Item
|
||
1
|
RBS Holdings N.V. – Interim Financial Report for the half year ended 30 June 2011
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
Contents
|
Page
|
Interim results
|
|
Highlights
|
2
|
Cautionary statement on forward-looking statements
|
3
|
Operating and financial review
|
5
|
Condensed consolidated interim financial statements
|
17
|
Condensed consolidated income statement
|
18
|
Condensed consolidated statement of comprehensive income
|
19
|
Condensed consolidated balance sheet
|
20
|
Condensed consolidated statement of changes in equity
|
23
|
Condensed consolidated cash flow statement
|
24
|
Notes to the condensed consolidated interim financial statements
|
25
|
Risk and capital management
|
41
|
Principal risks and uncertainties
|
50
|
Additional information - Contacts
|
68
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
1 |
·
|
In April 2011, RBSH Group announced its intention to transfer a substantial part of the business activities of RBS N.V. to The Royal Bank of Scotland plc ('RBS'). Part of the transfers is expected to have taken place by the end of 2011. These assets and liabilities largely relate to activities of RBS N.V. carried out in the United Kingdom and have been classified as assets and liabilities of disposal groups as at 30 June 2011. Thereby, increasing both asset and liabilities of disposal groups significantly with a corresponding reduction in other captions in the balance sheet.
|
·
|
Income decreased in the first half of 2011 principally reflecting the changes in the structure of the balance sheet following transfers of businesses to RBS during 2010 and lower interest income and trading income in Non-Core as a result of disposal of operations in Asia and the Americas. Additionally, the tightening of credit spreads in the first half of 2011 led to a fair value loss on own debt of €348 million compared to a gain of €203 million in the first half of 2010.
|
·
|
Operating expenses decreased to €1,371 million from €1,849 million, largely due to a reduction in staff costs resulting from employees transferring to RBS and as a result of disposals of operations in Asia and the Americas.
|
·
|
Total impairment losses were €1,097 million compared with a loss of €224 million in the first half of 2010. The increase reflected the impairment of Greek sovereign available-for-sale bonds and related interest rate hedge adjustments, as a result of Greece's continuing fiscal difficulties.
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
2 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
3 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
4 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
5 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
6 |
–
|
5.90% Non-cumulative Guaranteed Trust Preferred Securities of RBS Capital Funding Trust V (formerly ABN AMRO Capital Funding Trust V) (US74928K2087)
|
–
|
6.25% Non-cumulative Guaranteed Trust Preferred Securities of RBS Capital Funding Trust VI (formerly ABN AMRO Capital Funding Trust VI) (US74928M2044)
|
–
|
6.08% Non-cumulative Guaranteed Trust Preferred Securities of RBS Capital Funding Trust VII (formerly ABN AMRO Capital Funding Trust VII) (US74928P2074)
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
7 |
First half
2011
€m
|
First half
2010
€m
|
|
Net interest income
|
321
|
582
|
Non-interest income
|
508
|
1,016
|
Total income
|
829
|
1,598
|
Operating expenses
|
(1,371)
|
(1,849)
|
Loss before impairment losses
|
(542)
|
(251)
|
Impairment losses
|
(1,097)
|
(224)
|
Operating loss before tax
|
(1,639)
|
(475)
|
Tax credit/(charge)
|
183
|
(66)
|
Loss from continuing operations
|
(1,456)
|
(541)
|
Profit from discontinued operations, net of tax
|
22
|
950
|
(Loss)/profit for the period
|
(1,434)
|
409
|
Attributable to:
|
||
Non-controlling interests
|
-
|
2
|
Controlling interests
|
(1,434)
|
407
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
8 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
9 |
First half
2011
€m
|
First half
2010
€m
|
|
Operating (loss)/profit before tax
|
||
Global Banking and Markets
|
(322)
|
206
|
Global Transaction Services
|
(74)
|
(3)
|
Central Items
|
(1,092)
|
(284)
|
Total Core
|
(1,488)
|
(81)
|
Non-Core
|
(151)
|
(394)
|
Total
|
(1,639)
|
(475)
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
10 |
Global Banking and Markets
|
First half
2011
€m
|
First half
2010
€m
|
Net interest income
|
108
|
217
|
Non-interest income
|
389
|
1,001
|
Total income
|
497
|
1,218
|
Operating expenses
|
(747)
|
(918)
|
Impairment losses
|
(72)
|
(94)
|
Operating (loss)/profit before tax
|
(322)
|
206
|
·
|
Operating loss before tax was €322 million compared with a profit of €206 million in the first half of 2010.
|
·
|
Net interest income decreased by 50% to €108 million from €217 million in the first half of 2010. This reflects changes in the structure of the balance sheet following transfers of businesses to RBS and reduced net interest margin mainly due to increased funding costs.
|
·
|
Non-interest income decreased by 61% to €389 million from €1,001 million in the first half of 2010. This largely relates to lower trading income due to the transfer of trading activities to RBS. Additionally, the tightening of credit spreads in the first half of 2011 led to a fair value loss on own debt of €412 million compared to a gain of €178 million the first half of 2010.
|
·
|
Operating expenses decreased by 19% to €747 million from €918 million in the first half of 2010 reflecting a reduction in staff costs resulting from employees transferring to RBS.
|
·
|
Impairment losses were €72 million compared with €94 million in the first half of 2010. These impairments reflect a small number of single name provisions.
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
11 |
Global Transaction Services
|
First half
2011
€m
|
First half
2010
€m
|
Net interest income
|
150
|
153
|
Non-interest income
|
167
|
146
|
Total income
|
317
|
299
|
Operating expenses
|
(310)
|
(302)
|
Impairment losses
|
(81)
|
-
|
Operating loss before tax
|
(74)
|
(3)
|
·
|
Operating loss before tax was €74 million compared with a loss of €3 million in the first half of 2010. Operating profit before impairment losses was €7 million compared with a loss of €3 million in the first half of 2010.
|
·
|
Net interest income decreased by 2% to €150 million from €153 million in the first half of 2010. Net interest margins declined slightly offsetting the benefit of strong growth in deposits.
|
·
|
Non-interest income increased by 14% to €167 million from €146 million in the first half of 2010.
|
·
|
Operating expenses increased by 3% to €310 million from €302 million in the first half of 2010 reflecting investment in client-facing staff, business improvement initiatives and technology and support infrastructure.
|
·
|
Impairment losses, which relate to a single customer, were €81 million compared with no losses in the first half of 2010.
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
12 |
Central Items
|
First half
2011
€m
|
First half
2010
€m
|
Net interest expense
|
(84)
|
(83)
|
Non-interest income
|
43
|
13
|
Total loss
|
(41)
|
(70)
|
Operating expenses
|
(81)
|
(214)
|
Impairment losses
|
(970)
|
-
|
Operating loss before tax
|
(1,092)
|
(284)
|
·
|
Operating loss before tax was €1,092 million compared with a loss of €284 million in the first half of 2010.
|
·
|
Net interest expense was €84 million compared with €83 million in the first half of 2010.
|
·
|
Non-interest income increased to €43 million from €13 million in the first half of 2010 which included realised losses on the sale of Greek, Portuguese, Spanish and Italian available-for-sale securities.
|
·
|
Operating expenses decreased by 62% to €81 million from €214 million in the first half of 2010. This decrease is largely due to a number of one-off staff related costs incurred in the first half of 2010 as well as lower staff costs reflecting a decrease in full time equivalent number of employees.
|
·
|
Impairment losses were €970 million compared with no losses in the first half of 2010. The impairment losses in 2011 relate to Greek sovereign AFS bonds and related interest rate hedge adjustments, as a result of Greece’s continuing fiscal difficulties. The cumulative losses in other comprehensive income related to these bonds, were recycled to profit and loss as an impairment charge.
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
13 |
Non-Core
|
First half
2011
€m
|
First half
2010
€m
|
Net interest income
|
147
|
296
|
Non-interest income
|
(91)
|
(145)
|
Total income
|
56
|
151
|
Operating expenses
|
(233)
|
(415)
|
Impairment recoveries/(losses)
|
26
|
(130)
|
Operating profit/(loss) before tax
|
(151)
|
(394)
|
·
|
Operating loss before tax was €151 million compared with a loss of €394 million in the first half of 2010.
|
·
|
Net interest income decreased by 50% to €147 million from €296 million in the first half of 2010. This is mainly due to disposal of operations in Asia and the Americas in 2010.
|
·
|
Non-interest income was a loss of €91 million compared with a loss of €145 million in the first half of 2010. This increase relates largely to the true up of the APS back-to-back premium of €85 million, see page 16 of this report for further details. This is partly offset by hedging losses realised in 2011 as well as lower trading and net commission income due the disposal of operations in Asia and the Americas.
|
·
|
Operating expenses decreased by 44% to €233 million from €415 million in the first half of 2010. This decrease is largely due to a reduction in staff costs following the disposal of operations in Asia and the Americas.
|
·
|
Loan impairments in the first half year of 2011 amounted to a credit of €26 million compared with a charge of €130 million in the first half of 2010. Loan impairments for the half year ended 30 June 2011, reflect a benefit of €34 million of loss compensation under the APS back-to-back agreement with RBS.
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
14 |
30 June
2011
€m
|
31 December
2010
€m
|
|
Balance sheet
|
||
Funded balance sheet1
|
192,805
|
172,110
|
Total assets
|
206,656
|
200,382
|
Total REIL and PPL2
|
2,162
|
2,357
|
Risk elements in lending as a % of loans and advances
|
5.5%
|
4.8%
|
Provision balance as % of REIL/PPL 2
|
66.8%
|
66.7%
|
Loan: deposit ratio (net of provisions)
|
87.3%
|
81.0%
|
·
|
The funded balance sheet increased by €20.7 billion to €192.8 billion at 30 June 2011, largely as a result of the UK Transfer derivative asset balances being classified as held for disposal, together with an increase in the holding of Government bonds and increased cash balances held at Central Banks.
|
·
|
The loan:deposit ratio was 87.3% at 30 June 2011, up from 81.0% at 31 December 2010.
|
·
|
Risk elements in lending as a percentage of loans and advances increased from 4.8% at December 2010 to 5.5% at 30 June 2011.
|
Capital ratios
|
30 June
2011
€m
|
31 December
2010
€m
|
Risk-weighted assets ('RWAs')
|
64,523
|
69,796
|
Core Tier 1 ratio
|
7.4%
|
8.7%
|
Tier 1 ratio
|
9.6%
|
11.0%
|
Total capital ratio
|
14.4%
|
15.8%
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
15 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
16 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
17 |
|
Note |
First half
2011
€m
|
First half
2010
€m
|
Full year
2010
€m
|
Interest receivable
|
1,127
|
1,739
|
3,061
|
|
Interest payable
|
(806)
|
(1,157)
|
(1,634)
|
|
Net interest income
|
321
|
582
|
1,427
|
|
Fees and commissions receivable
|
587
|
567
|
1,152
|
|
Fees and commissions payable
|
(128)
|
(240)
|
214
|
|
Income from trading activities
|
229
|
862
|
1,131
|
|
Other operating loss
|
(180)
|
(173)
|
(52)
|
|
Non-interest income
|
508
|
1,016
|
2,445
|
|
Total income
|
829
|
1,598
|
3,872
|
|
Operating expenses
|
(1,371)
|
(1,849)
|
(3,380)
|
|
(Loss)/profit before impairment losses
|
(542)
|
(251)
|
492
|
|
Impairment losses
|
3 |
(1,097)
|
(224)
|
(67)
|
Operating (loss)/profit before tax
|
(1,639)
|
(475)
|
425
|
|
Tax credit/(charge)
|
4 |
183
|
(66)
|
(302)
|
(Loss)/profit from continuing operations
|
(1,456)
|
(541)
|
123
|
|
Profit from discontinued operations, net of tax
|
8 |
22
|
950
|
985
|
(Loss)/profit for the period
|
(1,434)
|
409
|
1,108
|
|
(Loss)/profit attributable to:
|
||||
Non-controlling interests
|
-
|
2
|
(2)
|
|
Controlling interests
|
(1,434)
|
407
|
1,110
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
18 |
|
First half
2011
€m
|
First half
2010
€m
|
Full year
2010
€m
|
(Loss)/profit for the period
|
(1,434)
|
409
|
1,108
|
Other comprehensive income
|
|||
Available-for-sale financial assets
|
982
|
(1,647)
|
(2,105)
|
Cash flow hedges
|
16
|
1,299
|
1,393
|
Currency translation account
|
(138)
|
249
|
105
|
Other comprehensive income/(loss) before tax
|
860
|
(99)
|
(607)
|
Tax (charge)/credit
|
(262)
|
130
|
199
|
Other comprehensive income/(loss) after tax
|
598
|
31
|
(408)
|
Total comprehensive (loss)/income for the reporting period
|
(836)
|
440
|
700
|
Attributable to:
|
|||
Non-controlling interests
|
(2)
|
(2)
|
(2)
|
Controlling interests
|
(834)
|
442
|
702
|
(836)
|
440
|
700
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
19 |
|
Note |
30 June
2011
€m
|
31 December
2010
€m
|
Assets
|
|||
Cash and balances at central banks
|
13,564
|
8,323
|
|
Loans and advances to banks
|
19,814
|
26,705
|
|
Loans and advances to customers
|
36,811
|
44,496
|
|
Debt securities
|
50,119
|
52,260
|
|
Equity shares
|
2,999
|
22,634
|
|
Settlement balances
|
1,300
|
3,573
|
|
Derivatives
|
13,851
|
28,272
|
|
Intangible assets
|
146
|
199
|
|
Property, plant and equipment
|
234
|
283
|
|
Deferred tax
|
1,727
|
5,440
|
|
Prepayments, accrued income and other assets
|
7,770
|
5,388
|
|
Assets of disposal groups
|
9 |
58,321
|
2,809
|
Total assets
|
206,656
|
200,382
|
|
Liabilities
|
|||
Deposits by banks
|
28,325
|
31,985
|
|
Customer accounts
|
41,652
|
54,905
|
|
Debt securities in issue
|
26,842
|
53,411
|
|
Settlement balances and short positions
|
2,589
|
5,202
|
|
Derivatives
|
17,452
|
35,673
|
|
Accruals, deferred income and other liabilities
|
4,480
|
5,213
|
|
Retirement benefit liabilities
|
73
|
75
|
|
Deferred tax
|
159
|
195
|
|
Subordinated liabilities
|
6,438
|
6,894
|
|
Liabilities of disposal groups
|
9 |
74,519
|
1,857
|
Total liabilities
|
202,529
|
195,410
|
|
Equity
|
|||
Equity attributable to non-controlling interests
|
22
|
24
|
|
Equity attributable to controlling interests
|
4,105
|
4,948
|
|
Total equity
|
4,127
|
4,972
|
|
Total liabilities and equity
|
206,656
|
200,382
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
20 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
21 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
22 |
|
First half
2011
€m
|
First half
2010
€m
|
Full year
2010
€m
|
Called-up share capital
|
|||
At beginning and end of period
|
1,852
|
1,852
|
1,852
|
Share premium account
|
|||
At beginning of period
|
2,187
|
11,943
|
11,943
|
Share premium increase
|
-
|
465
|
915
|
Dividends distributed to controlling interests
|
-
|
(10,671)
|
(10,671)
|
At end of period
|
2,187
|
1,737
|
2,187
|
Available-for-sale reserve
|
|||
At beginning of period
|
(2,419)
|
(840)
|
(840)
|
Unrealised gains/(losses) in the year
|
31
|
(1,600)
|
(1,827)
|
Realised losses/(gains) in the year(1)
|
951
|
(47)
|
(278)
|
Taxation
|
(246)
|
422
|
526
|
At end of period
|
(1,683)
|
(2,065)
|
(2,419)
|
Cash flow hedging reserve
|
|||
At beginning of period
|
(28)
|
(1,071)
|
(1,071)
|
Other comprehensive income for the period
|
16
|
1,299
|
1,393
|
Taxation
|
(6)
|
(325)
|
(350)
|
At end of period
|
(18)
|
(97)
|
(28)
|
Foreign exchange reserve
|
|||
At beginning of period
|
427
|
299
|
299
|
Other comprehensive (loss)/income for the period
|
(136)
|
253
|
105
|
Taxation
|
(10)
|
33
|
23
|
At end of period
|
281
|
585
|
427
|
Retained earnings
|
|||
At beginning of period
|
2,929
|
6,697
|
6,697
|
(Loss)/profit attributable to controlling interests
|
(1,434)
|
407
|
1,110
|
Dividends distributed to controlling interests
|
-
|
(4,863)
|
(4,863)
|
Other changes
|
(9)
|
(9)
|
(15)
|
At end of period
|
1,486
|
2,232
|
2,929
|
Equity attributable to controlling interests
|
4,105
|
4,244
|
4,948
|
Non-controlling interests
|
|||
At beginning of period
|
24
|
36
|
36
|
Comprehensive loss in the year
|
(2)
|
(2)
|
(2)
|
Repayment to non-controlling interests
|
-
|
-
|
(10)
|
At end of period
|
22
|
34
|
24
|
Total equity at end of period
|
4,127
|
4,278
|
4,972
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
23 |
First half
2011
|
First half
2010
|
Full year
2010
|
|
€m
|
€m
|
€m
|
|
Operating activities
|
|||
Operating profit/(loss) before tax
|
(1,609)
|
570
|
1,505
|
Adjustments for non-cash items
|
1,547
|
712
|
184
|
Net cash inflow from trading activities
|
(62)
|
1,282
|
1,689
|
Changes in operating assets and liabilities
|
6,042
|
(18,411)
|
(27,328)
|
Net cash flows from operating activities before tax
|
5,980
|
(17,129)
|
(25,639)
|
Income taxes received/(paid)
|
(38)
|
(121)
|
(133)
|
Net cash flows from operating activities
|
5,942
|
(17,250)
|
(25,772)
|
Net cash flows from investing activities
|
(569)
|
(2,287)
|
8,355
|
Net cash flows from financing activities
|
(901)
|
(1,113)
|
152
|
Effects of exchange rate changes on cash and cash equivalents
|
(613)
|
572
|
218
|
Net increase/(decrease) in cash and cash equivalents
|
3,859
|
(20,078)
|
(17,047)
|
Cash and cash equivalents at beginning of period
|
3,554
|
20,601
|
20,601
|
Cash and cash equivalents at end of period
|
7,413
|
523
|
3,554
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
24 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
25 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
26 |
First half
2011
€m
|
Full year
2010
€m
|
|
At beginning of period
|
1,572
|
5,711
|
Transfer to disposal groups
|
(15)
|
(2,377)
|
Currency translation and other adjustments
|
(38)
|
212
|
Amounts written-off
|
(196)
|
(1,943)
|
Recoveries of amounts previously written-off
|
8
|
59
|
Charge/(credit) to the income statement
|
161
|
(78)
|
Unwind of discount
|
(2)
|
(12)
|
At end of period
|
1,490
|
1,572
|
First half
2011
€m
|
First half
2010
€m
|
|
Loan impairment losses
|
(161)
|
(398)
|
Recoveries under APS back-to-back agreement
|
34
|
174
|
Impairment losses on securities
|
(970)
|
-
|
Impairment losses
|
(1,097)
|
(224)
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
27 |
First half
2011
€m
|
First half
2010
€m
|
|
(Loss)/profit before tax
|
(1,639)
|
(475)
|
Expected tax (credit) / charge
|
(410)
|
(121)
|
Other non-deductable items
|
3
|
23
|
Non-taxable items
|
(6)
|
67
|
Foreign profits taxed at other rates
|
(9)
|
15
|
Reduction in deferred tax assets following change in the rate of UK corporation tax
|
21
|
-
|
Losses in period where no deferred tax asset recognised
|
301
|
215
|
Losses brought forward and utilised
|
(13)
|
(15)
|
Adjustments in respect of prior periods
|
(70)
|
(118)
|
Actual tax charge/(credit)
|
(183)
|
66
|
First half 2011 | First half 2010 | |||||
Total income
|
External
€m |
Inter segment
€m |
Total
€m |
External
€m |
Inter segment
€m |
Total
€m |
Global Banking and Markets
|
668
|
(171)
|
497
|
1,300
|
(82)
|
1,218
|
Global Transaction Services
|
212
|
105
|
317
|
262
|
37
|
299
|
Central Items
|
(147)
|
106
|
(41)
|
(186)
|
116
|
(70)
|
Core
|
733
|
40
|
773
|
1,376
|
71
|
1,447
|
Non-Core
|
96
|
(40)
|
56
|
222
|
(71)
|
151
|
Total
|
829
|
-
|
829
|
1,598
|
-
|
1,598
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
28 |
First half
2011
€m
|
First half
2010
€m
|
|
Operating (loss)/ profit before tax
|
||
Global Banking and Markets
|
(322)
|
206
|
Global Transaction Services
|
(74)
|
(3)
|
Central items
|
(1,092)
|
(284)
|
Core
|
(1,488)
|
(81)
|
Non-Core
|
(151)
|
(394)
|
Total
|
(1,639)
|
(475)
|
30 June
2011
€m
|
31 December
2010
€m
|
|
Total assets
|
||
Global Banking & Markets
|
132,546
|
130,029
|
Global Transaction Services
|
14,952
|
11,750
|
Central items
|
43,265
|
38,444
|
Core
|
190,763
|
180,223
|
Non-Core
|
15,153
|
19,487
|
205,916
|
199,710
|
|
Reconciling item: Dutch state acquired businesses
|
740
|
672
|
206,656
|
200,382
|
First half
2011
€m
|
First half
2010
€m
|
|
Dividends distributed/paid to the controlling interests
|
-
|
15,534
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
Number
|
€m
|
|
Issued and fully paid
|
||
At 1 January 2011
|
3,306,843,332
|
1,852
|
Balance at 30 June 2011
|
3,306,843,332
|
1,852
|
First half
2011
€m
|
First half
2010
€m
|
|
Operating income
|
20
|
1,415
|
Operating expense
|
(2)
|
(1,094)
|
Loan impairment and other credit risk provisions
|
12
|
(45)
|
Profit before tax
|
30
|
276
|
Gain on disposal before recycling of reserves
|
-
|
1,949
|
Recycled reserves
|
-
|
(1,180)
|
Operating profit from discontinued operations before tax
|
30
|
1,045
|
Tax
|
(8)
|
(95)
|
Profit/(loss) from discontinued operations net of tax
|
22
|
950
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
30 |
First half
2011
€m
|
Full year
2010
€m
|
|
Net cash flows from operating activities
|
-
|
(1,780)
|
Net cash flows from investing activities
|
-
|
452
|
Net cash flows from financing activities
|
-
|
145
|
Net cash flows from discontinued operations
|
-
|
(1,183)
|
30 June 2011
|
31 December
2010
€m
|
|||
UK Transfers
€m
|
Other
€m
|
Total
€m
|
||
Assets of disposal groups
|
||||
Cash and balances at central banks
|
-
|
171
|
171
|
177
|
Loans and advances to banks
|
10,839
|
30
|
10,869
|
27
|
Loans and advances to customers
|
6,264
|
1,112
|
7,376
|
1,892
|
Debt securities and equity shares
|
25,841
|
182
|
26,023
|
217
|
Derivatives
|
10,329
|
-
|
10,329
|
-
|
Settlement balances
|
2,661
|
-
|
2,661
|
-
|
Intangible assets
|
21
|
-
|
21
|
-
|
Property, plant and equipment
|
32
|
1
|
33
|
1
|
Other assets
|
345
|
493
|
838
|
495
|
Assets of disposal groups
|
56,332
|
1,989
|
58,321
|
2,809
|
Liabilities of disposal groups
|
||||
Deposits by banks
|
16,062
|
(6)
|
16,056
|
-
|
Customer accounts
|
14,361
|
1,536
|
15,897
|
1,585
|
Derivatives
|
12,221
|
-
|
12,221
|
-
|
Debt securities in issue
|
24,774
|
-
|
24,774
|
-
|
Settlement balances and short positions
|
4,500
|
-
|
4,500
|
-
|
Other liabilities
|
946
|
125
|
1,071
|
272
|
Liabilities of disposal groups
|
72,864
|
1,655
|
74,519
|
1,857
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
31 |
30 June
2011
€m
|
31 December
2010
€m
|
|
Contingent liabilities
|
||
Guarantees and assets pledged as collateral security
|
22,044
|
23,930
|
Other contingent liabilities
|
3,166
|
34,815
|
25,210
|
58,745
|
|
Commitments
|
||
Undrawn formal standby facilities, credit lines and other commitments to lend
|
26,216
|
37,877
|
Other commitments
|
296
|
117
|
26,512
|
37,994
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
32 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
33 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
34 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
35 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
36 |
Holding
company
€m
|
Bank
company
€m
|
Subsidiaries
€m
|
Eliminate and reclassify
€m
|
RBSH Group
€m
|
|
Assets
|
|||||
Cash and balances at central banks
|
-
|
12,973
|
591
|
-
|
13,564
|
Loans and advances to banks
|
-
|
46,040
|
30,966
|
(57,192)
|
19,814
|
Loans and advances to customers
|
-
|
31,858
|
4,953
|
-
|
36,811
|
Debt securities
|
-
|
50,972
|
2,014
|
(2,867)
|
50,119
|
Equity shares
|
-
|
2,150
|
849
|
-
|
2,999
|
Settlement balances
|
-
|
877
|
423
|
-
|
1,300
|
Derivatives
|
-
|
13,165
|
686
|
-
|
13,851
|
Intangible assets
|
-
|
82
|
64
|
-
|
146
|
Property, plant and equipment
|
-
|
69
|
165
|
-
|
234
|
Deferred taxation
|
-
|
1,426
|
301
|
-
|
1,727
|
Prepayments, accrued income and other assets
|
4,111
|
11,156
|
988
|
(8,485)
|
7,770
|
Assets of disposal groups
|
-
|
57,159
|
1,162
|
-
|
58,321
|
Total assets
|
4,111
|
227,927
|
43,162
|
(68,544)
|
206,656
|
Liabilities and equity
|
|||||
Deposits by banks
|
5
|
62,493
|
23,019
|
(57,192)
|
28,325
|
Customer accounts
|
-
|
35,079
|
6,573
|
-
|
41,652
|
Debt securities in issue
|
-
|
26,211
|
3,498
|
(2,867)
|
26,842
|
Settlement balances and short positions
|
-
|
2,213
|
376
|
-
|
2,589
|
Derivatives
|
-
|
16,511
|
941
|
-
|
17,452
|
Accruals, deferred income and other liabilities
|
1
|
3,020
|
1,459
|
-
|
4,480
|
Retirement benefit liabilities
|
-
|
71
|
2
|
-
|
73
|
Deferred taxation
|
-
|
45
|
114
|
-
|
159
|
Subordinated liabilities
|
-
|
4,350
|
2,088
|
-
|
6,438
|
Liabilities of disposal groups
|
-
|
73,823
|
696
|
-
|
74,519
|
Controlling interests
|
4,105
|
4,111
|
4,374
|
(8,485)
|
4,105
|
Non-controlling interests
|
-
|
-
|
22
|
-
|
22
|
Total liabilities and equity
|
4,111
|
227,927
|
43,162
|
(68,544)
|
206,656
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
37 |
Holding
company
€m
|
Bank
company
€m
|
Subsidiaries
€m
|
Eliminate and reclassify
€m
|
RBSH
Group
€m
|
|
Assets
|
|||||
Cash and balances at central banks
|
-
|
7,321
|
1,002
|
-
|
8,323
|
Loans and advances to banks
|
32
|
35,113
|
49,904
|
(58,344)
|
26,705
|
Loans and advances to customers
|
-
|
44,844
|
5,815
|
(6,163)
|
44,496
|
Debt securities
|
-
|
53,048
|
2,062
|
(2,850)
|
52,260
|
Equity shares
|
-
|
21,805
|
829
|
-
|
22,634
|
Settlement balances
|
-
|
3,389
|
184
|
-
|
3,573
|
Derivatives
|
-
|
27,582
|
690
|
-
|
28,272
|
Intangible assets
|
-
|
95
|
104
|
-
|
199
|
Property, plant and equipment
|
-
|
80
|
203
|
-
|
283
|
Deferred taxation
|
-
|
5,163
|
277
|
-
|
5,440
|
Prepayments, accrued income and other assets
|
4,955
|
9,250
|
1,343
|
(10,160)
|
5,388
|
Assets of disposal groups
|
-
|
1,966
|
843
|
-
|
2,809
|
Total assets
|
4,987
|
209,656
|
63,256
|
(77,517)
|
200,382
|
Liabilities and equity
|
|||||
Deposits by banks
|
38
|
42,554
|
38,082
|
(48,689)
|
31,985
|
Customer accounts
|
-
|
62,986
|
7,509
|
(15,590)
|
54,905
|
Debt securities in issue
|
-
|
49,778
|
6,483
|
(2,850)
|
53,411
|
Settlement balances and short positions
|
-
|
4,982
|
220
|
-
|
5,202
|
Derivatives
|
-
|
34,743
|
1,158
|
(228)
|
35,673
|
Accruals, deferred income and other liabilities
|
1
|
3,275
|
1,936
|
1
|
5,213
|
Retirement benefit liabilities
|
-
|
73
|
2
|
-
|
75
|
Deferred taxation
|
-
|
47
|
148
|
-
|
195
|
Subordinated liabilities
|
-
|
4,661
|
2,233
|
-
|
6,894
|
Liabilities of disposal groups
|
-
|
1,602
|
255
|
-
|
1,857
|
Controlling interests
|
4,948
|
4,955
|
5,206
|
(10,161)
|
4,948
|
Non-controlling interests
|
-
|
-
|
24
|
-
|
24
|
Total liabilities and equity
|
4,987
|
209,656
|
63,256
|
(77,517)
|
200,382
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
38 |
|
Holding
company
€m
|
Bank
company
€m
|
Subsidiaries
€m
|
Eliminate and reclassify
€m
|
RBSH
Group
€m
|
Net interest income
|
-
|
254
|
67
|
-
|
321
|
Results from consolidated subsidiaries
|
(1,456)
|
130
|
-
|
1,326
|
-
|
Non-interest income
|
-
|
268
|
240
|
-
|
508
|
Total (loss)/Income
|
(1,456)
|
652
|
307
|
1,326
|
829
|
Operating expenses
|
-
|
(1,104)
|
(267)
|
-
|
(1,371)
|
Impairment losses
|
-
|
(1,090)
|
(7)
|
-
|
(1,097)
|
Operating loss/(profit) before tax
|
(1,456)
|
(1,542)
|
33
|
1,326
|
(1,639)
|
Tax credit
|
-
|
86
|
97
|
-
|
183
|
Profit from discontinued operations
|
22
|
22
|
-
|
(22)
|
22
|
(Loss)/profit for the reporting period
|
(1,434)
|
(1,434)
|
130
|
1,304
|
(1,434)
|
Non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
(Loss)/profit attributable to controlling interests
|
(1,434)
|
(1,434)
|
130
|
1,304
|
(1,434)
|
|
Holding
company
€m
|
Bank
company
€m
|
Subsidiaries
€m
|
Eliminate and reclassify
€m
|
RBSH
Group
€m
|
Net interest income
|
4
|
450
|
128
|
-
|
582
|
Results from consolidated subsidiaries
|
(546)
|
(225)
|
-
|
771
|
-
|
Non-interest income
|
-
|
862
|
154
|
-
|
1,016
|
Total (loss)/Income
|
(542)
|
1,087
|
282
|
771
|
1,598
|
Operating expenses
|
(1)
|
(1,469)
|
(379)
|
-
|
(1,849)
|
Impairment losses
|
-
|
(90)
|
(134)
|
-
|
(224)
|
Operating loss/(profit) before tax
|
(543)
|
(472)
|
(231)
|
771
|
(475)
|
Tax (charge)/credit
|
-
|
(74)
|
8
|
-
|
(66)
|
Profit/(loss) from discontinued operations
|
950
|
(17)
|
198
|
(181)
|
950
|
Profit/(loss) for the reporting period
|
407
|
(563)
|
(25)
|
590
|
409
|
Non-controlling interests
|
-
|
2
|
-
|
2
|
|
Profit/(loss) attributable to controlling interests
|
407
|
(563)
|
(27)
|
590
|
407
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
39 |
Holding
company
€m
|
Bank
company
€m
|
Subsidiaries
€m
|
Eliminate and reclassify
€m
|
RBSH Group
€m
|
|
Total net cash flows from operating activities
|
-
|
8,116
|
(2,174)
|
-
|
5,942
|
Net cash flows from investing activities
|
-
|
(961)
|
392
|
-
|
(569)
|
Net cash flows from financing activities
|
-
|
(860)
|
(41)
|
-
|
(901)
|
Effects of exchange rate changes on cash and cash equivalents
|
-
|
(578)
|
(35)
|
-
|
(613)
|
Net increase/(decrease) in cash and cash equivalents
|
-
|
5,717
|
(1,858)
|
-
|
3,859
|
Cash and cash equivalents at the beginning of the period
|
-
|
373
|
3,181
|
-
|
3,554
|
Cash and cash equivalents at the end of the period
|
-
|
6,090
|
1,323
|
-
|
7,413
|
Holding
company
€m
|
Bank
company
€m
|
Subsidiaries
€m
|
Eliminate and reclassify
€m
|
RBSH Group
€m
|
|
Total net cash flows from operating activities
|
(6,965)
|
(17,192)
|
7,126
|
(219)
|
(17,250)
|
Net cash flows from investing activities
|
-
|
(1,660)
|
(627)
|
-
|
(2,287)
|
Net cash flows from financing activities
|
450
|
(1,389)
|
(393)
|
219
|
(1,113)
|
Effects of exchange rate changes on cash and cash equivalents
|
-
|
495
|
77
|
-
|
572
|
Net (decrease)/ increase in cash and cash equivalents
|
(6,515)
|
(19,746)
|
6,183
|
-
|
(20,078)
|
Cash and cash equivalents at the beginning of the period
|
6,680
|
18,351
|
(4,430)
|
-
|
20,601
|
Cash and cash equivalents at the end of the period
|
165
|
(1,395)
|
1,753
|
-
|
523
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
40 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
41 |
30 June
2011
€m
|
31 December
2010
€m
|
|
Composition of regulatory capital
|
||
Tier 1
|
||
Ordinary shareholders' equity
|
4,105
|
4,948
|
Non-controlling interests
|
22
|
24
|
Adjustments for:
|
||
- Goodwill and other intangible assets - continuing
|
(13)
|
(25)
|
- Unrealised losses on available-for-sale (AFS) debt securities
|
1,807
|
2,530
|
- Unrealised gains on AFS equities
|
(127)
|
(112)
|
- Other regulatory adjustments
|
(1,016)
|
(1,265)
|
Core Tier 1 capital
|
4,778
|
6,100
|
Preference shares
|
2,233
|
2,421
|
Less deductions from Tier 1 capital
|
(817)
|
(838)
|
Total Tier 1 capital
|
6,194
|
7,683
|
Tier 2
|
||
Unrealised gains on AFS equities
|
127
|
112
|
Perpetual subordinated debt
|
3,442
|
4,105
|
Less deductions from Tier 2 capital
|
(475)
|
(838)
|
Total Tier 2 capital
|
3,094
|
3,379
|
Total regulatory capital
|
9,288
|
11,062
|
Risk weighted assets
|
||
Credit and counterparty risk
|
55,399
|
64,200
|
Market risk
|
5,961
|
1,272
|
Operational risk
|
3,163
|
4,324
|
64,523
|
69,796
|
|
Capital Ratios
|
||
Core Tier 1 ratio
|
7.4%
|
8.7%
|
Tier 1 ratio
|
9.6%
|
11.0%
|
Total capital ratio
|
14.4%
|
15.8%
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
42 |
Netherlands
€m
|
UK
€m
|
Other
Europe
€m
|
US
€m
|
Rest of World
€m
|
Total
€m
|
|
Central and local government
|
349
|
61
|
421
|
17
|
755
|
1,603
|
Manufacturing
|
1,632
|
186
|
3,070
|
489
|
2,651
|
8,028
|
Construction
|
598
|
-
|
423
|
1
|
125
|
1,147
|
Finance
|
1,426
|
2,658
|
1,157
|
287
|
2,763
|
8,291
|
Service industries and business activities
|
2,824
|
933
|
3,331
|
320
|
4,590
|
11,998
|
Agriculture, forestry and fishing
|
38
|
-
|
42
|
-
|
3
|
83
|
Property
|
272
|
-
|
162
|
12
|
163
|
609
|
Other business activities
|
2,174
|
150
|
1,574
|
147
|
796
|
4,841
|
Residential mortgages
|
523
|
-
|
334
|
-
|
308
|
1,165
|
Personal lending
|
-
|
-
|
312
|
-
|
52
|
364
|
Accrued interest
|
24
|
10
|
53
|
6
|
35
|
128
|
Loans and advances to customers - gross
|
9,860
|
3,998
|
10,879
|
1,279
|
12,241
|
38,257
|
Provision
|
(1,446)
|
|||||
Loans and advances to customers – net
|
36,811
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
43 |
Netherlands
€m
|
UK
€m
|
Other
Europe
€m
|
US
€m
|
Rest of
World
€m
|
Total
€m
|
|
Central and local government
|
349
|
61
|
421
|
17
|
755
|
1,603
|
Manufacturing
|
1,632
|
735
|
3,070
|
489
|
2,651
|
8,577
|
Construction
|
598
|
53
|
423
|
1
|
125
|
1,200
|
Finance
|
1,426
|
7,105
|
1,157
|
287
|
2,763
|
12,738
|
Service industries and business activities
|
2,824
|
2,110
|
3,331
|
320
|
4,590
|
13,175
|
Agriculture, forestry and fishing
|
38
|
-
|
42
|
-
|
3
|
83
|
Property
|
272
|
35
|
162
|
12
|
163
|
644
|
Other business activities
|
2,174
|
151
|
1,574
|
147
|
796
|
4,842
|
Residential mortgages
|
523
|
2
|
334
|
-
|
308
|
1,167
|
Personal lending
|
-
|
-
|
312
|
-
|
52
|
364
|
Accrued interest
|
24
|
24
|
53
|
6
|
35
|
142
|
Loans and advances to customers - gross
|
9,860
|
10,276
|
10,879
|
1,279
|
12,241
|
44,535
|
Provision
|
(1,460)
|
|||||
Loans and advances to customers – net
|
43,075
|
Netherlands
€m
|
UK
€m
|
Other
Europe
€m
|
US
€m
|
Rest of
World
€m
|
Total
€m
|
|
Central and local government
|
372
|
23
|
398
|
163
|
588
|
1,544
|
Manufacturing
|
1,745
|
514
|
3,521
|
606
|
2,827
|
9,213
|
Construction
|
388
|
51
|
300
|
2
|
179
|
920
|
Finance
|
1,668
|
7,327
|
1,327
|
329
|
2,430
|
13,081
|
Service industries and business activities
|
3,639
|
2,769
|
3,800
|
319
|
3,696
|
14,223
|
Agriculture, forestry and fishing
|
65
|
-
|
96
|
0
|
3
|
164
|
Property
|
290
|
35
|
516
|
18
|
252
|
1,111
|
Other business activities
|
1,149
|
383
|
1,698
|
221
|
623
|
4,074
|
Residential mortgages
|
449
|
2
|
297
|
0
|
237
|
985
|
Personal lending
|
6
|
0
|
409
|
0
|
66
|
481
|
Accrued interest
|
73
|
5
|
56
|
10
|
83
|
227
|
Loans and advances to customers - gross
|
9,844
|
11,109
|
12,418
|
1,668
|
10,984
|
46,023
|
Provision
|
(1,527)
|
|||||
Loans and advances to customers - net
|
44,496
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
44 |
30 June
2011
|
30 June
2011 UK DG1
|
31 December
2010
|
|
€m
|
€m
|
€m
|
|
Impaired loans2
|
1,836
|
1,872
|
2,164
|
Accruing loans which are contractually overdue 90 days or more as to principal interest3:
|
225
|
225
|
60
|
Total REIL
|
2,061
|
2,097
|
2,224
|
PPL 4
|
101
|
101
|
133
|
Total REIL and PPL
|
2,162
|
2,198
|
2,357
|
REIL as a % of gross lending to customers excluding reverse repos
|
5.8%
|
5.2%
|
4.8%
|
REIL and PPL as a % of gross lending to customers
excluding reverse repos5
|
6.1%
|
5.4%
|
5.1%
|
(1)
|
These amounts include the UK Transfers which are classified as held for disposal as at 30 June 2011. For further details, refer to page 6 of this report.
|
(2)
|
Loans which have defaulted and against which an impairment provision is held.
|
(3)
|
Loans where an impairment event has taken place, but no impairment recognised. This category is used for fully collateralised non-revolving credit facilities.
|
(4)
|
Loans for which an impairment event has occurred but no impairment provision is necessary. This category is used for advances and revolving credit facilities where the past due concept is not applicable.
|
(5)
|
Gross of provisions and excluding reverse repurchase agreements.
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
45 |
30 June 2011
|
31 December 2010
|
||||||||||
Government
|
ABS
|
Other
|
Total
|
AFS
reserves
|
Government
|
ABS
|
Other
|
Total
|
AFS
reserves
|
||
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
||
Netherlands
|
4,763
|
6,881
|
170
|
11,814
|
(359)
|
3,526
|
7,113
|
171
|
10,810
|
(720)
|
|
Germany
|
6,959
|
785
|
130
|
7,874
|
(15)
|
6,680
|
1,331
|
132
|
8,143
|
(25)
|
|
Spain
|
45
|
7,749
|
-
|
7,794
|
(1,069)
|
45
|
7,838
|
-
|
7,883
|
(1,143)
|
|
France
|
3,785
|
613
|
9
|
4,407
|
(53)
|
2,729
|
623
|
5
|
3,357
|
(50)
|
|
USA
|
2,158
|
158
|
37
|
2,353
|
13
|
2,294
|
164
|
124
|
2,582
|
4
|
|
Italy
|
1,046
|
198
|
-
|
1,244
|
(87)
|
1,050
|
196
|
-
|
1,246
|
(99)
|
|
Greece
|
811
|
-
|
-
|
811
|
-
|
1,038
|
-
|
-
|
1,038
|
(600)
|
|
Belgium
|
844
|
-
|
-
|
844
|
(45)
|
877
|
-
|
-
|
877
|
(47)
|
|
India
|
710
|
-
|
194
|
904
|
(5)
|
636
|
-
|
161
|
797
|
2
|
|
Hong Kong
|
568
|
-
|
-
|
568
|
-
|
759
|
-
|
7
|
766
|
2
|
|
Denmark
|
768
|
-
|
-
|
768
|
-
|
730
|
-
|
-
|
730
|
-
|
|
Austria
|
305
|
179
|
155
|
639
|
(31)
|
314
|
60
|
154
|
528
|
(23)
|
|
China
|
306
|
-
|
-
|
306
|
(3)
|
499
|
-
|
1
|
500
|
(1)
|
|
Sweden
|
35
|
285
|
-
|
320
|
(1)
|
34
|
312
|
-
|
346
|
(2)
|
|
Romania
|
348
|
-
|
-
|
348
|
-
|
302
|
-
|
-
|
302
|
(5)
|
|
Ireland
|
98
|
172
|
-
|
270
|
(81)
|
115
|
170
|
-
|
285
|
(75)
|
|
UK
|
-
|
236
|
8
|
244
|
(13)
|
-
|
242
|
8
|
250
|
(21)
|
|
Singapore
|
278
|
-
|
23
|
301
|
-
|
211
|
-
|
24
|
235
|
1
|
|
Portugal
|
78
|
113
|
-
|
191
|
(65)
|
107
|
123
|
-
|
230
|
(41)
|
|
Malaysia
|
181
|
-
|
-
|
181
|
-
|
193
|
-
|
-
|
193
|
-
|
|
Other
|
981
|
215
|
397
|
1,593
|
9
|
1,371
|
217
|
196
|
1,784
|
313
|
|
Total
|
25,067
|
17,584
|
1,123
|
43,774
|
(1,805)
|
23,510
|
18,389
|
983
|
42,882
|
(2,530)
|
·
|
RBS Holdings N.V. holds €43.8 billion of debt securities classified as available-for-sale, the majority of which forms part of the Treasury liquidity buffer. Of the portfolio, €21.7 billion is OECD government issued debt, comprising exposures to European (€19.5 billion) and US (€2.2 billion) governments and government-related entities.
|
·
|
RBSH Group holds Greek government bonds with a notional amount of €1.61 billion. In the second quarter of 2011, RBSH Group recorded an impairment loss of €845 million in respect of Greek government bonds, along with €125 million related interest rate hedge adjustments, as a result of Greece’s continuing fiscal difficulties. This charge (c.50% of notional) wrote the bonds down to their market price as at 30 June 2011. The bonds are classified as available-for-sale financial assets and measured at fair value. Under IFRS, when an available-for-sale financial asset is impaired, cumulative losses in other comprehensive income are recycled to profit or loss as an impairment charge. This mark was taken as of 30 June 2011, as called for under IFRS, and does not reflect subsequent events.
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
46 |
|
On 21 July 2011 proposals to restructure Greek government debt were announced by the Heads of State or Government of the Euro area and EU institutions. These proposals include a voluntary programme of debt exchange for bonds that mature in 2020 or earlier and a buyback plan developed by the Greek government. There are four different instruments in the exchange programme but each will be priced to produce a c.21% net present value loss based on an assumed discount rate of 9%; RBSH Group holds bonds with a notional amount of €1.04 billion that would be eligible for the exchange programme. If market sentiment improves as a result of these proposals, RBSH Group could recognise a credit.
|
·
|
RBSH Group’s sovereign exposures to Ireland, Italy, Portugal and Spain, as these countries have also been the focus of investor concern, were not considered impaired at 30 June 2011.
|
·
|
Further positions in financial instruments comprise €17.6 billion of mortgage and other asset-backed securities. The composition of this portfolio has not changed substantially from 31 December 2010. Included are €6.9 billion residential mortgage-backed securities covered by the Dutch mortgage guarantee scheme and €9.0 billion residential mortgage covered bonds the majority of which originated in Spain.
|
30 June
2011
€m
|
31 December
2010
€m
|
|
Liquidity reserves
|
||
Government securities
|
16,143
|
14,272
|
Unencumbered collateral(1)
|
7,752
|
11,439
|
Central liquidity portfolio
|
23,895
|
25,711
|
Cash and central bank balances
|
13,564
|
8,323
|
37,459
|
34,034
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
47 |
·
|
The central liquidity portfolio decreased due to changes in criteria applied by the European Central Bank, which resulted in €4 billion of bonds becoming ineligible for inclusion in the liquidity portfolio.
|
|
In addition €3 billion short-term maturity government bonds were added to the portfolio, which were partially offset by maturities of €1 billion.
|
·
|
The increase of cash and central bank balances is attributable to an increase in deposits held with central banks.
|
·
|
The government securities within the liquidity portfolio are primarily of high-quality with a strong credit rating. Included therein are €13.8 billion (66%) G10 government securities and €1.3 billion (7%) investment grade non-G10 government securities. Other government securities relate to regional and municipal issued bonds.
|
30 June
2011
|
30 June
2011 UK DG1
|
31 December
2010
|
||||
€m
|
%
|
€m
|
%
|
€m
|
%
|
|
Due to banks
|
28,325
|
27.4
|
44,387
|
28.0
|
31,985
|
21.7
|
Issued debt securities:
|
||||||
- Commercial paper
|
3,021
|
2.9
|
3,021
|
1.9
|
5,843
|
4.0
|
- Certificates of deposits
|
7,666
|
7.4
|
7,665
|
4.8
|
2,882
|
2.0
|
- Medium term notes and other bonds
|
15,812
|
15.4
|
40,587
|
25.6
|
44,369
|
30.1
|
- Securitisations
|
343
|
0.3
|
343
|
0.2
|
317
|
0.2
|
Total issued debt securities
|
26,842
|
26.0
|
51,616
|
32.5
|
53,411
|
36.3
|
Subordinated debt
|
6,438
|
6.2
|
6,438
|
4.1
|
6,894
|
4.7
|
Total wholesale funding
|
61,605
|
59.6
|
102,441
|
64.6
|
92,290
|
62.7
|
Due to customers
|
41,652
|
40.4
|
56,013
|
35.4
|
54,905
|
37.3
|
Total funding
|
103,257
|
100.0
|
158,454
|
100.0
|
147,195
|
100.0
|
30 June 2011
|
||||
Debt
securities
in issue
€m
|
Subordinated
debt
€m
|
Total
€m
|
%
€m
|
|
Less than one year
|
13,743
|
45
|
13,788
|
41.4
|
1-5 years
|
7,245
|
2,371
|
9,616
|
28.9
|
More than 5 years
|
5,854
|
4,022
|
9,876
|
29.7
|
26,842
|
6,438
|
33,280
|
100.0
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
48 |
30 June 2011 UK DG1
|
||||
Debt
securities
in issue
€m
|
Subordinated
debt
€m
|
Total
€m
|
%
|
|
Less than one year
|
17,160
|
45
|
17,205
|
29.7
|
1-5 years
|
20,651
|
2,371
|
23,022
|
39.6
|
More than 5 years
|
13,805
|
4,022
|
17,827
|
30.7
|
51,616
|
6,438
|
58,054
|
100.0
|
31 December 2010
|
||||
Debt
securities
in issue
€m
|
Subordinated
debt
€m
|
Total
€m
|
%
|
|
Less than one year
|
14,462
|
4
|
14,466
|
24.0
|
1-5 years
|
21,756
|
2,592
|
24,348
|
40.4
|
More than 5 years
|
17,193
|
4,298
|
21,491
|
35.6
|
53,411
|
6,894
|
60,305
|
100.0
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
49 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
50 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
51 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
52 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
53 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
54 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
55 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
56 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
57 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
58 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
59 |
·
|
the monetary, fiscal, interest rate and other policies of central banks and other governmental or regulatory bodies;
|
·
|
requirements to separate retail banking from investment banking, and restrictions on proprietary trading and similar activities within a commercial bank and/or a group which contains a commercial bank;
|
·
|
the design and potential implementation of government-mandated resolution or insolvency regimes;
|
·
|
the imposition of government-imposed requirements with respect to lending to small and medium sized businesses and larger commercial and corporate entities and residential mortgage lending;
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
60 |
·
|
requirements to operate in a way that prioritises objectives other than shareholder value creation;
|
·
|
changes to financial reporting standards (including accounting standards), corporate governance requirements, corporate structures and conduct of business rules;
|
·
|
the imposition of restrictions on RBSH Group’s ability to compensate its senior management and other employees;
|
·
|
regulations relating to, and enforcement of, anti-bribery, anti-money laundering, anti-terrorism or other similar sanctions regimes;
|
·
|
rules relating to foreign ownership, expropriation, nationalisation and confiscation of assets;
|
·
|
other requirements or policies affecting RBSH Group’s profitability, such as the imposition of onerous compliance obligations, further restrictions on business growth or pricing; and
|
·
|
the introduction of, and changes to taxes, levies or fees applicable to RBSH Group’s operations (such as the imposition of financial activities taxes and changes in tax rates that reduce the value of deferred tax assets).
|
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
61 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
62 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
63 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
64 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
65 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
66 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
67 |
RBS Holdings N.V. – 2011 Interim results
UNAUDITED
|
68 |
RBS Holdings N.V.
|
||||
Date: 31 August 2011
|
By:
|
/s/ Pieter van der Harst
|
||
Name: |
Pieter van der Harst
|
|||
Title: |
Chief Financial Officer
|
|||