|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
VIEs in which UBS is the primary beneficiary | ||||
CHF million Nature, purpose and activities of VIEs | Total assets | Consolidated assets that are collateral for the VIEs' obligations Classification | Amount | |
Securitizations | 1,085 | Loan receivables, government debt securities, corporate debt securities | 1,085 | |
Investment fund products | 3,898 | Investment funds | 3,898 | |
Investment funds managed by UBS | 1,027 | Debt, Equity | 984 | |
Passive intermediary to a derivative transaction | 1,260 | Loan receivables, corporate debt securities | 1,260 | |
Trust vehicles for awards to UBS employees | 1,829 | UBS shares and derivatives thereon | 1,829 | |
Private equity investments | 397 | Private equity investments | 272 | |
Other miscellaneous structures | 1,600 | Equity, derivatives, investment funds | 615 | |
Total 31.12.06 | 11,096 | 9,943 | ||
Entities which are de-consolidated for US GAAP purposes
In certain cases, an entity consolidated under IFRS is not consolidated under FIN 46-R. UBS consolidates under IFRS several entities that have issued preferred securities amounting to CHF 4.5 billion, which are de-consolidated for US GAAP purposes. Under IFRS the preferred securities are equity instruments held by third parties and are treated as minority interests, with dividends paid also reported in minority interests; the UBS issued debt held by these entities and the respective interest amounts are eliminated in consolidation. Under US GAAP, these entities are not consolidated and the UBS-issued debt is recognized as a liability in the UBS Group Financial Statements, with interest paid reported in Interest expense.
VIEs in which UBS holds a significant variable interest
VIEs in which UBS holds a significant variable interest but does not consolidate the VIE are mostly used in securitizations, or as investment fund products, including funds managed by UBS.
UBS has reviewed the population of potential third-party VIEs it is involved with. Those identified in which UBS holds a significant variable interest have combined assets of approximately CHF 4.6 billion, for which UBS has a maximum exposure to loss of approximately CHF 2.4 billion. Disclosures for these are included in the table below.
VIEs in which UBS holds a significant variable interest | ||||
CHF million Nature, purpose and activities of VIEs | Total assets | Nature of involvement | Maximum exposure to loss | |
Securitizations | 61 | UBS holds beneficial interests | 0 | |
Investment fund products | 5,707 | UBS holds notes or units | 1,975 | |
Investment funds managed by UBS | 23,870 | UBS acts as investment manager | 17,772 | |
Credit protection vehicles | 1,200 | SPE used for credit protection UBS sells credit risk on portfolios to investors | 894 | |
Other miscellaneous structures | 1,181 | UBS acts as swap counterparty | 301 | |
Total 31.12.06 | 32,019 | 20,942 | ||
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 81 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 Nature, purpose and activities of VIEs | Total assets | Nature of involvement | Net income from VIE in current period | Maximum exposure to loss | |
Investment fund products | 5,204 | UBS acts as swap counterparty | 441 | 4,483 | |
Total 31.12.06 | 5,204 | 441 | 4,483 | ||
UBS records a securitization of financial assets when the transfer of financial assets to the special purpose entity meets the accounting criteria to be accounted for as a sale. These criteria include: (1) the assets are legally isolated from UBS's creditors; (2) the entity can pledge or exchange the financial assets, or if the entity is a qualifying special purpose entity, its investors can pledge or exchange their beneficial interests; and (3) UBS does not maintain effective control over the transferred assets through an agreement to repurchase the assets before their maturity or have the ability to unilaterally cause the holder to return the assets.
During the years ended 31 December 2006, 2005 and 2004, UBS securitized residential mortgage loans and securities, commercial mortgage loans and other financial assets, acting as lead or co-manager. UBS's continuing involvement in these transactions was primarily limited to the temporary retention of various security interests. All amounts are shown on a US GAAP basis. Prior period amounts have been adjusted to conform to the current year's presentation.
Proceeds received at the time of securitization were as follows: | |||
Proceeds Received | |||
CHF billion | 31.12.06 | 31.12.05 | 31.12.04 |
Residential mortgage securitizations | 38 | 58 | 91 |
Commercial mortgage securitizations | 6 | 5 | 3 |
Other financial asset securitizations | 18 | 9 | 9 |
Related pre-tax gains (losses) recognized, including unrealized gains (losses) on retained interests, at the time of securitization were as follows:
Pre-tax gains / (losses) recognized | |||
CHF million | 31.12.06 | 31.12.05 | 31.12.04 |
Residential mortgage securitizations | 128 | 102 | 197 |
Commercial mortgage securitizations | 143 | 125 | 141 |
Other financial asset securitizations | (49) | 17 | 21 |
At 31 December 2006 and 2005, UBS retained CHF 3.5 billion and CHF 1.7 billion, respectively, in agency residential mortgage securities, backed by the Government National Mortgage Association (GNMA), the Federal National Mortgage Association (FNMA) and the Federal Home Loan Mortgage Corporation (FHLMC). The retained interests in investment-grade non-residential and other asset-backed securities amounted to CHF 1,618 million at 31 December 2006 and CHF 713 million at 31 December 2005. The fair value of investment-grade retained interests is generally determined using observable market prices. Retained interests in non-investment-grade securities were not material at 31 December 2006 and 2005.
After 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 held a majority ownership interest in the company, and as a result, consolidated Motor-Columbus in its Financial Statements since 1 July 2004. The investment in Motor-Columbus is presented as a discontinued operation in the income statements for the years ended 31 December 2006, 31 December 2005 and 31 December 2004 due to its sale on 23 March 2006 (refer to Note 38 Discontinued Operations). In addition, due to the adoption of IAS 27 Consolidated and Separate Financial Statements which is further described in Note 1b), 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.
Industrial Holdings' Income Statement | |||
As of or for the year ended | |||
CHF million | 31.12.06 | 31.12.05 | 31.12.04 |
Operating income | |||
Net sales | 693 | 675 | 640 |
Operating expenses | |||
Cost of products sold | 469 | 457 | 425 |
Marketing expenses | 52 | 61 | 64 |
General and administrative expenses | 135 | 124 | 111 |
Amortization of goodwill | 0 | 0 | 27 |
Amortization of other intangible assets | 5 | 4 | 2 |
Other operating expenses | 55 | 105 | 66 |
Total operating expenses | 716 | 751 | 695 |
Operating profit / (loss) | (23) | (76) | (55) |
Non-operating profit | |||
Interest income | 0 | 5 | 37 |
Interest expense | (44) | (54) | (101) |
Other non-operating income, net | 334 | 585 | 334 |
Non-operating profit / (loss) | 290 | 536 | 270 |
Net profit / (loss) from continuing operations before tax | 267 | 460 | 215 |
Tax expense | 35 | 175 | 51 |
Equity in income of associates, net of tax | 11 | 25 | 5 |
Net profit / (loss) from continuing operations | 243 | 310 | 169 |
Net profit from discontinued operations | 865 | 409 | 284 |
Net profit / (loss) | 1,108 | 719 | 453 |
Net profit / (loss) attributable to minority interests | 104 | 207 | 93 |
Net profit / (loss) attributable to UBS shareholders | 1,004 | 512 | 360 |
Accounts receivable trade, gross | 103 | 2,068 | |
Allowance for doubtful receivables | (7) | (62) | |
Accounts receivables trade, net | 96 | 2,006 | |
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 Group's 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 of 31 December 2006, 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 2006 and 2005.
All amounts in Note 42.5 are on a US GAAP basis. The additional minimum liability required amounts to CHF 1,290 million, CHF 1,252 million and CHF 1,125 million as of 31 December 2006, 2005 and 2004, respectively.
Incremental Effect of First Time Application of SFAS 158
The incremental effects on individual line items in the 31 December 2006 Financial Statements due to the adoption of SFAS 158 Employers' Accounting for Defined Benefit Pension and Other Post-Retirement Plans (see Note 41.2 for details) are as follows:
31.12.06 | ||||
CHF million | Before application of SFAS 158 | Adjustment | After application of SFAS 158 | |
Other assets | 86,008 | (1,981) | 84,027 | |
Total assets | 86,008 | (1,981) | 84,027 | |
Other liabilities | 129,880 | (641) | 129,239 | |
Total liabilities | 129,880 | (641) | 129,239 | |
Total shareholder' equity | 65,863 | (1,340) | 64,523 | |
Amounts Included in Accumulated Other Comprehensive Income (AOCI) | ||||
31.12.06 | ||||
CHF million | Swiss plans | Foreign plans | Post-retirement medical and life plans | Total |
Net gains or losses | (564) | (1,386) | (25) | (1,975) |
Net prior service costs or credits | (1,153) | 41 | (15) | (1,127) |
Transition assets | 0 | 0 | (3) | (3) |
Ending balance in AOCI | (1,717) | (1,345) | (43) | (3,105) |
Amounts in AOCI expected to be recognized as components of net periodic benefit cost in 2007 | ||||
Net gains or losses | 0 | 73 | 0 | 73 |
Net prior service costs or credits | 347 | (7) | 1 | 341 |
Transition assets | 0 | 0 | 0 | 0 |
Total | 347 | 66 | 1 | 414 |
No plan assets are expected to be returned to the Group during 2007. For more details on the pension and other post-retirement benefit plans on an IFRS basis, see Note 31. | ||||
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. UBS's 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 2006, the amount of senior liabilities of UBS to which the holders of the subordinated debt securities would be subordinated is approximately CHF 2,324 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 have 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 2006 | UBS AG 1 Parent Bank 1 | UBS Americas Inc. | Subsidiaries | Consolidating entries | UBS Group |
Operating income | |||||
Interest income | 60,057 | 42,667 | 39,269 | (54,592) | 87,401 |
Interest expense | (56,020) | (41,049) | (38,403) | 54,592 | (80,880) |
Net interest income | 4,037 | 1,618 | 866 | 0 | 6,521 |
Credit loss (expense) / recovery | 167 | (6) | (5) | 0 | 156 |
Net interest income after credit loss expense | 4,204 | 1,612 | 861 | 0 | 6,677 |
Net fee and commission income | 11,646 | 8,590 | 5,645 | 0 | 25,881 |
Net trading income | 10,306 | 1,634 | 1,378 | 0 | 13,318 |
Income from subsidiaries | 3,760 | 0 | 0 | (3,760) | 0 |
Other income | (450) | 1,637 | 409 | 0 | 1,596 |
Revenues from industrial holdings | 0 | 0 | 693 | 0 | 693 |
Total operating income | 29,466 | 13,473 | 8,986 | (3,760) | 48,165 |
Operating expenses | |||||
Personnel expenses | 12,208 | 8,040 | 3,423 | 0 | 23,671 |
General and administrative expenses | 2,805 | 3,362 | 1,949 | 0 | 8,116 |
Depreciation of property and equipment | 979 | 133 | 151 | 0 | 1,263 |
Amortization of other intangible assets | 14 | 83 | 56 | 0 | 153 |
Goods and materials purchased | 0 | 0 | 295 | 0 | 295 |
Total operating expenses | 16,006 | 11,618 | 5,874 | 0 | 33,498 |
Operating profit from continuing operations before tax | 13,460 | 1,855 | 3,112 | (3,760) | 14,667 |
Tax expense / (benefit) | 1,715 | 585 | 486 | 0 | 2,786 |
Net profit / (loss) from continuing operations | 11,745 | 1,270 | 2,626 | (3,760) | 11,881 |
Net profit / (loss) from discontinued operations | 512 | 0 | 357 | 0 | 869 |
Net profit / (loss) | 12,257 | 1,270 | 2,983 | (3,760) | 12,750 |
Net profit / (loss) attributable to minority interests | 0 | 527 | (34) | 0 | 493 |
Net profit / (loss) attributable to UBS shareholders | 12,257 | 743 | 3,017 | (3,760) | 12,257 |
Net profit / (loss) US GAAP2 | 8,748 | 259 | 2,479 | 0 | 11,486 |
Supplemental Guarantor Consolidating Balance Sheet | |||||
CHF million As of 31 December 2006 | UBS AG 1 Parent Bank 1 | UBS Americas Inc. | Subsidiaries | Consolidating entries | UBS Group |
Assets | |||||
Cash and balances with central banks | 2,660 | 78 | 757 | 0 | 3,495 |
Due from banks | 121,404 | 16,884 | 182,850 | (270,712) | 50,426 |
Cash collateral on securities borrowed | 99,829 | 303,607 | 156,083 | (207,929) | 351,590 |
Reverse repurchase agreements | 270,814 | 167,222 | 300,862 | (333,064) | 405,834 |
Trading portfolio assets | 294,590 | 188,710 | 143,736 | 0 | 627,036 |
Trading portfolio assets pledged as collateral | 162,722 | 51,834 | 36,922 | 0 | 251,478 |
Positive replacement values | 318,936 | 13,168 | 173,243 | (176,902) | 328,445 |
Financial assets designated at fair value | 2,902 | 4,147 | 7,146 | (8,265) | 5,930 |
Loans | 414,031 | 40,279 | 38,644 | (180,433) | 312,521 |
Financial investments available-for-sale | 5,843 | 862 | 2,232 | 0 | 8,937 |
Accrued income and prepaid expenses | 6,598 | 4,029 | 4,809 | (5,075) | 10,361 |
Investments in associates | 34,887 | 179 | 237 | (33,780) | 1,523 |
Property and equipment | 5,432 | 637 | 844 | 0 | 6,913 |
Goodwill and other intangible assets | 258 | 11,128 | 3,387 | 0 | 14,773 |
Other assets | 10,709 | 5,524 | 5,587 | (4,571) | 17,249 |
Total assets | 1,751,615 | 808,288 | 1,057,339 | (1,220,731) | 2,396,511 |
Liabilities | |||||
Due to banks | 228,992 | 114,782 | 130,627 | (270,712) | 203,689 |
Cash collateral on securities lent | 106,019 | 57,937 | 107,061 | (207,929) | 63,088 |
Repurchase agreements | 167,166 | 419,427 | 291,951 | (333,064) | 545,480 |
Trading portfolio liabilities | 107,747 | 71,165 | 25,861 | 0 | 204,773 |
Negative replacement values | 326,216 | 13,629 | 169,590 | (176,902) | 332,533 |
Financial liabilities designated at fair value | 121,074 | 49 | 32,829 | (8,265) | 145,687 |
Due to customers | 504,502 | 80,936 | 165,560 | (180,433) | 570,565 |
Accrued expenses and deferred income | 12,336 | 8,406 | 5,860 | (5,075) | 21,527 |
Debt issued | 110,020 | 29,149 | 50,974 | 0 | 190,143 |
Other liabilities | 16,488 | 4,284 | 47,050 | (4,571) | 63,251 |
Total liabilities | 1,700,560 | 799,764 | 1,027,363 | (1,186,951) | 2,340,736 |
Equity attributable to UBS shareholders | 51,055 | 5,539 | 26,872 | (33,780) | 49,686 |
Minority interests | 0 | 2,985 | 3,104 | 0 | 6,089 |
Total equity | 51,055 | 8,524 | 29,976 | (33,780) | 55,775 |
Total liabilities and equity | 1,751,615 | 808,288 | 1,057,339 | (1,220,731) | 2,396,511 |
Total shareholders' equity US GAAP2 | 29,738 | 7,287 | 27,498 | 0 | 64,523 |
Note 42.6 Supplemental Guarantor Consolidating Cash Flow Statement | ||||
CHF million For the year ended 31 December 2006 | UBS AG 1 Parent Bank 1 | UBS Americas Inc. | Subsidiaries | UBS Group |
Net cash flow from / (used in) operating activities | (1,705) | (14,810) | 11,805 | (4,710) |
Cash flow from / (used in) investing activities | ||||
Investments in subsidiaries and associates | 2,856 | 0 | 0 | 2,856 |
Disposal of subsidiaries and associates | 1,154 | 0 | 0 | 1,154 |
Purchase of property and equipment | (1,292) | (255) | (246) | (1,793) |
Disposal of property and equipment | 298 | 47 | 154 | 499 |
Net (investment in) / divestment of financial investments available-for-sale | 90 | 433 | 1,200 | 1,723 |
Net cash flow from / (used in) investing activities | 3,106 | 225 | 1,108 | 4,439 |
Cash flow from / (used in) financing activities | ||||
Net money market paper issued / (repaid) | 17,526 | 1,039 | (1,644) | 16,921 |
Net movements in treasury shares and own equity derivative activity | (3,624) | 0 | 0 | (3,624) |
Capital issuance | 1 | 0 | 0 | 1 |
Capital repayment by par value reduction | (631) | 0 | 0 | (631) |
Dividends paid | (3,214) | 0 | 0 | (3,214) |
Issuance of long-term debt, including financial liabilities designated at fair value | 79,358 | 10,881 | 7,436 | 97,675 |
Repayment of long-term debt, including financial liabilities designated at fair value | (48,959) | (447) | (10,545) | (59,951) |
Increase in minority interests | 0 | 85 | 1,246 | 1,331 |
Dividend payments to / purchase from minority interests | 0 | 2,441 | (3,513) | (1,072) |
Net activity in investments in subsidiaries | (8,246) | 3,055 | 5,191 | 0 |
Net cash flow from / (used in) financing activities | 32,211 | 17,054 | (1,829) | 47,436 |
Effects of exchange rate differences | 388 | (1,871) | (634) | (2,117) |
Net increase / (decrease) in cash equivalents | 34,000 | 598 | 10,450 | 45,048 |
Cash and cash equivalents, beginning of the year | 68,548 | 13,531 | 8,963 | 91,042 |
Cash and cash equivalents, end of the year | 102,548 | 14,129 | 19,413 | 136,090 |
Cash and cash equivalents comprise: | ||||
Cash and balances with central banks | 2,660 | 78 | 757 | 3,495 |
Money market paper 2 | 73,431 | 11,488 | 2,225 | 87,144 |
Due from banks with original maturity of less than three months | 26,457 | 2,563 | 16,431 | 45,451 |
Total | 102,548 | 14,129 | 19,413 | 136,090 |
42.6 Supplemental Guarantor Consolidating Income Statement | |||||
CHF million For the year ended 31 December 2005 | UBS AG Parent Bank 1 | UBS Americas Inc. | Subsidiaries | Consolidating entries | 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 | (1,989) | 0 | 1,122 |
Revenues from industrial holdings | 0 | 0 | 675 | 0 | 675 |
Total operating income | 25,340 | 10,749 | 4,368 | 675 | 41,132 |
Operating expenses | |||||
Personnel expenses | 9,962 | 6,587 | 3,599 | 0 | 20,148 |
General and administrative expenses | 2,330 | 2,667 | 1,635 | 0 | 6,632 |
Depreciation of property and equipment | 988 | 140 | 133 | 0 | 1,261 |
Amortization of other intangible assets | 24 | 70 | 37 | 0 | 131 |
Goods and materials purchased | 0 | 0 | 283 | 0 | 283 |
Total operating expenses | 13,304 | 9,464 | 5,687 | 0 | 28,455 |
Operating profit from continuing operations before tax | 12,036 | 1,285 | (1,319) | 675 | 12,677 |
Tax expense / (benefit) | 1,712 | 1,079 | (320) | 0 | 2,471 |
Net profit / (loss) from continuing operations | 10,324 | 206 | (999) | 675 | 10,206 |
Net profit / (loss) from discontinued operations | 3,705 | 0 | 779 | 0 | 4,484 |
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 GAAP2 | 14,490 | (891) | (1,247) | 0 | 12,352 |
Supplemental Guarantor Consolidating Balance Sheet | |||||
CHF million As of 31 December 2005 | UBS AG 1 Parent Bank 1 | UBS Americas Inc. | Subsidiaries | Consolidating entries | 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 | 98,105 | 257,943 | 118,415 | (186,028) | 288,435 |
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 | 299,518 | 41,901 | 33,987 | (95,496) | 279,910 |
Financial investments available-for-sale | 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 | 7,509 | 3,758 | 7,468 | (2,492) | 16,243 |
Total assets | 1,534,361 | 715,321 | 838,338 | (1,029,672) | 2,058,348 |
Liabilities | |||||
Due to banks | 181,592 | 126,834 | 81,262 | (265,360) | 124,328 |
Cash collateral on securities lent | 85,369 | 50,395 | 110,202 | (186,028) | 59,938 |
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 | 434,675 | 63,243 | 64,485 | (95,496) | 466,907 |
Accrued expenses and deferred income | 10,439 | 7,494 | 5,672 | (4,814) | 18,791 |
Debt issued | 87,267 | 19,496 | 53,947 | 0 | 160,710 |
Other liabilities | 10,409 | 3,594 | 42,326 | (2,492) | 53,837 |
Total liabilities | 1,485,374 | 708,722 | 811,849 | (999,231) | 2,006,714 |
Equity attributable to UBS shareholders | 48,987 | 6,485 | 18,984 | (30,441) | 44,015 |
Minority interests | 0 | 114 | 7,505 | 0 | 7,619 |
Total equity | 48,987 | 6,599 | 26,489 | (30,441) | 51,634 |
Total liabilities and equity | 1,534,361 | 715,321 | 838,338 | (1,029,672) | 2,058,348 |
Total shareholders' equity US GAAP2 | 33,028 | 8,415 | 20,173 | 0 | 61,616 |
Note 42.6 Supplemental Guarantor Consolidating Cash Flow Statement | ||||
CHF million For the year ended 31 December 2005 | UBS AG Parent Bank 1 | UBS Americas Inc. | 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 available-for-sale | (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
UBS AG, acting through a wholly owned finance subsidiaries, issued the following trust preferred securities:
USD billion, unless otherwise indicated | Outstanding as of 31.12.06 | |||
Issuing entity | Type of security | Date issued | Interest (%) | Amount |
UBS Preferred Funding Trust I | Trust preferred securities | October 2000 | 8.622 | 1.5 |
UBS Preferred Funding Trust II | Trust preferred securities 1 | June 2001 | 7.247 | 0.5 |
UBS Preferred Funding Trust IV | Floating rate noncumulative trust preferred securities | May 2003 | one-month LIBOR + 0.7% | 0.3 |
UBS Preferred Funding Trust V | Trust preferred securities | May 2006 | 6.243 | 1.0 |
UBS AG has fully and unconditionally guaranteed these securities. UBS's 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 2006, the amount of senior liabilities of UBS to which the holders of the subordinated debt securities would be subordinated is approximately CHF 2,324 billion.
The following table presents US GAAP Net profit and earnings per share for the year ended 31 December 2004 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 |
Net profit under US GAAP, as reported | 8,818 |
Add: Equity-based employee compensation expense included in reported net income, net of tax | 1,209 |
Deduct: Total equity-based employee compensation expense determined under the fair-value-based method for all awards, net of tax | (1,717) |
Net profit, pro-forma | 8,310 |
Earnings per share | |
Basic, as reported | 4.28 |
Basic, pro-forma | 4.03 |
Diluted, as reported | 4.07 |
Diluted, pro-forma | 3.84 |
Importante avvertenza legale - si prega di leggere la clausola di esonero della responsabilità prima di proseguire.
I prodotti e servizi presentati in queste pagine eventualmente non sono disponibili per le persone residenti in determinate nazioni. Per maggiori informazioni vogliate consultare le limitazioni di vendita relative al servizio in questione.
© UBS 1998-2009. Tutti i diritti riservati.
Privacy Policy