Interim Results

Royal Bank of Scotland Group PLC 03 August 2004 THE ROYAL BANK OF SCOTLAND GROUP plc CONTENTS Page Results summary 2 2004 First half highlights 3 Group Chief Executive's review 4 Financial review 8 Summary consolidated profit and loss account 10 Divisional performance 11 Corporate Banking and Financial Markets 12 Retail Banking 14 Retail Direct 16 Manufacturing 17 Wealth Management 18 RBS Insurance 19 Ulster Bank 21 Citizens 22 Central items 24 Average balance sheet 25 Average interest rates, yields, spreads and margins 26 Statutory consolidated profit and loss account 27 Consolidated balance sheet 28 Overview of consolidated balance sheet 29 Statement of consolidated total recognised gains and losses 31 Reconciliation of movements in consolidated shareholders' funds 31 Consolidated cash flow statement 32 Notes 33 Analysis of income, expenses and provisions 40 Asset quality 41 Analysis of loans and advances to customers 41 Cross border outstandings 42 Selected country exposures 42 Risk elements in lending 43 Provisions for bad and doubtful debts 44 Market risk 45 Regulatory ratios and other information 46 Additional financial data for US investors 47 Forward-looking statements 48 Independent review report by the auditors 49 Restatements 50 Financial calendar 51 Contacts 51 THE ROYAL BANK OF SCOTLAND GROUP plc RESULTS SUMMARY First half First half Full year 2004 2003 Increase 2003 Â£m Â£m Â£m % Â£m Total income 10,940 9,080 1,860 20 19,229 _______ _______ _____ _______ Operating expenses* 4,615 4,051 564 14 8,389 _______ _______ _____ _______ Operating profit before provisions* 4,602 4,193 409 10 8,645 _______ _______ _____ _______ Profit before tax, goodwill amortisation and integration costs 3,851 3,451 400 12 7,151 _______ _______ _____ _______ Profit before tax 3,381 2,896 485 17 6,159 _______ _______ _____ _______ Cost:income ratio** 40.5% 43.0% 42.0% _______ _______ _______ Basic earnings per ordinary share 69.9p 60.0p 9.9p 17 79.0p _______ _______ _____ _______ Adjusted earnings per ordinary share 84.4p 76.5p 7.9p 10 159.3p _______ _______ _____ _______ Dividends per ordinary share 16.8p 14.6p 2.2p 15 50.3p _______ _______ _____ _______ * excluding goodwill amortisation and integration costs. ** the cost:income ratio is based on operating expenses excluding goodwill amortisation and integration costs, and after netting operating lease depreciation against rental income. Sir Fred Goodwin, Group Chief Executive, said: 'Whilst the trends of strong organic growth, and improving efficiency are entirely consistent with prior periods, the range of recent acquisitions and investments in our infrastructure has created significant momentum for growth in our business. The full benefit to earnings of these initiatives will be felt over the next few years, which combined with an unquestionably further improved economic outlook, gives us confidence in the future prospects for the Group'. THE ROYAL BANK OF SCOTLAND GROUP plc 2004 FIRST HALF HIGHLIGHTS â€¢ Income up 20% to Â£10,940 million. â€¢ Underlying margin stable and in line with expectations. â€¢ Further efficiency gains - cost:income ratio 40.5%, improved from 43.0% in 2003. â€¢ Profit before tax, goodwill amortisation and integration costs up Â£400 million, 12% to Â£3,851 million. â€¢ Profit before tax up 17% to Â£3,381 million. â€¢ Customer growth in all divisions. â€¢ Average loans and advances to customers up 15%. â€¢ Average customer deposits up 8%. â€¢ Credit quality remains strong and problem loan metrics continue to improve. â€¢ Basic earnings per ordinary share up 17%. â€¢ Adjusted earnings per ordinary share up 10%. â€¢ Interim dividend 16.8p per ordinary share, up 15%. THE ROYAL BANK OF SCOTLAND GROUP plc GROUP CHIEF EXECUTIVE'S REVIEW Our results for the first half of 2004 demonstrate continuing strong organic growth and the positive impact of recent acquisitions. By delivering strong income growth, a further improvement in our cost:income ratio and stable provisions for bad debts, we increased our profit before tax, goodwill amortisation and integration costs by 12% to Â£3,851 million, or, at constant exchange rates, by 15% to Â£3,971 million. Our profit before tax increased by 17% to Â£3,381 million, and our adjusted earnings per share by 10%. It is a positive reflection of the ongoing commitment of our employees that we maintained the momentum of our income growth on top of the substantial increase already delivered since the acquisition of NatWest, and achieved a further improvement in efficiency beyond the very competitive position already established, while managing successfully important acquisitions in a number of divisions. These acquisitions have already strengthened the market position of these divisions and are enhancing their ability to continue to grow their income in future. In the first half of 2004 we increased our total income by 20%, or 23% on a constant exchange rate basis. All divisions achieved good income growth, reflecting increased customer numbers across the Group, although the results of our US businesses reported in sterling have been impacted by the decline of the US dollar relative to sterling. The diversity of our income has contributed to the consistency of its growth over recent years. In the first half of 2004, the proportion of total income in the form of non-interest income increased to 60% - a level higher than that achieved by most large banks in the UK and internationally. Furthermore, the composition of our net interest income and non-interest income is well spread. This diversity means that our future income growth is not unduly dependent on any single activity. In particular, the amount of our net interest income derived from UK personal lending amounts to only 9% of our total income. Net interest income increased by 9%, reflecting strong growth in average loans and advances to customers, which were up by 15%, and in average customer deposits, up by 8%. The Group net interest margin was 2.92%, four basis points lower than in the first half of 2003. Several factors contributed to this small reduction in the Group net interest margin, including increased funding of rental assets, strong organic growth in mortgages, the successful launch of the MINT credit card which attracted significant balances with a 0% interest rate for nine months and the acquisition of First Active plc ('First Active'), with its portfolio of low-risk mortgages. Against this, the Group net interest margin benefited from the growth in lending to commercial and mid-corporate customers and from the impact of rising interest rates. Non-interest income increased by 30%, as a result of both higher insurance premium income, reflecting organic growth in motor and home insurance and the acquisition in September 2003 of Churchill Insurance Group PLC ('Churchill'), and good growth in fees and commissions. Our Group cost:income ratio improved from 43.0% in the first half of 2003 to 40.5% in the first half of 2004. This improvement has been achieved despite two areas of increased investment activity. First, as indicated previously, we have continued to invest in the three-year Group Efficiency Programme which was launched last year. A number of initiatives have been introduced in the first half of 2004 and others will follow in the second half. These initiatives will make significant improvements to our processes, which will be visible to our employees and our customers. To date, the Group Efficiency Programme has been self-financing. We remain confident that it will now begin to deliver good payback on the investment made, and will lead to a long term improvement in the Group cost:income ratio. Secondly, CBFM has been investing to enhance its debt capital market capability overseas, particularly in the US. In the first half of 2004, the Group cost:income ratio benefited from the acquisition of Churchill. THE ROYAL BANK OF SCOTLAND GROUP plc GROUP CHIEF EXECUTIVE'S REVIEW (continued) The charge for provisions for bad and doubtful debts in the first half of 2004 was similar to the second half of 2003, and represented a smaller proportion of total loans and advances to customers. Credit metrics continue to point to stable credit quality overall, with improvements in some areas. The total of risk elements in lending and potential problem loans continues to decline, despite the strong growth in loans and advances. Balance sheet provisions as a percentage of risk elements in lending and potential problem loans have increased from 65% in June 2003 to 68% in December 2003 and 71% in June 2004. At 30 June 2004 our tier 1 capital ratio was 8.1% and our total capital ratio was 12.5%; both ratios have been increased by the placing of new ordinary shares in May, when the acquisition of Charter One Financial, Inc ('Charter One') was announced. REVIEW OF DIVISIONS Corporate Banking and Financial Markets (CBFM) increased its income by 12% and its contribution by 17% to Â£2,041 million (2003 - Â£1,739 million). At constant exchange rates, CBFM's income was up by 14% and its contribution by 20%. Net interest income was up by 7% (or by 10%, excluding the cost of funding rental assets), non-interest income by 14%. The increase in net interest income reflects 7% growth in average loans and advances to customers and 7% growth in average customer deposits. Within loans and advances CBFM achieved good growth in lending to commercial and mid-corporate customers, while lending to large corporates remained subdued. Net interest margin was higher, as a result of the change in mix between corporate and commercial lending. The growth in non-interest income reflects increases in net fees and commissions, dealing profits and income from rental assets. CBFM's expenses were up by 15% (or by 14%, excluding operating lease depreciation). This increase included costs necessary to support strong growth in overseas operations and investments in revenue-growth initiatives, particularly in the US. Provisions were down from Â£404 million in the first half of 2003 to Â£315 million in the first half of 2004. Retail Banking increased its income by 8% and its contribution by 6% to Â£1,642 million (2003 - Â£1,554 million). Net interest income was up by 5%, non-interest income by 12%. The increase in net interest income reflects 15% growth in average loans and advances to customers, within which mortgages were up by 18%, personal loans by 12% and business loans by 11%. Average customer deposits were up by 8%. The mix effect of the increased proportion of mortgages resulted in a reduction in Retail Banking's net interest margin. The increase in non-interest income reflects good growth in the distribution of general insurance and bancassurance and other long-term savings products. The number of Retail Banking personal customers increased by 459,000, and small business customers by 26,000, since June 2003. Against the 8% growth in income, the increase in Retail Banking's costs was contained to 5%. Provisions were up from Â£135 million in the first half of 2003 to Â£186 million in the first half of 2004, reflecting the seasoning of the NatWest personal loan portfolio which had grown strongly in previous years, together with a higher incidence of fraud. Retail Direct increased its income by 15% and its contribution by 17% to Â£480 million (2003 - Â£411 million). Higher interest income reflected 21% growth in average loans and advances to customers, spread across credit cards, mortgages and personal loans. The new MINT branded credit card was launched successfully in December 2003 to replace RBS Advanta. By the end of June, MINT had issued 560,000 credit cards and had attracted significant balances with a 0% introductory interest rate for nine months, leading to a reduction in Retail Direct's net interest margin in the first half of 2004. Retail Direct increased its customer accounts by 3.1 million since June 2003 (including through acquisitions). Retail Direct acquired the US credit card business of People's Bank in March 2004 and the leading European internet payment specialist Bibit in May 2004. Since the end of June, Retail Direct has reached agreement to acquire Lynk Systems, Inc., a merchant acquisition business in the United States. THE ROYAL BANK OF SCOTLAND GROUP plc GROUP CHIEF EXECUTIVE'S REVIEW (continued) Manufacturing's costs increased by 17% to Â£1,122 million (2003 - Â£962 million). Of the Â£160 million increase, Â£50 million reflects manufacturing activities transferred from Churchill with effect from January 2004 to Manufacturing, which is now supporting both Direct Line and Churchill. The balance of the increase in costs was required to support higher business volumes, to upgrade the Group's regional property portfolio and to invest in Group Efficiency Programme initiatives which are expected to improve the Group's efficiency in future. A number of initiatives were introduced in the first half of 2004, including a sales prompt system on screens in NatWest branches and in RBS and NatWest telephony, enhanced fraud prevention and the conversion of branch reports from paper to screen. Further initiatives planned for the second half of 2004 include the roll-out of image and workflow capability to service centres, the introduction of a new mortgage platform (replacing seven separate mortgage platforms across the Group) and the introduction of an on-line customer query management system. Wealth Management increased its income by 14% and its contribution by 13% to Â£231 million (2003 - Â£204 million). These results reflect good growth in business volumes, higher net interest margin, higher fee income related to improving stock markets and the initial contribution from Bank von Ernst, which was acquired in November 2003. Investment assets under management increased to Â£21.9 billion (2003 - Â£16.8 billion). RBS Insurance increased its income by 89% and its contribution by 55% to Â£395 million (2003 - Â£255 million). As a result of organic growth in Direct Line and the acquisition of Churchill, RBS Insurance increased the numbers of its in-force motor and home insurance policies which both grew by 3.5 million since June 2003. RBS Insurance now has 13.2 million motor and home policies in the UK and 1.5 million motor policies in Continental Europe, and is the second largest general insurer in the UK. The first stages of the technology conversion from Churchill's to Direct Line's technology platform have been completed successfully. Excluding Churchill, which was acquired in September 2003, RBS Insurance increased its income by 17% and its contribution by 13%. Ulster Bank increased its income by 25% and its contribution by 30% to Â£170 million (2003 - Â£131 million). As a result of organic growth in Ulster Bank and the acquisition of First Active, which was completed on 5 January 2004, average loans and advances grew by 67% and average customer deposits by 37%, while customers increased by 431,000 since June 2003. Direct mortgages branded First Active were launched in the UK in June. The inclusion of First Active, with its focus on personal mortgages and deposits, and strong organic growth in mortgage lending gave rise to a reduction in Ulster Bank's net interest margin. Excluding the acquisition of First Active and the disposal of NCB Stockbrokers in October 2003, Ulster Bank increased its income by 9% and its contribution by 12%. Citizens increased its US dollar income by 11% and its contribution by 13% to $771 million (2003 - $685 million). Average loans and advances to customers grew by 32% and average customer deposits by 19%, while personal customers increased by 262,000 and business customers by 34,000 since June 2003. Between the first half of 2003 and the first half of 2004, the average US dollar/sterling exchange rate declined from 1.611 to 1.822. As a result, Citizens' income in sterling was down by 2% and its contribution was flat at Â£423 million (2003 - Â£425 million). In May 2004, Citizens announced the acquisition of Charter One, subject to regulatory and shareholder approvals. The acquisition will extend its branch network into adjacent north-eastern and mid-western states. The combination of Citizens and Charter One will create a top ten bank in the United States, by assets and by deposits. THE ROYAL BANK OF SCOTLAND GROUP plc GROUP CHIEF EXECUTIVE'S REVIEW (continued) Acquisitions In the first half of 2004 we completed the acquisitions of First Active in Ireland, Roxborough Manayunk Bank and the credit card business of People's Bank in the United States and the internet payment specialist Bibit in Continental Europe. The integrations of these acquisitions, and the various acquisitions made last year, are fully on track, and we remain confident that they will deliver the benefits expected at the time of their acquisitions. In May, we announced the acquisition of Charter One, which is expected to be completed by the fourth quarter of 2004. In addition to these acquisitions, we have reached agreement to distribute credit cards to the customers of Kroger, one of the largest supermarket groups in the United States, and to distribute consumer loan products to the customers of Tchibo, a leading retailer in Germany. Since the end of June, we have reached agreement to acquire Lynk Systems, Inc., a merchant acquisition business in the United States. Outlook We remain positive about the prospects for our businesses. During the last twelve months we have enhanced significantly the Group's ability to continue to grow income and to improve efficiency through a number of important acquisitions and internal investment initiatives. While these are already having a positive impact, the key benefits will flow through in 2005 and beyond, giving us confidence in our ability to maintain the consistency of growth that has been achieved by the Group over a long period. While some elements of fragility remain, the prospects for the economies in which we operate have unquestionably improved still further from the position six months ago, and, although this may lead to further interest rate increases, our balance sheet positioning, our strong customer franchise and the diversity of our income streams leave us well placed for the future. Sir Fred Goodwin Group Chief Executive THE ROYAL BANK OF SCOTLAND GROUP plc FINANCIAL REVIEW Profit Profit before tax, goodwill amortisation and integration costs increased by 12% or Â£400 million, from Â£3,451 million to Â£3,851 million. Profit before tax was up 17%, from Â£2,896 million to Â£3,381 million. Total income The Group achieved strong growth in income during the first half of 2004. Total income was up 20% or Â£1,860 million to Â£10,940 million. Excluding acquisitions and at constant exchange rates, total income was up by 11%, Â£1,022 million. Net interest income increased by 9% to Â£4,378 million and represents 40% of total income (2003 - 44%). Excluding acquisitions and at constant exchange rates, net interest income was up 8%. Average loans and advances to customers and average customer deposits grew by 15% and 8% respectively. Non-interest income increased by 30% to Â£6,562 million and represents 60% of total income (2003 - 56%). Excluding acquisitions and at constant exchange rates, non-interest income was up 14%. Fees receivable were up 14% with good growth in lending, transmission and card related fees reflecting higher volumes. General insurance premium income more than doubled, reflecting volume growth in both motor and home insurance products, and the acquisition of Churchill in September 2003. In Financial Markets, volumes increased reflecting growth in customer-driven products such as interest rate protection, mortgage securitisation and foreign exchange. Income from rental assets grew by 22% to Â£618 million, reflecting growth in both the operating lease and investment property portfolios. Net interest margin The Group's net interest margin at 2.92% was in line with expectations. Excluding the acquisition of First Active, the Group's net interest margin was 2.94% down from 2.96% in 2003, principally as a result of the increased levels of mortgage business and the funding cost of growth in rental assets, the income from which is included in other income. Operating expenses Operating expenses, excluding goodwill amortisation and integration costs, rose by 14% to Â£4,615 million in support of strong growth in business volumes together with investment expenditure relating to efficiency enhancement and business development initiatives. Excluding acquisitions and at constant exchange rates, operating expenses were up by 10%, Â£422 million. Cost:income ratio As income growth has exceeded the growth in expenses, the Group's ratio of operating expenses (excluding goodwill amortisation and integration costs and after netting operating lease depreciation against rental income) to total income improved further to 40.5% from 43.0%. Net insurance claims General insurance claims, after reinsurance, increased by 106% to Â£1,723 million. Excluding Churchill, the increase was 21%, consistent with volume growth in the component parts of RBS Insurance. Provisions The profit and loss charge for bad and doubtful debts and amounts written off fixed asset investments was Â£751 million compared with Â£742 million in the first half of 2003. This reflects an improving trend overall, with the annualised charge for bad and doubtful debts in 2004 representing 0.49% of gross loans and advances to customers compared with 0.59% for the first half of 2003. THE ROYAL BANK OF SCOTLAND GROUP plc Financial Review (continued) Credit quality There has been no material change during the first half of 2004 in the distribution by grade of the Group's total risk assets. The ratio of risk elements in lending to gross loans and advances to customers improved to 1.76% at 30 June 2004 (31 December 2003 - 2.01%; 30 June 2003 - 2.01%). Risk elements in lending and potential problem loans represented 1.92% of gross loans and advances to customers at 30 June 2004 (31 December 2003 - 2.24%; 30 June 2003 - 2.40%). Provision coverage of risk elements in lending and potential problem loans improved to 71% at 30 June 2004 (31 December 2003 - 68%; 30 June 2003 - 65%). Integration Integration costs in the first half of 2004 were Â£57 million principally relating to the integration of Churchill and Citizens' acquisitions. Earnings and dividends Basic earnings per ordinary share increased by 17%, from 60.0p to 69.9p. Earnings per ordinary share, adjusted for goodwill amortisation and integration costs, increased by 10%, from 76.5p to 84.4p. An interim dividend of 16.8p per ordinary share, an increase of 15%, will be paid on 8 October 2004 to shareholders registered on 13 August 2004. The interim dividend is covered 4.8 times by earnings before goodwill amortisation and integration costs. Balance sheet Total assets were Â£519 billion at 30 June 2004, 14% higher than total assets of Â£455 billion at 31 December 2003. Lending to customers, excluding repurchase agreements and stock borrowing ('reverse repos'), increased in the first half of 2004 by 12% or Â£27 billion to Â£255 billion. Customer deposits, excluding repurchase agreements and stock lending ('repos'), grew in the first half of 2004 by 5% or Â£11 billion to Â£221 billion. Compared with 30 June 2003, average loans and advances to customers increased by 15%, Â£30 billion, and average customer deposits were up 8%, Â£15 billion. Capital ratios at 30 June 2004 were 8.1% (tier 1) and 12.5% (total), against 7.4% (tier 1) and 11.8% (total) at 31 December 2003. Profitability The adjusted after-tax return on ordinary equity was 18.9% compared with 18.2% for the first half of 2003. This is based on profit attributable to ordinary shareholders before goodwill amortisation and integration costs, and average ordinary equity. Acquisitions The Group made a number of acquisitions during the first half of 2004. These included: In January 2004, Ulster Bank completed the acquisition of First Active plc, for a cash consideration of â‚¬887 million. In March 2004, RBS completed the purchase of the credit card portfolio of People's Bank in the US. In May 2004, Citizens announced the acquisition of Charter One Financial, Inc. for a cash consideration of approximately US$10.5 billion. This transaction is subject to regulatory and Charter One shareholder approval and is expected to be completed by the fourth quarter of 2004. THE ROYAL BANK OF SCOTLAND GROUP plc SUMMARY CONSOLIDATED PROFIT AND LOSS ACCOUNT FOR THE HALF YEAR ENDED 30 JUNE 2004 (unaudited) In the profit and loss account set out below goodwill amortisation and integration costs are shown separately. In the statutory profit and loss account on page 27, these items are included in the captions prescribed by the Companies Act 1985. First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Net interest income 4,378 4,025 8,301 _______ _______ _______ Non-interest income (excluding general insurance) 4,146 3,878 7,805 General insurance net premium income 2,416 1,177 3,123 _______ _______ _______ Non-interest income 6,562 5,055 10,928 _______ _______ _______ Total income 10,940 9,080 19,229 Operating expenses 4,615 4,051 8,389 _______ _______ _______ Profit before other operating charges 6,325 5,029 10,840 General insurance net claims 1,723 836 2,195 _______ _______ _______ Operating profit before provisions 4,602 4,193 8,645 Provisions 751 742 1,494 _______ _______ _______ Profit before tax, goodwill amortisation and integration costs 3,851 3,451 7,151 Goodwill amortisation 413 373 763 Integration costs 57 182 229 _______ _______ _______ Profit before tax 3,381 2,896 6,159 Tax 1,048 927 1,910 _______ _______ _______ Profit after tax 2,333 1,969 4,249 Minority interests (including non-equity) 111 87 210 Preference dividends 116 137 261 _______ _______ _______ 2,106 1,745 3,778 Additional Value Shares dividend - - 1,463 _______ _______ _______ Profit attributable to ordinary shareholders 2,106 1,745 2,315 Ordinary dividends 529 431 1,490 _______ _______ _______ Retained profit 1,577 1,314 825 _______ _______ _______ Basic earnings per ordinary share (Note 4) 69.9p 60.0p 79.0p _______ _______ _______ Adjusted earnings per ordinary share (Note 4) 84.4p 76.5p 159.3p _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc DIVISIONAL PERFORMANCE The contribution of each division before goodwill amortisation and integration costs and, where appropriate, Manufacturing costs is detailed below. First half First half Full year 2004 2003 Increase 2003 Â£m Â£m % Â£m Corporate Banking and Financial Markets 2,041 1,739 17 3,620 Retail Banking* 1,642 1,554 6 3,170 Retail Direct* 480 411 17 881 Manufacturing* (1,122) (962) (17) (2,033) Wealth Management* 231 204 13 402 RBS Insurance* 395 255 55 609 Ulster Bank 170 131 30 273 Citizens 423 425 - 857 Central items (409) (306) (34) (628) _______ _______ _______ _______ Profit before goodwill amortisation and integration costs 3,851 3,451 12 7,151 _______ _______ _______ _______ *prior periods have been restated to reflect the transfer in 2004 of certain activities from Wealth Management to Retail Banking and from other divisions, principally RBS Insurance, to Manufacturing (see page 50). THE ROYAL BANK OF SCOTLAND GROUP plc CORPORATE BANKING AND FINANCIAL MARKETS First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Net interest income excluding funding cost of rental assets 1,425 1,297 2,653 Funding cost of rental assets (197) (151) (329) _______ _______ _______ Net interest income 1,228 1,146 2,324 _______ _______ _______ Fees and commissions receivable 808 704 1,537 Fees and commissions payable (137) (101) (220) Dealing profits (before associated direct costs) 1,005 913 1,661 Income on rental assets 618 507 1,088 Other operating income 160 125 307 _______ _______ _______ Non-interest income 2,454 2,148 4,373 _______ _______ _______ Total income 3,682 3,294 6,697 _______ _______ _______ Direct expenses - staff costs 813 710 1,410 - other 210 189 394 - operating lease depreciation 303 252 518 _______ _______ _______ 1,326 1,151 2,322 _______ _______ _______ Contribution before provisions 2,356 2,143 4,375 Provisions 315 404 755 _______ _______ _______ Contribution 2,041 1,739 3,620 _______ _______ _______ Â£bn Â£bn Â£bn Total assets** 251.0 234.4 219.0 Loans and advances to customers - gross** - banking book 106.4 98.1 99.3 - trading book 6.5 5.9 5.0 Rental assets 10.8 7.7 10.1 Customer deposits** 71.3 67.6 68.6 Weighted risk assets - banking 150.0 139.9 140.0 - trading 13.6 13.2 12.6 _______ _______ _______ ** excluding reverse repos and repos Corporate Banking and Financial Markets ('CBFM') is the largest provider of banking services and structured financing to medium and large businesses in the UK with a growing presence for debt financing and risk management solutions to large businesses in Europe and North America. It supplies an integrated range of products and services to mid-sized and large corporate and institutional customers in the UK and overseas, including corporate and commercial banking, treasury and capital markets products, structured and acquisition finance, trade finance, leasing and factoring. Treasury and capital markets products are offered through Financial Markets, which is a leading provider of debt, foreign exchange and derivatives products. THE ROYAL BANK OF SCOTLAND GROUP plc CORPORATE BANKING AND FINANCIAL MARKETS (continued) Contribution increased compared with the first half of 2003 by 17% or Â£302 million to Â£2,041 million reflecting growth in all business areas. Total income was up 12% or Â£388 million to Â£3,682 million. Strong growth in all locations was partially masked by the effect of stronger sterling on the translation of income from businesses in Europe and North America. At constant exchange rates, income rose by 14% and contribution was up by 20%. Net interest income, excluding the cost of funding rental assets, increased 10% or Â£128 million to Â£1,425 million. In the banking businesses, average loans and advances to customers increased by 7% or Â£6.6 billion to Â£99.6 billion and average customer deposits increased by 7% or Â£4.4 billion to Â£64.1 billion. Net interest margin improved due to strong growth in our UK small and medium sized relationships. Despite subdued demand from the large corporate sector, fees receivable rose by Â£104 million, 15% to Â£808 million with growth driven by lending, structured finance and capital markets activities. Fees payable including brokerage were up Â£36 million to Â£137 million due to greater volumes in the trading and structuring businesses. Dealing profits, which is income before associated direct costs from our role in servicing customer demand for interest and currency rate protection and asset-backed securitisation, rose by 10% to Â£1,005 million. Favourable customer activity resulting from the movements in the major world currencies assisted the growth in the currency rate protection business. In addition, increased diversification in customer dealing revenues in the US compensated for lower market volumes for residential mortgage re-financing than in the same period in 2003. The asset rental business, comprising operating lease assets and investment properties continued to grow strongly. Average rental assets increased to Â£10.6 billion and net income after deducting funding costs and operating lease depreciation increased by 13%, Â£14 million to Â£118 million. Other operating income also grew strongly, up Â£35 million, 28% to Â£160 million. Direct expenses increased by 15% or Â£175 million to Â£1,326 million. Excluding operating lease depreciation, operating expenses were up 14%, Â£124 million. This was mainly due to the mix effect of faster growth in businesses with inherently higher cost income ratios, such as Capital Markets and our overseas businesses together with the impact of investment spend in new revenue initiatives in the US. Revenue in our UK franchise continued to grow at a rate faster than costs. The charge for provisions for bad debts and amounts written off fixed asset investments amounted to Â£315 million, a decrease of 22%, Â£89 million compared with the first half of 2003. The reduction reflects a continuing improvement in corporate credit quality and economic environment. THE ROYAL BANK OF SCOTLAND GROUP plc RETAIL BANKING First half First half Full year 2004 2003* 2003* Â£m Â£m Â£m Net interest income 1,514 1,437 2,959 Non-interest income 817 731 1,514 _______ _______ _______ Total income 2,331 2,168 4,473 _______ _______ _______ Direct expenses - staff costs 403 381 793 - other 100 98 237 _______ _______ _______ 503 479 1,030 _______ _______ _______ Contribution before provisions 1,828 1,689 3,443 Provisions 186 135 273 _______ _______ _______ Contribution 1,642 1,554 3,170 _______ _______ _______ Â£bn Â£bn Â£bn Total banking assets 70.2 60.0 63.9 Loans and advances to customers - gross - mortgages 41.2 33.6 36.6 - other 26.9 24.2 25.2 Customer deposits 68.9 64.2 66.5 Weighted risk assets 47.6 41.2 42.9 _______ _______ _______ *prior periods have been restated to reflect the transfer in 2004 of certain activities from Wealth Management. Retail Banking comprises both The Royal Bank of Scotland and NatWest retail brands. It offers a full range of banking products and related financial services to the personal, premium and small business markets through a network of branches, telephone, ATMs and the internet. The division continued to achieve strong volume growth across all key product areas - current accounts, mortgages, loans and savings. Income increased by 8% or Â£163 million to Â£2,331 million, and contribution by 6% or Â£88 million to Â£1,642 million. Net interest income rose by 5% or Â£77 million to Â£1,514 million, reflecting the continued growth in customer advances and the strong growth in mortgage lending which is lower risk and finer margin. Average loans to customers, excluding mortgages, grew by 11% or Â£2.5 billion to Â£25.7 billion. Average mortgage lending grew by 18% or Â£6.0 billion to Â£38.6 billion. Average customer deposits increased by 8% or Â£4.9 billion to Â£64.6 billion. A change in the mix with a higher bias towards mortgage lending led to a reduction in net interest margin. The number of personal customers increased by 459,000 and small business customers by 26,000 since June 2003. Non-interest income rose by 12% or Â£86 million to Â£817 million. This reflected solid growth in general insurance commission income and higher investment business income, including bancassurance. Direct expenses increased by 5% or Â£24 million to Â£503 million. Staff expenses increased 6% or Â£22 million to Â£403 million partly due to investment in additional customer facing staff. Other expenses increased by 2% or Â£2 million to Â£100 million reflecting tight cost management. THE ROYAL BANK OF SCOTLAND GROUP plc RETAIL BANKING (continued) The charge for provisions for bad and doubtful debts increased by Â£51 million to Â£186 million. The increased charge reflects growth in lending over recent years particularly in NatWest since its acquisition, together with a higher incidence of fraud, which has resulted in some deterioration in recovery rates. The overall quality of the loan portfolio, by probability of default gradings, is in line with expectations. THE ROYAL BANK OF SCOTLAND GROUP plc RETAIL DIRECT First half First half Full year 2004 2003* 2003* Â£m Â£m Â£m Net interest income 453 400 849 Non-interest income 544 468 986 _______ _______ _______ Total income 997 868 1,835 _______ _______ _______ Direct expenses - staff costs 120 101 211 - other 225 209 446 _______ _______ _______ 345 310 657 _______ _______ _______ Contribution before provisions 652 558 1,178 Provisions 172 147 297 _______ _______ _______ Contribution 480 411 881 _______ _______ _______ Â£bn Â£bn Â£bn Total assets 25.9 20.3 21.9 Loans and advances to customers - gross - mortgages 8.8 7.6 8.2 - other 16.4 12.9 13.8 Customer deposits 4.4 4.5 4.4 Weighted risk assets 20.4 15.3 16.8 _______ _______ _______ *prior periods have been restated to reflect the transfer in 2004 of certain activities to Manufacturing. Retail Direct issues a comprehensive range of credit, charge and debit cards to personal and corporate customers and engages in merchant acquisition and processing facilities for retail businesses. It also includes: Tesco Personal Finance ('TPF'), The One account, Direct Line Financial Services, Lombard Direct, WorldPay Limited, the Group's internet banking platform, the Primeline brand, and the consumer lending business in Continental Europe, all of them offering products to customers through direct channels. In March 2004, RBS completed the purchase of the credit card portfolio from People's Bank in the US and, in May 2004, completed the acquisition of Bibit, the international internet payment specialist. Contribution increased by 17% or Â£69 million to Â£480 million. Total income was up 15% or Â£129 million to Â£997 million, reflecting continued strong growth in cards, supermarket banking (TPF), mortgages and personal loans. Net interest income was up 13% or Â£53 million to Â£453 million. Average lending rose by 21% to Â£23.4 billion, of which average mortgage lending was 18% higher at Â£8.5 billion mainly in The One account. Average customer deposits were Â£4.3 billion. The new MINT branded credit card was launched successfully in December 2003 to replace RBS Advanta. By the end of June, MINT had issued 560,000 credit cards and had attracted significant balances with a 0% introductory interest rate for nine months, leading to a reduction in Retail Direct's net interest margin in the first half of 2004. During the twelve months to 30 June 2004, the total number of customer accounts increased by 3.1 million, of which 1.9 million was in the first half of 2004. Non-interest income was up 16% or Â£76 million to Â£544 million. Increased volumes led to good growth in fee income generally. Direct expenses increased by 11% or Â£35 million to Â£345 million. Staff costs were up 19%, due to increased headcount to support higher business volumes and the impact of acquisitions. Other expenses increased by 8%, with increased processing and operational costs in support of significantly higher business levels. The charge for provisions for bad debts increased by Â£25 million or 17% to Â£172 million, reflecting the growth in lending volumes and the acquisition of the credit card portfolio from People's Bank. Credit metrics across the portfolio remain stable. THE ROYAL BANK OF SCOTLAND GROUP plc MANUFACTURING First half First half Full year 2004 2003* 2003* Â£m Â£m Â£m Staff costs 377 293 644 Other costs 745 669 1,389 _______ _______ _______ Total manufacturing costs 1,122 962 2,033 _______ _______ _______ Analysis: Group Technology 391 319 686 Group Purchasing and Property Operations 403 352 718 Customer Support and other operations 328 291 629 _______ _______ _______ Total manufacturing costs 1,122 962 2,033 _______ _______ _______ *prior periods have been restated to reflect the transfer in 2004 of certain activities from RBS Insurance. These increased costs by Â£78 million in the first half of 2004; Â£37 million in the first half of 2003 and Â£109 million for the full year 2003. Manufacturing supports the customer-facing businesses and provides operational technology, customer support in telephony, account management, lending and money transmission, global purchasing, property and other services. Manufacturing drives optimum efficiencies and supports income growth across multiple brands and channels by using a single scalable platform and common processes wherever possible. It also leverages the Group's purchasing power and has become the centre of excellence for managing large scale and complex change. The expenditure incurred by Manufacturing relates to shared costs principally in respect of the Group's UK banking and insurance operations. These costs reflect activities which are shared between the various customer-facing divisions and consequently cannot be directly attributed to individual divisions. Instead, the Group monitors and controls each of its customer-facing divisions on revenue generation and direct costs whilst in Manufacturing such control is exercised through appropriate efficiency measures and targets. Manufacturing's costs increased by Â£160 million, 17% to Â£1,122 million. Of the Â£160 million increase, Â£50 million reflects technology and property operations transferred from Churchill with effect from January 2004 to Manufacturing, which is now supporting both Direct Line and Churchill. The balance of the increase in costs was required to support higher business volumes, to upgrade the Group's regional property portfolio and to invest in Group Efficiency Programme initiatives which are expected to improve the Group's efficiency in future. A number of initiatives were introduced in the first half of 2004, including a sales prompt system on screens in NatWest branches and in RBS and NatWest telephony, enhanced fraud prevention and the conversion of branch reports from paper to screen. Further initiatives planned for the second half of 2004 include the roll-out of image and workflow capability to service centres, the introduction of a new mortgage platform which will replace seven separate mortgage platforms across the Group and the introduction of an on-line customer query management system. THE ROYAL BANK OF SCOTLAND GROUP plc WEALTH MANAGEMENT First half First half Full year 2004 2003* 2003* Â£m Â£m Â£m Net interest income 243 221 457 Non-interest income 210 176 352 _______ _______ _______ Total income 453 397 809 _______ _______ _______ Expenses - staff costs 141 131 259 - other 79 65 139 _______ _______ _______ 220 196 398 _______ _______ _______ Contribution before provisions 233 201 411 Provisions (2) 3 (9) _______ _______ _______ Contribution 231 204 402 _______ _______ _______ Â£bn Â£bn Â£bn Total assets 14.4 14.0 15.2 Investment management assets - excluding deposits 21.9 16.8 22.3 Customer deposits 30.7 29.5 29.1 Weighted risk assets 8.8 8.7 9.1 _______ _______ _______ *prior periods have been restated to reflect the transfer in 2004 of certain activities to Retail Banking and Manufacturing. This includes Â£5 billion of investment assets managed by the Affluent Banking business. Wealth Management comprises Coutts Group, Adam & Company, The Royal Bank of Scotland International, and NatWest Offshore. The Miami based private banking operations of Coutts Group were sold to Santander Central Hispano in July 2003, and in November 2003, Coutts Group completed the acquisition of Bank von Ernst. Contribution at Â£231 million was Â£27 million or 13% higher than 2003. Total income increased by 14% or Â£56 million to Â£453 million. Net interest income increased by 10% or Â£22 million to Â£243 million. The increase is largely due to growth in lending volumes and the benefit of higher interest rates on deposit income together with the initial contribution from Bank von Ernst, which was acquired in November 2003. Non-interest income increased by 19% or Â£34 million to Â£210 million, reflecting higher fee income as a result of the improvement in equity markets. Investment management assets increased by Â£5.1 billion or 30% to Â£21.9 billion. Expenses were up by 12% or Â£24 million to Â£220 million, reflecting inflation related increases together with the impact of the acquisition of Bank von Ernst. The charge for provisions for bad and doubtful debts was Â£2 million compared with a net release of provisions of Â£3 million in the first half of 2003. THE ROYAL BANK OF SCOTLAND GROUP plc RBS INSURANCE First half First half Full year 2004 2003* 2003* Â£m Â£m Â£m Earned premiums 2,631 1,387 3,627 Reinsurers' share (215) (210) (504) _______ _______ _______ Insurance premium income 2,416 1,177 3,123 Net fees and commissions (210) (7) (161) Other income 213 111 283 _______ _______ _______ Total income 2,419 1,281 3,245 _______ _______ _______ Expenses - staff costs 152 90 222 - other 149 100 219 _______ _______ _______ 301 190 441 _______ _______ _______ Gross claims 1,827 1,002 2,644 Reinsurers' share (104) (166) (449) _______ _______ _______ Net claims 1,723 836 2,195 _______ _______ _______ Contribution 395 255 609 _______ _______ _______ In-force policies (000) - motor: UK 8,109 4,861 8,086 - motor: Continental Europe 1,538 1,308 1,425 - home: UK 5,125 1,647 5,154 Gross insurance reserves - total (Â£m) 7,024 3,323 6,582 _______ _______ _______ *prior periods have been restated to reflect the transfer in 2004 of certain activities to Manufacturing and to recognise a reclassification of income from net fees and commissions to insurance premium income. RBS Insurance comprising Direct Line Group and Churchill Insurance Group, which was acquired in September 2003, sells and underwrites retail, commercial and wholesale insurance on the telephone, the internet, and through brokers and intermediaries. The Retail Divisions of Direct Line and Churchill sell general insurance and motor breakdown services direct to the customer. The Partnership Division is a leading wholesale provider of insurance and motoring related services. Through its International Division, Direct Line sells insurance in Spain, Germany and Italy. The Intermediary and Broker Division sells general insurance products through its network of brokers and intermediaries. Contribution was boosted by the acquisition of Churchill and increased by 55% or Â£140 million to Â£395 million. Total income was up 89% or Â£1,138 million to Â£2,419 million. Excluding Churchill, total income grew by 17%. After reinsurance, insurance premium income was up 105% or Â£1,239 million to Â£2,416 million. Excluding Churchill, insurance premium income (net of reinsurance) grew by 18%. At 30 June 2004, the number of UK in-force motor insurance policies was 8.1 million, the number of UK in-force home insurance policies was 5.1 million and the number of in-force motor policies in Continental Europe was 1.5 million. THE ROYAL BANK OF SCOTLAND GROUP plc RBS INSURANCE (continued) Other income net of commissions payable was down from Â£104 million to Â£3 million. Excluding Churchill, which included Â£180 million commissions payable to brokers and intermediaries, other income was up 7% due to higher investment income. Expenses increased by 58% or Â£111 million to Â£301 million. Excluding Churchill, expenses increased by 4%. Net claims, after reinsurance, increased by 106% or Â£887 million to Â£1,723 million. Excluding Churchill, net claims increased by 21%, consistent with volume growth in the component parts and reflect a slight change in the mix of products. The UK combined operating ratio, which includes manufacturing costs, was 92.7% compared with 91.2% for the full year 2003. Excluding Churchill, the UK ratio improved from 89.1% for the first half of 2003 to 89.0%. THE ROYAL BANK OF SCOTLAND GROUP plc ULSTER BANK First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Net interest income 256 190 396 Non-interest income 95 91 185 _______ _______ _______ Total income 351 281 581 _______ _______ _______ Expenses - staff costs 95 79 164 - other 68 53 112 _______ _______ _______ 163 132 276 _______ _______ _______ Contribution before provisions 188 149 305 Provisions 18 18 32 _______ _______ _______ Contribution 170 131 273 _______ _______ _______ Â£bn Â£bn Â£bn Total assets 22.8 14.2 15.6 Loans and advances to customers - gross - mortgages 6.6 2.2 2.8 - other 11.1 8.2 8.8 Customer deposits 11.9 9.0 9.7 Weighted risk assets 15.7 10.3 11.0 Average exchange rate - â‚¬/Â£ 1.485 1.460 1.445 Spot exchange rate - â‚¬/Â£ 1.490 1.437 1.416 _______ _______ _______ Ulster Bank provides a comprehensive range of retail and wholesale financial services in Northern Ireland and the Republic of Ireland. Retail Banking has a network of branches throughout Ireland and operates in the personal, commercial and wealth management sectors. Corporate Banking and Financial Markets provides a wide range of services in the corporate and institutional markets. In January 2004, Ulster Bank completed the acquisition of First Active plc. Contribution increased by 30% or Â£39 million to Â£170 million. Total income increased by 25% or Â£70 million to Â£351 million reflecting strong volume growth, particularly in residential mortgages. Adjusting for First Active and the disposal in October 2003 of NCB Stockbrokers ('NCB'), income increased by 9%. The number of customers increased since June 2003 by 431,000, of which 376,000 relate to First Active. Net interest income rose by 35% or Â£66 million to Â£256 million, reflecting strong growth in both average customer lending and deposits. Excluding First Active and NCB, net interest income increased by 9%. Overall net interest margin declined reflecting organic growth in mortgage loans together with the acquisition of First Active which has a preponderance of mortgage lending. Non-interest income increased by Â£4 million to Â£95 million. Strong growth in lending fees and sales of treasury products was partially offset by reduced brokerage fees following the disposal of NCB. Expenses increased by 23% or Â£31 million to Â£163 million. This reflected the annual pay award, additional costs to support the growth in business and the acquisition of First Active. The charge for provisions for bad debts including First Active, was unchanged at Â£18 million reflecting improved asset quality. THE ROYAL BANK OF SCOTLAND GROUP plc CITIZENS First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Net interest income 645 638 1,310 Non-interest income 244 271 514 _______ _______ _______ Total income 889 909 1,824 _______ _______ _______ Expenses - staff costs 242 254 505 - other 184 186 374 _______ _______ _______ 426 440 879 _______ _______ _______ Contribution before provisions 463 469 945 Provisions 40 44 88 _______ _______ _______ Contribution 423 425 857 _______ _______ _______ $bn $bn $bn Total assets 79.5 68.2 76.8 Loans and advances to customers - gross 47.4 37.5 43.5 Customer deposits 66.4 57.5 62.8 Weighted risk assets 52.6 44.1 50.8 Average exchange rate - US$/Â£ 1.822 1.611 1.635 Spot exchange rate - US$/Â£ 1.814 1.650 1.786 _______ _______ _______ Citizens is engaged in retail and corporate banking activities through its branch network in the states of Rhode Island, Connecticut, Massachusetts, New Hampshire, Pennsylvania, Delaware and New Jersey. Citizens was ranked eleventh largest commercial banking organisation in the US based on deposits as at 31 March 2004. In January 2004, Citizens completed the acquisition of Thistle Group Holdings, Co. the holding company of Roxborough Manayunk Bank which was converted to Citizens' systems in February 2004. In May 2004, Citizens announced the acquisition of Charter One Financial, Inc. This transaction is subject to regulatory and Charter One shareholder approval and is expected to be completed by the fourth quarter of 2004. Contribution was affected by the weakening of the US dollar relative to sterling and at Â£423 million was down Â£2 million. In US dollar terms, contribution increased by 13% or $86 million to $771 million. Total income was up 11% or $155 million to $1,620 million. Since June 2003, Citizens increased its personal customer base by 262,000 accounts and its business customers by 34,000 due to growth through both traditional and supermarket branches, and the acquisitions of Port Financial, Community Bancorp and Roxborough Manayunk Bank. Net interest income increased by 14% or $147 million to $1,176 million, reflecting strong organic growth in personal loans and deposits. Excluding the acquisitions, average loans were up 28% or $9.6 billion and average deposits were up 15% or $8.3 billion. The benefit from higher volumes more than offset the impact of lower interest rates on margins. Non-interest income rose by 2% or $8 million to $444 million, reflecting growth in customer fees and a lower level of securities gains than in 2003. THE ROYAL BANK OF SCOTLAND GROUP plc CITIZENS (continued) Expenses increased by 9% or $67 million to $776 million, to support higher business volumes, a branch automation programme, and the expansion of traditional and supermarket banking in Mid Atlantic and New England. Provisions were up $2 million from $71 million to $73 million. Credit quality metrics remain strong. THE ROYAL BANK OF SCOTLAND GROUP plc CENTRAL ITEMS First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Funding costs 122 85 215 Departmental and corporate costs 287 221 413 _______ _______ _______ Total Central items 409 306 628 _______ _______ _______ The Centre comprises group and corporate functions, such as capital raising, finance and human resources, which manage capital requirements and provide services to the operating divisions. Total Central items increased by Â£103 million to Â£409 million. Funding costs at Â£122 million, were up 44% or Â£37 million reflecting the funding of the various acquisitions undertaken by the Group since June 2003. Central departmental costs and other corporate items at Â£287 million were Â£66 million or 30% higher than the first half of 2003. This is principally due to the centralisation of certain functions, higher pension costs and expenditure on Group-wide projects such as International Accounting Standards and Basel II. THE ROYAL BANK OF SCOTLAND GROUP plc AVERAGE BALANCE SHEET First half 2004 First half 2003 Average Interest Rate Average Interest Rate balance balance Â£m Â£m % Â£m Â£m % Assets Treasury and other eligible bills UK 620 11 3.55 1,656 27 3.26 Overseas 63 1 3.17 - - - Loans and advances to banks UK 13,870 255 3.68 13,212 230 3.48 Overseas 9,617 107 2.23 9,406 107 2.28 Loans and advances to customers UK 181,086 5,187 5.73 166,743 4,671 5.60 Overseas 56,105 1,332 4.75 40,023 1,020 5.10 Debt securities UK 21,152 373 3.53 22,683 382 3.37 Overseas 17,352 362 4.17 18,160 413 4.55 _______ ______ _______ ______ Interest-earning assets - banking business UK 216,728 5,826 5.38 204,294 5,310 5.20 Overseas 83,137 1,802 4.34 67,589 1,540 4.56 _______ ______ _______ ______ 299,865 7,628 5.09 271,883 6,850 5.04 ______ ______ - trading business 116,605 91,946 _______ _______ Total interest-earning assets 416,470 363,829 Non-interest-earning assets 68,672 67,300 _______ _______ Total assets 485,142 431,129 _______ _______ Percentage of assets applicable to Overseas 31.9% 32.0% operations _______ _______ Liabilities Deposits by banks UK 33,253 455 2.74 26,515 338 2.55 Overseas 13,628 146 2.14 9,819 110 2.24 Customer accounts UK 139,263 1,726 2.48 130,902 1,513 2.31 Overseas 45,604 360 1.58 40,953 366 1.79 Debt securities in issue UK 34,054 519 3.05 29,034 495 3.41 Overseas 11,474 88 1.53 9,674 64 1.32 Loan capital UK 16,834 302 3.59 14,435 228 3.16 Overseas 164 5 6.10 156 8 10.26 Internal funding of trading business (30,993) (351) 2.27 (22,218) (297) 2.67 _______ ______ _______ ______ Interest-bearing - banking business liabilities UK 193,325 2,661 2.75 180,767 2,292 2.54 Overseas 69,956 589 1.68 58,503 533 1.82 _______ ______ _______ ______ 263,281 3,250 2.47 239,270 2,825 2.36 ______ ______ - trading business 114,402 88,778 _______ _______ Total interest-bearing liabilities 377,683 328,048 Non-interest-bearing liabilities - demand deposits 26,060 24,130 - other liabilities 51,660 51,326 Shareholders' funds 29,739 27,625 _______ _______ Total liabilities 485,142 431,129 _______ _______ Percentage of liabilities applicable to Overseas 30.3% 31.1% operations _______ _______ The analysis between UK and Overseas has been compiled on the basis of location of office. Interest receivable and interest payable on trading assets and liabilities are included in dealing profits. THE ROYAL BANK OF SCOTLAND GROUP plc AVERAGE INTEREST RATES, YIELDS, SPREADS AND MARGINS First half First half 2004 2003 Average rate % % The Group's base rate 4.06 3.80 London inter-bank three month offered rates: Sterling 4.37 3.72 Eurodollar 1.21 1.29 Euro 2.07 2.52 Yields, spreads and margins of the banking business: Gross yield 5.09 5.04 Group 5.38 5.20 UK 4.34 4.56 Overseas Interest spread Group 2.62 2.68 UK 2.63 2.66 Overseas 2.66 2.74 Net interest margin Group 2.92 2.96 UK 2.92 2.95 Overseas 2.92 2.98 _______ _______ First half First half Full year 2004 2003 2003 % % % Gross yield on interest-earning assets of banking business 5.09 5.04 5.00 Cost of interest-bearing liabilities of banking business (2.47) (2.36) (2.32) _______ _______ _______ Interest spread of banking business 2.62 2.68 2.68 Benefit from interest-free funds 0.30 0.28 0.29 _______ _______ _______ Net interest margin of banking business 2.92 2.96 2.97 _______ _______ _______ Group The net interest margin decreased from 2.96% to 2.92%. The interest spread declined 6 basis points from 2.68% to 2.62% principally reflecting a change in mix towards relatively lower margin mortgage business including the acquisition of First Active. This was partially offset by an increase in the benefit from interest-free funds, 2 basis points higher, reflecting both increased volumes, up Â£4 billion, and movements in interest rates. UK Interest spread decreased by 3 basis points to 2.63% reflecting growth in the mortgage business partly offset by improvements in corporate lending margins. The benefit from interest-free funds was unchanged with a small decline in volumes compensated by movements in interest rates. Overseas The continued tightening of asset spreads in the US, together with the growth in mortgage business following the acquisition of First Active, has resulted in an 8 basis point reduction in spread to 2.66%. This was partially offset by an increase in the benefit from interest-free funds, with higher volumes more than offsetting the effect of lower US dollar and Euro interest rates. THE ROYAL BANK OF SCOTLAND GROUP plc STATUTORY CONSOLIDATED PROFIT AND LOSS ACCOUNT FOR THE HALF YEAR ENDED 30 JUNE 2004 (unaudited) In the consolidated profit and loss account set out below, goodwill amortisation and integration costs are included in the captions prescribed by the Companies Act 1985. First half First half Full year 2004 2003 2003 (Audited) Â£m Â£m Â£m Net interest income 4,378 4,025 8,301 _______ _______ _______ Non-interest income (excluding general insurance) 4,146 3,878 7,805 General insurance net premium income 2,416 1,177 3,123 _______ _______ _______ Non-interest income 6,562 5,055 10,928 _______ _______ _______ Total income 10,940 9,080 19,229 _______ _______ _______ Administrative expenses 4,163 3,784 7,699 Depreciation and amortisation - tangible fixed assets 509 449 919 - goodwill 413 373 763 _______ _______ _______ Operating expenses* 5,085 4,606 9,381 _______ _______ _______ Profit before other operating charges 5,855 4,474 9,848 General insurance net claims 1,723 836 2,195 _______ _______ _______ Operating profit before provisions 4,132 3,638 7,653 Provisions 751 742 1,494 _______ _______ _______ Profit on ordinary activities before tax 3,381 2,896 6,159 Tax on profit on ordinary activities 1,048 927 1,910 _______ _______ _______ Profit on ordinary activities after tax 2,333 1,969 4,249 Minority interests (including non-equity) 111 87 210 _______ _______ _______ Profit after minority interests 2,222 1,882 4,039 Preference dividends 116 137 261 _______ _______ _______ 2,106 1,745 3,778 Additional Value Shares dividend - - 1,463 _______ _______ _______ Profit attributable to ordinary shareholders 2,106 1,745 2,315 Ordinary dividends 529 431 1,490 _______ _______ _______ Retained profit 1,577 1,314 825 _______ _______ _______ Basic earnings per ordinary share (Note 4) 69.9p 60.0p 79.0p _______ _______ _______ Adjusted earnings per ordinary share (Note 4) 84.4p 76.5p 159.3p _______ _______ _______ Diluted earnings per ordinary share (Note 4) 69.5p 59.5p 78.4p _______ _______ _______ * Integration costs included in operating expenses comprise: Â£m Â£m Â£m Administrative expenses 55 181 229 Depreciation 2 1 - _______ _______ _______ 57 182 229 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc CONSOLIDATED BALANCE SHEET AT 30 JUNE 2004 (unaudited) 30 June 31 December 30 June 2004 2003 2003 (Audited) Â£m Â£m Â£m Assets Cash and balances at central banks 3,140 3,822 3,268 Items in the course of collection from other banks 3,149 2,501 3,729 Treasury bills and other eligible bills 6,902 4,846 7,047 Loans and advances to banks 60,152 51,891 44,923 Loans and advances to customers 290,154 252,531 248,726 Debt securities 89,813 79,949 73,328 Equity shares 2,315 2,300 2,150 Interests in associated undertakings 122 106 91 Intangible fixed assets 13,589 13,131 12,514 Tangible fixed assets 14,866 13,927 11,638 Settlement balances 10,288 2,857 15,169 Other assets 14,997 18,436 19,026 Prepayments and accrued income 6,060 5,421 4,074 _______ _______ _______ 515,547 451,718 445,683 Long-term assurance assets attributable to policyholders 3,531 3,557 3,462 _______ _______ _______ Total assets 519,078 455,275 449,145 _______ _______ _______ Liabilities Deposits by banks 84,120 67,323 62,039 Items in the course of transmission to other banks 996 958 1,367 Customer accounts 253,949 236,963 225,697 Debt securities in issue 51,721 41,016 40,156 Settlement balances and short positions 38,058 21,369 36,749 Other liabilities 17,301 20,584 22,343 Accruals and deferred income 13,945 13,173 8,399 Provisions for liabilities and charges 2,532 2,522 2,202 Subordinated liabilities 17,832 16,998 15,696 Minority interests - equity 27 (11) (23) - non-equity 2,658 2,724 2,444 Shareholders' funds - equity 29,541 25,176 25,496 - non-equity 2,867 2,923 3,118 _______ _______ _______ 515,547 451,718 445,683 Long-term assurance liabilities attributable to policyholders 3,531 3,557 3,462 _______ _______ _______ Total liabilities 519,078 455,275 449,145 _______ _______ _______ Memorandum items Contingent liabilities and commitments 173,316 154,557 138,933 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc OVERVIEW OF CONSOLIDATED BALANCE SHEET Total assets of Â£519.1 billion at 30 June 2004 were up Â£63.8 billion, 14%, compared with 31 December 2003, reflecting business growth and acquisitions. Treasury bills and other eligible bills increased by Â£2.1 billion, 42%, to Â£6.9 billion, reflecting trading activity. Loans and advances to banks rose Â£8.3 billion, 16%, to Â£60.2 billion. Bank placings were up Â£5.1 billion, 20% to Â£30.5 billion, and reverse repurchase agreements and stock borrowing ('reverse repos'), were up Â£3.1 billion, 12%, to Â£29.7 billion. Loans and advances to customers were up Â£37.6 billion, 15%, to Â£290.2 billion. Within this, reverse repos increased by 45%, Â£10.8 billion to Â£34.9 billion. Excluding reverse repos, lending increased by Â£26.8 billion, 12% to Â£255.3 billion reflecting organic growth across all divisions and Â£5.4 billion arising from acquisitions, principally First Active, Â£4.1 billion, and the People's Bank credit card business, Â£1.0 billion. Compared with 30 June 2003, loans and advances to customers were up Â£41.4 billion, 17%; excluding acquisitions, the growth was Â£34.5 billion, 14%. Debt securities increased by Â£9.9 billion, 12%, to Â£89.8 billion, principally due to increased holdings in Financial Markets and the acquisition of First Active. This was partially offset by a reduction in Wealth Management's investment portfolio of investment grade asset-backed securities. Intangible fixed assets increased by Â£0.5 billion, 3% to Â£13.6 billion. Goodwill arising on the acquisitions made during the first half of 2004 amounted to Â£0.9 billion. This was partially offset by goodwill amortisation, Â£0.4 billion and the adverse effect of exchange rate movements, Â£0.1 billion. Tangible fixed assets were up Â£0.9 billion, 7% to Â£14.9 billion, reflecting growth in operating lease assets, up Â£0.8 billion, 12% to Â£7.1 billion. Settlement balances increased by Â£7.4 billion to Â£10.3 billion as a result of increased levels of customer activity. Other assets declined by Â£3.4 billion, 19% to Â£15.0 billion, mainly due to a decrease in the mark-to-market value of trading derivatives. Deposits by banks increased by Â£16.8 billion, 25% to Â£84.1 billion to fund business growth, with repurchase agreements and stock lending ('repos') up Â£6.0 billion, 22%, to Â£33.1 billion and inter-bank deposits up Â£10.8 billion, 27% to Â£51.0 billion. Customer accounts were up Â£17.0 billion, 7% at Â£253.9 billion. Within this, repos were up Â£6.3 billion, 23% to Â£33.3 billion. Excluding repos, deposits rose by Â£10.7 billion, 5%, to Â£220.6 billion with growth in CBFM, Â£2.7 billion, Retail Banking, Â£2.4 billion, Wealth Management, Â£1.6 billion, Citizens, Â£1.7 billion and Ulster Bank Â£2.5 billion, including First Active. In $ terms, Citizens grew US$4.0 billion, 7%, including US$0.6 billion related to acquisitions. Customer accounts were up Â£28.3 billion, 13% compared with 30 June 2003; excluding acquisitions the increase was Â£23.9 billion, 11%. Debt securities in issue increased by Â£10.7 billion, 26%, to Â£51.7 billion primarily to meet the Group's funding requirements. The increase in settlement balances and short positions reflected growth in customer activity. THE ROYAL BANK OF SCOTLAND GROUP plc OVERVIEW OF CONSOLIDATED BALANCE SHEET (continued) Other liabilities declined by Â£3.3 billion, 16% to Â£17.3 billion, mainly due to a decrease in the mark-to-market value of trading derivatives. Subordinated liabilities were up Â£0.8 billion, 5% to Â£17.8 billion. This reflected the issue of Â£0.7 billion (US$1,250 million) US$ denominated dated loan capital, and Â£0.5 billion undated loan capital, together with Â£0.1 billion of dated and undated loan capital arising from the acquisition of First Active. This was partially offset by the redemption of dated loan capital, Â£0.2 billion (US$250 million and Â£40 million) and the effect of exchange rate movements, Â£0.3 billion. Shareholders' funds increased by Â£4.3 billion, 15% to Â£32.4 billion including Â£2.6 billion from the placing of 165 million ordinary shares in connection with the proposed acquisition of Charter One. The remainder reflects retentions of Â£1.6 billion and the issue of Â£0.2 billion of ordinary shares in respect of scrip dividends and the exercise of share options which were partly offset by the adverse effect of exchange rate movements on share premium account, Â£0.1 billion. THE ROYAL BANK OF SCOTLAND GROUP plc STATEMENT OF CONSOLIDATED TOTAL RECOGNISED GAINS AND LOSSES FOR THE HALF YEAR ENDED 30 JUNE 2004 (unaudited) First half First half Full year 2004 2003 2003 (Audited) Â£m Â£m Â£m Profit attributable to ordinary shareholders 2,106 1,745 2,315 Currency translation adjustments and other movements (30) 47 43 Revaluation of premises - - (69) _______ _______ _______ Total recognised gains in the period 2,076 1,792 2,289 _______ _______ _______ RECONCILIATION OF MOVEMENTS IN CONSOLIDATED SHAREHOLDERS' FUNDS FOR THE HALF YEAR ENDED 30 JUNE 2004 (unaudited) First half First half Full year 2004 2003 2003 (Audited) Â£m Â£m Â£m Profit attributable to ordinary shareholders 2,106 1,745 2,315 Ordinary dividends (529) (431) (1,490) _______ _______ _______ Retained profit for the period 1,577 1,314 825 Issue of ordinary shares 2,829 555 775 Redemption of preference shares - (364) (364) Own shares held in relation to employee share schemes (7) - - Goodwill previously written off to reserves - 40 40 Other recognised gains and losses (30) 47 (26) Currency translation adjustment on share premium account (60) (30) (203) _______ _______ _______ Net increase in shareholders' funds 4,309 1,562 1,047 Opening shareholders' funds 28,099 27,052 27,052 _______ _______ _______ Closing shareholders' funds 32,408 28,614 28,099 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc CONSOLIDATED CASH FLOW STATEMENT FOR THE HALF YEAR ENDED 30 JUNE 2004 (unaudited) First half First half Full year 2004 2003 2003 (Audited) Â£m Â£m Â£m Net cash inflow from operating activities (note 10) 3,689 14,428 19,708 _______ _______ _______ Dividends received from associated undertakings 8 1 9 _______ _______ _______ Returns on investments and servicing of finance Preference dividends paid (136) (140) (269) Additional Value Shares dividend paid - - (1,463) Dividends paid to minority shareholders in subsidiary undertakings (72) (60) (130) Interest paid on subordinated liabilities (340) (322) (557) _______ _______ _______ Net cash outflow from returns on investments and servicing of finance (548) (522) (2,419) _______ _______ _______ Taxation UK tax paid (212) (359) (933) Overseas tax paid (237) (233) (521) _______ _______ _______ Net cash outflow from taxation (449) (592) (1,454) _______ _______ _______ Capital expenditure and financial investment Purchase of investment securities (22,068) (24,343) (44,861) Sale and maturity of investment securities 22,485 20,775 41,805 Purchase of tangible fixed assets (2,330) (1,533) (5,017) Sale of tangible fixed assets 853 395 1,108 _______ _______ _______ Net cash outflow from capital expenditure and financial investment (1,060) (4,706) (6,965) _______ _______ _______ Acquisitions and disposals Purchases of businesses and subsidiary undertakings (net of cash acquired) (2,098) (318) (1,748) Investment in associated undertakings (25) (3) (2) Sale of subsidiary and associated undertakings (net of cash sold) 3 105 179 _______ _______ _______ Net cash outflow from acquisitions and disposals (2,120) (216) (1,571) _______ _______ _______ Ordinary equity dividends paid (999) (396) (772) _______ _______ _______ Net cash (outflow)/inflow before financing (1,479) 7,997 6,536 _______ _______ _______ Financing Proceeds from issue of ordinary share capital 2,769 9 184 Proceeds from issue of trust preferred securities - 512 883 Redemption of preference share capital - (364) (364) Issue of subordinated liabilities 1,193 1,731 3,817 Repayment of subordinated liabilities (174) (40) (336) (Decrease)/increase in minority interests (1) 19 (56) _______ _______ _______ Net cash inflow from financing 3,787 1,867 4,128 _______ _______ _______ Increase in cash 2,308 9,864 10,664 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc NOTES 1. Accounting policies There have been no changes to the Group's principal accounting policies as set out on pages 137 to 140 of the 2003 Report and Accounts. 2. Provisions for bad and doubtful debts Operating profit is stated after charging provisions for bad and doubtful debts of Â£719 million (30 June 2003 - Â£746 million) and amounts written off fixed asset investments of Â£32 million (30 June 2003 - recovery of Â£4 million). The balance sheet provisions for bad and doubtful debts increased in the six months to 30 June 2004 from Â£3,929 million to Â£4,038 million, and the movements thereon were: First half First half Specific General 2004 2003 Â£m Â£m Â£m Â£m At 1 January 3,363 566 3,929 3,927 Currency translation and other adjustments 29 (71) (42) (6) Acquisitions 72 28 100 10 Amounts written off (712) - (712) (740) Recoveries of amounts previously written off 44 - 44 34 Charge to profit and loss account 691 28 719 746 _______ _______ _______ _______ At 30 June 3,487 551 4,038 3,971 _______ _______ _______ _______ The provision at 30 June 2004 includes provision against loans and advances to banks of Â£6 million (31 December 2003 - Â£7 million; 30 June 2003 - Â£7 million). 3. Taxation The charge for taxation is based on a UK corporation tax rate of 30% and comprises: First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Tax on profit before goodwill amortisation and integration costs 1,081 1,001 2,012 Tax relief on goodwill amortisation and integration costs (33) (74) (102) _______ _______ _______ 1,048 927 1,910 _______ _______ _______ The actual tax charge differs from the expected tax charge computed by applying the standard UK corporation tax rate of 30% as follows: First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Expected tax charge 1,014 869 1,848 Goodwill amortisation 109 95 203 Non-deductible items 27 3 106 Non-taxable items (8) (34) (111) Other (14) (1) (24) Adjustments in respect of prior periods (80) (5) (112) _______ _______ _______ Actual tax charge 1,048 927 1,910 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc NOTES (continued) 4. Earnings per share Earnings per share have been calculated based on the following: First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Earnings Profit attributable to ordinary shareholders 2,106 1,745 2,315 _______ _______ _______ Number of shares - millions Weighted average number of ordinary shares In issue during the period 3,013 2,908 2,931 Effect of dilutive share options and convertible 18 26 22 non-equity shares _______ _______ _______ Diluted weighted average number of ordinary shares during the 3,031 2,934 2,953 period _______ _______ _______ Basic earnings per share 69.9p 60.0p 79.0p AVS dividend - - 49.9p _______ _______ _______ 69.9p 60.0p 128.9p Goodwill amortisation 13.2p 12.2p 25.0p Integration costs 1.3p 4.3p 5.4p _______ _______ _______ Adjusted earnings per share 84.4p 76.5p 159.3p _______ _______ _______ Diluted earnings per share 69.5p 59.5p 78.4p _______ _______ _______ 5. Interim dividend The directors have declared an interim dividend of 16.8p per ordinary share which will be paid on 8 October 2004 to shareholders registered on 13 August 2004. As an alternative to cash, a scrip dividend election is to be offered and shareholders will receive details of this by letter. 6. Analysis of repurchase agreements 30 June 31 December 30 June 2004 2003 2003 Â£m Â£m Â£m Reverse repurchase agreements and stock borrowing Loans and advances to banks 29,659 26,522 15,140 Loans and advances to customers 34,892 24,069 30,443 _______ _______ _______ Repurchase agreements and stock lending Deposits by banks 33,067 27,044 20,644 Customer accounts 33,343 27,021 19,595 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc NOTES (continued) 7. Contingent liabilities and commitments 30 June 31 December 30 June 2004 2003 2003 Â£m Â£m Â£m Contingent liabilities Acceptances and endorsements 349 595 2,268 Guarantees and assets pledged as collateral security 8,872 8,787 5,683 Other contingent liabilities 5,827 5,482 8,232 _______ _______ _______ 15,048 14,864 16,183 _______ _______ _______ Commitments Documentary credits and other short-term trade related transactions 618 605 244 Undrawn formal standby facilities, credit lines and other commitments to lend 155,726 137,251 121,515 Other commitments 1,924 1,837 991 _______ _______ _______ 158,268 139,693 122,750 _______ _______ _______ Total contingent liabilities and commitments 173,316 154,557 138,933 _______ _______ _______ 8. Derivatives Replacement cost of over-the-counter contracts (trading and non-trading) The following table shows the gross replacement cost, which is the sum of the fair values, of all over-the-counter contracts with third parties (trading and non-trading) with positive value. This measure makes no allowance for netting arrangements. 30 June 31 December 30 June 2004 2003 2003 Â£m Â£m Â£m Exchange rate contracts 16,269 28,163 20,941 Interest rate contracts 48,686 54,974 76,548 Credit derivatives 185 272 335 Equity and commodity contracts 1,437 1,020 924 _______ _______ _______ 66,577 84,429 98,748 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc NOTES (continued) 8. Derivatives (continued) Derivatives held for trading purposes The table below shows the notional principal amounts of trading instruments entered into with third parties. 30 June 31 December 30 June 2004 2003 2003 Â£bn Â£bn Â£bn Exchange rate contracts 1,542.7 1,144.7 1,241.8 Interest rate contracts 6,441.7 5,307.8 5,046.6 Credit derivatives 32.3 28.5 25.6 Equity and commodity contracts 47.8 34.1 28.3 _______ _______ _______ The table below shows the fair values (which, after netting, are the balance sheet values) of trading instruments entered into with third parties. 30 June 2004 31 December 2003 30 June 2003 Fair value Fair value Fair value Assets Liabilities Assets Liabilities Assets Liabilities Â£m Â£m Â£m Â£m Â£m Â£m Exchange rate contracts 16,219 17,066 28,102 29,564 20,905 22,392 Interest rate contracts 48,006 48,757 54,266 54,212 76,030 76,418 Credit derivatives 185 114 273 155 334 138 Equity and commodity contracts 1,315 917 924 720 867 599 _______ _______ _______ _______ _______ _______ 65,725 66,854 83,565 84,651 98,136 99,547 Netting (55,319) (55,319) (69,478) (69,478) (83,374) (83,374) _______ _______ _______ _______ _______ _______ 10,406 11,535 14,087 15,173 14,762 16,173 _______ _______ _______ _______ _______ _______ Derivatives held for purposes other than trading The Group uses derivatives to manage specific interest rate positions relating to assets and liabilities and to hedge foreign currency exposures. The Group establishes non-trading derivative positions with third parties and through intra-company and intra-Group transactions with the Group's independent trading operations. The table below shows the notional principal amounts of the Group's non-trading derivatives (third party and internal). 30 June 31 December 30 June 2004 2003 2003 Â£bn Â£bn Â£bn Exchange rate contracts 22.4 26.5 16.3 Interest rate contracts 158.6 135.1 126.1 Credit derivatives 1.2 1.0 1.5 Equity and commodity contracts 2.1 1.7 1.7 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc NOTES (continued) 9. Analysis of consolidated shareholders' funds First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Called-up share capital At beginning of period 769 754 754 Shares issued during the period 44 10 15 _______ _______ _______ At end of period 813 764 769 _______ _______ _______ Share premium account At beginning of period 8,175 7,608 7,608 Currency translation adjustments (60) (30) (203) Shares issued during the period 2,785 557 760 Other movements 4 6 10 _______ _______ _______ At end of period 10,904 8,141 8,175 _______ _______ _______ Merger reserve At beginning of period 10,881 11,455 11,455 Transfer to profit and loss account (287) (287) (574) _______ _______ _______ At end of period 10,594 11,168 10,881 _______ _______ _______ Revaluation reserve At beginning of period 7 80 80 Revaluation of premises - - (69) Transfer to profit and loss account - - (4) _______ _______ _______ At end of period 7 80 7 _______ _______ _______ Other reserves At beginning of period 419 387 387 Transfer of increase in value of long-term assurance business 17 10 32 _______ _______ _______ At end of period 436 397 419 _______ _______ _______ Profit and loss account At beginning of period 7,848 6,768 6,768 Currency translation adjustments and other movements (34) 29 33 Retention for the period 1,577 1,314 825 Own shares held in relation to employee share schemes (7) - - Redemption of preference shares - (364) (364) Goodwill previously written off - 40 40 Transfer from merger reserve 287 287 574 Transfer from revaluation reserve - - 4 Transfer of increase in value of long-term assurance business (17) (10) (32) _______ _______ _______ At end of period 9,654 8,064 7,848 _______ _______ _______ Closing shareholders' funds 32,408 28,614 28,099 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc NOTES (continued) 10. Analysis of net cash inflow from operating activities First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Net cash inflow from trading activities 4,674 3,920 9,028 Increase in loans and advances to banks and customers (37,416) (14,452) (23,343) Increase in deposits by banks and customers 28,754 11,677 26,857 Increase in securities (9,322) (2,901) (9,871) Increase in debt securities in issue 10,014 6,218 7,078 Increase in settlement balances and short positions 9,258 6,270 3,202 (Decrease)/increase in other assets and liabilities (2,273) 3,696 6,757 _______ _______ _______ Net cash inflow from operating activities 3,689 14,428 19,708 _______ _______ _______ 11. Litigation In December 2003, members of the Group were joined as defendants in a number of legal actions in the United States following the collapse of Enron. Collectively the claims are, to a substantial degree, unquantified and in each case they are made against large numbers of defendants. The Group intends to defend these claims vigorously. The US Courts dealing with the main Enron actions have ordered that the Group join the non-binding, multi-party mediation which commenced in late 2003. Based on current knowledge including applicable defences and given the unquantified nature of these claims, the directors are unable at this stage to predict with certainty the eventual loss, if any, in these matters. In addition, pursuant to requests received from the US Securities and Exchange Commission and the US Department of Justice, the Group has been providing copies of Enron-related materials to these authorities and the Group continues to co-operate fully with them. Members of the Group are engaged in other litigation in the United Kingdom and a number of overseas jurisdictions, including the United States, involving claims by and against them arising in the ordinary course of business. The directors of the company have reviewed these other actual, threatened and known potential claims and proceedings and, after consulting with the Group's legal advisers are satisfied that the outcome of these claims and proceedings will not have a material adverse effect on the Group's consolidated net assets, results of operations or cash flows. 12. International Financial Reporting Standards The Group's 2005 interim and annual accounts will be prepared in accordance with International Reporting Financial Standards (IFRS). In the first half of 2004 IFRS implementation activities have included building IT solutions, revising processes and reporting structures, Group-wide IFRS training and analysis of new standards and amendments to existing standards. The Group remains on track to produce IFRS compliant accounts in 2005. A summary of the key differences between the Group's current accounting policies and IFRS is included in the Group's 2003 Annual Report and Accounts. THE ROYAL BANK OF SCOTLAND GROUP plc NOTES (continued) 13. Statutory accounts Financial information contained in this document does not constitute statutory accounts within the meaning of section 240 of the Companies Act 1985 ('the Act'). The statutory accounts for the year ended 31 December 2003 have been filed with the Registrar of Companies and have been reported on by the auditors under section 235 of the Act. The report of the auditors was unqualified and did not contain a statement under section 237 (2) or (3) of the Act. 14. Auditors' review The interim results have been reviewed by the Group's auditors, Deloitte & Touche LLP, and their review report is set out on page 49. 15. Form 6-K A report on Form 6-K will be filed with the Securities and Exchange Commission in the United States. The profit and loss account presented in the Form 6-K will be the statutory profit and loss account as set out on page 27 of this announcement, which includes goodwill amortisation and integration costs in the captions prescribed by the Companies Act 1985. The Financial Review included in the Form 6-K will be based on the statutory profit and loss account. THE ROYAL BANK OF SCOTLAND GROUP plc ANALYSIS OF INCOME, EXPENSES AND PROVISIONS First half First half Full year 2004 2003 2003 Â£m Â£m Â£m Non-interest income Dividend income 31 30 58 _______ _______ _______ Fees and commissions receivable 3,065 2,691 5,693 Fees and commissions payable - banking (632) (527) (1,099) - insurance related (208) (27) (238) _______ _______ _______ Net fees and commissions 2,225 2,137 4,356 _______ _______ _______ Foreign exchange 295 267 540 Securities 501 486 798 Interest rate derivatives 252 232 455 _______ _______ _______ Dealing profits 1,048 985 1,793 _______ _______ _______ Income on rental assets 618 507 1,088 Embedded value profits 42 23 73 Other 182 196 437 _______ _______ _______ Other operating income 842 726 1,598 _______ _______ _______ Non-interest income (excluding general insurance premiums) 4,146 3,878 7,805 General insurance net premium income 2,416 1,177 3,123 _______ _______ _______ Total non-interest income 6,562 5,055 10,928 _______ _______ _______ Staff costs - wages, salaries and other staff costs 2,184 1,973 3,997 - social security costs 152 131 248 - pension costs 185 134 273 Premises and equipment 530 520 1,073 Other 1,112 1,026 2,108 _______ _______ _______ Administrative expenses* 4,163 3,784 7,699 _______ _______ _______ *Integration costs included in administrative expenses comprise: Staff costs 35 112 125 Premises and equipment costs 3 31 31 Other administrative costs 17 38 73 _______ _______ _______ 55 181 229 _______ _______ _______ Provisions for bad and doubtful debts 719 746 1,461 Amounts written off fixed asset investments 32 (4) 33 _______ _______ _______ Provisions 751 742 1,494 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc ASSET QUALITY Analysis of loans and advances to customers The following table analyses loans and advances to customers (including reverse repurchase agreements and stock borrowing) by industry. 30 June 31 December 30 June 2004 2003 2003 Â£m Â£m Â£m Central and local government 2,378 2,100 1,714 Finance 52,549 38,936 43,018 Individuals - home 73,649 61,960 56,438 Individuals - other 39,580 35,027 32,657 Other commercial and industrial comprising: Manufacturing 13,385 12,769 13,635 Construction 6,946 5,839 5,881 Service industries and business activities 50,800 50,772 51,419 Agriculture, forestry and fishing 3,091 3,081 3,387 Property 36,654 31,629 30,253 Finance leases and instalment credit 15,154 14,340 14,288 _______ _______ _______ Loans and advances to customers - gross 294,186 256,453 252,690 Provisions for bad and doubtful debts (4,032) (3,922) (3,964) _______ _______ _______ Total loans and advances to customers 290,154 252,531 248,726 _______ _______ _______ Reverse repurchase agreements included in the analysis above: Central and local government 1,389 1,079 358 Finance 33,464 22,883 30,085 Service industries and business activities 39 107 - _______ _______ _______ Total 34,892 24,069 30,443 _______ _______ _______ Loans and advances to customers excluding reverse repurchase 255,262 228,462 218,283 agreements - net _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc ASSET QUALITY (continued) Cross border outstandings The table below sets out the Group's cross border outstandings in excess of 0.75% of Group total assets (including acceptances) of Â£519.4 billion (31 December 2003 - Â£455.9 billion; 30 June 2003 - Â£451.4 billion). None of these countries have experienced repayment difficulties which have required refinancing of outstanding debt. 30 June 31 December 30 June 2004 2003 2003 Â£m Â£m Â£m US 20,135 14,618 14,504 Germany 16,020 15,073 10,648 France 13,433 7,524 7,242 Netherlands 6,686 6,830 7,090 Cayman Islands 6,478 6,666 6,611 Japan 4,023 4,141 5,250 Belgium 3,918 * * Spain * 3,421 3,997 Italy * * 3,978 Canada * * 3,426 _______ _______ _______ * less than 0.75% of Group total assets (including acceptances). Selected country exposures The table below details exposures to countries that are sometimes considered as having a higher credit and foreign exchange risk. 30 June 2004 31 December 2003 30 June 2003 Bank Non-bank Total Bank Non-bank Total Bank Non-bank Total Â£m Â£m Â£m Â£m Â£m Â£m Â£m Â£m Â£m Argentina 16 - 16 26 4 30 29 11 40 Brazil 29 7 36 15 2 17 - 10 10 Turkey 6 78 84 5 65 70 7 83 90 Venezuela - 80 80 - 87 87 - 108 108 _____ _____ _____ _____ _____ _____ _____ _____ _____ THE ROYAL BANK OF SCOTLAND GROUP plc ASSET QUALITY (continued) Risk elements in lending The Group's loan control and review procedures do not include the classification of loans as non-accrual, accruing past due, restructured and potential problem loans, as defined by the Securities and Exchange Commission ('SEC') in the US. The following table shows the estimated amount of loans which would be reported using the SEC's classifications. The figures are stated before deducting the value of security held or related provisions. 30 June 31 December 30 June 2004 2003 2003 Â£m Â£m Â£m Loans accounted for on a non-accrual basis (2): Domestic 3,442 3,221 3,404 Foreign 1,043 1,211 1,177 _______ _______ _______ 4,485 4,432 4,581 _______ _______ _______ Accruing loans which are contractually overdue 90 days or more as to principal or interest (3): Domestic 554 561 306 Foreign 73 81 61 _______ _______ _______ 627 642 367 _______ _______ _______ Loans not included above which are 'troubled debt restructurings' as defined by the SEC: Domestic 38 53 96 Foreign 19 30 39 _______ _______ _______ 57 83 135 _______ _______ _______ Total risk elements in lending 5,169 5,157 5,083 _______ _______ _______ Potential problem loans (4) Domestic 319 492 871 Foreign 163 99 104 _______ _______ _______ 482 591 975 _______ _______ _______ Closing provisions for bad and doubtful debts as a % of total risk elements in lending 78% 76% 78% _______ _______ _______ Closing provisions for bad and doubtful debts as a % of total risk elements in lending and potential problem loans 71% 68% 65% _______ _______ _______ Risk elements in lending as a % of gross loans and advances to customers 1.76% 2.01% 2.01% _______ _______ _______ Notes: 1. For the analysis above, 'Domestic' consists of the United Kingdom domestic transactions of the Group. 'Foreign' comprises the Group's transactions conducted through offices outside the UK and through those offices in the UK specifically organised to service international banking transactions. 2. The Group's UK banking subsidiary undertakings account for loans on a non-accrual basis from the point in time at which the collectability of interest is in significant doubt. Certain subsidiary undertakings of the Group generally account for loans on a non-accrual basis when interest or principal is past due 90 days. 3. Overdrafts generally have no fixed repayment schedule and consequently are not included in this category. 4. Loans that are current as to payment of principal and interest but in respect of which management has serious doubts about the ability of the borrower to comply with contractual repayment terms. Substantial security is held in respect of these loans and appropriate provisions have already been made in accordance with the Group's provisioning policy for bad and doubtful debts. THE ROYAL BANK OF SCOTLAND GROUP plc ASSET QUALITY (continued) Provisions for bad and doubtful debts First half Full year First half 2004 2003 2003 Â£m Â£m Â£m Provisions at beginning of period 3,929 3,927 3,927 Currency translation and other adjustments (42) (62) (6) Acquisitions 100 50 10 Amounts written-off - Domestic (452) (1,097) (506) - Foreign (260) (422) (234) _______ _______ _______ (712) (1,519) (740) _______ _______ _______ Recoveries - Domestic 25 38 15 - Foreign 19 34 19 _______ _______ _______ 44 72 34 _______ _______ _______ Sub-total 3,319 2,468 3,225 _______ _______ _______ Provisions charged against profit: Net specific provisions - Domestic 463 926 482 - Foreign 228 533 259 _______ _______ _______ 691 1,459 741 General provision 28 2 5 _______ _______ _______ Total bad and doubtful debt provisions charge to profit 719 1,461 746 _______ _______ _______ Provisions at end of period 4,038 3,929 3,971 _______ _______ _______ Provisions at end of period comprise: Specific - Domestic 2,232 2,097 2,227 - Foreign 1,255 1,266 1,140 _______ _______ _______ Total specific provisions 3,487 3,363 3,367 General provisions 551 566 604 _______ _______ _______ 4,038 3,929 3,971 _______ _______ _______ The closing provisions include provision against loans and advances to banks of Â£6 million (31 December 2003 - Â£7 million; 30 June 2003 - Â£7 million). THE ROYAL BANK OF SCOTLAND GROUP plc MARKET RISK The Group manages the market risk in its trading and treasury portfolios through value-at-risk (VaR) limits as well as stress testing, position and sensitivity limits. VaR is a technique that produces estimates of the potential negative change in the market value of a portfolio over a specified time horizon at a given confidence level. The table below sets out the trading and treasury VaR for the Group, which assumes a 95% confidence level and a one-day time horizon. Period end Maximum Minimum Average Â£m Â£m Â£m Â£m Trading VaR 30 June 2004 13.1 13.6 6.4 9.5 _______ _______ _______ _______ 31 December 2003 7.4 14.2 5.6 9.4 _______ _______ _______ _______ 30 June 2003 11.5 12.8 8.0 10.8 _______ _______ _______ _______ Treasury VaR 30 June 2004 7.8 8.3 5.7 7.0 _______ _______ _______ _______ 31 December 2003 8.1 11.0 5.6 8.3 _______ _______ _______ _______ 30 June 2003 10.0 10.0 5.6 7.3 _______ _______ _______ _______ The Group's VaR should be interpreted in light of the limitations of the methodologies used. These limitations include: â€¢ Historical data may not provide the best estimate of the joint distribution of risk factor changes in the future and may fail to capture the risk of possible extreme adverse market movements which have not occurred in the historical window used in the calculations. â€¢ VaR using a one-day time horizon does not fully capture the market risk of positions that cannot be liquidated or hedged within one day. â€¢ VaR using a 95% confidence level does not reflect the extent of potential losses beyond that percentile. â€¢ The Group largely computes the VaR of the trading portfolios at the close of business and positions may change substantially during the course of the trading day. Controls are in place to limit the Group's intra-day exposure such as the calculation of VaR for selected portfolios. These limitations and the nature of the VaR measure mean that the Group cannot guarantee that losses will not exceed the VaR amounts indicated nor that losses in excess of the VaR amounts will not occur more frequently than once in 20 business days. THE ROYAL BANK OF SCOTLAND GROUP plc REGULATORY RATIOS AND OTHER INFORMATION 30 June 31 December 30 June 2004 2003 2003 Capital base (Â£m) Ordinary shareholders' funds and minority interests 17,268 13,235 13,321 Preference shares and tax deductible securities 6,048 6,164 6,137 _______ _______ _______ Tier 1 capital 23,316 19,399 19,458 Tier 2 capital 17,252 16,439 14,941 _______ _______ _______ 40,568 35,838 34,399 Less: investments in insurance companies, associated undertakings and other supervisory deductions (4,718) (4,618) (2,707) _______ _______ _______ 35,850 31,220 31,692 _______ _______ _______ Weighted risk assets (Â£m) Banking book - on-balance sheet 232,600 214,400 209,500 - off-balance sheet 41,300 36,400 34,200 Trading book 13,700 12,900 13,400 _______ _______ _______ 287,600 263,700 257,100 _______ _______ _______ Risk asset ratio - tier 1 8.1% 7.4% 7.6% - total 12.5% 11.8% 12.3% Share price Â£15.88 Â£16.46 Â£17.00 Number of shares in issue 3,141m 2,963m 2,942m Market capitalisation Â£49.9bn Â£48.8bn Â£50.0bn Net asset value per ordinary share Â£9.40 Â£8.50 Â£8.67 Employee numbers Corporate Banking and Financial Markets 16,100 15,900 16,100 Retail Banking* 30,600 31,100 30,400 Retail Direct 8,400 7,300 7,000 Manufacturing* 24,000 22,400 21,400 Wealth Management* 5,200 5,200 5,100 RBS Insurance* 19,500 18,800 10,800 Ulster Bank 5,200 4,400 4,500 Citizens 14,200 14,100 13,800 Centre 1,900 1,700 1,700 _______ _______ _______ Group total 125,100 120,900 110,800 Acquisitions in the year ended 30 June 2004 (10,700) (9,100) - _______ _______ _______ Underlying 114,400 111,800 110,800 _______ _______ _______ * prior periods have been restated to reflect the transfer in 2004 of certain activities from Wealth Management to Retail Banking and from RBS Insurance to Manufacturing. THE ROYAL BANK OF SCOTLAND GROUP plc ADDITIONAL FINANCIAL DATA FOR US INVESTORS Reconciliation between UK and US GAAP The following tables summarise the significant adjustments, which would result from the application of US generally accepted accounting principles ('US GAAP') instead of UK GAAP. First half First half Full year 2004 2003 2003 Consolidated statement of income Â£m Â£m Â£m Profit attributable to ordinary shareholders - UK GAAP 2,106 1,745 2,315 Amortisation of goodwill 375 366 721 Pension costs (138) (168) (369) Securities, derivatives and hedging 278 (243) 281 Software development costs (81) (123) (300) Others (net) (168) (56) (258) Taxation 18 160 174 _______ _______ _______ Net income available for ordinary shareholders - US GAAP 2,390 1,681 2,564 _______ _______ _______ 30 June 31 December 30 June 2004 2003 2003 Consolidated shareholders' equity Â£m Â£m Â£m Shareholders' funds - UK GAAP 32,408 28,099 28,614 Goodwill 2,597 2,222 1,867 Proposed dividend 529 1,059 431 Recognition of pension scheme minimum liability - - (3,393) Perpetual regulatory tier one securities 668 678 733 Software development costs 579 660 837 Pension costs (165) (27) 174 Taxation 69 (166) 565 Others (net) (792) (182) 348 _______ _______ _______ Shareholders' equity - US GAAP 35,893 32,343 30,176 _______ _______ _______ Total assets Total assets under US GAAP, which include acceptances and the grossing-up of certain repurchase balances offset under UK GAAP, together with the effect of adjustments made to net income and shareholders' equity were Â£556 billion (31 December 2003 - Â£488 billion; 30 June 2003 - Â£472 billion). THE ROYAL BANK OF SCOTLAND GROUP plc FORWARD-LOOKING STATEMENTS Certain sections in this document contain 'forward-looking statements' as that term is defined in the United States Private Securities Litigation Reform Act of 1995, such as statements that include the words 'expect', 'estimate', 'project', 'anticipate', 'should', 'intend', 'plan', 'probability', 'risk', 'Value-at-Risk ('VaR')', 'target', 'goal', 'objective', 'will', 'endeavour', 'outlook', 'optimistic', 'prospects' and similar expressions or variations on such expressions and sections such as 'Group Chief Executive's review' and 'Financial review'. In particular, this document includes forward-looking statements relating, but not limited, to the Group's potential exposures to various types of market risks, such as interest rate risk, foreign exchange rate risk and commodity and equity price risk. Such statements are subject to risks and uncertainties. For example, certain of the market risk disclosures are dependent on choices about key model characteristics and assumptions and are subject to various limitations. By their nature, certain of the market risk disclosures are only estimates and, as a result, actual future gains and losses could differ materially from those that have been estimated. Other factors that could cause actual results to differ materially from those estimated by the forward-looking statements contained in this document include, but are not limited to: general economic conditions in the UK and in other countries in which the Group has significant business activities or investments, including the United States; the monetary and interest rate policies of the Bank of England, the Board of Governors of the Federal Reserve System and other G-7 central banks; inflation; deflation; unanticipated turbulence in interest rates, foreign currency exchange rates, commodity prices and equity prices; changes in UK and foreign laws, regulations and taxes; changes in competition and pricing environments; natural and other disasters; the inability to hedge certain risks economically; the adequacy of loss reserves; acquisitions or restructurings; technological changes; changes in consumer spending and saving habits; and the success of the Group in managing the risks involved in the foregoing. The forward-looking statements contained in this document speak only as of the date of this report, and the Group does not undertake to update any forward-looking statement to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. THE ROYAL BANK OF SCOTLAND GROUP plc INDEPENDENT REVIEW REPORT TO THE ROYAL BANK OF SCOTLAND GROUP plc Introduction We have been instructed by the company to review the financial information for the six months ended 30 June 2004 which comprises the statutory consolidated profit and loss account, the consolidated balance sheet, the statement of consolidated total recognised gains and losses, the reconciliation of movements in consolidated shareholders' funds, the consolidated cash flow statement, the divisional performance disclosures and related notes 1 to 15. We have read the other information contained in this interim results announcement and, solely on that basis, have considered whether it contains any apparent misstatements or material inconsistencies with the financial information. This report is made solely to the company in accordance with Bulletin 1999/4 issued by the Auditing Practices Board ('the Bulletin'). Our work has been undertaken so that we might state to the company those matters we are required to state to them in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusions we have formed. Directors' responsibilities The interim results announcement, including the financial information contained therein, is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the interim results announcement in accordance with the Listing Rules of the Financial Services Authority which require that the accounting policies and presentation applied to the interim figures should be consistent with those applied in preparing the preceding annual accounts except where any changes, and the reasons for them, are disclosed. Review work performed We conducted our review in accordance with the guidance contained in the Bulletin for use in the United Kingdom. A review consists principally of making enquiries of management and applying analytical procedures to the financial information and underlying financial data and based thereon, assessing whether the accounting policies and presentation have been consistently applied unless otherwise disclosed. A review excludes audit procedures such as tests of controls and verification of assets, liabilities and transactions. It is substantially less in scope than an audit performed in accordance with United Kingdom auditing standards and therefore provides a lower level of assurance than an audit. Accordingly, we do not express an audit opinion on the financial information. Review conclusion On the basis of our review we are not aware of any material modifications that should be made to the financial information as presented for the six months ended 30 June 2004. Deloitte & Touche LLP Chartered Accountants Edinburgh 2 August 2004 THE ROYAL BANK OF SCOTLAND GROUP plc RESTATEMENTS During the first half of 2004, a number of activities were transferred between divisions. The Affluent Banking business was transferred from Wealth Management to Retail Banking; further activities were transferred from Retail Direct, Wealth Management and RBS Insurance to Manufacturing; and, within RBS Insurance, certain income has been re-classified from net fees and commissions to insurance premium income in order to conform the accounting policies of Direct Line and Churchill. First half 2003 Full year 2003 Previously Transfer Restated Previously Transfer Restated reported reported Â£m Â£m Â£m Â£m Â£m Â£m Retail Banking - Net interest income 1,433 4 1,437 2,951 8 2,959 - Non-interest income 703 28 731 1,452 62 1,514 - Staff costs 373 8 381 777 16 793 - Other costs 93 5 98 227 10 237 Contribution 1,535 19 1,554 3,126 44 3,170 _______ _______ _______ _______ _______ _______ Retail Direct - Other costs 213 (4) 209 454 (8) 446 Contribution 407 4 411 873 8 881 _______ _______ _______ _______ _______ _______ Manufacturing - Staff costs 287 6 293 625 19 644 - Other costs 613 56 669 1,250 139 1,389 Contribution (900) (62) (962) (1,875) (158) (2,033) _______ _______ _______ _______ _______ _______ Wealth Management - Net interest income 225 (4) 221 465 (8) 457 - Non-interest income 204 (28) 176 414 (62) 352 - Staff costs 139 (8) 131 275 (16) 259 - Other costs 74 (9) 65 157 (18) 139 Contribution 219 (15) 204 438 (36) 402 _______ _______ _______ _______ _______ _______ RBS Insurance - Insurance premium income 1,149 28 1,177 3,061 62 3,123 - Net fees and commissions 21 (28) (7) (99) (62) (161) - Staff costs 96 (6) 90 241 (19) 222 - Other costs 147 (47) 100 341 (122) 219 Contribution 202 53 255 468 141 609 _______ _______ _______ _______ _______ _______ Group profit is unaffected by these changes. THE ROYAL BANK OF SCOTLAND GROUP plc FINANCIAL CALENDAR 2004 interim dividend payment 8 October 2004 2004 annual results announcement 24 February 2005 Annual general meeting 20 April 2005 2004 final dividend payment June 2005 2005 interim results announcement 4 August 2005 CONTACTS Sir Fred Goodwin Group Chief Executive 020 7672 0008 0131 523 2033 Fred Watt Group Finance Director 020 7672 0008 0131 523 2028 Richard O'Connor Head of Investor Relations 020 7672 1758 For media enquiries: Howard Moody Group Director, Communications 020 7672 1916 07768 033562 Carolyn McAdam Head of Group Communications 020 7672 1915 07796 274968 2 August 2004 This information is provided by RNS The company news service from the London Stock Exchange

Companies

NATWEST GROUP (NWG)

Thursday, 23rd May 2024

COMPANIES COVERED:

HL. QQ. AJB

Another day and another round of takeover talk with Hargreaves Lansdown being eyed by private equity suitors. AJ Bell also advances on upbeat earnings news whilst QinetiQ upgrades its profit guidance, too.

Full Archive

UK 100

Latest directors dealings

5 hours ago Marlowe
5 hours ago Haleon
5 hours ago TUI AG Reg Shs (DI)
5 hours ago Georgia Capital
5 hours ago Weir Group

All directors dealings today