2
|
Presentation
of information
|
3
|
Forward-looking
statements
|
4
|
Description
of business
|
6
|
Recent developments |
13
|
Risk
factors
|
21
|
Key
financials
|
21
|
Summary
consolidated income statement
|
24
|
Analysis of
results
|
34
|
Divisional
performance
|
53
|
Consolidated
balance sheet
|
55
|
Cash
flow
|
56
|
Capital
resources
|
57
|
Risk, capital
and liquidity management
|
·
|
Continuing
businesses of Business Unit North
America;
|
·
|
Business Unit
Global Clients and wholesale clients in the Netherlands (including former
Dutch wholesale clients) and Latin America (excluding
Brazil);
|
·
|
Business Unit
Asia (excluding Saudi Hollandi);
and
|
·
|
Business Unit
Europe (excluding Antonveneta).
|
|
·
|
to transfer
securities free from any contractual or legislative restrictions on
transfer;
|
·
|
to transfer
securities free from any trust, liability, or
encumbrance;
|
·
|
to extinguish
rights to acquire securities;
|
·
|
to delist
securities; or
|
·
|
to convert
securities into another form or
class.
|
·
|
the monetary,
interest rate, capital adequacy and other policies of central banks and
regulatory authorities;
|
·
|
general
changes in government or regulatory policy or changes in regulatory
regimes that may significantly influence investor decisions in particular
markets in which the Group operates or may increase the costs of doing
business in those markets;
|
·
|
changes to
financial reporting standards;
|
·
|
other general
changes in the regulatory requirements, such as prudential rules relating
to the capital adequacy framework and the imposition of onerous compliance
obligations, restrictions on business growth or pricing and requirements
to operate in a way that prioritises objectives other than shareholder
value creation;
|
·
|
changes in
competition and pricing
environments;
|
·
|
further
developments in the financial reporting
environment;
|
·
|
differentiation
amongst financial institutions by governments with respect to the
extension of guarantees to bank customer deposits and the terms attaching
to such guarantees, including requirements for the entire Group to accept
exposure to the risk of any individual member of the Group, or even third
party participants in guarantee schemes,
failing;
|
·
|
implementation
of, or costs related to, local customer or depositor compensation or
reimbursement schemes;
|
·
|
transferability
and convertibility of currency
risk;
|
·
|
expropriation,
nationalisation and confiscation of
assets;
|
·
|
changes in
legislation relating to foreign ownership;
and
|
·
|
other
unfavourable political, military or diplomatic developments producing
social instability or legal uncertainty which, in turn, may affect demand
for the Group’s products and
services.
|
2008
|
2007
|
2006
|
||||||||||
for
the year ended 31 December
|
£m | £m | £m | |||||||||
Total
income
|
25,868 | 30,366 | 28,002 | |||||||||
Operating
(loss)/profit before tax
|
(40,836 | ) | 9,832 | 9,186 | ||||||||
(Loss)/profit
attributable to ordinary shareholders
|
(24,306 | ) | 7,303 | 6,202 | ||||||||
Cost: income
ratio
|
209.5% | 45.9% | 44.6% | |||||||||
Basic
(loss)/earnings per share (pence) (1)
|
(146.7p | ) | 64.0p | 54.4p |
2008
|
2007
|
2006
|
||||||||||
at
31 December
|
£m | £m | £m | |||||||||
Total
assets
|
2,401,652 | 1,840,829 | 856,832 | |||||||||
Loans and
advances to customers
|
874,722 | 828,538 | 466,893 | |||||||||
Deposits
|
897,556 | 994,657 | 516,365 | |||||||||
Owners’
equity
|
58,879 | 53,038 | 40,227 | |||||||||
Risk asset
ratio – Tier 1 (2)
|
10.0% | 7.3% | 7.5% | |||||||||
–
total
|
14.1% | 11.2% | 11.7% |
(1)
|
Prior year per
share data have been restated to reflect the rights issue in June 2008 and
the capitalisation issue in September
2008.
|
(2)
|
2008 data are
on a Basel II basis; data for 2007 and 2006 are on a Basel I
basis.
|
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net
interest income
|
18,675 | 12,069 | 10,596 | |||||||||
Fees and
commissions receivable
|
9,831 | 8,278 | 7,116 | |||||||||
Fees and
commissions payable
|
(2,386 | ) | (2,193 | ) | (1,922 | ) | ||||||
Other
non-interest income
|
(6,578 | ) | 6,125 | 6,239 | ||||||||
Insurance net
premium income
|
6,326 | 6,087 | 5,973 | |||||||||
Non-interest
income
|
7,193 | 18,297 | 17,406 | |||||||||
Total
income
|
25,868 | 30,366 | 28,002 | |||||||||
Operating
expenses
|
54,202 | 13,942 | 12,480 | |||||||||
(Loss)/profit
before other operating charges and impairment
|
(28,334 | ) | 16,424 | 15,522 | ||||||||
Insurance net
claims
|
4,430 | 4,624 | 4,458 | |||||||||
Impairment
losses
|
8,072 | 1,968 | 1,878 | |||||||||
Operating
(loss)/profit before tax
|
(40,836 | ) | 9,832 | 9,186 | ||||||||
Tax
|
(2,323 | ) | 2,044 | 2,689 | ||||||||
(Loss)/profit
after tax from continuing operations
|
(38,513 | ) | 7,788 | 6,497 | ||||||||
Profit/(loss)
from discontinued operations, net of tax
|
3,971 | (76 | ) | - | ||||||||
(Loss)/profit
for the year
|
(34,542 | ) | 7,712 | 6,497 | ||||||||
Minority
interests
|
(10,832 | ) | 163 | 104 | ||||||||
Other
owners
|
596 | 246 | 191 | |||||||||
(Loss)/profit
attributable to ordinary shareholders
|
(24,306 | ) | 7,303 | 6,202 | ||||||||
Basic earnings per ordinary
share (1)
|
(146.7p | ) | 64.0 | p | 54.4 | p | ||||||
Diluted earnings per ordinary share | (146.7p | ) | 63.4 | p | 53.9 | p |
(1)
|
Prior year
data have been restated to reflect the rights issue in June 2008 and the
capitalisation issue in September
2008.
|
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Interest
receivable
|
49,522 | 32,252 | 24,688 | |||||||||
Interest
payable
|
(30,847 | ) | (20,183 | ) | (14,092 | ) | ||||||
Net interest
income
|
18,675 | 12,069 | 10,596 | |||||||||
%
|
%
|
%
|
||||||||||
Gross yield
on interest-earning assets of the banking business
|
5.61 | 6.19 | 5.90 | |||||||||
Cost of
interest-bearing liabilities of the banking business
|
(3.79 | ) | (4.36 | ) | (3.85 | ) | ||||||
Interest
spread of the banking business
|
1.82 | 1.83 | 2.05 | |||||||||
Benefit from
interest-free funds
|
0.30 | 0.49 | 0.48 | |||||||||
Net interest
margin of the banking business
|
2.12 | 2.32 | 2.53 |
Yields,
spreads and margins of the banking business
|
%
|
%
|
%
|
|||||||||
Gross yield
(1)
|
||||||||||||
Group
|
5.61 | 6.19 | 5.90 | |||||||||
UK
|
5.72 | 6.69 | 6.13 | |||||||||
Overseas
|
5.54 | 5.52 | 5.50 | |||||||||
Interest
spread (2)
|
||||||||||||
Group
|
1.82 | 1.83 | 2.05 | |||||||||
UK
|
1.92 | 2.30 | 2.37 | |||||||||
Overseas
|
1.76 | 1.20 | 1.47 | |||||||||
Net interest
margin (3)
|
||||||||||||
Group
|
2.12 | 2.32 | 2.53 | |||||||||
UK
|
2.39 | 2.55 | 2.68 | |||||||||
Overseas
|
1.91 | 1.99 | 2.26 | |||||||||
The Royal
Bank of Scotland plc base rate (average)
|
4.67 | 5.51 | 4.64 | |||||||||
London
inter-bank three month offered rates (average):
|
||||||||||||
Sterling
|
5.51 | 6.00 | 4.85 | |||||||||
Eurodollar
|
2.92 | 5.29 | 5.20 | |||||||||
Euro
|
4.63 | 4.28 | 3.08 |
(1)
|
Gross yield is
the interest rate earned on average interest-earning assets of the banking
business.
|
(2)
|
Interest
spread is the difference between the gross yield and the interest rate
paid on average interest-bearing liabilities of the banking
business.
|
(3)
|
Net interest
margin is net interest income of the banking business as a percentage of
average interest-earning assets of the banking
business.
|
2008
|
2007
- Restated
|
|||||||||||||||||||||||
Average
balance
|
Interest
|
Rate
|
Average
balance
|
Interest
|
Rate
|
|||||||||||||||||||
£m | £m |
%
|
£m | £m |
%
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Loans and
advances to banks
|
||||||||||||||||||||||||
–
UK
|
19,039 | 939 | 4.93 | 21,133 | 1,024 | 4.85 | ||||||||||||||||||
–
Overseas
|
31,388 | 1,417 | 4.51 | 12,654 | 546 | 4.31 | ||||||||||||||||||
Loans and
advances to customers
|
||||||||||||||||||||||||
–
UK
|
319,696 | 19,046 | 5.96 | 268,911 | 18,506 | 6.88 | ||||||||||||||||||
–
Overseas
|
393,405 | 22,766 | 5.79 | 175,301 | 10,062 | 5.74 | ||||||||||||||||||
Debt
securities
|
||||||||||||||||||||||||
–
UK
|
33,206 | 1,276 | 3.84 | 10,883 | 600 | 5.51 | ||||||||||||||||||
–
Overseas
|
85,625 | 4,078 | 4.76 | 31,792 | 1,514 | 4.76 | ||||||||||||||||||
Total
interest-earning assets
|
||||||||||||||||||||||||
– banking
business (2,
3)
|
882,359 | 49,522 | 5.61 | 520,674 | 32,252 | 6.19 | ||||||||||||||||||
– trading
business (4)
|
425,454 | 313,110 | ||||||||||||||||||||||
Total
interest-earning assets
|
1,307,813 | 833,784 | ||||||||||||||||||||||
Non-interest-earning
assets (2,
3)
|
732,872 | 289,188 | ||||||||||||||||||||||
Total
assets
|
2,040,685 | 1,122,972 | ||||||||||||||||||||||
Percentage of
assets applicable to overseas operations
|
48.6% | 38.0% | ||||||||||||||||||||||
Liabilities
and owners’ equity
|
||||||||||||||||||||||||
Deposits by
banks
|
||||||||||||||||||||||||
–
UK
|
46,217 | 1,804 | 3.90 | 52,951 | 2,234 | 4.22 | ||||||||||||||||||
–
Overseas
|
113,592 | 4,772 | 4.20 | 31,073 | 1,172 | 3.77 | ||||||||||||||||||
Customer
accounts: demand deposits
|
||||||||||||||||||||||||
–
UK
|
99,852 | 2,829 | 2.83 | 93,764 | 3,296 | 3.52 | ||||||||||||||||||
–
Overseas
|
70,399 | 1,512 | 2.15 | 30,739 | 1,031 | 3.35 | ||||||||||||||||||
Customer
accounts: savings deposits
|
||||||||||||||||||||||||
–
UK
|
42,870 | 1,708 | 3.98 | 36,334 | 1,658 | 4.56 | ||||||||||||||||||
–
Overseas
|
72,473 | 2,203 | 3.04 | 27,645 | 902 | 3.26 | ||||||||||||||||||
Customer
accounts: other time deposits
|
||||||||||||||||||||||||
–
UK
|
94,365 | 4,011 | 4.25 | 88,089 | 4,201 | 4.77 | ||||||||||||||||||
–
Overseas
|
105,660 | 4,097 | 3.88 | 43,141 | 2,100 | 4.87 | ||||||||||||||||||
Debt
securities in issue
|
||||||||||||||||||||||||
–
UK
|
101,520 | 4,095 | 4.03 | 57,140 | 3,060 | 5.36 | ||||||||||||||||||
–
Overseas
|
132,699 | 5,846 | 4.41 | 49,848 | 2,627 | 5.27 | ||||||||||||||||||
Subordinated
liabilities
|
||||||||||||||||||||||||
–
UK
|
26,300 | 1,356 | 5.16 | 23,502 | 1,300 | 5.53 | ||||||||||||||||||
–
Overseas
|
12,385 | 788 | 6.36 | 4,509 | 230 | 5.10 | ||||||||||||||||||
Internal
funding of trading business
|
||||||||||||||||||||||||
–
UK
|
(85,664 | ) | (3,445 | ) | 4.02 | (68,395 | ) | (3,307 | ) | 4.84 | ||||||||||||||
–
Overseas
|
(18,090 | ) | (729 | ) | 4.03 | (7,454 | ) | (321 | ) | 4.31 | ||||||||||||||
Total
interest-bearing liabilities
|
||||||||||||||||||||||||
– banking
business (2,
3)
|
814,578 | 30,847 | 3.79 | 462,886 | 20,183 | 4.36 | ||||||||||||||||||
– trading
business (4)
|
466,610 | 316,453 | ||||||||||||||||||||||
Total
interest-bearing liabilities
|
1,281,188 | 779,339 | ||||||||||||||||||||||
Non-interest-bearing
liabilities:
|
||||||||||||||||||||||||
Demand
deposits
|
||||||||||||||||||||||||
–
UK
|
45,472 | 18,416 | ||||||||||||||||||||||
–
Overseas
|
9,721 | 14,455 | ||||||||||||||||||||||
Other
liabilities (3,
4)
|
645,760 | 267,403 | ||||||||||||||||||||||
Owners’
equity
|
58,544 | 43,359 | ||||||||||||||||||||||
Total
liabilities and owners’ equity
|
2,040,685 | 1,122,972 | ||||||||||||||||||||||
Percentage of
liabilities applicable to overseas operations
|
46.8% | 35.9% |
(1)
|
The analysis
into UK and Overseas has been compiled on the basis of location of
office.
|
(2)
|
Interest-earning
assets and interest-bearing liabilities include the Retail bancassurance
assets and liabilities attributable to
policyholders.
|
(3)
|
Interest
income and interest expense do not include interest on financial assets
and liabilities designated as at fair value through profit or
loss.
|
(4)
|
Interest
receivable and interest payable on trading assets and liabilities are
included in income from trading
activities.
|
2006
- Restated
|
||||||||||||
Average
balance
|
Interest
|
Rate
|
||||||||||
£m | £m |
%
|
||||||||||
Assets
|
||||||||||||
Loans and
advances to banks
|
||||||||||||
–
UK
|
15,934 | 681 | 4.27 | |||||||||
–
Overseas
|
7,237 | 237 | 3.27 | |||||||||
Loans and
advances to customers
|
||||||||||||
–
UK
|
239,086 | 15,141 | 6.33 | |||||||||
–
Overseas
|
121,092 | 6,977 | 5.76 | |||||||||
Debt
securities
|
||||||||||||
–
UK
|
12,816 | 598 | 4.67 | |||||||||
–
Overseas
|
22,032 | 1,054 | 4.78 | |||||||||
Total
interest-earning assets
|
||||||||||||
– banking
business (2,
3)
|
418,197 | 24,688 | 5.90 | |||||||||
– trading
business (4)
|
202,408 | |||||||||||
Total
interest-earning assets
|
620,605 | |||||||||||
Non-interest-earning
assets (2,
3)
|
199,898 | |||||||||||
Total
assets
|
820,503 | |||||||||||
Percentage of
assets applicable to overseas operations
|
35.2% | |||||||||||
Liabilities
and owners’ equity
|
||||||||||||
Deposits by
banks
|
||||||||||||
–
UK
|
35,985 | 1,393 | 3.87 | |||||||||
–
Overseas
|
28,772 | 1,228 | 4.27 | |||||||||
Customer
accounts: demand deposits
|
||||||||||||
–
UK
|
86,207 | 2,428 | 2.82 | |||||||||
–
Overseas
|
13,113 | 441 | 3.36 | |||||||||
Customer
accounts: savings deposits
|
||||||||||||
–
UK
|
30,933 | 1,058 | 3.42 | |||||||||
–
Overseas
|
19,766 | 529 | 2.68 | |||||||||
Customer
accounts: other time deposits
|
||||||||||||
–
UK
|
67,126 | 2,807 | 4.18 | |||||||||
–
Overseas
|
36,177 | 1,636 | 4.52 | |||||||||
Debt
securities in issue
|
||||||||||||
–
UK
|
45,829 | 2,210 | 4.82 | |||||||||
–
Overseas
|
25,249 | 1,076 | 4.26 | |||||||||
Subordinated
liabilities
|
||||||||||||
–
UK
|
23,873 | 1,226 | 5.14 | |||||||||
–
Overseas
|
2,639 | 160 | 6.06 | |||||||||
Internal
funding of trading business
|
||||||||||||
–
UK
|
(44,475 | ) | (1,893 | ) | 4.26 | |||||||
–
Overseas
|
(4,930 | ) | (207 | ) | 4.20 | |||||||
Total
interest-bearing liabilities
|
||||||||||||
– banking
business (2,
3)
|
366,264 | 14,092 | 3.85 | |||||||||
– trading
business (4)
|
204,810 | |||||||||||
Total
interest-bearing liabilities
|
571,074 | |||||||||||
Non-interest-bearing
liabilities:
|
||||||||||||
Demand
deposits
|
||||||||||||
–
UK
|
17,909 | |||||||||||
–
Overseas
|
11,668 | |||||||||||
Other
liabilities (3,
4)
|
182,976 | |||||||||||
Owners’
equity
|
36,876 | |||||||||||
Total
liabilities and owners’ equity
|
820,503 | |||||||||||
Percentage of
liabilities applicable to overseas operations
|
32.3% |
(1)
|
The analysis
into UK and Overseas has been compiled on the basis of location of
office.
|
(2)
|
Interest-earning
assets and interest-bearing liabilities include the Retail bancassurance
assets and liabilities attributable to
policyholders.
|
(3)
|
Interest
income and interest expense do not include interest on financial assets
and liabilities designated as at fair value through profit or
loss.
|
(4)
|
Interest
receivable and interest payable on trading assets and liabilities are
included in income from trading
activities.
|
2008
over 2007 (restated)
|
2007
(restated) over 2006 (restated)
|
|||||||||||||||||||||||
Increase/(decrease)
due to changes in:
|
Increase/(decrease)
due to changes in:
|
|||||||||||||||||||||||
Average
volume
|
Average
rate
|
Net
change
|
Average
volume
|
Average
rate
|
Net
change
|
|||||||||||||||||||
£m | £m | £m | £m | £m | £m | |||||||||||||||||||
Interest-earning
assets
|
||||||||||||||||||||||||
Loans and
advances to banks
|
||||||||||||||||||||||||
UK
|
(103 | ) | 18 | (85 | ) | 243 | 100 | 343 | ||||||||||||||||
Overseas
|
845 | 26 | 871 | 217 | 92 | 309 | ||||||||||||||||||
Loans and
advances to customers
|
||||||||||||||||||||||||
UK
|
3,221 | (2,681 | ) | 540 | 1,985 | 1,380 | 3,365 | |||||||||||||||||
Overseas
|
12,621 | 83 | 12,704 | 3,112 | (27 | ) | 3,085 | |||||||||||||||||
Debt
securities
|
||||||||||||||||||||||||
UK
|
906 | (230 | ) | 676 | (98 | ) | 100 | 2 | ||||||||||||||||
Overseas
|
2,564 | - | 2,564 | 465 | (5 | ) | 460 | |||||||||||||||||
Total
interest receivable of the banking business
|
||||||||||||||||||||||||
UK
|
4,024 | (2,893 | ) | 1,131 | 2,130 | 1,580 | 3,710 | |||||||||||||||||
Overseas
|
16,030 | 109 | 16,139 | 3,794 | 60 | 3,854 | ||||||||||||||||||
20,054 | (2,784 | ) | 17,270 | 5,924 | 1,640 | 7,564 | ||||||||||||||||||
Interest-bearing
liabilities
|
||||||||||||||||||||||||
Deposits by
banks
|
||||||||||||||||||||||||
UK
|
271 | 159 | 430 | (706 | ) | (135 | ) | (841 | ) | |||||||||||||||
Overseas
|
(3,452 | ) | (148 | ) | (3,600 | ) | (94 | ) | 150 | 56 | ||||||||||||||
Customer
accounts: demand deposits
|
||||||||||||||||||||||||
UK
|
(204 | ) | 671 | 467 | (227 | ) | (641 | ) | (868 | ) | ||||||||||||||
Overseas
|
(956 | ) | 475 | (481 | ) | (591 | ) | 1 | (590 | ) | ||||||||||||||
Customer
accounts: savings deposits
|
||||||||||||||||||||||||
UK
|
(276 | ) | 226 | (50 | ) | (206 | ) | (394 | ) | (600 | ) | |||||||||||||
Overseas
|
(1,367 | ) | 66 | (1,301 | ) | (241 | ) | (132 | ) | (373 | ) | |||||||||||||
Customer
accounts: other time deposits
|
||||||||||||||||||||||||
UK
|
(286 | ) | 476 | 190 | (962 | ) | (432 | ) | (1,394 | ) | ||||||||||||||
Overseas
|
(2,500 | ) | 503 | (1,997 | ) | (332 | ) | (132 | ) | (464 | ) | |||||||||||||
Debt
securities in issue
|
||||||||||||||||||||||||
UK
|
(1,932 | ) | 897 | (1,035 | ) | (587 | ) | (263 | ) | (850 | ) | |||||||||||||
Overseas
|
(3,714 | ) | 495 | (3,219 | ) | (1,248 | ) | (303 | ) | (1,551 | ) | |||||||||||||
Subordinated
liabilities
|
||||||||||||||||||||||||
UK
|
(148 | ) | 92 | (56 | ) | 19 | (93 | ) | (74 | ) | ||||||||||||||
Overseas
|
(489 | ) | (69 | ) | (558 | ) | (99 | ) | 29 | (70 | ) | |||||||||||||
Internal
funding of trading business
|
||||||||||||||||||||||||
UK
|
751 | (613 | ) | 138 | 1,129 | 285 | 1,414 | |||||||||||||||||
Overseas
|
430 | (22 | ) | 408 | 109 | 5 | 114 | |||||||||||||||||
Total
interest payable of the banking business
|
||||||||||||||||||||||||
UK
|
(1,824 | ) | 1,908 | 84 | (1,540 | ) | (1,673 | ) | (3,213 | ) | ||||||||||||||
Overseas
|
(12,048 | ) | 1,300 | (10,748 | ) | (2,496 | ) | (382 | ) | (2,878 | ) | |||||||||||||
(13,872 | ) | 3,208 | (10,664 | ) | (4,036 | ) | (2,055 | ) | (6,091 | ) | ||||||||||||||
Movement
in net interest income
|
||||||||||||||||||||||||
UK
|
2,200 | (985 | ) | 1,215 | 590 | (93 | ) | 497 | ||||||||||||||||
Overseas
|
3,982 | 1,409 | 5,391 | 1,298 | (322 | ) | 976 | |||||||||||||||||
6,182 | 424 | 6,606 | 1,888 | (415 | ) | 1,473 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Fees and
commissions receivable
|
9,831 | 8,278 | 7,116 | |||||||||
Fees and
commissions payable
|
(2,386 | ) | (2,193 | ) | (1,922 | ) | ||||||
(Loss)/income
from trading activities
|
(8,477 | ) | 1,292 | 2,675 | ||||||||
Other
operating income (excluding insurance net premium income)
|
1,899 | 4,833 | 3,564 | |||||||||
867 | 12,210 | 11,433 | ||||||||||
Insurance
premium income
|
6,626 | 6,376 | 6,243 | |||||||||
Reinsurers’
share
|
(300 | ) | (289 | ) | (270 | ) | ||||||
6,326 | 6,087 | 5,973 | ||||||||||
7,193 | 18,297 | 17,406 |
2008
|
2007
|
|||||||||||||||||||
Net
exposure (1)
|
Write-downs
before tax
|
Average
price
|
Net
exposure(1)
|
Average
price
|
||||||||||||||||
£m | £m |
%
|
£m |
%
|
||||||||||||||||
Asset-backed
CDOs
|
||||||||||||||||||||
High
grade
|
1,231 | 1,836 | 29 | 2,581 | 84 | |||||||||||||||
Mezzanine
|
144 | 1,140 | 6 | 1,253 | 70 | |||||||||||||||
1,375 | 2,976 | 3,834 | 79 | |||||||||||||||||
Monolines
|
4,804 | 3,557 | n/a | 2,547 | n/a | |||||||||||||||
US residential mortgages
(2)
|
||||||||||||||||||||
Sub-prime
|
— | 353 | n/a | 1,292 | 72 | |||||||||||||||
Alt-A
|
— | 1,071 | n/a | 2,233 | 83 | |||||||||||||||
Other
non-agency
|
— | 43 | n/a | 794 | 94 | |||||||||||||||
— | 1,467 | 4,319 | 81 | |||||||||||||||||
US
commercial mortgages
(2)
|
437 | 95 | 87 | 1,809 | 97 | |||||||||||||||
Leveraged
finance
(2)
|
||||||||||||||||||||
Held-for-trading
|
103 | 1,088 | 64 | 11,992 | 96 | |||||||||||||||
Loans and
receivables
|
5,920 | — | n/a | 2,514 | n/a | |||||||||||||||
6,023 | 1,088 | 14,506 | ||||||||||||||||||
CLOs
|
520 | 240 | 81 | 1,386 | 93 | |||||||||||||||
9,423 | ||||||||||||||||||||
CDS
hedging
|
(1,642 | ) | ||||||||||||||||||
Total
net of CDS hedging
|
7,781 |
(1)
|
Net of hedges
and write-downs.
|
(2)
|
Figures
represent the Group’s remaining net exposure to its previously reported
credit market exposures.
|
(3)
|
Includes
commitments to lend.
|
Disclosure
|
Section
|
Sub-section
|
Page
|
|||
Further
analysis (1)
|
Risk
management
|
Credit market
and related disclosures
|
101 – 123 | |||
Valuation
aspects (1)
|
Financial
statements
|
Note 11
Financial instruments
|
186 – 191 | |||
Valuation of
financial instruments (1)
|
Financial
statements
|
Critical
accounting policies
|
170 – 171 | |||
(general and
level 3)
|
Note 11
Financial instruments
|
184 – 191 | ||||
Reclassification
of financial instruments
|
Financial
statements
|
Note 11
Financial instruments
|
193 | |||
Asset-backed
CDOs
|
Risk
management
|
Market
risk
|
88 |
(1)
|
In preparing
these disclosures, the Group took into consideration the leading practice
recommendations of the Financial Stability Forum issued in April 2008 and
the report of the IASB Advisory Panel ‘measuring and disclosing fair value
of financial instruments in markets that are no longer active’ issued in
October 2008.
|
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Administrative
expenses:
|
||||||||||||
Staff
costs
|
10,410 | 7,338 | 6,723 | |||||||||
Premises and
equipment
|
2,593 | 1,703 | 1,421 | |||||||||
Other
administrative expenses
|
5,464 | 2,969 | 2,658 | |||||||||
Total
administrative expenses
|
18,467 | 12,010 | 10,802 | |||||||||
Depreciation
and amortisation
|
3,154 | 1,932 | 1,678 | |||||||||
Write-down of
goodwill and other assets
|
32,581 | — | — | |||||||||
54,202 | 13,942 | 12,480 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Staff
costs
|
503 | 18 | 76 | |||||||||
Premises and
equipment
|
25 | 4 | 10 | |||||||||
Other
administrative expenses
|
486 | 26 | 32 | |||||||||
Depreciation
and amortisation
|
36 | 60 | 16 | |||||||||
1,050 | 108 | 134 |
At
31 December 2007
|
Currency
translation adjustments
|
Charge
to income statement
|
Utilised
during the year
|
At
31 December 2008
|
||||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Staff
costs
|
4 | — | 503 | (502 | ) | 5 | ||||||||||||||
Premises and
equipment
|
2 | — | 25 | (26 | ) | 1 | ||||||||||||||
Other
|
1 | 1 | 522 | (521 | ) | 3 | ||||||||||||||
7 | 1 | 1,050 | (1,049 | ) | 9 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Staff
costs
|
251 | — | — | |||||||||
Premises and
equipment
|
15 | — | — | |||||||||
Other
administrative expenses
|
41 | — | — | |||||||||
307 | — | — |
At
31 December 2007
|
Currency
translation adjustments
|
Charge
to income statement
|
Utilised
during the year
|
At
31 December 2008
|
||||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Staff
costs
|
— | 33 | 251 | — | 284 | |||||||||||||||
Premises and
equipment
|
— | — | 15 | — | 15 | |||||||||||||||
Other
|
— | 10 | 41 | — | 51 | |||||||||||||||
— | 43 | 307 | — | 350 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
New
impairment
|
8,391 | 2,310 | 2,093 | |||||||||
less:
recoveries of amounts previously written-off
|
(319 | ) | (342 | ) | (215 | ) | ||||||
Charge to
income statement
|
8,072 | 1,968 | 1,878 | |||||||||
Comprising:
|
||||||||||||
Loan
impairment
|
7,091 | 1,946 | 1,877 | |||||||||
Impairment of
available-for-sale securities
|
981 | 22 | 1 | |||||||||
Charge to
income statement
|
8,072 | 1,968 | 1,878 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Tax
|
(2,323 | ) | 2,044 | 2,689 | ||||||||
%
|
%
|
%
|
||||||||||
UK
corporation tax rate
|
28.5 | 30.0 | 30.0 | |||||||||
Effective tax
rate
|
5.7 | 20.8 | 29.3 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Expected tax
(credit)/charge
|
(11,638 | ) | 2,950 | 2,756 | ||||||||
Non-deductible
goodwill impairment
|
8,292 | 12 | — | |||||||||
Unrecognised
timing differences
|
274 | 29 | — | |||||||||
Other
non-deductible items
|
378 | 222 | 288 | |||||||||
Non-taxable
items
|
(491 | ) | (595 | ) | (251 | ) | ||||||
Taxable
foreign exchange movements
|
80 | 16 | 5 | |||||||||
Reduction in
deferred tax liability following change in the rate of UK corporation
tax
|
— | (189 | ) | — | ||||||||
Foreign
profits taxed at other rates
|
203 | (25 | ) | 63 | ||||||||
Losses in
year not recognised
|
942 | 2 | — | |||||||||
Losses
brought forward and utilised
|
(11 | ) | (11 | ) | 14 | |||||||
Adjustments
in respect of prior periods
|
(352 | ) | (367 | ) | (186 | ) | ||||||
Actual tax
(credit)/charge
|
(2,323 | ) | 2,044 | 2,689 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
UK
Retail
|
753 | 1,265 | 988 | |||||||||
UK
Corporate
|
1,644 | 1,708 | 1,830 | |||||||||
Wealth
|
361 | 504 | 316 | |||||||||
Global
Banking & Markets
|
(1,315 | ) | 1,084 | 468 | ||||||||
Global
Transaction Services
|
1,055 | 895 | 756 | |||||||||
Ulster
Bank
|
218 | 317 | 298 | |||||||||
US Retail
& Commercial
|
528 | 743 | 1,020 | |||||||||
RBS
Insurance
|
584 | 542 | 631 | |||||||||
Central
Items
|
1,024 | 844 | (156 | ) | ||||||||
Core
|
4,852 | 7,902 | 6,151 | |||||||||
Non-Core
|
(11,790 | ) | 2,137 | 3,263 | ||||||||
Group before RFS Holdings minority interest | (6,938 | ) | 10,039 | 9,414 | ||||||||
RFS Holdings minority interest | (15,629 | ) | 163 | - | ||||||||
Amortisation of purchased intangibles | (443 | ) | (262 | ) | (94 | ) | ||||||
Integration and restructuring costs | (1,357 | ) | (108 | ) | (134 | ) | ||||||
Strategic disposals |
442
|
- | - | |||||||||
Write-down of goodwill and other intangible assets | (16,911 | ) | - | - | ||||||||
Operating
(loss)/profit before tax
|
(40,836 | ) | 9,832 | 9,186 |
Basel
II
31
December
2008
£bn
|
Basel
II
1
January
2008
£bn
|
Basel
I
31
December
2007
£bn
|
||||||||||
UK
Retail
|
45.7 | 41.3 | 46.8 | |||||||||
UK
Corporate
|
81.5 | 103.1 | 118.4 | |||||||||
Wealth
|
11.0 | 9.9 | 7.1 | |||||||||
Global
Banking & Markets
|
166.5 | 110.5 | 111.3 | |||||||||
Global
Transaction Services
|
17.1 | 16.0 | 17.8 | |||||||||
Ulster
Bank
|
24.5 | 24.8 | 32.5 | |||||||||
US Retail
& Commercial
|
63.9 | 44.3 | 44.3 | |||||||||
Central
Items
|
7.0 | 15.9 | 11.1 | |||||||||
Core
|
417.2 | 365.8 | 389.3 | |||||||||
Non-Core
|
160.6 | 120.3 | 100.7 | |||||||||
Group before RFS Holdings minority interest | 577.8 | 486.1 | 490.0 | |||||||||
RFS Holdings minority interest | 118.0 | 147.4 | 119.0 | |||||||||
695.8 | 633.5 | 609.0 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net interest
income
|
3,229 | 3,269 | 3,132 | |||||||||
Net fees and
commissions – banking
|
1,524 | 1,754 | 1,712 | |||||||||
Other
non-interest income
|
411 | 754 | 694 | |||||||||
Non–interest
income
|
1,935 | 2,508 | 2,406 | |||||||||
Total
income
|
5,164 | 5,777 | 5,538 | |||||||||
Direct
expenses
|
||||||||||||
–
staff
|
(924 | ) | (936 | ) | (924 | ) | ||||||
–
other
|
(436 | ) | (429 | ) | (452 | ) | ||||||
Indirect
expenses
|
(1,848 | ) | (1,654 | ) | (1,648 | ) | ||||||
(3,208 | ) | (3,019 | ) | (3,024 | ) | |||||||
Insurance net
claims
|
(184 | ) | (518 | ) | (488 | ) | ||||||
Impairment
losses
|
(1,019 | ) | (975 | ) | (1,038 | ) | ||||||
Operating
profit before tax
|
753 | 1,265 | 988 |
£bn
|
£bn
|
£bn
|
||||||||||
Loans and
advances to customers – gross
|
93.8 | 86.6 | 84.9 | |||||||||
Customer
deposits (excluding bancassurance)
|
78.9 | 76.1 | 72.2 | |||||||||
Assets under
management – excluding deposits
|
5.7 | 7.0 | 6.7 | |||||||||
Non-performing
loans
|
3.8 | 3.3 | 3.3 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net interest
income
|
2,344 | 2,193 | 2,268 | |||||||||
Net fees and
commissions
|
791 | 492 | 463 | |||||||||
Other
non-interest income
|
388 | 660 | 596 | |||||||||
Non-interest
income
|
1,179 | 1,152 | 1,059 | |||||||||
Total
income
|
3,523 | 3,345 | 3,327 | |||||||||
Direct
expenses
|
||||||||||||
–
staff
|
(752 | ) | (697 | ) | (596 | ) | ||||||
–
other
|
(288 | ) | (280 | ) | (260 | ) | ||||||
Indirect
expenses
|
(518 | ) | (482 | ) | (460 | ) | ||||||
(1,558 | ) | (1,459 | ) | (1,316 | ) | |||||||
Impairment
losses
|
(321 | ) | (178 | ) | (181 | ) | ||||||
Operating
profit before tax
|
1,644 | 1,708 | 1,830 |
£bn
|
£bn
|
£bn
|
||||||||||
Loans and
advances to customers – gross
|
105.8 | 99.7 | 89.9 | |||||||||
Customer
deposits
|
79.9 | 83.0 | 83.0 | |||||||||
Non-performing
loans
|
1.3 | 1.2 | 0.7 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net interest
income
|
588 | 664 | 516 | |||||||||
Net fees and
commissions
|
409 | 413 | 350 | |||||||||
Other
non-interest income
|
77 | 56 | 50 | |||||||||
Non-interest
income
|
486 | 469 | 400 | |||||||||
Total
income
|
1,074 | 1,133 | 916 | |||||||||
Direct
expenses
|
||||||||||||
–
staff
|
(379 | ) | (348 | ) | (300 | ) | ||||||
–
other
|
(156 | ) | (139 | ) | (123 | ) | ||||||
Indirect
expenses
|
(162 | ) | (139 | ) | (176 | ) | ||||||
(697 | ) | (626 | ) | (599 | ) | |||||||
Impairment
losses
|
(16 | ) | (3 | ) | (1 | ) | ||||||
Operating
profit before tax
|
361 | 504 | 316 |
£bn
|
£bn
|
£bn
|
||||||||||
Loans and
advances to customers – gross
|
12.6 | 10.4 | 8.8 | |||||||||
Customer
deposits
|
34.5 | 34.0 | 28.3 | |||||||||
Assets under
management – excluding deposits
|
34.7 | 35.0 | 15.7 | |||||||||
Non-performing
loans
|
0.1 | - | - |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net interest
income
|
2,423 | 484 | 608 | |||||||||
Funding costs of rental assets | (66 | ) | (49 | ) | (49 | ) | ||||||
2,357 | 435 | 559 | ||||||||||
Net fees and
commissions receivable
|
1,259 | 978 | 636 | |||||||||
Income from
trading activities
|
116 | 2,527 | 1,734 | |||||||||
Other
operating income
|
(54 | ) | (3 | ) | 1 | |||||||
Non-interest
income
|
1,321 | 3,502 | 2,371 | |||||||||
Total
income
|
3,678 | 3,937 | 2,930 | |||||||||
Direct
expenses
|
||||||||||||
–
staff
|
(2,433 | ) | (1,822 | ) | (1,707 | ) | ||||||
–
other
|
(1,356 | ) | (562 | ) | (365 | ) | ||||||
Indirect
expenses
|
(663 | ) | (403 | ) | (355 | ) | ||||||
(4,452 | ) | (2,787 | ) | (2,427 | ) | |||||||
Impairment
losses
|
(541 | ) | (66 | ) | (35 | ) | ||||||
Operating
(loss)/profit before tax
|
(1,315 | ) | 1,084 | 468 |
£bn
|
£bn
|
£bn
|
||||||||||
Loans and
advances (including banks)
|
236.4 | 190.6 | 97.8 | |||||||||
Reverse
repos
|
88.8 | 278.4 | 93.9 | |||||||||
Securities
|
127.5 | 205.7 | 89.4 | |||||||||
Cash and
eligible bills
|
20.2 | 22.7 | 6.1 | |||||||||
Other
|
42.9 | 38.7 | 20.4 | |||||||||
Total third
party assets (excluding derivatives mark to market)
|
515.8 | 736.1 | 307.6 | |||||||||
Net
derivative assets (after netting)
|
113.0 | 49.4 | 13.8 | |||||||||
Customer
deposits (excluding repos)
|
90.2 | 93.3 | 40.9 | |||||||||
Non-performing
loans
|
0.7 | 0.9 | 0.5 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net interest
income
|
939 | 647 | 458 | |||||||||
Non-interest
income
|
1,491 | 1,150 | 1,059 | |||||||||
Total
income
|
2,430 | 1,797 | 1,517 | |||||||||
Direct
expenses
|
||||||||||||
–
staff
|
(363 | ) | (251 | ) | (223 | ) | ||||||
–
other
|
(100 | ) | (127 | ) | (92 | ) | ||||||
Indirect
expenses
|
(864 | ) | (510 | ) | (442 | ) | ||||||
(1,327 | ) | (888 | ) | (757 | ) | |||||||
Impairment
losses
|
(48 | ) | (14 | ) | (4 | ) | ||||||
Operating
profit before tax
|
1,055 | 895 | 756 |
£bn
|
£bn
|
£bn
|
||||||||||
Total third
party assets
|
22.5 | 21.8 | 7.3 | |||||||||
Loans and
advances
|
15.2 | 17.7 | 6.6 | |||||||||
Customer
deposits
|
62.0 | 55.7 | 34.2 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net interest
income
|
708 | 659 | 582 | |||||||||
Net fees and
commissions
|
228 | 163 | 168 | |||||||||
Other
non-interest income
|
103 | 165 | 115 | |||||||||
Non-interest
income
|
331 | 328 | 283 | |||||||||
Total
income
|
1,039 | 987 | 865 | |||||||||
Direct
expenses
|
||||||||||||
–
staff
|
(330 | ) | (258 | ) | (211 | ) | ||||||
–
other
|
(93 | ) | (101 | ) | (61 | ) | ||||||
Indirect
expenses
|
(292 | ) | (265 | ) | (261 | ) | ||||||
(715 | ) | (624 | ) | (533 | ) | |||||||
Impairment
losses
|
(106 | ) | (46 | ) | (34 | ) | ||||||
Operating
profit before tax
|
218 | 317 | 298 |
£bn
|
£bn
|
£bn
|
||||||||||
Total
assets
|
49.1 | 42.5 | 35.8 | |||||||||
Loans and
advances to customers – gross
|
44.0 | 33.9 | 29.5 | |||||||||
Customer
deposits
|
24.3 | 21.8 | 18.1 | |||||||||
Non-performing
loans
|
1.2 | 0.4 | 0.3 |
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
|||||||||||||||||||
£m | £m | £m | $m | $m | $m | |||||||||||||||||||
Net interest
income
|
1,726 | 1,613 | 1,773 | 3,200 | 3,227 | 3,272 | ||||||||||||||||||
Net fees and
commissions
|
664 | 648 | 729 | 1,231 | 1,296 | 1,341 | ||||||||||||||||||
Other
non-interest income
|
197 | 153 | 174 | 362 | 305 | 322 | ||||||||||||||||||
Non-interest
income
|
861 | 801 | 903 | 1,593 | 1,601 | 1,663 | ||||||||||||||||||
Total
income
|
2,587 | 2,414 | 2,676 | 4,793 | 4,828 | 4,935 | ||||||||||||||||||
Direct
expenses
|
||||||||||||||||||||||||
–
staff
|
(645 | ) | (563 | ) | (615 | ) | (1,194 | ) | (1,126 | ) | (1,136 | ) | ||||||||||||
–
other
|
(354 | ) | (291 | ) | (330 | ) | (654 | ) | (582 | ) | (601 | ) | ||||||||||||
Indirect
expenses
|
(623 | ) | (571 | ) | (562 | ) | (1,157 | ) | (1,142 | ) | (1,048 | ) | ||||||||||||
(1,622 | ) | (1,425 | ) | (1,507 | ) | (3,005 | ) | (2,850 | ) | (2,785 | ) | |||||||||||||
Impairment
losses
|
(437 | ) | (246 | ) | (149 | ) | (811 | ) | (491 | ) | (274 | ) | ||||||||||||
Operating
profit before tax
|
528 | 743 | 1,020 | 977 | 1,487 | 1,876 |
£bn
|
£bn
|
£bn
|
US$bn
|
US$bn
|
US$bn
|
|||||||||||||||||||
Total
assets
|
88.7 | 67.1 | 70.7 | 129.5 | 134.1 | 138.7 | ||||||||||||||||||
Loans and
advances to customers – gross
|
61.7 | 44.8 | 44.7 | 90.1 | 89.9 | 87.5 | ||||||||||||||||||
Customer
deposits
|
64.4 | 52.6 | 51.2 | 94.0 | 105.4 | 100.5 | ||||||||||||||||||
Non-performing
loans
|
0.4 | 0.2 | - | 0.5 | 0.3 | 0.1 | ||||||||||||||||||
Average
exchange rate – US$/£
|
1.853 | 2.001 | 1.844 | |||||||||||||||||||||
Spot exchange
rate – US$/£
|
1.460 | 2.004 | 1.965 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Earned
premiums
|
4,512 | 4,615 | 4,710 | |||||||||
Reinsurers’
share
|
(206 | ) | (190 | ) | (166 | ) | ||||||
Insurance net
premium income
|
4,306 | 4,425 | 4,544 | |||||||||
Net fees and
commissions
|
(396 | ) | (465 | ) | (486 | ) | ||||||
Investment
income
|
367 | 366 | 293 | |||||||||
Other
income
|
153 | 248 | 251 | |||||||||
Total
income
|
4,430 | 4,574 | 4,602 | |||||||||
Direct
expenses
|
||||||||||||
–
staff
|
(286 | ) | (282 | ) | (291 | ) | ||||||
–
other
|
(225 | ) | (228 | ) | (224 | ) | ||||||
Indirect
expenses
|
(261 | ) | (239 | ) | (235 | ) | ||||||
(772 | ) | (749 | ) | (750 | ) | |||||||
Gross
claims
|
(3,136 | ) | (3,358 | ) | (3,255 | ) | ||||||
Reinsurers’
share
|
104 | 75 | 34 | |||||||||
Net
claims
|
(3,032 | ) | (3,283 | ) | (3,221 | ) | ||||||
Impairment
losses
|
(42 | ) | - | - | ||||||||
Operating
profit before tax
|
584 | 542 | 631 |
In-force
policies (000’s)
|
||||||||||||
– Motor
own-brand
|
4,492 | 4,445 | 4,676 | |||||||||
– Own-brand
non-motor (home, rescue, pet, HR24)
|
5,560 | 3,752 | 3,759 | |||||||||
–
Partnerships & broker (motor, home, rescue, pet, HR24)
|
5,898 | 6,765 | 8,681 | |||||||||
– Other
(International, commercial and central)
|
1,206 | 1,068 | 1,006 | |||||||||
General
insurance reserves – total (£m)
|
6,672 | 6,707 | 6,603 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Operating
profit/(loss) before tax
|
1,024 | 844 | (156 | ) |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net interest
income from banking activities
|
1,665 | 1,032 | 1,069 | |||||||||
Net fees and
commissions receivable
|
923 | 834 | 801 | |||||||||
Loss from
trading activities
|
(8,529 | ) | (804 | ) | 607 | |||||||
Insurance net
premium income
|
986 | 962 | 957 | |||||||||
Other
operating income
|
1,117 | 2,993 | 2,697 | |||||||||
Non-interest
income
|
(5,503 | ) | 3,985 | 5,062 | ||||||||
Total
income
|
(3,838 | ) | 5,017 | 6,131 | ||||||||
Direct
expenses
|
||||||||||||
–
staff
|
(658 | ) | (508 | ) | (442 | ) | ||||||
–
other
|
(1,135 | ) | (1,004 | ) | (1,106 | ) | ||||||
Indirect
expenses
|
(539 | ) | (242 | ) | (144 | ) | ||||||
(2,332 | ) | (1,754 | ) | (1,692 | ) | |||||||
Insurance net
claims
|
(700 | ) | (727 | ) | (749 | ) | ||||||
Impairment
losses
|
(4,920 | ) | (399 | ) | (427 | ) | ||||||
Operating
(loss)/profit before tax
|
(11,790 | ) | 2,137 | 3,263 |
£bn
|
£bn
|
£bn
|
||||||||||
Total third
party assets (including derivatives)
|
324.7 | 255.4 | 125.0 | |||||||||
Loans and
advances to customers – gross
|
190.2 | 160.4 | 87.6 | |||||||||
Customer
deposits
|
26.5 | 27.2 | 6.7 | |||||||||
Non-performing
loans
|
11.2 | 1.6 | 0.4 |
Group | ||||||||||||
2008
|
2007
|
2006
|
||||||||||
UK
Retail
|
28,400 | 28,400 | 30,800 | |||||||||
UK
Corporate
|
13,200 | 12,500 | 11,300 | |||||||||
Wealth
|
5,200 | 5,100 | 4,300 | |||||||||
Global
Banking & Markets
|
17,800 | 22,000 | 7,800 | |||||||||
Global
Transaction Services
|
3,900 | 3,100 | 2,400 | |||||||||
Ulster
Bank
|
5,400 | 5,400 | 4,400 | |||||||||
US Retail
& Commercial
|
16,200 | 16,300 | 16,700 | |||||||||
RBS
Insurance
|
14,700 | 15,700 | 16,300 | |||||||||
Central
Items
|
4,300 | 4,300 | 2,800 | |||||||||
Core
|
109,100 | 112,800 | 96,800 | |||||||||
Non-Core
|
17,700 | 16,300 | 4,200 | |||||||||
|
126,800 | 129,100 | 101,000 | |||||||||
Group
Manufacturing
|
47,600 | 44,700 | 34,000 | |||||||||
Integration
|
900 | - | - | |||||||||
RFS Holdings
minority interest
|
24,500 | 21,600 | - | |||||||||
Group
total
|
199,800 | 195,400 | 135,000 |
2008
|
2007
|
|||||||
£m | £m | |||||||
Assets
|
||||||||
Cash and
balances at central banks
|
12,400 | 17,866 | ||||||
Loans and
advances to banks
|
138,197 | 219,460 | ||||||
Loans and
advances to customers
|
874,722 | 828,538 | ||||||
Debt
securities
|
267,549 | 294,656 | ||||||
Equity
shares
|
26,330 | 53,026 | ||||||
Settlement
balances
|
17,832 | 16,589 | ||||||
Derivatives
|
992,559 | 277,402 | ||||||
Intangible
assets
|
20,049 | 49,916 | ||||||
Property,
plant and equipment
|
18,949 | 18,745 | ||||||
Deferred
tax
|
7,082 | 3,119 | ||||||
Prepayments,
accrued income and other assets
|
24,402 | 15,662 | ||||||
Assets of
disposal groups
|
1,581 | 45,850 | ||||||
Total
assets
|
2,401,652 | 1,840,829 | ||||||
Liabilities
|
||||||||
Deposits by
banks
|
258,044 | 312,294 | ||||||
Customer
accounts
|
639,512 | 682,363 | ||||||
Debt
securities in issue
|
300,289 | 274,172 | ||||||
Settlement
balances and short positions
|
54,277 | 91,021 | ||||||
Derivatives
|
971,364 | 272,052 | ||||||
Accruals,
deferred income and other liabilities
|
31,482 | 34,208 | ||||||
Retirement
benefit liabilities
|
2,032 | 460 | ||||||
Deferred
tax
|
4,165 | 5,400 | ||||||
Insurance
liabilities
|
9,976 | 10,162 | ||||||
Subordinated
liabilities
|
49,154 | 38,043 | ||||||
Liabilities
of disposal groups
|
859 | 29,228 | ||||||
Total
liabilities
|
2,321,154 | 1,749,403 | ||||||
Minority
interests
|
21,619 | 38,388 | ||||||
Equity
owners
|
58,879 | 53,038 | ||||||
Total
equity
|
80,498 | 91,426 | ||||||
Total
liabilities and equity
|
2,401,652 | 1,840,829 | ||||||
Analysis
of repurchase agreements included above
|
||||||||
Reverse
repurchase agreements and stock borrowing
|
||||||||
Loans and
advances to banks
|
58,771 | 175,941 | ||||||
Loans and
advances to customers
|
39,313 | 142,357 | ||||||
98,084 | 318,298 | |||||||
Repurchase
agreements and stock lending
|
||||||||
Deposits by
banks
|
83,666 | 163,038 | ||||||
Customer
accounts
|
58,143 | 134,916 | ||||||
141,809 | 297,954 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Net cash
flows from operating activities
|
(75,338 | ) | 25,604 | 17,441 | ||||||||
Net cash
flows from investing activities
|
16,997 | 15,999 | 6,645 | |||||||||
Net cash
flows from financing activities
|
15,102 | 29,691 | (1,516 | ) | ||||||||
Effects of
exchange rate changes on cash and cash equivalents
|
29,209 | 6,010 | (3,468 | ) | ||||||||
Net
(decrease)/increase in cash and cash equivalents
|
(14,030 | ) | 77,304 | 19,102 |
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Capital
base
|
||||||||||||||||||||
Tier 1
capital
|
69,847 | 44,364 | 30,041 | 28,218 | 22,694 | |||||||||||||||
Tier 2
capital
|
32,223 | 33,693 | 27,491 | 22,437 | 20,229 | |||||||||||||||
Tier 3
capital
|
260 | 200 | — | — | — | |||||||||||||||
102,330 | 78,257 | 57,532 | 50,655 | 42,923 | ||||||||||||||||
Less:
investments in insurance subsidiaries, associated undertakings and other
supervisory deductions
|
(4,155 | ) | (10,283 | ) | (10,583 | ) | (7,282 | ) | (5,165 | ) | ||||||||||
Total
capital
|
98,175 | 67,974 | 46,949 | 43,373 | 37,758 | |||||||||||||||
Risk-weighted
assets
|
||||||||||||||||||||
Credit
risk
|
551,400 | |||||||||||||||||||
Counterparty
risk
|
61,100 | |||||||||||||||||||
Market
risk
|
46,500 | |||||||||||||||||||
Operational
risk
|
36,800 | |||||||||||||||||||
695,800 | ||||||||||||||||||||
Banking
book:
|
||||||||||||||||||||
On-balance
sheet
|
480,200 | 318,600 | 303,300 | 261,800 | ||||||||||||||||
Off-balance
sheet
|
84,600 | 59,400 | 51,500 | 44,900 | ||||||||||||||||
Trading
book
|
44,200 | 22,300 | 16,200 | 17,100 | ||||||||||||||||
609,000 | 400,300 | 371,000 | 323,800 | |||||||||||||||||
Risk asset
ratios
|
%
|
%
|
%
|
%
|
|
%
|
||||||||||||||
Tier
1
|
10.0 | 7.3 | 7.5 | 7.6 | 7.0 | |||||||||||||||
Total
|
14.1 | 11.2 | 11.7 | 11.7 | 11.7 |
(1)
|
The data for
2008 are on a Basel II basis; prior periods are on a Basel I
basis.
|
(2)
|
The data for
2004 are based on UK GAAP as previously published and regulated.
As from 1 January 2005, the Group is regulated on an IFRS
basis.
|
Committee
|
Focus
|
Membership
|
||
Group Audit
Committee (GAC)
|
Financial
reporting and the application of accounting policies as part of the
internal control and risk assessment process. GAC monitors the
identification, evaluation and management of all significant risks
throughout the Group.
|
Independent
non-executive directors
|
||
Advances
Committee (AC)
|
Deals with
transactions that exceed the Group Credit Committee’s delegated authority
and large exposures.
|
Members of
GEMC
Group Chief
Credit Officer
|
||
Group Executive Management Committee (GEMC) |
Ensures
implementation of strategy consistent with risk appetite.
|
Business and
function heads, as determined by the Group Chief
Executive/Board
|
||
Executive
Risk Forum (ERF)
|
Acts on all
strategic risk and control matters across the Group including, but not
limited to, credit risk, market risk, operational risk, compliance and
regulatory risk, enterprise risk, treasury and liquidity risk,
reputational risk, insurance risk and country risk.
|
Group Chief
Executive
Group Finance
Director
Group Chief
Risk Officer
Chairman,
Regional Markets
Chief
Executive, RBS UK
Chief
Executive, Global Banking & Markets
|
||
Group Risk
Committee (GRC)
|
Recommends
limits and approves processes and policies to ensure the effective
management of all material risks across the Group.
|
Group Chief
Risk Officer
Group head of
each risk type
Group
Treasurer
Chief
Executive and Chief Risk Officer from each division
Group General
Counsel and Group Secretary
Group Chief
Economist
|
||
Group Credit
Committee (GCC)
|
Approves
credit proposals under the authority delegated to the committee by the
Board and/or the Advances Committee.
|
Members as
determined by GEMC
|
||
Group Asset
and Liability Management Committee (GALCO)
|
Identifies,
manages and controls the Group balance sheet risks.
|
Group Finance
Director
Chairman/Chief
Executive from each division
Group
Treasurer
Group Chief
Risk Officer
Heads of
Group functions
|
||
Group Chief
Executive’s Advisory Group (GCEAG)
|
Acts as a
forum for the provision of information and advice to the Group Chief
Executive. Forms part of the control process of the Group.
|
Group Chief
Executive
Group Finance
Director
Chairman and
Chief Executives from each division
Group Chief
Risk Officer
Group General
Counsel and Group Secretary
Group
Directors, Strategy, Communications and Human
Resources
|
●
|
Risk
Management: credit, market, operational, regulatory, enterprise and
insurance risk, together with risk
analytics.
|
●
|
Group
Treasury: balance sheet, capital management, intra-group exposure,
funding, liquidity and hedging
policies.
|
●
|
Quantitative:
encompassing stress testing, risk concentration, value- at-risk, liquidity
and credit related metrics.
|
●
|
Qualitative:
focusing on ensuring that the Group applies the correct principles,
policies and procedures.
|
How
we do business
|
Policy
|
Customers
|
Identifying
our customers.
Treating our
customers fairly.
Delivering
customer value.
Respecting
customer confidentiality.
|
Risks
|
Identifying
and managing our risks.
Understanding
our markets.
|
Security
|
Protecting
our assets, premises, systems and data.
Operating our
processes, systems and controls.
Dealing with
external suppliers.
|
People
|
Working in
the Group.
Promoting
diversity and inclusion.
|
Reputation
|
Working
within laws and regulation.
Investing in
the community.
Conducting
sustainable business.
Maintaining
key services and processes.
|
Finances
|
Managing our
capital and resources.
Accounting
and financial reporting.
|
Basel
II
31
December
2008
£m
|
Basel
II
1
January
2008
£m
|
Basel
I
31
December
2007
£m
|
||||||||||
Capital
base:
|
||||||||||||
Core Tier 1
capital: ordinary shareholders’ funds and minority interests less
intangibles
|
47,623 | 27,324 | 27,324 | |||||||||
Preference
shares and tax deductible securities
|
24,038 | 17,040 | 17,040 | |||||||||
Less
deductions from Tier 1 capital
|
(1,814 | ) | (1,457 | ) | n/a | |||||||
Tier 1
capital
|
69,847 | 42,907 | 44,364 | |||||||||
Tier 2
capital
|
32,223 | 28,767 | 33,693 | |||||||||
Tier 3
capital
|
260 | 200 | 200 | |||||||||
102,330 | 71,874 | 78,257 | ||||||||||
Less:
supervisory deductions
|
(4,155 | ) | (5,078 | ) | (10,283 | ) | ||||||
Total
regulatory capital
|
98,175 | 66,796 | 67,974 | |||||||||
Risk-weighted
assets:
|
||||||||||||
Credit
risk
|
551,400 | 542,100 | ||||||||||
Counterparty
risk
|
61,100 | 37,500 | ||||||||||
Market
risk
|
46,500 | 17,900 | ||||||||||
Operational
risk
|
36,800 | 36,000 | ||||||||||
695,800 | 633,500 | |||||||||||
Banking
book
|
564,800 | |||||||||||
Trading
book
|
44,200 | |||||||||||
609,000 | ||||||||||||
Risk asset
ratio:
|
||||||||||||
Core Tier
1
|
6.8% | 4.3% | 4.5% | |||||||||
Tier
1
|
10.0% | 6.8% | 7.3% | |||||||||
Total
|
14.1% | 10.5% | 11.2% |
Basel
II
31
December
2008
£bn
|
Basel
II
1
January
2008
£bn
|
Basel
I
31
December
2007
£bn
|
||||||||||
UK
Retail
|
45.7 | 41.3 | 46.8 | |||||||||
UK
Corporate
|
81.5 | 103.1 | 118.4 | |||||||||
Wealth
|
11.0 | 9.9 | 7.1 | |||||||||
Global
Banking & Markets
|
166.5 | 110.5 | 111.3 | |||||||||
Global
Transaction Services
|
17.1 | 16.0 | 17.8 | |||||||||
Ulster
Bank
|
24.5 | 24.8 | 32.5 | |||||||||
US Retail
& Commercial
|
63.9 | 44.3 | 44.3 | |||||||||
Central
Items
|
7.0 | 15.9 | 11.1 | |||||||||
Core
|
417.2 | 365.8 | 389.3 | |||||||||
Non-Core
|
160.6 | 120.3 | 100.7 | |||||||||
Group before RFS Holdings minority interest | 577.8 | 486.1 | 490.0 | |||||||||
RFS Holdings minority interest | 118.0 | 147.4 | 119.0 | |||||||||
Group | 695.8 | 633.5 | 609.0 |
●
|
Probability
of default (PD) models estimate the likelihood that a customer will
fail to make full and timely repayment of credit obligations over a one
year time horizon. Customers are assigned an internal credit grade which
corresponds to PD. Every customer credit grade across all grading scales
in the Group can be mapped to a Group level credit
grade.
|
●
|
Exposure at
default (EAD) models estimate the expected level of utilisation of
a credit facility at the time of a borrower’s default. The EAD may be
assumed to be higher than the current utilisation (e.g. in the case where
further drawings may be made on a revolving credit facility prior to
default) but will not typically exceed the total facility
limit.
|
●
|
Loss given
default (LGD) models estimate the economic loss that may occur in
the event of default and represent the debt that cannot be recovered. The
Group’s LGD models take into account the type of borrower, facility and
any risk mitigation such as security or collateral
held.
|
●
|
Recessionary
stress testing considers the impact on both earnings and capital of
a range of recessionary scenarios. These are multi-year systemic shocks to
assess the Group’s ability to meet its capital requirements and
liabilities as they fall due under a significant but plausible downturn in
the business cycle and/or macroeconomic environment. The summary results
are included within the monthly risk report to the Board and discussed in
separate papers on a half-yearly
basis.
|
●
|
Integrated
stress testing considers firm wide stress tests to measure the
Group’s exposure to exceptional but plausible economic and geopolitical
events. Stress testing supports the identification and quantification of
material risks that may arise under stress scenarios, and provides
information to support management decision-making around risk appetite and
control.
|
Risk
type
|
Definition
|
Features
|
Credit risk
(including country and political risks)
|
The risk
arising from the possibility that the Group will incur losses from the
failure of customers to meet their financial obligations to the
Group.
|
Loss
characteristics vary materially across portfolios.
Significant
correlation between losses and the macroeconomic environment.
Concentration
risk.
|
Funding and
liquidity risk
|
The risk of
losses through being unable to meet obligations as they fall
due.
|
Potential to
disrupt the business model and stop normal functions of the
Group.
Significantly
correlated with credit risk losses.
|
Market
risk
|
The risk that
the value of an asset or liability may change as a result of a change in
market rates.
|
Potential for
large material losses.
Significantly
correlated with equity risk and the macroeconomic
environment.
|
Insurance
risk
|
The risk of
financial loss through fluctuations in the timing, frequency and/or
severity of insured events, relative to the expectations at the time of
underwriting.
|
Frequent
small losses.
Infrequent
material losses.
|
Operational
risk
|
The risk of
financial loss or reputational impact resulting from fraud; human error;
ineffective or inadequately designed processes or systems; improper
behaviour; legal events; or from external events.
|
Generally
immaterial losses.
|
Regulatory
risk
|
The risks
arising from regulatory changes/enforcement.
|
Risk of
regulatory changes.
Compliance
with regulations.
Potential for
fines and/or restrictions in business activities.
|
Other
risk
|
The risks
arising from reputation and pension fund risk.
|
Additional
regulation can be introduced as a result of other risk
losses.
|
●
|
A credit risk
assessment of the customer and credit facilities is undertaken prior to
approval of credit exposure. Typically, this includes both quantitative
and qualitative elements including, the purpose of the credit and sources
of repayment; compliance with affordability tests; repayment history;
ability to repay; sensitivity to economic and market developments; and
risk-adjusted return based on credit risk measures appropriate to the
customer and facility type.
|
●
|
Credit risk
authority is specifically granted in writing to individuals involved in
the granting of credit approval, whether this is individually or
collectively as part of a credit committee. In exercising credit
authority, individuals are required to act independently of business
considerations and must declare any conflicts of
interest.
|
●
|
Credit
exposures, once approved, are monitored, managed and reviewed periodically
against approved limits. Lower quality exposures are subject to more
frequent analysis and assessment.
|
●
|
Credit risk
management works with business functions on the ongoing management of the
credit portfolio, including decisions on mitigating actions taken against
individual exposures or broader
portfolios.
|
●
|
Customers
with emerging credit problems are identified early and classified
accordingly. Remedial actions are implemented promptly and are intended to
restore the customer to a satisfactory status and minimise any potential
loss to the Group.
|
●
|
Stress
testing of portfolios is undertaken to assess the potential credit impact
of non-systemic scenarios and wider macroeconomic events on the Group’s
income and capital.
|
●
|
Wholesale
businesses: exposures are aggregated to determine the appropriate level of
credit approval required and to facilitate consolidated credit risk
management. Credit applications for corporate customers are prepared by
relationship managers (RMs) in the units originating the credit exposures,
or by the RM team with lead responsibility for a counterparty where a
customer has relationships with different divisions and business units
across the Group. This includes the assignment of counterparty credit
grades and LGD estimates using approved models, which are also
independently checked by the credit
team.
|
●
|
Retail
businesses: the retail business makes a large volume of small value credit
decisions. Credit decisions will typically involve an application for a
new or additional product or a change in facilities on an existing
product. The majority of these decisions are based upon automated
strategies utilising industry standard credit and behaviour scoring
techniques.
|
●
|
Developmental
evidence: to ensure that the credit risk model adequately
discriminates between different levels of risk and delivers accurate risk
estimates.
|
●
|
Process
verification: whether the methods used in the credit risk models
are being used, monitored and updated in the way intended in the design of
the model. Initial testing and validation is performed when the model is
developed with the performance of models being assessed on an ongoing
basis.
|
●
|
Real
estate: the most common form of security held is real estate within
the consumer and wholesale
businesses.
|
●
|
Financial
collateral: is taken to support credit exposures in the non-trading
book. Financial collateral is also taken in Global Markets and Regional
Markets to support trading book exposures and is incorporated in E*
(adjustment to the exposure value)
calculations.
|
●
|
Other
physical collateral: the Group takes a wide range of other physical
collateral including business assets (stock and inventory, plant and
machinery, equipment), project assets, intangible assets which provide a
future cashflow and real value, commodities, vehicles, rail stock,
aircraft, ships and receivables (not
purchased).
|
●
|
Guarantees:
third party guarantees are taken from banks, government entities, export
credit agencies, and corporate entities. The Group’s recovery value
estimation methodology is sensitive to the variations in the credit
quality of guarantors. Standby letters of credit are also given value in
LGD models. Conditional guarantees are accepted, in accordance with
internal requirements, and are included as appropriate in PD and LGD
estimates (e.g. small firms loan guarantee schemes, completion
guarantees). Personal guarantees are considered in the normal credit
process where there is a charge over specific assets. While personal
guarantees may be called for and are always accepted, no value is given to
unsupported personal guarantees in any credit
models.
|
●
|
Credit
derivatives: credit derivative activity is conducted through
designated units within GBM to ensure consistency and appropriate control.
Group policies are designed to ensure that the credit protection is
appropriate to support offset for an underlying trading book asset or
improvement to the LGD of a banking book asset. Within the banking book,
credit derivatives are used as risk and capital management tools. The
principal counterparties are banks, investment firms and other market
participants, with the majority subject to collateralisation under a
credit support annex. In accordance with internal policy, stress testing
is conducted on the counterparty credit risk created by the purchase of
credit protection.
|
●
|
Minimum
standards (for example loan to value, legal certainty) are ensured
through the policy framework.
|
Risk
countries (unaudited)
|
Consumer
£m
|
Sovereign
£m
|
Banks
and
financial
institutions
£m
|
Corporate
£m
|
Total
£m
|
|||||||||||||||
Russia
|
51.0 | — | 362.0 | 5,361.0 | 5,774.0 | |||||||||||||||
United Arab
Emirates
|
756.8 | 91.5 | 1,721.9 | 2,988.6 | 5,558.8 | |||||||||||||||
India
|
1,020.0 | 5.7 | 737.9 | 3,800.6 | 5,564.2 | |||||||||||||||
Turkey
|
24.8 | 363.6 | 603.2 | 3,035.5 | 4,027.1 | |||||||||||||||
China
|
24.6 | 61.1 | 1,146.3 | 2,027.2 | 3,259.2 | |||||||||||||||
South
Korea
|
1.5 | — | 1,743.0 | 1,104.1 | 2,848.6 | |||||||||||||||
Taiwan
|
1,019.3 | — | 1,393.2 | 825.0 | 3,237.5 | |||||||||||||||
Mexico
|
4.2 | 57.1 | 210.9 | 1,999.9 | 2,272.1 | |||||||||||||||
Czech
Republic
|
2.1 | 593.5 | 175.5 | 1,057.9 | 1,829.0 | |||||||||||||||
Kazakhstan
|
69.5 | 17.0 | 900.8 | 858.9 | 1,846.2 | |||||||||||||||
Poland
|
6.8 | 38.5 | 309.1 | 1,308.6 | 1,663.0 | |||||||||||||||
Chile
|
0.3 | 26.1 | 383.7 | 1,250.5 | 1,660.6 | |||||||||||||||
Brazil
|
3.6 | — | 1,012.3 | 641.7 | 1,657.6 | |||||||||||||||
Saudi
Arabia
|
23.2 | — | 534.9 | 679.4 | 1,237.5 | |||||||||||||||
Romania
|
583.6 | 145.3 | 160.4 | 916.8 | 1,806.1 | |||||||||||||||
Greece
|
15.1 | 135.3 | 210.3 | 702.7 | 1,063.4 | |||||||||||||||
Hungary
|
5.1 | 73.9 | 101.3 | 831.4 | 1,011.7 |
(1)
|
Risk countries
are defined as those with an internal rating of A+ and below. In addition,
United Arab Emirates is included which has a rating of
AA.
|
PD
Range
|
||||||||
Master
grading scale
|
Lower
|
Upper
|
New
AQ1-
10
bands
|
Old
AQ1-5
bands
|
||||
1
|
0%
|
0.006%
|
||||||
2
|
0.006%
|
0.012%
|
||||||
3
|
0.012%
|
0.017%
|
AQ1
|
|||||
4
|
0.017%
|
0.024%
|
||||||
5
|
0.024%
|
0.034%
|
AQ1
|
|||||
6
|
0.034%
|
0.048%
|
AQ2
|
|||||
7
|
0.048%
|
0.067%
|
AQ3
|
|||||
8
|
0.067%
|
0.095%
|
||||||
9
|
0.095%
|
0.135%
|
||||||
10
|
0.135%
|
0.190%
|
||||||
11
|
0.190%
|
0.269%
|
AQ4
|
|||||
12
|
0.269%
|
0.381%
|
AQ2
|
|||||
13
|
0.381%
|
0.538%
|
||||||
14
|
0.538%
|
0.761%
|
AQ5
|
|||||
15
|
0.761%
|
1.076%
|
AQ3
|
|||||
16
|
1.076%
|
1.522%
|
AQ6
|
|||||
17
|
1.522%
|
2.153%
|
AQ4
|
|||||
18
|
2.153%
|
3.044%
|
||||||
19
|
3.044%
|
4.305%
|
AQ7
|
|||||
20
|
4.305%
|
6.089%
|
||||||
21
|
6.089%
|
8.611%
|
||||||
22
|
8.611%
|
12.177%
|
AQ8
|
|||||
23
|
12.177%
|
17.222%
|
AQ5
|
|||||
24
|
17.222%
|
24.355%
|
||||||
25
|
24.355%
|
34.443%
|
AQ9
|
|||||
26
|
34.443%
|
100%
|
||||||
27
|
100%
|
100%
|
AQ10
|
(1)
|
Graph data are
shown net of provisions, reverse repurchase agreements and issuer risk for
2008.
|
Annual
probability of default
|
||||||||||||||
Asset
quality grade
|
Minimum
%
|
Midpoint
%
|
Maximum
%
|
S&P
equivalent
|
||||||||||
AQ1
|
0.00
|
0.10
|
0.20
|
AAA to
BBB-
|
||||||||||
AQ2
|
0.21
|
0.40
|
0.60
|
BB+ to
BB
|
||||||||||
AQ3
|
0.61
|
1.05
|
1.50
|
BB- to
B+
|
||||||||||
AQ4
|
1.51
|
3.25
|
5.00
|
B+ to
B
|
||||||||||
AQ5
|
5.01
|
52.50
|
100.00
|
B and
below
|
Credit
book
|
||||||||
Segment
|
£bn
|
%
|
||||||
Original
equipment manufacturer/commercial vehicles
|
3.3
|
23
|
||||||
Captive
finance companies
|
1.1
|
|
8
|
|||||
Component
suppliers
|
2.4
|
16
|
||||||
Retailers/services
|
5.1
|
35
|
||||||
Rental
|
2.6
|
18
|
||||||
Total
|
14.5
|
100
|
Credit
book
|
|
|||||||
Domicile
|
£bn
|
%
|
||||||
Americas
|
4.0
|
28
|
||||||
Central
Eastern Europe Middle East and Africa
|
1.1
|
7
|
||||||
UK
|
4.2
|
29
|
||||||
Western
Europe
|
4.3
|
30
|
||||||
Asia
|
0.9
|
6
|
||||||
Total
|
14.5
|
100
|
Credit
book
|
||||||||
Sector
|
£bn
|
%
|
||||||
Dry
bulk
|
4.8
|
29
|
||||||
Tankers
|
6.3
|
38
|
||||||
Container
|
1.6
|
10
|
||||||
Gas/offshore
|
2.3
|
14
|
||||||
Other
|
1.6
|
9
|
||||||
Total
|
16.6
|
100
|
Credit
book
|
||||||||
Sector
|
£bn
|
%
|
||||||
Vertically
integrate/exploration and production
|
9.5
|
40
|
||||||
Midstream
|
5.0
|
|
21
|
|
||||
Refining and
marketing
|
4.6
|
19
|
||||||
Oilfield
services
|
4.9
|
20
|
||||||
Total
|
24.0
|
100
|
Credit
book
|
||||||||
Domicile
|
£bn
|
%
|
||||||
Americas
|
10.6
|
44
|
||||||
Western
Europe
|
7.6
|
32
|
||||||
CEEMEA
|
4.6
|
19
|
||||||
Asia
Pacific
|
1.2
|
5
|
||||||
Total
|
24.0
|
100
|
●
|
Work with the
borrower to facilitate changes that will maximise the potential for
turnaround of their situation and return them to
profitability.
|
●
|
Define the
Group’s role in the turnaround situation and assess the risk/return
dimension of the Group’s
participation.
|
●
|
Return
customers to the originating business unit in a sound and stable condition
or, if such recovery cannot be achieved, avoid additional losses and
maximise recoveries.
|
●
|
Ensure key
lessons learned are fed back into origination policies and
procedures.
|
2008
|
AQ1
£m
|
AQ2
£m
|
AQ3
£m
|
AQ4
£m
|
AQ5
£m
|
Accruing
past
due
£m
|
Non-
accrual
£m
|
Impairment
provision
£m
|
Total
£m
|
|||||||||||||||||||||||||||
Cash and
balance at central banks
|
12,400 | — | — | — | — | — | — | — | 12,400 | |||||||||||||||||||||||||||
Loans and
advances to banks (2)
|
131,963 | 872 | 1,247 | 282 | 943 | — | 129 | (127 | ) | 135,309 | ||||||||||||||||||||||||||
Loans and
advances to customers
|
310,950 | 141,849 | 187,899 | 150,705 | 59,191 | 15,667 | 19,350 | (10,889 | ) | 874,722 | ||||||||||||||||||||||||||
Debt
securities
|
259,207 | 1,461 | 1,485 | 3,755 | 1,626 | — | 52 | (37 | ) | 267,549 | ||||||||||||||||||||||||||
Settlement
balances
|
12,612 | 516 | 290 | 129 | 256 | 4,029 | — | — | 17,832 | |||||||||||||||||||||||||||
Derivatives
|
912,728 | 36,528 | 30,079 | 5,181 | 8,032 | 11 | — | — | 992,559 | |||||||||||||||||||||||||||
Other
financial instruments
|
691 | — | 161 | — | — | — | — | — | 852 | |||||||||||||||||||||||||||
1,640,551 | 181,226 | 221,161 | 160,052 | 70,048 | 19,707 | 19,531 | (11,053 | ) | 2,301,223 | |||||||||||||||||||||||||||
Commitments
|
209,359 | 55,109 | 48,554 | 23,458 | 25,244 | — | — | — | 361,724 | |||||||||||||||||||||||||||
Contingent
liabilities
|
19,693 | 18,461 | 19,502 | 10,977 | 2,904 | — | — | — | 71,537 | |||||||||||||||||||||||||||
Total
off-balance sheet
|
229,052 | 73,570 | 68,056 | 34,435 | 28,148 | — | — | — | 433,261 | |||||||||||||||||||||||||||
2007
|
||||||||||||||||||||||||||||||||||||
Cash and
balance at central banks
|
17,866 | — | — | — | — | — | — | — | 17,866 | |||||||||||||||||||||||||||
Loans
and advances to banks (2)
|
204,083 | 5,797 | 4,937 | 407 | 1,119 | — | 25 | (3 | ) | 216,365 | ||||||||||||||||||||||||||
Loans
and advances to customers
|
275,715 | 174,074 | 221,561 | 84,791 | 55,273 | 13,236 | 10,337 | (6,449 | ) | 828,538 | ||||||||||||||||||||||||||
Debt
securities
|
258,895 | 15,688 | 2,339 | 1,372 | 16,361 | — | 5 | (4 | ) | 294,656 | ||||||||||||||||||||||||||
Settlement
balances
|
14,491 | 98 | 344 | 21 | 68 | 1,567 | — | — | 16,589 | |||||||||||||||||||||||||||
Derivatives
|
240,114 | 23,333 | 11,299 | 2,352 | 304 | — | — | — | 277,402 | |||||||||||||||||||||||||||
Other
financial instruments
|
669 | — | — | — | 143 | 65 | — | — | 877 | |||||||||||||||||||||||||||
1,011,833 | 218,990 | 240,480 | 88,943 | 73,268 | 14,868 | 10,367 | (6,456 | ) | 1,652,293 | |||||||||||||||||||||||||||
Commitments
|
131,750 | 89,682 | 74,126 | 25,320 | 17,301 | — | — | — | 338,179 | |||||||||||||||||||||||||||
Contingent
liabilities
|
26,120 | 16,314 | 11,740 | 4,032 | 3,714 | — | — | — | 61,920 | |||||||||||||||||||||||||||
Total
off-balance sheet
|
157,870 | 105,996 | 85,866 | 29,352 | 21,015 | — | — | — | 400,099 |
(1)
|
Credit risk
assets as reported internally to senior management exclude certain
exposures and take account of netting agreements including master netting
arrangements that provide a right of legal set off but do not meet the
criteria for offset in IFRS. The analysis of credit risk assets on
page 68 uses the same risk bands as above and is a sub-set of the
full analysis given above.
|
(2)
|
Excluding
items in the course of collection of £2,888 million (2007 – £3,095
million).
|
Past
due
1-29
days
£m
|
Past
due
30-59
days
£m
|
Past
due
60-89
days
£m
|
Past
due
90
days
or
more
£m
|
Total
£m
|
||||||||||||||||
2008
|
9,517 | 2,941 | 1,427 | 1,782 | 15,667 | |||||||||||||||
2007
|
8,768 | 2,745 | 1,354 | 369 | 13,236 |
Group
|
||||||||||||||||||||||||
2008
|
Loans
and
advances
to
banks
and
customers
£m
|
Debt
securities
and
equity
shares
£m
|
Derivatives
£m
|
Other
(1)
£m
|
Total
£m
|
Netting
and
offset
(2)
£m
|
||||||||||||||||||
UK
|
||||||||||||||||||||||||
Central and
local government
|
6,106 | 36,466 | 5,798 | 14 | 48,384 | 1,987 | ||||||||||||||||||
Manufacturing
|
26,006 | 1,080 | 11,208 | 180 | 38,474 | 6,279 | ||||||||||||||||||
Construction
|
13,426 | 144 | 754 | 26 | 14,350 | 1,485 | ||||||||||||||||||
Finance
|
197,659 | 84,696 | 532,857 | 6,257 | 821,469 | 480,762 | ||||||||||||||||||
Service
industries and business activities
|
88,420 | 10,154 | 13,278 | 1,471 | 113,323 | 7,624 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
3,118 | 93 | 34 | 15 | 3,260 | 87 | ||||||||||||||||||
Property
|
74,050 | 2,008 | 5,094 | 71 | 81,223 | 1,026 | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
80,967 | — | 14 | — | 80,981 | 52 | ||||||||||||||||||
Other
|
27,479 | 250 | 36 | 25 | 27,790 | 5 | ||||||||||||||||||
Finance
leases and instalment credit
|
17,363 | 3 | 25 | — | 17,391 | 119 | ||||||||||||||||||
Interest
accruals
|
4,323 | 774 | — | — | 5,097 | — | ||||||||||||||||||
Total
UK
|
538,917 | 135,668 | 569,098 | 8,059 | 1,251,742 | 499,426 | ||||||||||||||||||
US
|
||||||||||||||||||||||||
Central and
local government
|
482 | 24,996 | 45 | 33 | 25,556 | — | ||||||||||||||||||
Manufacturing
|
13,298 | 102 | 1,809 | 128 | 15,337 | 217 | ||||||||||||||||||
Construction
|
885 | 63 | 122 | 6 | 1,076 | — | ||||||||||||||||||
Finance
|
30,433 | 37,346 | 355,502 | 5,754 | 429,035 | 323,910 | ||||||||||||||||||
Service
industries and business activities
|
28,232 | 1,498 | 8,535 | 907 | 39,172 | 2,346 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
30 | — | 3 | 1 | 34 | — | ||||||||||||||||||
Property
|
6,579 | 5 | 97 | — | 6,681 | — | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
34,235 | — | — | — | 34,235 | — | ||||||||||||||||||
Other
|
14,368 | — | — | — | 14,368 | — | ||||||||||||||||||
Finance
leases and instalment credit
|
3,066 | — | — | — | 3,066 | — | ||||||||||||||||||
Interest
accruals
|
499 | 466 | — | — | 965 | — | ||||||||||||||||||
Total
US
|
132,107 | 64,476 | 366,113 | 6,829 | 569,525 | 326,473 | ||||||||||||||||||
Europe
|
||||||||||||||||||||||||
Central and
local government
|
2,045 | 24,065 | 228 | 5 | 26,343 | — | ||||||||||||||||||
Manufacturing
|
29,348 | 776 | 371 | — | 30,495 | 2 | ||||||||||||||||||
Construction
|
5,838 | 1 | 91 | — | 5,930 | — | ||||||||||||||||||
Finance
|
35,989 | 34,533 | 8,174 | 3,621 | 82,317 | 61 | ||||||||||||||||||
Service
industries and business activities
|
60,179 | 11,754 | 2,823 | 92 | 74,848 | 780 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
5,750 | 50 | 1 | — | 5,801 | — | ||||||||||||||||||
Property
|
23,072 | 19 | 299 | — | 23,390 | — | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
118,549 | 50 | 4 | — | 118,603 | — | ||||||||||||||||||
Other
|
9,024 | 29 | 218 | 9,271 | — | |||||||||||||||||||
Finance
leases and instalment credit
|
1,815 | 15 | — | — | 1,830 | — | ||||||||||||||||||
Interest
accruals
|
1,889 | 1 | — | — | 1,890 | — | ||||||||||||||||||
Total
Europe
|
293,498 | 71,293 | 12,209 | 3,718 | 380,718 | 843 | ||||||||||||||||||
Rest
of the World
|
||||||||||||||||||||||||
Central and
local government
|
7,079 | 16,766 | 311 | 145 | 24,301 | — | ||||||||||||||||||
Manufacturing
|
6,837 | 178 | 772 | — | 7,787 | — | ||||||||||||||||||
Construction
|
758 | 6 | 17 | — | 781 | 3 | ||||||||||||||||||
Finance
|
21,469 | 4,267 | 42,621 | 407 | 68,764 | 31,695 | ||||||||||||||||||
Service
industries and business activities
|
13,706 | 949 | 1,297 | — | 15,952 | 108 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
157 | 1 | 7 | — | 165 | — | ||||||||||||||||||
Property
|
2,932 | 480 | 96 | — | 3,508 | 41 | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
847 | — | — | — | 847 | — | ||||||||||||||||||
Other
|
5,089 | — | 18 | — | 5,107 | 79 | ||||||||||||||||||
Finance
leases and instalment credit
|
111 | 5 | — | — | 116 | — | ||||||||||||||||||
Interest
accruals
|
428 | — | — | — | 428 | — | ||||||||||||||||||
Total
Rest of the World
|
59,413 | 22,652 | 45,139 | 552 | 127,756 | 31,926 |
Group
|
||||||||||||||||||||||||
2008
|
Loans
and
advances
to
banks
and
customers
£m
|
Debt
securities
and
equity
shares
£m
|
Derivatives
£m
|
Other
(1)
£m
|
Total
£m
|
Netting
and
offset
(2)
£m
|
||||||||||||||||||
Total
|
||||||||||||||||||||||||
Central and
local government
|
15,712 | 102,293 | 6,382 | 197 | 124,584 | 1,987 | ||||||||||||||||||
Manufacturing
|
75,489 | 2,136 | 14,160 | 308 | 92,093 | 6,498 | ||||||||||||||||||
Construction
|
20,907 | 214 | 984 | 32 | 22,137 | 1,488 | ||||||||||||||||||
Finance
|
285,550 | 160,842 | 939,154 | 16,039 | 1,401,585 | 836,428 | ||||||||||||||||||
Service
industries and business activities
|
190,537 | 24,355 | 25,933 | 2,470 | 243,295 | 10,858 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
9,055 | 144 | 45 | 16 | 9,260 | 87 | ||||||||||||||||||
Property
|
106,633 | 2,512 | 5,586 | 71 | 114,802 | 1,067 | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
234,598 | 50 | 18 | — | 234,666 | 52 | ||||||||||||||||||
Other
|
55,960 | 279 | 272 | 25 | 56,536 | 84 | ||||||||||||||||||
Finance
leases and instalment credit
|
22,355 | 23 | 25 | — | 22,403 | 119 | ||||||||||||||||||
Interest
accruals
|
7,139 | 1,241 | — | — | 8,380 | — | ||||||||||||||||||
1,023,935 | 294,089 | 992,559 | 19,158 | 2,329,741 | 858,668 |
(1)
|
Includes
settlement balances of £17,832
million.
|
(2)
|
This column
shows the amount by which the Group’s credit risk exposure is reduced
through arrangements, such as master netting agreements, which give the
Group a legal right to set-off the financial asset against a financial
liability due to the same counterparty. In addition, the Group holds
collateral in respect of individual loans and advances to banks and to
customers. This collateral includes mortgages over property (both personal
and commercial); charges over business assets such as plant, inventories
and trade debtors; and guarantees of lending from parties other than the
borrower. The Group obtains collateral in the form of securities in
reverse repurchase agreements. Cash and securities are received as
collateral in respect of derivative
transactions.
|
Group
|
||||||||||||||||||||||||
2007
|
Loans
and
advances
to
banks
and
customers
£m
|
Debt
securities
and
equity
shares
£m
|
Derivatives
£m
|
Other
(1)
£m
|
Total
£m
|
Netting
and
offset
(2)
£m
|
||||||||||||||||||
UK
|
||||||||||||||||||||||||
Central and
local government
|
4,728 | 30,285 | 3,912 | — | 38,925 | 1,531 | ||||||||||||||||||
Manufacturing
|
21,083 | 2,751 | 4,800 | — | 28,634 | 4,032 | ||||||||||||||||||
Construction
|
12,363 | 456 | 741 | — | 13,560 | 1,684 | ||||||||||||||||||
Finance
|
294,682 | 106,201 | 239,858 | 12,716 | 653,457 | 186,420 | ||||||||||||||||||
Service
industries and business activities
|
74,399 | 16,801 | 4,412 | — | 95,612 | 6,687 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
2,570 | 66 | 58 | — | 2,694 | 104 | ||||||||||||||||||
Property
|
63,715 | 640 | 969 | 7 | 65,331 | 2,033 | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
73,916 | 1,795 | 5 | — | 75,716 | — | ||||||||||||||||||
Other
|
28,747 | 1,140 | 15 | 23 | 29,925 | 7 | ||||||||||||||||||
Finance
leases and instalment credit
|
15,632 | 131 | 27 | — | 15,790 | 5 | ||||||||||||||||||
Interest
accruals
|
3,512 | 1,607 | — | — | 5,119 | — | ||||||||||||||||||
Total
UK
|
595,347 | 161,873 | 254,797 | 12,746 | 1,024,763 | 202,503 | ||||||||||||||||||
US
|
||||||||||||||||||||||||
Central
and local government
|
386 | 23,506 | 10 | 212 | 24,114 | — | ||||||||||||||||||
Manufacturing
|
7,399 | 608 | 111 | — | 8,118 | 13 | ||||||||||||||||||
Construction
|
793 | 96 | — | — | 889 | — | ||||||||||||||||||
Finance
|
69,867 | 39,049 | 9,354 | 3,095 | 121,365 | 23,026 | ||||||||||||||||||
Service
industries and business activities
|
16,474 | 2,190 | 233 | 1 | 18,898 | 18 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
20 | 4 | — | — | 24 | — | ||||||||||||||||||
Property
|
6,456 | 4,089 | — | — | 10,545 | — | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
27,882 | — | — | — | 27,882 | — | ||||||||||||||||||
Other
|
10,879 | — | — | — | 10,879 | — | ||||||||||||||||||
Finance
leases and instalment credit
|
2,228 | — | — | — | 2,228 | — | ||||||||||||||||||
Interest
accruals
|
1,421 | 379 | — | — | 1,800 | 2 | ||||||||||||||||||
Total
US
|
143,805 | 69,921 | 9,708 | 3,308 | 226,742 | 23,059 |
Group
|
||||||||||||||||||||||||
2007
|
Loans
and
advances
to
banks
and
customers
£m
|
Debt
securities
and
equity
shares
£m
|
Derivatives
£m
|
Other(
1)
£m
|
Total
£m
|
Netting
and
offset
(2)
£m
|
||||||||||||||||||
Europe
|
||||||||||||||||||||||||
Central and
local government
|
2,371 | 30,593 | 132 | — | 33,096 | 9 | ||||||||||||||||||
Manufacturing
|
15,159 | 13 | 361 | — | 15,533 | 214 | ||||||||||||||||||
Construction
|
4,779 | — | 13 | — | 4,792 | — | ||||||||||||||||||
Finance
|
40,481 | 42,418 | 6,285 | 157 | 89,341 | 84,200 | ||||||||||||||||||
Service
industries and business activities
|
46,500 | 540 | 481 | — | 47,521 | 24,648 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
4,650 | 2 | 42 | — | 4,694 | — | ||||||||||||||||||
Property
|
15,768 | 67 | 8 | — | 15,843 | — | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
81,557 | 18 | — | — | 81,575 | — | ||||||||||||||||||
Other
|
16,292 | 3,292 | — | — | 19,584 | — | ||||||||||||||||||
Finance
leases and instalment credit
|
1,620 | — | — | — | 1,620 | — | ||||||||||||||||||
Interest
accruals
|
2,872 | 1,101 | — | — | 3,973 | — | ||||||||||||||||||
Total
Europe
|
232,049 | 78,044 | 7,322 | 157 | 317,572 | 109,071 | ||||||||||||||||||
Rest
of the World
|
||||||||||||||||||||||||
Central
and local government
|
2,592 | 18,821 | 94 | — | 21,507 | — | ||||||||||||||||||
Manufacturing
|
8,078 | 46 | 738 | — | 8,862 | — | ||||||||||||||||||
Construction
|
825 | 79 | 3 | — | 907 | 1 | ||||||||||||||||||
Finance
|
37,502 | 16,919 | 3,797 | 1,210 | 59,428 | 6,059 | ||||||||||||||||||
Service
industries and business activities
|
14,449 | 1,825 | 661 | — | 16,935 | 103 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
1,941 | — | — | — | 1,941 | — | ||||||||||||||||||
Property
|
2,898 | 217 | 28 | — | 3,143 | — | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
1,740 | — | — | — | 1,740 | — | ||||||||||||||||||
Other
|
12,261 | — | — | — | 12,261 | 3 | ||||||||||||||||||
Finance
leases and instalment credit
|
18 | — | 254 | 45 | 317 | — | ||||||||||||||||||
Interest
accruals
|
945 | 11 | — | — | 956 | — | ||||||||||||||||||
Total
Rest of the World
|
83,249 | 37,918 | 5,575 | 1,255 | 127,997 | 6,166 | ||||||||||||||||||
Total
|
||||||||||||||||||||||||
Central
and local government
|
10,077 | 103,205 | 4,148 | 212 | 117,642 | 1,540 | ||||||||||||||||||
Manufacturing
|
51,719 | 3,418 | 6,010 | — | 61,147 | 4,259 | ||||||||||||||||||
Construction
|
18,760 | 631 | 757 | — | 20,148 | 1,685 | ||||||||||||||||||
Finance
|
442,532 | 204,587 | 259,294 | 17,178 | 923,591 | 299,705 | ||||||||||||||||||
Service
industries and business activities
|
151,822 | 21,356 | 5,787 | 1 | 178,966 | 31,456 | ||||||||||||||||||
Agriculture,
forestry and fishing
|
9,181 | 72 | 100 | — | 9,353 | 104 | ||||||||||||||||||
Property
|
88,837 | 5,013 | 1,005 | 7 | 94,862 | 2,033 | ||||||||||||||||||
Individuals:
|
||||||||||||||||||||||||
Home
mortgages
|
185,095 | 1,813 | 5 | — | 186,913 |
—
|
||||||||||||||||||
Other
|
68,179 | 4,432 | 15 | 23 | 72,649 | 10 | ||||||||||||||||||
Finance
leases and instalment credit
|
19,498 | 131 | 281 | 45 | 19,955 | 5 | ||||||||||||||||||
Interest
accruals
|
8,750 | 3,098 | — | — | 11,848 | 2 | ||||||||||||||||||
1,054,450 | 347,756 | 277,402 | 17,466 | 1,697,074 | 340,799 |
(1) | Includes settlement balances of £16,589 million. |
(2)
|
This column
shows the amount by which the Group’s credit risk exposure is reduced
through arrangements, such as master netting agreements, which give the
Group a legal right to set-off the financial asset against a financial
liability due to the same counterparty. In addition, the Group holds
collateral in respect of individual loans and advances to banks and to
customers. This collateral includes mortgages over property (both personal
and commercial); charges over business assets such as plant, inventories
and trade debtors; and guarantees of lending from parties other than the
borrower. The Group obtains collateral in the form of securities in
reverse repurchase agreements. Cash and securities are received as
collateral in respect of derivative
transactions.
|
2008
|
2007
|
|||||||||||||||||||||||||||||||||||||||||||||||
Division
|
REIL
£m
|
PPL
£m
|
REIL
& PPL
£m
|
Provision
£m
|
%
Provision of REIL
|
%
Provision of REIL & PPL
|
REIL
£m
|
PPL
£m
|
REIL
& PPL
£m
|
Provision
£m
|
%
Provision of REIL
|
%
Provision of REIL & PPL
|
||||||||||||||||||||||||||||||||||||
UK Retail
|
3,832 | — | 3,832 | 2,516 | 66 | % | 66 | % | 3,270 | — | 3,270 | 2,310 | 71 | % | 71 | % | ||||||||||||||||||||||||||||||||
UK
Corporate
|
1,254 | 74 | 1,328 | 980 | 78 | % | 74 | % | 1,187 | 16 | 1,203 | 737 | 62 | % | 61 | % | ||||||||||||||||||||||||||||||||
Wealth
|
107 | 24 | 131 | 34 | 32 | % | 26 | % | 45 | 11 | 56 | 26 | 58 | % | 46 | % | ||||||||||||||||||||||||||||||||
Global Banking
and Markets
|
741 | 18 | 759 | 543 | 73 | % | 72 | % | 830 | 67 | 897 | 493 | 59 | % | 55 | % | ||||||||||||||||||||||||||||||||
Global
Transaction Services
|
53 | — | 53 | 43 | 81 | % | 81 | % | 73 | — | 73 | 22 | 30 | % | 30 | % | ||||||||||||||||||||||||||||||||
Ulster
|
1,196 | 1 | 1,197 | 491 | 41 | % | 41 | % | 442 | 1 | 443 | 314 | 71 | % | 71 | % | ||||||||||||||||||||||||||||||||
US Retail
& Commercial
|
424 | — | 424 | 298 | 70 | % | 70 | % | 229 | — | 229 | 220 | 96 | % | 96 | % | ||||||||||||||||||||||||||||||||
Other
|
— | — | — | — | — | — | — | 30 | ||||||||||||||||||||||||||||||||||||||||
Core
|
7,607 | 117 | 7,724 | 4,905 | 64 | % | 64 | % | 6,076 | 95 | 6,171 | 4,152 | 68 | % | 67 | % | ||||||||||||||||||||||||||||||||
Non-Core
|
11,184 | 109 | 11,293 | 4,546 | 41 | % | 40 | % | 2,175 | 36 | 2,211 | 820 | 38 | % | 37 | % | ||||||||||||||||||||||||||||||||
Group before
RFS Holdings minority interest
|
18,791 | 226 | 19,017 | 9,451 | 50 | % | 50 | % | 8,251 | 131 | 8,382 | 4,972 | 60 | % | 59 | % | ||||||||||||||||||||||||||||||||
RFS Holdings
minority interest
|
2,470 | — | 2,470 | 1,565 | 63 | % | 63 | % | 2,480 | 540 | 3,020 | 1,480 | 60 | % | 49 | % | ||||||||||||||||||||||||||||||||
Group
|
21,261 | 226 | 21,487 | 11,016 | 52 | % | 51 | % | 10,731 | 671 | 11,402 | 6,452 | 60 | % | 57 | % |
2008
|
2007
|
|||||||
Group
£m
|
Group
£m
|
|
||||||
Non-accrual
loans (1)
|
19,479 | 10,362 | ||||||
Accrual loans
past due 90 days (2)
|
1,782 | 369 | ||||||
Total
REIL
|
21,261 | 10,731 | ||||||
PPL
(3)
|
226 | 671 | ||||||
Total REIL
and PPL
|
21,487 | 11,402 | ||||||
REIL
and PPL as % of customer loans and advances – gross (4)
|
2.52 | % | 1.64 | % |
(1)
|
All loans
against which an impairment provision is held are reported in the
non-accrual category.
|
(2)
|
Loans where an
impairment event has taken place but no impairment recognised. This
category is used for fully collateralised non-revolving credit
facilities.
|
(3)
|
Loans for
which an impairment event has occurred but no impairment provision is
necessary. This category is used for fully collateralised advances and
revolving credit facilities where identification as 90 days overdue is not
feasible.
|
(4)
|
Gross of
provisions and excluding reverse repurchase
agreements.
|
●
|
Individually
assessed provisions: provisions required for individually
significant impaired assets which are assessed on a case by case basis,
taking into account the financial condition of the counterparty and any
guarantor and collateral held after being stressed for downside risk. This
incorporates an estimate of the discounted value of any recoveries and
realisation of security or collateral. The asset continues to be assessed
on an individual basis until it is repaid in full, transferred to the
performing portfolio or
written-off.
|
●
|
Collectively
assessed provisions: provisions on impaired credits below an agreed
threshold which are assessed on a portfolio basis, to reflect the
homogeneous nature of the assets, such as credit cards or personal loans.
The provision is determined from a quantitative review of the relevant
portfolio, taking account of the level of arrears, security and average
loss experience over the recovery
period.
|
●
|
Latent loss
provisions: provisions held against the estimated impairment in the
performing portfolio which have yet to be identified as at the balance
sheet date. To assess the latent loss within the portfolios, the Group has
developed methodologies to estimate the time that an asset can remain
impaired within a performing portfolio before it is identified and
reported as such.
|
2008
£m
|
2007
£m
|
|||||||
New
impairment losses
|
8,391 | 2,310 | ||||||
less:
recoveries of amounts previously written-off
|
(319 | ) | (342 | ) | ||||
Charge
to income statement
|
8,072 | 1,968 | ||||||
Comprising:
|
||||||||
Loan
impairment losses
|
7,091 | 1,946 | ||||||
Impairment
losses on available-for-sale securities
|
981 | 22 | ||||||
Charge
to income statement
|
8,072 | 1,968 |
Impairment
losses by division:
|
|
|
||||||
UK
Retail
|
1,019 | 975 | ||||||
UK
Corporate
|
321 | 178 | ||||||
Wealth
|
16 | 3 | ||||||
Global Banking
& Markets
|
541 | 66 | ||||||
Global
Transaction Services
|
48 | 14 | ||||||
Ulster
Bank
|
106 | 46 | ||||||
US
Retail & Commercial
|
437 | 246 | ||||||
RBS
Insurance
|
42 | - | ||||||
Other
|
(18 | ) | 3 | |||||
Core
|
2,512 | 1,531 | ||||||
Non-Core | 4,920 | 399 | ||||||
Group before RFS Holdings minority interest | 7,432 | 1,930 | ||||||
RFS Holdings minority interest | 640 | 38 | ||||||
8,072 | 1,968 |
2008
£m
|
|
2007
£m
|
||||||
Latent loss
impairment charge
|
822 | 88 | ||||||
Collectively
assessed impairment charge
|
2,606 | 1,584 | ||||||
Individually
assessed impairment charge (1)
|
3,545 | 274 | ||||||
Charge
to income statement
|
6,973 | 1,946 | ||||||
Charge
as a % of customer loans and advances – gross (2)
|
0.82 | % | 0.28 | % |
2008
£m
|
|
2007
£m
|
||||||
Latent loss
provisions
|
1,944 | 1,050 | ||||||
Collectively
assessed provisions
|
4,102 | 3,845 | ||||||
Individually
assessed provisions
|
4,843 | 1,554 | ||||||
Total
provisions (1)
|
10,889 | 6,449 | ||||||
Total
provision as a % of customer loans and advances – gross
(2)
|
1.3 | % | 0.9 | % |
2008
|
2007
|
|||||||
£m
|
£m
|
|||||||
Total
provision expressed as a:
|
||||||||
% of
REIL
|
52% | 60% | ||||||
% of REIL and
PPL
|
51% | 57% |
Individually
assessed
£m
|
Collectively
assessed
£m
|
Latent
£m
|
Total
2008
£m
|
2007
£m
|
||||||||||||||||
At 1
January
|
1,568 | 3,834 |
1,050
|
6,452 | 3,935 | |||||||||||||||
Transfer
to disposal groups
|
(222 | ) | (351 | ) | (194 | ) | (767 | ) | — | |||||||||||
Currency
translation and other adjustments
|
1,065 | 81 | 295 | 1,441 | 137 | |||||||||||||||
Acquisition
of subsidiaries
|
— | — | — | — | 2,221 | |||||||||||||||
Disposal
of subsidiaries
|
— | (149 | ) | (29 | ) | (178 | ) | — | ||||||||||||
Net
increase in provisions of discontinued operations
|
— | — | — | — | 46 | |||||||||||||||
Amounts
written-off
|
(1,165 | ) | (1,983 | ) | — | (3,148 | ) | (2,011 | ) | |||||||||||
Recoveries
of amounts previously written-off
|
113 | 206 | — | 319 | 342 | |||||||||||||||
Charged
to the income statement
|
3,663 | 2,606 | 822 | 7,091 | 1,946 | |||||||||||||||
Unwind
of discount
|
(52 | ) | (142 | ) | — | (194 | ) | (164 | ) | |||||||||||
At
31 December (1)
|
4,970 | 4,102 | 1,944 | 11,016 | 6,452 |
(1)
|
The provison
for impairment losses at 31 December 2008 include £127 million relating to
loans and advances to banks (2007 – £3
million).
|
UK
Retail
2008
£m
|
UK
Corporate
2008
£m
|
Wealth
2008
£m
|
Global
Banking & Markets 2008
£m
|
Global
Trans-action Services
2008
£m
|
Ulster
2008
£m
|
US
Retail & Commer- cial
2008
£m
|
RBS
Insurance
2008
£m
|
Other
2008
£m
|
Non-
Core
2008
£m
|
RFS
Holdings minority interest
2008
£m
|
Total
2008
£m
|
2007 £m | ||||||||||||||||||||||||||||||||||||||||
Balance as of
1 January
|
2,310 | 737 | 26 | 493 | 22 | 314 | 220 | — | 30 | 820 | 1,480 | 6,452 | 3,935 | |||||||||||||||||||||||||||||||||||||||
Transfers to
disposal groups
|
— | — | — | — | — | — | — | — | — | — | (767 | ) | (767 | ) | — | |||||||||||||||||||||||||||||||||||||
Currency
translation and other adjustments
|
21 | 317 | 2 | 12 | (10 | ) | 104 | (91 | ) | — | — | 628 | 458 | 1,441 | 137 | |||||||||||||||||||||||||||||||||||||
Acquisition of
subsidiaries
|
— | — | — | — | — | — | — | — | — | — | — | — | 2,221 | |||||||||||||||||||||||||||||||||||||||
Disposal of
subsidiaries
|
— | — | — | — | — | — | — | — | — | (178 | ) | — | (178 | ) | — | |||||||||||||||||||||||||||||||||||||
Net increase
in provisions of discontinued operations
|
— | — | — | — | — | — | — | — | — | — | — | — | 46 | |||||||||||||||||||||||||||||||||||||||
Amounts
written-off
|
(823 | ) | (377 | ) | (8 | ) | (343 | ) | (15 | ) | (20 | ) | (312 | ) | — | (80 | ) | (894 | ) | (276 | ) | (3,148 | ) | (2,011 | ) | |||||||||||||||||||||||||||
Recoveries of
amounts previously written-off
|
87 | — | — | 79 | 1 | — | 44 | — | 50 | — | 58 | 319 | 342 | |||||||||||||||||||||||||||||||||||||||
Change to
income statement
|
1,019 | 321 | 15 | 311 | 48 | 106 | 437 | — | — | 4,221 | 613 | 7,091 | 1,946 | |||||||||||||||||||||||||||||||||||||||
Discount
unwind
|
(98 | ) | (18 | ) | (1 | ) | (9 | ) | (3 | ) | (13 | ) | — | — | — | (51 | ) | (1 | ) | (194 | ) | (164 | ) | |||||||||||||||||||||||||||||
Balance as at
31 December
|
2,516 | 980 | 34 | 543 | 43 | 491 | 298 | — | — | 4,546 | 1,565 | 11,016 | 6,452 |
●
|
In September
2007, the Bank of England announced that to alleviate strains in
longer-maturity money markets, it would conduct auctions to provide funds
at three month maturity against a wider range of collateral, including
mortgage collateral, than in its weekly open market
operations.
|
●
|
In April
2008, the Bank of England launched a special liquidity scheme allowing
banks to swap temporarily illiquid mortgage and other assets for Treasury
Bills. The scheme closed to new issuances on 30 January 2009. However, it
will provide liquidity support for a further three
years.
|
●
|
In September
2008, the major central banks announced coordinated action to improve US$
liquidity. As part of this action, the Bank of England and ECB commenced
US dollar repo operations. Eligible collateral consists of securities
routinely eligible in the Bank of England’s and ECB’s short-term repo open
market operations together with conventional US Treasuries. The Bank of
England concluded a reciprocal swap agreement (swap line) with the US
Federal Reserve. On 3 February 2009, the Bank of England announced the
extension of this facility until 30 October
2009.
|
●
|
In October
2008, the pool of eligible collateral securities for its open market
operations was extended to include bank debt guaranteed under the
Government’s bank debt guarantee
scheme.
|
●
|
In October
2008, the Government announced a credit guarantee scheme. It will
guarantee new unsecured borrowing in return for a fee. Initially the
guarantee period ended on 9 April 2009 but on 19 January 2009 the
Government announced an extension to 31 December 2009. It also announced
new arrangements, expected to start in April 2009, to guarantee
asset-backed securities issued by
banks.
|
●
|
In October
2008 the European Central Bank expanded its list of eligible collateral to
include marketable debt instruments denominated in non-euro currencies
(and issued in the euro area) among others. This is to remain in force
until the end of 2009. Enhancements were also made to the provision of
longer-term refinancing operations including conducting them through a
fixed rate tender procedure with full allotment. This is to stay in place
for as long as needed and at least until 31 March
2009.
|
●
|
On 27 October
2008 the Federal Reserve Bank commenced the Commercial Paper Funding
Facility to provide a liquidity backstop to issuers of commercial paper. A
special purpose vehicle (SPV) funded by the Federal Reserve Bank of New
York will purchase eligible three- month unsecured and asset-backed
commercial paper from eligible issuers. In February 2009 the FED announced
an extension to this facility until 30 October
2009.
|
●
|
In October
2008 the UK Government announced recapitalisation plans for a number of UK
banks including RBS.
|
●
|
In January
2009, it was announced that the Bank of England will permit drawings from
the discount window facility with a term of 364 days, in addition to the
standard option to draw for 30
days.
|
●
|
In January
2009, the Government announced that the Bank of England had been
authorised to purchase up to £50 billion of high-quality private sector
assets under an asset purchase facility. The following sterling assets are
initially eligible for purchase: commercial paper, corporate bonds, paper
issued under the Credit Guarantee Scheme (CGS), syndicated loans and
asset-backed securities created in viable securitisation
structures.
|
●
|
In January
2009, the Government announced an asset protection scheme. The Government
will insure, for a commercial fee, certain bank assets against losses. It
is anticipated that the scheme will commence in April 2009. The UK banks,
including the Group, have been in discussions with the Tripartite
Authorities about the scheme’s
terms.
|
●
|
In January
2009, the FSA has announced that it will ensure that the application of
the current International Basel Accord does not create any unnecessary or
unintended pro-cyclical effects.
|
●
|
On 3 February
2009 the Federal Reserve Bank announced an extension to a number of its
liquidity facilities until 30 October 2009. These included the Term
Securities Lending Facility (TSLF), originally announced in March 2008.
Under the TSLF, the Federal Reserve Bank of New York auctions 28-day term
loans of Treasury securities to primary dealers in exchange for other
program eligible collateral.
|
2008
|
2007
|
|||||||||||||||
Sources
of funding
|
£m
|
%
|
£m
|
%
|
||||||||||||
Customer accounts (excluding repos) | ||||||||||||||||
Repayable on
demand
|
327,547 | 24 | 346,074 | 24 | ||||||||||||
Time
deposits
|
253,822 | 19 | 201,373 | 14 | ||||||||||||
Total
customer accounts (excluding repos)
|
581,369 | 43 | 547,447 | 38 | ||||||||||||
Debt
securities in issue over one year remaining
maturity
|
125,782 | 9 | 118,152 | 8 | ||||||||||||
Subordinated
liabilities
|
49,154 | 4 | 38,043 | 3 | ||||||||||||
Owners’
equity
|
58,879 | 4 | 53,038 | 4 | ||||||||||||
Total
customer accounts and long term funds
|
815,184 | 60 | 756,680 | 53 | ||||||||||||
Repo
agreements with customers
|
58,143 | 5 | 134,916 | 10 | ||||||||||||
Repo
agreements with banks
|
83,666 | 6 | 163,038 | 11 | ||||||||||||
Total
customer accounts, long term funds and collateralised
borrowing
|
956,993 | 71 | 1,054,634 | 74 | ||||||||||||
Debt
securities in issue up to one year remaining maturity
|
174,507 | 13 | 156,020 | 11 | ||||||||||||
Deposits by
banks (excluding repos)
|
174,378 | 13 | 149,256 | 10 | ||||||||||||
Short
positions
|
42,536 | 3 | 73,501 | 5 | ||||||||||||
Total
|
1,348,414 | 100 | 1,433,411 | 100 |
Group
|
||||||||||||||||||||||||
2008
|
0-3
months
£m
|
3-12
months
£m
|
1-3
years
£m
|
3-5
years
£m
|
5-10
years
£m
|
10-20
years
£m
|
||||||||||||||||||
Cash and
balances at central banks
|
12,333 | 25 | — | — | 2 | 29 | ||||||||||||||||||
Loans and
advances to banks
|
61,630 | 19,369 | 2,673 | 921 | 111 | 70 | ||||||||||||||||||
Loans and
advances to customers
|
195,553 | 81,054 | 138,378 | 125,621 | 160,271 | 152,084 | ||||||||||||||||||
Debt
securities
|
26,006 | 12,895 | 24,629 | 23,927 | 57,846 | 24,535 | ||||||||||||||||||
Derivatives
held for hedging
|
266 | 1,796 | 2,281 | 1,359 | 1,517 | 649 | ||||||||||||||||||
Settlement
balances
|
17,830 | — | — | — | 2 | — | ||||||||||||||||||
Other
financial assets
|
621 | 193 | 58 | 111 | 343 | — | ||||||||||||||||||
314,239 | 115,332 | 168,019 | 151,939 | 220,092 | 177,367 |
Group
|
||||||||||||||||||||||||
2008
|
0-3
months
£m
|
3-12
months
£m
|
1-3
years
£m
|
3-5
years
£m
|
5-10
years
£m
|
10-20
years
£m
|
||||||||||||||||||
Deposits by
banks
|
154,614 | 14,347 | 3,345 | 2,754 | 2,048 | 34 | ||||||||||||||||||
Customer
accounts
|
523,268 | 33,450 | 6,577 | 6,337 | 7,298 | 5,319 | ||||||||||||||||||
Debt
securities in issue
|
131,714 | 48,652 | 40,067 | 38,223 | 38,667 | 5,626 | ||||||||||||||||||
Derivatives
held for hedging
|
394 | 2,216 | 2,543 | 1,334 | 2,682 | 1,373 | ||||||||||||||||||
Subordinated
liabilities
|
1,753 | 4,271 | 6,824 | 5,793 | 24,503 | 13,030 | ||||||||||||||||||
Settlement
balances and other liabilities
|
13,351 | 5 | 12 | 6 | 10 | 6 | ||||||||||||||||||
825,094 | 102,941 | 59,368 | 54,447 | 75,208 | 25,388 |
Group
|
||||||||||||||||||||||||
2008
|
0-3
months
£m
|
3-12
months
£m
|
1-3
years
£m
|
3-5
years
£m
|
5-10
years
£m
|
10-20
years
£m
|
||||||||||||||||||
Operating
leases
|
146 | 433 | 976 | 751 | 1,448 | 1,851 | ||||||||||||||||||
Contractual
obligations to purchase goods or services
|
237 | 892 | 486 | 208 | 303 | 1 | ||||||||||||||||||
383 | 1,325 | 1,462 | 959 | 1,751 | 1,852 |
2007
|
||||||||||||||||||||||||
Operating
leases
|
90 | 268 | 655 | 569 | 1,060 | 1,958 | ||||||||||||||||||
Contractual
obligations to purchase goods or services
|
441 | 1,007 | 748 | 199 | 5 | 2 | ||||||||||||||||||
531 | 1,275 | 1,403 | 768 | 1,065 | 1,960 |
●
|
a stock of
qualifying high quality liquid assets (primarily UK and EU government
securities, treasury bills and cash held in branches);
and
|
●
|
the sum of:
sterling wholesale net outflows contractually due within five working days
(offset up to a limit of 50%, by 85% of sterling certificates of deposit
held which mature beyond five working days); and 5% of retail deposits
with a residual contractual maturity of five working days or less. The FSA
also sets an absolute minimum level for the stock of qualifying liquid
assets that the Group is required to maintain each
day.
|
●
|
Improved
systems and controls including governance standards, pricing, intra day
systems and collateral management.
|
●
|
Individual
liquid assessments that will include mandatory scenarios and an analysis
of principal liquidity exposure
factors.
|
●
|
Reporting
standards improved both in scope and frequency by enhanced mismatch
reporting.
|
●
|
Historical
data may not provide the best estimate of the joint distribution of risk
factor changes in the future and may fail to capture the risk of possible
extreme adverse market movements which have not occurred in the historical
window used in the calculations.
|
●
|
VaR using a
one-day time horizon does not fully capture the market risk of positions
that cannot be liquidated or hedged within one
day.
|
●
|
VaR using a
95% confidence level does not reflect the extent of potential losses
beyond that percentile.
|
●
|
Market making
– quoting firm bid (buy) and offer (sell) prices with the intention of
profiting from the spread between the
quotes.
|
●
|
Arbitrage –
entering into offsetting positions in different but closely related
markets in order to profit from market
imperfections.
|
●
|
Proprietary
activity – taking positions in financial instruments as principal in order
to take advantage of anticipated market
conditions.
|
2008
|
2007
|
|||||||||||||||||||||||||||||||
Average
£m
|
Period
end
£m
|
Maximum
£m
|
Minimum
£m
|
Average
£m
|
Period
end
£m
|
Maximum
£m
|
Minimum
£m
|
|||||||||||||||||||||||||
Interest
rate
|
20.7 | 26.3 | 36.5 | 12.1 | 12.5 | 15.0 | 21.8 | 7.6 | ||||||||||||||||||||||||
Credit
spread
|
37.2 | 40.4 | 51.2 | 26.0 | 18.8 | 41.9 | 45.2 | 12.6 | ||||||||||||||||||||||||
Currency
|
4.5 | 8.7 | 10.5 | 1.2 | 2.6 | 3.0 | 6.9 | 1.1 | ||||||||||||||||||||||||
Equity
|
12.3 | 9.4 | 19.9 | 6.0 | 5.4 | 14.0 | 22.0 | 1.4 | ||||||||||||||||||||||||
Commodity
|
6.7 | 6.3 | 18.2 | — | 0.2 | 0.5 | 1.6 | — | ||||||||||||||||||||||||
Diversification
|
— | (43.3 | ) | — | — | — | (28.7 | ) | — | — | ||||||||||||||||||||||
Total
|
44.6 | 47.8 | 60.9 | 29.9 | 21.6 | 45.7 | 50.1 | 13.2 |
●
|
Instructions
can be given to reduce positions so as to bring the Group within the
agreed limits.
|
●
|
A temporary
increase in the limit (for instance, in order to allow orderly unwinding
of positions) can be granted.
|
●
|
A permanent
increase in the limit can be
granted.
|
●
|
Repricing
risk – arises from differences in the repricing terms of the Group’s
assets and liabilities.
|
●
|
Optionality –
arises where a customer has an option to exit a deal
early.
|
●
|
Basis risk –
arises, for example, where one month LIBOR is used to fund base rate
assets.
|
●
|
Yield curve
risk – arises as a result of non-parallel changes in the yield
curve.
|
(i)
|
Structural
foreign currency exposures that arise from net investment in overseas
subsidiaries, associates and
branches;
|
(ii)
|
Transactional/commercial
foreign currency exposures that arise from mismatches in the currency
balance sheet; and
|
(iii)
|
Foreign
currency profit streams.
|
2008
£m
|
2007
£m
|
|||||||
EUR
|
19.0 | 4.5 | ||||||
GBP
|
18.3 | 7.3 | ||||||
USD
|
64.8 | 52.8 | ||||||
Other
|
4.5 | 2.6 |
2008
|
2007
|
|||||||||||||||
Principal(1)
US$m
|
Carrying
amount
US$m
|
Principal(1)
US$m
|
Carrying
amount
US$m
|
|||||||||||||
Total MBS and
mortgages
|
63,542 | 63,165 | 69,948 | 69,672 | ||||||||||||
MBS –
total
|
||||||||||||||||
– high grade
(AA or AAA rated)
|
26,268 | 25,893 | 26,848 | 26,572 | ||||||||||||
– rated C to
A
|
602 | 600 | — | — | ||||||||||||
MBS –
commercial
|
||||||||||||||||
– high grade
(AA or AAA rated)
|
2,253 | 2,089 | 2,205 | 2,211 | ||||||||||||
MBS –
retail
|
||||||||||||||||
– high grade
(AA or AAA rated)
|
24,015 | 23,804 | 24,643 | 24,631 | ||||||||||||
– rated C to
A
|
602 | 600 | — | — | ||||||||||||
Residential
Mortgage and Home Equity Loans (non-securitised, fixed rate and ARM,
prepayable)
|
36,672 | 36,672 | 43,100 | 43,100 |
●
|
The
sensitivity of net accrual earnings to a variety of parallel and
non-parallel movements in interest
rates.
|
●
|
Economic
value of equity (EVE) sensitivity to a series of parallel movements in
interest rates. EVE is only used within CFG and to meet the FSA prescribed
standard shock test of +/- 200bp parallel
shock.
|
Percent
increase/
decrease
in CFG EVE(1)
|
||||||||
(unaudited)
|
2%
parallel upward movement in US interest rates
|
2%
parallel downward movement in US interest rates (No negative rates
allowed)
|
||||||
Period
end
|
(0.7 | ) | (19.0 | ) | ||||
Maximum
|
(18.2 | ) | (20.8 | ) | ||||
Minimum
|
(0.7 | ) | (4.4 | ) | ||||
Average
|
(12.2 | ) | (12.6 | ) |
Year
1
£m
|
||||
+ 100bp shift
in yield curves
|
138.9 | |||
– 100bp shift
in yield curves
|
(234.1 | ) |
2008
|
Net
assets of overseas operations
£m
|
Minority
interests
£m
|
Net
investments in foreign operations
£m
|
Net
investment hedges
£m
|
Structural
foreign currency exposures
£m
|
|||||||||||||||
US
dollar
|
17,480 | (19 | ) | 17,499 | (3,659 | ) | 13,840 | |||||||||||||
Euro
|
26,943 | 15,431 | 11,512 | (7,461 | ) | 4,051 | ||||||||||||||
Chinese
RMB
|
3,928 | 1,898 | 2,030 | (1,082 | ) | 948 | ||||||||||||||
Other
non-sterling
|
5,088 | 621 | 4,467 | (3,096 | ) | 1,371 | ||||||||||||||
53,439 | 17,931 | 35,508 | (15,298 | ) | 20,210 |
2007
|
||||||||||||||||||||
US
dollar
|
14,819 | 303 | 14,516 | (2,541 | ) | 11,975 | ||||||||||||||
Euro
|
46,629 | 28,647 | 17,982 | (8,818 | ) | 9,164 | ||||||||||||||
Chinese
RMB
|
2,600 | — | 2,600 | (1,939 | ) | 661 | ||||||||||||||
Brazilian
real
|
3,755 | 3,755 | — | — | — | |||||||||||||||
Other
non-sterling
|
3,905 | 519 | 3,386 | (1,219 | ) | 2,167 | ||||||||||||||
71,708 | 33,224 | 38,484 | (14,517 | ) | 23,967 |
Listed
£m
|
Unlisted
£m
|
Total
£m
|
||||||||||
Equity
exposures*
|
4,267 | 3,018 | 7,285 |
●
|
Underwriting
and pricing risk management: is managed through the use of
underwriting guidelines which detail the class, nature and type of
business that may be accepted, pricing policies by product line and brand
and centralised control of wordings and any subsequent
changes.
|
●
|
Claims risk
management: is handled using a range of automated controls and
manual processes.
|
●
|
Reserving
risk management: is the risk that the technical reserves are
assessed incorrectly such that insufficient funds have been retained to
handle and pay claims as the amounts fall due, both in relation to those
claims which have already occurred or will occur in future periods of
insurance. Claims development data provides information on the historical
pattern of reserving risk.
|
●
|
Reinsurance
risk management: is used to protect against adverse claims
experience on business within normal risk appetite (e.g. catastrophic
events, adverse frequency of large claims) and to provide protection on
business not within its risk appetite (e.g. quota share reinsurance on
certain classes of business).
|
●
|
Motor
insurance contracts (private and commercial): claims experience
varies due to a range of factors, including age, gender and driving
experience together with the type of vehicle and
location.
|
●
|
Property
insurance contracts (residential and commercial): the major causes
of claims for property insurance are weather (flood, storm), theft, fire,
subsidence and various types of accidental
damage.
|
●
|
Other
commercial insurance contracts: risk arises from business
interruption and loss arising from the negligence of the insured
(liability insurance). Business interruption claims arise from the losses
of income, revenue and/or profit as a result of property damage claims.
Liability insurance includes employer’s liability and public/products
liability.
|
Assumptions
|
2008
|
2007
|
2006
|
|||||||||
Valuation
interest rate
|
||||||||||||
Term
assurance
|
2.50% | 3.00% | 3.00% | |||||||||
Interest
|
2.50% | 3.00% | 3.00% | |||||||||
Unit
growth
|
3.70% | 3.50% | 3.50% | |||||||||
Expense
inflation
|
3.00% | 4.00% | 4.00% |
Mortality
|
2008
per
annum
|
2007
per
annum
|
2006
per
annum
|
|||||||||
Male
non-smoker
|
723 | 810 | 517 | |||||||||
Male
smoker
|
1,590 | 1,830 | 983 | |||||||||
Female
non-smoker
|
568 | 460 | 278 | |||||||||
Female
smoker
|
1,277 | 1,310 | 618 |
Pre-2000
products – RSA
|
2008
per
annum
|
2007
per
annum
|
2006
per
annum
|
|||||||||
Lifestyle
protection plan
|
£29.30 | £25.18 | £28.96 | |||||||||
Mortgage
savings plan
|
£65.92 | £56.67 | £65.15 |
Pre-2000
products – NatWest Life
|
||||||||||||
Term assurances
|
£26.01 | £26.01 | £26.01 | |||||||||
Linked life
bonds
|
£26.01 | £26.01 | £26.01 |
Post-2000
products
|
||||||||||||
Term
assurances
|
£23.17 | £23.16 | £23.16 | |||||||||
Guaranteed
bonds
|
£25.71 | £25.71 | £25.71 |
Sensitivity
factor
|
Description
of sensitivity factor applied
|
Interest rate
and investment return
|
Change in
market interest rates of ±1%
The test
allows consistently for similar changes to investment returns and
movements in the market value of backing fixed interest
securities
|
Expenses
|
Increase in
maintenance expenses of 10%
|
Assurance
mortality/morbidity
|
Increase in
mortality/morbidity rates for assurance contracts of 5%
|
Annuitant
mortality
|
Reduction in
mortality rates for annuity contracts of
5%
|
Impact
on profit and equity
|
||||||||||||
Risk
factor
|
Variability
|
2008
£m
|
2007
£m
|
|||||||||
Interest
rates
|
+1% | (11 | ) | (18 | ) | |||||||
Interest
rates
|
–1% | 11 | 15 | |||||||||
Expenses
|
+10% | (7 | ) | (5 | ) | |||||||
Assurance
mortality/morbidity
|
+5% | (9 | ) | (8 | ) | |||||||
Annuitant
mortality
|
–5% | — | — |
●
|
Per
individual risk excess of loss
reinsurance.
|
●
|
Catastrophe
excess of loss reinsurance.
|
●
|
Quota share
and surplus reinsurance.
|
Operational
Risk – three lines of defence model
|
||||||
1st
Line of defence
|
2nd
Line of defence
|
3rd
Line of defence
|
||||
The
Business
Accountable
for the ownership and day-to-day management and control of operational
risk.
|
Operational
Risk
Responsible
for the implementation and maintenance of the operational risk framework,
tools and methodologies.
|
Group
Internal Audit
Responsible
for providing independent assurance on the design, adequacy and
effectiveness of the Group’s system of internal
controls.
|
||||
Responsible
for implementing processes in compliance with Group
policies.
|
Responsible
for oversight and challenge on the adequacy of the risk and control
processes operating in the business.
|
|||||
Responsible
for testing key controls and monitoring compliance with Group
policies.
|
|
●
|
Risk and
control assessments: business units identify and assess operational risks
to ensure that they are effectively managed, prioritised, documented and
aligned to risk appetite.
|
●
|
Scenario
analysis: scenarios for operational risk are used to assess the possible
impact of extreme but plausible operational risk loss events. Scenario
assessments provide a forward-looking basis for managing exposures that
are beyond the Group’s risk
appetite.
|
●
|
Loss data
management: each business unit’s internal loss data management process
captures all operational risk loss events above £10,000. This is used to
enhance the adequacy and effectiveness of controls, identify opportunities
to prevent or reduce the impact of re-occurrence, identify emerging
themes, enable formal loss event reporting and inform risk and control
assessments and scenario analysis. Escalation of individual events to
senior management is determined by the seriousness of the event.
Operational loss events are categorised under the following
headings:
|
|
–
|
Clients,
products and business practices;
|
|
–
|
Technology
and infrastructure failures;
|
|
–
|
Employment
practices and workplace safety;
|
|
–
|
Internal
fraud;
|
|
–
|
External
fraud;
|
|
–
|
Execution,
delivery and process management;
|
|
–
|
Malicious
damage; and
|
|
–
|
Disaster and
public safety.
|
●
|
Key risk
indicators: business units monitor key risk indicators against their
material risks. These indicators are used to monitor the operational risk
profile and exposure to losses against thresholds which trigger risk
management actions.
|
●
|
New product
approval process: ensures that all new products or significant variations
to existing products are subject to a comprehensive risk assessment.
Products are evaluated and approved by specialist areas and are subject to
executive approval prior to launch.
|
·
|
The review of
potential changes in regulation to ensure that the Group addresses the
risks arising from such changes and responds
appropriately;
|
·
|
The
monitoring of compliance with existing rules and regulations and the
mitigation of the consequences of any inadvertent non compliance;
and
|
·
|
The
management of effective relationships with regulators to ensure
constructive engagement.
|
Held-for-trading
|
Available-for-sale
|
Loans
and receivables
|
Designated
at fair value
|
All
ABS
|
||||||||||||||||||||||||||||||||||||
Net
exposure (1)
|
2008
£m |
2007 £m |
2008 £m |
2007 £m |
2008 £m |
2007 £m |
2008 £m |
2007 £m |
2008 £m |
2007 £m |
||||||||||||||||||||||||||||||
RMBS
|
24,462 | 35,105 | 44,450 | 27,875 | 2,578 | 5 | 182 | 90 | 71,672 | 63,075 | ||||||||||||||||||||||||||||||
CMBS
|
1,178 | 2,749 | 918 | 977 | 1,437 | 626 | 13 | 47 | 3,546 | 4,399 | ||||||||||||||||||||||||||||||
CDOs/CLOs
|
2,463 | 7,288 | 2,538 | 2,174 | 1,282 | — | — | 23 | 6,283 | 9,485 | ||||||||||||||||||||||||||||||
Other
ABS
|
195 | 3,479 | 6,572 | 5,579 | 3,621 | 72 | 40 | 186 | 10,428 | 9,316 | ||||||||||||||||||||||||||||||
Total
|
28,298 | 48,621 | 54,478 | 36,605 | 8,918 | 703 | 235 | 346 | 91,929 | 86,275 |
Carrying
value (2)
|
||||||||||||||||||||||||||||||||||||||||
RMBS
|
27,849 | 37,280 | 44,791 | 27,880 | 2,618 | 5 | 182 | 90 | 75,440 | 65,255 | ||||||||||||||||||||||||||||||
CMBS
|
2,751 | 3,916 | 1,126 | 976 | 1,437 | 626 | 13 | 37 | 5,327 | 5,555 | ||||||||||||||||||||||||||||||
CDOs/CLOs
|
7,774 | 15,477 | 9,579 | 2,173 | 1,284 | — | — | 26 | 18,637 | 17,676 | ||||||||||||||||||||||||||||||
Other
ABS
|
1,505 | 5,758 | 6,572 | 5,579 | 3,621 | 72 | 41 | 186 | 11,739 | 11,595 | ||||||||||||||||||||||||||||||
Total
|
39,879 | 62,431 | 62,068 | 36,608 | 8,960 | 703 | 236 | 339 | 111,143 | 100,081 |
(1)
|
Net exposure
is carrying value after taking account of hedge protection purchased from
monolines and other counterparties but excludes the effect of counterparty
credit valuation adjustment. The protection provides credit protection
against the notional and interest cash flows due to the holders of debt
instruments in the event of default by the debt security counterparty. The
value of the protection is based on the underlying instrument being
protected.
|
(2)
|
Carrying value
is the amount recorded on the balance
sheet.
|
(3)
|
Certain
instruments have been reclassified from the held-for-trading category to
loans and receivables or available-for-sale categories, as permitted by
the amendment to IAS 39 issued in October 2008, therefore affecting
comparability by measurement
classification.
|
·
|
£33.5 billion
of US agency securities
|
·
|
£7.6 billion
of Dutch government guaranteed RMBS
|
·
|
£10.0 billion
of European mortgage covered bonds issued by financial
institutions
|
RMBS
|
||||||||||||||||||||||||||||||||
Non
|
Prime
|
|||||||||||||||||||||||||||||||
Sub-prime
|
conforming
|
Guaranteed
|
Other
|
CMBS
|
CDOs/CLOs
|
Other
ABS
|
Total
|
|||||||||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | £m | £m | ||||||||||||||||||||||||
AAA
rated (1)
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
393 | 203 | 18,622 | 6,226 | 2,306 | 4,698 | 380 | 32,828 | ||||||||||||||||||||||||
Available-for-sale
|
522 | 1,914 | 22,546 | 18,764 | 982 | 6,459 | 4,826 | 56,013 | ||||||||||||||||||||||||
Loans and
receivables
|
431 | 1,415 | — | 476 | 405 | 652 | 1,443 | 4,822 | ||||||||||||||||||||||||
Designated at
fair value
|
16 | — | — | 166 | 9 | — | — | 191 | ||||||||||||||||||||||||
1,362 | 3,532 | 41,168 | 25,632 | 3,702 | 11,809 | 6,649 | 93,854 |
BBB-
and above rated (1)
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
564 | 79 | — | 985 | 407 | 1,439 | 890 | 4,364 | ||||||||||||||||||||||||
Available-for-sale
|
267 | 194 | — | 338 | 144 | 1,642 | 1,292 | 3,877 | ||||||||||||||||||||||||
Loans and
receivables
|
105 | 64 | — | 94 | 1,031 | 561 | 1,296 | 3,151 | ||||||||||||||||||||||||
Designated at
fair value
|
— | — | — | — | 4 | — | 41 | 45 | ||||||||||||||||||||||||
936 | 337 | — | 1,417 | 1,586 | 3,642 | 3,519 | 11,437 |
Non-investment
grade (1)
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
636 | 69 | — | 59 | 38 | 1,299 | 120 | 2,221 | ||||||||||||||||||||||||
Available-for-sale
|
124 | 74 | — | 47 | — | 1,057 | 50 | 1,352 | ||||||||||||||||||||||||
Loans and
receivables
|
30 | 3 | — | — | — | — | 72 | 105 | ||||||||||||||||||||||||
790 | 146 | — | 106 | 38 | 2,356 | 242 | 3,678 |
Not
publicly rated (1)
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
1 | 1 | 9 | 2 | — | 338 | 115 | 466 | ||||||||||||||||||||||||
Available-for-sale
|
— | 1 | — | — | — | 421 | 404 | 826 | ||||||||||||||||||||||||
Loans and
receivables
|
— | — | — | — | 1 | 71 | 810 | 882 | ||||||||||||||||||||||||
1 | 2 | 9 | 2 | 1 | 830 | 1,329 | 2,174 |
Total
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
1,594 | 352 | 18,631 | 7,272 | 2,751 | 7,774 | 1,505 | 39,879 | ||||||||||||||||||||||||
Available-for-sale
|
913 | 2,183 | 22,546 | 19,149 | 1,126 | 9,579 | 6,572 | 62,068 | ||||||||||||||||||||||||
Loans and
receivables
|
566 | 1,482 | — | 570 | 1,437 | 1,284 | 3,621 | 8,960 | ||||||||||||||||||||||||
Designated at
fair value
|
16 | — | — | 166 | 13 | — | 41 | 236 | ||||||||||||||||||||||||
Total
|
3,089 | 4,017 | 41,177 | 27,157 | 5,327 | 18,637 | 11,739 | 111,143 |
Of
which carried at fair value:
|
||||||||||||||||||||||||||||||||
Level 2
(2)
|
2,459 | 2,485 | 40,942 | 26,442 | 3,316 | 14,643 | 6,677 | 96,964 | ||||||||||||||||||||||||
Level 3
(3)
|
64 | 50 | 235 | 145 | 574 | 2,710 | 1,441 | 5,219 | ||||||||||||||||||||||||
2,523 | 2,535 | 41,177 | 26,587 | 3,890 | 17,353 | 8,118 | 102,183 |
(1)
|
Credit ratings
are based on those from S&P, Fitch or Moody’s and have been mapped on
to S&P scale.
|
(2)
|
Valued using
techniques based significantly on observable market data. Instruments in
this level are valued using:
|
|
(a)
|
quoted prices
for similar instruments in markets which are not considered to be active;
or
|
|
(b)
|
valuation
techniques where all the inputs that have a significant effect on the
valuation are directly or indirectly based on observable market
data.
|
(3)
|
Instruments in
this category have been valued using a valuation technique where at least
one input which could have a significant effect on the instrument’s
valuation is not based on observable market
data.
|
RMBS
|
||||||||||||||||||||||||||||||||
Prime
|
||||||||||||||||||||||||||||||||
2007(1)
|
Sub-prime
£m
|
Non
conforming
£m
|
Guaranteed
£m
|
Other
£m
|
CMBS
£m
|
CDOs/CLOs
£m
|
Other
ABS
£m
|
Total
£m
|
||||||||||||||||||||||||
Carrying
value: credit rating and classification
AAA
rated (2)
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
1,790 | 2,093 | 15,502 | 12,952 | 3,285 | 12,067 | 3,495 | 51,184 | ||||||||||||||||||||||||
Available-for-sale
|
139 | 865 | 16,545 | 10,313 | 964 | 2,152 | 5,073 | 36,051 | ||||||||||||||||||||||||
Designated at
fair value
|
— | — | — | 72 | 37 | 7 | — | 116 | ||||||||||||||||||||||||
1,929 | 2,958 | 32,047 | 23,337 | 4,286 | 14,226 | 8,568 | 87,351 |
BBB-
and above rated (2)
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
2,476 | 530 | — | 557 | 574 | 1,509 | 1,077 | 6,723 | ||||||||||||||||||||||||
Available-for-sale
|
— | — | — | 18 | 12 | 1 | 208 | 239 | ||||||||||||||||||||||||
Loans and
receivables
|
— | — | — | — | 626 | — | — | 626 | ||||||||||||||||||||||||
Designated at
fair value
|
2 | — | — | — | — | 17 | — | 19 | ||||||||||||||||||||||||
2,478 | 530 | — | 575 | 1,212 | 1,527 | 1,285 | 7,607 |
Non-investment
grade (2)
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
616 | 146 | — | 27 | 35 | 1,082 | 91 | 1,997 | ||||||||||||||||||||||||
Available-for-sale
|
— | — | — | — | — | — | 14 | 14 | ||||||||||||||||||||||||
Loans and
receivables
|
5 | — | — | — | — | — | 72 | 77 | ||||||||||||||||||||||||
Designated at
fair value
|
16 | — | — | — | — | — | — | 16 | ||||||||||||||||||||||||
637 | 146 | — | 27 | 35 | 1,082 | 177 | 2,104 |
Not
publicly rated
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
191 | 144 | 125 | 131 | 22 | 819 | 1,095 | 2,527 | ||||||||||||||||||||||||
Available-for-sale
|
— | — | — | — | — | 20 | 284 | 304 | ||||||||||||||||||||||||
Designated at
fair value
|
— | — | — | — | — | 2 | 186 | 188 | ||||||||||||||||||||||||
191 | 144 | 125 | 131 | 22 | 841 | 1,565 | 3,019 |
Total
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
5,073 | 2,913 | 15,627 | 13,667 | 3,916 | 15,477 | 5,758 | 62,431 | ||||||||||||||||||||||||
Available-for-sale
|
139 | 865 | 16,545 | 10,331 | 976 | 2,173 | 5,579 | 36,608 | ||||||||||||||||||||||||
Loans and
receivables
|
5 | — | — | — | 626 | — | 72 | 703 | ||||||||||||||||||||||||
Designated at
fair value
|
18 | — | — | 72 | 37 | 26 | 186 | 339 | ||||||||||||||||||||||||
Total
|
5,235 | 3,778 | 32,172 | 24,070 | 5,555 | 17,676 | 11,595 | 100,081 |
Of
which:
|
||||||||||||||||||||||||||||||||
Level 2
(3)
|
5,171 | 3,598 | 32,172 | 24,070 | 4,929 | 15,926 | 11,393 | 97,259 | ||||||||||||||||||||||||
Level 3
(4)
|
59 | 180 | — | — | — | 1,750 | 130 | 2,119 | ||||||||||||||||||||||||
5,230 | 3,778 | 32,172 | 24,070 | 4,929 | 17,676 | 11,523 | 99,378 |
(1)
|
Carrying
values at 31 December 2007 above include ABN AMRO’s liquidity portfolio of
£18.6 billion of ABS which were part of shared assets then; this portfolio
was transferred to RBS Group Treasury in the first half of
2008.
|
(2)
|
Credit ratings
are based on those from rating agencies Standard & Poor’s (S&P),
Moody’s and Fitch and have been mapped onto S&P
scale.
|
(3)
|
Valuation is
based significantly on observable market data. Instruments in this
category are valued using:
|
|
–
|
quoted prices
for similar instruments or identical instruments in markets which are not
considered to be active; or
|
|
–
|
valuation
techniques where all the inputs that have a significant effect on the
valuation are directly or indirectly based on observable market
data.
|
(4)
|
Instruments in
this category have been valued using a valuation technique where at least
one input which could have a significant effect on the instrument’s
valuation is not based on observable market
data.
|
2008
|
2007
|
|||||||||||||||||||||||||||||||||||||||
Prime
|
Prime
|
|||||||||||||||||||||||||||||||||||||||
Sub-prime
|
Non
conforming
|
Guaranteed
(2)
|
Other(3)
|
Total
|
Sub-prime
|
Non
conforming
|
Guaranteed
(2)
|
Other(3)
|
Total
|
|||||||||||||||||||||||||||||||
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||||||||||||
Net
exposure: (1)
|
||||||||||||||||||||||||||||||||||||||||
Held-for-trading
|
345 | 346 | 18,631 | 5,140 | 24,462 | 3,497 | 2,913 | 15,627 | 13,068 | 35,105 | ||||||||||||||||||||||||||||||
Available-for-sale
|
572 | 2,184 | 22,546 | 19,148 | 44,450 | 139 | 865 | 16,539 | 10,332 | 27,875 | ||||||||||||||||||||||||||||||
Loans and
receivables
|
527 | 1,482 | — | 569 | 2,578 | 5 | — | — | — | 5 | ||||||||||||||||||||||||||||||
Designated at
fair value
|
16 | — | — | 166 | 182 | 18 | — | — | 72 | 90 | ||||||||||||||||||||||||||||||
1,460 | 4,012 | 41,177 | 25,023 | 71,672 | 3,659 | 3,778 | 32,166 | 23,472 | 63,075 |
Carrying
values: (2)
|
||||||||||||||||||||||||||||||||||||||||
Held-for-trading
|
1,594 | 352 | 18,631 | 7,272 | 27,849 | 5,073 | 2,913 | 15,627 | 13,667 | 37,280 | ||||||||||||||||||||||||||||||
Available-for-sale
|
913 | 2,183 | 22,546 | 19,149 | 44,791 | 139 | 865 | 16,545 | 10,331 | 27,880 | ||||||||||||||||||||||||||||||
Loans and
receivables
|
566 | 1,482 | — | 570 | 2,618 | 5 | — | — | — | 5 | ||||||||||||||||||||||||||||||
Designated at
fair value
|
16 | — | — | 166 | 182 | 18 | — | — | 72 | 90 | ||||||||||||||||||||||||||||||
3,089 | 4,017 | 41,177 | 27,157 | 75,440 | 5,235 | 3,778 | 32,172 | 24,070 | 65,255 |
(1)
|
Net exposures
reflect the effect of hedge protection purchased from monolines and other
counterparties but excludes the effect of counterparty credit valuation
adjustment. Carrying value is the amount recorded on the balance
sheet.
|
(2)
|
Prime
guaranteed exposures and carrying values
include:
|
|
·
|
£7.6 billion
(2007 – £6.0 billion) available-for-sale exposures guaranteed by the Dutch
government
|
|
·
|
£5.7 billion
(2007 – £5.0 billion) guaranteed by US government via Ginnie Mae of which
£0.5 billion (2007 – £0.3 billion) are
held-for-trading
|
|
·
|
£27.8 billion
(2007 – £21.0 million) effectively guaranteed by the US government via its
support for Freddie Mac and Fannie Mae of which £18.1 billon (2007 – £15.2
billion) are held-for-trading
|
(3)
|
Other prime
mortgage exposures include £10.0 billion (2007 – £7.8 billion) covered
European mortgage bonds.
|
2008
|
2007
|
|||||||||||||||||||||||||||||||||||||||
Prime
|
Prime
|
|||||||||||||||||||||||||||||||||||||||
United
States
|
Sub-prime
£m
|
Alt-A
£m
|
Guaranteed
£m
|
Other
£m
|
Total
£m
|
Sub-prime
£m
|
Alt-A
£m
|
Guaranteed
£m
|
Other
£m
|
Total
£m
|
||||||||||||||||||||||||||||||
Net
exposure
|
||||||||||||||||||||||||||||||||||||||||
Held-for-trading
|
302 | 346 | 18,577 | 968 | 20,193 | 2,953 | 2,189 | 15,502 | 1,419 | 22,063 | ||||||||||||||||||||||||||||||
Available-for-sale
|
53 | 760 | 14,887 | 4,409 | 20,109 | — | 640 | 10,504 | 1,359 | 12,503 | ||||||||||||||||||||||||||||||
Loans and
receivables
|
3 | — | — | 215 | 218 | — | — | — | — | — | ||||||||||||||||||||||||||||||
358 | 1,106 | 33,464 | 5,592 | 40,520 | 2,953 | 2,829 | 26,006 | 2,778 | 34,566 |
Carrying
values
|
||||||||||||||||||||||||||||||||||||||||
Held-for-trading
|
1,427 | 352 | 18,577 | 1,043 | 21,399 | 4,277 | 2,189 | 15,502 | 1,419 | 23,387 | ||||||||||||||||||||||||||||||
Available-for-sale
|
394 | 760 | 14,887 | 4,409 | 20,450 | — | 640 | 10,504 | 1,359 | 12,503 | ||||||||||||||||||||||||||||||
Loans and
receivables
|
3 | — | — | 215 | 218 | — | — | — | — | — | ||||||||||||||||||||||||||||||
1,824 | 1,112 | 33,464 | 5,667 | 42,067 | 4,277 | 2,829 | 26,006 | 2,778 | 35,890 |
Of which
originated in:
|
||||||||||||||||||||||||||||||||||||||||
– 2004 and
earlier
|
474 | 122 | 5,534 | 709 | 6,839 | 746 | 165 | 2,532 | 406 | 3,849 | ||||||||||||||||||||||||||||||
–
2005
|
259 | 718 | 6,014 | 2,675 | 9,666 | 1,065 | 437 | 3,209 | 275 | 4,986 | ||||||||||||||||||||||||||||||
–
2006
|
718 | 115 | 1,689 | 614 | 3,136 | 1,734 | 1,188 | 5,557 | 1,017 | 9,496 | ||||||||||||||||||||||||||||||
– 2007 and
later
|
373 | 157 | 20,227 | 1,669 | 22,426 | 732 | 1,039 | 14,708 | 1,080 | 17,559 | ||||||||||||||||||||||||||||||
1,824 | 1,112 | 33,464 | 5,667 | 42,067 | 4,277 | 2,829 | 26,006 | 2,778 | 35,890 |
2008
|
2007
|
|||||||||||||||||||||||||||||||
United
Kingdom
|
Sub-prime
£m
|
Non
conforming
£m
|
Prime
£m
|
Total
£m
|
Sub-prime
£m
|
Non
conforming £m
|
Prime
£m
|
Total
£m
|
||||||||||||||||||||||||
Net
exposure
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
33 | — | 258 | 291 | 150 | 724 | 2,411 | 3,285 | ||||||||||||||||||||||||
Available-for-sale
|
154 | 1,423 | 3,446 | 5,023 | 7 | 157 | 931 | 1,095 | ||||||||||||||||||||||||
Loans and
receivables
|
205 | 1,482 | 118 | 1,805 | 5 | — | — | 5 | ||||||||||||||||||||||||
Designated at
fair value
|
16 | — | 166 | 182 | 18 | — | 72 | 90 | ||||||||||||||||||||||||
408 | 2,905 | 3,988 | 7,301 | 180 | 881 | 3,414 | 4,475 |
Carrying
values:
|
||||||||||||||||||||||||||||||||
Held-for-trading
|
70 | — | 1,345 | 1,415 | 150 | 724 | 2,740 | 3,614 | ||||||||||||||||||||||||
Available-for-sale
|
154 | 1,423 | 3,446 | 5,023 | 7 | 157 | 935 | 1,099 | ||||||||||||||||||||||||
Loans and
receivables
|
205 | 1,482 | 118 | 1,805 | 5 | — | — | 5 | ||||||||||||||||||||||||
Designated at
fair value
|
16 | — | 166 | 182 | 18 | — | 72 | 90 | ||||||||||||||||||||||||
445 | 2,905 | 5,075 | 8,425 | 180 | 881 | 3,747 | 4,808 |
Of which
originated in:
|
||||||||||||||||||||||||||||||||
– 2004 and
earlier
|
72 | — | 815 | 887 | 13 | 22 | 911 | 946 | ||||||||||||||||||||||||
–
2005
|
42 | 652 | 1,000 | 1,694 | 1 | 10 | 512 | 523 | ||||||||||||||||||||||||
–
2006
|
209 | 756 | 2,308 | 3,273 | 49 | 110 | 1,256 | 1,415 | ||||||||||||||||||||||||
– 2007 and
later
|
122 | 1,497 | 952 | 2,571 | 117 | 739 | 1,068 | 1,924 | ||||||||||||||||||||||||
445 | 2,905 | 5,075 | 8,425 | 180 | 881 | 3,747 | 4,808 |
2008
|
2007
|
|||||||||||||||||||||||||||||||||||||||
Prime
|
Prime
|
|||||||||||||||||||||||||||||||||||||||
Europe
|
Sub-prime
£m
|
Guaranteed
£m
|
Covered
£m
|
Other
£m
|
Total
£ml
|
Sub-prime
£m
|
Guaranteed
£m
|
Covered
£m
|
Other
£m
|
Total
£m
|
||||||||||||||||||||||||||||||
Net
exposure
|
||||||||||||||||||||||||||||||||||||||||
Held-for-trading
|
10 | — | — | 3,898 | 3,908 | 321 | — | — | 9,157 | 9,478 | ||||||||||||||||||||||||||||||
Available-for-sale
|
57 | 7,642 | 10,040 | 1,106 | 18,845 | — | 6,012 | 7,822 | 57 | 13,891 | ||||||||||||||||||||||||||||||
Loans and
securities
|
313 | — | — | 208 | 521 | — | — | — | — | — | ||||||||||||||||||||||||||||||
380 | 7,642 | 10,040 | 5,212 | 23,274 | 321 | 6,012 | 7,822 | 9,214 | 23,369 |
Carrying
values
|
||||||||||||||||||||||||||||||||||||||||
Held-for-trading
|
30 | — | — | 4,839 | 4,869 | 324 | — | — | 9,429 | 9,753 | ||||||||||||||||||||||||||||||
Available-for-sale
|
57 | 7,642 | 10,040 | 1,107 | 18,846 | — | 6,012 | 7,822 | 57 | 13,891 | ||||||||||||||||||||||||||||||
Loans and
securities
|
352 | — | — | 208 | 560 | — | — | — | — | — | ||||||||||||||||||||||||||||||
439 | 7,642 | 10,040 | 6,154 | 24,275 | 324 | 6,012 | 7,822 | 9,486 | 23,644 |
Of which
originated in:
|
||||||||||||||||||||||||||||||||||||||||
– 2004 and
earlier
|
48 | 418 | 702 | 954 | 2,122 | 81 | 367 | 577 | 1,395 | 2,420 | ||||||||||||||||||||||||||||||
–
2005
|
17 | 1,165 | 2,993 | 1,090 | 5,265 | 33 | 1,117 | 2,160 | 1,946 | 5,256 | ||||||||||||||||||||||||||||||
–
2006
|
148 | 2,059 | 4,466 | 2,466 | 9,139 | 63 | 1,780 | 3,801 | 3,897 | 9,541 | ||||||||||||||||||||||||||||||
– 2007 and
later
|
226 | 4,000 | 1,879 | 1,644 | 7,749 | 147 | 2,748 | 1,284 | 2,248 | 6,427 | ||||||||||||||||||||||||||||||
439 | 7,642 | 10,040 | 6,154 | 24,275 | 324 | 6,012 | 7,822 | 9,486 | 23,644 |
·
|
net RMBS
exposures of £314 million (2007 – £205 million) comprising:
held-for-trading nil (2007 – £73 million); available-for-sale £308 million
(2007 – £132 million) and loans and receivables £6 million (2007 –
nil).
|
·
|
RMBS carrying
values of £381 million (2007 – £454 million) comprising: held-for-trading
£67 million (2007 – £322 million); available-for-sale £308 million (2007 –
£132) and loans and receivables £6 million (2007 –
nil).
|
·
|
RMBS
non-conforming available-for-sale net exposures and carry values of nil
(2007 – £68 million).
|
2008
|
2007
|
|||||||||||||||||||||||||||||||||||||||
US
£m
|
UK
£m
|
Europe
£m
|
ROW(1)
£m
|
Total
£m
|
US
£m
|
UK
£m
|
Europe
£m
|
ROW
£m
|
Total
£m
|
|||||||||||||||||||||||||||||||
Office
|
435 | 938 | 402 | — | 1,775 | 599 | 534 | — | — | 1,133 | ||||||||||||||||||||||||||||||
Mixed
use
|
32 | 106 | 1,048 | 45 | 1,231 | — | 73 | 192 | — | 265 | ||||||||||||||||||||||||||||||
Healthcare
|
805 | 143 | — | — | 948 | 1,210 | — | — | — | 1,210 | ||||||||||||||||||||||||||||||
Retail
|
295 | 43 | 17 | 48 | 403 | 398 | 13 | — | — | 411 | ||||||||||||||||||||||||||||||
Industry
|
24 | 13 | 81 | — | 118 | 61 | — | — | 100 | 161 | ||||||||||||||||||||||||||||||
Multi-family
|
40 | — | 49 | — | 89 | 48 | — | — | — | 48 | ||||||||||||||||||||||||||||||
Leisure
|
— | 76 | — | — | 76 | — | — | — | — | — | ||||||||||||||||||||||||||||||
Hotel
|
40 | 35 | — | — | 75 | 36 | — | — | — | 36 | ||||||||||||||||||||||||||||||
Other
|
474 | 41 | 49 | 48 | 612 | 932 | 530 | 765 | 64 | 2,291 | ||||||||||||||||||||||||||||||
2,145 | 1,395 | 1,646 | 141 | 5,327 | 3,284 | 1,150 | 957 | 164 | 5,555 |
(1)
|
Rest of the
World.
|
2008 £m |
2007 £m |
|||||||
Super senior
CDOs
|
1,375 | 3,834 | ||||||
Other
CDOs
|
1,465 | 1,569 | ||||||
CLOs
|
3,443 | 4,082 | ||||||
6,283 | 9,485 |
2008
|
2007
|
|||||||||||||||||||||||
High
grade
|
Mezzanine
|
Total
|
High
grade
|
Mezzanine
|
Total
|
|||||||||||||||||||
£m | £m | £m | £m | £m | £m | |||||||||||||||||||
Gross
exposure
|
7,673 | 3,720 | 11,393 | 6,420 | 3,040 | 9,460 | ||||||||||||||||||
Fair value
adjustment
|
(3,423 | ) | (691 | ) | (4,114 | ) | (3,347 | ) | (1,250 | ) | (4,597 | ) | ||||||||||||
4,250 | 3,029 | 7,279 | 3,073 | 1,790 | 4,863 | |||||||||||||||||||
Write-downs
on net open position
|
(3,019 | ) | (2,885 | ) | (5,904 | ) | (492 | ) | (537 | ) | (1,029 | ) | ||||||||||||
Net exposure
after hedges
|
1,231 | 144 | 1,375 | 2,581 | 1,253 | 3,834 |
%
|
%
|
%
|
%
|
%
|
%
|
|||||||||||||||||||
Average
price
|
29 | 6 | 21 | 84 | 70 | 79 | ||||||||||||||||||
Underlying
RMBS sub-prime assets (origination)
|
69 | 91 | 79 | 69 | 91 | 79 |
Of
which originated in:
|
||||||||||||||||||||||||
2005 and
earlier
|
24 | 23 | 24 | 24 | 23 | 24 | ||||||||||||||||||
2006
|
28 | 69 | 46 | 28 | 69 | 46 | ||||||||||||||||||
2007
|
48 | 8 | 30 | 48 | 8 | 30 |
Collateral
by rating at reporting date: (2)
|
||||||||||||||||||||||||
AAA
|
14 | — | 9 | 36 | — | 23 | ||||||||||||||||||
BBB- and
above
|
35 | 5 | 24 | 62 | 31 | 51 | ||||||||||||||||||
Non-investment
grade
|
51 | 95 | 67 | 2 | 69 | 26 | ||||||||||||||||||
Attachment
point (3)
|
29 | 46 | 36 | 29 | 46 | 35 | ||||||||||||||||||
Attachment
point post write down
|
77 | 97 | 88 | 40 | 62 | 50 |
(1)
|
The above
table includes data for two trades liquidated in the last quarter of 2008
to provide consistency with
comparatives.
|
(2)
|
Credit ratings
are based on those from rating agencies Standard & Poor’s (S&P),
Moody’s and Fitch and have been mapped onto S&P
scale.
|
(3)
|
Attachment
point is the minimum level of losses in a portfolio which a tranche is
exposed to, as a percentage of the total notional size of the portfolio.
For example, a 5 – 10% tranche has an attachment point of 5% and a
detachment point of 10%. When the accumulated loss of the reference pool
is less than 5% of the total initial notional of the pool, the tranche
will not be affected. However, when the loss has exceeded 5%, any further
losses will be deducted from the tranche’s notional principal until
detachment point, 10%, is reached.
|
High
grade
£m
|
Mezzanine
£m
|
Total
£m
|
||||||||||
Net exposure
at 1 January 2008
|
2,581 | 1,253 | 3,834 | |||||||||
Net income
statement effect
|
(1,836 | ) | (1,140 | ) | (2,976 | ) | ||||||
Foreign
exchange and other movements
|
486 | 31 | 517 | |||||||||
Net exposure
at 31 December 2008
|
1,231 | 144 | 1,375 |
Gross
exposure
£m
|
||||
Group
originated deals
|
6,776 | |||
Third party
structures
|
897 | |||
7,673 |
Gross
exposure
£m
|
||||
Group
originated deals
|
3,565 | |||
Third party
structures
|
155 | |||
3,720 |
2008
|
2007
|
|||||||||||||||||||||||||||||||||||||||
US
£m
|
UK
£m
|
Europe
£m
|
ROW
£m
|
Total
£m
|
US
£m
|
UK
£m
|
Europe
£m
|
ROW
£m
|
Total
£m
|
|||||||||||||||||||||||||||||||
Covered
bonds
|
— | — | 3,301 | — | 3,301 | — | — | 2,895 | — | 2,895 | ||||||||||||||||||||||||||||||
Auto
|
97 | 29 | 466 | 13 | 605 | 156 | 36 | 108 | 13 | 313 | ||||||||||||||||||||||||||||||
Equipment
|
15 | — | — | 16 | 31 | 60 | 20 | 20 | 7 | 107 | ||||||||||||||||||||||||||||||
Other
consumer
|
956 | 428 | 118 | 729 | 2,231 | 384 | 17 | 56 | 6 | 463 | ||||||||||||||||||||||||||||||
Utilities and
energy
|
47 | 19 | 48 | 143 | 257 | 99 | 35 | 34 | 13 | 181 | ||||||||||||||||||||||||||||||
Aircraft
leases
|
459 | 24 | — | 273 | 756 | 287 | 36 | 36 | 141 | 500 | ||||||||||||||||||||||||||||||
Other
leases
|
1 | 525 | 455 | — | 981 | 378 | 135 | 133 | 50 | 696 | ||||||||||||||||||||||||||||||
Trade
receivables
|
15 | 8 | — | — | 23 | 68 | 24 | 24 | 9 | 125 | ||||||||||||||||||||||||||||||
Film /
entertainment
|
134 | — | — | — | 134 | 84 | 30 | 29 | 11 | 154 | ||||||||||||||||||||||||||||||
Student
loans
|
953 | — | — | — | 953 | 629 | 32 | 32 | 12 | 705 | ||||||||||||||||||||||||||||||
Other
|
905 | 588 | 711 | 263 | 2,467 | 2,797 | 1,120 | 1,200 | 339 | 5,456 | ||||||||||||||||||||||||||||||
3,582 | 1,621 | 5,099 | 1,437 | 11,739 | 4,942 | 1,485 | 4,567 | 601 | 11,595 |
2008
|
2007
|
|||||||||||||||
Whole
loans
£m
|
Warehouse
facilities
£m
|
Whole
loans
£m
|
Warehouse
facilities
£m
|
|||||||||||||
Prime
|
1,905 | 1,731 | 453 | 575 | ||||||||||||
Commercial
|
1,262 | 409 | 2,200 | 900 | ||||||||||||
Non-conforming
|
1,396 | 1,019 | 57 | 1,445 | ||||||||||||
Sub-prime
|
27 | — | 97 | — | ||||||||||||
4,590 | 3,159 | 2,807 | 2,920 |
2008 £m |
2007 £m |
|||||||
Monoline
insurers
|
5,988 | 862 | ||||||
CDPCs
|
1,311 | 44 | ||||||
Other
counterparties
|
1,738 | 263 | ||||||
Total CVA
adjustments
|
9,037 | 1,169 |
2008 £m |
2007 £m |
|||||||
Gross
exposure to monolines
|
11,581 | 3,409 | ||||||
Hedges with
bank counterparties
|
(789 | ) | — | |||||
Credit
valuation adjustment
|
(5,988 | ) | (862 | ) | ||||
Net exposure
to monolines
|
4,804 | 2,547 |
£m | ||||
At 1 January
2008
|
862 | |||
CVA realised
in 2008
|
(1,737 | ) | ||
Net benefit
on counterparty hedges
|
304 | |||
Foreign
currency movements
|
1,086 | |||
Net benefit
on reclassified debt securities
|
1,916 | |||
Net income
statement effect
|
3,557 | |||
Balance at 31
December 2008
|
5,988 |
2008
|
2007
|
|||||||||||||||||||||||||||||||
Notional
amount
protected
assets
£m
|
Fair
value
protected
assets
£m
|
Gross
exposure
£m
|
Credit
valuation
adjustment
£m
|
Notional
amount
protected
assets
£m
|
Fair
value protected assets
£m
|
Gross
exposure
£m
|
Credit
valuation
adjustment
£m
|
|||||||||||||||||||||||||
AAA/AA
rated
|
||||||||||||||||||||||||||||||||
CDOs
|
— | — | — | — | 4,976 | 3,006 | 1,970 | 150 | ||||||||||||||||||||||||
RMBS
|
3 | 2 | 1 | — | 73 | 73 | — | — | ||||||||||||||||||||||||
CMBS
|
613 | 496 | 117 | 51 | 3,731 | 3,421 | 310 | 34 | ||||||||||||||||||||||||
CLOs
|
6,506 | 4,882 | 1,624 | 718 | 9,941 | 9,702 | 239 | 44 | ||||||||||||||||||||||||
Other
ABS
|
1,548 | 990 | 558 | 251 | 4,553 | 4,388 | 165 | 14 | ||||||||||||||||||||||||
Other
|
267 | 167 | 100 | 47 | 622 | 516 | 106 | 1 | ||||||||||||||||||||||||
8,937 | 6,537 | 2,400 | 1,067 | 23,896 | 21,106 | 2,790 | 243 |
A/BBB
rated
|
||||||||||||||||||||||||||||||||
CDO of
RMBS
|
5,385 | 1,363 | 4,022 | 1,938 | — | — | — | — | ||||||||||||||||||||||||
RMBS
|
90 | 63 | 27 | 10 | — | — | — | — | ||||||||||||||||||||||||
CMBS
|
4,236 | 1,892 | 2,344 | 1,378 | — | — | — | — | ||||||||||||||||||||||||
CLOs
|
6,009 | 4,523 | 1,486 | 778 | — | — | — | — | ||||||||||||||||||||||||
Other
ABS
|
910 | 433 | 477 | 243 | — | — | — | — | ||||||||||||||||||||||||
Other
|
265 | 122 | 143 | 79 | — | — | — | — | ||||||||||||||||||||||||
16,895 | 8,396 | 8,499 | 4,426 | — | — | — | — |
Sub-investment
grade
|
||||||||||||||||||||||||||||||||
CDO of
RMBS
|
394 | 32 | 362 | 263 | 918 | 453 | 465 | 465 | ||||||||||||||||||||||||
RMBS
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
CMBS
|
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
CLOs
|
350 | 268 | 82 | 60 | — | — | — | — | ||||||||||||||||||||||||
Other
ABS
|
1,208 | 1,037 | 171 | 123 | — | — | — | — | ||||||||||||||||||||||||
Other
|
237 | 169 | 68 | 49 | 154 | — | 154 | 154 | ||||||||||||||||||||||||
2,189 | 1,506 | 683 | 495 | 1,072 | 453 | 619 | 619 |
Total
|
||||||||||||||||||||||||||||||||
CDO of
RMBS
|
5,779 | 1,395 | 4,384 | 2,201 | 5,894 | 3,459 | 2,435 | 615 | ||||||||||||||||||||||||
RMBS
|
93 | 65 | 28 | 10 | 73 | 73 | — | — | ||||||||||||||||||||||||
CMBS
|
4,849 | 2,388 | 2,461 | 1,429 | 3,731 | 3,421 | 310 | 34 | ||||||||||||||||||||||||
CLOs
|
12,865 | 9,673 | 3,192 | 1,556 | 9,941 | 9,702 | 239 | 44 | ||||||||||||||||||||||||
Other
ABS
|
3,666 | 2,460 | 1,206 | 617 | 4,553 | 4,388 | 165 | 14 | ||||||||||||||||||||||||
Other
|
769 | 458 | 311 | 175 | 776 | 516 | 260 | 155 | ||||||||||||||||||||||||
28,021 | 16,439 | 11,582 | 5,988 | 24,968 | 21,559 | 3,409 | 862 |
2008
|
2007
|
|||||||
£m | £m | |||||||
Gross
exposure to CDPCs
|
4,776 | 863 | ||||||
Credit
valuation adjustment
|
(1,311 | ) | (44 | ) | ||||
Net exposure
to CDPCs
|
3,465 | 819 |
2008
|
2007
|
|||||||||||||||||||||||||||||||
Notional
amount
protected
assets
£m
|
Fair
value
protected
assets
£m
|
Gross
exposure
£m
|
Credit
valuation
adjustment
£m
|
Notional
amount
protected assets
£m
|
Fair
value protected
assets
£m
|
Gross
exposure
£m
|
Credit
valuation
adjustment
£m
|
|||||||||||||||||||||||||
AAA/AA
rated
|
19,092 | 15,466 | 3,626 | 908 | 20,605 | 19,742 | 863 | 44 | ||||||||||||||||||||||||
A/BBB
rated
|
6,147 | 4,997 | 1,150 | 403 | — | — | — | — | ||||||||||||||||||||||||
25,239 | 20,463 | 4,776 | 1,311 | 20,605 | 19,742 | 863 | 44 |
£m | ||||
At 1 January
2008
|
44 | |||
Net benefit
on CVA hedges
|
533 | |||
Net benefit
on FX hedges
|
119 | |||
Net income
statement effect
|
615 | |||
Balance at 31
December 2008
|
1,311 |
2008
|
2007(1) | |||||||||||||||||||||||||||||||||||||||
Americas
£m
|
UK
£m
|
Europe
£m
|
ROW
£m
|
Total
£m
|
Americas
£m
|
UK
£m
|
Europe
£m
|
ROW
£m
|
Total
£m
|
|||||||||||||||||||||||||||||||
TMT
|
1,681 | 628 | 402 | 45 | 2,756 | 6,924 | 424 | 482 | 25 | 7,855 | ||||||||||||||||||||||||||||||
Retail
|
166 | 550 | 707 | 21 | 1,444 | 542 | 1,318 | 800 | 49 | 2,709 | ||||||||||||||||||||||||||||||
Industrial
|
280 | 391 | 413 | — | 1,084 | 249 | 2,003 | 1,074 | 44 | 3,370 | ||||||||||||||||||||||||||||||
Other
|
11 | 552 | 141 | 35 | 739 | 25 | 339 | 271 | 13 | 648 | ||||||||||||||||||||||||||||||
2,138 | 2,121 | 1,663 | 101 | 6,023 | 7,740 | 4,084 | 2,627 | 131 | 14,582 |
Of
which:
|
||||||||||||||||||||||||||||||||||||||||
Held-for-trading
|
31 | 31 | 41 | — | 103 | 7,607 | 3,694 | 689 | 51 | 12,041 | ||||||||||||||||||||||||||||||
Loan and
receivables
|
2,107 | 2,090 | 1,622 | 101 | 5,920 | 133 | 390 | 1,938 | 80 | 2,541 | ||||||||||||||||||||||||||||||
2,138 | 2,121 | 1,663 | 101 | 6,023 | 7,740 | 4,084 | 2,627 | 131 | 14,582 |
Of
which:
|
||||||||||||||||||||||||||||||||||||||||
Drawn
|
2,081 | 2,090 | 1,453 | 94 | 5,718 | 2,249 | 4,025 | 2,478 | 122 | 8,874 | ||||||||||||||||||||||||||||||
Undrawn
|
57 | 31 | 210 | 7 | 305 | 5,491 | 59 | 149 | 9 | 5,708 | ||||||||||||||||||||||||||||||
2,138 | 2,121 | 1,663 | 101 | 6,023 | 7,740 | 4,084 | 2,627 | 131 | 14,582 |
(1)
|
Leveraged
finance as disclosed above for 31 December 2007 has been aligned with
definitions used in 2008 and is consequently £76 million higher than
previously published.
|
Held-for-trading
|
Loans
and receivables
|
|||||||||||||||||||||||
Drawn
£m
|
Undrawn
£m
|
Total
£m
|
Drawn
£m
|
Undrawn
£m
|
Total
£m
|
|||||||||||||||||||
At 1 January
2008
|
6,516 | 5,525 | 12,041 | 2,358 | 183 | 2,541 | ||||||||||||||||||
Reclassifications
|
(3,602 | ) | — | (3,602 | ) | 3,602 | — | 3,602 | ||||||||||||||||
Reclassifications
– income effect
|
216 | — | 216 | 19 | — | 19 | ||||||||||||||||||
Additions
|
1,171 | 682 | 1,853 | 235 | — | 235 | ||||||||||||||||||
Sales
|
(3,826 | ) | (1,882 | ) | (5,708 | ) | (473 | ) | (81 | ) | (554 | ) | ||||||||||||
Realised
losses on sales
|
(298 | ) | — | (298 | ) | (197 | ) | — | (197 | ) | ||||||||||||||
Funded
deals
|
1,298 | (1,298 | ) | — | — | — | — | |||||||||||||||||
Lapsed/collapsed
deals
|
(415 | ) | (3,738 | ) | (4,153 | ) | (173 | ) | — | (173 | ) | |||||||||||||
Change in
fair value
|
(462 | ) | (156 | ) | (618 | ) | n/a | n/a | n/a | |||||||||||||||
Impairment
provisions
|
n/a | n/a | n/a | (1,191 | ) | — | (1,191 | ) | ||||||||||||||||
Exchange and
other movements
|
211 | 161 | 372 | 1,603 | 35 | 1,638 | ||||||||||||||||||
Presentation
changes
|
(778 | ) | 778 | — | (96 | ) | 96 | — | ||||||||||||||||
At 31
December 2008
|
31 | 72 | 103 | 5,687 | 233 | 5,920 |
2008
|
2007
(1)
|
|||||||||||||||||||||||
Consolidated
conduits
£m
|
Third
party
£m
|
Total
£m
|
Consolidated
conduits
£m
|
Third
party
£m
|
Total
£m
|
|||||||||||||||||||
Total assets
held by the conduits
|
49,857 | 48,070 | ||||||||||||||||||||||
Commercial
paper issued
|
48,684 | 46,532 | ||||||||||||||||||||||
Liquidity and
credit enhancements:
|
||||||||||||||||||||||||
deal specific
drawn liquidity
|
||||||||||||||||||||||||
–
drawn
|
1,172 | 3,078 | 4,250 | 1,537 | 2,280 | 3,817 | ||||||||||||||||||
–
undrawn
|
57,929 | 198 | 58,127 | 61,347 | 490 | 61,837 | ||||||||||||||||||
programme-wide
liquidity
|
||||||||||||||||||||||||
–
drawn
|
— | 102 | 102 | — | 250 | 250 | ||||||||||||||||||
–
undrawn
|
— | 504 | 504 | 75 | 899 | 974 | ||||||||||||||||||
Programme-wide
credit enhancements (2)
|
2,391 | — | 2,391 | 3,096 | — | 3,096 | ||||||||||||||||||
61,492 | 3,882 | 65,374 | 66,055 | 3,919 | 69,974 | |||||||||||||||||||
Maximum
exposure to loss (3)
|
59,101 | 3,882 | 62,983 | 62,959 | 3,919 | 68,878 |
(1)
|
Total assets
held by the conduits and commercial paper issued at 31 December 2007
included:
|
|
·
|
£5.2 billion
assets and commercial paper issued relating to and by the Group’s
securitisation arbitrage conduit which was dissolved in
2008
|
|
·
|
£10.7 billion
assets (corporate loans) and £10.5 billion commercial paper issued
relating to a shared conduit – see
below.
|
|
·
|
£1.3 billion
assets relating to reactivated conduits which started to issue commercial
paper in the second half of 2008.
|
(2)
|
Programme-wide
credit enhancement.
|
(3)
|
Maximum
exposure to loss is determined as the maximum loss being the maximum
amount by borrowers may drawn on their conduits facility for which the
Group has provided committed liquidity and credit backstop
facilities.
|
2008
£m
|
2007
£m
|
|||||||
Total assets
held by the conduits
|
13,286 | 10,650 | ||||||
Commercial
paper issued
|
13,028 | 10,452 | ||||||
Liquidity and
credit enhancements: deal specific drawn liquidity
|
||||||||
–
drawn
|
258 | 198 | ||||||
–
undrawn
|
13,566 | 11,868 | ||||||
13,824 | 12,066 | |||||||
Maximum
exposure to loss
|
13,824 | 12,066 |
2008
|
2007
|
|||||||||||||||||||||||||||||||||||||||||||||||
Funded
assets
|
Liquidity
from third
|
Total
|
Funded
assets
|
Liquidity
from third
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
Loans
£m
|
Securities
£m |
Total
£m
|
Undrawn
£m
|
parties
£m
|
exposure
£m
|
Loans
£m
|
Securities
£m
|
Total
£m
|
Undrawn
£m
|
parties
£m
|
exposure
£m
|
|||||||||||||||||||||||||||||||||||||
Auto
loans
|
9,924 | 383 | 10,307 | 1,871 | — | 12,178 | 8,066 | 578 | 8,644 | 3,701 | (102 | ) | 12,243 | |||||||||||||||||||||||||||||||||||
Corporate
loans
|
430 | 11,042 | 11,472 | 534 | — | 12,006 | 36 | 8,927 | 8,963 | 1,390 | — | 10,353 | ||||||||||||||||||||||||||||||||||||
Credit card
receivables
|
5,844 | — | 5,844 | 922 | — | 6,766 | 5,104 | 90 | 5,194 | 1,206 | — | 6,400 | ||||||||||||||||||||||||||||||||||||
Trade
receivables
|
2,745 | — | 2,745 | 1,432 | (71 | ) | 4,106 | 3,068 | 320 | 3,388 | 2,386 | — | 5,774 | |||||||||||||||||||||||||||||||||||
Student
loans
|
2,555 | — | 2,555 | 478 | (132 | ) | 2,901 | 335 | 262 | 597 | 1,082 | (132 | ) | 1,547 | ||||||||||||||||||||||||||||||||||
Consumer
loans
|
2,371 | — | 2,371 | 409 | — | 2,780 | 1,886 | — | 1,886 | 403 | — | 2,289 | ||||||||||||||||||||||||||||||||||||
Mortgages
|
||||||||||||||||||||||||||||||||||||||||||||||||
Prime
|
4,416 | 2,250 | 6,666 | 1,188 | — | 7,854 | 4,424 | 2,263 | 6,687 | 664 | — | 7,351 | ||||||||||||||||||||||||||||||||||||
Non-conforming
|
2,181 | — | 2,181 | 727 | — | 2,908 | 2,343 | 234 | 2,577 | 740 | — | 3,317 | ||||||||||||||||||||||||||||||||||||
Sub-prime
|
— | — | — | — | — | — | 9 | 117 | 126 | 363 | — | 489 | ||||||||||||||||||||||||||||||||||||
Commercial
|
1,228 | 507 | 1,735 | 66 | (23 | ) | 1,778 | 799 | 1,094 | 1,893 | 168 | (23 | ) | 2,038 | ||||||||||||||||||||||||||||||||||
Buy-to-let
|
— | — | — | — | — | — | — | 61 | 61 | 8 | — | 69 | ||||||||||||||||||||||||||||||||||||
CDOs
|
— | — | — | — | — | — | — | 2,129 | 2,129 | 268 | — | 2,397 | ||||||||||||||||||||||||||||||||||||
Other
|
1,851 | 2,130 | 3,981 | 1,615 | — | 5,596 | 2,976 | 2,947 | 5,923 | 2,433 | — | 8,356 | ||||||||||||||||||||||||||||||||||||
33,545 | 16,312 | 49,857 | 9,242 | (226 | ) | 58,873 | 29,046 | 19,022 | 48,068 | 14,812 | (257 | ) | 62,623 |
CP
funded assets
|
||||||||||||||||||||||||||||||||||||||||||||
Geographic
Distribution
|
Weighted
Average
life
|
Credt
ratings (S&P equivalent)
|
||||||||||||||||||||||||||||||||||||||||||
2008
|
UK
£m
|
Europe
£m
|
US
£m
|
ROW
£m
|
Total
£m
|
AAA
£m
|
AA
£m
|
A
£m
|
BBB
£m
|
Below
BBB
£m
|
||||||||||||||||||||||||||||||||||
Auto
loans
|
801 | 1,706 | 7,402 | 398 | 10,307 | 1.7 | 6,075 | 883 | 3,349 | — | — | |||||||||||||||||||||||||||||||||
Corporate
loans
|
1,714 | 4,347 | 3,289 | 2,122 | 11,472 | 4.9 | 10,767 | 132 | 573 | — | — | |||||||||||||||||||||||||||||||||
Credit card
receivables
|
633 | — | 4,999 | 212 | 5,844 | 0.7 | 3,465 | 62 | 2,171 | 146 | — | |||||||||||||||||||||||||||||||||
Trade
receivables
|
68 | 922 | 1,371 | 384 | 2,745 | 0.7 | 120 | 1,025 | 1,600 | — | — | |||||||||||||||||||||||||||||||||
Student
loans
|
144 | — | 2,411 | — | 2,555 | 0.3 | 2,296 | 144 | 115 | — | — | |||||||||||||||||||||||||||||||||
Consumer
loans
|
708 | 1,195 | 468 | — | 2,371 | 1.7 | 387 | 993 | 923 | 68 | — | |||||||||||||||||||||||||||||||||
Mortgages
|
||||||||||||||||||||||||||||||||||||||||||||
Prime
|
— | 2,244 | — | 4,422 | 6,666 | 2.8 | 2,675 | 3,876 | 115 | — | — | |||||||||||||||||||||||||||||||||
Non-conforming
|
960 | 1,221 | — | — | 2,181 | 4.6 | 351 | 368 | 475 | 987 | — | |||||||||||||||||||||||||||||||||
Sub-prime
|
— | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Commercial
|
713 | 453 | 74 | 495 | 1,735 | 11.0 | 274 | 518 | 474 | 469 | — | |||||||||||||||||||||||||||||||||
Buy-to-let
|
— | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
CDOs
|
— | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Other
|
166 | 1,198 | 684 | 1,933 | 3,981 | 3.5 | 3 | 958 | 2,786 | 234 | — | |||||||||||||||||||||||||||||||||
5,907 | 13,286 | 20,698 | 9,966 | 49,857 | 2.8 | 26,413 | 8,959 | 12,581 | 1,904 | — |
CP
funded assets
|
||||||||||||||||||||||||||||||||||||||||||||
Geographic
Distribution
|
Weighted
average
life
£m
|
Credt
ratings (S&P equivalent)
|
||||||||||||||||||||||||||||||||||||||||||
UK
£m
|
Europe
£m
|
US
£m
|
ROW
£m
|
Total
£m
|
AAA
£m
|
AA
£m
|
A
£m
|
BBB
£m
|
Below
BBB
£m
|
|||||||||||||||||||||||||||||||||||
2007
|
||||||||||||||||||||||||||||||||||||||||||||
Auto
loans
|
2,250 | 1,259 | 4,793 | 341 | 8,643 | 1.9 | 1,457 | 3,184 | 3,940 | 62 | — | |||||||||||||||||||||||||||||||||
Corporate
Loans
|
1,127 | 1,551 | 4,658 | 1,627 | 8,963 | 6.5 | 8,838 | 15 | 110 | — | — | |||||||||||||||||||||||||||||||||
Credit card
receivables
|
654 | — | 4,402 | 138 | 5,194 | 1.0 | 1,286 | 913 | 2,848 | 147 | — | |||||||||||||||||||||||||||||||||
Trade
receivables
|
299 | 816 | 1,965 | 309 | 3,389 | 0.9 | 187 | 732 | 2,183 | 236 | 51 | |||||||||||||||||||||||||||||||||
Student
loans
|
140 | — | 457 | — | 597 | 1.6 | 270 | 311 | 16 | — | — | |||||||||||||||||||||||||||||||||
Consumer
loans
|
648 | 724 | 514 | — | 1,886 | 1.2 | 1,018 | 473 | 395 | — | — | |||||||||||||||||||||||||||||||||
Mortgages
|
— | — | ||||||||||||||||||||||||||||||||||||||||||
Prime
|
276 | 565 | 983 | 4,863 | 6,687 | 3.3 | 1,896 | 2,181 | 2,610 | — | — | |||||||||||||||||||||||||||||||||
Non-conforming
|
1,675 | 833 | — | 69 | 2,577 | 5.1 | 268 | 1,596 | 713 | — | — | |||||||||||||||||||||||||||||||||
Sub-prime
|
— | — | 9 | 117 | 126 | 0.2 | 117 | — | 9 | — | — | |||||||||||||||||||||||||||||||||
Commercial
|
1,023 | 233 | 198 | 439 | 1,893 | 9.6 | 746 | 630 | 401 | 116 | — | |||||||||||||||||||||||||||||||||
Buy-to-let
|
61 | — | — | — | 61 | — | 37 | 24 | — | — | ||||||||||||||||||||||||||||||||||
CDOs
|
137 | 520 | 1,473 | — | 2,130 | 2.7 | 2,115 | 15 | — | — | — | |||||||||||||||||||||||||||||||||
Other
|
579 | 1,071 | 1,950 | 2,323 | 5,923 | 2.8 | 2,362 | 784 | 2,652 | 125 | — | |||||||||||||||||||||||||||||||||
8,869 | 7,572 | 21,402 | 10,226 | 48,069 | 3.3 | 20,597 | 10,858 | 15,877 | 686 | 51 |
·
|
£8.0 billion
(2007 – £5.1 billion) in Money Funds denominated in sterling, US dollars
and euro, which invest in short-dated, highly rated money market
securities with the objective of providing security, performance and
liquidity.
|
·
|
£4.9 billion
(2007 – £5.5 billion) in multi-manager money market funds denominated in
sterling, US dollars and euro, which invest in short dated, highly rated
securities.
|
·
|
£0.7 billion
(2007 – £0.6 billion) in Money Funds Plus denominated in sterling, US
dollars and euro, which invest in longer-dated, highly rated securities
with the objective of providing security, enhanced performance and
liquidity.
|
·
|
£16.0 billion
(2007 – £17.0 billion) in multi-manager funds, which offer fund of funds
products across bond, equity, hedge fund, private equity and real estate
asset classes.
|
·
|
£1.6 billion
(2007 – £1.3 billion) in committed capital to private equity investments,
which invests primarily in equity and debt securities of private
companies.
|
·
|
£1.1 billion
(2007 – £1.1 billion) in credit investments, which invests in various
financial instruments.
|
125
|
|
127
|
|
133
|
|
140
|
|
141
|
|
153
|
|
154
|
·
|
Continuing
businesses of Business Unit North
America;
|
·
|
Business Unit
Global Clients (excluding the Brazil Global Clients Business) and
wholesale clients in the Netherlands (including former Dutch wholesale
clients) and Latin America (excluding
Brazil);
|
·
|
Business Unit
Asia including Private Clients India and Indonesia; and Interest in Prime
Bank, Pakistan (excluding the interest in Saudi
Hollandi);
|
·
|
Business Unit
Europe (excluding Antonveneta);
|
(a)
|
so far as the
director is aware, there is no relevant audit information of which the
company’s auditors are unaware; and
|
(b)
|
the
director has taken all the steps that he ought to have taken as a director
to make himself aware of any relevant audit information and to establish
that the company’s auditors are aware of that
information.
|
Board
|
Audit
|
Remuneration
|
Nominations
|
|
Total number
of
|
||||
meetings in
2008
|
9
|
6
|
3
|
5
|
Number of
meetings
|
||||
attended in
2008:
|
||||
Sir Tom
McKillop (1)
|
9
|
—
|
3
|
5
|
Sir Fred
Goodwin (2)
|
8
|
—
|
—
|
—
|
Mr
Buchan
|
8
|
6
|
2
|
—
|
Mr Cameron
(3)
|
7
|
—
|
—
|
—
|
Dr Currie
(4)
|
9
|
—
|
3
|
—
|
Mr
Fish
|
8
|
—
|
—
|
—
|
Mr Fisher
(2)
|
6
|
—
|
—
|
—
|
Mr Friedrich
(4)
|
9
|
6
|
—
|
—
|
Mr Hester
(5)
|
3
|
—
|
—
|
—
|
Mr
Hunter
|
9
|
6
|
—
|
5
|
Mr Koch
(4)
|
9
|
—
|
—
|
—
|
Mrs Kong
(4)
|
9
|
—
|
3
|
—
|
Mr
MacHale
|
9
|
6
|
—
|
—
|
Mr McFarlane
(5)
|
3
|
—
|
—
|
—
|
Mr
Pell
|
9
|
—
|
—
|
—
|
Sir Steve
Robson (4)
|
7
|
6
|
—
|
—
|
Mr Ryan
(5)
|
3
|
—
|
—
|
—
|
Mr Scott
(4)
|
9
|
—
|
3
|
3
|
Mr Sutherland
(4)
|
7
|
—
|
3
|
4
|
Mr
Whittaker
|
9
|
—
|
—
|
—
|
(1)
|
Sir Tom
McKillop ceased to be a director on 3 February
2009.
|
(2)
|
Sir Fred
Goodwin and Mark Fisher ceased to be directors on 21 November
2008.
|
(3)
|
Johnny Cameron
ceased to be a director on 13 October
2008.
|
(4)
|
Jim Currie,
Bill Friedrich, Bud Koch, Janis Kong, Sir Steve Robson, Bob Scott and
Peter Sutherland ceased to be directors on 6 February
2009.
|
(5)
|
Stephen
Hester, John McFarlane and Arthur 'Art' Ryan were appointed as directors
on 1 October 2008.
|
Date
of
current
contract
|
Notice
period –
from
company
|
Notice
period –
from
executive
|
|
Executive
directors
|
|||
Mr
Hester
|
4 November
2008
|
see note
(1)
|
12
months
|
Mr
Pell
|
20 February
2006
|
12
months
|
6
months
|
Mr
Whittaker
|
19 December
2005
|
12
months
|
12
months
|
Former
executive directors
|
|||
Sir Fred
Goodwin
|
1 August
1998
|
see page
143
|
see page
143
|
Mr
Cameron
|
29 March
1998
|
12
months
|
6
months
|
Mr
Fisher
|
27 February
2007
|
12
months
|
12
months
|
(1)
|
On
appointment, Mr Hester was entitled to 24 months notice from the company.
This will be reduced on a daily basis, so that it will be 12 months by the
first anniversary of the commencement of his employment. As at 25 February
2009, Mr Hester’s notice period was 20½
months.
|
|
Date
first appointed
|
Date
for election
or
next re-election
|
|
Philip
Hampton
|
19 January
2009
|
2009
|
Mr
Buchan
|
1 June
2002
|
2011
|
Mr
Hunter
|
1 September
2004
|
2010
|
Mr
MacHale
|
1 September
2004
|
2010
|
Mr
McFarlane
|
1 October
2008
|
2009
|
Mr
Ryan
|
1 October
2008
|
2009
|
Salary/
fees
£000
|
Pension
allowance
£000
|
Benefits
£000
|
2008
Total
£000
|
2007
Total
£000
|
||||||||||||||||
Executive
directors
|
||||||||||||||||||||
Mr Hester
(1)
|
163 | 52 | 1 | 216 | — | |||||||||||||||
Mr
Pell
|
908 | — | 1 | 909 | 2,204 | |||||||||||||||
Mr
Whittaker
|
829 | 282 | 4 | 1,115 | 2,450 | |||||||||||||||
Former
Chairman
|
||||||||||||||||||||
Sir Tom
McKillop (2)
|
787 | — | — | 787 | 750 | |||||||||||||||
Former
executive directors
|
||||||||||||||||||||
Sir Fred
Goodwin (3)
|
1,297 | — | 39 | 1,336 | 4,190 | |||||||||||||||
Mr Cameron
(4)
|
902 | 312 | 25 | 1,239 | 3,256 | |||||||||||||||
Mr Fish
(5)
|
324 | — | 40 | 364 | 1,253 | |||||||||||||||
Mr Fisher
(6)
|
760 | 187 | 441 | 1,388 | 2,358 |
(1)
|
Mr Hester was
appointed Group Chief Executive on 21 November 2008. He was previously a
non-executive director from 1 October
2008.
|
(2)
|
Sir Tom
McKillop ceased to be Chairman and a director on 3 February
2009.
|
(3)
|
Sir Fred
Goodwin ceased to be Group Chief Executive and a director on 21 November
2008. His employment with the Group ceased on 31 January
2009.
|
(4)
|
Mr Cameron
ceased to be a director on 13 October 2008 and will cease employment with
the Group on 28 February 2009.
|
(5)
|
From 1 January
2008 until 30 April 2008, Mr Fish was an executive director of the
company. He became a non-executive director on 1 May 2008 and ceased to be
a director on 31 December 2008. Throughout this period, he was
non-executive chairman of RBS America and Citizens. Mr Fish is a
non-executive director of Textron Inc. and Tiffany & Co. and retained
the fees paid to him in this respect. For 2008, he received remuneration
from Textron Inc. of US$260,500, including deferred fees. He received an
annual fee of US$48,500 from Tiffany &
Co.
|
(6)
|
Mr Fisher
ceased to be a director on 21 November 2008 and will cease employment with
the Group on 6 March 2009. In line with the its international assignment
policy, costs such as additional tax and accommodation incurred as a
result of Mr Fisher’s assignment to the Netherlands are met by the Group.
These additional costs are shown in ‘Benefits’
above.
|
Board
fees
£000
|
Board
committee
fees
£000
|
2008
Total
£000
|
2007
Total
£000
|
|||||||||||||
Non-executive
directors
|
||||||||||||||||
Mr
Buchan
|
73 | 57 | 130 | 122 | ||||||||||||
Mr
Hunter
|
73 | 101 | 174 | 162 | ||||||||||||
Mr
MacHale
|
73 | 33 | 106 | 100 | ||||||||||||
Mr McFarlane
(1)
|
18 | — | 18 | — | ||||||||||||
Mr Ryan
(1)
|
18 | — | 18 | — | ||||||||||||
Former
non-executive directors
|
||||||||||||||||
Dr Currie
(2)
|
73 | 16 | 89 | 85 | ||||||||||||
Mr Friedrich
(2)
|
73 | 33 | 106 | 100 | ||||||||||||
Mr Koch
(2)
|
73 | — | 73 | 70 | ||||||||||||
Mrs Kong
(2)
|
73 | 16 | 89 | 85 | ||||||||||||
Sir Steve
Robson (2)
|
73 | 33 | 106 | 100 | ||||||||||||
Mr Scott (2,
3)
|
174 | 160 | ||||||||||||||
Mr Sutherland
(2)
|
73 | 29 | 102 | 97 |
(1)
|
Appointed as
directors on 1 October 2008.
|
(2)
|
Retired as
directors on 6 February 2009.
|
(3)
|
Mr Scott’s
senior independent director fee covered all Board and Board Committee work
including Chairmanship of the Remuneration
Committee.
|
Options
exercised in
2008
|
||||||||||||||||||||||||||||||||
Options
held at 1 January
2008
|
Options
granted
in
2008
|
Number
|
Market
price
at
date of exercise
£
|
Options
lapsed
in
2008
|
Option
price £
|
|||||||||||||||||||||||||||
Options
held at 31 December 2008
|
||||||||||||||||||||||||||||||||
Number
|
Exercise
period
|
|||||||||||||||||||||||||||||||
Mr
Pell
|
104,252 | 4.80 | 104,252 | 14.08.04 – 13.08.11 | ||||||||||||||||||||||||||||
98,879 | 5.07 | 98,879 | 14.03.05 – 13.03.12 | |||||||||||||||||||||||||||||
178,412 | 3.45 | 178,412 | 13.03.06 – 12.03.13 | |||||||||||||||||||||||||||||
169,158 | 4.84 | 169,158 | 11.03.07 – 10.03.14 | |||||||||||||||||||||||||||||
181,304 | 4.83 | 181,304 | 10.03.08 – 09.03.15 | |||||||||||||||||||||||||||||
223,428 | 5.17 | 223,428 | 09.03.09 – 08.03.16 | |||||||||||||||||||||||||||||
310,364 | 4.70 | 310,364 | 16.08.10 – 15.08.17 | |||||||||||||||||||||||||||||
640,871 | 2.97 | 640,871 | 06.03.11 – 05.03.18 | |||||||||||||||||||||||||||||
1,265,797 | 1,906,668 | |||||||||||||||||||||||||||||||
Mr
Whittaker
|
203,113 | 5.17 | 203,113 | 09.03.09 – 08.03.16 | ||||||||||||||||||||||||||||
335,269 | 4.70 | 335,269 | 16.08.10 – 15.08.17 | |||||||||||||||||||||||||||||
4,423 | 4,423 | 3.86 | — | |||||||||||||||||||||||||||||
582,803 | 2.97 | 582,803 | 06.03.11 – 05.03.18 | |||||||||||||||||||||||||||||
9,218 | 1.89 | 9,218 | 01.10.15 – 31.03.16 | (1) | ||||||||||||||||||||||||||||
542,805 | 1,130,403 | |||||||||||||||||||||||||||||||
Sir Fred
Goodwin (2)
|
10,614 | 3.12 | 10,614 | 01.02.09 – 03.03.09 | ||||||||||||||||||||||||||||
97,826 | 3.34 | 97,826 | 01.02.09 – 02.06.09 | |||||||||||||||||||||||||||||
550,458 | 2.18 | 550,458 | 01.02.09 – 31.01.10 | |||||||||||||||||||||||||||||
4,538 | 3.64 | 4,538 | 01.02.09 – 31.07.09 | (1) | ||||||||||||||||||||||||||||
156,559 | 4.80 | 156,559 | 01.02.09 – 31.01.10 | |||||||||||||||||||||||||||||
147,960 | 5.07 | 147,960 | 01.02.09 – 31.01.10 | |||||||||||||||||||||||||||||
260,812 | 3.45 | 260,812 | 01.02.09 – 31.01.10 | |||||||||||||||||||||||||||||
516,521 | 4.84 | 516,521 | 01.02.09 – 31.01.10 | |||||||||||||||||||||||||||||
569,814 | 4.83 | 569,814 | 01.02.09 – 31.01.10 | |||||||||||||||||||||||||||||
580,333 | 5.17 | — |
waived
|
09.03.09 – 08.03.16 | ||||||||||||||||||||||||||||
830,192 | 4.70 | — |
waived
|
16.08.10 – 15.08.17 | ||||||||||||||||||||||||||||
1,508,727 | 2.97 | — |
waived
|
06.03.11 – 05.03.18 | ||||||||||||||||||||||||||||
3,725,627 | 2,315,102 | |||||||||||||||||||||||||||||||
Mr Cameron
(3)
|
68,764 | 3.12 | — |
lapsed
|
— | |||||||||||||||||||||||||||
137,610 | 2.18 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
93,863 | 4.80 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
113,925 | 5.07 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
188,444 | 3.45 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
180,781 | 4.84 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
290,089 | 4.83 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
304,674 | 5.17 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
447,026 | 4.70 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
847,713 | 2.97 | — |
lapsed
|
— | ||||||||||||||||||||||||||||
4,966 | 1.89 | — |
lapsed
|
— | (1) | |||||||||||||||||||||||||||
1,825,176 | — | |||||||||||||||||||||||||||||||
Mr
Fish
|
386,479 | 386,479 | 2.80 | 2.60 | — | |||||||||||||||||||||||||||
134,715 | 4.83 | 134,715 | 10.03.08 – 09.03.15 | |||||||||||||||||||||||||||||
398,130 | 5.17 | 398,130 | 09.03.09 – 08.03.16 | |||||||||||||||||||||||||||||
625,329 | 4.70 | 625,329 | 16.08.10 – 15.08.17 | |||||||||||||||||||||||||||||
1,544,653 | 1,158,174 | |||||||||||||||||||||||||||||||
Mr
Fisher(4)
|
51,162 | 2.58 | 51,162 | 01.04.02 – 31.03.09 | ||||||||||||||||||||||||||||
518 | 3.64 | 518 | 01.10.08 – 31.03.09 | (1) | ||||||||||||||||||||||||||||
119,267 | 2.18 | 119,267 | 29.03.03 – 28.03.10 | |||||||||||||||||||||||||||||
78,099 | 4.80 | 78,099 | 14.08.04 – 13.08.11 | |||||||||||||||||||||||||||||
81,324 | 5.07 | 81,324 | 14.03.05 – 13.03.12 | |||||||||||||||||||||||||||||
145,094 | 3.45 | 145,094 | 13.03.06 – 12.03.13 | |||||||||||||||||||||||||||||
142,041 | 4.84 | 142,041 | 11.03.07 – 10.03.14 | |||||||||||||||||||||||||||||
217,565 | 4.83 | 217,565 | 10.03.08 – 09.03.15 | |||||||||||||||||||||||||||||
220,042 | 5.17 | 220,042 | 09.03.09 – 08.03.16 | |||||||||||||||||||||||||||||
312,919 | 4.70 | 312,919 | 16.08.10 – 15.08.17 | |||||||||||||||||||||||||||||
1,922 | 1,922 | 3.93 | — | |||||||||||||||||||||||||||||
593,399 | 2.97 | 593,399 | 06.03.11 – 05.03.18 | |||||||||||||||||||||||||||||
4,966 | 1.89 | 4,966 | 01.10.11 – 31.03.12 | (1) | ||||||||||||||||||||||||||||
1,369,953 | 1,966,396 |
(1)
|
Options held
under the sharesave schemes, which are not subject to performance
conditions.
|
(2)
|
Options held
at 21 November 2008 when he ceased to be a director. Unvested awards were
waived on cessation and lapsed on 31 January 2009. In respect of his
vested options under The Royal Bank of Scotland Group plc 1999 Executive
Share Option Scheme, any options.
|
(3)
|
Options held
at 13 October 2008 when he ceased to be a director. All outstanding awards
will lapse when his employment with the company ends on 28 February 2009,
which is reflected in the table
above.
|
(4)
|
Options held
at 21 November 2008 when he ceased to be a director. All outstanding
awards will lapse when his employment with the company ends on 6 March
2009.
|
Scheme
interests
(share
equivalents) at 1 January 2008
|
Awards
granted
in
2008
|
Market
price
on
award
£
|
Awards
vested
in
2008
|
Awards
exercised
in
2008
|
Share
interest (share equivalents) at
31
December 2008
|
End
of period
for
qualifying
conditions
to
be
fulfilled
|
|||||||||||||||||
Mr
Pell
|
148,953 | 5.17 |
Nil
|
— |
lapsed
|
31.12.08 | |||||||||||||||||
138,384 | 5.85 | 138,384 | 31.12.09 | ||||||||||||||||||||
305,177 | 2.97 | 305,177 | 31.12.10 | ||||||||||||||||||||
287,337 | 443,561 | ||||||||||||||||||||||
Mr
Whittaker
|
135,410 | 5.17 |
Nil
|
— |
lapsed
|
31.12.08 | |||||||||||||||||
128,134 | 5.85 | 128,134 | 31.12.09 | ||||||||||||||||||||
277,525 | 2.97 | 277,525 | 31.12.10 | ||||||||||||||||||||
263,544 | 405,659 | ||||||||||||||||||||||
Sir Fred
Goodwin (1)
|
333,324 | 4.56 | 333,324 |
vested
|
31.12.03 | ||||||||||||||||||
121,288 | 5.19 | 121,288 |
vested
|
31.12.04 | |||||||||||||||||||
348,202 | 5.17 |
Nil
|
— |
lapsed
|
31.12.08 | ||||||||||||||||||
333,145 | 5.85 | — |
waived
|
31.12.09 | |||||||||||||||||||
754,364 | 2.97 | — |
waived
|
31.12.10 | |||||||||||||||||||
1,135,959 | 454,612 | ||||||||||||||||||||||
Mr Cameron
(2)
|
199,994 | 4.56 | — |
vested
|
31.12.03 | ||||||||||||||||||
79,096 | 5.19 | — |
vested
|
31.12.04 | |||||||||||||||||||
174,103 | 5.17 |
Nil
|
— |
lapsed
|
31.12.08 | ||||||||||||||||||
170,845 | 5.85 | — |
lapsed
|
31.12.09 | |||||||||||||||||||
403,673 | 2.97 | — |
lapsed
|
31.12.10 | |||||||||||||||||||
624,038 | — | ||||||||||||||||||||||
Mr
Fish
|
111,479 | 5.17 |
Nil
|
— |
lapsed
|
31.12.08 | |||||||||||||||||
102,587 | 5.85 | 102,587 | 31.12.09 | ||||||||||||||||||||
214,066 | 102,587 | ||||||||||||||||||||||
Mr Fisher
(3)
|
71,651 | 4.56 | 71,651 |
vested
|
31.12.03 | ||||||||||||||||||
28,660 | 5.19 | 28,660 |
vested
|
31.12.04 | |||||||||||||||||||
125,741 | 5.17 |
Nil
|
— |
lapsed
|
31.12.08 | ||||||||||||||||||
119,593 | 5.85 | 119,593 | 31.12.09 | ||||||||||||||||||||
282,570 | 2.97 | 282,570 | 31.12.10 | ||||||||||||||||||||
345,645 | 502,474 |
(1)
|
Awards held at
21 November 2008 when he ceased to be a director. Unvested awards were
waived on cessation and lapsed on 31 January
2009.
|
(2)
|
Awards held at
13 October 2008 when he ceased to be a director. Subsequently Mr Cameron
exercised his vested awards on 5 December 2008. All outstanding awards
will lapse when his employment with the company ends on 28 February
2009.
|
(3)
|
Awards held at
21 November 2008 when he ceased to be a director. All unvested awards and
any vested, but unexercised, awards will lapse when his employment with
the company ends on 6 March 2009.
|
Awards
held
at
1
January
2008
|
Awards
granted
in
2008
|
Market
price on award
£
|
Awards
vested
in
2008
|
Market
price
on
vesting
£
|
Value
of Awards
vested
£
|
Awards
held
at
31
December 2008
|
End
of the
period
for
qualifying
conditions
to
be
fulfilled
|
|||||||||||||||||||||||||
Mr
Hester
|
— | 8,575,019 | 0.48 | 577,964 | 0.48 | 277,423 | 7,997,055 | 21.11.08 – 29.05.11 | (1) | |||||||||||||||||||||||
— | 1,832,062 | 0.48 | 1,832,062 | 21.11.09 – 21.11.11 | (2) | |||||||||||||||||||||||||||
— | 10,407,081 | 9,829,117 | ||||||||||||||||||||||||||||||
Mr Whittaker
(3)
|
109,208 | 5.41 | 109,208 | 3.37 | 368,503 | — | ||||||||||||||||||||||||||
90,718 | 5.41 | 90,718 | 01.02.09 | (4,5) | ||||||||||||||||||||||||||||
44,500 | 5.41 | 44,500 | 01.02.10 | |||||||||||||||||||||||||||||
244,426 | 135,218 |
(1)
|
Awards to
replace bonus and share awards Mr Hester forfeited on leaving The British
Land Company PLC, which reflect the vesting dates of the original
awards.
|
(2)
|
These awards
vest as to 1/3 on each of the first, second and third anniversary of
award, subject to their terms.
|
(3)
|
Awards were
granted to Mr Whittaker in lieu of unvested share awards from his previous
employer.
|
(4)
|
The end period
for qualifying conditions is subject to any restrictions on dealing in the
Group’s shares which may be in place and to which Mr Whittaker may be
subject. As a result of the close period prior to the announcement of the
Group’s results, the end of the period for qualifying conditions to be
fulfilled in 2009 is 26 February
2009.
|
(5)
|
Award has now
vested and shares will be released to Mr Whittaker on 26 February
2009.
|
Interests
at 1 January 2008
|
Benefits
received from awards
vesting
during the year
|
Interests
at 31 December 2008
|
|
Mr
Fish
|
LTIP awards
for the 3 year periods:
|
||
01.01.05 –
31.12.07
|
nil
|
—
|
|
01.01.06 –
31.12.08
|
nil(2)
|
—
|
|
01.01.07 –
31.12.09
|
nil(2)
|
—
|
(1)
|
This cash LTIP
was approved by shareholders at the company’s Annual General Meeting in
April 2005. Performance is measured on a combination of growth in Profit
before tax and Relative Return on Equity based on a comparison of Citizens
with comparator US banks.
|
(2)
|
When Mr Fish
stepped down from the Board on 31 December 2008, under the terms of the
Citizens LTIP, his outstanding awards vested, subject to pro-rating for
the elapsed proportion of the performance period and for performance to
date. As a result, there was nil vesting for all
awards.
|
Age
at
31
December 2008
|
Accrued
entitlement at 31 December 2008
£000
p.a
|
Additional
pension
earned
during
the
year
ended
31
December 2008
£000
p.a
|
Additional
pension
earned
during
the
year
ended
31
December 2008*
£000
p.a
|
Transfer
value
as at
31
December 2008
£000
|
Transfer
value
as at
31
December 2007
£000
|
Increase
in
transfer
value
during year ended
31
December 2008
£000
|
Transfer
value
for
the additional pension
earned
during
the
year
ended
31
December
2008*
£000
|
|||||||||||||||||||||||||
Mr
Pell
|
58 | 517 | 94 | 77 | 9,831 | 8,403 | 1,428 | 1,473 | ||||||||||||||||||||||||
Sir Fred
Goodwin
|
50 | 693 | 114 | 92 | 16,630 | (1) | 8,370 | 8,260 | 2,060 | |||||||||||||||||||||||
Mr
Cameron
|
54 | 62 | 6 | 4 | 1,363 | (1) | 931 | 432 | 78 | |||||||||||||||||||||||
Mr
Fish
|
64 | $2,237 | $157 | $157 | $27,004 | $24,101 | $2,903 | $1,893 | ||||||||||||||||||||||||
Mr
Fisher
|
48 | 398 | 61 | 48 | 4,810 | 4,562 | 248 | 581 |
(1)
|
Sir Fred
Goodwin retired from employment with effect from 31 January 2009 and
Johnny Cameron will retire from employment with effect from 28 February
2009. They were contractually entitled to an immediate pension based on
their accrued service, including any service transferred in, with no
discount for early payment. The valuation of their pensions as at 31
December 2008 in the table above takes account of the payment dates of
these pensions. Employees in the RBS Fund, including directors, who retire
early at the request of their employer, are entitled to an immediate
pension with no discount for early payment. The provision for an early
undiscounted pension on early retirement at employer request will not
apply to any executive director appointed in the future. Except as noted
above for Sir Fred Goodwin and Johnny Cameron, the valuations in the table
above make no allowance for early
retirement.
|
2008
$000
|
2007
$000
|
|||||||
Mr
Fish
|
6 | 60 |
31
December 2008
|
||||||||||||
Executive
directors
|
Shares
beneficially
owned
at
1
January 2008
or
date of
appointment,
if
later
|
Shares
beneficially
owned
|
Value (1)
£
|
|||||||||
Mr Hester
(2)
|
—
|
340,524
|
168,219
|
|||||||||
Mr
Pell
|
159,278
|
611,927
|
302,292
|
|||||||||
Mr
Whittaker
|
285,145
|
1,313,173
|
648,707
|
(1)
|
The value is
based on the share price at 31 December 2008, which was 49.4p. During the
year ended 31 December 2008 the share price ranged from 41.4p to
370.5p.
|
(2)
|
Appointed as a
director on 1 October 2008.
|
Non-executive
directors
|
Shares
beneficially
owned
at
1
January
2008
or
date of
appointment,
if
later
|
Shares
beneficially
owned
at
31
December
2008
|
Value(1)
£
|
|||||||||
Mr
Buchan
|
41,000
|
157,515
|
77,812
|
|||||||||
Mr
Hunter
|
10,762
|
41,344
|
20,424
|
|||||||||
Mr
MacHale
|
74,005
|
284,317
|
140,453
|
|||||||||
Mr Ryan
(4)
|
—
|
50,000
|
24,700
|
|||||||||
Former
Chairman
|
||||||||||||
Sir Tom
McKillop (2)
|
213,200
|
819,086
|
404,628
|
|||||||||
Former
Non-executive directors
|
||||||||||||
Dr Currie
(3)
|
1,709
|
10,504
|
5,189
|
|||||||||
Mr Friedrich
(3)
|
113,236
|
435,039
|
214,909
|
|||||||||
Mr Koch
(3)
|
92,250
|
354,413
|
175,080
|
|||||||||
Mrs Kong
(3)
|
26,650
|
102,383
|
50,577
|
|||||||||
Mr Scott
(3)
|
23,927
|
91,915
|
45,406
|
|||||||||
Mr Sutherland
(3)
|
18,084
|
|
69,473
|
34,320
|
(1)
|
The value is
based on the share price at 31 December 2008, which was 49.4p. During the
year ended 31 December 2008 the share price ranged from 41.4p to
370.5p.
|
(2)
|
Sir Tom
McKillop ceased to be Chairman and a director on 3 February
2009.
|
(3)
|
Retired as
directors on 6 February 2009.
|
(4)
|
Appointed as a
director on 1 October 2008.
|
1
|
Net interest
income
|
173
|
|
2
|
Non-interest
income
|
173
|
|
(excluding
insurance premium income)
|
|||
3
|
Operating
expenses
|
174
|
|
4
|
Pension
costs
|
176
|
|
5
|
Auditors’
remuneration
|
178
|
|
6
|
Tax
|
179
|
|
7
|
Profit
attributable to other owners
|
180
|
|
8
|
Ordinary
dividends
|
180
|
|
9
|
Profit dealt
with in the accounts of the company
|
180
|
|
10
|
Earnings per
ordinary share
|
181
|
|
11
|
Financial
instruments
|
181
|
|
12
|
Past due and
impaired financial assets
|
197
|
|
13
|
Derivatives
|
199
|
|
14
|
Debt
securities
|
201
|
|
15
|
Equity
shares
|
203
|
|
16
|
Investments
in Group undertakings
|
204
|
|
17
|
Intangible
assets
|
205
|
|
18
|
Property,
plant and equipment
|
208
|
|
19
|
Prepayments,
accrued income and other assets
|
209
|
|
20
|
Discontinued
operations and assets and liabilities of disposal groups
|
210
|
|
21
|
Settlement
balances and short positions
|
211
|
|
22
|
Accruals,
deferred income and other liabilities
|
211
|
|
23
|
Deferred
taxation
|
212
|
|
24
|
Insurance
business
|
213
|
|
25
|
Subordinated
liabilities
|
220
|
|
26
|
Minority
interests
|
226
|
|
27
|
Share
capital
|
227
|
|
28
|
Owners’
equity
|
230
|
|
29
|
Leases
|
232
|
|
30
|
Collateral
and securitisations
|
233
|
|
31
|
Capital
resources
|
235
|
|
32
|
Memorandum
items
|
236
|
|
33
|
Net cash
(outflow)/inflow from operating activities
|
240
|
|
34
|
Analysis of
the net investment in business interests and intangible
assets
|
241
|
|
35
|
Interest
received and paid
|
243
|
|
36
|
Analysis of
changes in financing during the year
|
244
|
|
37
|
Analysis of
cash and cash equivalents
|
244
|
|
38
|
Segmental
analysis
|
245
|
|
39
|
Directors’
and key management remuneration
|
250
|
|
40
|
Transactions
with directors, officers and others
|
251
|
|
41
|
Related
parties
|
251
|
|
42
|
Post balance
sheet events
|
252
|
|
43 | Consolidating financial information | 252 |
·
|
the Group
financial statements give a true and fair view, in accordance with IFRS as
adopted by the European Union, of the state of the Group’s affairs as at
31 December 2008 and of its loss and cash flows for the year then
ended;
|
·
|
the company
financial statements give a true and fair view, in accordance with IFRS as
adopted by the European Union as applied in accordance with the provisions
of the companies Act 1985, of the state of affairs of the company as at 31
December 2008;
|
·
|
the financial
statements and the part of the directors’ remuneration report described as
having been audited have been properly prepared in accordance with the
Companies Act 1985 and, as regards the Group financial statements, Article
4 of the IAS Regulation; and
|
·
|
the
information given in the directors’ report is consistent with the
financial statements.
|
Restated
2008
|
2007
|
2006
|
||||||||||||||
Note
|
£m | £m | £m | |||||||||||||
Interest
receivable
|
49,522 | 32,252 | 24,688 | |||||||||||||
Interest
payable
|
(30,847 | ) | (20,183 | ) | (14,092 | ) | ||||||||||
Net
interest income
|
1 | 18,675 | 12,069 | 10,596 | ||||||||||||
Fees and
commissions receivable
|
2 | 9,831 | 8,278 | 7,116 | ||||||||||||
Fees and
commissions payable
|
2 | (2,386 | ) | (2,193 | ) | (1,922 | ) | |||||||||
(Loss)/income
from trading activities
|
2 | (8,477 | ) | 1,292 | 2,675 | |||||||||||
Other
operating income (excluding insurance premium income)
|
2 | 1,899 | 4,833 | 3,564 | ||||||||||||
Insurance net
premium income
|
24 | 6,326 | 6,087 | 5,973 | ||||||||||||
Non-interest
income
|
7,193 | 18,297 | 17,406 | |||||||||||||
Total
income
|
25,868 | 30,366 | 28,002 | |||||||||||||
Staff
costs
|
10,410 | 7,338 | 6,723 | |||||||||||||
Premises and
equipment
|
2,593 | 1,703 | 1,421 | |||||||||||||
Other
administrative expenses
|
5,464 | 2,969 | 2,658 | |||||||||||||
Depreciation
and amortisation
|
3,154 | 1,932 | 1,678 | |||||||||||||
Write-down of
goodwill and other intangible assets
|
32,581 | — | — | |||||||||||||
Operating
expenses
|
3 | 54,202 | 13,942 | 12,480 | ||||||||||||
(Loss)/profit
before other operating charges and impairment
|
(28,334 | ) | 16,424 | 15,522 | ||||||||||||
Insurance net
claims
|
24 | 4,430 | 4,624 | 4,458 | ||||||||||||
Impairment
|
12 | 8,072 | 1,968 | 1,878 | ||||||||||||
Operating
(loss)/profit before tax
|
(40,836 | ) | 9,832 | 9,186 | ||||||||||||
Tax
|
6 | (2,323 | ) | 2,044 | 2,689 | |||||||||||
(Loss)/profit
from continuing operations
|
(38,513 | ) | 7,788 | 6,497 | ||||||||||||
Profit/(loss)
from discontinued operations, net of tax
|
20 | 3,971 | (76 | ) | — | |||||||||||
(Loss)/profit
for the year
|
(34,542 | ) | 7,712 | 6,497 | ||||||||||||
(Loss)/profit
attributable to:
|
||||||||||||||||
Minority
interests
|
(10,832 | ) | 163 | 104 | ||||||||||||
Other
owners
|
7 | 596 | 246 | 191 | ||||||||||||
Ordinary
shareholders
|
(24,306 | ) | 7,303 | 6,202 | ||||||||||||
(34,542 | ) | 7,712 | 6,497 | |||||||||||||
Per
25p ordinary share:
|
||||||||||||||||
Basic
earnings
|
10 | (146.7p | ) | 64.0 | p | 54.4 | p | |||||||||
Diluted
earnings
|
10 | (146.7p | ) | 63.4 | p | 53.9 | p | |||||||||
Dividends
|
8 | 19.3 | p | 27.0 | p | 21.6 | p |
Group
|
Company
|
|||||||||||||||||||
2008
£m
|
Restated
2007
£m
|
2008
£m
|
2007
£m
|
|||||||||||||||||
Note
|
||||||||||||||||||||
Assets
|
||||||||||||||||||||
Cash and
balances at central banks
|
11 | 12,400 | 17,866 | — | — | |||||||||||||||
Loans and
advances to banks
|
11 | 138,197 | 219,460 | 27,031 | 7,686 | |||||||||||||||
Loans and
advances to customers
|
11 | 874,722 | 828,538 | — | 307 | |||||||||||||||
Debt
securities subject to repurchase agreements
|
30 | 80,576 | 107,651 | — | — | |||||||||||||||
Other debt
securities
|
186,973 | 187,005 | — | — | ||||||||||||||||
Debt
securities
|
14 | 267,549 | 294,656 | — | — | |||||||||||||||
Equity
shares
|
15 | 26,330 | 53,026 | — | — | |||||||||||||||
Investments
in Group undertakings
|
16 | — | — | 42,196 | 43,542 | |||||||||||||||
Settlement
balances
|
17,832 | 16,589 | — | — | ||||||||||||||||
Derivatives
|
13 | 992,559 | 277,402 | 1,168 | 173 | |||||||||||||||
Intangible
assets
|
17 | 20,049 | 49,916 | — | — | |||||||||||||||
Property,
plant and equipment
|
18 | 18,949 | 18,745 | — | — | |||||||||||||||
Deferred
taxation
|
23 | 7,082 | 3,119 | 3 | — | |||||||||||||||
Prepayments,
accrued income and other assets
|
19 | 24,402 | 15,662 | 489 | 127 | |||||||||||||||
Assets of
disposal groups
|
20 | 1,581 | 45,850 | — | — | |||||||||||||||
Total
assets
|
2,401,652 | 1,840,829 | 70,887 | 51,835 | ||||||||||||||||
Liabilities
|
||||||||||||||||||||
Deposits by
banks
|
11 | 258,044 | 312,294 | 1,802 | 5,572 | |||||||||||||||
Customer
accounts
|
11 | 639,512 | 682,363 | 26 | — | |||||||||||||||
Debt
securities in issue
|
11 | 300,289 | 274,172 | 14,179 | 13,453 | |||||||||||||||
Settlement
balances and short positions
|
21 | 54,277 | 91,021 | — | — | |||||||||||||||
Derivatives
|
13 | 971,364 | 272,052 | 361 | 179 | |||||||||||||||
Accruals,
deferred income and other liabilities
|
22 | 31,482 | 34,208 | 47 | 8 | |||||||||||||||
Retirement
benefit liabilities
|
4 | 2,032 | 460 | — | — | |||||||||||||||
Deferred
taxation
|
23 | 4,165 | 5,400 | — | 3 | |||||||||||||||
Insurance
liabilities
|
24 | 9,976 | 10,162 | — | — | |||||||||||||||
Subordinated
liabilities
|
25 | 49,154 | 38,043 | 10,314 | 7,743 | |||||||||||||||
Liabilities
of disposal groups
|
20 | 859 | 29,228 | — | — | |||||||||||||||
Total
liabilities
|
2,321,154 | 1,749,403 | 26,729 | 26,958 | ||||||||||||||||
Minority
interests
|
26 | 21,619 | 38,388 | — | — | |||||||||||||||
Equity
owners
|
27, 28 | 58,879 | 53,038 | 44,158 | 24,877 | |||||||||||||||
Total
equity
|
80,498 | 91,426 | 44,158 | 24,877 | ||||||||||||||||
Total
liabilities and equity
|
2,401,652 | 1,840,829 | 70,887 | 51,835 |
Philip
Hampton
|
Stephen
Hester
|
Guy
Whittaker
|
Chairman
|
Group
Chief Executive
|
Group
Finance Director
|
Group
|
Company
|
|||||||||||||||||||||||
Restated
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
|||||||||||||||||||
£m | £m | £m | £m | £m | £m | |||||||||||||||||||
Available-for-sale
investments
|
||||||||||||||||||||||||
Net valuation
(losses)/gains taken direct to equity
|
(8,096 | ) | (776 | ) | 4,792 | — | — | — | ||||||||||||||||
Net
loss/(profit) taken to income
|
690 | (513 | ) | (313 | ) | — | — | — | ||||||||||||||||
Cash
flow hedges
|
||||||||||||||||||||||||
Net losses
taken direct to equity
|
(1,618 | ) | (426 | ) | (109 | ) | — | — | — | |||||||||||||||
Net
losses/(gains) taken to earnings
|
162 | (138 | ) | (140 | ) | 2 | 3 | 3 | ||||||||||||||||
Exchange
differences on translation of foreign operations
|
15,425 | 2,210 | (1,681 | ) | — | — | — | |||||||||||||||||
Actuarial
(losses)/gains on defined benefit plans
|
(2,287 | ) | 2,189 | 1,781 | — | — | — | |||||||||||||||||
Income before
tax on items recognised direct in equity
|
4,276 | 2,546 | 4,330 | 2 | 3 | 3 | ||||||||||||||||||
Tax on items
recognised direct in equity
|
2,786 | (170 | ) | (1,173 | ) | (1 | ) | (1 | ) | (1 | ) | |||||||||||||
Net income
recognised direct in equity
|
7,062 | 2,376 | 3,157 | 1 | 2 | 2 | ||||||||||||||||||
(Loss)/profit
for the period
|
(34,542 | ) | 7,712 | 6,497 | (9,602 | ) | 2,499 | 3,499 | ||||||||||||||||
Total
recognised income and expense for the year
|
(27,480 | ) | 10,088 | 9,654 | (9,601 | ) | 2,501 | 3,501 | ||||||||||||||||
Attributable
to:
|
||||||||||||||||||||||||
Equity
owners
|
(23,148 | ) | 8,610 | 7,707 | (9,601 | ) | 2,501 | 3,501 | ||||||||||||||||
Minority
interests
|
(4,332 | ) | 1,478 | 1,947 | — | — | — | |||||||||||||||||
(27,480 | ) | 10,088 | 9,654 | (9,601 | ) | 2,501 | 3,501 |
Group
|
Company
|
|||||||||||||||||||||||||||
Restated
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
|||||||||||||||||||||||
Note
|
£m | £m | £m | £m | £m | £m | ||||||||||||||||||||||
Operating
activities
|
||||||||||||||||||||||||||||
Operating
(loss)/profit before tax
|
(40,836 | ) | 9,832 | 9,186 | (10,017 | ) | 2,372 | 3,486 | ||||||||||||||||||||
Operating
profit before tax on discontinued activities
|
4,208 | 68 | — | — | — | — | ||||||||||||||||||||||
Adjustments
for:
|
||||||||||||||||||||||||||||
Depreciation
and amortisation
|
3,154 | 1,932 | 1,678 | — | — | — | ||||||||||||||||||||||
Write-down of
goodwill and other intangible assets
|
32,581 | — | — | — | — | — | ||||||||||||||||||||||
Write-down of
investment in subsidiaries
|
14,321 | — | — | |||||||||||||||||||||||||
Interest on
subordinated liabilities
|
2,144 | 1,518 | 1,386 | 499 | 470 | 520 | ||||||||||||||||||||||
Charge for
defined benefit pension schemes
|
490 | 489 | 580 | — | — | — | ||||||||||||||||||||||
Cash
contribution to defined benefit pension schemes
|
(810 | ) | (599 | ) | (536 | ) | — | — | — | |||||||||||||||||||
Elimination
of non-cash items on discontinued activities
|
592 | 62 | — | — | — | — | ||||||||||||||||||||||
Elimination
of foreign exchange differences
|
(41,874 | ) | (10,282 | ) | 4,516 | 1,778 | (58 | ) | (22 | ) | ||||||||||||||||||
Other
non-cash items
|
8,772 | (3,235 | ) | (1,120 | ) | (478 | ) | 1 | 18 | |||||||||||||||||||
Net
cash (outflow)/inflow from trading activities
|
(31,579 | ) | (215 | ) | 15,690 | 6,103 | 2,785 | 4,002 | ||||||||||||||||||||
Changes in
operating assets and liabilities
|
(42,219 | ) | 28,261 | 3,980 | (22,254 | ) | 15,562 | (508 | ) | |||||||||||||||||||
Net
cash flows from operating activities before tax
|
(73,798 | ) | 28,046 | 19,670 | (16,151 | ) | 18,347 | 3,494 | ||||||||||||||||||||
Income taxes
(paid)/received
|
(1,540 | ) | (2,442 | ) | (2,229 | ) | 119 | 6 | 154 | |||||||||||||||||||
Net
cash flows from operating activities
|
33 | (75,338 | ) | 25,604 | 17,441 | (16,032 | ) | 18,353 | 3,648 | |||||||||||||||||||
Investing
activities
|
||||||||||||||||||||||||||||
Sale and
maturity of securities
|
53,390 | 63,007 | 27,126 | — | — | — | ||||||||||||||||||||||
Purchase of
securities
|
(55,229 | ) | (61,020 | ) | (19,126 | ) | — | — | — | |||||||||||||||||||
Investment in
subsidiaries
|
— | — | — | (10,349 | ) | (18,510 | ) | (1,097 | ) | |||||||||||||||||||
Disposal of
subsidiaries
|
— | — | — | 700 | 6 | — | ||||||||||||||||||||||
Sale of
property, plant and equipment
|
2,228 | 5,786 | 2,990 | — | — | — | ||||||||||||||||||||||
Purchase of
property, plant and equipment
|
(5,757 | ) | (5,080 | ) | (4,282 | ) | — | — | — | |||||||||||||||||||
Proceeds on
disposal of discontinued activities
|
20,113 | (334 | ) | — | — | — | — | |||||||||||||||||||||
Net
investment in business interests and intangible assets
|
34 | 2,252 | 13,640 | (63 | ) | — | — | — | ||||||||||||||||||||
Loans to
subsidiaries
|
— | — | — | — | — | — | ||||||||||||||||||||||
Repayments
from subsidiaries
|
— | — | — | — | 469 | 547 | ||||||||||||||||||||||
Net
cash flows from investing activities
|
16,997 | 15,999 | 6,645 | (9,649 | ) | (18,035 | ) | (550 | ) | |||||||||||||||||||
Financing
activities
|
||||||||||||||||||||||||||||
Issue of
ordinary shares
|
49 | 77 | 104 | 49 | 77 | 104 | ||||||||||||||||||||||
Placing and
open offer
|
19,741 | — | — | 19,741 | — | — | ||||||||||||||||||||||
Rights
issue
|
12,000 | — | — | 12,000 | — | — | ||||||||||||||||||||||
Issue of
other equity interests
|
— | 3,600 | 671 | 3,600 | 671 | |||||||||||||||||||||||
Issue of paid
up equity
|
— | 1,073 | — | — | 1,073 | — | ||||||||||||||||||||||
Issue of
subordinated liabilities
|
2,413 | 1,018 | 3,027 | — | — | 399 | ||||||||||||||||||||||
Proceeds of
minority interests issued
|
1,427 | 31,095 | 1,354 | — | — | — | ||||||||||||||||||||||
Redemption of
minority interests
|
(13,579 | ) | (545 | ) | (81 | ) | — | — | — | |||||||||||||||||||
Repurchase of
ordinary shares
|
— | — | (991 | ) | — | — | (991 | ) | ||||||||||||||||||||
Shares
purchased by employee trusts
|
(64 | ) | (65 | ) | (254 | ) | — | — | — | |||||||||||||||||||
Shares issued
under employee share schemes
|
2 | 79 | 108 | — | — | 7 | ||||||||||||||||||||||
Repayment of
subordinated liabilities
|
(1,727 | ) | (1,708 | ) | (1,318 | ) | — | (469 | ) | (547 | ) | |||||||||||||||||
Dividends
paid
|
(3,193 | ) | (3,411 | ) | (2,727 | ) | (2,908 | ) | (3,290 | ) | (2,661 | ) | ||||||||||||||||
Interest on
subordinated liabilities
|
(1,967 | ) | (1,522 | ) | (1,409 | ) | (466 | ) | (455 | ) | (497 | ) | ||||||||||||||||
Net
cash flows from financing activities
|
15,102 | 29,691 | (1,516 | ) | 28,416 | 536 | (3,515 | ) | ||||||||||||||||||||
Effects of
exchange rate changes on cash and cash equivalents
|
29,209 | 6,010 | (3,468 | ) | 761 | 62 | (52 | ) | ||||||||||||||||||||
Net
(decrease)/increase in cash and cash equivalents
|
(14,030 | ) | 77,304 | 19,102 | 3,496 | 916 | (469 | ) | ||||||||||||||||||||
Cash and cash
equivalents 1 January
|
148,955 | 71,651 | 52,549 | 1,573 | 657 | 1,126 | ||||||||||||||||||||||
Cash
and cash equivalents 31 December
|
134,925 | 148,955 | 71,651 | 5,069 | 1,573 | 657 |
·
|
Commission
received from retailers for processing credit and debit card transactions:
income is accrued to the income statement as the service is
performed;
|
·
|
Interchange
received: as issuer, the Group receives a fee (interchange) each time a
cardholder purchases goods and services. The Group also receives
interchange fees from other card issuers for providing cash advances
through its branch and Automated Teller Machine networks. These fees are
accrued once the transaction has taken place;
and
|
·
|
An annual fee
payable by a credit card holder is deferred and taken to profit or loss
over the period of the service i.e. 12
months.
|
Core deposit
intangibles
|
6 to 10
years
|
Other
acquired intangibles
|
5 to 10
years
|
Computer
software
|
3 to 5
years
|
Freehold and
long leasehold buildings
|
50
years
|
Short
leaseholds
|
unexpired
period of the
lease
|
Property
adaptation costs
|
10 to 15
years
|
Computer
equipment
|
up to 5
years
|
Other
equipment
|
4 to 15
years
|
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Loans and
advances to customers
|
41,812 | 28,568 | 22,195 | |||||||||
Loans and
advances to banks
|
2,356 | 1,570 | 843 | |||||||||
Debt
securities
|
5,354 | 2,114 | 1,650 | |||||||||
Interest
receivable
|
49,522 | 32,252 | 24,688 | |||||||||
Customer
accounts: demand deposits
|
4,341 | 4,327 | 3,083 | |||||||||
Customer
accounts: savings deposits
|
3,911 | 2,560 | 1,373 | |||||||||
Customer
accounts: other time deposits
|
8,108 | 6,301 | 4,444 | |||||||||
Deposits by
banks
|
6,576 | 3,406 | 2,621 | |||||||||
Debt
securities in issue
|
9,941 | 5,687 | 3,286 | |||||||||
Subordinated
liabilities
|
2,144 | 1,530 | 1,386 | |||||||||
Internal
funding of trading business
|
(4,174 | ) | (3,628 | ) | (2,101 | ) | ||||||
Interest
payable
|
30,847 | 20,183 | 14,092 | |||||||||
Net interest
income
|
18,675 | 12,069 | 10,596 |
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Fees
and commissions receivable
|
9,831 | 8,278 | 7,116 | |||||||||
Fees
and commissions payable:
|
||||||||||||
–
banking
|
(1,985 | ) | (1,727 | ) | (1,432 | ) | ||||||
– insurance
related
|
(401 | ) | (466 | ) | (490 | ) | ||||||
(2,386 | ) | (2,193 | ) | (1,922 | ) | |||||||
(Loss)/income
from trading activities:
|
||||||||||||
Foreign
exchange (1)
|
1,994 | 1,085 | 738 | |||||||||
Interest rate
(2)
|
1,454 | 1,414 | 973 | |||||||||
Credit (3)
|
(12,200 | ) | (1,446 | ) | 841 | |||||||
Equities and
commodities (4)
|
275 | 239 | 123 | |||||||||
(8,477 | ) | 1,292 | 2,675 | |||||||||
Other
operating income:
|
||||||||||||
Operating
lease and other rental income
|
1,525 | 1,671 | 1,755 | |||||||||
Changes in
the fair value of own debt
|
977 | 152 | — | |||||||||
Changes in
the fair value of securities and other financial assets and
liabilities
|
(1,730 | ) | 970 | 430 | ||||||||
Changes in
the fair value of investment properties
|
(86 | ) | 288 | 486 | ||||||||
Profit on
sale of securities
|
342 | 544 | 369 | |||||||||
Profit on
sale of property, plant and equipment
|
167 | 741 | 216 | |||||||||
Profit on
sale of subsidiaries and associates
|
943 | 67 | 44 | |||||||||
Life company
(losses)/profits
|
(52 | ) | 187 | 219 | ||||||||
Dividend
income
|
281 | 137 | 92 | |||||||||
Share of
profits less losses of associated entities
|
69 | 25 | 36 | |||||||||
Other
income
|
(537 | ) | 51 | (83 | ) | |||||||
1,899 | 4,833 | 3,564 |
(1)
|
Foreign
exchange: spot foreign exchange contracts, currency swaps and options,
emerging markets and related hedges and
funding.
|
(2)
|
Interest rate:
interest rate swaps, forward foreign exchange contracts, forward rate
agreements, interest rate options, interest rate futures and related
hedges and funding.
|
(3)
|
Credit:
asset-backed securities, corporate bonds, credit derivatives and related
hedges and funding.
|
(4)
|
Equities and
commodities: equities, commodities, equity derivatives, commodity
contracts and related hedges and
funding.
|
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Wages,
salaries and other staff costs
|
8,907 | 6,230 | 5,652 | |||||||||
Social
security costs
|
696 | 471 | 389 | |||||||||
Share-based
compensation
|
169 | 65 | 65 | |||||||||
Pension
costs
|
||||||||||||
– defined
benefit schemes (see Note 4)
|
490 | 489 | 580 | |||||||||
– defined
contribution schemes
|
148 | 83 | 37 | |||||||||
Staff
costs
|
10,410 | 7,338 | 6,723 | |||||||||
Premises and
equipment
|
2,593 | 1,703 | 1,421 | |||||||||
Other
administrative expenses
|
5,464 | 2,969 | 2,658 | |||||||||
Property,
plant and equipment (see Note 18)
|
1,584 | 1,297 | 1,293 | |||||||||
Intangible
assets (see Note 17)
|
1,570 | 635 | 385 | |||||||||
Depreciation
and amortisation
|
3,154 | 1,932 | 1,678 | |||||||||
Write-down of
goodwill and other intangible assets
|
32,581 | — | — | |||||||||
54,202 | 13,942 | 12,480 |
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Staff
costs
|
503 | 18 | 76 | |||||||||
Premises
and equipment
|
25 | 4 | 10 | |||||||||
Other
administrative expenses
|
486 | 26 | 32 | |||||||||
Depreciation
and amortisation
|
36 | 60 | 16 | |||||||||
1,050 | 108 | 134 |
2008
£m
|
||||
Staff
costs
|
251 | |||
Premises and
equipment
|
15 | |||
Other
administrative expenses
|
41 | |||
307 |
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
UK Retail | 31,700 | 31,400 | 32,700 | |||||||||
UK Corporate | 13,300 | 13,000 | 12,600 | |||||||||
Wealth | 4,300 | 7,100 | 4,600 | |||||||||
Global
Banking & Markets
|
15,500 | 15,600 | 6,900 | |||||||||
Global
Transaction Services
|
3,600 | 3,600 | 2,300 | |||||||||
Ulster Bank
|
5,600 | 6,100 | 4,700 | |||||||||
UK Retail
& Commercial
|
17,300 | 17,400 | 18,100 | |||||||||
RBS
Insurance
|
15,500 | 16,400 | 17,200 | |||||||||
Central
Items
|
4,300 | 3,800 | 2,600 | |||||||||
Core | 111,100 | 114,400 | 101,700 | |||||||||
Non-Core | 15,100 | 14,600 | 4,400 | |||||||||
126,200 | 129,000 | 106,100 | ||||||||||
Group
Manufacturing
|
45,700 | 45,900 | 35,700 | |||||||||
Integration | 900 | - | - | |||||||||
RFS Holdings
minority interest
|
26,700 | 28,600 | - | |||||||||
Group
total
|
199,500 | 203,500 | 141,800 |
Main
scheme
|
All
schemes
|
|||||||||||||||||||||||
Principal
actuarial assumptions at 31 December
|
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
||||||||||||||||||
Weighted
average
|
||||||||||||||||||||||||
Discount
rate
|
6.5 | % | 6.0 | % | 5.3 | % | 6.0 | % | 5.8 | % | 5.3 | % | ||||||||||||
Expected
return on plan assets (weighted average)
|
7.1 | % | 6.9 | % | 6.9 | % | 6.3 | % | 6.8 | % | 6.9 | % | ||||||||||||
Rate
of increase in salaries*
|
4.0 | % | 4.5 | % | 4.2 | % | 3.4 | % | 4.0 | % | 4.1 | % | ||||||||||||
Rate
of increase in pensions in payment
|
2.7 | % | 3.2 | % | 2.9 | % | 2.4 | % | 2.8 | % | 2.8 | % | ||||||||||||
Inflation
assumption
|
2.7 | % | 3.2 | % | 2.9 | % | 2.4 | % | 2.9 | % | 2.9 | % |
Main
scheme
|
All
schemes
|
|||||||||||||||||||||||
Major
classes of plan assets as a percentage of total plan
assets
|
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
||||||||||||||||||
Equities
|
59.4 | % | 61.0 | % | 60.5 | % | 42.2 | % | 57.8 | % | 60.7 | % | ||||||||||||
Index-linked
bonds
|
18.0 | % | 18.2 | % | 17.3 | % | 11.4 | % | 13.1 | % | 16.1 | % | ||||||||||||
Government
fixed interest bonds
|
1.2 | % | 1.2 | % | 2.5 | % | 26.8 | % | 12.9 | % | 3.3 | % | ||||||||||||
Corporate
and other bonds
|
18.5 | % | 15.1 | % | 14.0 | % | 14.3 | % | 12.0 | % | 13.9 | % | ||||||||||||
Property
|
3.7 | % | 3.8 | % | 4.3 | % | 3.9 | % | 3.0 | % | 4.5 | % | ||||||||||||
Cash
and other assets
|
(0.8 | %) | 0.7 | % | 1.4 | % | 1.4 | % | 1.2 | % | 1.5 | % |
Main
scheme
|
All
schemes
|
|||||||||||||||||||||||
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
|||||||||||||||||||
Equities
|
8.4 | % | 8.1 | % | 8.1 | % | 8.4 | % | 8.1 | % | 8.1 | % | ||||||||||||
Index-linked
bonds
|
3.9 | % | 4.5 | % | 4.5 | % | 3.9 | % | 4.5 | % | 4.5 | % | ||||||||||||
Government
fixed interest bonds
|
3.9 | % | 4.5 | % | 4.5 | % | 4.3 | % | 4.7 | % | 4.5 | % | ||||||||||||
Corporate
and other bonds
|
6.1 | % | 5.5 | % | 5.3 | % | 5.7 | % | 5.5 | % | 5.3 | % | ||||||||||||
Property
|
6.1 | % | 6.3 | % | 6.3 | % | 6.1 | % | 6.3 | % | 6.3 | % | ||||||||||||
Cash
and other assets
|
2.5 | % | 4.6 | % | 4.6 | % | 5.1 | % | 4.5 | % | 4.4 | % |
Post-retirement
mortality assumptions (Main scheme)
|
2008
|
2007
|
2006
|
|||||||||
Longevity at
age 60 for current pensioners (years):
|
||||||||||||
Males
|
26.1 | 26.0 | 26.0 | |||||||||
Females
|
26.9 | 26.8 | 28.9 | |||||||||
Longevity
at age 60 for future pensioners (years):
|
||||||||||||
Males
|
28.1 | 28.1 | 26.8 | |||||||||
Females
|
28.2 | 28.2 | 29.7 |
Main
scheme
|
All
schemes
|
|||||||||||||||||||||||
Fair
value of plan assets
|
Present
value
of defined benefit obligations
|
Net
pension deficit/
(surplus)
|
Fair
value of plan assets
|
Present
value
of defined benefit obligations
|
Net
pension deficit/
(surplus)
|
|||||||||||||||||||
Changes
in value of net pension deficit/(surplus)
|
£m | £m | £m | £m | £m | £m | ||||||||||||||||||
At 1 January
2007
|
17,374 | 19,004 | 1,630 | 18,959 | 20,951 | 1,992 | ||||||||||||||||||
Currency
translation and other adjustments
|
— | — | — | 381 | 397 | 16 | ||||||||||||||||||
Income
statement:
|
||||||||||||||||||||||||
Expected
return
|
1,182 | (1,182 | ) | 1,394 | (1,394 | ) | ||||||||||||||||||
Interest
cost
|
1,007 | 1,007 | 1,177 | 1,177 | ||||||||||||||||||||
Current
service cost
|
566 | 566 | 684 | 684 | ||||||||||||||||||||
Past
service cost
|
19 | 19 | 22 | 22 | ||||||||||||||||||||
1,182 | 1,592 | 410 | 1,394 | 1,883 | 489 | |||||||||||||||||||
Statement
of recognised income and expense:
|
||||||||||||||||||||||||
Actuarial
gains and losses
|
163 | (1,937 | ) | (2,100 | ) | 19 | (2,170 | ) | (2,189 | ) | ||||||||||||||
Acquisition
of subsidiaries
|
— | — | — | 6,997 | 7,173 | 176 | ||||||||||||||||||
Intra-group
transfers
|
30 | 30 | — | — | — | — | ||||||||||||||||||
Contributions
by employer
|
416 | — | (416 | ) | 599 | — | (599 | ) | ||||||||||||||||
Contributions
by plan participants
|
— | — | — | 5 | 5 | — | ||||||||||||||||||
Benefits
paid
|
(551 | ) | (551 | ) | — | (652 | ) | (652 | ) | — | ||||||||||||||
Expenses
included in service cost
|
(39 | ) | (39 | ) | — | (40 | ) | (40 | ) | — | ||||||||||||||
At 1 January
2008
|
18,575 | 18,099 | (476 | ) | 27,662 | 27,547 | (115 | ) | ||||||||||||||||
Transfers to
disposal groups
|
— | — | — | (1 | ) | (49 | ) | (48 | ) | |||||||||||||||
Currency
translation and other adjustments
|
— | — | — | 2,497 | 2,692 | 195 | ||||||||||||||||||
Income
statement:
|
||||||||||||||||||||||||
Expected
return
|
1,271 | (1,271 | ) | 1,865 | (1,865 | ) | ||||||||||||||||||
Interest
cost
|
1,080 | 1,080 | 1,622 | 1,622 | ||||||||||||||||||||
Current
service cost
|
437 | 437 | 705 | 705 | ||||||||||||||||||||
Past service
cost
|
21 | 21 | 28 | 28 | ||||||||||||||||||||
1,271 | 1,538 | 267 | 1,865 | 2,355 | 490 | |||||||||||||||||||
Statement of
recognised income and expense:
|
||||||||||||||||||||||||
Actuarial
gains and losses
|
(4,784 | ) | (3,389 | ) | 1,395 | (6,051 | ) | (3,764 | ) | 2,287 | ||||||||||||||
Disposal of
subsidiaries
|
— | — | — | (31 | ) | (34 | ) | (3 | ) | |||||||||||||||
Contributions
by employer
|
396 | — | (396 | ) | 810 | — | (810 | ) | ||||||||||||||||
Contributions
by plan participants
|
— | — | — | 9 | 9 | — | ||||||||||||||||||
Benefits
paid
|
(630 | ) | (630 | ) | — | (978 | ) | (978 | ) | — | ||||||||||||||
Expenses
included in service cost
|
(24 | ) | (24 | ) | — | (26 | ) | (26 | ) | — | ||||||||||||||
At 31
December 2008
|
14,804 | 15,594 | 790 | 25,756 | 27,752 | 1,996 |
Net
pension deficit comprises:
|
£m | |||
Net assets of
schemes in surplus (included in Prepayments, accrued income and other
assets, Note 19)
|
(36 | ) | ||
Net
liabilities of schemes in deficit
|
2,032 | |||
1,996 |
Main
scheme
|
All
schemes
|
|||||||||||||||||||||||||||||||||||||||
History
of defined benefit schemes
|
2008
£m
|
2007
£m
|
2006
£m
|
2005
£m
|
2004
£m
|
2008
£m
|
2007
£m
|
2006
£m
|
2005
£m
|
2004
£m
|
||||||||||||||||||||||||||||||
Fair
value of plan assets
|
14,804 | 18,575 | 17,374 | 15,914 | 13,569 | 25,756 | 27,662 | 18,959 | 17,388 | 14,798 | ||||||||||||||||||||||||||||||
Present
value of defined benefit obligations
|
15,594 | 18,099 | 19,004 | 19,118 | 16,051 | 27,752 | 27,547 | 20,951 | 21,123 | 17,738 | ||||||||||||||||||||||||||||||
Net
(deficit)/surplus
|
(790 | ) | 476 | (1,630 | ) | (3,204 | ) | (2,482 | ) | (1,996 | ) | 115 | (1,992 | ) | (3,735 | ) | (2,940 | ) | ||||||||||||||||||||||
Experience
losses on plan liabilities
|
(55 | ) | (256 | ) | (4 | ) | (41 | ) | (624 | ) | (65 | ) | (210 | ) | (19 | ) | (68 | ) | (631 | ) | ||||||||||||||||||||
Experience
gains on plan assets
|
(4,784 | ) | 163 | 552 | 1,556 | 392 | (6,051 | ) | 19 | 587 | 1,661 | 408 | ||||||||||||||||||||||||||||
Actual
return on pension schemes assets
|
(3,513 | ) | 1,345 | 1,574 | 2,486 | 1,230 | (4,186 | ) | 1,413 | 1,660 | 2,677 | 1,328 |
Main
scheme
|
All
schemes
|
|||||||||||||||||||||||||||||||
Increase/(decrease)
|
Increase/(decrease)
|
|||||||||||||||||||||||||||||||
in
pension cost
for
the year
|
in
obligation
at
31 December
|
in
pension cost
for
the year
|
in
obligation
at
31 December
|
|||||||||||||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||||||||||||||
£m | £m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||||||
25
bps increase in the discount rate
|
(37 | ) | (41 | ) | (696 | ) | (874 | ) | (53 | ) | (49 | ) | (1,161 | ) | (1,318 | ) | ||||||||||||||||
25
bps increase in inflation
|
77 | 83 | 624 | 800 | 114 | 98 | 1,089 | 1,245 | ||||||||||||||||||||||||
25
bps additional rate of increase in pensions in payment
|
41 | 43 | 383 | 461 | 63 | 51 | 695 | 760 | ||||||||||||||||||||||||
25
bps additional rate of increase in deferred pensions
|
8 | 5 | 94 | 113 | 15 | 7 | 227 | 239 | ||||||||||||||||||||||||
25
bps additional rate of increase in salaries
|
28 | 35 | 168 | 216 | 35 | 40 | 219 | 265 | ||||||||||||||||||||||||
Longevity
increase of 1 year
|
31 | 31 | 302 | 390 | 50 | 37 | 700 | 761 |
Group
|
||||||||
2008
|
2007
|
|||||||
£m | £m | |||||||
Audit
Services
|
||||||||
–
Statutory audit (1)
|
44.1 | 20.4 | ||||||
– Audit
related including regulatory reporting
|
3.1 | 1.4 | ||||||
47.2 | 21.8 | |||||||
Tax
Services
|
||||||||
– Compliance
services
|
0.3 | 0.2 | ||||||
– Advisory
services
|
0.3 | 0.2 | ||||||
0.6 | 0.4 | |||||||
All other
services
|
10.9 | 9.0 | ||||||
Total
|
58.7 | 31.2 |
(1)
|
Includes fees
of £23.1 million (2007 – nil) in respect of the audit of ABN AMRO Holding
N.V. Deloitte were appointed as auditors of ABN AMRO in 2008. In 2007,
fees paid to Ernst & Young for the audit of ABN AMRO Holding N.V. were
£33.9 million. These fees are not included
above.
|
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Current
taxation:
|
||||||||||||
Charge for
the year
|
1,230 | 2,514 | 2,626 | |||||||||
Over
provision in respect of prior periods
|
(254 | ) | (39 | ) | (253 | ) | ||||||
Relief
for overseas taxation
|
(34 | ) | (198 | ) | (147 | ) | ||||||
942 | 2,277 | 2,226 | ||||||||||
Deferred
taxation:
|
||||||||||||
(Credit)/charge
for the year
|
(3,167 | ) | 95 | 396 | ||||||||
(Under)/over
provision in respect of prior periods
|
(98 | ) | (328 | ) | 67 | |||||||
Tax
(credit)/charge for the year
|
(2,323 | ) | 2,044 | 2,689 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Expected tax
(credit)/charge
|
(11,638 | ) | 2,950 | 2,756 | ||||||||
Non-deductible
goodwill impairment
|
8,292 | 12 | — | |||||||||
Unrecognised
timing differences
|
274 | 29 | — | |||||||||
Other
non-deductible items
|
378 | 222 | 288 | |||||||||
Non-taxable
items
|
(491 | ) | (595 | ) | (251 | ) | ||||||
Taxable
foreign exchange movements
|
80 | 16 | 5 | |||||||||
Foreign
profits taxed at other rates
|
203 | (25 | ) | 63 | ||||||||
Reduction
in deferred tax liability following change in the rate of UK corporation
tax
|
— | (189 | ) | — | ||||||||
Losses
in year not recognised
|
942 | 2 | — | |||||||||
Losses
brought forward and utilised
|
(11 | ) | (11 | ) | 14 | |||||||
Adjustments in
respect of prior periods (1)
|
(352 | ) | (367 | ) | (186 | ) | ||||||
Actual
tax (credit)/charge
|
(2,323 | ) | 2,044 | 2,689 |
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Dividends
paid to other owners:
|
||||||||||||
Non-cumulative
preference shares of US$0.01
|
293 | 152 | 99 | |||||||||
Non-cumulative
preference shares of €0.01
|
183 | 94 | 92 | |||||||||
Non-cumulative
preference shares of £1
|
60 | — | — | |||||||||
Interest
on securities classified as equity, net of tax
|
60 | — | — | |||||||||
Total
|
596 | 246 | 191 |
Group
|
||||||||||||||||||||||||
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
|||||||||||||||||||
p
per share
|
p
per share
|
p
per share
|
£m | £m | £m | |||||||||||||||||||
Final
dividend for previous year declared during the current
year
|
19.3 | 18.5 | 14.8 | 2,312 | 2,091 | 1,699 | ||||||||||||||||||
Interim
dividend
|
— | 8.5 | 6.8 | — | 953 | 771 | ||||||||||||||||||
Total
dividends paid on ordinary equity shares
|
19.3 | 27.0 | 21.6 | 2,312 | 3,044 | 2,470 |
Company
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Dividends
received from banking subsidiary
|
4,639 | 2,330 | 3,502 | |||||||||
Dividends
received from other subsidiaries
|
163 | 415 | 229 | |||||||||
Total
income
|
4,802 | 2,745 | 3,731 | |||||||||
Interest
receivable from subsidiaries
|
793 | 460 | 516 | |||||||||
Interest
payable to subsidiaries
|
(495 | ) | (307 | ) | (246 | ) | ||||||
Other
net interest payable and operating expenses
|
(796 | ) | (526 | ) | (515 | ) | ||||||
Write-down
of investments in subsidiaries
|
(14,321 | ) | — | — | ||||||||
Operating
(loss)/profit before tax
|
(10,017 | ) | 2,372 | 3,486 | ||||||||
Tax
|
415 | 127 | 13 | |||||||||
(Loss)/profit
for the year
|
(9,602 | ) | 2,499 | 3,499 | ||||||||
(Loss)/profit
attributable to:
|
||||||||||||
Ordinary
shareholders
|
(10,198 | ) | 2,253 | 3,308 | ||||||||
Other
owners
|
596 | 246 | 191 | |||||||||
(9,602 | ) | 2,499 | 3,499 |
Company
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Earnings:
|
||||||||||||
(Loss)/profit
attributable to ordinary shareholders
|
(24,306 | ) | 7,303 | 6,202 | ||||||||
Add
back finance cost on dilutive convertible securities
|
— | 60 | 64 | |||||||||
Diluted
earnings attributable to ordinary shareholders
|
(24,306 | ) | 7,363 | 6,266 |
Number
of shares - millions
|
||||||||||||
Number
of ordinary shares:
|
||||||||||||
Weighted
average number of ordinary shares in issue during the year
|
16,563 | 11,413 | 11,411 | |||||||||
Effect
of dilutive share options and convertible securities
|
— | 198 | 208 | |||||||||
Diluted
weighted average number of ordinary shares during the year
|
16,563 | 11,611 | 11,619 |
Group
|
||||||||||||||||||||||||||||||||||||
Held-for-trading
|
Designated
as at fair value through profit or loss
|
Hedging
derivatives
|
Available-for-sale
|
Loans
and receivables
|
Other
(amortised cost)
|
Finance
leases
|
Non
financial assets/
liabilities
|
Total
|
||||||||||||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Cash and
balances at central banks
|
— | — | — | 12,400 | — | 12,400 | ||||||||||||||||||||||||||||||
Loans and
advances to banks (1)
|
56,234 | — | — | 81,963 | — | 138,197 | ||||||||||||||||||||||||||||||
Loans and
advances to customers (2,
3)
|
51,501 | 2,141 | — | 806,627 | 14,453 | 874,722 | ||||||||||||||||||||||||||||||
Debt
securities (4)
|
116,280 | 5,428 | 132,856 | 12,985 | — | 267,549 | ||||||||||||||||||||||||||||||
Equity
shares
|
17,054 | 2,101 | 7,175 | — | — | 26,330 | ||||||||||||||||||||||||||||||
Settlement
balances
|
— | — | — | 17,832 | — | 17,832 | ||||||||||||||||||||||||||||||
Derivatives
|
985,700 | — | 6,859 | — | — | — | 992,559 | |||||||||||||||||||||||||||||
Intangible
assets
|
— | — | — | — | 20,049 | 20,049 | ||||||||||||||||||||||||||||||
Property,
plant and equipment
|
— | — | — | 18,949 | 18,949 | |||||||||||||||||||||||||||||||
Deferred
taxation
|
— | — | — | — | — | 7,082 | 7,082 | |||||||||||||||||||||||||||||
Prepayments,
accrued income and other assets
|
— | — | — | 1,326 | 23,076 | 24,402 | ||||||||||||||||||||||||||||||
Assets of
disposal groups
|
— | — | — | 1,581 | 1,581 | |||||||||||||||||||||||||||||||
1,226,769 | 9,670 | 6,859 | 140,031 | 933,133 | 14,453 | 70,737 | 2,401,652 | |||||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||||||
Deposits by
banks (5)
|
81,154 | — | 176,890 | — | 258,044 | |||||||||||||||||||||||||||||||
Customer
accounts (6,
7)
|
55,926 | 8,054 | 575,532 | — | 639,512 | |||||||||||||||||||||||||||||||
Debt
securities in issue (8,
9)
|
3,992 | 47,451 | 248,846 | — | 300,289 | |||||||||||||||||||||||||||||||
Settlement
balances and short positions
|
42,536 | — | 11,741 | — | 54,277 | |||||||||||||||||||||||||||||||
Derivatives
|
963,088 | — | 8,276 | — | — | 971,364 | ||||||||||||||||||||||||||||||
Accruals,
deferred income and other liabilities
|
260 | — | 1,619 | 22 | 29,581 | 31,482 | ||||||||||||||||||||||||||||||
Retirement
benefit liabilities
|
2,032 | 2,032 | ||||||||||||||||||||||||||||||||||
Deferred
taxation
|
4,165 | 4,165 | ||||||||||||||||||||||||||||||||||
Insurance
liabilities
|
9,976 | 9,976 | ||||||||||||||||||||||||||||||||||
Subordinated
liabilities
|
— | 1,509 | 47,645 | — | — | 49,154 | ||||||||||||||||||||||||||||||
Liabilities
of disposal groups
|
— | — | — | 859 | 859 | |||||||||||||||||||||||||||||||
1,146,956 | 57,014 | 8,276 | 1,062,273 | 22 | 46,613 | 2,321,154 | ||||||||||||||||||||||||||||||
Equity
|
80,498 | |||||||||||||||||||||||||||||||||||
2,401,652 |
Group
|
||||||||||||||||||||||||||||||||||||
Held-for-trading
|
Designated
as at fair value through profit or loss
|
Hedging
derivatives
|
Available-for-sale
|
Loans
and receivables
|
Other
(amortised cost)
|
Finance
leases
|
Non
financial assets/
liabilities
|
Total
|
||||||||||||||||||||||||||||
2007
|
£m | £m | £m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Cash
and balances at central banks
|
— | — | — | 17,866 | — | 17,866 | ||||||||||||||||||||||||||||||
Loans and advances to banks (1)
|
71,639 | — | — | 147,821 | — | 219,460 | ||||||||||||||||||||||||||||||
Loans and advances to customers (2,
3)
|
103,811 | 3,067 | — | 709,090 | 12,570 | 828,538 | ||||||||||||||||||||||||||||||
Debt securities (4)
|
190,671 | 5,777 | 95,536 | 2,672 | — | 294,656 | ||||||||||||||||||||||||||||||
Equity
shares
|
37,546 | 7,866 | 7,614 | — | — | 53,026 | ||||||||||||||||||||||||||||||
Settlement
balances
|
— | — | — | 16,589 | — | 16,589 | ||||||||||||||||||||||||||||||
Derivatives
|
274,849 | — | 2,553 | — | — | — | 277,402 | |||||||||||||||||||||||||||||
Intangible
assets
|
49,916 | 49,916 | ||||||||||||||||||||||||||||||||||
Property,
plant and equipment
|
18,745 | 18,745 | ||||||||||||||||||||||||||||||||||
Deferred
taxation
|
— | — | — | — | — | — | — | 3,119 | 3,119 | |||||||||||||||||||||||||||
Prepayments,
accrued income and other assets
|
— | — | — | 877 | — | 14,785 | 15,662 | |||||||||||||||||||||||||||||
Assets
of disposal groups
|
45,850 | 45,850 | ||||||||||||||||||||||||||||||||||
678,516 | 16,710 | 2,553 | 103,150 | 894,915 | 12,570 | 132,415 | 1,840,829 | |||||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||||||
Deposits by banks (5)
|
65,491 | — | 246,803 | — | 312,294 | |||||||||||||||||||||||||||||||
Customer accounts (6,
7)
|
60,426 | 7,505 | 614,432 | — | 682,363 | |||||||||||||||||||||||||||||||
Debt securities in issue (8,
9)
|
9,455 | 41,834 | 222,883 | — | 274,172 | |||||||||||||||||||||||||||||||
Settlement
balances and short positions
|
73,501 | — | 17,520 | — | 91,021 | |||||||||||||||||||||||||||||||
Derivatives
|
269,343 | — | 2,709 | — | — | 272,052 | ||||||||||||||||||||||||||||||
Accruals,
deferred income and other liabilities
|
209 | — | 1,545 | 19 | 32,435 | 34,208 | ||||||||||||||||||||||||||||||
Retirement
benefit liabilities
|
460 | 460 | ||||||||||||||||||||||||||||||||||
Deferred
taxation
|
5,400 | 5,400 | ||||||||||||||||||||||||||||||||||
Insurance
liabilities
|
10,162 | 10,162 | ||||||||||||||||||||||||||||||||||
Subordinated
liabilities
|
— | 897 | 37,146 | — | — | 38,043 | ||||||||||||||||||||||||||||||
Liabilities
of disposal groups
|
29,228 | 29,228 | ||||||||||||||||||||||||||||||||||
478,425 | 50,236 | 2,709 | 1,140,329 | 19 | 77,685 | 1,749,403 | ||||||||||||||||||||||||||||||
Equity
|
91,426 | |||||||||||||||||||||||||||||||||||
1,840,829 |
(1)
|
Includes
reverse repurchase agreements of £58,771 million (2007 – £175,941 million)
and items in the course of collection from other banks of £2,888 million
(2007 – £3,095 million).
|
(2)
|
Includes
reverse repurchase agreements of £39,313 million (2007 – £142,357
million).
|
(3)
|
The change in
fair value of loans and advances to customers designated as at fair value
through profit and loss attributable to changes in credit risk was £328
million for the year and £440 million cumulatively. The amounts for 2007
were not material.
|
(4)
|
Includes
treasury bills and similar securities of £31,509 million (2007 – £16,315
million) and other eligible bills of £25,028 million (2007 – £1,914
million).
|
(5)
|
Includes
repurchase agreements of £83,666 million (2007 – £163,038 million) and
items in the course of transmission to other banks of £542 million (2007 –
£372 million).
|
(6)
|
Includes
repurchase agreements of £58,143 million (2007 – £134,916
million).
|
(7)
|
The carryng
amount of other customer accounts designated as at fair value through
profit or loss is £47 million lower (2007 – £77 million greater) than the
principal amount. No amounts have been recognised in profit or loss for
changes in credit risk associated with these liabilities as the changes
are immaterial measured as the change in fair value from movements in the
period in the credit risk premium payable. The amounts include investment
contracts with a carrying value of £5,364 million (2007 – £5,555
million).
|
(8)
|
Comprises
bonds and medium term notes of £156,841 million (2007 – £119,578 million)
and certificates of deposit and other commercial paper of £143,448 million
(2007 – £154,594 million).
|
(9)
|
£1,054 million
(2007 – £162 million) has been recognised in profit or loss for changes in
credit risk associated with debt securities in issue designated as at fair
value through profit or loss measured as the change in fair value from
movements in the period in the credit risk premium payable by the Group.
The carrying amount is £1,145 million (2007 – £317 million) lower than the
principal amount.
|
(10)
|
During 2008
the Group reclassified financial assets from the held-for-trading and
available-for-sale categories into the loans and receivables category and
from the held-for-trading category into the available-for-sale category
(see page 193).
|
Company
|
||||||||||||||||||||||||
Held-for-trading
|
Hedging
derivatives
|
Loans
and receivables
|
Other
(amortised cost)
|
Non
financial assets/
liabilities
|
Total
|
|||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | ||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Loans and
advances to banks (1)
|
— | 27,031 | — | 27,031 | ||||||||||||||||||||
Investments
in Group undertakings
|
— | — | 42,196 | 42,196 | ||||||||||||||||||||
Derivatives
(3)
|
975 | 193 | — | — | 1,168 | |||||||||||||||||||
Deferred
taxation
|
— | — | — | — | 3 | 3 | ||||||||||||||||||
Prepayments,
accrued income and other assets
|
— | — | 489 | 489 | ||||||||||||||||||||
975 | 193 | 27,031 | 42,688 | 70,887 | ||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Deposits by
banks (2)
|
— | — | 1,802 | — | 1,802 | |||||||||||||||||||
Customer
accounts (2)
|
26 | 26 | ||||||||||||||||||||||
Debt
securities in issue
|
— | — | 14,179 | — | 14,179 | |||||||||||||||||||
Derivatives
(2)
|
136 | 225 | — | — | — | 361 | ||||||||||||||||||
Accruals,
deferred income and other liabilities
|
— | — | — | 47 | 47 | |||||||||||||||||||
Subordinated
liabilities
|
— | — | 10,314 | — | 10,314 | |||||||||||||||||||
136 | 225 | — | 26,321 | 47 | 26,729 | |||||||||||||||||||
Equity
|
44,158 | |||||||||||||||||||||||
70,887 |
2007
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Loans and
advances to banks (1)
|
— | — | 7,686 | — | 7,686 | |||||||||||||||||||
Loans and advances to customers (3)
|
— | — | 307 | — | 307 | |||||||||||||||||||
Investments
in Group undertakings
|
— | — | — | 43,542 | 43,542 | |||||||||||||||||||
Derivatives (3)
|
173 | — | — | — | 173 | |||||||||||||||||||
Prepayments,
accrued income and other assets
|
— | — | — | 127 | 127 | |||||||||||||||||||
173 | — | 7,993 | 43,669 | 51,835 | ||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Deposits by
banks (2)
|
— | — | 5,572 | — | 5,572 | |||||||||||||||||||
Debt
securities in issue
|
— | — | 13,453 | — | 13,453 | |||||||||||||||||||
Derivatives
(2)
|
125 | 54 | — | — | 179 | |||||||||||||||||||
Accruals,
deferred income and other liabilities
|
— | — | — | 8 | 8 | |||||||||||||||||||
Deferred
taxation
|
— | — | — | 3 | 3 | |||||||||||||||||||
Subordinated
liabilities
|
— | — | 7,743 | — | 7,743 | |||||||||||||||||||
125 | 54 | 26,768 | 11 | 26,958 | ||||||||||||||||||||
Equity
|
24,877 | |||||||||||||||||||||||
51,835 |
·
|
Bond prices –
quoted prices are generally available for government bonds, certain
corporate securities and some mortgage-related
products.
|
·
|
Credit
spreads – where available, these are derived from prices of CDS or other
credit based instruments, such as debt securities. For others, credit
spreads are obtained from pricing
services.
|
·
|
Interest
rates – these are principally benchmark interest rates such as the London
Inter-Bank Offered Rate (LIBOR) and quoted interest rates in the swap,
bond and futures markets.
|
·
|
Foreign
currency exchange rates – there are observable markets both for spot and
forward contracts and futures in the world’s major
currencies.
|
·
|
Equity and
equity index prices – quoted prices are generally readily available for
equity shares listed on the world’s major stock exchanges and for major
indices on such shares.
|
·
|
Commodity
prices – many commodities are actively traded in spot and forward
contracts and futures on exchanges in London, New York and other
commercial centres.
|
·
|
Price
volatilities and correlations – volatility is a measure of the tendency of
a price to change with time. Correlation measures the degree to which two
or more prices or other variables are observed to move together. If they
move in the same direction there is positive correlation; if they move in
opposite directions there is negative correlation. Volatility is a key
input in valuing options and the valuation of certain products such as
derivatives with more than one underlying variable that are
correlation-dependent. Volatility and correlation values are obtained from
broker quotations, pricing services or derived from option
prices.
|
·
|
Prepayment
rates – the fair value of a financial instrument that can be prepaid by
the issuer or borrower differs from that of an instrument that cannot be
prepaid. In valuing prepayable instruments that are not quoted in active
markets, the Group considers the value of the prepayment
option.
|
·
|
Counterparty
credit spreads – adjustments are made to market prices (or parameters)
when the creditworthiness of the counterparty differs from that of the
assumed counterparty in the market price (or
parameters).
|
·
|
Recovery
rates / loss given default – these are used as an input to valuation
models and reserves for ABS and other credit products as an indicator of
severity of losses on default. Recovery rates are primarily sourced from
market data providers or inferred from observable credit
spreads.
|
31
December 2008
|
31
December 2007
|
|||||||||||||||||||||||||||||||
Level
1(1)
|
Level
2 (2)
|
Level
3 (3)
|
Total
|
Level
1 (1)
|
Level
2 (2)
|
Level
3 (3)
|
Total
|
|||||||||||||||||||||||||
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||
Fair value
through profit or loss:
|
||||||||||||||||||||||||||||||||
Loans and
advances to banks
|
— | 56.2 | — | 56.2 | — | 71.5 | 0.1 | 71.6 | ||||||||||||||||||||||||
Loans
and advances to customers
|
— | 50.5 | 3.1 | 53.6 | — | 93.8 | 13.1 | 106.9 | ||||||||||||||||||||||||
Debt
securities
|
52.8 | 65.1 | 3.8 | 121.7 | 83.1 | 101.8 | 11.6 | 196.5 | ||||||||||||||||||||||||
Equity
shares
|
10.6 | 7.8 | 0.8 | 19.2 | 36.5 | 8.0 | 0.9 | 45.4 | ||||||||||||||||||||||||
Derivatives
|
3.9 | 978.4 | 10.3 | 992.6 | 1.9 | 270.3 | 5.2 | 277.4 | ||||||||||||||||||||||||
67.3 | 1,158.0 | 18.0 | 1,243.3 | 121.5 | 545.4 | 30.9 | 697.8 | |||||||||||||||||||||||||
Available-for-sale:
|
||||||||||||||||||||||||||||||||
Debt
securities
|
20.9 | 108.8 | 3.1 | 132.8 | 32.1 | 62.3 | 1.1 | 95.5 | ||||||||||||||||||||||||
Equity
shares
|
4.8 | 2.1 | 0.3 | 7.2 | 5.8 | 1.0 | 0.8 | 7.6 | ||||||||||||||||||||||||
25.7 | 110.9 | 3.4 | 140.0 | 37.9 | 63.3 | 1.9 | 103.1 | |||||||||||||||||||||||||
93.0 | 1,268.9 | 21.4 | 1,383.3 | 159.4 | 608.7 | 32.8 | 800.9 | |||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||
Deposits by
banks and customers
|
— | 144.8 | 0.3 | 145.1 | — | 132.0 | 1.4 | 133.4 | ||||||||||||||||||||||||
Debt
securities in issue
|
— | 47.0 | 4.4 | 51.4 | — | 42.1 | 9.2 | 51.3 | ||||||||||||||||||||||||
Short
positions
|
36.0 | 6.5 | — |
42.5
|
63.6 | 9.9 | — | 73.5 | ||||||||||||||||||||||||
Derivatives
|
3.6 | 963.8 | 4.0 | 971.4 | 2.1 | 265.6 | 4.4 | 272.1 | ||||||||||||||||||||||||
Other financial liabilities (4)
|
— | 1.5 | 0.3 | 1.8 | — | 0.9 | 0.2 | 1.1 | ||||||||||||||||||||||||
39.6 | 1,163.8 | 9.0 | 1,212.2 | 65.7 | 450.5 | 15.2 | 531.4 |
(1)
|
Valued using
unadjusted quoted prices in active markets for identical financial
instruments. This category includes listed equity shares, certain
exchange-traded derivatives, G10 government securities and certain US
agency securities.
|
(2)
|
Valued using
techniques based significantly on observable market data. Instruments in
this category are valued using:
|
(a)
|
quoted prices
for similar instruments or identical instruments in markets which are not
considered to be active; or
|
(b)
|
valuation
techniques where all the inputs that have a significant effect on the
valuation are directly or indirectly based on observable market
data.
|
(3)
|
Instruments in
this category have been valued using a valuation technique where at least
one input (which could have a significant effect on the instrument’s
valuation) is not based on observable market data. Where inputs can be
observed from market data without undue cost and effort, the observed
input is used. Otherwise, the Group determines a reasonable level for the
input.
|
(4)
|
Other
financial liabilities comprise subordinated liabilities and write downs
relating to undrawn syndicated loan
facilities.
|
Reasonably
possible
alternative
assumptions
|
|||||||||||||||
Assets
|
Valuation
basis/
technique
|
Main
assumptions
|
Carrying
value
£bn
|
Increase
in
fair
value
£m
|
Decrease
in
fair
value
£m
|
||||||||||
Loans and
advances
|
Proprietary
model
|
Credit
spreads, indices
|
3.1 | 70 | 50 | ||||||||||
Debt
securities:
|
|||||||||||||||
– RMBS (1)
|
Industry
standard model
|
Prepayment
rates, probability of
|
|||||||||||||
default, loss
severity and yield
|
0.5 | 40 | 90 | ||||||||||||
– CMBS (2)
|
Industry
standard model
|
Prepayment
rates, probability of
|
|||||||||||||
default, loss
severity and yield
|
0.6 | 30 | 30 | ||||||||||||
–
CDOs
|
Proprietary
model
|
Implied
collateral
|
|||||||||||||
valuation,
defaults rates,
|
|||||||||||||||
housing
prices, correlation
|
1.7 | 410 | 440 | ||||||||||||
– CLOs (3)
|
Industry
standard simulation model
|
Credit
spreads
|
|||||||||||||
recovery
rates, correlation
|
1.0 | 40 | 40 | ||||||||||||
–
Other
|
Proprietary
model
|
Credit
spreads
|
3.1 | 50 | 50 | ||||||||||
Derivatives
|
|||||||||||||||
–
credit
|
Proprietary
CVA model, industry
|
Counterparty
credit risk,
|
|||||||||||||
option
models, correlation model
|
correlation,
volatility
|
8.0 | 1,030 | 1,200 | |||||||||||
–
equity
|
Proprietary
model
|
Volatility,
correlation, dividends
|
0.1 | – | 10 | ||||||||||
– interest
rate and commodity
|
Proprietary
model
|
Volatility,
correlation
|
2.2 | 130 | 130 | ||||||||||
Equity shares
– private equity
|
Valuation
statements
|
Fund
valuations
|
1.1 | 80 | 160 | ||||||||||
31 December
2008
|
21.4 | 1,880 | 2,200 | ||||||||||||
31 December
2007
|
32.7 | 610 | 700 |
Reasonably
possible
alternative
assumptions
|
|||||||||||||||
Liabilities
|
Valuation
basis/
technique
|
Main
assumptions
|
Carrying
amount
£bn
|
Increase
fair
value
£m
|
Decrease
fair
value
£m
|
||||||||||
Debt
securities in issue
|
Proprietary
model
|
Credit
spreads
|
4.4 | 170 | 190 | ||||||||||
Derivatives
|
|||||||||||||||
Credit
derivatives
|
Proprietary
CVA model,
|
Counterparty
credit risk
|
|||||||||||||
industry
option models, correlation model
|
correlation,
volatility
|
2.6 | 160 | 180 | |||||||||||
Other
derivatives
|
Proprietary
model
|
Volatility,
correlation
|
1.4 | 120 | 120 | ||||||||||
Other
portfolios
|
Proprietary
model
|
Credit
spreads, correlation
|
0.6 | 40 | 60 | ||||||||||
31 December
2008
|
9.0 | 490 | 550 | ||||||||||||
31 December
2007
|
15.3 | 120 | 120 |
Weighted-average
inputs
|
|||||
2008
|
Non-agency
prime
RMBS
|
Alt-A
RMBS
|
|||
Yield
|
11.02%
|
20.69%
|
|||
Probability
of default
|
3.00 CDR
|
(2) |
40.00 CDR
|
(1) | |
Loss
severity
|
45.00%
|
(2) |
52.25%
|
(2) | |
Prepayment
|
12.67
CPR
|
10.65
CPR
|
Debt
securities in issue
|
||||||||||||||||||||
Held-for-trading
|
Designated
at
fair
value through profit and loss
|
Total
|
Derivatives
|
Total
|
||||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
At 1 January
2008
|
304 | 152 | 456 | — | 456 | |||||||||||||||
Effect of
changes to credit spreads
|
376 | 583 | 959 | 450 | 1,409 | |||||||||||||||
Benefit of
foreign exchange hedges
|
392 | 195 | 587 | — | 587 | |||||||||||||||
New
issues
|
274 | 97 | 371 | — | 371 | |||||||||||||||
At 31
December 2008
|
1,346 | 1,027 | 2,373 | 450 | 2,823 |
2008
|
2007
|
2006
|
||||||||||||||||||||||||||||||||||||||||||||||
2008
– on reclassification
|
31
December 2008
|
After
reclassification
|
||||||||||||||||||||||||||||||||||||||||||||||
Carrying
value
|
Effective
interest
rate
|
Expected
cash
flows
|
Carrying
value
|
Fair
value
|
Gains/(losses)
up
to the
date
of
reclassi-
fication
|
Income
|
Impairment
losses
|
Gains/
(losses)
in
AFS
reserves
|
Amount
that
would
have
been
recognised
|
Gains/(losses)
recognised
in
the
income
statement
in
prior
periods
|
||||||||||||||||||||||||||||||||||||||
£m |
%
|
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||||||||||||||||||
Reclassified
from HFT to LAR:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Leveraged
finance
|
3,602 | 10.15 | 6,083 | 4,304 | 2,523 | (457 | ) | 454 | — | (1,206 | ) | (155 | ) | — | ||||||||||||||||||||||||||||||||||
Corporate
loans
|
5,040 | 6.19 | 7,582 | 5,827 | 4,940 | (76 | ) | 198 | — | (681 | ) | (50 | ) | 3 | ||||||||||||||||||||||||||||||||||
8,642 | 13,665 | 10,131 | 7,463 | (533 | ) | 652 | — | (1,887 | ) | (205 | ) | 3 | ||||||||||||||||||||||||||||||||||||
Debt
securities:
|
||||||||||||||||||||||||||||||||||||||||||||||||
CDO of
RMBS
|
215 | 4.92 | 259 | 236 | 221 | 4 | 5 | — | (11 | ) | 5 | 6 | ||||||||||||||||||||||||||||||||||||
RMBS
|
1,765 | 6.05 | 2,136 | 2,011 | 1,536 | (115 | ) | 157 | — | (302 | ) | (12 | ) | — | ||||||||||||||||||||||||||||||||||
CMBS
|
1 | 11.11 | 4 | 1 | 1 | 1 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
CLOs
|
835 | 6.34 | 1,141 | 952 | 717 | (22 | ) | 104 | — | (130 | ) | (14 | ) | (2 | ) | |||||||||||||||||||||||||||||||||
Other
ABS
|
2,203 | 5.07 | 3,202 | 2,514 | 2,028 | (67 | ) | 129 | — | (338 | ) | 3 | (1 | ) | ||||||||||||||||||||||||||||||||||
Other
|
2,538 | 2.62 | 2,764 | 2,602 | 2,388 | 72 | 3 | — | (166 | ) | 94 | 476 | ||||||||||||||||||||||||||||||||||||
7,557 | 9,506 | 8,316 | 6,891 | (127 | ) | 398 | — | (947 | ) | 76 | 479 | |||||||||||||||||||||||||||||||||||||
Total
|
16,199 | 23,171 | 18,447 | 14,354 | (660 | ) | 1,050 | — | (2,834 | ) | (129 | ) | 482 | |||||||||||||||||||||||||||||||||||
Reclassified
from HFT to AFS:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Debt
securities:
|
||||||||||||||||||||||||||||||||||||||||||||||||
CDO
of RMBS
|
6,228 | 8.14 | 8,822 | 5,695 | 5,695 | (1,330 | ) | 1,147 | (464 | ) | (1,069 | ) | (280 | ) | (400 | ) | — | |||||||||||||||||||||||||||||||
RMBS
|
5,205 | 8.03 | 8,890 | 5,171 | 5,171 | (530 | ) | 24 | — | (162 | ) | (122 | ) | (4 | ) | 73 | ||||||||||||||||||||||||||||||||
CMBS
|
32 | 6.81 | 85 | 31 | 31 | (5 | ) | 5 | — | (3 | ) | 2 | (4 | ) | — | |||||||||||||||||||||||||||||||||
CLOs
|
1,457 | 5.02 | 1,804 | 1,288 | 1,288 | (168 | ) | 421 | (383 | ) | 58 | (36 | ) | 1 | ||||||||||||||||||||||||||||||||||
Other
ABS
|
2,199 | 6.02 | 3,183 | 1,847 | 1,847 | (356 | ) | (10 | ) | — | (354 | ) | (311 | ) | (42 | ) | 72 | |||||||||||||||||||||||||||||||
Other
|
614 | 12.55 | 1,311 | 698 | 698 | — | 130 | — | (166 | ) | (5 | ) | (1 | ) | — | |||||||||||||||||||||||||||||||||
15,735 | 24,095 | 14,730 | 14,730 | (2,389 | ) | 1,717 | (464 | ) | (2,137 | ) | (658 | ) | (487 | ) | 146 | |||||||||||||||||||||||||||||||||
Reclassification
from AFS to LAR:
|
||||||||||||||||||||||||||||||||||||||||||||||||
Debt
securities
|
704 | 1.38 | 772 | 1,028 | 968 | (12 | )(1) | 6 | — | — | (37 | )(1) | — | — | ||||||||||||||||||||||||||||||||||
Total
|
32,638 | 48,038 | 34,205 | 30,052 | (3,061 | ) | 2,773 | (464 | ) | (2,137 | ) | (3,529 | ) | (616 | ) | 628 |
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Gains on
financial assets/liabilities designated as at fair value through profit or
loss
|
(901 | ) | 1,074 | 573 | ||||||||
Gains on
disposal or settlement of loans and receivables
|
4 | 3 | 21 |
Group
|
Company
|
|||||||||||||||||||||||||||||||
2008
Carrying
Value
|
2008
Fair
value
|
2007
Carrying
value
|
2007
Fair
value
|
2008
Carrying
value
|
2008
Fair
value
|
2007
Carrying
value
|
2007
Fair
value
|
|||||||||||||||||||||||||
£m | £m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||||||
Financial
assets
|
||||||||||||||||||||||||||||||||
Cash and
balances at central banks
|
12,400 | 12,400 | 17,866 | 17,866 | — | — | — | — | ||||||||||||||||||||||||
Loans
and advances to banks
|
||||||||||||||||||||||||||||||||
Loans
and receivables
|
81,963 | 81,929 | 147,821 | 147,818 | 27,031 | 27,031 | 7,686 | 7,686 | ||||||||||||||||||||||||
Loans
and advances to customers
|
||||||||||||||||||||||||||||||||
Loans
and receivables
|
806,627 | 761,619 | 709,090 | 711,346 | — | — | 307 | 307 | ||||||||||||||||||||||||
Finance
leases
|
14,453 | 14,527 | 12,570 | 12,376 | — | — | — | — | ||||||||||||||||||||||||
Debt
securities
|
||||||||||||||||||||||||||||||||
Loans
and receivables
|
12,985 | 11,500 | 2,672 | 2,644 | — | — | — | — | ||||||||||||||||||||||||
Settlement
balances
|
17,832 | 17,832 | 16,589 | 16,589 | — | — | — | — | ||||||||||||||||||||||||
Financial
liabilities
|
||||||||||||||||||||||||||||||||
Deposits
by banks
|
176,890 | 176,266 | 246,803 | 246,627 | 1,802 | 1,802 | 5,572 | 5,572 | ||||||||||||||||||||||||
Customer
accounts
|
575,532 | 576,378 | 614,432 | 614,067 | 26 | 26 | — | — | ||||||||||||||||||||||||
Debt
securities in issue
|
248,846 | 241,295 | 222,883 | 222,763 | 14,179 | 14,010 | 13,453 | 13,453 | ||||||||||||||||||||||||
Settlement
balances
|
11,741 | 11,741 | 17,520 | 17,520 | — | — | — | — | ||||||||||||||||||||||||
Subordinated
liabilities
|
47,645 | 36,446 | 37,146 | 35,793 | 10,314 | 8,752 | 7,743 | 6,983 |
(1)
|
Financial
assets and financial liabilities for which carrying amount approximates to
fair value because they are of short
maturity.
|
(2)
|
Fair values
are estimated by discounting expected future cash flows; using current
interest rates and making adjustments for
credit.
|
(3)
|
The fair value
of deposits repayable on demand is equal to their carrying value. The fair
value of other deposits by banks and customer accounts is estimated by
discounting expected future cash flows at current rates and adjusting,
where appropriate, for the Group’s own credit spread. The fair value of
many of these instruments approximates to their carrying value because
they are of short maturity or reprice
frequently.
|
(4)
|
The fair value
of short-term debt securities in issue is close to their carrying value.
The fair value of other debt securities in issue is based on quoted
prices; where these are unavailable fair value is estimated using other
valuation techniques.
|
(5)
|
The fair value
of subordinated liabilities in issue is based on quoted prices; where
these are unavailable fair value is estimated using other valuation
techniques.
|
(6)
|
The fair value
of amounts due from and to subsidiaries is equal to their carrying
value.
|
11
|
Financial
instruments (continued)
|
Group
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Less
than
12
months
|
More
than
12
months
|
Total
|
Less
than
12
months
|
More
than
12
months
|
Total
|
|||||||||||||||||||
£m | £m | £m | £m | £m | £m | |||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Cash and
balances at central banks
|
12,364 | 36 | 12,400 | 17,866 | — | 17,866 | ||||||||||||||||||
Loans
and advances to banks
|
133,565 | 4,632 | 138,197 | 187,969 | 31,491 | 219,460 | ||||||||||||||||||
Loans
and advances to customers
|
338,751 | 535,971 | 874,722 | 395,753 | 432,785 | 828,538 | ||||||||||||||||||
Debt
securities
|
69,912 | 197,637 | 267,549 | 70,088 | 224,568 | 294,656 | ||||||||||||||||||
Equity
shares
|
— | 26,330 | 26,330 | — | 53,026 | 53,026 | ||||||||||||||||||
Settlement
balances
|
17,795 | 37 | 17,832 | 16,561 | 28 | 16,589 | ||||||||||||||||||
Derivatives
|
184,278 | 808,281 | 992,559 | 50,841 | 226,561 | 277,402 | ||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Deposits by
banks
|
248,896 | 9,148 | 258,044 | 302,934 | 9,360 | 312,294 | ||||||||||||||||||
Customer
accounts
|
611,047 | 28,465 | 639,512 | 650,685 | 31,678 | 682,363 | ||||||||||||||||||
Debt
securities in issue
|
174,507 | 125,782 | 300,289 | 156,020 | 118,152 | 274,172 | ||||||||||||||||||
Settlement
balances and short positions
|
24,448 | 29,829 | 54,277 | 44,466 | 46,555 | 91,021 | ||||||||||||||||||
Derivatives
|
175,908 | 795,456 | 971,364 | 54,624 | 217,428 | 272,052 | ||||||||||||||||||
Subordinated
liabilities
|
3,394 | 45,760 | 49,154 | 1,896 | 36,147 | 38,043 |
Company
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Less
than
12
months
|
More
than
12
months
|
Total
|
Less
than
12
months
|
More
than
12
months
|
Total
|
|||||||||||||||||||
£m | £m | £m | £m | £m | £m | |||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Loans and
advances to banks
|
16,096 | 10,935 | 27,031 | 1,655 | 6,031 | 7,686 | ||||||||||||||||||
Loans
and advances to customers
|
— | — | — | 307 | — | 307 | ||||||||||||||||||
Derivatives
|
221 | 947 | 1,168 | 127 | 46 | 173 | ||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Deposits by
banks
|
1,802 | — | 1,802 | 5,572 | — | 5,572 | ||||||||||||||||||
Customer
accounts
|
26 | — | 26 | — | — | — | ||||||||||||||||||
Debt
securities in issue
|
7,253 | 6,926 | 14,179 | 8,855 | 4,598 | 13,453 | ||||||||||||||||||
Derivatives
|
227 | 134 | 361 | 102 | 77 | 179 | ||||||||||||||||||
Subordinated
liabilities
|
424 | 9,890 | 10,314 | 119 | 7,624 | 7,743 |
Group
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
0-3
months
|
3-12
months
|
1-3
years
|
3-5
years
|
5-10
years
|
10-20
years
|
|||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | ||||||||||||||||||
Deposits by
banks
|
154,614 | 14,347 | 3,345 | 2,754 | 2,048 | 34 | ||||||||||||||||||
Customer
accounts
|
523,268 | 33,450 | 6,577 | 6,337 | 7,298 | 5,319 | ||||||||||||||||||
Debt
securities in issue
|
131,714 | 48,652 | 40,067 | 38,223 | 38,667 | 5,626 | ||||||||||||||||||
Derivatives
held for hedging
|
394 | 2,216 | 2,543 | 1,334 | 2,682 | 1,373 | ||||||||||||||||||
Subordinated
liabilities
|
1,753 | 4,271 | 6,824 | 5,793 | 24,503 | 13,030 | ||||||||||||||||||
Settlement
balances and other liabilities
|
13,351 | 5 | 12 | 6 | 10 | 6 | ||||||||||||||||||
825,094 | 102,941 | 59,368 | 54,447 | 75,208 | 25,388 | |||||||||||||||||||
2007
|
||||||||||||||||||||||||
Deposits by
banks
|
220,914 | 21,580 | 3,206 | 2,225 | 1,509 | 434 | ||||||||||||||||||
Customer
accounts
|
561,003 | 30,539 | 9,430 | 4,509 | 11,615 | 9,052 | ||||||||||||||||||
Debt
securities in issue
|
111,292 | 37,292 | 57,562 | 34,917 | 44,166 | 4,223 | ||||||||||||||||||
Derivatives
held for hedging
|
252 | 667 | 822 | 449 | 605 | 118 | ||||||||||||||||||
Subordinated
liabilities
|
641 | 3,720 | 5,603 | 3,466 | 22,735 | 6,354 | ||||||||||||||||||
Settlement
balances and other liabilities
|
17,998 | 5 | 14 | 6 | 12 | 7 | ||||||||||||||||||
912,100 | 93,803 | 76,637 | 45,572 | 80,642 | 20,188 |
Company
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
0-3
months
|
3-12
months
|
1-3
years
|
3-5
years
|
5-10
years
|
10-20
years
|
|||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | ||||||||||||||||||
Deposits by
banks
|
116 | 1,707 | — | — | — | — | ||||||||||||||||||
Debt
securities in issue
|
4,448 | 3,105 | 1,334 | 6,105 | — | — | ||||||||||||||||||
Derivatives
held for hedging
|
186 | 16 | 30 | 1 | — | — | ||||||||||||||||||
Subordinated
liabilities
|
158 | 458 | 1,464 | 1,376 | 4,241 | 5,149 | ||||||||||||||||||
4,908 | 5,286 | 2,828 | 7,482 | 4,241 | 5,149 | |||||||||||||||||||
2007
|
||||||||||||||||||||||||
Deposits by
banks
|
116 | 5,544 | — | — | — | — | ||||||||||||||||||
Debt
securities in issue
|
824 | 8,477 | 3,447 | 1,372 | — | — | ||||||||||||||||||
Derivatives
held for hedging
|
52 | 1 | — | 2 | — | — | ||||||||||||||||||
Subordinated
liabilities
|
116 | 347 | 1,119 | 1,045 | 3,282 | 3,909 | ||||||||||||||||||
1,108 | 14,369 | 4,566 | 2,419 | 3,282 | 3,909 |
Group
|
||||||||||||||||||||||||
Individually
assessed
|
Collectively
assessed
|
Latent
|
Total
2008
|
2007
|
2006
|
|||||||||||||||||||
£m | £m | £m | £m | £m | £m | |||||||||||||||||||
At 1
January
|
1,568 | 3,834 | 1,050 | 6,452 | 3,935 | 3,887 | ||||||||||||||||||
Transfer
to disposal groups
|
(222 | ) | (351 | ) | (194 | ) | (767 | ) | — | — | ||||||||||||||
Currency
translation and other adjustments
|
1,065 | 81 | 295 | 1,441 | 137 | (61 | ) | |||||||||||||||||
Acquisition
of subsidiaries
|
— | — | — | — | 2,221 | — | ||||||||||||||||||
Disposal
of subsidiaries
|
— | (149 | ) | (29 | ) | (178 | ) | — | — | |||||||||||||||
Net
increase in provisions of discontinued operations
|
— | — | — | — | 46 | — | ||||||||||||||||||
Amounts
written-off
|
(1,165 | ) | (1,983 | ) | — | (3,148 | ) | (2,011 | ) | (1,841 | ) | |||||||||||||
Recoveries
of amounts previously written-off
|
113 | 206 | — | 319 | 342 | 215 | ||||||||||||||||||
Charged
to the income statement
|
3,663 | 2,606 | 822 | 7,091 | 1,946 | 1,877 | ||||||||||||||||||
Unwind
of discount
|
(52 | ) | (142 | ) | — | (194 | ) | (164 | ) | (142 | ) | |||||||||||||
At 31 December (1)
|
4,970 | 4,102 | 1,944 | 11,016 | 6,452 | 3,935 |
(1)
|
The provision
for impairment losses at 31 December 2008 includes £127 million relating
to loans and advances to banks (2007 – £3 million; 2006 – £2
million).
|
(2)
|
There is no
provision for impairment losses in the
company.
|
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Impairment
losses charged to the income statement
|
£m | £m | £m | |||||||||
Loans and
advances to customers
|
6,973 | 1,946 | 1,877 | |||||||||
Loans
and advances to banks
|
118 | — | — | |||||||||
7,091 | 1,946 | 1,877 | ||||||||||
Debt
securities
|
878 | 20 | — | |||||||||
Equity
shares
|
103 | 2 | 1 | |||||||||
981 | 22 | 1 | ||||||||||
8,072 | 1,968 | 1,878 |
Group
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
Gross income
not recognised but which would have been recognised under the original
terms of non-accrual and restructured loans
|
||||||||||||
Domestic
|
393 | 390 | 370 | |||||||||
Foreign
|
342 | 155 | 77 | |||||||||
735 | 545 | 447 | ||||||||||
Interest
on non-accrual and restructured loans included in net interest
income
|
||||||||||||
Domestic
|
150 | 165 | 142 | |||||||||
Foreign
|
43 | 16 | 15 | |||||||||
193 | 181 | 157 |
Group
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Cost
£m
|
Provision
£m
|
Net
book
value
£m
|
Cost
£m
|
Provision
£m
|
Net
book
value
£m
|
|||||||||||||||||||
Impaired
financial assets
|
||||||||||||||||||||||||
Loans and
advances to banks (1)
|
129 | 127 | 2 | 25 | 3 | 22 | ||||||||||||||||||
Loans and advances to customers (2)
|
19,350 | 8,945 | 10,405 | 10,337 | 5,399 | 4,938 | ||||||||||||||||||
Debt securities (1)
|
52 | 37 | 15 | 5 | 4 | 1 | ||||||||||||||||||
Equity shares (1)
|
260 | 173 | 87 | 142 | 70 | 72 | ||||||||||||||||||
19,791 | 9,282 | 10,509 | 10,509 | 5,476 | 5,033 |
(1)
|
Impairment
provisions individually assessed.
|
(2)
|
Impairment
provisions individually assessed on balances of £11,313 million (2007 –
£3,178 million).
|
2008
|
2007
|
|||||||
Group
|
£m | £m | ||||||
Residential
property
|
41 | 32 | ||||||
Other
property
|
6 | 8 | ||||||
Cash
|
59 | 18 | ||||||
Other
assets
|
30 | 5 | ||||||
136 | 63 |
Group
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Notional
amounts
£bn
|
Assets
£m
|
Liabilities
£m
|
Notional
amounts
£bn
|
Assets
£m
|
Liabilities
£m
|
|||||||||||||||||||
Exchange
rate contracts
|
||||||||||||||||||||||||
Spot,
forwards and futures
|
2,316 | 83,065 | 83,568 | 2,134 | 29,829 | 29,629 | ||||||||||||||||||
Currency
swaps
|
1,074 | 53,398 | 54,728 | 887 | 14,785 | 13,789 | ||||||||||||||||||
Options
purchased
|
616 | 36,762 | — | 488 | 13,750 | — | ||||||||||||||||||
Options
written
|
668 | — | 35,017 | 519 | — | 13,892 | ||||||||||||||||||
Interest
rate contracts
|
||||||||||||||||||||||||
Interest rate
swaps
|
37,901 | 548,040 | 532,180 | 24,798 | 142,470 | 141,479 | ||||||||||||||||||
Options
purchased
|
5,673 | 99,192 | — | 4,084 | 30,681 | — | ||||||||||||||||||
Options
written
|
3,775 | — | 102,216 | 3,640 | — | 31,199 | ||||||||||||||||||
Futures
and forwards
|
8,555 | 7,600 | 6,620 | 3,164 | 807 | 987 | ||||||||||||||||||
Credit
Derivatives
|
2,208 | 142,366 | 132,734 | 2,402 | 34,123 | 29,855 | ||||||||||||||||||
Equity
and commodity contracts
|
622 | 22,136 | 24,301 | 281 | 10,957 | 11,222 | ||||||||||||||||||
992,559 | 971,364 | 277,402 | 272,052 |
2008
|
2007
|
|||||||||||||||
Assets
£m
|
Liabilities
£m
|
Assets
£m
|
Liabilities
£m
|
|||||||||||||
Fair value
hedging:
|
||||||||||||||||
Exchange rate
contracts
|
1,257 | 1,412 | 62 | 344 | ||||||||||||
Interest
rate contracts
|
2,944 | 3,330 | 1,598 | 1,062 | ||||||||||||
Cash
flow hedging:
|
||||||||||||||||
Exchange
rate contracts
|
2 | 90 | 155 | 78 | ||||||||||||
Interest
rate contracts
|
2,503 | 2,834 | 738 | 1,014 | ||||||||||||
Commodity
contracts
|
39 | 14 | — | — | ||||||||||||
Net
investment hedging:
|
||||||||||||||||
Exchange
rate contracts
|
114 | 596 | — | 211 |
2008
£m
|
2007
£m
|
2006
£m
|
||||||||||
Fair value
hedging:
|
||||||||||||
(Losses)/gains
on the hedged items attributable to the hedged risk
|
(965 | ) | 81 | 219 | ||||||||
Gains/(losses)
on the hedging instruments
|
884 | (87 | ) | (215 | ) | |||||||
Fair
value ineffectiveness
|
(81 | ) | (6 | ) | 4 | |||||||
Cash
flow hedging ineffectiveness
|
(16 | ) | 9 | 4 | ||||||||
(97 | ) | 3 | 8 |
Derivatives
(continued)
|
2008
|
||||||||||||||||||||||||||||||||||||
Hedged
forecast cash flows
expected
to occur
|
0-1
years
£m
|
1-2
years
£m
|
2-3
years
£m
|
3-4
years
£m
|
4-5
years
£m
|
5-10
years
£m
|
10-20
years
£m
|
Over
20
years
£m
|
Total
£m
|
|||||||||||||||||||||||||||
Forecast
receivable cash flows
|
985 | 779 | 667 | 554 | 423 | 1,323 | 407 | 45 | 5,183 | |||||||||||||||||||||||||||
Forecast
payable cash flows
|
(1,732 | ) | (1,614 | ) | (1,390 | ) | (1,059 | ) | (890 | ) | (2,880 | ) | (1,397 | ) | (257 | ) | (11,219 | ) |
2008
|
||||||||||||||||||||||||||||||||||||
Hedged
forecast cash flows
affect
profit or loss
|
0-1
years
£m
|
1-2
years
£m
|
2-3
years
£m
|
3-4
years
£m
|
4-5
years
£m
|
5-10
years
£m
|
10-20
years
£m
|
Over
20
years
£m
|
Total
£m
|
|||||||||||||||||||||||||||
Forecast
receivable cash flows
|
871 | 758 | 659 | 548 | 421 | 1,284 | 397 | 40 | 4,978 | |||||||||||||||||||||||||||
Forecast
payable cash flows
|
(1,701 | ) | (1,576 | ) | (1,323 | ) | (1,023 | ) | (878 | ) | (2,771 | ) | (1,337 | ) | (128 | ) | (10,737 | ) |
Company
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Notional
amounts
£bn
|
Assets
£m
|
Liabilities
£m
|
Notional
amounts
£bn
|
Assets
£m
|
Liabilities
£m
|
|||||||||||||||||||
Exchange rate
contracts
|
7 | 792 | 353 | 13 | 154 | 178 | ||||||||||||||||||
Interest
rate contracts
|
5 | 376 | 8 | 1 | 19 | 1 | ||||||||||||||||||
1,168 | 361 | 173 | 179 |
2008
|
2007
|
|||||||||||||||
Fair
value hedging
|
Assets
£m
|
Liabilities
£m
|
Assets
£m
|
Liabilities
£m
|
||||||||||||
Exchange rate
contracts
|
— | 225 | — | 54 | ||||||||||||
Interest rate
contracts
|
193 | — | — | — |
Group
|
||||||||||||||||||||||||||||||||
UK
central
and
local
government
|
US
central
and
local
government
|
Other
central
and
local
government
|
Bank
and
building
society
|
Mortgage
and
other
asset
backed
securities(1)
|
Corporate
|
Other(2)
|
Total
|
|||||||||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | £m | £m | ||||||||||||||||||||||||
Held-for-trading
|
5,372 | 9,859 | 37,519 | 4,407 | 39,879 | 17,671 | 1,573 | 116,280 | ||||||||||||||||||||||||
Designated as
at fair value
through
profit or loss
|
2,085 | 510 | 472 | 89 | 236 | 1,580 | 456 | 5,428 | ||||||||||||||||||||||||
Available-for-sale
|
11,330 | 6,152 | 32,480 | 12,038 | 62,067 | 6,501 | 2,288 | 132,856 | ||||||||||||||||||||||||
Loans and
receivables
|
— | — | — | 114 | 8,961 | 3,749 | 161 | 12,985 | ||||||||||||||||||||||||
18,787 | 16,521 | 70,471 | 16,648 | 111,143 | 29,501 | 4,478 | 267,549 | |||||||||||||||||||||||||
Available-for-sale
|
||||||||||||||||||||||||||||||||
Gross
unrealised gains
|
41 | 41 | 1,104 | 1,372 | 1,238 | 332 | 266 | 4,394 | ||||||||||||||||||||||||
Gross
unrealised losses
|
— | (166 | ) | (3,457 | ) | (146 | ) | (3,533 | ) | (448 | ) | (80 | ) | (7,830 | ) |
Group
|
||||||||||||||||||||||||||||||||
UK
central and local government
|
US
central and local government
|
Other
central and local government
|
Bank
and building society
|
Mortgage and other asset backed
securities(1)
|
Corporate
|
Other(2)
|
Total
|
|||||||||||||||||||||||||
2007
|
£m | £m | £m | £m | £m | £m | £m | £m | ||||||||||||||||||||||||
Held-for-trading
|
10,370 | 12,670 | 60,356 | 7,830 | 62,430 | 35,769 | 1,246 | 190,671 | ||||||||||||||||||||||||
Designated
as at fair value
|
||||||||||||||||||||||||||||||||
through
profit or loss
|
2,235 | 397 | 101 | 154 | 340 | 2,125 | 425 | 5,777 | ||||||||||||||||||||||||
Available-for-sale
|
1,030 | 2,169 | 31,597 | 11,835 | 36,607 | 6,551 | 5,747 | 95,536 | ||||||||||||||||||||||||
Loans
and receivables
|
— | — | 1,896 | — | 704 | — | 72 | 2,672 | ||||||||||||||||||||||||
13,635 | 15,236 | 93,950 | 19,819 | 100,081 | 44,445 | 7,490 | 294,656 | |||||||||||||||||||||||||
Available-for-sale
|
||||||||||||||||||||||||||||||||
Gross
unrealised gains
|
29 | 14 | 56 | 12 | 18 | 22 | 1 | 152 | ||||||||||||||||||||||||
Gross
unrealised losses
|
— | (62 | ) | (276 | ) | (42 | ) | (181 | ) | (22 | ) | (10 | ) | (593 | ) |
(1)
|
Includes
securities issued by US federal agencies and government sponsored
entities.
|
(2)
|
Includes non
asset backed securities issued by US federal agencies and government
sponsored entities.
|
(3)
|
During 2008
the Group reclassified financial assets from the held-for-trading and
available-for-sale categories into the loans and receivables category and
from the held-for-trading category into the available-for-sale category
(see page 193).
|
Within
1 year
|
After
1 but
within
5 years
|
After
5 but
within
10 years
|
After
10 years
|
Total
|
||||||||||||||||||||||||||||||||||||
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
Amount
|
Yield
|
|||||||||||||||||||||||||||||||
2008
|
£m |
%
|
£m |
%
|
£m |
%
|
£m |
%
|
£m |
%
|
||||||||||||||||||||||||||||||
UK central
and local government
|
9,320 | 2.0 | % | 1,307 | 3.8 | % | 670 | 7.2 | % | 33 | 4.6 | % | 11,330 | 2.5 | % | |||||||||||||||||||||||||
US central
and local government
|
37 | 3.6 | % | 232 | 3.9 | % | 4,980 | 3.8 | % | 903 | 5.6 | % | 6,152 | 4.0 | % | |||||||||||||||||||||||||
Other central
and local government
|
4,770 | 3.5 | % | 9,046 | 4.3 | % | 18,655 | 3.2 | % | 9 | 3.2 | % | 32,480 | 3.5 | % | |||||||||||||||||||||||||
Bank and
building society
|
5,753 | 2.2 | % | 3,919 | 3.7 | % | 2,046 | 4.8 | % | 320 | 3.3 | % | 12,038 | 3.0 | % | |||||||||||||||||||||||||
Mortgage-backed
securities(1)
|
2,806 | 4.1 | % | 13,286 | 2.6 | % | 17,510 | 3.9 | % | 28,465 | 4.6 | % | 62,067 | 3.9 | % | |||||||||||||||||||||||||
Corporate
|
1,024 | 4.6 | % | 3,454 | 5.1 | % | 1,565 | 7.4 | % | 458 | 3.5 | % | 6,501 | 5.4 | % | |||||||||||||||||||||||||
Other(2)
|
202 | 3.4 | % | 298 | 3.9 | % | 1,134 | 4.5 | % | 654 | 4.4 | % | 2,288 | 4.2 | % | |||||||||||||||||||||||||
Total fair
value
|
23,912 | 2.7 | % | 31,542 | 3.5 | % | 46,560 | 3.8 | % | 30,842 | 4.6 | % | 132,856 | 3.7 | % |
(1)
|
Includes
securities issued by US federal agencies and government sponsored
entities.
|
(2)
|
Includes
non-asset backed securities issued by US federal agencies and government
sponsored entities.
|
Less
than 12 months
|
More
than 12 months
|
Total
|
||||||||||||||||||||||
Fair
value
|
Gross
unrealised losses
|
Fair
value
|
Gross
unrealised losses
|
Fair
value
|
Gross
unrealised losses
|
|||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | ||||||||||||||||||
US central
and local government
|
260 | 3 | 10,777 | 163 | 11,037 | 166 | ||||||||||||||||||
Other central
and local government
|
17,939 | 3,450 | 39 | 7 | 17,978 | 3,457 | ||||||||||||||||||
Bank and
building society
|
1,402 | 95 | 1,192 | 51 | 2,594 | 146 | ||||||||||||||||||
Mortgage-backed
securities(1)
|
15,032 | 2,840 | 25,033 | 693 | 40,065 | 3,533 | ||||||||||||||||||
Corporate
|
618 | 267 | 2,326 | 181 | 2,944 | 448 | ||||||||||||||||||
Other(2)
|
9 | 1 | 235 | 79 | 244 | 80 | ||||||||||||||||||
35,260 | 6,656 | 39,602 | 1,174 | 74,862 | 7,830 |
(1)
|
Includes
securities issued by US federal agencies and government sponsored
entities.
|
(2)
|
Includes non
asset-backed securities issued by US federal agencies and government
sponsored entities.
|
14
|
Debt
securities (continued)
|
Group
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Listed
|
Unlisted
|
Total
|
Listed
|
Unlisted
|
Total
|
|||||||||||||||||||
£m | £m | £m | £m | £m | £m | |||||||||||||||||||
Held-for-trading
|
15,894 | 1,160 | 17,054 | 33,696 | 3,850 | 37,546 | ||||||||||||||||||
Designated
as at fair value through profit or loss
|
1,340 | 761 | 2,101 | 1,856 | 6,010 | 7,866 | ||||||||||||||||||
Available-for-sale
|
4,882 | 2,293 | 7,175 | 5,622 | 1,992 | 7,614 | ||||||||||||||||||
22,116 | 4,214 | 26,330 | 41,174 | 11,852 | 53,026 | |||||||||||||||||||
Available-for-sale
|
||||||||||||||||||||||||
Gross
unrealised gains
|
1,505 | 172 | 1,677 | 3,467 | 130 | 3,597 | ||||||||||||||||||
Gross
unrealised losses
|
(225 | ) | (103 | ) | (328 | ) | (3 | ) | (7 | ) | (10 | ) |
Company
|
||||||||
2008
|
2007
|
|||||||
£m | £m | |||||||
At 1
January
|
43,542 | 21,784 | ||||||
Currency
translation and other adjustments
|
2,839 | 535 | ||||||
Additional
investments in Group undertakings
|
10,323 | 3,663 | ||||||
Impairment
of investment in RFS Holdings B.V.
|
(14,321 | ) | — | |||||
Disposals
|
(213 | ) | (6 | ) | ||||
Additions
|
26 | 17,566 | ||||||
At
31 December
|
42,196 | 43,542 |
Nature of business | Country of
incorporation and principal area of operation |
Group interest | |
The Royal Bank of Scotland plc | Banking | Great Britain | 100% |
National Westminster Bank Plc(1) | Banking | Great Britain | 100% |
Citizens Financial Group, Inc. | Banking | US | 100% |
Coutts & Co(2) | Private banking | Great Britain | 100% |
Greenwich Capital Markets, Inc. | Broker dealer | US | 100% |
RBS Insurance Group Limited | Insurance | Great Britain | 100% |
Ulster Bank Limited(3) | Banking | Northern Ireland | 100% |
ABN AMRO Bank N.V.(4) | Banking | The Netherlands | 38% |
(1) | The company does not hold any of the NatWest preference shares in issue. |
(2) | Coutts & Co is incorporated with unlimited liability. Its registered office is 440 Strand, London WC2R 0QS. |
(3) | Ulster Bank Limited and its subsidiaries also operate in the Republic of Ireland. |
(4) | RFS Holdings B.V. (RFS) owns 100% of the outstanding shares of ABN AMRO Holding N.V. (ABN AMRO). The company owns 38% of RFS; the balance of shares is held by the State of the Netherlands, successor to Fortis N.V., Fortis SA/NV, and Banco Santander S.A. (the consortium members). Although the company does not control a majority of the voting rights in RFS, through the terms fo the Consortium and Shareholders' Agreement and RFS's Articles of Association, it controls the board of RFS and RFS is a subsidiary of the company. The capital and income rights of shares issued by RFS are linked to the net assets and income of the ABN AMRO business units which the individual consortium members have agreed to acquire. |
Group
|
||||||||||||||||||||
Goodwill
|
Core
deposit intangibles
|
Other
purchased intangibles
|
Internally
generated software
|
Total
|
||||||||||||||||
2008
|
£m | £m | £m | £m | £m | |||||||||||||||
Cost:
|
||||||||||||||||||||
At 1 January
2008
|
42,953 | 2,344 | 3,489 | 3,882 | 52,668 | |||||||||||||||
Transfers to
disposal groups
|
(3,692 | ) | (240 | ) | (105 | ) | (146 | ) | (4,183 | ) | ||||||||||
Currency
translation and other adjustments
|
8,905 | 680 | 961 | 214 | 10,760 | |||||||||||||||
Acquisition
of subsidiaries
|
524 | — | — | — | 524 | |||||||||||||||
Additions
|
— | — | 23 | 602 | 625 | |||||||||||||||
Disposal of
subsidiaries
|
(3,066 | ) | — | — | (7 | ) | (3,073 | ) | ||||||||||||
Disposals and
write-off of fully amortised assets
|
— | (4 | ) | (1 | ) | (21 | ) | (26 | ) | |||||||||||
At 31
December 2008
|
45,624 | 2,780 | 4,367 | 4,524 | 57,295 | |||||||||||||||
Accumulated
amortisation and impairment:
|
||||||||||||||||||||
At 1 January
2008
|
— | 238 | 223 | 2,291 | 2,752 | |||||||||||||||
Transfer to
disposal groups
|
— | — | — | (37 | ) | (37 | ) | |||||||||||||
Currency
translation and other adjustments
|
— | 150 | 210 | 69 | 429 | |||||||||||||||
Disposals and
write-off of fully amortised assets
|
— | (3 | ) | (1 | ) | (19 | ) | (23 | ) | |||||||||||
Charge for
the year
|
— | 337 | 582 | 651 | 1,570 | |||||||||||||||
Write down of
goodwill and other intangible assets
|
30,062 | 685 | 1,355 | 453 | 32,555 | |||||||||||||||
At 31
December 2008
|
30,062 | 1,407 | 2,369 | 3,408 | 37,246 | |||||||||||||||
Net book
value at 31 December 2008
|
15,562 | 1,373 | 1,998 | 1,116 | 20,049 | |||||||||||||||
2007
|
||||||||||||||||||||
Cost:
|
||||||||||||||||||||
At 1 January
2007
|
17,889 | 265 | 275 | 2,642 | 21,071 | |||||||||||||||
Currency
translation and other adjustments
|
1,187 | 105 | 177 | 52 | 1,521 | |||||||||||||||
Acquisition
of subsidiaries
|
23,917 | 1,974 | 3,034 | 791 | 29,716 | |||||||||||||||
Additions
|
— | — | 6 | 481 | 487 | |||||||||||||||
Goodwill
written off
|
(40 | ) | — | — | — | (40 | ) | |||||||||||||
Disposals
and write-off of fully amortised assets
|
— | — | (3 | ) | (84 | ) | (87 | ) | ||||||||||||
At
31 December 2007
|
42,953 | 2,344 | 3,489 | 3,882 | 52,668 | |||||||||||||||
Accumulated
amortisation:
|
||||||||||||||||||||
At
1 January 2007
|
— | 127 | 97 | 1,943 | 2,167 | |||||||||||||||
Currency
translation and other adjustments
|
— | 1 | 3 | 3 | 7 | |||||||||||||||
Disposals
and write-off of fully amortised assets
|
— | — | (1 | ) | (80 | ) | (81 | ) | ||||||||||||
Charge
for the year – continuing operations
|
— | 110 | 124 | 401 | 635 | |||||||||||||||
Charge
for the year – discontinued operations
|
— | — | — | 24 | 24 | |||||||||||||||
At
31 December 2007
|
— | 238 | 223 | 2,291 | 2,752 | |||||||||||||||
Net
book value at 31 December 2007
|
42,953 | 2,106 | 3,266 | 1,591 | 49,916 |
Recoverable
amount
based
on:
|
Goodwill
prior
to
write
down
|
Write
down
|
Goodwill
at
31
December
|
||||||||||
2008
|
£m | £m | £m | ||||||||||
Global
Banking & Markets
|
Value in
use
|
8,946 | (8,946 | ) | — | ||||||||
Global
Transaction Services
|
Value in
use
|
3,121 | — | 3,121 | |||||||||
UK Retail
& Commercial Banking
|
Value in
use
|
6,009 | — | 6,009 | |||||||||
US Retail
& Commercial Banking
|
Value in
use
|
7,405 | (4,382 | ) | 3,023 | ||||||||
Europe &
Middle East Retail & Commercial Banking
|
Value in
use
|
1,201 | (1,201 | ) | — | ||||||||
Asia Retail
& Commercial Banking
|
Value in
use
|
970 | (863 | ) | 107 | ||||||||
RBS
Insurance
|
Value in
use
|
935 | — | 935 |
Recoverable
amount
|
Goodwill
at
30
September
|
||||
2007
|
based
on:
|
£m | |||
RBS
Insurance
|
Fair value
less costs to sell
|
1,064 | |||
Global
Banking & Markets
|
Fair value
less costs to sell
|
2,346 | |||
UK Corporate
Banking
|
Fair value
less costs to sell
|
1,630 | |||
Retail
|
Fair value
less costs to sell
|
4,278 | |||
Wealth
Management
|
Fair value
less costs to sell
|
1,100 | |||
Citizens –
Retail Banking
|
Value in
use
|
2,067 | |||
Citizens –
Commercial Banking
|
Value in
use
|
2,274 | |||
Citizens –
Consumer Financial Services
|
Value in
use
|
1,701 |
17
|
Intangible
assets (continued)
|
Group
|
||||||||||||||||||||||||||||
Investment
properties
|
Freehold
premises
|
Long
leasehold
premises
|
Short
leasehold
premises
|
Computers
and
other
equipment
|
Operating
lease
assets
|
Total
|
||||||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||
Cost or
valuation:
|
||||||||||||||||||||||||||||
At 1 January
2008
|
3,431 | 3,645 | 215 | 1,688 | 3,929 | 11,437 | 24,345 | |||||||||||||||||||||
Transfers to
disposal groups
|
— | (262 | ) | — | (188 | ) | (349 | ) | — | (799 | ) | |||||||||||||||||
Currency
translation and other adjustments
|
320 | 452 | 5 | 149 | 436 | 1,313 | 2,675 | |||||||||||||||||||||
Acquisition
of subsidiaries
|
— | — | — | 30 | 31 | — | 61 | |||||||||||||||||||||
Disposal of
subsidiaries
|
— | — | — | (2 | ) | (57 | ) | (5,015 | ) | (5,074 | ) | |||||||||||||||||
Reclassifications
|
— | (176 | ) | — | 197 | (14 | ) | (7 | ) | — | ||||||||||||||||||
Additions
|
417 | 486 | 22 | 61 | 837 | 3,794 | 5,617 | |||||||||||||||||||||
Expenditure
on investment properties
|
8 | — | — | — | — | — | 8 | |||||||||||||||||||||
Change in
fair value of investment properties
|
(86 | ) | — | — | — | — | — | (86 | ) | |||||||||||||||||||
Disposals and
write-off of fully depreciated assets
|
(222 | ) | (113 | ) | (18 | ) | (68 | ) | (645 | ) | (2,188 | ) | (3,254 | ) | ||||||||||||||
At 31
December 2008
|
3,868 | 4,032 | 224 | 1,867 | 4,168 | 9,334 | 23,493 | |||||||||||||||||||||
Accumulated
impairment, depreciation and amortisation:
|
||||||||||||||||||||||||||||
At 1 January
2008
|
— | 391 | 74 | 436 | 1,952 | 2,747 | 5,600 | |||||||||||||||||||||
Transfers to
disposal groups
|
— | (60 | ) | — | (91 | ) | (243 | ) | — | (394 | ) | |||||||||||||||||
Currency
translation and other adjustments
|
— | (9 | ) | 1 | 9 | 148 | 202 | 351 | ||||||||||||||||||||
Disposal of
subsidiaries
|
— | — | — | (1 | ) | (39 | ) | (1,447 | ) | (1,487 | ) | |||||||||||||||||
Reclassifications
|
— | 17 | (2 | ) | 1 | (9 | ) | (7 | ) | — | ||||||||||||||||||
Write-off of
property, plant and equipment
|
— | 19 | — | — | 7 | — | 26 | |||||||||||||||||||||
Disposals and
write-off of fully depreciated assets
|
— | (22 | ) | — | (31 | ) | (539 | ) | (544 | ) | (1,136 | ) | ||||||||||||||||
Charge for
the year
|
— | 86 | 6 | 169 | 639 | 684 | 1,584 | |||||||||||||||||||||
At 31
December 2008
|
— | 422 | 79 | 492 | 1,916 | 1,635 | 4,544 | |||||||||||||||||||||
Net book
value at 31 December 2008
|
3,868 | 3,610 | 145 | 1,375 | 2,252 | 7,699 | 18,949 |
2007
|
||||||||||||||||||||||||||||
Cost
or valuation:
|
||||||||||||||||||||||||||||
At 1 January
2007
|
4,885 | 2,579 | 310 | 1,254 | 3,069 | 11,589 | 23,686 | |||||||||||||||||||||
Currency
translation and other adjustments
|
96 | 65 | 1 | 11 | 12 | (10 | ) | 175 | ||||||||||||||||||||
Acquisition
of subsidiaries
|
— | 950 | — | 157 | 191 | 202 | 1,500 | |||||||||||||||||||||
Reclassifications
|
3 | (4 | ) | 3 | 1 | (3 | ) | — | — | |||||||||||||||||||
Additions
|
450 | 592 | 34 | 309 | 857 | 2,791 | 5,033 | |||||||||||||||||||||
Transfers
to disposal groups
|
— | (4 | ) | (13 | ) | — | — | (422 | ) | (439 | ) | |||||||||||||||||
Expenditure
on investment properties
|
41 | — | — | — | — | — | 41 | |||||||||||||||||||||
Change
in fair value of investment properties
|
288 | — | — | — | — | — | 288 | |||||||||||||||||||||
Disposals
and write-off of fully depreciated assets
|
(2,332 | ) | (533 | ) | (120 | ) | (44 | ) | (197 | ) | (2,713 | ) | (5,939 | ) | ||||||||||||||
At
31 December 2007
|
3,431 | 3,645 | 215 | 1,688 | 3,929 | 11,437 | 24,345 | |||||||||||||||||||||
Accumulated
depreciation and amortisation:
|
||||||||||||||||||||||||||||
At
1 January 2007
|
— | 446 | 96 | 374 | 1,670 | 2,680 | 5,266 | |||||||||||||||||||||
Currency
translation and other adjustments
|
— | (4 | ) | — | (1 | ) | (1 | ) | 2 | (4 | ) | |||||||||||||||||
Transfers
to disposal groups
|
— | — | — | — | — | (52 | ) | (52 | ) | |||||||||||||||||||
Reclassifications
|
— | (2 | ) | 2 | — | — | — | — | ||||||||||||||||||||
Disposals
and write-off of fully depreciated assets
|
— | (122 | ) | (32 | ) | (25 | ) | (132 | ) | (610 | ) | (921 | ) | |||||||||||||||
Charge
for the year – continuing operations
|
— | 66 | 8 | 87 | 409 | 727 | 1,297 | |||||||||||||||||||||
Charge
for the year – discontinued operations
|
— | 7 | — | 1 | 6 | — | 14 | |||||||||||||||||||||
At
31 December 2007
|
— | 391 | 74 | 436 | 1,952 | 2,747 | 5,600 | |||||||||||||||||||||
Net
book value at 31 December 2007
|
3,431 | 3,254 | 141 | 1,252 | 1,977 | 8,690 | 18,745 |
18
|
Property,
plant and equipment (continued)
|
2008
|
2007
|
|||||||
£m | £m | |||||||
Contracts for
future capital expenditure not provided for in the accounts at the year
end (excluding investment properties and operating lease
assets)
|
128 | 201 | ||||||
Contractual
obligations to purchase, construct or develop investment properties or to
repair, maintain or enhance investment properties
|
7 | 9 | ||||||
Property,
plant and equipment pledged as security
|
— | 935 |
Group
|
Company
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
£m | £m | £m | £m | |||||||||||||
Prepayments
|
1,949 | 1,988 | — | — | ||||||||||||
Accrued
income
|
1,206 | 1,214 | — | — | ||||||||||||
Deferred
expenses
|
709 | 385 | — | — | ||||||||||||
Pension
schemes in net surplus
|
36 | 575 | — | — | ||||||||||||
Other
assets
|
20,502 | 11,500 | 489 | 127 | ||||||||||||
24,402 | 15,662 | 489 | 127 |
Discontinued
operations and assets and liabilities of disposal
groups
|
2008
|
2007
|
|||||||
£m | £m | |||||||
Discontinued
operations:
|
||||||||
Total
income
|
2,571 | 749 | ||||||
Operating
expenses
|
(1,407 | ) | (493 | ) | ||||
Insurance
net claims
|
— | (28 | ) | |||||
Impairment
losses
|
(564 | ) | (160 | ) | ||||
Profit
before tax
|
600 | 68 | ||||||
Gain
on disposal
|
3,859 | — | ||||||
Operating
profit before tax
|
4,459 | 68 | ||||||
Tax
on profit
|
(204 | ) | (8 | ) | ||||
Tax
on gain on disposal
|
(33 | ) | — | |||||
Profit
after tax
|
4,222 | 60 | ||||||
Businesses
acquired exclusively with a view to disposal
|
||||||||
Loss
after tax
|
(251 | ) | (136 | ) | ||||
Profit/(loss)
from discontinued operations, net of tax
|
3,971 | (76 | ) |
2008
|
2007
|
|||||||
£m | £m | |||||||
Net cash
flows from operating activities
|
(124 | ) | (1,304 | ) | ||||
Net
cash flows from investing activities
|
(368 | ) | 4,341 | |||||
Net
cash flows from financing activities
|
339 | (25 | ) | |||||
Net
increase in cash and cash equivalents
|
287 | 3,172 |
2008
|
2007
|
|||||||
Assets
of disposal groups
|
£m | £m | ||||||
Disposal
groups and other disposals
|
66 | 395 | ||||||
Assets
acquired exclusively with a view to disposal
|
1,515 | 45,455 | ||||||
1,581 | 45,850 | |||||||
Liabilities
of disposal groups
|
||||||||
Liabilities
acquired exclusively with a view to disposal
|
859 | 29,228 |
Group
|
||||||||
2008
£m
|
2007
£m
|
|||||||
Settlement
balances (amortised cost)
|
11,741 | 17,520 | ||||||
Short
positions (held-for-trading):
|
||||||||
Debt securities –
Government
|
32,519 | 41,048 | ||||||
– Other issuers
|
6,374 | 25,310 | ||||||
Equity
shares
|
3,643 | 7,143 | ||||||
54,277 | 91,021 |
Group
|
Company
|
|||||||||||||||
2008
£m
|
2007
£m
|
2008
£m
|
2007
£m
|
|||||||||||||
Notes in
circulation
|
1,619 | 1,545 | — | — | ||||||||||||
Current
taxation
|
585 | 1,630 | — | — | ||||||||||||
Accruals
|
7,531 | 8,377 | 3 | — | ||||||||||||
Deferred
income
|
7,640 | 6,289 | 4 | — | ||||||||||||
Other
liabilities (1)
|
14,107 | 16,367 | 40 | 8 | ||||||||||||
31,482 | 34,208 | 47 | 8 |
(1)
|
Other
liabilities include £1 million (2007 – £9 million) in respect of
share-based compensation.
|
Group
|
£m | |||
At 1 January
2008
|
168 | |||
Currency
translation and other movements
|
12 | |||
Charge to
income statement
|
116 | |||
Releases to
income statement
|
(42 | ) | ||
Provisions
utilised
|
(32 | ) | ||
At 31
December 2008
|
222 |
(1)
|
Comprises
property provisions and other provisions arising in the normal course of
business.
|
Group
|
Company
|
|||||||||||||||
2008
£m
|
2007
£m
|
2008
£m
|
2007
£m
|
|||||||||||||
Deferred tax
liability
|
4,165 | 5,400 | — | 3 | ||||||||||||
Deferred tax
asset
|
(7,082 | ) | (3,119 | ) | (3 | ) | — | |||||||||
Net deferred
tax
|
(2,917 | ) | 2,281 | (3 | ) | 3 |
Group
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Pension
£m
|
Accelerated
capital allowances
£m
|
Provisions
£m
|
Deferred
gains
£m
|
IFRS
transition
£m
|
Fair
value of financial instruments
£m
|
Available
for sale financial assets
£m
|
Intangibles
£m
|
Cash
flow hedging
£m
|
Share
schemes
£m
|
Tax
losses carried forward
£m
|
Other
£m
|
Total
£m
|
||||||||||||||||||||||||||||||||||||||||
At 1 January
2007
|
(628 | ) | 3,818 | (284 | ) | 922 | (669 | ) | (132 | ) | — | 255 | (97 | ) | (75 | ) | — | (2 | ) | 3,108 | ||||||||||||||||||||||||||||||||
Acquisition/(disposals)
of subsidiaries
|
(119 | ) | (284 | ) | (539 | ) | 50 | — | (184 | ) | — | 1,037 | — | — | (867 | ) | (64 | ) | (970 | ) | ||||||||||||||||||||||||||||||||
Charge/(credit)
to income statement
|
43 | (138 | ) | (44 | ) | (141 | ) | 46 | 72 | — | (65 | ) | (48 | ) | 8 | (57 | ) | 91 | (233 | ) | ||||||||||||||||||||||||||||||||
Charge/(credit)
to equity directly
|
660 | — | — | (187 | ) | — | 17 | — | — | (107 | ) | 57 | — | (14 | ) | 426 | ||||||||||||||||||||||||||||||||||||
Other
|
(7 | ) | (12 | ) | (19 | ) | (38 | ) | 4 | (6 | ) | 26 | — | (1 | ) | 20 | (17 | ) | (50 | ) | ||||||||||||||||||||||||||||||||
At 1 January
2008
|
(51 | ) | 3,384 | (886 | ) | 606 | (619 | ) | (233 | ) | — | 1,253 | (252 | ) | (11 | ) | (904 | ) | (6 | ) | 2,281 | |||||||||||||||||||||||||||||||
Transfers to
disposal groups
|
19 | 69 | 528 | 36 | — | — | 80 | (29 | ) | — | — | — | 238 | 941 | ||||||||||||||||||||||||||||||||||||||
Acquisition/(disposals)of
subsidiaries
|
— | (509 | ) | — | — | 6 | 2 | (2 | ) | 3 | 1 | — | — | 58 | (441 | ) | ||||||||||||||||||||||||||||||||||||
Charge/(credit)
to income statement
|
157 | (127 | ) | (106 | ) | 21 | 195 | (125 | ) | 350 | (898 | ) | 286 | (2 | ) | (3,079 | ) | 63 | (3,265 | ) | ||||||||||||||||||||||||||||||||
(Credit)/charge
to equity directly
|
(476 | ) | — | — | (6 | ) | 1 | 3 | (547 | ) | — | (317 | ) | 10 | (709 | ) | (3 | ) | (2,044 | ) | ||||||||||||||||||||||||||||||||
Other
|
(31 | ) | 267 | (350 | ) | (46 | ) | (3 | ) | — | 84 | 445 | (201 | ) | — | (38 | ) | (516 | ) | (389 | ) | |||||||||||||||||||||||||||||||
At 31
December 2008
|
(382 | ) | 3,084 | (814 | ) | 611 | (420 | ) | (353 | ) | (35 | ) | 774 | (483 | ) | (3 | ) | (4,730 | ) | (166 | ) | (2,917 | ) |
Company
|
IFRS
transition
£m
|
Cash
flow hedging
£m
|
Other
£m
|
Total
£m
|
||||||||||||
At 1 January
2007
|
— | (3 | ) | — | (3 | ) | ||||||||||
Charge to
equity directly
|
— | 1 | 5 | 6 | ||||||||||||
At 1 January
2008
|
— | (2 | ) | 5 | 3 | |||||||||||
(Credit)/charge
to income statement
|
(4 | ) | 2 | (5 | ) | (7 | ) | |||||||||
Other
|
1 | — | — | 1 | ||||||||||||
At 31
December 2008
|
(3 | ) | — | — | (3 | ) |
(1)
|
Deferred tax
assets are recognised, as set out above, that depend on the availability
of future taxable profits in excess of profits arising from the reversal
of other temporary differences. Business projections prepared for
impairment reviews (see Note 17) indicate it is probable that sufficient
future taxable income will be available against which to offset these
recognised deferred tax assets within 8 years. UK losses do not expire and
Netherlands losses expire after nine years. In jurisdictions where doubt
exists over the availability of future taxable profits, deferred tax
assets of £1,748 million (2007 – £687 million) have not been recognised in
respect of tax losses carried forward of £5,779 million (2007 – £2,043
million). Of these losses, £15 million will expire within one year, £137
million within five years and £5,214 million thereafter. The balance of
tax losses carried forward has no time
limit.
|
(2)
|
Deferred tax
liabilities of £980 million (2007 – £977 million) have not been recognised
in respect of retained earnings of overseas subsidiaries and held-over
gains on the incorporation of overseas branches. Retained earnings of
overseas subsidiaries are expected to be reinvested indefinitely or
remitted to the UK free from further taxation. No taxation is expected to
arise in the foreseeable future in respect of held-over
gains.
|
Group
|
||||||||||||
2008 £m |
2007 £m |
2006 £m |
||||||||||
Insurance
premium income
|
6,626 | 6,376 | 6,243 | |||||||||
Reinsurer’s
share
|
(300 | ) | (289 | ) | (270 | ) | ||||||
Net premium
income
|
6,326 | 6,087 | 5,973 | |||||||||
Insurance
claims
|
4,603 | 4,742 | 4,550 | |||||||||
Reinsurer’s
share
|
(173 | ) | (118 | ) | (92 | ) | ||||||
Net
claims
|
4,430 | 4,624 | 4,458 |
Group
|
||||||||
Insurance
liabilities
|
2008 £m |
2007 £m |
||||||
Life
assurance business:
|
||||||||
Unit linked
insurance contracts
|
260 | 364 | ||||||
Other linked
insurance contracts
|
3,929 | 4,034 | ||||||
Other
insurance contracts
|
309 | 298 | ||||||
4,498 | 4,696 | |||||||
General
insurance business
|
5,478 | 5,466 | ||||||
9,976 | 10,162 |
Group
|
||||||||||||
Gross
£m
|
Reinsurance
£m
|
Net
£m
|
||||||||||
Notified
claims
|
3,735 | (205 | ) | 3,530 | ||||||||
Incurred but
not reported
|
1,512 | (86 | ) | 1,426 | ||||||||
At 1 January
2007
|
5,247 | (291 | ) | 4,956 | ||||||||
Cash paid for
claims settled in the year
|
(3,876 | ) | 94 | (3,782 | ) | |||||||
Increase/(decrease)
in liabilities
|
||||||||||||
– arising
from current year claims
|
4,643 | (49 | ) | 4,594 | ||||||||
– arising
from prior year claims
|
(573 | ) | (20 | ) | (593 | ) | ||||||
Net exchange
differences
|
25 | 3 | 28 | |||||||||
At 31
December 2007
|
5,466 | (263 | ) | 5,203 | ||||||||
Notified
claims
|
3,894 | (264 | ) | 3,630 | ||||||||
Incurred but
not reported
|
1,572 | 1 | 1,573 | |||||||||
At 1 January
2008
|
5,466 | (263 | ) | 5,203 | ||||||||
Cash paid for
claims settled in the year
|
(3,969 | ) | 97 | (3,872 | ) | |||||||
Increase/(decrease)
in liabilities
|
||||||||||||
– arising
from current year claims
|
4,079 | (45 | ) | 4,034 | ||||||||
– arising
from prior year claims
|
(241 | ) | (66 | ) | (307 | ) | ||||||
Net exchange
differences
|
143 | (10 | ) | 133 | ||||||||
At 31
December 2008
|
5,478 | (287 | ) | 5,191 | ||||||||
Notified
claims
|
4,052 | (260 | ) | 3,792 | ||||||||
Incurred but
not reported
|
1,426 | (27 | ) | 1,399 | ||||||||
At 31
December 2008
|
5,478 | (287 | ) | 5,191 |
Group
|
||||||||||||
Unearned
premium provision
|
Gross
£m
|
Reinsurance
£m
|
Net
£m
|
|||||||||
At 1 January
2007
|
2,850 | (43 | ) | 2,807 | ||||||||
Release in
the year
|
(98 | ) | 2 | (96 | ) | |||||||
At 1 January
2008
|
2,752 | (41 | ) | 2,711 | ||||||||
Increase in
the year
|
175 | — | 175 | |||||||||
Release in
the year
|
(280 | ) | (38 | ) | (318 | ) | ||||||
Net exchange
differences
|
64 | — | 64 | |||||||||
At 31
December 2008
|
2,711 | (79 | ) | 2,632 |
Group
|
||||||||
Gross
performance of life business (life contracts)
|
2008
£m
|
2007
£m
|
||||||
Opening net
assets
|
604 | 579 | ||||||
Profit from
existing business:
|
||||||||
Expected
return
|
41 | 35 | ||||||
Experience
variances
|
(15 | ) | (23 | ) | ||||
26 | 12 | |||||||
New business
contribution (1)
|
14 | 5 | ||||||
Operating
assumption changes
|
2 | 6 | ||||||
Investment
return variances
|
(46 | ) | (14 | ) | ||||
Economic
assumption changes
|
(2 | ) | — | |||||
Other
|
(10 | ) | 16 | |||||
Closing net
assets
|
588 | 604 |
(1)
|
New business contribution
represents the present value of future profits on new insurance contract
business written during the
year.
|
Group
|
||||||||
Movement
in provision for liabilities under life contracts and under linked and
other investment contracts
|
Life
contracts
£m
|
Investment
contracts
£m
|
||||||
At 1 January
2007
|
2,209 | 2,246 | ||||||
Acquisition
of subsidiaries
|
2,275 | 3,245 | ||||||
Premiums
received
|
784 | 140 | ||||||
Fees and
expenses
|
(30 | ) | (25 | ) | ||||
Investment
return
|
251 | 93 | ||||||
Actuarial
adjustments
|
(493 | ) | — | |||||
Account
balances paid on surrender and other terminations in the
year
|
(468 | ) | (320 | ) | ||||
Exchange and
other adjustments
|
168 | 176 | ||||||
At 1 January
2008
|
4,696 | 5,555 | ||||||
Premiums
received
|
868 | 330 | ||||||
Fees and
expenses
|
(21 | ) | (38 | ) | ||||
Investment
return
|
17 | (970 | ) | |||||
Actuarial
adjustments
|
(233 | ) | — | |||||
Account
balances paid on surrender and other terminations in the
year
|
(734 | ) | (455 | ) | ||||
Transfers to
disposal groups
|
(686 | ) | — | |||||
Exchange and
other adjustments
|
591 | 904 | ||||||
At 31
December 2008
|
4,498 | 5,326 |
Group
|
||||||||
Assets
backing linked liabilities
|
2008
£m
|
2007
£m
|
||||||
Debt
securities
|
4,500 | 2,899 | ||||||
Equity
securities
|
4,816 | 6,863 | ||||||
Cash and cash
equivalents
|
81 | 68 | ||||||
The
associated liabilities are:
|
||||||||
Linked
contracts classified as insurance contracts
|
4,189 | 4,398 | ||||||
Linked
contracts classified as investment contracts
|
5,208 | 5,432 |
Accident
year
|
|||||||||||||||||||||||||||||||||||||
Insurance
claims – gross
|
2001
£m
|
2002
£m
|
2003
£m
|
2004
£m
|
2005
£m
|
2006
£m
|
2007
£m
|
2008
£m
|
Total
£m
|
||||||||||||||||||||||||||||
Estimate of
ultimate claims costs:
|
|||||||||||||||||||||||||||||||||||||
At end of
accident year
|
2,395 | 3,013 | 3,658 | 3,710 | 4,265 | 4,269 | 4,621 | 4,080 | 30,011 | ||||||||||||||||||||||||||||
One year
later
|
(70 | ) | 91 | (140 | ) | (186 | ) | (92 | ) | (275 | ) | (71 | ) | — | (743 | ) | |||||||||||||||||||||
Two years
later
|
20 | 1 | (106 | ) | (88 | ) | (147 | ) | (77 | ) | — | — | (397 | ) | |||||||||||||||||||||||
Three years
later
|
12 | (12 | ) | (55 | ) | (85 | ) | (60 | ) | — | — | — | (200 | ) | |||||||||||||||||||||||
Four years
later
|
(40 | ) | (17 | ) | (47 | ) | (31 | ) | — | — | — | — | (135 | ) | |||||||||||||||||||||||
Five years
later
|
(1 | ) | (19 | ) | (21 | ) | — | — | — | — | — | (41 | ) | ||||||||||||||||||||||||
Six years
later
|
(9 | ) | (11 | ) | — | — | — | — | — | — | (20 | ) | |||||||||||||||||||||||||
Seven years
later
|
6 | — | — | — | — | — | — | — | 6 | ||||||||||||||||||||||||||||
Current
estimate of cumulative claims
|
2,313 | 3,046 | 3,289 | 3,320 | 3,966 | 3,917 | 4,550 | 4,080 | 28,481 | ||||||||||||||||||||||||||||
Cumulative
payments to date
|
(2,235 | ) | (2,932 | ) | (3,060 | ) | (2,977 | ) | (3,442 | ) | (3,121 | ) | (3,393 | ) | (2,052 | ) | (23,212 | ) | |||||||||||||||||||
78 | 114 | 229 | 343 | 524 | 796 | 1,157 | 2,028 | 5,269 | |||||||||||||||||||||||||||||
Liability in
respect of prior years
|
91 | ||||||||||||||||||||||||||||||||||||
Claims
handling costs
|
118 | ||||||||||||||||||||||||||||||||||||
Gross general
insurance claims liability
|
5,478 |
Accident
year
|
||||||||||||||||||||||||||||||||||||
Insurance
claims – net of reinsurance
|
2001
£m
|
2002
£m
|
2003
£m
|
2004
£m
|
2005
£m
|
2006
£m
|
2007
£m
|
2008
£m
|
Total
£m
|
|||||||||||||||||||||||||||
Estimate of
ultimate claims costs:
|
||||||||||||||||||||||||||||||||||||
At end of
accident year
|
2,011 | 2,584 | 3,215 | 3,514 | 4,168 | 4,215 | 4,572 | 4,034 | 28,313 | |||||||||||||||||||||||||||
One year
later
|
(61 | ) | 59 | (106 | ) | (168 | ) | (67 | ) | (261 | ) | (90 | ) | — | (694 | ) | ||||||||||||||||||||
Two years
later
|
22 | (12 | ) | (103 | ) | (90 | ) | (161 | ) | (87 | ) | — | — | (431 | ) | |||||||||||||||||||||
Three years
later
|
13 | (3 | ) | (53 | ) | (81 | ) | (64 | ) | — | — | — | (188 | ) | ||||||||||||||||||||||
Four years
later
|
(41 | ) | (21 | ) | (44 | ) | (46 | ) | — | — | — | — | (152 | ) | ||||||||||||||||||||||
Five years
later
|
1 | (24 | ) | (23 | ) | — | — | — | — | — | (46 | ) | ||||||||||||||||||||||||
Six years
later
|
(19 | ) | (5 | ) | — | — | — | — | — | — | (24 | ) | ||||||||||||||||||||||||
Seven years
later
|
— | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Current
estimate of cumulative claims
|
1,926 | 2,578 | 2,886 | 3,129 | 3,876 | 3,867 | 4,482 | 4,034 | 26,778 | |||||||||||||||||||||||||||
Cumulative
payments to date
|
(1,873 | ) | (2,492 | ) | (2,714 | ) | (2,835 | ) | (3,364 | ) | (3,085 | ) | (3,347 | ) | (2,032 | ) | (21,742 | ) | ||||||||||||||||||
53 | 86 | 172 | 294 | 512 | 782 | 1,135 | 2,002 | 5,036 | ||||||||||||||||||||||||||||
Liability in
respect of prior years
|
42 | |||||||||||||||||||||||||||||||||||
Claims
handling costs
|
113 | |||||||||||||||||||||||||||||||||||
Net general
insurance claims liability
|
5,191 |
2008
|
2007
|
2006
|
|||||||||||||||||||||||||||
Earned
premiums
£m
|
Claims
incurred
£m
|
Loss
ratio
%
|
Earned
premiums
£m
|
Loss
ratio
%
|
Earned
premiums
£m
|
Loss
ratio
%
|
|||||||||||||||||||||||
Residential
property
|
Gross
|
1,103 | 529 | 48 | 1,087 | 82 | 1,121 | 56 | |||||||||||||||||||||
Net
|
1,034 | 529 | 51 | 1,020 | 86 | 1,061 | 59 | ||||||||||||||||||||||
Personal
motor
|
Gross
|
3,173 | 2,679 | 84 | 3,254 | 80 | 3,384 | 84 | |||||||||||||||||||||
Net
|
3,075 | 2,565 | 83 | 3,161 | 81 | 3,279 | 85 | ||||||||||||||||||||||
Commercial
property
|
Gross
|
194 | 79 | 41 | 211 | 55 | 218 | 37 | |||||||||||||||||||||
Net
|
174 | 80 | 46 | 191 | 60 | 198 | 38 | ||||||||||||||||||||||
Commercial
motor
|
Gross
|
143 | 130 | 91 | 142 | 75 | 90 | 69 | |||||||||||||||||||||
Net
|
141 | 128 | 91 | 133 | 80 | 88 | 68 | ||||||||||||||||||||||
Other
|
Gross
|
994 | 422 | 42 | 851 | 40 | 842 | 47 | |||||||||||||||||||||
Net
|
828 | 426 | 51 | 839 | 41 | 833 | 49 | ||||||||||||||||||||||
Total
|
Gross
|
5,607 | 3,839 | 68 | 5,545 | 73 | 5,655 | 71 | |||||||||||||||||||||
Net
|
5,252 | 3,728 | 71 | 5,344 | 75 | 5,459 | 73 |
Group
|
||||||||||||||||||||||||
0-3
months
£m
|
3-12
months
£m
|
1-3
years
£m
|
3-5
years
£m
|
5-10
years
£m
|
10-20
years
£m
|
|||||||||||||||||||
2008
|
623 | 1,645 | 1,899 | 903 | 487 | 53 | ||||||||||||||||||
2007
|
710 | 1,796 | 1,961 | 882 | 395 | 33 |
Assumptions
|
2008
|
2007
|
2006
|
|||||||||
Valuation
interest rate
|
||||||||||||
Term
assurance
|
2.50 | % | 3.00 | % | 3.00 | % | ||||||
Interest
|
2.50 | % | 3.00 | % | 3.00 | % | ||||||
Unit
growth
|
3.70 | % | 3.50 | % | 3.50 | % | ||||||
Expense
inflation
|
3.00 | % | 4.00 | % | 4.00 | % |
Mortality
|
||||||||||||
Male
non-smoker
|
723 | 810 | 517 | |||||||||
Male
smoker
|
1,590 | 1,830 | 983 | |||||||||
Female
non-smoker
|
568 | 460 | 278 | |||||||||
Female
smoker
|
1,277 | 1,310 | 618 |
Pre-2000
products – RSA
|
2008
per
annum
|
2007
per
annum
|
2006
per
annum
|
|||||||||
Lifestyle
protection plan
|
£29.30 | £25.18 | £28.96 | |||||||||
Mortgage
savings plan
|
£65.92 | £56.67 | £65.15 | |||||||||
Pre-2000
products – NatWest Life
|
||||||||||||
Term
assurances
|
£26.01 | £26.01 | £26.01 | |||||||||
Linked life
bonds
|
£26.01 | £23.17 | £23.17 | |||||||||
Post-2000
products
|
||||||||||||
Term
assurances
|
£23.17 | £23.16 | £23.16 | |||||||||
Guaranteed
bonds
|
£25.71 | £25.71 | £25.71 |
Sensitivity
factor
|
Description
of sensitivity factor applied
|
Interest rate
and investment return
|
Change in
market interest rates of ±1 %.
|
The test
allows consistently for similar changes to investment returns and
movements in the market value of backing fixed interest
securities.
|
|
Expenses
|
Increase in
maintenance expenses of 10%
|
Assurance
mortality/morbidity
|
Increase in
mortality/morbidity rates for assurance contracts of 5%
|
Annuitant
mortality
|
Reduction in
mortality rates for annuity contracts of
5%
|
Increase/(decrease)
in
profit and equity
|
||||||||
Risk
factor
|
2008
£m
|
2007
£m
|
||||||
Interest
rates
|
(11 | ) | (18 | ) | ||||
Interest
rates
|
11 | 15 | ||||||
Expenses
|
(7 | ) | (5 | ) | ||||
Assurance
mortality/morbidity
|
(9 | ) | (8 | ) |
Group
|
Company
|
|||||||||||||||
2008
£m
|
2007
£m
|
2008
£m
|
2007
£m
|
|||||||||||||
Dated loan
capital
|
30,162 | 23,065 | 7,421 | 5,585 | ||||||||||||
Undated loan
capital
|
11,697 | 9,866 | 1,071 | 781 | ||||||||||||
Preference
shares
|
2,194 | 1,686 | 1,822 | 1,377 | ||||||||||||
Trust
preferred securities
|
5,101 | 3,426 | — | — | ||||||||||||
49,154 | 38,043 | 10,314 | 7,743 |
Group
|
||||||||||||||||||||||||||||
2008
– final redemption
|
2009
£m
|
2010
£m
|
2011-2013
£m
|
2014-2018
£m
|
Thereafter
£m
|
Perpetual
£m
|
Total
£m
|
|||||||||||||||||||||
Sterling
|
192 | 15 | 176 | 1,458 | 370 | 6,287 | 8,498 | |||||||||||||||||||||
US
dollars
|
1,308 | 342 | 1,123 | 7,435 | 561 | 7,655 | 18,424 | |||||||||||||||||||||
Euro
|
1,865 | 1,378 | 1,991 | 7,923 | 1,957 | 4,087 | 19,201 | |||||||||||||||||||||
Other
|
29 | — | 7 | 2,284 | 34 | 677 | 3,031 | |||||||||||||||||||||
Total
|
3,394 | 1,735 | 3,297 | 19,100 | 2,922 | 18,706 | 49,154 |
Group
|
||||||||||||||||||||||||||||||||
2008
– call date
|
Currently
£m
|
2009
£m
|
2010
£m
|
2011-2013
£m
|
2014-2018
£m
|
Thereafter
£m
|
Perpetual
£m
|
Total
£m
|
||||||||||||||||||||||||
Sterling
|
— | 192 | 752 | 1,039 | 2,729 | 3,615 | 171 | 8,498 | ||||||||||||||||||||||||
US
dollars
|
1,833 | 3,247 | 2,601 | 4,814 | 1,951 | 2,053 | 1,925 | 18,424 | ||||||||||||||||||||||||
Euro
|
— | 2,351 | 3,137 | 5,699 | 7,021 | 942 | 51 | 19,201 | ||||||||||||||||||||||||
Other
|
— | 500 | 405 | 922 | 954 | 250 | — | 3,031 | ||||||||||||||||||||||||
Total
|
1,833 | 6,290 | 6,895 | 12,474 | 12,655 | 6,860 | 2,147 | 49,154 |
Group
|
||||||||||||||||||||||||||||
2007
– final redemption
|
2008
£m
|
2009
£m
|
2010-2012
£m
|
2013-2017
£m
|
Thereafter
£m
|
Perpetual
£m
|
Total
|
|||||||||||||||||||||
Sterling
|
194 | — | 34 | 1,405 | 389 | 5,818 | 7,840 | |||||||||||||||||||||
US
dollars
|
903 | 1,540 | 620 | 5,477 | 743 | 3,985 | 13,268 | |||||||||||||||||||||
Euro
|
764 | 1,312 | 1,405 | 5,711 | 1,674 | 3,164 | 14,030 | |||||||||||||||||||||
Other
|
35 | — | 6 | 2,076 | 325 | 463 | 2,905 | |||||||||||||||||||||
Total
|
1,896 | 2,852 | 2,065 | 14,669 | 3,131 | 13,430 | 38,043 |
Group
|
||||||||||||||||||||||||||||||||
2007
– call date
|
Currently
£m
|
2008
£m
|
2009
£m
|
2010-2012
£m
|
2013-2017
£m
|
Thereafter
£m
|
Perpetual
£m
|
Total
£m
|
||||||||||||||||||||||||
Sterling
|
— | 194 | — | 1,497 | 2,456 | 3,527 | 166 | 7,840 | ||||||||||||||||||||||||
US
dollars
|
1,347 | 1,492 | 2,585 | 4,485 | 1,678 | 1,681 | — | 13,268 | ||||||||||||||||||||||||
Euro
|
— | 1,612 | 1,685 | 4,992 | 5,091 | 611 | 39 | 14,030 | ||||||||||||||||||||||||
Other
|
— | 35 | 431 | 843 | 1,468 | 128 | — | 2,905 | ||||||||||||||||||||||||
Total
|
1,347 | 3,333 | 4,701 | 11,817 | 10,693 | 5,947 | 205 | 38,043 |
Company
|
||||||||||||||||||||||||||||
2008
– final redemption
|
2009
£m
|
2010
£m
|
2011-2013
£m
|
2014-2018
£m
|
Thereafter
£m
|
Perpetual
£m
|
Total
£m
|
|||||||||||||||||||||
Sterling
|
9 | — | — | — | 400 | 200 | 609 | |||||||||||||||||||||
US
dollars
|
415 | — | 717 | 1,381 | 2,863 | 2,661 | 8,037 | |||||||||||||||||||||
Euro
|
— | — | — | — | 1,668 | — | 1,668 | |||||||||||||||||||||
Total
|
424 | — | 717 | 1,381 | 4,931 | 2,861 | 10,314 |
Company
|
||||||||||||||||||||||||||||||||
2008
– call date
|
Currently
£m
|
2009
£m
|
2010
£m
|
2011-2013
£m
|
2014-2018
£m
|
Thereafter
£m
|
Perpetual
£m
|
Total
£m
|
||||||||||||||||||||||||
Sterling
|
— | 9 | 199 | — | 400 | — | 1 | 609 | ||||||||||||||||||||||||
US
dollars
|
582 | 1,511 | 682 | 1,296 | 2,710 | 1,256 | — | 8,037 | ||||||||||||||||||||||||
Euro
|
— | — | — | 1,190 | 478 | — | — | 1,668 | ||||||||||||||||||||||||
Total
|
582 | 1,520 | 881 | 2,486 | 3,588 | 1,256 | 1 | 10,314 |
Company
|
||||||||||||||||||||||||||||
2007
– final redemption
|
2008
£m
|
2009
£m
|
2010-2012
£m
|
2013-2017
£m
|
Thereafter
£m
|
Perpetual
£m
|
Total
£m
|
|||||||||||||||||||||
Sterling
|
13 | — | — | — | 399 | 199 | 611 | |||||||||||||||||||||
US
dollars
|
61 | 199 | 148 | 1,204 | 2,259 | 1,935 | 5,806 | |||||||||||||||||||||
Euro
|
45 | — | — | — | 1,281 | — | 1,326 | |||||||||||||||||||||
Total
|
119 | 199 | 148 | 1,204 | 3,939 | 2,134 | 7,743 |
Company
|
||||||||||||||||||||||||||||||||
2007
– call date
|
Currently
£m
|
2008
£m
|
2009
£m
|
2010-2012
£m
|
2013-2017
£m
|
Thereafter
£m
|
Perpetual
£m
|
Total
£m
|
||||||||||||||||||||||||
Sterling
|
— | 13 | — | 198 | 399 | — | 1 | 611 | ||||||||||||||||||||||||
US
dollars
|
425 | 435 | 620 | 643 | 2,594 | 1,089 | — | 5,806 | ||||||||||||||||||||||||
Euro
|
— | 45 | — | 914 | 367 | — | — | 1,326 | ||||||||||||||||||||||||
Total
|
425 | 493 | 620 | 1,755 | 3,360 | 1,089 | 1 | 7,743 |
2008
£m
|
2007
£m
|
|||||||
The
company
|
||||||||
US$400
million 6.4% subordinated notes 2009 (1)
|
278 | 202 | ||||||
US$300
million 6.375% subordinated notes 2011 (1)
|
231 | 163 | ||||||
US$750
million 5% subordinated notes 2013 (1)
|
579 | 382 | ||||||
US$750
million 5% subordinated notes 2014 (1)
|
616 | 386 | ||||||
US$250
million 5% subordinated notes 2014 (1)
|
169 | 123 | ||||||
US$675
million 5.05% subordinated notes 2015 (1)
|
550 | 357 | ||||||
US$350
million 4.7% subordinated notes 2018 (1)
|
286 | 173 | ||||||
2,709 | * | 1,786 | * | |||||
The
Royal Bank of Scotland plc
|
||||||||
€255 million
5.25% subordinated notes 2008 (redeemed July 2008)
|
— | 192 | ||||||
€300 million
4.875% subordinated notes 2009
|
298 | 228 | ||||||
€1,000
million 6% subordinated notes 2013
|
1,083 | 790 | ||||||
US$50 million
floating rate subordinated notes 2013
|
36 | 26 | ||||||
€1,000
million floating rate subordinated notes 2013 (redeemed October
2008)
|
— | 744 | ||||||
€500 million
6% subordinated notes 2013
|
487 | 374 | ||||||
£150 million
10.5% subordinated bonds 2013 (2)
|
180 | 169 | ||||||
US$1,250
million floating rate subordinated notes 2014 (callable July
2009)
|
862 | 630 | ||||||
AUD590
million 6% subordinated notes 2014 (callable October 2009)
|
281 | 254 | ||||||
AUD410
million floating rate subordinated notes 2014 (callable October
2009)
|
195 | 182 | ||||||
CAD700
million 4.25% subordinated notes 2015 (callable March
2010)
|
409 | 358 | ||||||
£250 million
9.625% subordinated bonds 2015
|
311 | 286 | ||||||
US$750
million floating rate subordinated notes 2015 (callable September
2010)
|
513 | 374 | ||||||
€750 million
floating rate subordinated notes 2015
|
783 | 564 | ||||||
CHF400
million 2.375% subordinated notes 2015
|
257 | 166 | ||||||
CHF100
million 2.375% subordinated notes 2015
|
72 | 41 | ||||||
CHF200
million 2.375% subordinated notes 2015
|
125 | 86 | ||||||
US$500
million floating rate subordinated notes 2016 (callable October
2011)
|
346 | 252 | ||||||
US$1,500
million floating rate subordinated notes 2016 (callable April
2011)
|
1,038 | 757 | ||||||
€500 million
4.5% subordinated 2016 (callable January 2011)
|
511 | 379 | ||||||
CHF200
million 2.75% subordinated notes 2017 (callable December
2012)
|
129 | 89 | ||||||
€100 million
floating rate subordinated notes 2017
|
97 | 73 | ||||||
€500 million
floating rate subordinated notes 2017 (callable June 2012)
|
482 | 371 | ||||||
€750 million
4.35% subordinated notes 2017 (callable January 2017)
|
770 | 548 | ||||||
AUD450
million 6.5% subordinated notes 2017 (callable February
2012)
|
217 | 202 | ||||||
AUD450
million floating rate subordinated notes 2017 (callable February
2012)
|
214 | 199 | ||||||
US$1,500
million floating rate subordinated callable step up
|
||||||||
notes 2017
(callable August 2012)
|
1,029 | 752 | ||||||
€2,000
million 6.93% subordinated notes 2018 (issued April 2008; callable April
2018)
|
2,136 | — | ||||||
US$125.6
million floating rate subordinated notes 2020
|
87 | 64 | ||||||
€1,000
million 4.625% subordinated notes 2021 (callable September
2016)
|
1,019 | 724 | ||||||
€300 million
CMS linked floating rate subordinated notes 2022
|
303 | 228 | ||||||
€144.4
million floating rate subordinated notes 2022 (issued June 2008; callable
June 2022)
|
152 | — | ||||||
National
Westminster Bank Plc
|
||||||||
US$1,000
million 7.375% subordinated notes 2009
|
697 | 507 | ||||||
€600 million
6% subordinated notes 2010
|
623 | 474 | ||||||
€500 million
5.125% subordinated notes 2011
|
488 | 376 | ||||||
£300 million
7.875% subordinated notes 2015
|
379 | 349 | ||||||
£300 million
6.5% subordinated notes 2021
|
376 | 330 | ||||||
Charter
One Financial, Inc
|
||||||||
US$400
million 6.375% subordinated notes 2012
|
287 | 212 | ||||||
Greenwich
Capital Holdings, Inc
|
||||||||
US$170
million subordinated loan capital floating rate notes 2009
|
116 | 85 | ||||||
US$100
million 5.575% senior subordinated revolving credit 2009
|
69 | 50 | ||||||
US$500
million subordinated loan capital floating rate notes 2010 (callable on
any interest payment date)
|
342 | 249 | ||||||
First
Active Plc
|
||||||||
£60 million
6.375% subordinated bonds 2018 (callable April 2013)
|
66 | 65 |
2008
£m
|
2007
£m
|
|||||||
Other
minority interest subordinated issues
|
16 | 16 | ||||||
ABN
AMRO and subsidiaries
|
||||||||
€113 million
7.50% subordinated notes 2008 (redeemed January 2008)
|
— | 83 | ||||||
€182 million
6.00% subordinated notes 2009
|
169 | 132 | ||||||
€182 million
6.13% subordinated notes 2009
|
165 | 127 | ||||||
€1,150
million 4.63% subordinated notes 2009
|
1,104 | 848 | ||||||
€250 million
4.70% CMS linked subordinated notes 2019
|
195 | 131 | ||||||
€800 million
6.25% subordinated notes 2010
|
795 | 598 | ||||||
€100 million
5.13% flip flop Bermudan callable subordinated notes 2017 (callable
December 2012)
|
89 | 75 | ||||||
€500 million
floating rate Bermudan callable subordinated lower tier 2 notes 2018
(callable May 2013)
|
455 | 350 | ||||||
€1,000
million floating rate Bermudan callable subordinated lower tier 2 notes
2016 (callable September 2011)
|
923 | 710 | ||||||
€13 million
zero coupon subordinated notes 2029 (callable June 2009)
|
8 | 2 | ||||||
€82 million
floating rate subordinated notes 2017
|
72 | 55 | ||||||
€103 million
floating rate subordinated lower tier 2 notes 2020
|
89 | 68 | ||||||
€170 million
floating rate sinkable subordinated notes 2041
|
205 | 184 | ||||||
€15 million
CMS linked floating rate subordinated lower tier 2 notes
2020
|
10 | 11 | ||||||
€1,500
million floating rate Bermudan callable subordinated lower tier 2 notes
2015 (callable June 2010)
|
1,419 | 1,087 | ||||||
€5 million
floating rate Bermudan callable subordinated lower tier 2 notes 2015
(callable October 2010)
|
5 | 4 | ||||||
€65 million
floating rate Bermudan callable subordinated lower tier 2 notes 2015
(callable October 2010)
|
62 | 48 | ||||||
US$12 million
floating rate subordinated notes 2008 (redeemed June 2008)
|
— | 6 | ||||||
US$12 million
floating rate subordinated notes 2008 (redeemed June 2008)
|
— | 6 | ||||||
US$165
million 6.14% subordinated notes 2019
|
152 | 94 | ||||||
US$72 million
5.98% subordinated notes 2019
|
49 | 7 | ||||||
US$500
million 4.65% subordinated notes 2018
|
359 | 214 | ||||||
US$500
million floating rate Bermudan callable subordinated notes 2013 (redeemed
September 2008)
|
— | 232 | ||||||
US$1,500
million floating rate Bermudan callable subordinated notes 2015 (callable
March 2010)
|
982 | 717 | ||||||
US$100
million floating rate Bermudan callable subordinated lower tier 2 notes
2015 (callable October 2010)
|
68 | 50 | ||||||
US$36 million
floating rate Bermudan callable subordinated lower tier 2 notes 2015
(callable October 2010)
|
25 | 18 | ||||||
US$1,000
million floating rate Bermudan callable subordinated lower tier 2 notes
2017 (callable January 2012)
|
661 | 479 | ||||||
AUD575
million 6.50% Bermudan callable subordinated lower tier 2 notes 2018
(callable May 2013)
|
286 | 231 | ||||||
AUD175
million 7.46% Bermudan callable subordinated lower tier 2 notes 2018
(callable May 2013)
|
79 | 73 | ||||||
€26 million
7.42% subordinated notes 2016
|
28 | 20 | ||||||
€7 million
7.38% subordinated notes 2016
|
8 | 6 | ||||||
€256 million
5.25% subordinated notes 2008 (redeemed July 2008)
|
— | 190 | ||||||
€13 million
floating rate subordinated notes 2008 (redeemed June 2008)
|
— | 9 | ||||||
£42 million
8.18% subordinated notes 2010
|
15 | 19 | ||||||
£25 million
9.18% amortising MTN subordinated lower tier 2 notes 2011
|
9 | 15 | ||||||
£750 million
5% Bermudan callable subordinated upper tier 2 notes 2016
|
728 | 642 | ||||||
US$250
million 7.75% subordinated notes 2023
|
173 | 127 | ||||||
US$150
million 7.13% subordinated notes 2093
|
104 | 76 | ||||||
US$250
million 7.00% subordinated notes 2008 (redeemed April
2008)
|
— | 127 | ||||||
US$68 million
floating rate subordinated notes 2009 (6)
|
— | 34 | ||||||
US$12 million
floating rate subordinated notes 2009 (6)
|
— | 6 | ||||||
BRL50 million
floating rate subordinated notes 2013 (6)
|
— | 14 | ||||||
BRL250
million floating rate subordinated notes 2013 (6)
|
— | 71 | ||||||
BRL250
million floating rate subordinated notes 2014 (6)
|
— | 71 | ||||||
BRL885
million floating rate subordinated notes 2014 (6)
|
— | 251 | ||||||
BRL300
million floating rate subordinated notes 2014 (6)
|
— | 85 | ||||||
PKR0.80
million floating rate subordinated notes 2012
|
7 | 6 | ||||||
MYR200
million subordinated notes 2017
|
40 | 30 | ||||||
TRY60 million
subordinated notes
|
34 | 25 | ||||||
30,162 | 23,065 |
*
|
In addition
the company has issued 0.5 million subordinated loan notes of €1,000 each,
1.95 million subordinated loan notes of US$1,000 each and 0.4 million
subordinated loan notes of £1,000 each. These loan notes are included in
the company balance sheet as loan capital but are reclassified as minority
interest Trust Preferred Securities on consolidation (see Note
26).
|
(1)
|
On-lent to The
Royal Bank of Scotland plc on a subordinated
basis.
|
(2)
|
Unconditionally
guaranteed by the company.
|
(3)
|
In the event
of certain changes in tax laws, dated loan capital issues may be redeemed
in whole, but not in part, at the option of the issuer, at the principal
amount thereof plus accrued interest, subject to prior regulatory
approval.
|
(4)
|
Except as
stated above, claims in respect of the Group’s dated loan capital are
subordinated to the claims of other creditors. None of the Group’s dated
loan capital is secured.
|
(5)
|
Interest on
all floating rate subordinated notes is calculated by reference to market
rates.
|
(6)
|
Transferred to
Banco Santander S.A in July 2008.
|
2008
£m
|
2007
£m
|
|||||||
The
company
|
||||||||
US$350
million undated floating rate primary capital notes (callable on any
interest payment date) (1)
|
240 | 175 | ||||||
US$1,200
million 7.648% perpetual regulatory tier one securities (callable
September 2031) (1, 2)
|
831 | 606 | ||||||
1,071 | 781 | |||||||
The
Royal Bank of Scotland plc
|
||||||||
£150 million
5.625% undated subordinated notes (callable June 2032)
|
144 | 144 | ||||||
£175 million
7.375% undated subordinated notes (callable August 2010)
|
190 | 183 | ||||||
€152 million
5.875% undated subordinated notes (redeemed October 2008)
|
— | 114 | ||||||
£350 million
6.25% undated subordinated notes (callable December 2012)
|
380 | 354 | ||||||
£500 million
6% undated subordinated notes (callable September 2014)
|
565 | 517 | ||||||
€500 million
5.125% undated subordinated notes (callable July 2014)
|
516 | 371 | ||||||
€1,000
million floating rate undated subordinated notes (callable July
2014)
|
966 | 742 | ||||||
£500 million
5.125% undated subordinated notes (callable March 2016)
|
556 | 499 | ||||||
£200 million
5.625% subordinated upper tier 2 notes (callable September
2026)
|
210 | 210 | ||||||
£600 million
5.5% undated subordinated notes (callable December 2019)
|
677 | 595 | ||||||
£500 million
6.2% undated subordinated notes (callable March 2022)
|
614 | 543 | ||||||
£200 million
9.5% undated subordinated bonds (callable August 2018) (3)
|
253 | 228 | ||||||
£400 million
5.625% subordinated upper tier 2 notes (callable September
2026)
|
397 | 397 | ||||||
£300 million
5.625% undated subordinated notes (callable September
2026)
|
431 | 318 | ||||||
£350 million
5.625% undated subordinated notes (callable June 2032)
|
364 | 363 | ||||||
£400 million
5% undated subordinated notes (callable March 2011)
|
424 | 402 | ||||||
JPY25 billion
2.605% undated subordinates notes (callable November 2034)
|
217 | 103 | ||||||
CAD700
million 5.37% fixed rate undated subordinated notes (callable May
2016)
|
464 | 363 | ||||||
National
Westminster Bank Plc
|
||||||||
US$500
million primary capital floating rate notes, Series A (callable on any
interest payment date)
|
343 | 251 | ||||||
US$500
million primary capital floating rate notes, Series B (callable on any
interest payment date)
|
347 | 256 | ||||||
US$500
million primary capital floating rate notes, Series C (callable on any
interest payment date)
|
346 | 255 | ||||||
€400 million
6.625% fixed/floating rate undated subordinated notes (callable October
2009)
|
388 | 303 | ||||||
€100 million
floating rate undated step-up notes (callable October
2009)
|
97 | 74 | ||||||
£325 million
7.625% undated subordinated step-up notes (callable January
2010)
|
363 | 357 | ||||||
£200 million
7.125% undated subordinated step-up notes (callable October
2022)
|
201 | 205 | ||||||
£200 million
11.5% undated subordinated notes (callable December 2022)
(4)
|
269 | 269 | ||||||
First
Active plc
|
||||||||
£20 million
11.75% perpetual tier two capital
|
26 | 23 | ||||||
€38 million
11.375% perpetual tier two capital
|
52 | 39 | ||||||
£1.3 million
floating rate perpetual tier two capital
|
2 | 2 | ||||||
ABN
AMRO and subsidiaries
|
||||||||
€9 million
4.650% perpetual convertible financing preference shares (redeemed October
2008)
|
— | 7 | ||||||
€1,000
million 4.310% perpetual Bermudan callable subordinated tier 1 notes
(callable March 2016)
|
824 | 598 | ||||||
11,697 | 9,866 |
(1)
|
On-lent to The
Royal Bank of Scotland plc on a subordinated
basis.
|
(2)
|
The company
can satisfy interest payment obligations by issuing sufficient ordinary
shares to appointed Trustees to enable them, on selling these shares, to
settle the interest payment.
|
(3)
|
Guaranteed by
the company.
|
(4)
|
Exchangeable
at the option of the issuer into 200 million 8.392% (gross) non-cumulative
preference shares of £1 each of National Westminster Bank Plc at any
time.
|
(5)
|
Except as
stated above, claims in respect of the Group’s undated loan capital are
subordinated to the claims of other creditors. None of the Group’s undated
loan capital is secured.
|
(6)
|
In the event
of certain changes in tax laws, undated loan capital issues may be
redeemed in whole, but not in part, at the option of the Group, at the
principal amount thereof plus accrued interest, subject to prior
regulatory approval.
|
(7)
|
Interest on
all floating rate subordinated notes is calculated by reference to market
rates.
|
2008
£m
|
2007
£m
|
|||||||
The
company
|
||||||||
Non-cumulative
preference shares of US$0.01 (1)
|
||||||||
Series F
US$200 million 7.65% (redeemable at option of issuer)
|
137 | 100 | ||||||
Series H
US$300 million 7.25% (redeemable at option of issuer)
|
205 | 150 | ||||||
Series L
US$850 million 5.75% (redeemable September 2009)
|
582 | 421 | ||||||
Non-cumulative
convertible preference shares of US$0.01 (1)
|
||||||||
Series 1
US$1,000 million 9.118% (redeemable March 2010)
|
698 | 510 | ||||||
Non-cumulative
convertible preference shares of £0.01 (1)
|
||||||||
Series 1 £200
million 7.387% (redeemable December 2010)
|
211 | 201 | ||||||
Cumulative
preference shares of £1
|
||||||||
£0.5 million
11 % and £0.4 million 5.5% (non-redeemable)
|
1 | 1 | ||||||
1,834 | 1,383 | |||||||
National
Westminster Bank Plc
|
||||||||
Non-cumulative
preference shares of £1
|
||||||||
Series A £140
million 9% (non-redeemable)
|
145 | 143 | ||||||
Non-cumulative
preference shares of US$25
|
||||||||
Series C
US$300 million 7.7628% (2)
|
215 | 160 | ||||||
2,194 | 1,686 |
(1)
|
Further
details of the contractual terms of the preference shares are given in
Note 27 on page 229.
|
(2)
|
Series C
preference shares each carry a gross dividend of 8.625% inclusive of
associated tax credit. Redeemable at the option of the issuer at
par.
|
2008
£m
|
2007
£m
|
|||||||
€1,250
million 6.467% (redeemable June 2012) (1)
|
1,325 | 979 | ||||||
US$750
million 6.8% (redeemable March 2008) (1)
|
514 | 374 | ||||||
US$850
million 4.709% (redeemable July 2013) (1)
|
640 | 421 | ||||||
US$650
million 6.425% (redeemable January 2034) (1)
|
677 | 344 | ||||||
ABN
AMRO and subsidiaries
|
||||||||
US$1,285
million 6.03% Trust Preferred V
|
760 | 464 | ||||||
US$200
million 6.25% Trust Preferred VI
|
121 | 82 | ||||||
US$1,800
million 6.08% Trust Preferred VI I
|
1,064 | 762 | ||||||
5,101 | 3,426 |
|
Note:
|
(1)
|
The trust
preferred securities issued by subsidiaries have no maturity date and are
not redeemable at the option of the holders at any time. These securities
may, with the consent of the UK Financial Services Authority, be redeemed,
by the issuer on the dates specified above or on any interest payment date
thereafter. They may also be redeemed in whole, but not in part, upon the
occurrence of certain tax and regulatory events. The company classifies
its obligations to these subsidiaries as dated loan
capital.
|
ABN
AMRO
£m
|
Other
interests
£m
|
Total
£m
|
||||||||||
At 1 January
2007
|
— | 5,263 | 5,263 | |||||||||
Currency
translation and other adjustments
|
1,694 | 140 | 1,834 | |||||||||
Acquisition
of ABN AMRO
|
31,317 | 928 | 32,245 | |||||||||
Profit
attributable to minority interests
|
10 | 153 | 163 | |||||||||
Dividends
paid
|
— | (121 | ) | (121 | ) | |||||||
Losses
on available-for-sale securities, net of tax
|
(59 | ) | (505 | ) | (564 | ) | ||||||
Movements
in cash flow hedging reserves, net of tax
|
26 | — | 26 | |||||||||
Actuarial
gains recognised in retirement benefit schemes, net of tax
|
19 | — | 19 | |||||||||
Equity
raised
|
10 | 66 | 76 | |||||||||
Equity
withdrawn
|
(20 | ) | (533 | ) | (553 | ) | ||||||
At 31
December 2007
|
32,997 | 5,391 | 38,388 | |||||||||
Currency
translation and other adjustments
|
8,098 | 1,158 | 9,256 | |||||||||
Acquisition
of outstanding ABN AMRO ordinary shares
|
356 | — | 356 | |||||||||
(Loss)/profit
attributable to minority interests
|
(11,244 | ) | 412 | (10,832 | ) | |||||||
Dividends
paid
|
— | (285 | ) | (285 | ) | |||||||
Losses on
available-for-sale securities, net of tax
|
(144 | ) | (1,303 | ) | (1,447 | ) | ||||||
Movements in
cash flow hedging reserves, net of tax
|
(831 | ) | — | (831 | ) | |||||||
Actuarial
losses recognised in retirement benefit schemes, net of
tax
|
(478 | ) | — | (478 | ) | |||||||
Equity
raised
|
— | 1,071 | 1,071 | |||||||||
Equity
withdrawn
|
(12,571 | ) | (1,008 | ) | (13,579 | ) | ||||||
At 31
December 2008
|
16,183 | 5,436 | 21,619 |
2008
£m
|
2007
£m
|
|||||||
US$950
million 5.512% (redeemable September 2014)
|
529 | 529 | ||||||
US$1,000
million 3 month US$ LIBOR plus 0.80% (redeemable September
2014)
|
555 | 555 | ||||||
€500 million
4.243% (redeemable January 2016)
|
337 | 337 | ||||||
£400 million
5.6457% (redeemable June 2017)
|
400 | 400 | ||||||
1,821 | 1,821 |
(1)
|
The trust
preferred securities issued by subsidiaries have no maturity date and are
not redeemable at the option of the holders at any time. These securities
may, with the consent of the UK Financial Services Authority, be redeemed,
in whole or in part, by the issuer on the dates specified above or on any
interest payment date thereafter. They may also be redeemed in whole, but
not in part, upon the occurrence of certain tax and regulatory events. The
company classifies its obligations to these subsidiaries as dated loan
capital.
|
Allotted,
called up and fully paid
|
Authorised
|
|||||||||||||||||||
1
January
2008
£m
|
Issued
during
the year
£m
|
31
December
2008
£m
|
31
December
2008
£m
|
31
December
2007
£m
|
||||||||||||||||
Ordinary
shares of 25p
|
2,501 | 7,363 | 9,864 | 11,151 | 3,018 | |||||||||||||||
Non-voting
deferred shares of £0.01
|
27 | — | 27 | 323 | 323 | |||||||||||||||
Additional
Value Shares of £0.01
|
— | — | — | 27 | 27 | |||||||||||||||
Non-cumulative
preference shares of US$0.01
|
2 | — | 2 | 3 | 2 | |||||||||||||||
Non-cumulative
convertible preference shares of US$0.01
|
— | — | — | — | — | |||||||||||||||
Non-cumulative
preference shares of €0.01
|
— | — | — | — | — | |||||||||||||||
Non-cumulative
convertible preference shares of €0.01
|
— | — | — | — | — | |||||||||||||||
Non-cumulative
convertible preference shares of £0.25
|
— | — | — | 225 | 225 | |||||||||||||||
Non-cumulative
convertible preference shares of £0.01
|
— | — | — | — | — | |||||||||||||||
Cumulative
preference shares of £1
|
1 | — | 1 | 1 | 1 | |||||||||||||||
Non-cumulative
preference shares of £1
|
1 | 5 | 6 | 300 | 300 |
Allotted,
called up and fully paid
|
Authorised
|
|||||||||||||||||||||||
Number
of shares – thousands
|
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
||||||||||||||||||
Ordinary
shares of 25p
|
39,456,005 | 10,006,215 | 3,152,844 | 44,603,278 | 12,070,492 | 5,079,375 | ||||||||||||||||||
Non-voting
deferred shares of £0.01
|
2,660,556 | 2,660,556 | 2,660,556 | 32,300,000 | 32,300,000 | 32,300,000 | ||||||||||||||||||
Additional
Value Shares of £0.01
|
— | — | — | 2,700,000 | 2,700,000 | 2,700,000 | ||||||||||||||||||
Non-cumulative
preference shares of US$0.01
|
308,015 | 308,015 | 240,000 | 516,000 | 419,500 | 419,500 | ||||||||||||||||||
Non-cumulative
convertible preference shares of US$0.01
|
1,000 | 1,000 | 1,000 | 3,900 | 3,900 | 3,900 | ||||||||||||||||||
Non-cumulative
preference shares of €0.01
|
2,526 | 2,526 | 2,500 | 66,000 | 66,000 | 66,000 | ||||||||||||||||||
Non-cumulative
convertible preference shares of €0.01
|
— | — | — | 3,000 | 3,000 | 3,000 | ||||||||||||||||||
Non-cumulative
convertible preference shares of £0.25
|
— | — | — | 900,000 | 900,000 | 900,000 | ||||||||||||||||||
Non-cumulative
convertible preference shares of £0.01
|
200 | 200 | 200 | 1,000 | 1,000 | 1,000 | ||||||||||||||||||
Cumulative
preference shares of £1
|
900 | 900 | 900 | 900 | 900 | 900 | ||||||||||||||||||
Non-cumulative
preference shares of £1
|
5,750 | 750 | — | 300,000 | 300,000 | 300,000 |
Number
of shares - thousands
|
||||
At 1 January
2008
|
10,006,215 | |||
Shares issued
in respect of the rights issue
|
6,123,010 | |||
Shares issued
in respect of the capitalisation issue
|
403,468 | |||
Shares issued
in respect of the placing and open offer
|
22,909,776 | |||
Other shares
issued
|
13,536 | |||
At 31
December 2008
|
39,456,005 |
Class
of preference share
|
Number
of
shares
in issue
|
Interest
rate
|
Redemption
date on or
after
|
Redemption
price
per share
|
Debt
or equity(1)
|
Non-cumulative
preference shares of US$0.01
|
|||||
Series
F
|
8
million
|
7.65%
|
31 March
2007
|
US$25
|
Debt
|
Series
H
|
12
million
|
7.25%
|
31 March
2004
|
US$25
|
Debt
|
Series
L
|
34
million
|
5.75%
|
30 September
2009
|
US$25
|
Debt
|
Series
M
|
37
million
|
6.4%
|
30 September
2009
|
US$25
|
Equity
|
Series
N
|
40
million
|
6.35%
|
30 June
2010
|
US$25
|
Equity
|
Series
P
|
22
million
|
6.25%
|
31 December
2010
|
US$25
|
Equity
|
Series
Q
|
27
million
|
6.75%
|
30 June
2011
|
US$25
|
Equity
|
Series
R
|
26
million
|
6.125%
|
30 December
2011
|
US$25
|
Equity
|
Series
S
|
38
million
|
6.6%
|
30 June
2012
|
US$25
|
Equity
|
Series
T
|
64
million
|
7.25%
|
31 December
2012
|
US$25
|
Equity
|
Series
U
|
15,000
|
7.64%
|
29 September
2017
|
US$100,000
|
Equity
|
Non-cumulative
convertible preference shares of US$0.01
|
|||||
Series
1
|
1
million
|
9.118%
|
31 March
2010
|
US$1,000
|
Debt
|
Non-cumulative
preference shares of €0.01
|
|||||
Series
1
|
1.25
million
|
5.5%
|
31 December
2009
|
€1,000
|
Equity
|
Series
2
|
1.25
million
|
5.25%
|
30 June
2010
|
€1,000
|
Equity
|
Series
3
|
26,000
|
7.0916%
|
29 September
2017
|
€50,000
|
Equity
|
Non-cumulative
convertible preference shares of £0.01
|
|||||
Series
1
|
200,000
|
7.387%
|
31 December
2010
|
£1,000
|
Debt
|
Non-cumulative
preference shares of £1
|
|||||
Series
1
|
750,000
|
8.162%
|
5 October
2012
|
£1,000
|
Equity
|
Series
2
|
5
million
|
12%
|
2 December
2013
|
£1,000
|
Equity
|
(1)
|
Those
preference shares where the Group has an obligation to pay dividends are
classified as debt; those where distributions are discretionary are
classified as equity. The conversion rights attaching to the convertible
preference shares may result in the Group delivering a variable number of
equity shares to preference shareholders; these convertible preference
shares are treated as debt.
|
(2)
|
The whole of
each series of preference share is issued or redeemed at the same
time.
|
Group
|
Company
|
|||||||||||||||||||||||
2008
£m
|
2007
£m
|
2006
£m
|
2008
£m
|
2007
£m
|
2006
£m
|
|||||||||||||||||||
Called-up
share capital
|
||||||||||||||||||||||||
At 1
January
|
2,530 | 815 | 826 | 2,530 | 815 | 826 | ||||||||||||||||||
Ordinary
shares issued in respect of rights issue
|
1,531 | — | — | 1,531 | — | — | ||||||||||||||||||
Ordinary
shares issued in respect of capitalisation issue
|
101 | — | — | 101 | — | — | ||||||||||||||||||
Ordinary
shares issued in respect of placing and open offer
|
5,728 | — | — | 5,728 | — | — | ||||||||||||||||||
Preference
shares issued in respect of placing and open offer
|
5 | — | — | 5 | — | — | ||||||||||||||||||
Other shares
issued
|
3 | 139 | 2 | 3 | 139 | 2 | ||||||||||||||||||
Bonus issue
of ordinary shares
|
— | 1,576 | — | — | 1,576 | — | ||||||||||||||||||
Shares
repurchased
|
— | — | (13 | ) | — | — | (13 | ) | ||||||||||||||||
At 31
December
|
9,898 | 2,530 | 815 | 9,898 | 2,530 | 815 | ||||||||||||||||||
Paid-in
equity
|
||||||||||||||||||||||||
At 1
January
|
1,073 | — | — | 1,073 | — | — | ||||||||||||||||||
Securities
issued during the year
|
— | 1,073 | — | — | 1,073 | — | ||||||||||||||||||
At 31
December
|
1,073 | 1,073 | — | 1,073 | 1,073 | — | ||||||||||||||||||
Share
premium account
|
||||||||||||||||||||||||
At 1
January
|
17,322 | 12,482 | 11,777 | 17,322 | 12,482 | 11,777 | ||||||||||||||||||
Ordinary
shares issued in respect of rights issue,
|
||||||||||||||||||||||||
net of £246
million expenses
|
10,469 | — | — | 10,469 | — | — | ||||||||||||||||||
Ordinary
shares issued in respect of capitalisation issue
|
(101 | ) | — | — | (101 | ) | — | — | ||||||||||||||||
Expenses of
placing and open offer
|
(265 | ) | — | — | (265 | ) | — | — | ||||||||||||||||
Other shares
issued
|
46 | 6,257 | 815 | 46 | 6,257 | 815 | ||||||||||||||||||
Bonus issue
of ordinary shares
|
— | (1,576 | ) | — | — | (1,576 | ) | — | ||||||||||||||||
Redemption of
preference shares classified as debt
|
— | 159 | 271 | — | 159 | 271 | ||||||||||||||||||
Shares
repurchased
|
— | — | (381 | ) | — | — | (381 | ) | ||||||||||||||||
At 31
December
|
27,471 | 17,322 | 12,482 | 27,471 | 17,322 | 12,482 | ||||||||||||||||||
Merger
reserve
|
||||||||||||||||||||||||
At 1
January
|
10,881 | 10,881 | 10,881 | — | — | — | ||||||||||||||||||
Placing and
open offer
|
14,273 | — | — | 14,273 | — | — | ||||||||||||||||||
Transfer to
retained earnings
|
(14,273 | ) | — | — | (14,273 | ) | — | — | ||||||||||||||||
At 31
December
|
10,881 | 10,881 | 10,881 | — | — | — | ||||||||||||||||||
Available-for-sale
reserve
|
||||||||||||||||||||||||
At 1
January
|
1,032 | 1,528 | (73 | ) | — | — | — | |||||||||||||||||
Unrealised
(losses)/gains in the year
|
(6,808 | ) | (191 | ) | 2,609 | — | — | — | ||||||||||||||||
Realised
losses/(gains) in the year
|
842 | (513 | ) | (313 | ) | — | — | — | ||||||||||||||||
Tax
|
1,373 | 208 | (695 | ) | — | — | — | |||||||||||||||||
At 31
December
|
(3,561 | ) | 1,032 | 1,528 | — | — | — | |||||||||||||||||
Cash
flow hedging reserve
|
||||||||||||||||||||||||
At 1
January
|
(555 | ) | (149 | ) | 59 | (5 | ) | (7 | ) | (9 | ) | |||||||||||||
Amount
recognised in equity during the year
|
(603 | ) | (460 | ) | (109 | ) | — | — | — | |||||||||||||||
Amount
transferred from equity to earnings in the year (1)
|
198 | (138 | ) | (140 | ) | 2 | 3 | 3 | ||||||||||||||||
Tax
|
84 | 192 | 41 | (1 | ) | (1 | ) | (1 | ) | |||||||||||||||
At 31
December
|
(876 | ) | (555 | ) | (149 | ) | (4 | ) | (5 | ) | (7 | ) | ||||||||||||
Foreign
exchange reserve
|
||||||||||||||||||||||||
At 1
January
|
(426 | ) | (872 | ) | 469 | — | — | — | ||||||||||||||||
Retranslation
of net assets
|
11,970 | 1,339 | (2,159 | ) | — | — | — | |||||||||||||||||
Foreign
currency (losses)/gains on hedges of net assets (2)
|
(5,801 | ) | (963 | ) | 818 | — | — | — | ||||||||||||||||
Tax
|
642 | 70 | — | — | — | — | ||||||||||||||||||
At 31
December
|
6,385 | (426 | ) | (872 | ) | — | — | — | ||||||||||||||||
Capital
redemption reserve
|
||||||||||||||||||||||||
At 1
January
|
170 | 170 | 157 | 170 | 170 | 157 | ||||||||||||||||||
Shares
repurchased during the year
|
— | — | 13 | — | — | 13 | ||||||||||||||||||
At 31
December
|
170 | 170 | 170 | 170 | 170 | 170 |
(1)
|
Of the amount
transferred to earnings, £198 million (2007 – £138 million; 2006 – £140
million) was recorded in net interest income and nil (2007 and 2006 – nil)
in other operating income.
|
(2)
|
The hedging
instruments in the majority of the Group’s net investment hedges are
foreign currency borrowings, the effectiveness of these hedges is assessed
prospectively (and on an ongoing basis) by comparing expected (actual)
changes in the fair value of the currency net investments in foreign
operations and expected (actual) changes in the fair value of the external
currency liabilities (excluding accrued interest) attributable to changes
in the spot exchange rate between the currency of the investment and
sterling.
|
Group
|
Company
|
|||||||||||||||||||||||
2008
£m
|
2007
£m
|
2006
£m
|
2008
£m
|
2007
£m
|
2006
£m
|
|||||||||||||||||||
Retained
earnings
|
||||||||||||||||||||||||
At 1
January
|
21,072 | 15,487 | 11,346 | 3,787 | 4,737 | 4,794 | ||||||||||||||||||
(Loss)/profit
attributable to ordinary and equity preference
shareholders
|
(23,710 | ) | 7,549 | 6,393 | (9,602 | ) | 2,499 | 3,499 | ||||||||||||||||
Ordinary
dividends paid
|
(2,312 | ) | (3,044 | ) | (2,470 | ) | (2,312 | ) | (3,044 | ) | (2,470 | ) | ||||||||||||
Equity
preference dividends paid
|
(536 | ) | (246 | ) | (191 | ) | (536 | ) | (246 | ) | (191 | ) | ||||||||||||
Paid-in
equity dividends paid, net of tax
|
(60 | ) | — | — | (60 | ) | — | — | ||||||||||||||||
Shares
repurchased during the
year
|
— | — | (624 | ) | — | — | (624 | ) | ||||||||||||||||
Redemption of
preference shares classified as debt
|
— | (159 | ) | (271 | ) | — | (159 | ) | (271 | ) | ||||||||||||||
Transfer from
merger reserve
|
14,273 | — | — | 14,273 | — | — | ||||||||||||||||||
Actuarial
(losses)/gains recognised in retirement benefit schemes, net of tax
|
(1,335 | ) | 1,517 | 1,262 | — | — | — | |||||||||||||||||
Net cost of
shares bought and used to satisfy share-based payments
|
(19 | ) | (40 | ) | (38 | ) | — | — | ||||||||||||||||
Share-based
payments, net of tax
|
169 | 8 | 80 | — | — | — | ||||||||||||||||||
At 31
December
|
7,542 | 21,072 | 15,487 | 5,550 | 3,787 | 4,737 | ||||||||||||||||||
Own
shares held
|
||||||||||||||||||||||||
At 1
January
|
(61 | ) | (115 | ) | (7 | ) | — | — | (7 | ) | ||||||||||||||
Shares
purchased during the year
|
(64 | ) | (65 | ) | (254 | ) | — | — | — | |||||||||||||||
Shares issued
under employee share schemes
|
21 | 119 | 146 | — | — | 7 | ||||||||||||||||||
At 31
December
|
(104 | ) | (61 | ) | (115 | ) | — | — | — | |||||||||||||||
Owners’
equity at 31 December
|
58,879 | 53,038 | 40,227 | 44,158 | 24,877 | 18,197 |
Group
|
||||||||||||||||
Year
in which receipt or payment will occur
|
||||||||||||||||
2008
|
Within
1 year
£m
|
After
1 but within 5 years £m
|
After
5 year
£m
|
Total
£m
|
||||||||||||
Finance lease
assets:
|
||||||||||||||||
Amounts
receivable
|
1,485 | 6,112 | 12,567 | 20,164 | ||||||||||||
Present value
adjustment
|
(613 | ) | (2,004 | ) | (3,094 | ) | (5,711 | ) | ||||||||
Other
movements
|
(24 | ) | (128 | ) | (341 | ) | (493 | ) | ||||||||
Present value
amounts receivable
|
848 | 3,980 | 9,132 | 13,960 | ||||||||||||
Operating
lease assets:
|
||||||||||||||||
Future
minimum lease receivables
|
918 | 2,479 | 1,141 | 4,538 | ||||||||||||
Operating
lease obligations:
|
||||||||||||||||
Future
minimum lease payables:
|
||||||||||||||||
Premises
|
567 | 1,715 | 3,299 | 5,581 | ||||||||||||
Equipment
|
12 | 12 | — | 24 | ||||||||||||
579 | 1,727 | 3,299 | 5,605 | |||||||||||||
2007
|
||||||||||||||||
Finance lease
assets:
|
||||||||||||||||
Amounts
receivable
|
1,297 | 4,968 | 11,648 | 17,913 | ||||||||||||
Present value
adjustment
|
(390 | ) | (1,766 | ) | (3,187 | ) | (5,343 | ) | ||||||||
Other
movements
|
(23 | ) | (144 | ) | (288 | ) | (455 | ) | ||||||||
Present value
amounts receivable
|
884 | 3,058 | 8,173 | 12,115 | ||||||||||||
Operating
lease assets:
|
||||||||||||||||
Future
minimum lease receivables
|
1,073 | 3,046 | 1,473 | 5,592 | ||||||||||||
Operating
lease obligations:
|
||||||||||||||||
Future
minimum lease payables:
|
||||||||||||||||
Premises
|
350 | 1,210 | 3,017 | 4,577 | ||||||||||||
Equipment
|
9 | 14 | — | 23 | ||||||||||||
359 | 1,224 | 3,017 | 4,600 |
Group
|
||||||||
2008
£m
|
2007
£m
|
|||||||
Nature
of operating lease assets in balance sheet
|
||||||||
Transportation
|
5,883 | 6,859 | ||||||
Cars and
light commercial vehicles
|
1,199 | 1,390 | ||||||
Other
|
617 | 441 | ||||||
7,699 | 8,690 | |||||||
Amounts
recognised as income and expense
|
||||||||
Finance lease
receivables – contingent rental income
|
(37 | ) | (23 | ) | ||||
Operating
lease payables – minimum payments
|
566 | 322 | ||||||
Contracts
for future capital expenditure not provided for at the year
end
|
||||||||
Operating
leases
|
237 | 545 | ||||||
Finance
lease receivables
|
||||||||
Unearned
finance income
|
5,711 | 5,343 | ||||||
Accumulated
allowance for uncollectible minimum lease receivables
|
96 | 63 |
Year
in which residual value will be recovered
|
||||||||||||||||||||
2008
|
Within
1 year
£m
|
After
1 year but within 2 years
£m
|
After
2 years but within 5 years
£m
|
After
5 years
£m
|
Total
£m
|
|||||||||||||||
Operating
leases
|
||||||||||||||||||||
Transportation
|
794 | 130 | 1,701 | 2,103 | 4,728 | |||||||||||||||
Cars and
light commercial vehicles
|
577 | 195 | 182 | 8 | 962 | |||||||||||||||
Other
|
112 | 35 | 48 | 8 | 203 | |||||||||||||||
Finance
leases
|
24 | 29 | 99 | 341 | 493 | |||||||||||||||
1,507 | 389 | 2,030 | 2,460 | 6,386 | ||||||||||||||||
2007
|
||||||||||||||||||||
Operating
leases
|
||||||||||||||||||||
Transportation
|
485 | 253 | 1,762 | 2,505 | 5,005 | |||||||||||||||
Cars and
light commercial vehicles
|
331 | 467 | 118 | – | 916 | |||||||||||||||
Other
|
26 | 47 | 64 | 18 | 155 | |||||||||||||||
Finance
leases
|
23 | 29 | 115 | 288 | 455 | |||||||||||||||
865 | 796 | 2,059 | 2,811 | 6,531 |
Group
assets charged as security for liabilities
|
2008
£m
|
2007
£m
|
||||||
Loans and
advances to banks
|
13 | 753 | ||||||
Loans and
advances to customers
|
118,933 | 80,719 | ||||||
Debt
securities
|
15,490 | 29,709 | ||||||
Property,
plant and equipment
|
– | 935 | ||||||
Other
|
8 | 1,765 | ||||||
134,444 | 113,881 |
Liabilities
secured by charges on Group assets
|
2008
£m
|
2007
£m
|
||||||
Deposits by
banks
|
15,429 | 21,693 | ||||||
Customer
accounts
|
11,050 | 6,670 | ||||||
Debt
securities in issue
|
58,689 | 65,080 | ||||||
85,168 | 93,443 |
(1)
|
The table
above includes assets used as collateral for central bank liquidity
schemes.
|
2008
|
2007
|
|||||||||||||||
Asset
type
|
Assets
£m
|
Liabilities
£m
|
Assets
£m
|
Liabilities
£m
|
||||||||||||
Residential
mortgages
|
49,184 | 20,075 | 23,652 | 23,436 | ||||||||||||
Credit card
receivables
|
3,004 | 3,197 | 2,948 | 2,664 | ||||||||||||
Other
loans
|
1,679 | 1,071 | 1,703 | 1,149 | ||||||||||||
Commercial
paper conduits
|
36,395 | 35,835 | 32,613 | 31,193 | ||||||||||||
Finance lease
receivables
|
1,077 | 857 | 1,038 | 823 | ||||||||||||
91,339 | 61,035 | 61,954 | 59,265 |
Composition
of regulatory capital
|
Basel
II
2008
£m
|
Basel
I
2007
£m
|
||||||
Tier
1:
|
||||||||
Ordinary
shareholders’ equity
|
45,525 | 44,684 | ||||||
Minority
interests
|
21,619 | 38,388 | ||||||
Adjustment
for:
|
||||||||
– Goodwill
and other intangible assets
|
(20,049 | ) | (48,492 | ) | ||||
– Goodwill
and other intangible assets of discontinued businesses
|
– | (3,232 | ) | |||||
– Unrealised
losses on available-for-sale debt securities
|
3,687 | 630 | ||||||
– Reserves
arising on revaluation of property and unrealised gains on
available-for-sale equities
|
(984 | ) | (3,321 | ) | ||||
–
Reallocation of preference shares and innovative
securities
|
(1,813 | ) | (1,813 | ) | ||||
– Other
regulatory adjustments
|
(362 | ) | 480 | |||||
Core Tier 1
capital
|
47,623 | 27,324 | ||||||
Preference
shares
|
16,655 | 10,560 | ||||||
Innovative
Tier 1 securities
|
7,383 | 6,480 | ||||||
Tax on the
excess of expected losses over provisions
|
615 | n/a | ||||||
Tier 1
deductions
|
(2,429 | ) | n/a | |||||
Total Tier 1
capital
|
69,847 | 44,364 | ||||||
Tier
2:
|
||||||||
Reserves
arising on revaluation of property and unrealised gains on
available-for-sale equities
|
984 | 3,321 | ||||||
Collective
impairment allowances
|
666 | 2,582 | ||||||
Perpetual
subordinated debt
|
9,829 | 9,042 | ||||||
Term
subordinated debt
|
23,162 | 18,639 | ||||||
Minority and
other interests in Tier 2 capital
|
11 | 109 | ||||||
Tier 2
deductions
|
(2,429 | ) | n/a | |||||
Total Tier 2
capital
|
32,223 | 33,693 | ||||||
Tier
3
|
260 | 200 | ||||||
Supervisory
deductions:
|
||||||||
Unconsolidated
investments
|
4,044 | 4,297 | ||||||
Other
deductions
|
111 | 5,986 | ||||||
Total
deductions other than from Tier 1 capital
|
4,155 | 10,283 | ||||||
Total
regulatory capital
|
98,175 | 67,974 |
Group
|
||||||||||||||||||||||||
Less
than 1 year
£m
|
More
than 1 year but less than 3 years
£m
|
More
than 3 years but less than 5 years
£m
|
Over
5 years
£m
|
2008 £m |
2007 £m |
|||||||||||||||||||
Contingent
liabilities:
|
||||||||||||||||||||||||
Guarantees
and assets pledged as collateral security
|
29,350 | 7,738 | 2,898 | 9,276 | 49,262 | 46,441 | ||||||||||||||||||
Other
contingent liabilities
|
9,093 | 6,637 | 2,252 | 4,293 | 22,275 | 15,479 | ||||||||||||||||||
38,443 | 14,375 | 5,150 | 13,569 | 71,537 | 61,920 | |||||||||||||||||||
Commitments:
|
||||||||||||||||||||||||
Undrawn
formal standby facilities, credit lines and other commitments to
lend
|
||||||||||||||||||||||||
– less than
one year
|
166,572 | – | – | – | 166,572 | 181,914 | ||||||||||||||||||
– one year
and over
|
22,209 | 70,301 | 62,725 | 30,591 | 185,826 | 150,897 | ||||||||||||||||||
Other
commitments
|
6,715 | 309 | 1,210 | 1,092 | 9,326 | 5,368 | ||||||||||||||||||
195,496 | 70,610 | 63,935 | 31,683 | 361,724 | 338,179 |
Group
|
Company
|
|||||||||||||||||||||||
2008
£m
|
2007
£m
|
2006
£m
|
2008
£m
|
2007
£m
|
2006
£m
|
|||||||||||||||||||
Operating
(loss)/profit before tax
|
(40,836 | ) | 9,832 | 9,186 | (10,017 | ) | 2,372 | 3,486 | ||||||||||||||||
Operating
profit before tax on discontinued activities
|
4,208 | 68 | — | — | — | — | ||||||||||||||||||
(Increase)/decrease
in prepayments and accrued income
|
(921 | ) | (662 | ) | 322 | — | (1 | ) | — | |||||||||||||||
Interest on
subordinated liabilities
|
2,144 | 1,518 | 1,386 | 499 | 470 | 520 | ||||||||||||||||||
Increase/(decrease)
in accruals and deferred income
|
3,961 | (818 | ) | 515 | 7 | — | (27 | ) | ||||||||||||||||
Provisions
for impairment losses
|
8,072 | 1,968 | 1,877 | — | — | — | ||||||||||||||||||
Loans and
advances written-off net of recoveries
|
(2,829 | ) | (1,669 | ) | (1,626 | ) | — | — | — | |||||||||||||||
Unwind of
discount on impairment losses
|
(194 | ) | (164 | ) | (142 | ) | — | — | — | |||||||||||||||
Profit on
sale of property, plant and equipment
|
(167 | ) | (741 | ) | (216 | ) | — | — | — | |||||||||||||||
Profit on
sale of subsidiaries and associates
|
(943 | ) | (67 | ) | (44 | ) | (487 | ) | — | — | ||||||||||||||
Profit on
sale of securities
|
(342 | ) | (544 | ) | (369 | ) | — | — | — | |||||||||||||||
Charge for
defined benefit pension schemes
|
490 | 489 | 580 | — | — | — | ||||||||||||||||||
Cash
contribution to defined benefit pension schemes
|
(810 | ) | (599 | ) | (536 | ) | — | — | — | |||||||||||||||
Other
provisions utilised
|
(32 | ) | (211 | ) | (42 | ) | — | — | — | |||||||||||||||
Depreciation
and amortisation
|
3,154 | 1,932 | 1,678 | — | — | — | ||||||||||||||||||
Write down of
goodwill and other intangible assets
|
32,581 | — | — | — | — | — | ||||||||||||||||||
Write down of
investment in subsidiaries
|
— | — | — | 14,321 | — | — | ||||||||||||||||||
Elimination
of foreign exchange differences
|
(41,874 | ) | (10,282 | ) | 4,516 | 1,778 | (58 | ) | (22 | ) | ||||||||||||||
Elimination
of non-cash items on discontinued activities
|
592 | 62 | — | — | — | — | ||||||||||||||||||
Other
non-cash items
|
2,167 | (327 | ) | (1,395 | ) | 2 | 2 | 45 | ||||||||||||||||
Net cash
(outflow)/inflow from trading activities
|
(31,579 | ) | (215 | ) | 15,690 | 6,103 | 2,785 | 4,002 | ||||||||||||||||
(Increase)/decrease
in loans and advances to banks and customers
|
(5,469 | ) | (90,829 | ) | (44,525 | ) | (15,542 | ) | (8 | ) | 346 | |||||||||||||
Decrease/(increase)
in securities
|
75,964 | (26,167 | ) | (16,703 | ) | — | — | — | ||||||||||||||||
(Increase)/decrease
in other assets
|
(5,845 | ) | (384 | ) | 671 | (73 | ) | — | 2 | |||||||||||||||
(Increase)/decrease
in derivative assets
|
(708,607 | ) | (88,948 | ) | (18,616 | ) | (995 | ) | (173 | ) | 55 | |||||||||||||
Changes in
operating assets
|
(643,957 | ) | (206,328 | ) | (79,173 | ) | (16,610 | ) | (181 | ) | 403 | |||||||||||||
(Decrease)/increase
in deposits by banks and customers
|
(78,166 | ) | 81,645 | 63,091 | (4,064 | ) | 4,677 | (164 | ) | |||||||||||||||
(Decrease)/increase
in insurance liabilities
|
(186 | ) | 2,706 | 244 | — | — | — | |||||||||||||||||
Increase/(decrease)
in debt securities in issue
|
27,222 | 59,735 | (4,457 | ) | (1,794 | ) | 10,936 | (803 | ) | |||||||||||||||
(Decrease)/increase
in other liabilities
|
(8,869 | ) | (1,036 | ) | 935 | 32 | (7 | ) | 14 | |||||||||||||||
Increase in
derivative liabilities
|
699,601 | 83,466 | 19,272 | 182 | 137 | 42 | ||||||||||||||||||
(Decrease)/increase
in settlement balances and short positions
|
(37,864 | ) | 8,073 | 4,068 | — | — | — | |||||||||||||||||
Changes in
operating liabilities
|
601,738 | 234,589 | 83,153 | (5,644 | ) | 15,743 | (911 | ) | ||||||||||||||||
Total income
taxes (paid)/received
|
(1,540 | ) | (2,442 | ) | (2,229 | ) | 119 | 6 | 154 | |||||||||||||||
Net cash
(outflow)/inflow from operating activities
|
(75,338 | ) | 25,604 | 17,441 | (16,032 | ) | 18,353 | 3,648 |
Pre-acquisition
carrying amounts
£m
|
Disposal groups(1)
£m
|
Provisional fair value
adjustments(2)
£m
|
Amendments
to provisional fair value adjustments
£m
|
Recognised acquisition
values(2)
£m
|
||||||||||||||||
Cash and
balances at central banks
|
7,263 | (186 | ) | — | — | 7,077 | ||||||||||||||
Loans and
advances to banks
|
120,120 | (3,646 | ) | — | — | 116,474 | ||||||||||||||
Loans and
advances to customers
|
314,287 | (26,158 | ) | (1,843 | ) | (699 | ) | 285,587 | ||||||||||||
Treasury and
other eligible bills and debt and equity securities
|
166,018 | (3,804 | ) | — | — | 162,214 | ||||||||||||||
Derivatives
|
86,695 | (322 | ) | — | — | 86,373 | ||||||||||||||
Intangible
assets
|
4,239 | (3,522 | ) | 4,282 | 788 | 5,787 | ||||||||||||||
Property,
plant and equipment
|
2,062 | (747 | ) | 175 | (5 | ) | 1,485 | |||||||||||||
Other
assets
|
32,710 | (7 | ) | 1,357 | (180 | ) | 33,880 | |||||||||||||
Assets of
disposal groups(1)
|
2,987 | 38,392 | 787 | (98 | ) | 42,068 | ||||||||||||||
Deposits by
banks
|
(160,906 | ) | 2,808 | (321 | ) | 322 | (158,097 | ) | ||||||||||||
Customer
accounts
|
(253,583 | ) | 13,786 | (152 | ) | 2 | (239,947 | ) | ||||||||||||
Debt
securities in issue
|
(134,630 | ) | 5,937 | 776 | (551 | ) | (128,468 | ) | ||||||||||||
Settlement
balances and short positions
|
(44,748 | ) | 36 | — | — | (44,712 | ) | |||||||||||||
Derivatives
|
(85,491 | ) | 417 | — | — | (85,074 | ) | |||||||||||||
Subordinated
liabilities
|
(11,748 | ) | 868 | 685 | (61 | ) | (10,256 | ) | ||||||||||||
Other
liabilities
|
(21,268 | ) | 271 | (1,814 | ) | (114 | ) | (22,925 | ) | |||||||||||
Liabilities
of disposal groups (1)
|
(2,377 | ) | (24,123 | ) | – | – | (26,500 | ) | ||||||||||||
Net
identifiable assets and liabilities
|
21,630 | – | 3,932 | (596 | ) | 24,966 | ||||||||||||||
Minority
interests
|
(242 | ) | ||||||||||||||||||
Goodwill on
acquisition
|
23,851 | |||||||||||||||||||
Consideration
|
48,575 | |||||||||||||||||||
Satisfied
by:
|
||||||||||||||||||||
Issue of 531
million ordinary shares of the company
|
2,719 | |||||||||||||||||||
Cash
|
45,786 | |||||||||||||||||||
Fees and
expenses relating to the acquisition
|
70 | |||||||||||||||||||
Consideration
|
48,575 | |||||||||||||||||||
Net
cash:
|
||||||||||||||||||||
Cash
consideration
|
45,856 | |||||||||||||||||||
Cash
acquired
|
(60,093 | ) | ||||||||||||||||||
14,237 |
(1)
|
Banca
Antonveneta SpA. and ABN AMRO’s asset management business were identified
as disposal groups on the acquisition of ABN AMRO and sold during 2008. In
addition, under the terms of the Consortium and Shareholders’ Agreement,
consortium members other than the Group agreed to acquire, in due course,
various ABN AMRO businesses including operations in Brazil (sold 1 Juy
2008), the commercial and retail businesses in the Netherlands, the
private clients business and
Interbanca.
|
(2)
|
The initial
accounting for the acquisition was determined provisionally at 31 December
2007 because of its complexity and the limited time available between the
acquisition and the preparation of the 2007 financial statements. The
principal adjustments, excluding reclassifications, on finalising fair
values were:
|
(a)
|
The Group’s
methodology for calculating the fair value of trading financial
instruments produced values lower by £524 million than those recorded by
ABN AMRO;
|
(b)
|
Following
further work on identifying intangible assets, additional customer
relationship assets and core deposit intangibles of £724 million have been
recognised;
|
(c)
|
Net assets of
the Netherlands pension scheme have been reduced by £250
million.
|
(d)
|
The fair value
of private equity investments was reduced by £98 million based on
additional evidence provided by disposals in
2008;
|
(e)
|
The liability
for instruments issued by conduits should be increased by £366
million;
|
Group
|
||||||||||||
2008
£m
|
2007
£m
|
2006
£m
|
||||||||||
Fair value
given for businesses acquired
|
(1,810 | ) | (280 | ) | (21 | ) | ||||||
Cash and cash
equivalents acquired
|
— | 5 | — | |||||||||
Non-cash
consideration
|
(17 | ) | — | — | ||||||||
Net outflow
of cash in respect of purchases
|
(1,827 | ) | (275 | ) | (21 | ) | ||||||
Cash and cash
equivalents in businesses sold
|
— | 21 | 229 | |||||||||
Other assets
sold
|
739 | 16 | 36 | |||||||||
Non-cash
consideration
|
(103 | ) | (2 | ) | (1 | ) | ||||||
Profit on
disposal
|
943 | 67 | 44 | |||||||||
Net inflow of
cash in respect of disposals
|
1,579 | 102 | 308 | |||||||||
Dividends
received from joint ventures
|
89 | 11 | 29 | |||||||||
Cash
expenditure on intangible assets
|
2,411 | (435 | ) | (379 | ) | |||||||
Net
outflow
|
2,252 | (597 | ) | (63 | ) |
Group
|
Company
|
|||||||||||||||||||||||
2008
£m
|
2007
£m
|
2006
£m
|
2008
£m
|
2007
£m
|
2006
£m
|
|||||||||||||||||||
Interest
received
|
52,393 | 31,552 | 24,381 | 794 | 457 | 594 | ||||||||||||||||||
Interest
paid
|
(31,614 | ) | (18,407 | ) | (14,656 | ) | (1,325 | ) | (746 | ) | (632 | ) | ||||||||||||
20,779 | 13,145 | 9,725 | (531 | ) | (289 | ) | (38 | ) |
Group
|
Company
|
|||||||||||||||||||||||||||||||
Share
capital, share premium, paid-in equity and merger
reserve
|
Subordinated
liabilities
|
Share
capital, share premium, paid-in equity and merger
reserve
|
Subordinated
liabilities
|
|||||||||||||||||||||||||||||
2008
£m
|
2007
£m
|
2008
£m
|
2007
£m
|
2008
£m
|
2007
£m
|
2008
£m
|
2007
£m
|
|||||||||||||||||||||||||
At 1
January
|
31,806 | 24,178 | 38,043 | 27,654 | 20,925 | 13,297 | 7,743 | 8,194 | ||||||||||||||||||||||||
Issue of
ordinary shares
|
49 | 77 | 49 | 77 | ||||||||||||||||||||||||||||
Issue of
other equity securities
|
— | 4,673 | — | 4,673 | ||||||||||||||||||||||||||||
Placing and
open offer
|
19,741 | — | 19,741 | |||||||||||||||||||||||||||||
Rights
issue
|
12,000 | — | 12,000 | |||||||||||||||||||||||||||||
Net proceeds
from issue of subordinated liabilities
|
2,413 | 1,018 | — | |||||||||||||||||||||||||||||
Repayment of
subordinated liabilities
|
(1,727 | ) | (1,708 | ) | (469 | ) | ||||||||||||||||||||||||||
Net cash
inflow/(outflow) from financing
|
31,790 | 4,750 | 686 | (690 | ) | 31,790 | 4,750 | — | (469 | ) | ||||||||||||||||||||||
Acquisition
of subsidiaries
|
— | 2,719 | — | 10,256 | — | 2,719 | — | — | ||||||||||||||||||||||||
Transfer to
retained earnings
|
(14,273 | ) | — | — | — | (14,273 | ) | — | — | — | ||||||||||||||||||||||
Currency
translation and other adjustments
|
— | 159 | 10,425 | 823 | — | 159 | 2,571 | 18 | ||||||||||||||||||||||||
At 31
December
|
49,323 | 31,806 | 49,154 | 38,043 | 38,442 | 20,925 | 10,314 | 7,743 |
Group
|
Company
|
|||||||||||||||||||||||
2008
£m
|
2007
£m
|
2006
£m
|
2008
£m
|
2007
£m
|
2006
£m
|
|||||||||||||||||||
At 1
January
|
||||||||||||||||||||||||
—
cash
|
52,796 | 28,378 | 25,476 | 5 | 11 | 30 | ||||||||||||||||||
— cash
equivalents
|
96,159 | 43,273 | 27,073 | 1,568 | 646 | 1,096 | ||||||||||||||||||
148,955 | 71,651 | 52,549 | 1,573 | 657 | 1,126 | |||||||||||||||||||
Acquisition
of subsidiaries
|
— | 60,098 | — | — | — | — | ||||||||||||||||||
Disposal of
subsidiaries
|
(3,171 | ) | — | — | — | — | — | |||||||||||||||||
Net cash
(outflow)/inflow
|
(10,859 | ) | 17,206 | 19,102 | 3,496 | 916 | (469 | ) | ||||||||||||||||
At 31
December
|
134,925 | 148,955 | 71,651 | 5,069 | 1,573 | 657 | ||||||||||||||||||
Comprising:
|
||||||||||||||||||||||||
Cash and
balances at central banks
|
12,007 | 17,428 | 5,752 | — | — | — | ||||||||||||||||||
Treasury
bills and debt securities
|
15,623 | 6,818 | 1,596 | — | — | — | ||||||||||||||||||
Loans and
advances to banks
|
107,295 | 124,709 | 64,303 | 5,069 | 1,573 | 657 | ||||||||||||||||||
Cash and cash
equivalents
|
134,925 | 148,955 | 71,651 | 5,069 | 1,573 | 657 |
Group
|
||||||||||||||||||||||||||||
2008
|
Net
interest income
£m
|
Non-interest
income
£m
|
Total
£m
|
Operating
expenses
and
insurance claims
£m
|
Depreciation
and amortisation
£m
|
Impairment
losses
£m
|
Operating
(loss)/profit before tax
£m
|
|||||||||||||||||||||
UK
Retail
|
3,229 | 1,935 | 5,164 | (3,390 | ) | (2 | ) | (1,019 | ) | 753 | ||||||||||||||||||
UK
Corporate
|
2,344 | 1,179 | 3,523 | (1,408 | ) | (150 | ) | (321 | ) | 1,644 | ||||||||||||||||||
Wealth
|
588 | 486 | 1,074 | (688 | ) | (9 | ) | (16 | ) | 361 | ||||||||||||||||||
Global
Banking & Markets
|
2,357 | 1,321 | 3,678 | (4,155 | ) | (297 | ) | (541 | ) | (1,315 | ) | |||||||||||||||||
Global
Transaction Services
|
939 | 1,491 | 2,430 | (1,327 | ) | — | (48 | ) | 1,055 | |||||||||||||||||||
Ulster
Bank
|
708 | 331 | 1,039 | (715 | ) | — | (106 | ) | 218 | |||||||||||||||||||
US Retail
& Commercial
|
1,726 | 861 | 2,587 | (1,471 | ) | (151 | ) | (437 | ) | 528 | ||||||||||||||||||
RBS
Insurance
|
496 | 3,934 | 4,430 | (3,767 | ) | (37 | ) | (42 | ) | 584 | ||||||||||||||||||
Central
Items
|
1,712 | (1,200 | ) | 512 | 1,148 | (654 | ) | 18 | 1,024 | |||||||||||||||||||
Core | 14,099 | 10,338 | 24,437 | (15,773 | ) | (1,300 | ) | (2,512 | ) | 4,852 | ||||||||||||||||||
Non-Core
|
1,665 | (5,503 | ) | (3,838 | ) | (2,500 | ) | (532 | ) | (4,920 | ) | (11,790 | ) | |||||||||||||||
Group before RFS Holdings minority interest | 15,764 | 4,835 | 20,599 | (18,273 | ) | (1,832 | ) | (7,432 | ) | (6,938 | ) | |||||||||||||||||
RFS Holdings
minority interest
|
2,911 | 1,916 | 4,827 | (3,303 | ) | (843 | ) | (640 | ) | 41 | ||||||||||||||||||
Amortisation
of purchased intangible assets
|
— | — | — | — | (443 | ) | — | (443 | ) | |||||||||||||||||||
Integration
and restructuring costs
|
— | — | — | (1,321 | ) |
(36
|
) | — | (1,357 | ) | ||||||||||||||||||
Goodwill and
other intangibles write-downs
|
— | — | — | (32,581 | ) | — | — | (32,581 | ) | |||||||||||||||||||
Strategic disposals | — | 442 | 442 | — | — | — | 442 | |||||||||||||||||||||
18,675 | 7,193 | 25,868 | (55,478 | ) | (3,154 | ) | (8,072 | ) | (40,836 | ) |
Group
|
|||||||||||||||||||||||||||||
2007
|
Net
Interest Income
£m
|
Non-interest
income
£m
|
Total
£m
|
Operating
expenses and insurance claims
£m
|
Depreciation
and amortisation
£m
|
Impairment
losses
£m
|
Operating
(loss)/profit before tax
£m
|
||||||||||||||||||||||
UK
Retail
|
3,269 | 2,508 | 5,777 | (3,531 | ) | (6 | ) | (975 | ) | 1,265 | |||||||||||||||||||
UK
Corporate
|
2,193 | 1,152 | 3,345 | (1,339 | ) | (120 | ) | (178 | ) | 1,708 | |||||||||||||||||||
Wealth | 664 | 469 | 1,133 | (615 | ) | (11 | ) | (3 | ) | 504 | |||||||||||||||||||
Global
Banking & Markets
|
435 | 3,502 | 3,937 | (2,654 | ) | (133 | ) | (66 | ) | 1,084 | |||||||||||||||||||
Global Transaction
Services
|
647 | 1,150 | 1,797 | (888 | ) | — | (14 | ) | 895 | ||||||||||||||||||||
Ulster
Bank
|
659 | 328 | 987 | (619 | ) | (5 | ) | (46 | ) | 317 | |||||||||||||||||||
US Retail
& Commercial
|
1,613 | 801 | 2,414 | (1,312 | ) | (113 | ) | (246 | ) | 743 | |||||||||||||||||||
RBS
Insurance
|
514 | 4,060 | 4,574 | (3,987 | ) | (45 | ) | — | 542 | ||||||||||||||||||||
Central items
|
498 | 55 | 553 | 892 | (598 | ) | (3 | ) | 844 | ||||||||||||||||||||
Core | 10,492 | 14,025 | 24,517 | (14,053 | ) | (1,031 | ) | (1,531 | ) | 7,902 | |||||||||||||||||||
Non-Core
|
1,032 | 3,985 | 5,017 | (1,920 | ) | (561 | ) | (399 | ) | 2,137 | |||||||||||||||||||
Group before RFS Holdings minority interest | 11,524 | 18,010 | 29,534 | (15,973 | ) | (1,592 | ) | (1,930 | ) | 10,039 | |||||||||||||||||||
RFS Holdings
minority interest
|
545 | 287 | 832 | (573 | ) | (58 | ) | (38 | ) | 163 | |||||||||||||||||||
Amortisation
of purchased intangible assets
|
— | — | — | (40 | ) | (222 | ) | — | (262 | ) | |||||||||||||||||||
Integration and
restructuring costs
|
— | — | — | (48 | ) | (60 | ) | — | (108 | ) | |||||||||||||||||||
12,069 | 18,297 | 30,366 | (16,634 | ) | (1,932 | ) | (1,968 | ) | 9,832 |
Group
|
||||||||||||||||||||||||||||
2006
|
Net
interest income
£m
|
Non-interest
income
£m
|
Total
£m
|
Operating
expenses and insurance claims
£m
|
Depreciation
and amortisation £m
|
Impairment
losses
£m
|
Operating
(loss)/profit before tax £m |
|||||||||||||||||||||
UK
Retail
|
3,132 | 2,406 | 5,538 | (3,505 | ) | (7 | ) | (1,038 | ) | 988 | ||||||||||||||||||
UK
Corporate
|
2,268 | 1,059 | 3,327 | (1,180 | ) | (136 | ) | (181 | ) | 1,830 | ||||||||||||||||||
Wealth | 516 | 400 | 916 | (593 | ) | (6 | ) | (1 | ) | 316 | ||||||||||||||||||
Global
Banking & Markets
|
559 | 2,371 | 2,930 | (2,368 | ) | (59 | ) | (35 | ) | 468 | ||||||||||||||||||
Global
Transaction Services
|
458 | 1,059 | 1,517 | (753 | ) | (4 | ) | (4 | ) | 756 | ||||||||||||||||||
Ulster
Bank
|
582 | 283 | 865 | (528 | ) | (5 | ) | (34 | ) | 298 | ||||||||||||||||||
US Retail
& Commercial
|
1,773 | 903 | 2,676 | (1,357 | ) | (150 | ) | (149 | ) | 1,020 | ||||||||||||||||||
RBS
Insurance
|
424 | 4,178 | 4,602 | (3,928 | ) | (43 | ) | — | 631 | |||||||||||||||||||
Central
items
|
(185 | ) | (315 | ) | (500 | ) | 903 | (550 | ) | (9 | ) | (156 | ) | |||||||||||||||
Core | 9,527 | 12,344 | 21,871 | (13,309 | ) | (960 | ) | (1,451 | ) | 6,151 | ||||||||||||||||||
Non-Core
|
1,069 | 5,062 | 6,131 | (1,833 | ) | (608 | ) | (427 | ) | 3,263 | ||||||||||||||||||
Group before RFS Holdings minority interest | 10,596 | 17,406 | 28,002 | (15,142 | ) | (1,568 | ) | (1,878 | ) | 9,414 | ||||||||||||||||||
Amortisation
of purchased intangible assets
|
— | — | — | — | (94 | ) | — | (94 | ) | |||||||||||||||||||
Integration
and restructuring costs
|
— | — | — | (118 | ) | (16 | ) | — | (134 | ) | ||||||||||||||||||
10,596 | 17,406 | 28,002 | (15,260 | ) | (1,678 | ) | (1,878 | ) | 9,186 |
2008
|
2007
|
2006
|
|||||||||||||||||||||||||||||||||||
Total
Revenue
|
External
£m
|
Inter
Segment £m
|
Total
£m
|
External
£m
|
Inter
Segment £m
|
Total
£m
|
External
£m
|
Inter
Segment £m
|
Total
£m
|
||||||||||||||||||||||||||||
UK Retail
|
8,416 | 1,652 | 10,068 | 8,376 | 1,689 | 10,065 | 7,768 | 1,442 | 9,210 | ||||||||||||||||||||||||||||
UK Corporate
|
7,798 | 92 | 7,890 | 7,721 | 43 | 7,764 | 6,323 | 19 | 6,342 | ||||||||||||||||||||||||||||
Wealth
|
1,133 | 2,122 | 3,255 | 1,111 | 2,218 | 3,329 | 997 | 1,430 | 2,427 | ||||||||||||||||||||||||||||
Global Banking
& Markets
|
12,709 | 11,554 | 24,263 | 6,996 | 6,462 | 13,458 | 4,424 | 4,084 | 8,508 | ||||||||||||||||||||||||||||
Global
Transaction Services
|
2,940 | 81 | 3,021 | 2,940 | 77 | 3,017 | 2,059 | 4 | 2,063 | ||||||||||||||||||||||||||||
Ulster Bank
|
2,774 | 738 | 3,512 | 2,500 | 197 | 2,697 | 2,030 | 196 | 2,226 | ||||||||||||||||||||||||||||
US Retail
& Commercial
|
4,200 | 475 | 4,675 | 4,370 | 504 | 4,874 | 4,750 | 436 | 5,186 | ||||||||||||||||||||||||||||
RBS
Insurance
|
5,040 | 33 | 5,073 | 5,221 | 89 | 5,310 | 5,242 | 82 | 5,324 | ||||||||||||||||||||||||||||
Central items
|
1,610 | 13,387 | 14,997 | 1,650 | 9,973 | 11,623 | 323 | 7,990 | 8,313 | ||||||||||||||||||||||||||||
Core | 46,620 | 30,134 | 76,754 | 40,885 | 21,252 | 62,137 | 33,916 | 15,683 | 49,599 | ||||||||||||||||||||||||||||
Non-Core
|
3,078 | 1,325 | 4,403 | 10,612 | 2,778 | 13,390 | 10,370 | 3,285 | 13,655 | ||||||||||||||||||||||||||||
Group before RFS Holdings minority interest | 49,698 | 31,459 | 81,157 | 51,497 | 24,030 | 75,527 | 44,286 | 18,968 | 63,254 | ||||||||||||||||||||||||||||
RFS Holdings
minority interest
|
9,703 | (24 | ) | 9,679 | 1,534 | (255 | ) | 1,279 | — | — | — | ||||||||||||||||||||||||||
Elimination
of intra-group transactions
|
— | (31,435 | ) | (31,435 | ) | — | (23,775 | ) | (23,775 | ) | — | (18,968 | ) | (18,968 | ) | ||||||||||||||||||||||
59,401 | — | 59,401 | 53,031 | — | 53,031 | 44,286 | — | 44,286 |
2008
|
2007
|
2006
|
||||||||||||||||||||||||||||||||||
Total
Income
|
External
£m
|
Inter
Segment
£m
|
Total
£m
|
External
£m
|
Inter
Segment
£m
|
Total
£m
|
External
£m
|
Inter
Segment
£m
|
Total
£m
|
|||||||||||||||||||||||||||
UK Retail
|
5,541 | (377 | ) | 5,164 | 6,130 | (353 | ) | 5,777 | 5,937 | (399 | ) | 5,538 | ||||||||||||||||||||||||
UK Corporate
|
5,895 | (2,372 | ) | 3,523 | 5,589 | (2,244 | ) | 3,345 | 5,096 | (1,769 | ) | 3,327 | ||||||||||||||||||||||||
Wealth
|
(746 | ) | 1,820 | 1,074 | (941 | ) | 2,074 | 1,133 | (480 | ) | 1,396 | 916 | ||||||||||||||||||||||||
Global Banking
& Markets
|
2,558 | 1,120 | 3,678 | 3,261 | 676 | 3,937 | 2,321 | 609 | 2,930 | |||||||||||||||||||||||||||
Global
Transaction Services
|
1,959 | 471 | 2,430 | 2,153 | (356 | ) | 1,797 | 1,515 | 2 | 1,517 | ||||||||||||||||||||||||||
Ulster Bank
|
1,325 | (286 | ) | 1,039 | 1,422 | (435 | ) | 987 | 986 | (121 | ) | 865 | ||||||||||||||||||||||||
US Retail
& Commercial
|
2,141 | 446 | 2,587 | 1,944 | 470 | 2,414 | 2,295 | 381 | 2,676 | |||||||||||||||||||||||||||
RBS Insurance
|
4,413 | 17 | 4,430 | 4,567 | 7 | 4,574 | 4,585 | 17 | 4,602 | |||||||||||||||||||||||||||
Central items
|
(3,399 | ) | 4,353 | 954 | (2,948 | ) | 3,501 | 553 | (3,099 | ) | 2,599 | (500 | ) | |||||||||||||||||||||||
Core | 19,687 | 5,192 | 24,879 | 21,177 | 3,340 | 24,517 | 19,156 | 2,715 | 21,871 | |||||||||||||||||||||||||||
Non-Core
|
816 | (4,654 | ) | (3,838 | ) | 7,958 | (2,941 | ) | 5,017 | 8,846 | (2,715 | ) | 6,131 | |||||||||||||||||||||||
Group before RFS Holdings minority interest | 20,503 | 538 | 21,041 | 29,135 | 399 | 29,534 | 28,002 | — | 28,002 | |||||||||||||||||||||||||||
RFS Holdings
minority interest
|
5,365 | (538 | ) | 4,827 | 1,231 | (399 | ) | 832 | — | — | — | |||||||||||||||||||||||||
|
25,868 | — | 25,868 | 30,366 | — | 30,366 | 28,002 | — | 28,002 |
Group
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Assets
£m
|
Liabilities
£m
|
Cost
to acquire fixed assets and intangible assets
£m
|
Assets
£m
|
Liabilities
£m
|
Cost
to acquire fixed assets and intangible assets
£m
|
|||||||||||||||||||
UK
Retail
|
102,430 | 83,804 | 4 | 100,318 | 81,663 | 1 | ||||||||||||||||||
UK
Corporate
|
109,834 | 81,862 | 1,418 | 101,512 | 68,232 | 1,467 | ||||||||||||||||||
Wealth
|
16,356 | 35,474 | 41 | 14,229 | 34,987 | 34 | ||||||||||||||||||
Global
Banking & Markets
|
1,423,805 | 1,472,997 | 2,836 | 978,566 | 978,892 | 1,576 | ||||||||||||||||||
Global
Transaction Services
|
22,534 | 54,390 | 6 | 21,822 | 58,149 | 22 | ||||||||||||||||||
Ulster
Bank
|
49,107 | 47,672 | 1 | 42,453 | 44,004 | 32 | ||||||||||||||||||
US Retail
& Commercial
|
88,673 | 89,254 | 204 | 67,099 | 55,874 | 171 | ||||||||||||||||||
RBS
Insurance
|
11,018 | 7,510 | 61 | 10,574 | 7,036 | 93 | ||||||||||||||||||
Central
items
|
70,201 | 156,248 | 1,235 | 3,052 | 71,866 | 1,000 | ||||||||||||||||||
Core | 1,893,958 | 2,029,211 | 5,806 | 1,339,625 | 1,400,703 | 4,396 | ||||||||||||||||||
Non-Core
|
324,734 | 125,167 | 270 | 255,441 | 135,934 | 490 | ||||||||||||||||||
Group before RFS Holdings minority interest | 2,218,692 | 2,154,378 | 6,076 | 1,595,066 | 1,536,637 | 4,886 | ||||||||||||||||||
RFS Holdings
minority interest
|
182,960 | 166,776 | 174 | 245,763 | 212,766 | 675 | ||||||||||||||||||
2,401,652 | 2,321,154 | 6,250 | 1,840,829 | 1,749,403 | 5,561 |
2008
|
2007
|
|||||||
₤m | ₤m | |||||||
UK
Retail
|
3,251 | 2,747 | ||||||
UK
Corporate
|
4,994 | 5,329 | ||||||
Wealth
|
665 | 263 | ||||||
Global
Banking & Markets
|
10,168 | 5,356 | ||||||
Global
Transaction Services
|
1,031 | 666 | ||||||
Ulster
Bank
|
1,476 | 1,181 | ||||||
US Retail
& Commercial
|
9,842 | 10,013 | ||||||
RBS
Insurance
|
2,580 | 2,169 | ||||||
Central
items
|
14,748 | 19,418 | ||||||
Core
|
48,755 | 47,142 | ||||||
Non-Core
|
10,124 | 5,896 | ||||||
58,879 | 53,038 |
(1)
|
Segmental
results for 2007 have been restated to reflect transfers of businesses
between segments in 2008.
|
UK Retail
|
UK
Corporate
|
Wealth
|
Global
Banking & Markets
|
Global
Transaction Services
|
Ulster
Bank
|
US
Retail & Commercial
|
RBS
Insurance
|
Non-Core
|
Group
before RFS Holdings minority interest
|
RFS
Holdings minority interest
|
Total
|
|||||||||||||||||||||||||||||||||||||
At 1 January
2007
|
2,803 | 2,741 | 746 | 1,065 | 1,657 | 820 | 5,429 | 1,064 | 1,564 | 17,889 | - | 17,889 | ||||||||||||||||||||||||||||||||||||
Currency
translation and other adjustments
|
- | - | 7 | 137 | 18 | 38 | (103 | ) | - | 133 | 230 | 957 | 1,187 | |||||||||||||||||||||||||||||||||||
Acquisitions
|
- | - | - | 2,989 | 721 | - | 66 | - | 2,677 | 6,453 | 17,464 | 23,917 | ||||||||||||||||||||||||||||||||||||
Goodwill
written off
|
- | - | - | - | - | - | - | - | (40 | ) | (40 |
)
|
- | (40 | ) | |||||||||||||||||||||||||||||||||
At 1 January
2008
|
2,803 | 2,741 | 753 | 4,191 | 2,396 | 858 | 5,392 | 1,064 | 4,334 | 24,532 | 18,421 | 42,953 | ||||||||||||||||||||||||||||||||||||
Transfers to
disposal groups
|
- | - | - | - | - | - | - | - | - | - | (3,692 | ) | (3,692 | ) | ||||||||||||||||||||||||||||||||||
Currency
translation and other adjustments
|
- | - | 56 | 933 | 680 | 133 | 2,013 | 7 | 747 | 4,569 | 4,336 | 8,905 | ||||||||||||||||||||||||||||||||||||
Acquisitions
|
- | - | - | 357 | 35 | - | - | - | 132 | 524 | - | 524 | ||||||||||||||||||||||||||||||||||||
Disposals
|
- | - | - | - | - | - | - | - | (49 | ) | (49 |
)
|
(3,017 | ) | (3,066 | ) | ||||||||||||||||||||||||||||||||
Write-down of
goodwill
|
- | (46 | ) | (9 | ) | (5,179 | ) | (44 | ) | (991 | ) | (4,382 | ) | (42 | ) | (4,831 | ) | (15,524 |
)
|
(14,538 | ) | (30,062 | ) | |||||||||||||||||||||||||
At 31 December
2008
|
2,803 | 2,695 | 800 | 302 | 3,067 | - | 3,023 | 1,029 | 333 | 14,052 | 1,510 | 15,562 |
Group
|
||||||||||||||||||||||||||||
UK
|
USA
|
Europe
|
Rest
of the World
|
Total
|
Less:
RFS Holdings minority interest
|
Group
|
||||||||||||||||||||||
2008
|
£m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||
Total
revenue
|
23,748 | 8,518 | 21,112 | 6,023 | 59,401 | 9,679 | 49,722 | |||||||||||||||||||||
Net interest
income
|
9,853 | 2,790 | 5,018 | 1,014 | 18,675 | 2,911 | 15,764 | |||||||||||||||||||||
Net fees and
commissions
|
3,728 | 1,492 | 1,648 | 577 | 7,445 | 1,011 | 6,434 | |||||||||||||||||||||
Income from
trading activities
|
(7,103 | ) | (1,604 | ) | (552 | ) | 782 | (8,477 | ) | 352 | (8,829 | ) | ||||||||||||||||
Other
operating income
|
2,337 | 49 | (528 | ) | 41 | 1,899 | (64 | ) | 1,963 | |||||||||||||||||||
Insurance
premium income (net of reinsurers’ share)
|
5,190 | — | 1,136 | — | 6,326 | 617 | 5,709 | |||||||||||||||||||||
Total
income
|
14,005 | 2,727 | 6,722 | 2,414 | 25,868 | 4,827 | 21,041 | |||||||||||||||||||||
Operating
(loss)/profit before tax
|
(7,989 | ) | (5,809 | ) | (26,883 | ) | 14 | (40,667 | ) | (15,629 | ) | (25,038 | ) | |||||||||||||||
Total
assets
|
1,304,714 | 607,511 | 368,290 | 121,137 | 2,401,652 | 182,959 | 2,218,693 | |||||||||||||||||||||
Total
liabilities
|
1,253,814 | 592,272 | 361,590 | 113,478 | 2,321,154 | 166,776 | 2,154,378 | |||||||||||||||||||||
Net assets
attributable to equity owners and minority interests
|
50,900 | 15,239 | 6,700 | 7,659 | 80,498 | 16,183 | 64,315 | |||||||||||||||||||||
Contingent
liabilities and commitments
|
200,763 | 131,435 | 79,941 | 21,122 | 433,261 | 9,272 | 423,989 | |||||||||||||||||||||
Cost to
acquire property, plant and equipment and intangible
assets
|
3,415 | 445 | 2,204 | 186 | 6,250 | 174 | 6,076 | |||||||||||||||||||||
2007
|
||||||||||||||||||||||||||||
Total
revenue
|
33,743 | 8,570 | 8,140 | 2,578 | 53,031 | 1,678 | 51,353 | |||||||||||||||||||||
Net interest
income
|
8,350 | 2,054 | 1,510 | 155 | 12,069 | 545 | 11,524 | |||||||||||||||||||||
Net fees and
commissions
|
3,933 | 1,176 | 560 | 416 | 6,085 | 224 | 5,861 | |||||||||||||||||||||
Income from
trading activities
|
1,252 | (486 | ) | 348 | 178 | 1,292 | (139 | ) | 1,431 | |||||||||||||||||||
Other
operating income
|
3,844 | 260 | 587 | 142 | 4,833 | 96 | 4,737 | |||||||||||||||||||||
Insurance
premium income (net of reinsurers’ share)
|
5,562 | — | 525 | — | 6,087 | 106 | 5,981 | |||||||||||||||||||||
Total
income
|
22,941 | 3,004 | 3,530 | 891 | 30,366 | 832 | 29,534 | |||||||||||||||||||||
Operating
profit before tax
|
7,761 | 719 | 1,136 | 216 | 9,832 | 163 | 9,669 | |||||||||||||||||||||
Total
assets
|
938,064 | 340,170 | 422,058 | 140,537 | 1,840,829 | 245,763 | 1,595,066 | |||||||||||||||||||||
Total
liabilities
|
902,340 | 326,499 | 392,362 | 128,202 | 1,749,403 | 212,766 | 1,536,637 | |||||||||||||||||||||
Net assets
attributable to equity owners and minority interests
|
35,724 | 13,671 | 29,696 | 12,335 | 91,426 | 32,997 | 58,429 | |||||||||||||||||||||
Contingent
liabilities and commitments
|
197,637 | 95,547 | 82,316 | 24,599 | 400,099 | 21,000 | 379,099 | |||||||||||||||||||||
Cost to
acquire property, plant and equipment and intangible
assets
|
3,305 | 238 | 1,793 | 225 | 5,561 | 675 | 4,886 |
Group
|
||||||||||||||||||||
UK
|
USA
|
Europe
|
Rest
of the World
|
Total
|
||||||||||||||||
2006
|
£m | £m | £m | £m | £m | |||||||||||||||
Total
revenue
|
29,162 | 9,411 | 4,683 | 1,030 | 44,286 | |||||||||||||||
Net interest
income
|
7,541 | 2,278 | 709 | 68 | 10,596 | |||||||||||||||
Net fees and
commissions
|
3,443 | 1,245 | 412 | 94 | 5,194 | |||||||||||||||
Income from
trading activities
|
1,585 | 939 | 108 | 43 | 2,675 | |||||||||||||||
Other
operating income
|
2,766 | 295 | 491 | 12 | 3,564 | |||||||||||||||
Insurance
premium income (net of reinsurers’ share)
|
5,604 | — | 369 | — | 5,973 | |||||||||||||||
Total
income
|
20,939 | 4,757 | 2,089 | 217 | 28,002 | |||||||||||||||
Operating
profit before tax
|
6,038 | 2,334 | 785 | 29 | 9,186 | |||||||||||||||
Total
assets
|
579,075 | 197,421 | 60,759 | 19,577 | 856,832 | |||||||||||||||
Total
liabilities
|
557,605 | 183,430 | 56,662 | 13,645 | 811,342 | |||||||||||||||
Net assets
attributable to equity owners and minority interests
|
21,470 | 13,991 | 4,097 | 5,932 | 45,490 | |||||||||||||||
Contingent
liabilities and commitments
|
186,627 | 57,873 | 13,244 | 7,159 | 264,903 | |||||||||||||||
Cost to
acquire property, plant and equipment and intangible
assets
|
3,040 | 254 | 1,427 | 19 | 4,740 |
Group
|
||||||||
2008
|
2007
|
|||||||
Directors’
remuneration
|
£000 | £000 | ||||||
Non-executive
directors — emoluments
|
1,408 | 1,081 | ||||||
Chairman and
executive directors — emoluments
|
7,132 | 16,461 | ||||||
—
contributions and allowances in respect of defined
contribution pension schemes
|
3 | 30 | ||||||
8,543 | 17,572 | |||||||
— amounts
receivable under long-term incentive plans
|
646 | 1,839 | ||||||
— gains on
exercise of share options
|
77 | 1,474 | ||||||
9,266 | 20,885 |
Group
|
||||||||
2008
|
2007
|
|||||||
£000 | £000 | |||||||
Short-term
benefits
|
16,813 | 37,763 | ||||||
Post-employment
benefits
|
13,174 | 10,051 | ||||||
Other
long-term
|
496 | 708 | ||||||
Termination
benefits
|
345 | — | ||||||
Share-based
payments
|
2,078 | 5,165 | ||||||
32,906 | 53,687 |
(a)
|
At 31
December 2008, the amounts outstanding in relation to transactions,
arrangements and agreements entered into by authorised institutions in the
Group, as defined in UK legislation, were £117,847 in respect of loans to
27 persons who were directors of the company (or persons connected with
them) at any time during the financial
period.
|
(b)
|
For the
purposes of IAS 24 ‘Related Party Disclosures’, key management comprise
directors of the company and members of the Group Executive Management
Committee. The captions in the Group’s primary financial statements
include the following amounts attributable, in aggregate, to key
management:
|
2008
|
2007
|
|||||||
£000 | £000 | |||||||
Loans and
advances to customers
|
4,217 | 2,023 | ||||||
Customer
accounts
|
9,572 | 13,309 |
(a)
|
In their
roles as providers of finance, Group companies provide development and
other types of capital support to businesses. These investments are made
in the normal course of business and on arm’s-length terms. In some
instances, the investment may extend to ownership or control over 20% or
more of the voting rights of the investee company. However, these
investments are not considered to give rise to transactions of a
materiality requiring disclosure under IAS
24.
|
(b)
|
The Group
recharges The Royal Bank of Scotland Group Pension Fund with the cost of
administration services incurred by it. The amounts involved are not
material to the Group.
|
(c)
|
In accordance
with IAS 24, transactions or balances between Group entities that have
been eliminated on consolidation are not
reported.
|
(d)
|
The captions
in the primary financial statements of the parent company include amounts
attributable to subsidiaries. These amounts have been disclosed in
aggregate in the relevant notes to the financial
statements.
|
(e)
|
On 1 December
2008, the UK Government through HM Treasury became the ultimate
controlling party of The Royal Bank of Scotland Group plc. The UK
Government’s shareholding is managed by UK Financial Investments Limited,
a company wholly owned by the UK Government. As a result the UK Government
and UK Government controlled bodies became related parties of the Group.
The Group enters into transactions with many of these bodies on an arms'
length basis. The volume and diversity of such transaction are such that
disclosure of their amounts in the period 1 December 2008 to 31 December
2008 is impractical.
|
Central
government (including the Bank of England)
|
Local
government |
Banks,
financial corporations and public corporations
|
2008
Total |
|||||||||||||
£m | £m | £m | £m | |||||||||||||
Assets
|
||||||||||||||||
Balances at
central banks
|
393 | — | — | 393 | ||||||||||||
Loans and
advances to banks
|
— | — | 1,081 | 1,081 | ||||||||||||
Loans and
advances to customers
|
5 | 721 | 468 | 1,194 | ||||||||||||
Debt
securities
|
21,628 | — | 113 | 21,741 | ||||||||||||
Derivatives
|
1,286 | 64 | 17 | 1,367 | ||||||||||||
Other
|
249 | — | — | 249 | ||||||||||||
Liabilities
|
||||||||||||||||
Deposits by
banks
|
26,541 | — | 633 | 27,174 | ||||||||||||
Customer
accounts
|
1,536 | 3,320 | 598 | 5,454 | ||||||||||||
Derivatives
|
276 | 78 | 29 | 383 | ||||||||||||
Other
|
176 | — | — | 176 |
(1)
|
In addition to
UK Government’s shareholding in the Group, the UK Government and UK
Government controlled bodies may hold debt securities, subordinated
liabilities and other liabilities or shares issued by the Group in the
normal course of their business. It is not practicable to ascertain and
disclose these amounts.
|
(2)
|
Certain of the
liability balances are secured.
|
·
|
Open market
operations — these provide market participants with funding at market
rates on a tender basis in the form of short and long-term repos on a wide
range of collateral and outright purchases of high-quality bonds to enable
them to meet the reserves that they must hold at the Bank of
England.
|
·
|
US dollar
repo operations — these commenced in September 2008 taking the form of an
auction. Eligible collateral consists of securities routinely eligible in
the Bank's short-term repo open market operations together with
conventional US Treasuries.
|
·
|
The special
liquidity scheme — this was launched in April 2008 to allow financial
institutions to swap temporarily illiquid assets for treasury bills, with
fees charged based on the spread between 3-month LIBOR and the 3-month
gilt repo rate.
|
Income
Statement
|
RBSG
|
RBS
|
Consolidation
|
RBSG
|
|||||||||||||||||
For the year ended 31 December
2008
|
Company
|
Company
|
Subsidiaries
|
adjustments
|
Group
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Net interest
income
|
(680 | ) | 4,742 | 14,591 | 22 | 18,675 | ||||||||||||||
Non-interest income (excluding
insurance net premium income)
|
(9,311 | ) | 1,379 | (2,444 | ) | 11,243 | 867 | |||||||||||||
Insurance net premium
income
|
- | - | 6,326 | - | 6,326 | |||||||||||||||
Total
income
|
(9,991 | ) | 6,121 | 18,473 | 11,265 | 25,868 | ||||||||||||||
Operating
expenses
|
(26 | ) | (6,487 | ) | (45,157 | ) | (2,532 | ) | (54,202 | ) | ||||||||||
Insurance net
claims
|
- | - | (4,430 | ) | - | (4,430 | ) | |||||||||||||
Impairment
losses
|
- | (2,007 | ) | (5,857 | ) | (208 | ) | (8,072 | ) | |||||||||||
Operating loss
before tax
|
(10,017 | ) | (2,373 | ) | (36,971 | ) | 8,525 | (40,836 | ) | |||||||||||
Tax
|
415 | 1,064 | 1,721 | (877 | ) | 2,323 | ||||||||||||||
Loss from
continuing operations
|
(9,602 | ) | (1,309 | ) | (35,250 | ) | 7,648 | (38,513 | ) | |||||||||||
Profit from
discontinued operations, net of tax
|
- | - | 3,971 | - | 3,971 | |||||||||||||||
Loss for the
year
|
(9,602 | ) | (1,309 | ) | (31,279 | ) | 7,648 | (34,542 | ) | |||||||||||
RBSG
|
RBS
|
Consolidation
|
RBSG
|
|||||||||||||||||
For the year ended 31 December
2007
|
Company
|
Company
|
Subsidiaries
|
adjustments
|
Group
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Net interest
income
|
(343 | ) | 3,000 | 9,350 | 62 | 12,069 | ||||||||||||||
Non-interest income (excluding
insurance net premium income)
|
2,716 | 11,088 | 6,731 | (8,325 | ) | 12,210 | ||||||||||||||
Insurance net
premium income
|
- | - | 6,087 | - | 6,087 | |||||||||||||||
Total
income
|
2,373 | 14,088 | 22,168 | (8,263 | ) | 30,366 | ||||||||||||||
Operating
expenses
|
(1 | ) | (5,856 | ) | (8,308 | ) | 223 | (13,942 | ) | |||||||||||
Insurance net
claims
|
- | - | (4,624 | ) | - | (4,624 | ) | |||||||||||||
Impairment
losses
|
- | (473 | ) | (1,495 | ) | - | (1,968 | ) | ||||||||||||
Operating
profit / (loss) before tax
|
2,372 | 7,759 | 7,741 | (8,040 | ) | 9,832 | ||||||||||||||
Tax
|
127 | (504 | ) | (1,591 | ) | (76 | ) | (2,044 | ) | |||||||||||
Profit /
(loss) from continuing operations
|
2,499 | 7,255 | 6,150 | (8,116 | ) | 7,788 | ||||||||||||||
Loss from
discontinued operations, net of tax
|
- | - | (76 | ) | - | (76 | ) | |||||||||||||
Profit / (loss) for the
year
|
2,499 | 7,255 | 6,074 | (8,116 | ) | 7,712 | ||||||||||||||
RBSG
|
RBS
|
Consolidation
|
RBSG
|
|||||||||||||||||
For the year ended 31 December
2006
|
Company
|
Company
|
Subsidiaries
|
adjustments
|
Group
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Net interest
income
|
(169 | ) | 3,126 | 7,625 | 14 | 10,596 | ||||||||||||||
Non-interest
income (excluding insurance net premium income)
|
3,815 | 7,014 | 7,276 | (6,672 | ) | 11,433 | ||||||||||||||
Insurance net
premium income
|
- | - | 5,973 | - | 5,973 | |||||||||||||||
Total
income
|
3,646 | 10,140 | 20,874 | (6,658 | ) | 28,002 | ||||||||||||||
Operating
expenses
|
(160 | ) | (5,409 | ) | (7,112 | ) | 201 | (12,480 | ) | |||||||||||
Insurance net
claims
|
- | - | (4,458 | ) | - | (4,458 | ) | |||||||||||||
Impairment
losses
|
- | (692 | ) | (1,202 | ) | 16 | (1,878 | ) | ||||||||||||
Operating
profit before tax
|
3,486 | 4,039 | 8,102 | (6,441 | ) | 9,186 | ||||||||||||||
Tax
|
13 | (520 | ) | (2,158 | ) | (24 | ) | (2,689 | ) | |||||||||||
Profit / (loss) for the
year
|
3,499 | 3,519 | 5,944 | (6,465 | ) | 6,497 | ||||||||||||||
Balance
Sheets
|
RBSG
|
RBS
|
Consolidation
|
RBSG
|
|||||||||||||||||
At 31 December
2008
|
Company
|
Company
|
Subsidiaries
|
adjustments
|
Group
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Assets
|
||||||||||||||||||||
Cash and balances at central
banks
|
- | 3,714 | 8,686 | - | 12,400 | |||||||||||||||
Loans and
advances to banks
|
27,031 | 91,717 | 222,172 | (202,723 | ) | 138,197 | ||||||||||||||
Loans and
advances to customers
|
- | 327,040 | 596,306 | (48,624 | ) | 874,722 | ||||||||||||||
Debt
securities
|
- | 159,698 | 151,004 | (43,153 | ) | 267,549 | ||||||||||||||
Equity
shares
|
- | 1,020 | 26,063 | (753 | ) | 26,330 | ||||||||||||||
Investments in
Group undertakings
|
42,196 | 26,814 | 11,166 | (80,176 | ) | - | ||||||||||||||
Settlement
balances
|
- | 5,335 | 12,497 | - | 17,832 | |||||||||||||||
Derivatives
|
1,168 | 938,505 | 187,009 | (134,123 | ) | 992,559 | ||||||||||||||
Intangible
assets
|
- | 136 | 13,132 | 6,781 | 20,049 | |||||||||||||||
Property,
plant and equipment
|
- | 2,368 | 16,450 | 131 | 18,949 | |||||||||||||||
Deferred
taxation
|
3 | 1,323 | 4,745 | 1,011 | 7,082 | |||||||||||||||
Prepayments,
accrued income and other assets
|
489 | 5,930 | 18,423 | (440 | ) | 24,402 | ||||||||||||||
Assets of
disposal groups
|
- | - | 1,581 | - | 1,581 | |||||||||||||||
Total
assets
|
70,887 | 1,563,600 | 1,269,234 | (502,069 | ) | 2,401,652 | ||||||||||||||
Liabilities
|
||||||||||||||||||||
Deposits by
banks
|
1,802 | 201,266 | 205,036 | (150,060 | ) | 258,044 | ||||||||||||||
Customer
accounts
|
26 | 229,266 | 496,037 | (85,817 | ) | 639,512 | ||||||||||||||
Debt
securities in issue
|
14,179 | 115,149 | 213,859 | (42,898 | ) | 300,289 | ||||||||||||||
Settlement
balances and short positions
|
- | 29,361 | 25,258 | (342 | ) | 54,277 | ||||||||||||||
Derivatives
|
361 | 911,174 | 193,952 | (134,123 | ) | 971,364 | ||||||||||||||
Accruals,
deferred income and other liabilities
|
47 | 9,618 | 22,491 | (674 | ) | 31,482 | ||||||||||||||
Retirement
benefit liabilities
|
- | 23 | 2,006 | 3 | 2,032 | |||||||||||||||
Deferred
taxation
|
- | - | 2,892 | 1,273 | 4,165 | |||||||||||||||
Insurance
liabilities
|
- | - | 9,976 | - | 9,976 | |||||||||||||||
Subordinated
liabilities
|
10,314 | 33,698 | 23,455 | (18,313 | ) | 49,154 | ||||||||||||||
Liabilities of
disposal groups
|
- | - | 859 | - | 859 | |||||||||||||||
Total
liabilities
|
26,729 | 1,529,555 | 1,195,821 | (430,951 | ) | 2,321,154 | ||||||||||||||
Minority
interests
|
- | - | 2,041 | 19,578 | 21,619 | |||||||||||||||
Equity
owners
|
44,158 | 34,045 | 71,372 | (90,696 | ) | 58,879 | ||||||||||||||
Total
equity
|
44,158 | 34,045 | 73,413 | (71,118 | ) | 80,498 | ||||||||||||||
Total liabilities and
equity
|
70,887 | 1,563,600 | 1,269,234 | (502,069 | ) | 2,401,652 | ||||||||||||||
RBSG
|
RBS
|
Consolidation
|
RBSG
|
|||||||||||||||||
At 31 December
2007
|
Company
|
Company
|
Subsidiaries
|
adjustments
|
Group
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Assets
|
||||||||||||||||||||
Cash and balances at central
banks
|
- | 3,333 | 14,533 | - | 17,866 | |||||||||||||||
Loans
and advances to banks
|
7,686 | 91,982 | 289,000 | (169,208 | ) | 219,460 | ||||||||||||||
Loans
and advances to customers
|
307 | 329,147 | 577,329 | (78,245 | ) | 828,538 | ||||||||||||||
Debt
securities
|
- | 107,250 | 189,302 | (1,896 | ) | 294,656 | ||||||||||||||
Equity
shares
|
- | 4,019 | 49,861 | (854 | ) | 53,026 | ||||||||||||||
Investments
in Group undertakings
|
43,542 | 22,210 | 11,172 | (76,924 | ) | - | ||||||||||||||
Settlement
balances
|
- | 2,046 | 14,543 | - | 16,589 | |||||||||||||||
Derivatives
|
173 | 207,913 | 81,681 | (12,365 | ) | 277,402 | ||||||||||||||
Intangible
assets
|
- | 295 | 40,063 | 9,558 | 49,916 | |||||||||||||||
Property,
plant and equipment
|
- | 2,116 | 16,435 | 194 | 18,745 | |||||||||||||||
Deferred
taxation
|
- | 319 | 3,400 | (600 | ) | 3,119 | ||||||||||||||
Prepayments,
accrued income and other assets
|
127 | 1,680 | 14,144 | (289 | ) | 15,662 | ||||||||||||||
Assets
of disposal groups
|
- | - | 45,850 | - | 45,850 | |||||||||||||||
Total
assets
|
51,835 | 772,310 | 1,347,313 | (330,629 | ) | 1,840,829 | ||||||||||||||
Liabilities
|
||||||||||||||||||||
Deposits by
banks
|
5,572 | 196,968 | 291,098 | (181,344 | ) | 312,294 | ||||||||||||||
Customer
accounts
|
- | 197,926 | 539,666 | (55,229 | ) | 682,363 | ||||||||||||||
Debt
securities in issue
|
13,453 | 79,877 | 182,708 | (1,866 | ) | 274,172 | ||||||||||||||
Settlement
balances and short positions
|
- | 33,677 | 57,344 | - | 91,021 | |||||||||||||||
Derivatives
|
179 | 204,234 | 80,004 | (12,365 | ) | 272,052 | ||||||||||||||
Accruals,
deferred income and other liabilities
|
8 | 5,783 | 29,517 | (1,100 | ) | 34,208 | ||||||||||||||
Retirement
benefit liabilities
|
- | 11 | 1,490 | (1,041 | ) | 460 | ||||||||||||||
Deferred
taxation
|
3 | - | 5,065 | 332 | 5,400 | |||||||||||||||
Insurance
liabilities
|
- | - | 10,162 | - | 10,162 | |||||||||||||||
Subordinated
liabilities
|
7,743 | 22,745 | 19,208 | (11,653 | ) | 38,043 | ||||||||||||||
Liabilities of
disposal groups
|
- | - | 29,228 | - | 29,228 | |||||||||||||||
Total
liabilities
|
26,958 | 741,221 | 1,245,490 | (264,266 | ) | 1,749,403 | ||||||||||||||
Minority
interests
|
- | - | 3,195 | 35,193 | 38,388 | |||||||||||||||
Equity
owners
|
24,877 | 31,089 | 98,628 | (101,556 | ) | 53,038 | ||||||||||||||
Total
equity
|
24,877 | 31,089 | 101,823 | (66,363 | ) | 91,426 | ||||||||||||||
Total liabilities and
equity
|
51,835 | 772,310 | 1,347,313 | (330,629 | ) | 1,840,829 | ||||||||||||||
Cash Flow
Statements
|
RBSG
|
RBS
|
Consolidation
|
RBSG
|
|||||||||||||||||
For
the year ended 31 December 2008
|
Company
|
Company
|
Subsidiaries
|
adjustments
|
Group
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Net cash
flows from operating activities
|
(16,032 | ) | 29,425 | (100,181 | ) | 11,450 | (75,338 | ) | ||||||||||||
Net
cash flows from investing activities
|
(9,649 | ) | (54,131 | ) | 63,614 | 17,163 | 16,997 | |||||||||||||
Net
cash flows from financing activities
|
28,416 | 8,057 | (9,659 | ) | (11,712 | ) | 15,102 | |||||||||||||
Effects
of exchange rate changes on cash and cash equivalents
|
761 | 12,849 | 23,452 | (7,853 | ) | 29,209 | ||||||||||||||
Net
increase / (decrease) in cash and cash equivalents
|
3,496 | (3,800 | ) | (22,774 | ) | 9,048 | (14,030 | ) | ||||||||||||
Cash
and cash equivalents at the beginning of the period
|
1,573 | 77,249 | 137,301 | (67,168 | ) | 148,955 | ||||||||||||||
Cash
and cash equivalents at the end of the period
|
5,069 | 73,449 | 114,527 | (58,120 | ) | 134,925 | ||||||||||||||
RBSG
|
RBS
|
Consolidation
|
RBSG
|
|||||||||||||||||
For
the year ended 31 December 2007
|
Company
|
Company
|
Subsidiaries
|
adjustments
|
Group
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Net
cash flows from operating activities
|
18,353 | 14,876 | 13,654 | (21,279 | ) | 25,604 | ||||||||||||||
Net
cash flows from investing activities
|
(18,035 | ) | (3,640 | ) | 19,353 | 18,321 | 15,999 | |||||||||||||
Net
cash flows from financing activities
|
536 | (174 | ) | 44,725 | (15,396 | ) | 29,691 | |||||||||||||
Effects
of exchange rate changes on cash and cash equivalents
|
62 | 2,601 | 3,724 | (377 | ) | 6,010 | ||||||||||||||
Net
increase / (decrease) in cash and cash equivalents
|
916 | 13,663 | 81,456 | (18,731 | ) | 77,304 | ||||||||||||||
Cash
and cash equivalents at the beginning of the period
|
657 | 63,586 | 55,845 | (48,437 | ) | 71,651 | ||||||||||||||
Cash
and cash equivalents at the end of the period
|
1,573 | 77,249 | 137,301 | (67,168 | ) | 148,955 | ||||||||||||||
RBSG
|
RBS
|
Consolidation
|
RBSG
|
|||||||||||||||||
For
the year ended 31 December 2006
|
Company
|
Company
|
Subsidiaries
|
adjustments
|
Group
|
|||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Net cash
flows from operating activities
|
3,648 | 23,394 | 6,779 | (16,380 | ) | 17,441 | ||||||||||||||
Net
cash flows from investing activities
|
(550 | ) | 3,857 | 2,049 | 1,289 | 6,645 | ||||||||||||||
Net
cash flows from financing activities
|
(3,515 | ) | (1,036 | ) | 391 | 2,644 | (1,516 | ) | ||||||||||||
Effects
of exchange rate changes on cash and cash equivalents
|
(52 | ) | (2,036 | ) | (2,665 | ) | 1,285 | (3,468 | ) | |||||||||||
Net
(decrease) / increase in cash and cash equivalents
|
(469 | ) | 24,179 | 6,554 | (11,162 | ) | 19,102 | |||||||||||||
Cash
and cash equivalents at the beginning of the period
|
1,126 | 39,407 | 49,291 | (37,275 | ) | 52,549 | ||||||||||||||
Cash
and cash equivalents at the end of the period
|
657 | 63,586 | 55,845 | (48,437 | ) | 71,651 | ||||||||||||||
254
|
Financial
Summary
|
254
|
Amounts in
accordance with IFRS
|
263
|
Exchange
rates
|
264
|
Economic and
monetary environment
|
265
|
Supervision
|
266
|
Regulatory
reviews and developments
|
267
|
Description
of property and equipment
|
267
|
Major
shareholders
|
267
|
Material
contracts
|
272
|
FSA Listing
Rules disclosure
|
2008
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||||||||||||
Summary
consolidated income statement — IFRS
|
$m | £m | £m | £m | £m | £m | ||||||||||||||||||
Net interest
income
|
27,301 | 18,675 | 12,069 | 10,596 | 9,918 | 9,071 | ||||||||||||||||||
Non-interest
income
(1)
|
10,515 | 7,193 | 18,297 | 17,406 | 15,984 | 14,320 | ||||||||||||||||||
Total
income
|
37,816 | 25,868 | 30,366 | 28,002 | 25,902 | 23,391 | ||||||||||||||||||
Operating
expenses (2, 3,
4, 5, 6)
|
79,238 | 54,202 | 13,942 | 12,480 | 11,946 | 10,362 | ||||||||||||||||||
(Loss)/profit
before other operating charges and impairment losses
|
(41,422 | ) | (28,334 | ) | 16,424 | 15,522 | 13,956 | 13,029 | ||||||||||||||||
Insurance net
claims
|
6,476 | 4,430 | 4,624 | 4,458 | 4,313 | 4,260 | ||||||||||||||||||
Impairment
|
11,800 | 8,072 | 1,968 | 1,878 | 1,707 | 1,485 | ||||||||||||||||||
Operating
(loss)/profit before tax
|
(59,698 | ) | (40,836 | ) | 9,832 | 9,186 | 7,936 | 7,284 | ||||||||||||||||
Tax
|
(3,396 | ) | (2,323 | ) | 2,044 | 2,689 | 2,378 | 1,995 | ||||||||||||||||
(Loss)/profit
from continuing operations
|
(56,302 | ) | (38,513 | ) | 7,788 | 6,497 | 5,558 | 5,289 | ||||||||||||||||
Profit/(loss)
from discontinued operations, net of tax
|
5,805 | 3,971 | (76 | ) | — | — | — | |||||||||||||||||
(Loss)/profit
for the year
|
(50,497 | ) | (34,542 | ) | 7,712 | 6,497 | 5,558 | 5,289 | ||||||||||||||||
(Loss)/profit
attributable to:
|
||||||||||||||||||||||||
Minority
interests
|
(15,835 | ) | (10,832 | ) | 163 | 104 | 57 | 177 | ||||||||||||||||
Other
owners
|
871 | 596 | 246 | 191 | 109 | 256 | ||||||||||||||||||
Ordinary
shareholders
|
(35,533 | ) | (24,306 | ) | 7,303 | 6,202 | 5,392 | 4,856 |
(1)
|
Includes gain
on sale of strategic investment of £333 million in
2005.
|
(2)
|
Includes loss
on sale of subsidiaries of £93 million in
2005.
|
(3)
|
Includes
integration expenditure of £1,050 million in 2008 (2007 — £108 million;
2006 — £134 million; 2005 — £458 million; 2004 —£520
million).
|
(4)
|
Includes
purchased intangibles amortisation of £919 million in 2008 (2007 — £234
million; 2006 — £94 million; 2005 — £97 million; 2004 —£45
million).
|
(5)
|
Includes
restructuring expenditure of £307 million in
2008.
|
(6)
|
Includes
write-down of goodwill and other intangibles assets of £32,581 million in
2008.
|
2008
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||||||||||||
Summary
consolidated balance sheet — IFRS
|
$m | £m | £m | £m | £m | £m | ||||||||||||||||||
Loans and
advances (1)
|
1,480,786 | 1,012,919 | 1,047,998 | 549,499 | 487,813 | 408,324 | ||||||||||||||||||
Debt
securities and equity shares
|
429,622 | 293,879 | 347,682 | 146,246 | 135,804 | 104,741 | ||||||||||||||||||
Derivatives
and settlement balances (2)
|
1,477,091 | 1,010,391 | 293,991 | 109,506 | 89,470 | 15,193 | ||||||||||||||||||
Other
assets
(1)
|
123,476 | 84,463 | 151,158 | 51,581 | 51,542 | 51,575 | ||||||||||||||||||
Total
assets
|
3,510,975 | 2,401,652 | 1,840,829 | 856,832 | 764,629 | 579,833 | ||||||||||||||||||
Owners’
equity
|
86,075 | 58,879 | 53,038 | 40,227 | 35,435 | 33,905 | ||||||||||||||||||
Minority
interests
|
31,605 | 21,619 | 38,388 | 5,263 | 2,109 | 3,492 | ||||||||||||||||||
Subordinated
liabilities
(1)
|
71,858 | 49,154 | 38,043 | 27,654 | 28,274 | 20,366 | ||||||||||||||||||
Deposits
(1)
|
1,312,137 | 897,556 | 994,657 | 516,365 | 453,274 | 383,198 | ||||||||||||||||||
Derivatives,
settlement balances and short positions (2)
|
1,499,385 | 1,025,641 | 363,073 | 152,988 | 128,228 | 43,577 | ||||||||||||||||||
Other
liabilities (1)
|
509,915 | 348,803 | 353,630 | 114,335 | 117,309 | 95,295 | ||||||||||||||||||
Total
liabilities and equity
|
3,510,975 | 2,401,652 | 1,840,829 | 856,832 | 764,629 | 579,833 |
(1)
|
2007
comparative data have been restated following finalisation of the ABN AMRO
acquisition accounting.
|
(2)
|
2007 to 2004
comparative amounts have been restated for the netting of certain
derivative asset and derivative liability balances with the London
Clearing House.
|
Other
financial data based upon IFRS
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||||||||
Earnings per
ordinary share — pence
|
(146.7 | ) | 64.0 | 54.4 | 47.3 | 43.9 | ||||||||||||||
Diluted
earnings per ordinary share — pence (1)
|
(146.7 | ) | 63.4 | 53.9 | 47.0 | 43.5 | ||||||||||||||
Dividends per
ordinary share — pence
|
19.3 | 27.0 | 21.6 | 17.0 | 14.7 | |||||||||||||||
Dividend
payout ratio (2)
|
— | 45% | 46% | 43% | 38% | |||||||||||||||
Share price
per ordinary share at year end — £
|
0.494 | 3.72 | 5.56 | 4.90 | 4.89 | |||||||||||||||
Market
capitalisation at year end — £bn
|
19.5 | 44.4 | 62.8 | 56.1 | 55.6 | |||||||||||||||
Net asset
value per ordinary share — £
|
1.15 | 3.74 | 3.24 | 2.83 | 2.59 | |||||||||||||||
Return on
average total assets (3)
|
(1.19% | ) | 0.65% | 0.74% | 0.73% | 0.94% | ||||||||||||||
Return on
average ordinary shareholders’ equity
(4)
|
(50.3% | ) | 18.8% | 18.5% | 17.5% | 18.3% | ||||||||||||||
Average
owners’ equity as a percentage of average total assets
|
2.9% | 3.9% | 4.4% | 4.5% | 5.9% | |||||||||||||||
Risk asset
ratio — Tier 1
|
10.0% | 7.3% | 7.5% | 7.6% | 7.0% | |||||||||||||||
Risk asset
ratio — Total
|
14.1% | 11.2% | 11.7% | 11.7% | 11.7% | |||||||||||||||
Ratio of
earnings to combined fixed charges and preference share dividends (5)
|
||||||||||||||||||||
— including
interest on deposits
|
(0.29 | ) | 1.45 | 1.62 | 1.67 | 1.88 | ||||||||||||||
— excluding
interest on deposits
|
(11.96 | ) | 5.73 | 6.12 | 6.05 | 7.43 | ||||||||||||||
Ratio of
earnings to fixed charges only
(5)
|
||||||||||||||||||||
— including
interest on deposits
|
(0.30 | ) | 1.47 | 1.64 | 1.69 | 1.94 | ||||||||||||||
— excluding
interest on deposits
|
(14.71 | ) | 6.53 | 6.87 | 6.50 | 9.70 |
(1)
|
None of the
convertible preference shares had a dilutive effect in 2008. All the
convertible preference shares had a dilutive effect in 2007, 2006 and 2005
and as such were included in the computation of diluted earnings per
share. In 2004, $1,500 million of convertible preference shares was not
included in the computation of diluted earnings per share as their effect
was anti-dilutive.
|
(2)
|
Dividend
payout ratio represents the interim dividend paid and current year final
dividend proposed as a percentage of profit attributable to ordinary
shareholders.
|
(3)
|
Return on
average total assets represents profit attributable to ordinary
shareholders as a percentage of average total
assets.
|
(4)
|
Return on
average ordinary shareholders’ equity represents profit attributable to
ordinary shareholders expressed as a percentage of average ordinary
shareholders’ equity.
|
(5)
|
For this
purpose, earnings consist of income before tax and minority interests,
plus fixed charges less the unremitted income of associated undertakings
(share of profits less dividends received). Fixed charges consist of total
interest expense, including or excluding interest on deposits and debt
securities in issue, as appropriate, and the proportion of rental expense
deemed representative of the interest factor (one third of total rental
expenses).
|
Within
1
year
|
After
1
but
within
5
years
|
After
5
years
|
2008
Total
|
2007
|
2006
|
2005
|
2004
|
|||||||||||||||||||||||||
£m | £m | £m | £m | £m | £m | £m | £m | |||||||||||||||||||||||||
UK
|
||||||||||||||||||||||||||||||||
Central and
local government
|
2,760 | 27 | 304 | 3,091 | 3,135 | 6,732 | 3,340 | 1,866 | ||||||||||||||||||||||||
Manufacturing
|
8,615 | 4,552 | 1,907 | 15,074 | 13,452 | 11,051 | 11,615 | 6,292 | ||||||||||||||||||||||||
Construction
|
6,465 | 2,482 | 1,224 | 10,171 | 10,202 | 8,251 | 7,274 | 5,024 | ||||||||||||||||||||||||
Finance
|
35,055 | 3,547 | 3,830 | 42,432 | 70,006 | 25,017 | 27,091 | 24,638 | ||||||||||||||||||||||||
Service
industries and business activities
|
25,763 | 13,076 | 19,799 | 58,638 | 53,965 | 43,887 | 40,687 | 30,867 | ||||||||||||||||||||||||
Agriculture,
forestry and fishing
|
1,361 | 302 | 1,309 | 2,972 | 2,473 | 2,767 | 2,645 | 2,481 | ||||||||||||||||||||||||
Property
|
19,231 | 15,251 | 17,645 | 52,127 | 50,051 | 39,296 | 32,899 | 26,448 | ||||||||||||||||||||||||
Individuals —
home mortgages
|
19,005 | 1,672 | 60,290 | 80,967 | 73,916 | 70,884 | 65,286 | 57,535 | ||||||||||||||||||||||||
—
other
|
20,027 | 3,337 | 3,625 | 26,989 | 28,186 | 27,922 | 26,323 | 26,459 | ||||||||||||||||||||||||
Finance
leases and instalment credit
|
2,705 | 6,666 | 7,992 | 17,363 | 15,632 | 14,218 | 13,909 | 13,044 | ||||||||||||||||||||||||
Accrued
interest
|
2,348 | 29 | 86 | 2,463 | 2,344 | 1,497 | 1,250 | — | ||||||||||||||||||||||||
Total
domestic
|
143,335 | 50,941 | 118,011 | 312,287 | 323,362 | 251,522 | 232,319 | 194,654 | ||||||||||||||||||||||||
Overseas
residents
|
60,415 | 36,570 | 22,671 | 119,656 | 98,845 | 69,242 | 52,234 | 48,183 | ||||||||||||||||||||||||
Total
UK offices
|
203,750 | 87,511 | 140,682 | 431,943 | 422,207 | 320,764 | 284,553 | 242,837 | ||||||||||||||||||||||||
Overseas
|
||||||||||||||||||||||||||||||||
US
|
38,706 | 42,123 | 45,448 | 126,277 | 135,059 | 92,166 | 90,606 | 74,027 | ||||||||||||||||||||||||
Rest of the
World
|
107,184 | 66,794 | 153,413 | 327,391 | 277,721 | 57,896 | 45,951 | 34,555 | ||||||||||||||||||||||||
Total
Overseas offices
|
145,890 | 108,917 | 198,861 | 453,668 | 412,780 | 150,062 | 136,557 | 108,582 | ||||||||||||||||||||||||
Loans
and advances to customers — gross
|
349,640 | 196,428 | 339,543 | 885,611 | 834,987 | 470,826 | 421,110 | 351,419 | ||||||||||||||||||||||||
Loan
impairment provisions
|
(10,889 | ) | (6,449 | ) | (3,933 | ) | (3,884 | ) | (4,168 | ) | ||||||||||||||||||||||
Loans
and advances to customers — net
|
874,722 | 828,538 | 466,893 | 417,226 | 347,251 | |||||||||||||||||||||||||||
Fixed
rate
|
57,671 | 46,487 | 79,536 | 183,693 | 351,336 | 115,240 | 100,748 | 101,227 | ||||||||||||||||||||||||
Variable
rate
|
291,969 | 149,941 | 260,007 | 701,918 | 483,651 | 355,586 | 320,362 | 250,192 | ||||||||||||||||||||||||
Loans
and advances to customers — gross
|
349,640 | 196,428 | 339,543 | 885,611 | 834,987 | 470,826 | 421,110 | 351,419 |
2008
|
2007
|
2006
|
||||||||||
£m | £m | £m | ||||||||||
United
States
|
91,544 | 91,653 | 43,718 | |||||||||
France
|
58,251 | 65,430 | 18,136 | |||||||||
Germany
|
40,812 | 51,123 | 20,130 | |||||||||
Spain
|
36,441 | 31,651 | 9,341 | |||||||||
Netherlands
|
34,283 | 27,707 | 12,407 | |||||||||
Republic of
Ireland
|
18,662 | 17,736 | 8,530 | |||||||||
Cayman
Islands
|
18,126 | 17,099 | 9,063 | |||||||||
Japan
|
* | 31,922 | 7,725 | |||||||||
Italy
|
* | 23,925 | 7,506 | |||||||||
Norway
|
* | * | 7,768 | |||||||||
Switzerland
|
* | * | 7,262 | |||||||||
China
|
* | * | 6,574 |
*
|
Less than
0.75% of Group total assets.
|
IFRS
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Provisions
at the beginning of the year
|
||||||||||||||||||||
Domestic
|
3,258 | 3,037 | 2,759 | 2,675 | 2,408 | |||||||||||||||
Foreign
|
3,194 | 898 | 1,128 | 1,470 | 1,477 | |||||||||||||||
6,452 | 3,935 | 3,887 | 4,145 | 3,885 | ||||||||||||||||
Transfer
to disposal groups
|
||||||||||||||||||||
Domestic
|
— | — | — | — | — | |||||||||||||||
Foreign
|
(767 | ) | — | — | — | — | ||||||||||||||
(767 | ) | — | — | — | — | |||||||||||||||
Currency
translation and other adjustments
|
||||||||||||||||||||
Domestic
|
107 | 5 | (17 | ) | (7 | ) | (8 | ) | ||||||||||||
Foreign
|
1,334 | 178 | (44 | ) | 58 | (90 | ) | |||||||||||||
1,441 | 183 | (61 | ) | 51 | (98 | ) | ||||||||||||||
(Disposals)/acquisitions
of businesses
|
||||||||||||||||||||
Domestic
|
(108 | ) | 10 | — | — | 2 | ||||||||||||||
Foreign
|
(70 | ) | 2,211 | — | — | 288 | ||||||||||||||
(178 | ) | 2,221 | — | — | 290 | |||||||||||||||
Amounts
written-off
|
||||||||||||||||||||
Domestic
|
(1,446 | ) | (1,222 | ) | (1,360 | ) | (1,252 | ) | (901 | ) | ||||||||||
Foreign
|
(1,702 | ) | (789 | ) | (481 | ) | (788 | ) | (548 | ) | ||||||||||
(3,148 | ) | (2,011 | ) | (1,841 | ) | (2,040 | ) | (1,449 | ) | |||||||||||
Recoveries
of amounts written-off in previous years
|
||||||||||||||||||||
Domestic
|
116 | 158 | 119 | 97 | 85 | |||||||||||||||
Foreign
|
203 | 184 | 96 | 75 | 59 | |||||||||||||||
319 | 342 | 215 | 172 | 144 | ||||||||||||||||
Charged
to income statement
|
||||||||||||||||||||
Domestic
|
2,698 | 1,420 | 1,663 | 1,376 | 960 | |||||||||||||||
Foreign
|
4,393 | 526 | 214 | 327 | 442 | |||||||||||||||
7,091 | 1,946 | 1,877 | 1,703 | 1,402 | ||||||||||||||||
Unwind
of discount
|
||||||||||||||||||||
Domestic
|
(151 | ) | (150 | ) | (127 | ) | (130 | ) | — | |||||||||||
Foreign
|
(43 | ) | (14 | ) | (15 | ) | (14 | ) | — | |||||||||||
(194 | ) | (164 | ) | (142 | ) | (144 | ) | — | ||||||||||||
Provisions
at the end of the year (1)
|
||||||||||||||||||||
Domestic
|
4,474 | 3,258 | 3,037 | 2,759 | 2,546 | |||||||||||||||
Foreign
|
6,542 | 3,194 | 898 | 1,128 | 1,628 | |||||||||||||||
11,016 | 6,452 | 3,935 | 3,887 | 4,174 | ||||||||||||||||
Gross
loans and advances to customers
|
||||||||||||||||||||
Domestic
|
312,287 | 323,362 | 251,522 | 232,319 | 194,654 | |||||||||||||||
Foreign
|
573,324 | 511,625 | 219,304 | 188,791 | 156,765 | |||||||||||||||
885,611 | 834,987 | 470,826 | 421,110 | 351,419 | ||||||||||||||||
Closing
customer provisions as a % of gross loans and advances to customers
(2)
|
||||||||||||||||||||
Domestic
|
1.43 | % | 1.01 | % | 1.21 | % | 1.19 | % | 1.31 | % | ||||||||||
Foreign
|
1.12 | % | 0.62 | % | 0.41 | % | 0.60 | % | 1.04 | % | ||||||||||
Total
|
1.23 | % | 0.77 | % | 0.84 | % | 0.92 | % | 1.19 | % | ||||||||||
Customer
charge to income statement as a % of gross loans and advances to
customers
|
||||||||||||||||||||
Domestic
|
0.86 | % | 0.44 | % | 0.66 | % | 0.59 | % | 0.49 | % | ||||||||||
Foreign
|
0.75 | % | 0.10 | % | 0.10 | % | 0.17 | % | 0.28 | % | ||||||||||
Total
|
0.79 | % | 0.23 | % | 0.40 | % | 0.40 | % | 0.40 | % |
(1)
|
Includes
closing provisions against loans and advances to banks of £127 million
(2007 — £3 million; 2006 — £2 million; 2005 — £3 million; 2004 —£6
million).
|
(2)
|
Closing
customer provisions exclude closing provisions against loans and advances
to banks.
|
IFRS
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Loan
impairment provisions at end of year:
|
||||||||||||||||||||
–
customers
|
10,889 | 6,449 | 3,933 | 3,884 | ||||||||||||||||
–
banks
|
127 | 3 | 2 | 3 | ||||||||||||||||
Specific
provisions
|
||||||||||||||||||||
–
customers
|
3,607 | |||||||||||||||||||
–
banks
|
6 | |||||||||||||||||||
General
provision
|
561 | |||||||||||||||||||
11,016 | 6,452 | 3,935 | 3,887 | 4,174 | ||||||||||||||||
Average loans
and advances to customers (gross)
|
858,333 | 567,900 | 445,766 | 402,473 | 299,430 | |||||||||||||||
As a % of
average loans and advances to customers during the year:
|
||||||||||||||||||||
Total
customer provisions charged to income statement
|
0.81 | % | 0.34 | % | 0.42 | % | 0.42 | % | 0.47 | % | ||||||||||
Amounts
written-off (net of recoveries) – customers
|
0.33 | % | 0.29 | % | 0.36 | % | 0.46 | % | 0.44 | % |
IFRS
|
||||||||||||||||||||||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||||||||||||||||||||||
Closing
provision
|
%
of loans to total loans
|
Closing
provision
|
%
of loans to total loans
|
Closing
provision
|
%
of loans to total loans
|
Closing
provision
|
%
of loans to total loans
|
Closing
provision
|
%
of loans to total loans
|
|||||||||||||||||||||||||||||||
£m |
%
|
£m |
%
|
£m |
%
|
£m |
%
|
£m |
%
|
|||||||||||||||||||||||||||||||
Domestic
|
||||||||||||||||||||||||||||||||||||||||
Central and
local government
|
— | 0.3 | — | 0.4 | — | 1.4 | — | 0.8 | — | 0.6 | ||||||||||||||||||||||||||||||
Manufacturing
|
127 | 1.7 | 93 | 1.6 | 94 | 2.4 | 138 | 2.8 | 127 | 1.8 | ||||||||||||||||||||||||||||||
Construction
|
254 | 1.1 | 75 | 1.2 | 63 | 1.8 | 74 | 1.7 | 71 | 1.4 | ||||||||||||||||||||||||||||||
Finance
|
67 | 4.8 | 52 | 8.4 | 33 | 5.3 | 104 | 6.4 | 54 | 7.0 | ||||||||||||||||||||||||||||||
Service
industries and business activities
|
778 | 6.6 | 562 | 6.5 | 647 | 9.3 | 647 | 9.7 | 516 | 8.8 | ||||||||||||||||||||||||||||||
Agriculture,
forestry and fishing
|
19 | 0.3 | 21 | 0.3 | 25 | 0.6 | 26 | 0.6 | 23 | 0.7 | ||||||||||||||||||||||||||||||
Property
|
490 | 5.9 | 85 | 6.0 | 70 | 8.3 | 63 | 7.8 | 64 | 7.5 | ||||||||||||||||||||||||||||||
Individuals —
home mortgages
|
36 | 9.1 | 36 | 8.8 | 37 | 15.1 | 36 | 15.5 | 32 | 16.4 | ||||||||||||||||||||||||||||||
—
other
|
2,235 | 3.0 | 2,054 | 3.4 | 1,826 | 5.9 | 1,513 | 6.3 | 1,277 | 7.5 | ||||||||||||||||||||||||||||||
Finance
leases and instalment credit
|
194 | 2.0 | 132 | 1.9 | 103 | 3.0 | 88 | 3.3 | 122 | 3.7 | ||||||||||||||||||||||||||||||
Accrued
interest
|
— | 0.3 | — | 0.3 | — | 0.3 | — | 0.3 | ||||||||||||||||||||||||||||||||
Total
domestic
|
4,200 | 35.1 | 3,110 | 38.8 | 2,898 | 53.4 | 2,689 | 55.2 | 2,286 | 55.4 | ||||||||||||||||||||||||||||||
Foreign
|
4,745 | 64.9 | 2,289 | 61.2 | 442 | 46.6 | 652 | 44.8 | 1,321 | 44.6 | ||||||||||||||||||||||||||||||
Impaired book
provisions
|
8,945 | 100.0 | 5,399 | 100.0 | 3,340 | 100.0 | 3,341 | 100.0 | 100.0 | |||||||||||||||||||||||||||||||
Latent book
provisions
|
1,944 | 1,050 | 593 | 543 | ||||||||||||||||||||||||||||||||||||
Specific
provisions
|
3,607 | |||||||||||||||||||||||||||||||||||||||
General
provision
|
561 | |||||||||||||||||||||||||||||||||||||||
Total
provisions
|
10,889 | 6,449 | 3,933 | 3,884 | 4,168 |
IFRS
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Domestic
|
||||||||||||||||||||
Manufacturing
|
61 | 29 | 41 | 40 | 55 | |||||||||||||||
Construction
|
51 | 21 | 29 | 17 | 12 | |||||||||||||||
Finance
|
31 | 47 | 17 | 21 | 19 | |||||||||||||||
Service
industries and business activities
|
299 | 190 | 212 | 176 | 163 | |||||||||||||||
Agriculture,
forestry and fishing
|
5 | 4 | 5 | 4 | 9 | |||||||||||||||
Property
|
34 | 9 | 6 | 25 | 33 | |||||||||||||||
Individuals —
home mortgages
|
1 | — | 5 | 4 | 4 | |||||||||||||||
—
others
|
938 | 909 | 1,021 | 950 | 516 | |||||||||||||||
Finance
leases and instalment credit
|
26 | 13 | 24 | 15 | 90 | |||||||||||||||
Total
domestic
|
1,446 | 1,222 | 1,360 | 1,252 | 901 | |||||||||||||||
Foreign
|
1,702 | 789 | 481 | 788 | 548 | |||||||||||||||
Total write-offs (1)
|
3,148 | 2,011 | 1,841 | 2,040 | 1,449 |
IFRS
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
£m | £m | £m | £m | £m | ||||||||||||||||
Domestic
|
||||||||||||||||||||
Manufacturing
|
2 | — | — | 1 | 1 | |||||||||||||||
Construction
|
— | — | — | 1 | — | |||||||||||||||
Finance
|
2 | — | — | — | 2 | |||||||||||||||
Service
industries and business activities
|
12 | 7 | 5 | 2 | 1 | |||||||||||||||
Property
|
— | — | 1 | 2 | — | |||||||||||||||
Individuals —
home mortgages
|
— | — | — | — | 1 | |||||||||||||||
—
others
|
96 | 143 | 101 | 84 | 78 | |||||||||||||||
Finance
leases and instalment credit
|
4 | 8 | 12 | 7 | 2 | |||||||||||||||
Total
domestic
|
116 | 158 | 119 | 97 | 85 | |||||||||||||||
Foreign
|
203 | 184 | 96 | 75 | 59 | |||||||||||||||
Total
recoveries
|
319 | 342 | 215 | 172 | 144 |
IFRS
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
£m
|
£m
|
£m
|
£m
|
£m
|
||||||||||||||||
Loans
accounted for on a non-accrual basis (2):
|
||||||||||||||||||||
Domestic
|
8,588 | 5,599 | 5,420 | 4,977 | 3,658 | |||||||||||||||
Foreign
|
10,891 | 4,763 | 812 | 949 | 1,075 | |||||||||||||||
Total
|
19,479 | 10,362 | 6,232 | 5,926 | 4,733 | |||||||||||||||
Accruing
loans which are contractually overdue
|
||||||||||||||||||||
90 days or
more as to principal or interest (3):
|
||||||||||||||||||||
Domestic
|
1,201 | 217 | 81 | 2 | 634 | |||||||||||||||
Foreign
|
581 | 152 | 24 | 7 | 79 | |||||||||||||||
Total
|
1,782 | 369 | 105 | 9 | 713 | |||||||||||||||
Loans not
included above which are classified as
|
||||||||||||||||||||
‘troubled
debt restructurings’ by the SEC:
|
||||||||||||||||||||
Domestic
|
— | — | — | 2 | 14 | |||||||||||||||
Foreign
|
— | — | — | — | 10 | |||||||||||||||
Total
|
— | — | — | 2 | 24 | |||||||||||||||
Total
risk elements in lending
|
21,261 | 10,731 | 6,337 | 5,937 | 5,470 | |||||||||||||||
Potential
problem loans (4)
|
||||||||||||||||||||
Domestic
|
218 | 63 | 47 | 14 | 173 | |||||||||||||||
Foreign
|
8 | 608 | 5 | 5 | 107 | |||||||||||||||
Total
potential problem loans
|
226 | 671 | 52 | 19 | 280 | |||||||||||||||
Closing
provisions for impairment as a % of total risk elements in
lending
|
52 | % | 60 | % | 62 | % | 65 | % | 76 | % | ||||||||||
Closing
provisions for impairment as a % of total risk elements in lending and
potential problem loans
|
51 | % | 57 | % | 62 | % | 65 | % | 72 | % | ||||||||||
Risk elements
in lending as a % of gross lending to customers excluding reverse
repos
|
2.51 | % | 1.55 | % | 1.55 | % | 1.60 | % | 1.83 | % |
(1)
|
For the
analysis above, ‘Domestic’ consists of the United Kingdom domestic
transactions of the Group. ‘Foreign’ comprises the Group’s transactions
conducted through offices outside the UK and through those offices in the
UK specifically organised to service international banking
transactions.
|
(2)
|
All loans
against which an impairment provision is held are reported in the
non-accrual category.
|
(3)
|
Loans where an
impairment event has taken place but no impairment recognised. This
category is used for fully collateralised non-revolving credit
facilities.
|
(4)
|
Loans for
which an impairment event has occurred but no impairment provision is
necessary. This category is used for fully collateralised advances and
revolving credit facilities where identification as 90 days overdue is not
feasible.
|
IFRS
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
£m
|
£m
|
£m
|
£m
|
£m
|
||||||||||||||||
Gross income
not recognised but which would have been recognised under the original
terms of non-accrual and restructured loans:
|
||||||||||||||||||||
Domestic
|
393 | 390 | 370 | 334 | 235 | |||||||||||||||
Foreign
|
342 | 155 | 77 | 62 | 58 | |||||||||||||||
735 | 545 | 447 | 396 | 293 | ||||||||||||||||
Interest on
non-accrual and restructured loans included in net interest
income:
|
||||||||||||||||||||
Domestic
|
150 | 165 | 142 | 130 | 58 | |||||||||||||||
Foreign
|
43 | 16 | 15 | 14 | 7 | |||||||||||||||
193 | 181 | 157 | 144 | 65 |
IFRS
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m
|
£m
|
£m
|
||||||||||
UK
Domestic:
|
||||||||||||
Demand
deposits – interest-free
|
43,376 | 43,721 | 39,149 | |||||||||
– interest-bearing
|
107,159 | 121,343 | 118,315 | |||||||||
Time deposits
– savings
|
88,434 | 41,185 | 31,656 | |||||||||
– other
|
130,951 | 207,263 | 80,496 | |||||||||
Overseas
residents:
|
||||||||||||
Demand
deposits – interest-free
|
907 | 563 | 573 | |||||||||
– interest-bearing
|
16,320 | 25,129 | 37,729 | |||||||||
Time deposits
– savings
|
1,819 | 605 | 1,122 | |||||||||
– other
|
67,477 | 87,437 | 51,568 | |||||||||
Total
UK offices
|
456,443 | 527,246 | 360,608 | |||||||||
Overseas
|
||||||||||||
Demand
deposits – interest-free
|
29,253 | 27,959 | 12,173 | |||||||||
–
interest-bearing
|
92,354 | 70,758 | 27,441 | |||||||||
Time deposits
– savings
|
68,014 | 52,381 | 19,049 | |||||||||
– other
|
251,492 | 316,313 | 97,094 | |||||||||
Total
overseas offices
|
441,113 | 467,411 | 155,757 | |||||||||
Total
deposits
|
897,556 | 994,657 | 516,365 | |||||||||
Held-for-trading
|
137,080 | 125,917 | 104,249 | |||||||||
Designated as
at fair value through profit or loss
|
8,054 | 7,505 | 3,922 | |||||||||
Amortised
cost
|
752,422 | 861,235 | 408,194 | |||||||||
Total
deposits
|
897,556 | 994,657 | 516,365 | |||||||||
Overseas
|
||||||||||||
US
|
153,163 | 152,324 | 115,121 | |||||||||
Rest of the
World
|
287,950 | 315,087 | 40,636 | |||||||||
Total
overseas offices
|
441,113 | 467,411 | 155,757 |
IFRS
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
£m
|
£m
|
£m
|
||||||||||
Commercial
paper
|
||||||||||||
Outstanding
at year end
|
78,581 | 78,612 | 12,675 | |||||||||
Maximum
outstanding at any month end during the year
|
111,108 | 81,187 | 14,402 | |||||||||
Approximate
average amount during the year
|
98,150 | 32,498 | 13,225 | |||||||||
Approximate
weighted average interest rate during the year
|
3.3% | 4.8% | 4.9% | |||||||||
Approximate
weighted average interest rate at year end
|
3.0% | 5.5% | 5.0% | |||||||||
Other
short term borrowings
|
||||||||||||
Outstanding
at year end
|
194,346 | 280,526 | 122,576 | |||||||||
Maximum
outstanding at any month end during the year
|
395,132 | 312,557 | 130,867 | |||||||||
Approximate
average amount during the year
|
299,513 | 188,326 | 112,008 | |||||||||
Approximate
weighted average interest rate during the year
|
3.2% | 4.6% | 4.5% | |||||||||
Approximate
weighted average interest rate at year end
|
2.5% | 4.1% | 4.5% |
Within
3
months
|
Over
3 months but within
6
months
|
Over
6 months but within
12
months
|
Over
12
months
|
2008
Total
|
||||||||||||||||
£m
|
£m
|
£m
|
£m
|
£m
|
||||||||||||||||
UK
based companies and branches
|
||||||||||||||||||||
Certificates
of deposit
|
23,076 | 7,475 | 9,236 | 13 | 39,800 | |||||||||||||||
Other time
deposits
|
62,623 | 7,665 | 5,939 | 12,359 | 88,586 | |||||||||||||||
Overseas
based companies and branches
|
||||||||||||||||||||
Certificates
of deposit
|
32,263 | 1,666 | 1,316 | — | 35,245 | |||||||||||||||
Other time
deposits
|
111,542 | 13,498 | 7,983 | 15,641 | 148,664 | |||||||||||||||
229,504 | 30,304 | 24,474 | 28,013 | 312,295 |
Group
|
||||||||||||||||||||||||
0-3
months
|
3-12
months
|
1-3
years
|
3-5
years
|
5-10
years
|
10-20
years
|
|||||||||||||||||||
2008
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||||||||||||||||||
Operating
leases
|
146 | 433 | 976 | 751 | 1,448 | 1,851 | ||||||||||||||||||
Contractual
obligations to purchase goods or services
|
237 | 892 | 486 | 208 | 303 | 1 | ||||||||||||||||||
383 | 1,325 | 1,462 | 959 | 1,751 | 1,852 | |||||||||||||||||||
2007
|
||||||||||||||||||||||||
Operating
leases
|
90 | 268 | 655 | 569 | 1,060 | 1,958 | ||||||||||||||||||
Contractual
obligations to purchase goods or services
|
441 | 1,007 | 748 | 199 | 5 | 2 | ||||||||||||||||||
531 | 1,275 | 1,403 | 768 | 1,065 | 1,960 |
March
|
February
|
January
|
December
|
November
|
October
|
||||||||||||||||
US dollars
per £1
|
2009
|
2009
|
2009
|
2008
|
2008
|
2008
|
|||||||||||||||
Noon Buying
Rate
|
|||||||||||||||||||||
High
|
1.4730
|
1.4936 | 1.5254 | 1.5457 | 1.6156 | 1.7804 | |||||||||||||||
Low
|
1.3757
|
1.4224 | 1.3658 | 1.4395 | 1.4789 | 1.5472 | |||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||||||||||
Noon Buying
Rate
|
|||||||||||||||||||||
Period end
rate
|
1.4619 | 1.9843 | 1.9586 | 1.7188 | 1.9160 | ||||||||||||||||
Average rate
for the period (1)
|
1.8424 | 2.0073 | 1.8582 | 1.8147 | 1.8356 | ||||||||||||||||
Consolidation
rate (2)
|
|||||||||||||||||||||
Period end
rate
|
1.4604 | 2.0043 | 1.9651 | 1.7214 | 1.9346 | ||||||||||||||||
Average rate
for the period
|
1.8528 | 2.0015 | 1.8436 | 1.8198 | 1.8325 |
(1)
|
The average of
the Noon Buying Rates on the last business day of each month during the
period.
|
(2)
|
The rates used
by the Group for translating US dollars into sterling in the preparation
of its financial statements.
|
(3)
|
On 24
April 2009, the Noon Buying Rate was £1.00 =
US$1.4697.
|
IFRS
2008
|
IFRS
2007
|
IFRS
2006
|
IFRS
2005
|
|||||||||||||||||||||||||||||||||||||
Subordinated
liabilities
|
Equity
|
Subordinated
liabilities
|
Equity
|
Subordinated
liabilities
|
Equity
|
Subordinated
liabilities
|
Equity
|
|||||||||||||||||||||||||||||||||
Amount
per share
|
$ | £ | $ | £ | £ | £ | £ | £ | £ | £ | ||||||||||||||||||||||||||||||
Non-cumulative
preference shares of
US$0.01
|
||||||||||||||||||||||||||||||||||||||||
– Series D
(redeemed March 2006)
|
— | — | — | 0.21 | 1.13 | |||||||||||||||||||||||||||||||||||
– Series E
(redeemed January 2007)
|
— | — | 0.04 | 1.10 | 1.12 | |||||||||||||||||||||||||||||||||||
– Series
F
|
1.91 | 1.04 | 0.96 | 1.03 | 1.06 | |||||||||||||||||||||||||||||||||||
– Series G
(redeemed January 2007)
|
— | — | 0.04 | 1.00 | 1.02 | |||||||||||||||||||||||||||||||||||
– Series
H
|
1.81 | 0.99 | 0.91 | 0.98 | 1.00 | |||||||||||||||||||||||||||||||||||
– Series I
(redeemed March 2006)
|
— | — | — | 0.20 | 1.10 | |||||||||||||||||||||||||||||||||||
– Series J
(redeemed November 2005)
|
— | — | — | — | 1.06 | |||||||||||||||||||||||||||||||||||
– Series K
(redeemed January 2007)
|
— | — | 0.04 | 1.06 | 1.09 | |||||||||||||||||||||||||||||||||||
– Series
L
|
1.44 | 0.78 | 0.72 | 0.78 | 0.79 | |||||||||||||||||||||||||||||||||||
– Series
M
|
1.60 | 0.89 | 0.80 | 0.87 | 0.88 | |||||||||||||||||||||||||||||||||||
– Series
N
|
1.59 | 0.88 | 0.79 | 0.86 | 0.55 | |||||||||||||||||||||||||||||||||||
– Series
P
|
1.56 | 0.87 | 0.78 | 0.85 | 0.13 | |||||||||||||||||||||||||||||||||||
– Series
Q
|
1.69 | 0.94 | 0.84 | 0.53 | — | |||||||||||||||||||||||||||||||||||
– Series
R
|
1.53 | 0.85 | 0.77 | — | — | |||||||||||||||||||||||||||||||||||
– Series
S
|
1.65 | 0.92 | 0.41 | — | — | |||||||||||||||||||||||||||||||||||
– Series
T
|
1.81 | 1.01 | 0.23 | — | — | |||||||||||||||||||||||||||||||||||
– Series
U
|
7,555 | 3,935 | — | — | — | |||||||||||||||||||||||||||||||||||
Non-cumulative
convertible preference shares of
US$0.01
|
||||||||||||||||||||||||||||||||||||||||
– Series
1
|
91.18 | 49.66 | 45.58 | 50.26 | 50.33 | |||||||||||||||||||||||||||||||||||
– Series 2
(redeemed March 2005)
|
— | — | — | — | 11.60 | |||||||||||||||||||||||||||||||||||
– Series 3
(redeemed December 2005)
|
— | — | — | — | 43.03 | |||||||||||||||||||||||||||||||||||
Non-cumulative
convertible preference shares of
€0.01
|
||||||||||||||||||||||||||||||||||||||||
– Series 1
(redeemed March 2005)
|
— | — | — | — | 11.54 | |||||||||||||||||||||||||||||||||||
Non-cumulative
preference shares of €0.01
|
||||||||||||||||||||||||||||||||||||||||
– Series
1
|
67.95 | 46.53 | 39.63 | 37.18 | 41.14 | |||||||||||||||||||||||||||||||||||
– Series
2
|
61.03 | 41.79 | 35.52 | 36.22 | — | |||||||||||||||||||||||||||||||||||
Non-cumulative
convertible preference shares of
£0.01
|
||||||||||||||||||||||||||||||||||||||||
– Series
1
|
107.88 | 73.87 | 73.87 | 73.87 | 73.87 |
UK
GAAP
2004
|
|
Amount
per share
|
£
|
Non-cumulative
preference shares of US$0.01
|
|
– Series D
(redeemed March 2006)
|
1.11
|
– Series E
(redeemed January 2007)
|
1.10
|
– Series
F
|
1.04
|
– Series G
(redeemed January 2007)
|
1.00
|
– Series
H
|
0.98
|
– Series I
(redeemed March 2006)
|
1.08
|
– Series J
(redeemed November 2005)
|
1.15
|
– Series K
(redeemed January 2007)
|
1.07
|
– Series
L
|
0.19
|
– Series
M
|
0.30
|
Non-cumulative
convertible preference shares of US$0.01
|
|
– Series
1
|
49.05
|
– Series 2
(redeemed March 2005)
|
47.43
|
– Series 3
(redeemed December 2005)
|
41.74
|
Non-cumulative
convertible preference shares of €0.01
|
|
– Series 1
(redeemed March 2005)
|
44.19
|
Non-cumulative
preference shares of €0.01
|
|
– Series
1
|
3.45
|
Non-cumulative
convertible preference shares of £0.01
|
|
– Series
1
|
73.87
|
IFRS
2007
|
IFRS
2006
|
IFRS
2005
|
||||||||||
Amount
per share and American Depository Shares (1)
|
pence
|
pence
|
pence
|
|||||||||
Interim
|
8.5 | 6.8 | 5.4 | |||||||||
Final (2)
|
19.3 | 18.5 | 14.8 | |||||||||
Total
dividends on equity shares
|
27.8 | 25.3 | 20.2 |
UK
GAAP
2004
|
||||
Amount
per share and American Depository Shares (1)
|
pence
|
|||
Interim
|
4.7 | |||
Final (2)
|
11.5 | |||
Total
dividends on equity shares
|
16.2 |
(1)
|
Each American
Depository Share represents 20 ordinary shares. The historical amounts
listed in the table apply to the ordinary shares, as the American
Depositary Shares were not issued until October 2007 as described above
under Trading Market.
|
(2)
|
Final
dividends for each year were proposed in the indicated year and paid in
the following year.
|
|
(i)
|
if at any
adjourned meeting of such holders a quorum as defined above is not
present, two people who hold shares of the class, or their proxies. are a
quorum; and
|
|
(ii)
|
any such
holder present in person or by proxy may demand a
poll.
|
Exhibit
|
|
Number
|
Description
|
15.1
|
Consent of
Independent registered public accounting
firm
|