|
|
●
|
Q3 2018
attributable profit of £448 million and £1,336 million
for the year to date.
|
●
|
Income
increased by £268 million, or 2.7%, for the year to date
compared with 2017. Excluding NatWest Markets and Central items and
notable items in UK PBB and Commercial Banking, income was broadly
stable.
|
●
|
Q3 2018
income increased by £485 million, or 15.4%, compared with Q3
2017 principally reflecting indemnity insurance recoveries of
£272 million and lower disposal losses.
|
●
|
Q3 2018
net interest margin of 1.93% decreased by 8 basis points compared
with Q2 2018. Excluding one-off items, net interest margin was down
5 basis points, of which 3 basis points related to competitive
pressure and 2 basis points due to higher average liquidity
balances.
|
●
|
Compared
with 2017, other expenses for the year to date decreased by
£183 million, or 3.3%, excluding VAT releases in 2017, and
FTEs reduced by 6.8%.
|
●
|
We
continue to transition from physical to digital services. 6.2
million customers now regularly use our mobile app, 14% higher than
Q4 2017. In UK PBB, total digital sales increased by 22% for the
year to date, representing 43% of all sales.
|
●
|
CET1
ratio of 16.7% increased by 60 basis points in the quarter
reflecting further RWA reductions and the attributable profit for
Q3 2018.
|
●
|
RWAs decreased by £4.3 billion in the quarter primarily
reflecting reductions in NatWest Markets and the impact of capital
initiatives in Commercial Banking.
|
●
|
We have taken an additional £100 million impairment charge
reflecting the more uncertain economic outlook and a further net
£60 million impairment charge in our Irish business in
relation to ongoing sales from our loan book to further reduce the
level of non performing loans. Underlying credit conditions
remained benign during the quarter.
|
●
|
Following final settlement with the US Department of Justice, RBS
declared a 2p interim dividend on 14 August 2018.
|
(1)
|
The
targets, expectations and trends (including but not limited to
impairment provisions) in this document represent
management’s current expectations and are subject to change,
including as a result of the “Risk Factors” on pages
372 to 402 of the 2017 Annual Report and Accounts and the Summary
Risk Factors on pages 48 and 49 of the 2018 Interim Results. These
statements constitute forward-looking statements; refer to
Forward-looking statements in this document.
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
Quarter ended
|
|||
|
30 September
|
30 September
|
|
30 September
|
30 June
|
30 September
|
Performance key metrics and ratios
|
2018
|
2017
|
|
2018
|
2018
|
2017
|
Operating profit before tax
|
£2,787m
|
£2,822m
|
|
£961m
|
£613m
|
£871m
|
Profit attributable to ordinary shareholders
|
£1,336m
|
£1,331m
|
|
£448m
|
£96m
|
£392m
|
Net interest margin
|
1.99%
|
2.16%
|
|
1.93%
|
2.01%
|
2.12%
|
Average interest earning assets
|
£435,218m
|
£419,450m
|
|
£443,092m
|
£434,928m
|
£430,962m
|
Cost:income ratio (1)
|
69.1%
|
69.1%
|
|
66.7%
|
80.0%
|
67.5%
|
Earnings per share
|
|
|
|
|
|
|
- basic
|
11.1p
|
11.2p
|
|
3.7p
|
0.8p
|
3.3p
|
- basic fully diluted
|
11.1p
|
11.2p
|
|
3.7p
|
0.8p
|
3.3p
|
Return on tangible equity
|
5.3%
|
5.2%
|
|
5.4%
|
1.1%
|
4.5%
|
Average tangible equity
|
£33,699m
|
£33,964m
|
|
£33,492m
|
£33,522m
|
£34,465m
|
Average number of ordinary shares
|
|
|
|
|
|
|
outstanding during the period (millions)
|
|
|
|
|
|
|
- basic
|
11,998
|
11,840
|
|
12,034
|
12,003
|
11,886
|
- fully diluted (2)
|
12,053
|
11,913
|
|
12,083
|
12,062
|
11,943
|
|
|
|
|
|
|
|
|
30 September
|
30 June
|
31 December
|
|||
Balance sheet related key metrics and ratios
|
2018
|
2018
|
2017
|
|||
Total assets
|
£719.9bn
|
£748.3bn
|
£738.1bn
|
|||
Funded assets
|
£587.3bn
|
£597.2bn
|
£577.2bn
|
|||
Loans and advances to customers (excludes reverse
repos)
|
£319.6bn
|
£320.0bn
|
£323.2bn
|
|||
Impairment provisions (3)
|
£3.9bn
|
£3.9bn
|
£3.8bn
|
|||
Customer deposits (excludes repos)
|
£366.0bn
|
£366.3bn
|
£367.0bn
|
|||
|
|
|
|
|||
Liquidity coverage ratio (LCR)
|
158%
|
167%
|
152%
|
|||
Liquidity portfolio
|
£195bn
|
£198bn
|
£186bn
|
|||
Net stable funding ratio (NSFR) (4)
|
139%
|
140%
|
132%
|
|||
Loan:deposit ratio
|
87%
|
87%
|
88%
|
|||
Total wholesale funding
|
£78bn
|
£75bn
|
£70bn
|
|||
Short-term wholesale funding
|
£14bn
|
£13bn
|
£18bn
|
|||
|
|
|
|
|||
Common Equity Tier (CET1) ratio
|
16.7%
|
16.1%
|
15.9%
|
|||
Total capital ratio
|
22.1%
|
21.5%
|
21.3%
|
|||
Pro forma CET 1 ratio, pre 2018 dividend accrual
(5)
|
16.8%
|
16.2%
|
15.9%
|
|||
Risk-weighted assets (RWAs)
|
£194.5bn
|
£198.8bn
|
£200.9bn
|
|||
CRR leverage ratio
|
5.4%
|
5.2%
|
5.3%
|
|||
UK leverage ratio
|
6.3%
|
6.0%
|
6.1%
|
|||
|
|
|
|
|||
Tangible net asset value (TNAV) per ordinary share
|
288p
|
287p
|
294p
|
|||
Tangible net asset value (TNAV) per ordinary share - fully
diluted
|
287p
|
286p
|
292p
|
|||
Tangible equity
|
£34,672m
|
£34,564m
|
£35,164m
|
|||
Number of ordinary shares in issue (millions)
|
12,048
|
12,028
|
11,965
|
|||
Number of ordinary shares in issue (millions) - fully
diluted (2,6)
|
12,091
|
12,095
|
12,031
|
(1)
|
Operating
lease depreciation included in income for the nine months ended 30
September 2018 - £89 million; Q3 2018 - £32 million (nine
months ended 30 September 2017 - £107 million; Q2 2018 -
£26 million; Q3 2017 - £35 million).
|
(2)
|
Includes
the effect of dilutive share options and convertible securities.
Dilutive shares on an average basis for Q3 2018 were 49 million
shares and for the nine months ended 30 September 2018 were 55
million shares; (Q2 2018 - £59 million, Q3 2017 - £57
million; nine months ended 30 September 2017 - £73 million and
as at 30 September 2018 were 43 million shares (30 June 2018 - 67
million shares; 31 December 2017 - 66 million shares).
|
(3)
|
30
September 2018 and 30 June 2018 prepared under IFRS 9, 31 December
2017 prepared under IAS 39. Refer to Note 2 for further
details.
|
(4)
|
In
November 2016, the European Commission published its proposal for
NSFR rules within the EU as part of its CRR2 package of regulatory
reforms. CRR2 NSFR is expected to become the regulatory requirement
in future within the EU and the UK. RBS has changed its policy on
the NSFR to align with its interpretation of the CRR2 proposals
with effect from 1 January 2018. The pro forma CRR2 NSFR at 31
December 2017 under CRR2 proposals is estimated to be
139%.
|
(5)
|
The pro
forma CET 1 ratio at 30 September 2018 excludes a charge of
£120 million (1p per share) that is a reasonably foreseeable
final dividend, related to Q3 2018 profits. The 30 June 2018 ratio
excluded a charge of £240 million (2p per share) that was a
reasonably foreseeable interim dividend related to H1 2018
profits.
|
(6)
|
Includes
9 million treasury shares (30 June 2018 - 9 million shares; 31
December 2017 - 16 million shares).
|
Summary consolidated income statement for the period ended 30
September 2018
|
||||||
|
|
|
|
|
|
|
|
Nine months ended
|
|
Quarter ended
|
|||
|
30 September
|
30 September
|
|
30 September
|
30 June
|
30 September
|
|
2018
|
2017
|
|
2018
|
2018
|
2017
|
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
Net interest income
|
6,480
|
6,776
|
|
2,154
|
2,180
|
2,304
|
|
|
|
|
|
|
|
Own credit adjustments
|
59
|
(78)
|
|
20
|
18
|
(5)
|
Loss on redemption of own debt
|
-
|
(7)
|
|
-
|
-
|
-
|
Strategic disposals
|
-
|
156
|
|
-
|
-
|
-
|
Other non-interest income
|
3,805
|
3,229
|
|
1,468
|
1,202
|
858
|
|
|
|
|
|
|
|
Non-interest income
|
3,864
|
3,300
|
|
1,488
|
1,220
|
853
|
|
|
|
|
|
|
|
Total income
|
10,344
|
10,076
|
|
3,642
|
3,400
|
3,157
|
|
|
|
|
|
|
|
Litigation and conduct costs
|
(1,190)
|
(521)
|
|
(389)
|
(782)
|
(125)
|
Strategic costs
|
(649)
|
(1,034)
|
|
(299)
|
(141)
|
(244)
|
Other expenses
|
(5,337)
|
(5,440)
|
|
(1,753)
|
(1,801)
|
(1,774)
|
|
|
|
|
|
|
|
Operating expenses
|
(7,176)
|
(6,995)
|
|
(2,441)
|
(2,724)
|
(2,143)
|
|
|
|
|
|
|
|
Profit before impairment losses
|
3,168
|
3,081
|
|
1,201
|
676
|
1,014
|
Impairment losses(1)
|
(381)
|
(259)
|
|
(240)
|
(63)
|
(143)
|
|
|
|
|
|
|
|
Operating profit before tax
|
2,787
|
2,822
|
|
961
|
613
|
871
|
Tax charge
|
(1,139)
|
(992)
|
|
(398)
|
(412)
|
(265)
|
|
|
|
|
|
|
|
Profit for the period
|
1,648
|
1,830
|
|
563
|
201
|
606
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
Non-controlling interests
|
6
|
21
|
|
22
|
(23)
|
(8)
|
Other owners
|
306
|
478
|
|
93
|
128
|
222
|
Ordinary shareholders
|
1,336
|
1,331
|
|
448
|
96
|
392
|
Notable items within total income
|
|
|
|
|
|
|
IFRS volatility in Central items (2)
|
(34)
|
175
|
|
77
|
17
|
21
|
Insurance indemnity
|
272
|
-
|
|
272
|
-
|
-
|
of which:
|
|
|
|
|
|
|
NatWest Markets
|
165
|
-
|
|
165
|
-
|
-
|
Central items & other
|
107
|
-
|
|
107
|
-
|
-
|
UK PBB debt sale gain
|
26
|
176
|
|
-
|
-
|
168
|
FX gains/losses in Central items & other
|
(7)
|
(175)
|
|
(11)
|
19
|
(67)
|
Commercial Banking fair value and disposal gain/(loss)
|
179
|
52
|
|
(13)
|
115
|
52
|
NatWest Markets legacy business disposal
(losses)/gains
|
(43)
|
(549)
|
|
14
|
(41)
|
(446)
|
|
|
|
|
|
|
|
Notable items within expenses
|
|
|
|
|
|
|
Litigation and conduct costs
|
(1,190)
|
(521)
|
|
(389)
|
(782)
|
(125)
|
of which: US RMBS
|
(823)
|
(222)
|
|
(21)
|
(803)
|
-
|
of which: DoJ
|
(1,040)
|
-
|
|
-
|
(1,040)
|
-
|
Nomura
|
241
|
-
|
|
-
|
241
|
-
|
of which: PPI
|
(200)
|
-
|
|
(200)
|
-
|
-
|
of which: Ulster Bank RoI
|
(54)
|
(34)
|
|
(37)
|
(8)
|
(1)
|
VAT recovery in Central items & other
|
-
|
80
|
|
-
|
-
|
29
|
(1)
|
30
September 2018 and 30 June 2018 prepared under IFRS 9, 31 December
2017 and 30 September 2017 prepared under IAS 39. Refer to Note 2
for further information on the impact of IFRS 9 on classification
and basis of preparation.
|
(2)
|
IFRS
volatility relates to loans which are economically hedged but for
which hedge accounting is not permitted under IFRS.
|
|
|
|
||||||
|
Quarter ended
|
|
|
As at
|
||||
|
30 September
|
30 June
|
30 September
|
|
|
30 September
|
30 June
|
31 December
|
|
2018
|
2018
|
2017
|
|
|
2018
|
2018
|
2017
|
|
£m
|
£m
|
£m
|
|
|
£bn
|
£bn
|
£bn
|
Total income
|
1,564
|
1,570
|
1,757
|
|
Net loans & advances
|
|
|
|
Operating expenses
|
(959)
|
(746)
|
(819)
|
|
to customers
|
163.2
|
161.9
|
161.7
|
Impairment losses
|
(70)
|
(90)
|
(78)
|
|
Customer deposits
|
183.4
|
182.2
|
180.6
|
Operating profit
|
535
|
734
|
860
|
|
RWAs
|
45.4
|
43.4
|
43.0
|
Return on equity
|
20.9%
|
30.0%
|
34.2%
|
|
|
|
|
|
Net interest margin
|
2.76%
|
2.81%
|
2.83%
|
|
|
|
|
|
Q3 2018 performance
|
|
●
|
UK PBB
now has 6.2 million regular mobile app users, 19% higher than Q3
2017 and 14% higher than Q4 2017, supporting 71% digital
penetration of active current account customers. Total digital
sales increased by 22% in the year to date compared with the prior
period, representing 43% of all sales, compared with 36% in the
prior period. In personal banking, 56% of personal loans and 60% of
mortgage switching was done digitally in the year to date. In
business banking, 89% of current accounts and 66% of loans less
than £50,000 were originated digitally in the year to
date.
|
●
|
Total
income was £193 million, or 11.0%, lower than Q3 2017
reflecting a £168 million debt sale gain in Q3 2017 and
£11 million transfer of the Collective Investment business to
Private Banking. Excluding these items, income was £14
million, or 0.9%, lower than Q3 2017, including an £8 million
reduction in overdraft fees. Net interest margin decreased by 5
basis points to 2.76% compared with Q2 2018 driven by ongoing
mortgage margin compression partly offset by improving deposit
margins as interest rates rise.
|
●
|
Operating
expenses were £140 million, or 17.1%, higher than Q3 2017
driven by increased litigation and conduct costs of £206
million, of which £200 million related to Payment Protection
Insurance. Excluding litigation and conduct costs, operating
expenses were £66 million, or 8.1%, lower driven by reduced
headcount reflecting continued operating efficiencies.
|
●
|
Net
loans and advances increased by 0.8% compared with Q2 2018. Gross
new mortgage lending in Q3 2018 was £8.2 billion. Mortgage new
business market share was approximately 12% in Q3 2018, supporting
stock share of 10%, with mortgage approval share of approximately
13%.
|
●
|
RWAs
increased by £2.0 billion compared with Q2 2018 primarily
reflecting model updates, particularly mortgages.
|
|
|
|
|
|
|
|
|
|
|
Quarter ended
|
|
|
As at
|
||||
|
30 September
|
30 June
|
30 September
|
|
|
30 September
|
30 June
|
31 December
|
|
2018
|
2018
|
2017
|
|
|
2018
|
2018
|
2017
|
|
€m
|
€m
|
€m
|
|
|
€bn
|
€bn
|
€bn
|
Total income
|
169
|
190
|
166
|
|
Net loans & advances
|
|
|
|
Operating expenses
|
(188)
|
(140)
|
(141)
|
|
to customers
|
21.6
|
21.6
|
22.0
|
Impairment
|
|
|
|
|
Customer deposits
|
20.4
|
19.9
|
19.8
|
(losses)/releases
|
(68)
|
39
|
11
|
|
RWAs
|
18.6
|
19.0
|
20.2
|
Operating (loss)/profit
|
(87)
|
89
|
36
|
|
|
|
|
|
Return on equity
|
(12.7%)
|
12.5%
|
4.6%
|
|
|
|
|
|
Net interest margin
|
1.72%
|
1.91%
|
1.58%
|
|
|
|
|
|
Q3 2018 performance
|
|
●
|
Total
income increased by €3 million, or 1.8%, compared with Q3
2017 reflecting an increase in lending income and lower cost of
deposits, with a 14 basis point increase in net interest margin,
largely offset by a reduction in income from free funds. Compared
with Q2 2018, net interest margin decreased by 19 basis points
primarily reflecting a €13 million one-off funding benefit in
the prior quarter.
|
●
|
Operating
expenses increased by €47 million, or 33.3%, compared with Q3
2017 principally due to higher litigation and conduct costs,
largely relating to customer remediation and project costs
associated with legacy business issues.
|
●
|
A net
impairment loss of €68 million includes a provision for a
further non performing loan sale that we expect would result in a
material reduction in our non performing exposure
ratio.
|
●
|
RWAs
reduced by €0.4 billion compared with Q2 2018 principally
reflecting an improvement in credit metrics.
|
|
|
|
|
|
|
|
|
|
|
Quarter ended
|
|
|
As at
|
||||
|
30 September
|
30 June
|
30 September
|
|
|
30 September
|
30 June
|
31 December
|
|
2018
|
2018
|
2017
|
|
|
2018
|
2018
|
2017
|
|
£m
|
£m
|
£m
|
|
|
£bn
|
£bn
|
£bn
|
Total income
|
789
|
915
|
928
|
|
Net loans & advances
|
|
|
|
Operating expenses
|
(443)
|
(404)
|
(443)
|
|
to customers
|
90.1
|
90.7
|
97.0
|
Impairment
|
|
|
|
|
Customer deposits
|
96.4
|
96.4
|
98.0
|
(losses)/releases
|
(103)
|
4
|
(151)
|
|
RWAs
|
69.0
|
71.7
|
71.8
|
Operating profit
|
243
|
515
|
334
|
|
|
|
|
|
Return on equity
|
6.6%
|
15.9%
|
8.6%
|
|
|
|
|
|
Net interest margin
|
1.71%
|
1.66%
|
1.74%
|
|
|
|
|
|
Q3 2018 performance (comparisons adjusted for
transfers)
|
|
●
|
After
successfully testing Bankline mobile with 750 customers, we will be
launching in the Apple app store in Q4 2018. We are now onboarding
90% of new customers digitally, up from 75% as at the end of 2017
with a greater than 50% reduction in time taken to complete the
application.
|
●
|
Total
income of £789 million was £58 million, or
6.8%, lower than Q3 2017,
reflecting £13 million of fair value and disposal losses
compared with £28 million of gains in Q3 2017 and lower asset
volumes. On an unadjusted basis, net interest margin of 1.71%
increased by 5 basis points compared with Q2 2018 due to continued
progress on pricing.
|
●
|
Operating
expenses were £2 million lower than Q3 2017 reflecting lower
staff costs through headcount reductions, partially offset by
increased strategic, litigation and conduct costs.
|
●
|
Net
impairment losses were £14 million lower than Q3 2017
reflecting lower single name charges.
|
●
|
Net
loans and advances decreased by £0.4 billion compared with Q2
2018 principally reflecting the impact of active capital
management, although we continue to grow in target
sectors.
|
●
|
RWAs
decreased by £2.3 billion compared with Q2 2018 primarily
reflecting the net impact of capital initiatives.
|
|
|
|
|
|
|
|
|
|
|
Quarter ended
|
|
|
As at
|
||||
|
30 September
|
30 June
|
30 September
|
|
|
30 September
|
30 June
|
31 December
|
|
2018
|
2018
|
2017
|
|
|
2018
|
2018
|
2017
|
|
£m
|
£m
|
£m
|
|
|
£bn
|
£bn
|
£bn
|
Total income
|
195
|
198
|
166
|
|
Net loans & advances
|
|
|
|
Operating expenses
|
(110)
|
(104)
|
(103)
|
|
to customers
|
14.2
|
13.8
|
13.5
|
Impairment
|
|
|
|
|
Customer deposits
|
27.2
|
26.4
|
26.9
|
(losses)/releases
|
(1)
|
--
|
3
|
|
RWAs
|
9.5
|
9.4
|
9.1
|
Operating profit
|
84
|
94
|
66
|
|
AUM
|
21.8
|
21.3
|
21.5
|
Return on equity
|
17.3%
|
19.3%
|
13.2%
|
|
|
|
|
|
Net interest margin
|
2.54%
|
2.54%
|
2.39%
|
|
|
|
|
|
Q3 2018 performance (comparisons adjusted for
transfers)
|
|
●
|
Total
Income of £195 million was £20 million, or 11.4%, higher
than Q3 2017, principally reflecting increased assets under
management, higher lending volumes and increased deposit income.
Compared with Q2 2018, net interest margin remained stable at
2.54%.
|
●
|
Operating
expenses increased by £4 million compared with Q3 2017, as
increased back-office operations costs have been partially offset
by lower staff expenses, reflecting an 9.5% reduction in
headcount.
|
●
|
Net
loans and advances increased by £0.4 billion compared with Q2
2018 principally reflecting continued targeted growth in mortgage
lending, whilst capital efficient lending has kept RWAs broadly
stable.
|
●
|
Assets
under management increased by £0.5 billion compared with Q2
2018, reflecting new business inflows and investment performance.
In addition, Private Banking manages a further £7.1 billion of
assets under management which sit in other parts of the Group.
Total assets under management increased by 1.2%.
|
|
|
|
|
|
|
|
|
|
|
Quarter ended
|
|
|
As at
|
||||
|
30 September
|
30 June
|
30 September
|
|
|
30 September
|
30 June
|
31 December
|
|
2018
|
2018
|
2017
|
|
|
2018
|
2018
|
2017
|
|
£m
|
£m
|
£m
|
|
|
£bn
|
£bn
|
£bn
|
Total income
|
155
|
147
|
97
|
|
Net loans & advances
|
|
|
|
Operating expenses
|
(60)
|
(55)
|
(59)
|
|
to customers
|
13.0
|
13.0
|
8.7
|
Impairment
|
|
|
|
|
Customer deposits
|
27.0
|
28.5
|
29.0
|
(losses)/releases
|
(3)
|
3
|
2
|
|
RWAs
|
6.9
|
6.8
|
5.1
|
Operating profit
|
92
|
95
|
40
|
|
|
|
|
|
Return on equity
|
26.9%
|
27.9%
|
10.4%
|
|
|
|
|
|
Net interest margin
|
1.73%
|
1.72%
|
1.39%
|
|
|
|
|
|
Q3 2018 performance (comparisons adjusted for
transfers)
|
|
●
|
Total
Income of £155 million was £14 million, or 9.9%, higher
than Q3 2017 principally reflecting deposit margin benefits. Net
interest margin increased by 1 basis point compared with Q2 2018
reflecting funding benefits partially offset by an increase in
deposits placed with central banks.
|
●
|
Operating expenses
were £2 million lower than Q3 2017 as a reduction in conduct
costs has been partially offset by increased back-office costs,
associated with becoming a non ring-fenced bank.
|
●
|
Net
loans and advances were stable compared with Q2 2018. Customer
deposits decreased by £1.5 billion, or 5.3%, reflecting higher
outflows of short term placements in the Funds sector since
June.
|
|
Quarter ended
|
|
|
As at
|
||||
|
30 September
|
30 June
|
30 September
|
|
|
30 September
|
30 June
|
31 December
|
|
2018
|
2018
|
2017
|
|
|
2018
|
2018
|
2017
|
|
£m
|
£m
|
£m
|
|
|
£bn
|
£bn
|
£bn
|
Total income
|
569
|
284
|
20
|
|
Funded assets
|
120.9
|
134.5
|
118.7
|
Operating expenses
|
(478)
|
(322)
|
(526)
|
|
RWAs
|
46.5
|
50.1
|
52.9
|
Impairment
|
|
|
|
|
|
|
|
|
(losses)/releases
|
(4)
|
(13)
|
71
|
|
|
|
|
|
Operating profit/(loss)
|
87
|
(51)
|
(435)
|
|
|
|
|
|
Return on equity
|
1.8%
|
(3.0%)
|
(15.4%)
|
|
|
|
|
|
Q3 2018 performance (comparisons adjusted for
transfers)
|
|
●
|
Total
income increased by £509 million to £569 million compared
with Q3 2017 primarily reflecting indemnity insurance recoveries in
the quarter of £165 million and non recurring disposal losses
in the legacy business in Q3 2017. Income of £331 million in
the core business decreased by £70 million compared with Q3
2017 reflecting more muted market conditions, although customer
activity remained stable.
|
●
|
Operating expenses
decreased by £47 million, or 9.0%, compared with Q3 2017
reflecting reductions in both the core and legacy businesses,
partially offset by higher strategic costs, up £36 million to
£93 million, and litigation and conduct costs, up £11
million to £113 million.
|
●
|
Funded
assets decreased by £13.6 billion compared with Q2 2018 as the
business continues to manage leverage exposure in line with
becoming a non ring-fenced bank.
|
●
|
RWAs
decreased by £3.6 billion in the quarter as core RWAs reduced
by £2.3 billion, primarily reflecting lower market risk, and
legacy RWAs reduced by £1.3 billion. RWAs of £46.5
billion include £5.8 billion relating to Alawwal.
|
●
|
Central
items not allocated represented a charge of £4 million in Q3
2018, principally reflecting strategic costs of £131 million,
partially offset by indemnity insurance recoveries of £107
million.
|
|
|
|
|
|
End-point CRR basis
|
||
|
30 September
|
30 June
|
31 December
|
|
2018
|
2018
|
2017
|
Risk asset ratios
|
%
|
%
|
%
|
|
|
|
|
CET1
|
16.7
|
16.1
|
15.9
|
Tier 1
|
18.8
|
18.1
|
17.9
|
Total
|
22.1
|
21.5
|
21.3
|
|
|
|
|
Capital
|
£m
|
£m
|
£m
|
Tangible equity
|
34,672
|
34,564
|
35,164
|
|
|
|
|
Expected loss less impairment provisions
|
(606)
|
(636)
|
(1,286)
|
Prudential valuation adjustment
|
(574)
|
(608)
|
(496)
|
Deferred tax assets
|
(731)
|
(746)
|
(849)
|
Own credit adjustments
|
(264)
|
(224)
|
(90)
|
Pension fund assets
|
(283)
|
(316)
|
(287)
|
Cash flow hedging reserve
|
370
|
151
|
(227)
|
Other adjustments for regulatory purposes
|
(129)
|
(235)
|
28
|
|
|
|
|
Total deductions
|
(2,217)
|
(2,614)
|
(3,207)
|
CET1 capital
|
32,455
|
31,950
|
31,957
|
AT1 capital
|
4,051
|
4,051
|
4,041
|
Tier 1 capital
|
36,506
|
36,001
|
35,998
|
Tier 2 capital
|
6,455
|
6,659
|
6,765
|
|
|
|
|
Total regulatory capital
|
42,961
|
42,660
|
42,763
|
|
|
|
|
Risk-weighted assets
|
|
|
|
|
|
|
|
Credit risk
|
|
|
|
- non-counterparty
|
142,500
|
144,000
|
144,700
|
- counterparty
|
14,100
|
15,100
|
15,400
|
Market risk
|
15,500
|
17,300
|
17,000
|
Operational risk
|
22,400
|
22,400
|
23,800
|
|
|
|
|
Total RWAs
|
194,500
|
198,800
|
200,900
|
|
|
|
|
Leverage (1)
|
|
|
|
|
|
|
|
Cash and balances at central banks
|
106,500
|
102,600
|
98,300
|
Derivatives
|
132,600
|
151,100
|
160,800
|
Loans and advances
|
337,200
|
338,100
|
339,400
|
Reverse repos
|
29,800
|
38,900
|
40,700
|
Other assets
|
113,800
|
117,600
|
98,900
|
|
|
|
|
Total assets
|
719,900
|
748,300
|
738,100
|
Derivatives
|
|
|
|
- netting and variation margin
|
(136,900)
|
(153,400)
|
(161,700)
|
- potential future exposures
|
42,700
|
46,200
|
49,400
|
Securities financing transactions gross up
|
1,700
|
2,700
|
2,300
|
Undrawn commitments
|
49,500
|
50,700
|
53,100
|
Regulatory deductions and other adjustments
|
(700)
|
(1,200)
|
(2,100)
|
|
|
|
|
CRR Leverage exposure
|
676,200
|
693,300
|
679,100
|
|
|
|
|
CRR leverage ratio%
|
5.4
|
5.2
|
5.3
|
|
|
|
|
UK leverage exposure (2)
|
580,300
|
597,700
|
587,100
|
|
|
|
|
UK leverage ratio% (2)
|
6.3
|
6.0
|
6.1
|
(1)
|
Based
on end-point CRR Tier 1 capital and leverage exposure under the CRR
Delegated Act.
|
(2)
|
Based
on end-point CRR Tier 1 capital and UK leverage exposures
reflecting the post EU referendum measures announced by the Bank of
England in the third quarter of 2016.
|
Segment performance
|
Quarter ended 30 September 2018
|
|||||||||
PBB
|
|
CPB
|
|
|
|
Central
|
|
|||
|
|
Ulster
|
|
Commercial
|
Private
|
RBS
|
|
NatWest
|
items &
|
Total
|
|
UK PBB
|
Bank RoI
|
|
Banking
|
Banking
|
International
|
|
Markets
|
other (1)
|
RBS
|
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
Income statement
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
1,289
|
110
|
|
525
|
133
|
124
|
|
15
|
(42)
|
2,154
|
Other non-interest income
|
275
|
41
|
|
264
|
62
|
31
|
|
534
|
261
|
1,468
|
Own credit adjustments
|
-
|
-
|
|
-
|
-
|
-
|
|
20
|
-
|
20
|
Total income
|
1,564
|
151
|
|
789
|
195
|
155
|
|
569
|
219
|
3,642
|
Direct expenses - staff costs
|
(221)
|
(51)
|
|
(131)
|
(39)
|
(26)
|
|
(120)
|
(299)
|
(887)
|
- other costs
|
(76)
|
(31)
|
|
(57)
|
(16)
|
(12)
|
|
(61)
|
(613)
|
(866)
|
Indirect expenses
|
(415)
|
(45)
|
|
(221)
|
(52)
|
(19)
|
|
(91)
|
843
|
-
|
Strategic costs - direct
|
-
|
(1)
|
|
(8)
|
1
|
(2)
|
|
(78)
|
(211)
|
(299)
|
-
indirect
|
(41)
|
(2)
|
|
(17)
|
(4)
|
(1)
|
|
(15)
|
80
|
-
|
Litigation and conduct costs
|
(206)
|
(37)
|
|
(9)
|
-
|
-
|
|
(113)
|
(24)
|
(389)
|
Operating expenses
|
(959)
|
(167)
|
|
(443)
|
(110)
|
(60)
|
|
(478)
|
(224)
|
(2,441)
|
Operating profit/(loss) before impairment
(losses)/releases
|
605
|
(16)
|
|
346
|
85
|
95
|
|
91
|
(5)
|
1,201
|
Impairment (losses)/releases
|
(70)
|
(60)
|
|
(103)
|
(1)
|
(3)
|
|
(4)
|
1
|
(240)
|
Operating profit/(loss)
|
535
|
(76)
|
|
243
|
84
|
92
|
|
87
|
(4)
|
961
|
Additional information
|
|
|
|
|
|
|
|
|
|
|
Return on equity (2)
|
20.9%
|
(12.7%)
|
|
6.6%
|
17.3%
|
26.9%
|
|
1.8%
|
nm
|
5.4%
|
Cost:income ratio (3)
|
61.3%
|
110.6%
|
|
54.3%
|
56.4%
|
38.7%
|
|
84.0%
|
nm
|
66.7%
|
Loan impairment rate
|
0.17%
|
1.18%
|
|
0.45%
|
nm
|
nm
|
|
nm
|
nm
|
0.30%
|
Net interest margin (%)
|
2.76%
|
1.72%
|
|
1.71%
|
2.54%
|
1.73%
|
|
0.22%
|
nm
|
1.93%
|
Third party customer asset rate
|
3.39%
|
2.42%
|
|
2.89%
|
2.91%
|
2.29%
|
|
nm
|
nm
|
nm
|
Third party customer funding rate
|
(0.29%)
|
(0.20%)
|
|
(0.33%)
|
(0.26%)
|
(0.11%)
|
|
nm
|
nm
|
nm
|
Average interest earning assets (£bn)
|
185.2
|
25.4
|
|
122.0
|
20.8
|
28.4
|
|
26.7
|
34.6
|
443.1
|
Total assets (£bn)
|
195.6
|
25.3
|
|
144.0
|
21.4
|
29.0
|
|
253.3
|
51.3
|
719.9
|
Funded assets (£bn)
|
195.6
|
25.3
|
|
144.0
|
21.4
|
29.0
|
|
120.9
|
51.1
|
587.3
|
Net loans and advances to customers (£bn)
|
163.2
|
19.2
|
|
90.1
|
14.2
|
13.0
|
|
19.7
|
0.2
|
319.6
|
Impairment provisions (£bn)(4)
|
(1.4)
|
(1.2)
|
|
(1.0)
|
(0.1)
|
-
|
|
(0.2)
|
-
|
(3.9)
|
Customer deposits (£bn)
|
183.4
|
18.1
|
|
96.4
|
27.2
|
27.0
|
|
12.8
|
1.1
|
366.0
|
Risk-weighted assets (RWAs) (£bn)
|
45.4
|
16.5
|
|
69.0
|
9.5
|
6.9
|
|
46.5
|
0.7
|
194.5
|
RWA equivalent
|
47.1
|
16.6
|
|
72.5
|
9.5
|
6.9
|
|
49.9
|
0.7
|
203.2
|
Employee numbers (FTEs - thousands)
|
24.8
|
3.1
|
|
8.1
|
1.9
|
1.7
|
|
4.9
|
24.1
|
68.6
|
|
|
|
|
|
|
|
|
|
|
|
For the notes to this table, refer to page 10. nm = not
meaningful
|
|
|
|
|
|
|
|
|
|
|
Nine months ended 30 September 2018
|
|||||||||
|
PBB
|
|
CPB
|
|
|
|
Central
|
|
||
|
|
Ulster
|
|
Commercial
|
Private
|
RBS
|
|
NatWest
|
items &
|
Total
|
|
UK PBB
|
Bank RoI
|
|
Banking
|
Banking
|
International
|
|
Markets
|
other (1)
|
RBS
|
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
Income statement
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
3,831
|
334
|
|
1,522
|
385
|
343
|
|
82
|
(17)
|
6,480
|
Other non-interest income
|
894
|
129
|
|
1,047
|
192
|
96
|
|
1,149
|
298
|
3,805
|
Own credit adjustments
|
-
|
-
|
|
-
|
-
|
-
|
|
59
|
-
|
59
|
Total income
|
4,725
|
463
|
|
2,569
|
577
|
439
|
|
1,290
|
281
|
10,344
|
Direct expenses - staff costs
|
(682)
|
(149)
|
|
(404)
|
(122)
|
(77)
|
|
(429)
|
(927)
|
(2,790)
|
-
other costs
|
(207)
|
(76)
|
|
(157)
|
(44)
|
(45)
|
|
(176)
|
(1,842)
|
(2,547)
|
Indirect expenses
|
(1,279)
|
(133)
|
|
(662)
|
(157)
|
(56)
|
|
(292)
|
2,579
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Strategic costs - direct
|
(26)
|
1
|
|
(16)
|
-
|
(2)
|
|
(106)
|
(500)
|
(649)
|
-
indirect
|
(137)
|
(8)
|
|
(50)
|
(11)
|
(4)
|
|
(21)
|
231
|
-
|
Litigation and conduct costs
|
(210)
|
(54)
|
|
(3)
|
(1)
|
10
|
|
(125)
|
(807)
|
(1,190)
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
(2,541)
|
(419)
|
|
(1,292)
|
(335)
|
(174)
|
|
(1,149)
|
(1,266)
|
(7,176)
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) before impairment
(losses)/releases
|
2,184
|
44
|
|
1,277
|
242
|
265
|
|
141
|
(985)
|
3,168
|
Impairment (losses)/releases
|
(217)
|
(34)
|
|
(122)
|
(2)
|
-
|
|
(8)
|
2
|
(381)
|
Operating profit/(loss)
|
1,967
|
10
|
|
1,155
|
240
|
265
|
|
133
|
(983)
|
2,787
|
|
|
|
|
|
|
|
|
|
|
|
Additional information
|
|
|
|
|
|
|
|
|
|
|
Return on equity (2)
|
26.2%
|
0.5%
|
|
11.6%
|
16.3%
|
26.0%
|
|
0.2%
|
nm
|
5.3%
|
Cost:income ratio (3)
|
53.8%
|
90.5%
|
|
48.5%
|
58.1%
|
39.6%
|
|
89.1%
|
nm
|
69.1%
|
Loan impairment rate
|
0.18%
|
0.22%
|
|
0.18%
|
nm
|
nm
|
|
nm
|
nm
|
0.16%
|
Net interest margin %
|
2.79%
|
1.81%
|
|
1.67%
|
2.53%
|
1.67%
|
|
0.41%
|
nm
|
1.99%
|
Third party customer asset rate %
|
3.41%
|
2.40%
|
|
2.81%
|
2.87%
|
2.38%
|
|
nm
|
nm
|
nm
|
Third party customer funding rate %
|
(0.28%)
|
(0.21%)
|
|
(0.32%)
|
(0.21%)
|
(0.10%)
|
|
nm
|
nm
|
nm
|
Average interest earning assets (£bn)
|
183.4
|
24.7
|
|
121.8
|
20.3
|
27.4
|
|
27.0
|
30.6
|
435.2
|
Total assets (£bn)
|
195.6
|
25.3
|
|
144.0
|
21.4
|
29.0
|
|
253.3
|
51.3
|
719.9
|
Funded assets (£bn)
|
195.6
|
25.3
|
|
144.0
|
21.4
|
29.0
|
|
120.9
|
51.1
|
587.3
|
Net loans and advances to customers (£bn)
|
163.2
|
19.2
|
|
90.1
|
14.2
|
13.0
|
|
19.7
|
0.2
|
319.6
|
Impairment provisions (£bn) (4)
|
(1.4)
|
(1.2)
|
|
(1.0)
|
(0.1)
|
-
|
|
(0.2)
|
-
|
(3.9)
|
Customer deposits (£bn)
|
183.4
|
18.1
|
|
96.4
|
27.2
|
27.0
|
|
12.8
|
1.1
|
366.0
|
Risk-weighted assets (RWAs) (£bn)
|
45.4
|
16.5
|
|
69.0
|
9.5
|
6.9
|
|
46.5
|
0.7
|
194.5
|
RWA equivalent (RWAes) (£bn)
|
47.1
|
16.6
|
|
72.5
|
9.5
|
6.9
|
|
49.9
|
0.7
|
203.2
|
Employee numbers (FTEs - thousands)
|
24.8
|
3.1
|
|
8.1
|
1.9
|
1.7
|
|
4.9
|
24.1
|
68.6
|
For the notes to this table refer to the following page. nm = not
meaningful.
|
|
|
|
|
|
|
Nine months ended
|
|
Quarter ended
|
|||
|
30 September
|
30 September
|
|
30 September
|
30 June
|
30 September
|
2018
|
2017
|
|
2018
|
2018
|
2017
|
|
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
Interest receivable
|
8,224
|
8,280
|
|
2,780
|
2,742
|
2,818
|
Interest payable
|
(1,744)
|
(1,504)
|
|
(626)
|
(562)
|
(514)
|
|
|
|
|
|
|
|
Net interest income (1)
|
6,480
|
6,776
|
|
2,154
|
2,180
|
2,304
|
|
|
|
|
|
|
|
Fees and commissions receivable
|
2,433
|
2,492
|
|
787
|
833
|
826
|
Fees and commissions payable
|
(671)
|
(652)
|
|
(220)
|
(244)
|
(204)
|
Income from trading activities
|
1,346
|
832
|
|
499
|
382
|
(52)
|
Loss on redemption of own debt
|
-
|
(7)
|
|
-
|
-
|
-
|
Other operating income
|
756
|
635
|
|
422
|
249
|
283
|
|
|
|
|
|
|
|
Non-interest income
|
3,864
|
3,300
|
|
1,488
|
1,220
|
853
|
|
|
|
|
|
|
|
Total income
|
10,344
|
10,076
|
|
3,642
|
3,400
|
3,157
|
|
|
|
|
|
|
|
Staff costs
|
(3,108)
|
(3,576)
|
|
(1,022)
|
(1,031)
|
(1,129)
|
Premises and equipment
|
(972)
|
(1,041)
|
|
(328)
|
(274)
|
(363)
|
Other administrative expenses
|
(2,521)
|
(1,736)
|
|
(885)
|
(1,237)
|
(528)
|
Depreciation and amortisation
|
(544)
|
(630)
|
|
(206)
|
(175)
|
(119)
|
Write down of other intangible assets
|
(31)
|
(12)
|
|
-
|
(7)
|
(4)
|
|
|
|
|
|
|
|
Operating expenses
|
(7,176)
|
(6,995)
|
|
(2,441)
|
(2,724)
|
(2,143)
|
|
|
|
|
|
|
|
Profit before impairment losses
|
3,168
|
3,081
|
|
1,201
|
676
|
1,014
|
Impairment losses
|
(381)
|
(259)
|
|
(240)
|
(63)
|
(143)
|
|
|
|
|
|
|
|
Operating profit before tax
|
2,787
|
2,822
|
|
961
|
613
|
871
|
Tax charge
|
(1,139)
|
(992)
|
|
(398)
|
(412)
|
(265)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
1,648
|
1,830
|
|
563
|
201
|
606
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
Non-controlling interests
|
6
|
21
|
|
22
|
(23)
|
(8)
|
Preference share and other dividends
|
306
|
478
|
|
93
|
128
|
222
|
Ordinary shareholders
|
1,336
|
1,331
|
|
448
|
96
|
392
|
|
|
|
|
|
|
|
Earnings per ordinary share (EPS)
|
|
|
|
|
|
|
Earnings per ordinary share (2)
|
11.1p
|
11.2p
|
|
3.7p
|
0.8p
|
3.3p
|
(1)
|
Negative
interest on loans and advances is reported as interest payable.
Negative interest on customer deposits is reported as interest
receivable.
|
(2)
|
There
is no dilutive impact in any period.
|
(1)
|
Central items
include unallocated transactions which principally comprise
volatile items under IFRS and RMBS related
charges.
|
(2)
|
RBS’s CET 1
target is in excess of 13% but for the purposes of computing
segmental return on equity (ROE), to better reflect the
differential drivers of capital usage, segmental operating profit
after tax and adjusted for preference dividends is divided by
notional equity allocated at different rates of 14% (Ulster Bank
RoI), 11% (Commercial Banking), 13.5% (Private Banking), 16% (RBS
International) and 15% for all other segments, of the monthly
average of segmental risk-weighted assets incorporating the effect
of capital deductions (RWAes). RBS Return on equity is calculated
using profit for the period attributable to ordinary
shareholders.
|
(3)
|
Operating lease
depreciation included in income for the nine months ended 30
September 2018 - £89 million; Q3 2018 - £32
million.
|
(4)
|
Prepared under IFRS
9. Refer to Note 2 for further details.
|
|
Nine months ended
|
|
Quarter ended
|
|||
|
30 September
|
30 September
|
|
30 September
|
30 June
|
30 September
|
|
2018
|
2017
|
|
2018
|
2018
|
2017
|
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
Profit for the period
|
1,648
|
1,830
|
|
563
|
201
|
606
|
Items that do not qualify for reclassification
|
|
|
|
|
|
|
Profit/(loss) on remeasurement of retirement benefit
schemes
|
72
|
(26)
|
|
72
|
-
|
-
|
Profit/(loss) on fair value of credit in financial liabilities
DFV
|
|
|
|
|
|
|
through profit or loss due to own credit risk
|
109
|
(107)
|
|
14
|
34
|
(30)
|
Fair value through other comprehensive income (FVOCI)
(1)
|
61
|
-
|
|
58
|
3
|
-
|
Funding commitment to retirement benefit schemes (2)
|
(2,000)
|
-
|
|
-
|
(2,000)
|
-
|
Tax
|
487
|
(5)
|
|
(13)
|
513
|
3
|
|
(1,271)
|
(138)
|
|
131
|
(1,450)
|
(27)
|
Items that do qualify for reclassification
|
|
|
|
|
|
|
FVOCI financial assets (1)
|
31
|
37
|
|
(168)
|
68
|
8
|
Cash flow hedges
|
(822)
|
(983)
|
|
(301)
|
63
|
(372)
|
Currency translation
|
120
|
82
|
|
102
|
91
|
(21)
|
Tax
|
224
|
237
|
|
127
|
(29)
|
76
|
|
(447)
|
(627)
|
|
(240)
|
193
|
(309)
|
Other comprehensive loss after tax
|
(1,718)
|
(765)
|
|
(109)
|
(1,257)
|
(336)
|
|
|
|
|
|
|
|
Total comprehensive (loss)/income for the period
|
(70)
|
1,065
|
|
454
|
(1,056)
|
270
|
|
|
|
|
|
|
|
Total comprehensive (loss)/income is attributable to:
|
|
|
|
|
|
|
Non-controlling interests
|
28
|
30
|
|
57
|
(18)
|
(19)
|
Preference shareholders
|
94
|
155
|
|
20
|
56
|
70
|
Paid-in equity holders
|
212
|
323
|
|
73
|
72
|
152
|
Ordinary shareholders
|
(404)
|
557
|
|
304
|
(1,166)
|
67
|
|
(70)
|
1,065
|
|
454
|
(1,056)
|
270
|
(1)
|
Refer to Note 2 for further information on the impact of IFRS 9 on
classification and basis of preparation, periods ended 30 September
2018 and 30 June 2018 prepared under IFRS 9 and periods ended 30
September 2017 under IAS 39.
|
(2)
|
On 17 April 2018 RBS agreed a Memorandum of Understanding (MoU)
with the Trustees of the RBS Group Pension Fund in connection with
the requirements of ring-fencing. NatWest Markets Plc cannot
continue to be a participant in the Main section and separate
arrangements are required for its employees. Under the MoU,
NatWest Bank Plc will make a contribution of £2 billion to
strengthen funding of the Main section in recognition of the
changes in covenant. The contribution was paid on 9 October
2018.
|
|
30 September
|
31 December
|
2018
|
2017
|
|
|
£m
|
£m
|
|
|
|
Assets
|
|
|
Cash and balances at central banks
|
106,503
|
98,337
|
Net loans and advances to banks
|
17,625
|
16,254
|
Reverse repurchase agreements and stock borrowing
|
9,468
|
13,997
|
Loans and advances to banks
|
27,093
|
30,251
|
Net loans and advances to customers
|
319,577
|
323,184
|
Reverse repurchase agreements and stock borrowing
|
20,339
|
26,735
|
Loans and advances to customers
|
339,916
|
349,919
|
Debt securities
|
85,662
|
78,933
|
Equity shares
|
604
|
450
|
Settlement balances
|
11,213
|
2,517
|
Derivatives
|
132,574
|
160,843
|
Intangible assets
|
6,581
|
6,543
|
Property, plant and equipment
|
4,247
|
4,602
|
Deferred tax
|
1,781
|
1,740
|
Prepayments, accrued income and other assets
|
3,512
|
3,726
|
Assets of disposal groups
|
202
|
195
|
|
|
|
Total assets
|
719,888
|
738,056
|
|
|
|
Liabilities
|
|
|
Bank deposits
|
39,634
|
39,479
|
Repurchase agreements and stock lending
|
7,993
|
7,419
|
Deposits by banks
|
47,627
|
46,898
|
Customer deposits
|
365,985
|
367,034
|
Repurchase agreements and stock lending
|
33,113
|
31,002
|
Customer accounts
|
399,098
|
398,036
|
Debt securities in issue
|
39,067
|
30,559
|
Settlement balances
|
10,625
|
2,844
|
Short positions
|
27,676
|
28,527
|
Derivatives
|
125,333
|
154,506
|
Provisions for liabilities and charges
|
3,247
|
7,757
|
Accruals and other liabilities
|
5,602
|
6,392
|
Retirement benefit liabilities
|
2,128
|
129
|
Deferred tax
|
476
|
583
|
Subordinated liabilities
|
10,341
|
12,722
|
Liabilities of disposal groups
|
1
|
10
|
|
|
|
Total liabilities
|
671,221
|
688,963
|
|
|
|
Equity
|
|
|
Non-controlling interests
|
791
|
763
|
Owners’ equity*
|
|
|
Called up share capital
|
12,048
|
11,965
|
Reserves
|
35,828
|
36,365
|
|
|
|
Total equity
|
48,667
|
49,093
|
|
|
|
Total liabilities and equity
|
719,888
|
738,056
|
|
|
|
*Owners’ equity attributable to:
|
|
|
Ordinary shareholders
|
41,253
|
41,707
|
Other equity owners
|
6,623
|
6,623
|
|
|
|
|
47,876
|
48,330
|
|
Share
|
|
|
|
|
|
|
|
capital and
|
|
|
|
Total
|
Non
|
|
|
statutory
|
Paid-in
|
Retained
|
Other
|
owners'
|
controlling
|
Total
|
|
reserves
|
equity
|
earnings
|
reserves*
|
equity
|
interests
|
equity
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
At 1 January 2018
|
12,809
|
4,058
|
17,130
|
14,333
|
48,330
|
763
|
49,093
|
Implementation of IFRS 9 on 1 January 2018 (1)
|
-
|
-
|
(105)
|
34
|
(71)
|
-
|
(71)
|
Profit attributable to ordinary shareholders
|
|
|
|
|
|
|
|
and other equity owners
|
-
|
-
|
1,642
|
-
|
1,642
|
6
|
1,648
|
Other comprehensive income
|
|
|
|
|
|
|
|
- Realised gains in period on FVOCI equity
shares
|
-
|
-
|
8
|
(8)
|
-
|
-
|
-
|
- Funding commitment to retirement benefit
|
|
|
|
|
|
|
|
schemes (2)
|
-
|
-
|
(2,000)
|
-
|
(2,000)
|
-
|
(2,000)
|
- Changes in fair value of credit in financial
|
|
|
|
|
|
|
|
liabilities at fair value through profit or
loss
|
-
|
-
|
109
|
-
|
109
|
-
|
109
|
- Other amounts recognised in equity
|
-
|
-
|
72
|
(177)
|
(105)
|
22
|
(83)
|
- Amount transferred from equity to earnings
|
-
|
-
|
-
|
(545)
|
(545)
|
-
|
(545)
|
- Recycled to profit or loss on disposal of
|
|
|
|
|
|
|
|
businesses (3)
|
-
|
-
|
-
|
90
|
90
|
-
|
90
|
- Tax
|
-
|
-
|
493
|
218
|
711
|
-
|
711
|
Ordinary share dividends paid
|
-
|
-
|
(241)
|
-
|
(241)
|
-
|
(241)
|
Preference share and other dividends paid
|
-
|
-
|
(306)
|
-
|
(306)
|
-
|
(306)
|
Shares and securities issued during the period
|
222
|
-
|
(2)
|
-
|
220
|
-
|
220
|
Share-based payments - gross
|
-
|
-
|
23
|
-
|
23
|
-
|
23
|
Movement in own shares held
|
19
|
-
|
-
|
-
|
19
|
-
|
19
|
At 30 September 2018
|
13,050
|
4,058
|
16,823
|
13,945
|
47,876
|
791
|
48,667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 September
|
|
|
|
|
|
|
|
2018
|
Total equity is attributable to:
|
|
|
|
|
£m
|
||
Non-controlling interests
|
|
|
|
|
|
|
791
|
Preference shareholders
|
|
|
|
|
|
|
2,565
|
Paid-in equity holders
|
|
|
|
|
|
|
4,058
|
Ordinary shareholders
|
|
|
|
|
|
|
41,253
|
|
|
|
|
|
|
|
48,667
|
*Other reserves consist of:
|
|
|
|
|
|
|
|
Merger reserve
|
|
|
|
|
|
|
10,881
|
Fair value through other comprehensive income reserve
|
|
|
|
|
361
|
||
Cash flow hedging reserve
|
|
|
|
|
|
|
(370)
|
Foreign exchange reserve
|
|
|
|
|
|
|
3,073
|
|
|
|
|
|
|
|
13,945
|
(1)
|
Refer
to Note 2 for further information.
|
(2)
|
On 17
April 2018 RBS agreed a Memorandum of Understanding (MoU) with the
Trustees of the RBS Group Pension Fund in connection with the
requirements of ring-fencing. NatWest Markets Plc cannot
continue to be a participant in the Main section and separate
arrangements are required for its employees. Under the MoU,
NatWest Bank Plc will make a contribution of £2 billion to
strengthen funding of the Main section in recognition of the
changes in covenant. The contribution was paid on 9 October
2018.
|
(3)
|
No tax
impact.
|
|
|
|
|
|
|
|
|
Impact of IFRS 9
|
|
||
|
|
|
Expected
|
|
|
|
31 December
|
Classification &
|
credit
|
|
1 January
|
|
2017
|
measurement
|
losses
|
Tax
|
2018
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
Cash and balances at central banks
|
98,337
|
-
|
(1)
|
-
|
98,336
|
Net loans and advances to banks
|
30,251
|
-
|
(3)
|
-
|
30,248
|
Net loans and advances to customers
|
349,919
|
517
|
(524)
|
-
|
349,912
|
Debt securities and equity shares
|
79,383
|
44
|
(3)
|
-
|
79,424
|
Other assets
|
19,323
|
-
|
-
|
25
|
19,348
|
|
|
|
|
|
|
Total assets
|
738,056
|
561
|
(531)
|
25
|
738,111
|
|
|
|
|
|
|
Total liabilities
|
688,963
|
-
|
85
|
41
|
689,089
|
Total equity
|
49,093
|
561
|
(616)
|
(16)
|
49,022
|
Total liabilities and equity
|
738,056
|
561
|
(531)
|
25
|
738,111
|
|
Total
|
Key differences in moving from IAS 39 to IFRS 9 on impairment
loss
|
£m
|
31 December 2017 - IAS 39 impairment provision (1)
|
3,832
|
Removal of IAS 39 latent provision
|
(390)
|
IFRS 9 12 month expected credit loss (ECL) on Stage 1 and
2
|
513
|
Increase in Stage 2 ECL to lifetime (discounted)
|
356
|
Stage 3 loss estimation (EAD, LGD)
|
73
|
Impact of multiple economic scenarios
|
64
|
1 January 2018 - IFRS 9 ECL
|
4,448
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Litigation
|
|
|
|
Payment
|
Other
|
|
and other
|
|
|
|
protection
|
customer
|
|
regulatory
|
|
|
|
insurance
|
redress
|
DoJ (1)
|
(incl. RMBS)
|
Other
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
At 1 January 2018
|
1,053
|
870
|
3,243
|
641
|
1,950
|
7,757
|
Implementation of IFRS 9 on 1 January 2018 (2)
|
-
|
-
|
-
|
-
|
85
|
85
|
Currency translation and other movements
|
-
|
(5)
|
(119)
|
(4)
|
(1)
|
(129)
|
Charge to income statement
|
-
|
19
|
-
|
3
|
111
|
133
|
Releases to income statement
|
-
|
(10)
|
(1)
|
(5)
|
(15)
|
(31)
|
Provisions utilised
|
(152)
|
(115)
|
(90)
|
(52)
|
(100)
|
(509)
|
At 31 March 2018
|
901
|
759
|
3,033
|
583
|
2,030
|
7,306
|
RMBS transfers (1)
|
-
|
-
|
(567)
|
567
|
-
|
-
|
Currency translation and other movements
|
-
|
-
|
209
|
32
|
(24)
|
217
|
Charge to income statement
|
-
|
46
|
1,040
|
23
|
93
|
1,202
|
Releases to income statement
|
-
|
(51)
|
-
|
(305)
|
(119)
|
(475)
|
Provisions utilised
|
(156)
|
(104)
|
-
|
(189)
|
(806)
|
(1,255)
|
At 30 June 2018
|
745
|
650
|
3,715
|
711
|
1,174
|
6,995
|
Transfer from accruals and other liabilities
|
-
|
3
|
-
|
-
|
-
|
3
|
Currency translation and other movements
|
-
|
1
|
46
|
12
|
11
|
70
|
Charge to income statement
|
200
|
55
|
-
|
133
|
33
|
421
|
Releases to income statement
|
-
|
(6)
|
-
|
(10)
|
(48)
|
(64)
|
Provisions utilised
|
(142)
|
(112)
|
(3,761)
|
(35)
|
(128)
|
(4,178)
|
At 30 September 2018
|
803
|
591
|
-
|
811
|
1,042
|
3,247
|
(1)
|
RMBS
provision has been redesignated ‘DoJ’ and the remaining
RMBS litigation matters transferred to Litigation and other
regulatory as of 1 April 2018 to reflect progress on
resolution.
|
(2)
|
Refer
to Note 2 for further details.
|
●
|
Performance,
funding and credit metrics such as ‘return on tangible
equity’, and related RWA equivalents incorporating the effect
of capital deductions (RWAes), total assets excluding derivatives
(funded assets), net interest margin (NIM) adjusted for items
designated at fair value through profit or loss (non-statutory
NIM), cost:income ratio and loan:deposit ratio. These are internal
metrics used to measure business performance;
|
●
|
Personal
& Business Banking (PBB) franchise results, combining the
reportable segments of UK Personal & Business Banking (UK PBB)
and Ulster Bank RoI, Commercial & Private Banking (CPB)
franchise results, combining the reportable segments of Commercial
Banking and Private Banking.
|
●
|
The
Group also presents a pro forma CET1 ratio which is on an adjusted
basis, this has not been prepared in accordance with Regulation S-X
and should be read in conjunction with the notes provided as well
as the section “Forward-looking statements”
below.
|
Analyst enquiries:
|
Matt
Waymark
|
Investor
Relations
|
+44 (0)
207 672 1758
|
Media enquiries:
|
RBS
Press Office
|
|
+44 (0)
131 523 4205
|
|
Analyst and investor call
|
Web cast and dial in details
|
Date:
|
Friday
26 October 2018
|
www.rbs.com/results
|
Time:
|
9:00 am
UK time
|
International
– +44 (0) 20 3009 5755
|
Conference ID:
|
3892346
|
UK Free
Call – 0800 279 6637
US
Local Dial-In, New York - 1 646 517 5063
|
●
|
Q3 2018
Interim Management Statement and background slides.
|
●
|
A
financial supplement containing income statement, balance sheet and
segment performance for the nine quarters ended 30 September
2018.
|
●
|
Pillar
3 supplement at 30 September 2018.
|
|
THE
ROYAL BANK OF SCOTLAND GROUP plc (Registrant)
|
|
|
|
By: /s/
Jan Cargill
|
|
|
|
Name:
Jan Cargill
|
|
Title:
Deputy Secretary
|