|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
VIEs in which UBS is the primary beneficiary | |||
(CHF million) | |||
Nature, purpose and activities of VIEs | Total assets | Consolidated assets
that are collateral | Amount |
Securitizations | 1,140 | Loan receivables, government debt securities, corporate debt securities | Loan receivables, government debt securities, corporate debt securities |
Investment fund products | 4,079 | Investment funds | 4,079 |
Investment funds managed by UBS | 5,290 | Debt, equity | 5,015 |
Credit protection vehicles | 220 | Corporate debt securities | 220 |
Passive intermediary to a derivative transaction | 157 | Loan receivables, corporate debt securities | 47 |
Trust vehicles for awards to UBS employees | 2,882 | UBS shares and derivatives thereon | 2,882 |
Private equity investments | 500 | Private equity investments | 242 |
Other miscellaneous structures | 1,521 | Equity, derivatives, investment funds | 1,488 |
Total 31.12.05 | 15,789 | 15,113 | |
VIEs in which UBS holds a significant variable interest | ||||
(CHF million) | Maximum exposure | |||
Nature, purpose and activities of VIEs | Total assets | Nature of involvement | to loss | |
Securitizations | 1,162 | UBS acts as swap counterparty | 1,056 | |
Investment fund products | 1,476 | UBS holds notes or units | 633 | |
Investment funds managed by UBS | 3,425 | UBS acts as investment manager | 936 | |
SPE used for credit protection | ||||
Credit protection vehicles | 894 | UBS sells credit risk on portfolios to investors | 633 | |
Other miscellaneous structures | 778 | UBS acts as swap counterparty | 186 | |
Total 31.12.05 | 7,735 | 3,444 |
Third-party VIEs not otherwise classified
FIN 46-R requires UBS to consider all VIEs for consolidation, including VIEs which UBS has not created, but in which it holds variable interests as a third-party counterparty, either through direct or indirect investment, or through derivative transactions.
UBS has identified that it holds variable interests in 88 third party VIEs that in some cases could result in UBS being considered the primary beneficiary, but the information necessary to make this determination, or perform the accounting required to consolidate the VIE was held by third parties, and was not available to UBS. Additional disclosures for these VIEs are provided in the table below.
VIEs not originated by UBS information determining VIE status unavailable from third parties | |||||
(CHF million) | Net income from VIE in | Maximum exposure | |||
Nature, purpose and activities of VIEs | Total assets | Nature of involvement | current period | to loss | |
Securitizations | 1,917 | UBS acts as swap counterparty | (1) | 1,917 | |
Investment fund products | 4,730 | UBS acts as swap counterparty | 200 | 4,711 | |
Total 31.12.05 | 6,647 | 199 | 6,628 | ||
Future developments
In 2004, following the acquisition of an additional 20% stake in Motor-Columbus, a Swiss holding company whose most significant asset is a 59.3% interest in Atel, a Swiss-based European energy provider, UBS now holds a majority ownership interest in the company. As a result, UBS has fully consolidated Motor-Columbus in its Financial Statements since 1 July 2004. In addition, due to the adoption of IAS 27 Consolidated and Separate Financial Statements which is further described in Note 1aa), UBS retrospectively consolidated certain private equity investments to 1 January 2003. The following table provides information required by Regulation S-X for commercial and industrial companies, including a condensed income statement and certain additional balance sheet information:
For the year ended or as at | |||
CHF million | 31.12.05 | 31.12.04 1 | 31.12.03 |
Operating income | |||
Net sales | 10,515 | 6,086 | 2,900 |
Operating expenses | |||
Cost of products sold | 9,044 | 5,028 | 2,161 |
Marketing expenses | 283 | 144 | 77 |
General and administrative expenses | 478 | 553 | 610 |
Amortization of goodwill | 0 | 7 | 26 |
Amortization of other intangible assets | 207 | 169 | 8 |
Other operating expenses | 210 | 74 | 76 |
Total operating expenses | 10,222 | 5,975 | 2,958 |
Operating profit / (loss) | 293 | 111 | (58) |
Non-operating profit | |||
Interest income | 26 | 40 | 7 |
Interest expense | (138) | (141) | (113) |
Other non-operating income, net | 582 | 430 | (138) |
Non-operating profit / (loss) | 470 | 329 | (244) |
Net profit / (loss) from continuing operations before tax | 763 | 440 | (302) |
Income taxes | 247 | 117 | 11 |
Equity in income of associates, net of tax | 88 | 22 | 15 |
Net profit / (loss) from continuing operations | 604 | 345 | (298) |
Net profit from discontinued operations | 115 | 108 | 232 |
Net profit / (loss) | 719 | 453 | (66) |
Net profit / (loss) attributable to minority interests | 207 | 93 | (11) |
Net profit / (loss) attributable to UBS shareholders | 512 | 360 | (55) |
Accounts receivables trade, gross | 2,068 | 2,084 | |
Allowance for doubtful receivables | (62) | (39) | |
Accounts receivables trade, net | 2,006 | 2,045 | |
In the normal course of business, UBS provides representations, warranties and indemnifications to counterparties in connection with numerous transactions. These provisions are generally ancillary to the business purposes of the contracts in which they are embedded. Indemnification clauses are generally standard contractual terms related to the Groups own performance under a contract and are entered into based on an assessment that the risk of loss is remote. Indemnifications may also protect counterparties in the event that additional taxes are owed due either to a change in applicable tax laws or to adverse interpretations of tax laws. The purpose of these clauses is to ensure that the terms of a contract are met at inception.
The most significant business where UBS provides representations and warranties is asset securitizations. UBS generally represents that certain securitized assets meet specific requirements, for example documentary attributes. UBS may be required to repurchase the assets and/or indemnify the purchaser of the assets against losses due to any breaches of such representations or warranties. Generally, the maximum amount of future payments the Group would be required to make under such repurchase and/or indemnification provisions would be equal to the current amount of assets held by such securitization-related SPEs as at 31 December 2005, plus, in certain circumstances, accrued and unpaid interest on such assets and certain expenses. The potential loss due to such repurchase and/or indemnity is mitigated by the due diligence UBS performs to ensure that the assets comply with the requirements set forth in the representations and warranties. UBS receives no compensation for representations and warranties, and it is not possible to determine their fair value because they rarely, if ever, result in a payment. Historically, losses incurred on such repurchases and / or indemnifications have been insignificant. Management expects the risk of material loss to be remote. No liabilities related to such representations, warranties, and indemnifications are included in the balance sheet at 31 December 2005 and 2004.
Guarantee of PaineWebber securities
Following the acquisition of Paine Webber Group Inc., UBS AG made a full and unconditional guarantee of the senior and subordinated notes and trust preferred securities (Debt Securities_) of PaineWebber. Prior to the acquisition, PaineWebber was an SEC Registrant. Upon the acquisition, PaineWebber was merged into UBS Americas Inc., a wholly owned subsidiary of UBS.
Under the guarantee, if UBS Americas Inc. fails to make any timely payment under the Debt Securities agreements, the holders of the Debt Securities or the Debt Securities trustee may demand payment from UBS without first proceeding against UBS Americas Inc. UBSs obligations under the subordinated note guarantee are subordinated to the prior payment in full of the deposit liabilities of UBS and all other liabilities of UBS. At 31 December 2005, the amount of senior liabilities of UBS to which the holders of the subordinated debt securities would be subordinated is approximately CHF 1,997 billion.
The information presented in this note is prepared in accordance with IFRS and should be read in conjunction with the Consolidated Financial Statements of UBS of which this information is a part. At the bottom of each column, Net profit and Shareholders equity has been reconciled to US GAAP. See Note 41 for a detailed reconciliation of the IFRS Financial Statements to US GAAP for UBS on a consolidated basis.
Supplemental Guarantor Consolidating Income Statement | |||||||
CHF million | |||||||
For the year ended 31 December 2005 | UBS AG | UBS | Subsidiaries | Consolidating | UBS Group | ||
Operating income | |||||||
Interest income | 39,779 | 27,782 | 20,729 | (29,004) | 59,286 | ||
Interest expense | (33,892) | (24,803) | (20,067) | 29,004 | (49,758) | ||
Net interest income | 5,887 | 2,979 | 662 | 0 | 9,528 | ||
Credit loss (expense) / recovery | 370 | (3) | 8 | 0 | 375 | ||
Net interest income after credit loss expense | 6,257 | 2,976 | 670 | 0 | 9,903 | ||
Net fee and commission income | 9,670 | 7,420 | 4,346 | 0 | 21,436 | ||
Net trading income | 7,453 | (123) | 666 | 0 | 7,996 | ||
Income from subsidiaries | (675) | 0 | 0 | 675 | 0 | ||
Other income | 2,635 | 476 | (1,986) | 0 | 1,125 | ||
Revenues from industrial holdings | 0 | 0 | 10,515 | 0 | 10,515 | ||
Total operating income | 25,340 | 10,749 | 14,211 | 675 | 50,975 | ||
Operating expenses | |||||||
Personnel expenses | 9,962 | 6,587 | 4,500 | 0 | 21,049 | ||
General and administrative expenses | 2,330 | 2,667 | 2,050 | 0 | 7,047 | ||
Depreciation of property and equipment | 988 | 140 | 365 | 0 | 1,493 | ||
Amortization of other intangible assets | 24 | 70 | 240 | 0 | 334 | ||
Goods and materials purchased | 0 | 0 | 8,003 | 0 | 8,003 | ||
Total operating expenses | 13,304 | 9,464 | 15,158 | 0 | 37,926 | ||
Operating profit from continuing operations before tax | 12,036 | 1,285 | (947) | 675 | 13,049 | ||
Tax expense / (benefit) | 1,712 | 1,079 | (242) | 0 | 2,549 | ||
Net profit / (loss) from continuing operations | 10,324 | 206 | (705) | 675 | 10,500 | ||
Net profit / (loss) from discontinued operations | 3,705 | 0 | 485 | 0 | 4,190 | ||
Net profit / (loss) | 14,029 | 206 | (220) | 675 | 14,690 | ||
Net profit / (loss) attributable to minority interests | 0 | 122 | 539 | 0 | 661 | ||
Net profit / (loss) attributable to UBS shareholders | 14,029 | 84 | (759) | 675 | 14,029 | ||
Net profit / (loss) US GAAP 2 | 14,490 | (891) | (1,247) | 0 | 12,352 | ||
Supplemental Guarantor Consolidating Balance Sheet | ||||||
CHF million | ||||||
For the year ended 31 December 2005 | UBS AG | UBS | Subsidiaries | Consolidating | UBS Group | |
Assets | ||||||
Cash and balances with central banks | 2,712 | 5 | 2,642 | 0 | 5,359 | |
Due from banks | 127,321 | 14,684 | 156,999 | (265,360) | 33,644 | |
Cash collateral on securities borrowed | 110,001 | 257,943 | 118,415 | (186,028) | 300,331 | |
Reverse repurchase agreements | 240,762 | 162,069 | 284,360 | (282,759) | 404,432 | |
Trading portfolio assets | 299,750 | 174,707 | 24,840 | 0 | 499,297 | |
Trading portfolio assets pledged as collateral | 79,333 | 36,956 | 38,470 | 0 | 154,759 | |
Positive replacement values | 330,894 | 6,656 | 158,514 | (162,282) | 333,782 | |
Financial assets designated at fair value | 2,186 | 737 | (1,770) | 0 | 1,153 | |
Loans | 289,577 | 41,901 | 33,987 | (95,496) | 269,969 | |
Financial investments | 3,198 | 910 | 2,443 | 0 | 6,551 | |
Accrued income and prepaid expenses | 5,720 | 3,135 | 4,877 | (4,814) | 8,918 | |
Investments in associates | 31,250 | 173 | 1,974 | (30,441) | 2,956 | |
Property and equipment | 5,462 | 592 | 3,369 | 0 | 9,423 | |
Goodwill and other intangible assets | 641 | 11,095 | 1,750 | 0 | 13,486 | |
Other assets | 7,456 | 3,758 | 7,468 | (2,492) | 16,190 | |
Total assets | 1,536,263 | 715,321 | 838,338 | (1,029,672) | 2,060,250 | |
Liabilities | ||||||
Due to banks | 181,592 | 126,834 | 81,262 | (265,360) | 124,328 | |
Cash collateral on securities lent | 102,698 | 50,395 | 110,202 | (186,028) | 77,267 | |
Repurchase agreements | 132,073 | 360,932 | 268,262 | (282,759) | 478,508 | |
Trading portfolio liabilities | 113,171 | 69,460 | 6,000 | 0 | 188,631 | |
Negative replacement values | 337,172 | 7,274 | 155,499 | (162,282) | 337,663 | |
Financial liabilities designated at fair value | 93,207 | 0 | 24,194 | 0 | 117,401 | |
Due to customers | 419,301 | 63,243 | 64,485 | (95,496) | 451,533 | |
Accrued expenses and deferred income | 10,090 | 7,494 | 5,622 | (4,814) | 18,392 | |
Debt issued | 87,267 | 19,496 | 53,947 | 0 | 160,710 | |
Other liabilities | 10,431 | 3,594 | 42,341 | (2,492) | 53,874 | |
Total liabilities | 1,487,002 | 708,722 | 811,814 | (999,231) | 2,008,307 | |
Equity attributable to UBS shareholders | 49,261 | 6,485 | 19,019 | (30,441) | 44,324 | |
Equity attributable to minority interests | 0 | 114 | 7,505 | 0 | 7,619 | |
Total equity | 49,261 | 6,599 | 26,524 | (30,441) | 51,943 | |
Total liabilities and equity | 1,536,263 | 715,321 | 838,338 | (1,029,672) | 2,060,250 | |
Total shareholders equity US GAAP 2 | 32,577 | 7,893 | 20,005 | 0 | 60,475 | |
Supplemental Guarantor Consolidating Cash Flow Statement | ||||
CHF million | ||||
For the year ended 31 December 2005 | UBS AG | UBS | Subsidiaries | UBS Group |
Net cash flow from / (used in) operating activities | (29,118) | (15,771) | (18,318) | (63,207) |
Cash flow from / (used in) investing activities | ||||
Investments in subsidiaries and associates | (1,540) | 0 | 0 | (1,540) |
Disposal of subsidiaries and associates | 3,240 | 0 | 0 | 3,240 |
Purchase of property and equipment | (1,153) | (155) | (584) | (1,892) |
Disposal of property and equipment | 71 | 6 | 193 | 270 |
Net (investment in) / divestment of financial investments | (4,667) | (40) | 2,220 | (2,487) |
Net cash flow from / (used in) investing activities | (4,049) | (189) | 1,829 | (2,409) |
Cash flow from / (used in) financing activities | ||||
Net money market paper issued / (repaid) | 22,698 | 615 | (92) | 23,221 |
Net movements in treasury shares and own equity derivative activity | (2,416) | 0 | 0 | (2,416) |
Capital issuance | 2 | 0 | 0 | 2 |
Dividends paid | (3,105) | 0 | 0 | (3,105) |
Issuance of long-term debt, including financial liabilities designated at fair value | 50,587 | 14,635 | 11,085 | 76,307 |
Repayment of long-term debt, including financial liabilities designated at fair value | (17,780) | (753) | (11,924) | (30,457) |
Increase in minority interests | 0 | 8 | 1,564 | 1,572 |
Dividend payments to / purchase from minority interests | 0 | (175) | (400) | (575) |
Net activity in investments in subsidiaries | (1,591) | (214) | 1,805 | 0 |
Net cash flow from / (used in) financing activities | 48,395 | 14,116 | 2,038 | 64,549 |
Effects of exchange rate differences | 3,283 | (720) | 2,455 | 5,018 |
Net increase / (decrease) in cash equivalents | 18,511 | (2,564) | (11,996) | 3,951 |
Cash and cash equivalents, beginning of the year | 50,037 | 16,095 | 20,959 | 87,091 |
Cash and cash equivalents, end of the year | 68,548 | 13,531 | 8,963 | 91,042 |
Cash and cash equivalents comprise: | ||||
Cash and balances with central banks | 2,712 | 5 | 2,642 | 5,359 |
Money market paper 2 | 47,838 | 8,991 | 997 | 57,826 |
Due from banks with original maturity of less than three months | 17,998 | 4,535 | 5,324 | 27,857 |
Total | 68,548 | 13,531 | 8,963 | 91,042 |
Guarantee of other securities
In October 2000, UBS AG, acting through a wholly owned subsidiary, issued USD 1.5 billion of 8.622% UBS Trust Preferred Securities. In June 2001, UBS issued an additional USD 800 million of such securities (USD 300 million at 7.25% and USD 500 million at 7.247%). In May 2003, UBS issued USD 300 million of Floating Rate Non-Cumulative Trust Preferred Securities at 0.7% above one-month LIBOR of such securities. UBS AG has fully and unconditionally guaranteed these securities. UBSs obligations under the trust preferred securities guarantee are subordinated to the prior payment in full of the deposit liabilities of UBS and all other liabilities of UBS. At 31 December 2005, the amount of senior liabilities of UBS to which the holders of the subordinated debt securities would be subordinated is approximately CHF 1,997 billion.
The following table presents US GAAP Net profit and earnings per share for the years ended 31 December 2004 and 31 December 2003 as if UBS had applied the fair value method of accounting for its share-based compensation plans in that period. With the adoption of SFAS 123-R on 1 January 2005, UBS adopted the fair value method of accounting for its share-based compensation plans using the modified prospective method. See Note 41.1h) for details.
CHF million, except per share data | 31.12.04 | 31.12.03 | |
Net profit under US GAAP, as reported | 8,818 | 6,513 | |
Add: Equity-based employee compensation expense included in reported net income, net of tax | 1,209 | 752 | |
Deduct: Total equity-based employee compensation expense determined under the | |||
fair-value-based method for all awards, net of tax | (1,717) | (1,191) | |
Net profit, pro-forma | 8,310 | 6,074 | |
Earnings per share | |||
Basic, as reported | 8.56 | 5.83 | |
Basic, pro-forma | 8.07 | 5.44 | |
Diluted, as reported | 8.15 | 5.72 | |
Diluted, pro-forma | 7.68 | 5.33 |
Important legal information - please read the disclaimer before proceeding.
Products and services in these webpages may not be available for residents of certain nations. Please consult the sales restrictions relating to the service in question for further information.
© UBS 1998-2009. All rights reserved.
Privacy Policy