Restatement Document
|
Page
|
Overview of Reporting Changes
|
1
|
Performance Highlights
|
5
|
Barclays Results by Quarter
|
8
|
Condensed Consolidated Income Statement
|
9
|
Condensed Consolidated Balance Sheet
|
10
|
Results by Business
|
|
- Retail and Business Banking
|
|
- UK
|
11
|
- Europe
|
13
|
- Africa
|
15
|
- Barclaycard
|
17
|
- Investment Bank
|
19
|
- Corporate Banking
|
21
|
- Wealth and Investment Management
|
23
|
- Head Office and Other Operations
|
25
|
Appendix I - Performance Management
|
27
|
Appendix II - Balance Sheet and Capital
|
29
|
Appendix III - Credit Market Exposures
|
30
|
Impact of Accounting Restatements
|
Restatement Adjustments
|
2012 as
Published
|
IFRS 10
|
IAS 19
|
2012 as
Restated
|
2011 as Restated (IAS 19 only)
|
||
Adjusted Income Statement
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Profit before tax
|
7,048
|
573
|
(22)
|
7,599
|
5,482
|
|
Tax
|
(2,025)
|
(134)
|
-
|
(2,159)
|
(1,299)
|
|
Profit after tax
|
5,023
|
439
|
(22)
|
5,440
|
4,183
|
|
Balance Sheet
|
||||||
Total assets
|
1,490,321
|
(144)
|
(1,842)
|
1,488,335
|
1,562,083
|
|
Total liabilities
|
1,427,364
|
333
|
652
|
1,428,349
|
1,498,124
|
|
Total shareholders' equity
|
62,957
|
(477)
|
(2,494)
|
59,986
|
63,959
|
|
Performance Measures
|
||||||
Adjusted return on average shareholders' equity
|
7.8%
|
9.0%
|
6.7%
|
|||
Net asset value per share
|
438p
|
(4p)
|
(20p)
|
414p
|
446p
|
|
Capital
|
||||||
Core Tier 1 capital1
|
42,121
|
(399)
|
-
|
41,722
|
43,066
|
|
Core Tier 1 ratio (%)
|
10.9%
|
10.8%
|
11.0%
|
1
|
The implementation of IAS 19 has no overall impact on the existing Core Tier 1 capital base as current regulatory rules require banks to derecognise any defined benefit pension asset from its capital base.
|
|
- Intra-group allocation of funding costs and other income items now includes the majority of the costs of subordinated debt instruments, preference shares and allocation of liquidity costs; increased allocation of intra-group interest; and the elimination of fees to the Investment Bank for Structured Capital Markets activities. The allocation of the funding costs is based on the capital demand created by each business for the instruments from which these costs arise and intra-group interest is allocated on tangible equity of the businesses
|
|
- Head Office operating cost items, including the UK bank levy and Financial Services Compensation Scheme, have been allocated to businesses wherever practicable using the most appropriate driver of that cost
|
|
- The businesses average allocated equity has been calculated as 10.5% of average risk weighted assets (previously 10.0%) adjusted for capital deductions. This increase reflects the assumptions the Group uses for planning purposes in line with the long term management targets previously disclosed in the Strategic Review on 12 February 2013
|
Impact of Head Office Allocations
|
Impact on
Profit Before Tax
|
2012
|
2011
|
|
£m
|
£m
|
|
UK RBB
|
(220)
|
(136)
|
Europe RBB
|
(57)
|
(43)
|
Africa RBB
|
(98)
|
(80)
|
Barclaycard
|
(58)
|
(35)
|
Investment Bank
|
(701)
|
(573)
|
Corporate Banking
|
(111)
|
(24)
|
Wealth and Investment Management
|
(36)
|
(9)
|
Head Office and Other Operations
|
1,281
|
900
|
Total
|
-
|
-
|
|
- Ongoing Europe Retail and Business Banking credit cards operations are transferred to Barclaycard (which already includes the Group's credit card operations in the UK and US, South Africa and other countries). This results in a profit before tax reallocation of £52m (2011: £70m) between the two businesses
|
|
- Africa Retail and Business Banking - certain components are transferred to Corporate Banking and the Investment Bank:
|
|
- This includes alignment of existing corporate client relationships from retail to Corporate Banking, primarily all African subsidiaries of Barclays' global corporate client base and large local clients. This results in a profit before tax reallocation of £28m (2011: £31m) to Corporate Banking
|
|
- Barclays Africa sales and trading activity is transferred to the Investment Bank (which already includes Absa Capital, the South Africa-based investment banking operation). This results in a profit before tax reallocation of £17m (2011: £17m) to the Investment Bank
|
|
- Absa's debit cards operation is transferred from Barclaycard to Africa Retail and Business Banking (reflecting greater synergies with the Africa Retail and Business Banking business). This results in a profit before tax reallocation of £15m (2011: £18m) from Barclaycard to Africa Retail and Business Banking
|
Impact of Change in Allocation of Employees
|
2012 as Published
|
Head Office Allocation
|
Group Structure
|
2012 as Restated
|
2011 as Restated
|
UK RBB
|
34,800
|
100
|
(1,900)
|
33,000
|
32,400
|
Europe RBB
|
7,900
|
100
|
(500)
|
7,500
|
8,100
|
Africa RBB
|
41,700
|
200
|
(1,400)
|
40,500
|
42,700
|
Barclaycard
|
11,000
|
200
|
(100)
|
11,100
|
10,900
|
Investment Bank
|
24,000
|
700
|
900
|
25,600
|
24,400
|
Corporate Banking
|
10,300
|
200
|
2,500
|
13,000
|
14,000
|
Wealth and Investment Management
|
7,900
|
200
|
200
|
8,300
|
8,500
|
Head Office and Other Operations
|
1,600
|
(1,700)
|
300
|
200
|
100
|
Total
|
139,200
|
-
|
-
|
139,200
|
141,100
|
Adjusted
|
Statutory
|
Barclays Results
for the twelve months ended
|
2012 as
Published
|
IFRS 10
and
IAS 19
|
2012 as
Restated
|
2011 as
Restated
|
2012 as
Published
|
IFRS 10
and
IAS 19
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Total income net of insurance claims
|
29,043
|
318
|
29,361
|
28,513
|
24,691
|
318
|
25,009
|
32,292
|
|
Credit impairment charges and other provisions
|
(3,596)
|
256
|
(3,340)
|
(3,802)
|
(3,596)
|
256
|
(3,340)
|
(5,602)
|
|
Net operating income
|
25,447
|
574
|
26,021
|
24,711
|
21,095
|
574
|
21,669
|
26,690
|
|
Operating expenses
|
(18,539)
|
(23)
|
(18,562)
|
(19,289)
|
(20,989)
|
(23)
|
(21,012)
|
(20,886)
|
|
Other net income/(expense)
|
140
|
-
|
140
|
60
|
140
|
-
|
140
|
(34)
|
|
Profit before tax
|
7,048
|
551
|
7,599
|
5,482
|
246
|
551
|
797
|
5,770
|
|
Profit/(loss) after tax
|
5,023
|
417
|
5,440
|
4,183
|
(236)
|
417
|
181
|
3,868
|
|
Performance Measures
|
|||||||||
Return on average shareholders' equity
|
7.8%
|
1.2%
|
9.0%
|
6.7%
|
(1.9%)
|
0.7%
|
(1.2%)
|
5.9%
|
|
Return on average tangible shareholders' equity
|
9.1%
|
1.5%
|
10.6%
|
8.1%
|
(2.2%)
|
0.8%
|
(1.4%)
|
7.1%
|
|
Return on average risk weighted assets
|
1.3%
|
0.1%
|
1.4%
|
1.1%
|
(0.1%)
|
0.1%
|
-
|
1.0%
|
|
Cost: income ratio
|
64%
|
(1%)
|
63%
|
68%
|
85%
|
(1%)
|
84%
|
65%
|
|
Compensation: net operating income ratio
|
38%
|
-
|
38%
|
43%
|
46%
|
(1%)
|
45%
|
39%
|
|
Loan loss rate (bps)
|
75
|
(5)
|
70
|
77
|
75
|
(5)
|
70
|
77
|
|
Basic earnings/(loss) per share
|
34.5p
|
3.4p
|
37.9p
|
27.0p
|
(8.5p)
|
3.4p
|
(5.1p)
|
24.4p
|
|
Dividend per share
|
6.5p
|
-
|
6.5p
|
6.0p
|
6.5p
|
-
|
6.5p
|
6.0p
|
|
|
|||||||||
Capital and Balance Sheet
|
|||||||||
Core Tier 1 ratio
|
10.9%
|
(0.1%)
|
10.8%
|
11.0%
|
|||||
Risk weighted assets
|
£387bn
|
-
|
£387bn
|
£391bn
|
|||||
Adjusted gross leverage
|
19x
|
-
|
19x
|
20x
|
|||||
Group liquidity pool
|
£150bn
|
-
|
£150bn
|
£152bn
|
|||||
Net asset value per share
|
438p
|
(24p)
|
414p
|
446p
|
|||||
Net tangible asset value per share
|
373p
|
(24p)
|
349p
|
381p
|
|||||
Loan: deposit ratio
|
110%
|
-
|
110%
|
118%
|
|||||
Adjusted Profit Reconciliation
|
|||||||||
Adjusted profit before tax
|
7,048
|
551
|
7,599
|
5,482
|
|||||
Own credit
|
(4,579)
|
-
|
(4,579)
|
2,708
|
|||||
Gains on debt buy-backs
|
-
|
-
|
-
|
1,130
|
|||||
Gain/(loss) on disposal and impairment of BlackRock investment
|
227
|
-
|
227
|
(1,858)
|
|||||
Provision for PPI redress
|
(1,600)
|
-
|
(1,600)
|
(1,000)
|
|||||
Provision for interest rate hedging products redress
|
(850)
|
-
|
(850)
|
-
|
|||||
Goodwill impairment
|
-
|
-
|
-
|
(597)
|
|||||
Losses on acquisitions and disposals
|
-
|
-
|
-
|
(94)
|
|||||
Statutory profit before tax
|
246
|
551
|
797
|
5,771
|
Total Income by Business
|
|||||||
Restatement Adjustments
|
Adjusted
|
2012 as
Published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
UK RBB
|
4,421
|
-
|
(37)
|
-
|
4,384
|
4,621
|
|
Europe RBB
|
915
|
-
|
(14)
|
(193)
|
708
|
1,004
|
|
Africa RBB
|
3,157
|
-
|
(31)
|
(198)
|
2,928
|
3,364
|
|
Barclaycard
|
4,170
|
-
|
(1)
|
175
|
4,344
|
4,305
|
|
Investment Bank
|
11,722
|
318
|
(331)
|
66
|
11,775
|
10,222
|
|
Corporate Banking
|
2,918
|
-
|
(26)
|
154
|
3,046
|
3,315
|
|
Wealth and Investment Management
|
1,815
|
-
|
3
|
2
|
1,820
|
1,770
|
|
Head Office and Other Operations
|
(75)
|
-
|
437
|
(6)
|
356
|
(88)
|
|
Total income net of insurance claims
|
29,043
|
318
|
-
|
-
|
29,361
|
28,513
|
|
Statutory
|
|||||||
UK RBB
|
4,421
|
-
|
(37)
|
-
|
4,384
|
4,621
|
|
Europe RBB
|
915
|
-
|
(14)
|
(193)
|
708
|
1,004
|
|
Africa RBB
|
3,157
|
-
|
(31)
|
(198)
|
2,928
|
3,364
|
|
Barclaycard
|
4,170
|
-
|
(1)
|
175
|
4,344
|
4,305
|
|
Investment Bank
|
11,722
|
318
|
(331)
|
66
|
11,775
|
10,222
|
|
Corporate Banking
|
2,918
|
-
|
(26)
|
154
|
3,046
|
3,315
|
|
Wealth and Investment Management
|
1,815
|
-
|
3
|
2
|
1,820
|
1,770
|
|
Head Office and Other Operations
|
(4,427)
|
-
|
437
|
(6)
|
(3,996)
|
3,691
|
|
Total income net of insurance claims
|
24,691
|
318
|
-
|
-
|
25,009
|
32,292
|
|
Profit Before Tax by Business
|
|||||||
Restatement Adjustments
|
Adjusted
|
2012 as
Published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
UK RBB
|
1,472
|
(27)
|
(220)
|
-
|
1,225
|
1,222
|
|
Europe RBB
|
(239)
|
5
|
(57)
|
(52)
|
(343)
|
(340)
|
|
Africa RBB
|
468
|
(2)
|
(98)
|
(46)
|
322
|
730
|
|
Barclaycard
|
1,506
|
(6)
|
(58)
|
40
|
1,482
|
1,212
|
|
Investment Bank
|
4,063
|
603
|
(701)
|
25
|
3,990
|
2,415
|
|
Corporate Banking
|
551
|
(10)
|
(111)
|
30
|
460
|
191
|
|
Wealth and Investment Management
|
315
|
(7)
|
(36)
|
2
|
274
|
188
|
|
Head Office and Other Operations
|
(1,088)
|
(5)
|
1,281
|
1
|
189
|
(136)
|
|
Total profit before tax
|
7,048
|
551
|
-
|
-
|
7,599
|
5,482
|
|
Statutory
|
|||||||
UK RBB
|
292
|
(27)
|
(220)
|
-
|
45
|
822
|
|
Europe RBB
|
(239)
|
5
|
(57)
|
(52)
|
(343)
|
(767)
|
|
Africa RBB
|
468
|
(2)
|
(98)
|
(46)
|
322
|
730
|
|
Barclaycard
|
1,086
|
(6)
|
(58)
|
40
|
1,062
|
565
|
|
Investment Bank
|
4,063
|
603
|
(701)
|
25
|
3,990
|
2,415
|
|
Corporate Banking
|
(299)
|
(10)
|
(111)
|
30
|
(390)
|
(5)
|
|
Wealth and Investment Management
|
315
|
(7)
|
(36)
|
2
|
274
|
188
|
|
Head Office and Other Operations
|
(5,440)
|
(5)
|
1,281
|
1
|
(4,163)
|
1,822
|
|
Total profit before tax
|
246
|
551
|
-
|
-
|
797
|
5,770
|
Restated Barclays Results by Quarter
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted basis
|
|||||||||
Total income net of insurance claims
|
6,867
|
7,002
|
7,384
|
8,108
|
6,213
|
7,001
|
7,549
|
7,750
|
|
Credit impairment charges and other provisions
|
(825)
|
(805)
|
(926)
|
(784)
|
(951)
|
(1,023)
|
(907)
|
(921)
|
|
Net operating income
|
6,042
|
6,197
|
6,458
|
7,324
|
5,262
|
5,978
|
6,642
|
6,829
|
|
Operating expenses (excluding UK bank levy)
|
(4,345)
|
(4,353)
|
(4,555)
|
(4,965)
|
(4,441)
|
(4,686)
|
(4,967)
|
(4,869)
|
|
UK bank levy
|
(345)
|
-
|
-
|
-
|
(325)
|
-
|
-
|
-
|
|
Other net income
|
43
|
21
|
41
|
36
|
5
|
18
|
19
|
17
|
|
Adjusted profit before tax
|
1,395
|
1,865
|
1,944
|
2,395
|
501
|
1,310
|
1,694
|
1,977
|
|
|
|||||||||
Adjusting items
|
|||||||||
Own credit
|
(560)
|
(1,074)
|
(325)
|
(2,620)
|
(263)
|
2,882
|
440
|
(351)
|
|
Gains on debt buy-backs
|
-
|
-
|
-
|
-
|
1,130
|
-
|
-
|
-
|
|
Impairment and gain/(loss) on disposal of BlackRock investment
|
-
|
-
|
227
|
-
|
-
|
(1,800)
|
(58)
|
-
|
|
Provision for PPI redress
|
(600)
|
(700)
|
-
|
(300)
|
-
|
-
|
(1,000)
|
-
|
|
Provision for interest rate hedging products redress
|
(400)
|
-
|
(450)
|
-
|
-
|
-
|
-
|
-
|
|
Goodwill impairment
|
-
|
-
|
-
|
-
|
(550)
|
-
|
(47)
|
-
|
|
(Losses)/gains on acquisitions and disposals
|
-
|
-
|
-
|
-
|
(32)
|
3
|
(67)
|
2
|
|
Statutory (loss)/profit before tax
|
(165)
|
91
|
1,396
|
(525)
|
786
|
2,395
|
962
|
1,628
|
|
Statutory (loss)/profit after tax
|
(364)
|
(13)
|
943
|
(385)
|
581
|
1,345
|
721
|
1,220
|
|
Attributable to:
|
|||||||||
Equity holders of the parent
|
(589)
|
(183)
|
746
|
(598)
|
335
|
1132
|
465
|
991
|
|
Non-controlling interests
|
225
|
170
|
197
|
213
|
246
|
213
|
256
|
229
|
|
Adjusted basic earnings per share
|
7.2p
|
8.3p
|
9.2p
|
13.2p
|
1.0p
|
6.8p
|
8.7p
|
10.5p
|
|
Adjusted cost: income ratio
|
68%
|
62%
|
62%
|
61%
|
77%
|
67%
|
66%
|
63%
|
|
Basic (loss)/earnings per share
|
(4.8p)
|
(1.5p)
|
6.1p
|
(4.9p)
|
2.8p
|
9.4p
|
3.9p
|
8.3p
|
|
Cost: income ratio
|
90%
|
85%
|
69%
|
96%
|
75%
|
58%
|
76%
|
66%
|
Restated Adjusted Profit/(Loss) Before Tax by Business
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
UK RBB
|
275
|
358
|
360
|
232
|
162
|
429
|
378
|
253
|
|
Europe RBB
|
(114)
|
(81)
|
(76)
|
(72)
|
(176)
|
21
|
(109)
|
(76)
|
|
Africa RBB
|
105
|
34
|
51
|
132
|
231
|
191
|
178
|
130
|
|
Barclaycard
|
335
|
396
|
404
|
347
|
261
|
367
|
273
|
311
|
|
Investment Bank
|
760
|
988
|
1,060
|
1,182
|
(32)
|
210
|
888
|
1,349
|
|
Corporate Banking
|
61
|
88
|
108
|
203
|
(10)
|
140
|
37
|
24
|
|
Wealth and Investment Management
|
105
|
70
|
49
|
50
|
43
|
70
|
34
|
41
|
|
Head Office and Other Operations
|
(132)
|
12
|
(12)
|
321
|
22
|
(118)
|
15
|
(55)
|
|
Total profit before tax
|
1,395
|
1,865
|
1,944
|
2,395
|
501
|
1,310
|
1,694
|
1,977
|
Condensed Consolidated Income Statement
|
||||||||||||
Restatement Adjustments
|
||||||||||||
Continuing Operations
|
2012 as
Published
|
IFRS 10
|
IAS 19
|
2012 as
Restated
|
2011 as
Restated
|
|||||||
£m
|
£m
|
£m
|
£m
|
£m
|
||||||||
Net interest income
|
11,639
|
15
|
-
|
11,654
|
12,201
|
|||||||
Net fee and commission income
|
8,582
|
(46)
|
-
|
8,536
|
8,622
|
|||||||
Net trading income
|
3,025
|
322
|
-
|
3,347
|
7,660
|
|||||||
Net investment income
|
817
|
27
|
-
|
844
|
2,305
|
|||||||
Net premiums from insurance contracts
|
896
|
-
|
-
|
896
|
1,076
|
|||||||
Net gain on disposal of investment in BlackRock, Inc.
|
227
|
-
|
-
|
227
|
-
|
|||||||
Other income
|
105
|
-
|
-
|
105
|
1,169
|
|||||||
Total income
|
25,291
|
318
|
-
|
25,609
|
33,033
|
|||||||
Net claims and benefits incurred on insurance contracts
|
(600)
|
-
|
-
|
(600)
|
(741)
|
|||||||
Total income net of insurance claims
|
24,691
|
318
|
-
|
25,009
|
32,292
|
|||||||
Credit impairment charges and other provisions
|
(3,596)
|
256
|
-
|
(3,340)
|
(3,802)
|
|||||||
Impairment of investment in BlackRock, Inc.
|
-
|
-
|
-
|
-
|
(1,800)
|
|||||||
Net operating income
|
21,095
|
574
|
-
|
21,669
|
26,690
|
|||||||
Staff costs
|
(10,447)
|
(1)
|
(22)
|
(10,470)
|
(11,516)
|
|||||||
Administration and general expenses
|
(6,643)
|
-
|
-
|
(6,643)
|
(6,356)
|
|||||||
Depreciation of property, plant and equipment
|
(669)
|
-
|
-
|
(669)
|
(673)
|
|||||||
Amortisation of intangible assets
|
(435)
|
-
|
-
|
(435)
|
(419)
|
|||||||
UK Bank Levy
|
(345)
|
-
|
-
|
(345)
|
(325)
|
|||||||
Operating expenses excluding goodwill impairment and provisions for PPI and interest rate hedging products redress
|
(18,539)
|
(1)
|
(22)
|
(18,562)
|
(19,289)
|
|||||||
Goodwill impairment
|
-
|
-
|
-
|
-
|
(597)
|
|||||||
Provision for PPI redress
|
(1,600)
|
-
|
-
|
(1,600)
|
(1,000)
|
|||||||
Provision for interest rate hedging products redress
|
(850)
|
-
|
-
|
(850)
|
-
|
|||||||
Operating expenses
|
(20,989)
|
(1)
|
(22)
|
(21,012)
|
(20,886)
|
|||||||
Profit/(loss) on disposals of undertakings and share of results of associates and joint ventures
|
140
|
-
|
-
|
140
|
(34)
|
|||||||
Profit before tax
|
246
|
573
|
(22)
|
797
|
5,770
|
|||||||
Tax
|
(482)
|
(134)
|
-
|
(616)
|
(1,902)
|
|||||||
(Loss)/Profit after tax
|
(236)
|
439
|
(22)
|
181
|
3,868
|
|||||||
Attributable to:
|
||||||||||||
Equity holders of the parent
|
(1,041)
|
439
|
(22)
|
(624)
|
2,924
|
|||||||
Non-controlling interests
|
805
|
-
|
-
|
805
|
944
|
|||||||
(Loss)/Profit after tax
|
(236)
|
439
|
(22)
|
181
|
3,868
|
|||||||
Earnings per Share from Continuing Operations
|
||||||||||||
Basic (loss)/earnings per ordinary share
|
(8.5p)
|
3.6p
|
(0.2p)
|
(5.1p)
|
24.4p
|
|||||||
Diluted (loss)/earnings per ordinary share
|
(8.5p)
|
3.6p
|
(0.2p)
|
(5.1p)
|
23.3p
|
|||||||
Condensed Consolidated Balance Sheet
|
|||||
Restatement Adjustments
|
2012 as
Published
|
IFRS 10
|
IAS 19
|
2012 as
Restated
|
2011 as
Restated
|
||
Assets
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Cash and balances at central banks
|
86,175
|
16
|
-
|
86,191
|
106,894
|
|
Items in the course of collection from other banks
|
1,456
|
17
|
-
|
1,473
|
1,812
|
|
Trading portfolio assets
|
145,030
|
1,322
|
-
|
146,352
|
152,183
|
|
Financial assets designated at fair value
|
46,061
|
568
|
-
|
46,629
|
36,949
|
|
Derivative financial instruments
|
469,146
|
10
|
-
|
469,156
|
538,964
|
|
Loans and advances to banks
|
40,489
|
(27)
|
-
|
40,462
|
47,446
|
|
Loans and advances to customers
|
425,729
|
(1,823)
|
-
|
423,906
|
431,934
|
|
Reverse repurchase agreements and other similar secured lending
|
176,956
|
(434)
|
-
|
176,522
|
153,665
|
|
Available for sale investments
|
75,109
|
-
|
-
|
75,109
|
68,491
|
|
Current and deferred tax assets
|
3,268
|
139
|
408
|
3,815
|
3,702
|
|
Prepayments, accrued income and other assets
|
4,360
|
5
|
-
|
4,365
|
4,563
|
|
Investments in associates and joint ventures
|
570
|
63
|
-
|
633
|
427
|
|
Goodwill and intangible assets
|
7,915
|
-
|
-
|
7,915
|
7,846
|
|
Property, plant and equipment
|
5,754
|
-
|
-
|
5,754
|
7,166
|
|
Retirement benefit assets
|
2,303
|
-
|
(2,250)
|
53
|
41
|
|
Total assets
|
1,490,321
|
(144)
|
(1,842)
|
1,488,335
|
1,562,083
|
|
Liabilities
|
||||||
Deposits from banks
|
77,010
|
2
|
-
|
77,012
|
91,116
|
|
Items in the course of collection due to other banks
|
1,573
|
14
|
-
|
1,587
|
969
|
|
Customer accounts
|
385,707
|
(296)
|
-
|
385,411
|
366,032
|
|
Repurchase agreements and other similar secured borrowing
|
217,342
|
(164)
|
-
|
217,178
|
207,292
|
|
Trading portfolio liabilities
|
44,794
|
-
|
-
|
44,794
|
45,887
|
|
Financial liabilities designated at fair value
|
78,280
|
281
|
-
|
78,561
|
87,997
|
|
Derivative financial instruments
|
462,468
|
253
|
-
|
462,721
|
527,910
|
|
Debt securities in issue
|
119,581
|
(56)
|
-
|
119,525
|
129,736
|
|
Accruals, deferred income and other liabilities
|
12,232
|
300
|
-
|
12,532
|
12,580
|
|
Current and deferred tax liabilities
|
1,340
|
(1)
|
(377)
|
962
|
1,963
|
|
Subordinated liabilities
|
24,018
|
-
|
-
|
24,018
|
24,870
|
|
Provisions
|
2,766
|
-
|
-
|
2,766
|
1,529
|
|
Retirement benefit liabilities
|
253
|
-
|
1,029
|
1,282
|
243
|
|
Total liabilities
|
1,427,364
|
333
|
652
|
1,428,349
|
1,498,124
|
|
Shareholders' Equity
|
||||||
Shareholders' equity excluding non-controlling interests
|
53,586
|
(477)
|
(2,494)
|
50,615
|
54,352
|
|
Non-controlling interests
|
9,371
|
-
|
-
|
9,371
|
9,607
|
|
Total shareholders' equity
|
62,957
|
(477)
|
(2,494)
|
59,986
|
63,959
|
|
Total liabilities and shareholders' equity
|
1,490,321
|
(144)
|
(1,842)
|
1,488,335
|
1,562,083
|
UK Retail and Business Banking
|
|||||||
Restatement Adjustments
|
Income Statement Information
|
2012 as
published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Net interest income
|
3,227
|
-
|
(37)
|
-
|
3,190
|
3,378
|
|
Net fee and commission income
|
1,154
|
-
|
-
|
-
|
1,154
|
1,157
|
|
Net investment income
|
-
|
-
|
-
|
-
|
-
|
17
|
|
Net premiums from insurance contracts
|
74
|
-
|
-
|
-
|
74
|
92
|
|
Other expense
|
(1)
|
-
|
-
|
-
|
(1)
|
(1)
|
|
Total income
|
4,454
|
-
|
(37)
|
-
|
4,417
|
4,643
|
|
Net claims and benefits incurred under insurance contracts
|
(33)
|
-
|
-
|
-
|
(33)
|
(22)
|
|
Total income net of insurance claims
|
4,421
|
-
|
(37)
|
-
|
4,384
|
4,621
|
|
Credit impairment charges and other provisions
|
(269)
|
-
|
-
|
-
|
(269)
|
(536)
|
|
Net operating income
|
4,152
|
-
|
(37)
|
-
|
4,115
|
4,085
|
|
Operating expenses (excluding provision for PPI redress and bank levy)
|
(2,684)
|
(27)
|
(166)
|
-
|
(2,877)
|
(2,844)
|
|
Provision for PPI redress
|
(1,180)
|
-
|
-
|
-
|
(1,180)
|
(400)
|
|
UK bank levy
|
-
|
-
|
(17)
|
-
|
(17)
|
(22)
|
|
Operating expenses
|
(3,864)
|
(27)
|
(183)
|
-
|
(4,074)
|
(3,266)
|
|
Other net income
|
4
|
-
|
-
|
-
|
4
|
3
|
|
Profit before tax
|
292
|
(27)
|
(220)
|
-
|
45
|
822
|
|
Adjusted profit before tax1
|
1,472
|
(27)
|
(220)
|
-
|
1,225
|
1,222
|
|
Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
128.2
|
-
|
-
|
-
|
128.2
|
121.2
|
|
Customer deposits
|
116.0
|
-
|
-
|
-
|
116.0
|
111.8
|
|
Total assets
|
136.7
|
(2.0)
|
-
|
-
|
134.7
|
127.1
|
|
Risk weighted assets
|
38.8
|
0.3
|
-
|
-
|
39.1
|
34.0
|
|
Performance Measures
|
|||||||
Adjusted return on average equity1
|
16.0%
|
12.3%
|
12.0%
|
||||
Adjusted return on average risk weighted assets1
|
3.1%
|
2.5%
|
2.5%
|
||||
Adjusted cost: income ratio1
|
61%
|
66%
|
62%
|
||||
Return on average equity
|
3.1%
|
(0.3%)
|
7.8%
|
||||
Return on average risk weighted assets
|
0.6%
|
0.0%
|
1.7%
|
||||
Cost: income ratio
|
87%
|
93%
|
71%
|
||||
Loan loss rate (bps)
|
21
|
21
|
44
|
||||
Number of employees (full time equivalent)2
|
34,800
|
-
|
100
|
(1,900)
|
33,000
|
32,400
|
|
1 Adjusted profit before tax and adjusted performance measures exclude the impact of provision for PPI redress of £1,180m (2011: £400m).
|
|
2 Allocation of full time equivalent employees by business has changed as outlined in the Overview of Reporting Changes, the impact of which is reflected within Group Structure changes.
|
UK Retail and Business Banking
|
|||||||||
Restated Income Statement Information
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted Basis
|
|||||||||
Total income net of insurance claims
|
1,077
|
1,123
|
1,118
|
1,066
|
1,129
|
1,244
|
1,168
|
1,080
|
|
Credit impairment charges and other provisions
|
(71)
|
(76)
|
(46)
|
(76)
|
(156)
|
(105)
|
(131)
|
(144)
|
|
Net operating income
|
1,006
|
1,047
|
1,072
|
990
|
973
|
1,139
|
1,037
|
936
|
|
Operating expenses (excluding bank levy)
|
(718)
|
(689)
|
(713)
|
(757)
|
(790)
|
(711)
|
(658)
|
(685)
|
|
UK bank levy
|
(17)
|
-
|
-
|
-
|
(22)
|
-
|
-
|
-
|
|
Other net income
|
4
|
-
|
1
|
(1)
|
1
|
1
|
(1)
|
2
|
|
Adjusted profit before tax
|
275
|
358
|
360
|
232
|
162
|
429
|
378
|
253
|
|
Adjusting Items
|
|||||||||
Provision for PPI redress
|
(330)
|
(550)
|
-
|
(300)
|
-
|
-
|
(400)
|
-
|
|
Statutory (loss)/profit before tax
|
(55)
|
(192)
|
360
|
(68)
|
162
|
429
|
(22)
|
253
|
|
Restated Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
128.2
|
126.0
|
123.4
|
122.0
|
121.2
|
120.1
|
117.9
|
116.9
|
|
Customer deposits
|
116.0
|
114.5
|
113.9
|
113.1
|
111.8
|
109.6
|
108.3
|
108.6
|
|
Total assets
|
134.7
|
132.4
|
129.7
|
128.0
|
127.1
|
126.0
|
123.7
|
123.0
|
|
Risk weighted assets
|
39.1
|
37.3
|
36.0
|
34.5
|
34.0
|
34.1
|
34.2
|
34.4
|
Europe Retail and Business Banking
|
|||||||
Restatement Adjustments
|
Income Statement Information
|
2012 as
published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Net interest income
|
599
|
-
|
(14)
|
(157)
|
428
|
610
|
|
Net fee and commission income
|
284
|
-
|
-
|
(36)
|
248
|
376
|
|
Net trading income
|
7
|
-
|
-
|
-
|
7
|
9
|
|
Net investment income
|
52
|
-
|
-
|
-
|
52
|
91
|
|
Net premiums from insurance contracts
|
331
|
-
|
-
|
-
|
331
|
463
|
|
Other income/(expense)
|
1
|
-
|
-
|
-
|
1
|
(42)
|
|
Total income
|
1,274
|
-
|
(14)
|
(193)
|
1,067
|
1,507
|
|
Net claims and benefits incurred under insurance contracts
|
(359)
|
-
|
-
|
-
|
(359)
|
(503)
|
|
Total income net of insurance claims
|
915
|
-
|
(14)
|
(193)
|
708
|
1,004
|
|
Credit impairment charges and other provisions
|
(328)
|
-
|
-
|
71
|
(257)
|
(207)
|
|
Net operating income
|
587
|
-
|
(14)
|
(122)
|
451
|
797
|
|
Operating expenses (excluding goodwill impairment and bank levy)
|
(839)
|
5
|
(23)
|
70
|
(787)
|
(1,128)
|
|
Goodwill impairment
|
-
|
-
|
-
|
-
|
-
|
(427)
|
|
UK bank levy
|
-
|
-
|
(20)
|
-
|
(20)
|
(21)
|
|
Operating expenses
|
(839)
|
5
|
(43)
|
70
|
(807)
|
(1,576)
|
|
Other net income
|
13
|
-
|
-
|
-
|
13
|
12
|
|
Loss before tax
|
(239)
|
5
|
(57)
|
(52)
|
(343)
|
(767)
|
|
Adjusted loss before tax1
|
(239)
|
5
|
(57)
|
(52)
|
(343)
|
(340)
|
|
Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
40.0
|
-
|
-
|
(0.8)
|
39.2
|
42.7
|
|
Customer deposits
|
17.6
|
-
|
-
|
-
|
17.6
|
16.4
|
|
Total assets
|
47.1
|
-
|
-
|
(1.1)
|
46.0
|
50.2
|
|
Risk weighted assets
|
17.1
|
-
|
-
|
(1.3)
|
15.8
|
16.4
|
|
Performance Measures
|
|||||||
Adjusted return on average equity1
|
(8.0%)
|
(12.9%)
|
(9.7%)
|
||||
Adjusted return on average risk weighted assets1
|
(1.1%)
|
(1.7%)
|
(1.4%)
|
||||
Adjusted cost: income ratio1
|
92%
|
114%
|
114%
|
||||
Return on average equity
|
(8.0%)
|
(12.9%)
|
(26.0%)
|
||||
Return on average risk weighted assets
|
(1.1%)
|
(1.7%)
|
(4.0%)
|
||||
Cost: income ratio
|
92%
|
114%
|
157%
|
||||
Loan loss rate (bps)
|
80
|
64
|
43
|
||||
Number of employees (full time equivalent)2
|
7,900
|
-
|
100
|
(500)
|
7,500
|
8,100
|
|
1 Adjusted loss before tax and adjusted performance measures exclude the impact of goodwill impairment £nil (2011: £427m).
|
|
2 Allocation of full time equivalent employees by business has changed as outlined in the Overview of Reporting Changes, the impact of which is reflected within Group Structure changes.
|
Europe Retail and Business Banking
|
|||||||||
Restated Income Statement Information
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted Basis
|
|||||||||
Total income net of insurance claims
|
161
|
168
|
191
|
188
|
198
|
309
|
254
|
243
|
|
Credit impairment charges and other provisions
|
(74)
|
(58)
|
(71)
|
(54)
|
(65)
|
(46)
|
(40)
|
(56)
|
|
Net operating income
|
87
|
110
|
120
|
134
|
133
|
263
|
214
|
187
|
|
Operating expenses (excluding bank levy)
|
(185)
|
(193)
|
(200)
|
(209)
|
(290)
|
(244)
|
(327)
|
(267)
|
|
UK bank levy
|
(20)
|
-
|
-
|
-
|
(21)
|
-
|
-
|
-
|
|
Other net income
|
4
|
2
|
4
|
3
|
2
|
2
|
4
|
4
|
|
Adjusted (Loss)/profit before tax
|
(114)
|
(81)
|
(76)
|
(72)
|
(176)
|
21
|
(109)
|
(76)
|
|
Adjusting Items
|
|||||||||
Goodwill impairment
|
-
|
-
|
-
|
-
|
(427)
|
-
|
-
|
-
|
|
Statutory (loss)/profit before tax
|
(114)
|
(81)
|
(76)
|
(72)
|
(603)
|
21
|
(109)
|
(76)
|
|
Restated Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
39.2
|
39.2
|
40.4
|
42.1
|
42.7
|
43.3
|
45.0
|
43.5
|
|
Customer deposits
|
17.6
|
18.1
|
18.3
|
16.0
|
16.4
|
17.9
|
19.1
|
18.9
|
|
Total assets
|
46.0
|
46.1
|
47.0
|
49.1
|
50.2
|
51.6
|
55.6
|
53.8
|
|
Risk weighted assets
|
15.8
|
14.9
|
15.4
|
16.4
|
16.4
|
16.5
|
16.7
|
17.2
|
Africa Retail and Business Banking
|
|||||||
Restatement Adjustments
|
Income Statement Information
|
2012 as
published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Net interest income
|
1,751
|
-
|
(31)
|
(66)
|
1,654
|
1,874
|
|
Net fee and commission income
|
1,101
|
-
|
-
|
(36)
|
1,065
|
1,179
|
|
Net trading income/(expense)
|
69
|
-
|
-
|
(73)
|
(4)
|
3
|
|
Net Investment income
|
5
|
-
|
-
|
-
|
5
|
56
|
|
Net premiums from insurance contracts
|
417
|
-
|
-
|
-
|
417
|
432
|
|
Other income
|
21
|
-
|
-
|
(23)
|
(2)
|
35
|
|
Total income
|
3,364
|
-
|
(31)
|
(198)
|
3,135
|
3,579
|
|
Net claims and benefits incurred under insurance contracts
|
(207)
|
-
|
-
|
-
|
(207)
|
(215)
|
|
Total income net of insurance claims
|
3,157
|
-
|
(31)
|
(198)
|
2,928
|
3,364
|
|
Credit impairment charges and other provisions
|
(646)
|
-
|
-
|
14
|
(632)
|
(462)
|
|
Net operating income
|
2,511
|
-
|
(31)
|
(184)
|
2,296
|
2,902
|
|
Operating expenses (excluding bank levy)
|
(2,053)
|
(2)
|
(43)
|
138
|
(1,960)
|
(2,154)
|
|
UK bank levy
|
-
|
-
|
(24)
|
-
|
(24)
|
(23)
|
|
Operating expenses
|
(2,053)
|
(2)
|
(67)
|
138
|
(1,984)
|
(2,177)
|
|
Other net income
|
10
|
-
|
-
|
-
|
10
|
5
|
|
Profit before tax
|
468
|
(2)
|
(98)
|
(46)
|
322
|
730
|
|
Adjusted profit before tax1
|
468
|
(2)
|
(98)
|
(46)
|
322
|
730
|
|
Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
31.7
|
-
|
-
|
(1.8)
|
29.9
|
32.5
|
|
Customer deposits
|
22.0
|
-
|
-
|
(2.5)
|
19.5
|
20.3
|
|
Total assets
|
44.8
|
-
|
-
|
(2.6)
|
42.2
|
45.9
|
|
Risk weighted assets
|
27.0
|
-
|
-
|
(2.5)
|
24.5
|
27.8
|
|
Performance Measures
|
|||||||
Adjusted return on average equity
|
3.8%
|
(0.1%)
|
7.4%
|
||||
Adjusted return on average risk weighted assets
|
0.9%
|
0.7%
|
1.7%
|
||||
Return on average equity
|
3.8%
|
(0.1%)
|
7.5%
|
||||
Return on average risk weighted assets
|
0.9%
|
0.7%
|
1.7%
|
||||
Cost: income ratio
|
65%
|
68%
|
65%
|
||||
Loan loss rate (bps)
|
194
|
202
|
136
|
||||
Number of employees (full time equivalent)2
|
41,700
|
-
|
200
|
(1,400)
|
40,500
|
42,700
|
|
1 Adjusted profit before tax and adjusted performance measures excludes the impact of profit on disposals of subsidiaries, associates and joint ventures of £nil (2011: £2m).
|
|
2 Allocation of full time equivalent employees by business has changed as outlined in the Overview of Reporting Changes, the impact of which is reflected within Group Structure changes.
|
Africa Retail and Business Banking
|
|||||||||
Restated Income Statement Information
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted Basis
|
|||||||||
Total income net of insurance claims
|
721
|
714
|
729
|
764
|
806
|
883
|
858
|
817
|
|
Credit impairment charges and other provisions
|
(142)
|
(176)
|
(208)
|
(106)
|
(86)
|
(108)
|
(125)
|
(143)
|
|
Net operating income
|
579
|
538
|
521
|
658
|
720
|
775
|
733
|
674
|
|
Operating expenses (excluding bank levy)
|
(455)
|
(506)
|
(471)
|
(528)
|
(468)
|
(584)
|
(556)
|
(546)
|
|
UK bank levy
|
(24)
|
-
|
-
|
-
|
(23)
|
-
|
-
|
-
|
|
Other net income
|
5
|
2
|
1
|
2
|
2
|
-
|
1
|
2
|
|
Adjusted profit before tax
|
105
|
34
|
51
|
132
|
231
|
191
|
178
|
130
|
|
Adjusting Items
|
|||||||||
Gains on acquisitions and disposals
|
-
|
-
|
-
|
-
|
-
|
2
|
-
|
-
|
|
Statutory profit before tax
|
105
|
34
|
51
|
132
|
231
|
193
|
178
|
130
|
|
Restated Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
29.9
|
30.7
|
32.1
|
33.5
|
32.5
|
32.7
|
37.9
|
38.6
|
|
Customer deposits
|
19.5
|
19.4
|
19.9
|
20.4
|
20.3
|
20.2
|
21.9
|
21.7
|
|
Total assets
|
42.2
|
43.0
|
44.4
|
46.6
|
45.9
|
46.0
|
51.9
|
51.9
|
|
Risk weighted assets
|
24.5
|
24.2
|
25.1
|
28.0
|
27.8
|
26.4
|
30.1
|
31.1
|
Barclaycard
|
|||||||
Restatement Adjustments
|
Income Statement Information
|
2012 as
Published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Net interest income
|
2,854
|
-
|
(1)
|
156
|
3,009
|
3,047
|
|
Net fee and commission income
|
1,271
|
-
|
-
|
21
|
1,292
|
1,201
|
|
Net trading loss
|
(9)
|
-
|
-
|
-
|
(9)
|
(7)
|
|
Net investment income
|
-
|
-
|
-
|
-
|
-
|
10
|
|
Net premiums from insurance contracts
|
36
|
-
|
-
|
-
|
36
|
42
|
|
Other income
|
19
|
-
|
-
|
(2)
|
17
|
13
|
|
Total income
|
4,171
|
-
|
(1)
|
175
|
4,345
|
4,306
|
|
Net claims and benefits incurred under insurance contracts
|
(1)
|
-
|
-
|
-
|
(1)
|
(1)
|
|
Total income net of insurance claims
|
4,170
|
-
|
(1)
|
175
|
4,344
|
4,305
|
|
Credit impairment charges and other provisions
|
(979)
|
-
|
-
|
(70)
|
(1,049)
|
(1,312)
|
|
Net operating income
|
3,191
|
-
|
(1)
|
105
|
3,295
|
2,993
|
|
Operating expenses (excluding provision for PPI redress and goodwill impairment)
|
(1,715)
|
(6)
|
(42)
|
(63)
|
(1,826)
|
(1,796)
|
|
Provision for PPI redress
|
(420)
|
-
|
-
|
-
|
(420)
|
(600)
|
|
Goodwill impairment
|
-
|
-
|
-
|
-
|
-
|
(47)
|
|
UK bank levy
|
-
|
-
|
(16)
|
-
|
(16)
|
(16)
|
|
Operating expenses
|
(2,135)
|
(6)
|
(58)
|
(63)
|
(2,262)
|
(2,459)
|
|
Other net income
|
30
|
-
|
1
|
(2)
|
29
|
31
|
|
Profit before tax
|
1,086
|
(6)
|
(58)
|
40
|
1,062
|
565
|
|
Adjusted profit before tax1
|
1,506
|
(6)
|
(58)
|
40
|
1,482
|
1,212
|
|
Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
32.9
|
-
|
-
|
0.9
|
33.8
|
31.0
|
|
Customer deposits
|
2.8
|
-
|
-
|
-
|
2.8
|
0.6
|
|
Total assets
|
37.5
|
(0.4)
|
-
|
1.1
|
38.2
|
34.8
|
|
Risk weighted assets
|
36.5
|
0.1
|
-
|
1.2
|
37.8
|
35.2
|
|
Performance Measures
|
|||||||
Adjusted return on average equity1
|
22.1%
|
19.8%
|
16.1%
|
||||
Adjusted return on average risk weighted assets1
|
3.3%
|
3.1%
|
2.5%
|
||||
Adjusted cost: income ratio1
|
41%
|
42%
|
42%
|
||||
Return on average equity
|
15.2%
|
13.3%
|
6.0%
|
||||
Return on average risk weighted assets
|
2.3%
|
2.2%
|
1.1%
|
||||
Cost: income ratio
|
51%
|
52%
|
57%
|
||||
Loan loss rate (bps)
|
282
|
294
|
394
|
||||
Number of employees (full time equivalent)2
|
11,000
|
-
|
200
|
(100)
|
11,100
|
10,900
|
|
1 Adjusted profit before tax and adjusted performance measures excludes the impact of the provision for PPI redress of £420m (2011: £600m) and goodwill impairment of £nil (2011: £47m).
|
|
2 Allocation of full time equivalent employees by business has changed as outlined in the Overview of Reporting Changes, the impact of which is reflected within Group Structure changes.
|
Barclaycard
|
|||||||||
Restated Income Statement Information
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted Basis
|
|||||||||
Total income net of insurance claims
|
1,140
|
1,092
|
1,079
|
1,033
|
1,037
|
1,177
|
1,072
|
1,019
|
|
Credit impairment charges and other provisions
|
(286)
|
(271)
|
(242)
|
(250)
|
(287)
|
(356)
|
(351)
|
(318)
|
|
Net operating income
|
854
|
821
|
837
|
783
|
750
|
821
|
721
|
701
|
|
Operating expenses (excluding bank levy)
|
(508)
|
(432)
|
(441)
|
(445)
|
(478)
|
(462)
|
(455)
|
(401)
|
|
UK bank levy
|
(16)
|
-
|
-
|
-
|
(16)
|
-
|
-
|
-
|
|
Other net income
|
5
|
7
|
8
|
9
|
5
|
8
|
7
|
11
|
|
Adjusted profit before tax
|
335
|
396
|
404
|
347
|
261
|
367
|
273
|
311
|
|
Adjusting Items
|
|||||||||
Provision for PPI redress
|
(270)
|
(150)
|
-
|
-
|
-
|
-
|
(600)
|
-
|
|
Goodwill impairment
|
-
|
-
|
-
|
-
|
-
|
-
|
(47)
|
-
|
|
Statutory profit/(loss) before tax
|
65
|
246
|
404
|
347
|
261
|
367
|
(374)
|
311
|
|
Restated Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
33.8
|
31.8
|
31.5
|
30.4
|
31.0
|
29.5
|
29.3
|
27.0
|
|
Customer deposits
|
2.8
|
2.4
|
2.0
|
1.1
|
0.6
|
0.6
|
0.6
|
0.6
|
|
Total assets
|
38.2
|
36.9
|
35.4
|
34.9
|
34.8
|
33.4
|
33.5
|
31.4
|
|
Risk weighted assets
|
37.8
|
34.6
|
34.2
|
34.3
|
35.2
|
35.2
|
35.2
|
33.3
|
Investment Bank
|
|||||||
Restatement Adjustments
|
Income Statement Information
|
2012 as
published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation3
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Net interest income
|
619
|
(3)
|
(91)
|
5
|
530
|
1,227
|
|
Net fee and commission income
|
3,262
|
(1)
|
(239)
|
7
|
3,029
|
2,805
|
|
Net trading income
|
7,315
|
321
|
-
|
52
|
7,688
|
5,322
|
|
Net investment income and other
|
526
|
1
|
(1)
|
2
|
528
|
868
|
|
Total income
|
11,722
|
318
|
(331)
|
66
|
11,775
|
10,222
|
|
Credit impairment charges and other provisions
|
(460)
|
256
|
-
|
-
|
(204)
|
(93)
|
|
Net operating income
|
11,262
|
574
|
(331)
|
66
|
11,571
|
10,129
|
|
Operating expenses (excluding bank levy)
|
(7,249)
|
29
|
(165)
|
(40)
|
(7,425)
|
(7,527)
|
|
UK bank levy
|
-
|
-
|
(206)
|
-
|
(206)
|
(199)
|
|
Operating expenses
|
(7,249)
|
29
|
(371)
|
(40)
|
(7,631)
|
(7,726)
|
|
Other net income
|
50
|
-
|
1
|
(1)
|
50
|
12
|
|
Profit before tax
|
4,063
|
603
|
(701)
|
25
|
3,990
|
2,415
|
|
Adjusted profit before tax
|
4,063
|
603
|
(701)
|
25
|
3,990
|
2,415
|
|
Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to banks and customers at
amortised cost
|
145.0
|
(1.9)
|
-
|
0.4
|
143.5
|
159.1
|
|
Customer deposits
|
76.2
|
(0.3)
|
-
|
-
|
75.9
|
83.1
|
|
Total assets
|
1,074.8
|
(1.3)
|
-
|
0.2
|
1,073.7
|
1158.7
|
|
Assets contributing to adjusted gross leverage
|
567.9
|
(1.3)
|
-
|
0.4
|
567.0
|
604.5
|
|
Risk weighted assets
|
178.0
|
-
|
-
|
(0.1)
|
177.9
|
186.6
|
|
Average DVaR (95%)
|
£38m
|
-
|
-
|
-
|
£38m
|
£57m
|
|
Performance Measures
|
|||||||
Return on average equity
|
13.7%
|
12.7%
|
7.7%
|
||||
Return on average risk weighted assets
|
1.5%
|
1.6%
|
1.0%
|
||||
Cost: income ratio
|
62%
|
65%
|
76%
|
||||
Cost: net operating income ratio 1
|
64%
|
66%
|
76%
|
||||
Compensation: income ratio1
|
39%
|
40%
|
48%
|
||||
Loan loss rate (bps)
|
30
|
13
|
8
|
||||
Number of employees (full time equivalent)2
|
24,000
|
-
|
700
|
900
|
25,600
|
24,400
|
|
Analysis of Total Income
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Fixed Income, Currency and Commodities3
|
7,403
|
317
|
(537)
|
66
|
7,249
|
6,066
|
|
Equities and Prime Services3
|
1,991
|
-
|
192
|
-
|
2,183
|
1,807
|
|
Investment Banking
|
2,123
|
-
|
14
|
-
|
2,137
|
2,117
|
|
Principal Investments
|
205
|
1
|
-
|
-
|
206
|
232
|
|
Total Income
|
11,722
|
318
|
(331)
|
66
|
11,775
|
10,222
|
|
1 IFRS 10 adoption reduces the Investment Bank's reported compensation: income ratio by 1% on a restated basis in 2012; reduces the Investment Bank's cost: net operating income by 3%; and increases the Investment Bank's return on equity by 2.1%. Excluding the positive impact of IFRS 10, the restated Investment Bank 2012 compensation: income ratio and cost: net operating income ratio and return on equity would have been 41%, 69% and 10.6% respectively.
|
|
2 Allocation of full time equivalent employees by business has changed as outlined in the Overview of Reporting Changes, the impact of which is reflected within Group Structure changes.
|
|
3 Fees in respect of Structured Capital Markets activities were payable and receivable between business lines within the Investment Bank, with a net £239m received by the Investment Bank from the Head Office. These internal fee arrangements have been eliminated as part of the Head Office allocation exercise. This has been the major factor contributing to a reduction in the restated income reported in the FICC businesses and an increase in the restated income reported in the Equities and Prime Services businesses. The fees have been discontinued from 1 January 2013.
|
Investment Bank
|
|||||||||
Restated Income Statement Information
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted and statutory basis
|
|||||||||
Fixed Income, Currency and Commodities
|
1,494
|
1,675
|
1,761
|
2,319
|
933
|
1,299
|
1,623
|
2,211
|
|
Equities and Prime Services
|
454
|
523
|
615
|
591
|
300
|
346
|
615
|
546
|
|
Investment Banking
|
620
|
493
|
509
|
515
|
518
|
402
|
533
|
664
|
|
Principal Investments
|
26
|
30
|
139
|
11
|
36
|
89
|
99
|
8
|
|
Total income
|
2,594
|
2,721
|
3,024
|
3,436
|
1,787
|
2,136
|
2,870
|
3,429
|
|
Credit impairment (charges)/releases and other provisions
|
1
|
(3)
|
(121)
|
(81)
|
(89)
|
(114)
|
79
|
31
|
|
Net operating income
|
2,595
|
2,718
|
2,903
|
3,355
|
1,698
|
2,022
|
2,949
|
3,460
|
|
Operating expenses (excluding bank levy)
|
(1,644)
|
(1,737)
|
(1,849)
|
(2,195)
|
(1,527)
|
(1,818)
|
(2,068)
|
(2,114)
|
|
UK bank levy
|
(206)
|
-
|
-
|
-
|
(199)
|
-
|
-
|
-
|
|
Other net income/(expense)
|
15
|
7
|
6
|
22
|
(4)
|
6
|
7
|
3
|
|
Adjusted and statutory profit/(loss) before tax
|
760
|
988
|
1,060
|
1,182
|
(32)
|
210
|
888
|
1,349
|
|
Restated Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to banks and customers at amortised cost
|
143.5
|
184.7
|
184.3
|
168.3
|
159.1
|
193.7
|
181.3
|
174.2
|
|
Customer deposits
|
75.9
|
105.6
|
114.3
|
94.1
|
83.1
|
112.1
|
92.0
|
97.1
|
|
Total assets
|
1,073.7
|
1,187.1
|
1,224.0
|
1,178.9
|
1,158.7
|
1,314.5
|
1,076.3
|
1,084.8
|
|
Assets contributing to adjusted gross leverage
|
567.0
|
627.0
|
649.2
|
666.3
|
604.5
|
705.5
|
654.2
|
680.3
|
|
Risk weighted assets
|
177.9
|
180.3
|
190.5
|
191.1
|
186.6
|
188.8
|
190.0
|
189.1
|
Corporate Banking
|
|||||||
Restatement Adjustments
|
Income Statement Information
|
2012 as
Published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Net interest income
|
1,870
|
-
|
(26)
|
67
|
1,911
|
2,298
|
|
Net fee and commission income
|
955
|
-
|
-
|
43
|
998
|
1,041
|
|
Net trading income/(expense)
|
65
|
-
|
-
|
22
|
87
|
(90)
|
|
Net investment income
|
23
|
-
|
-
|
-
|
23
|
29
|
|
Other income
|
5
|
-
|
-
|
22
|
27
|
37
|
|
Total income
|
2,918
|
-
|
(26)
|
154
|
3,046
|
3,315
|
|
Credit impairment charges and other provisions
|
(872)
|
-
|
-
|
(13)
|
(885)
|
(1,150)
|
|
Net operating income
|
2,046
|
-
|
(26)
|
141
|
2,161
|
2,165
|
|
Operating expenses (excluding goodwill impairment and provision for interest rate hedging products redress)
|
(1,505)
|
(10)
|
(46)
|
(111)
|
(1,672)
|
(1,933)
|
|
Goodwill impairment
|
-
|
-
|
-
|
-
|
-
|
(123)
|
|
Provision for interest rate hedging products redress
|
(850)
|
-
|
-
|
-
|
(850)
|
-
|
|
UK bank levy
|
-
|
-
|
(39)
|
-
|
(39)
|
(43)
|
|
Operating expenses
|
(2,355)
|
(10)
|
(85)
|
(111)
|
(2,561)
|
(2,099)
|
|
Other net income/(expense)
|
10
|
-
|
-
|
-
|
10
|
(71)
|
|
(Loss) before tax
|
(299)
|
(10)
|
(111)
|
30
|
(390)
|
(5)
|
|
Adjusted profit before tax1
|
551
|
(10)
|
(111)
|
30
|
460
|
191
|
|
Adjusted profit/(loss) before tax by geographic segment1
|
|||||||
UK
|
910
|
(10)
|
(69)
|
-
|
831
|
719
|
|
Europe
|
(381)
|
-
|
(23)
|
-
|
(404)
|
(529)
|
|
Rest of the World
|
22
|
-
|
(19)
|
30
|
33
|
1
|
|
Corporate Banking
|
551
|
(10)
|
(111)
|
30
|
460
|
191
|
|
Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
62.9
|
-
|
-
|
1.4
|
64.3
|
68.3
|
|
Loans and advances to customers at fair value
|
17.6
|
-
|
-
|
-
|
17.6
|
17.2
|
|
Customer deposits
|
97.1
|
-
|
-
|
2.5
|
99.6
|
87.5
|
|
Total assets
|
86.3
|
(0.9)
|
-
|
2.4
|
87.8
|
92.9
|
|
Risk weighted assets
|
68.0
|
0.2
|
-
|
2.7
|
70.9
|
75.4
|
|
Performance Measures
|
|||||||
Adjusted return on average equity1
|
5.5%
|
2.9%
|
0.4%
|
||||
Adjusted return on average risk weighted assets1
|
0.6%
|
0.5%
|
0.2%
|
||||
Adjusted cost: income ratio1
|
52%
|
56%
|
60%
|
||||
Return on average equity
|
(3.7%)
|
(5.4%)
|
(2.0%)
|
||||
Return on average risk weighted assets
|
(0.3%)
|
(0.4%)
|
(0.1%)
|
||||
Cost: income ratio
|
81%
|
84%
|
63%
|
||||
Loan loss rate (bps)
|
128
|
127
|
153
|
||||
Number of employees (full time equivalent)2
|
10,300
|
-
|
200
|
2,500
|
13,000
|
14,000
|
|
1 Adjusted profit before tax and adjusted performance measures exclude the impact of goodwill impairment of £nil (2011: £123m), provision for interest rate hedging products redress of £850m (2011: £nil) and loss on disposal of £nil (2011: £73m).
|
|
2 Allocation of full time equivalent employees by business has changed as outlined in the Overview of Reporting Changes, the impact of which is reflected within Group Structure changes.
|
Corporate Banking
|
|||||||||
Restated Income Statement Information
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted Basis
|
|||||||||
Total income
|
746
|
717
|
734
|
849
|
753
|
902
|
866
|
794
|
|
Credit impairment charges and other provisions
|
(240)
|
(214)
|
(223)
|
(208)
|
(252)
|
(284)
|
(328)
|
(286)
|
|
Net operating income
|
506
|
503
|
511
|
641
|
501
|
618
|
538
|
508
|
|
Operating expenses (excluding bank levy)
|
(412)
|
(421)
|
(402)
|
(437)
|
(469)
|
(480)
|
(503)
|
(481)
|
|
UK bank levy
|
(39)
|
-
|
-
|
-
|
(43)
|
-
|
-
|
-
|
|
Other net income/(expense)
|
6
|
6
|
(1)
|
(1)
|
1
|
2
|
2
|
(3)
|
|
Profit/(loss) before tax
|
61
|
88
|
108
|
203
|
(10)
|
140
|
37
|
24
|
|
Adjusted profit/(loss) before tax by geographic segment
|
|||||||||
UK
|
198
|
182
|
201
|
250
|
125
|
190
|
201
|
203
|
|
Europe
|
(107)
|
(111)
|
(107)
|
(79)
|
(103)
|
(69)
|
(166)
|
(191)
|
|
Rest of the World
|
(30)
|
17
|
14
|
32
|
(32)
|
19
|
2
|
12
|
|
Corporate Banking
|
61
|
88
|
108
|
203
|
(10)
|
140
|
37
|
24
|
|
Adjusting Items
|
|||||||||
Goodwill impairment
|
-
|
-
|
-
|
-
|
(123)
|
-
|
-
|
-
|
|
Provision for interest rate hedging products redress
|
(400)
|
-
|
(450)
|
-
|
-
|
-
|
-
|
-
|
|
Losses on disposal
|
-
|
-
|
-
|
-
|
(9)
|
-
|
(64)
|
-
|
|
Statutory (loss)/profit before tax
|
(339)
|
88
|
(342)
|
203
|
(142)
|
140
|
(27)
|
24
|
|
Restated Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
64.3
|
63.6
|
65.6
|
67.5
|
68.3
|
68.1
|
67.6
|
69.2
|
|
Loans and advances to customers at fair value
|
17.6
|
17.5
|
17.3
|
17.3
|
17.2
|
17.3
|
14.4
|
14.4
|
|
Customer deposits
|
99.6
|
93.9
|
90.9
|
86.2
|
87.5
|
84.7
|
86.9
|
82.5
|
|
Total assets
|
87.8
|
87.7
|
89.9
|
91.9
|
92.9
|
92.6
|
89.3
|
89.9
|
|
Risk weighted assets
|
70.9
|
67.2
|
72.3
|
75.0
|
75.4
|
74.4
|
74.6
|
73.2
|
Wealth and Investment Management
|
|||||||
Restatement Adjustments
|
Income Statement Information
|
2012 as
Published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation
|
Group
Structure
|
2012 as
Restated
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Net interest income
|
853
|
-
|
3
|
-
|
856
|
823
|
|
Net fee and commission income
|
946
|
-
|
-
|
2
|
948
|
944
|
|
Net trading income
|
16
|
-
|
-
|
-
|
16
|
5
|
|
Other expense
|
-
|
-
|
-
|
-
|
-
|
(2)
|
|
Total income
|
1,815
|
-
|
3
|
2
|
1,820
|
1,770
|
|
Credit impairment charges and other provisions
|
(38)
|
-
|
-
|
-
|
(38)
|
(41)
|
|
Net operating income
|
1,777
|
-
|
3
|
2
|
1,782
|
1,729
|
|
Operating expenses (excluding bank levy)
|
(1,463)
|
(7)
|
(35)
|
-
|
(1,505)
|
(1,537)
|
|
UK bank levy
|
-
|
-
|
(4)
|
-
|
(4)
|
(1)
|
|
Operating expenses
|
(1,463)
|
(7)
|
(39)
|
-
|
(1,509)
|
(1,538)
|
|
Other net income/(expense)
|
1
|
-
|
-
|
-
|
1
|
(3)
|
|
Profit before tax
|
315
|
(7)
|
(36)
|
2
|
274
|
188
|
|
Adjusted profit before tax
|
315
|
(7)
|
(36)
|
2
|
274
|
188
|
|
Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
21.2
|
-
|
-
|
-
|
21.2
|
18.8
|
|
Customer deposits
|
53.8
|
-
|
-
|
-
|
53.8
|
46.5
|
|
Total assets
|
23.7
|
0.7
|
-
|
-
|
24.4
|
20.8
|
|
Risk weighted assets
|
15.8
|
0.2
|
-
|
0.1
|
16.1
|
13.1
|
|
Client assets
|
186.0
|
-
|
-
|
-
|
186.0
|
164.2
|
|
Performance Measures
|
|||||||
Return on average equity
|
13.9%
|
11.2%
|
9.5%
|
||||
Return on average risk weighted assets
|
2.0%
|
1.7%
|
1.4%
|
||||
Cost: income ratio
|
81%
|
83%
|
87%
|
||||
Loan loss rate (bps)
|
17
|
17
|
21
|
||||
Number of employees (full time equivalent)1
|
7,900
|
-
|
200
|
200
|
8,300
|
8,500
|
|
1 Allocation of full time equivalent employees by business has changed as outlined in the Overview of Reporting Changes, the impact of which is reflected within Group Structure changes.
|
Wealth and Investment Management
|
Restated Income Statement Information
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted and statutory basis
|
|||||||||
Total income
|
483
|
443
|
442
|
452
|
453
|
462
|
429
|
426
|
|
Credit impairment charges and other provisions
|
(13)
|
(6)
|
(12)
|
(7)
|
(10)
|
(12)
|
(9)
|
(10)
|
|
Net operating income
|
470
|
437
|
430
|
445
|
443
|
450
|
420
|
416
|
|
Operating expenses (excluding bank levy)
|
(361)
|
(369)
|
(380)
|
(395)
|
(398)
|
(380)
|
(386)
|
(373)
|
|
UK bank levy
|
(4)
|
-
|
-
|
-
|
(1)
|
-
|
-
|
-
|
|
Other net income/(expense)
|
-
|
2
|
(1)
|
-
|
(1)
|
-
|
-
|
(2)
|
|
Adjusted and statutory profit before tax
|
105
|
70
|
49
|
50
|
43
|
70
|
34
|
41
|
|
Restated Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Loans and advances to customers at amortised cost
|
21.2
|
19.9
|
19.8
|
18.9
|
18.8
|
17.9
|
17.6
|
17.0
|
|
Customer deposits
|
53.8
|
52.2
|
50.0
|
49.1
|
46.5
|
43.9
|
44.4
|
44.2
|
|
Total assets
|
24.4
|
23.5
|
23.4
|
23.5
|
20.8
|
20.3
|
19.8
|
19.0
|
|
Risk weighted assets
|
16.1
|
14.1
|
14.0
|
13.2
|
13.1
|
12.7
|
12.7
|
12.3
|
Head Office and Other Operations
|
|||||||
Restatement Adjustments
|
Income Statement Information
|
2012 as
Published
|
IFRS 10
and
IAS 19
|
Head
Office
Allocation3
|
Group
Structure
|
2012 as
Restated4
|
2011 as
Restated
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted total (expense)/ income net of insurance claims
|
(75)
|
-
|
437
|
(6)
|
356
|
(88)
|
|
Own credit
|
(4,579)
|
-
|
-
|
-
|
(4,579)
|
2,708
|
|
Gains on debt buy-backs
|
-
|
-
|
-
|
-
|
-
|
1,130
|
|
Gain/(loss) on disposal of investment in BlackRock, Inc.
|
227
|
-
|
-
|
-
|
227
|
(58)
|
|
Total (expense)/income net of insurance claims
|
(4,427)
|
-
|
437
|
(6)
|
(3,996)
|
3,691
|
|
Credit impairment (charges)/release and other provisions
|
(4)
|
-
|
-
|
-
|
(4)
|
1
|
|
Impairment of investment in BlackRock, Inc.
|
-
|
-
|
-
|
-
|
-
|
(1,800)
|
|
Net operating (expense)/income
|
(4,431)
|
-
|
437
|
(6)
|
(4,000)
|
1,892
|
|
Operating expenses (excluding bank levy)
|
(686)
|
(5)
|
516
|
9
|
(166)
|
(47)
|
|
UK bank levy
|
(345)
|
-
|
327
|
-
|
(18)
|
-
|
|
Operating expenses
|
(1,031)
|
(5)
|
843
|
9
|
(184)
|
(47)
|
|
Other net income/(expense)
|
22
|
-
|
1
|
(2)
|
21
|
(23)
|
|
(Loss)/profit before tax
|
(5,440)
|
(5)
|
1,281
|
1
|
(4,163)
|
1,822
|
|
Adjusted (loss)/ profit before tax1
|
(1,088)
|
(5)
|
1,281
|
1
|
189
|
(136)
|
|
Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Total assets
|
39.4
|
1.9
|
-
|
-
|
41.3
|
31.7
|
|
Risk weighted assets
|
5.7
|
(0.3)
|
-
|
(0.1)
|
5.3
|
2.5
|
|
Number of employees (full time equivalent)2
|
1,600
|
-
|
(1,700)
|
300
|
200
|
100
|
|
1 Adjusted performance measures and profit before tax exclude the impact of an own credit charge of £4,579m (2011: gain of £2,708m), gains on debt buy-backs (retirement of non-qualifying Tier 1 Capital under Basel 3) of £nil (2011: £1,130m), gain on disposal of strategic investment in BlackRock Inc. of £227m (2011: loss of £58m), impairment of investment in BlackRock Inc. of £nil (2011: £1,800m) and loss on disposals of £nil (2011: £23m).
|
|
2 Allocation of full time equivalent employees by business has changed as outlined in the Overview of Reporting Changes, the impact of which is reflected within Group Structure changes.
|
|
3 Methodology for the intra-group allocation of funding costs and other income items has been changed and now includes charging out the majority of the costs of subordinated debt instruments and preference shares and allocation of liquidity costs; increased allocation of intra-group interest and the elimination of fees to the Investment Bank for structured capital market activities. The net effect of this is to increase Head Office profit before tax by £1,280m and reduce non-controlling interests by £388m.
|
|
4 The restated 2012 Head Office profit before tax of £189m principally reflects a one-time change in the value of hedges relating to employee share awards closed out in Q1 12, which has not been allocated to the businesses, plus earnings on surplus capital held in Head Office (in excess of the 10.5% capital ratio used for allocation to the businesses), less residual Head Office costs.
|
Head Office and Other Operations
|
|||||||||
Restated Income Statement Information
|
Q412
|
Q312
|
Q212
|
Q112
|
Q411
|
Q311
|
Q211
|
Q111
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Adjusted basis
|
|||||||||
Total (expense)/income net of insurance claims
|
(53)
|
22
|
70
|
317
|
49
|
(112)
|
33
|
(58)
|
|
Credit impairment releases/(charges) and other provisions
|
1
|
-
|
(3)
|
(2)
|
(1)
|
1
|
(3)
|
4
|
|
Net operating (expense)/income
|
(52)
|
22
|
67
|
315
|
48
|
(111)
|
30
|
(54)
|
|
Operating expenses (excluding bank levy)
|
(59)
|
(7)
|
(101)
|
1
|
(26)
|
(7)
|
(13)
|
(1)
|
|
UK bank levy
|
(18)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Other net income/(expense)
|
(3)
|
(3)
|
22
|
5
|
-
|
-
|
(2)
|
-
|
|
Adjusted (loss)/profit before tax
|
(132)
|
12
|
(12)
|
321
|
22
|
(118)
|
15
|
(55)
|
|
Adjusting Items
|
|||||||||
Own credit
|
(560)
|
(1,074)
|
(325)
|
(2,620)
|
(263)
|
2,882
|
440
|
(351)
|
|
Gain/(loss) on disposal and impairment of investment in BlackRock, Inc.
|
-
|
-
|
227
|
-
|
-
|
(1,800)
|
(58)
|
-
|
|
Gains on debt buy-backs
|
-
|
-
|
-
|
-
|
1,130
|
-
|
-
|
-
|
|
(Losses)/gains on acquisitions and disposals
|
-
|
-
|
-
|
-
|
(23)
|
1
|
(3)
|
2
|
|
Statutory (loss)/profit before tax
|
(692)
|
(1,062)
|
(110)
|
(2,299)
|
866
|
965
|
394
|
(404)
|
|
Restated Balance Sheet Information
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Total assets
|
41.3
|
40.2
|
35.3
|
33.7
|
31.7
|
34.4
|
43.4
|
38.1
|
|
Risk weighted assets
|
5.3
|
6.0
|
2.7
|
2.0
|
2.5
|
1.8
|
1.7
|
1.2
|
Restated Returns and Equity by Business
|
|||||
Adjusted
|
Statutory
|
Year Ended
|
Year Ended
|
Year Ended
|
Year Ended
|
||
31.12.12
|
31.12.11
|
31.12.12
|
31.12.11
|
||
Return on Average Equity
|
%
|
%
|
%
|
%
|
|
UK RBB
|
12.3
|
12.0
|
(0.3)
|
7.8
|
|
Europe RBB
|
(12.9)
|
(9.7)
|
(12.9)
|
(26.0)
|
|
Africa RBB
|
(0.1)
|
7.4
|
(0.1)
|
7.5
|
|
Barclaycard
|
19.8
|
16.1
|
13.3
|
6.0
|
|
Investment Bank
|
12.7
|
7.7
|
12.7
|
7.7
|
|
Corporate Banking
|
2.9
|
0.4
|
(5.4)
|
(2.0)
|
|
Wealth and Investment Management
|
11.2
|
9.5
|
11.2
|
9.5
|
|
Group excluding Head Office and Other Operations
|
9.8
|
7.0
|
5.9
|
4.1
|
|
Head Office and Other Operations impact
|
(0.8)
|
(0.3)
|
(7.1)
|
1.8
|
|
Total
|
9.0
|
6.7
|
(1.2)
|
5.9
|
|
Adjusted
|
Statutory
|
Return on Average Tangible Equity
|
%
|
%
|
%
|
%
|
|
UK RBB
|
22.9
|
22.5
|
(0.6)
|
14.7
|
|
Europe RBB
|
(14.2)
|
(12.6)
|
(14.2)
|
(33.7)
|
|
Africa RBB1
|
4.9
|
15.7
|
4.9
|
15.8
|
|
Barclaycard
|
26.9
|
21.4
|
18.0
|
8.0
|
|
Investment Bank
|
13.1
|
8.0
|
13.1
|
8.0
|
|
Corporate Banking
|
3.1
|
0.4
|
(5.7)
|
(2.1)
|
|
Wealth and Investment Management
|
15.5
|
13.0
|
15.5
|
13.0
|
|
Group excluding Head Office and Other Operations
|
11.7
|
8.8
|
7.2
|
5.4
|
|
Head Office and Other Operations impact
|
(1.1)
|
(0.7)
|
(8.6)
|
1.7
|
|
Total
|
10.6
|
8.1
|
(1.4)
|
7.1
|
|
1 The return on average tangible equity for Africa RBB has been calculated including amounts relating to Absa Group's non-controlling interests.
|
Restated Returns and Equity by Business
|
|||||
Adjusted
|
Statutory
|
Year Ended
|
Year Ended
|
Year Ended
|
Year Ended
|
||
31.12.12
|
31.12.11
|
31.12.12
|
31.12.11
|
||
Profit attributable to equity holders of the parent
|
£m
|
£m
|
£m
|
£m
|
|
UK RBB
|
875
|
841
|
(21)
|
547
|
|
Europe RBB
|
(277)
|
(257)
|
(277)
|
(684)
|
|
Africa RBB
|
(4)
|
207
|
(4)
|
209
|
|
Barclaycard
|
975
|
780
|
653
|
292
|
|
Investment Bank
|
2,680
|
1,636
|
2,680
|
1,636
|
|
Corporate Banking
|
228
|
32
|
(419)
|
(164)
|
|
Wealth and Investment Management
|
222
|
166
|
222
|
166
|
|
Head Office and Other Operations
|
(64)
|
(166)
|
(3,458)
|
922
|
|
Total
|
4,635
|
3,239
|
(624)
|
2,924
|
|
Average Equity
|
Average Tangible Equity
|
£m
|
£m
|
£m
|
£m
|
||
UK RBB
|
7,121
|
6,992
|
3,815
|
3,733
|
|
Europe RBB
|
2,143
|
2,634
|
1,957
|
2,028
|
|
Africa RBB
|
2,658
|
2,801
|
1,234
|
1,222
|
|
Barclaycard
|
4,924
|
4,844
|
3,623
|
3,648
|
|
Investment Bank
|
21,173
|
21,254
|
20,468
|
20,503
|
|
Corporate Banking
|
7,739
|
8,124
|
7,369
|
7,621
|
|
Wealth and Investment Management
|
1,981
|
1,738
|
1,436
|
1,273
|
|
Head Office and Other Operations 1
|
4,313
|
1,404
|
4,311
|
1,401
|
|
Total
|
52,052
|
49,791
|
44,213
|
41,429
|
|
1 Group average shareholders' equity and average shareholders' tangible equity excludes the cumulative impact of own credit on retained earnings for the calculation of adjusted performance measures.
|
Restatement Adjustments
|
Key Capital Ratios
|
2012 as Published
|
IFRS 10
|
IAS 19
|
2012 as Restated
|
2011 as Restated
|
Core Tier 1
|
10.9%
|
10.8%
|
11.0%
|
||
Tier 1
|
13.3%
|
13.2%
|
12.9%
|
||
Total capital
|
17.1%
|
17.0%
|
16.4%
|
||
Capital Resources
|
£m
|
£m
|
£m
|
£m
|
£m
|
Shareholders' equity (excluding non-controlling interests) per balance sheet:1
|
53,586
|
(477)
|
(2,494)
|
50,615
|
54,352
|
Own credit cumulative loss/(gain)2
|
804
|
-
|
-
|
804
|
(2,680)
|
Unrealised (gains)/losses on available for sale debt securities2
|
(417)
|
-
|
-
|
(417)
|
803
|
Unrealised gains on available for sale equity (recognised as Tier 2 capital)2
|
(110)
|
-
|
-
|
(110)
|
(828)
|
Cash flow hedging reserve2
|
(2,099)
|
-
|
-
|
(2,099)
|
(1,442)
|
Non-controlling interests per balance sheet
|
9,371
|
-
|
-
|
9,371
|
9,607
|
- Less: Other Tier 1 capital - preference shares
|
(6,203)
|
-
|
-
|
(6,203)
|
(6,235)
|
- Less: Non-controlling Tier 2 capital
|
(547)
|
-
|
-
|
(547)
|
(573)
|
Other regulatory adjustments
|
(171)
|
-
|
-
|
(171)
|
(138)
|
Regulatory adjustments and deductions:
|
|||||
Defined benefit pension adjustment1,2
|
(2,445)
|
-
|
2,494
|
49
|
(4)
|
Goodwill and intangible assets2
|
(7,622)
|
-
|
-
|
(7,622)
|
(7,560)
|
50% excess of expected losses over impairment2
|
(648)
|
-
|
-
|
(648)
|
(506)
|
50% of securitisation positions
|
(1,206)
|
209
|
-
|
(997)
|
(1,577)
|
Other regulatory adjustments
|
(172)
|
(131)
|
-
|
(303)
|
(153)
|
Core Tier 1 capital
|
42,121
|
(399)
|
-
|
41,722
|
43,066
|
Other Tier 1 capital:
|
|||||
Preference shares
|
6,203
|
-
|
-
|
6,203
|
6,235
|
Tier 1 notes3
|
509
|
-
|
-
|
509
|
530
|
Reserve Capital Instruments
|
2,866
|
-
|
-
|
2,866
|
2,895
|
Regulatory adjustments and deductions:
|
|||||
50% of material holdings
|
(241)
|
-
|
-
|
(241)
|
(2,382)
|
50% of the tax on excess of expected losses over impairment
|
176
|
-
|
-
|
176
|
129
|
Total Tier 1 capital
|
51,634
|
(399)
|
-
|
51,235
|
50,473
|
Tier 2 capital:
|
|||||
Undated subordinated liabilities
|
1,625
|
-
|
-
|
1,625
|
1,657
|
Dated subordinated liabilities
|
14,066
|
-
|
-
|
14,066
|
15,189
|
Non-controlling Tier 2 capital
|
547
|
-
|
-
|
547
|
573
|
Reserves arising on revaluation of property2
|
39
|
-
|
-
|
39
|
25
|
Unrealised gains on available for sale equity2
|
110
|
-
|
-
|
110
|
828
|
Collectively assessed impairment allowances
|
2,002
|
-
|
-
|
2,002
|
2,385
|
Tier 2 deductions:
|
|||||
50% of material holdings
|
(241)
|
-
|
-
|
(241)
|
(2,382)
|
50% excess of expected losses over impairment (gross of tax)
|
(824)
|
-
|
-
|
(824)
|
(635)
|
50% of securitisation positions
|
(1,206)
|
209
|
-
|
(997)
|
(1,577)
|
Total capital regulatory adjustments and deductions:
|
|||||
Investments that are not material holdings or qualifying holdings
|
(1,139)
|
-
|
-
|
(1,139)
|
(1,991)
|
Other deductions from total capital
|
(550)
|
-
|
-
|
(550)
|
(597)
|
Total regulatory capital
|
66,063
|
(190)
|
-
|
65,873
|
63,948
|
|
1 IAS 19 requirements have no overall impact on Core Tier 1 capital base as existing own funds rules mandate banks to derecognise any defined benefit pension asset from its capital base. This means that Core Tier 1 capital base already captures the effect that the removal of the "corridor" under IAS 19 has on shareholders' equity.
|
|
2 The capital impacts of these items are net of tax.
|
|
3 Tier 1 notes are included in subordinated liabilities in the consolidated balance sheet.
|
Year Ended 31.12.2012
|
2012 as published
|
As at
31.12.12
|
As at
31.12.12
|
Fair Value (Losses)/Gains and Net Funding
|
Impairment (Charge)/
Release
|
Total (Losses)/
Gains
|
||
US Residential Mortgages
|
$m
|
£m
|
£m
|
£m
|
£m
|
||
ABS CDO Super Senior
|
2,243
|
1,387
|
(33)
|
(232)
|
(265)
|
||
US sub-prime and Alt-A
|
1,129
|
698
|
83
|
(22)
|
61
|
||
Commercial Mortgages
|
|||||||
Commercial real estate loans and properties
|
4,411
|
2,727
|
115
|
-
|
115
|
||
Commercial mortgage-backed securities
|
411
|
254
|
154
|
-
|
154
|
||
Other Credit Market
|
|||||||
Leveraged Finance3
|
5,732
|
3,544
|
(54)
|
11
|
(43)
|
||
SIVs, SIV -Lite and CDPCs
|
-
|
-
|
(1)
|
-
|
(1)
|
||
Monoline protection on CLO and other
|
956
|
591
|
(29)
|
-
|
(29)
|
||
CLO and Other assets
|
176
|
109
|
52
|
-
|
52
|
||
Total
|
15,058
|
9,310
|
287
|
(243)
|
44
|
||
IFRS 10 restatement adjustments
|
|||||||
US Residential Mortgages
|
|||||||
ABS CDO Super Senior
|
(752)
|
(465)
|
205
|
232
|
437
|
||
US sub-prime and Alt-A
|
4
|
2
|
(1)
|
29
|
28
|
||
Total
|
(748)
|
(463)
|
204
|
261
|
465
|
||
2012 as restated
|
|||||||
US Residential Mortgages
|
|||||||
ABS CDO Super Senior
|
1,491
|
922
|
172
|
-
|
172
|
||
US sub-prime and Alt-A
|
1,133
|
700
|
82
|
7
|
89
|
||
Commercial Mortgages
|
|||||||
Commercial real estate loans and properties
|
4,411
|
2,727
|
115
|
-
|
115
|
||
Commercial mortgage-backed securities
|
411
|
254
|
154
|
-
|
154
|
||
Other Credit Market
|
|||||||
Leveraged Finance3
|
5,732
|
3,544
|
(54)
|
11
|
(43)
|
||
SIVs, SIV -Lite and CDPCs
|
-
|
-
|
(1)
|
-
|
(1)
|
||
Monoline protection on CLO and other
|
956
|
591
|
(29)
|
-
|
(29)
|
||
CLO and Other assets
|
176
|
109
|
52
|
-
|
52
|
||
Total
|
14,310
|
8,847
|
491
|
18
|
509
|
|
1 Restatement of balance sheet entails replacing the book value of loans at amortised cost as at 31 December 2012 with the fair value of the underlying assets due to the consolidation under IFRS 10 of the entities holding those assets. Restatement of profit and loss entails replacing the impairment charge for 2012 by the change in the fair value over the year.
|
|
2 As the majority of exposure is held in US Dollars, the exposures as at 31 December 2012 are shown in both US Dollars and Pounds Sterling.
|
|
3 Includes undrawn commitments of £202m (2011: £180m).
|