Notes | 2024 | 2023 | 2022 | |
| Assets | ||||
Cash and cash equivalents | 6 | |||
Amounts due from credit institutions | 7 | |||
Investment securities | 8 | |||
Investment securities measured at amortised cost | ||||
Investment securities measured at fair value through other comprehensive income | ||||
Investment securities measured at fair value through profit or loss | ||||
Investment securities pledged under sale and repurchase agreements and securities lending | 8 | |||
Investment securities pledged under sale and repurchase agreements and securities lending measured at amortised cost | ||||
Investment securities pledged under sale and repurchase agreements and securities lending measured at fair value through other comprehensive income | ||||
Investment securities pledged under sale and repurchase agreements and securities lending measured at fair value through profit or loss | ||||
Loans to customers, factoring and finance lease receivables | 9 | |||
Accounts receivable and other loans | 10 | |||
Prepayments | 18 | |||
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 | 22 | |||
Income tax liabilities | 17 | |||
Other liabilities | 18 | |||
Total liabilities | ||||
Equity | 24 | |||
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 | 2024 | 2023 | 2022 | |
Interest income calculated using EIR method | ||||
Other interest income | ||||
Interest income | ||||
Interest expense | ( | ( | ( | |
Deposit insurance fees | ( | ( | ( | |
Net interest income | 25 | |||
Fee and commission income | ||||
Fee and commission expense | ( | ( | ( | |
Net fee and commission income | 26 | |||
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) | 29 | |||
Operating income | ||||
Salaries and other employee benefits | 27 | ( | ( | ( |
Administrative expenses | 27 | ( | ( | ( |
Depreciation, amortisation and impairment | 11, 13, 14 | ( | ( | ( |
Other operating expenses | ( | ( | ( | |
Operating expenses | ( | ( | ( | |
Gain on bargain purchase | 36 | |||
Acquisition-related costs | 36 | ( | ||
Profit/(loss) from associates | ||||
Operating income before cost of risk | ||||
Expected credit loss on loans to customers and factoring receivables | 28 | ( | ( | ( |
Expected credit loss on finance lease receivables | 28 | ( | ( | ( |
Other expected credit loss | 28 | ( | ( | |
Impairment (charge)/reversal on other assets and provisions | 28 | ( | ( | |
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 | 24 | |||
Diluted earnings per share | 24 |
2024 | 2023 | 2022 | |
Profit for the year | |||
| Other comprehensive income/(loss) | |||
Other comprehensive income/(loss) to be reclassified to the income statement 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 | |||
–Gain/(loss) from foreign currency translation differences | ( | ( | |
Net other comprehensive income/(loss) to be reclassified to the income statement in subsequent years, net of tax | ( | ||
Other comprehensive gain/(loss) not to be reclassified to the income statement in subsequent years: | |||
–Revaluation of property and equipment reclassified to investment property | |||
–Net gain/(loss) on investments in equity instruments designated at FVOCI | ( | ||
| Net other comprehensive income/(loss) not to be reclassified to the income statement | |||
in subsequent years, net of tax | ( | ||
Other comprehensive income/(loss) 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 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 24) | ( | ( | ( | ||||||
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 24) | ( | ( | ( | ||||||
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 | ( | ||||||||
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 24) | ( | ( | ( | ||||||
Increase in share capital of subsidiaries | ( | ( | ( | ( | |||||
Dilution of interests in subsidiaries | ( | ( | |||||||
Purchase of treasury shares | ( | ( | ( | ( | |||||
Cancellation of treasury shares | ( | ( | |||||||
Dividends of subsidiaries to non- controlling shareholders | ( | ( | |||||||
31 December 2024 | ( |
Notes | 2024 | 2023 | 2022 | |
| 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 | |||
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, factoring 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 operating activities before income tax | ||||
Income tax paid | ( | ( | ( | |
Net cash flows from 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, net of cash acquired | 36 | ( | ||
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 | 21 | |||
Proceeds from local bonds issued | 21 | |||
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 from/(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 | |
| Shareholder | 2024 | 2023 | 2022 |
JSC Georgia Capital** | 19.23% | 19.71% | 20.60% |
JP Morgan Asset Management | 4.68% | 4.04% | 2.60% |
Dimensional Fund Advisors (DFA) LP | 4.33% | 4.11% | 3.67% |
BlackRock Investment Management (UK) | 4.19% | 3.58% | 2.31% |
Vanguard Group Inc | 3.78% | 3.33% | 3.20% |
M&G Investment Management Ltd | 3.28% | 4.84% | 4.10% |
Others | 60.51% | 60.39% | 63.52% |
Total* | 100.00% | 100.00% | 100.00% |
| 31 December | 31 December | 31 December | |
| 2024, | 2023, | 2022, | |
| Shareholder | shares held | shares held | shares held |
Mel Carvill | – | – | – |
Archil Gachechiladze | 775,823 | 718,207 | 623,978 |
Al Breach* | N/A | 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 | 4,102 |
Andrew McIntyre** | 980 | N/A | N/A |
Maria Gordon*** | – | N/A | N/A |
Total | 788,805 | 760,209 | 665,980 |
| Proportion of voting rights and | |||||||||
| ordinary share capital held | |||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | ||||
| Subsidiaries | 2024 | 2023 | 2022 | incorporation | Address | Industry | incorporation | acquisition | |
| Bank of Georgia | 100.00% | 100.00% | 100.00% | United | 29 Farm Street, | Holding Company | 14/10/2011 | – | |
| Group Limited | Kingdom | London, W1J 5RL | |||||||
| (former BGEO | |||||||||
| Group Limited) | |||||||||
| BGEO Group Limited | 100.00% | N/A | N/A | United | 29 Farm Street, | Holding Company | 2/12/2024 | – | |
| (former Alion Group | Kingdom | London, W1J 5RL | |||||||
| Limited) | |||||||||
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 Aleksandr Pushkin | Insurance | 26/12/2018 | – | |
| Street, Tbilisi, 0105 | |||||||||
| Þ JSC Bank of | 99.56% | 99.56% | 99.55% | Georgia | 29a Gagarini | Banking | 21/10/1994 | – | |
| Georgia | Street, Tbilisi, 0105 | ||||||||
| Þ Bank of | 100.00% | 100.00% | 100.00% | United | 29 Farm Street, | Information | 17/8/2010 | – | |
| Georgia | Kingdom | London, W1J 5RL | sharing and | ||||||
| Representative | market research | ||||||||
| Office UK | |||||||||
| Limited | |||||||||
| Þ Tree of Life | 100.00% | 100.00% | 100.00% | Georgia | 29a Gagarini | Charitable | 25/8/2008 | – | |
| Foundation | Street, Tbilisi, 0105 | activities | |||||||
| NPO (former | |||||||||
Bank of Georgia Future | |||||||||
Foundation, NPO) | |||||||||
| Þ Bank of | 100.00% | 100.00% | 100.00% | Hungary | 1054 | Budapest, | Representative | 18/6/2012 | – |
| Georgia | Szabadság tér 7; | office | |||||||
| Representative | Bank Center | ||||||||
| Office Hungary | |||||||||
| Þ Representative | N/A | 100.00% | 100.00% | Turkey | Süleyman Seba | Representative | 25/12/2013 | – | |
| Office of | Caddesi No:48 | office | |||||||
| JSC Bank of | A Blok Daire 82 | ||||||||
| Georgia in | Akaretler Beşiktaş | ||||||||
| Turkey** | 34357 | Istanbul | |||||||
| Þ Georgia | 100.00% | 100.00% | 100.00% | Israel | 7 Menahem | Information | 9/2/2009 | – | |
| Financial | Begin, Ramat Gan | sharing and | |||||||
Investments, LLC | 5268102 | 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 | 99.98% | 99.98% | 99.98% | Belarus | Nezavisimosty | Banking | 16/4/1992 | 3/6/2008 | |
| Belarusky | Avenue 87A, Minsk, | ||||||||
| Narodny | 220012 | ||||||||
| Bank | |||||||||
| Þ BNB | 99.90% | 99.90% | 99.90% | Belarus | Nezavisimosty | Leasing | 30/3/2006 | 3/6/2008 | |
| Leasing, | Avenue 87A, room | ||||||||
| LLC | 3, Minsk, 220012 | ||||||||
| Þ Georgian | 100.00% | 100.00% | 100.00% | Georgia | 3-5 Alexander | Leasing | 29/10/2001 | 31/12/2004 | |
| Leasing | Kazbegi Avenue, | ||||||||
| Company, LLC | Tbilisi, 0160 | ||||||||
| Þ Prime | 100.00% | 100.00% | 100.00% | Georgia | Didube-Chughureti | Leasing | 27/1/2012 | 21/1/2015 | |
| Leasing | 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 | ||||||||
| Proportion of voting rights and | ||||||||||
| ordinary share capital held | ||||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | |||||
| Subsidiaries | 2024 | 2023 | 2022 | incorporation | Address | Industry | incorporation | acquisition | ||
| Þ BOG Asset | 100.00% | 100.00% | N/A | Georgia | Krtsanisi District, | Asset | 22/9/2023 | – | ||
| Management | Pushkin Street N3, | Management | ||||||||
| LLC | Tbilisi | |||||||||
| Þ JSC Galt and | 100.00% | N/A | N/A | Georgia | Krtsanisi District, | 13/05/2024 | – | |||
| Taggart SPV | Pushkin Street N3, | |||||||||
| 3*** | Tbilisi | |||||||||
| Þ JSC Galt & | 100.00% | 100.00% | 100.00% | Georgia | Krtsanisi District, | Brokerage | 19/12/1995 | 28/12/2004 | ||
| Taggart | Pushkin Street N3, | and asset | ||||||||
| 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 | |||||||||
| Þ Galt and | 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), LLC | lane, Minsk, 220012 | |||||||||
| Þ JSC Digital | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Avenue, | Digital | 8/6/2018 | – | ||
| Area (former | Tbilisi, 0160 | |||||||||
| JSC Polymath | ||||||||||
| Group) | ||||||||||
| Þ JSC Extra | 100.00% | 100.00% | 99.34% | Georgia | 41, Pekini Avenue, | Digital | 22/5/2019 | – | ||
| area | Tbilisi, 0160 | |||||||||
Þ Easy Box LLC | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Avenue, | Transportation | 22/12/2020 | – | ||
| Tbilisi, 0160 | ||||||||||
| Þ JSC Optimo | 100.00% | 100.00% | 100.00% | Georgia | 41, Pekini Avenue, | Digital | 8/11/2022 | – | ||
| Global | Tbilisi, 0160 | |||||||||
| Þ OPTIMO, | 100.00% | 100.00% | 0.00% | Uzbekistan | Mirabadski District, | Digital | 31/8/2023 | – | ||
| FE LLC | 81-38, Tashkent | |||||||||
Þ JSC Delivery | 100.00% | 81.38% | 25.75% | Georgia | 6 A. Andronikashvili | Digital | 14/12/2017 | 8/11/2022 | ||
| Street II Dead End, | ||||||||||
| Tbilisi | ||||||||||
| Þ El. Biletebi | 80.00% | 83.34% | 0.00% | Georgia | 41, Pekini Avenue, | Digital | 11/12/2008 | 29/9/2023 | ||
| LLC | Tbilisi, 0160 | |||||||||
| Þ Ticketing | 100.00% | 100.00% | 0.00% | Georgia | 41, Pekini Avenue, | Digital | 6/7/2023 | – | ||
| Area LLC | Tbilisi, 0160 | |||||||||
Þ Solo, LLC | 100.00% | 100.00% | 100.00% | Georgia | 79 David | Trade | 22/4/2015 | – | ||
| Agmashenebeli | ||||||||||
| Avenue, Tbilisi, 0102 | ||||||||||
| Þ JSC United | 100.00% | 100.00% | 100.00% | Georgia | 74a Chavchavadze | Registrar | 29/5/2006 | – | ||
| Securities | Avenue, Tbilisi, 0162 | |||||||||
Registrar of Georgia | ||||||||||
| Þ JSC Express | 100.00% | 100.00% | 100.00% | Georgia | 1b, Budapest | Investments | 29/10/2007 | – | ||
| Technologies | Street, Tbilisi, 0160 | |||||||||
| Þ JSC | 99.41% | 99.41% | 99.41% | Georgia | 221 | Nutsubidze | Card processing | 17/1/1997 | 20/10/2004 | |
| Georgian | Street, Tbilisi, 0168 | |||||||||
| Card | ||||||||||
| Þ Direct | 100.00% | 100.00% | 100.00% | Georgia | 106 | Beliashvili | Electronic | 7/3/2006 | – | |
| Debit | Street, Tbilisi, 0159 | payment services | ||||||||
Georgia, LLC | ||||||||||
| Þ LLC Didi | 100.00% | 100.00% | 100.00% | Georgia | 80-82, David | Communication | 23/4/2007 | – | ||
| Digomi | Agmashenebeli | services | ||||||||
| Research | Street, Tbilisi, 0102 | |||||||||
| Center | ||||||||||
| Þ Metro | 100.00% | 100.00% | 100.00% | Georgia | 74a Chavchavadze | Business servicing | 10/5/2006 | – | ||
| Service+, LLC | Avenue, Tbilisi, 0162 | |||||||||
| 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 | ||||
| Subsidiaries | 2024 | 2023 | 2022 | incorporation | Address | Industry | incorporation | acquisition | |
| Ameriabank CJSC | 100.00% | N/A | N/A | Armenia | 2 Vazgen Sargsyan | Banking | 8/12/1992 | 29/3/2024 | |
| Street, Yerevan | |||||||||
0010, | Republic of | ||||||||
| Armenia | |||||||||
| Þ Invia CJSC | 100.00% | N/A | N/A | Armenia | 2 Vazgen Sargsyan | Consulting | 21/4/2023 | 29/3/2024 | |
| Street, Yerevan | |||||||||
0010, | Republic of | ||||||||
| Armenia | |||||||||
| Þ Dinno CJSC | 100.00% | N/A | N/A | Armenia | 2 Vazgen Sargsyan | Digital | 28/4/2023 | 29/3/2024 | |
| Street, Yerevan | |||||||||
0010, | Republic of | ||||||||
| Armenia | |||||||||
| Proportion of voting rights and ordinary share capital held | ||||||||
| 31 December | 31 December | 31 December | Country of | Date of | Date of | |||
| Associates | 2024 | 2023 | 2022 | 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 |
Lari to GBP | Lari to USD | Lari to EUR | Lari to BYN | Lari to AMD | |
31 December 2024 | 3.5349 | 2.8068 | 2.9306 | 0.8594 | 0.0071 |
31 December 2023 | 3.4228 | 2.6894 | 2.9753 | 0.8162 | 0.0067 |
31 December 2022 | 3.2581 | 2.7020 | 2.8844 | 1.0730 | 0.0069 |
| 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 |
| External rating | |
| Internal rating grades | Moody’s |
1 | Aaa1 |
2 | Aa1-Aa3 |
3 | A1-A3 |
4A | Baa1 |
4B | Baa2 |
4C | Baa3 |
5A | Ba1 |
5B | Ba2 |
5C | Ba3 |
6 | B1-B3 |
7 | CCC+-CCC |
| ECL | Assigned | As at 31 December 2024 | Assigned | As at 31 December 2023 | Assigned | As at 31 December 2022 | |||||||
| Key drivers | scenario | weight | 2025 | 2026 | 2027 | weight | 2024 | 2025 | 2026 | weight | 2023 | 2024 | 2025 |
| GDP growth in % | Upside | 25% | 7.00% | 6.00% | 6.00% | 25% | 6.50% | 5.50% | 5.00% | 25% | 6.00% | 5.00% | 5.00% |
Base case | 50% | 4.90% | 5.80% | 5.70% | 50% | 5.00% | 4.50% | 5.00% | 50% | 4.00% | 5.50% | 5.00% | |
| GEL/USD exchange rate | Downside | 25% | 2.00% | 3.00% | 5.00% | 25% | 3.00% | 4.00% | 5.00% | 25% | 2.00% | 4.00% | 5.00% |
Upside | 25% | 2.00% | 3.00% | 0.00% | 25% | 3.00% | 2.00% | 0.00% | 25% | 2.00% | 0.00% | 0.00% | |
Base case | 50% | 0.00% | 0.00% | 0.00% | 50% | 0.00% | 0.00% | 0.00% | 50% | 0.00% | 0.00% | 0.00% | |
| CPI inflation rate in % | Downside | 25% | -15.00% | 0.00% | 5.00% | 25% | -15.00% | 0.00% | 5.00% | 25% | -15.00% | 5.00% | 5.00% |
Upside | 25% | 3.00% | 3.00% | 3.00% | 25% | 3.25% | 3.00% | 3.00% | 25% | 5.00% | 3.00% | 3.00% | |
Base case | 50% | 2.90% | 3.60% | 2.70% | 50% | 3.60% | 3.10% | 3.00% | 50% | 5.30% | 3.10% | 3.00% | |
Downside | 25% | 8.00% | 5.00% | 3.00% | 25% | 5.00% | 4.00% | 3.00% | 25% | 9.00% | 6.00% | 3.00% |
| Assigned | As at 31 December 2024 | |||
Key drivers | ECL scenario | weight | 2025 | 2026 |
| GDP growth in % | Upside | 20% | 9.40% | 9.11% |
Base case | 60% | 4.86% | 4.56% | |
| RUR/AMD exchange rate % | Downside | 20% | 0.32% | 0.02% |
Upside | 20% | 7.26% | 7.31% | |
Base case | 60% | 4.44% | 4.49% | |
Downside | 20% | 1.63% | 1.68% | |
| CPI inflation rate in % | Upside | 20% | 0.28% | -1.72% |
Base case | 60% | 3.40% | 1.40% | |
Downside | 20% | 6.52% | 4.52% |
| ECL | Assigned | As at 31 December 2024 | Assigned | As at 31 December 2023 | Assigned | As at 31 December 2022 | ||||
| Key drivers | scenario | weight | 2025 | 2026 | weight | 2024 | 2025 | weight | 2023 | 2024 |
| GDP growth in % | Upside | 25% | 4.75% | 4.62% | 25% | 3.77% | 3.13% | 10% | 2.66% | 4.26% |
Base case | 50% | 2.64% | 1.90% | 50% | 1.95% | 0.49% | 50% | 0.31% | 0.50% | |
| BYN/USD exchange rate % | Downside | 25% | 0.53% | -0.83% | 25% | 0.14% | -2.15% | 40% | -2.05% | -3.26% |
Upside | 25% | -0.24% | -0.08% | 25% | 0.66% | 0.62% | 10% | 0.71% | 0.65% | |
Base case | 50% | 0.82% | 1.64% | 50% | 1.00% | 1.23% | 50% | 2.53% | 1.65% | |
| CPI inflation rate in % | Downside | 25% | 1.73% | 2.98% | 25% | 1.31% | 1.77% | 40% | 4.09% | 2.41% |
Upside | 25% | -0.38% | -0.45% | 25% | -0.09% | -0.52% | 10% | 0.38% | -0.58% | |
Base case | 50% | 1.61% | 1.91% | 50% | 1.94% | 1.82% | 50% | 2.20% | 1.66% | |
Downside | 25% | 3.50% | 4.12% | 25% | 3.86% | 4.01% | 40% | 3.93% | 3.76% |
| As at 31 December 2024 | |||||
| ECL coverage by scenarios | |||||
| Reported ECL | |||||
| Key drivers | Reported ECL | coverage | Upside | Base case | Downside |
Commercial loans | 157,734 | 1.30% | 1.15% | 1.29% | 1.39% |
Residential mortgage loans | 14,625 | 0.20% | 0.18% | 0.20% | 0.21% |
Micro and SME loans | 99,004 | 1.56% | 1.46% | 1.55% | 1.68% |
Consumer loans | 157,935 | 2.14% | 2.01% | 2.11% | 2.32% |
Gold – pawn loans | 1,014 | 0.66% | 0.66% | 0.66% | 0.66% |
| As at 31 December 2023 | |||||
| ECL coverage by scenarios | |||||
| Reported ECL | |||||
| Key drivers | Reported ECL | coverage | Upside | Base case | Downside |
Commercial loans | 100,358 | 1.44% | 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 | |||||
| Key drivers | Reported ECL | coverage | Upside | Base case | Downside |
Commercial loans | 91,367 | 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 | 63,490 | 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% |
| Georgian Financial Services | ||||||||||
| Corporate | Armenian | |||||||||
| Retail | SME | Investment | Corporate | Financial | Other | Group | ||||
| Banking | Banking | Banking | Center | Eliminations | GFS Total | Services | Businesses | Total | ||
Interest income | 1,525,591 | 554,087 | 930,868 | 255,266 | (4,370) | 3,261,442 | 794,616 | 83,842 | 4,139,900 | |
Interest expense | (614,491) | (130,780) | (478,147) | (244,543) | 4,370 | (1,463,591) | (287,585) | (27,877) | (1,779,053) | |
| Inter-segment interest | ||||||||||
income/(expense) | 46,352 | (149,307) | 98,775 | 4,180 | – | – | – | – | – | |
Net interest income | 957,452 | 274,000 | 551,496 | 14,903 | – | 1,797,851 | 507,031 | 55,965 | 2,360,847 | |
Fee and commission income | 595,476 | 59,915 | 91,851 | 8,830 | (830) | 755,242 | 133,108 | 49,427 | 937,777 | |
Settlements operations | 541,176 | 43,665 | 14,532 | 5,104 | (63) | 604,414 | 85,693 | 42,637 | 732,744 | |
| Currency conversion | ||||||||||
operations | 47,387 | 1,722 | 3,185 | – | – | 52,294 | – | 1 | 52,295 | |
| Guarantees and letters | ||||||||||
of credit | 406 | 8,437 | 45,502 | – | – | 54,345 | 10,227 | 704 | 65,276 | |
Advisory | – | – | 9,579 | – | – | 9,579 | 20,176 | – | 29,755 | |
Cash operations | 3,199 | 5,857 | 4,446 | 584 | (759) | 13,327 | 10,320 | 5,637 | 29,284 | |
Brokerage service fees | 3 | 224 | 14,830 | – | – | 15,057 | 5,003 | – | 20,060 | |
Other Fee and commission | 3,305 | 10 | (223) | 3,142 | (8) | 6,226 | 1,689 | 448 | 8,363 | |
expense | (252,246) | (16,383) | (17,409) | (4,434) | 844 | (289,628) | (43,186) | (43,301) | (376,115) | |
Settlements operations | (222,780) | (14,327) | (5,051) | – | 824 | (241,334) | (40,547) | (35,925) | (317,806) | |
| Currency conversion | ||||||||||
operations | (8,694) | (320) | (585) | – | – | (9,599) | – | (2,329) | (11,928) | |
| Guarantees and letters | ||||||||||
of credit | (5) | (11) | (217) | – | – | (233) | (56) | (5) | (294) | |
Advisory | – | – | (186) | – | – | (186) | – | – | (186) | |
Cash operations | (7,733) | (1,326) | (5,996) | (3,999) | 13 | (19,041) | (884) | (5,039) | (24,964) | |
Brokerage service fees | (864) | (399) | (4,375) | (435) | – | (6,073) | (936) | (8) | (7,017) | |
Other Net fee and commission | (12,170) | – | (999) | – | 7 | (13,162) | (763) | 5 | (13,920) | |
income | 343,230 | 43,532 | 74,442 | 4,396 | 14 | 465,614 | 89,922 | 6,126 | 561,662 | |
Net foreign currency gain | 177,347 | 44,241 | 108,447 | 56,762 | – | 386,797 | 128,032 | 56,970 | 571,799 | |
Net gains/(losses) on extinguishment of debt | – | 2 | 8 | – | – | 10 | – | 2 | 12 | |
Net other gains/(losses) | 27,616 | 7,145 | 15,047 | 4,692 | (1,082) | 53,418 | 3,927 | 10,963 | 68,308 | |
Operating income | 1,505,645 | 368,920 | 749,440 | 80,753 | (1,068) | 2,703,690 | 728,912 | 130,026 | 3,562,628 | |
Operating expenses | (510,892) | (107,104) | (132,433) | (26,096) | 1,068 | (775,457) | (362,502) | (84,945) | (1,222,904) | |
Gain on bargain purchase | – | – | – | – | – | – | 685,888 | – | 685,888 | |
Acquisition-related costs | – | – | – | – | – | – | (13,715) | – | (13,715) | |
Profit from associates | – | – | – | 1,347 | – | 1,347 | – | – | 1,347 | |
Operating income before cost of risk | 994,753 | 261,816 | 617,007 | 56,004 | – | 1,929,580 | 1,038,583 | 45,081 | 3,013,244 | |
Cost of risk | (44,468) | (16,782) | (35,377) | (1,472) | – | (98,099) | (63,182) | (3,972) | (165,253) | |
| Net operating income | ||||||||||
before non-recurring items | 950,285 | 245,034 | 581,630 | 54,532 | – | 1,831,481 | 975,401 | 41,109 | 2 | ,847,99 1 |
Net non-recurring items | – | – | – | – | – | – | – | – | – | |
Profit before income tax | 950,285 | 245,034 | 581,630 | 54,532 | – | 1,831,481 | 975,401 | 41,109 | 2,847,991 | |
Income tax (expense)/benefit | (161,303) | (42,429) | (98,160) | 26,335 | – | (275,557) | (73,072) | (14,167) | (362,796) | |
Profit for the year | 788,982 | 202,605 | 483,470 | 80,867 | – | 1,555,924 | 902,329 | 26,942 | 2,485,195 | |
| Assets and liabilities | ||||||||||
Total assets | 16,200,289 | 5,771,994 | 11,077,297 | 4,333,737 | (69,040) | 37,314,277 | 13,370,712 | 1,522,899 | 52,207,888 | |
Total liabilities | 13,988,963 | 4,955,018 | 9,122,546 | 4,324,960 | (69,040) | 32,322,447 | 11,602,275 | 1,267,939 | 45,192,661 | |
| Other segment information | ||||||||||
Property and equipment | 91,298 | 8,191 | 3,285 | 62 | – | 102,836 | 11,491 | 3,778 | 118,105 | |
Intangible assets | 46,916 | 7,929 | 2,736 | 250 | – | 57,831 | 37,179 | 12,593 | 107,603 | |
Capital expenditure | 138,214 | 16,120 | 6,021 | 312 | – | 160,667 | 48,670 | 16,371 | 225,708 | |
| Depreciation, amortisation | ||||||||||
and impairment | (103,159) | (13,198) | (5,407) | (219) | – | (121,983) | (40,818) | (10,336) | (173,137) |
| Georgian Financial Services | |||||||||
| Corporate | Armenian | ||||||||
| Retail | SME | Investment | Corporate | Financial | Other | Group | |||
| Banking | Banking | Banking | Center | Eliminations | GFS Total | Services | Businesses | Total | |
Interest income | 1,245,545 | 505,719 | 747,237 | 187,011 | (8,150) | 2,677,362 | – | 70,899 | 2,748,261 |
Interest expense | (460,126) | (109,876) | (395,701) | (159,306) | 8,150 | (1,116,859) | – | (15,956) | (1,132,815) |
| Inter-segment interest | |||||||||
(expense)/income | (8,823) | (126,741) | 135,075 | 489 | – | – | – | – | – |
Net interest income | 776,596 | 269,102 | 486,611 | 28,194 | – | 1,560,503 | – | 54,943 | 1,615,446 |
Fee and commission income | 511,115 | 51,080 | 96,154 | 8,041 | (5,203) | 661,187 | – | 46,578 | 707,765 |
Settlements operations | 449,760 | 34,659 | 12,316 | 5,394 | (1,841) | 500,288 | – | 39,249 | 539,537 |
| Currency conversion | |||||||||
operations | 45,252 | 1,690 | 2,421 | – | – | 49,363 | – | 7 | 49,370 |
| Guarantees and letters | |||||||||
of credit | 221 | 8,308 | 36,240 | – | – | 44,769 | – | 554 | 45,323 |
Advisory | – | – | 33,089 | – | – | 33,089 | – | – | 33,089 |
Cash operations | 11,094 | 5,918 | 3,665 | 1,016 | (3,308) | 18,385 | – | 6,405 | 24,790 |
Brokerage service fees | – | 405 | 8,389 | – | (35) | 8,759 | – | – | 8,759 |
Other Fee and commission | 4,788 | 100 | 34 | 1,631 | (19) | 6,534 | – | 363 | 6,897 |
expense | (208,570) | (17,566) | (9,827) | (2,338) | 5,459 | (232,842) | – | (40,441) | (273,283) |
Settlements operations | (185,163) | (15,797) | (455) | – | 5,390 | (196,025) | – | (33,226) | (229,251) |
| Currency conversion | |||||||||
operations | (7,851) | (302) | (424) | – | – | (8,577) | – | (1,569) | (10,146) |
| Guarantees and letters | |||||||||
of credit | (2) | (15) | (212) | – | – | (229) | – | (10) | (239) |
Advisory | – | – | (301) | – | – | (301) | – | – | (301) |
Cash operations | (7,673) | (1,035) | (4,309) | (1,744) | 14 | (14,747) | – | (5,568) | (20,315) |
Brokerage service fees | (823) | (416) | (3,687) | (595) | – | (5,521) | – | (66) | (5,587) |
Other Net fee and commission | (7,058) | (1) | (439) | 1 | 55 | (7,442) | – | (2) | (7,444) |
income | 302,545 | 33,514 | 86,327 | 5,703 | 256 | 428,345 | – | 6,137 | 434,482 |
Net foreign currency gain | 153,229 | 37,263 | 90,750 | 41,894 | – | 323,136 | – | 42,575 | 365,711 |
Net gains/(losses) on extinguishment of debt | 1 | 81 | 261 | – | – | 343 | – | 221 | 564 |
Other income from settlement of legacy claim | – | – | – | 22,585 | – | 22,585 | – | – | 22,585 |
Net other gains/(losses) | 12,160 | 3,127 | 84,779 | 12,487 | (1,026) | 111,527 | – | 2,644 | 114,171 |
Operating income | 1,244,531 | 343,087 | 748,728 | 110,863 | (770) | 2,446,439 | – | 106,520 | 2,552,959 |
Operating expenses | (442,030) | (96,949) | (118,455) | (17,956) | 770 | (674,620) | – | (79,433) | (754,053) |
Profit from associates | – | – | – | 984 | – | 984 | – | 472 | 1,456 |
Operating income before cost of risk | 802,501 | 246,138 | 630,273 | 93,891 | – | 1,772,803 | – | 27,559 | 1,800,362 |
Cost of risk | (83,498) | (33,035) | (29,869) | 247 | – | (146,155) | – | 2,091 | (144,064) |
| Net operating income | |||||||||
before non-recurring items | 719,003 | 213,103 | 600,404 | 94,138 | – | 1,626,648 | – | 29,650 | 1,656,298 |
Net non-recurring items | – | – | – | – | – | – | – | – | – |
Profit before income tax | 719,003 | 213,103 | 600,404 | 94,138 | – | 1,626,648 | – | 29,650 | 1,656,298 |
Income tax (expense)/benefit | (125,461) | (37,676) | (97,705) | 10,346 | – | (250,496) | – | (8,475) | (258,971) |
Profit for the year | 593,542 | 175,427 | 502,699 | 104,484 | – | 1,376,152 | – | 21,175 | 1,397,327 |
| Assets and liabilities | |||||||||
Total assets | 13,722,966 | 5,224,582 | 8,503,677 | 3,226,674 | (191,173) | 30,486,726 | – | 1,270,832 | 31,757,558 |
Total liabilities | 11,975,032 | 4,541,098 | 6,997,562 | 2,351,171 | (191,173) | 25,673,690 | – | 1,064,032 | 26,737,722 |
| Other segment information | |||||||||
Property and equipment | 81,095 | 8,497 | 2,801 | – | – | 92,393 | – | 5,742 | 98,135 |
Intangible assets | 36,675 | 6,261 | 2,473 | – | – | 45,409 | – | 11,159 | 56,568 |
Capital expenditure | 117,770 | 14,758 | 5,274 | – | – | 137,802 | – | 16,901 | 154,703 |
| Depreciation, amortisation | |||||||||
and impairment | (96,560) | (12,411) | (5,308) | – | – | (114,279) | – | (10,444) | (124,723) |
| Georgian Financial Services | |||||||||
| Corporate | Armenian | ||||||||
| Retail | SME | Investment | Corporate | Financial | Other | Group | |||
| Banking | Banking | Banking | Center | Eliminations | GFS Total | Services | Businesses | Total | |
Interest income | 1,066,968 | 405,895 | 536,612 | 178,157 | (1,672) | 2,185,960 | – | 70,921 | 2,256,881 |
Interest expense | (422,442) | (127,907) | (293,682) | (200,556) | 1,672 | (1,042,915) | – | (31,631) | (1,074,546) |
| Inter-segment interest | |||||||||
(expense)/income | (77,983) | (75,845) | 152,234 | 1,594 | – | – | – | – | |
Net interest income | 566,543 | 202,143 | 395,164 | (20,805) | – | 1,143,045 | – | 39,290 | 1,182,335 |
Fee and commission income | 412,502 | 42,006 | 59,349 | 8,379 | (587) | 521,649 | – | 37,816 | 559,465 |
Settlements operations | 367,474 | 29,139 | 12,631 | 2,683 | (123) | 411,804 | – | 34,288 | 446,092 |
| Currency conversion | |||||||||
operations | 30,413 | 1,241 | 2,891 | – | – | 34,545 | – | 1 | 34,546 |
| Guarantees and letters | |||||||||
of credit | 2 | 5,901 | 28,585 | – | – | 34,488 | – | 795 | 35,283 |
Advisory | – | – | 4,241 | – | – | 4,241 | – | – | 4,241 |
Cash operations | 12,706 | 5,642 | 3,001 | 4,563 | – | 25,912 | – | 984 | 26,896 |
Brokerage service fees | – | 49 | 7,639 | – | (12) | 7,676 | – | – | 7,676 |
Other Fee and commission | 1,907 | 34 | 361 | 1,133 | (452) | 2,983 | – | 1,748 | 4,731 |
expense | (186,776) | (13,868) | (7,412) | (7,324) | 748 | (214,632) | – | (27,342) | (241,974) |
Settlements operations | (169,641) | (11,526) | (572) | – | 273 | (181,466) | – | (15,623) | (197,089) |
| Currency conversion | |||||||||
operations | (4,538) | (159) | (367) | – | – | (5,064) | – | (1,339) | (6,403) |
| Guarantees and letters | |||||||||
of credit | (1) | (6) | (109) | – | – | (116) | – | (207) | (323) |
Advisory | – | – | (593) | – | 277 | (316) | – | – | (316) |
Cash operations | (6,736) | (1,897) | (1,795) | (6,622) | 11 | (17,039) | – | (10,172) | (27,211) |
Brokerage service fees | (653) | (281) | (3,629) | (702) | 188 | (5,077) | – | (2) | (5,079) |
Other Net fee and commission | (5,207) | 1 | (347) | – | (1) | (5,554) | – | 1 | (5,553) |
income | 225,726 | 28,138 | 51,937 | 1,055 | 161 | 307,017 | – | 10,474 | 317,491 |
| Net foreign currency gain | |||||||||
(loss) | 160,892 | 34,582 | 108,237 | 96,932 | – | 400,643 | – | 65,451 | 466,094 |
Net gains/(losses) on extinguishment of debt | (60) | (2,873) | (5,467) | (13) | – | (8,413) | – | (304) | (8,717) |
Other income from settlement of legacy claim | – | – | – | 391,100 | – | 391,100 | – | – | 391,100 |
Net other gains/(losses) | 12,183 | 1,880 | 17,806 | 7,985 | (760) | 39,094 | – | 5,715 | 44,809 |
Operating income | 965,284 | 263,870 | 567,677 | 476,254 | (599) | 2,272,486 | – | 120,626 | 2,393,112 |
Operating expenses | (362,415) | (90,863) | (101,176) | (16,041) | 599 | (569,896) | – | (71,290) | (641,186) |
Profit/(loss) from associates | – | – | – | 819 | – | 819 | – | (65) | 754 |
Operating income before cost of risk | 602,869 | 173,007 | 466,501 | 461,032 | – | 1,703,409 | – | 49,271 | 1,752,680 |
Cost of risk | (162,918) | (8,900) | 33,423 | (1,149) | – | (139,544) | – | 20,476 | (119,068) |
| Net operating income | |||||||||
before non-recurring items | 439,951 | 164,107 | 499,924 | 459,883 | – | 1,563,865 | – | 69,747 | 1,633,612 |
Net non-recurring items | 1,240 | – | – | – | – | 1,240 | – | (202) | 1,038 |
Profit before income tax | 441,191 | 164,107 | 499,924 | 459,883 | – | 1,565,105 | – | 69,545 | 1,634,650 |
Income tax (expense)/benefit | (82,969) | (29,252) | (82,146) | 11,401 | – | (182,966) | – | (7,685) | (190,651) |
Profit for the year | 358,222 | 134,855 | 417,778 | 471,284 | – | 1,382,139 | – | 61,860 | 1,443,999 |
| Assets and liabilities | |||||||||
Total assets | 12,538,231 | 4,755,577 | 7,410,632 | 2,951,704 | (54,196) | 27,601,948 | – | 1,299,952 | 28,901,900 |
Total liabilities | 10,937,110 | 4,132,576 | 6,180,852 | 2,321,003 | (54,196) | 23,517,345 | – | 1,135,733 | 24,653,078 |
| Other segment information | |||||||||
Property and equipment | 66,112 | 6,963 | 2,534 | – | – | 75,609 | – | 2,388 | 77,997 |
Intangible assets | 25,268 | 5,706 | 2,169 | – | – | 33,143 | – | 7,527 | 40,670 |
Capital expenditure | 91,380 | 12,669 | 4,703 | – | – | 108,752 | – | 9,915 | 118,667 |
| Depreciation, amortisation | |||||||||
and impairment | (83,193) | (13,316) | (5,218) | – | – | (101,727) | – | (9,362) | (111,089) |
2024 | 2023 | 2022 | |
Cash on hand | 1,360,608 | 1,024,048 | 1,052,055 |
Current accounts with credit institutions | 1,222,334 | 652,244 | 965,046 |
Current accounts with central banks, excluding obligatory reserves | 874,615 | 713,212 | 805,503 |
Time deposits with credit institutions with maturities of up to 90 days | 295,874 | 712,786 | 762,590 |
Cash and cash equivalents, gross | 3,753,431 | 3,102,290 | 3,585,194 |
Less – Allowance for expected credit loss | (248) | (466) | (351) |
Cash and cash equivalents, net | 3,753,183 | 3,101,824 | 3,584,843 |
2024 | 2023 | 2022 | |
Obligatory reserves with central banks | 3,044,526 | 1,746,288 | 2,354,470 |
Receivables from reverse repo operations | 217,146 | – | – |
Restricted cash | 17,132 | 7,263 | 68,155 |
Time deposits with maturities of more than 90 days | 1,322 | – | 15,721 |
Amounts due from credit institutions, gross | 3,280,126 | 1,753,551 | 2,438,346 |
Less – Allowance for expected credit loss | (1,661) | (894) | (5,318) |
Amounts due from credit institutions, net | 3,278,465 | 1,752,657 | 2,433,028 |
2024 | 2023 | 2022 | |
Investment securities measured at FVOCI – debt instruments [1] | 5,993,853 | 4,424,160 | 3,960,299 |
Investment securities measured at FVTPL – debt instruments [2] | 184,788 | 435 | – |
Investment securities designated at FVOCI – equity investments | 26,948 | 8,004 | 10,893 |
Investment securities measured at FVTPL – equity instruments | 16,740 | 6,852 | – |
Investment securities measured at fair value | 6,222,329 | 4,439,451 | 3,971,192 |
2024 | 2023 | 2022 | |
Investment securities measured at amortised cost [3] | 2,748,054 | 691,119 | 381,735 |
Less – Allowance for expected credit losses | (1,662) | (813) | (3,198) |
Investment securities measured at amortised cost, net | 2,746,392 | 690,306 | 378,537 |
2024 | 2023 | 2022 | |
Ministry of Finance of Georgia treasury bonds | 3,336,867 | 1,891,684 | 1,350,555 |
Ministry of Finance of Georgia treasury bills | 106,139 | 155,955 | 176,483 |
US treasury bills | 1,283,392 | 1,621,219 | 1,062,095 |
US treasury bonds | 310,718 | – | – |
Foreign treasury bills | 61,354 | 24,067 | – |
Foreign treasury bonds | – | 54,151 | 92,817 |
Government securities of the Republic of Armenia | 73,223 | – | – |
Certificates of deposit of central banks | 27,630 | 10,855 | 17,675 |
Other debt instruments [1.1] | 794,530 | 666,229 | 1,260,674 |
Investment securities measured at FVOCI – debt instruments | 5,993,853 | 4,424,160 | 3,960,299 |
2024 | 2023 | 2022 | |
European Bank for Reconstruction and Development | 316,680 | 326,916 | 531,351 |
International Finance Corporation | 116,089 | 203,617 | 56,523 |
Asian Development Bank | 110,989 | 30,594 | 107,835 |
World Bank | 85,363 | – | – |
The Netherlands Development Finance Company | – | – | 131,126 |
Black Sea Trade and Development Bank | – | – | 200,913 |
Other debt instruments | 165,409 | 105,102 | 232,926 |
Investment securities measured at FVOCI – Other debt instruments | 794,530 | 666,229 | 1,260,674 |
2024 | 2023 | 2022 | |
Government securities of the Republic of Armenia | 114,594 | – | – |
Other debt instruments | 70,194 | 435 | – |
Investment securities measured at FVTPL – debt instruments | 184,788 | 435 | – |
2024 | 2023 | 2022 | |
Ministry of Finance of Georgia treasury bonds | 65,557 | 77,367 | 119,918 |
US treasury bonds | 515,240 | – | – |
Government securities of the Republic of Armenia | 553,100 | – | – |
Other debt instruments [3.1] | 1,614,157 | 613,752 | 261,817 |
Investment securities measured at amortised cost – debt instruments, gross | 2,748,054 | 691,119 | 381,735 |
Less – Allowance for expected credit losses | (1,662) | (813) | (3,198) |
Investment securities measured at amortised cost – debt instruments, net | 2,746,392 | 690,306 | 378,537 |
Investment securities pledged for short-term loans from central banks | 2024 | 2023 | 2022 |
Georgian Ministry of Finance treasury bonds | 1,336,096 | 1,375,687 | 709,597 |
Other debt instruments | 541,939 | 127,685 | 121,592 |
Total | 1,878,035 | 1,503,372 | 831,189 |
| Of which: | |||
Measured at FVOCI | 1,336,096 | 1,375,687 | 831,189 |
Measured at amortised cost | 541,939 | 127,685 | – |
Investment securities pledged for Georgian Ministry of Finance | 2024 | 2023 | 2022 |
Georgian Ministry of Finance treasury bonds | 300,256 | – | – |
Other debt instruments | 543,513 | – | 326,368 |
Total | 843,769 | – | 326,368 |
| Of which: | |||
Measured at FVOCI | 300,256 | – | 326,368 |
Measured at amortised cost | 543,513 | – | – |
For repo operations with commercial banks | 2024 | 2023 | 2022 |
Georgian Ministry of Finance treasury bonds | – | – | 380,065 |
Total | – | – | 380,065 |
| Of which: | |||
Measured at FVOCI | – | – | 380,065 |
Measured at amortised cost | – | – | – |
2024 | 2023 | 2022 | |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at FVOCI – debt instruments [4] | 186,670 | – | – |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at FVTPL – debt instruments [5] | 27,205 | – | – |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at fair value | 213,875 | – | – |
2024 | 2023 | 2022 | |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at amortised cost [6] | 270,199 | – | – |
Less – Allowance for expected credit losses | (408) | – | – |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at amortised cost – debt instruments, net | 269,791 | – | – |
2024 | 2023 | 2022 | |
US treasury bills | 138,945 | – | – |
Government securities of the Republic of Armenia | 47,725 | – | – |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at FVOCI – debt instruments | 186,670 | – | – |
2024 | 2023 | 2022 | |
Government securities of the Republic of Armenia | 27,205 | – | – |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at FVTPL – debt instruments | 27,205 | – | – |
2024 | 2023 | 2022 | |
Government securities of the Republic of Armenia | 270,199 | – | – |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at amortised cost – debt instruments, gross | 270,199 | – | – |
Less – Allowance for expected credit losses | (408) | – | – |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at amortised cost – debt instruments, net | 269,791 | – | – |
2024 | 2023 | 2022 | |
Commercial loans | 12,112,671 | 6,965,986 | 5,302,011 |
Residential mortgage loans | 7,497,628 | 4,557,525 | 4,193,204 |
Consumer loans | 7,388,490 | 4,699,969 | 3,602,054 |
Micro and SME loans | 6,347,982 | 4,073,022 | 3,820,513 |
Gold – pawn loans | 154,242 | 150,228 | 164,554 |
Loans to customers at amortised cost, gross | 33,501,013 | 20,446,730 | 17,082,336 |
Less – Allowance for expected credit loss | (430,312) | (327,792) | (325,803) |
Loans to customers at amortised cost, net | 33,070,701 | 20,118,938 | 16,756,533 |
Finance lease receivables, gross | 428,222 | 70,091 | 90,742 |
Less – Allowance for expected credit loss | (10,485) | (11,208) | (8,698) |
Finance lease receivables, net | 417,737 | 58,883 | 82,044 |
Factoring receivables, gross | 70,458 | 55,027 | 23,411 |
Less – Allowance for expected credit loss | (22) | (127) | (282) |
Factoring receivables, net | 70,436 | 54,900 | 23,129 |
Total loans to customers, factoring and finance lease receivables | 33,558,874 | 20,232,721 | 16,861,706 |
Commercial loans at amortised cost, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 6,325,257 | 515,789 | 101,365 | 23,575 | 6,965,986 |
New financial asset originated or purchased | 8,804,049 | 79,500 | 1,810 | 3,307 | 8,888,666 |
Transfer to Stage 1 | 95,934 | (95,934) | – | – | – |
Transfer to Stage 2 | (240,626) | 244,577 | (3,951) | – | – |
Transfer to Stage 3 | (13,936) | (126,968) | 140,904 | – | – |
Assets repaid | (6,094,187) | (347,114) | (53,554) | (31,922) | (6,526,777) |
Resegmentation | 64,659 | (1,644) | (3,641) | – | 59,374 |
Impact of modifications | (373) | (1,176) | (92) | (24) | (1,665) |
Business combination | 2,371,851 | – | – | 16,140 | 2,387,991 |
Foreign exchange movement | 119,586 | 9,108 | 2,732 | 682 | 132,108 |
Net other changes | 87,418 | 1,607 | 2,357 | 6,970 | 98,352 |
Write-offs | – | – | (5,424) | (7,430) | (12,854) |
Recoveries of amounts previously written off | – | – | 1,797 | 639 | 2,436 |
Unwind of discount | – | – | 3,433 | 2,856 | 6,289 |
Currency translation differences | 110,993 | 326 | 968 | 478 | 112,765 |
Balance at 31 December 2024 | 11,630,625 | 278,071 | 188,704 | 15,271 | 12,112,671 |
Individually assessed | 3,118,611 | – | 180,055 | 13,718 | 3,312,384 |
Collectively assessed | 8,512,014 | 278,071 | 8,649 | 1,553 | 8,800,287 |
Balance at 31 December 2024 | 11,630,625 | 278,071 | 188,704 | 15,271 | 12,112,671 |
Commercial loans at amortised cost, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 14,100 | 33,191 | 44,129 | 8,938 | 100,358 |
New financial asset originated or purchased | 33,130 | 724 | 760 | 2,071 | 36,685 |
Transfer to Stage 1 | 2,537 | (2,537) | – | – | – |
Transfer to Stage 2 | (4,559) | 4,559 | – | – | – |
Transfer to Stage 3 | (1,820) | (26,706) | 28,526 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,557) | 5,205 | 47,622 | – | 51,270 |
Assets repaid | (17,487) | (12,717) | (17,522) | (5,160) | (52,886) |
Resegmentation | 162 | (84) | (1,667) | – | (1,589) |
Impact of modifications | (2) | 9 | 78 | (10) | 75 |
Foreign exchange movement | (56) | 98 | 835 | 300 | 1,177 |
Day 2 ECL on business combination | 22,867 | – | – | – | 22,867 |
Net other measurement of ECL | (7,444) | 4,813 | 1,171 | 3,546 | 2,086 |
Income statement (releases)/charges | 25,771 | (26,636) | 59,803 | 747 | 59,685 |
Write-offs | – | – | (5,424) | (7,430) | (12,854) |
Recoveries of amounts previously written off | – | – | 1,797 | 639 | 2,436 |
Unwind of discount | – | – | 3,433 | 2,856 | 6,289 |
Currency translation differences | 111 | (86) | 1,791 | 4 | 1,820 |
Balance at 31 December 2024 | 39,982 | 6,469 | 105,529 | 5,754 | 157,734 |
Individually assessed | 25,468 | – | 100,999 | 5,740 | 132,207 |
Collectively assessed | 14,514 | 6,469 | 4,530 | 14 | 25,527 |
Balance at 31 December 2024 | 39,982 | 6,469 | 105,529 | 5,754 | 157,734 |
Residential mortgage loans at amortised cost, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 4,300,338 | 174,052 | 50,946 | 32,189 | 4,557,525 |
New financial asset originated or purchased | 2,482,872 | 1 | 235 | 6,028 | 2,489,136 |
Transfer to Stage 1 | 252,566 | (252,566) | – | – | – |
Transfer to Stage 2 | (294,049) | 312,710 | (18,661) | – | – |
Transfer to Stage 3 | (13,606) | (30,102) | 43,708 | – | – |
Assets repaid | (1,180,353) | (37,326) | (28,048) | (14,132) | (1,259,859) |
Impact of modifications | 1,242 | 71 | 897 | 12 | 2,222 |
Business combination | 1,639,127 | – | – | 7,144 | 1,646,271 |
Foreign exchange movement | 30,463 | 554 | 516 | 401 | 31,934 |
Net other changes | (31,106) | (21,789) | 11,903 | 3,948 | (37,044) |
Write-offs | – | – | (4,109) | (1,880) | (5,989) |
Recoveries of amounts previously written off | – | – | 3,385 | 3,486 | 6,871 |
Unwind of discount | – | – | 4 | 218 | 222 |
Currency translation differences | 65,937 | 81 | 71 | 250 | 66,339 |
Balance at 31 December 2024 | 7,253,431 | 145,686 | 60,847 | 37,664 | 7,497,628 |
Individually assessed | 209 | – | 11,230 | 6,284 | 17,723 |
Collectively assessed | 7,253,222 | 145,686 | 49,617 | 31,380 | 7,479,905 |
Balance at 31 December 2024 | 7,253,431 | 145,686 | 60,847 | 37,664 | 7,497,628 |
Residential mortgage loans at amortised cost, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 3,972 | 2,036 | 11,867 | 4,875 | 22,750 |
New financial asset originated or purchased | 2,875 | – | 16 | 933 | 3,824 |
Transfer to Stage 1 | 2,374 | (2,374) | – | – | – |
Transfer to Stage 2 | (1,800) | 5,047 | (3,247) | – | – |
Transfer to Stage 3 | (1,971) | (469) | 2,440 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,459) | (1,572) | 2,484 | – | (547) |
Assets repaid | (811) | (707) | (9,286) | (3,611) | (14,415) |
Impact of modifications | 11 | 4 | 240 | 106 | 361 |
Foreign exchange movement | 7 | 3 | 15 | 45 | 70 |
Day 2 ECL on business combination | 872 | – | – | – | 872 |
Net other measurement of ECL | (1,336) | (814) | 4,036 | (1,314) | 572 |
Income statement (releases)/charges | (1,238) | (882) | (3,302) | (3,841) | (9,263) |
Write-offs | – | – | (4,109) | (1,880) | (5,989) |
Recoveries of amounts previously written off | – | – | 3,385 | 3,486 | 6,871 |
Unwind of discount | – | – | 4 | 218 | 222 |
Currency translation differences | 11 | 3 | 20 | – | 34 |
Balance at 31 December 2024 | 2,745 | 1,157 | 7,865 | 2,858 | 14,625 |
Individually assessed | – | – | 1,860 | 42 | 1,902 |
Collectively assessed | 2,745 | 1,157 | 6,005 | 2,816 | 12,723 |
Balance at 31 December 2024 | 2,745 | 1,157 | 7,865 | 2,858 | 14,625 |
Micro and SME loans at amortised cost, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 3,709,870 | 191,530 | 168,425 | 3,197 | 4,073,022 |
New financial asset originated or purchased | 3,421,215 | 967 | 1,407 | 12,237 | 3,435,826 |
Transfer to Stage 1 | 144,721 | (144,721) | – | – | – |
Transfer to Stage 2 | (292,673) | 315,391 | (22,718) | – | – |
Transfer to Stage 3 | (28,200) | (97,127) | 125,327 | – | – |
Assets repaid | (2,573,227) | (60,408) | (84,365) | (5,519) | (2,723,519) |
Resegmentation | (60,042) | 1,644 | 3,641 | – | (54,757) |
Impact of modifications | 82 | (283) | (1,257) | 29 | (1,429) |
Business combination | 1,476,893 | – | – | 50,215 | 1,527,108 |
Foreign exchange movement | 31,127 | 1,562 | 2,199 | 270 | 35,158 |
Net other changes | 7,242 | (12,168) | 4,671 | (1,406) | (1,661) |
Write-offs | – | – | (20,130) | (1,169) | (21,299) |
Recoveries of amounts previously written off | – | – | 9,366 | 3,647 | 13,013 |
Unwind of discount | – | – | 3,112 | 295 | 3,407 |
Currency translation differences | 60,349 | 331 | 643 | 1,790 | 63,113 |
Balance at 31 December 2024 | 5,897,357 | 196,718 | 190,321 | 63,586 | 6,347,982 |
Individually assessed | 655,936 | – | 38,253 | 59,778 | 753,967 |
Collectively assessed | 5,241,421 | 196,718 | 152,068 | 3,808 | 5,594,015 |
Balance at 31 December 2024 | 5,897,357 | 196,718 | 190,321 | 63,586 | 6,347,982 |
Micro and SME loans at amortised cost, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 11,004 | 5,538 | 54,286 | 833 | 71,661 |
New financial asset originated or purchased | 14,510 | 2 | 293 | 7,924 | 22,729 |
Transfer to Stage 1 | 4,270 | (4,270) | – | – | – |
Transfer to Stage 2 | (4,640) | 9,822 | (5,182) | – | – |
Transfer to Stage 3 | (8,366) | (5,102) | 13,468 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (2,331) | (51) | 19,218 | – | 16,836 |
Assets repaid | (7,318) | (2,044) | (33,809) | (600) | (43,771) |
Resegmentation | (161) | 84 | 1,667 | – | 1,590 |
Impact of modifications | 4 | 4 | (462) | 21 | (433) |
Foreign exchange movement | 7 | (2) | 571 | (177) | 399 |
Day 2 ECL on business combination | 14,006 | – | – | – | 14,006 |
Net other measurement of ECL | (1,825) | 1,322 | 19,172 | 1,477 | 20,146 |
Income statement (releases)/charges | 8,156 | (235) | 14,936 | 8,645 | 31,502 |
Write-offs | – | – | (20,130) | (1,169) | (21,299) |
Recoveries of amounts previously written off | – | – | 9,366 | 3,647 | 13,013 |
Unwind of discount | – | – | 3,112 | 295 | 3,407 |
Currency translation differences | 127 | 71 | 492 | 30 | 720 |
Balance at 31 December 2024 | 19,287 | 5,374 | 62,062 | 12,281 | 99,004 |
Individually assessed | 3,616 | – | 12,740 | 11,090 | 27,446 |
Collectively assessed | 15,671 | 5,374 | 49,322 | 1,191 | 71,558 |
Balance at 31 December 2024 | 19,287 | 5,374 | 62,062 | 12,281 | 99,004 |
Consumer loans at amortised cost, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 4,325,759 | 234,229 | 111,469 | 28,512 | 4,699,969 |
New financial asset originated or purchased | 6,778,565 | 29,708 | 4,132 | 3,652 | 6,816,057 |
Transfer to Stage 1 | 317,072 | (317,013) | (59) | – | – |
Transfer to Stage 2 | (581,791) | 623,733 | (41,942) | – | – |
Transfer to Stage 3 | (18,800) | (102,783) | 121,583 | – | – |
Assets repaid | (4,857,038) | (116,406) | (69,282) | (12,478) | (5,055,204) |
Resegmentation | (4,686) | – | – | – | (4,686) |
Impact of modifications | (750) | 28 | (4,818) | (90) | (5,630) |
Business combination | 885,372 | – | – | 3,576 | 888,948 |
Foreign exchange movement | 13,603 | 233 | 164 | 84 | 14,084 |
Net other changes | 82,856 | (89,982) | 38,793 | (869) | 30,798 |
Write-offs | – | (3) | (78,373) | (2,834) | (81,210) |
Recoveries of amounts previously written off | – | – | 31,146 | 7,944 | 39,090 |
Unwind of discount | – | – | 1,777 | 347 | 2,124 |
Currency translation differences | 43,613 | 135 | 288 | 114 | 44,150 |
Balance at 31 December 2024 | 6,983,775 | 261,879 | 114,878 | 27,958 | 7,388,490 |
Individually assessed | – | – | 7,899 | 1,438 | 9,337 |
Collectively assessed | 6,983,775 | 261,879 | 106,979 | 26,520 | 7,379,153 |
Balance at 31 December 2024 | 6,983,775 | 261,879 | 114,878 | 27,958 | 7,388,490 |
Consumer loans at amortised cost, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 41,947 | 18,044 | 63,888 | 7,754 | 131,633 |
New financial asset originated or purchased | 83,547 | 1,664 | 2,203 | 932 | 88,346 |
Transfer to Stage 1 | 19,210 | (19,181) | (29) | – | – |
Transfer to Stage 2 | (33,979) | 59,782 | (25,803) | – | – |
Transfer to Stage 3 | (8,534) | (21,301) | 29,835 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (9,597) | 2,719 | 28,102 | – | 21,224 |
Assets repaid | (64,987) | (21,938) | (66,705) | (4,894) | (158,524) |
Resegmentation | (1) | – | – | – | (1) |
Impact of modifications | (481) | 1 | (2,336) | (39) | (2,855) |
Foreign exchange movement | 10 | 7 | 53 | 17 | 87 |
Day 2 ECL on business combination | 9,278 | – | – | – | 9,278 |
Net other measurement of ECL | 28,998 | 6,520 | 77,837 | (4,963) | 108,392 |
Income statement (releases)/charges | 23,464 | 8,273 | 43,157 | (8,947) | 65,947 |
Write-offs | – | (3) | (78,373) | (2,834) | (81,210) |
Recoveries of amounts previously written off | – | – | 31,146 | 7,944 | 39,090 |
Unwind of discount | – | – | 1,777 | 347 | 2,124 |
Currency translation differences | 134 | 42 | 175 | – | 351 |
Balance at 31 December 2024 | 65,545 | 26,356 | 61,770 | 4,264 | 157,935 |
Individually assessed | – | – | 3,421 | (107) | 3,314 |
Collectively assessed | 65,545 | 26,356 | 58,349 | 4,371 | 154,621 |
Balance at 31 December 2024 | 65,545 | 26,356 | 61,770 | 4,264 | 157,935 |
Gold – pawn loans at amortised cost, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 137,416 | 8,696 | 4,116 | – | 150,228 |
New financial asset originated or purchased | 199,792 | – | 885 | – | 200,677 |
Transfer to Stage 1 | 9,208 | (9,208) | – | – | – |
Transfer to Stage 2 | (13,774) | 15,041 | (1,267) | – | – |
Transfer to Stage 3 | (1,114) | (1,548) | 2,662 | – | – |
Assets repaid | (176,370) | (7,352) | (3,964) | – | (187,686) |
Resegmentation | 69 | – | – | – | 69 |
Foreign exchange movement | 4 | – | – | – | 4 |
Net other changes | (9,365) | 21 | 333 | – | (9,011) |
Write-offs | – | (1) | (40) | – | (41) |
Recoveries of amounts previously written off | – | – | 3 | – | 3 |
Unwind of discount | – | – | (1) | – | (1) |
Balance at 31 December 2024 | 145,866 | 5,649 | 2,727 | – | 154,242 |
Collectively assessed | 145,866 | 5,649 | 2,727 | – | 154,242 |
Balance at 31 December 2024 | 145,866 | 5,649 | 2,727 | – | 154,242 |
Gold – pawn loans at amortised cost, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 44 | 24 | 1,322 | – | 1,390 |
New financial asset originated or purchased | 5 | – | 58 | – | 63 |
Transfer to Stage 1 | 13 | (13) | – | – | – |
Transfer to Stage 2 | (6) | 75 | (69) | – | – |
Transfer to Stage 3 | (1) | (2) | 3 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (7) | (62) | 136 | – | 67 |
Assets repaid | (22) | (10) | (373) | – | (405) |
Net other measurement of ECL | (13) | (6) | (43) | – | (62) |
Income statement (releases)/charges | (31) | (18) | (288) | – | (337) |
Write-offs | – | (1) | (40) | – | (41) |
Recoveries of amounts previously written off | – | – | 3 | – | 3 |
Unwind of discount | – | – | (1) | – | (1) |
Balance at 31 December 2024 | 13 | 5 | 996 | – | 1,014 |
Collectively assessed | 13 | 5 | 996 | – | 1,014 |
Balance at 31 December 2024 | 13 | 5 | 996 | – | 1,014 |
Commercial loans at amortised cost, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 4,501,166 | 608,307 | 176,588 | 15,950 | 5,302,011 |
New financial asset originated or purchased | 6,307,552 | 62,180 | 8 | 15,820 | 6,385,560 |
Transfer to Stage 1 | 218,262 | (218,262) | – | – | – |
Transfer to Stage 2 | (408,476) | 413,729 | (5,253) | – | – |
Transfer to Stage 3 | (9,314) | (35,720) | 45,034 | – | – |
Assets repaid | (4,411,902) | (316,022) | (97,131) | (10,324) | (4,835,379) |
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 | 6,325,257 | 515,789 | 101,365 | 23,575 | 6,965,986 |
Individually assessed | – | – | 92,801 | 21,497 | 114,298 |
Collectively assessed | 6,325,257 | 515,789 | 8,564 | 2,078 | 6,851,688 |
Balance at 31 December 2023 | 6,325,257 | 515,789 | 101,365 | 23,575 | 6,965,986 |
Commercial loans at amortised cost, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 19,086 | 23,469 | 44,247 | 4,565 | 91,367 |
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 repaid | (13,682) | (11,978) | (29,709) | (1,325) | (56,694) |
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 | (20,107) | 16,327 | 17,249 | 4,195 | 17,664 |
Income statement (releases)/charges | (4,714) | 9,640 | 6,181 | 3,000 | 14,107 |
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 | 14,100 | 33,191 | 44,129 | 8,938 | 100,358 |
Individually assessed | – | – | 39,561 | 8,936 | 48,497 |
Collectively assessed | 14,100 | 33,191 | 4,568 | 2 | 51,861 |
Balance at 31 December 2023 | 14,100 | 33,191 | 44,129 | 8,938 | 100,358 |
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 | 3,470,689 | 200,463 | 146,517 | 2,844 | 3,820,513 |
New financial asset originated or purchased | 2,718,907 | 606 | 1,502 | 1,685 | 2,722,700 |
Transfer to Stage 1 | 147,013 | (147,013) | – | – | – |
Transfer to Stage 2 | (308,398) | 332,863 | (24,465) | – | – |
Transfer to Stage 3 | (20,855) | (115,229) | 136,084 | – | – |
Assets repaid | (2,258,325) | (81,221) | (65,159) | (1,572) | (2,406,277) |
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 | 20,066 | 5,448 | 37,317 | 659 | 63,490 |
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) | 29,590 | – | 24,144 |
Assets repaid | (7,501) | (3,001) | (18,746) | (524) | (29,772) |
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 | (12,663) | 6,463 | 30,543 | 596 | 24,939 |
Income statement (releases)/charges | (8,923) | 262 | 44,427 | 64 | 35,830 |
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 | 4,913,239 | 374,933 | 226,925 | 18,014 | 5,533,111 |
New financial asset originated or purchased | 4,489,689 | 34,779 | 693 | 6,969 | 4,532,130 |
Transfer to Stage 1 | 202,422 | (202,422) | – | – | – |
Transfer to Stage 2 | (761,225) | 791,522 | (30,297) | – | – |
Transfer to Stage 3 | (5,553) | (98,586) | 104,139 | – | – |
Assets repaid | (4,033,355) | (207,872) | (83,237) | (9,763) | (4,334,227) |
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 | 4,501,166 | 608,307 | 176,588 | 15,950 | 5,302,011 |
Individually assessed | – | – | 159,486 | 13,603 | 173,089 |
Collectively assessed | 4,501,166 | 608,307 | 17,102 | 2,347 | 5,128,922 |
Balance at 31 December 2022 | 4,501,166 | 608,307 | 176,588 | 15,950 | 5,302,011 |
Commercial loans at amortised cost, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 14,204 | 6,893 | 135,061 | 2,923 | 159,081 |
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 | (6,165) | 12,301 | (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 repaid | (10,239) | (4,189) | (59,906) | (3,151) | (77,485) |
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 | (7,127) | 20,270 | (25,291) | (547) | (12,695) |
Income statement (releases)/charges | 5,675 | 17,655 | (72,491) | (1,582) | (50,743) |
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 | 19,086 | 23,469 | 44,247 | 4,565 | 91,367 |
Individually assessed | – | – | 37,492 | 4,493 | 41,985 |
Collectively assessed | 19,086 | 23,469 | 6,755 | 72 | 49,382 |
Balance at 31 December 2022 | 19,086 | 23,469 | 44,247 | 4,565 | 91,367 |
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 | 3,276,167 | 293,473 | 151,499 | 6,635 | 3,727,774 |
New financial asset originated or purchased | 2,926,540 | 7,854 | 1,859 | 2,435 | 2,938,688 |
Transfer to Stage 1 | 337,049 | (337,049) | – | – | – |
Transfer to Stage 2 | (441,995) | 501,852 | (59,857) | – | – |
Transfer to Stage 3 | (50,683) | (106,474) | 157,157 | – | – |
Assets repaid | (2,116,730) | (125,805) | (71,105) | (5,917) | (2,319,557) |
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 | 3,470,689 | 200,463 | 146,517 | 2,844 | 3,820,513 |
Individually assessed | – | – | 39,448 | – | 39,448 |
Collectively assessed | 3,470,689 | 200,463 | 107,069 | 2,844 | 3,781,065 |
Balance at 31 December 2022 | 3,470,689 | 200,463 | 146,517 | 2,844 | 3,820,513 |
Micro and SME loans at amortised cost, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 28,160 | 6,556 | 39,584 | 124 | 74,424 |
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 | (8,872) | 20,801 | (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 | (13,592) | (3,065) | (24,514) | (496) | (41,667) |
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 | (15,996) | 6,765 | 18,514 | 762 | 10,045 |
Income statement (releases)/charges | (7,951) | (1,012) | 22,989 | 496 | 14,522 |
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 | 20,066 | 5,448 | 37,317 | 659 | 63,490 |
Individually assessed | – | – | 10,552 | – | 10,552 |
Collectively assessed | 20,066 | 5,448 | 26,765 | 659 | 52,938 |
Balance at 31 December 2022 | 20,066 | 5,448 | 37,317 | 659 | 63,490 |
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 |
| ECL without | ||
| taking into | ||
| account the | ||
| discounted | ||
| ECL for credit- | value of | |
| 2024 | impaired loans | collateral |
Commercial loans | 111,283 | 194,086 |
Residential mortgage loans | 10,723 | 58,324 |
Micro and SME loans | 74,343 | 220,310 |
Consumer loans | 66,034 | 95,777 |
Gold – pawn loans | 996 | 2,212 |
Total | 263,379 | 570,709 |
| 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 |
2024 | 2023 | 2022 | |
Individuals | 17,190,045 | 11,445,733 | 10,011,378 |
Real estate | 2,837,810 | 1,608,487 | 1,024,364 |
Trade | 2,815,943 | 1,425,916 | 1,123,343 |
Agriculture | 1,928,428 | 710,440 | 719,077 |
Construction | 1,618,537 | 377,857 | 512,345 |
Manufacturing | 1,441,527 | 1,475,982 | 1,064,092 |
Electricity, gas and water supply | 1,145,468 | 665,454 | 458,415 |
Hospitality | 991,169 | 975,621 | 828,577 |
Service | 727,835 | 306,465 | 302,442 |
Financial intermediation | 587,106 | 401,116 | 291,778 |
Mining and quarrying | 552,872 | 160,261 | 144,799 |
Transport and communication | 543,485 | 273,071 | 190,175 |
Other | 1,120,788 | 620,327 | 411,551 |
Loans to customers, gross | 33,501,013 | 20,446,730 | 17,082,336 |
Less – Allowance for expected credit loss | (430,312) | (327,792) | (325,803) |
Loans to customers, net | 33,070,701 | 20,118,938 | 16,756,533 |
2024 | 2023 | 2022 | |
Minimum lease payments receivable | 561,788 | 86,839 | 114,850 |
Less – Unearned finance lease income | (133,566) | (16,748) | (24,108) |
428,222 | 70,091 | 90,742 | |
Less – Allowance for expected credit loss/impairment loss | (10,485) | (11,208) | (8,698) |
Finance lease receivables, net | 417,737 | 58,883 | 82,044 |
2024 | 2023 | 2022 | |
Within 1 year | 195,319 | 46,531 | 49,228 |
From 1 to 2 years | 122,348 | 9,203 | 21,711 |
From 2 to 3 years | 88,789 | 7,288 | 17,123 |
From 3 to 4 years | 48,084 | 1,894 | 7,037 |
From 4 to 5 years | 29,743 | 2,913 | 2,727 |
More than 5 years | 77,505 | 19,010 | 17,025 |
Minimum lease payment receivables | 561,788 | 86,839 | 114,850 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 33,899 | 5,048 | 12,063 | 19,081 | 70,091 |
New financial asset originated or purchased | 177,363 | – | – | 6,578 | 183,941 |
Transfer to Stage 1 | 1,994 | (1,867) | (127) | – | – |
Transfer to Stage 2 | (4,109) | 4,418 | (309) | – | – |
Transfer to Stage 3 | (3,516) | (3,732) | 7,248 | – | – |
Assets repaid | (121,642) | (3,119) | (5,988) | (8,708) | (139,457) |
Impact of modifications | (13) | – | – | – | (13) |
Business combination | 298,683 | – | – | 273 | 298,956 |
Foreign exchange movement | 2,069 | 26 | (29) | (424) | 1,642 |
Net other changes | 2,816 | 109 | 171 | 169 | 3,265 |
Write-offs | – | – | (3,718) | (10) | (3,728) |
Recoveries of amounts previously written off | – | – | 1 | 531 | 532 |
Unwind of discount | – | – | 30 | (49) | (19) |
Currency translation differences | 12,971 | 73 | (42) | 10 | 13,012 |
Balance at 31 December 2024 | 400,515 | 956 | 9,300 | 17,451 | 428,222 |
Individually assessed | 114,447 | – | 2,436 | 252 | 117,135 |
Collectively assessed | 286,068 | 956 | 6,864 | 17,199 | 311,087 |
Balance at 31 December 2024 | 400,515 | 956 | 9,300 | 17,451 | 428,222 |
Finance lease receivables, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 1,169 | 484 | 5,707 | 3,848 | 11,208 |
New financial asset originated or purchased | 600 | – | – | – | 600 |
Transfer to Stage 1 | 67 | (61) | (6) | – | – |
Transfer to Stage 2 | (86) | 90 | (4) | – | – |
Transfer to Stage 3 | (1,880) | (485) | 2,365 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | 2,395 | 191 | 322 | – | 2,908 |
Assets repaid | (281) | (149) | (1,631) | (3,239) | (5,300) |
Foreign exchange movement | 53 | (2) | 11 | (6) | 56 |
Day 2 ECL on business combination | 2,134 | – | – | – | 2,134 |
Net other measurement of ECL | (2,285) | 97 | 2,543 | 656 | 1,011 |
Income statement (releases)/charges | 717 | (319) | 3,600 | (2,589) | 1,409 |
Write-offs | – | – | (1,873) | (10) | (1,883) |
Recoveries of amounts previously written off | (851) | – | 1 | 531 | (319) |
Unwind of discount | – | – | 30 | (49) | (19) |
Currency translation differences | 29 | 12 | 47 | 1 | 89 |
Balance at 31 December 2024 | 1,064 | 177 | 7,512 | 1,732 | 10,485 |
Individually assessed | 283 | – | 648 | 4 | 935 |
Collectively assessed | 781 | 177 | 6,864 | 1,728 | 9,550 |
Balance at 31 December 2024 | 1,064 | 177 | 7,512 | 1,732 | 10,485 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 54,971 | 6,451 | 14,109 | 15,211 | 90,742 |
New financial asset originated or purchased | 24,001 | – | – | 10,525 | 34,526 |
Transfer to Stage 1 | 9,296 | (8,702) | (594) | – | – |
Transfer to Stage 2 | (17,016) | 21,008 | (3,992) | – | – |
Transfer to Stage 3 | (1,291) | (10,139) | 11,430 | – | – |
Assets repaid | (32,717) | (3,377) | (5,056) | (6,389) | (47,539) |
Impact of modifications | (221) | – | 138 | – | (83) |
Foreign exchange movement | 2,285 | 198 | 117 | (804) | 1,796 |
Net other changes | 992 | (2) | (148) | (59) | 783 |
Write-offs | – | – | (3,429) | 313 | (3,116) |
Recoveries of amounts previously written off | – | – | 66 | – | 66 |
Unwind of discount | – | – | 23 | 284 | 307 |
Currency translation differences | (6,401) | (389) | (601) | – | (7,391) |
Balance at 31 December 2023 | 33,899 | 5,048 | 12,063 | 19,081 | 70,091 |
Individually assessed | – | – | 286 | – | 286 |
Collectively assessed | 33,899 | 5,048 | 11,777 | 19,081 | 69,805 |
Balance at 31 December 2023 | 33,899 | 5,048 | 12,063 | 19,081 | 70,091 |
Finance lease receivables, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 818 | 258 | 3,542 | 4,080 | 8,698 |
New financial asset originated or purchased | 964 | – | – | – | 964 |
Transfer to Stage 1 | 275 | (262) | (13) | – | – |
Transfer to Stage 2 | (650) | 769 | (119) | – | – |
Transfer to Stage 3 | (236) | (434) | 670 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (142) | 234 | 291 | – | 383 |
Assets repaid | (538) | (170) | (2,816) | (2,394) | (5,918) |
Impact of modifications | (2) | – | – | – | (2) |
Foreign exchange movement | 50 | 37 | 4 | – | 91 |
Net other measurement of ECL | 425 | (53) | 5,307 | 1,565 | 7,244 |
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 | 205 | 105 | (932) | – | (622) |
Balance at 31 December 2023 | 1,169 | 484 | 5,707 | 3,848 | 11,208 |
Individually assessed | – | – | 60 | – | 60 |
Collectively assessed | 1,169 | 484 | 5,647 | 3,848 | 11,148 |
Balance at 31 December 2023 | 1,169 | 484 | 5,707 | 3,848 | 11,208 |
Finance lease receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 73,181 | 17,559 | 16,447 | 9,582 | 116,769 |
New financial asset originated or purchased | 43,731 | – | – | 12,081 | 55,812 |
Transfer to Stage 1 | 23,502 | (18,121) | (5,381) | – | – |
Transfer to Stage 2 | (24,194) | 31,532 | (7,338) | – | – |
Transfer to Stage 3 | (3,093) | (15,782) | 18,875 | – | – |
Assets repaid | (54,166) | (7,662) | (5,148) | (6,537) | (73,513) |
Impact of modifications | 278 | – | – | – | 278 |
Foreign exchange movement | 865 | (66) | 86 | – | 885 |
Net other changes | 328 | 11 | 212 | 85 | 636 |
Write-offs | – | – | (2,724) | – | (2,724) |
Unwind of discount | – | – | 105 | – | 105 |
Currency translation differences | (5,461) | (1,020) | (1,025) | – | (7,506) |
Balance at 31 December 2022 | 54,971 | 6,451 | 14,109 | 15,211 | 90,742 |
Individually assessed | – | – | 1,199 | – | 1,199 |
Collectively assessed | 54,971 | 6,451 | 12,910 | 15,211 | 89,543 |
Balance at 31 December 2022 | 54,971 | 6,451 | 14,109 | 15,211 | 90,742 |
Finance lease receivables, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 1,031 | 762 | 2,686 | 1,196 | 5,675 |
New financial asset originated or purchased | 793 | – | – | – | 793 |
Transfer to Stage 1 | 1,322 | (680) | (642) | – | – |
Transfer to Stage 2 | (537) | 1,309 | (772) | – | – |
Transfer to Stage 3 | (151) | (1,253) | 1,404 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (1,284) | 276 | 2,093 | – | 1,085 |
Assets repaid | (569) | (192) | (1,559) | (1,856) | (4,176) |
Foreign exchange movement | 64 | (3) | 5 | – | 66 |
Net other measurement of ECL | 70 | 56 | 573 | 4,741 | 5,440 |
Income statement (releases)/charges | (292) | (487) | 1,102 | 2,885 | 3,208 |
Write-offs | – | – | (480) | – | (480) |
Unwind of discount | – | – | 105 | – | 105 |
Currency translation differences | 79 | (17) | 129 | (1) | 190 |
Balance at 31 December 2022 | 818 | 258 | 3,542 | 4,080 | 8,698 |
Individually assessed | – | – | 306 | – | 306 |
Collectively assessed | 818 | 258 | 3,236 | 4,080 | 8,392 |
Balance at 31 December 2022 | 818 | 258 | 3,542 | 4,080 | 8,698 |
2024 | 2023 | 2022 | |
Factoring receivables, gross | 70,458 | 55,027 | 23,411 |
Less – Allowance for expected credit loss | (22) | (127) | (282) |
Factoring receivables, net | 70,436 | 54,900 | 23,129 |
Factoring receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 54,749 | 180 | 98 | – | 55,027 |
New financial asset originated or purchased | 143,368 | – | – | – | 143,368 |
Transfer to Stage 2 | (1,926) | 1,926 | – | – | – |
Transfer to Stage 3 | (205) | (147) | 352 | – | – |
Assets repaid | (218,540) | (513) | (422) | – | (219,475) |
Business combination | 83,780 | – | – | – | 83,780 |
Foreign exchange movement | 406 | – | – | – | 406 |
Net other changes | 5,938 | (1,371) | 1 | – | 4,568 |
Currency translation differences | 2,774 | 7 | 3 | – | 2,784 |
Balance at 31 December 2024 | 70,344 | 82 | 32 | – | 70,458 |
Individually assessed | – | – | 32 | – | 32 |
Collectively assessed | 70,344 | 82 | – | – | 70,426 |
Balance at 31 December 2024 | 70,344 | 82 | 32 | – | 70,458 |
Factoring receivables, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2023 | 28 | 1 | 98 | – | 127 |
New financial asset originated or purchased | 270 | – | – | – | 270 |
Transfer to Stage 2 | (32) | 32 | – | – | – |
Transfer to Stage 3 | (205) | – | 205 | – | – |
Assets repaid | (72) | (1) | (241) | – | (314) |
Net other measurement of ECL | (96) | (31) | 36 | – | (91) |
Income statement (releases)/charges | (135) | – | – | – | (135) |
Currency translation differences | 129 | (1) | (98) | – | 30 |
Balance at 31 December 2024 | 22 | – | – | – | 22 |
Collectively assessed | 22 | – | – | – | 22 |
Balance at 31 December 2024 | 22 | – | – | – | 22 |
Factoring receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 20,365 | 3,000 | 46 | – | 23,411 |
New financial asset originated or purchased | 89,935 | – | – | – | 89,935 |
Transfer to Stage 2 | (765) | 765 | – | – | – |
Transfer to Stage 3 | (306) | (2) | 308 | – | – |
Assets repaid | (53,456) | (3,546) | (231) | – | (57,233) |
Net other changes | (5) | – | – | – | (5) |
Currency translation differences | (1,019) | (37) | (25) | – | (1,081) |
Balance at 31 December 2023 | 54,749 | 180 | 98 | – | 55,027 |
Individually assessed | – | – | 98 | – | 98 |
Collectively assessed | 54,749 | 180 | – | – | 54,929 |
Balance at 31 December 2023 | 54,749 | 180 | 98 | – | 55,027 |
Factoring receivables, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2022 | 175 | 61 | 46 | – | 282 |
New financial asset originated or purchased | 411 | – | – | – | 411 |
Transfer to Stage 2 | (13) | 13 | – | – | – |
Transfer to Stage 3 | (306) | – | 306 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | – | 4 | 1 | – | 5 |
Assets repaid | (245) | (75) | (307) | – | (627) |
Net other measurement of ECL | 32 | (3) | – | – | 29 |
Income statement (releases)/charges | (121) | (61) | – | – | (182) |
Currency translation differences | (26) | 1 | 52 | – | 27 |
Balance at 31 December 2023 | 28 | 1 | 98 | – | 127 |
Individually assessed | – | – | 98 | – | 98 |
Collectively assessed | 28 | 1 | – | – | 29 |
Balance at 31 December 2023 | 28 | 1 | 98 | – | 127 |
Factoring receivables, gross | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 33,048 | 25 | 165 | – | 33,238 |
New financial asset originated or purchased | 116,579 | – | – | – | 116,579 |
Transfer to Stage 1 | 1,680 | (1,680) | – | – | – |
Transfer to Stage 2 | (14,310) | 14,310 | – | – | – |
Transfer to Stage 3 | (46) | – | 46 | – | – |
Assets repaid | (115,785) | (9,652) | (151) | – | (125,588) |
Net other changes | 11 | (1) | 1 | – | 11 |
Currency translation differences | (812) | (2) | (15) | – | (829) |
Balance at 31 December 2022 | 20,365 | 3,000 | 46 | – | 23,411 |
Individually assessed | – | – | 46 | – | 46 |
Collectively assessed | 20,365 | 3,000 | – | – | 23,365 |
Balance at 31 December 2022 | 20,365 | 3,000 | 46 | – | 23,411 |
Factoring receivables, ECL | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Balance at 31 December 2021 | 246 | 1 | 124 | – | 371 |
New financial asset originated or purchased | 744 | – | – | – | 744 |
Transfer to Stage 1 | 364 | (364) | – | – | – |
Transfer to Stage 2 | (712) | 712 | – | – | – |
Transfer to Stage 3 | (37) | – | 37 | – | – |
| Impact on ECL of exposures transferred between stages | |||||
during the year | (229) | 310 | 11 | – | 92 |
Assets repaid | (481) | (243) | (86) | – | (810) |
Net other measurement of ECL | 341 | (354) | 38 | – | 25 |
Income statement (releases)/charges | (10) | 61 | – | – | 51 |
Currency translation differences | (61) | (1) | (78) | – | (140) |
Balance at 31 December 2022 | 175 | 61 | 46 | – | 282 |
Individually assessed | – | – | 46 | – | 46 |
Collectively assessed | 175 | 61 | – | – | 236 |
Balance at 31 December 2022 | 175 | 61 | 46 | – | 282 |
2024 | 2023 | 2022 | |
Right-of-use assets | 257,896 | 138,695 | 117,387 |
Lease liability | 274,435 | 141,934 | 114,470 |
2024 | 2023 | 2022 | |
Short-term leases | (7,479) | (4,872) | (4,672) |
Leases of low-value assets | (2,436) | (2,264) | (1,585) |
(9,915) | (7,136) | (6,257) |
| Movements in | |
| lease liabilities | |
Carrying amount at 1 January 2022 | 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 |
Cash payments for the principal portion of the lease liability | (50,271) |
Change in accrued interest | 8,269 |
Additions | 75,391 |
Business combination | 88,172 |
Other movements* | 10,940 |
Carrying amount at 31 December 2024 | 274,435 |
| Office buildings | |||
| and service | Computers and | ||
| centres | equipment | Total | |
| Cost | |||
31 December 2023 | 223,543 | 1,774 | 225,317 |
Additions | 73,950 | 690 | 74,640 |
Disposals | (16,454) | – | (16,454) |
Business combination | 85,309 | 3,663 | 88,972 |
Currency translation differences | 4,072 | 242 | 4,314 |
31 December 2024 | 370,420 | 6,369 | 376,789 |
| Accumulated impairment | |||
31 December 2023 | – | – | – |
31 December 2024 | – | – | – |
| Accumulated depreciation | |||
31 December 2023 | 85,523 | 1,099 | 86,622 |
Depreciation charge | 44,499 | 1,056 | 45,555 |
Disposals | (13,648) | – | (13,648) |
Currency translation differences | 298 | 66 | 364 |
31 December 2024 | 116,672 | 2,221 | 118,893 |
| Net book value | |||
31 December 2023 | 138,020 | 675 | 138,695 |
31 December 2024 | 253,748 | 4,148 | 257,896 |
| 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 impairment | |||
31 December 2022 | – | – | – |
31 December 2023 | – | – | – |
| 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 impairment | |||
31 December 2021 | – | – | – |
31 December 2022 | – | – | – |
| 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 |
2024 | 2023 | 2022 | |
At 1 January | 271,712 | 119,924 | 3,216 |
Additions | 177,908 | 239,872 | 128,170 |
Disposals | (67,730) | (77,324) | (8,063) |
Write-down | (3,019) | (2,114) | (3,399) |
Reversal of write-down | 16 | – | – |
Transfers to property and equipment | (673) | (3,516) | – |
Transfers to investment property | (5,359) | (3,428) | – |
Business combination | 5,453 | – | – |
Currency translation differences | 334 | (1,702) | – |
At 31 December | 378,642 | 271,712 | 119,924 |
| Office | |||||||
| buildings | Furniture | Computers | Assets | ||||
| and service | and | and | Motor | Leasehold | under | ||
| centres | fixtures | equipment | vehicles | improvements | construction | Total | |
| Cost | |||||||
31 December 2023 | 258,050 | 216,174 | 296,805 | 12,076 | 35,654 | 8,036 | 826,795 |
Additions | 7,574 | 29,530 | 43,069 | 6,033 | 889 | 31,010 | 118,105 |
Transfers | 4,671 | (1,225) | 3,874 | – | 14,535 | (21,855) | – |
Transfers to investment properties | (9,669) | – | – | – | – | – | (9,669) |
Transfers to assets held for sale | 927 | – | – | – | – | – | 927 |
Transfers from foreclosed assets | 673 | – | – | – | – | – | 673 |
Transfers (to) from other assets | (954) | (1,953) | (9,846) | – | – | (2,016) | (14,769) |
Disposals | (44) | (339) | (518) | (508) | (296) | – | (1,705) |
Write-offs | (1,342) | (36) | (1,312) | (120) | (2,392) | – | (5,202) |
Business Combination | – | 11,534 | 38,609 | 1,167 | 26,705 | – | 78,015 |
Currency translation differences | 1,692 | 487 | 1,928 | 71 | 941 | 29 | 5,148 |
31 December 2024 | 261,578 | 254,172 | 372,609 | 18,719 | 76,036 | 15,204 | 998,318 |
| Accumulated impairment | |||||||
31 December 2023 | 2,557 | 55 | 98 | 8 | – | – | 2,718 |
Impairment charge | (290) | (43) | (82) | (8) | – | – | (423) |
31 December 2024 | 2,267 | 12 | 16 | – | – | – | 2,295 |
| Accumulated depreciation | |||||||
31 December 2023 | 33,873 | 131,304 | 199,886 | 5,517 | 16,542 | – | 387,122 |
Depreciation charge | 5,126 | 14,468 | 42,508 | 2,583 | 10,252 | – | 74,937 |
Transfers | – | (970) | 970 | – | – | – | – |
Transfers to investment properties | (2,037) | – | – | – | – | – | (2,037) |
Transfers to other assets | – | (1,230) | (7,712) | – | – | – | (8,942) |
Disposals | (1) | (275) | (462) | (406) | (287) | – | (1,431) |
Write-offs | (276) | (160) | (2,066) | (99) | (2,053) | – | (4,654) |
Currency translation differences | 639 | 45 | 195 | 12 | 40 | – | 931 |
31 December 2024 | 37,324 | 143,182 | 233,319 | 7,607 | 24,494 | – | 445,926 |
| Net book value | |||||||
31 December 2023 | 221,620 | 84,815 | 96,821 | 6,551 | 19,112 | 8,036 | 436,955 |
31 December 2024 | 221,987 | 110,978 | 139,274 | 11,112 | 51,542 | 15,204 | 550,097 |
| Office | |||||||
| buildings | Furniture | Computers | |||||
| and service | and | and | Motor | Leasehold | Assets under | ||
| centres | fixtures | equipment | vehicles | improvements | 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 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 | Furniture | Computers | |||||
| and service | and | and | Motor | Leasehold | Assets under | ||
| centres | fixtures | equipment | vehicles | improvements | 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 |
| Brand name | ||||
| and customer | ||||
| relations | ||||
| recognised | ||||
| Software | at business | |||
| and licence | combination | Other | Total | |
| Cost | ||||
31 December 2023 | 291,341 | – | 27,480 | 318,821 |
Additions | 107,407 | – | 196 | 107,603 |
Disposals | (6,405) | – | – | (6,405) |
Write-offs | (2,948) | – | – | (2,948) |
Business combination | 43,327 | 52,534 | 32 | 95,893 |
Currency translation differences | 3,202 | 1,911 | (447) | 4,666 |
31 December 2024 | 435,924 | 54,445 | 27,261 | 517,630 |
| Accumulated impairment | ||||
31 December 2023 | 4,559 | – | – | 4,559 |
31 December 2024 | 4,559 | – | – | 4,559 |
| Accumulated amortisation | ||||
31 December 2023 | 140,258 | – | 6,142 | 146,400 |
Amortisation charge | 48,529 | 3,892 | 224 | 52,645 |
Disposals | (6,237) | – | – | (6,237) |
Write-offs | (2,367) | – | (1) | (2,368) |
Currency translation differences | 327 | 28 | 26 | 381 |
31 December 2024 | 180,510 | 3,920 | 6,391 | 190,821 |
| Net book value | ||||
31 December 2023 | 146,524 | – | 21,338 | 167,862 |
31 December 2024 | 250,855 | 50,525 | 20,870 | 322,250 |
| 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 |
2024 | 2023 | 2022 | |
At 1 January | 124,068 | 166,546 | 226,849 |
Additions | – | 4,882 | 5,871 |
Disposals | (20,246) | (38,175) | (54,713) |
Net gains from revaluation of investment property | 19,053 | 756 | 7,421 |
Transfers to assets held for sale | (2,069) | (10,756) | (16,955) |
Transfers from/(to) property and equipment | 7,632 | 415 | (924) |
Transfers from foreclosed assets | 5,359 | 3,428 | – |
Transfers to other assets – inventories | (14) | – | – |
Currency translation differences | 555 | (3,028) | (1,003) |
At 31 December | 134,338 | 124,068 | 166,546 |
2024 | 2023 | 2022 | |
| Cost | |||
1 January | 65,647 | 57,745 | 57,745 |
Business combination | – | 7,902 | – |
At 31 December | 65,647 | 65,647 | 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 | 41,253 | 33,351 | 33,351 |
Business combination | – | 7,902 | – |
At 31 December | 41,253 | 41,253 | 33,351 |
2024 | 2023 | 2022 | |
Retail Banking | 23,386 | 23,386 | 23,386 |
Corporate Banking | 9,965 | 9,965 | 9,965 |
Other | 7,902 | 7,902 | – |
Total | 41,253 | 41,253 | 33,351 |
Corporate Banking | Retail Banking | Other | |||||||
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
Discount rate | 6.8% | 5.3% | 4.3% | 6.2% | 6.6% | 8.4% | 30.0% | 30.0% | N/A |
2024 | 2023 | 2022 | |
Current income benefit/(expense) | (379,632) | (324,452) | (137,430) |
Deferred income tax benefit/(expense) | 16,836 | 65,481 | (53,221) |
Income tax expense | (362,796) | (258,971) | (190,651) |
2024 | 2023 | 2022 | |
Net losses on investment securities | (345) | – | – |
Income tax expense in other comprehensive income | (345) | – | – |
2024 | 2023 | 2022 | |
Profit before income tax expense | 2,847,991 | 1,656,298 | 1,634,650 |
Average tax rate | 20% | 20% | 15% |
Theoretical income tax expense at average tax rate | (569,598) | (331,260) | (245,198) |
Non-taxable income | 208,617 | 76,934 | 115,636 |
Non-deductible expenses | (15,168) | (4,520) | (3,229) |
Correction of prior year declarations | 910 | (2,342) | (2,846) |
Tax at the domestic rates applicable to profits in each country | 7,086 | (1,007) | (1,991) |
Effects from changes in tax legislation | – | 110 | (53,074) |
Tax deductible expenses | 7,013 | 7,030 | – |
Other | (1,656) | (3,916) | 51 |
Income tax expense | (362,796) | (258,971) | (190,651) |
2024 | 2023 | 2022 | |
Current income tax assets | 47,794 | 2,056 | 224 |
Deferred income tax assets | 320 | 464 | 640 |
Income tax assets | 48,114 | 2,520 | 864 |
Current income tax liabilities | 67,342 | 185,440 | 20,258 |
Deferred income tax liabilities | 21,089 | 13,618 | 79,275 |
Income tax liabilities | 88,431 | 199,058 | 99,533 |
| Origination and | Origination and | |||||||||
| reversal of | reversal of | Origination and reversal | ||||||||
| temporary differences | temporary differences | of temporary differences | ||||||||
| In the | In the | In the | In other | |||||||
| income | income | Business | income | comprehensive | Currency | |||||
2021 | statement | 2022 | statement | 2023 | combination | statement | income | translation | 2024 | |
| Tax effect of deductible | ||||||||||
| temporary differences: | ||||||||||
| Amounts due to credit | ||||||||||
institutions | – | 193 | 193 | (30) | 163 | – | (72) | – | – | 91 |
Investment securities | – | 294 | 294 | (489) | (195) | – | 210 | – | – | 15 |
| Investment securities | ||||||||||
pledged under sale and repurchase agreements | ||||||||||
and securities lending | – | – | – | – | – | 48 | 743 | (604) | 3 | 190 |
Investment properties | 167 | 1,954 | 2,121 | (2,121) | – | – | 328 | – | – | 328 |
Property and equipment | 2,414 | (182) | 2,232 | (1,072) | 1,160 | (2,313) | 1,696 | – | (73) | 470 |
Intangible assets | – | – | – | – | – | – | 114 | – | – | 114 |
Assets held for sale | – | 465 | 465 | (127) | 338 | – | 73 | – | – | 411 |
Lease liability | 3,770 | 19,389 | 23,159 | 5,012 | 28,171 | 15,871 | 7,955 | – | 573 | 52,570 |
| Accruals and deferred | ||||||||||
income | 19,744 | 18,388 | 38,132 | 5,393 | 43,525 | – | 3,173 | – | – | 46,698 |
Other assets and liabilities | 435 | 3,845 | 4,280 | 1,439 | 5,719 | 9,170 | 23,724 | – | 517 | 39,130 |
Deferred tax assets | 26,530 | 44,346 | 70,876 | 8,005 | 78,881 | 22,776 | 37,944 | (604) | 1,020 | 140,017 |
| Tax effect of taxable | ||||||||||
| temporary differences: | ||||||||||
| Amounts due to credit | ||||||||||
institutions | 2,287 | 1,660 | 3,947 | (651) | 3,296 | 2,829 | 684 | – | 99 | 6,908 |
Debt securities issued | 692 | 1,259 | 1,951 | (414) | 1,537 | – | 1,062 | – | – | 2,599 |
Investment securities | – | – | – | – | – | 161 | 88 | (259) | 10 | – |
Loans to customers, factoring and finance | ||||||||||
lease receivables | 29,874 | 30,697 | 60,571 | (57,006) | 3,565 | 18,818 | 7,820 | – | 718 | 30,921 |
Client deposits and notes | – | – | – | 104 | 104 | – | (77) | – | – | 27 |
Property and equipment | 5,900 | 37,342 | 43,242 | 4,309 | 47,551 | – | 3,509 | – | – | 51,060 |
Intangible assets | – | – | – | – | – | 8,383 | (1,071) | – | 295 | 7,607 |
Right-of-use assets | 3,216 | 20,606 | 23,822 | 3,719 | 27,541 | 16,015 | 4,444 | – | 574 | 48,574 |
Investment properties | 965 | 7,822 | 8,787 | (1,277) | 7,510 | – | 3,144 | – | – | 10,654 |
Assets held for sale | 485 | (485) | – | – | – | – | 162 | – | – | 162 |
| Accruals and deferred | ||||||||||
income | 113 | (113) | – | – | – | – | – | – | – | – |
Other assets and liabilities | 8,412 | (1,221) | 7,191 | (6,260) | 931 | – | 1,343 | – | – | 2,274 |
Deferred tax liabilities | 51,944 | 97,567 | 149,511 | (57,476) | 92,035 | 46,206 | 21,108 | (259) | 1,696 | 160,786 |
| Net deferred tax | ||||||||||
liabilities | (25,414) | (53,221) | (78,635) | 65,481 | (13,154) | (23,430) | 16,836 | (345) | (676) | (20,769) |
2024 | 2023 | 2022 | |
Receivables from remittance operations | 152,188 | 138,833 | 86,742 |
Inventories | 26,876 | 20,969 | 17,096 |
Derivative financial assets | 25,000 | 10,942 | 39,270 |
Investments in associates | 11,245 | 10,699 | 11,606 |
Other receivables | 43,794 | 15,932 | 17,365 |
Derivatives margin | 11,199 | 12,129 | 21,053 |
Operating tax assets | 5,094 | 7,725 | 4,809 |
Assets purchased for finance lease purposes | 1,441 | 2,019 | 2,140 |
Precious metals | 222 | – | – |
Other | 52,758 | 41,293 | 32,202 |
Other assets, gross | 329,817 | 260,541 | 232,283 |
Less – Allowance for impairment of other assets | (15,197) | (15,469) | (17,225) |
Other assets, net | 314,620 | 245,072 | 215,058 |
2024 | 2023 | 2022 | |
Redemption liability for put option (note 3) | 91,927 | – | – |
Payables for remittance operations | 84,446 | 59,079 | 24,671 |
Creditors | 52,378 | 34,038 | 29,562 |
Other taxes payable | 32,501 | 4,244 | 6,504 |
Transfers in transit | 31,991 | – | – |
Derivative financial liabilities | 9,083 | 25,779 | 59,020 |
Accounts payable | 5,725 | 12,731 | 5,605 |
Provisions | 5,996 | 6,304 | 5,127 |
Dividends payable to non-controlling shareholders | 5,165 | 3,555 | 2,379 |
Advances received | 4,578 | 2,034 | 838 |
Derivatives margin | 422 | – | – |
Other | 29,590 | 19,504 | 24,985 |
Other liabilities | 353,802 | 167,268 | 158,691 |
| 2024 | |||
| Notional | Fair value | ||
| amount | Asset | Liability | |
| Foreign exchange contracts | |||
Forwards and swaps – domestic | 942,183 | 1,170 | 6,649 |
Forwards and swaps – foreign | 4,120,612 | 23,830 | 2,434 |
Total derivative assets/liabilities | 5,062,795 | 25,000 | 9,083 |
2023 | 2022 | |||||
| Notional | Fair value | Notional | Fair value | |||
| amount | Asset | Liability | amount | Asset | Liability | |
| Foreign exchange contracts | ||||||
Forwards and swaps – domestic | 1,099,787 | 2,703 | 3,712 | 1,392,118 | 5,688 | 2,873 |
Forwards and swaps – foreign | 3,776,221 | 8,239 | 22,067 | 4,615,758 | 33,234 | 56,147 |
| Interest rate contracts | ||||||
Forwards and swaps – foreign (IR) | – | – | – | 1,209 | 348 | – |
Total derivative assets/liabilities | 4,876,008 | 10,942 | 25,779 | 6,009,085 | 39,270 | 59,020 |
2024 | 2023 | 2022 | |
Prepayments to finance lease suppliers | 36,012 | 3,043 | 382 |
Prepayments for non-current assets | 23,289 | 18,373 | 17,087 |
Other prepayments | 29,649 | 16,095 | 26,143 |
Prepayments | 88,950 | 37,511 | 43,612 |
2024 | 2023 | 2022 | |
Current accounts | 18,778,650 | 12,198,454 | 11,002,863 |
Time deposits | 14,423,360 | 8,324,285 | 7,258,534 |
Client deposits and notes | 33,202,010 | 20,522,739 | 18,261,397 |
Held as security against letters of credit and guarantees (note23) | 290,692 | 334,092 | 121,753 |
2024 | 2023 | 2022 | |
Individuals | 18,857,874 | 12,907,914 | 11,188,080 |
Private enterprises | 12,881,843 | 7,120,507 | 6,382,083 |
State and state-owned entities | 1,462,293 | 494,318 | 691,234 |
Client deposits and notes | 33,202,010 | 20,522,739 | 18,261,397 |
2024 | 2023 | 2022 | |
Individuals | 18,857,874 | 12,907,914 | 11,188,080 |
Financial intermediation | 2,496,389 | 1,451,014 | 1,261,530 |
Construction | 2,241,261 | 1,140,925 | 796,019 |
Trade | 2,098,291 | 1,367,858 | 1,158,977 |
Government services | 1,271,027 | 445,880 | 682,809 |
Transport and communication | 1,139,254 | 639,882 | 513,099 |
Service | 982,174 | 822,284 | 709,442 |
Manufacturing | 652,652 | 492,647 | 759,005 |
Electricity, gas and water supply | 576,555 | 76,384 | 186,517 |
Real estate | 437,257 | 344,279 | 232,508 |
Mining and quarrying | 243,755 | 53,808 | 24,872 |
Agriculture | 232,894 | 37,337 | 26,066 |
Hospitality | 122,682 | 108,103 | 173,639 |
Other | 1,849,945 | 634,424 | 548,834 |
Client deposits and notes | 33,202,010 | 20,522,739 | 18,261,397 |
2024 | 2023 | 2022 | |
Borrowings from international credit institutions | 3,446,611 | 1,794,696 | 1,439,136 |
Short-term loans from central banks | 2,700,162 | 2,101,653 | 1,715,257 |
Time deposits and inter-bank loans | 715,178 | 130,382 | 777,638 |
Correspondent accounts | 621,182 | 431,232 | 660,767 |
Payables under repo operations | 319,212 | – | – |
7,802,345 | 4,457,963 | 4,592,798 | |
Non-convertible subordinated debt | 736,455 | 562,520 | 537,794 |
Additional Tier 1 | 141,433 | 135,526 | 136,061 |
Amounts due to credit institutions | 8,680,233 | 5,156,009 | 5,266,653 |
2024 | 2023 | 2022 | |
Additional Tier 1 capital notes issued | 850,397 | 267,112 | 267,702 |
Tier 2 notes issued | 140,620 | 83,158 | – |
Eurobonds and notes issued | – | – | 226,725 |
Local bonds | 1,048,876 | – | – |
Bonds issued to international financial institutions to finance green projects | 123,309 | – | – |
Certificates of deposit | 91,814 | 64,279 | 107,021 |
Other instruments | – | 6,810 | 44,520 |
Debt securities issued | 2,255,016 | 421,359 | 645,968 |
| Bonds issued to | |||||
| international | |||||
| financial | |||||
| Additional | Tier 2 | institutions to | |||
| Eurobonds and | Tier 1 capital | notes | Local | finance green | |
| notes issued | notes issued | issued | bonds | projects | |
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) | – | – | – | – |
Foreign exchange movements | (39,915) | – | – | – | – |
Other movements | (16,845) | (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 | – | – |
Foreign exchange movements | (860) | – | 1,428 | – | – |
Other movements | 26,110 | (590) | 2,809 | – | – |
Carrying amount at 31 December 2023 | – | 267,112 | 83,158 | – | – |
| Repayment of the principal portion of the debt securities | |||||
issued | – | (283,570) | – | (119,806) | – |
Proceeds from Additional Tier 1 notes | 800,970 | – | – | – | |
Proceeds from Tier 2 notes issued | – | – | 51,126 | – | – |
Proceeds from local bonds issued | – | – | – | 360,167 | – |
Business combination | – | – | – | 764,018 | 122,844 |
Foreign exchange movements | – | 40,881 | 5,120 | 36,049 | 1,333 |
Other movements | – | 25,004 | 1,216 | 8,448 | (868) |
Carrying amount at 31 December 2024 | – | 850,397 | 140,620 | 1,048,876 | 123,309 |
2024 | 2023 | 2022 | |
Accruals for employee compensation | 271,184 | 65,870 | 53,603 |
Deferred income | 65,021 | 60,167 | 50,451 |
Other accruals | 2,529 | 3,318 | 2,312 |
Total accruals and deferred income | 338,734 | 129,355 | 106,366 |
2024 | 2023 | 2022 | |
| Credit-related commitments | |||
Financial and performance guarantees issued* | 2,605,426 | 1,918,997 | 1,717,308 |
Undrawn loan facilities | 1,393,229 | 1,014,951 | 869,061 |
Letters of credit | 83,771 | 77,545 | 116,309 |
4,082,426 | 3,011,493 | 2,702,678 | |
Less – Cash held as security against letters of credit and guarantees (note 19) | (290,692) | (334,092) | (121,753) |
Less – Provisions | (5,996) | (6,304) | (5,127) |
Capital expenditure commitments | 15,232 | 7,559 | 6,790 |
Total commitments | 3,800,970 | 2,678,656 | 2,582,588 |
| Number of | ||
ordinary shares | Share capital | |
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 |
Buyback and cancellation of own shares | (1,268,146) | (42) |
31 December 2024 | 44,498,147 | 1,464 |
| Unrealised | |||||
| gains/(losses) | |||||
| from dilution or | |||||
| Unrealised | sale/acquisition | ||||
| gains/(losses) | of shares | ||||
| on investment | in existing | ||||
| securities | subsidiaries | Ameriabank | Other | Other | |
31 December 2021 | (6,823) | 64,000 | – | (60,825) | 425 |
| Net change in fair value on investments in debt securities | |||||
measured at FVOCI | 29,232 | – | – | – | – |
| Net gain (loss) on investments in equity instruments | |||||
designated at FVOCI | (1,369) | – | – | – | – |
| Change in allowance for ECL investments in debt | |||||
instruments measured at FVOCI reclassified to the consolidated income statement | 6,568 | – | – | – | – |
Realised loss on financial assets measured at FVOCI | (7,921) | – | – | – | – |
Gain/(loss) from currency translation differences | 844 | (1) | – | (9,451) | (26) |
Increase in share capital of subsidiaries | – | (89) | – | – | – |
Other movement | – | – | – | – | – |
31 December 2022 | 20,531 | 63,910 | – | (70,276) | 399 |
| Net change in fair value on investments in debt securities | |||||
measured at FVOCI | 25,000 | – | – | – | – |
| Net gain on investments in equity instruments designated | |||||
at FVOCI | 1,776 | – | – | – | – |
| Change in allowance for ECL investments in debt | |||||
instruments measured at FVOCI reclassified to the consolidated income statement | 1,046 | – | – | – | – |
Realised loss on financial assets measured at FVOCI | (8,330) | – | – | – | – |
Loss from currency translation differences | (4,360) | – | – | (8,344) | – |
Increase in share capital of subsidiaries | – | 34 | – | – | – |
Other movement | (1) | – | – | – | – |
31 December 2023 | 35,662 | 63,944 | – | (78,620) | 399 |
| Net change in fair value on investments in debt securities | |||||
measured at FVOCI | 23,769 | – | – | – | – |
| Net gain (loss) on investments in equity instruments | |||||
designated at FVOCI | 1,630 | – | – | – | – |
| Change in allowance for ECL investments in debt | |||||
instruments measured at FVOCI reclassified to the consolidated income statement | 1,785 | – | – | – | – |
Realised loss on financial assets measured at FVOCI | (4,541) | – | – | – | – |
Gain/(loss) from currency translation differences | 1,332 | – | 54,729 | 9,824 | (5) |
Increase in share capital of subsidiaries | – | (178) | – | – | – |
Dilution of interests in subsidiaries | – | (88) | – | – | – |
Other movement | – | – | – | – | 1,144 |
31 December 2024 | 59,637 | 63,678 | 54,729 | (68,796) | 1,538 |
2024 | 2023 | 2022 | |
| Basic earnings per share | |||
Profit for the year attributable to ordinary shareholders of the Group | 2,476,943 | 1,391,277 | 1,439,507 |
Weighted average number of ordinary shares outstanding during the year | 43,527,114 | 44,454,395 | 46,443,820 |
Basic earnings per share | 56.9057 | 31.2967 | 30.9946 |
2024 | 2023 | 2022 | |
| Diluted earnings per share | |||
| Effect of dilution on weighted average number of ordinary shares: | |||
Dilutive unvested share options | 901,624 | 1,273,359 | 1,013,330 |
Weighted average number of ordinary shares adjusted for the effect of dilution | 44,428,738 | 45,727,754 | 47,457,150 |
Diluted earnings per share | 55.7509 | 30.4252 | 30.3328 |
2024 | 2023 | 2022 | |
Interest income calculated using EIR method | 4,093,368 | 2,734,208 | 2,236,307 |
From loans to customers | 3,427,246 | 2,314,552 | 1,915,677 |
From investment securities | 552,448 | 356,945 | 297,528 |
From amounts due from credit institutions | 109,124 | 76,633 | 47,864 |
From factoring receivables | 11,065 | 458 | 1,376 |
Net (losses)/gains on modification of financial assets | (6,515) | (14,380) | (26,138) |
Other interest income | 46,532 | 14,053 | 20,574 |
From finance lease receivable | 38,430 | 13,962 | 20,574 |
From investments securities measured at FVTPL | 8,102 | – | – |
From other assets | – | 91 | – |
Interest income | 4,139,900 | 2,748,261 | 2,256,881 |
Interest expense calculated using EIR method | (1,739,767) | (1,132,227) | (1,081,376) |
On client deposits and notes | (1,122,508) | (796,724) | (569,436) |
On amounts owed to credit institutions | (472,570) | (290,198) | (426,950) |
On debt securities issued | (136,096) | (45,305) | (84,990) |
Other | (8,593) | – | – |
Other interest expense | (1,629) | 19,659 | 24,547 |
Interest element of cross-currency swaps | 11,838 | 25,276 | 29,402 |
On lease liability | (13,467) | (5,617) | (4,855) |
Interest expense | (1,741,396) | (1,112,568) | (1,056,829) |
Deposit insurance fees | (37,657) | (20,247) | (17,717) |
Net interest income | 2,360,847 | 1,615,446 | 1,182,335 |
2024 | 2023 | 2022 | |
Settlements operations | 732,744 | 539,537 | 446,092 |
Guarantees and letters of credit | 65,276 | 45,323 | 35,283 |
Currency conversion operations | 52,295 | 49,370 | 34,546 |
Advisory | 29,755 | 33,089 | 4,241 |
Cash operations | 29,284 | 24,790 | 26,896 |
Brokerage service fees | 20,060 | 8,759 | 7,676 |
Other | 8,363 | 6,897 | 4,731 |
Fee and commission income | 937,777 | 707,765 | 559,465 |
Settlements operations | (317,806) | (229,251) | (197,089) |
Cash operations | (24,964) | (20,315) | (27,211) |
Currency conversion operations | (11,928) | (10,146) | (6,403) |
Brokerage service fees | (7,017) | (5,587) | (5,079) |
Guarantees and letters of credit | (294) | (239) | (323) |
Advisory | (186) | (301) | (316) |
Other | (13,920) | (7,444) | (5,553) |
Fee and commission expense | (376,115) | (273,283) | (241,974) |
Net fee and commission income | 561,662 | 434,482 | 317,491 |
| In | In | In | In | |||
| In 1 year | 2 years | 3 years | 3 to 5 years | 5 to 10 years | Total | |
As at 31 December 2024 | 61,453 | 1,509 | 1,917 | 38 | 104 | 65,021 |
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 |
2024 | 2023 | 2022 | |
Salaries and bonuses | (742,452) | (405,764) | (350,758) |
Social security costs | (8,343) | (7,899) | (6,818) |
Pension costs | (7,195) | (5,791) | (4,443) |
Salaries and other employee benefits | (757,990) | (419,454) | (362,019) |
2024 | 2023 | 2022 | |
Bank of Georgia | 7,733 | 6,981 | 6,324 |
Ameriabank | 1,941 | – | – |
BNB | 814 | 802 | 654 |
Other | 1,220 | 1,072 | 1,041 |
Average total number of staff employed | 11,708 | 8,855 | 8,019 |
2024 | 2023 | 2022 | |
Repairs and maintenance | (83,620) | (56,343) | (47,943) |
Marketing and advertising | (63,421) | (44,645) | (35,316) |
Legal and other professional services | (34,445) | (31,551) | (17,396) |
Operating taxes | (18,909) | (13,397) | (13,539) |
Personnel training and recruitment | (12,265) | (6,956) | (4,304) |
Communication | (11,610) | (7,808) | (7,959) |
Office supplies | (10,021) | (10,097) | (8,571) |
Occupancy and rent | (9,915) | (7,136) | (6,257) |
Travel expenses | (8,256) | (7,093) | (5,387) |
Corporate hospitality and entertainment | (7,070) | (7,361) | (6,181) |
Security | (6,517) | (4,369) | (3,219) |
Insurance | (4,068) | (3,553) | (3,945) |
Other | (9,080) | (5,059) | (4,433) |
General and administrative expenses | (279,197) | (205,368) | (164,450) |
2024 | 2023 | 2022 | |
Fees payable for the audit of the Company’s current year Annual Report | 1,341 | 971 | 770 |
| Fees payable for other services: | |||
Audit of the Company’s subsidiaries | 1,192 | 1,048 | 905 |
Total audit fees | 2,533 | 2,019 | 1,675 |
| Audit-related assurance services: | |||
Review of the Company’s and subsidiaries’ interim accounts | 564 | 539 | 397 |
Other assurance services | 42 | 32 | 32 |
Total audit-related fees | 606 | 571 | 429 |
| Non-audit services: | |||
Other assurance services | – | 4,620 | 12 |
Services related to corporate finance transactions not covered above | 655 | – | – |
Total other services fees | 655 | 4,620 | 12 |
Total fees | 3,794 | 7,210 | 2,116 |
Stage 1 | Stage 2 | Stage 3 | POCI | |||||
Individual | Collective | Collective | Individual | Collective | Individual | Collective | Total | |
Cash and cash equivalents | – | 250 | – | – | – | – | – | 250 |
Amounts due from credit institutions | – | 489 | – | – | – | – | – | 489 |
Investment securities measured at amortised cost – debt instruments | – | 408 | – | – | – | – | – | 408 |
| Investment securities measured at FVOCI – | ||||||||
debt instruments | – | (2,595) | – | – | – | – | – | (2,595) |
Investment securities pledged under sale and repurchase agreements and securities lending at amortised cost – debt | ||||||||
instruments | – | 24 | – | – | – | – | – | 24 |
| Investment securities pledged under sale | ||||||||
| and repurchase agreements and securities | ||||||||
lending at FVOCI – debt instruments | – | 55 | – | – | – | – | – | 55 |
Loans to customers at amortised cost | (26,783) | (29,339) | 19,498 | (67,159) | (47,147) | (277) | 3,673 | (147,534) |
Factoring receivables | – | 135 | – | – | – | – | – | 135 |
Finance lease receivables | (230) | (487) | 319 | (2,292) | (1,308) | 130 | 2,459 | (1,409) |
Accounts receivable and other loans | (58) | (235) | (3) | – | (63) | – | – | (359) |
Other financial assets | – | – | – | (1,571) | – | – | – | (1,571) |
Financial and performance guarantees | – | 1,055 | (457) | 195 | 4 | – | – | 797 |
Letter of credit to customers | – | (68) | – | – | – | – | – | (68) |
Other financial commitments | – | 658 | 46 | – | – | – | – | 704 |
For the year ended 31 December 2024 | (27,071) | (29,650) | 19,403 | (70,827) | (48,514) | (147) | 6,132 | (150,674) |
Stage 1 | Stage 2 | Stage 3 | POCI | |||||
Individual | Collective | Collective | Individual | Collective | Individual | Collective | 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 | – | 16,933 | (8,121) | (446) | (129,119) | – | (3,727) | (124,480) |
Factoring receivables | 121 | 61 | – | – | – | – | 182 | |
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 | POCI | |||||
Individual | Collective | Collective | Individual | Collective | Individual | Collective | 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 | – | 21,317 | (15,372) | 53,195 | (177,169) | – | (10,598) | (128,627) |
Factoring receivables | – | 10 | (61) | – | – | – | – | (51) |
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) |
2024 | 2023 | 2022 | |
Litigation provision (charge)/reversal | (713) | (2,946) | 46,645 |
Impairment (charge)/reversal on assets held for sale | (1,309) | (4,550) | (4,296) |
Other impairment charge | (12,557) | (12,057) | (13,342) |
Impairment (charge)/reversal on other assets and provisions | (14,579) | (19,553) | 29,007 |
2024 | 2023 | 2022 | |
Net real estate gains/(losses) | 22,409 | 91,868 | 20,498 |
Net gains/(losses) from revaluation of investment property | 19,053 | 756 | 7,421 |
Net gains/(losses) on financial assets at FVTPL | 8,928 | (660) | (2,710) |
Net gains/(losses) on derecognition of financial assets measured at FVOCI | 4,541 | 12,520 | 7,921 |
Net other gains/(losses) | 13,377 | 9,687 | 11,679 |
Net other gains/(losses) | 68,308 | 114,171 | 44,809 |
2024 | 2023 | 2022 | |
Total number of equity instruments awarded | 539,909 | 724,296 | 1,405,389 |
Among them, to the Management Board | 315,858 | 437,461 | 1,071,053 |
Weighted average value at grant date, per share (GEL in full amount) | 128.71 | 84.87 | 62.25 |
Value at grant date, total (GEL) | 69,493 | 61,469 | 87,481 |
Total expense recognised during the year (GEL) | (66,820) | (72,055) | (82,025) |
| External rating grades | |||||
| Credit | Standard & | ||||
Internal rating description* | Internal rating grades | Bureau | Poor’s | Moody’s | |
High grade | Aaa | 1 | A | AAA | Aaa1-AA3 |
Aa1 | 2+ | B | AA+ | Aa1 | |
Aa2 | 2 | C1 | AA | Aa2 | |
Aa3 | 2- | C2 | AA- | Aa3 | |
A1 | 3+ | C3 | A+ | A1 | |
A2 | 3 | A | A2 | ||
A3 | 3- | A- | A3 | ||
Baa1 | 4+ | BBB+ | Baa1 | ||
Baa2 | 4 | BBB | Baa2 | ||
Baa3 | 4- | BBB- | Baa3 | ||
Standard grade | Ba1 | 5+ | D1 | BB+ | Ba1 |
Ba2 | 5 | D2 | BB | Ba2 | |
Ba3 | 5- | D3 | BB- | Ba3 | |
B1 | 6+ | B+ | B1 | ||
B2 | 6 | B | B2 | ||
Low grade | B3 | 6- | E1 | B- | B3 |
Caa1 | 7+ | E2 | CCC+ | Caaa | |
Caa2 | 7 | E3 | CCC | Ca | |
Caa3 | 7- | CCC- | CCC+- | ||
Ca | CC | CCC | |||
| C CCC- | |||||
Cash and cash equivalents, excluding cash on hand | Stage 1 | Total |
High grade | 1,267,348 | 1,267,348 |
Standard grade | 701,956 | 701,956 |
Low grade | 57,095 | 57,095 |
Not rated | 366,424 | 366,424 |
Balance at 31 December 2024 | 2,392,823 | 2,392,823 |
Amounts due from credit institutions | Stage 1 | Total |
High grade | 7,425 | 7,425 |
Standard grade | 3,035,912 | 3,035,912 |
Not rated | 236,789 | 236,789 |
Balance at 31 December 2024 | 3,280,126 | 3,280,126 |
Investment securities measured at FVOCI – debt instruments | Stage 1 | Total |
High grade | 2,365,268 | 2,365,268 |
Standard grade | 3,544,491 | 3,544,491 |
Not rated | 84,094 | 84,094 |
Balance at 31 December 2024 | 5,993,853 | 5,993,853 |
Investment securities measured at amortised cost – debt instruments | Stage 1 | Total |
High grade | 1,951,318 | 1,951,318 |
Standard grade | 658,350 | 658,350 |
Not rated | 138,386 | 138,386 |
Balance at 31 December 2024 | 2,748,054 | 2,748,054 |
| Investment securities pledged under sale and repurchase agreements and securities lending | ||
measured at FVOCI – debt instruments | Stage 1 | Total |
High grade | 138,945 | 138,945 |
Standard grade | 47,725 | 47,725 |
Balance at 31 December 2024 | 186,670 | 186,670 |
| Investment securities pledged under sale and repurchase agreements and securities lending measured at amortised cost – | ||
debt instruments | Stage 1 | Total |
Standard grade | 270,199 | 270,199 |
Balance at 31 December 2024 | 270,199 | 270,199 |
Commercial loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 6,273,922 | 42,973 | – | 389 | 6,317,284 |
Standard grade | 3,933,578 | 65,195 | – | 425 | 3,999,198 |
Low grade | 651,221 | 162,971 | – | – | 814,192 |
Not rated | 771,904 | 6,932 | – | – | 778,836 |
| Defaulted | |||||
Non-performing | – | – | 188,704 | 14,457 | 203,161 |
Balance at 31 December 2024 | 11,630,625 | 278,071 | 188,704 | 15,271 | 12,112,671 |
Residential mortgage loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,736,156 | 10,808 | – | 4,601 | 3,751,565 |
Standard grade | 717,635 | 24,055 | – | 4,960 | 746,650 |
Low grade | 97,729 | 101,558 | – | 6,958 | 206,245 |
Not rated | 2,701,911 | 9,265 | – | 116 | 2,711,292 |
| Defaulted | |||||
Non-performing | – | – | 60,847 | 21,029 | 81,876 |
Balance at 31 December 2024 | 7,253,431 | 145,686 | 60,847 | 37,664 | 7,497,628 |
Micro and SME loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 2,309,395 | 25,236 | – | 346 | 2,334,977 |
Standard grade | 1,428,020 | 59,770 | – | 149 | 1,487,939 |
Low grade | 252,065 | 80,133 | – | 345 | 332,543 |
Not rated | 1,907,877 | 31,579 | 91 | 171 | 1,939,718 |
| Defaulted | |||||
Non-performing | – | – | 190,230 | 62,575 | 252,805 |
Balance at 31 December 2024 | 5,897,357 | 196,718 | 190,321 | 63,586 | 6,347,982 |
Consumer loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,503,803 | 10,343 | – | 1,879 | 3,516,025 |
Standard grade | 1,532,755 | 41,342 | – | 3,455 | 1,577,552 |
Low grade | 370,633 | 199,161 | – | 6,755 | 576,549 |
Not rated | 1,576,584 | 11,033 | – | – | 1,587,617 |
| Defaulted | |||||
Non-performing | – | – | 114,877 | 15,869 | 130,746 |
Other | – | – | 1 | – | 1 |
Balance at 31 December 2024 | 6,983,775 | 261,879 | 114,878 | 27,958 | 7,388,490 |
Gold – pawn loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 70,790 | 113 | – | – | 70,903 |
Standard grade | 49,746 | 516 | – | – | 50,262 |
Low grade | 21,442 | 5,001 | – | – | 26,443 |
Not rated | 3,888 | 19 | – | – | 3,907 |
| Defaulted | |||||
Non-performing | – | – | 2,727 | – | 2,727 |
Balance at 31 December 2024 | 145,866 | 5,649 | 2,727 | – | 154,242 |
Finance lease receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 9,308 | 366 | – | 3,781 | 13,455 |
Standard grade | 101,504 | 58 | – | 2,870 | 104,432 |
Low grade | 3,815 | 16 | – | 3,894 | 7,725 |
Not rated | 285,888 | 516 | – | – | 286,404 |
| Defaulted | |||||
Non-performing | – | – | 9,300 | 6,559 | 15,859 |
Other | – | – | – | 347 | 347 |
Balance at 31 December 2024 | 400,515 | 956 | 9,300 | 17,451 | 428,222 |
Factoring receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 31,947 | – | – | – | 31,947 |
Standard grade | 3,936 | – | – | – | 3,936 |
Not rated | 34,461 | 82 | – | – | 34,543 |
| Defaulted | |||||
Non-performing | – | – | 32 | – | 32 |
Balance at 31 December 2024 | 70,344 | 82 | 32 | – | 70,458 |
Accounts receivable | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 3,524 | – | – | – | 3,524 |
Standard grade | 91 | – | – | – | 91 |
Not rated | 11,272 | – | – | – | 11,272 |
Balance at 31 December 2024 | 14,887 | – | – | – | 14,887 |
Other financial assets | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Not rated | 195,982 | – | – | – | 195,982 |
Balance at 31 December 2024 | 195,982 | – | – | – | 195,982 |
Financial and performance guarantees issued | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 764,670 | – | – | – | 764,670 |
Standard grade | 319,599 | 8,167 | – | – | 327,766 |
Low grade | 37,929 | 28,374 | – | – | 66,303 |
Not rated | 1,440,810 | 5,623 | – | – | 1,446,433 |
| Defaulted | |||||
Other | – | – | 254 | – | 254 |
Balance at 31 December 2024 | 2,563,008 | 42,164 | 254 | – | 2,605,426 |
Letters of credit | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 78,830 | – | – | – | 78,830 |
Standard grade | 3,328 | – | – | – | 3,328 |
Not rated | 1,613 | – | – | – | 1,613 |
Balance at 31 December 2024 | 83,771 | – | – | – | 83,771 |
Undrawn loan facilities | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 776,482 | 168 | – | – | 776,650 |
Standard grade | 163,806 | 5,784 | – | – | 169,590 |
Low grade | 3,877 | 3,474 | – | 1 | 7,352 |
Not rated | 438,736 | 166 | 30 | – | 438,932 |
| Defaulted | |||||
Non-performing | – | – | 14 | – | 14 |
Other | – | – | 677 | 14 | 691 |
Balance at 31 December 2024 | 1,382,901 | 9,592 | 721 | 15 | 1,393,229 |
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 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 |
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 |
Commercial loans at amortised cost | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 4,338,469 | 68,175 | – | 339 | 4,406,983 |
Standard grade | 1,389,524 | 58,796 | – | 755 | 1,449,075 |
Low grade | 132,265 | 372,006 | – | – | 504,271 |
Not rated | 464,999 | 16,812 | 1 | – | 481,812 |
| Defaulted | |||||
Non-performing | – | – | 101,364 | 22,481 | 123,845 |
Balance at 31 December 2023 | 6,325,257 | 515,789 | 101,365 | 23,575 | 6,965,986 |
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 | – | – | 37,771 | 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 | 24,861 | 3,326 | – | – | 28,187 |
| Defaulted | |||||
Non-performing | – | – | 12,063 | 10,392 | 22,455 |
Other | – | – | – | 557 | 557 |
Balance at 31 December 2023 | 33,899 | 5,048 | 12,063 | 19,081 | 70,091 |
Factoring receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 50,112 | – | – | – | 50,112 |
Standard grade | 297 | – | – | – | 297 |
Low grade | 1,222 | – | – | – | 1,222 |
Not rated | 3,118 | 180 | – | – | 3,298 |
| Defaulted | |||||
Non-performing | – | – | 98 | – | 98 |
Balance at 31 December 2023 | 54,749 | 180 | 98 | – | 55,027 |
Accounts receivable | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
Not rated | 52,696 | – | – | – | 52,696 |
Balance at 31 December 2023 | 52,696 | – | – | – | 52,696 |
Other financial assets | Stage 1 | Stage 2 | Stage 3 | POCI | 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 | 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 | 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 2 | Stage 3 | POCI | Total |
High grade | 2,335,392 | – | – | – | 2,335,392 |
Standard grade | 1,546,907 | – | – | – | 1,546,907 |
Not rated | 76,381 | – | 1,619 | – | 78,000 |
Balance at 31 December 2022 | 3,958,680 | – | 1,619 | – | 3,960,299 |
Investment securities measured at amortised cost – debt instruments | Stage 1 | Total |
High grade | 129,670 | 129,670 |
Standard grade | 197,658 | 197,658 |
Not rated | 54,407 | 54,407 |
Balance at 31 December 2022 | 381,735 | 381,735 |
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 | 1,463,477 | 123,274 | – | 310 | 1,587,061 |
Low grade | 231,147 | 388,875 | – | 1,187 | 621,209 |
Not rated | 322,106 | 17,341 | 3,605 | – | 343,052 |
| Defaulted | |||||
Non-performing | – | – | 169,661 | 14,453 | 184,114 |
Other | – | – | 3,322 | – | 3,322 |
Balance at 31 December 2022 | 4,501,166 | 608,307 | 176,588 | 15,950 | 5,302,011 |
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 | 2,025,930 | 43,580 | – | 347 | 2,069,857 |
Standard grade | 1,018,480 | 67,959 | – | 361 | 1,086,800 |
Low grade | 145,066 | 75,782 | – | 45 | 220,893 |
Not rated | 281,213 | 13,142 | 10 | 207 | 294,572 |
| Defaulted | |||||
Non-performing | – | – | 135,965 | 1,658 | 137,623 |
Other | – | – | 10,542 | 226 | 10,768 |
Balance at 31 December 2022 | 3,470,689 | 200,463 | 146,517 | 2,844 | 3,820,513 |
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 | 37,269 | 1,262 | 5,101 | – | 43,632 |
| Defaulted | |||||
Non-performing | – | – | 3,779 | 11,909 | 15,688 |
Other | – | – | 5,229 | 3,302 | 8,531 |
Balance at 31 December 2022 | 54,971 | 6,451 | 14,109 | 15,211 | 90,742 |
Factoring receivables | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
High grade | 690 | – | – | – | 690 |
Standard grade | 7,262 | – | – | – | 7,262 |
Low grade | 7,660 | 3,000 | – | – | 10,660 |
Not rated | 4,753 | – | – | – | 4,753 |
| Defaulted | |||||
Non-performing | – | – | 35 | – | 35 |
Other | – | – | 11 | – | 11 |
Balance at 31 December 2022 | 20,365 | 3,000 | 46 | – | 23,411 |
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 |
| As at 31 December 2024 | ||||||||||
| 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 | 12,112,671 | 1,782,121 | 2,815,826 | 2,328,356 | 883,509 | 628,231 | 2,054,038 | 437,380 | 376,188 | 807,022 |
ECL coverage | 1.30% | 0.65% | 0.52% | 1.05% | 0.48% | 0.35% | 3.47% | 1.06% | 1.54% | 2.34% |
| Residential mortgage | ||||||||||
loans | 7,497,628 | 120,289 | 2,097,089 | 3,340,173 | 1,135,344 | 511,073 | 226,744 | 15,082 | 8,287 | 43,547 |
ECL coverage | 0.20% | 0.85% | 0.03% | 0.14% | 0.21% | 0.32% | 1.72% | 1.51% | 0.39% | 0.26% |
Micro and SME loans | 6,347,982 | 269,388 | 2,054,887 | 2,221,069 | 613,817 | 394,142 | 690,978 | 37,233 | 15,191 | 51,277 |
ECL coverage | 1.56% | 4.65% | 0.41% | 0.99% | 1.27% | 2.71% | 4.98% | 4.78% | 5.18% | 1.54% |
Consumer loans | 7,388,490 | 3,767,633 | 1,494,713 | 1,610,804 | 258,056 | 186,421 | 59,485 | 4,769 | 2,491 | 4,118 |
ECL coverage | 2.14% | 3.75% | 0.14% | 0.45% | 0.80% | 0.69% | 5.25% | 4.30% | 11.08% | 3.74% |
Gold – pawn loans | 154,242 | – | 14,273 | 56,400 | 27,234 | 39,053 | 16,041 | 13 | 1,228 | – |
ECL coverage | 0.66% | N/A | 0.01% | 0.02% | 0.01% | 0.06% | 0.27% | 69.23% | N/A | n/a |
| Loans to customers | ||||||||||
| at amortised | ||||||||||
cost, gross | 33,501,013 | 5,939,431 | 8,476,788 | 9,556,802 | 2,917,960 | 1,758,920 | 3,047,286 | 494,477 | 403,385 | 905,964 |
| 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 | 6,965,986 | 785,473 | 1,235,492 | 1,618,714 | 297,635 | 370,658 | 1,454,192 | 531,632 | 133,244 | 538,946 |
ECL coverage | 1.44% | 0.66% | 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 | 20,446,730 | 3,398,850 | 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 | 5,302,011 | 701,020 | 1,037,528 | 900,866 | 158,713 | 245,750 | 1,243,415 | 340,917 | 70,694 | 603,108 |
ECL coverage | 1.72% | 2.82% | 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 | 3,820,513 | 399,854 | 885,724 | 966,056 | 278,684 | 280,462 | 800,119 | 73,083 | 30,447 | 106,084 |
ECL coverage | 1.66% | 4.79% | 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 | 17,082,336 | 3,015,349 | 3,542,721 | 4,478,620 | 1,280,936 | 1,144,730 | 2,358,432 | 427,040 | 105,002 | 729,506 |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| Financial assets modified during 2024 | modification | modification |
Commercial loans | 595,934 | (1,292) |
Residential mortgage loans | 52,254 | 980 |
Micro and SME loans | 228,178 | (1,511) |
Consumer loans | 330,820 | (4,880) |
Loans to customers | 1,207,186 | (6,703) |
Receivables from factoring | – | – |
Finance lease receivables | – | – |
Total loans to customers, factoring and finance lease receivables | 1,207,186 | (6,703) |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| Financial assets modified during 2023 | 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) |
Loans to customers | 1,211,181 | (14,685) |
Finance lease receivables | 839 | 138 |
Total loans to customers, factoring and finance lease receivables | 1,212,020 | (14,547) |
| Amortised | Net gain/(loss) | |
| cost before | arising from | |
| Financial assets modified during 2022 | 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) |
Loans to customers | 1,174,038 | (29,271) |
Finance lease receivables | – | – |
Total loans to customers, factoring and finance lease receivables | 1,174,038 | (29,271) |
| Gross carrying | Corresponding | |
| Financial assets modified since initial recognition, as at 31 December 2024 | amount | ECL |
Commercial loans | 49,381 | (369) |
Residential mortgage loans | 53,534 | (19) |
Micro and SME loans | 35,161 | (169) |
Consumer loans | 10,132 | (109) |
Loans to customers | 148,208 | (666) |
Receivables from factoring | – | – |
Finance lease receivables | – | – |
Total loans to customers, factoring and finance lease receivables | 148,208 | (666) |
| Gross carrying | Corresponding | |
| Financial assets modified since initial recognition, as at 31 December 2023 | 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) |
Loans to customers | 213,449 | (453) |
Finance lease receivables | – | – |
Total loans to customers, factoring and finance lease receivables | 213,449 | (453) |
| Gross carrying | Corresponding | |
| Financial assets modified since initial recognition, as at 31 December 2022 | 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) |
Loans to customers | 143,426 | (461) |
Finance lease receivables | – | – |
Total loans to customers, factoring and finance lease receivables | 143,426 | (461) |
| 2024 | |||||
| Other foreign | |||||
Georgia | Armenia | OECD | countries | Total | |
| Assets | |||||
Cash and cash equivalents | 1,026,987 | 874,811 | 1,221,114 | 630,271 | 3,753,183 |
Amounts due from credit institutions | 2,424,248 | 813,763 | 7,423 | 33,031 | 3,278,465 |
Investment securities | 3,675,246 | 832,241 | 3,835,143 | 626,091 | 8,968,721 |
| Investment securities pledged under sale and repurchase | |||||
agreements and securities lending | – | 344,721 | 138,945 | – | 483,666 |
| Loans to customers, factoring and finance lease | |||||
receivables | 23,534,771 | 9,194,547 | 25,638 | 803,918 | 33,558,874 |
Accounts receivables and other loans | 7,643 | – | – | 1,168 | 8,811 |
All other assets | 1,520,592 | 426,332 | 135,249 | 73,895 | 2,156,168 |
32,189,587 | 12,486,415 | 5,363,512 | 2,168,374 | 52,207,888 | |
| Liabilities | |||||
Client deposits and notes | 19,073,711 | 6,858,108 | 1,505,925 | 5,764,266 | 33,202,010 |
Amounts owed to credit institutions | 2,987,091 | 363,586 | 4,454,019 | 875,537 | 8,680,233 |
Debt securities issued | 979,869 | 843,281 | 317,500 | 114,366 | 2,255,016 |
Lease liability | 168,948 | 90,949 | – | 14,538 | 274,435 |
All other liabilities | 278,063 | 354,351 | 37,749 | 110,804 | 780,967 |
23,487,682 | 8,510,275 | 6,315,193 | 6,879,511 | 45,192,661 | |
Net balance sheet position | 8,701,905 | 3,976,140 | (951,681) | (4,711,137) | 7,015,227 |
2023 | 2022 | |||||||
| Other | Other | |||||||
| foreign | foreign | |||||||
Georgia | OECD | countries | Total | Georgia | OECD | countries | Total | |
| Assets | ||||||||
Cash and cash equivalents | 1,523,046 | 975,099 | 603,679 | 3,101,824 | 1,508,225 | 1,453,844 | 622,774 | 3,584,843 |
Amounts due from credit institutions | 1,733,898 | – | 18,759 | 1,752,657 | 2,358,551 | 54,175 | 20,302 | 2,433,028 |
Investment securities | 2,368,874 | 2,332,754 | 428,129 | 5,129,757 | 1,798,172 | 2,436,465 | 115,092 | 4,349,729 |
Loans to customers, factoring and finance lease receivables | 19,532,803 | – | 699,918 | 20,232,721 | 16,339,883 | – | 521,823 | 16,861,706 |
All other assets | 1,314,511 | 150,031 | 76,057 | 1,540,599 | 1,473,703 | 120,271 | 78,620 | 1,672,594 |
26,473,132 | 3,457,884 | 1,826,542 | 31,757,558 | 23,478,534 | 4,064,755 | 1,358,611 | 28,901,900 | |
| Liabilities | ||||||||
Client deposits and notes | 14,880,493 | 1,138,532 | 4,503,714 | 20,522,739 | 13,017,449 | 966,722 | 4,277,226 | 18,261,397 |
Amounts owed to credit institutions | 2,369,365 | 2,257,129 | 529,515 | 5,156,009 | 2,622,787 | 2,142,083 | 501,783 | 5,266,653 |
Debt securities issued | 273,923 | 147,436 | – | 421,359 | 312,053 | 333,915 | – | 645,968 |
Lease liability | 128,725 | – | 13,209 | 141,934 | 101,402 | – | 13,068 | 114,470 |
All other liabilities | 396,104 | 87,254 | 12,323 | 495,681 | 275,030 | 81,893 | 7,667 | 364,590 |
18,048,610 | 3,630,351 | 5,058,761 | 26,737,722 | 16,328,721 | 3,524,613 | 4,799,744 | 24,653,078 | |
Net balance sheet position | 8,424,522 | (172,467) | (3,232,219) | 5,019,836 | 7,149,813 | 540,142 | (3,441,133) | 4,248,822 |
| Amounts subject to enforceable netting arrangements | ||||||
| Net amount | ||||||
| of financial | ||||||
| assets/ | Financial | |||||
| liabilities | assets/ | |||||
| Gross amounts | presented in | Financial | liabilities after | |||
| of recognised | Amounts | the statement | instruments, | consideration | ||
| financial asset/ | of financial | including non- | of netting | |||
| Types of financial assets/liabilities | liability | offset | position | cash collateral* | Cash collateral | potential |
Receivables from repo operations | 217,146 | – | 217,146 | (217,146) | – | – |
Derivative financial assets | 25,000 | – | 25,000 | (422) | – | 24,578 |
Total financial assets | 242,146 | – | 242,146 | (217,568) | – | 24,578 |
Payables under repo operations | 319,212 | – | 319,212 | (319,212) | – | – |
Derivative financial liabilities | 9,083 | – | 9,083 | (9,083) | – | – |
Total financial liabilities | 328,295 | – | 328,295 | (328,295) | – | – |
| Less than | 3 to 12 | 1 to 5 | Over | ||
| Financial liabilities | 3 months | months | years | 5 years | Total |
| As at 31 December 2024 | |||||
Client deposits and notes | 15,042,587 | 15,869,646 | 3,143,839 | 79,730 | 34,135,802 |
Amounts owed to credit institutions | 4,364,016 | 1,128,148 | 3,411,160 | 719,638 | 9,622,962 |
Debt securities issued | 143,273 | 489,974 | 1,958,194 | 186,547 | 2,777,988 |
Lease liability | 15,550 | 46,089 | 171,473 | 118,769 | 351,881 |
Derivative financial liabilities | 6,228 | 978 | 1,877 | – | 9,083 |
Other liabilities | 338,527 | 4,802 | 1,281 | 109 | 344,719 |
Total undiscounted financial liabilities | 19,910,181 | 17,539,637 | 8,687,824 | 1,104,793 | 47,242,435 |
| Less than | 3 to 12 | 1 to 5 | Over | ||
| Financial liabilities | 3 months | months | years | 5 years | Total |
| As at 31 December 2023 | |||||
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 |
Derivative financial liabilities | 12,300 | 12,302 | 1,177 | – | 25,779 |
Other liabilities | 139,434 | 730 | 1,192 | 133 | 141,489 |
Total undiscounted financial liabilities | 11,429,706 | 11,374,339 | 4,292,245 | 1,019,665 | 28,115,955 |
| Less than | 3 to 12 | 1 to 5 | Over | ||
| Financial liabilities | 3 months | months | years | 5 years | Total |
| As at 31 December 2022 | |||||
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 |
Derivative financial liabilities | 43,876 | 14,401 | 743 | – | 59,020 |
Other liabilities | 98,779 | 455 | 319 | 118 | 99,671 |
Total undiscounted financial liabilities | 11,737,140 | 9,370,451 | 3,747,148 | 1,013,468 | 25,868,207 |
| Less than 3 | 3 to 12 | 1 to 5 | Over | ||
| months | months | years | 5 years | Total | |
31 December 2024 | 1,704,714 | 1,223,799 | 1,125,875 | 43,270 | 4,097,658 |
31 December 2023 | 1,349,928 | 634,601 | 1,006,963 | 27,560 | 3,019,052 |
31 December 2022 | 1,280,906 | 623,036 | 775,683 | 29,843 | 2,709,468 |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Increase in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2024 | 2024 | 2024 |
GEL | 21 | 5,116 | 3,933 |
EUR | 10 | 218 | – |
USD | 11 | 449 | 2,565 |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Decrease in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2024 | 2024 | 2024 |
GEL | 21 | (5,116) | (3,933) |
EUR | 10 | (218) | – |
USD | 11 | (449) | (2,565) |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Increase in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2023 | 2023 | 2023 |
GEL | 22 | 6,541 | 2,289 |
EUR | 8 | 707 | 2 |
USD | 12 | 813 | 101 |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Decrease in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2023 | 2023 | 2023 |
GEL | 22 | (6,541) | (2,289) |
EUR | 8 | (707) | (2) |
USD | 12 | (813) | (101) |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Increase in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2022 | 2022 | 2022 |
GEL | 14 | 2,432 | 1,348 |
EUR | 24 | 3,732 | 107 |
USD | 21 | 1,624 | 1,022 |
| Sensitivity | |||
| Sensitivity of | of other | ||
| Decrease in | net interest | comprehensive | |
| basis points | income | income | |
| Currency | 2022 | 2022 | 2022 |
GEL | 14 | (2,432) | (1,348) |
EUR | 24 | (3,732) | (107) |
USD | 21 | (1,624) | (1,022) |
| JSC Bank of Georgia | ||||||
2024 | 2023 | 2022 | ||||
| Change in | Change in | Change in | ||||
| currency | Effect on profit | currency | Effect on profit | currency | Effect on profit | |
| Currency | rate in % | before tax | rate in % | before tax | rate in % | before tax |
EUR | 8.7% | (2,213) | 8.8% | (323) | 13.4% | 1,251 |
USD | 6.8% | (6,410) | 4.9% | 14,415 | 10.9% | 806 |
| CJSC Ameriabank | ||
| 2024 | ||
| Change in | ||
| currency | Effect on profit | |
| Currency | rate in % | before tax |
EUR | 6.2% | 2,335 |
USD | 2.8% | 4,206 |
GBP | 6.7% | (5,267) |
| Effect on net | |
| interest income | |
2024 | (221,242) |
2023 | (71,177) |
2022 | (51,899) |
At 31 December 2024 | Level 1 | Level 2 | Level 3 | Total |
| Assets measured at fair value | ||||
Total investment properties | – | – | 134,338 | 134,338 |
| Land | – | – | 13,204 | 13,204 |
| Residential properties | – | – | 86,388 | 86,388 |
| Non-residential properties | – | – | 34,746 | 34,746 |
Investment securities measured at FVOCI and FVTPL | 1,742,883 | 4,446,192 | 33,254 | 6,222,329 |
Investment securities pledged under sale and repurchase agreements and securities lending measured at FVOCI and FVTPL | – | 213,875 | – | 213,875 |
Other assets – derivative financial assets | – | 25,000 | – | 25,000 |
| Assets for which fair values are disclosed | ||||
Investment securities measured at amortised cost – debt instruments | 251,470 | 2,518,426 | – | 2,769,896 |
Investment securities pledged under sale and repurchase agreements and securities lending measured at amortised cost – debt instruments | – | 267,327 | – | 267,327 |
| Loans to customers, factoring and finance lease receivables at amortised | – | 34,268 | 32,597,338 | 32,631,606 |
| cost | ||||
| Liabilities measured at fair value | ||||
Other liabilities – derivative financial liabilities | – | 9,083 | – | 9,083 |
| Liabilities for which fair values are disclosed | ||||
Client deposits and notes | – | 25,238,507 | 7,988,086 | 33,226,593 |
Amounts owed to credit institutions | – | 5,513,290 | 3,139,345 | 8,652,635 |
Debt securities issued | – | 1,855,757 | 372,793 | 2,228,550 |
Lease liability | – | 20,612 | 254,850 | 275,462 |
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 measured at FVOCI and FVTPL | 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 | ||||
Investment securities measured at amortised cost – debt instruments | – | 692,781 | – | 692,781 |
| Loans to customers, factoring and finance lease receivables at amortised | – | – | 19,476,015 | 19,476,015 |
| cost | ||||
| 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 measured at FVOCI and FVTPL | 5,285 | 3,960,360 | 5,547 | 3,971,192 |
Other assets – derivative financial assets | – | 39,270 | – | 39,270 |
Other assets – other Assets for which fair values are disclosed | 2,660 | – | – | 2,660 |
Investment securities measured at amortised cost – debt instruments | – | 385,800 | – | 385,800 |
| Loans to customers, factoring and finance lease receivables at amortised | ||||
cost | – | – | 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 |
| Fair value at 31 December | |||||
2024 | 2023 | 2022 | Valuation technique | Inputs used | |
| Assets carried at fair value | |||||
| Investment securities – | 4,446,192 | 4,424,206 | 3,960,360 | Discounted cash flows | Government bonds yield curve, |
| debt instruments | (DCF) | Tbilisi interbank interest rate | |||
| (TIBR Index) | |||||
| Investment securities pledged under | 213,875 | – | – | Discounted cash flows | Government bonds yield curve, |
| sale and repurchase agreements | (DCF) | Tbilisi interbank interest rate | |||
| and securities lending – | (TIBR Index) | ||||
| debt instruments | |||||
Derivative financial assets | 25,000 | 10,942 | 39,270 | Forward pricing and swap | Credit quality of |
| models, using present | counterparties, foreign | ||||
| value calculations and | exchange spot and forward | ||||
| standard option pricing | rates, interest rate curves and | ||||
| models | implied volatilities | ||||
| Total assets recurring fair value | 4,685,067 | 4,435,148 | 3,999,630 | ||
| measurements at Level 2 | |||||
| Liabilities carried at fair value | |||||
Derivative financial liabilities | 9,083 | 25,779 | 59,020 | Forward pricing and swap | Credit quality of |
| models, using present | counterparties, foreign | ||||
| value calculations and | exchange spot and forward | ||||
| standard option pricing | rates, interest rate curves and | ||||
| models | implied volatilities | ||||
| Total liabilities recurring fair value | 9,083 | 25,779 | 59,020 | ||
| measurements at Level 2 |
| Fair value at 31 December | ||||||
2024 | 2023 | 2022 | Valuation technique | Inputs used | Unobservable inputs | |
| Assets carried at fair value | ||||||
Investment securities – equity instruments | 33,254 | 7,519 | 5,547 | Discounted cash | Cash flow; | Cash flow; |
| flows (DCF) | discount rate | discount rate | ||||
| Total assets recurring fair value | ||||||
measurements at Level 3 | 33,254 | 7,519 | 5,547 |
| At | At | At | At | ||||||
| 31 December | Purchase of | 31 December | Purchase of | 31 December | Business | Purchase of | 31 December | ||
| 2021 | securities | 2022 | securities | 2023 | combination | Revaluation | securities | 2024 | |
| Level 3 financial assets | |||||||||
| Equity investment | |||||||||
securities | 3,689 | 1,858 | 5,547 | 1,972 | 7,519 | 3,528 | 6,909 | 15,298 | 33,254 |
2024 | 2023 | 2022 | ||||
| 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 | 33,254 | +/- 4,953 | 7,519 | +/- 1,120 | 5,547 | +/- 826 |
| Valuation | Significant | Weighted | Other key | Weighted | ||||||
| 2024 | technique | unobservable inputs | MIN | MAX | average | information | MIN | MAX | Average | |
| Investment | 134,338 | |||||||||
| property | ||||||||||
Land | 13,204 | |||||||||
Development land | 12,766 | Market | Price per square | 0.033 | 2.859 | 2.214 | Square | 32 | 3,808 | 3,080 |
| approach | metre | metres, | ||||||||
| land | ||||||||||
Agricultural land | 438 | Market | Price per square | 0.012 | 0.096 | 0.046 | Square | 768 | 4,451 | 2,774 |
| approach | metre | metres, | ||||||||
| land | ||||||||||
| Residential | 86,388 | Market | Price per square | 0.028 | 6.575 | 0.956 | Square | 18 | 989 | 205 |
| properties | approach | metre | metres, | |||||||
| building | ||||||||||
| Non-residential | 34,746 | |||||||||
| properties | 13,206 | Market | Price of the | 10 | 3,822 | 2,033 | Square | 50 | 23,884 | 1,876 |
| approach | property | metres, | ||||||||
| land | ||||||||||
| Square | 17 | 2,626 | 1,528 | |||||||
| metres, | ||||||||||
| building | ||||||||||
17,685 | Income | Rent per square | 0.0105 | 0.0680 | 0.0629 | Square | 226 | 1,084 | 972 | |
| approach | metre | metres, | ||||||||
| building | ||||||||||
Occupancy rate | 70.0% | 90.0% | 83.8% | |||||||
3,855 | Cost | Depreciated | 0.084 | 3.973 | 0.981 | Square | 54 | 1,736 | 918 | |
| approach | replacement cost | metres, | ||||||||
| per square metre | building |
| At 31 December 2024 | |||
Amortised cost | FVOCI | FVTPL | |
| Financial assets | |||
Cash and cash equivalents | 3,753,183 | – | – |
Amounts due from credit institutions | 3,278,465 | – | – |
Loans to customers, factoring and finance lease receivables | 33,558,874 | – | – |
Accounts receivable and other loans | 8,811 | – | – |
Investment securities – equity instruments | – | 26,900 | 16,788 |
Investment securities – debt instruments | 2,746,392 | 5,993,853 | 184,788 |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending – debt instruments | 269,791 | 186,670 | 27,205 |
Foreign currency derivative financial instruments | – | – | 25,000 |
Total | 43,615,516 | 6,207,423 | 253,781 |
| Financial liabilities | |||
Client deposits and notes | 33,202,010 | – | – |
Amounts owed to credit institutions | 8,680,233 | – | – |
Debt securities issued | 2,255,016 | – | – |
Lease liability | 274,435 | – | – |
Trade and other payables (in other liabilities) | 272,142 | – | – |
Foreign currency derivative financial instruments | – | – | 9,083 |
Total | 44,683,836 | – | 9,083 |
At 31 December 2023 | At 31 December 2022 | |||||
Amortised cost | FVOCI | FVTPL | Amortised cost | FVOCI | FVTPL | |
| Financial assets | ||||||
| Loans to customers, factoring and finance | ||||||
lease receivables | 20,232,721 | – | – | 16,861,706 | – | – |
Accounts receivable and other loans | 47,562 | – | – | 397,990 | – | – |
Investment securities – equity instruments | – | 7,880 | 6,976 | – | 10,893 | – |
Investment securities – debt instruments | 690,306 | 4,424,160 | 435 | 378,537 | 3,960,299 | – |
Interest rate contracts | – | – | – | – | – | 348 |
| Foreign currency derivative financial | ||||||
instruments | – | – | 10,942 | – | – | 38,922 |
Other assets | – | – | – | – | – | 2,660 |
Total | 20,970,589 | 4,432,040 | 18,353 | 17,638,233 | 3,971,192 | 41,930 |
| Financial liabilities | ||||||
Client deposits and notes | 20,522,739 | – | – | 18,261,397 | – | – |
Amounts owed to credit institutions | 5,156,009 | – | – | 5,266,653 | – | – |
Debt securities issued | 421,359 | – | – | 645,968 | – | – |
Lease liability | 141,934 | – | – | 114,470 | – | – |
Trade and other payables (in other liabilities) | 113,647 | – | – | 68,721 | – | – |
| Foreign currency derivative financial | ||||||
instruments | – | – | 25,779 | – | – | 59,020 |
Total | 26,355,688 | – | 25,779 | 24,357,209 | – | 59,020 |
| At 31 December 2024 | |||
| Unrecognised | |||
Carrying value | Fair value | gain/(loss) | |
| Financial assets | |||
Investment securities measured at amortised cost – debt instruments | 2,746,392 | 2,769,896 | 23,504 |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending measured at amortised cost-debt instruments | 269,791 | 267,327 | (2,464) |
Loans to customers, factoring and finance lease receivables | 33,558,874 | 32,631,606 | (927,268) |
| Financial liabilities | |||
Client deposits and notes | 33,202,010 | 33,226,593 | (24,583) |
Amounts owed to credit institutions | 8,680,233 | 8,652,635 | 27,598 |
Debt securities issued | 2,255,016 | 2,228,550 | 26,466 |
Lease liability | 274,435 | 275,462 | (1,027) |
Total unrecognised change in unrealised fair value | (877,774) |
At 31 December 2023 | At 31 December 2022 | |||||
| Unrecognised | Unrecognised | |||||
Carrying value | Fair value | gain/(loss) | Carrying value | Fair value | gain/(loss) | |
| Financial assets | ||||||
Investment securities measured at amortised cost – debt instruments | 690,306 | 692,781 | 2,475 | 378,537 | 385,800 | 7,263 |
| Loans to customers, factoring and finance | ||||||
lease receivables | 20,232,721 | 19,476,015 | (756,706) | 16,861,706 | 16,266,826 | (594,880) |
| Financial liabilities | ||||||
Client deposits and notes | 20,522,739 | 20,542,312 | (19,573) | 18,261,397 | 18,228,352 | 33,045 |
Amounts owed to credit institutions | 5,156,009 | 5,151,992 | 4,017 | 5,266,653 | 5,242,868 | 23,785 |
Debt securities issued | 421,359 | 418,658 | 2,701 | 645,968 | 642,367 | 3,601 |
Lease liability | 141,934 | 143,445 | (1,511) | 114,470 | 117,738 | (3,268) |
| Total unrecognised change in unrealised | ||||||
fair value | (768,597) | (530,454) |
| At 31 December 2024 | ||||||||
| Up to | Up to | Up to | Up to | Up to | Over | |||
| On demand | 3 months | 6 months | 1 year | 3 years | 5 years | 5 years | Total | |
| Financial assets | ||||||||
Cash and cash equivalents | 3,472,205 | 280,978 | – | – | – | – | – | 3,753,183 |
| Amounts due from credit | ||||||||
institutions | 2,423,722 | 218,959 | – | – | – | – | 635,784 | 3,278,465 |
Investment securities | 3,249,569 | 3,738,256 | 703,349 | 400,226 | 223,461 | 476,265 | 177,595 | 8,968,721 |
| Investment securities pledged | ||||||||
| under sale and repurchase | ||||||||
| agreements and securities | ||||||||
lending | – | 455,949 | 27,717 | – | – | – | – | 483,666 |
| Loans to customers, factoring | ||||||||
and finance lease receivables | 108 | 4,895,349 | 2,455,068 | 4,319,400 | 9,672,567 | 5,131,394 | 7,084,988 | 33,558,874 |
Accounts receivable and other loans | 1,553 | 6,672 | 280 | 306 | – | – | – | 8,811 |
Total | 9,147,157 | 9,596,163 | 3,186,414 | 4,719,932 | 9,896,028 | 5,607,659 | 7,898,367 | 50,051,720 |
| Financial liabilities | ||||||||
Client deposits and notes | 7,396,955 | 6,195,347 | 2,644,642 | 13,804,248 | 2,108,432 | 989,853 | 62,533 | 33,202,010 |
| Amounts owed to credit | ||||||||
institutions | 637,215 | 3,747,974 | 372,289 | 691,977 | 1,706,145 | 1,082,747 | 441,886 | 8,680,233 |
Debt securities issued | – | 141,930 | 89,019 | 384,150 | 668,508 | 799,138 | 172,271 | 2,255,016 |
Lease liability | – | 15,622 | 14,929 | 30,385 | 94,874 | 52,000 | 66,625 | 274,435 |
Total | 8,034,170 | 10,100,873 | 3,120,879 | 14,910,760 | 4,577,959 | 2,923,738 | 743,315 | 44,411,694 |
Net | 1,112,987 | (504,710) | 65,535 | (10,190,828) | 5,318,069 | 2,683,921 | 7,155,052 | 5,640,026 |
Accumulated gap | 1,112,987 | 608,277 | 673,812 | (9,517,016) | (4,198,947) | (1,515,026) | 5,640,026 |
| At 31 December 2023 | ||||||||
| Up to | Up to | Up to | Up to | Up to | Over | |||
| On 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, factoring 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 | ||||||||
| Up to | Up to | Up to | Up to | Up to | Over | |||
| On 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, factoring 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 2024 | |||
| Less than | More than | ||
| 1 year | 1 year | Total | |
Cash and cash equivalents | 3,753,183 | – | 3,753,183 |
Amounts due from credit institutions | 2,642,681 | 635,784 | 3,278,465 |
Investment securities | 8,091,400 | 877,321 | 8,968,721 |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending | 483,666 | – | 483,666 |
Loans to customers, factoring and finance lease receivables | 11,669,925 | 21,888,949 | 33,558,874 |
Accounts receivable and other loans | 8,811 | – | 8,811 |
Prepayments | 82,989 | 5,961 | 88,950 |
Foreclosed assets | – | 378,642 | 378,642 |
Right-of-use assets | – | 257,896 | 257,896 |
Investment properties | – | 134,338 | 134,338 |
Property and equipment | – | 550,097 | 550,097 |
Goodwill | – | 41,253 | 41,253 |
Intangible assets | – | 322,250 | 322,250 |
Income tax assets | 47,794 | 320 | 48,114 |
Other assets | 303,890 | 10,730 | 314,620 |
Assets held for sale | 20,008 | – | 20,008 |
Total assets | 27,104,347 | 25,103,541 | 52,207,888 |
Client deposits and notes | 30,041,192 | 3,160,818 | 33,202,010 |
Amounts owed to credit institutions | 5,449,455 | 3,230,778 | 8,680,233 |
Debt securities issued | 615,099 | 1,639,917 | 2,255,016 |
Lease liability | 60,936 | 213,499 | 274,435 |
Accruals and deferred income | 295,783 | 42,951 | 338,734 |
Income tax liabilities | 67,342 | 21,089 | 88,431 |
Other liabilities | 353,802 | – | 353,802 |
Total liabilities | 36,883,609 | 8,309,052 | 45,192,661 |
Net | (9,779,262) | 16,794,489 | 7,015,227 |
At 31 December 2023 | At 31 December 2022 | |||||
| Less than | More than | Less than | More than | |||
| 1 year | 1 year | Total | 1 year | 1 year | Total | |
Cash and cash equivalents | 3,101,824 | – | 3,101,824 | 3,584,843 | – | 3,584,843 |
Amounts due from credit institutions | 1,733,898 | 18,759 | 1,752,657 | 2,402,449 | 30,579 | 2,433,028 |
Investment securities | 4,851,703 | 278,054 | 5,129,757 | 4,022,815 | 326,914 | 4,349,729 |
| Loans to customers and finance lease | ||||||
receivables | 6,979,617 | 13,253,104 | 20,232,721 | 5,434,783 | 11,426,923 | 16,861,706 |
| Loans to customers, factoring and finance | ||||||
lease receivables | 47,562 | – | 47,562 | 379,346 | 18,644 | 397,990 |
Prepayments | 30,633 | 6,878 | 37,511 | 40,020 | 3,592 | 43,612 |
Foreclosed assets | – | 271,712 | 271,712 | – | 119,924 | 119,924 |
Right-of-use assets | – | 138,695 | 138,695 | – | 117,387 | 117,387 |
Investment properties | – | 124,068 | 124,068 | – | 166,546 | 166,546 |
Property and equipment | – | 436,955 | 436,955 | – | 398,855 | 398,855 |
Goodwill | – | 41,253 | 41,253 | – | 33,351 | 33,351 |
Intangible assets | – | 167,862 | 167,862 | – | 149,441 | 149,441 |
Income tax assets | 2,520 | – | 2,520 | 224 | 640 | 864 |
Other assets | 238,560 | 6,512 | 245,072 | 206,176 | 8,882 | 215,058 |
Assets held for sale | 27,389 | – | 27,389 | 29,566 | – | 29,566 |
Total assets | 17,013,706 | 14,743,852 | 31,757,558 | 16,100,222 | 12,801,678 | 28,901,900 |
Client deposits and notes | 18,876,634 | 1,646,105 | 20,522,739 | 16,481,748 | 1,779,649 | 18,261,397 |
Amounts owed to credit institutions | 3,286,308 | 1,869,701 | 5,156,009 | 3,865,628 | 1,401,025 | 5,266,653 |
Debt securities issued | 38,929 | 382,430 | 421,359 | 340,442 | 305,526 | 645,968 |
Lease liability | 34,641 | 107,293 | 141,934 | 28,206 | 86,264 | 114,470 |
Accruals and deferred income | 90,762 | 38,593 | 129,355 | 73,660 | 32,706 | 106,366 |
Income tax liabilities | 185,440 | 13,618 | 199,058 | 20,258 | 79,275 | 99,533 |
Other liabilities | 167,268 | – | 167,268 | 157,948 | 743 | 158,691 |
Total liabilities | 22,679,982 | 4,057,740 | 26,737,722 | 20,967,890 | 3,685,188 | 24,653,078 |
Net | (5,666,276) | 10,686,112 | 5,019,836 | (4,867,668) | 9,116,490 | 4,248,822 |
At 31 December 2024 | At 31 December 2023 | At 31 December 2022 | ||||
| Key | Key | Key | ||||
| management | management | management | ||||
| Associates | personnel* | Associates | personnel* | Associates | personnel* | |
Loans outstanding | – | 30,455 | – | 10,926 | – | 9,752 |
Interest income on loans | – | 2,323 | – | 556 | – | 745 |
Expected credit loss | – | 81 | – | (40) | – | (200) |
Deposits | 3,741 | 27,774 | 2,039 | 13,351 | 243 | 12,633 |
Interest expense on deposits | 194 | 2,329 | – | 863 | – | 959 |
Debt securities issued | – | 10,574 | – | – | – | – |
| Interest expense on debt securities | ||||||
issued | – | 427 | – | – | – | – |
2024 | 2023 | 2022 | |
Salaries and other benefits | 19,585 | 17,824 | 11,841 |
Cash compensation | 45,266 | – | – |
Share-based payments compensation (note 30) | 44,341 | 50,861 | 58,208 |
Total key management compensation | 109,192 | 68,685 | 70,049 |
| As at | As at | |
| 31 December | 31 December | |
| 2024 | 2023 | |
Tier 1 capital | 5,957,405 | 4,603,352 |
Tier 2 capital | 462,428 | 499,018 |
Total capital | 6,419,833 | 5,102,370 |
Risk-weighted assets | 29,080,593 | 23,061,905 |
Tier 1 capital ratio | 20.5% | 20.0% |
Total capital ratio | 22.1% | 22.1% |
Min. requirement for Tier 1 capital ratio | 17.0% | 16.7% |
Min. requirement for Total capital ratio | 19.9% | 19.6% |
| As at | |
| 31 December | |
| NBG (Basel III) capital adequacy ratio | 2022 |
Tier 1 capital | 3,388,048 |
Tier 2 capital | 618,232 |
Total capital | 4,006,280 |
Risk-weighted assets | 20,279,424 |
Tier 1 capital ratio | 16.7% |
Total capital ratio | 19.8% |
Min. requirement for Tier 1 capital ratio | 13.8% |
Min. requirement for Total capital ratio | 17.2% |
| As at | |
| 31 December | |
| Armenia capital adequacy ratio | 2024 |
Tier 1 capital | 1,686,547 |
Tier 2 capital | 252,573 |
Total capital | 1,939,120 |
Risk-weighted assets | 11,703,258 |
Tier 1 capital ratio | 14.4% |
Total capital ratio | 16.6% |
Min. requirement for Tier 1 capital ratio | 13.8% |
Min. requirement for Total capital ratio | 16.5% |
Cash consideration payment | 689,883 |
Deferred consideration | 56,686 |
Present value of redemption liability for put option | 82,955 |
Total purchase consideration | 829,524 |
| Carrying value | |||
| in Ameriabank’s | Fair value | Total fair value | |
| accounts | adjustments | recognised | |
Cash and cash equivalents | 989,930 | – | 989,930 |
Amounts due from credit institutions | 707,851 | – | 707,851 |
Investment securities | 1,084,296 | – | 1,084,296 |
| Investment securities pledged under sale and repurchase agreements and securities | |||
lending | 87,063 | – | 87,063 |
Loans to customers, factoring and finance lease receivables | 6,811,477 | 21,430 | 6,832,907 |
Foreclosed assets | 5,453 | – | 5,453 |
Right-of-use assets | 77,162 | 11,811 | 88,973 |
Property and equipment | 63,346 | 14,669 | 78,015 |
Intangible assets | 47,958 | 47,925 | 95,883 |
Prepayments | 41,935 | – | 41,935 |
Other assets | 41,176 | – | 41,176 |
Client deposits and notes | (6,522,822) | – | (6,522,822) |
Amounts owed to credit institutions | (851,401) | 11,921 | (839,480) |
Debt securities issued | (886,862) | – | (886,862) |
Lease liability | (88,172) | – | (88,172) |
Accruals and deferred income | (47,406) | – | (47,406) |
Income tax liabilities | (49,265) | (19,396) | (68,661) |
Other liabilities | (84,667) | – | (84,667) |
Total | 1,427,052 | 88,360 | 1,515,412 |
Total purchase consideration | 829,524 | ||
Gain on bargain purchase arising from the acquisition | 685,888 |
| 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 paybales | (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) |
Non-controlling interest 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 |