| | Half Year to | | Year to | | Sep 2006 | |
| | Sep 06 | | Mar 06 | | Sep 06 | | Sep 05 | | Results | |
Input Schedule | | $m | | $m | | $m | | $m | | Announcement | |
Divisional Cash Earnings | | | | | | | | | | | |
Net interest income | | 4,494 | | 4,192 | | 8,686 | | 6,944 | | Page 9 | |
Net life insurance income excluding IORE | | 528 | | 936 | | 1,464 | | 1,526 | | Page 9 | |
Investment earnings on shareholders retained profits & capital (IORE) | | 40 | | 57 | | 97 | | 146 | | Page 9 | |
Other operating income | | 2,479 | | 2,502 | | 4,981 | | 5,890 | | Page 9 | |
Net operating income | | 7,541 | | 7,687 | | 15,228 | | 14,506 | | Page 9 | |
Operating expenses | | (3,714 | ) | (3,933 | ) | (7,647 | ) | (7,995 | ) | Page 9 | |
Underlying profit | | 3,827 | | 3,754 | | 7,581 | | 6,511 | | Page 9 | |
Charge to provide for doubtful debts | | (336 | ) | (270 | ) | (606 | ) | (534 | ) | Page 9 | |
Cash earnings before tax | | 3,491 | | 3,484 | | 6,975 | | 5,977 | | Page 9 | |
Income tax expense | | (747 | ) | (1,258 | ) | (2,005 | ) | (1,910 | ) | Page 9 | |
Cash earnings before significant items, distributions and Minority Interest | | 2,744 | | 2,226 | | 4,970 | | 4,067 | | Page 9 | |
Net profit - Minority Interest | | (490 | ) | (259 | ) | (749 | ) | (610 | ) | Page 9 | |
Cash earnings before significant items and distributions | | 2,254 | | 1,967 | | 4,221 | | 3,457 | | Page 9 | |
Distributions | | (127 | ) | (127 | ) | (254 | ) | (204 | ) | Page 9 | |
Cash earnings before significant items | | 2,127 | | 1,840 | | 3,967 | | 3,253 | | | |
Significant items after tax | | 15 | | 270 | | 285 | | 678 | | Page 2 | |
Cash earnings after significant items | | 2,142 | | 2,110 | | 4,252 | | 3,931 | | | |
Adjusted for: | | | | | | | | | | | |
Net profit attributable to Minority Interest | | 490 | | 259 | | 749 | | 610 | | Page 2 | |
Distributions | | 127 | | 127 | | 254 | | 204 | | Page 2 | |
Treasury shares | | (22 | ) | (104 | ) | (126 | ) | (143 | ) | Page 2 | |
IORE discount rate variation | | (6 | ) | — | | (6 | ) | — | | Page 2 | |
Impairment of goodwill | | 5 | | (5 | ) | — | | — | | Page 2 | |
Foreign exchange gains / (losses) on exchangeable capital units | | 22 | | (134 | ) | (112 | ) | — | | Page 2 | |
Net profit on sale of controlled entities | | 108 | | — | | 108 | | — | | Page 2 | |
Fair value gain on economic hedge of the proceeds on sale of controlled entities | | 22 | | — | | 22 | | — | | Page 2 | |
Net profit | | 2,888 | | 2,253 | | 5,141 | | 4,602 | | Page 2 | |
Net profit attributable to minority interest | | (490 | ) | (259 | ) | (749 | ) | (610 | ) | Page 2 | |
Net profit attributable to members of the Company | | 2,398 | | 1,994 | | 4,392 | | 3,992 | | Page 2 | |
Distributions | | (127 | ) | (127 | ) | (254 | ) | (204 | ) | Page 2 | |
Earnings attributable to ordinary shareholders | | 2,271 | | 1,867 | | 4,138 | | 3,788 | | Page 2 | |
| | | | | | | | | | | |
Other Data | | | | | | | | | | | |
Average interest-earnings assets | | 387,262 | | 364,120 | | 375,691 | | 325,482 | | Page 98 | |
Average assets | | 475,643 | | 451,557 | | 463,600 | | 430,882 | | Page 99 | |
Average equity | | 26,855 | | 25,177 | | 26,016 | | 28,806 | | Page 101 | |
Average minority interest in controlled entities | | 100 | | — | | 50 | | 4,281 | | Page 101 | |
Average Trust Preferred Securities | | 975 | | 975 | | 975 | | 975 | | Page 101 | |
Average Trust Preferred Securities II | | 1,014 | | 1,014 | | 1,014 | | 531 | | Page 101 | |
Average National Income Securities | | 1,945 | | 1,945 | | 1,945 | | 1,945 | | Page 101 | |
Average National Capital Instruments | | 26 | | — | | 13 | | — | | Page 101 | |
Average Treasury shares | | 887 | | 757 | | 836 | | 636 | | | |
Average AIFRS impact of exchangeable capital units | | 563 | | 597 | | 577 | | — | | | |
| | | | | | | | | | | |
Earnings per share | | | | | | | | | | | |
Basic weighted average ordinary shares (no. ‘000) | | 1,582,122 | | 1,571,329 | | 1,575,604 | | 1,538,085 | | Page 92 | |
Diluted weighted average ordinary shares (no. ‘000) | | 1,622,878 | | 1,576,871 | | 1,580,678 | | 1,606,848 | | Page 92 | |
Cash Earnings per share | | | | | | | | | | | |
Basic weighted average ordinary shares (no. ‘000) | | 1,606,648 | | 1,593,176 | | 1,599,919 | | 1,559,118 | | Page 93 | |
Diluted weighted average ordinary shares (no. ‘000) | | 1,647,404 | | 1,634,420 | | 1,643,422 | | 1,627,881 | | Page 93 | |
| | | | | | | | | | | |
Ordinary shares - Fully paid (no. ‘000) | | 1,609,898 | | 1,603,182 | | 1,609,898 | | 1,567,188 | | Page 95 | |
Ordinary shares - Partly paid (no. ‘000) | | 390 | | 429 | | 390 | | 466 | | Page 95 | |
| | | | | | | | | | | |
Tier 1 capital | | 23,404 | | 24,311 | | 23,404 | | 22,779 | | Page 85 | |
Total equity / net assets | | 27,972 | | 26,062 | | 27,972 | | 31,547 | | Page 55 | |
Minority interest in controlled entities | | 168 | | — | | 168 | | 6,224 | | Page 55 | |
National Income Securities | | 1,945 | | 1,945 | | 1,945 | | 1,945 | | Page 74 | |
Trust Preferred Securities | | 975 | | 975 | | 975 | | 975 | | Page 74 | |
Trust Preferred Securities II | | 1,014 | | 1,014 | | 1,014 | | 1,014 | | Page 74 | |
National Capital Instruments | | 397 | | — | | 397 | | — | | Page 74 | |
Distributions | | 127 | | 127 | | 254 | | 204 | | Page 2 | |
Goodwill | | 4,434 | | 4,776 | | 4,434 | | 4,767 | | | |
Interest expense on exchangeable capital units | | 30 | | 31 | | 61 | | 106 | | Page 93 | |
Average FTE | | 38,910 | | 39,215 | | 39,062 | | 40,955 | | Page 90 | |
Total significant items after tax | | 6 | | 232 | | 238 | | 678 | | Page 94 | |
| | | | | | | | | | | |
Banking cost to income ratio data | | | | | | | | | | | |
Group Operating Expenses | | (3,714 | ) | (3,933 | ) | (7,647 | ) | (7,995 | ) | Page 9 | |
Wealth Management operating expenses | | (315 | ) | (296 | ) | (611 | ) | (657 | ) | Page 9 | |
Depreciation on leased assets | | (60 | ) | (279 | ) | (339 | ) | (545 | ) | Page 62 | |
Eliminations | | 85 | | 87 | | 172 | | 233 | | Page 9 | |
Group net interest income | | 4,494 | | 4,192 | | 8,686 | | 6,944 | | Page 9 | |
Wealth Management net interest income | | 14 | | (6 | ) | 8 | | 5 | | Page 9 | |
Group other operating income | | 2,479 | | 2,502 | | 4,981 | | 5,890 | | Page 9 | |
Wealth Management other operating income | | 339 | | 310 | | 649 | | 658 | | Page 9 | |
| | Half Year to | | Year to | |
| | Sep 06 | | Mar 06 | | Sep 06 | | Sep 05 | |
Output summary - ratios (1) | | $m | | $m | | $m | | $m | |
| | | | | | | | | |
Earnings per share (EPS) | | | | | | | | | |
| | | | | | | | | |
Basic cash earnings per ordinary share (before significant items) - cents | | 132.4 | | 115.5 | | 248.0 | | 208.6 | |
Cash earnings before significant items | | 2,127 | | 1,840 | | 3,967 | | 3,253 | |
Add: Interest expense on exchangeable capital units | | 30 | | 31 | | 61 | | 106 | |
Adjusted cash earnings for cash EPS calculation | | 2,157 | | 1,871 | | 4,028 | | 3,359 | |
Weighted average ordinary shares (no. ‘000) | | 1,606,648 | | 1,593,176 | | 1,599,919 | | 1,559,118 | |
Diluted weighted average ordinary shares (no. ‘000) | | 1,647,404 | | 1,634,420 | | 1,643,422 | | 1,627,881 | |
Diluted cash earnings per share (before significant items) - cents | | 130.9 | | 114.5 | | 245.1 | | 206.3 | |
| | | | | | | | | |
Cash earnings before significant items | | 2,127 | | 1,840 | | 3,967 | | 3,253 | |
Add: Significant items | | 15 | | 270 | | 285 | | 678 | |
Adjusted cash profit after significant items | | 2,142 | | 2,110 | | 4,252 | | 3,931 | |
Weighted average ordinary shares (no. ‘000) | | 1,606,648 | | 1,593,176 | | 1,599,919 | | 1,559,118 | |
Basic cash earnings per ordinary share (after significant items) - cents | | 133.3 | | 132.4 | | 265.8 | | 252.1 | |
| | | | | | | | | |
Earnings attributable to ordinary shareholders | | 2,271 | | 1,867 | | 4,138 | | 3,788 | |
Weighted average ordinary shares (no. ‘000) | | 1,582,122 | | 1,571,329 | | 1,575,604 | | 1,538,085 | |
Basic earnings per ordinary share (after significant items) - cents | | 143.5 | | 118.8 | | 262.6 | | 246.3 | |
| | | | | | | | | |
Performance | | | | | | | | | |
| | | | | | | | | |
Return on average equity before significant items | | 19.8 | % | 15.4 | % | 17.7 | % | 14.8 | % |
Earnings attributable to ordinary shareholders | | 2,271 | | 1,867 | | 4,138 | | 3,788 | |
Add: Significant items after tax | | (6 | ) | (232 | ) | (238 | ) | (678 | ) |
Adjusted earnings for ROE calculation | | 2,265 | | 1,635 | | 3,900 | | 3,110 | |
Average equity | | 26,855 | | 25,177 | | 26,016 | | 28,806 | |
Less: Average minority interest in controlled entities | | (100 | ) | — | | (50 | ) | (4,281 | ) |
Less: Average Trust Preferred Securities | | (975 | ) | (975 | ) | (975 | ) | (975 | ) |
Less: Average Trust Preferred Securities II | | (1,014 | ) | (1,014 | ) | (1,014 | ) | (531 | ) |
Less: Average National Income Securities | | (1,945 | ) | (1,945 | ) | (1,945 | ) | (1,945 | ) |
Less: Average National Capital Instruments | | (26 | ) | — | | (13 | ) | — | |
Adjusted average equity for ROE calculation | | 22,795 | | 21,243 | | 22,019 | | 21,074 | |
| | | | | | | | | |
Cash earnings on average equity before significant items | | 17.5 | % | 16.3 | % | 16.9 | % | 15.0 | % |
Cash earnings before significant items | | 2,127 | | 1,840 | | 3,967 | | 3,253 | |
Average equity | | 26,855 | | 25,177 | | 26,016 | | 28,806 | |
Less: Average minority interest in controlled entities | | (100 | ) | — | | (50 | ) | (4,281 | ) |
Less: Average Trust Preferred Securities | | (975 | ) | (975 | ) | (975 | ) | (975 | ) |
Less: Average Trust Preferred Securities II | | (1,014 | ) | (1,014 | ) | (1,014 | ) | (531 | ) |
Less: Average National Income Securities | | (1,945 | ) | (1,945 | ) | (1,945 | ) | (1,945 | ) |
Less: Average National Capital Instruments | | (26 | ) | — | | (13 | ) | — | |
Add: Average Treasury shares | | 887 | | 757 | | 836 | | 636 | |
Add: Average AIFRS impact of exchangeable capital units | | 563 | | 597 | | 577 | | — | |
Adjusted average equity for cash earnings on average equity calculation | | 24,244 | | 22,596 | | 23,432 | | 21,710 | |
| | | | | | | | | |
Net interest margin (NIM) | | 2.31 | % | 2.31 | % | 2.31 | % | 2.13 | % |
Net interest income | | 4,494 | | 4,192 | | 8,686 | | 6,944 | |
Average interest-earning assets | | 387,262 | | 364,120 | | 375,691 | | 325,482 | |
| | | | | | | | | |
Return on average assets before significant items | | 0.95 | % | 0.73 | % | 0.84 | % | 0.72 | % |
Earnings attributable to ordinary shareholders | | 2,271 | | 1,867 | | 4,138 | | 3,788 | |
Add: significant items | | (6 | ) | (232 | ) | (238 | ) | (678 | ) |
Adjusted earnings for ROA calculation | | 2,265 | | 1,635 | | 3,900 | | 3,110 | |
Average assets | | 475,643 | | 451,557 | | 463,600 | | 430,882 | |
| | | | | | | | | |
Banking cost to income ratio | | 51.5 | % | 55.6 | % | 53.5 | % | 59.2 | % |
Group Operating Expenses | | (3,714 | ) | (3,933 | ) | (7,647 | ) | (7,995 | ) |
Less: Wealth Management operating expenses | | (315 | ) | (296 | ) | (611 | ) | (657 | ) |
Less: Depreciation on leased assets | | (60 | ) | (279 | ) | (339 | ) | (545 | ) |
Less: Eliminations | | 85 | | 87 | | 172 | | 233 | |
Banking operating expenses | | (3,424 | ) | (3,445 | ) | (6,869 | ) | (7,026 | ) |
Group net interest income | | 4,494 | | 4,192 | | 8,686 | | 6,944 | |
Less: Wealth Management net interest income | | 14 | | (6 | ) | 8 | | 5 | |
Banking net interest income | | 4,480 | | 4,198 | | 8,678 | | 6,939 | |
Group other operating income | | 2,479 | | 2,502 | | 4,981 | | 5,890 | |
Less: Wealth Management other operating income | | 339 | | 310 | | 649 | | 658 | |
Add: Depreciation on leased assets | | 60 | | 279 | | 339 | | 545 | |
Less: Eliminations | | (85 | ) | (87 | ) | (172 | ) | (233 | ) |
Banking other operating income | | 2,165 | | 2,000 | | 4,165 | | 4,920 | |
| | | | | | | | | |
Cash earnings per average FTE | | 109 | | 94 | | 102 | | 79 | |
Cash earnings before significant items | | 2,127 | | 1,840 | | 3,967 | | 3,253 | |
Average FTE | | 38,910 | | 39,215 | | 39,062 | | 40,955 | |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorised.