Form 20-F X
|
Form 40-F ___
|
Yes
|
___ |
No X
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Interest receivable
|
5,404
|
5,401
|
5,888
|
10,805
|
11,580
|
|
Interest payable
|
(2,177)
|
(2,100)
|
(2,212)
|
(4,277)
|
(4,362)
|
|
Net interest income
|
3,227
|
3,301
|
3,676
|
6,528
|
7,218
|
|
Fees and commissions receivable
|
1,700
|
1,642
|
2,053
|
3,342
|
4,104
|
|
Fees and commissions payable
|
(323)
|
(260)
|
(579)
|
(583)
|
(1,151)
|
|
Income from trading activities
|
1,147
|
835
|
2,110
|
1,982
|
3,876
|
|
Gain on redemption of own debt
|
255
|
-
|
553
|
255
|
553
|
|
Other operating income (excluding insurance
premium income)
|
1,142
|
391
|
346
|
1,533
|
793
|
|
Insurance net premium income
|
1,090
|
1,149
|
1,278
|
2,239
|
2,567
|
|
Non-interest income
|
5,011
|
3,757
|
5,761
|
8,768
|
10,742
|
|
Total income
|
8,238
|
7,058
|
9,437
|
15,296
|
17,960
|
|
Staff costs
|
(2,210)
|
(2,399)
|
(2,365)
|
(4,609)
|
(5,054)
|
|
Premises and equipment
|
(602)
|
(571)
|
(547)
|
(1,173)
|
(1,082)
|
|
Other administrative expenses
|
(1,752)
|
(921)
|
(1,022)
|
(2,673)
|
(2,033)
|
|
Depreciation and amortisation
|
(453)
|
(424)
|
(519)
|
(877)
|
(1,001)
|
|
Operating expenses
|
(5,017)
|
(4,315)
|
(4,453)
|
(9,332)
|
(9,170)
|
|
Profit before other operating charges and
impairment losses
|
3,221
|
2,743
|
4,984
|
5,964
|
8,790
|
|
Insurance net claims
|
(793)
|
(912)
|
(1,323)
|
(1,705)
|
(2,459)
|
|
Impairment losses
|
(3,106)
|
(1,947)
|
(2,487)
|
(5,053)
|
(5,162)
|
|
Operating (loss)/profit before tax
|
(678)
|
(116)
|
1,174
|
(794)
|
1,169
|
|
Tax charge
|
(222)
|
(423)
|
(825)
|
(645)
|
(932)
|
|
(Loss)/profit from continuing operations
|
(900)
|
(539)
|
349
|
(1,439)
|
237
|
|
Profit/(loss) from discontinued operations, net of tax
|
21
|
10
|
(1,019)
|
31
|
(706)
|
|
Loss for the period
|
(879)
|
(529)
|
(670)
|
(1,408)
|
(469)
|
|
Non-controlling interests
|
(18)
|
1
|
946
|
(17)
|
602
|
|
Preference share and other dividends
|
-
|
-
|
(19)
|
-
|
(124)
|
|
(Loss)/profit attributable to ordinary and B
shareholders
|
(897)
|
(528)
|
257
|
(1,425)
|
9
|
|
Basic (loss)/gain per ordinary and B share from
continuing operations
|
(0.8p)
|
(0.5p)
|
0.8p
|
(1.3p)
|
0.6p
|
|
Diluted (loss)/gain per ordinary and B share from
continuing operations
|
(0.8p)
|
(0.5p)
|
0.8p
|
(1.3p)
|
0.6p
|
|
Basic (loss)/gain per ordinary and B share from
discontinued operations
|
-
|
-
|
-
|
-
|
-
|
|
Diluted (loss)/gain per ordinary and B share from
discontinued operations
|
-
|
-
|
-
|
-
|
-
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loss for the period
|
(879)
|
(529)
|
(670)
|
(1,408)
|
(469)
|
|
Other comprehensive income/(loss)
|
||||||
Available-for-sale financial assets (1)
|
1,406
|
(37)
|
93
|
1,369
|
508
|
|
Cash flow hedges
|
588
|
(227)
|
1,449
|
361
|
1,254
|
|
Currency translation
|
59
|
(360)
|
(91)
|
(301)
|
694
|
|
Other comprehensive income/(loss) before tax
|
2,053
|
(624)
|
1,451
|
1,429
|
2,456
|
|
Tax (charge)/credit
|
(524)
|
32
|
(331)
|
(492)
|
(446)
|
|
Other comprehensive income/(loss) after tax
|
1,529
|
(592)
|
1,120
|
937
|
2,010
|
|
Total comprehensive income/(loss) for the period
|
650
|
(1,121)
|
450
|
(471)
|
1,541
|
|
Total comprehensive income/(loss) recognised in the statement of changes in equity is attributable as follows:
|
||||||
Non-controlling interests
|
3
|
(9)
|
(457)
|
(6)
|
(132)
|
|
Preference shareholders
|
-
|
-
|
-
|
-
|
105
|
|
Paid-in equity holders
|
-
|
-
|
19
|
-
|
19
|
|
Ordinary and B shareholders
|
647
|
(1,112)
|
888
|
(465)
|
1,549
|
|
650
|
(1,121)
|
450
|
(471)
|
1,541
|
(1)
|
Analysis provided on page 104.
|
·
|
The Q2 2011 movement in available-for-sale financial assets reflects the movement of £733 million losses on Greek government bonds and a £109 million related interest rate hedge adjustment to profit or loss from available-for-sale reserves. Offsetting this partially were realised gains from routine portfolio management in Group Treasury of £153 million, Non-Core of £31 million and UK Corporate of £16 million. In addition, unrealised gains on securities increased by £781 million in the quarter, primarily in relation to high quality sovereign bonds.
|
·
|
Gains related to cash flow hedges of £588 million in Q2 2011 result principally from declines in swap rates during the quarter as expectations of an increase in interest rates have been deferred.
|
30 June
2011
|
31 March
2011
|
31 December
2010
|
|
£m
|
£m
|
£m
|
|
Assets
|
|||
Cash and balances at central banks
|
64,351
|
59,591
|
57,014
|
Net loans and advances to banks
|
53,133
|
59,304
|
57,911
|
Reverse repurchase agreements and stock borrowing
|
41,973
|
45,148
|
42,607
|
Loans and advances to banks
|
95,106
|
104,452
|
100,518
|
Net loans and advances to customers
|
489,572
|
494,148
|
502,748
|
Reverse repurchase agreements and stock borrowing
|
56,162
|
60,511
|
52,512
|
Loans and advances to customers
|
545,734
|
554,659
|
555,260
|
Debt securities
|
243,645
|
231,384
|
217,480
|
Equity shares
|
24,951
|
22,212
|
22,198
|
Settlement balances
|
24,566
|
23,006
|
11,605
|
Derivatives
|
394,872
|
361,048
|
427,077
|
Intangible assets
|
14,592
|
14,409
|
14,448
|
Property, plant and equipment
|
17,357
|
15,846
|
16,543
|
Deferred tax
|
6,245
|
6,299
|
6,373
|
Prepayments, accrued income and other assets
|
11,143
|
11,355
|
12,576
|
Assets of disposal groups
|
3,407
|
8,992
|
12,484
|
Total assets
|
1,445,969
|
1,413,253
|
1,453,576
|
Liabilities
|
|||
Bank deposits
|
71,573
|
63,829
|
66,051
|
Repurchase agreements and stock lending
|
35,381
|
39,615
|
32,739
|
Deposits by banks
|
106,954
|
103,444
|
98,790
|
Customer deposits
|
428,703
|
428,474
|
428,599
|
Repurchase agreements and stock lending
|
88,822
|
90,432
|
82,094
|
Customer accounts
|
517,525
|
518,906
|
510,693
|
Debt securities in issue
|
213,797
|
215,968
|
218,372
|
Settlement balances
|
22,905
|
21,394
|
10,991
|
Short positions
|
56,106
|
50,065
|
43,118
|
Derivatives
|
387,809
|
360,625
|
423,967
|
Accruals, deferred income and other liabilities
|
24,065
|
23,069
|
23,089
|
Retirement benefit liabilities
|
2,239
|
2,257
|
2,288
|
Deferred tax
|
2,092
|
2,094
|
2,142
|
Insurance liabilities
|
6,687
|
6,754
|
6,794
|
Subordinated liabilities
|
26,311
|
26,515
|
27,053
|
Liabilities of disposal groups
|
3,237
|
6,376
|
9,428
|
Total liabilities
|
1,369,727
|
1,337,467
|
1,376,725
|
Equity
|
|||
Non-controlling interests
|
1,498
|
1,710
|
1,719
|
Owners' equity*
|
|||
Called up share capital
|
15,317
|
15,156
|
15,125
|
Reserves
|
59,427
|
58,920
|
60,007
|
Total equity
|
76,242
|
75,786
|
76,851
|
Total liabilities and equity
|
1,445,969
|
1,413,253
|
1,453,576
|
* Owners' equity attributable to:
|
|||
Ordinary and B shareholders
|
70,000
|
69,332
|
70,388
|
Other equity owners
|
4,744
|
4,744
|
4,744
|
74,744
|
74,076
|
75,132
|
Quarter ended
|
Half year ended
|
||||
30 June
2011
|
31 March
2011
|
30 June
2011
|
30 June
2010
|
||
Average yields, spreads and margins of the banking business
|
%
|
%
|
%
|
%
|
|
Gross yield on interest-earning assets of banking business
|
3.28
|
3.33
|
3.30
|
3.26
|
|
Cost of interest-bearing liabilities of banking business
|
(1.60)
|
(1.57)
|
(1.59)
|
(1.45)
|
|
Interest spread of banking business
|
1.68
|
1.76
|
1.71
|
1.81
|
|
Benefit from interest-free funds
|
0.29
|
0.27
|
0.29
|
0.18
|
|
Net interest margin of banking business
|
1.97
|
2.03
|
2.00
|
1.99
|
|
Average interest rates
|
|||||
The Group's base rate
|
0.50
|
0.50
|
0.50
|
0.50
|
|
London inter-bank three month offered rates
|
|||||
- Sterling
|
0.82
|
0.79
|
0.81
|
0.66
|
|
- Eurodollar
|
0.26
|
0.31
|
0.29
|
0.35
|
|
- Euro
|
1.36
|
1.04
|
1.20
|
0.62
|
Quarter ended
|
Quarter ended
|
|||||
30 June 2011
|
31 March 2011
|
|||||
Average
|
Average
|
|||||
balance
|
Interest
|
Rate
|
balance
|
Interest
|
Rate
|
|
£m
|
£m
|
%
|
£m
|
£m
|
%
|
|
Assets
|
||||||
Loans and advances to
banks
|
67,191
|
164
|
0.98
|
64,021
|
172
|
1.09
|
Loans and advances to
customers
|
470,593
|
4,545
|
3.87
|
474,177
|
4,593
|
3.93
|
Debt securities
|
123,888
|
705
|
2.28
|
120,380
|
638
|
2.15
|
Interest-earning assets -
banking business
|
661,672
|
5,414
|
3.28
|
658,578
|
5,403
|
3.33
|
Trading business
|
284,378
|
279,164
|
||||
Non-interest earning assets
|
557,649
|
507,209
|
||||
Total assets
|
1,503,699
|
1,444,951
|
||||
Memo: Funded assets
|
1,089,400
|
1,066,690
|
||||
Liabilities
|
||||||
Deposits by banks
|
65,119
|
245
|
1.51
|
66,671
|
259
|
1.58
|
Customer accounts
|
336,317
|
857
|
1.02
|
329,825
|
831
|
1.02
|
Debt securities in issue
|
171,709
|
897
|
2.10
|
175,585
|
846
|
1.95
|
Subordinated liabilities
|
21,522
|
148
|
2.76
|
25,078
|
170
|
2.75
|
Internal funding of trading
business
|
(51,609)
|
22
|
(0.17)
|
(52,013)
|
8
|
(0.06)
|
Interest-bearing liabilities -
banking business
|
543,058
|
2,169
|
1.60
|
545,146
|
2,114
|
1.57
|
Trading business
|
314,099
|
301,753
|
||||
Non-interest-bearing liabilities
|
||||||
- demand deposits
|
64,811
|
63,701
|
||||
- other liabilities
|
507,383
|
459,981
|
||||
Owners' equity
|
74,348
|
74,370
|
||||
Total liabilities and
owners' equity
|
1,503,699
|
1,444,951
|
(1)
|
Interest receivable and interest payable on trading assets and liabilities are included in income from trading activities.
|
(2)
|
Interest receivable has been increased by £6 million (Q1 2011 - decreased by £1 million) to exclude the RFS Holdings minority interest. Related interest-earning assets and interest-bearing liabilities have also been adjusted.
|
(3)
|
Interest receivable has been increased by £2 million (Q1 2011 - £3 million) and interest payable has been increased by £34 million (Q1 2011 - £29 million) to record interest on financial assets and liabilities designated as at fair value through profit or loss. Related interest-earning assets and interest-bearing liabilities have also been adjusted.
|
(4)
|
Interest receivable has been increased by £2 million (Q1 2011 - nil) and interest payable has been decreased by £42 million (Q1 2011 - £15 million) in respect of non-recurring adjustments.
|
Half year ended
|
Half year ended
|
|||||
30 June 2011
|
30 June 2010
|
|||||
Average
|
Average
|
|||||
balance
|
Interest
|
Rate
|
balance
|
Interest
|
Rate
|
|
£m
|
£m
|
%
|
£m
|
£m
|
%
|
|
Assets
|
||||||
Loans and advances to banks
|
65,606
|
336
|
1.03
|
47,172
|
272
|
1.16
|
Loans and advances to
customers
|
472,385
|
9,138
|
3.90
|
523,682
|
9,365
|
3.61
|
Debt securities
|
122,134
|
1,343
|
2.22
|
140,227
|
1,861
|
2.68
|
Interest-earning assets -
banking business
|
660,125
|
10,817
|
3.30
|
711,081
|
11,498
|
3.26
|
Trading business
|
281,771
|
278,527
|
||||
Non-interest earning assets
|
532,429
|
733,323
|
||||
Total assets
|
1,474,325
|
1,722,931
|
||||
Memo: Funded assets
|
1,078,045
|
1,242,452
|
||||
Liabilities
|
||||||
Deposits by banks
|
65,895
|
504
|
1.54
|
90,189
|
715
|
1.60
|
Customer accounts
|
333,071
|
1,688
|
1.02
|
346,077
|
1,834
|
1.07
|
Debt securities in issue
|
173,647
|
1,743
|
2.02
|
202,673
|
1,690
|
1.68
|
Subordinated liabilities
|
23,300
|
318
|
2.75
|
31,134
|
370
|
2.40
|
Internal funding of trading
business
|
(51,811)
|
30
|
(0.12)
|
(47,609)
|
(125)
|
0.53
|
Interest-bearing liabilities -
banking business
|
544,102
|
4,283
|
1.59
|
622,464
|
4,484
|
1.45
|
Trading business
|
307,926
|
301,816
|
||||
Non-interest-bearing liabilities
|
||||||
- demand deposits
|
64,256
|
46,937
|
||||
- other liabilities
|
483,682
|
674,006
|
||||
Owners' equity
|
74,359
|
77,708
|
||||
Total liabilities and
owners' equity
|
1,474,325
|
1,722,931
|
(1)
|
Interest receivable and interest payable on trading assets and liabilities are included in income from trading activities.
|
(2)
|
Interest-earning assets and interest-bearing liabilities exclude the Retail bancassurance long-term assets and liabilities, attributable to policyholders, in view of their distinct nature. As a result, net interest income has been increased by nil (H1 2010 - £3 million).
|
(3)
|
Interest receivable has been increased by £5 million (H1 2010 - nil) to exclude the RFS Holdings minority interest. Related interest-earning assets and interest-bearing liabilities have also been adjusted.
|
(4)
|
Interest receivable has been increased by £5 million for H1 2011 (H1 2010 - £5 million) and interest payable has been increased by £63 million (H1 2010 - £12 million) to record interest on financial assets and liabilities designated as at fair value through profit or loss. Related interest-earning assets and interest-bearing liabilities have also been adjusted.
|
(5)
|
Interest receivable has been increased by £2 million (H1 2010 - £90 million decrease) and interest payable has been decreased by £57 million (H1 2010 - £110 million increase) in respect of non-recurring adjustments.
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Called-up share capital
|
||||||
At beginning of period
|
15,156
|
15,125
|
15,031
|
15,125
|
14,630
|
|
Ordinary shares issued
|
161
|
31
|
-
|
192
|
401
|
|
Preference shares redeemed
|
-
|
-
|
(2)
|
-
|
(2)
|
|
At end of period
|
15,317
|
15,156
|
15,029
|
15,317
|
15,029
|
|
Paid-in equity
|
||||||
At beginning of period
|
431
|
431
|
565
|
431
|
565
|
|
Securities redeemed during the period
|
-
|
-
|
(132)
|
-
|
(132)
|
|
Transfer to retained earnings
|
-
|
-
|
(2)
|
-
|
(2)
|
|
At end of period
|
431
|
431
|
431
|
431
|
431
|
|
Share premium account
|
||||||
At beginning of period
|
23,922
|
23,922
|
23,740
|
23,922
|
23,523
|
|
Ordinary shares issued
|
1
|
-
|
-
|
1
|
217
|
|
Redemption of preference shares classified as debt
|
-
|
-
|
118
|
-
|
118
|
|
At end of period
|
23,923
|
23,922
|
23,858
|
23,923
|
23,858
|
|
Merger reserve
|
||||||
At beginning of period
|
13,272
|
13,272
|
13,272
|
13,272
|
25,522
|
|
Transfer to retained earnings
|
(50)
|
-
|
-
|
(50)
|
(12,250)
|
|
At end of period
|
13,222
|
13,272
|
13,272
|
13,222
|
13,272
|
|
Available-for-sale reserve
|
||||||
At beginning of period
|
(2,063)
|
(2,037)
|
(1,527)
|
(2,037)
|
(1,755)
|
|
Unrealised gains
|
781
|
162
|
119
|
943
|
647
|
|
Realised losses/(gains) (1)
|
626
|
(197)
|
20
|
429
|
(127)
|
|
Tax
|
(370)
|
9
|
(55)
|
(361)
|
(208)
|
|
Recycled to profit or loss on disposal of businesses(2)
|
-
|
-
|
(16)
|
-
|
(16)
|
|
At end of period
|
(1,026)
|
(2,063)
|
(1,459)
|
(1,026)
|
(1,459)
|
|
Cash flow hedging reserve
|
||||||
At beginning of period
|
(314)
|
(140)
|
(272)
|
(140)
|
(252)
|
|
Amount recognised in equity
|
811
|
14
|
(47)
|
825
|
(58)
|
|
Amount transferred from equity to earnings
|
(223)
|
(241)
|
7
|
(464)
|
17
|
|
Tax
|
(161)
|
53
|
19
|
(108)
|
-
|
|
Recycled to profit or loss on disposal of businesses (3)
|
-
|
-
|
58
|
-
|
58
|
|
At end of period
|
113
|
(314)
|
(235)
|
113
|
(235)
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Foreign exchange reserve
|
||||||
At beginning of period
|
4,754
|
5,138
|
5,229
|
5,138
|
4,528
|
|
Retranslation of net assets
|
189
|
(429)
|
666
|
(240)
|
1,775
|
|
Foreign currency (losses)/gains on hedges of
net assets
|
(116)
|
76
|
(189)
|
(40)
|
(609)
|
|
Tax
|
7
|
(31)
|
60
|
(24)
|
72
|
|
Recycled to profit or loss on disposal of businesses
|
-
|
-
|
(11)
|
-
|
(11)
|
|
At end of period
|
4,834
|
4,754
|
5,755
|
4,834
|
5,755
|
|
Capital redemption reserve
|
||||||
At beginning of period
|
198
|
198
|
170
|
198
|
170
|
|
Preference shares redeemed
|
-
|
-
|
2
|
-
|
2
|
|
At end of period
|
198
|
198
|
172
|
198
|
172
|
|
Contingent capital reserve
|
||||||
At beginning and end of period
|
(1,208)
|
(1,208)
|
(1,208)
|
(1,208)
|
(1,208)
|
|
Retained earnings
|
||||||
At beginning of period
|
20,713
|
21,239
|
24,164
|
21,239
|
12,134
|
|
(Loss)/profit attributable to ordinary and B
shareholders and other equity owners
|
||||||
- continuing operations
|
(899)
|
(530)
|
302
|
(1,429)
|
163
|
|
- discontinued operations
|
2
|
2
|
(26)
|
4
|
(30)
|
|
Equity preference dividends paid
|
-
|
-
|
-
|
-
|
(105)
|
|
Paid-in equity dividends paid, net of tax
|
-
|
-
|
(19)
|
-
|
(19)
|
|
Transfer from paid-in equity
|
||||||
- gross
|
-
|
-
|
2
|
-
|
2
|
|
- tax
|
-
|
-
|
(1)
|
-
|
(1)
|
|
Equity owners gain on withdrawal of minority
interest
|
||||||
- gross
|
-
|
-
|
40
|
-
|
40
|
|
- tax
|
-
|
-
|
(11)
|
-
|
(11)
|
|
Redemption of equity preference shares
|
-
|
-
|
(2,968)
|
-
|
(2,968)
|
|
Gain on redemption of equity preference shares
|
-
|
-
|
609
|
-
|
609
|
|
Redemption of preference shares classified as debt
|
-
|
-
|
(118)
|
-
|
(118)
|
|
Transfer from merger reserve
|
50
|
-
|
-
|
50
|
12,250
|
|
Shares issued under employee share schemes
|
(166)
|
(41)
|
(2)
|
(207)
|
(9)
|
|
Share-based payments
|
||||||
- gross
|
29
|
38
|
26
|
67
|
61
|
|
- tax
|
(3)
|
5
|
5
|
2
|
5
|
|
At end of period
|
19,726
|
20,713
|
22,003
|
19,726
|
22,003
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Own shares held
|
||||||
At beginning of period
|
(785)
|
(808)
|
(488)
|
(808)
|
(121)
|
|
Shares (purchased)/disposed
|
(6)
|
12
|
(330)
|
6
|
(704)
|
|
Shares issued under employee share schemes
|
5
|
11
|
2
|
16
|
9
|
|
At end of period
|
(786)
|
(785)
|
(816)
|
(786)
|
(816)
|
|
Owners' equity at end of period
|
74,744
|
74,076
|
76,802
|
74,744
|
76,802
|
|
Non-controlling interests
|
||||||
At beginning of period
|
1,710
|
1,719
|
10,364
|
1,719
|
16,895
|
|
Currency translation adjustments and other
movements
|
(14)
|
(7)
|
(557)
|
(21)
|
(461)
|
|
Profit/(loss) attributable to non-controlling interests
|
||||||
- continuing operations
|
(1)
|
(9)
|
47
|
(10)
|
74
|
|
- discontinued operations
|
19
|
8
|
(993)
|
27
|
(676)
|
|
Dividends paid
|
(39)
|
-
|
(1,497)
|
(39)
|
(4,171)
|
|
Movements in available-for-sale securities
|
||||||
- unrealised (losses)/gains
|
(1)
|
1
|
(3)
|
-
|
22
|
|
- realised gains
|
-
|
(3)
|
(12)
|
(3)
|
(3)
|
|
- tax
|
-
|
1
|
4
|
1
|
1
|
|
- recycled to profit or loss on disposal of
discontinued operations (4)
|
-
|
-
|
(7)
|
-
|
(7)
|
|
Movements in cash flow hedging reserves
|
||||||
- amounts recognised in equity
|
-
|
-
|
30
|
-
|
(165)
|
|
- amounts transferred from equity to earnings
|
-
|
-
|
(1)
|
-
|
-
|
|
- tax
|
-
|
-
|
(1)
|
-
|
47
|
|
- recycled to profit or loss on disposal of
discontinued operations (5)
|
-
|
-
|
1,036
|
-
|
1,036
|
|
Equity raised
|
-
|
-
|
(10)
|
-
|
501
|
|
Equity withdrawn and disposals
|
(176)
|
-
|
(5,868)
|
(176)
|
(10,561)
|
|
Transfer to retained earnings
|
-
|
-
|
(40)
|
-
|
(40)
|
|
At end of period
|
1,498
|
1,710
|
2,492
|
1,498
|
2,492
|
|
Total equity at end of period
|
76,242
|
75,786
|
79,294
|
76,242
|
79,294
|
|
Total comprehensive income/(loss) recognised in the statement of changes in equity is attributable as follows:
|
||||||
Non-controlling interests
|
3
|
(9)
|
(457)
|
(6)
|
(132)
|
|
Preference shareholders
|
-
|
-
|
-
|
-
|
105
|
|
Paid-in equity holders
|
-
|
-
|
19
|
-
|
19
|
|
Ordinary and B shareholders
|
647
|
(1,112)
|
888
|
(465)
|
1,549
|
|
650
|
(1,121)
|
450
|
(471)
|
1,541
|
(1)
|
Includes an impairment loss of £733 million in respect of the Group's holding of Greek government bonds, together with £109 million of related interest rate hedge adjustments, in the quarter ended 30 June 2011 and half year ended 30 June 2011.
|
(2)
|
Net of tax (quarter ended 30 June 2010 - £6 million credit; half year ended 30 June 2010 - £6 million credit).
|
(3)
|
Net of tax (quarter ended 30 June 2010 - £20 million charge; half year ended 30 June 2010 - £20 million charge).
|
(4)
|
Net of tax (quarter ended 30 June 2010 - £2 million credit; half year ended 30 June 2010 - £2 million credit).
|
(5)
|
Net of tax (quarter ended 30 June 2010 - £346 million charge; half year ended 30 June 2010 - £346 million charge).
|
First half
2011
|
First half
2010
|
|
£m
|
£m
|
|
Operating activities
|
||
Operating (loss)/profit before tax
|
(794)
|
1,169
|
Operating profit/(loss) before tax on discontinued operations
|
38
|
(618)
|
Adjustments for non-cash items
|
1,503
|
2,571
|
Net cash inflow from trading activities
|
747
|
3,122
|
Changes in operating assets and liabilities
|
7,595
|
(13,954)
|
Net cash flows from operating activities before tax
|
8,342
|
(10,832)
|
Income taxes (paid)/received
|
(90)
|
411
|
Net cash flows from operating activities
|
8,252
|
(10,421)
|
Net cash flows from investing activities
|
(4,362)
|
822
|
Net cash flows from financing activities
|
(1,212)
|
(12,795)
|
Effects of exchange rate changes on cash and cash equivalents
|
482
|
(355)
|
Net increase/(decrease) in cash and cash equivalents
|
3,160
|
(22,749)
|
Cash and cash equivalents at beginning of period
|
152,530
|
144,186
|
Cash and cash equivalents at end of period
|
155,690
|
121,437
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Loans and advances to customers
|
4,535
|
4,593
|
4,754
|
9,128
|
9,451
|
|
Loans and advances to banks
|
164
|
172
|
131
|
336
|
271
|
|
Debt securities
|
705
|
636
|
1,003
|
1,341
|
1,858
|
|
Interest receivable
|
5,404
|
5,401
|
5,888
|
10,805
|
11,580
|
|
Customer accounts
|
853
|
831
|
966
|
1,684
|
1,834
|
|
Deposits by banks
|
249
|
259
|
418
|
508
|
715
|
|
Debt securities in issue
|
863
|
817
|
824
|
1,680
|
1,678
|
|
Subordinated liabilities
|
190
|
185
|
60
|
375
|
260
|
|
Internal funding of trading businesses
|
22
|
8
|
(56)
|
30
|
(125)
|
|
Interest payable
|
2,177
|
2,100
|
2,212
|
4,277
|
4,362
|
|
Net interest income
|
3,227
|
3,301
|
3,676
|
6,528
|
7,218
|
|
Fees and commissions receivable
|
1,700
|
1,642
|
2,053
|
3,342
|
4,104
|
|
Fees and commissions payable
|
||||||
- banking
|
(238)
|
(181)
|
(541)
|
(419)
|
(1,007)
|
|
- insurance related
|
(85)
|
(79)
|
(38)
|
(164)
|
(144)
|
|
Net fees and commissions
|
1,377
|
1,382
|
1,474
|
2,759
|
2,953
|
|
Foreign exchange
|
375
|
203
|
383
|
578
|
832
|
|
Interest rate
|
2
|
649
|
207
|
651
|
1,161
|
|
Credit
|
562
|
(248)
|
1,231
|
314
|
1,208
|
|
Other
|
208
|
231
|
289
|
439
|
675
|
|
Income from trading activities
|
1,147
|
835
|
2,110
|
1,982
|
3,876
|
|
Gain on redemption of own debt
|
255
|
-
|
553
|
255
|
553
|
|
Operating lease and other rental income
|
350
|
322
|
344
|
672
|
687
|
|
Changes in fair value of own debt
|
228
|
(294)
|
515
|
(66)
|
305
|
|
Changes in the fair value of securities and other
financial assets and liabilities
|
224
|
68
|
(165)
|
292
|
(151)
|
|
Changes in the fair value of investment properties
|
(27)
|
(25)
|
(105)
|
(52)
|
(108)
|
|
Profit on sale of securities
|
193
|
236
|
6
|
429
|
154
|
|
Profit on sale of property, plant and equipment
|
11
|
11
|
3
|
22
|
12
|
|
Profit/(loss) on sale of subsidiaries and
associates
|
55
|
(29)
|
(428)
|
26
|
(358)
|
|
Life business (losses)/profits
|
(3)
|
(2)
|
(23)
|
(5)
|
12
|
|
Dividend income
|
18
|
15
|
21
|
33
|
41
|
|
Share of profits less losses of associated entities
|
8
|
7
|
26
|
15
|
48
|
|
Other income
|
85
|
82
|
152
|
167
|
151
|
|
Other operating income
|
1,142
|
391
|
346
|
1,533
|
793
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Non-interest income (excluding insurance net
premium income)
|
3,921
|
2,608
|
4,483
|
6,529
|
8,175
|
|
Insurance net premium income
|
1,090
|
1,149
|
1,278
|
2,239
|
2,567
|
|
Total non-interest income
|
5,011
|
3,757
|
5,761
|
8,768
|
10,742
|
|
Total income
|
8,238
|
7,058
|
9,437
|
15,296
|
17,960
|
|
Staff costs
|
||||||
- wages, salaries and other staff costs
|
1,923
|
2,059
|
2,079
|
3,982
|
4,373
|
|
- bonus tax
|
11
|
11
|
15
|
22
|
69
|
|
- social security costs
|
168
|
192
|
158
|
360
|
352
|
|
- pension costs
|
108
|
137
|
113
|
245
|
260
|
|
Total staff costs
|
2,210
|
2,399
|
2,365
|
4,609
|
5,054
|
|
Premises and equipment
|
602
|
571
|
547
|
1,173
|
1,082
|
|
Other
|
1,752
|
921
|
1,022
|
2,673
|
2,033
|
|
Administrative expenses
|
4,564
|
3,891
|
3,934
|
8,455
|
8,169
|
|
Depreciation and amortisation
|
453
|
424
|
519
|
877
|
1,001
|
|
Operating expenses
|
5,017
|
4,315
|
4,453
|
9,332
|
9,170
|
|
General insurance
|
793
|
912
|
1,348
|
1,705
|
2,455
|
|
Bancassurance
|
-
|
-
|
(25)
|
-
|
4
|
|
Insurance net claims
|
793
|
912
|
1,323
|
1,705
|
2,459
|
|
Loan impairment losses
|
2,237
|
1,898
|
2,479
|
4,135
|
5,081
|
|
Securities impairment losses
|
||||||
- sovereign debt impairment and related interest
rate hedge adjustments
|
842
|
-
|
-
|
842
|
-
|
|
- other
|
27
|
49
|
8
|
76
|
81
|
|
Impairment losses
|
3,106
|
1,947
|
2,487
|
5,053
|
5,162
|
Quarter ended
|
||||||||||||
30 June 2011
|
31 March 2011
|
30 June 2010
|
||||||||||
Core
|
Non-Core
|
RFS MI
|
Total
|
Core
|
Non-Core
|
Total
|
Core
|
Non-Core
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
At beginning of period
|
8,416
|
10,842
|
-
|
19,258
|
7,866
|
10,316
|
18,182
|
7,397
|
9,430
|
16,827
|
||
Transfers to disposal groups
|
-
|
9
|
-
|
9
|
-
|
(9)
|
(9)
|
-
|
(38)
|
(38)
|
||
Intra-group transfers
|
-
|
-
|
-
|
-
|
177
|
(177)
|
-
|
-
|
-
|
-
|
||
Currency translation and other adjustments
|
33
|
145
|
-
|
178
|
56
|
95
|
151
|
(309)
|
(66)
|
(375)
|
||
Disposals
|
-
|
-
|
11
|
11
|
-
|
-
|
-
|
-
|
(17)
|
(17)
|
||
Amounts written-off
|
(504)
|
(474)
|
-
|
(978)
|
(514)
|
(438)
|
(952)
|
(562)
|
(2,122)
|
(2,684)
|
||
Recoveries of amounts
previously written-off
|
41
|
126
|
-
|
167
|
39
|
80
|
119
|
59
|
21
|
80
|
||
Charge to income statement
|
||||||||||||
- continued
|
810
|
1,427
|
-
|
2,237
|
852
|
1,046
|
1,898
|
1,096
|
1,383
|
2,479
|
||
- discontinued
|
-
|
-
|
(11)
|
(11)
|
-
|
-
|
-
|
-
|
-
|
-
|
||
Unwind of discount
|
(44)
|
(68)
|
-
|
(112)
|
(60)
|
(71)
|
(131)
|
(48)
|
(58)
|
(106)
|
||
At end of period
|
8,752
|
12,007
|
-
|
20,759
|
8,416
|
10,842
|
19,258
|
7,633
|
8,533
|
16,166
|
Half year ended
|
|||||||||
30 June 2011
|
30 June 2010
|
||||||||
Core
|
Non-Core
|
RFS MI
|
Total
|
Core
|
Non-Core
|
RFS MI
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
At beginning of period
|
7,866
|
10,316
|
-
|
18,182
|
6,921
|
8,252
|
2,110
|
17,283
|
|
Transfers to disposal groups
|
-
|
-
|
-
|
-
|
-
|
(67)
|
-
|
(67)
|
|
Intra-group transfers
|
177
|
(177)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Currency translation and other
adjustments
|
89
|
240
|
-
|
329
|
(279)
|
119
|
-
|
(160)
|
|
Disposals
|
-
|
-
|
11
|
11
|
-
|
(17)
|
(2,152)
|
(2,169)
|
|
Amounts written-off
|
(1,018)
|
(912)
|
-
|
(1,930)
|
(1,063)
|
(2,718)
|
-
|
(3,781)
|
|
Recoveries of amounts previously
written-off
|
80
|
206
|
-
|
286
|
104
|
46
|
-
|
150
|
|
Charge to income statement
|
|||||||||
- continuing
|
1,662
|
2,473
|
-
|
4,135
|
2,046
|
3,035
|
-
|
5,081
|
|
- discontinued
|
-
|
-
|
(11)
|
(11)
|
-
|
-
|
42
|
42
|
|
Unwind of discount
|
(104)
|
(139)
|
-
|
(243)
|
(96)
|
(117)
|
-
|
(213)
|
|
At end of period
|
8,752
|
12,007
|
-
|
20,759
|
7,633
|
8,533
|
-
|
16,166
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Gain/(loss) on sale and provision for loss on disposal
of investments in:
|
||||||
- RBS Asset Management's investment strategies
business
|
-
|
-
|
-
|
-
|
80
|
|
- Global Merchant Services
|
-
|
47
|
-
|
47
|
-
|
|
- Non-Core project finance assets
|
(4)
|
-
|
-
|
(4)
|
-
|
|
- Life assurance business
|
-
|
-
|
(235)
|
-
|
(235)
|
|
- Other
|
54
|
(70)
|
(176)
|
(16)
|
(203)
|
|
50
|
(23)
|
(411)
|
27
|
(358)
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
(Loss)/profit before tax
|
(678)
|
(116)
|
1,174
|
(794)
|
1,169
|
|
Tax credit/(charge) based on the standard UK
corporation tax rate of 26.5% (2010 - 28%)
|
179
|
31
|
(329)
|
210
|
(327)
|
|
Sovereign debt impairment and related interest
rate hedge adjustments where no deferred tax
asset recognised
|
(219)
|
-
|
-
|
(219)
|
-
|
|
Losses in period where no deferred tax asset
recognised
|
(66)
|
(166)
|
(280)
|
(232)
|
(355)
|
|
Foreign profits taxed at other rates
|
(100)
|
(200)
|
(210)
|
(300)
|
(338)
|
|
UK tax rate change - deferred tax impact
|
-
|
(87)
|
-
|
(87)
|
-
|
|
Unrecognised timing differences
|
(15)
|
5
|
52
|
(10)
|
-
|
|
Items not allowed for tax
|
||||||
- losses on strategic disposals and write downs
|
(7)
|
(3)
|
(134)
|
(10)
|
(145)
|
|
- other disallowable items
|
(70)
|
(40)
|
(59)
|
(110)
|
(84)
|
|
Non-taxable items
|
||||||
- gain on sale of Global Merchant Services
|
-
|
12
|
-
|
12
|
-
|
|
- gain on redemption of own debt
|
-
|
-
|
12
|
-
|
12
|
|
- other non taxable items
|
9
|
12
|
62
|
21
|
64
|
|
Taxable foreign exchange movements
|
(2)
|
2
|
7
|
-
|
7
|
|
Losses brought forward and utilised
|
13
|
16
|
3
|
29
|
11
|
|
Adjustments in respect of prior periods
|
56
|
(5)
|
51
|
51
|
223
|
|
Actual tax charge
|
(222)
|
(423)
|
(825)
|
(645)
|
(932)
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Trust preferred securities
|
-
|
-
|
-
|
-
|
10
|
|
RBS Sempra Commodities JV
|
4
|
(9)
|
20
|
(5)
|
20
|
|
ABN AMRO
|
||||||
- RFS Holdings minority interest
|
14
|
10
|
(976)
|
24
|
(644)
|
|
- other
|
-
|
-
|
1
|
-
|
1
|
|
RBS Life Holdings
|
-
|
-
|
7
|
-
|
11
|
|
Other
|
-
|
(2)
|
2
|
(2)
|
-
|
|
Profit/(loss) attributable to non-controlling interests
|
18
|
(1)
|
(946)
|
17
|
(602)
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Earnings
|
||||||
(Loss)/profit from continuing operations attributable
to ordinary and B shareholders
|
(899)
|
(530)
|
283
|
(1,429)
|
39
|
|
Gain on redemption of preference shares and
paid-in equity
|
-
|
-
|
610
|
-
|
610
|
|
Adjusted (loss)/profit from continuing operations
attributable to ordinary and B shareholders
|
(899)
|
(530)
|
893
|
(1,429)
|
649
|
|
Profit/(loss) from discontinued operations
attributable to ordinary and B shareholders
|
2
|
2
|
(26)
|
4
|
(30)
|
|
Ordinary shares in issue during the period (millions)
|
56,973
|
56,798
|
56,413
|
56,886
|
56,326
|
|
B shares in issue during the period (millions)
|
51,000
|
51,000
|
51,000
|
51,000
|
51,000
|
|
Weighted average number of ordinary and B
shares in issue during the period (millions)
|
107,973
|
107,798
|
107,413
|
107,886
|
107,326
|
|
Effect of dilutive share options and convertible
securities
|
-
|
-
|
521
|
-
|
536
|
|
Diluted weighted average number of ordinary and
B shares in issue during the period (1)
|
107,973
|
107,798
|
107,934
|
107,886
|
107,862
|
|
Basic (loss)/earnings per ordinary and B share from continuing operations
|
(0.8p)
|
(0.5p)
|
0.8p
|
(1.3p)
|
0.6p
|
|
Fair value of own debt
|
(0.2p)
|
0.3p
|
(0.5p)
|
0.1p
|
(0.3p)
|
|
Asset Protection Scheme credit default swap - fair
value changes
|
0.1p
|
0.3p
|
(0.3p)
|
0.4p
|
-
|
|
Payment Protection Insurance costs
|
0.6p
|
-
|
-
|
0.6p
|
-
|
|
Sovereign debt impairment and related interest rate
hedge adjustments
|
0.8p
|
-
|
-
|
0.8p
|
-
|
|
Amortisation of purchased intangible assets
|
-
|
-
|
0.1p
|
-
|
0.1p
|
|
Integration and restructuring costs
|
-
|
0.2p
|
0.2p
|
0.2p
|
0.3p
|
|
Gain on redemption of own debt
|
(0.2p)
|
-
|
(1.0p)
|
(0.2p)
|
(1.0p)
|
|
Strategic disposals
|
-
|
-
|
0.4p
|
-
|
0.3p
|
|
Bonus tax
|
-
|
-
|
-
|
-
|
0.1p
|
|
Adjusted earnings/(loss) per ordinary and B
share from continuing operations
|
0.3p
|
0.3p
|
(0.3p)
|
0.6p
|
0.1p
|
|
Loss/(profit) from Non-Core attributable to ordinary
and B shareholders
|
0.4p
|
0.3p
|
(0.1p)
|
0.7p
|
0.8p
|
|
Core adjusted earnings/(loss) per ordinary and B share from continuing operations
|
0.7p
|
0.6p
|
(0.4p)
|
1.3p
|
0.9p
|
|
Core impairment losses
|
0.3p
|
0.3p
|
(0.1p)
|
0.6p
|
0.5p
|
|
Pre-impairment Core adjusted earnings/(loss) per ordinary and B share
|
1.0p
|
0.9p
|
(0.5p)
|
1.9p
|
1.4p
|
|
Memo: Core adjusted earnings per ordinary and B share from continuing operations assuming normalised tax rate of 26.5% (2010 - 28.0%)
|
1.1p
|
1.4p
|
1.0p
|
2.5p
|
2.6p
|
|
Diluted (loss)/earnings per ordinary and B share from continuing operations
|
(0.8p)
|
(0.5p)
|
0.8p
|
(1.3p)
|
0.6p
|
(1)
|
Following reconsideration of the terms of the B Share agreement with HM Treasury, it is no longer treated as dilutive. The comparative amount for the half year ended 30 June 2010 has been restated.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Quarter ended 30 June 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,086
|
333
|
1,419
|
(688)
|
-
|
(208)
|
523
|
UK Corporate
|
641
|
325
|
966
|
(403)
|
-
|
(218)
|
345
|
Wealth
|
182
|
115
|
297
|
(220)
|
-
|
(3)
|
74
|
Global Transaction Services
|
263
|
297
|
560
|
(342)
|
-
|
(54)
|
164
|
Ulster Bank
|
171
|
51
|
222
|
(142)
|
-
|
(269)
|
(189)
|
US Retail & Commercial
|
469
|
246
|
715
|
(522)
|
-
|
(66)
|
127
|
Global Banking & Markets (1)
|
164
|
1,386
|
1,550
|
(1,067)
|
-
|
(37)
|
446
|
RBS Insurance (2)
|
89
|
957
|
1,046
|
(203)
|
(704)
|
-
|
139
|
Central items
|
(65)
|
79
|
14
|
30
|
1
|
2
|
47
|
Core
|
3,000
|
3,789
|
6,789
|
(3,557)
|
(703)
|
(853)
|
1,676
|
Non-Core (3)
|
233
|
745
|
978
|
(335)
|
(90)
|
(1,411)
|
(858)
|
3,233
|
4,534
|
7,767
|
(3,892)
|
(793)
|
(2,264)
|
818
|
|
Fair value of own debt (4)
|
-
|
339
|
339
|
-
|
-
|
-
|
339
|
Asset Protection Scheme credit
default swap - fair value changes (5)
|
-
|
(168)
|
(168)
|
-
|
-
|
-
|
(168)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(850)
|
-
|
-
|
(850)
|
Sovereign debt impairment and related interest rate hedge adjustments
|
-
|
-
|
-
|
-
|
-
|
(842)
|
(842)
|
Amortisation of purchased intangible assets
|
-
|
-
|
-
|
(56)
|
-
|
-
|
(56)
|
Integration and restructuring costs
|
-
|
1
|
1
|
(209)
|
-
|
-
|
(208)
|
Gain on redemption of own debt
|
-
|
255
|
255
|
-
|
-
|
-
|
255
|
Strategic disposals
|
-
|
50
|
50
|
-
|
-
|
-
|
50
|
Bonus tax
|
-
|
-
|
-
|
(11)
|
-
|
-
|
(11)
|
RFS Holdings minority interest
|
(6)
|
-
|
(6)
|
1
|
-
|
-
|
(5)
|
Total statutory
|
3,227
|
5,011
|
8,238
|
(5,017)
|
(793)
|
(3,106)
|
(678)
|
(1)
|
Reallocation of £14 million between net interest income and non-interest income in respect of funding costs of rental assets, £11 million and to record interest on financial assets and liabilities designated as at fair value profit or loss, £3 million.
|
(2)
|
Total income includes £69 million investment income, £54 million in net interest income and £15 million in non-interest income. Reallocation of £35 million between non-interest income and net interest income in respect of instalment income.
|
(3)
|
Reallocation of £52 million between net interest income and non-interest income in respect of funding costs of rental assets, £51 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £1 million.
|
(4)
|
Comprises £111 million gain included in 'Income from trading activities' and £228 million gain included in 'Other operating income' on a statutory basis.
|
(5)
|
Included in 'Income from trading activities' on a statutory basis.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Quarter ended 31 March 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
1,076
|
304
|
1,380
|
(678)
|
-
|
(194)
|
508
|
UK Corporate
|
689
|
332
|
1,021
|
(423)
|
-
|
(105)
|
493
|
Wealth
|
167
|
114
|
281
|
(196)
|
-
|
(5)
|
80
|
Global Transaction Services
|
260
|
282
|
542
|
(335)
|
-
|
(20)
|
187
|
Ulster Bank
|
169
|
51
|
220
|
(136)
|
-
|
(461)
|
(377)
|
US Retail & Commercial
|
451
|
243
|
694
|
(504)
|
-
|
(110)
|
80
|
Global Banking & Markets (1)
|
180
|
2,200
|
2,380
|
(1,306)
|
-
|
24
|
1,098
|
RBS Insurance (2)
|
88
|
982
|
1,070
|
(219)
|
(784)
|
-
|
67
|
Central items
|
(28)
|
(13)
|
(41)
|
(1)
|
-
|
(1)
|
(43)
|
Core
|
3,052
|
4,495
|
7,547
|
(3,798)
|
(784)
|
(872)
|
2,093
|
Non-Core (3)
|
250
|
236
|
486
|
(323)
|
(128)
|
(1,075)
|
(1,040)
|
3,302
|
4,731
|
8,033
|
(4,121)
|
(912)
|
(1,947)
|
1,053
|
|
Fair value of own debt (4)
|
-
|
(480)
|
(480)
|
-
|
-
|
-
|
(480)
|
Asset Protection Scheme credit
default swap - fair value changes (5)
|
-
|
(469)
|
(469)
|
-
|
-
|
-
|
(469)
|
Amortisation of purchased
intangible assets
|
-
|
-
|
-
|
(44)
|
-
|
-
|
(44)
|
Integration and restructuring costs
|
(2)
|
(4)
|
(6)
|
(139)
|
-
|
-
|
(145)
|
Strategic disposals
|
-
|
(23)
|
(23)
|
-
|
-
|
-
|
(23)
|
Bonus tax
|
-
|
-
|
-
|
(11)
|
-
|
-
|
(11)
|
RFS Holdings minority interest
|
1
|
2
|
3
|
-
|
-
|
-
|
3
|
Total statutory
|
3,301
|
3,757
|
7,058
|
(4,315)
|
(912)
|
(1,947)
|
(116)
|
(1)
|
Reallocation of £13 million between net interest income and non-interest income in respect of funding costs of rental assets, £10 million and to record interest on financial assets and liabilities designated as at fair value profit or loss, £3 million.
|
(2)
|
Total income includes £64 million of investment income, £53 million in net interest income and £11 million in non-interest income. Reallocation of £35 million between non-interest income and net interest income in respect of instalment income.
|
(3)
|
Reallocation of £53 million between net interest income and non-interest income in respect of funding costs of rental assets, £51 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £2 million.
|
(4)
|
Comprises £186 million loss included in 'Income from trading activities' and £294 million loss included in 'Other operating income' on a statutory basis.
|
(5)
|
Included in 'Income from trading activities' on a statutory basis.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Quarter ended 30 June 2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail (1)
|
1,001
|
297
|
1,298
|
(747)
|
25
|
(300)
|
276
|
UK Corporate
|
647
|
340
|
987
|
(399)
|
-
|
(198)
|
390
|
Wealth
|
150
|
116
|
266
|
(178)
|
-
|
(7)
|
81
|
Global Transaction Services
|
237
|
411
|
648
|
(366)
|
-
|
(3)
|
279
|
Ulster Bank
|
194
|
53
|
247
|
(143)
|
-
|
(281)
|
(177)
|
US Retail & Commercial
|
502
|
275
|
777
|
(504)
|
-
|
(144)
|
129
|
Global Banking & Markets (2)
|
320
|
1,627
|
1,947
|
(1,033)
|
-
|
(164)
|
750
|
RBS Insurance (3)
|
95
|
1,048
|
1,143
|
(220)
|
(1,126)
|
-
|
(203)
|
Central items
|
66
|
(72)
|
(6)
|
62
|
(7)
|
-
|
49
|
Core
|
3,212
|
4,095
|
7,307
|
(3,528)
|
(1,108)
|
(1,097)
|
1,574
|
Non-Core (4)
|
472
|
384
|
856
|
(575)
|
(215)
|
(1,390)
|
(1,324)
|
3,684
|
4,479
|
8,163
|
(4,103)
|
(1,323)
|
(2,487)
|
250
|
|
Fair value of own debt (5)
|
-
|
619
|
619
|
-
|
-
|
-
|
619
|
Asset Protection Scheme credit
default swap - fair value changes (6)
|
-
|
500
|
500
|
-
|
-
|
-
|
500
|
Amortisation of purchased
intangible assets
|
-
|
-
|
-
|
(85)
|
-
|
-
|
(85)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(254)
|
-
|
-
|
(254)
|
Gain on redemption of own debt
|
-
|
553
|
553
|
-
|
-
|
-
|
553
|
Strategic disposals
|
-
|
(411)
|
(411)
|
-
|
-
|
-
|
(411)
|
Bonus tax
|
-
|
-
|
-
|
(15)
|
-
|
-
|
(15)
|
RFS Holdings minority interest
|
(8)
|
21
|
13
|
4
|
-
|
-
|
17
|
Total statutory
|
3,676
|
5,761
|
9,437
|
(4,453)
|
(1,323)
|
(2,487)
|
1,174
|
(1)
|
Reallocation of netting of bancassurance claims of £25 million from non-interest income.
|
(2)
|
Reallocation of £15 million between net interest income and non-interest income in respect of funding costs of rental assets, £9 million and to record interest on financial assets and liabilities designated as at fair value profit or loss, £6 million.
|
(3)
|
Total income includes £74 million of investment income, £55 million in net interest income and £19 million in non-interest income. Reallocation of £40 million between non-interest income and net interest income in respect of instalment income.
|
(4)
|
Includes reallocation between net interest income and non-interest income in respect of funding costs of rental assets, £78 million, less interest on financial assets and liabilities designated as fair value through profit or loss, £16 million.
|
(5)
|
Comprises £104 million gain included in 'income from trading activities' and £515 million gain included in 'Other operating income' on a statutory basis.
|
(6)
|
Included in 'Income from trading activities' on a statutory basis.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Half year ended 30 June 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail
|
2,162
|
637
|
2,799
|
(1,366)
|
-
|
(402)
|
1,031
|
UK Corporate
|
1,330
|
657
|
1,987
|
(826)
|
-
|
(323)
|
838
|
Wealth
|
349
|
229
|
578
|
(416)
|
-
|
(8)
|
154
|
Global Transaction Services
|
523
|
579
|
1,102
|
(677)
|
-
|
(74)
|
351
|
Ulster Bank
|
340
|
102
|
442
|
(278)
|
-
|
(730)
|
(566)
|
US Retail & Commercial
|
920
|
489
|
1,409
|
(1,026)
|
-
|
(176)
|
207
|
Global Banking & Markets (1)
|
344
|
3,586
|
3,930
|
(2,373)
|
-
|
(13)
|
1,544
|
RBS Insurance (2)
|
177
|
1,939
|
2,116
|
(422)
|
(1,488)
|
-
|
206
|
Central items
|
(93)
|
66
|
(27)
|
29
|
1
|
1
|
4
|
Core
|
6,052
|
8,284
|
14,336
|
(7,355)
|
(1,487)
|
(1,725)
|
3,769
|
Non-Core (3)
|
483
|
981
|
1,464
|
(658)
|
(218)
|
(2,486)
|
(1,898)
|
6,535
|
9,265
|
15,800
|
(8,013)
|
(1,705)
|
(4,211)
|
1,871
|
|
Fair value of own debt (4)
|
-
|
(141)
|
(141)
|
-
|
-
|
-
|
(141)
|
Asset Protection Scheme credit default swap - fair value changes (5)
|
-
|
(637)
|
(637)
|
-
|
-
|
-
|
(637)
|
Payment Protection Insurance costs
|
-
|
-
|
-
|
(850)
|
-
|
-
|
(850)
|
Sovereign debt impairment and related interest rate hedge adjustments
|
-
|
-
|
-
|
-
|
-
|
(842)
|
(842)
|
Amortisation of purchased
intangible assets
|
-
|
-
|
-
|
(100)
|
-
|
-
|
(100)
|
Integration and restructuring costs
|
(2)
|
(3)
|
(5)
|
(348)
|
-
|
-
|
(353)
|
Gain on redemption of own debt
|
-
|
255
|
255
|
-
|
-
|
-
|
255
|
Strategic disposals
|
-
|
27
|
27
|
-
|
-
|
-
|
27
|
Bonus tax
|
-
|
-
|
-
|
(22)
|
-
|
-
|
(22)
|
RFS Holdings minority interest
|
(5)
|
2
|
(3)
|
1
|
-
|
-
|
(2)
|
Total statutory
|
6,528
|
8,768
|
15,296
|
(9,332)
|
(1,705)
|
(5,053)
|
(794)
|
(1)
|
Reallocation of £27 million between net interest income and non-interest income in respect of funding costs of rental assets, £21 million and to record interest on financial assets and liabilities designated as at fair value profit or loss, £6 million.
|
(2)
|
Total income includes £133 million investment income, £107 million in net interest income and £26 million in non-interest income. Reallocation of £70 million between non-interest income and net interest income in respect of instalment income.
|
(3)
|
Reallocation of £105 million between net interest income and non-interest income in respect of funding costs of rental assets, £102 million and to record interest on financial assets and liabilities designated as at fair value through profit or loss, £3 million.
|
(4)
|
Comprises £75 million loss included in 'Income from trading activities' and £66 million loss included in 'Other operating income' on a statutory basis.
|
(5)
|
Included in 'Income from trading activities' on a statutory basis.
|
Net
interest
income
|
Non-
interest
income
|
Total
income
|
Operating
expenses
|
Insurance
net claims
|
Impairment
losses
|
Operating
profit/(loss)
|
|
Half year ended 30 June 2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
UK Retail (1)
|
1,934
|
643
|
2,577
|
(1,470)
|
(4)
|
(687)
|
416
|
UK Corporate
|
1,257
|
669
|
1,926
|
(834)
|
-
|
(384)
|
708
|
Wealth
|
293
|
228
|
521
|
(367)
|
-
|
(11)
|
143
|
Global Transaction Services
|
454
|
801
|
1,255
|
(740)
|
-
|
(3)
|
512
|
Ulster Bank
|
382
|
106
|
488
|
(303)
|
-
|
(499)
|
(314)
|
US Retail & Commercial
|
970
|
527
|
1,497
|
(1,041)
|
-
|
(287)
|
169
|
Global Banking & Markets (2)
|
693
|
4,078
|
4,771
|
(2,327)
|
-
|
(196)
|
2,248
|
RBS Insurance (3)
|
191
|
2,089
|
2,280
|
(441)
|
(2,092)
|
-
|
(253)
|
Central items
|
73
|
125
|
198
|
204
|
(15)
|
(1)
|
386
|
Core
|
6,247
|
9,266
|
15,513
|
(7,319)
|
(2,111)
|
(2,068)
|
4,015
|
Non-Core (4)
|
971
|
802
|
1,773
|
(1,214)
|
(348)
|
(3,094)
|
(2,883)
|
7,218
|
10,068
|
17,286
|
(8,533)
|
(2,459)
|
(5,162)
|
1,132
|
|
Fair value of own debt (5)
|
-
|
450
|
450
|
-
|
-
|
-
|
450
|
Amortisation of purchased
intangible assets
|
-
|
-
|
-
|
(150)
|
-
|
-
|
(150)
|
Integration and restructuring costs
|
-
|
-
|
-
|
(422)
|
-
|
-
|
(422)
|
Gain on redemption of own debt
|
-
|
553
|
553
|
-
|
-
|
-
|
553
|
Strategic disposals
|
-
|
(358)
|
(358)
|
-
|
-
|
-
|
(358)
|
Bonus tax
|
-
|
-
|
-
|
(69)
|
-
|
-
|
(69)
|
RFS Holdings minority interest
|
-
|
29
|
29
|
4
|
-
|
-
|
33
|
Total statutory
|
7,218
|
10,742
|
17,960
|
(9,170)
|
(2,459)
|
(5,162)
|
1,169
|
(1)
|
Reallocation of netting of bancassurance claims of £4 million from non-interest income.
|
(2)
|
Reallocation of £21 million between net interest income and non-interest income in respect of funding costs of rental assets, £18 million and to record interest on financial assets and liabilities designated as at fair value profit or loss, £3 million.
|
(3)
|
Total income includes £125 million of investment income, £109 million in net interest income and £16 million in non-interest income. Reallocation of £82 million between non-interest income and net interest income in respect of instalment income.
|
(4)
|
Reallocation of £131 million between net interest income and non-interest income in respect of funding costs of rental assets, £147 million and to record interest in financial assets and liabilities designated as fair value through profit or loss, £16 million.
|
(5)
|
Comprises £145 million gain included in 'Income from trading activities' and £305 million gain included in 'Other operating income' on a statutory basis.
|
Quarter ended
|
|||||||||||
30 June 2011
|
31 March 2011
|
30 June 2010
|
|||||||||
External
|
Inter
segment
|
Total
|
External
|
Inter
segment
|
Total
|
External
|
Inter
segment
|
Total
|
|||
Total revenue
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
UK Retail
|
1,744
|
88
|
1,832
|
1,696
|
116
|
1,812
|
1,700
|
93
|
1,793
|
||
UK Corporate
|
1,112
|
17
|
1,129
|
1,153
|
19
|
1,172
|
1,100
|
23
|
1,123
|
||
Wealth
|
253
|
185
|
438
|
248
|
168
|
416
|
238
|
150
|
388
|
||
Global Transaction Services
|
410
|
28
|
438
|
382
|
12
|
394
|
748
|
-
|
748
|
||
Ulster Bank
|
309
|
2
|
311
|
327
|
-
|
327
|
407
|
40
|
447
|
||
US Retail & Commercial
|
826
|
51
|
877
|
822
|
54
|
876
|
984
|
76
|
1,060
|
||
Global Banking & Markets
|
2,097
|
1,967
|
4,064
|
2,813
|
1,792
|
4,605
|
2,220
|
1,385
|
3,605
|
||
RBS Insurance
|
1,187
|
2
|
1,189
|
1,199
|
2
|
1,201
|
1,273
|
2
|
1,275
|
||
Central items
|
762
|
3,062
|
3,824
|
693
|
2,970
|
3,663
|
753
|
2,131
|
2,884
|
||
Core
|
8,700
|
5,402
|
14,102
|
9,333
|
5,133
|
14,466
|
9,423
|
3,900
|
13,323
|
||
Non-Core
|
1,632
|
116
|
1,748
|
1,122
|
55
|
1,177
|
1,582
|
178
|
1,760
|
||
10,332
|
5,518
|
15,850
|
10,455
|
5,188
|
15,643
|
11,005
|
4,078
|
15,083
|
|||
Reconciling items
|
|||||||||||
Fair value of own debt
|
339
|
-
|
339
|
(480)
|
-
|
(480)
|
619
|
-
|
619
|
||
Asset Protection Scheme
credit default swap -
fair value changes
|
(168)
|
-
|
(168)
|
(469)
|
-
|
(469)
|
500
|
-
|
500
|
||
Integration and restructuring costs
|
1
|
-
|
1
|
(6)
|
-
|
(6)
|
-
|
-
|
-
|
||
Gain on redemption of
own debt
|
255
|
-
|
255
|
-
|
-
|
-
|
553
|
-
|
553
|
||
Strategic disposals
|
50
|
-
|
50
|
(23)
|
-
|
(23)
|
(411)
|
-
|
(411)
|
||
RFS Holdings minority
interest
|
(6)
|
-
|
(6)
|
3
|
-
|
3
|
25
|
-
|
25
|
||
Elimination of intra-group
transactions
|
-
|
(5,518)
|
(5,518)
|
-
|
(5,188)
|
(5,188)
|
-
|
(4,078)
|
(4,078)
|
||
10,803
|
-
|
10,803
|
9,480
|
-
|
9,480
|
12,291
|
-
|
12,291
|
Half year ended
30 June 2011
|
Half year ended
30 June 2010
|
||||||
External
|
Inter
segment
|
Total
|
External
|
Inter
segment
|
Total
|
||
Total revenue
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
UK Retail
|
3,440
|
204
|
3,644
|
3,391
|
183
|
3,574
|
|
UK Corporate
|
2,265
|
36
|
2,301
|
2,151
|
47
|
2,198
|
|
Wealth
|
501
|
353
|
854
|
467
|
296
|
763
|
|
Global Transaction Services
|
792
|
40
|
832
|
1,454
|
1
|
1,455
|
|
Ulster Bank
|
636
|
2
|
638
|
753
|
70
|
823
|
|
US Retail & Commercial
|
1,648
|
105
|
1,753
|
1,932
|
148
|
2,080
|
|
Global Banking & Markets
|
4,910
|
3,759
|
8,669
|
5,489
|
2,517
|
8,006
|
|
RBS Insurance
|
2,386
|
4
|
2,390
|
2,533
|
5
|
2,538
|
|
Central items
|
1,455
|
6,032
|
7,487
|
1,233
|
5,106
|
6,339
|
|
Core
|
18,033
|
10,535
|
28,568
|
19,403
|
8,373
|
27,776
|
|
Non-Core
|
2,754
|
171
|
2,925
|
3,517
|
71
|
3,588
|
|
20,787
|
10,706
|
31,493
|
22,920
|
8,444
|
31,364
|
||
Reconciling items
|
|||||||
Fair value of own debt
|
(141)
|
-
|
(141)
|
450
|
-
|
450
|
|
Asset Protection Scheme credit
default swap - fair value changes
|
(637)
|
-
|
(637)
|
-
|
-
|
-
|
|
Integration and restructuring costs
|
(5)
|
-
|
(5)
|
-
|
-
|
-
|
|
Gain on redemption of own debt
|
255
|
-
|
255
|
553
|
-
|
553
|
|
Strategic disposals
|
27
|
-
|
27
|
(358)
|
-
|
(358)
|
|
RFS Holdings minority interest
|
(3)
|
-
|
(3)
|
29
|
-
|
29
|
|
Elimination of intra-group transactions
|
-
|
(10,706)
|
(10,706)
|
-
|
(8,444)
|
(8,444)
|
|
20,283
|
-
|
20,283
|
23,594
|
-
|
23,594
|
30 June
2011
|
31 March
2011
|
31 December
2010
|
|
Total assets
|
£m
|
£m
|
£m
|
UK Retail
|
113,578
|
113,303
|
111,793
|
UK Corporate
|
113,565
|
115,029
|
114,550
|
Wealth
|
22,038
|
21,500
|
21,073
|
Global Transaction Services
|
30,206
|
27,091
|
25,221
|
Ulster Bank
|
38,690
|
39,431
|
40,081
|
US Retail & Commercial
|
70,872
|
70,559
|
71,173
|
Global Banking & Markets
|
787,655
|
767,993
|
802,578
|
RBS Insurance
|
12,901
|
12,673
|
12,555
|
Central items
|
120,734
|
107,518
|
99,728
|
Core
|
1,310,239
|
1,275,097
|
1,298,752
|
Non-Core
|
134,692
|
137,135
|
153,882
|
1,444,931
|
1,412,232
|
1,452,634
|
|
RFS Holdings minority interest
|
1,038
|
1,021
|
942
|
1,445,969
|
1,413,253
|
1,453,576
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Discontinued operations
|
||||||
Total income
|
9
|
8
|
-
|
17
|
1,435
|
|
Operating expenses
|
-
|
(1)
|
-
|
(1)
|
(820)
|
|
Insurance net claims
|
-
|
-
|
-
|
-
|
(163)
|
|
Impairment recoveries/(losses)
|
11
|
-
|
-
|
11
|
(39)
|
|
Profit before tax
|
20
|
7
|
-
|
27
|
413
|
|
Gain on disposal before recycling of reserves
|
-
|
-
|
57
|
-
|
57
|
|
Recycled reserves
|
-
|
-
|
(1,076)
|
-
|
(1,076)
|
|
Operating profit/(loss) before tax
|
20
|
7
|
(1,019)
|
27
|
(606)
|
|
Tax on profit/(loss)
|
(4)
|
(3)
|
-
|
(7)
|
(88)
|
|
Profit/(loss) after tax
|
16
|
4
|
(1,019)
|
20
|
(694)
|
|
Businesses acquired exclusively with a view
to disposal
|
||||||
Profit/(loss) after tax
|
5
|
6
|
-
|
11
|
(12)
|
|
Profit/(loss) from discontinued operations, net of tax
|
21
|
10
|
(1,019)
|
31
|
(706)
|
30 June 2011
|
31 March
2011
£m
|
31 December
2010
£m
|
|||
Sempra
|
Other
|
Total
|
|||
£m
|
£m
|
£m
|
|||
Assets of disposal groups
|
|||||
Cash and balances at central banks
|
-
|
155
|
155
|
126
|
184
|
Loans and advances to banks
|
316
|
28
|
344
|
612
|
651
|
Loans and advances to customers
|
82
|
1,405
|
1,487
|
3,579
|
5,013
|
Debt securities and equity shares
|
13
|
3
|
16
|
32
|
20
|
Derivatives
|
505
|
20
|
525
|
2,917
|
5,148
|
Settlement balances
|
157
|
-
|
157
|
157
|
555
|
Property, plant and equipment
|
2
|
15
|
17
|
766
|
18
|
Other assets
|
50
|
423
|
473
|
585
|
704
|
Discontinued operations and other disposal groups
|
1,125
|
2,049
|
3,174
|
8,774
|
12,293
|
Assets acquired exclusively with a view to disposal
|
-
|
233
|
233
|
218
|
191
|
1,125
|
2,282
|
3,407
|
8,992
|
12,484
|
|
Liabilities of disposal groups
|
|||||
Deposits by banks
|
6
|
80
|
86
|
485
|
266
|
Customer accounts
|
57
|
1,831
|
1,888
|
1,976
|
2,267
|
Derivatives
|
480
|
18
|
498
|
2,963
|
5,042
|
Settlement balances
|
505
|
-
|
505
|
452
|
907
|
Other liabilities
|
145
|
94
|
239
|
481
|
925
|
Discontinued operations and other disposal groups
|
1,193
|
2,023
|
3,216
|
6,357
|
9,407
|
Liabilities acquired exclusively with a view to disposal
|
-
|
21
|
21
|
19
|
21
|
1,193
|
2,044
|
3,237
|
6,376
|
9,428
|
HFT (1)
|
DFV (2)
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|
30 June 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
||||||||
Cash and balances at central banks
|
-
|
-
|
-
|
64,351
|
64,351
|
|||
Loans and advances to banks
|
||||||||
- reverse repos
|
36,120
|
-
|
-
|
5,853
|
41,973
|
|||
- other
|
21,733
|
-
|
-
|
31,400
|
53,133
|
|||
Loans and advances to
customers
|
||||||||
- reverse repos
|
43,641
|
-
|
-
|
12,521
|
56,162
|
|||
- other
|
19,971
|
1,038
|
-
|
458,553
|
10,010
|
489,572
|
||
Debt securities
|
118,169
|
213
|
118,668
|
6,595
|
243,645
|
|||
Equity shares
|
21,873
|
1,049
|
2,029
|
-
|
24,951
|
|||
Settlement balances
|
-
|
-
|
-
|
24,566
|
24,566
|
|||
Derivatives (5)
|
394,872
|
394,872
|
||||||
Intangible assets
|
14,592
|
14,592
|
||||||
Property, plant and equipment
|
17,357
|
17,357
|
||||||
Deferred tax
|
6,245
|
6,245
|
||||||
Prepayments, accrued
income and other assets
|
-
|
-
|
-
|
1,160
|
9,983
|
11,143
|
||
Assets of disposal groups
|
3,407
|
3,407
|
||||||
656,379
|
2,300
|
120,697
|
604,999
|
10,010
|
51,584
|
1,445,969
|
||
Liabilities
|
||||||||
Deposits by banks
|
||||||||
- repos
|
19,898
|
-
|
15,483
|
35,381
|
||||
- other
|
28,177
|
-
|
43,396
|
71,573
|
||||
Customer accounts
|
||||||||
- repos
|
57,716
|
-
|
31,106
|
88,822
|
||||
- other
|
16,043
|
5,566
|
407,094
|
428,703
|
||||
Debt securities in issue
|
10,474
|
42,395
|
160,928
|
213,797
|
||||
Settlement balances
|
-
|
-
|
22,905
|
22,905
|
||||
Short positions
|
56,106
|
-
|
56,106
|
|||||
Derivatives (5)
|
387,809
|
387,809
|
||||||
Accruals, deferred income
and other liabilities
|
-
|
-
|
1,541
|
467
|
22,057
|
24,065
|
||
Retirement benefit liabilities
|
-
|
2,239
|
2,239
|
|||||
Deferred tax
|
-
|
2,092
|
2,092
|
|||||
Insurance liabilities
|
-
|
6,687
|
6,687
|
|||||
Subordinated liabilities
|
-
|
1,092
|
25,219
|
26,311
|
||||
Liabilities of disposal groups
|
3,237
|
3,237
|
||||||
576,223
|
49,053
|
707,672
|
467
|
36,312
|
1,369,727
|
|||
Equity
|
76,242
|
|||||||
1,445,969
|
HFT (1)
|
DFV (2)
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|
31 March 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
||||||||
Cash and balances at central banks
|
-
|
-
|
-
|
59,591
|
59,591
|
|||
Loans and advances to banks
|
||||||||
- reverse repos
|
39,838
|
-
|
-
|
5,310
|
45,148
|
|||
- other
|
26,377
|
6
|
-
|
32,921
|
59,304
|
|||
Loans and advances to
customers
|
||||||||
- reverse repos
|
49,007
|
-
|
-
|
11,504
|
60,511
|
|||
- other
|
17,540
|
1,053
|
-
|
465,673
|
9,882
|
494,148
|
||
Debt securities
|
113,139
|
332
|
111,128
|
6,785
|
231,384
|
|||
Equity shares
|
19,134
|
1,051
|
2,027
|
-
|
22,212
|
|||
Settlement balances
|
-
|
-
|
-
|
23,006
|
23,006
|
|||
Derivatives (5)
|
361,048
|
361,048
|
||||||
Intangible assets
|
14,409
|
14,409
|
||||||
Property, plant and equipment
|
15,846
|
15,846
|
||||||
Deferred tax
|
6,299
|
6,299
|
||||||
Prepayments, accrued
income and other assets
|
-
|
-
|
-
|
1,381
|
9,974
|
11,355
|
||
Assets of disposal groups
|
8,992
|
8,992
|
||||||
626,083
|
2,442
|
113,155
|
606,171
|
9,882
|
55,520
|
1,413,253
|
||
Liabilities
|
||||||||
Deposits by banks
|
||||||||
- repos
|
24,204
|
-
|
15,411
|
39,615
|
||||
- other
|
25,234
|
-
|
38,595
|
63,829
|
||||
Customer accounts
|
||||||||
- repos
|
59,246
|
-
|
31,186
|
90,432
|
||||
- other
|
13,704
|
4,933
|
409,837
|
428,474
|
||||
Debt securities in issue
|
9,383
|
43,681
|
162,904
|
215,968
|
||||
Settlement balances
|
-
|
-
|
21,394
|
21,394
|
||||
Short positions
|
50,065
|
-
|
50,065
|
|||||
Derivatives (5)
|
360,625
|
360,625
|
||||||
Accruals, deferred income
and other liabilities
|
-
|
-
|
1,560
|
476
|
21,033
|
23,069
|
||
Retirement benefit liabilities
|
-
|
2,257
|
2,257
|
|||||
Deferred tax
|
-
|
2,094
|
2,094
|
|||||
Insurance liabilities
|
-
|
6,754
|
6,754
|
|||||
Subordinated liabilities
|
-
|
1,064
|
25,451
|
-
|
26,515
|
|||
Liabilities of disposal groups
|
6,376
|
6,376
|
||||||
542,461
|
49,678
|
706,338
|
476
|
38,514
|
1,337,467
|
|||
Equity
|
75,786
|
|||||||
1,413,253
|
HFT (1)
|
DFV (2)
|
AFS (3)
|
LAR (4)
|
Other
financial
instruments
(amortised
cost)
|
Finance
leases
|
Non
financial
assets/
liabilities
|
Total
|
|
31 December 2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Assets
|
||||||||
Cash and balances at
central banks
|
-
|
-
|
-
|
57,014
|
57,014
|
|||
Loans and advances to banks
|
||||||||
- reverse repos
|
38,215
|
-
|
-
|
4,392
|
42,607
|
|||
- other
|
26,082
|
-
|
-
|
31,829
|
57,911
|
|||
Loans and advances to
customers
|
||||||||
- reverse repos
|
41,110
|
-
|
-
|
11,402
|
52,512
|
|||
- other
|
19,903
|
1,100
|
-
|
471,308
|
10,437
|
502,748
|
||
Debt securities
|
98,869
|
402
|
111,130
|
7,079
|
217,480
|
|||
Equity shares
|
19,186
|
1,013
|
1,999
|
-
|
22,198
|
|||
Settlement balances
|
-
|
-
|
-
|
11,605
|
11,605
|
|||
Derivatives (5)
|
427,077
|
427,077
|
||||||
Intangible assets
|
14,448
|
14,448
|
||||||
Property, plant and equipment
|
16,543
|
16,543
|
||||||
Deferred tax
|
6,373
|
6,373
|
||||||
Prepayments, accrued
income and other assets
|
-
|
-
|
-
|
1,306
|
11,270
|
12,576
|
||
Assets of disposal groups
|
12,484
|
12,484
|
||||||
670,442
|
2,515
|
113,129
|
595,935
|
10,437
|
61,118
|
1,453,576
|
||
Liabilities
|
||||||||
Deposits by banks
|
||||||||
- repos
|
20,585
|
-
|
12,154
|
32,739
|
||||
- other
|
28,216
|
-
|
37,835
|
66,051
|
||||
Customer accounts
|
||||||||
- repos
|
53,031
|
-
|
29,063
|
82,094
|
||||
- other
|
14,357
|
4,824
|
409,418
|
428,599
|
||||
Debt securities in issue
|
7,730
|
43,488
|
167,154
|
218,372
|
||||
Settlement balances
|
-
|
-
|
10,991
|
10,991
|
||||
Short positions
|
43,118
|
-
|
43,118
|
|||||
Derivatives (5)
|
423,967
|
423,967
|
||||||
Accruals, deferred income and
other liabilities
|
-
|
-
|
1,793
|
458
|
20,838
|
23,089
|
||
Retirement benefit liabilities
|
-
|
2,288
|
2,288
|
|||||
Deferred tax
|
-
|
2,142
|
2,142
|
|||||
Insurance liabilities
|
-
|
6,794
|
6,794
|
|||||
Subordinated liabilities
|
-
|
1,129
|
25,924
|
27,053
|
||||
Liabilities of disposal groups
|
9,428
|
9,428
|
||||||
591,004
|
49,441
|
694,332
|
458
|
41,490
|
1,376,725
|
|||
Equity
|
76,851
|
|||||||
1,453,576
|
(1)
|
Held-for-trading.
|
(2)
|
Designated as at fair value.
|
(3)
|
Available-for-sale.
|
(4)
|
Loans and receivables.
|
(5)
|
Held-for-trading derivatives include hedging derivatives.
|
30 June
2011
|
31 March
2011
|
31 December
2010
|
|
£m
|
£m
|
£m
|
|
Credit valuation adjustments (CVA)
|
|||
Monoline insurers
|
2,321
|
2,178
|
2,443
|
Credit derivative product companies (CDPCs)
|
532
|
445
|
490
|
Other counterparties
|
1,719
|
1,629
|
1,714
|
4,572
|
4,252
|
4,647
|
|
Bid-offer, liquidity and other reserves
|
2,572
|
2,931
|
2,797
|
7,144
|
7,183
|
7,444
|
·
|
The increase in monoline CVA primarily reflected higher exposure, due to lower prices of underlying reference instruments, and wider credit spreads.
|
·
|
CDPC CVA increased due to higher exposure resulting from wider credit spreads of the underlying reference loans and bonds. This was partially offset by a decrease in the relative value of senior tranches compared with the underlying reference portfolios.
|
·
|
The CVA held against exposures to other counterparties increased over the period due to several factors including changes in credit spreads and counterparty exposures due to market moves, together with the impact of counterparty rating downgrades.
|
·
|
The decrease in bid-offer, liquidity and other reserves primarily reflects Non-Core de-risking.
|
·
|
Monoline CVA decreased primarily driven by a reduction in exposure due to higher prices of underlying reference instruments and sterling strengthening against the US dollar.
|
·
|
CDPC CVA was higher primarily due to an increase in the estimated cost of hedging expected underlying portfolio default losses in excess of the capital available in each vehicle.
|
·
|
The CVA held against exposures to other counterparties was stable over the period with the impact of several factors offsetting including changes in credit spreads and counterparty exposures due to market moves, together with the impact of realised defaults and counterparty rating downgrades.
|
·
|
The decrease in bid-offer, liquidity and other reserves primarily reflects Non-Core de-risking.
|
Debt
securities
in issue
£m
|
Subordinated
liabilities
£m
|
Total
£m
|
Derivatives
£m
|
Total
£m
|
|
Cumulative own credit adjustment
|
|||||
30 June 2011
|
1,933
|
377
|
2,310
|
434
|
2,744
|
31 March 2011
|
1,566
|
372
|
1,938
|
447
|
2,385
|
31 December 2010
|
2,091
|
325
|
2,416
|
534
|
2,950
|
Carrying values of underlying liabilities
|
£bn
|
£bn
|
£bn
|
||
30 June 2011
|
52.9
|
1.1
|
54.0
|
||
31 March 2011
|
53.1
|
1.1
|
54.2
|
||
31 December 2010
|
51.2
|
1.1
|
52.3
|
30 June 2011
|
|||||||
Level 3 sensitivity (6)
|
|||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
Favourable
|
Unfavourable
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Loans and advances to banks
|
|||||||
- reverse repos
|
36.1
|
-
|
36.1
|
-
|
-
|
-
|
|
- collateral
|
20.7
|
-
|
20.7
|
-
|
-
|
-
|
|
- other
|
1.1
|
-
|
0.5
|
0.6
|
70
|
(60)
|
|
57.9
|
-
|
57.3
|
0.6
|
70
|
(60)
|
||
Loans and advances to customers
|
|||||||
- reverse repos
|
43.5
|
-
|
43.5
|
-
|
-
|
-
|
|
- collateral
|
15.8
|
-
|
15.8
|
-
|
-
|
-
|
|
- other
|
5.3
|
-
|
4.8
|
0.5
|
30
|
(30)
|
|
64.6
|
-
|
64.1
|
0.5
|
30
|
(30)
|
||
Debt securities
|
|||||||
- government
|
139.8
|
125.0
|
14.8
|
-
|
-
|
-
|
|
- MBS (1)
|
56.2
|
-
|
55.6
|
0.6
|
30
|
(20)
|
|
- CDOs (2)
|
3.4
|
-
|
0.9
|
2.5
|
170
|
(30)
|
|
- CLOs (3)
|
5.0
|
-
|
3.6
|
1.4
|
110
|
(30)
|
|
- other ABS (4)
|
4.3
|
-
|
3.2
|
1.1
|
90
|
(30)
|
|
- corporate
|
8.0
|
-
|
7.6
|
0.4
|
40
|
(40)
|
|
- financial institutions
|
20.0
|
3.1
|
16.3
|
0.6
|
30
|
(50)
|
|
- other
|
0.3
|
-
|
0.3
|
-
|
-
|
-
|
|
237.0
|
128.1
|
102.3
|
6.6
|
470
|
(200)
|
||
Equity shares
|
25.0
|
21.7
|
2.1
|
1.2
|
210
|
(240)
|
|
Derivatives
|
|||||||
- foreign exchange
|
72.7
|
-
|
71.9
|
0.8
|
30
|
(30)
|
|
- interest rate
|
284.1
|
0.3
|
282.7
|
1.1
|
60
|
(60)
|
|
- equities and commodities
|
5.7
|
-
|
5.5
|
0.2
|
-
|
-
|
|
- credit
|
32.4
|
-
|
29.9
|
2.5
|
510
|
(130)
|
|
394.9
|
0.3
|
390.0
|
4.6
|
600
|
(220)
|
||
Total
|
779.4
|
150.1
|
615.8
|
13.5
|
1,380
|
(750)
|
|
Proportion
|
100%
|
19.3%
|
79.0%
|
1.7%
|
|||
Of which
|
|||||||
Core
|
742.7
|
148.7
|
587.8
|
6.2
|
|||
Non-Core
|
36.7
|
1.4
|
28.0
|
7.3
|
|||
Total
|
779.4
|
150.1
|
615.8
|
13.5
|
31 March 2011
|
31 December 2010
|
||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to banks
|
|||||||||
- reverse repos
|
39.8
|
-
|
39.8
|
-
|
38.2
|
-
|
38.2
|
-
|
|
- collateral
|
25.3
|
-
|
25.3
|
-
|
25.1
|
-
|
25.1
|
-
|
|
- other
|
1.1
|
-
|
0.4
|
0.7
|
1.0
|
-
|
0.6
|
0.4
|
|
66.2
|
-
|
65.5
|
0.7
|
64.3
|
-
|
63.9
|
0.4
|
||
Loans and advances to customers
|
|||||||||
- reverse repos
|
49.0
|
-
|
49.0
|
-
|
41.1
|
-
|
41.1
|
-
|
|
- collateral
|
12.8
|
-
|
12.8
|
-
|
14.4
|
-
|
14.4
|
-
|
|
- other
|
5.8
|
-
|
5.3
|
0.5
|
6.6
|
-
|
6.2
|
0.4
|
|
67.6
|
-
|
67.1
|
0.5
|
62.1
|
-
|
61.7
|
0.4
|
||
Debt securities
|
|||||||||
- government
|
135.0
|
117.2
|
17.8
|
-
|
123.9
|
110.2
|
13.7
|
-
|
|
- MBS (1)
|
53.3
|
-
|
52.9
|
0.4
|
50.2
|
-
|
49.5
|
0.7
|
|
- CDOs (2)
|
3.3
|
-
|
0.9
|
2.4
|
3.4
|
-
|
1.0
|
2.4
|
|
- CLOs (3)
|
5.5
|
-
|
3.4
|
2.1
|
5.7
|
-
|
3.6
|
2.1
|
|
- other ABS (4)
|
4.8
|
-
|
3.6
|
1.2
|
5.4
|
-
|
4.0
|
1.4
|
|
- corporate
|
6.8
|
-
|
6.7
|
0.1
|
6.2
|
-
|
5.9
|
0.3
|
|
- financial institutions
|
15.4
|
0.1
|
14.3
|
1.0
|
15.4
|
0.1
|
14.0
|
1.3
|
|
- other
|
0.5
|
-
|
0.5
|
-
|
0.2
|
-
|
0.2
|
-
|
|
224.6
|
117.3
|
100.1
|
7.2
|
210.4
|
110.3
|
91.9
|
8.2
|
||
Equity shares
|
22.2
|
18.6
|
2.6
|
1.0
|
22.2
|
18.4
|
2.8
|
1.0
|
|
Derivatives
|
|||||||||
- foreign exchange
|
73.6
|
-
|
73.5
|
0.1
|
83.3
|
-
|
83.2
|
0.1
|
|
- interest rate
|
259.0
|
0.2
|
257.4
|
1.4
|
311.7
|
1.7
|
308.3
|
1.7
|
|
- equities and commodities
|
5.7
|
-
|
5.2
|
0.5
|
5.2
|
0.1
|
4.9
|
0.2
|
|
- credit - APS (5)
|
0.1
|
-
|
-
|
0.1
|
0.6
|
-
|
-
|
0.6
|
|
- credit - other
|
22.6
|
-
|
20.0
|
2.6
|
26.3
|
-
|
23.2
|
3.1
|
|
361.0
|
0.2
|
356.1
|
4.7
|
427.1
|
1.8
|
419.6
|
5.7
|
||
Total
|
741.6
|
136.1
|
591.4
|
14.1
|
786.1
|
130.5
|
639.9
|
15.7
|
|
Proportion
|
100%
|
18.4%
|
79.7%
|
1.9%
|
100%
|
16.6%
|
81.4%
|
2.0%
|
|
Of which
|
|||||||||
Core
|
714.0
|
134.9
|
572.6
|
6.5
|
754.2
|
129.4
|
617.6
|
7.2
|
|
Non-Core
|
27.6
|
1.2
|
18.8
|
7.6
|
31.9
|
1.1
|
22.3
|
8.5
|
|
Total
|
741.6
|
136.1
|
591.4
|
14.1
|
786.1
|
130.5
|
639.9
|
15.7
|
30 June 2011
|
|||||||
Level 3 Sensitivity (6)
|
|||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
Favourable
|
Unfavourable
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Debt securities
|
|||||||
- government
|
65.5
|
59.5
|
6.0
|
-
|
-
|
-
|
|
- MBS (1)
|
33.7
|
-
|
33.4
|
0.3
|
20
|
(10)
|
|
- CDOs (2)
|
2.0
|
-
|
0.5
|
1.5
|
90
|
(10)
|
|
- CLOs (3)
|
4.2
|
-
|
3.4
|
0.8
|
50
|
(10)
|
|
- other ABS (4)
|
3.4
|
-
|
2.4
|
1.0
|
50
|
(30)
|
|
- corporate
|
1.9
|
-
|
1.9
|
-
|
-
|
-
|
|
- financial institutions
|
8.0
|
0.2
|
7.8
|
-
|
-
|
-
|
|
118.7
|
59.7
|
55.4
|
3.6
|
210
|
(60)
|
||
Equity shares
|
2.0
|
0.3
|
1.3
|
0.4
|
70
|
(80)
|
|
Total
|
120.7
|
60.0
|
56.7
|
4.0
|
280
|
(140)
|
|
Of which
|
|||||||
Core
|
111.3
|
59.5
|
50.8
|
1.0
|
|||
Non-Core
|
9.4
|
0.5
|
5.9
|
3.0
|
|||
Total
|
120.7
|
60.0
|
56.7
|
4.0
|
31 March 2011
|
31 December 2010
|
||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||
Assets
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Debt securities
|
|||||||||
- government
|
58.4
|
51.3
|
7.1
|
-
|
59.4
|
53.0
|
6.4
|
-
|
|
- MBS (1)
|
33.0
|
-
|
32.8
|
0.2
|
31.5
|
-
|
31.1
|
0.4
|
|
- CDOs (2)
|
1.9
|
-
|
0.5
|
1.4
|
2.0
|
-
|
0.6
|
1.4
|
|
- CLOs (3)
|
4.4
|
-
|
3.2
|
1.2
|
5.0
|
-
|
3.5
|
1.5
|
|
- other ABS (4)
|
3.6
|
-
|
2.5
|
1.1
|
4.0
|
-
|
2.9
|
1.1
|
|
- corporate
|
1.8
|
-
|
1.8
|
-
|
1.4
|
-
|
1.4
|
-
|
|
- financial institutions
|
8.0
|
0.1
|
7.9
|
-
|
7.8
|
0.1
|
7.7
|
-
|
|
111.1
|
51.4
|
55.8
|
3.9
|
111.1
|
53.1
|
53.6
|
4.4
|
||
Equity shares
|
2.0
|
0.3
|
1.4
|
0.3
|
2.0
|
0.3
|
1.4
|
0.3
|
|
Total
|
113.1
|
51.7
|
57.2
|
4.2
|
113.1
|
53.4
|
55.0
|
4.7
|
|
Of which
|
|||||||||
Core
|
103.7
|
51.4
|
51.4
|
0.9
|
103.0
|
52.8
|
49.2
|
1.0
|
|
Non-Core
|
9.4
|
0.3
|
5.8
|
3.3
|
10.1
|
0.6
|
5.8
|
3.7
|
|
Total
|
113.1
|
51.7
|
57.2
|
4.2
|
113.1
|
53.4
|
55.0
|
4.7
|
30 June 2011
|
|||||||
Level 3 Sensitivity (6)
|
|||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
Favourable
|
Unfavourable
|
||
Liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£m
|
|
Deposits by banks
|
|||||||
- repos
|
19.9
|
-
|
19.9
|
-
|
-
|
-
|
|
- collateral
|
25.5
|
-
|
25.5
|
-
|
-
|
-
|
|
- other
|
2.7
|
-
|
2.7
|
-
|
-
|
-
|
|
48.1
|
-
|
48.1
|
-
|
-
|
-
|
||
Customer accounts
|
|||||||
- repos
|
57.7
|
-
|
57.7
|
-
|
-
|
-
|
|
- collateral
|
11.1
|
-
|
11.1
|
-
|
-
|
-
|
|
- other
|
10.5
|
-
|
10.4
|
0.1
|
50
|
(50)
|
|
79.3
|
-
|
79.2
|
0.1
|
50
|
(50)
|
||
Debt securities in issue
|
52.9
|
-
|
50.6
|
2.3
|
110
|
(90)
|
|
Short positions
|
56.1
|
44.2
|
11.1
|
0.8
|
20
|
(60)
|
|
Derivatives
|
|||||||
- foreign exchange
|
78.0
|
-
|
77.6
|
0.4
|
20
|
(20)
|
|
- interest rate
|
269.7
|
0.2
|
269.2
|
0.3
|
20
|
(30)
|
|
- equities and commodities
|
9.2
|
-
|
8.6
|
0.6
|
10
|
(10)
|
|
- credit - APS (5)
|
0.1
|
-
|
-
|
0.1
|
500
|
(220)
|
|
- credit - other
|
30.8
|
-
|
29.7
|
1.1
|
40
|
(100)
|
|
387.8
|
0.2
|
385.1
|
2.5
|
590
|
(380)
|
||
Subordinated liabilities
|
1.1
|
-
|
1.1
|
-
|
-
|
-
|
|
Total
|
625.3
|
44.4
|
575.2
|
5.7
|
770
|
(580)
|
|
Proportion
|
100%
|
7.1%
|
92.0%
|
0.9%
|
|||
Of which
|
|||||||
Core
|
606.8
|
44.4
|
558.6
|
3.8
|
|||
Non-Core
|
18.5
|
-
|
16.6
|
1.9
|
|||
Total
|
625.3
|
44.4
|
575.2
|
5.7
|
31 March 2011
|
31 December 2010
|
||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||
Liabilities
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Deposits by banks
|
|||||||||
- repos
|
24.2
|
-
|
24.2
|
-
|
20.6
|
-
|
20.6
|
-
|
|
- collateral
|
23.6
|
-
|
23.6
|
-
|
26.6
|
-
|
26.6
|
-
|
|
- other
|
1.6
|
-
|
1.6
|
-
|
1.6
|
-
|
1.6
|
-
|
|
49.4
|
-
|
49.4
|
-
|
48.8
|
-
|
48.8
|
-
|
||
Customer accounts
|
|||||||||
- repos
|
59.2
|
-
|
59.2
|
-
|
53.0
|
-
|
53.0
|
-
|
|
- collateral
|
8.5
|
-
|
8.5
|
-
|
10.4
|
-
|
10.4
|
-
|
|
- other
|
10.1
|
-
|
10.0
|
0.1
|
8.8
|
-
|
8.7
|
0.1
|
|
77.8
|
-
|
77.7
|
0.1
|
72.2
|
-
|
72.1
|
0.1
|
||
Debt securities in issue
|
53.1
|
-
|
50.5
|
2.6
|
51.2
|
-
|
49.0
|
2.2
|
|
Short positions
|
50.1
|
40.4
|
8.8
|
0.9
|
43.1
|
35.0
|
7.3
|
0.8
|
|
Derivatives
|
|||||||||
- foreign exchange
|
79.0
|
-
|
78.7
|
0.3
|
89.4
|
0.1
|
89.3
|
-
|
|
- interest rate
|
250.5
|
0.1
|
249.9
|
0.5
|
299.2
|
0.2
|
298.0
|
1.0
|
|
- equities and commodities
|
9.4
|
-
|
8.7
|
0.7
|
10.1
|
0.1
|
9.6
|
0.4
|
|
- credit
|
21.7
|
-
|
21.4
|
0.3
|
25.3
|
-
|
25.0
|
0.3
|
|
360.6
|
0.1
|
358.7
|
1.8
|
424.0
|
0.4
|
421.9
|
1.7
|
||
Subordinated liabilities
|
1.1
|
-
|
1.1
|
-
|
1.1
|
-
|
1.1
|
-
|
|
Total
|
592.1
|
40.5
|
546.2
|
5.4
|
640.4
|
35.4
|
600.2
|
4.8
|
|
Proportion
|
100%
|
6.9%
|
92.2%
|
0.9%
|
100%
|
5.5%
|
93.7%
|
0.8%
|
|
Of which
|
|||||||||
Core
|
581.1
|
40.5
|
536.2
|
4.4
|
626.1
|
35.4
|
586.9
|
3.8
|
|
Non-Core
|
11.0
|
-
|
10.0
|
1.0
|
14.3
|
-
|
13.3
|
1.0
|
|
Total
|
592.1
|
40.5
|
546.2
|
5.4
|
640.4
|
35.4
|
600.2
|
4.8
|
(1)
|
Mortgage-backed securities.
|
(2)
|
Collateralised debt obligations.
|
(3)
|
Collateralised loan obligations.
|
(4)
|
Asset-backed securities.
|
(5)
|
Asset Protection Scheme.
|
(6)
|
Sensitivity represents the reasonably possible favourable and unfavourable effect respectively on the income statement or the statement of comprehensive income due to reasonably possible changes to valuations using reasonably possible alternative inputs to the Group's valuation techniques or models. The level 3 sensitivities are calculated at a sub-portfolio level and hence these aggregated figures do not reflect the correlation between some of the sensitivities.
|
·
|
Total assets carried at fair value increased by £37.8 billion to £779.4 billion. This principally reflected interest rate and credit derivatives (£34.9 billion) due to changes in market parameters and the effect of Non-Core hedging trades respectively and increases in government and US agency debt securities in GBM (£9.4 billion).
|
·
|
Total liabilities carried at fair value increased by £33.2 billion to £625.3 billion mainly in interest rate and credit derivatives (£28.3 billion) reflecting market parameter changes as well as increases in GBM's sovereign short positions (£6.0 billion).
|
·
|
Level 3 assets decreased by £0.6 billion largely due to bond disposals. The APS derivative was a liability at 30 June 2011 compared with an asset of £81 million at 31 March 2011.
|
·
|
Level 3 liabilities increased by £0.3 billion primarily in Non-Core's credit derivatives.
|
·
|
Total assets carried at fair value decreased by £6.7 billion in the period to £779.4 billion, with a decrease in derivatives of £32.2 billion mainly reflecting changes in market parameters and netting arrangements. This was partly offset by an increase in debt securities of £26.6 billion primarily reflecting GBM's HFT sovereign bond holdings.
|
·
|
Total liabilities carried at fair value decreased by £15.1 billion to £625.3 billion, with a decrease in derivatives of £36.2 billion partly offset by increases in short positions (£13.0 billion) in GBM and, financial institution repos and other customer balances (£7.1 billion).
|
·
|
Level 3 assets decreased by £2.2 billion mainly reflecting bond disposals and transfers to level 2 based on improved observability. The APS derivative asset of £550 million at 31 December 2010 decreased to a liability of £87 million at 30 June 2011.
|
·
|
Level 3 liabilities have increased by £0.9 billion, primarily derivatives.
|
·
|
There were no significant transfers between level 1 and 2.
|
·
|
Favourable and unfavourable effects of reasonably possible alternative assumptions on level 3 instruments at 30 June 2011 were £2,150 million (31 December 2010 - £2,600 million) and £1,330 million (31 December 2010 - £2,180 million) respectively. These total sensitivities are an aggregation of portfolio level sensitivities and hence do not reflect the correlation between some of the sensitivities.
|
·
|
Net losses of £1.4 billion on level 3 derivative assets held at 30 June 2011 included:
· the decrease in APS credit derivative (£0.6 billion);
· Non-Core: relating to monolines, CDPCs and other exotic products in Structured Credit Products and other areas (£0.5 billion); and
· GBM: various small amounts across businesses (£0.3 billion).
|
1 January
2011
|
Gains or
losses (1)
|
Transfers
in/(out) of
level 3
|
Purchases
and issues
|
Sales and
settlements
|
FX (2)
|
30 June
2011
|
Gains/(losses)
relating to
instruments
held at
30 June
2011
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Assets
|
||||||||
Fair value through profit or loss:
|
||||||||
Loans and advances
|
843
|
75
|
182
|
67
|
(78)
|
(15)
|
1,074
|
83
|
Debt securities
|
3,784
|
121
|
(466)
|
957
|
(1,339)
|
(21)
|
3,036
|
(15)
|
Equity shares
|
716
|
(6)
|
83
|
39
|
(50)
|
2
|
784
|
(10)
|
Derivatives
|
5,737
|
(1,356)
|
96
|
541
|
(418)
|
(4)
|
4,596
|
(1,422)
|
11,080
|
(1,166)
|
(105)
|
1,604
|
(1,885)
|
(38)
|
9,490
|
(1,364)
|
|
AFS:
|
||||||||
Debt securities
|
4,379
|
143
|
(624)
|
97
|
(368)
|
6
|
3,633
|
(92)
|
Equity shares
|
279
|
31
|
112
|
7
|
(14)
|
(7)
|
408
|
4
|
4,658
|
174
|
(512)
|
104
|
(382)
|
(1)
|
4,041
|
(88)
|
|
Total
|
15,738
|
(992)
|
(617)
|
1,708
|
(2,267)
|
(39)
|
13,531
|
(1,452)
|
Liabilities
|
||||||||
Deposits
|
84
|
17
|
(8)
|
-
|
-
|
1
|
94
|
17
|
Debt securities in issue
|
2,203
|
29
|
(255)
|
578
|
(345)
|
42
|
2,252
|
36
|
Short positions
|
776
|
(201)
|
67
|
195
|
(55)
|
-
|
782
|
(200)
|
Derivatives
|
1,740
|
(176)
|
208
|
1,131
|
(382)
|
10
|
2,531
|
(118)
|
Other
|
1
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
Total
|
4,804
|
(331)
|
12
|
1,904
|
(782)
|
53
|
5,660
|
(265)
|
(1)
|
Net gains/(losses) recognised in the income statement and statement of comprehensive income during the period were (£921) million and £260 million respectively.
|
(2)
|
Foreign exchange movements.
|
Quarter ended
|
Half year ended
|
|||||
30 June
2011
|
31 March
2011
|
30 June
2010
|
30 June
2011
|
30 June
2010
|
||
Available-for-sale reserve
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
At beginning of period
|
(2,063)
|
(2,037)
|
(1,527)
|
(2,037)
|
(1,755)
|
|
Unrealised gains
|
781
|
162
|
119
|
943
|
647
|
|
Realised losses/(gains)
|
626
|
(197)
|
20
|
429
|
(127)
|
|
Tax
|
(370)
|
9
|
(55)
|
(361)
|
(208)
|
|
Recycled to profit or loss on disposal of businesses (1)
|
-
|
-
|
(16)
|
-
|
(16)
|
|
At end of period
|
(1,026)
|
(2,063)
|
(1,459)
|
(1,026)
|
(1,459)
|
(1)
|
Net of tax - £6 million credit.
|
30 June 2011
|
31 March 2011
|
31 December 2010
|
|||||||||
Core
|
Non-Core
|
Total
|
Core
|
Non-Core
|
Total
|
Core
|
Non-Core
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Contingent liabilities
|
|||||||||||
Guarantees and assets pledged as collateral security
|
27,090
|
1,703
|
28,793
|
26,849
|
3,156
|
30,005
|
28,859
|
2,242
|
31,101
|
||
Other contingent liabilities
|
11,883
|
296
|
12,179
|
11,407
|
469
|
11,876
|
11,833
|
421
|
12,254
|
||
38,973
|
1,999
|
40,972
|
38,256
|
3,625
|
41,881
|
40,692
|
2,663
|
43,355
|
|||
Commitments
|
|||||||||||
Undrawn formal standby
facilities, credit lines and
other commitments to lend
|
233,795
|
16,493
|
250,288
|
236,096
|
18,460
|
254,556
|
245,425
|
21,397
|
266,822
|
||
Other commitments
|
1,141
|
2,315
|
3,456
|
953
|
2,494
|
3,447
|
1,560
|
2,594
|
4,154
|
||
234,936
|
18,808
|
253,744
|
237,049
|
20,954
|
258,003
|
246,985
|
23,991
|
270,976
|
|||
Total contingent liabilities and commitments
|
273,909
|
20,807
|
294,716
|
275,305
|
24,579
|
299,884
|
287,677
|
26,654
|
314,331
|
THE ROYAL BANK OF SCOTLAND GROUP plc (Registrant)
|
By:
|
/s/ Jan Cargill
|
Name:
Title:
|
Jan Cargill
Deputy Secretary
|