Interim Results - Part 8 of 8

RNS Number : 2226J
Royal Bank of Scotland Group PLC
03 August 2012
 



 

 

 

 

 

 

 

 

 

Appendix 1

 

Income statement reconciliations

 

 


 

Appendix 1 Income statement reconciliations

 

 

 

Half year ended

 

30 June 2012

 

30 June 2011


Managed 

Reallocation 

of one-off 

 items 

Statutory 

 

Managed 

Reallocation 

of one-off 

 items 

Statutory 

 

£m 

£m 

£m 

 

£m 

£m 

£m 

 

 

 

 

 

 

 

 

Interest receivable

9,791 

9,791 

 

10,812 

(7)

10,805 

Interest payable

(3,811)

(10)

(3,821)

 

(4,277)

(4,277)

 

 

 

 

 

 

 

 

Net interest income

5,980 

(10)

5,970 

 

6,535 

(7)

6,528 

 

 

 

 

 

 

 

 

Fees and commissions receivable

2,937 

2,937 

 

3,342 

3,342 

Fees and commissions payable

(604)

(604)

 

(583)

(583)

Income from trading activities

2,195 

(1,326)

869 

 

2,789 

(807)

1,982 

Gain on redemption of own debt

577 

577 

 

255 

255 

Other operating income (excluding insurance premium income)

1,194 

(1,547)

(353)

 

1,573 

(40)

1,533 

Insurance net premium income

1,867 

1,867 

 

2,239 

2,239 

 

 

 

 

 

 

 

 

Non-interest income

7,589 

(2,296)

5,293 

 

9,360 

(592)

8,768 

 

 

 

 

 

 

 

 

Total income

13,569 

(2,306)

11,263 

 

15,895 

(599)

15,296 

 

 

 

 

 

 

 

 

Staff costs

(4,257)

(456)

(4,713)

 

(4,419)

(190)

(4,609)

Premises and equipment

(1,073)

(34)

(1,107)

 

(1,119)

(54)

(1,173)

Other administrative expenses

(1,755)

(417)

(2,172)

 

(1,699)

(974)

(2,673)

Depreciation and amortisation

(776)

(126)

(902)

 

(776)

(101)

(877)

 

 

 

 

 

 

 

 

Operating expenses

(7,861)

(1,033)

(8,894)

 

(8,013)

(1,319)

(9,332)

 

 

 

 

 

 

 

 

Profit before other operating charges

5,708 

(3,339)

2,369 

 

7,882 

(1,918)

5,964 

Insurance net claims

(1,225)

(1,225)

 

(1,705)

(1,705)

 

 

 

 

 

 

 

 

Operating profit before impairment losses

4,483 

(3,339)

1,144 

 

6,177 

(1,918)

4,259 

Impairment losses

(2,649)

(2,649)

 

(4,211)

(842)

(5,053)

 

 

 

 

 

 

 

 

Operating profit/(loss)

1,834 

(3,339)

(1,505)

 

1,966 

(2,760)

(794)

 



 

Appendix 1 Income statement reconciliations (continued)

 

 

Half year ended

 

30 June 2012

 

30 June 2011

 

Managed 

Reallocation 

of one-off 

 items 

Statutory 

 

Managed 

Reallocation 

of one-off 

 items 

Statutory 

 

£m 

£m 

£m 

 

£m 

£m 

£m 

 

 

 

 

 

 

 

 

Operating profit/(loss)

1,834 

(3,339)

(1,505)

 

1,966 

(2,760)

(794)

Own credit adjustments (1)

(2,974)

2,974 

 

(236)

236 

Asset Protection Scheme (2)

(45)

45 

 

(637)

637 

Payment Protection Insurance costs

(260)

260 

 

(850)

850 

Sovereign debt impairment

 

(733)

733 

Interest rate hedge adjustments on impaired available-for-sale sovereign debt

 

(109)

109 

Amortisation of purchased intangible assets

(99)

99 

 

(100)

100 

Integration and restructuring costs

(673)

673 

 

(353)

353 

Gain on redemption of own debt

577 

(577)

 

255 

(255)

Strategic disposals

152 

(152)

 

27 

(27)

Bonus tax

 

(22)

22 

RFS Holdings minority interest

(17)

17 

 

(2)

 

 

 

 

 

 

 

 

Loss before tax

(1,505)

(1,505)

 

(794)

(794)

Tax charge

(429)

(429)

 

(645)

(645)

 

 

 

 

 

 

 

 

Loss from continuing operations

(1,934)

(1,934)

 

(1,439)

(1,439)

Profit from discontinued operations, net of tax

 

31 

31 

 

 

 

 

 

 

 

 

Loss for the period

(1,933)

(1,933)

 

(1,408)

(1,408)

Non-controlling interests

19 

19 

 

(17)

(17)

Preference share and other dividends

(76)

(76)

 

 

 

 

 

 

 

 

 

Loss attributable to ordinary and B shareholders

(1,990)

(1,990)

 

(1,425)

(1,425)

 

Notes:

(1)

Reallocation of £1,280 million loss (H1 2011 - £170 million loss) to income from trading activities and £1,694 million loss (H1 2011 - £66 million loss) to other operating income.

(2)

Reallocation to income from trading activities.

 



Appendix 1 Income statement reconciliations (continued)

 

 

Quarter ended

 

30 June 2012

 

31 March 2012

 

30 June 2011

 

Managed 

Reallocation 

of one-off 

items 

Statutory 

 

Managed 

Reallocation 

of one-off 

items 

Statutory 

 

Managed 

Reallocation 

of one-off 

items 

Statutory 

 

£m 

£m 

£m 

 

£m 

£m 

£m 

 

£m 

£m 

£m 

 

 

 

 

 

 

 

 

 

 

 

 

Interest receivable

4,774 

4,774 

 

5,017 

5,017 

 

5,410 

(6)

5,404 

Interest payable

(1,801)

(2)

(1,803)

 

(2,010)

(8)

(2,018)

 

(2,177)

(2,177)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

2,973 

(2)

2,971 

 

3,007 

(8)

2,999 

 

3,233 

(6)

3,227 

 

 

 

 

 

 

 

 

 

 

 

 

Fees and commissions receivable

1,450 

1,450 

 

1,487 

1,487 

 

1,700 

1,700 

Fees and commissions payable

(314)

(314)

 

(290)

(290)

 

(323)

(323)

Income from trading activities

931 

(274)

657 

 

1,264 

(1,052)

212 

 

1,219 

(72)

1,147 

Gain on redemption of own debt

 

577 

577 

 

255 

255 

Other operating income (excluding insurance net premium income)

469 

(75)

394 

 

725 

(1,472)

(747)

 

863 

279 

1,142 

Insurance net premium income

929 

929 

 

938 

938 

 

1,090 

1,090 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

3,465 

(349)

3,116 

 

4,124 

(1,947)

2,177 

 

4,549 

462 

5,011 

 

 

 

 

 

 

 

 

 

 

 

 

Total income

6,438 

(351)

6,087 

 

7,131 

(1,955)

5,176 

 

7,782 

456 

8,238 

 

 

 

 

 

 

 

 

 

 

 

 

Staff costs

(2,036)

(107)

(2,143)

 

(2,221)

(349)

(2,570)

 

(2,099)

(111)

(2,210)

Premises and equipment

(523)

(21)

(544)

 

(550)

(13)

(563)

 

(563)

(39)

(602)

Other administrative expenses

(936)

(220)

(1,156)

 

(819)

(197)

(1,016)

 

(834)

(918)

(1,752)

Depreciation and amortisation

(382)

(52)

(434)

 

(394)

(74)

(468)

 

(396)

(57)

(453)

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

(3,877)

(400)

(4,277)

 

(3,984)

(633)

(4,617)

 

(3,892)

(1,125)

(5,017)

 

 

 

 

 

 

 

 

 

 

 

 

Profit before other operating charges

2,561 

(751)

1,810 

 

3,147 

(2,588)

559 

 

3,890 

(669)

3,221 

Insurance net claims

(576)

(576)

 

(649)

(649)

 

(793)

(793)

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit/(loss) before impairment losses

1,985 

(751)

1,234 

 

2,498 

(2,588)

(90)

 

3,097 

(669)

2,428 

Impairment losses

(1,335)

(1,335)

 

(1,314)

(1,314)

 

(2,264)

(842)

(3,106)

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit/(loss)

650 

(751)

(101)

 

1,184 

(2,588)

(1,404)

 

833 

(1,511)

(678)

 



 

Appendix 1 Income statement reconciliations (continued)

 

 

Quarter ended

 

30 June 2012

 

31 March 2012

 

30 June 2011

 

Managed 

Reallocation 

of one-off 

items 

Statutory 

 

Managed 

Reallocation 

of one-off 

items 

Statutory 

 

Managed 

Reallocation 

of one-off 

items 

Statutory 

 

£m 

£m 

£m 

 

£m 

£m 

£m 

 

£m 

£m 

£m 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit/(loss)

650 

(751)

(101)

 

1,184 

(2,588)

(1,404)

 

833 

(1,511)

(678)

Own credit adjustments (1)

(518)

518 

 

(2,456)

2,456 

 

324 

(324)

Asset Protection Scheme (2)

(2)

 

(43)

43 

 

(168)

168 

Payment Protection Insurance costs

(135)

135 

 

(125)

125 

 

(850)

850 

Sovereign debt impairment

 

 

(733)

733 

Interest rate hedge adjustments on impaired available-for-sale

  sovereign debt

 

 

(109)

109 

Amortisation of purchased intangible assets

(51)

51 

 

(48)

48 

 

(56)

56 

Integration and restructuring costs

(213)

213 

 

(460)

460 

 

(208)

208 

Gain on redemption of own debt

 

577 

(577)

 

255 

(255)

Strategic disposals

160 

(160)

 

(8)

 

50 

(50)

Bonus tax

 

 

(11)

11 

RFS Holdings minority interest

(8)

 

(25)

25 

 

(5)

 

 

 

 

 

 

 

 

 

 

 

 

Loss before tax

(101)

(101)

 

(1,404)

(1,404)

 

(678)

(678)

Tax charge

(290)

(290)

 

(139)

(139)

 

(222)

(222)

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations

(391)

(391)

 

(1,543)

(1,543)

 

(900)

(900)

(Loss)/profit from discontinued operations, net of tax

(4)

(4)

 

 

21 

21 

 

 

 

 

 

 

 

 

 

 

 

 

Loss for the period

(395)

(395)

 

(1,538)

(1,538)

 

(879)

(879)

Non-controlling interests

 

14 

14 

 

(18)

(18)

Preference share and other dividends

(76)

(76)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss attributable to ordinary and B shareholders

(466)

(466)

 

(1,524)

(1,524)

 

(897)

(897)

 

Notes:

(1)

Reallocation of £271 million loss (Q1 2012 - £1,009 million loss; Q2 2011 - £96 million gain) to income from trading activities and £247 million loss (Q1 2012 - £1,447 million loss; Q2 2011 - £228 million gain) to other operating income.

(2)

Reallocation to income from trading activities.

 


 

 

 

 

 

 

 

 

Appendix 2

 

Businesses outlined for

Disposal

 

 


 

Appendix 2 Businesses outlined for disposal

 

To comply with EC State Aid requirements the Group agreed to make a series of divestments by the end of 2013: the disposal of Direct Line Group, Global Merchant Services and its interest in RBS Sempra Commodities JV. The Group also agreed to dispose of its RBS England and Wales and NatWest Scotland branch-based businesses, along with certain SME and corporate activities across the UK ('UK branch-based businesses'). The disposals of Global Merchant Services and RBS Sempra Commodities JV businesses have now effectively been completed.

 

The Group continues to work with Santander on the sale of the UK branch-based businesses. The complexity of the transaction and the focus on causing minimum disruption to customers is likely to lead to an extension of the process well into 2013.

 

Preparations for the planned IPO of Direct Line Group in the latter part of 2012 remain on track. The company is prepared for separation and, from 1 July, is operating on a substantially standalone basis with its own corporate functions and HR platform. Residual IT services will be provided by the Group under a Transitional Services Agreement. Direct Line Group returned £800 million to the Group during H1 2012 as part of the optimisation of its capital structure.

 

The table below shows total income and operating profit of Direct Line Group and the UK branch-based businesses.

 

Total income

 

Operating profit

before impairments

 

Operating profit

 

H1 2012 

FY 2011 

 

H1 2012 

FY 2011 

 

H1 2012 

FY 2011 

 

£m 

£m 

 

£m 

£m 

 

£m 

£m 

 

 

 

 

 

 

 

 

 

Direct Line Group (1)

1,900 

4,286 

 

219 

407 

 

219 

407 

UK branch-based businesses (2)

458 

959 

 

253 

518 

 

186 

319 

 

 

 

 

 

 

 

 

 

Total

2,358 

5,245 

 

472 

925 

 

405 

726 

 

The table below shows the estimated risk-weighted assets, total assets and capital of the businesses identified for disposal.

 

 

RWAs

 

Total assets

 

Capital

 

30 June 

2012 

31 December 

2011 

 

30 June 

2012 

31 December 

2011 

 

30 June 

2012 

31 December 

2011 

 

£bn 

£bn 

 

£bn 

£bn 

 

£bn 

£bn 

 

 

 

 

 

 

 

 

 

Direct Line Group (1)

n/m 

n/m 

 

13.4 

13.9 

 

3.6 

4.4 

UK branch-based businesses (2)

10.3 

11.1 

 

19.2 

19.3 

 

1.0 

1.1 

 

 

 

 

 

 

 

 

 

Total

10.3 

11.1 

 

32.6 

33.2 

 

4.6 

5.5 

 

Notes:

(1)

Total income includes investment income of £163 million (FY 2011 - £302 million). Total assets and estimated capital include approximately £0.9 billion of goodwill, of which £0.7 billion is attributed to Direct Line Group by RBS Group.

(2)

Estimated notional equity based on 10% of RWAs.



 

Appendix 2 Businesses outlined for disposal (continued)

 

Further information on the UK branch-based businesses by division is shown in the tables below:

 

 

Division

 

Total

 

UK 

Retail 

UK 

Corporate 

 

H1 2012 

FY 2011 

 

£m 

£m 

 

£m 

£m 

 

 

 

 

 

 

Income statement

 

 

 

 

 

Net interest income

157 

179 

 

336 

689 

Non-interest income

45 

77 

 

122 

270 

 

 

 

 

 

 

Total income

202 

256 

 

458 

959 

 

 

 

 

 

 

Direct expenses

 

 

 

 

 

  - staff

(35)

(40)

 

(75)

(158)

  - other

(47)

(28)

 

(75)

(166)

Indirect expenses

(30)

(25)

 

(55)

(117)

 

 

 

 

 

 

 

(112)

(93)

 

(205)

(441)

 

 

 

 

 

 

Operating profit before impairment losses

90 

163 

 

253 

518 

Impairment losses

(30)

(37)

 

(67)

(199)

 

 

 

 

 

 

Operating profit

60 

126 

 

186 

319 

 

 

 

 

 

 

Analysis of income by product

 

 

 

 

 

Loans and advances

57 

147 

 

204 

436 

Deposits

41 

73 

 

114 

245 

Mortgages

67 

 

67 

134 

Other

37 

36 

 

73 

144 

 

 

 

 

 

 

Total income

202 

256 

 

458 

959 

 

 

 

 

 

 

Net interest margin

4.60% 

3.19% 

 

3.72% 

3.57% 

Employee numbers (full time equivalents rounded to the

  nearest hundred)

2,700 

1,600 

 

4,300 

4,400 

 

 

Division

 

Total

 

UK 

Retail 

UK 

Corporate 

Markets 

 

30 June 

2012 

31 December 

2011 

 

£bn 

£bn 

£bn 

 

£bn 

£bn 

 

 

 

 

 

 

 

Capital and balance sheet

 

 

 

 

 

 

Total third party assets (excluding mark-to-

  market derivatives)

7.3 

11.5 

 

18.8 

18.9 

Loans and advances to customers (gross)

7.5 

11.9 

 

19.4 

19.5 

Customer deposits

8.6 

13.1 

 

21.7 

21.8 

Derivative assets

0.4 

 

0.4 

0.4 

Derivative liabilities

0.1 

 

0.1 

0.1 

Risk elements in lending

0.5 

0.9 

 

1.4 

1.5 

Loan:deposit ratio

82% 

88% 

 

86% 

86% 

Risk-weighted assets

3.6 

 

10.3 

11.1 

 



 

Appendix 2 Businesses outlined for disposal (continued)

 

Direct Line Group

The following table analyses the results of Direct Line Group between 'ongoing' and 'run-off' businesses. The income statement for each period includes the results of Direct Line Versicherung AG (DLVAG) which was acquired by Direct Line Group on 2 April 2012.

 


Half year ended

30 June 2012


Half year ended

30 June 2011


Ongoing 

Run-off 

Total 


Ongoing 

Run-off 

Total 


£m 

£m 

£m 


£m 

£m 

£m 









Income statement








Earned premiums

2,019 

13 

2,032 


2,057 

64 

2,121 

Reinsurers' share

(161)

(4)

(165)


(114)

(114)









Net premium income

1,858 

1,867 


1,943 

64 

2,007 

Fees and commissions

(156)

(66)

(222)


(140)

(16)

(156)

Instalment income

62 

62 


70 

70 

Other income

30 

30 


61 

62 









Total income

1,794 

(57)

1,737 


1,934 

49 

1,983 

Net claims

(1,254)

29 

(1,225)


(1,449)

(39)

(1,488)









Underwriting profit/(loss)

540 

(28)

512 


485 

10 

495 









Staff expenses

(159)

(1)

(160)


(142)

(4)

(146)

Other expenses

(171)

(1)

(172)


(164)

(2)

(166)









Total direct expenses

(330)

(2)

(332)


(306)

(6)

(312)

Indirect expenses

(124)

(124)


(108)

(2)

(110)









Total expenses

(454)

(2)

(456)


(414)

(8)

(422)









Technical result

86 

(30)

56 


71 

73 

Investment income

134 

29 

163 


124 

133 









Operating profit/(loss)

220 

(1)

219 


195 

11 

206 









Performance ratios
















Loss ratio

68% 


66% 


75% 


74% 

Commission ratio

8% 


12% 


7% 


8% 

Expense ratio

24% 


24% 


21% 


21% 

Combined operating ratio

100% 


102% 


103% 


103% 

 

Operating profit is reported before exceptional items of £109 million (H1 2011 - £8 million) primarily comprising separation and restructuring costs.

 


 

 

 

 

 

 

 

 

Appendix 3

 

Credit risk assets

 


 

Appendix 3 Credit risk assets

 

Credit risk assets

Credit risk assets analysed in this appendix are presented to supplement the balance sheet related credit risk analyses on pages 152 to 175. Credit risk assets consist of:

 

Lending - cash and balances at central banks and loans and advances to banks and customers (including overdraft facilities, instalment credit and finance leases);

 

 

Rate risk management, which includes foreign exchange transactions, interest rate swaps, credit default swaps and options. Exposures are mitigated by (i) offsetting in-the-money and out-of-the-money transactions where such transactions are governed by legally enforcing netting agreements; and (ii) the receipt of financial collateral (primarily cash and bonds) using industry standard collateral agreements; and

 

 

Contingent obligations, primarily letters of credit and guarantees.

 

Credit risk assets exclude issuer risk (primarily debt securities) and reverse repurchase arrangements. They take account of legal netting arrangements that provide a right of legal set-off but do not meet the offset criteria under IFRS.

 

Divisional analysis of credit risk assets

30 June 

2012 

£m 

31 December 

2011 

£m 

 

 

 

UK Retail

113,408 

111,070 

UK Corporate

103,528 

105,078 

Wealth

19,677 

20,079 

International Banking

72,644 

72,737 

Ulster Bank

36,605 

37,781 

US Retail & Commercial

56,176 

56,546 

 

 

 

Retail & Commercial

402,038 

403,291 

Markets

97,206 

114,327 

Other

67,065 

64,517 

 

 

 

Core

566,309 

582,135 

Non-Core

92,709 

 

 

 

 

674,844 

 

Key points

Total Core exposure decreased by 3% during the period, driven by reduced placement activity with central banks and a reduction in lending and derivatives exposure within the non-bank financial institutions sector.

 

 

Exposure in Retail & Commercial divisions remained broadly stable, with UK Retail being the only division experiencing growth, driven by an increase in exposure to UK mortgages in line with the Group's strategy.

 

 

Non-Core exposure declined by 14% during the period, in line with the Group's target, as a result of continued disposals and run-off of assets, significant restructurings and unwinding of trades. The decline was observed across all regions, with significant reductions in the commercial real estate, mortgages and financial guarantors sectors.

 



 

Appendix 3 Credit risk assets (continued)

 

Credit risk assets (continued)

 

Asset quality

Internal reporting and oversight of risk assets is principally differentiated by credit grades. Customers are assigned credit grades based on various credit grading models that reflect the key drivers of default for each customer type. All credit grades across the Group map to both a Group level asset quality scale, used for external financial reporting, and a master grading scale for wholesale exposures, used for internal management reporting across portfolios. Accordingly, measures of risk exposure may be readily aggregated and reported at increasing levels of granularity depending on stakeholder or business need.

 

The table below shows credit risk assets by asset quality (AQ) band:

 

 

 

30 June 2012

 

31 December 2011

Asset quality band

Core 

£m 

Non-Core 

£m 

Total 

£m 

Total 

 

Core 

£m 

Non-Core 

£m 

Total 

£m 

Total 

 

 

 

 

 

 

 

 

 

 

 

AQ1

0% - 0.034%

182,074 

10,331 

192,405 

29.8 

 

195,826 

13,732 

209,558 

31.1 

AQ2

0.034% - 0.048%

19,331 

2,456 

21,787 

3.4 

 

18,366 

2,915 

21,281 

3.2 

AQ3

0.048% - 0.095%

26,794 

3,519 

30,313 

4.7 

 

27,082 

2,883 

29,965 

4.4 

AQ4

0.095% - 0.381%

66,630 

8,703 

75,333 

11.7 

 

65,491 

9,636 

75,127 

11.1 

AQ5

0.381% - 1.076%

93,450 

8,721 

102,171 

15.8 

 

92,503 

10,873 

103,376 

15.3 

AQ6

1.076% - 2.153%

66,151 

6,247 

72,398 

11.2 

 

67,260 

6,636 

73,896 

11.0 

AQ7

2.153% - 6.089%

35,504 

6,638 

42,142 

6.5 

 

36,567 

8,133 

44,700 

6.6 

AQ8

6.089% - 17.222%

13,404 

2,151 

15,555 

2.4 

 

11,921 

3,320 

15,241 

2.3 

AQ9

17.222% - 100%

10,909 

3,434 

14,343 

2.2 

 

12,710 

5,024 

17,734 

2.6 

AQ10

100%

19,630 

24,332 

43,962 

6.8 

 

20,029 

25,020 

45,049 

6.7 

Other (1)

 

32,432 

3,200 

35,632 

5.5 

 

34,380 

4,537 

38,917 

5.7 

 

 

 

 

 

 

 

 

 

 

 

 

 

566,309 

79,732 

646,041 

100 

 

582,135 

92,709 

674,844 

100 

 

Note:

(1)

'Other' largely comprises assets covered by the standardised approach, for which a probability of default equivalent to those assigned to assets covered by the internal ratings based approach is not available.

 



 

Appendix 3 Credit risk assets (continued)

 

Asset quality (continued)

 

30 June 2012

 

31 December 2011

AQ10 credit risk assets by division

AQ10 

£m 

% of 

 divisional 

 credit risk 

 assets 

 

AQ10 

£m 

% of 

 divisional 

 credit risk 

 assets 

 

 

 

 

 

 

UK Retail

5,074 

4.5 

 

5,097 

4.6 

UK Corporate

5,607 

5.4 

 

5,484 

5.2 

Wealth

 

12 

0.1 

International Banking

926 

1.3 

 

1,736 

2.4 

Ulster Bank

6,834 

18.7 

 

6,305 

16.7 

US Retail & Commercial

647 

1.2 

 

646 

1.1 

 

 

 

 

 

 

Retail & Commercial

19,088 

4.7 

 

19,280 

4.8 

Markets

542 

0.6 

 

749 

0.7 

 

 

 

 

 

 

Core

19,630 

3.5 

 

20,029 

3.4 

Non-Core

24,332 

30.5 

 

25,020 

27.0 

 

 

 

 

 

 

 

43,962 

6.8 

 

45,049 

6.7 

 

Key points

Trends in the asset quality of the Group's credit risk exposures in the first half of 2012 reflected changes in the composition of the Core portfolio (for details, see the commentary on pages 5 and 6 of this appendix) and the run-off of Non-Core assets. Overall, the asset quality of the Group's corporate exposure was broadly maintained despite the difficult external conditions in the UK and ongoing uncertainty in the eurozone.

 

 

The decrease in the Group's Core exposures within the AQ1 band reflects the decrease in the Group's exposure to sovereigns.


 

Defaulted assets (AQ10) in Non-Core continued to increase as a percentage of the overall Non-Core portfolio due to the run-off and disposals of performing assets, in line with expectations. Weakness in the commercial real estate market continue to be the main driver of defaulted assets within Non-Core, with approximately 80% of the defaulted assets in Non-Core occurring in that sector.

 

 

Given continued weaknesses in the Irish economy, the stock of defaulted assets in the Ulster Bank portfolio continued to grow, driven by exposures in the personal and property sectors. Refer to the Risk management section on Ulster Bank Group (Core and Non-Core) for more details.

 

 

Defaulted credit risk assets within International Banking decreased significantly as successful restructurings led to a significant amount of exposure returning to the performing book.

 



 

Appendix 3 Credit risk assets (continued)

 

Credit risk assets by sector and geographical region

 

30 June 2012

UK 

£m 

Western 

 Europe 

(excl. UK)

£m 

North 

America 

£m 

Asia 

Pacific 

£m 

Latin 

America 

£m 

Other (1)

£m 

Total 

£m 

Core 

£m 

Non- 

Core 

£m 

 

 

 

 

 

 

 

 

 

 

Personal

128,980 

19,367 

32,412 

1,589 

44 

1,133 

183,525 

178,762 

4,763 

Banks

3,984 

37,644 

5,511 

9,913 

1,560 

2,761 

61,373 

60,902 

471 

Other financial institutions

17,511 

12,736 

10,477 

3,827 

5,874 

814 

51,239 

42,743 

8,496 

Sovereign (2)

30,168 

32,343 

18,351 

670 

68 

1,292 

82,892 

81,830 

1,062 

Property

57,556 

25,226 

8,724 

1,185 

3,253 

1,451 

97,395 

57,846 

39,549 

Natural resources

6,720 

6,581 

7,544 

4,703 

913 

1,882 

28,343 

24,392 

3,951 

Manufacturing

9,855 

6,264 

6,911 

2,067 

826 

1,430 

27,353 

25,575 

1,778 

Transport (3)

13,066 

7,131 

4,751 

5,369 

2,477 

5,079 

37,873 

27,720 

10,153 

Retail and leisure

19,065 

5,612 

4,971 

1,186 

750 

602 

32,186 

28,132 

4,054 

Telecommunications, media

  and technology

5,122 

3,832 

3,377 

1,940 

73 

713 

15,057 

11,653 

3,404 

Business services

17,503 

3,396 

6,245 

881 

600 

180 

28,805 

26,754 

2,051 

 

 

 

 

 

 

 

 

 

 

 

309,530 

160,132 

109,274 

33,330 

16,438 

17,337 

646,041 

566,309 

79,732 

 

31 December 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal

126,945 

20,254 

33,087 

1,604 

158 

1,114 

183,162 

176,201 

6,961 

Banks

4,720 

39,213 

3,952 

11,132 

1,738 

3,276 

64,031 

63,470 

561 

Other financial institutions

16,549 

15,960 

13,319 

3,103 

5,837 

1,159 

55,927 

45,548 

10,379 

Sovereign (2)

21,053 

31,374 

31,391 

3,399 

78 

1,581 

88,876 

87,617 

1,259 

Property

60,099 

27,281 

8,052 

1,370 

3,471 

1,480 

101,753 

58,323 

43,430 

Natural resources

6,552 

7,215 

8,116 

3,805 

1,078 

2,508 

29,274 

25,146 

4,128 

Manufacturing

9,583 

7,391 

7,098 

2,126 

1,011 

1,381 

28,590 

26,525 

2,065 

Transport (3)

13,789 

7,703 

4,951 

5,433 

2,500 

5,363 

39,739 

27,529 

12,210 

Retail and leisure

22,775 

6,101 

5,762 

1,488 

1,041 

675 

37,842 

32,766 

5,076 

Telecommunications, media

  and technology

5,295 

4,941 

3,202 

1,944 

139 

609 

16,130 

12,180 

3,950 

Business services

17,851 

3,719 

6,205 

910 

629 

206 

29,520 

26,830 

2,690 

 

 

 

 

 

 

 

 

 

 

 

305,211 

171,152 

125,135 

36,314 

17,680 

19,352 

674,844 

582,135 

92,709 

 

Notes:

(1)

Comprises Central and Eastern Europe, the Middle East, Central Asia and Africa, and supranationals such as the World Bank.

(2)

Includes central bank exposures.

(3)

Excludes net investment in operating leases in shipping and aviation portfolios as they are accounted for as property, plant and equipment. However, operating leases are included in the monitoring and management of these portfolios.

(4)

Enhancements to Wealth credit systems in Q2 2012 resulted in refinements to sector classifications at 30 June 2012. The most significant impact has been a re-allocation of £2.6 billion from the retail and leisure sector across a number of other sectors. Prior period data have not been revised.

 



 

Appendix 3 Credit risk assets (continued)

 

Credit risk assets by sector and geographical region (continued)

 

Key points

Conditions in financial markets and the Group's focus on risk appetite and sector concentration had a direct impact on the composition of its portfolio during 2011 and this has continued in the first half of 2012. The following key trends were observed:

 

A 7% decrease in exposures to sovereigns, driven by a reduction in the Group's placing of deposits with central banks;

 

A 4% reduction in exposures to the property sector, driven by tightened controls in Core and a £4 billion reduction in Non-Core;

 

A 6% reduction in exposure to other banks, driven by economy-wide subdued borrowing activity;

 

An 8% reduction in exposure to financial institutions, driven by a reduction in lending and derivatives across a range of entities, including finance companies, financial services companies, funds, monoline insurers and CDPCs; and

 

A slight increase in exposure to the personal sector, driven by an increase in UK mortgages.

 

 

The Group's sovereign portfolio comprises exposures to central governments, central banks and sub-sovereigns such as local authorities, primarily in the Group's key markets in the UK, Western Europe and the US. Exposure predominantly comprises cash balances placed with central banks such as the Bank of England, the Federal Reserve and the Eurosystem (including the European Central Bank and central banks in the eurozone); consequently, the asset quality of this portfolio is high. Exposure to sovereigns fluctuates according to the Group's liquidity requirements and cash positions, which determine the level of cash placed with central banks. Information on the Group's exposure to governments, including eurozone peripheral sovereigns, can be found in the Risk management section on Country risk.

 

 

The banking sector is one of the largest in the Group's portfolio. The sector is well diversified geographically and exposures are largely collateralised and tightly controlled through the combination of a single name concentration framework and a suite of credit policies specifically tailored to the sector and country limits. Exposures to the banking sector decreased by £2.7 billion during the period, primarily due to reduced interbank lending and derivative activity.

 

 

The Group's exposure to the property sector totalled £97.4 billion at 30 June 2012 (a 4% decline since 31 December 2011), the majority of which relates to commercial real estate (refer to the Risk management section on Commercial real estate for further details). The remainder comprises lending to construction companies, housing associations and building material groups, which remained stable during the period.

 

 

Core personal lending continued to rise, driven by an increase in UK mortgages. This expansion is in line with strategy and has had no detrimental impact on credit quality (for more commentary refer to the Risk management section on Residential mortgages).

 

 

Exposure to the retail and leisure sector fell 15% from 31 December 2011, driven by a decline in the Core portfolio as many customers in this sector chose to de-lever balance sheets. The market outlook for this sector remains challenging, but certain sub-sectors have proven resilient to macroeconomic volatilities (e.g. food and beverages) as have large retailers with well established brands and multiple channel offerings. Whilst the sector continues to show wide variation in performance depending on sub-sector and end markets, credit metrics overall remained broadly stable during the period.

 



 

Appendix 3 Credit risk assets (continued)

 

Credit risk assets by sector and geographical region (continued)

 

Key points (continued)

Exposure to the transport sector includes asset-backed exposure to ocean-going vessels. The downturn observed in the shipping sector since 2008 continued into H1 2012, with oversupply of vessels, lower asset prices and lower charter rates. Credit quality in this portfolio continued to deteriorate and, despite no material defaults in this portfolio, the number of clients moved onto the Watchlist increased. The other component of this sector, land transport and logistics, performed satisfactorily in H1 2012.

 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR FMGGRFZRGZZZ
UK 100

Latest directors dealings