XML 38 R29.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Accounting for the acquisition of Credit Suisse Group (Tables)
6 Months Ended
Jun. 30, 2024
Disclosure Of Business Combinations [Line items]  
Recognized amounts of indetifiable assets acquited and liabilities assumed
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
USD m
Purchase price consideration, after consideration of share-based compensation awards
3,710
Credit Suisse Group net identifiable assets on the acquisition
 
date
Assets
As previously
reported in the
Annual Report 2023
Measurement period
adjustment
Revised
Cash and balances at central banks
93,012
(89)
92,923
Amounts due from banks
13,590
(15)
13,575
Receivables from securities financing transactions measured at amortized
 
cost
26,194
26,194
Cash collateral receivables on derivative instruments
20,878
20,878
Loans and advances to customers
247,219
(175)
247,044
Other financial assets measured at amortized cost
13,428
(43)
13,385
Total financial assets measured at amortized cost
414,322
(322)
414,000
Financial assets at fair value held for trading
56,237
56,237
Derivative financial instruments
62,162
62,162
Brokerage receivables
366
366
Financial assets at fair value not held for trading
54,199
54,199
Total financial assets measured at fair value through profit or loss
172,964
172,964
Financial assets measured at fair value through other comprehensive income
0
0
Investments in associates
1,569
1,569
Property, equipment and software
6,055
6,055
Intangible assets
1,287
1,287
Deferred tax assets
998
998
Other non-financial assets
6,892
6,892
Total assets
604,088
(322)
603,766
Liabilities
Amounts due to banks
107,617
107,617
Payables from securities financing transactions measured at amortized cost
11,911
11,911
Cash collateral payables on derivative instruments
10,939
10,939
Customer deposits
183,119
183,119
Debt issued measured at amortized cost
110,491
110,491
Other financial liabilities measured at amortized cost
7,992
7,992
Total financial liabilities measured at amortized cost
432,070
432,070
Financial liabilities at fair value held for trading
5,711
5,711
Derivative financial instruments
67,782
67,782
Brokerage payables designated at fair value
316
316
Debt issued designated at fair value
44,909
44,909
Other financial liabilities designated at fair value
7,574
7,574
Total financial liabilities measured at fair value through profit or loss
126,292
126,292
Provisions and contingent liabilities
9,945
161
10,106
Other non-financial liabilities
3,901
3,901
Total liabilities
572,209
161
572,370
Non-controlling interests
(285)
(285)
Fair value of net assets acquired
31,594
(483)
31,110
Settlement of pre-existing relationships
135
135
Negative goodwill resulting from the acquisition
27,748
(483)
27,264
Effect of the measurement period adjustments on the Income statement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Effect of the measurement period adjustments on the income statement for the six-month period and the quarter
ended 30
June 2023
For the six-month period ended 30 June 2023
For the quarter ended 30 June 2023
USD m
Including
measurement
period
adjustments
made in the
third quarter
2023
Measurement
period
adjustment
made in the
Annual Report
2023
Measurement
period
adjustments
made in the
second
quarter 2024
Revised
As previously
reported in the
third quarter
2023 report
Measurement
period
adjustment
made in the
Annual Report
2023
Measurement
period
adjustments
made in the
second quarter
2024
Revised
Net interest income
3,095
3,095
1,707
1,707
Other net income from financial instruments measured
at fair value through profit or loss
5,198
5,198
2,517
2,517
Fee and commission income
10,688
10,688
5,635
5,635
Fee and commission expense
(954)
(954)
(507)
(507)
Net fee and commission income
9,734
9,734
5,128
5,128
Other income
258
258
188
188
Total revenues
18,284
18,284
9,540
9,540
Negative goodwill
28,925
(1,177)
(483)
27,264
28,925
(1,177)
(483)
27,264
Credit loss expense / (release)
662
662
623
623
Operating expenses
15,696
15,696
8,486
8,486
Operating profit / (loss) before tax
30,852
(1,177)
(483)
29,191
29,356
(1,177)
(483)
27,695
Tax expense / (benefit)
820
820
361
361
Net profit / (loss)
30,032
(1,177)
(483)
28,371
28,995
(1,177)
(483)
27,334
Net profit / (loss) attributable to non-controlling
interests
11
11
3
3
Net profit / (loss) attributable to shareholders
30,021
(1,177)
(483)
28,360
28,992
(1,177)
(483)
27,331
Effect of the measurement period adjustments on the balance sheet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Effect of the measurement period adjustments on the balance sheet as of 31 March 2024 and 31 December 2023
USD m
As of 31 March 2024
As of 31 December 2023
Assets
As previously
reported in the
first quarter
2024 report
Measurement
period
adjustment
made in the
second quarter
2024
Revised
As previously
reported in the
first quarter
2024 report
Measurement
period
adjustment
made in the
second quarter
2024
Revised
Total financial assets measured at amortized cost
1,110,067
(322)
1,109,745
1,189,773
(322)
1,189,451
of which: Cash and balances at central banks
271,527
(89)
271,439
314,148
(89)
314,060
of which: Amounts due from banks
22,143
(15)
22,128
21,161
(15)
21,146
of which: Loans and advances to customers
605,283
(175)
605,108
639,844
(175)
639,669
of which: Other financial assets measured at amortized cost
62,750
(43)
62,707
65,498
(43)
65,455
Total assets
1,607,120
(322)
1,606,798
1,717,246
(322)
1,716,924
Liabilities
Provisions and contingent liabilities
10,914
161
11,076
12,250
161
12,412
Total liabilities
1,521,354
161
1,521,515
1,630,607
161
1,630,769
Equity
Equity attributable to shareholders
85,260
(483)
84,777
86,108
(483)
85,624
of which: Retained earnings
76,436
(483)
75,952
74,880
(483)
74,397
Total equity
85,766
(483)
85,283
86,639
(483)
86,156
Total liabilities and equity
1,607,120
(322)
1,606,798
1,717,246
(322)
1,716,924
Effect of the measurement period adjustments on the statement of cash flows
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Effect of the measurement period adjustments on the statement of cash flows for the six-month period ended 30 June
2023
For the six-month period ended 30 June 2023
USD m
As previously
reported in the
third quarter
2023 report
Cumulative
measurement
period
adjustment
Revised
Cash flow from / (used in) operating activities
Net profit / (loss)
30,032
(1,661)
28,371
of which: Negative goodwill
(28,925)
1,661
(27,264)
Net cash flow from / (used in) operating activities
17,665
17,665
of which: Loans and advances to customers and customer deposits
1,542
714
2,256
of which: Financial assets and liabilities at fair value held for trading
 
and derivative financial instruments
(7,050)
1,268
(5,782)
of which: Financial assets at fair value not held for trading and other financial
 
assets and liabilities
6,015
(1,982)
4,033
Net cash flow from / (used in) investing activities
104,869
(104)
104,765
of which: Cash and cash equivalents acquired upon acquisition of
 
the Credit Suisse Group
108,510
(104)
108,406
Net cash flow from / (used in) financing activities
(25,056)
(25,056)
Total cash flow
Cash and cash equivalents at the beginning of the period
195,321
195,321
Net cash flow from / (used in) operating, investing and financing
activities
97,478
(104)
97,374
Effects of exchange rate differences on cash and cash equivalents
2,960
2,960
Cash and cash equivalents at the end of the period
295,759
(104)
295,656
of which: cash and balances at central banks
261,504
(89)
261,415
of which: amounts due from banks
21,996
(15)
21,981
of which: money market paper
12,259
12,259