Financial Report Financial Report
Financial Report Financial Report
Notes
31 December 2010
ASSETS Cash and balances with central bank 1,199,959,180 Treasury bills and other eligible bills 20,655,278 Loans and advances to banks 371,006,664 Derivative financial instruments 51,275,094 Trading assets 3,855,133 Loans and advances to customers 108,563,944 Investment securities 5 744,875,014 Deferred income tax assets 1,785,387 Intangible assets 23,038,970 Information technology systems 7 20,282,874 Property, plant and equipment 8 29,317,844 Other assets 28,836,279 16,055,764 934,012,530 476,231,778 36,301,659 1,598,992 113,114,945 645,145,803 - 3,229,705 16,140,658 19,455,160 24,205,441 57,622,629 768,603,990 595,836,109 24,364,014 1,632,444 118,677,323 670,155,319 7,131,987 23,204,125 17,604,890 22,377,337 31,617,899 2,338,828,066
LIABILITIES AND EQUITY Liabilities Deposits from banks 14,869,781 1,881,605 6,861,100 Derivative financial instruments 18,302,785 32,265,805 5,339,030 Due to customers 2,316,461,788 2,046,048,584 2,092,110,513 Other liabilities 21,425,772 14,497,597 20,309,511 Current income tax liabilities 1,435,040 - 5,915,348 Deferred tax liabilities 1,112,916 1,208,461 1,155,919 Provisions 5,631,238 1,260,093 8,126,044 Total liabilities 2,379,239,320 2,097,162,145 Equity Ordinary shares 9 Share premium Share option reserve Other reserve Treasury shares 10 Retained earnings Total equity 2,139,817,465
The notes on pages 6 to 14 form an integral part of this condensed interim financial information All amounts in Swiss Francs 1
Notes
Quarter ended 30 September 2011 18,531,703 (1,567,663) 16,964,040 5,404,901 (1,604,731) 3,800,170 12,005,169 32,769,379 (22,226,799) 10,542,580 (2,057,250) - 8,485,330
0.59 0.59 14,487,801
9 months ended 30 September 2011 55,998,683 (5,771,384) 50,227,299 16,430,922 (4,789,978) 11,640,944 38,370,576 100,238,819 (66,572,772) 33,666,047 (7,366,548) - 26,299,499
1.83 1.83 14,400,216
2010 16,167,476 (1,927,158) 14,240,318 5,149,948 (1,818,455) 3,331,493 5,258,439 22,830,250 (15,708,586) 7,121,664 (1,192,556) - 5,929,108
0.42 0.42 14,160,926
2010 52,981,505 (6,216,738) 46,764,767 13,662,458 (4,984,275) 8,678,183 16,945,332 72,388,282 (48,720,775) 23,667,507 (4,804,359) 777,257 19,640,405
1.39 1.39 14,097,579
Fee and commission income Fee and commission expense Net fee and commission income Interest income Interest expense Net interest income Net trading income 3
Operating profit Income tax expense Gain recognised on acquisition of subsidiary Net profit
Earning per share Diluted earning per share Weighted average number of ordinary shares 6 6 6
The notes on pages 6 to 14 form an integral part of this condensed interim financial information All amounts in Swiss Francs
Notes
Net profit for the period Other comprehensive income: Gains / (losses) recognised directly in equity Available-for-sale financial assets
Income tax relating to components of other comprehensive income (AFS assets) Hedge reserve Income tax relating to components of other comprehensive income (Hedge reserve)
Other comprehensive income for the period, net of tax (1,773,947) Total comprehensive income for the period 6,711,383
The notes on pages 6 to 14 form an integral part of this condensed interim financial information All amounts in Swiss Francs 3
Share Share capital premium Share Option reserve Other reserve Treasury shares Retained earnings
Total
Balance at 1 January 2011 2,927,674 40,011,434 2,455,677 (604,855) (17,808,463) 172,029,134 199,010,601 Change in investment securities Tax impact on investment securities Net profit of the period - - - - - - - - - - - - - (1,738,877) - 388,987 - - - - - - (1,738,877) 388,987 26,299,499 24,949,609 (8,607,208) (134,915) 836,275 -
Total comprehensive income for the period Dividend Currency translation differences
- (1,349,890) - - - (134,915)
Employee stock option plan: Value of services provided - - 836,275 - - - Reclassification of value of services provided for stock options exercised, lapsed or expired in the period - - (785,426) - - 785,426
Purchase of treasury shares - - - - (6,355,414) - (6,355,414) Sale of treasury shares - (593,169) - - 15,106,562 - 14,513,393 Balance at 30 September 2011 2,927,674 39,418,265 2,506,526 (2,089,660) (9,057,315) 1 90,506,851 224,212,341
Balance at 1 January 2010 2,927,674 38,314,296 2,042,605 (1,306,820) (26,518,573) 158,781,171 174,240,353 Change in investment securities Tax impact on investment securities Net profit of the period - - - - - - - - - - - - - - - 888,509 (198,759) - 689,750 - - - - - 888,509 (198,759) 19,640,405 20,330,155 (8,548,519) 775,576 (5,874,133) 7,406,858
Employee stock option plan: Value of services provided - - 775,576 - - Reclassification of value of services provided for stock options exercised, lapsed or expired in the period - - (551,448) - - Purchase of treasury shares Sale of treasury shares Balance at 30 September 2010 - - - 928,963 - - - (5,874,133) - 6,477,895
The notes on pages 6 to 14 form an integral part of this condensed interim financial information All amounts in Swiss Francs
Notes
9 months ended 30 September 2011 53,848,195 (5,717,683) 21,267,310 (4,377,040) (2,222,689) 24,288,336 (79,875,633) 7,210,796 2010 52,921,216 (6,344,594) 8,163,996 (4,374,555) (1,003,925) 13,146,711 (13,611,464) 48,897,385
Cash flow from / (used in) operating activities Fees and commission receipts Fees and commission paid Interest receipts Interest paid Purchase of trading assets Net trading income Cash payments to employees and suppliers Cash flow from operating profit before changes in operating assets and liabilities
Net (increase) / decrease in operating assets and net increase / (decrease) in operating liabilities Loans and advances to customers 10,113,379 Loans and advances to banks - Due to customers 224,351,275 Other liabilities (7,241,490) Net cash from operating activities Cash flow from / (used in) investing activities Purchase of property, plant and equipment and Information technology systems 7/8 Proceeds from sale/reimbursement of investment securities Purchase of investment securities Purchase of subsidiary, net of cash acquired Net cash used in investing activities Cash flow from / (used in) financing activities Purchase of treasury shares Sale of treasury shares Dividend Net cash used in financing activities Increase/decrease in cash and cash equivalents Movements in cash and cash equivalents Balance at beginning of year Increase / (Decrease) Balance at 30 September 234,433,960
(16,556,774) 258,029,406 (313,907,650) - (72,435,018) (6,355,414) 14,513,393 (8,607,208) (449,229) 161,549,713 1,415,201,628 161,549,713 1,576,751,341
(9,716,559) 72,401,856 (362,098,929) (3,604,465) (303,018,097) (5,874,133) 7,406,858 (8,548,519) (7,015,794) 12,632,039 1,344,671,380 12,632,039 1,357,303,419
The notes on pages 6 to 14 form an integral part of this condensed interim financial information All amounts in Swiss Francs 5
2. Reportable segments
The analysis of reportable segments for the 9 months period ending 30 September 2011 and 2010 are as follows:
9 months ended 30 September In CHFm 2011 Net Revenues - Private Clients Direct Operating Costs - Private Clients Direct Marketing Costs - Private Clients 55.3 (5.5) (4.1)
45.7
16.9 (4.0) (0.4)
47.9
15.3 (2.8) (0.5)
12.5
58.2 30.1 (10.1) (3.6) 16.4 (12.5) (14.0) (3.0) (9.2) (2.1) (40.8) 33.7 (7.4) - 26.3
12.0
59.9 (10.4) (14.0) (3.2) (8.6) (36.2) 23.7 (4.9) 0.8 19.6
Operating Cost - Technology Operating Cost - Operations Operating Cost - Marketing Operating Cost - G&A Fair value impact on trading assets & investment securities Total Platform and Infrastructure Operations Costs Operating profit Income tax expense Gain on acquisition of subsidiary Net profit
In Q3 2010, eForex Net revenues amounting CHF 7.6m were included in Net revenues from Private Clients and CHF 1.4m from B2B Clients. The Group does not have any client representing more than 10% of its revenues.
Foreign exchange revenues - eForex 30,061,017 - Others 10,409,653 40,470,670 Unrealised fair value gains/(losses) - From Investment securities (1,334,275) - From Trading assets (842,771) (2,177,046) Realised gains/(losses) - Gain less losses from investment securities 76,952 Total 38,370,576
4. Operating expenses
Payroll & related expenses Other operating expenses Marketing expenses Provisions Depreciation Total 9 months ended 30 September 2011 29,638,324 18,321,608 11,209,402 300,000 7,103,438 66,572,772 2010 19,936,769 15,017,736 8,044,684 300,000 5,421,586 48,720,775
5. Investment securities
R ecognition as per IAS 39 9 months ended 30 September 2011 o f unrealised gains/(losses) Unrealised gains/ Comprehensive Income Carrying value Fair value (losses) income Statement Not recognised Available-for-sale Held-to-maturity 357,253,504 370,924,376 357,253,504 386,117,768 (1,809,471) (1,809,471) 15,193,392
- -
15,193,392 15,193,392
(1,334,275)
- (1,334,275)
760,068,406
Available-for-sale Held-to-maturity
Quarter ended 30 September 2011 Unrealised g ains/(losses) (1,809,471) 15,193,392 Change in quarter (2,330,786) 5,791,900
(1,334,275)
(1,010,466) 2,450,648
12,049,646
R ecognition as per IAS 39 9 months ended 30 September 2010 o f unrealised gains/(losses) Unrealised gains/ Comprehensive Income Carrying value Fair value (losses) income Statement Not recognised Available-for-sale Held-to-maturity 216,389,070 428,756,733 216,389,070 447,089,079 663,478,149 888,682 18,332,346
888,682 - 888,682
- - -
18,332,346 18,332,346
645,145,803
19,221,028
Available-for-sale
Quarter ended 30 September 2010 Un realised gains/(losses) 888,682 Change in quarter 1,146,568 3,943,667 5,090,235
b) Diluted Net Profit Weighted average number of ordinary shares in issue Adjustments for share options Weighted average number of ordinary shares for diluted earnings per share options
Quarter ended 30 September 2011 8,485,330 14,487,801 - 14,487,801 0.59 2010 5,929,108 14,160,926 2,897 14,163,823 0.42
9 months ended 30 September 2011 26,299,499 14,400,216 - 14,400,216 1.83 2010 19,640,405 14,097,579 3,921 14,101,500 1.39
Additions to Information technology systems include an amount of CHF 5,205,908 (2010: CHF 5,016,602) representing own costs capitalised in connection with the development of the systems of the Bank.
The total cost of the property includes an aggregate CHF 144,466 of own costs capitalised (2010: CHF 91,412). On 19 October 2010, Swissquote Bank Ltd entered into a contract with a construction company, which purpose is the realisation of the extension of the Swissquote offices in Gland, Switzerland. The value of the contract is CHF 42.2m, including applicable VAT. The extension will consist of 6,700 sqm office space (max. 500 work places), storage rooms and parking, and is scheduled to be delivered in December 2013. Up to 30 September 2011, the Bank made an aggregate advanced payment of CHF 9.27m to the construction company (of which CHF 1.75m paid in 2010). The payment schedule of the amount payable to the construction company is as follows : a total of CHF 13.8m in 2011, CHF 16.0m in 2012 and CHF 10.65m in 2013. Depreciation is expected to start once the construction is delivered (Q4-2013).
10
9. Ordinary shares
a) Numbers of Shares in 2011 1 January Change 30 September Issued shares Ordinary share capital Number of shares Nominal value per share (CHF) Total nominal value (CHF) Unissued shares Conditional capital Number of conditional shares Nominal value per share (CHF) Total nominal value (CHF) Authorised capital Amount authorised (CHF) Nominal value per share (CHF) Number of authorised shares
- - -
The Annual General Meeting approved on 6 May 2011 the increase of the conditional capital to 750,000 conditional shares for a nominal value of CHF 150,000 and the decrease of the authorised capital to an authorised amount of CHF 700,000 (corresponding to 3,500,000 authorised shares).
b) Numbers of Shares in 2010 Issued shares Ordinary share capital Number of shares Nominal value per share (CHF) Total nominal value (CHF) Unissued shares Conditional capital Number of conditional shares Nominal value per share (CHF) Total nominal value (CHF) Authorised capital Amount authorised (CHF) Nominal value per share (CHF) Number of authorised shares 1 January Change 30 September
- - -
- - - - - -
11
Acquisition - shares 137,097 unit price ranging from CHF 29.67 to 61.70 Disposal - shares (229,423) unit price ranging from CHF 46.86 to 58.91 Remittance to optionees - shares (38,174) unit price ranging from CHF 34.00 to 47.00 End of the period - 30 September (shares) Total cost in CHF % of the issued shares 172,904 9,057,315 1.18%
The Treasury shares are primarly acquired for the purpose of covering the employees stock option plans.
12
Conditional Allocation shares available 7th - 8th 9th 10th 11th 12th 13th Total for exercise Balance at 1 January 2010 131,922 102,000 125,284 85,032 - - 444,238 211,060
Grants - - - - 132,735 - 132,735 Exercised Covered by: the issue of new shares - - - - - - - treasury shares (116,635) - (66) - - - (116,701) Lapsed - (36,302) (4,304) (3,120) - - (43,726) Balance at 30 September 2010 Balance at 1 January 2011 15,287 12,380 65,698 65,698 120,914 111,971 81,912 81,720 132,735 132,495 - - 416,546 404,264 211,060 211,060 538,940
Increase of conditional capital Grants - - - - - 237,657 237,657 Exercised Covered by: the issue of new shares - - - - - - - treasury shares (10,315) - (27,859) - - - (38,174) Lapsed - (2,065) (34,940) (15,692) (3,600) (5,400) - (61,697) Balance at 30 September 2011 - 30,758 68,420 78,120 127,095 237,657 542,050
750,000
Less options outstanding (542,050) Intermediary balance (including conditional shares) 207,950 207,950 Number of treasury shares available at 30 September 2011 172,904 380,854 Balance shares available for future grants
The CHF 5.13 fair value of the options granted in Q3-2011 in the 13th allocation has been determined using the following parameters: Strike price CHF 34.27; Spot price at grant: CHF 30.80; Volatility :39.31%. Options granted are exercisable in 3 equal tranches and each tranche has a maximum duration of exercise of two years. The exercise of the first tranche starts one year after the date of grant, the second tranche two years and the third three years after the date of grant. For the determination of the fair value of the options, the Group assumes that options will be exercised in average one year after the date they respectively become exercisable. Further the calculation assumes that 20% of the options will lapse in the vesting period.
13
14
15