Final Results - Part 5
Barclays PLC
8 February 2001
PART 5
AVERAGE BALANCE SHEET AND NET INTEREST INCOME
31.12.00 31.12.00 31.12.00 31.12.99 31.12.99 31.12.99
Average Interest Average Average Interest Average
balance rate balance rate
Assets £m £m % £m £m %
Treasury bills and other
eligible bills:
in offices in the UK 4,491 146 3.3 3,697 175 4.7
in offices outside the UK 844 88 10.4 898 90 10.0
Loans and advances to banks:
in offices in the UK 6,579 355 5.4 7,762 361 4.7
in offices outside the UK 6,361 397 6.2 8,224 442 5.4
Loans and advances to
customers:
in offices in the UK 83,651 6,810 8.1 68,752 5,549 8.1
in offices outside the UK 20,693 1,298 6.3 16,154 893 5.5
Lease receivables:
in offices in the UK 4,683 316 6.7 5,059 346 6.8
in offices outside the UK 366 39 10.6 537 67 12.5
Debt securities:
in offices in the UK 26,973 1,630 6.0 15,256 851 5.6
in offices outside the UK 11,559 709 6.1 9,928 546 5.5
Average assets of banking 166,200 11,788 7.1 136,267 9,320 6.8
business
Average assets of trading 98,156 4,808 4.9 67,278 3,655 5.4
business
Total average interest 264,356 16,596 6.3 203,545 12,975 6.4
earning assets
Provisions (2,115) (1,955)
Non-interest earning assets 43,125 42,526
Total average assets and
interest income 305,366 16,596 5.4 244,116 12,975 5.3
Percentage of total average
assets in offices outside the 31.4 31.0
UK
Average interest earning
assets
and net interest income:
Banking business 166,200 5,161 3.1 136,267 4,630 3.4
Trading business 98,156 (216) (0.2) 67,278 (31) -
Discount rate adjustment on (8) - (6) -
provisions
Profit on redemption/
repurchase of loan capital 2 - 3 -
Total average interest
earning
assets and net interest 264,356 4,939 1.9 203,545 4,596 2.3
income
Total average interest
earning
assets related to:
Interest income 16,596 6.3 12,975 6.4
Interest expense (11,651) (4.4) (8,376) (4.1)
Discount rate adjustment on (8) - (6) -
provisions
Profit on redemption/
repurchase
of loan capital 2 - 3 -
4,939 1.9 4,596 2.3
Notes
(i) Loans and advances to customers and banks include all doubtful
lendings, including non-accrual lendings. Interest receivable on such lendings
has been included to the extent to which either cash payments have been
received or interest has been accrued in accordance with the income
recognition policy of the Group.
(ii) Average balances are based upon daily averages for most UK
banking operations and monthly averages elsewhere.
(iii) The average balance sheet does not include the retail life-fund
assets attributable to policyholders nor the related liabilities.
AVERAGE BALANCE SHEET AND NET INTEREST INCOME
31.12.00 31.12.00 31.12.00 31.12.99 31.12.99 31.12.99
Average Interest Average Average Interest Average
balance rate balance rate
Liabilities and shareholders' £m £m % £m £m %
funds
Deposits by banks:
in offices in the UK 21,465 932 4.3 14,210 479 3.4
in offices outside the UK 13,736 545 4.0 11,506 460 4.0
Customer accounts - demand
accounts:
in offices in the UK 13,302 220 1.7 12,786 168 1.3
in offices outside the UK 1,707 50 2.9 1,827 35 1.9
Customer accounts - savings
accounts:
in offices in the UK 27,349 1,005 3.7 24,517 772 3.1
in offices outside the UK 1,312 62 4.7 1,307 55 4.2
Customer accounts -
other time deposits - retail:
in offices in the UK 28,639 1,634 5.7 23,998 1,231 5.1
in offices outside the UK 5,785 316 5.5 5,076 234 4.6
Customer accounts -
other time deposits -
wholesale:
in offices in the UK 22,596 1,165 5.2 19,555 848 4.3
in offices outside the UK 10,005 553 5.5 6,067 306 5.0
Debt securities in issue:
in offices in the UK 19,904 1,057 5.3 15,656 777 5.0
in offices outside the UK 7,279 457 6.3 7,130 379 5.3
Dated and undated loan
capital
and other subordinated
liabilities
principally in offices in the 4,643 335 7.2 4,092 263 6.4
UK
Internal funding of trading (30,355) (1,704) 5.6 (29,231) (1,317) 4.5
business
Average liabilities of 147,367 6,627 4.5 118,496 4,690 4.0
banking business
Average liabilities of 98,297 5,024 5.1 71,535 3,686 5.2
trading business
Total average interest
bearing liabilities 245,664 11,651 4.7 190,031 8,376 4.4
Interest free customer
deposits:
in offices in the UK 9,468 8,677
in offices outside the UK 1,858 1,597
Other non-interest bearing 37,637 35,190
liabilities
Minority interests and
shareholders' funds 10,739 8,621
Total average liabilities,
shareholders'
funds and interest expense 305,366 11,651 3.8 244,116 8,376 3.4
Percentage of total average
non-capital liabilities in
offices
outside the UK 30.5 30.3
CONSOLIDATED STATEMENT OF CHANGES IN
SHAREHOLDERS' FUNDS
2000 1999
£m £m
At beginning of year 8,483 7,842
Proceeds of shares issued (net of expenses) 3,554 214
Exchange rate translation differences 17 (70)
Repurchase of ordinary shares* (311) (504)
Goodwill written back on disposals - 138
Shares issued to the QUEST in relation to share
option schemes for staff (114) (154)
Other items 12 4
Profit retained 1,546 1,013
At end of year 13,187 8,483
* Including nominal amount of £20m (1999: £28m).
Statement of total recognised gains and losses
2000 1999
£m £m
Profit attributable to the members of Barclays PLC 2,473 1,759
Exchange rate translation differences 15 (72)
Other items 12 25
Joint ventures and associated undertakings 2 (19)
Total recognised gains relating to the period 2,502 1,693
Prior period adjustment - (81)
Total gains and losses recognised
since 31st December 1999 2,502 1,612
The 1999 prior period adjustment arose from a change in accounting policies
following the adoption of Financial Reporting Standard 12, 'Provisions,
Liabilities and Assets'.
Historical cost profits and losses
There is no material difference between profit before tax and profit retained,
as reported, and historical cost profits.
SUMMARY CONSOLIDATED CASH FLOW STATEMENT
Note 2000 1999
1 £m £m
Net cash inflow from operating activities 12,384 8,923
Dividends received from associated
undertakings 1 5
Net cash outflow from returns on
investment and servicing of finance (404) (290)
Tax paid (636) (636)
Net cash outflow from
capital expenditure and financial
Investment (8,860) (7,890)
Acquisitions and disposals (2,101) 242
Equity dividend paid (779) (676)
Net cash inflow before financing (395) (322)
Net cash inflow from financing 1,620 400
Increase in cash 1,225 78
NOTE TO CONSOLIDATED CASHFLOW STATEMENT
1. Reconciliation of operating profit to net operating cashflows
2000 1999
£m £m
Operating profit 3,290 2,607
Provisions for bad and doubtful debts 817 621
Depreciation and amortisation 302 276
Net increase/(decrease) in accrued expenditure
and prepayments 188 (149)
Provisions for contingent liabilities and
Commitments (1) 1
Other provisions for liabilities and charges 313 445
Interest on dated and undated loan capital and
other subordinated liabilities 335 263
Increase in shareholders' interest in the
long-term assurance fund (165) (32)
Profit on redemption/repurchase of loan capital (2) (3)
Net decrease in net interest and
commission receivable 369 691
Net profit on disposal of investments and fixed
Assets (60) (51)
Other non-cash movements 35 7
5,421 4,676
Net change in items in transit and items in
course of collection (241) 96
Net increase in other credit balances 1,857 516
Net increase in loans and advances to
banks and customers (7,942) (23,862)
Net increase in deposits and debt
securities in issue 13,611 32,100
Net decrease/(increase) in other assets 1,235 (307)
Net increase in other debt securities
and equity shares (3,181) (1,922)
Net decrease/(increase) in treasury and other
eligible bills 1,676 (2,462)
Other non-cash movements (52) 88
Net cash inflow from operating
activities 12,384 8,923
OTHER INFORMATION
Financial Summary 2000 1999 1998 1997 1996
£m £m £m £m £m
Profit before tax 3,496 2,455 1,882 1,697 2,235
Profit after tax 2,552 1,811 1,362 1,177 1,677
Total capital resources 21,157 13,432 11,890 10,810 10,608
p p p p p
Earnings per ordinary share 163.3 117.5 87.2 74.6 103.6
Dividends per ordinary share 58.0 50.0 43.0 37.0 31.5
Net asset value per ordinary share 794 568 519 494 467
Dividend cover (times) 2.7 2.4 2.0 2.0 3.4
Risk asset ratios: % % % % %
Tier 1 ratio 7.2 7.5 7.3 7.2 7.5
Total ratio 11.0 11.3 10.6 9.9 10.3
Performance ratios % % % % %
Return on average shareholders' funds:
Pre-tax 34.4 28.9 23.5 22.0 30.5
Post-tax 25.1 21.2 16.9 15.2 22.9
Return on average total assets:
Pre-tax 1.1 1.0 0.8 0.8 1.2
Post-tax 0.8 0.7 0.6 0.5 0.9
Return on average weighted risk assets:
Pre-tax 2.7 2.2 1.7 1.6 2.2
Post-tax 1.9 1.6 1.2 1.1 1.7
Non interest income/total income 46.3* 44.7* 41.1* 48.7** 50.5
Operating expenses/total income *** 54.2 57.2 65.9 63.0 65.8
* Excluding the impact of the Finance Act 1998.
** Excluding the impact of the Finance (No 2) Act 1997.
*** Excluding the 2000 and 1999 restructuring charges, The Woolwich
integration costs, goodwill amortisation, the results of the former BZW
businesses and the impact of the Finance Act 1998 and the Finance (No 2) Act
1997.
The financial information above is extracted from the published accounts for
the last five years, restated where appropriate to accord with the current
accounting policies of the Group.
PROFIT BEFORE TAX 31.12.00 30.6.00 31.12.99 30.6.99
(half-year ended - unaudited) £m £m £m £m
Retail Financial Services 888 822 691 621
Barclaycard 223 195 206 195
Corporate Banking 529 541 489 458
Barclays Capital 185 218 136 175
Barclays Global Investors 32 33 15 28
Other operations (7) 6 23 (10)
Head office functions (54) (39) (47) (30)
1,796 1,776 1,513 1,437
Integration costs (7) - - -
Restructuring charge (126) (106) 1 (345)
Goodwill amortisation (45) (6) (7) (6)
Exceptional items 36 178 (19) (119)
1,654 1,842 1,488 967
31.12.00 30.6.00 31.12.99 30.6.99
TOTAL ASSETS £m £m £m £m
Retail Financial Services 80,128 42,799 41,383 39,375
Barclaycard 8,705 7,696 7,343 6,401
Corporate Banking 52,869 51,209 47,422 46,662
Barclays Capital 156,869 170,946 144,807 135,937
Barclays Global Investors 259 255 232 199
Other operations and Head office functions 4,380 5,278 5,383 4,969
Retail life-fund assets attributable to
policyholders 8,711 8,014 8,040 7,513
Goodwill 4,269 188 183 209
316,190 286,385 254,793 241,265
WEIGHTED RISK ASSETS
Retail Financial Services 47,246 27,503 26,152 25,354
Barclaycard 8,523 7,697 7,210 6,333
Corporate Banking 54,651 52,502 48,218 47,683
Barclays Capital 34,431 33,388 32,032 31,652
Barclays Global Investors 653 653 456 297
Other operations 1,536 1,740 1,810 2,675
147,040 123,483 115,878 113,994
Consolidated profit and loss account by half-year (unaudited)
31.12.00 30.6.00 31.12.99 30.6.99
£m £m £m £m
Interest receivable 6,297 5,491 4,823 4,497
Interest payable (3,613) (3,022) (2,477) (2,219)
Profit on redemption/repurchase of
loan capital - 2 3 -
Net interest income 2,684 2,471 2,349 2,278
Net fees and commissions receivable 1,767 1,602 1,515 1,417
Dealing profits 262 415 234 322
Other operating income 199 198 134 124
Total non-interest income 2,228 2,215 1,883 1,863
Operating income 4,912 4,686 4,232 4,141
Administration expenses - staff costs (1,613) (1,606) (1,389) (1,668)
Administration expenses - other (1,065) (902) (872) (935)
Depreciation and amortisation (177) (129) (143) (137)
Operating expenses (2,855) (2,637) (2,404) (2,740)
Operating profit before provisions 2,057 2,049 1,828 1,401
Provisions for bad and doubtful debts (441) (376) (301) (320)
Provisions for contingent liabilities etc. - 1 (1) -
Operating profit 1,616 1,674 1,526 1,081
Loss from joint ventures (1) - (1) -
Income/(loss) from associated undertakings 3 (10) (18) 5
Exceptional items 36 178 (19) (119)
Profit on ordinary activities before tax 1,654 1,842 1,488 967
Tax on profit on ordinary activities (456) (488) (395) (249)
Profit on ordinary activities after tax 1,198 1,354 1,093 718
Minority interests
(equity and non-equity) (45) (34) (30) (22)
Profit attributable to the members
of Barclays PLC 1,153 1,320 1,063 696
Dividends (632) (295) (484) (262)
Profit retained 521 1,025 579 434
Earnings per ordinary share 74.4p 88.9p 71.3p 46.2p
Earnings per share before restructuring charge,81.3p 82.3p 72.5p 71.1p
goodwill amortisation, integration costs and
exceptional items
Dividends per ordinary share 38.0p 20.0p 32.5p 17.5p
Basis of preparation of pro forma results
In order to provide a benchmark against which the Group's future performance
can be compared, pro forma results have been prepared for the year ended 31st
December 2000 assuming that the acquisition of Woolwich plc took place on 1st
January 2000.
The pro forma results for the year ended 31st December 2000 have been prepared
on the following basis:
Changes in accounting policies.
The results for The Woolwich have been restated onto Barclays accounting
policies. This has resulted in mortgage incentives and software costs,
previously capitalised and amortised, being expensed as incurred.
Changes in accounting estimates
The results for The Woolwich have been adjusted to reflect the Barclays Group
depreciation rates and other accounting estimates.
Adjustment to reflect net funding of the acquisition of Woolwich.
Interest received has been reduced by £128m to reflect interest foregone had
the cash element of the acquisition been paid on 1st January 2000. This is
based on the assumption that the amount would have been deposited at the
internal transfer price of cash, which is calculated based on an average of
one-month sterling LIBOR over the period.
Results of businesses disposed of
The results of any businesses disposed of during the period since 1st January
2000 by either Barclays or The Woolwich have been eliminated, together with
any profits or losses on disposal. Proceeds of £286m are assumed to have been
received on 1st January 2000 and interest received adjusted on the same basis
as for the funding adjustment above.
Goodwill amortisation.
Amortisation of £206m per year based on goodwill balance of £4,121m over its
estimated economic life of 20 years has been included in the pro forma
accounts.
Costs of acquisition
Incremental costs incurred by The Woolwich in relation to the acquisition have
not been included.
Pro forma consolidated profit and loss account for Barclays and The Woolwich
(excluding businesses disposed of)
2000
£m
Interest receivable 13,546
Interest payable (8,006)
Profit on redemption/repurchase of loan capital 2
Net interest income 5,542
Net fees and commissions receivable 3,597
Dealing profits 677
Other operating income 432
Total non-interest income 4,706
Operating income 10,248
Administration expenses - staff costs (3,189)
Administration expenses - other (2,135)
Depreciation and amortisation (294)
Operating expenses (5,618)
Operating profit before provisions 4,630
Provisions for bad and doubtful debts (850)
Provisions for contingent liabilities and commitments 1
Operating profit 3,781
Loss from joint ventures (3)
Loss from associated undertakings (7)
Restructuring charge (232)
Goodwill amortisation (219)
Integration costs (7)
Profit on ordinary activities before tax 3,313
For further information; please contact: John Varley
Finance Director
020 7699 5000 - Switchboard
Ian Roundell
Head of Investor Relations
020 7699 2961 - Direct Line
Leigh Bruce
Director, Corporate Communications
020 7699 2658 - Direct Line
More information on Barclays, including the 2000 results, can be found on our
website at the following address: http://www.investor.barclays.com