CONFORMED 1.


              SECURITIES AND EXCHANGE COMMMISSION
                     WASHINGTON, D.C. 20549
                           FORM 10-Q

           QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
             OF THE SECURITIES EXCHANGE ACT OF 1934



              For Quarter Ended September 30, 2001

                 Commission file number 1-7436

                         HSBC USA INC.
     (Exact name of registrant as specified in its charter)

                      Maryland Corporation
                (State or other jurisdiction of
                 incorporation or organization)

                           13-2764867
              (I.R.S. Employer Identification No.)

           452 Fifth Avenue, New York, New York 10018
            (Address of principal executive offices)

                         (212) 525-6100
       Registrant's telephone number, including area code

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months,
and (2) has been subject to such filing requirements for the
past 90 days.

             Yes _X_                   No  ___

All voting stock (704 shares of Common Stock, $5 par value) is
owned by HSBC North America Inc., an indirect wholly owned
subsidiary of HSBC Holdings plc.

This report includes a total of 32 pages.

                                                               2.



Part I - FINANCIAL INFORMATION

Item 1 - Financial Statements                               Page

         Consolidated Balance Sheet
         September 30, 2001 and December 31, 2000              3

         Consolidated Statement of Income
         For The Quarter and Nine Months
         Ended September 30, 2001 and 2000                     4

         Consolidated Statement of Changes in
         Shareholders' Equity For The Nine Months
         Ended September 30, 2001 and 2000                     5

         Consolidated Statement of Cash Flows
         For The Nine Months Ended
         September 30, 2001 and 2000                           6

         Notes to Consolidated Financial Statements            7

Item 2 - Management's Discussion and Analysis of
         Financial Condition and Results of Operations        16


Part II - OTHER INFORMATION

Item 6 - Exhibits and Reports on Form 8-K                     29

Signatures                                                    30




                                                                           3.

                                                                HSBC USA Inc.
- -----------------------------------------------------------------------------
C O N S O L I D A T E D    B A L A N C E    S H E E T


                                                September 30,    December 31,
                                                        2001            2000*
- -----------------------------------------------------------------------------
                                                         in thousands
                                                         
Assets
Cash and due from banks                        $   2,078,353   $   1,860,713
Interest bearing deposits with banks               4,148,466       5,129,490
Federal funds sold and securities
  purchased under resale agreements                3,360,544       1,895,492
Trading assets (incl.$59,080 pledged to
  creditors at Sept.30)                            8,764,132       5,770,972
Securities available for sale (incl.$2,025,072
  pledged to creditors at Sept.30)                15,190,148      17,336,832
Securities held to maturity (fair value
  $4,827,247 and $4,417,251)                       4,596,627       4,260,492
Loans                                             42,930,129      40,417,847
Less - allowance for credit losses                   540,252         524,984
- -----------------------------------------------------------------------------
      Loans, net                                  42,389,877      39,892,863
Premises and equipment                               791,674         777,610
Accrued interest receivable                          488,912         785,286
Equity investments                                   268,377          55,596
Goodwill and other acquisition intangibles         2,972,439       3,229,479
Other assets                                       2,567,567       2,040,325
- -----------------------------------------------------------------------------
Total assets                                   $  87,617,116   $  83,035,150
=============================================================================

Liabilities
Deposits in domestic offices
  Noninterest bearing                          $   4,726,970   $   5,114,668
  Interest bearing                                32,267,138      30,631,511
Deposits in foreign offices
  Noninterest bearing                                334,236         282,737
  Interest bearing                                19,482,903      20,013,588
- -----------------------------------------------------------------------------
      Total deposits                              56,811,247      56,042,504
- -----------------------------------------------------------------------------
Trading account liabilities                        4,056,443       2,766,825
Short-term borrowings                              9,602,959       8,562,363
Interest, taxes and other liabilities              5,093,271       3,232,918
Subordinated long-term debt and perpetual
  capital notes                                    2,979,120       3,027,014
Guaranteed mandatorily redeemable securities         735,605         711,737
Other long-term debt                               1,188,194       1,357,904
- -----------------------------------------------------------------------------
Total liabilities                                 80,466,839      75,701,265
- -----------------------------------------------------------------------------

Shareholders' equity
Preferred stock                                      500,000         500,000
Common shareholder's equity
  Common stock                                             4               4
  Capital surplus                                  6,028,804       6,104,264
  Retained earnings                                  570,248         612,798
  Accumulated other comprehensive income              51,221         116,819
- -----------------------------------------------------------------------------
      Total common shareholder's equity            6,650,277       6,833,885
- -----------------------------------------------------------------------------
Total shareholders' equity                         7,150,277       7,333,885
- -----------------------------------------------------------------------------
Total liabilities and shareholders' equity     $  87,617,116   $  83,035,150
=============================================================================
<FN>
<F1>
The accompanying notes are an integral part of the consolidated financial
statements.
* Restated to exclude investments in entities transferred to HSBC North
America Inc. during 2001.

</FN>



                                                                                      4.

                                                                            HSBC USA Inc.
- -------------------------------------------------------------------------------------------
C O N S O L I D A T E D    S T A T E M E N T    O F    I N C O M E

                                Quarter ended September 30, Nine months ended September 30,
                                        2001          2000*             2001          2000*
- -------------------------------------------------------------------------------------------
                                                       in thousands
                                                                 
Interest income
 Loans                         $     729,316 $     783,359     $   2,267,117 $   2,272,272
 Securities                          296,260       402,246         1,012,144     1,188,379
 Trading assets                       52,670        37,656           175,797        89,794
 Other short-term investments         73,080       131,183           288,113       402,789
- -------------------------------------------------------------------------------------------
Total interest income              1,151,326     1,354,444         3,743,171     3,953,234
- -------------------------------------------------------------------------------------------
Interest expense
 Deposits                            440,769       604,368         1,532,997     1,711,258
 Short-term borrowings                74,156       109,591           283,029       329,794
 Long-term debt                       81,750       101,083           256,925       317,352
- -------------------------------------------------------------------------------------------
Total interest expense               596,675       815,042         2,072,951     2,358,404
- -------------------------------------------------------------------------------------------
Net interest income                  554,651       539,402         1,670,220     1,594,830
Provision for credit losses           47,500        50,608           143,050       106,607
- -------------------------------------------------------------------------------------------
Net interest income, after
  provision for credit losses        507,151       488,794         1,527,170     1,488,223
- -------------------------------------------------------------------------------------------
Other operating income
 Trust income                         20,517        20,776            65,360        63,319
 Service charges                      47,738        42,834           139,177       129,515
 Mortgage banking revenue              3,293         7,739            22,907        22,903
 Other fees and commissions           86,753        71,770           245,762       225,444
 Trading revenues                     73,793        30,103           176,036       114,633
 Security gains                       20,891         9,081           146,671        10,443
 Other income                         22,817        29,262            40,520        53,785
- -------------------------------------------------------------------------------------------
Total other operating income         275,802       211,565           836,433       620,042
- -------------------------------------------------------------------------------------------
Total income from operations         782,953       700,359         2,363,603     2,108,265
- -------------------------------------------------------------------------------------------
Other operating expenses
 Salaries and employee benefits      243,464       241,090           728,053       738,269
 Occupancy expense, net               40,665        41,412           116,865       127,004
 Goodwill amortization                43,803        44,417           133,062       131,878
 Princeton Note Matter               575,000             -           575,000             -
 Other expenses                      153,730       145,457           478,849       420,461
- -------------------------------------------------------------------------------------------
Total other operating expenses     1,056,662       472,376         2,031,829     1,417,612
- -------------------------------------------------------------------------------------------
Income (loss) before taxes and
   cumulative effect of accounting
   change                           (273,709)      227,983           331,774       690,653
Applicable income tax expense
   (credit)                         (106,500)       84,406           129,700       257,005
- -------------------------------------------------------------------------------------------
Income (loss) before cumulative
   effect of accounting change      (167,209)      143,577           202,074       433,648
- -------------------------------------------------------------------------------------------
Cumulative effect of accounting
   change - implementation of
   FAS 133                                 -             -              (451)            -
- -------------------------------------------------------------------------------------------
Net income (loss)              $    (167,209)$     143,577     $     201,623 $     433,648
===========================================================================================
<FN>
<F1>
The accompanying notes are an integral part of the consolidated financial statements.
*Restated to exclude investments in entities transferred to HSBC North America Inc.
during 2001 and 2000.

</FN>



                                                                 5.

                                                       HSBC USA Inc.
- --------------------------------------------------------------------
C O N S O L I D A T E D    S T A T E M E N T    O F    C H A N G E S
I N   S H A R E H O L D E R S'    E Q U I T Y

                                    Nine months ended September 30,
                                                 2001         2000*
- --------------------------------------------------------------------
                                                  in thousands
                                                 
Preferred stock
Balance, January 1,                       $   500,000  $   500,000
- --------------------------------------------------------------------
Balance, September 30,                        500,000      500,000
- --------------------------------------------------------------------
Common stock
Balance, January 1,                                 4            4
- --------------------------------------------------------------------
Balance, September 30,                              4            4
- --------------------------------------------------------------------
Capital surplus
Balance, January 1,                         6,104,264    6,096,317
Return of capital                             (84,939)           -
Capital contribution from parent                9,479        4,813
- --------------------------------------------------------------------
Balance, September 30,                      6,028,804    6,101,130
- --------------------------------------------------------------------
Retained earnings
Balance, January 1,                           612,798      671,578
Net income                                    201,623      433,648
Cash dividends declared:
  Preferred stock                             (19,173)     (20,820)
  Common stock                               (225,000)    (600,000)
- --------------------------------------------------------------------
Balance, September 30,                        570,248      484,406
- --------------------------------------------------------------------
Accumulated other comprehensive income (loss), net of tax
Balance, January 1,                           116,819      (50,534)
  Net change in unrealized gains (losses)
    on securities                             (16,970)      83,473
  Net change in unrealized loss on
    derivatives classified as cash flow
    hedges                                    (36,563)           -
  Unrealized net transitional gain related
    to initial adoption of FAS 133              2,853            -
  Amortization of unrealized net
    transitional FAS 133 gains credited
    to current income                          (2,140)           -
  Foreign currency translation adjustment     (12,778)      (6,251)
- --------------------------------------------------------------------
Other comprehensive income (loss), net of
  tax                                         (65,598)      77,222
- --------------------------------------------------------------------
Balance, September 30,                         51,221       26,688
- --------------------------------------------------------------------
Total shareholders' equity, September 30, $ 7,150,277  $ 7,112,228
====================================================================
Comprehensive income
Net income                                $   201,623  $   433,648
Other comprehensive income (loss), net
  of tax                                      (65,598)      77,222
- --------------------------------------------------------------------
Comprehensive income                      $   136,025  $   510,870
====================================================================
<FN>
<F1>
The accompanying notes are an integral part of the consolidated
financial statements.
*Restated to exclude investments in entities transferred to HSBC North
America Inc. during 2001 and 2000.

</FN>



                                                                                      6.

                                                                           HSBC USA Inc.
   -------------------------------------------------------------------------------------
   C O N S O L I D A T E D   S T A T E M E N T   O F   C A S H   F L O W S
   
                                                         Nine months ended September 30,
                                                                     2001          2000*
   -------------------------------------------------------------------------------------
                                                                     in thousands
                                                                     
   Cash flows from operating activities
       Net income                                            $    201,623  $    433,648
       Adjustments to reconcile net income to net cash
       provided  by operating activities
            Depreciation, amortization and deferred taxes         166,353       328,312
            Provision for credit losses                           143,050       106,607
            Net change in other accrual accounts                  625,406       210,276
            Net change in loans originated for sale              (411,314)   (1,471,028)
            Net change in trading assets and liabilities       (1,307,093)   (1,092,070)
            Other, net                                           (317,226)      (99,897)
   -------------------------------------------------------------------------------------
              Net cash provided (used) by operating activities   (899,201)   (1,584,152)
   -------------------------------------------------------------------------------------
   Cash flows from investing activities
       Net change in interest bearing deposits with banks       1,159,698    (2,365,845)
       Net change in short-term investments                    (1,465,052)     (310,816)
       Purchases of securities held to maturity                  (113,587)     (100,721)
       Proceeds from maturities of securities held to maturity    842,497       458,838
       Purchases of securities available for sale             (12,356,051)  (11,478,657)
       Sales of securities available for sale                  10,977,169     7,905,069
       Proceeds from maturities of securities available
          for sale                                              3,318,574    11,393,188
       Payment to shareholders of acquired company                      -    (7,091,209)
       Net change in credit card receivables                       38,554        28,915
       Net change in other short term loans                       341,188       448,677
       Net originations and maturities of loans                (2,401,691)     (126,184)
       Sales of loans                                                   -       167,042
       Expenditures for premises and equipment                    (87,254)      (90,949)
       Net cash used in acquisitions, net of
          cash acquired                                           (21,547)      (87,492)
       Other, net                                                 123,528       (96,628)
   -------------------------------------------------------------------------------------
            Net cash provided (used) by investing activities      356,026    (1,346,772)
   -------------------------------------------------------------------------------------
   Cash flows from financing activities
       Net change in deposits                                     320,950    (1,411,362)
       Net change in short-term borrowings                      1,040,596     5,207,278
       Issuance of long-term debt                                 374,391       594,219
       Repayment of long-term debt                               (645,398)     (774,426)
       Return of capital                                          (84,939)            -
       Dividends paid                                            (244,785)     (614,727)
   -------------------------------------------------------------------------------------
            Net cash provided by financing activities             760,815     3,000,982
   -------------------------------------------------------------------------------------
   Net change in cash and due from banks                          217,640        70,058
   Cash and due from banks at beginning of period               1,860,713     1,959,213
   -------------------------------------------------------------------------------------
   Cash and due from banks at end of period                  $  2,078,353  $  2,029,271
   =====================================================================================
   Non-cash activities:
       Transfer of securities from held to maturity to
            available for sale                               $    189,867  $          -
       Transfer of securities from available for sale to
            held to maturity                                    1,041,911             -
   -------------------------------------------------------------------------------------
   <FN>
   <F1>
   The accompanying notes are an integral part of the consolidated financial statements.
   *Restated to exclude investments in entities transferred to HSBC North America Inc.
   during 2001 and 2000.
   </FN>
   



                                                         7.

Notes to Consolidated Financial Statements

1.  Basis of Presentation
- ---------------------------------------------------------------

The accounting and reporting policies of HSBC USA Inc. (the
Company) and its subsidiaries including its principal
subsidiary, HSBC Bank USA (the Bank), conform to accounting
principles generally accepted in the United States of
America and to predominant practice within the banking
industry.  Such policies, except as described in Note 8
below, are consistent with those applied in the presentation
of the Company's 2000 annual financial statements.

The interim financial information in this report has not
been audited.  In the opinion of the Company's management,
all adjustments necessary for a fair presentation of
financial position, results of operations and cash flows for
the interim periods have been made.  The interim financial
information should be read in conjunction with the 2000
Annual Report on Form 10-K (the 2000 10-K).

2.  Acquisitions
- ---------------------------------------------------------------

On April 1, 2001, the Bank acquired approximately a 5
percent interest in the voting shares of HSBC Republic Bank
(Suisse) S.A. ("Swiss Bank"), an affiliate wholly owned by
the HSBC Group, in exchange for the contribution to the Swiss
Bank of private banking businesses conducted by the Bank's
Singapore and Hong Kong branches.  The 5 percent interest
represents the fair value estimate of the businesses
transferred to the Swiss Bank and is being accounted for using
the equity method of accounting.  The Bank retained its
banknotes activities in Singapore and its banknotes and foreign
currency businesses in Hong Kong, and maintained its branch
licenses in both locations.

The transaction was another step in an internal
reorganization of the HSBC Group's global private banking
operations, which began late last year.  The Swiss Bank, a
Switzerland based banking affiliate, will manage much of the
HSBC Group's worldwide private banking business.  Swiss Bank
is a foreign bank chartered and regulated under the banking
laws of Switzerland.

On January 1, 2001, the Bank acquired the Panama branches of
HSBC Bank plc for approximately $22 million in cash.  The
purchase included two branches in Panama City, one in the
Colon Free Trade Zone, one in Colon and one in Aguadulce.
The Bank acquired approximately $500 million in assets and
assumed $450 million in customer and bank deposits.  The
acquisition was accounted for as a transfer of assets
between companies under common control at HSBC Bank plc's
historical cost.

As well as aligning ownership along geographic lines, the
purchase will allow the Bank to achieve better local
synergies from its acquisition of Chase Manhattan's branches
in Panama last year.


                                                          8.

As described in Note 2 to the consolidated financial
statements contained in the Company's 2000 10-K, on
December 31, 1999, HSBC Holdings plc (HSBC) acquired Republic
New York Corporation (Republic).  Also on December 31, 1999,
following the acquisition, HSBC merged Republic with the
Company.  The merger was accounted for as a purchase
transaction.  As a result of the Republic acquisition, the
Company assumed certain liabilities associated with merging
Republic's operations with those of the Company and recognized
integration costs relating to the planned severance of employees
and exiting of businesses of the Company.  The following table
represents the activity in these reserves through September 30,
2001.



- --------------------------------------------------------------------
                             Severance
                               Related   Premises    Other     Total
- --------------------------------------------------------------------
                                          (in millions)
                                                  
Balance December 31, 2000       $151.8      $10.8     $5.3    $167.9
Less: Payments                    81.2        6.8      1.9      89.9
- --------------------------------------------------------------------
Balance September 30, 2001      $ 70.6      $ 4.0     $3.4    $ 78.0
- --------------------------------------------------------------------


During 2000, $85.0 million of integration costs were
expensed as systems and operations were combined, of which
$22.7 million was incurred during the third quarter.  During
the third quarter of 2001, $.6 million of integration costs
were expensed.  Integration costs for the first nine months
of 2001 were $13.0 million compared with $44.3 million for
the same period of 2000.  The integration costs do not
include the higher level of equipment and software
depreciation incurred during 2001 on infrastructure
investments made during 2000 related to the Republic
acquisition.  All restructuring related to the acquisition
from a customer perspective is complete.

3.  Litigation
- ---------------------------------------------------------------

As described in Note 26 to the consolidated financial
statements contained in the Company's 2000 10-K and the
Company's Form 10-Q for the second quarter of 2001, the
Company and certain of its subsidiaries are defendants
in a number of legal actions arising out of the Princeton
Note Matter (as defined in the 2000 10-K).

These proceedings include investigations by regulatory and
law enforcement agencies, including the U.S. Attorney for
the Southern District of New York, the Securities and
Exchange Commission and the Commodity Futures Trading
Commission. As previously disclosed, Republic New York
Securities Corporation ("RNYSC") is a target of the federal
grand jury investigation being conducted by the U.S. Attorney.
In light of a probable law enforcement proceeding against
RNYSC in connection with the Princeton Note Matter, a matter
that came to light before the acquisition of Republic, a
provision of $79 million, the amount of shareholder's equity
of RNYSC, was taken in the consolidated financial statements
of the Company as of December 31, 2000, as an adjustment to
the cost of the acquisition of Republic. During the course
of the U.S. Attorney's investigation, with which the Company
has been cooperating fully, discussions have been initiated
to attempt to resolve the grand jury investigation
and regulatory investigations, and such resolution if it
occurs may also encompass


                                                          9.

resolution of many of the civil actions that have been
previously described. Based on progress in such discussions
the Company has taken a charge to earnings of $575 million
before tax in the third quarter to reflect an anticipated
resolution.  There can be no assurance that such a
resolution will be achieved, however.

4. Accounting for Derivatives and Hedging Activities
- ---------------------------------------------------------------

Pursuant to Statement of Financial Accounting Standards No.
133, Accounting for Derivative Instruments and Hedging
Activities (FAS 133), all derivatives are recognized on the
balance sheet at their fair value (see Note 8, New
Accounting Standards).  On the date the derivative contract
is entered into (January 1, 2001 for all derivatives in
place at that date) the Company designates it as (1) a
qualifying FAS 133 hedge of the fair value of a recognized
asset or liability or of an unrecognized firm commitment
("fair value" hedge); or (2) a qualifying FAS 133 hedge of a
forecasted transaction of the variability of cash flows to
be received or paid related to a recognized asset or
liability ("cash flow" hedge); or (3) as a trading position.

Changes in the fair value of a derivative that has been
designated and qualifies as a fair value hedge, along with
the changes in the fair value of the hedged asset or
liability that is attributable to the hedged risk (including
losses or gains on firm commitments), are recorded in
current period earnings.  Changes in the fair value of a
derivative that has been designated and qualifies as a cash
flow hedge are recorded in other comprehensive income to the
extent of its effectiveness, until earnings are impacted by
the variability of cash flows from the hedged item.  Changes
in the fair value of derivatives held for trading purposes
are reported in current period earnings.

At the inception of each hedge (January 1, 2001 for all
derivatives in place at that date), the Company formally
documents all relationships between hedging instruments and
hedged items, as well as its risk management objective and
strategy for undertaking various hedge transactions.  This
process includes linking all derivatives that are designated
as fair value or cash flow hedges to specific assets and
liabilities on the balance sheet or to specific firm
commitments or forecasted transactions.

Increased earnings volatility may result from the on-going
mark to market of certain economically viable derivative
contracts that do not satisfy the hedging requirements of
FAS 133, as well as from the hedge ineffectiveness
associated with the qualifying contracts.  The Company
expects however that it will be able to continue to pursue
its overall asset and liability risk management objectives
using a combination of derivatives and cash instruments.



                                                         10.
Embedded Derivatives

The Company may acquire or originate a financial instrument
that contains a derivative instrument "embedded" within it.
Upon origination or acquisition of any such instrument, the
Company assesses whether the economic characteristics of the
embedded derivative are clearly and closely related to the
economic characteristics of the principal component of the
financial instrument (i.e., the "host contract") and whether
a separate instrument with the same terms as the embedded
instrument would meet the definition of a derivative
instrument.

When it is determined that (1) the embedded derivative
possesses economic characteristics that are not clearly and
closely related to the economic characteristics of the host
contract; and (2) a separate instrument with the same terms
would qualify as a derivative instrument, the embedded
derivative is separated from the host contract, carried at
fair value, and designated as a fair value hedge, cash flow
hedge or as a trading instrument.

Hedge Discontinuation

The Company formally assesses, both at the hedge's inception
and on an on-going basis, whether the derivatives that are
used in hedging transactions are highly effective in
offsetting changes in fair values or cash flows of hedged
items and whether they are expected to continue to be highly
effective in future periods.  If it is determined that a
derivative is not highly effective as a hedge or that it has
ceased to be a highly effective hedge, the Company
discontinues hedge accounting prospectively, as discussed
below.

The Company discontinues hedge accounting prospectively when
(1) the derivative is no longer effective in offsetting
changes in the fair value or cash flows of a hedged item
(including firm commitments or forecasted transactions); (2)
the derivative expires or is sold, terminated, or exercised;
(3) it is unlikely that a forecasted transaction will occur;
(4) the hedged firm commitment no longer meets the
definition of a firm commitment; or (5) the designation of
the derivative as a hedged instrument is no longer
appropriate.

When hedge accounting is discontinued because it is
determined that the derivative no longer qualifies as an
effective fair value or cash flow hedge, the derivative will
continue to be carried on the balance sheet at its fair
value, and the hedged item will no longer be adjusted for
changes in fair value or changes in the fair value of the
derivative reclassified to other comprehensive income.  If
the hedged item was a firm commitment or forecasted
transaction that is not expected to occur, any amounts
recorded on the balance sheet related to the hedged item,
including any amounts recorded in other comprehensive
income,  are reversed to current period earnings.  In all
other situations in which hedge accounting is discontinued,
the derivative will be carried at its fair value on the
balance sheet, with changes in its fair value recognized in
current period earnings unless redesignated as a qualifying
FAS 133 hedge.


                                                         11.

5.  Pledged Assets
- ---------------------------------------------------------------

At September 30, 2001, assets amounting to $10.3 billion
were pledged as collateral for borrowings, to secure public
deposits and for other purposes.  The significant components
of the assets pledged at September 30, 2001 were as follows:
$9.7 billion were securities and trading assets and $.6
billion were loans.

In accordance with the Statement of Financial Accounting
Standards No. 140, Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities (FAS
140), debt securities pledged as collateral that can be sold
or repledged by the secured party continue to be  reported
on the consolidated balance sheet.  The following table
provides the fair value of collateral that can be sold or
repledged.



- ---------------------------------------------------------------
                                   September 30,   December 31,
                                           2001           2000
- ---------------------------------------------------------------
                                                (in billions)
                                                     
Trading assets                             $ .1            $.2
Securities available for sale               2.0             .4
- ---------------------------------------------------------------


6.  Collateral
- ---------------------------------------------------------------

The fair value of collateral accepted by the Company not
reported on the consolidated balance sheet that can be sold
or repledged at September 30, 2001, totalled $1.5 billion
compared with $.7 billion at December 31, 2000.  This
collateral was obtained under security resale agreements.
Of this collateral, $1.0 billion at September 30, 2001 has
been sold or repledged as collateral under repurchase
agreements or to cover short sales compared with $.3 billion
at December 31, 2000.

7.  Business Segments
- ---------------------------------------------------------------

The Company has four distinct segments that it utilizes for
management reporting: commercial banking, corporate and
institutional banking, personal banking, and investment
banking and markets.

The Commercial Banking Segment provides a diversified range
of financial products and services.  This segment provides
loan and deposit products to small and middle-market
corporations including specialized products such as
equipment and real estate financing.  These products and
services are offered through multiple delivery systems,
including the branch banking network.  In addition, various
credit and trade related products are offered such as
standby facilities, performance guarantees, acceptances and
accounts receivable factoring.

The Corporate and Institutional Banking Segment provides
deposit and lending functionality to large corporate and
multi-national corporations.  U.S. dollar clearing services
are offered for domestic and international wire



                                                         12.

transfer transactions.  Corporate trust provides various
trustee, agency and custody products and services for both
corporate and municipal customers.  Credit and trade related
products such as standby facilities, performance guarantees
and acceptances are also provided to large corporate
entities.

The Personal Banking Segment provides an extensive array of
products and services including installment and revolving
term loans, deposits, branch services, mutual funds,
insurance, estate planning and other investment management
services.  These products are marketed to individuals
through the branch banking network.  Residential mortgage
lending provides loan financing through direct retail and
wholesale origination channels.  Mortgage loans are
originated through a network of brokers, wholesale agents
and retail originations offices.  Servicing is performed for
the individual mortgage holder or on a contractual basis for
mortgages owned by third parties.

The Investment Banking and Markets Segment includes
treasury, traded markets, and international private banking
businesses.  The treasury function maintains overall
responsibility for the investment and borrowing of funds to
ensure liquidity, maximize return and manage interest rate
risk.  Traded markets encompasses the trading and sale of
foreign exchange, banknotes, derivatives, precious metals,
securities and emerging markets instruments, both
domestically and internationally.  International private
banking offers a full range of services for high net worth
individuals throughout the world including deposit, lending,
trading, trust and investment management.

Other consists of certain non-recurring expenses, including
Republic related integration costs, goodwill amortization
and expenses related to the Princeton Note Matter.

The segment results show the financial performance of the
major business units.  These results are determined based on
the Company's management accounting process, which assigns
balance sheet, revenue and expense items to each reportable
business unit on a systematic basis.  With respect to
segment results, management does not analyze depreciation
and amortization expense or expenditures for additions to
long-lived assets which are not considered significant.  As
such, these amounts are included in other expenses and
average assets, respectively, in the table.



                                                                                                      13.



- ------------------------------------------------------------------------------------------------------------
                                                             Segments
                                      -------------------------------------------------
                                                      Corporate/             Investment
                                      Commercial   Institutional   Personal    Banking/
                                         Banking         Banking    Banking     Markets    Other      Total
- ------------------------------------------------------------------------------------------------------------
Nine months ended September 30, 2001
- ------------------------------------------------------------------------------------------------------------
                                                                  (in millions)
                                                                                  
Net interest income (1)                  $   492          $  103    $   835     $   312   $  (72)   $ 1,670
Other operating income                       127              80        256         355       19        837
- ------------------------------------------------------------------------------------------------------------
  Total income                               619             183      1,091         667      (53)     2,507
Operating expenses (2)                       333              74        647         300      678      2,032
- ------------------------------------------------------------------------------------------------------------
  Pretax income (loss) before
   provision for credit losses               286             109        444         367     (731)       475
Provision for credit losses (3)               20              65         57           1        -        143
- ------------------------------------------------------------------------------------------------------------
  Pretax income (loss)                       266              44        387         366     (731)       332
Taxes (4)                                     92              18        135         126     (241)       130
- ------------------------------------------------------------------------------------------------------------
Income (loss) before cumulative
 effect of accounting change                 174              26        252         240     (490)       202
- ------------------------------------------------------------------------------------------------------------

Average assets                            16,390           5,431     22,809      39,786    1,318     85,734
Average liabilities/equity (5)            11,923           3,779     28,226      36,445    5,361     85,734
- ------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------
Nine months ended September 30, 2000
- ------------------------------------------------------------------------------------------------------------
Net interest income (1)                 $   437           $  107    $   771     $   351   $  (71)   $ 1,595
Other operating income                       92               71        266         160       31        620
- ------------------------------------------------------------------------------------------------------------
  Total income                              529              178      1,037         511      (40)     2,215
Operating expenses (2)                      290               70        647         257      153      1,417
- ------------------------------------------------------------------------------------------------------------
  Pretax income (loss) before
   provision for credit losses              239              108        390         254     (193)       798
Provision for credit losses (3)              52                5         35          15        -        107
- ------------------------------------------------------------------------------------------------------------
  Pretax income (loss)                      187              103        355         239     (193)       691
Taxes (4)                                    53               32        108          74      (10)       257
- ------------------------------------------------------------------------------------------------------------
Net income (loss)                           134               71        247         165     (183)       434
- ------------------------------------------------------------------------------------------------------------

Average assets                           14,861            5,715     19,842      39,685    2,624     82,727
Average liabilities/equity (5)           10,072            5,088     28,654      32,387    6,526     82,727
- ------------------------------------------------------------------------------------------------------------
<FN>
<F1>
(1)Net interest income of each segment represents the
   difference between actual interest earned on assets and
   interest paid on liabilities of the segment adjusted for
   a funding charge or credit.  Segments are charged a cost
   to fund assets (e.g. customer loans) and receive a
   funding credit for funds provided (e.g. customer
   deposits) based on equivalent market rates.
(2)Expenses for the segments include fully apportioned
   corporate overhead expenses with the exception of non-
   recurring corporate expenses, goodwill amortization and
   expenses related to the Princeton Note Matter.
(3)The provision apportioned to the segments is based on
   the segments' net charge offs and the change in
   allowance for credit losses.  Credit loss reserves are
   established at a level sufficient to absorb the losses
   considered to be inherent in the portfolio.
(4)Taxes are allocated to the segments based on pretax
   income (loss) excluding goodwill amortization.
(5)Common shareholder's equity and earnings on common
   shareholder's equity are allocated back to the segments
   based on the percentage of capital assigned to the
   business.

</FN>



8.  New Accounting Standards
- ---------------------------------------------------------------

In July 2001, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 141,
Business Combinations (FAS 141).  The Statement is effective
for all business combinations initiated after June 30, 2001
and for all business combinations accounted for by the
purchase method that are completed after June 30, 2001.  FAS
141 prohibits the pooling-of-interests method of accounting
for business combinations and prescribes the




                                                         14.


initial recognition and measurement of goodwill and other
intangible assets, accounting for negative goodwill and the
required disclosures in respect of business combinations.

In July 2001, the Financial Accounting Standards Board also
issued Statement of Financial Accounting Standards No. 142,
Goodwill and Other Intangible Assets (FAS 142).  The
Statement is effective for fiscal years beginning after
December 15, 2001 and may not be retroactively applied to
financial statements of prior periods.  FAS 142 requires
that goodwill, including previously existing goodwill, and
intangible assets with indefinite useful lives should not be
amortized but should be tested for impairment annually. FAS
142 does not carry forward the concept of corporate or
enterprise-wide goodwill found in current accounting
literature.  Under FAS 142, all goodwill must be assigned to
one or more reporting units of the entity and evaluated for
impairment at that level.  This represents a significant
departure from current accounting guidance which generally
applies an acquisition-specific or an enterprise-wide basis
for evaluating goodwill for impairment.

The Company is required to adopt the provisions of FAS 141
immediately and FAS 142 with effect from January 1, 2002.
Any goodwill and any intangible asset determined to have an
indefinite useful life acquired in a purchase business
combination completed after June 30, 2001 will not be
amortized and will continue to be evaluated for impairment
under current accounting literature until the date that FAS
142 applies in its entirety.  Goodwill and intangible assets
acquired in business combinations completed before July 1,
2001 will continue to be amortized until the full adoption
of FAS 142 on January 1, 2002.

At the date of adoption, the Company expects to have
unamortized goodwill of approximately $2.9 billion, which
will be subject to the transition provisions of FAS 141 and
FAS 142.  Amortization expense related to goodwill was
$176.2 million and $133.1 million for the year ended
December 31, 2000 and the nine months ended September 30,
2001, respectively.  Because of the extensive effort needed
to comply with adopting FAS 141 and FAS 142, it is not
practicable to estimate reasonably the impact of adopting
these Statements on the Company's financial statements at
the date of this report, including whether any transitional
impairment losses will be required to be recognized as the
cumulative effect of a change in accounting principles.

In June 2001, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 143,
Accounting for Asset Retirement Obligations (FAS 143), which
addresses financial accounting and reporting for obligations
associated with the retirement of tangible long-lived assets
and the associated asset retirement costs.  The standard
applies to legal obligations associated with the retirement
of long-lived assets that result from the acquisition,
construction, development and (or) normal use of the asset.

FAS 143 requires the fair value of a liability for an asset
retirement obligation be recognized in the period in which
it is incurred if a reasonable estimate of fair value can be
made.  The fair value of the


                                                         15.

liability is added to the carrying amount of the associated
asset and this additional carrying amount is depreciated
over the life of the asset.  The liability is accreted at
the end of each period through charges to operating expense.
If the obligation is settled for other than the carrying
amount of the liability, the Company will recognize a gain
or loss on settlement.

The Company is required and plans to adopt the provisions of
FAS 143 for the quarter ending March 31, 2003.  Adoption of
this standard is not expected to have a material effect on
the consolidated financial statements of the Company.

On January 1, 2001, the Company adopted Statement of
Financial Accounting Standards No. 133, Accounting for
Derivative Instruments and Hedging Activities (FAS 133) as
amended by FAS 137 and FAS 138.  FAS 133 standardizes the
accounting for derivative instruments, including certain
derivative instruments embedded in other contracts.  Under
FAS 133, entities are required to carry all derivatives in the
consolidated balance sheet at fair value.  The accounting for
changes in fair value (i.e. gains or losses) of a derivative
depends on whether it has been designated and qualifies as
part of a hedging relationship and, if so, the type of hedge.

In accordance with the transition provisions of FAS 133, the
Company recorded a net of tax cumulative effect adjustment
charge of $.5 million in earnings for the nine months ended
September 30, 2001 representing the difference between the
fair value of derivatives that were designated as fair value
hedging instruments at the date of adoption and the related
mark to market of the previously hedged assets and
liabilities.

The Company also recorded a net of tax cumulative effect
gain of $2.9 million in accumulated other comprehensive
income representing the fair value of derivatives that were
designated as cash flow hedging instruments at the date of
adoption, all of which will be recognized in earnings during
the current year as the hedged items impact operating
results.  Gains and losses on derivatives that were
previously deferred as adjustments to the carrying amount of
hedged items were not affected and continue to be amortized
over the life of the previously hedged items.

In September 2000, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 140,
Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities (FAS 140).  FAS 140
replaced Statement of Financial Accounting Standards No.
125, Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities (FAS 125).  It revised
the standards for accounting for securitizations and other
transfers of financial assets and collateral and requires
certain disclosures, but it carried over most of FAS 125's
provisions without change.

FAS 140 is effective for transfers and servicing of
financial assets and extinguishments of liabilities of the
Company occurring after March 31, 2001. Adoption of this
standard has not had a material effect on the consolidated
financial statements of the Company.


                                                         16.

Management's Discussion and Analysis of Financial Condition
and Results of Operations
- ---------------------------------------------------------------

HSBC USA Inc. (the Company) reported a third quarter 2001
net loss of $(167.2) million, compared with net income of
$143.6 million in the third quarter of 2000.  For the first
nine months of 2001, net income was $201.6 million compared
with $433.6 million for the first nine months of last year.
The third quarter 2001 net loss and the lower year-to-date
net income reflect the impact of the third quarter 2001
expenses related to the Princeton Note Matter (See Note 3).
Excluding the Princeton related expenses, net income for the
third quarter and nine months of 2001 was $183.8 million and
$552.6 million, respectively.

Net Interest Income
- ---------------------------------------------------------------

Net interest income for the third quarter of 2001 was $554.7
million compared with $539.4 million for the third quarter
of 2000.  The 2.8% increase in net interest income for the
third quarter of 2001 compared to the third quarter of 2000
was due to a larger balance sheet.  Growth in commercial
loans and residential mortgages fueled overall loan growth
of 8% which was largely funded by higher consumer deposits.
Interest rate reductions in 2001 have led to declining
levels of both interest income and interest expense
throughout the year.  Securities sales in 2001 led to
sizable gains in other operating income, but was a factor
causing spreads to contract slightly in the third quarter of
2001.

For the first nine months of 2001, net interest income was
$1,670.2 million compared with $1,594.8 million for the
first nine months of 2000.  The 4.7% increase in net
interest income for the first nine months of 2001 compared
to 2000 was due principally to a larger balance sheet,
coupled with slightly wider spreads.  Growth in commercial
loans and residential mortgages were the most significant
factors driving asset growth which was largely funded by a
higher level of consumer deposits.  The declining interest
rate environment in 2001 has led to lower gross yields
earned on assets and lower gross rates paid on liabilities.
The improved balance sheet mix, specifically higher levels
of loans and deposits, led to slightly wider margins.

Interest income was $1,151.4 million in the third quarter of
2001 compared with $1,354.4 million in the third quarter of
2000.  Average earning assets were $78.5 billion for the
third quarter of 2001 compared with $74.3 billion a year
ago.  The average rate earned on earning assets was 5.87%
for the third quarter of 2001 compared with 7.29% a year
ago.  Interest income was $3,743.2 million for the first
nine months of 2001 compared with $3,953.2 million in the
first nine months of 2000.  Average earning assets were
$77.8 billion for the first nine months of 2001 compared
with $74.2 billion for the first nine months of 2000.  The
average rate earned on earning assets was 6.48% for the
first nine months of 2001 compared with 7.15% a year ago.

Interest expense for the third quarter of 2001 was $596.7
million compared with $815.0 million in the third quarter of
2000.  Average interest bearing liabilities for the third
quarter of 2001 were $67.2 billion, compared with



                                                         17.

$63.4 billion a year ago.  The average rate paid on interest
bearing liabilities was 3.52% compared with 5.12% a year
ago.  Interest expense for the first nine months of 2001 was
$2,073.0 million compared with $2,358.4 million in the first
nine months of 2000.  Average interest bearing liabilities
for the first nine months of 2001 were $66.8 billion,
compared with $63.2 billion a year ago.  The average rate
paid on interest bearing liabilities was 4.15% for the first
nine months of 2001 compared with 4.99% a year ago.

The taxable equivalent net yield on average total assets for
the third quarter of 2001 was 2.59%, compared with 2.63% a
year ago.  The taxable equivalent net yield on average total
assets for the first nine months of 2001 was 2.64%, compared
with 2.61% a year ago.

Other Operating Income
- ---------------------------------------------------------------

Total other operating income was $275.8 million in the third
quarter of 2001, compared with $211.6 million in the 2000
third quarter.  For the first nine months of 2001, total
operating income was $836.4 million compared with $620.0
million for the first nine months of 2000.  Security gains
for the first nine months of 2001 were primarily realized
from securities sales to adjust to interest rate changes and
to reconfigure exposure to residential mortgages.  The
security gains for 2001 also included a first quarter one-
time gain of $19.3 million on the sale of shares in Canary
Wharf, a retail/office development investment project in
London, England.  Wealth management and insurance, loan and
bankcard fees and service charges were all strong during the
first nine months of 2001.  Fee income from domestic wealth
management was $157.7 million during the first nine months
of 2001, an increase of 14.4 percent compared to the same
period in 2000.  The third quarter 2001 mortgage banking
revenue was adversely impacted by the impairment of mortgage
servicing rights due to lower interest rates.  In addition,
the gains on sale of mortgage loan assets, included in
mortgage banking revenue, was impacted by timing issues
associated with interest rate locks and forward loan sale
commitments, which were marked to market as required under
FAS 133.  The World Trade Center disaster has had minor
effect so far on revenues and is estimated to be between
$2.0 million and $3.0 million, including lower personal
banking charges, bankcard fees and brokerage fees.

Trading revenues are generated by the Company's participation
in the foreign exchange and precious metals markets, trading
activities in derivative contracts and from trading securities.
The Company reports the net revenues from these activities,
which include mark to market adjustments and any related
direct trading expenses, as trading revenues in the
consolidated statement of income. Trading revenues are
summarized by categories of financial instruments in the
following table.


                                                         18.


- ---------------------------------------------------------------
Nine months ended September 30,               2001         2000
- ---------------------------------------------------------------
                                               (in millions)
                                                   
Foreign exchange                            $128.9       $ 79.5
Precious metals                              (28.0)         2.5
Trading account profits and commissions       75.1         32.6
- ---------------------------------------------------------------
Trading revenues                            $176.0       $114.6
- ---------------------------------------------------------------



The above table presents trading revenue by category of
financial instruments and is not necessarily indicative of
trading business line results.  See the following comments
on precious metals trading.

The increase in trading revenues reflects improved foreign
exchange profits due to an expansion of business activities
and favorable market conditions as well as the impact of
adopting FAS 133.  Included in the first nine months of
2000 trading revenues was approximately $12.7 million of
revenue earned by certain non-U.S. entities that were
transferred or sold to other HSBC entities during the first
nine months of 2000.  The first nine months 2001 precious
metals results reflect unrealized losses on positions
impacted by lower short term interest rates.  These precious
metals losses are offset by unrealized gains recorded in
trading account profits on swaps which appreciated in value,
as well as additional net interest income.

Other Operating Expenses
- ---------------------------------------------------------------

Other operating expenses were $1,056.7 million in the third
quarter of 2001 compared with $472.4 million for the third
quarter of 2000.  Other operating expenses were $2,031.8
million for the first nine months of 2001 compared with
$1,417.6 million a year ago.  The increase in other
operating expenses reflect the $575.0 million third quarter
2001 expenses related to the Princeton Note Matter (See Note
3). Excluding the Princeton related expenses, other operating
expenses for the third quarter and nine months of 2001 were
$481.7 million and $1,456.8 million, respectively.

Excluding the Princeton related expenses and treasury and
general incentive compensation tied to performance,
operating expenses were flat year to year.  During the third
quarter, $3.0 million in specific charges for World Trade
Center related expenses were recognized, including insurance
policy deductibility and contributions made to the American
Red Cross.  There may be additional costs in the fourth and
later quarters, however they are not expected to be
material.

Operating expenses for the third quarter of 2001 included
$.6 million of Republic acquisition related integration
costs versus $22.7 million for the same period of 2000.
Republic integration costs for the first nine months of 2001
were $13.0 million compared with $44.3 million for the same
period of 2000.  The integration costs do not include the
higher level of equipment and software depreciation incurred
during 2001 on infrastructure investments made during 2000
related to the Republic acquisition.


                                                         19.

Income Taxes
- ---------------------------------------------------------------

The effective tax rate was 39% in the third quarter and first
nine months of 2001 compared with 37% in the same periods of
2000. The net deferred tax asset at September 30, 2001 was
$227 million compared with $94 million at December 31, 2000.



Asset Quality
- ---------------------------------------------------------------
The following table provides a summary of the allowance for
credit losses and nonaccruing loans.

- -----------------------------------------------------------------------------------
                                    3rd       3rd   9 Months       Year   9 Months
                                Quarter   Quarter      Ended      Ended      Ended
                                   2001      2000    9/30/01   12/31/00    9/30/00
- -----------------------------------------------------------------------------------
                                                 (in millions)
                                                            
Allowance for Credit Losses
  Balance at beginning
    of period                    $537.9    $614.6    $ 525.0    $ 638.0    $ 638.0
  Allowance related to
    acquisitions/transfers            -      (8.5)     (19.0)     (11.3)     (12.0)
  Provision charged to income      47.5      50.6      143.1      137.6      106.6
  Net charge offs                 (44.8)    (98.3)    (108.3)    (238.7)    (173.8)
  Translation adjustment            (.3)      (.1)       (.5)       (.6)       (.5)
- ------------------------------------------------------------------------------------

  Balance at end of period       $540.3    $558.3    $ 540.3    $ 525.0    $ 558.3
- ------------------------------------------------------------------------------------





- ------------------------------------------------------------------------------------
                                       September 30,   December 31,   September 30,
                                               2001           2000            2000
- ------------------------------------------------------------------------------------
                                                      (in millions)
                                                                   
Nonaccruing Loans
  Balance at end of period                   $394.3         $423.2          $299.1
  As a percent of loans outstanding             .92%          1.05%            .75%

Nonperforming Loans and Assets *
  Balance at end of period                   $410.6         $443.7          $317.6
  As a percent of total assets                 .47%            .53%            .38%

Allowance Ratios
  Allowance for credit losses as
   a percent of:
    Loans                                     1.26%           1.30%           1.40%
    Nonaccruing loans                        137.01          124.06           186.7
- ------------------------------------------------------------------------------------
<FN>
<F1>
* Includes nonaccruing loans, other real estate and other owned assets.

</FN>


During the first nine months of 2001, credit quality
remained relatively stable, notwithstanding a more volatile
business and credit environment.  However, it is still too
early to determine what effect, if any, the events of
September 11 and the general economic slowdown will have on
the credit portfolio.

Provisions for credit losses were $47.5 million in the third
quarter of 2001 compared with $50.6 million in the third
quarter of 2000.  Provisions for credit losses for the first
nine months of 2001 were $143.1 million compared



                                                         20.


with $106.6 million during the first nine months of 2000.
Net charge offs in the credit card portfolio were $44.0
million and $45.8 million in the first nine months of 2001
and 2000, respectively.  The delinquency rate for the credit
card portfolio was 3.92% at September 30, 2001 compared with
3.75% at December 31, 2000 and 3.64% at September 30, 2000.
Net charge offs on commercial loans were $54.8 million and
$121.2 million in the first nine months of 2001 and 2000,
respectively.

The Company identified impaired loans totaling $194 million
at September 30, 2001, of which $116 million had a specific
credit loss allowance of $59 million.  At December 31, 2000,
impaired loans were $224 million of which $109 million had a
specific credit loss allowance of $46 million.

Derivative Instruments and Hedging Activities
- ---------------------------------------------------------------

The Company is party to various derivative financial
instruments as an end user (1) for asset and liability
management purposes; (2) in order to offset the risk
associated with changes in the value of various assets and
liabilities accounted for in the trading account; (3) to
protect against changes in value of its mortgage servicing
rights portfolio, and (4) for speculative trading in its own
account.  The Company is also an international dealer in
derivative instruments denominated in U.S. dollars and other
currencies which include futures, forwards, swaps and
options related to interest rates, foreign exchange rates,
equity indices and commodity prices, focusing on structuring
of transactions to meet clients' needs.

Types of Derivatives

Derivative instruments are contracts whose value is derived
from that of an underlying instrument, physical commodity or
market index and generally do not involve the exchange of
principal but may involve the payment of a fee or receipt of
a premium at inception of a contract.  Certain instruments
such as futures and forward contracts commit the Company to
buy or sell a specified financial instrument, currency,
precious metal or other commodity at a future date.  Futures
contracts are exchange-trading instruments that settle
through an independent clearinghouse and require daily cash
settlement.  Forward contracts are customized transactions
that require no cash settlement until the end of the
contract.

Other contracts, such as interest rate swaps, involve
commitments to make periodic cash settlements based upon the
differential between specified rates or indices applied to a
stated notional amount.  Purchased option contracts give the
right, but do not obligate the holder, to acquire or sell
for a limited time a financial instrument, precious metal or
commodity at a designated price upon payment for assuming
the risk of unfavorable changes in the price of the
underlying instrument or index.

Within the context of its overall balance sheet risk
management strategy, derivatives are utilized to protect
against changes in fair values and cash flows associated
with certain balance sheet assets, liabilities, forecasted
transactions and firm commitments in order to maintain net
interest margin


                                                         21.


within a range that management considers acceptable.  To
achieve this objective, the Company has identified and
currently pursues two qualifying FAS 133 fair value hedge
strategies and one qualifying cash flow hedge strategy.

Fair Value Hedges

Specifically, interest rate swaps that call for the receipt
of a variable market rate and the payment of a fixed rate
are utilized under fair value strategies to hedge the risk
associated with changes in the risk free rate component of
the value of certain fixed rate investment securities.
Interest rate swaps that call for the receipt of a fixed
rate and payment of a variable market rate are utilized to
hedge the risk associated with changes in the risk free rate
component of certain fixed rate debt obligations.

For the nine months ended September 30, 2001, the Company
recognized a net gain of $.1 million (reported as other
income in the consolidated statement of income), which
represented the ineffective portion of all fair value
hedges.  Only the time value component of these derivative
contracts has been excluded from the assessment of hedge
effectiveness.

Cash Flow Hedges

Similarly, interest rate swaps that call for the receipt of
a variable market rate and the payment of a fixed rate are
utilized under the cash flow strategy to hedge the
forecasted repricing of certain deposit liabilities.

For the nine months ended September 30, 2001, the Company
recognized a net gain of $2.9 million (reported as other
income in the consolidated statement of income), which
represented the total ineffectiveness of all cash flow
hedges.  Only the time value component of the change in the
fair value of these derivative contracts has been excluded
from the assessment of hedge effectiveness.

Gains or losses on derivative contracts that are
reclassified from accumulated other comprehensive income to
current period earnings pursuant to this strategy, are
included in interest expense on deposit liabilities during
the periods that net income is impacted by the repricing.
As of September 30, 2001, $7.1 million of deferred net
losses on derivative instruments accumulated in other
comprehensive income are expected to be charged to earnings
during the remainder of 2001.

Trading and Other Activities

The Company enters into certain derivative contracts for
purely speculative trading purposes in order to realize
profits from short-term movements in interest rates,
commodity prices and foreign exchange rates.  In addition,
certain contracts do not qualify as FAS 133 hedges and are
accounted for on a full mark to market basis through current
earnings even though they were not acquired for trading
purposes.


                                                         22.

For example, in conjunction with managing the risks
associated with its mortgage banking business, the Company
purchases interest rate floors. Although these derivative
contracts do not qualify as hedges under FAS 133,
they have the economic impact of largely offsetting the
erosion in value of the mortgage servicing rights portfolio
in declining rate environments.  The changes in value of
these and all such "economic hedges" are recognized in
current period earnings as if they were trading positions.

Credit and Market Risks

By using derivative instruments, the Company is exposed to
credit and market risk.  If the counterparty fails to
perform, credit risk is equal to the fair value gain in a
derivative.  When the fair value of a derivative contract is
positive, this generally indicates that the counterparty
owes the Company, and, therefore, creates a repayment risk
for the Company.  When the fair value of a derivative
contract is negative, the Company owes the counterparty and,
therefore, it has no repayment risk.

The Company minimizes the credit (or repayment) risk in
derivative instruments by entering into transactions with
high quality counterparties including other members of the
HSBC Group.  Exposures are reviewed periodically by the
Company's credit committee.  Counterparties generally
include financial institutions including banks, other
government agencies, both foreign and domestic, and
insurance companies.  The Company also maintains a policy of
requiring that all derivative contracts be governed by an
International Swaps and Derivatives Association Master
Agreement; depending on the nature of the derivative
transaction, bilateral collateral arrangements may be
required as well.

When the Company has more than one outstanding derivative
transaction with a counterparty, and there exists a legally
enforceable master netting agreement, the "net" mark to
market exposure represents the netting of the positive and
negative exposure with the same counterparty.  When there is
a net negative exposure, the Company considers its exposure
to be zero.

The net mark to market position with a particular
counterparty represents a reasonable measure of credit risk
when there is a legally enforceable master netting agreement
(i.e., a legal right of set off of receivable and payable
derivative contracts) between the Company and a counterparty.
The Company's policy is to use master netting agreements with
all counterparties.

Market risk is the adverse effect that a change in interest
rates, currency, or implied volatility rates has on the
value of a financial instrument.  The Company manages the
market risk associated with interest rate and foreign
exchange contracts by establishing and monitoring limits as
to the types and degree of risk that may be undertaken.  The
Company periodically measures this risk by using a value at
risk methodology.

The Company's Asset and Liability Policy Committee is
responsible for implementing various hedging strategies that
are developed through its


                                                         23.


analysis of data from financial simulation models and other
internal and industry sources.  The resulting hedge
strategies are then incorporated into the Company's overall
interest rate risk management and trading strategies.

Liquidity
- ---------------------------------------------------------------

The Company maintains a strong liquidity position.  The size
and stability of its deposit base are complemented by its
maintenance of a surplus borrowing capacity in the money markets,
including the ability to issue additional commercial paper and
access unused lines of credit of $500 million at September 30,
2001.  Wholesale liabilities were $19.9 billion at September 30,
2001 compared with $18.5 billion at December 31, 2000.  The
Company also has strong liquidity as a result of a high level
of immediately saleable or pledgeable assets including its
available for sale securities portfolio, trading assets,
mortgages and other assets.

Capital
- ---------------------------------------------------------------

Total common shareholder's equity was $6.7 billion at
September 30, 2001, compared with $6.8 billion as December 31,
2000.

Under risk-based capital guidelines, the Company's capital
ratios were 7.92% at the Tier 1 level and 12.60% at the
total capital level at September 30, 2001.  These ratios
compared with 8.39% at the Tier 1 level and 13.56% at the
total capital level at December 31, 2000.

Under guidelines for leverage ratios, the Company's ratio of
Tier 1 capital to quarterly average total assets was 5.66%
at September 30, 2001 compared with 5.73% at December 31,
2000.

Quantitative and Qualitative Disclosures About Market Risk
- ---------------------------------------------------------------

In consideration of the degree of interest rate risk
inherent in the banking industry, the Company has interest
rate risk management policies designed to meet performance
objectives within defined risk/safety parameters.  In the
course of managing interest rate risk, a combination of risk
assessment techniques, including dynamic simulation
modeling, gap analysis, Value at Risk (VaR) and capital at
risk analysis are employed.  The combination of these tools
enables management to identify and assess the potential
impact of interest rate movements and take appropriate
action.

Certain limits and benchmarks that serve as guidelines in
determining the appropriate levels of interest rate risk for
the institution have been established.  One such limit is
expressed in terms of the Present Value of a Basis Point
(PVBP), which reflects the change in value of the balance
sheet for a one basis point movement in all interest rates.
The institutional PVBP limit as of September 30, 2001 was
plus or minus $4.7 million, which includes distinct limits
associated with trading portfolio activities and financial
instruments.  Thus, for a one basis point change in interest
rates, the policy dictates that the value of the balance
sheet shall not change by more


                                                         24.


than $4.7 million.  As of September 30, 2001, the Company
had a position of $(3.3) million PVBP reflecting the impact
of a one basis point increase in interest rates.  Mortgage
servicing rights are excluded from the PVBP determination as
their interest rate risk is significantly different from
other balance sheet items. The mortgage servicing rights
risk is to lower interest rates, which is managed through
the purchase of various financial instruments including
interest rate floors and mortgage backed securities.

The Company also monitors changes in value of the balance
sheet for large movements in interest rates with an overall
limit of +/- 10%, after tax, change from the base case
valuation for a 200 basis point gradual rate movement.  As
of September 30, 2001, for a gradual 200 basis point
increase in rates, the value was projected to drop by 4.6%
and for a 200 basis point gradual decrease in rates, value
was projected to drop by 7.5% if there were no management
actions taken to manage exposures to the changing
environment.

In addition to the above mentioned limits, the Company's
Asset and Liability Policy Committee particularly monitors,
on a monthly basis, the simulated impact of a number of
interest rate scenarios on net interest income.  These
scenarios include both rate shock scenarios which assume
immediate market rate movements of 200 basis points, as well
as rate change scenarios in which rates rise or fall by 200
basis points over a twelve month period.  The individual
limit for such gradual 200 basis point movements is
currently +/- 10%, pretax, of base case earnings over a
twelve month period.  Simulations are also performed for
other relevant interest rate scenarios including immediate
rate movements and changes in the shape of the yield curve
or in competitive pricing policies.  Net interest income
under the various scenarios is reviewed over a twelve month
period, as well as over a three year period.  The
simulations capture the effects of the timing of the
repricing of all on-balance sheet assets and liabilities, as
well as derivative instruments such as interest rate swaps,
futures and option contracts.  Additionally, the simulations
incorporate any behavioral aspects such as prepayment
sensitivity under various scenarios.

For purposes of simulation modeling, base case earnings
reflect the existing balance sheet composition, with
balances generally maintained at current levels by the
anticipated reinvestment of expected runoff.  These balance
sheet levels will however, factor in specific known or
likely changes including material increases, decreases or
anticipated shifts in balances due to management actions.
Current rates and spreads are then applied to produce base
case earnings estimates on both a twelve month and three
year time horizon.  Rate shocks are then modeled and
compared to base earnings (earnings at risk), and include
behavioral assumptions as dictated by specific scenarios
relating to such factors as prepayment sensitivity and the
tendency of balances to shift among various products in
different rate environments.  It is assumed that no
management actions are taken to manage exposures to the
changing environment being simulated.

Utilizing these modeling techniques, a gradual 200 basis
point parallel rise or fall in the yield curve on October 1,
2001 would cause projected net interest income for the next
twelve months to decrease by $31 million and



                                                         25.


increase by $20 million, respectively.  This +/- 1% change
is well within the Company's +/- 10% limit. An immediate 100
basis point parallel rise or fall in the yield curve on
October 1, 2001, would cause projected net interest
income for the next twelve months to decrease by $40 million
and $19 million, respectively.  An immediate 200 basis point
parallel rise or fall would decrease projected net interest
income for the next twelve months by $90 million and $43
million, respectively.

The projections noted above do not take into consideration
possible complicating factors such as the effect of changes
in interest rates on the credit quality, size and
composition of the balance sheet.  Therefore, although this
provides a reasonable estimate of interest rate sensitivity,
actual results will vary from these estimates, possibly by
significant amounts.

Trading Activities
- ---------------------------------------------------------------

The trading portfolios of the Company have defined limits
pertaining to items such as permissible investments, risk
exposures, loss review, balance sheet size and product
concentrations.  "Loss review" refers to the maximum amount
of loss that may be incurred before senior management
intervention is required.

The Company relies upon Value at Risk (VaR) analysis as a
basis for quantifying and managing risks associated with the
trading portfolios.  Such analysis is based upon the
following two general principles:

(i) VaR applies to all trading positions across all risk
classes including interest rate, equity, optionality and
global/foreign exchange risks and

(ii) VaR is based on the concept of independent valuations,
with all transactions being repriced by an independent risk
management function using separate models prior to being
stressed against VaR parameters.

VaR attempts to capture the potential loss resulting from
unfavorable market developments within a given time horizon
and given a certain confidence level.  VaR calculations are
performed for all material trading and investment portfolios
and for market risk-related treasury activities.  The VaR is
calculated using the historical simulation or the
variance/covariance (parametric) method.

A VaR report broken down by trading business and on a
consolidated basis is distributed daily to management.  To
measure the accuracy of the VaR model output, the daily VaR
is compared to the actual result from trading activities.



                                                         26.


The trading VaR at September 30, 2001 was $25.0 million
compared with $20.3 million at December 31, 2000.  The
maximum trading VaR during the third quarter of 2001 was
$39.3 million, the minimum $11.1 million and the average
$22.9 million.



The following summary illustrates the Company's daily
revenue earned from market risk-related activities during
the third quarter of 2001.  Market risk-related revenues
include realized and unrealized gains (losses) related to
treasury and trading activities but excludes the related net
interest income.  The analysis of the frequency distribution
of daily market risk-related revenues shows that there were
13 days with negative revenue during the third quarter of
2001.  The most frequent result was a daily revenue of
between zero and $2 million with 35 occurrences.  The
highest daily revenue was $7.9 million.


- ----------------------------------------------------------------------------------------------
Ranges of daily revenue
earned from market risk-
related activities
(in millions)            $(4) to $(2)   $(2) to $0   $0 to $2   $2 to $4   $4 to $6   Over $6
- ----------------------------------------------------------------------------------------------
                                                                          
Number of trading days
market risk-related
revenue was within the
stated range                       2            11         35          8          4         3
- ----------------------------------------------------------------------------------------------



Forward-Looking Statements
- ---------------------------------------------------------------

This report includes forward-looking statements.  Statements
that are not historical facts, including statements about
management's beliefs and expectations, are forward-looking
statements and involve inherent risks and uncertainties.  A
number of important factors could cause actual results to
differ materially from those contained in any forward-
looking statements.  Such factors include, but are not
limited to: sharp and/or rapid changes in interest rates;
significant changes in the economic conditions which could
materially change anticipated credit quality trends and the
ability to generate loans; technology changes and challenges;
significant changes in accounting, tax or regulatory
requirements; and competition in the geographic and business
areas in which the Company conducts its operations.


                                                                                   27.

                                                                         HSBC USA Inc.
- ---------------------------------------------------------------------------------------
CONSOLIDATED AVERAGE BALANCES AND INTEREST RATES*

                                  Third Quarter 2001          Third Quarter 2000**
                               Balance   Interest  Rate    Balance   Interest    Rate
- ---------------------------------------------------------------------------------------
                                                  in millions
                                                              
Assets
Interest bearing deposits
  with banks                  $  4,762  $    40.7  3.39 % $  4,006  $    71.1    7.06 %
Federal funds sold and
  securities purchased under
  resale agreements              3,594       32.4  3.57      3,638       60.1    6.57
Trading assets                   8,773       52.7  2.40      5,698       37.7    2.65
Securities                      19,191      305.8  6.32     21,883      408.4    7.43
Loans
  Domestic
    Commercial                  17,140      260.2  6.02     16,031      314.0    7.79
    Consumer
         Residential mortgages  17,593      317.0  7.21     15,028      285.3    7.59
         Other consumer          3,221       84.5 10.41      3,215       93.8   11.61
- ---------------------------------------------------------------------------------------
      Total domestic            37,954      661.7  6.92     34,274      693.1    8.05
  International                  4,255       67.8  6.32      4,803       90.5    7.49
- ---------------------------------------------------------------------------------------
      Total loans               42,209      729.5  6.86     39,077      783.6    7.98
- ---------------------------------------------------------------------------------------
Total earning assets            78,529  $ 1,161.1  5.87 %   74,302  $ 1,360.9    7.29 %
- ---------------------------------------------------------------------------------------
Allowance for credit losses       (539)                       (610)
Cash and due from banks          1,914                       1,969
Other assets                     6,560                       7,029
- ---------------------------------------------------------------------------------------
Total assets                  $ 86,464                    $ 82,690
=======================================================================================
Liabilities and Shareholders' Equity
Interest bearing demand
 deposits                     $    361  $     0.5  0.53 % $    741  $     2.3    1.27 %
Consumer savings deposits       13,293       58.7  1.75     12,374       80.4    2.58
Other consumer time deposits    11,097      118.7  4.24      8,808      117.7    5.31
Commercial, public savings
 and other time deposits         7,656       62.0  3.21      7,228       88.2    4.85
Deposits in foreign offices     19,542      200.9  4.08     19,973      315.8    6.29
- ---------------------------------------------------------------------------------------
Total interest bearing deposits 51,949      440.8  3.37     49,124      604.4    4.89
- ---------------------------------------------------------------------------------------
Federal funds purchased and
 securities sold under
 repurchase agreements           2,968       23.8  3.20      1,828       28.5    6.21
Other short-term borrowings      7,410       50.4  2.70      6,684       81.0    4.82
Long-term debt                   4,840       81.7  6.70      5,742      101.1    7.00
- ---------------------------------------------------------------------------------------
Total interest bearing
  liabilities                   67,167  $   596.7  3.52 %   63,378  $   815.0    5.12 %
- ---------------------------------------------------------------------------------------
Interest rate spread                               2.35 %                        2.17 %
- ---------------------------------------------------------------------------------------
Noninterest bearing deposits     5,398                       6,119
Other liabilities                6,501                       6,181
Shareholders' equity             7,398                       7,012
- ---------------------------------------------------------------------------------------
Total liabilities and
 shareholders' equity         $ 86,464                    $ 82,690
=======================================================================================
Net yield on average earning assets                2.85 %                        2.92 %
Net yield on average total assets                  2.59                          2.63
=======================================================================================
<FN>
<F1>
*   Interest and rates are presented on a taxable equivalent basis.
** Restated to exclude investments in entities transferred to HSBC North America Inc.
during 2001 and 2000.

</FN>





                                                                                  28.

                                                                        HSBC USA Inc.
- --------------------------------------------------------------------------------------
CONSOLIDATED AVERAGE BALANCES AND INTEREST RATES*

                                    Nine Months 2001            Nine Months 2000**
                                Balance   Interest  Rate    Balance   Interest  Rate
- --------------------------------------------------------------------------------------
                                                   in millions
                                                             
Assets
Interest bearing deposits
  with banks                   $  4,721  $   174.9  4.95 % $  4,512  $   232.9  6.90 %
Federal funds sold and
  securities purchased under
  resale agreements               3,282      113.1  4.61      3,484      169.9  6.51
Trading assets                    8,284      175.9  2.83      5,217       89.9  2.30
Securities                       20,193    1,036.9  6.87     22,395    1,207.0  7.20
Loans
  Domestic
    Commercial                   16,909      833.6  6.59     16,496      951.8  7.71
    Consumer
         Residential mortgages   16,898      937.5  7.40     14,180      786.3  7.39
         Other consumer           3,223      269.5 11.18      3,185      270.5 11.35
- --------------------------------------------------------------------------------------
      Total domestic             37,030    2,040.6  7.37     33,861    2,008.6  7.92
  International                   4,244      227.2  7.16      4,777      264.4  7.39
- --------------------------------------------------------------------------------------
      Total loans                41,274    2,267.8  7.35     38,638    2,273.0  7.86
- --------------------------------------------------------------------------------------
Total earning assets             77,754  $ 3,768.6  6.48 %   74,246  $ 3,972.7  7.15 %
- --------------------------------------------------------------------------------------
Allowance for credit losses        (543)                       (627)
Cash and due from banks           1,858                       1,828
Other assets                      6,665                       7,280
- --------------------------------------------------------------------------------------
Total assets                   $ 85,734                    $ 82,727
======================================================================================
Liabilities and Shareholders' Equity
Interest bearing demand
 deposits                      $    369  $     1.8  0.65 % $    771  $     6.7  1.16 %
Consumer savings deposits        12,863      193.5  2.01     12,513      232.5  2.48
Other consumer time deposits     11,381      404.6  4.75      8,327      315.1  5.05
Commercial, public savings
    and other time deposits       7,066      186.3  3.53      7,486      290.2  5.18
Deposits in foreign offices,
 primarily banks                 20,529      746.8  4.86     19,411      866.8  5.97
- --------------------------------------------------------------------------------------
Total interest bearing deposits  52,208    1,533.0  3.93     48,508    1,711.3  4.71
- --------------------------------------------------------------------------------------
Federal funds purchased and
 securities sold under
 repurchase agreements            2,500       74.3  3.96      1,947       84.3  5.78
Other short-term borrowings       7,139      208.8  3.91      6,879      245.5  4.77
Long-term debt                    4,913      256.9  6.99      5,853      317.3  7.24
- --------------------------------------------------------------------------------------
Total interest bearing
  liabilities                    66,760  $ 2,073.0  4.15 %   63,187  $ 2,358.4  4.99 %
- --------------------------------------------------------------------------------------
Interest rate spread                                2.33 %                      2.16 %
- --------------------------------------------------------------------------------------
Noninterest bearing deposits      5,552                       6,225
Other liabilities                 6,064                       6,264
Shareholders' equity              7,358                       7,051
- --------------------------------------------------------------------------------------
Total liabilities and
 shareholders' equity          $ 85,734                    $ 82,727
======================================================================================
Net yield on average earning assets                 2.92 %                      2.90 %
Net yield on average total assets                   2.64                        2.61
======================================================================================
<FN>
<F1>
* Interest and rates are presented on a taxable equivalent basis.
** Restated to exclude investments in entities transferred to HSBC North America Inc.
during 2001 and 2000.

</FN>


                                                         29.

Part II - OTHER INFORMATION

Item 6 -  Exhibits and Reports on Form 8-K

(a) Exhibit
    12.01  Computation of Ratio of Earnings to Fixed Charges
    12.02  Computation of Ratio of Earnings to Combined Fixed
            Charges and Preferred Dividends.

(b) Reports on Form 8-K
    None



                                                         30.

SIGNATURES


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 authorized.



                                         HSBC USA Inc.
                                          (Registrant)


Date:  November 14, 2001             /s/ Gerald A. Ronning
                                        Gerald A.Ronning
                                   Executive Vice President &
                                           Controller
                                  (On behalf of Registrant and
                                  as Chief Accounting Officer)



                                                         31.



                                                   Exhibit 12.01



                          HSBC USA Inc.
       Computation of Ratio of Earnings to Fixed Charges
                  (in millions, except ratios)
- -----------------------------------------------------------------

                                  Nine months ended September 30,
                                             2001           2000*
- -----------------------------------------------------------------
                                                    
Excluding interest on deposits

Income before cumulative effect
 of accounting change                      $  202         $  434
Applicable income tax expense                 130            257
Less undistributed equity earnings              6              5
Fixed charges:
 Interest on:
  Borrowed funds                              283            330
  Long-term debt                              257            317
 One third of rents, net of income
  from subleases                               14             16
- -----------------------------------------------------------------
Total fixed charges                           554            663
Earnings before taxes and cumulative
 effect of accounting change based on
 income and fixed charges                  $  880         $1,349
- -----------------------------------------------------------------

Ratio of earnings to fixed charges           1.59           2.03
- -----------------------------------------------------------------


Including interest on deposits

Total fixed charges (as above)             $  554         $  663
Add: Interest on deposits                   1,533          1,711
- -----------------------------------------------------------------
Total fixed charges and interest
 on deposits                               $2,087         $2,374
- -----------------------------------------------------------------

Earnings before taxes and cumulative
 effect of accounting change based
 on income and fixed charges (as above)    $  880         $1,349
Add: Interest on deposits                   1,533          1,711
- -----------------------------------------------------------------

Total                                      $2,413         $3,060
- -----------------------------------------------------------------
Ratio of earnings to fixed charges           1.16           1.29
- -----------------------------------------------------------------
<FN>
<F1>
*Restated to exclude investments in entities transferred to
HSBC North America Inc. during 2001 and 2000.

</FN>


                                                         32.


                                                   Exhibit 12.02



                         HSBC USA Inc.
   Computation of Ratio of Earnings to Combined Fixed Charges
                    and Preferred Dividends
                  (in millions, except ratios)
- -----------------------------------------------------------------

                                  Nine months ended September 30,
                                            2001            2000*
- -----------------------------------------------------------------
                                                    
Excluding interest on deposits

Income before cumulative effect
 of accounting change                     $  202          $  434
Applicable income tax expense                130             257
Less undistributed equity earnings             6               5
Fixed charges:
 Interest on:
  Borrowed funds                             283             330
  Long-term debt                             257             317
 One third of rents, net of income
  from subleases                              14              16
- -----------------------------------------------------------------
Total fixed charges                          554             663
Earnings before taxes and cumulative
 effect of accounting change based on
 income and fixed charges                 $  880          $1,349
- -----------------------------------------------------------------

Total fixed charges                       $  554          $  663
Preferred dividends                           19              21
Ratio of pretax income to income
 before cumulative effect of
 accounting change                          1.64            1.59
- -----------------------------------------------------------------
Total preferred stock dividend factor         31              33
Fixed charges, including preferred
 stock dividend factor                    $  585          $  696
- -----------------------------------------------------------------

Ratio of earnings to combined fixed
 charges and preferred dividends            1.50            1.94
- -----------------------------------------------------------------


Including interest on deposits

Total fixed charges, including
 preferred stock dividend factor
 (as above)                               $  585          $  696
Add: Interest on deposits                  1,533           1,711
- -----------------------------------------------------------------
Fixed charges, including preferred
 stock dividend factor and interest
 on deposits                              $2,118          $2,407
- -----------------------------------------------------------------

Earnings before taxes and cumulative
 effect of accounting change based
 on income and fixed charges
 (as above)                               $  880          $1,349
Add: Interest on deposits                  1,533           1,711
- -----------------------------------------------------------------


Total                                     $2,413          $3,060
- -----------------------------------------------------------------
Ratio of earnings to combined fixed
 charges and preferred dividends            1.14            1.27
- -----------------------------------------------------------------
<FN>
<F1>
*Restated to exclude investments in entities transferred to
HSBC North America Inc. during 2001 and 2000.

</FN>