XML 216 R67.htm IDEA: XBRL DOCUMENT v3.8.0.1
Intangible assets (Tables)
12 Months Ended
Dec. 31, 2017
Intangible assets  
Schedule of Intangible assets

 

 

 

2017

 

2016

Cost

Goodwill

Other (1)

Total

 

Goodwill

Other (1)

Total

£m

£m

£m

 

£m

£m

£m

At 1 January

17,756
2,095
19,851

 

16,483
2,190
18,673

Currency translation and other adjustments

283
(3)
280

 

1,273
76
1,349

Additions

384
384

 

480
480

Disposals and write-off of fully amortised assets

(217)
(217)

 

(651)
(651)

At 31 December

18,039
2,259
20,298

 

17,756
2,095
19,851

 

 

 

 

 

 

 

 

Accumulated amortisation and impairment

 

 

 

 

 

 

 

At 1 January

12,198
1,173
13,371

 

10,925
1,211
12,136

Currency translation and other adjustments

283
(5)
278

 

1,273
70
1,343

Disposals and write-off of fully amortised assets

(145)
(145)

 

(471)
(471)

Charge for the year

222
222

 

204
204

Write down of goodwill and other intangible assets

29
29

 

159
159

At 31 December

12,481
1,274
13,755

 

12,198
1,173
13,371

 

 

 

 

 

 

 

 

Net book value at 31 December

5,558
985
6,543

 

5,558
922
6,480

 

Note:

(1)

Principally internally generated software.

Schedule of key assumptions applied in calculating the recoverable amount and sensitivities to changes in those assumptions

 

 

 

 

 

 

Consequential impact of 1%

Consequential impact of 5%

Break

 

 

Assumptions

Recoverable

adverse movement in

adverse movement

even

 

 

Terminal

Pre-tax

amount exceeded

Discount

Terminal

Forecast

Forecast

discount

 

Goodwill

growth rate

discount rate

carrying value

rate

growth rate

Income

cost

rate

31 December 2017

£bn

%

%

£bn

£bn

£bn

£bn

£bn

%

UK Personal & Business Banking

3.4
2.0
13.1
9.7
(1.8)
(1.2)
(1.3)
(0.6)
21.6

Commercial Banking

1.9
2.0
12.9
1.3
(1.2)
(0.8)
(0.7)
(0.4)
13.9

RBS International

0.3
2.0
11.0
0.6
(0.4)
(0.3)
(0.1)

12.8

 

 

 

 

 

 

 

 

 

 

31 December 2016

 

 

 

 

 

 

 

 

 

UK Personal & Business Banking

3.4
2.5
12.8
14.6
(2.3)
(1.5)
(1.2)
(0.6)
27.0

Commercial Banking

1.9
2.5
12.9
2.1
(1.2)
(0.8)
(0.7)
(0.4)
14.7

RBS International

0.3
2.5
10.9
0.2
(0.3)
(0.2)
(0.1)

11.7