Form 20-F X
|
Form 40-F ___
|
Yes
|
___ |
No X
|
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Interest receivable
|
16,740
|
18,530
|
3,973
|
4,207
|
4,439
|
|
Interest payable
|
(5,759)
|
(7,128)
|
(1,209)
|
(1,427)
|
(1,666)
|
|
Net interest income
|
10,981
|
11,402
|
2,764
|
2,780
|
2,773
|
|
Fees and commissions receivable
|
5,460
|
5,709
|
1,370
|
1,382
|
1,374
|
|
Fees and commissions payable
|
(942)
|
(834)
|
(244)
|
(238)
|
(245)
|
|
Income from trading activities
|
2,685
|
1,675
|
177
|
444
|
474
|
|
Gain on redemption of own debt
|
175
|
454
|
(29)
|
13
|
-
|
|
Other operating income/(loss)
|
1,398
|
(465)
|
31
|
35
|
227
|
|
Non-interest income
|
8,776
|
6,539
|
1,305
|
1,636
|
1,830
|
|
Total income
|
19,757
|
17,941
|
4,069
|
4,416
|
4,603
|
|
Staff costs
|
(7,163)
|
(8,188)
|
(1,541)
|
(1,895)
|
(1,656)
|
|
Premises and equipment
|
(2,348)
|
(2,232)
|
(700)
|
(544)
|
(592)
|
|
Other administrative expenses
|
(7,244)
|
(5,593)
|
(3,960)
|
(1,103)
|
(2,506)
|
|
Depreciation and amortisation
|
(1,410)
|
(1,802)
|
(336)
|
(338)
|
(498)
|
|
Write-down of goodwill and other intangible assets
|
(1,403)
|
(124)
|
(1,403)
|
-
|
(124)
|
|
Operating expenses
|
(19,568)
|
(17,939)
|
(7,940)
|
(3,880)
|
(5,376)
|
|
Profit/(loss) before impairment losses
|
189
|
2
|
(3,871)
|
536
|
(773)
|
|
Impairment losses
|
(8,432)
|
(5,279)
|
(5,112)
|
(1,170)
|
(1,454)
|
|
Operating loss before tax
|
(8,243)
|
(5,277)
|
(8,983)
|
(634)
|
(2,227)
|
|
Tax credit/(charge)
|
(382)
|
(441)
|
377
|
(81)
|
(39)
|
|
Loss from continuing operations
|
(8,625)
|
(5,718)
|
(8,606)
|
(715)
|
(2,266)
|
|
Profit/(loss) from discontinued operations, net of tax
|
||||||
- Direct Line Group
|
127
|
(184)
|
-
|
-
|
(351)
|
|
- Other
|
21
|
12
|
15
|
(5)
|
6
|
|
Profit/(loss) from discontinued operations,
|
||||||
net of tax
|
148
|
(172)
|
15
|
(5)
|
(345)
|
|
Loss for the period
|
(8,477)
|
(5,890)
|
(8,591)
|
(720)
|
(2,611)
|
|
Non-controlling interests
|
(120)
|
136
|
3
|
(6)
|
108
|
|
Preference share and other dividends
|
(398)
|
(301)
|
(114)
|
(102)
|
(115)
|
|
Loss attributable to ordinary and
|
||||||
B shareholders
|
(8,995)
|
(6,055)
|
(8,702)
|
(828)
|
(2,618)
|
|
Basic and diluted loss per ordinary and equivalent
|
||||||
B share from continuing operations
|
(81.3p)
|
(54.5p)
|
(77.3p)
|
(7.4p)
|
(21.6p)
|
|
Basic and diluted loss per ordinary and equivalent
|
||||||
B share from continuing and discontinued operations
|
(80.3p)
|
(55.0p)
|
(77.3p)
|
(7.4p)
|
(23.6p)
|
(1)
|
In the income statement above, one-off and other items as shown on page 32 are included in the appropriate captions. A reconciliation between the income statement above and the managed view income statement on page 23 is given in Appendix 2 to this announcement.
|
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loss for the period
|
(8,477)
|
(5,890)
|
(8,591)
|
(720)
|
(2,611)
|
|
Items that do not qualify for reclassification
|
||||||
Actuarial gains/(losses) on defined benefit plans
|
446
|
(2,158)
|
446
|
-
|
(2,158)
|
|
Tax
|
(246)
|
352
|
(83)
|
(163)
|
429
|
|
200
|
(1,806)
|
363
|
(163)
|
(1,729)
|
||
Items that do qualify for reclassification
|
||||||
Available-for-sale financial assets
|
(406)
|
645
|
(103)
|
430
|
(70)
|
|
Cash flow hedges
|
(2,291)
|
1,006
|
(667)
|
(88)
|
(126)
|
|
Currency translation
|
(229)
|
(900)
|
(328)
|
(1,211)
|
169
|
|
Tax
|
1,014
|
(152)
|
203
|
85
|
118
|
|
(1,912)
|
599
|
(895)
|
(784)
|
91
|
||
Other comprehensive loss after tax
|
(1,712)
|
(1,207)
|
(532)
|
(947)
|
(1,638)
|
|
Total comprehensive loss for the period
|
(10,189)
|
(7,097)
|
(9,123)
|
(1,667)
|
(4,249)
|
|
Total comprehensive loss is attributable to:
|
||||||
Non-controlling interests
|
137
|
(129)
|
16
|
(13)
|
(104)
|
|
Preference shareholders
|
349
|
273
|
99
|
98
|
99
|
|
Paid-in equity holders
|
49
|
28
|
15
|
4
|
16
|
|
Ordinary and B shareholders
|
(10,724)
|
(7,269)
|
(9,253)
|
(1,756)
|
(4,260)
|
|
(10,189)
|
(7,097)
|
(9,123)
|
(1,667)
|
(4,249)
|
·
|
The movement in available-for-sale financial assets during the year and quarter reflects net realised gains on high quality UK, US and German sovereign bonds.
|
·
|
Cash flow hedging losses in both the year and Q4 2013 largely result from increases in Sterling and US dollar swap rates in the main durations of the underlying portfolio.
|
·
|
Currency translation losses during the year are principally due to the strengthening of Sterling
against the US dollar, 2.3%, partially offset by weakening against the Euro, 2.1%. Currency translation losses during the fourth quarter arose mainly from the 2.2% strengthening of Sterling against the US dollar.
|
·
|
Actuarial gains on defined benefit plans primarily relate to the higher value of assets of the UK pension schemes and changes in the discount rate. Both of these improvements were driven by improving market conditions, particularly yields on AA rated corporate bonds. These gains were partially offset by an increase in the assumed rate of inflation.
|
31 December
|
30 September
|
31 December
|
|
2013
|
2013
|
2012*
|
|
£m
|
£m
|
£m
|
|
Assets
|
|||
Cash and balances at central banks
|
82,659
|
87,066
|
79,290
|
Net loans and advances to banks
|
27,555
|
28,206
|
29,168
|
Reverse repurchase agreements and stock borrowing
|
26,516
|
33,757
|
34,783
|
Loans and advances to banks
|
54,071
|
61,963
|
63,951
|
Net loans and advances to customers
|
390,825
|
406,927
|
430,088
|
Reverse repurchase agreements and stock borrowing
|
49,897
|
62,214
|
70,047
|
Loans and advances to customers
|
440,722
|
469,141
|
500,135
|
Debt securities
|
113,599
|
122,886
|
157,438
|
Equity shares
|
8,811
|
10,363
|
15,232
|
Settlement balances
|
5,591
|
18,099
|
5,741
|
Derivatives
|
288,039
|
323,657
|
441,903
|
Intangible assets
|
12,368
|
13,742
|
13,545
|
Property, plant and equipment
|
7,909
|
8,476
|
9,784
|
Deferred tax
|
3,478
|
3,022
|
3,443
|
Prepayments, accrued income and other assets
|
7,614
|
8,586
|
7,820
|
Assets of disposal groups
|
3,017
|
2,435
|
14,013
|
Total assets
|
1,027,878
|
1,129,436
|
1,312,295
|
Liabilities
|
|||
Bank deposits
|
35,329
|
38,601
|
57,073
|
Repurchase agreements and stock lending
|
28,650
|
32,748
|
44,332
|
Deposits by banks
|
63,979
|
71,349
|
101,405
|
Customer deposits
|
414,396
|
434,305
|
433,239
|
Repurchase agreements and stock lending
|
56,484
|
72,636
|
88,040
|
Customer accounts
|
470,880
|
506,941
|
521,279
|
Debt securities in issue
|
67,819
|
71,781
|
94,592
|
Settlement balances
|
5,313
|
18,514
|
5,878
|
Short positions
|
28,022
|
31,020
|
27,591
|
Derivatives
|
285,526
|
319,464
|
434,333
|
Accruals, deferred income and other liabilities
|
16,017
|
14,157
|
14,801
|
Retirement benefit liabilities
|
3,210
|
3,597
|
3,884
|
Deferred tax
|
507
|
514
|
1,141
|
Subordinated liabilities
|
24,012
|
23,720
|
26,773
|
Liabilities of disposal groups
|
3,378
|
249
|
10,170
|
Total liabilities
|
968,663
|
1,061,306
|
1,241,847
|
Equity
|
|||
Non-controlling interests
|
473
|
462
|
1,770
|
Owners' equity*
|
|||
Called up share capital
|
6,714
|
6,697
|
6,582
|
Reserves
|
52,028
|
60,971
|
62,096
|
Total equity
|
59,215
|
68,130
|
70,448
|
Total liabilities and equity
|
1,027,878
|
1,129,436
|
1,312,295
|
* Owners' equity attributable to:
|
|||
Ordinary and B shareholders
|
53,450
|
62,376
|
63,386
|
Other equity owners
|
5,292
|
5,292
|
5,292
|
58,742
|
67,668
|
68,678
|
Year ended
|
Quarter ended
|
||||
31 December
|
31 December
|
31 December
|
30 September
|
||
2013
|
2012*
|
2013
|
2013
|
||
%
|
%
|
%
|
%
|
||
Average yields, spreads and margins of the
|
|||||
banking business
|
|||||
Gross yield on interest-earning assets of banking business
|
3.07
|
3.12
|
3.01
|
3.07
|
|
Cost of interest-bearing liabilities of banking business
|
(1.38)
|
(1.49)
|
(1.22)
|
(1.38)
|
|
Interest spread of banking business
|
1.69
|
1.63
|
1.79
|
1.69
|
|
Benefit from interest-free funds
|
0.32
|
0.29
|
0.29
|
0.32
|
|
Net interest margin of banking business
|
2.01
|
1.92
|
2.08
|
2.01
|
|
Average interest rates
|
|||||
The Group's base rate
|
0.50
|
0.50
|
0.50
|
0.50
|
|
London inter-bank three month offered rates
|
|||||
- Sterling
|
0.52
|
0.82
|
0.52
|
0.51
|
|
- Eurodollar
|
0.24
|
0.43
|
0.24
|
0.26
|
|
- Euro
|
0.27
|
0.53
|
0.24
|
0.22
|
Year ended
|
Year ended
|
||||||
31 December 2013
|
31 December 2012*
|
||||||
Average
|
Average
|
||||||
balance
|
Interest
|
Rate
|
balance
|
Interest
|
Rate
|
||
£m
|
£m
|
%
|
£m
|
£m
|
%
|
||
Assets
|
|||||||
Loans and advances to banks
|
74,706
|
430
|
0.58
|
73,998
|
493
|
0.67
|
|
Loans and advances to customers
|
399,856
|
15,087
|
3.77
|
429,386
|
16,188
|
3.77
|
|
Debt securities
|
69,319
|
1,189
|
1.72
|
90,678
|
1,857
|
2.05
|
|
Interest-earning assets
|
|||||||
- banking business (1,3,5)
|
543,881
|
16,706
|
3.07
|
594,062
|
18,538
|
3.12
|
|
- trading business (4)
|
216,211
|
240,131
|
|||||
Non-interest earning assets
|
467,274
|
596,179
|
|||||
Total assets
|
1,227,366
|
1,430,372
|
|||||
Memo: Funded assets
|
845,506
|
942,847
|
|||||
Liabilities
|
|||||||
Deposits by banks
|
23,474
|
395
|
1.68
|
38,405
|
580
|
1.51
|
|
Customer accounts
|
336,069
|
2,831
|
0.84
|
334,440
|
3,496
|
1.05
|
|
Debt securities in issue
|
55,923
|
1,389
|
2.48
|
91,741
|
2,173
|
2.37
|
|
Subordinated liabilities
|
24,188
|
856
|
3.54
|
21,917
|
679
|
3.10
|
|
Internal funding of trading business
|
(19,564)
|
329
|
(1.68)
|
(9,148)
|
199
|
(2.18)
|
|
Interest-bearing liabilities
|
|||||||
- banking business (1,2,3)
|
420,090
|
5,800
|
1.38
|
477,355
|
7,127
|
1.49
|
|
- trading business (4)
|
223,264
|
248,647
|
|||||
Non-interest-bearing liabilities
|
|||||||
- demand deposits
|
76,607
|
74,320
|
|||||
- other liabilities
|
438,856
|
556,242
|
|||||
Owners' equity
|
68,549
|
73,808
|
|||||
Total liabilities and owners' equity
|
1,227,366
|
1,430,372
|
(1)
|
Interest receivable has been increased by £4 million (2012 - £8 million) and interest payable has been increased by £83 million (2012 - £152 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 £11 million (2012 - £15 million) to exclude RFS Holdings minority interest. Related interest-bearing liabilities have also been adjusted.
|
(3)
|
Interest receivable has been decreased by £38 million (2012 - nil) and interest payable has been decreased by £31 million (2012 - £138 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.
|
(5)
|
Interest income includes amounts (unwind of discount) recognised on impaired loans and receivables. The average balances of such loans are included in average loans and advances to banks and loans and advances to customers.
|
Quarter ended
|
Quarter ended
|
||||||
31 December 2013
|
30 September 2013
|
||||||
Average
|
Average
|
||||||
balance
|
Interest
|
Rate
|
balance
|
Interest
|
Rate
|
||
£m
|
£m
|
%
|
£m
|
£m
|
%
|
||
Assets
|
|||||||
Loans and advances to banks
|
75,338
|
102
|
0.54
|
74,222
|
106
|
0.57
|
|
Loans and advances to customers
|
389,390
|
3,656
|
3.73
|
397,184
|
3,791
|
3.79
|
|
Debt securities
|
59,218
|
216
|
1.45
|
67,990
|
273
|
1.59
|
|
Interest-earning assets
|
|||||||
- banking business (1,3,5)
|
523,946
|
3,974
|
3.01
|
539,396
|
4,170
|
3.07
|
|
- trading business (4)
|
190,320
|
209,517
|
|||||
Non-interest earning assets
|
393,624
|
434,797
|
|||||
Total assets
|
1,107,890
|
1,183,710
|
|||||
Memo: Funded assets
|
791,529
|
836,564
|
|||||
Liabilities
|
|||||||
Deposits by banks
|
20,086
|
85
|
1.68
|
21,413
|
92
|
1.70
|
|
Customer accounts
|
330,208
|
562
|
0.68
|
336,285
|
692
|
0.82
|
|
Debt securities in issue
|
49,374
|
317
|
2.55
|
52,216
|
334
|
2.54
|
|
Subordinated liabilities
|
22,992
|
216
|
3.73
|
23,906
|
224
|
3.72
|
|
Internal funding of trading business
|
(24,467)
|
49
|
(0.79)
|
(17,216)
|
102
|
(2.35)
|
|
Interest-bearing liabilities
|
|||||||
- banking business (1,2)
|
398,193
|
1,229
|
1.22
|
416,604
|
1,444
|
1.38
|
|
- trading business (4)
|
199,273
|
220,871
|
|||||
Non-interest-bearing liabilities
|
|||||||
- demand deposits
|
73,883
|
78,912
|
|||||
- other liabilities
|
370,829
|
398,516
|
|||||
Owners' equity
|
65,712
|
68,807
|
|||||
Total liabilities and owners' equity
|
1,107,890
|
1,183,710
|
(1)
|
Interest receivable has been increased by £1 million (Q3 2013 - £1 million) and interest payable has been increased by £23 million (Q3 2013 - £20 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 £3 million (Q3 2013 - £3 million) to exclude RFS Holdings minority interest. Related interest-bearing liabilities have also been adjusted.
|
(3)
|
Interest receivable has been decreased by nil (Q3 2013 -£38 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.
|
(5)
|
Interest income includes amounts (unwind of discount) recognised on impaired loans and receivables. The average balances of such loans are included in average loans and advances to banks and loans and advances to customers.
|
Year ended
|
Quarter ended
|
||||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
|||
2013
|
2012*
|
2013
|
2013
|
2012*
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Called-up share capital
|
|||||||
At beginning of period
|
6,582
|
15,318
|
6,697
|
6,632
|
6,581
|
||
Ordinary shares issued
|
132
|
197
|
17
|
65
|
1
|
||
Share capital sub-division and consolidation
|
-
|
(8,933)
|
-
|
-
|
-
|
||
At end of period
|
6,714
|
6,582
|
6,714
|
6,697
|
6,582
|
||
Paid-in equity (1)
|
|||||||
At beginning and end of period
|
979
|
979
|
979
|
979
|
979
|
||
Share premium account
|
|||||||
At beginning of period
|
24,361
|
24,001
|
24,628
|
24,483
|
24,268
|
||
Ordinary shares issued
|
306
|
360
|
39
|
145
|
93
|
||
At end of period
|
24,667
|
24,361
|
24,667
|
24,628
|
24,361
|
||
Merger reserve
|
|||||||
At beginning and end of period
|
13,222
|
13,222
|
13,222
|
13,222
|
13,222
|
||
Available-for-sale reserve
|
|||||||
At beginning of period
|
(346)
|
(957)
|
(252)
|
(714)
|
(291)
|
||
Unrealised gains
|
607
|
1,939
|
1
|
592
|
136
|
||
Realised gains
|
(891)
|
(1,319)
|
(122)
|
(164)
|
(209)
|
||
Tax
|
432
|
50
|
65
|
34
|
77
|
||
Recycled to profit or loss on disposal of businesses (2)
|
(110)
|
-
|
-
|
-
|
-
|
||
Transfer to retained earnings
|
-
|
(59)
|
-
|
-
|
(59)
|
||
At end of period
|
(308)
|
(346)
|
(308)
|
(252)
|
(346)
|
||
Cash flow hedging reserve
|
|||||||
At beginning of period
|
1,666
|
879
|
447
|
491
|
1,746
|
||
Amount recognised in equity
|
(967)
|
2,093
|
(271)
|
163
|
162
|
||
Amount transferred from equity to earnings
|
(1,324)
|
(1,087)
|
(396)
|
(251)
|
(288)
|
||
Tax
|
541
|
(219)
|
136
|
44
|
46
|
||
At end of period
|
(84)
|
1,666
|
(84)
|
447
|
1,666
|
||
Foreign exchange reserve
|
|||||||
At beginning of period
|
3,908
|
4,775
|
4,018
|
5,201
|
3,747
|
||
Retranslation of net assets
|
(325)
|
(1,056)
|
(417)
|
(1,338)
|
147
|
||
Foreign currency gains on hedges of net assets
|
105
|
177
|
88
|
148
|
21
|
||
Transfer to retained earnings
|
-
|
(2)
|
-
|
-
|
(2)
|
||
Tax
|
6
|
17
|
2
|
7
|
(5)
|
||
Recycled to profit or loss on disposal of businesses
|
(3)
|
(3)
|
-
|
-
|
-
|
||
At end of period
|
3,691
|
3,908
|
3,691
|
4,018
|
3,908
|
||
Capital redemption reserve
|
|||||||
At beginning of period
|
9,131
|
198
|
9,131
|
9,131
|
9,131
|
||
Share capital sub-division and consolidation
|
-
|
8,933
|
-
|
-
|
-
|
||
At end of period
|
9,131
|
9,131
|
9,131
|
9,131
|
9,131
|
||
Contingent capital reserve
|
|||||||
At beginning of period
|
(1,208)
|
(1,208)
|
(1,208)
|
(1,208)
|
(1,208)
|
||
Transfer to retained earnings
|
1,208
|
-
|
1,208
|
-
|
-
|
||
At end of period
|
-
|
(1,208)
|
-
|
(1,208)
|
(1,208)
|
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Retained earnings
|
||||||
At beginning of period
|
10,596
|
18,929
|
10,144
|
11,105
|
15,216
|
|
Transfer to non-controlling interests
|
-
|
(361)
|
-
|
-
|
(361)
|
|
(Loss)/profit attributable to ordinary and B
|
||||||
shareholders and other equity owners
|
||||||
- continuing operations
|
(8,708)
|
(5,694)
|
(8,592)
|
(723)
|
(2,278)
|
|
- discontinued operations
|
111
|
(60)
|
4
|
(3)
|
(225)
|
|
Equity preference dividends paid
|
(349)
|
(273)
|
(99)
|
(98)
|
(99)
|
|
Paid-in equity dividends paid, net of tax
|
(49)
|
(28)
|
(15)
|
(4)
|
(16)
|
|
Transfer from available-for-sale reserve
|
-
|
59
|
-
|
-
|
59
|
|
Transfer from foreign exchange reserve
|
-
|
2
|
-
|
-
|
2
|
|
Transfer from contingent capital reserve
|
(1,208)
|
-
|
(1,208)
|
-
|
-
|
|
Termination of contingent capital agreement
|
320
|
-
|
320
|
-
|
-
|
|
Actuarial gains/(losses) recognised in retirement
|
||||||
benefit schemes
|
||||||
- gross
|
446
|
(2,158)
|
446
|
-
|
(2,158)
|
|
- tax
|
(246)
|
352
|
(83)
|
(163)
|
429
|
|
Loss on disposal of own shares held
|
(18)
|
(196)
|
-
|
-
|
-
|
|
Shares released for employee benefits
|
(77)
|
(87)
|
(76)
|
-
|
43
|
|
Share-based payments
|
||||||
- gross
|
48
|
117
|
26
|
26
|
(19)
|
|
- tax
|
1
|
(6)
|
-
|
4
|
3
|
|
At end of period
|
867
|
10,596
|
867
|
10,144
|
10,596
|
|
Own shares held
|
||||||
At beginning of period
|
(213)
|
(769)
|
(138)
|
(139)
|
(207)
|
|
Disposal/(purchase) of own shares
|
75
|
441
|
1
|
1
|
(6)
|
|
Shares released for employee benefits
|
1
|
115
|
-
|
-
|
-
|
|
At end of period
|
(137)
|
(213)
|
(137)
|
(138)
|
(213)
|
|
Owners' equity at end of period
|
58,742
|
68,678
|
58,742
|
67,668
|
68,678
|
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Non-controlling interests
|
||||||
At beginning of period
|
1,770
|
686
|
462
|
475
|
646
|
|
Currency translation adjustments and other movements
|
(6)
|
(18)
|
1
|
(21)
|
1
|
|
Profit/(loss) attributable to non-controlling interests
|
||||||
- continuing operations
|
83
|
(24)
|
(14)
|
8
|
12
|
|
- discontinued operations
|
37
|
(112)
|
11
|
(2)
|
(120)
|
|
Dividends paid
|
(5)
|
-
|
(5)
|
-
|
-
|
|
Movements in available-for-sale securities
|
||||||
- unrealised gains
|
8
|
3
|
(3)
|
2
|
(1)
|
|
- realised losses
|
21
|
22
|
21
|
-
|
4
|
|
- tax
|
(1)
|
-
|
-
|
-
|
-
|
|
- recycled to profit or loss on disposal of businesses
(3)
|
(5)
|
-
|
-
|
-
|
-
|
|
Equity raised
|
-
|
875
|
-
|
-
|
874
|
|
Equity withdrawn and disposals
|
(1,429)
|
(23)
|
-
|
-
|
(7)
|
|
Transfer from retained earnings
|
-
|
361
|
-
|
-
|
361
|
|
At end of period
|
473
|
1,770
|
473
|
462
|
1,770
|
|
Total equity at end of period
|
59,215
|
70,448
|
59,215
|
68,130
|
70,448
|
|
Total comprehensive loss recognised in the
|
||||||
statement of changes in equity is attributable to:
|
||||||
Non-controlling interests
|
137
|
(129)
|
16
|
(13)
|
(104)
|
|
Preference shareholders
|
349
|
273
|
99
|
98
|
99
|
|
Paid-in equity holders
|
49
|
28
|
15
|
4
|
16
|
|
Ordinary and B shareholders
|
(10,724)
|
(7,269)
|
(9,253)
|
(1,756)
|
(4,260)
|
|
(10,189)
|
(7,097)
|
(9,123)
|
(1,667)
|
(4,249)
|
(1)
|
Paid-in equity was increased by £548 million on adoption of IFRS 10 - see page 93.
|
(2)
|
Net of tax - £35 million charge.
|
(3)
|
Net of tax - £1 million charge.
|
·
|
On cancellation of the contingent capital agreement with HMT on 16 December 2013 the reserve of £1,208 million and £320 million in respect of the final year's instalment were transferred to retained earnings.
|
2013
|
2012*
|
|
£m
|
£m
|
|
Operating activities
|
||
Operating loss before tax on continuing operations
|
(8,243)
|
(5,277)
|
Operating profit/(loss) before tax on discontinued operations
|
177
|
(111)
|
Adjustments for non-cash items
|
6,561
|
9,306
|
Net cash (outflow)/inflow from trading activities
|
(1,505)
|
3,918
|
Changes in operating assets and liabilities
|
(28,780)
|
(48,736)
|
Net cash flows from operating activities before tax
|
(30,285)
|
(44,818)
|
Income taxes paid
|
(346)
|
(295)
|
Net cash flows from operating activities
|
(30,631)
|
(45,113)
|
Net cash flows from investing activities
|
21,183
|
27,175
|
Net cash flows from financing activities
|
(2,728)
|
2,017
|
Effects of exchange rate changes on cash and cash equivalents
|
512
|
(3,893)
|
Net decrease in cash and cash equivalents
|
(11,664)
|
(19,814)
|
Cash and cash equivalents at beginning of year
|
132,841
|
152,655
|
Cash and cash equivalents at end of year
|
121,177
|
132,841
|
●
|
in May 2013, IFRIC 21 'Levies'. This interpretation provides guidance on accounting for the liability to pay a government imposed levy. IFRIC 21 is effective for annual periods beginning on or after 1 January 2014.
|
●
|
in May 2013, 'Recoverable Amount Disclosures for Non-Financial Assets (Amendments to IAS 36)'. These amendments align IAS 36's disclosure requirements about recoverable amounts with IASB's original intentions. They are effective for annual periods beginning on or after 1 January 2014.
|
●
|
in June 2013, 'Novation of Derivatives and Continuation of Hedge Accounting (Amendments to IAS 39)'. These amendments provide relief from discontinuing hedge accounting when novation of a derivative designated as a hedging instrument meets certain criteria. They are effective for annual periods beginning on or after 1 January 2014.
|
●
|
in November 2013, 'Defined Benefit Plans: Employee Contributions'. This amendment distinguishes the accounting for employee contributions that are related to service from those that are independent of service. It is effective for annual periods beginning on or after 1 July 2014.
|
●
|
in November 2013, IFRS 9 'Financial Instruments' (Hedge Accounting and amendments to IFRS 9, IFRS 7 and IAS 39) which sets out new requirements for hedge accounting and in respect of IFRS 9 transition.
|
●
|
in December 2013, Annual Improvements to IFRS 2010 - 2012 and 2011 - 2013 cycles. There are a number of minor changes to IFRS that will not have a material effect on the Group's financial statements. All amendments are effective for annual periods beginning on or after 1 July 2014.
|
3. Analysis of income, expenses and impairment losses
|
||||||
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loans and advances to customers
|
15,125
|
16,188
|
3,656
|
3,829
|
3,940
|
|
Loans and advances to banks
|
430
|
493
|
102
|
106
|
114
|
|
Debt securities
|
1,185
|
1,849
|
215
|
272
|
385
|
|
Interest receivable
|
16,740
|
18,530
|
3,973
|
4,207
|
4,439
|
|
Customer accounts
|
2,831
|
3,491
|
562
|
692
|
849
|
|
Deposits by banks
|
406
|
600
|
88
|
95
|
122
|
|
Debt securities in issue
|
1,307
|
2,023
|
294
|
315
|
404
|
|
Subordinated liabilities
|
886
|
815
|
216
|
223
|
201
|
|
Internal funding of trading businesses
|
329
|
199
|
49
|
102
|
90
|
|
Interest payable
|
5,759
|
7,128
|
1,209
|
1,427
|
1,666
|
|
Net interest income
|
10,981
|
11,402
|
2,764
|
2,780
|
2,773
|
|
Fees and commissions receivable
|
||||||
- payment services
|
1,432
|
1,368
|
368
|
375
|
317
|
|
- credit and debit card fees
|
1,078
|
1,088
|
265
|
284
|
280
|
|
- lending (credit facilities)
|
1,377
|
1,480
|
344
|
335
|
368
|
|
- brokerage
|
479
|
548
|
110
|
117
|
122
|
|
- trade finance
|
300
|
314
|
74
|
73
|
64
|
|
- investment management
|
450
|
471
|
131
|
109
|
106
|
|
- other
|
344
|
440
|
78
|
89
|
117
|
|
5,460
|
5,709
|
1,370
|
1,382
|
1,374
|
||
Fees and commissions payable - banking
|
(942)
|
(834)
|
(244)
|
(238)
|
(245)
|
|
Net fees and commissions
|
4,518
|
4,875
|
1,126
|
1,144
|
1,129
|
|
Foreign exchange
|
854
|
654
|
206
|
198
|
86
|
|
Interest rate
|
596
|
1,932
|
(54)
|
248
|
456
|
|
Credit
|
998
|
737
|
2
|
116
|
118
|
|
Own credit adjustments
|
35
|
(1,813)
|
15
|
(155)
|
(98)
|
|
Other
|
202
|
165
|
8
|
37
|
(88)
|
|
Income from trading activities
|
2,685
|
1,675
|
177
|
444
|
474
|
|
Gain/(loss) on redemption of own debt
|
175
|
454
|
(29)
|
13
|
-
|
|
Operating lease and other rental income
|
484
|
876
|
103
|
125
|
152
|
|
Own credit adjustments
|
(155)
|
(2,836)
|
(15)
|
(341)
|
(122)
|
|
Changes in the fair value of:
|
||||||
- securities and other financial assets and liabilities
|
(26)
|
146
|
(91)
|
36
|
19
|
|
- investment properties
|
(281)
|
(153)
|
(258)
|
(7)
|
(77)
|
|
Profit on sale of securities
|
830
|
1,146
|
91
|
167
|
237
|
|
Profit/(loss) on sale of:
|
||||||
- property, plant and equipment
|
44
|
34
|
11
|
10
|
(1)
|
|
- subsidiaries and associates
|
168
|
95
|
171
|
(21)
|
(21)
|
|
Dividend income
|
87
|
59
|
46
|
6
|
16
|
|
Share of profits less losses of associates
|
320
|
29
|
43
|
73
|
21
|
|
Other income
|
(73)
|
139
|
(70)
|
(13)
|
3
|
|
Other operating income
|
1,398
|
(465)
|
31
|
35
|
227
|
3. Analysis of income, expenses and impairment losses (continued)
|
||||||
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Total non-interest income
|
8,776
|
6,539
|
1,305
|
1,636
|
1,830
|
|
Total income
|
19,757
|
17,941
|
4,069
|
4,416
|
4,603
|
|
Staff costs
|
7,163
|
8,188
|
1,541
|
1,895
|
1,656
|
|
Premises and equipment
|
2,348
|
2,232
|
700
|
544
|
592
|
|
Other (1)
|
7,244
|
5,593
|
3,960
|
1,103
|
2,506
|
|
Administrative expenses
|
16,755
|
16,013
|
6,201
|
3,542
|
4,754
|
|
Depreciation and amortisation
|
1,410
|
1,802
|
336
|
338
|
498
|
|
Write down of goodwill (2)
|
1,059
|
18
|
1,059
|
-
|
18
|
|
Write down of other intangible assets
|
344
|
106
|
344
|
-
|
106
|
|
Operating expenses
|
19,568
|
17,939
|
7,940
|
3,880
|
5,376
|
|
Loan impairment losses
|
8,412
|
5,315
|
5,131
|
1,120
|
1,402
|
|
Securities
|
20
|
(36)
|
(19)
|
50
|
52
|
|
Impairment losses
|
8,432
|
5,279
|
5,112
|
1,170
|
1,454
|
(1)
|
Includes bank levy of £200 million (2012 - £175 million), Payment Protection Insurance costs of £900 million (2012 - £1,110 million), Interest Rate Hedging Products redress and related costs of £550 million (2012 - £700 million) and regulatory and legal actions of £2,394 million (2012 - £381 million).
|
(2)
|
Excludes goodwill of £394 million written-off in Q4 2012 in respect of Direct Line Group.
|
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012
|
2013
|
2013
|
2012
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
At beginning of period
|
895
|
745
|
737
|
704
|
684
|
|
Charge to income statement
|
900
|
1,110
|
465
|
250
|
450
|
|
Utilisations
|
(869)
|
(960)
|
(276)
|
(217)
|
(239)
|
|
At end of period
|
926
|
895
|
926
|
737
|
895
|
Sensitivity
|
||||
Actual to date
|
Current
assumption
|
Change in
assumption
|
Consequential
change in
provision
|
|
Assumption
|
%
|
£m
|
||
Past business review take up rate
|
36%
|
38%
|
+/-5
|
+/-45
|
Uphold rate
|
84%
|
83%
|
+/-5
|
+/-30
|
Average redress
|
£1,733
|
£1,646
|
+/-5
|
+/-26
|
(1)
|
Uphold rate excludes claims where no PPI policy was held.
|
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012
|
2013
|
2013
|
2012
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
At beginning of period
|
676
|
-
|
631
|
670
|
-
|
|
Charge to income statement
|
550
|
700
|
500
|
-
|
700
|
|
Utilisations
|
(149)
|
(24)
|
(54)
|
(39)
|
(24)
|
|
At end of period
|
1,077
|
676
|
1,077
|
631
|
676
|
Staff expenses
|
|||
Staff expenses comprise
|
2013
|
2012*
|
Change
|
£m
|
£m
|
%
|
|
Salaries
|
4,429
|
4,748
|
(7)
|
Variable compensation
|
588
|
716
|
(18)
|
Temporary and contract costs
|
650
|
699
|
(7)
|
Social security costs
|
486
|
562
|
(14)
|
Share based compensation
|
49
|
126
|
(61)
|
Pension costs
|
|||
- defined benefit schemes
|
517
|
528
|
(2)
|
- curtailment and settlement gains
|
(7)
|
(41)
|
(83)
|
- defined contribution schemes
|
76
|
29
|
162
|
Severance
|
69
|
426
|
(84)
|
Other
|
306
|
395
|
(23)
|
Staff expenses
|
7,163
|
8,188
|
(13)
|
Variable compensation awards
|
|||||||
The following tables analyse Group and Markets variable compensation awards for 2013(1).
|
|||||||
Group
|
Markets
|
||||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
||
£m
|
£m
|
%
|
£m
|
£m
|
%
|
||
Non-deferred cash awards (2)
|
67
|
73
|
(8)
|
9
|
10
|
(10)
|
|
Non-deferred share awards
|
-
|
27
|
(100)
|
-
|
17
|
(100)
|
|
Total non-deferred variable compensation
|
67
|
100
|
(33)
|
9
|
27
|
(67)
|
|
Deferred bond awards
|
188
|
497
|
(62)
|
43
|
212
|
(80)
|
|
Deferred share awards
|
321
|
82
|
291
|
185
|
48
|
285
|
|
Total deferred variable compensation
|
509
|
579
|
(12)
|
228
|
260
|
(12)
|
|
Total variable compensation (3)
|
576
|
679
|
(15)
|
237
|
287
|
(17)
|
|
Variable compensation as a % of operating profit (4)
|
19%
|
19%
|
27%
|
16%
|
|||
Proportion of variable compensation that is deferred
|
88%
|
85%
|
96%
|
91%
|
|||
- Of which deferred bond awards
|
37%
|
86%
|
19%
|
82%
|
|||
- Of which deferred share awards
|
63%
|
14%
|
81%
|
18%
|
|||
Reconciliation of variable compensation awards to income statement charge
|
2013
|
2012
|
£m
|
£m
|
|
Variable compensation awarded
|
576
|
679
|
Less: deferral of charge for amounts awarded for current year
|
(245)
|
(262)
|
Income statement charge for amounts awarded in current year
|
331
|
417
|
Add: current year charge for amounts deferred from prior years
|
294
|
355
|
Less: forfeiture of amounts deferred from prior years
|
(37)
|
(56)
|
Income statement charge for amounts deferred from prior year
|
257
|
299
|
Income statement charge for variable compensation (3)
|
588
|
716
|
Actual
|
Expected
|
||||
Year in which income statement charge is expected to be taken for deferred variable compensation
|
2015
|
||||
2012
|
2013
|
2014
|
and beyond
|
||
£m
|
£m
|
£m
|
£m
|
||
Variable compensation deferred from 2011 and earlier
|
414
|
105
|
5
|
-
|
|
Variable compensation deferred from 2012
|
-
|
199
|
39
|
24
|
|
Clawback of variable compensation
|
(59)
|
(10)
|
(3)
|
-
|
|
Less: Forfeiture of amounts deferred from prior years
|
(56)
|
(37)
|
-
|
-
|
|
Variable compensation for 2013 deferred
|
-
|
-
|
170
|
76
|
|
299
|
257
|
211
|
100
|
(1)
|
The tables above relate to continuing businesses only. There are no amounts relating to discontinued businesses in 2013 (2012 - £24 million).
|
(2)
|
Cash payments to all employees are limited to £2,000.
|
(3)
|
Excludes other performance related compensation.
|
(4)
|
Reported operating profit excluding the impact of RCR and before variable compensation expense and one-off and other items.
|
4. Pensions
|
||
2013
|
2012*
|
|
Pension costs
|
£m
|
£m
|
Defined benefit schemes
|
510
|
487
|
Defined contribution schemes
|
76
|
29
|
Pension costs - continuing operations
|
586
|
516
|
2013
|
2012*
|
|
Net pension deficit
|
£m
|
£m
|
At 1 January
|
3,740
|
2,051
|
Currency translation and other adjustments
|
13
|
(12)
|
Income statement
|
||
Pension costs
|
||
- continuing operations
|
510
|
487
|
- discontinued operations
|
-
|
30
|
Net actuarial (gains)/losses
|
(446)
|
2,158
|
Contributions by employer
|
(821)
|
(977)
|
Transfer to disposal groups
|
-
|
3
|
At 31 December
|
2,996
|
3,740
|
Net assets of schemes in surplus
|
(214)
|
(144)
|
Net liabilities of schemes in deficit
|
3,210
|
3,884
|
Year ended
|
||||||||
31 December 2013
|
31 December 2012
|
|||||||
Non-
|
Non-
|
RFS
|
||||||
Core
|
Core
|
Total
|
Core
|
Core
|
MI
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
At beginning of period
|
10,062
|
11,188
|
21,250
|
8,414
|
11,469
|
-
|
19,883
|
|
Transfers (to)/from disposal groups
|
(9)
|
-
|
(9)
|
764
|
-
|
-
|
764
|
|
Currency translation and other adjustments
|
81
|
40
|
121
|
53
|
(363)
|
-
|
(310)
|
|
Disposals
|
-
|
(77)
|
(77)
|
-
|
(1)
|
(4)
|
(5)
|
|
Amounts written-off
|
(2,490)
|
(1,856)
|
(4,346)
|
(2,145)
|
(2,121)
|
-
|
(4,266)
|
|
Recoveries of amounts previously written-off
|
168
|
88
|
256
|
211
|
130
|
-
|
341
|
|
Charge to income statement
|
||||||||
- continuing operations
|
3,766
|
4,646
|
8,412
|
2,995
|
2,320
|
-
|
5,315
|
|
- discontinued operations
|
-
|
-
|
-
|
-
|
-
|
4
|
4
|
|
Unwind of discount (recognised in interest income)
|
(201)
|
(190)
|
(391)
|
(230)
|
(246)
|
-
|
(476)
|
|
At end of period
|
11,377
|
13,839
|
25,216
|
10,062
|
11,188
|
-
|
21,250
|
Quarter ended
|
||||||||||||
31 December 2013
|
30 September 2013
|
31 December 2012
|
||||||||||
Non-
|
Non-
|
Non-
|
RFS
|
|||||||||
Core
|
Core
|
Total
|
Core
|
Core
|
Total
|
Core
|
Core
|
MI
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
At beginning of period
|
10,101
|
11,320
|
21,421
|
10,358
|
11,395
|
21,753
|
9,203
|
11,115
|
-
|
20,318
|
||
Transfers (to)/from disposal groups
|
(9)
|
-
|
(9)
|
-
|
-
|
-
|
764
|
-
|
-
|
764
|
||
Currency translation and other adjustments
|
(28)
|
(90)
|
(118)
|
(98)
|
(211)
|
(309)
|
57
|
139
|
-
|
196
|
||
Disposals
|
-
|
-
|
-
|
-
|
(77)
|
(77)
|
-
|
(1)
|
(4)
|
(5)
|
||
Amounts written-off
|
(607)
|
(586)
|
(1,193)
|
(728)
|
(302)
|
(1,030)
|
(688)
|
(733)
|
-
|
(1,421)
|
||
Recoveries of amounts previously written-off
|
38
|
27
|
65
|
40
|
30
|
70
|
50
|
46
|
-
|
96
|
||
Charge to income statement
|
||||||||||||
- continuing operations
|
1,924
|
3,207
|
5,131
|
584
|
536
|
1,120
|
729
|
673
|
-
|
1,402
|
||
- discontinued operations
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4
|
4
|
||
Unwind of discount
|
||||||||||||
(recognised in interest income)
|
(42)
|
(39)
|
(81)
|
(55)
|
(51)
|
(106)
|
(53)
|
(51)
|
-
|
(104)
|
||
At end of period
|
11,377
|
13,839
|
25,216
|
10,101
|
11,320
|
21,421
|
10,062
|
11,188
|
-
|
21,250
|
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loss before tax
|
(8,243)
|
(5,277)
|
(8,983)
|
(634)
|
(2,227)
|
|
Expected tax credit
|
1,916
|
1,293
|
2,088
|
147
|
546
|
|
Losses in year where no deferred tax
|
||||||
asset recognised
|
(879)
|
(511)
|
(688)
|
(75)
|
(129)
|
|
Foreign profits taxed at other rates
|
(196)
|
(383)
|
(44)
|
(32)
|
(77)
|
|
UK tax rate change impact
|
(313)
|
(149)
|
(116)
|
(197)
|
(14)
|
|
Unrecognised timing differences
|
(8)
|
59
|
(6)
|
10
|
42
|
|
Non-deductible goodwill impairment
|
(247)
|
-
|
(247)
|
-
|
-
|
|
Items not allowed for tax
|
||||||
- losses on disposals and write-downs
|
(20)
|
(49)
|
(15)
|
(5)
|
(41)
|
|
- UK bank levy
|
(47)
|
(43)
|
(6)
|
(12)
|
10
|
|
- regulatory and legal actions
|
(144)
|
(93)
|
(54)
|
-
|
(93)
|
|
- employee share schemes
|
(11)
|
(9)
|
10
|
(7)
|
35
|
|
- other disallowable items
|
(202)
|
(246)
|
(99)
|
(21)
|
(133)
|
|
Non-taxable items
|
||||||
- gain on sale of RBS Aviation Capital
|
-
|
26
|
-
|
-
|
(1)
|
|
- gain on sale of Global Merchant Services
|
37
|
-
|
37
|
-
|
-
|
|
- other non-taxable items
|
171
|
104
|
56
|
29
|
60
|
|
Taxable foreign exchange movements
|
(25)
|
(1)
|
(11)
|
(12)
|
-
|
|
Losses brought forward and utilised
|
36
|
2
|
13
|
(4)
|
(10)
|
|
Reduction in carrying value of deferred tax asset
|
||||||
in respect of losses in:
|
||||||
- UK
|
(701)
|
-
|
(701)
|
-
|
-
|
|
- Australia
|
-
|
(191)
|
-
|
-
|
(9)
|
|
- Ireland
|
-
|
(203)
|
-
|
-
|
(203)
|
|
Adjustments in respect of prior periods
|
251
|
(47)
|
160
|
98
|
(22)
|
|
Actual tax (charge)/credit
|
(382)
|
(441)
|
377
|
(81)
|
(39)
|
7. Profit/(loss) attributable to non-controlling interests
|
||||||
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
RBS Sempra Commodities JV
|
(3)
|
3
|
(2)
|
1
|
1
|
|
RFS Holdings BV Consortium Members
|
113
|
(30)
|
(5)
|
5
|
1
|
|
Direct Line Group
|
19
|
(125)
|
-
|
-
|
(125)
|
|
Other
|
(9)
|
16
|
4
|
-
|
15
|
|
Profit/(loss) attributable to non-controlling interests
|
120
|
(136)
|
(3)
|
6
|
(108)
|
8. Dividends
|
||||||
Dividends paid to preference shareholders and paid-in equity holders are as follows:
|
||||||
Year ended
|
Quarter ended
|
|||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
||
2013
|
2012*
|
2013
|
2013
|
2012*
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Preference shareholders
|
||||||
Non-cumulative preference shares of US$0.01
|
226
|
153
|
41
|
69
|
43
|
|
Non-cumulative preference shares of €0.01
|
121
|
115
|
57
|
29
|
55
|
|
Non-cumulative preference shares of £1
|
2
|
5
|
1
|
-
|
1
|
|
Paid-in equity holders
|
||||||
Interest on securities classified as equity, net of tax
|
49
|
28
|
15
|
4
|
16
|
|
398
|
301
|
114
|
102
|
115
|
9. Earnings per ordinary and equivalent B share
|
|||||||
Earnings per ordinary and equivalent B share (1) have been calculated based on the following:
|
|||||||
Year ended
|
Quarter ended
|
||||||
31 December
|
31 December
|
31 December
|
30 September
|
31 December
|
|||
2013
|
2012*
|
2013
|
2013
|
2012*
|
|||
Earnings
|
|||||||
Loss from continuing operations attributable
|
|||||||
to ordinary and equivalent B shareholders (£m)
|
(9,106)
|
(5,995)
|
(8,706)
|
(825)
|
(2,393)
|
||
Profit/(loss) from discontinued operations attributable
|
|||||||
to ordinary and equivalent B shareholders (£m)
|
111
|
(60)
|
4
|
(3)
|
(225)
|
||
Loss attributable to ordinary and equivalent B
shareholders (£m)
|
(8,995)
|
(6,055)
|
(8,702)
|
(828)
|
(2,618)
|
||
Ordinary shares outstanding during the period (millions)
|
6,096
|
5,902
|
6,156
|
6,123
|
6,003
|
||
Equivalent 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 equivalent B shares
|
|||||||
outstanding during the period (millions)
|
11,196
|
11,002
|
11,256
|
11,223
|
11,103
|
||
Basic (loss)/earnings per ordinary and equivalent B
|
|||||||
share from continuing operations
|
(81.3p)
|
(54.5p)
|
(77.3p)
|
(7.4p)
|
(21.6p)
|
||
Own credit adjustments
|
1.0p
|
32.5p
|
-
|
3.5p
|
1.1p
|
||
Payment Protection Insurance costs
|
6.2p
|
7.8p
|
3.1p
|
1.7p
|
3.1p
|
||
Interest Rate Hedging Products redress and related
|
|||||||
costs
|
3.8p
|
4.9p
|
3.4p
|
-
|
4.9p
|
||
Regulatory fines
|
15.1p
|
3.5p
|
11.1p
|
0.5p
|
3.4p
|
||
Integration and restructuring costs
|
4.6p
|
10.1p
|
1.2p
|
1.4p
|
4.1p
|
||
(Gain)/loss on redemption of own debt
|
(1.7p)
|
(3.2p)
|
0.2p
|
(0.1p)
|
-
|
||
Write-down of goodwill
|
9.4p
|
0.1p
|
9.4p
|
-
|
0.1p
|
||
Asset Protection Scheme
|
-
|
0.3p
|
-
|
-
|
-
|
||
Amortisation of purchased intangible assets
|
1.1p
|
1.2p
|
0.3p
|
0.3p
|
0.2p
|
||
Strategic disposals
|
(1.4p)
|
(1.0p)
|
(1.5p)
|
0.1p
|
0.2p
|
||
Bank levy
|
1.8p
|
1.6p
|
1.8p
|
-
|
1.6p
|
||
Write-down of other intangible assets
|
3.1p
|
1.0p
|
3.1p
|
-
|
1.0p
|
||
Adjusted (loss)/earnings per ordinary and equivalent
|
|||||||
B share from continuing operations (1)
|
(38.3p)
|
4.3p
|
(45.2p)
|
-
|
(1.9p)
|
||
Basic and diluted loss per ordinary and equivalent B
|
|||||||
share from continuing and discontinuing operations
|
(80.3p)
|
(55.0p)
|
(77.3p)
|
(7.4p)
|
(23.6p)
|
(1)
|
Adjusted earnings per ordinary and equivalent B share excludes the participation rights of the dividend access share.
|
Net
|
Non-
|
|||||
interest
|
interest
|
Total
|
Operating
|
Impairment
|
Operating
|
|
income
|
income
|
income
|
expenses
|
losses
|
profit/(loss)
|
|
Year ended 31 December 2013
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
3,979
|
958
|
4,937
|
(2,670)
|
(324)
|
1,943
|
UK Corporate
|
2,874
|
1,593
|
4,467
|
(2,219)
|
(1,188)
|
1,060
|
Wealth
|
674
|
419
|
1,093
|
(843)
|
(29)
|
221
|
International Banking
|
713
|
1,135
|
1,848
|
(1,340)
|
(229)
|
279
|
Ulster Bank
|
631
|
240
|
871
|
(554)
|
(1,774)
|
(1,457)
|
US Retail & Commercial
|
1,916
|
1,073
|
2,989
|
(2,186)
|
(156)
|
647
|
Markets (1)
|
157
|
3,165
|
3,322
|
(2,610)
|
(92)
|
620
|
Central items
|
147
|
114
|
261
|
(286)
|
(64)
|
(89)
|
Core
|
11,091
|
8,697
|
19,788
|
(12,708)
|
(3,856)
|
3,224
|
Non-Core (2)
|
(99)
|
(247)
|
(346)
|
(605)
|
(4,576)
|
(5,527)
|
Managed basis
|
10,992
|
8,450
|
19,442
|
(13,313)
|
(8,432)
|
(2,303)
|
Reconciling items
|
||||||
Own credit adjustments (3)
|
-
|
(120)
|
(120)
|
-
|
-
|
(120)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(900)
|
-
|
(900)
|
Interest Rate Hedging Products
|
||||||
redress and related costs
|
-
|
-
|
-
|
(550)
|
-
|
(550)
|
Regulatory and legal actions
|
-
|
-
|
-
|
(2,394)
|
-
|
(2,394)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(656)
|
-
|
(656)
|
Gain on redemption of own debt
|
-
|
175
|
175
|
-
|
-
|
175
|
Write-down of goodwill
|
-
|
-
|
-
|
(1,059)
|
-
|
(1,059)
|
Amortisation of purchased intangible assets
|
-
|
-
|
-
|
(153)
|
-
|
(153)
|
Strategic disposals
|
-
|
161
|
161
|
-
|
-
|
161
|
Bank levy
|
-
|
-
|
-
|
(200)
|
-
|
(200)
|
Write-down of other intangible assets
|
-
|
-
|
-
|
(344)
|
-
|
(344)
|
RFS Holdings minority interest
|
(11)
|
110
|
99
|
1
|
-
|
100
|
Statutory basis
|
10,981
|
8,776
|
19,757
|
(19,568)
|
(8,432)
|
(8,243)
|
(1)
|
Reallocation of £2 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.
|
(2)
|
Reallocation of £38 million between net interest income and non-interest income in respect of funding costs of rental assets, £35 million, and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £3 million.
|
(3)
|
Comprises £35 million gain included in 'Income from trading activities' and £155 million loss included in 'Other operating income' on a statutory basis.
|
10. Segmental analysis (continued)
|
||||||
Net
|
Non-
|
|||||
interest
|
interest
|
Total
|
Operating
|
Impairment
|
Operating
|
|
income
|
income
|
income
|
expenses
|
losses
|
profit/(loss)
|
|
Year ended 31 December 2012
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
3,990
|
979
|
4,969
|
(2,549)
|
(529)
|
1,891
|
UK Corporate
|
2,974
|
1,749
|
4,723
|
(2,089)
|
(838)
|
1,796
|
Wealth
|
720
|
450
|
1,170
|
(881)
|
(46)
|
243
|
International Banking (1)
|
913
|
1,209
|
2,122
|
(1,417)
|
(111)
|
594
|
Ulster Bank
|
649
|
196
|
845
|
(521)
|
(1,364)
|
(1,040)
|
US Retail & Commercial
|
1,932
|
1,159
|
3,091
|
(2,246)
|
(91)
|
754
|
Markets (2)
|
111
|
4,372
|
4,483
|
(2,937)
|
(37)
|
1,509
|
Central items
|
(116)
|
510
|
394
|
(270)
|
(40)
|
84
|
Core
|
11,173
|
10,624
|
21,797
|
(12,910)
|
(3,056)
|
5,831
|
Non-Core (3)
|
244
|
44
|
288
|
(944)
|
(2,223)
|
(2,879)
|
Managed basis
|
11,417
|
10,668
|
22,085
|
(13,854)
|
(5,279)
|
2,952
|
Reconciling items
|
||||||
Own credit adjustments (4)
|
-
|
(4,649)
|
(4,649)
|
-
|
-
|
(4,649)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(1,110)
|
-
|
(1,110)
|
Interest Rate Hedging Products redress and
|
||||||
related costs
|
-
|
-
|
-
|
(700)
|
-
|
(700)
|
Regulatory and legal actions
|
-
|
-
|
-
|
(381)
|
-
|
(381)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(1,415)
|
-
|
(1,415)
|
Gain on redemption of own debt
|
-
|
454
|
454
|
-
|
-
|
454
|
Write-down of goodwill
|
-
|
-
|
-
|
(18)
|
-
|
(18)
|
Asset Protection Scheme (5)
|
-
|
(44)
|
(44)
|
-
|
-
|
(44)
|
Amortisation of purchased intangible assets
|
-
|
-
|
-
|
(178)
|
-
|
(178)
|
Strategic disposals
|
-
|
113
|
113
|
-
|
-
|
113
|
Bank levy
|
-
|
-
|
-
|
(175)
|
-
|
(175)
|
Write-down of other intangible assets
|
-
|
-
|
-
|
(106)
|
-
|
(106)
|
RFS Holdings minority interest
|
(15)
|
(3)
|
(18)
|
(2)
|
-
|
(20)
|
Statutory basis
|
11,402
|
6,539
|
17,941
|
(17,939)
|
(5,279)
|
(5,277)
|
(1)
|
Reallocation of £9 million between net interest income and non-interest income in respect of funding costs of rental assets.
|
(2)
|
Reallocation of £2 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)
|
Reallocation of £102 million between net interest income and non-interest income in respect of funding costs of rental assets, £115 million, and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £13 million.
|
(4)
|
Comprises £1,813 million loss included in 'Income from trading activities' and £2,836 million loss included in 'Other operating income' on a statutory basis.
|
(5)
|
Included in 'Income from trading activities' on a statutory basis.
|
10. Segmental analysis (continued)
|
||||||
Net
|
Non-
|
|||||
interest
|
interest
|
Total
|
Operating
|
Impairment
|
Operating
|
|
income
|
income
|
income
|
expenses
|
losses
|
profit/(loss)
|
|
Quarter ended 31 December 2013
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,014
|
253
|
1,267
|
(722)
|
(73)
|
472
|
UK Corporate
|
728
|
401
|
1,129
|
(585)
|
(659)
|
(115)
|
Wealth
|
174
|
103
|
277
|
(207)
|
(21)
|
49
|
International Banking
|
173
|
271
|
444
|
(337)
|
(47)
|
60
|
Ulster Bank
|
169
|
38
|
207
|
(136)
|
(1,067)
|
(996)
|
US Retail & Commercial
|
479
|
240
|
719
|
(531)
|
(46)
|
142
|
Markets (1)
|
61
|
565
|
626
|
(553)
|
(34)
|
39
|
Central items
|
7
|
(143)
|
(136)
|
(37)
|
(1)
|
(174)
|
Core
|
2,805
|
1,728
|
4,533
|
(3,108)
|
(1,948)
|
(523)
|
Non-Core (2)
|
(38)
|
(555)
|
(593)
|
(139)
|
(3,164)
|
(3,896)
|
Managed basis
|
2,767
|
1,173
|
3,940
|
(3,247)
|
(5,112)
|
(4,419)
|
Reconciling items
|
||||||
Payment Protection Insurance costs
|
-
|
-
|
-
|
(465)
|
-
|
(465)
|
Interest Rate Hedging Products redress and related costs
|
-
|
-
|
-
|
(500)
|
-
|
(500)
|
Regulatory and legal actions
|
-
|
-
|
-
|
(1,910)
|
-
|
(1,910)
|
Amortisation of purchased intangible assets
|
-
|
-
|
-
|
(35)
|
-
|
(35)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(180)
|
-
|
(180)
|
Gain on redemption of own debt
|
-
|
(29)
|
(29)
|
-
|
-
|
(29)
|
Write-down of goodwill and other intangible assets
|
-
|
-
|
-
|
(1,059)
|
-
|
(1,059)
|
Strategic disposals
|
-
|
168
|
168
|
-
|
-
|
168
|
Bank levy
|
-
|
-
|
-
|
(200)
|
-
|
(200)
|
Write-down of other intangible assets
|
-
|
-
|
-
|
(344)
|
-
|
(344)
|
RFS Holdings minority interest
|
(3)
|
(7)
|
(10)
|
-
|
-
|
(10)
|
Statutory basis
|
2,764
|
1,305
|
4,069
|
(7,940)
|
(5,112)
|
(8,983)
|
(1)
|
Reallocation of £1 million between net interest income and non-interest income to record interest in financial assets and liabilities designated as fair value through profit or loss.
|
(2)
|
Reallocation of £8 million between net interest income and non-interest income in respect of funding costs of rental assets, £7 million, and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £1 million.
|
10. Segmental analysis (continued)
|
||||||
Net
|
Non-
|
|||||
interest
|
interest
|
Total
|
Operating
|
Impairment
|
Operating
|
|
income
|
income
|
income
|
expenses
|
losses
|
profit/(loss)
|
|
Quarter ended 30 September 2013
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,013
|
254
|
1,267
|
(668)
|
(82)
|
517
|
UK Corporate
|
725
|
387
|
1,112
|
(540)
|
(150)
|
422
|
Wealth
|
169
|
102
|
271
|
(210)
|
(1)
|
60
|
International Banking
|
166
|
288
|
454
|
(343)
|
(28)
|
83
|
Ulster Bank
|
154
|
60
|
214
|
(142)
|
(204)
|
(132)
|
US Retail & Commercial
|
493
|
263
|
756
|
(555)
|
(59)
|
142
|
Markets
|
41
|
793
|
834
|
(625)
|
1
|
210
|
Central items
|
65
|
40
|
105
|
(58)
|
(66)
|
(19)
|
Core
|
2,826
|
2,187
|
5,013
|
(3,141)
|
(589)
|
1,283
|
Non-Core (1)
|
(43)
|
(76)
|
(119)
|
(145)
|
(581)
|
(845)
|
Managed basis
|
2,783
|
2,111
|
4,894
|
(3,286)
|
(1,170)
|
438
|
Reconciling items
|
||||||
Own credit adjustments (2)
|
-
|
(496)
|
(496)
|
-
|
-
|
(496)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(250)
|
-
|
(250)
|
Regulatory and legal actions
|
-
|
-
|
-
|
(99)
|
-
|
(99)
|
Amortisation of purchased intangible assets
|
-
|
-
|
-
|
(39)
|
-
|
(39)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(205)
|
-
|
(205)
|
Gain on redemption of own debt
|
-
|
13
|
13
|
-
|
-
|
13
|
Strategic disposals
|
-
|
(7)
|
(7)
|
-
|
-
|
(7)
|
RFS Holdings minority interest
|
(3)
|
15
|
12
|
(1)
|
-
|
11
|
Statutory basis
|
2,780
|
1,636
|
4,416
|
(3,880)
|
(1,170)
|
(634)
|
(1)
|
Reallocation of £10 million between net interest income and non-interest income in respect of funding costs of rental assets, £9 million, and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £1 million.
|
(2)
|
Comprises £155 million loss included in 'Income from trading activities' and £341 million loss included in 'Other operating income' on a statutory basis.
|
10. Segmental analysis (continued)
|
||||||
Net
|
Non-
|
|||||
interest
|
interest
|
Total
|
Operating
|
Impairment
|
Operating
|
|
income
|
income
|
income
|
expenses
|
losses
|
profit/(loss)
|
|
Quarter ended 31 December 2012
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,011
|
219
|
1,230
|
(624)
|
(93)
|
513
|
UK Corporate
|
717
|
456
|
1,173
|
(515)
|
(234)
|
424
|
Wealth
|
178
|
107
|
285
|
(193)
|
(16)
|
76
|
International Banking
|
201
|
283
|
484
|
(292)
|
(37)
|
155
|
Ulster Bank
|
161
|
51
|
212
|
(137)
|
(318)
|
(243)
|
US Retail & Commercial
|
465
|
275
|
740
|
(517)
|
(23)
|
200
|
Markets (1)
|
49
|
592
|
641
|
(480)
|
(22)
|
139
|
Central items
|
(59)
|
168
|
109
|
17
|
(8)
|
118
|
Core
|
2,723
|
2,151
|
4,874
|
(2,741)
|
(751)
|
1,382
|
Non-Core (2)
|
53
|
(85)
|
(32)
|
(207)
|
(703)
|
(942)
|
Managed basis
|
2,776
|
2,066
|
4,842
|
(2,948)
|
(1,454)
|
440
|
Reconciling items
|
||||||
Own credit adjustments (3)
|
-
|
(220)
|
(220)
|
-
|
-
|
(220)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(450)
|
-
|
(450)
|
Interest Rate Hedging Products redress and related costs
|
-
|
-
|
-
|
(700)
|
-
|
(700)
|
Regulatory and legal actions
|
-
|
-
|
-
|
(381)
|
-
|
(381)
|
Amortisation of purchased intangible assets
|
-
|
-
|
-
|
(32)
|
-
|
(32)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(567)
|
-
|
(567)
|
Write-down of goodwill
|
-
|
-
|
-
|
(18)
|
-
|
(18)
|
Strategic disposals
|
-
|
(16)
|
(16)
|
-
|
-
|
(16)
|
Bank Levy
|
-
|
-
|
-
|
(175)
|
-
|
(175)
|
Write-down of other intangible assets
|
-
|
-
|
-
|
(106)
|
-
|
(106)
|
RFS Holdings minority interest
|
(3)
|
-
|
(3)
|
1
|
-
|
(2)
|
Statutory basis
|
2,773
|
1,830
|
4,603
|
(5,376)
|
(1,454)
|
(2,227)
|
(1)
|
Reallocation of £3 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.
|
(2)
|
Reallocation of £6 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, £6 million.
|
(3)
|
Comprises £98 million loss included in 'Income from trading activities' and £112 million loss included in 'Other operating income' on a statutory basis.
|
10. Segmental analysis (continued)
|
|||
Total assets by division
|
|||
31 December
|
30 September
|
31 December
|
|
2013
|
2013
|
2012
|
|
Total assets
|
£m
|
£m
|
£m
|
UK Retail
|
117,577
|
117,020
|
117,411
|
UK Corporate
|
104,985
|
106,995
|
110,158
|
Wealth
|
21,101
|
21,046
|
21,484
|
International Banking
|
48,526
|
53,276
|
53,091
|
Ulster Bank
|
28,170
|
29,395
|
30,754
|
US Retail & Commercial
|
71,738
|
71,911
|
72,902
|
Markets
|
495,106
|
564,457
|
714,303
|
Central items
|
108,569
|
123,345
|
115,239
|
Core
|
995,772
|
1,087,445
|
1,235,342
|
Non-Core
|
31,197
|
41,065
|
63,418
|
1,026,969
|
1,128,510
|
1,298,760
|
|
Reconciling items
|
|||
Direct Line Group
|
-
|
-
|
12,697
|
RFS Holdings minority interest
|
909
|
926
|
838
|
1,027,878
|
1,129,436
|
1,312,295
|
HFT (1)
|
DFV (2)
|
AFS (4)
|
LAR (5)
|
Other
|
Total
|
||||
financial
|
Non
|
||||||||
instruments
|
financial
|
||||||||
(amortised
|
Finance
|
assets/
|
|||||||
HD (3)
|
cost)
|
leases
|
liabilities
|
||||||
31 December 2013
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
|||||||||
Cash and balances at central banks
|
-
|
-
|
-
|
82,659
|
82,659
|
||||
Loans and advances to banks
|
|||||||||
- reverse repos
|
25,795
|
-
|
-
|
721
|
26,516
|
||||
- other
|
9,952
|
-
|
-
|
17,603
|
27,555
|
||||
Loans and advances to customers
|
|||||||||
- reverse repos
|
49,897
|
-
|
-
|
-
|
49,897
|
||||
- other
|
19,170
|
49
|
-
|
364,772
|
6,834
|
390,825
|
|||
Debt securities
|
56,582
|
122
|
53,107
|
3,788
|
113,599
|
||||
Equity shares
|
7,199
|
400
|
1,212
|
-
|
8,811
|
||||
Settlement balances
|
-
|
-
|
-
|
5,591
|
5,591
|
||||
Derivatives
|
283,508
|
4,531
|
288,039
|
||||||
Intangible assets
|
12,368
|
12,368
|
|||||||
Property, plant and equipment
|
7,909
|
7,909
|
|||||||
Deferred tax
|
3,478
|
3,478
|
|||||||
Prepayments, accrued income and
|
|||||||||
other assets
|
-
|
-
|
-
|
-
|
7,614
|
7,614
|
|||
Assets of disposal groups
|
3,017
|
3,017
|
|||||||
452,103
|
571
|
4,531
|
54,319
|
475,134
|
6,834
|
34,386
|
1,027,878
|
||
Liabilities
|
|||||||||
Deposits by banks
|
|||||||||
- repos
|
23,127
|
-
|
5,523
|
28,650
|
|||||
- other
|
19,764
|
-
|
15,565
|
35,329
|
|||||
Customer accounts
|
|||||||||
- repos
|
52,300
|
-
|
4,184
|
56,484
|
|||||
- other
|
10,236
|
5,862
|
398,298
|
414,396
|
|||||
Debt securities in issue
|
8,560
|
15,848
|
43,411
|
67,819
|
|||||
Settlement balances
|
-
|
-
|
5,313
|
5,313
|
|||||
Short positions
|
28,022
|
-
|
28,022
|
||||||
Derivatives
|
281,299
|
4,227
|
285,526
|
||||||
Accruals, deferred income and
|
|||||||||
other liabilities
|
-
|
-
|
1,764
|
19
|
14,234
|
16,017
|
|||
Retirement benefit liabilities
|
3,210
|
3,210
|
|||||||
Deferred tax
|
507
|
507
|
|||||||
Subordinated liabilities
|
-
|
868
|
23,144
|
24,012
|
|||||
Liabilities of disposal groups
|
3,378
|
3,378
|
|||||||
423,308
|
22,578
|
4,227
|
497,202
|
19
|
21,329
|
968,663
|
|||
Equity
|
59,215
|
||||||||
1,027,878
|
11. Financial instruments: Classification (continued)
|
|||||||||
HFT (1)
|
DFV (2)
|
AFS (4)
|
LAR (5)
|
Other
|
Total
|
||||
financial
|
Non
|
||||||||
instruments
|
financial
|
||||||||
(amortised
|
Finance
|
assets/
|
|||||||
HD (3)
|
cost)
|
leases
|
liabilities
|
||||||
31 December 2012
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
|||||||||
Cash and balances at central banks
|
-
|
-
|
-
|
79,290
|
79,290
|
||||
Loans and advances to banks
|
|||||||||
- reverse repos
|
33,394
|
-
|
-
|
1,389
|
34,783
|
||||
- other
|
13,265
|
-
|
-
|
15,903
|
29,168
|
||||
Loans and advances to customers
|
|||||||||
- reverse repos
|
70,025
|
-
|
-
|
22
|
70,047
|
||||
- other
|
24,841
|
189
|
-
|
397,824
|
7,234
|
430,088
|
|||
Debt securities
|
78,340
|
873
|
73,737
|
4,488
|
157,438
|
||||
Equity shares
|
13,329
|
533
|
1,370
|
15,232
|
|||||
Settlement balances
|
-
|
-
|
-
|
5,741
|
5,741
|
||||
Derivatives
|
433,264
|
8,639
|
441,903
|
||||||
Intangible assets
|
13,545
|
13,545
|
|||||||
Property, plant and equipment
|
9,784
|
9,784
|
|||||||
Deferred tax
|
3,443
|
3,443
|
|||||||
Prepayments, accrued income and
|
|||||||||
other assets
|
-
|
-
|
-
|
-
|
7,820
|
7,820
|
|||
Assets of disposal groups
|
14,013
|
14,013
|
|||||||
666,458
|
1,595
|
8,639
|
75,107
|
504,657
|
7,234
|
48,605
|
1,312,295
|
||
Liabilities
|
|||||||||
Deposits by banks
|
|||||||||
- repos
|
36,370
|
-
|
7,962
|
44,332
|
|||||
- other
|
30,571
|
-
|
26,502
|
57,073
|
|||||
Customer accounts
|
|||||||||
- repos
|
82,224
|
-
|
5,816
|
88,040
|
|||||
- other
|
12,077
|
6,323
|
414,839
|
433,239
|
|||||
Debt securities in issue
|
10,879
|
23,614
|
60,099
|
94,592
|
|||||
Settlement balances
|
-
|
-
|
5,878
|
5,878
|
|||||
Short positions
|
27,591
|
-
|
27,591
|
||||||
Derivatives
|
428,537
|
5,796
|
434,333
|
||||||
Accruals, deferred income and
|
|||||||||
other liabilities
|
-
|
-
|
1,684
|
12
|
13,105
|
14,801
|
|||
Retirement benefit liabilities
|
3,884
|
3,884
|
|||||||
Deferred tax
|
1,141
|
1,141
|
|||||||
Subordinated liabilities
|
-
|
1,128
|
25,645
|
26,773
|
|||||
Liabilities of disposal groups
|
10,170
|
10,170
|
|||||||
628,249
|
31,065
|
5,796
|
548,425
|
12
|
28,300
|
1,241,847
|
|||
Equity
|
70,448
|
||||||||
1,312,295
|
(1)
|
Held-for-trading.
|
(2)
|
Designated as at fair value.
|
(3)
|
Hedging derivatives.
|
(4)
|
Available-for-sale.
|
(5)
|
Loans and receivables.
|
31 December
|
30 September
|
31 December
|
|
2013
|
2013
|
2012
|
|
£m
|
£m
|
£m
|
|
Credit valuation adjustments
|
|||
- monoline insurers and credit derivative product companies (CDPC)
|
99
|
199
|
506
|
- other counterparties
|
1,667
|
1,790
|
2,308
|
1,766
|
1,989
|
2,814
|
|
Other valuation reserves
|
|||
- bid-offer
|
513
|
464
|
625
|
- funding valuation adjustment
|
424
|
355
|
475
|
- product and deal specific
|
745
|
759
|
763
|
- other
|
8
|
26
|
134
|
1,690
|
1,604
|
1,997
|
|
Valuation reserves
|
3,456
|
3,593
|
4,811
|
The table below analyses CVA relating to other counterparties by rating and sector.
|
|
31 December
|
|
Ratings:
|
2013
|
£m
|
|
AAA
|
104
|
AA to AA+
|
13
|
A to AA-
|
168
|
BBB- to A-
|
446
|
Non-investment grade
|
936
|
1,667
|
|
Sector:
|
|
Banks
|
89
|
Other financial institutions
|
199
|
Corporate
|
1,126
|
Government
|
253
|
1,667
|
·
|
Monoline insurers and CDPC: reduced exposures during the year, tighter credit spreads and exchange rate movements contributed to the decrease in CVA.
|
·
|
Other counterparties: the decrease in CVA during the year was driven by tighter credit spreads, reduction in exposure due to market movements together with realised default losses and reserve releases on certain exposures following restructuring. The net impact of updates to counterparty ratings and recovery rate assumptions also contributed to the decrease. This was partially offset by an increase in CVA due to methodology refinements.
|
·
|
The decrease in bid-offer reserves during the year reflects risk reduction.
|
·
|
Reduction in exposure due to market moves together with the impact of methodology refinements contributed to the decrease in FVA. This was partially offset by additional funding related reserves on uncollateralised derivatives in Q4 2013.
|
Cumulative OCA (CR)/ DR (1)
|
Subordinated
|
||||||
Debt securities in issue (2)
|
liabilities
|
||||||
HFT
|
DFV
|
Total
|
DFV
|
Total
|
Derivatives
|
Total (3)
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
31 December 2013
|
(467)
|
(33)
|
(500)
|
256
|
(244)
|
96
|
(148)
|
30 September 2013
|
(548)
|
(42)
|
(590)
|
295
|
(295)
|
95
|
(200)
|
31 December 2012
|
(648)
|
56
|
(592)
|
362
|
(230)
|
259
|
29
|
Carrying values of underlying liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
||
31 December 2013
|
8.6
|
15.8
|
24.4
|
0.9
|
25.3
|
||
30 September 2013
|
9.4
|
17.4
|
26.8
|
0.9
|
27.7
|
||
31 December 2012
|
10.9
|
23.6
|
34.5
|
1.1
|
35.6
|
(1)
|
The OCA 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)
|
Includes 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 reserve is 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 cumulative OCA decreased during the year due to tightening of RBS credit spreads.
|
·
|
Senior issued debt OCA is determined by reference to secondary debt issuance spreads. The five year spread tightened to 92 basis points (30 September 2013 - 83 basis points; 31 December 2012 - 102 basis points). As senior debt classified as DFV includes greater proportion of longer term debt, the impact of spread tightening and discounting is more significant, resulting in a credit balance at 31 December 2013.
|
·
|
The cumulative OCA relating to derivatives decreased during the year due to tightening of RBS CDS spreads and the net impact of methodology refinements.
|
Level 3 sensitivity
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
31 December 2013
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Assets
|
|||||||
Loans and advances to banks
|
-
|
35.5
|
0.3
|
35.8
|
30
|
(10)
|
|
Loans and advances to customers
|
-
|
68.9
|
0.2
|
69.1
|
20
|
(30)
|
|
Debt securities
|
58.0
|
49.7
|
2.1
|
109.8
|
160
|
(100)
|
|
Equity shares
|
7.0
|
1.1
|
0.7
|
8.8
|
120
|
(110)
|
|
Derivatives
|
0.1
|
284.4
|
3.5
|
288.0
|
390
|
(250)
|
|
65.1
|
439.6
|
6.8
|
511.5
|
720
|
(500)
|
||
Proportion
|
12.7%
|
86.0%
|
1.3%
|
100.0%
|
|||
Of which
|
|||||||
Core
|
64.9
|
436.2
|
4.9
|
506.0
|
|||
Non-Core
|
0.2
|
3.4
|
1.9
|
5.5
|
|||
65.1
|
439.6
|
6.8
|
511.5
|
31 December 2012
|
|||||||
Assets
|
|||||||
Loans and advances to banks
|
-
|
46.3
|
0.4
|
46.7
|
50
|
(30)
|
|
Loans and advances to customers
|
-
|
94.4
|
0.6
|
95.0
|
90
|
(40)
|
|
Debt securities
|
83.6
|
64.6
|
4.8
|
153.0
|
370
|
(190)
|
|
Equity shares
|
13.1
|
1.3
|
0.8
|
15.2
|
60
|
(100)
|
|
Derivatives
|
0.1
|
438.0
|
3.8
|
441.9
|
430
|
(350)
|
|
96.8
|
644.6
|
10.4
|
751.8
|
1,000
|
(710)
|
||
Proportion
|
12.9%
|
85.7%
|
1.4%
|
100.0%
|
|||
Of which
|
|||||||
Core
|
96.4
|
637.3
|
5.6
|
739.3
|
|||
Non-Core
|
0.4
|
7.3
|
4.8
|
12.5
|
|||
96.8
|
644.6
|
10.4
|
751.8
|
11. Financial instruments: Valuation hierarchy (continued)
|
|||||||
Level 3 sensitivity
|
|||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
Favourable
|
Unfavourable
|
||
31 December 2013
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Liabilities
|
|||||||
Deposits by banks
|
-
|
42.8
|
0.1
|
42.9
|
10
|
-
|
|
Customer accounts
|
-
|
68.2
|
0.2
|
68.4
|
-
|
(10)
|
|
Debt securities in issue
|
-
|
23.1
|
1.3
|
24.4
|
50
|
(70)
|
|
Short positions
|
23.9
|
4.1
|
-
|
28.0
|
-
|
-
|
|
Derivatives
|
0.1
|
282.4
|
3.0
|
285.5
|
130
|
(120)
|
|
Subordinated liabilities
|
-
|
0.9
|
-
|
0.9
|
-
|
-
|
|
24.0
|
421.5
|
4.6
|
450.1
|
190
|
(200)
|
||
Proportion
|
5.3%
|
93.7%
|
1.0%
|
100.0%
|
|||
Of which
|
|||||||
Core
|
24.0
|
420.1
|
4.5
|
448.6
|
|||
Non-Core
|
-
|
1.4
|
0.1
|
1.5
|
|||
24.0
|
421.5
|
4.6
|
450.1
|
31 December 2012
|
|||||||
Liabilities
|
|||||||
Deposits by banks
|
-
|
66.9
|
0.1
|
67.0
|
-
|
(20)
|
|
Customer accounts
|
-
|
100.5
|
0.1
|
100.6
|
30
|
(30)
|
|
Debt securities in issue
|
-
|
33.1
|
1.4
|
34.5
|
60
|
(70)
|
|
Short positions
|
23.6
|
4.0
|
-
|
27.6
|
-
|
-
|
|
Derivatives
|
0.1
|
430.9
|
3.3
|
434.3
|
140
|
(150)
|
|
Subordinated liabilities
|
-
|
1.1
|
-
|
1.1
|
-
|
-
|
|
23.7
|
636.5
|
4.9
|
665.1
|
230
|
(270)
|
||
Proportion
|
3.6%
|
95.7%
|
0.7%
|
100.0%
|
|||
Of which
|
|||||||
Core
|
23.7
|
634.4
|
4.7
|
662.8
|
|||
Non-Core
|
-
|
2.1
|
0.2
|
2.3
|
|||
23.7
|
636.5
|
4.9
|
665.1
|
||||
31 December 2013
|
31 December 2012
|
||||
Carrying
|
Carrying
|
||||
value
|
Fair value
|
value
|
Fair value
|
||
£bn
|
£bn
|
£bn
|
£bn
|
||
Financial assets
|
|||||
Cash and balances at central banks
|
82.7
|
82.7
|
79.3
|
79.3
|
|
Loans and advances to banks
|
18.3
|
18.3
|
17.3
|
17.3
|
|
Loans and advances to customers
|
371.6
|
360.0
|
405.1
|
385.4
|
|
Debt securities
|
3.8
|
3.2
|
4.5
|
4.0
|
|
Settlement balances
|
5.6
|
5.6
|
5.7
|
5.7
|
|
Financial liabilities
|
|||||
Deposits by banks
|
21.1
|
21.1
|
34.5
|
34.5
|
|
Customer accounts
|
402.5
|
402.7
|
420.7
|
421.0
|
|
Debt securities in issue
|
43.4
|
44.7
|
60.1
|
59.8
|
|
Settlement balances
|
5.3
|
5.3
|
5.9
|
5.9
|
|
Notes in circulation
|
1.8
|
1.8
|
1.7
|
1.7
|
|
Subordinated liabilities
|
23.1
|
22.5
|
25.6
|
24.3
|
12. Contingent liabilities and commitments
|
|||||||||||
31 December 2013
|
30 September 2013
|
31 December 2012
|
|||||||||
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
|
19,563
|
616
|
20,179
|
20,650
|
727
|
21,377
|
18,251
|
913
|
19,164
|
||
Other
|
5,893
|
98
|
5,991
|
6,699
|
96
|
6,795
|
10,628
|
69
|
10,697
|
||
25,456
|
714
|
26,170
|
27,349
|
823
|
28,172
|
28,879
|
982
|
29,861
|
|||
Commitments
|
|||||||||||
Undrawn formal standby facilities,
|
|||||||||||
credit lines and other commitments
|
|||||||||||
to lend
|
210,766
|
2,280
|
213,046
|
209,138
|
2,640
|
211,778
|
209,892
|
5,916
|
215,808
|
||
Other
|
2,793
|
-
|
2,793
|
2,577
|
1
|
2,578
|
1,971
|
5
|
1,976
|
||
213,559
|
2,280
|
215,839
|
211,715
|
2,641
|
214,356
|
211,863
|
5,921
|
217,784
|
|||
Contingent liabilities and
|
|||||||||||
commitments
|
239,015
|
2,994
|
242,009
|
239,064
|
3,464
|
242,528
|
240,742
|
6,903
|
247,645
|
●
|
a plan to strengthen board and senior management oversight of the corporate governance, management, risk management, and operations of the Group's U.S. operations on an enterprise-wide and business line basis,
|
●
|
an enterprise-wide risk management programme for the Group's U.S. operations,
|
●
|
a plan to oversee compliance by the Group's U.S. operations with all applicable U.S. laws, rules, regulations, and supervisory guidance,
|
●
|
a Bank Secrecy Act/anti-money laundering compliance programme for the RBS plc and RBS N.V. branches in the U.S. (the U.S. Branches) on a consolidated basis,
|
●
|
a plan to improve the U.S. Branches' compliance with all applicable provisions of the Bank Secrecy Act and its rules and regulations as well as the requirements of Regulation K of the Federal Reserve,
|
●
|
a customer due diligence programme designed to reasonably ensure the identification and timely, accurate, and complete reporting by the U.S. Branches of all known or suspected violations of law or suspicious transactions to law enforcement and supervisory authorities, as required by applicable suspicious activity reporting laws and regulations, and
|
●
|
a plan designed to enhance the U.S. Branches' compliance with OFAC requirements.
|
Moody's
|
S&P
|
Fitch
|
||||||
Long term
|
Short term
|
Long term
|
Short term
|
Long term
|
Short term
|
|||
RBS Group plc
|
Baa1
|
P-2
|
BBB+
|
A-2
|
A
|
F1
|
||
The Royal Bank of Scotland plc
|
A3
|
P-2
|
A-
|
A-2
|
A
|
F1
|
||
National Westminster Bank Plc
|
A3
|
P-2
|
A-
|
A-2
|
A
|
F1
|
||
RBS N.V.
|
A3
|
P-2
|
A-
|
A-2
|
A
|
F1
|
||
RBS Citizens, N.A/Citizens
Bank of Pennsylvania
|
A3
|
P-2
|
A-
|
A-2
|
BBB+
|
F2
|
||
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
|