Form 20-F X
|
Form 40-F ___
|
Yes
|
___ |
No X
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Interest receivable
|
21,410
|
22,776
|
5,234
|
5,371
|
5,612
|
|
Interest payable
|
(8,731)
|
(8,567)
|
(2,160)
|
(2,294)
|
(2,032)
|
|
Net interest income
|
12,679
|
14,209
|
3,074
|
3,077
|
3,580
|
|
Fees and commissions receivable
|
6,384
|
8,193
|
1,590
|
1,452
|
2,052
|
|
Fees and commissions payable
|
(1,460)
|
(2,211)
|
(573)
|
(304)
|
(449)
|
|
Income from trading activities
|
2,701
|
4,517
|
(238)
|
957
|
364
|
|
Gain on redemption of own debt
|
255
|
553
|
(1)
|
1
|
-
|
|
Other operating income (excluding insurance
premium income)
|
4,122
|
1,479
|
205
|
2,384
|
1,003
|
|
Insurance net premium income
|
4,256
|
5,128
|
981
|
1,036
|
1,272
|
|
Non-interest income
|
16,258
|
17,659
|
1,964
|
5,526
|
4,242
|
|
Total income
|
28,937
|
31,868
|
5,038
|
8,603
|
7,822
|
|
Staff costs
|
(8,678)
|
(9,671)
|
(1,993)
|
(2,076)
|
(2,194)
|
|
Premises and equipment
|
(2,451)
|
(2,402)
|
(674)
|
(604)
|
(709)
|
|
Other administrative expenses
|
(4,931)
|
(3,995)
|
(1,296)
|
(962)
|
(1,048)
|
|
Depreciation and amortisation
|
(1,875)
|
(2,150)
|
(513)
|
(485)
|
(546)
|
|
Write-down of goodwill and other intangible
assets
|
(91)
|
(10)
|
(91)
|
-
|
(10)
|
|
Operating expenses
|
(18,026)
|
(18,228)
|
(4,567)
|
(4,127)
|
(4,507)
|
|
Profit before insurance net claims and
impairment losses
|
10,911
|
13,640
|
471
|
4,476
|
3,315
|
|
Insurance net claims
|
(2,968)
|
(4,783)
|
(529)
|
(734)
|
(1,182)
|
|
Impairment losses
|
(8,709)
|
(9,256)
|
(1,918)
|
(1,738)
|
(2,141)
|
|
Operating (loss)/profit before tax
|
(766)
|
(399)
|
(1,976)
|
2,004
|
(8)
|
|
Tax (charge)/credit
|
(1,250)
|
(634)
|
186
|
(791)
|
3
|
|
(Loss)/profit from continuing operations
|
(2,016)
|
(1,033)
|
(1,790)
|
1,213
|
(5)
|
|
Profit/(loss) from discontinued operations,
net of tax
|
47
|
(633)
|
10
|
6
|
55
|
|
(Loss)/profit for the period
|
(1,969)
|
(1,666)
|
(1,780)
|
1,219
|
50
|
|
Non-controlling interests
|
(28)
|
665
|
(18)
|
7
|
(38)
|
|
Preference share and other dividends
|
-
|
(124)
|
-
|
-
|
-
|
|
(Loss)/profit attributable to ordinary and
B shareholders
|
(1,997)
|
(1,125)
|
(1,798)
|
1,226
|
12
|
|
Basic (loss)/earnings per ordinary and
B share from continuing operations
|
(1.8p)
|
(0.5p)
|
(1.7p)
|
1.1p
|
-
|
|
Diluted (loss)/earnings per ordinary and
B share from continuing operations
|
(1.8p)
|
(0.5p)
|
(1.7p)
|
1.1p
|
-
|
|
Basic (loss)/earnings per ordinary
and B share from discontinued operations
|
-
|
-
|
-
|
-
|
-
|
|
Diluted (loss)/earnings per ordinary
and B shares from discontinued operations
|
-
|
-
|
-
|
-
|
-
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
(Loss)/profit for the period
|
(1,969)
|
(1,666)
|
(1,780)
|
1,219
|
50
|
|
Other comprehensive income/(loss)
|
||||||
Available-for-sale financial assets (1)
|
2,258
|
(389)
|
(107)
|
996
|
(1,132)
|
|
Cash flow hedges
|
1,424
|
1,454
|
124
|
939
|
(353)
|
|
Currency translation
|
(440)
|
81
|
(117)
|
(22)
|
34
|
|
Actuarial (losses)/gains on defined benefit
plans
|
(581)
|
158
|
(581)
|
-
|
158
|
|
Other comprehensive income/(loss)
before tax
|
2,661
|
1,304
|
(681)
|
1,913
|
(1,293)
|
|
Tax (charge)/credit
|
(1,472)
|
(309)
|
(500)
|
(480)
|
393
|
|
Other comprehensive income/(loss)
after tax
|
1,189
|
995
|
(1,181)
|
1,433
|
(900)
|
|
Total comprehensive (loss)/income for
the period
|
(780)
|
(671)
|
(2,961)
|
2,652
|
(850)
|
|
Total comprehensive (loss)/income is
attributable to:
|
||||||
Non-controlling interests
|
(24)
|
(197)
|
(12)
|
(6)
|
52
|
|
Preference shareholders
|
-
|
105
|
-
|
-
|
-
|
|
Paid-in equity holders
|
-
|
19
|
-
|
-
|
-
|
|
Ordinary and B shareholders
|
(756)
|
(598)
|
(2,949)
|
2,658
|
(902)
|
|
(780)
|
(671)
|
(2,961)
|
2,652
|
(850)
|
(1)
|
Analysis provided on page 112.
|
·
|
The movement in available-for-sale financial assets reflects net unrealised gains on high quality sovereign bonds.
|
·
|
Actuarial losses on defined benefit plans reflect changes in assumptions of £1,017 million, primarily due to a reduction in the real discount rate in the UK and US, partially offset by £436 million net experience gains.
|
·
|
The tax charge for the year and Q4 2011 includes £664 million write-off of deferred tax assets in The Netherlands.
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
|
£m
|
£m
|
£m
|
|
Assets
|
|||
Cash and balances at central banks
|
79,269
|
78,445
|
57,014
|
Net loans and advances to banks
|
43,870
|
52,602
|
57,911
|
Reverse repurchase agreements and stock borrowing
|
39,440
|
48,127
|
42,607
|
Loans and advances to banks
|
83,310
|
100,729
|
100,518
|
Net loans and advances to customers
|
454,112
|
485,573
|
502,748
|
Reverse repurchase agreements and stock borrowing
|
61,494
|
54,132
|
52,512
|
Loans and advances to customers
|
515,606
|
539,705
|
555,260
|
Debt securities
|
209,080
|
229,657
|
217,480
|
Equity shares
|
15,183
|
14,888
|
22,198
|
Settlement balances
|
7,771
|
21,526
|
11,605
|
Derivatives
|
529,618
|
572,344
|
427,077
|
Intangible assets
|
14,858
|
14,744
|
14,448
|
Property, plant and equipment
|
11,868
|
17,060
|
16,543
|
Deferred tax
|
3,878
|
4,988
|
6,373
|
Prepayments, accrued income and other assets
|
10,976
|
10,598
|
12,576
|
Assets of disposal groups
|
25,450
|
3,044
|
12,484
|
Total assets
|
1,506,867
|
1,607,728
|
1,453,576
|
Liabilities
|
|||
Bank deposits
|
69,113
|
78,370
|
66,051
|
Repurchase agreements and stock lending
|
39,691
|
36,227
|
32,739
|
Deposits by banks
|
108,804
|
114,597
|
98,790
|
Customer deposits
|
414,143
|
433,660
|
428,599
|
Repurchase agreements and stock lending
|
88,812
|
95,691
|
82,094
|
Customer accounts
|
502,955
|
529,351
|
510,693
|
Debt securities in issue
|
162,621
|
194,511
|
218,372
|
Settlement balances
|
7,477
|
17,983
|
10,991
|
Short positions
|
41,039
|
48,495
|
43,118
|
Derivatives
|
523,983
|
561,790
|
423,967
|
Accruals, deferred income and other liabilities
|
23,125
|
22,938
|
23,089
|
Retirement benefit liabilities
|
2,239
|
1,855
|
2,288
|
Deferred tax
|
1,945
|
1,913
|
2,142
|
Insurance liabilities
|
6,312
|
6,628
|
6,794
|
Subordinated liabilities
|
26,319
|
26,275
|
27,053
|
Liabilities of disposal groups
|
23,995
|
2,516
|
9,428
|
Total liabilities
|
1,430,814
|
1,528,852
|
1,376,725
|
Equity
|
|||
Non-controlling interests
|
1,234
|
1,433
|
1,719
|
Owners' equity*
|
|||
Called up share capital
|
15,318
|
15,318
|
15,125
|
Reserves
|
59,501
|
62,125
|
60,007
|
Total equity
|
76,053
|
78,876
|
76,851
|
Total liabilities and equity
|
1,506,867
|
1,607,728
|
1,453,576
|
* Owners' equity attributable to:
|
|||
Ordinary and B shareholders
|
70,075
|
72,699
|
70,388
|
Other equity owners
|
4,744
|
4,744
|
4,744
|
74,819
|
77,443
|
75,132
|
Year ended
|
Quarter ended
|
||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
||
%
|
%
|
%
|
%
|
||
Average yields, spreads and margins of the
banking business
|
|||||
Gross yield on interest-earning assets of banking business
|
3.24
|
3.29
|
3.13
|
3.21
|
|
Cost of interest-bearing liabilities of banking business
|
(1.63)
|
(1.48)
|
(1.64)
|
(1.69)
|
|
Interest spread of banking business
|
1.61
|
1.81
|
1.49
|
1.52
|
|
Benefit from interest-free funds
|
0.31
|
0.20
|
0.35
|
0.32
|
|
Net interest margin of banking business
|
1.92
|
2.01
|
1.84
|
1.84
|
|
Average interest rates
|
|||||
The Group's base rate
|
0.50
|
0.50
|
0.50
|
0.50
|
|
London inter-bank three month offered rates
|
|||||
- Sterling
|
0.87
|
0.70
|
0.99
|
0.87
|
|
- Eurodollar
|
0.33
|
0.34
|
0.43
|
0.30
|
|
- Euro
|
1.36
|
0.75
|
1.50
|
1.51
|
Year ended
|
Year ended
|
|||||
31 December 2011
|
31 December 2010
|
|||||
Average
|
Average
|
|||||
balance
|
Interest
|
Rate
|
balance
|
Interest
|
Rate
|
|
£m
|
£m
|
%
|
£m
|
£m
|
%
|
|
Assets
|
||||||
Loans and advances to banks
|
73,825
|
697
|
0.94
|
52,721
|
592
|
1.12
|
Loans and advances to
customers
|
466,888
|
17,979
|
3.85
|
508,400
|
18,843
|
3.71
|
Debt securities
|
121,509
|
2,749
|
2.26
|
128,837
|
3,258
|
2.53
|
Interest-earning assets -
banking business
|
662,222
|
21,425
|
3.24
|
689,958
|
22,693
|
3.29
|
Trading business
|
278,975
|
276,330
|
||||
Non-interest earning assets
|
593,958
|
705,916
|
||||
Total assets
|
1,535,155
|
1,672,204
|
||||
Memo: Funded assets
|
1,075,717
|
1,166,311
|
||||
Liabilities
|
||||||
Deposits by banks
|
64,114
|
977
|
1.52
|
81,358
|
1,330
|
1.63
|
Customer accounts
|
336,365
|
3,531
|
1.05
|
341,641
|
3,723
|
1.09
|
Debt securities in issue
|
162,208
|
3,520
|
2.17
|
195,976
|
3,251
|
1.66
|
Subordinated liabilities
|
23,571
|
598
|
2.54
|
29,334
|
732
|
2.50
|
Internal funding of trading
business
|
(49,025)
|
109
|
(0.22)
|
(48,315)
|
(181)
|
0.37
|
Interest-bearing liabilities -
banking business
|
537,233
|
8,735
|
1.63
|
599,994
|
8,855
|
1.48
|
Trading business
|
307,564
|
293,993
|
||||
Non-interest-bearing liabilities
|
||||||
- demand deposits
|
66,404
|
53,016
|
||||
- other liabilities
|
548,915
|
648,295
|
||||
Owners' equity
|
75,039
|
76,906
|
||||
Total liabilities and
owners' equity
|
1,535,155
|
1,672,204
|
(1)
|
Interest receivable and interest payable on trading assets and liabilities are included in income from trading activities.
|
(2)
|
Interest-earning assets and interest-bearing liabilities for 2010 exclude the Retail bancassurance long-term assets and liabilities, attributable to policyholders, in view of their distinct nature. As a result, net interest income has been increased by £6 million for the year ended 31 December 2010.
|
(3)
|
Interest receivable has been increased by £8 million (2010 - £11 million) and interest payable has been increased by £150 million (2010 - £30 million decrease) to record interest on financial assets and liabilities designated as at fair value through profit or loss. Related interest-earning assets and interest-bearing liabilities have also been adjusted.
|
(4)
|
Interest receivable has been increased by nil (2010 - £90 million decrease) and interest payable has been decreased by £143 million (2010 - £319 million increase) in respect of non-recurring adjustments.
|
(5)
|
Interest receivable has been increased by £5 million (2010 - £10 million decrease) and interest payable has been decreased by £3 million (2010 - £1 million) to exclude the RFS Holdings minority interest and increased by £2 million in respect of exceptional interest receivable. Related interest-earning assets and interest-bearing liabilities have also been adjusted.
|
Quarter ended
|
Quarter ended
|
|||||
31 December 2011
|
30 September 2011
|
|||||
Average
|
Average
|
|||||
balance
|
Interest
|
Rate
|
balance
|
Interest
|
Rate
|
|
£m
|
£m
|
%
|
£m
|
£m
|
%
|
|
Assets
|
||||||
Loans and advances to banks
|
91,359
|
207
|
0.90
|
72,461
|
154
|
0.84
|
Loans and advances to
customers
|
453,051
|
4,335
|
3.80
|
469,910
|
4,506
|
3.80
|
Debt securities
|
120,203
|
693
|
2.29
|
121,585
|
713
|
2.33
|
Interest-earning assets -
banking business
|
664,613
|
5,235
|
3.13
|
663,956
|
5,373
|
3.21
|
Trading business
|
271,183
|
281,267
|
||||
Non-interest earning assets
|
655,374
|
653,592
|
||||
Total assets
|
1,591,170
|
1,598,815
|
||||
Memo: Funded assets
|
1,058,372
|
1,087,227
|
||||
Liabilities
|
||||||
Deposits by banks
|
60,526
|
228
|
1.49
|
64,198
|
245
|
1.51
|
Customer accounts
|
340,742
|
922
|
1.07
|
338,469
|
921
|
1.08
|
Debt securities in issue
|
140,208
|
833
|
2.36
|
161,703
|
944
|
2.32
|
Subordinated liabilities
|
22,906
|
146
|
2.53
|
23,000
|
134
|
2.31
|
Internal funding of trading
business
|
(44,408)
|
24
|
(0.21)
|
(48,161)
|
55
|
(0.45)
|
Interest-bearing liabilities -
banking business
|
519,974
|
2,153
|
1.64
|
539,209
|
2,299
|
1.69
|
Trading business
|
299,789
|
314,626
|
||||
Non-interest-bearing liabilities
|
||||||
- demand deposits
|
70,538
|
66,496
|
||||
- other liabilities
|
625,702
|
602,235
|
||||
Owners' equity
|
75,167
|
76,249
|
||||
Total liabilities and
owners' equity
|
1,591,170
|
1,598,815
|
(1)
|
Interest receivable and interest payable on trading assets and liabilities are included in income from trading activities.
|
(2)
|
Interest payable has been decreased by £2 million (Q3 2011 - £1 million) to exclude the RFS Holdings minority interest. Related interest-bearing liabilities have also been adjusted.
|
(3)
|
Interest receivable has been increased by £1 million (Q3 2011 - £2 million) and interest payable has been increased by £40 million (Q3 2011 - £47 million) to record interest on financial assets and liabilities designated as at fair value through profit or loss. Related interest-earning assets and interest-bearing liabilities have also been adjusted.
|
(4)
|
Interest payable has been decreased by £45 million (Q3 2011 - £41 million) in respect of non-recurring adjustments.
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Called-up share capital
|
||||||
At beginning of period
|
15,125
|
14,630
|
15,318
|
15,317
|
15,030
|
|
Ordinary shares issued
|
193
|
523
|
-
|
1
|
121
|
|
Preference shares redeemed
|
-
|
(1)
|
-
|
-
|
1
|
|
Cancellation of non-voting deferred shares
|
-
|
(27)
|
-
|
-
|
(27)
|
|
At end of period
|
15,318
|
15,125
|
15,318
|
15,318
|
15,125
|
|
Paid-in equity
|
||||||
At beginning of period
|
431
|
565
|
431
|
431
|
431
|
|
Securities redeemed
|
-
|
(132)
|
-
|
-
|
-
|
|
Transfer to retained earnings
|
-
|
(2)
|
-
|
-
|
-
|
|
At end of period
|
431
|
431
|
431
|
431
|
431
|
|
Share premium account
|
||||||
At beginning of period
|
23,922
|
23,523
|
23,923
|
23,923
|
23,858
|
|
Ordinary shares issued
|
79
|
281
|
78
|
-
|
64
|
|
Redemption of preference shares classified
as debt
|
-
|
118
|
-
|
-
|
-
|
|
At end of period
|
24,001
|
23,922
|
24,001
|
23,923
|
23,922
|
|
Merger reserve
|
||||||
At beginning of period
|
13,272
|
25,522
|
13,222
|
13,222
|
13,272
|
|
Transfer to retained earnings
|
(50)
|
(12,250)
|
-
|
-
|
-
|
|
At end of period
|
13,222
|
13,272
|
13,222
|
13,222
|
13,272
|
|
Available-for-sale reserve
|
||||||
At beginning of period
|
(2,037)
|
(1,755)
|
(292)
|
(1,026)
|
(1,242)
|
|
Unrealised gains/(losses)
|
1,769
|
179
|
(179)
|
1,005
|
(1,148)
|
|
Realised losses/(gains) (1)
|
486
|
(519)
|
69
|
(12)
|
16
|
|
Tax
|
(1,175)
|
74
|
(555)
|
(259)
|
337
|
|
Recycled to profit or loss on disposal of
businesses (2)
|
-
|
(16)
|
-
|
-
|
-
|
|
At end of period
|
(957)
|
(2,037)
|
(957)
|
(292)
|
(2,037)
|
|
Cash flow hedging reserve
|
||||||
At beginning of period
|
(140)
|
(252)
|
798
|
113
|
119
|
|
Amount recognised in equity
|
2,417
|
180
|
389
|
1,203
|
(149)
|
|
Amount transferred from equity to earnings
|
(993)
|
(59)
|
(265)
|
(264)
|
(197)
|
|
Tax
|
(405)
|
(67)
|
(43)
|
(254)
|
87
|
|
Recycled to profit or loss on disposal of
businesses (3)
|
-
|
58
|
-
|
-
|
-
|
|
At end of period
|
879
|
(140)
|
879
|
798
|
(140)
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Foreign exchange reserve
|
||||||
At beginning of period
|
5,138
|
4,528
|
4,847
|
4,834
|
5,085
|
|
Retranslation of net assets
|
(382)
|
997
|
(111)
|
(31)
|
-
|
|
Foreign currency (losses)/gains on hedges
of net assets
|
(10)
|
(458)
|
20
|
10
|
(6)
|
|
Tax
|
23
|
63
|
13
|
34
|
34
|
|
Recycled to profit or loss on disposal of
businesses
|
6
|
8
|
6
|
-
|
25
|
|
At end of period
|
4,775
|
5,138
|
4,775
|
4,847
|
5,138
|
|
Capital redemption reserve
|
||||||
At beginning of period
|
198
|
170
|
198
|
198
|
172
|
|
Preference shares redeemed
|
-
|
1
|
-
|
-
|
(1)
|
|
Cancellation of non-voting deferred shares
|
-
|
27
|
-
|
-
|
27
|
|
At end of period
|
198
|
198
|
198
|
198
|
198
|
|
Contingent capital reserve
|
||||||
At beginning and end of period
|
(1,208)
|
(1,208)
|
(1,208)
|
(1,208)
|
(1,208)
|
|
Retained earnings
|
||||||
At beginning of period
|
21,239
|
12,134
|
20,977
|
19,726
|
20,904
|
|
(Loss)/profit attributable to ordinary and B
shareholders and other equity owners
|
||||||
- continuing operations
|
(2,002)
|
(973)
|
(1,798)
|
1,225
|
12
|
|
- discontinued operations
|
5
|
(28)
|
-
|
1
|
-
|
|
Equity preference dividends paid
|
-
|
(105)
|
-
|
-
|
-
|
|
Paid-in equity dividends paid, net of tax
|
-
|
(19)
|
-
|
-
|
-
|
|
Transfer from paid-in equity
|
||||||
- gross
|
-
|
2
|
-
|
-
|
-
|
|
- tax
|
-
|
(1)
|
-
|
-
|
-
|
|
Equity owners gain on withdrawal of
non-controlling interest
|
||||||
- gross
|
-
|
40
|
-
|
-
|
-
|
|
- tax
|
-
|
(11)
|
-
|
-
|
-
|
|
Redemption of equity preference shares
|
-
|
(2,968)
|
-
|
-
|
-
|
|
Gain on redemption of equity preference
shares
|
-
|
609
|
-
|
-
|
-
|
|
Redemption of preference shares classified
as debt
|
-
|
(118)
|
-
|
-
|
-
|
|
Transfer from merger reserve
|
50
|
12,250
|
-
|
-
|
-
|
|
Actuarial (losses)/gains recognised in
retirement benefit schemes
|
||||||
- gross
|
(581)
|
158
|
(581)
|
-
|
158
|
|
- tax
|
86
|
(71)
|
86
|
-
|
(71)
|
|
Purchase of non-controlling interest
|
-
|
(38)
|
-
|
-
|
(38)
|
|
Shares issued under employee share
schemes
|
(58)
|
(13)
|
151
|
(2)
|
(2)
|
|
Share-based payments
|
||||||
- gross
|
200
|
385
|
98
|
35
|
282
|
|
- tax
|
(10)
|
6
|
(4)
|
(8)
|
(6)
|
|
At end of period
|
18,929
|
21,239
|
18,929
|
20,977
|
21,239
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Own shares held
|
||||||
At beginning of period
|
(808)
|
(121)
|
(771)
|
(786)
|
(821)
|
|
Disposal/(purchase) of own shares
|
20
|
(700)
|
1
|
13
|
11
|
|
Shares issued under employee share
schemes
|
19
|
13
|
1
|
2
|
2
|
|
At end of period
|
(769)
|
(808)
|
(769)
|
(771)
|
(808)
|
|
Owners' equity at end of period
|
74,819
|
75,132
|
74,819
|
77,443
|
75,132
|
|
Non-controlling interests
|
||||||
At beginning of period
|
1,719
|
16,895
|
1,433
|
1,498
|
1,780
|
|
Currency translation adjustments and other
movements
|
(54)
|
(466)
|
(32)
|
(1)
|
15
|
|
Profit/(loss) attributable to non-controlling
interests
|
||||||
- continuing operations
|
(14)
|
(60)
|
8
|
(12)
|
(17)
|
|
- discontinued operations
|
42
|
(605)
|
10
|
5
|
55
|
|
Dividends paid
|
(40)
|
(4,200)
|
(1)
|
-
|
17
|
|
Movements in available-for-sale securities
|
||||||
- unrealised gains/(losses)
|
1
|
(56)
|
1
|
-
|
(2)
|
|
- realised losses
|
2
|
37
|
2
|
3
|
1
|
|
- tax
|
(1)
|
5
|
(1)
|
(1)
|
-
|
|
- recycled to profit or loss on disposal of
discontinued operations (4)
|
-
|
(7)
|
-
|
-
|
-
|
|
Movements in cash flow hedging reserves
|
||||||
- amounts recognised in equity
|
-
|
(120)
|
-
|
-
|
(21)
|
|
- tax
|
-
|
39
|
-
|
-
|
6
|
|
- recycled to profit or loss on disposal of
discontinued operations (5)
|
-
|
1,036
|
-
|
-
|
15
|
|
Equity raised
|
-
|
559
|
-
|
-
|
58
|
|
Equity withdrawn and disposals
|
(421)
|
(11,298)
|
(186)
|
(59)
|
(188)
|
|
Transfer to retained earnings
|
-
|
(40)
|
-
|
-
|
-
|
|
At end of period
|
1,234
|
1,719
|
1,234
|
1,433
|
1,719
|
|
Total equity at end of period
|
76,053
|
76,851
|
76,053
|
78,876
|
76,851
|
|
Total comprehensive (loss)/income
recognised in the statement of
changes in equity is attributable to:
|
||||||
Non-controlling interests
|
(24)
|
(197)
|
(12)
|
(6)
|
52
|
|
Preference shareholders
|
-
|
105
|
-
|
-
|
-
|
|
Paid-in equity holders
|
-
|
19
|
-
|
-
|
-
|
|
Ordinary and B shareholders
|
(756)
|
(598)
|
(2,949)
|
2,658
|
(902)
|
|
(780)
|
(671)
|
(2,961)
|
2,652
|
(850)
|
(1)
|
Includes an impairment loss of £1,099 million in respect of the Group's holding of Greek government bonds, together with £169 million of related interest rate hedge adjustments, for the year ended 31 December 2011.
|
(2)
|
Net of tax (year ended 31 December 2010 - £5 million credit).
|
(3)
|
Net of tax (year ended 31 December 2010 - £19 million credit).
|
(4)
|
Net of tax (year ended 31 December 2010 - £2 million credit).
|
(5)
|
Net of tax (year ended 31 December 2010 - £340 million credit).
|
2011
|
2010
|
|
£m
|
£m
|
|
Operating activities
|
||
Operating loss before tax
|
(766)
|
(399)
|
Operating loss before tax on discontinued operations
|
58
|
(541)
|
Adjustments for non-cash items
|
7,661
|
2,571
|
Net cash inflow from trading activities
|
6,953
|
1,631
|
Changes in operating assets and liabilities
|
(3,444)
|
17,095
|
Net cash flows from operating activities before tax
|
3,509
|
18,726
|
Income taxes received/(paid)
|
(184)
|
565
|
Net cash flows from operating activities
|
3,325
|
19,291
|
Net cash flows from investing activities
|
14
|
3,351
|
Net cash flows from financing activities
|
(1,741)
|
(14,380)
|
Effects of exchange rate changes on cash and cash equivalents
|
(1,473)
|
82
|
Net increase in cash and cash equivalents
|
125
|
8,344
|
Cash and cash equivalents at beginning of year
|
152,530
|
144,186
|
Cash and cash equivalents at end of year
|
152,655
|
152,530
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loans and advances to customers
|
17,969
|
18,889
|
4,336
|
4,505
|
4,755
|
|
Loans and advances to banks
|
697
|
591
|
207
|
154
|
167
|
|
Debt securities
|
2,744
|
3,296
|
691
|
712
|
690
|
|
Interest receivable
|
21,410
|
22,776
|
5,234
|
5,371
|
5,612
|
|
Customer accounts
|
3,529
|
3,721
|
926
|
919
|
926
|
|
Deposits by banks
|
982
|
1,333
|
226
|
248
|
288
|
|
Debt securities in issue
|
3,371
|
3,277
|
794
|
897
|
866
|
|
Subordinated liabilities
|
740
|
417
|
190
|
175
|
(18)
|
|
Internal funding of trading businesses
|
109
|
(181)
|
24
|
55
|
(30)
|
|
Interest payable
|
8,731
|
8,567
|
2,160
|
2,294
|
2,032
|
|
Net interest income
|
12,679
|
14,209
|
3,074
|
3,077
|
3,580
|
|
Fees and commissions receivable
|
6,384
|
8,193
|
1,590
|
1,452
|
2,052
|
|
Fees and commissions payable
|
||||||
- banking
|
(962)
|
(1,892)
|
(339)
|
(204)
|
(392)
|
|
- insurance related
|
(498)
|
(319)
|
(234)
|
(100)
|
(57)
|
|
Net fees and commissions
|
4,924
|
5,982
|
1,017
|
1,148
|
1,603
|
|
Foreign exchange
|
1,327
|
1,491
|
308
|
441
|
217
|
|
Interest rate
|
760
|
1,862
|
76
|
33
|
(165)
|
|
Credit
|
(15)
|
41
|
(695)
|
366
|
83
|
|
Other
|
629
|
1,123
|
73
|
117
|
229
|
|
Income/(loss) from trading activities
|
2,701
|
4,517
|
(238)
|
957
|
364
|
|
Gain on redemption of own debt
|
255
|
553
|
(1)
|
1
|
-
|
|
Operating lease and other rental income
|
1,307
|
1,394
|
308
|
327
|
369
|
|
Changes in fair value of own debt
|
1,621
|
249
|
(200)
|
1,887
|
472
|
|
Changes in the fair value of securities and
other financial assets and liabilities
|
150
|
(180)
|
6
|
(148)
|
(83)
|
|
Changes in the fair value of investment
properties
|
(139)
|
(405)
|
(65)
|
(22)
|
(293)
|
|
Profit on sale of securities
|
882
|
496
|
179
|
274
|
(10)
|
|
Profit on sale of property, plant and
equipment
|
22
|
50
|
(5)
|
5
|
29
|
|
(Loss)/profit on sale of subsidiaries and
associates
|
(28)
|
(107)
|
(15)
|
(39)
|
511
|
|
Life business (losses)/profits
|
(13)
|
90
|
-
|
(8)
|
29
|
|
Dividend income
|
62
|
69
|
15
|
14
|
11
|
|
Share of profits less losses of associated
entities
|
26
|
70
|
6
|
5
|
14
|
|
Other income
|
232
|
(247)
|
(24)
|
89
|
(46)
|
|
Other operating income
|
4,122
|
1,479
|
205
|
2,384
|
1,003
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Non-interest income (excluding
insurance net premium income)
|
12,002
|
12,531
|
983
|
4,490
|
2,970
|
|
Insurance net premium income
|
4,256
|
5,128
|
981
|
1,036
|
1,272
|
|
Total non-interest income
|
16,258
|
17,659
|
1,964
|
5,526
|
4,242
|
|
Total income
|
28,937
|
31,868
|
5,038
|
8,603
|
7,822
|
|
Staff costs
|
8,678
|
9,671
|
1,993
|
2,076
|
2,194
|
|
Premises and equipment
|
2,451
|
2,402
|
674
|
604
|
709
|
|
Other (1)
|
4,931
|
3,995
|
1,296
|
962
|
1,048
|
|
Administrative expenses
|
16,060
|
16,068
|
3,963
|
3,642
|
3,951
|
|
Depreciation and amortisation
|
1,875
|
2,150
|
513
|
485
|
546
|
|
Write-down of goodwill and other
intangible assets
|
91
|
10
|
91
|
-
|
10
|
|
Operating expenses
|
18,026
|
18,228
|
4,567
|
4,127
|
4,507
|
|
General insurance
|
2,968
|
4,698
|
529
|
734
|
1,151
|
|
Bancassurance
|
-
|
85
|
-
|
-
|
31
|
|
Insurance net claims
|
2,968
|
4,783
|
529
|
734
|
1,182
|
|
Loan impairment losses
|
7,241
|
9,144
|
1,654
|
1,452
|
2,155
|
|
Securities impairment losses
|
||||||
- sovereign debt impairment and related
interest rate hedge adjustments
|
1,268
|
-
|
224
|
202
|
-
|
|
- other
|
200
|
112
|
40
|
84
|
(14)
|
|
Impairment losses
|
8,709
|
9,256
|
1,918
|
1,738
|
2,141
|
(1)
|
Includes Payment Protection Insurance costs of £850 million reflected in the quarter ended 30 June 2011.
|
Staff expenses comprise
|
2011
£m
|
2010
£m
|
Change
%
|
Salaries
|
5,423
|
5,473
|
(1)
|
Variable compensation
|
985
|
1,246
|
(21)
|
Temporary and contract costs
|
846
|
700
|
21
|
Share based compensation
|
197
|
397
|
(50)
|
Bonus tax
|
27
|
99
|
(73)
|
Social security costs
|
640
|
661
|
(3)
|
Post retirement benefits
|
447
|
569
|
(21)
|
Other *
|
113
|
526
|
(79)
|
Staff expenses
|
8,678
|
9,671
|
(10)
|
Group
|
GBM
|
||||||
2011
£m
|
2010
£m
|
Change
%
|
2011
£m
|
2010
£m
|
Change
%
|
||
Non-deferred cash awards (1)
|
72
|
89
|
(19)
|
10
|
18
|
(44)
|
|
Non-deferred share awards
|
35
|
54
|
(35)
|
23
|
43
|
(47)
|
|
Total non-deferred variable compensation
|
107
|
143
|
(25)
|
33
|
61
|
(46)
|
|
Deferred bond awards
|
582
|
1,029
|
(43)
|
286
|
701
|
(59)
|
|
Deferred share awards
|
96
|
203
|
(53)
|
71
|
175
|
(59)
|
|
Total deferred variable compensation
|
678
|
1,232
|
(45)
|
357
|
876
|
(59)
|
|
Total variable compensation
|
785
|
1,375
|
(43)
|
390
|
937
|
(58)
|
|
Variable compensation as a % of core
operating profit (2)
|
11%
|
16%
|
18%
|
22%
|
|||
Proportion of variable compensation that is
deferred
|
86%
|
90%
|
92%
|
93%
|
|||
Total employees
|
146,800
|
148,500
|
(1)
|
17,000
|
18,700
|
(9)
|
|
Variable compensation per employee
|
£5,347
|
£9,260
|
(42)
|
£22,941
|
£50,114
|
(54)
|
Reconciliation of variable compensation awards to income statement charge
|
2011
£m
|
2010
£m
|
Variable compensation awarded for 2011
|
785
|
1,375
|
Less: deferral of charge for amounts awarded for current year
|
(302)
|
(512)
|
Add: current year charge for amounts deferred from prior years
|
502
|
383
|
Income statement charge for variable compensation
|
985
|
1,246
|
Actual
|
Expected
|
||||
Year in which income statement charge is expected to be taken for deferred variable compensation
|
2010
£m
|
2011
£m
|
2012
£m
|
2013
and beyond
£m
|
|
Variable compensation deferred from 2009 and earlier
|
383
|
160
|
78
|
-
|
|
Variable compensation deferred from 2010
|
-
|
342
|
105
|
65
|
|
Variable compensation for 2011 deferred
|
-
|
-
|
225
|
77
|
|
383
|
502
|
408
|
142
|
(1)
|
Cash payments to all employees are limited to £2,000.
|
(2)
|
Core operating profit pre variable compensation expense and before one-off and other items.
|
Year ended
|
|||||||||
31 December 2011
|
31 December 2010
|
||||||||
Core
|
Non-
Core
|
RFS MI
|
Total
|
Core
|
Non-
Core
|
RFS MI
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
At beginning of period
|
7,866
|
10,316
|
-
|
18,182
|
6,921
|
8,252
|
2,110
|
17,283
|
|
Transfers to disposal groups
|
(773)
|
-
|
-
|
(773)
|
-
|
(72)
|
-
|
(72)
|
|
Intra-group transfers
|
177
|
(177)
|
-
|
-
|
(568)
|
568
|
-
|
-
|
|
Currency translation and other
adjustments
|
(76)
|
(207)
|
-
|
(283)
|
(16)
|
59
|
-
|
43
|
|
Disposals
|
-
|
-
|
8
|
8
|
-
|
(20)
|
(2,152)
|
(2,172)
|
|
Amounts written-off
|
(2,137)
|
(2,390)
|
-
|
(4,527)
|
(2,224)
|
(3,818)
|
-
|
(6,042)
|
|
Recoveries of amounts previously
written-off
|
167
|
360
|
-
|
527
|
213
|
198
|
-
|
411
|
|
Charge to income statement
|
|||||||||
- continued
|
3,403
|
3,838
|
-
|
7,241
|
3,737
|
5,407
|
-
|
9,144
|
|
- discontinued
|
-
|
-
|
(8)
|
(8)
|
-
|
-
|
42
|
42
|
|
Unwind of discount (recognised in interest
income)
|
(213)
|
(271)
|
-
|
(484)
|
(197)
|
(258)
|
-
|
(455)
|
|
At end of period
|
8,414
|
11,469
|
-
|
19,883
|
7,866
|
10,316
|
-
|
18,182
|
Quarter ended
|
|||||||||||||
31 December 2011
|
30 September 2011
|
31 December 2010
|
|||||||||||
Core
|
Non-
Core
|
RFS
MI
|
Total
|
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
RFS
MI
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
At beginning of period
|
8,873
|
11,850
|
-
|
20,723
|
8,752
|
12,007
|
20,759
|
7,791
|
9,879
|
-
|
17,670
|
||
Transfers to disposal
groups
|
(773)
|
-
|
-
|
(773)
|
-
|
-
|
-
|
-
|
(5)
|
-
|
(5)
|
||
Intra-group transfers
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(217)
|
217
|
-
|
-
|
||
Currency translation and
other adjustments
|
(75)
|
(162)
|
-
|
(237)
|
(90)
|
(285)
|
(375)
|
147
|
(235)
|
-
|
(88)
|
||
Disposals
|
-
|
-
|
(3)
|
(3)
|
-
|
-
|
-
|
-
|
(3)
|
(3)
|
(6)
|
||
Amounts written-off
|
(526)
|
(981)
|
-
|
(1,507)
|
(593)
|
(497)
|
(1,090)
|
(745)
|
(771)
|
-
|
(1,516)
|
||
Recoveries of amounts
previously written-off
|
48
|
99
|
-
|
147
|
39
|
55
|
94
|
29
|
67
|
-
|
96
|
||
Charge to income
statement
|
|||||||||||||
- continued
|
924
|
730
|
-
|
1,654
|
817
|
635
|
1,452
|
912
|
1,243
|
-
|
2,155
|
||
- discontinued
|
-
|
-
|
3
|
3
|
-
|
-
|
-
|
-
|
-
|
3
|
3
|
||
Unwind of discount
(recognised in interest
income)
|
(57)
|
(67)
|
-
|
(124)
|
(52)
|
(65)
|
(117)
|
(51)
|
(76)
|
-
|
(127)
|
||
At end of period
|
8,414
|
11,469
|
-
|
19,883
|
8,873
|
11,850
|
20,723
|
7,866
|
10,316
|
-
|
18,182
|
2011
|
2010
|
|
Pension costs
|
£m
|
£m
|
Defined benefit schemes
|
349
|
462
|
Defined contribution schemes
|
98
|
107
|
447
|
569
|
2011
|
2010
|
|
Net pension deficit/(surplus)
|
£m
|
£m
|
At 1 January
|
2,183
|
2,905
|
Currency translation and other adjustments
|
(3)
|
-
|
Income statement
|
||
- pension costs
|
||
- continuing operations
|
349
|
519
|
- discontinued operations
|
-
|
21
|
- curtailment gains: continuing operations
|
-
|
(78)
|
Net actuarial losses/(gains)
|
581
|
(158)
|
Contributions by employer
|
(1,059)
|
(832)
|
Disposal of RFS minority interest
|
-
|
(194)
|
At 31 December
|
2,051
|
2,183
|
Net assets of schemes in surplus
|
(188)
|
(105)
|
Net liabilities of schemes in deficit
|
2,239
|
2,288
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
(Loss)/profit before tax
|
(766)
|
(399)
|
(1,976)
|
2,004
|
(8)
|
|
Tax credit/(charge) based on the standard UK
corporation tax rate of 26.5% (2010 - 28%)
|
203
|
112
|
524
|
(531)
|
2
|
|
Sovereign debt impairment where no
deferred tax asset recognised
|
(275)
|
-
|
(56)
|
(36)
|
-
|
|
Other losses in period where no deferred
tax asset recognised
|
(530)
|
(450)
|
(195)
|
(67)
|
(96)
|
|
Foreign profits taxed at other rates
|
(417)
|
(517)
|
(46)
|
(71)
|
(131)
|
|
UK tax rate change - deferred tax impact
|
(110)
|
(82)
|
27
|
(50)
|
8
|
|
Unrecognised timing differences
|
(20)
|
11
|
-
|
(10)
|
18
|
|
Non-deductible goodwill impairment
|
(24)
|
(3)
|
(24)
|
-
|
(3)
|
|
Items not allowed for tax
|
||||||
- losses on strategic disposals and
write-downs
|
(72)
|
(311)
|
(58)
|
(4)
|
(129)
|
|
- UK bank levy
|
(80)
|
-
|
(80)
|
-
|
-
|
|
- employee share schemes
|
(113)
|
(32)
|
(101)
|
(4)
|
(32)
|
|
- other disallowable items
|
(271)
|
(296)
|
(123)
|
(46)
|
(162)
|
|
Non-taxable items
|
||||||
- gain on sale of Global Merchant Services
|
12
|
221
|
-
|
-
|
221
|
|
- gain on redemption of own debt
|
-
|
11
|
-
|
-
|
(1)
|
|
- other non-taxable items
|
245
|
341
|
208
|
16
|
240
|
|
Taxable foreign exchange movements
|
4
|
4
|
2
|
2
|
2
|
|
Losses brought forward and utilised
|
2
|
2
|
(29)
|
2
|
(8)
|
|
Adjustments in respect of prior periods
|
196
|
355
|
137
|
8
|
74
|
|
Actual tax (charge)/credit
|
(1,250)
|
(634)
|
186
|
(791)
|
3
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Trust preferred securities
|
-
|
10
|
-
|
-
|
-
|
|
RBS Sempra Commodities JV
|
(18)
|
35
|
(5)
|
(8)
|
(11)
|
|
RFS Holdings BV Consortium Members
|
35
|
(726)
|
8
|
3
|
49
|
|
RBS Life Holdings
|
-
|
26
|
-
|
-
|
9
|
|
Other
|
11
|
(10)
|
15
|
(2)
|
(9)
|
|
Profit/(loss) attributable to non-controlling
interests
|
28
|
(665)
|
18
|
(7)
|
38
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Earnings
|
||||||
(Loss)/profit from continuing operations
attributable to ordinary and B shareholders
|
(2,002)
|
(1,097)
|
(1,798)
|
1,225
|
12
|
|
Gain on redemption of preference shares and
paid-in equity
|
-
|
610
|
-
|
-
|
-
|
|
(Loss)/adjusted profit from continuing
operations attributable to ordinary and
B shareholders
|
(2,002)
|
(487)
|
(1,798)
|
1,225
|
12
|
|
Profit/(loss) from discontinued operations
attributable to ordinary and B shareholders
|
5
|
(28)
|
-
|
1
|
-
|
|
Ordinary shares in issue during the period
(millions)
|
57,219
|
56,245
|
57,552
|
57,541
|
56,166
|
|
B shares in issue during the period (millions)
|
51,000
|
51,000
|
51,000
|
51,000
|
51,000
|
|
Weighted average number of ordinary
and B shares in issue during the
period (millions)
|
108,219
|
107,245
|
108,552
|
108,541
|
107,166
|
|
Effect of dilutive share options and
convertible securities
|
-
|
-
|
-
|
891
|
-
|
|
Diluted weighted average number of ordinary
and B shares in issue during the period
|
108,219
|
107,245
|
108,552
|
109,432
|
107,166
|
|
Basic (loss)/earnings per ordinary and B
share from continuing operations
|
(1.8p)
|
(0.5p)
|
(1.7p)
|
1.1p
|
-
|
|
Fair value of own debt
|
(1.3p)
|
(0.1p)
|
0.2p
|
(1.7p)
|
(0.4p)
|
|
Asset Protection Scheme
|
0.6p
|
1.1p
|
0.1p
|
-
|
0.5p
|
|
Payment Protection Insurance costs
|
0.6p
|
-
|
-
|
-
|
-
|
|
Sovereign debt impairment
|
1.0p
|
-
|
0.2p
|
-
|
-
|
|
Amortisation of purchased intangible assets
|
0.1p
|
0.2p
|
-
|
-
|
0.1p
|
|
Integration and restructuring costs
|
0.6p
|
0.8p
|
0.5p
|
0.3p
|
0.3p
|
|
Gain on redemption of own debt
|
(0.2p)
|
(1.0p)
|
-
|
-
|
-
|
|
Strategic disposals
|
0.1p
|
(0.1p)
|
0.1p
|
-
|
(0.5p)
|
|
Bank levy
|
0.3p
|
-
|
0.3p
|
-
|
-
|
|
Bonus tax
|
-
|
0.1p
|
-
|
-
|
-
|
|
Interest rate hedge adjustments on impaired
available-for-sale Greek government bonds
|
0.2p
|
-
|
-
|
0.2p
|
-
|
|
Adjusted earnings/(loss) per ordinary
and B share from continuing operations
|
0.2p
|
0.5p
|
(0.3p)
|
(0.1p)
|
-
|
|
Earnings/(loss) from Non-Core attributable to
ordinary and B shareholders
|
0.5p
|
1.9p
|
(0.3p)
|
0.1p
|
0.4p
|
|
Core adjusted earnings per ordinary
and B share from continuing operations
|
0.7p
|
2.4p
|
(0.6p)
|
-
|
0.4p
|
|
Core impairment losses
|
0.5p
|
1.3p
|
(0.2p)
|
0.1p
|
0.3p
|
|
Pre-impairment Core adjusted
earnings per ordinary and B share
|
1.2p
|
3.7p
|
(0.8p)
|
0.1p
|
0.7p
|
|
Memo: Core adjusted earnings per
ordinary and B share from continuing
operations assuming normalised tax
rate of 26.5% (2010 - 28.0%)
|
4.1p
|
4.8p
|
0.7p
|
0.9p
|
1.1p
|
|
Diluted (loss)/earnings per ordinary and
B share from continuing operations
|
(1.8p)
|
(0.5p)
|
(1.7p)
|
1.1p
|
-
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Year ended 31 December 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
4,272
|
1,206
|
5,478
|
(2,699)
|
-
|
(788)
|
1,991
|
UK Corporate
|
2,585
|
1,275
|
3,860
|
(1,661)
|
-
|
(785)
|
1,414
|
Wealth
|
718
|
459
|
1,177
|
(831)
|
-
|
(25)
|
321
|
Global Transaction Services
|
1,076
|
1,175
|
2,251
|
(1,342)
|
-
|
(166)
|
743
|
Ulster Bank
|
696
|
211
|
907
|
(547)
|
-
|
(1,384)
|
(1,024)
|
US Retail & Commercial
|
1,896
|
1,004
|
2,900
|
(2,096)
|
-
|
(325)
|
479
|
Global Banking & Markets (1)
|
665
|
5,276
|
5,941
|
(4,331)
|
-
|
(49)
|
1,561
|
RBS Insurance (2)
|
343
|
3,729
|
4,072
|
(846)
|
(2,772)
|
-
|
454
|
Central items
|
(228)
|
213
|
(15)
|
170
|
(1)
|
2
|
156
|
Core
|
12,023
|
14,548
|
26,571
|
(14,183)
|
(2,773)
|
(3,520)
|
6,095
|
Non-Core (3)
|
666
|
540
|
1,206
|
(1,295)
|
(195)
|
(3,919)
|
(4,203)
|
Managed basis
|
12,689
|
15,088
|
27,777
|
(15,478)
|
(2,968)
|
(7,439)
|
1,892
|
Reconciling items
|
|||||||
Fair value of own debt (4)
|
-
|
1,846
|
1,846
|
-
|
-
|
-
|
1,846
|
Asset Protection Scheme (5)
|
-
|
(906)
|
(906)
|
-
|
-
|
-
|
(906)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(850)
|
-
|
-
|
(850)
|
Sovereign debt impairment
|
-
|
-
|
-
|
-
|
-
|
(1,099)
|
(1,099)
|
Amortisation of purchased
intangible assets
|
-
|
-
|
-
|
(222)
|
-
|
-
|
(222)
|
Integration and restructuring costs
|
(2)
|
(3)
|
(5)
|
(1,059)
|
-
|
-
|
(1,064)
|
Gain on redemption of own debt
|
-
|
255
|
255
|
-
|
-
|
-
|
255
|
Strategic disposals
|
-
|
(24)
|
(24)
|
(80)
|
-
|
-
|
(104)
|
Bank levy
|
-
|
-
|
-
|
(300)
|
-
|
-
|
(300)
|
Bonus tax
|
-
|
-
|
-
|
(27)
|
-
|
-
|
(27)
|
Write-down of goodwill and other
intangible assets
|
-
|
-
|
-
|
(11)
|
-
|
-
|
(11)
|
Interest rate hedge adjustments on
impaired available-for-sale Greek
government bonds
|
-
|
-
|
-
|
-
|
-
|
(169)
|
(169)
|
RFS Holdings minority interest
|
(8)
|
2
|
(6)
|
1
|
-
|
(2)
|
(7)
|
Statutory basis
|
12,679
|
16,258
|
28,937
|
(18,026)
|
(2,968)
|
(8,709)
|
(766)
|
(1)
|
Reallocation of £54 million between net interest income and non-interest income in respect of funding costs of rental assets, £42 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £12 million.
|
(2)
|
Total income includes £265 million investment income, of which £205 million is included in net interest income and £60 million in non-interest income. Reallocation of £138 million between non-interest income and net interest income in respect of instalment income.
|
(3)
|
Reallocation of £215 million between net interest income and non-interest income in respect of funding costs of rental assets, £210 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £5 million.
|
(4)
|
Comprises £225 million gain included in 'Income and trading activities' and £1,621 million gain included in 'Other operating income' on a statutory basis.
|
(5)
|
Included in 'Income from trading activities' on a statutory basis.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Year ended 31 December 2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail (1)
|
4,078
|
1,422
|
5,500
|
(2,883)
|
(85)
|
(1,160)
|
1,372
|
UK Corporate
|
2,572
|
1,323
|
3,895
|
(1,671)
|
-
|
(761)
|
1,463
|
Wealth
|
609
|
447
|
1,056
|
(734)
|
-
|
(18)
|
304
|
Global Transaction Services
|
974
|
1,587
|
2,561
|
(1,464)
|
-
|
(9)
|
1,088
|
Ulster Bank
|
761
|
214
|
975
|
(575)
|
-
|
(1,161)
|
(761)
|
US Retail & Commercial
|
1,917
|
1,029
|
2,946
|
(2,123)
|
-
|
(517)
|
306
|
Global Banking & Markets (2)
|
1,215
|
6,697
|
7,912
|
(4,397)
|
-
|
(151)
|
3,364
|
RBS Insurance (3)
|
381
|
4,135
|
4,516
|
(879)
|
(3,932)
|
-
|
(295)
|
Central items
|
10
|
327
|
337
|
272
|
(29)
|
(3)
|
577
|
Core
|
12,517
|
17,181
|
29,698
|
(14,454)
|
(4,046)
|
(3,780)
|
7,418
|
Non-Core (4)
|
1,683
|
1,281
|
2,964
|
(2,256)
|
(737)
|
(5,476)
|
(5,505)
|
Managed basis
|
14,200
|
18,462
|
32,662
|
(16,710)
|
(4,783)
|
(9,256)
|
1,913
|
Reconciling items
|
|||||||
Fair value of own debt (5)
|
-
|
174
|
174
|
-
|
-
|
-
|
174
|
Asset Protection Scheme (6)
|
-
|
(1,550)
|
(1,550)
|
-
|
-
|
-
|
(1,550)
|
Amortisation of purchased
intangible assets
|
-
|
-
|
-
|
(369)
|
-
|
-
|
(369)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(1,032)
|
-
|
-
|
(1,032)
|
Gain on redemption of own debt
|
-
|
553
|
553
|
-
|
-
|
-
|
553
|
Strategic disposals
|
-
|
171
|
171
|
-
|
-
|
-
|
171
|
Bonus tax
|
-
|
-
|
-
|
(99)
|
-
|
-
|
(99)
|
Write-down of goodwill and other
intangible assets
|
-
|
-
|
-
|
(10)
|
-
|
-
|
(10)
|
RFS Holdings minority interest
|
9
|
(151)
|
(142)
|
(8)
|
-
|
-
|
(150)
|
Statutory basis
|
14,209
|
17,659
|
31,868
|
(18,228)
|
(4,783)
|
(9,256)
|
(399)
|
(1)
|
Reallocation of bancassurance claims of £85 million from non-interest income.
|
(2)
|
Reallocation of £61 million between net interest income and non-interest income in respect of funding costs of rental assets, £37 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £24 million.
|
(3)
|
Total income includes £277 million investment income of which £222 million is included in net interest income and £55 million in non-interest income. Reallocation of £159 million between non-interest income and net interest income in respect of instalment income.
|
(4)
|
Reallocation of £276 million between net interest income and non-interest income in respect of funding assets, £283 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £7 million.
|
(5)
|
Comprises £75 million loss included in 'Income from trading activities' and £249 million gain included in 'Other operating income', on a statutory basis.
|
(6)
|
Included in 'Income from trading activities' on a statutory basis.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Quarter ended 31 December 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,036
|
277
|
1,313
|
(661)
|
-
|
(191)
|
461
|
UK Corporate
|
634
|
291
|
925
|
(416)
|
-
|
(234)
|
275
|
Wealth
|
191
|
112
|
303
|
(194)
|
-
|
(13)
|
96
|
Global Transaction Services
|
277
|
296
|
573
|
(329)
|
-
|
(47)
|
197
|
Ulster Bank
|
171
|
49
|
220
|
(132)
|
-
|
(327)
|
(239)
|
US Retail & Commercial
|
493
|
258
|
751
|
(529)
|
-
|
(65)
|
157
|
Global Banking & Markets (1)
|
159
|
753
|
912
|
(939)
|
-
|
(68)
|
(95)
|
RBS Insurance (2)
|
82
|
841
|
923
|
(209)
|
(589)
|
-
|
125
|
Central items
|
(40)
|
43
|
3
|
79
|
(1)
|
4
|
85
|
Core
|
3,003
|
2,920
|
5,923
|
(3,330)
|
(590)
|
(941)
|
1,062
|
Non-Core (3)
|
73
|
(377)
|
(304)
|
(314)
|
61
|
(751)
|
(1,308)
|
Managed basis
|
3,076
|
2,543
|
5,619
|
(3,644)
|
(529)
|
(1,692)
|
(246)
|
Reconciling items
|
|||||||
Fair value of own debt (4)
|
-
|
(370)
|
(370)
|
-
|
-
|
-
|
(370)
|
Asset Protection Scheme (5)
|
-
|
(209)
|
(209)
|
-
|
-
|
-
|
(209)
|
Sovereign debt impairment
|
-
|
-
|
-
|
-
|
-
|
(224)
|
(224)
|
Amortisation of purchased intangible
assets
|
-
|
-
|
-
|
(53)
|
-
|
-
|
(53)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(478)
|
-
|
-
|
(478)
|
Gain on redemption of own debt
|
-
|
(1)
|
(1)
|
-
|
-
|
-
|
(1)
|
Strategic disposals
|
-
|
(2)
|
(2)
|
(80)
|
-
|
-
|
(82)
|
Bank levy
|
-
|
-
|
-
|
(300)
|
-
|
-
|
(300)
|
Write-down of goodwill and other
intangible assets
|
-
|
-
|
-
|
(11)
|
-
|
-
|
(11)
|
RFS Holdings minority interest
|
(2)
|
3
|
1
|
(1)
|
-
|
(2)
|
(2)
|
Statutory basis
|
3,074
|
1,964
|
5,038
|
(4,567)
|
(529)
|
(1,918)
|
(1,976)
|
(1)
|
Reallocation of £15 million between net interest income and non-interest income in respect of funding costs of rental assets, £12 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £3 million.
|
(2)
|
Total income includes £60 million investment income of which £49 million is included in net interest income and £11 million in non-interest income. Reallocation of £33 million between non-interest income and net interest income in respect of instalment income.
|
(3)
|
Reallocation of £56 million between net interest income and non-interest income in respect of funding costs of rental assets, £55 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £1 million.
|
(4)
|
Comprises £170 million loss included in 'Income from trading activities' and £200 million loss included in 'Other operating income' on a statutory basis.
|
(5)
|
Included in 'Income from trading activities' on a statutory basis.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Quarter ended 30 September 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,074
|
292
|
1,366
|
(672)
|
-
|
(195)
|
499
|
UK Corporate
|
621
|
327
|
948
|
(419)
|
-
|
(228)
|
301
|
Wealth
|
178
|
118
|
296
|
(221)
|
-
|
(4)
|
71
|
Global Transaction Services
|
276
|
300
|
576
|
(336)
|
-
|
(45)
|
195
|
Ulster Bank
|
185
|
60
|
245
|
(137)
|
-
|
(327)
|
(219)
|
US Retail & Commercial
|
483
|
257
|
740
|
(541)
|
-
|
(84)
|
115
|
Global Banking & Markets (1)
|
161
|
938
|
1,099
|
(1,019)
|
-
|
32
|
112
|
RBS Insurance (2)
|
84
|
949
|
1,033
|
(215)
|
(695)
|
-
|
123
|
Central items
|
(94)
|
103
|
9
|
62
|
(1)
|
(3)
|
67
|
Core
|
2,968
|
3,344
|
6,312
|
(3,498)
|
(696)
|
(854)
|
1,264
|
Non-Core (3)
|
110
|
(64)
|
46
|
(323)
|
(38)
|
(682)
|
(997)
|
Managed basis
|
3,078
|
3,280
|
6,358
|
(3,821)
|
(734)
|
(1,536)
|
267
|
Reconciling items
|
|||||||
Fair value of own debt (4)
|
-
|
2,357
|
2,357
|
-
|
-
|
-
|
2,357
|
Asset Protection Scheme (5)
|
-
|
(60)
|
(60)
|
-
|
-
|
-
|
(60)
|
Sovereign debt impairment and related
interest rate hedge adjustments
|
-
|
-
|
-
|
-
|
-
|
(202)
|
(202)
|
Amortisation of purchased intangible
assets
|
-
|
-
|
-
|
(69)
|
-
|
-
|
(69)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(233)
|
-
|
-
|
(233)
|
Gain on redemption of own debt
|
-
|
1
|
1
|
-
|
-
|
-
|
1
|
Strategic disposals
|
-
|
(49)
|
(49)
|
-
|
-
|
-
|
(49)
|
Bonus tax
|
-
|
-
|
-
|
(5)
|
-
|
-
|
(5)
|
RFS Holdings minority interest
|
(1)
|
(3)
|
(4)
|
1
|
-
|
-
|
(3)
|
Statutory basis
|
3,077
|
5,526
|
8,603
|
(4,127)
|
(734)
|
(1,738)
|
2,004
|
(1)
|
Reallocation of £13 million between net interest income and non-interest income in respect of funding costs of rental assets, £10 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £3 million.
|
(2)
|
Total income includes £72 million investment income of which £49 million is included in net interest income and £23 million in non-interest income. Reallocation of £35 million between non-interest income and net interest income in respect of instalment income.
|
(3)
|
Reallocation of £54 million between net interest income and non-interest income in respect of funding costs of rental assets, £53 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £1 million.
|
(4)
|
Comprises £470 million gain included in 'Income from trading activities' and £1,887 million gain included in 'Other operating income' on a statutory basis.
|
(5)
|
Included in 'Income from trading activities' on a statutory basis.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Quarter ended 31 December 2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail (1)
|
1,088
|
402
|
1,490
|
(679)
|
(31)
|
(222)
|
558
|
UK Corporate
|
653
|
330
|
983
|
(431)
|
-
|
(219)
|
333
|
Wealth
|
160
|
111
|
271
|
(178)
|
-
|
(6)
|
87
|
Global Transaction Services
|
263
|
375
|
638
|
(368)
|
-
|
(3)
|
267
|
Ulster Bank
|
187
|
56
|
243
|
(138)
|
-
|
(376)
|
(271)
|
US Retail & Commercial
|
467
|
231
|
698
|
(529)
|
-
|
(105)
|
64
|
Global Banking & Markets (2)
|
214
|
1,373
|
1,587
|
(1,065)
|
-
|
5
|
527
|
RBS Insurance (3)
|
96
|
1,016
|
1,112
|
(223)
|
(898)
|
-
|
(9)
|
Central items
|
92
|
24
|
116
|
11
|
(8)
|
(4)
|
115
|
Core
|
3,220
|
3,918
|
7,138
|
(3,600)
|
(937)
|
(930)
|
1,671
|
Non-Core (4)
|
358
|
(37)
|
321
|
(481)
|
(245)
|
(1,211)
|
(1,616)
|
Managed basis
|
3,578
|
3,881
|
7,459
|
(4,081)
|
(1,182)
|
(2,141)
|
55
|
Reconciling items
|
|||||||
Fair value of own debt (5)
|
-
|
582
|
582
|
-
|
-
|
-
|
582
|
Asset Protection Scheme (6)
|
-
|
(725)
|
(725)
|
-
|
-
|
-
|
(725)
|
Amortisation of purchased
intangible assets
|
-
|
-
|
-
|
(96)
|
-
|
-
|
(96)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(299)
|
-
|
-
|
(299)
|
Strategic disposals
|
-
|
502
|
502
|
-
|
-
|
-
|
502
|
Bonus tax
|
-
|
-
|
-
|
(15)
|
-
|
-
|
(15)
|
RFS Holdings minority interest
|
2
|
2
|
4
|
(6)
|
-
|
-
|
(2)
|
Write-down of goodwill and other
intangible assets
|
-
|
-
|
-
|
(10)
|
-
|
-
|
(10)
|
Statutory basis
|
3,580
|
4,242
|
7,822
|
(4,507)
|
(1,182)
|
(2,141)
|
(8)
|
(1)
|
Reallocation of bancassurance claims of £31 million from non-interest income.
|
(2)
|
Reallocation of £31 million between net interest income and non-interest income in respect of funding costs of rental assets, £11 million and to record interest on financial assets and liabilities designated as at fair value profit or loss, £20 million.
|
(3)
|
Total income includes £77 million investment income, of which £58 million is included in net interest income and £19 million in non-interest income. Reallocation of £38 million between non-interest income and net interest income in respect of instalment income.
|
(4)
|
Reallocation of £61 million between net interest income and non-interest income in respect of funding costs of rental assets, £57 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £4 million.
|
(5)
|
Comprises £110 million gain included in 'Income from trading activities' and £472 million gain included in 'Other operating income' on a statutory basis.
|
(6)
|
Included in 'Income from trading activities' on a statutory basis.
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
|
Total assets
|
£m
|
£m
|
£m
|
UK Retail
|
114,469
|
113,308
|
111,793
|
UK Corporate
|
111,835
|
112,737
|
114,550
|
Wealth
|
21,718
|
21,946
|
21,073
|
Global Transaction Services
|
25,937
|
29,889
|
25,221
|
Ulster Bank
|
34,810
|
37,356
|
40,081
|
US Retail & Commercial
|
74,502
|
72,879
|
71,173
|
Global Banking & Markets
|
874,848
|
952,374
|
802,578
|
RBS Insurance
|
12,912
|
13,031
|
12,555
|
Central items
|
130,306
|
135,545
|
99,728
|
Core
|
1,401,337
|
1,489,065
|
1,298,752
|
Non-Core
|
104,726
|
117,671
|
153,882
|
1,506,063
|
1,606,736
|
1,452,634
|
|
RFS Holdings minority interest
|
804
|
992
|
942
|
1,506,867
|
1,607,728
|
1,453,576
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Discontinued operations
|
||||||
Total income
|
42
|
1,433
|
15
|
10
|
6
|
|
Operating expenses
|
(5)
|
(803)
|
(1)
|
(3)
|
(2)
|
|
Insurance net claims
|
-
|
(161)
|
-
|
-
|
-
|
|
Impairment recoveries/(losses)
|
8
|
(42)
|
(3)
|
-
|
(3)
|
|
Profit before tax
|
45
|
427
|
11
|
7
|
1
|
|
Gain on disposal before recycling
of reserves
|
-
|
113
|
-
|
-
|
56
|
|
Recycled reserves
|
-
|
(1,076)
|
-
|
-
|
-
|
|
Operating profit/(loss) before tax
|
45
|
(536)
|
11
|
7
|
57
|
|
Tax
|
(11)
|
(92)
|
(1)
|
(3)
|
(3)
|
|
Profit/(loss) after tax
|
34
|
(628)
|
10
|
4
|
54
|
|
Businesses acquired exclusively with a
view to disposal
|
||||||
Profit/(loss) after tax
|
13
|
(5)
|
-
|
2
|
1
|
|
Profit/(loss) from discontinued operations,
net of tax
|
47
|
(633)
|
10
|
6
|
55
|
31 December 2011
|
30 September
2011
£m
|
31 December
2010
£m
|
|||
UK branch
based
businesses
|
Other
|
Total
|
|||
£m
|
£m
|
£m
|
|||
Assets of disposal groups
|
|||||
Cash and balances at central banks
|
100
|
27
|
127
|
119
|
184
|
Loans and advances to banks
|
-
|
87
|
87
|
95
|
651
|
Loans and advances to customers
|
18,676
|
729
|
19,405
|
1,711
|
5,013
|
Debt securities and equity shares
|
-
|
5
|
5
|
10
|
20
|
Derivatives
|
431
|
8
|
439
|
24
|
5,148
|
Intangible assets
|
-
|
15
|
15
|
-
|
-
|
Settlement balances
|
-
|
14
|
14
|
206
|
555
|
Property, plant and equipment
|
112
|
4,637
|
4,749
|
220
|
18
|
Other assets
|
-
|
456
|
456
|
448
|
704
|
Discontinued operations and other disposal groups
|
19,319
|
5,978
|
25,297
|
2,833
|
12,293
|
Assets acquired exclusively with a view to disposal
|
-
|
153
|
153
|
211
|
191
|
19,319
|
6,131
|
25,450
|
3,044
|
12,484
|
|
Liabilities of disposal groups
|
|||||
Deposits by banks
|
-
|
1
|
1
|
288
|
266
|
Customer accounts
|
21,784
|
826
|
22,610
|
1,743
|
2,267
|
Derivatives
|
117
|
9
|
126
|
24
|
5,042
|
Settlement balances
|
-
|
8
|
8
|
264
|
907
|
Other liabilities
|
-
|
1,233
|
1,233
|
178
|
925
|
Discontinued operations and other disposal groups
|
21,901
|
2,077
|
23,978
|
2,497
|
9,407
|
Liabilities acquired exclusively with a view to disposal
|
-
|
17
|
17
|
19
|
21
|
21,901
|
2,094
|
23,995
|
2,516
|
9,428
|
Gross loans
|
REIL
|
Impairment
provisions
|
|
£m
|
£m
|
£m
|
|
Residential mortgages
|
5,662
|
186
|
34
|
Personal lending
|
1,801
|
333
|
284
|
Property
|
4,290
|
446
|
132
|
Construction
|
416
|
181
|
58
|
Service industries and business activities
|
4,497
|
329
|
156
|
Other
|
2,783
|
50
|
30
|
Latent
|
-
|
-
|
79
|
Total
|
19,449
|
1,525
|
773
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|||
At fair value
through profit or loss
|
||||||||
HFT (1)
|
DFV (2)
|
|||||||
31 December 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
||||||||
Cash and balances at
central banks
|
-
|
-
|
-
|
79,269
|
79,269
|
|||
Loans and advances to
banks
|
||||||||
- reverse repos
|
34,659
|
-
|
-
|
4,781
|
39,440
|
|||
- other
|
20,317
|
-
|
-
|
23,553
|
43,870
|
|||
Loans and advances to
Customers
|
||||||||
- reverse repos
|
53,584
|
-
|
-
|
7,910
|
61,494
|
|||
- other
|
25,322
|
476
|
-
|
419,895
|
8,419
|
454,112
|
||
Debt securities
|
95,076
|
647
|
107,298
|
6,059
|
209,080
|
|||
Equity shares
|
12,433
|
774
|
1,976
|
-
|
15,183
|
|||
Settlement balances
|
-
|
-
|
-
|
7,771
|
7,771
|
|||
Derivatives
|
529,618
|
529,618
|
||||||
Intangible assets
|
14,858
|
14,858
|
||||||
Property, plant and
equipment
|
11,868
|
11,868
|
||||||
Deferred tax
|
3,878
|
3,878
|
||||||
Prepayments, accrued
income and other assets
|
-
|
-
|
-
|
1,309
|
9,667
|
10,976
|
||
Assets of disposal groups
|
25,450
|
25,450
|
||||||
771,009
|
1,897
|
109,274
|
550,547
|
8,419
|
65,721
|
1,506,867
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|||
At fair value
through profit or loss
|
||||||||
HFT (1)
|
DFV (2)
|
|||||||
31 December 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Liabilities
|
||||||||
Deposits by banks
|
||||||||
- repos
|
23,342
|
-
|
16,349
|
39,691
|
||||
- other
|
34,172
|
-
|
34,941
|
69,113
|
||||
Customer accounts
|
||||||||
- repos
|
65,526
|
-
|
23,286
|
88,812
|
||||
- other
|
14,286
|
5,627
|
394,230
|
414,143
|
||||
Debt securities in issue
|
11,492
|
35,747
|
115,382
|
162,621
|
||||
Settlement balances
|
-
|
-
|
7,477
|
7,477
|
||||
Short positions
|
41,039
|
-
|
41,039
|
|||||
Derivatives
|
523,983
|
-
|
523,983
|
|||||
Accruals, deferred income
and other liabilities
|
-
|
-
|
1,683
|
19
|
21,423
|
23,125
|
||
Retirement benefit
liabilities
|
-
|
2,239
|
2,239
|
|||||
Deferred tax
|
-
|
1,945
|
1,945
|
|||||
Insurance liabilities
|
-
|
6,312
|
6,312
|
|||||
Subordinated liabilities
|
-
|
903
|
25,416
|
26,319
|
||||
Liabilities of disposal
groups
|
23,995
|
23,995
|
||||||
713,840
|
42,277
|
-
|
618,764
|
19
|
55,914
|
1,430,814
|
||
Equity
|
76,053
|
|||||||
1,506,867
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|||
At fair value
through profit or loss
|
||||||||
HFT (1)
|
DFV (2)
|
|||||||
30 September 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
||||||||
Cash and balances at
central banks
|
-
|
-
|
-
|
78,445
|
78,445
|
|||
Loans and advances to
banks
|
||||||||
- reverse repos
|
40,181
|
-
|
-
|
7,946
|
48,127
|
|||
- other
|
20,423
|
-
|
-
|
32,179
|
52,602
|
|||
Loans and advances to
customers
|
||||||||
- reverse repos
|
41,692
|
-
|
-
|
12,440
|
54,132
|
|||
- other
|
24,608
|
1,040
|
-
|
450,193
|
9,732
|
485,573
|
||
Debt securities
|
112,568
|
162
|
110,401
|
6,526
|
229,657
|
|||
Equity shares
|
12,044
|
834
|
2,010
|
-
|
14,888
|
|||
Settlement balances
|
-
|
-
|
-
|
21,526
|
21,526
|
|||
Derivatives
|
572,344
|
572,344
|
||||||
Intangible assets
|
14,744
|
14,744
|
||||||
Property, plant and
equipment
|
17,060
|
17,060
|
||||||
Deferred tax
|
4,988
|
4,988
|
||||||
Prepayments, accrued
income and other assets
|
-
|
-
|
-
|
1,394
|
9,204
|
10,598
|
||
Assets of disposal groups
|
3,044
|
3,044
|
||||||
823,860
|
2,036
|
112,411
|
610,649
|
9,732
|
49,040
|
1,607,728
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|||
At fair value
through profit or loss
|
||||||||
HFT (1)
|
DFV (2)
|
|||||||
30 September 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Liabilities
|
||||||||
Deposits by banks
|
||||||||
- repos
|
24,583
|
-
|
11,644
|
36,227
|
||||
- other
|
34,754
|
-
|
43,616
|
78,370
|
||||
Customer accounts
|
||||||||
- repos
|
67,447
|
-
|
28,244
|
95,691
|
||||
- other
|
14,459
|
5,836
|
413,365
|
433,660
|
||||
Debt securities in issue
|
10,754
|
37,910
|
145,847
|
194,511
|
||||
Settlement balances
|
-
|
-
|
17,983
|
17,983
|
||||
Short positions
|
48,495
|
-
|
48,495
|
|||||
Derivatives
|
561,790
|
561,790
|
||||||
Accruals, deferred income
and other liabilities
|
-
|
-
|
1,629
|
471
|
20,838
|
22,938
|
||
Retirement benefit
liabilities
|
-
|
1,855
|
1,855
|
|||||
Deferred tax
|
-
|
1,913
|
1,913
|
|||||
Insurance liabilities
|
-
|
6,628
|
6,628
|
|||||
Subordinated liabilities
|
-
|
934
|
25,341
|
26,275
|
||||
Liabilities of disposal
groups
|
2,516
|
2,516
|
||||||
762,282
|
44,680
|
687,669
|
471
|
33,750
|
1,528,852
|
|||
Equity
|
78,876
|
|||||||
1,607,728
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|||
At fair value
through profit or loss
|
||||||||
HFT (1)
|
DFV (2)
|
|||||||
31 December 2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
||||||||
Cash and balances at
central banks
|
-
|
-
|
-
|
57,014
|
57,014
|
|||
Loans and advances to
banks
|
||||||||
- reverse repos
|
38,215
|
-
|
-
|
4,392
|
42,607
|
|||
- other
|
26,082
|
-
|
-
|
31,829
|
57,911
|
|||
Loans and advances to
customers
|
||||||||
- reverse repos
|
41,110
|
-
|
-
|
11,402
|
52,512
|
|||
- other
|
19,903
|
1,100
|
-
|
471,308
|
10,437
|
502,748
|
||
Debt securities
|
98,869
|
402
|
111,130
|
7,079
|
217,480
|
|||
Equity shares
|
19,186
|
1,013
|
1,999
|
-
|
22,198
|
|||
Settlement balances
|
-
|
-
|
-
|
11,605
|
11,605
|
|||
Derivatives
|
427,077
|
427,077
|
||||||
Intangible assets
|
14,448
|
14,448
|
||||||
Property, plant and
equipment
|
16,543
|
16,543
|
||||||
Deferred tax
|
6,373
|
6,373
|
||||||
Prepayments, accrued
income and other assets
|
-
|
-
|
-
|
1,306
|
11,270
|
12,576
|
||
Assets of disposal groups
|
12,484
|
12,484
|
||||||
670,442
|
2,515
|
113,129
|
595,935
|
10,437
|
61,118
|
1,453,576
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|||
At fair value
through profit or loss
|
||||||||
HFT (1)
|
DFV (2)
|
|||||||
31 December 2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Liabilities
|
||||||||
Deposits by banks
|
||||||||
- repos
|
20,585
|
-
|
12,154
|
32,739
|
||||
- other
|
28,216
|
-
|
37,835
|
66,051
|
||||
Customer accounts
|
||||||||
- repos
|
53,031
|
-
|
29,063
|
82,094
|
||||
- other
|
14,357
|
4,824
|
409,418
|
428,599
|
||||
Debt securities in issue
|
7,730
|
43,488
|
167,154
|
218,372
|
||||
Settlement balances
|
-
|
-
|
10,991
|
10,991
|
||||
Short positions
|
43,118
|
-
|
43,118
|
|||||
Derivatives
|
423,967
|
423,967
|
||||||
Accruals, deferred income
and other liabilities
|
-
|
-
|
1,793
|
458
|
20,838
|
23,089
|
||
Retirement benefit
liabilities
|
-
|
2,288
|
2,288
|
|||||
Deferred tax
|
-
|
2,142
|
2,142
|
|||||
Insurance liabilities
|
-
|
6,794
|
6,794
|
|||||
Subordinated liabilities
|
-
|
1,129
|
25,924
|
27,053
|
||||
Liabilities of disposal
groups
|
9,428
|
9,428
|
||||||
591,004
|
49,441
|
694,332
|
458
|
41,490
|
1,376,725
|
|||
Equity
|
76,851
|
|||||||
1,453,576
|
(1)
|
Held-for-trading.
|
(2)
|
Designated as at fair value through profit or loss.
|
(3)
|
Available-for-sale.
|
(4)
|
Loans and receivables.
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
|
£m
|
£m
|
£m
|
|
Credit valuation adjustments (CVA)
|
|||
Monoline insurers
|
1,198
|
2,827
|
2,443
|
Credit derivative product companies (CDPCs)
|
1,034
|
1,233
|
490
|
Other counterparties
|
2,254
|
2,222
|
1,714
|
4,486
|
6,282
|
4,647
|
|
Bid-offer, liquidity and other reserves
|
2,704
|
2,712
|
2,797
|
7,190
|
8,994
|
7,444
|
·
|
The exposure to monolines reduced over the period primarily due to the restructuring of some exposures, partially offset by lower prices of underlying reference instruments. The CVA decreased due to the reduction in exposure partially offset by wider credit spreads.
|
·
|
The exposure to CDPCs has increased over the period, primarily driven by wider credit spreads of the underlying reference loans and bonds. The CVA increased in line with the increase in exposure.
|
·
|
The CVA held against exposures to other counterparties increased over the period primarily due to wider credit spreads, together with the impact of counterparty rating downgrades.
|
·
|
The exposure to monolines reduced over the period primarily due to the restructuring of some exposures. The CVA decreased in line with the reduction in exposure.
|
·
|
The exposure to CDPCs has decreased over the period, primarily driven by tighter credit spreads of the underlying reference loans and bonds together with a decrease in the relative value of senior tranches compared with the underlying reference portfolios. The CVA decreased in line with the decrease in exposure.
|
·
|
The CVA held against exposures to other counterparties increased slightly over the period with the impact of counterparty rating downgrades partially offset by tighter credit spreads.
|
Subordinated
liabilities
DFV
£m
|
Total (3)
£m
|
Derivatives
£m
|
Total
£m
|
||||
Cumulative own credit adjustment (1)
|
Debt securities in issue (2)
|
||||||
HFT
£m
|
DFV
£m
|
Total
£m
|
|||||
31 December 2011
|
882
|
2,647
|
3,529
|
679
|
4,208
|
602
|
4,810
|
30 September 2011
|
939
|
3,054
|
3,993
|
657
|
4,650
|
700
|
5,350
|
31 December 2010
|
517
|
1,574
|
2,091
|
325
|
2,416
|
534
|
2,950
|
Carrying values of underlying liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
||
31 December 2011
|
11.5
|
35.7
|
47.2
|
0.9
|
48.1
|
||
30 September 2011
|
10.8
|
37.9
|
48.7
|
0.9
|
49.6
|
||
31 December 2010
|
7.7
|
43.5
|
51.2
|
1.1
|
52.3
|
(1)
|
The own credit adjustment for fair value does not alter cash flows, is not used for performance management and is disregarded for regulatory capital reporting and will reverse over time as the liabilities mature.
|
(2)
|
Consists of wholesale and retail note issuances.
|
(3)
|
The reserve movement between periods will not equate to the reported profit or loss for own credit. The balance sheet reserves are stated by conversion of underlying currency balances at spot rates for each period whereas the income statement includes intra-period foreign exchange sell-offs.
|
·
|
Own credit adjustment increased significantly during the year reflecting widening credit spreads across all tenors.
|
·
|
Liabilities decreased due to maturities, redemptions, lower issuances and the appreciation of sterling against the euro.
|
31 December 2011
|
|||||||
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Loans and advances to banks
|
|||||||
- reverse repos
|
-
|
34.7
|
-
|
34.7
|
-
|
-
|
|
- collateral
|
-
|
19.7
|
-
|
19.7
|
-
|
-
|
|
- other
|
-
|
0.2
|
0.4
|
0.6
|
40
|
(50)
|
|
-
|
54.6
|
0.4
|
55.0
|
40
|
(50)
|
||
Loans and advances to customers
|
|||||||
- reverse repos
|
-
|
53.6
|
-
|
53.6
|
-
|
-
|
|
- collateral
|
-
|
22.0
|
-
|
22.0
|
-
|
-
|
|
- other
|
-
|
3.4
|
0.4
|
3.8
|
80
|
(20)
|
|
-
|
79.0
|
0.4
|
79.4
|
80
|
(20)
|
||
Debt securities
|
|||||||
- UK government
|
22.4
|
-
|
-
|
22.4
|
-
|
-
|
|
- US government
|
35.5
|
5.0
|
-
|
40.5
|
-
|
-
|
|
- other government
|
53.9
|
8.7
|
-
|
62.6
|
-
|
-
|
|
- corporate
|
-
|
5.0
|
0.5
|
5.5
|
30
|
(30)
|
|
- other financial institutions
|
3.0
|
61.6
|
7.4
|
72.0
|
560
|
(180)
|
|
114.8
|
80.3
|
7.9
|
203.0
|
590
|
(210)
|
||
Equity shares
|
12.4
|
1.8
|
1.0
|
15.2
|
140
|
(130)
|
|
Derivatives
|
|||||||
- foreign exchange
|
-
|
72.9
|
1.6
|
74.5
|
100
|
(100)
|
|
- interest rate
|
0.2
|
420.8
|
1.1
|
422.1
|
80
|
(80)
|
|
- equities and commodities
|
-
|
5.9
|
0.2
|
6.1
|
-
|
-
|
|
- credit
|
-
|
23.1
|
3.8
|
26.9
|
680
|
(400)
|
|
0.2
|
522.7
|
6.7
|
529.6
|
860
|
(580)
|
||
127.4
|
738.4
|
16.4
|
882.2
|
1,710
|
(990)
|
||
Proportion
|
14.4%
|
83.7%
|
1.9%
|
100.0%
|
|||
Of which
|
|||||||
Core
|
126.9
|
724.5
|
7.2
|
858.6
|
|||
Non-Core
|
0.5
|
13.9
|
9.2
|
23.6
|
|||
127.4
|
738.4
|
16.4
|
882.2
|
31 December 2010
|
|||||||
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Loans and advances to banks
|
|||||||
- reverse repos
|
-
|
38.2
|
-
|
38.2
|
-
|
-
|
|
- collateral
|
-
|
25.1
|
-
|
25.1
|
-
|
-
|
|
- other
|
-
|
0.6
|
0.4
|
1.0
|
40
|
(20)
|
|
-
|
63.9
|
0.4
|
64.3
|
40
|
(20)
|
||
Loans and advances to customers
|
|||||||
- reverse repos
|
-
|
41.1
|
-
|
41.1
|
-
|
-
|
|
- collateral
|
-
|
14.4
|
-
|
14.4
|
-
|
-
|
|
- other
|
-
|
6.2
|
0.4
|
6.6
|
30
|
(40)
|
|
-
|
61.7
|
0.4
|
62.1
|
30
|
(40)
|
||
Debt securities
|
|||||||
- UK government
|
13.5
|
-
|
-
|
13.5
|
-
|
-
|
|
- US government
|
31.0
|
7.0
|
-
|
38.0
|
-
|
-
|
|
- other government
|
62.3
|
13.6
|
-
|
75.9
|
-
|
-
|
|
- corporate
|
-
|
6.5
|
1.2
|
7.7
|
210
|
(170)
|
|
- other financial institutions
|
3.5
|
64.8
|
7.0
|
75.3
|
540
|
(180)
|
|
110.3
|
91.9
|
8.2
|
210.4
|
750
|
(350)
|
||
Equity shares
|
18.4
|
2.8
|
1.0
|
22.2
|
160
|
(160)
|
|
Derivatives
|
|||||||
- foreign exchange
|
-
|
83.2
|
0.1
|
83.3
|
-
|
-
|
|
- interest rate
|
1.7
|
308.3
|
1.7
|
311.7
|
150
|
(140)
|
|
- equities and commodities
|
0.1
|
4.9
|
0.2
|
5.2
|
-
|
-
|
|
- credit - APS (2)
|
-
|
-
|
0.6
|
0.6
|
860
|
(940)
|
|
- credit - other
|
-
|
23.2
|
3.1
|
26.3
|
320
|
(170)
|
|
1.8
|
419.6
|
5.7
|
427.1
|
1,330
|
(1,250)
|
||
130.5
|
639.9
|
15.7
|
786.1
|
2,310
|
(1,820)
|
||
Proportion
|
16.6%
|
81.4%
|
2.0%
|
100%
|
|||
Of which
|
|||||||
Core
|
129.4
|
617.6
|
7.2
|
754.2
|
|||
Non-Core
|
1.1
|
22.3
|
8.5
|
31.9
|
|||
130.5
|
639.9
|
15.7
|
786.1
|
31 December 2011
|
|||||||
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Debt securities
|
|||||||
- UK government
|
13.4
|
-
|
-
|
13.4
|
-
|
-
|
|
- US government
|
18.1
|
2.7
|
-
|
20.8
|
-
|
-
|
|
- other government
|
21.6
|
4.0
|
-
|
25.6
|
-
|
-
|
|
- corporate
|
-
|
2.3
|
0.2
|
2.5
|
10
|
(10)
|
|
- other financial institutions
|
0.2
|
39.3
|
5.5
|
45.0
|
310
|
(50)
|
|
53.3
|
48.3
|
5.7
|
107.3
|
320
|
(60)
|
||
Equity shares
|
0.3
|
1.3
|
0.4
|
2.0
|
70
|
(70)
|
|
53.6
|
49.6
|
6.1
|
109.3
|
390
|
(130)
|
||
Of which
|
|||||||
Core
|
53.6
|
46.9
|
0.6
|
101.1
|
|||
Non-Core
|
-
|
2.7
|
5.5
|
8.2
|
|||
53.6
|
49.6
|
6.1
|
109.3
|
31 December 2010
|
|||||||
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Debt securities
|
|||||||
- UK government
|
8.4
|
-
|
-
|
8.4
|
-
|
-
|
|
- US government
|
17.8
|
4.4
|
-
|
22.2
|
-
|
-
|
|
- other government
|
26.5
|
6.4
|
-
|
32.9
|
-
|
-
|
|
- corporate
|
-
|
1.4
|
0.1
|
1.5
|
20
|
(20)
|
|
- other financial institutions
|
0.4
|
41.4
|
4.3
|
46.1
|
280
|
(40)
|
|
53.1
|
53.6
|
4.4
|
111.1
|
300
|
(60)
|
||
Equity shares
|
0.3
|
1.4
|
0.3
|
2.0
|
60
|
(60)
|
|
53.4
|
55.0
|
4.7
|
113.1
|
360
|
(120)
|
||
Of which
|
|||||||
Core
|
52.8
|
49.2
|
1.0
|
103.0
|
|||
Non-Core
|
0.6
|
5.8
|
3.7
|
10.1
|
|||
53.4
|
55.0
|
4.7
|
113.1
|
31 December 2011
|
|||||||
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Deposits by banks
|
|||||||
- repos
|
-
|
23.3
|
-
|
23.3
|
-
|
-
|
|
- collateral
|
-
|
31.8
|
-
|
31.8
|
-
|
-
|
|
- other
|
-
|
2.4
|
-
|
2.4
|
-
|
-
|
|
-
|
57.5
|
-
|
57.5
|
-
|
-
|
||
Customer accounts
|
|||||||
- repos
|
-
|
65.5
|
-
|
65.5
|
-
|
-
|
|
- collateral
|
-
|
9.2
|
-
|
9.2
|
-
|
-
|
|
- other
|
-
|
10.8
|
-
|
10.8
|
20
|
(20)
|
|
-
|
85.5
|
-
|
85.5
|
20
|
(20)
|
||
Debt securities in issue
|
-
|
45.0
|
2.2
|
47.2
|
80
|
(60)
|
|
Short positions
|
34.4
|
6.3
|
0.3
|
41.0
|
10
|
(100)
|
|
Derivatives
|
|||||||
- foreign exchange
|
-
|
80.5
|
0.4
|
80.9
|
30
|
(20)
|
|
- interest rate
|
0.4
|
405.5
|
1.1
|
407.0
|
80
|
(90)
|
|
- equities and commodities
|
-
|
8.9
|
0.5
|
9.4
|
10
|
(10)
|
|
- credit - APS (2)
|
-
|
-
|
0.2
|
0.2
|
300
|
(40)
|
|
- credit - other
|
-
|
24.9
|
1.6
|
26.5
|
80
|
(130)
|
|
0.4
|
519.8
|
3.8
|
524.0
|
500
|
(290)
|
||
Subordinated liabilities
|
-
|
0.9
|
-
|
0.9
|
-
|
-
|
|
Total
|
34.8
|
715.0
|
6.3
|
756.1
|
610
|
(470)
|
|
Proportion
|
4.6%
|
94.6%
|
0.8%
|
100.0%
|
|||
Of which
|
|||||||
Core
|
34.8
|
708.9
|
5.7
|
749.4
|
|||
Non-Core
|
-
|
6.1
|
0.6
|
6.7
|
|||
Total
|
34.8
|
715.0
|
6.3
|
756.1
|
31 December 2010
|
|||||||
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Deposits by banks
|
|||||||
- repos
|
-
|
20.6
|
-
|
20.6
|
-
|
-
|
|
- collateral
|
-
|
26.6
|
-
|
26.6
|
-
|
-
|
|
- other
|
-
|
1.6
|
-
|
1.6
|
-
|
-
|
|
-
|
48.8
|
-
|
48.8
|
-
|
-
|
||
Customer accounts
|
|||||||
- repos
|
-
|
53.0
|
-
|
53.0
|
-
|
-
|
|
- collateral
|
-
|
10.4
|
-
|
10.4
|
-
|
-
|
|
- other
|
-
|
8.7
|
0.1
|
8.8
|
60
|
(60)
|
|
-
|
72.1
|
0.1
|
72.2
|
60
|
(60)
|
||
Debt securities in issue
|
-
|
49.0
|
2.2
|
51.2
|
90
|
(110)
|
|
Short positions
|
35.0
|
7.3
|
0.8
|
43.1
|
20
|
(50)
|
|
Derivatives
|
|||||||
- foreign exchange
|
0.1
|
89.3
|
-
|
89.4
|
-
|
(10)
|
|
- interest rate
|
0.2
|
298.0
|
1.0
|
299.2
|
70
|
(90)
|
|
- equities and commodities
|
0.1
|
9.6
|
0.4
|
10.1
|
10
|
-
|
|
- credit - other
|
-
|
25.0
|
0.3
|
25.3
|
40
|
(40)
|
|
0.4
|
421.9
|
1.7
|
424.0
|
120
|
(140)
|
||
Subordinated liabilities
|
-
|
1.1
|
-
|
1.1
|
-
|
-
|
|
Total
|
35.4
|
600.2
|
4.8
|
640.4
|
290
|
(360)
|
|
Proportion
|
5.5%
|
93.7%
|
0.8%
|
100%
|
|||
Of which
|
|||||||
Core
|
35.4
|
586.9
|
3.8
|
626.1
|
|||
Non-Core
|
-
|
13.3
|
1.0
|
14.3
|
|||
Total
|
35.4
|
600.2
|
4.8
|
640.4
|
(1)
|
Sensitivity represents the favourable and unfavourable effect respectively on the income statement or the statement of comprehensive income due to reasonably possible changes to valuations using reasonably possible alternative inputs to the Group's valuation techniques or models. The level 3 sensitivities are calculated at a sub-portfolio level and hence these aggregated figures do not reflect the correlation between some of the sensitivities.
|
(2)
|
Asset Protection Scheme.
|
·
|
Total assets carried at fair value increased by £96.1 billion in the year to £882.2 billion at 31 December 2011, principally reflecting increases in derivative assets (£102.5 billion) and reverse repos of (£9.0 billion), partially offset by decreases in debt securities (£7.4 billion), equity shares (£7.0 billion) and derivative collateral (£2.2 billion).
|
·
|
Total liabilities carried at fair value increased by £115.7 billion, with increases in derivative liabilities (£100.0 billion), repos (£15.2 billion) and collateral (£4.0 billion), partially offset by decreases in debt securities in issue (£4.0 billion) and short positions (£2.1 billion).
|
·
|
Level 3 assets of £16.4 billion represented 1.9% (2010 - £15.7 billion and 2.0%), an increase of £0.7 billion. This reflected transfers from level 2 to level 3 of £5.7 billion in the latter part of 2011 in light of liquidity in the market as well as maturity and sale of instruments. These transfers to level 3 principally related to structured credit assets in Non-Core and certain foreign exchange options and credit derivatives in GBM. £1.9 billion (derivatives £1.4 billion, securities £0.5 billion) was transferred from level 3 to level 2, based on the re-assessment of the impact and nature of unobservable inputs used in valuation models.
|
·
|
Level 3 liabilities increased to £6.3 billion in the year from £4.8 billion, mainly in credit derivatives due to market liquidity and resultant transfers from level 2 to level 3.
|
·
|
The favourable and unfavourable effects of reasonably possible alternative assumptions on level 3 instruments carried at fair value excluding APS credit derivatives were £2.0 billion (2010 - £1.7 billion) and £(1.4) billion (2010 - £(1.2) billion) respectively. Favourable and unfavourable sensitivities for APS credit derivatives were £0.3 billion (2010 - £0.9 billion) and £(0.1) billion (2010 - (0.9) billion). The change in APS sensitivities reflected the decrease in overall value of the Scheme.
|
·
|
There were no significant transfers between level 1 and level 2.
|
1 January
2011
|
Gains or
losses (1)
|
Purchases
and issues
|
Sales and
settle-
ments
|
FX (2)
|
31 December
2011
|
Amounts
recorded in the
income statement
relating to
instruments held at
31 December
2011
|
||||
Level 3 transfers
|
||||||||||
In
|
Out
|
|||||||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Assets
|
||||||||||
Fair value through
profit or loss:
|
||||||||||
Loans and
advances
|
843
|
(15)
|
145
|
-
|
701
|
(920)
|
6
|
760
|
(11)
|
|
Debt securities
|
3,784
|
(177)
|
164
|
(380)
|
1,014
|
(2,175)
|
13
|
2,243
|
(61)
|
|
Equity shares
|
716
|
(46)
|
143
|
(33)
|
56
|
(258)
|
(5)
|
573
|
(43)
|
|
Derivatives
|
5,737
|
(511)
|
3,042
|
(1,441)
|
684
|
(834)
|
55
|
6,732
|
(522)
|
|
11,080
|
(749)
|
3,494
|
(1,854)
|
2,455
|
(4,187)
|
69
|
10,308
|
(637)
|
||
AFS:
|
||||||||||
Debt securities
|
4,379
|
5
|
2,097
|
(21)
|
98
|
(864)
|
3
|
5,697
|
2
|
|
Equity shares
|
279
|
61
|
82
|
-
|
7
|
(30)
|
(4)
|
395
|
(4)
|
|
4,658
|
66
|
2,179
|
(21)
|
105
|
(894)
|
(1)
|
6,092
|
(2)
|
||
Total
|
15,738
|
(683)
|
5,673
|
(1,875)
|
2,560
|
(5,081)
|
68
|
16,400
|
(639)
|
|
Liabilities
|
||||||||||
Deposits
|
84
|
(35)
|
-
|
(24)
|
-
|
(4)
|
1
|
22
|
(25)
|
|
Debt securities
in issue
|
2,203
|
(201)
|
948
|
(520)
|
688
|
(886)
|
(33)
|
2,199
|
(50)
|
|
Short positions
|
776
|
(71)
|
58
|
(3)
|
34
|
(506)
|
3
|
291
|
(207)
|
|
Derivatives
|
1,740
|
279
|
1,822
|
(240)
|
538
|
(366)
|
38
|
3,811
|
325
|
|
Other
|
1
|
-
|
-
|
(1)
|
-
|
-
|
-
|
-
|
-
|
|
Total
|
4,804
|
(28)
|
2,828
|
(788)
|
1,260
|
(1,762)
|
9
|
6,323
|
43
|
|
Net losses
|
(655)
|
(682)
|
(1)
|
Net (losses)/gains recognised in the income statement and statement of comprehensive income during the year were £(717) million and £62 million respectively.
|
(2)
|
Foreign exchange movements.
|
Year ended
|
Quarter ended
|
|||||
31 December
2011
|
31 December
2010
|
31 December
2011
|
30 September
2011
|
31 December
2010
|
||
Available-for-sale reserve
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
At beginning of period
|
(2,037)
|
(1,755)
|
(292)
|
(1,026)
|
(1,242)
|
|
Unrealised losses on Greek sovereign debt
|
(570)
|
(437)
|
(224)
|
(202)
|
(7)
|
|
Impairment of Greek sovereign debt
|
1,268
|
-
|
224
|
202
|
-
|
|
Other unrealised net gains/(losses)
|
2,339
|
616
|
45
|
1,207
|
(1,141)
|
|
Realised net (gains)/losses
|
(782)
|
(519)
|
(155)
|
(214)
|
16
|
|
Tax
|
(1,175)
|
74
|
(555)
|
(259)
|
337
|
|
Recycled to profit or loss on disposal of
businesses (1)
|
-
|
(16)
|
-
|
-
|
-
|
|
At end of period
|
(957)
|
(2,037)
|
(957)
|
(292)
|
(2,037)
|
(1)
|
Net of tax - £5 million credit.
|
31 December 2011
|
30 September 2011
|
31 December 2010
|
|||||||||
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Contingent liabilities
|
|||||||||||
Guarantees and assets pledged
as collateral security
|
23,702
|
1,330
|
25,032
|
24,518
|
1,417
|
25,935
|
28,859
|
2,242
|
31,101
|
||
Other contingent liabilities
|
10,667
|
245
|
10,912
|
10,916
|
215
|
11,131
|
11,833
|
421
|
12,254
|
||
34,369
|
1,575
|
35,944
|
35,434
|
1,632
|
37,066
|
40,692
|
2,663
|
43,355
|
|||
Commitments
|
|||||||||||
Undrawn formal standby
facilities, credit lines and other
commitments to lend
|
227,419
|
12,544
|
239,963
|
230,369
|
14,258
|
244,627
|
245,425
|
21,397
|
266,822
|
||
Other commitments
|
301
|
2,611
|
2,912
|
1,163
|
2,228
|
3,391
|
1,560
|
2,594
|
4,154
|
||
227,720
|
15,155
|
242,875
|
231,532
|
16,486
|
248,018
|
246,985
|
23,991
|
270,976
|
|||
Total contingent liabilities
and commitments
|
262,089
|
16,730
|
278,819
|
266,966
|
18,118
|
285,084
|
287,677
|
26,654
|
314,331
|
THE ROYAL BANK OF SCOTLAND GROUP plc (Registrant)
|
By:
|
/s/ Jan Cargill
|
Name:
Title:
|
Jan Cargill
Deputy Secretary
|