Credit Opinion: Santander UK PLC

Similar documents
Credit Opinion: Banca Sella Holding

Santander UK PLC. Post Rating Action Update. CREDIT OPINION 3 January Update. Summary Rating Rationale

Credit Opinion: EBS Ltd

Credit Opinion: Ulster Bank Ireland Limited

Credit Opinion: ING Groep N.V.

ABN AMRO Bank N.V. Summary Rating Rationale. moderate probability of government support. Exhibit 1 Rating Scorecard - Key Financial Ratios

Credit Opinion: Pohjola Bank plc

Rating Action: Moody's upgrades Permanent tsb's deposit and senior unsecured ratings; outlook stable Global Credit Research - 08 May 2015

Banca Sella Holding. Update Following Rating Action. Rating Scorecard - Key Financial Ratios. Source: Moody's Financial Metrics.

Standalone BCA upgraded to b1 from b3 for Ulster Bank Limited and to b2 from b3 for Ulster Bank Ireland Limited

Credit Opinion: Sparebanken Hedmark

Credit Opinion: Commerzbank Finance & Covered Bond S.A.

Credit Opinion: Ringkjobing Landbobank A/S

Credit Opinion: Banco Popolare Società Cooperativa

Eximbank of Russia. Semiannual update. CREDIT OPINION 27 October Update. Summary Rating Rationale

Rating Action: Moody's upgrades the ratings of Philippine National Bank and Rizal Commercial Bank Global Credit Research - 23 Nov 2017

Credit Opinion: BPCE. Global Credit Research - 22 Apr Ratings. Contacts. Key Indicators. Paris, France

Credit Opinion: Credit Suisse International

Banco Regional S.A.E.C.A.

Credit Opinion: SkandiaBanken AB

Credit Opinion: Ulster Bank Ireland Limited

Credit Opinion: Sparebanken Hedmark

Credit Opinion: Sparebanken Vest

Rating Action: Moody's downgrades the ratings of The Royal Bank of Scotland plc and upgrades the ratings of National Westminster Bank Plc.

ABN AMRO Bank N.V. Semiannual update. moderate probability of government support. Exhibit 1 Rating Scorecard - Key Financial Ratios

ABN AMRO Bank N.V. Update to credit analysis. Exhibit 1 Rating Scorecard - Key Financial Ratios. Asset Risk: Problem Loans/ Gross Loans

Hatton National Bank Ltd.

Rating Action: Moody's assigns definitive ratings to Lloyds' non-ring-fenced banks LBCM and LBIL

Nurol Investment Bank (BCA: b3)

OP Corporate Bank plc

Rating Action: Moody's upgrades BAWAG's ratings to A2; outlook positive

Rating Action: Moody's affirms Berner Kantonalbank's Aa1 deposit and A1 senior unsecured debt ratings

SkandiaBanken AB. Semiannual Update. CREDIT OPINION 21 December Update

Rating Action: Moody's assigns (P)A1 senior unsecured rating to SpareBank 1 Ostlandet's jointly-owned EMTN program

Rating Action: Moody's assigns Counterparty Risk Rating to FCA Bank

Rating Action: Moody's affirms Banco Sabadell's ratings, outlook changed to stable from positive 19 Sep 2018

ABN AMRO Bank N.V. Update to credit analysis. Exhibit 1 Rating Scorecard - Key financial ratios. Asset Risk: Problem Loans/ Gross Loans

Credit Opinion: AmBank (M) Berhad

Landesbank Baden-Wuerttemberg

Rating Action: Moody's changes outlook on Bank Zachodni WBK S.A.'s ratings to positive Global Credit Research - 29 Jan 2018

Rating Action: Moody's confirms Banco Popolare's Ba3 deposit and senior debt rating; outlook stable

Banco Popolare Societa Cooperativa

Credit Opinion: EBS Ltd

Rating Action: Moody's affirms Volvofinans Bank's A3 rating; stable outlook 26 Feb 2019

Rating Action: Moody's Changes Sparebanken Vest's Rating Outlook to Stable From Negative

Banco Sabadell, S.A.

Rating Action: Moody's upgrades Bank of Ireland and changes Bank of Ireland UK's outlook to positive

Danske Bank A/S. Update Following Upgrade of Long-Term Deposit ratings and Outlook Change to Positive from Stable. CREDIT OPINION 17 October 2016

SEB. Update following the publication of Q results. CREDIT OPINION 2 September Update

Rating Action: Moody's changes outlook to positive on all ratings of Allied Irish Banks and assigns (P) Ba2 rating to holding company senior programme

The Royal Bank of Scotland plc

Ringkjobing Landbobank A/S

Rating Action: Moody's concludes review on SC Citadele Banka and Siauliu Bankas

Credit Opinion: Banque Cantonale Vaudoise

Credit Opinion: Banque Cantonale Vaudoise

Credit Suisse International

Lloyds Bank Plc. Post Rating Action Update. CREDIT OPINION 7 July Update

Deutsche Bank México, S.A.

Credit Opinion: CorpBanca

CPPIB Capital Inc. Semiannual Update. Credit Strengths. Credit Challenges. Rating Outlook The rating outlook is stable.

Credit Opinion: Al Hilal Bank PJSC

NatWest Markets Plc. Semi-annual update CREDIT OPINION 22 January Update

Credit Suisse International

Rating Action: Moody's affirms HSH Nordbank's Baa3/Prime-3 debt and deposit ratings

Credit Opinion: Denizbank A.S.

Rating Action: Moody's upgrade Equinor's rating to Aa2 and BCA to a1; stable outlook 09 Aug 2018

SkandiaBanken AB. Semiannual Update. Summary Rating Rationale. Exhibit 1 Rating Scorecard- Key Financial Ratios (end-2016)

blend Funding plc Update to credit analysis Credit strengths » Liquidity reserve as structural enhancement Credit challenges

Credit Opinion: Banco Popular Español, S.A.

National Westminster Bank PLC

Rating Action: Moody's upgrades deposit ratings of Landesbank Berlin and Berlin Hyp to Aa2, changes outlook to stable

Rating Action: Moody's affirms BIL's A2 senior unsecured rating and changes outlook to stable 07 May 2018

Lloyds Banking Group plc

Rating Action: Moody's assigns Counterparty Risk Ratings to three Sri Lankan banks 18 Jun 2018

Banco Cooperativo Espanol, S.A.

Banco Sabadell, S.A.

Rating Action: Moody's downgrades long-term deposit and senior unsecured debt ratings of Danske Bank to A2 and maintains a negative outlook

Credit Opinion: EBS Ltd

Banco Industrial do Brasil S.A.

Rating Action: Moody's confirms ratings of six financial institutions in Kazakhstan; concludes review

Rating Action: Moody's upgrades Belfius Bank's senior unsecured and deposit ratings to A2 with a positive outlook

Federal Home Loan Bank of Boston

Credit Industriel et Commercial

Mongolian Banking System

Banco Davivienda S.A.

NatWest Markets Plc. Update following ratings' affirmation, outlook changed to. Positive. CREDIT OPINION 23 July Update

Rating Action: Moody's affirms Aa1 issuer and bond ratings of the International Finance Facility for Immunisation (IFFIm) with a stable outlook

Credit Opinion: National Bank of Fujairah

KLP Banken A/S. Semiannual Update. CREDIT OPINION 20 February New Issue

Bank of Ireland. Update to credit analysis. Exhibit 1 Rating Scorecard - Key Financial Ratios. Capital: Tangible Common Equity/Risk-Weighted Assets

Credit Opinion: UniCredit Bank AG

The Royal Bank of Scotland plc

Rating Action: Moody's upgrades NORD/LB's Fuerstenberg preference shares to Caa1(hyb) Global Credit Research - 18 Apr 2018

ING Groep N.V. Update following rating affirmation at Baa1. CREDIT OPINION 11 April Update

Societe Generale. Updated following the publication of Q results. CREDIT OPINION 30 September Update. Summary Rating Rationale

Federal Home Loan Banks

Rating Action: Moody's changes outlook of Central Bank of India and Indian Overseas Bank to positive from stable

Al Hilal Bank PJSC. Semmiannual update. CREDIT OPINION 11 May Update

Federal Home Loan Bank of Des Moines

Rating Action: Moody's changes rating outlook for Black Sea Trade and Development Bank to stable from negative Global Credit Research - 30 Sep 2016

Transcription:

Credit Opinion: Santander UK PLC Global Credit Research - 15 Apr 2016 London, United Kingdom Ratings Category Outlook Bank Deposits Baseline Credit Assessment Adjusted Baseline Credit Assessment Counterparty Risk Assessment Issuer Rating Senior Unsecured Shelf Subordinate Jr Subordinate Pref. Stock -Dom Curr Pref. Stock Non-cumulative -Dom Curr AN Structured Issues Limited Outlook Positive Bkd Sr Unsec MTN (P)A1 Bkd Other Short Term (P)P-1 Abbey National North America LLC Bkd Commercial Paper P-1 Abbey National Treasury Services PLC (US Br.) Moody's Rating Stable(m) Aa3/P-1 a3 a3 Aa2(cr)/P- 1(cr) A1 (P)A1 Baa1 Baa2 (hyb) Baa2 (hyb) Baa3 (hyb) Counterparty Risk Assessment Aa2(cr)/P- 1(cr) Commercial Paper P-1 Contacts Analyst Phone Dany Castiglione/London 44.20.7772.5454 Carlos Suarez Duarte/London Nicholas Hill/Paris Maija Sankauskaite/London 33.1.53.30.10.20 44.20.7772.5454 Key Indicators Santander UK PLC (Consolidated Financials) [1] [2]12-15 [2]12-14 [2]12-13 [3]12-12 [3]12-11 Avg. Total Assets (GBP million) 260,102.0252,989.0251,283.0262,378.0266,251.0 [4]-0.6 Total Assets (EUR million) 352,911.0325,998.5302,037.4323,494.3318,747.3 [4]2.6 Total Assets (USD million) 383,365.5394,475.5416,189.9426,492.2413,780.2 [4]-1.9 Tangible Common Equity (GBP million) Tangible Common Equity (EUR million) 12,718.2 11,412.5 9,788.6 9,723.7 9,552.6 [4]7.4 17,256.3 14,706.0 11,765.7 11,988.6 11,436.1 [4]10.8 Tangible Common Equity (USD million) 18,745.5 17,795.0 16,212.5 15,805.7 14,845.7 Problem Loans / Gross Loans (%) 0.8 1.0 1.1 2.8 1.1 [4]6.0 [5]1.3 Tangible Common Equity / Risk Weighted Assets (%) 14.8 13.9 12.6 12.7 12.3 [6]13.8

Problem Loans / (Tangible Common Equity + Loan 10.8 14.3 18.0 46.3 19.9 [5]21.9 Loss Reserve) (%) Net Interest Margin (%) 1.5 1.4 1.1 1.0 1.3 [5]1.3 PPI / Average RWA (%) 2.7 2.6 2.3 2.5 3.5 [6]2.5 Net Income / Tangible Assets (%) 0.5 0.8 0.4 0.4 0.4 [5]0.5 Cost / Income Ratio (%) 50.9 53.5 54.6 52.1 48.2 [5]51.9 Market Funds / Tangible Banking Assets (%) 25.2 27.5 30.1 31.5 33.2 [5]29.5 Liquid Banking Assets / Tangible Banking Assets 19.5 21.0 21.8 22.0 18.9 [5]20.6 (%) Gross loans / Due to customers (%) 121.4 123.8 126.5 129.2 136.6[5]127.5 Source: Moody's [1] All figures and ratios are adjusted using Moody's standard adjustments [2] Basel III - fully-loaded or transitional phase-in; IFRS [3] Basel II; IFRS [4] Compound Annual Growth Rate based on IFRS reporting periods [5] IFRS reporting periods have been used for average calculation [6] Basel III - fully-loaded or transitional phase-in & IFRS reporting periods have been used for average calculation Opinion SUMMARY RATING RATIONALE We rate Santander UK Plc (Santander UK)'s deposits and senior unsecured debt at Aa3/Prime-1 and A1/Prime-1 respectively. These ratings are underpinned by (1) the bank's a3 baseline credit assessment (BCA); (2) the results of our Advanced Loss Given Failure (LGF) analysis which leads to a Preliminary Rating Assessment (PRA) for deposits and senior unsecured debt two and one notches above the BCA, respectively and; (3) a moderate expectation of government support, resulting in a further notch of uplift above the PRA for both deposit and senior unsecured debt ratings. Santander UK's immediate parent's, Santander UK Group Holdings Plc (HoldCo), issuer rating is Baa1. We also assign a Counterparty Risk Assessment (CR Assessment) of Aa2(cr)/Prime-1(cr) to Santander UK. Santander UK's Baseline Credit Assessment (BCA) of a3 is underpinned by: (1) its strong franchise in UK mortgage and saving products; (2) its solid earnings generation capacity and low earnings volatility, on the back of its mainly retail-driven business model; and (3) its robust capital and improved leverage levels. The BCA also incorporates the bank's: (1) increasing risk profile as it develops its Small and Medium Enterprises (SME) lending franchise; and (2) ongoing reliance on wholesale funding albeit mitigated by a sizable liquid asset buffer. The rating also incorporates our view that Santander UK is independently managed with limited financial and direct operational connections to its parent, Banco Santander S.A. (A3/(P)A3 Stable, baa1). As a result, the rating of Santander UK is relatively insulated from potential rating pressure on its parent. Furthermore, since the bank is regulated by the UK Prudential Regulation Authority and is deemed to be a domestic systemically important institution, we believe the authority is unlikely to allow Santander UK's financial position to substantially weaken as a result of exposure to its parent. RATING DRIVERS - Strong franchise in UK mortgage and saving products benefiting from positive operating environment - Low earnings volatility underpinned by the bank's conservative risk profile and stable retail franchise, although cost base slightly elevated due to ongoing investments - Solid capital levels supported by improving leverage metrics - Good asset quality, but exposure to riskier SME sector is increasing from a low base - Improving funding profile and sufficient liquidity buffer, although reliance on wholesale funding persists - "Very Strong-" macro profile RATING OUTLOOK

The stable outlook on Santander UK 's deposit rating incorporates the improvements in the bank's solvency profile and more generally in its credit fundamentals. These elements, together with the improvements in its franchise and balance sheet risk, should allow for some level of deterioration in its arrears which may result from loan seasoning and a greater proportion of SME lending in its loan portfolio. The positive outlook on Santander UK 's senior debt rating reflects the group's near-term funding plans, which will likely involve the issue of senior unsecured debt at the holding company level, providing additional protection to creditors of the operating entity. What Could Change the Rating - Up The BCA could be upgraded if Santander UK: (1) shows a structural reduction in its reliance on market funding; (2) maintains its strong asset quality despite growth in its SME lending portfolio; and (3) continues to improve its solvency profile through material internal capital generation. A positive change in Santander UK's BCA would likely affect all ratings. Santander UK's' deposit and senior debt ratings could also be upgraded if the bank or its holding company were to issue significant amounts of long-term debt and more subordinated debt. What Could Change the Rating - Down The bank's BCA could be downgraded because of: (1) significant deterioration of Santander UK's asset quality metrics; (2) material weakening of profitability, which would reduce the bank's loss-absorption capacity; and (3) deterioration in the bank's funding and liquidity position, including a further reduction in the quantity or quality of its liquidity buffer. A downward movement in Santander UK's BCA would likely result in downgrades of all ratings. Santander UK's ratings could also be downgraded due to a change in the liability structure, most likely a reduction in the volume of bail-in-able debt which would increase loss levels-given-failure. DETAILED RATING CONSIDERATIONS The data in the following sections is sourced from the consolidated Santander UK Group (which includes Holdco and Santander UK)'s financial statements unless otherwise stated. STRONG FRANCHISE IN UK MORTGAGE AND SAVING PRODUCTS BENEFITING FROM POSITIVE OPERATING ENVIRONMENT Santander UK ranks among the largest providers of financial services to retail customers in the country, having a sizeable and established residential mortgage franchise. The bank is also gradually expanding its corporate lending footprint to continue diversifying its source of revenues, in particular toward the SME sector, which will also support improvements in its profitability metrics. Santander UK also has a significant market share of deposits in the UK. The bank continues to strengthen its retail banking franchise, growing a loyal and more stable customer base through the development of its 1-2-3 Current Account strategy. The bank is a key subsidiary of Banco Santander, with its total assets accounting for 29% of the group's assets as at end-2015 (28% at end-2014) and also contributing around 23% of its attributable profit in 2015 (19% in full year 2014). LOW EARNINGS VOLATILITY UNDERPINNED BY CONSERVATIVE RISK PROFILE AND STABLE RETAIL FRANCHISE - COST BASE REMAINS SLIGHTLY ELEVATED DUE TO ONGOING INVESTMENTS Santander UK's profitability is characterized by several positive elements, including: (1) strong earnings generation capacity, owing to its solid franchise in UK, being the fifth largest financial institution in the country; (2) low earning volatility, on the back of its mainly retail business model; (3) small impact from legacy issues compared to peers; and (4) resilient and stable track record over the last 5 years. However we also note the following weaknesses: (1) limited earnings diversity, with net interest income still accounting for a large part of total revenues; and 2) moderately low efficiency, with cost-to-income ratio slightly higher compared to rated peers. Improving internal capital generation and earning stability are key rating drivers, which translate into an assigned score of baa2 for the Profitability factor. The Group reported a statutory profit before tax of 1.3 billion in 2015 compared to 1.4 billion the year before. Despite stronger net interest income (+4.1% year-on-year - y-o-y), profitability was negatively affected by 450

million (2014: 95 million) in additional payment protection insurance (PPI) provisions. The charge was taken in response to the Financial Conduct Authority's consultation paper on PPI, which proposed to introduce a deadline for customers to claim compensation. Given that Santander UK has historically been less affected by PPI charges than other large UK banks, we view this as an up-fronting of estimated costs and do not expect a significant increase in conduct remediation provisions in 2016. Excluding PPI charges, adjusted pre-tax profit for the year was 1.8 billion, a 20% increase from 1.5 billion in 2014. Operating expenses remained flat at 2.4 billion, while reported cost-to-income ratio improved slightly to 53% from 54% in 2014. Total provisions for other liabilities, excluding PPI charges, decreased by 3% y-o-y in 2015 accompanied by a 74% decline in loan impairment provisions to 66 million from 258 million in 2014. SOLID CAPITAL LEVELS SUPPORTED BY IMPROVING LEVERAGE METRICS We have assessed Santander UK's Capital score at aa3, in line with the macro-adjusted score. With the Tangible Common Equity over Risk Weighted Assets ratio of 14.8% at end- 2015, Santander UK's robust capitalisation relative to low risk profile is the bank's key rating strength. We expect that the bank will continue to maintain its capital levels thanks to its demonstrated internal earnings generation capacity. Santander UK reported a fully loaded Basel III Common Equity Tier 1 ratio of 11.6% at end-2015, slightly down from 11.9% reported at end-2014. The decrease was primarily driven by higher risk weighted assets, impacted by the acquisition of a 2.5 billion vehicle finance loan book upon the commencement of cooperation with Banque PSA, and PPI charge. Santander UK also continues to strengthen its leverage position. The bank's nominal leverage ratio, calculated as TCE over Tangible Assets improved to 4.9% at end-2015 (end-2014: 4.5%) owing to the issuance of 750 million Additional Tier 1 note in June and internal capital generation in 2015. GOOD ASSET QUALITY, BUT EXPOSURE TO RISKIER SME SECTOR IS INCREASING FROM A LOW BASE The bank presents a sound overall asset quality since the main components of its lending portfolio are prime residential mortgages. The bank also maintains conservative underwriting standards on mortgage lending with a low weighted average loan-to-value (LTV) ratio at 41% as of end- 2015. The weighted average LTV on new mortgages was 60% in 2015. Overall, asset quality is a strength for Santander UK, as indicated by our a1 assigned score for Asset Risk. We have made a two-notch negative adjustment to this factor to take into account the increasing exposure to SMEs and corporate lending, which, in our view, will somewhat increase the bank's risk profile. We further note the growth in these books has been accelerating. During 2015, 2.5 billion of credit facilities were extended to SME and mid-sized corporates, an 10% increase y-o-y, compared to 8% y-o-y growth at end-2014. We, however, positively note the bank is gaining market share from a low starting point with the objective of achieving growth while maintaining conservative underwriting standards. Santander UK had a 0.8% problem loan ratio, as calculated by Moody's as impaired loans over gross loans, at end- 2015 (end-2014: 1.0%). The bank's reported non-performing loans (typically more than 3 months in arrears) ratio improved to 1.54% from 1.80% at end-2014. The bank also exhibits strong problem loan coverage with Moody's calculated Loan Loss Reserves over Problem Loans ratio of 77% (reported nonperforming loan coverage ratio of 38%) in the same period. We expect asset risk metrics to remain broadly stable over the outlook period. IMPROVING FUNDING PROFILE AND SUFFICIENT LIQUIDITY BUFFER, ALTHOUGH WHOLESALE FUNDING RELIANCE PERSISTS Santander UK continues to rely on wholesale funding: our Market Funds over Tangible Banking Assets ratio stood at 25.2% as of end-2015 (end-2014: 27.5%), resulting in a baa2 assigned score for Funding Structure. The wholesale funding is however well diversified and primarily composed of secured, long-term funding. Over the past year Santander UK mainly issued unsecured senior debt notes, which accounted for 7.1 billion out of the total 12.1 billion term funding issued in 2015. Being primarily a retail bank, customer deposits are Santander UK's main source of funding, accounting for about 71% of total funding at end-2015. The bank's reported loan-to-deposit ratio declined to 121% as of end- 2015 (124% as of end-2014). The composition and stability of the bank's deposit base continues to evolve

positively as the bank continues to replace price-sensitive deposit customers with current account clients, which are more stable, usually having more than one product with the bank. Our baa1 assigned score for Liquidity Resources is a reflection of sizeable stock and high quality of Santander UK's liquid assets, which mitigates the bank's reliance on wholesale funding. Liquidity Coverage Ratio (LCR)- eligible liquid assets stood at 38.7 billion as of end-2015, covering 183% of wholesale funds with a residual maturity of less than one year and resulting in a LCR of 120%. We expect on-balance-sheet liquidity to slightly decrease over the outlook period, given the high cost of holding liquid assets in the midst of low interest rate environment. Santander UK's resulting financial profile score is a3. The assigned BCA of a3 is positioned in the middle of a scorecard-calculated BCA range of a2-baa1. NOTCHING CONSIDERATIONS LOSS GIVEN FAILURE AND ADDITIONAL NOTCHING Santander UK is subject to the UK implementation of the EU Banking Recovery and Resolution Directive (BRRD), which we consider to be an Operational Resolution Regime. We assume residual tangible common equity of 3% and losses post-failure of 8% of tangible banking assets, a 5% run-off in preferred deposits, and assign a 25% probability to deposits being preferred to senior unsecured debt. These are in line with our standard assumptions. Particular to Santander UK, we assume the proportion of deposits considered junior at 10%, relative to our standard assumption of 26%, due to their largely retail-oriented depositor base. Our Advanced LGF analysis indicates that Santander UK's deposits are likely to face very low loss-givenfailure, due to the loss absorption provided by subordinated debt and, potentially, by senior unsecured debt should deposits be treated preferentially in a resolution, as well as the substantial volume of deposits themselves. This results in a Preliminary Rating Assessment (PRA) of a1, two notches above the BCA. Santander UK's senior unsecured debt, issued at bank's level, is likely to face a low loss-given-failure due to the loss absorption provided by its own volume and the amount of debt subordinated to it. This results in a PRA of a2, one notch above the BCA. The senior unsecured debt, issued at HoldCo level, is likely to face a high loss-given-failure due to the small amount of debt subordinated to it. This results in a PRA of baa1, one notch below the BCA. Subordinated debt is also likely to face a high loss-given-failure due to its own very modest volume and the small amount of debt subordinated to it, resulting in the same PRA of baa1. Junior subordinated debt and preference shares are likely to face a high loss-given-failure, and they include additional downward notching from the BCA, reflecting the coupon suspension risk ahead of a potential failure and leading to a rating of (P)Baa2 for the junior subordinated MTN programme, Baa2 (hyb) for cumulative Preference shares and Baa3 (hyb) for non-cumulative Preference Shares. GOVERNMENT SUPPORT The implementation of the BRRD has caused us to reconsider the potential for government support to benefit certain creditors. We now expect a moderate probability of government support for Santander UK's deposits, resulting in a one-notch uplift to the PRA, and a long-term deposit rating of Aa3. We assign the same support probability to senior unsecured debt, issued at bank's level, resulting in a senior unsecured rating of A1. We consider the probability of government support for holding company liabilities to be low, leading to the HoldCo long-term issuer rating of Baa1. For junior securities, we continue to believe that the potential for government support is low and these ratings do not, therefore, include any related uplift. COUNTERPARTY RISK ASSESSMENT The CR Assessment is positioned at Aa2(cr)/Prime-1(cr). The CR Assessment, prior to government support, is positioned three notches above Santander UK's BCA of baa1, based on the cushion against default provided to the senior obligations represented by the CR Assessment by subordinated instruments. The main difference with our Advanced LGF approach used to determine instrument ratings is that the CR Assessment captures the probability of default on certain senior obligations, rather than expected loss, therefore we focus purely on

subordination and take no account of the volume of the instrument class. The CR Assessment also benefits from one notch of government support, in line with our support assumptions on deposits and senior unsecured debt. This reflects our view that any support provided by governmental authorities to a bank which benefits senior unsecured debt or deposits is very likely to benefit operating activities and obligations reflected by the CR Assessment as well, consistent with our belief that governments are likely to maintain such operations as a going-concern in order to reduce contagion and preserve a bank's critical functions. About Moody's Scorecard Our Scorecard is designed to capture, express and explain in summary form our Rating Committee's judgment. When read in conjunction with our research, a fulsome presentation of our judgment is expressed. As a result, the output of our Scorecard may materially differ from that suggested by raw data alone (though it has been calibrated to avoid the frequent need for strong divergence). The Scorecard output and the individual scores are discussed in rating committees and may be adjusted up or down to reflect conditions specific to each rated entity. Rating Factors Santander UK PLC Macro Factors Weighted Macro Profile Very Strong - Financial Profile Factor Solvency Asset Risk Problem Loans / Gross Loans Historic Ratio Macro Adjusted Score Credit Trend Assigned Score Key driver #1 Key driver #2 0.9% aa2 a1 Expected trend Sector concentration Capital TCE / RWA 14.8% aa3 aa3 Expected trend Profitability Net Income / Tangible Assets Combined Solvency Score Liquidity Funding Structure Market Funds / Tangible Banking Assets Liquid Resources Liquid Banking Assets / Tangible Banking Assets Combined Liquidity Score 0.5% baa3 baa2 Earnings quality a1 a2 25.2% baa2 baa2 Extent of market funding reliance 19.5% baa2 baa2 Quality of liquid assets baa2 baa2 Financial Profile a3 Expected trend Expected trend Expected trend Qualitative Adjustments Adjustment

Business Diversification 0 Opacity and 0 Complexity Corporate Behavior 0 Total Qualitative Adjustments 0 Sovereign or Affiliate constraint Scorecard Calculated BCA range Aa1 a2 - baa1 Assigned BCA a3 Affiliate Support notching 0 Adjusted BCA a3 Instrument Class Loss Given Failure notching Additional notching Preliminary Rating Assessment Government Support notching Local Currency rating Foreign Currency rating Deposits 2 0 a1 1 Aa3 Aa3 Senior unsecured bank debt 1 0 a2 1 (P)A1 Dated subordinated bank debt -1 0 baa1 0 Baa1 Baa1 Junior subordinated bank debt -1-1 baa2 0 Baa2(hyb) Baa2(hyb) Cumulative bank preference shares -1-1 baa2 0 Baa2(hyb) Non-cumulative bank preference shares -1-2 baa3 0 Baa3(hyb) This publication does not announce a credit rating action. For any credit ratings referenced in this publication, please see the ratings tab on the issuer/entity page on http://www.moodys.com for the most updated credit rating action information and rating history. 2016 Moody s Corporation, Moody s Investors Service, Inc., Moody s Analytics, Inc. and/or their licensors and affiliates (collectively, MOODY S ). All rights reserved. CREDIT RATINGS ISSUED BY MOODY'S INVESTORS SERVICE, INC. AND ITS RATINGS AFFILIATES ( MIS ) ARE MOODY S CURRENT OPINIONS OF THE RELATIVE FUTURE CREDIT RISK OF ENTITIES, CREDIT COMMITMENTS, OR DEBT OR DEBT-LIKE SECURITIES, AND CREDIT RATINGS AND RESEARCH PUBLICATIONS PUBLISHED BY MOODY S ( MOODY S PUBLICATIONS ) MAY INCLUDE MOODY S CURRENT OPINIONS OF THE RELATIVE FUTURE CREDIT RISK OF ENTITIES, CREDIT COMMITMENTS, OR DEBT OR DEBT-LIKE SECURITIES. MOODY S DEFINES CREDIT RISK AS THE RISK THAT AN ENTITY MAY NOT MEET ITS CONTRACTUAL, FINANCIAL OBLIGATIONS AS THEY COME DUE AND ANY ESTIMATED FINANCIAL LOSS IN THE EVENT OF DEFAULT. CREDIT RATINGS DO NOT ADDRESS ANY OTHER RISK, INCLUDING BUT NOT LIMITED TO: LIQUIDITY RISK, MARKET VALUE

RISK, OR PRICE VOLATILITY. CREDIT RATINGS AND MOODY S OPINIONS INCLUDED IN MOODY S PUBLICATIONS ARE NOT STATEMENTS OF CURRENT OR HISTORICAL FACT. MOODY S PUBLICATIONS MAY ALSO INCLUDE QUANTITATIVE MODEL-BASED ESTIMATES OF CREDIT RISK AND RELATED OPINIONS OR COMMENTARY PUBLISHED BY MOODY S ANALYTICS, INC. CREDIT RATINGS AND MOODY S PUBLICATIONS DO NOT CONSTITUTE OR PROVIDE INVESTMENT OR FINANCIAL ADVICE, AND CREDIT RATINGS AND MOODY S PUBLICATIONS ARE NOT AND DO NOT PROVIDE RECOMMENDATIONS TO PURCHASE, SELL, OR HOLD PARTICULAR SECURITIES. NEITHER CREDIT RATINGS NOR MOODY S PUBLICATIONS COMMENT ON THE SUITABILITY OF AN INVESTMENT FOR ANY PARTICULAR INVESTOR. MOODY S ISSUES ITS CREDIT RATINGS AND PUBLISHES MOODY S PUBLICATIONS WITH THE EXPECTATION AND UNDERSTANDING THAT EACH INVESTOR WILL, WITH DUE CARE, MAKE ITS OWN STUDY AND EVALUATION OF EACH SECURITY THAT IS UNDER CONSIDERATION FOR PURCHASE, HOLDING, OR SALE. MOODY S CREDIT RATINGS AND MOODY S PUBLICATIONS ARE NOT INTENDED FOR USE BY RETAIL INVESTORS AND IT WOULD BE RECKLESS AND INAPPROPRIATE FOR RETAIL INVESTORS TO USE MOODY S CREDIT RATINGS OR MOODY S PUBLICATIONS WHEN MAKING AN INVESTMENT DECISION. IF IN DOUBT YOU SHOULD CONTACT YOUR FINANCIAL OR OTHER PROFESSIONAL ADVISER. ALL INFORMATION CONTAINED HEREIN IS PROTECTED BY LAW, INCLUDING BUT NOT LIMITED TO, COPYRIGHT LAW, AND NONE OF SUCH INFORMATION MAY BE COPIED OR OTHERWISE REPRODUCED, REPACKAGED, FURTHER TRANSMITTED, TRANSFERRED, DISSEMINATED, REDISTRIBUTED OR RESOLD, OR STORED FOR SUBSEQUENT USE FOR ANY SUCH PURPOSE, IN WHOLE OR IN PART, IN ANY FORM OR MANNER OR BY ANY MEANS WHATSOEVER, BY ANY PERSON WITHOUT MOODY S PRIOR WRITTEN CONSENT. All information contained herein is obtained by MOODY S from sources believed by it to be accurate and reliable. Because of the possibility of human or mechanical error as well as other factors, however, all information contained herein is provided AS IS without warranty of any kind. MOODY'S adopts all necessary measures so that the information it uses in assigning a credit rating is of sufficient quality and from sources MOODY'S considers to be reliable including, when appropriate, independent third- party sources. However, MOODY S is not an auditor and cannot in every instance independently verify or validate information received in the rating process or in preparing the Moody s Publications. To the extent permitted by law, MOODY S and its directors, officers, employees, agents, representatives, licensors and suppliers disclaim liability to any person or entity for any indirect, special, consequential, or incidental losses or damages whatsoever arising from or in connection with the information contained herein or the use of or inability to use any such information, even if MOODY S or any of its directors, officers, employees, agents, representatives, licensors or suppliers is advised in advance of the possibility of such losses or damages, including but not limited to: (a) any loss of present or prospective profits or (b) any loss or damage arising where the relevant financial instrument is not the subject of a particular credit rating assigned by MOODY S. To the extent permitted by law, MOODY S and its directors, officers, employees, agents, representatives, licensors and suppliers disclaim liability for any direct or compensatory losses or damages caused to any person or entity, including but not limited to by any negligence (but excluding fraud, willful misconduct or any other type of liability that, for the avoidance of doubt, by law cannot be excluded) on the part of, or any contingency within or beyond the control of, MOODY S or any of its directors, officers, employees, agents, representatives, licensors or suppliers, arising from or in connection with the information contained herein or the use of or inability to use any such information. NO WARRANTY, EXPRESS OR IMPLIED, AS TO THE ACCURACY, TIMELINESS, COMPLETENESS, MERCHANTABILITY OR FITNESS FOR ANY PARTICULAR PURPOSE OF ANY SUCH RATING OR OTHER OPINION OR INFORMATION IS GIVEN OR MADE BY MOODY S IN ANY FORM OR MANNER WHATSOEVER. Moody s Investors Service, Inc., a wholly-owned credit rating agency subsidiary of Moody s Corporation ( MCO ), hereby discloses that most issuers of debt securities (including corporate and municipal bonds, debentures, notes and commercial paper) and preferred stock rated by Moody s Investors Service, Inc. have, prior to assignment of any rating, agreed to pay to Moody s Investors Service, Inc. for appraisal and rating services rendered by it fees ranging from $1,500 to approximately $2,500,000. MCO and MIS also maintain policies and procedures to address the independence of MIS s ratings and rating processes. Information regarding certain affiliations that may exist between directors of MCO and rated entities, and between entities

who hold ratings from MIS and have also publicly reported to the SEC an ownership interest in MCO of more than 5%, is posted annually at www.moodys.com under the heading Investor Relations Corporate Governance Director and Shareholder Affiliation Policy. Additional terms for Australia only: Any publication into Australia of this document is pursuant to the Australian Financial Services License of MOODY S affiliate, Moody s Investors Service Pty Limited ABN 61 003 399 657AFSL 336969 and/or Moody s Analytics Australia Pty Ltd ABN 94 105 136 972 AFSL 383569 (as applicable). This document is intended to be provided only to wholesale clients within the meaning of section 761G of the Corporations Act 2001. By continuing to access this document from within Australia, you represent to MOODY S that you are, or are accessing the document as a representative of, a wholesale client and that neither you nor the entity you represent will directly or indirectly disseminate this document or its contents to retail clients within the meaning of section 761G of the Corporations Act 2001. MOODY S credit rating is an opinion as to the creditworthiness of a debt obligation of the issuer, not on the equity securities of the issuer or any form of security that is available to retail investors. It would be reckless and inappropriate for retail investors to use MOODY S credit ratings or publications when making an investment decision. If in doubt you should contact your financial or other professional adviser. Additional terms for Japan only: Moody's Japan K.K. ( MJKK ) is a wholly-owned credit rating agency subsidiary of Moody's Group Japan G.K., which is wholly-owned by Moody s Overseas Holdings Inc., a wholly-owned subsidiary of MCO. Moody s SF Japan K.K. ( MSFJ ) is a wholly-owned credit rating agency subsidiary of MJKK. MSFJ is not a Nationally Recognized Statistical Rating Organization ( NRSRO ). Therefore, credit ratings assigned by MSFJ are Non-NRSRO Credit Ratings. Non-NRSRO Credit Ratings are assigned by an entity that is not a NRSRO and, consequently, the rated obligation will not qualify for certain types of treatment under U.S. laws. MJKK and MSFJ are credit rating agencies registered with the Japan Financial Services Agency and their registration numbers are FSA Commissioner (Ratings) No. 2 and 3 respectively. MJKK or MSFJ (as applicable) hereby disclose that most issuers of debt securities (including corporate and municipal bonds, debentures, notes and commercial paper) and preferred stock rated by MJKK or MSFJ (as applicable) have, prior to assignment of any rating, agreed to pay to MJKK or MSFJ (as applicable) for appraisal and rating services rendered by it fees ranging from JPY200,000 to approximately JPY350,000,000. MJKK and MSFJ also maintain policies and procedures to address Japanese regulatory requirements.