Bank of America Merrill Lynch Banking & Financial Services ... · Bank of America Merrill Lynch...

27
Bank of America Merrill Lynch Banking & Financial Services Conference November 12, 2013 Citi | Investor Relations Manuel Medina-Mora Co-President, Citigroup CEO, Global Consumer Banking

Transcript of Bank of America Merrill Lynch Banking & Financial Services ... · Bank of America Merrill Lynch...

Bank of America Merrill Lynch

Banking & Financial Services Conference

November 12, 2013

Citi | Investor Relations

Manuel Medina-Mora

Co-President, Citigroup

CEO, Global Consumer Banking

Highlights

Our Consumer Strategy

– Customer-centric franchise

– Focused on top cities and target clients

– Well-positioned for organic growth

– Leveraging our globality

Our Key Execution Priorities

– Deepening client relationships

– Improving operating efficiency

– Focusing on risk management

Our Financial Results

– Increasing contribution to Citicorp

– Maintained efficiency in challenging environment

– Favorable credit trends

– Attractive returns

2

Global Consumer Banking in Citicorp

23%

36%

53% 47%

50% 12%

32% 44%

10% 50%

15%

20%

18% 2%

(11)%

Assets Deposits Revenues Net Income(4) (4)

$1,778 $73

$16

$914

• 36 countries

• ~3,800 branches(2)

• ~62 million customers(3)

• #1 credit card issuer globally

• $330 billion in deposits

• $293 billion in loans

• $162 billion in consumer AUMs

…with significant contributions to Citicorp A global franchise(1)…

($B)

GCB S&B CTS

Note: GCB: Global Consumer Banking; S&B: Securities & Banking; CTS: Citi Transaction Services.

(1) As of 9/30/13.

(2) Excludes ~400 branches from the Banco de Chile joint venture.

(3) Excludes Retail Services in North America cards, representing ~90 million accounts.

(4) Last twelve months ending 9/30/13, excluding, as applicable, CVA/DVA in all periods, a 3Q’13 tax benefit and 4Q’12 repositioning charges. For additional information,

please refer to Slide 26. 3

Corp/Other

(1) (1)

Our Consumer Strategy

A customer-centric franchise

I

Focused on top cities and target clients

II

Well-positioned for organic growth

III

Leveraging our globality

IV

4

Focused on high credit quality consumer segments with similar financial needs across markets

Retail Banking – Focused on Major Cities(1)

Institutional Market (ICG)

Major Consumer Banking Cities (GCB)

5

Existing presence in 121 of the world’s top 150 cities

North America

• 14 cities

• 983 branches

• 23.9 MM customers

Latin America

• 31 cities

• 2,031 branches(2)

• 20.7 MM customers

Asia

• 56 cities

• 562 branches

• 15.1 MM customers

EMEA

• 20 cities

• 201 branches

• 2.5 MM customers

Note:

(1) As of 9/30/13. Customers include both Citi Retail Banking and Cards customers (excludes Retail Services in North America cards).

(2) Excludes ~400 branches from the Banco de Chile joint venture.

Share of Purchase Sales by Country(2)

Credit Cards – #1 Issuer Globally(1)

Broader target market; focused on high quality segments and deepening existing relationships

Global footprint with exposure to growing, underpenetrated markets

Portfolio Growth(4)

-2%

3% 3%

10%

Average CardLoans

Card PurchaseSales

North America International

6

8%

9%

11%

11%

12%

12%

12%

13%

17%

19%

19%

19%

20%

21%

22%

37%

Argentina

Hong Kong

USA

UAE

Colombia

Taiwan

Thailand

Bahrain

Malaysia

Czech Republic

India

Singapore

Indonesia

Poland

Philippines

Mexico

(3)

Note:

(1) By loans as of 9/30/13.

(2) Source: Citi estimates, based on FY’12 Visa and MasterCard operational performance data, local central bank / government data and PROSA (Mexico only) data.

(3) USA data reflects last twelve months ending 9/30/13.

(4) Year-over year as of 3Q’13 in constant dollars. 3Q’12 adjusted to exclude average card loans of $3.4B and card purchase sales of $2.7B from Credicard (Brazil),

Turkey and Romania. Credicard was moved to discontinued operations in 2Q’13. Citi exited its Turkey and Romania Consumer Banking operations in 3Q’13.

Focused on Target Clients in Top Cities

High penetration in more resilient, growing consumer segments

Focused on high credit quality segments where we have a competitive advantage

Presence in Emerging Affluent and Affluent(1) Presence with Global Clients(2)

7

50%

47%

36%

32%

30%

30%

28%

25%

25%

21%

19%

18%

18%

14%

13%

11%

Mexico

Singapore

India

Colombia

USA

Taiwan

China

UAE

Korea

Poland

Argentina

Russia

Indonesia

Brazil

Hong Kong

Australia

50%

44%

39%

37%

36%

32%

32%

26%

25%

25%

24%

23%

19%

16%

16%

Singapore

India

USA

China

Korea

Colombia

Taiwan

UAE

Russia

Japan

Poland

Brazil

Indonesia

Australia

Hong Kong

Note:

(1) Customers who hold at least one Citi product. Source: Citi primary research, 2013 and PRM for Mexican data. Emerging affluent defined as urban-based customers with

investable assets of $25-100K/annual income of $75-125K; affluent segment defined as urban-based customers with investable assets of $100K+/annual income of

$125K+ (local definitions may vary).

(2) Customers who hold at least one Citi product. Source: Citi primary research, 2013. Global client defined as an urban-based client exhibiting any one of five “international”

behaviors: 1) personal bank account outside country of residence; 2) own home outside primary country of residence; 3) child living/studying abroad; 4) travel

internationally 6+ times/2 years; or 5) expatriate.

Well-Positioned For Organic Growth

Compound annual GDP growth of 3.5% expected over next 5 years in Citi’s international markets(3)

Diversified business with unique organic growth drivers

LTM International Revenue Contribution(1) 2012 – 2017E GDP CAGR(2)

7.2%

5.8%

5.7%

5.0%

4.5%

4.3%

4.1%

3.7%

3.7%

3.6%

3.0%

3.0%

3.0%

2.8%

2.5%

1.3%

China

Indonesia

India

Malaysia

Thailand

Colombia

Hong Kong

Korea

Taiwan

Singapore

Mexico

Brazil

Russia

Australia

Poland

Japan

8

Note:

(1) LTM: Last twelve months ending 9/30/13.

(2) Source: International Monetary Fund (IMF) World Economic Outlook Database, October 2013. Compound annual growth rate (CAGR) based on reported GDP in 2012 and

IMF estimates for 2013 to 2017.

(3) Weighted average by LTM revenues for top 16 markets.

Total : $18.5B or 48% GCB Revenues

Other

International

19%

Mexico 32%

Korea 6%

Australia 5%

Singapore 5%

Brazil 5%

Hong Kong 4%

Taiwan 4%

Japan 4%

India 3%

Countries 10-16 14%

• Russia 2%

• Colombia 2%

• Malaysia 2%

• Indonesia 2%

• Poland 2%

• Thailand 2%

• China 2%

Other

International

19%

Leveraging Our Globality

9

2009 2013

Regional

Consumer

Businesses

Global

Consumer

Council

Global

Consumer

Bank

Achieving scale across markets by standardizing products, processes and systems

Strategy Business Model Evolution

• Serving consumers with similar financial

needs across markets

• Leveraging our significant global scale in

cards

• Implementing best practices across

markets

• Streamlining and centralizing operations for

scale

• Diversification of earnings and risk

• Source of significant local deposit funding

• Focus on priority markets

• Drive to common

– Products

– Processes

– Platforms

– Places

• Network optimization

• Drive to digital

Deepening Client

Relationships

Improving

Operating Efficiency

Focusing on

Risk Management

• Client selection & retention

• Multi-product relationships

• Global value propositions

• Sales productivity

• Strong risk management

• Risk appetite framework

• Embedded controls &

processes

• Effective governance

1 3 2

Execution Priorities

Building a culture of execution and accountability

10

Deepening Client Relationships

…while improving productivity Deepening client relationships…

Growing both our client base and the depth of our existing relationships

2%

8%

Total Customers MultiproductCustomers

YoY Growth(1) North America Consumer Example (Marginal Contribution per Customer)

Bank only Bank +Mortgage

Bank +Cards

Bank +Mortgage +

Cards

2.0x 2.5x

4.0x

1.0x

11 Note:

(1) Based on number of customers as of 9/30/13, excluding Retail Services in North America cards.

Operating Efficiency – Focus on Priority Markets

12

59% 57%

55%

YTD'11 YTD'12 YTD'13

47% 46% 48%

YTD'11 YTD'12 YTD'13

73%

81% 78%

YTD'11 YTD'12 YTD'13

Re-allocating resources to core priority markets

GCB Efficiency Ratios

Core International

37% of YTD Revenues(1)

North America

53% of YTD Revenues(1)

Optimize / Restructure + Exit

10% of YTD Revenues(1)

Total GCB

YTD’13: 54%

Note: Efficiency ratio defined as operating expenses divided by revenues. Each period reflects year-to-date results through September. Excludes revenues and expenses not

directly attributable to individual markets.

(1) As of 9/30/13.

13

Products

Processes /

Policies

Platforms

Places

• Cards: ~300 product lines

• Business processes varied

across 36 markets

• 36 non-standard, legacy platforms

• 600+ O&T sites

Prior State:

36 local banks

• Cards: ~100 product lines on 5

common “chassis”

• 1 set of processes defined,

implemented and governed in a

common way

• 1 consistent, global platform

• ~10 O&T sites with global scale

• 2-3 sites per country (~20 each in

US and Mexico)

Future State:

1 global bank

Operating Efficiency – Drive to Common

2010 2013

Operating Efficiency – Network Optimization

Leveraging smart branches, digital banking

and perceptual scale

Smart Banking Ecosystem Retail Network

Fewer branches, more touch points and more bankers

# of Branches # of Citigold Bankers

2010 2013

(10)% 18%

Productivity per square foot has

improved by 20% since 2010

14

~4,200

~3,800

~4,000

~3,400

22%

66%

Jan-12 Sep-13

15

Enable global business model

Drive acquisitions and sales

Reduce cycle times

Offload service volumes

Improve net promoter scores

Operating Efficiency – Drive to Digital

29%

39%

Jan-12 Sep-13

Online Customers

Using Mobile(1)

(NA Retail Bank, 30 Days)

E-Statements(2)

(NA Retail Bank)

Note:

(1) Percentage of North America retail bank online-active customers (~40% of total) using mobile channels in past 30 days as of January 2012 and September 2013.

(2) Percentage of North America retail bank paperless statements suppressed as of January 2012 and September 2013.

(3) Source: Global Finance Magazine, July 2013.

(4) Source: Forrester, January 2013. Ranked as #1 U.S. Bank Secure Website for 2012.

Best consumer internet bank in 13 markets(3) and leading bank site in the US(4)

Revenue Growth “Customer Centricity”

Operating Efficiency “Drive to Common”

Risk Management “Path to Strong”

Operating Efficiency – 2015 GCB Targets

Leveraging our globality to achieve world class operating efficiency

47- 50%

2015 Target

Efficiency Ratio

60%

48%

54%

InternationalConsumer

North AmericaConsumer

GlobalConsumerBanking

16

Note:

(1) Efficiency ratio defined as operating expenses (excluding 4Q’12 repositioning charges of $266MM in International and $100MM in North America) divided by revenues

for last twelve months ending 9/30/13.

Operating Efficiency Ratio(1) Efficiency Drivers

• Main drivers of efficiency improvement:

– Restructuring or exiting underperforming

markets

– Resizing our US mortgage business

– Streamlining product offerings

– Retiring redundant systems / technology

– Consolidating sites and moving to lower cost

locations

– Optimizing our branch and digital network

• Top end of range assumes flat revenues from 2012

• Improvement to below 50% efficiency ratio will vary with revenues

Risk appetite model fully integrated into business planning

Risk Management

17

Integrated risk management framework across businesses, products and regions

EMEA

North America

Latin America

Asia

Product

Chief Risk

Officers

Regional

Risk

Officers Accountability

Business Chief Risk Officers

Global Commercial

Global Consumer

Corporate Risk Functions

Unsecured

Operational

Risk

Collections /

Fraud

Secured

Our Results – Increasing Contribution to Citicorp

18

5.9 7.8 9.1 10.0 10.3

10.6 10.2

11.3

13.5 14.3

(2.1) (1.8) (2.2) (2.7) (2.3)

14.4 16.2

18.3

20.8 22.3

3Q'11 1Q'12 3Q'12 1Q'13 3Q'13

LTM(1) Earnings Before Taxes (ex-LLR)

55%

($B)

46%

41%

Note: Totals may not sum due to rounding.

(1) Last twelve months to each period. Adjusted results, which exclude, as applicable, CVA / DVA for each period, gains / (losses) on minority investments in 2Q’11, 1Q’12

and 2Q’12, and 4Q’11 and 4Q’12 repositioning charges. For the LLR, CVA / DVA, and impact of minority investments for each of the periods presented, please refer to

Slide 26 and Citigroup’s Third Quarter 2013 and Historical Financial Data Supplements furnished as exhibits to Form 8-K filed with the U.S. Securities and Exchange

Commission on October 15, 2013 and June 28, 2013, respectively. For more detail on 4Q’11 and 4Q’12 repositioning charges, please refer to Citigroup’s Fourth Quarter

2012 earnings presentation.

Global Consumer Banking Institutional Clients Group Corp/Other

16.7

18.0 20.0

20.2

3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

International Franchise Driving Revenue Growth

19

Volume growth is driving revenues in a challenging global rate environment

EOP Loan Growth(3) LTM Revenues(1)

North America International

EOP Deposit & AUM Growth(3)

104 100

113

3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

Note:

(1) In constant dollars, based on average exchange rates for 3Q’13. Last twelve months (LTM) to each period. For more information, please refer to Slide 27.

(2) LTM revenue CAGR (3Q’11 to 3Q’13).

(3) In constant dollars, based on end of period exchange rates as of 9/30/13. Index: 3Q’11 = 100%.

(4) Operating balances defined as checking and savings deposits.

North America International

AUM Operating Balances(4) Deposits

120

100

107

127

3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

International

CAGR(2) = 4%

Total GCB

CAGR(2) = 2%

1.9 1.7 1.6 1.5 1.4 1.3 1.3 1.2 1.1

0.5 0.6

0.5 0.5

0.6 0.6 0.6 0.6 0.6

$2.4 $2.3 $2.1

$2.0 $1.9 $1.9 $1.9

$1.8 $1.7

(1.0) (0.8) (0.8) (0.7)

(0.5) (0.2) (0.3) (0.2) (0.1)

3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

Net Credit Losses

3.6%

2.4%

5.0%

2.9%

1.9% 1.9%

3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

Normalizing Credit Trends

20

Net Credit Loss Rates NCL and LLR Releases(1)

Total GCB North America International

($B)

Maintaining credit discipline across regions

(28)%

LLR Releases

Note:

(1) Net credit losses and loan loss reserve builds / (releases) in constant dollars. Loan loss reserve builds / (releases) include provision for unfunded lending commitments.

Attractive Returns

Return on Basel III Capital @ 10%(1,2) Return on Average Assets(1)

Attractive return on assets and regulatory capital

25.6%

17.0%

11.0%

GlobalConsumerBanking

Citicorp Citigroup

90-110 bps

2015 Target

ROA

1.9%

0.9%

0.7%

GlobalConsumerBanking

Citicorp Citigroup

21

Note:

(1) Last twelve months ending 9/30/13 and reflects adjusted results, which exclude, as applicable, CVA/DVA, a 3Q’13 tax benefit and 4Q’12 repositioning charges. Please

refer to Slides 25 and 26 for a reconciliation of this information to reported results.

(2) Citigroup’s estimated Basel III Tier 1 Common Capital is allocated between the various businesses based on estimated average LTM Basel III risk-weighted assets.

Citigroup’s estimated Basel III Tier 1 Common Capital is a non-GAAP financial measure. For additional information, please refer to Slide 25.

The Bank We Are Building

World-Class

Efficiency

Improved

Returns

High

Performance

Leveraging our global scale

Strong risk management

Building a culture of execution

Customer-centric franchise Consistent Revenue

Growth

Sustained

Value

Creation

22

Certain statements in this document are “forward-looking statements”

within the meaning of the U.S. Private Securities Litigation Reform Act of

1995. These statements are based on management’s current

expectations and are subject to uncertainty and changes in circumstances.

These statements are not guarantees of future results or occurrences.

Actual results and capital and other financial condition may differ materially

from those included in these statements due to a variety of factors,

including the precautionary statements included in this document and

those contained in Citigroup’s filings with the U.S. Securities and

Exchange Commission, including without limitation the “Risk Factors”

section of Citigroup’s 2012 Form 10-K. Any forward-looking statements

made by or on behalf of Citigroup speak only as to the date they are made,

and Citi does not undertake to update forward-looking statements to reflect

the impact of circumstances or events that arise after the date the forward-

looking statements were made.

23

Non-GAAP Financial Measures – Reconciliations

25

Note: Totals may not sum due to rounding. LTM: last twelve months.

(1) Adjusted results, excluding CVA / DVA, a 3Q’13 tax benefit and 4Q’12 repositioning charges. Please refer to Slide 26 for a reconciliation of this information to reported results.

(2) Represents Citigroup net income less preferred dividends of $132MM.

(3) Citigroup’s estimated Basel III Tier 1 Common Capital is allocated between the various businesses based on estimated average LTM Basel III risk-weighted assets.

(4) ICG: Institutional Clients Group includes Securities & Banking and Transaction Services.

(5) Citi’s estimated Basel III ratio and related components are based on Citi’s current interpretation, expectations and understanding of the final U.S. Basel III rules. Citi’s

estimated Basel III ratio and related components are necessarily subject to, among other things, Citi’s review and implementation of final U.S. Basel III rules, anticipated

compliance with all necessary enhancements to model calibration and other refinements and further implementation guidance in the U.S. The estimated Basel III risk-

weighted assets have been calculated based on the "advanced approaches" for determining total risk-weighted assets under the final U.S. Basel III rules.

Return on Basel III Capital @ 10%(3) LTM

GCB 25.6%

ICG(4) 17.6%

Citicorp 17.0%

Citigroup 11.0%

Average Basel III RWA(5) LTM

GCB $290

S&B 526

CTS 49

Corporate / Other 62

Citicorp $927

Citigroup $1,193

Net Income(1) LTM

Global Consumer Banking (GCB) $7.4

Securities & Banking (S&B) 6.9

Transaction Services (CTS) 3.2

Corporate / Other (1.8)

Citicorp $15.8

Citigroup(2) $13.2

Total

ICG(4):

$574B

($B)

Non-GAAP Financial Measures – Reconciliations ($MM)

26

Note:

(1) Excludes Credicard average assets of $3.8B in 4Q’12 and 1Q’13. Credicard was moved to discontinued operations in 2Q’13.

Global Consumer Banking 4Q'12 1Q'13 2Q'13 3Q'13 LTMReported Expenses (GAAP) $5,782 $5,209 $5,131 $5,048 $21,170

Repositioning (366) - - - (366)

Adjusted Expenses $5,416 $5,209 $5,131 $5,048 $20,804

Reported Net Income (GAAP) $1,717 $1,912 $1,949 $1,622 $7,200

Repositioning (233) - - - (233)

Adjusted Net Income $1,950 $1,912 $1,949 $1,622 $7,433

Average Assets ($B) $395 $400 $391 $391 $394$391 $396 $391 $391 $397

Adjusted ROA(1)

1.98% 1.96% 2.00% 1.65% 1.89%

Securities & Banking 4Q'12 1Q'13 2Q'13 3Q'13 LTMReported Revenues (GAAP) $4,362 $6,978 $6,841 $4,749 $22,930

CVA/DVA (510) (310) 462 (332) (690)

Adjusted Revenues $4,872 $7,288 $6,379 $5,081 $23,620

Reported Expenses (GAAP) $3,668 $3,564 $3,495 $3,367 $14,094

Repositioning (237) - - - (237)

Adjusted Expenses $3,431 $3,564 $3,495 $3,367 $13,857

Reported Net Income (GAAP) $679 $2,311 $2,364 $989 $6,343

CVA/DVA (316) (192) 284 (206) (430)

Repositioning (154) - - - (154)

Adjusted Net Income $1,149 $2,503 $2,080 $1,195 $6,927

Transaction Services 4Q'12 1Q'13 2Q'13 3Q'13 LTMReported Expenses (GAAP) $1,596 $1,424 $1,442 $1,428 $5,890

Repositioning (95) - - - (95)

Adjusted Expenses $1,501 $1,424 $1,442 $1,428 $5,795

Reported Net Income (GAAP) $787 $764 $803 $787 $3,141

Repositioning (61) - - - (61)

Adjusted Net Income $848 $764 $803 $787 $3,202

Citigroup 4Q'12 1Q'13 2Q'13 3Q'13 LTMReported Revenues (GAAP) $17,917 $20,227 $20,479 $17,880 $76,503

Impact of:

CVA/DVA (485) (319) 477 (336) (663)

Adjusted Revenues $18,402 $20,546 $20,002 $18,216 $77,166

Reported Expenses (GAAP) $13,709 $12,267 $12,140 $11,655 $49,771

Impact of:

Repositioning (1,028) - - - (1,028)

Adjusted Expenses $12,681 $12,267 $12,140 $11,655 $48,743

Reported Net Income (GAAP) $1,196 $3,808 $4,182 $3,227 $12,413

Impact of:

CVA/DVA (301) (198) 293 (208) (414)

Repositioning (653) - - - (653)

Tax Benefit - - - 176 176

Adjusted Net Income $2,150 $4,006 $3,889 $3,259 $13,304

Average Assets ($B) $1,905 $1,887 $1,899 $1,860 $1,888

Adjusted ROA 0.45% 0.86% 0.82% 0.70% 0.70%

Citicorp 4Q'12 1Q'13 2Q'13 3Q'13 LTMReported Revenues (GAAP) $16,850 $19,326 $19,387 $16,628 $72,191

Impact of:

CVA/DVA (510) (310) 462 (332) (690)

Adjusted Revenues $17,360 $19,636 $18,925 $16,960 $72,881

Reported Expenses (GAAP) $12,105 $10,765 $10,593 $10,275 $43,738

Impact of:

Repositioning (951) - - - (951)

Adjusted Expenses $11,154 $10,765 $10,593 $10,275 $42,787

Reported Net Income (GAAP) $2,245 $4,602 $4,752 $3,331 $14,930

Impact of:

CVA/DVA (316) (192) 284 (206) (430)

Repositioning (604) - - - (604)

Tax Benefit - - - 176 176

Adjusted Net Income $3,165 $4,794 $4,468 $3,361 $15,788

Average Assets ($B) $1,739 $1,734 $1,751 $1,729 $1,738

Adjusted ROA 0.72% 1.12% 1.02% 0.77% 0.91%

Non-GAAP Financial Measures – Reconciliations ($MM)

27

International Consumer Banking 4Q'10 1Q'11 2Q'11 3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

Reported Revenues $4,388 $4,397 $4,616 $4,603 $4,483 $4,555 $4,405 $4,547 $4,664 $4,639 $4,659 $4,497

Impact of FX Translation (246) (317) (434) (296) (113) (221) (75) (130) (170) (195) (121) -

Revenues in Constant Dollars $4,142 $4,080 $4,182 $4,307 $4,370 $4,334 $4,330 $4,417 $4,494 $4,444 $4,538 $4,497

EMEA Consumer Banking 4Q'10 1Q'11 2Q'11 3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

Reported Revenues $389 $414 $403 $371 $341 $369 $358 $374 $384 $368 $364 $359

Impact of FX Translation (21) (30) (43) (24) (5) (14) (1) (2) (10) (8) (1) -

Revenues in Constant Dollars $368 $384 $360 $347 $336 $355 $357 $372 $374 $360 $363 $359

Latin America Consumer Banking 4Q'10 1Q'11 2Q'11 3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

Reported Revenues $2,070 $2,083 $2,183 $2,162 $2,119 $2,188 $2,095 $2,190 $2,285 $2,311 $2,327 $2,276

Impact of FX Translation (147) (182) (250) (145) (26) (103) (5) (41) (56) (106) (79) -

Revenues in Constant Dollars $1,923 $1,901 $1,933 $2,017 $2,093 $2,085 $2,090 $2,149 $2,229 $2,205 $2,248 $2,276

Asia Consumer Banking 4Q'10 1Q'11 2Q'11 3Q'11 4Q'11 1Q'12 2Q'12 3Q'12 4Q'12 1Q'13 2Q'13 3Q'13

Reported Revenues $1,929 $1,900 $2,030 $2,070 $2,023 $1,998 $1,952 $1,983 $1,995 $1,960 $1,968 $1,862

Impact of FX Translation (77) (105) (141) (127) (83) (105) (69) (87) (104) (81) (41) -

Revenues in Constant Dollars $1,852 $1,795 $1,889 $1,943 $1,940 $1,893 $1,883 $1,896 $1,891 $1,879 $1,927 $1,862