Financial position
Financial position
Rathbones Group Plc Report and accounts
Own funds
Rathbones is classified as a banking group for
regulatory capital purposes and is required
to operate within the restrictions on capital
resources and banking exposures prescribed
by the Capital Requirements Regulation,
as applied in the UK by the Prudential
Regulation Authority (PRA).
At 31 December 2021, the group’s regulatory
own funds (including verified profits for the
year) were £305 million (2020: £304 million).
Common Equity Tier 1 (CET1) own funds
decreased by £27.0 million during 2021
to £266.2 million. This was primarily due
to the acquisition of Saunderson House,
partly offset by an increase in Tier 1 capital
following the placing of £50 million of fresh
share capital during the year. The CET1 ratio
was 18.7%, a decrease on the 23.5% reported
at the previous year end.
The leverage ratio was 9.1% at 31 December
2021, down from 9.2% at 31 December 2020
The leverage ratio represents our Tier 1
capital as a percentage of our total assets,
excluding intangible assets, plus certain off
balance sheet exposures. The reduction is in
line with the decrease in CET1 capital.
The business is primarily funded by equity,
but also supported by £40 million of ten-year
Tier 2 subordinated loan notes, which were
issued in October 2021. The notes introduce
a small amount of gearing into our balance
sheet as a way of financing future growth in
a cost-effective and capital-efficient manner.
They are repayable in October 2031, with a
call option for the issuer annually from 2026.
Interest is payable at a fixed rate of 5.642%
(note 28).
Total equity was £623 million at 31 December
2021, up 21.2% from £514 million at the end of
2020, reflecting the share placing in the year.
Own funds and liquidity
requirements
As required under PRA rules, we perform
an Internal Capital Adequacy Assessment
Process (ICAAP) and Internal Liquidity
Adequacy Assessment Process (ILAAP)
annually, which include performing a range
of stress tests to determine the appropriate
level of regulatory capital and liquidity that
we need to hold. In addition, we monitor a
wide range of capital and liquidity statistics
on a daily, monthly or less frequent basis as
required. Surplus capital levels are forecast
on a monthly basis, taking account of
proposed dividends and investment
requirements, to ensure that appropriate
buffers are maintained. Investment of
proprietary funds is controlled by our
treasury department.
We are required to hold capital to cover a
range of own funds requirements.
Table . Group’s financial position
2021
£m
(unless stated)
2020
£m
(unless stated)
Own funds:
– Common Equity Tier 1 ratio
1
18.7% 23.5%
– Total own funds ratio
2
21.4%
24.3%
– Total equity 288.8 513.8
– Tier 2 subordinated loan notes
3
39.9 19.8
– Total risk exposure amount 1,424.5 1,247.8
– Leverage ratio
4
9.1% 9.2%
Other resources:
– Total assets 3,271.8 3,370.6
– Treasury assets
5
2,458.5 2,721.1
– Investment Management loan book
6
168.0
158.0
– Intangible assets from
acquired growth
7
195.5 218.0
– Tangible assets and software
8
28.0 28.0
– Liabilities:
– Due to customers
9
2,333.0
2,561.8
– Net defined benefit pension
asset/(liability) 12.3 (9.8)
1. Common Equity Tier 1 capital as a proportion of total risk exposure amount
2. Total own funds (see table 19) as a proportion of total risk exposure amount
3. Represents the carrying value of the Tier 2 loan notes (see note 28)
4. Tier 1 capital as a percentage of total assets, excluding intangible assets, plus certain off
balance sheet exposures
5. Balances with central banks, loans and advances to banks and investment securities
6. See note 16 to the financial statements
7. Net book value of acquired client relationships and goodwill (note 22)
8. Net book value of property, plant and equipment and computer software (notes 19 and 22)
9. Total amounts of cash in client portfolios held by Rathbone Investment Management as a bank
(note 24)
Table . Regulatory own funds
2021
£m
2020
£m
Share capital and share premium 294.1 218.0
Reserves 365.8 342.6
Less:
Own shares (36.6) (46.7)
Intangible assets
1
(344.8) (220.7)
Retirement benefit asset
2
(12.3) 0.0
Common Equity Tier 1 own funds
266.2 293.2
Tier 2 own funds 38.5 10.7
Total own funds 304.7 303.9
1. Net book value of goodwill, client relationship intangibles and software is deducted
directly from own funds, less any related deferred tax.
2. The retirement benefit asset is deducted directly from own funds.
Table . Group’s own funds requirements
2021
£m
2020
£m
Credit risk requirement 50.9 46.9
Market risk requirement 0.8 0.6
Operational risk requirement 62.3 52.4
Pillar 1 own funds requirement 114.0 99.9
Pillar 2A own funds requirement 40.1 40.0
Total Capital Requirement (‘TCR’) 154.1
139.9
Combined buffer:
– capital conservation buffer (CCB) 35.6
31.1
– countercyclical capital buffer (CCyB) – 0.1
Total Capital Requirement (‘TCR’)
and Combined buffer 189.7 171.1
1. Own funds requirements stated above include the impact of trading results and changes
to requirements and buffers that were known as at 31 December and which became
effective prior to the publication of the preliminary results
Pillar 1 – minimum requirement
for capital
Pillar 1 focuses on the determination of a
total risk exposure amount (also known as
‘risk-weighted assets’) and expected losses
in respect of the group’s exposure to credit,
counterparty credit, market and operational
risks, and sets a minimum requirement
for capital.
At 31 December 2021, the group’s total risk
exposure amount was £1,425 million (2020:
£1,248 million).
Pillar 2 – supervisory review process
Pillar 2 supplements the Pillar 1 minimum
requirement with firm-specific Pillar 2A
requirements and a framework of regulatory
capital buffers.
The Pillar 2A own funds requirement
(which is set by the PRA and the calculation
of which remains confidential with the PRA)
reflects those risks, specific to the firm, which
are not fully captured under the Pillar 1 own
funds requirement.
Pension obligation risk
The potential for additional unplanned
capital strain or costs that the group
would incur in the event of a significant
deterioration in the funding position of the
group’s defined benefit pension schemes.
Interest rate risk in the banking book
The potential losses in the non-trading
book resulting from interest rate changes
or widening of the spread between Bank
of England base rates and SONIA.
Concentration risk
Greater loss volatility arising from a higher
level of loan default correlation than is
assumed by the Pillar 1 assessment.
The group is also required to maintain a
number of regulatory capital buffers, all of
which must be met with CET1 capital.
Capital conservation buffer (CCB)
The CCB is a general buffer, designed to
provide for losses in the event of a stress,
and represents 2.5% of the group’s total risk
exposure amount as at 31 December 2021.
Countercyclical capital buffer (CCyB)
The CCyB is designed to act as an incentive
for banks to constrain credit growth in times
of heightened systemic risk. The amount
of the buffer is determined by reference to
rates set by the FPC (for UK exposures) and
other jurisdictions for our exposures to their
locations from time to time, depending on
prevailing market conditions, for individual
countries where the group has credit
risk exposures.
The buffer rate is currently set at 0% for the
UK. The group also has some small, relevant
credit exposures in other jurisdictions,
resulting in a weighted buffer rate of 0%
of the group’s total risk exposure amount as
at 31 December 2021. An increased UK rate
of 1% will come into effect from December
2022, which has been built into our forecasts.
The surplus of own funds (including verified
profits for the full year) over Total Capital
Requirement and Combined buffer was
£115 million, down from £133 million at
the end of 2020, owing to additional
deductions in the year for the Saunderson
House intangibles and retirement
benefit asset.
Pillar 2B PRA buffer
The PRA also determines whether any
incremental firm-specific buffer is required.
The PRA requires any such buffer to remain
confidential between the group and the PRA.
In managing the group’s regulatory capital
position over the next few years, we will
continue to be mindful of:
— future volatility in pension scheme
valuations which affect both the level of
CET1 own funds and the value of the Pillar
2A requirement for pension risk; and
— regulatory developments;
— the demands of future acquisitions which
generate intangible assets and, therefore,
directly reduce CET1 resources; and
— expected additional increases in the UK
countercyclical capital buffer rate.
We keep these issues under constant review
to ensure that any necessary capital-raising
activities are carried out in a planned and
controlled manner.
The group’s Pillar 3 disclosures are
published annually on our website
(rathbones.com/investor-relations/
results-and-presentations) and provide
further details about regulatory capital
resources and requirements.
Total assets
Total assets at 31 December 2021 were
£3.3 billion (2020: £3.4 billion), of which
£2.3 billion (2020: £2.6 billion) represents
the investment in the money markets of the
cash element of client portfolios that is held
as a banking deposit.
Treasury assets
As a licensed deposit taker, Rathbone
Investment Management holds our
surplus liquidity on its balance sheet
together with clients’ cash. Cash in client
portfolios as held on a banking basis of
£2.3 billion (2020: £2.6 billion) represented
4.2% of total Investment Management funds
under management and administration
at 31 December 2021, compared to 5.7%
at the end of 2020. Cash held in client
money accounts was £13.9 million (2020:
£5.5 million).
The treasury department of Rathbone
Investment Management, reporting
through the banking committee to the board,
operates in accordance with procedures set
out in a board-approved treasury manual
and monitors exposure to market, credit and
liquidity risk as described in note 33 to the
financial statements. It invests in a range of
securities issued by a relatively large number
of counterparties. These counterparties must be
single-‘A’-rated or higher by Fitch at the time
of investment and are regularly reviewed by
the banking committee.
During the year, the share of treasury
assets held with the Bank of England
reduced to £1.5 billion from £1.8 billion at
31 December 2020. Client balances fell at the
beginning of the year and started to recover
from August as settlement activity reduced.
Financial position
Financial position
Rathbones Group Plc Report and accounts
Own funds
Rathbones is classified as a banking group for
regulatory capital purposes and is required
to operate within the restrictions on capital
resources and banking exposures prescribed
by the Capital Requirements Regulation,
as applied in the UK by the Prudential
Regulation Authority (PRA).
At 31 December 2021, the group’s regulatory
own funds (including verified profits for the
year) were £305 million (2020: £304 million).
Common Equity Tier 1 (CET1) own funds
decreased by £27.0 million during 2021
to £266.2 million. This was primarily due
to the acquisition of Saunderson House,
partly offset by an increase in Tier 1 capital
following the placing of £50 million of fresh
share capital during the year. The CET1 ratio
was 18.7%, a decrease on the 23.5% reported
at the previous year end.
The leverage ratio was 9.1% at 31 December
2021, down from 9.2% at 31 December 2020
The leverage ratio represents our Tier 1
capital as a percentage of our total assets,
excluding intangible assets, plus certain off
balance sheet exposures. The reduction is in
line with the decrease in CET1 capital.
The business is primarily funded by equity,
but also supported by £40 million of ten-year
Tier 2 subordinated loan notes, which were
issued in October 2021. The notes introduce
a small amount of gearing into our balance
sheet as a way of financing future growth in
a cost-effective and capital-efficient manner.
They are repayable in October 2031, with a
call option for the issuer annually from 2026.
Interest is payable at a fixed rate of 5.642%
(note 28).
Total equity was £623 million at 31 December
2021, up 21.2% from £514 million at the end of
2020, reflecting the share placing in the year.
Own funds and liquidity
requirements
As required under PRA rules, we perform
an Internal Capital Adequacy Assessment
Process (ICAAP) and Internal Liquidity
Adequacy Assessment Process (ILAAP)
annually, which include performing a range
of stress tests to determine the appropriate
level of regulatory capital and liquidity that
we need to hold. In addition, we monitor a
wide range of capital and liquidity statistics
on a daily, monthly or less frequent basis as
required. Surplus capital levels are forecast
on a monthly basis, taking account of
proposed dividends and investment
requirements, to ensure that appropriate
buffers are maintained. Investment of
proprietary funds is controlled by our
treasury department.
We are required to hold capital to cover a
range of own funds requirements.
Table . Group’s financial position
2021
£m
(unless stated)
2020
£m
(unless stated)
Own funds:
– Common Equity Tier 1 ratio
1
18.7% 23.5%
– Total own funds ratio
2
21.4%
24.3%
– Total equity 288.8 513.8
– Tier 2 subordinated loan notes
3
39.9 19.8
– Total risk exposure amount 1,424.5 1,247.8
– Leverage ratio
4
9.1% 9.2%
Other resources:
– Total assets 3,271.8 3,370.6
– Treasury assets
5
2,458.5 2,721.1
– Investment Management loan book
6
168.0
158.0
– Intangible assets from
acquired growth
7
195.5 218.0
– Tangible assets and software
8
28.0 28.0
– Liabilities:
– Due to customers
9
2,333.0
2,561.8
– Net defined benefit pension
asset/(liability) 12.3 (9.8)
1. Common Equity Tier 1 capital as a proportion of total risk exposure amount
2. Total own funds (see table 19) as a proportion of total risk exposure amount
3. Represents the carrying value of the Tier 2 loan notes (see note 28)
4. Tier 1 capital as a percentage of total assets, excluding intangible assets, plus certain off
balance sheet exposures
5. Balances with central banks, loans and advances to banks and investment securities
6. See note 16 to the financial statements
7. Net book value of acquired client relationships and goodwill (note 22)
8. Net book value of property, plant and equipment and computer software (notes 19 and 22)
9. Total amounts of cash in client portfolios held by Rathbone Investment Management as a bank
(note 24)
Table . Regulatory own funds
2021
£m
2020
£m
Share capital and share premium 294.1 218.0
Reserves 365.8 342.6
Less:
Own shares (36.6) (46.7)
Intangible assets
1
(344.8) (220.7)
Retirement benefit asset
2
(12.3) 0.0
Common Equity Tier 1 own funds
266.2 293.2
Tier 2 own funds 38.5 10.7
Total own funds 304.7 303.9
1. Net book value of goodwill, client relationship intangibles and software is deducted
directly from own funds, less any related deferred tax.
2. The retirement benefit asset is deducted directly from own funds.
Table . Group’s own funds requirements
2021
£m
2020
£m
Credit risk requirement 50.9 46.9
Market risk requirement 0.8 0.6
Operational risk requirement 62.3 52.4
Pillar 1 own funds requirement 114.0 99.9
Pillar 2A own funds requirement 40.1 40.0
Total Capital Requirement (‘TCR’) 154.1
139.9
Combined buffer:
– capital conservation buffer (CCB) 35.6
31.1
– countercyclical capital buffer (CCyB) – 0.1
Total Capital Requirement (‘TCR’)
and Combined buffer 189.7 171.1
1. Own funds requirements stated above include the impact of trading results and changes
to requirements and buffers that were known as at 31 December and which became
effective prior to the publication of the preliminary results
rathbones.com
43