Final Results

28th Feb 2006 07:04

Royal Bank of Scotland Group PLC28 February 2006 Annual Results for the year ended 31 December 2005 THE ROYAL BANK OF SCOTLAND GROUP plcCONTENTS Page Presentation of information 2 2005 highlights 3 Results summary 4 PRO FORMA RESULTS 5 Group Chief Executive'sreview 6 Summary consolidated incomestatement 8 Financial review - proforma basis 9 Description of business 11 Divisional performance 13 Corporate Markets 14 Retail Markets 18 - Retail Banking 19 - Retail Direct 21 - Wealth Management 23 Ulster Bank 24 Citizens 26 RBS Insurance 28 Manufacturing 30 Central items 31 Average balance sheet 32 Average interest rates,yields, spreads and margins 33 Summary consolidatedbalance sheet 34 Overview of summaryconsolidated balance sheet 35 Notes on pro forma results 37 Analysis of income,expenses and impairmentlosses 39 Regulatory ratios 40 Asset quality 41 Analysis of loans and advances to customers 41 Risk elements in lending 42 Market risk 43 STATUTORY RESULTS 44Reconciliation of statutoryand pro forma incomestatement 45Condensed consolidatedincome statement 47Review of condensedconsolidated incomestatement 48Condensed consolidatedbalance sheet 50 Overview of condensedconsolidated balance sheet 51 Condensed statement ofrecognised income andexpense 53 Condensed consolidated cashflow statement 54 Notes on statutory results 55 Other information 62 Forward-looking statements 63 Financial calendar 64 Contacts 64 THE ROYAL BANK OF SCOTLAND GROUP plcPRESENTATION OF INFORMATION The annual accounts have, for the first time, been prepared in accordance withInternational Financial Reporting Standards (IFRS) adopted by the InternationalAccounting Standards Board (IASB), and interpretations issued by theInternational Financial Reporting Interpretations Committee of the IASB andendorsed by the European Union (EU). In preparing its results, the Group has applied IFRS extant at 31 December 2005. As a result of continued amendments to IAS 39 'Financial Instruments:Recognition and Measurement' during 2004 and into 2005 the Group was not in aposition fully to implement this standard for statutory reporting from 1 January2004. The Group has therefore taken advantage of the option in IFRS 1'First-time Adoption of International Financial Reporting Standards' toimplement IAS 39, together with IAS 32 'Financial Instruments: Disclosure andPresentation' and IFRS 4 'Insurance Contracts', from 1 January 2005 withoutrestating its 2004 profit and loss account and balance sheet. This comparativeinformation is referred to as the 'statutory basis' or 'statutory results'. However, given the importance of IAS 32, IAS 39 and IFRS 4, the Group is alsoproviding detailed comparative information on a pro forma basis that includesthe estimated effect of these standards for the year ended 31 December 2004 tofacilitate inter-period comparison. The pro forma income statement for the year ended 31 December 2004 has beenprepared as though the requirements of IAS 32, IAS 39 (as amended by the revisedfair value option) and IFRS 4 had been applied from 1 January 2004 except forthe requirements relating to hedge accounting; no hedge ineffectiveness has beenrecognised in profit or loss. Impairment provisions reflect the information andestimates on which previous GAAP provisions were established. Classification at1 January 2004 of financial assets into held-to-maturity, held-for-trading,available-for-sale, loans and receivables or designated as at fair value throughprofit or loss and of financial liabilities into held-for-trading, designated asat fair value through profit or loss and amortised cost is consistent with theapproach adopted on 1 January 2005 for the statutory information. The results for 2005 with pro forma comparatives for 2004 are presented on pages5 to 42 and with the comparatives for 2004 on a statutory basis on pages 44 to61. A consolidated opening balance sheet as at 1 January 2005 is presented onpage 34 incorporating the initial effect of implementing IAS 32, IAS 39 and IFRS4. The bases of preparation of the pro forma information are detailed on page 37and the principal adjustments to the statutory results are detailed on pages 45to 46. THE ROYAL BANK OF SCOTLAND GROUP plc 2005 HIGHLIGHTS Compared with 2004 pro forma results •Group operating profit* up £1,143 million, 16% to £8,251 million. •Profit before tax up 21% to £7,936 million. •Tier 1 capital ratio 7.6%, up from 6.7% at 1 January 2005. Total capital ratio 11.7%. •Final dividend 53.1p, up 29%; total dividend 72.5p, up 25% •Share repurchase of up to £1 billion •Income up 14% to £25,569 million. •Cost:income ratio, excluding acquisitions, 41.8% unchanged from 2004. •Adjusted earnings per ordinary share up 8% to 175.9p. •Basic earnings per ordinary share up 13% to 169.4p. •Customer growth in all divisions. •Average loans and advances to customers up 23%. •Average customer deposits up 17%. •Overall credit quality stable and problem loan metrics continue to improve. *profit before tax, intangibles amortisation, integration costs and net gain onsale of strategic investments and subsidiaries. Comparison with 2004 statutory results is set out on page 48 of thisAnnouncement. THE ROYAL BANK OF SCOTLAND GROUP plcRESULTS SUMMARY Pro forma Statutory 2005 2004 Increase 2004 £m £m £m £m Total income (1) 25,569 22,515 3,054 23,391 _______ _______ _____ _______Operating expenses (2) 11,298 9,871 1,427 9,797 _______ _______ _____ _______Operating profit before impairmentlosses (1,2) 9,958 8,698 1,260 9,334 _______ _______ _____ _______Profit before tax, intangiblesamortisation, integration costsand net gain on sale ofstrategic investments and subsidiaries 8,251 7,108 1,143 7,849('Group operating profit') _______ _______ _____ _______Intangibles amortisation 97 45 52 45 _______ _______ _____ _______Integration costs 458 520 (62) 520 _______ _______ _____ _______Net gain on sale of strategicinvestments and subsidiaries 240 - 240 - _______ _______ _____ _______Profit before tax 7,936 6,543 1,393 7,284 _______ _______ _____ _______ Cost:income ratio (3) 41.8% 41.8% 39.8% _______ _______ _______Basic earnings per ordinary share 169.4p 149.8p 19.6p 157.4p _______ _______ _____ _______Adjusted earnings per ordinary 175.9p 162.6p 13.3p 170.2pshare (4) _______ _______ _____ _______ (1) excluding gain on sale of strategic investments.(2) excluding intangibles amortisation, integration costs and loss on sale of subsidiaries.(3) the cost:income ratio excludes acquisitions and is based on total income and operating expenses as defined in (1) and (2) above, and after netting operating lease depreciation against rental income.(4) adjusted earnings per ordinary share is based on earnings adjusted for intangibles amortisation, integration costs and net gain on sale of strategic investments and subsidiaries. Sir Fred Goodwin, Group Chief Executive, said: "We are particularly pleased with the geographic mix of our profits, 42% ofwhich come from our international operations. Our profits in Europe, outside theUK, have grown to be equal to Citizens' profits pre Charter One; the majority ofthis growth is organic. Strong organic income growth has been a recurring themeof our results over recent years and provided 70% of our increase in 2005. It has always been our plan to be capital generative beyond the developmentneeds of the business and today represents an important milestone in thatambition as we are able to return capital to shareholders in the form of anincreased dividend and share buyback. We believe that we have built a successful platform for future growth with adiverse range of opportunities in a number of geographies, and taken togetherwith our strong capital base, continuing good credit metrics, and firm costcontrol, we remain optimistic about the future prospects of the Group." THE ROYAL BANK OF SCOTLAND GROUP plcPRO FORMA RESULTS To facilitate more meaningful comparison with the 2005 results, pro formaresults have been prepared for 2004. The pro forma results include the impact ofstandards relating to financial instruments and insurance contracts (IAS 32, IAS39 and IFRS 4) and the bases of preparation of these results and the principaladjustments to the statutory results are described on pages 37, 45 and 46,respectively. A detailed reconciliation of the consolidated income statement for the yearended 31 December 2004 from a statutory basis to a pro forma basis is shown onpage 46. The Group Chief Executive's review on page 6 and the financial review on pages 8to 42 compare the results for 2005 with the pro forma results for 2004. THE ROYAL BANK OF SCOTLAND GROUP plc GROUP CHIEF EXECUTIVE'S REVIEW Our results for 2005 demonstrate the strength and momentum of the Group and thecapabilities of our diverse business platform. Strong income growth has beenachieved without compromising our Group cost or credit metrics. The resultingcapital generation enables us both to increase our dividend payout ratio and torepurchase shares while at the same time maintaining capital strength andinvesting in our ongoing growth and development. Whilst displaying both opportunities and threats, the economic outlook for 2006in all of the major economies in which we operate would appear to be entirelysupportive of the continued momentum of the Group. ResultsTotal income rose by 14% to £25,569 million. Non-interest income rose by 16% to£15,651 million, with good growth in banking fee income, financial marketsincome and net insurance premium income. Non-interest income now represents 61%of the Group's total income and provides diversified, recurrent income thathelps to underpin our prospects for future income growth. Net interest income increased by 10% to £9,918 million, reflecting strong growthin both lending and deposits. The decline in net interest margin we reported inthe first half continued, but at a slower pace in the second half, principallyas a result of proportionately higher growth in large corporate and mortgagelending along with further flattening of the US dollar yield curve. The Groupnet interest margin was 2.55% for the full year 2005, compared with 2.60% forthe first half of 2005 and 2.81% for the full year 2004. We have maintained a high level of efficiency across the Group, reaping thebenefits of scale from our Manufacturing operations while continuing to investin our businesses. Excluding acquisitions and foreign exchange effects, costsrose by 10% and we held our cost:income ratio steady at 41.8%. Overall credit quality remained strong in 2005. Continued improvements incorporate loan quality led to lower impairment losses in Corporate Markets,partly offsetting higher impairment provisions in Retail Markets, where thereare signs of a stabilisation in credit quality. Total impairment losses rose by7% to £1,707 million, representing 0.46% of gross loans and advances excludingrepos, compared with 0.47% in 2004. Risk elements in lending and potentialproblem loans fell to 1.60% of gross loans and advances, compared with 1.84% atthe end of 2004. During the course of the year we established Retail Markets in order tostrengthen the co-ordination and delivery of our multi-brand retail strategy.This has enabled us to respond better to our customers' ongoing transition fromcredit-led activity towards savings and investment products, whilst addressingopportunities in the mortgage market in a more co-ordinated way. At the beginning of 2006 we established Corporate Markets to enhance our abilityto serve the needs of distinct customer segments. Corporate Markets comprisestwo divisions, UK Corporate Banking and Global Banking & Markets. These twodivisions broadly correspond to the analysis of Corporate Markets by customergrouping presented in this report. Group operating profit rose by 16% to £8,251 million. Adjusted earnings pershare increased by 8% to 175.9p. Acquisitions and integration benefitsAll acquisition integration benefits are being achieved at or ahead ofexpectations. The integration of Churchill, acquired in September 2003 wascompleted in September 2005 with benefits in excess of those forecast atacquisition. Total income from acquisitions was £1,233 million. Excludingacquisitions and at constant exchange rates, total income grew by 10%. Bank of ChinaIn August we signed strategic investment and co-operation agreements with Bankof China, the second largest bank in China. Following regulatory approvals, thetransaction was completed in December. RBS led a consortium that invested $3.1billion, taking a 10% stake in Bank of China. We have ourselves invested $1.6billion, financed by the sale of our shares in Santander Central Hispano S.A. Weare working closely with Bank of China to develop business co-operationinitiatives in areas such as credit cards, wealth management and corporatebanking. We are also supporting Bank of China in key infrastructure areas,including risk and financial management, human resources and informationtechnology. CapitalWeighted risk assets increased by 14% during the year, but strong earnings andcapital generation strengthened our Tier 1 capital ratio to 7.6% at the end of2005, and our total capital ratio to 11.7%. The Group has both capital strengthand excellent returns. Our first use of additional capital is to invest inprofitable business growth and we see many opportunities to do so across theGroup. The increasing strength of our loan distribution capability is alsolikely to reduce the capital intensity of lending growth over time. We have noplans for large acquisitions, but will continue to evaluate good opportunitiesto supplement organic growth, using strict investment criteria and leveragingour proven integration capabilities. We are committed to capital strength and efficiency, returning capital to ourshareholders both through increasing dividends and when appropriate via sharebuybacks. This year the Board proposes a 25% increase in our dividend to 72.5pper share, representing a payout ratio of 41%. In addition we intend torepurchase up to £1 billion of our shares over the course of the next 12 months. OutlookThe major economies in which we operate coped well with the challenges thatarose in 2005. We expect a similar picture to emerge in 2006 and that such ascenario would provide many business opportunities. The growing strength anddiversity of the Group should ensure that we are well placed to take advantageof these, for the benefit of our shareholders, customers and staff. Sir Fred GoodwinGroup Chief Executive THE ROYAL BANK OF SCOTLAND GROUP plc SUMMARY CONSOLIDATED INCOME STATEMENTFOR THE YEAR ENDED 31 DECEMBER 2005 (unaudited) In the income statement set out below, amortisation of purchased intangibleassets, integration costs and net gain on sale of strategic investments andsubsidiaries are shown separately. In the statutory income statement on page 47,these items are included in non-interest income and operating expenses asappropriate. Pro forma 2005 2004 £m £m Net interest income 9,918 9,003 _______ _______Non-interest income (excluding insurance net premiumincome) 9,872 7,989Insurance net premium income 5,779 5,523 _______ _______Non-interest income 15,651 13,512 _______ _______Total income 25,569 22,515Operating expenses 11,298 9,871 _______ _______Profit before other operating charges 14,271 12,644Insurance net claims 4,313 3,946 _______ _______Operating profit before impairment losses 9,958 8,698Impairment losses 1,707 1,590 _______ _______Profit before tax, intangible assets amortisation,integration costs and net gain on sale of strategicinvestments and subsidiaries 8,251 7,108Amortisation of purchased intangible assets 97 45Integration costs 458 520Net gain on sale of strategic investments and 240 -subsidiaries _______ _______Profit on ordinary activities before tax 7,936 6,543Tax on profit on ordinary activities 2,378 1,856 _______ _______Profit for year 5,558 4,687Minority interests 57 51Preference dividends 109 16 _______ _______Profit attributable to ordinary shareholders 5,392 4,620 _______ _______ Basic earnings per ordinary share (Note 5) 169.4p 149.8p _______ _______ Adjusted earnings per ordinary share (Note 5) 175.9p 162.6p _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc FINANCIAL REVIEW - PRO FORMA BASIS In the following analyses, the results for the year ended 31 December 2005 arecompared with the pro forma results for the year ended 31 December 2004, whichare presented in accordance with the bases of preparation detailed on page 37. ProfitProfit before tax, intangibles amortisation, integration costs and net gain onsale of strategic investments and subsidiaries increased by 16% or £1,143million, from £7,108 million to £8,251 million. Profit before tax was up 21%, from £6,543 million to £7,936 million, reflectingstrong organic income growth in all divisions and a full year's contributionfrom acquisitions made during 2004. Total incomeThe Group achieved strong growth in income during 2005. Total income was up 14%or £3,054 million to £25,569 million. Excluding acquisitions and at constantexchange rates, total income was up by 10%, £2,219 million. Net interest income increased by 10% to £9,918 million and represents 39% oftotal income (2004 - 40%). Average loans and advances to customers and averagecustomer deposits grew by 23% and 17% respectively, or 17% and 12% respectivelyexcluding acquisitions. Non-interest income increased by 16% to £15,651 million and represents 61% oftotal income (2004 - 60%). Net interest marginThe Group's net interest margin at 2.55% was down from 2.81% in 2004, due mainlyto growth in corporate and mortgage lending and a flattening of the US dollaryield curve. Operating expensesOperating expenses, excluding intangibles amortisation and integration costs,rose by 14% to £11,298 million. Excluding acquisitions and at constant exchangerates, operating expenses were up by 10%, £962 million. Cost:income ratioThe Group's cost:income ratio was 42.4% compared with 42.0% in 2004. Excludingacquisitions and at constant exchange rates, the cost:income ratio was unchangedat 41.8%. Net insurance claimsBancassurance and general insurance claims, after reinsurance, which under IFRSinclude maturities and surrenders, increased by 9% to £4,313 million reflectingvolume growth and maturities of our guaranteed capital bonds. Impairment lossesImpairment losses were £1,707 million compared with £1,590 million in 2004, anincrease of 7%, or 5% excluding acquisitions. Risk elements in lending and potential problem loans represented 1.60% of grossloans and advances to customers excluding reverse repos at 31 December 2005 (1January 2005 - 1.84%). Provision coverage of risk elements in lending and potential problem loans was65% compared with 70% at 1 January 2005. This reflects amounts written-off andthe changing mix from unsecured to secured exposures. IntegrationIntegration costs were £458 million compared with £520 million in 2004. Includedare software costs relating to the integration of NatWest which were written-offas incurred under UK GAAP but on transition to IFRS were capitalised andamortised. All such software is now fully amortised. The balance principallyrelates to the integration of Churchill, First Active and Citizens'acquisitions, including Charter One which was acquired in August 2004. Earnings and dividendsBasic earnings per ordinary share increased by 13%, from 149.8p to 169.4p.Earnings per ordinary share adjusted for intangibles amortisation, integrationcosts and net gain on sale of strategic investments and subsidiaries increasedby 8%, from 162.6p to 175.9p. A final dividend of 53.1p per ordinary share, up 29% is recommended, giving atotal dividend for the year of 72.5p, an increase of 25%. If approved, the finaldividend will be paid on 9 June 2006 to shareholders registered on 10 March2006. The total dividend is covered 2.4 times by earnings before intangiblesamortisation, integration costs and net gain on sale of strategic investmentsand subsidiaries. Balance sheetTotal assets were £776.8 billion at 31 December 2005, 12% higher than totalassets of £696.5 billion at 1 January 2005. Lending to customers, excluding repurchase agreements and stock borrowing("reverse repos"), increased in 2005 by 16% or £51.8 billion to £368.3 billion.Customer deposits, excluding repurchase agreements and stock lending ("repos"),grew by 13% or £33.5 billion to £294.1 billion over the same period. Capital ratios at 31 December 2005 were 7.6% (Tier 1) and 11.7% (Total). ProfitabilityThe adjusted after-tax return on ordinary equity, which is based on profitattributable to ordinary shareholders before intangibles amortisation,integration costs and net gain on sale of strategic investments andsubsidiaries, and average ordinary equity, was 18.2%. THE ROYAL BANK OF SCOTLAND GROUP plcDESCRIPTION OF BUSINESS Corporate Markets is the largest provider of banking, finance and riskmanagement services to Mid-Corporate & Commercial customers in the UK. Throughits network of relationship managers across the country it provides the fullrange of Corporate Markets products and services to small, medium and largecompanies. Corporate Markets is a leading banking partner to major corporations andfinancial institutions around the world, specialising in providing a full rangeof debt financing, risk management and investment services to its Global Banking& Markets customers. Retail Banking comprises both The Royal Bank of Scotland and NatWest retailbrands. It offers a full range of banking products and related financialservices to the personal, premium and small business markets through a networkof branches, telephone, ATMs and the internet. Retail Direct issues a comprehensive range of credit and charge cards throughThe Royal Bank of Scotland, NatWest and other brands, including MINT and TescoPersonal Finance (TPF). Other products and services are offered to consumersthrough The One account, First Active UK, Direct Line Financial Services,Lombard Direct and other brands. Through Streamline and International MerchantServices, which includes WorldPay and Bibit, it is the leading merchant acquirerin Europe. Retail Direct also offers a range of consumer finance products inContinental Europe through the RBS and Comfort brands. Wealth Management provides private banking and investment services to its globalclients through Coutts Group, Adam & Company, The Royal Bank of ScotlandInternational and NatWest Offshore. Ulster Bank, including First Active, provides a comprehensive range of retailand wholesale financial services in Northern Ireland and the Republic ofIreland. Retail Banking has a network of branches throughout Ireland andoperates in the personal, commercial and wealth management sectors. CorporateBanking and Financial Markets provides a wide range of services in the corporateand institutional markets. Citizens is engaged in retail and corporate banking activities through itsbranch network in 13 states in the northeastern United States and throughnon-branch offices in other states. Citizens was ranked the 8th largestcommercial banking organisation in the US based on deposits as at 30 September2005. Citizens Financial Group includes Charter One, RBS National, our US creditcard business, RBS Lynk Systems, our merchant acquiring business, and KrogerPersonal Finance, our credit card joint venture with the second largest USsupermarket group. RBS Insurance sells and underwrites retail, commercial and wholesale insuranceon the telephone, the internet, and through brokers and intermediaries. Throughour retail brands Direct Line, Churchill and Privilege we sell general insuranceand motor breakdown services direct to the customer. The Partnership business isa leading wholesale provider of insurance and motoring related services. Throughour International business we sell insurance in Spain, Germany and Italy underthe Direct Line brand. The Intermediary and Broker business (NIG) sells generalinsurance products through a network of brokers and intermediaries. Manufacturing supports the customer-facing businesses and provides operationaltechnology, customer support in telephony, account management, lending and moneytransmission, global purchasing, property and other services. Manufacturing drives optimum efficiencies and supports income growth acrossmultiple brands and channels by using a single, scalable platform and commonprocesses wherever possible. It also leverages the Group's purchasing power andhas become the centre of excellence for managing large-scale and complex change. The expenditure incurred by Manufacturing relates to shared costs principally inrespect of the Group's UK and Ireland banking and insurance operations. Thesecosts reflect activities that are shared between the various customer-facingdivisions and consequently cannot be directly attributed to individualdivisions. Instead, the Group monitors and controls each of its customer-facingdivisions on revenue generation and direct costs whilst in Manufacturing suchcontrol is exercised through appropriate efficiency measures and targets. The Centre comprises group and corporate functions, such as capital raising,finance and human resources, which manage capital requirements and provideservices to the operating divisions. THE ROYAL BANK OF SCOTLAND GROUP plc DIVISIONAL PERFORMANCE The contribution of each division before amortisation of purchased intangibleassets, integration costs, net gain on sale of strategic investments andsubsidiaries and, where appropriate, Manufacturing costs is detailed below. Pro forma 2005 2004 Increase £m £m % Corporate Markets 5,224 4,196 24Retail Markets- Retail Banking 3,009 2,992 1- Retail Direct 790 748 6- Wealth Management 408 324 26Total Retail Markets 4,207 4,064 4Ulster Bank 530 460 15Citizens 1,575 1,069 47RBS Insurance 926 881 5Manufacturing (2,743) (2,552) (7)Central items (1,468) (1,010) (45) _______ _______ _______ Profit before amortisation of purchasedintangible assets, integration costs andnet gain on sale of strategic investmentsand subsidiaries 8,251 7,108 16 _______ _______ _______ Weighted risk assets of each division were as follows: Weighted risk assets 31 December 2005 1 January 2005 £bn £bn Corporate Markets 202.6 178.4Retail Markets- Retail Banking 54.0 51.1- Retail Direct 20.5 19.4- Wealth Management 6.1 6.0Total Retail Markets 80.6 76.5Ulster Bank 22.4 18.6Citizens 61.8 48.3Other 3.6 3.0 _______ _______ 371.0 324.8 _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plcCORPORATE MARKETS Pro forma 2005 2004 £m £m Net interest income 2,960 2,764Non-interest income 5,855 4,758 _______ _______Total income 8,815 7,522 _______ _______Direct expenses- staff costs 2,000 1,705- other 523 459- operating lease depreciation 733 680 _______ _______ 3,256 2,844 _______ _______Contribution before impairment losses 5,559 4,678Impairment losses 335 482 _______ _______Contribution 5,224 4,196 _______ _______ 1 January 2005 2005 £bn £bn Total assets* 409.2 359.4Loans and advances to customers - gross*- banking book 158.7 136.9- trading book 11.8 10.1Rental assets 13.2 11.5Customer deposits* 111.1 100.8Weighted risk assets 202.6 178.4 _______ _______ * excluding reverse repos and repos Corporate Markets is focussed on the provision of debt and risk managementservices to medium and large businesses and financial institutions in the UK andaround the world. Corporate Banking and Financial Markets was renamed CorporateMarkets on 1 January 2006 when we reorganised our activities into twobusinesses, UK Corporate Banking and Global Banking & Markets, in order toenhance our focus on the distinct needs of these two customer segments. Theanalysis of financial data by customer grouping discussed on pages 15 to 17 isconsistent with the Mid-Corporate & Commercial and Global Banking & Marketscustomer segments presented at our investor day in October. Corporate Markets achieved excellent results in 2005, with total income up 17%to £8,815 million and contribution up 24% to £5,224 million, reflecting verygood performances across our businesses. We maintained a stable cost:incomeratio and the credit environment in all geographies remained benign. RBS remains the number 1 corporate bank in the UK and we have significantlyexpanded our franchise in Europe and North America, where we are also focussingon the opportunities for increased co-operation between Corporate Markets andCitizens. In Asia, our profile has benefited from the announcement of theGroup's strategic partnership with Bank of China. Our businesses continue to deliver good returns. Weighted risk assets rose by14% over the course of the year to £202.6 billion, with much slower growth inthe second half following the above-trend spike in spot levels at mid-year. Theratio of income, after deducting operating lease depreciation, to averageweighted risk assets for 2005 was broadly stable at 4.1%, while the ratio ofcontribution to average weighted risk assets improved slightly. THE ROYAL BANK OF SCOTLAND GROUP plcCORPORATE MARKETS - MID-CORPORATE AND COMMERCIAL Pro forma 2005 2004 £m £m Net interest income 1,760 1,607Non-interest income 1,257 1,171 _______ _______Total income 3,017 2,778 _______ _______Direct expenses- staff costs 529 489- other 132 123- operating lease depreciation 335 322 _______ _______ 996 934 _______ _______Contribution before impairment losses 2,021 1,844Impairment losses 218 277 _______ _______Contribution 1,803 1,567 _______ _______ 1 January 2005 2005 £bn £bn Total assets* 70.4 61.6Loans and advances to customers - gross* 67.9 59.4Customer deposits* 60.0 51.8Weighted risk assets 74.2 65.6 _______ _______ * excluding reverse repos and repos Corporate Markets generated good results in the Mid-Corporate & Commercialcustomer segment in 2005, building on the strength of its UK franchise. Wemaintained our market-leading positions in corporate and commercial banking,asset finance and invoice finance. Total income rose by 9% to £3,017 million,whilst contribution rose by 15% to £1,803 million. Net interest income increased 10% to £1,760 million as a result of strong growthin average lending, up £7.7 billion, or 16% and in average customer deposits, up£5.1 billion, or 12%. Average interest-bearing deposits grew particularlystrongly. Non-interest income rose by 7% to £1,257 million, reflecting our success incross-selling our full range of products and services to customers. Our businesshas benefited from the co-location of our Lombard and Invoice Finance managerswith our corporate and commercial banking operations. Expense growth, excluding operating lease depreciation, was 8% which included afurther investment in customer-facing staff. Impairment losses were 21% lower than in 2004 at £218 million, reflecting afurther improvement in our strong credit metrics. THE ROYAL BANK OF SCOTLAND GROUP plcCORPORATE MARKETS - GLOBAL BANKING & MARKETS Pro forma 2005 2004 £m £m Net interest income excluding funding cost of rental 1,652 1,527assetsFunding cost of rental assets (452) (370) _______ _______Net interest income 1,200 1,157 _______ _______Fees and commissions receivable 1,060 871Fees and commissions payable (252) (219)Income from trading activities 1,964 1,681Income from rental assets 1,074 924Other operating income 752 330 _______ _______Non-interest income 4,598 3,587 _______ _______Total income 5,798 4,744 _______ _______Direct expenses- staff costs 1,471 1,216- other 391 336- operating lease depreciation 398 358 _______ _______ 2,260 1,910 _______ _______Contribution before impairment losses 3,538 2,834Impairment losses 117 205 _______ _______Contribution 3,421 2,629 _______ _______ 1 January 2005 2005 £bn £bn Total assets* 338.8 297.8Loans and advances to customers - gross*- banking book 90.8 77.5- trading book 11.8 10.1Rental assets 11.9 10.3Customer deposits* 51.1 49.0Weighted risk assets 128.4 112.8 _______ _______ * excluding reverse repos and repos An excellent performance from our Global Banking & Markets customer segment in2005 shows the fruits of the global platform we have built over the last fiveyears, with good growth in all major geographies and across-the-board success inincome generation from our core banking, structured finance and financialmarkets activities. Total income, after deducting operating lease depreciation, rose by 23% to£5,400 million, with contribution up 30% to £3,421 million, benefiting from costdiscipline and continuing benign credit conditions. Underlying income per fulltime equivalent employee has grown from £646,000 in 2004 to £718,000 in 2005. Debt underwriting volumes remained strong throughout the course of the year,reflecting our involvement in many of the largest financings in the UK andEurope for both large corporates and private equity sponsors. We were the fourthmost active bank worldwide in arranging and underwriting bank lending in 2005. Astrong distribution performance brought weighted risk assets to £128.4 billionat year-end, up 14% over the year and back to a more consistent trend level thanthe amount at mid-year. Non-interest income grew by 28% to £4,598 million. After deducting operatinglease depreciation and rental asset funding costs, non-interest income nowaccounts for 69% of Global Banking & Markets revenues. We recorded good growth in fees earned from customer services in riskmanagement, financial structuring and debt-raising. A strong performance fromRBS Greenwich Capital, which has been brought together with other CorporateMarkets activities in North America, contributed to steady growth in income fromtrading activities. Customer volumes were higher across all products andparticularly good in our credit markets businesses. Average trading Value atRisk was held steady at a very conservative level, £12 million. Our continuing success in aircraft, train, ship and hotel leasing delivered goodgrowth in net income from rental assets. Other operating income grew strongly,with our structured finance investment portfolio producing good realised gains,notably in the second half of the year. Growth in expenses, excluding operating lease depreciation, was 20%, reflectingvariable performance-related costs. THE ROYAL BANK OF SCOTLAND GROUP plc RETAIL MARKETS Retail Markets was established in June 2005 to strengthen co-ordination anddelivery of our multi-brand retail strategy across our product range, andcomprises Retail Banking, Retail Direct and Wealth Management. The performanceof each of these divisions is discussed on pages 19 to 23. Pro forma 2005 2004 £m £m Net interest income 4,499 4,362Non-interest income 3,714 3,322 _______ _______Total income 8,213 7,684 _______ _______Direct expenses- staff costs 1,514 1,450- other 821 856 _______ _______ 2,335 2,306 _______ _______Insurance net claims 486 398 _______ _______Contribution before impairment losses 5,392 4,980Impairment losses 1,185 916 _______ _______Contribution 4,207 4,064 _______ _______ 1 January 2005 2005 £bn £bn Total banking assets 114.4 104.9Loans and advances to customers- mortgages 64.6 56.9- personal 21.5 20.2- cards 9.6 9.4- business 16.7 15.9Customer deposits 105.9 97.0Investment management assets - excluding deposits 31.4 26.6Weighted risk assets 80.6 76.5 _______ _______ Total income increased by 7% to £8,213 million and contribution by 4% to £4,207million, with good discipline on costs helping to offset increased impairmentlosses on unsecured lending. At the end of 2004 we referred to the changes being seen in the retail marketswith the consumer transitioning from an environment which had seen several yearsof very fast growth in consumer lending to an increased emphasis on savings andinvestment. As a consequence, we planned to refocus our strategy to grow our sales ofdeposit and bancassurance products faster than the market, to exploit ourpotential for building profitable market share in the mortgage market and toconcentrate more on the development of our branch franchise, building on ourstrong service proposition. During 2005 this transition has gathered momentumand we have achieved good progress in our strategies. Branch deposit balances outgrew the market and our bancassurance salesaccelerated strongly, with annual premium equivalent sales 25% higher than in2004. Our share of net mortgage lending, assisted by the launch of the FirstActive brand, reached 8% in 2005. Our credit card business, meanwhile, madeexcellent headway in marketing through branch channels; we gained 60% morecredit card customers in our core NatWest and RBS brands in the second half thanin the same period of 2004. THE ROYAL BANK OF SCOTLAND GROUP plc RETAIL MARKETS - RETAIL BANKING Pro forma 2005 2004 £m £m Net interest income 3,175 3,173Non-interest income 2,258 1,999 _______ _______Total income 5,433 5,172 _______ _______Direct expenses- staff costs 1,026 963- other 311 329 _______ _______ 1,337 1,292 _______ _______Insurance net claims 486 398 _______ _______Contribution before impairment losses 3,610 3,482Impairment losses 601 490 _______ _______Contribution 3,009 2,992 _______ _______ 1 January 2005 2005 £bn £bn Total banking assets 77.1 72.8Loans and advances to customers - gross- mortgages 47.3 44.1- personal 13.7 13.2- business 16.3 15.3Customer deposits 77.7 71.9Weighted risk assets 54.0 51.1 _______ _______ Retail Banking produced a stronger performance in the second half, when itachieved year-on-year income growth of 7%, compared with 3% in the first half.Total income for 2005 rose by 5% to £5,433 million and contribution by 1% to£3,009 million. Contribution before impairment losses increased by 4% to £3,610million. Overall customer numbers have increased since December 2004 with personalcustomers up 274,000 (2%) and registered internet customers up 30%. During 2005we continued to demonstrate our commitment to customer service, with significantprogress in terms of the proportion of our customers who are "extremely''satisfied and we are making pleasing progress in the current account switchermarket. Among the high street banks, Royal Bank of Scotland ranks first forcustomer satisfaction with NatWest now in joint second place. NatWest remainsthe number one bank for students. In 2005, 44% of first year students in Englandand Wales chose to open new accounts with us compared with 42% in 2004. Against the backdrop of a slower rate of growth in consumer borrowing, we havedelivered robust growth in average loans and advances, which increased by 11%.Average mortgage lending grew by 12% to £46.1 billion, with particularly goodgrowth in higher margin products such as the offset mortgage. Average unsecuredpersonal lending, where we took further steps to enhance our focus on highquality new business, was up 10% to £13.3 billion. Average customer depositsgrew by 6% to £70.9 billion, with particularly good inflows into savingsproducts. Net interest income was stronger in the second half, recovering from a dip inthe first half to reach £3,175 million for the full year. Net interest marginwas lower in 2005 than in 2004 but second half margin was similar to the firsthalf, with increased product margins offsetting mix effects. Spreads inmortgages and some savings products improved in the latter part of the year. Non-interest income rose by 13% to £2,258 million. In bancassurance, AnnualisedPremium Equivalent income increased by 25% to £171 million, with good sales ofChild Trust Funds and portfolio bonds. Excluding bancassurance premium and otherincome, non-interest income increased by 11% to £1,567 million, reflectinggrowth in income from core personal and small business banking services, andgood progress in our private banking and investment businesses. Direct expense growth was contained to 3%, despite some investment in futureincome initiatives in the second half. Staff costs increased by 7% to £1,026million as a result of continued investment in customer-facing staff with over500 additional customer advisors in branches, an increase in telephone bankingadvisors, and continued expansion of our bancassurance and investmentbusinesses. We continue to make efficiency gains in other areas resulting in a5% decrease in other costs to £311 million. Net claims in bancassurance, which under IFRS include maturities, surrenders andliabilities to policyholders, were £486 million compared with £398 million in2004, reflecting higher levels of bond maturities and increases in liabilitiesto policyholders as a result of strong investment returns. Impairment losses increased by 23% or £111 million to £601 million. Theincreased charge principally reflects the growth in lending over recent years,including 17% growth in 2004. We have taken further steps to refine our creditpolicy and improved our recoveries process. Mortgage arrears remain very low.The average loan-to-value ratio on new mortgages written in 2005 was 62% and onthe stock of mortgages was 46%. Small business credit quality remains stable. THE ROYAL BANK OF SCOTLAND GROUP plc RETAIL MARKETS - RETAIL DIRECT Pro forma 2005 2004 £m £mNet interest income 882 779Non-interest income 1,084 995 _______ _______Total income 1,966 1,774 _______ _______Direct expenses- staff costs 230 225- other 375 391 _______ _______ 605 616 _______ _______Contribution before impairment losses 1,361 1,158Impairment losses 571 410 _______ _______Contribution 790 748 _______ _______ 1 January 2005 2005 £bn £bn Total assets 27.2 23.0Loans and advances to customers - gross- mortgages 13.8 9.4- cards 9.5 9.3- other 4.0 3.8Customer deposits 2.7 2.8Weighted risk assets 20.5 19.4 _______ _______ Total income rose by 11% to £1,966 million and contribution by 6% to £790million, a strong performance in the context of slower growth in demand forunsecured credit and higher levels of consumer arrears. This performancereflected disciplined pricing, tight cost control and stringent creditassessment. Contribution before impairment losses increased by 18% to £1,361million. During the year, the number of customer accounts increased by 734,000 (4%). Inthe light of changing market conditions we have focussed our marketing effortson existing customers, and this has resulted in very strong growth in our coreNatWest and RBS brands. We gained 336,000 credit card accounts in these brandsin the second half, 60% more than in the equivalent period of 2004. Net interest income increased by 13% to £882 million, reflecting the success ofthe First Active brand in the UK mortgage market and the maturing of the MINTportfolio. MINT, launched in December 2003, made a contribution of £37 millionin 2005. Average loans and advances rose by 15% to £24.9 billion with thefastest growth coming in mortgages, up 34% at £11.9 billion. Personal loangrowth slowed, reflecting strategic decisions taken over the last 18 months toreposition pricing and tighten lending criteria for personal loans solddirectly. Net interest margin was only slightly lower than in 2004, as widermargins on our cards portfolio balanced the effects of the increasing weight ofmortgage assets in our loan book. Non-interest income was up 9% to £1,084 million, benefiting from higher volumesin both domestic and international card acquiring, strong sales through TescoPersonal Finance, the introduction of balance transfer fees and good growth inEurope. Expenses decreased by 2% to £605 million, with stringent cost control across allactivities, including reduced marketing costs on personal loans. This wasconsistent with our more cautious approach to direct lending and with oursuccessful focus on branch recruitment. Impairment losses rose by 39% to £571 million, reflecting higher lending volumesas well as the increase in personal arrears signalled at the end of 2004. Thereare some signs of a stabilisation of credit quality, assisted by the tighteningof lending criteria. Mortgage arrears remain very low. The average loan-to-valueratio on new mortgages written in 2005 was 51% and on the stock of mortgages was44%. THE ROYAL BANK OF SCOTLAND GROUP plc RETAIL MARKETS - WEALTH MANAGEMENT Pro forma 2005 2004 £m £m Net interest income 442 410Non-interest income 372 328 _______ _______Total income 814 738 _______ _______Expenses- staff costs 258 262- other 135 136 _______ _______ 393 398 _______ _______Contribution before impairment losses 421 340Impairment losses 13 16 _______ _______Contribution 408 324 _______ _______ 1 January 2005 2005 £bn £bn Loans and advances to customers - gross 7.8 7.1Investment management assets - excluding deposits 25.4 21.6Customer deposits 25.5 22.3Weighted risk assets 6.1 6.0 _______ _______ Total income rose by 10% to £814 million, reflecting good growth across all ourbusinesses, and contribution was 26% higher at £408 million. Coutts UK and Adam& Co both gained good numbers of customers, with Coutts up 7% and Adam up 11%.2005 also saw the continuation of rapid growth in Asia, where the number ofprivate bankers increased by 20%, with particular emphasis placed on recruitmentfor the Chinese and Indian markets. Average lending increased by 20% and customer deposits by 11%. This resulted inan 8% increase in net interest income to £442 million, with net interest marginreduced by the mix of business. Non-interest income increased by 13% to £372 million, driven by investment fees,with average assets under management up 9% to £23.1 billion as a result of goodnew business volumes in Coutts UK and the rise in equity markets. Assets undermanagement at the year end were £25.4 billion, an increase of 18%. Expenses decreased by 1% to £393 million, reflecting a continued focus onefficiency. Despite continued investment in growth markets in both the UK andoverseas, staff costs were 2% lower than in 2004 which was affected by a numberof one-off costs. Other costs also decreased slightly. Impairment losses amounted to £13 million, down £3 million. THE ROYAL BANK OF SCOTLAND GROUP plc ULSTER BANK Pro forma 2005 2004 £m £m Net interest income 655 559Non-interest income 203 190 _______ _______Total income 858 749 _______ _______Expenses- staff costs 191 170- other 79 74 _______ _______ 270 244 _______ _______Contribution before impairment losses 588 505Impairment losses 58 45 _______ _______Contribution 530 460 _______ _______ Average exchange rate - •/£ 1.463 1.474 _______ _______ 1 January 2005 2005 £bn £bn Total assets 35.9 28.7Loans and advances to customers - gross- mortgages 13.2 10.1- other 15.0 12.9Customer deposits 15.9 13.6Weighted risk assets 22.4 18.6 Spot exchange rate - •/£ 1.457 1.418 _______ _______ Total income increased by 15% to £858 million, with contribution also up 15% to£530 million, as Ulster Bank achieved another year of strong growth, withexcellent customer recruitment, robust lending volumes and very good growth indeposits. First Active continues to perform well and in line with ourintegration plan. It led the Republic of Ireland market with the introduction ofnew mortgage products, as well as launching new credit card and direct loanproducts. The number of personal and business customers increased by 68,000 in the year.Ulster Bank personal customer numbers rose by 9% in the Republic of Ireland,where our switcher mortgage product has helped us to gain market share. InNorthern Ireland, Ulster Bank significantly enhanced its personal currentaccount offering in the fourth quarter to provide free banking to all customers. Net interest income rose by 17% to £655 million. Average loans and advancesincreased by 33% to £25.0 billion and average customer deposits by 21% to £14.4billion. The continuing strong growth in lending, particularly in mortgages andbusiness loans, led to a decline in net interest margin. Non-interest income increased by £13 million or 7% to £203 million. Thisreflected increased volumes of customer transactions and good growth in incomefrom financial markets services. Expenses increased by 11% to £270 million, as a result of investment to supportthe growth of the business. This investment will continue into 2006. We havecontinued with our branch improvement programme, upgrading 50 branches in theRepublic of Ireland and 39 in Northern Ireland. Impairment losses increased by £13 million to £58 million, reflecting the growthin lending. THE ROYAL BANK OF SCOTLAND GROUP plc CITIZENS Pro forma Pro forma 2005 2004 2005 2004 £m £m $m $m Net interest income 2,122 1,619 3,861 2,966Non-interest income 1,142 659 2,079 1,208 _______ _______ _______ _______Total income 3,264 2,278 5,940 4,174 _______ _______ _______ _______Expenses- staff costs 819 591 1,490 1,083- other 739 501 1,344 918 _______ _______ _______ _______ 1,558 1,092 2,834 2,001 _______ _______ _______ _______Contribution before impairmentlosses 1,706 1,186 3,106 2,173Impairment losses 131 117 239 214 _______ _______ _______ _______Contribution 1,575 1,069 2,867 1,959 _______ _______ _______ _______ Average exchange rate - US$/£ 1.820 1.832 _______ _______ 1 January 2005 2005 $bn $bn Total assets 158.8 141.7Loans and advances to customers- gross 104.6 91.7Customer deposits 106.3 99.2Weighted risk assets 106.4 93.5 Spot exchange rate - US$/£ 1.721 1.935 _______ _______ Citizens performed well in 2005, delivering a strong underlying performance inchallenging market conditions both from the old Citizens franchise and fromCharter One. Total income, in US dollars, rose by 42% to $5,940 million andcontribution by 46% to $2,867 million, including a full year's contribution fromCharter One. Excluding Charter One and other acquisitions, income rose by 6% andcontribution by 10%, despite the impact of the flattening of the yield curve,which reduced net interest margin and the rate of growth in net interest income. We have grown our customer numbers in both personal and business segments, withCharter One increasing its small business and corporate customer base by 10%.Co-operation between Citizens and RBS Corporate Markets is yielding goodresults. Citizens' new international cash management service has already wonnearly 300 new accounts with existing RBS customers, bringing in more than $80million of new core deposits. Our cards businesses, which are only active in the prime and superprimesegments, have made good progress. Credit card balances increased by 19% to $2.5billion, as RBS National launched into a number of new channels such as CharterOne branches. RBS Lynk, our merchant acquiring business, increased its customerbase by 24%. The integration of Charter One progressed well and all phases of the ITconversion were completed in July 2005, five months ahead of schedule. Thisinvolved the conversion to Citizens' systems of over 750 branches and threemillion customer accounts spread over a wide geography. Despite the focus on theintegration process, Charter One achieved good growth in business volumes, withloans and advances up 18% over the course of the year and customers deposits up10%. Net interest income increased by 30% to $3,861 million. This reflected stronggrowth in both lending and deposits. Excluding acquisitions, average lendingincreased by 13% or $6.7 billion, with robust growth in secured consumerlending, and average customer deposits by 9% or $5.7 billion. However, as aconsequence of the flattening yield curve, net interest income excludingacquisitions was only 3% higher at $2,534 million. Non-interest income was up 72% to $2,079 million. Excluding acquisitions,non-interest income grew by 15% to $1,004 million, benefiting from higher feeincome, increased student loan and leasing activities, and investment gains. Expenses were up 42% to $2,834 million. Expense growth, excluding acquisitions,was contained to 5%. Impairment losses, including acquisitions, were up $25 million to $239 million.Credit quality overall remained stable. More than 90% of our personal sectorlending is secured, and as a result there was minimal impact from the change inUS bankruptcy laws in 2005. THE ROYAL BANK OF SCOTLAND GROUP plc RBS INSURANCE Pro forma 2005 2004 £m £m Earned premiums 5,641 5,561Reinsurers' share (246) (455) _______ _______Insurance premium income 5,395 5,106Net fees and commissions (449) (485)Other income 543 460 _______ _______Total income 5,489 5,081 _______ _______Expenses- staff costs 323 307- other 413 345 _______ _______ 736 652 _______ _______Gross claims 3,903 3,815Reinsurers' share (76) (267) _______ _______Net claims 3,827 3,548 _______ _______Contribution 926 881 _______ _______ 2005 2004In-force policies (thousands)- motor: UK 8,687 8,338- motor: Continental Europe 1,862 1,639- non-motor (including home, rescue, pet, HR24): UK 10,898 10,464 General insurance reserves - total (£m) 7,776 7,379 _______ _______ RBS Insurance produced a good performance in 2005, with total income increasingby 8% to £5,489 million and contribution by 5% to £926 million. The integrationof Churchill was completed in September 2005, ahead of plan, and Churchilldelivered greater transaction benefits than anticipated at the time of theacquisition. Following the integration of Churchill, all our direct businessesin the UK now operate on a common platform. RBS Insurance achieved 4% growth in UK motor policies in force. In achievingthis against a background of very strong competition in UK motor insurance, webenefited from the strength of our brands and the diversity of our distributionchannels. Growth came through our direct brands, through our partnershipbusiness, where we operate insurance schemes on behalf of third parties who inturn sell insurance products to their customers, and through NIG, ourintermediary business acquired as part of Churchill. Our businesses in Spain,Germany and Italy together delivered 14% growth in motor policies in force.Linea Directa, our joint venture with Bankinter, increased its customer base by17% and, with more than 1 million policies, is the largest direct motor insurerand sixth largest motor insurer in Spain. Total home insurance policies declined by 1%. Within this total, we continued toexpand through our direct brands but there was attrition of some partner-brandedbooks. In addition to expanding its intermediary business in motor and home insurance,NIG achieved 10% growth in commercial policies sold to SMEs. Expenses rose by 13%. Excluding the impact of a change in reinsurancearrangements, total income rose by 5% and expenses by 4%. Net insurance claimson the same basis were up by 5%, reflecting increased volumes, claims inflationin motor and an increase in home claims following severe storms in the UK inJanuary 2005. The UK combined operating ratio for 2005 was 93.6% (2004 - 93.3%). THE ROYAL BANK OF SCOTLAND GROUP plc MANUFACTURING Pro forma 2005 2004 £m £m Staff costs 740 753Other costs 2,003 1,799 _______ _______Total manufacturing costs 2,743 2,552 _______ _______ Analysis:Group Technology 945 852Group Purchasing and Property Operations 1,013 927Customer Support and other operations 785 773 _______ _______Total manufacturing costs 2,743 2,552 _______ _______ Manufacturing's costs increased by 7% to £2,743 million. Excluding softwareamortisation, costs rose by 4%. Costs relating to internal software development,which under UK GAAP were written off as incurred, are now under IFRS capitalisedand amortised. Group Technology costs increased by 11% to £945 million. Excluding softwareamortisation, costs were up 2%, with support for increased business volumesoffset by efficiency improvements. The Group Efficiency Programme wassubstantially completed during the year, with major implementations such as anew system for handling customer queries and a new customer account-openingplatform. The Churchill systems integration was completed in September 2005. Group Purchasing and Property Operations costs increased by 9% to £1,013million. We improved the efficiency of our property utilisation in 2005 whilecontinuing our programme of investment both in the branch networks and in ourmajor operational centres, including Birmingham, Manchester and our newheadquarters in Edinburgh. Customer Support and other operations costs rose by just 2%, despite a muchgreater increase in the business volumes supported. Cash withdrawals from ATMs,for example, rose by 13%, while we handled 10% more mortgage applications and 7%more personal loan volumes. These increases were absorbed by improved efficiencythrough the delivery of new systems and ways of working. THE ROYAL BANK OF SCOTLAND GROUP plc CENTRAL ITEMS Pro forma 2005 2004 £m £m Funding costs 810 615Departmental and corporate costs 658 395 _______ _______Total central items 1,468 1,010 _______ _______ Total central items increased by £458 million to £1,468 million. Funding costs at £810 million, were up £195 million largely because of the fullyear funding cost of the acquisition of Charter One in August 2004. The Group'sprimary objective is to hedge its economic risks. So as not to distortdivisional results, volatility attributable to derivatives in economic hedgesthat do not meet the criteria in IFRS for hedge accounting is transferred to theGroup's central treasury function. This resulted in a charge of £45 million, inaddition to a charge for £14 million for hedge ineffectiveness under IFRS. Central departmental costs and other corporate items at £658 million were £263million higher than 2004. This is principally due to higher pension costs andthe centralisation of certain functions, and includes ongoing expenditure onregulatory projects such as Basel II and Sarbanes-Oxley Section 404. THE ROYAL BANK OF SCOTLAND GROUP plc AVERAGE BALANCE SHEET 2005 Pro forma 2004 Average Average balance Interest Rate Balance Interest Rate £m £m % £m £m %AssetsTreasury and other eligible bills 3,223 140 4.34 894 35 3.91Loans and advances to banks 24,803 957 3.86 22,779 815 3.58Loans and advances to customers 317,585 18,717 5.89 259,088 14,736 5.69Debt securities 38,079 1,691 4.44 36,970 1,496 4.05 _______ ______ _______ ______Interest-earning assets- banking business 383,690 21,505 5.60 319,731 17,082 5.34 ______ ______Trading business 172,990 148,545Non-interest-earning assets 180,368 155,493 _______ _______Total assets 737,048 623,769 _______ _______LiabilitiesDeposits by banks 62,125 2,083 3.35 51,839 1,481 2.86Customer accounts 228,416 6,821 2.99 194,107 4,842 2.49Debt securities in issue 72,293 2,704 3.74 54,716 1,634 2.99Subordinated liabilities 26,590 1,276 4.80 24,123 1,065 4.41Internal funding of trading business (39,814) (1,164) 2.92 (36,075) (940) 2.61 _______ ______ _______ ______Interest-bearing liabilities- banking business 349,610 11,720 3.35 288,710 8,082 2.80 ______ ______Trading business 172,744 146,771Non-interest-bearing liabilities- demand deposits 28,665 26,359- other liabilities 153,081 134,523Shareholders' equity 32,948 27,406 _______ _______Total liabilities 737,048 623,769 _______ _______ Notes: 1. Interest receivable and interest payable on trading assets and liabilities are included in income from trading activities. 2. Interest-earning assets and interest-bearing liabilities exclude the Retail bancassurance long-term assets and liabilities attributable to policyholders, in view of their distinct nature. As a result, net interest income has been adjusted by £59 million (2004 - £47 million). 3. Changes in the fair value of financial instruments designated as at fair value through profit or loss are recorded in other operating income in the Consolidated Statement of Income. For the purposes of the average balance sheet interest income of £115 million (2004 - £49 million) and interest expense at £307 million (2004 - £99 million) have been recorded on these instruments and average balances adjusted accordingly. THE ROYAL BANK OF SCOTLAND GROUP plc AVERAGE INTEREST RATES, YIELDS, SPREADS AND MARGINS 2005 2004Average rate % % The Group's base rate 4.65 4.38 London inter-bank three month offered rates:- Sterling 4.76 4.64- Eurodollar 3.56 1.62- Euro 2.18 2.11 Pro forma 2005 2004Yields, spreads and margins of the banking business: % % Gross yield on interest-earning assets of banking 5.60 5.34businessCost of interest-bearing liabilities of banking (3.35) (2.80)business _______ _______Interest spread of banking business 2.25 2.54Benefit from interest-free funds 0.30 0.27 _______ _______Net interest margin of banking business 2.55 2.81 _______ _______ The net interest margin at 2.55% was down 26 basis points from 2.81% in 2004.Product mix changes accounted for 17 basis points of the decline, driven byorganic growth in lower margin mortgage lending and large corporate loans, andin rental assets as well as a change in deposit mix. The flattening of the USdollar yield curve accounted for 6 basis points of the reduction: the remainderwas due to price re-positioning of some of our products. THE ROYAL BANK OF SCOTLAND GROUP plc SUMMARY CONSOLIDATED BALANCE SHEETAT 31 DECEMBER 2005 31 December 1 January 31 December 2005 2005 2004 £m £m £mAssetsCash and balances at central banks 4,759 4,293 4,293Treasury bills and other eligible bills 5,538 6,109 6,110Loans and advances to banks 70,587 65,691 61,073Loans and advances to customers 417,226 381,162 347,251Debt securities 120,965 93,915 93,908Equity shares 9,301 5,231 4,723Intangible assets 19,932 19,242 19,242Property, plant and equipment 18,053 16,425 16,428Settlement balances 6,005 5,682 5,682Derivatives at fair value 95,663 89,905 17,800Prepayments, accrued income andother assets 8,798 8,855 11,612 _______ ______ _______Total assets 776,827 696,510 588,122 _______ _______ _______ Liabilities and equityDeposits by banks 110,407 106,026 99,883Customer accounts 342,867 315,046 283,315Debt securities in issue 90,420 66,245 63,999Settlement balances and short positions 43,988 33,339 32,990Derivatives at fair value 96,438 91,277 18,876Accruals, deferred income and otherliabilities 14,247 14,720 17,648Retirement benefit liabilities 3,735 2,940 2,940Deferred taxation liabilities 1,695 1,826 2,061Insurance liabilities 7,212 6,592 8,647Subordinated liabilities 28,274 27,526 20,366 _______ _______ _______Total liabilities 739,283 665,537 550,725Equity:Minority interests 2,109 951 3,492Shareholders' equity 35,435 30,022 33,905Total equity 37,544 30,973 37,397 _______ _______ _______Total liabilities and equity 776,827 696,510 588,122 _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc OVERVIEW OF SUMMARY CONSOLIDATED BALANCE SHEET To provide a more meaningful comparison, the commentary below compares thebalance sheet at 31 December 2005 with the opening balance sheet at 1 January2005, which includes the effect of applying IAS 32, IAS 39 and IFRS 4 from thatdate. Total assets of £776.8 billion at 31 December 2005 were up £80.3 billion, 12%,compared with 1 January 2005, reflecting business growth. Treasury bills and other eligible bills decreased by £0.6 billion, 9%, to £5.5billion, reflecting trading activity. Loans and advances to banks increased £4.9 billion, 7%, to £70.6 billion. Growthin reverse repurchase agreements and stock borrowing ("reverse repos") up £7.3billion, 21%, to £41.8 billion, were partially offset by a reduction in bankplacings, down £2.4 billion, 8% to £28.8 billion. Loans and advances to customers were up £36.1 billion, 9%, to £417.2 billion.Within this, reverse repos decreased by 24%, £15.7 billion to £48.9 billion.Excluding reverse repos, lending rose by £51.8 billion, 16% to £368.3 billionreflecting organic growth across all divisions. Debt securities increased by £27.1 billion, 29%, to £121.0 billion and Equityshares rose by £4.1 billion, 78%, to £9.3 billion, principally due to increasedholdings in Corporate Markets. Intangible assets increased by £0.7 billion, 4% to £19.9 billion largely due toexchange rate movements. Property, plant and equipment were up £1.6 billion, 10% to £18.1 billion,primarily reflecting growth in operating lease assets. Derivatives at fair value, assets and liabilities, have increased reflectinggrowth in trading volumes and the effects of interest and exchange rates. Deposits by banks rose by £4.4 billion, 4% to £110.4 billion to fund businessgrowth mainly through increased inter-bank deposits, up £4.3 billion, 7% to£62.5 billion. Repurchase agreements and stock lending ("repos") were broadlyflat at £47.9 billion. Customer accounts were up £27.8 billion, 9% at £342.9 billion. Within this,repos decreased £5.7 billion, 11% to £48.8 billion. Excluding repos, depositsrose by £33.5 billion, 13%, to £294.1 billion with good growth in all divisions. Debt securities in issue increased by £24.2 billion, 36%, to £90.4 billionprimarily to meet the Group's funding requirements. The increase in settlement balances and short positions, up £10.6 billion, 32%,to £44.0 billion, reflected growth in customer activity. Subordinated liabilities were up £0.7 billion, 3% to £28.3 billion. Thisreflected the issue of £1.2 billion dated loan capital and the effect ofexchange rate movements, £1.3 billion, which was partially offset by theredemption of £1.6 billion non-cumulative preference shares and dated loancapital. Equity minority interests increased by £1.2 billion to £2.1 billion reflectingthe co-investors interest in the Group's subsidiary that invested in Bank ofChina and the issuance of preferred securities. Shareholders' equity increased by £5.4 billion, 18% to £35.4 billion. The profitfor the year of £5.5 billion, issue of £1.6 billion non-cumulative fixed rateequity preference shares and £0.3 billion of ordinary shares in respect of scripdividends and the exercise of share options, were partly offset by the paymentof the 2004 final ordinary dividend, £1.3 billion, and the 2005 interim ordinarydividend, £0.6 billion and preference dividends, £0.1 billion. The fair value of the assets of the Group's post-retirement benefit schemes was£17.4 billion (2004 - £14.8 billion) and the present value of defined benefitobligations was £21.1 billion (2004 - £17.7 billion). The increase in netpension liability (after tax) to £2.7 billion from £2.1 billion is principallydue to movements in interest rates. The mortality assumptions used in thevaluation of liabilities were updated at the end of 2004 and have not beenchanged. THE ROYAL BANK OF SCOTLAND GROUP plc NOTES ON PRO FORMA RESULTS 1. Accounting policies The Group's provisional IFRS accounting policies and a description of the key differences between UK GAAP and IFRS accounting policies were included in the Group's IFRS Transition Report issued on 8 June 2005. Subsequently, the Group has adopted the Amendment to IAS 39 'The Fair Value Option' issued by the IASB in June 2005 with effect from 1 January 2005. This amendment allows financial assets and financial liabilities to be designated as at fair value through profit or loss but only if it (a) eliminates or significantly reduces a measurement or recognition inconsistency, or (b) is applied to a group of financial assets, financial liabilities or both that is managed and its performance evaluated on a fair value basis, or (c) relates to a financial asset or financial liability with an embedded derivative; unless it is clear that accounting for the embedded derivative separately from the host is prohibited by IAS 39. Implementation of the amendment did not have a material effect on shareholders' funds as at 1 January 2005. 2. Bases of preparation of pro forma results The pro forma income statement for the year ended 31 December 2004, the average balance sheet for the year ended 31 December 2004 and the loan impairment provisions table for the year ended 31 December 2004 have been prepared on the following bases: i) The requirements of IAS 32, IAS 39 (as amended by the revised fair value option) and IFRS 4 have been applied from 1 January 2004 except for the requirements relating to hedge accounting; no hedge ineffectiveness has been recognised in profit or loss. ii) Impairment provisions reflect the information and estimates on which previous GAAP provisions were established. iii) Classification of financial assets into held-to-maturity, held-for-trading, available-for-sale, loans and receivables or designated as at fair value through profit or loss and of financial liabilities into held-for-trading, designated as at fair value through profit or loss and amortised cost at 1 January 2004 is consistent with the approach adopted on 1 January 2005 for the statutory basis. 3. Loan impairment provisions Operating profit is stated after charging loan impairment losses of £1,703 million (2004 - £1,507 million). The balance sheet loan impairment provisions decreased in the year ended 31 December 2005 from £4,145 million to £3,887 million, and the movements thereon were: Pro forma 2005 2004 £m £m At 1 January 4,145 3,913 Currency translation and other 51 (96) adjustments Acquisitions - 290 Amounts written off (2,040) (1,469) Recoveries of amounts previously 172 144 written off Charge to income statement 1,703 1,507 Unwind of discount (144) (144) _______ _______ At 31 December 3,887 4,145 _______ _______ The provision at 31 December 2005 includes provision against loans and advances to banks of £3 million (1 January 2005 - £5 million; 31 December 2004 - £6 million). 4. Taxation The charge for taxation is based on a UK corporation tax rate of 30% and comprises: Pro forma 2005 2004 £m £m Tax on profit before intangibles amortisation and integration costs 2,486 2,025 Tax relief on intangibles amortisation, integration costs and net gain on sale of strategic investments and subsidiaries (108) (169) _______ _______ 2,378 1,856 _______ _______ 5. Earnings per share Earnings per share have been calculated based on the following: Pro forma 2005 2004 £m £m Earnings Profit attributable to ordinary shareholders 5,392 4,620 _______ _______ Number of shares - millions Weighted average number of ordinary shares In issue during the year 3,183 3,085 _______ _______ Basic earnings per share 169.4p 149.8p Intangibles amortisation 2.0p 1.2p Integration costs 9.9p 11.6p Net gain on sale of strategic investments and subsidiaries (5.4p) - _______ _______ Adjusted earnings per share 175.9p 162.6p _______ _______ 6. Analysis of repurchase agreements 1 January 2005 2005 £m £m Reverse repurchase agreements and stock borrowing Loans and advances to banks 41,804 34,475 Loans and advances to customers 48,887 64,599 _______ _______ Repurchase agreements and stock lending Deposits by banks 47,905 47,841 Customer accounts 48,754 54,485 _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc ANALYSIS OF INCOME, EXPENSES AND IMPAIRMENT LOSSES Pro forma 2005 2004 £m £mNon-interest income Dividend income 108 79 _______ _______ Fees and commissions receivable 6,750 6,071Fees and commissions payable- banking (1,378) (1,366)- insurance related (463) (554) _______ _______Net fees and commissions 4,909 4,151 _______ _______ Foreign exchange 683 615Securities 1,062 821Interest rate derivatives 598 520 _______ _______Income from trading activities 2,343 1,956 _______ _______ Income from rental assets 1,535 1,341Bancassurance income 307 219Other income 670 243 _______ _______Other operating income 2,512 1,803 _______ _______ Non-interest income (excluding insurance premiums) 9,872 7,989 _______ _______Insurance net premium income 5,779 5,523 _______ _______ Total non-interest income 15,651 13,512 ______ _______ Staff costs- wages, salaries and other staff costs 4,985 4,404- social security costs 353 294- pension costs 506 433Premises and equipment 1,274 1,143Other 2,592 2,221 _______ _______Administrative expenses 9,710 8,495 _______ _______ General insurance 3,815 3,534Bancassurance 498 412 _______ _______Insurance net claims 4,313 3,946 _______ _______ Loan impairment losses 1,703 1,507Impairment losses against available-for-sale 4 83securities _______ _______Impairment losses 1,707 1,590 _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc REGULATORY RATIOS The comparative data for 2004 regulatory ratios in the tables below are aspreviously published under UK GAAP. 31 December 1 January 31 DecemberCapital base (£m) 2005 2005 2004Ordinary shareholders' funds andminority interests less intangibles 18,196 13,248 14,330Preference shares and tax deductiblesecurities 10,022 8,364 8,364 _______ ________ _______Tier 1 capital 28,218 21,612 22,694Tier 2 capital 22,437 22,763 20,229 _______ ________ _______ 50,655 44,375 42,923Less: investments in insurance companies,associated undertakings and othersupervisory deductions (7,282) (6,696) (5,165) _______ _______ _______ 43,373 37,679 37,758 _______ _______ _______ Weighted risk assets (£m)Banking book- on-balance sheet 303,300 262,800 261,800- off-balance sheet 51,500 44,900 44,900Trading book 16,200 17,100 17,100 _______ ________ _______ 371,000 324,800 323,800 _______ ________ _______Risk asset ratio- tier 1 7.6% 6.7% 7.0%- total 11.7% 11.6% 11.7% _______ _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc ASSET QUALITY Analysis of loans and advances to customers The following table analyses loans and advances to customers (includingreverse repurchase agreements and stock borrowing) by industry. 1 January 2005 2005 £m £m Central and local government 3,340 3,599Finance 27,091 30,189Individuals - home 65,286 57,633Individuals - other 26,323 26,713Other commercial and industrial comprising:- Manufacturing 11,615 9,768- Construction 7,274 6,624- Service industries and business activities 40,687 37,182- Agriculture, forestry and fishing 2,645 2,623- Property 32,899 27,192Finance leases and instalment credit 13,909 13,111Interest accruals 1,250 1,107 _______ _______ 232,319 215,741Overseas residents 52,234 48,973 _______ _______Total UK offices 284,553 264,714 _______ _______ OverseasUS 90,606 84,654Rest of the World 45,951 35,934 _______ _______Total Overseas offices 136,557 120,588 _______ _______ Loans and advances to customers - gross 421,110 385,302Loan impairment losses (3,884) (4,140) _______ _______Total loans and advances to customers 417,226 381,162 _______ _______ Reverse repurchase agreements included in theanalysis above: Central and local government 1,011 1,570Finance 18,604 26,082 _______ _______ 19,615 27,652Overseas residents 14,237 15,560 _______ _______Total UK offices 33,852 43,212US 14,994 20,979Rest of the World 41 408 _______ _______Total 48,887 64,599 _______ _______ Loans and advances to customers excluding reverserepurchase agreements - net 368,339 316,563 _______ _______ Risk elements in lendingThe Group's loan control and review procedures do not include the classificationof loans as non-accrual, accruing past due, restructured and potential problemloans, as defined by the Securities and Exchange Commission ('SEC') in the US.The following table shows the estimated amount of loans which would be reportedusing the SEC's classifications. The figures are stated before deducting thevalue of security held or related provisions. IAS 39 requires interest to berecognised on a financial asset (or a group of financial assets) afterimpairment at the rate of interest used to discount recoveries when measuringthe impairment loss. Thus, interest on impaired financial assets is credited toprofit or loss as the discount on expected recoveries unwinds. Despite this,such assets are not considered performing. All loans that have an impairmentprovision are classified as non-accrual. This is a change from past practicewhere certain loans with provision were classified as past due 90 days orpotential problem loans (and interest accrued on them). 1 January 2005 2005 £m £mLoans accounted for on a non-accrual basis (2):- Domestic 4,977 4,598- Foreign 949 1,238 _______ _______ 5,926 5,836 _______ _______Accruing loans which are contractually overdue90 days or more as to principal or interest (3):- Domestic 2 6- Foreign 7 46 _______ _______ 9 52 _______ _______Loans not included above which are 'troubled debtrestructurings' as defined by the SEC:- Domestic 2 -- Foreign - - _______ _______ 2 - _______ _______Total risk elements in lending 5,937 5,888 _______ _______Potential problem loans (4)- Domestic 14 11- Foreign 5 - _______ _______ 19 11 _______ _______ Closing provisions for impairment as a % oftotal risk elements in lending and potential problem 65% 70%loans _______ _______Risk elements in lending as a % of lending tocustomers excluding reverse repos 1.60% 1.84% _______ _______ 1) For the analysis above, 'Domestic' consists of the United Kingdom domestic transactions of the Group. 'Foreign' comprises the Group's transactions conducted through offices outside the UK and through those offices in the UK specifically organised to service international banking transactions. 2) All loans against which an impairment provision is held are reported in the non-accrual category. 3) Loans where an impairment event has taken place but no impairment recognised. This category is used for over collateralised non-revolving credit facilities. 4) Loans for which an impairment event has occurred but no impairment provision is necessary. This category is used for over-collateralised advances and revolving credit facilities where identification as 90 days overdue is not feasible. THE ROYAL BANK OF SCOTLAND GROUP plc MARKET RISK The Group manages the market risk in its trading and treasury portfolios throughvalue-at-risk (VaR) limits as well as stress testing, position and sensitivitylimits. VaR is a technique that produces estimates of the potential negativechange in the market value of a portfolio over a specified time horizon at agiven confidence level. The table below sets out the trading and treasury VaRfor the Group, which assumes a 95% confidence level and a one-day time horizon. Average Period end Maximum Minimum £m £m £m £mTrading VaR31 December 2005 13.0 12.8 16.5 9.9 _______ _______ _______ _______31 December 2004 10.6 10.9 16.0 6.3 _______ _______ _______ _______ Treasury VaR31 December 2005 4.0 3.5 5.8 2.8 _______ _______ _______ _______31 December 2004 7.3 5.7 9.3 5.7 _______ _______ _______ _______ The Group's VaR should be interpreted in light of the limitations of themethodologies used. These limitations include: - Historical data may not provide the best estimate of the joint distribution of risk factor changes in the future and may fail to capture the risk of possible extreme adverse market movements which have not occurred in the historical window used in the calculations. - VaR using a one-day time horizon does not fully capture the market risk of positions that cannot be liquidated or hedged within one day. - VaR using a 95% confidence level does not reflect the extent of potential losses beyond that percentile. - The Group largely computes the VaR of the trading portfolios at the close of business and positions may change substantially during the course of the trading day. Controls are in place to limit the Group's intra-day exposure such as the calculation of VaR for selected portfolios. These limitations and the nature of the VaR measure mean that the Groupcannot guarantee that losses will not exceed the VaR amounts indicatednor that losses in excess of the VaR amounts will not occur morefrequently than once in 20 business days. THE ROYAL BANK OF SCOTLAND GROUP plc STATUTORY RESULTS The condensed consolidated income statement on page 47 and the condensedconsolidated balance sheet on page 50 have been prepared on a statutory basis.The comparative figures for the year ended 31 December 2004 reflect allapplicable IFRS except for those relating to financial instruments and insurancecontracts (IAS 32, IAS 39 and IFRS 4), which, as permitted by IFRS 1, have beenapplied from 1 January 2005. As these standards have a significant effect on theGroup, as described on page 45, the results for the two periods are not directlycomparable. A detailed reconciliation of the consolidated income statement for the yearended 31 December 2004 on the statutory and pro forma basis is shown on page 46. THE ROYAL BANK OF SCOTLAND GROUP plc RECONCILIATION OF STATUTORY AND PRO FORMA INCOME STATEMENTFOR THE YEAR ENDED 31 DECEMBER 2004 The Group has adopted IAS 32, IAS 39 and IFRS 4 with effect from 1 January 2005.These standards have a significant effect on the Group and the key aspects arediscussed below. Hedging - IAS 39 contains detailed criteria that must be met for derivatives tobe accounted for as hedges and limits the circumstances in which hedgeaccounting is available. Hedge accounting is permitted for three types of hedgerelationship: fair value hedge - the hedge of changes in the fair value of arecognised asset or liability or firm commitment; cash flow hedge - the hedge ofvariability in cash flows from a recognised asset or liability or a forecastedtransaction; and the hedge of a net investment in a foreign entity. The Grouphas designated derivatives in both fair value and cash flow hedges. The Group,however, has not amended its overall approach to asset and liability managementand its other hedging activities in the light of IFRS. It continues to usederivatives to hedge risk positions if economically beneficial even where hedgeaccounting conditions are not met. As IAS 39 requires all derivatives to bemeasured at fair value, such 'economic hedges' introduce volatility into theGroup's results. Even where transactions qualify for hedge accounting, IAS 39will give greater volatility than UK GAAP - in income from hedge ineffectivenessand in shareholders' funds reflecting changes in the fair value of derivativesin cash flow hedges taken to equity. Loan impairment - the significant change, on implementation of IAS 39, in theway loan losses are measured is the explicit requirement to discount expectedrecoveries. As a result provisions are higher initially but the differencebetween the discounted and undiscounted amounts emerges as interest income overthe recovery period. The impact on the consolidated income statement for theyear ended 31 December 2004 was to increase net interest income by £90 millionand increase impairment provisions by £127 million. Effective interest - under the Group's previous accounting policy, loanorigination fees were recognised when received unless charged in lieu ofinterest. Interest income and expense were recognised on an accruals basis. IAS39 requires the amortised cost of a financial instrument to be calculated usingthe effective interest method. The effective interest rate is the rate thatdiscounts estimated future cash flows over an instrument's expected life to itsnet carrying value. It takes into account all fees and points paid that are anintegral part of the yield, transaction costs and all other premiums anddiscounts. This GAAP difference results in certain lending fees being deferredover the life of the financial asset and changes the way interest is recognisedto a constant yield basis. The impact on the consolidated income statement forthe year ended 31 December 2004 was to increase net interest income by £208million, reduce fees by £349 million and increase operating expenses by £37million. Capital instruments - IAS 32 does not contain the UK GAAP concept of 'non-equityshares'. Instruments that have the characteristics of debt must be classified asliabilities. As a result, most of the Group's preference shares and non-equityminority interests have been reclassified as liabilities on implementation ofIAS 32. The impact on the consolidated income statement for the year ended 31December 2004 was to reduce profit before tax by £402 million. The overall effect of IAS 32, IAS 39 and IFRS 4 for the year ended 31 December2004 was to reduce the statutory profit before tax by £741 million, 10%, to£6,543 million on a pro forma basis. THE ROYAL BANK OF SCOTLAND GROUP plcRECONCILIATION OF STATUTORY AND PRO FORMA INCOME STATEMENTFOR THE YEAR ENDED 31 DECEMBER 2004 Total Classific Provision pro -ation/ -ing/ De Fair -forma Debt measure impair -recog Insurance value adjust Pro Statutory* equity -ment -ment -nition contracts option Other -ments forma £m £m £m £m £m £m £m £m £m £m Net interest income 9,071 (402) 30 90 2 4 50 158 (68) 9,003 ___________________________________________________________________________________________Fees and commissionsreceivable 6,473 - 3 - (54) - - (351) (402) 6,071Fees and commissionspayable (1,926) - - - (2) - - 11 9 (1,917)Income from tradingactivities 1,988 - (32) - - - - - (32) 1,956Other operating income 2,138 - (82) - (39) (138) (50) 50 (259) 1,879Insurance net premium income 5,647 - - - - (124) - - (124) 5,523 ___________________________________________________________________________________________Non-interest income 14,320 - (111) - (95) (262) (50) (290) (808) 13,512 ___________________________________________________________________________________________Total operating income 23,391 (402) (81) 90 (93) (258) - (132) (876) 22,515 ___________________________________________________________________________________________Administration expenses- staff costs 5,105 - - - - (3) - 29 26 5,131Other operating expenses 4,692 - - - - 37 - 11 48 4,740 ___________________________________________________________________________________________ Operating expenses 9,797 - - - - 34 - 40 74 9,871 ___________________________________________________________________________________________Profit before otheroperating charges 13,594 (402) (81) 90 (93) (292) - (172) (950) 12,644Insurance net claims 4,260 - - - - (313) - (1) (314) 3,946Impairment losses:- loans 1,402 - (22) 127 - - - - 105 1,507- available-for-sale financial assets 83 - - - - - - - - 83 ___________________________________________________________________________________________Operating profit beforeamortisation ofintangibles andintegration costs 7,849 (402) (59) (37) (93) 21 - (171) (741) 7,108Amortisation ofintangibles 45 - - - - - - - - 45Integration costs 520 - - - - - - - - 520 ___________________________________________________________________________________________Profit before tax 7,284 (402) (59) (37) (93) 21 - (171) (741) 6,543Taxation 1,995 (37) (18) (12) (28) 7 - (51) (139) 1,856 ___________________________________________________________________________________________Profit after tax 5,289 (365) (41) (25) (65) 14 - (120) (602) 4,687 ___________________________________________________________________________________________ *Amortisation of intangibles and integration costs are shown separately. In the statutory income statement these items are included in operating expenses. THE ROYAL BANK OF SCOTLAND GROUP plc CONDENSED CONSOLIDATED INCOME STATEMENTFOR THE YEAR ENDED 31 DECEMBER 2005 - STATUTORY RESULTS In the income statement below, the comparative figures for 2004 have beenrestated for the implementation of all applicable IFRS, except for IAS 32, IAS39 and IFRS 4, which have been applied from 1 January 2005. Net gain on sale ofstrategic investments and subsidiaries, amortisation of purchased intangibleassets and integration costs are included in other non-interest income andoperating expenses as appropriate. 2005 2004 £m £mInterest receivable 21,331 16,632Interest payable 11,413 7,561 _______ _______Net interest income 9,918 9,071 _______ _______Fees and commissions receivable 6,750 6,473Fees and commissions payable (1,841) (1,926)Other non - interest income (excluding insurance premium 5,296 4,126income)Insurance premium income 6,076 6,146Reinsurers' share (297) (499) _______ _______Non-interest income 15,984 14,320 _______ _______Total income 25,902 23,391Operating expenses* 11,946 10,362 _______ _______Profit before other operating charges 13,956 13,029Insurance claims 4,413 4,565Reinsurers' share (100) (305) _______ _______Operating profit before impairment losses 9,643 8,769Impairment losses 1,707 1,485 _______ _______Operating profit before tax 7,936 7,284Tax on operating profit 2,378 1,995 _______ _______Profit for the period 5,558 5,289Minority interests 57 177Preference dividends 109 256 _______ _______Profit attributable to ordinary shareholders 5,392 4,856 _______ _______ Basic earnings per ordinary share (Note 5) 169.4p 157.4p _______ _______ Diluted earnings per ordinary share (Note 5) 168.3p 155.9p _______ _______ * Operating expenses include: £m £mIntegration costs:Administrative expenses 318 267Depreciation and amortisation 140 253 _______ _______ 458 520Amortisation of purchased intangible assets 97 45 _______ _______ 555 565 _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc REVIEW OF CONDENSED CONSOLIDATED INCOME STATEMENT - STATUTORY RESULTS The results for 2005 are based on all IFRS extant at 31 December 2005. Thecomparative figures for 2004 reflect all applicable IFRS except for thoserelating to financial instruments and insurance contracts (IAS 32, IAS 39 andIFRS 4), which, as permitted by IFRS 1, have been applied from 1 January 2005.The results for 2005 and 2004 are therefore not directly comparable. The following commentary compares the results for 2005 with the results for 2004on a statutory basis. ProfitProfit before tax, intangibles amortisation, integration costs and net gain onsale of strategic investments and subsidiaries increased by 5% or £402 million,from £7,849 million to £8,251 million. Profit before tax was up 9%, from £7,284million to £7,936 million. The implementation of IAS 32, IAS 39 and IFRS 4affected the timing of recognition of income and costs, classification of debtand equity, impairment provisions and accounting for insurance contracts in2005. The effect of implementing the requirements of these standards in 2004would have been to reduce profit before tax by £741 million for the year ended31 December 2004 (see page 46 for a reconciliation and page 9 for a discussionon a pro forma basis). Total incomeTotal income was up 11% or £2,511 million to £25,902 million. This reflectedgrowth in all divisions particularly Corporate Markets, Citizens and UlsterBank. The effect of implementing the requirements of IAS 32, IAS 39 and IFRS 4in 2004 would have been to reduce total income by £876 million for the yearended 31 December 2004 (see page 46 for a reconciliation and page 9 for adiscussion on a pro forma basis). Net interest income increased by 9% to £9,918 million. Average loans andadvances to customers and average customer deposits grew by 24% and 17%respectively. The effect of implementing the requirements of IAS 32, IAS 39 andIFRS 4 in 2004 would have been to reduce net interest income by £68 million forthe year ended 31 December 2004 (see page 46 for a reconciliation and page 9 fora discussion on a pro forma basis). Interest income is recognised on a constantyield basis under IFRS; under UK GAAP interest was recognised on an accrualbasis. Non-interest income increased by 12% to £15,984 million with good growth inbanking fee income, financial markets income and insurance premium income.Non-interest income represents 62% of total income. The effect of implementingthe requirements of IAS 39 and IFRS 4 in 2004 would have been to reducenon-interest income by £808 million for the year ended 31 December 2004 (seepage 46 for a reconciliation and page 9 for a discussion on a pro forma basis). Operating expensesOperating expenses, excluding intangibles amortisation, integration costs andloss on sale of strategic investments and subsidiaries, rose by 15% to £11,298million. The effect of implementing the requirements of IAS 39 and IFRS 4 in2004 would have been to increase operating expenses by £74 million for the yearended 31 December 2004 (see page 46 for a reconciliation and page 9 for adiscussion on a pro forma basis). IntegrationIntegration costs were £458 million compared with £520 million in 2004. Includedin both periods are software amortisation under IFRS relating to the acquisitionof NatWest. The balance principally relates to the integration of Churchill,First Active and Citizens' acquisitions, including Charter One which wasacquired in August 2004. Cost:income ratioThe Group's cost:income ratio in 2005 was 42.4%, reflecting the impact on incomein 2005 of IAS 32, IAS 39 and IFRS 4 (see page 46 for a reconciliation and page9 for a discussion on a pro forma basis). Net insurance claimsBancassurance and general insurance claims, after reinsurance which under IFRS,include maturities and surrenders, increased by 1% to £4,313 million. Theincrease reflects volume growth and maturities of our guaranteed capital bonds.The effect of implementing the requirements of IFRS 4 in 2004 would have been toreduce net claims by £314 million for the year ended 31 December 2004 (see page46 for a reconciliation and page 9 for a discussion on a pro forma basis). Impairment lossesImpairment losses were £1,707 million compared with £1,485 million in 2004.Overall credit quality remained strong in 2005, with improvements in CorporateMarkets partly offsetting higher impairment losses in Retail Markets. The effectof implementing the requirements of IAS 39 in 2004 would have been to increaseloan impairment losses by £105 million for the year ended 31 December 2004 (seepage 46 for a reconciliation and page 9 for a discussion on a pro forma basis). EarningsBasic earnings per ordinary share increased by 8% from 157.4p to 169.4p.Earnings per ordinary share, adjusted for intangibles amortisation, integrationcosts and net gain on sale of strategic investments and subsidiaries, increasedby 3%, from 170.2p to 175.9p. The effect of implementing the requirements of IAS32, IAS 39 and IFRS 4 in 2004 reduced both basic and adjusted earnings per shareby 7.6p, 5%. THE ROYAL BANK OF SCOTLAND GROUP plc CONDENSED CONSOLIDATED BALANCE SHEETAT 31 DECEMBER 2005 - STATUTORY RESULTS In the consolidated balance sheet below, the comparative figures for 2004 havebeen restated for the implementation of all applicable IFRS, except for IAS 32,IAS 39 and IFRS 4, which have been applied from 1 January 2005. 2005 2004 £m £mAssetsCash and balances at central banks 4,759 4,293Treasury bills and other eligible bills 5,538 6,110Loans and advances to banks 70,587 61,073Loans and advances to customers 417,226 347,251Debt securities 120,965 93,908Equity shares 9,301 4,723Intangible assets 19,932 19,242Property, plant and equipment 18,053 16,428Settlement balances 6,005 5,682Derivatives at fair value 95,663 17,800Prepayments, accrued income and other assets 8,798 11,612 _______ _______Total assets 776,827 588,122 _______ _______ Liabilities and equityDeposits by banks 110,407 99,883Customer accounts 342,867 283,315Debt securities in issue 90,420 63,999Settlement balances and short positions 43,988 32,990Derivatives at fair value 96,438 18,876Accruals, deferred income and other liabilities 14,247 17,648Retirement benefit liabilities 3,735 2,940Deferred taxation liabilities 1,695 2,061Insurance liabilities 7,212 8,647Subordinated liabilities 28,274 20,366 _______ _______Total liabilities 739,283 550,725Equity:Minority interests 2,109 3,492Shareholders' equity 35,435 33,905Total equity 37,544 37,397 _______ _______Total liabilities and equity 776,827 588,122 _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc OVERVIEW OF CONDENSED CONSOLIDATED BALANCE SHEET - STATUTORY RESULTS Total assets of £776.8 billion at 31 December 2005 were up £188.7 billion, 32%,compared with 31 December 2004, with £108.4 billion of this increase arisingfrom the implementation of IAS 32, IAS 39 and IFRS 4 on 1 January 2005, and thebalance reflecting business growth. Treasury bills and other eligible bills decreased by £0.6 billion, 9%, to £5.5billion, reflecting trading activity. Loans and advances to banks rose £9.5 billion, 16%, to £70.6 billion. Excludingthe effects of implementing IAS 32 and IAS 39, they increased £4.9 billion, 7%,with growth in reverse repurchase agreements and stock borrowing ("reverserepos"), increasing £7.3 billion, 21%, to £41.8 billion, partially offset by adecrease in bank placings, down £2.4 billion, 8% to £28.8 billion. Loans and advances to customers were up £70.0 billion, 20%, at £417.2 billion ofwhich £33.9 billion resulted from the implementation of IAS 32 and IAS 39,mainly as a result of the grossing up of previously netted customer balances.Excluding this and a decrease in reverse repos, down 24%, £15.7 billion to £48.9billion, customer lending was up £51.8 billion, 16%, reflecting organic growthacross all divisions. Debt securities increased by £27.1 billion, 29%, to £121.0 billion, principallydue to increased holdings in Financial Markets. Equity shares rose £4.6 billion, 97%, to £9.3 billion. Excluding the effects ofIAS 39, they were up £4.1 billion, 78%, mainly due to increased activity inFinancial Markets. Intangible assets increased by £0.7 billion, 4% to £19.9 billion largely due toexchange rate movements. Property, plant and equipment were up £1.6 billion, 10% to £18.1 billion,principally as a result of growth in operating lease assets. Derivatives at fair value were higher by £77.9 billion at £95.7 billion,including £72.1 billion resulting from the implementation of IAS 32 and IAS 39,with £71.5 billion arising from the grossing up of previously netted balances.Excluding this, derivatives were up £5.8 billion, 6%, primarily reflectinghigher trading volumes and movements in interest and exchange rates. Prepayments, accrued income and other assets decreased by £2.8 billion, 24% to£8.8 billion, mainly due to the implementation of IAS 32 and IAS 39. Deposits by banks increased by £10.5 billion, 11% to £110.4 billion, of which£6.1 billion arose from the implementation of IAS 32 and IAS 39. The remaining£4.4 billion was raised to fund business growth mainly due to higher inter-bankdeposits, up £4.3 billion, 7% to £62.5 billion. Repurchase agreements and stocklending (''repos'') were largely flat at £47.9 billion. Customer accounts were up £59.6 billion, 21% at £342.9 billion with £31.7billion arising from the implementation of IAS 32 and IAS 39, largely reflectingthe grossing up of previously netted deposits. Excluding this and repos, whichdecreased £5.7 billion, 11% to £48.8 billion, deposits rose by £33.5 billion,13%, to £294.1 billion with good growth in all divisions. Debt securities in issue increased by £26.4 billion, 41%, to £90.4 billion, with£2.2 billion resulting from the implementation of IAS 39, and £24.2 billionraised primarily to meet the Group's funding requirements. The increase in settlement balances and short positions, up £11.0 billion, 33%,largely reflected growth in customer activity. Derivatives at fair value were up £77.6 billion to £96.4 billion, including£72.4 billion resulting from the implementation of IAS 32 and IAS 39, with £71.5billion arising from the grossing up of previously netted balances. Excludingthis, derivatives were up £5.2 billion, 6% primarily reflecting higher tradingvolumes and movements in interest and exchange rates. Accruals, deferred income and other liabilities decreased by £3.4 billion, 19%to £14.2 billion, largely due to the implementation of IAS 32 and IAS 39. Subordinated liabilities were up £7.9 billion, 39% to £28.3 billion, including£7.2 billion due to the reclassification as debt of the majority of the Group'sexisting preference share capital and non-equity minority interests followingthe implementation of IAS 32 and IAS 39. The balance, £0.7 billion, reflectedthe issue of £1.2 billion dated loan capital and exchange rate movements of £1.3billion which were partially offset by the redemption of £1.6 billionnon-cumulative preference shares and dated loan capital. Minority interests decreased £1.4 billion, 40% to £2.1 billion, with £2.6billion resulting from the implementation of IAS 32 and IAS 39. Excluding this,they increased by £1.2 billion to £2.1 billion principally due to theco-investors interest in the Group's subsidiary that invested in Bank of China and the issuance of preferred securities. Shareholders' equity increased by £1.5 billion, 5%, to £35.4 billion. Theimplementation of IAS 32 and IAS 39 reduced shareholders' equity by £3.9billion, largely as a result of the reclassification as debt of the majority ofthe Group's preference share capital, £3.3 billion. Excluding this,shareholders' equity was up by £5.4 billion, 18%. The profit for the period of£5.5 billion, issue of £1.6 billion non-cumulative equity preference shares and£0.3 billion of ordinary shares in respect of scrip dividends and the exerciseof share options, were partly offset by the payment of the 2004 final ordinarydividend, £1.3 billion, and the 2005 interim ordinary dividend, £0.6 billion,preference dividends of £0.1 billion and £0.6 billion actuarial losses, net oftax, recognised in post-retirement benefit schemes. THE ROYAL BANK OF SCOTLAND GROUP plc CONDENSED STATEMENT OF RECOGNISED INCOME AND EXPENSEFOR THE YEAR ENDED 31 DECEMBER 2005 - STATUTORY RESULTS 2005 2004 £m £m Net movement in available-for-sale reserve (547) -Net movement in cash flow hedging reserve (67) -Exchange differences on translation of foreign operations 842 (606)Actuarial losses on defined benefit plans (799) (1,601) _______ _______Expense before tax on items recognised direct in equity (571) (2,207)Tax on items recognised direct in equity 478 465 _______ _______Net expense recognised direct in equity (93) (1,742)Profit for the year 5,558 5,289 _______ _______Total recognised income and expense for the year 5,465 3,547 _______ _______ Attributable to:Equity holders of the parent 5,355 3,558Minority interests 110 (11) _______ _______ 5,465 3,547 _______ _______Effect of changes in accounting policies on theimplementation of IFRSEquity holders of the parent (1,843) 1,243Minority interests (2,878) (321) _______ _______ (4,721) 922 _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc CONDENSED CONSOLIDATED CASH FLOW STATEMENTFOR THE YEAR ENDED 31 DECEMBER 2005 - STATUTORY RESULTS 2005 2004 £m £mOperating activitiesProfit before tax 7,936 7,284 Adjustments for:Depreciation and amortisation 1,825 1,674Interest on subordinated liabilities 1,271 681Charge for defined benefit pension schemes 462 397Cash contribution to defined benefit pension schemes (452) (1,146)Other non-cash items 338 (767) _______ _______Net cash inflow from trading activities 11,380 8,123Changes in operating assets and liabilities (519) (4,264) _______ _______Net cash flows from operating activities before tax 10,861 3,859Income taxes paid (1,911) (1,366) _______ _______Net cash flow from operating activities 8,950 2,493 _______ _______ Investing activitiesSale and maturity of securities 39,472 43,022Purchase of securities (39,196) (41,790)Sale of property, plant and equipment 2,220 1,921Purchase of property, plant and equipment (4,812) (4,583)Net investment in business interests and intangible (296) (7,968)assets _______ _______Net cash flows from investing activities (2,612) (9,398) _______ _______ Financing activitiesIssue of ordinary shares 163 2,845Issue of equity preference shares 1,649 1,358Issue of subordinated liabilities 1,234 4,624Net proceeds of equity minority interests issued 1,143 1,258Repayments of subordinated liabilities (1,553) (718)Dividends paid (2,007) (1,635)Interest on subordinated liabilities (1,332) (613) _______ _______Net cash flows from financing activities (703) 7,119 _______ _______ Effects of exchange rate changes on cash and cashequivalents (3,107) 1,686 _______ _______ Net increase in cash and cash equivalents 2,528 1,900Net cash and cash equivalents 1 January 50,021 48,121 _______ _______Cash and cash equivalents 31 December 52,549 50,021 _______ _______ Cash and cash equivalents comprises cash on hand and demand deposits with bankstogether with short-term highly liquid investments that are readily convertibleto known amounts of cash and subject to insignificant risk of changes in value. THE ROYAL BANK OF SCOTLAND GROUP plc NOTES ON STATUTORY RESULTS 1. Adoption of International Financial Reporting Standards ("IFRS") The Group prepared its 2004 consolidated financial statements in accordance with accounting standards issued by the UK Accounting Standards Board, the pronouncements of the Urgent Issues Task Force, relevant Statements of Recommended Accounting Practice and in compliance with the Companies Act 1985. The Group will henceforth prepare its consolidated financial statements in accordance with International Financial Reporting Standards adopted by the International Accounting Standards Board ("IASB"), and interpretations issued by the International Financial Reporting Interpretations Committee of the IASB (together "IFRS"). The standards, adopted for the first time for the purpose of preparing consolidated financial statements for the year ending 31 December 2005, are those issued by the IASB and endorsed by the EU as at 31 December 2005. The EU has not endorsed IAS 39 as issued by the IASB. It has relaxed some of the hedging requirements. The Group has not taken advantage of this relaxation. Reconciliations of equity as at 1 January 2004, 30 June 2004 and 31 December 2004 and of profit for the first half of 2004 and full year 2004 under previous GAAP to IFRS were included in the Group's IFRS Transition Report issued on 8 June 2005 and are not repeated in this announcement. 2. Basis of preparation The statutory results have been prepared in accordance with IFRS. 3. Accounting policies The Group's provisional IFRS accounting policies and a description of the key differences between UK GAAP and IFRS accounting policies were included in the Group's IFRS Transition Report issued on 8 June 2005. Subsequently, the Group has adopted the Amendment to IAS 39 'The Fair Value Option' issued by the IASB in June 2005 with effect from 1 January 2005. This amendment allows financial assets and financial liabilities to be designated as at fair value through profit or loss but only if it (a) eliminates or significantly reduces a measurement or recognition inconsistency, or (b) is applied to a group of financial assets, financial liabilities or both that is managed and its performance evaluated on a fair value basis, or (c) relates to a financial asset or financial liability with an embedded derivative; unless it is clear that accounting for the embedded derivative separately from the host is prohibited by IAS 39. Implementation of the amended fair value option did not have a material effect on shareholders' funds as at 1 January 2005. 4. Taxation The charge for taxation is based on a UK corporation tax rate of 30% and comprises: Statutory 2005 2004 £m £m Tax on profit before intangibles amortisation and 2,486 2,164 integration costs Tax relief on intangibles amortisation, integration (108) (169) costs and net gain on sale of strategic investments and subsidiaries _______ _______ 2,378* 1,995* _______ _______ *including overseas tax of 946 725 _______ _______ It differs from the tax charge computed by applying the standard UK corporation tax rate of 30% as follows: Statutory 2005 2004 £m £m Profit before tax 7,936 7,284 _______ _______ Expected tax charge 2,381 2,185 Non-deductible items 309 110 Non-taxable items (166) (128) Foreign profits taxed at other rates 77 49 Other (223) (221) _______ _______ Actual tax charge 2,378 1,995 _______ _______ 5. Earnings per share Earnings per share have been calculated based on the following: Statutory 2005 2004 £m £m Earnings Profit attributable to 5,392 4,856 ordinary shareholders Add back finance cost on 65 66 dilutive convertible securities _______ _______ Dilutive earnings attributable 5,457 4,922 to ordinary shareholders _______ _______ Number of shares - millions Weighted average number of ordinary shares In issue during the period 3,183 3,085 Effect of dilutive share 60 73 options and convertible non-equity shares _______ _______ Diluted weighted average 3,243 3,158 number of ordinary shares during the year _______ _______ Basic earnings per share 169.4p 157.4p Intangibles amortisation 2.0p 1.2p Integration costs 9.9p 11.6p Net gain on sale of strategic (5.4p) - investments and subsidiaries _______ _______ Adjusted earnings per share 175.9p 170.2p _______ _______ Diluted earnings per share 168.3p 155.9p _______ _______ Adjusted diluted earnings per 174.7p 168.4p share _______ _______ 6. Dividend During the year dividends of 41.2p per ordinary share (2004 - 35.7p) in respect of the final dividend for 2004 and of 19.4p per ordinary share (2004 - 16.8p) in respect of the interim dividend for 2005 were paid to ordinary shareholders. The directors have recommended a final dividend for 2005 of 53.1p per ordinary share. Subject to approval by shareholders at the Annual General Meeting, the final dividend will be paid on 9 June 2006 to shareholders registered on 10 March 2006. 7. Litigation Proceedings, including a consolidated class action, have been brought in the United States against a large number of defendants, including the Group, following the collapse of Enron. The claims against the Group could be significant but are largely unquantified. The Group considers that it has substantial and credible legal and factual defences to these claims and it continues to defend them vigorously. A court ordered mediation commenced in September 2003 but no material progress has been made towards a resolution of the claims, although a number of other defendants have reached settlements in the principal class action. The Group is unable reliably to estimate the possible loss in relation to these matters or the effect that the possible loss might have on the Group's consolidated net assets or its operating results or cashflows in any particular period. In addition, pursuant to requests received from the US Securities and Exchange Commission and the Department of Justice, the Group has provided copies of Enron-related materials to these authorities and has co-operated fully with them. Members of the Group are engaged in other litigation in the United Kingdom and a number of overseas jurisdictions, including the United States, involving claims by and against them arising in the ordinary course of business. The Group has reviewed these other actual, threatened and known potential claims and proceedings and, after consulting with its legal advisers, is satisfied that the outcome of these other claims and proceedings will not have a material adverse effect on its consolidated net assets, operating results or cash flows in any particular period. 8. Analysis of consolidated equity Statutory 2005 2004 £m £m Called-up share capital At beginning of year 822 769 Implementation of IAS 32 on 1 January 2005 (2) - Shares issued during the year 6 53 _______ _______ At end of year 826 822 _______ _______ Share premium account At beginning of year 12,964 8,175 Implementation of IAS 32 on 1 January 2005 (3,159) - Currency translation adjustments - (231) Shares issued during the year 1,972 4,550 Conversion of exchangeable undated loan capital - 460 Other movements - 10 _______ _______ At end of year 11,777 12,964 _______ _______ Merger reserve At beginning and end of year 10,881 10,881 _______ _______ Available-for-sale reserves Implementation of IAS 32 and IAS 39 on 1 January 289 2005 Net change (362) _______ At end of year (73) _______ Cash flow hedging reserve Implementation of IAS 32 and IAS 39 on 1 January 67 2005 Net change (8) _______ At end of year 59 _______ Foreign exchange reserve At beginning of year (320) 90 Retranslation of net assets, net of related hedges 789 (410) _______ _______ At end of year 469 (320) _______ _______ Statutory 2005 2004 £m £m Other reserves At beginning of year 150 157 Own shares held in relation to employee share - (7) schemes _______ _______ At end of year 150 150 _______ _______ Retained earnings At beginning of year 9,408 7,269 Implementation of IAS 32 and IAS 39 on 1 January (1,078) - 2005 Currency translation adjustments and other - (8) movements Profit attributable to ordinary and equity 5,501 5,112 preference shareholders Ordinary dividends paid (1,927) (1,588) Equity preference dividends paid (109) (256) Share-based payments 112 15 Actuarial losses recognised in post-retirement (561) (1,136) benefit schemes, net of tax _______ _______ At end of year 11,346 9,408 _______ _______ Shareholders' equity at end of year 35,435 33,905 _______ _______ Minority interests At beginning of year 3,492 2,392 Implementation of IAS 32 and 39 on 1 January 2005 (2,541) - Currency translation adjustments and other 53 (188) movements Profit for the year 57 177 Dividends paid (95) (147) Equity raised 1,264 1,260 Equity withdrawn (121) (2) _______ _______ At end of year 2,109 3,492 _______ _______ Total equity at end of year 37,544 37,397 _______ _______ 9. Analysis of contingent liabilities and commitments Statutory 2005 2004 £m £m Contingent liabilities Guarantees and assets pledged as collateral 12,253 10,438 security Other contingent liabilities 6,394 5,655 _______ _______ 18,647 16,093 _______ _______ Commitments Undrawn formal standby facilities, credit lines and other commitments to lend 203,021 179,230 Other commitments 3,529 1,547 _______ _______ 206,550 180,777 _______ _______ Total contingent liabilities and commitments 225,197 196,870 _______ _______ 10. Statutory accounts Financial information contained in this document does not constitute statutory accounts within the meaning of section 240 of the Companies Act 1985 ("the Act"). The statutory accounts for the year ended 31 December 2005 will be filed with the Registrar of Companies following the company's Annual General Meeting. The auditors have reported on these accounts: their report was unqualified and did not contain a statement under section 237(2) or (3) of the Act. 11. Form 20-F A report on Form 20-F will be filed with the Securities and Exchange Commission in the United States. 12. Date of approval This announcement was approved by the Board of directors on 27 February 2006 THE ROYAL BANK OF SCOTLAND GROUP plcOTHER INFORMATION 2005 2004 Ordinary share price £17.55 £17.52Number of ordinary shares in issue 3,197m 3,173m Market capitalisation £56.1bn £55.6bn Net asset value per ordinary share £10.14 £9.26 Employee numbersCorporate Banking and Financial Markets 15,700 16,800Retail Banking 33,100 32,200Retail Direct 6,800 7,000Wealth Management 4,200 4,100Ulster Bank 4,400 4,100Citizens 24,400 24,000RBS Insurance 19,400 19,500Manufacturing 26,800 26,900Centre 2,200 2,000 _______ _______Group total 137,000 136,600 _______ _______ THE ROYAL BANK OF SCOTLAND GROUP plc FORWARD-LOOKING STATEMENTS Certain sections in this document contain 'forward-looking statements' as thatterm is defined in the United States Private Securities Litigation Reform Act of1995, such as statements that include the words 'expect', 'estimate', 'project','anticipate', 'should', 'intend', 'plan', 'probability', 'risk', 'Value-at-Risk("VaR")', 'target', 'goal', 'objective', 'will', 'endeavour', 'outlook','optimistic', 'prospects' and similar expressions or variations on suchexpressions and sections such as 'Group Chief Executive's review' and 'Financialreview'. In particular, this document includes forward-looking statements relating, butnot limited, to the Group's potential exposures to various types of marketrisks, such as interest rate risk, foreign exchange rate risk and commodity andequity price risk. Such statements are subject to risks and uncertainties. Forexample, certain of the market risk disclosures are dependent on choices aboutkey model characteristics and assumptions and are subject to variouslimitations. By their nature, certain of the market risk disclosures are onlyestimates and, as a result, actual future gains and losses could differmaterially from those that have been estimated. Other factors that could cause actual results to differ materially from thoseestimated by the forward-looking statements contained in this document include,but are not limited to: general economic conditions in the UK and in othercountries in which the Group has significant business activities or investments,including the United States; the monetary and interest rate policies of the Bankof England, the Board of Governors of the Federal Reserve System and other G-7central banks; inflation; deflation; unanticipated turbulence in interest rates,foreign currency exchange rates, commodity prices and equity prices; changes inUK and foreign laws, regulations and taxes; changes in competition and pricingenvironments; natural and other disasters; the inability to hedge certain riskseconomically; the adequacy of loss reserves; acquisitions or restructurings;technological changes; changes in consumer spending and saving habits; and thesuccess of the Group in managing the risks involved in the foregoing. The forward-looking statements contained in this document speak only as of thedate of this report, and the Group does not undertake to update anyforward-looking statement to reflect events or circumstances after the datehereof or to reflect the occurrence of unanticipated events. THE ROYAL BANK OF SCOTLAND GROUP plc FINANCIAL CALENDAR 2005 final dividend payment 9 June 20062006 interim results announcement 4 August 20062006 interim dividend payment October 20062006 annual results announcement 1 March 2007 CONTACTS Sir Fred Goodwin Group Chief Executive 020 7672 0008 0131 523 2033 Guy Whittaker Group Finance Director 020 7672 0008 0131 523 2028 Richard O'Connor Head of Investor Relations 020 7672 1758 For media enquiries: Howard Moody Group Director, Communications 020 7672 1923 07768 033562 Carolyn McAdam Head of Group Communications 020 7672 1914 07796 274968 27 February 2006 This information is provided by RNS The company news service from the London Stock Exchange

---

Related Shares:

RBS.L