TIDMTSB
RNS Number : 8295T
TSB Banking Group PLC
23 July 2015
TSB Banking Group plc
Results for the 6 months to 30 June 2015
Strategic delivery
-- TSB delivered positive net Franchise lending in the first
half of 2015. The TSB mortgage broker service, launched in January
2015, has received GBP1.9 billion of gross mortgage applications to
the end of the first half of 2015, with gross lending through this
channel totalling GBP665 million.
-- TSB delivered 6.7% share of all new and switching bank
accounts in the last quarter(3) which marks the 6th consecutive
quarter where TSB has delivered above its target of 6% share.
-- The Bank NPS declined marginally by 1 point in Q2 2015
reflecting initial takeover uncertainty before returning to its
recent positive trajectory.
-- TSB continued to invest in its digital and branch
propositions including the launch of TSB's new mobile banking app
and extended Saturday opening hours.
-- In July 2015, Moody's announced investment grade long-term
debt ratings for TSB Bank plc (Baa2, positive outlook) and TSB
Banking Group plc (Baa3), representing an independent assessment of
TSB's strategic progress and robust balance sheet.
Financial results
6 months
to 6 months
30 June to 31
2015 Dec 2014 Change
GBP million GBP million %
========================================= ============ ============ =======
Franchise profit before tax 10.3 15.0 (31.3)
========================================= ============ ============ =======
Mortgage Enhancement profit before tax 33.7 40.1 (16.0)
========================================= ============ ============ =======
Management profit before tax 44.0 55.1 (20.1)
========================================= ============ ============ =======
Statutory profit before tax 23.2 41.7 (44.4)
========================================= ============ ============ =======
Franchise banking net interest margin(1) 3.69% 3.63% 6bps
========================================= ============ ============ =======
TSB asset quality ratio(2) 0.37% 0.42% 5bps
========================================= ============ ============ =======
Franchise customer lending 19,105.6 18,839.3 1.4%
========================================= ============ ============ =======
Franchise loan to deposit ratio 76.6% 76.5% 0.1pp
========================================= ============ ============ =======
Common Equity Tier 1 capital ratio 19.5% 23.0% (3.5)pp
========================================= ============ ============ =======
-- In line with our previous guidance, management profit before
tax decreased compared to H2 2014 primarily due to lower average
loan balances and the recognition of the full year Financial
Services Compensation Scheme levy charge of GBP14.8 million in H1
2015. Statutory profit before tax was further reduced by Sabadell
transaction related costs.
Acquisition by Banco de Sabadell (Sabadell) and Board
changes
-- The offer to acquire the entire business of TSB by Sabadell
for 340p per share in cash, which was previously recommended by the
Board to TSB's shareholders, completed on 30 June 2015. On 30 June
2015, Sabadell submitted an application to delist TSB's shares from
the Official List of the London Stock Exchange. This is expected to
be effective from 28 July 2015. On 9 July 2015, Sabadell issued
notices to various TSB shareholders that have not yet accepted the
offer to compulsorily acquire the remaining TSB shares that it does
not already own.
-- On 30 June 2015, Miguel Montes and Tomás Varela were
appointed to the Board as Non-executive Directors. Mr Montes is
General Manager and Chief Operations and Corporate Development
Officer of Sabadell. Mr Varela is General Manager and Chief
Financial Officer of Sabadell. On the same date, Philip Augar,
Norval Bryson and Mark Fisher resigned from the Board.
"TSB continues to go from strength to strength. Customers are
really starting to see TSB as a destination for their mortgages,
making us one of the fastest growing mortgage providers in the UK.
On top of this, customers continue to vote with their feet and, for
the sixth successive quarter, we exceeded our target of winning
more than 6% of all customers opening or switching bank accounts in
the UK.
The completion of the Sabadell Group's acquisition of TSB at a
premium of over 30% to our IPO share price is recognition of the
excellent progress and great potential of the Bank. We remain
unwavering in our mission of bringing more competition to UK
banking and, with the extra firepower of Sabadell behind us, we
look forward to accelerating our growth plans and continuing to
take on the big banks that have had a stranglehold on the UK market
for far too long."
Paul Pester
Chief Executive Officer
(1) - (3) See explanatory notes on page 3.
Contents
Page
Summary results 3
Strategic update 4
Business review 5
Summary of principal risks and uncertainties 6
Statutory information
Condensed consolidated interim financial statements (unaudited) 7
Notes to the condensed consolidated interim financial statements
(unaudited) 11
Statement of Directors' responsibilities 15
Independent review report to TSB Banking Group plc 16
Appendix
Reconciliation of management basis to statutory results (unaudited) 18
Basis of presentation
This interim results announcement presents the consolidated results
of TSB Banking Group plc and its subsidiaries (TSB) for the six
months to 30 June 2015.
Management basis
In order to present a more useful view of business performance,
TSB's results are presented on a management basis which for the
six months to 30 June 2015 excludes:
* Volatility arising from derivatives, hedge accounting
and share scheme liabilities;
* Costs arising from the Sabadell offer to acquire the
shares of TSB, and
* A tax related payment arising in respect of the
transfer of the Mortgage Enhancement portfolio to
TSB.
Reporting segments
TSB is a provider of retail banking services in Britain and is
organised, managed and reported across two business segments:
* Franchise, TSB's multi-channel retail banking
business; and
* Mortgage Enhancement, a mortgage loan portfolio that
was assigned to TSB by Lloyds Banking Group (LBG)
with effect from 28 February 2014 in response to a
review by the Office of Fair Trading of the effect on
competition of the divestment of TSB. This is
designed to enhance TSB's profitability by over
GBP230 million.
======================================================================
Forward looking statements
This announcement contains forward looking statements with
respect to the business, strategy and plans of the TSB Banking
Group and its current goals and expectations relating to its future
financial condition and performance. Statements that are not
historical facts, including statements about TSB or TSB's
management's beliefs and expectations are forward looking
statements. By their nature, forward looking statements involve
risk and uncertainty because they relate to future events and
circumstances that will or may occur. TSB's actual future business,
strategy, plans and/or results may differ materially from those
expressed or implied in these forward looking statements as a
result of a variety of factors, including, but not limited to, the
acquisition of TSB Banking Group by Sabadell; UK domestic and
global economic and business conditions; the ability to access
sufficient funding to meet TSB's liquidity needs; risks concerning
borrower or counterparty credit quality; instability in the global
financial markets, including Eurozone instability and the impact of
any sovereign credit rating downgrade or other sovereign financial
issues; market-related risks including in relation to interest
rates and exchange rates; changing demographics and market-related
trends; changes in customer preferences; changes to laws,
regulation, accounting standards or taxation, including changes to
regulatory capital or liquidity requirements; the policies and
actions of governmental or regulatory authorities in the UK or the
European Union or other jurisdictions in which TSB operates; the
implementation of the Recovery and Resolution Directive and banking
reform following the recommendations made by the Independent
Commission on Banking; the ability to attract and retain senior
management and other employees; the extent of any future impairment
charges or write-downs caused by depressed asset valuations, market
disruptions and illiquid markets; the effects of competition and
the actions of competitors, including non-bank financial services
and lending companies; exposure to regulatory scrutiny, legal
proceedings, regulatory investigations or complaints and other
factors. The forward looking statements contained in this
announcement are made as at the date of this announcement and TSB
undertakes no obligation to update any of its forward looking
statements.
Copies of this Interim Results Announcement can be found on
TSB's website - www.tsb.co.uk.
Registered office: TSB Banking Group plc, 20 Gresham Street,
London, EC2V 7JE. Registered in England and Wales No. 8871766.
Summary results
Summary balance sheet
At At
30 June 31 Dec
2015 2014 Change
GBP million GBP million %
============================================ ============ ============ ======
Loans and advances to customers - Franchise 19,105.6 18,839.3 1.4
============================================== ============ ============ ======
Loans and advances to customers - Mortgage
Enhancement 2,554.2 2,802.1 (8.8)
============================================== ============ ============ ======
Other assets 6,395.7 5,530.0 15.7
============================================== ============ ============ ======
Total assets 28,055.5 27,171.4 3.3
============================================== ============ ============ ======
Customer deposits 24,937.5 24,624.9 1.3
============================================== ============ ============ ======
Other liabilities 1,465.1 912.1 60.6
============================================== ============ ============ ======
Shareholders' equity 1,652.9 1,634.4 1.1
============================================== ============ ============ ======
Total equity and liabilities 28,055.5 27,171.4 3.3
============================================== ============ ============ ======
Franchise loan to deposit ratio 76.6% 76.5% 0.1pp
=================================== =========== =========== =======
Net asset book value per share 331p 327p 4p
=================================== =========== =========== =======
Common Equity Tier 1 Capital ratio 19.5% 23.0% (3.5)pp
=================================== =========== =========== =======
Risk-weighted assets GBP8,024.5m GBP6,930.2m 15.8%
=================================== =========== =========== =======
Leverage ratio 5.3% 5.8% (0.5)pp
=================================== =========== =========== =======
Summary income statement
6 months 6 months 6 months
to 30 to 31 to 30
June Dec June
2015 2014 Change 2014
GBP million GBP million % GBP million
================================================================ ============ ============ ======= ============
Net interest income 385.2 396.5 (2.8) 390.6
================================================================= ============ ============ ======= ============
Other income 60.8 67.7 (10.2) 72.6
================================================================= ============ ============ ======= ============
Total income 446.0 464.2 (3.9) 463.2
================================================================= ============ ============ ======= ============
Operating expenses (362.5) (362.6) - (333.5)
================================================================= ============ ============ ======= ============
Impairment (39.5) (46.5) 15.1 (51.1)
================================================================= ============ ============ ======= ============
Profit before taxation (management basis) (page 18) 44.0 55.1 (20.1) 78.6
================================================================= ============ ============ ======= ============
Volatility from derivatives, hedge accounting and share scheme
liabilities 4.6 (3.3) 0.2
================================================================= ============ ============ ======= ============
Derivative fair value unwind (4.6) (10.1) (14.0)
================================================================= ============ ============ ======= ============
Sabadell transaction related costs (14.0) - -
================================================================= ============ ============ ======= ============
Mortgage Enhancement tax related payment (page 18) (6.8) - -
================================================================= ============ ============ ======= ============
Defined benefit pension scheme settlement gain - - 63.7
================================================================= ============ ============ ======= ============
Statutory profit before taxation 23.2 41.7 (44.4) 128.5
================================================================= ============ ============ ======= ============
Taxation (3.5) (9.0) 61.1 (26.7)
================================================================= ============ ============ ======= ============
Statutory profit for the period 19.7 32.7 (39.8) 101.8
================================================================= ============ ============ ======= ============
TSB banking net interest margin(1) 3.60% 3.55% 5bps 3.58%
================================================================= ============ ============ ======= ============
Franchise banking net interest margin (1) 3.69% 3.63% 6bps 3.62%
================================================================= ============ ============ ======= ============
Management basis cost:income ratio 81.3% 78.1% (3.2)pp 72.0%
================================================================= ============ ============ ======= ============
Asset quality ratio (AQR)(2) 0.37% 0.42% 5bps 0.47%
================================================================= ============ ============ ======= ============
Other key performance indicators
Quarter Quarter
to to
30 June 31 March
2015 2015 Change
================================================ ======== ========= =======
Mortgage gross new lending (GBP million) 1,006.0 479.0 110.0%
================================================= ======== ========= =======
Share of new personal bank account openings(3) 6.7% 7.9% (1.2)pp
================================================= ======== ========= =======
Customer advocacy - net promoter score (NPS)(4) 13 14 (1)
================================================= ======== ========= =======
(1) Management net interest income divided by average loans and
advances to customers, gross of impairment provisions.
(2) Impairment charge on loans and advances to customers divided
by average loans and advances to customers, gross of impairment
allowance.
(3) Source: CACI Current and Savings Account Market Database
(CSDB) which includes current, packaged, youth, student and basic
bank accounts, and new account openings excluding account upgrades.
Data presented on a two month lag each quarter.
(4) NPS is based on the question "On a scale of 0-10, where 0 is
not at all likely and 10 is extremely likely, how likely is it that
you would recommend TSB to a friend or colleague?" NPS is the
percentage of TSB customers who score 9-10 after subtracting the
percentage who score 0-6.
Strategic update
TSB has continued to deliver financial results in line with our
expectations while our balance sheet reflects a Bank that is well
prepared for, and has begun to deliver, lending growth. We have
also seen the completion of Sabadell's acquisition of TSB at a
30.8% premium to our IPO share price, further recognition of the
excellent progress and great potential of our Bank.
1. Provide great banking to more people
Grow market share of bank accounts by consistently taking a
greater than 6% share of gross flow over a five year period.
-- In the most recent quarter, and in an increasingly
competitive environment, TSB delivered a 6.7% share of flow of all
new and switching bank accounts, the 6(th) consecutive quarter
where we exceeded our 6% target.
2. Help more people borrow well
Grow Franchise customer lending by 40% to 50% over a five year
period from IPO.
-- As expected, and driven by the launch of the new intermediary
channel in January 2015, Franchise lending balances grew by
GBP266.3 million in the first half.
-- This strong early progress has seen GBP1,853 million of
mortgage loans applications received by the intermediary channel in
the first half. TSB was named mortgage lender of the quarter by
Mortgage Strategy Magazine in both the first and second quarters of
2015. We launched a range of products through this channel to
include house purchase, remortgaging and buy-to-let mortgages, all
provided through 7,114 brokers.
-- During the first half of 2015 we continued to launch
innovative products that meet the needs of our customers. 'Fix and
Flex' allows customers to fix their interest rate for 10 years with
added flexibility to switch to a new product after five years. This
product won the 'Innovation in Personal Finance' award at the
Moneyfacts 2015. We also launched 'Breathing Space', which allows
customers to make lower payments in the first year of their
mortgage.
-- Unsecured lending remained relatively flat in a congested and
competitive environment in a period which saw TSB introduce a
highly competitive 3.9% rate on personal loans.
3. Provide the kind of banking experience people want and deserve
Deploy TSB's strong digital capability. Build greater
consideration of the TSB brand. Deliver a differentiated customer
experience through our Partners.
-- We have continued to invest in our digital proposition
through the first half of 2015, launching our new mobile banking
app which makes it simpler for our customers to bank with us
wherever they may be.
-- We extended the opening hours for almost 600 of our branches
in the first half of 2015 including extending Saturday opening
hours in over 150 locations. We also reviewed 15 locations across
the UK where we have two or more branches within approximately 500
metres of each other and made arrangements to absorb 17 lesser used
branches into the 15 more convenient branches.
-- We are currently rolling out training to all 6,400
customer-facing TSB Partners to further improve their skills and
techniques to deliver an even more exceptional customer experience.
Separately, we have removed sales targets from TSB's branches,
releasing our branch-based Partners to focus solely on meeting the
needs of our customers, and providing them with an even greater
banking experience.
-- Evidence of our progress is reflected in our Bank net
promoter score, which improved for five consecutive quarters to Q1
2015. While Q2 2015 saw a 1 point reduction, this reflected an
initial decline after the announced offer for TSB, partially offset
by an increase from June.
Business review
Review of the balance sheet
Customer loans and advances
Loans and advances remained broadly stable, increasing by
GBP18.4 million in the first half of 2015 to GBP21,659.8 million.
This reflects an increase in Franchise loans balances, which
increased by 1.4%, or GBP266.3 million, partially offset by the
ongoing, and expected, repayment of the Mortgage Enhancement
portfolio. Franchise loans balances decreased by GBP130.7 million
in Q1; however this was more than offset by a GBP397.0 million
increase during Q2. This reflected the success of the new
intermediary channel since its launch in January 2015 enabling TSB
to deliver positive quarterly lending growth for the first time
since its launch on the high street in September 2013.
Impairment on loans and advances
Impaired loans as a % of loans and advances to customers
decreased to 0.8% (31 December 2014: 0.9%). The absolute value of
impaired loans decreased by 12.3% driven by continued favourable
economic conditions and improvements in a small number of high
value mortgage cases. Provisions as a percentage of impaired loans
remained at 42.0%.
Funding and liquidity
TSB continued to attract new customers and retain existing
deposit balances which led to an increase in deposit balances of
1.3%, or GBP312.6 million, during the first half to GBP24,937.5
million. The Franchise loan to deposit ratio at 30 June 2015 was
76.6% (31 December 2014: 76.5%). Subsequent to the half year,
Moody's announced investment grade long term debt ratings for TSB,
further recognition of TSB's financial strength.
Capital management
The capital position of TSB remains strong with a Common Equity
Tier 1 (CET1) Capital ratio of 19.5% (December 2014: 23.0%) and a
leverage ratio of 5.3% (31 December 2014: 5.8%) providing the
support to deliver our lending growth targets. The decrease in CET1
was wholly expected as a consequence of the migration of the
overdraft and card portfolios to an internal ratings based method.
The reduction in the leverage ratio was due to the expected growth
in exposures which includes the increase in the mortgage pipeline
exposures.
Review of financial performance
Profit before tax on a management basis for the six months to 30
June 2015 decreased by 20.1% to GBP44.0 million compared to H2
2014. This decrease was expected and primarily reflected lower
income, partially offset by a continuing improvement in impairment
losses.
Income decreased by 3.9%, or GBP18.2 million, to GBP446.0
million compared to H2 2014 with reductions in both net interest
income and other income. Net interest income of GBP385.2 million
fell by 2.8% primarily due to lower average lending balances.
Consistent with earlier guidance, the Franchise banking net
interest margin increased by 6bps, primarily due to lower deposit
funding costs. Other income decreased by 10.2% to GBP60.8 million,
reflecting the previously guided effect of market reforms to
interchange fee income and lower income from Added Value current
accounts which remain available only through the digital
channel.
Operating expenses remained stable at GBP362.5 million compared
to H2 2014. Excluding the GBP14.8 million full year FSCS levy
charge recognised in Q2 2015, operating expenses decreased by 4.1%
compared to H2 2014. This decrease was mainly due to the high level
of marketing and investment spend in Q4 2014 together with the
ongoing focus on managing costs in the current low interest rate
environment.
The impairment charge decreased by 15.1% compared to H2 2014,
reflecting the benefit from a provision release in the first
quarter, a higher provision charge in the second half of last year
from an extension to the loss emergence period and the continued
effect of the favourable UK economic environment.
The taxation charge in H1 2015 of GBP3.5 million represented an
effective tax rate of 15.1% (H2 2014: 21.6%, H1 2014: 20.8%). This
is lower than the average UK corporation tax rate of 20.25%
primarily due to the recognition of a deferred tax credit of GBP6.8
million relating to temporary differences arising from the transfer
of the Mortgage Enhancement portfolio (see page 18) partially
offset by certain non deductible costs.
Summary and outlook
TSB's performance in the first half of the year is consistent
with previously guided expectations. We continue to expect that the
effects of sustained low interest rates, high levels of competition
and mortgage growth will offset the margin expansion experienced in
the first half and result in the Franchise margin being broadly
flat in 2015 compared to 2014. The 2015 exit rate for margin is
expected to be notably lower than the average for the year.
We continue to expect other income to come under modest pressure
given the early implementation of reduced interchange fees and
lower Added Value fees contributing to a circa GBP15 million
reduction in Franchise other income in 2015 compared to 2014.
During 2015, cost management will partially mitigate the effects of
these headwinds. We continue to target expenditure of no more than
GBP720 million in 2015 whilst continuing to deliver our growth
strategy including increasing Franchise lending from 2014 levels by
over GBP1.5 billion in 2015, and consistently taking more than a 6%
share of all new and switching bank accounts each quarter.
Summary of principal risks and uncertainties
TSB monitors a number of risks to its business and takes action
to mitigate their impact on TSB's strategic and financial
performance. The principal risks and uncertainties faced by TSB are
consistent with those detailed in the Risk report on pages 85-98 of
TSB's 2014 Annual Report and Accounts and are summarised in the
table below.
In addition to those risks and uncertainties, TSB faces
headwinds in the form of increased competition among lenders and
the increased expectation of a longer low base rate environment
which pose challenges to TSB's profit growth. Further challenges
faced by TSB include the potential uncertainty arising from
political and regulatory uncertainties, both in the UK and
globally.
Principal risk Mitigating actions
=============================================== ==============================================================
Conduct The risk that TSB
risk fails to deliver fair * Ensuring customers' best interests are at the heart
customer outcomes of everything TSB does.
and achieve a positive
experience for its
customers. * Enhancing how customer propositions are reviewed and
assessed.
* Refining how customer outcomes are understood.
* Developing clear customer accountabilities for
Partners including rewards with customer-centric
metrics.
* Identifying and understanding the root cause of where
TSB falls short and putting it right.
============== =========================== ==============================================================
Funding Funding risk is the
and liquidity risk that TSB does * Maintaining a prudent liquid asset buffer of high
risk not have sufficiently quality unencumbered assets in excess of regulatory
stable and diverse requirements.
sources of funding
or its funding structure
is not efficient. * Demonstrating an ability to meet prudent funding and
Liquidity risk is liquidity risk appetite metrics throughout TSB's
the risk that TSB planning horizon.
has insufficient financial
resources to meet
commitments as they * Stress testing of TSB's funding plan and liquidity
fall due, or can only positions, conducted against a range of scenarios, to
secure them at an meet all UK liquidity regulatory requirements.
excessive cost.
* Maintaining a contingency funding plan to address
possible liquidity shortfalls in emergency
situations.
============== =========================== ==============================================================
Credit risk The risk that borrowers
with TSB fail to repay * TSB's credit policy incorporates lending criteria
their loans or any aligned with Board approved risk appetite.
other lending product
on time.
* Clearly defined levels of authority to ensure TSB
lends appropriately and responsibly with a separation
of origination and sanctioning activities.
* Robust credit processes and controls, including
well-established committees and independent credit
risk assurance, to ensure distressed and impaired
loans are identified, considered and controlled.
============== =========================== ==============================================================
Capital The risk of TSB having
risk insufficient capital, * Monitoring of capital ratios to ensure they meet
by quantity or quality, current and future regulatory capital requirements
to meet current or and Board approved risk appetite.
future requirements.
* Stress tests undertaken as part of the business
planning cycle with the aim of ensuring TSB is able
to operate within its risk appetite, throughout the
period of the plan.
============== =========================== ==============================================================
Market risk The risk of a reduction
in earnings, value * Board approved risk appetite and governance
or reserves caused framework.
by changes in the
prices of financial
instruments. * Regular reporting of market risk exposure to TSB's
Asset and Liabilities Committee and Risk Committee.
============== =========================== ==============================================================
Operational The risk of loss resulting
risk from inadequate or * TSB employs a framework for managing its operational
failed internal processes, risk which includes preventative, detective and
people and systems mitigating controls.
or from external events,
including fraud and
financial crime. * Under a detailed arm's length Transitional Services
Agreement, LBG continues to supply information
technology and associated banking services to TSB and
its customers.
============== =========================== ==============================================================
Condensed consolidated interim financial statements
(unaudited)
Consolidated balance sheet
At At 31
30 June December
2015 2014
GBP million GBP million
========================================= ============ ============
Assets
========================================= ============ ============
Cash and balances at central banks 3,856.8 4,396.3
============================================ ============ ============
Loans and receivables:
========================================= ============ ============
Loans and advances to customers 21,659.8 21,641.4
============================================ ============ ============
Loans and advances to banks 666.4 134.5
============================================ ============ ============
Available-for-sale financial assets 1,008.8 339.7
============================================ ============ ============
Items in course of collection from banks 221.8 135.7
============================================ ============ ============
Deferred tax assets 105.9 108.1
============================================ ============ ============
Property, plant and equipment 150.6 149.2
============================================ ============ ============
Other assets 303.4 143.4
============================================ ============ ============
Derivative financial assets 82.0 123.1
============================================ ============ ============
Total assets 28,055.5 27,171.4
============================================ ============ ============
Liabilities
========================================= ============ ============
Customer deposits 24,937.5 24,624.9
============================================ ============ ============
Deposits from banks 0.1 32.5
============================================ ============ ============
Debt securities in issue 10.0 10.0
============================================ ============ ============
Subordinated liabilities 399.2 405.5
============================================ ============ ============
Items in course of transmission to banks 200.4 144.6
============================================ ============ ============
Other liabilities 632.0 202.8
============================================ ============ ============
Derivative financial liabilities 223.4 116.7
============================================ ============ ============
Total liabilities 26,402.6 25,537.0
============================================ ============ ============
Equity
========================================= ============ ============
Share capital 5.0 5.0
============================================ ============ ============
Share premium 965.1 965.1
============================================ ============ ============
Merger reserve 616.5 616.5
============================================ ============ ============
Available-for-sale reserve 0.7 0.4
============================================ ============ ============
Cash flow hedging reserve (1.0) -
============================================ ============ ============
Capital reorganisation reserve (1,311.6) (1,311.6)
============================================ ============ ============
Capital reserve 410.0 410.0
============================================ ============ ============
Retained profits 968.2 949.0
============================================ ============ ============
Shareholders' equity 1,652.9 1,634.4
============================================ ============ ============
Total equity and liabilities 28,055.5 27,171.4
============================================ ============ ============
The notes on pages 11-14 are an integral part of the condensed
consolidated interim financial statements.
Condensed consolidated interim financial statements
(unaudited)
Consolidated statement of comprehensive income
6 months 6 months 6 months
to 30 to 30 to 31
June June Dec
2015 2014 2014
GBP million GBP million GBP million
======================================================= === ============ ============ ============
Income statement:
======================================================= === ============ ============ ============
Interest and similar income 474.5 485.0 494.1
============================================================= ============ ============ ============
Interest and similar expense (97.8) (110.4) (110.5)
============================================================= ============ ============ ============
Net interest income 376.7 374.6 383.6
============================================================= ============ ============ ============
Fee and commission income 96.9 104.2 104.4
============================================================= ============ ============ ============
Fee and commission expense (36.7) (33.0) (37.4)
============================================================= ============ ============ ============
Net fee and commission income 60.2 71.2 67.0
============================================================= ============ ============ ============
Other operating income 8.9 3.6 0.2
============================================================= ============ ============ ============
Other income 69.1 74.8 67.2
============================================================= ============ ============ ============
Total income 445.8 449.4 450.8
============================================================= ============ ============ ============
Operating expenses:
======================================================= === ============ ============ ============
Operating expenses (383.1) (333.5) (362.6)
============================================================= ============ ============ ============
Defined benefit pension scheme settlement gain - 63.7 -
============================================================= ============ ============ ============
Total operating expenses (383.1) (269.8) (362.6)
============================================================= ============ ============ ============
Operating profit before impairment losses and taxation 62.7 179.6 88.2
============================================================= ============ ============ ============
Impairment losses on loans and advances to customers (39.5) (51.1) (46.5)
============================================================= ============ ============ ============
Profit before taxation 23.2 128.5 41.7
============================================================= ============ ============ ============
Taxation (3.5) (26.7) (9.0)
============================================================= ============ ============ ============
Profit for the period 19.7 101.8 32.7
============================================================= ============ ============ ============
Other comprehensive income:
======================================================== ============ ============ ==============
Items that may be subsequently reclassified
to profit or loss:
======================================================== ============ ============ ==============
Movements in revaluation reserve in respect
of available-for-sale financial assets 0.3 - 0.5
======================================================== ============ ============ ==============
Cash flow hedges (1.2) - -
======================================================== ============ ============ ==============
Taxation 0.2 - (0.1)
======================================================== ============ ============ ==============
Other comprehensive (expense)/income for the
period, net of taxation (0.7) - 0.4
======================================================== ============ ============ ==============
Total comprehensive income for the period 19.0 101.8 33.1
======================================================== ============ ============ ==============
Basic earnings per share 4.0p 63.3p 6.6p
======================================================== ============ ============ ==============
Diluted earnings per share 4.0p 63.3p 6.5p
======================================================== ============ ============ ==============
The notes on pages 11-14 are an integral part of the condensed
consolidated interim financial statements.
Condensed consolidated interim financial statements
(unaudited)
Consolidated statement of changes in equity
Capital
reorg-
Share Share Merger anisation Capital Other Retained
capital premium reserve reserve reserve reserves profits Total
GBP GBP GBP GBP GBP GBP GBP GBP
million million million million million million million million
================= ======= ======= ======= ========= ======= ======== ======== =======
Balance at 1
January 2014 0.1 - - 74.9 410.0 - 821.7 1,306.7
=================== ======= ======= ======= ========= ======= ======== ======== =========
Comprehensive
income:
=================== ======= ======= ======= ========= ======= ======== ======== =========
Profit for the 6
months to
30 June 2014 - - - - - - 101.8 101.8
=================== ======= ======= ======= ========= ======= ======== ======== =========
Transactions with
owners:
=================== ======= ======= ======= ========= ======= ======== ======== =========
Insertion of new
parent 0.5 769.5 616.5 (1,386.5) - - - -
=================== ======= ======= ======= ========= ======= ======== ======== =========
Issue of new shares 4.4 195.6 - - - - - 200.0
=================== ======= ======= ======= ========= ======= ======== ======== =========
Movement in shares
held by
trusts - - - - - - (0.9) (0.9)
=================== ======= ======= ======= ========= ======= ======== ======== =========
Total transactions
with owners 4.9 965.1 616.5 (1,386.5) - - (0.9) 199.1
=================== ======= ======= ======= ========= ======= ======== ======== =========
Balance at 30 June
2014 5.0 965.1 616.5 (1,311.6) 410.0 - 922.6 1,607.6
=================== ======= ======= ======= ========= ======= ======== ======== =========
Comprehensive
income:
=================== ======= ======= ======= ========= ======= ======== ======== =========
Profit for the 6
months to
31 December 2014 - - - - - - 32.7 32.7
=================== ======= ======= ======= ========= ======= ======== ======== =========
Other comprehensive
income - - - - - 0.4 - 0.4
=================== ======= ======= ======= ========= ======= ======== ======== =========
Total comprehensive
income - - - - - 0.4 32.7 33.1
=================== ======= ======= ======= ========= ======= ======== ======== =========
Transactions with
owners:
================= ======= ======= ======= ========= ======= ======== ======== =======
Movement in shares
held by trusts - - - - - - (8.2) (8.2)
================== ======= ======= ======= ========= ======= ======== ======== =======
Value of Partner
services - - - - - - 1.9 1.9
================== ======= ======= ======= ========= ======= ======== ======== =======
Total transactions
with owners - - - - - - (6.3) (6.3)
================== ======= ======= ======= ========= ======= ======== ======== =======
Balance at 31
December
2014 5.0 965.1 616.5 (1,311.6) 410.0 0.4 949.0 1,634.4
================== ======= ======= ======= ========= ======= ======== ======== =======
Comprehensive
income:
================= ======== ======= ======= ========= ======= ======== ======== =======
Profit for the 6
months
to 30 June 2015 - - - - - - 19.7 19.7
================== ======== ======= ======= ========= ======= ======== ======== =======
Other
comprehensive
income - - - - - (0.7) - (0.7)
================== ======== ======= ======= ========= ======= ======== ======== =======
Total
comprehensive
income - - - - - (0.7) 19.7 19.0
================== ======== ======= ======= ========= ======= ======== ======== =======
Transactions with
owners:
================= ======== ======= ======= ========= ======= ======== ======== =======
Movement in shares
held by trusts - - - - - - (1.3) (1.3)
================== ======== ======= ======= ========= ======= ======== ======== =======
Value of Partner
services - - - - - - 3.9 3.9
================== ======== ======= ======= ========= ======= ======== ======== =======
Reclassification
of
equity settled
share
schemes to cash
settled - - - - - - (3.1) (3.1)
================== ======== ======= ======= ========= ======= ======== ======== =======
Total transactions
with owners - - - - - - (0.5) (0.5)
================== ======== ======= ======= ========= ======= ======== ======== =======
Balance at 30 June
2015 5.0 965.1 616.5 (1,311.6) 410.0 (0.3) 968.2 1,652.9
================== ======== ======= ======= ========= ======= ======== ======== =======
The notes on pages 11-14 are an integral part of the condensed
consolidated interim financial statements.
Condensed consolidated interim financial statements
(unaudited)
Consolidated cash flow statement
6 months 6 months 6 months
to 30 to 30 to 31
June June Dec
2015 2014 2014
GBP million GBP million GBP million
========================================== ============ ============ ============
Profit before taxation 23.2 128.5 41.7
============================================ ============ ============ ============
Adjustments for:
========================================== ============ ============ ============
Change in operating assets (342.3) 4,756.9 940.7
============================================ ============ ============ ============
Change in operating liabilities 552.2 696.3 872.2
============================================ ============ ============ ============
Non-cash and other items 81.3 (19.0) 60.1
============================================ ============ ============ ============
Taxation paid (7.0) 0.4 (4.1)
============================================ ============ ============ ============
Net cash provided by operating activities 307.4 5,563.1 1,910.6
============================================ ============ ============ ============
Cash flows from investing activities
========================================== ============ ============ ============
Purchase of property, plant and equipment (17.3) (53.1) (32.7)
============================================ ============ ============ ============
Purchase of financial assets (689.5) (3,359.4) (322.7)
============================================ ============ ============ ============
Purchase of shares held by trusts (1.3) - (9.1)
============================================ ============ ============ ============
Net cash used in investing activities (708.1) (3,412.5) (364.5)
============================================ ============ ============ ============
Cash flows from financing activities
========================================== ============ ============ ============
Proceeds from debt securities issued - 250.0 (240.0)
============================================ ============ ============ ============
Interest paid on debt securities (0.1) - (0.6)
============================================ ============ ============ ============
Repurchase of debt securities - (0.8) -
============================================ ============ ============ ============
Proceeds from subordinated liabilities
issued - 383.0 -
============================================ ============ ============ ============
Interest paid on subordinated liabilities (11.1) - (11.4)
============================================ ============ ============ ============
Proceeds from shares issued - 200.0 -
============================================ ============ ============ ============
Proceeds from repurchase agreements 330.0 - 32.5
============================================ ============ ============ ============
Net cash provided by/(used in) financing
activities 318.8 832.2 (219.5)
============================================ ============ ============ ============
Change in cash and cash equivalents (81.9) 2,982.8 1,326.6
============================================ ============ ============ ============
Cash and cash equivalents at beginning
of period 4,483.8 174.4 3,157.2
============================================ ============ ============ ============
Cash and cash equivalents at end of
period 4,401.9 3,157.2 4,483.8
============================================ ============ ============ ============
The notes on pages 11-14 are an integral part of the condensed
consolidated interim financial statements.
Notes to the condensed consolidated interim financial statements
(unaudited)
1. Accounting policies, presentation and estimates
These condensed consolidated interim financial statements for
the six months ended 30 June 2015 of TSB Banking Group plc (TSB)
have been prepared in accordance with the Disclosure Rules and
Transparency Rules of the Financial Conduct Authority and with IAS
34 Interim Financial Reporting as adopted by the European Union.
They do not include all of the information required for full annual
financial statements and should be read in conjunction with TSB's
consolidated financial statements for the year ended 31 December
2014 which were prepared in accordance with International Financial
Reporting Standards as adopted by the European Union.
The Directors consider that it is appropriate to continue to
adopt the going concern basis in preparing the condensed
consolidated interim financial statements. In reaching this
assessment, the Directors have considered projections for TSB's
capital and funding position.
The accounting policies applied in the preparation of the
condensed consolidated interim financial statements are consistent
with those applied by TSB in its 2014 Annual Report and Accounts.
From 1 January 2015, TSB designated, for the first time, certain
derivative financial instruments as cash flow hedges under IAS 39
Financial Instruments: Recognition and Measurement. The effect
during the six months to 30 June 2015 was the recognition of GBP1.0
million, after tax, of net losses on the relevant designated
interest rate swaps in the cash flow hedge reserve in shareholders'
equity.
The preparation of interim financial statements requires
management to make judgements, estimates and assumptions that
impact the application of accounting policies and the reported
amounts of assets, liabilities, income and expenses. Due to the
inherent uncertainty in making estimates, actual results reported
in future periods may include amounts which differ from those
estimates. Estimates, judgements and assumptions are continually
evaluated and are based on historical experience and other factors,
including expectations of future events that are believed to be
reasonable under the circumstances. There have been no significant
changes in the basis upon which estimates have been determined,
compared to that applied at 31 December 2014.
2. Segmental analysis
TSB's segmental results are presented in a manner which is
consistent with internal reporting provided to the Executive
Committee which is considered to be TSB's chief operating decision
maker. The segmental results are presented on a management basis,
which excludes certain volatile and non-recurring items and is the
basis used to prepare financial information reviewed by the
Executive Committee. TSB's reportable segments have been identified
as 'Franchise' and 'Mortgage Enhancement' reflecting its
organisational and management structures. The Franchise segment
comprises the retail banking business which offers a broad range of
retail financial services including current accounts, savings
products, personal loans, credit cards and mortgages. The Mortgage
Enhancement segment comprises a separate portfolio of mortgage
assets which was assigned to TSB by Lloyds Banking Group with
effect from 28 February 2014.
Mortgage
Franchise Enhancement Total
6 months to 30 June 2015 GBP million GBP million GBP million
================================================ ====== ============= ============ =============
Net interest income 346.2 39.0 385.2
========================================================== ============ ============ =============
Other income/(expenses) 66.1 (5.3) 60.8
========================================================== ============ ============ =============
Total income 412.3 33.7 446.0
========================================================== ============ ============ =============
Operating expenses (362.5) - (362.5)
========================================================== ============ ============ =============
Impairment (39.5) - (39.5)
========================================================== ============ ============ =============
Profit before taxation (management
basis) 10.3 33.7 44.0
========================================================== ============ ============ =============
Volatility on derivatives, hedge accounting and
share scheme liabilities 4.6
========================================================== ============ ============ =============
Derivative fair value unwind (4.6)
========================================================== ============ ============ =============
Mortgage Enhancement tax related
payment (6.8)
========================================================== ============ ============ =============
Sabadell transaction related costs (14.0)
========================================================== ============ ============ =============
Statutory profit before taxation 23.2
========================================================== ============ ============ =============
At 30 June 2015
================================================ === === ============ ============ =============
Segment loans and advances to
customers 19,105.6 2,554.2 21,659.8
========================================================== ============ ============ =============
Segment customer deposits 24,937.5 - 24,937.5
========================================================== ============ ============ =============
Notes to the condensed consolidated interim financial statements
(unaudited)
2. Segmental analysis (continued)
Mortgage
Franchise Enhancement Total
6 months to 31 December 2014 GBP million GBP million GBP million
=================================== ====== ============= ============ =============
Net interest income 350.8 45.7 396.5
============================================= ============ ============ =============
Other income/(expenses) 73.3 (5.6) 67.7
============================================= ============ ============ =============
Total income 424.1 40.1 464.2
============================================= ============ ============ =============
Operating expenses (362.6) - (362.6)
============================================= ============ ============ =============
Impairment (46.5) - (46.5)
============================================= ============ ============ =============
Profit before taxation (management
basis) 15.0 40.1 55.1
============================================= ============ ============ =============
Volatility on derivatives and
hedge accounting (3.3)
============================================= ============ ============ =============
Derivative fair value unwind (10.1)
============================================= ============ ============ =============
Statutory profit before taxation 41.7
============================================= ============ ============ =============
At 31 December 2014
=================================== === === ============ ============ =============
Segment loans and advances to
customers 18,839.3 2,802.1 21,641.4
============================================= ============ ============ =============
Segment customer deposits 24,624.9 - 24,624.9
============================================= ============ ============ =============
Mortgage
Franchise Enhancement Total
6 months to 30 June 2014 GBP million GBP million GBP million
=================================== ====== ============= ============ =============
Net interest income 356.5 34.1 390.6
============================================= ============ ============ =============
Other income/(expenses) 74.5 (1.9) 72.6
============================================= ============ ============ =============
Total income 431.0 32.2 463.2
============================================= ============ ============ =============
Operating expenses (333.5) - (333.5)
============================================= ============ ============ =============
Impairment (50.5) (0.6) (51.1)
============================================= ============ ============ =============
Profit before taxation (management
basis) 47.0 31.6 78.6
============================================= ============ ============ =============
Volatility on derivatives and
hedge accounting 0.2
============================================= ============ ============ =============
Derivative fair value unwind (14.0)
============================================= ============ ============ =============
Defined benefit pension scheme
settlement gain 63.7
============================================= ============ ============ =============
Statutory profit before taxation 128.5
============================================= ============ ============ =============
At 30 June 2014
=================================== === === ============ ============ =============
Segment loans and advances to
customers 19,381.8 3,111.6 22,493.4
============================================= ============ ============ =============
Segment customer deposits 23,700.4 - 23,700.4
============================================= ============ ============ =============
Notes to the condensed consolidated interim financial statements
(unaudited)
3. Fair values of financial assets and liabilities
The analysis below summarises the carrying values of financial
assets and liabilities presented on TSB's balance sheet. The fair
values presented in the table are at a specific date and may be
significantly different from the amounts which will actually be
paid or received on the maturity or settlement date.
31 December
30 June 2015 2014
========================== ==========================
Carrying Fair Carrying Fair
value value value value
GBP million GBP million GBP million GBP million
==================================== ============ ============ ============ ============
Financial assets
==================================== ============ ============ ============ ============
Loans and advances to customers 21,659.8 21,627.2 21,641.4 21,451.6
===================================== ============ ============ ============ ============
Available-for-sale financial assets 1,008.8 1,008.8 339.7 339.7
===================================== ============ ============ ============ ============
Derivative financial assets 82.0 82.0 123.1 123.1
===================================== ============ ============ ============ ============
Financial liabilities
==================================== ============ ============ ============ ============
Customer deposits 24,937.5 24,955.1 24,624.9 24,679.7
===================================== ============ ============ ============ ============
Debt securities in issue 10.0 10.0 10.0 10.0
===================================== ============ ============ ============ ============
Subordinated liabilities 399.2 400.6 405.5 404.9
===================================== ============ ============ ============ ============
Derivative financial liabilities 223.4 223.4 116.7 116.7
===================================== ============ ============ ============ ============
The carrying amount of the following financial instruments is a
reasonable approximation of fair value: cash and balances at
central banks; items in the course of collection from banks; loans
and advances to banks; deposits from banks; and items in the course
of transmission to banks. The carrying amount of repurchase
agreements included in other liabilities, (GBP362.5 million at 30
June 2015) is a reasonable approximation of fair value.
Fair value is the price that would be received to sell an asset
or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. Where quoted market
prices are not available for certain of TSB's financial
instruments, fair values have been determined using valuation
techniques which, to the extent possible, use market observable
inputs, but in some cases use non-market observable inputs.
Valuation techniques used include discounted cash flow analysis and
pricing models and, where appropriate, comparison to instruments
with characteristics similar to those of the instruments held by
TSB.
Financial instruments carried at fair value
Derivative financial instruments and available-for-sale
financial assets are carried at fair value. These instruments have
been classified into three levels according to the quality and
reliability of information used to determine the fair values.
Level Level Level
1 2 3 Total
30 June 2015 GBP million GBP million GBP million GBP million
==================================== ============ ============ ============ ============
Financial assets
==================================== ============ ============ ============ ============
Available-for-sale financial assets 1,008.8 - - 1,008.8
===================================== ============ ============ ============ ============
Derivative financial assets - 82.0 - 82.0
===================================== ============ ============ ============ ============
Financial liabilities
------------------------------------ ------------ ------------ ------------ ------------
Derivative financial liabilities - 223.4 - 223.4
===================================== ============ ============ ============ ============
31 December 2014
==================================== ============ ============ ============ ============
Financial assets
------------------------------------ ------------ ------------ ------------ ------------
Available-for-sale financial assets 339.7 - - 339.7
------------------------------------- ------------ ------------ ------------ ------------
Derivative financial assets - 123.1 - 123.1
===================================== ============ ============ ============ ============
Financial liabilities
==================================== ============ ============ ============ ============
Derivative financial liabilities - 116.7 - 116.7
===================================== ============ ============ ============ ============
Level 1 portfolios - Level 1 fair value measurements are those
derived from unadjusted quoted prices in active markets for
identical assets or liabilities.
Level 2 portfolios - Level 2 valuations are those where quoted
market prices are not available, for example where the instrument
is traded in a market that is not considered to be active or
valuation techniques are used to determine fair value and where
these techniques use inputs that are based significantly on
observable market data. TSB's derivative financial instruments are
all interest rate swaps and are valued using a discounted cash flow
model where the most significant input is interest yield curves
which are developed from publicly quoted rates.
Level 3 portfolios - Level 3 portfolios are those where at least
one input which could have a significant effect on the instrument's
valuation is not based on observable market data.
Notes to the condensed consolidated interim financial statements
(unaudited)
4. Related party transactions
Sabadell
On 30 June 2015, it was announced that the Prudential Regulatory
Authority had approved Sabadell's application to acquire control of
the Company in connection with its recommended takeover of the
Company. Accordingly, from this date, Sabadell became the ultimate
parent undertaking and controlling shareholder of TSB.
Lloyds Banking Group (LBG)
In respect of transactions with LBG companies during the period,
TSB recognised net interest income of GBP0.3 million (H1 2014:
GBP0.6 million), net fee and commission income of GBP5.7 million
(H1 2014: GBP9.6 million), and incurred expenses of GBP43.1 million
under the TSA (H1 2014: GBP53.1 million) and interest expense on
subordinated liabilities of GBP11.2 million (H1 2014: GBPnil).
UK Government
There were no significant transactions with UK
Government-controlled entities (including UK Government controlled
banks) during the period that were not made in the ordinary course
of business or that were unusual in their nature or conditions.
5. Other information
The financial information in these condensed consolidated
interim financial statements does not constitute statutory accounts
within the meaning of section 434 of the Companies Act 2006.
Statutory accounts for the year ended 31 December 2014 have been
delivered to the Registrar of Companies. The auditors' report on
those accounts was unqualified, did not include an emphasis of
matter paragraph and did not include a statement under section 498
of the Companies Act 2006.
Statement of Directors' responsibilities
The Directors listed below (being all the Directors of TSB
Banking Group plc) confirm that to the best of their knowledge
these condensed consolidated interim financial statements have been
prepared in accordance with International Accounting Standard 34,
Interim Financial Reporting, as adopted by the European Union and
that the interim management report herein includes a fair review of
the information required by DTR 4.2.7R and DTR 4.2.8R, namely:
-- an indication of important events that have occurred during
the six months ended 30 June 2015 and their impact on the condensed
consolidated interim financial statements and a description of the
principal risks and uncertainties for the remaining six months of
the financial year; and
-- material related party transactions in the six months ended
30 June 2015 and any material changes in the related party
transactions described in the last annual report of TSB Banking
Group plc.
Signed on behalf of the Board by
Paul Pester
Chief Executive Officer
22 July 2015
TSB Banking Group plc Board of Directors:
Executive Directors:
Paul Pester (Chief Executive Officer)
Darren Pope (Chief Financial Officer)
Non-executive Directors:
Will Samuel (Chairman)
Dame Sandra Dawson
Sandy Kinney Pritchard
Stuart Sinclair
Polly Williams
Miguel Montes (appointed 30 June 2015)
Tomás Varela (appointed 30 June 2015)
Independent review report to TSB Banking Group plc
Report on the condensed consolidated interim financial
statements
Our conclusion
We have reviewed the condensed consolidated interim financial
statements, defined below, in the Interim Results 2015 of TSB
Banking Group plc for the six months ended 30 June 2015. Based on
our review, nothing has come to our attention that causes us to
believe that the condensed consolidated interim financial
statements are not prepared, in all material respects, in
accordance with International Accounting Standard 34 as adopted by
the European Union and the Disclosure and Transparency Rules of the
United Kingdom's Financial Conduct Authority.
This conclusion is to be read in the context of what we say in
the remainder of this report.
What we have reviewed
The condensed consolidated interim financial statements, which
are prepared by TSB Banking Group plc comprise:
-- the consolidated balance sheet as at 30 June 2015;
-- the consolidated statement of comprehensive income for the period then ended;
-- the consolidated statement of changes in equity for the period then ended;
-- the consolidated cash flow statement for the period then ended; and
-- the notes to the condensed consolidated interim financial statements.
The financial reporting framework that has been applied in the
preparation of the full annual financial statements of the Group is
applicable law and International Financial Reporting Standards
(IFRSs) as adopted by the European Union.
The condensed consolidated interim financial statements included
in the Interim Results 2015 have been prepared in accordance with
International Accounting Standard 34, 'Interim Financial
Reporting', as adopted by the European Union and the Disclosure and
Transparency Rules of the United Kingdom's Financial Conduct
Authority.
What a review of condensed consolidated financial statements
involves
We conducted our review in accordance with International
Standard on Review Engagements (UK and Ireland) 2410, 'Review of
Interim Financial Information Performed by the Independent Auditor
of the Entity' issued by the Auditing Practices Board for use in
the United Kingdom. A review of interim financial information
consists of making enquiries, primarily of persons responsible for
financial and accounting matters, and applying analytical and other
review procedures.
A review is substantially less in scope than an audit conducted
in accordance with International Standards on Auditing (UK and
Ireland) and, consequently, does not enable us to obtain assurance
that we would become aware of all significant matters that might be
identified in an audit. Accordingly, we do not express an audit
opinion.
We have read the other information contained in the Interim
Reults 2015 and considered whether it contains any apparent
misstatements or material inconsistencies with the information in
the condensed consolidated interim financial statements.
Responsibilities for the condensed consolidated interim
financial statements and the review
Our responsibilities and those of the Directors
The Interim Results 2015, including the condensed consolidated
interim financial statements, is the responsibility of, and has
been approved by, the Directors. The Directors are responsible for
preparing the Interim Results 2015 in accordance with the
Disclosure and Transparency Rules of the United Kingdom's Financial
Conduct Authority.
Independent review report to TSB Banking Group plc
(continued)
Our responsibility is to express to TSB Banking Group plc a
conclusion on the condensed consolidated interim financial
statements in the Interim Results 2015 based on our review. This
report, including the conclusion, has been prepared for and only
for the company for the purpose of complying with the Disclosure
and Transparency Rules of the Financial Conduct Authority and for
no other purpose. We do not, in giving this conclusion, accept or
assume responsibility for any other purpose or to any other person
to whom this report is shown or into whose hands it may come save
where expressly agreed by our prior consent in writing.
PricewaterhouseCoopers LLP
Chartered Accountants
22 July 2015
Edinburgh
Notes:
a) The maintenance and integrity of the TSB Banking Group plc
website is the responsibility of TSB Banking Group's Directors; the
work carried out by the auditors does not involve consideration of
these matters and, accordingly, the auditors accept no
responsibility for any changes that may have occurred to the
financial statements since they were initially presented on the
website.
b) Legislation in the United Kingdom governing the preparation
and dissemination of financial statements may differ from
legislation in other jurisdictions.
Appendix
Reconciliation of management basis to statutory results
(unaudited)
Volatility
on derivatives, Defined
hedge benefit
accounting Sabadell Mortgage pension
& share Derivative transaction Enhancement scheme
Management scheme fair value related tax related settlement Statutory
6 months to 30 basis liabilities unwind costs payment gain results
June 2015 GBP million GBP million GBP million GBP million GBP million GBP million GBP million
================= ============ =============== ============ ============ ============ ============ ============
Net interest
income 385.2 (8.5) - - - - 376.7
================= ============ =============== ============ ============ ============ ============ ============
Other
income/(expense) 60.8 12.9 (4.6) - - - 69.1
================= ============ =============== ============ ============ ============ ============ ============
Total income 446.0 4.4 (4.6) - - - 445.8
================= ============ =============== ============ ============ ============ ============ ============
Operating
expenses (362.5) 0.2 - (14.0) (6.8) - (383.1)
================= ============ =============== ============ ============ ============ ============ ============
Impairment (39.5) - - - - - (39.5)
================= ============ =============== ============ ============ ============ ============ ============
Profit/(loss)
before taxation 44.0 4.6 (4.6) (14.0) (6.8) - 23.2
================= ============ =============== ============ ============ ============ ============ ============
Taxation (10.6) (0.9) 0.9 0.3 6.8 - (3.5)
================= ============ =============== ============ ============ ============ ============ ============
Profit/(loss)
after taxation 33.4 3.7 (3.7) (13.7) - - 19.7
================= ============ =============== ============ ============ ============ ============ ============
6 months to 31 December
2014
============================= ======= ====== ====== =======
Net interest income 396.5 (12.9) - --- 383.6
============================= ======= ====== ====== =======
Other income/(expense) 67.7 9.6 (10.1) --- 67.2
============================= ======= ====== ====== =======
Total income 464.2 (3.3) (10.1) --- 450.8
============================= ======= ====== ====== =======
Operating expenses (362.6) - - ---(362.6)
============================= ======= ====== ====== =======
Impairment (46.5) - - --- (46.5)
============================= ======= ====== ====== =======
Profit/(loss) before
taxation 55.1 (3.3) (10.1) --- 41.7
============================= ======= ====== ====== =======
Taxation (11.9) 0.7 2.2 --- (9.0)
============================= ======= ====== ====== =======
Profit/(loss) after taxation 43.2 (2.6) (7.9) --- 32.7
============================= ======= ====== ====== =======
6 months to 30 June 2014
============================= ======= ====== ====== ====== =======
Net interest income 390.6 (16.0) - -- - 374.6
============================= ======= ====== ====== ====== =======
Other income/(expense) 72.6 16.2 (14.0) -- - 74.8
============================= ======= ====== ====== ====== =======
Total income 463.2 0.2 (14.0) -- - 449.4
============================= ======= ====== ====== ====== =======
Operating expenses (333.5) - - -- 63.7 (269.8)
============================= ======= ====== ====== ====== =======
Impairment (51.1) - - -- - (51.1)
============================= ======= ====== ====== ====== =======
Profit/(loss) before
taxation 78.6 0.2 (14.0) -- 63.7 128.5
============================= ======= ====== ====== ====== =======
Taxation (16.7) - 3.0 --(13.0) (26.7)
============================= ======= ====== ====== ====== =======
Profit/(loss) after taxation 61.9 0.2 (11.0) -- 50.7 101.8
============================= ======= ====== ====== ====== =======
Mortgage Enhancement tax related payment
During the six months to 30 June 2015 TSB recognised a deferred
tax asset of GBP6.8 million in relation to temporary differences
that arose following HMRC's determination of the tax transfer value
of the Mortgage Enhancement portfolio. Under the Tax Separation
Deed between TSB and LBG, which exists to protect the parties
against any unanticipated taxes arising after TSB's listing, this
amount is payable to LBG and is recognised in operating expenses.
As these amounts are not reflective of TSB's underlying business
performance they have been excluded from the management basis of
reporting.
Contacts
For further information please contact:
Investors and analysts
investorrelations@bancsabadell.com
Media
Clinton Manning
Charlotte Sjoberg Partner, Bell Pottinger (media advisor
Head of Media Relations to TSB)
Phone: +44 (0)207 003 9281 Phone: +44 (0)7711 972 662
Email: charlotte.sjoberg@tsb.co.uk Email: Cmanning@bellpottinger.com
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR PKBDBFBKDAOB
Tsb Bnk Grp (LSE:TSB)
Historical Stock Chart
From Oct 2024 to Nov 2024
Tsb Bnk Grp (LSE:TSB)
Historical Stock Chart
From Nov 2023 to Nov 2024
