Picture of TBC Bank logo

TBCG TBC Bank News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsAdventurousLarge CapTurnaround

REG - TBC Bank Group PLC - 4Q and FY 2024 Results Report

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20250212:nRSL7350Wa&default-theme=true

RNS Number : 7350W  TBC Bank Group PLC  12 February 2025

TBC BANK GROUP PLC ("TBC Bank")

4Q AND FY 2024 PRELIMINARY UNAUDITED CONSOLIDATED FINANCIAL RESULTS

 

 

Forward-looking statements

 

This document contains forward-looking statements; such forward-looking
statements contain known and unknown risks, uncertainties and other important
factors, which may cause the actual results, performance or achievements of
TBC Bank Group PLC ("the Bank" or "the Group" or "TBCG") to be materially
different from any future results, performance or achievements expressed or
implied by such forward-looking statements. Forward-looking statements are
based on numerous assumptions regarding the Bank's present and future business
strategies and the environment in which the Bank will operate in the future.
Important factors that, in the view of the Bank, could cause actual results to
differ materially from those discussed in the forward-looking statements
include, among others: the achievement of anticipated levels of profitability;
growth, cost and recent acquisitions; the impact of competitive pricing; the
ability to obtain the necessary regulatory approvals and licenses; the impact
of developments in the Georgian and Uzbek economies; the impact of
Russia-Ukraine war; the political and legal environment; financial risk
management; and the impact of general business and global economic conditions.

 

None of the future projections, expectations, estimates or prospects in this
document should be taken as forecasts or promises, nor should they be taken as
implying any indication, assurance or guarantee that the assumptions on which
such future projections, expectations, estimates or prospects are based are
accurate or exhaustive or, in the case of the assumptions, entirely covered in
the document. These forward-looking statements speak only as of the date they
are made, and, subject to compliance with applicable law and regulations, the
Bank expressly disclaims any obligation or undertaking to disseminate any
updates or revisions to any forward-looking statements contained in the
document to reflect actual results, changes in assumptions or changes in
factors affecting those statements.

 

Certain financial information contained in this management report, which is
prepared on the basis of the Group's accounting policies applied consistently
from year to year, has been extracted from the Group's unaudited management
accounts and financial statements. The areas in which the management accounts
might differ from the International Financial Reporting Standards and/or
generally accepted U.S. accounting principles could be significant; you should
consult your own professional advisors and/or conduct your own due diligence
for a complete and detailed understanding of such differences and any
implications they might have on the relevant financial information contained
in this presentation. Some numerical figures included in this report have been
subjected to rounding adjustments. Accordingly, the numerical figures shown as
totals in certain tables might not be an arithmetic aggregation of the figures
that preceded them.

 

4Q and FY 2024 consolidated financial results conference call details

 

TBC Bank Group PLC ("TBC PLC") has published its preliminary unaudited
consolidated financial results for the 4Q and FY 2024 on Wednesday, 12
February 2025 at 7.00 AM GMT. The management team will host a conference call
at 2.00 PM GMT.

 

 

To participate in the conference call live video webinar, please register
using the following link:

https://www.netroadshow.com/events/login?show=9b450464&confId=76359
(https://www.netroadshow.com/events/login?show=9b450464&confId=76359)

You will receive access details via email.

 

 

Contacts

 

 

 

 Andrew Keeley                                               Anna Romelashvili                                                              Investor Relations Department

 Director of Investor Relations

                                                           Head of Investor Relations

 E-mail:  AKeeley@tbcbank.com.ge
                                                                              E-mail:  IR@tbcbank.com.ge

                                                           E-mail:  ARomelashvili@tbcbank.com.ge

 Tel:  +44 (0) 7791 569834
                                                                              Tel:  +(995 32) 227 27 27

                                                           Tel:  +(995) 577 205 290

 Web: www.tbcbankgroup.com (https://www.tbcbankgroup.com/)
                                                                              Web: www.tbcbankgroup.com (https://www.tbcbankgroup.com/)

                                                           Web: www.tbcbankgroup.com (https://www.tbcbankgroup.com/)

Table of contents

 

4Q and FY 2024 preliminary unaudited consolidated financial results
announcement

 

Interim management report

Financial highlights. (#_Toc188961308)   (#_Toc188961308) 5 (#_Toc188961308)

Operational highlights. (#_Toc188961309)   (#_Toc188961309) 6
(#_Toc188961309)

Letter from the Chief Executive Officer. (#_Toc188961310)   (#_Toc188961310)
7 (#_Toc188961310)

Economic overview.. (#_Toc188961311)   (#_Toc188961311) 8 (#_Toc188961311)

Progress towards our mid-term strategy targets. (#_Toc188961312)
(#_Toc188961312) 8 (#_Toc188961312)

Unaudited consolidated financial results overview for 4Q 2024.
(#_Toc188961313)   (#_Toc188961313) 9 (#_Toc188961313)

Preliminary unaudited consolidated financial results overview for FY 2024.
(#_Toc188961314)   (#_Toc188961314) 15 (#_Toc188961314)

Additional information. (#_Toc188961315)   (#_Toc188961315) 21
(#_Toc188961315)

1)          (#_Toc188961316)   (#_Toc188961316) Financial disclosures by
business lines. (#_Toc188961316)   (#_Toc188961316) 21 (#_Toc188961316)

2)          (#_Toc188961317)   (#_Toc188961317) Glossary.
(#_Toc188961317)   (#_Toc188961317) 24 (#_Toc188961317)

3)          (#_Toc188961318)   (#_Toc188961318) Ratio definitions and
exchange rates. (#_Toc188961318)   (#_Toc188961318) 24 (#_Toc188961318)

 

4Q and FY 2024 preliminary unaudited consolidated financial results

4Q 2024 net profit of GEL 335 million, up by 15% YoY, with ROE at 24.1%.

FY 2024 net profit of GEL 1.3 billion, up by 15% YoY, with ROE at 25.6%.

 

European Union Market Abuse Regulation EU 596/2014 requires TBC Bank Group PLC
to disclose that this announcement contains Inside Information, as defined in
that Regulation.

The financial information contained in this document does not constitute
statutory accounts for the years ended 31 December 2024 and 31 December 2023
within the meaning of section 435 of the Companies Act 2006 (the Act), but is
derived from those accounts. The statutory accounts for the year ended 31
December 2024 will be published on the Group's website and will be delivered
to the Registrar of Companies in accordance with section 441 of the Act. The
auditor's report on those accounts is expected to be unqualified. The
statutory accounts for the year ended 31 December 2023 have been filed with
the Registrar of Companies, and the auditors' report on those accounts was
unqualified, did not draw attention to any matters by way of emphasis and did
not include a statement under sections 498(2) or 498(3) of the Act.

Financial highlights

Income statement

 In thousands of GEL                                                         4Q'24      3Q'24      4Q'23      Change YoY  Change QoQ  FY'24        FY'23      Change YoY
 Net interest income                                                         507,691    492,561    441,735    14.9%       3.1%        1,901,207    1,635,798  16.2%
 Net fee and commission income                                               147,928    144,797    110,099    34.4%       2.2%        520,426      412,325    26.2%
 Other non-interest income                                                   128,038    116,296    87,442     46.4%       10.1%       412,089      325,377    26.6%
 Total operating income                                                      783,657    753,654    639,276    22.6%       4.0%        2,833,722    2,373,500  19.4%
 Total credit loss allowance                                                 (74,790)   (55,275)   (47,479)   57.5%       35.3%       (206,761)    (180,740)  14.4%
 Operating expenses                                                          (306,620)  (280,208)  (254,500)  20.5%       9.4%        (1,073,076)  (858,927)  24.9%
 Non-recurring impairment loss due to write-down of the asset held for sale  (9,800)    -          -          NMF         NMF         (9,800)      -          NMF
 Net profit before tax                                                       392,447    418,171    337,297    16.4%       -6.2%       1,544,085    1,333,833  15.8%
 Income tax expense                                                          (57,848)   (70,908)   (45,856)   26.2%       -18.4%      (236,454)    (193,858)  22.0%
 Net profit                                                                  334,599    347,263    291,441    14.8%       -3.6%       1,307,631    1,139,975  14.7%
 Adjusted net profit 1  (#_ftn1)                                             344,399    347,263    291,441    18.2%       -0.8%       1,317,431    1,139,975  15.6%

 

Balance sheet

 In thousands of GEL        Dec'24      Sep'24      Dec'23      Change YoY  Change QoQ
 Total assets               40,160,466  37,972,326  32,964,827  21.8%       5.8%
 Gross loans                26,721,683  25,315,760  22,484,958  18.8%       5.6%
 Customer deposits          22,863,833  22,548,107  20,375,498  12.2%       1.4%
 Total equity               5,739,009   5,427,772   4,820,182   19.1%       5.7%
 Number of ordinary shares  56,287,900  56,022,807  55,393,664  1.6%        0.5%

Key ratios

                               4Q'24   3Q'24   4Q'23   Change YoY  Change QoQ  FY'24   FY'23   Change YoY
 ROE                           24.1%   26.6%   25.2%   -1.1 pp     -2.5 pp     25.6%   26.5%   -0.9 pp
 Adjusted ROE(1)               24.8%   26.6%   25.2%   -0.4 pp     -1.8 pp     25.8%   26.5%   -0.7 pp
 ROA                           3.3%    3.7%    3.7%    -0.4 pp     -0.4 pp     3.6%    3.9%    -0.3 pp
 NIM                           6.7%    6.4%    6.7%    0.0 pp      0.3 pp      6.7%    6.7%    0.0 pp
 Cost to income                39.1%   37.2%   39.8%   -0.7 pp     1.9 pp      37.9%   36.2%   1.7 pp
 Cost of risk                  1.0%    0.8%    0.7%    0.3 pp      0.2 pp      0.8%    0.8%    0.0 pp
 NPL to gross loans            2.2%    2.2%    2.0%    0.2 pp      0.0 pp      2.2%    2.0%    0.2 pp
 NPL provision coverage ratio  71.8%   72.3%   79.6%   -7.8 pp     -0.5 pp     71.8%   79.6%   -7.8 pp
 Total NPL coverage ratio      143.9%  141.6%  147.7%  -3.8 pp     2.3 pp      143.9%  147.7%  -3.8 pp
 Leverage (x)                  7.0x    7.0x    6.8x    0.2x        0x          7.0x    6.8x    0.2x
 EPS (GEL)                     5.91    6.17    5.31    11.3%       -4.2%       23.41   20.74   12.9%
 Diluted EPS (GEL)             5.87    6.14    5.26    11.6%       -4.4%       23.27   20.58   13.1%
 BVPS (GEL)                    100.25  94.88   86.32   16.1%       5.7%        100.25  86.32   16.1%
 Georgia
 CET 1 CAR                     16.8%   16.6%   17.4%   -0.6 pp     0.2 pp      16.8%   17.4%   -0.6 pp
 Tier 1 CAR                    20.4%   20.4%   19.6%   0.8 pp      0.0 pp      20.4%   19.6%   0.8 pp
 Total CAR                     23.8%   23.9%   22.1%   1.7 pp      -0.1 pp     23.8%   22.1%   1.7 pp
 Uzbekistan
 CET 1 CAR                     21.9%   16.4%   15.4%   6.5 pp      5.5 pp      21.9%   15.4%   6.5 pp
 Tier 1 CAR                    21.9%   16.4%   15.4%   6.5 pp      5.5 pp      21.9%   15.4%   6.5 pp
 Total CAR                     23.2%   19.6%   16.3%   6.9 pp      3.6 pp      23.2%   16.3%   6.9 pp

Operational highlights

Customer base

 In thousands                                      Dec'24  Sep'24  Dec'23  Change YoY  Change QoQ
 Total unique registered users                     21,814  20,486  16,710  31%         6%
   Georgia                                         3,463   3,418   3,275   6%          1%
   Uzbekistan                                      18,351  17,068  13,435  37%         8%
 Total monthly active customers                    7,619   6,563   5,890   29%         16%
    Georgia                                        1,701   1,671   1,604   6%          2%
    Uzbekistan                                     5,918   4,892   4,286   38%         21%
 Total digital monthly active users (digital MAU)  6,968   5,892   5,207   34%         18%
    Georgia                                        1,050   1,000   921     14%         5%
    Uzbekistan                                     5,918   4,892   4,286   38%         21%
 Total digital daily active users (digital DAU)    2,444   1,948   1,718   42%         25%
    Georgia                                        494     456     421     17%         8%
    Uzbekistan                                     1,950   1,492   1,297   50%         31%
 Digital DAU/MAU                                   35%     33%     33%     2 pp        2 pp
    Georgia                                        47%     46%     46%     1 pp        0 pp
    Uzbekistan                                     33%     30%     30%     3 pp        3 pp

Unique registered users of Uzbekistan have been reclassified

Uzbekistan - key highlights

 In thousands of GEL                    Dec'24     Sep'24     Dec'23   Change YoY  Change QoQ
 Gross loans and advances to customers  1,758,028  1,373,506  828,710  112.1%      28.0%
 Customer accounts                      1,055,758  855,689    581,483  81.6%       23.4%

 

 In thousands of GEL     4Q'24    3Q'24    4Q'23   Change YoY  Change QoQ  FY'24    FY'23    Change YoY
 Total operating income  137,397  111,373  65,053  111.2%      23.4%       413,896  207,780  99.2%
 Net profit              36,513   31,595   20,433  78.7%       15.6%       110,324  59,329   86.0%
 ROE                     27.7%    28.2%    29.7%   -2.0 pp     -0.5 pp     26.9%    26.0%    0.9 pp

 

 

Letter from the Chief Executive Officer(( 2  (#_ftn2) ))

 

I am delighted to report that TBC achieved another set of strong results in
the fourth quarter of 2024, rounding off an excellent year. In 4Q 2024, net
profit reached GEL 335 million 3  (#_ftn3) , up 15% year-on-year, with 24.1%
ROE 4  (#_ftn4) . For the full year 2024, our net profit amounted to a record
GEL 1,308 million(3), up by 15% year-on-year, with 25.6% ROE(4). This marks
our third consecutive year of 25%+ ROE and means that we have posted above 20%
ROE for nine of the past 10 years (with the Covid-impacted 2020 the only
exception), which is testament to our consistent and strong delivery for
shareholders over the long-term.

 

Among the highlights for 2024, I would like to point to the excellent
achievements of our digital banking ecosystem in Uzbekistan. Over the past
year, TBC Uzbekistan has scaled up, with its total users increasing by 37% to
over 18 million and its loan book more than doubling. The foundations for
future growth have been laid through investments in key infrastructure, AI
initiatives, world-class talent and a suite of new core products. These
include Salom Card, our flagship daily banking product, Osmon Card, our first
revolving credit card, and TBC Business, Uzbekistan's first fully digital SME
banking service. Finally, in January 2025, we launched Payme Plus, a monthly
subscription service delivered through Payme, offering a bundle of value-added
financial and lifestyle products. Many of the pieces are now in place for TBC
Uzbekistan to contribute greatly both to the further development of the
Uzbekistan banking sector and to our Group overall.

 

Final dividend of GEL 5.55 per share declared, FY 2024 DPS up 12% YoY

In light of our strong results, I am delighted to announce that the Board has
recommended a final dividend per share of GEL 5.55 (subject to AGM approval),
which brings the full year dividend per share to GEL 8.10, an increase of 12%
year-on-year. Together with a GEL 50 million buyback, this brings total
capital returns to shareholders for 2024 to GEL 499 million, or 39% of net
profit (2023: 35%). The combination of excellent and consistent profitability,
dynamic digital growth in Uzbekistan and high capital returns to shareholders
that I have outlined, highlights the unique strength of the TBC Group.
 

Operating income up 23% YoY in 4Q 2024

Turning to the final quarter in more detail, in 4Q 2024, our total operating
income reached a record high level of GEL 784 million, up by 23% year-on-year.
The growth was driven by a 15% year-on-year increase in net interest income,
along with an excellent contribution from net fee and commission income, which
rose by 34% year-on-year, driven by our payments business in Georgia and
excellent growth in Uzbekistan.

Robust growth momentum in Georgia alongside fast-paced expansion in Uzbekistan

In 4Q 2024, our Georgian financial services continued to perform well, with
net profit increasing by 13% year-on-year and ROE standing at 24.6%. For the
full year 2024, our loan book increased by 14.2% year-on-year and deposits
grew by 8.1%, both on a constant currency basis. At the same time, our capital
position in Georgia remains very solid, with CET1, Tier 1, and Total Capital
ratios standing at 16.8%, 20.4%, and 23.8%, respectively, well above the
minimum regulatory requirements.

During 4Q 2024, our digital banking ecosystem in Uzbekistan maintained its
fast-paced and profitable expansion. For the full year 2024, our loan book
more than doubled to GEL 1.8 billion (USD 626 million), capturing 16.4% share
of the unsecured consumer loan market(( 5  (#_ftn5) )) and accounting for half
of the Group's unsecured consumer loans. On the funding side, we successfully
diversified our funding mix, with 82% year-on-year growth in retail deposits
complemented by USD 105 million of new wholesale funding, as well as our debut
local currency bond issuance, and USD 75 million capital injections by
shareholders. In 4Q 2024, TBC Uzbekistan's operating income increased by 111%
year-on-year, reaching GEL 137 million (USD 50 million). Over the same period,
its net profit increased by 79% and amounted to GEL 37 million (USD 13
million), while ROE stood at an excellent 27.7%. As a result, TBC Uzbekistan
contributed 18% to the Group's total operating income and accounted for 11% of
its net profit.

Our customer base continues to grow, with digital monthly active users ("MAU")
hitting 7.0 million at the Group level, up by 1.8 million or 34% year-on-year.
We are also encouraged to see that more than one third of our users are active
across our digital platforms on a daily basis.

 

2025 strategic targets well on track

As a team, we achieved a great deal in 2024, but as always there remains much
to do, and we look forward to 2025 being another year of further scaling up
our business in Uzbekistan and continuing to deliver strong and profitable
growth in Georgia. I am confident we are fully on track to meet the mid-term
targets we have set for 2025.

 

Vakhtang Butskhrikidze

CEO, TBC Bank Group PLC

Economic overview

Georgia

Economic growth remains resilient

Georgia's real GDP increased by 8.4% year-on-year in the fourth quarter of
2024, bringing full-year 2024 growth to a robust 9.5%. This follows impressive
growth rates of 7.8% in 2023 and 9.8% in the first nine months of 2024.
Consumption, tourism, and strong real credit growth contributed the most to
this year's performance, whilst foreign direct investments (FDI) declined and
growth in remittances and migration-related inflows moderated slightly.

Estimated net inflows into Georgia declined Q-o-Q in the fourth quarter,
primarily due to increased imports. Total goods exports denominated in U.S.
dollars rose by 19.3% year-on -year in the fourth quarter with domestic
exports surging by 26.4%, while full year exports increased by 7.8%. Imports
grew by 16.2% year-on-year in the fourth quarter and 8.1% in the full 2024.
FDI fell in the third quarter, decreasing by 55.2% year-on-year due to a fall
in equity investments, while reinvested FDI remained a substantial portion of
this inflow during the first nine months of the year. At the same time, as of
3Q 2024, the underlying current account deficit, when measured without
reinvestments, remained close to historical lows at -0.3% in seasonally
adjusted terms, while the total deficit stood at -0.9%, again adjusted for
seasonality.

Fiscal consolidation continues

The government remains committed to fiscal consolidation, aiming to reduce the
budget deficit and public debt relative to GDP. The cumulative budget deficit
in 2024 stood at 2.3% of GDP.

Credit growth moderates but remains strong

Bank credit growth has moderated slightly with year-on-year growth decreasing
from 18.7% in September 2024 to 17.0% in December, at constant exchange rates.
Given the low inflation, real credit growth also remained robust at 14.9%.
Relative moderation in growth rates was evident in both segments, as retail
credit increased by 16.3% year-on-year as of December, while the growth of
lending to legal entities stood at 17.8%, compared to 16.7% and 21.3% in
September, respectively. The gradual dedollarization of bank lending
accelerated in the 4Q due to increased demand for GEL loans, with the share of
foreign currency loans declining from 43.4% at the end of September 2024 to
42.7% at the end of December, at constant exchange rates.

GEL impacted by inflows and sentiment

Strong inflows supported GEL stability throughout the year, however, worsened
sentiments due to heightened political tensions negatively affected the
national currency. Among other drivers, weakening expectations on the market
drove deposit conversions to FC, putting pressure on the GEL exchange rate.
This prompted the NBG to intervene heavily, selling around USD 917 mln
throughout the year from its foreign currency reserves to avoid a significant
GEL depreciation, with most of the selling occuring in September and October.
However, the NBG switched back to the buying side in November-December,
purchasing around USD 153 mln from the market. Meanwhile, the national
currency depreciated to 2.8 GEL per USD in the fourth quarter, compared to
2.72 at the end of September and 2.69 at the end of 2023.

Annual CPI inflation remained well below the NBG's 3% target throughout the
year and stood at 1.9% as of December 2024, with some acceleration deriving
from both the base effect and higher prices in the fourth quarter.
Consequently, the NBG decided to maintain the monetary policy rate (MPR) at 8%
in the fourth quarter, having cut it from 9.5% in the first half of the year.

Uzbekistan

Continued strong economic performance

Uzbekistan's economic growth moderated only marginally from 6.5% in the third
quarter and remained strong at 6.3% year-on-year in the fourth quarter, with
full year growth coming out at a robust 6.5%. In terms of external trade,
lower gold exports weakened the full-year growth to 2.6%, while exports
excluding gold increased by 10.6% YoY. Decreasing vehicle imports also lowered
the import of goods, with full-year imports declined by 0.9% in 2024. Retail
credit growth continued to slow down in the fourth quarter, driven by cooling
growth in both mortgage and non-mortgage loans, though it still remained
robust at 19.5% YoY at the end of December, with mortgage credit expanding by
16.4% and non-mortgage credit by 21.4%.

Annual inflation in Uzbekistan stood at 9.8% in December, a slight moderation
from 10.5% in September, though still an increase compared to 8.8% at the end
of 2023. The CBU has kept its monetary policy rate at 13.5%, with only one 0.5
pp cut over the year. By the end of December 2024, the UZS was valued at
12,920 against USD, thus continuing to depreciate following a brief
stabilization mid year. Overall, the UZS only lost around 4.7% of its value
against the USD in 2024, compared to 9.9% in 2023.

Economic growth forecasts

The World Bank and IMF project Georgia's economic growth in 2025 at 6.0%,
while Fitch expects 5.3%. The respective real GDP growth forecasts for
Uzbekistan by the World Bank, IMF and ADB stand at 5.8%, 5.7% and 6.2%. As for
TBC Capital projections for 2025, in the case of Georgia, our expectation is
now moderately lower than our previous estimate of around 5.5%, while our
forecast for Uzbekistan is in line with the above estimates.

More information on the Georgian economy and financial sector can be found at
www.tbccapital.ge (http://www.tbccapital.ge/) .

Unaudited consolidated financial results overview for 4Q 2024

This statement provides a summary of the business and financial trends for 4Q
2024 for TBC Bank Group plc and its subsidiaries. The financial information
and trends are unaudited.

Please note that there might be slight differences in previous periods'
figures due to rounding.

Consolidated income statement and other comprehensive income

 In thousands of GEL                                                          4Q'24      3Q'24      4Q'23     Change YoY  Change QoQ
 Interest income                                                             1,017,423  958,194    810,428    25.5%       6.2%
 Interest expense                                                            (509,732)  (465,633)  (368,693)  38.3%       9.5%
 Net interest income                                                         507,691    492,561    441,735    14.9%       3.1%
 Fee and commission income                                                   243,328    218,596    192,341    26.5%       11.3%
 Fee and commission expense                                                  (95,400)   (73,799)   (82,242)   16.0%       29.3%
 Net fee and commission income                                               147,928    144,797    110,099    34.4%       2.2%
 Net insurance income                                                        6,979      11,389     9,090      -23.2%      -38.7%
 Net gains from currency derivatives, foreign currency operations and        111,069    101,326    68,228     62.8%       9.6%
 translation
 Other operating income                                                      9,807      3,295      10,380     -5.5%       NMF
 Share of profit of associates                                               183        286        (256)      NMF         -36.0%
 Other operating non-interest income                                         128,038    116,296    87,442     46.4%       10.1%
 Credit loss allowance for loans to customers                                (58,078)   (47,223)   (40,640)   42.9%       23.0%
 Credit loss allowance for other financial items and net impairment for      (16,712)   (8,052)    (6,839)    NMF         NMF
 non-financial assets
 Operating income after expected credit losses                               708,867    698,379    591,797    19.8%       1.5%
 Staff costs                                                                 (158,988)  (149,257)  (139,766)  13.8%       6.5%
 Depreciation and amortisation                                               (38,079)   (37,488)   (28,741)   32.5%       1.6%
 Administrative and other operating expenses                                 (109,553)  (93,463)   (85,993)   27.4%       17.2%
 Operating expenses                                                          (306,620)  (280,208)  (254,500)  20.5%       9.4%
 Non-recurring impairment loss due to write-down of the asset held for sale  (9,800)    -          -          NMF         NMF
 Net profit before tax                                                       392,447    418,171    337,297    16.4%       -6.2%
 Income tax expense                                                          (57,848)   (70,908)   (45,856)   26.2%       -18.4%
 Net profit                                                                  334,599    347,263    291,441    14.8%       -3.6%
 Adjusted net profit(*)                                                      344,399    347,263    291,441    18.2%       -0.8%
 Net profit attributable to:
  - Shareholders of TBCG                                                     326,758    339,893    287,699    13.6%       -3.9%
  - Non-controlling interest                                                 7,841      7,370      3,742      NMF         6.4%
 Other comprehensive income, net of tax:
 Other comprehensive income/(expense) for the period                         3,533      48,410     (607)      NMF         -92.7%
 Total comprehensive income for the period                                   338,132    395,673    290,834    16.3%       -14.5%

* Excludes GEL 9.8 million non-recurring impairment loss due to write-down of
the asset held for sale (TBC Kredit, our wholly owned subsidiary in
Azerbaijan)

 

Consolidated balance sheet

 In thousands of GEL                               Dec'24      Sep'24      Change QoQ
 ASSETS
 Cash and cash equivalents                         3,047,401   5,108,157   -40.3%
 Due from other banks                              45,498      23,347      94.9%
 Mandatory cash balances with the NBG and the CBU  2,576,731   1,991,538   29.4%
 Loans and advances to customers                   25,683,798  24,393,183  5.3%
 Investment securities                             5,538,476   3,597,125   54.0%
 Repurchase receivables                            140,058     -           NMF
 Finance lease receivables                         612,320     521,782     17.4%
 Investment properties                             9,752       14,235      -31.5%
 Current income tax prepayment                     60,422      84,140      -28.2%
 Deferred income tax asset                         3,150       920         NMF
 Other financial assets                            436,574     296,002     47.5%
 Other assets                                      1,357,255   1,326,855   2.3%
 Intangible assets                                 589,067     555,078     6.1%
 Goodwill                                          59,964      59,964      0.0%
 TOTAL ASSETS                                      40,160,466  37,972,326  5.8%
 LIABILITIES
 Due to credit institutions                        7,630,850   5,922,371   28.8%
 Customer accounts                                 22,863,833  22,548,107  1.4%
 Other financial liabilities                       476,143     577,196     -17.5%
 Current income tax liability                      1,227       27,727      -95.6%
 Deferred income tax liability                     50,220      57,934      -13.3%
 Debt Securities in issue*                         1,510,183   1,621,985   -6.9%
 Other liabilities                                 267,099     237,480     12.5%
 Subordinated debt                                 1,148,374   1,133,742   1.3%
 Redemption liability                              473,528     418,012     13.3%
 TOTAL LIABILITIES                                 34,421,457  32,544,554  5.8%
 EQUITY
 Share capital                                     1,722       1,713       0.5%
 Shares held by trust                              (66,982)    (66,982)    0.0%
 Share premium                                     411,088     345,913     18.8%
 Retained earnings                                 5,286,738   4,995,298   5.8%
 Other reserves                                    (77,066)    (42,996)    79.2%
 Equity attributable to owners of the parent       5,555,500   5,232,946   6.2%
 Non-controlling interest                          183,509     194,826     -5.8%
 TOTAL EQUITY                                      5,739,009   5,427,772   5.7%
 TOTAL LIABILITIES AND EQUITY                      40,160,466  37,972,326  5.8%

* Debt securities in issue includes Additional Tier 1 capital subordinated
notes

Ratios

 Ratios (based on monthly averages, where applicable)  4Q'24   3Q'24   4Q'23
 Profitability ratios:
 ROE(1)                                                24.1%   26.6%   25.2%
 Adjusted ROE*                                         24.8%   26.6%   25.2%
 ROA(2)                                                3.3%    3.7%    3.7%
 Cost to income(3)                                     39.1%   37.2%   39.8%
 NIM(4)                                                6.7%    6.4%    6.7%
 Loan yields(5)                                        13.5%   13.2%   12.9%
 Deposit rates(6)                                      5.4%    5.4%    5.1%
 Cost of funding7                                      6.3%    6.1%    5.7%
 Asset quality & portfolio concentration:
 Cost of risk(9)                                       1.0%    0.8%    0.7%
 PAR 90 to gross loans(9)                              1.4%    1.5%    1.2%
 NPLs to gross loans(10)                               2.2%    2.2%    2.0%
 NPL provision coverage(11)                            71.8%   72.3%   79.6%
 Total NPL coverage(12)                                143.9%  141.6%  147.7%
 Credit loss level to gross loans(13)                  1.6%    1.6%    1.6%
 Related party loans to gross loans(14)                0.1%    0.1%    0.1%
 Top 10 borrowers to total portfolio(15)               5.8%    5.8%    6.0%
 Top 20 borrowers to total portfolio(16)               8.5%    8.5%    9.0%
 Capital & liquidity positions:
 Net loans to deposits plus IFI funding(17)            102.2%  99.7%   97.9%
 Leverage (x)(18)                                       7.0x    7.0x    6.8x
 Georgia
 Net stable funding ratio(19)                          123.9%  123.1%  119.9%
 Liquidity coverage ratio(20)                          125.5%  121.1%  115.3%
 CET 1 CAR(21)                                         16.8%   16.6%   17.4%
 Tier 1 CAR(22)                                        20.4%   20.4%   19.6%
 Total 1 CAR(23)                                       23.8%   23.9%   22.1%
 Uzbekistan
 CET 1 CAR(24)                                         21.9%   16.4%   15.4%
 Tier 1 CAR(25)                                        21.9%   16.4%   15.4%
 Total 1 CAR(26)                                       23.2%   19.6%   16.3%

* Excludes GEL 9.8 million non-recurring impairment loss due to write-down of
the asset held for sale (TBC Kredit, our wholly owned subsidiary in
Azerbaijan)

Funding and liquidity in Georgia

Total liquidity coverage ratio (LCR) increased by 4.4pp on QoQ basis, mainly
driven by the increase in local currency LCR caused by additional funds
received from the financial institutions. The effect was partially offset by
increased loan portfolio growth in foreign currency (FC).

                                                                Dec'24  Sep'24  Change QoQ
 Minimum net stable funding ratio, as defined by the NBG        100.0%  100.0%  0.0 pp
 Net stable funding ratio as defined by the NBG                 123.9%  123.1%  0.8 pp

 Minimum total liquidity coverage ratio, as defined by the NBG  100.0%  100.0%  0.0 pp
 Minimum LCR in GEL, as defined by the NBG                      75%     75.0%   0.0 pp
 Minimum LCR in FC, as defined by the NBG                       100.0%  100.0%  0.0 pp

 Total liquidity coverage ratio, as defined by the NBG          125.5%  121.1%  4.4 pp
 LCR in GEL, as defined by the NBG                              127.7%  85.9%   41.8 pp
 LCR in FC, as defined by the NBG                               124.7%  141.3%  -16.6 pp

Regulatory capital

Georgia

 In thousands of GEL                   Dec'24      Sep'24      Change QoQ
 CET 1 capital                         4,843,167   4,540,404   6.7%
 Tier 1 capital                        5,895,717   5,564,042   6.0%
 Total capital                         6,861,963   6,533,759   5.0%
 Total risk-weighted assets            28,842,828  27,314,351  5.6%

 Minimum CET 1 ratio                   14.4%       14.5%       -0.1 pp
 CET 1 capital adequacy ratio          16.8%       16.6%       0.2 pp

 Minimum Tier 1 ratio                  16.7%       16.8%       -0.1 pp
 Tier 1 capital adequacy ratio         20.4%       20.4%       0.0 pp

 Minimum total capital adequacy ratio  19.7%       19.8%       -0.1 pp
 Total capital adequacy ratio          23.8%       23.9%       -0.1 pp

 

Uzbekistan

 

The QoQ increase in TBC UZ's capital adequacy ratios was mainly driven by a
capital injection in December 2024 (in the amount of USD 36.8 million) which
makes a total of USD 75.0 million during 2024.

 

                                       Dec'24  Sep'24  Change QoQ
 Minimum CET 1 ratio                   8.0%    8.0%    0.0 pp
 CET 1 capital adequacy ratio          21.9%   16.4%   5.5 pp

 Minimum Tier 1 ratio                  10.0%   10.0%   0.0 pp
 Tier 1 capital adequacy ratio         21.9%   16.4%   5.5 pp

 Minimum total capital adequacy ratio  13.0%   13.0%   0.0 pp
 Total capital adequacy ratio          23.2%   19.6%   3.6 pp

Loan portfolio

As of 31 December 2024, the gross loan portfolio reached GEL 26,721.7 million,
up by 5.6% QoQ, or up by 5.3% QoQ on a constant currency basis.

By the end of December 2024, our Georgia FS loan portfolio increased by 4.3%
on a QoQ basis and reached GEL 24,941.5 million, with 4.1% QoQ growth on a
constant currency basis. Over the same period, our Uzbekistan portfolio
increased by 28.0% QoQ or 26.1% on a constant currency basis.

 In thousands of GEL                            Dec'24      Sep'24      Change QoQ

 Gross loans and advances to customers
 Georgian financial services (Georgia FS)*      24,941,464  23,915,282  4.3%
 Retail Georgia                                 8,710,516   8,391,309   3.8%
 CIB Georgia                                    9,863,777   9,243,424   6.7%
 MSME Georgia                                   5,943,479   5,882,230   1.0%
 Uzbekistan                                     1,758,028   1,373,506   28.0%
 Total gross loans and advances to customers**  26,721,683  25,315,760  5.6%

Gross loans include finance lease receivables only on Georgia FS, Uzbekistan
and Group levels.

* Georgia FS includes sub-segment eliminations

** Total gross loans and advances to customers include Azerbaijan

                     4Q'24  3Q'24  4Q'23  Change YoY  Change QoQ
 Loan yields         13.5%  13.2%  12.9%  0.6 pp      0.3 pp
 GEL                 14.1%  14.0%  14.6%  -0.5 pp     0.1 pp
 FC                  8.6%   9.0%   9.1%   -0.5 pp     -0.4 pp
 UZS                 44.6%  44.4%  41.7%  2.9 pp      0.2 pp
 Georgia FS          11.5%  11.5%  11.9%  -0.4 pp     0.0 pp
 GEL                 14.1%  14.0%  14.6%  -0.5 pp     0.1 pp
 FC                  8.6%   8.9%   9.1%   -0.5 pp     -0.3 pp
 Uzbekistan          44.6%  44.4%  41.7%  2.9 pp      0.2 pp
 UZS                 44.6%  44.4%  41.7%  2.9 pp      0.2 pp
 Total loan yields*  13.5%  13.2%  12.9%  0.6 pp      0.3 pp

Loan yields include finance lease receivables only on Georgia FS, Uzbekistan
and Group levels.

* Total loan yields include Azerbaijan

Loan portfolio quality

 PAR 90          Dec'24  Sep'24  Change QoQ
 Georgia FS*     1.4%    1.4%    0.0 pp
 Retail Georgia  0.7%    0.8%    -0.1 pp
 CIB Georgia     0.9%    1.0%    -0.1 pp
 MSME Georgia    2.9%    2.7%    0.2 pp
 Uzbekistan      2.0%    2.7%    -0.7 pp
 Total PAR 90**  1.4%    1.5%    -0.1 pp

PAR 90 include finance lease receivables only on Georgia FS, Uzbekistan and
Group levels.

* Georgia FS includes sub-segment eliminations
** Total PAR 90 includes Azerbaijan

 In thousands of GEL           Dec'24   Sep'24   Change QoQ
 Non-performing loans (NPL)
 Georgia FS*                   554,935  514,964  7.8%
 Retail Georgia                118,834  111,411  6.7%
 CIB Georgia                   156,632  161,856  -3.2%
 MSME Georgia                  263,460  222,899  18.2%
 Uzbekistan                    35,690   37,721   -5.4%
 Total non-performing loans**  592,554  554,148  6.9%

Non-performing loans include finance lease receivables only on Georgia FS,
Uzbekistan and Group levels.

*Georgia FS includes sub-segment eliminations
** Total non-performing loans include Azerbaijan

 NPL to gross loans          Dec'24  Sep'24  Change QoQ
 Georgia FS*                 2.2%    2.2%    0.0 pp
 Retail Georgia              1.4%    1.3%    0.1 pp
 CIB Georgia                 1.6%    1.8%    -0.2 pp
 MSME Georgia                4.4%    3.8%    0.6 pp
 Uzbekistan                  2.0%    2.7%    -0.7 pp
 Total NPL to gross loans**  2.2%    2.2%    0.0 pp

Non-performing loans include finance lease receivables only on Georgia FS,
Uzbekistan and Group levels.

*Georgia FS includes sub-segment eliminations
** Total NPL to gross loans include Azerbaijan

                       Dec'24                              Sep'24
 NPL coverage          Provision coverage  Total coverage  Provision coverage  Total coverage
 Georgia FS*           61.0%               138.0%          63.7%               138.0%
 Retail Georgia        138.1%              201.1%          144.3%              206.0%
 CIB Georgia           34.4%               106.0%          32.2%               105.8%
 MSME Georgia          42.2%               126.3%          47.9%               127.0%
 Uzbekistan            229.5%              229.5%          181.5%              181.5%
 Total NPL coverage**  71.8%               143.9%          72.3%               141.6%

Non-performing loans include finance lease receivables only on Georgia FS,
Uzbekistan and Group levels.

*Georgia FS includes sub-segment eliminations
** Total NPL coverage includes Azerbaijan

 Cost of risk (CoR)    4Q'24  3Q'24  4Q'23  Change YoY  Change QoQ
 Georgia FS*           0.6%   0.5%   0.6%   0.0 pp      0.1 pp
 Retail Georgia        1.0%   1.1%   0.1%   0.9 pp      -0.1 pp
 CIB Georgia           0.1%   0.1%   0.3%   -0.2 pp     0.0 pp
 MSME Georgia          0.6%   0.3%   1.8%   -1.2 pp     0.3 pp
 Uzbekistan            7.7%   5.8%   5.0%   2.7 pp      1.9 pp
 Total cost of risk**  1.0%   0.8%   0.7%   0.3 pp      0.2 pp

Cost of risk include finance lease receivables only on Georgia FS, Uzbekistan
and Group levels.

*Georgia FS includes sub-segment eliminations
** Total cost of risk includes Azerbaijan

Deposit portfolio

As of 31 December 2024, the deposit portfolio reached GEL 22,863.8 million, up
by 1.4% QoQ, or up by 0.5% QoQ on a constant currency basis.

By the end of December 2024, our Georgia FS deposit portfolio remained the
same on QoQ basis and reached GEL 21,890.5 million, with decrease of 0.8% QoQ
on a constant currency basis. Meanwhile, our Uzbekistan deposit portfolio
increased by 23.4% QoQ, or up by 21.5% on a constant currency basis.

 In thousands of GEL        Dec'24      Sep'24      Change QoQ

 Customer accounts
 Georgia FS*                21,890,518  21,892,684  0.0%
 Retail Georgia             8,478,788   8,102,782   4.6%
 CIB Georgia                11,308,306  11,211,555  0.9%
 MSME Georgia               2,043,554   1,998,253   2.3%
 MOF                        214,426     711,745     -69.9%
 Uzbekistan                 1,055,758   855,689     23.4%
 Total customer accounts**  22,863,833  22,548,107  1.4%

*Georgia FS includes sub-segment eliminations
** Total customer accounts are adjusted for eliminations

                       4Q'24  3Q'24  4Q'23  Change YoY  Change QoQ
  Deposit rates        5.4%   5.4%   5.1%   0.3 pp      0.0 pp
  GEL                  7.7%   7.7%   8.1%   -0.4 pp     0.0 pp
  FC                   1.6%   1.4%   1.1%   0.5 pp      0.2 pp
  UZS                  25.1%  24.7%  25.0%  0.1 pp      0.4 pp
 Georgia FS            4.6%   4.7%   4.5%   0.1 pp      -0.1 pp
  GEL                  7.7%   7.7%   8.1%   -0.4 pp     0.0 pp
  FC                   1.6%   1.4%   1.1%   0.5 pp      0.2 pp
 Uzbekistan            24.9%  24.6%  24.9%  0.0 pp      0.3 pp
     UZS               25.1%  24.7%  25.0%  0.1 pp      0.4 pp
     FC                3.8%   4.7%   3.8%   0.0 pp      -0.9 pp
 Total deposit rates*  5.4%   5.4%   5.1%   0.3 pp      0.0 pp

* Total deposits rates include MOF deposits

Preliminary unaudited consolidated financial results overview for FY 2024

This statement provides a summary of the business and financial trends for FY
2024 for TBC Bank Group plc and its subsidiaries. The financial information
and trends are unaudited.

Please note that there might be slight differences in previous periods'
figures due to rounding.

Consolidated income statement and other comprehensive income

 In thousands of GEL                                                          FY'24        FY'23       Change YoY
 Interest income                                                             3,694,520    2,948,056    25.3%
 Interest expense                                                            (1,793,313)  (1,312,258)  36.7%
 Net interest income                                                         1,901,207    1,635,798    16.2%
 Fee and commission income                                                   842,286      676,350      24.5%
 Fee and commission expense                                                  (321,860)    (264,025)    21.9%
 Net fee and commission income                                               520,426      412,325      26.2%
 Net insurance income                                                        35,271       31,290       12.7%
 Net gains from currency derivatives, foreign currency operations and        359,511      256,924      39.9%
 translation
 Other operating income                                                      16,733       36,506       -54.2%
 Share of profit of associates                                               574          657          -12.6%
 Other operating non-interest income                                         412,089      325,377      26.6%
 Credit loss allowance for loans to customers                                (176,866)    (162,659)    8.7%
 Credit loss allowance for other financial items and net impairment for      (29,895)     (18,081)     NMF
 non-financial assets
 Operating income after expected credit and non-financial asset impairment   2,626,961    2,192,760    19.8%
 losses
 Staff costs                                                                 (570,461)    (472,972)    20.6%
 Depreciation and amortisation                                               (145,289)    (115,975)    25.3%
 Administrative and other operating expenses                                 (357,326)    (269,980)    32.4%
 Operating expenses                                                          (1,073,076)  (858,927)    24.9%
 Non-recurring impairment loss due to write-down of the asset held for sale  (9,800)      -            NMF
 Net profit before tax                                                       1,544,085    1,333,833    15.8%
 Income tax expense                                                          (236,454)    (193,858)    22.0%
 Net profit                                                                  1,307,631    1,139,975    14.7%
 Adjusted net profit(*)                                                      1,317,431    1,139,975    15.6%
 Net profit attributable to:
  - Shareholders of TBCG                                                     1,284,051    1,124,180    14.2%
  - Non-controlling interest                                                 23,580       15,795       49.3%
 Other comprehensive income, net of tax:
 Other comprehensive income/(expense) for the period                         17,779       (2,121)      NMF
 Total comprehensive income for the period                                   1,325,410    1,137,854    16.5%

* Excludes GEL 9.8 million non-recurring impairment loss due to write-down of
the asset held for sale (TBC Kredit, our wholly owned subsidiary in
Azerbaijan)

 

Consolidated balance sheet

 In thousands of GEL                           Dec'24      Dec'23      Change YoY
 ASSETS
 Cash and cash equivalents                     3,047,401   3,764,087   -19.0%
 Due from other banks                          45,498      47,941      -5.1%
 Mandatory cash balances with NBG and the CBU  2,576,731   1,577,074   63.4%
 Loans and advances to customers               25,683,798  21,722,107  18.2%
 Investment securities                         5,538,476   3,549,424   56.0%
 Repurchase receivables                        140,058     -           NMF
 Finance lease receivables                     612,320     400,411     52.9%
 Investment properties                         9,752       15,235      -36.0%
 Current income tax prepayment                 60,422      435         NMF
 Deferred income tax asset                     3,150       7,400       -57.4%
 Other financial assets                        436,574     280,268     55.8%
 Other assets                                  1,357,255   1,069,098   27.0%
 Intangible assets                             589,067     471,383     25.0%
 Goodwill                                      59,964      59,964      0.0%
 TOTAL ASSETS                                  40,160,466  32,964,827  21.8%
 LIABILITIES
 Due to credit institutions                    7,630,850   4,395,182   73.6%
 Customer accounts                             22,863,833  20,375,498  12.2%
 Other financial liabilities                   476,143     358,522     32.8%
 Current income tax liability                  1,227       67,945      -98.2%
 Deferred income tax liability                 50,220      50,957      -1.4%
 Debt Securities in issue*                     1,510,183   1,426,174   5.9%
 Other liabilities                             267,099     236,157     13.1%
 Subordinated debt                             1,148,374   868,730     32.2%
 Redemption liability                          473,528     365,480     29.6%
 TOTAL LIABILITIES                             34,421,457  28,144,645  5.8%
 EQUITY
 Share capital                                 1,722       1,690       1.9%
 Shares held by trust                          (66,982)    (75,609)    -11.4%
 Share premium                                 411,088     295,605     39.1%
 Retained earnings                             5,286,738   4,433,496   19.2%
 Other reserves                                (77,066)    28,547      NMF
 Equity attributable to owners of the parent   5,555,500   4,683,729   18.6%
 Non-controlling interest                      183,509     136,453     34.5%
 TOTAL EQUITY                                  5,739,009   4,820,182   19.1%
 TOTAL LIABILITIES AND EQUITY                  40,160,466  32,964,827  21.8%

* Debt securities in issue includes Additional tier 1 capital subordinated
notes

 

Ratios

 Ratios (based on monthly averages, where applicable)  FY'24   FY'23
 Profitability ratios:
 ROE(1)                                                25.6%   26.5%
 Adjusted ROE*                                         25.8%   26.5%
 ROA(2)                                                3.6%    3.9%
 Cost to income(3)                                     37.9%   36.2%
 NIM(4)                                                6.7%    6.7%
 Loan yields(5)                                        13.1%   12.9%
 Deposit rates(6)                                      5.4%    5.0%
 Cost of funding(7)                                    6.1%    5.6%
 Asset quality & portfolio concentration:
 Cost of risk(9)                                       0.8%    0.8%
 PAR 90 to gross loans(9)                              1.4%    1.2%
 NPLs to gross loans(10)                               2.2%    2.0%
 NPL provision coverage(11)                            71.8%   79.6%
 Total NPL coverage(12)                                143.9%  147.7%
 Credit loss level to gross loans(13)                  1.6%    1.6%
 Related party loans to gross loans(14)                0.1%    0.1%
 Top 10 borrowers to total portfolio(15)               5.8%    6.0%
 Top 20 borrowers to total portfolio(16)               8.5%    9.0%
 Capital & liquidity positions:
 Net loans to deposits plus IFI funding(17)            102.2%  97.9%
 Leverage (x)(18)                                       7.0x    6.8x
 Georgia
 Net stable funding ratio(19)                          123.9%  119.9%
 Liquidity coverage ratio(20)                          125.5%  115.3%
 CET 1 CAR(21)                                         16.8%   17.4%
 Tier 1 CAR(22)                                        20.4%   19.6%
 Total 1 CAR(23)                                       23.8%   22.1%
 Uzbekistan
 CET 1 CAR(24)                                         21.9%   15.4%
 Tier 1 CAR(25)                                        21.9%   15.4%
 Total 1 CAR(26)                                       23.2%   16.3%

* Excludes GEL 9.8 million non-recurring impairment loss due to write-down of
the asset held for sale (TBC Kredit, our wholly owned subsidiary in
Azerbaijan)

 

Funding and liquidity in Georgia

                                                                Dec'24  Dec'23  Change YoY
 Minimum net stable funding ratio, as defined by the NBG        100.0%  100.0%  0.0 pp
 Net stable funding ratio as defined by the NBG                 123.9%  119.9%  4.0 pp

 Minimum total liquidity coverage ratio, as defined by the NBG  100.0%  100.0%  0.0 pp
 Minimum LCR in GEL, as defined by the NBG                      75%     75.0%   0.0 pp
 Minimum LCR in FC, as defined by the NBG                       100.0%  100.0%  0.0 pp

 Total liquidity coverage ratio, as defined by the NBG          125.5%  115.3%  10.2 pp
 LCR in GEL, as defined by the NBG                              127.7%  109.8%  17.9 pp
 LCR in FC, as defined by the NBG                               124.7%  120.1%  4.6 pp

Regulatory capital
The YoY increase in Tier 1 and total capital was mainly due to the issuance of
USD 300 million AT1 capital notes, which was partially offset by
the repayment of USD 125 million AT1 notes. The increase in CET 1 capital was
due to profit generation, which was partially offset by dividend distribution
during 2024.

Georgia

 In thousands of GEL                   Dec'24      Dec'23      Change YoY
 CET 1 capital                         4,843,167   4,235,033   14.4%
 Tier 1 capital                        5,895,717   4,772,913   23.5%
 Total capital                         6,861,963   5,374,301   27.7%
 Total risk-weighted assets            28,842,828  24,336,690  18.5%

 Minimum CET 1 ratio                   14.4%       14.3%       0.1 pp
 CET 1 capital adequacy ratio          16.8%       17.4%       -0.6 pp

 Minimum Tier 1 ratio                  16.7%       16.6%       0.1 pp
 Tier 1 capital adequacy ratio         20.4%       19.6%       0.8 pp

 Minimum total capital adequacy ratio  19.7%       19.8%       -0.1 pp
 Total capital adequacy ratio          23.8%       22.1%       1.7 pp

 

Uzbekistan

The YoY increase of capital adequacy ratios was driven by capital injections
and the revised payment-to-income (PTI) based methodology for calculating
RWAs, adopted by CBU starting from 1(st) of July 2024.

 

                                       Dec'24  Dec'23  Change YoY
 Minimum CET 1 ratio                   8.0%    8.0%    0.0 pp
 CET 1 capital adequacy ratio          21.9%   15.4%   6.5 pp

 Minimum Tier 1 ratio                  10.0%   10.0%   0.0 pp
 Tier 1 capital adequacy ratio         21.9%   15.4%   6.5 pp

 Minimum total capital adequacy ratio  13.0%   13.0%   0.0 pp
 Total capital adequacy ratio          23.2%   16.3%   6.9 pp

Loan portfolio

As of 31 December 2024, the gross loan portfolio reached GEL 26,721.7 million,
up by 18.8% YoY, or up by 17.7% YoY on a constant currency basis.

By the end of 2024, our Georgia FS loan portfolio increased by 15.3% on a YoY
and reached GEL 24,941.5 million, with 14.2% YoY growth on a constant currency
basis. Over the same period, our Uzbekistan loan portfolio increased by
112.1%, or 112.3% on a constant currency basis.

 In thousands of GEL                            Dec'24      Dec'23      Change YoY

 Gross loans and advances to customers
 Georgian financial services (Georgia FS)*      24,941,464  21,628,695  15.3%
 Retail Georgia                                 8,710,516   7,513,229   15.9%
 CIB Georgia                                    9,863,777   8,283,723   19.1%
 MSME Georgia                                   5,943,479   5,480,822   8.4%
 Uzbekistan                                     1,758,028   828,710     112.1%
 Total gross loans and advances to customers**  26,721,683  22,484,958  18.8%

Gross loans include finance lease receivables only on Georgia FS, Uzbekistan
and Group levels.

*Georgia FS includes sub-segment eliminations

** Total gross loans and advances to customers include Azerbaijan

                     FY'24  FY'23  Change YoY
 Loan yields         13.1%  12.9%  0.2 pp
 GEL                 14.0%  15.1%  -1.1 pp
 FC                  8.9%   8.7%   0.2 pp
 UZS                 44.1%  42.4%  1.7 pp
 Georgia FS          11.5%  12.0%  -0.5 pp
 GEL                 14.0%  15.1%  -1.1 pp
 FC                  8.8%   8.7%   0.1 pp
 Uzbekistan          44.1%  42.4%  1.7 pp
 UZS                 44.1%  42.4%  1.7 pp
 Total loan yields*  13.1%  12.9%  0.2 pp

Loan yields include finance lease receivables only on Georgia FS, Uzbekistan
and Group levels.

*Total loans yields include Azerbaijan

Loan portfolio quality

 PAR 90          Dec'24  Dec'23  Change YoY
 Georgia FS*     1.4%    1.1%    0.3 pp
 Retail Georgia  0.7%    0.8%    -0.1 pp
 CIB Georgia     0.9%    0.7%    0.2 pp
 MSME Georgia    2.9%    2.2%    0.7 pp
 Uzbekistan      2.0%    2.0%    0.0 pp
 Total PAR 90**  1.4%    1.2%    0.2 pp

PAR 90 include finance lease receivables only on Georgia FS, Uzbekistan and
Group levels.

*Georgia FS includes sub-segment eliminations
** Total PAR 90 includes Azerbaijan

 In thousands of GEL           Dec'24   Dec'23   Change YoY
 Non-performing loans (NPL)
 Georgia FS*                   554,935  437,979  26.7%
 Retail Georgia                118,834  127,102  -6.5%
 CIB Georgia                   156,632  114,130  37.2%
 MSME Georgia                  263,460  183,829  43.3%
 Uzbekistan                    35,690   16,693   113.8%
 Total non-performing loans**  592,554  455,516  30.1%

Non-performing loans include finance lease receivables only on Georgia FS,
Uzbekistan and Group levels.

*Georgia FS includes sub-segment eliminations
** Total non-performing loans include Azerbaijan

 NPL to gross loans          Dec'24  Dec'23  Change YoY
 Georgia FS*                 2.2%    2.0%    0.2 pp
 Retail Georgia              1.4%    1.7%    -0.3 pp
 CIB Georgia                 1.6%    1.4%    0.2 pp
 MSME Georgia                4.4%    3.4%    1.0 pp
 Uzbekistan                  2.0%    2.0%    0.0 pp
 Total NPL to gross loans**  2.2%    2.0%    0.2 pp

Non-performing loans include finance lease receivables only on Georgia FS,
Uzbekistan and Group levels.

*Georgia FS includes sub-segment eliminations
** Total NPL to gross loans include Azerbaijan

                       Dec'24                              Dec'23
 NPL coverage          Provision coverage  Total coverage  Provision coverage  Total coverage
 Georgia FS*           61.0%               138.0%          73.0%               143.7%
 Retail Georgia        138.1%              201.1%          120.4%              179.5%
 CIB Georgia           34.4%               106.0%          46.9%               110.6%
 MSME Georgia          42.2%               126.3%          57.5%               136.0%
 Uzbekistan            229.5%              229.5%          212.8%              212.8%
 Total NPL coverage**  71.8%               143.9%          79.6%               147.7%

Non-performing loans include finance lease receivables only on Georgia FS,
Uzbekistan and Group levels.

* Georgia FS includes sub-segment eliminations
** Total NPL coverage includes Azerbaijan

 Cost of risk (CoR)    FY'24  FY'23  Change YoY
 Georgia FS*           0.5%   0.7%   -0.2 pp
 Retail Georgia        0.9%   0.8%   0.1 pp
 CIB Georgia           0.1%   0.1%   0.0 pp
 MSME Georgia          0.5%   1.4%   -0.9 pp
 Uzbekistan            6.3%   6.1%   0.2 pp
 Total cost of risk**  0.8%   0.8%   0.0 pp

Cost of risk include finance lease receivables only on Georgia FS, Uzbekistan
and Group levels.

*Georgia FS includes sub-segment eliminations
** Total cost of risk includes Azerbaijan

Deposit portfolio

As of 31 December 2024, the deposit portfolio reached GEL 22,863.8 million, up
by 12.2% YoY, or up by 10.4% YoY on a constant currency basis.

By the end of 2024, our Georgia FS deposit portfolio increased by 10.0% on a
YoY and reached GEL 21,890.5 million, with 8.1% YoY growth on a constant
currency basis. Over the same period, our Uzbekistan deposit portfolio
increased by 81.6% YoY, or 81.7% on a constant currency basis.

 In thousands of GEL        Dec'24      Dec'23      Change YoY

 Customer accounts
 Georgia FS*                21,890,518  19,900,342  10.0%
 Retail Georgia             8,478,788   7,469,587   13.5%
 CIB Georgia                11,308,306  10,200,321  10.9%
 MSME Georgia               2,043,554   1,900,459   7.5%
 MOF                        214,426     515,079     -58.4%
 Uzbekistan                 1,055,758   581,483     81.6%
 Total customer accounts**  22,863,833  20,375,498  12.2%

* Georgia FS includes sub-segment eliminations
** Total customer accounts are adjusted for eliminations

                       FY'24  FY'23  Change YoY
  Deposit rates        5.4%   5.0%   0.4 pp
  GEL                  7.8%   8.3%   -0.5 pp
  FC                   1.4%   0.9%   0.5 pp
  UZS                  25.0%  24.9%  0.1 pp
 Georgia FS            4.7%   4.5%   0.2 pp
  GEL                  7.8%   8.4%   -0.6 pp
  FC                   1.4%   0.9%   0.5 pp
 Uzbekistan            24.8%  24.9%  -0.1 pp
     UZS               25.0%  24.9%  0.1 pp
 FC                    3.8%   4.2%   -0.4 pp
 Total deposit rates*  5.4%   5.0%   0.4 pp

* Total deposits rates include MOF deposits

 

Additional information

1)   Financial disclosures by business lines

Business line definitions

The operating segments are defined as follows:

·  Georgian financial services (Georgia FS) - include JSC TBC Bank with its
Georgian subsidiaries and JSC TBC Insurance with its subsidiary. The Georgia
financial service segment consists of three major business sub-segments, while
the treasury, leasing and insurance businesses are combined into the corporate
and other sub-segments:

o Corporate and investment banking (CIB) - a legal entity/group of affiliated
entities with an annual revenue exceeding GEL 20 million or which has been
granted facilities of more than GEL 7.5 million. Some other business customers
may also be assigned to the CIB segment or transferred to the micro, small and
medium enterprises segment on a discretionary basis. In addition, CIB includes
Wealth Management private banking services to high-net-worth individuals with
a threshold of USD 250,000 on assets under management (AUM), as well as on
discretionary basis;

o Retail - non-business individual customers;

o Micro, small and medium enterprises (MSME) - business customers who are not
included in the CIB sub-segment.

·  Uzbekistan - TBC Bank Uzbekistan with respective subsidiaries and Payme
(Inspired LLC).

·  Other - includes non-material (including wholly owned subsidiary in
Azerbaijan, TBC Kredit) or non-financial subsidiaries of the Group, and
intra-group eliminations.

Georgia FS

Profit and loss statement

 In thousands of GEL                                                        4Q'24      3Q'24      4Q'23      Change YoY  Change QoQ  FY'24        FY'23        Change YoY
 Interest income                                                            835,493    807,571    726,956    14.9%       3.5%        3,132,568    2,687,756    16.5%
 Interest expense                                                           (426,090)  (399,020)  (331,535)  28.5%       6.8%        (1,540,756)  (1,189,267)  29.6%
 Net interest income                                                        409,403    408,551    395,421    3.5%        0.2%        1,591,812    1,498,489    6.2%
 Fee and commission income                                                  187,390    176,655    160,918    16.5%       6.1%        677,020      571,311      18.5%
 Fee and commission expense                                                 (80,737)   (64,217)   (72,030)   12.1%       25.7%       (278,765)    (236,621)    17.8%
 Net fee and commission income                                              106,653    112,438    88,888     20.0%       -5.1%       398,255      334,690      19.0%
 Net insurance income                                                       7,153      11,567     8,858      -19.2%      -38.2%      35,986       31,557       14.0%
 Net gains from currency derivatives, foreign currency operations and       112,642    102,426    71,186     58.2%       10.0%       367,867      273,443      34.5%
 translation
 Other operating income                                                     9,915      3,098      8,406      18.0%       NMF         16,482       28,684       -42.5%
 Share of profit of associates                                              183        286        (256)      NMF         -36.0%      574          657          -12.6%
 Other operating non-interest income                                        129,893    117,377    88,194     47.3%       10.7%       420,909      334,341      25.9%
 Credit loss allowance for loans to customers                               (32,984)   (30,275)   (32,107)   2.7%        8.9%        (114,187)    (131,532)    -13.2%
 Credit loss allowance for other financial items and net impairment for     (8,564)    (2,039)    (6,453)    32.7%       NMF         (13,985)     (15,598)     -10.3%
 non-financial assets
 Operating income after expected credit and non-financial asset impairment  604,401    606,052    533,943    13.2%       -0.3%       2,282,804    2,020,390    13.0%
 losses
 Staff costs                                                                (123,928)  (114,972)  (115,887)  6.9%        7.8%        (445,995)    (395,003)    12.9%
 Depreciation and amortisation                                              (31,109)   (31,369)   (27,109)   14.8%       -0.8%       (121,756)    (102,479)    18.8%
 Administrative and other operating expenses                                (66,041)   (57,145)   (59,497)   11.0%       15.6%       (219,948)    (194,999)    12.8%
 Operating expenses                                                         (221,078)  (203,486)  (202,493)  9.2%        8.6%        (787,699)    (692,481)    13.8%
 Net profit before tax                                                      383,323    402,566    331,450    15.7%       -4.8%       1,495,105    1,327,909    12.6%
 Income tax expense                                                         (57,049)   (64,776)   (42,835)   33.2%       -11.9%      (222,695)    (187,968)    18.5%
 Net profit                                                                 326,274    337,790    288,615    13.0%       -3.4%       1,272,410    1,139,941    11.6%

Balance sheet highlights

 In thousands of GEL                                       31-Dec-24   30-Sep-24   31-Dec-23   Change YoY  Change QoQ
 Cash & NBG mandatory reserves                             5,398,958   7,021,266   5,260,124   2.6%        -23.1%
 Due from other banks                                      45,471      23,315      47,867      -5.0%       95.0%
 Loans and advances to customers                           24,173,554  23,182,234  20,945,584  15.4%       4.3%
 Investment securities measured at fair value through OCI  5,504,681   3,443,089   3,475,461   58.4%       59.9%
 Intangible assets and Goodwill                            430,362     415,793     387,673     11.0%       3.5%
 Other assets                                              2,196,623   2,012,795   1,711,679   28.3%       9.1%
 TOTAL ASSETS                                              37,749,649  36,098,492  31,828,388  18.6%       4.6%
 Due to credit institutions                                7,314,032   5,733,053   4,337,726   68.6%       27.6%
 Customer accounts                                         21,890,518  21,892,684  19,900,342  10.0%       0.0%
 Subordinated debt and debt securities in issue            2,319,634   2,458,892   2,126,077   9.1%        -5.7%
 Other liabilities                                         696,607     818,976     653,874     6.5%        -14.9%
 TOTAL LIABILITIES                                         32,220,791  30,903,605  27,018,019  19.3%       4.3%
 Equity attributable to shareholders                       5,528,606   5,194,653   4,810,172   14.9%       6.4%
 Non-controlling interest                                  252         234         197         27.9%       7.7%
 TOTAL EQUITY                                              5,528,858   5,194,887   4,810,369   14.9%       6.4%
 TOTAL LIABILITIES AND EQUITY                              37,749,649  36,098,492  31,828,388  18.6%       4.6%

Key ratios

 Georgian financial services                   4Q'24   3Q'24   4Q'23   Change YoY  Change QoQ  FY'24   FY'23   Change YoY
 Profitability ratios:
 ROE(1)                                        24.6%   26.5%   24.7%   -0.1 pp     -1.9 pp     25.4%   25.5%   -0.1 pp
 ROA(2)                                        3.6%    3.8%    3.8%    -0.2 pp     -0.2 pp     3.7%    4.0%    -0.3 pp
 Cost to income(3)                             34.2%   31.9%   35.4%   -1.2 pp     2.3 pp      32.7%   31.9%   0.8 pp
 NIM(4)                                        5.7%    5.6%    6.2%    -0.5 pp     0.1 pp      5.8%    6.3%    -0.5 pp
 Loan yields(5)                                11.5%   11.5%   11.9%   -0.4 pp     0.0 pp      11.5%   12.0%   -0.5 pp
 Deposit rates(6)                              4.6%    4.7%    4.5%    0.1 pp      -0.1 pp     4.7%    4.5%    0.2 pp
 Cost of funding(7)                            5.5%    5.4%    5.3%    0.2 pp      0.1 pp      5.4%    5.2%    0.2 pp
 Asset quality & portfolio concentration:
 Cost of risk(8)                               0.6%    0.5%    0.6%    0.0 pp      0.1 pp      0.5%    0.7%    -0.2 pp
 PAR 90 to gross loans(9)                      1.4%    1.4%    1.1%    0.3 pp      0.0 pp      1.4%    1.1%    0.3 pp
 NPLs to gross loans(10)                       2.2%    2.2%    2.0%    0.2 pp      0.0 pp      2.2%    2.0%    0.2 pp
 NPL provision coverage(11)                    61.0%   63.7%   73.0%   -12.0 pp    -2.7 pp     61.0%   73.0%   -12.0 pp
 Total NPL coverage(12)                        138.0%  138.0%  143.7%  -5.7 pp     0.0 pp      138.0%  143.7%  -5.7 pp

For the ratio definitions and exchange rates, please refer to appendix 3.

Uzbekistan

Profit and loss statement

 In thousands of GEL                                                        4Q'24     3Q'24     4Q'23     Change YoY  Change QoQ  FY'24      FY'23      Change YoY
 Interest income                                                            180,545   148,879   81,460    NMF         21.3%       554,488    253,264    NMF
 Interest expense                                                           (82,548)  (65,329)  (37,905)  NMF         26.4%       (251,634)  (120,650)  NMF
 Net interest income                                                        97,997    83,550    43,555    NMF         17.3%       302,854    132,614    NMF
 Fee and commission income                                                  54,843    38,740    30,768    78.2%       41.6%       156,517    101,241    54.6%
 Fee and commission expense                                                 (15,286)  (11,089)  (10,100)  51.3%       37.8%       (45,045)   (27,112)   66.1%
 Net fee and commission income                                              39,557    27,651    20,668    91.4%       43.1%       111,472    74,129     50.4%
 Net gains from currency derivatives, foreign currency operations and       (214)     169       (330)     -35.2%      NMF         (501)      (191)      NMF
 translation
 Other operating income                                                     57        3         1,160     -95.1%      NMF         71         1,228      -94.2%
 Other operating non-interest income/(expense)                              (157)     172       830       NMF         NMF         (430)      1,037      NMF
 Credit loss allowance for loans to customers                               (24,696)  (16,857)  (8,703)   NMF         46.5%       (67,356)   (32,279)   NMF
 Credit loss allowance for other financial items and net impairment for     (6,145)   (2,078)   (810)     NMF         NMF         (9,775)    (2,663)    NMF
 non-financial assets
 Operating income after expected credit and non-financial asset impairment  106,556   92,438    55,540    91.9%       15.3%       336,765    172,838    94.8%
 losses
 Staff costs                                                                (20,423)  (19,510)  (11,215)  82.1%       4.7%        (67,935)   (39,562)   71.7%
 Depreciation and amortisation                                              (4,113)   (3,350)   (2,489)   65.2%       22.8%       (13,375)   (8,974)    49.0%
 Administrative and other operating expenses                                (40,286)  (31,929)  (18,476)  NMF         26.2%       (127,031)  (59,230)   NMF
 Operating expenses                                                         (64,822)  (54,789)  (32,180)  NMF         18.3%       (208,341)  (107,766)  93.3%
 Net profit before tax                                                      41,734    37,649    23,360    78.7%       10.9%       128,424    65,072     97.4%
 Income tax expense                                                         (5,221)   (6,054)   (2,927)   78.4%       -13.8%      (18,100)   (5,743)    NMF
 Net profit                                                                 36,513    31,595    20,433    78.7%       15.6%       110,324    59,329     86.0%

Balance sheet highlights

 In thousands of GEL                  31-Dec-24  30-Sep-24  31-Dec-23  Change YoY  Change QoQ
 Cash & CBU mandatory reserves        228,435    86,464     85,739     NMF         NMF
 Due from other banks                 -          -          1,344      NMF         NMF
 Loans and advances to customers      1,496,454  1,192,707  763,575    96.0%       25.5%
 Intangible assets and Goodwill       75,075     58,999     33,247     NMF         27.2%
 Other assets                         469,284    380,050    148,014    NMF         23.5%
 TOTAL ASSETS                         2,269,248  1,718,220  1,031,919  NMF         32.1%
 Due to credit institutions           474,444    303,967    105,293    NMF         56.1%
 Customer accounts                    1,055,758  855,689    581,483    81.6%       23.4%
 Other liabilities                    115,455    82,781     36,834     NMF         39.5%
 TOTAL LIABILITIES                    1,645,657  1,242,437  723,610    NMF         32.5%
 Equity attributable to shareholders  623,591    475,783    308,309    NMF         31.1%
 TOTAL EQUITY                         623,591    475,783    308,309    NMF         31.1%
 TOTAL LIABILITIES AND EQUITY         2,269,248  1,718,220  1,031,919  NMF         32.1%

Key ratios

 Uzbekistan                                    4Q'24   3Q'24   4Q'23   Change YoY  Change QoQ  FY'24   FY'23   Change YoY
 Profitability ratios:
 ROE(1)                                        27.7%   28.2%   29.7%   -2.0 pp     -0.5 pp     26.9%   26.0%   0.9 pp
 ROA(2)                                        7.4%    7.8%    8.7%    -1.3 pp     -0.4 pp     7.2%    7.9%    -0.7 pp
 Cost to income(3)                             47.2%   49.2%   49.5%   -2.3 pp     -2.0 pp     50.3%   51.9%   -1.6 pp
 NIM(4)                                        24.2%   25.0%   22.6%   1.6 pp      -0.8 pp     24.4%   22.4%   2.0 pp
 Loan yields(5)                                44.6%   44.4%   41.7%   2.9 pp      0.2 pp      44.1%   42.4%   1.7 pp
 Deposit rates(6)                              24.9%   24.6%   24.9%   0.0 pp      0.3 pp      24.8%   24.9%   -0.1 pp
 Cost of funding(7)                            23.8%   23.5%   24.0%   -0.2 pp     0.3 pp      23.6%   24.2%   -0.6 pp
 Asset quality & portfolio concentration:
 Cost of risk(8)                               7.7%    5.8%    5.0%    2.7 pp      1.9 pp      6.3%    6.1%    0.2 pp
 PAR 90 to gross loans(9)                      2.0%    2.7%    2.0%    0.0 pp      -0.7 pp     2.0%    2.0%    0.0 pp
 NPLs to gross loans(10)                       2.0%    2.7%    2.0%    0.0 pp      -0.7 pp     2.0%    2.0%    0.0 pp
 NPL provision coverage(11)                    229.5%  181.5%  212.8%  16.7 pp     48.0 pp     229.5%  212.8%  16.7 pp
 Total NPL coverage(12)                        229.5%  181.5%  212.8%  16.7 pp     48.0 pp     229.5%  212.8%  16.7 pp

For the ratio definitions and exchange rates, please refer to appendix 3.

2)   Glossary

 Terminology                               Definition
 ADB                                       Asian Development Bank
 AGM                                       Annual general meeting
 BVPS                                      Book value per share
 CBU                                       Central Bank of Uzbekistan
 Consumer loans                            Unsecured loans to individuals
 Digital daily active users (Digital DAU)  The number of retail digital users who logged into our digital channels at
                                           least once per day
 Digital monthly active users              The number of retail digital users who logged into our digital channels at

(Digital MAU)                            least once a month
 EPS                                       Earnings per share
 FC                                        Foreign currency
 Gross/net loans                           Includes gross/net loans and advances to customers and gross/net finance lease
                                           receivables
 IMF                                       International Monetary Fund
 Monthly active customers (MAC)            For Georgian business, an individual user who has at least one active product
                                           as of the reporting date or performed at least one transaction during the past
                                           month. For Uzbekistan business, an individual user who logged into the digital
                                           application at least once during the month
 NBG                                       National Bank of Georgia
 NMF                                       No Meaningful Figure

3)   Ratio definitions and exchange rates

Ratio definitions

1. Return on average total equity (ROE) equals profit attributable to owners
divided by the monthly average of total shareholders' equity attributable to
the PLC's equity holders for the same period; annualised where applicable.

2. Return on average total assets (ROA) equals profit of the period divided by
monthly average total assets for the same period; annualised where applicable.

3. Cost to income ratio equals total operating expenses for the period divided
by the total revenue for the same period. (Revenue represents the sum of net
interest income, net fee and commission income and other non-interest income).

4. Net interest margin (NIM) is net interest income divided by monthly average
interest-earning assets; annualised where applicable. Interest-earning assets
include investment securities (excluding CIB shares), net investment in
finance lease, net loans, and amounts due from credit institutions.

5. Loan yields equal interest income on gross loans divided by monthly average
gross loans; annualised where applicable.

6. Deposit rates equal interest expense on customer accounts divided by
monthly average total customer deposits; annualised where applicable.

7. Cost of funding equals sum of the total interest expense and net interest
gains on currency swaps (entered for funding management purposes), divided by
monthly average interest-bearing liabilities; annualised where applicable.

8. Cost of risk equals credit loss allowance for loans to customers divided by
monthly average gross loans; annualised where applicable.

9. PAR 90 to gross loans ratio equals loans for which principal or interest
repayment is overdue for more than 90 days divided by the gross loans for the
same period.

10. NPLs to gross loans equals loans with 90 days past due on principal or
interest payments, and loans with a well-defined weakness, regardless of the
existence of any past-due amount or of the number of days past due divided by
the gross loans for the same period.

11. NPL provision coverage equals total credit loss allowance for loans to
customers divided by the NPL loans.

12. Total NPL coverage equals total credit loss allowance plus the minimum of
collateral amount of the respective NPL loans (after applying haircuts in the
range of 0%-50% for cash, gold, real estate and PPE) and its gross loan
exposure divided by the gross exposure of total NPL loans.

13. Credit loss level to gross loans equals credit loss allowance for loans to
customers divided by the gross loans for the same period.

14. Related party loans to total loans equals related party loans divided by
the gross loans.

15. Top 10 borrowers to total portfolio equals the total loan amount of the
top 10 borrowers divided by the gross loans.

16. Top 20 borrowers to total portfolio equals the total loan amount of the
top 20 borrowers divided by the gross loans.

17. Net loans to deposits plus IFI funding ratio equals net loans divided by
total deposits plus borrowings received from international financial
institutions.

18. Leverage equals total assets to total equity.

19. Net stable funding ratio equals the available amount of stable funding
divided by the required amount of stable funding as defined by NBG in line
with Basel III guidelines. Calculations are made for TBC Bank standalone.

20. Liquidity coverage ratio equals high-quality liquid assets divided by the
total net cash outflow amount as defined by the NBG. Calculations are made for
TBC Bank standalone.

21. CET 1 CAR equals CET 1 capital divided by total risk weighted assets, both
calculated in accordance with requirements of the NBG Basel III standards.
Calculations are made for TBC Bank standalone.

22. Tier 1 CAR equals tier I capital divided by total risk weighted assets,
both calculated in accordance with the requirements of the NBG Basel III
standards. Calculations are made for TBC Bank standalone.

23. Total CAR equals total capital divided by total risk weighted assets, both
calculated in accordance with the requirements of the NBG Basel III standards.
Calculations are made for TBC Bank standalone.

24. CET 1 CAR equals CET 1 capital divided by total risk weighted assets, both
calculated in accordance with requirements of the CBU in national accounting
standards. Calculations are made for TBC UZ Bank standalone.

25. Tier 1 CAR equals tier I capital divided by total risk weighted assets,
both calculated in accordance with the requirements of the CBU in national
accounting standards. Calculations are made for TBC UZ Bank standalone.

26. Total CAR equals total capital divided by total risk weighted assets, both
calculated in accordance with the requirements of the CBU in national
accounting standards. Calculations are made for TBC UZ Bank standalone.

Exchange rates

To calculate the QoQ growth of the balance sheet items without the currency
exchange rate effect, we used the USD/GEL exchange rate of 2.7297 as of 30
September 2024. To calculate the YoY growth without the currency exchange rate
effect, we used the USD/GEL exchange rate of 2.6894 as of 31 December 2023. As
of 31 December 2024, the USD/GEL exchange rate equalled 2.8068. For P&L
items growth calculations without the currency effect, we used the average
USD/GEL exchange rate for the following periods: 3Q 2024 of 2.7137 and 4Q 2023
of 2.6943. As of 4Q 2024, the USD/GEL exchange rate equalled 2.7582, FY 2024
of 2.7208, FY 2023 of 2.6280.

 1  (#_ftnref1) Excludes GEL 9.8 million non-recurring impairment loss due to
write-down of the asset held for sale (TBC Kredit, our wholly owned subsidiary
in Azerbaijan)

 2  (#_ftnref2) Note: For presentation purposes, certain financial numbers are
rounded to the nearest whole number.

(( 3  (#_ftnref3) )) The adjusted net profit for 4Q 2024 and FY 2024 was GEL
344 and 1,317 million, respectively

(( 4  (#_ftnref4) )) The adjusted ROE for 4Q 2024 and FY 2024 was 24.8% and
25.8%, respectively

 5  (#_ftnref5) Based on data published by the CBU, as of 1 January 2025

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  FR KZGMZKMZGKZM

Recent news on TBC Bank

See all news