| Summary on Reconciliation of Results under Group Reporting Basis to US GAAP |
The following table summarizes the results for each segment on a Group Reporting Basis, as well as provides a reconciliation of total results under the Group Reporting Basis to U.S. GAAP consolidated totals: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Group Reporting Basis Consolidated Amounts | | | | | | | | | | | | | | | | | | | | | | | | IWPB | | CIB | | CC | | | | Total | | Group Reporting Basis Adjust- ments(1) | | Group Reporting Basis Reclassi- fications(2) | | U.S. GAAP Consolidated Totals | | (in millions) | | Three Months Ended June 30, 2026 | | | | | | | | | | | | | | Net interest income (expense) | $ | 172 | | | $ | 481 | | | $ | (124) | | | | | $ | 529 | | | $ | 6 | | | $ | 14 | | | $ | 549 | | | Other operating income | 62 | | | 433 | | | 120 | | | | | 615 | | | (2) | | | (1) | | | 612 | | | Total operating income (expense) | 234 | | | 914 | | | (4) | | | | | 1,144 | | | 4 | | | 13 | | | 1,161 | | | Expected credit losses / provision for credit losses | 1 | | | (9) | | | — | | | | | (8) | | | (30) | | | — | | | (38) | | | 233 | | | 923 | | | (4) | | | | | 1,152 | | | 34 | | | 13 | | | 1,199 | | | Operating expenses: | | | | | | | | | | | | | | | | | Direct Costs | 90 | | | 86 | | | 28 | | | | | 204 | | | N/A | | N/A | | N/A | | Indirect Costs | 92 | | | 336 | | | 48 | | | | | 476 | | | N/A | | N/A | | N/A | | Total operating expenses | 182 | | | 422 | | | 76 | | | | | 680 | | | 10 | | | 13 | | | 703 | | | Profit (loss) before income tax | $ | 51 | | | $ | 501 | | | $ | (80) | | | | | $ | 472 | | | $ | 24 | | | $ | — | | | $ | 496 | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | | | | | | | | | | | | | | Net interest income (expense) | $ | 188 | | | $ | 460 | | | $ | (85) | | | | | $ | 563 | | | $ | 6 | | | $ | (46) | | | $ | 523 | | | Other operating income | 64 | | | 313 | | | 85 | | | | | 462 | | | — | | | 56 | | | 518 | | | Total operating income | 252 | | | 773 | | | — | | | | | 1,025 | | | 6 | | | 10 | | | 1,041 | | | Expected credit losses / provision for credit losses | 1 | | | 63 | | | — | | | | | 64 | | | (22) | | | — | | | 42 | | | 251 | | | 710 | | | — | | | | | 961 | | | 28 | | | 10 | | | 999 | | | Operating expenses: | | | | | | | | | | | | | | | | | Direct Costs | 106 | | | 115 | | | 13 | | | | | 234 | | | N/A | | N/A | | N/A | | Indirect Costs | 97 | | | 327 | | | 29 | | | | | 453 | | | N/A | | N/A | | N/A | | Total operating expenses | 203 | | | 442 | | | 42 | | | | | 687 | | | (1) | | | 10 | | | 696 | | | Profit (loss) before income tax | $ | 48 | | | $ | 268 | | | $ | (42) | | | | | $ | 274 | | | $ | 29 | | | $ | — | | | $ | 303 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Group Reporting Basis Consolidated Amounts | | | | | | | | | | | | | | | | | | | | | | | | IWPB | | CIB | | CC | | | | Total | | Group Reporting Basis Adjust- ments(1) | | Group Reporting Basis Reclassi- fications(2) | | U.S. GAAP Consolidated Totals | | (in millions) | | Six Months Ended June 30, 2026 | | | | | | | | | | | | | | Net interest income (expense) | $ | 362 | | | $ | 966 | | | $ | (258) | | | | | $ | 1,070 | | | $ | 11 | | | $ | 20 | | | $ | 1,101 | | | Other operating income | 128 | | | 780 | | | 251 | | | | | 1,159 | | | (9) | | | 6 | | | 1,156 | | | Total operating income (expense) | 490 | | | 1,746 | | | (7) | | | | | 2,229 | | | 2 | | | 26 | | | 2,257 | | | Expected credit losses / provision for credit losses | 3 | | | 25 | | | — | | | | | 28 | | | (18) | | | — | | | 10 | | | 487 | | | 1,721 | | | (7) | | | | | 2,201 | | | 20 | | | 26 | | | 2,247 | | | Operating expenses: | | | | | | | | | | | | | | | | | Direct Costs | 174 | | | 174 | | | 54 | | | | | 402 | | | N/A | | N/A | | N/A | | Indirect Costs | 194 | | | 670 | | | 65 | | | | | 929 | | | N/A | | N/A | | N/A | | Total operating expenses | 368 | | | 844 | | | 119 | | | | | 1,331 | | | 15 | | | 26 | | | 1,372 | | | Profit (loss) before income tax | $ | 119 | | | $ | 877 | | | $ | (126) | | | | | $ | 870 | | | $ | 5 | | | $ | — | | | $ | 875 | | | Balances at end of period: | | | | | | | | | | | | | | | | Total assets | $ | 33,991 | | | $ | 159,053 | | | $ | 3,581 | | | | | $ | 196,625 | | | $ | (15,917) | | | $ | — | | | $ | 180,708 | | | Total loans, net | 24,918 | | | 35,715 | | | — | | | | | 60,633 | | | 59 | | | 988 | | | 61,680 | | | Goodwill | — | | | 358 | | | — | | | | | 358 | | | 100 | | | — | | | 458 | | | Total deposits | 25,424 | | | 97,034 | | | — | | | | | 122,458 | | | (2,693) | | | 7,048 | | | 126,813 | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | | | | | | | | | | | | | | Net interest income (expense) | $ | 374 | | | $ | 933 | | | $ | (185) | | | | | $ | 1,122 | | | $ | 12 | | | $ | (85) | | | $ | 1,049 | | | Other operating income | 115 | | | 636 | | | 181 | | | | | 932 | | | (3) | | | 105 | | | 1,034 | | | Total operating income (expense) | 489 | | | 1,569 | | | (4) | | | | | 2,054 | | | 9 | | | 20 | | | 2,083 | | | Expected credit losses / provision for credit losses | 3 | | | 147 | | | — | | | | | 150 | | | 10 | | | — | | | 160 | | | 486 | | | 1,422 | | | (4) | | | | | 1,904 | | | (1) | | | 20 | | | 1,923 | | | Operating expenses: | | | | | | | | | | | | | | | | | Direct Costs | 192 | | | 225 | | | 55 | | | | | 472 | | | N/A | | N/A | | N/A | | Indirect Costs | 196 | | | 640 | | | 19 | | | | | 855 | | | N/A | | N/A | | N/A | | Total operating expenses | 388 | | | 865 | | | 74 | | | | | 1,327 | | | 9 | | | 20 | | | 1,356 | | | Profit (loss) before income tax | $ | 98 | | | $ | 557 | | | $ | (78) | | | | | $ | 577 | | | $ | (10) | | | $ | — | | | $ | 567 | | | Balances at end of period: | | | | | | | | | | | | | | | | Total assets | $ | 38,525 | | | $ | 151,215 | | | $ | 4,243 | | | | | $ | 193,983 | | | $ | (17,616) | | | $ | — | | | $ | 176,367 | | | Total loans, net | 27,369 | | | 34,566 | | | — | | | | | 61,935 | | | (1,684) | | | 3,334 | | | 63,585 | | | Goodwill | — | | | 358 | | | — | | | | | 358 | | | 100 | | | — | | | 458 | | | Total deposits | 27,247 | | | 91,520 | | | — | | | | | 118,767 | | | (1,598) | | | 9,012 | | | 126,181 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
N/A Not Applicable (1)Represents adjustments associated with differences between U.S. GAAP and the Group Reporting Basis. (2)Represents differences in financial statement presentation between U.S. GAAP and the Group Reporting Basis.
|