Form 20-F X
|
Form 40-F ___
|
Yes
|
___ |
No X
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Interest receivable
|
9,791
|
10,805
|
4,774
|
5,017
|
5,404
|
|
Interest payable
|
(3,821)
|
(4,277)
|
(1,803)
|
(2,018)
|
(2,177)
|
|
Net interest income
|
5,970
|
6,528
|
2,971
|
2,999
|
3,227
|
|
Fees and commissions receivable
|
2,937
|
3,342
|
1,450
|
1,487
|
1,700
|
|
Fees and commissions payable
|
(604)
|
(583)
|
(314)
|
(290)
|
(323)
|
|
Income from trading activities
|
869
|
1,982
|
657
|
212
|
1,147
|
|
Gain on redemption of own debt
|
577
|
255
|
-
|
577
|
255
|
|
Other operating income (excluding insurance net
premium income)
|
(353)
|
1,533
|
394
|
(747)
|
1,142
|
|
Insurance net premium income
|
1,867
|
2,239
|
929
|
938
|
1,090
|
|
Non-interest income
|
5,293
|
8,768
|
3,116
|
2,177
|
5,011
|
|
Total income
|
11,263
|
15,296
|
6,087
|
5,176
|
8,238
|
|
Staff costs
|
(4,713)
|
(4,609)
|
(2,143)
|
(2,570)
|
(2,210)
|
|
Premises and equipment
|
(1,107)
|
(1,173)
|
(544)
|
(563)
|
(602)
|
|
Other administrative expenses
|
(2,172)
|
(2,673)
|
(1,156)
|
(1,016)
|
(1,752)
|
|
Depreciation and amortisation
|
(902)
|
(877)
|
(434)
|
(468)
|
(453)
|
|
Operating expenses
|
(8,894)
|
(9,332)
|
(4,277)
|
(4,617)
|
(5,017)
|
|
Profit before insurance net claims and
impairment losses
|
2,369
|
5,964
|
1,810
|
559
|
3,221
|
|
Insurance net claims
|
(1,225)
|
(1,705)
|
(576)
|
(649)
|
(793)
|
|
Impairment losses
|
(2,649)
|
(5,053)
|
(1,335)
|
(1,314)
|
(3,106)
|
|
Operating loss before tax
|
(1,505)
|
(794)
|
(101)
|
(1,404)
|
(678)
|
|
Tax charge
|
(429)
|
(645)
|
(290)
|
(139)
|
(222)
|
|
Loss from continuing operations
|
(1,934)
|
(1,439)
|
(391)
|
(1,543)
|
(900)
|
|
Profit/(loss) from discontinued operations, net of tax
|
1
|
31
|
(4)
|
5
|
21
|
|
Loss for the period
|
(1,933)
|
(1,408)
|
(395)
|
(1,538)
|
(879)
|
|
Non-controlling interests
|
19
|
(17)
|
5
|
14
|
(18)
|
|
Preference share and other dividends
|
(76)
|
-
|
(76)
|
-
|
-
|
|
Loss attributable to ordinary and B shareholders
|
(1,990)
|
(1,425)
|
(466)
|
(1,524)
|
(897)
|
|
Basic and diluted loss per ordinary and B share from
continuing operations (1)
|
(18.2p)
|
(13.2p)
|
(4.2p)
|
(14.0p)
|
(8.3p)
|
|
Basic and diluted loss per ordinary and B share from
discontinued operations (1)
|
-
|
-
|
-
|
-
|
-
|
(1)
|
Prior periods have been adjusted for the sub-division and one-for-ten ordinary share consolidation of ordinary shares.
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loss for the period
|
(1,933)
|
(1,408)
|
(395)
|
(1,538)
|
(879)
|
|
Other comprehensive income
|
||||||
Available-for-sale financial assets
|
591
|
1,369
|
66
|
525
|
1,406
|
|
Cash flow hedges
|
695
|
361
|
662
|
33
|
588
|
|
Currency translation
|
(496)
|
(301)
|
58
|
(554)
|
59
|
|
Other comprehensive income before tax
|
790
|
1,429
|
786
|
4
|
2,053
|
|
Tax charge
|
(256)
|
(492)
|
(237)
|
(19)
|
(524)
|
|
Other comprehensive income/(loss)
after tax
|
534
|
937
|
549
|
(15)
|
1,529
|
|
Total comprehensive (loss)/income for
the period
|
(1,399)
|
(471)
|
154
|
(1,553)
|
650
|
|
Total comprehensive (loss)/income is
attributable to:
|
||||||
Non-controlling interests
|
(13)
|
(6)
|
(10)
|
(3)
|
3
|
|
Ordinary and B shareholders
|
(1,386)
|
(465)
|
164
|
(1,550)
|
647
|
|
(1,399)
|
(471)
|
154
|
(1,553)
|
650
|
·
|
The movement in available-for-sale financial assets reflects net unrealised gains on high quality sovereign bonds.
|
·
|
Cash flow hedging gains largely result from reductions in swap rates with significant movements during the second quarter of 2012.
|
·
|
Currency translation losses during the half year largely result from the strengthening of Sterling against both the Euro, by 3.5%, and the US Dollar, by 1.4%. Movements in Q2 2012 reflect the weakening of Sterling against the US Dollar by 1.9%, partially offset by a 3.2% strengthening of Sterling against the Euro.
|
30 June
2012
|
31 March
2012
|
31 December
2011
|
|
£m
|
£m
|
£m
|
|
Assets
|
|||
Cash and balances at central banks
|
78,647
|
82,363
|
79,269
|
Net loans and advances to banks
|
39,436
|
36,064
|
43,870
|
Reverse repurchase agreements and stock borrowing
|
37,705
|
34,626
|
39,440
|
Loans and advances to banks
|
77,141
|
70,690
|
83,310
|
Net loans and advances to customers
|
434,965
|
440,406
|
454,112
|
Reverse repurchase agreements and stock borrowing
|
60,196
|
56,503
|
61,494
|
Loans and advances to customers
|
495,161
|
496,909
|
515,606
|
Debt securities
|
187,626
|
195,931
|
209,080
|
Equity shares
|
13,091
|
17,603
|
15,183
|
Settlement balances
|
15,312
|
20,970
|
7,771
|
Derivatives
|
486,432
|
453,354
|
529,618
|
Intangible assets
|
14,888
|
14,771
|
14,858
|
Property, plant and equipment
|
11,337
|
11,442
|
11,868
|
Deferred tax
|
3,502
|
3,849
|
3,878
|
Prepayments, accrued income and other assets
|
10,983
|
10,079
|
10,976
|
Assets of disposal groups
|
21,069
|
25,060
|
25,450
|
Total assets
|
1,415,189
|
1,403,021
|
1,506,867
|
Liabilities
|
|||
Bank deposits
|
67,619
|
65,735
|
69,113
|
Repurchase agreements and stock lending
|
39,125
|
41,415
|
39,691
|
Deposits by banks
|
106,744
|
107,150
|
108,804
|
Customer deposits
|
412,769
|
410,207
|
414,143
|
Repurchase agreements and stock lending
|
88,950
|
87,303
|
88,812
|
Customer accounts
|
501,719
|
497,510
|
502,955
|
Debt securities in issue
|
119,855
|
142,943
|
162,621
|
Settlement balances
|
15,126
|
17,597
|
7,477
|
Short positions
|
38,376
|
37,322
|
41,039
|
Derivatives
|
480,745
|
446,534
|
523,983
|
Accruals, deferred income and other liabilities
|
18,820
|
20,278
|
23,125
|
Retirement benefit liabilities
|
1,791
|
1,840
|
2,239
|
Deferred tax
|
1,815
|
1,788
|
1,945
|
Insurance liabilities
|
6,322
|
6,251
|
6,312
|
Subordinated liabilities
|
25,596
|
25,513
|
26,319
|
Liabilities of disposal groups
|
23,064
|
23,664
|
23,995
|
Total liabilities
|
1,339,973
|
1,328,390
|
1,430,814
|
Equity
|
|||
Non-controlling interests
|
1,200
|
1,215
|
1,234
|
Owners' equity*
|
|||
Called up share capital
|
6,528
|
15,397
|
15,318
|
Reserves
|
67,488
|
58,019
|
59,501
|
Total equity
|
75,216
|
74,631
|
76,053
|
Total liabilities and equity
|
1,415,189
|
1,403,021
|
1,506,867
|
* Owners' equity attributable to:
|
|||
Ordinary and B shareholders
|
69,272
|
68,672
|
70,075
|
Other equity owners
|
4,744
|
4,744
|
4,744
|
74,016
|
73,416
|
74,819
|
·
|
Total assets of £1,415.2 billion at 30 June 2012 were down £91.7 billion, 6%, compared with 31 December 2011.
This was principally driven by the Group's programme of deleveraging and reducing capital intensive assets, including Non-Core disposals and run-off, and the reduction in the mark-to-market value of derivatives.
|
·
|
Loans and advances to banks decreased by £6.2 billion, 7%, to £77.1 billion. Excluding reverse repurchase agreements and stock borrowing ('reverse repos'), down £1.8 billion, 4%, to £37.7 billion, bank placings declined £4.4 billion, 10%, to £39.4 billion.
|
·
|
Loans and advances to customers declined £20.4 billion, 4%, to £495.2 billion. Within this, reverse repurchase agreements were down £1.3 billion, 2%, to £60.2 billion. Customer lending decreased by £19.1 billion, 4%, to £435.0 billion, or £18.7 billion to £455.1 billion before impairments. This reflected planned reductions in Non-Core of £10.6 billion, along with declines in International Banking, £6.8 billion, Markets, £0.6 billion, UK Corporate, £0.5 billion and Ulster Bank, £0.2 billion, together with the effect of exchange rate and other movements, £3.6 billion. These were partially offset by growth in UK Retail, £2.2 billion, US Retail & Commercial, £1.3 billion and Wealth, £0.1 billion.
|
·
|
Debt securities were down £21.5 billion, 10%, to £187.6 billion, driven mainly by a reduction in Eurozone government and financial institution bonds within Markets and Group Treasury.
|
·
|
Settlement balance assets and liabilities increased £7.5 billion to £15.3 billion and £7.6 billion to £15.1 billion respectively as a result of increased customer activity from seasonal year-end lows.
|
·
|
Movements in the value of derivative assets, down £43.2 billion, 8%, to £486.4 billion, and liabilities, down £43.2 billion, 8%, to £480.7 billion, primarily reflect decreases in interest rate and credit derivative contracts, together with the effect of currency movements, with Sterling strengthening against both the US dollar and the Euro.
|
·
|
The reduction in assets and liabilities of disposal groups, down £4.4 billion, 17%, to £21.1 billion, and £0.9 billion, 4%, to £23.1 billion respectively, primarily reflects the disposal of RBS Aviation Capital in the second quarter.
|
·
|
Deposits by banks decreased £2.1 billion, 2%, to £106.7 billion, with a reduction in repurchase agreements and stock lending ('repos'), down £0.6 billion, 1%, to £39.1 billion and a decrease in inter-bank deposits, down £1.5 billion, 2%, to £67.6 billion.
|
·
|
Customer accounts decreased £1.2 billion to £501.7 billion. Within this, repos were broadly flat at £88.9 billion. Excluding repos, customer deposits were down £1.4 billion at £412.8 billion, reflecting decreases in International Banking, £2.2 billion, Markets, £1.9 billion, Non-Core, £0.7 billion and Ulster Bank, £0.6 billion, together with exchange and other movements, £2.2 billion. This was partially offset by increases in UK Retail, £4.8 billion, UK Corporate, £1.1 billion and Wealth, £0.3 billion.
|
·
|
Debt securities in issue decreased £42.8 billion, 26%, to £119.9 billion reflecting the maturity of the remaining notes issued under the UK Government's Credit Guarantee Scheme, £21.3 billion, and the reduction of commercial paper and medium term notes in issue in line with the Group's strategy.
|
·
|
Subordinated liabilities decreased by £0.7 billion, 3%, to £25.6 billion, primarily reflecting the net decrease in dated loan capital as a result of the liability management exercise completed in March 2012, with redemptions of £3.4 billion offset by the issuance of £2.8 billion new loan capital, together with exchange rate movements and other adjustments of £0.1 billion.
|
·
|
Owners' equity decreased by £0.8 billion, 1%, to £74.0 billion, due to the £1.9 billion attributable loss for the period together with movements in foreign exchange reserves, £0.5 billion and other reserve movements of £0.1 billion. Partially offsetting these reductions were positive movements in available-for-sale reserves, £0.5 billion and cash flow hedging reserves, £0.5 billion and share capital and reserve movements in respect of employee benefits, £0.7 billion.
|
Half year ended
|
Quarter ended
|
||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
||
%
|
%
|
%
|
%
|
||
Average yields, spreads and margins of the banking
business
|
|||||
Gross yield on interest-earning assets of banking business
|
3.14
|
3.30
|
3.13
|
3.15
|
|
Cost of interest-bearing liabilities of banking business
|
(1.52)
|
(1.59)
|
(1.47)
|
(1.57)
|
|
Interest spread of banking business
|
1.62
|
1.71
|
1.66
|
1.58
|
|
Benefit from interest-free funds
|
0.30
|
0.29
|
0.29
|
0.31
|
|
Net interest margin of banking business
|
1.92
|
2.00
|
1.95
|
1.89
|
|
Average interest rates
|
|||||
The Group's base rate
|
0.50
|
0.50
|
0.50
|
0.50
|
|
London inter-bank three month offered rates
|
|||||
- Sterling
|
1.02
|
0.81
|
0.99
|
1.06
|
|
- Eurodollar
|
0.49
|
0.29
|
0.47
|
0.51
|
|
- Euro
|
0.79
|
1.20
|
0.61
|
0.97
|
Half year ended
|
Half year ended
|
||||||
30 June 2012
|
30 June 2011
|
||||||
Average
|
Average
|
||||||
balance
|
Interest
|
Rate
|
balance
|
Interest
|
Rate
|
||
£m
|
£m
|
%
|
£m
|
£m
|
%
|
||
Assets
|
|||||||
Loans and advances to banks
|
82,588
|
282
|
0.69
|
65,606
|
336
|
1.03
|
|
Loans and advances to
customers
|
439,395
|
8,369
|
3.83
|
472,385
|
9,138
|
3.90
|
|
Debt securities
|
105,199
|
1,149
|
2.20
|
122,134
|
1,343
|
2.22
|
|
Interest-earning assets -
banking business (1,2,3)
|
627,182
|
9,800
|
3.14
|
660,125
|
10,817
|
3.30
|
|
Trading business (4)
|
246,256
|
281,771
|
|||||
Non-interest earning assets
|
618,586
|
532,429
|
|||||
Total assets
|
1,492,024
|
1,474,325
|
|||||
Memo: Funded assets
|
984,037
|
1,078,045
|
|||||
Liabilities
|
|||||||
Deposits by banks
|
42,965
|
334
|
1.56
|
65,895
|
504
|
1.54
|
|
Customer accounts
|
335,552
|
1,787
|
1.07
|
333,071
|
1,688
|
1.02
|
|
Debt securities in issue
|
109,934
|
1,290
|
2.36
|
173,647
|
1,743
|
2.02
|
|
Subordinated liabilities
|
22,297
|
336
|
3.03
|
23,300
|
318
|
2.75
|
|
Internal funding of trading
business
|
(6,884)
|
66
|
(1.93)
|
(51,811)
|
30
|
(0.12)
|
|
Interest-bearing liabilities -
banking business (1,2,3)
|
503,864
|
3,813
|
1.52
|
544,102
|
4,283
|
1.59
|
|
Trading business (4)
|
257,343
|
307,926
|
|||||
Non-interest-bearing liabilities
|
|||||||
- demand deposits
|
74,088
|
64,256
|
|||||
- other liabilities
|
582,768
|
483,682
|
|||||
Owners' equity
|
73,961
|
74,359
|
|||||
Total liabilities and
owners' equity
|
1,492,024
|
1,474,325
|
(1)
|
Interest receivable has been increased by nil (H1 2011 - £5 million) and interest payable has been decreased by £10 million (H1 2011 - nil) to exclude RFS Holdings minority interest. Related interest-earning assets and interest-bearing liabilities have also been adjusted.
|
(2)
|
Interest receivable has been increased by £9 million (H1 2011 - £5 million) and interest payable has been increased by £82 million (H1 2011 - £63 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.
|
(3)
|
Interest receivable has been increased by nil (H1 2011 - £2 million) and interest payable has been decreased by £80 million (H1 2011 - £57 million) in respect of non-recurring adjustments.
|
(4)
|
Interest receivable and interest payable on trading assets and liabilities are included in income from trading activities.
|
Quarter ended
|
Quarter ended
|
||||||
30 June 2012
|
31 March 2012
|
||||||
Average
|
Average
|
||||||
balance
|
Interest
|
Rate
|
balance
|
Interest
|
Rate
|
||
£m
|
£m
|
%
|
£m
|
£m
|
%
|
||
Assets
|
|||||||
Loans and advances to banks
|
78,151
|
134
|
0.69
|
87,025
|
148
|
0.68
|
|
Loans and advances to
customers
|
435,372
|
4,117
|
3.80
|
443,418
|
4,252
|
3.86
|
|
Debt securities
|
99,472
|
524
|
2.12
|
110,926
|
625
|
2.27
|
|
Interest-earning assets -
banking business (1)
|
612,995
|
4,775
|
3.13
|
641,369
|
5,025
|
3.15
|
|
Trading business (4)
|
241,431
|
251,081
|
|||||
Non-interest earning assets
|
603,888
|
633,284
|
|||||
Total assets
|
1,458,314
|
1,525,734
|
|||||
Memo: Funded assets
|
955,789
|
1,012,285
|
|||||
Liabilities
|
|||||||
Deposits by banks
|
41,543
|
154
|
1.49
|
44,387
|
180
|
1.63
|
|
Customer accounts
|
337,189
|
870
|
1.04
|
333,915
|
917
|
1.10
|
|
Debt securities in issue
|
96,977
|
541
|
2.24
|
122,891
|
749
|
2.45
|
|
Subordinated liabilities
|
22,064
|
190
|
3.46
|
22,530
|
146
|
2.61
|
|
Internal funding of trading
business
|
(7,336)
|
41
|
(2.25)
|
(6,432)
|
25
|
(1.56)
|
|
Interest-bearing liabilities -
banking business (1,2,3)
|
490,437
|
1,796
|
1.47
|
517,291
|
2,017
|
1.57
|
|
Trading business (4)
|
252,639
|
262,047
|
|||||
Non-interest-bearing liabilities
|
|||||||
- demand deposits
|
75,806
|
72,370
|
|||||
- other liabilities
|
565,310
|
600,226
|
|||||
Owners' equity
|
74,122
|
73,800
|
|||||
Total liabilities and
owners' equity
|
1,458,314
|
1,525,734
|
(1)
|
Interest receivable has been increased by £1 million (Q1 2012 - £8 million) and interest payable has been increased by £30 million (Q1 2012 - £52 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.
|
(2)
|
Interest payable has been decreased by £2 million (Q1 2012 - £8 million) to exclude RFS Holdings minority interest. Related interest-bearing liabilities have also been adjusted.
|
(3)
|
Interest payable has been decreased by £35 million (Q1 2012 - £45 million) in respect of non-recurring adjustments.
|
(4)
|
Interest receivable and interest payable on trading assets and liabilities are included in income from trading activities.
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Called-up share capital
|
||||||
At beginning of period
|
15,318
|
15,125
|
15,397
|
15,318
|
15,156
|
|
Ordinary shares issued
|
143
|
192
|
64
|
79
|
161
|
|
Share capital sub-division and consolidation
|
(8,933)
|
-
|
(8,933)
|
-
|
-
|
|
At end of period
|
6,528
|
15,317
|
6,528
|
15,397
|
15,317
|
|
Paid-in equity
|
||||||
At beginning and end of period
|
431
|
431
|
431
|
431
|
431
|
|
Share premium account
|
||||||
At beginning of period
|
24,001
|
23,922
|
24,027
|
24,001
|
23,922
|
|
Ordinary shares issued
|
197
|
1
|
171
|
26
|
1
|
|
At end of period
|
24,198
|
23,923
|
24,198
|
24,027
|
23,923
|
|
Merger reserve
|
||||||
At beginning of period
|
13,222
|
13,272
|
13,222
|
13,222
|
13,272
|
|
Transfer to retained earnings
|
-
|
(50)
|
-
|
-
|
(50)
|
|
At end of period
|
13,222
|
13,222
|
13,222
|
13,222
|
13,222
|
|
Available-for-sale reserve (1)
|
||||||
At beginning of period
|
(957)
|
(2,037)
|
(439)
|
(957)
|
(2,063)
|
|
Net unrealised gains
|
1,152
|
943
|
428
|
724
|
781
|
|
Realised (gains)/losses
|
(582)
|
429
|
(370)
|
(212)
|
626
|
|
Tax
|
(63)
|
(361)
|
(69)
|
6
|
(370)
|
|
At end of period
|
(450)
|
(1,026)
|
(450)
|
(439)
|
(1,026)
|
|
Cash flow hedging reserve
|
||||||
At beginning of period
|
879
|
(140)
|
921
|
879
|
(314)
|
|
Amount recognised in equity
|
1,218
|
825
|
928
|
290
|
811
|
|
Amount transferred from equity to earnings
|
(523)
|
(464)
|
(266)
|
(257)
|
(223)
|
|
Tax
|
(175)
|
(108)
|
(184)
|
9
|
(161)
|
|
At end of period
|
1,399
|
113
|
1,399
|
921
|
113
|
(1)
|
Analysis provided on page 110.
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Foreign exchange reserve
|
||||||
At beginning of period
|
4,775
|
5,138
|
4,227
|
4,775
|
4,754
|
|
Retranslation of net assets
|
(566)
|
(240)
|
82
|
(648)
|
189
|
|
Foreign currency gains/(losses) on hedges
of net assets
|
88
|
(40)
|
(8)
|
96
|
(116)
|
|
Tax
|
20
|
(24)
|
16
|
4
|
7
|
|
Recycled to profit or loss on disposal of
business (nil tax)
|
(3)
|
-
|
(3)
|
-
|
-
|
|
At end of period
|
4,314
|
4,834
|
4,314
|
4,227
|
4,834
|
|
Capital redemption reserve
|
||||||
At beginning of period
|
198
|
198
|
198
|
198
|
198
|
|
Share capital sub-division and consolidation
|
8,933
|
-
|
8,933
|
-
|
-
|
|
At end of period
|
9,131
|
198
|
9,131
|
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
|
18,929
|
21,239
|
17,405
|
18,929
|
20,713
|
|
(Loss)/profit attributable to ordinary and B
shareholders and other equity owners
|
||||||
- continuing operations
|
(1,911)
|
(1,429)
|
(387)
|
(1,524)
|
(899)
|
|
- discontinued operations
|
(3)
|
4
|
(3)
|
-
|
2
|
|
Transfer from merger reserve
|
-
|
50
|
-
|
-
|
50
|
|
Equity preference dividends paid
|
(76)
|
-
|
(76)
|
-
|
-
|
|
Actuarial losses recognised in retirement
benefit schemes
|
||||||
- tax
|
(38)
|
-
|
-
|
(38)
|
-
|
|
Loss on disposal of own shares held
|
(196)
|
-
|
(196)
|
-
|
-
|
|
Shares released for employee benefits
|
(129)
|
(207)
|
(116)
|
(13)
|
(166)
|
|
Share-based payments
|
||||||
- gross
|
92
|
67
|
47
|
45
|
29
|
|
- tax
|
(11)
|
2
|
(17)
|
6
|
(3)
|
|
At end of period
|
16,657
|
19,726
|
16,657
|
17,405
|
19,726
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Own shares held
|
||||||
At beginning of period
|
(769)
|
(808)
|
(765)
|
(769)
|
(785)
|
|
Disposal/(purchase) of own shares
|
449
|
6
|
451
|
(2)
|
(6)
|
|
Shares released for employee benefits
|
114
|
16
|
108
|
6
|
5
|
|
At end of period
|
(206)
|
(786)
|
(206)
|
(765)
|
(786)
|
|
Owners' equity at end of period
|
74,016
|
74,744
|
74,016
|
73,416
|
74,744
|
|
Non-controlling interests
|
||||||
At beginning of period
|
1,234
|
1,719
|
1,215
|
1,234
|
1,710
|
|
Currency translation adjustments and other
movements
|
(15)
|
(21)
|
(13)
|
(2)
|
(14)
|
|
(Loss)/profit attributable to non-controlling
interests
|
||||||
- continuing operations
|
(23)
|
(10)
|
(4)
|
(19)
|
(1)
|
|
- discontinued operations
|
4
|
27
|
(1)
|
5
|
19
|
|
Dividends paid
|
(6)
|
(39)
|
(6)
|
-
|
(39)
|
|
Movements in available-for-sale securities
|
||||||
- unrealised gains/(losses)
|
1
|
-
|
5
|
(4)
|
(1)
|
|
- realised losses/(gains)
|
20
|
(3)
|
3
|
17
|
-
|
|
- tax
|
-
|
1
|
-
|
-
|
-
|
|
Equity raised
|
1
|
-
|
1
|
-
|
-
|
|
Equity withdrawn and disposals
|
(16)
|
(176)
|
-
|
(16)
|
(176)
|
|
At end of period
|
1,200
|
1,498
|
1,200
|
1,215
|
1,498
|
|
Total equity at end of period
|
75,216
|
76,242
|
75,216
|
74,631
|
76,242
|
|
Total comprehensive (loss)/income
recognised in the statement of
changes in equity is attributable to:
|
||||||
Non-controlling interests
|
(13)
|
(6)
|
(10)
|
(3)
|
3
|
|
Ordinary and B shareholders
|
(1,386)
|
(465)
|
164
|
(1,550)
|
647
|
|
(1,399)
|
(471)
|
154
|
(1,553)
|
650
|
Half year ended
|
||
30 June
2012
|
30 June
2011
|
|
£m
|
£m
|
|
Operating activities
|
||
Operating loss before tax
|
(1,505)
|
(794)
|
Operating profit before tax on discontinued operations
|
6
|
38
|
Adjustments for non-cash items
|
4,969
|
1,503
|
Net cash inflow from trading activities
|
3,470
|
747
|
Changes in operating assets and liabilities
|
(20,487)
|
7,595
|
Net cash flows from operating activities before tax
|
(17,017)
|
8,342
|
Income taxes paid
|
(90)
|
(90)
|
Net cash flows from operating activities
|
(17,107)
|
8,252
|
Net cash flows from investing activities
|
18,697
|
(4,362)
|
Net cash flows from financing activities
|
(40)
|
(1,212)
|
Effects of exchange rate changes on cash and cash equivalents
|
(3,108)
|
482
|
Net (decrease)/increase in cash and cash equivalents
|
(1,558)
|
3,160
|
Cash and cash equivalents at beginning of period
|
152,655
|
152,530
|
Cash and cash equivalents at end of period
|
151,097
|
155,690
|
·
|
the requirements for comparative information in IAS 1 Presentation of Financial Statements and IAS 34 Interim Financial Reporting;
|
·
|
the classification of servicing equipment in IAS 16 Property, Plant and Equipment;
|
·
|
the accounting for the tax effect of distributions to holders of equity instruments in IAS 32 Financial Instruments: Presentation; and
|
·
|
the requirement to disclose segmental net assets in IAS 34.
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loans and advances to customers
|
8,369
|
9,128
|
4,117
|
4,252
|
4,535
|
|
Loans and advances to banks
|
282
|
336
|
134
|
148
|
164
|
|
Debt securities
|
1,140
|
1,341
|
523
|
617
|
705
|
|
Interest receivable
|
9,791
|
10,805
|
4,774
|
5,017
|
5,404
|
|
Customer accounts
|
1,784
|
1,684
|
870
|
914
|
853
|
|
Deposits by banks
|
347
|
508
|
156
|
191
|
249
|
|
Debt securities in issue
|
1,209
|
1,680
|
511
|
698
|
863
|
|
Subordinated liabilities
|
415
|
375
|
225
|
190
|
190
|
|
Internal funding of trading businesses
|
66
|
30
|
41
|
25
|
22
|
|
Interest payable
|
3,821
|
4,277
|
1,803
|
2,018
|
2,177
|
|
Net interest income
|
5,970
|
6,528
|
2,971
|
2,999
|
3,227
|
|
Fees and commissions receivable
|
2,937
|
3,342
|
1,450
|
1,487
|
1,700
|
|
Fees and commissions payable
|
||||||
- banking
|
(380)
|
(419)
|
(201)
|
(179)
|
(238)
|
|
- insurance related
|
(224)
|
(164)
|
(113)
|
(111)
|
(85)
|
|
Net fees and commissions
|
2,333
|
2,759
|
1,136
|
1,197
|
1,377
|
|
Foreign exchange
|
435
|
578
|
210
|
225
|
375
|
|
Interest rate
|
1,100
|
651
|
428
|
672
|
2
|
|
Credit
|
(893)
|
314
|
(94)
|
(799)
|
562
|
|
Other
|
227
|
439
|
113
|
114
|
208
|
|
Income from trading activities
|
869
|
1,982
|
657
|
212
|
1,147
|
|
Gain on redemption of own debt
|
577
|
255
|
-
|
577
|
255
|
|
Operating lease and other rental income
|
562
|
672
|
261
|
301
|
350
|
|
Own credit adjustments
|
(1,694)
|
(66)
|
(247)
|
(1,447)
|
228
|
|
Changes in the fair value of securities and
other financial assets and liabilities
|
55
|
292
|
(26)
|
81
|
224
|
|
Changes in the fair value of investment
properties
|
(56)
|
(52)
|
(88)
|
32
|
(27)
|
|
Profit on sale of securities
|
482
|
429
|
259
|
223
|
193
|
|
Profit on sale of property, plant and equipment
|
23
|
22
|
18
|
5
|
11
|
|
Profit/(loss) on sale of subsidiaries and
associates
|
143
|
26
|
155
|
(12)
|
55
|
|
Life business losses
|
(6)
|
(5)
|
(4)
|
(2)
|
(3)
|
|
Dividend income
|
33
|
33
|
17
|
16
|
18
|
|
Share of profits less losses of associated entities
|
1
|
15
|
5
|
(4)
|
8
|
|
Other income
|
104
|
167
|
44
|
60
|
85
|
|
Other operating (loss)/income
|
(353)
|
1,533
|
394
|
(747)
|
1,142
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Non-interest income (excluding
insurance net premium income)
|
3,426
|
6,529
|
2,187
|
1,239
|
3,921
|
|
Insurance net premium income
|
1,867
|
2,239
|
929
|
938
|
1,090
|
|
Total non-interest income
|
5,293
|
8,768
|
3,116
|
2,177
|
5,011
|
|
Total income
|
11,263
|
15,296
|
6,087
|
5,176
|
8,238
|
|
Staff costs
|
4,713
|
4,609
|
2,143
|
2,570
|
2,210
|
|
Premises and equipment
|
1,107
|
1,173
|
544
|
563
|
602
|
|
Other
|
2,172
|
2,673
|
1,156
|
1,016
|
1,752
|
|
Administrative expenses
|
7,992
|
8,455
|
3,843
|
4,149
|
4,564
|
|
Depreciation and amortisation
|
902
|
877
|
434
|
468
|
453
|
|
Operating expenses
|
8,894
|
9,332
|
4,277
|
4,617
|
5,017
|
|
Loan impairment losses
|
2,730
|
4,135
|
1,435
|
1,295
|
2,237
|
|
Securities impairment (recoveries)/losses
|
||||||
- sovereign debt impairment and related
interest rate hedge adjustments
|
-
|
842
|
-
|
-
|
842
|
|
- other
|
(81)
|
76
|
(100)
|
19
|
27
|
|
Impairment losses
|
2,649
|
5,053
|
1,335
|
1,314
|
3,106
|
Half year
ended
30 June
2012
|
Quarter ended
|
Year
ended
31 December
2011
|
||
30 June
2012
|
31 March
2012
|
|||
£m
|
£m
|
£m
|
£m
|
|
At beginning of period
|
745
|
689
|
745
|
-
|
Transfers from accruals and other liabilities
|
-
|
-
|
-
|
215
|
Charge to income statement
|
260
|
135
|
125
|
850
|
Utilisations
|
(417)
|
(236)
|
(181)
|
(320)
|
At end of period
|
588
|
588
|
689
|
745
|
Half year ended
|
||||||||
30 June 2012
|
30 June 2011
|
|||||||
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
RFS
MI
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
At beginning of period
|
8,414
|
11,469
|
19,883
|
7,866
|
10,316
|
-
|
18,182
|
|
Intra-group transfers
|
-
|
-
|
-
|
177
|
(177)
|
-
|
-
|
|
Currency translation and other adjustments
|
1
|
(316)
|
(315)
|
89
|
240
|
-
|
329
|
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
11
|
11
|
|
Amounts written-off
|
(991)
|
(934)
|
(1,925)
|
(1,018)
|
(912)
|
-
|
(1,930)
|
|
Recoveries of amounts previously written-off
|
127
|
53
|
180
|
80
|
206
|
-
|
286
|
|
Charge to income statement
|
||||||||
- continuing
|
1,515
|
1,215
|
2,730
|
1,662
|
2,473
|
-
|
4,135
|
|
- discontinued
|
-
|
-
|
-
|
-
|
-
|
(11)
|
(11)
|
|
Unwind of discount (recognised in interest
income)
|
(122)
|
(134)
|
(256)
|
(104)
|
(139)
|
-
|
(243)
|
|
At end of period
|
8,944
|
11,353
|
20,297
|
8,752
|
12,007
|
-
|
20,759
|
Quarter ended
|
||||||||||||
30 June 2012
|
31 March 2012
|
30 June 2011
|
||||||||||
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
RFS
MI
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
At beginning of period
|
8,797
|
11,414
|
20,211
|
8,414
|
11,469
|
19,883
|
8,416
|
10,842
|
-
|
19,258
|
||
Transfers to disposal
groups
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9
|
-
|
9
|
||
Currency translation and
other adjustments
|
9
|
(236)
|
(227)
|
(8)
|
(80)
|
(88)
|
33
|
145
|
-
|
178
|
||
Disposals
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
11
|
||
Amounts written-off
|
(586)
|
(494)
|
(1,080)
|
(405)
|
(440)
|
(845)
|
(504)
|
(474)
|
-
|
(978)
|
||
Recoveries of amounts
previously written-off
|
65
|
20
|
85
|
62
|
33
|
95
|
41
|
126
|
-
|
167
|
||
Charge to income
statement
|
||||||||||||
- continuing
|
719
|
716
|
1,435
|
796
|
499
|
1,295
|
810
|
1,427
|
-
|
2,237
|
||
- discontinued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(11)
|
(11)
|
||
Unwind of discount
(recognised in interest
income)
|
(60)
|
(67)
|
(127)
|
(62)
|
(67)
|
(129)
|
(44)
|
(68)
|
-
|
(112)
|
||
At end of period
|
8,944
|
11,353
|
20,297
|
8,797
|
11,414
|
20,211
|
8,752
|
12,007
|
-
|
20,759
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loss before tax
|
(1,505)
|
(794)
|
(101)
|
(1,404)
|
(678)
|
|
Expected tax credit
|
369
|
210
|
25
|
344
|
179
|
|
Sovereign debt impairment where no
deferred tax asset recognised
|
-
|
(183)
|
-
|
-
|
(183)
|
|
Derecognition of deferred tax asset in respect
of losses in Australia
|
(182)
|
-
|
(21)
|
(161)
|
-
|
|
Other losses in period where no deferred
tax asset recognised
|
(253)
|
(268)
|
(80)
|
(173)
|
(102)
|
|
Foreign profits taxed at other rates
|
(211)
|
(300)
|
(109)
|
(102)
|
(100)
|
|
UK tax rate change - deferred tax impact
|
(46)
|
(87)
|
(16)
|
(30)
|
-
|
|
Unrecognised timing differences
|
14
|
(10)
|
14
|
-
|
(15)
|
|
Items not allowed for tax
|
||||||
- losses on strategic disposals and
write-downs
|
(4)
|
(10)
|
-
|
(4)
|
(7)
|
|
- UK bank levy
|
(37)
|
-
|
(19)
|
(18)
|
-
|
|
- employee share schemes
|
(29)
|
(8)
|
(14)
|
(15)
|
(4)
|
|
- other disallowable items
|
(80)
|
(102)
|
(29)
|
(51)
|
(66)
|
|
Non-taxable items
|
||||||
- gain on sale of RBS Aviation Capital
|
27
|
-
|
27
|
-
|
-
|
|
- gain on sale of Global Merchant Services
|
-
|
12
|
-
|
-
|
-
|
|
- other non-taxable items
|
26
|
21
|
2
|
24
|
9
|
|
Taxable foreign exchange movements
|
(2)
|
-
|
(3)
|
1
|
(2)
|
|
Losses brought forward and utilised
|
11
|
29
|
(4)
|
15
|
13
|
|
Adjustments in respect of prior periods
|
(32)
|
51
|
(63)
|
31
|
56
|
|
Actual tax charge
|
(429)
|
(645)
|
(290)
|
(139)
|
(222)
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
RBS Sempra Commodities JV
|
4
|
(5)
|
4
|
-
|
4
|
|
RFS Holdings BV Consortium Members
|
(35)
|
24
|
(16)
|
(19)
|
14
|
|
Other
|
12
|
(2)
|
7
|
5
|
-
|
|
(Loss)/profit attributable to non-controlling
interests
|
(19)
|
17
|
(5)
|
(14)
|
18
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
Earnings
|
||||||
Loss from continuing operations attributable to
ordinary and B shareholders (£m)
|
(1,987)
|
(1,429)
|
(463)
|
(1,524)
|
(899)
|
|
(Loss)/profit from discontinued operations
attributable to ordinary and B shareholders (£m)
|
(3)
|
4
|
(3)
|
-
|
2
|
|
Ordinary shares in issue during the period
(millions)
|
5,812
|
5,689
|
5,854
|
5,770
|
5,697
|
|
Effect of convertible B shares in issue during
the period (millions)
|
5,100
|
5,100
|
5,100
|
5,100
|
5,100
|
|
Weighted average number of ordinary shares and effect of convertible B shares in issue during the period (millions)
|
10,912
|
10,789
|
10,954
|
10,870
|
10,797
|
|
Basic loss per ordinary and B share from
continuing operations
|
(18.2p)
|
(13.2p)
|
(4.2p)
|
(14.0p)
|
(8.3p)
|
|
Own credit adjustments
|
21.5p
|
1.6p
|
4.1p
|
17.4p
|
(2.3p)
|
|
Asset Protection Scheme
|
0.3p
|
4.3p
|
-
|
0.3p
|
1.1p
|
|
Payment Protection Insurance costs
|
1.8p
|
5.8p
|
0.9p
|
0.9p
|
5.8p
|
|
Sovereign debt impairment
|
-
|
7.8p
|
-
|
-
|
7.8p
|
|
Amortisation of purchased intangible assets
|
0.7p
|
0.7p
|
0.3p
|
0.3p
|
0.4p
|
|
Integration and restructuring costs
|
4.8p
|
2.5p
|
1.7p
|
3.2p
|
1.5p
|
|
Gain on redemption of own debt
|
(4.0p)
|
(2.3p)
|
-
|
(4.0p)
|
(2.3p)
|
|
Strategic disposals
|
(1.3p)
|
(0.3p)
|
(1.4p)
|
0.1p
|
(0.5p)
|
|
Bonus tax
|
-
|
0.2p
|
-
|
-
|
0.1p
|
|
Adjusted earnings per ordinary and B share from continuing operations
|
5.6p
|
7.1p
|
1.4p
|
4.2p
|
3.3p
|
|
Loss from Non-Core divisions attributable to
ordinary shareholders
|
4.8p
|
6.9p
|
3.0p
|
1.8p
|
3.6p
|
|
Core adjusted earnings per ordinary
and B share from continuing operations
|
10.4p
|
14.0p
|
4.4p
|
6.0p
|
6.9p
|
|
Core impairment losses
|
5.4p
|
6.2p
|
2.5p
|
2.9p
|
3.3p
|
|
Pre-impairment Core adjusted
earnings per ordinary and B share
|
15.8p
|
20.2p
|
6.9p
|
8.9p
|
10.2p
|
|
Memo: Core adjusted earnings per
ordinary and B share from continuing
operations assuming normalised tax
rate of 24.5% (2011 - 26.5%)
|
21.3p
|
26.8p
|
9.7p
|
11.6p
|
11.6p
|
|
Diluted loss per ordinary and B share from continuing operations
|
(18.2p)
|
(13.2p)
|
(4.2p)
|
(14.0p)
|
(8.3p)
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Half year ended 30 June 2012
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,989
|
508
|
2,497
|
(1,288)
|
-
|
(295)
|
914
|
UK Corporate
|
1,528
|
884
|
2,412
|
(1,051)
|
-
|
(357)
|
1,004
|
Wealth
|
357
|
236
|
593
|
(462)
|
-
|
(22)
|
109
|
International Banking (1)
|
485
|
618
|
1,103
|
(777)
|
-
|
(62)
|
264
|
Ulster Bank
|
325
|
95
|
420
|
(258)
|
-
|
(717)
|
(555)
|
US Retail & Commercial
|
988
|
583
|
1,571
|
(1,193)
|
-
|
(47)
|
331
|
Markets (2)
|
48
|
2,752
|
2,800
|
(1,704)
|
-
|
(21)
|
1,075
|
Direct Line Group (3)
|
152
|
1,748
|
1,900
|
(456)
|
(1,225)
|
-
|
219
|
Central items
|
(4)
|
7
|
3
|
(147)
|
-
|
(32)
|
(176)
|
Core
|
5,868
|
7,431
|
13,299
|
(7,336)
|
(1,225)
|
(1,553)
|
3,185
|
Non-Core (4)
|
112
|
158
|
270
|
(525)
|
-
|
(1,096)
|
(1,351)
|
Managed basis
|
5,980
|
7,589
|
13,569
|
(7,861)
|
(1,225)
|
(2,649)
|
1,834
|
Reconciling items
|
|||||||
Own credit adjustments (5)
|
-
|
(2,974)
|
(2,974)
|
-
|
-
|
-
|
(2,974)
|
Asset Protection Scheme (6)
|
-
|
(45)
|
(45)
|
-
|
-
|
-
|
(45)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(260)
|
-
|
-
|
(260)
|
Amortisation of purchased intangible
assets
|
-
|
-
|
-
|
(99)
|
-
|
-
|
(99)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(673)
|
-
|
-
|
(673)
|
Gain on redemption of own debt
|
-
|
577
|
577
|
-
|
-
|
-
|
577
|
Strategic disposals
|
-
|
152
|
152
|
-
|
-
|
-
|
152
|
RFS Holdings minority interest
|
(10)
|
(6)
|
(16)
|
(1)
|
-
|
-
|
(17)
|
Statutory basis
|
5,970
|
5,293
|
11,263
|
(8,894)
|
(1,225)
|
(2,649)
|
(1,505)
|
(1)
|
Reallocation of £9 million between net interest income and non-interest income in respect of funding costs of rental assets.
|
(2)
|
Reallocation of £8 million between net interest income and non-interest income to record interest on financial assets and liabilities designated as at fair value through profit or loss.
|
(3)
|
Total income includes £163 million investment income, of which £90 million is included in net interest income and £73 million in non-interest income. Reallocation of £62 million between non-interest income and net interest income in respect of instalment income.
|
(4)
|
Reallocation of £89 million between net interest income and non-interest income in respect of funding costs of rental assets, £91 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £2 million.
|
(5)
|
Comprises £1,280 million loss included in 'Income from trading activities' and £1,694 million loss 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)
|
|
Half year ended 30 June 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
2,184
|
637
|
2,821
|
(1,366)
|
-
|
(402)
|
1,053
|
UK Corporate
|
1,581
|
899
|
2,480
|
(1,064)
|
-
|
(327)
|
1,089
|
Wealth
|
325
|
229
|
554
|
(416)
|
-
|
(8)
|
130
|
International Banking (1)
|
583
|
729
|
1,312
|
(839)
|
-
|
(98)
|
375
|
Ulster Bank
|
363
|
102
|
465
|
(278)
|
-
|
(730)
|
(543)
|
US Retail & Commercial
|
922
|
554
|
1,476
|
(1,063)
|
-
|
(176)
|
237
|
Markets (2)
|
56
|
3,220
|
3,276
|
(1,934)
|
-
|
14
|
1,356
|
Direct Line Group (3)
|
177
|
1,939
|
2,116
|
(422)
|
(1,488)
|
-
|
206
|
Central items
|
(76)
|
70
|
(6)
|
27
|
1
|
2
|
24
|
Core
|
6,115
|
8,379
|
14,494
|
(7,355)
|
(1,487)
|
(1,725)
|
3,927
|
Non-Core (4)
|
420
|
981
|
1,401
|
(658)
|
(218)
|
(2,486)
|
(1,961)
|
Managed basis
|
6,535
|
9,360
|
15,895
|
(8,013)
|
(1,705)
|
(4,211)
|
1,966
|
Reconciling items
|
|||||||
Own credit adjustments (5)
|
-
|
(236)
|
(236)
|
-
|
-
|
-
|
(236)
|
Asset Protection Scheme (6)
|
-
|
(637)
|
(637)
|
-
|
-
|
-
|
(637)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(850)
|
-
|
-
|
(850)
|
Sovereign debt impairment
|
-
|
-
|
-
|
-
|
-
|
(733)
|
(733)
|
Interest rate hedge adjustments on
impaired available-for-sale sovereign
debt
|
-
|
-
|
-
|
-
|
-
|
(109)
|
(109)
|
Amortisation of purchased intangible
assets
|
-
|
-
|
-
|
(100)
|
-
|
-
|
(100)
|
Integration and restructuring costs
|
(2)
|
(3)
|
(5)
|
(348)
|
-
|
-
|
(353)
|
Gain on redemption of own debt
|
-
|
255
|
255
|
-
|
-
|
-
|
255
|
Strategic disposals
|
-
|
27
|
27
|
-
|
-
|
-
|
27
|
Bonus tax
|
-
|
-
|
-
|
(22)
|
-
|
-
|
(22)
|
RFS Holdings minority interest
|
(5)
|
2
|
(3)
|
1
|
-
|
-
|
(2)
|
Statutory basis
|
6,528
|
8,768
|
15,296
|
(9,332)
|
(1,705)
|
(5,053)
|
(794)
|
(1)
|
Reallocation of £21 million between net interest income and non-interest income in respect of funding costs of rental assets.
|
(2)
|
Reallocation of £6 million between net interest income and non-interest income to record interest in financial assets and liabilities designated as at fair value through profit or loss.
|
(3)
|
Total income includes £133 million investment income, of which £107 million is included in net interest income and £26 million in non-interest income. Reallocation of £70 million between non-interest income and net interest income in respect of instalment income.
|
(4)
|
Reallocation of £105 million between net interest income and non-interest income in respect of funding costs of rental assets, £102 million and to record interest in financial assets and liabilities designated as at fair value through profit or loss, £3 million.
|
(5)
|
Comprises £170 million loss included in 'Income from trading activities' and £66 million loss 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 30 June 2012
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
988
|
242
|
1,230
|
(653)
|
-
|
(140)
|
437
|
UK Corporate
|
772
|
439
|
1,211
|
(518)
|
-
|
(181)
|
512
|
Wealth
|
178
|
125
|
303
|
(227)
|
-
|
(12)
|
64
|
International Banking
|
234
|
327
|
561
|
(367)
|
-
|
(27)
|
167
|
Ulster Bank
|
160
|
46
|
206
|
(128)
|
-
|
(323)
|
(245)
|
US Retail & Commercial
|
492
|
323
|
815
|
(558)
|
-
|
(28)
|
229
|
Markets
|
32
|
1,034
|
1,066
|
(796)
|
-
|
(19)
|
251
|
Direct Line Group (1)
|
68
|
866
|
934
|
(223)
|
(576)
|
-
|
135
|
Central items
|
1
|
110
|
111
|
(145)
|
-
|
2
|
(32)
|
Core
|
2,925
|
3,512
|
6,437
|
(3,615)
|
(576)
|
(728)
|
1,518
|
Non-Core (2)
|
48
|
(47)
|
1
|
(262)
|
-
|
(607)
|
(868)
|
Managed basis
|
2,973
|
3,465
|
6,438
|
(3,877)
|
(576)
|
(1,335)
|
650
|
Reconciling items
|
|||||||
Own credit adjustments (3)
|
-
|
(518)
|
(518)
|
-
|
-
|
-
|
(518)
|
Asset Protection Scheme (4)
|
-
|
(2)
|
(2)
|
-
|
-
|
-
|
(2)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(135)
|
-
|
-
|
(135)
|
Amortisation of purchased intangible
assets
|
-
|
-
|
-
|
(51)
|
-
|
-
|
(51)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(213)
|
-
|
-
|
(213)
|
Strategic disposals
|
-
|
160
|
160
|
-
|
-
|
-
|
160
|
RFS Holdings minority interest
|
(2)
|
11
|
9
|
(1)
|
-
|
-
|
8
|
Statutory basis
|
2,971
|
3,116
|
6,087
|
(4,277)
|
(576)
|
(1,335)
|
(101)
|
(1)
|
Total income includes £73 million investment income, of which £37 million is included in net interest income and £36 million in non-interest income. Reallocation of £31 million between non-interest income and net interest income in respect of instalment income.
|
(2)
|
Reallocation of £38 million between net interest income and non-interest income in respect of funding costs of rental assets, £40 million and to record interest in financial assets and liabilities designated as fair value through profit or loss, £2 million.
|
(3)
|
Comprises £271 million loss included in 'Income from trading activities' and £247 million loss included in 'Other operating income' on a statutory basis.
|
(4)
|
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 March 2012
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,001
|
266
|
1,267
|
(635)
|
-
|
(155)
|
477
|
UK Corporate
|
756
|
445
|
1,201
|
(533)
|
-
|
(176)
|
492
|
Wealth
|
179
|
111
|
290
|
(235)
|
-
|
(10)
|
45
|
International Banking (1)
|
251
|
291
|
542
|
(410)
|
-
|
(35)
|
97
|
Ulster Bank
|
165
|
49
|
214
|
(130)
|
-
|
(394)
|
(310)
|
US Retail & Commercial
|
496
|
260
|
756
|
(635)
|
-
|
(19)
|
102
|
Markets (2)
|
16
|
1,718
|
1,734
|
(908)
|
-
|
(2)
|
824
|
Direct Line Group (3)
|
84
|
882
|
966
|
(233)
|
(649)
|
-
|
84
|
Central items
|
(5)
|
(103)
|
(108)
|
(2)
|
-
|
(34)
|
(144)
|
Core
|
2,943
|
3,919
|
6,862
|
(3,721)
|
(649)
|
(825)
|
1,667
|
Non-Core (4)
|
64
|
205
|
269
|
(263)
|
-
|
(489)
|
(483)
|
Managed basis
|
3,007
|
4,124
|
7,131
|
(3,984)
|
(649)
|
(1,314)
|
1,184
|
Reconciling items
|
|||||||
Own credit adjustments (5)
|
-
|
(2,456)
|
(2,456)
|
-
|
-
|
-
|
(2,456)
|
Asset Protection Scheme (6)
|
-
|
(43)
|
(43)
|
-
|
-
|
-
|
(43)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(125)
|
-
|
-
|
(125)
|
Amortisation of purchased intangible
assets
|
-
|
-
|
-
|
(48)
|
-
|
-
|
(48)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(460)
|
-
|
-
|
(460)
|
Gain on redemption of own debt
|
-
|
577
|
577
|
-
|
-
|
-
|
577
|
Strategic disposals
|
-
|
(8)
|
(8)
|
-
|
-
|
-
|
(8)
|
RFS Holdings minority interest
|
(8)
|
(17)
|
(25)
|
-
|
-
|
-
|
(25)
|
Statutory basis
|
2,999
|
2,177
|
5,176
|
(4,617)
|
(649)
|
(1,314)
|
(1,404)
|
(1)
|
Reallocation of £9 million between net interest income and non-interest income in respect of funding costs of rental assets.
|
(2)
|
Reallocation of £8 million between net interest income and non-interest income to record interest on financial assets and liabilities designated as at fair value through profit or loss.
|
(3)
|
Total income includes £90 million of investment income, of which £53 million is included in net interest income and £37 million in non-interest income. Reallocation of £31 million between non-interest income and net interest income in respect of instalment income.
|
(4)
|
Reallocation of £51 million between net interest income and non-interest income in respect of funding costs of rental assets.
|
(5)
|
Comprises £1,009 million loss included in 'Income from trading activities' and £1,447 million loss 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 30 June 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,098
|
333
|
1,431
|
(688)
|
-
|
(208)
|
535
|
UK Corporate
|
770
|
448
|
1,218
|
(526)
|
-
|
(220)
|
472
|
Wealth
|
168
|
115
|
283
|
(220)
|
-
|
(3)
|
60
|
International Banking (1)
|
290
|
375
|
665
|
(412)
|
-
|
(104)
|
149
|
Ulster Bank
|
182
|
51
|
233
|
(142)
|
-
|
(269)
|
(178)
|
US Retail & Commercial
|
470
|
279
|
749
|
(541)
|
-
|
(65)
|
143
|
Markets (2)
|
3
|
1,165
|
1,168
|
(855)
|
-
|
14
|
327
|
Direct Line Group (3)
|
89
|
957
|
1,046
|
(203)
|
(704)
|
-
|
139
|
Central items
|
(58)
|
81
|
23
|
30
|
1
|
2
|
56
|
Core
|
3,012
|
3,804
|
6,816
|
(3,557)
|
(703)
|
(853)
|
1,703
|
Non-Core (4)
|
221
|
745
|
966
|
(335)
|
(90)
|
(1,411)
|
(870)
|
Managed basis
|
3,233
|
4,549
|
7,782
|
(3,892)
|
(793)
|
(2,264)
|
833
|
Reconciling items
|
|||||||
Own credit adjustments (5)
|
-
|
324
|
324
|
-
|
-
|
-
|
324
|
Asset Protection Scheme (6)
|
-
|
(168)
|
(168)
|
-
|
-
|
-
|
(168)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(850)
|
-
|
-
|
(850)
|
Sovereign debt impairment
|
-
|
-
|
-
|
-
|
-
|
(733)
|
(733)
|
Interest rate hedge adjustments on
impaired available-for-sale sovereign
debt
|
-
|
-
|
-
|
-
|
-
|
(109)
|
(109)
|
Amortisation of purchased
intangible assets
|
-
|
-
|
-
|
(56)
|
-
|
-
|
(56)
|
Integration and restructuring costs
|
-
|
1
|
1
|
(209)
|
-
|
-
|
(208)
|
Gain on redemption of own debt
|
-
|
255
|
255
|
-
|
-
|
-
|
255
|
Strategic disposals
|
-
|
50
|
50
|
-
|
-
|
-
|
50
|
Bonus tax
|
-
|
-
|
-
|
(11)
|
-
|
-
|
(11)
|
RFS Holdings minority interest
|
(6)
|
-
|
(6)
|
1
|
-
|
-
|
(5)
|
Statutory basis
|
3,227
|
5,011
|
8,238
|
(5,017)
|
(793)
|
(3,106)
|
(678)
|
(1)
|
Reallocation of £11 million between net interest income and non-interest income in respect of funding costs of rental assets.
|
(2)
|
Reallocation of £3 million between net interest income and non-interest income to record interest in financial assets and liabilities designated as at fair value through profit or loss.
|
(3)
|
Total income includes £69 million investment income, of which £54 million is included in net interest income and £15 million in non-interest income. Reallocation of £35 million between non-interest income and net interest income in respect of instalment income.
|
(4)
|
Reallocation of £52 million between net interest income and non-interest income in respect of funding costs of rental assets, £51 million and to record interest in financial assets and liabilities designated as at fair value through profit or loss, £1 million.
|
(5)
|
Comprises £96 million gain included in 'Income from trading activities' and £228 million gain included in 'Other operating income' on a statutory basis.
|
(6)
|
Included in 'Income from trading activities' on a statutory basis.
|
Half year ended
|
|||||||
30 June 2012
|
30 June 2011
|
||||||
External
|
Inter
segment
|
Total
|
External
|
Inter
segment
|
Total
|
||
Total revenue
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
UK Retail
|
3,277
|
320
|
3,597
|
3,440
|
204
|
3,644
|
|
UK Corporate
|
2,541
|
40
|
2,581
|
2,532
|
39
|
2,571
|
|
Wealth
|
526
|
401
|
927
|
501
|
353
|
854
|
|
International Banking
|
1,409
|
189
|
1,598
|
1,609
|
204
|
1,813
|
|
Ulster Bank
|
557
|
(8)
|
549
|
636
|
2
|
638
|
|
US Retail & Commercial
|
1,755
|
68
|
1,823
|
1,715
|
108
|
1,823
|
|
Markets
|
3,199
|
2,805
|
6,004
|
3,850
|
3,589
|
7,439
|
|
Direct Line Group
|
2,296
|
5
|
2,301
|
2,386
|
4
|
2,390
|
|
Central items
|
1,270
|
8,379
|
9,649
|
1,459
|
6,032
|
7,491
|
|
Core
|
16,830
|
12,199
|
29,029
|
18,128
|
10,535
|
28,663
|
|
Non-Core
|
1,322
|
498
|
1,820
|
2,754
|
171
|
2,925
|
|
Managed basis
|
18,152
|
12,697
|
30,849
|
20,882
|
10,706
|
31,588
|
|
Reconciling items
|
|||||||
Own credit adjustments
|
(2,974)
|
-
|
(2,974)
|
(236)
|
(236)
|
||
Asset Protection Scheme
|
(45)
|
-
|
(45)
|
(637)
|
-
|
(637)
|
|
Integration and restructuring costs
|
-
|
-
|
-
|
(5)
|
-
|
(5)
|
|
Gain on redemption of own debt
|
577
|
-
|
577
|
255
|
-
|
255
|
|
Strategic disposals
|
152
|
-
|
152
|
27
|
-
|
27
|
|
RFS Holdings minority interest
|
(4)
|
-
|
(4)
|
(3)
|
-
|
(3)
|
|
Elimination of intra-group transactions
|
-
|
(12,697)
|
(12,697)
|
-
|
(10,706)
|
(10,706)
|
|
Statutory basis
|
15,858
|
-
|
15,858
|
20,283
|
-
|
20,283
|
Quarter ended
|
|||||||||||
30 June 2012
|
31 March 2012
|
30 June 2011
|
|||||||||
External
|
Inter
segment
|
Total
|
External
|
Inter
segment
|
Total
|
External
|
Inter
segment
|
Total
|
|||
Total revenue
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
UK Retail
|
1,627
|
178
|
1,805
|
1,650
|
142
|
1,792
|
1,744
|
88
|
1,832
|
||
UK Corporate
|
1,262
|
22
|
1,284
|
1,279
|
18
|
1,297
|
1,249
|
18
|
1,267
|
||
Wealth
|
266
|
190
|
456
|
260
|
211
|
471
|
253
|
185
|
438
|
||
International Banking
|
709
|
89
|
798
|
700
|
100
|
800
|
833
|
113
|
946
|
||
Ulster Bank
|
267
|
(2)
|
265
|
290
|
(6)
|
284
|
309
|
2
|
311
|
||
US Retail & Commercial
|
900
|
32
|
932
|
855
|
36
|
891
|
861
|
52
|
913
|
||
Markets
|
1,265
|
1,294
|
2,559
|
1,934
|
1,511
|
3,445
|
1,517
|
1,879
|
3,396
|
||
Direct Line Group
|
1,138
|
2
|
1,140
|
1,158
|
3
|
1,161
|
1,187
|
2
|
1,189
|
||
Central items
|
701
|
4,478
|
5,179
|
569
|
3,901
|
4,470
|
762
|
3,063
|
3,825
|
||
Core
|
8,135
|
6,283
|
14,418
|
8,695
|
5,916
|
14,611
|
8,715
|
5,402
|
14,117
|
||
Non-Core
|
502
|
350
|
852
|
820
|
148
|
968
|
1,632
|
116
|
1,748
|
||
Managed basis
|
8,637
|
6,633
|
15,270
|
9,515
|
6,064
|
15,579
|
10,347
|
5,518
|
15,865
|
||
Reconciling items
|
|||||||||||
Own credit adjustments
|
(518)
|
-
|
(518)
|
(2,456)
|
(2,456)
|
324
|
-
|
324
|
|||
Asset Protection Scheme
|
(2)
|
-
|
(2)
|
(43)
|
(43)
|
(168)
|
-
|
(168)
|
|||
Integration and restructuring
costs
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
||
Gain on redemption of
own debt
|
-
|
-
|
-
|
577
|
-
|
577
|
255
|
-
|
255
|
||
Strategic disposals
|
160
|
-
|
160
|
(8)
|
-
|
(8)
|
50
|
-
|
50
|
||
RFS Holdings minority
interest
|
13
|
-
|
13
|
(17)
|
-
|
(17)
|
(6)
|
-
|
(6)
|
||
Elimination of intra-group
transactions
|
-
|
(6,633)
|
(6,633)
|
-
|
(6,064)
|
(6,064)
|
-
|
(5,518)
|
(5,518)
|
||
Statutory basis
|
8,290
|
-
|
8,290
|
7,568
|
-
|
7,568
|
10,803
|
-
|
10,803
|
30 June
2012
|
31 March
2012
|
31 December
2011
|
|
Total assets
|
£m
|
£m
|
£m
|
UK Retail
|
116,849
|
116,255
|
114,469
|
UK Corporate
|
113,655
|
113,140
|
114,237
|
Wealth
|
21,285
|
21,325
|
21,718
|
International Banking
|
61,480
|
63,719
|
69,987
|
Ulster Bank
|
33,293
|
33,614
|
34,810
|
US Retail & Commercial
|
75,084
|
73,693
|
75,791
|
Markets
|
774,443
|
740,332
|
826,947
|
Direct Line Group
|
13,559
|
13,430
|
12,912
|
Central items
|
124,120
|
134,780
|
130,466
|
Core
|
1,333,768
|
1,310,288
|
1,401,337
|
Non-Core
|
80,590
|
91,823
|
104,726
|
1,414,358
|
1,402,111
|
1,506,063
|
|
RFS Holdings minority interest
|
831
|
910
|
804
|
1,415,189
|
1,403,021
|
1,506,867
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Discontinued operations
|
||||||
Total income
|
16
|
17
|
8
|
8
|
9
|
|
Operating expenses
|
(2)
|
(1)
|
(1)
|
(1)
|
-
|
|
Impairment losses
|
-
|
11
|
-
|
-
|
11
|
|
Profit before tax
|
14
|
27
|
7
|
7
|
20
|
|
Tax
|
(5)
|
(7)
|
(2)
|
(3)
|
(4)
|
|
Profit after tax
|
9
|
20
|
5
|
4
|
16
|
|
Businesses acquired exclusively with a
view to disposal
|
||||||
(Loss)/profit after tax
|
(8)
|
11
|
(9)
|
1
|
5
|
|
Profit/(loss) from discontinued operations,
net of tax
|
1
|
31
|
(4)
|
5
|
21
|
30 June 2012
|
31 March
2012
£m
|
31 December
2011
£m
|
|||
UK branch
based
businesses
|
Other
|
Total
|
|||
£m
|
£m
|
£m
|
|||
Assets of disposal groups
|
|||||
Cash and balances at central banks
|
90
|
50
|
140
|
87
|
127
|
Loans and advances to banks
|
-
|
88
|
88
|
112
|
87
|
Loans and advances to customers
|
18,608
|
1,092
|
19,700
|
19,264
|
19,405
|
Debt securities and equity shares
|
-
|
36
|
36
|
5
|
5
|
Derivatives
|
372
|
4
|
376
|
368
|
439
|
Intangible assets
|
-
|
-
|
-
|
15
|
15
|
Settlement balances
|
-
|
2
|
2
|
4
|
14
|
Property, plant and equipment
|
114
|
1
|
115
|
4,609
|
4,749
|
Other assets
|
4
|
441
|
445
|
438
|
456
|
Discontinued operations and other disposal groups
|
19,188
|
1,714
|
20,902
|
24,902
|
25,297
|
Assets acquired exclusively with a view to disposal
|
-
|
167
|
167
|
158
|
153
|
19,188
|
1,881
|
21,069
|
25,060
|
25,450
|
|
Liabilities of disposal groups
|
|||||
Deposits by banks
|
1
|
-
|
1
|
83
|
1
|
Customer accounts
|
21,729
|
802
|
22,531
|
22,281
|
22,610
|
Derivatives
|
56
|
5
|
61
|
49
|
126
|
Settlement balances
|
-
|
-
|
-
|
-
|
8
|
Other liabilities
|
15
|
446
|
461
|
1,239
|
1,233
|
Discontinued operations and other disposal groups
|
21,801
|
1,253
|
23,054
|
23,652
|
23,978
|
Liabilities acquired exclusively with a view to disposal
|
-
|
10
|
10
|
12
|
17
|
21,801
|
1,263
|
23,064
|
23,664
|
23,995
|
Gross
loans
|
REIL
|
Impairment
provisions
|
|
£m
|
£m
|
£m
|
|
Residential mortgages
|
5,849
|
197
|
34
|
Personal lending
|
1,782
|
325
|
267
|
Property
|
5,519
|
422
|
136
|
Construction
|
562
|
160
|
60
|
Service industries and business activities
|
4,824
|
286
|
153
|
Other
|
839
|
43
|
42
|
Latent
|
-
|
-
|
75
|
Total
|
19,375
|
1,433
|
767
|
HFT (1)
|
DFV (2)
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|
30 June 2012
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
||||||||
Cash and balances at central
banks
|
-
|
-
|
-
|
78,647
|
78,647
|
|||
Loans and advances to banks
|
||||||||
- reverse repos
|
37,165
|
-
|
-
|
540
|
37,705
|
|||
- other
|
18,857
|
-
|
-
|
20,579
|
39,436
|
|||
Loans and advances to
customers
|
||||||||
- reverse repos
|
59,680
|
-
|
-
|
516
|
60,196
|
|||
- other
|
24,542
|
206
|
-
|
402,355
|
7,862
|
434,965
|
||
Debt securities
|
92,194
|
873
|
89,336
|
5,223
|
187,626
|
|||
Equity shares
|
11,019
|
640
|
1,432
|
-
|
13,091
|
|||
Settlement balances
|
-
|
-
|
-
|
15,312
|
15,312
|
|||
Derivatives (5)
|
486,432
|
486,432
|
||||||
Intangible assets
|
14,888
|
14,888
|
||||||
Property, plant and equipment
|
11,337
|
11,337
|
||||||
Deferred tax
|
3,502
|
3,502
|
||||||
Prepayments, accrued
income and other assets
|
-
|
-
|
-
|
1,490
|
9,493
|
10,983
|
||
Assets of disposal groups
|
21,069
|
21,069
|
||||||
729,889
|
1,719
|
90,768
|
524,662
|
7,862
|
60,289
|
1,415,189
|
||
Liabilities
|
||||||||
Deposits by banks
|
||||||||
- repos
|
33,077
|
-
|
6,048
|
39,125
|
||||
- other
|
33,615
|
-
|
34,004
|
67,619
|
||||
Customer accounts
|
||||||||
- repos
|
83,463
|
-
|
5,487
|
88,950
|
||||
- other
|
14,356
|
5,752
|
392,661
|
412,769
|
||||
Debt securities in issue
|
10,780
|
30,355
|
78,720
|
119,855
|
||||
Settlement balances
|
-
|
-
|
15,126
|
15,126
|
||||
Short positions
|
38,376
|
-
|
38,376
|
|||||
Derivatives (5)
|
480,745
|
480,745
|
||||||
Accruals, deferred income
and other liabilities
|
-
|
-
|
1,748
|
16
|
17,056
|
18,820
|
||
Retirement benefit liabilities
|
1,791
|
1,791
|
||||||
Deferred tax
|
1,815
|
1,815
|
||||||
Insurance liabilities
|
6,322
|
6,322
|
||||||
Subordinated liabilities
|
-
|
923
|
24,673
|
25,596
|
||||
Liabilities of disposal groups
|
23,064
|
23,064
|
||||||
694,412
|
37,030
|
558,467
|
16
|
50,048
|
1,339,973
|
|||
Equity
|
75,216
|
|||||||
1,415,189
|
HFT (1)
|
DFV (2)
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|
31 March 2012
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
||||||||
Cash and balances at central
banks
|
-
|
-
|
-
|
82,363
|
82,363
|
|||
Loans and advances to banks
|
||||||||
- reverse repos
|
32,232
|
-
|
-
|
2,394
|
34,626
|
|||
- other
|
17,055
|
-
|
-
|
19,009
|
36,064
|
|||
Loans and advances to
customers
|
||||||||
- reverse repos
|
50,039
|
-
|
-
|
6,464
|
56,503
|
|||
- other
|
24,142
|
254
|
-
|
408,031
|
7,979
|
440,406
|
||
Debt securities
|
92,250
|
818
|
97,381
|
5,482
|
195,931
|
|||
Equity shares
|
14,903
|
784
|
1,916
|
-
|
17,603
|
|||
Settlement balances
|
-
|
-
|
-
|
20,970
|
20,970
|
|||
Derivatives (5)
|
453,354
|
453,354
|
||||||
Intangible assets
|
14,771
|
14,771
|
||||||
Property, plant and equipment
|
11,442
|
11,442
|
||||||
Deferred tax
|
3,849
|
3,849
|
||||||
Prepayments, accrued
income and other assets
|
-
|
-
|
-
|
1,341
|
8,738
|
10,079
|
||
Assets of disposal groups
|
25,060
|
25,060
|
||||||
683,975
|
1,856
|
99,297
|
546,054
|
7,979
|
63,860
|
1,403,021
|
||
Liabilities
|
||||||||
Deposits by banks
|
||||||||
- repos
|
26,926
|
-
|
14,489
|
41,415
|
||||
- other
|
30,967
|
-
|
34,768
|
65,735
|
||||
Customer accounts
|
||||||||
- repos
|
68,308
|
-
|
18,995
|
87,303
|
||||
- other
|
13,957
|
5,755
|
390,495
|
410,207
|
||||
Debt securities in issue
|
10,692
|
33,317
|
98,934
|
142,943
|
||||
Settlement balances
|
-
|
-
|
17,597
|
17,597
|
||||
Short positions
|
37,322
|
-
|
37,322
|
|||||
Derivatives (5)
|
446,534
|
446,534
|
||||||
Accruals, deferred income
and other liabilities
|
-
|
-
|
1,672
|
17
|
18,589
|
20,278
|
||
Retirement benefit liabilities
|
1,840
|
1,840
|
||||||
Deferred tax
|
1,788
|
1,788
|
||||||
Insurance liabilities
|
6,251
|
6,251
|
||||||
Subordinated liabilities
|
-
|
1,006
|
24,507
|
25,513
|
||||
Liabilities of disposal groups
|
23,664
|
23,664
|
||||||
634,706
|
40,078
|
601,457
|
17
|
52,132
|
1,328,390
|
|||
Equity
|
74,631
|
|||||||
1,403,021
|
HFT (1)
|
DFV (2)
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|
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 (5)
|
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
|
||
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 (5)
|
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
|
(1)
|
Held-for-trading.
|
(2)
|
Designated as at fair value.
|
(3)
|
Available-for-sale.
|
(4)
|
Loans and receivables.
|
(5)
|
Held-for-trading derivatives include hedging derivatives.
|
30 June
2012
|
31 March
2012
|
31 December
2011
|
|
£m
|
£m
|
£m
|
|
CVA
|
|||
- Monoline insurers
|
481
|
991
|
1,198
|
- Credit derivative product companies
|
479
|
624
|
1,034
|
- Other counterparties
|
2,334
|
2,014
|
2,254
|
3,294
|
3,629
|
4,486
|
|
Bid-offer, liquidity and other reserves
|
2,207
|
2,228
|
2,704
|
Valuation reserves
|
5,501
|
5,857
|
7,190
|
·
|
The gross exposure to monolines reduced in the first half of the year from £1.9 billion to £0.9 billion primarily due to trade restructurings and unwinds and an increase in underlying asset prices. The CVA decreased on a total basis reflecting the lower exposure, and also on a relative basis (from 63% to 51%) due to the impact of restructurings and unwinds as well as tighter credit spreads.
|
·
|
The exposure to CDPCs decreased from £1.9 billion to £1.1 billion. This was primarily driven by tighter credit spreads of underlying reference instruments, together with the impact of restructuring certain exposures. The CVA decreased on an absolute basis in line with the decrease in exposure and also on a relative basis (from 55% to 42%) due to the restructuring of certain exposures.
|
·
|
The CVA held against exposure to other counterparties increased primarily due to counterparty rating downgrades and increased weighted average life assumptions, partially offset by tighter credit spreads.
|
·
|
Within other reserves, bid-offer reserves decreased due to risk reduction and the impact of Greek government debt restructuring. Other reserves were also lower across a range of businesses and products.
|
·
|
The gross exposure to monolines reduced from £1.6 billion to £0.9 billion primarily due to trade restructurings and unwinds. The CVA decreased on a total basis reflecting the lower exposure, and also on a relative basis (from 60% to 51%) due to the impact of trade restructurings and unwinds.
|
·
|
The exposure to CDPCs was stable as the impact of restructuring certain exposures was offset by wider credit spreads. The CVA decreased on a total basis and also on a relative basis (from 56% to 42%) due to restructuring of certain exposures.
|
·
|
Other counterparty CVA increased primarily due to counterparty rating downgrades, increased weighted average life assumptions and wider credit spreads.
|
Cumulative own credit adjustment (1)
|
Debt securities in issue (2)
|
Subordinated
liabilities
DFV
£m
|
Total
£m
|
Derivatives
£m
|
Total (3)
£m
|
||
HFT
£m
|
DFV
£m
|
Total
£m
|
|||||
30 June 2012
|
(323)
|
1,040
|
717
|
572
|
1,289
|
452
|
1,741
|
31 March 2012
|
91
|
1,207
|
1,298
|
520
|
1,818
|
466
|
2,284
|
31 December 2011
|
882
|
2,647
|
3,529
|
679
|
4,208
|
602
|
4,810
|
Carrying values of underlying liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
||
30 June 2012
|
10.8
|
30.3
|
41.1
|
0.9
|
42.0
|
||
31 March 2012
|
10.7
|
33.3
|
44.0
|
1.0
|
45.0
|
||
31 December 2011
|
11.5
|
35.7
|
47.2
|
0.9
|
48.1
|
(1)
|
The own credit fair value adjustment does not alter cash flows and is not used for performance management. It is disregarded for regulatory capital reporting purposes 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.
|
·
|
The total own credit adjustment decreased significantly during the first half of the year reflecting tightening of credit spreads.
|
·
|
Senior issued debt valuation adjustments are determined with reference to secondary debt issuance spreads. At 30 June 2012, the five year level tightened to 246 basis points from 451 basis points at the year end, reflecting strengthened investor perceptions.
|
·
|
Significant tightening of credit spreads, buy-backs exceeding issuances and the impact of buying back certain securities at lower spreads than at issuance, resulted in overall negative own credit adjustment in respect of HFT debt securities at 30 June 2012.
|
·
|
Derivative liability own credit adjustment decreased as credit default swaps spreads tightened.
|
30 June 2012
|
|||||||
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
|
-
|
37.2
|
-
|
37.2
|
-
|
-
|
|
- collateral
|
-
|
18.3
|
-
|
18.3
|
-
|
-
|
|
- other
|
-
|
0.2
|
0.4
|
0.6
|
30
|
(50)
|
|
-
|
55.7
|
0.4
|
56.1
|
30
|
(50)
|
||
Loans and advances to customers
|
|||||||
- reverse repos
|
-
|
59.7
|
-
|
59.7
|
-
|
-
|
|
- collateral
|
-
|
22.2
|
-
|
22.2
|
-
|
-
|
|
- other
|
-
|
2.2
|
0.3
|
2.5
|
80
|
(20)
|
|
-
|
84.1
|
0.3
|
84.4
|
80
|
(20)
|
||
Debt securities
|
|||||||
- UK government
|
18.3
|
-
|
-
|
18.3
|
-
|
-
|
|
- US government
|
33.6
|
6.1
|
-
|
39.7
|
-
|
-
|
|
- other government
|
43.0
|
11.2
|
-
|
54.2
|
-
|
-
|
|
- corporate
|
-
|
4.8
|
0.2
|
5.0
|
20
|
(20)
|
|
- other financial institutions
|
1.8
|
57.8
|
5.6
|
65.2
|
370
|
(220)
|
|
96.7
|
79.9
|
5.8
|
182.4
|
390
|
(240)
|
||
Equity shares
|
10.6
|
1.5
|
1.0
|
13.1
|
140
|
(150)
|
|
Derivatives
|
|||||||
- foreign exchange
|
-
|
60.4
|
1.4
|
61.8
|
170
|
(70)
|
|
- interest rate
|
0.1
|
399.7
|
0.7
|
400.5
|
50
|
(50)
|
|
- equities and commodities
|
-
|
5.5
|
0.2
|
5.7
|
-
|
-
|
|
- credit
|
-
|
15.6
|
2.8
|
18.4
|
490
|
(330)
|
|
0.1
|
481.2
|
5.1
|
486.4
|
710
|
(450)
|
||
107.4
|
702.4
|
12.6
|
822.4
|
1,350
|
(910)
|
||
Proportion
|
13.1%
|
85.4%
|
1.5%
|
100%
|
|||
Of which
|
|||||||
Core
|
107.0
|
693.0
|
5.7
|
805.7
|
|||
Non-Core
|
0.4
|
9.4
|
6.9
|
16.7
|
|||
107.4
|
702.4
|
12.6
|
822.4
|
31 March 2012
|
|||||||
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
|
-
|
32.2
|
-
|
32.2
|
-
|
-
|
|
- collateral
|
-
|
16.4
|
-
|
16.4
|
-
|
-
|
|
- other
|
-
|
0.3
|
0.4
|
0.7
|
30
|
(50)
|
|
-
|
48.9
|
0.4
|
49.3
|
30
|
(50)
|
||
Loans and advances to customers
|
|||||||
- reverse repos
|
-
|
50.0
|
-
|
50.0
|
-
|
-
|
|
- collateral
|
-
|
21.2
|
-
|
21.2
|
-
|
-
|
|
- other
|
-
|
2.9
|
0.3
|
3.2
|
80
|
(20)
|
|
-
|
74.1
|
0.3
|
74.4
|
80
|
(20)
|
||
Debt securities
|
|||||||
- UK government
|
18.7
|
-
|
-
|
18.7
|
-
|
-
|
|
- US government
|
32.8
|
4.8
|
-
|
37.6
|
-
|
-
|
|
- other government
|
49.4
|
8.3
|
-
|
57.7
|
-
|
-
|
|
- corporate
|
-
|
5.0
|
0.3
|
5.3
|
20
|
(20)
|
|
- other financial institutions
|
2.0
|
63.6
|
5.5
|
71.1
|
450
|
(130)
|
|
102.9
|
81.7
|
5.8
|
190.4
|
470
|
(150)
|
||
Equity shares
|
14.7
|
2.0
|
0.9
|
17.6
|
130
|
(140)
|
|
Derivatives
|
|||||||
- foreign exchange
|
-
|
61.5
|
1.8
|
63.3
|
120
|
(120)
|
|
- interest rate
|
0.2
|
364.5
|
0.9
|
365.6
|
70
|
(90)
|
|
- equities and commodities
|
0.1
|
5.8
|
0.2
|
6.1
|
-
|
-
|
|
- credit
|
-
|
15.5
|
2.9
|
18.4
|
540
|
(280)
|
|
0.3
|
447.3
|
5.8
|
453.4
|
730
|
(490)
|
||
117.9
|
654.0
|
13.2
|
785.1
|
1,440
|
(850)
|
||
Proportion
|
15.0%
|
83.3%
|
1.7%
|
100%
|
|||
Of which
|
|||||||
Core
|
117.4
|
643.2
|
6.2
|
766.8
|
|||
Non-Core
|
0.5
|
10.8
|
7.0
|
18.3
|
|||
117.9
|
654.0
|
13.2
|
785.1
|
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%
|
|||
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
|
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
30 June 2012
|
|||||||
Debt securities
|
|||||||
- UK government
|
11.9
|
-
|
-
|
11.9
|
-
|
-
|
|
- US government
|
17.3
|
2.8
|
-
|
20.1
|
-
|
-
|
|
- other government
|
12.3
|
5.2
|
-
|
17.5
|
-
|
-
|
|
- corporate
|
-
|
2.5
|
0.1
|
2.6
|
10
|
(10)
|
|
- other financial institutions
|
0.2
|
33.3
|
3.7
|
37.2
|
210
|
(100)
|
|
41.7
|
43.8
|
3.8
|
89.3
|
220
|
(110)
|
||
Equity shares
|
0.2
|
0.7
|
0.5
|
1.4
|
90
|
(90)
|
|
41.9
|
44.5
|
4.3
|
90.7
|
310
|
(200)
|
||
Of which
|
|||||||
Core
|
41.9
|
43.0
|
0.7
|
85.6
|
|||
Non-Core
|
-
|
1.5
|
3.6
|
5.1
|
|||
41.9
|
44.5
|
4.3
|
90.7
|
||||
31 March 2012
|
|||||||
Debt securities
|
|||||||
- UK government
|
11.9
|
-
|
-
|
11.9
|
-
|
-
|
|
- US government
|
18.0
|
2.6
|
-
|
20.6
|
-
|
-
|
|
- other government
|
16.4
|
3.6
|
-
|
20.0
|
-
|
-
|
|
- corporate
|
-
|
2.1
|
0.1
|
2.2
|
10
|
(10)
|
|
- other financial institutions
|
0.1
|
38.4
|
4.2
|
42.7
|
260
|
(30)
|
|
46.4
|
46.7
|
4.3
|
97.4
|
270
|
(40)
|
||
Equity shares
|
0.3
|
1.2
|
0.4
|
1.9
|
70
|
(80)
|
|
46.7
|
47.9
|
4.7
|
99.3
|
340
|
(120)
|
||
Of which
|
|||||||
Core
|
46.6
|
45.8
|
0.6
|
93.0
|
|||
Non-Core
|
0.1
|
2.1
|
4.1
|
6.3
|
|||
46.7
|
47.9
|
4.7
|
99.3
|
||||
31 December 2011
|
|||||||
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
|
30 June 2012
|
|||||||
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Deposits by banks
|
|||||||
- repos
|
-
|
33.1
|
-
|
33.1
|
-
|
-
|
|
- collateral
|
-
|
31.9
|
-
|
31.9
|
-
|
-
|
|
- other
|
-
|
1.6
|
0.1
|
1.7
|
-
|
(90)
|
|
-
|
66.6
|
0.1
|
66.7
|
-
|
(90)
|
||
Customer accounts
|
|||||||
- repos
|
-
|
83.5
|
-
|
83.5
|
-
|
-
|
|
- collateral
|
-
|
9.8
|
-
|
9.8
|
-
|
-
|
|
- other
|
-
|
10.3
|
-
|
10.3
|
20
|
(20)
|
|
-
|
103.6
|
-
|
103.6
|
20
|
(20)
|
||
Debt securities in issue
|
-
|
38.3
|
2.8
|
41.1
|
70
|
(70)
|
|
Short positions
|
32.4
|
5.9
|
0.1
|
38.4
|
20
|
(20)
|
|
Derivatives
|
|||||||
- foreign exchange
|
-
|
70.1
|
0.7
|
70.8
|
110
|
(30)
|
|
- interest rate
|
0.2
|
382.4
|
0.5
|
383.1
|
40
|
(40)
|
|
- equities and commodities
|
-
|
8.5
|
0.8
|
9.3
|
10
|
(10)
|
|
- credit
|
-
|
16.4
|
1.1
|
17.5
|
50
|
(80)
|
|
0.2
|
477.4
|
3.1
|
480.7
|
210
|
(160)
|
||
Subordinated liabilities
|
-
|
0.9
|
-
|
0.9
|
-
|
-
|
|
32.6
|
692.7
|
6.1
|
731.4
|
320
|
(360)
|
||
Proportion
|
4.5%
|
94.7%
|
0.8%
|
100%
|
|||
Of which
|
|||||||
Core
|
32.6
|
688.4
|
5.8
|
726.8
|
|||
Non-Core
|
-
|
4.3
|
0.3
|
4.6
|
|||
32.6
|
692.7
|
6.1
|
731.4
|
31 March 2012
|
|||||||
Level 3 sensitivity (1)
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
Liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Deposits by banks
|
|||||||
- repos
|
-
|
26.9
|
-
|
26.9
|
-
|
-
|
|
- collateral
|
-
|
29.4
|
-
|
29.4
|
-
|
-
|
|
- other
|
-
|
1.6
|
-
|
1.6
|
-
|
(70)
|
|
-
|
57.9
|
-
|
57.9
|
-
|
(70)
|
||
Customer accounts
|
|||||||
- repos
|
-
|
68.3
|
-
|
68.3
|
-
|
-
|
|
- collateral
|
-
|
8.8
|
-
|
8.8
|
-
|
-
|
|
- other
|
-
|
10.9
|
-
|
10.9
|
30
|
(30)
|
|
-
|
88.0
|
-
|
88.0
|
30
|
(30)
|
||
Debt securities in issue
|
-
|
41.8
|
2.2
|
44.0
|
60
|
(60)
|
|
Short positions
|
31.4
|
5.7
|
0.2
|
37.3
|
-
|
(30)
|
|
Derivatives
|
|||||||
- foreign exchange
|
-
|
68.6
|
1.0
|
69.6
|
50
|
(50)
|
|
- interest rate
|
0.2
|
348.7
|
0.7
|
349.6
|
70
|
(60)
|
|
- equities and commodities
|
-
|
8.9
|
0.8
|
9.7
|
10
|
(10)
|
|
- credit - APS (2)
|
-
|
-
|
0.1
|
0.1
|
50
|
-
|
|
- credit - other
|
-
|
16.4
|
1.2
|
17.6
|
60
|
(90)
|
|
0.2
|
442.6
|
3.8
|
446.6
|
240
|
(210)
|
||
Subordinated liabilities
|
-
|
1.0
|
-
|
1.0
|
-
|
-
|
|
31.6
|
637.0
|
6.2
|
674.8
|
330
|
(400)
|
||
Proportion
|
4.7%
|
94.4%
|
0.9%
|
100%
|
|||
Of which
|
|||||||
Core
|
31.6
|
632.7
|
5.8
|
670.1
|
|||
Non-Core
|
-
|
4.3
|
0.4
|
4.7
|
|||
31.6
|
637.0
|
6.2
|
674.8
|
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
|
-
|
-
|
|
34.8
|
715.0
|
6.3
|
756.1
|
610
|
(470)
|
||
Proportion
|
4.6%
|
94.6%
|
0.8%
|
100%
|
|||
Of which
|
|||||||
Core
|
34.8
|
708.9
|
5.7
|
749.4
|
|||
Non-Core
|
-
|
6.1
|
0.6
|
6.7
|
|||
34.8
|
715.0
|
6.3
|
756.1
|
(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. 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. In particular, for some of the portfolios, the sensitivities may be negatively correlated where a downward movement in one asset would produce an upward movement in another, but due to the additive presentation above, this correlation cannot be observed.
|
(2)
|
Asset Protection Scheme.
|
1 January
2012
|
(Losses)/
gains
|
Purchases
and issues
|
Sales and
settlements
|
FX (2)
|
30 June
2012
|
Gains/(losses)
recorded in
the income
statement
relating to
instruments
held at
30 June
2012
|
||||
Level 3 transfers
|
||||||||||
In
|
Out
|
|||||||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Assets
|
||||||||||
Fair value through
profit or loss:
|
||||||||||
Loans and
advances
|
760
|
(1)
|
5
|
(16)
|
69
|
(82)
|
(3)
|
732
|
(5)
|
|
Debt securities
|
2,243
|
181
|
546
|
(86)
|
367
|
(1,301)
|
(4)
|
1,946
|
43
|
|
Equity shares
|
573
|
8
|
33
|
(27)
|
134
|
(193)
|
(6)
|
522
|
4
|
|
Derivatives
|
6,732
|
(933)
|
26
|
(259)
|
372
|
(772)
|
(26)
|
5,140
|
(1,002)
|
|
10,308
|
(745)
|
610
|
(388)
|
942
|
(2,348)
|
(39)
|
8,340
|
(960)
|
||
AFS:
|
||||||||||
Debt securities
|
5,697
|
106
|
86
|
(410)
|
-
|
(1,637)
|
1
|
3,843
|
(67)
|
|
Equity shares
|
395
|
63
|
20
|
-
|
9
|
(12)
|
(8)
|
467
|
7
|
|
6,092
|
169
|
106
|
(410)
|
9
|
(1,649)
|
(7)
|
4,310
|
(60)
|
||
16,400
|
(576)
|
716
|
(798)
|
951
|
(3,997)
|
(46)
|
12,650
|
(1,020)
|
||
Liabilities
|
||||||||||
Deposits
|
22
|
49
|
-
|
-
|
-
|
-
|
(1)
|
70
|
(7)
|
|
Debt securities
in issue
|
2,199
|
34
|
107
|
(79)
|
827
|
(328)
|
(9)
|
2,751
|
34
|
|
Short positions
|
291
|
(155)
|
-
|
-
|
33
|
(21)
|
1
|
149
|
90
|
|
Derivatives
|
3,811
|
(437)
|
92
|
(206)
|
390
|
(542)
|
(18)
|
3,090
|
(668)
|
|
Other
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
6,323
|
(509)
|
199
|
(285)
|
1,250
|
(891)
|
(27)
|
6,060
|
(551)
|
||
Net losses (1)
|
(67)
|
(469)
|
(1)
|
Losses of £176 million and gains of £109 million were recognised in the income statement and statement of comprehensive income during the first half of 2012.
|
(2)
|
Foreign exchange movements.
|
Half year ended
|
Quarter ended
|
|||||
30 June
2012
|
30 June
2011
|
30 June
2012
|
31 March
2012
|
30 June
2011
|
||
Available-for-sale reserve
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
At beginning of period
|
(957)
|
(2,037)
|
(439)
|
(957)
|
(2,063)
|
|
Unrealised losses on Greek sovereign debt
|
-
|
(842)
|
-
|
-
|
(842)
|
|
Impairment of Greek sovereign debt
|
-
|
842
|
-
|
-
|
842
|
|
Other unrealised net gains
|
1,152
|
1,785
|
428
|
724
|
1,623
|
|
Realised net gains
|
(582)
|
(413)
|
(370)
|
(212)
|
(216)
|
|
Tax
|
(63)
|
(361)
|
(69)
|
6
|
(370)
|
|
At end of period
|
(450)
|
(1,026)
|
(450)
|
(439)
|
(1,026)
|
30 June 2012
|
31 March 2012
|
31 December 2011
|
|||||||||
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
|
21,706
|
802
|
22,508
|
22,660
|
921
|
23,581
|
23,702
|
1,330
|
25,032
|
||
Other contingent liabilities
|
11,234
|
232
|
11,466
|
11,582
|
223
|
11,805
|
10,667
|
245
|
10,912
|
||
32,940
|
1,034
|
33,974
|
34,242
|
1,144
|
35,386
|
34,369
|
1,575
|
35,944
|
|||
Commitments
|
|||||||||||
Undrawn formal standby
facilities, credit lines and
other commitments to lend
|
221,091
|
6,941
|
228,032
|
225,237
|
11,575
|
236,812
|
227,419
|
12,544
|
239,963
|
||
Other commitments
|
1,303
|
70
|
1,373
|
666
|
1,919
|
2,585
|
301
|
2,611
|
2,912
|
||
222,394
|
7,011
|
229,405
|
225,903
|
13,494
|
239,397
|
227,720
|
15,155
|
242,875
|
|||
Total contingent liabilities
and commitments
|
255,334
|
8,045
|
263,379
|
260,145
|
14,638
|
274,783
|
262,089
|
16,730
|
278,819
|
Moody's
|
S&P
|
Fitch
|
||||||
Long-term
|
Short-term
|
Long-term
|
Short-term
|
Long-term
|
Short-term
|
|||
RBS Group plc
|
Baa1
|
P-2
|
A-
|
A-2
|
A
|
F1
|
||
RBS plc
|
A3
|
P-2
|
A
|
A-1
|
A
|
F1
|
||
NatWest Plc
|
A3
|
P-2
|
A
|
A-1
|
A
|
F1
|
||
RBS N.V.
|
A3
|
P-2
|
A
|
A-1
|
A
|
F1
|
||
RBS Citizens, N.A/Citizens
Bank of Pennsylvania
|
A3
|
P-2
|
A
|
A-1
|
A-
|
F1
|
||
Ulster Bank Ltd/Ulster Bank
Ireland Ltd
|
Baa2
|
P-2
|
BBB+
|
A-2
|
A-
|
F1
|
THE ROYAL BANK OF SCOTLAND GROUP plc (Registrant)
|
By:
|
/s/ Jan Cargill
|
Name:
Title:
|
Jan Cargill
Deputy Secretary
|