Form 20-F X
|
Form 40-F ___
|
Yes
|
___ |
No X
|
·
|
accelerating the return of RBS to the private sector;
|
·
|
supporting the British economy; and
|
·
|
best value for the taxpayer.
|
·
|
removing risk from the balance sheet in an efficient, expedient and economic manner;
|
·
|
reducing the volatile outcomes in stressed environments; and
|
·
|
accelerating the release of capital through management and exit of the portfolio.
|
·
|
£4.6 billion of impairments and other adjustments were recorded in respect of non-performing and other assets as a result of the change in realisation strategy noted above, with capital impact of £37 billion RWAe. The increased impairments relate to certain of the impaired or non-performing assets transferred to RCR, and reflect the revised holding strategy which has led to adverse changes in our estimates of future cash flows.
|
·
|
there were materially higher levels of disposal activity and recoveries (£5 billion) in Non-Core than had been forecast based on 30 June 2013 data, with a capital impact of £14 billion reduction in RWAe.
|
Roll forward of funded assets
|
||
Note
|
£bn
|
|
Estimated balance at 30 June 2013
|
46.8
|
|
Disposals
|
(a)
|
(6.0)
|
Run-off
|
(b)
|
(4.8)
|
Impairments
|
(c)
|
(5.2)
|
Other
|
(d)
|
(1.9)
|
Balance at 31 December 2013
|
28.9
|
(a)
|
Disposals in the second half of the year, predominantly in Non-Core.
|
(b)
|
Represents repayments and amortisations, partially offset by draw down of facilities across the portfolios.
|
(c)
|
Includes all impairments in the second half of 2013, predominately in Non-Core, and reflects increased impairments relating to the creation of RCR and the related strategy.
|
(d)
|
Other includes fair value adjustments, foreign exchange movements (£1.2 billion) and finalisation of the asset pool.
|
Roll forward of FLB3 RWAe
|
||
Note
|
£bn
|
|
Estimated balance at 30 June 2013
|
136.8
|
|
Disposals
|
(a)
|
(11.9)
|
Run-off
|
(b)
|
(10.9)
|
Impairments
|
(c)
|
(45.1)
|
Other
|
(d)
|
(3.9)
|
Balance at 31 December 2013
|
65.0
|
(a)
|
Includes all aspects relating to disposals including associated removal of deductions from regulatory capital.
|
(b)
|
Represents RWAe on repayments and amortisations, partially offset by draw down of facilities across the portfolios.
|
(c)
|
RWAe impairment charge.
|
(d)
|
Other includes fair value adjustments; changes to inputs for RWA calculation (including LGD, PD, and slotting category); the implementation of a new RWA model or modification of an existing model approved by the PRA, foreign exchange movements and finalisation of the asset pool.
|
·
|
impairments of £5 billion recognised in the second half of 2013 resulted in a lower capital deduction for the excess of expected loss over provisions. Allowing for a restriction in provisions allowable against expected losses, the benefit was £4.5 billion or £45 billion of RWAe.
|
·
|
disposals of £6 billion resulting in RWAe of £12 billion.
|
·
|
run-off of £5 billion with a corresponding RWAe of £11 billion.
|
Impact of the revised strategy
|
|||
The impact of the revised strategy on key metrics of the Group is set out below.
|
|||
Rest of the
|
|||
Group
|
RCR
|
Group
|
|
Funded assets
|
£bn
|
£bn
|
£bn
|
Non-Core
|
28.0
|
16.2
|
11.8
|
Ulster Bank
|
28.0
|
2.5
|
25.5
|
UK Corporate
|
105.0
|
5.3
|
99.7
|
International Banking
|
48.5
|
2.2
|
46.3
|
Markets
|
212.8
|
2.7
|
210.1
|
Other divisions
|
317.5
|
-
|
317.5
|
739.8
|
28.9
|
710.9
|
|
Risk elements in lending
|
|||
Non-Core
|
19.0
|
17.3
|
1.7
|
Ulster Bank
|
8.5
|
3.8
|
4.7
|
UK Corporate
|
6.2
|
2.3
|
3.9
|
International Banking
|
0.5
|
0.5
|
-
|
Markets
|
0.3
|
0.3
|
-
|
Other divisions
|
4.9
|
-
|
4.9
|
39.4
|
24.2
|
15.2
|
|
Impairment provision
|
|||
Non-Core
|
13.8
|
13.0
|
0.8
|
Ulster Bank
|
5.4
|
2.2
|
3.2
|
UK Corporate
|
2.8
|
0.9
|
1.9
|
International Banking
|
0.3
|
0.2
|
0.1
|
Markets
|
0.3
|
0.3
|
-
|
Other divisions
|
2.6
|
-
|
2.6
|
25.2
|
16.6
|
8.6
|
Non-performing (1)
|
|
Performing (1)
|
|
Total
|
|||||||||||||||
|
Gross
|
Net
|
RWAe
|
|
Capital
|
|
Gross
|
Net
|
RWAe
|
|
Capital
|
Gross
|
Net
|
RWAe
|
|
Capital
|
|||
TPA
|
TPA
|
RWA
|
deducts
|
TPA
|
TPA
|
RWA
|
deducts (2)
|
TPA
|
TPA
|
RWA
|
deducts
|
||||||||
31 December 2013
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
£bn
|
£bn
|
£bn
|
£bn
|
£m
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Non-Core
|
18.4
|
5.8
|
4.7
|
0.5
|
413
|
|
10.8
|
10.4
|
21.5
|
23.2
|
(170)
|
|
29.2
|
16.2
|
26.2
|
23.7
|
243
|
||
Core
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Ulster Bank
|
3.9
|
1.8
|
6.3
|
0.2
|
610
|
|
0.8
|
0.7
|
1.9
|
1.9
|
3
|
|
4.7
|
2.5
|
8.2
|
2.1
|
613
|
||
UK Corporate
|
2.3
|
1.6
|
3.5
|
-
|
353
|
|
3.9
|
3.7
|
8.0
|
8.0
|
-
|
|
6.2
|
5.3
|
11.5
|
8.0
|
353
|
||
International Banking
|
0.5
|
0.4
|
1.8
|
-
|
178
|
|
1.9
|
1.8
|
4.5
|
4.3
|
23
|
|
2.4
|
2.2
|
6.3
|
4.3
|
201
|
||
Markets
|
0.4
|
0.1
|
0.9
|
-
|
91
|
|
2.6
|
2.6
|
11.9
|
8.6
|
331
|
|
3.0
|
2.7
|
12.8
|
8.6
|
422
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total Core
|
7.1
|
3.9
|
12.5
|
0.2
|
1,232
|
|
9.2
|
8.8
|
26.3
|
22.8
|
357
|
|
16.3
|
12.7
|
38.8
|
23.0
|
1,589
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total RCR
|
25.5
|
9.7
|
17.2
|
0.7
|
1,645
|
|
20.0
|
19.2
|
47.8
|
46.0
|
187
|
|
45.5
|
28.9
|
65.0
|
46.7
|
1,832
|
||
30 June 2013
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Non-Core
|
22.3
|
11.8
|
39.4
|
2.2
|
3,716
|
|
17.9
|
17.9
|
31.6
|
38.4
|
(666)
|
|
40.2
|
29.7
|
71.0
|
40.6
|
3,050
|
||
Core
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Ulster Bank
|
5.1
|
2.8
|
12.9
|
0.8
|
1,207
|
|
1.4
|
1.4
|
5.2
|
3.8
|
149
|
|
6.5
|
4.2
|
18.1
|
4.6
|
1,356
|
||
UK Corporate
|
2.9
|
2.5
|
7.6
|
-
|
762
|
|
4.6
|
4.6
|
12.3
|
9.6
|
265
|
|
7.5
|
7.1
|
19.9
|
9.6
|
1,027
|
||
International Banking
|
0.9
|
0.6
|
3.2
|
-
|
323
|
|
2.4
|
2.4
|
4.8
|
4.2
|
59
|
|
3.3
|
3.0
|
8.0
|
4.2
|
382
|
||
Markets
|
-
|
-
|
-
|
-
|
-
|
|
2.8
|
2.8
|
19.8
|
17.1
|
270
|
|
2.8
|
2.8
|
19.8
|
17.1
|
270
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total Core
|
8.9
|
5.9
|
23.7
|
0.8
|
2,292
|
|
11.2
|
11.2
|
42.1
|
34.7
|
743
|
|
20.1
|
17.1
|
65.8
|
35.5
|
3,035
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total RCR
|
31.2
|
17.7
|
63.1
|
3.0
|
6,008
|
|
29.1
|
29.1
|
73.7
|
73.1
|
77
|
|
60.3
|
46.8
|
136.8
|
76.1
|
6,085
|
(1)
|
Performing assets are those with an internal asset quality band (AQ) of 1 - 9; and non-performing assets are in AQ 10 with a probability of default being 100%.
|
(2)
|
The negative capital deductions are a result of the latent loss provisions held in respect of the performing portfolio.
|
Year ended
|
|||||||
31 December 2013
|
31 December 2012
|
||||||
Managed
|
One-off items
|
Statutory
|
Managed
|
One-off items
|
Statutory
|
||
reallocation
|
reallocation
|
||||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Interest receivable
|
16,740
|
-
|
16,740
|
18,530
|
-
|
18,530
|
|
Interest payable
|
(5,748)
|
(11)
|
(5,759)
|
(7,113)
|
(15)
|
(7,128)
|
|
Net interest income
|
10,992
|
(11)
|
10,981
|
11,417
|
(15)
|
11,402
|
|
Fees and commissions receivable
|
5,460
|
-
|
5,460
|
5,709
|
-
|
5,709
|
|
Fees and commissions payable
|
(942)
|
-
|
(942)
|
(833)
|
(1)
|
(834)
|
|
Income from trading activities
|
2,651
|
34
|
2,685
|
3,533
|
(1,858)
|
1,675
|
|
Gain on redemption of own debt
|
-
|
175
|
175
|
-
|
454
|
454
|
|
Other operating income
|
1,281
|
117
|
1,398
|
2,259
|
(2,724)
|
(465)
|
|
Non-interest income
|
8,450
|
326
|
8,776
|
10,668
|
(4,129)
|
6,539
|
|
Total income
|
19,442
|
315
|
19,757
|
22,085
|
(4,144)
|
17,941
|
|
Staff costs
|
(6,882)
|
(281)
|
(7,163)
|
(7,377)
|
(811)
|
(8,188)
|
|
Premises and equipment
|
(2,233)
|
(115)
|
(2,348)
|
(2,096)
|
(136)
|
(2,232)
|
|
Other administrative expenses
|
(2,947)
|
(4,297)
|
(7,244)
|
(2,899)
|
(2,694)
|
(5,593)
|
|
Depreciation and amortisation
|
(1,251)
|
(159)
|
(1,410)
|
(1,482)
|
(320)
|
(1,802)
|
|
Write-down of goodwill and other intangible assets
|
-
|
(1,403)
|
(1,403)
|
-
|
(124)
|
(124)
|
|
Operating expenses
|
(13,313)
|
(6,255)
|
(19,568)
|
(13,854)
|
(4,085)
|
(17,939)
|
|
Profit before impairment losses
|
6,129
|
(5,940)
|
189
|
8,231
|
(8,229)
|
2
|
|
Impairment losses
|
(8,432)
|
-
|
(8,432)
|
(5,279)
|
-
|
(5,279)
|
|
Operating (loss)/profit
|
(2,303)
|
(5,940)
|
(8,243)
|
2,952
|
(8,229)
|
(5,277)
|
Year ended
|
|||||||
31 December 2013
|
31 December 2012
|
||||||
Managed
|
One-off items
|
Statutory
|
Managed
|
One-off items
|
Statutory
|
||
reallocation
|
reallocation
|
||||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Operating (loss)/profit
|
(2,303)
|
(5,940)
|
(8,243)
|
2,952
|
(8,229)
|
(5,277)
|
|
Own credit adjustments (1)
|
(120)
|
120
|
-
|
(4,649)
|
4,649
|
-
|
|
Payment Protection Insurance costs
|
(900)
|
900
|
-
|
(1,110)
|
1,110
|
-
|
|
Interest Rate Hedging Products redress and related costs
|
(550)
|
550
|
-
|
(700)
|
700
|
-
|
|
Regulatory and legal actions
|
(2,394)
|
2,394
|
-
|
(381)
|
381
|
-
|
|
Integration and restructuring costs
|
(656)
|
656
|
-
|
(1,415)
|
1,415
|
-
|
|
Gain on redemption of own debt
|
175
|
(175)
|
-
|
454
|
(454)
|
-
|
|
Write-down of goodwill
|
(1,059)
|
1,059
|
-
|
(18)
|
18
|
-
|
|
Asset Protection Scheme (2)
|
-
|
-
|
-
|
(44)
|
44
|
-
|
|
Amortisation of purchased intangible assets
|
(153)
|
153
|
-
|
(178)
|
178
|
-
|
|
Strategic disposals
|
161
|
(161)
|
-
|
113
|
(113)
|
-
|
|
Bank levy
|
(200)
|
200
|
-
|
(175)
|
175
|
-
|
|
Write-down of other intangible assets
|
(344)
|
344
|
-
|
(106)
|
106
|
-
|
|
RFS Holdings minority interest
|
100
|
(100)
|
-
|
(20)
|
20
|
-
|
|
Loss before tax
|
(8,243)
|
-
|
(8,243)
|
(5,277)
|
-
|
(5,277)
|
|
Tax charge
|
(382)
|
-
|
(382)
|
(441)
|
-
|
(441)
|
|
Loss for continuing operations
|
(8,625)
|
-
|
(8,625)
|
(5,718)
|
-
|
(5,718)
|
|
Profit/(loss) from discontinued operations, net of tax
|
148
|
-
|
148
|
(172)
|
-
|
(172)
|
|
Loss for the period
|
(8,477)
|
-
|
(8,477)
|
(5,890)
|
-
|
(5,890)
|
|
Non-controlling interests
|
(120)
|
-
|
(120)
|
136
|
-
|
136
|
|
Preference share and other dividends
|
(398)
|
-
|
(398)
|
(301)
|
-
|
(301)
|
|
Loss attributable to ordinary and B shareholders
|
(8,995)
|
-
|
(8,995)
|
(6,055)
|
-
|
(6,055)
|
(1)
|
Reallocation of £35 million gain (2012 - £1,813 million loss) to income from trading activities and £155 million loss (2012 - £2,836 million loss) to other operating income.
|
(2)
|
Reallocation to income from trading activities.
|
Quarter ended
|
|||||||||||
31 December 2013
|
30 September 2013
|
31 December 2012
|
|||||||||
Managed
|
One-off items
|
Statutory
|
Managed
|
One-off items
|
Statutory
|
Managed
|
One-off items
|
Statutory
|
|||
reallocation
|
reallocation
|
reallocation
|
|||||||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Interest receivable
|
3,973
|
-
|
3,973
|
4,207
|
-
|
4,207
|
4,439
|
-
|
4,439
|
||
Interest payable
|
(1,206)
|
(3)
|
(1,209)
|
(1,424)
|
(3)
|
(1,427)
|
(1,663)
|
(3)
|
(1,666)
|
||
Net interest income
|
2,767
|
(3)
|
2,764
|
2,783
|
(3)
|
2,780
|
2,776
|
(3)
|
2,773
|
||
Fees and commissions receivable
|
1,370
|
-
|
1,370
|
1,382
|
-
|
1,382
|
1,374
|
-
|
1,374
|
||
Fees and commissions payable
|
(244)
|
-
|
(244)
|
(238)
|
-
|
(238)
|
(244)
|
(1)
|
(245)
|
||
Income from trading activities
|
162
|
15
|
177
|
599
|
(155)
|
444
|
571
|
(97)
|
474
|
||
(Loss)/gain on redemption of own debt
|
-
|
(29)
|
(29)
|
-
|
13
|
13
|
-
|
-
|
-
|
||
Other operating income
|
(115)
|
146
|
31
|
368
|
(333)
|
35
|
365
|
(138)
|
227
|
||
Non-interest income
|
1,173
|
132
|
1,305
|
2,111
|
(475)
|
1,636
|
2,066
|
(236)
|
1,830
|
||
Total income
|
3,940
|
129
|
4,069
|
4,894
|
(478)
|
4,416
|
4,842
|
(239)
|
4,603
|
||
Staff costs
|
(1,539)
|
(2)
|
(1,541)
|
(1,758)
|
(137)
|
(1,895)
|
(1,379)
|
(277)
|
(1,656)
|
||
Premises and equipment
|
(614)
|
(86)
|
(700)
|
(540)
|
(4)
|
(544)
|
(524)
|
(68)
|
(592)
|
||
Other administrative expenses
|
(785)
|
(3,175)
|
(3,960)
|
(683)
|
(420)
|
(1,103)
|
(685)
|
(1,821)
|
(2,506)
|
||
Depreciation and amortisation
|
(309)
|
(27)
|
(336)
|
(305)
|
(33)
|
(338)
|
(360)
|
(138)
|
(498)
|
||
Write down of goodwill and other intangible assets
|
-
|
(1,403)
|
(1,403)
|
-
|
-
|
-
|
-
|
(124)
|
(124)
|
||
Operating expenses
|
(3,247)
|
(4,693)
|
(7,940)
|
(3,286)
|
(594)
|
(3,880)
|
(2,948)
|
(2,428)
|
(5,376)
|
||
Profit/(loss) before impairment losses
|
693
|
(4,564)
|
(3,871)
|
1,608
|
(1,072)
|
536
|
1,894
|
(2,667)
|
(773)
|
||
Impairment losses
|
(5,112)
|
-
|
(5,112)
|
(1,170)
|
-
|
(1,170)
|
(1,454)
|
-
|
(1,454)
|
||
Operating (loss)/profit
|
(4,419)
|
(4,564)
|
(8,983)
|
438
|
(1,072)
|
(634)
|
440
|
(2,667)
|
(2,227)
|
Quarter ended
|
|||||||||||
31 December 2013
|
30 September 2013
|
31 December 2012
|
|||||||||
Managed
|
One-off items
|
Statutory
|
Managed
|
One-off items
|
Statutory
|
Managed
|
One-off items
|
Statutory
|
|||
reallocation
|
reallocation
|
reallocation
|
|||||||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Operating (loss)/profit
|
(4,419)
|
(4,564)
|
(8,983)
|
438
|
(1,072)
|
(634)
|
440
|
(2,667)
|
(2,227)
|
||
Own credit adjustments (1)
|
-
|
-
|
-
|
(496)
|
496
|
-
|
(220)
|
220
|
-
|
||
Payment Protection Insurance costs
|
(465)
|
465
|
-
|
(250)
|
250
|
-
|
(450)
|
450
|
-
|
||
Interest Rate Hedging Products redress and related costs
|
(500)
|
500
|
-
|
-
|
-
|
-
|
(700)
|
700
|
-
|
||
Regulatory and legal actions
|
(1,910)
|
1,910
|
-
|
(99)
|
99
|
-
|
(381)
|
381
|
-
|
||
Integration and restructuring costs
|
(180)
|
180
|
-
|
(205)
|
205
|
-
|
(567)
|
567
|
-
|
||
(Loss)/gain on redemption of own debt
|
(29)
|
29
|
-
|
13
|
(13)
|
-
|
-
|
-
|
-
|
||
Write-down of goodwill
|
(1,059)
|
1,059
|
-
|
-
|
-
|
-
|
(18)
|
18
|
-
|
||
Amortisation of purchased intangible assets
|
(35)
|
35
|
-
|
(39)
|
39
|
-
|
(32)
|
32
|
-
|
||
Strategic disposals
|
168
|
(168)
|
-
|
(7)
|
7
|
-
|
(16)
|
16
|
-
|
||
Bank levy
|
(200)
|
200
|
-
|
-
|
-
|
-
|
(175)
|
175
|
-
|
||
Write-down of other intangible assets
|
(344)
|
344
|
-
|
-
|
-
|
-
|
(106)
|
106
|
-
|
||
RFS Holdings minority interest
|
(10)
|
10
|
-
|
11
|
(11)
|
-
|
(2)
|
2
|
-
|
||
Loss before tax
|
(8,983)
|
-
|
(8,983)
|
(634)
|
-
|
(634)
|
(2,227)
|
-
|
(2,227)
|
||
Tax credit/(charge)
|
377
|
-
|
377
|
(81)
|
-
|
(81)
|
(39)
|
-
|
(39)
|
||
Loss from continuing operations
|
(8,606)
|
-
|
(8,606)
|
(715)
|
-
|
(715)
|
(2,266)
|
-
|
(2,266)
|
||
Profit/(loss) from discontinued operations, net of tax
|
15
|
-
|
15
|
(5)
|
-
|
(5)
|
(345)
|
-
|
(345)
|
||
Loss for the period
|
(8,591)
|
-
|
(8,591)
|
(720)
|
-
|
(720)
|
(2,611)
|
-
|
(2,611)
|
||
Non-controlling interests
|
3
|
-
|
3
|
(6)
|
-
|
(6)
|
108
|
-
|
108
|
||
Preference share and other dividends
|
(114)
|
-
|
(114)
|
(102)
|
-
|
(102)
|
(115)
|
-
|
(115)
|
||
Loss attributable to ordinary and B shareholders
|
(8,702)
|
-
|
(8,702)
|
(828)
|
-
|
(828)
|
(2,618)
|
-
|
(2,618)
|
(1)
|
Reallocation of £15 million gain (Q3 2013 - £155 million loss; Q4 2012 - £98 million loss) to income from trading activities and £15 million loss (Q3 2013 - £341 million loss; Q4 2012 - £122 million loss) to other operating income.
|
THE ROYAL BANK OF SCOTLAND GROUP plc (Registrant)
|
By:
|
/s/ Jan Cargill
|
Name:
Title:
|
Jan Cargill
Deputy Secretary
|