HSBC Bank plc Annual Report and Accounts 2024 | 1 |
Contents | |
Strategic Report | |
Key financial metrics | |
About HSBC Group | |
Purpose and strategy | |
Our Global Businesses in 2024 | |
ESG Overview | |
Key Performance Indicators | |
Economic background and outlook | |
Financial summary | |
19 | Risk overview |
Risk | |
21 | Our approach to risk |
23 | Top and emerging risks |
29 | Our material banking and insurance risks |
Corporate Governance Report | |
94 | Directors |
96 | Directors’ emoluments |
97 | Board committees |
Financial statements | |
107 | Independent auditors’ report to the members of HSBC Bank plc |
115 | Financial statements |
126 | Notes on the financial statements |
2 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 3 |
2024 | 2023 | 2022 | |
For the year (£m) | |||
Profit/(loss) before tax | 2,068 | 2,152 | (1,199) |
Net operating income before change in expected credit losses and other credit impairment charges1 | 7,473 | 7,506 | 4,304 |
Profit/(loss) attributable to the parent company | 1,253 | 1,703 | (563) |
At 31 December (£m) | |||
Total equity attributable to the parent company | 26,895 | 24,359 | 23,102 |
Total assets | 727,330 | 702,970 | 716,646 |
Risk-weighted assets2,6 | 112,251 | 107,449 | 113,241 |
Loans and advances to customers (net of impairment allowances) | 82,666 | 75,491 | 72,614 |
Customer accounts | 242,303 | 222,941 | 215,948 |
Capital ratios (%)2,6 | |||
Common equity tier 1 | 19.5 | 17.9 | 16.3 |
Tier 1 | 23.0 | 21.5 | 19.7 |
Total capital | 36.8 | 34.6 | 31.3 |
Leverage ratio (%)3 | 5.5 | 5.1 | 5.4 |
Performance, efficiency and other ratios (%) | |||
Return on average ordinary shareholders’ equity4,7 | 4.5 | 7.4 | (4.0) |
Return on average tangible equity7 | 4.6 | 7.3 | (3.9) |
Cost efficiency ratio5 | 70.4 | 68.5 | 122.0 |
Ratio of customer advances to customer accounts | 34.1 | 33.9 | 33.6 |
4 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 5 |
6 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 7 |
8 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 9 |
10 | HSBC Bank plc Annual Report and Accounts 2024 |
2024 | 2023 | 2022 | |
Profit/(Loss) before tax (£m) | 2,068 | 2,152 | (1,199) |
Cost efficiency ratio (%) | 70.4 | 68.5 | 122.0 |
Return on average tangible equity (%) | 4.6 | 7.3 | (3.9) |
Common equity tier 1 capital ratio (%) | 19.5 | 17.9 | 16.3 |
HSBC Bank plc Annual Report and Accounts 2024 | 11 |
12 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 13 |
Summary consolidated income statement for the year ended | |||
2024 | 2023 | 2022 | |
£m | £m | £m | |
Net interest income | 985 | 2,151 | 1,904 |
Net fee income | 1,275 | 1,229 | 1,295 |
Net income from financial instruments measured at fair value | 5,998 | 4,784 | 1,750 |
Gains less losses from financial investments | 22 | (84) | (60) |
(Losses)/gains recognised on Assets held for sale1 | (100) | 296 | (1,947) |
Insurance finance (expense)/income | (984) | (1,184) | 1,106 |
Insurance service result | 171 | 124 | 121 |
Other operating income | 106 | 190 | 135 |
Net operating income before change in expected credit losses and other credit impairment charges2 | 7,473 | 7,506 | 4,304 |
Change in expected credit losses and other credit impairment charges | (163) | (169) | (222) |
Net operating income | 7,310 | 7,337 | 4,082 |
Total operating expenses | (5,260) | (5,142) | (5,251) |
Operating profit/(loss) | 2,050 | 2,195 | (1,169) |
Share of profit/(loss) in associates and joint ventures | 18 | (43) | (30) |
Profit/(loss) before tax | 2,068 | 2,152 | (1,199) |
Tax (charge)/ credit | (785) | (427) | 646 |
Profit/(loss) for the year | 1,283 | 1,725 | (553) |
Profit/(loss) attributable to the parent company | 1,253 | 1,703 | (563) |
Profit attributable to non-controlling interests | 30 | 22 | 10 |
14 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 15 |
16 | HSBC Bank plc Annual Report and Accounts 2024 |
Summary consolidated balance sheet at 31 December | ||
2024 | 2023 | |
£m | £m | |
Total assets | 727,330 | 702,970 |
– cash and balances at central banks | 119,184 | 110,618 |
– trading assets | 116,042 | 100,696 |
– financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 9,417 | 19,068 |
– derivatives | 198,172 | 174,116 |
– loans and advances to banks | 14,521 | 14,371 |
– loans and advances to customers | 82,666 | 75,491 |
– reverse repurchase agreements – non-trading | 53,612 | 73,494 |
– financial investments | 52,216 | 46,368 |
– assets held for sale | 21,606 | 20,368 |
– other assets | 59,894 | 68,380 |
Total liabilities | 700,277 | 678,465 |
– deposits by banks | 26,515 | 22,943 |
– customer accounts | 242,303 | 222,941 |
– repurchase agreements – non-trading | 40,384 | 53,416 |
– trading liabilities | 42,633 | 42,276 |
– financial liabilities designated at fair value | 37,443 | 32,545 |
– derivatives | 197,082 | 171,474 |
– debt securities in issue | 19,461 | 13,443 |
– insurance contract liabilities | 3,424 | 20,595 |
– liabilities of disposal groups held for sale | 23,110 | 20,684 |
– other liabilities | 67,922 | 78,148 |
Total equity | 27,053 | 24,505 |
Total shareholders’ equity | 26,895 | 24,359 |
Non-controlling interests | 158 | 146 |
HSBC Bank plc Annual Report and Accounts 2024 | 17 |
Net interest income | |||
2024 | 2023 | 2022 | |
£m | £m | £m | |
Interest income | 19,414 | 17,782 | 6,535 |
Interest expense1 | (18,429) | (15,631) | (4,631) |
Net interest income | 985 | 2,151 | 1,904 |
Average interest-earning assets | 372,966 | 388,644 | 371,971 |
% | % | % | |
Gross interest yield2 | 5.20 | 4.55 | 1.53 |
Less: gross interest payable2 | (5.16) | (4.60) | (1.23) |
Net interest spread3 | 0.04 | (0.05) | 0.30 |
Net interest margin4 | 0.26 | 0.55 | 0.51 |
Summary of interest income by asset type | |||||||||
2024 | 2023 | 2022 | |||||||
Average balance | Interest income | Yield1 | Average balance | Interest income | Yield1 | Average balance | Interest income | Yield1 | |
£m | £m | % | £m | £m | % | £m | £m | % | |
Short term funds and loans and advances to banks | 118,687 | 4,700 | 3.96 | 139,997 | 4,993 | 3.57 | 144,826 | 1,115 | 0.77 |
Loans and advances to customers | 86,152 | 4,532 | 5.26 | 88,161 | 4,076 | 4.62 | 91,882 | 2,177 | 2.37 |
Reverse repurchase agreements – non-trading2 | 66,444 | 5,840 | 8.79 | 71,974 | 4,691 | 6.52 | 56,144 | 1,099 | 1.96 |
Financial investments | 55,324 | 2,364 | 4.27 | 41,178 | 1,509 | 3.66 | 37,875 | 633 | 1.67 |
Other interest-earning assets | 46,359 | 1,959 | 4.23 | 47,334 | 2,426 | 5.13 | 41,244 | 686 | 1.66 |
Total interest-earning assets | 372,966 | 19,395 | 5.20 | 388,644 | 17,695 | 4.55 | 371,971 | 5,710 | 1.54 |
Summary of interest expense by type of liability and equity | |||||||||
2024 | 2023 | 2022 | |||||||
Average balance | Interest expense | Cost1 | Average balance | Interest expense | Cost1 | Average balance | Interest expense | Cost1 | |
£m | £m | % | £m | £m | % | £m | £m | % | |
Deposits by banks | 25,854 | 1,076 | 4.16 | 23,512 | 911 | 3.87 | 31,930 | 55 | 0.17 |
Customer accounts | 201,908 | 8,449 | 4.18 | 185,731 | 6,893 | 3.71 | 164,681 | 1,742 | 1.06 |
Repurchase agreements – non-trading2 | 48,710 | 4,923 | 10.11 | 45,337 | 3,518 | 7.76 | 31,898 | 680 | 2.13 |
Debt securities in issue – non-trading | 37,313 | 1,984 | 5.32 | 30,627 | 1,534 | 5.01 | 29,385 | 589 | 2.00 |
Other interest-bearing liabilities | 42,796 | 1,978 | 4.62 | 52,560 | 2,688 | 5.11 | 50,301 | 739 | 1.47 |
Total interest-bearing liabilities | 356,581 | 18,410 | 5.16 | 337,767 | 15,544 | 4.60 | 308,195 | 3,805 | 1.23 |
18 | HSBC Bank plc Annual Report and Accounts 2024 |
Return on average ordinary shareholders’ equity and return on average tangible equity | |||
Year ended | |||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | |
£m | £m | £m | |
Profit/(loss) | |||
Profit/(loss) attributable to the ordinary shareholders of the parent company1,2 | 980 | 1,489 | (753) |
Profit/(loss) attributable to the ordinary shareholders, excluding other intangible assets impairment | 980 | 1,489 | (753) |
Equity | |||
Average total shareholders’ equity | 25,571 | 24,180 | 22,888 |
Effect of average preference shares and other equity instruments | (3,928) | (3,930) | (3,889) |
Average ordinary shareholders’ equity | 21,643 | 20,250 | 18,999 |
Other adjustments (net of tax) | (276) | 33 | 89 |
Average tangible equity | 21,367 | 20,283 | 19,088 |
Ratio | |||
Return on average ordinary shareholders’ equity | 4.5 | 7.4 | (4.0) |
Return on average tangible equity | 4.6 | 7.3 | (3.9) |
HSBC Bank plc Annual Report and Accounts 2024 | 19 |
Risk | Description | |
Externally driven | ||
Geopolitical and macroeconomic risk | ~ | Our operations and portfolios are subject to risks arising from political instability, civil unrest and military conflict, which could lead to disruption of our operations, physical risk to our staff and/or physical damage to our assets. We are also subject to cyclical and idiosyncratic macroeconomic risks. We are monitoring the impacts of government changes seen across a number of our key markets, including in France and in the UK. Among the key risks to the economic outlook is the prospective recalibration of economic and trade policies following elections in the US and other markets in 2024. This could prove disruptive to the global economy impacting the group’s businesses and its customers. |
Credit risk | } | We remain focused on assessing and managing the impacts of the evolving geopolitical and macroeconomic environment, including the Russia Ukraine war, the potential conflict resurgence or escalation of the conflict in the Middle East and the US- China trade relationship, with our early warning indicators helping us to identify segments that we believe may be at risk. We regularly undertake detailed reviews of our portfolios and proactively manage credit facilities to customers and sectors likely to come under stress. Particular emphasis is maintained on higher risk sectors such as Automotives, Chemicals, Commercial Real Estate, Construction, Leveraged Finance and Retail, all of which remain subject to dedicated reviews. In addition, the portfolio is monitored through stress testing with the refinance profile of the book also regularly reviewed. |
Cyber threat and unauthorised access to systems | ~ | There is an increased risk of service disruption or loss of data resulting from technology failures or malicious activities, by internal or external threats. We seek to continue to monitor changes to the threat landscape, including those arising from geopolitical events, and the impact this may have on third party risk management. We operate a continuous improvement programme to help protect our technology operations and to counter a fast-evolving cyber threat environment. |
Evolving regulatory environment risk | } | The regulatory and compliance risk environment remains complex and is set against continued geopolitical risk and regulatory focus on ensuring good customer outcomes, orderly and transparent operation of financial markets, operational resilience, financial resilience, model risk, financial crime, and risk management practices. The group is progressing the implementation of Basel 3.1 standards to various timescales, and the governmental and regulatory focus on improving growth is driving legislative and regulatory change. There also continues to be intense regulatory focus across our key markets on ESG matters, including on ‘green’ products and sustainable financing. |
Financial crime risk | ~ | We are exposed to financial crime risk from our customers, staff and third-parties engaging in criminal activity. The financial crime risk environment is heightened due to increasingly complex geopolitical challenges, the macroeconomic outlook, the complex and dynamic nature of sanctions and export controls compliance, evolving financial crime regulations, rapid technological developments, an increasing number of national data privacy requirements and the increasing sophistication of fraud. As a result, we will continue to face the possibility of regulatory enforcement and reputational risk. |
Environmental, social and governance risk | ~ | We are subject to ESG risks, including in relation to climate change, nature and human rights. These risks have increased owing to the pace and volume of regulatory developments globally, signs of diverging national agendas, the increasing frequency of severe weather events which require careful monitoring, alongside stakeholders placing more emphasis on actions and investment decisions in respect of ESG matters. Failure to meet these evolving expectations may result in financial and non-financial risks, including reputational, legal and regulatory compliance risks. |
Digitalisation and technological advances | ~ | Developments in technology and changes in regulations continue to enable new entrants to the banking industry as well as new products and services offered by competitors. This challenges us to continue to innovate with new digital capabilities and evolve our products to attract, retain and best serve our customers. Along with opportunities, new technology, including generative AI and quantum computing, can introduce risks and disruption. We seek to ensure technology developments are understood and managed with appropriate controls and oversight. |
20 | HSBC Bank plc Annual Report and Accounts 2024 |
Risk | Description | |
Internally driven | ||
People risk | ~ | Our businesses, functions and geographies are exposed to risks associated with employee retention and talent availability, changing skill requirements of our workforce, and compliance with employment laws and regulations. Attrition across the group was on a downward trend in 2024, however failure to manage these risks may impact the delivery of our strategic objectives or lead to regulatory sanctions or legal claims, and the risks are heightened during the current period of fundamental organizational change. The risk will continue to be reviewed and assessed to identify challenges and implement relevant actions. |
IT systems infrastructure and operational resilience | } | We continue to monitor and improve our IT systems and network resilience, both on our premises and on the Cloud to minimise service disruption and improve customer experience. We operate a continuous improvement programme and continue to seek to reduce the complexity of our technology estate to help protect our technology operations. |
Execution risk | } | Delivering change effectively is critical to achieving our strategy and enables us to meet rapidly-evolving customer and stakeholder needs. We seek to deliver complex change in line with established risk management processes, prioritising sustainable outcomes and understanding the associated risks. We focus on meeting industry and regulatory expectations and fulfilling our obligations to customers and clients. |
Model risk | ~ | Model risk arises whenever business decision making includes reliance on models. We use models in both financial and non- financial contexts, as well as in a range of business applications. Evolving regulatory requirements are driving material changes to the way model risk is managed across the banking industry, with a particular focus on capital models. We continue strengthening the dialogue with regulators within the region to aim to ensure our deliverables meet their expectations. New technologies, including AI and generative AI, are driving a need for enhanced model risk controls. |
Data risk | } | We use data to serve our customers and run our operations, often in real-time within digital experiences and processes. If our data is not accurate and timely, our ability to serve customers, operate with resilience or meet regulatory requirements could be impacted. We seek to ensure that non-public data is kept confidential, and that we comply with the regulations that govern data privacy and cross-border movement of data. |
Third-party risk | } | We procure goods and services from a range of third parties. Due to the current macroeconomic and geopolitical climate, the risk of service disruption in our supply chain remains heightened. We continue to strengthen our controls, oversight and risk management policies and processes to select and manage third parties, including our third parties’ own supply chains, particularly for key activities that could affect our operational resilience. |
~ | Risk has heightened during 2024 |
} | Risk remains at the same level during 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 21 |
Contents | |
Our approach to risk | |
Our risk appetite | |
Risk management | |
Stress testing | |
Key developments and risk profile | |
Key developments in 2024 | |
Top and emerging risks | |
Externally driven | |
Internally driven | |
Our material banking and insurance risks | |
Credit risk | |
Treasury risk | |
Market risk | |
Climate risk | |
Resilience risk | |
Cybersecurity Risk | |
Regulatory compliance risk | |
Financial crime risk | |
Model risk | |
Insurance manufacturing operations risk Overview | |
22 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 23 |
24 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 25 |
26 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 27 |
28 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 29 |
Description of risks – banking operations | ||
Risks | Arising from | Measurement, monitoring and management of risk |
The risk of financial loss if a customer or counterparty fails to meet an obligation under a contract. | Credit risk arises principally from direct lending, trade finance and leasing business, but also from certain other products such as guarantees and derivatives. | Credit risk is: – measured as the amount that could be lost if a customer or counterparty fails to make repayments; – monitored using various internal risk management measures and within limits approved by individuals within a framework of delegated authorities; and – managed through a risk control framework that outlines clear and consistent policies, principles and guidance for risk managers; and by setting limits and appetite across geographical markets, portfolios or sectors. |
The risk of having insufficient capital, liquidity or funding resources to meet financial obligations and satisfy regulatory requirements, including the risk of adverse impact on earnings or capital due to structural and transactional foreign exchange exposures and changes in market interest rates, and including the financial risks arising from historic and current provision of pensions and other post employment benefits to staff and their dependants. | Treasury risk arises from changes to the respective resources and risk profiles driven by customer behaviour, management decisions or the external environment. | Treasury risk is: – measured through risk appetite and more granular limits, set to provide an early warning of increasing risk, minimum ratios of relevant regulatory metrics, and metrics to monitor the key risk drivers impacting treasury resources; – monitored and projected against appetites and by using an operating plan based on strategic objectives together with stress and scenario testing; and – managed through control of resources in conjunction with risk profiles, strategic objectives and cashflows. |
The risk of an adverse financial impact on trading activities arising from changes in market parameters such as interest rates, foreign exchange rates, asset prices, volatilities, correlations and credit spreads. | Exposure to market risk is separated into two portfolios: – trading portfolios; and – non-trading portfolios. Market risk exposures arising from our insurance operations are discussed on page 90. | Market risk is: – measured using sensitivities, value at risk (‘VaR’) and stress testing, giving a detailed picture of potential gains and losses for a range of market movements and scenarios, as well as tail risks over specified time horizons; – monitored using VaR, stress testing and other measures, including the sensitivity of net interest income and the sensitivity of structural foreign exchange; and – managed using risk limits approved by the group's RMM and the RMM in various global businesses. |
Climate risk relates to the financial and non-financial impacts that may arise as a result of climate change and the move to a net zero economy. | Climate risk can materialise through: – physical risk, which arises from the increased frequency and severity of weather events; – transition risk, which arises from the process of moving to a low-carbon economy; – net zero alignment risk may arise, impacting HSBC Bank plc, where the HSBC Group fails to meet its net zero commitments or to meet external expectations related to net zero; and – the risk of greenwashing, which arises from the act of knowingly or unknowingly making inaccurate, unclear, misleading or unsubstantiated claims regarding sustainability to stakeholders. | Climate risk is: – measured using risk metrics and stress testing; – monitored using risk appetite statements; and – managed through adherence to risk appetite thresholds and through specific policies, enhancements to processes and the development of tools including the development of product market controls to manage the risk of greenwashing. |
Resilience risk is the risk of sustained and significant business disruption from execution, delivery, physical security or safety events, causing the inability to provide critical services to our customers, affiliates, and counterparties. | Resilience risk arises from failures or inadequacies in processes, people, systems or external events. | Resilience risk is: – measured through a range of metrics with defined maximum acceptable impact tolerances, and against our agreed risk appetite; – monitored through oversight of enterprise processes, risks, controls and strategic change programmes; and – managed by continuous monitoring and thematic reviews. |
30 | HSBC Bank plc Annual Report and Accounts 2024 |
Description of risks – banking operations (continued) | ||
Risks | Arising from | Measurement, monitoring and management of risk |
Regulatory compliance risk is the risk associated with breaching our duty to clients and other counterparties, inappropriate market conduct (including unauthorised trading) and breaching related financial services regulatory standards. | Regulatory Compliance risk arises from the failure to observe relevant laws, codes, rules and regulations and can manifest itself in poor market or customer outcomes and lead to fines, penalties and reputational damage to our business. | Regulatory compliance risk is: – measured by reference to risk appetite, identified metrics, incident assessments, regulatory feedback and the judgement and assessment of our regulatory compliance teams; – monitored against the first line of defence risk and control assessments, the results of the monitoring and control assurance activities of the second line of defence functions; and – managed by establishing and communicating appropriate policies and procedures, training employees in them and monitoring activity to help ensure their observance. Proactive risk control and/or remediation work is undertaken where required. |
Financial crime risk is the risk that the group's products and services will be exploited for criminal activity. This includes fraud, bribery and corruption, tax evasion, sanctions and export control violations, money laundering, terrorist financing and proliferation financing. | Financial crime risk arises from day-to-day banking operations involving customers, third parties and employees. | Financial crime risk is: – measured by reference to risk appetite, identified metrics, incident assessments, regulatory feedback and the judgement of, and assessment by, our regulatory compliance teams; – monitored against the first line of defence risk and control assessments, and the results of the monitoring and control assurance activities of the second line of defence functions; and – managed by establishing and communicating appropriate policies and procedures, training employees in them and monitoring activity to help ensure their observance. Proactive risk control and/or remediation work is undertaken where required. |
Model risk is the risk of the potential for adverse consequences from model errors or the inappropriate use of modelled outputs to inform business decisions. | Model risk arises in both financial and non- financial contexts whenever business decision making includes reliance on models. | Model risk is: – measured by reference to model performance tracking and the output of detailed technical reviews and regulatory feedback, with key metrics including model review statuses and findings; – monitored against model risk appetite statements, and insight from the independent validations completed by the model risk management team; and – managed by creating and communicating appropriate policies, procedures and guidance, training colleagues in their application, and supervising their adoption to help ensure operational effectiveness. |
Description of risks – insurance manufacturing operations | ||
Risks | Arising from | Measurement, monitoring and management of risk |
For insurance entities, Financial risk includes the risk of not being able to effectively match liabilities arising under insurance contracts with appropriate investments and that the expected sharing of financial performance with policyholders under certain contracts is not possible. | Exposure to financial risks arises from: – market risk affecting the fair values of financial assets or their future cash flows; – credit risk; and – liquidity risk of entities not being able to make payments to policyholders as they fall due. | Financial risk is: – measured for credit risk, in terms of economic capital and the amount that could be lost if a counterparty fails to make repayments; for market risk, in terms of economic capital, internal metrics and fluctuations in key financial variables; and for liquidity risk, in terms of internal metrics including stressed operational cash flow projections; – monitored through a framework of approved limits and delegated authorities; and – managed through a risk control framework that outlines clear and consistent policies, principles and guidance. This includes using product design and asset liability matching and bonus rates. |
The risk that, over time, the cost of insurance policies written, including claims and benefits, may exceed the total amount of premiums and investment income received. | The cost of claims and benefits can be influenced by many factors, including mortality and morbidity experience, as well as lapse and surrender rates. | Insurance risk is: – measured in terms of life insurance liabilities and economic capital allocated to insurance underwriting risk; – monitored through a framework of approved limits and delegated authorities; and – managed through a risk control framework that outlines clear and consistent policies, principles and guidance. This includes using product design, underwriting, reinsurance and claims-handling procedures. |
HSBC Bank plc Annual Report and Accounts 2024 | 31 |
32 | HSBC Bank plc Annual Report and Accounts 2024 |
Credit quality classification | ||||||
Sovereign debt securities and bills | Other debt securities and bills | Wholesale lending and derivatives | Retail lending | |||
External credit rating | External credit rating | Internal credit rating | 12-month Basel probability of default % | Internal credit rating | 12 month probability- weighted PD % | |
Quality classification1,2 | ||||||
Strong | BBB and above | A- and above | CRR1 to CRR21 | 0 – 0.169 | Band 1 and 2 | 0.000 – 0.500 |
Good | BBB- to BB | BBB+ to BBB- | CRR3 | 0.170 – 0.740 | Band 3 | 0.501 – 1.500 |
Satisfactory | BB- to B and unrated | BB+ to B and unrated | CRR4 to CRR5 | 0.741 – 4.914 | Band 4 and 5 | 1.501 – 20.000 |
Sub-standard | B- to C | B- to C | CRR6 to CRR8 | 4.915 – 99.999 | Band 6 | 20.001 – 99.999 |
Credit impaired | Default | Default | CRR9 to CRR10 | 100 | Band 7 | 100 |
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. – ‘Good’ exposures require closer monitoring and demonstrate a good capacity to meet financial commitments, with low default risk. – ‘Satisfactory’ exposures require closer monitoring and demonstrate an average-to-fair capacity to meet financial commitments, with moderate default risk. – ‘Sub-standard’ exposures require varying degrees of special attention and default risk is of greater concern. – ‘Credit-impaired’ exposures have been assessed as described in Note 1.2(i) to the financial statements. |
HSBC Bank plc Annual Report and Accounts 2024 | 33 |
Summary of financial instruments to which the impairment requirements in IFRS 9 are applied | ||||
(Audited) | ||||
31 Dec 2024 | 31 Dec 2023 | |||
Gross carrying/ nominal amount | Allowance for ECL1 | Gross carrying/ nominal amount | Allowance for ECL1 | |
The group | £m | £m | £m | £m |
Loans and advances to customers at amortised cost | 83,524 | (858) | 76,579 | (1,088) |
Loans and advances to banks at amortised cost | 14,524 | (3) | 14,372 | (1) |
Other financial assets measured at amortised cost | 237,475 | (6) | 273,728 | (70) |
– cash and balances at central banks | 119,184 | — | 110,618 | — |
– reverse repurchase agreements – non-trading | 53,612 | — | 73,494 | — |
– financial investments | 12,226 | — | 8,861 | — |
– assets held for sale2 | 2,591 | (3) | 21,796 | (64) |
– prepayments, accrued income and other assets3 | 49,862 | (3) | 58,959 | (6) |
Total gross carrying amount on-balance sheet | 335,523 | (867) | 364,679 | (1,159) |
Loans and other credit-related commitments | 121,764 | (49) | 125,616 | (42) |
Financial guarantees4 | 2,876 | (9) | 2,401 | (16) |
Total nominal amount off-balance sheet5 | 124,640 | (58) | 128,017 | (58) |
460,163 | (925) | 492,696 | (1,217) | |
Fair value | Memorandum allowance for ECL6 | Fair value | Memorandum allowance for ECL6 | |
£m | £m | £m | £m | |
Debt instruments measured at fair value through other comprehensive income ('FVOCI') | 46,649 | (22) | 37,427 | (23) |
34 | HSBC Bank plc Annual Report and Accounts 2024 |
Summary of financial instruments to which the impairment requirements in IFRS 9 are applied (continued) | ||||
(Audited) | ||||
31 Dec 2024 | 31 Dec 2023 | |||
Gross carrying/ nominal amount | Allowance for ECL1 | Gross carrying/ nominal amount | Allowance for ECL1 | |
The bank | £m | £m | £m | £m |
Loans and advances to customers at amortised cost | 31,308 | (392) | 32,800 | (357) |
Loans and advances to banks at amortised cost | 12,731 | (1) | 11,670 | — |
Other financial assets measured at amortised cost | 165,387 | (3) | 174,304 | (3) |
– cash and balances at central banks | 78,250 | — | 61,128 | — |
– reverse repurchase agreements – non-trading | 34,394 | — | 56,973 | — |
– financial investments | 14,217 | — | 12,029 | — |
– assets held for sale2 | 532 | (3) | 91 | — |
– prepayments, accrued income and other assets3 | 37,994 | — | 44,083 | (3) |
Total gross carrying amount on-balance sheet | 209,426 | (396) | 218,774 | (360) |
Loans and other credit-related commitments | 34,994 | (21) | 34,799 | (22) |
Financial guarantees4 | 1,143 | (3) | 1,106 | (9) |
Total nominal amount off-balance sheet5 | 36,137 | (24) | 35,905 | (31) |
245,563 | (420) | 254,679 | (391) | |
Fair value | Memorandum allowance for ECL6 | Fair value | Memorandum allowance for ECL6 | |
£m | £m | £m | £m | |
Debt instruments measured at fair value through other comprehensive income ('FVOCI') | 19,978 | (3) | 16,307 | (5) |
HSBC Bank plc Annual Report and Accounts 2024 | 35 |
Summary of credit risk (excluding debt instruments measured at FVOCI) by stage distribution and ECL coverage by industry sector at 31 December 2024 | |||||||||||||||
(Audited) | |||||||||||||||
Gross carrying/nominal amount2 | Allowance for ECL | ECL coverage % | |||||||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | % | % | % | % | % |
Loans and advances to customers at amortised cost | 75,844 | 5,546 | 2,096 | 38 | 83,524 | (56) | (107) | (677) | (18) | (858) | 0.1 | 1.9 | 32.3 | 47.4 | 1.0 |
– personal | 18,733 | 955 | 259 | — | 19,947 | (14) | (19) | (79) | — | (112) | 0.1 | 2.0 | 30.5 | — | 0.6 |
– corporate and commercial | 41,386 | 4,375 | 1,628 | 38 | 47,427 | (35) | (85) | (454) | (18) | (592) | 0.1 | 1.9 | 27.9 | 47.4 | 1.2 |
– non-bank financial institutions | 15,725 | 216 | 209 | — | 16,150 | (7) | (3) | (144) | — | (154) | — | 1.4 | 68.9 | — | 1.0 |
Loans and advances to banks at amortised cost | 14,457 | 67 | — | — | 14,524 | (2) | (1) | — | — | (3) | — | 1.5 | — | — | — |
Other financial assets measured at amortised cost | 237,375 | 59 | 41 | — | 237,475 | (4) | — | (2) | — | (6) | — | — | 4.9 | — | — |
Loan and other credit- related commitments | 116,787 | 4,812 | 162 | 3 | 121,764 | (14) | (24) | (11) | — | (49) | — | 0.5 | 6.8 | — | — |
– personal | 1,149 | 4 | 2 | — | 1,155 | — | — | — | — | — | — | — | — | — | — |
– corporate and commercial | 58,281 | 3,775 | 146 | 3 | 62,205 | (12) | (22) | (10) | — | (44) | — | 0.6 | 6.8 | — | 0.1 |
– financial | 57,357 | 1,033 | 14 | — | 58,404 | (2) | (2) | (1) | — | (5) | — | 0.2 | 7.1 | — | — |
Financial guarantees1 | 2,763 | 69 | 44 | — | 2,876 | (2) | (1) | (6) | — | (9) | 0.1 | 1.4 | 13.6 | — | 0.3 |
– personal | 130 | 1 | — | — | 131 | — | — | — | — | — | — | — | — | — | — |
– corporate and commercial | 1,288 | 43 | 43 | — | 1,374 | (2) | (1) | (5) | — | (8) | 0.2 | 2.3 | 11.6 | — | 0.6 |
– financial | 1,345 | 25 | 1 | — | 1,371 | — | — | (1) | — | (1) | — | — | 100.0 | — | 0.1 |
At 31 Dec 2024 | 447,226 | 10,553 | 2,343 | 41 | 460,163 | (78) | (133) | (696) | (18) | (925) | — | 1.3 | 29.7 | 43.9 | 0.2 |
Stage 2 days past due analysis at 31 December 2024 | |||||||||
(Audited) | |||||||||
Gross carrying amount | Allowance for ECL | ECL coverage % | |||||||
of which: | of which: | of which: | of which: | of which: | of which: | ||||
Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | |
The group | £m | £m | £m | £m | £m | £m | % | % | % |
Loans and advances to customers at amortised cost | 5,546 | 81 | 48 | (107) | (3) | (1) | 1.9 | 3.7 | 2.1 |
– personal | 955 | 74 | 19 | (19) | (3) | (1) | 2.0 | 4.1 | 5.3 |
– corporate and commercial | 4,375 | 6 | 28 | (85) | — | — | 1.9 | — | — |
– non-bank financial institutions | 216 | 1 | 1 | (3) | — | — | 1.4 | — | — |
Loans and advances to banks at amortised cost | 67 | — | — | (1) | — | — | 1.5 | — | — |
Other financial assets measured at amortised cost | 59 | — | — | — | — | — | — | — | — |
36 | HSBC Bank plc Annual Report and Accounts 2024 |
Summary of credit risk (excluding debt instruments measured at FVOCI) by stage distribution and ECL coverage by industry sector at 31 December 2023 (continued) | |||||||||||||||
Gross carrying/nominal amount2 | Allowance for ECL | ECL coverage % | |||||||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | % | % | % | % | % |
Loans and advances to customers at amortised cost | 66,356 | 7,881 | 2,310 | 32 | 76,579 | (75) | (125) | (882) | (6) | (1,088) | 0.1 | 1.6 | 38.2 | 18.8 | 1.4 |
– personal | 11,447 | 1,370 | 214 | — | 13,031 | (20) | (17) | (71) | — | (108) | 0.2 | 1.2 | 33.2 | — | 0.8 |
– corporate and commercial | 42,982 | 5,981 | 1,773 | 32 | 50,768 | (48) | (98) | (673) | (6) | (825) | 0.1 | 1.6 | 38.0 | 18.8 | 1.6 |
– non-bank financial institutions | 11,927 | 530 | 323 | — | 12,780 | (7) | (10) | (138) | — | (155) | 0.1 | 1.9 | 42.7 | — | 1.2 |
Loans and advances to banks at amortised cost | 14,256 | 116 | — | — | 14,372 | (1) | — | — | — | (1) | — | — | — | — | — |
Other financial assets measured at amortised cost | 272,557 | 989 | 182 | — | 273,728 | (5) | (8) | (57) | — | (70) | — | 0.8 | 31.3 | — | — |
Loan and other credit- related commitments | 118,242 | 7,197 | 174 | 3 | 125,616 | (13) | (21) | (8) | — | (42) | — | 0.3 | 4.6 | — | — |
– personal | 1,246 | 27 | 3 | — | 1,276 | — | — | — | — | — | — | — | — | — | — |
– corporate and commercial | 58,225 | 4,815 | 155 | 3 | 63,198 | (11) | (17) | (7) | — | (35) | — | 0.4 | 4.5 | — | 0.1 |
– financial | 58,771 | 2,355 | 16 | — | 61,142 | (2) | (4) | (1) | — | (7) | — | 0.2 | 6.3 | — | — |
Financial guarantees1 | 2,078 | 251 | 72 | — | 2,401 | (2) | (1) | (13) | — | (16) | 0.1 | 0.4 | 18.1 | — | 0.7 |
– personal | 32 | 2 | — | — | 34 | — | — | — | — | — | — | — | — | — | — |
– corporate and commercial | 1,057 | 68 | 71 | — | 1,196 | (1) | (1) | (13) | — | (15) | 0.1 | 1.5 | 18.3 | — | 1.3 |
– financial | 989 | 181 | 1 | — | 1,171 | (1) | — | — | — | (1) | 0.1 | — | — | — | 0.1 |
At 31 Dec 2023 | 473,489 | 16,434 | 2,738 | 35 | 492,696 | (96) | (155) | (960) | (6) | (1,217) | — | 0.9 | 35.1 | 17.1 | 0.2 |
Stage 2 days past due analysis at 31 December 2023 (continued) | |||||||||
(Audited) | Gross carrying amount | Allowance for ECL | ECL coverage % | ||||||
of which: | of which: | of which: | of which: | of which: | of which: | ||||
Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | |
The group | £m | £m | £m | £m | £m | £m | % | % | % |
Loans and advances to customers at amortised cost | 7,881 | 234 | 298 | (125) | (4) | (1) | 1.6 | 1.7 | 0.3 |
– personal | 1,370 | 183 | 87 | (17) | (3) | (1) | 1.2 | 1.6 | 1.1 |
– corporate and commercial | 5,981 | 51 | 207 | (98) | (1) | — | 1.6 | 2.0 | — |
– non-bank financial institutions | 530 | — | 4 | (10) | — | — | 1.9 | — | — |
Loans and advances to banks at amortised cost | 116 | — | 10 | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 989 | 14 | 9 | (8) | — | — | 0.8 | — | — |
HSBC Bank plc Annual Report and Accounts 2024 | 37 |
Summary of credit risk (excluding debt instruments measured at FVOCI) by stage distribution and ECL coverage by industry sector at 31 December 2024 | |||||||||||||||
(Audited) | |||||||||||||||
Gross carrying/nominal amount2 | Allowance for ECL | ECL coverage % | |||||||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
The bank | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | % | % | % | % | % |
Loans and advances to customers at amortised cost | 29,149 | 1,503 | 619 | 37 | 31,308 | (12) | (24) | (338) | (18) | (392) | — | 1.6 | 54.6 | 48.6 | 1.3 |
– personal | 2,009 | 586 | 20 | — | 2,615 | (3) | (1) | (2) | — | (6) | 0.1 | 0.2 | 10.0 | — | 0.2 |
– corporate and commercial | 16,316 | 786 | 384 | 37 | 17,523 | (6) | (21) | (182) | (18) | (227) | — | 2.7 | 47.4 | 48.6 | 1.3 |
– non-bank financial institutions | 10,824 | 131 | 215 | — | 11,170 | (3) | (2) | (154) | — | (159) | — | 1.5 | 71.6 | — | 1.4 |
Loans and advances to banks at amortised cost | 12,696 | 35 | — | — | 12,731 | (1) | — | — | — | (1) | — | — | — | — | — |
Other financial assets measured at amortised cost | 165,328 | 31 | 28 | — | 165,387 | (1) | — | (2) | — | (3) | — | — | 7.1 | — | — |
Loan and other credit-related commitments | 33,110 | 1,827 | 54 | 3 | 34,994 | (6) | (12) | (3) | — | (21) | — | 0.7 | 5.6 | — | 0.1 |
– personal | 338 | 1 | 2 | — | 341 | — | — | — | — | — | — | — | — | — | — |
– corporate and commercial | 16,154 | 817 | 38 | 3 | 17,012 | (5) | (10) | (2) | — | (17) | — | 1.2 | 5.3 | — | 0.1 |
– financial | 16,618 | 1,009 | 14 | — | 17,641 | (1) | (2) | (1) | — | (4) | — | 0.2 | 7.1 | — | — |
Financial guarantees1 | 1,111 | 24 | 8 | — | 1,143 | — | — | (3) | — | (3) | — | — | 37.5 | — | 0.3 |
– personal | — | 1 | — | — | 1 | — | — | — | — | — | — | — | — | — | — |
– corporate and commercial | 558 | 2 | 7 | — | 567 | — | — | (2) | — | (2) | — | — | 28.6 | — | 0.4 |
– financial | 553 | 21 | 1 | — | 575 | — | — | (1) | — | (1) | — | — | 100.0 | — | 0.2 |
At 31 Dec 2024 | 241,394 | 3,420 | 709 | 40 | 245,563 | (20) | (36) | (346) | (18) | (420) | — | 1.1 | 48.8 | 45.0 | 0.2 |
Stage 2 days past due analysis at 31 December 2024 | |||||||||
(Audited) | Gross carrying amount | Allowance for ECL | ECL coverage % | ||||||
of which: | of which: | of which: | of which: | of which: | of which: | ||||
Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | |
The bank | £m | £m | £m | £m | £m | £m | % | % | % |
Loans and advances to customers at amortised cost | 1,503 | 19 | 8 | (24) | — | — | 1.6 | — | — |
– personal | 586 | 18 | 8 | (1) | — | — | 0.2 | — | — |
– corporate and commercial | 786 | 1 | — | (21) | — | — | 2.7 | — | — |
– non-bank financial institutions | 131 | — | — | (2) | — | — | 1.5 | — | — |
Loans and advances to banks at amortised cost | 35 | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 31 | — | — | — | — | — | — | — | — |
38 | HSBC Bank plc Annual Report and Accounts 2024 |
Summary of credit risk (excluding debt instruments measured at FVOCI) by stage distribution and ECL coverage by industry sector at 31 December 2023 (continued) | |||||||||||||||
(Audited) | |||||||||||||||
Gross carrying/nominal amount2 | Allowance for ECL | ECL coverage % | |||||||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
The bank | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | % | % | % | % | % |
Loans and advances to customers at amortised cost | 28,806 | 3,229 | 740 | 25 | 32,800 | (15) | (47) | (289) | (6) | (357) | 0.1 | 1.5 | 39.1 | 24.0 | 1.1 |
– personal | 1,809 | 817 | 13 | — | 2,639 | (2) | (2) | (2) | — | (6) | 0.1 | 0.2 | 15.4 | — | 0.2 |
– corporate and commercial | 17,611 | 2,026 | 421 | 25 | 20,083 | (10) | (38) | (151) | (6) | (205) | 0.1 | 1.9 | 35.9 | 24.0 | 1.0 |
– non-bank financial institutions | 9,386 | 386 | 306 | — | 10,078 | (3) | (7) | (136) | — | (146) | — | 1.8 | 44.4 | — | 1.4 |
Loans and advances to banks at amortised cost | 11,644 | 26 | — | — | 11,670 | — | — | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 174,271 | 24 | 9 | — | 174,304 | — | (1) | (2) | — | (3) | — | 4.2 | 22.2 | — | — |
Loan and other credit-related commitments | 30,672 | 4,109 | 15 | 3 | 34,799 | (7) | (14) | (1) | — | (22) | — | 0.3 | 6.7 | — | 0.1 |
– personal | 330 | 1 | 2 | — | 333 | — | — | — | — | — | — | — | — | — | — |
– corporate and commercial | 14,891 | 1,884 | 5 | 3 | 16,783 | (5) | (10) | — | — | (15) | — | 0.5 | — | — | 0.1 |
– financial | 15,451 | 2,224 | 8 | — | 17,683 | (2) | (4) | (1) | — | (7) | — | 0.2 | 12.5 | — | — |
Financial guarantees1 | 896 | 184 | 26 | — | 1,106 | (1) | — | (8) | — | (9) | 0.1 | — | 30.8 | — | 0.8 |
– personal | — | 1 | — | — | 1 | — | — | — | — | — | — | — | — | — | — |
– corporate and commercial | 518 | 9 | 25 | — | 552 | — | — | (8) | — | (8) | — | — | 32.0 | — | 1.4 |
– financial | 378 | 174 | 1 | — | 553 | (1) | — | — | — | (1) | 0.3 | — | — | — | 0.2 |
At 31 Dec 2023 | 246,289 | 7,572 | 790 | 28 | 254,679 | (23) | (62) | (300) | (6) | (391) | — | 0.8 | 38.0 | 21.4 | 0.2 |
Stage 2 days past due analysis at 31 December 2023 (continued) | |||||||||
(Audited) | Gross carrying amount | Allowance for ECL | ECL coverage % | ||||||
of which: | of which: | of which: | of which: | of which: | of which: | ||||
Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | Stage 2 | 1 to 29 DPD1,2 | 30 and > DPD1,2 | |
The bank | £m | £m | £m | £m | £m | £m | % | % | % |
Loans and advances to customers at amortised cost: | 3,229 | 157 | 78 | (47) | (1) | — | 1.5 | 0.6 | — |
– personal | 817 | 157 | 78 | (2) | (1) | — | 0.2 | 0.6 | — |
– corporate and commercial | 2,026 | — | — | (38) | — | — | 1.9 | — | — |
– non-bank financial institutions | 386 | — | — | (7) | — | — | 1.8 | — | — |
Loans and advances to banks at amortised cost | 26 | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 24 | — | — | (1) | — | — | 4.2 | — | — |
HSBC Bank plc Annual Report and Accounts 2024 | 39 |
Loans and advances to customers and banks1 | ||||||||||
At 31 Dec 2024 | ||||||||||
Gross carrying amount | Allowance for ECL | |||||||||
Loans and advances to customers | Loans and advances to customers | |||||||||
Personal | Corporate and commercial | Non-bank financial institutions | Loans and advances to banks at amortised cost | Total stage 2 | Personal | Corporate and commercial | Non-bank financial institutions | Loans and advances to banks at amortised cost | Total stage 2 | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Quantitative | 776 | 2,135 | 126 | 64 | 3,101 | (18) | (37) | (2) | — | (57) |
Qualitative | 174 | 2,225 | 89 | 3 | 2,491 | (1) | (48) | (1) | (1) | (51) |
of which: forbearance | — | 422 | — | — | 422 | — | (3) | — | — | (3) |
30 DPD backstop | 5 | 15 | 1 | — | 21 | — | — | — | — | — |
Total stage 2 | 955 | 4,375 | 216 | 67 | 5,613 | (19) | (85) | (3) | (1) | (108) |
ECL coverage % | 2.0 | 1.9 | 1.4 | 1.5 | 1.9 | |||||
The bank | ||||||||||
Quantitative | 418 | 478 | 86 | 35 | 1,017 | (1) | (9) | (2) | — | (12) |
Qualitative | 167 | 308 | 45 | — | 520 | — | (12) | — | — | (12) |
of which: forbearance | — | — | — | — | — | — | — | — | — | — |
30 DPD backstop | 1 | — | — | — | 1 | — | — | — | — | — |
Total stage 2 | 586 | 786 | 131 | 35 | 1,538 | (1) | (21) | (2) | — | (24) |
ECL coverage % | 0.2 | 2.7 | 1.5 | — | 1.6 | |||||
At 31 Dec 2023 | ||||||||||
The group | ||||||||||
Quantitative | 820 | 3,589 | 423 | 91 | 4,923 | (12) | (56) | (8) | — | (76) |
Qualitative | 547 | 2,186 | 103 | 15 | 2,851 | (5) | (42) | (2) | — | (49) |
of which: forbearance | 3 | 260 | 1 | — | 264 | — | (2) | — | — | (2) |
30 DPD backstop | 3 | 206 | 4 | 10 | 223 | — | — | — | — | — |
Total stage 2 | 1,370 | 5,981 | 530 | 116 | 7,997 | (17) | (98) | (10) | — | (125) |
ECL coverage % | 1.2 | 1.6 | 1.9 | — | 1.6 | |||||
The bank | ||||||||||
Quantitative | 321 | 1,801 | 386 | 26 | 2,534 | (1) | (21) | (7) | — | (29) |
Qualitative | 496 | 225 | — | — | 721 | (1) | (17) | — | — | (18) |
of which: forbearance | 1 | 6 | — | — | 7 | — | — | — | — | — |
30 DPD backstop | — | — | — | — | — | — | — | — | — | — |
Total stage 2 | 817 | 2,026 | 386 | 26 | 3,255 | (2) | (38) | (7) | — | (47) |
ECL coverage % | 0.2 | 1.9 | 1.8 | — | 1.4 | |||||
Loans and advances to customers and banks measured at amortised cost | ||
(Audited) | ||
Total gross loans and advances | Allowance for ECL | |
£m | £m | |
As reported | 98,048 | (861) |
Reported in ‘Assets held for sale’ | 887 | (3) |
At 31 Dec 2024 | 98,935 | (864) |
As reported | 90,951 | (1,089) |
Reported in ‘Assets held for sale’ | 21,512 | (64) |
At 31 Dec 2023 | 112,463 | (1,153) |
40 | HSBC Bank plc Annual Report and Accounts 2024 |
Gross loans and allowance for ECL on loans and advances to customers and banks reported in ‘Assets held for sale’ | ||||
(Audited) | ||||
South Africa | German Private Banking Business | French Life Insurance Business | Total | |
Gross carrying amount | £m | £m | £m | £m |
Loans and advances to customers at amortised cost | 526 | 246 | — | 772 |
– personal | — | 104 | — | 104 |
– corporate and commercial | 467 | 15 | — | 482 |
– non-bank financial institutions | 59 | 127 | — | 186 |
Loans and advances to banks at amortised cost | — | — | 115 | 115 |
At 31 Dec 2024 | 526 | 246 | 115 | 887 |
Allowance for ECL | ||||
Loans and advances to customers at amortised cost | (3) | — | — | (3) |
– personal | — | — | — | — |
– corporate and commercial | (3) | — | — | (3) |
– non-bank financial institutions | — | — | — | — |
Loans and advances to banks at amortised cost | — | — | — | — |
At 31 Dec 20241 | (3) | — | — | (3) |
Retail banking operations in France | Other Total | |||
£m | £m £m | |||
Loans and advances to customers at amortised cost | 13,319 | 90 | 13,409 | |
– personal | 10,916 | — | 10,916 | |
– corporate and commercial | 2,362 | — | 2,362 | |
– non-bank financial institutions | 41 | 90 | 131 | |
Loans and advances to banks at amortised cost | 8,103 | — | 8,103 | |
At 31 Dec 2023 | 21,422 | 90 | 21,512 | |
Allowance for ECL | ||||
Loans and advances to customers at amortised cost | (64) | — | (64) | |
– personal | (61) | — | (61) | |
– corporate and commercial | (3) | — | (3) | |
– non-bank financial institutions | — | — | — | |
Loans and advances to banks at amortised cost | — | — | — | |
At 31 Dec 2023 | (64) | — | (64) | |
Changes in expected credit losses and other credit impairment | ||
(Audited) | ||
2024 | 2023 | |
£m | £m | |
ECL charges arising from: | ||
– assets held for sale | — | 5 |
– assets not held for sale | 163 | 164 |
Year ended 31 Dec | 163 | 169 |
HSBC Bank plc Annual Report and Accounts 2024 | 41 |
‘Maximum exposure to credit risk’ table The following table presents our maximum exposure before taking account of any collateral held or other credit enhancements (unless such enhancements meet accounting offsetting requirements). The table excludes trading assets, financial assets designated and otherwise mandatorily measured at fair value through profit and loss, and financial investments measured at fair value through other comprehensive income as their carrying amount best represents the net exposure to credit risk. Equity securities are also excluded as they are not subject to credit risk. For the financial assets recognised on the balance sheet, the maximum exposure to credit risk equals their carrying amount and is net of the allowance for ECL. For financial guarantees and other guarantees granted, it is the maximum amount that we would have to pay if the guarantees were called upon. For loan commitments and other credit- related commitments, it is generally the full amount of the committed facilities. The offset in the table relates to amounts where there is a legally enforceable right of offset in the event of counterparty default and where, as a result, there is a net exposure for credit risk purposes. |
However, as there is no intention to settle these balances on a net basis under normal circumstances, they do not qualify for net presentation for accounting purposes. No offset has been applied to off-balance sheet collateral. In the case of derivatives, the offset column also includes collateral received in cash and other financial assets. |
Maximum exposure to credit risk | ||||||
(Audited) | 2024 | 2023 | ||||
Maximum exposure | Offset | Net | Maximum exposure | Offset | Net | |
The group | £m | £m | £m | £m | £m | £m |
Loans and advances to customers held at amortised cost | 82,666 | (8,897) | 73,769 | 75,491 | (9,322) | 66,169 |
– personal | 19,835 | — | 19,835 | 12,923 | — | 12,923 |
– corporate and commercial | 46,835 | (7,942) | 38,893 | 49,943 | (8,570) | 41,373 |
– non-bank financial institutions | 15,996 | (955) | 15,041 | 12,625 | (752) | 11,873 |
Loans and advances to banks at amortised cost | 14,521 | — | 14,521 | 14,371 | (6) | 14,365 |
Other financial assets held at amortised cost | 256,736 | (4,082) | 252,654 | 272,558 | (15,283) | 257,275 |
– cash and balances at central banks | 119,184 | — | 119,184 | 110,618 | — | 110,618 |
– reverse repurchase agreements – non-trading | 53,612 | (4,082) | 49,530 | 73,494 | (15,283) | 58,211 |
– financial investments | 12,226 | — | 12,226 | 8,861 | — | 8,861 |
– assets held for sale | 21,606 | — | 21,606 | 20,368 | — | 20,368 |
– prepayments, accrued income and other assets | 50,108 | — | 50,108 | 59,217 | — | 59,217 |
Derivatives | 198,172 | (195,301) | 2,871 | 174,116 | (173,718) | 398 |
Total on-balance sheet exposure to credit risk | 552,095 | (208,280) | 343,815 | 536,536 | (198,329) | 338,207 |
Total off-balance sheet | 150,262 | — | 150,262 | 153,695 | — | 153,695 |
– financial and other guarantees | 22,305 | — | 22,305 | 21,908 | — | 21,908 |
– loan and other credit-related commitments | 127,957 | — | 127,957 | 131,787 | — | 131,787 |
At 31 Dec | 702,357 | (208,280) | 494,077 | 690,231 | (198,329) | 491,902 |
The bank | £m | £m | £m | £m | £m | £m |
Loans and advances to customers held at amortised cost | 30,916 | (8,884) | 22,032 | 32,443 | (9,310) | 23,133 |
– personal | 2,609 | — | 2,609 | 2,633 | — | 2,633 |
– corporate and commercial | 17,296 | (7,942) | 9,354 | 19,878 | (8,570) | 11,308 |
– non-bank financial institutions | 11,011 | (942) | 10,069 | 9,932 | (740) | 9,192 |
Loans and advances to banks at amortised cost | 12,730 | — | 12,730 | 11,670 | — | 11,670 |
Other financial assets held at amortised cost | 165,481 | (3,077) | 162,404 | 174,413 | (14,733) | 159,680 |
– cash and balances at central banks | 78,250 | — | 78,250 | 61,128 | — | 61,128 |
– reverse repurchase agreements – non-trading | 34,394 | (3,077) | 31,317 | 56,973 | (14,733) | 42,240 |
– financial investments | 14,217 | — | 14,217 | 12,029 | — | 12,029 |
– assets held for sale | 527 | — | 527 | 160 | — | 160 |
– prepayments, accrued income and other assets | 38,093 | — | 38,093 | 44,123 | — | 44,123 |
Derivatives | 183,658 | (183,655) | 3 | 153,765 | (153,744) | 21 |
Total on-balance sheet exposure to credit risk | 392,785 | (195,616) | 197,169 | 372,291 | (177,787) | 194,504 |
Total off-balance sheet | 43,444 | — | 43,444 | 43,740 | — | 43,740 |
– financial and other guarantees | 7,914 | — | 7,914 | 8,491 | — | 8,491 |
– loan and other credit-related commitments | 35,530 | — | 35,530 | 35,249 | — | 35,249 |
At 31 Dec | 436,229 | (195,616) | 240,613 | 416,031 | (177,787) | 238,244 |
42 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 43 |
44 | HSBC Bank plc Annual Report and Accounts 2024 |
Consensus Central scenario 2025–2029 (as at 4Q24) | ||
UK | France | |
GDP (annual average growth rate, %) | ||
2025 | 1.2 | 0.9 |
2026 | 1.3 | 0.9 |
2027 | 1.8 | 1.4 |
2028 | 1.6 | 1.5 |
2029 | 1.6 | 1.4 |
5-year average1 | 1.5 | 1.2 |
Unemployment rate (%) | ||
2025 | 4.9 | 7.5 |
2026 | 4.7 | 7.3 |
2027 | 4.5 | 7.2 |
2028 | 4.3 | 7.0 |
2029 | 4.3 | 7.0 |
5-year average1 | 4.5 | 7.2 |
House prices (annual average growth rate, %) | ||
2025 | 1.4 | 2.1 |
2026 | 3.8 | 4.4 |
2027 | 4.6 | 4.4 |
2028 | 3.5 | 3.8 |
2029 | 2.7 | 3.1 |
5-year average1 | 3.2 | 3.6 |
Inflation (annual average growth rate, %) | ||
2025 | 2.4 | 1.2 |
2026 | 2.1 | 1.6 |
2027 | 2.1 | 2.0 |
2028 | 2.0 | 2.3 |
2029 | 2.0 | 2.2 |
5-year average1 | 2.1 | 1.9 |
Central bank policy rate (annual average, %) | ||
2025 | 4.2 | 2.1 |
2026 | 3.9 | 1.8 |
2027 | 3.8 | 2.0 |
2028 | 3.7 | 2.0 |
2029 | 3.7 | 2.1 |
5-year average1 | 3.9 | 2.0 |
Consensus Central scenario 2024–2028 (as at 4Q23) | ||
UK | France | |
GDP (annual average growth rate, %) | ||
2024 | 0.3 | 0.8 |
2025 | 1.2 | 1.5 |
2026 | 1.7 | 1.6 |
2027 | 1.6 | 1.5 |
2028 | 1.6 | 1.5 |
5-year average1 | 1.3 | 1.4 |
Unemployment rate (%) | ||
2024 | 4.7 | 7.5 |
2025 | 4.6 | 7.3 |
2026 | 4.3 | 7.0 |
2027 | 4.2 | 6.8 |
2028 | 4.2 | 6.8 |
5-year average1 | 4.4 | 7.1 |
House prices (annual average growth rate, %) | ||
2024 | (5.5) | (1.0) |
2025 | 0.1 | 2.4 |
2026 | 3.5 | 4.0 |
2027 | 3.0 | 4.4 |
2028 | 3.0 | 4.0 |
5-year average1 | 0.8 | 2.8 |
Inflation (annual average growth rate, %) | ||
2024 | 3.2 | 2.7 |
2025 | 2.2 | 1.8 |
2026 | 2.2 | 1.7 |
2027 | 2.3 | 1.9 |
2028 | 2.3 | 2.1 |
5-year average1 | 2.4 | 2.0 |
Central bank policy rate (annual average, %) | ||
2024 | 5.0 | 3.6 |
2025 | 4.3 | 2.8 |
2026 | 3.9 | 2.6 |
2027 | 3.8 | 2.6 |
2028 | 3.7 | 2.7 |
5-year average1 | 4.1 | 2.9 |
HSBC Bank plc Annual Report and Accounts 2024 | 45 |
Consensus Upside scenario 2025-2029 (as at 4Q24) | ||||
UK | France | |||
GDP level (%, start-to-peak)1 | 11.3 | (4Q29) | 8.9 | (4Q29) |
Unemployment rate (%, min)2 | 3.5 | (3Q26) | 6.4 | (4Q26) |
House price index (%, start-to-peak)1 | 24.2 | (4Q29) | 22.8 | (4Q29) |
Inflation rate (YoY % change, min)3 | 1.4 | (1Q26) | 0.1 | (4Q25) |
Central bank policy rate (%, min)2 | 3.6 | (4Q25) | 1.4 | (3Q25) |
Consensus Upside scenario 2024-2028 (as at 4Q23) | ||||
UK | France | |||
GDP level (%, start-to-peak)1 | 10.8 | (4Q28) | 10.4 | (4Q28) |
Unemployment rate (%, min)2 | 3.1 | (4Q24) | 6.2 | (4Q25) |
House price index (%, start-to-peak)1 | 13.0 | (4Q28) | 19.6 | (4Q28) |
Inflation rate (YoY % change, min)3 | 1.3 | (2Q25) | 1.5 | (3Q24) |
Central bank policy rate (%, min)2 | 3.7 | (3Q28) | 2.6 | (2Q26) |
46 | HSBC Bank plc Annual Report and Accounts 2024 |
Consensus Downside scenario 2025-2029 (as at 4Q24) | ||||
UK | France | |||
GDP level (%, start-to-trough)1 | (1.0) | (4Q26) | (0.6) | (1Q26) |
Unemployment rate (%, max)2 | 6.1 | (4Q25) | 8.3 | (3Q25) |
House price index (%, start-to-trough)1 | (4.5) | (1Q26) | (0.3) | (1Q25) |
Inflation rate (YoY % change, max)3 | 3.4 | (4Q25) | 2.6 | (3Q25) |
Central bank policy rate (%, max)2 | 5.0 | (1Q25) | 3.2 | (1Q25) |
Consensus Downside scenario 2024-2028 (as at 4Q23) | ||||
UK | France | |||
GDP level (%, start-to-trough)1 | (1.0) | (2Q25) | (0.3) | (2Q24) |
Unemployment rate (%, max)2 | 6.4 | (1Q25) | 8.5 | (4Q24) |
House price index (%, start-to-trough)1 | (12.0) | (2Q25) | (1.2) | (3Q24) |
Inflation rate (YoY % change, max)3 | 4.1 | (1Q24) | 3.8 | (2Q24) |
Central bank policy rate (%, max)2 | 5.7 | (1Q24) | 4.2 | (1Q24) |
Downside 2 scenario 2025-2029 (as at 4Q24) | ||||
UK | France | |||
GDP level (%, start-to-trough)1 | (9.1) | (2Q26) | (7.9) | (2Q26) |
Unemployment rate (%, max)2 | 8.4 | (2Q26) | 10.4 | (1Q27) |
House price index (%, start-to-trough)1 | (27.2) | (4Q26) | (14.0) | (2Q27) |
Inflation rate (YoY % change, max)3 | 10.1 | (2Q25) | 7.6 | (2Q25) |
Central bank policy rate (%, max)2 | 5.5 | (1Q25) | 4.2 | (1Q25) |
Downside 2 scenario 2024-2028 (as at 4Q23) | ||||
UK | France | |||
GDP level (%, start-to-trough)1 | (8.8) | (2Q25) | (6.6) | (1Q25) |
Unemployment rate (%, max)2 | 8.4 | (2Q25) | 10.2 | (4Q25) |
House price index (%, start-to-trough)1 | (30.2) | (4Q25) | (14.5) | (2Q26) |
Inflation rate (YoY % change, max)3 | 10.1 | (2Q24) | 8.6 | (2Q24) |
Central bank policy rate (%, max)2 | 6.0 | (1Q24) | 5.2 | (1Q24) |
HSBC Bank plc Annual Report and Accounts 2024 | 47 |
Scenario weightings, % | |||
Standard weights | UK | France | |
4Q24 | |||
Upside scenario | 10 | 10 | 10 |
Central scenario | 75 | 75 | 75 |
Downside scenario | 10 | 10 | 10 |
Downside 2 scenario | 5 | 5 | 5 |
4Q23 | |||
Upside scenario | 10 | 10 | 10 |
Central scenario | 75 | 75 | 75 |
Downside scenario | 10 | 10 | 10 |
Downside 2 scenario | 5 | 5 | 5 |
48 | HSBC Bank plc Annual Report and Accounts 2024 |
Management judgemental adjustments to ECL at 31 December 20241 | |||
Retail | Wholesale2 | Total | |
£m | £m | £m | |
Modelled ECL (A)3 | 125 | 154 | 279 |
Banks, sovereigns, government entities and low-risk counterparties | — | — | — |
Corporate lending adjustments | — | 25 | 25 |
Inflation related adjustments | — | — | — |
Other credit judgements | 9 | (13) | (4) |
Total management judgemental adjustments (B)4 | 9 | 12 | 21 |
Other adjustments (C)5 | (15) | — | (15) |
Final ECL (A+B+C)6 | 119 | 166 | 285 |
Management judgemental adjustments to ECL at 31 December 20231,7 | |||
Retail | Wholesale2 | Total | |
£m | £m | £m | |
Modelled ECL (A)3 | 173 | 246 | 419 |
Banks, sovereigns, government entities and low-risk counterparties | — | — | — |
Corporate lending adjustments | — | 10 | 10 |
Inflation related adjustments | 8 | — | 8 |
Other credit judgements | 9 | (63) | (54) |
Total management judgemental adjustments (B)4 | 17 | (53) | (36) |
Other adjustments (C)5 | (14) | — | (14) |
Final ECL (A+B+C)6 | 176 | 193 | 369 |
HSBC Bank plc Annual Report and Accounts 2024 | 49 |
IFRS 9 ECL sensitivity to future economic conditions1,2,3 | ||
UK | France | |
£m | £m | |
At 31 December 2024 | ||
Reported allowance for ECL | 39 | 64 |
Consensus Central scenario allowance for ECL | 35 | 63 |
Consensus Upside scenario allowance for ECL | 24 | 55 |
Consensus Downside scenario allowance for ECL | 49 | 76 |
Downside 2 scenario allowance for ECL | 284 | 99 |
Reported gross carrying amount | 139,207 | 145,484 |
IFRS 9 ECL sensitivity to future economic conditions | ||
UK | France | |
£m | £m | |
At 31 December 2023 | ||
Reported allowance for ECL | 67 | 78 |
Consensus Central scenario allowance for ECL | 55 | 81 |
Consensus Upside scenario allowance for ECL | 38 | 72 |
Consensus Downside scenario allowance for ECL | 87 | 99 |
Downside 2 scenario allowance for ECL | 276 | 112 |
Reported gross carrying amount | 144,215 | 142,389 |
IFRS 9 ECL sensitivity to future economic conditions1 | ||
UK | France | |
£m | £m | |
At 31 December 2024 | ||
Reported allowance for ECL | 2 | — |
Consensus Central scenario allowance for ECL | 2 | — |
Consensus Upside scenario allowance for ECL | 2 | — |
Consensus Downside scenario allowance for ECL | 2 | — |
Downside 2 scenario allowance for ECL | 4 | — |
Reported gross carrying amount | 1,979 | — |
IFRS 9 ECL sensitivity to future economic conditions1 | ||
UK | France2 | |
£m | £m | |
At 31 December 2023 | ||
Reported allowance for ECL | 2 | 74 |
Consensus Central scenario allowance for ECL | 2 | 74 |
Consensus Upside scenario allowance for ECL | 2 | 72 |
Consensus Downside scenario allowance for ECL | 3 | 75 |
Downside 2 scenario allowance for ECL | 4 | 78 |
Reported gross carrying amount | 1,925 | 17,187 |
50 | HSBC Bank plc Annual Report and Accounts 2024 |
Reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to banks and customers including loan commitments and financial guarantees1 | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
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 | Gross carrying/ nominal amount | Allowance for ECL | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2024 | 162,228 | (91) | 15,445 | (147) | 2,556 | (903) | 35 | (6) | 180,264 | (1,147) |
Transfers of financial instruments | 2,460 | (42) | (3,223) | 47 | 763 | (5) | — | — | — | — |
– transfers from stage 1 to stage 2 | (7,440) | 8 | 7,440 | (8) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 10,182 | (48) | (10,182) | 48 | — | — | — | — | — | — |
– transfers to stage 3 | (390) | 1 | (649) | 13 | 1,039 | (14) | — | — | — | — |
– transfers from stage 3 | 108 | (3) | 168 | (6) | (276) | 9 | — | — | — | — |
Net remeasurement of ECL arising from transfer of stage | — | 29 | — | (22) | — | — | — | — | — | 7 |
Net new and further lending/ repayments | 10,816 | 7 | (1,409) | 3 | (635) | 322 | 6 | (7) | 8,778 | 325 |
Changes to risk parameters – credit quality | — | 23 | — | (31) | — | (504) | — | (5) | — | (517) |
Changes to models used for ECL calculation | — | (1) | — | 17 | — | — | — | — | — | 16 |
Assets written off | — | — | — | — | (257) | 255 | — | — | (257) | 255 |
Credit-related modifications that resulted in derecognition | — | — | — | — | — | — | — | — | — | — |
Foreign exchange | (4,916) | 2 | (345) | 2 | (83) | 24 | — | — | (5,344) | 28 |
Others2 | 6,588 | (1) | 26 | (2) | (42) | 117 | — | — | 6,572 | 114 |
At 31 Dec 2024 | 177,176 | (74) | 10,494 | (133) | 2,302 | (694) | 41 | (18) | 190,013 | (919) |
ECL income statement change for the period | 58 | (33) | (182) | (12) | (169) | |||||
Recoveries | 2 | |||||||||
Others | 13 | |||||||||
Total ECL income statement change for the period | (154) | |||||||||
Reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to banks and customers including loan commitments and financial guarantees 1 (continued) | |||
(Audited) | |||
At 31 Dec 2024 | |||
Gross carrying/ nominal amount | Allowance for ECL | ECL charge | |
£m | £m | £m | |
As above | 190,013 | (919) | (154) |
Other financial assets measured at amortised cost | 237,475 | (6) | (6) |
Non-trading reverse purchase agreement commitments | 32,675 | — | — |
Performance and other guarantees not considered for IFRS 9 | (2) | ||
Summary of financial instruments to which the impairment requirements in IFRS 9 are applied/Summary consolidated income statement | 460,163 | (925) | (162) |
Debt instruments measured at FVOCI | 46,649 | (22) | (1) |
Total allowance for ECL/total income statement ECL change for the period | N/A | (947) | (163) |
HSBC Bank plc Annual Report and Accounts 2024 | 51 |
Reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to banks and customers including loan commitments and financial guarantees1 (continued) | ||||||||||
(Audited) | ||||||||||
Non credit – impaired | Credit – impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
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 | Gross carrying/ nominal amount | Allowance for ECL | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2023 | 168,371 | (71) | 18,059 | (200) | 2,536 | (962) | 3 | — | 188,969 | (1,233) |
Transfers of financial instruments: | 690 | (56) | (1,336) | 89 | 646 | (33) | — | — | — | — |
– transfers from stage 1 to stage 2 | (14,106) | 11 | 14,106 | (11) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 15,023 | (66) | (15,023) | 66 | — | — | — | — | — | — |
– transfers to stage 3 | (247) | — | (551) | 39 | 798 | (39) | — | — | — | — |
– transfers from stage 3 | 20 | (1) | 132 | (5) | (152) | 6 | — | — | — | — |
Net remeasurement of ECL arising from transfer of stage | — | 48 | — | (26) | — | — | — | — | — | 22 |
Net new and further lending/ repayments | 4,626 | (1) | (1,916) | 22 | (442) | 125 | 33 | — | 2,301 | 146 |
Changes to risk parameters – credit quality | — | (1) | — | (28) | — | (305) | — | (6) | — | (340) |
Changes to model used for ECL calculation | — | (3) | — | 18 | — | — | — | — | — | 15 |
Assets written off | — | — | — | — | (248) | 246 | — | — | (248) | 246 |
Credit related modifications that resulted in derecognition | — | — | — | — | (94) | 75 | — | — | (94) | 75 |
Foreign exchange | (2,398) | 2 | (231) | 2 | (49) | 17 | — | — | (2,678) | 21 |
Others2 | (9,061) | (9) | 869 | (24) | 207 | (66) | (1) | — | (7,986) | (99) |
At 31 Dec 2023 | 162,228 | (91) | 15,445 | (147) | 2,556 | (903) | 35 | (6) | 180,264 | (1,147) |
ECL income statement change for the period | 43 | (14) | (180) | (6) | (157) | |||||
Recoveries | 5 | |||||||||
Others | (12) | |||||||||
Total ECL income statement change for the period | (164) | |||||||||
Reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to banks and customers including loan commitments and financial guarantees 1 (continued) | |||
(Audited) | |||
At 31 Dec 2023 | |||
Gross carrying/ nominal amount | Allowance for ECL | ECL charge | |
£m | £m | £m | |
As above | 180,264 | (1,147) | (164) |
Other financial assets measured at amortised cost | 273,728 | (70) | — |
Non-trading reverse purchase agreement commitments | 38,704 | — | — |
Performance and other guarantees not considered for IFRS 9 | (7) | ||
Summary of financial instruments to which the impairment requirements in IFRS 9 are applied/ Summary consolidated income statement | 492,696 | (1,217) | (171) |
Debt instruments measured at FVOCI | 37,427 | (23) | 2 |
Total allowance for ECL/total income statement ECL change for the period | N/A | (1,240) | (169) |
52 | HSBC Bank plc Annual Report and Accounts 2024 |
Reconciliation of changes in gross carrying amount and allowances for loans and advances to banks and customers | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
Gross carrying amount | Allowance for ECL | Gross carrying amount | Allowance for ECL | Gross carrying amount | Allowance for ECL | Gross carrying amount | Allowance for ECL | Gross carrying amount | Allowance for ECL | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2024 | 80,612 | (76) | 7,997 | (125) | 2,310 | (882) | 32 | (6) | 90,951 | (1,089) |
Transfers of financial instruments | 579 | (33) | (1,402) | 38 | 823 | (5) | — | — | — | — |
– transfers from stage 1 to stage 2 | (3,332) | 7 | 3,332 | (7) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 4,244 | (38) | (4,244) | 38 | — | — | — | — | — | — |
– transfers to stage 3 | (365) | 1 | (571) | 13 | 936 | (14) | — | — | — | — |
– transfers from stage 3 | 32 | (3) | 81 | (6) | (113) | 9 | — | — | — | — |
— | 22 | — | (17) | — | — | — | — | — | 5 | |
Net new and further lending/ repayments | 4,724 | 11 | (799) | 7 | (664) | 308 | 6 | (7) | 3,267 | 319 |
— | 21 | — | (17) | — | (493) | — | (5) | — | (494) | |
— | (3) | — | 6 | — | — | — | — | — | 3 | |
Assets written off | — | — | — | — | (257) | 255 | — | — | (257) | 255 |
— | — | — | — | — | — | — | — | — | — | |
Foreign exchange | (2,143) | 2 | (209) | 2 | (74) | 23 | — | — | (2,426) | 27 |
Others1 | 6,529 | (2) | 26 | (2) | (42) | 117 | — | — | 6,513 | 113 |
At 31 Dec 2024 | 90,301 | (58) | 5,613 | (108) | 2,096 | (677) | 38 | (18) | 98,048 | (861) |
— | 51 | — | (21) | — | (185) | — | (12) | — | (167) | |
Recoveries | 2 | |||||||||
Others | 12 | |||||||||
(153) | ||||||||||
Reconciliation of changes in gross carrying amount and allowances for loans and advances to banks and customers (continued) | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
Gross carrying amount | Allowance for ECL | Gross carrying amount | Allowance for ECL | Gross carrying amount | Allowance for ECL | Gross carrying amount | Allowance for ECL | Gross carrying amount | Allowance for ECL | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2023 | 80,347 | (55) | 8,230 | (166) | 2,289 | (922) | 3 | — | 90,869 | (1,143) |
Transfers of financial instruments | (98) | (42) | (500) | 78 | 598 | (36) | — | — | — | — |
– transfers from stage 1 to stage 2 | (7,192) | 10 | 7,192 | (10) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 7,301 | (51) | (7,301) | 51 | — | — | — | — | — | — |
– transfers to stage 3 | (226) | — | (465) | 39 | 691 | (39) | — | — | — | — |
– transfers from stage 3 | 19 | (1) | 74 | (2) | (93) | 3 | — | — | — | — |
— | 36 | — | (22) | — | — | — | — | — | 14 | |
Net new and further lending/ repayments | 3,230 | (9) | (923) | 15 | (401) | 94 | 30 | — | 1,936 | 100 |
— | 1 | — | (10) | — | (289) | — | (6) | — | (304) | |
— | 2 | — | 4 | — | — | — | — | — | 6 | |
Assets written off | — | — | — | — | (248) | 246 | — | — | (248) | 246 |
— | — | — | — | (94) | 75 | — | — | (94) | 75 | |
Foreign exchange | (1,264) | 1 | (148) | 1 | (48) | 17 | — | — | (1,460) | 19 |
Others1 | (1,603) | (10) | 1,338 | (25) | 214 | (67) | (1) | — | (52) | (102) |
At 31 Dec 2023 | 80,612 | (76) | 7,997 | (125) | 2,310 | (882) | 32 | (6) | 90,951 | (1,089) |
— | 30 | — | (13) | — | (195) | — | (6) | — | (184) | |
Recoveries | 5 | |||||||||
Others | (20) | |||||||||
(199) | ||||||||||
HSBC Bank plc Annual Report and Accounts 2024 | 53 |
Reconciliation of changes in nominal amount and allowances for loan commitments and financial guarantees1 | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2024 | 81,616 | (15) | 7,448 | (22) | 246 | (21) | 3 | — | 89,313 | (58) |
Transfers of financial instruments | 1,881 | (9) | (1,821) | 9 | (60) | — | — | — | — | — |
– transfers from stage 1 to stage 2 | (4,108) | 1 | 4,108 | (1) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 5,938 | (10) | (5,938) | 10 | — | — | — | — | — | — |
– transfers to stage 3 | (25) | — | (78) | — | 103 | — | — | — | — | — |
– transfers from stage 3 | 76 | — | 87 | — | (163) | — | — | — | — | — |
Net remeasurement of ECL arising from transfer of stage | — | 7 | — | (5) | — | — | — | — | — | 2 |
6,092 | (4) | (610) | (4) | 29 | 14 | — | — | 5,511 | 6 | |
— | 2 | — | (14) | — | (11) | — | — | — | (23) | |
— | 2 | — | 11 | — | — | — | — | — | 13 | |
Foreign exchange | (2,773) | — | (136) | — | (9) | 1 | — | — | (2,918) | 1 |
Others2 | 59 | 1 | — | — | — | — | — | — | 59 | 1 |
At 31 Dec 2024 | 86,875 | (16) | 4,881 | (25) | 206 | (17) | 3 | — | 91,965 | (58) |
— | 7 | — | (12) | — | 3 | — | — | — | (2) | |
Recoveries | — | |||||||||
Others | 1 | |||||||||
Total ECL income statement change for the period | (1) | |||||||||
Reconciliation of changes in nominal amount and allowances for loan commitments and financial guarantees1 | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2023 | 88,024 | (16) | 9,829 | (34) | 247 | (40) | — | — | 98,100 | (90) |
Transfers of financial instruments | 788 | (14) | (836) | 11 | 48 | 3 | — | — | — | — |
– transfers from stage 1 to stage 2 | (6,914) | 1 | 6,914 | (1) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 7,722 | (15) | (7,722) | 15 | — | — | — | — | — | — |
– transfers to stage 3 | (21) | — | (86) | — | 107 | — | — | — | — | — |
– transfers from stage 3 | 1 | — | 58 | (3) | (59) | 3 | — | — | — | — |
Net remeasurement of ECL arising from transfer of stage | — | 12 | — | (4) | — | — | — | — | — | 8 |
1,396 | 8 | (993) | 7 | (41) | 31 | 3 | — | 365 | 46 | |
— | (2) | — | (18) | — | (16) | — | — | — | (36) | |
— | (5) | — | 14 | — | — | — | — | — | 9 | |
Foreign exchange | (1,134) | 1 | (83) | 1 | (1) | — | — | — | (1,218) | 2 |
Others2 | (7,458) | 1 | (469) | 1 | (7) | 1 | — | — | (7,934) | 3 |
At 31 Dec 2023 | 81,616 | (15) | 7,448 | (22) | 246 | (21) | 3 | — | 89,313 | (58) |
— | 13 | — | (1) | — | 15 | — | — | — | 27 | |
Recoveries | — | |||||||||
Others | 8 | |||||||||
Total ECL income statement change for the period | 35 | |||||||||
54 | HSBC Bank plc Annual Report and Accounts 2024 |
Reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to banks and customers including loan commitments and financial guarantees1 | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
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 | Gross carrying/ nominal amount | Allowance for ECL | |
The bank | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2024 | 67,478 | (23) | 7,548 | (61) | 781 | (298) | 28 | (6) | 75,835 | (388) |
Transfers of financial instruments | 3,097 | (17) | (3,516) | 23 | 419 | (6) | — | — | — | — |
– transfers from stage 1 to stage 2 | (3,020) | 2 | 3,020 | (2) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 6,386 | (20) | (6,386) | 20 | — | — | — | — | — | — |
– transfers to stage 3 | (271) | 1 | (153) | 5 | 424 | (6) | — | — | — | — |
– transfers from stage 3 | 2 | — | 3 | — | (5) | — | — | — | — | — |
Net remeasurement of ECL arising from transfer of stage | — | 13 | — | (6) | — | — | — | — | — | 7 |
Net new and further lending/ repayments | 4,895 | (1) | (610) | 2 | (444) | 108 | 12 | (7) | 3,853 | 102 |
Changes to risk parameters – credit quality | — | 7 | — | (15) | — | (202) | — | (5) | — | (215) |
Changes to models used for ECL calculation | — | 1 | — | 21 | — | — | — | — | — | 22 |
Assets written off | — | — | — | — | (50) | 50 | — | — | (50) | 50 |
Credit-related modifications that resulted in derecognition | — | — | — | — | — | — | — | — | — | — |
Foreign exchange | (76) | 1 | (13) | — | (4) | 1 | — | — | (93) | 2 |
Others2 | (3,118) | — | (20) | — | (21) | 3 | — | — | (3,159) | 3 |
At 31 Dec 2024 | 72,276 | (19) | 3,389 | (36) | 681 | (344) | 40 | (18) | 76,386 | (417) |
ECL income statement change for the period | 20 | 2 | (94) | (12) | (84) | |||||
Recoveries | 1 | |||||||||
Others | 4 | |||||||||
Total ECL income statement change for the period | (79) | |||||||||
Reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to banks and customers including loan commitments and financial guarantees1 (continued) | |||
At 31 Dec 2024 | |||
Gross carrying/ nominal amount | Allowance for ECL | ECL charge | |
£m | £m | £m | |
As above | 76,386 | (417) | (79) |
Other financial assets measured at amortised cost | 165,387 | (3) | (6) |
Non-trading reverse purchase agreement commitments | 3,790 | — | — |
Performance and other guarantees not considered for IFRS 9 | 1 | ||
Summary of financial instruments to which the impairment requirements in IFRS 9 are applied/ Summary consolidated income statement | 245,563 | (420) | (84) |
Debt instruments measured at FVOCI | 19,978 | (3) | — |
Total allowance for ECL/total income statement ECL change for the period | n/a | (423) | (84) |
HSBC Bank plc Annual Report and Accounts 2024 | 55 |
Reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to banks and customers including loan commitments and financial guarantees1 (continued) | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
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 | Gross carrying/ nominal amount | Allowance for ECL | |
The bank | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
1 Jan 2023 | 78,523 | (33) | 6,099 | (73) | 1,016 | (358) | — | — | 85,638 | (464) |
Transfers of financial instruments: | (171) | (20) | 104 | 20 | 67 | — | — | — | — | — |
– transfers from stage 1 to stage 2 | (8,257) | 5 | 8,257 | (5) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 8,085 | (25) | (8,085) | 25 | — | — | — | — | — | — |
– transfers to stage 3 | (1) | — | (137) | 3 | 138 | (3) | — | — | — | — |
– transfers from stage 3 | 2 | — | 69 | (3) | (71) | 3 | — | — | — | — |
Net remeasurement of ECL arising from transfer of stage | — | 19 | — | (15) | — | — | — | — | — | 4 |
Net new and further lending/ repayments | (5,964) | 7 | 1,247 | 24 | (178) | 54 | 28 | — | (4,867) | 85 |
Changes to risk parameters – credit quality | — | 3 | — | (34) | — | (107) | — | (6) | — | (144) |
Changes to model used for ECL calculation | — | (3) | — | 19 | — | — | — | — | — | 16 |
Assets written off | — | — | — | — | (37) | 37 | — | — | (37) | 37 |
Credit related modifications that resulted in derecognition | — | — | — | — | (89) | 75 | — | — | (89) | 75 |
Foreign exchange | (142) | 1 | (9) | — | (1) | — | — | — | (152) | 1 |
Others2 | (4,768) | 3 | 107 | (2) | 3 | 1 | — | — | (4,658) | 2 |
At 31 Dec 2023 | 67,478 | (23) | 7,548 | (61) | 781 | (298) | 28 | (6) | 75,835 | (388) |
ECL income statement change for the period | 26 | (6) | (53) | (6) | (39) | |||||
Recoveries | — | |||||||||
Others | (12) | |||||||||
Total ECL income statement change for the period | (51) | |||||||||
Reconciliation of changes in gross carrying/nominal amount and allowances for loans and advances to banks and customers including loan commitments and financial guarantees1 (continued) | |||
At 31 Dec 2023 | |||
Gross carrying/ nominal amount | Allowance for ECL | ECL charge | |
£m | £m | £m | |
As above | 75,835 | (388) | (51) |
Other financial assets measured at amortised cost | 174,304 | (3) | — |
Non-trading reverse purchase agreement commitments | 4,540 | — | — |
Performance and other guarantees not considered for IFRS 9 | 4 | ||
Summary of financial instruments to which the impairment requirements in IFRS 9 are applied/ Summary consolidated income statement | 254,679 | (391) | (47) |
Debt instruments measured at FVOCI | 16,307 | (5) | (2) |
Total allowance for ECL/total income statement ECL change for the period | n/a | (396) | (49) |
56 | HSBC Bank plc Annual Report and Accounts 2024 |
Reconciliation of changes in gross carrying amount and allowances for loans and advances to banks and customers | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | Total | ||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | |||||||
Allowance for ECL | Allowance for ECL | Allowance for ECL | Allowance for ECL | Allowance for ECL | ||||||
The bank | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2024 | 40,450 | (15) | 3,255 | (47) | 740 | (289) | 25 | (6) | 44,470 | (357) |
Transfers of financial instruments | 668 | (11) | (1,065) | 17 | 397 | (6) | — | — | — | — |
– transfers from stage 1 to stage 2 | (1,298) | 1 | 1,298 | (1) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 2,218 | (13) | (2,218) | 13 | — | — | — | — | — | — |
– transfers to stage 3 | (254) | 1 | (148) | 5 | 402 | (6) | — | — | — | — |
– transfers from stage 3 | 2 | — | 3 | — | (5) | — | — | — | — | — |
— | 8 | — | (4) | — | — | — | — | — | 4 | |
Net new and further lending/ repayments | 3,106 | 2 | (628) | 2 | (444) | 102 | 12 | (7) | 2,046 | 99 |
— | 6 | — | (2) | — | (200) | — | (5) | — | (201) | |
— | (1) | — | 10 | — | — | — | — | — | 9 | |
Assets written off | — | — | — | — | (50) | 50 | — | — | (50) | 50 |
Credit-related modifications that resulted in derecognition | — | — | — | — | — | — | — | — | — | — |
Foreign exchange | (9) | — | (4) | — | (3) | 1 | — | — | (16) | 1 |
Others1 | (2,370) | (2) | (20) | — | (21) | 4 | — | — | (2,411) | 2 |
At 31 Dec 2024 | 41,845 | (13) | 1,538 | (24) | 619 | (338) | 37 | (18) | 44,039 | (393) |
15 | 6 | (98) | (12) | (89) | ||||||
Recoveries | 1 | |||||||||
Others | 4 | |||||||||
Total ECL income statement change for the period | (84) | |||||||||
Reconciliation of changes in gross carrying amount and allowances for loans and advances to banks and customers | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | Total | ||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | |||||||
Allowance for ECL | Allowance for ECL | Allowance for ECL | Allowance for ECL | Allowance for ECL | ||||||
The bank | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2023 | 48,219 | (23) | 2,741 | (57) | 941 | (340) | — | — | 51,901 | (420) |
Transfers of financial instruments | 280 | (9) | (396) | 11 | 116 | (2) | — | — | — | — |
– transfers from stage 1 to stage 2 | (3,380) | 4 | 3,380 | (4) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 3,659 | (13) | (3,659) | 13 | — | — | — | — | — | — |
– transfers to stage 3 | (1) | — | (135) | 2 | 136 | (2) | — | — | — | — |
– transfers from stage 3 | 2 | — | 18 | — | (20) | — | — | — | — | — |
— | 10 | — | (12) | — | — | — | — | — | (2) | |
Net new and further lending/ repayments | (4,431) | 1 | 810 | 24 | (192) | 51 | 25 | — | (3,788) | 76 |
Changes to risk parameters – credit quality | — | 1 | — | (18) | — | (110) | — | (6) | — | (133) |
— | 2 | — | 5 | — | — | — | — | — | 7 | |
Assets written off | — | — | — | — | (37) | 37 | — | — | (37) | 37 |
Credit-related modifications that resulted in derecognition | — | — | — | — | (89) | 75 | — | — | (89) | 75 |
Foreign exchange | (172) | 1 | (7) | — | (3) | — | — | — | (182) | 1 |
Others1 | (3,446) | 2 | 107 | — | 4 | — | — | — | (3,335) | 2 |
At 31 Dec 2023 | 40,450 | (15) | 3,255 | (47) | 740 | (289) | 25 | (6) | 44,470 | (357) |
14 | (1) | (59) | (6) | (52) | ||||||
Recoveries | — | |||||||||
Others | (12) | |||||||||
(64) | ||||||||||
HSBC Bank plc Annual Report and Accounts 2024 | 57 |
Reconciliation of changes in nominal amount and allowances for loan commitments and financial guarantees1 | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | |
The bank | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2024 | 27,028 | (8) | 4,293 | (14) | 41 | (9) | 3 | — | 31,365 | (31) |
Transfers of financial instruments | 2,429 | (6) | (2,451) | 6 | 22 | — | — | — | — | — |
– transfers from stage 1 to stage 2 | (1,722) | 1 | 1,722 | (1) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 4,168 | (7) | (4,168) | 7 | — | — | — | — | — | — |
– transfers to stage 3 | (17) | — | (5) | — | 22 | — | — | — | — | — |
– transfers from stage 3 | — | — | — | — | — | — | — | — | — | — |
Net remeasurement of ECL arising from transfer of stage | — | 5 | — | (2) | — | — | — | — | — | 3 |
Net new and further lending/ repayments | 1,789 | (3) | 18 | — | — | 6 | — | — | 1,807 | 3 |
Changes to risk parameters – credit quality | — | 1 | — | (13) | — | (2) | — | — | — | (14) |
Changes to models used for ECL calculation | — | 2 | — | 11 | — | — | — | — | — | 13 |
Foreign exchange | (67) | 1 | (9) | — | (1) | — | — | — | (77) | 1 |
Others2 | (748) | 2 | — | — | — | (1) | — | — | (748) | 1 |
At 31 Dec 2024 | 30,431 | (6) | 1,851 | (12) | 62 | (6) | 3 | — | 32,347 | (24) |
ECL income statement change for the period | 5 | (4) | 4 | — | 5 | |||||
Recoveries | — | |||||||||
Others | — | |||||||||
Total ECL income statement change for the period | 5 | |||||||||
Reconciliation of changes in nominal amount and allowances for loan commitments and financial guarantees1 | ||||||||||
(Audited) | ||||||||||
Non-credit impaired | Credit impaired | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ||||||
Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | Nominal amount | Allowance for ECL | |
The bank | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2023 | 30,304 | (10) | 3,358 | (16) | 75 | (18) | — | — | 33,737 | (44) |
Transfers of financial instruments | (451) | (11) | 500 | 9 | (49) | 2 | — | — | — | — |
– transfers from stage 1 to stage 2 | (4,877) | 1 | 4,877 | (1) | — | — | — | — | — | — |
– transfers from stage 2 to stage 1 | 4,426 | (12) | (4,426) | 12 | — | — | — | — | — | — |
– transfers to stage 3 | — | — | (2) | 1 | 2 | (1) | — | — | — | — |
– transfers from stage 3 | — | — | 51 | (3) | (51) | 3 | — | — | — | — |
Net remeasurement of ECL arising from transfer of stage | — | 9 | — | (3) | — | — | — | — | — | 6 |
Net new and further lending/ repayments | (1,533) | 6 | 437 | — | 14 | 3 | 3 | — | (1,079) | 9 |
Changes to risk parameters – credit quality | — | 2 | — | (16) | — | 3 | — | — | — | (11) |
Changes to models used for ECL calculation | — | (5) | — | 14 | — | — | — | — | — | 9 |
Foreign exchange | 30 | — | (2) | — | 2 | — | — | — | 30 | — |
Others2 | (1,322) | 1 | — | (2) | (1) | 1 | — | — | (1,323) | — |
At 31 Dec 2023 | 27,028 | (8) | 4,293 | (14) | 41 | (9) | 3 | — | 31,365 | (31) |
ECL income statement change for the period | 12 | (5) | 6 | — | 13 | |||||
Recoveries | — | |||||||||
Others | — | |||||||||
Total ECL income statement change for the period | 13 | |||||||||
58 | HSBC Bank plc Annual Report and Accounts 2024 |
Distribution of financial instruments by credit quality at 31 December 2024 | ||||||||
(Audited) | ||||||||
Gross carrying/notional amount | Allowance for ECL/ other credit provisions | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
The group | £m | £m | £m | £m | £m | £m | £m | £m |
In-scope for IFRS 9 ECL | ||||||||
Loans and advances to customers held at amortised cost | 41,588 | 17,843 | 19,698 | 2,261 | 2,134 | 83,524 | (858) | 82,666 |
– personal | 16,984 | 1,433 | 1,209 | 62 | 259 | 19,947 | (112) | 19,835 |
– corporate and commercial | 16,976 | 12,162 | 14,548 | 2,075 | 1,666 | 47,427 | (592) | 46,835 |
– non-bank financial institutions | 7,628 | 4,248 | 3,941 | 124 | 209 | 16,150 | (154) | 15,996 |
Loans and advances to banks held at amortised cost | 13,029 | 724 | 762 | 9 | — | 14,524 | (3) | 14,521 |
Cash and balances at central banks | 119,184 | — | — | — | — | 119,184 | — | 119,184 |
Reverse repurchase agreements – non- trading | 39,233 | 12,426 | 1,952 | 1 | — | 53,612 | — | 53,612 |
Financial investments | 11,236 | — | 990 | — | — | 12,226 | — | 12,226 |
Assets held for sale | 1,933 | 363 | 278 | — | 17 | 2,591 | (3) | 2,588 |
Other assets | 48,187 | 670 | 975 | 6 | 24 | 49,862 | (3) | 49,859 |
– endorsements and acceptances | 69 | — | 1 | — | — | 70 | — | 70 |
– accrued income and other | 48,118 | 670 | 974 | 6 | 24 | 49,792 | (3) | 49,789 |
Debt instruments measured at fair value through other comprehensive income1 | 46,733 | 262 | 1,076 | 71 | — | 48,142 | (22) | 48,120 |
Out-of-scope for IFRS 9 ECL | ||||||||
Trading assets | 31,137 | 9,983 | 8,075 | 1,723 | 32 | 50,950 | — | 50,950 |
Other financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 606 | 1,854 | 928 | 1 | — | 3,389 | — | 3,389 |
Derivatives | 173,222 | 20,632 | 4,163 | 146 | 9 | 198,172 | — | 198,172 |
Assets held for sale | 2,406 | — | — | — | — | 2,406 | — | 2,406 |
Total gross carrying amount on balance sheet | 528,494 | 64,757 | 38,897 | 4,218 | 2,216 | 638,582 | (889) | 637,693 |
Percentage of total credit quality (%) | 82.8 | 10.1 | 6.1 | 0.7 | 0.3 | 100.0 | ||
Loans and other credit-related commitments | 73,726 | 28,582 | 17,150 | 2,141 | 165 | 121,764 | (49) | 121,715 |
Financial guarantees | 1,348 | 794 | 660 | 30 | 44 | 2,876 | (9) | 2,867 |
In-scope: Irrevocable loan commitments and financial guarantees | 75,074 | 29,376 | 17,810 | 2,171 | 209 | 124,640 | (58) | 124,582 |
Loans and other credit-related commitments | 3,159 | 2,217 | 809 | 50 | 7 | 6,242 | — | 6,242 |
Performance and other guarantees | 9,787 | 5,784 | 3,518 | 240 | 135 | 19,464 | (26) | 19,438 |
Out-of-scope: Revocable loan commitments and non-financial guarantees | 12,946 | 8,001 | 4,327 | 290 | 142 | 25,706 | (26) | 25,680 |
HSBC Bank plc Annual Report and Accounts 2024 | 59 |
Distribution of financial instruments by credit quality at 31 December 2023 (continued) | ||||||||
Gross carrying/notional amount | Allowance for ECL/ other credit provisions | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
The group | £m | £m | £m | £m | £m | £m | £m | £m |
In-scope for IFRS 9 ECL | ||||||||
Loans and advances to customers held at amortised cost | 32,567 | 18,634 | 19,627 | 3,409 | 2,342 | 76,579 | (1,088) | 75,491 |
– personal | 8,702 | 2,612 | 1,388 | 115 | 214 | 13,031 | (108) | 12,923 |
– corporate and commercial | 18,044 | 12,815 | 14,876 | 3,228 | 1,805 | 50,768 | (825) | 49,943 |
– non-bank financial institutions | 5,821 | 3,207 | 3,363 | 66 | 323 | 12,780 | (155) | 12,625 |
Loans and advances to banks held at amortised cost | 13,247 | 415 | 710 | — | — | 14,372 | (1) | 14,371 |
Cash and balances at central banks | 110,570 | — | 48 | — | — | 110,618 | — | 110,618 |
Reverse repurchase agreements – non- trading | 57,144 | 13,183 | 3,128 | 39 | — | 73,494 | — | 73,494 |
Financial investments | 8,840 | — | 21 | — | — | 8,861 | — | 8,861 |
Assets held for sale | 19,461 | 1,232 | 852 | 95 | 156 | 21,796 | (64) | 21,732 |
Other assets | 57,012 | 652 | 1,225 | 44 | 26 | 58,959 | (6) | 58,953 |
– endorsements and acceptances | 224 | 6 | 20 | — | — | 250 | — | 250 |
– accrued income and other | 56,788 | 646 | 1,205 | 44 | 26 | 58,709 | (6) | 58,703 |
Debt instruments measured at fair value through other comprehensive income1 | 35,513 | 2,241 | 760 | 82 | — | 38,596 | (23) | 38,573 |
Out-of-scope for IFRS 9 ECL | ||||||||
Trading assets | 34,923 | 8,555 | 6,378 | 820 | — | 50,676 | — | 50,676 |
Other financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 2,439 | 965 | 1,536 | 5 | — | 4,945 | — | 4,945 |
Derivatives | 155,106 | 15,499 | 3,457 | 46 | 8 | 174,116 | — | 174,116 |
Assets held for sale | 101 | — | — | — | — | 101 | — | 101 |
Total gross carrying amount on balance sheet | 526,923 | 61,376 | 37,742 | 4,540 | 2,532 | 633,113 | (1,182) | 631,931 |
Percentage of total credit quality (%) | 83 | 10 | 6 | 1 | 0 | 100.0 | ||
Loans and other credit-related commitments | 83,907 | 27,038 | 13,012 | 1,482 | 177 | 125,616 | (42) | 125,574 |
Financial guarantees | 1,270 | 530 | 503 | 26 | 72 | 2,401 | (16) | 2,385 |
In-scope: Irrevocable loan commitments and financial guarantees | 85,177 | 27,568 | 13,515 | 1,508 | 249 | 128,017 | (58) | 127,959 |
Loans and other credit-related commitments | 3,269 | 2,091 | 806 | 42 | 5 | 6,213 | — | 6,213 |
Performance and other guarantees | 9,582 | 5,357 | 3,917 | 484 | 208 | 19,548 | (25) | 19,523 |
Out-of-scope: Revocable loan commitments and non-financial guarantees | 12,851 | 7,448 | 4,723 | 526 | 213 | 25,761 | (25) | 25,736 |
60 | HSBC Bank plc Annual Report and Accounts 2024 |
Distribution of financial instruments by credit quality at 31 December 2024 | ||||||||
Gross carrying/notional amount | Allowance for ECL/other credit provisions | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
The bank | ||||||||
In-scope for IFRS 9 ECL | ||||||||
Loans and advances to customers held at amortised cost | 19,827 | 7,293 | 3,166 | 366 | 656 | 31,308 | (392) | 30,916 |
– personal | 1,777 | 249 | 566 | 3 | 20 | 2,615 | (6) | 2,609 |
– corporate and commercial | 10,390 | 4,207 | 2,187 | 318 | 421 | 17,523 | (227) | 17,296 |
– non-bank financial institutions | 7,660 | 2,837 | 413 | 45 | 215 | 11,170 | (159) | 11,011 |
Loans and advances to banks held at amortised cost | 12,114 | 598 | 11 | 8 | — | 12,731 | (1) | 12,730 |
Cash and balances at central banks | 78,250 | — | — | — | — | 78,250 | — | 78,250 |
Reverse repurchase agreements – non-trading | 23,020 | 9,497 | 1,876 | 1 | — | 34,394 | — | 34,394 |
Financial investments | 14,217 | — | — | — | — | 14,217 | — | 14,217 |
Assets held for sale | 137 | 244 | 134 | — | 17 | 532 | (3) | 529 |
Other assets | 37,736 | 151 | 94 | 2 | 11 | 37,994 | — | 37,994 |
– endorsements and acceptances | 68 | — | — | — | — | 68 | — | 68 |
– accrued income and other | 37,668 | 151 | 94 | 2 | 11 | 37,926 | — | 37,926 |
19,394 | 50 | 1,001 | — | — | 20,445 | (3) | 20,442 | |
Out-of-scope for IFRS 9 ECL | ||||||||
Trading assets | 18,004 | 9,797 | 7,809 | 1,718 | 29 | 37,357 | — | 37,357 |
507 | 1,818 | 860 | 1 | — | 3,186 | — | 3,186 | |
Derivatives | 19,755 | 3,360 | 120 | — | — | |||
Assets held for sale | 8 | — | — | — | — | 8 | — | 8 |
Total gross carrying amount on balance sheet | 49,203 | 18,311 | 2,216 | 713 | (399) | |||
Percentage of total credit quality (%) | 84.5 | 10.8 | 4.0 | 0.5 | 0.2 | 100 | ||
Loans and other credit-related commitments | 23,083 | 8,578 | 2,797 | 479 | 57 | 34,994 | (21) | 34,973 |
Financial guarantees | 517 | 316 | 302 | — | 8 | 1,143 | (3) | 1,140 |
23,600 | 8,894 | 3,099 | 479 | 65 | 36,137 | (24) | 36,113 | |
Loans and other credit-related commitments | 245 | 250 | 57 | 6 | — | 558 | — | 558 |
Performance and other guarantees | 4,964 | 1,423 | 378 | 3 | 6 | 6,774 | (1) | 6,773 |
5,209 | 1,673 | 435 | 9 | 6 | 7,332 | (1) | 7,331 | |
Distribution of financial instruments by credit quality at 31 December 2023 | ||||||||
The bank | ||||||||
Loans and advances to customers held at amortised cost | 20,450 | 6,782 | 4,140 | 663 | 765 | 32,800 | (357) | 32,443 |
– personal | 1,782 | 179 | 658 | 7 | 13 | 2,639 | (6) | 2,633 |
– corporate and commercial | 11,468 | 4,572 | 2,941 | 656 | 446 | 20,083 | (205) | 19,878 |
– non-bank financial institutions | 7,200 | 2,031 | 541 | — | 306 | 10,078 | (146) | 9,932 |
Loans and advances to banks held at amortised cost | 11,275 | 339 | 56 | — | — | 11,670 | — | 11,670 |
Cash and balances at central banks | 61,128 | — | — | — | — | 61,128 | — | 61,128 |
Reverse repurchase agreements – non-trading | 43,053 | 11,008 | 2,873 | 39 | — | 56,973 | — | 56,973 |
Financial investments | 12,029 | — | — | — | — | 12,029 | — | 12,029 |
Assets held for sale | 91 | — | — | — | — | 91 | — | 91 |
Other assets | 43,833 | 136 | 100 | 5 | 9 | 44,083 | (3) | 44,080 |
– endorsements and acceptances | 221 | 6 | — | — | — | 227 | — | 227 |
– accrued income and other | 43,612 | 130 | 100 | 5 | 9 | 43,856 | (3) | 43,853 |
16,094 | 56 | 504 | — | — | 16,654 | (5) | 16,649 | |
Out-of-scope for IFRS 9 ECL | ||||||||
Trading assets | 22,987 | 8,386 | 6,077 | 818 | — | 38,268 | — | 38,268 |
473 | 908 | 1,505 | 2 | — | 2,888 | — | 2,888 | |
Derivatives | 136,081 | 14,639 | 3,009 | 36 | — | — | 153,765 | |
Total gross carrying amount on balance sheet | 367,494 | 42,254 | 18,264 | 1,563 | 774 | (365) | 429,984 | |
Percentage of total credit quality (%) | 85.4 | 9.8 | 4.2 | 0.4 | 0.2 | 100 | ||
Loans and other credit-related commitments | 24,980 | 6,929 | 2,394 | 478 | 18 | 34,799 | (22) | 34,777 |
Financial guarantees | 649 | 218 | 209 | 4 | 26 | 1,106 | (9) | 1,097 |
25,629 | 7,147 | 2,603 | 482 | 44 | 35,905 | (31) | 35,874 | |
Loans and other credit-related commitments | 226 | 160 | 70 | 15 | — | 471 | — | 471 |
Performance and other guarantees | 5,669 | 1,157 | 517 | 49 | 3 | 7,395 | (1) | 7,394 |
5,895 | 1,317 | 587 | 64 | 3 | 7,866 | (1) | 7,865 | |
HSBC Bank plc Annual Report and Accounts 2024 | 61 |
Distribution of financial instruments to which the impairment requirements in IFRS 9 are applied, by credit quality and stage allocation | ||||||||
(Audited) | ||||||||
Gross carrying/notional amount | Allowance for ECL | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
The group | £m | £m | £m | £m | £m | £m | £m | £m |
Loans and advances to customers at amortised cost | 41,588 | 17,843 | 19,698 | 2,261 | 2,134 | 83,524 | (858) | 82,666 |
– stage 1 | 41,150 | 17,227 | 16,555 | 912 | — | 75,844 | (56) | 75,788 |
– stage 2 | 438 | 616 | 3,143 | 1,349 | — | 5,546 | (107) | 5,439 |
– stage 3 | — | — | — | — | 2,096 | 2,096 | (677) | 1,419 |
– POCI | — | — | — | — | 38 | 38 | (18) | 20 |
Loans and advances to banks at amortised cost | 13,029 | 724 | 762 | 9 | — | 14,524 | (3) | 14,521 |
– stage 1 | 12,983 | 708 | 758 | 8 | — | 14,457 | (2) | 14,455 |
– stage 2 | 46 | 16 | 4 | 1 | — | 67 | (1) | 66 |
– stage 3 | — | — | — | — | — | — | — | — |
– POCI | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 219,773 | 13,459 | 4,195 | 7 | 41 | 237,475 | (6) | 237,469 |
– stage 1 | 219,771 | 13,432 | 4,170 | 2 | — | 237,375 | (4) | 237,371 |
– stage 2 | 2 | 27 | 25 | 5 | — | 59 | — | 59 |
– stage 3 | — | — | — | — | 41 | 41 | (2) | 39 |
– POCI | — | — | — | — | — | — | — | — |
Loans and other credit-related commitments | 73,726 | 28,582 | 17,150 | 2,141 | 165 | 121,764 | (49) | 121,715 |
– stage 1 | 73,328 | 26,774 | 15,172 | 1,513 | — | 116,787 | (14) | 116,773 |
– stage 2 | 398 | 1,808 | 1,978 | 628 | — | 4,812 | (24) | 4,788 |
– stage 3 | — | — | — | — | 162 | 162 | (11) | 151 |
– POCI | — | — | — | — | 3 | 3 | — | 3 |
Financial guarantees | 1,348 | 794 | 660 | 30 | 44 | 2,876 | (9) | 2,867 |
– stage 1 | 1,348 | 785 | 626 | 4 | — | 2,763 | (2) | 2,761 |
– stage 2 | — | 9 | 34 | 26 | — | 69 | (1) | 68 |
– stage 3 | — | — | — | — | 44 | 44 | (6) | 38 |
– POCI | — | — | — | — | — | — | — | — |
At 31 Dec 2024 | 349,464 | 61,402 | 42,465 | 4,448 | 2,384 | 460,163 | (925) | 459,238 |
Debt instruments at FVOCI1 | ||||||||
– stage 1 | 46,694 | 262 | 1,072 | — | — | 48,028 | (7) | 48,021 |
– stage 2 | 39 | — | 4 | 71 | — | 114 | (15) | 99 |
– stage 3 | — | — | — | — | — | — | — | — |
– POCI | — | — | — | — | — | — | — | — |
At 31 Dec 2024 | 46,733 | 262 | 1,076 | 71 | — | 48,142 | (22) | 48,120 |
Loans and advances to customers at amortised cost | 32,567 | 18,634 | 19,627 | 3,409 | 2,342 | 76,579 | (1,088) | 75,491 |
– stage 1 | 31,644 | 17,295 | 16,071 | 1,346 | — | 66,356 | (75) | 66,281 |
– stage 2 | 923 | 1,339 | 3,556 | 2,063 | — | 7,881 | (125) | 7,756 |
– stage 3 | — | — | — | — | 2,310 | 2,310 | (882) | 1,428 |
– POCI | — | — | — | — | 32 | 32 | (6) | 26 |
Loans and advances to banks at amortised cost | 13,247 | 415 | 710 | — | — | 14,372 | (1) | 14,371 |
– stage 1 | 13,220 | 414 | 622 | — | — | 14,256 | (1) | 14,255 |
– stage 2 | 27 | 1 | 88 | — | — | 116 | — | 116 |
– stage 3 | — | — | — | — | — | — | — | — |
– POCI | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 253,027 | 15,067 | 5,274 | 178 | 182 | 273,728 | (70) | 273,658 |
– stage 1 | 252,841 | 14,788 | 4,843 | 85 | — | 272,557 | (5) | 272,552 |
– stage 2 | 186 | 279 | 431 | 93 | — | 989 | (8) | 981 |
– stage 3 | — | — | — | — | 182 | 182 | (57) | 125 |
– POCI | — | — | — | — | — | — | — | — |
Loans and other credit-related commitments | 83,907 | 27,038 | 13,012 | 1,482 | 177 | 125,616 | (42) | 125,574 |
– stage 1 | 81,341 | 25,083 | 10,962 | 856 | — | 118,242 | (13) | 118,229 |
– stage 2 | 2,566 | 1,955 | 2,050 | 626 | — | 7,197 | (21) | 7,176 |
– stage 3 | — | — | — | — | 174 | 174 | (8) | 166 |
– POCI | — | — | — | — | 3 | 3 | — | 3 |
Financial guarantees | 1,270 | 530 | 503 | 26 | 72 | 2,401 | (16) | 2,385 |
– stage 1 | 1,269 | 483 | 322 | 4 | — | 2,078 | (2) | 2,076 |
– stage 2 | 1 | 47 | 181 | 22 | — | 251 | (1) | 250 |
– stage 3 | — | — | — | — | 72 | 72 | (13) | 59 |
– POCI | — | — | — | — | — | — | — | — |
At 31 Dec 2023 | 384,018 | 61,684 | 39,126 | 5,095 | 2,773 | 492,696 | (1,217) | 491,479 |
– stage 1 | 35,473 | 2,241 | 722 | — | — | 38,436 | (9) | 38,427 |
– stage 2 | 40 | — | 38 | 82 | — | 160 | (14) | 146 |
– stage 3 | — | — | — | — | — | — | — | — |
– POCI | — | — | — | — | — | — | — | — |
At 31 Dec 2023 | 35,513 | 2,241 | 760 | 82 | — | 38,596 | (23) | 38,573 |
62 | HSBC Bank plc Annual Report and Accounts 2024 |
Gross carrying/notional amount | Allowance for ECL | Net | ||||||
Strong | Good | Satisfactory | Sub- standard | Credit impaired | Total | |||
The bank | £m | £m | £m | £m | £m | £m | £m | £m |
Loans and advances to customers at amortised cost | 19,827 | 7,293 | 3,166 | 366 | 656 | 31,308 | (392) | 30,916 |
– stage 1 | 19,595 | 7,003 | 2,387 | 164 | — | 29,149 | (12) | 29,137 |
– stage 2 | 232 | 290 | 779 | 202 | — | 1,503 | (24) | 1,479 |
– stage 3 | — | — | — | — | 619 | 619 | (338) | 281 |
– POCI | — | — | — | — | 37 | 37 | (18) | 19 |
Loans and advances to banks at amortised cost | 12,114 | 598 | 11 | 8 | — | 12,731 | (1) | 12,730 |
– stage 1 | 12,094 | 583 | 11 | 8 | — | 12,696 | (1) | 12,695 |
– stage 2 | 20 | 15 | — | — | — | 35 | — | 35 |
– stage 3 | — | — | — | — | — | — | — | — |
– POCI | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 153,360 | 9,892 | 2,104 | 3 | 28 | 165,387 | (3) | 165,384 |
– stage 1 | 153,358 | 9,886 | 2,083 | 1 | — | 165,328 | (1) | 165,327 |
– stage 2 | 2 | 6 | 21 | 2 | — | 31 | — | 31 |
– stage 3 | — | — | — | — | 28 | 28 | (2) | 26 |
– POCI | — | — | — | — | — | — | — | — |
Loans and other credit-related commitments | 23,083 | 8,578 | 2,797 | 479 | 57 | 34,994 | (21) | 34,973 |
– stage 1 | 22,957 | 7,657 | 2,163 | 333 | — | 33,110 | (6) | 33,104 |
– stage 2 | 126 | 921 | 634 | 146 | — | 1,827 | (12) | 1,815 |
– stage 3 | — | — | — | — | 54 | 54 | (3) | 51 |
– POCI | — | — | — | — | 3 | 3 | — | 3 |
Financial guarantees | 517 | 316 | 302 | — | 8 | 1,143 | (3) | 1,140 |
– stage 1 | 517 | 315 | 279 | — | — | 1,111 | — | 1,111 |
– stage 2 | — | 1 | 23 | — | — | 24 | — | 24 |
– stage 3 | — | — | — | — | 8 | 8 | (3) | 5 |
– POCI | — | — | — | — | — | — | — | — |
At 31 Dec 2024 | 208,901 | 26,677 | 8,380 | 856 | 749 | 245,563 | (420) | 245,143 |
Debt instruments at FVOCI1 | ||||||||
– stage 1 | 19,394 | 50 | 997 | — | — | 20,441 | (2) | 20,439 |
– stage 2 | — | — | 4 | — | — | 4 | (1) | 3 |
– stage 3 | — | — | — | — | — | — | — | — |
– POCI | — | — | — | — | — | — | — | — |
At 31 Dec 2024 | 19,394 | 50 | 1,001 | — | — | 20,445 | (3) | 20,442 |
Loans and advances to customers at amortised cost | 20,450 | 6,782 | 4,140 | 663 | 765 | 32,800 | (357) | 32,443 |
– stage 1 | 19,730 | 5,933 | 2,860 | 283 | — | 28,806 | (15) | 28,791 |
– stage 2 | 720 | 849 | 1,280 | 380 | — | 3,229 | (47) | 3,182 |
– stage 3 | — | — | — | — | 740 | 740 | (289) | 451 |
– POCI | — | — | — | — | 25 | 25 | (6) | 19 |
Loans and advances to banks at amortised cost | 11,275 | 339 | 56 | — | — | 11,670 | — | 11,670 |
– stage 1 | 11,268 | 339 | 37 | — | — | 11,644 | — | 11,644 |
– stage 2 | 7 | — | 19 | — | — | 26 | — | 26 |
– stage 3 | — | — | — | — | — | — | — | — |
– POCI | — | — | — | — | — | — | — | — |
Other financial assets measured at amortised cost | 160,134 | 11,144 | 2,973 | 44 | 9 | 174,304 | (3) | 174,301 |
– stage 1 | 160,131 | 11,137 | 2,964 | 39 | — | 174,271 | — | 174,271 |
– stage 2 | 3 | 7 | 9 | 5 | — | 24 | (1) | 23 |
– stage 3 | — | — | — | — | 9 | 9 | (2) | 7 |
– POCI | — | — | — | — | — | — | — | — |
Loans and other credit-related commitments | 24,980 | 6,929 | 2,394 | 478 | 18 | 34,799 | (22) | 34,777 |
– stage 1 | 23,092 | 5,754 | 1,657 | 169 | — | 30,672 | (7) | 30,665 |
– stage 2 | 1,888 | 1,175 | 737 | 309 | — | 4,109 | (14) | 4,095 |
– stage 3 | — | — | — | — | 15 | 15 | (1) | 14 |
– POCI | — | — | — | — | 3 | 3 | — | 3 |
Financial guarantees | 649 | 218 | 209 | 4 | 26 | 1,106 | (9) | 1,097 |
– stage 1 | 648 | 172 | 76 | — | — | 896 | (1) | 895 |
– stage 2 | 1 | 46 | 133 | 4 | — | 184 | — | 184 |
– stage 3 | — | — | — | — | 26 | 26 | (8) | 18 |
– POCI | — | — | — | — | — | — | — | — |
At 31 Dec 2023 | 217,488 | 25,412 | 9,772 | 1,189 | 818 | 254,679 | (391) | 254,288 |
Debt instruments at FVOCI1 | ||||||||
– stage 1 | 16,094 | 56 | 499 | — | — | 16,649 | (3) | 16,646 |
– stage 2 | — | — | 5 | — | — | 5 | (2) | 3 |
– stage 3 | — | — | — | — | — | — | — | — |
– POCI | — | — | — | — | — | — | — | — |
At 31 Dec 2023 | 16,094 | 56 | 504 | — | — | 16,654 | (5) | 16,649 |
HSBC Bank plc Annual Report and Accounts 2024 | 63 |
Forborne loans and advances to customers at amortised cost by stage allocation | ||||
Performing forborne | Non-performing forborne | Total forborne | ||
Stage 2 | Stage 3 | POCI | Total | |
The group | £m | £m | £m | £m |
Gross carrying amount | ||||
Personal | 78 | 111 | — | 189 |
– first lien residential mortgages | 50 | 105 | — | 155 |
– guaranteed loans in respect of residential property | 26 | 4 | — | 30 |
– other personal lending which is secured | — | 1 | — | 1 |
– credit cards | 1 | — | — | 1 |
– other personal lending which is unsecured | 1 | 1 | — | 2 |
Wholesale | 1,122 | 1,114 | 34 | 2,270 |
– corporate and commercial | 1,118 | 1,111 | 34 | 2,263 |
– non-bank financial institutions | 4 | 3 | — | 7 |
At 31 Dec 2024 | 1,200 | 1,225 | 34 | 2,459 |
Allowance for ECL | ||||
Personal | (4) | (36) | — | (40) |
– first lien residential mortgages | (3) | (35) | — | (38) |
– guaranteed loans in respect of residential property | (1) | (1) | — | (2) |
– other personal lending which is secured | — | — | — | — |
– credit cards | — | — | — | — |
– other personal lending which is unsecured | — | — | — | — |
Wholesale | (25) | (316) | (18) | (359) |
– corporate and commercial | (25) | (316) | (18) | (359) |
– non-bank financial institutions | — | — | — | — |
At 31 Dec 2024 | (29) | (352) | (18) | (399) |
The group | ||||
Gross carrying amount | ||||
Personal | 88 | 127 | — | 215 |
– first lien residential mortgages | 66 | 120 | — | 186 |
– guaranteed loans in respect of residential property | 19 | 6 | — | 25 |
– other personal lending which is secured | 1 | — | — | 1 |
– credit cards | 1 | — | — | 1 |
– other personal lending which is unsecured | 1 | 1 | — | 2 |
Wholesale | 1,545 | 788 | 24 | 2,357 |
– corporate and commercial | 1,510 | 778 | 24 | 2,312 |
– non-bank financial institutions | 35 | 10 | — | 45 |
At 31 Dec 2023 | 1,633 | 915 | 24 | 2,572 |
Allowance for ECL | ||||
Personal | (4) | (39) | — | (43) |
– first lien residential mortgages | (4) | (39) | — | (43) |
– guaranteed loans in respect of residential property | — | — | — | — |
– other personal lending which is secured | — | — | — | — |
– credit cards | — | — | — | — |
– other personal lending which is unsecured | — | — | — | — |
Wholesale | (15) | (267) | (6) | (288) |
– corporate and commercial | (14) | (263) | (6) | (283) |
– non-bank financial institutions | (1) | (4) | — | (5) |
At 31 Dec 2023 | (19) | (306) | (6) | (331) |
64 | HSBC Bank plc Annual Report and Accounts 2024 |
Forborne loans and advances to customers at amortised cost by stage allocation (continued) | ||||
Performing forborne | Non-performing forborne | Total forborne | ||
Stage 2 | Stage 3 | POCI | Total | |
The bank | £m | £m | £m | £m |
Gross carrying amount | ||||
Personal | 3 | 11 | — | 14 |
– first lien residential mortgages | 1 | 10 | — | 11 |
– credit cards | 1 | — | — | 1 |
– other personal lending which is unsecured | 1 | 1 | — | 2 |
Wholesale | — | 259 | 34 | 293 |
– corporate and commercial | — | 259 | 34 | 293 |
At 31 Dec 2024 | 3 | 270 | 34 | 307 |
Allowance for ECL | ||||
Personal | — | (1) | — | (1) |
– first lien residential mortgages | — | (1) | — | (1) |
– credit cards | — | — | — | — |
– other personal lending which is unsecured | — | — | — | — |
Wholesale | — | (162) | (18) | (180) |
– corporate and commercial | — | (162) | (18) | (180) |
At 31 Dec 2024 | — | (163) | (18) | (181) |
The bank | ||||
Gross carrying amount | ||||
Personal | 1 | 8 | — | 9 |
– first lien residential mortgages | — | 7 | — | 7 |
– credit cards | 1 | — | — | 1 |
– other personal lending which is unsecured | — | 1 | — | 1 |
Wholesale | 125 | 265 | 24 | 414 |
– corporate and commercial | 125 | 265 | 24 | 414 |
At 31 Dec 2023 | 126 | 273 | 24 | 423 |
Allowance for ECL | ||||
Personal | — | (1) | — | (1) |
– first lien residential mortgages | — | (1) | — | (1) |
– credit cards | — | — | — | — |
– other personal lending which is unsecured | — | — | — | — |
Wholesale | (4) | (126) | (6) | (136) |
– corporate and commercial | (4) | (126) | (6) | (136) |
At 31 Dec 2023 | (4) | (127) | (6) | (137) |
HSBC Bank plc Annual Report and Accounts 2024 | 65 |
Total wholesale lending for loans and advances to banks and customers by stage distribution | ||||||||||
Gross carrying amount | Allowance for ECL | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Corporate and commercial | 41,386 | 4,375 | 1,628 | 38 | 47,427 | (35) | (85) | (454) | (18) | (592) |
– agriculture, forestry and fishing | 178 | 44 | 17 | — | 239 | — | (1) | (4) | — | (5) |
– mining and quarrying | 785 | 1 | 203 | — | 989 | (1) | — | — | — | (1) |
– manufacture | 8,649 | 711 | 254 | — | 9,614 | (7) | (25) | (61) | — | (93) |
– electricity, gas, steam and air- conditioning supply | 1,060 | 103 | 50 | — | 1,213 | (1) | (2) | (1) | — | (4) |
– water supply, sewerage, waste management and remediation | 262 | 40 | — | — | 302 | — | — | — | — | — |
– construction and real estate | 4,003 | 426 | 194 | 34 | 4,657 | (5) | (13) | (30) | (18) | (66) |
– wholesale and retail trade, repair of motor vehicles and motorcycles | 7,549 | 645 | 193 | 1 | 8,388 | (3) | (6) | (85) | — | (94) |
– transportation and storage | 2,071 | 833 | 206 | — | 3,110 | (1) | (5) | (152) | — | (158) |
– accommodation and food | 792 | 14 | 15 | — | 821 | (3) | — | (4) | — | (7) |
– publishing, audiovisual and broadcasting | 2,622 | 166 | 13 | — | 2,801 | (1) | (2) | (4) | — | (7) |
– professional, scientific and technical activities | 4,972 | 662 | 261 | 3 | 5,898 | (5) | (15) | (56) | — | (76) |
– administrative and support services | 4,588 | 397 | 174 | — | 5,159 | (5) | (4) | (51) | — | (60) |
– public administration and defence, compulsory social security | 3 | — | — | — | 3 | — | — | — | — | — |
– education | 20 | 7 | — | — | 27 | — | — | — | — | — |
– health and care | 44 | 15 | 4 | — | 63 | — | — | (2) | — | (2) |
– arts, entertainment and recreation | 162 | 7 | 1 | — | 170 | (1) | — | — | — | (1) |
– other services | 1,648 | 194 | 2 | — | 1,844 | (1) | (2) | (1) | — | (4) |
– activities of households | — | — | — | — | — | — | — | — | — | — |
– extra-territorial organisations and bodies activities | — | — | — | — | — | — | — | — | — | — |
– government | 1,963 | 99 | 41 | — | 2,103 | (1) | — | (3) | — | (4) |
– asset-backed securities | 15 | 11 | — | — | 26 | — | (10) | — | — | (10) |
Non-bank financial institutions | 15,725 | 216 | 209 | — | 16,150 | (7) | (3) | (144) | — | (154) |
Loans and advances to banks | 14,457 | 67 | — | — | 14,524 | (2) | (1) | — | — | (3) |
At 31 Dec 2024 | 71,568 | 4,658 | 1,837 | 38 | 78,101 | (44) | (89) | (598) | (18) | (749) |
By geography | ||||||||||
UK | 35,755 | 851 | 529 | 37 | 37,172 | (10) | (21) | (309) | (18) | (358) |
France | 24,593 | 2,602 | 899 | 1 | 28,095 | (21) | (31) | (159) | — | (211) |
Other countries1 | 11,220 | 1,205 | 409 | — | 12,834 | (13) | (37) | (130) | — | (180) |
At 31 Dec 2024 | 71,568 | 4,658 | 1,837 | 38 | 78,101 | (44) | (89) | (598) | (18) | (749) |
Total wholesale lending for loans and other credit-related commitments and financial guarantees by stage distribution1 | ||||||||||
Nominal amount | Allowance for ECL | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Corporate and commercial | 59,569 | 3,818 | 189 | 3 | 63,579 | (14) | (23) | (15) | — | (52) |
Financial | 58,702 | 1,058 | 15 | — | 59,775 | (2) | (2) | (2) | — | (6) |
At 31 Dec 2024 | 118,271 | 4,876 | 204 | 3 | 123,354 | (16) | (25) | (17) | — | (58) |
By geography | ||||||||||
UK | 31,941 | 1,829 | 29 | 3 | 33,802 | (6) | (12) | (5) | — | (23) |
France | 74,201 | 1,954 | 56 | — | 76,211 | (4) | (4) | (9) | — | (17) |
Other countries2 | 12,129 | 1,093 | 119 | — | 13,341 | (6) | (9) | (3) | — | (18) |
At 31 Dec 2024 | 118,271 | 4,876 | 204 | 3 | 123,354 | (16) | (25) | (17) | — | (58) |
66 | HSBC Bank plc Annual Report and Accounts 2024 |
Total wholesale lending for loans and advances to banks and customers by stage distribution (continued) | ||||||||||
Gross carrying amount | Allowance for ECL | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Corporate and commercial | 42,982 | 5,981 | 1,773 | 32 | 50,768 | (48) | (98) | (673) | (6) | (825) |
– agriculture, forestry and fishing | 299 | 7 | 28 | — | 334 | (1) | — | (9) | — | (10) |
– mining and quarrying | 584 | 157 | 162 | — | 903 | (1) | (3) | — | — | (4) |
– manufacture | 8,267 | 1,465 | 348 | — | 10,080 | (6) | (17) | (123) | — | (146) |
– electricity, gas, steam and air- conditioning supply | 1,254 | 98 | 69 | — | 1,421 | (2) | (1) | (6) | — | (9) |
– water supply, sewerage, waste management and remediation | 359 | 42 | 5 | — | 406 | — | — | (4) | — | (4) |
– construction | 4,470 | 464 | 192 | 26 | 5,152 | (11) | (11) | (55) | (6) | (83) |
– wholesale and retail trade, repair of motor vehicles and motorcycles | 9,118 | 689 | 186 | 1 | 9,994 | (5) | (6) | (107) | — | (118) |
– transportation and storage | 2,085 | 969 | 151 | — | 3,205 | (2) | (7) | (101) | — | (110) |
– accommodation and food | 758 | 174 | 38 | — | 970 | (2) | (5) | (11) | — | (18) |
– publishing, audiovisual and broadcasting | 3,400 | 262 | 28 | — | 3,690 | (3) | (15) | (16) | — | (34) |
– professional, scientific and technical activities | 4,841 | 844 | 322 | 5 | 6,012 | (6) | (12) | (157) | — | (175) |
– administrative and support services | 5,032 | 358 | 115 | — | 5,505 | (6) | (7) | (56) | — | (69) |
– public administration and defence, compulsory social security | 4 | — | — | — | 4 | — | — | — | — | — |
– education | 23 | 3 | 1 | — | 27 | — | — | — | — | — |
– health and care | 91 | 4 | 5 | — | 100 | — | — | (2) | — | (2) |
– arts, entertainment and recreation | 61 | 36 | 3 | — | 100 | — | (1) | (1) | — | (2) |
– other services | 1,196 | 289 | 70 | — | 1,555 | (3) | (2) | (23) | — | (28) |
– activities of households | 1 | — | — | — | 1 | — | — | — | — | — |
– extra-territorial organisations and bodies activities | 1 | — | — | — | 1 | — | — | — | — | — |
– government | 1,123 | 109 | 50 | — | 1,282 | — | — | (2) | — | (2) |
– asset-backed securities | 15 | 11 | — | — | 26 | — | (11) | — | — | (11) |
Non-bank financial institutions | 11,927 | 530 | 323 | — | 12,780 | (7) | (10) | (138) | — | (155) |
Loans and advances to banks | 14,256 | 116 | — | — | 14,372 | (1) | — | — | — | (1) |
At 31 Dec 2023 | 69,165 | 6,627 | 2,096 | 32 | 77,920 | (56) | (108) | (811) | (6) | (981) |
By geography | ||||||||||
UK | 32,334 | 2,229 | 648 | 25 | 35,236 | (11) | (45) | (258) | (6) | (320) |
France | 24,264 | 2,669 | 1,148 | 6 | 28,087 | (27) | (40) | (447) | — | (514) |
Other countries1 | 12,567 | 1,729 | 300 | 1 | 14,597 | (18) | (23) | (106) | — | (147) |
At 31 Dec 2023 | 69,165 | 6,627 | 2,096 | 32 | 77,920 | (56) | (108) | (811) | (6) | (981) |
Total wholesale lending for loans and other credit-related commitments and financial guarantees1 by stage distribution (continued) | ||||||||||
Nominal amount | Allowance for ECL | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Corporate and commercial | 59,282 | 4,883 | 226 | 3 | 64,394 | (12) | (18) | (20) | — | (50) |
Financial | 59,760 | 2,536 | 17 | — | 62,313 | (3) | (4) | (1) | — | (8) |
At 31 Dec 2023 | 119,042 | 7,419 | 243 | 3 | 126,707 | (15) | (22) | (21) | — | (58) |
By geography | ||||||||||
Europe | 119,042 | 7,419 | 243 | 3 | 126,707 | (15) | (22) | (21) | — | (58) |
– of which: UK | 27,612 | 4,704 | 13 | 3 | 32,332 | (5) | (14) | (1) | — | (20) |
– of which: France | 81,739 | 1,405 | 77 | — | 83,221 | (5) | (3) | (7) | — | (15) |
HSBC Bank plc Annual Report and Accounts 2024 | 67 |
68 | HSBC Bank plc Annual Report and Accounts 2024 |
Wholesale lending – other corporate, commercial and financial (non-bank) loans and advances including loan commitments by level of collateral for key countries/territories (by stage) | ||||||||||
(Audited) | ||||||||||
Gross carrying/nominal amount | ECL coverage | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | % | % | % | % | % | |
Not collateralised | 125,338 | 7,660 | 1,254 | 4 | 134,256 | — | 1.0 | 42.8 | — | 0.5 |
Fully collateralised by LTV ratio | 11,789 | 762 | 109 | — | 12,660 | 0.1 | 1.2 | 10.1 | — | 0.2 |
– less than 50% | 5,211 | 289 | 17 | — | 5,517 | 0.1 | 1.4 | 23.5 | — | 0.2 |
– 51% to 75% | 2,298 | 143 | 13 | — | 2,454 | — | 0.7 | 30.8 | — | 0.2 |
– 76% to 90% | 1,139 | 34 | 3 | — | 1,176 | 0.1 | 2.9 | 33.3 | — | 0.3 |
– 91% to 100% | 3,141 | 296 | 76 | — | 3,513 | — | 1.0 | 2.6 | — | 0.2 |
Partially collateralised (A): LTV > 100% | 4,056 | 755 | 469 | — | 5,280 | — | 1.9 | 6.8 | — | 0.9 |
– collateral value on A | 3,230 | 419 | 147 | — | 3,796 | |||||
Total at 31 Dec 2024 | 141,183 | 9,177 | 1,832 | 4 | 152,196 | — | 1.1 | 31.7 | — | 0.5 |
of which: UK | ||||||||||
Not collateralised | 47,979 | 2,314 | 544 | 3 | 50,840 | — | 1.3 | 56.4 | — | 0.7 |
Fully collateralised by LTV ratio | 4,838 | 169 | 3 | — | 5,010 | — | 0.6 | 66.7 | — | 0.1 |
– less than 50% | 1,521 | 79 | — | — | 1,600 | — | 1.3 | — | — | 0.1 |
– 51% to 75% | 894 | 88 | 1 | — | 983 | — | — | — | — | — |
– 76% to 90% | 502 | — | — | — | 502 | — | — | — | — | — |
– 91% to 100% | 1,921 | 2 | 2 | — | 1,925 | — | — | 100.0 | — | 0.1 |
Partially collateralised (B): LTV > 100% | 113 | 2 | 4 | — | 119 | — | — | 25.0 | — | 0.8 |
– collateral value on B | 76 | — | 1 | — | 77 | |||||
Total UK at 31 Dec 2024 | 52,930 | 2,485 | 551 | 3 | 55,969 | — | 1.2 | 56.3 | — | 0.6 |
of which: France | ||||||||||
Not collateralised | 58,509 | 3,513 | 322 | 1 | 62,345 | — | 0.8 | 38.2 | — | 0.3 |
Fully collateralised by LTV ratio | 3,430 | 171 | 83 | — | 3,684 | 0.1 | 0.6 | 2.4 | — | 0.1 |
– less than 50% | 1,904 | 107 | 3 | — | 2,014 | 0.1 | 0.9 | — | — | 0.1 |
– 51% to 75% | 1,037 | 44 | 4 | — | 1,085 | 0.1 | — | 25.0 | — | 0.2 |
– 76% to 90% | 238 | 15 | 2 | — | 255 | — | — | 50.0 | — | 0.4 |
– 91% to 100% | 251 | 5 | 74 | — | 330 | — | — | — | — | — |
Partially collateralised (C): LTV > 100% | 2,858 | 643 | 406 | — | 3,907 | — | 0.3 | 5.2 | — | 0.6 |
– collateral value on C | 2,239 | 394 | 111 | — | 2,744 | |||||
Total France at 31 Dec 2024 | 64,797 | 4,327 | 811 | 1 | 69,936 | — | 0.7 | 18.0 | — | 0.3 |
HSBC Bank plc Annual Report and Accounts 2024 | 69 |
Wholesale lending – other corporate, commercial and financial (non-bank) loans and advances including loan commitments by level of collateral for key countries/territories (by stage) (continued) | ||||||||||
(Audited) | ||||||||||
Gross carrying/nominal amount | ECL coverage | |||||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | % | % | % | % | % | |
Not collateralised | 115,898 | 10,983 | 1,617 | 6 | 128,504 | — | 1.0 | 43.8 | — | 0.7 |
Fully collateralised by LTV ratio | 8,709 | 908 | 101 | — | 9,718 | 0.1 | 1.2 | 23.8 | — | 0.4 |
– less than 50% | 2,221 | 342 | 41 | — | 2,604 | 0.2 | 1.5 | 24.4 | — | 0.7 |
– 51% to 75% | 1,830 | 196 | 29 | — | 2,055 | 0.1 | 1.0 | 20.7 | — | 0.4 |
– 76% to 90% | 336 | 149 | 13 | — | 498 | — | 0.7 | 38.5 | — | 1.2 |
– 91% to 100% | 4,322 | 221 | 18 | — | 4,561 | — | 1.8 | 22.2 | — | 0.2 |
Partially collateralised (A): LTV > 100% | 3,709 | 821 | 404 | 1 | 4,935 | 0.1 | 0.5 | 12.1 | — | 1.1 |
– collateral value on A | 2,963 | 595 | 135 | 1 | 3,694 | |||||
Total at 31 Dec 2023 | 128,316 | 12,712 | 2,122 | 7 | 143,157 | — | 1.0 | 36.8 | — | 0.7 |
of which: UK | ||||||||||
Not collateralised | 42,157 | 5,901 | 622 | — | 48,680 | — | 0.9 | 38.7 | — | 0.6 |
Fully collateralised by LTV ratio | 4,464 | 168 | 11 | — | 4,643 | — | — | 27.3 | — | 0.1 |
– less than 50% | 654 | 119 | 6 | — | 779 | — | — | 16.7 | — | 0.1 |
– 51% to 75% | 1,031 | 47 | 3 | — | 1,081 | — | — | — | — | — |
– 76% to 90% | 33 | — | 2 | — | 35 | — | — | 100.0 | — | 5.7 |
– 91% to 100% | 2,746 | 2 | — | — | 2,748 | — | — | — | — | — |
Partially collateralised (B): LTV > 100% | 229 | 19 | 7 | — | 255 | — | — | 42.9 | — | 1.2 |
– collateral value on B | 150 | — | 2 | — | 152 | |||||
Total UK at 31 Dec 2023 | 46,850 | 6,088 | 640 | — | 53,578 | — | 0.9 | 38.6 | — | 0.6 |
of which: France | ||||||||||
Not collateralised | 59,349 | 2,634 | 715 | 6 | 62,704 | — | 1.1 | 53.8 | — | 0.7 |
Fully collateralised by LTV ratio | 2,110 | 341 | 26 | — | 2,477 | 0.1 | 1.2 | 15.4 | — | 0.4 |
– less than 50% | 1,047 | 146 | 12 | — | 1,205 | 0.1 | 0.7 | 16.7 | — | 0.3 |
– 51% to 75% | 614 | 115 | 4 | — | 733 | 0.2 | 0.9 | 25.0 | — | 0.4 |
– 76% to 90% | 87 | 19 | 8 | — | 114 | — | — | 12.5 | — | 0.9 |
– 91% to 100% | 362 | 61 | 2 | — | 425 | — | 3.3 | 50.0 | — | 0.7 |
Partially collateralised (C): LTV > 100% | 3,038 | 787 | 390 | 1 | 4,216 | — | 0.4 | 10.0 | — | 1.0 |
– collateral value on C | 2,418 | 583 | 129 | 1 | 3,131 | |||||
Total France at 31 Dec 2023 | 64,497 | 3,762 | 1,131 | 7 | 69,397 | — | 1.0 | 37.8 | — | 0.7 |
70 | HSBC Bank plc Annual Report and Accounts 2024 |
Total personal lending for loans and advances to customers at amortised cost by stage distribution | ||||||||
Gross carrying amount | Allowance for ECL | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
By portfolio | ||||||||
First lien residential mortgages | 6,725 | 770 | 188 | 7,683 | (5) | (16) | (62) | (83) |
– of which: interest only (including offset) | 777 | 193 | 35 | 1,005 | — | — | (10) | (10) |
– affordability (including ARMs) | 195 | 5 | — | 200 | — | (1) | — | (1) |
Other personal lending | 12,008 | 185 | 71 | 12,264 | (9) | (3) | (17) | (29) |
– guaranteed loans in respect of residential property | 5,080 | 137 | 14 | 5,231 | (1) | (2) | (2) | (5) |
– other personal lending which is secured | 6,662 | 41 | 47 | 6,750 | (6) | — | (8) | (14) |
– credit cards | 121 | 4 | 1 | 126 | (1) | (1) | — | (2) |
– other personal lending which is unsecured | 114 | 2 | 8 | 124 | (1) | — | (7) | (8) |
– motor vehicle finance | 31 | 1 | 1 | 33 | — | — | — | — |
At 31 Dec 2024 | 18,733 | 955 | 259 | 19,947 | (14) | (19) | (79) | (112) |
By geography | ||||||||
UK1 | 5,359 | 586 | 32 | 5,977 | (6) | (1) | (4) | (11) |
France | 5,381 | 143 | 39 | 5,563 | (1) | (2) | (16) | (19) |
Switzerland | 4,502 | 40 | 42 | 4,584 | (4) | — | (9) | (13) |
Other countries | 3,491 | 186 | 146 | 3,823 | (3) | (16) | (50) | (69) |
At 31 Dec 2024 | 18,733 | 955 | 259 | 19,947 | (14) | (19) | (79) | (112) |
Total personal lending for loans and other credit-related commitments and financial guarantees1 by stage distribution | ||||||||
Nominal amount | Allowance for ECL | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
UK | 422 | 2 | 2 | 426 | — | — | — | — |
France | 4 | — | — | 4 | — | — | — | — |
Switzerland | 438 | — | — | 438 | — | — | — | — |
Other countries | 415 | 3 | — | 418 | — | — | — | — |
At 31 Dec 2024 | 1,279 | 5 | 2 | 1,286 | — | — | — | — |
HSBC Bank plc Annual Report and Accounts 2024 | 71 |
Total personal lending for loans and advances to customers at amortised cost by stage distribution (continued) | ||||||||
Gross carrying amount | Allowance for ECL | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
By portfolio | ||||||||
First lien residential mortgages | 4,915 | 1,029 | 193 | 6,137 | (14) | (15) | (63) | (92) |
– of which: interest only (including offset) | 820 | 292 | 27 | 1,139 | — | (1) | (11) | (12) |
– affordability (including ARMs) | 221 | 4 | — | 225 | (1) | (1) | — | (2) |
Other personal lending | 6,532 | 341 | 21 | 6,894 | (6) | (2) | (8) | (16) |
– guaranteed loans in respect of residential property | 5,497 | 314 | 11 | 5,822 | — | — | — | — |
– other personal lending which is secured | 756 | 19 | 1 | 776 | (1) | — | — | (1) |
– credit cards | 121 | 4 | 1 | 126 | (2) | (1) | (1) | (4) |
– other personal lending which is unsecured | 129 | 3 | 8 | 140 | (3) | (1) | (7) | (11) |
– motor vehicle finance | 29 | 1 | — | 30 | — | — | — | — |
At 31 Dec 2023 | 11,447 | 1,370 | 214 | 13,031 | (20) | (17) | (71) | (108) |
By geography | ||||||||
UK1 | 1,810 | 818 | 13 | 2,641 | (2) | (2) | (3) | (7) |
France | 5,811 | 356 | 37 | 6,204 | — | (1) | (15) | (16) |
Other countries2 | 3,826 | 196 | 164 | 4,186 | (18) | (14) | (53) | (85) |
At 31 Dec 2023 | 11,447 | 1,370 | 214 | 13,031 | (20) | (17) | (71) | (108) |
Total personal lending for loans and other credit-related commitments and financial guarantees1 by stage distribution (continued) | ||||||||
Nominal amount | Allowance for ECL | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
UK | 330 | 2 | 2 | 334 | — | — | — | — |
France | 517 | 24 | 1 | 542 | — | — | — | — |
Other countries | 431 | 3 | — | 434 | — | — | — | — |
At 31 Dec 2023 | 1,278 | 29 | 3 | 1,310 | — | — | — | — |
72 | HSBC Bank plc Annual Report and Accounts 2024 |
Personal lending – residential mortgage loans including loan commitments by level of collateral for key countries/territories by stage | ||||||||
(Audited) | ||||||||
Gross carrying/nominal amount | ECL coverage | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | % | % | % | % | |
Fully collateralised by LTV ratio | 6,858 | 759 | 137 | 7,754 | 0.1 | 1.7 | 21.9 | 0.6 |
– less than 50% | 2,869 | 403 | 57 | 3,329 | — | 1.0 | 14.0 | 0.4 |
– 51% to 70% | 2,885 | 257 | 49 | 3,191 | 0.1 | 1.6 | 20.4 | 0.5 |
– 71% to 80% | 796 | 59 | 9 | 864 | 0.1 | 3.4 | 33.3 | 0.7 |
– 81% to 90% | 261 | 29 | 11 | 301 | — | 6.9 | 36.4 | 2.0 |
– 91% to 100% | 47 | 11 | 11 | 69 | — | 9.1 | 45.5 | 8.7 |
Partially collateralised (A): LTV > 100% | 32 | 12 | 51 | 95 | — | 25.0 | 64.7 | 37.9 |
– collateral value on A | 23 | 11 | 29 | 63 | ||||
Total at 31 Dec 2024 | 6,890 | 771 | 188 | 7,849 | 0.1 | 2.1 | 33.5 | 1.1 |
of which: UK | ||||||||
Fully collateralised by LTV ratio | 2,703 | 585 | 27 | 3,315 | — | — | 11.1 | 0.1 |
– less than 50% | 1,025 | 311 | 13 | 1,349 | — | — | 7.7 | 0.1 |
– 51% to 70% | 1,040 | 209 | 13 | 1,262 | — | — | 15.4 | 0.2 |
– 71% to 80% | 440 | 44 | 1 | 485 | — | — | 10.9 | — |
– 81% to 90% | 173 | 18 | — | 191 | — | — | — | — |
– 91% to 100% | 25 | 3 | — | 28 | — | — | — | — |
Partially collateralised (A): LTV > 100% | 5 | — | — | 5 | — | — | — | — |
– collateral value on B | 1 | — | — | 1 | ||||
Total UK at 31 Dec 2024 | 2,708 | 585 | 27 | 3,320 | — | — | 11.1 | 0.1 |
of which: France | ||||||||
Fully collateralised by LTV ratio | 273 | 4 | 6 | 283 | — | 3.3 | 13.3 | 0.4 |
– less than 50% | 107 | 1 | 4 | 112 | — | 2.5 | — | 0.1 |
– 51% to 70% | 125 | 1 | 2 | 128 | — | 4.5 | 27.5 | 0.5 |
– 71% to 80% | 26 | 2 | — | 28 | — | 2.5 | — | — |
– 81% to 90% | 12 | — | — | 12 | — | — | — | — |
– 91% to 100% | 3 | — | — | 3 | — | — | — | — |
Partially collateralised (A): LTV > 100% | 5 | — | 12 | 17 | — | — | 66.7 | 47.1 |
– collateral value on C | 5 | — | — | 5 | ||||
Total France at 31 Dec 2024 | 278 | 4 | 18 | 300 | — | — | 44.4 | 2.7 |
of which: Switzerland | ||||||||
Fully collateralised by LTV ratio | 1,165 | — | 4 | 1,169 | 0.1 | — | 50.0 | 0.3 |
– less than 50% | 400 | — | 4 | 404 | — | — | 50.0 | 0.5 |
– 51% to 70% | 703 | — | — | 703 | — | — | — | 0.1 |
– 71% to 80% | 62 | — | — | 62 | — | — | — | — |
– 81% to 90% | — | — | — | — | — | — | — | — |
– 91% to 100% | — | — | — | — | — | — | — | — |
Partially collateralised (A): LTV > 100% | — | — | — | — | — | — | — | — |
– collateral value on D | — | — | — | — | ||||
Total Switzerland at 31 Dec 2024 | 1,165 | — | 4 | 1,169 | 0.1 | — | 50.0 | 0.3 |
HSBC Bank plc Annual Report and Accounts 2024 | 73 |
Personal lending – residential mortgage loans including loan commitments by level of collateral for key countries/territories by stage (continued) | ||||||||
(Audited) | ||||||||
Gross carrying/nominal amount | ECL coverage | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
£m | £m | £m | £m | % | % | % | % | |
Fully collateralised by LTV ratio | 5,019 | 1,011 | 125 | 6,155 | 0.3 | 1.2 | 22.4 | 0.9 |
– less than 50% | 2,320 | 448 | 59 | 2,827 | 0.2 | 0.9 | 15.3 | 0.6 |
– 51% to 70% | 1,753 | 352 | 28 | 2,133 | 0.2 | 1.1 | 21.4 | 0.7 |
– 71% to 80% | 594 | 121 | 11 | 726 | 0.5 | 1.7 | 27.3 | 1.1 |
– 81% to 90% | 271 | 59 | 15 | 345 | 0.7 | 1.7 | 33.3 | 2.3 |
– 91% to 100% | 81 | 31 | 12 | 124 | 1.2 | 3.2 | 41.7 | 5.6 |
Partially collateralised (A): LTV > 100% | 77 | 19 | 68 | 164 | — | 15.8 | 52.9 | 23.8 |
– collateral value on A | 33 | 16 | 54 | 103 | ||||
Total at 31 Dec 2023 | 5,096 | 1,030 | 193 | 6,319 | 0.3 | 1.5 | 33.2 | 1.5 |
of which: UK | ||||||||
Fully collateralised by LTV ratio | 1,752 | 814 | 10 | 2,576 | — | — | 10.0 | — |
– less than 50% | 863 | 354 | 9 | 1,226 | — | — | 11.1 | 0.1 |
– 51% to 70% | 559 | 295 | 1 | 855 | — | — | — | — |
– 71% to 80% | 179 | 96 | — | 275 | — | — | — | — |
– 81% to 90% | 102 | 48 | — | 150 | — | — | — | — |
– 91% to 100% | 49 | 21 | — | 70 | — | — | — | — |
Partially collateralised (B): LTV > 100% | 9 | 1 | — | 10 | — | — | — | — |
– collateral value on B | 3 | 1 | — | 4 | ||||
Total UK at 31 Dec 2023 | 1,761 | 815 | 10 | 2,586 | — | — | 10.0 | — |
of which: France | ||||||||
Fully collateralised by LTV ratio | 280 | 36 | 6 | 322 | — | — | 16.7 | 0.3 |
– less than 50% | 108 | 17 | 5 | 130 | — | — | — | — |
– 51% to 70% | 126 | 15 | — | 141 | — | — | — | — |
– 71% to 80% | 30 | 3 | — | 33 | — | — | — | — |
– 81% to 90% | 14 | 1 | — | 15 | — | — | — | — |
– 91% to 100% | 2 | — | 1 | 3 | — | — | 100.0 | 33.3 |
Partially collateralised (C): LTV > 100% | 4 | — | 14 | 18 | — | — | 64.3 | 50.0 |
– collateral value on C | 4 | — | 14 | 18 | ||||
Total France at 31 Dec 2023 | 284 | 36 | 20 | 340 | — | — | 50.0 | 2.9 |
74 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 75 |
Non-trading risk | |
Risk types | – Interest rates – Credit spreads |
Risk measure | Value at risk | Sensitivity | Stress testing |
76 | HSBC Bank plc Annual Report and Accounts 2024 |
Daily VaR (non-trading portfolios), 99% 10 day (£m) |
Dec-23 | Jan-24 | Feb-24 | Mar-24 | April-24 | May-24 | Jun-24 | Jul-24 | Aug-24 | Sep-24 | Oct-24 | Nov-24 | Dec-24 |
Non-trading VaR, 99% 10 day | ||||
(Audited) | ||||
Interest rate ('IR') | Credit spread ('CS') | Portfolio diversification1 | Total2 | |
£m | £m | £m | £m | |
Balance at 31 Dec 2024 | 101.0 | 41.1 | (8.4) | 133.7 |
Average | 114.4 | 38.0 | (31.6) | 120.7 |
Maximum | 202.3 | 57.7 | 216.3 | |
Minimum | 41.5 | 29.1 | 54.8 | |
Balance at 31 Dec 20233 | 101.1 | 23.9 | (21.5) | 103.5 |
Average | 91.0 | 26.1 | (25.5) | 91.6 |
Maximum | 126.5 | 42.0 | 118.3 | |
Minimum | 45.8 | 19.3 | 53.4 | |
HSBC Bank plc Annual Report and Accounts 2024 | 77 |
Capital adequacy metrics | ||
At | ||
31 Dec 2024 | 31 Dec 2023 | |
Risk-weighted assets ('RWAs') (£m) | ||
Credit risk | 61,456 | 61,983 |
Counterparty credit risk | 18,228 | 17,066 |
Market risk | 18,519 | 15,525 |
Operational risk | 14,048 | 12,875 |
Total RWAs | 112,251 | 107,449 |
Capital on a transitional basis (£m) | ||
Common equity tier 1 ('CET1') capital | 21,896 | 19,230 |
Tier 1 capital | 25,828 | 23,124 |
Total capital | 41,306 | 37,131 |
Capital ratios on a transitional basis (%) | ||
Common equity tier 1 | 19.5 | 17.9 |
Total tier 1 | 23.0 | 21.5 |
Total capital ratio | 36.8 | 34.6 |
Leverage ratio (fully phased-in) | ||
Tier 1 capital (£m) | 25,828 | 23,124 |
Total leverage ratio exposure measure (£m) | 468,557 | 455,852 |
Leverage ratio (%) | 5.5 | 5.1 |
78 | HSBC Bank plc Annual Report and Accounts 2024 |
Own funds disclosure | |||
(Audited) | |||
At | |||
31 Dec 2024 | 31 Dec 2023 | ||
Ref* | £m | £m | |
Common equity tier 1 (‘CET1’) capital: instruments and reserves^ | |||
1 | Capital instruments and the related share premium accounts | 4,379 | 1,801 |
– ordinary shares | 4,379 | 1,801 | |
2 | Retained earnings1 | 24,328 | 23,969 |
3 | Accumulated other comprehensive income (and other reserves)1 | (6,448) | (6,083) |
5 | Minority interests (amount allowed in consolidated CET1) | 89 | 77 |
5a | Independently reviewed interim net profits net of any foreseeable charge or dividend | 716 | 742 |
6 | Common equity tier 1 capital before regulatory adjustments | 23,064 | 20,506 |
28 | Total regulatory adjustments to common equity tier 1 | (1,168) | (1,276) |
29 | Common equity tier 1 capital | 21,896 | 19,230 |
36 | Additional tier 1 capital before regulatory adjustments | 3,932 | 3,941 |
43 | Total regulatory adjustments to additional tier 1 capital | — | (47) |
44 | Additional tier 1 capital | 3,932 | 3,894 |
45 | Tier 1 capital | 25,828 | 23,124 |
51 | Tier 2 capital before regulatory adjustments | 15,835 | 14,403 |
57 | Total regulatory adjustments to tier 2 capital | (357) | (396) |
58 | Tier 2 capital | 15,478 | 14,007 |
59 | Total capital | 41,306 | 37,131 |
RWA movement by key driver | |
Total RWAs | |
£m | |
RWAs at 1 Jan 2024 | 107,449 |
Asset size | 4,019 |
Asset quality | 231 |
Model updates | 764 |
Methodology and policy | 111 |
Acquisitions, disposals and transfers | 778 |
Foreign exchange movement | (1,101) |
Total RWA movement | 4,802 |
RWAs at 31 Dec 2024 | 112,251 |
HSBC Bank plc Annual Report and Accounts 2024 | 79 |
Leverage ratio | ||
At | ||
31 Dec 2024 | 31 Dec 2023 | |
£bn | £bn | |
Tier 1 capital | 25,828 | 23,124 |
Total leverage ratio exposure | 468,557 | 455,852 |
Leverage ratio | 5.5 | 5.1 |
Net structural foreign exchange exposures | ||||
2024 | 2023 | |||
£m | £m | |||
Currency of structural exposure | ||||
Euro | 11,804 | 10,117 | ||
US Dollars | 1,053 | 1,482 | ||
Swiss Franc | 843 | 85 | ||
South African Rand | 306 | 287 | ||
Israeli New Shekel | 133 | 107 | ||
Polish Zloty | 129 | 86 | ||
Others, each less than £100m | 31 | 139 | ||
At 31 Dec | 14,299 | 12,303 | ||
LCR1 | ||
At | ||
31 Dec 2024 | 31 Dec 2023 | |
% | % | |
HSBC Bank plc | 148 | 148 |
NSFR1 | ||
At | ||
31 Dec 2024 | 31 Dec 2023 | |
% | % | |
HSBC Bank plc | 115 | 116 |
Liquid assets | ||
At Estimated liquidity value | At Estimated liquidity value | |
31 Dec 2024 | 31 Dec 2023 | |
£m | £m | |
HSBC Bank plc | ||
Level 1 | 108,284 | 88,678 |
Level 2a | 6,881 | 8,699 |
Level 2b | 4,812 | 6,051 |
80 | HSBC Bank plc Annual Report and Accounts 2024 |
Funding sources and uses for the group | ||
2024 | 2023 | |
£m | £m | |
Sources | ||
Customer accounts | 242,303 | 222,941 |
Deposits by banks | 26,515 | 22,943 |
Repurchase agreements – non-trading | 40,384 | 53,416 |
Debt securities in issue | 19,461 | 13,443 |
44,569 | 55,210 | |
Liabilities of disposal groups held for sale | 23,110 | 20,684 |
Subordinated liabilities | 16,908 | 14,920 |
Financial liabilities designated at fair value | 37,443 | 32,545 |
Insurance contract liabilities | 3,424 | 20,595 |
Trading liabilities | 42,633 | 42,276 |
– repos | 12,468 | 7,929 |
– stock lending | 2,568 | 2,190 |
– other trading liabilities | 27,597 | 32,157 |
Total equity | 27,053 | 24,505 |
Other balance sheet liabilities | 203,527 | 179,492 |
At 31 Dec | 727,330 | 702,970 |
2024 | 2023 | |
£m | £m | |
Uses | ||
Loans and advances to customers | 82,666 | 75,491 |
Loans and advances to banks | 14,521 | 14,371 |
Reverse repurchase agreements – non-trading | 53,612 | 73,494 |
Cash collateral, margin, settlement accounts and items in course of collection from other banks | 45,707 | 54,268 |
Assets held for sale | 21,606 | 20,368 |
Trading assets | 116,042 | 100,696 |
– reverse repos | 9,275 | 8,510 |
– stock borrowing | 4,474 | 8,713 |
– other trading assets | 102,293 | 83,473 |
Financial investments | 52,216 | 46,368 |
Cash and balances with central banks | 119,184 | 110,618 |
Other balance sheet assets | 221,776 | 207,296 |
At 31 Dec | 727,330 | 702,970 |
The group’s contractual exposures at 31 December monitored under the contingent liquidity risk limit structure | ||
2024 | 2023 | |
£bn | £bn | |
Commitments to conduits | ||
Multi-seller conduits1 | ||
– total lines | 1.9 | 3.6 |
– largest individual lines | 0.2 | 0.2 |
Securities investment conduits – total lines | 0.8 | 1.0 |
Commitments to customers | ||
– five largest2 | 4.2 | 3.5 |
– largest market sector3 | 14.1 | 14.4 |
HSBC Bank plc Annual Report and Accounts 2024 | 81 |
Summary of assets available to support potential future funding and collateral needs (on- and off-balance sheet) | ||
2024 | 2023 | |
£m | £m | |
Total on-balance sheet assets at 31 Dec | 727,330 | 702,970 |
Less: | ||
– reverse repo/stock borrowing receivables and derivative assets | (265,533) | (264,834) |
– other assets that cannot be pledged as collateral | (27,827) | (59,134) |
Total on-balance sheet assets that can support funding and collateral needs at 31 Dec | 433,970 | 379,002 |
Add: off-balance sheet assets | ||
– fair value of collateral received in relation to reverse repo/stock borrowing/derivatives that is available to sell or repledge | 229,236 | 224,836 |
Total assets that can support future funding and collateral needs | 663,206 | 603,838 |
Less: | ||
– on-balance sheet assets pledged | (110,418) | (97,077) |
– re-pledging of off-balance sheet collateral received in relation to reverse repo/stock borrowing/derivatives | (172,606) | (175,100) |
Assets available to support funding and collateral needs at 31 Dec | 380,182 | 331,661 |
Banking NII sensitivity to an instantaneous change in yield curves | ||||
+100bps parallel | -100bps parallel | -100bps parallel | ||
£m | £m | £m | £m | |
Year 1 (Jan 2025 to Dec 2025) | Year 2 (Jan 2026 to Dec 2026) | Year 3 (Jan 2027 to Dec 2027) | ||
Based on balance sheet at 31 Dec 2024 | 52 | (52) | (44) | (110) |
Year 1 (Jan 2024 to Dec 2024) | Year 2 (Jan 2025 to Dec 2025) | Year 3 (Jan 2026 to Dec 2026) | ||
Based on balance sheet at 31 Dec 2023 | 96 | (96) | (142) | (214) |
82 | HSBC Bank plc Annual Report and Accounts 2024 |
Risk types | Trading risk |
– Foreign exchange and commodities – Interest rates – Credit spreads – Equities | |
Risk measure | Value at risk | Sensitivity | Stress testing |
HSBC Bank plc Annual Report and Accounts 2024 | 83 |
Daily VaR (trading portfolios), 99% 1 day (£m) |
84 | HSBC Bank plc Annual Report and Accounts 2024 |
Trading VaR, 99% 1 day | ||||||
(Audited) | ||||||
Foreign exchange ('FX') and commodity | Interest rate ('IR') | Equity ('EQ') | Credit Spread ('CS') | Portfolio Diversification1 | Total2 | |
£m | £m | £m | £m | £m | £m | |
Balance at 31 Dec 2024 | 6.9 | 11.2 | 12.6 | 4.6 | (13.5) | 21.8 |
Average | 8.3 | 17.5 | 10.4 | 6.5 | (16.5) | 26.2 |
Maximum | 14.8 | 27.8 | 13.4 | 9.3 | 37.2 | |
Minimum | 4.2 | 7.8 | 8.1 | 4.1 | 18.5 | |
Balance at 31 Dec 2023 | 6.2 | 20.1 | 11.0 | 5.2 | (17.0) | 25.4 |
Average | 11.4 | 25.8 | 10.0 | 9.2 | (24.1) | 32.3 |
Maximum | 17.2 | 50.2 | 14.7 | 12.7 | 55.4 | |
Minimum | 5.6 | 13.8 | 7.8 | 5.2 | 19.0 | |
HSBC Bank plc Annual Report and Accounts 2024 | 85 |
Climate risk – risk drivers | Details | Potential impacts | Time horizons | |
Physical | Acute | Increased frequency and severity of weather events causing disruption to business operations. | – Decreased real estate values or stranded assets. – Decreased household income and wealth. – Increased costs of legal and compliance. – Increased public scrutiny. – Decreased profitability. – Lower asset performance. | Short term Medium term Long term |
Chronic | Longer-term shifts in climate patterns (e.g. sustained higher temperatures, sea level rise, shifting monsoons or chronic heat waves). | |||
Transition | Policy and legal | Mandates on, and regulation of products and services and/or policy support for low-carbon alternatives. Litigation from parties who have suffered loss and damage from climate impacts. | ||
Technology | Replacement of existing products with lower emissions options. | |||
End-demand (market) | Changing consumer demand from individuals and corporates. | |||
Reputational | Increased scrutiny following a change in stakeholder perceptions of climate-related action or inaction. | |||
Climate risk – thematic issues | ||
Net zero alignment risk | Net zero ambition risk | Failing to set or adapt HSBC Group’s net zero ambition and broader business strategy in alignment with key stakeholder expectations, latest scientific understanding and commercial objectives. |
Net zero execution risk | Failing to meet HSBC Group’s net zero ambition due to taking insufficient or ineffective actions, or due to the actions of clients, suppliers and other stakeholders or due to other external factors. | |
Net zero reporting risk | Failing to report emissions baselines and targets, and performance against these accurately due to data, methodology and model limitations. | |
Risk of greenwashing | Firm | Making inaccurate, unclear, misleading, or unsubstantiated claims in relation to HSBC Group’s sustainability commitments and targets, as well as the reporting of our performance towards them. |
Product | Making inaccurate, unclear, misleading or unsubstantiated claims in relation to products or services offered to clients that have stated sustainability objectives, characteristics, impacts or features. | |
Client | Making inaccurate, unclear, misleading or unsubstantiated claims as a consequence of HSBC Group’s relationships with clients or transactions we undertake with them, where their sustainability commitments or related performance are misrepresented or are not aligned to HSBC Group’s own commitments. | |
Climate risk drivers | Credit risk | Traded risk | Reputational risk1 | Regulatory compliance risk1 | Resilience risk | Other financial and non- financial risk types |
Physical risk | u | u | u | u | ||
Transition risk | u | u | u | u | u | u |
86 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 87 |
88 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 89 |
90 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 91 |
Balance sheet of insurance manufacturing subsidiaries by type of contract | |||||
(Audited) | |||||
Life direct participating and investment DPF contracts1 | Life other2 | Other contracts3 | Shareholder assets and liabilities | Total | |
At 31 Dec 2024 | £m | £m | £m | £m | £m |
Financial assets | 3,749 | 48 | 1,026 | 421 | 5,244 |
– financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 3,223 | 32 | 1,018 | 365 | 4,638 |
– derivatives | 5 | — | — | — | 5 |
– financial investments – at amortised cost | — | — | — | 1 | 1 |
– financial investments at fair value through other comprehensive income | — | — | — | — | — |
– other financial assets4 | 521 | 16 | 8 | 55 | 600 |
Insurance contract assets | — | 38 | — | — | 38 |
Reinsurance contract assets | — | 132 | — | — | 132 |
Other assets and investment properties5 | 18,229 | 1 | — | 1,176 | 19,406 |
Total assets at 31 Dec 2024 | 21,978 | 219 | 1,026 | 1,597 | 24,820 |
Liabilities under investment contracts designated at fair value | — | — | 1,078 | — | 1,078 |
Insurance contract liabilities | 3,165 | 259 | — | — | 3,424 |
Reinsurance contract liabilities | — | 38 | — | — | 38 |
Deferred tax | — | — | — | 9 | 9 |
Other liabilities5 | 17,355 | 32 | — | 1,761 | 19,148 |
Total liabilities at 31 Dec 2024 | 20,520 | 329 | 1,078 | 1,770 | 23,697 |
Total equity | — | — | — | 1,123 | 1,123 |
Total liabilities and equity at 31 Dec 2024 | 20,520 | 329 | 1,078 | 2,893 | 24,820 |
Financial assets | 21,284 | 101 | 942 | 1,331 | 23,658 |
– financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 13,101 | 78 | 935 | 776 | 14,890 |
– derivatives | 92 | — | — | 5 | 97 |
– financial investments – at amortised cost | 218 | — | — | 14 | 232 |
– financial investments at fair value through other comprehensive income | 6,947 | — | — | 452 | 7,399 |
– other financial assets4 | 926 | 23 | 7 | 84 | 1,040 |
Insurance contract assets | — | 41 | — | — | 41 |
Reinsurance contract assets | — | 145 | — | — | 145 |
Other assets and investment properties | 748 | 75 | — | 82 | 905 |
Total assets at 31 Dec 2023 | 22,032 | 362 | 942 | 1,413 | 24,749 |
Liabilities under investment contracts designated at fair value | — | — | 1,002 | — | 1,002 |
Insurance contract liabilities | 20,289 | 306 | — | — | 20,595 |
Reinsurance contract liabilities | — | 33 | — | — | 33 |
Deferred tax | — | — | — | 2 | 2 |
Other liabilities | — | — | — | 1,966 | 1,966 |
Total liabilities at 31 Dec 2023 | 20,289 | 339 | 1,002 | 1,968 | 23,598 |
Total equity at 31 Dec 2023 | — | — | — | 1,151 | 1,151 |
Total liabilities and equity at 31 Dec 2023 | 20,289 | 339 | 1,002 | 3,119 | 24,749 |
92 | HSBC Bank plc Annual Report and Accounts 2024 |
Sensitivity of the group's insurance manufacturing subsidiaries to market risk factors | ||||||
2024 | 2023 | |||||
Effect on CSM | Effect on profit after tax1 | Effect on total equity | Effect on CSM | Effect on profit after tax1 | Effect on total equity | |
£m | £m | £m | £m | £m | £m | |
+100 basis point parallel shift in yield curves | 50 | 6 | (19) | 5 | 1 | (25) |
–100 basis point parallel shift in yield curves | (113) | (13) | 12 | (59) | (8) | 18 |
+100 basis point shift in credit spreads | (17) | (4) | (29) | (34) | (3) | (30) |
–100 basis point shift in credit spreads | 8 | 4 | 28 | 36 | 4 | 31 |
10% increase in growth assets2 | 64 | 21 | 21 | 65 | 32 | 32 |
10% decrease in growth assets2 | (63) | (22) | (22) | (64) | (32) | (32) |
HSBC Bank plc Annual Report and Accounts 2024 | 93 |
Amounts Payable on Demand | ||||
(Audited) | ||||
2024 | 2023 | |||
Amounts Payable on Demand | Carrying Amount for these Contracts | Amounts Payable on Demand | Carrying Amount for these Contracts | |
£m | £m | £m | £m | |
Life direct participating and investment DPF contracts | 3,154 | 3,165 | 17,880 | 20,289 |
Life other contracts | — | 259 | — | 306 |
At 31 Dec | 3,154 | 3,424 | 17,880 | 20,595 |
Sensitivity of group's insurance manufacturing subsidiaries to insurance underwriting risk factors1 | |||
(Audited) | |||
At 31 Dec 2024 | |||
Effect on CSM | Effect on profit after tax 2 | Effect on total equity | |
£m | £m | £m | |
10% increase in lapse rates | (52) | (5) | (5) |
10% decrease in lapse rates | 57 | 5 | 5 |
5% increase in mortality and/or morbidity rates | (14) | — | — |
5% decrease in mortality and/or morbidity rates | 15 | 1 | 1 |
10% increase in expense rates | (28) | (3) | (3) |
10% decrease in expense rates | 28 | 3 | 3 |
At 31 Dec 2023 | |||
10% increase in lapse rates | (55) | (8) | (8) |
10% decrease in lapse rates | 58 | 7 | 7 |
5% increase in mortality and/or morbidity rates3 | (14) | (3) | (3) |
5% decrease in mortality and/or morbidity rates3 | 15 | 2 | 2 |
10% increase in expense rates | (27) | (3) | (3) |
10% decrease in expense rates | 27 | 3 | 3 |
94 | HSBC Bank plc Annual Report and Accounts 2024 |
Contents | |
Directors | |
Board Changes during 2024 and following the year-end | |
Company Secretary | |
Board of Directors | |
Directors‘ emoluments | |
Board committees | |
Dividends | |
Internal control | |
Employees | |
Disclosure of information to auditors | |
Auditors | |
Branches | |
Directors' Report Disclosures table | |
Articles of Association, conflicts of interest and indemnification of Directors | |
Research and Development | |
Events after the Balance Sheet Date | |
Statement on going concern | |
Statement of directors' responsibilities in respect of the financial statements | |
Stakeholder | Page | Section |
Customers | Page 7 | ESG Overview |
Pages 8 to 10 | Section 172(1) statement | |
Employees | Pages 7 and 8 | ESG Overview |
Pages 8 to 10 | Section 172(1) statement | |
Pages 102 to 103 | Employees | |
Shareholders and Investors | Pages 8 to 10 | Section 172(1) statement |
Communities | Pages 7 and 8 | ESG Overview |
Pages 8 to 10 | Section 172(1) statement | |
Regulators and governments | Pages 8 to 10 | Section 172(1) statement |
Suppliers | Pages 8 to 10 | Section 172(1) statement |
HSBC Bank plc Annual Report and Accounts 2024 | 95 |
96 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 97 |
98 | HSBC Bank plc Annual Report and Accounts 2024 |
Significant accounting judgements and related matters considered by the Audit Committee ('AC') for the year ended 31 December 2024 included: | |
Key area | Action taken |
Interim and annual reporting | The AC considered key matters in relation to interim and annual reporting, including US filings 20-F and 6-K. |
Disposals | The AC considered the financial and accounting impacts of planned disposals of our insurance business in France, Private Banking business in Germany and business in South Africa. In particular, the AC considered judgements related to the timing of recognition of assets as held-for-sale, the remeasurement of those assets and losses arising, and their impact in the year ended 31 December 2024. |
Expected credit loss ('ECL') | The AC considered key judgements in relation to ECL, in particular multiple economic scenarios and post-model adjustments, with due consideration to risk and uncertainty. |
Valuation of financial instruments | The AC considered key valuation metrics and judgements involved in the determination of the fair value of financial instruments. |
Going concern | The AC considered a wide range of information relating to present and potential financial conditions, including projections for profitability, cash flow, liquidity and capital. |
Impairment of investment in subsidiaries | The AC reviewed management's periodic assessment of impairment of investments in subsidiaries and paid particular attention to the sensitivities to cash flow projections and long-term growth rate and discount rate assumptions. |
Appropriateness of provisioning for legal proceedings and regulatory matters | The AC received reports from management on the recognition and measurement of provisions and contingent liabilities for legal proceedings and regulatory matters, including investigations by regulators and competition and law-enforcement authorities. |
Regulatory reporting | The AC reviewed management action to strengthen the control environment and operating model. The AC also received updates on ongoing independent external reviews of key aspects of regulatory reporting. |
Controls | The AC considered the financial reporting control environment on an ongoing basis through the year, reviewing and challenging remediation actions undertaken and enhancements made. This included confirmation of mitigating controls where programmes of work had not fully completed by the year end. Areas of particular focus in 2024 were embedding of the restructuring activities, forward looking planning for Environmental, Social and Governance ('ESG') reporting requirements, and Regulatory Reporting programmes of work. |
Tax | The AC reviewed management’s judgements on the recognition, measurement, accounting and disclosure of tax assets and liabilities, in particular those related to deferred tax assets and withholding tax. |
Environmental, Social and Governance (‘ESG’) Reporting | The AC reviewed UK and international regulatory developments in ESG Reporting and received updates on disclosures by bank subsidiaries in the European Union. |
HSBC Bank plc Annual Report and Accounts 2024 | 99 |
100 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 101 |
102 | HSBC Bank plc Annual Report and Accounts 2024 |
Employee health and safety | |||
2024 | 2023 | 2022 | |
Number of employee workplace fatalities | — | — | — |
Number of major injuries to employees1 | 1 | 3 | — |
Number of employee All Other Accidents | 8 | 19 | 21 |
All injury rate per 100,000 employees | 78 | 148 | 136 |
HSBC Bank plc Annual Report and Accounts 2024 | 103 |
Engagement with employees | Pages 7 to 10 |
Engagement with suppliers, customers and others in a business relationship with the bank | Pages 7 to 10 |
Hedge accounting policy | Note 14, Pages 167 to 170 |
Future developments | Pages 4 to 5 |
104 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 105 |
106 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 107 |
108 | HSBC Bank plc Annual Report and Accounts 2024 |
Nature of the key audit matter |
Determining ECL involves management judgement and is subject to a high degree of estimation uncertainty. Management makes various assumptions when estimating ECL. We performed a risk assessment to identify those assumptions with significant levels of management judgement and for which variations had the most material impact on ECL. Judgements were made in selecting applicable recovery strategies which determine the estimated loss for the larger individually assessed wholesale Stage 3 cases, specifically around cash flow assumptions, including timing of cash flows and where applicable, valuation of collateral. The modelling methodologies used to estimate ECL are developed using historical experience. We assess the impact of limitations in these methodologies when forecasting the extent and timing of future customer defaults or when responding to emerging risks, such as climate risk. The focus of our assessment of the impact of climate risk on ECL was to evaluate management’s risk assessment process for identifying, quantifying and concluding that the impact of climate risk on ECL for the year end was immaterial. |
Matters discussed with the Audit Committee |
We reported to the Audit Committee our observations covering governance and controls over ECL. Our observations regarded: – conclusions over significant assumptions used to estimate the discounted cash flow projections for larger individually assessed credit impaired wholesale exposures; and – the disclosures made in relation to ECL. |
How our audit addressed the Key Audit Matter |
We assessed the design and effectiveness of governance and controls over the estimation of ECL. We observed management's review and challenge in governance forums for the assessment of ECL for wholesale portfolios. We also tested controls over the approval of significant individual impairments relating to high value wholesale credit-impaired exposures. In respect of a sample of larger individually assessed credit-impaired wholesale exposures we: – tested the completeness and accuracy of certain input data used by management to determine expected credit losses; – evaluated the reasonableness of certain cash flow scenarios and the weighting of those scenarios; – assessed the significant assumptions used to estimate the discounted cash flow projections and where appropriate we involved experts to assess the underlying collateral or business valuations; – considered the sensitivity of ECL to variations in the severity and probability weighting of scenarios; and – considered whether the judgements made in selecting the significant assumptions would give rise to indicators of possible management bias. We evaluated the disclosures made in the consolidated financial statements in relation to the measurement of expected credit losses of loans and advances to customers - wholesale stage 3. We evaluated management’s risk assessment in respect of the impact of climate change on the ECL provision, including involving our modelling specialists to evaluate the stress testing and scenario analysis methodology used and sensitising key assumptions. Finally, we tested the audited Credit Risk disclosures made in the Annual Report. |
HSBC Bank plc Annual Report and Accounts 2024 | 109 |
Nature of the key audit matter |
Management reviewed investments in subsidiaries for indicators of impairment as at 31 December 2024. Where indicators were identified management estimated the recoverable amount using a value in use (‘VIU’) model. Management’s assessment resulted in an impairment charge of £0.9 billion in relation to the investment in HBCE. The methodology in the VIU model is dependent on various assumptions, both short term and long term in nature. These assumptions, which are subject to estimation uncertainty, are derived from a combination of management’s judgement, experts engaged by management and market data. The significant assumptions that we focused our audit on were those with greater levels of management judgement and for which variations had the most significant impact on the recoverable amount. Specifically, these included forecast cash flows for 2025 to 2029 and discount rates. |
Matters discussed with the Audit Committee |
We discussed the appropriateness of methodologies used and significant assumptions with the audit committee, giving consideration to the macroeconomic outlook and HSBC’s strategy. We considered reasonable possible alternatives for significant assumptions. |
How our audit addressed the Key Audit Matter |
We tested the controls in place over the forecasted cash flow assumptions used to determine the recoverable amounts. We assessed the appropriateness of the methodology used, and the mathematical accuracy of the calculations, to estimate the recoverable amounts. In respect of the significant assumptions, our testing included the following: – Challenging the achievability of management’s business plan and the prospects for HSBC’s businesses, as well as considering the achievement of historic forecasts; – Obtaining and evaluating evidence relating to significant assumptions, from a combination of historic experience and external market and other group financial information; – Assessing whether the cash flows included in the model were in accordance with the relevant accounting standard; – Assessing the sensitivity of the VIU to reasonable variations in significant assumptions, both individually and in aggregate; and – Determining a reasonable range for the discount rate used within the model, with the assistance of our valuation experts, and comparing it to the discount rate used by management. We evaluated and tested the disclosures made in the financial statements in relation to investment in subsidiaries. |
110 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 111 |
Financial statements – group | Financial statements – company | |
Overall materiality | £258m (2023: £231m). | £136m (2023: £129m). |
How we determined it | 1% of Tier 1 capital | 1% of Tier 1 capital |
Rationale for benchmark applied | Tier 1 capital was also used as the benchmark in the prior year. The basis for determining materiality was re-evaluated and we considered other benchmarks, such as profit before tax. Tier 1 capital was determined to be the most appropriate benchmark given the importance of this metric to the HSBC Bank plc decision making process and to principal users of the financial statements, including regulators and the ultimate holding company HSBC Holdings plc. | |
112 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 113 |
114 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 115 |
Contents | |
Consolidated income statement | |
Consolidated statement of comprehensive income | |
Consolidated balance sheet | |
Consolidated statement of changes in equity | |
Consolidated statement of cash flows | |
HSBC Bank plc balance sheet | |
HSBC Bank plc statement of changes in equity | |
HSBC Bank plc statement of cash flows | |
2024 | 2023 | 2022 | ||
Notes* | £m | £m | £m | |
Net interest income | ||||
– interest income1,2 | ||||
– interest expense3 | ( | ( | ( | |
Net fee income | 2 | |||
– fee income | ||||
– fee expense | ( | ( | ( | |
Net income from financial instruments held for trading or managed on a fair value basis | 3 | |||
Net income/(expense) from assets and liabilities of insurance businesses, including related derivatives, measured at fair value through profit or loss | 3 | ( | ||
Changes in fair value of long-term debt and related derivatives | ( | |||
Changes in fair value of other financial instruments mandatorily measured at fair value through profit or loss | ||||
Net gains/(losses) from financial investments | ( | ( | ||
(Losses)/gains recognised on Assets held for sale4 | ( | ( | ||
Insurance finance (expense)/income | 4 | ( | ( | |
Insurance service result | 4 | |||
– Insurance revenue | ||||
– Insurance service expense | ( | ( | ( | |
Other operating income | ||||
Net operating income before change in expected credit losses and other credit impairment charges5 | ||||
Change in expected credit losses and other credit impairment charges | ( | ( | ( | |
Net operating income | ||||
Total operating expenses | ( | ( | ( | |
– employee compensation and benefits | 5 | ( | ( | ( |
– general and administrative expenses | ( | ( | ( | |
– depreciation and impairment of property, plant and equipment and right of use assets | ( | ( | ( | |
– amortisation and impairment of intangible assets | ( | ( | ( | |
Operating profit/(loss) | ( | |||
Share of profit/(loss) in associates and joint ventures | 17 | ( | ( | |
Profit/(loss) before tax | ( | |||
Tax (charge)/credit | 7 | ( | ( | |
Profit/(loss) for the year | ( | |||
Profit/(loss) attributable to the parent company | ( | |||
Profit attributable to non-controlling interests |
116 | HSBC Bank plc Annual Report and Accounts 2024 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Profit/(loss) for the year | ( | ||
Other comprehensive income/(expense) | |||
Items that will be reclassified subsequently to profit or loss when specific conditions are met: | |||
Debt instruments at fair value through other comprehensive income | ( | ||
– fair value gains/(losses) | ( | ||
– fair value (gains)/losses transferred to the income statement on disposal | ( | ||
– expected credit losses/(recoveries) recognised in the income statement | ( | ||
– income taxes | ( | ( | |
Cash flow hedges | ( | ||
– fair value (losses)/gains | ( | ( | |
– fair value losses reclassified to the income statement | |||
– income taxes | ( | ( | |
Finance (expenses)/income from insurance contracts | ( | ( | |
– before income taxes | ( | ( | |
– income taxes | ( | ||
Exchange differences | ( | ( | |
Items that will not be reclassified subsequently to profit or loss: | |||
Remeasurement of defined benefit asset/liability | ( | ( | |
– before income taxes | ( | ( | |
– income taxes | ( | ||
Equity instruments designated at fair value through other comprehensive income | ( | ( | |
– fair value gains/(losses) | ( | ||
– income taxes | ( | ||
Changes in fair value of financial liabilities designated at fair value upon initial recognition arising from changes in own credit risk | ( | ( | |
– fair value (losses)/gains | ( | ( | |
– income taxes | ( | ||
Other comprehensive (expense)/income for the year, net of tax | ( | ( | |
Total comprehensive income/(expense) for the year | ( | ||
Attributable to: | |||
– shareholders of the parent company | ( | ||
– non-controlling interests |
HSBC Bank plc Annual Report and Accounts 2024 | 117 |
At | |||
31 Dec | 31 Dec | ||
2024 | 2023 | ||
Notes* | £m | £m | |
Assets | |||
Cash and balances at central banks | |||
Trading assets | 10 | ||
Financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 13 | ||
Derivatives | 14 | ||
Loans and advances to banks | |||
Loans and advances to customers | |||
Reverse repurchase agreements – non-trading | |||
Financial investments | 15 | ||
Assets held for sale1 | 34 | ||
Prepayments, accrued income and other assets2 | 21 | ||
Current tax assets | |||
Interests in associates and joint ventures | 17 | ||
Goodwill and intangible assets | 20 | ||
Deferred tax assets | 7 | ||
Total assets | |||
Liabilities and equity | |||
Liabilities | |||
Deposits by banks | |||
Customer accounts | |||
Repurchase agreements – non-trading | |||
Trading liabilities | 22 | ||
Financial liabilities designated at fair value | 23 | ||
Derivatives | 14 | ||
Debt securities in issue | |||
Liabilities of disposal groups held for sale1 | 34 | ||
Accruals, deferred income and other liabilities2 | 24 | ||
Current tax liabilities | |||
Insurance contract liabilities | 4 | ||
Provisions | 25 | ||
Deferred tax liabilities | 7 | ||
Subordinated liabilities | 26 | ||
Total liabilities | |||
Equity | |||
Total shareholders’ equity | |||
– called up share capital | 29 | ||
– share premium account | 29 | ||
– other equity instruments | 29 | ||
– retained earnings | |||
– other reserves | ( | ( | |
Non-controlling interests | |||
Total equity | |||
Total liabilities and equity | |||
118 | HSBC Bank plc Annual Report and Accounts 2024 |
Other reserves | |||||||||||
Called up share capital & share premium | Other equity instru- ments | Retained earnings | Financial assets at FVOCI reserve | Cash flow hedging reserve | Foreign exchange reserve | Group reorgan- isation reserve (‘GRR’)5 | Insur- ance finance reserve1 | Total share- holders’ equity | Non- control- ling interests | Total equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 Jan 2024 | ( | ( | ( | ||||||||
Profit for the period | — | — | — | — | — | — | — | ||||
Other comprehensive (expense)/income (net of tax) | — | — | ( | ( | — | ( | ( | ( | ( | ||
– debt instruments at fair value through other comprehensive income | — | — | — | — | — | — | — | ||||
– equity instruments designated at fair value through other comprehensive income | — | — | — | ( | — | — | — | — | ( | — | ( |
– cash flow hedges | — | — | — | — | — | — | — | — | |||
– remeasurement of defined benefit asset/liability | — | — | ( | — | — | — | — | — | ( | — | ( |
– changes in fair value of financial liabilities designated at fair value due to movement in own credit risk2 | — | — | ( | — | — | — | — | — | ( | — | ( |
– Foreign exchange reclassified to income statement on disposal of a foreign operation | — | — | — | — | — | — | — | — | |||
— | — | — | — | — | — | — | ( | ( | — | ( | |
– exchange differences | — | — | — | ( | — | ( | ( | ( | ( | ||
Total comprehensive income/(expense) for the year | — | — | ( | — | ( | ||||||
Capital securities issued during the period4 | — | — | — | — | — | — | — | ||||
Redemption of securities | — | ( | — | — | — | — | — | — | ( | — | ( |
Dividends paid to the parent company3 | — | — | ( | — | — | — | — | — | ( | ( | ( |
Net impact of equity-settled share-based payments | — | — | ( | — | — | — | — | — | ( | — | ( |
Change in business combinations and other movements6 | — | — | ( | — | — | — | — | ( | ( | ( | |
At 31 Dec 2024 | ( | ( | ( | ||||||||
HSBC Bank plc Annual Report and Accounts 2024 | 119 |
Other reserves | |||||||||||
Called up share capital & share premium | Other equity instru- ments | Retained earnings | Financial assets at FVOCI reserve | Cash flow hedging reserve | Foreign exchange reserve | Group reorgani- sation reserve ('GRR')5 | Insur- ance finance reserve1 | Total share- holders’ equity | Non- control- ling interests | Total equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 Jan 2023 | ( | ( | ( | ||||||||
Profit for the year | — | — | — | — | — | — | — | ||||
Other comprehensive income/(expense) (net of tax) | — | — | ( | ( | — | ( | |||||
– debt instruments at fair value through other comprehensive income | — | — | — | — | — | — | — | ||||
– equity instruments designated at fair value through other comprehensive income | — | — | — | ( | — | — | — | — | ( | — | ( |
– cash flow hedges | — | — | — | — | — | — | — | — | |||
– remeasurement of defined benefit asset/ liability | — | — | ( | — | — | — | — | — | ( | — | ( |
– changes in fair value of financial liabilities designated at fair value due to movement in own credit risk2 | — | — | ( | — | — | — | — | — | ( | — | ( |
– insurance finance expense recognised in other comprehensive income | — | — | — | — | — | — | — | ( | ( | — | ( |
– exchange differences | — | — | — | ( | ( | ( | — | ( | ( | ( | |
Total comprehensive income/(expense) for the year | — | — | ( | — | ( | ||||||
Capital securities issued during the period | — | — | — | — | — | — | — | — | |||
Dividends paid to the parent company3 | — | — | ( | — | — | — | — | — | ( | ( | ( |
Net impact of equity- settled share-based payments | — | — | ( | — | — | — | — | — | ( | — | ( |
Change in business combinations and other movements | — | — | ( | ( | ( | — | ( | — | ( | ||
At 31 Dec 2023 | ( | ( | ( | ||||||||
120 | HSBC Bank plc Annual Report and Accounts 2024 |
Other reserves | |||||||||||
Called up share capital & share premium | Other equity instru- ments | Retained earnings | Financial assets at FVOCI reserve | Cash flow hedging reserve | Foreign exchange reserve | Group reorgani- sation reserve ('GRR')5 | Insur- ance finance reserve1 | Total share- holders’ equity | Non- control- ling interests | Total equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 Jan 2022 | ( | ( | ( | ||||||||
Loss for the year | — | — | ( | — | — | — | — | — | ( | ( | |
Other comprehensive (expense)/income (net of tax) | — | — | ( | ( | — | ( | ( | ||||
– debt instruments at fair value through other comprehensive income | — | — | — | ( | — | — | — | — | ( | ( | ( |
– cash flow hedges | — | — | — | — | ( | — | — | — | ( | — | ( |
– remeasurement of defined benefit asset/ liability | — | — | — | — | — | — | — | — | |||
– changes in fair value of financial liabilities designated at fair value due to movement in own credit risk2 | — | — | — | — | — | — | — | — | |||
– insurance finance income recognised in other comprehensive income | — | — | — | — | — | — | — | — | |||
– exchange differences | — | — | — | — | — | — | — | ||||
Total comprehensive (expense)/income for the year | — | — | ( | ( | ( | — | ( | ( | |||
Capital securities issued during the period | — | — | — | — | — | — | — | ||||
Dividends paid to the parent company3 | — | — | ( | — | — | — | — | — | ( | ( | ( |
Net impact of equity- settled share-based payments | — | — | — | — | — | — | — | — | |||
Capital contribution7 | — | — | — | — | — | — | — | — | |||
Change in business combinations and other movements | — | — | ( | — | — | — | — | — | ( | ( | ( |
At 31 Dec 2022 | ( | ( | ( | ||||||||
HSBC Bank plc Annual Report and Accounts 2024 | 121 |
2024 | 2023 | 2022 | |
£m | |||
Profit/(loss) before tax | ( | ||
Adjustments for non-cash items | |||
Depreciation, amortisation and impairment | |||
Net loss/(gain) from investing activities1 | |||
Share of (profit)/loss in associates and joint ventures | |||
Change in expected credit losses gross of recoveries and other credit impairment charges | |||
Provisions including pensions | |||
Share-based payment expense | |||
Other non-cash items included in profit/(loss) before tax | ( | ( | ( |
Elimination of exchange differences2 | ( | ||
Changes in operating assets and liabilities | ( | ( | |
– change in net trading securities and derivatives | ( | ( | ( |
– change in loans and advances to banks and customers | ( | ( | |
– change in reverse repurchase agreements – non-trading | ( | ||
– change in financial assets designated and otherwise mandatorily measured at fair value | ( | ( | |
– change in other assets | ( | ( | |
– change in deposits by banks and customer accounts | |||
– change in repurchase agreements – non-trading | ( | ||
– change in debt securities in issue | ( | ||
– change in financial liabilities designated at fair value | ( | ||
– change in other liabilities | ( | ( | |
– dividend received from associates | |||
– contributions paid to defined benefit plans | ( | ( | ( |
– tax (paid)/received | ( | ( | |
Net cash from operating activities | |||
– purchase of financial investments | ( | ( | ( |
Net cash from investing activities | ( | ( | |
– issue of ordinary share capital and other equity instruments | |||
– redemption of other equity instruments | |||
– subordinated loan capital issued5 | |||
– subordinated loan capital repaid5 | |||
– dividends to the parent company | |||
– funds received from the parent company | |||
– dividends paid to non-controlling interests | ( | ( | ( |
Net cash from financing activities | |||
Net increase in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at 1 Jan | |||
Exchange difference in respect of cash and cash equivalents | ( | ( | |
Cash and cash equivalents at 31 Dec6 | |||
Cash and cash equivalents comprise of | |||
– cash and balances at central banks | |||
– loans and advances to banks of one month or less | |||
– reverse repurchase agreement with banks of one month or less | |||
– treasury bills, other bills and certificates of deposit less than three months | |||
– cash collateral, net settlement accounts and items in course of collection from/transmission to other banks | |||
– cash and cash equivalents held for sale7 | |||
Cash and cash equivalents at 31 Dec6 |
122 | HSBC Bank plc Annual Report and Accounts 2024 |
2024 | 2023 | ||
Notes* | £m | £m | |
Assets | |||
Cash and balances at central banks | 78,250 | 61,128 | |
Trading assets | 10 | 97,241 | 85,766 |
Financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 13 | 3,660 | 3,181 |
Derivatives | 14 | 183,658 | 153,765 |
Loans and advances to banks | 12,730 | 11,670 | |
Loans and advances to customers | 30,916 | 32,443 | |
Reverse repurchase agreements – non-trading | 34,394 | 56,973 | |
Financial investments | 15 | 34,250 | 28,391 |
Assets held for sale1 | 527 | 160 | |
Prepayments, accrued income and other assets2 | 21 | 44,036 | 49,277 |
Current tax assets | 604 | 39 | |
Investments in subsidiary undertakings | 18 | 13,247 | 11,627 |
Goodwill and intangible assets | 20 | 134 | 88 |
Deferred tax assets | 7 | 335 | 391 |
Total assets | 533,982 | 494,899 | |
Liabilities and equity | |||
Liabilities | |||
Deposits by banks | 19,355 | 18,775 | |
Customer accounts | 142,122 | 133,373 | |
Repurchase agreements – non-trading | 34,545 | 48,842 | |
Trading liabilities | 22 | 29,143 | 24,932 |
Financial liabilities designated at fair value | 23 | 28,486 | 23,446 |
Derivatives | 14 | 183,745 | 152,799 |
Debt securities in issue | 12,668 | 7,353 | |
Liabilities of disposal groups held for sale | 2,667 | — | |
Accruals, deferred income and other liabilities2 | 24 | 38,427 | 46,759 |
Current tax liabilities | 41 | 77 | |
Provisions | 25 | 110 | 176 |
Deferred tax liabilities | 7 | 2 | 1 |
Subordinated liabilities | 26 | 16,874 | 14,658 |
Total liabilities | 508,185 | 471,191 | |
Equity | |||
Total shareholders’ equity | 25,797 | 23,708 | |
– called up share capital | 29 | 797 | 797 |
– share premium account | 29 | 3,582 | 1,004 |
– other equity instruments | 29 | 3,921 | 3,930 |
– retained earnings | 23,001 | 23,499 | |
– other reserves | (5,504) | (5,522) | |
Total equity | 25,797 | 23,708 | |
Total liabilities and equity | 533,982 | 494,899 |
HSBC Bank plc Annual Report and Accounts 2024 | 123 |
Other reserves | ||||||||
Called up share capital & share premium | Other equity instruments | Retained earnings | Financial assets at FVOCI reserve | Cash flow hedging reserve | Foreign exchange reserve | Group reorganisation reserve (‘GRR’)3 | Total shareholders’ equity | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 Jan 2024 | 1,801 | 3,930 | 23,499 | (86) | (276) | 88 | (5,248) | 23,708 |
Profit for the year | — | — | 61 | — | — | — | — | 61 |
Other comprehensive (expense)/income (net of tax) | — | — | (21) | (6) | 31 | (6) | — | (2) |
– debt instruments at fair value through other comprehensive income | — | — | — | 5 | — | — | — | 5 |
– equity instruments designated at fair value through other comprehensive income | — | — | — | (12) | — | — | — | (12) |
– cash flow hedges | — | — | — | — | 31 | — | — | 31 |
– changes in fair value of financial liabilities designated at fair value due to movement in own credit risk1 | — | — | (24) | — | — | — | — | (24) |
– remeasurement of defined benefit asset/liability | — | — | 3 | — | — | — | — | 3 |
– exchange differences | — | — | — | 1 | — | (6) | — | (5) |
Total comprehensive income/(expense) for the period | — | — | 40 | (6) | 31 | (6) | — | 59 |
Capital securities issued during the period | 2,578 | 204 | — | — | — | — | — | 2,782 |
Dividends to the parent company2 | — | — | (535) | — | — | — | — | (535) |
Redemption of Securities | — | (213) | — | — | — | — | — | (213) |
Net impact of equity-settled share-based payments | — | — | (6) | — | — | — | — | (6) |
Change in business combinations and other movements | — | — | 3 | (1) | — | — | — | 2 |
At 31 Dec 2024 | 4,379 | 3,921 | 23,001 | (93) | (245) | 82 | (5,248) | 25,797 |
124 | HSBC Bank plc Annual Report and Accounts 2024 |
Other reserves | ||||||||
Called up share capital & share premium | Other equity instruments | Retained earnings | Financial assets at FVOCI reserve | Cash flow hedging reserve | Foreign exchange reserve | Group reorganisation reserve (‘GRR’)3 | Total shareholders’ equity | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 Jan 2023 | 1,217 | 3,930 | 23,655 | (122) | (796) | 93 | (5,248) | 22,729 |
Profit for the year | — | — | 887 | — | — | — | — | 887 |
Other comprehensive income/ (expense) (net of tax) | — | — | (63) | 65 | 516 | (30) | — | 488 |
– debt instruments at fair value through other comprehensive income | — | — | — | 67 | — | — | — | 67 |
– cash flow hedges | — | — | — | — | 516 | — | — | 516 |
– changes in fair value of financial liabilities designated at fair value due to movement in own credit risk1 | — | — | (80) | — | — | — | — | (80) |
– remeasurement of defined benefit asset/liability | — | — | 17 | — | — | — | — | 17 |
– exchange differences | — | — | — | (2) | — | (30) | — | (32) |
Total comprehensive income/ (expense) for the period | — | — | 824 | 65 | 516 | (30) | — | 1,375 |
Capital securities issued during the period | 584 | — | — | — | — | — | — | 584 |
Dividends to the parent company2 | — | — | (961) | — | — | — | — | (961) |
Net impact of equity-settled share-based payments | — | — | (18) | — | — | — | — | (18) |
Change in business combinations and other movements | — | — | (1) | (29) | 4 | 25 | — | (1) |
At 31 Dec 2023 | 1,801 | 3,930 | 23,499 | (86) | (276) | 88 | (5,248) | 23,708 |
HSBC Bank plc Annual Report and Accounts 2024 | 125 |
2024 | 2023 | |
£m | £m | |
Profit before tax | 428 | 1,063 |
Adjustments for non-cash items | ||
Depreciation, amortisation and impairment | 37 | 4 |
Net loss from investing activities1 | 962 | 80 |
Change in expected credit losses gross of recoveries and other credit impairment charges | 85 | 37 |
Provisions including pensions | 54 | 110 |
Share-based payment expense | 37 | 45 |
Other non-cash items included in profit before tax | (117) | (127) |
Elimination of exchange differences2 | 1,776 | 2,650 |
Changes in operating assets and liabilities | 5,547 | (5,098) |
– change in net trading securities and derivatives | (6,131) | (16,033) |
– change in loans and advances to banks and customers | 567 | (1,405) |
– change in reverse repurchase agreements – non-trading | 10,182 | (8,040) |
– change in financial assets designated and otherwise mandatorily measured at fair value | (477) | (1,632) |
– change in other assets | 526 | (6,509) |
– change in deposits by banks and customer accounts | 11,861 | 5,989 |
– change in repurchase agreements – non-trading | (14,297) | 19,204 |
– change in debt securities in issue | 5,315 | 2,697 |
– change in financial liabilities designated at fair value | 4,997 | 3,946 |
– change in other liabilities | (6,093) | (3,554) |
– contributions paid to defined benefit plans | (9) | (5) |
– tax (paid)/received | (894) | 244 |
Net cash from operating activities | 8,809 | (1,236) |
– purchase of financial investments | (18,618) | (19,798) |
– proceeds from the sale and maturity of financial investments | 13,526 | 11,115 |
– net cash flows from the purchase and sale of property, plant and equipment | (2) | (6) |
– net investment in intangible assets | (77) | (76) |
– net cash outflow from investment in associates and acquisition of businesses and subsidiaries3,4 | (2,582) | (990) |
– net cash flow on disposal of subsidiaries, businesses, associates and joint ventures | — | 268 |
Net cash from investing activities | (7,753) | (9,487) |
– issue of ordinary share capital and other equity instruments | 2,782 | 584 |
– redemption of other equity instruments | (213) | — |
– subordinated loan capital issued5 | 2,777 | 3,246 |
– subordinated loan capital repaid5 | (257) | (2,685) |
– dividends to the parent company | (535) | (961) |
Net cash from financing activities | 4,554 | 184 |
Net increase/(decrease) in cash and cash equivalents | 5,610 | (10,539) |
Cash and cash equivalents at 1 Jan | 102,417 | 115,310 |
Exchange difference in respect of cash and cash equivalents | (2,150) | (2,354) |
Cash and cash equivalents at 31 Dec | 105,877 | 102,417 |
Cash and cash equivalents comprise of: | ||
– cash and balances at central banks | 78,250 | 61,128 |
– loans and advances to banks of one month or less | 10,539 | 9,922 |
– reverse repurchase agreement with banks of one month or less | 7,398 | 19,795 |
– cash collateral, net settlement accounts and items in course of collection from/transmission to other banks | 9,690 | 11,572 |
Cash and cash equivalents at 31 Dec | 105,877 | 102,417 |
126 | HSBC Bank plc Annual Report and Accounts 2024 |
Contents | ||
1 | Basis of preparation and material accounting policies | |
2 | Net fee income | |
3 | Net income from financial instruments measured at fair value through profit or loss | |
4 | Insurance business | |
5 | Employee compensation and benefits | |
6 | Auditors’ remuneration | |
7 | Tax | |
8 | Dividends | |
9 | Segmental analysis | |
10 | Trading assets | |
11 | Fair values of financial instruments carried at fair value | |
12 | Fair values of financial instruments not carried at fair value | |
13 | Financial assets designated and otherwise mandatorily measured at fair value through profit or loss | |
14 | Derivatives | |
15 | Financial investments | |
16 | Assets pledged, collateral received and assets transferred | |
17 | Interests in associates and joint ventures | |
18 | Investments in subsidiaries | |
19 | Structured entities | |
20 | Goodwill and intangible assets | |
21 | Prepayments, accrued income and other assets | |
22 | Trading liabilities | |
23 | Financial liabilities designated at fair value | |
24 | Accruals, deferred income and other liabilities | |
25 | Provisions | |
26 | Subordinated liabilities | |
27 | Maturity analysis of assets, liabilities and off-balance sheet commitments | |
28 | Offsetting of financial assets and financial liabilities | |
29 | Called up share capital and other equity instruments | |
30 | Contingent liabilities, contractual commitments, guarantees and contingent assets | |
31 | Finance lease receivables | |
32 | Legal proceedings and regulatory matters | |
33 | Related party transactions | |
34 | Assets held for sale and liabilities of disposal groups held for sale | |
35 | Events after the balance sheet date | |
36 | HSBC Bank plc’s subsidiaries, joint ventures and associates |
HSBC Bank plc Annual Report and Accounts 2024 | 127 |
128 | HSBC Bank plc Annual Report and Accounts 2024 |
Investments in subsidiaries are tested for impairment when there is an indication that the investment may be impaired, which involves estimations of value in use reflecting management’s best estimate of the future cash flows of the investment and the rates used to discount these cash flows, both of which are subject to uncertain factors as follows: | |
Judgements | Estimates |
– The future cash flows of each investment are sensitive to the cash flows projected for the periods for which detailed forecasts are available and to assumptions regarding the long-term pattern of sustainable cash flows thereafter. Forecasts are compared with actual performance and verifiable economic data, but they reflect management’s view of future business prospects at the time of the assessment. – The rates used to discount future expected cash flows can have a significant effect on their valuation, and are based on the costs of equity assigned to the investment. The cost of equity percentage is generally derived from a capital asset pricing model and the market implied cost of equity, which incorporates inputs reflecting a number of financial and economic variables, including the risk-free interest rate in the country concerned and a premium for the risk of the business being evaluated. These variables are subject to fluctuations in external market rates and economic conditions beyond management’s control. – Key assumptions used in estimating impairment in subsidiaries are described in Note 18. | |
HSBC Bank plc Annual Report and Accounts 2024 | 129 |
The majority of valuation techniques employ only observable market data. However, certain financial instruments are classified on the basis of valuation techniques that feature one or more significant market inputs that are unobservable, and for them, the measurement of fair value is more judgemental: | |
Judgements | Estimates |
– An instrument in its entirety is classified as valued using significant unobservable inputs if, in the opinion of management, greater than 5% of the instrument’s valuation is driven by unobservable inputs. – ‘Unobservable’ in this context means that there is little or no current market data available from which to determine the price at which an arm’s length transaction would be likely to occur. It generally does not mean that there is no data available at all upon which to base a determination of fair value (consensus pricing data may, for example, be used). | – Details on the group’s level 3 financial instruments and the sensitivity of their valuation to the effect of applying reasonably possible alternative assumptions in determining their fair value are set out in Note 11. |
130 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 131 |
132 | HSBC Bank plc 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 plc Annual Report and Accounts 2024 | 133 |
Model | Regulatory capital | IFRS 9 |
PD | – Represents long-run average PD throughout a full economic cycle (for mortgage portfolios a hybrid approach, which sits between the extremes of point in time and through the cycle, is used for calculating long-run averages as required by the PRA). – Default backstop of 90+ days past due for all portfolios (includes unlikely to pay ('UTP') criteria in line with internal policy). – May be subject to a sovereign cap. | – Represents current portfolio quality and performance, adjusted for the impact of multiple forward-looking macroeconomic scenarios. – Default backstop of 90+ days past due for all portfolios (includes UTP criteria in line with internal policy). |
EAD | – Cannot be lower than current balance. | – Amortisation captured for term products. – Future drawdown captured for revolving products. |
LGD | – Downturn LGD (consistent with losses we would expect to suffer during a severe but plausible economic downturn). – Regulatory floors may apply to mitigate risk of underestimating downturn LGD due to lack of historical data. – Discounted using appropriate index (minimum 9%). – All collection costs included. | – LGD based on recent portfolio performance data and includes the expected impact of future economic conditions such as change in the value of collateral. – No floors applied, discounted using the original effective interest rate. – Only costs associated with selling collateral and certain third- party costs are included. |
Other | – Discounted back from point of default to balance sheet date. |
134 | HSBC Bank plc Annual Report and Accounts 2024 |
The calculation of the group’s ECL under IFRS 9 requires the group to make a number of judgements, assumptions and estimates. The most significant are set out below: | |
Judgements | Estimates |
– Defining what is considered to be a significant increase in credit risk. – Selecting and calibrating the PD, LGD and EAD models, which support the calculations, including making reasonable and supportable judgements about how models react to current and future economic conditions. – Selecting model inputs and economic forecasts, including determining whether sufficient and appropriately weighted economic forecasts are incorporated to calculate unbiased expected credit loss. – Making management judgemental adjustments to account for late breaking events, model and data limitations and deficiencies, and expert credit judgements. – Selecting applicable recovery strategies for certain wholesale credit-impaired loans. | – The section ‘Measurement uncertainty and sensitivity analysis of ECL estimates’, marked as audited from page 42 sets out the assumptions used in determining ECL, and provides an indication of the sensitivity of the result to the application of different weightings being applied to different economic assumptions. |
HSBC Bank plc Annual Report and Accounts 2024 | 135 |
136 | HSBC Bank plc Annual Report and Accounts 2024 |
The recognition of deferred tax assets depends on judgements and estimates. | |
Judgements | Estimates |
– Specific judgements supporting deferred tax assets are described in Note 7. | The recognition of deferred tax assets is sensitive to estimates of future cash flows projected for periods for which detailed forecasts are available and to assumptions regarding the long-term pattern of cash flows thereafter, on which forecasts of future taxable profit are based, and which affect the expected recovery periods and the pattern of utilisation of tax losses and tax credits. |
The recognition and measurement of provisions requires the group to make a number of judgements, assumptions and estimates. The most significant are set out below: | |
Judgements | Estimates |
– Determining whether a present obligation exists. Professional advice is taken on the assessment of litigation and similar obligations. – Provisions for legal proceedings and regulatory matters typically require a higher degree of judgement than other types of provisions. When matters are at an early stage, accounting judgements can be difficult because of the high degree of uncertainty associated with determining whether a present obligation exists, and estimating the probability and amount of any outflows that may arise. As matters progress, management and legal advisers evaluate on an ongoing basis whether provisions should be recognised, revising previous estimates as appropriate. At more advanced stages, it is typically easier to make estimates around a better defined set of possible outcomes. | |
HSBC Bank plc Annual Report and Accounts 2024 | 137 |
Net fee income by product type | |||
2024 | 2023 | 2022 | |
£m | £m | £m | |
Net fee income by product | |||
Funds under management | 457 | 408 | 420 |
Broking income | 406 | 327 | 354 |
Account services | 334 | 339 | 302 |
Credit facilities | 301 | 278 | 235 |
Underwriting | 291 | 239 | 171 |
Global custody | 171 | 190 | 203 |
Remittances | 113 | 114 | 101 |
Securities others (including stock lending) | 95 | 95 | 81 |
Corporate finance | 80 | 45 | 124 |
Loans granted other than prepayment fees | 68 | 44 | 38 |
Other | 442 | 515 | 564 |
Fee income | 2,758 | 2,594 | 2,593 |
Less: fee expense | (1,483) | (1,365) | (1,298) |
Net fee income | 1,275 | 1,229 | 1,295 |
Net fee income by global business | |||||||
MSS | GB | GBM Other | CMB | WPB | Corporate Centre | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Year ended 31 Dec 2024 | |||||||
Fee income | 1,277 | 954 | 140 | 452 | 568 | (633) | 2,758 |
Less: fee expense | (1,606) | (237) | (100) | (29) | (143) | 632 | (1,483) |
Net fee income/(expense) | (329) | 717 | 40 | 423 | 425 | (1) | 1,275 |
Year ended 31 Dec 2023 | |||||||
Fee income | 1,275 | 847 | 131 | 427 | 556 | (642) | 2,594 |
Less: fee expense | (1,496) | (177) | (102) | (19) | (207) | 636 | (1,365) |
Net fee income/(expense) | (221) | 670 | 29 | 408 | 349 | (6) | 1,229 |
Year ended 31 Dec 2022 | |||||||
Fee income | 1,301 | 817 | 69 | 425 | 580 | (599) | 2,593 |
Less: fee expense | (1,439) | (173) | (55) | (25) | (199) | 593 | (1,298) |
Net fee income/(expense) | (138) | 644 | 14 | 400 | 381 | (6) | 1,295 |
138 | HSBC Bank plc Annual Report and Accounts 2024 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Net income arising on: | |||
Net trading activities | 5,107 | 4,569 | (2,840) |
Other instruments managed on a fair value basis | (381) | (1,174) | 5,715 |
Net income from financial instruments held for trading or managed on a fair value basis | 4,726 | 3,395 | 2,875 |
Financial assets held to meet liabilities under insurance and investment contracts | 956 | 1,231 | (1,429) |
Liabilities to customers under investment contracts | (99) | (63) | 59 |
Net income/(expense) from assets and liabilities of insurance businesses, including related derivatives, measured at fair value through profit or loss | 857 | 1,168 | (1,370) |
Insurance service result | ||||||
Year ended 31 Dec 2024 | Year ended 31 Dec 2023 | |||||
Life direct participating and investment DPF contracts1 | Life other contracts2 | Total | Life direct participating and investment DPF contracts1 | Life other contracts2 | Total | |
£m | £m | £m | £m | £m | £m | |
Insurance revenue | ||||||
Amounts relating to changes in liabilities for remaining coverage | 215 | 171 | 386 | 183 | 188 | 371 |
– Contractual service margin recognised for services provided | 70 | 38 | 108 | 77 | 43 | 120 |
– Change in risk adjustment for non-financial risk for risk expired | 9 | 6 | 15 | 6 | 6 | 12 |
– Expected incurred claims and other insurance service expenses | 136 | 127 | 263 | 100 | 139 | 239 |
– Other | — | — | — | — | — | — |
Recovery of insurance acquisition cash flows | 3 | 9 | 12 | 2 | 6 | 8 |
Total insurance revenue | 218 | 180 | 398 | 185 | 194 | 379 |
Insurance service expenses | ||||||
Incurred claims and other insurance service expenses | (91) | (131) | (222) | (88) | (120) | (208) |
Losses and reversal of losses on onerous contracts | 4 | (5) | (1) | (8) | (7) | (15) |
Amortisation of insurance acquisition cash flows | (3) | (9) | (12) | (2) | (6) | (8) |
Adjustments to liabilities for incurred claims | — | 8 | 8 | — | (24) | (24) |
Total insurance service expenses | (90) | (137) | (227) | (98) | (157) | (255) |
Total insurance service result | 128 | 43 | 171 | 87 | 37 | 124 |
HSBC Bank plc Annual Report and Accounts 2024 | 139 |
Net investment return | ||||||
Year ended 31 Dec 2024 | Year ended 31 Dec 2023 | |||||
Life direct participating and investment DPF contracts | Life other contracts | Total | Life direct participating and investment DPF contracts | Life other contracts | Total | |
£m | £m | £m | £m | £m | £m | |
Investment return | ||||||
Amounts recognised in profit or loss1 | 969 | 2 | 971 | 1,246 | 17 | 1,263 |
Amounts recognised in OCI2 | 147 | — | 147 | 404 | — | 404 |
Total investment return (memorandum) | 1,116 | 2 | 1,118 | 1,650 | 17 | 1,667 |
Net finance (expense)/income | ||||||
Changes in fair value of underlying items of direct participating contracts | (1,122) | — | (1,122) | (1,585) | — | (1,585) |
Effect of risk mitigation option | (11) | — | (11) | — | — | — |
Interest accreted | — | 1 | 1 | — | 2 | 2 |
Effect of changes in interest rates and other financial assumptions | — | — | — | — | 1 | 1 |
Effect of measuring changes in estimates at current rates and adjusting the CSM at rates on initial recognition | — | 2 | 2 | — | (4) | (4) |
Total net finance (expense)/income from insurance contracts | (1,133) | 3 | (1,130) | (1,585) | (1) | (1,586) |
Represented by: | ||||||
Amounts recognised in profit or loss | (987) | 3 | (984) | (1,183) | (1) | (1,184) |
Amounts recognised in OCI | (146) | — | (146) | (402) | — | (402) |
Total net investment return | (17) | 5 | (12) | 65 | 16 | 81 |
Represented by: | ||||||
Amounts recognised in profit or loss | (18) | 5 | (13) | 63 | 16 | 79 |
Amounts recognised in OCI | 1 | — | 1 | 2 | — | 2 |
2024 | 2023 | |
£m | £m | |
Balance at 1 Jan | (526) | (808) |
Net change in fair value | (120) | 363 |
Net amount reclassified to profit or loss | 2 | (5) |
Related income tax | 30 | (93) |
Foreign exchange and other | 27 | 17 |
Balance at 31 Dec | (587) | (526) |
140 | HSBC Bank plc Annual Report and Accounts 2024 |
Movements in carrying amounts of insurance contracts – analysis by remaining coverage and incurred claims | |||||||||
Year ended 31 Dec 2024 | |||||||||
Life direct participating and investment DPF contracts | Life other contracts | ||||||||
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 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Opening assets | — | — | — | — | (54) | 4 | 9 | (41) | (41) |
Opening liabilities | 20,274 | 13 | 2 | 20,289 | 152 | 12 | 142 | 306 | 20,595 |
Net opening balance at 1 Jan 2024 | 20,274 | 13 | 2 | 20,289 | 98 | 16 | 151 | 265 | 20,554 |
Changes in the consolidated income statement and statement of comprehensive income | |||||||||
Insurance revenue | |||||||||
Contracts under the fair value approach | (30) | — | — | (30) | (71) | — | — | (71) | (101) |
Contracts under the modified retrospective approach1 | (110) | — | — | (110) | (14) | — | — | (14) | (124) |
Other contracts2 | (78) | — | — | (78) | (95) | — | — | (95) | (173) |
Total insurance revenue | (218) | — | — | (218) | (180) | — | — | (180) | (398) |
Insurance service expenses | |||||||||
Incurred claims and other insurance service expenses | — | — | 91 | 91 | — | (1) | 132 | 131 | 222 |
Amortisation of insurance acquisition cash flows | 3 | — | — | 3 | 9 | — | — | 9 | 12 |
Losses and reversal of losses on onerous contracts | — | (4) | — | (4) | — | 5 | — | 5 | 1 |
Adjustments to liabilities for incurred claims | — | — | — | — | — | — | (8) | (8) | (8) |
Total insurance service expenses/ (income) | 3 | (4) | 91 | 90 | 9 | 4 | 124 | 137 | 227 |
Investment components | (1,817) | — | 1,817 | — | (4) | — | 4 | — | — |
Insurance service result | (2,032) | (4) | 1,908 | (128) | (175) | 4 | 128 | (43) | (171) |
Net finance expense/(income) from insurance contracts3 | 1,133 | — | — | 1,133 | (3) | — | — | (3) | 1,130 |
Effect of movements in exchange rates | (766) | — | — | (766) | (3) | — | (3) | (6) | (772) |
Total changes in the consolidated income statement and statement of comprehensive income | (1,665) | (4) | 1,908 | 239 | (181) | 4 | 125 | (52) | 187 |
Cash flows | |||||||||
Premiums received | 2,053 | — | — | 2,053 | 196 | — | — | 196 | 2,249 |
Claims and other insurance service expenses paid | (22) | — | (1,907) | (1,929) | — | — | (131) | (131) | (2,060) |
Insurance acquisition cash flows | (19) | — | — | (19) | (25) | — | — | (25) | (44) |
Total cash flows | 2,012 | — | (1,907) | 105 | 171 | — | (131) | 40 | 145 |
Other movements4 | (17,463) | (5) | — | (17,468) | (6) | (1) | (25) | (32) | (17,500) |
Net closing balance at 31 Dec 2024 | 3,158 | 4 | 3 | 3,165 | 82 | 19 | 120 | 221 | 3,386 |
Closing assets | — | — | — | — | (57) | 9 | 10 | (38) | (38) |
Closing liabilities | 3,158 | 4 | 3 | 3,165 | 139 | 10 | 110 | 259 | 3,424 |
Net closing balance at 31 Dec 2024 | 3,158 | 4 | 3 | 3,165 | 82 | 19 | 120 | 221 | 3,386 |
HSBC Bank plc Annual Report and Accounts 2024 | 141 |
Movements in carrying amounts of insurance contracts – analysis by remaining coverage and incurred claims (continued) | |||||||||
Year ended 31 Dec 2023 | |||||||||
Life direct participating and investment DPF contracts | Life other contracts | ||||||||
Liabilities for: | Liabilities for: | ||||||||
Excluding loss component | Loss component | Incurred claims | Total | Excluding loss component | Loss component | Incurred claims | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Opening assets | — | — | — | — | (49) | — | 6 | (43) | (43) |
Opening liabilities | 19,712 | 5 | 2 | 19,719 | 146 | 10 | 129 | 285 | 20,004 |
Net opening balance at 1 Jan 2023 | 19,712 | 5 | 2 | 19,719 | 97 | 10 | 135 | 242 | 19,961 |
Changes in the consolidated income statement and statement of comprehensive income | |||||||||
Insurance revenue | |||||||||
Contracts under the fair value approach | (11) | — | — | (11) | (78) | — | — | (78) | (89) |
Contracts under the modified retrospective approach1 | (119) | — | — | (119) | (17) | — | — | (17) | (136) |
Other contracts2 | (55) | — | — | (55) | (99) | — | — | (99) | (154) |
Total insurance revenue | (185) | — | — | (185) | (194) | — | — | (194) | (379) |
Insurance service expenses | |||||||||
Incurred claims and other insurance service expenses | — | (1) | 89 | 88 | — | (1) | 121 | 120 | 208 |
Amortisation of insurance acquisition cash flows | 2 | — | — | 2 | 6 | — | — | 6 | 8 |
Losses and reversal of losses on onerous contracts | — | 8 | — | 8 | — | 7 | — | 7 | 15 |
Adjustments to liabilities for incurred claims | — | — | — | — | — | — | 24 | 24 | 24 |
Total insurance service expenses | 2 | 7 | 89 | 98 | 6 | 6 | 145 | 157 | 255 |
Investment components | (1,879) | — | 1,879 | — | (3) | — | 3 | — | — |
Insurance service result | (2,062) | 7 | 1,968 | (87) | (191) | 6 | 148 | (37) | (124) |
Net finance expense from insurance contracts3 | 1,585 | — | — | 1,585 | — | — | 1 | 1 | 1,586 |
Effect of movements in exchange rates | (371) | — | — | (371) | (1) | — | — | (1) | (372) |
Total changes in the consolidated income statement and statement of comprehensive income | (848) | 7 | 1,968 | 1,127 | (192) | 6 | 149 | (37) | 1,090 |
Cash flows | |||||||||
Premiums received | 1,471 | — | — | 1,471 | 218 | — | — | 218 | 1,689 |
Claims and other insurance service expenses paid | (51) | — | (1,968) | (2,019) | — | — | (116) | (116) | (2,135) |
Insurance acquisition cash flows | (15) | — | (15) | (28) | — | (28) | (43) | ||
Total cash flows | 1,405 | — | (1,968) | (563) | 190 | — | (116) | 74 | (489) |
Other movements | 5 | 1 | — | 6 | 3 | — | (17) | (14) | (8) |
Net closing balance at 31 Dec 2023 | 20,274 | 13 | 2 | 20,289 | 98 | 16 | 151 | 265 | 20,554 |
Closing assets | — | — | — | — | (54) | 4 | 9 | (41) | (41) |
Closing liabilities | 20,274 | 13 | 2 | 20,289 | 152 | 12 | 142 | 306 | 20,595 |
Net closing balance at 31 Dec 2023 | 20,274 | 13 | 2 | 20,289 | 98 | 16 | 151 | 265 | 20,554 |
142 | HSBC Bank plc Annual Report and Accounts 2024 |
Movements in carrying amounts of insurance contracts – analysis by measurement component | |||||||||||
Year ended 31 Dec 2024 | |||||||||||
Life direct participating and investment discretionary participating contracts | Life other contracts | Total | |||||||||
Contractual service margin | Contractual service margin | ||||||||||
Estimates of present value of future cash flows and risk adjustment | Contracts under the fair value approach | Contracts under the modified retros- pective approach 1 | Other contracts 2 | Total | Estimates of present value of future cash flows and risk adjustment | Contracts under the fair value approach | Contracts under the modified retros- pective approach 1 | Other contracts 2 | Total | ||
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Opening assets | — | — | — | — | — | (63) | 4 | — | 18 | (41) | (41) |
Opening liabilities | 19,517 | 10 | 561 | 201 | 20,289 | 153 | 106 | 15 | 32 | 306 | 20,595 |
Net opening balance at 1 Jan 2024 | 19,517 | 10 | 561 | 201 | 20,289 | 90 | 110 | 15 | 50 | 265 | 20,554 |
Changes in the consolidated income statement and statement of comprehensive income | |||||||||||
Changes that relate to current services | |||||||||||
Contractual service margin recognised for services provided | — | (7) | (47) | (16) | (70) | — | (17) | (4) | (17) | (38) | (108) |
Change in risk adjustment for non-financial risk expired | (9) | — | — | — | (9) | (6) | — | — | — | (6) | (15) |
Experience adjustments | (45) | — | — | — | (45) | 4 | — | — | — | 4 | (41) |
Changes that relate to future services | |||||||||||
Contracts initially recognised in the year | (44) | — | — | 45 | 1 | (23) | — | — | 24 | 1 | 2 |
Changes in estimates that adjust contractual service margin | 12 | 10 | (3) | (19) | — | 4 | 1 | 6 | (11) | — | — |
Changes in estimates that result in losses and reversal of losses on onerous contracts | (5) | — | — | — | (5) | 4 | — | — | — | 4 | (1) |
Changes that relate to past services | |||||||||||
Adjustments to liabilities for incurred claims | — | — | — | — | — | (8) | — | — | — | (8) | (8) |
Insurance service result | (91) | 3 | (50) | 10 | (128) | (25) | (16) | 2 | (4) | (43) | (171) |
Net finance expense/ (income) from insurance contracts3 | 1,133 | — | — | — | 1,133 | (6) | 2 | — | 1 | (3) | 1,130 |
Effect of movements in exchange rates | (736) | — | (23) | (7) | (766) | 1 | (5) | (1) | (1) | (6) | (772) |
Total changes in the consolidated income statement and statement of comprehensive income | 306 | 3 | (73) | 3 | 239 | (30) | (19) | 1 | (4) | (52) | 187 |
Cash flows | |||||||||||
Premiums received | 2,053 | — | — | — | 2,053 | 196 | — | — | — | 196 | 2,249 |
Claims, other insurance service expenses paid and other cash flows | (1,929) | — | — | — | (1,929) | (131) | — | — | — | (131) | (2,060) |
Insurance acquisition cash flows | (19) | — | — | — | (19) | (25) | — | — | — | (25) | (44) |
Total cash flows | 105 | — | — | — | 105 | 40 | — | — | — | 40 | 145 |
Other movements4 | (16,815) | (4) | (488) | (161) | (4) | — | (16) | (12) | (32) | (17,500) | |
Net closing balance at 31 Dec 2024 | 3,113 | 9 | — | 43 | 3,165 | 96 | 91 | — | 34 | 221 | 3,386 |
Closing assets | — | — | — | — | — | (60) | 4 | — | 18 | (38) | (38) |
Closing liabilities | 3,113 | 9 | — | 43 | 3,165 | 156 | 87 | — | 16 | 259 | 3,424 |
Net closing balance at 31 Dec 2024 | 3,113 | 9 | — | 43 | 3,165 | 96 | 91 | — | 34 | 221 | 3,386 |
HSBC Bank plc Annual Report and Accounts 2024 | 143 |
Movements in carrying amounts of insurance contracts – analysis by measurement component (continued) | |||||||||||
Year ended 31 Dec 2023 | |||||||||||
Life direct participating and investment discretionary participating contracts | Life other contracts | Total | |||||||||
Contractual service margin | Contractual service margin | ||||||||||
Estimates of present value of future cash flows and risk adjustment | Contracts under the fair value approach | Contracts under the modified retros- pective approach 1 | Other contracts 2 | Total | Estimates of present value of future cash flows and risk adjustment | Contracts under the fair value approach | Contracts under the modified retros- pective approach1 | Other contracts 2 | Total | ||
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Opening assets | — | — | — | — | — | (76) | 6 | — | 27 | (43) | (43) |
Opening liabilities | 18,771 | 29 | 657 | 262 | 19,719 | 134 | 114 | 15 | 22 | 285 | |
Net opening balance at 1 Jan 2023 | 18,771 | 29 | 657 | 262 | 19,719 | 58 | 120 | 15 | 49 | 242 | |
Changes in the consolidated income statement and statement of comprehensive income | |||||||||||
Changes that relate to current services | |||||||||||
Contractual service margin recognised for services provided | — | (3) | (57) | (17) | (77) | — | (19) | (5) | (19) | (43) | (120) |
Change in risk adjustment for non-financial risk expired | (6) | — | — | — | (6) | (6) | — | — | — | (6) | (12) |
Experience adjustments | (12) | — | — | — | (12) | (19) | — | — | — | (19) | (31) |
Changes that relate to future services | |||||||||||
Contracts initially recognised in the year | (48) | — | — | 48 | — | (24) | — | — | 25 | 1 | 1 |
Changes in estimates that adjust contractual service margin | 133 | (16) | (26) | (91) | — | (1) | 9 | 5 | (13) | — | — |
Changes in estimates that result in losses and reversal of losses on onerous contracts | 8 | — | — | — | 8 | 6 | — | — | — | 6 | 14 |
Changes that relate to past services | |||||||||||
Adjustments to liabilities for incurred claims | — | — | — | — | — | 24 | — | — | — | 24 | 24 |
Insurance service result | 75 | (19) | (83) | (60) | (87) | (20) | (10) | — | (7) | (37) | (124) |
Net finance expense from insurance contracts3 | 1,585 | — | — | — | 1,585 | (1) | 1 | — | 1 | 1 | 1,586 |
Effect of movements in exchange rates | (352) | — | (14) | (5) | (371) | — | (1) | — | — | (1) | (372) |
Total changes in the consolidated income statement and statement of comprehensive income | 1,308 | (19) | (97) | (65) | 1,127 | (21) | (10) | — | (6) | (37) | 1,090 |
Cash flows | |||||||||||
Premiums received | 1,471 | — | — | — | 1,471 | 218 | — | — | — | 218 | 1,689 |
Claims, other insurance service expenses paid and other cash flows | (2,019) | — | — | — | (2,019) | (116) | — | — | — | (116) | (2,135) |
Insurance acquisition cash flows | (15) | — | — | — | (15) | (28) | — | — | — | (28) | (43) |
Total cash flows | (563) | — | — | — | (563) | 74 | — | — | — | 74 | (489) |
Other movements | 1 | — | 1 | 4 | 6 | (21) | — | — | 7 | (14) | (8) |
Net closing balance at 31 Dec 2023 | 19,517 | 10 | 561 | 201 | 20,289 | 90 | 110 | 15 | 50 | 265 | |
Closing assets | — | — | — | — | — | (63) | 4 | — | 18 | (41) | (41) |
Closing liabilities | 19,517 | 10 | 561 | 201 | 20,289 | 153 | 106 | 15 | 32 | 306 | |
Net closing balance at 31 Dec 2023 | 19,517 | 10 | 561 | 201 | 20,289 | 90 | 110 | 15 | 50 | 265 | |
144 | HSBC Bank plc Annual Report and Accounts 2024 |
Effect of contracts initially recognised in the year | ||||||
Year ended 31 Dec 2024 | Year ended 31 Dec 2023 | |||||
Profitable contracts issued | Onerous contracts issued | Total | Profitable contracts issued | Onerous contracts issued | Total | |
£m | £m | £m | £m | £m | £m | |
Life direct participating and investment DPF contracts | ||||||
Estimates of present value of cash outflows | 1,543 | 27 | 1,570 | 1,169 | 15 | 1,184 |
– insurance acquisition cash flows | 13 | — | 13 | 10 | — | 10 |
– claims and other insurance service expenses payable | 1,530 | 27 | 1,557 | 1,159 | 15 | 1,174 |
Estimates of present value of cash inflows | (1,594) | (26) | (1,620) | (1,222) | (15) | (1,237) |
Risk adjustment for non-financial risk | 6 | — | 6 | 5 | — | 5 |
Contractual service margin | 45 | — | 45 | 48 | — | 48 |
(Losses) recognised on initial recognition | — | (1) | (1) | — | — | — |
Life other contracts | ||||||
Estimates of present value of cash outflows | 122 | 4 | 126 | 129 | 9 | 138 |
– insurance acquisition cash flows | 24 | — | 24 | 1 | — | 1 |
– claims and other insurance service expenses payable | 98 | 4 | 102 | 128 | 9 | 137 |
Estimates of present value of cash inflows | (152) | (3) | (155) | (161) | (8) | (169) |
Risk adjustment for non-financial risk | 6 | — | 6 | 7 | — | 7 |
Contractual service margin | 24 | — | 24 | 25 | — | 25 |
(Losses) recognised on initial recognition | — | (1) | (1) | — | (1) | (1) |
Present value of expected future cash flows of insurance contract liabilities and contractual service margin | |||||||||
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 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
2024 | |||||||||
Insurance liability future cash flows1 | |||||||||
Life direct participating and investment DPF contracts | 71 | 65 | 91 | 86 | 91 | 409 | 664 | 1,626 | 3,103 |
Life other contracts | 64 | — | (4) | (6) | (6) | (21) | 19 | 87 | 133 |
Insurance liability future cash flows at 31 Dec | 135 | 65 | 87 | 80 | 85 | 388 | 683 | 1,713 | 3,236 |
Remaining contractual service margin1 | |||||||||
Life direct participating and investment DPF contracts | 9 | 4 | 4 | 3 | 3 | 12 | 11 | 6 | 52 |
Life other contracts | 18 | 15 | 13 | 12 | 10 | 31 | 22 | 4 | 125 |
Remaining contractual service margin at 31 Dec | 27 | 19 | 17 | 15 | 13 | 43 | 33 | 10 | 177 |
2023 | |||||||||
Insurance liability future cash flows | |||||||||
Life direct participating and investment DPF contracts | 614 | 660 | 648 | 612 | 555 | 1,809 | (15) | 14,536 | 19,419 |
Life other contracts | 33 | — | (4) | (5) | (4) | 13 | 28 | 59 | 120 |
Insurance liability future cash flows at 31 Dec | 647 | 660 | 644 | 607 | 551 | 1,822 | 13 | 14,595 | 19,539 |
Remaining contractual service margin | |||||||||
Life direct participating and investment DPF contracts | 66 | 62 | 59 | 55 | 51 | 204 | 208 | 67 | 772 |
Life other contracts | 28 | 24 | 19 | 16 | 14 | 42 | 29 | 3 | 175 |
Remaining contractual service margin at 31 Dec | 94 | 86 | 78 | 71 | 65 | 246 | 237 | 70 | 947 |
HSBC Life (UK) Ltd | HSBC Assurances Vie (France) | |
£ | € | |
At 31 Dec 2024 | ||
10 year discount rate (%) | 4.07 | 2.97 |
20 year discount rate (%) | 4.30 | 2.95 |
At 31 Dec 2023 | ||
10 year discount rate (%) | 3.28 | 2.96 |
20 year discount rate (%) | 3.43 | 2.97 |
HSBC Bank plc Annual Report and Accounts 2024 | 145 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Wages and salaries | 1,345 | 1,344 | 1,365 |
Social security costs | 240 | 294 | 278 |
Other pension costs1 | 87 | 68 | 55 |
Year ended 31 Dec | 1,672 | 1,706 | 1,698 |
Average number of persons employed by the group during the year by global business1,2 | |||
2024 | 2023 | 2022 | |
MSS | 3,555 | 3,954 | 3,722 |
GB | 1,988 | 2,125 | 2,155 |
GBM Other | 97 | 27 | 81 |
CMB | 2,496 | 2,536 | 2,748 |
WPB | 3,291 | 6,119 | 6,484 |
Corporate Centre | 29 | 48 | 215 |
Year ended 31 Dec | 11,456 | 14,809 | 15,405 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Restricted share awards | 61 | 58 | 45 |
Savings-related and other share award option plans | 1 | 1 | 1 |
Year ended 31 Dec | 62 | 59 | 46 |
HSBC share awards | |
Award | Policy |
Deferred share awards (including annual incentive awards, long-term incentive ('LTI') awards delivered in shares) | – An assessment of performance over the relevant period ending on 31 December is used to determine the amount of the award to be granted. – Deferred awards generally require employees to remain in employment over the vesting period and are generally not subject to performance conditions after the grant date. An exception to these are the LTI awards, which are subject to performance conditions. – Deferred share awards generally vest over a period of three, four, five or seven years. – Vested shares may be subject to a retention requirement post-vesting. – Awards are subject to malus and clawback provisions. |
International Employee Share Purchase Plan (‘ShareMatch’) | – The plan was first introduced in Hong Kong in 2013 and now includes employees based in 30 jurisdictions. – Shares are purchased in the market each quarter up to a maximum value of £750, or the equivalent in local currency. – Matching awards are added at a ratio of one free share for every three purchased. – Matching awards vest subject to continued employment and the retention of the purchased shares for a maximum period of two years and nine months. |
Movement on HSBC share awards | ||
2024 | 2023 | |
Number | Number | |
(000s) | (000s) | |
Restricted share awards outstanding at 1 Jan | 19,205 | 20,454 |
Additions during the year1 | 11,114 | 10,998 |
Released in the year1 | (11,646) | (11,864) |
Forfeited in the year | (259) | (383) |
Restricted share awards outstanding at 31 Dec | 18,414 | 19,205 |
Weighted average fair value of awards granted (£) | 4.92 | 4.74 |
HSBC share option plans | |
Main plans | Policy |
Savings-related share option plans (‘Sharesave’) | – From 2014, eligible employees for the UK plan can save up to £500 per month with the option to use the savings to acquire shares. – These are generally exercisable within six months following either the third or fifth anniversary of the commencement of a three years or five years contract, respectively. – The exercise price is set at a 20% (2023: 20%) discount to the market value immediately preceding the date of invitation. |
146 | HSBC Bank plc Annual Report and Accounts 2024 |
Movement on HSBC share option plans | ||
Savings-related share option plans | ||
Number | WAEP1 | |
(000s) | £ | |
Outstanding at 1 Jan 2024 | 4,339 | 3.51 |
Granted during the year2 | 525 | 5.82 |
Exercised during the year | (987) | 2.92 |
Expired during the year | (19) | 3.78 |
Forfeited during the year | (218) | 4.08 |
Outstanding at 31 Dec 2024 | 3,640 | 3.97 |
Weighted average remaining contractual life (years) | 2.13 | |
Outstanding at 1 Jan 2023 | 5,782 | 2.91 |
Granted during the year2 | 1,348 | 4.57 |
Exercised during the year | (2,428) | 2.72 |
Expired during the year | (38) | 4.73 |
Forfeited during the year | (325) | 2.94 |
Outstanding at 31 Dec 2023 | 4,339 | 3.51 |
Weighted average remaining contractual life (years) | 2.37 | |
HSBC Bank plc Annual Report and Accounts 2024 | 147 |
Net assets/(liabilities) recognised on the balance sheet in respect of defined benefit plans | |||
Fair value of plan assets | Present value of defined benefit obligations | Total | |
£m | £m | £m | |
Defined benefit pension plans | 910 | (967) | (57) |
Defined benefit healthcare plans | — | (41) | (41) |
At 31 Dec 2024 | 910 | (1,008) | (98) |
Total employee benefit liabilities (within ‘Accruals, deferred income and other liabilities’) | (172) | ||
Total employee benefit assets (within ‘Prepayments, accrued income and other assets’) | 74 | ||
Defined benefit pension plans | 459 | (479) | (20) |
Defined benefit healthcare plans | — | (46) | (46) |
At 31 Dec 2023 | 459 | (525) | (66) |
Total employee benefit liabilities (within ‘Accruals, deferred income and other liabilities’) | (117) | ||
Total employee benefit assets (within ‘Prepayments, accrued income and other assets’) | 51 | ||
Net asset/(liability) under defined benefit pension plans | |||||||||
Fair value of plan assets | Present value of defined benefit obligations | Net defined benefit asset/ (liability) | |||||||
Principal plan | Principal plan | Principal plan | |||||||
HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan2 | Other plans | HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan2 | Other plans | HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan2 | Other plans | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 Jan 2024 | — | 337 | 122 | — | (304) | (175) | — | 33 | (53) |
Service cost | — | — | (1) | (14) | (5) | (7) | (14) | (5) | (8) |
– current service cost | — | — | — | (14) | (5) | (7) | (14) | (5) | (7) |
– past service losses | — | — | (1) | — | — | — | — | — | (1) |
Net interest income/(cost) on the net defined benefit asset/(liability) | 5 | 7 | 5 | (6) | (9) | (6) | (1) | (2) | (1) |
Remeasurement effects recognised in other comprehensive income | 36 | (1) | (15) | (43) | 7 | 8 | (7) | 6 | (7) |
– return on plan assets (excluding interest income) | 36 | (1) | (15) | — | — | — | 36 | (1) | (15) |
– actuarial (losses)/gains financial assumptions | — | — | — | (27) | 7 | 11 | (27) | 7 | 11 |
– actuarial losses demographic assumptions | — | — | — | — | — | (2) | — | — | (2) |
– actuarial losses experience assumptions | — | — | — | (16) | — | (1) | (16) | — | (1) |
– other changes | — | — | — | — | — | — | — | — | — |
Exchange differences | (11) | (16) | (1) | 12 | 14 | 3 | 1 | (2) | 2 |
Benefits paid | (41) | — | (6) | 41 | 12 | 12 | — | 12 | 6 |
Other movements3,4,5 | 486 | — | 4 | (520) | 5 | 8 | (34) | 5 | 12 |
At 31 Dec 2024 | 475 | 327 | 108 | (530) | (280) | (157) | (55) | 47 | (49) |
148 | HSBC Bank plc Annual Report and Accounts 2024 |
Net asset/(liability) under defined benefit pension plans (continued) | |||||||||
Fair value of plan assets | Present value of defined benefit obligations | Net defined benefit asset/(liability) | |||||||
Principal plan | Principal plan | Principal plan | |||||||
HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan2 | Other plans | HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan2 | Other plans | HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan2 | Other plans | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 Jan 2023 | — | 405 | 129 | — | (357) | (174) | — | 48 | (45) |
Service cost | — | — | — | — | (7) | (5) | — | (7) | (5) |
– current service cost | — | — | — | — | (8) | (6) | — | (8) | (6) |
– past service gains | — | — | — | — | 1 | 1 | — | 1 | 1 |
Net interest income/(cost) on the net defined benefit asset/(liability) | — | 11 | 6 | — | (9) | (9) | — | 2 | (3) |
Remeasurement effects recognised in other comprehensive income | — | 6 | (6) | — | (29) | 1 | — | (23) | (5) |
– return on plan assets (excluding interest income) | — | 6 | (6) | — | — | — | — | 6 | (6) |
– actuarial gains financial assumptions | — | — | — | — | (29) | (8) | — | (29) | (8) |
– actuarial losses demographic assumptions | — | — | — | — | — | 2 | — | — | 2 |
– actuarial losses experience assumptions | — | — | — | — | — | 7 | — | — | 7 |
– other changes | — | — | — | — | — | — | — | — | — |
Exchange differences | — | (8) | — | — | 7 | 1 | — | (1) | 1 |
Benefits paid | — | — | (7) | — | 12 | 15 | — | 12 | 8 |
Other movements3,6 | — | (77) | — | — | 79 | (4) | — | 2 | (4) |
At 31 Dec 2023 | — | 337 | 122 | — | (304) | (175) | — | 33 | (53) |
Benefits expected to be paid from plans | ||||||
2025 | 2026 | 2027 | 2028 | 2029 | 2030 - 2034 | |
£m | £m | £m | £m | £m | £m | |
HSBC Switzerland Pension Plan1 | 26 | 26 | 26 | 25 | 26 | 124 |
HSBC Germany Pension Plan2 | 13 | 11 | 12 | 11 | 12 | 68 |
Fair value of plan assets by asset classes | ||||||||
2024 | ||||||||
HSBC Switzerland Pension Plan | HSBC Germany Pension Plan | |||||||
Value | Quoted market price in active market | No quoted market price in active market | Thereof HSBC | Value | Quoted market price in active market | No quoted market price in active market | Thereof HSBC | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Fair value of plan assets | 475 | 430 | 45 | — | 327 | 314 | 13 | — |
– equities | 130 | 130 | — | — | 2 | 2 | — | — |
– bonds fixed income | 233 | 233 | — | — | 214 | 214 | — | — |
– bonds index linked | — | — | — | — | 7 | 7 | — | — |
– bonds other | — | — | — | — | — | — | — | — |
– property | 58 | 58 | — | — | 3 | — | 3 | — |
– pooled investment vehicle | — | — | — | — | — | — | — | — |
– other | 54 | 9 | 45 | — | 101 | 91 | 10 | — |
HSBC Bank plc Annual Report and Accounts 2024 | 149 |
Fair value of plan assets by asset classes (continued) | ||||||||
2023 | ||||||||
HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan | |||||||
Value | Quoted market price in active market | No quoted market price in active market | Thereof HSBC | Value | Quoted market price in active market | No quoted market price in active market | Thereof HSBC | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Fair value of plan assets | — | — | — | — | 337 | 312 | 25 | — |
– equities | — | — | — | — | 3 | 3 | — | — |
– bonds fixed income | — | — | — | — | 196 | 196 | — | — |
– bonds index linked | — | — | — | — | 6 | 6 | — | — |
– bonds other | — | — | — | — | — | — | — | — |
– property | — | — | — | — | 3 | — | 3 | — |
– pooled investment vehicle | — | — | — | — | — | — | — | — |
– other | — | — | — | — | 129 | 107 | 22 | — |
Key actuarial assumptions | ||||||||
HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan | |||||||
Discount rate | Inflation rate | Rate of increase for pensions | Rate of pay increase | Discount rate | Inflation rate | Rate of increase for pensions | Rate of pay increase | |
% | % | % | % | % | % | % | % | |
At 31 Dec 2024 | 0.85 | 1.00 | — | 1.60 | 3.41 | 2.25 | 2.25 | 3.75 |
At 31 Dec 2023 | — | — | — | — | 3.17 | 2.25 | 2.25 | 2.25 |
Mortality tables and average life expectancy at age 60 | ||||||||||
HSBC Switzerland Pension Plan1 | HSBC Germany Pension Plan | |||||||||
Mortality table | Life expectancy at age 60 for a male member currently: | Life expectancy at age 60 for a female member currently: | Mortality table | Life expectancy at age 60 for a male member currently: | Life expectancy at age 60 for a female member currently: | |||||
Aged 60 | Aged 40 | Aged 60 | Aged 40 | Aged 60 | Aged 40 | Aged 60 | Aged 40 | |||
At 31 Dec 2024 | LPP20203 | 26.9 | 29.1 | 28.9 | 30.9 | RT 2018G2 | 25.7 | 28.7 | 29.3 | 31.6 |
At 31 Dec 2023 | LPP20203 | 0 | 0 | 0 | 0 | RT 2018G2 | 25.4 | 28.3 | 29.1 | 31.3 |
The effect of changes in key assumptions | ||||||||||||
HSBC Switzerland Pension Plan Obligation1 | HSBC Germany Pension Plan Obligation | |||||||||||
Financial impact of increase | Financial impact of decrease | Financial impact of increase | Financial impact of decrease | |||||||||
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Discount rate – increase/ decrease of 0.25% | (19) | — | — | 21 | — | — | (8) | (9) | (7) | 8 | 9 | 8 |
Inflation rate – increase/ decrease of 0.25% | 2 | — | — | (2) | — | — | 6 | 7 | 7 | (6) | (6) | (5) |
Pension payments and deferred pensions – increase/decrease of 0.25% | 13 | — | — | (12) | — | — | 5 | 6 | 5 | (5) | (6) | (5) |
Pay – increase/decrease of 0.25% | 2 | — | — | (2) | — | — | 1 | 1 | 1 | (1) | (1) | (1) |
Change in mortality – increase of 1 Year | 16 | — | — | N/A | — | — | 8 | 9 | 10 | N/A | N/A | N/A |
150 | HSBC Bank plc Annual Report and Accounts 2024 |
2024 | 2023 | 2022 | |
£000 | £000 | £000 | |
Fees1 | 1,425 | 1,427 | 1,410 |
Salaries and other emoluments2 | 3,182 | 2,792 | 2,294 |
Annual incentives3 | 1,206 | 1,163 | 979 |
Long-term incentives4 | 1,732 | 1,193 | 779 |
Year ended 31 Dec | 7,545 | 6,575 | 5,462 |
2024 | 2023 | 2022 | |
£000 | £000 | £000 | |
Salaries and other emoluments | 1,638 | 1,641 | 1,641 |
Annual incentives1 | 673 | 1,074 | 859 |
Long-term incentives2 | 1,404 | 990 | 677 |
Year ended 31 Dec | 3,715 | 3,705 | 3,177 |
HSBC Bank plc Annual Report and Accounts 2024 | 151 |
2024 | 2023 | 2022 | |
£m | £m | £m | |
Audit fees payable to PwC | 15.4 | 13.1 | 11.3 |
Other audit fees payable | 0.6 | 0.6 | 0.7 |
Year ended 31 Dec | 16.0 | 13.7 | 12.0 |
Fees payable by the group to PwC | ||||
2024 | 2023 | 2022 | ||
£m | £m | £m | ||
Fees for HSBC Bank plc‘s statutory audit1,5 | 6.0 | 5.3 | 5.5 | |
Fees for other services provided to the group | 17.8 | 17.5 | 15.6 | |
– audit of the group‘s subsidiaries2 | 9.4 | 7.8 | 5.8 | |
– audit-related assurance services3 | 4.4 | 5.2 | 5.3 | |
– other assurance services4 | 4.0 | 4.5 | 4.5 | |
Year ended 31 Dec | 23.8 | 22.8 | 21.1 | |
Tax expense | |||
2024 | 2023 | 2022 | |
£m | £m | £m | |
Current tax | 497 | 386 | (283) |
– for this year | 387 | 359 | (243) |
– adjustments in respect of prior years | 110 | 27 | (40) |
Deferred tax | 288 | 41 | (363) |
– origination and reversal of temporary differences | 272 | 25 | (529) |
– effect of changes in tax rates | — | — | 33 |
– adjustments in respect of prior years | 16 | 16 | 133 |
Year ended 31 Dec1 | 785 | 427 | (646) |
152 | HSBC Bank plc Annual Report and Accounts 2024 |
2024 | 2023 | 2022 | ||||
£m | % | £m | % | £m | % | |
Profit/(loss) before tax | 2,068 | 2,152 | (1,199) | |||
Tax expense | ||||||
Taxation at UK corporation tax rate | 516 | 25.0 | 506 | 23.5 | (228) | 19.0 |
Impact of taxing overseas profits at different rates | (116) | (5.6) | (20) | (0.9) | (75) | 6.3 |
UK banking surcharge | 5 | 0.2 | 5 | 0.2 | (47) | 3.9 |
Items increasing the tax charge in 2024: | ||||||
– movements in unrecognised deferred tax | 149 | 7.2 | (81) | (3.8) | (268) | 22.4 |
– adjustments in respect of prior periods | 147 | 7.1 | 58 | 2.7 | 93 | (7.8) |
– loss (gain) on business disposals | 60 | 2.9 | (74) | (3.4) | — | — |
– local taxes and overseas withholding taxes | 56 | 2.7 | 19 | 0.9 | 4 | (0.3) |
– UK and European bank levies | 45 | 2.2 | 78 | 3.6 | 50 | (4.2) |
– provisions for fines and penalties | 12 | 0.6 | 23 | 1.1 | 3 | (0.3) |
– other | 4 | 0.2 | 25 | 1.2 | (5) | 0.4 |
Items reducing the tax charge in 2024: | ||||||
– deductions for AT1 coupon payments | (64) | (3.1) | (60) | (2.8) | (55) | 4.6 |
– movements in provisions for uncertain tax positions | (20) | (1.0) | (11) | (0.5) | (110) | 9.2 |
– effect of (profits)/losses in associates and joint ventures | (7) | (0.3) | 5 | 0.2 | 5 | (0.4) |
– non-taxable income and gains | (2) | (0.1) | (21) | (1.0) | (93) | 7.8 |
– impact of held for sale adjustments | — | — | (25) | (1.2) | 47 | (3.9) |
– impact of changes in tax rates | — | — | — | — | 33 | (2.8) |
Year ended 31 Dec | 785 | 38.0 | 427 | 19.8 | (646) | 53.9 |
Movement of deferred tax assets and liabilities | |||||||
Cash flow hedges | Loan impairment provisions | Property, plant and equipment | FVOCI investments | Relief for tax losses2 | Other1 | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Assets | 138 | 59 | 191 | 329 | 601 | 204 | 1,522 |
Liabilities | — | — | — | (197) | — | (53) | (250) |
At 1 Jan 2024 | 138 | 59 | 191 | 132 | 601 | 151 | 1,272 |
Income statement | — | (15) | (44) | (40) | (145) | (44) | (288) |
Other comprehensive income | (39) | — | — | (23) | — | 4 | (58) |
Foreign exchange and other adjustments | (2) | (2) | 1 | 7 | (14) | (26) | (36) |
At 31 Dec 2024 | 97 | 42 | 148 | 76 | 442 | 85 | 890 |
Assets3 | 97 | 42 | 148 | 76 | 442 | 131 | 936 |
Liabilities3 | — | — | — | — | — | (46) | (46) |
Assets | 391 | 60 | 227 | 474 | 628 | 151 | 1,931 |
Liabilities | — | — | — | (351) | — | — | (351) |
At 1 Jan 2023 | 391 | 60 | 227 | 123 | 628 | 151 | 1,580 |
Income statement | — | (4) | (36) | 44 | (17) | (28) | (41) |
Other comprehensive income | (252) | — | — | (43) | — | 65 | (230) |
Foreign exchange and other adjustments | (1) | 3 | — | 8 | (10) | (37) | (37) |
At 31 Dec 2023 | 138 | 59 | 191 | 132 | 601 | 151 | 1,272 |
Assets3 | 138 | 59 | 191 | 329 | 601 | 204 | 1,522 |
Liabilities3 | — | — | — | (197) | — | (53) | (250) |
HSBC Bank plc Annual Report and Accounts 2024 | 153 |
Movement of deferred tax assets and liabilities | |||||||
Retirement benefits | Property, plant and equipment | FVOCI | Cashflow hedges | Relief for tax losses2 | Other1 | Total | |
The bank | £m | £m | £m | £m | £m | £m | £m |
Assets2 | 9 | 191 | 43 | 117 | 28 | 3 | 391 |
Lliabilities2 | — | — | — | — | — | (1) | (1) |
At 1 Jan 2024 | 9 | 191 | 43 | 117 | 28 | 2 | 390 |
Income statement | (4) | (32) | — | — | (12) | (2) | (50) |
Other comprehensive income | 5 | — | (12) | (14) | — | 14 | (7) |
Foreign exchange and other adjustments | — | — | (1) | — | — | 1 | — |
At 31 Dec 2024 | 10 | 159 | 30 | 103 | 16 | 15 | 333 |
Assets3 | 10 | 159 | 30 | 103 | 16 | 17 | 335 |
Liabilities3 | — | — | — | — | — | (2) | (2) |
Assets | 14 | 231 | 75 | 318 | 28 | (58) | 608 |
Liabilities | — | — | — | — | — | — | — |
At 1 Jan 2023 | 14 | 231 | 75 | 318 | 28 | (58) | 608 |
Income statement | (15) | (40) | — | — | — | 38 | (17) |
Other comprehensive income | 10 | — | (32) | (201) | — | 22 | (201) |
Foreign exchange and other adjustments | — | — | — | — | — | — | — |
At 31 Dec 2023 | 9 | 191 | 43 | 117 | 28 | 2 | 390 |
Assets3 | 9 | 191 | 43 | 117 | 28 | 3 | 391 |
Liabilities3 | — | — | — | — | — | (1) | (1) |
154 | HSBC Bank plc Annual Report and Accounts 2024 |
Dividends to the parent company | ||||||
2024 | 2023 | 2022 | ||||
£ per share | £m | £ per share | £m | £ per share | £m | |
Dividends paid on ordinary shares | ||||||
In respect of current year: | ||||||
– first interim dividend | 0.124 | 99 | — | — | — | — |
– first special dividend | — | — | 0.941 | 750 | 1.067 | 850 |
– second interim dividend | 0.126 | 100 | — | — | — | — |
– third interim dividend | 0.142 | 113 | — | — | — | — |
Total | 0.392 | 312 | 0.941 | 750 | 1.067 | 850 |
Dividends on preference shares classified as equity | ||||||
Dividend on HSBC Bank plc non-cumulative third dollar preference shares | 0.001 | — | 0.001 | — | 0.001 | — |
Total coupons on capital securities classified as equity | — | 223 | — | 211 | — | 202 |
Dividends to parent | — | 535 | — | 961 | — | 1,052 |
Total coupons on capital securities classified as equity | ||||
2024 | 2023 | 2022 | ||
First call date | £m | £m | £m | |
Undated Subordinated additional Tier 1 instruments | ||||
Undated Subordinated Resettable Additional Tier 1 instrument 2015 | Dec 2020 | 82 | 85 | 87 |
Undated Subordinated Resettable Additional Tier 1 instrument 2016 | Jan 2022 | 11 | 12 | 11 |
Undated Subordinated Resettable Additional Tier 1 instrument 2018 | Mar 2023 | 38 | 28 | 28 |
Undated Subordinated Resettable Additional Tier 1 instrument 2018 | Mar 2023 | 16 | 10 | 10 |
Undated Subordinated Resettable Additional Tier 1 instrument 2019 | Nov 2024 | 24 | 24 | 24 |
Undated Subordinated Resettable Additional Tier 1 instrument 2019 | Nov 2024 | 7 | 15 | 8 |
Undated Subordinated Resettable Additional Tier 1 instrument 2019 | Dec 2024 | 20 | 19 | 20 |
Undated Subordinated Resettable Additional Tier 1 instrument 2019 | Jan 2025 | 9 | 9 | 8 |
Undated Subordinated Resettable Additional Tier 1 instrument 2022 | Mar 2027 | 16 | 9 | 6 |
Total | 223 | 211 | 202 | |
HSBC Bank plc Annual Report and Accounts 2024 | 155 |
Profit/(loss) before tax | |||||||
2024 | |||||||
MSS | GB | GBM Other | CMB | WPB | Corporate Centre | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Net operating income/(expense) before change in ECL and other credit impairment charges1 | 2,259 | 2,081 | 107 | 1,718 | 1,501 | (193) | 7,473 |
– of which: net interest income/(expense) | 570 | 1,332 | (55) | 1,180 | 956 | (2,998) | 985 |
Change in ECL and other credit impairment charges | (4) | 66 | — | (226) | 7 | (6) | (163) |
Net operating income/(expense) | 2,255 | 2,147 | 107 | 1,492 | 1,508 | (199) | 7,310 |
Total operating expenses | (2,134) | (1,025) | (322) | (749) | (855) | (175) | (5,260) |
Operating profit/(loss) | 121 | 1,122 | (215) | 743 | 653 | (374) | 2,050 |
Share of profit in associates and joint ventures | — | — | — | — | — | 18 | 18 |
Profit/(loss) before tax | 121 | 1,122 | (215) | 743 | 653 | (356) | 2,068 |
% | % | % | % | % | % | ||
Cost efficiency ratio | 94.5 | 49.3 | n/a | 43.6 | 57.0 | 70.4 | |
2023 | |||||||
Net operating income before change in ECL and other credit impairment charges1 | 1,996 | 2,092 | 13 | 1,746 | 1,339 | 320 | 7,506 |
– of which: net interest income/(expense) | 212 | 1,430 | (13) | 1,331 | 946 | (1,755) | 2,151 |
Change in ECL and other credit impairment charges | (9) | (91) | 3 | (83) | 12 | (1) | (169) |
Net operating income | 1,987 | 2,001 | 16 | 1,663 | 1,351 | 319 | 7,337 |
Total operating expenses | (2,131) | (1,013) | (282) | (663) | (894) | (159) | (5,142) |
Operating profit/(loss) | (144) | 988 | (266) | 1,000 | 457 | 160 | 2,195 |
Share of loss in associates and joint ventures | — | — | — | — | — | (43) | (43) |
Profit/(loss) before tax | (144) | 988 | (266) | 1,000 | 457 | 117 | 2,152 |
% | % | % | % | % | % | ||
Cost efficiency ratio | 106.8 | 48.4 | n/a | 38.0 | 66.8 | 68.5 | |
2022 | |||||||
Net operating income/(expense) before change in ECL other credit impairment charges1 | 2,446 | 1,571 | (108) | 1,433 | (432) | (606) | 4,304 |
– of which: net interest income/(expense) | (54) | 903 | (16) | 925 | 710 | (564) | 1,904 |
Change in ECL and other credit impairment charges | (1) | (153) | (1) | (54) | (7) | (6) | (222) |
Net operating income/(expense) | 2,445 | 1,418 | (109) | 1,379 | (439) | (612) | 4,082 |
Total operating expenses | (1,936) | (932) | (406) | (663) | (834) | (480) | (5,251) |
Operating profit/(loss) | 509 | 486 | (515) | 716 | (1,273) | (1,092) | (1,169) |
Share of loss in associates and joint ventures | — | — | (2) | — | — | (28) | (30) |
Profit/(loss) before tax | 509 | 486 | (517) | 716 | (1,273) | (1,120) | (1,199) |
Cost efficiency ratio | 79.1 | 59.3 | n/a | 46.3 | n/a | 122.0 | |
2024 | 2023 | 2022 | |
£m | £m | £m | |
External net operating income/(expense) by country | 7,473 | 7,506 | 4,304 |
– United Kingdom | 3,618 | 3,609 | 3,068 |
– France | 1,280 | 1,819 | (70) |
– Germany | 836 | 836 | 732 |
– Other countries | 1,739 | 1,242 | 574 |
Balance sheet by business | |||||||
MSS | GB | GBM Other | CMB | WPB | Corporate Centre | Total | |
£m | £m | £m | £m | £m | £m | £m | |
31 Dec 2024 | |||||||
Loans and advances to customers | 3,131 | 33,224 | 136 | 24,297 | 16,293 | 5,585 | 82,666 |
Customer accounts | 48,885 | 80,920 | 7,646 | 63,967 | 40,852 | 33 | 242,303 |
31 Dec 2023 | |||||||
Loans and advances to customers | 2,718 | 34,723 | 67 | 24,226 | 13,666 | 91 | 75,491 |
Customer accounts | 41,102 | 85,303 | 9,434 | 58,620 | 28,337 | 145 | 222,941 |
156 | HSBC Bank plc Annual Report and Accounts 2024 |
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Treasury and other eligible bills | 5,379 | 4,808 | 4,360 | 4,353 |
Debt securities | 29,805 | 27,724 | 17,553 | 16,071 |
Equity securities | 65,092 | 50,020 | 59,884 | 47,498 |
Trading securities | 100,276 | 82,552 | 81,797 | 67,922 |
Loans and advances to banks1 | 2,957 | 5,094 | 2,902 | 5,060 |
Loans and advances to customers1 | 12,809 | 13,050 | 12,542 | 12,784 |
At 31 Dec | 116,042 | 100,696 | 97,241 | 85,766 |
HSBC Bank plc Annual Report and Accounts 2024 | 157 |
Financial instruments carried at fair value and bases of valuation | ||||||||
2024 | 2023 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
The group | £m | £m | £m | £m | £m | £m | £m | £m |
Recurring fair value measurements at 31 Dec | ||||||||
Assets | ||||||||
Trading assets | 87,915 | 24,557 | 3,570 | 116,042 | 72,164 | 26,482 | 2,050 | 100,696 |
Financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 4,615 | 3,720 | 1,082 | 9,417 | 7,008 | 9,178 | 2,882 | 19,068 |
Derivatives | 1,219 | 195,071 | 1,882 | 198,172 | 428 | 171,865 | 1,823 | 174,116 |
Financial investments | 31,769 | 7,142 | 1,079 | 39,990 | 25,857 | 10,743 | 907 | 37,507 |
Liabilities | ||||||||
Trading liabilities | 24,713 | 17,296 | 624 | 42,633 | 29,791 | 12,233 | 252 | 42,276 |
Financial liabilities designated at fair value | 1,078 | 33,403 | 2,962 | 37,443 | 992 | 27,595 | 3,958 | 32,545 |
Derivatives | 745 | 193,982 | 2,355 | 197,082 | 994 | 168,145 | 2,335 | 171,474 |
Financial instruments carried at fair value and bases of valuation – assets and liabilities held for sale | ||||||||
2024 | 2023 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
The group | £m | £m | £m | £m | £m | £m | £m | £m |
Recurring fair value measurements at 31 Dec | ||||||||
Assets | ||||||||
Trading assets | — | — | — | — | — | — | — | — |
Financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 2,365 | 7,189 | 2,053 | 11,607 | — | — | 38 | 38 |
Derivatives | — | 29 | — | 29 | — | — | — | — |
Financial investments | 2,113 | 4,261 | 402 | 6,776 | — | — | 25 | 25 |
Liabilities | ||||||||
Trading liabilities | — | — | — | — | ||||
Financial liabilities designated at fair value | — | 104 | — | 104 | — | 1,858 | — | 1,858 |
Derivatives | — | 15 | — | 15 | — | 5 | — | 5 |
Financial instruments carried at fair value and bases of valuation | ||||||||
2024 | 2023 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
The bank | £m | £m | £m | £m | £m | £m | £m | £m |
Recurring fair value measurements at 31 Dec | ||||||||
Assets | ||||||||
Trading assets | 70,108 | 23,700 | 3,433 | 97,241 | 58,152 | 25,772 | 1,842 | 85,766 |
Financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 171 | 3,390 | 99 | 3,660 | 206 | 2,910 | 65 | 3,181 |
Derivatives | 687 | 181,048 | 1,923 | 183,658 | 152 | 151,661 | 1,952 | 153,765 |
Financial investments | 17,812 | 2,150 | 71 | 20,033 | 15,074 | 1,233 | 55 | 16,362 |
Liabilities | ||||||||
Trading liabilities | 11,315 | 17,204 | 624 | 29,143 | 13,177 | 11,503 | 252 | 24,932 |
Financial liabilities designated at fair value | — | 26,754 | 1,732 | 28,486 | — | 20,811 | 2,635 | 23,446 |
Derivatives | 155 | 181,235 | 2,355 | 183,745 | 601 | 149,850 | 2,348 | 152,799 |
Transfers between Level 1 and Level 2 fair values | |||||||
Assets | Liabilities | ||||||
Financial investments | Trading assets | Designated and otherwise mandatorily measured at fair value through profit or loss | Derivatives | Trading liabilities | Designated at fair value | Derivatives | |
£m | £m | £m | £m | £m | £m | £m | |
At 31 Dec 2024 | |||||||
Transfers from Level 1 to Level 2 | 10 | 320 | — | — | 84 | — | — |
Transfers from Level 2 to Level 1 | 30 | 577 | — | — | 54 | — | — |
At 31 Dec 2023 | |||||||
Transfers from Level 1 to Level 2 | 26 | 252 | — | — | 4 | — | — |
Transfers from Level 2 to Level 1 | 121 | 408 | — | — | 41 | — | — |
158 | HSBC Bank plc Annual Report and Accounts 2024 |
Fair value adjustments | ||||
2024 | 2023 | |||
MSS | Corporate Centre | MSS | Corporate Centre | |
£m | £m | £m | £m | |
Type of adjustment | ||||
Risk-related | 321 | 29 | 327 | 32 |
– bid-offer | 151 | 2 | 155 | — |
– uncertainty | 55 | 3 | 42 | 2 |
– credit valuation adjustment | 53 | 21 | 61 | 27 |
– debt valuation adjustment | (9) | — | (20) | — |
– funding fair value adjustment | 71 | 3 | 89 | 3 |
– other | — | — | — | — |
Model-related | 29 | — | 41 | — |
– model limitation | 29 | — | 41 | — |
– other | — | — | — | — |
Inception profit (Day 1 P&L reserves) | 58 | — | 54 | — |
At 31 Dec | 408 | 29 | 422 | 32 |
HSBC Bank plc Annual Report and Accounts 2024 | 159 |
Financial instruments measured at fair value using a valuation technique with significant unobservable inputs – Level 3 | |||||||||
Assets | Liabilities | ||||||||
Financial Investments | Held for trading | Designated and otherwise mandatorily measured at fair value through profit or loss | Derivatives | Total | Held for trading | Designated at fair value | Derivatives | Total | |
The group | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Private equity including strategic investments | 108 | 1 | 1,069 | — | 1,178 | — | 1 | — | 1 |
Asset-backed securities | 68 | 145 | — | — | 213 | — | — | — | — |
Structured notes | — | — | — | — | — | — | 2,958 | — | 2,958 |
Derivatives | — | — | — | 1,882 | 1,882 | — | — | 2,355 | 2,355 |
Other portfolios | 903 | 3,424 | 13 | — | 4,340 | 624 | 3 | — | 627 |
At 31 Dec 2024 | 1,079 | 3,570 | 1,082 | 1,882 | 7,613 | 624 | 2,962 | 2,355 | 5,941 |
Private equity including strategic investments | 66 | 1 | 2,656 | — | 2,723 | 8 | 1 | — | 9 |
Asset-backed securities | 160 | 97 | 6 | — | 263 | — | — | — | — |
Structured notes | — | — | — | — | — | — | 3,490 | — | 3,490 |
Derivatives | — | — | — | 1,823 | 1,823 | — | — | 2,335 | 2,335 |
Other portfolios | 681 | 1,952 | 220 | — | 2,853 | 244 | 467 | — | 711 |
At 31 Dec 2023 | 907 | 2,050 | 2,882 | 1,823 | 7,662 | 252 | 3,958 | 2,335 | 6,545 |
The bank | |||||||||
Private equity including strategic investments | 55 | — | 99 | — | 154 | — | — | — | — |
Asset-backed securities | — | 145 | — | — | 145 | — | — | — | — |
Structured notes | — | 1 | — | — | 1 | — | 1,732 | — | 1,732 |
Derivatives | — | — | — | 1,923 | 1,923 | — | — | 2,352 | 2,352 |
Other portfolios | 16 | 3,287 | — | — | 3,303 | 624 | — | 3 | 627 |
At 31 Dec 2024 | 71 | 3,433 | 99 | 1,923 | 5,526 | 624 | 1,732 | 2,355 | 4,711 |
Private equity including strategic investments | 55 | — | 65 | — | 120 | 8 | — | — | 8 |
Asset-backed securities | — | 97 | — | — | 97 | — | — | — | — |
Structured notes | — | — | — | — | — | — | 2,635 | — | 2,635 |
Derivatives | — | — | — | 1,952 | 1,952 | — | — | 2,343 | 2,343 |
Other portfolios | — | 1,745 | — | — | 1,745 | 244 | — | 5 | 249 |
At 31 Dec 2023 | 55 | 1,842 | 65 | 1,952 | 3,914 | 252 | 2,635 | 2,348 | 5,235 |
160 | HSBC Bank plc Annual Report and Accounts 2024 |
Movement in Level 3 financial instruments | |||||||
Assets | |||||||
Financial Investments | Trading assets | Designated and otherwise mandatorily measured at fair value through profit or loss | Derivatives | Trading liabilities | Designated at fair value | Derivatives | |
The group | |||||||
At 1 Jan 2024 | 907 | 2,050 | 2,882 | 1,823 | 252 | 3,958 | 2,335 |
Total gains/(losses) on assets and total (gains)/losses on liabilities recognised in profit or loss | — | 182 | 13 | 767 | 226 | (1,818) | 654 |
– net income from financial instruments held for trading or managed on a fair value basis | — | 182 | — | 767 | 226 | (1,818) | 654 |
– net expense from assets and liabilities of insurance businesses, including related derivatives, measured at fair value through profit or loss | — | — | (35) | — | — | — | — |
– changes in fair value of other financial instruments mandatorily measured at fair value through profit or loss | — | — | 48 | — | — | — | — |
— | — | — | — | — | — | — | |
(25) | 3 | (84) | (4) | — | (64) | (1) | |
7 | — | — | — | — | — | — | |
– exchange differences | (32) | 3 | (84) | (4) | — | (64) | (1) |
Purchases | 1,027 | 2,488 | 447 | — | 723 | — | — |
New issuances | — | — | — | — | — | 2,677 | — |
Sales | (72) | (1,049) | (409) | — | (234) | — | — |
Settlements2 | (588) | (335) | (1,785) | (610) | (406) | (602) | (330) |
Transfers out3 | (204) | (277) | (17) | (683) | (29) | (2,172) | (1,075) |
Transfers in3 | 34 | 508 | 35 | 589 | 92 | 983 | 772 |
At 31 Dec 2024 | 1,079 | 3,570 | 1,082 | 1,882 | 624 | 2,962 | 2,355 |
Unrealised gains/(losses) recognised in profit or loss relating to assets and liabilities held at 31 Dec 2024 | — | (39) | 23 | (1,548) | (5) | (88) | (622) |
– trading expense excluding net interest income | — | (39) | — | (1,548) | (5) | — | (622) |
– net income/(expense) from other financial instruments designated at fair value | — | — | 23 | — | — | (88) | — |
At 1 Jan 2023 | 1,447 | 2,738 | 3,318 | 1,737 | 415 | 2,461 | 2,478 |
Total gains/(losses) on assets and total (gains)/losses on liabilities recognised in profit or loss | (1) | 189 | 8 | 851 | (268) | 60 | 1,008 |
– net income from financial instruments held for trading or managed on a fair value basis | — | 189 | — | 851 | (268) | — | 1,008 |
– net income from assets and liabilities of insurance businesses, including related derivatives, measured at fair value through profit or loss | — | — | — | — | — | — | — |
— | — | 8 | — | — | 60 | — | |
(1) | — | — | — | — | — | — | |
Total gains/(losses) recognised in other comprehensive income (‘OCI’)1 | (1) | (28) | (92) | (2) | — | (8) | (5) |
– financial investments: fair value gains/(losses) | 29 | — | — | — | — | — | — |
– exchange differences | (30) | (28) | (92) | (2) | — | (8) | (5) |
Purchases | 51 | 1,004 | 305 | — | 233 | — | — |
New issuances | — | 1 | — | — | 2 | 3,005 | — |
Sales | (213) | (1,675) | (484) | — | (253) | (2) | — |
Settlements | (38) | (79) | (72) | (1,009) | 138 | (1,169) | (1,295) |
Transfers out | (451) | (561) | (120) | (233) | (30) | (660) | (339) |
Transfers in | 113 | 461 | 19 | 479 | 15 | 271 | 488 |
At 31 Dec 2023 | 907 | 2,050 | 2,882 | 1,823 | 252 | 3,958 | 2,335 |
Unrealised (losses)/gains recognised in profit or loss relating to assets and liabilities held at 31 Dec 2023 | — | — | (75) | 520 | — | (217) | (823) |
— | — | — | 520 | — | — | (823) | |
— | — | (75) | — | — | (217) | — | |
HSBC Bank plc Annual Report and Accounts 2024 | 161 |
Movement in Level 3 financial instruments (continued) | |||||||
Assets | Liabilities | ||||||
Financial Investments | Trading Assets | Designated and otherwise mandatorily measured at fair value through profit or loss | Derivatives | Trading Liabilities | Designated at fair value | Derivatives | |
The bank | £m | £m | £m | £m | £m | £m | £m |
At 1 Jan 2024 | 55 | 1,842 | 65 | 1,952 | 252 | 2,635 | 2,348 |
Total gains/(losses) on assets and total (gains)/ losses on liabilities recognised in profit or loss | — | 183 | 39 | 757 | 226 | (1,930) | 656 |
– net income from financial instruments held for trading or managed on a fair value basis | — | 183 | — | 757 | 226 | (1,930) | 656 |
– changes in fair value of other financial instruments mandatorily measured at fair value through profit or loss | — | — | 39 | — | — | — | — |
– gains less losses from financial investments at fair value through other comprehensive income | — | — | — | — | — | — | — |
Total gains/(losses) recognised in other comprehensive income (‘OCI’) 1 | — | 11 | (1) | — | — | — | 4 |
– financial investments: fair value gains/(losses) | — | — | — | — | — | — | — |
– exchange differences | — | 11 | (1) | — | — | — | 4 |
Purchases | 6 | 2,479 | — | — | 723 | — | — |
New issuances | — | — | — | — | — | 2,020 | — |
Sales | — | (1,024) | (73) | — | (234) | — | — |
Settlements | — | (325) | 69 | (627) | (406) | (85) | (298) |
Transfers out2 | — | (240) | — | (716) | (29) | (1,538) | (1,101) |
Transfers in2 | 10 | 507 | — | 557 | 92 | 630 | 746 |
At 31 Dec 2024 | 71 | 3,433 | 99 | 1,923 | 624 | 1,732 | 2,355 |
Unrealised gains/(losses) recognised in profit or loss relating to assets and liabilities held at 31 Dec 2024 | — | (38) | — | (1,558) | (5) | (77) | (668) |
– trading expense excluding net interest income | — | (38) | — | (1,558) | (5) | — | (668) |
– net expense from other financial instruments designated at fair value | — | — | — | — | — | (77) | — |
At 1 Jan 2023 | 71 | 2,159 | 272 | 1,899 | 403 | 1,850 | 1,737 |
Total gains/(losses) on assets and total (gains)/ losses on liabilities recognised in profit or loss | — | 192 | 22 | 1,025 | (271) | 13 | 1,222 |
– net income from financial instruments held for trading or managed on a fair value basis | — | 192 | — | 1,025 | (271) | — | 1,222 |
– changes in fair value of other financial instruments mandatorily measured at fair value through profit or loss | — | — | 22 | — | — | 13 | — |
– gains less losses from financial investments at fair value through other comprehensive income | — | — | — | — | — | — | — |
Total gains/(losses) recognised in other comprehensive income (‘OCI’)1 | — | (18) | (7) | — | — | — | — |
– financial investments: fair value gains/(losses) | — | — | — | — | — | — | — |
– exchange differences | — | (18) | (7) | — | — | — | — |
Purchases | — | 930 | — | — | 233 | — | — |
New issuances | — | — | — | — | — | 2,548 | — |
Sales | — | (1,280) | (154) | — | (252) | — | — |
Settlements | (1) | (72) | (69) | (1,192) | 154 | (1,580) | (746) |
Transfers out | (15) | (490) | — | (287) | (30) | (449) | (400) |
Transfers in | — | 421 | 1 | 507 | 15 | 253 | 535 |
At 31 Dec 2023 | 55 | 1,842 | 65 | 1,952 | 252 | 2,635 | 2,348 |
Unrealised gains/(losses) recognised in profit or loss relating to assets and liabilities held at 31 Dec 2023 | — | — | (1) | 511 | — | (180) | (818) |
– trading income/(expense) excluding net interest income | — | — | — | 511 | — | — | (818) |
– net expense from other financial instruments designated at fair value | — | — | (1) | — | — | (180) | — |
162 | HSBC Bank plc Annual Report and Accounts 2024 |
Sensitivity of Level 3 fair values to reasonably possible alternative assumptions | ||||||||
2024 | 2023 | |||||||
Reflected in profit or loss | Reflected in OCI | Reflected in profit or loss | Reflected in OCI | |||||
Favourable changes | Unfavourable changes | Favourable changes | Unfavourable changes | Favourable changes | Unfavourable changes | Favourable changes | Unfavourable changes | |
The group | £m | £m | £m | £m | £m | £m | £m | £m |
Derivatives, trading assets and trading liabilities1 | 348 | (197) | — | — | 478 | (225) | — | — |
Designated and otherwise mandatorily measured at fair value through profit or loss | 319 | (115) | — | — | 193 | (194) | — | — |
Financial investments | 17 | (16) | 13 | (15) | 10 | (9) | 23 | (25) |
Year ended 31 Dec | 684 | (328) | 13 | (15) | 681 | (428) | 23 | (25) |
The bank | ||||||||
Derivatives, trading assets and trading liabilities1 | 354 | (202) | — | — | 478 | (225) | — | — |
Designated and otherwise mandatorily measured at fair value through profit or loss | 135 | (23) | — | — | 11 | (11) | — | — |
Financial investments | 1 | — | 6 | (6) | 1 | — | 6 | (6) |
Year ended 31 Dec | 490 | (225) | 6 | (6) | 490 | (236) | 6 | (6) |
Sensitivity of Level 3 fair values to reasonably possible alternative assumptions by instrument type | ||||||||
2024 | 2023 | |||||||
Reflected in profit or loss | Reflected in OCI | Reflected in profit or loss | Reflected in OCI | |||||
Favourable changes | Unfavourable changes | Favourable changes | Unfavourable changes | Favourable changes | Unfavourable changes | Favourable changes | Unfavourable changes | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Private equity including strategic investments | 310 | (106) | 10 | (10) | 182 | (184) | 6 | (6) |
Asset-backed securities | 37 | (27) | 1 | (1) | 28 | (16) | 2 | (2) |
Structured notes | 9 | (9) | — | — | 5 | (5) | — | — |
Derivatives | 143 | (104) | — | — | 237 | (182) | — | — |
Other portfolios | 185 | (82) | 2 | (4) | 229 | (41) | 15 | (17) |
Total | 684 | (328) | 13 | (15) | 681 | (428) | 23 | (25) |
HSBC Bank plc Annual Report and Accounts 2024 | 163 |
Quantitative information about significant unobservable inputs in Level 3 valuations | ||||||||
Fair value | 2024 | 2023 | ||||||
Assets | Liabilities | Valuation techniques | Key unobservable inputs | Full range of inputs | Full range of inputs | |||
£m | £m | Lower | Higher | Lower | Higher | |||
Private equity including strategic investments1 | 1,178 | 1 | Price - Net asset value | Current Value/Cost | 0 | 9 | See footnote 2 | |
Asset-backed securities | 213 | — | ||||||
– collateralised loan/debt obligation | 78 | — | Market proxy | Price | 0 | 97 | — | 94 |
– other ABSs | 135 | — | Market proxy | Price | 0 | 248 | 220 | |
Structured notes | — | 2,958 | ||||||
– equity-linked notes | — | 2,546 | Model – Option model | Equity Volatility | 9% | 49% | 6% | 154% |
Equity Correlation | 15% | 100% | 35% | 100% | ||||
– FX-linked notes | — | 16 | Model – Option model | FX Volatility | 3% | 17% | 1% | 18% |
– other structured notes | — | 396 | ||||||
Derivatives | 1,882 | 2,355 | ||||||
Interest rate derivatives: | 879 | 905 | ||||||
– securitisation swaps | 156 | 149 | Model – Discounted cash flow | Prepayment Rate | 5% | 10% | 5% | 10% |
– long-dated swaptions | 57 | 61 | Model – Option model | IR Volatility | 9% | 21% | 11% | 34% |
– other interest rate derivatives | 666 | 695 | ||||||
Foreign exchange derivatives: | 192 | 216 | ||||||
– Foreign exchange options | 166 | 191 | Model – Option model | FX Volatility | 1% | 26% | 3% | 31% |
– other foreign exchange derivatives | 26 | 25 | ||||||
Equity derivatives: | 507 | 490 | ||||||
– long-dated single stock options | 115 | 114 | Model – Option model | Equity Volatility | 7% | 66% | 7% | 87% |
– other equity derivatives | 392 | 376 | ||||||
Credit derivatives | 302 | 744 | ||||||
– total return swaps | 278 | 675 | Market proxy | Price | 0 | 104 | 0 | 104 |
– other credit derivatives | 24 | 69 | ||||||
Other derivatives | 2 | — | ||||||
Other portfolios | 4,340 | 627 | ||||||
– bonds | 1,929 | 22 | Market proxy | Price | 0 | 105 | 0 | 104 |
– repurchase agreements | 1,284 | 591 | Model – Discounted cash flow | IR Curve | 0% | 26% | 3% | 8% |
– other2 | 1,127 | 14 | ||||||
At 31 Dec | 7,613 | 5,941 | ||||||
164 | HSBC Bank plc Annual Report and Accounts 2024 |
Fair values of financial instruments not carried at fair value and bases of valuation | |||||
Fair value | |||||
Carrying amount | Quoted market price Level 1 | Observable inputs Level 2 | Significant unobservable inputs Level 3 | Total | |
The group | £m | £m | £m | £m | £m |
At 31 Dec 2024 | |||||
Assets | |||||
Loans and advances to banks | 14,521 | — | 14,523 | — | 14,523 |
Loans and advances to customers1 | 82,666 | — | — | 81,752 | 81,752 |
Reverse repurchase agreements – non-trading | 53,612 | — | 53,614 | — | 53,614 |
Financial investments – at amortised cost | 12,226 | 10,980 | 1,196 | — | 12,176 |
Liabilities | |||||
Deposits by banks | 26,515 | — | 26,518 | — | 26,518 |
Customer accounts | 242,303 | — | 242,320 | — | 242,320 |
Repurchase agreements – non-trading | 40,384 | — | 40,385 | — | 40,385 |
Debt securities in issue | 19,461 | — | 19,330 | 142 | 19,472 |
Subordinated liabilities | 16,908 | — | 17,267 | — | 17,267 |
At 31 Dec 2023 | |||||
Assets | |||||
Loans and advances to banks | 14,371 | — | 14,371 | — | 14,371 |
Loans and advances to customers | 75,491 | — | — | 74,904 | 74,904 |
Reverse repurchase agreements – non-trading | 73,494 | — | 73,494 | — | 73,494 |
Financial investments – at amortised cost | 8,861 | 7,173 | 1,660 | 4 | 8,837 |
Liabilities | |||||
Deposits by banks | 22,943 | — | 22,950 | — | 22,950 |
Customer accounts | 222,941 | — | 223,067 | — | 223,067 |
Repurchase agreements – non-trading | 53,416 | — | 53,416 | — | 53,416 |
Debt securities in issue | 13,443 | — | 13,320 | 138 | 13,458 |
Subordinated liabilities | 14,920 | — | 15,219 | — | 15,219 |
HSBC Bank plc Annual Report and Accounts 2024 | 165 |
Fair values of selected financial instruments not carried at fair value and bases of valuation – assets and disposal groups held for sale | |||||
Fair value | |||||
Carrying amount | Quoted market price Level 1 | Observable inputs Level 2 | Significant unobservable inputs Level 3 | Total | |
£m | £m | £m | £m | £m | |
At 31 Dec 2024 | |||||
Assets | |||||
Loans and advances to banks | 115 | — | 115 | — | 115 |
Loans and advances to customers | 769 | — | — | 771 | 771 |
Liabilities | |||||
Customer accounts | 4,288 | — | 4,288 | — | 4,288 |
Debt securities in issue | — | — | — | — | — |
At 31 Dec 2023 | |||||
Assets | |||||
Loans and advances to banks | 8,103 | — | 8,103 | — | 8,103 |
Loans and advances to customers | 13,345 | — | — | 12,902 | 12,902 |
Liabilities | |||||
Customer accounts | 17,587 | — | 17,587 | — | 17,587 |
Debt securities in issue | 1,080 | — | 1,066 | — | 1,066 |
Fair values of financial instruments not carried at fair value and bases of valuation | |||||
Fair value | |||||
Carrying amount | Quoted market price Level 1 | Observable inputs Level 2 | Significant unobservable inputs Level 3 | Total | |
The bank | £m | £m | £m | £m | £m |
At 31 Dec 2024 | |||||
Assets | |||||
Loans and advances to banks | 12,730 | — | 12,778 | — | 12,778 |
Loans and advances to customers | 30,916 | — | — | 30,897 | 30,897 |
Reverse repurchase agreements – non-trading | 34,394 | — | 34,394 | — | 34,394 |
Financial investments – at amortised cost | 14,217 | 7,695 | 6,521 | — | 14,216 |
Liabilities | |||||
Deposits by banks | 19,355 | — | 19,355 | — | 19,355 |
Customer accounts | 142,122 | — | 142,122 | — | 142,122 |
Repurchase agreements – non-trading | 34,545 | — | 34,545 | — | 34,545 |
Debt securities in issue | 12,668 | — | 12,683 | — | 12,683 |
Subordinated liabilities | 16,874 | — | 17,291 | — | 17,291 |
At 31 Dec 2023 | |||||
Assets | |||||
Loans and advances to banks | 11,670 | — | 11,688 | — | 11,688 |
Loans and advances to customers | 32,443 | — | — | 32,359 | 32,359 |
Reverse repurchase agreements – non-trading | 56,973 | — | 56,973 | — | 56,973 |
Financial investments – at amortised cost | 12,029 | 5,738 | 6,328 | — | 12,066 |
Liabilities | |||||
Deposits by banks | 18,775 | — | 18,796 | — | 18,796 |
Customer accounts | 133,373 | — | 133,373 | — | 133,373 |
Repurchase agreements – non-trading | 48,842 | — | 48,842 | — | 48,842 |
Debt securities in issue | 7,353 | — | 7,372 | — | 7,372 |
Subordinated liabilities | 14,658 | — | 15,015 | — | 15,015 |
166 | HSBC Bank plc Annual Report and Accounts 2024 |
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
Designated at fair value and otherwise mandatorily measured at fair value | Designated at fair value and otherwise mandatorily measured at fair value | Designated at fair value and otherwise mandatorily measured at fair value | Designated at fair value and otherwise mandatorily measured at fair value | |
£m | £m | £m | £m | |
Securities | 5,739 | 16,027 | 209 | 162 |
– debt securities, treasury and other eligible bills | 515 | 2,131 | 106 | 97 |
– equity securities | 5,224 | 13,896 | 103 | 65 |
Loans and advances to banks and customers | 2,874 | 2,814 | 3,080 | 2,791 |
Other | 804 | 227 | 371 | 228 |
At 31 Dec | 9,417 | 19,068 | 3,660 | 3,181 |
Notional contract amounts and fair values of derivatives by product contract type | ||||||||
Notional contract amount | Fair value – Assets | Fair value – Liabilities | ||||||
Trading | Hedging | Trading | Hedging | Total | Trading | Hedging | Total | |
The group | £m | £m | £m | £m | £m | £m | £m | £m |
Foreign exchange | 8,561,853 | 2,450 | 97,566 | 164 | 97,730 | (94,941) | (15) | (94,956) |
Interest rate | 10,366,996 | 88,154 | 147,830 | 1,223 | 149,053 | (147,073) | (1,254) | (148,327) |
Equities | 625,520 | — | 14,002 | — | 14,002 | (16,466) | — | (16,466) |
Credit | 104,660 | — | 1,408 | — | 1,408 | (1,516) | — | (1,516) |
Commodity and other | 93,617 | — | 2,457 | — | 2,457 | (2,295) | — | (2,295) |
Offset (Note 28) | (66,478) | 66,478 | ||||||
At 31 Dec 2024 | 19,752,646 | 90,604 | 263,263 | 1,387 | 198,172 | (262,291) | (1,269) | (197,082) |
Foreign exchange | 6,601,151 | 1,799 | 68,197 | 62 | 68,259 | (66,691) | (17) | (66,708) |
Interest rate | 9,113,678 | 75,080 | 154,860 | 856 | 155,716 | (151,077) | (1,116) | (152,193) |
Equities | 543,083 | — | 11,503 | — | 11,503 | (13,937) | — | (13,937) |
Credit | 115,062 | — | 1,099 | — | 1,099 | (1,356) | — | (1,356) |
Commodity and other | 76,435 | — | 1,584 | — | 1,584 | (1,325) | — | (1,325) |
Offset (Note 28) | (64,045) | 64,045 | ||||||
At 31 Dec 2023 | 16,449,409 | 76,879 | 237,243 | 918 | 174,116 | (234,386) | (1,133) | (171,474) |
HSBC Bank plc Annual Report and Accounts 2024 | 167 |
Notional contract amounts and fair values of derivatives by product contract type (continued) | ||||||||
Notional contract amount | Fair value – Assets | Fair value – Liabilities | ||||||
Trading | Hedging | Trading | Hedging | Total | Trading | Hedging | Total | |
The bank | £m | £m | £m | £m | £m | £m | £m | £m |
Foreign exchange | 8,585,852 | 2,234 | 98,063 | 157 | 98,220 | (95,596) | (15) | (95,611) |
Interest rate | 7,519,533 | 53,013 | 121,219 | 1,072 | 122,291 | (121,509) | (1,164) | (122,673) |
Equities | 526,998 | — | 13,494 | — | 13,494 | (15,894) | — | (15,894) |
Credit | 102,885 | — | 1,401 | — | 1,401 | (1,477) | — | (1,477) |
Commodity and other | 92,703 | — | 2,458 | — | 2,458 | (2,296) | — | (2,296) |
Offset | (54,206) | 54,206 | ||||||
At 31 Dec 2024 | 16,827,971 | 55,247 | 236,635 | 1,229 | 183,658 | (236,772) | (1,179) | (183,745) |
Foreign exchange | 6,529,223 | 1,791 | 67,809 | 62 | 67,871 | (66,018) | (17) | (66,035) |
Interest rate | 6,726,879 | 47,943 | 118,308 | 728 | 119,036 | (116,658) | (1,051) | (117,709) |
Equities | 483,877 | — | 11,312 | — | 11,312 | (13,532) | — | (13,532) |
Credit | 112,436 | — | 1,090 | — | 1,090 | (1,328) | — | (1,328) |
Commodity and other | 75,871 | — | 1,584 | — | 1,584 | (1,323) | — | (1,323) |
Offset | (47,128) | 47,128 | ||||||
At 31 Dec 2023 | 13,928,286 | 49,734 | 200,103 | 790 | 153,765 | (198,859) | (1,068) | (152,799) |
Unamortised balance of derivatives valued using models with unobservable inputs | ||||
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Unamortised balance at 1 Jan | 54 | 64 | 50 | 56 |
Deferral on new transactions | 98 | 103 | 98 | 96 |
Recognised in the income statement during the year: | (93) | (113) | (91) | (102) |
– amortisation | (53) | (60) | (51) | (51) |
– subsequent to unobservable inputs becoming observable | (15) | (6) | (15) | (6) |
– maturity, termination or offsetting derivative | (25) | (47) | (25) | (45) |
– risk hedged | — | — | — | — |
Exchange differences and other | (1) | — | (1) | — |
Unamortised balance at 31 Dec1 | 58 | 54 | 56 | 50 |
168 | HSBC Bank plc Annual Report and Accounts 2024 |
Hedging instrument by hedged risk | |||||
Hedging instrument | |||||
Carrying amount | |||||
The group | Notional amount1 | Assets | Liabilities | Balance sheet presentation | Change in fair value2 |
Hedged risk | £m | £m | £m | £m | |
Interest rate3 | 34,493 | 1,196 | (1,249) | Derivatives | 208 |
At 31 Dec 2024 | 34,493 | 1,196 | (1,249) | 208 | |
Interest rate3 | 32,750 | 849 | (1,078) | Derivatives | (359) |
At 31 Dec 2023 | 32,750 | 849 | (1,078) | (359) |
Hedged item by hedged risk | ||||||||
Hedged item | Ineffectiveness | |||||||
Carrying amount | Accumulated fair value hedge adjustments included in carrying amount2 | Change in fair value1 | Recognised in profit and loss | Profit and loss presentation | ||||
The group | Assets | Liabilities | Assets | Liabilities | Balance sheet presentation | |||
Hedged risk | £m | £m | £m | £m | £m | £m | ||
Interest rate3 | 24,848 | — | (224) | — | (81) | 15 | Net income from financial instruments held for trading or managed on a fair value basis | |
412 | — | (7) | — | 12 | ||||
— | — | — | — | Reverse Repos | — | |||
— | 333 | — | 12 | Debt securities in issue | 2 | |||
— | 7,383 | — | (392) | Subordinated liabilities and deposits by banks4 | (126) | |||
At 31 Dec 2024 | 25,260 | 7,716 | (231) | (380) | (193) | 15 | ||
Interest rate3 | 22,540 | — | (179) | — | Financial assets at fair value through other comprehensive income | 672 | 21 | Net income from financial instruments held for trading or managed on a fair value basis |
650 | — | (17) | — | Loans and advances to customers | 19 | |||
— | — | — | — | Reverse Repos | 12 | |||
— | 1,320 | — | (155) | Debt securities in issue | (51) | |||
— | 6,414 | — | (369) | Subordinated liabilities and deposits by banks4 | (272) | |||
At 31 Dec 2023 | 23,190 | 7,734 | (196) | (524) | 380 | 21 |
HSBC Bank plc Annual Report and Accounts 2024 | 169 |
Hedging instrument by hedged risk | |||||
Hedging instrument | |||||
Carrying amount | Change in fair value2 | ||||
The bank | Notional amount1 | Assets | Liabilities | Balance sheet presentation | |
Hedged risk | £m | £m | £m | £m | |
Interest rate3 | 21,400 | 1,045 | (1,161) | Derivatives | 287 |
At 31 Dec 2024 | 21,400 | 1,045 | (1,161) | 287 | |
Interest rate3 | 22,455 | 724 | (1,033) | Derivatives | (34) |
At 31 Dec 2023 | 22,455 | 724 | (1,033) | (34) |
Hedged item by hedged risk | ||||||||
Hedged item | Ineffectiveness | |||||||
Carrying amount | Accumulated fair value hedge adjustments included in carrying amount2 | Change in fair value1 | Recognised in profit and loss | |||||
The bank | Assets | Liabilities | Assets | Liabilities | Balance sheet presentation | Profit and loss presentation | ||
Hedged risk | £m | £m | £m | £m | £m | £m | ||
Interest rate3 | 12,312 | — | (172) | — | (149) | 18 | ||
53 | — | (1) | — | 1 | ||||
HTC (Amortised Cost) | — | |||||||
— | — | — | — | Reverse Repos | — | |||
— | 305 | — | 15 | Debt securities in issue | 2 | |||
— | 7,383 | — | (392) | Subordinated liabilities and deposits by banks4 | (123) | |||
At 31 Dec 2024 | 12,365 | 7,688 | (173) | (377) | (269) | 18 | ||
Interest rate3 | 13,352 | — | (36) | — | 383 | 28 | ||
71 | — | (2) | — | 2 | ||||
— | — | — | — | Reverse Repos | — | |||
— | 1,292 | — | (150) | Debt securities in issue | (51) | |||
— | 6,414 | — | (369) | Subordinated liabilities and deposits by banks4 | (272) | |||
At 31 Dec 2023 | 13,423 | 7,706 | (38) | (519) | 62 | 28 |
170 | HSBC Bank plc Annual Report and Accounts 2024 |
Hedging instrument by hedged risk4 | ||||||||
Hedging instrument | Hedged item | Ineffectiveness | ||||||
Carrying amount | Change in fair value2 | Change in fair value3 | Recognised in profit and loss | Profit and loss presentation | ||||
The group | Notional amount1 | Assets | Liabilities | Balance sheet presentation | ||||
Hedged risk | £m | £m | £m | £m | £m | £m | ||
Foreign exchange | 2,450 | 164 | (15) | Derivatives | 177 | 177 | — | |
Interest rate | 53,661 | 27 | (5) | (566) | (573) | 7 | ||
At 31 Dec 2024 | 56,111 | 191 | (20) | (389) | (396) | 7 | ||
Foreign exchange | 1,799 | 62 | (17) | Derivatives | 109 | 109 | — | |
Interest rate | 42,332 | 7 | (38) | 522 | 505 | 17 | ||
At 31 Dec 2023 | 44,131 | 69 | (55) | 631 | 614 | 17 | ||
Hedging instrument | Hedged item | Ineffectiveness | ||||||
Carrying amount | Change in fair value2 | Change in fair value3 | Recognised in profit and loss | Profit and loss presentation | ||||
The bank | Notional amount1 | Assets | Liabilities | Balance sheet presentation | ||||
Hedged risk | £m | £m | £m | £m | £m | £m | ||
Foreign exchange | 2,234 | 157 | (15) | Derivatives | 177 | 177 | — | |
Interest rate | 31,613 | 27 | (3) | (482) | (481) | (1) | ||
At 31 Dec 2024 | 33,847 | 184 | (18) | (305) | (304) | (1) | ||
Foreign exchange | 1,791 | 62 | (17) | Derivatives | 108 | 108 | — | |
Interest rate | 25,488 | 4 | (18) | 310 | 310 | — | ||
At 31 Dec 2023 | 27,279 | 66 | (35) | 418 | 418 | — | ||
Reconciliation of equity and analysis of other comprehensive income by risk type | ||
Interest rate | Foreign exchange | |
£m | £m | |
Cash flow hedging reserve at 1 Jan 2024 | (305) | (25) |
Fair value (losses)/gains | (573) | 177 |
Fair value losses/(gains) reclassified from cash flow hedge reserve to income statement in respect of: | ||
– hedged items that have affected profit or loss | 695 | (159) |
Income taxes | (39) | — |
Other | 2 | — |
Cash flow hedging reserve at 31 Dec 2024 | (220) | (7) |
Cash flow hedging reserve at 1 Jan 2023 | (901) | (49) |
Fair value gains | 505 | 109 |
Fair value losses/(gains) reclassified from cash flow hedge reserve to income statement in respect of: | ||
– hedged items that have affected profit or loss | 382 | (83) |
Income taxes | (252) | — |
Other | (39) | (2) |
Cash flow hedging reserve at 31 Dec 2023 | (305) | (25) |
HSBC Bank plc Annual Report and Accounts 2024 | 171 |
Carrying amount of financial investments | ||||
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Financial investments measured at fair value through other comprehensive income | 39,990 | 37,507 | 20,033 | 16,362 |
– treasury and other eligible bills | 3,826 | 1,469 | 2,496 | 540 |
– debt securities | 35,709 | 35,618 | 17,482 | 15,767 |
– equity securities | 118 | 80 | 55 | 55 |
– other instruments1 | 337 | 340 | — | — |
Debt instruments measured at amortised cost | 12,226 | 8,861 | 14,217 | 12,029 |
– treasury and other eligible bills | — | 723 | — | 719 |
– debt securities2 | 12,226 | 8,138 | 14,217 | 11,310 |
At 31 Dec | 52,216 | 46,368 | 34,250 | 28,391 |
Equity instruments measured at fair value through other comprehensive income | ||
Instruments held at year end | ||
Fair value | Dividends recognised | |
Type of equity instruments | £m | £m |
Business facilitation | 64 | 1 |
Investments required by central institutions | 13 | — |
Others | 41 | 1 |
At 31 Dec 2024 | 118 | 2 |
Business facilitation | 68 | 1 |
Investments required by central institutions | 12 | — |
Others | — | — |
At 31 Dec 2023 | 80 | 1 |
Financial assets pledged as collateral | ||||
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Treasury bills and other eligible securities | 1,269 | 1,252 | 108 | 720 |
Loans and advances to banks | 5,500 | 3,800 | 5,500 | 3,800 |
Loans and advances to customers | 1,753 | 3,861 | — | — |
Debt securities | 17,723 | 21,060 | 10,983 | 10,539 |
Equity securities | 42,189 | 27,610 | 42,004 | 27,096 |
Cash collateral | 41,179 | 39,266 | 31,662 | 29,836 |
Other | 805 | 228 | 371 | 228 |
Assets pledged at 31 Dec | 110,418 | 97,077 | 90,628 | 72,219 |
Financial assets pledged as collateral which the counterparty has the right to sell or repledge | ||||
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Trading assets | 56,664 | 44,072 | 49,093 | 35,168 |
Financial investments | 2,120 | 2,606 | 1,587 | 902 |
At 31 Dec | 58,784 | 46,678 | 50,680 | 36,070 |
172 | HSBC Bank plc Annual Report and Accounts 2024 |
Transferred financial assets not qualifying for full derecognition and associated financial liabilities | ||
Carrying amount of: | ||
Transferred assets | Associated liabilities | |
The group | £m | £m |
At 31 Dec 2024 | ||
Repurchase agreements | 14,206 | 13,992 |
Securities lending agreements | 44,578 | 5,150 |
At 31 Dec 2023 | ||
Repurchase agreements | 16,215 | 16,114 |
Securities lending agreements | 30,463 | 3,707 |
The bank | ||
At 31 Dec 2024 | ||
Repurchase agreements | 6,174 | 6,174 |
Securities lending agreements | 44,506 | 5,236 |
At 31 Dec 2023 | ||
Repurchase agreements | 5,968 | 5,968 |
Securities lending agreements | 30,102 | 3,748 |
HSBC Bank plc Annual Report and Accounts 2024 | 173 |
Main subsidiaries of HSBC Bank plc1 | |||
At 31 Dec 2024 | |||
Country of incorporation or registration | HSBC Bank plc’s interest in equity capital | Share class | |
% | |||
HSBC Investment Bank Holdings Limited | England and Wales | 100.00 | £1 Ordinary |
HSBC Life (UK) Limited | England and Wales | 100.00 | £1 Ordinary |
HSBC Private Bank (Suisse) SA2 | Switzerland | 100.00 | CHF1000 Ordinary |
HSBC Bank Bermuda Limited | Bermuda | 100.00 | BM$1 Ordinary |
HSBC Continental Europe | France | 99.99 | €5 Actions |
HSBC Assurances Vie (France) | France | 99.99 | €287.5 Actions |
HSBC Bank Malta p.l.c | Malta | 70.03 | €0.3 Ordinary |
Impairment test results | |||||
Investment | Carrying amount | Value in use | Discount rate | (Impairment)/ Headroom | |
HSBC Continental Europe | £m | £m | % | % | £m |
At 31 Dec 20241 | 11,558 | 10,886 | 9.53 | 1.87 | (672) |
At 31 Dec 2023 | 10,117 | 11,668 | 9.17 | 1.79 | 1,551 |
174 | HSBC Bank plc Annual Report and Accounts 2024 |
Reasonably possible changes in key assumptions | ||||
Input | Key assumptions | Associated risks | Reasonably possible change | |
Investment | ||||
HSBC Continental Europe | Free Cash Flows projections | – Level of interest rates and yield curves. – Competitors’ positions within the market. | – Strategic actions relating to revenue and costs are not achieved. | – FCF projections decrease by 10%. |
Discount rate | – Discount rate used is a reasonable estimate of a suitable market rate for the profile of the business. | – External evidence arises to suggest that the rate used is not appropriate to the business. | – Discount rate increases by 1%. | |
Sensitivity of VIU to reasonably possible changes in key assumptions | ||
In £m | At 31 Dec 2024 | At 31 Dec 2023 |
VIU | 10,886 | 11,668 |
Impact on VIU | ||
100bps decrease in the discount rate – single variable1 | 1,103 | 1,494 |
100bps increase in the discount rate – single variable 1 | (858) | (1,140) |
10% decrease in forecast profitability – single variable1 | (1,015) | (442) |
Total assets of the group’s consolidated structured entities, split by entity type | |||||
Conduits | Securitisations | HSBC managed funds | Other | Total | |
£m | £m | £m | £m | £m | |
At 31 Dec 2024 | 1,882 | 168 | 4,159 | 248 | 6,457 |
At 31 Dec 2023 | 2,809 | 180 | 4,272 | 398 | 7,659 |
HSBC Bank plc Annual Report and Accounts 2024 | 175 |
Nature and risks associated with the group’s interests in unconsolidated structured entities | |||||
Securitisations | HSBC managed funds | Non-HSBC managed funds | Other | Total | |
Total asset values of the entities (£m) | |||||
0 – 400 | 1 | 128 | 934 | 11 | 1,074 |
400 – 1,500 | — | 39 | 711 | 1 | 751 |
1,500 – 4,000 | — | 17 | 264 | — | 281 |
4,000 – 20,000 | — | 17 | 119 | — | 136 |
20,000+ | — | 1 | 14 | — | 15 |
Number of entities at 31 Dec 2024 | 1 | 202 | 2,042 | 12 | 2,257 |
£m | £m | £m | £m | £m | |
Total assets in relation to the group's interests in the unconsolidated structured entities | 43 | 6,159 | 3,810 | 721 | 10,733 |
– trading assets | — | 1 | 38 | — | 39 |
– financial assets designated and otherwise mandatorily measured at fair value through profit or loss | — | 2,942 | 1,514 | — | 4,456 |
– loans and advances to customers | 43 | — | 547 | 311 | 901 |
– financial investments | — | 5 | — | — | 5 |
– assets held for sale | — | 3,211 | 1,711 | — | 4,922 |
– other assets | — | — | — | 410 | 410 |
Total liabilities in relation to the group’s interests in the unconsolidated structured entities | — | 6 | — | — | 6 |
Other off-balance sheet commitments | 13 | — | 556 | — | 569 |
The group's maximum exposure at 31 Dec 2024 | 56 | 6,153 | 4,366 | 721 | 11,296 |
Total asset values of the entities (£m) | |||||
0 – 400 | 1 | 154 | 977 | 13 | 1,145 |
400 – 1,500 | 1 | 50 | 874 | 1 | 926 |
1,500 – 4,000 | — | 34 | 329 | — | 363 |
4,000 – 20,000 | — | 20 | 149 | — | 169 |
20,000+ | — | 1 | 8 | — | 9 |
Number of entities at 31 Dec 2023 | 2 | 259 | 2,337 | 14 | 2,612 |
£m | £m | £m | £m | £m | |
Total assets in relation to the group’s interests in the unconsolidated structured entities | 128 | 5,808 | 3,793 | 878 | 10,607 |
– trading assets | — | 1 | 10 | — | 11 |
– financial assets designated and otherwise mandatorily measured at fair value through profit or loss | — | 5,802 | 3,296 | — | 9,098 |
– loans and advances to customers | 128 | — | 487 | 471 | 1,086 |
– financial investments | — | 5 | — | — | 5 |
– assets held for sale | — | — | — | — | — |
– other assets | — | — | — | 407 | 407 |
Total liabilities in relation to the group‘s interests in the unconsolidated structured entities | — | 5 | — | — | 5 |
Other off-balance sheet commitments | 27 | — | 514 | — | 541 |
The group's maximum exposure at 31 Dec 2023 | 155 | 5,803 | 4,307 | 878 | 11,143 |
176 | HSBC Bank plc Annual Report and Accounts 2024 |
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Goodwill | — | — | 2 | 2 |
Other intangible assets1 | 303 | 203 | 132 | 86 |
At 31 Dec | 303 | 203 | 134 | 88 |
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Cash collateral and margin receivables | 41,027 | 39,125 | 31,662 | 29,835 |
Settlement accounts and Items in the course of collection from other banks | 4,680 | 15,142 | 4,196 | 11,819 |
Bullion | 5,612 | 4,393 | 5,428 | 4,390 |
Prepayments and accrued income | 2,426 | 2,521 | 1,485 | 1,556 |
Property, plant and equipment | 176 | 819 | 10 | 11 |
Right-of-use assets | 146 | 167 | 25 | 30 |
Employee benefit assets (Note 5) | 74 | 51 | 20 | 10 |
Other accounts | 2,809 | 3,531 | 1,210 | 1,626 |
At 31 Dec | 56,950 | 65,749 | 44,036 | 49,277 |
HSBC Bank plc Annual Report and Accounts 2024 | 177 |
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Deposits by banks1 | 8,529 | 5,313 | 8,669 | 5,387 |
Customer accounts1 | 6,531 | 4,955 | 6,530 | 4,955 |
Other debt securities in issue | 59 | 21 | 59 | 21 |
Other liabilities – net short positions in securities | 27,514 | 31,987 | 13,885 | 14,569 |
At 31 Dec | 42,633 | 42,276 | 29,143 | 24,932 |
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Deposits by banks and customer accounts | 5,127 | 5,555 | 5,079 | 5,542 |
Liabilities to customers under investment contracts | 1,078 | 1,002 | — | — |
Debt securities in issue | 30,432 | 25,194 | 22,601 | 17,110 |
Subordinated liabilities (Note 26) | 806 | 794 | 806 | 794 |
At 31 Dec | 37,443 | 32,545 | 28,486 | 23,446 |
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Cash collateral and margin payables | 39,676 | 43,305 | 30,922 | 31,920 |
Settlement accounts and Items in the course of transmission to other banks | 4,893 | 11,905 | 4,480 | 11,698 |
Accruals and deferred income | 2,662 | 2,603 | 1,628 | 1,633 |
Amount due to investors in funds consolidated by the group | — | 1,158 | — | — |
Lease liabilities | 196 | 227 | 30 | 36 |
Employee benefit liabilities (Note 5) | 172 | 117 | 51 | 48 |
Reinsurance contract liabilities | 39 | 33 | — | — |
Share-based payment liability to HSBC Holdings | 118 | 107 | 80 | 77 |
Endorsements and acceptances | 69 | 236 | 68 | 227 |
Other liabilities | 2,659 | 2,869 | 1,168 | 1,120 |
At 31 Dec | 50,484 | 62,560 | 38,427 | 46,759 |
178 | HSBC Bank plc Annual Report and Accounts 2024 |
Restructuring costs | Legal proceedings and regulatory matters | Customer remediation | Other provisions | Total | |
The group | £m | £m | £m | £m | £m |
Provisions (excluding contractual commitments) | |||||
At 1 Jan 2024 | 76 | 104 | 9 | 118 | 307 |
Additions | 8 | 46 | 3 | 37 | 94 |
Amounts utilised | (41) | (94) | (3) | (46) | (184) |
Unused amounts reversed | (19) | (7) | (2) | (26) | (54) |
Exchange and other movements | 3 | 1 | — | 24 | 28 |
At 31 Dec 2024 | 27 | 50 | 7 | 107 | 191 |
Contractual commitments1 | |||||
At 1 Jan 2024 | 83 | ||||
Net change in expected credit loss provision and other movements | 1 | ||||
At 31 Dec 2024 | 84 | ||||
Total Provisions | |||||
At 31 Dec 2023 | 390 | ||||
At 31 Dec 2024 | 275 |
Provisions (excluding contractual commitments) | |||||
At 1 Jan 2023 | 126 | 77 | 13 | 103 | 319 |
Additions | 27 | 99 | 3 | 62 | 191 |
Amounts utilised | (43) | (54) | (3) | (25) | (125) |
Unused amounts reversed | (28) | (16) | (3) | (29) | (76) |
Exchange and other movements | (6) | (2) | (1) | 7 | (2) |
At 31 Dec 2023 | 76 | 104 | 9 | 118 | 307 |
Contractual commitments1 | |||||
At 1 Jan 2023 | 105 | ||||
Net change in expected credit loss provision and other movements | (22) | ||||
At 31 Dec 2023 | 83 | ||||
Total Provisions | |||||
At 31 Dec 2022 | 424 | ||||
At 31 Dec 2023 | 390 |
Restructuring costs | Legal proceedings and regulatory matters | Customer remediation | Other provisions | Total | |
The bank | £m | £m | £m | £m | £m |
Provisions (excluding contractual commitments) | |||||
At 1 Jan 2024 | 9 | 95 | 5 | 35 | 144 |
Additions | 5 | 43 | 2 | 17 | 67 |
Amounts utilised | (3) | (91) | (2) | — | (96) |
Unused amounts reversed | (4) | (3) | (2) | (13) | (22) |
Exchange and other movements | — | (1) | — | (7) | (8) |
At 31 Dec 2024 | 7 | 43 | 3 | 32 | 85 |
Contractual commitments1 | |||||
At 1 Jan 2024 | 32 | ||||
Net change in expected credit loss provision and other movements | (7) | ||||
At 31 Dec 2024 | 25 | ||||
Total Provisions | |||||
At 31 Dec 2023 | 176 | ||||
At 31 Dec 2024 | 110 |
Provisions (excluding contractual commitments) | |||||
At 1 Jan 2023 | 17 | 57 | 8 | 35 | 117 |
Additions | 11 | 95 | 2 | 16 | 124 |
Amounts utilised | (12) | (51) | (2) | (5) | (70) |
Unused amounts reversed | (7) | (1) | (2) | (11) | (21) |
Exchange and other movements | — | (5) | (1) | — | (6) |
At 31 Dec 2023 | 9 | 95 | 5 | 35 | 144 |
Contractual commitments1 | |||||
At 1 Jan 2023 | 50 | ||||
Net change in expected credit loss provision and other movements | (18) | ||||
At 31 Dec 2023 | 32 | ||||
Total Provisions | |||||
At 31 Dec 2022 | 167 | ||||
At 31 Dec 2023 | 176 |
HSBC Bank plc Annual Report and Accounts 2024 | 179 |
Subordinated liabilities | ||||
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
At amortised cost | 16,908 | 14,920 | 16,874 | 14,658 |
– subordinated liabilities | 16,208 | 14,220 | 16,874 | 14,658 |
– preferred securities | 700 | 700 | — | — |
Designated at fair value (Note 23) | 806 | 794 | 806 | 794 |
– subordinated liabilities | 806 | 794 | 806 | 794 |
At 31 Dec | 17,714 | 15,714 | 17,680 | 15,452 |
180 | HSBC Bank plc Annual Report and Accounts 2024 |
Subordinated liabilities of the group | |||
Carrying amount | |||
2024 | 2023 | ||
£m | £m | ||
Additional tier 1 instruments guaranteed by the bank | |||
£700m | HSBC Bank plc 5.844% Non-cumulative Step-up Perpetual Preferred Securities due 20481,5,6 | 583 | 605 |
Tier 2 instruments | |||
€1,500m | HSBC Bank plc Floating Rate Subordinated Loan due 2032 | 1,239 | 1,299 |
$300m | HSBC Bank plc 7.65% Subordinated Notes due 20252 | 142 | 136 |
$750m | HSBC Bank plc 4.19% Subordinated Loan due 2027 | 589 | 571 |
£200m | HSBC Bank plc Floating Rate Subordinated Loan due 2028 | 200 | 200 |
€300m | HSBC Bank plc Floating Rate Subordinated Loan due 20287 | — | 261 |
€260m | HSBC Continental Europe Floating Rate Subordinated Loan due 20297 | — | 226 |
£350m | HSBC Bank plc 5.375% Callable Subordinated Step-up Notes due 20303,4,6 | 61 | 61 |
$2,000m | HSBC Bank plc 1.625% Subordinated Loan due 2031 | 1,532 | 1,462 |
€2,000m | HSBC Bank plc 0.375% Subordinated Loan due 2031 | 1,605 | 1,627 |
€2,000m | HSBC Bank plc 0.375% Subordinated Loan due 2031 | 1,605 | 1,627 |
€1,250m | HSBC Bank plc 0.25% Subordinated Loan due 2031 | 1,003 | 1,017 |
£500m | HSBC Bank plc 5.375% Subordinated Notes due 20333 | 156 | 162 |
£225m | HSBC Bank plc 6.25% Subordinated Notes due 20413 | 46 | 50 |
£600m | HSBC Bank plc 4.75% Subordinated Notes due 20463 | 165 | 191 |
$1,250m | HSBC Bank plc floating Subordinated Loan due 2028 | 995 | 978 |
$1,100m | HSBC Bank plc floating Subordinated Loan due 2033 | 875 | 860 |
€400m | HSBC Bank plc floating Subordinated Loan due 2028 | 335 | 353 |
€400m | HSBC Bank plc floating Subordinated Loan due 2029 | 335 | 353 |
€500m | HSBC Bank plc floating Subordinated Loan due 2028 | 413 | 433 |
€500m | HSBC Bank plc floating Subordinated Loan due 2029 | 413 | 433 |
€500m | HSBC Bank plc floating Subordinated Loan due 2029 | 413 | 433 |
€85m | HSBC Bank plc 5.15% Subordinated Notes due 2043 | 70 | 74 |
€800m | HSBC Bank plc 6.79% Subordinated Loan due 2030 | 660 | 693 |
€65m | HSBC Bank plc 5.24% Subordinated Notes due 2043 | 54 | 56 |
$800m | HSBC Bank plc floating Subordinated Loan due 2029 | 647 | 651 |
€200m | HSBC Bank plc floating Subordinated Loan due 2034 | 165 | 173 |
€800m | HSBC Bank plc floating Subordinated Loan due 2030 | 660 | 693 |
€300m | HSBC Bank plc floating Subordinated Loan due 2035 | 247 | — |
€400m | HSBC Bank plc floating Subordinated Loan due 2035 | 330 | — |
€500m | HSBC Bank plc floating Subordinated Loan due 2031 | 412 | — |
€800m | HSBC Bank plc floating Subordinated Loan due 2031 | 660 | — |
€500m | HSBC Bank plc floating Subordinated Loan due 2036 | 412 | — |
€400m | HSBC Bank plc floating Subordinated Loan due 2033 | 330 | — |
€400m | HSBC Bank plc floating Subordinated Loan due 2032 | 330 | — |
Other Tier 2 instruments each less than £100m | 32 | 36 | |
At 31 Dec | 17,714 | 15,714 | |
HSBC Bank plc Annual Report and Accounts 2024 | 181 |
Cash flows payable under financial liabilities by remaining contractual maturities | ||||||
Due not more than 1 month | Due over 1 month but not more than 3 months | Due between 3 and 12 months | Due between 1 and 5 years | Due after 5 years | Total | |
The group | £m | £m | £m | £m | £m | £m |
Deposits by banks | 22,218 | 1,144 | 2,510 | 537 | 316 | 26,725 |
Customer accounts | 212,491 | 19,021 | 10,965 | 654 | 89 | 243,220 |
Repurchase agreements – non-trading | 36,469 | 2,542 | 1,001 | 859 | — | 40,871 |
Trading liabilities | 42,633 | — | — | — | — | 42,633 |
Financial liabilities designated at fair value | 10,719 | 2,074 | 4,977 | 15,915 | 8,266 | 41,951 |
Derivatives | 195,839 | 83 | 140 | 509 | 1,309 | 197,880 |
Debt securities in issue | 3,630 | 3,662 | 10,563 | 2,040 | 886 | 20,781 |
Subordinated liabilities | 28 | 160 | 622 | 7,839 | 13,916 | 22,565 |
Other financial liabilities1 | 47,159 | 277 | 563 | 140 | 35 | 48,174 |
571,186 | 28,963 | 31,341 | 28,493 | 24,817 | 684,800 | |
Loan and other credit-related commitments | 128,007 | — | — | — | — | 128,007 |
Financial guarantees2 | 2,876 | — | — | — | — | 2,876 |
At 31 Dec 2024 | 702,069 | 28,963 | 31,341 | 28,493 | 24,817 | 815,683 |
182 | HSBC Bank plc Annual Report and Accounts 2024 |
Cash flows payable under financial liabilities by remaining contractual maturities (continued) | ||||||
Due not more than 1 month | Due over 1 month but not more than 3 months | Due between 3 and 12 months | Due between 1 and 5 years | Due after 5 years | Total | |
£m | £m | £m | £m | £m | £m | |
Deposits by banks | 19,626 | 2,028 | 453 | 700 | 269 | 23,076 |
Customer accounts | 197,730 | 14,148 | 10,649 | 671 | 81 | 223,279 |
Repurchase agreements – non-trading | 42,743 | 7,801 | 1,761 | 1,686 | — | 53,991 |
Trading liabilities | 42,276 | — | — | — | — | 42,276 |
Financial liabilities designated at fair value | 12,107 | 1,183 | 8,003 | 7,589 | 6,862 | 35,744 |
Derivatives | 170,391 | 127 | 326 | 798 | 1,198 | 172,840 |
Debt securities in issue | 3,305 | 2,266 | 6,014 | 1,939 | 1,360 | 14,884 |
Subordinated liabilities | 31 | 157 | 397 | 6,478 | 13,122 | 20,185 |
Other financial liabilities1 | 57,982 | 292 | 691 | 159 | 1,220 | 60,344 |
546,191 | 28,002 | 28,294 | 20,020 | 24,112 | 646,619 | |
Loan and other credit-related commitments | 131,829 | — | — | — | — | 131,829 |
Financial guarantees2 | 2,401 | — | — | — | — | 2,401 |
At 31 Dec 2023 | 680,421 | 28,002 | 28,294 | 20,020 | 24,112 | 780,849 |
Cash flows payable under financial liabilities by remaining contractual maturities | ||||||
Due not more than 1 month | Due over 1 month but not more than 3 months | Due between 3 and 12 months | Due between 1 and 5 years | Due after 5 years | Total | |
The bank | £m | £m | £m | £m | £m | £m |
Deposits by banks | 16,038 | 1,097 | 2,306 | 22 | — | 19,463 |
Customer accounts | 122,014 | 12,645 | 7,537 | 195 | — | 142,391 |
Repurchase agreements – non-trading | 29,939 | 1,904 | 1,236 | 2,159 | — | 35,238 |
Trading liabilities | 29,143 | — | — | — | — | 29,143 |
Financial liabilities designated at fair value | 10,468 | 1,720 | 3,838 | 11,546 | 4,805 | 32,377 |
Derivatives | 182,584 | 83 | 137 | 454 | 1,281 | 184,539 |
Debt securities in issue | 2,513 | 2,459 | 7,608 | 256 | 83 | 12,919 |
Subordinated liabilities | 28 | 160 | 609 | 7,829 | 14,370 | 22,996 |
Other financial liabilities1 | 36,663 | 127 | 342 | 14 | 13 | 37,159 |
429,390 | 20,195 | 23,613 | 22,475 | 20,552 | 516,225 | |
Loan and other credit-related commitments | 35,552 | — | — | — | — | 35,552 |
Financial guarantees2 | 1,143 | — | — | — | — | 1,143 |
At 31 Dec 2024 | 466,085 | 20,195 | 23,613 | 22,475 | 20,552 | 552,920 |
Deposits by banks | 17,389 | 1,090 | 318 | — | — | 18,797 |
Customer accounts | 119,019 | 7,694 | 6,759 | 59 | — | 133,531 |
Repurchase agreements – non-trading | 38,794 | 7,337 | 1,588 | 1,686 | — | 49,405 |
Trading liabilities | 24,932 | — | — | — | — | 24,932 |
Financial liabilities designated at fair value | 11,693 | 743 | 5,675 | 3,927 | 4,021 | 26,059 |
Derivatives | 151,766 | 127 | 326 | 754 | 1,179 | 154,152 |
Debt securities in issue | 2,328 | 438 | 3,432 | 1,197 | 188 | 7,583 |
Subordinated liabilities | 31 | 157 | 396 | 6,454 | 13,238 | 20,276 |
Other financial liabilities1 | 44,915 | 129 | 408 | 18 | 16 | 45,486 |
410,867 | 17,715 | 18,902 | 14,095 | 18,642 | 480,221 | |
Loan and other credit-related commitments | 35,270 | — | — | — | — | 35,270 |
Financial guarantees2 | 1,106 | — | — | — | — | 1,106 |
At 31 Dec 2023 | 447,243 | 17,715 | 18,902 | 14,095 | 18,642 | 516,597 |
HSBC Bank plc Annual Report and Accounts 2024 | 183 |
Maturity analysis of financial assets and financial liabilities | ||||||
2024 | 2023 | |||||
Due within 1 year | Due after more than 1 year | Total | Due within 1 year | Due after more than 1 year | Total | |
The group | £m | £m | £m | £m | £m | £m |
Assets | ||||||
Financial assets designated or otherwise mandatorily measured at fair value | 3,695 | 5,722 | 9,417 | 2,973 | 16,095 | 19,068 |
Loans and advances to banks | 13,859 | 662 | 14,521 | 14,037 | 334 | 14,371 |
Loans and advances to customers | 41,064 | 41,602 | 82,666 | 34,876 | 40,615 | 75,491 |
Reverse repurchase agreement – non-trading | 52,190 | 1,422 | 53,612 | 71,676 | 1,818 | 73,494 |
Financial investments | 10,549 | 41,667 | 52,216 | 7,481 | 38,887 | 46,368 |
Other financial assets | 49,500 | 503 | 50,003 | 58,807 | 288 | 59,095 |
Assets held for sale | 3,356 | 18,250 | 21,606 | 10,182 | 10,186 | 20,368 |
At 31 Dec | 174,213 | 109,828 | 284,041 | 200,032 | 108,223 | 308,255 |
Liabilities | ||||||
Deposits by banks | 25,750 | 765 | 26,515 | 22,069 | 874 | 22,943 |
Customer accounts | 241,587 | 716 | 242,303 | 222,215 | 726 | 222,941 |
Repurchase agreements – non-trading | 39,627 | 757 | 40,384 | 51,848 | 1,568 | 53,416 |
Financial liabilities designated at fair value | 17,563 | 19,880 | 37,443 | 21,163 | 11,382 | 32,545 |
Debt securities in issue | 17,628 | 1,833 | 19,461 | 11,439 | 2,004 | 13,443 |
Other financial liabilities | 49,482 | 285 | 49,767 | 60,549 | 1,372 | 61,921 |
Subordinated liabilities | 155 | 16,753 | 16,908 | — | 14,920 | 14,920 |
Liabilities of disposal groups held for sale | 4,552 | 18,558 | 23,110 | 17,590 | 3,094 | 20,684 |
At 31 Dec | 396,344 | 59,547 | 455,891 | 406,873 | 35,940 | 442,813 |
The bank | ||||||
Assets | ||||||
Financial assets designated or otherwise mandatorily measured at fair value | 3,231 | 429 | 3,660 | 2,897 | 284 | 3,181 |
Loans and advances to banks | 11,141 | 1,589 | 12,730 | 10,673 | 997 | 11,670 |
Loans and advances to customers | 17,802 | 13,114 | 30,916 | 19,785 | 12,658 | 32,443 |
Reverse repurchase agreement – non-trading | 33,069 | 1,325 | 34,394 | 55,290 | 1,683 | 56,973 |
Financial investments | 5,668 | 28,582 | 34,250 | 4,313 | 24,078 | 28,391 |
Other financial assets | 38,061 | — | 38,061 | 44,162 | — | 44,162 |
Assets held for sale1 | 390 | 137 | 527 | 160 | — | 160 |
At 31 Dec | 109,362 | 45,176 | 154,538 | 137,280 | 39,700 | 176,980 |
Liabilities | ||||||
Deposits by banks | 19,334 | 21 | 19,355 | 18,775 | — | 18,775 |
Customer accounts | 141,930 | 192 | 142,122 | 133,314 | 59 | 133,373 |
Repurchase agreements – non-trading | 32,592 | 1,953 | 34,545 | 47,274 | 1,568 | 48,842 |
Financial liabilities designated at fair value | 15,926 | 12,560 | 28,486 | 18,005 | 5,441 | 23,446 |
Debt securities in issue | 12,370 | 298 | 12,668 | 6,077 | 1,276 | 7,353 |
Other financial liabilities | 38,148 | 25 | 38,173 | 46,483 | 30 | 46,513 |
Subordinated liabilities | 142 | 16,732 | 16,874 | — | 14,658 | 14,658 |
Liabilities of disposal groups held for sale | 2,667 | — | 2,667 | — | — | — |
At 31 Dec | 263,109 | 31,781 | 294,890 | 269,928 | 23,032 | 292,960 |
184 | HSBC Bank plc Annual Report and Accounts 2024 |
Amounts subject to enforceable netting arrangements | Amounts not subject to enforceable netting arrangements5 | Total | ||||||
Amounts not set off in the balance sheet | ||||||||
Gross amounts | Amounts offset | Net amounts in the balance sheet | Financial instruments, including non- cash collateral | Cash collateral | Net amount | |||
£m | £m | £m | £m | £m | £m | £m | £m | |
Financial assets | ||||||||
Derivatives (Note 14)1 | 260,807 | (66,478) | 194,329 | (177,527) | (16,137) | 665 | 3,843 | 198,172 |
Reverse repos, stock borrowing and similar agreements classified as2: | ||||||||
– trading assets | 13,994 | (635) | 13,359 | (13,360) | — | (1) | 390 | 13,749 |
– non-trading assets | 117,236 | (67,320) | 49,916 | (49,019) | (178) | 719 | 3,696 | 53,612 |
Loans and advances to customers3 | 21,359 | (11,119) | 10,240 | (8,897) | — | 1,343 | 3 | 10,243 |
At 31 Dec 2024 | 413,396 | (145,552) | 267,844 | (248,803) | (16,315) | 2,726 | 7,932 | 275,776 |
Derivatives (Note 14)1 | 237,360 | (64,045) | 173,315 | (155,398) | (17,674) | 243 | 801 | 174,116 |
Reverse repos, stock borrowing and similar agreements classified as2: | ||||||||
– trading assets | 17,454 | (473) | 16,981 | (16,981) | — | — | 243 | 17,224 |
– non-trading assets | 129,243 | (58,972) | 70,271 | (70,204) | (62) | 5 | 3,223 | 73,494 |
Loans and advances to customers3 | 20,950 | (10,473) | 10,477 | (9,321) | — | 1,156 | 1 | 10,478 |
At 31 Dec 2023 | 405,007 | (133,963) | 271,044 | (251,904) | (17,736) | 1,404 | 4,268 | 275,312 |
Financial liabilities | ||||||||
Derivatives (Note 14)1 | 260,721 | (66,478) | 194,243 | (172,425) | (21,461) | 357 | 2,839 | 197,082 |
Repos, stock lending and similar agreements classified as2: | ||||||||
– trading liabilities | 15,283 | (252) | 15,031 | (15,032) | — | (1) | 5 | 15,036 |
– non-trading liabilities | 108,006 | (67,702) | 40,304 | (40,015) | (124) | 165 | 80 | 40,384 |
Customer accounts4 | 25,259 | (11,119) | 14,140 | (8,897) | — | 5,243 | 8 | 14,148 |
At 31 Dec 2024 | 409,269 | (145,551) | 263,718 | (236,369) | (21,585) | 5,764 | 2,932 | 266,650 |
Derivatives (Note 14)1 | 234,304 | (64,045) | 170,259 | (155,148) | (14,337) | 774 | 1,215 | 171,474 |
Repos, stock lending and similar agreements classified as2: | ||||||||
– trading liabilities | 10,249 | (135) | 10,114 | (10,112) | — | 2 | 5 | 10,119 |
– non-trading liabilities | 112,726 | (59,310) | 53,416 | (52,878) | (539) | (1) | — | 53,416 |
Customer accounts4 | 26,395 | (10,473) | 15,922 | (9,321) | — | 6,601 | 6 | 15,928 |
At 31 Dec 2023 | 383,674 | (133,963) | 249,711 | (227,459) | (14,876) | 7,376 | 1,226 | 250,937 |
HSBC Bank plc Annual Report and Accounts 2024 | 185 |
HSBC Bank plc £1.00 ordinary shares | |||||
2024 | 2023 | ||||
Number | £m | Number | £m | ||
At 1 Jan | 796,969,113 | 797 | 796,969,112 | 797 | |
At 31 Dec | 796,969,115 | 797 | 796,969,113 | 797 | |
HSBC Bank plc share premium | |||
20241 | 2023 | ||
£m | £m | ||
At 31 Dec | 3,582 | 1,004 | |
Total called up share capital and share premium | |||
2024 | 2023 | ||
£m | £m | ||
At 31 Dec | 4,379 | 1,801 | |
HSBC Bank plc US$0.01 non-cumulative third dollar preference shares preferred ordinary shares | |||||
2024 | 2023 | ||||
Number | £000 | Number | £000 | ||
At 1 Jan and 31 Dec | 35,000,000 | 172 | 35,000,000 | 172 | |
HSBC Bank plc additional tier 1 instruments | ||||
First call date | 2024 | 2023 | ||
£m | £m | |||
€1,900m | 5.950% Undated Subordinated Resettable Additional Tier 1 instrument issued 20151 | Dec 2020 | 1,388 | 1,388 |
€235m | 5.650% Undated Subordinated Resettable Additional Tier 1 instrument issued 20161 | Jan 2022 | 197 | 197 |
€300m | 3.813% Undated Subordinated Resettable Additional Tier 1 instrument issued 20181 | Mar 2023 | 263 | 263 |
£555m | 5.063% Undated Subordinated Resettable Additional Tier 1 instrument issued 20181 | Mar 2023 | 555 | 555 |
£500m | 4.750% Undated Subordinated Resettable Additional Tier 1 instrument issued 20191 | Nov 2024 | 500 | 500 |
€250m | 3.500% Undated Subordinated Resettable Additional Tier 1 instrument issued 20193 | Nov 2024 | — | 213 |
£431m | 4.551% Undated Subordinated Resettable Additional Tier 1 instrument issued 20191 | Dec 2024 | 431 | 431 |
€200m | 5.039% Undated Subordinated Resettable Additional Tier 1 instrument issued 20191 | Jan 2025 | 175 | 175 |
€250m | FRN Undated Subordinated Floating Rate Additional Tier 1 instrument issued 20221,2 | Mar 2027 | 208 | 208 |
€250m | 5.625% Undated Subordinated Resettable Additional Tier 1 instrument issued 20244 | Dec 2029 | 204 | — |
At 31 Dec | 3,921 | 3,930 | ||
186 | HSBC Bank plc Annual Report and Accounts 2024 |
The group | The bank | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Guarantees and other contingent liabilities: | ||||
– financial guarantees | 2,876 | 2,401 | 1,143 | 1,106 |
– performance and other guarantees | 19,464 | 19,548 | 6,774 | 7,395 |
– other contingent liabilities1 | 18 | 268 | 5 | 267 |
At 31 Dec | 22,358 | 22,217 | 7,922 | 8,768 |
Commitments:2 | ||||
– documentary credits and short-term trade-related transactions | 1,588 | 1,919 | 688 | 908 |
– forward asset purchases and forward deposits placed | 32,672 | 38,704 | 3,791 | 4,539 |
– standby facilities, credit lines and other commitments to lend | 93,746 | 91,206 | 31,073 | 29,823 |
At 31 Dec | 128,006 | 131,829 | 35,552 | 35,270 |
The group | The bank | |||||||
2024 | 2023 | 2024 | 2023 | |||||
In favour of third parties | By the group in favour of other HSBC Group entities | In favour of third parties | By the group in favour of other HSBC Group entities | In favour of third parties | By the bank in favour of other HSBC Group entities | |||
£m | £m | £m | £m | £m | £m | £m | £m | |
Financial guarantees1 | 2,413 | 463 | 1,981 | 420 | 969 | 174 | 919 | 187 |
Performance and other guarantees | 17,675 | 1,789 | 17,432 | 2,116 | 4,814 | 1,960 | 5,238 | 2,157 |
Total | 20,088 | 2,252 | 19,413 | 2,536 | 5,783 | 2,134 | 6,157 | 2,344 |
HSBC Bank plc Annual Report and Accounts 2024 | 187 |
2024 | 2023 | |||||
Total future minimum payments | Unearned finance income | Present value | Total future minimum payments | Unearned finance income | Present Value | |
£m | £m | £m | £m | £m | £m | |
Lease receivables: | ||||||
No later than one year | 132 | (22) | 110 | 238 | (27) | 211 |
One to two years | 113 | (15) | 98 | 231 | (24) | 207 |
Two to three years | 97 | (13) | 84 | 113 | (15) | 98 |
Three to four years | 80 | (11) | 69 | 116 | (13) | 103 |
Four to five years | 57 | (10) | 47 | 65 | (12) | 53 |
Later than one year and no later than five years | 347 | (49) | 298 | 525 | (64) | 461 |
Later than five years | 241 | (18) | 223 | 311 | (28) | 283 |
At 31 Dec | 720 | (89) | 631 | 1,074 | (119) | 955 |
188 | HSBC Bank plc Annual Report and Accounts 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 189 |
Compensation of Key Management Personnel | |||
2024 | 2023 | 2022 | |
£000 | £000 | £000 | |
Short-term employee benefits1 | 12,764 | 13,003 | 13,487 |
Post-employment benefits | 71 | 29 | 69 |
Other long-term employee benefits | 1,229 | 1,081 | 1,152 |
Share-based payments | 4,195 | 4,699 | 4,234 |
Year ended 31 Dec | 18,259 | 18,812 | 18,942 |
190 | HSBC Bank plc Annual Report and Accounts 2024 |
Advances and credits, guarantees and deposit balances during the year with Key Management Personnel | ||||
2024 | 2023 | |||
Balance at 31 Dec | Highest amounts outstanding during year2 | Highest amounts outstanding during year | ||
£m | £m | £m | £m | |
Key Management Personnel1 | ||||
Advances and credits | — | — | — | — |
Deposits | 32 | 79 | 27 | 83 |
Transactions and balances during the year with associates and joint ventures | ||||
2024 | 2023 | |||
Highest balance during the year | Balance at 31 Dec | Highest balance during the year | Balance at 31 Dec | |
£m | £m | £m | £m | |
Subordinated amounts due from associates | 87 | 46 | 185 | 128 |
Amounts due to associates | 77 | 36 | 105 | 96 |
Amounts due to joint ventures | 4 | 4 | 5 | 5 |
Fair value of derivative assets with associates | 14 | 14 | 4 | 4 |
Fair value of derivative liabilities with associates | 25 | 20 | 10 | 10 |
Guarantees and commitments | 144 | 180 | 104 | 43 |
HSBC Bank plc Annual Report and Accounts 2024 | 191 |
The group’s transactions and balances during the year with HSBC Holdings plc and subsidiaries of HSBC Holdings plc | ||||||||
2024 | 2023 | |||||||
Due to/from HSBC Holdings plc | Due to/from subsidiaries of HSBC Holdings plc | Due to/from HSBC Holdings plc | Due to/from subsidiaries of HSBC Holdings plc | |||||
Highest balance during the year | Balance at 31 Dec | Highest balance during the year | Balance at 31 Dec | Highest balance during the year | Balance at 31 Dec | Highest balance during the year | Balance at 31 Dec | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Assets | ||||||||
Trading assets | 77 | 26 | 190 | 55 | 75 | 10 | 2,883 | 78 |
Derivatives | 6,314 | 4,220 | 23,365 | 23,365 | 7,495 | 4,767 | 27,928 | 23,035 |
Financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 5 | 1 | 26 | — | 5 | 5 | 26 | 26 |
Loans and advances to banks | — | — | 6,384 | 3,723 | — | — | 5,633 | 4,434 |
Loans and advances to customers | 15 | — | 565 | 444 | 211 | — | 571 | 408 |
Financial investments | 194 | 79 | — | — | 194 | 194 | — | — |
Reverse repurchase agreements – non-trading | — | — | 13,538 | 5,139 | — | — | 14,561 | 13,538 |
Prepayments, accrued income and other assets | 109 | 51 | 11,134 | 7,028 | 62 | 4 | 12,146 | 6,961 |
Total related party assets at 31 Dec | 6,714 | 4,377 | 55,202 | 39,754 | 8,042 | 4,980 | 63,748 | 48,480 |
Liabilities | ||||||||
Trading liabilities | 96 | 83 | 2,795 | 2,795 | 83 | 79 | 1,239 | 1,196 |
Financial liabilities designated at fair value | 589 | 589 | 608 | 12 | 594 | 571 | 242 | 8 |
Deposits by banks | — | — | 5,352 | 4,141 | — | — | 6,230 | 2,073 |
Customer accounts | 7,441 | 1,982 | 11,113 | 2,938 | 6,601 | 5,508 | 1,999 | 1,999 |
Derivatives | 2,320 | 2,236 | 24,744 | 24,270 | 2,824 | 2,062 | 32,126 | 23,373 |
Subordinated liabilities | 15,938 | 15,938 | — | — | 14,444 | 13,902 | — | — |
Repurchase agreements – non-trading | — | — | 8,187 | 3,181 | — | — | 9,983 | 8,187 |
Provisions, accruals, deferred income and other liabilities | 4,153 | 2,382 | 11,174 | 4,115 | 4,966 | 3,090 | 8,915 | 8,913 |
Total related party liabilities at 31 Dec | 30,537 | 23,210 | 63,973 | 41,452 | 29,512 | 25,212 | 60,734 | 45,749 |
Guarantees and commitments | — | — | 5,046 | 4,317 | — | — | 6,218 | 4,335 |
192 | HSBC Bank plc Annual Report and Accounts 2024 |
2024 | 2023 | |||||||||||
Due to/from subsidiaries of HSBC Bank plc subsidiaries | Due to/from HSBC Holdings plc | Due to/from subsidiaries of HSBC Holdings plc | Due to/from subsidiaries of HSBC Bank plc subsidiaries | Due to/from HSBC Holdings plc | Due to/from subsidiaries of HSBC Holdings plc | |||||||
Balance at 31 Dec | Balance at 31 Dec | Balance at 31 Dec | Balance at 31 Dec | Balance at 31 Dec | Balance at 31 Dec | |||||||
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Assets | ||||||||||||
Trading assets | 135 | 3 | 76 | 26 | 190 | 55 | 174 | 83 | 73 | 9 | 2,882 | 65 |
Derivatives | 11,959 | 11,959 | 6,314 | 4,220 | 21,999 | 21,999 | 11,332 | 9,135 | 7,495 | 4,767 | 26,740 | 21,668 |
Financial assets designated and otherwise mandatorily measured at fair value through profit or loss | 207 | 206 | — | — | — | — | — | — | — | — | — | — |
Loans and advances to banks | 3,059 | 2,161 | — | — | 5,015 | 2,443 | 3,246 | 2,572 | — | — | 3,892 | 2,628 |
Loans and advances to customers | 4,111 | 2,839 | 15 | — | 202 | 198 | 4,594 | 4,111 | 211 | — | 387 | 155 |
Financial investments | 6,658 | 6,481 | — | — | — | — | 5,776 | 5,728 | — | — | — | — |
Reverse repurchase agreements – non-trading | 4,102 | 973 | — | — | 12,768 | 1,857 | 4,102 | 4,102 | — | — | 14,314 | 12,768 |
Prepayments, accrued income and other assets | 5,293 | 492 | 109 | 51 | 9,566 | 5,742 | 7,134 | 2,297 | 62 | 4 | 10,548 | 6,219 |
Investments in subsidiary undertakings | 13,247 | 13,247 | — | — | — | — | 11,627 | 11,627 | — | — | — | — |
Total related party assets at 31 Dec | 48,771 | 38,361 | 6,514 | 4,297 | 49,740 | 32,294 | 47,985 | 39,655 | 7,841 | 4,780 | 58,763 | 43,503 |
Liabilities | ||||||||||||
Trading liabilities | 357 | 140 | 95 | 82 | 2,795 | 2,795 | 80 | 79 | 83 | 78 | 1,239 | 1,196 |
Financial liabilities designated at fair value | — | — | 589 | 589 | 608 | 12 | — | — | 594 | 571 | 242 | 8 |
Deposits by banks | 1,698 | 1,172 | — | — | 3,839 | 2,640 | 1,978 | 984 | — | — | 4,242 | 1,403 |
Customer accounts | 661 | 563 | 7,441 | 1,982 | 10,954 | 2,698 | 583 | 405 | 6,601 | 5,508 | 1,877 | 1,877 |
Derivatives | 10,388 | 10,022 | 2,320 | 2,236 | 22,993 | 21,934 | 13,361 | 10,388 | 2,824 | 2,062 | 29,977 | 21,869 |
Subordinated liabilities | 700 | 700 | 15,938 | 15,938 | — | — | 700 | 700 | 14,217 | 13,676 | — | — |
Repurchase agreements – non-trading | 4,071 | 3,178 | — | — | 8,142 | 3,045 | 2,362 | 1,135 | — | — | 9,983 | 8,142 |
Provisions, accruals, deferred income and other liabilities | 7,045 | 2,679 | 4,148 | 2,379 | 10,298 | 3,684 | 7,397 | 1,250 | 4,951 | 3,087 | 8,202 | 8,186 |
Total related party liabilities at 31 Dec | 24,920 | 18,454 | 30,531 | 23,206 | 59,629 | 36,808 | 26,461 | 14,941 | 29,270 | 24,982 | 55,762 | 42,681 |
Guarantees and commitments | 5,322 | 2,115 | — | — | 3,674 | 2,302 | 5,315 | 3,321 | — | — | 4,406 | 2,964 |
HSBC Bank plc Annual Report and Accounts 2024 | 193 |
Held for sale at 31 December | ||
2024 | 2023 | |
£m | £m | |
Held for sale at 31 Dec | ||
Disposal groups | 21,620 | 21,792 |
Unallocated impairment losses1 | (25) | (1,548) |
Non-current assets held for sale | 11 | 124 |
Assets held for sale | 21,606 | 20,368 |
Liabilities of disposal groups held for sale | 23,110 | 20,684 |
French Life Insurance Business | South Africa1 | German Private Banking Business | Total | |
£m | £m | £m | £m | |
Operating segment | WPB | GBM and Corporate Centre | WPB | |
Assets of disposal groups held for sale | ||||
Cash and balances at central banks | — | — | 1,511 | 1,511 |
Financial assets designated and otherwise mandatorily measured at fair value through profit and loss | 11,607 | — | — | 11,607 |
Loans and advances to banks | 115 | — | — | 115 |
Loans and advances to customers | — | 523 | 246 | 769 |
Financial investments2 | 6,776 | — | — | 6,776 |
Insurance Contract Assets | 18 | — | — | 18 |
Prepayments, accrued income and other assets | 793 | 13 | 18 | 824 |
Total Assets at 31 Dec 2024 | 19,309 | 536 | 1,775 | 21,620 |
Liabilities of disposal groups held for sale | ||||
Customer accounts | — | 2,626 | 1,662 | 4,288 |
Financial liabilities designated at fair value | 9 | — | 95 | 104 |
Insurance Contract Liabilities | 17,387 | — | — | 17,387 |
Accruals, deferred income and other liabilities | 1,272 | 41 | 18 | 1,331 |
Total Liabilities at 31 Dec 2024 | 18,668 | 2,667 | 1,775 | 23,110 |
Expected date of completion | Second half of 2025 | Second half of 2025 | Second half of 2025 |
194 | HSBC Bank plc Annual Report and Accounts 2024 |
France retail banking operations | Other1 | Total | |
£m | £m | £m | |
Operating segment | WPB | CMB, GBM | |
Assets of disposal groups held for sale | |||
Cash and balances at central banks | 177 | — | 177 |
Financial assets designated and otherwise mandatorily measured at fair value through profit and loss | 38 | — | 38 |
Loans and advances to banks | 8,103 | — | 8,103 |
Loans and advances to customers | 13,255 | 90 | 13,345 |
Financial investments2 | 25 | — | 25 |
Prepayments, accrued income and other assets | 103 | 1 | 104 |
Total Assets at 31 Dec 2023 | 21,701 | 91 | 21,792 |
Liabilities of disposal groups held for sale | |||
Customer accounts | 17,492 | 95 | 17,587 |
Financial liabilities designated at fair value | 1,858 | — | 1,858 |
Debt securities in issue | 1,080 | — | 1,080 |
Accruals, deferred income and other liabilities | 159 | — | 159 |
Total Liabilities at 31 Dec 2023 | 20,589 | 95 | 20,684 |
Date of completion | 1 January 2024 |
HSBC Bank plc Annual Report and Accounts 2024 | 195 |
196 | HSBC Bank plc Annual Report and Accounts 2024 |
Subsidiaries | % of share class held by immediate parent company (or by HSBC Bank plc where this varies) | Footnotes | |
AI Nominees (UK) One Limited | 100.00 | 3, 10 | |
AI Nominees (UK) Two Limited | 100.00 | 3, 10 | |
Assetfinance December (H) Limited | 100.00 | 10 | |
Assetfinance December (P) Limited | 100.00 | 3, 10 | |
Assetfinance December (R) Limited | 100.00 | 10 | |
Assetfinance June (A) Limited | 100.00 | 10 | |
Assetfinance March (B) Limited | 100.00 | 11 | |
Assetfinance March (F) Limited | 100.00 | 10 | |
Assetfinance September (F) Limited | 100.00 | 10 | |
Banco Nominees (Guernsey) Limited | 100.00 | 12 | |
Banco Nominees 2 (Guernsey) Limited | 100.00 | 12 | |
Banco Nominees Limited | 100.00 | 13 | |
Beau Soleil Limited Partnership | N/A | 1, 14 | |
BentallGreenOak China Real Estate Investments, L.P. | N/A | 1, 15 | |
Canada Crescent Nominees (UK) Limited (In Liquidation) | 100.00 | 3, 16 | |
CCF & Partners Asset Management Limited | 100.00 | (99.99) | 10 |
CCF Holding (Liban) S.A.L. (In Liquidation) | 74.99 | 2, 17 | |
Charterhouse Administrators (D.T.) Limited | 100.00 | (99.99) | 10 |
Charterhouse Management Services Limited | 100.00 | (99.99) | 10 |
Charterhouse Pensions Limited | 100.00 | 3, 10 | |
COIF Nominees Limited | N/A | 1, 3, 10 | |
N/A | 1, 18 | ||
Dempar 1 | 100.00 | (99.99) | 5, 19 |
Eton Corporate Services Limited | 100.00 | 12 | |
Flandres Contentieux S.A. | 100.00 | (99.99) | 5, 19 |
Foncière Elysées | 100.00 | (99.99) | 5, 19 |
Griffin International Limited | 100.00 | 10 | |
HLF | 100.00 | (99.99) | 5, 19 |
HSBC (BGF) Investments Limited | 100.00 | 3, 10 | |
HSBC Asset Finance (UK) Limited | 100.00 | 3, 10 | |
HSBC Asset Finance M.O.G. Holdings (UK) Limited | 100.00 | 3, 10 | |
HSBC Assurances Vie (France) | 100.00 | (99.99) | 5, 20 |
HSBC Bank (General Partner) Limited | 100.00 | 3, 21 | |
HSBC Bank Bermuda Limited | 100.00 | 3, 13 | |
HSBC Bank Capital Funding (Sterling 1) LP | N/A | 1, 21 | |
HSBC Bank Malta p.l.c. | 70.03 | 22 | |
HSBC Cayman Limited | 100.00 | 23 | |
HSBC Cayman Services Limited | 100.00 | 23 | |
HSBC Client Holdings Nominee (UK) Limited | 100.00 | 3, 10 | |
HSBC Client Nominee (Jersey) Limited | 100.00 | 2, 3, 24 | |
HSBC Continental Europe | 99.99 | 3, 5, 19 | |
HSBC Corporate Trustee Company (UK) Limited | 100.00 | 3, 10 | |
HSBC Custody Services (Guernsey) Limited | 100.00 | 12 | |
HSBC Equity (UK) Limited | 100.00 | 3, 10 | |
HSBC Europe B.V. | 100.00 | 10 | |
HSBC Factoring (France) | 100.00 | (99.99) | 5, 19 |
HSBC Financial Services (Lebanon) S.A.L | 99.83 | 25 | |
HSBC Global Asset Management (Bermuda) Limited | 100.00 | 4, 13 | |
HSBC Global Asset Management (Deutschland) GmbH | 100.00 | (99.99) | 7, 26 |
HSBC Global Asset Management (France) | 100.00 | (99.99) | 5, 20 |
HSBC Global Asset Management (Malta) Limited | 100.00 | (70.03) | 27 |
HSBC Global Custody Nominee (UK) Limited | 100.00 | 3, 10 | |
HSBC Global Custody Proprietary Nominee (UK) Limited | 100.00 | 3, 10 | |
HSBC Institutional Trust Services (Bermuda) Limited | 100.00 | 13 | |
Subsidiaries | % of share class held by immediate parent company (or by HSBC Bank plc where this varies) | Footnotes | |
HSBC Insurance Services Holdings Limited (In Liquidation) | 100.00 | 3, 16 | |
HSBC Investment Bank Holdings Limited | 100.00 | 3, 10 | |
HSBC Issuer Services Common Depositary Nominee (UK) Limited | 100.00 | 3, 10 | |
HSBC Life (UK) Limited | 100.00 | 3, 10 | |
HSBC Life Assurance (Malta) Ltd. | 100.00 | (70.03) | 27 |
HSBC LU Nominees Limited | 100.00 | 3, 10 | |
HSBC Marking Name Nominee (UK) Limited | 100.00 | 3, 10 | |
HSBC Middle East Leasing Partnership | N/A | 1, 28 | |
HSBC Operational Services GmbH | 100.00 | (99.99) | 7, 26 |
HSBC Overseas Nominee (UK) Limited | 100.00 | 3, 10 | |
HSBC PB Corporate Services 1 Limited | 100.00 | 29 | |
HSBC Pension Trust (Ireland) DAC | 100.00 | 3, 30 | |
HSBC PI Holdings (Mauritius) Limited | 100.00 | 31 | |
HSBC Preferential LP (UK) | 100.00 | 3, 10 | |
HSBC Private Bank (Luxembourg) S.A. | 100.00 | (99.99) | 32 |
HSBC Private Bank (Suisse) SA | 100.00 | 3, 33 | |
HSBC Private Banking Nominee 3 (Jersey) Limited | 100.00 | 29 | |
HSBC Private Equity Investments (UK) Limited | 100.00 | 10 | |
HSBC Private Markets Management SARL | N/A | 1, 2, 34 | |
HSBC Property Funds (Holding) Limited | 100.00 | 10 | |
HSBC Real Estate Leasing (France) | 100.00 | (99.99) | 5, 19 |
HSBC REIM (France) | 100.00 | (99.99) | 5, 20 |
HSBC Securities (South Africa) (Pty) Limited | 100.00 | 3, 35 | |
HSBC Securities Services (Bermuda) Limited | 100.00 | 13 | |
HSBC Securities Services (Guernsey) Limited | 100.00 | 12 | |
HSBC Securities Services (Ireland) DAC | 100.00 | 30 | |
HSBC Securities Services (Luxembourg) S.A. | 100.00 | 3, 32 | |
HSBC Securities Services Holdings (Ireland) DAC | 100.00 | 30 | |
HSBC Service Company Germany GmbH | 100.00 | (99.99) | 7, 26 |
HSBC Services (France) | 100.00 | (99.99) | 5, 19 |
HSBC SFT (C.I.) Limited | 100.00 | 3, 12 | |
HSBC Specialist Investments Limited | 100.00 | 6, 10 | |
HSBC Transaction Services GmbH | 100.00 | (99.99) | 7, 26 |
HSBC Trinkaus & Burkhardt (International) S.A. | 100.00 | (99.99) | 36 |
HSBC Trinkaus & Burkhardt Gesellschaft fur Bankbeteiligungen mbH | 100.00 | (99.99) | 26 |
HSBC Trinkaus & Burkhardt GmbH | 100.00 | (99.99) | 7, 26 |
HSBC Trinkaus Family Office GmbH | 100.00 | (99.99) | 7, 26 |
HSBC Trinkaus Real Estate GmbH | 100.00 | (99.99) | 7, 26 |
HSBC Trustee (C.I.) Limited | 100.00 | 3, 29 | |
HSBC Trustee (Guernsey) Limited | 100.00 | 3, 12 | |
HSIL Investments Limited | 100.00 | 10 | |
Internationale Kapitalanlagegesellschaft mit beschränkter Haftung | 100.00 | (99.99) | 26 |
James Capel (Nominees) Limited | 100.00 | 3, 10 | |
James Capel (Taiwan) Nominees Limited | 100.00 | 3, 10 | |
Keyser Ullmann Limited | 100.00 | (99.99) | 10 |
Midcorp Limited | 100.00 | 3, 10 | |
Prudential Client HSBC GIS Nominee (UK) Limited | 100.00 | 3, 10 | |
Republic Nominees Limited | 100.00 | 12 | |
RLUKREF Nominees (UK) One Limited | 100.00 | 3, 10 | |
RLUKREF Nominees (UK) Two Limited | 100.00 | 3, 10 | |
S.A.P.C. - Ufipro Recouvrement | 99.99 | 8, 19 | |
Saf Baiyun | 100.00 | (99.99) | 5, 19 |
Saf Guangzhou | 100.00 | (99.99) | 5, 19 |
SCI HSBC Assurances Immo | 100.00 | (99.99) | 8, 20 |
SFM | 100.00 | (99.99) | 5, 19 |
HSBC Bank plc Annual Report and Accounts 2024 | 197 |
Subsidiaries | % of share class held by immediate parent company (or by HSBC Bank plc where this varies) | Footnotes | |
SFSS Nominees (Pty) Limited | 100.00 | 35 | |
Sico Limited | 100.00 | 38 | |
SNC Les Oliviers D'Antibes | 60.00 | (59.99) | 8, 20 |
SNCB/M6-2007 A | 100.00 | (99.99) | 2, 5, 19 |
SNCB/M6-2007 B | 100.00 | (99.99) | 2, 5, 19 |
SNCB/M6-2008 A | 100.00 | (99.99) | 2, 5, 19 |
Société Française et Suisse | 100.00 | (99.99) | 5, 19 |
Somers Dublin DAC | 100.00 | (99.99) | 30 |
Somers Nominees (Far East) Limited | 100.00 | 13 | |
Sopingest | 100.00 | (99.99) | 5, 19 |
South Yorkshire Light Rail Limited | 100.00 | 10 | |
Trinkaus Europa Immobilien-Fonds Nr.3 Objekt Utrecht Verwaltungs-GmbH | 100.00 | (99.99) | 7, 26 |
Trinkaus Immobilien-Fonds Geschaeftsfuehrungs-GmbH | 100.00 | (99.99) | 7, 26 |
Trinkaus Immobilien-Fonds Verwaltungs- GmbH | 100.00 | (99.99) | 7, 26 |
Trinkaus Private Equity Management GmbH | 100.00 | (99.99) | 7, 26 |
Trinkaus Private Equity Verwaltungs GmbH | 100.00 | (99.99) | 7, 26 |
Valeurs Mobilières Elysées | 100.00 | (99.99) | 5, 19 |
Woodex Limited | 100.00 | 13 | |
Joint Ventures | % of share class held by immediate parent company (or by HSBC Bank plc where this varies) | Footnotes | |
MK HoldCo Limited | 50.32 | 2, 39 | |
ProServe Bermuda Limited | 50.00 | 40 | |
The London Silver Market Fixing Limited | N/A | 1 ,2, 3, 41 | |
Associates | % of share class held by immediate parent company (or by HSBC Bank plc where this varies) | Footnotes | |
BGF Group plc | 24.62 | 42 | |
Bud Financial Limited | 4.50 | 4, 43 | |
Divido Financial Services Limited (In Administration) | 7.85 | 4, 44 | |
Episode Six Inc. | 5.69 | 4, 45 | |
HQLAX S.à r.l. | 6.10 | 4, 46 | |
Lightico Ltd | 2.80 | 4, 47 | |
LiquidityMatch LLC | N/A | 1, 48 | |
London Precious Metals Clearing Limited | 30.00 | 2, 3, 49 | |
Marketnode PTE. Ltd. | 12.60 | 4, 50 | |
Quantexa Limited | 9.36 | 4, 51 | |
Threadneedle Software Holdings Limited | 7.10 | 4, 52 | |
Trade Information Network Limited | 12.76 | 37 | |
Trinkaus Europa Immobilien-Fonds Nr. 7 Frankfurt Mertonviertel KG | N/A | 1, 26 | |
We Trade Innovation Designated Activity Company (In Liquidation) | 9.88 | 2, 9 | |
1 | Where an entity is governed by voting rights, HSBC consolidates when it holds – directly or indirectly – the necessary voting rights to pass resolutions by the governing body. In all other cases, the assessment of control is more complex and requires judgement of other factors, including having exposure to variability of returns, power to direct relevant activities, and whether power is held as an agent or principal. HSBC’s consolidation policy is described in Note 1.2(a). |
2 | Management has determined that these undertakings are excluded from consolidation in the group accounts as these entities do not meet the definition of subsidiaries in accordance with IFRS. HSBC’s consolidation policy is described in Note 1.2(a). |
3 | Directly held by HSBC Bank plc |
Description of shares | |
4 | Preference Shares |
5 | Actions |
6 | Redeemable Preference Shares |
7 | GmbH Anteil |
8 | Parts |
Registered offices | |
9 | 10 Earlsfort Terrace, Dublin, Ireland, D02 T380 |
10 | 8 Canada Square, London, United Kingdom, E14 5HQ |
11 | 5 Donegal Square South, Northern Ireland, Belfast, United Kingdom, BT1 5JP |
12 | Arnold House St Julians Avenue, St Peter Port, Guernsey, GY1 3NF |
13 | 37 Front Street, Harbourview Centre, Ground Floor, Hamilton, Pembroke, Bermuda, HM 11 |
14 | 1 Queen's Road Central, Hong Kong |
15 | Oak House Hirzel Street, St Peter Port, Guernsey, GY1 2NP |
16 | c/o Teneo Financial Advisory Limited, The Colmore Building, 20 Colmore Circus, Queensway, Birmingham, United Kingdom, B4 6AT |
17 | Solidere - Rue Saad Zaghloul Immeuble - 170 Marfaa, P.O. Box 17 5476 Mar Michael, Beyrouth, Lebanon, 11042040 |
18 | c/o Walkers Corporate Services Limited, Walker House, 87 Mary Street, George Town, Grand Cayman, Cayman Islands, KY1-9005 |
19 | 38 avenue Kléber, Paris, France, 75116 |
20 | Immeuble Cœur Défense 110 esplanade du Général de Gaulle, Courbevoie, France, 92400 |
21 | HSBC House Esplanade, St. Helier, Jersey, JE4 8UB |
22 | 116 Archbishop Street, Valletta, Malta, VLT1444 |
23 | P.O. Box 309 Ugland House, Grand Cayman, Cayman Islands, KY1-1104 |
24 | HSBC House Esplanade, St. Helier, Jersey, JE1 1HS |
25 | Centre Ville 1341 Building - 4th Floor Patriarche Howayek Street, PO Box Riad El Solh, Lebanon, 9597 |
26 | Hansaallee 3, Düsseldorf, Germany, 40549 |
27 | 80 Mill Street, Qormi, Malta, QRM 3101 |
28 | Unit 401, Level 4, Gate Precinct Building 2, Dubai International Financial Centre, P. O. Box 506553, Dubai, United Arab Emirates |
29 | HSBC House Esplanade, St. Helier, Jersey, JE1 1GT |
30 | 1 Grand Canal Square, Grand Canal Harbour, Dublin 2, Ireland, D02 P820 |
31 | 6th floor HSBC Centre 18, Cybercity, Ebene, Mauritius, 72201 |
32 | 18 Boulevard de Kockelscheuer, Luxembourg, Luxembourg, 1821 |
33 | 9-17 Quai des Bergues, Geneva, Switzerland, 1201 |
34 | 5 rue Heienhaff, Senningerberg, Luxembourg, L-1736 |
35 | 1 Mutual Place, 107 Rivonia Road, Sandton, Gauteng, South Africa, 2196 |
36 | 16 Boulevard d'Avranches, Luxembourg, L-1160 |
37 | 3 More London Riverside, London, United Kingdom, SE1 2AQ |
38 | Woodbourne Hall, Road Town, Tortola, British Virgin Islands, P.O. Box 3162 |
39 | 35 Ballards Lane, London, United Kingdom, N3 1XW |
40 | c/o Mayfair Corporate Services Ltd., 26 Burnaby Street, Hamilton, Bermuda, HM11 |
41 | 27 Old Gloucester Street, London, United Kingdom, WC1N 3AX |
42 | 13-15 York Buildings, London, United Kingdom, WC2N 6JU |
43 | 167-169 Great Portland Street, 5th Floor, London, United Kingdom, W1W 5PF |
44 | c/o Interpath Ltd, 10 Fleet Place, London, United Kingdom, EC4M 7RB |
45 | 251 Little Falls Drive, New Castle, Wilmington, United States of America, 19808 |
198 | HSBC Bank plc Annual Report and Accounts 2024 |
Registered offices | |
46 | 9 rue du Laboratoire, Grand Duchy of Luxembourg, Luxembourg, L-1911 |
47 | 121 HaHashmonaim St., Tel Aviv, Israel, 6713328 |
48 | 111 Town Square Place, Suite 840, Jersey City, New Jersey, United States of America, 07310 |
49 | 7th Floor, 62 Threadneedle Street, London, United Kingdom, EC2R 8HP |
50 | 1 Harbourfront Avenue, #14-07 Keppel Bay Tower, Singapore, 098632 |
51 | c/o Company Secretarial Department, 280 Bishopsgate, London, United Kingdom, EC2M 4AG |
52 | 2nd Floor, Regis House, 45 King William Street, London, United Kingdom, EC4R 9AN |