Notes 2023 | 2022 | 2021 | ||
| Assets | ||||
Cash and cash equivalents | 6 | |||
Amounts due from credit institutions | 7 | |||
Investment securities | 8 | |||
Loans to customers and finance lease receivables | 9 | |||
Accounts receivable and other loans | 10 | |||
Prepayments | ||||
Foreclosed Assets* | 12 | |||
Right-of-use assets | 11 | |||
Investment properties | 15 | |||
Property and equipment | 13 | |||
Goodwill | 16 | |||
Intangible assets | 14 | |||
Income tax assets | 17 | |||
Other assets* | 18 | |||
Assets held for sale | ||||
Total assets | ||||
| Liabilities | ||||
Client deposits and notes | 19 | |||
Amounts owed to credit institutions | 20 | |||
Debt securities issued | 21 | |||
Lease liability | 11 | |||
Accruals and deferred income | ||||
Income tax liabilities | 17 | |||
Other liabilities | 18 | |||
Total liabilities | ||||
Equity | 23 | |||
Share capital | ||||
Additional paid-in capital | ||||
Treasury shares | ( | ( | ( | |
Capital redemption reserve | ||||
Other reserves | ( | |||
Retained earnings | ||||
Total equity attributable to shareholders of the Group | ||||
Non-controlling interests | ||||
Total equity | ||||
Total liabilities and equity |
Notes 2023 | 2022 | 2021 | ||
Interest income calculated using EIR method | ||||
Other interest income | ||||
Interest income | ||||
Interest expense | ( | ( | ( | |
Deposit insurance fees | ( | ( | ( | |
Net interest income | 24 | |||
Fee and commission income | ||||
Fee and commission expense | ( | ( | ( | |
Net fee and commission income | 25 | |||
Net foreign currency gain | ||||
Net gains/(losses) on extinguishment of debt | ( | ( | ||
One-off other income from settlement of legacy claim | 10 | |||
Net other gains/(losses) | 28 | |||
Operating income | ||||
Salaries and other employee benefits | 26 | ( | ( | ( |
Administrative expenses | 26 | ( | ( | ( |
Depreciation, amortisation and impairment | 11, 13, 14 | ( | ( | ( |
Other operating expenses | ( | ( | ( | |
Operating expenses | ( | ( | ( | |
Profit/(loss) from associates | ( | |||
Operating income before cost of risk | ||||
Expected credit loss on loans to customers | 27 | ( | ( | ( |
Expected credit loss on finance lease receivables | 27 | ( | ( | ( |
Other expected credit loss | 27 | ( | ||
Impairment charge on other assets and provisions | 27 | ( | ( | |
Cost of risk | ( | ( | ( | |
Net operating income before non-recurring items | ||||
Net non-recurring items | ( | |||
Profit before income tax expense | ||||
Income tax expense | 17 | ( | ( | ( |
Profit for the year | ||||
| Total profit attributable to: | ||||
– shareholders of the Group | ||||
– non-controlling interests | ||||
Basic earnings per share: | 23 | |||
Diluted earnings per share: | 23 |
2023 | 2022 | 2021 | |
Profit for the year | |||
| Other comprehensive (loss)/income | |||
| Other comprehensive (loss)/income to be reclassified to profit or loss in subsequent | |||
| years, net of tax: | |||
– Net change in fair value on investments in debt instruments measured at fair value through other comprehensive income (FVOCI) | ( | ||
– Realised gain on financial assets measured at FVOCI | ( | ( | ( |
| – Change in allowance for expected credit losses on investments in debt instruments | |||
measured at FVOCI reclassified to the consolidated income statement | ( | ||
– Loss from currency translation differences | ( | ( | ( |
Net other comprehensive (loss)/income not to be reclassified to profit or loss in subsequent years, net of tax | ( | ( | |
| Other comprehensive loss not to be reclassified to profit or loss in subsequent years: | |||
– Net gain (loss) on investments in equity instruments designated at FVOCI | ( | ||
| Net other comprehensive income/(loss) to be reclassified to profit or loss in subsequent | |||
years, net of tax | ( | ||
Other comprehensive (loss)/income for the year, net of tax | ( | ( | |
Total comprehensive income for the year | |||
| Total comprehensive income attributable to: | |||
– shareholders of the Group | |||
– non-controlling interests | |||
| Attributable to shareholders of the Group | |||||||||
| Additional | Capital | Non- | |||||||
| Share | paid-in | Treasury | Other | redemption | Retained | controlling | Total | ||
| capital | capital | shares | reserves | reserve | earnings | Total | interests | equity | |
31 December 2020 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive income for the year | ( | ( | ( | ( | ( | ||||
Total comprehensive income for the year | ( | ||||||||
Increase in equity arising from share-based payments | |||||||||
| Purchase of treasury shares | |||||||||
under share-based payments | ( | ( | ( | ( | |||||
| Dividends to shareholders | |||||||||
of the Group (Note 23) | ( | ( | ( | ||||||
Increase in share capital of subsidiaries | ( | ( | |||||||
Dividends of subsidiaries to non-controlling shareholders | ( | ( | |||||||
31 December 2021 | ( | ( | |||||||
Profit for the year | |||||||||
Other comprehensive income for the year | ( | ( | |||||||
Total comprehensive income for the year | |||||||||
Increase in equity arising from share-based payments | |||||||||
| Purchase of treasury shares | |||||||||
under share-based payments | ( | ( | ( | ( | |||||
| Dividends to shareholders | |||||||||
of the Group (Note 23) | ( | ( | ( | ||||||
Increase in share capital of subsidiaries | ( | ( | ( | ||||||
Purchase of treasury shares | ( | ( | ( | ||||||
Cancellation of treasury shares | ( | ( | |||||||
Dividends of subsidiaries to non-controlling shareholders | ( | ( | |||||||
31 December 2022 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive income for the year | ( | ( | ( | ( | |||||
Total comprehensive income for the year | |||||||||
Increase in equity arising from share-based payments | |||||||||
| Purchase of treasury shares | |||||||||
under share-based payments | ( | ( | ( | ( | |||||
| Dividends to shareholders | |||||||||
of the Group (Note 23) | ( | ( | ( | ||||||
Increase in share capital of subsidiaries | |||||||||
| Non-controlling interests arising | |||||||||
on acquisition of subsidiary | |||||||||
Purchase of treasury shares | ( | ( | ( | ( | |||||
Cancellation of treasury shares | ( | ( | |||||||
Dividends of subsidiaries to non-controlling shareholders | ( | ( | |||||||
31 December 2023 | ( |
Notes 2023 | 2022 | 2021 | ||
| Cash flows from operating activities | ||||
Interest received | ||||
Interest paid | ( | ( | ( | |
Fees and commissions received | ||||
Fees and commissions paid | ( | ( | ( | |
Net cash inflow from real estate | ||||
Net realised gain from foreign currencies | ||||
Recoveries of loans to customers previously written off | 9 | |||
Cash received from/(paid for) derivatives | ( | |||
Other income received | 10 | |||
Salaries and other employee benefits paid | ( | ( | ( | |
General and administrative and operating expenses paid | ( | ( | ( | |
| Cash flows from operating activities before changes in operating assets | ||||
and liabilities | ||||
| Net (increase)/decrease in operating assets | ||||
Amounts due from credit institutions | ( | ( | ||
Loans to customers and finance lease receivables | ( | ( | ( | |
Prepayments and other assets* | ( | ( | ||
Foreclosed assets* | ( | ( | ||
| Net increase/(decrease) in operating liabilities | ||||
Amounts due to credit institutions | ( | |||
Debt securities issued | ( | ( | ||
Client deposits and notes | ||||
Other liabilities | ||||
Net cash flows from/(used in) operating activities before income tax | ( | |||
Income tax paid | ( | ( | ( | |
Net cash flows from/(used in) operating activities | ( | |||
| Cash flows from/(used in) investing activities | ||||
Net (purchases) sales of investment securities | ( | ( | ( | |
Purchase of investments in associates | ( | |||
Purchase of investments in subsidiaries | ( | |||
Proceeds from sale of investment properties and assets held for sale | ||||
Proceeds from sale of property and equipment and intangible assets | ||||
Purchase of property and equipment and intangible assets | ( | ( | ( | |
Dividends received | ||||
Net cash flows used in investing activities | ( | ( | ( | |
| Cash flows (used in) from financing activities | ||||
Repurchase of debt securities issued | 21 | ( | ( | ( |
Repayment of the principal portion of the debt securities issued | 21 | ( | ( | ( |
Proceeds from Tier 2 notes issued | 21 | |||
Proceeds from Additional Tier 1 | 20 | |||
Cash payments for the principal portion of the lease liability | 11 | ( | ( | ( |
Dividends paid | ( | ( | ( | |
Purchase of treasury shares under share-based payments | ( | ( | ( | |
Purchase of treasury shares | ( | ( | ||
Net cash used in financing activities | ( | ( | ( | |
Effect of exchange rates changes on cash and cash equivalents | ( | ( | ||
Effect of expected credit losses on cash and cash equivalents | ( | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ( | ||
Cash and cash equivalents, beginning of the year | 6 | |||
Cash and cash equivalents, end of the year | 6 |
| 31 December | 31 December | 31 December | |
| 2023 | 2022 | 2021 | |
JSC Georgia Capital** | 19.71% | 20.60% | 19.90% |
M&G Investment Management Ltd | 4.84% | 4.10% | 2.86% |
Dimensional Fund Advisors (DFA) LP | 4.11% | 3.67% | 3.13% |
JP Morgan Asset Management | 4.04% | 2.60% | 1.17% |
BlackRock Investment Management (UK) | 3.58% | 2.31% | 1.57% |
Vanguard Group Inc | 3.33% | 3.20% | 2.42% |
Gemsstock Ltd | 2.57% | 2.47% | 0.04% |
Others | 57.82% | 61.05% | 68.91% |
Total* | 100.00% | 100.00% | 100.00% |
| 31 December | 31 December | 31 December | ||||
2023, | shares | 2022, | shares | 2021, | shares | |
| held | held | held | ||||
Neil Janin* | N/A | N/A | 32,880 | |||
Mel Carvill* | – | – | N/A | |||
Archil Gachechiladze | 718,207 | 623,978 | 442,234 | |||
Al Breach | 30,000 | 30,000 | 30,000 | |||
Tamaz Georgadze | 5,000 | 5,000 | 5,000 | |||
Hanna Loikkanen | – | – | – | |||
Jonathan Muir | – | – | – | |||
Cecil Quillen | 2,900 | 2,900 | 2,900 | |||
Véronique McCarroll | – | – | – | |||
Mariam Megvinetukhutsesi | 4,102 | 4,102 | 3,102 | |||
Total | 760,209 | 665,980 | 516,116 |
| Proportion of voting rights and | ||||||||||||
| ordinary share capital held | ||||||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | |||||||
| Subsidiaries | 2023 | 2022 | 2021 | incorporation | Address | Industry | incorporation | acquisition | ||||
BGEO Group Limited | 100.00% | 100.00% | 100.00% | United | 29 Farm Street, | Holding | 14/10/2011 | – | ||||
| Kingdom | London, W1J 5RL | Company | ||||||||||
JSC BGEO Group | 100.00% | 100.00% | 100.00% | Georgia | 29a Gagarini | Investment | 28/5/2015 | – | ||||
| Street, Tbilisi, 0105 | ||||||||||||
Þ JSC Idea | 100.00% | 100.00% | 100.00% | Georgia | 3 Pushkin Street, | Insurance | 26/12/2018 | – | ||||
| Tbilisi, 0105 | ||||||||||||
| Þ JSC Bank of | 99.56% | 99.55% | 99.55% | Georgia | 29a Gagarini | Banking | 21/10/1994 | – | ||||
| Georgia | Street, Tbilisi, 0105 | |||||||||||
| Þ Bank of Georgia | 100.00% | 100.00% | 100.00% | United | 29 Farm Street, | Information | 17/8/2010 | – | ||||
| Representative | Kingdom | London, W1J 5RL | sharing and | |||||||||
| Office UK | market research | |||||||||||
| Limited | ||||||||||||
| Þ Tree of Life | 100.00% | 100.00% | 100.00% | Georgia | 3 Pushkin Street, | Charitable | 25/8/2008 | – | ||||
| Foundation | Tbilisi 0105 | activities | ||||||||||
| NPO (formerly | ||||||||||||
| known as Bank of | ||||||||||||
| Georgia Future | ||||||||||||
| Foundation, | ||||||||||||
| NPO) | ||||||||||||
| Þ Bank of Georgia | 100.00% | 100.00% | 100.00% | Hungary | 1054 | Budapest, | Representative | 18/6/2012 | – | |||
| Representative | Szabadság tér 7; | office | ||||||||||
| Office Hungary | Bank Center | |||||||||||
Þ | Representative | 100.00% | 100.00% | 100.00% | Turkey | Süleyman Seba | Representative | 25/12/2013 | – | |||
| Office of JSC | Caddesi No:48 | office | ||||||||||
| Bank of Georgia | A Blok Daire 82 | |||||||||||
| in Turkey | Akaretler Beşiktaş | |||||||||||
34357 | Istanbul | |||||||||||
Þ | Georgia Financial | 100.00% | 100.00% | 100.00% | Israel | 7 Menahem Begin, | Information | 9/2/2009 | – | |||
| Investments, LLC | Ramat Gan 52681 | sharing and | ||||||||||
| market research | ||||||||||||
Þ | Benderlock | 100.00% | 100.00% | 100.00% | Cyprus | Arch. Makariou III | Investments | 12/5/2009 | 13/10/2009 | |||
| Investments | 58, IRIS TOWER, | |||||||||||
| Limited | 8th floor, Flat/ | |||||||||||
| Office 702 P.C. | ||||||||||||
1075, | Nicosia | |||||||||||
| Þ JSC Belarusky | 99.98% | 99.98% | 99.98% | Belarus | Nezavisimosty | Banking | 16/4/1992 | 3/6/2008 | ||||
| Narodny Bank | Avenue 87A, Minsk, | |||||||||||
| 220012 | ||||||||||||
Þ | BNB Leasing, | 99.90% | 99.90% | 99.90% | Belarus | Nezavisimosty | Leasing | 30/3/2006 | 3/6/2008 | |||
| LLC | Avenue 87A, room | |||||||||||
| 3, Minsk, 220012 | ||||||||||||
Þ | Georgian Leasing | 100.00% | 100.00% | 100.00% | Georgia | 3-5 Kazbegi | Leasing | 29/10/2001 | 31/12/2004 | |||
| Company, LLC | Street,Tbilisi | |||||||||||
Þ | Prime Leasing | 100.00% | 100.00% | 100.00% | Georgia | Didube-Chughureti | Leasing | 27/1/2012 | 21/1/2015 | |||
| district, Ak. Tsereteli | ||||||||||||
| Avenue №114, Tbilisi | ||||||||||||
Þ JSC BG Financial | 100.00% | 100.00% | 100.00% | Georgia | 79 David | Investment | 7/8/2015 | – | ||||
| Agmashenebeli | ||||||||||||
Avenue, 0102, | Tbilisi | |||||||||||
| Þ JSC Galt & | 100.00% | 100.00% | 100.00% | Georgia | 79 David | Brokerage | 19/12/1995 | 28/12/2004 | ||||
| Taggart | Agmashenebeli | and asset | ||||||||||
Avenue, 0102, | Tbilisi | management | ||||||||||
Þ | Branch | 100.00% | 100.00% | 100.00% | Azerbaijan | 1C Mikayil Mushvig, | Representative | 28/12/2013 | – | |||
| Office of ‘BG | Kempinski Hotel | office | ||||||||||
| Kapital’ JSC | Badamdar, 6th | |||||||||||
| in Azerbaijan | floor, Yasamal. | |||||||||||
AZ1006, | Baku | |||||||||||
Galt and | Þ | 100.00% | 0.00% | 0.00% | Georgia | Krtsanisi district, | Representative | 22/9/2023 | – | |||
| Taggart SPV | Pushkin street N3, | office | ||||||||||
| 2 LLC* | Tbilisi | |||||||||||
Galt and | Þ | 100.00% | 100.00% | 100.00% | Cyprus | Arch. Makariou III | Investments | 3/7/2006 | – | |||
| Taggart | 58, IRIS TOWER, | |||||||||||
| Holdings | 8th floor, Flat/ | |||||||||||
| Limited | Office 702 P.C. | |||||||||||
1075, | Nicosia | |||||||||||
Þ | BG Capital | 100.00% | 100.00% | 100.00% | Belarus | 5A-3Н, K.Chornogo | Brokerage | 19/2/2008 | – | |||
| (Belarus), | lane, Minsk, 220012 | |||||||||||
| LLC | ||||||||||||
| Proportion of voting rights and | ||||||||||||
| ordinary share capital held | ||||||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | |||||||
| Subsidiaries | 2023 | 2022 | 2021 | incorporation | Address | Industry | incorporation | acquisition | ||||
| Þ JSC Digital Area | 100.00% | 100.00% | 100.00% | Georgia | 79 David | Digital | 8/6/2018 | – | ||||
| (former JSC | Agmashenebeli | |||||||||||
| Polymath Group) | Avenue, 0102, | Tbilisi | ||||||||||
Þ JSC Extra area | 100.00% | 99.34% | 98.68% | Georgia | 79 David | Digital | 22/5/2019 | – | ||||
| Agmashenebeli | ||||||||||||
Avenue, 0102, | Tbilisi | |||||||||||
Þ | Easy Box LLC | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Street, | Transportation | 22/12/2020 | – | |||
| Tbilisi | ||||||||||||
| Þ JSC Optimo | 100.00% | 100.00% | 0.00% | Georgia | 41, Pekini Street, | Digital | 8/11/2022 | – | ||||
| Global | Tbilisi | |||||||||||
Þ | OPTIMO, FE | 100.00% | 0.00% | 0.00% | Uzbekistan | Mirabadski District, | Digital | 31/8/2023 | – | |||
| LLC** | 81-38, Tashkent | |||||||||||
Þ JSC Delivery*** | 81.38% | 25.75% | 0.00% | Georgia | 6 A. Andronikashvili | Digital | 14/12/2017 | 8/11/2022 | ||||
| Street II Dead End, | ||||||||||||
| Tbilisi | ||||||||||||
Þ | El. Biletebi | 83.34% | 0.00% | 0.00% | Georgia | Aleksandre Kazbegi, | Digital | 11/12/2008 | 29/9/2023 | |||
| LLC**** | N29, apartment N6, | |||||||||||
| Tbilisi | ||||||||||||
| Þ Ticketing Area | 100.00% | 0.00% | 0.00% | Georgia | 41, Pekini Street, | Digital | 6/7/2023 | – | ||||
| LLC***** | Tbilisi | |||||||||||
Þ | Solo, LLC | 100.00% | 100.00% | 100.00% | Georgia | 79 David | Trade | 22/4/2015 | – | |||
| Agmashenebeli | ||||||||||||
Avenue, 0102, | Tbilisi | |||||||||||
| Þ JSC United | 100.00% | 100.00% | 100.00% | Georgia | 74a Chavchavadze | Registrar | 29/5/2006 | – | ||||
| Securities Registrar | Avenue, Tbilisi, 0162 | |||||||||||
| of Georgia | ||||||||||||
| Þ JSC Express | 100.00% | 100.00% | 100.00% | Georgia | 1b, Budapest | Investments | 29/10/2007 | – | ||||
| Technologies | Street, Tbilisi, 0160 | |||||||||||
| Þ JSC Georgian | 99.41% | 99.41% | 99.41% | Georgia | 221 | Nutsubidze | Card processing | 17/1/1997 | 20/10/2004 | |||
| Card | Street, Tbilisi, 0168 | |||||||||||
Direct Debit | Þ | 100.00% | 100.00% | 100.00% | Georgia | Luxemburg 25, | Electronic | 7/3/2006 | – | |||
| Georgia, LLC | Tbilisi, 0160 | payment | ||||||||||
| services | ||||||||||||
| Þ LLC Didi Digomi | 100.00% | 100.00% | 100.00% | Georgia | 80-82, | Communication | 23/4/2007 | – | ||||
| Research Center | D.Agmashenebeli | services | ||||||||||
| Street, Tbilisi, 0102 | ||||||||||||
| Þ Metro Service +, | 100.00% | 100.00% | 100.00% | Georgia | 74a Chavchavadze | Business | 10/5/2006 | – | ||||
| LLC | Avenue, Tbilisi, 0162 | servicing | ||||||||||
| Premium Compliance | 100.00% | 100.00% | 100.00% | Georgia | Kazbegi Street 3-5, | Various | 17/2/2012 | – | ||||
| Advisory, LLC | Tbilisi | |||||||||||
| Proportion of voting rights and ordinary share | ||||||||
| capital held | ||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | |||
| Associates | 2023 | 2022 | 2021 | incorporation | Address | Industry | incorporation | acquisition |
JSC Credit info | 21.08% | 21.08% | 21.08% | Georgia | 2 Tarkhnishvili | Financial | 14/2/2005 | 14/2/2005 |
| Street, Tbilisi | intermediation | |||||||
| JSC Tbilisi Stock | 24.04% | 24.04% | 24.04% | Georgia | 72 Vazha-Pshavela | Financial | 8/5/2015 | 23/12/2016 |
| Exchange | Avenue, Tbilisi | intermediation |
| Years | |
Office buildings and service centres | Up to 100 |
Furniture and fixtures | 3-20 |
Computers and equipment | 5-10 |
Motor vehicles | 2-7 |
Lari to GBP | Lari to US$ | Lari to EUR | Lari to BYN | |
31 December 2023 | 3.4228 | 2.6894 | 2.9753 | 0.8162 |
31 December 2022 | 3.2581 | 2.702 | 2.8844 | 1.073 |
31 December 2021 | 4.1737 | 3.0976 | 3.504 | 1.2101 |
| As previously | |||
| Consolidated Statement of Financial Position for the year ended 31 December 2022 | reported | Reclassification | As reclassified |
Foreclosed Assets | – | 119,924 | 119,924 |
Inventories | 17,096 | (17,096) | – |
Other assets | 317,886 | (102,828) | 215,058 |
| As previously | |||
| Consolidated statement of cash flows for the year ended 31 December 2022 | reported | Reclassification | As reclassified |
| Net (increase) decrease in operating assets | |||
Prepayments and other assets | (18,612) | 11,700 | (6,912) |
Foreclosed assets | – | (11,700) | (11,700) |
| As previously | |||
| Consolidated Statement of Financial Position for the year ended 31 December 2021 | reported | Reclassification | As reclassified |
Foreclosed Assets | – | 3,216 | 3,216 |
Inventory | 11,514 | (11,514) | – |
Other assets | 246,947 | 8,298 | 255,245 |
| As previously | |||
| Consolidated statement of cash flows for the year ended 31 December 2021 | reported | Reclassification | As reclassified |
| Net (increase) decrease in operating assets | |||
Prepayments and other assets | (25,324) | 5,907 | (19,417) |
Foreclosed assets | – | (5,907) | (5,907) |
| Balance at | Balance at | ||
| 31 December | 31 December | ||
| Currency | 2023 | 2022 | |
| Financial assets | |||
Loans to customers and finance lease receivables | US$ | 70 | 631,180 |
| Financial liabilities | |||
Amounts owed to credit institutions | US$ | 373,769 | 515,129 |
Debt securities issued | US$ | 267,113 | 267,702 |
| Fair value | |
| recognised on | |
| acquisition | |
| Assets | |
Cash and cash equivalents | 468 |
Inventories | 302 |
Property and equipment | 263 |
Intangible assets | 182 |
Other assets | 64 |
| 1,279 | |
| Liabilities | |
Trade payables | (353) |
Other liabilities | (1) |
| (354) | |
Total identifiable net assets at fair value | 925 |
Non-controlling interest measured at proportionate share of net assets | (41) |
Fair value of Investment in Associate derecognised | (2,309) |
NCI Forward liability | (1,270) |
Goodwill arising on acquisition | 5,765 |
Purchase consideration | 3,070 |
| Fair value | |
| recognised on | |
| acquisition | |
| Assets | |
Cash and cash equivalents | 595 |
Property and equipment | 19 |
Intangible assets | 745 |
Other assets | 582 |
| 1,941 | |
| Liabilities | |
Advances received | (706) |
Trade payables | (31) |
| (737) | |
Total identifiable net assets at fair value | 1,204 |
Non-controlling interest measured at proportionate share of net assets | (241) |
Goodwill arising on acquisition | 2,137 |
Purchase consideration | 3,100 |
| SICR threshold | |||
Loan portfolio type | Rating type | Initial rating | (notches) |
Commercial loans | Internal | 2-4+ | 5-12 |
Commercial loans | Internal | 5-7+ | 1-5 |
Micro and SME loans | External | A-C | 5-8 |
Mortgage loans | External | A-C | 6-8 |
Consumer loans | External | A-C | 4-10 |
Gold – pawn loans | External | A-C | 6-10 |
Micro and SME loans, Mortgage, Consumer, Gold – pawn loans | External | D-E | 1-5 |
| ECL | Assigned | As at 31 December 2023 | Assigned | As at 31 December 2022 | Assigned | As at 31 December 2021 | ||||||||
| Key drivers | scenario | weight | 2024 | 2025 | 2026 | weight | 2023 | 2024 | 2025 | weight | 2022 | 2023 | 2024 | |
| GDP growth in % | Upside | 25% | 6.50% | 5.50% | 5.00% | 25% | 6.00% | 5.00% | 5.00% | 25% | 6.00% | 5.00% | 4.50% | |
Base case | 50% | 5.00% | 4.50% | 5.00% | 50% | 4.00% | 5.50% | 5.00% | 50% | 5.00% | 4.00% | 4.50% | ||
Downside | 25% | 3.00% | 4.00% | 5.00% | 25% | 2.00% | 4.00% | 5.00% | 25% | 2.00% | 4.00% | 5.00% | ||
| GEL/US$ exchange rate | Upside | 25% | 3.00% | 2.00% | 0.00% | 25% | 2.00% | 0.00% | 0.00% | 25% | 4.00% | 2.00% | 2.00% | |
Base case | 50% | 0.00% | 0.00% | 0.00% | 50% | 0.00% | 0.00% | 0.00% | 50% | 0.00% | 0.00% | 0.00% | ||
Downside | 25% | -15.00% | 0.00% | 5.00% | 25% | -15.00% | 5.00% | 5.00% | 25% | -10.00% | 2.00% | 3.00% | ||
| CPI inflation rate in % | Upside | 25% | 3.25% | 3.00% | 3.00% | 25% | 5.00% | 3.00% | 3.00% | 25% | 5.50% | 3.00% | 3.00% | |
Base case | 50% | 3.60% | 3.10% | 3.00% | 50% | 5.30% | 3.10% | 3.00% | 50% | 7.00% | 2.50% | 3.00% | ||
Downside | 25% | 5.00% | 4.00% | 3.00% | 25% | 9.00% | 6.00% | 3.00% | 25% | 8.00% | 4.00% | 3.00% | ||
| ECL | Assigned | As at 31 December 2023 | Assigned | As at 31 December 2022 | Assigned | As at 31 December 2021 | ||||
| Key drivers | scenario | weight | 2024 | 2025 | weight | 2023 | 2024 | weight | 2022 | 2023 |
| GDP growth in % | Upside | 25% | 3.77% | 3.13% | 10% | 2.66% | 4.26% | 25% | 2.92% | 5.01% |
Base case | 50% | 1.95% | 0.49% | 50% | 0.31% | 0.50% | 50% | 0.56% | 1.24% | |
Downside | 25% | 0.14% | -2.15% | 40% | -2.05% | -3.26% | 25% | -1.80% | -2.52% | |
| BYN/US$ exchange rate % | Upside | 25% | 0.66% | 0.62% | 10% | 0.71% | 0.65% | 25% | 0.56% | 0.52% |
Base case | 50% | 1.00% | 1.23% | 50% | 2.53% | 1.65% | 50% | 2.44% | 1.37% | |
Downside | 25% | 1.31% | 1.77% | 40% | 4.09% | 2.41% | 25% | 4.05% | 1.98% | |
| CPI inflation rate in % | Upside | 25% | -0.09% | -0.52% | 10% | 0.38% | -0.58% | 25% | -0.07% | -0.85% |
Base case | 50% | 1.94% | 1.82% | 50% | 2.20% | 1.66% | 50% | 1.83% | 1.38% | |
Downside | 25% | 3.86% | 4.01% | 40% | 3.93% | 3.76% | 25% | 3.63% | 3.46% |
| As at 31 December 2023 | |||||
| ECL coverage by scenarios | |||||
| Reported ECL | |||||
| Reported ECL | coverage | Upside | Base case | Downside | |
Commercial loans | 100,378 | 1.43% | 1.37% | 1.40% | 1.44% |
Residential mortgage loans | 22,750 | 0.50% | 0.49% | 0.50% | 0.51% |
Micro and SME loans | 71,661 | 1.76% | 1.74% | 1.76% | 1.78% |
Consumer loans | 131,633 | 2.80% | 2.75% | 2.79% | 2.86% |
Gold – pawn loans | 1,390 | 0.93% | 0.92% | 0.92% | 0.93% |
| As at 31 December 2022 | |||||
| ECL coverage by scenarios | |||||
| Reported ECL | |||||
| Reported ECL | coverage | Upside | Base case | Downside | |
Commercial loans | 91,557 | 1.72% | 1.58% | 1.70% | 1.81% |
Residential mortgage loans | 30,055 | 0.72% | 0.71% | 0.71% | 0.73% |
Micro and SME loans | 63,502 | 1.66% | 1.61% | 1.65% | 1.70% |
Consumer loans | 135,450 | 3.76% | 3.70% | 3.74% | 3.84% |
Gold – pawn loans | 5,441 | 3.31% | 3.30% | 3.30% | 3.31% |
| As at 31 December 2021 | |||||
| ECL coverage by scenarios | |||||
| Reported ECL | |||||
| Reported ECL | coverage | Upside | Base case | Downside | |
Commercial loans | 159,215 | 2.87% | 2.82% | 2.84% | 2.86% |
Residential mortgage loans | 33,038 | 0.82% | 0.80% | 0.81% | 0.85% |
Micro and SME loans | 74,441 | 1.99% | 1.93% | 1.96% | 2.13% |
Consumer loans | 136,035 | 4.56% | 4.46% | 4.54% | 4.70% |
Gold – pawn loans | 2,075 | 1.25% | 1.25% | 1.25% | 1.26% |
| Corporate | ||||||
| Retail | Investment | Group | ||||
Banking | SME | Banking | BNB | Eliminations | Total | |
Net interest income | 790,630 | 256,013 | 520,237 | 48,486 | 80 | 1,615,446 |
Net fee and commission income | 302,555 | 40,574 | 83,718 | 7,379 | 256 | 434,482 |
Net foreign currency gain | 197,379 | 38,357 | 88,369 | 41,606 | – | 365,711 |
Net gains/(losses) on extinguishment of debt | 184 | 52 | 107 | 221 | – | 564 |
Other income from settlement of legacy claim | – | – | 22,585 | – | – | 22,585 |
Net other gains/(losses) | 18,287 | 5,997 | 88,928 | 1,788 | (829) | 114,171 |
Operating income | 1,309,035 | 340,993 | 803,944 | 99,480 | (493) | 2,552,959 |
Operating expenses | (469,855) | (99,780) | (119,397) | (65,514) | 493 | (754,053) |
Profit from associates | 1,391 | 65 | – | – | – | 1,456 |
Operating income before cost of risk | 840,571 | 241,278 | 684,547 | 33,966 | – | 1,800,362 |
Cost of risk | (83,847) | (32,316) | (30,549) | 2,648 | – | (144,064) |
| Net operating income before non-recurring | ||||||
items | 756,724 | 208,962 | 653,998 | 36,614 | – | 1,656,298 |
Net non-recurring items | – | – | – | – | – | – |
Profit before income tax | 756,724 | 208,962 | 653,998 | 36,614 | – | 1,656,298 |
Income tax expense | (121,126) | (34,094) | (95,274) | (8,477) | – | (258,971) |
Profit for the year | 635,598 | 174,868 | 558,724 | 28,137 | – | 1,397,327 |
| Assets and liabilities | ||||||
Total assets | 14,247,054 | 5,969,620 | 10,366,433 | 1,280,167 | (105,716) | 31,757,558 |
Total liabilities | 12,479,270 | 5,137,430 | 8,095,296 | 1,131,442 | (105,716) | 26,737,722 |
| Other segment information | ||||||
Property and equipment | 81,636 | 8,403 | 2,823 | 5,273 | – | 98,135 |
Intangible assets | 40,937 | 5,919 | 2,681 | 7,031 | – | 56,568 |
Capital expenditure | 122,573 | 14,322 | 5,504 | 12,304 | – | 154,703 |
Depreciation, amortisation and impairment | (97,938) | (12,206) | (5,319) | (9,260) | – | (124,723) |
| Corporate | ||||||
| Retail | Investment | Group | ||||
Banking | SME | Banking | BNB | Eliminations | Total | |
Net interest income | 565,175 | 202,793 | 376,771 | 37,511 | 85 | 1,182,335 |
Net fee and commission income | 221,495 | 34,792 | 49,543 | 11,500 | 161 | 317,491 |
Net foreign currency gain | 234,425 | 43,183 | 123,993 | 64,493 | – | 466,094 |
Net gains/(losses) on extinguishment of debt | (1,943) | (730) | (5,740) | (304) | – | (8,717) |
Other income from settlement of legacy claim | – | – | 391,100 | – | – | 391,100 |
Net other gains/(losses) | 20,841 | 3,233 | 20,039 | 1,474 | (778) | 44,809 |
Operating income | 1,039,993 | 283,271 | 955,706 | 114,674 | (532) | 2,393,112 |
Operating expenses | (387,147) | (93,507) | (105,632) | (55,432) | 532 | (641,186) |
Profit from associates | 700 | 54 | – | – | – | 754 |
Operating income before cost of risk | 653,546 | 189,818 | 850,074 | 59,242 | – | 1,752,680 |
Cost of risk | (164,099) | (8,603) | 79,461 | (25,827) | – | (119,068) |
| Net operating income before non-recurring | ||||||
items | 489,447 | 181,215 | 929,535 | 33,415 | – | 1,633,612 |
Net non-recurring items | 1,241 | – | – | (203) | – | 1,038 |
Profit before income tax | 490,688 | 181,215 | 929,535 | 33,212 | – | 1,634,650 |
Income tax expense | (76,489) | (28,785) | (77,693) | (7,684) | – | (190,651) |
Profit for the year | 414,199 | 152,430 | 851,842 | 25,528 | – | 1,443,999 |
| Assets and liabilities | ||||||
Total assets | 13,231,085 | 5,432,635 | 9,006,313 | 1,381,366 | (149,499) | 28,901,900 |
Total liabilities | 11,662,975 | 4,682,905 | 7,226,769 | 1,229,928 | (149,499) | 24,653,078 |
| Other segment information | ||||||
Property and equipment | 67,285 | 6,167 | 2,304 | 2,241 | – | 77,997 |
Intangible assets | 28,252 | 5,567 | 1,965 | 4,886 | – | 40,670 |
Capital expenditure | 95,537 | 11,734 | 4,269 | 7,127 | – | 118,667 |
Depreciation, amortisation and impairment | (86,546) | (13,193) | (5,292) | (6,058) | – | (111,089) |
| Corporate | |||||
| Retail | Investment | Group | |||
| Banking | Banking | BNB | Eliminations | Total | |
Net interest income | 582,531 | 331,706 | 39,676 | 28 | 953,941 |
Net fee and commission income | 178,928 | 47,869 | 5,476 | 158 | 232,431 |
Net foreign currency gain (loss) | 58,139 | 37,619 | 13,341 | – | 109,099 |
Net gains/(losses) on extinguishment of debt | (456) | (1,333) | (1,103) | – | (2,892) |
Net other gains/(losses) | 26,325 | 45,312 | 2,345 | (884) | 73,098 |
Operating income | 845,467 | 461,173 | 59,735 | (698) | 1,365,677 |
Operating expenses | (389,915) | (79,060) | (39,675) | 698 | (507,952) |
Profit from associates | (3,781) | – | – | – | (3,781) |
Operating income before cost of risk | 451,771 | 382,113 | 20,060 | – | 853,944 |
Cost of risk | (72,351) | 22,662 | (1,723) | – | (51,412) |
Net operating income before non-recurring items | 379,420 | 404,775 | 18,337 | – | 802,532 |
Net non-recurring items | 20 | (78) | (532) | – | (590) |
Profit before income tax | 379,440 | 404,697 | 17,805 | – | 801,942 |
Income tax expense | (32,956) | (38,473) | (3,395) | – | (74,824) |
Profit for the year | 346,484 | 366,224 | 14,410 | – | 727,118 |
| Assets and liabilities | |||||
Total assets | 14,865,640 | 7,683,923 | 980,920 | (100,407) | 23,430,076 |
Total liabilities | 13,017,394 | 6,573,918 | 846,263 | (100,407) | 20,337,168 |
| Other segment information | |||||
Property and equipment | 48,095 | 3,103 | 2,031 | – | 53,229 |
Intangible assets | 37,144 | 2,921 | 4,992 | – | 45,057 |
Capital expenditure | 85,239 | 6,024 | 7,023 | – | 98,286 |
Depreciation, amortisation and impairment | (80,127) | (8,551) | (4,940) | – | (93,618) |
2023 | 2022 | 2021 | |
Cash on hand | 1,024,048 | 1,052,055 | 751,063 |
Current accounts with central banks, excluding obligatory reserves | 713,212 | 805,503 | 126,627 |
Current accounts with credit institutions | 652,244 | 965,046 | 414,214 |
Time deposits with credit institutions with maturities of up to 90 days | 712,786 | 762,590 | 228,683 |
Cash and cash equivalents, gross | 3,102,290 | 3,585,194 | 1,520,587 |
Less – Allowance for expected credit loss | (466) | (351) | (25) |
Cash and cash equivalents, net | 3,101,824 | 3,584,843 | 1,520,562 |
2023 | 2022 | 2021 | |
Obligatory reserves with central banks | 1,746,288 | 2,354,470 | 1,898,052 |
Time deposits with maturities of more than 90 days | – | 15,721 | 28,939 |
Restricted cash | 7,263 | 68,155 | 4,730 |
Amounts due from credit institutions, gross | 1,753,551 | 2,438,346 | 1,931,721 |
Less – Allowance for expected credit loss | (894) | (5,318) | (331) |
Amounts due from credit institutions, net | 1,752,657 | 2,433,028 | 1,931,390 |
2023 | 2022 | 2021 | |
Investment securities measured at FVOCI – debt instruments | 4,424,160 | 3,960,299 | 2,586,083 |
Investment securities designated as at FVOCI – equity investments | 8,004 | 10,893 | 9,581 |
Investment securities measured at FVTPL – debt instruments | 435 | – | – |
Investment securities measured at FVTPL – equity instruments | 6,852 | – | – |
Investment securities measured at FV | 4,439,451 | 3,971,192 | 2,595,664 |
2023 | 2022 | 2021 | |
Investment securities measured at amortised cost | 691,119 | 381,735 | – |
Less – Allowance for expected credit loss | (813) | (3,198) | – |
Investment securities measured at amortised cost, net | 690,306 | 378,537 | – |
2023 | 2022 | 2021 | |
Ministry of Finance of Georgia treasury bonds | 1,891,684 | 1,470,473 | 1,312,001 |
Ministry of Finance of Georgia treasury bills | 155,955 | 176,483 | 82,196 |
Foreign treasury bills | 1,645,286 | 1,062,095 | – |
Foreign treasury bonds | 54,151 | 92,817 | 79,156 |
Certificates of deposit of central banks | 10,855 | 17,675 | 39,410 |
Other debt instruments | 666,229 | 1,140,756 | 1,073,320 |
Investment securities measured at FVOCI – debt instruments | 4,424,160 | 3,960,299 | 2,586,083 |
2023 | 2022 | 2021 | |
Ministry of Finance of Georgia treasury bonds | 77,367 | 119,918 | – |
Foreign treasury bonds | – | 12,230 | – |
Other debt instruments | 613,752 | 249,587 | – |
Investment securities measured at amortised cost – debt instruments, gross | 691,119 | 381,735 | – |
Less – Allowance for expected credit loss | (813) | (3,198) | – |
Investment securities measured at amortised cost – debt instruments, net | 690,306 | 378,537 | – |
Pledged treasury bonds 2023 | 2022 | 2021 | |
For short-term loans from the NBG | 1,375,687 | 709,597 | 490,592 |
For repo-operations with commercial banks | – | 380,065 | – |
For deposits of Ministry of Finance of Georgia | – | 97,109 | 220,480 |
For cash kept by the NBG at the Group’s premises under cash custodian services | – | – | 14,720 |
Total | 1,375,687 | 1,186,771 | 725,792 |
Pledged treasury bills 2023 | 2022 | 2021 | |
For cash kept by the NBG at the Group’s premises under cash custodian services | – | 24,180 | – |
Total | – | 24,180 | – |
Pledged corporate bonds 2023 | 2022 | 2021 | |
For short-term loans from the NBG | 127,685 | 121,592 | – |
For deposits of Ministry of Finance of Georgia | – | 205,079 | 109,109 |
Total | 127,685 | 326,671 | 109,109 |
2023 | 2022 | 2021 | |
Commercial loans | 7,017,617 | 5,315,666 | 5,554,184 |
Consumer loans | 4,699,969 | 3,602,054 | 2,981,305 |
Residential mortgage loans | 4,557,525 | 4,193,204 | 4,022,058 |
Micro and SME loans | 4,073,022 | 38,25,663 | 3,731,756 |
Gold – pawn loans | 150,228 | 164,554 | 165,417 |
Loans to customers at amortised cost, gross | 20,498,361 | 17,101,141 | 16,454,720 |
Less – Allowance for expected credit loss | (327,812) | (326,005) | (404,804) |
Loans to customers at amortised cost, net | 20,170,549 | 16,775,136 | 16,049,916 |
Finance lease receivables, gross | 73,487 | 95,348 | 124,952 |
Less – Allowance for expected credit loss | (11,315) | (8,778) | (5,895) |
Finance lease receivables, net | 62,172 | 86,570 | 119,057 |
Total loans to customers and finance lease receivables | 20,232,721 | 16,861,706 | 16,168,973 |
Commercial loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 4,511,821 | 611,307 | 176,588 | 15,950 | 5,315,666 |
New financial asset originated or purchased | 6,382,411 | 62,180 | 8 | 15,820 | 6,460,419 |
Transfer to Stage 1 | 218,262 | (218,262) | – | – | – |
Transfer to Stage 2 | (408,616) | 413,869 | (5,253) | – | – |
Transfer to Stage 3 | (9,314) | (35,720) | 45,034 | – | – |
Assets derecognised due to pass-through arrangement | (165,947) | (418) | (164) | – | (166,529) |
Assets repaid | (4,279,698) | (318,744) | (96,967) | (10,324) | (4,705,733) |
Resegmentation | 76,352 | (56) | 2,959 | – | 79,255 |
Impact of modifications | (755) | 733 | (143) | 9 | (156) |
Foreign exchange movement | 105,029 | 4,490 | (375) | 83 | 109,227 |
Net other changes | 60,821 | 111 | (10,563) | 664 | 51,033 |
Write-offs | – | – | (11,502) | – | (11,502) |
Recoveries of amounts previously written off | – | – | 8,723 | 957 | 9,680 |
Unwind of discount | – | – | (2,224) | 416 | (1,808) |
Currency translation differences | (113,478) | (3,701) | (4,756) | – | (121,935) |
Balance at 31 December 2023 | 6,376,888 | 515,789 | 101,365 | 23,575 | 7,017,617 |
Individually assessed | – | – | 92,801 | 21,497 | 114,298 |
Collectively assessed | 6,376,888 | 515,789 | 8,564 | 2,078 | 6,903,319 |
Balance at 31 December 2023 | 6,376,888 | 515,789 | 101,365 | 23,575 | 7,017,617 |
Commercial loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 19,215 | 23,530 | 44,247 | 4,565 | 91,557 |
New financial asset originated or purchased | 31,952 | 697 | 1 | – | 32,650 |
Transfer to Stage 1 | 3,811 | (3,811) | – | – | – |
Transfer to Stage 2 | (5,004) | 6,393 | (1,389) | – | – |
Transfer to Stage 3 | (994) | (1,406) | 2,400 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,777) | 4,522 | 17,549 | – | 20,294 |
Assets derecognised due to pass-through arrangement | (529) | (9) | – | – | (538) |
Assets repaid | (13,364) | (12,030) | (29,709) | (1,325) | (56,428) |
Resegmentation | 1,102 | (1,224) | 870 | – | 748 |
Impact of modifications | (1) | 17 | (149) | 3 | (130) |
Foreign exchange movement | (14) | 103 | (641) | 127 | (425) |
Net other measurement of ECL | (20,005) | 16,327 | 17,249 | 4,195 | 17,766 |
Income statement (releases)/charges | (4,823) | 9,579 | 6,181 | 3,000 | 13,937 |
Write-offs | – | – | (11,502) | – | (11,502) |
Recoveries of amounts previously written off | – | – | 8,723 | 957 | 9,680 |
Unwind of discount | – | – | (2,224) | 416 | (1,808) |
Currency translation differences | (272) | 82 | (1,296) | – | (1,486) |
Balance at 31 December 2023 | 14,120 | 33,191 | 44,129 | 8,938 | 100,378 |
Individually assessed | – | – | 39,561 | 8,936 | 48,497 |
Collectively assessed | 14,120 | 33,191 | 4,568 | 2 | 51,881 |
Balance at 31 December 2023 | 14,120 | 33,191 | 44,129 | 8,938 | 100,378 |
Residential mortgage loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 3,925,906 | 169,566 | 69,657 | 28,075 | 4,193,204 |
New financial asset originated or purchased | 1,527,164 | 32 | – | 14,796 | 1,541,992 |
Transfer to Stage 1 | 268,798 | (268,798) | – | – | – |
Transfer to Stage 2 | (320,140) | 352,400 | (32,260) | – | – |
Transfer to Stage 3 | (17,355) | (33,670) | 51,025 | – | – |
Assets repaid | (1,081,098) | (45,148) | (37,682) | (11,487) | (1,175,415) |
Impact of modifications | 530 | 137 | (83) | (185) | 399 |
Foreign exchange movement | 11,210 | (150) | (263) | 165 | 10,962 |
Net other changes | (7,727) | (147) | 1,571 | 451 | (5,852) |
Write-offs | – | – | (2,534) | (263) | (2,797) |
Recoveries of amounts previously written off | – | – | 1,385 | 543 | 1,928 |
Unwind of discount | – | – | 215 | 94 | 309 |
Currency translation differences | (6,950) | (170) | (85) | – | (7,205) |
Balance at 31 December 2023 | 4,300,338 | 174,052 | 50,946 | 32,189 | 4,557,525 |
Individually assessed | – | – | 168 | 2,092 | 2,260 |
Collectively assessed | 4,300,338 | 174,052 | 50,778 | 30,097 | 4,555,265 |
Balance at 31 December 2023 | 4,300,338 | 174,052 | 50,946 | 32,189 | 4,557,525 |
Residential mortgage loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 8,862 | 2,601 | 14,085 | 4,507 | 30,055 |
New financial asset originated or purchased | 8,396 | – | – | – | 8,396 |
Transfer to Stage 1 | 4,415 | (4,415) | – | – | – |
Transfer to Stage 2 | (2,766) | 9,962 | (7,196) | – | – |
Transfer to Stage 3 | (3,612) | (1,152) | 4,764 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,133) | (5,845) | 5,016 | – | (1,962) |
Assets repaid | (1,516) | (747) | (8,701) | (3,395) | (14,359) |
Impact of modifications | 19 | 5 | 1,049 | 43 | 1,116 |
Foreign exchange movement | (1) | (3) | (46) | 28 | (22) |
Net other measurement of ECL | (8,690) | 1,632 | 3,842 | 3,318 | 102 |
Income statement (releases)/charges | (4,888) | (563) | (1,272) | (6) | (6,729) |
Write-offs | – | – | (2,534) | (263) | (2,797) |
Recoveries of amounts previously written off | – | – | 1,385 | 543 | 1,928 |
Unwind of discount | – | – | 215 | 94 | 309 |
Currency translation differences | (2) | (2) | (12) | – | (16) |
Balance at 31 December 2023 | 3,972 | 2,036 | 11,867 | 4,875 | 22,750 |
Individually assessed | – | – | 50 | 271 | 321 |
Collectively assessed | 3,972 | 2,036 | 11,817 | 4,604 | 22,429 |
Balance at 31 December 2023 | 3,972 | 2,036 | 11,867 | 4,875 | 22,750 |
Micro and SME loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 3,475,839 | 200,463 | 146,517 | 2,844 | 3,825,663 |
New financial asset originated or purchased | 2,729,133 | 606 | 1,502 | 1,685 | 2,732,926 |
Transfer to Stage 1 | 147,013 | (147,013) | – | – | – |
Transfer to Stage 2 | (308,580) | 333,045 | (24,465) | – | – |
Transfer to Stage 3 | (20,855) | (115,231) | 136,086 | – | – |
Assets repaid | (2,273,519) | (81,401) | (65,161) | (1,572) | (2,421,653) |
Resegmentation | (75,858) | 88 | (3,141) | – | (78,911) |
Impact of modifications | (86) | 616 | (2,971) | (7) | (2,448) |
Foreign exchange movement | 27,031 | 1,678 | 2,494 | 7 | 31,210 |
Net other changes | 25,537 | 677 | 6,187 | 130 | 32,531 |
Write-offs | – | – | (36,568) | (70) | (36,638) |
Recoveries of amounts previously written off | – | – | 7,998 | 124 | 8,122 |
Unwind of discount | – | – | 2,316 | 56 | 2,372 |
Currency translation differences | (15,785) | (1,998) | (2,369) | – | (20,152) |
Balance at 31 December 2023 | 3,709,870 | 191,530 | 168,425 | 3,197 | 4,073,022 |
Individually assessed | – | – | 29,131 | – | 29,131 |
Collectively assessed | 3,709,870 | 191,530 | 139,294 | 3,197 | 4,043,891 |
Balance at 31 December 2023 | 3,709,870 | 191,530 | 168,425 | 3,197 | 4,073,022 |
Micro and SME loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 20,078 | 5,448 | 37,317 | 659 | 63,502 |
New financial asset originated or purchased | 16,897 | – | 128 | – | 17,025 |
Transfer to Stage 1 | 4,627 | (4,627) | – | – | – |
Transfer to Stage 2 | (5,665) | 11,372 | (5,707) | – | – |
Transfer to Stage 3 | (2,902) | (6,647) | 9,549 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (754) | (4,692) | 29,591 | – | 24,145 |
Assets repaid | (7,515) | (3,001) | (18,747) | (524) | (29,787) |
Resegmentation | (1,093) | 1,226 | (868) | – | (735) |
Impact of modifications | 2 | 19 | (1,241) | (7) | (1,227) |
Foreign exchange movement | 129 | 149 | 1,179 | (1) | 1,456 |
Net other measurement of ECL | (12,661) | 6,463 | 30,543 | 596 | 24,941 |
Income statement (releases)/charges | (8,935) | 262 | 44,427 | 64 | 35,818 |
Write-offs | – | – | (36,568) | (70) | (36,638) |
Recoveries of amounts previously written off | – | – | 7,998 | 124 | 8,122 |
Unwind of discount | – | – | 2,316 | 56 | 2,372 |
Currency translation differences | (139) | (172) | (1,204) | – | (1,515) |
Balance at 31 December 2023 | 11,004 | 5,538 | 54,286 | 833 | 71,661 |
Individually assessed | – | – | 14,564 | – | 14,564 |
Collectively assessed | 11,004 | 5,538 | 39,722 | 833 | 57,097 |
Balance at 31 December 2023 | 11,004 | 5,538 | 54,286 | 833 | 71,661 |
Consumer loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 3,243,191 | 213,875 | 121,992 | 22,996 | 3,602,054 |
New financial asset originated or purchased | 4,547,920 | 5,818 | 833 | 17,964 | 4,572,535 |
Transfer to Stage 1 | 289,459 | (289,423) | (36) | – | – |
Transfer to Stage 2 | (473,300) | 524,075 | (50,775) | – | – |
Transfer to Stage 3 | (72,199) | (110,688) | 182,887 | – | – |
Assets repaid | (3,179,954) | (107,858) | (69,753) | (12,030) | (3,369,595) |
Resegmentation | (494) | (32) | 517 | – | (9) |
Impact of modifications | 699 | (11) | (12,180) | (600) | (12,092) |
Foreign exchange movement | 5,109 | 65 | 524 | 89 | 5,787 |
Net other changes | (508) | (1,333) | 21,566 | 595 | 20,320 |
Write-offs | – | – | (113,820) | (2,408) | (116,228) |
Recoveries of amounts previously written off | – | – | 25,870 | 1,376 | 27,246 |
Unwind of discount | – | – | 4,199 | 530 | 4,729 |
Currency translation differences | (34,164) | (259) | (355) | – | (34,778) |
Balance at 31 December 2023 | 4,325,759 | 234,229 | 111,469 | 28,512 | 4,699,969 |
Individually assessed | (1) | – | 2,464 | – | 2,463 |
Collectively assessed | 4,325,760 | 234,229 | 109,005 | 28,512 | 4,697,506 |
Balance at 31 December 2023 | 4,325,759 | 234,229 | 111,469 | 28,512 | 4,699,969 |
Consumer loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 40,598 | 19,309 | 67,956 | 7,587 | 135,450 |
New financial asset originated or purchased | 128,968 | 702 | 380 | – | 130,050 |
Transfer to Stage 1 | 19,103 | (19,094) | (9) | – | – |
Transfer to Stage 2 | (23,869) | 54,205 | (30,336) | – | – |
Transfer to Stage 3 | (49,393) | (21,319) | 70,712 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (2,120) | (24,929) | 26,592 | – | (457) |
Assets repaid | (41,913) | (8,393) | (41,821) | (4,886) | (97,013) |
Resegmentation | (9) | (2) | (2) | – | (13) |
Impact of modifications | 13 | (7) | (5,235) | (122) | (5,351) |
Foreign exchange movement | 13 | 4 | 34 | (4) | 47 |
Net other measurement of ECL | (29,175) | 17,623 | 59,529 | 5,681 | 53,658 |
Income statement (releases)/charges | 1,618 | (1,210) | 79,844 | 669 | 80,921 |
Write-offs | – | – | (113,820) | (2,408) | (116,228) |
Recoveries of amounts previously written off | – | – | 25,870 | 1,376 | 27,246 |
Unwind of discount | – | – | 4,199 | 530 | 4,729 |
Currency translation differences | (269) | (55) | (161) | – | (485) |
Balance at 31 December 2023 | 41,947 | 18,044 | 63,888 | 7,754 | 131,633 |
Individually assessed | – | – | 1,062 | – | 1,062 |
Collectively assessed | 41,947 | 18,044 | 62,826 | 7,754 | 130,571 |
Balance at 31 December 2023 | 41,947 | 18,044 | 63,888 | 7,754 | 131,633 |
Gold – pawn loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 147,525 | 8,613 | 8,416 | – | 164,554 |
New financial asset originated or purchased | 103,553 | – | 401 | – | 103,954 |
Transfer to Stage 1 | 11,660 | (11,660) | – | – | – |
Transfer to Stage 2 | (16,775) | 18,268 | (1,493) | – | – |
Transfer to Stage 3 | (2,147) | (2,800) | 4,947 | – | – |
Assets repaid | (106,379) | (3,676) | (2,124) | – | (112,179) |
Resegmentation | – | – | (335) | – | (335) |
Foreign exchange movement | (2) | (1) | (48) | – | (51) |
Net other changes | (19) | (48) | (746) | – | (813) |
Write-offs | – | – | (5,438) | – | (5,438) |
Recoveries of amounts previously written off | – | – | (13) | – | (13) |
Unwind of discount | – | – | 549 | – | 549 |
Balance at 31 December 2023 | 137,416 | 8,696 | 4,116 | – | 150,228 |
Collectively assessed | 137,416 | 8,696 | 4,116 | – | 150,228 |
Balance at 31 December 2023 | 137,416 | 8,696 | 4,116 | – | 150,228 |
Gold – pawn loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 70 | 32 | 5,339 | – | 5,441 |
Transfer to Stage 1 | 32 | (32) | – | – | – |
Transfer to Stage 2 | (19) | 184 | (165) | – | – |
Transfer to Stage 3 | (2) | (8) | 10 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | – | (1) | – | – | (1) |
Assets repaid | (24) | (8) | 1,007 | – | 975 |
Net other measurement of ECL | (13) | (143) | 33 | – | (123) |
Income statement (releases)/charges | (26) | (8) | 885 | – | 851 |
Write-offs | – | – | (5,438) | – | (5,438) |
Recoveries of amounts previously written off | – | – | (13) | – | (13) |
Unwind of discount | – | – | 549 | – | 549 |
Balance at 31 December 2023 | 44 | 24 | 1,322 | – | 1,390 |
Collectively assessed | 44 | 24 | 1,322 | – | 1,390 |
Balance at 31 December 2023 | 44 | 24 | 1,322 | – | 1,390 |
Commercial loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 4,934,312 | 374,933 | 226,925 | 18,014 | 5,554,184 |
New financial asset originated or purchased | 4,574,787 | 34,779 | 693 | 6,969 | 4,617,228 |
Transfer to Stage 1 | 202,422 | (202,422) | – | – | – |
Transfer to Stage 2 | (773,437) | 803,734 | (30,297) | – | – |
Transfer to Stage 3 | (5,553) | (98,586) | 104,139 | – | – |
Assets derecognised due to pass-through arrangement | (23,721) | (20) | (83) | – | (23,824) |
Assets repaid | (4,092,938) | (217,064) | (83,154) | (9,763) | (4,402,919) |
Resegmentation | 194,578 | 2,622 | (6,567) | – | 190,633 |
Impact of modifications | 1,330 | 1,983 | 184 | 2 | 3,499 |
Foreign exchange movement | (512,131) | (89,055) | (24,259) | (1,843) | (627,288) |
Net other changes | 45,923 | 1,454 | 6,277 | (653) | 53,001 |
Write-offs | – | – | (55,962) | – | (55,962) |
Recoveries of amounts previously written off | – | – | 42,501 | 2,865 | 45,366 |
Unwind of discount | – | – | (1,921) | 359 | (1,562) |
Currency translation differences | (33,751) | (1,051) | (1,888) | – | (36,690) |
Balance at 31 December 2022 | 4,511,821 | 611,307 | 176,588 | 15,950 | 5,315,666 |
Individually assessed | – | – | 159,486 | 13,603 | 173,089 |
Collectively assessed | 4,511,821 | 611,307 | 17,102 | 2,347 | 5,142,577 |
Balance at 31 December 2022 | 4,511,821 | 611,307 | 176,588 | 15,950 | 5,315,666 |
Commercial loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 14,338 | 6,893 | 135,061 | 2,923 | 159,215 |
New financial asset originated or purchased | 23,237 | 166 | 230 | 2,997 | 26,630 |
Transfer to Stage 1 | 4,323 | (4,323) | – | – | – |
Transfer to Stage 2 | (6,172) | 12,308 | (6,136) | – | – |
Transfer to Stage 3 | (485) | (1,503) | 1,988 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (2,382) | (3,448) | 28,233 | – | 22,403 |
Assets derecognised due to pass-through arrangement | (62) | – | (34) | – | (96) |
Assets repaid | (10,492) | (4,325) | (59,872) | (3,151) | (77,840) |
Resegmentation | 5,404 | (27) | (997) | – | 4,380 |
Impact of modifications | 30 | 104 | 1 | 2 | 137 |
Foreign exchange movement | (921) | (1,696) | (10,613) | (883) | (14,113) |
Net other measurement of ECL | (6,810) | 20,460 | (25,291) | (547) | (12,188) |
Income statement (releases)/charges | 5,670 | 17,716 | (72,491) | (1,582) | (50,687) |
Write-offs | – | – | (55,962) | – | (55,962) |
Recoveries of amounts previously written off | – | – | 42,501 | 2,865 | 45,366 |
Unwind of discount | – | – | (1,921) | 359 | (1,562) |
Currency translation differences | (793) | (1,079) | (2,941) | – | (4,813) |
Balance at 31 December 2022 | 19,215 | 23,530 | 44,247 | 4,565 | 91,557 |
Individually assessed | – | – | 37,492 | 4,493 | 41,985 |
Collectively assessed | 19,215 | 23,530 | 6,755 | 72 | 49,572 |
Balance at 31 December 2022 | 19,215 | 23,530 | 44,247 | 4,565 | 91,557 |
Residential mortgage loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 3,629,369 | 259,970 | 104,514 | 28,205 | 4,022,058 |
New financial asset originated or purchased | 1,466,957 | 14 | – | 13,524 | 1,480,495 |
Transfer to Stage 1 | 403,540 | (403,398) | (142) | – | – |
Transfer to Stage 2 | (375,932) | 443,567 | (67,635) | – | – |
Transfer to Stage 3 | (45,171) | (49,817) | 94,988 | – | – |
Assets repaid | (901,792) | (57,945) | (49,096) | (10,849) | (1,019,682) |
Resegmentation | (603) | – | – | – | (603) |
Impact of modifications | 179 | 37 | (2,949) | (169) | (2,902) |
Foreign exchange movement | (254,899) | (20,553) | (10,022) | (2,527) | (288,001) |
Net other changes | 8,928 | (2,211) | 348 | 155 | 7,220 |
Write-offs | – | – | (4,445) | (730) | (5,175) |
Recoveries of amounts previously written off | – | – | 3,937 | 357 | 4,294 |
Unwind of discount | – | – | 182 | 109 | 291 |
Currency translation differences | (4,670) | (98) | (23) | – | (4,791) |
Balance at 31 December 2022 | 3,925,906 | 169,566 | 69,657 | 28,075 | 4,193,204 |
Individually assessed | – | – | 2,940 | – | 2,940 |
Collectively assessed | 3,925,906 | 169,566 | 66,717 | 28,075 | 4,190,264 |
Balance at 31 December 2022 | 3,925,906 | 169,566 | 69,657 | 28,075 | 4,193,204 |
Residential mortgage loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 9,703 | 3,803 | 17,039 | 2,493 | 33,038 |
New financial asset originated or purchased | 14,452 | – | – | 2,403 | 16,855 |
Transfer to Stage 1 | 5,673 | (5,608) | (65) | – | – |
Transfer to Stage 2 | (3,236) | 15,977 | (12,741) | – | – |
Transfer to Stage 3 | (7,463) | (1,484) | 8,947 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,807) | (10,903) | 6,767 | – | (5,943) |
Assets repaid | (1,731) | (961) | (11,220) | (2,103) | (16,015) |
Impact of modifications | 4 | 1 | 937 | 64 | 1,006 |
Foreign exchange movement | (244) | (122) | (1,652) | (498) | (2,516) |
Net other measurement of ECL | (6,487) | 1,898 | 6,399 | 2,412 | 4,222 |
Income statement (releases)/charges | (839) | (1,202) | (2,628) | 2,278 | (2,391) |
Write-offs | – | – | (4,445) | (730) | (5,175) |
Recoveries of amounts previously written off | – | – | 3,937 | 357 | 4,294 |
Unwind of discount | – | – | 182 | 109 | 291 |
Currency translation differences | (2) | – | – | – | (2) |
Balance at 31 December 2022 | 8,862 | 2,601 | 14,085 | 4,507 | 30,055 |
Individually assessed | – | – | 576 | – | 576 |
Collectively assessed | 8,862 | 2,601 | 13,509 | 4,507 | 29,479 |
Balance at 31 December 2022 | 8,862 | 2,601 | 14,085 | 4,507 | 30,055 |
Micro and SME loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 3,280,149 | 293,473 | 151,499 | 6,635 | 3,731,756 |
New financial asset originated or purchased | 2,953,940 | 7,854 | 1,859 | 2,435 | 2,966,088 |
Transfer to Stage 1 | 337,049 | (337,049) | – | – | – |
Transfer to Stage 2 | (442,020) | 501,877 | (59,857) | – | – |
Transfer to Stage 3 | (50,683) | (106,474) | 157,157 | – | – |
Assets repaid | (2,142,937) | (125,830) | (71,105) | (5,917) | (2,345,789) |
Resegmentation | (224,709) | (4,680) | 5,034 | – | (224,355) |
Impact of modifications | 194 | 139 | (2,627) | (36) | (2,330) |
Foreign exchange movement | (275,010) | (27,918) | (17,669) | (350) | (320,947) |
Net other changes | 51,417 | 168 | 7,865 | 38 | 59,488 |
Write-offs | – | – | (37,629) | (98) | (37,727) |
Recoveries of amounts previously written off | – | – | 11,875 | 79 | 11,954 |
Unwind of discount | – | – | 1,262 | 58 | 1,320 |
Currency translation differences | (11,551) | (1,097) | (1,147) | – | (13,795) |
Balance at 31 December 2022 | 3,475,839 | 200,463 | 146,517 | 2,844 | 3,825,663 |
Individually assessed | – | – | 39,448 | – | 39,448 |
Collectively assessed | 3,475,839 | 200,463 | 107,069 | 2,844 | 3,786,215 |
Balance at 31 December 2022 | 3,475,839 | 200,463 | 146,517 | 2,844 | 3,825,663 |
Micro and SME loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 28,177 | 6,556 | 39,584 | 124 | 74,441 |
New financial asset originated or purchased | 38,841 | 81 | 97 | 281 | 39,300 |
Transfer to Stage 1 | 7,921 | (7,921) | – | – | – |
Transfer to Stage 2 | (8,873) | 20,802 | (11,929) | – | – |
Transfer to Stage 3 | (8,295) | (7,503) | 15,798 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (962) | (9,903) | 29,077 | – | 18,212 |
Assets repaid | (13,663) | (3,065) | (24,514) | (496) | (41,738) |
Resegmentation | (5,935) | (129) | 541 | – | (5,523) |
Impact of modifications | 10 | (24) | (1,147) | 16 | (1,145) |
Foreign exchange movement | (1,071) | (114) | (3,448) | (67) | (4,700) |
Net other measurement of ECL | (15,929) | 6,764 | 18,514 | 762 | 10,111 |
Income statement (releases)/charges | (7,956) | (1,012) | 22,989 | 496 | 14,517 |
Write-offs | – | – | (37,629) | (98) | (37,727) |
Recoveries of amounts previously written off | – | – | 11,875 | 79 | 11,954 |
Unwind of discount | – | – | 1,262 | 58 | 1,320 |
Currency translation differences | (143) | (96) | (764) | – | (1,003) |
Balance at 31 December 2022 | 20,078 | 5,448 | 37,317 | 659 | 63,502 |
Individually assessed | – | – | 10,552 | – | 10,552 |
Collectively assessed | 20,078 | 5,448 | 26,765 | 659 | 52,950 |
Balance at 31 December 2022 | 20,078 | 5,448 | 37,317 | 659 | 63,502 |
Consumer loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 2,635,438 | 215,026 | 107,642 | 23,199 | 2,981,305 |
New financial asset originated or purchased | 3,313,393 | 7,566 | 969 | 15,493 | 3,337,421 |
Transfer to Stage 1 | 344,640 | (344,445) | (195) | – | – |
Transfer to Stage 2 | (534,425) | 608,146 | (73,721) | – | – |
Transfer to Stage 3 | (121,557) | (167,897) | 289,454 | – | – |
Assets repaid | (2,357,992) | (102,236) | (64,593) | (12,241) | (2,537,062) |
Resegmentation | 30,506 | 2,058 | 1,578 | – | 34,142 |
Impact of modifications | 1,152 | (84) | (24,515) | (1,236) | (24,683) |
Foreign exchange movement | (86,830) | (4,100) | (1,319) | (610) | (92,859) |
Net other changes | 33,406 | (79) | 31,671 | 1,021 | 66,019 |
Write-offs | – | – | (171,142) | (4,431) | (175,573) |
Recoveries of amounts previously written off | – | – | 22,074 | 879 | 22,953 |
Unwind of discount | – | – | 4,252 | 922 | 5,174 |
Currency translation differences | (14,540) | (80) | (163) | – | (14,783) |
Balance at 31 December 2022 | 3,243,191 | 213,875 | 121,992 | 22,996 | 3,602,054 |
Individually assessed | – | – | 2,650 | – | 2,650 |
Collectively assessed | 3,243,191 | 213,875 | 119,342 | 22,996 | 3,599,404 |
Balance at 31 December 2022 | 3,243,191 | 213,875 | 121,992 | 22,996 | 3,602,054 |
Consumer loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 57,083 | 19,410 | 58,731 | 811 | 136,035 |
New financial asset originated or purchased | 131,916 | 1,199 | 478 | 4,325 | 137,918 |
Transfer to Stage 1 | 26,886 | (26,872) | (14) | – | – |
Transfer to Stage 2 | (36,429) | 72,075 | (35,646) | – | – |
Transfer to Stage 3 | (61,445) | (37,845) | 99,290 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (3,821) | (29,191) | 48,501 | – | 15,489 |
Assets repaid | (41,829) | (8,884) | (38,047) | (3,763) | (92,523) |
Resegmentation | 531 | 156 | 456 | – | 1,143 |
Impact of modifications | 121 | (12) | (10,792) | 122 | (10,561) |
Foreign exchange movement | (191) | (60) | (763) | (63) | (1,077) |
Net other measurement of ECL | (32,188) | 29,344 | 90,779 | 8,785 | 96,720 |
Income statement (releases)/charges | (16,449) | (90) | 154,242 | 9,406 | 147,109 |
Write-offs | – | – | (171,142) | (4,431) | (175,573) |
Recoveries of amounts previously written off | – | – | 22,074 | 879 | 22,953 |
Unwind of discount | – | – | 4,252 | 922 | 5,174 |
Currency translation differences | (36) | (11) | (201) | – | (248) |
Balance at 31 December 2022 | 40,598 | 19,309 | 67,956 | 7,587 | 135,450 |
Individually assessed | – | – | 1,054 | – | 1,054 |
Collectively assessed | 40,598 | 19,309 | 66,902 | 7,587 | 134,396 |
Balance at 31 December 2022 | 40,598 | 19,309 | 67,956 | 7,587 | 135,450 |
Gold – pawn loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 152,787 | 10,116 | 2,514 | – | 165,417 |
New financial asset originated or purchased | 122,438 | 1 | 54 | – | 122,493 |
Transfer to Stage 1 | 17,460 | (17,460) | – | – | – |
Transfer to Stage 2 | (24,040) | 25,642 | (1,602) | – | – |
Transfer to Stage 3 | (7,251) | (2,757) | 10,008 | – | – |
Assets repaid | (112,603) | (6,938) | (4,054) | – | (123,595) |
Resegmentation | 228 | – | (45) | – | 183 |
Foreign exchange movement | (33) | (4) | 4 | – | (33) |
Net other changes | (1,461) | 13 | 2,196 | – | 748 |
Write-offs | – | – | (635) | – | (635) |
Recoveries of amounts previously written off | – | – | (25) | – | (25) |
Unwind of discount | – | – | 1 | – | 1 |
Balance at 31 December 2022 | 147,525 | 8,613 | 8,416 | – | 164,554 |
Individually assessed | – | – | 4,337 | – | 4,337 |
Collectively assessed | 147,525 | 8,613 | 4,079 | – | 160,217 |
Balance at 31 December 2022 | 147,525 | 8,613 | 8,416 | – | 164,554 |
Gold – pawn loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 1,823 | 11 | 241 | – | 2,075 |
Transfer to Stage 1 | 27 | (27) | – | – | – |
Transfer to Stage 2 | (16) | 149 | (133) | – | – |
Transfer to Stage 3 | (2,502) | (6) | 2,508 | – | – |
Assets repaid | (18) | (6) | (30) | – | (54) |
Net other measurement of ECL | 756 | (89) | 3,412 | – | 4,079 |
Income statement (releases)/charges | (1,753) | 21 | 5,757 | – | 4,025 |
Write-offs | – | – | (635) | – | (635) |
Recoveries of amounts previously written off | – | – | (25) | – | (25) |
Unwind of discount | – | – | 1 | – | 1 |
Balance at 31 December 2022 | 70 | 32 | 5,339 | – | 5,441 |
Individually assessed | – | – | 4,337 | – | 4,337 |
Collectively assessed | 70 | 32 | 1,002 | – | 1,104 |
Balance at 31 December 2022 | 70 | 32 | 5,339 | – | 5,441 |
Commercial loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 4,491,078 | 382,118 | 241,821 | 8,376 | 5,123,393 |
New financial asset originated or purchased | 4,357,093 | 34,815 | 3,202 | 10,032 | 4,405,142 |
Transfer to Stage 1 | 231,287 | (229,399) | (1,888) | – | – |
Transfer to Stage 2 | (373,532) | 394,553 | (21,021) | – | – |
Transfer to Stage 3 | (13,813) | (52,529) | 66,342 | – | – |
Assets derecognised due to pass-through arrangement | (28,338) | (2,048) | (124) | – | (30,510) |
Assets repaid | (3,479,338) | (159,200) | (102,689) | (144) | (3,741,371) |
Resegmentation | 109,367 | 35,325 | 2,164 | – | 146,856 |
Impact of modifications | 686 | 258 | 152 | (22) | 1,074 |
Foreign exchange movement | (361,065) | (27,796) | (9,555) | (380) | (398,796) |
Net other changes | 13,629 | (806) | 3,810 | 79 | 16,712 |
Write-offs | – | – | (4,574) | – | (4,574) |
Recoveries of amounts previously written off | – | – | 47,192 | 69 | 47,261 |
Unwind of discount | – | – | 2,959 | 4 | 2,963 |
Currency translation differences | (12,742) | (358) | (866) | – | (13,966) |
Balance at 31 December 2021 | 4,934,312 | 374,933 | 226,925 | 18,014 | 5,554,184 |
Individually assessed | – | – | 203,431 | 9,566 | 212,997 |
Collectively assessed | 4,934,312 | 374,933 | 23,494 | 8,448 | 5,341,187 |
Balance at 31 December 2021 | 4,934,312 | 374,933 | 226,925 | 18,014 | 5,554,184 |
Commercial loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 33,823 | 8,157 | 136,572 | 4 | 178,556 |
New financial asset originated or purchased | 20,591 | 1,973 | 312 | 3,481 | 26,357 |
Transfer to Stage 1 | 2,934 | (2,932) | (2) | – | – |
Transfer to Stage 2 | (2,904) | 11,116 | (8,212) | – | – |
Transfer to Stage 3 | (1,769) | (374) | 2,143 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,373) | (6,710) | 10,153 | – | 2,070 |
Assets derecognised due to pass-through arrangement | (138) | (74) | (70) | – | (282) |
Assets repaid | (9,412) | (3,694) | (67,366) | (80) | (80,552) |
Resegmentation | 192 | 298 | – | – | 490 |
Impact of modifications | 11 | (2) | 12 | (14) | 7 |
Foreign exchange movement | (942) | (141) | (5,254) | 10 | (6,327) |
Net other measurement of ECL | (26,543) | (648) | 21,578 | (551) | (6,164) |
Income statement (releases)/charges | (19,353) | (1,188) | (46,706) | 2,846 | (64,401) |
Write-offs | – | – | (4,574) | – | (4,574) |
Recoveries of amounts previously written off | – | – | 47,192 | 69 | 47,261 |
Unwind of discount | – | – | 2,959 | 4 | 2,963 |
Currency translation differences | (132) | (76) | (382) | – | (590) |
Balance at 31 December 2021 | 14,338 | 6,893 | 135,061 | 2,923 | 159,215 |
Individually assessed | – | – | 126,724 | 2,837 | 129,561 |
Collectively assessed | 14,338 | 6,893 | 8,337 | 86 | 29,654 |
Balance at 31 December 2021 | 14,338 | 6,893 | 135,061 | 2,923 | 159,215 |
Residential mortgage loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 3,287,844 | 314,215 | 168,476 | 25,849 | 3,796,384 |
New financial asset originated or purchased | 1,549,472 | 238 | 103 | 13,615 | 1,563,428 |
Transfer to Stage 1 | 428,840 | (407,795) | (21,045) | – | – |
Transfer to Stage 2 | (344,981) | 588,640 | (243,659) | – | – |
Transfer to Stage 3 | (158,425) | (129,954) | 288,379 | – | – |
Assets repaid | (975,730) | (94,131) | (73,544) | (9,287) | (1,152,692) |
Resegmentation | 5,514 | 970 | – | – | 6,484 |
Impact of modifications | 988 | 670 | 143 | (283) | 1,518 |
Foreign exchange movement | (155,793) | (11,366) | (9,238) | (1,648) | (178,045) |
Net other changes | (6,450) | (1,472) | (590) | 300 | (8,212) |
Write-offs | – | – | (5,750) | (561) | (6,311) |
Recoveries of amounts previously written off | – | – | 993 | 205 | 1,198 |
Unwind of discount | – | – | 244 | 17 | 261 |
Currency translation differences | (1,910) | (45) | 2 | (2) | (1,955) |
Balance at 31 December 2021 | 3,629,369 | 259,970 | 104,514 | 28,205 | 4,022,058 |
Individually assessed | – | – | 277 | – | 277 |
Collectively assessed | 3,629,369 | 259,970 | 104,237 | 28,205 | 4,021,781 |
Balance at 31 December 2021 | 3,629,369 | 259,970 | 104,514 | 28,205 | 4,022,058 |
Residential mortgage loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 8,652 | 11,410 | 25,236 | 3,311 | 48,609 |
New financial asset originated or purchased | 29,065 | 3 | 4 | 887 | 29,959 |
Transfer to Stage 1 | 15,750 | (12,962) | (2,788) | – | – |
Transfer to Stage 2 | (5,679) | 46,641 | (40,962) | – | – |
Transfer to Stage 3 | (18,908) | (5,725) | 24,633 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (5,562) | (37,935) | 22,414 | – | (21,083) |
Assets repaid | (2,621) | (2,674) | (12,902) | (1,763) | (19,960) |
Resegmentation | 21 | 1 | – | – | 22 |
Impact of modifications | – | – | 438 | (198) | 240 |
Foreign exchange movement | (470) | 101 | (1,732) | (409) | (2,510) |
Net other measurement of ECL | (10,545) | 4,943 | 7,211 | 1,004 | 2,613 |
Income statement (releases)/charges | 1,051 | (7,607) | (3,684) | (479) | (10,719) |
Write-offs | – | – | (5,750) | (561) | (6,311) |
Recoveries of amounts previously written off | – | – | 993 | 205 | 1,198 |
Unwind of discount | – | – | 244 | 17 | 261 |
Balance at 31 December 2021 | 9,703 | 3,803 | 17,039 | 2,493 | 33,038 |
Individually assessed | – | – | 7 | – | 7 |
Collectively assessed | 9,703 | 3,803 | 17,032 | 2,493 | 33,031 |
Balance at 31 December 2021 | 9,703 | 3,803 | 17,039 | 2,493 | 33,038 |
Micro and SME loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 2,649,107 | 439,405 | 177,471 | 3,471 | 3,269,454 |
New financial asset originated or purchased | 3,303,744 | 17,798 | 1,152 | 7,599 | 3,330,293 |
Transfer to Stage 1 | 384,411 | (377,752) | (6,659) | – | – |
Transfer to Stage 2 | (571,845) | 678,669 | (106,824) | – | – |
Transfer to Stage 3 | (108,524) | (112,029) | 220,553 | – | – |
Assets repaid | (1,987,068) | (282,948) | (96,106) | (4,718) | (2,370,840) |
Resegmentation | (247,911) | (40,492) | (2,790) | (5) | (291,198) |
Impact of modifications | 319 | 210 | (4,384) | (11) | (3,866) |
Foreign exchange movement | (180,781) | (27,138) | (9,910) | (271) | (218,100) |
Net other changes | 44,191 | (1,777) | 6,684 | 73 | 49,171 |
Write-offs | – | – | (40,195) | (214) | (40,409) |
Recoveries of amounts previously written off | – | – | 12,628 | 686 | 13,314 |
Unwind of discount | – | – | 265 | 23 | 288 |
Currency translation differences | (5,494) | (473) | (386) | 2 | (6,351) |
Balance at 31 December 2021 | 3,280,149 | 293,473 | 151,499 | 6,635 | 3,731,756 |
Individually assessed | – | – | 23,466 | – | 23,466 |
Collectively assessed | 3,280,149 | 293,473 | 128,033 | 6,635 | 3,708,290 |
Balance at 31 December 2021 | 3,280,149 | 293,473 | 151,499 | 6,635 | 3,731,756 |
Micro and SME loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 26,157 | 20,571 | 55,560 | 64 | 102,352 |
New financial asset originated or purchased | 58,476 | 804 | 92 | 81 | 59,453 |
Transfer to Stage 1 | 20,352 | (18,841) | (1,511) | – | – |
Transfer to Stage 2 | (14,284) | 35,909 | (21,625) | – | – |
Transfer to Stage 3 | (13,914) | (7,459) | 21,373 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (4,218) | (18,652) | 27,259 | – | 4,389 |
Assets repaid | (16,879) | (7,632) | (26,573) | (968) | (52,052) |
Resegmentation | (1,280) | (476) | (182) | – | (1,938) |
Impact of modifications | 2 | (7) | (2,180) | 1 | (2,184) |
Foreign exchange movement | (1,020) | (184) | (2,826) | (79) | (4,109) |
Net other measurement of ECL | (25,153) | 2,557 | 17,767 | 530 | (4,299) |
Income statement (releases)/charges | 2,082 | (13,981) | 11,594 | (435) | (740) |
Write-offs | – | – | (40,195) | (214) | (40,409) |
Recoveries of amounts previously written off | – | – | 12,628 | 686 | 13,314 |
Unwind of discount | – | – | 265 | 23 | 288 |
Currency translation differences | (62) | (34) | (268) | – | (364) |
Balance at 31 December 2021 | 28,177 | 6,556 | 39,584 | 124 | 74,441 |
Individually assessed | – | – | 10,613 | – | 10,613 |
Collectively assessed | 28,177 | 6,556 | 28,971 | 124 | 63,828 |
Balance at 31 December 2021 | 28,177 | 6,556 | 39,584 | 124 | 74,441 |
Consumer loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 1,904,182 | 194,366 | 100,950 | 8,515 | 2,208,013 |
New financial asset originated or purchased | 2,747,021 | 7,001 | 1,718 | 19,540 | 2,775,280 |
Transfer to Stage 1 | 270,620 | (253,910) | (16,710) | – | – |
Transfer to Stage 2 | (367,600) | 489,718 | (122,118) | – | – |
Transfer to Stage 3 | (134,641) | (123,558) | 258,199 | – | – |
Assets repaid | (1,849,334) | (100,322) | (65,394) | (4,297) | (2,019,347) |
Resegmentation | 110,449 | 3,487 | 706 | 5 | 114,647 |
Impact of modifications | 246 | 82 | (9,482) | (46) | (9,200) |
Foreign exchange movement | (51,792) | (1,590) | (688) | (223) | (54,293) |
Net other changes | 12,381 | (215) | 13,559 | (373) | 25,352 |
Write-offs | – | – | (72,832) | (415) | (73,247) |
Recoveries of amounts previously written off | – | – | 19,405 | 148 | 19,553 |
Unwind of discount | – | – | 397 | 345 | 742 |
Currency translation differences | (6,094) | (33) | (68) | – | (6,195) |
Balance at 31 December 2021 | 2,635,438 | 215,026 | 107,642 | 23,199 | 2,981,305 |
Individually assessed | – | – | 1,481 | – | 1,481 |
Collectively assessed | 2,635,438 | 215,026 | 106,161 | 23,199 | 2,979,824 |
Balance at 31 December 2021 | 2,635,438 | 215,026 | 107,642 | 23,199 | 2,981,305 |
Consumer loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 40,597 | 25,533 | 46,641 | 1,030 | 113,801 |
New financial asset originated or purchased | 153,477 | 1,570 | 546 | 251 | 155,844 |
Transfer to Stage 1 | 33,951 | (26,256) | (7,695) | – | – |
Transfer to Stage 2 | (26,684) | 75,148 | (48,464) | – | – |
Transfer to Stage 3 | (57,627) | (20,176) | 77,803 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (12,239) | (40,279) | 53,664 | – | 1,146 |
Assets repaid | (47,437) | (11,239) | (36,001) | (1,449) | (96,126) |
Resegmentation | 548 | 83 | 182 | – | 813 |
Impact of modifications | (2) | (1) | (5,036) | 5 | (5,034) |
Foreign exchange movement | (153) | (37) | (643) | (29) | (862) |
Net other measurement of ECL | (27,338) | 15,067 | 30,779 | 925 | 19,433 |
Income statement (releases)/charges | 16,496 | (6,120) | 65,135 | (297) | 75,214 |
Write-offs | – | – | (72,832) | (415) | (73,247) |
Recoveries of amounts previously written off | – | – | 19,405 | 148 | 19,553 |
Unwind of discount | – | – | 397 | 345 | 742 |
Currency translation differences | (10) | (3) | (15) | – | (28) |
Balance at 31 December 2021 | 57,083 | 19,410 | 58,731 | 811 | 136,035 |
Individually assessed | – | – | 585 | – | 585 |
Collectively assessed | 57,083 | 19,410 | 58,146 | 811 | 135,450 |
Balance at 31 December 2021 | 57,083 | 19,410 | 58,731 | 811 | 136,035 |
Gold – pawn loans at amortised cost, gross: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 97,775 | 3,879 | 1,730 | – | 103,384 |
New financial asset originated or purchased | 170,198 | 1,117 | 219 | – | 171,534 |
Transfer to Stage 1 | 10,556 | (10,148) | (408) | – | – |
Transfer to Stage 2 | (21,129) | 23,266 | (2,137) | – | – |
Transfer to Stage 3 | (3,856) | (2,531) | 6,387 | – | – |
Assets repaid | (123,964) | (6,222) | (3,071) | – | (133,257) |
Resegmentation | 22,581 | 710 | (80) | – | 23,211 |
Foreign exchange movement | (18) | (6) | (3) | – | (27) |
Net other changes | 644 | 51 | 128 | – | 823 |
Write-offs | – | – | (253) | – | (253) |
Recoveries of amounts previously written off | – | – | 3 | – | 3 |
Unwind of discount | – | – | (1) | – | (1) |
Balance at 31 December 2021 | 152,787 | 10,116 | 2,514 | – | 165,417 |
Collectively assessed | 152,787 | 10,116 | 2,514 | – | 165,417 |
Balance at 31 December 2021 | 152,787 | 10,116 | 2,514 | – | 165,417 |
Gold – pawn loans at amortised cost, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 40 | 16 | 172 | – | 228 |
New financial asset originated or purchased | 497 | 138 | – | – | 635 |
Transfer to Stage 1 | 34 | (10) | (24) | – | – |
Transfer to Stage 2 | – | 85 | (85) | – | – |
Transfer to Stage 3 | (2) | (4) | 6 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (24) | – | – | – | (24) |
Assets repaid | (177) | (27) | (24) | – | (228) |
Resegmentation | 519 | 94 | – | – | 613 |
Net other measurement of ECL | 936 | (281) | 447 | – | 1,102 |
Income statement (releases)/charges | 1,783 | (5) | 320 | – | 2,098 |
Write-offs | – | – | (253) | – | (253) |
Recoveries of amounts previously written off | – | – | 3 | – | 3 |
Unwind of discount | – | – | (1) | – | (1) |
Balance at 31 December 2021 | 1,823 | 11 | 241 | – | 2,075 |
Collectively assessed | 1,823 | 11 | 241 | – | 2,075 |
Balance at 31 December 2021 | 1,823 | 11 | 241 | – | 2,075 |
| ECL without | ||
| taking into | ||
| account the | ||
| discounted | ||
| ECL for credit- | value of | |
| 2023 | impaired loans | collateral |
Commercial loans | 53,067 | 118,367 |
Residential mortgage loans | 16,742 | 56,851 |
Micro and SME loans | 55,119 | 152,430 |
Consumer loans | 71,642 | 105,437 |
Gold – pawn loans | 1,322 | 3,290 |
Total | 197,892 | 436,375 |
| ECL without | ||
| taking into | ||
| account the | ||
| discounted | ||
| ECL for credit- | value of | |
| 2022 | impaired loans | collateral |
Commercial loans | 48,812 | 187,653 |
Residential mortgage loans | 18,592 | 67,534 |
Micro and SME loans | 37,976 | 131,404 |
Consumer loans | 75,543 | 103,597 |
Gold – pawn loans | 5,339 | 6,947 |
Total | 186,262 | 497,135 |
| ECL without | ||
| taking into | ||
| account the | ||
| discounted | ||
| ECL for credit- | value of | |
| 2021 | impaired loans | collateral |
Commercial loans | 137,984 | 231,968 |
Residential mortgage loans | 19,532 | 93,804 |
Micro and SME loans | 39,708 | 140,929 |
Consumer loans | 59,542 | 87,891 |
Gold – pawn loans | 241 | 1,802 |
Total | 257,007 | 556,394 |
2023 | 2022 | 2021 | |
Individuals | 11,445,733 | 10,011,378 | 9,184,255 |
Real estate | 1,608,487 | 1,024,364 | 1,025,298 |
Manufacturing | 1,477,204 | 1,065,693 | 1,377,023 |
Trade | 1,476,325 | 1,135,693 | 1,189,036 |
Hospitality | 975,621 | 828,577 | 946,224 |
Electricity, gas and water supply | 665,454 | 458,415 | 384,554 |
Financial intermediation | 401,116 | 291,778 | 244,215 |
Construction | 377,857 | 512,345 | 379,813 |
Service | 306,465 | 302,442 | 307,602 |
Transport and communication | 273,071 | 190,175 | 234,512 |
Mining and quarrying | 160,261 | 148,489 | 183,270 |
Other | 1,330,767 | 1,131,792 | 998,918 |
Loans to customers, gross | 20,498,361 | 17,101,141 | 16,454,720 |
Less – Allowance for expected credit loss | (327,812) | (326,005) | (404,804) |
Loans to customers, net | 20,170,549 | 16,775,136 | 16,049,916 |
2023 | 2022 | 2021 | |
Individuals | 11,445,733 | 10,011,378 | 9,184,255 |
Private companies | 9,050,061 | 7,086,069 | 7,257,993 |
State-owned entities | 2,567 | 3,694 | 12,472 |
Loans to customers, gross | 20,498,361 | 17,101,141 | 16,454,720 |
Less – Allowance for expected credit loss | (327,812) | (326,005) | (404,804) |
Loans to customers, net | 20,170,549 | 16,775,136 | 16,049,916 |
2023 | 2022 | 2021 | |
Minimum lease payments receivable | 91,182 | 120,740 | 168,508 |
Less – Unearned finance lease income | (17,695) | (25,392) | (43,556) |
73,487 | 95,348 | 124,952 | |
Less – Allowance for expected credit loss/impairment loss | (11,315) | (8,778) | (5,895) |
Finance lease receivables, net | 62,172 | 86,570 | 119,057 |
2023 | 2022 | 2021 | |
Within 1 year | 48,985 | 51,944 | 76,407 |
From 1 to 2 years | 10,136 | 22,480 | 35,929 |
From 2 to 3 years | 7,639 | 18,109 | 24,390 |
From 3 to 4 years | 2,053 | 7,613 | 14,996 |
From 4 to 5 years | 3,169 | 3,036 | 3,159 |
More than 5 years | 19,200 | 17,559 | 13,627 |
Minimum lease payment receivables | 91,182 | 120,740 | 168,508 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 59,531 | 6,451 | 14,155 | 15,211 | 95,348 |
New financial asset originated or purchased | 28,851 | – | – | 10,525 | 39,376 |
Transfer to Stage 1 | 9,296 | (8,702) | (594) | – | – |
Transfer to Stage 2 | (17,459) | 21,451 | (3,992) | – | – |
Transfer to Stage 3 | (1,597) | (10,139) | 11,736 | – | – |
Assets repaid | (37,236) | (3,603) | (5,285) | (6,389) | (52,513) |
Impact of modifications | (221) | – | 138 | – | (83) |
Foreign exchange movement | 2,285 | 198 | 117 | (804) | 1,796 |
Net other changes | 987 | (2) | (148) | (59) | 778 |
Write-offs | – | – | (3,429) | 313 | (3,116) |
Recoveries of amounts previously written off | – | – | 66 | – | 66 |
Unwind of discount | – | – | 23 | 284 | 307 |
Currency translation differences | (7,420) | (426) | (626) | – | (8,472) |
Balance at 31 December 2023 | 37,017 | 5,228 | 12,161 | 19,081 | 73,487 |
Individually assessed | – | – | 384 | – | 384 |
Collectively assessed | 37,017 | 5,228 | 11,777 | 19,081 | 73,103 |
Balance at 31 December 2023 | 37,017 | 5,228 | 12,161 | 19,081 | 73,487 |
Finance lease receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 852 | 258 | 3,588 | 4,080 | 8,778 |
New financial asset originated or purchased | 1,375 | – | – | – | 1,375 |
Transfer to Stage 1 | 275 | (262) | (13) | – | – |
Transfer to Stage 2 | (663) | 782 | (119) | – | – |
Transfer to Stage 3 | (542) | (434) | 976 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (142) | 238 | 291 | – | 387 |
Assets repaid | (558) | (184) | (3,122) | (2,394) | (6,258) |
Impact of modifications | (2) | – | – | – | (2) |
Foreign exchange movement | 50 | 37 | 4 | – | 91 |
Net other measurement of ECL | 353 | (56) | 5,307 | 1,565 | 7,169 |
Income statement (releases)/charges | 146 | 121 | 3,324 | (829) | 2,762 |
Write-offs | – | – | (316) | 313 | (3) |
Recoveries of amounts previously written off | – | – | 66 | – | 66 |
Unwind of discount | – | – | 23 | 284 | 307 |
Currency translation differences | 179 | 106 | (880) | – | (595) |
Balance at 31 December 2023 | 1,177 | 485 | 5,805 | 3,848 | 11,315 |
Individually assessed | – | – | 158 | – | 158 |
Collectively assessed | 1,177 | 485 | 5,647 | 3,848 | 11,157 |
Balance at 31 December 2023 | 1,177 | 485 | 5,805 | 3,848 | 11,315 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 81,174 | 17,584 | 16,612 | 9,582 | 124,952 |
New financial asset originated or purchased | 47,812 | – | – | 12,081 | 59,893 |
Transfer to Stage 1 | 25,182 | (19,801) | (5,381) | – | – |
Transfer to Stage 2 | (26,267) | 33,605 | (7,338) | – | – |
Transfer to Stage 3 | (3,139) | (15,782) | 18,921 | – | – |
Assets repaid | (60,440) | (8,077) | (5,299) | (6,537) | (80,353) |
Impact of modifications | 278 | – | – | – | 278 |
Foreign exchange movement | 865 | (66) | 86 | – | 885 |
Net other changes | 339 | 10 | 213 | 85 | 647 |
Write-offs | – | – | (2,724) | – | (2,724) |
Unwind of discount | – | – | 105 | – | 105 |
Currency translation differences | (6,273) | (1,022) | (1,040) | – | (8,335) |
Balance at 31 December 2022 | 59,531 | 6,451 | 14,155 | 15,211 | 95,348 |
Individually assessed | – | – | 1,245 | – | 1,245 |
Collectively assessed | 59,531 | 6,451 | 12,910 | 15,211 | 94,103 |
Balance at 31 December 2022 | 59,531 | 6,451 | 14,155 | 15,211 | 95,348 |
Finance lease receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 1,126 | 763 | 2,810 | 1,196 | 5,895 |
New financial asset originated or purchased | 1,537 | – | – | – | 1,537 |
Transfer to Stage 1 | 1,686 | (1,044) | (642) | – | – |
Transfer to Stage 2 | (1,241) | 2,013 | (772) | – | – |
Transfer to Stage 3 | (188) | (1,253) | 1,441 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,513) | 586 | 2,104 | – | 1,177 |
Assets repaid | (664) | (299) | (1,645) | (1,856) | (4,464) |
Foreign exchange movement | 64 | (3) | 5 | – | 66 |
Net other measurement of ECL | 27 | (487) | 611 | 4,741 | 4,892 |
Income statement (releases)/charges | (292) | (487) | 1,102 | 2,885 | 3,208 |
Write-offs | – | – | (480) | – | (480) |
Unwind of discount | – | – | 105 | – | 105 |
Currency translation differences | 18 | (18) | 51 | (1) | 50 |
Balance at 31 December 2022 | 852 | 258 | 3,588 | 4,080 | 8,778 |
Individually assessed | – | – | 352 | – | 352 |
Collectively assessed | 852 | 258 | 3,236 | 4,080 | 8,426 |
Balance at 31 December 2022 | 852 | 258 | 3,588 | 4,080 | 8,778 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 67,346 | 53,276 | 18,750 | – | 139,372 |
New financial asset originated or purchased | 90,739 | – | 465 | 3,107 | 94,311 |
Transfer to Stage 1 | 34,761 | (34,715) | (46) | – | – |
Transfer to Stage 2 | (43,879) | 57,480 | (13,601) | – | – |
Transfer to Stage 3 | (3,925) | (33,434) | 37,359 | – | – |
Assets repaid | (60,625) | (23,912) | (4,116) | (122) | (88,775) |
Impact of modifications | 20 | – | – | – | 20 |
Foreign exchange movement | (641) | (47) | (66) | (249) | (1,003) |
Net other changes | (535) | (7) | 20 | 6,833 | 6,311 |
Write-offs | – | – | (21,232) | – | (21,232) |
Unwind of discount | – | – | 10 | 13 | 23 |
Currency translation differences | (2,087) | (1,057) | (931) | – | (4,075) |
Balance at 31 December 2021 | 81,174 | 17,584 | 16,612 | 9,582 | 124,952 |
Individually assessed | – | – | 2,746 | – | 2,746 |
Collectively assessed | 81,174 | 17,584 | 13,866 | 9,582 | 122,206 |
Balance at 31 December 2021 | 81,174 | 17,584 | 16,612 | 9,582 | 124,952 |
Finance lease receivables, ECL: | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2020 | 649 | 1,109 | 2,618 | – | 4,376 |
New financial asset originated or purchased | 1,570 | – | 256 | – | 1,826 |
Transfer to Stage 1 | 684 | (683) | (1) | – | – |
Transfer to Stage 2 | (976) | 2,371 | (1,395) | – | – |
Transfer to Stage 3 | (85) | (1,975) | 2,060 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (12) | 1,036 | 2,151 | – | 3,175 |
Assets repaid | (461) | (467) | (361) | – | (1,289) |
Net other measurement of ECL | (207) | (78) | 328 | 1,195 | 1,238 |
Income statement (releases)/charges | 513 | 204 | 3,038 | 1,195 | 4,950 |
Write-offs | – | – | (2,704) | – | (2,704) |
Unwind of discount | – | – | 10 | 13 | 23 |
Currency translation differences | (36) | (550) | (152) | (12) | (750) |
Balance at 31 December 2021 | 1,126 | 763 | 2,810 | 1,196 | 5,895 |
Individually assessed | – | – | 1,236 | – | 1,236 |
Collectively assessed | 1,126 | 763 | 1,574 | 1,196 | 4,659 |
Balance at 31 December 2021 | 1,126 | 763 | 2,810 | 1,196 | 5,895 |
2023 | 2022 | 2021 | |
Right-of-use assets | 138,695 | 117,387 | 80,186 |
Lease liability | 141,934 | 114,470 | 87,662 |
2023 | 2022 | 2021 | |
Short-term leases | (4,872) | (4,672) | (3,982) |
Leases of low-value assets | (2,264) | (1,585) | (1,908) |
(7,136) | (6,257) | (5,890) |
| Movement in | |
| liabilities arising | |
| from financing | |
| activities | |
Carrying amount at 1 January 2021 | 95,635 |
Cash payments for the principal portion of the lease liability | (29,518) |
Change in accrued interest | 342 |
Additions | 42,242 |
Other movements* | (21,039) |
Carrying amount at 31 December 2021 | 87,662 |
Cash payments for the principal portion of the lease liability | (25,980) |
Change in accrued interest | 1,151 |
Additions | 70,553 |
Other movements* | (18,916) |
Carrying amount at 31 December 2022 | 114,470 |
Cash payments for the principal portion of the lease liability | (32,151) |
Change in accrued interest | (665) |
Additions | 64,120 |
Other movements* | (3,840) |
Carrying amount at 31 December 2023 | 141,934 |
| Office buildings | |||
| and service | Computers and | ||
| centres | equipment | Total | |
| Cost | |||
31 December 2022 | 181,227 | 2,333 | 183,560 |
Additions | 64,385 | – | 64,385 |
Disposals | (16,785) | – | (16,785) |
Currency translation differences | (5,284) | (559) | (5,843) |
31 December 2023 | 223,543 | 1,774 | 225,317 |
| Accumulated depreciation | |||
31 December 2022 | 65,073 | 1,100 | 66,173 |
Depreciation charge | 32,601 | 315 | 32,916 |
Disposals | (11,100) | – | (11,100) |
Currency translation differences | (1,051) | (316) | (1,367) |
31 December 2023 | 85,523 | 1,099 | 86,622 |
| Net book value | |||
31 December 2022 | 116,154 | 1,233 | 117,387 |
31 December 2023 | 138,020 | 675 | 138,695 |
| Office buildings | |||
| and service | Computers and | ||
| centres | equipment | Total | |
| Cost | |||
31 December 2021 | 127,080 | 2,631 | 129,711 |
Additions | 74,231 | – | 74,231 |
Disposals | (19,135) | – | (19,135) |
Currency translation differences | (949) | (298) | (1,247) |
31 December 2022 | 181,227 | 2,333 | 183,560 |
| Accumulated depreciation | |||
31 December 2021 | 48,661 | 864 | 49,525 |
Depreciation charge | 25,406 | 345 | 25,751 |
Disposals | (8,838) | – | (8,838) |
Currency translation differences | (156) | (109) | (265) |
31 December 2022 | 65,073 | 1,100 | 66,173 |
| Net book value | |||
31 December 2021 | 78,419 | 1,767 | 80,186 |
31 December 2022 | 116,154 | 1,233 | 117,387 |
| Office buildings | |||
| and service | Computers and | ||
| centres | equipment | Total | |
| Cost | |||
31 December 2020 | 115,970 | 2,749 | 118,719 |
Additions | 42,728 | – | 42,728 |
Disposals | (31,478) | – | (31,478) |
Currency translation differences | (140) | (118) | (258) |
31 December 2021 | 127,080 | 2,631 | 129,711 |
| Accumulated depreciation | |||
31 December 2020 | 34,995 | 516 | 35,511 |
Depreciation charge | 21,628 | 388 | 22,016 |
Disposals | (7,906) | – | (7,906) |
Currency translation differences | (56) | (40) | (96) |
31 December 2021 | 48,661 | 864 | 49,525 |
| Net book value | |||
31 December 2020 | 80,975 | 2,233 | 83,208 |
31 December 2021 | 78,419 | 1,767 | 80,186 |
Foreclosed Assets 2023 | 2022 | 2021 | |
At 1 January | 119,924 | 3,216 | 5,989 |
Additions | 239,872 | 128,170 | 2,587 |
Disposals | (77,324) | (8,063) | (5,168) |
Write-down | (2,114) | (3,399) | (192) |
Transfers to property and equipment | (3,516) | – | – |
Transfers to investment property | (3,428) | – | – |
Currency translation differences | (1,702) | – | – |
At 31 December | 271,712 | 119,924 | 3,216 |
| Office | |||||||
| buildings | Computers | Leasehold | |||||
| and service | Furniture | and | Motor | improve- | Assets under | ||
| centres | and fixtures | equipment | vehicles | ments | construction | Total | |
| Cost | |||||||
31 December 2022 | 235,249 | 193,103 | 279,259 | 8,729 | 29,084 | 4,755 | 750,179 |
Additions | 20,485 | 25,363 | 28,301 | 4,573 | 1,644 | 17,769 | 98,135 |
Transfers | 2,557 | – | 2,059 | – | 8,507 | (13,123) | – |
Transfers to investment properties | (641) | – | – | – | – | – | (641) |
Transfers to assets held for sale | (1,363) | – | – | – | – | – | (1,363) |
Transfers from foreclosed assets | 3,516 | – | – | – | – | – | 3,516 |
Transfers (to) from other assets | 934 | (1,421) | (7,714) | (207) | (29) | (243) | (8,680) |
Disposals | (26) | (273) | (3,070) | (660) | (222) | – | (4,251) |
Write-offs | – | (208) | (73) | (284) | (2,979) | (1,088) | (4,632) |
Business combination | – | 62 | 171 | 66 | 51 | – | 350 |
Currency translation differences | (2,661) | (452) | (2,128) | (141) | (402) | (34) | (5,818) |
31 December 2023 | 258,050 | 216,174 | 296,805 | 12,076 | 35,654 | 8,036 | 826,795 |
| Accumulated impairment | |||||||
31 December 2022 | 2,557 | 36 | 98 | 8 | – | – | 2,699 |
Impairment charge | – | 19 | – | – | – | 770 | 789 |
31 December 2023 | 2,557 | 55 | 98 | 8 | – | 770 | 3,488 |
| Accumulated depreciation | |||||||
31 December 2022 | 31,325 | 121,415 | 177,260 | 4,615 | 14,010 | – | 348,625 |
Depreciation charge | 5,120 | 11,825 | 32,364 | 1,647 | 4,839 | – | 55,795 |
Transfers to investment properties | (225) | (1) | – | – | – | – | (226) |
Transfers to assets held for sale | (1,065) | – | – | – | – | – | (1,065) |
Transfers to other assets | – | (996) | (5,526) | (203) | – | – | (6,725) |
Disposals | (10) | (199) | (2,465) | (443) | (217) | – | (3,334) |
Write-offs | – | (542) | (812) | (85) | (1,967) | (770) | (4,176) |
Business combination | – | 13 | 31 | 15 | 42 | – | 101 |
Currency translation differences | (1,272) | (211) | (966) | (29) | (165) | – | (2,643) |
31 December 2023 | 33,873 | 131,304 | 199,886 | 5,517 | 16,542 | (770) | 386,352 |
| Net book value | |||||||
31 December 2022 | 201,367 | 71,652 | 101,901 | 4,106 | 15,074 | 4,755 | 398,855 |
31 December 2023 | 221,620 | 84,815 | 96,821 | 6,551 | 19,112 | 8,036 | 436,955 |
| Office | |||||||
| buildings | Computers | Leasehold | |||||
| and service | Furniture | and | Motor | improve- | Assets under | ||
| centres | and fixtures | equipment | vehicles | ments | construction | Total | |
| Cost | |||||||
31 December 2021 | 216,897 | 188,890 | 252,861 | 6,911 | 29,328 | 1,680 | 696,567 |
Additions | 171 | 10,853 | 32,951 | 2,860 | 119 | 31,043 | 77,997 |
Transfers | 23,333 | 32 | 414 | – | 3,804 | (27,583) | – |
Transfers to investment properties | 769 | – | – | – | – | – | 769 |
Transfers to other assets | – | (1,571) | (2,135) | (265) | – | (231) | (4,202) |
Disposals | (3,011) | (135) | (1,507) | (489) | (27) | (1) | (5,170) |
Write-offs | (29) | (4,750) | (2,513) | (241) | (4,053) | (146) | (11,732) |
Currency translation differences | (2,881) | (216) | (812) | (47) | (87) | (7) | (4,050) |
31 December 2022 | 235,249 | 193,103 | 279,259 | 8,729 | 29,084 | 4,755 | 750,179 |
| Accumulated impairment | |||||||
31 December 2021 | 2,557 | 36 | 98 | 8 | – | – | 2,699 |
31 December 2022 | 2,557 | 36 | 98 | 8 | – | – | 2,699 |
| Accumulated depreciation | |||||||
31 December 2021 | 28,859 | 113,399 | 154,941 | 4,095 | 13,766 | – | 315,060 |
Depreciation charge | 4,278 | 13,814 | 28,737 | 1,076 | 4,369 | 146 | 52,420 |
Transfers | (13) | 13 | – | – | – | – | – |
Transfers to investment properties | (155) | – | – | – | – | – | (155) |
Transfers to other assets | – | (916) | (2,479) | (230) | – | – | (3,625) |
Disposals | (795) | (183) | (998) | (176) | (25) | – | (2,177) |
Write-offs | 2 | (4,598) | (2,473) | (130) | (4,029) | (146) | (11,374) |
Currency translation differences | (851) | (114) | (468) | (20) | (71) | – | (1,524) |
31 December 2022 | 31,325 | 121,415 | 177,260 | 4,615 | 14,010 | – | 348,625 |
| Net book value | |||||||
31 December 2021 | 185,481 | 75,455 | 97,822 | 2,808 | 15,562 | 1,680 | 378,808 |
31 December 2022 | 201,367 | 71,652 | 101,901 | 4,106 | 15,074 | 4,755 | 398,855 |
| Office | |||||||
| buildings | Computers | Leasehold | |||||
| and service | Furniture | and | Motor | improve- | Assets under | ||
| centres | and fixtures | equipment | vehicles | ments | construction | Total | |
| Cost | |||||||
31 December 2020 | 216,795 | 178,481 | 231,436 | 6,768 | 34,275 | 4,732 | 672,487 |
Additions | 2,056 | 11,958 | 31,048 | 986 | 10 | 7,171 | 53,229 |
Transfers | 6,408 | 3 | 976 | – | 2,493 | (9,880) | – |
Transfers to investment properties | (9,175) | – | – | – | – | – | (9,175) |
Transfers to assets held for sale | 2,245 | – | – | – | – | – | 2,245 |
Transfers to other assets | – | (998) | (8,647) | – | – | (183) | (9,828) |
Disposals | (764) | (433) | (1,719) | (224) | – | (46) | (3,186) |
Write-offs | – | (71) | (1) | (602) | (7,416) | – | (8,090) |
Currency translation differences | (668) | (50) | (232) | (17) | (34) | (114) | (1,115) |
31 December 2021 | 216,897 | 188,890 | 252,861 | 6,911 | 29,328 | 1,680 | 696,567 |
| Accumulated impairment | |||||||
31 December 2020 | 2,557 | 36 | 98 | 8 | – | – | 2,699 |
31 December 2021 | 2,557 | 36 | 98 | 8 | – | – | 2,699 |
| Accumulated depreciation | |||||||
31 December 2020 | 25,216 | 102,137 | 133,958 | 3,833 | 16,793 | – | 281,937 |
Depreciation charge | 4,201 | 12,916 | 24,699 | 931 | 4,416 | – | 47,163 |
Transfers to investment properties | (238) | – | – | – | – | – | (238) |
Transfers to other assets | – | (1,224) | (2,643) | – | – | – | (3,867) |
Disposals | (51) | (318) | (910) | (85) | – | – | (1,364) |
Write-offs | 5 | (51) | 3 | (576) | (7,416) | – | (8,035) |
Currency translation differences | (274) | (61) | (166) | (8) | (27) | – | (536) |
31 December 2021 | 28,859 | 113,399 | 154,941 | 4,095 | 13,766 | – | 315,060 |
| Net book value | |||||||
31 December 2020 | 189,022 | 76,308 | 97,380 | 2,927 | 17,482 | 4,732 | 387,851 |
31 December 2021 | 185,481 | 75,455 | 97,822 | 2,808 | 15,562 | 1,680 | 378,808 |
| Software and | |||
licence | Other | Total | |
| Cost | |||
31 December 2022 | 247,943 | 27,449 | 275,392 |
Additions | 56,537 | 31 | 56,568 |
Disposals | (8,321) | – | (8,321) |
Write-offs | (1,258) | – | (1,258) |
Currency translation differences | (3,560) | – | (3,560) |
31 December 2023 | 291,341 | 27,480 | 318,821 |
| Accumulated impairment | |||
31 December 2022 | 2,358 | – | 2,358 |
Impairment charge | 2,201 | – | 2,201 |
31 December 2023 | 4,559 | – | 4,559 |
| Accumulated amortisation | |||
31 December 2022 | 117,629 | 5,964 | 123,593 |
Amortisation charge | 32,844 | 178 | 33,022 |
Disposals | (7,815) | – | (7,815) |
Write-offs | (1,261) | – | (1,261) |
Currency translation differences | (1,139) | – | (1,139) |
31 December 2023 | 140,258 | 6,142 | 146,400 |
| Net book value | |||
31 December 2022 | 127,956 | 21,485 | 149,441 |
31 December 2023 | 146,524 | 21,338 | 167,862 |
| Software and | |||
licence | Other | Total | |
| Cost | |||
31 December 2021 | 219,073 | 27,286 | 246,359 |
Additions | 40,506 | 164 | 40,670 |
Disposals | (7,331) | – | (7,331) |
Write-offs | (2,889) | (1) | (2,890) |
Currency translation differences | (1,416) | – | (1,416) |
31 December 2022 | 247,943 | 27,449 | 275,392 |
| Accumulated impairment | |||
31 December 2021 | – | – | – |
Impairment charge | 2,358 | – | 2,358 |
31 December 2022 | 2,358 | – | 2,358 |
| Accumulated amortisation | |||
31 December 2021 | 96,311 | 5,797 | 102,108 |
Amortisation charge | 30,392 | 168 | 30,560 |
Disposals | (5,683) | – | (5,683) |
Write-offs | (2,889) | (1) | (2,890) |
Currency translation differences | (502) | – | (502) |
31 December 2022 | 117,629 | 5,964 | 123,593 |
| Net book value | |||
31 December 2021 | 122,762 | 21,489 | 144,251 |
31 December 2022 | 127,956 | 21,485 | 149,441 |
| Software and | |||
licence | Other | Total | |
| Cost | |||
31 December 2020 | 177,012 | 26,944 | 203,956 |
Additions | 44,715 | 342 | 45,057 |
Disposals | (741) | – | (741) |
Write-offs | (1,385) | – | (1,385) |
Currency translation differences | (528) | – | (528) |
31 December 2021 | 219,073 | 27,286 | 246,359 |
| Accumulated amortisation | |||
31 December 2020 | 72,532 | 5,618 | 78,150 |
Amortisation charge | 26,090 | 179 | 26,269 |
Disposals | (747) | – | (747) |
Write-offs | (1,385) | – | (1,385) |
Currency translation differences | (179) | – | (179) |
31 December 2021 | 96,311 | 5,797 | 102,108 |
| Net book value | |||
31 December 2020 | 104,480 | 21,326 | 125,806 |
31 December 2021 | 122,762 | 21,489 | 144,251 |
2023 | 2022 | 2021 | |
At 1 January | 166,546 | 226,849 | 231,241 |
Additions | 4,882 | 5,871 | 83,912 |
Disposals | (38,175) | (54,713) | (68,713) |
Net gains from revaluation of investment property | 756 | 7,421 | 437 |
Transfers to assets held for sale | (10,756) | (16,955) | (28,390) |
Transfers from (to) property and equipment | 415 | (924) | 8,937 |
Transfers from foreclosed assets | 3,428 | – | – |
Currency translation differences | (3,028) | (1,003) | (575) |
At 31 December | 124,068 | 166,546 | 226,849 |
2023 | 2022 | 2021 | |
| Cost | |||
1 January | 57,745 | 57,745 | 57,745 |
Business combination | 7,902 | – | – |
At 31 December | 65,647 | 57,745 | 57,745 |
| Accumulated impairment | |||
1 January | 24,394 | 24,394 | 24,394 |
At 31 December | 24,394 | 24,394 | 24,394 |
| Net book value: | |||
1 January | 33,351 | 33,351 | 33,351 |
Business combination | 7,902 | – | – |
At 31 December | 41,253 | 33,351 | 33,351 |
2023 | 2022 | 2021 | |
Retail Banking | 23,386 | 23,386 | 23,386 |
Corporate Banking | 17,867 | 9,965 | 9,965 |
Total | 41,253 | 33,351 | 33,351 |
Corporate Banking | Retail Banking | |||||
2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |
Discount rate | 5.3% | 4.3% | 3.9% | 6.6% | 8.4% | 8.1% |
2023 | 2022 | 2021 | |
Current income benefit/(expense) | (324,452) | (137,430) | (111,652) |
Deferred income tax benefit/(expense) | 65,481 | (53,221) | 36,828 |
Income tax expense | (258,971) | (190,651) | (74,824) |
| For the six months ended | |||
2023 | 2022 | 2021 | |
Profit before income tax expense | 1,656,298 | 1,634,650 | 801,942 |
Statutory tax rate in Georgia | 20% | 15% | 15% |
Theoretical income tax expense at average tax rate | (331,260) | (245,198) | (120,291) |
Non-taxable income | 76,934 | 115,636 | 50,671 |
Non-deductible expenses | (4,520) | (3,229) | (2,931) |
Correction of prior year declarations | (2,342) | (2,846) | (15) |
Tax at the domestic rates applicable to profits in each country | (1,007) | (1,991) | (2,401) |
Effects from changes in tax legislation | 110 | (53,074) | – |
Tax deductible expenses | 7,030 | – | – |
Other | (3,916) | 51 | 143 |
Income tax expense | (258,971) | (190,651) | (74,824) |
2023 | 2022 | 2021 | |
Current income tax assets | 2,056 | 224 | 109 |
Deferred income tax assets | 464 | 640 | 183 |
Income tax assets | 2,520 | 864 | 292 |
Current income tax liabilities | 185,440 | 20,258 | 85,270 |
Deferred income tax liabilities | 13,618 | 79,275 | 25,598 |
Income tax liabilities | 199,058 | 99,533 | 110,868 |
| Origination and reversal of | Origination and reversal of | Origination and reversal of | |||||
| temporary differences | temporary differences | temporary differences | |||||
| In the income | In the income | In the income | |||||
| 2020 | statement | 2021 | statement | 2022 | statement | 2023 | |
| Tax effect of deductible temporary | |||||||
| differences: | |||||||
Amounts due to credit institutions | – | – | – | 193 | 193 | (30) | 163 |
Investment securities | – | – | – | 294 | 294 | (489) | (195) |
Investment properties | 59 | 108 | 167 | 1,954 | 2,121 | (2,121) | – |
Insurance premiums receivables | – | – | – | – | – | – | – |
| Allowances for impairment and provisions | |||||||
for other losses | – | – | – | – | – | – | – |
Tax losses carried forward | – | – | – | – | – | – | – |
Property and equipment | 2,385 | 29 | 2,414 | (182) | 2,232 | (1,072) | 1,160 |
Intangible assets | – | – | – | – | – | – | – |
Assets held for sale | – | – | – | 465 | 465 | (127) | 338 |
Lease liability | 6,006 | (2,236) | 3,770 | 19,389 | 23,159 | 5,012 | 28,171 |
Accruals and deferred income | 7,205 | 12,539 | 19,744 | 18,388 | 38,132 | 5,393 | 43,525 |
Other assets and liabilities | 67 | 368 | 435 | 3,845 | 4,280 | 1,439 | 5,719 |
Deferred tax assets | 15,722 | 10,808 | 26,530 | 44,346 | 70,876 | 8,005 | 78,881 |
| Tax effect of taxable temporary differences: | |||||||
Amounts due to credit institutions | 2,228 | 59 | 2,287 | 1,660 | 3,947 | (651) | 3,296 |
Debt securities issued | 1,624 | (932) | 692 | 1,259 | 1,951 | (414) | 1,537 |
Cash and cash equivalents | – | – | – | – | – | – | – |
Investment securities | – | – | – | – | – | – | – |
| Loans to customers and finance lease | |||||||
receivables | 54,066 | (24,192) | 29,874 | 30,697 | 60,571 | (57,006) | 3,565 |
Client deposits and notes | 176 | (176) | – | – | – | 104 | 104 |
Property and equipment | 9,021 | (3,121) | 5,900 | 37,342 | 43,242 | 4,309 | 47,551 |
Right-of-use assets | 5,510 | (2,294) | 3,216 | 20,606 | 23,822 | 3,719 | 27,541 |
Investment properties | 340 | 625 | 965 | 7,822 | 8,787 | (1,277) | 7,510 |
Intangible assets | – | – | – | – | – | – | – |
Assets held for sale | 1,540 | (1,055) | 485 | (485) | – | – | – |
Accruals and deferred income | 293 | (180) | 113 | (113) | – | – | – |
Other assets and liabilities | 3,166 | 5,246 | 8,412 | (1,221) | 7,191 | (6,260) | 931 |
Deferred tax liabilities | 77,964 | (26,020) | 51,944 | 97,567 | 149,511 | (57,476) | 92,035 |
Net deferred tax liabilities | (62,242) | 36,828 | (25,414) | (53,221) | (78,635) | 65,481 | (13,154) |
2023 | 2022 | 2021 | |
Receivables from remittance operations | 138,833 | 86,742 | 35,041 |
Inventories | 20,969 | 17,096 | 11,514 |
Other receivables | 15,932 | 17,365 | 17,534 |
Derivatives margin | 12,129 | 21,053 | 18,586 |
Derivative financial assets | 10,942 | 39,270 | 135,079 |
Investments in associates | 10,699 | 11,606 | 10,079 |
Operating tax assets | 7,725 | 4,809 | 8,169 |
Assets purchased for finance lease purposes | 2,019 | 2,140 | 13,093 |
Investment securities at FVTPL | – | 2,660 | 2,146 |
Other | 41,293 | 29,542 | 18,487 |
Other assets, gross | 260,541 | 232,283 | 269,728 |
Less – Allowance for impairment of other assets | (15,469) | (17,225) | (14,483) |
Other assets, net | 245,072 | 215,058 | 255,245 |
2023 | 2022 | 2021 | |
Payables for remittance operations | 59,079 | 24,671 | 8,457 |
Creditors | 34,038 | 29,562 | 25,814 |
Derivative financial liabilities | 25,779 | 59,020 | 7,865 |
Accounts payable | 12,731 | 5,605 | 7,708 |
Provisions | 6,304 | 5,127 | 6,993 |
Other taxes payable | 4,244 | 6,504 | 12,498 |
Dividends payable to non-controlling shareholders | 3,555 | 2,379 | 1,746 |
Advances received | 2,034 | 838 | 268 |
Derivatives margin | – | – | 98,844 |
Other | 19,504 | 24,985 | 13,156 |
Other liabilities | 167,268 | 158,691 | 183,349 |
| 2023 | |||
| Notional | Fair value | ||
| amount | Asset | Liability | |
| Foreign exchange contracts | |||
Forwards and swaps – domestic | 1,099,787 | 2,703 | 3,712 |
Forwards and swaps – foreign | 3,776,221 | 8,239 | 22,067 |
| Interest rate contracts | |||
Forwards and swaps – foreign (IR) | – | – | – |
Options – foreign (IR) | – | – | – |
Total derivative assets/liabilities | 4,876,008 | 10,942 | 25,779 |
2022 | 2021 | |||||
| Notional | Fair value | Notional | Fair value | |||
| amount | Asset | Liability | amount | Asset | Liability | |
| Foreign exchange contracts | ||||||
Forwards and swaps – domestic | 1,392,118 | 5,688 | 2,873 | 1,065,639 | 931 | 3,141 |
Forwards and swaps – foreign | 4,615,758 | 33,234 | 56,147 | 5,678,727 | 131,321 | 3,339 |
| Interest rate contracts | ||||||
Forwards and swaps – foreign (IR) | 1,209 | 348 | – | 1,129 | 296 | – |
Options – foreign (IR) | – | – | – | 7,434 | 2,531 | 1,385 |
Total derivative assets/liabilities | 6,009,085 | 39,270 | 59,020 | 6,752,929 | 135,079 | 7,865 |
2023 | 2022 | 2021 | |
Current accounts | 12,198,454 | 11,002,863 | 6,997,946 |
Time deposits | 8,324,285 | 7,258,534 | 7,040,056 |
Client deposits and notes | 20,522,739 | 18,261,397 | 14,038,002 |
Held as security against letters of credit and guarantees | 334,092 | 121,753 | 117,379 |
2023 | 2022 | 2021 | |
Individuals | 12,907,914 | 11,188,080 | 8,501,021 |
Private enterprises | 7,120,507 | 6,382,083 | 4,914,845 |
State and state-owned entities | 494,318 | 691,234 | 622,136 |
Client deposits and notes | 20,522,739 | 18,261,397 | 14,038,002 |
2023 | 2022 | 2021 | |
Individuals | 12,907,914 | 11,188,080 | 8,501,021 |
Financial intermediation | 1,451,014 | 1,261,530 | 1,280,955 |
Trade | 1,367,858 | 1,158,977 | 853,307 |
Construction | 1,140,925 | 796,019 | 664,695 |
Service | 822,284 | 709,442 | 345,130 |
Transport and communication | 639,882 | 513,099 | 418,243 |
Manufacturing | 492,647 | 759,005 | 444,095 |
Government services | 445,880 | 682,809 | 613,710 |
Real estate | 344,279 | 232,508 | 214,082 |
Hospitality | 108,103 | 173,639 | 70,375 |
Electricity, gas and water supply | 76,384 | 186,517 | 112,244 |
Other | 725,569 | 599,772 | 520,145 |
Client deposits and notes | 20,522,739 | 18,261,397 | 14,038,002 |
2023 | 2022 | 2021 | |
Short-term loans from the NBG | 2,101,653 | 1,715,257 | 1,413,333 |
Borrowings from international credit institutions | 1,794,696 | 1,439,136 | 1,839,921 |
Time deposits and inter-bank loans | 130,382 | 777,638 | 226,015 |
Correspondent accounts | 431,232 | 660,767 | 170,410 |
4,457,963 | 4,592,798 | 3,649,679 | |
Non-convertible subordinated debt | 562,520 | 537,794 | 668,766 |
Additional Tier 1 | 135,526 | 136,061 | – |
Amounts due to credit institutions | 5,156,009 | 5,266,653 | 4,318,445 |
2023 | 2022 | 2021 | |
Additional Tier 1 capital notes issued | 267,112 | 267,702 | 306,239 |
Tier 2 notes issued | 83,158 | – | – |
Eurobonds and notes issued | – | 226,725 | 932,260 |
Local bonds | 6,810 | 44,520 | 151,703 |
Certificates of deposit | 64,279 | 107,021 | 128,483 |
Debt securities issued | 421,359 | 645,968 | 1,518,685 |
| Additional Tier | |||
| Eurobonds and | 1 capital notes | Tier 2 notes | |
| notes issued | issued | issued | |
Carrying amount at 31 December 2020 | 1,019,120 | 323,320 | – |
Repurchase of debt securities issued | (28,825) | – | – |
Repayment of the principal portion of the debt securities issued | (46,706) | – | – |
Other movements | (11,329) | (17,081) | – |
Carrying amount at 31 December 2021 | 932,260 | 306,239 | – |
Repurchase of debt securities issued | (617,194) | – | – |
Repayment of the principal portion of the debt securities issued | (31,581) | – | – |
Other movements | (56,760) | (38,537) | – |
Carrying amount at 31 December 2022 | 226,725 | 267,702 | – |
Repurchase of debt securities issued | (20,980) | – | – |
Repayment of the principal portion of the debt securities issued | (230,995) | – | – |
Proceeds from Tier 2 notes issued | – | – | 78,921 |
Other movements | 25,250 | (590) | 4,237 |
Carrying amount at 31 December 2023 | – | 267,112 | 83,158 |
2023 | 2022 | 2021 | |
| Credit-related commitments | |||
Financial and performance guarantees issued* | 1,918,997 | 1,717,308 | 1,686,913 |
Letters of credit | 77,545 | 116,309 | 71,676 |
Undrawn loan facilities | 1,014,951 | 869,061 | 809,481 |
3,011,493 | 2,702,678 | 2,568,070 | |
Less – Cash held as security against letters of credit and guarantees (Note 19) | (334,092) | (121,753) | (117,379) |
Less – Provisions | (6,304) | (5,127) | (6,993) |
| Operating lease commitments | |||
Not later than 1 year | 1,808 | 1,975 | 1,875 |
Later than 1 year but not later than 5 years | 2,293 | 2,592 | 2,486 |
Later than 5 years | – | 451 | 986 |
4,101 | 5,018 | 5,347 | |
Capital expenditure commitments | 7,559 | 6,790 | 4,539 |
| Number of | Share | |
| ordinary shares | Capital | |
31 December 2020 | 49,169,428 | 1,618 |
31 December 2021 | 49,169,428 | 1,618 |
Buyback and cancellation of own shares | (1,670,446) | (55) |
31 December 2022 | 47,498,982 | 1,563 |
Buyback and cancellation of own shares | (1,732,689) | (57) |
31 December 2023 | 45,766,293 | 1,506 |
| Foreign | |
| currency | |
| translation | |
| reserve | |
31 December 2020 | (56,876) |
Loss from currency translation differences | (3,949) |
31 December 2021 | (60,825) |
Loss from currency translation differences | (9,451) |
31 December 2022 | (70,276) |
Loss from currency translation differences | (8,344) |
31 December 2023 | (78,620) |
2023 | 2022 | 2021 | |
| Basic earnings per share | |||
Profit for the year attributable to ordinary shareholders of the Group | 1,391,277 | 1,439,507 | 723,806 |
Weighted average number of ordinary shares outstanding during the year | 44,454,395 | 46,443,820 | 47,543,881 |
Basic earnings per share | 31.2967 | 30.9946 | 15.2240 |
2023 | 2022 | 2021 | |
| Diluted earnings per share | |||
| Effect of dilution on weighted average number of ordinary shares: | |||
Dilutive unvested share options | 1,273,359 | 1,013,330 | 1,098,682 |
Weighted average number of ordinary shares adjusted for the effect of dilution | 45,727,754 | 47,457,150 | 48,642,563 |
Diluted earnings per share | 30.4252 | 30.3328 | 14.8801 |
2023 | 2022 | 2021 | |
Interest income calculated using EIR method | 2,734,208 | 2,236,307 | 1,822,307 |
From loans to customers | 2,315,010 | 1,917,053 | 1,614,647 |
From investment securities | 356,945 | 297,528 | 199,802 |
From amounts due from credit institutions | 76,633 | 47,864 | 18,312 |
Net (losses)/gains on modification of financial assets | (14,380) | (26,138) | (10,454) |
Other interest income | 14,053 | 20,574 | 28,737 |
From finance lease receivable | 13,962 | 20,574 | 28,727 |
From other assets | 91 | – | 10 |
Interest income | 2,748,261 | 2,256,881 | 1,851,044 |
On client deposits and notes | (796,724) | (569,436) | (497,742) |
On amounts owed to credit institutions | (290,198) | (426,950) | (297,953) |
On debt securities issued | (45,305) | (84,990) | (112,431) |
Interest element of cross-currency swaps | 25,276 | 29,402 | 30,632 |
On lease liability | (5,617) | (4,855) | (4,980) |
Interest expense | (1,112,568) | (1,056,829) | (882,474) |
Deposit insurance fees | (20,247) | (17,717) | (14,629) |
Net interest income | 1,615,446 | 1,182,335 | 953,941 |
2023 | 2022 | 2021 | |
Settlements operations | 539,537 | 446,092 | 307,471 |
Currency conversion operations | 49,370 | 34,546 | 15,783 |
Guarantees and letters of credit | 45,323 | 35,283 | 34,402 |
Advisory | 33,089 | 4,241 | 5,981 |
Cash operations | 24,790 | 26,896 | 14,439 |
Brokerage service fees | 8,759 | 7,676 | 6,912 |
Other | 6,897 | 4,731 | 5,841 |
Fee and commission income | 707,765 | 559,465 | 390,829 |
Settlements operations | (229,251) | (197,089) | (134,390) |
Cash operations | (20,315) | (27,211) | (9,626) |
Currency conversion operations | (10,146) | (6,403) | (2,571) |
Brokerage service fees | (5,587) | (5,079) | (4,894) |
Guarantees and letters of credit | (239) | (323) | (724) |
Advisory | (301) | (316) | (653) |
Other | (7,444) | (5,553) | (5,540) |
Fee and commission expense | (273,283) | (241,974) | (158,398) |
Net fee and commission income | 434,482 | 317,491 | 232,431 |
In 1 year | In 2 years | In 3 years | In 3 to 5 years | In 5 to 10 years | Total | |
As at 31 December 2023 | 55,733 | 2,428 | 1,325 | 594 | 87 | 60,167 |
As at 31 December 2022 | 47,793 | 2,466 | 128 | 46 | 18 | 50,451 |
As at 31 December 2021 | 39,292 | 1,119 | 388 | 76 | 3 | 40,878 |
2023 | 2022 | 2021 | |
Salaries and bonuses | (405,764) | (350,758) | (272,148) |
Social security costs | (7,899) | (6,818) | (5,107) |
Pension costs | (5,791) | (4,443) | (3,832) |
Salaries and other employee benefits | (419,454) | (362,019) | (281,087) |
2023 | 2022 | 2021 | |
The Bank | 6,981 | 6,324 | 6,012 |
BNB | 802 | 654 | 540 |
Other | 1,072 | 1,041 | 1,035 |
Average total number of staff employed | 8,855 | 8,019 | 7,587 |
2023 | 2022 | 2021 | |
Repairs and maintenance | (56,343) | (47,943) | (40,257) |
Marketing and advertising | (44,645) | (35,316) | (23,264) |
Legal and other professional services | (31,551) | (17,396) | (14,682) |
Operating taxes | (13,397) | (13,539) | (13,393) |
Office supplies | (10,097) | (8,571) | (6,562) |
Communication | (7,808) | (7,959) | (6,440) |
Corporate hospitality and entertainment | (7,361) | (6,181) | (2,022) |
Occupancy and rent | (7,136) | (6,257) | (5,890) |
Travel expenses | (7,093) | (5,387) | (3,808) |
Personnel training and recruitment | (6,956) | (4,304) | (1,895) |
Security | (4,369) | (3,219) | (3,461) |
Insurance | (3,553) | (3,945) | (3,685) |
Other | (5,059) | (4,433) | (4,165) |
General and administrative expenses | (205,368) | (164,450) | (129,524) |
2023 | 2022 | 2021 | |
Fees payable for the audit of the Company’s current year Annual Report | 971 | 770 | 635 |
| Fees payable for other services: | |||
Audit of the Company’s subsidiaries | 1,048 | 905 | 968 |
Total audit fees | 2,019 | 1,675 | 1,603 |
| Audit-related assurance services: | |||
Review of the Company’s and subsidiaries’ interim accounts | 539 | 397 | 366 |
Other assurance services | 32 | 32 | 31 |
Total audit-related fees | 571 | 429 | 397 |
| Non-audit services: | |||
Other assurance services | 4,620 | 12 | 12 |
Total other services fees | 4,620 | 12 | 12 |
Total fees | 7,210 | 2,116 | 2,012 |
Stage 1 | Stage 2 | Stage 3 | ||||||
Individual | Collective | Individual | Collective | Individual | Collective | POCI | Total | |
Cash and cash equivalents | – | (182) | – | – | – | – | – | (182) |
Amounts due from credit institutions | – | 4,260 | – | – | – | – | – | 4,260 |
Investment securities measured at amortised cost – debt instruments | – | 3,284 | – | – | – | – | – | 3,284 |
| Investment securities measured at FVOCI – | ||||||||
debt instruments | – | (1,937) | – | – | – | – | – | (1,937) |
Loans to customers at amortised cost | – | 17,054 | – | (8,060) | (446) | (129,119) | (3,727) | (124,298) |
Loans to customers at FVTPL | – | – | – | – | – | – | – | – |
Finance lease receivables | – | (146) | – | (121) | (92) | (3,232) | 829 | (2,762) |
Accounts receivable and other loans | – | – | – | – | (81) | – | – | (81) |
Other financial assets | – | – | – | – | (3,854) | (1) | – | (3,855) |
Financial and performance guarantees | – | 284 | – | (2) | 24 | 5 | – | 311 |
Letter of credit to customers | – | 15 | – | – | – | – | – | 15 |
Other financial commitments | – | 721 | – | 13 | – | – | – | 734 |
For the year ended 31 December 2023 | – | 23,353 | – | (8,170) | (4,449) | (132,347) | (2,898) | (124,511) |
Stage 1 | Stage 2 | Stage 3 | ||||||
Individual | Collective | Individual | Collective | Individual | Collective | POCI | Total | |
Cash and cash equivalents | – | (334) | – | – | – | – | – | (334) |
Amounts due from credit institutions | – | (5,179) | – | – | – | – | – | (5,179) |
Investment securities measured at amortised cost – debt instruments | – | (2,387) | – | – | – | – | – | (2,387) |
| Investment securities measured at FVOCI – | ||||||||
debt instruments | – | (3,896) | – | – | – | – | – | (3,896) |
Loans to customers at amortised cost | – | 21,327 | – | (15,433) | 53,195 | (177,169) | (10,598) | (128,678) |
Finance lease receivables | – | 292 | – | 487 | 784 | (1,886) | (2,885) | (3,208) |
Accounts receivable and other loans | – | – | – | – | (255) | – | – | (255) |
Other financial assets | – | (4,205) | – | – | – | – | – | (4,205) |
Financial and performance guarantees | – | (437) | – | 6 | 32 | 2 | – | (397) |
Letter of credit to customers | – | (33) | – | – | 65 | – | – | 32 |
Other financial commitments | – | 140 | – | 292 | – | – | – | 432 |
For the year ended 31 December 2022 | – | 5,288 | – | (14,648) | 53,821 | (179,053) | (13,483) | (148,075) |
Stage 1 | Stage 2 | Stage 3 | ||||||
Individual | Collective | Individual | Collective | Individual | Collective | POCI | Total | |
Cash and cash equivalents | – | 48 | – | – | – | – | – | 48 |
Amounts due from credit institutions | – | 66 | – | – | – | – | – | 66 |
Investment securities measured at amortised cost – debt instruments | – | 763 | – | – | – | – | – | 763 |
| Investment securities measured at FVOCI – | ||||||||
debt instruments | – | 1,090 | – | – | – | – | – | 1,090 |
Loans to customers at amortised cost | – | (2,059) | – | 28,901 | 4,632 | (31,291) | (1,635) | (1,452) |
Finance lease receivables | – | (513) | – | (204) | (264) | (2,774) | (1,195) | (4,950) |
Accounts receivable and other loans | (117) | – | – | – | – | – | – | (117) |
Other financial assets | – | (2,621) | – | – | – | – | – | (2,621) |
Financial and performance guarantees | – | 6,599 | – | 53 | 3,733 | (7) | – | 10,378 |
Letter of credit to customers | – | 1,543 | – | – | 328 | – | – | 1,871 |
Other financial commitments | – | (1,136) | – | (443) | – | – | – | (1,579) |
For the year ended 31 December 2021 | (117) | 3,780 | – | 28,307 | 8,429 | (34,072) | (2,830) | 3,497 |
2023 | 2022 | 2021 | |
Litigation provision reversal/(charge) | (2,946) | 46,645 | (35,584) |
Impairment (charge)/reversal on assets held for sale | (4,550) | (4,296) | (3,805) |
Other impairment charge | (12,057) | (13,342) | (15,520) |
Impairment charge on other assets and provisions | (19,553) | 29,007 | (54,909) |
2023 | 2022 | 2021 | |
Net real estate gains/(losses) | 91,868 | 20,498 | 33,206 |
Net gains/(losses) on derecognition of financial assets measured at fair value through other comprehensive income | 12,520 | 7,921 | 30,044 |
Net gains/(losses) on financial assets at fair value through profit or loss | (660) | (2,710) | 760 |
Net gains/(losses) from revaluation of investment property | 756 | 7,421 | 437 |
Net other gains/(losses) | 9,687 | 11,679 | 8,651 |
Net other gains/(losses) | 114,171 | 44,809 | 73,098 |
2023 | 2022 | 2021 | |
Total number of equity instruments awarded | 724,296 | 1,405,389 | 434,770 |
– Among them, to the Management Board | 437,461 | 1,071,053 | 30,100 |
Weighted average value at grant date, per share (GEL in full amount) | 84.87 | 62.25 | 50.93 |
Value at grant date, total (GEL) | 61,469 | 87,481 | 22,143 |
Total expense recognised during the year (GEL) | (72,055) | (82,025) | (45,307) |
| External Rating Grades | ||||
Internal Rating Description* | Internal Rating Grades | Credit Bureau | Standard & Poor’s | |
| High grade | Aaa | 1 | A | AAA |
Aa1 | 2+ | B | AA+ | |
Aa2 | 2 | C1 | AA | |
Aa3 | 2- | C2 | AA- | |
A1 | 3+ | C3 | A+ | |
A2 | 3 | A | ||
A3 | 3- | A- | ||
Baa1 | 4+ | BBB+ | ||
Baa2 | 4 | BBB | ||
| Standard grade | Baa3 | 4- | BBB- | |
Ba1 | 5+ | D1 | BB+ | |
Ba2 | 5 | D2 | BB | |
Ba3 | 5- | D3 | BB- | |
B1 | 6+ | B+ | ||
B2 | 6 | B | ||
| Low grade | B3 | 6- | E1 | B- |
Caa1 | 7+ | E2 | CCC+ | |
Caa2 | 7 | E3 | CCC | |
Caa3 | 7- | CCC- | ||
Ca | CC | |||
| C |
Cash and cash equivalents, excluding cash on hand | Stage 1 | Total |
High grade | 1,097,876 | 1,097,876 |
Standard grade | 654,907 | 654,907 |
Low grade | 32,398 | 32,398 |
Not rated | 293,061 | 293,061 |
Balance at 31 December 2023 | 2,078,242 | 2,078,242 |
Amounts due from credit institutions | Stage 1 | Total |
High grade | 1,734,224 | 1,734,224 |
Not rated | 19,327 | 19,327 |
Balance at 31 December 2023 | 1,753,551 | 1,753,551 |
Investment securities measured at amortised cost – debt instruments | Stage 1 | Total |
High grade | 415,713 | 415,713 |
Standard grade | 160,758 | 160,758 |
Not rated | 114,648 | 114,648 |
Balance at 31 December 2023 | 691,119 | 691,119 |
Investment securities measured at FVOCI – debt instruments | Stage 1 | Total |
High grade | 2,277,147 | 2,277,147 |
Standard grade | 2,058,495 | 2,058,495 |
Not rated | 88,518 | 88,518 |
Balance at 31 December 2023 | 4,424,160 | 4,424,160 |
Commercial loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 4,388,581 | 68,175 | – | 339 | 4,457,095 |
Standard grade | 1,389,821 | 58,796 | – | 755 | 1,449,372 |
Low grade | 133,487 | 372,006 | – | – | 505,493 |
Not rated | 464,999 | 16,812 | 1 | – | 481,812 |
| Defaulted | |||||
Non-performing | – | – | 101,364 | 22,481 | 123,845 |
Balance at 31 December 2023 | 6,376,888 | 515,789 | 101,365 | 23,575 | 7,017,617 |
Residential mortgage loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
High grade | 3,346,499 | 11,608 | – | 4,209 | 3,362,316 | |
Standard grade | 714,568 | 45,712 | – | 3,689 | 763,969 | |
Low grade | 86,008 | 116,000 | – | 6,839 | 208,847 | |
Not rated | 153,263 | 732 | – | 131 | 154,126 | |
| Defaulted | ||||||
Non-performing | – | – | 37,77 | 1 | 16,214 | 53,985 |
Other | – | – | 13,175 | 1,107 | 14,282 | |
Balance at 31 December 2023 | 4,300,338 | 174,052 | 50,946 | 32,189 | 4,557,525 |
Micro and SME loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,480,970 | 29,931 | – | 316 | 2,511,217 |
Standard grade | 1,012,833 | 73,925 | – | 228 | 1,086,986 |
Low grade | 75,930 | 76,380 | – | 242 | 152,552 |
Not rated | 140,137 | 11,294 | 48 | – | 151,479 |
| Defaulted | |||||
Non-performing | – | – | 167,506 | 2,364 | 169,870 |
Other | – | – | 871 | 47 | 918 |
Balance at 31 December 2023 | 3,709,870 | 191,530 | 168,425 | 3,197 | 4,073,022 |
Consumer loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,693,767 | 7,996 | – | 2,406 | 2,704,169 |
Standard grade | 1,179,793 | 50,968 | – | 3,069 | 1,233,830 |
Low grade | 233,382 | 173,992 | – | 4,607 | 411,981 |
Not rated | 218,817 | 1,273 | 90 | – | 220,180 |
| Defaulted | |||||
Non-performing | – | – | 91,584 | 16,090 | 107,674 |
Other | – | – | 19,795 | 2,340 | 22,135 |
Balance at 31 December 2023 | 4,325,759 | 234,229 | 111,469 | 28,512 | 4,699,969 |
Gold – pawn loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 65,002 | 48 | – | – | 65,050 |
Standard grade | 40,495 | 733 | – | – | 41,228 |
Low grade | 17,381 | 7,915 | – | – | 25,296 |
Not rated | 14,538 | – | 273 | – | 14,811 |
| Defaulted | |||||
Non-performing | – | – | 2,566 | – | 2,566 |
Other | – | – | 1,277 | – | 1,277 |
Balance at 31 December 2023 | 137,416 | 8,696 | 4,116 | – | 150,228 |
Finance lease receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 5,832 | 80 | – | 4,274 | 10,186 |
Standard grade | 2,731 | 381 | – | 1,697 | 4,809 |
Low grade | 475 | 1,261 | – | 2,161 | 3,897 |
Not rated | 27,979 | 3,506 | – | – | 31,485 |
| Defaulted | |||||
Non-performing | – | – | 12,161 | 10,392 | 22,553 |
Other | – | – | – | 557 | 557 |
Balance at 31 December 2023 | 37,017 | 5,228 | 12,161 | 19,081 | 73,487 |
Accounts receivable | Stage 1 | Total |
Not rated | 52,696 | 52,696 |
Balance at 31 December 2023 | 52,696 | 52,696 |
Other financial assets | Stage 1 | Total |
Not rated | 154,765 | 154,765 |
Balance at 31 December 2023 | 154,765 | 154,765 |
Financial and performance guarantees issued | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 997,529 | – | – | – | 997,529 |
Standard grade | 347,015 | 257 | – | – | 347,272 |
Low grade | 264,715 | 161,350 | – | – | 426,065 |
Not rated | 140,467 | 8 | – | – | 140,475 |
| Defaulted | |||||
Non-performing | – | – | 1,915 | – | 1,915 |
Other | – | – | 5,741 | – | 5,741 |
Balance at 31 December 2023 | 1,749,726 | 161,615 | 7,656 | – | 1,918,997 |
Letters of credit | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 69,260 | – | – | – | 69,260 |
Standard grade | 7,546 | – | – | – | 7,546 |
Low grade | 307 | – | – | – | 307 |
Not rated | 432 | – | – | – | 432 |
Balance at 31 December 2023 | 77,545 | – | – | – | 77,545 |
Undrawn loan facilities | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 668,644 | 215 | 12 | – | 668,871 |
Standard grade | 240,974 | 1,203 | – | – | 242,177 |
Low grade | 23,791 | 6,757 | – | 1 | 30,549 |
Not rated | 71,305 | 278 | – | – | 71,583 |
| Defaulted | |||||
Non-performing | – | – | 1,764 | 7 | 1,771 |
Balance at 31 December 2023 | 1,004,714 | 8,453 | 1,776 | 8 | 1,014,951 |
Cash and cash equivalents, excluding cash on hand | Stage 1 | Stage 3 | Total |
High grade | 1,372,649 | – | 1,372,649 |
Standard grade | 610,846 | – | 610,846 |
Low grade | 18,466 | – | 18,466 |
Not rated | 531,178 | – | 531,178 |
Balance at 31 December 2022 | 2,533,139 | – | 2,533,139 |
Amounts due from credit institutions | Stage 1 | Stage 3 | Total |
High grade | 2,396,898 | – | 2,396,898 |
Standard grade | 11,871 | – | 11,871 |
Not rated | 29,577 | – | 29,577 |
Balance at 31 December 2022 | 2,438,346 | – | 2,438,346 |
Investment securities measured at FVOCI – debt instruments | Stage 1 | Stage 3 | Total |
High grade | 2,337,628 | – | 2,337,628 |
Standard grade | 1,546,907 | – | 1,546,907 |
Not rated | 76,381 | 1,619 | 78,000 |
Balance at 31 December 2022 | 3,960,916 | 1,619 | 3,962,535 |
Commercial loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,484,436 | 78,817 | – | – | 2,563,253 |
Standard grade | 1,466,457 | 123,274 | – | 310 | 1,590,041 |
Low grade | 238,808 | 391,875 | – | 1,187 | 631,870 |
Not rated | 322,120 | 17,341 | 3,605 | – | 343,066 |
| Defaulted | |||||
Non-performing | – | – | 169,661 | 14,453 | 184,114 |
Other | – | – | 3,322 | – | 3,322 |
Balance at 31 December 2022 | 4,511,821 | 611,307 | 176,588 | 15,950 | 5,315,666 |
Residential mortgage loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,020,624 | 22,479 | – | 4,103 | 3,047,206 |
Standard grade | 657,117 | 37,241 | – | 4,446 | 698,804 |
Low grade | 107,484 | 108,764 | – | 3,402 | 219,650 |
Not rated | 140,681 | 1,082 | – | – | 141,763 |
| Defaulted | |||||
Non-performing | – | – | 53,073 | 13,650 | 66,723 |
Other | – | – | 16,584 | 2,474 | 19,058 |
Balance at 31 December 2022 | 3,925,906 | 169,566 | 69,657 | 28,075 | 4,193,204 |
Micro and SME loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,026,620 | 43,580 | – | 347 | 2,070,547 |
Standard grade | 1,022,762 | 67,959 | – | 361 | 1,091,082 |
Low grade | 145,066 | 75,782 | – | 45 | 220,893 |
Not rated | 281,391 | 13,142 | 10 | 207 | 294,750 |
| Defaulted | |||||
Non-performing | – | – | 135,965 | 1,658 | 137,623 |
Other | – | – | 10,542 | 226 | 10,768 |
Balance at 31 December 2022 | 3,475,839 | 200,463 | 146,517 | 2,844 | 3,825,663 |
Consumer loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,003,630 | 13,253 | – | 2,412 | 2,019,295 |
Standard grade | 872,122 | 39,737 | – | 1,763 | 913,622 |
Low grade | 202,919 | 159,751 | – | 2,021 | 364,691 |
Not rated | 164,520 | 1,134 | 103 | – | 165,757 |
| Defaulted | |||||
Non-performing | – | – | 70,885 | 11,279 | 82,164 |
Other | – | – | 51,004 | 5,521 | 56,525 |
Balance at 31 December 2022 | 3,243,191 | 213,875 | 121,992 | 22,996 | 3,602,054 |
Gold – pawn loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 61,635 | 195 | – | – | 61,830 |
Standard grade | 43,456 | 1,077 | – | – | 44,533 |
Low grade | 39,509 | 7,339 | – | – | 46,848 |
Not rated | 2,925 | 2 | 493 | – | 3,420 |
| Defaulted | |||||
Non-performing | – | – | 1,318 | – | 1,318 |
Other | – | – | 6,605 | – | 6,605 |
Balance at 31 December 2022 | 147,525 | 8,613 | 8,416 | – | 164,554 |
Finance lease receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 17,702 | 4,495 | – | – | 22,197 |
Standard grade | – | 694 | – | – | 694 |
Not rated | 41,829 | 1,262 | 5,101 | – | 48,192 |
| Defaulted | |||||
Non-performing | – | – | 3,814 | 11,909 | 15,723 |
Other | – | – | 5,240 | 3,302 | 8,542 |
Balance at 31 December 2022 | 59,531 | 6,451 | 14,155 | 15,211 | 95,348 |
Accounts receivable | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Not rated | 400,111 | – | – | – | 400,111 |
Balance at 31 December 2022 | 400,111 | – | – | – | 400,111 |
Other financial assets | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Not rated | 104,107 | – | – | – | 104,107 |
Balance at 31 December 2022 | 104,107 | – | – | – | 104,107 |
Financial and performance guarantees issued | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 1,049,817 | 103 | – | – | 1,049,920 |
Standard grade | 241,914 | 4,357 | – | – | 246,271 |
Low grade | 223,983 | 20,097 | – | – | 244,080 |
Not rated | 163,278 | 111 | – | – | 163,389 |
| Defaulted | |||||
Other | – | – | 13,648 | – | 13,648 |
Balance at 31 December 2022 | 1,678,992 | 24,668 | 13,648 | – | 1,717,308 |
Letters of credit | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 76,091 | – | – | – | 76,091 |
Standard grade | 39,671 | – | – | – | 39,671 |
Not rated | 547 | – | – | – | 547 |
Balance at 31 December 2022 | 116,309 | – | – | – | 116,309 |
Undrawn loan facilities | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 498,164 | 306 | – | – | 498,470 |
Standard grade | 259,919 | 6,168 | – | – | 266,087 |
Low grade | 7,719 | 7,829 | – | – | 15,548 |
Not rated | 87,136 | 82 | – | 1 | 87,219 |
| Defaulted | |||||
Non-performing | – | – | 1,537 | 1 | 1,538 |
Other | – | – | 199 | – | 199 |
Balance at 31 December 2022 | 852,938 | 14,385 | 1,736 | 2 | 869,061 |
Cash and cash equivalents, excluding cash on hand | Stage 1 | Total |
High grade | 480,889 | 480,889 |
Standard grade | 78,953 | 78,953 |
Low grade | 134 | 134 |
Not rated | 209,548 | 209,548 |
Balance at 31 December 2021 | 769,524 | 769,524 |
Amounts due from credit institutions | Stage 1 | Total |
Standard grade | 1,903,301 | 1,903,301 |
Not rated | 28,420 | 28,420 |
Balance at 31 December 2021 | 1,931,721 | 1,931,721 |
Investment securities measured at FVOCI – debt instruments | Stage 1 | Total |
High grade | 1,031,369 | 1,031,369 |
Standard grade | 1,464,107 | 1,464,107 |
Low grade | 13,804 | 13,804 |
Not rated | 79,948 | 79,948 |
Balance at 31 December 2021 | 2,589,228 | 2,589,228 |
Commercial loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,815,718 | 11,769 | – | – | 2,827,487 |
Standard grade | 1,318,613 | 166,392 | – | – | 1,485,005 |
Low grade | 369,056 | 176,236 | – | 7,131 | 552,423 |
Not rated | 430,925 | 20,536 | 3,524 | – | 454,985 |
| Defaulted | |||||
Non-performing | – | – | 212,134 | 10,883 | 223,017 |
Other | – | – | 11,267 | – | 11,267 |
Balance at 31 December 2021 | 4,934,312 | 374,933 | 226,925 | 18,014 | 5,554,184 |
Residential mortgage loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,751,165 | 67,134 | – | 2,163 | 2,820,462 |
Standard grade | 616,665 | 84,564 | – | 4,284 | 705,513 |
Low grade | 112,440 | 106,454 | – | 5,083 | 223,977 |
Not rated | 149,099 | 1,818 | – | – | 150,917 |
| Defaulted | |||||
Non-performing | – | – | 31,140 | 3,767 | 34,907 |
Other | – | – | 73,374 | 12,908 | 86,282 |
Balance at 31 December 2021 | 3,629,369 | 259,970 | 104,514 | 28,205 | 4,022,058 |
Micro and SME loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 1,733,636 | 103,160 | – | 308 | 1,837,104 |
Standard grade | 932,109 | 90,631 | – | 1,588 | 1,024,328 |
Low grade | 108,045 | 69,942 | – | 561 | 178,548 |
Not rated | 506,359 | 29,740 | 11 | – | 536,110 |
| Defaulted | |||||
Non-performing | – | – | 115,794 | 2,125 | 117,919 |
Other | – | – | 35,694 | 2,053 | 37,747 |
Balance at 31 December 2021 | 3,280,149 | 293,473 | 151,499 | 6,635 | 3,731,756 |
Consumer loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 1,415,629 | 23,339 | – | 858 | 1,439,826 |
Standard grade | 758,684 | 54,826 | – | 1,640 | 815,150 |
Low grade | 272,104 | 135,897 | – | 2,259 | 410,260 |
Not rated | 189,021 | 964 | 267 | – | 190,252 |
| Defaulted | |||||
Non-performing | – | – | 41,757 | 1,141 | 42,898 |
Other | – | – | 65,618 | 17,301 | 82,919 |
Balance at 31 December 2021 | 2,635,438 | 215,026 | 107,642 | 23,199 | 2,981,305 |
Gold – pawn loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 58,481 | 295 | – | – | 58,776 |
Standard grade | 41,990 | 2,606 | – | – | 44,596 |
Low grade | 19,639 | 7,215 | – | – | 26,854 |
Not rated | 32,677 | – | – | – | 32,677 |
| Defaulted | |||||
Non-performing | – | – | 1,003 | – | 1,003 |
Other | – | – | 1,511 | – | 1,511 |
Balance at 31 December 2021 | 152,787 | 10,116 | 2,514 | – | 165,417 |
Finance lease receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 8,585 | 3,221 | – | – | 11,806 |
Standard grade | 8,337 | 2,733 | – | – | 11,070 |
Low grade | 8,515 | 5,850 | – | – | 14,365 |
Not rated | 55,737 | 5,780 | – | – | 61,517 |
| Defaulted | |||||
Non-performing | – | – | 605 | – | 605 |
Other | – | – | 16,007 | 9,582 | 25,589 |
Balance at 31 December 2021 | 81,174 | 17,584 | 16,612 | 9,582 | 124,952 |
Accounts receivable | Stage 1 | Total |
Not rated | 6,097 | 6,097 |
Balance at 31 December 2021 | 6,097 | 6,097 |
Other financial assets | Stage 1 | Total |
Not rated | 52,575 | 52,575 |
Balance at 31 December 2021 | 52,575 | 52,575 |
Financial and performance guarantees issued | Stage 1 | Stage 2 | Stage 3 | Total |
High grade | 307,607 | 24,337 | – | 331,944 |
Standard grade | 91,528 | 7,799 | – | 99,327 |
Low grade | 58,376 | 3,334 | – | 61,710 |
Not rated | 1,193,179 | 9 | – | 1,193,188 |
| Defaulted | ||||
Other | – | – | 744 | 744 |
Balance at 31 December 2021 | 1,650,690 | 35,479 | 744 | 1,686,913 |
Letters of credit | Stage 1 | Stage 2 | Stage 3 | Total |
High grade | 67,925 | – | – | 67,925 |
Standard grade | 1,743 | – | – | 1,743 |
Low grade | 410 | – | – | 410 |
Not rated | 1,598 | – | – | 1,598 |
Balance at 31 December 2021 | 71,676 | – | – | 71,676 |
Undrawn loan facilities | Stage 1 | Stage 2 | Stage 3 | Total |
High grade | 581,310 | 1,415 | – | 582,725 |
Standard grade | 121,376 | 3,011 | – | 124,387 |
Low grade | 12,986 | 4,561 | – | 17,547 |
Not rated | 83,653 | 240 | 9 | 83,902 |
| Defaulted | ||||
Non-performing | – | – | 5 | 5 |
Other | – | – | 909 | 915 |
Balance at 31 December 2021 | 799,325 | 9,227 | 923 | 809,481 |
| As at 31 December 2023 | ||||||||||
| Total gross | Loan-to-value % | |||||||||
| carrying | Less than | More than | ||||||||
amount | Unsecured | 50% | 50-80% | 80-90% | 90-100% | 100-200% | 200-300% | 300-400% | 400% | |
Commercial loans | 7,017,617 | 837,104 | 1,235,492 | 1,618,714 | 297,635 | 370,658 | 1,454,192 | 531,632 | 133,244 | 538,946 |
ECL coverage | 1.43% | 0.62% | 0.55% | 0.42% | 0.21% | 2.63% | 2.11% | 4.45% | 2.41% | 2.54% |
| Residential | ||||||||||
mortgage loans | 4,557,525 | 105,607 | 1,097,126 | 1,997,629 | 613,407 | 533,097 | 175,455 | 9,783 | 5,224 | 20,197 |
ECL coverage | 0.50% | 2.22% | 0.00% | 0.24% | 0.73% | 0.78% | 3.56% | 1.23% | 2.28% | 2.09% |
Micro and SME loans | 4,073,022 | 241,068 | 885,575 | 1,131,643 | 358,909 | 314,671 | 981,784 | 82,058 | 26,254 | 51,060 |
ECL coverage | 1.76% | 6.03% | 0.01% | 0.57% | 0.79% | 1.23% | 3.85% | 3.02% | 4.57% | 4.75% |
Consumer loans | 4,699,969 | 2,266,702 | 815,573 | 919,577 | 330,004 | 257,059 | 87,651 | 8,396 | 4,722 | 10,285 |
ECL coverage | 2.80% | 5.16% | 0.01% | 0.38% | 0.83% | 1.10% | 5.61% | 3.85% | 4.36% | 1.62% |
Gold – pawn loans | 150,228 | – | 4,362 | 49,324 | 93,706 | 1,083 | 790 | 941 | – | 22 |
ECL coverage | 0.93% | N/A | 0.02% | 0.06% | 0.24% | 16.25% | 27.72% | 76.09% | N/A | 81.82% |
| Loans to customers | ||||||||||
at amortised cost, gross | 20,498,361 | 3,450,481 | 4,038,128 | 5,716,887 | 1,693,661 | 1,476,568 | 2,699,872 | 632,810 | 169,444 | 620,510 |
| As at 31 December 2022 | ||||||||||
| Total gross | Loan-to-value % | |||||||||
| carrying | Less than | More than | ||||||||
amount | Unsecured | 50% | 50-80% | 80-90% | 90-100% | 100-200% | 200-300% | 300-400% | 400% | |
Commercial loans | 5,315,666 | 714,675 | 1,037,528 | 900,866 | 158,713 | 245,750 | 1,243,415 | 340,917 | 70,694 | 603,108 |
ECL coverage | 1.72% | 2.79% | 0.56% | 1.18% | 0.82% | 1.56% | 3.14% | 1.18% | 1.31% | 1.01% |
| Residential | ||||||||||
mortgage loans | 4,193,204 | 120,439 | 981,034 | 1,859,064 | 532,412 | 441,719 | 230,274 | 8,114 | 2,665 | 17,483 |
ECL coverage | 0.72% | 2.45% | 0.01% | 0.38% | 1.00% | 1.45% | 3.07% | 4.42% | 1.43% | 4.06% |
Micro and SME loans | 3,825,663 | 405,004 | 885,724 | 966,056 | 278,684 | 280,462 | 800,119 | 73,083 | 30,447 | 106,084 |
ECL coverage | 1.66% | 4.73% | 0.02% | 0.41% | 0.92% | 1.48% | 2.92% | 3.42% | 4.59% | 5.88% |
Consumer loans | 3,602,054 | 1,794,035 | 629,846 | 694,153 | 217,045 | 174,755 | 83,286 | 4,926 | 1,196 | 2,812 |
ECL coverage | 3.76% | 6.79% | 0.03% | 0.51% | 1.36% | 1.59% | 4.58% | 7.69% | 0.92% | 1.53% |
Gold – pawn loans | 164,554 | 1 | 8,589 | 58,481 | 94,082 | 2,044 | 1,338 | – | – | 19 |
ECL coverage | 3.31% | N/A | 50.54% | 0.07% | 0.30% | 13.65% | 35.87% | N/A | N/A | 84.21% |
| Loans to customers | ||||||||||
at amortised cost, gross | 17,101,141 | 3,034,154 | 3,542,721 | 4,478,620 | 1,280,936 | 1,144,730 | 2,358,432 | 427,040 | 105,002 | 729,506 |
| As at 31 December 2021 | ||||||||||
| Total gross | Loan-to-value % | |||||||||
| carrying | Less than | More than | ||||||||
amount | Unsecured | 50% | 50-80% | 80-90% | 90-100% | 100-200% | 200-300% | 300-400% | 400% | |
Commercial loans | 5,554,184 | 670,741 | 474,531 | 1,396,633 | 167,960 | 238,995 | 1,193,148 | 814,879 | 197,306 | 399,991 |
ECL coverage | 2.87% | 1.51% | 1.43% | 0.69% | 1.04% | 2.71% | 2.50% | 10.60% | 1.87% | 1.17% |
| Residential | ||||||||||
mortgage loans | 4,022,058 | 94,513 | 715,692 | 1,556,323 | 651,029 | 519,179 | 440,231 | 11,085 | 4,739 | 29,267 |
ECL coverage | 0.82% | 4.19% | 0.02% | 0.09% | 0.66% | 1.19% | 3.41% | 9.24% | 2.15% | 3.32% |
Micro and SME loans | 3,731,756 | 429,366 | 725,310 | 933,874 | 272,270 | 328,758 | 835,894 | 90,748 | 34,841 | 80,695 |
ECL coverage | 1.99% | 5.89% | 0.10% | 0.27% | 0.66% | 1.65% | 3.11% | 4.59% | 2.43% | 9.47% |
Consumer loans | 2,981,305 | 1,560,864 | 443,343 | 514,287 | 178,141 | 143,989 | 132,295 | 3,634 | 731 | 4,021 |
ECL coverage | 4.56% | 8.07% | 0.07% | 0.36% | 1.02% | 1.43% | 2.67% | 11.23% | 2.60% | 3.13% |
Gold – pawn loans | 165,417 | 1 | 4,182 | 37,427 | 118,095 | 4,568 | 1,128 | – | – | 16 |
ECL coverage | 1.25% | N/A | 0.02% | 4.83% | 0.09% | 2.47% | 2.48% | N/A | N/A | 75.00% |
| Loans to customers | ||||||||||
at amortised cost, gross | 16,454,720 | 2,755,485 | 2,363,058 | 4,438,544 | 1,387,495 | 1,235,489 | 2,602,696 | 920,346 | 237,617 | 513,990 |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| modification | modification | |
Commercial loans | 710,073 | 599 |
Residential mortgage loans | 44,848 | (131) |
Micro and SME loans | 168,593 | (2,362) |
Consumer loans | 287,667 | (12,791) |
Gold – pawn loans | – | – |
Loans to customers | 1,211,181 | (14,685) |
Finance lease receivables | 839 | 138 |
Total loans to customers and finance lease receivables | 1,212,020 | (14,547) |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| modification | modification | |
Commercial loans | 621,067 | 2,169 |
Residential mortgage loans | 73,863 | (3,081) |
Micro and SME loans | 173,382 | (2,524) |
Consumer loans | 305,726 | (25,835) |
Gold – pawn loans | – | – |
Loans to customers | 1,174,038 | (29,271) |
Finance lease receivables | – | – |
Total loans to customers and finance lease receivables | 1,174,038 | (29,271) |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| modification | modification | |
Commercial loans | 437,979 | 388 |
Residential mortgage loans | 132,638 | 530 |
Micro and SME loans | 243,217 | (4,185) |
Consumer loans | 271,896 | (9,446) |
Gold – pawn loans | – | – |
Loans to customers | 1,085,730 | (12,713) |
Finance lease receivables | – | – |
Total loans to customers and finance lease receivables | 1,085,730 | (12,713) |
| Gross carrying | Corresponding | |
| amount | ECL | |
Commercial loans | 96,127 | (255) |
Residential mortgage loans | 63,193 | (51) |
Micro and SME loans | 39,912 | (98) |
Consumer loans | 14,217 | (49) |
Gold – pawn loans | – | – |
Loans to customers | 213,449 | (453) |
Finance lease receivables | – | – |
Total loans to customers and finance lease receivables | 213,449 | (453) |
| Gross carrying | Corresponding | |
| amount | ECL | |
Commercial loans | 10,100 | (24) |
Residential mortgage loans | 72,919 | (104) |
Micro and SME loans | 40,925 | (129) |
Consumer loans | 19,482 | (204) |
Gold – pawn loans | – | – |
Loans to customers | 143,426 | (461) |
Finance lease receivables | – | – |
Total loans to customers and finance lease receivables | 143,426 | (461) |
| Gross carrying | Corresponding | |
| amount | ECL | |
Commercial loans | 19,521 | (121) |
Residential mortgage loans | 81,892 | (231) |
Micro and SME loans | 35,301 | (347) |
Consumer loans | 25,063 | (633) |
Gold – pawn loans | – | – |
Loans to customers | 161,777 | (1,332) |
Finance lease receivables | – | – |
Total loans to customers and finance lease receivables | 161,777 | (1,332) |
| 2023 | ||||
| CIS and | ||||
| other foreign | ||||
Georgia | OECD | countries | Total | |
| Assets: | ||||
Cash and cash equivalents | 1,523,046 | 975,099 | 603,679 | 3,101,824 |
Amounts due from credit institutions | 1,733,898 | – | 18,759 | 1,752,657 |
Investment securities | 2,368,874 | 2,332,754 | 428,129 | 5,129,757 |
Loans to customers and finance lease receivables | 19,532,803 | – | 699,918 | 20,232,721 |
All other assets | 1,314,511 | 150,031 | 76,057 | 1,540,599 |
26,473,132 | 3,457,884 | 1,826,542 | 31,757,558 | |
| Liabilities: | ||||
Client deposits and notes | 14,880,493 | 1,138,532 | 4,503,714 | 20,522,739 |
Amounts owed to credit institutions | 2,369,365 | 2,257,129 | 529,515 | 5,156,009 |
Debt securities issued | 273,923 | 147,436 | – | 421,359 |
Lease liability | 128,725 | – | 13,209 | 141,934 |
All other liabilities | 396,104 | 87,254 | 12,323 | 495,681 |
18,048,610 | 3,630,351 | 5,058,761 | 26,737,722 | |
Net balance sheet position | 8,424,522 | (172,467) | (3,232,219) | 5,019,836 |
2022 | 2021 | |||||||
| CIS and | CIS and | |||||||
| other foreign | other foreign | |||||||
Georgia | OECD | countries | Total | Georgia | OECD | countries | Total | |
| Assets: | ||||||||
Cash and cash equivalents | 1,508,225 | 1,453,844 | 622,774 | 3,584,843 | 836,325 | 419,324 | 264,913 | 1,520,562 |
| Amounts due from credit | ||||||||
institutions | 2,358,551 | 54,175 | 20,302 | 2,433,028 | 1,922,671 | – | 8,719 | 1,931,390 |
Investment securities | 1,798,172 | 2,436,465 | 115,092 | 4,349,729 | 1,477,367 | 970,901 | 147,396 | 2,595,664 |
| Loans to customers and finance | ||||||||
lease receivables | 16,339,883 | – | 521,823 | 16,861,706 | 15,524,427 | – | 644,546 | 16,168,973 |
All other assets | 1,473,703 | 120,271 | 78,620 | 1,672,594 | 977,703 | 178,765 | 57,019 | 1,213,487 |
23,478,534 | 4,064,755 | 1,358,611 | 28,901,900 | 20,738,493 | 1,568,990 | 1,122,593 | 23,430,076 | |
| Liabilities: | ||||||||
Client deposits and notes | 13,017,449 | 966,722 | 4,277,226 | 18,261,397 | 11,180,811 | 894,192 | 1,962,999 | 14,038,002 |
| Amounts owed to credit | ||||||||
institutions | 2,622,787 | 2,142,083 | 501,783 | 5,266,653 | 1,609,565 | 2,619,885 | 88,995 | 4,318,445 |
Debt securities issued | 312,053 | 333,915 | – | 645,968 | 450,155 | 1,061,203 | 7,327 | 1,518,685 |
Lease liability | 101,402 | – | 13,068 | 114,470 | 84,875 | – | 2,787 | 87,662 |
All other liabilities | 275,030 | 81,893 | 7,667 | 364,590 | 309,068 | 55,291 | 10,015 | 374,374 |
16,328,721 | 3,524,613 | 4,799,744 | 24,653,078 | 13,634,474 | 4,630,571 | 2,072,123 | 20,337,168 | |
Net balance sheet position | 7,149,813 | 540,142 | (3,441,133) | 4,248,822 | 7,104,019 | (3,061,581) | (949,530) | 3,092,908 |
| Financial liabilities | Less than 3 | 3 to 12 | 1 to 5 | Over | |
| As at 31 December 2023 | months | months | years | 5 years | Total |
Client deposits and notes | 8,491,287 | 10,559,684 | 1,963,380 | 73,382 | 21,087,733 |
Amounts owed to credit institutions | 2,777,202 | 569,441 | 1,773,329 | 836,493 | 5,956,465 |
Debt securities issued | 406 | 204,747 | 452,747 | 83,158 | 741,058 |
Lease liability | 9,077 | 27,435 | 100,420 | 26,499 | 163,431 |
Other liabilities | 151,734 | 13,032 | 2,369 | 133 | 167,268 |
Total undiscounted financial liabilities | 11,429,706 | 11,374,339 | 4,292,245 | 1,019,665 | 28,115,955 |
| Financial liabilities | Less than 3 | 3 to 12 | 1 to 5 | Over | |
| As at 31 December 2022 | months | months | years | 5 years | Total |
Client deposits and notes | 8,278,805 | 8,366,525 | 1,946,856 | 342,592 | 18,934,778 |
Amounts owed to credit institutions | 3,300,204 | 623,612 | 1,310,937 | 654,002 | 5,888,755 |
Debt securities issued | 7,843 | 343,014 | 411,265 | – | 762,122 |
Lease liability | 7,633 | 22,444 | 77,028 | 16,756 | 123,861 |
Other liabilities | 142,655 | 14,856 | 1,062 | 118 | 158,691 |
Total undiscounted financial liabilities | 11,737,140 | 9,370,451 | 3,747,148 | 1,013,468 | 25,868,207 |
| Financial liabilities | Less than | 3 to 12 | 1 to 5 | Over | |
| As at 31 December 2021 | 3 months | months | years | 5 years | Total |
Client deposits and notes | 5,301,533 | 7,317,413 | 1,657,540 | 352,824 | 14,629,310 |
Amounts owed to credit institutions | 1,815,989 | 628,686 | 1,870,941 | 610,949 | 4,926,565 |
Debt securities issued | 37,678 | 310,707 | 1,432,079 | – | 1,780,464 |
Lease liability | 6,145 | 16,729 | 66,981 | 10,992 | 100,847 |
Other liabilities | 177,528 | 3,788 | 2,015 | 18 | 183,349 |
Total undiscounted financial liabilities | 7,338,873 | 8,277,323 | 5,029,556 | 974,783 | 21,620,535 |
| Less than 3 | 3 to 12 | 1 to | Over | ||
| months | months | 5 years | 5 years | Total | |
31 December 2023 | 1,349,928 | 636,409 | 1,009,256 | 27,560 | 3,023,153 |
31 December 2022 | 1,280,906 | 625,011 | 778,275 | 30,294 | 2,714,486 |
31 December 2021 | 1,010,650 | 663,865 | 885,895 | 17,546 | 2,577,956 |
| Sensitivity | |||
| Sensitivity | of other | ||
| Increase | of net interest | comprehensive | |
| in basis points | income | income | |
| 2023 | 2023 | 2023 | |
GEL | 22 | 6,541 | 2,289 |
EUR | 8 | 707 | 2 |
US$ | 12 | 813 | 101 |
| Sensitivity | |||
| Sensitivity | of other | ||
| Decrease | of net interest | comprehensive | |
| in basis points | income | income | |
| 2023 | 2023 | 2023 | |
GEL | 22 | (6,541) | (2,289) |
EUR | 8 | (707) | (2) |
US$ | 12 | (813) | (101) |
| Sensitivity | |||
| Sensitivity | of other | ||
| Increase | of net interest | comprehensive | |
| in basis points | income | income | |
| Currency | 2022 | 2022 | 2022 |
GEL | 14 | 2,432 | 1,348 |
EUR | 24 | 3,732 | 107 |
US$ | 21 | 1,624 | 1,022 |
| Sensitivity | |||
| Sensitivity | of other | ||
| Decrease in | of net interest | comprehensive | |
| basis points | income | income | |
| 2022 | 2022 | 2022 | |
GEL | 14 | (2,432) | (1,348) |
EUR | 24 | (3,732) | (107) |
US$ | 21 | (1,624) | (1,022) |
| Sensitivity | |||
| Sensitivity | of other | ||
| Increase | of net interest | comprehensive | |
| in basis points | income | income | |
| 2021 | 2021 | 2021 | |
GEL | 53 | 6,733 | 5,516 |
EUR | 2 | 238 | – |
US$ | 5 | 355 | – |
| Sensitivity | |||
| Sensitivity | of other | ||
| Decrease | of net interest | comprehensive | |
| in basis points | income | income | |
| 2021 | 2021 | 2021 | |
GEL | 53 | (6,733) | (5,516) |
EUR | 2 | (238) | – |
US$ | 5 | (355) | – |
2023 | 2022 | 2021 | ||||
| Change in | Change in | Change in | ||||
| currency | Effect on profit | currency | Effect on profit | currency | Effect on profit | |
| rate in % | before tax | rate in % | before tax | rate in % | before tax | |
EUR | 8.8% | (323) | 13.4% | 1,251 | 8.6% | 209 |
US$ | 4.9% | 14,415 | 10.9% | 806 | 6.4% | 1,027 |
| Effect on net | |
| interest income | |
2023 | (71,177) |
2022 | (51,899) |
2021 | (52,552) |
At 31 December 2023 Level 1 | Level 2 | Level 3 | Total | |
| Assets measured at fair value | ||||
Total investment properties | – | – | 124,068 | 124,068 |
Land | – | – | 4,844 | 4,844 |
Residential properties | – | – | 87,758 | 87,758 |
Non-residential properties | – | – | 31,466 | 31,466 |
Investment securities | 7,726 | 4,424,206 | 7,519 | 4,439,451 |
Other assets – derivative financial assets | – | 10,942 | – | 10,942 |
| Assets for which fair values are disclosed | ||||
Cash and cash equivalents | 3,101,824 | – | – | 3,101,824 |
Amounts due from credit institutions | – | 1,752,657 | – | 1,752,657 |
Investment securities measured at amortised cost – debt instruments | – | 692,781 | – | 692,781 |
Loans to customers and finance lease receivables | – | – | 19,476,015 | 19,476,015 |
| Liabilities measured at fair value | ||||
Other liabilities – derivative financial liabilities | – | 25,779 | – | 25,779 |
| Liabilities for which fair values are disclosed | ||||
Client deposits and notes | – | 20,469,692 | 72,620 | 20,542,312 |
Amounts owed to credit institutions | – | 3,735,221 | 1,416,771 | 5,151,992 |
Debt securities issued | – | 270,524 | 148,134 | 418,658 |
Lease liability | – | 13,209 | 130,236 | 143,445 |
At 31 December 2022 Level 1 | Level 2 | Level 3 | Total | |
| Assets measured at fair value | ||||
Total investment properties | – | – | 166,546 | 166,546 |
| Land | – | – | 9,008 | 9,008 |
| Residential properties | – | – | 112,890 | 112,890 |
| Non-residential properties | – | – | 44,648 | 44,648 |
Investment securities | 5,285 | 3,960,360 | 5,547 | 3,971,192 |
Other assets – derivative financial assets | – | 39,270 | – | 39,270 |
Other assets – investment securities at FVTPL | 2,660 | – | – | 2,660 |
| Assets for which fair values are disclosed | ||||
Cash and cash equivalents | 3,584,843 | – | – | 3,584,843 |
Amounts due from credit institutions | – | 2,433,028 | – | 2,433,028 |
Investment securities measured at amortised cost – debt instruments | – | 385,800 | – | 385,800 |
Loans to customers and finance lease receivables | – | – | 16,266,826 | 16,266,826 |
| Liabilities measured at fair value | ||||
Other liabilities – derivative financial liabilities | – | 59,020 | – | 59,020 |
| Liabilities for which fair values are disclosed | ||||
Client deposits and notes | – | 18,228,352 | – | 18,228,352 |
Amounts owed to credit institutions | – | 4,033,727 | 1,209,141 | 5,242,868 |
Debt securities issued | – | 490,559 | 151,808 | 642,367 |
Lease liability | – | 13,068 | 104,670 | 117,738 |
At 31 December 2021 Level 1 | Level 2 | Level 3 | Total | |
| Assets measured at fair value | ||||
Total investment properties | – | – | 226,849 | 226,849 |
| Land | – | – | 11,762 | 11,762 |
| Residential properties | – | – | 152,167 | 152,167 |
| Non-residential properties | – | – | 62,920 | 62,920 |
Investment securities | 5,823 | 2,586,152 | 3,689 | 2,595,664 |
Other assets – derivative financial assets | – | 135,079 | – | 135,079 |
Other assets – investment securities at FVTPL | 2,146 | – | – | 2,146 |
| Assets for which fair values are disclosed | ||||
Cash and cash equivalents | 1,520,562 | – | – | 1,520,562 |
Amounts due from credit institutions | – | 1,931,390 | – | 1,931,390 |
Loans to customers and finance lease receivables | – | – | 15,787,725 | 15,787,725 |
| Liabilities measured at fair value | ||||
Other liabilities – derivative financial liabilities | – | 7,865 | – | 7,865 |
| Liabilities for which fair values are disclosed | ||||
Client deposits and notes | – | 14,013,500 | – | 14,013,500 |
Amounts owed to credit institutions | – | 3,635,353 | 683,092 | 4,318,445 |
Debt securities issued | – | 1,310,806 | 280,109 | 1,590,915 |
Lease liability | 35 | 3,574 | 90,760 | 94,369 |
| At 31 December | Purchase of | At 31 December | Purchase of | At 31 December | Purchase of | At 31 December | |
| 2020 | securities | 2021 | securities | 2022 | securities | 2023 | |
| Level 3 financial assets | |||||||
Equity investment securities | 2,076 | 1,613 | 3,689 | 1,858 | 5,547 | 1,972 | 7,519 |
2023 | 2022 | 2021 | ||||
| Effect of | Effect of | Effect of | ||||
| reasonably | reasonably | reasonably | ||||
| possible | possible | possible | ||||
| Carrying | alternative | Carrying | alternative | Carrying | alternative | |
| amount | assumptions | amount | assumptions | amount | assumptions | |
| Level 3 financial assets | ||||||
Equity investment securities | 7,519 | +/- 1120 | 5,547 | +/- 826 | 3,689 | +/- 549 |
| Significant | ||||||||||
| Valuation | unobservable | Weighted | Other key | Weighted | ||||||
| 2023 | technique | inputs | MIN | MAX | average | information | MIN | MAX | Average | |
| Investment | 124,068 | |||||||||
| property | ||||||||||
Land | 4,844 | |||||||||
| Development | 4,505 | Market | Price per | 0.012 | 2.220 | 1.033 | Square | 32 | 20,000 | 4,026 |
| land | approach | square | metres, | |||||||
| metre | land | |||||||||
| Agricultural | 339 | Market | Price per | 0.001 | 0.709 | 0.337 | Square | 310 | 140,000 | 19,296 |
| land | approach | square | metres, | |||||||
| metre | land | |||||||||
| Residential | 87,758 | Market | Price per | 0.049 | 5.466 | 1.004 | Square | 18 | 3,170 | 225 |
| properties | approach | square | metres, | |||||||
| metre | building | |||||||||
| Non-residential | 31,466 | |||||||||
| properties | 31,466 | Market | Price of the | 22.870 | 3,838.861 | 1,321.071 | Square | 50 | 23,884 | 2,684 |
| approach | property | metres, | ||||||||
| Land | ||||||||||
| Square | 32 | 3,000 | 984 | |||||||
| metres, | ||||||||||
| Building |
| At 31 December 2023 | |||
Amortised cost | FVOCI | FVTPL | |
| Financial assets | |||
Loans to customers and finance lease receivables | 20,232,721 | – | – |
Accounts receivable and other loans | 47,562 | – | – |
Equity instruments | – | 7,880 | 6,976 |
Debt instruments | 690,306 | 4,424,160 | 435 |
Foreign currency derivative financial instruments | – | – | 10,942 |
Total | 25,825,070 | 4,432,040 | 18,353 |
| Financial liabilities | |||
Client deposits and notes | 20,522,739 | – | – |
Amounts owed to credit institutions | 5,156,009 | – | – |
Debt securities issued | 421,359 | – | – |
Lease liability | 141,934 | – | – |
Trade and other payables (in other liabilities) | 113,647 | – | – |
Foreign currency derivative financial instruments | – | – | 25,779 |
Total | 26,355,688 | – | 25,779 |
At 31 December 2022 | At 31 December 2021 | |||||
Amortised cost | FVOCI | FVTPL | Amortised cost | FVOCI | FVTPL | |
| Financial assets | ||||||
| Loans to customers and finance lease | ||||||
receivables | 16,861,706 | – | – | 16,168,973 | – | – |
Accounts receivable and other loans | 397,990 | – | – | 3,680 | – | – |
Equity instruments | – | 10,893 | – | – | 9,581 | – |
Debt instruments | 378,537 | 3,960,299 | – | – | 2,586,083 | – |
Interest rate contracts | – | – | 348 | – | – | 2,827 |
| Foreign currency derivative financial | ||||||
instruments | – | – | 38,922 | – | – | 132,252 |
Investment securities at FVTPL | – | – | 2,660 | – | – | 2,146 |
Total | 23,656,104 | 3,971,192 | 41,930 | 19,624,605 | 2,595,664 | 137,225 |
| Financial liabilities | ||||||
Client deposits and notes | 18,261,397 | – | – | 14,038,002 | – | – |
Amounts owed to credit institutions | 5,266,653 | – | – | 4,318,445 | – | – |
Debt securities issued | 645,968 | – | – | 1,518,685 | – | – |
Lease liability | 114,470 | – | – | 87,662 | – | – |
Trade and other payables (in other liabilities) | 68,721 | – | – | 56,223 | – | – |
Interest rate contracts | – | – | – | – | – | 1,385 |
| Foreign currency derivative financial | ||||||
instruments | – | – | 59,020 | – | – | 6,480 |
Total | 24,357,209 | – | 59,020 | 20,019,017 | – | 7,865 |
| At 31 December 2023 | |||
| Unrecognised | |||
Carrying value | Fair value | gain/(loss) | |
| Financial assets | |||
Investment securities measured at amortised cost – debt instruments | 690,306 | 692,781 | 2,475 |
Loans to customers and finance lease receivables | 20,232,721 | 19,476,015 | (756,706) |
| Financial liabilities | |||
Client deposits and notes | 20,522,739 | 20,542,312 | (19,573) |
Amounts owed to credit institutions | 5,156,009 | 5,151,992 | 4,017 |
Debt securities issued | 421,359 | 418,658 | 2,701 |
Lease liability | 141,934 | 143,445 | (1,511) |
Total unrecognised change in unrealised fair value | (768,597) |
At 31 December 2022 | At 31 December 2021 | |||||
| Carrying | Fair | Unrecognised | Fair | Unrecognised | ||
| value | value | gain/(loss) | Carrying value | value | gain/(loss) | |
| Financial assets | ||||||
Investment securities measured at amortised cost – debt instruments | 378,537 | 385,800 | 7,263 | – | – | – |
| Loans to customers and finance lease | ||||||
receivables | 16,861,706 | 16,266,826 | (594,880) | 16,168,973 | 15,787,725 | (381,248) |
| Financial liabilities | ||||||
Client deposits and notes | 18,261,397 | 18,228,352 | 33,045 | 14,038,002 | 14,013,500 | 24,502 |
Amounts owed to credit institutions | 5,266,653 | 5,242,868 | 23,785 | 4,318,445 | 4,318,445 | – |
Debt securities issued | 645,968 | 642,367 | 3,601 | 1,518,685 | 1,590,915 | (72,230) |
Lease liability | 114,470 | 117,738 | (3,268) | 87,662 | 94,369 | (6,707) |
| Total unrecognised change in unrealised | ||||||
fair value | (530,454) | (435,683) |
| At 31 December 2023 | ||||||||
| On | Up to | Up to | Up to | Up to | Up to | Over | ||
| demand | 3 months | 6 months | 1 year | 3 years | 5 years | 5 years | Total | |
| Financial assets | ||||||||
Cash and cash equivalents | 2,417,513 | 684,311 | – | – | – | – | – | 3,101,824 |
| Amounts due from credit | ||||||||
institutions | 1,733,898 | – | – | – | – | – | 18,759 | 1,752,657 |
Investment securities | 1,499,313 | 2,661,776 | 462,614 | 228,000 | 242,779 | 32,823 | 2,452 | 5,129,757 |
| Loans to customers and finance | ||||||||
lease receivables | 1,190 | 2,870,703 | 1,353,016 | 2,754,708 | 5,372,193 | 2,964,992 | 4,915,919 | 20,232,721 |
Accounts receivable and other loans | 1,546 | 45,630 | 184 | 202 | – | – | – | 47,562 |
Total | 5,653,460 | 6,262,420 | 1,815,814 | 2,982,910 | 5,614,972 | 2,997,815 | 4,937,130 | 30,264,521 |
| Financial liabilities | ||||||||
Client deposits and notes | 5,306,925 | 3,164,462 | 1,509,643 | 8,895,604 | 1,075,055 | 517,532 | 53,518 | 20,522,739 |
Amounts owed to credit institutions | 476,646 | 2,297,284 | 87,969 | 424,409 | 810,610 | 554,167 | 504,924 | 5,156,009 |
Debt securities issued | – | 406 | 25,135 | 13,388 | 294,075 | 5,197 | 83,158 | 421,359 |
Lease liability | – | 9,024 | 8,855 | 16,762 | 55,277 | 31,107 | 20,909 | 141,934 |
Total | 5,783,571 | 5,471,176 | 1,631,602 | 9,350,163 | 2,235,017 | 1,108,003 | 662,509 | 26,242,041 |
Net | (130,111) | 791,244 | 184,212 | (6,367,253) | 3,379,955 | 1,889,812 | 4,274,621 | 4,022,480 |
Accumulated gap | (130,111) | 661,133 | 845,345 | (5,521,908) | (2,141,953) | (252,141) | 4,022,480 |
| At 31 December 2022 | ||||||||
| On | Up to | Up to | Up to | Up to | Up to | Over | ||
| demand | 3 months | 6 months | 1 year | 3 years | 5 years | 5 years | Total | |
| Financial assets | ||||||||
Cash and cash equivalents | 2,853,938 | 730,905 | – | – | – | – | – | 3,584,843 |
Amounts due from credit institutions 2,396,574 | 733 | 2,257 | 2,885 | 8,986 | 1,291 | 20,302 | 2,433,028 | |
Investment securities | 953,357 | 2,315,414 | 536,088 | 217,956 | 142,195 | 182,498 | 2,221 | 4,349,729 |
| Loans to customers and finance | ||||||||
lease receivables | 4,204 | 2,087,706 | 1,238,926 | 2,103,947 | 4,575,809 | 2,420,979 | 4,430,135 | 16,861,706 |
Accounts receivable and other loans | 2,057 | 375,736 | 35 | 1,518 | 18,644 | – | – | 397,990 |
Total | 6,210,130 | 5,510,494 | 1,777,306 | 2,326,306 | 4,745,634 | 2,604,768 | 4,452,658 | 27,627,296 |
| Financial liabilities | ||||||||
Client deposits and notes | 5,406,670 | 2,812,580 | 1,298,966 | 6,963,532 | 1,229,394 | 283,703 | 266,552 | 18,261,397 |
Amounts owed to credit institutions | 701,207 | 2,599,102 | 168,560 | 396,759 | 677,401 | 363,797 | 359,827 | 5,266,653 |
Debt securities issued | – | 7,816 | 51,107 | 281,519 | 109,683 | 195,843 | – | 645,968 |
Lease liability | – | 6,899 | 7,161 | 14,146 | 46,624 | 26,963 | 12,677 | 114,470 |
Total | 6,107,877 | 5,426,397 | 1,525,794 | 7,655,956 | 2,063,102 | 870,306 | 639,056 | 24,288,488 |
Net | 102,253 | 84,097 | 251,512 | (5,329,650) | 2,682,532 | 1,734,462 | 3,813,602 | 3,338,808 |
Accumulated gap | 102,253 | 186,350 | 437,862 | (4,891,788) | (2,209,256) | (474,794) | 3,338,808 |
| At 31 December 2021 | ||||||||
| On | Up to | Up to | Up to | Up to | Up to | Over | ||
| demand | 3 months | 6 months | 1 year | 3 years | 5 years | 5 years | Total | |
| Financial assets | ||||||||
Cash and cash equivalents | 1,291,890 | 228,672 | – | – | – | – | – | 1,520,562 |
Amounts due from credit institutions | 1,893,732 | 8,003 | 7,744 | – | 9,652 | 3,540 | 8,719 | 1,931,390 |
Investment securities | 1,162,051 | 1,282,493 | 7,478 | 12,486 | 39,734 | 88,776 | 2,646 | 2,595,664 |
| Loans to customers and finance | ||||||||
lease receivables | 2,966 | 3,046,387 | 926,061 | 1,976,611 | 4,005,985 | 2,281,105 | 3,929,858 | 16,168,973 |
Accounts receivable and other loans | 261 | 1,608 | 9 | 1,802 | – | – | – | 3,680 |
Total | 4,350,900 | 4,567,163 | 941,292 | 1,990,899 | 4,055,371 | 2,373,421 | 3,941,223 | 22,220,269 |
| Financial liabilities | ||||||||
Client deposits and notes | 2,455,123 | 2,783,998 | 1,177,931 | 6,048,073 | 852,196 | 454,304 | 266,377 | 14,038,002 |
Amounts owed to credit institutions | 170,410 | 1,638,683 | 221,013 | 355,637 | 996,956 | 526,697 | 409,049 | 4,318,445 |
Debt securities issued | – | 37,515 | 16,364 | 233,824 | 1,008,104 | 222,878 | – | 1,518,685 |
Lease liability | – | 6,198 | 5,782 | 10,355 | 35,238 | 22,808 | 7,281 | 87,662 |
Total | 2,625,533 | 4,466,394 | 1,421,090 | 6,647,889 | 2,892,494 | 1,226,687 | 682,707 | 19,962,794 |
Net | 1,725,367 | 100,769 | (479,798) | (4,656,990) | 1,162,877 | 1,146,734 | 3,258,516 | 2,257,475 |
Accumulated gap | 1,725,367 | 1,826,136 | 1,346,338 | (3,310,652) | (2,147,775) | (1,001,041) | 2,257,475 |
| At 31 December 2023 | |||
| Less than | More than | ||
| 1 year | 1 year | Total | |
Cash and cash equivalents | 3,101,824 | – | 3,101,824 |
Amounts due from credit institutions | 1,733,898 | 18,759 | 1,752,657 |
Investment securities | 4,851,703 | 278,054 | 5,129,757 |
Loans to customers and finance lease receivables | 6,979,617 | 13,253,104 | 20,232,721 |
Accounts receivable and other loans | 47,562 | – | 47,562 |
Prepayments | 30,633 | 6,878 | 37,511 |
Foreclosed assets | – | 271,712 | 271,712 |
Right-of-use assets | – | 138,695 | 138,695 |
Investment properties | – | 124,068 | 124,068 |
Property and equipment | – | 436,955 | 436,955 |
Goodwill | – | 41,253 | 41,253 |
Intangible assets | – | 167,862 | 167,862 |
Income tax assets | 2,520 | – | 2,520 |
Other assets | 238,560 | 6,512 | 245,072 |
Assets held for sale | 27,389 | – | 27,389 |
Total assets | 17,013,706 | 14,743,852 | 31,757,558 |
Client deposits and notes | 18,876,634 | 1,646,105 | 20,522,739 |
Amounts owed to credit institutions | 3,286,308 | 1,869,701 | 5,156,009 |
Debt securities issued | 38,929 | 382,430 | 421,359 |
Lease liability | 34,641 | 107,293 | 141,934 |
Accruals and deferred income | 90,762 | 38,593 | 129,355 |
Income tax liabilities | 185,440 | 13,618 | 199,058 |
Other liabilities | 167,268 | – | 167,268 |
Total liabilities | 22,679,982 | 4,057,740 | 26,737,722 |
Net | (5,666,276) | 10,686,112 | 5,019,836 |
At 31 December 2022 | At 31 December 2021 | |||||
| Less than | More than | Less than | More than | |||
| 1 year | 1 year | Total | 1 year | 1 year | Total | |
Cash and cash equivalents | 3,584,843 | – | 3,584,843 | 1,520,562 | – | 1,520,562 |
Amounts due from credit institutions | 2,402,449 | 30,579 | 2,433,028 | 1,909,479 | 21,911 | 1,931,390 |
Investment securities | 4,022,815 | 326,914 | 4,349,729 | 2,464,508 | 131,156 | 2,595,664 |
| Loans to customers and finance lease | ||||||
receivables | 5,434,783 | 11,426,923 | 16,861,706 | 5,952,025 | 10,216,948 | 16,168,973 |
Accounts receivable and other loans | 379,346 | 18,644 | 397,990 | 3,680 | – | 3,680 |
Prepayments | 40,020 | 3,592 | 43,612 | 39,276 | 1,602 | 40,878 |
Foreclosed assets | – | 119,924 | 119,924 | – | 3,216 | 3,216 |
Right-of-use assets | – | 117,387 | 117,387 | – | 80,186 | 80,186 |
Investment properties | – | 166,546 | 166,546 | – | 226,849 | 226,849 |
Property and equipment | – | 398,855 | 398,855 | – | 378,808 | 378,808 |
Goodwill | – | 33,351 | 33,351 | – | 33,351 | 33,351 |
Intangible assets | – | 149,441 | 149,441 | – | 144,251 | 144,251 |
Income tax assets | 224 | 640 | 864 | 109 | 183 | 292 |
Other assets | 206,176 | 8,882 | 215,058 | 246,563 | 8,682 | 255,245 |
Assets held for sale | 29,566 | – | 29,566 | 46,731 | – | 46,731 |
Total assets | 16,100,222 | 12,801,678 | 28,901,900 | 12,182,933 | 11,247,143 | 23,430,076 |
Client deposits and notes | 16,481,748 | 1,779,649 | 18,261,397 | 12,465,125 | 1,572,877 | 14,038,002 |
Amounts owed to credit institutions | 3,865,628 | 1,401,025 | 5,266,653 | 2,385,743 | 1,932,702 | 4,318,445 |
Debt securities issued | 340,442 | 305,526 | 645,968 | 287,703 | 1,230,982 | 1,518,685 |
Lease liability | 28,206 | 86,264 | 114,470 | 22,335 | 65,327 | 87,662 |
Accruals and deferred income | 73,660 | 32,706 | 106,366 | 53,346 | 26,811 | 80,157 |
Income tax liabilities | 20,258 | 79,275 | 99,533 | 85,270 | 25,598 | 110,868 |
Other liabilities | 157,948 | 743 | 158,691 | 182,070 | 1,279 | 183,349 |
Total liabilities | 20,967,890 | 3,685,188 | 24,653,078 | 15,481,592 | 4,855,576 | 20,337,168 |
Net | (4,867,668) | 9,116,490 | 4,248,822 | (3,298,659) | 6,391,567 | 3,092,908 |
At 31 December 2023 | At 31 December 2022 | At 31 December 2021 | ||||
| Key | Key | Key | ||||
| management | management | management | ||||
| Associates | personnel* | Associates | personnel* | Associates | personnel* | |
Loans outstanding at 1 January, gross | – | 9,819 | – | 12,050 | – | 10,646 |
Loans issued during the year | – | 5,663 | – | 7,090 | – | 8,944 |
Loan repayments during the year | – | (4,993) | – | (7,246) | – | (6,531) |
Other movements | – | 547 | – | (2,075) | – | (1,009) |
Loans outstanding at 31 December, gross | – | 11,036 | – | 9,819 | – | 12,050 |
Less: allowance for impairment at 31 December | – | (110) | – | (67) | – | (27) |
Loans outstanding at 31 December, net | – | 10,926 | – | 9,752 | – | 12,023 |
Interest income on loans | – | 556 | – | 745 | – | 644 |
Expected credit loss | – | (40) | – | (200) | – | – |
Deposits at 1 January | 243 | 12,633 | 202 | 31,127 | 166 | 32,619 |
Deposits received during the year | 1,796 | 9,696 | – | 9,212 | 36 | 21,490 |
Deposits repaid during the year | – | (6,715) | – | (15,773) | – | (32,337) |
Other movements | – | (2,263) | 41 | (11,933) | – | 9,355 |
Deposits at 31 December | 2,039 | 13,351 | 243 | 12,633 | 202 | 31,127 |
Interest expense on deposits | – | (863) | – | (959) | – | (1,368) |
2023 | 2022 | 2021 | |
Salaries and other benefits | 17,443 | 11,841 | 12,915 |
Share-based payments compensation | 50,861 | 58,208 | 25,048 |
Social security costs | 381 | – | – |
Total key management compensation | 68,685 | 70,049 | 37,963 |
| As at | |
| 31 December | |
| 2023 | |
Tier 1 capital | 4,603,352 |
Tier 2 capital | 499,018 |
Total capital | 5,102,370 |
Risk-weighted assets | 23,061,905 |
Tier 1 capital ratio | 20.0% |
Total capital ratio | 22.1% |
Min. requirement for Tier 1 capital ratio | 16.7% |
Min. requirement for Total capital ratio | 19.6% |
| As at | As at | |
| 31 December | 31 December | |
| 2022 | 2021 | |
Tier 1 capital | 3,388,048 | 2,691,000 |
Tier 2 capital | 618,232 | 784,800 |
Total capital | 4,006,280 | 3,475,800 |
Risk-weighted assets | 20,279,424 | 17,977,949 |
Tier 1 capital ratio | 16.7% | 15.0% |
Total capital ratio | 19.8% | 19.3% |
Min. requirement for Tier 1 capital ratio | 13.8% | 13.6% |
Min. requirement for Total capital ratio | 17.2% | 17.7% |
| In thousands of GEL | |
Cash consideration payment | 689,883 |
Deferred consideration | 56,686 |
Present value of redemption liability for put option | 82,955 |
Total purchase consideration | 829,524 |
| Attributed fair | |
| value | |
Cash and cash equivalents | 679,965 |
Amounts due from credit institutions | 735,733 |
Investment securities | 1,179,372 |
Loans to customers and finance lease receivables | 6,558,768 |
Foreclosed assets | 5,259 |
Right-of-use assets | 85,508 |
Property and equipment | 74,213 |
Intangible assets | 103,089 |
Income tax assets | 17,054 |
Other assets | 112,578 |
Client deposits and notes | (6,125,166) |
Amounts owed to credit institutions | (757,763) |
Debt securities issued | (831,851) |
Lease liability | (85,508) |
Accruals and Deferred Income | (42,349) |
Income tax liabilities | (78,800) |
Other liabilities | (169,397) |
Fair value of identifiable net assets of subsidiary acquired | 1,460,705 |
Total purchase consideration | 829,524 |
Negative goodwill arising from the acquisition | (631,181) |