Form 20-F X
|
Form 40-F ___
|
Yes
|
___ |
No X
|
Quarter ended
|
|||||||||||
30 September 2011
|
30 June 2011
|
30 September 2010
|
|||||||||
Managed
|
Reallocation
of one-off
items
|
Statutory
|
Managed
|
Reallocation
of one-off
items
|
Statutory
|
Managed
|
Reallocation
of one-off
items
|
Statutory
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Interest receivable
|
5,371
|
-
|
5,371
|
5,410
|
(6)
|
5,404
|
5,575
|
9
|
5,584
|
||
Interest payable
|
(2,293)
|
(1)
|
(2,294)
|
(2,177)
|
-
|
(2,177)
|
(2,171)
|
(2)
|
(2,173)
|
||
Net interest income
|
3,078
|
(1)
|
3,077
|
3,233
|
(6)
|
3,227
|
3,404
|
7
|
3,411
|
||
Fees and commissions receivable
|
1,452
|
-
|
1,452
|
1,700
|
-
|
1,700
|
2,044
|
(7)
|
2,037
|
||
Fees and commissions payable
|
(304)
|
-
|
(304)
|
(323)
|
-
|
(323)
|
(611)
|
-
|
(611)
|
||
Income from trading activities
|
547
|
410
|
957
|
1,204
|
(57)
|
1,147
|
1,432
|
(1,155)
|
277
|
||
Gain on redemption of own debt
|
-
|
1
|
1
|
-
|
255
|
255
|
-
|
-
|
-
|
||
Other operating income (excluding insurance premium income)
|
549
|
1,835
|
2,384
|
863
|
279
|
1,142
|
359
|
(676)
|
(317)
|
||
Insurance net premium income
|
1,036
|
-
|
1,036
|
1,090
|
-
|
1,090
|
1,289
|
-
|
1,289
|
||
Non-interest income
|
3,280
|
2,246
|
5,526
|
4,534
|
477
|
5,011
|
4,513
|
(1,838)
|
2,675
|
||
Total income
|
6,358
|
2,245
|
8,603
|
7,767
|
471
|
8,238
|
7,917
|
(1,831)
|
6,086
|
||
Staff costs
|
(1,963)
|
(113)
|
(2,076)
|
(2,099)
|
(111)
|
(2,210)
|
(2,166)
|
(257)
|
(2,423)
|
||
Premises and equipment
|
(584)
|
(20)
|
(604)
|
(563)
|
(39)
|
(602)
|
(596)
|
(15)
|
(611)
|
||
Other administrative expenses
|
(858)
|
(104)
|
(962)
|
(834)
|
(918)
|
(1,752)
|
(869)
|
(45)
|
(914)
|
||
Depreciation and amortisation
|
(416)
|
(69)
|
(485)
|
(396)
|
(57)
|
(453)
|
(465)
|
(138)
|
(603)
|
||
Operating expenses
|
(3,821)
|
(306)
|
(4,127)
|
(3,892)
|
(1,125)
|
(5,017)
|
(4,096)
|
(455)
|
(4,551)
|
||
Profit before other operating charges
|
2,537
|
1,939
|
4,476
|
3,875
|
(654)
|
3,221
|
3,821
|
(2,286)
|
1,535
|
||
Insurance net claims
|
(734)
|
-
|
(734)
|
(793)
|
-
|
(793)
|
(1,142)
|
-
|
(1,142)
|
||
Operating profit before impairment losses
|
1,803
|
1,939
|
3,742
|
3,082
|
(654)
|
2,428
|
2,679
|
(2,286)
|
393
|
||
Impairment losses
|
(1,536)
|
(202)
|
(1,738)
|
(2,264)
|
(842)
|
(3,106)
|
(1,953)
|
-
|
(1,953)
|
||
Operating profit/(loss)
|
267
|
1,737
|
2,004
|
818
|
(1,496)
|
(678)
|
726
|
(2,286)
|
(1,560)
|
Quarter ended
|
|||||||||||
30 September 2011
|
30 June 2011
|
30 September 2010
|
|||||||||
Managed
|
Reallocation
of one-off
items
|
Statutory
|
Managed
|
Reallocation
of one-off
items
|
Statutory
|
Managed
|
Reallocation
of one-off
items
|
Statutory
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Operating profit/(loss)
|
267
|
1,737
|
2,004
|
818
|
(1,496)
|
(678)
|
726
|
(2,286)
|
(1,560)
|
||
Fair value of own debt (1)
|
2,357
|
(2,357)
|
-
|
339
|
(339)
|
-
|
(858)
|
858
|
-
|
||
Asset Protection Scheme credit default swap - fair value changes (2)
|
(60)
|
60
|
-
|
(168)
|
168
|
-
|
(825)
|
825
|
-
|
||
Payment Protection Insurance costs
|
-
|
-
|
-
|
(850)
|
850
|
-
|
-
|
-
|
-
|
||
Sovereign debt impairment
|
(142)
|
142
|
-
|
(733)
|
733
|
-
|
-
|
-
|
-
|
||
Amortisation of purchased intangible assets
|
(69)
|
69
|
-
|
(56)
|
56
|
-
|
(123)
|
123
|
-
|
||
Integration and restructuring costs
|
(233)
|
233
|
-
|
(208)
|
208
|
-
|
(311)
|
311
|
-
|
||
Gain on redemption of own debt
|
1
|
(1)
|
-
|
255
|
(255)
|
-
|
-
|
-
|
-
|
||
Strategic disposals
|
(49)
|
49
|
-
|
50
|
(50)
|
-
|
27
|
(27)
|
-
|
||
Bonus tax
|
(5)
|
5
|
-
|
(11)
|
11
|
-
|
(15)
|
15
|
-
|
||
RFS Holdings minority interest
|
(3)
|
3
|
-
|
(5)
|
5
|
-
|
(181)
|
181
|
-
|
||
Interest rate hedge adjustments on impaired available-for-sale
Greek government bonds
|
(60)
|
60
|
-
|
(109)
|
109
|
-
|
-
|
-
|
-
|
||
Profit/(loss) before tax
|
2,004
|
-
|
2,004
|
(678)
|
-
|
(678)
|
(1,560)
|
-
|
(1,560)
|
||
Tax (charge)/credit
|
(791)
|
-
|
(791)
|
(222)
|
-
|
(222)
|
295
|
-
|
295
|
||
Profit/(loss) from continuing operations
|
1,213
|
-
|
1,213
|
(900)
|
-
|
(900)
|
(1,265)
|
-
|
(1,265)
|
||
Profit from discontinued operations, net of tax
|
6
|
-
|
6
|
21
|
-
|
21
|
18
|
-
|
18
|
||
Profit/(loss) for the period
|
1,219
|
-
|
1,219
|
(879)
|
-
|
(879)
|
(1,247)
|
-
|
(1,247)
|
||
Non-controlling interests
|
7
|
-
|
7
|
(18)
|
-
|
(18)
|
101
|
-
|
101
|
||
Profit/(loss) attributable to ordinary and B shareholders
|
1,226
|
-
|
1,226
|
(897)
|
-
|
(897)
|
(1,146)
|
-
|
(1,146)
|
(1)
|
Reallocation of £470 million (Q2 2011 - £111 million; Q3 2010 - (£330) million) to income from trading activities and £1,887 million (Q2 2011 - £228 million; Q3 2010 - (£528) million) to other operating income.
|
(2)
|
Reallocation to income from trading activities.
|
Nine months ended
|
|||||||
30 September 2011
|
30 September 2010
|
||||||
Managed
|
Reallocation
of one-off
items
|
Statutory
|
Managed
|
Reallocation
of one-off
items
|
Statutory
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Interest receivable
|
16,183
|
(7)
|
16,176
|
17,155
|
9
|
17,164
|
|
Interest payable
|
(6,570)
|
(1)
|
(6,571)
|
(6,533)
|
(2)
|
(6,535)
|
|
Net interest income
|
9,613
|
(8)
|
9,605
|
10,622
|
7
|
10,629
|
|
Fees and commissions receivable
|
4,794
|
-
|
4,794
|
6,141
|
-
|
6,141
|
|
Fees and commissions payable
|
(887)
|
-
|
(887)
|
(1,762)
|
-
|
(1,762)
|
|
Income from trading activities
|
3,241
|
(302)
|
2,939
|
5,159
|
(1,006)
|
4,153
|
|
Gain on redemption of own debt
|
-
|
256
|
256
|
-
|
553
|
553
|
|
Other operating income (excluding insurance premium income)
|
2,122
|
1,795
|
3,917
|
1,187
|
(711)
|
476
|
|
Insurance net premium income
|
3,275
|
-
|
3,275
|
3,856
|
-
|
3,856
|
|
Non-interest income
|
12,545
|
1,749
|
14,294
|
14,581
|
(1,164)
|
13,417
|
|
Total income
|
22,158
|
1,741
|
23,899
|
25,203
|
(1,157)
|
24,046
|
|
Staff costs
|
(6,382)
|
(303)
|
(6,685)
|
(6,897)
|
(580)
|
(7,477)
|
|
Premises and equipment
|
(1,703)
|
(74)
|
(1,777)
|
(1,640)
|
(53)
|
(1,693)
|
|
Other administrative expenses
|
(2,557)
|
(1,078)
|
(3,635)
|
(2,778)
|
(169)
|
(2,947)
|
|
Depreciation and amortisation
|
(1,192)
|
(170)
|
(1,362)
|
(1,314)
|
(290)
|
(1,604)
|
|
Operating expenses
|
(11,834)
|
(1,625)
|
(13,459)
|
(12,629)
|
(1,092)
|
(13,721)
|
|
Profit before other operating charges
|
10,324
|
116
|
10,440
|
12,574
|
(2,249)
|
10,325
|
|
Insurance net claims
|
(2,439)
|
-
|
(2,439)
|
(3,601)
|
-
|
(3,601)
|
|
Operating profit before impairment losses
|
7,885
|
116
|
8,001
|
8,973
|
(2,249)
|
6,724
|
|
Impairment losses
|
(5,747)
|
(1,044)
|
(6,791)
|
(7,115)
|
-
|
(7,115)
|
|
Operating profit/(loss)
|
2,138
|
(928)
|
1,210
|
1,858
|
(2,249)
|
(391)
|
Nine months ended
|
|||||||
30 September 2011
|
30 September 2010
|
||||||
Managed
|
Reallocation
of one-off
items
|
Statutory
|
Managed
|
Reallocation
of one-off
items
|
Statutory
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Operating profit/(loss)
|
2,138
|
(928)
|
1,210
|
1,858
|
(2,249)
|
(391)
|
|
Fair value of own debt (1)
|
2,216
|
(2,216)
|
-
|
(408)
|
408
|
-
|
|
Asset Protection Scheme credit default swap - fair value changes (2)
|
(697)
|
697
|
-
|
(825)
|
825
|
-
|
|
Payment Protection Insurance costs
|
(850)
|
850
|
-
|
-
|
-
|
-
|
|
Sovereign debt impairment
|
(875)
|
875
|
-
|
-
|
-
|
-
|
|
Amortisation of purchased intangible assets
|
(169)
|
169
|
-
|
(273)
|
273
|
-
|
|
Integration and restructuring costs
|
(586)
|
586
|
-
|
(733)
|
733
|
-
|
|
Gain on redemption of own debt
|
256
|
(256)
|
-
|
553
|
(553)
|
-
|
|
Strategic disposals
|
(22)
|
22
|
-
|
(331)
|
331
|
-
|
|
Bonus tax
|
(27)
|
27
|
-
|
(84)
|
84
|
-
|
|
RFS Holdings minority interest
|
(5)
|
5
|
-
|
(148)
|
148
|
-
|
|
Interest rate hedge adjustments on impaired available-for-sale Greek government bonds
|
(169)
|
169
|
-
|
-
|
-
|
-
|
|
Profit/(loss) before tax
|
1,210
|
-
|
1,210
|
(391)
|
-
|
(391)
|
|
Tax charge
|
(1,436)
|
-
|
(1,436)
|
(637)
|
-
|
(637)
|
|
Loss from continuing operations
|
(226)
|
-
|
(226)
|
(1,028)
|
-
|
(1,028)
|
|
Profit/(loss) from discontinued operations, net of tax
|
37
|
-
|
37
|
(688)
|
-
|
(688)
|
|
Loss for the period
|
(189)
|
-
|
(189)
|
(1,716)
|
-
|
(1,716)
|
|
Non-controlling interests
|
(10)
|
-
|
(10)
|
703
|
-
|
703
|
|
Preference share and other dividends
|
-
|
-
|
-
|
(124)
|
-
|
(124)
|
|
Loss attributable to ordinary and B shareholders
|
(199)
|
-
|
(199)
|
(1,137)
|
-
|
(1,137)
|
(1)
|
Reallocation of £395 million (Q3 2010 - (£185) million) to income from trading activities and £1,821 million (Q3 2010 - (£223) million) to other operating income.
|
(2)
|
Reallocation to income from trading activities.
|
Total income
|
Operating profit/(loss)
before impairments
|
Operating profit/(loss)
|
||||||
YTD
Q3 2011
|
FY 2010
|
YTD
Q3 2011
|
FY 2010
|
YTD
Q3 2011
|
FY 2010
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
RBS Insurance (1)
|
3,149
|
4,369
|
329
|
(295)
|
329
|
(295)
|
||
UK branch-based businesses (2)
|
695
|
902
|
365
|
439
|
226
|
160
|
||
Total
|
3,844
|
5,271
|
694
|
144
|
555
|
(135)
|
RWAs
|
Total assets
|
Capital
|
||||||
30 September
2011
|
31 December
2010
|
30 September
2011
|
31 December
2010
|
30 September
2011
|
31 December
2010
|
|||
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|||
RBS Insurance (1)
|
n/m
|
n/m
|
12.8
|
12.4
|
4.3
|
4.0
|
||
UK branch-based businesses (2)
|
10.6
|
13.2
|
19.1
|
19.9
|
0.9
|
1.2
|
||
Total
|
10.6
|
13.2
|
31.9
|
32.3
|
5.2
|
5.2
|
(1)
|
As reported in the results for the period ended 30 September 2011 and Annual Results for the year ended 31 December 2010 and excluding non-core business. Estimated capital includes approximately £0.9 billion of goodwill.
|
(2)
|
Estimated notional equity based on 8.5% of RWAs.
|
Division
|
Total
|
||||
UK
Retail
|
UK
Corporate
|
YTD
Q3 2011
|
FY 2010
|
||
£m
|
£m
|
£m
|
£m
|
||
Income statement
|
|||||
Net interest income
|
222
|
290
|
512
|
656
|
|
Non-interest income
|
69
|
114
|
183
|
246
|
|
Total income
|
291
|
404
|
695
|
902
|
|
Direct expenses
|
|||||
- staff
|
(57)
|
(63)
|
(120)
|
(176)
|
|
- other
|
(70)
|
(50)
|
(120)
|
(144)
|
|
Indirect expenses
|
(55)
|
(35)
|
(90)
|
(143)
|
|
(182)
|
(148)
|
(330)
|
(463)
|
||
Operating profit before impairment losses
|
109
|
256
|
365
|
439
|
|
Impairment losses
|
(63)
|
(76)
|
(139)
|
(279)
|
|
Operating profit
|
46
|
180
|
226
|
160
|
|
Analysis of income by product
|
|||||
Loans and advances
|
98
|
250
|
348
|
445
|
|
Deposits
|
79
|
117
|
196
|
261
|
|
Mortgages
|
102
|
-
|
102
|
120
|
|
Other
|
12
|
37
|
49
|
76
|
|
Total income
|
291
|
404
|
695
|
902
|
|
Net interest margin
|
4.62%
|
2.67%
|
3.26%
|
3.24%
|
|
Employee numbers (full time equivalents rounded to the
nearest hundred)
|
2,900
|
1,500
|
4,400
|
4,400
|
Division
|
Total
|
|||||
UK
Retail
|
UK
Corporate
|
Global
Banking
& Markets
|
30 September
2011
|
31 December
2010
|
||
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
||
Capital and balance sheet
|
||||||
Total third party assets
|
6.6
|
12.4
|
-
|
19.0
|
19.9
|
|
Loans and advances to customers (gross)
|
6.9
|
12.9
|
-
|
19.8
|
20.7
|
|
Customer deposits
|
8.9
|
14.7
|
-
|
23.6
|
24.0
|
|
Derivative assets
|
-
|
-
|
0.6
|
0.6
|
n/a
|
|
Derivative liabilities
|
-
|
-
|
0.1
|
0.1
|
n/a
|
|
Risk elements in lending
|
0.5
|
1.1
|
-
|
1.6
|
1.7
|
|
Loan:deposit ratio
|
78%
|
88%
|
-
|
84%
|
86%
|
|
Risk-weighted assets
|
3.3
|
7.3
|
-
|
10.6
|
13.2
|
30 September 2011
|
30 June 2011
|
31 December 2010
|
|||||||||
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
UK
|
|||||||||||
Central and local government
|
7,680
|
83
|
7,763
|
5,945
|
91
|
6,036
|
5,728
|
173
|
5,901
|
||
Finance
|
29,754
|
3,795
|
33,549
|
28,657
|
3,734
|
32,391
|
27,995
|
6,023
|
34,018
|
||
Residential mortgages
|
104,040
|
1,497
|
105,537
|
103,689
|
1,570
|
105,259
|
99,928
|
1,665
|
101,593
|
||
Personal lending
|
21,930
|
295
|
22,225
|
22,205
|
358
|
22,563
|
23,035
|
585
|
23,620
|
||
Property
|
36,106
|
25,953
|
62,059
|
36,584
|
27,182
|
63,766
|
34,970
|
30,492
|
65,462
|
||
Construction
|
6,203
|
2,245
|
8,448
|
6,839
|
2,104
|
8,943
|
7,041
|
2,310
|
9,351
|
||
Manufacturing
|
11,123
|
867
|
11,990
|
10,155
|
1,447
|
11,602
|
12,300
|
1,510
|
13,810
|
||
Service industries and
business activities
|
|||||||||||
- retail, wholesale and repairs
|
12,325
|
1,553
|
13,878
|
12,255
|
1,615
|
13,870
|
12,554
|
1,853
|
14,407
|
||
- transport and storage
|
8,835
|
3,664
|
12,499
|
7,905
|
3,844
|
11,749
|
8,105
|
5,015
|
13,120
|
||
- health, education and
recreation
|
11,894
|
742
|
12,636
|
12,678
|
835
|
13,513
|
13,502
|
1,039
|
14,541
|
||
- hotels and restaurants
|
6,264
|
684
|
6,948
|
6,399
|
775
|
7,174
|
6,558
|
808
|
7,366
|
||
- utilities
|
3,788
|
715
|
4,503
|
3,418
|
908
|
4,326
|
3,101
|
1,035
|
4,136
|
||
- other
|
13,952
|
2,154
|
16,106
|
13,555
|
2,199
|
15,754
|
14,445
|
1,991
|
16,436
|
||
Agriculture, forestry and
fishing
|
2,963
|
73
|
3,036
|
2,955
|
55
|
3,010
|
2,872
|
67
|
2,939
|
||
Finance leases and
instalment credit
|
5,524
|
6,925
|
12,449
|
5,578
|
7,161
|
12,739
|
5,589
|
7,785
|
13,374
|
||
Interest accruals
|
352
|
1
|
353
|
365
|
21
|
386
|
415
|
98
|
513
|
||
282,733
|
51,246
|
333,979
|
279,182
|
53,899
|
333,081
|
278,138
|
62,449
|
340,587
|
|||
Europe
|
|||||||||||
Central and local government
|
209
|
805
|
1,014
|
397
|
862
|
1,259
|
365
|
1,017
|
1,382
|
||
Finance
|
2,654
|
644
|
3,298
|
2,642
|
719
|
3,361
|
2,642
|
1,019
|
3,661
|
||
Residential mortgages
|
19,109
|
590
|
19,699
|
20,224
|
640
|
20,864
|
19,473
|
621
|
20,094
|
||
Personal lending
|
2,126
|
526
|
2,652
|
2,234
|
572
|
2,806
|
2,270
|
600
|
2,870
|
||
Property
|
5,359
|
12,255
|
17,614
|
5,483
|
12,790
|
18,273
|
5,139
|
12,636
|
17,775
|
||
Construction
|
1,279
|
754
|
2,033
|
1,163
|
864
|
2,027
|
1,014
|
873
|
1,887
|
||
Manufacturing
|
4,807
|
3,872
|
8,679
|
5,669
|
4,253
|
9,922
|
5,853
|
4,181
|
10,034
|
||
Service industries and
business activities
|
|||||||||||
- retail, wholesale and repairs
|
3,559
|
721
|
4,280
|
4,058
|
767
|
4,825
|
4,126
|
999
|
5,125
|
||
- transport and storage
|
5,281
|
1,093
|
6,374
|
5,330
|
970
|
6,300
|
5,625
|
1,369
|
6,994
|
||
- health, education and
recreation
|
1,334
|
339
|
1,673
|
1,373
|
445
|
1,818
|
1,442
|
496
|
1,938
|
||
- hotels and restaurants
|
1,029
|
560
|
1,589
|
1,065
|
597
|
1,662
|
1,055
|
535
|
1,590
|
||
- utilities
|
1,852
|
598
|
2,450
|
1,536
|
654
|
2,190
|
1,412
|
623
|
2,035
|
||
- other
|
3,554
|
1,634
|
5,188
|
4,807
|
1,850
|
6,657
|
3,877
|
2,050
|
5,927
|
||
Agriculture, forestry and
fishing
|
760
|
62
|
822
|
789
|
68
|
857
|
849
|
68
|
917
|
||
Finance leases and
instalment credit
|
259
|
515
|
774
|
264
|
620
|
884
|
370
|
744
|
1,114
|
||
Interest accruals
|
105
|
98
|
203
|
135
|
98
|
233
|
143
|
101
|
244
|
||
53,276
|
25,066
|
78,342
|
57,169
|
26,769
|
83,938
|
55,655
|
27,932
|
83,587
|
30 September 2011
|
30 June 2011
|
31 December 2010
|
|||||||||
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
Total
|
Core
|
Non-
Core
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
US
|
|||||||||||
Central and local government
|
164
|
15
|
179
|
164
|
15
|
179
|
263
|
53
|
316
|
||
Finance
|
10,035
|
368
|
10,403
|
9,820
|
444
|
10,264
|
9,522
|
587
|
10,109
|
||
Residential mortgages
|
20,285
|
3,040
|
23,325
|
20,020
|
3,093
|
23,113
|
20,548
|
3,653
|
24,201
|
||
Personal lending
|
6,543
|
1,986
|
8,529
|
6,315
|
2,299
|
8,614
|
6,816
|
2,704
|
9,520
|
||
Property
|
2,338
|
1,549
|
3,887
|
2,228
|
1,626
|
3,854
|
1,611
|
3,318
|
4,929
|
||
Construction
|
443
|
54
|
497
|
445
|
68
|
513
|
442
|
78
|
520
|
||
Manufacturing
|
6,545
|
54
|
6,599
|
6,113
|
64
|
6,177
|
5,459
|
143
|
5,602
|
||
Service industries and
business activities
|
|||||||||||
- retail, wholesale and repairs
|
4,851
|
109
|
4,960
|
4,644
|
144
|
4,788
|
4,264
|
237
|
4,501
|
||
- transport and storage
|
1,699
|
985
|
2,684
|
1,725
|
1,297
|
3,022
|
1,786
|
1,408
|
3,194
|
||
- health, education and
recreation
|
2,572
|
94
|
2,666
|
2,396
|
107
|
2,503
|
2,380
|
313
|
2,693
|
||
- hotels and restaurants
|
532
|
62
|
594
|
455
|
71
|
526
|
486
|
136
|
622
|
||
- utilities
|
952
|
27
|
979
|
960
|
27
|
987
|
1,117
|
53
|
1,170
|
||
- other
|
4,447
|
423
|
4,870
|
4,195
|
425
|
4,620
|
4,042
|
577
|
4,619
|
||
Agriculture, forestry and
fishing
|
24
|
-
|
24
|
25
|
-
|
25
|
31
|
-
|
31
|
||
Finance leases and
instalment credit
|
2,531
|
-
|
2,531
|
2,456
|
-
|
2,456
|
2,315
|
-
|
2,315
|
||
Interest accruals
|
172
|
53
|
225
|
179
|
57
|
236
|
183
|
73
|
256
|
||
64,133
|
8,819
|
72,952
|
62,140
|
9,737
|
71,877
|
61,265
|
13,333
|
74,598
|
|||
RoW
|
|||||||||||
Central and local government
|
44
|
604
|
648
|
68
|
539
|
607
|
425
|
428
|
853
|
||
Finance
|
5,651
|
77
|
5,728
|
6,426
|
141
|
6,567
|
6,751
|
22
|
6,773
|
||
Residential mortgages
|
507
|
192
|
699
|
467
|
206
|
673
|
410
|
203
|
613
|
||
Personal lending
|
1,553
|
3
|
1,556
|
1,470
|
-
|
1,470
|
1,460
|
2
|
1,462
|
||
Property
|
269
|
871
|
1,140
|
244
|
1,264
|
1,508
|
735
|
1,205
|
1,940
|
||
Construction
|
67
|
9
|
76
|
78
|
34
|
112
|
183
|
91
|
274
|
||
Manufacturing
|
2,341
|
440
|
2,781
|
2,131
|
529
|
2,660
|
2,185
|
686
|
2,871
|
||
Service industries and
business activities
|
|||||||||||
- retail, wholesale and repairs
|
1,472
|
44
|
1,516
|
1,166
|
72
|
1,238
|
1,030
|
102
|
1,132
|
||
- transport and storage
|
421
|
267
|
688
|
283
|
338
|
621
|
430
|
403
|
833
|
||
- health, education and
recreation
|
424
|
340
|
764
|
260
|
160
|
420
|
132
|
17
|
149
|
||
- hotels and restaurants
|
16
|
52
|
68
|
109
|
9
|
118
|
90
|
13
|
103
|
||
- utilities
|
1,620
|
385
|
2,005
|
1,573
|
421
|
1,994
|
1,468
|
399
|
1,867
|
||
- other
|
2,791
|
268
|
3,059
|
2,571
|
492
|
3,063
|
2,100
|
912
|
3,012
|
||
Agriculture, forestry and
fishing
|
20
|
-
|
20
|
22
|
-
|
22
|
6
|
-
|
6
|
||
Finance leases and
instalment credit
|
90
|
27
|
117
|
55
|
139
|
194
|
47
|
-
|
47
|
||
Interest accruals
|
32
|
-
|
32
|
36
|
-
|
36
|
90
|
6
|
96
|
||
17,318
|
3,579
|
20,897
|
16,959
|
4,344
|
21,303
|
17,542
|
4,489
|
22,031
|
30 September 2011
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
YTD
Impairment
charge
£m
|
YTD
Amounts
written-off
£m
|
Group
|
||||||||
Central and local government
|
9,604
|
76
|
-
|
0.8
|
-
|
-
|
-
|
-
|
Finance - banks
|
52,727
|
149
|
126
|
0.3
|
85
|
0.2
|
-
|
-
|
- other
|
52,978
|
979
|
670
|
1.8
|
68
|
1.3
|
4
|
62
|
Residential mortgages
|
149,260
|
5,313
|
1,420
|
3.6
|
27
|
1.0
|
949
|
392
|
Personal lending
|
34,962
|
3,256
|
2,622
|
9.3
|
81
|
7.5
|
535
|
806
|
Property
|
84,700
|
22,354
|
8,831
|
26.4
|
40
|
10.4
|
2,936
|
731
|
Construction
|
11,054
|
1,753
|
740
|
15.9
|
42
|
6.7
|
32
|
168
|
Manufacturing
|
30,049
|
1,106
|
489
|
3.7
|
44
|
1.6
|
105
|
158
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
24,634
|
1,094
|
555
|
4.4
|
51
|
2.3
|
135
|
93
|
- transport and storage
|
22,245
|
544
|
141
|
2.4
|
26
|
0.6
|
53
|
35
|
- health, education and
recreation
|
17,739
|
1,197
|
401
|
6.7
|
34
|
2.3
|
176
|
72
|
- hotels and restaurants
|
9,199
|
1,574
|
701
|
17.1
|
45
|
7.6
|
266
|
54
|
- utilities
|
9,937
|
80
|
22
|
0.8
|
28
|
0.2
|
1
|
2
|
- other
|
29,223
|
2,239
|
1,162
|
7.7
|
52
|
4.0
|
690
|
311
|
Agriculture, forestry and fishing
|
3,902
|
151
|
59
|
3.9
|
39
|
1.5
|
(21)
|
11
|
Finance leases and instalment
credit
|
15,871
|
861
|
517
|
5.4
|
60
|
3.3
|
81
|
125
|
Interest accruals
|
813
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
2,267
|
-
|
-
|
-
|
(355)
|
-
|
558,897
|
42,726
|
20,723
|
7.6
|
49
|
3.7
|
5,587
|
3,020
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
105,537
|
2,292
|
424
|
2.2
|
18
|
0.4
|
152
|
14
|
- personal lending
|
22,225
|
2,913
|
2,368
|
13.1
|
81
|
10.7
|
510
|
666
|
- property
|
62,059
|
8,373
|
2,799
|
13.5
|
33
|
4.5
|
1,063
|
421
|
- other
|
177,452
|
5,343
|
3,387
|
3.0
|
63
|
1.9
|
436
|
650
|
Europe
|
||||||||
- residential mortgages
|
19,699
|
2,248
|
722
|
11.4
|
32
|
3.7
|
445
|
7
|
- personal lending
|
2,652
|
210
|
178
|
7.9
|
85
|
6.7
|
(68)
|
20
|
- property
|
17,614
|
13,165
|
5,753
|
74.7
|
44
|
32.7
|
1,809
|
189
|
- other
|
51,977
|
5,188
|
3,146
|
10.0
|
61
|
6.1
|
938
|
195
|
US
|
||||||||
- residential mortgages
|
23,325
|
749
|
265
|
3.2
|
35
|
1.1
|
352
|
371
|
- personal lending
|
8,529
|
131
|
75
|
1.5
|
57
|
0.9
|
93
|
116
|
- property
|
3,887
|
377
|
119
|
9.7
|
32
|
3.1
|
(10)
|
87
|
- other
|
38,275
|
633
|
946
|
1.7
|
149
|
2.5
|
(175)
|
111
|
RoW
|
||||||||
- residential mortgages
|
699
|
24
|
9
|
3.4
|
38
|
1.3
|
-
|
-
|
- personal lending
|
1,556
|
2
|
1
|
0.1
|
50
|
0.1
|
-
|
4
|
- property
|
1,140
|
439
|
160
|
38.5
|
36
|
14.0
|
74
|
34
|
- other
|
22,271
|
639
|
371
|
2.9
|
58
|
1.7
|
(32)
|
135
|
558,897
|
42,726
|
20,723
|
7.6
|
49
|
3.7
|
5,587
|
3,020
|
30 June 2011
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
H1
Impairment
charge
£m
|
H1
Amounts
written-off
£m
|
Group
|
||||||||
Central and local government
|
8,081
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Finance - banks
|
53,264
|
155
|
133
|
0.3
|
86
|
0.2
|
-
|
-
|
- other
|
52,583
|
1,088
|
677
|
2.1
|
62
|
1.3
|
15
|
52
|
Residential mortgages
|
149,909
|
5,127
|
1,284
|
3.4
|
25
|
0.9
|
670
|
274
|
Personal lending
|
35,453
|
3,279
|
2,628
|
9.2
|
80
|
7.4
|
303
|
573
|
Property
|
87,401
|
21,953
|
8,911
|
25.1
|
41
|
10.2
|
2,395
|
415
|
Construction
|
11,595
|
1,757
|
694
|
15.2
|
39
|
6.0
|
(73)
|
118
|
Manufacturing
|
30,361
|
1,274
|
562
|
4.2
|
44
|
1.9
|
85
|
30
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
24,721
|
1,074
|
536
|
4.3
|
50
|
2.2
|
80
|
66
|
- transport and storage
|
21,692
|
527
|
148
|
2.4
|
28
|
0.7
|
49
|
22
|
- health, education and
recreation
|
18,254
|
1,202
|
413
|
6.6
|
34
|
2.3
|
146
|
37
|
- hotels and restaurants
|
9,480
|
1,611
|
663
|
17.0
|
41
|
7.0
|
195
|
43
|
- utilities
|
9,497
|
89
|
25
|
0.9
|
28
|
0.3
|
1
|
-
|
- other
|
30,094
|
2,173
|
1,138
|
7.2
|
52
|
3.8
|
523
|
205
|
Agriculture, forestry and fishing
|
3,914
|
152
|
62
|
3.9
|
41
|
1.6
|
(27)
|
3
|
Finance leases and instalment
credit
|
16,273
|
889
|
531
|
5.5
|
60
|
3.3
|
68
|
92
|
Interest accruals
|
891
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
2,354
|
-
|
-
|
-
|
(295)
|
-
|
563,463
|
42,350
|
20,759
|
7.5
|
49
|
3.7
|
4,135
|
1,930
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
105,259
|
2,222
|
407
|
2.1
|
18
|
0.4
|
124
|
12
|
- personal lending
|
22,563
|
2,927
|
2,395
|
13.0
|
82
|
10.6
|
336
|
461
|
- property
|
63,766
|
8,227
|
2,847
|
12.9
|
35
|
4.5
|
830
|
162
|
- other
|
178,726
|
5,735
|
3,424
|
3.2
|
60
|
1.9
|
239
|
439
|
Europe
|
||||||||
- residential mortgages
|
20,864
|
2,140
|
654
|
10.3
|
31
|
3.1
|
337
|
2
|
- personal lending
|
2,806
|
216
|
178
|
7.7
|
82
|
6.3
|
(80)
|
27
|
- property
|
18,273
|
13,018
|
5,826
|
71.2
|
45
|
31.9
|
1,570
|
170
|
- other
|
50,711
|
5,004
|
3,106
|
9.9
|
62
|
6.1
|
637
|
48
|
US
|
||||||||
- residential mortgages
|
23,113
|
740
|
214
|
3.2
|
29
|
0.9
|
209
|
260
|
- personal lending
|
8,614
|
134
|
53
|
1.6
|
40
|
0.6
|
47
|
82
|
- property
|
3,854
|
360
|
97
|
9.3
|
27
|
2.5
|
(46)
|
63
|
- other
|
36,908
|
610
|
1,053
|
1.7
|
173
|
2.9
|
(82)
|
40
|
RoW
|
||||||||
- residential mortgages
|
673
|
25
|
9
|
3.7
|
36
|
1.3
|
-
|
-
|
- personal lending
|
1,470
|
2
|
2
|
0.1
|
100
|
0.1
|
-
|
3
|
- property
|
1,508
|
348
|
141
|
23.1
|
41
|
9.4
|
41
|
20
|
- other
|
24,355
|
642
|
353
|
2.6
|
55
|
1.4
|
(27)
|
141
|
563,463
|
42,350
|
20,759
|
7.5
|
49
|
3.7
|
4,135
|
1,930
|
31 December 2010
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
FY
Impairment
charge
£m
|
FY
Amounts
written-off
£m
|
Group
|
||||||||
Central and local government
|
8,452
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Finance - banks
|
58,036
|
145
|
127
|
0.2
|
88
|
0.2
|
(13)
|
12
|
- other
|
54,561
|
1,129
|
595
|
2.1
|
53
|
1.1
|
198
|
141
|
Residential mortgages
|
146,501
|
4,276
|
877
|
2.9
|
21
|
0.6
|
1,014
|
669
|
Personal lending
|
37,472
|
3,544
|
2,894
|
9.5
|
82
|
7.7
|
1,370
|
1,577
|
Property
|
90,106
|
19,584
|
6,736
|
21.7
|
34
|
7.5
|
4,682
|
1,009
|
Construction
|
12,032
|
2,464
|
875
|
20.5
|
36
|
7.3
|
530
|
146
|
Manufacturing
|
32,317
|
1,199
|
503
|
3.7
|
42
|
1.6
|
(92)
|
1,547
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
25,165
|
1,157
|
572
|
4.6
|
49
|
2.3
|
334
|
161
|
- transport and storage
|
24,141
|
248
|
118
|
1.0
|
48
|
0.5
|
87
|
39
|
- health, education and
recreation
|
19,321
|
1,055
|
319
|
5.5
|
30
|
1.7
|
159
|
199
|
- hotels and restaurants
|
9,681
|
1,269
|
504
|
13.1
|
40
|
5.2
|
321
|
106
|
- utilities
|
9,208
|
91
|
23
|
1.0
|
25
|
0.2
|
14
|
7
|
- other
|
29,994
|
1,438
|
749
|
4.8
|
52
|
2.5
|
378
|
310
|
Agriculture, forestry and fishing
|
3,893
|
152
|
86
|
3.9
|
57
|
2.2
|
31
|
6
|
Finance leases and instalment
credit
|
16,850
|
847
|
554
|
5.0
|
65
|
3.3
|
252
|
113
|
Interest accruals
|
1,109
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
2,650
|
-
|
-
|
-
|
(121)
|
-
|
578,839
|
38,598
|
18,182
|
6.7
|
47
|
3.1
|
9,144
|
6,042
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
101,593
|
2,062
|
314
|
2.0
|
15
|
0.3
|
169
|
17
|
- personal lending
|
23,620
|
3,083
|
2,518
|
13.1
|
82
|
10.7
|
1,046
|
1,153
|
- property
|
65,462
|
7,986
|
2,219
|
12.2
|
28
|
3.4
|
1,546
|
397
|
- other
|
191,934
|
5,652
|
3,580
|
2.9
|
63
|
1.9
|
1,197
|
704
|
Europe
|
||||||||
- residential mortgages
|
20,094
|
1,551
|
301
|
7.7
|
19
|
1.5
|
221
|
6
|
- personal lending
|
2,870
|
401
|
316
|
14.0
|
79
|
11.0
|
66
|
24
|
- property
|
17,775
|
10,534
|
4,199
|
59.3
|
40
|
23.6
|
2,828
|
210
|
- other
|
53,380
|
3,950
|
2,454
|
7.4
|
62
|
4.6
|
763
|
1,423
|
US
|
||||||||
- residential mortgages
|
24,201
|
640
|
253
|
2.6
|
40
|
1.0
|
615
|
645
|
- personal lending
|
9,520
|
55
|
55
|
0.6
|
100
|
0.6
|
160
|
271
|
- property
|
4,929
|
765
|
202
|
15.5
|
26
|
4.1
|
321
|
220
|
- other
|
36,780
|
870
|
1,133
|
2.4
|
130
|
3.1
|
(76)
|
524
|
RoW
|
||||||||
- residential mortgages
|
613
|
23
|
9
|
3.8
|
39
|
1.5
|
9
|
1
|
- personal lending
|
1,462
|
5
|
5
|
0.3
|
100
|
0.3
|
98
|
129
|
- property
|
1,940
|
299
|
116
|
15.4
|
39
|
6.0
|
(13)
|
182
|
- other
|
22,666
|
722
|
508
|
3.2
|
70
|
2.2
|
194
|
136
|
578,839
|
38,598
|
18,182
|
6.7
|
47
|
3.1
|
9,144
|
6,042
|
30 September 2011
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
YTD
Impairment
charge
£m
|
YTD
Amounts
written-off
£m
|
Core
|
||||||||
Central and local government
|
8,097
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Finance - banks
|
52,018
|
138
|
125
|
0.3
|
91
|
0.2
|
-
|
-
|
- other
|
48,094
|
715
|
518
|
1.5
|
72
|
1.1
|
130
|
22
|
Residential mortgages
|
143,941
|
4,835
|
1,139
|
3.4
|
24
|
0.8
|
641
|
169
|
Personal lending
|
32,152
|
2,957
|
2,359
|
9.2
|
80
|
7.3
|
514
|
718
|
Property
|
44,072
|
4,314
|
1,035
|
9.8
|
24
|
2.3
|
293
|
122
|
Construction
|
7,992
|
741
|
259
|
9.3
|
35
|
3.2
|
136
|
122
|
Manufacturing
|
24,816
|
447
|
238
|
1.8
|
53
|
1.0
|
48
|
89
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
22,207
|
685
|
328
|
3.1
|
48
|
1.5
|
126
|
68
|
- transport and storage
|
16,236
|
277
|
49
|
1.7
|
18
|
0.3
|
29
|
23
|
- health, education and
recreation
|
16,224
|
633
|
188
|
3.9
|
30
|
1.2
|
89
|
39
|
- hotels and restaurants
|
7,841
|
982
|
359
|
12.5
|
37
|
4.6
|
150
|
29
|
- utilities
|
8,212
|
18
|
1
|
0.2
|
6
|
-
|
(1)
|
-
|
- other
|
24,744
|
1,126
|
614
|
4.6
|
55
|
2.5
|
490
|
154
|
Agriculture, forestry and fishing
|
3,767
|
93
|
31
|
2.5
|
33
|
0.8
|
(22)
|
4
|
Finance leases and instalment
credit
|
8,404
|
184
|
114
|
2.2
|
62
|
1.4
|
21
|
52
|
Interest accruals
|
661
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
1,516
|
-
|
-
|
-
|
(165)
|
-
|
469,478
|
18,145
|
8,873
|
3.9
|
49
|
1.9
|
2,479
|
1,611
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
104,040
|
2,236
|
413
|
2.1
|
18
|
0.4
|
146
|
13
|
- personal lending
|
21,930
|
2,716
|
2,185
|
12.4
|
80
|
10.0
|
498
|
658
|
- property
|
36,106
|
2,950
|
636
|
8.2
|
22
|
1.8
|
167
|
81
|
- other
|
153,683
|
2,968
|
1,811
|
1.9
|
61
|
1.2
|
379
|
421
|
Europe
|
||||||||
- residential mortgages
|
19,109
|
2,074
|
588
|
10.9
|
28
|
3.1
|
331
|
3
|
- personal lending
|
2,126
|
143
|
124
|
6.7
|
87
|
5.8
|
(15)
|
14
|
- property
|
5,359
|
1,193
|
320
|
22.3
|
27
|
6.0
|
89
|
1
|
- other
|
40,020
|
2,566
|
1,783
|
6.4
|
69
|
4.5
|
714
|
126
|
US
|
||||||||
- residential mortgages
|
20,285
|
502
|
129
|
2.5
|
26
|
0.6
|
164
|
153
|
- personal lending
|
6,543
|
96
|
49
|
1.5
|
51
|
0.7
|
31
|
42
|
- property
|
2,338
|
108
|
30
|
4.6
|
28
|
1.3
|
13
|
30
|
- other
|
36,016
|
329
|
583
|
0.9
|
177
|
1.6
|
(20)
|
52
|
RoW
|
||||||||
- residential mortgages
|
507
|
23
|
9
|
4.5
|
39
|
1.8
|
-
|
-
|
- personal lending
|
1,553
|
2
|
1
|
0.1
|
50
|
0.1
|
-
|
4
|
- property
|
269
|
63
|
49
|
23.4
|
78
|
18.2
|
24
|
10
|
- other
|
19,594
|
176
|
163
|
0.9
|
93
|
0.8
|
(42)
|
3
|
469,478
|
18,145
|
8,873
|
3.9
|
49
|
1.9
|
2,479
|
1,611
|
30 June 2011
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
H1
Impairment
charge
£m
|
H1
Amounts
written-off
£m
|
Core
|
||||||||
Central and local government
|
6,574
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Finance - banks
|
52,619
|
145
|
132
|
0.3
|
91
|
0.3
|
-
|
-
|
- other
|
47,545
|
777
|
531
|
1.6
|
68
|
1.1
|
130
|
18
|
Residential mortgages
|
144,400
|
4,629
|
1,000
|
3.2
|
22
|
0.7
|
422
|
118
|
Personal lending
|
32,224
|
2,968
|
2,380
|
9.2
|
80
|
7.4
|
320
|
502
|
Property
|
44,539
|
3,749
|
943
|
8.4
|
25
|
2.1
|
124
|
59
|
Construction
|
8,525
|
812
|
271
|
9.5
|
33
|
3.2
|
100
|
84
|
Manufacturing
|
24,068
|
546
|
259
|
2.3
|
47
|
1.1
|
21
|
22
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
22,123
|
667
|
315
|
3.0
|
47
|
1.4
|
92
|
48
|
- transport and storage
|
15,243
|
247
|
45
|
1.6
|
18
|
0.3
|
23
|
19
|
- health, education and
recreation
|
16,707
|
576
|
177
|
3.4
|
31
|
1.1
|
53
|
14
|
- hotels and restaurants
|
8,028
|
976
|
345
|
12.2
|
35
|
4.3
|
112
|
19
|
- utilities
|
7,487
|
20
|
-
|
0.3
|
-
|
-
|
(1)
|
-
|
- other
|
25,128
|
1,070
|
638
|
4.3
|
60
|
2.5
|
407
|
72
|
Agriculture, forestry and fishing
|
3,791
|
81
|
24
|
2.1
|
30
|
0.6
|
(29)
|
3
|
Finance leases and instalment
credit
|
8,353
|
194
|
124
|
2.3
|
64
|
1.5
|
20
|
40
|
Interest accruals
|
715
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
1,568
|
-
|
-
|
-
|
(132)
|
-
|
468,069
|
17,457
|
8,752
|
3.7
|
50
|
1.9
|
1,662
|
1,018
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
103,689
|
2,168
|
397
|
2.1
|
18
|
0.4
|
119
|
11
|
- personal lending
|
22,205
|
2,723
|
2,210
|
12.3
|
81
|
10.0
|
326
|
458
|
- property
|
36,584
|
2,747
|
586
|
7.5
|
21
|
1.6
|
77
|
42
|
- other
|
153,718
|
3,078
|
1,814
|
2.0
|
59
|
1.2
|
231
|
293
|
Europe
|
||||||||
- residential mortgages
|
20,224
|
1,956
|
514
|
9.7
|
26
|
2.5
|
224
|
2
|
- personal lending
|
2,234
|
146
|
125
|
6.5
|
86
|
5.6
|
(23)
|
12
|
- property
|
5,483
|
826
|
281
|
15.1
|
34
|
5.1
|
37
|
-
|
- other
|
37,702
|
2,576
|
1,829
|
6.8
|
71
|
4.9
|
568
|
15
|
US
|
||||||||
- residential mortgages
|
20,020
|
481
|
80
|
2.4
|
17
|
0.4
|
79
|
105
|
- personal lending
|
6,315
|
97
|
43
|
1.5
|
44
|
0.7
|
17
|
29
|
- property
|
2,228
|
127
|
38
|
5.7
|
30
|
1.7
|
10
|
17
|
- other
|
34,157
|
304
|
638
|
0.9
|
210
|
1.9
|
29
|
28
|
RoW
|
||||||||
- residential mortgages
|
467
|
24
|
9
|
5.1
|
38
|
1.9
|
-
|
-
|
- personal lending
|
1,470
|
2
|
2
|
0.1
|
100
|
0.1
|
-
|
3
|
- property
|
244
|
49
|
38
|
20.1
|
78
|
15.6
|
-
|
-
|
- other
|
21,329
|
153
|
148
|
0.7
|
97
|
0.7
|
(32)
|
3
|
468,069
|
17,457
|
8,752
|
3.7
|
50
|
1.9
|
1,662
|
1,018
|
31 December 2010
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
FY
Impairment
charge
£m
|
FY
Amounts
written-off
£m
|
Core
|
||||||||
Central and local government
|
6,781
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Finance - banks
|
57,033
|
144
|
126
|
0.3
|
88
|
0.2
|
(5)
|
1
|
- other
|
46,910
|
567
|
402
|
1.2
|
71
|
0.9
|
191
|
53
|
Residential mortgages
|
140,359
|
3,999
|
693
|
2.8
|
17
|
0.5
|
578
|
243
|
Personal lending
|
33,581
|
3,131
|
2,545
|
9.3
|
81
|
7.6
|
1,157
|
1,271
|
Property
|
42,455
|
3,287
|
818
|
7.7
|
25
|
1.9
|
739
|
98
|
Construction
|
8,680
|
610
|
222
|
7.0
|
36
|
2.6
|
189
|
38
|
Manufacturing
|
25,797
|
555
|
266
|
2.2
|
48
|
1.0
|
119
|
124
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
21,974
|
611
|
259
|
2.8
|
42
|
1.2
|
199
|
103
|
- transport and storage
|
15,946
|
112
|
40
|
0.7
|
36
|
0.3
|
40
|
35
|
- health, education and
recreation
|
17,456
|
507
|
134
|
2.9
|
26
|
0.8
|
145
|
64
|
- hotels and restaurants
|
8,189
|
741
|
236
|
9.0
|
32
|
2.9
|
165
|
49
|
- utilities
|
7,098
|
22
|
3
|
0.3
|
14
|
-
|
1
|
-
|
- other
|
24,464
|
583
|
276
|
2.4
|
47
|
1.1
|
137
|
98
|
Agriculture, forestry and fishing
|
3,758
|
94
|
57
|
2.5
|
61
|
1.5
|
24
|
5
|
Finance leases and instalment
credit
|
8,321
|
244
|
140
|
2.9
|
57
|
1.7
|
63
|
42
|
Interest accruals
|
831
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
1,649
|
-
|
-
|
-
|
(5)
|
-
|
469,633
|
15,207
|
7,866
|
3.2
|
52
|
1.7
|
3,737
|
2,224
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
99,928
|
2,010
|
307
|
2.0
|
15
|
0.3
|
164
|
16
|
- personal lending
|
23,035
|
2,888
|
2,341
|
12.5
|
81
|
10.2
|
1,033
|
1,142
|
- property
|
34,970
|
2,454
|
500
|
7.0
|
20
|
1.4
|
394
|
43
|
- other
|
161,746
|
2,657
|
1,743
|
1.6
|
66
|
1.1
|
689
|
318
|
Europe
|
||||||||
- residential mortgages
|
19,473
|
1,506
|
280
|
7.7
|
19
|
1.4
|
184
|
6
|
- personal lending
|
2,270
|
203
|
164
|
8.9
|
81
|
7.2
|
43
|
19
|
- property
|
5,139
|
631
|
240
|
12.3
|
38
|
4.7
|
241
|
1
|
- other
|
38,992
|
1,565
|
1,343
|
4.0
|
86
|
3.4
|
468
|
85
|
US
|
||||||||
- residential mortgages
|
20,548
|
460
|
97
|
2.2
|
21
|
0.5
|
225
|
221
|
- personal lending
|
6,816
|
35
|
35
|
0.5
|
100
|
0.5
|
81
|
110
|
- property
|
1,611
|
144
|
43
|
8.9
|
30
|
2.7
|
84
|
54
|
- other
|
33,110
|
388
|
649
|
1.2
|
167
|
2.0
|
35
|
171
|
RoW
|
||||||||
- residential mortgages
|
410
|
23
|
9
|
5.6
|
39
|
2.2
|
5
|
-
|
- personal lending
|
1,460
|
5
|
5
|
0.3
|
100
|
0.3
|
-
|
-
|
- property
|
735
|
58
|
35
|
7.9
|
60
|
4.8
|
20
|
-
|
- other
|
19,390
|
180
|
75
|
0.9
|
42
|
0.4
|
71
|
38
|
469,633
|
15,207
|
7,866
|
3.2
|
52
|
1.7
|
3,737
|
2,224
|
30 September 2011
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
YTD
Impairment
charge
£m
|
YTD
Amounts
written-off
£m
|
Non-Core
|
||||||||
Central and local government
|
1,507
|
76
|
-
|
5.0
|
-
|
-
|
-
|
-
|
Finance - banks
|
709
|
11
|
1
|
1.6
|
9
|
0.1
|
-
|
-
|
- other
|
4,884
|
264
|
152
|
5.4
|
58
|
3.1
|
(126)
|
40
|
Residential mortgages
|
5,319
|
478
|
281
|
9.0
|
59
|
5.3
|
308
|
223
|
Personal lending
|
2,810
|
299
|
263
|
10.6
|
88
|
9.4
|
21
|
88
|
Property
|
40,628
|
18,040
|
7,796
|
44.4
|
43
|
19.2
|
2,643
|
609
|
Construction
|
3,062
|
1,012
|
481
|
33.1
|
48
|
15.7
|
(104)
|
46
|
Manufacturing
|
5,233
|
659
|
251
|
12.6
|
38
|
4.8
|
57
|
69
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
2,427
|
409
|
227
|
16.9
|
56
|
9.4
|
9
|
25
|
- transport and storage
|
6,009
|
267
|
92
|
4.4
|
34
|
1.5
|
24
|
12
|
- health, education and
recreation
|
1,515
|
564
|
213
|
37.2
|
38
|
14.1
|
87
|
33
|
- hotels and restaurants
|
1,358
|
592
|
342
|
43.6
|
58
|
25.2
|
116
|
25
|
- utilities
|
1,725
|
62
|
21
|
3.6
|
34
|
1.2
|
2
|
2
|
- other
|
4,479
|
1,113
|
548
|
24.8
|
49
|
12.2
|
200
|
157
|
Agriculture, forestry and fishing
|
135
|
58
|
28
|
43.0
|
48
|
20.7
|
1
|
7
|
Finance leases and instalment
credit
|
7,467
|
677
|
403
|
9.1
|
60
|
5.4
|
60
|
73
|
Interest accruals
|
152
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
751
|
-
|
-
|
-
|
(190)
|
-
|
89,419
|
24,581
|
11,850
|
27.5
|
48
|
13.3
|
3,108
|
1,409
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
1,497
|
56
|
11
|
3.7
|
20
|
0.7
|
6
|
1
|
- personal lending
|
295
|
197
|
183
|
66.8
|
93
|
62.0
|
12
|
8
|
- property
|
25,953
|
5,423
|
2,163
|
20.9
|
40
|
8.3
|
896
|
340
|
- other
|
23,769
|
2,375
|
1,576
|
10.0
|
66
|
6.6
|
57
|
229
|
Europe
|
||||||||
- residential mortgages
|
590
|
174
|
134
|
29.5
|
77
|
22.7
|
114
|
4
|
- personal lending
|
526
|
67
|
54
|
12.7
|
81
|
10.3
|
(53)
|
6
|
- property
|
12,255
|
11,972
|
5,433
|
97.7
|
45
|
44.3
|
1,720
|
188
|
- other
|
11,957
|
2,622
|
1,363
|
21.9
|
52
|
11.4
|
224
|
69
|
US
|
||||||||
- residential mortgages
|
3,040
|
247
|
136
|
8.1
|
55
|
4.5
|
188
|
218
|
- personal lending
|
1,986
|
35
|
26
|
1.8
|
74
|
1.3
|
62
|
74
|
- property
|
1,549
|
269
|
89
|
17.4
|
33
|
5.7
|
(23)
|
57
|
- other
|
2,259
|
304
|
363
|
13.5
|
119
|
16.1
|
(155)
|
59
|
RoW
|
||||||||
- residential mortgages
|
192
|
1
|
-
|
0.5
|
-
|
-
|
-
|
-
|
- personal lending
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
- property
|
871
|
376
|
111
|
43.2
|
30
|
12.7
|
50
|
24
|
- other
|
2,677
|
463
|
208
|
17.3
|
45
|
7.8
|
10
|
132
|
89,419
|
24,581
|
11,850
|
27.5
|
48
|
13.3
|
3,108
|
1,409
|
30 June 2011
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
H1
Impairment
charge
£m
|
H1
Amounts
written-off
£m
|
Non-Core
|
||||||||
Central and local government
|
1,507
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Finance - banks
|
645
|
10
|
1
|
1.6
|
10
|
0.2
|
-
|
-
|
- other
|
5,038
|
311
|
146
|
6.2
|
47
|
2.9
|
(115)
|
34
|
Residential mortgages
|
5,509
|
498
|
284
|
9.0
|
57
|
5.2
|
248
|
156
|
Personal lending
|
3,229
|
311
|
248
|
9.6
|
80
|
7.7
|
(17)
|
71
|
Property
|
42,862
|
18,204
|
7,968
|
42.5
|
44
|
18.6
|
2,271
|
356
|
Construction
|
3,070
|
945
|
423
|
30.8
|
45
|
13.8
|
(173)
|
34
|
Manufacturing
|
6,293
|
728
|
303
|
11.6
|
42
|
4.8
|
64
|
8
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
2,598
|
407
|
221
|
15.7
|
54
|
8.5
|
(12)
|
18
|
- transport and storage
|
6,449
|
280
|
103
|
4.3
|
37
|
1.6
|
26
|
3
|
- health, education and
recreation
|
1,547
|
626
|
236
|
40.5
|
38
|
15.3
|
93
|
23
|
- hotels and restaurants
|
1,452
|
635
|
318
|
43.7
|
50
|
21.9
|
83
|
24
|
- utilities
|
2,010
|
69
|
25
|
3.4
|
36
|
1.2
|
2
|
-
|
- other
|
4,966
|
1,103
|
500
|
22.2
|
45
|
10.1
|
116
|
133
|
Agriculture, forestry and fishing
|
123
|
71
|
38
|
57.7
|
54
|
30.9
|
2
|
-
|
Finance leases and instalment
credit
|
7,920
|
695
|
407
|
8.8
|
59
|
5.1
|
48
|
52
|
Interest accruals
|
176
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
786
|
-
|
-
|
-
|
(163)
|
-
|
95,394
|
24,893
|
12,007
|
26.1
|
48
|
12.6
|
2,473
|
912
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
1,570
|
54
|
10
|
3.4
|
19
|
0.6
|
5
|
1
|
- personal lending
|
358
|
204
|
185
|
57.0
|
91
|
51.7
|
10
|
3
|
- property
|
27,182
|
5,480
|
2,261
|
20.2
|
41
|
8.3
|
753
|
120
|
- other
|
25,008
|
2,657
|
1,610
|
10.6
|
61
|
6.4
|
8
|
146
|
Europe
|
||||||||
- residential mortgages
|
640
|
184
|
140
|
28.8
|
76
|
21.9
|
113
|
-
|
- personal lending
|
572
|
70
|
53
|
12.2
|
76
|
9.3
|
(57)
|
15
|
- property
|
12,790
|
12,192
|
5,545
|
95.3
|
45
|
43.4
|
1,533
|
170
|
- other
|
13,009
|
2,428
|
1,277
|
18.7
|
53
|
9.8
|
69
|
33
|
US
|
||||||||
- residential mortgages
|
3,093
|
259
|
134
|
8.4
|
52
|
4.3
|
130
|
155
|
- personal lending
|
2,299
|
37
|
10
|
1.6
|
27
|
0.4
|
30
|
53
|
- property
|
1,626
|
233
|
59
|
14.3
|
25
|
3.6
|
(56)
|
46
|
- other
|
2,751
|
306
|
415
|
11.1
|
136
|
15.1
|
(111)
|
12
|
RoW
|
||||||||
- residential mortgages
|
206
|
1
|
-
|
0.5
|
-
|
-
|
-
|
-
|
- personal lending
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
- property
|
1,264
|
299
|
103
|
23.7
|
34
|
8.1
|
41
|
20
|
- other
|
3,026
|
489
|
205
|
16.2
|
42
|
6.8
|
5
|
138
|
95,394
|
24,893
|
12,007
|
26.1
|
48
|
12.6
|
2,473
|
912
|
31 December 2010
|
Gross
loans
£m
|
REIL
£m
|
Provisions
£m
|
REIL
as a %
of gross
loans
%
|
Provisions
as a %
of REIL
%
|
Provisions
as a %
of gross
loans
%
|
FY
Impairment
charge
£m
|
FY
Amounts
written-off
£m
|
Non-Core
|
||||||||
Central and local government
|
1,671
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Finance - banks
|
1,003
|
1
|
1
|
0.1
|
100
|
0.1
|
(8)
|
11
|
- other
|
7,651
|
562
|
193
|
7.3
|
34
|
2.5
|
7
|
88
|
Residential mortgages
|
6,142
|
277
|
184
|
4.5
|
66
|
3.0
|
436
|
426
|
Personal lending
|
3,891
|
413
|
349
|
10.6
|
85
|
9.0
|
213
|
306
|
Property
|
47,651
|
16,297
|
5,918
|
34.2
|
36
|
12.4
|
3,943
|
911
|
Construction
|
3,352
|
1,854
|
653
|
55.3
|
35
|
19.5
|
341
|
108
|
Manufacturing
|
6,520
|
644
|
237
|
9.9
|
37
|
3.6
|
(211)
|
1,423
|
Service industries and
business activities
|
||||||||
- retail, wholesale and repairs
|
3,191
|
546
|
313
|
17.1
|
57
|
9.8
|
135
|
58
|
- transport and storage
|
8,195
|
136
|
78
|
1.7
|
57
|
1.0
|
47
|
4
|
- health, education and
recreation
|
1,865
|
548
|
185
|
29.4
|
34
|
9.9
|
14
|
135
|
- hotels and restaurants
|
1,492
|
528
|
268
|
35.4
|
51
|
18.0
|
156
|
57
|
- utilities
|
2,110
|
69
|
20
|
3.3
|
29
|
0.9
|
13
|
7
|
- other
|
5,530
|
855
|
473
|
15.5
|
55
|
8.6
|
241
|
212
|
Agriculture, forestry and fishing
|
135
|
58
|
29
|
43.0
|
50
|
21.5
|
7
|
1
|
Finance leases and instalment
credit
|
8,529
|
603
|
414
|
7.1
|
69
|
4.9
|
189
|
71
|
Interest accruals
|
278
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Latent
|
-
|
-
|
1,001
|
-
|
-
|
-
|
(116)
|
-
|
109,206
|
23,391
|
10,316
|
21.4
|
44
|
9.4
|
5,407
|
3,818
|
|
of which:
|
||||||||
UK
|
||||||||
- residential mortgages
|
1,665
|
52
|
7
|
3.1
|
13
|
0.4
|
5
|
1
|
- personal lending
|
585
|
195
|
177
|
33.3
|
91
|
30.3
|
13
|
11
|
- property
|
30,492
|
5,532
|
1,719
|
18.1
|
31
|
5.6
|
1,152
|
354
|
- other
|
30,188
|
2,995
|
1,837
|
9.9
|
61
|
6.1
|
508
|
386
|
Europe
|
||||||||
- residential mortgages
|
621
|
45
|
21
|
7.2
|
47
|
3.4
|
37
|
-
|
- personal lending
|
600
|
198
|
152
|
33.0
|
77
|
25.3
|
23
|
5
|
- property
|
12,636
|
9,903
|
3,959
|
78.4
|
40
|
31.3
|
2,587
|
209
|
- other
|
14,388
|
2,385
|
1,111
|
16.6
|
47
|
7.7
|
295
|
1,338
|
US
|
||||||||
- residential mortgages
|
3,653
|
180
|
156
|
4.9
|
87
|
4.3
|
390
|
424
|
- personal lending
|
2,704
|
20
|
20
|
0.7
|
100
|
0.7
|
79
|
161
|
- property
|
3,318
|
621
|
159
|
18.7
|
26
|
4.8
|
237
|
166
|
- other
|
3,670
|
482
|
484
|
13.1
|
100
|
13.2
|
(111)
|
353
|
RoW
|
||||||||
- residential mortgages
|
203
|
-
|
-
|
-
|
-
|
-
|
4
|
1
|
- personal lending
|
2
|
-
|
-
|
-
|
-
|
-
|
98
|
129
|
- property
|
1,205
|
241
|
81
|
20.0
|
34
|
6.7
|
(33)
|
182
|
- other
|
3,276
|
542
|
433
|
16.5
|
80
|
13.2
|
123
|
98
|
109,206
|
23,391
|
10,316
|
21.4
|
44
|
9.4
|
5,407
|
3,818
|
Gross
loans
|
REIL
|
Provisions
|
REIL
as a %
of gross
loans
|
Provisions
as a %
of REIL
|
YTD
Impairment
charge
|
YTD
Amounts
written-off
|
|
30 September 2011
|
£m
|
£m
|
£m
|
%
|
%
|
£m
|
£m
|
UK Retail
|
110,520
|
4,651
|
2,661
|
4.2
|
57
|
597
|
658
|
UK Corporate
|
110,047
|
4,904
|
1,961
|
4.5
|
40
|
549
|
498
|
Wealth
|
19,363
|
198
|
71
|
1.0
|
36
|
13
|
8
|
Global Transaction Services
|
23,252
|
240
|
201
|
1.0
|
84
|
119
|
66
|
Ulster Bank
|
38,337
|
5,556
|
2,567
|
14.5
|
46
|
1,057
|
63
|
US Retail & Commercial
|
49,663
|
955
|
469
|
1.9
|
49
|
193
|
267
|
Retail & Commercial
|
351,182
|
16,504
|
7,930
|
4.7
|
48
|
2,528
|
1,560
|
Global Banking & Markets
|
109,821
|
1,641
|
943
|
1.5
|
57
|
(49)
|
51
|
RBS Insurance and other
|
8,475
|
-
|
-
|
-
|
-
|
-
|
-
|
Core
|
469,478
|
18,145
|
8,873
|
3.9
|
49
|
2,479
|
1,611
|
Non-Core
|
89,419
|
24,581
|
11,850
|
27.5
|
48
|
3,108
|
1,409
|
558,897
|
42,726
|
20,723
|
7.6
|
49
|
5,587
|
3,020
|
|
30 June 2011
|
|||||||
UK Retail
|
110,770
|
4,622
|
2,672
|
4.2
|
58
|
402
|
457
|
UK Corporate
|
110,893
|
4,761
|
1,902
|
4.3
|
40
|
322
|
332
|
Wealth
|
19,626
|
185
|
69
|
0.9
|
37
|
8
|
6
|
Global Transaction Services
|
23,074
|
309
|
216
|
1.3
|
70
|
74
|
11
|
Ulster Bank
|
39,450
|
5,116
|
2,401
|
13.0
|
47
|
730
|
21
|
US Retail & Commercial
|
48,020
|
929
|
484
|
1.9
|
52
|
139
|
170
|
Retail & Commercial
|
351,833
|
15,922
|
7,744
|
4.5
|
49
|
1,675
|
997
|
Global Banking & Markets
|
112,310
|
1,535
|
1,008
|
1.4
|
66
|
(13)
|
21
|
RBS Insurance and other
|
3,926
|
-
|
-
|
-
|
-
|
-
|
-
|
Core
|
468,069
|
17,457
|
8,752
|
3.7
|
50
|
1,662
|
1,018
|
Non-Core
|
95,394
|
24,893
|
12,007
|
26.1
|
48
|
2,473
|
912
|
563,463
|
42,350
|
20,759
|
7.5
|
49
|
4,135
|
1,930
|
|
31 December 2010
|
|||||||
UK Retail
|
108,813
|
4,620
|
2,741
|
4.2
|
59
|
1,160
|
1,135
|
UK Corporate
|
111,744
|
3,967
|
1,732
|
3.6
|
44
|
761
|
349
|
Wealth
|
18,350
|
223
|
66
|
1.2
|
30
|
18
|
9
|
Global Transaction Services
|
17,484
|
146
|
147
|
0.8
|
101
|
8
|
49
|
Ulster Bank
|
39,786
|
3,619
|
1,633
|
9.1
|
45
|
1,161
|
48
|
US Retail & Commercial
|
48,661
|
913
|
505
|
1.9
|
55
|
483
|
547
|
Retail & Commercial
|
344,838
|
13,488
|
6,824
|
3.9
|
51
|
3,591
|
2,137
|
Global Banking & Markets
|
122,054
|
1,719
|
1,042
|
1.4
|
61
|
146
|
87
|
RBS Insurance and other
|
2,741
|
-
|
-
|
-
|
-
|
-
|
-
|
Core
|
469,633
|
15,207
|
7,866
|
3.2
|
52
|
3,737
|
2,224
|
Non-Core
|
109,206
|
23,391
|
10,316
|
21.4
|
44
|
5,407
|
3,818
|
578,839
|
38,598
|
18,182
|
6.7
|
47
|
9,144
|
6,042
|
US
|
UK
|
Other
Europe
|
RoW
|
Total
|
HFT
|
DFV
|
AFS
|
LAR
|
|
30 September 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Gross exposure
|
|||||||||
RMBS: G10 government
|
29,011
|
15
|
6,141
|
1
|
35,168
|
17,622
|
-
|
17,546
|
-
|
RMBS: covered bond
|
136
|
206
|
8,468
|
-
|
8,810
|
-
|
-
|
8,810
|
-
|
RMBS: prime
|
1,464
|
3,267
|
1,848
|
493
|
7,072
|
1,152
|
74
|
5,743
|
103
|
RMBS: non-conforming
|
1,197
|
2,198
|
75
|
-
|
3,470
|
678
|
-
|
1,416
|
1,376
|
RMBS: sub-prime
|
2,015
|
437
|
106
|
4
|
2,562
|
2,355
|
-
|
24
|
183
|
CMBS
|
1,937
|
1,748
|
881
|
30
|
4,596
|
2,295
|
-
|
949
|
1,352
|
CDOs
|
9,427
|
49
|
487
|
-
|
9,963
|
5,882
|
-
|
3,989
|
92
|
CLOs
|
5,314
|
119
|
772
|
-
|
6,205
|
1,050
|
-
|
4,893
|
262
|
Other ABS
|
2,074
|
1,688
|
2,414
|
1,150
|
7,326
|
1,907
|
-
|
3,078
|
2,341
|
52,575
|
9,727
|
21,192
|
1,678
|
85,172
|
32,941
|
74
|
46,448
|
5,709
|
|
Carrying value
|
|||||||||
RMBS: G10 government
|
29,759
|
15
|
5,790
|
1
|
35,565
|
17,948
|
-
|
17,617
|
-
|
RMBS: covered bond
|
139
|
214
|
7,504
|
-
|
7,857
|
-
|
-
|
7,857
|
-
|
RMBS: prime
|
1,207
|
2,755
|
1,493
|
478
|
5,933
|
947
|
1
|
4,891
|
94
|
RMBS: non-conforming
|
773
|
1,914
|
75
|
-
|
2,762
|
366
|
-
|
1,020
|
1,376
|
RMBS: sub-prime
|
928
|
159
|
83
|
4
|
1,174
|
988
|
-
|
11
|
175
|
CMBS
|
1,811
|
1,373
|
621
|
30
|
3,835
|
1,759
|
-
|
838
|
1,238
|
CDOs
|
1,913
|
16
|
298
|
-
|
2,227
|
476
|
-
|
1,662
|
89
|
CLOs
|
4,787
|
78
|
500
|
-
|
5,365
|
647
|
-
|
4,479
|
239
|
Other ABS
|
1,743
|
824
|
2,263
|
1,114
|
5,944
|
992
|
-
|
2,716
|
2,236
|
43,060
|
7,348
|
18,627
|
1,627
|
70,662
|
24,123
|
1
|
41,091
|
5,447
|
|
Net exposure
|
|||||||||
RMBS: G10 government
|
29,759
|
15
|
5,790
|
1
|
35,565
|
17,948
|
-
|
17,617
|
-
|
RMBS: covered bond
|
139
|
214
|
7,504
|
-
|
7,857
|
-
|
-
|
7,857
|
-
|
RMBS: prime
|
1,102
|
2,740
|
1,292
|
454
|
5,588
|
610
|
1
|
4,883
|
94
|
RMBS: non-conforming
|
739
|
1,903
|
75
|
-
|
2,717
|
322
|
-
|
1,019
|
1,376
|
RMBS: sub-prime
|
506
|
159
|
78
|
4
|
747
|
569
|
-
|
3
|
175
|
CMBS
|
950
|
1,373
|
510
|
30
|
2,863
|
802
|
-
|
837
|
1,224
|
CDOs
|
369
|
16
|
298
|
-
|
683
|
225
|
-
|
369
|
89
|
CLOs
|
1,159
|
78
|
493
|
-
|
1,730
|
580
|
-
|
911
|
239
|
Other ABS
|
1,449
|
717
|
2,265
|
959
|
5,390
|
548
|
-
|
2,717
|
2,125
|
36,172
|
7,215
|
18,305
|
1,448
|
63,140
|
21,604
|
1
|
36,213
|
5,322
|
US
|
UK
|
Other
Europe
|
RoW
|
Total
|
HFT
|
DFV
|
AFS
|
LAR
|
|
31 December 2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Gross exposure
|
|||||||||
RMBS: G10 government
|
24,207
|
16
|
6,422
|
-
|
30,645
|
13,840
|
-
|
16,805
|
-
|
RMBS: covered bond
|
138
|
208
|
8,525
|
-
|
8,871
|
-
|
-
|
8,871
|
-
|
RMBS: prime
|
1,784
|
3,385
|
1,118
|
192
|
6,479
|
1,605
|
1
|
4,749
|
124
|
RMBS: non-conforming
|
1,249
|
2,107
|
92
|
-
|
3,448
|
708
|
-
|
1,313
|
1,427
|
RMBS: sub-prime
|
792
|
365
|
139
|
221
|
1,517
|
819
|
-
|
496
|
202
|
CMBS
|
3,086
|
1,451
|
912
|
45
|
5,494
|
2,646
|
120
|
1,409
|
1,319
|
CDOs
|
12,156
|
128
|
453
|
-
|
12,737
|
7,951
|
-
|
4,687
|
99
|
CLOs
|
6,038
|
134
|
879
|
9
|
7,060
|
1,062
|
-
|
5,572
|
426
|
Other ABS
|
3,104
|
1,144
|
2,871
|
1,705
|
8,824
|
1,533
|
-
|
4,523
|
2,768
|
52,554
|
8,938
|
21,411
|
2,172
|
85,075
|
30,164
|
121
|
48,425
|
6,365
|
|
Carrying value
|
|||||||||
RMBS: G10 government
|
24,390
|
16
|
5,958
|
-
|
30,364
|
13,765
|
-
|
16,599
|
-
|
RMBS: covered bond
|
142
|
208
|
7,522
|
-
|
7,872
|
-
|
-
|
7,872
|
-
|
RMBS: prime
|
1,624
|
3,000
|
931
|
192
|
5,747
|
1,384
|
1
|
4,249
|
113
|
RMBS: non-conforming
|
1,084
|
1,959
|
92
|
-
|
3,135
|
605
|
-
|
1,102
|
1,428
|
RMBS: sub-prime
|
638
|
255
|
120
|
205
|
1,218
|
681
|
-
|
344
|
193
|
CMBS
|
2,936
|
1,338
|
638
|
38
|
4,950
|
2,262
|
118
|
1,281
|
1,289
|
CDOs
|
3,135
|
69
|
254
|
-
|
3,458
|
1,341
|
-
|
2,021
|
96
|
CLOs
|
5,334
|
102
|
635
|
3
|
6,074
|
691
|
-
|
4,958
|
425
|
Other ABS
|
2,780
|
945
|
2,615
|
1,667
|
8,007
|
1,259
|
-
|
4,089
|
2,659
|
42,063
|
7,892
|
18,765
|
2,105
|
70,825
|
21,988
|
119
|
42,515
|
6,203
|
|
Net exposure
|
|||||||||
RMBS: G10 government
|
24,390
|
16
|
5,958
|
-
|
30,364
|
13,765
|
-
|
16,599
|
-
|
RMBS: covered bond
|
142
|
208
|
7,522
|
-
|
7,872
|
-
|
-
|
7,872
|
-
|
RMBS: prime
|
1,523
|
2,948
|
596
|
192
|
5,259
|
897
|
1
|
4,248
|
113
|
RMBS: non-conforming
|
1,081
|
1,959
|
92
|
-
|
3,132
|
602
|
-
|
1,102
|
1,428
|
RMBS: sub-prime
|
289
|
253
|
112
|
176
|
830
|
305
|
-
|
332
|
193
|
CMBS
|
1,823
|
1,336
|
458
|
38
|
3,655
|
1,188
|
10
|
1,230
|
1,227
|
CDOs
|
1,085
|
39
|
245
|
-
|
1,369
|
743
|
-
|
530
|
96
|
CLOs
|
1,387
|
102
|
629
|
1
|
2,119
|
673
|
-
|
1,021
|
425
|
Other ABS
|
2,293
|
748
|
2,609
|
1,659
|
7,309
|
690
|
-
|
4,081
|
2,538
|
34,013
|
7,609
|
18,221
|
2,066
|
61,909
|
18,863
|
11
|
37,015
|
6,020
|
Covered
amount
|
|
£bn
|
|
At 31 December 2010
|
194.7
|
Disposals
|
(2.9)
|
Maturities, amortisation and early repayments
|
(24.3)
|
Effect of foreign currency movements and other adjustments
|
0.2
|
At 30 June 2011
|
167.7
|
Disposals
|
(1.2)
|
Maturities, amortisation and early repayments
|
(8.9)
|
Effect of foreign currency movements and other adjustments
|
(1.8)
|
At 30 September 2011
|
155.8
|
·
|
The covered amount has reduced by £126 billion since the Scheme inception (December 2008) from £282 billion to £156 billion and by £39 billion in the nine months ended 30 September 2011.
|
·
|
The Group continues to take advantage of market conditions and execute sales from a number of its portfolios.
|
30 September
2011
|
30 June
2011
|
31 December
2010
|
|
£m
|
£m
|
£m
|
|
Loans and advances
|
20,407
|
19,777
|
18,033
|
Debt securities
|
11,079
|
10,785
|
11,747
|
Derivatives
|
3,023
|
2,125
|
2,043
|
34,509
|
32,687
|
31,823
|
|
By division:
|
|||
UK Retail
|
3,202
|
3,124
|
2,964
|
UK Corporate
|
2,102
|
1,838
|
1,382
|
Ulster Bank
|
1,231
|
1,190
|
804
|
Retail & Commercial
|
6,535
|
6,152
|
5,150
|
Global Banking & Markets
|
1,526
|
1,420
|
1,496
|
Core
|
8,061
|
7,572
|
6,646
|
Non-Core
|
26,448
|
25,115
|
25,177
|
34,509
|
32,687
|
31,823
|
·
|
Cumulative credit impairments and write-downs increased by £1.8 billion in the quarter to £34.5 billion.
|
Original Scheme rules
|
Modified
Scheme rules
|
||||
Gross loss
amount
|
Cash
recoveries
to date
|
Net triggered
loss
|
Total
net triggered
amount
|
||
30 September 2011
|
£m
|
£m
|
£m
|
£m
|
|
UK Retail
|
3,980
|
(693)
|
-
|
3,287
|
|
UK Corporate
|
1,963
|
(672)
|
1,022
|
2,313
|
|
Ulster Bank
|
2,209
|
(260)
|
-
|
1,949
|
|
Retail & Commercial
|
8,152
|
(1,625)
|
1,022
|
7,549
|
|
Global Banking & Markets
|
-
|
-
|
982
|
982
|
|
Core
|
8,152
|
(1,625)
|
2,004
|
8,531
|
|
Non-Core
|
14,974
|
(2,477)
|
7,949
|
20,446
|
|
23,126
|
(4,102)
|
9,953
|
28,977
|
||
Loss credits
|
1,792
|
||||
30,769
|
|||||
30 June 2011
|
|||||
UK Retail
|
3,895
|
(608)
|
-
|
3,287
|
|
UK Corporate
|
1,914
|
(622)
|
806
|
2,098
|
|
Ulster Bank
|
1,918
|
(202)
|
-
|
1,716
|
|
Retail & Commercial
|
7,727
|
(1,432)
|
806
|
7,101
|
|
Global Banking & Markets
|
-
|
-
|
962
|
962
|
|
Core
|
7,727
|
(1,432)
|
1,768
|
8,063
|
|
Non-Core
|
14,676
|
(2,190)
|
7,753
|
20,239
|
|
22,403
|
(3,622)
|
9,521
|
28,302
|
||
Loss credits
|
1,632
|
||||
29,934
|
|||||
31 December 2010
|
|||||
UK Retail
|
3,675
|
(455)
|
-
|
3,220
|
|
UK Corporate
|
1,690
|
(427)
|
597
|
1,860
|
|
Ulster Bank
|
1,500
|
(160)
|
-
|
1,340
|
|
Retail & Commercial
|
6,865
|
(1,042)
|
597
|
6,420
|
|
Global Banking & Markets
|
-
|
-
|
962
|
962
|
|
Core
|
6,865
|
(1,042)
|
1,559
|
7,382
|
|
Non-Core
|
13,946
|
(1,876)
|
6,923
|
18,993
|
|
20,811
|
(2,918)
|
8,482
|
26,375
|
||
Loss credits
|
1,241
|
||||
27,616
|
·
|
The cumulative first loss is £30.8 billion. However, the Group does not expect to claim under the Scheme, which has a first loss of £60 billion.
|
·
|
In Q3 2011 the Group received loss credits of £0.2 billion in relation to disposals.
|
·
|
The Group now expects an average recovery rate of approximately 40% across all portfolios, reflecting a slight deterioration in credit metrics, including impairments.
|
30 September
2011
|
30 June
2011
|
31 December
2010
|
|
£bn
|
£bn
|
£bn
|
|
UK Retail
|
9.9
|
10.7
|
12.4
|
UK Corporate
|
16.9
|
19.3
|
22.9
|
Ulster Bank
|
6.7
|
7.6
|
7.9
|
Retail & Commercial
|
33.5
|
37.6
|
43.2
|
Global Banking & Markets
|
10.4
|
10.3
|
11.5
|
Core
|
43.9
|
47.9
|
54.7
|
Non-Core
|
44.7
|
47.3
|
50.9
|
APS RWAs
|
88.6
|
95.2
|
105.6
|
·
|
The decrease of £6.6 billion in RWAs covered by the Scheme reflects pool movements, assets moving into default and changes in risk parameters.
|
THE ROYAL BANK OF SCOTLAND GROUP plc (Registrant)
|
By:
|
/s/ Jan Cargill
|
Name:
Title:
|
Jan Cargill
Deputy Secretary
|