Less Ads, More Data, More Tools Register for FREE

Pin to quick picksRBS.L Regulatory News (RBS)

  • There is currently no data for RBS

Interim Management Statement - Part 3 of 6

4 May 2012 07:00

RNS Number : 7225C
Royal Bank of Scotland Group PLC
04 May 2012
Β 

ο»Ώ

Β 

Divisional performance

Β 

The operating profit/(loss)(1) of each division is shown below.

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Operating profit/(loss) before impairment losses by division

Β 

Β 

Β 

UK Retail

632Β 

649Β 

712Β 

UK Corporate

668Β 

642Β 

724Β 

Wealth

55Β 

86Β 

75Β 

International Banking

132Β 

208Β 

220Β 

Ulster Bank

84Β 

94Β 

96Β 

US Retail & Commercial

121Β 

242Β 

205Β 

Β 

Β 

Β 

Β 

Retail & Commercial

1,692Β 

1,921Β 

2,032Β 

Markets

826Β 

(52)

1,029Β 

Direct Line Group

84Β 

125Β 

67Β 

Central items

(110)

85Β 

(32)

Β 

Β 

Β 

Β 

Core

2,492Β 

2,079Β 

3,096Β 

Non-Core

6Β 

(531)

(16)

Β 

Β 

Β 

Β 

Group operating profit before impairment losses

2,498Β 

1,548Β 

3,080Β 

Β 

Β 

Β 

Β 

Impairment losses/(recoveries) by division

Β 

Β 

Β 

UK Retail

155Β 

191Β 

194Β 

UK Corporate

176Β 

236Β 

107Β 

Wealth

10Β 

13Β 

5Β 

International Banking

35Β 

56Β 

(6)

Ulster Bank

394Β 

327Β 

461Β 

US Retail & Commercial

19Β 

65Β 

111Β 

Β 

Β 

Β 

Β 

Retail & Commercial

789Β 

888Β 

872Β 

Markets

2Β 

57Β 

-Β 

Central items

34Β 

(4)

-Β 

Β 

Β 

Β 

Β 

Core

825Β 

941Β 

872Β 

Non-Core

489Β 

751Β 

1,075Β 

Β 

Β 

Β 

Β 

Group impairment losses

1,314Β 

1,692Β 

1,947Β 

Β 

Note:

(1)

Operating profit/(loss) before own credit adjustments, Asset Protection Scheme, Payment Protection Insurance costs, sovereign debt impairment, amortisation of purchased intangible assets, integration and restructuring costs, gain on redemption of own debt, strategic disposals, bonus tax, bank levy, write-down of goodwill and other intangible assets, interest rate hedge adjustments on impaired available-for-sale Greek government bonds and RFS Holdings minority interest.

Β 

Β 

Divisional performance (continued)

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Operating profit/(loss) by division

Β 

Β 

Β 

UK Retail

477Β 

458Β 

518Β 

UK Corporate

492Β 

406Β 

617Β 

Wealth

45Β 

73Β 

70Β 

International Banking

97Β 

152Β 

226Β 

Ulster Bank

(310)

(233)

(365)

US Retail & Commercial

102Β 

177Β 

94Β 

Β 

Β 

Β 

Β 

Retail & Commercial

903Β 

1,033Β 

1,160Β 

Markets

824Β 

(109)

1,029Β 

Direct Line Group

84Β 

125Β 

67Β 

Central items

(144)

89Β 

(32)

Β 

Β 

Β 

Β 

Core

1,667Β 

1,138Β 

2,224Β 

Non-Core

(483)

(1,282)

(1,091)

Β 

Β 

Β 

Β 

Group operating profit/(loss)

1,184Β 

(144)

1,133Β 

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

%Β 

%Β 

%Β 

Β 

Β 

Β 

Β 

Net interest margin by division

Β 

Β 

Β 

UK Retail

3.61Β 

3.74Β 

4.08Β 

UK Corporate

3.09Β 

3.02Β 

3.19Β 

Wealth

3.67Β 

3.39Β 

3.24Β 

International Banking

1.60Β 

1.64Β 

1.83Β 

Ulster Bank

1.87Β 

1.87Β 

1.84Β 

US Retail & Commercial

3.06Β 

3.04Β 

3.00Β 

Β 

Β 

Β 

Β 

Retail & Commercial

2.91Β 

2.90Β 

3.05Β 

Non-Core

0.31Β 

0.42Β 

0.72Β 

Β 

Β 

Β 

Β 

Group net interest margin

1.89Β 

1.84Β 

2.03Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Total funded assets

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

UK Retail

116,255Β 

114,469Β 

UK Corporate

113,134Β 

114,098Β 

Wealth

21,265Β 

21,628Β 

International Banking

63,684Β 

69,901Β 

Ulster Bank

33,450Β 

34,637Β 

US Retail & Commercial

72,945Β 

74,925Β 

Markets

300,574Β 

313,882Β 

Direct Line Group

13,430Β 

12,912Β 

Central items

130,742Β 

126,336Β 

Β 

Β 

Β 

Core

865,479Β 

882,788Β 

Non-Core

83,278Β 

93,657Β 

Β 

Β 

Β 

Β 

948,757Β 

976,445Β 

RFS Holdings minority interest

910Β 

804Β 

Β 

Β 

Β 

Β 

949,667Β 

977,249Β 

Β 

Divisional performance (continued)

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Risk-weighted assets by division

Β 

Β 

Β 

Β 

Β 

Β 

UK Retail

48.2Β 

48.4Β 

-Β 

Β 

50.3Β 

(4%)

UK Corporate

76.9Β 

79.3Β 

(3%)

Β 

82.3Β 

(7%)

Wealth

12.9Β 

12.9Β 

-Β 

Β 

12.6Β 

2%Β 

International Banking

41.8Β 

43.2Β 

(3%)

Β 

45.7Β 

(9%)

Ulster Bank

38.4Β 

36.3Β 

6%Β 

Β 

31.7Β 

21%Β 

US Retail & Commercial

58.6Β 

59.3Β 

(1%)

Β 

54.0Β 

9%Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Retail & Commercial

276.8Β 

279.4Β 

(1%)

Β 

276.6Β 

-Β 

Markets

115.6Β 

120.3Β 

(4%)

Β 

114.3Β 

1%Β 

Other

11.0Β 

12.0Β 

(8%)

Β 

15.8Β 

(30%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Core

403.4Β 

411.7Β 

(2%)

Β 

406.7Β 

(1%)

Non-Core

89.9Β 

93.3Β 

(4%)

Β 

128.5Β 

(30%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Group before benefit of Asset Protection Scheme

493.3Β 

505.0Β 

(2%)

Β 

535.2Β 

(8%)

Benefit of Asset Protection Scheme

(62.2)

(69.1)

(10%)

Β 

(98.4)

(37%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Group before RFS Holdings minority interest

431.1Β 

435.9Β 

(1%)

Β 

436.8Β 

(1%)

RFS Holdings minority interest

3.2Β 

3.1Β 

3%Β 

Β 

2.9Β 

10%Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Group

434.3Β 

439.0Β 

(1%)

Β 

439.7Β 

(1%)

Β 

For the purposes of the divisional return on equity ratios, notional equity has been calculated as a percentage of the monthly average of divisional risk-weighted assets, adjusted for capital deductions. Historically, notional equity was allocated at 9% for the Retail & Commercial divisions and 10% for Global Banking & Markets. A consistent 10% is now applied to the Retail & Commercial and Markets divisions.

Β 

Employee numbers by division (full time equivalents in continuing operations rounded to the nearest hundred)

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

UK Retail

27,600Β 

27,700Β 

28,100Β 

UK Corporate

13,400Β 

13,600Β 

13,200Β 

Wealth

5,700Β 

5,700Β 

5,400Β 

International Banking

5,400Β 

5,400Β 

5,500Β 

Ulster Bank

4,500Β 

4,200Β 

4,300Β 

US Retail & Commercial

14,700Β 

15,400Β 

15,600Β 

Β 

Β 

Β 

Β 

Retail & Commercial

71,300Β 

72,000Β 

72,100Β 

Markets

13,200Β 

13,900Β 

15,600Β 

Direct Line Group

15,100Β 

14,900Β 

14,900Β 

Group Centre

6,600Β 

6,200Β 

4,800Β 

Β 

Β 

Β 

Β 

Core

106,200Β 

107,000Β 

107,400Β 

Non-Core

4,300Β 

4,700Β 

6,700Β 

Β 

Β 

Β 

Β 

Β 

110,500Β 

111,700Β 

114,100Β 

Business Services

33,600Β 

34,000Β 

34,100Β 

Integration and restructuring

1,000Β 

1,100Β 

300Β 

Β 

Β 

Β 

Β 

Group

145,100Β 

146,800Β 

148,500Β 

Β 

Β 

UK Retail

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income

1,001Β 

1,032Β 

1,086Β 

Β 

Β 

Β 

Β 

Net fees and commissions

237Β 

242Β 

270Β 

Other non-interest income

29Β 

35Β 

34Β 

Β 

Β 

Β 

Β 

Non-interest income

266Β 

277Β 

304Β 

Β 

Β 

Β 

Β 

Total income

1,267Β 

1,309Β 

1,390Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(207)

(200)

(215)

- other

(79)

(116)

(113)

Indirect expenses

(349)

(344)

(350)

Β 

Β 

Β 

Β 

Β 

(635)

(660)

(678)

Β 

Β 

Β 

Β 

Operating profit before impairment losses

632Β 

649Β 

712Β 

Impairment losses

(155)

(191)

(194)

Β 

Β 

Β 

Β 

Operating profit

477Β 

458Β 

518Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Analysis of income by product

Β 

Β 

Β 

Personal advances

236Β 

276Β 

275Β 

Personal deposits

185Β 

214Β 

254Β 

Mortgages

563Β 

577Β 

543Β 

Cards

219Β 

238Β 

238Β 

Other

64Β 

4Β 

80Β 

Β 

Β 

Β 

Β 

Total income

1,267Β 

1,309Β 

1,390Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Analysis of impairments by sector

Β 

Β 

Β 

Mortgages

34Β 

32Β 

61Β 

Personal

82Β 

116Β 

95Β 

Cards

39Β 

43Β 

38Β 

Β 

Β 

Β 

Β 

Total impairment losses

155Β 

191Β 

194Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Loan impairment charge as % of gross customer loans and advances

(excluding reverse repurchase agreements) by sector

Β 

Β 

Β 

Mortgages

0.1%Β 

0.1%Β 

0.3%Β 

Personal

3.5%Β 

4.6%Β 

3.3%Β 

Cards

2.8%Β 

3.0%Β 

2.7%Β 

Β 

Β 

Β 

Β 

Total

0.6%Β 

0.7%Β 

0.7%Β 

Β 

Β 

UK Retail (continued)

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios

Β 

Β 

Β 

Return on equity (1)

24.0%Β 

22.8%Β 

24.5%Β 

Net interest margin

3.61%Β 

3.74%Β 

4.08%Β 

Cost:income ratio

50%Β 

50%Β 

49%Β 

Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet

Β 

Β 

Β 

Β 

Β 

Β 

Loans and advances to customers (gross) (2)

Β 

Β 

Β 

Β 

Β 

Β 

- mortgages

97.5Β 

95.0Β 

3%Β 

Β 

93.0Β 

5%Β 

- personal

9.4Β 

10.1Β 

(7%)

Β 

11.4Β 

(18%)

- cards

5.6Β 

5.7Β 

(2%)

Β 

5.6Β 

-Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

112.5Β 

110.8Β 

2%Β 

Β 

110.0Β 

2%Β 

Customer deposits (2)

104.2Β 

101.9Β 

2%Β 

Β 

96.1Β 

8%Β 

Assets under management (excluding

deposits)

5.8Β 

5.5Β 

5%Β 

Β 

5.8Β 

-Β 

Risk elements in lending (2)

4.6Β 

4.6Β 

-Β 

Β 

4.6Β 

-Β 

Loan:deposit ratio (excluding repos)

105%Β 

106%Β 

(100bp)

Β 

112%Β 

(700bp)

Risk-weighted assets

48.2Β 

48.4Β 

-Β 

Β 

50.3Β 

(4%)

Β 

Notes:

(1)

Divisional return on equity is based on divisional operating profit after tax divided by average notional equity (based on 10% of the monthly average of divisional RWAs, adjusted for capital deductions).

(2)

Includes disposal groups: loans and advances to customers Β£7.3 billion; risk elements in lending Β£0.5 billion; customer deposits Β£8.7 billion (31 December 2011 - loans and advances to customers Β£7.3 billion; risk elements in lending Β£0.5 billion; customer deposits Β£8.8 billion).

Β 

Key points

In Q1 2012 UK Retail continued to focus on our commitment to customers to be the UK's most Helpful Bank.

Β 

On 28 March 2012, the Customer Charter 2011 results were published and showed encouraging improvements. The results were independently assessed, and, of the twenty-five goals set out in the Charter, we achieved twenty-three. This result demonstrates the progress that has been made, and has been recognised by customers, but there is still work to be done to deliver improvements in service and resolve complaints fairly, consistently and promptly.

Β 

In 2012, the Charter has evolved so it is even more relevant to customers, with simplified commitments categorised under the following four key themes: knowledgeable staff will put customer needs first, we will do more to help customers when they need it most, we will provide convenient and quick service to our customers and we will continue to help strengthen the communities in which we live and work.

Β 

UK Retail (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q4 2011

Β·;

UK Retail continued to deliver strong returns in Q1 2012. The division continued to achieve strong franchise growth, gaining market share on both sides of the balance sheet and increasing return on equity in the face of challenging economic conditions.

Β 

Β·;

The division further reduced the loan to deposit ratio in the quarter to 105%.

β—‹

Customer deposits grew 2%, driven by increases in both savings balances, 1%, and current account balances, 5%.

β—‹

Gross mortgage lending market share of 11% continues above our stock position of 8%.

β—‹

Unsecured lending contracted by 5% as the Group actively sought to improve its risk profile and customer deleveraging continued.

Β 

Β·;

Income growth is proving challenging in the current economic environment.

Β 

β—‹

Net interest margin declined 13 basis points as lower long term swap rates combined with competitive savings rates put pressure on liability margins.

Β 

β—‹

Consumer spending has remained subdued over the quarter resulting in lower transactional fees on cards.

Β 

β—‹

Customer behaviour continues to evolve supported by Helpful Banking initiatives, including the "Act Now" text alerts. This is reducing the level of late and overdraft fees.

Β 

Β·;

The division continued to focus on strong cost discipline with good results.

Β 

β—‹

Headcount was further reduced, although staff costs were slightly higher as Q4 2011 included a reduction in full year incentive compensation accruals.

Β 

β—‹

Other costs were lower as strict cost control and efficiency measures delivered further benefits.

Β·;

Impairment losses decreased 19% reflecting the impact of risk appetite tightening. Impairments are expected to remain stable subject to normal seasonal fluctuations and the economic environment.

Β 

Β 

β—‹

Mortgage impairment losses were broadly in line with the previous quarter with arrears rates and provision coverage levels remaining stable.

Β 

β—‹

The unsecured portfolio charge fell 24% with slightly lower default volumes and improved collections performance. The recoveries performance also gave rise to a small provision release from the defaulted book. Industry benchmarks for cards arrears remain stable, with RBS continuing to perform better than the market.

Β 

Β·;

Risk-weighted assets were broadly stable, with volume growth in lower risk secured mortgages more than offset by a decrease in the unsecured portfolio. Asset quality remains stable.

Β 

Q1 2012 compared with Q1 2011

Β·;

Net interest income fell driven by lower liability margins, due to a continued decline in long-term swap rates and competitive pricing on savings.

Β·;

Non-interest income declined as Helpful Banking initiatives and subdued consumer spending continued to depress card transaction volumes.

Β·;

Overall expenses decreased with direct staff costs down largely due to headcount reductions. Other direct expenses decreased reflecting a number of cost saving initiatives.

Β·;

Risk appetite tightening, combined with Helpful Banking initiatives are helping to reduce default levels, contributing to impairment losses decreasing by 20%.

Β 

UK Corporate

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income

756Β 

758Β 

811Β 

Β 

Β 

Β 

Β 

Net fees and commissions

336Β 

341Β 

345Β 

Other non-interest income

109Β 

78Β 

106Β 

Β 

Β 

Β 

Β 

Non-interest income

445Β 

419Β 

451Β 

Β 

Β 

Β 

Β 

Total income

1,201Β 

1,177Β 

1,262Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(245)

(231)

(235)

- other

(85)

(99)

(104)

Indirect expenses

(203)

(205)

(199)

Β 

Β 

Β 

Β 

Β 

(533)

(535)

(538)

Β 

Β 

Β 

Β 

Operating profit before impairment losses

668Β 

642Β 

724Β 

Impairment losses

(176)

(236)

(107)

Β 

Β 

Β 

Β 

Operating profit

492Β 

406Β 

617Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Analysis of income by business

Β 

Β 

Β 

Corporate and commercial lending

687Β 

623Β 

722Β 

Asset and invoice finance

162Β 

169Β 

151Β 

Corporate deposits

166Β 

171Β 

174Β 

Other

186Β 

214Β 

215Β 

Β 

Β 

Β 

Β 

Total income

1,201Β 

1,177Β 

1,262Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Analysis of impairments by sector

Β 

Β 

Β 

Financial institutions

2Β 

(2)

3Β 

Hotels and restaurants

15Β 

16Β 

8Β 

Housebuilding and construction

25Β 

27Β 

32Β 

Manufacturing

-Β 

13Β 

6Β 

Other

40Β 

39Β 

3Β 

Private sector education, health, social work, recreational and

community services

22Β 

81Β 

11Β 

Property

30Β 

19Β 

18Β 

Wholesale and retail trade, repairs

33Β 

29Β 

16Β 

Asset and invoice finance

9Β 

14Β 

10Β 

Β 

Β 

Β 

Β 

Total impairment losses

176Β 

236Β 

107Β 

Β 

Β 

UK Corporate (continued)

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Loan impairment charge as % of gross customer loans and advances

(excluding reverse repurchase agreements) by sector

Β 

Β 

Β 

Financial institutions

0.1%Β 

(0.1%)

0.2%Β 

Hotels and restaurants

1.0%Β 

1.0%Β 

0.5%Β 

Housebuilding and construction

2.7%Β 

2.8%Β 

2.8%Β 

Manufacturing

-Β 

1.1%Β 

0.5%Β 

Other

0.5%Β 

0.5%Β 

-Β 

Private sector education, health, social work, recreational and

community services

1.0%Β 

3.7%Β 

0.5%Β 

Property

0.4%Β 

0.3%Β 

0.2%Β 

Wholesale and retail trade, repairs

1.5%Β 

1.3%Β 

0.7%Β 

Asset and invoice finance

0.3%Β 

0.5%Β 

0.4%Β 

Β 

Β 

Β 

Β 

Total

0.6%Β 

0.9%Β 

0.4%Β 

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios

Β 

Β 

Β 

Return on equity (1)

16.2%Β 

13.0%Β 

19.2%Β 

Net interest margin

3.09%Β 

3.02%Β 

3.19%Β 

Cost:income ratio

44%Β 

45%Β 

43%Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet

Β 

Β 

Β 

Β 

Β 

Β 

Total third party assets

113.2Β 

114.2Β 

(1%)

Β 

117.7Β 

(4%)

Loans and advances to customers (gross) (2)

Β 

Β 

Β 

Β 

Β 

Β 

- financial institutions

6.2Β 

5.8Β 

7%Β 

Β 

6.1Β 

2%Β 

- hotels and restaurants

6.0Β 

6.1Β 

(2%)

Β 

6.7Β 

(10%)

- housebuilding and construction

3.7Β 

3.9Β 

(5%)

Β 

4.5Β 

(18%)

- manufacturing

4.7Β 

4.7Β 

-Β 

Β 

5.2Β 

(10%)

- other

34.4Β 

34.2Β 

1%Β 

Β 

33.6Β 

2%Β 

- private sector education, health, social

work, recreational and community services

8.6Β 

8.7Β 

(1%)

Β 

8.9Β 

(3%)

- property

26.7Β 

28.2Β 

(5%)

Β 

30.2Β 

(12%)

- wholesale and retail trade, repairs

9.1Β 

8.7Β 

5%Β 

Β 

9.8Β 

(7%)

- asset and invoice finance

10.3Β 

10.4Β 

(1%)

Β 

9.8Β 

5%Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

109.7Β 

110.7Β 

(1%)

Β 

114.8Β 

(4%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Customer deposits (2)

124.3Β 

126.3Β 

(2%)

Β 

124.4Β 

-Β 

Risk elements in lending (2)

4.9Β 

5.0Β 

(2%)

Β 

4.6Β 

7%Β 

Loan:deposit ratio (excluding repos)

87%Β 

86%Β 

100bpΒ 

Β 

91%Β 

(400bp)

Risk-weighted assets

76.9Β 

79.3Β 

(3%)

Β 

82.3Β 

(7%)

Β 

Notes:

(1)

Divisional return on equity is based on divisional operating profit after tax, divided by average notional equity (based on 10% of the monthly average of divisional RWAs, adjusted for capital deductions).

(2)

Includes disposal groups: loans and advances to customers Β£12.0 billion; risk elements in lending Β£1.0 billion; customer deposits Β£12.7 billion (31 December 2011 - loans and advances to customers Β£12.2 billion; risk elements in lending Β£1.0 billion; customer deposits Β£13.0 billion).

Β 

Β 

UK Corporate (continued)

Β 

Key points

In Q1 2012 UK Corporate continued to demonstrate its commitment to customers and to supporting recovery in the UK economy.

Β 

As part of the 'Ahead for Business' promise, fast, reliable service and customer proximity remain at the forefront of UK Corporate's proposition. In February 2012 the division launched a new iPhone app enabling business banking customers to keep track of their finances and effectively manage opportunities and risks within their business. The division also enhanced its telephony proposition with an extended and faster service, providing expert advice to smaller businesses.

Β 

By the end of Q1 2012, RBS staff had undertaken 4,883 'Working with You' visits, spending two days at a time working in their customers' businesses, demonstrating how serious UK Corporate is about understanding and sharing its customers' ambitions.

Β 

Q1 2012 saw the launch of the National Loan Guarantee Scheme (NLGS). As part of the scheme UK Corporate offers a 1% pricing discount on loans, including asset finance facilities provided through the Lombard brand, to a large number of clients. RBS Group is the only bank to extend the discount for the complete range of loans, from Β£1,000 up to Β£25 million. Furthermore, UK Corporate demonstrated its continued support of the manufacturing sector by launching the 8th tranche of a Β£1 billion Manufacturing Fund in the quarter. The division also participated in a number of other UK Government supported schemes:

Β 

Β·;

the Regional Growth Fund, allowing businesses to safeguard and create new jobs across the country;

Β 

Β·;

the Business Growth Fund, an equity investment fund established to help Britain's fast-growing small and medium sized businesses; and

Β 

Β·;

the Enterprise Finance Guarantee, for small firms with viable business proposals that are unable to obtain a conventional loan due to lack of security.

Β 

Q1 2012 compared with Q4 2011

Β·;

UK Corporate delivered a strong performance, with return on equity of 16.2% and operating profit increasing 21% to Β£492 million, driven by non-interest income growth and lower impairments.

Β 

Β·;

Net interest income was broadly flat while net interest margin increased 7 basis points, benefiting from a revision to deferred income recognition assumptions and increased customer margins, partially offset by higher funding costs.

Β 

Β·;

Non-interest income increased 6% largely reflecting valuation movements and lower derivative close out costs associated with impaired assets.

Β 

Β·;

Total costs were slightly lower, reflecting lower revenue related costs and cost efficiencies achieved in non-staff discretionary spend, largely offset by the phasing of staff incentive costs.

Β 

Β·;

Impairments at Β£176 million were down 25%, primarily as a result of lower individual and collectively assessed provisions.

Β 

Β·;

Risk-weighted assets decreased Β£2.4 billion reflecting improved risk parameters and marginally lower net lending, primarily property which more than offset growth in other sectors.

Β 

Β 

UK Corporate (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q1 2011

Β·;

Operating profit decreased by Β£125 million, or 20%, with lower net interest income combined with an increase in impairments, partially offset by lower costs.

Β 

Β·;

Net interest income decreased by 7% largely reflecting the higher impact from revisions made to deferred income recognition assumptions in Q1 2011 compared with Q1 2012. Excluding these revisions, net interest income fell 4% whilst net interest margin decreased 2 basis points reflecting higher net funding costs and lower lending. Lending decreased Β£5 billion, including targeted reductions in the property sector.

Β 

Β·;

Non-interest income decreased 1%, largely reflecting strong refinancing activity in Q1 2011, not repeated in Q1 2012, partially offset by increased operating lease activity and Markets revenue share income.

Β 

Β·;

Total costs declined Β£5 million, 1%, with reductions in non-staff discretionary spending, largely offset by increased staff costs relating to strategic investment and control initiatives.

Β 

Β·;

Impairments were 64% higher primarily driven by the significant release of latent provisions in Q1 2011.

Β 

Β·;

Risk-weighted assets decreased Β£5.4 billion as the result of improved risk parameters and lower lending balances.

Β 

Β 

Wealth

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income

179Β 

168Β 

157Β 

Β 

Β 

Β 

Β 

Net fees and commissions

93Β 

89Β 

97Β 

Other non-interest income

18Β 

23Β 

17Β 

Β 

Β 

Β 

Β 

Non-interest income

111Β 

112Β 

114Β 

Β 

Β 

Β 

Β 

Total income

290Β 

280Β 

271Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(117)

(96)

(100)

- other

(60)

(43)

(44)

Indirect expenses

(58)

(55)

(52)

Β 

Β 

Β 

Β 

Β 

(235)

(194)

(196)

Β 

Β 

Β 

Β 

Operating profit before impairment losses

55Β 

86Β 

75Β 

Impairment losses

(10)

(13)

(5)

Β 

Β 

Β 

Β 

Operating profit

45Β 

73Β 

70Β 

Β 

Β 

Β 

Β 

Analysis of income

Β 

Β 

Β 

Private banking

237Β 

232Β 

221Β 

Investments

53Β 

48Β 

50Β 

Β 

Β 

Β 

Β 

Total income

290Β 

280Β 

271Β 

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios

Β 

Β 

Β 

Return on equity (1)

9.5%Β 

15.2%Β 

15.0%Β 

Net interest margin

3.67%Β 

3.39%Β 

3.24%Β 

Cost:income ratio

81%Β 

69%Β 

72%Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet

Β 

Β 

Β 

Β 

Β 

Β 

Loans and advances to customers (gross)

Β 

Β 

Β 

Β 

Β 

Β 

- mortgages

8.4Β 

8.3Β 

1%Β 

Β 

7.8Β 

8%Β 

- personal

6.8Β 

6.9Β 

(1%)

Β 

7.0Β 

(3%)

- other

1.7Β 

1.7Β 

-Β 

Β 

1.7Β 

-Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

16.9Β 

16.9Β 

-Β 

Β 

16.5Β 

2%Β 

Customer deposits (2)

38.3Β 

38.2Β 

-Β 

Β 

37.5Β 

2%Β 

Assets under management (excluding

deposits) (2)

31.4Β 

30.9Β 

2%Β 

Β 

34.4Β 

(9%)

Risk elements in lending

0.2Β 

0.2Β 

-Β 

Β 

0.2Β 

-Β 

Loan:deposit ratio (excluding repos) (2)

44%Β 

44%Β 

-Β 

Β 

44%Β 

-Β 

Risk-weighted assets

12.9Β 

12.9Β 

-Β 

Β 

12.6Β 

2%Β 

Β 

Notes:

(1)

Divisional return on equity is based on divisional operating profit after tax divided by average notional equity (based on 10% of the monthly average of divisional RWAs, adjusted for capital deductions).

(2)

31 March 2011 comparatives were revised in Q3 2011 to reflect the current reporting methodology.

Β 

Wealth (continued)

Β 

Key points

Q1 2012 saw further progress in the implementation of the refreshed Coutts divisional strategy across all jurisdictions.

Β 

Β·;

Reshaping of the UK business progressed to the next phase with the restructure of key professionals in client servicing. The restructure will enable the division to provide class leading banking and wealth management propositions and assists in the preparations for the implementation of Retail Distribution Review (RDR) regulations. Revised Private Banker and Wealth Manager roles will ensure clients receive the best service and advice based on their specific needs.

Β 

Β 

Β·;

On the international front, Coutts announced the sale of the Latin American, Caribbean and African business to RBC Wealth Management. The business has client assets in the region of Β£1.5 billion, representing approximately 2% of Coutts' total client assets. This decision followed from the 2011 divisional strategy to focus the Coutts growth strategy on key geographies. These include the UK, Switzerland, Middle East, Russia/Commonwealth of Independent States and selected countries in Asia.

Β 

Β 

Β·;

Coutts continued to prepare the deployment of a single global technology platform with the UK rollout completed in Q1 2012. The bank's strategic investment will enable the business to operate as a global organisation on a single IT platform, transforming the way clients are served.

Β 

Q1 2012 compared with Q4 2011

Β·;

Operating profit decreased 38% to Β£45 million, with a 4% increase in income more than offset by increased expenses.

Β 

Β 

Β·;

Income growth of Β£10 million largely reflects improved deposit margins and strong treasury income.

Β 

Β 

Β·;

Expenses increased 21% largely driven by phasing in Financial Services Compensation Scheme levies and the timing of incentive accruals. The division also incurred an Β£8.75 million fine from the Financial Services Authority (FSA) relating to Anti Money Laundering control processes during the period from December 2007 to November 2010.

Β 

Β 

Β·;

Client assets and liabilities managed by the division increased by 1%. Assets under management increased by 2%, benefiting from a recovery in the markets in Q1 2012, and positive net new business, particularly in Asia where an improved sales management framework has been introduced.

Β 

Β 

Wealth (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q1 2011

Β·;

Operating profit decreased by 36% with a 7% growth in income more than offset by higher expenses and impairments.

Β 

Β 

Β·;

Net interest income increased 14% with growth in lending volumes and margins, particularly within the UK, as well as sustained improvement in divisional treasury income. The decline in non-interest income reflected lower assets under management and a reduction in brokerage income.

Β 

Β 

Β·;

Expenses increased 20% largely reflecting continued investment in International front office recruitment, strategic technology initiatives, including the new Avaloq based wealth management platform in the UK, regulatory projects and changes in bonus accounting methodology. Q1 2012 also included the FSA fine.

Β 

Β 

Β·;

Client assets and liabilities managed by the division decreased by 2%. Customer deposits grew 2% and lending volumes increased by 2% in response to continued customer demand, particularly for UK mortgages, reflecting high interest in London property. Assets under management declined 9%, as a result of negative market movements and fund outflows occurring in the second half of 2011.

Β 

International Banking

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income from banking activities

260Β 

293Β 

303Β 

Non-interest income

282Β 

300Β 

344Β 

Β 

Β 

Β 

Β 

Total income

542Β 

593Β 

647Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(187)

(160)

(195)

- other

(48)

(51)

(61)

Indirect expenses

(175)

(174)

(171)

Β 

Β 

Β 

Β 

Β 

(410)

(385)

(427)

Β 

Β 

Β 

Β 

Operating profit before impairment losses

132Β 

208Β 

220Β 

Impairment (losses)/recoveries

(35)

(56)

6Β 

Β 

Β 

Β 

Β 

Operating profit

97Β 

152Β 

226Β 

Β 

Β 

Β 

Β 

Of which:

Β 

Β 

Β 

Ongoing businesses

113Β 

145Β 

235Β 

Run-off businesses

(16)

7Β 

(9)

Β 

Β 

Β 

Β 

Analysis of income by product

Β 

Β 

Β 

Cash management

268Β 

241Β 

216Β 

Trade finance

72Β 

67Β 

62Β 

Portfolio

197Β 

257Β 

353Β 

Β 

Β 

Β 

Β 

Ongoing businesses

537Β 

565Β 

631Β 

Run-off businesses

5Β 

28Β 

16Β 

Β 

Β 

Β 

Β 

Total income

542Β 

593Β 

647Β 

Β 

Β 

Β 

Β 

Analysis of impairments by sector

Β 

Β 

Β 

Manufacturing and infrastructure

(17)

(75)

(32)

Property and construction

-Β 

-Β 

(6)

Transport and storage

4Β 

-Β 

(9)

Telecommunications, media and technology

(9)

-Β 

-Β 

Banks and financial institutions

(12)

-Β 

1Β 

Other

(1)

19Β 

52Β 

Β 

Β 

Β 

Β 

Total impairment (losses)/recoveries

(35)

(56)

6Β 

Β 

Β 

Β 

Β 

Loan impairment charge as % of gross customer loans and advances

(excluding reverse repurchase agreements)

0.3%Β 

0.4%Β 

-Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios (ongoing businesses)

Β 

Β 

Β 

Return on equity (1)

7.5%Β 

9.1%Β 

13.2%Β 

Net interest margin

1.60%Β 

1.64%Β 

1.83%Β 

Cost:income ratio

72%Β 

64%Β 

64%Β 

Note:

(1)

Divisional return on equity is based on divisional operating profit after tax, divided by average notional equity (based on 10% of the monthly average of divisional RWAs, adjusted for capital deductions), for the ongoing businesses.

Β 

International Banking (continued)

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet

Β 

Β 

Β 

Β 

Β 

Β 

Loans and advances to customers

52.3Β 

56.9Β 

(8%)

Β 

62.6Β 

(16%)

Loans and advances to banks

3.9Β 

3.4Β 

15%Β 

Β 

3.8Β 

3%Β 

Securities

4.0Β 

6.0Β 

(33%)

Β 

5.9Β 

(32%)

Cash and eligible bills

0.3Β 

0.3Β 

-Β 

Β 

1.0Β 

(70%)

Other

3.2Β 

3.3Β 

(3%)

Β 

3.5Β 

(9%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total third party assets (excluding derivatives mark-to-market)

63.7Β 

69.9Β 

(9%)

Β 

76.8Β 

(17%)

Customer deposits (excluding repos)

45.0Β 

45.1Β 

-Β 

Β 

44.1Β 

2%Β 

Risk elements in lending

0.9Β 

1.6Β 

(44%)

Β 

1.5Β 

(40%)

Loan:deposit ratio (excluding repos)

116%Β 

126%Β 

(1,000bp)

Β 

142%Β 

(2,600bp)

Risk-weighted assets

41.8Β 

43.2Β 

(3%)

Β 

45.7Β 

(9%)

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Run-off businesses (1)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total income

5Β 

28Β 

16Β 

Direct expenses

(21)

(21)

(25)

Β 

Β 

Β 

Β 

Operating (loss)/profit

(16)

7Β 

(9)

Β 

Note:

(1)

Run-off businesses consist of the exited corporate finance business.

Β 

Key points

The formation of International Banking in January 2012 created a significant and integrated client focused business, well placed to serve clients' financing, working capital and risk management needs internationally. Cash management and trade finance, both in the UK and internationally, remain key offerings for the Group's customers and, overall, International Banking continues to investΒ in improving existing products and in developing new ones.

Β 

Since the restructure, substantial progress has been made on the integration. The senior management team is in place. Early engagement with clients on the integrated proposition has been positive and management are reviewing a number of revenue enhancing opportunities arising from leveraging the Group's network coverage and product capabilities.

Β 

Q1 2012 compared with Q4 2011

Β·;

Operating profit was down Β£55 million, reflecting lower income and increased expenses, partially offset by lower impairments.

Β·;

Excluding run-off businesses, income was Β£28 million lower reflecting the uncertain and volatile macroeconomic backdrop and the continued low interest rate environment. Net interest margin decreased by 4 basis points mainly due to a reduction in higher priced Portfolio assets.

β—‹

Portfolio income fell by Β£60 million reflecting the managed reduction in average assets in order to improve capital efficiency and liquidity levels.

β—‹

Trade finance income was 7% higher due to increased guarantee fee income, mainly in Asia.

β—‹

Cash management income was 11% higher than Q4 2011, despite weak European activity and lower global payments, and due to a higher funding surplus arising from lower liquidity buffer requirements.

Β 

International Banking (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q4 2011 (continued)

Β·;

Expenses increased by Β£25 million, largely reflecting the timing of incentive accruals and reduced pension accruals in Q4 2011 following actuarial valuations.

Β 

Β·;

Impairments of Β£35 million related to a small number of specific provisions.

Β 

Β·;

Third party assets decreased by 9% due to managed reductions in the Portfolio loan book of Β£5 billion, reflecting capital management discipline, (which also resulted in a decrease in undrawn commitments) and reduced collateral required for Japanese business activities.

Β 

Β·;

Customer deposits remained flat despite an increasingly competitive environment and the adverse impact of Sterling:Euro exchange rate.

Β 

Β·;

The loan to deposit ratio improved from 126% to 116% mainly driven by reductions in the loan book.

Β 

Q1 2012 compared with Q1 2011

Β·;

Operating profit was down Β£129 million reflecting lower Portfolio income and higher impairments, partially offset by lower discretionary expenses.

Β 

Β·;

Income decreased by Β£105 million due to a managed reduction in average assets and lower business volumes. Net interest margin decreased by 23 basis points primarily reflecting a reduction in higher yielding Portfolio assets.

β—‹

Portfolio income was 44% lower largely reflecting an active reduction in third party assets, down 17%, and higher funding costs. Corporate product volumes fell as activity in the debt market remained subdued, and a low inflation environment also reduced hedging activity.

β—‹

Trade finance income grew 16% as a result of strong growth in trade funded assets and trade guarantees, mainly in Asia.

β—‹

Cash management was 24% higher, as customer deposits grew by Β£1 billion following the success of deposit gathering initiatives, partially offset by adverse exchange rate movements and lower interest rates.

Β·;

Expenses decreased by 4% driven by lower headcount, continued cost saving initiatives including tight management control over discretionary non-staff related costs.

Β 

Β·;

Impairments in Q1 2011 included a significant write back of latent provisions within Portfolio.

Β 

Β·;

The Portfolio loan book fell by Β£10 billion due to repayments and active capital management. This drove a 17% reduction in third party assets and a 9% reduction in risk-weighted assets.

Β 

Ulster Bank

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income

165Β 

177Β 

181Β 

Β 

Β 

Β 

Β 

Net fees and commissions

38Β 

28Β 

36Β 

Other non-interest income

11Β 

21Β 

15Β 

Β 

Β 

Β 

Β 

Non-interest income

49Β 

49Β 

51Β 

Β 

Β 

Β 

Β 

Total income

214Β 

226Β 

232Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(52)

(53)

(56)

- other

(12)

(15)

(18)

Indirect expenses

(66)

(64)

(62)

Β 

Β 

Β 

Β 

Β 

(130)

(132)

(136)

Β 

Β 

Β 

Β 

Operating profit before impairment losses

84Β 

94Β 

96Β 

Impairment losses

(394)

(327)

(461)

Β 

Β 

Β 

Β 

Operating loss

(310)

(233)

(365)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Analysis of income by business

Β 

Β 

Β 

Corporate

102Β 

98Β 

113Β 

Retail

88Β 

101Β 

113Β 

Other

24Β 

27Β 

6Β 

Β 

Β 

Β 

Β 

Total income

214Β 

226Β 

232Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Analysis of impairments by sector

Β 

Β 

Β 

Mortgages

215Β 

133Β 

233Β 

Corporate

Β 

Β 

Β 

- property

54Β 

83Β 

97Β 

- other corporate

114Β 

100Β 

120Β 

Other lending

11Β 

11Β 

11Β 

Β 

Β 

Β 

Β 

Total impairment losses

394Β 

327Β 

461Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Loan impairment charge as % of gross customer loans and advances

(excluding reverse repurchase agreements) by sector

Β 

Β 

Β 

Mortgages

4.3%Β 

2.7%Β 

4.3%Β 

Corporate

Β 

Β 

Β 

- property

4.4%Β 

6.9%Β 

7.2%Β 

- other corporate

5.8%Β 

5.2%Β 

5.5%Β 

Other lending

3.4%Β 

2.8%Β 

2.9%Β 

Β 

Β 

Β 

Β 

Total

4.6%Β 

3.8%Β 

5.0%Β 

Β 

Β 

Ulster Bank (continued)

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios

Β 

Β 

Β 

Return on equity (1)

(25.8%)

(20.7%)

(36.8%)

Net interest margin

1.87%Β 

1.87%Β 

1.84%Β 

Cost:income ratio

61%Β 

58%Β 

59%Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet

Β 

Β 

Β 

Β 

Β 

Β 

Loans and advances to customers (gross)

Β 

Β 

Β 

Β 

Β 

Β 

- mortgages

19.8Β 

20.0Β 

(1%)

Β 

21.5Β 

(8%)

- corporate

Β 

Β 

Β 

Β 

Β 

Β 

- property

4.9Β 

4.8Β 

2%Β 

Β 

5.4Β 

(9%)

- other corporate

7.9Β 

7.7Β 

3%Β 

Β 

8.8Β 

(10%)

- other lending

1.3Β 

1.6Β 

(19%)

Β 

1.5Β 

(13%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

33.9Β 

34.1Β 

(1%)

Β 

37.2Β 

(9%)

Customer deposits

21.0Β 

21.8Β 

(4%)

Β 

23.8Β 

(12%)

Risk elements in lending

Β 

Β 

Β 

Β 

Β 

Β 

- mortgages

2.5Β 

2.2Β 

14%Β 

Β 

1.8Β 

39%Β 

- corporate

Β 

Β 

Β 

Β 

Β 

Β 

- property

1.3Β 

1.3Β 

-Β 

Β 

1.0Β 

30%Β 

- other corporate

1.9Β 

1.8Β 

6%Β 

Β 

1.6Β 

19%Β 

- other lending

0.2Β 

0.2Β 

-Β 

Β 

0.2Β 

-Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total risk elements in lending

5.9Β 

5.5Β 

7%Β 

Β 

4.6Β 

28%Β 

Loan:deposit ratio (excluding repos)

147%Β 

143%Β 

400bpΒ 

Β 

147%Β 

-Β 

Risk-weighted assets

38.4Β 

36.3Β 

6%Β 

Β 

31.7Β 

21%Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Spot exchange rate - €/Β£

1.200Β 

1.196Β 

-Β 

Β 

1.131Β 

6%Β 

Β 

Note:

(1)

Divisional return on equity is based on divisional operating loss after tax divided by average notional equity (based on 10% of the monthly average of divisional RWAs, adjusted for capital deductions).

Β 

Key points

Economic conditions in Ireland remain challenging. Despite growth in the export sector, the domestic economy continues to be weak, unemployment remains elevated and residential property values continue to decline. These conditions adversely affected financial performance in Q1 2012, particularly the level of impairments on the residential mortgage portfolio.

Β 

Ulster Bank remains focused on the recovery of the business and on the rebuilding of a sustainable franchise into the future. Ulster Bank also continues to support the changing needs of customers, in difficult economic conditions, through the provision of a range of restructuring solutions.

Β 

Deposit gathering remains a priority and the implementation of a number of cost management initiatives across the business is progressing.

Β 

Ulster Bank (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q4 2011

Β·;

Operating profit before impairment losses fell by Β£10 million in the quarter reflecting the impact of higher funding costs on income. Impairment losses increased by 20%, primarily due to deteriorating credit metrics of the retail mortgage portfolio, in line with market trends.

Β 

Β·;

Income decreased by Β£12 million due to the impact of intense deposit competition. Net interest margin remained stable at 1.87% with the benefit of loan pricing initiatives, coupled with a reduced stock of liquid assets offsetting the impact of higher funding costs.

Β 

Β·;

Expenses decreased by Β£2 million with further progress made on cost initiatives across the business, with particular focus on reducing staff costs and marketing expenditure.

Β 

Β·;

Impairment losses increased by Β£67 million in the quarter, largely due to rising arrears rates on the residential mortgage portfolio and the continued deterioration in asset quality as property prices declined further.

Β 

Β·;

Retail and SME deposit balances remained stable in the quarter despite the competitive market. However, there were further outflows of wholesale balances. Loans and advances to customers fell marginally.

Β 

Β·;

Risk-weighted assets increased by Β£2.1 billion, mainly as a result of deterioration in mortgage credit metrics.

Β 

Q1 2012 compared with Q1 2011

Β·;

Operating loss decreased by Β£55 million to Β£310 million, with lower impairment losses partly offset by lower income.

Β 

Β·;

Income fell by 8% reflecting the impact of a reducing loan book coupled with higher funding costs. Net interest margin increased by 3 basis points primarily driven by the benefit of initiatives to improve asset margins implemented during 2011 coupled with a reduction in the stock of liquid assets.

Β 

Β·;

Expenses decreased by 4%, with a 14% fall in direct expenses, primarily driven by tight management of discretionary spend. Management continued to focus on implementing cost saving initiatives.

Β 

Β·;

Impairment losses fell by 15% but credit conditions in Ireland remain challenging and overall, credit quality has deteriorated over the period driven by asset price deflation and affordability issues.

Β 

Β·;

Loans and advances to customers declined by 4% in constant currency terms reflecting further amortisation and ongoing weak demand for credit.

Β 

Β·;

Customer deposit balances declined by 8% on a constant currency basis with growth in retail and SME balances of 2%, more than offset by lower wholesale balances.

Β 

Β 

US Retail & Commercial (Β£ Sterling)

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income

496Β 

496Β 

452Β 

Β 

Β 

Β 

Β 

Net fees and commissions

195Β 

199Β 

202Β 

Other non-interest income

65Β 

95Β 

73Β 

Β 

Β 

Β 

Β 

Non-interest income

260Β 

294Β 

275Β 

Β 

Β 

Β 

Β 

Total income

756Β 

790Β 

727Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(223)

(216)

(201)

- other

(116)

(137)

(126)

- litigation settlement

(88)

-Β 

-Β 

Indirect expenses

(208)

(195)

(195)

Β 

Β 

Β 

Β 

Β 

(635)

(548)

(522)

Β 

Β 

Β 

Β 

Operating profit before impairment losses

121Β 

242Β 

205Β 

Impairment losses

(19)

(65)

(111)

Β 

Β 

Β 

Β 

Operating profit

102Β 

177Β 

94Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Average exchange rate - US$/Β£

1.571Β 

1.573Β 

1.601Β 

Β 

Β 

Β 

Β 

Analysis of income by product

Β 

Β 

Β 

Mortgages and home equity

134Β 

128Β 

109Β 

Personal lending and cards

99Β 

100Β 

112Β 

Retail deposits

220Β 

237Β 

218Β 

Commercial lending

160Β 

148Β 

138Β 

Commercial deposits

114Β 

110Β 

99Β 

Other

29Β 

67Β 

51Β 

Β 

Β 

Β 

Β 

Total income

756Β 

790Β 

727Β 

Β 

Β 

Β 

Β 

Analysis of impairments by sector

Β 

Β 

Β 

Residential mortgages

6Β 

4Β 

6Β 

Home equity

22Β 

20Β 

39Β 

Corporate and commercial

(16)

8Β 

19Β 

Other consumer

3Β 

21Β 

20Β 

Securities

4Β 

12Β 

27Β 

Β 

Β 

Β 

Β 

Total impairment losses

19Β 

65Β 

111Β 

Β 

Β 

Β 

Β 

Loan impairment charge as % of gross customer loans and advances

(excluding reverse repurchase agreements) by sector

Β 

Β 

Β 

Residential mortgages

0.4%Β 

0.3%Β 

0.4%Β 

Home equity

0.6%Β 

0.5%Β 

1.1%Β 

Corporate and commercial

(0.3%)

0.1%Β 

0.4%Β 

Other consumer

0.2%Β 

1.1%Β 

1.3%Β 

Β 

Β 

Β 

Β 

Total

0.1%Β 

0.4%Β 

0.7%Β 

Β 

Β 

Β 

US Retail & Commercial (Β£ Sterling) (continued)

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios

Β 

Β 

Β 

Return on equity (1)

4.5%Β 

8.0%Β 

4.5%Β 

Return on equity - excluding litigation settlement (1)

8.4%Β 

8.0%Β 

4.5%Β 

Net interest margin

3.06%Β 

3.04%Β 

3.00%Β 

Cost:income ratio

84%Β 

69%Β 

72%Β 

Cost:income ratio - excluding litigation settlement

72%Β 

69%Β 

72%Β 

Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet

Β 

Β 

Β 

Β 

Β 

Β 

Total third party assets

73.7Β 

75.8Β 

(3%)

Β 

71.8Β 

3%Β 

Loans and advances to customers (gross)

Β 

Β 

Β 

Β 

Β 

Β 

- residential mortgages

6.0Β 

6.1Β 

(2%)

Β 

5.6Β 

7%Β 

- home equity

14.2Β 

14.9Β 

(5%)

Β 

14.7Β 

(3%)

- corporate and commercial

22.6Β 

22.9Β 

(1%)

Β 

20.3Β 

11%Β 

- other consumer

8.1Β 

7.7Β 

5%Β 

Β 

6.4Β 

27%Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

50.9Β 

51.6Β 

(1%)

Β 

47.0Β 

8%Β 

Customer deposits (excluding repos)

58.7Β 

60.0Β 

(2%)

Β 

57.2Β 

3%Β 

Risk elements in lending

Β 

Β 

Β 

Β 

Β 

Β 

- retail

0.6Β 

0.6Β 

-Β 

Β 

0.5Β 

20%Β 

- commercial

0.3Β 

0.4Β 

(25%)

Β 

0.5Β 

(40%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total risk elements in lending

0.9Β 

1.0Β 

(10%)

Β 

1.0Β 

(10%)

Loan:deposit ratio (excluding repos)

86%Β 

85%Β 

100bpΒ 

Β 

81%Β 

500bpΒ 

Risk-weighted assets

58.6Β 

59.3Β 

(1%)

Β 

54.0Β 

9%Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Spot exchange rate - US$/Β£

1.599Β 

1.548Β 

Β 

Β 

1.605Β 

Β 

Β 

Note:

(1)

Divisional return on equity is based on divisional operating profit after tax divided by average notional equity (based on 10% of the monthly average of divisional RWAs, adjusted for capital deductions).

Β 

Key points

Β·;

While sterling strengthened by 3% relative to the dollar at 31 March 2012 compared with 31 December 2011, the average sterling:dollar exchange rate was stable in Q1 2012.

Β 

Β 

Β·;

Performance is described in full in the US dollar-based financial statements set out on pages 41 and 42.

Β 

Β 

US Retail & Commercial (US Dollar)

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

$mΒ 

$mΒ 

$mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income

779Β 

781Β 

724Β 

Β 

Β 

Β 

Β 

Net fees and commissions

307Β 

314Β 

324Β 

Other non-interest income

102Β 

148Β 

116Β 

Β 

Β 

Β 

Β 

Non-interest income

409Β 

462Β 

440Β 

Β 

Β 

Β 

Β 

Total income

1,188Β 

1,243Β 

1,164Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(350)

(339)

(322)

- other

(182)

(216)

(203)

- litigation settlement

(138)

-Β 

-Β 

Indirect expenses

(327)

(307)

(312)

Β 

Β 

Β 

Β 

Β 

(997)

(862)

(837)

Β 

Β 

Β 

Β 

Operating profit before impairment losses

191Β 

381Β 

327Β 

Impairment losses

(31)

(102)

(177)

Β 

Β 

Β 

Β 

Operating profit

160Β 

279Β 

150Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Analysis of income by product

Β 

Β 

Β 

Mortgages and home equity

211Β 

202Β 

175Β 

Personal lending and cards

156Β 

157Β 

179Β 

Retail deposits

346Β 

373Β 

349Β 

Commercial lending

251Β 

233Β 

221Β 

Commercial deposits

179Β 

173Β 

158Β 

Other

45Β 

105Β 

82Β 

Β 

Β 

Β 

Β 

Total income

1,188Β 

1,243Β 

1,164Β 

Β 

Β 

Β 

Β 

Analysis of impairments by sector

Β 

Β 

Β 

Residential mortgages

9Β 

6Β 

9Β 

Home equity

35Β 

31Β 

63Β 

Corporate and commercial

(25)

13Β 

30Β 

Other consumer

6Β 

33Β 

32Β 

Securities

6Β 

19Β 

43Β 

Β 

Β 

Β 

Β 

Total impairment losses

31Β 

102Β 

177Β 

Β 

Β 

Β 

Β 

Loan impairment charge as % of gross customer loans and advances

(excluding reverse repurchase agreements) by sector

Β 

Β 

Β 

Residential mortgages

0.4%Β 

0.3%Β 

0.4%Β 

Home equity

0.6%Β 

0.5%Β 

1.1%Β 

Corporate and commercial

(0.3%)

0.1%Β 

0.4%Β 

Other consumer

0.2%Β 

1.1%Β 

1.2%Β 

Β 

Β 

Β 

Β 

Total

0.1%Β 

0.4%Β 

0.7%Β 

Β 

Β 

US Retail & Commercial (US Dollar) (continued)

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios

Β 

Β 

Β 

Return on equity (1)

4.5%Β 

8.0%Β 

4.5%Β 

Return on equity - excluding litigation settlement (1)

8.4%Β 

8.0%Β 

4.5%Β 

Net interest margin

3.06%Β 

3.04%Β 

3.00%Β 

Cost:income ratio

84%Β 

69%Β 

72%Β 

Cost:income ratio - excluding litigation settlement

72%Β 

69%Β 

72%Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

$bnΒ 

$bnΒ 

ChangeΒ 

Β 

$bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet

Β 

Β 

Β 

Β 

Β 

Β 

Total third party assets

117.9Β 

117.3Β 

1%Β 

Β 

115.2Β 

2%Β 

Loans and advances to customers (gross)

Β 

Β 

Β 

Β 

Β 

Β 

- residential mortgages

9.5Β 

9.4Β 

1%Β 

Β 

9.1Β 

4%Β 

- home equity

22.6Β 

23.1Β 

(2%)

Β 

23.6Β 

(4%)

- corporate and commercial

36.2Β 

35.3Β 

3%Β 

Β 

32.2Β 

12%Β 

- other consumer

13.2Β 

12.0Β 

10%Β 

Β 

10.5Β 

26%Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

81.5Β 

79.8Β 

2%Β 

Β 

75.4Β 

8%Β 

Customer deposits (excluding repos)

93.9Β 

92.8Β 

1%Β 

Β 

91.8Β 

2%Β 

Risk elements in lending

Β 

Β 

Β 

Β 

Β 

Β 

- retail

0.9Β 

1.0Β 

(10%)

Β 

0.8Β 

13%Β 

- commercial

0.6Β 

0.6Β 

-Β 

Β 

0.8Β 

(25%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total risk elements in lending

1.5Β 

1.6Β 

(6%)

Β 

1.6Β 

(6%)

Loan:deposit ratio (excluding repos)

86%Β 

85%Β 

100bpΒ 

Β 

81%Β 

500bpΒ 

Risk-weighted assets

93.7Β 

91.8Β 

2%Β 

Β 

86.7Β 

8%Β 

Β 

Note:

(1)

Divisional return on equity is based on divisional operating profit after tax divided by average notional equity (based on 10% of monthly average of divisional RWAs, adjusted for capital deductions).

Β 

Key points

In Q1 2012 US R&C continued to focus on its back-to-basics strategy, with the goal of increasing profitability through developing the customer franchise, managing expenses, and enhancing credit quality.

Β 

Consumer Banking accelerated the roll-out of its four core customer commitments to the entire branch footprint, finishing ahead of schedule. The aim of the commitments is to enhance the customer experience and further strengthen the Citizens brand, and is built around feedback received from customers.

Β 

Q1 2012 also saw Treasury Solutions (Domestic Global Transaction Services) reintegrated into the Commercial Banking Division. This reintegration will strengthen the cross-sell of Treasury Solutions products to the Commercial client base and follows the formation of a consolidated Consumer Banking division in H2 2011, aimed at strengthening the retail alignment and improving efficiencies.

Β 

A continued focus on strengthening and growing valued customer and client relationships has delivered results. For example, in Consumer Banking, the penetration of on-line banking customers, a key indicator of customer retention, continued to improve in Q1 2012 and the penetration of loan products to deposit households has shown a steady increase over the past eleven consecutive quarters.

US Retail & Commercial (US Dollar) (continued)

Β 

Key points (continued)

In Commercial Banking, a recent Greenwich Associates survey indicated strong year-on-year improvements. Clients placed Citizens number one or number two versus peers in several key categories, including 'values long-term relationships', 'understanding of your industry', 'likelihood to recommend bank' and 'likelihood to continue using for future banking needs'.

Β 

Q1 2012 compared with Q4 2011

Β·;

Operating profit of $160 million compares with $279 million in the prior quarter, a decrease of $119 million, or 43%, reflecting the settlement of an outstanding litigation matter. Excluding the litigation settlement, operating profit increased by $19 million or 7%, to $298 million reflecting lower impairment losses partially offset by lower gains on the sale of securities.

Β 

Β 

Β·;

The macroeconomic operating environment remained challenging, with low rates, high unemployment, a soft housing market, sluggish consumer activity and the continuing impact of legislative changes.

Β 

Β 

Β·;

Net interest income was down $2 million reflecting reducing asset yields offset by lower funding costs. Net interest margin was up 2 basis points from the prior quarter.

Β 

Β 

Β·;

Loans and advances were up $1.7 billion, or 2%, due to strong growth in commercial loan volumes and the purchase of a $1 billion auto loan portfolio, partly offset by the planned run-off of long term fixed rate consumer products.

Β 

Β 

Β·;

Non-interest income was down $53 million, or 11%, largely reflecting lower securities gains.

Β 

Β 

Β·;

Total expenses were up $135 million, or 16%, reflecting a litigation settlement of $138 million in Q1 2012. A settlement has been reached in a class action lawsuit relating to how overdraft fees were assessed on customer accounts prior to 2010. Citizens was one of more than 30 banks included in these class action lawsuits.

Β 

Β 

Β·;

Excluding the litigation settlement, total expenses were down $3 million reflecting a mortgage servicing rights recapture, lower costs related to regulatory projects and the elimination of the Everyday Points rewards programme for consumer debit card customers, partially offset by the phasing of the annual incentive plan accruals, and a seasonal increase in payroll taxes.

Β 

Β 

Β·;

Impairment losses were down $71 million, or 70%, reflecting an improved credit environment and lower impairments related to securities. REIL decreased from $1.6 billion to $1.5 billion.

Β 

Q1 2012 compared with Q1 2011

Β·;

Operating profit increased to $160 million from $150 million, an increase of $10 million, or 7%, substantially driven by significantly lower impairments and increased income, largely offset by the settlement of an outstanding litigation. Excluding the litigation settlement operating profit increased by $148 million, or 99%, to $298 million.

Β 

Β 

Β·;

Net interest income was up $55 million, or 8%, driven by commercial loan growth, deposit pricing discipline and lower funding costs, partially offset by consumer loan run off.

Β 

Β 

Β·;

Customer deposits were up 2% with strong growth achieved in checking balances. Consumer checking balances grew by 3% while small business checking balances grew by 9% over the year.

Β 

US Retail & Commercial (US Dollar) (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q1 2011 (continued)

Β·;

Non-interest income was down $31 million, or 7%, reflecting lower debit card fees, as a result of the Durbin Amendment legislation, and lower gains on the sale of securities, partially offset by strong mortgage banking fees.

Β 

Β 

Β·;

The Durbin Amendment became effective on 1 October 2011 and lowers the allowable interchange on debit transactions by approximately 50% to $0.23 - $0.24 per transaction.

Β 

Β 

Β·;

Total expenses excluding the litigation settlement were up $22 million, or 3% reflecting a change in accrual methodology related to the annual incentive plan during Q1 2011, partially offset by a mortgage servicing rights recapture and the elimination of the Everyday Points rewards programme for consumer debit card customers in Q1 2012.

Β 

Β 

Β·;

Impairment losses declined by $146 million, or 82%, reflecting an improved credit environment as well as lower impairments related to securities.

Β 

Markets

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income from banking activities

24Β 

23Β 

56Β 

Β 

Β 

Β 

Β 

Net fees and commissions receivable

127Β 

62Β 

207Β 

Income from trading activities

1,548Β 

580Β 

1,817Β 

Other operating income (net of related funding costs)

35Β 

27Β 

28Β 

Β 

Β 

Β 

Β 

Non-interest income

1,710Β 

669Β 

2,052Β 

Β 

Β 

Β 

Β 

Total income

1,734Β 

692Β 

2,108Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(544)

(354)

(727)

- other

(166)

(197)

(166)

Indirect expenses

(198)

(193)

(186)

Β 

Β 

Β 

Β 

Β 

(908)

(744)

(1,079)

Β 

Β 

Β 

Β 

Operating profit/(loss) before impairment losses

826Β 

(52)

1,029Β 

Impairment losses

(2)

(57)

-Β 

Β 

Β 

Β 

Β 

Operating profit/(loss)

824Β 

(109)

1,029Β 

Β 

Β 

Β 

Β 

Of which:

Β 

Β 

Β 

Ongoing businesses

861Β 

(96)

1,039Β 

Run-off businesses

(37)

(13)

(10)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Analysis of income by product

Β 

Β 

Β 

Rates

801Β 

396Β 

749Β 

Currencies

246Β 

259Β 

241Β 

Asset backed products

427Β 

29Β 

617Β 

Credit markets

313Β 

36Β 

430Β 

Investor products and equity derivatives

123Β 

118Β 

216Β 

Β 

Β 

Β 

Β 

Total income continuing businesses

1,910Β 

838Β 

2,253Β 

Inter-divisional revenue share

(186)

(177)

(208)

Run-off businesses

10Β 

31Β 

63Β 

Β 

Β 

Β 

Β 

Total income

1,734Β 

692Β 

2,108Β 

Β 

Β 

Β 

Β 

Memo - Fixed income and currencies

Β 

Β 

Β 

Rates/currencies/ABP/credit markets

1,785Β 

718Β 

2,038Β 

Less: primary credit markets

(171)

(134)

(229)

Β 

Β 

Β 

Β 

Total fixed income and currencies

1,614Β 

584Β 

1,809Β 

Β 

Β 

Β 

Markets (continued)

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios (ongoing businesses)

Β 

Β 

Β 

Return on equity (1)

21.1%Β 

(2.4%)

26.0%Β 

Cost:income ratio

50%Β 

106%Β 

49%Β 

Compensation ratio (2)

29%Β 

49%Β 

33%Β 

Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet (ongoing

businesses)

Β 

Β 

Β 

Β 

Β 

Β 

Loans and advances

50.5Β 

61.2Β 

(17%)

Β 

67.5Β 

(25%)

Reverse repos

90.8Β 

100.4Β 

(10%)

Β 

104.9Β 

(13%)

Securities

106.6Β 

108.1Β 

(1%)

Β 

128.7Β 

(17%)

Cash and eligible bills

24.2Β 

28.1Β 

(14%)

Β 

33.9Β 

(29%)

Other

27.7Β 

14.8Β 

87%Β 

Β 

31.6Β 

(12%)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total third party assets (excluding derivativesΒ mark-to-market)

299.8Β 

312.6Β 

(4%)

Β 

366.6Β 

(18%)

Net derivative assets (after netting)

29.3Β 

37.0Β 

(21%)

Β 

34.5Β 

(15%)

Risk-weighted assets

115.6Β 

120.3Β 

(4%)

Β 

114.3Β 

1%Β 

Β 

Notes:

(1)

Divisional return on equity is based on divisional operating profit after tax divided by average notional equity (based on 10% of the monthly average of divisional RWAs, adjusted for capital deductions), for the ongoing businesses.

(2)

Compensation ratio is based on staff costs as a percentage of total income.

Β 

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Run-off businesses (1)

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total income

10Β 

31Β 

63Β 

Direct expenses

(47)

(44)

(73)

Β 

Β 

Β 

Β 

Operating loss

(37)

(13)

(10)

Β 

Balance sheet

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β 

Β 

Β 

Β 

Total third party assets (excluding derivatives mark to market)

0.8Β 

1.3Β 

3.0Β 

Β 

Note:

(1)

Run-off businesses consist of the exited cash equities, corporate broking and equity capital markets operations.

Β 

Markets (continued)

Β 

Key points

Good progress has been made on the restructure announced in January 2012. The sale of Hoare Govett has been completed and sales of other businesses designated for exit are well advanced. The Markets management team and governance structure is in place and implementation of the new structure through the lower levels of the organisation is underway.

Β 

Markets benefited from a traditionally strong first quarter of the year as investors returned boosted by the ECB's Long Term Refinancing Operation (LTRO) programme and a re-emergence of confidence. However, overall activity and risk appetite remained tempered by continued concerns over the economic outlook, especially in Europe.

Β 

Q1 2012 compared with Q4 2011

Β·;

Markets returned to profit during Q1 2012, reflecting seasonally improved trading conditions and greater investor confidence.

Β 

Β 

Β·;

Rates benefited from the increased liquidity and normalisation in the markets following the success of the ECB's LTRO.

Β 

Β 

Β·;

Currencies fell back as client activity declined. In response, client interaction has been increased through a more extensive programme of trading and research contact.

Β 

Β 

Β·;

Asset backed products recovered strongly from a poor performance in Q4 2011. Trading volumes for non-agency products doubled, driven by strong investor demand, partly reflecting an improving macroeconomic environment in the United States.

Β 

Β 

Β·;

Capital Markets benefited from the improved credit environment following the ECB's LTRO and a seasonal recovery in origination activity. The EMEA origination business completed two large transactions during the quarter, generating significant fees. Flow credit trading benefited from a rally in corporate credit and inflows from US and European investors contrasting sharply with Q4 2011, when client activity and investor confidence were both weak.

Β 

Β 

Β·;

Total expenses increased by 22%, with staff costs up 54%, reflecting a higher incentive compensation accrual related to increased revenue compared with Q4 2011, partially offset by reduced headcount. Other costs declined as cost saving programmes continued to take effect. Improvement in the cost:income ratio, and a reduction in the compensation ratio largely reflected improved revenue performance.

Β 

Β 

Β·;

Impairments in both Q1 2012 and Q4 2011 reflected a small number of individual provisions.

Β 

Β 

Β·;

Markets continued to carefully manage the balance sheet, with third party assets falling by 4% compared with the end of 2011, well on track to meet previously disclosed funded balance sheet targets.

Β 

Β 

Β·;

Return on equity for the ongoing businesses was 21%, a significant improvement on the prior quarter due to the recovery in revenue.

Β 

Β 

Markets (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q1 2011

Β·;

Both Q1 2012 and Q1 2011 benefited from seasonally high levels of investor activity, with Q1 2012 reflecting a significant recovery from prior quarter activity levels.

Β 

Β·;

Operating profit of the ongoing businesses fell 17%, driven by lower revenue, partly offset by lower costs.

β—‹

The largest absolute fall in revenue was in Asset Backed Products where the recovery in client demand in Q1 2012, though significant, was not as strong as Q1 2011. Balance sheet usage was materially reduced, despite an increase in 'pass-through' trading volumes following the reorganisation of the agency desk.

β—‹

Similarly, Credit Markets also recovered in the quarter, although the increase in confidence and activity was less pronounced than Q1 2011.

β—‹

Investor Products and Equity Derivatives weakened significantly compared with a particularly strong Q1 2011, falling by 43%, as client volumes were significantly below the levels of a year ago.

Β·;

Costs also declined, reflecting a lower level of incentive rewards and the implementation of cost saving measures, driving reduced headcount.

Β 

Β·;

Active balance sheet management has lowered third party assets by 18% with an emphasis on reducing levels of short-term unsecured wholesale funding, improving the stability of the funding base.

Β 

Β·;

Risk-weighted assets increased by 1% driven by the implementation of CRD III at the end of 2011, partially offset by lower levels of market risk across the period.

Β 

Β·;

Return on equity for the ongoing businesses fell from 26% to 21% reflecting lower revenue, combined with higher risk-weighted assets.

Β 

Β 

Direct Line Group

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Earned premiums

1,020Β 

1,043Β 

1,065Β 

Reinsurers' share

(82)

(71)

(54)

Β 

Β 

Β 

Β 

Net premium income

938Β 

972Β 

1,011Β 

Fees and commissions

(109)

(161)

(75)

Instalment income

31Β 

33Β 

35Β 

Other income

16Β 

19Β 

35Β 

Β 

Β 

Β 

Β 

Total income

876Β 

863Β 

1,006Β 

Net claims

(649)

(589)

(784)

Β 

Β 

Β 

Β 

Underwriting profit

227Β 

274Β 

222Β 

Β 

Β 

Β 

Β 

Staff expenses

(79)

(75)

(76)

Other expenses

(91)

(79)

(87)

Β 

Β 

Β 

Β 

Total direct expenses

(170)

(154)

(163)

Indirect expenses

(63)

(55)

(56)

Β 

Β 

Β 

Β 

Β 

(233)

(209)

(219)

Β 

Β 

Β 

Β 

Technical result

(6)

65Β 

3Β 

Investment income

90Β 

60Β 

64Β 

Β 

Β 

Β 

Β 

Operating profit

84Β 

125Β 

67Β 

Β 

Β 

Β 

Β 

Analysis of income by product

Β 

Β 

Β 

Personal lines motor excluding broker

Β 

Β 

Β 

- own brands

411Β 

425Β 

440Β 

- partnerships

31Β 

34Β 

73Β 

Personal lines home excluding broker

Β 

Β 

Β 

- own brands

116Β 

119Β 

117Β 

- partnerships

88Β 

81Β 

98Β 

Personal lines rescue and other excluding broker

Β 

Β 

Β 

- own brands

45Β 

46Β 

46Β 

- partnerships

42Β 

(16)

46Β 

Commercial

79Β 

81Β 

74Β 

International

84Β 

89Β 

80Β 

Other (1)

(20)

4Β 

32Β 

Β 

Β 

Β 

Β 

Total income

876Β 

863Β 

1,006Β 

Β 

For the notes to this table refer to page 51.

Β 

Direct Line Group (continued)

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

In-force policies (000s)

Β 

Β 

Β 

Personal lines motor excluding broker

Β 

Β 

Β 

- own brands

3,827Β 

3,787Β 

4,071Β 

- partnerships

322Β 

320Β 

559Β 

Personal lines home excluding broker

Β 

Β 

Β 

- own brands

1,812Β 

1,811Β 

1,776Β 

- partnerships

2,520Β 

2,497Β 

2,501Β 

Personal lines rescue and other excluding broker

Β 

Β 

Β 

- own brands

1,803Β 

1,844Β 

1,971Β 

- partnerships

7,493Β 

7,307Β 

7,909Β 

Commercial

417Β 

422Β 

383Β 

International

1,412Β 

1,387Β 

1,234Β 

Other (1)

43Β 

1Β 

418Β 

Β 

Β 

Β 

Β 

Total in-force policies (2)

19,649Β 

19,376Β 

20,822Β 

Β 

Β 

Β 

Β 

Gross written premium (Β£m)

Β 

Β 

Β 

Personal lines motor excluding broker

Β 

Β 

Β 

- own brands

398Β 

348Β 

390Β 

- partnerships

37Β 

28Β 

37Β 

Personal lines home excluding broker

Β 

Β 

Β 

- own brands

110Β 

112Β 

112Β 

- partnerships

136Β 

132Β 

138Β 

Personal lines rescue and other excluding broker

Β 

Β 

Β 

- own brands

43Β 

40Β 

42Β 

- partnerships

41Β 

44Β 

40Β 

Commercial

107Β 

102Β 

112Β 

International

173Β 

142Β 

169Β 

Other (1)

1Β 

2Β 

(3)

Β 

Β 

Β 

Β 

Total gross written premium

1,046Β 

950Β 

1,037Β 

Β 

For the notes to this table refer to page 51.

Β 

Direct Line Group (continued)

Β 

Key metrics (continued)

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios

Β 

Β 

Β 

Return on tangible equity (3)

7.4%Β 

11.0%Β 

6.3%Β 

Loss ratio (4)

69%Β 

61%Β 

78%Β 

Commission ratio (5)

12%Β 

17%Β 

7%Β 

Expense ratio (6)

25%Β 

22%Β 

22%Β 

Combined operating ratio (7)

106%Β 

100%Β 

107%Β 

Β 

Β 

Β 

Β 

Balance sheet

Β 

Β 

Β 

Total insurance reserves - (Β£m) (8)

8,132Β 

7,284Β 

7,617Β 

Β 

Notes:

(1)

'Other' predominantly consists of the personal lines broker business and from Q1 2012 business previously reported in Non-Core.

(2)

Total in-force policies include travel and creditor policies sold through RBS Group. These comprise travel policies included in bank accounts e.g. Royalties Gold Account, and creditor policies sold with bank products including mortgage, loan and card payment protection.

(3)

Return on tangible equity is based on annualised operating profit after tax divided by average tangible equity. Q1 2012 tangible equity has been adjusted for a Β£300 million dividend paid to RBS Group on 27 March 2012.

(4)

Loss ratio is based on net claims divided by net premium income.

(5)

Commission ratio is based on fees and commissions divided by net premium income.

(6)

Expense ratio is based on expenses divided by net premium income.

(7)

Combined operating ratio is the sum of the loss, commission and expense ratios.

(8)

Consists of general and life insurance liabilities, unearned premium reserve and liability adequacy reserve. Q1 2012 includes business previously reported in Non-Core.

Β 

Key points

Direct Line Group continues to make good progress ahead of its divestment from the RBS Group. Q1 2012 operating profit of Β£84 million was negatively affected by adverse weather, but benefited from reserve releases from prior years.

Β 

The second phase of Direct Line Group's transformation plan - to rebuild competitive advantage - is continuing and tangible benefits are beginning to be delivered. During Q1 2012, Direct Line Group began renewing own brand Home policies on its new rating engine as part of the ongoing roll out of increased functionality. Additionally, since July last year, over 200,000 claims have been registered on the new claims management system and over 1,500 new claims are now processed every day. The rationalisation of sites continues as planned with one further location exited during Q1 2012.

Β 

In the period from 2009 to 2011 Motor in-force policies decreased by 27%, in line with the de-risking and exit of certain business lines during the first phase of Direct Line Group's transformation plan. During Q1 2012 Motor in-force policies grew by 1% marking a stabilisation of the portfolio. This was achieved whilst maintaining underwriting discipline.

Β 

Direct Line Group (continued)

Β 

Key points (continued)

During Q1 2012 Direct Line Group made progress with a number of partnership arrangements, which represent a significant portion of the Home segment. Expanding on the established relationship with Nationwide Building Society, a contract was signed to extend the provision of home insurance until the end of 2015. Direct Line Group is also concluding terms with UK Retail division for an arm's length, five year distribution agreement for the continued provision of general insurance products to its customers after the divestment of Direct Line Group. Additionally, following the launch of the Sainsbury's Bank car insurance partnership, during Q1 2012 the contract was extended to provide home insurance for Sainsbury's customers.

Β 

Following a period of strong growth, the International division consolidated its position in the quarter. Growth in Italy arose primarily from price increases, while in Germany a contract was signed with Check24 to expand Direct Line Group's market reach.

Β 

Commercial maintained underwriting discipline in a difficult market and work continued to improve the product offering and service to brokers.

Β 

Investment markets remained challenging with continued low yields. Direct Line Group's investment portfolio is composed primarily of cash, investment grade corporate bonds and gilts with minimal exposure to periphery Eurozone nations. At 31 March 2012, there was no exposure to debt issued in Portugal or Greece and a total exposure of Β£57 million, less than 1% of the portfolio, to debt issued in Ireland, Italy and Spain.

Β 

Separation update

Ahead of the planned divestment from RBS Group, which is targeted to commence in the second half of 2012 by way of a public flotation, subject to market conditions, Direct Line Group has continued with activities in readiness for standalone status. The first stage of the separation programme is progressing as Direct Line Group begins the novation or transfer of contracts with RBS Group suppliers, and where necessary, commencement of the tendering process for new contracts. Standalone head office and other control functions are being established and key senior management have been appointed. On 23 March 2012 the appointment of Mike Biggs as Chairman of Direct Line Group was announced. He brings with him extensive industry experience and a successful track record.

Β 

A significant milestone was reached for Direct Line Group's principal underwriting entity, U K Insurance Limited, being assigned an inaugural credit rating of A, with a stable outlook, from Standard and Poor's and an A2 rating, with a stable outlook, from Moody's Investors Service. Following publication of these ratings, Direct Line Group issued Β£500 million of Tier 2 subordinated debt on 27 April 2012.

Β 

Overall, Direct Line Group has powerful brands and is focused on delivering a disciplined, profitable business while maintaining a robust balance sheet. It has continued to make progress in executing the second phase of its business transformation plan, rebuilding competitive advantage.

Β 

Β 

Direct Line Group (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q4 2011

Β·;

Operating profit of Β£84 million was Β£41 million, 33%, lower compared with Q4 2011, due to higher weather related claims experienced during Q1 2012 and increased expenses resulting from the timing of marketing expenditure, partially offset by higher investment income. Q1 2012 includes the results of insurance business previously reported in Non-Core, which overall had a negligible impact on operating result.

Β 

Β 

Β·;

Gross written premium of Β£1,046 million rose by Β£96 million, or 10%, primarily as a result of the Motor sales campaign with enhanced Direct Line and Churchill marketing activity and an increase in International gross written premium, where a significant proportion of policies on the German book start on 1 January each year.

Β 

Β 

Β·;

Total income of Β£876 million rose Β£13 million, or 2%, primarily due to the non-repeat of Β£57 million profit share paid to UK Retail during Q4 2011, which was partially offset by commissions payable relating to business previously reported in Non-Core and lower net premium income.

Β 

Β 

Β·;

Net claims of Β£649 million were Β£60 million, or 10%, higher partly due to the adverse weather experienced early in Q1 2012 and the non-repeat of a release from creditor insurance reserves in Q4 2011, which was matched by a similar payment to UK Retail within fees and commissions.

Β 

Β 

Β·;

Total direct expenses of Β£170 million were Β£16 million, or 10%, higher mainly due to the timing of marketing expenditure associated with the new Churchill advertising campaign.

Β 

Β 

Β·;

Investment income of Β£90 million was Β£30 million, or 50%, higher than Q4 2011 largely as a result of the inclusion of business previously reported in Non-Core and investment gains arising from portfolio management initiatives.

Β 

Β 

Β·;

Total in-force policies grew by 1% due to Rescue and other personal lines, Motor and International. Rescue and other personal lines business grew as a result of a one-off migration of UK Retail customers to packaged current accounts, increasing the uptake of bundled travel insurance. Additionally 43,000 in-force policies relate to business moved across from Non-Core during Q1 2012 in preparation for separation.

Β 

Β 

Direct Line Group (continued)

Β 

Key points (continued)

Β 

Q1 2012 compared with Q1 2011

Β·;

Operating profit rose by Β£17 million, or 25%, compared with Q1 2011 due to an improvement in loss ratio and higher investment income, which was partially offset by higher commissions payable and increased direct expenses relating to the timing of marketing and to the preparation for separation.

Β 

Β 

Β·;

Gross written premiums rose by Β£9 million, or 1%, driven by Motor as a result of sale and marketing campaigns and due to price increases in International.

Β 

Β 

Β·;

Total income fell by Β£130 million, or 13%, reflecting lower volumes written during the previous year following planned de-risking and higher commissions payable, partly due to the inclusion of business previously reported within Non-Core.

Β 

Β 

Β·;

Net claims decreased by Β£135 million, or 17%, through a combination of reduced exposure on Motor and the exit of certain business lines. Additionally Q1 2012 includes reserve releases from prior years.

Β 

Β 

Β·;

Total direct expenses increased by Β£7 million or 4%, due to the marketing expenditure associated with the new Churchill advertising campaign, and activity to support separation.

Β 

Β 

Β·;

Investment income rose by Β£26 million, or 41%, compared with Q1 2011 due to the inclusion of business previously reported within Non-Core and investment gains arising from portfolio management initiatives.

Β 

Β 

Β·;

Combined operating ratio improved by 1 percent compared with Q1 2011 due to lower claims offset by higher expenses and commissions payable. For continuing business only (excluding personal lines broker and business previously reported in Non-Core) the combined operating ratio was 104% in Q1 2012 compared to 106% in Q1 2011.

Β 

Central items

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Central items not allocated

(144)

89Β 

(32)

Β 

Note:

(1)

Costs/charges are denoted by brackets.

Β 

Funding and operating costs have been allocated to operating divisions based on direct service usage, the requirement for market funding and other appropriate drivers where services span more than one division.

Β 

Residual unallocated items relate to volatile corporate items that do not naturally reside within a division.

Β 

Key points

Β 

Q1 2012 compared with Q4 2011

Β·;

Central items not allocated represented a debit of Β£144 million, a decrease of Β£233 million compared with Q4 2011. The debit primarily results from unallocated volatility costs in Group Treasury.

Β 

Β 

Β·;

Q4 2011 benefited from higher securities gains and a VAT recovery.

Β 

Q1 2012 compared with Q1 2011

Β·;

Central items not allocated represented a debit of Β£144 million, a decrease of Β£112 million compared with Q1 2011.

Β 

Β 

Β·;

The decrease was largely as a result of lower securities gains in Q1 2012, Β£90 million compared with Β£158 million.

Β 

Β 

Non-Core

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Income statement

Β 

Β 

Β 

Net interest income

115Β 

155Β 

252Β 

Β 

Β 

Β 

Β 

Net fees and commissions

31Β 

(47)

47Β 

Loss from trading activities

(270)

(407)

(298)

Insurance net premium income

-Β 

9Β 

138Β 

Other operating income

Β 

Β 

Β 

- rental income

168Β 

163Β 

192Β 

- other (1)

225Β 

(151)

104Β 

Β 

Β 

Β 

Β 

Non-interest income

154Β 

(433)

183Β 

Β 

Β 

Β 

Β 

Total income/(loss)

269Β 

(278)

435Β 

Β 

Β 

Β 

Β 

Direct expenses

Β 

Β 

Β 

- staff

(71)

(82)

(91)

- operating lease depreciation

(83)

(91)

(87)

- other

(41)

(57)

(69)

Indirect expenses

(68)

(84)

(76)

Β 

Β 

Β 

Β 

Β 

(263)

(314)

(323)

Β 

Β 

Β 

Β 

Operating profit/(loss) before other operating charges and impairment

losses

6Β 

(592)

112Β 

Insurance net claims

-Β 

61Β 

(128)

Impairment losses

(489)

(751)

(1,075)

Β 

Β 

Β 

Β 

Operating loss

(483)

(1,282)

(1,091)

Β 

Note:

(1)

Includes gains/(losses) on disposals (Q1 2012 - Β£182 million gain; Q4 2011 - Β£36 million loss; Q1 2011 - Β£34 million loss).

Β 

Β 

Β 

Non-Core (continued)

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Analysis of income/(loss) by business

Β 

Β 

Β 

Banking and portfolios

177Β 

(142)

556Β 

International businesses

85Β 

92Β 

81Β 

Markets

7Β 

(228)

(202)

Β 

Β 

Β 

Total income/(loss)

269Β 

(278)

435Β 

Β 

Β 

Β 

Loss from trading activities

Β 

Β 

Β 

Monoline exposures

(128)

(243)

(130)

Credit derivative product companies

(38)

(19)

(40)

Asset-backed products (1)

31Β 

(22)

66Β 

Other credit exotics

20Β 

(8)

(168)

Equities

(1)

1Β 

1Β 

Banking book hedges

-Β 

(36)

(29)

Other

(154)

(80)

2Β 

Β 

Β 

Β 

Β 

Β 

(270)

(407)

(298)

Β 

Β 

Β 

Β 

Impairment losses

Β 

Β 

Β 

Banking and portfolios

484Β 

714Β 

1,058Β 

International businesses

11Β 

30Β 

20Β 

Markets

(6)

7Β 

(3)

Β 

Β 

Β 

Β 

Total impairment losses

489Β 

751Β 

1,075Β 

Β 

Β 

Β 

Β 

Loan impairment charge as % of gross customer loans and advances

(excluding reverse repurchase agreements) (2)

Β 

Β 

Β 

Banking and portfolios

2.8%Β 

3.6%Β 

4.1%Β 

International businesses

2.1%Β 

5.3%Β 

2.1%Β 

Markets

(0.8%)

(8.8%)

(0.1%)

Β 

Β 

Β 

Β 

Total

2.7%Β 

3.7%Β 

4.0%Β 

Β 

Notes:

(1)

Asset-backed products include super senior asset-backed structures and other asset-backed products.

(2)

Includes disposal groups.

Β 

Β 

Β 

Non-Core (continued)

Β 

Key metrics

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β 

Β 

Performance ratios

Β 

Β 

Β 

Net interest margin

0.31%Β 

0.42%Β 

0.72%Β 

Cost:income ratio

98%Β 

nmΒ 

74%Β 

Adjusted cost:income ratio

98%Β 

nmΒ 

105%Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

Β 

Β 

31 MarchΒ 

2011Β 

Β 

Β 

Β£bnΒ 

Β£bnΒ 

ChangeΒ 

Β 

Β£bnΒ 

ChangeΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Capital and balance sheet

Β 

Β 

Β 

Β 

Β 

Β 

Total third party assets (excluding

derivatives) (1)

83.3Β 

93.7Β 

(11%)

Β 

124.8

(33%)

Total third party assets (including

derivatives)

91.8Β 

104.7Β 

(12%)

Β 

137.1Β 

(33%)

Loans and advances to customers (gross) (2)

72.7Β 

79.4Β 

(8%)

Β 

101.0Β 

(28%)

Customer deposits (2)

3.1Β 

3.5Β 

(11%)

Β 

7.1Β 

(56%)

Risk elements in lending (2)

23.5Β 

24.0Β 

(2%)

Β 

24.0Β 

(2%)

Risk-weighted assets (1)

89.9Β 

93.3Β 

(4%)

Β 

128.5Β 

(30%)

Β 

nm = not meaningful

Β 

Notes:

(1)

Includes RBS Sempra Commodities JV (31 March 2012 third party assets, excluding derivatives (TPAs) nil, RWAs Β£1.0 billion, 31 December 2011 TPAs Β£0.1 billion, RWAs Β£2.4 billion, 31 March 2011 TPAs Β£3.9 billion, RWAs Β£1.6 billion).

(2)

Excludes disposal groups.

Β 

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β 

Β 

Β 

Β 

Gross customer loans and advances

Β 

Β 

Β 

Banking and portfolios

70.8Β 

77.3Β 

98.0Β 

International businesses

1.9Β 

2.0Β 

2.9Β 

Markets

-Β 

0.1Β 

0.1Β 

Β 

Β 

Β 

Β 

Β 

72.7Β 

79.4Β 

101.0Β 

Β 

Β 

Β 

Β 

Risk-weighted assets

Β 

Β 

Β 

Banking and portfolios

66.1Β 

64.8Β 

76.5Β 

International businesses

3.8Β 

4.1Β 

5.1Β 

Markets

20.0Β 

24.4Β 

46.9Β 

Β 

Β 

Β 

Β 

Β 

89.9Β 

93.3Β 

128.5Β 

Β 

Β 

Β 

Β 

Third party assets (excluding derivatives)

Β 

Β 

Β 

Banking and portfolios

73.2Β 

81.3Β 

105.4Β 

International businesses

2.7Β 

2.9Β 

3.8Β 

Markets

7.4Β 

9.5Β 

15.6Β 

Β 

Β 

Β 

Β 

Β 

83.3Β 

93.7Β 

124.8Β 

Β 

Β 

Non-Core (continued)

Β 

Third party assets (excluding derivatives)

Β 

Quarter ended 31 March 2012

Β 

Β 

31 DecemberΒ 

2011Β 

Run-offΒ 

Disposals/Β 

restructuringΒ 

Drawings/Β 

roll oversΒ 

ImpairmentsΒ 

FXΒ 

31 MarchΒ 

2012Β 

Β 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Commercial real estate

31.5Β 

(1.5)

(0.4)

0.1Β 

(0.4)

(0.2)

29.1Β 

Corporate

42.2Β 

(0.8)

(1.1)

0.4Β 

(0.1)

(0.5)

40.1Β 

SME

2.1Β 

(0.3)

-Β 

0.1Β 

-Β 

-Β 

1.9Β 

Retail

6.1Β 

(0.2)

(1.6)

-Β 

-Β 

(0.1)

4.2Β 

Other

1.9Β 

(1.2)

-Β 

-Β 

-Β 

(0.1)

0.6Β 

Markets

9.8Β 

(0.2)

(2.1)

0.1Β 

-Β 

(0.2)

7.4Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total (excluding derivatives)

93.6Β 

(4.2)

(5.2)

0.7Β 

(0.5)

(1.1)

83.3Β 

Markets - RBS Sempra

Commodities JV

0.1Β 

(0.1)

-Β 

-Β 

-Β 

-Β 

-Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total (1)

93.7Β 

(4.3)

(5.2)

0.7Β 

(0.5)

(1.1)

83.3Β 

Β 

Quarter ended 31 December 2011

Β 

Β 

30 SeptemberΒ 

2011Β 

Run-offΒ 

Disposals/Β 

restructuringΒ 

Drawings/Β 

roll oversΒ 

ImpairmentsΒ 

FXΒ 

31 DecemberΒ 

2011Β 

Β 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Commercial real estate

35.3Β 

(1.8)

(1.1)

0.1Β 

(0.6)

(0.4)

31.5Β 

Corporate

46.9Β 

(1.6)

(3.6)

0.6Β 

(0.1)

-Β 

42.2Β 

SME

2.4Β 

(0.3)

-Β 

0.1Β 

(0.1)

-Β 

2.1Β 

Retail

7.4Β 

(0.2)

(1.1)

-Β 

-Β 

-Β 

6.1Β 

Other

1.9Β 

-Β 

-Β 

-Β 

-Β 

-Β 

1.9Β 

Markets

10.9Β 

(0.2)

(1.0)

-Β 

-Β 

0.1Β 

9.8Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total (excluding derivatives)

104.8Β 

(4.1)

(6.8)

0.8Β 

(0.8)

(0.3)

93.6Β 

Markets - RBS Sempra

Commodities JV

0.3Β 

-Β 

(0.2)

-Β 

-Β 

-Β 

0.1Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total (1)

105.1Β 

(4.1)

(7.0)

0.8Β 

(0.8)

(0.3)

93.7Β 

Β 

Note:

(1)

Disposals of Β£5 billion have been signed as at 31 March 2012 but are pending completion (31 December 2011 - Β£0.2 billion; 31 March 2011 - Β£7 billion).

Β 

Β 

Non-Core(continued)

Β 

Β 

Quarter ended

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Impairment losses by donating division and sector

Β 

Β 

Β 

Β 

Β 

Β 

Β 

UK Retail

Β 

Β 

Β 

Mortgages

-Β 

-Β 

3Β 

Personal

2Β 

(28)

(3)

Β 

Β 

Β 

Β 

Total UK Retail

2Β 

(28)

-Β 

Β 

Β 

Β 

Β 

UK Corporate

Β 

Β 

Β 

Manufacturing and infrastructure

7Β 

26Β 

-

Property and construction

55Β 

83Β 

13Β 

Transport

(2)

6Β 

20Β 

Financial institutions

1Β 

1Β 

3Β 

Lombard

10Β 

20Β 

18Β 

Other

6Β 

21Β 

11Β 

Β 

Β 

Β 

Β 

Total UK Corporate

77Β 

157Β 

65Β 

Β 

Β 

Β 

Β 

Ulster Bank

Β 

Β 

Β 

Commercial real estate

Β 

Β 

Β 

- investment

84Β 

151Β 

223Β 

- development

142Β 

77Β 

503Β 

Other corporate

34Β 

15Β 

107Β 

Other EMEA

4Β 

2Β 

6Β 

Β 

Β 

Β 

Β 

Total Ulster Bank

264Β 

245Β 

839Β 

Β 

Β 

Β 

Β 

US Retail & Commercial

Β 

Β 

Β 

Auto and consumer

9Β 

7Β 

25Β 

Cards

5Β 

1Β 

(7)

SBO/home equity

18Β 

33Β 

53Β 

Residential mortgages

3Β 

2Β 

4Β 

Commercial real estate

(3)

14Β 

19Β 

Commercial and other

(4)

7Β 

(3)

Β 

Β 

Β 

Β 

Total US Retail & Commercial

28Β 

64Β 

91Β 

Β 

Β 

Β 

Β 

International Banking

Β 

Β 

Β 

Manufacturing and infrastructure

6Β 

42Β 

(2)

Property and construction

86Β 

241Β 

105Β 

Transport

13Β 

10Β 

(6)

Telecoms, media and technology

16Β 

18Β 

(11)

Banking and financial institutions

(12)

(31)

1Β 

Other

9Β 

29Β 

(8)

Β 

Β 

Β 

Β 

Total International Banking

118Β 

309Β 

79Β 

Β 

Β 

Β 

Β 

Other

Β 

Β 

Β 

Wealth

(1)

-Β 

1Β 

Central items

1Β 

4Β 

-Β 

Β 

Β 

Β 

Β 

Total Other

-Β 

4Β 

1Β 

Β 

Β 

Β 

Β 

Total impairment losses

489Β 

751Β 

1,075Β 

Β 

Β 

Non-Core (continued)

Β 

Β 

31 MarchΒ 

2012Β 

31 DecemberΒ 

2011Β 

31 MarchΒ 

2011Β 

Β 

Β£bnΒ 

Β£bnΒ 

Β£bnΒ 

Β 

Β 

Β 

Β 

Gross loans and advances to customers (excluding reverse

repurchase agreements) by donating division and sector

Β 

Β 

Β 

Β 

Β 

Β 

Β 

UK Retail

Β 

Β 

Β 

Mortgages

-Β 

1.4Β 

1.6Β 

Personal

0.1Β 

0.1Β 

0.3Β 

Β 

Β 

Β 

Β 

Total UK Retail

0.1Β 

1.5Β 

1.9Β 

Β 

Β 

Β 

Β 

UK Corporate

Β 

Β 

Β 

Manufacturing and infrastructure

0.1Β 

0.1Β 

0.2Β 

Property and construction

4.8Β 

5.9Β 

8.0Β 

Transport

4.3Β 

4.5Β 

5.1Β 

Financial institutions

0.6Β 

0.6Β 

0.8Β 

Lombard

0.9Β 

1.0Β 

1.5Β 

Other

7.0Β 

7.5Β 

7.5Β 

Β 

Β 

Β 

Β 

Total UK Corporate

17.7Β 

19.6Β 

23.1Β 

Β 

Β 

Β 

Β 

Ulster Bank

Β 

Β 

Β 

Commercial real estate

Β 

Β 

Β 

- investment

3.7Β 

3.9Β 

3.9Β 

- development

8.0Β 

8.5Β 

8.9Β 

Other corporate

1.7Β 

1.6Β 

2.0Β 

Other EMEA

0.4Β 

0.4Β 

0.5Β 

Β 

Β 

Β 

Β 

Total Ulster Bank

13.8Β 

14.4Β 

15.3Β 

Β 

Β 

Β 

Β 

US Retail & Commercial

Β 

Β 

Β 

Auto and consumer

0.8Β 

0.8Β 

2.4Β 

Cards

0.1Β 

0.1Β 

0.1Β 

SBO/home equity

2.4Β 

2.5Β 

2.9Β 

Residential mortgages

0.5Β 

0.6Β 

0.7Β 

Commercial real estate

0.9Β 

1.0Β 

1.4Β 

Commercial and other

-Β 

0.4Β 

0.4Β 

Β 

Β 

Β 

Β 

Total US Retail & Commercial

4.7Β 

5.4Β 

7.9Β 

Β 

Β 

Β 

Β 

International Banking

Β 

Β 

Β 

Manufacturing and infrastructure

5.8Β 

6.6Β 

8.9Β 

Property and construction

15.4Β 

15.3Β 

19.1Β 

Transport

2.4Β 

3.2Β 

4.5Β 

Telecoms, media and technology

0.7Β 

0.7Β 

1.1Β 

Banking and financial institutions

5.7Β 

5.6Β 

11.1Β 

Other

6.4Β 

7.0Β 

8.4Β 

Β 

Β 

Β 

Β 

Total International Banking

36.4Β 

38.4Β 

53.1Β 

Β 

Β 

Β 

Β 

Other

Β 

Β 

Β 

Wealth

0.2Β 

0.2Β 

0.4Β 

Direct Line Group

-Β 

-Β 

0.1Β 

Central items

(0.3)

(0.2)

(1.0)

Β 

Β 

Β 

Β 

Total Other

(0.1)

-Β 

(0.5)

Β 

Β 

Β 

Β 

Gross loans and advances to customers (excluding reverse

repurchase agreements)

72.6Β 

79.3Β 

100.8Β 

Β 

Β 

Non-Core (continued)

Β 

Key points

Non-Core has maintained momentum from 2011 and delivered further reductions in third party assets, impairments and costs during Q1 2012.

Β 

Third party assets fell to Β£83 billion in the first quarter, a reduction of Β£11 billion driven principally by disposals of Β£5 billion and run-off of Β£4 billion. The division has also signed, but not yet completed, a further Β£5 billion of disposals, including the sale of RBS Aviation Capital.

Β 

The division continues to focus upon reducing exposures to current and future capital intensive positions. Risk-weighted assets decreased by Β£3 billion resulting from foreign exchange and mark-to-market movements of Β£4 billion, sales and run-off of Β£2 billion and market risk movements of Β£2 billion, largely offset by higher operational risk RWAs, up Β£4 billion. Restructuring and disposal activity also reduced Non-Core deductions to the capital base by Β£0.8 billion in Q1 2012.

Β 

An operating loss of Β£483 million in Q1 2012 was Β£799 million lower than Q4 2011. Income increased as the losses associated with restructuring monoline exposures and valuation movements on equity positions in Q4 2011 were not repeated. In addition, trading income increased as a result of tightening spreads and favourable market conditions. Impairments declined by Β£262 million which reflected improvements across the portfolio in general, although Ulster Bank charges remain elevated.

Β 

Q1 2012 compared with Q4 2011

Β·;

The lower operating loss of Β£483 million reflected improvements in income, costs and impairments.

Β 

Β·;

Trading losses decreased by Β£137 million, principally reflecting lower losses resulting from restructuring activity focussed on reducing capital intensive positions. Trading revenues also improved, as prices rallied and spreads tightened. Other income of Β£225 million was Β£376 million favourable to Q4 2011 due to positive equity valuation movements as well as gains on disposal of Β£182 million compared with losses of Β£36 million in Q4 2011.

Β 

Β·;

Third party assets fell by Β£11 billion to Β£83 billion in Q1 2012 principally reflecting disposals of Β£5 billion and run-off of Β£4 billion.

Β 

Q1 2012 compared with Q1 2011

Β·;

Third party assets of Β£83 billion were Β£42 billion lower than Q1 2011 principally reflecting disposals of Β£22 billion and run-off of Β£19 billion.

Β 

Β·;

Risk-weighted assets decreased by Β£39 billion between Q1 2011 and Q1 2012. The decrease principally reflects the restructuring of monoline exposures in 2011 which totalled Β£15 billion, and sales and run-off of Β£14 billion. A further Β£9 billion reduction was due to market risk reductions as a result of de-risking activities. These were partially offset by an increase in operational risk RWAs.

Β 

Β·;

The Q1 2012 operating loss of Β£483 million was Β£608 million favourable to Q1 2011 principally due to lower impairments incurred in relation to the Ulster Bank portfolio and reduced costs due to the ongoing run-down of the division, partially offset by lower revenues relate to the reduction of the balance sheet.

Β 

Β·;

Since Q1 2011 headcount has reduced by approximately 2,400, 36%, reflecting business and country exits and run-down, specifically in India, China, RBS Sempra Commodities and Non-Core Insurance.

Β 

This information is provided by RNS
The company news service from the London Stock Exchange
Β 
END
Β 
Β 
IMSAJMBTMBMMTAT
Date   Source Headline
22nd Jul 20202:00 pmRNSChange of Name
16th Jul 20207:00 amRNSIntention to Change Name on 22 July 2020
1st Jul 202012:29 pmRNSDirector/PDMR Shareholding
30th Jun 20204:26 pmRNSTotal Voting Rights
29th Jun 20207:00 amRNSNotice of Redemption
25th Jun 20209:19 amRNSRBSG pricing of US$1.5bn Additional Tier 1 Notes
23rd Jun 20207:00 amRNSChanges to the Alternative Remedies Package
11th Jun 20205:31 pmRNSPublication of Supplementary Prospectus
11th Jun 20208:00 amRNSRBS and NatWest Markets announce appointments
8th Jun 20204:15 pmRNSHolding(s) in Company
8th Jun 20203:38 pmRNSTotal Voting Rights and Capital
8th Jun 20203:20 pmRNSDirector/PDMR Shareholding
29th May 20203:09 pmRNSDirector/PDMR Shareholding
29th May 20202:25 pmRNSTotal Voting Rights
29th May 202012:52 pmRNSDividend Declaration
21st May 202010:15 amRNSAdditional Listing
20th May 20207:04 amRNSRBSG pricing of US$1.6bn of Senior Notes
14th May 20201:00 pmRNSDirector/PDMR Shareholding
13th May 20204:01 pmRNSPublication of Final Terms
12th May 202011:16 amRNSQ1 2020 Pillar 3 Supplement
5th May 20204:57 pmRNSPublication of Supplementary Prospectus
1st May 20204:20 pmRNSPublication of Suppl.Prospcts
1st May 20207:00 amRNSQ1 Interim Management Statement
30th Apr 202012:20 pmRNSTotal Voting Rights
29th Apr 20204:33 pmRNSResult of AGM
29th Apr 20203:01 pmRNSAGM Statement
28th Apr 20203:51 pmRNSDirector/PDMR Shareholding
27th Apr 20204:40 pmRNSSecond Price Monitoring Extn
27th Apr 20204:35 pmRNSPrice Monitoring Extension
27th Apr 20203:58 pmRNSDisclosure of rights attached to equity shares
20th Apr 202012:38 pmRNSDividend Declaration
14th Apr 20204:21 pmRNSVirtual Shareholder Event – 29 April 2020
7th Apr 20204:41 pmRNSSecond Price Monitoring Extn
7th Apr 20204:35 pmRNSPrice Monitoring Extension
6th Apr 20202:14 pmRNSBlock Listing Six Monthly Return
3rd Apr 20204:11 pmRNSAmendment of Final Terms
3rd Apr 20203:24 pmRNSNotice of AGM
2nd Apr 202012:11 pmRNSDirector/PDMR Shareholding
1st Apr 20204:41 pmRNSSecond Price Monitoring Extn
1st Apr 20204:36 pmRNSPrice Monitoring Extension
1st Apr 202011:34 amRNSRoyal Bank of Scotland Group
1st Apr 20207:00 amRNSResponse to Covid-19
26th Mar 20204:42 pmRNSSecond Price Monitoring Extn
26th Mar 20204:37 pmRNSPrice Monitoring Extension
25th Mar 20204:41 pmRNSSecond Price Monitoring Extn
25th Mar 20204:35 pmRNSPrice Monitoring Extension
24th Mar 20204:42 pmRNSSecond Price Monitoring Extn
24th Mar 20204:38 pmRNSPrice Monitoring Extension
20th Mar 202010:20 amRNSSecond Price Monitoring Extn
20th Mar 202010:16 amRNSPrice Monitoring Extension

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.