3 - ALCO MonthlyPack Template - MooradDesign - May 2014-2
3 - ALCO MonthlyPack Template - MooradDesign - May 2014-2
21 May 2014
M N Chief Executive Y N Y
M Y Deputy CEO N N N
M,C Y CFO Y Y Y
M Y MD Retail Banking Y N Y
M Y MD Regional Coverage Y Y Y
M Y MD Corporate Banking Y Y Y
M Y Head of Strategy Y Y Y
G
C = Chair, M = Member
Y Head of ALM/Balance Sheet Management N Y (TL)
A Y Y Y Y
A Y Y Y Y
A Y Y Y Y
A Y N N N
A Y Y Y Y
A Y Y Y Y
A Y Y Y N
A Y Y Y Y
A Y N Y N
A Y Y Y Y
A Y N N N
A Y Y N N
A Y Y Y N
A Y Y Y N
A Y N N N
Sec Y N Y Y
Sec Y Y N N
2 Key messages
No action required
3 Document updates & approvals
The TOR has been updated again following feedback received from ALCo members. The latest version was incorporated into the ALCo pack for
No action required
October and formally approved.
4 Market Outlook
No action required
6 Liability Strategy
No action required
Agenda
Minute / Decision Action / Owner / Date
Item
10 ILAA
081013-03 – – 03/12/13
11 AOB
081013-04 – – 03/12/13
Liability strategy & Engagement with advisors to Local Authorities to form part of the
11/06/13 110613-09 Q1 14 Work in progress Open
liquidity risk issues ABC Liabilities Strategy
1.00 1.00
of 1.58-1.62 since last ALCo, priced low 1.56 1Yr 2Yr 3Yr 5Yr 10Yr 1Yr 2Yr
25-Nov-13
3Yr
Budget Sep-15
5Yr 10Yr
Mkt Fw d Nov-15
and high 1.63. We target 1.62 for year end. 25-Nov-13
31-Mar-13
30-Sep-13
31-Dec-12
28-Jun-13
Commentary:
LIQUIDITY
LIQUIDITY
Cash at bank
% of and Survival days LCR, SLR, NSFR
HQLA
% line & % line graph
B of E
Survival days Column
£m - Layered Column
GAP Sensitivity
NII Delta Net Interest Income
Actual vs limit
Basis risk BR01 Income, Cost, Net
£m, 3-decimal places
Line graph Layered Column
Line graph
LAB: * Capital:
Required LAB size increase from £3.4bn at Q2 to £3.5bn at Aug13 due to increased deposits;
Capital has been calculated as follows:
Required LAB in 2015 forecasted to be c £3.5bn
LAB investment strategy: 50% cash/CB reserves & 50% Gilts.
CT1: 12% of RWAs
Forecasted yield of 150bps in 2015 based on latest 9+3 curve assumptions, increased from 105bps from 4+8 T2: 3% of RWAs
(treasury P&L cost reduced from £18m to £5m)
Note: Q2 13 and Forecast Capital figures have been re-stated to apply this methodology.
Gilts Portfolio target duration: 4yrs
RW% 51.0% 51.0% 50.9% 50.9% 0.0% 23.8% 22.4% 22.5% 22.5% 0.0% 84.4% 86.9% 86.7% 86.7% 0.0%
CET1 @ 12% 1,649 1,570 1,570 1,568 - 2 1,561
Retail October RWAs are marginally lower than September as mortgage and loan balance sheet have seen reductions in the month. October YTD RWAs is above 9+3 full
year forecast with pressure points in loans and current accounts.
Corporate October RWAs are the September reported number as a file was not delivered to complete the month end and it was deemed to complex to replicate in time
available. The issue is understood and will be rectified for November month end reporting. The reported RWA number for October is therrefor likley to be overstated as the
drawn balance sheet has reduced in October.
CET1 at 12% continues at c. £1.6bn before SME discount benefit due 1 January 2014. If the SME discount was included the CET1 would reduce below £1.5bn.
SME Mid-Corp
Dec-12 Aug-13 Sep-13 Oct-13 vs PM FY 13 9+3 Dec-12 Aug-13 Sep-13 Oct-13 vs PM FY 13 9+3 Key points:
£m £m £m £m £m £m £m £m £m £m £m £m
Mortgages
0 0 0 0 0 0 0 0 0 Increase in Retail RWA as forecast last
Loans
Current Accounts
5,855 5,851 5,765 5,765 0 5,806 2,668 2,421 2,507 2,507 0 2,526 ALCO.
0 0 0 0 0 0 0 0
Credit Cards
Derivatives
131 128.973 129 129 0 129 0 0 0 0 Stable Corporate RWA and expected
0 0 0 0 358 295 274 274 0 344
Operational Risk
760 751.000 751 751 0 703 180 184 184 184 0 162
unchanged this quarter.
Fixed Assets
0 0 0 0 0 0 0 0 0 0 0 Stable CET1
Total 6,746 6,731 6,645 6,645 0 6,638 3,206 2,899 2,966 2,965 -1 3,032
RW% 79.8% 83.7% 83.3% 83.3% 0.0% 96.8% 96.0% 96.2% 96.2% -0.02%
Notes
• For October Corporate numbers are based on the September reported numbers so are 2 months in arrears. RTS Customers are included and weighted at 100%.
• December 2012 SME retail assets are weighted at 45% which has been revised for June 2013 to 55% reflecting retained model experience.
• RWA% - Excludes Derivatives, Operational Risk, Fixed Assets, RTS adjustment (calculated as RWA/EAD).
• Retail RWAs are extracted from the Retail Credit Systems and mortgages have been adjusted for pooling (an uplift of 5%). Retail card balances are as per September month end.
600
-- proposal from Corporate on medium-term country
400
outlook at next ALCO
200
500
Approved Limit
Top 8 offshore counterparty exposures
450
400 Exposure
-- see Appendix for maturity profile, credit rating and CDS
350 price where quoted
300
250
200
Key points:
150
Stable position and no pressure on limits
100
50
(excessive headroom still in place)
0
Maybank Qatar Standard HSBC Deutsche RBS ICD CIMB
National Chartered Bank
Bank Bank
Liabilities (500)
(600)
Current Accounts 4,787 (3) (14) (0) (26) (0)
(700)
Savings 16,753 (124) (251) (65) (378) (65) (800)
Other Liabilities 711 (23) (61) (3) (99) (3) 0-3M 3-6M 6-12M 2y 3y 4y 5y 6y 7y 8y 9y 10y >10y
Total Liabilities 22,251 (150) (326) (68) (503) (68) Fixed Rate Loans (Retail Only)
Derivatives 5
0
Pay Fixed 9,165 (87) (30) (111) 26 (107) (5)
Total Income (237) (357) (178) (477) (175) (10)
(15)
Total
(20)
Net Interest Income 616 646 616 678 617 (25) Gap Cumulative Gap
For Information
For information – Total 0-3M 3-6M 6-12M 2y 3y 4y 5y 6y 7y 8y 9y 10y >10y
Total
ParentGRetail & Corporate Book 50
Fixed Rate Deposits (Retail Only)
30
Verbal update
Verbal update
£4.5bn LIBOR linked loans are expected to transfer at the last fixing of LIBOR, so as
not to generate P&L.
However normal market practice would be for transfers to occur at market rates, and
the Ops team would be expecting the transfer at the on-market rate and not the historic
last fix.
Executive Approval is required therefore for such an “off market” transfer, hence we are
seeking approval at ABC ALCo.
Given high confidence in conservative lending targets, an estimated £45m incremental funding cost exists if £1.8bn
deposit raising needs to be replaced by wholesale funding, reducing 2015 ROE by 2.2% to 11.9%
Acceptable asset encumbrance levels restrict secured fund raising:
PRA guidance - mid-teens % translating to a maximum £2.7bn (20% haircut collateral-based funding)
BAU ABC to operate below the prescribed encumbrance limits, and within market expectations
ABC Bank rating will impact appetite and pricing of ABC deposits/debt:
Investment grade (BBB) rating targeted, with indicative rating of BB+ to BBB from M&IB desktop model
Recommendations:
Deposit raising to cover expected shortfall preferred (especially as asset encumbrance constraints mean secured
Secured liquidity facility in place immediately before IPO: £1bn under Base Case; up to 2 years tenor
RMBS programme ready for market issuance in advance of IPO, (i) to take out liquidity lines with periodic issuance
over first 2 year post-IPO and (ii) diversify funding over time.
Senior unsecured note programme to be ready for issuance within 12 months of IPO, once ABC Bank established in
• Request for noting of options being explored to meet ABC deposit gathering requirements pre
Objective separation.
• Support from ALCo for the approach to option evaluation and pre-syndication
1. ABC has a requirement to meet LDR criteria for Credit Grading/Liquidity Purposes on separation.
2. £0.9bn funding growth in plan by Aug 15 – to meet target balance sheet shape. Likely outflow
Key Points for Noting and
scenarios could require a further £2-3.5bn to be raised.
decision
3. Timing of agreement of deposit raising plan, is key – required to give confidence in the banking
licence and credit rating application processes by mid 2014.
ABC need to follow separate deposit gathering approach vs retained, in order to meet funding
Main Message
targets by separation. Cost and customer conduct considerations are central to option evaluation
Governance / Approval to date Paper circulated
Subsequent use of this paper Detailed pricing proposals through ABC Bank Product Pricing Committee
For information
© Moorad Choudhry 2014 20
ABC deposit gathering options for evaluation
Corporate
Negotiated* using Retail Private Retail brand (Inc Fixed Rate Depo Products on
Evaluation criteria existing discretion Negotiated cost (inc cost) ABC brand
Estimated Cost of Funds per £100M £0.8M £1M £2.3M £2.3 (tbc) >£0.8M
(expected
higher rate
required)
Impact on Retained M L H H L
TCF A A G G G
Relationship Deepening H H M M M
Max Fund Raising over the Period £2150 £100M £300M £500m tbc tbc
For information
© Moorad Choudhry 2014 21
Next steps
Recommendations for subsequent approval – to be explored and presyndicated pre ALCo approval
Level of incremental deposit • £0.9b deposit gathering in ABC 9+3 budget between now and separation
raising • Amount raised will be subject to ongoing monitoring. For example, planned LA re-pricing could lead to a bigger stretch on our
deposit raising. A shortfall on lending could lead to a lower target
Timing of incremental deposit • Timing is of key importance as cost of holiding additional deposits on balance sheet needs to be balanced with:
raising • Requirement for a clear deposit gathering plan pre banking licence and ratings applications
• A significant amount of the cash that we expect to be able to win is already with other institutions on a Notice or Term
basis so we need a cohesive and timely strategy to convert.
For information
© Moorad Choudhry 2014 22
Appendices
Actual vs Prior Mth vs 2013 9+3 Actual vs PY vs 2013 9+3 2013 9+3
Performance Metrics
IL as % of spot assets **** 0.57% (8 bps) 6 (4 bps) 6 0.44% (6 bps) 6 (0 bps) 6 0.47%
Liabilities
Assets
£m Apr-13 May-13 Jun-13 Jul-13 Aug-13 Sep-13 Oct-12 Oct-13 Var Var % Dec-12 Oct-13 Var Var % Bud Act Var Var %
Assets (119) (193) (104) (115) 2 (44) 6 20,642 19,495 (1146) (6%) 6 20,571 19,495 (1076) (5%) 6 19,557 19,495 (62) (0%) 6
Mortgages (58) (98) (43) (56) (38) (65) 6 9,212 8,707 (506) (5%) 6 9,246 8,707 (540) (6%) 6 8,742 8,707 (36) (0%) 6
Loans (15) (99) (45) (21) 30 22 5 9,596 9,314 (282) (3%) 6 9,529 9,314 (215) (2%) 6 9,281 9,314 33 0% 5
Overdrafts (42) (3) (21) (39) 4 3 6 1,211 1,077 (133) (11%) 6 1,371 1,077 (293) (21%) 6 1,073 1,077 4 0% 5
Credit Cards (1) 3 10 12 5 0 5 392 397 6 1% 5 375 397 22 6% 5 398 397 (1) (0%) 6
Other (3) 4 (5) (12) 1 (4) 6 231 - 0 (231) (100%) 6 50 - 0 (50) (100%) 6 72 - 0 (72) (100%) 6
Liabilities 457 158 256 3 336 76 5 20,954 22,984 2030 10% 5 21,451 22,984 1533 7% 5 22,329 22,984 655 3% 5
MTAs (2) 155 (17) 71 45 52 5 4,490 4,990 500 11% 5 4,517 4,990 473 10% 5 4,890 4,990 101 2% 5
Savings 532 106 287 (17) 344 60 5 15,372 17,454 2082 14% 5 15,834 17,454 1620 10% 5 16,939 17,454 515 3% 5
Money Markets (44) (105) (18) (57) (57) (38) 6 1,092 498 (595) (54%) 6 1,048 498 (550) (53%) 6 501 498 (3) (1%) 6
Funding 576 351 360 118 334 120 5 312 3,489 3177 1017% 5 879 3,489 2609 297% 5 2,772 3,489 717 26% 5
£m Apr-13 May-13 Jun-13 Jul-13 Aug-13 Sep-13 Oct-12 Oct-13 Var Var % Dec-12 Oct-13 Var Var % Bud Act Var Var %
Assets (58) (117) (43) (54) (47) (70) 6 10,910 10,215 (695) (6%) 6 10,914 10,215 (700) (6%) 6 10,296 10,215 (82) (1%) 6
Mortgages (58) (98) (43) (56) (38) (65) 6 9,212 8,707 (506) (5%) 6 9,246 8,707 (540) (6%) 6 8,742 8,707 (36) (0%) 6
Loans (12) (15) (7) (2) (8) (8) 6 1,098 994 (104) (9%) 6 1,081 994 (87) (8%) 6 996 994 (2) (0%) 6
Overdrafts 13 (6) (5) 6 (8) 3 6 274 246 (27) (10%) 6 273 246 (27) (10%) 6 231 246 15 7% 5
Credit Cards (1) (1) 12 10 6 2 5 326 330 3 1% 5 307 330 22 7% 5 327 330 2 1% 5
Liabilities (56) 88 102 36 134 52 5 8,375 9,103 727 9% 5 8,520 9,103 583 7% 5 8,986 9,103 117 1% 5
Savings 38 49 57 14 113 49 5 6,305 6,753 448 7% 5 6,419 6,753 334 5% 5 6,733 6,753 20 0% 5
MTAs (65) 36 41 16 18 1 5 2,071 2,307 236 11% 5 2,049 2,307 258 13% 5 2,253 2,307 54 2% 5
Funding 2 205 146 89 181 123 5 (2535) (1112) 1422 (56%) 5 (2395) (1112) 1283 (54%) 5 (1310) (1112) 198 (15%) 5
£m Apr-13 May-13 Jun-13 Jul-13 Aug-13 Sep-13 Oct-12 Oct-13 Var Var % Dec-12 Oct-13 Var Var % Bud Act Var Var %
Assets (61) (76) (61) (62) 48 26 9,732 9,281 (451) (5%) 6 9,657 9,281 (376) (4%) 6 9,261 9,281 20 0% 5
Loans (4) (84) (38) (19) 38 30 8,499 8,320 (178) (2%) 6 8,448 8,320 (128) (2%) 6 8,285 8,320 35 0% 5
Overdrafts (55) 3 (16) (44) 12 (0) 937 831 (106) (11%) 6 1,098 831 (267) (24%) 6 842 831 (11) (1%) 6
Credit Cards 0 4 (2) 1 (1) (1) 65 68 2 4% 5 68 68 (0) (0%) 6 71 68 (3) (4%) 6
Other (2) 1 (5) 0 (1) (2) 231 61 (170) (73%) 6 43 61 18 43% 5 72 61 (11) (15%) 6
Liabilities 513 70 153 (33) 202 24 12,579 13,882 1303 10% 5 12,931 13,882 950 7% 5 13,343 13,882 538 4% 5
MTAs 63 118 (58) 55 27 52 2,419 2,684 264 11% 5 2,468 2,684 215 9% 5 2,637 2,684 47 2% 5
Deposits 494 57 230 (31) 231 10 9,067 10,700 1634 18% 5 9,415 10,700 1286 14% 5 10,206 10,700 495 5% 5
Money Markets (44) (105) (18) (57) (57) (38) 1,092 498 (595) (54%) 6 1,048 498 (550) (53%) 6 501 498 (3) (1%) 6
Other 0 0 0 0 0 0 - - 0 6 - - 0 6 - - 0 6
Funding 574 146 214 29 153 (3) 2,847 4,601 1754 62% 5 3,274 4,601 1327 41% 5 4,083 4,601 518 13% 5
£k £k % £k £k £k % £k £k 18.0 2.6%
16.0 2.5%
14.0
2.4%
Mortgages 12.0
10.0 2.3%
8.0 2.2%
NII 192,993 (185) (0%) (93) (92) 16,642 9% 6,556 10,086
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Avg Bal £m 8,740 (4) (0%) 6 6 313 4% 5 5
£m NIM %
Loans
6.0 9.5%
Margin % 2.65% (0 bps) 14 bps
9.0%
5.5
8.5%
5.0
8.0%
4.5 7.5%
Loans*
7.0%
4.0
6.5%
NII 55,212 (179) (0%) (24) (154) 1,556 (3%) 415 1,141 3.5
6.0%
3.0 5.5%
6 6 5 5
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Avg Bal £m 775 (0) (0%) 6 (1%)
2.5
14.0%
12.0%
Overdrafts 2.0
10.0%
NII 22,030 285 1% 138 148 (777) (3%) (1,814) 1,037 1.5 8.0%
6.0%
Avg Bal £m 199 1 1% 5 5 (17) (8%) 6 5
1.0 4.0%
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Margin % 13.29% 9 bps 63 bps
Credit Cards
£m NIM %
4.0 14.0%
Credit cards
3.5 12.0%
3.0 10.0%
NII 30,864 73 0% 37 37 (528) (2%) (1,326) 798
2.5 8.0%
1.5 4.0%
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
MTAs £m MTAs NIM %
6.0 2.3%
5.5 2.1%
NII 27,556 115 0% 52 63 (11,931) (30%) 1,921 (13,853) 5.0 1.9%
4.5
1.7%
4.0
Avg Bal £m 2,026 4 0% 5 5 94 5% 5 6 1.5%
3.5
1.3%
3.0
1.1%
Margin % 1.63% 0 bps (82 bps) 2.5
2.0 0.9%
1.5 0.7%
1.0 0.5%
Savings
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
NII (8,064) 127 2% 2 125 (7,317) (980%) 5 (7,323) NIM %
£m
Savings
Avg Bal £m 6,222 (2) (0%) 5 5 (45) (1%) 5 6 0.05%
0.0 0.00%
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
(0.05%)
Margin % -0.16% 0 bps (14 bps) (0.4) (0.10%)
(0.15%)
(0.8)
(0.20%)
(1.2) (0.25%)
ACT NII 2012 ACT Margin ACT NII 2013
Total NII 320,592 238 0% 112 126 (2,355) (1%) 5,758 (8,113)
5 5 5 6
14.0 1.8%
NII 166,191 3,362 2% (386) 3,748 886 1% (8,689) 9,575 1.4%
12.0
Avg Bal £m 8,351 (20) (0%) 6 5 (463) (5%) 6 5 10.0 1.0%
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Margin % 2.39% 5 bps 14 bps
£m
Overdrafts NIM %
Overdrafts 1.8 4.5%
1.7
1.6 4.0%
NII 12,664 99 1% 151 (52) (3,528) (22%) (3,720) 192
1.5 3.5%
5 6 6 5 1.4
Avg Bal £m 434 5 1% (130) (23%)
1.3 3.0%
1.2
Margin % 3.50% (1 bps) 5 bps 1.1 2.5%
1.0 2.0%
0.9
0.8 1.5%
Credit Cards
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
NII 1,703 88 5% (95) 183 948 126% 17 931
£m NIM %
Avg Bal £m 63 (4) (6%) 6 5 1 2% 5 5 Credit Cards
5.0%
0.2 4.5%
Margin % 3.26% 35 bps 178 bps 0.2
4.0%
3.5%
0.1 3.0%
2.5%
0.1 2.0%
Currency/Other 1.5%
0.0 1.0%
0.5%
NII 1,637 128 8% (21) 149 (636) (28%) 210 (846) 0.0 0.0%
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Avg Bal £m 55 (1) (1%) 6 5 5 9% 5 6
£m MTAs NIM %
Margin % 3.57% 32 bps (185 bps)
4.0 2.5%
2.0%
MTAs 3.0
1.5%
NII 27,540 (291) (1%) 83 (374) (7,612) (22%) 2,250 (9,862) 2.0
1.0%
Avg Bal £m 2,037 6 0% 5 6 123 6% 5 6 1.0
0.5%
Margin % 1.62% (2 bps) (58 bps) 0.0 0.0%
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Deposits
Deposits NIM %
£m
NII 1,269 (1,258) (50%) 19 (1,278) (32,987) (96%) 2,711 (35,698)
5 6 5 6 0.15%
Avg Bal £m 10,178 78 1% 746 8% 1.0
0.8 0.10%
Margin % 0.01% (2 bps) (42 bps) 0.6 0.05%
0.4
0.00%
0.2
Money Markets/ 0.0 -0.05%
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Other -0.2 -0.10%
Total NII 207,681 2,062 1% (241) 2,302 (42,808) (17%) (6,100) (36,707)
6 5 6 6
Instant Access 0.50% 0.10% Syldavia Bank 1.50% Khemed Bank 1.00% Borduria Bank 0.95%
31 Day 1.35% 1.35% ABC Bank 1.35% Tapioca Bank 1.25% Borduria Bank 1.15%
95 Day 1.80% 1.65% Rackham Bank 1.90% ABC Bank 1.80% Carreidas Bank 1.75%
180 Day 1.85% 1.65% Rackham Bank 2.00% UTC Bank 1.95% ABC Bank 1.85%
1Y 1.60% 1.30% UTC Bank 2.25% Pisco Bank 2.05% Carreidas Bank 2.00%
2Y 2.00% 1.70% UTC Bank 2.35% Allan Bank 2.25% Borduria Bank 2.20%
3Y 2.20% 2.00% ICE Bank 2.45% Rackham Bank 2.35% ABC Bank 2.20%
4Y - - Colomb Bank 2.50% CBBC Bank 2.45% Pop Bank 2.35%
5Y 2.75% 2.50% ABC Bank 2.75% Pisco Bank 2.60% Sirius Bank 2.50%
Mortgage VaR
TotalFixed Products (Retail only) VaR
300,000
140,000
250,000
120,000
200,000
100,000
150,000
80,000
Total VaR
100,000 60,000 Total VaR
Indicative
50,000 40,000
Limit Indicative
0 20,000 Limit
Jul-13 Aug-13 Sep-13 Oct-13 0
Jul-13 Aug-13 Sep-13 Oct-13
Fixed Rate Loans (Retail only) VaR
45,000
40,000
35,000
30,000
25,000
20,000 Total VaR
15,000
10,000 Indicative
5,000 Limit
0
Jul-13 Aug-13 Sep-13 Oct-13
Fixed Rate Deposits (Retail only) VaR
30,000
25,000
20,000
15,000
Total VaR
10,000
Indicative
5,000 Limit
0
Jul-13 Aug-13 Sep-13 Oct-13
Source: Bancware. Limits are indicative based on pro-rate of Total Divisional limits
Retail Cards
0.120
0.100
Swap Ideal Hedge
0.080
0.060
0.040
0.020
0.000
NOTE: Development of Bancware is being
undertaken to improve reporting of
0-3M 3-6M 6-12M 2Y 3Y 4Y 5Y
Corporate products at future ALCos
Source: Bancware
Report date H1 2012 H1 2012 30-Sep-2012 H1 2012 FY2011 FY2011 H1 2012 30-Sep-2012 -
LT Ratings A / A3 / A A / A2 / A
A+ / A2 / A+ A / A2 / A NR / A3 / A A- / Baa2 / BBB+ NR / A3 / BBB+ BBB+ / A2 / A BBB+ / NR / BBB
(S / M / F) (A- / Baa1 / A)2 (A- / A3 / A)2
Regulatory
Capital
Structure
CT1 11.1% 11.3% 12.4% 12.2% 22.8% 12.6% 9.6% 8.4% 12.6%
Total 14.6% 16.6% 18.3% 21.7% 29.6% 15.8% 14.8% 14.9% 18.3%
Total capital £63.4bn £55.1bn £8.4bn £16.8bn £943mn £1.9bn £3.1bn £3.9bn
Total loans £434.9bn £528.6bn £157.2bn £198.3bn £19.2bn £27.0bn £34.0bn £24.8bn
Loans-to-
104% 126% 120% 133% 101% 102% 103% 94% 110%
deposits %
NIM 1.92% 1.93% 0.93% 1.32% 0.72% 1.05% 1.10% 2.07% 1.38%
Net Profits (£1,990)mn (£641)mn £136mn £550mn £39.8mn £63.1mn (£45.3)mn (£470)mn
RoE4 N.M. N.M. 4.4% 8.2% 10.0% 7.8% N.M. N.M.
S&P RAC ratio5 6.4% 5.7% 6.1% 7.3% - 11.6% - 8.5% 7.6%
The following benchmarking information is presented in response to an action raised at the November AlCo:
081013 – 02 : ABC peer group comparisons to be expanded to include publicly available information on RWA and capital.
Summary
The table overleaf presents a snapshot view of ABC’s capital structure and other key financial metrics against those of our peer
group.
1. ABC estimated capital is at the low end of the peer range (excluding Co-op). This is sub-optimal given the risks we are
running and our desire to grow.
The high proportion of corporate vs. residential mortgage exposure compared to peers; and
The lack of defaulted assets in the Corporate book which flows through into higher RWAs than would normally be
expected.
• The TED spread = 3 𝑚𝑜𝑛𝑡ℎ 𝐿𝐼𝐵𝑂𝑅 𝑟𝑎𝑡𝑒 − 3 𝑚𝑜𝑛𝑡ℎ 𝑇 𝑏𝑖𝑙𝑙 𝑖𝑛𝑡𝑒𝑟𝑒𝑠𝑡 𝑟𝑎𝑡𝑒
• The TED spread measures the difference between the yield on the 3-month Treasury Bill (T-bill) and the value of the Eurodollar futures contract—which is based on the 3-month
LIBOR rate
• TED is an acronym formed from T-Bill and ED, the ticker symbol for the Eurodollar futures contract
• A rising or high TED spread will often precede a downturn in the stock market because it indicates increasing risk of bank defaults and economic instability as a result of liquidity
being withdrawn
• A falling or low TED spread would indicate low risk of bank defaults and economic stability
• The TED spread fluctuates over time but generally has remained within the range of 10 – 50 bps except in times of financial crisis
• During the subprime mortgage crisis, the TED spread ballooned to between 150-200bps, reaching 300bps at one point
• T-bills are considered risk free and LIBOR broadly reflects the risk of lending to the commercial banks, the difference is an indicator of perceived risk in the global economy. An
increase in the TED spread suggests increasing risks and vice versa
• Recognised principal global benchmark for swap rates and spreads for interest rate swaps, published by ICE (Intercontinental Exchange); fixing data used is London 11am