FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934
For July 23, 2010
Commission File Number: 001-10306
The Royal Bank of Scotland Group plc
RBS, Gogarburn, PO Box 1000
Edinburgh EH12 1HQ
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F X | Form 40-F |
Yes | No X |
If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- ________
The following information was issued as a Company announcement in London, England and is furnished pursuant to General Instruction B to the General Instructions to Form 6-K:
|
2009
|
Benchmark 2011
|
Adverse 2011
|
|
All figures GBPm
|
Before additional Sovereign Risk Scenario
|
After Additional Sovereign Risk Scenario
|
||
|
|
|
|
|
Total tier 1 capital
|
62,898
|
63,460
|
54,644
|
|
Total regulatory capital
|
71,320
|
71,789
|
62,849
|
|
|
|
|
|
|
Total Risk Weighted Assets
|
438,200
|
450,029
|
468,525
|
|
|
|
|
|
|
Pre-impairment income (including operating expenses)(1),(2)
|
7,667
|
|
24,219
|
|
|
|
|
|
|
Impairments on financial assets(2)
|
|
|
(27,355)
|
|
Trading losses(2)
|
|
|
(3,543)
|
|
Additional impairment losses (sovereign scenario banking book)(2)
|
|
|
|
(1,064)
|
Additional valuation losses (sovereign scenario trading book)(2)
|
|
|
|
(1,809)
|
|
|
|
|
|
Tier 1 ratio(3)
|
14.4%
|
14.1%
|
11.7%
|
11.2%
|
|
|
|
|
|
Actual results
|
|
|
|
At 31 December 2009
|
GBPm
|
|
|
Total Tier 1 capital
|
62,898
|
Total regulatory capital
|
71,320
|
Total risk weighted assets
|
438,200
|
|
|
Pre-impairment income (including operating expenses)
|
7,667
|
Impairment losses on financial assets in the banking book
|
(13,899)
|
|
|
1 yr Loss rate on Corporate exposures (%)(1)
|
2.2%
|
1 yr Loss rate on Retail exposures (%)(1)
|
1.6%
|
|
|
Tier 1 ratio (%)
|
14.4%
|
|
|
|
|
Outcomes of stress test scenarios
|
|
|
|
The stress test was carried out under a number of key common simplifying assumptions (e.g. constant balance sheet, uniform treatment of securitisation exposures). Therefore, the information relative to the benchmark scenarios is provided only for comparison purposes. Neither the benchmark scenario nor the adverse scenario should in any way be construed as a forecast.
|
|
|
|
Benchmark scenario at 31 December 2011(2)
|
GBPm
|
|
|
Total Tier 1 capital after the benchmark scenario
|
63,460
|
Total regulatory capital after the benchmark scenario
|
71,789
|
Total risk weighted assets after the benchmark scenario
|
450,029
|
|
|
Tier 1 ratio (%) after the benchmark scenario
|
14.1%
|
|
|
|
|
Adverse scenario at 31 December 2011(2)
|
GBPm
|
|
|
Total Tier 1 capital after the adverse scenario
|
54,644
|
Total regulatory capital after the adverse scenario
|
62,849
|
Total risk weighted assets after the adverse scenario
|
468,525
|
|
|
2 yr cumulative pre-impairment income after the adverse scenario (including operating expenses)(2)
|
24,219
|
2 yr cumulative impairment losses on financial assets in the banking book after the adverse scenario(2)
|
(27,355)
|
2 yr cumulative losses on the trading book after the adverse scenario(2)
|
(3,543)
|
|
|
2 yr Loss rate on Corporate exposures (%) after the adverse scenario(1),(2)
|
3.0%
|
2 yr Loss rate on Retail exposures (%) after the adverse scenario(1),(2)
|
4.6%
|
|
|
Tier 1 ratio (%) after the adverse scenario
|
11.7%
|
|
|
Additional sovereign shock on the adverse scenario at 31 December 2011
|
GBPm
|
|
|
Additional impairment losses on the banking book after the sovereign shock(2)
|
(1,064)
|
Additional losses on sovereign exposures in the trading book after the sovereign shock(2)
|
(1,809)
|
|
|
2 yr Loss rate on Corporate exposures (%) after the adverse scenario and sovereign shock(1),(2),(3)
|
3.2%
|
2 yr Loss rate on Retail exposures (%) after the adverse scenario and sovereign shock(1),(2),(3)
|
4.8%
|
|
|
Tier 1 ratio (%) after the adverse scenario and sovereign shock
|
11.2%
|
|
|
Additional capital needed to reach a 6 % Tier 1 ratio under the adverse scenario + additional sovereign shock, at the end of 2011
|
-
|
|
|
All figures in GBPm
|
Gross exposures (net of impairments)
|
Of which
Banking book |
Of which
Trading Book |
|
Net exposures (net of impairments)
|
|
|
|
|
|
|
Austria
|
229
|
222
|
7
|
|
229
|
Belgium
|
1,977
|
1,169
|
808
|
|
1,977
|
Bulgaria
|
-
|
-
|
-
|
|
-
|
Cyprus
|
-
|
-
|
-
|
|
-
|
Czech Republic
|
169
|
169
|
-
|
|
169
|
Denmark
|
619
|
608
|
11
|
|
619
|
Estonia
|
-
|
-
|
-
|
|
-
|
Finland
|
199
|
47
|
152
|
|
199
|
France
|
16,956
|
9,031
|
7,925
|
|
16,956
|
Germany
|
20,785
|
16,738
|
4,047
|
|
20,785
|
Greece
|
2,010
|
1,284
|
726
|
|
2,010
|
Hungary
|
70
|
70
|
-
|
|
70
|
Iceland
|
-
|
-
|
-
|
|
-
|
Ireland
|
4,280
|
3,322
|
958
|
|
4,280
|
Italy
|
3,919
|
924
|
2,995
|
|
3,919
|
Latvia
|
-
|
-
|
-
|
|
-
|
Liechtenstein
|
-
|
-
|
-
|
|
-
|
Lithuania
|
-
|
-
|
-
|
|
-
|
Luxembourg
|
32
|
32
|
-
|
|
32
|
Malta
|
-
|
-
|
-
|
|
-
|
Netherlands
|
16,263
|
15,343
|
920
|
|
16,263
|
Norway
|
212
|
233
|
(21)
|
|
212
|
Poland
|
149
|
149
|
-
|
|
149
|
Portugal
|
660
|
558
|
102
|
|
660
|
Romania
|
422
|
422
|
-
|
|
422
|
Slovakia
|
17
|
17
|
-
|
|
17
|
Slovenia
|
-
|
-
|
-
|
|
-
|
Spain
|
821
|
179
|
642
|
|
821
|
Sweden
|
696
|
343
|
353
|
|
696
|
United Kingdom
|
19,964
|
16,062
|
3,902
|
|
19,964
|
|
|
|
|
|
|
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.
Date: 23 July 2010
THE ROYAL BANK OF SCOTLAND GROUP plc (Registrant) |
By: | /s/ Jan Cargill |
Name: Title: |
Jan Cargill Deputy Secretary |