Define | • | Identify macro and NWM Group-specific |
scenarios | vulnerabilities and risks. | |
• | Define and calibrate scenarios to examine | |
risks and vulnerabilities. | ||
• | Formal governance process to agree | |
scenarios. | ||
Assess impact | • | Translate scenarios into risk drivers. |
• | Assess impact to current and projected | |
profit and loss and balance sheet across | ||
NWM Group. | ||
Calculate | • | Aggregate impacts into overall results. |
results and | • | Results form part of the risk management |
assess | process. | |
implications | • | Scenario results are used to inform NWM |
Group’s business and capital plans. | ||
Develop and | • | Scenario results are analysed by subject |
agree | matter experts. Appropriate management | |
management | actions are then developed. | |
actions | • | Scenario results and management actions |
are reviewed by the Board Risk | ||
Committee and recommended to the | ||
Board for approval. |
Strategic | Capital adequacy | |
financial and | ||
capital planning | ||
Sector review and credit limit | ||
Stress testing | Risk appetite | setting |
usage within | Business vulnerabilities analysis | |
NatWest | ||
Group | ||
Tail risk assessment | ||
Risk monitoring | Early warning indicators | |
Contingency planning and | ||
Risk mitigation | management actions | |
Assess financial performance |
Type | Description |
The market perceives NWM Group to be | |
Idiosyncratic | suffering from a severe stress event, which |
scenario | results in an immediate assumption of |
increased credit risk or concerns over | |
solvency. | |
A market stress event affecting all | |
participants in a market through contagion, | |
Market-wide | potential counterparty failure and other |
scenario | market risks. NWM Group is affected under |
this scenario but no more severely than any | |
other participants with equivalent exposure. | |
This scenario models the combined impact | |
Combined | of an idiosyncratic and market stress |
scenario | occurring at once, severely affecting funding |
markets and the liquidity of some assets. |
| 2025 | 2024 | |||||||
Average | Maximum | Minimum | Period end | Average | Maximum | Minimum | Period end | |
Traded internal VaR (1-day 99%) | £m | £m | £m | £m | £m | £m | £m | £m |
Interest rate | 3.2 | 5.4 | 1.8 | 2.3 | 6.6 | 12.1 | 3.0 | 3.8 |
Credit spread | 4.8 | 7.2 | 3.1 | 3.1 | 7.7 | 10.1 | 5.6 | 5.6 |
Currency | 1.3 | 4.0 | - | 0.5 | 2.0 | 6.7 | 0.5 | 1.3 |
Equity | 0.1 | 0.1 | - | 0.1 | 0.1 | 0.3 | - | - |
Diversification (1) | (3.8) | (2.5) | (6.3) | (5.4) | ||||
Total | 5.6 | 9.7 | 3.4 | 3.5 | 10.1 | 16.2 | 5.3 | 5.3 |
Back-testing exceptions | ||
Actual | Hypo | |
Fixed income | - | - |
Currencies | - | 3 |
| 2025 | 2024 | |||||||
Average | Maximum | Minimum | Period end | Average | Maximum | Minimum | Period end | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Total internal traded SVaR | 58 | 112 | 31 | 38 | 56 | 136 | 31 | 41 |
| 2025 | 2024 | |||||||
Average | Maximum | Minimum | Period end | Average | Maximum | Minimum | Period end | |
NWM Plc | £m | £m | £m | £m | £m | £m | £m | £m |
Interest rate | 2.5 | 3.8 | 1.9 | 2.9 | 3.4 | 4.9 | 1.3 | 2.3 |
Credit spread | 3.6 | 4.7 | 2.6 | 3.6 | 5.1 | 6.3 | 4.2 | 4.2 |
Structural foreign exchange rate | 4.6 | 7.6 | 2.8 | 7.6 | 2.9 | 3.4 | 2.5 | 2.9 |
Equity risk | 1.1 | 1.6 | 0.7 | 1.2 | 1.0 | 1.2 | 0.8 | 0.9 |
Diversification (1) | (3.5) | (6.2) | (4.5) | (5.3) | ||||
Total | 8.3 | 9.7 | 5.0 | 9.1 | 7.9 | 10.3 | 4.9 | 5.0 |
Structural | Residual | ||||
Net investments | Net | foreign | structural | ||
in foreign | investment | currency | Economic | foreign currency | |
operations | hedges | exposures | hedges | exposures | |
2025 | £m | £m | £m | £m | £m |
US dollar (1) | 1,053 | - | 1,053 | (557) | 496 |
Euro | 2,592 | (400) | 2,192 | - | 2,192 |
Swiss franc | 190 | (189) | 1 | - | 1 |
Other non-sterling | 280 | (36) | 244 | - | 244 |
4,115 | (625) | 3,490 | (557) | 2,933 | |
2024 | |||||
US dollar (1) | 1,824 | (598) | 1,226 | (1,226) | - |
Euro | 2,392 | (355) | 2,037 | - | 2,037 |
Swiss franc | 180 | (180) | - | - | - |
Other non-sterling | 313 | (38) | 275 | - | 275 |
4,709 | (1,171) | 3,538 | (1,226) | 2,312 |
Type | Description |
Wholesale | Includes: |
markets | • Short-term (less than 1 year) |
unsecured money market | |
funding. | |
• Commercial paper and | |
certificates of deposit. | |
• Secured repo market funding. | |
Term debt | Includes: |
• Long-term (typically more than 1 | |
year) senior unsecured and | |
secured debt securities. | |
• Long-term subordinated liabilities. | |
Internal capital | Includes: |
and MREL | • Equity, AT1, Tier 2 capital |
instruments and MREL issued to | |
NatWest Group plc (under the | |
Single Point of Entry regime). |
Produce | • | A capital plan is produced for NWM |
capital | Plc using a five-year planning | |
plans | horizon under expected and stress | |
conditions. Stressed capital plans | ||
are produced to support internal | ||
stress testing through the ICAAP or | ||
for regulatory purposes. | ||
• | A shorter term (rolling 12 month) | |
forecast is updated frequently in | ||
response to actual performance, | ||
changes in internal and external | ||
business environment and to | ||
manage risks and opportunities. | ||
Assess | • | Capital plans are developed to |
capital | ensure that capital of sufficient | |
adequacy | quantity and quality is planned to be | |
available to support NWM Group’s | ||
business and strategic plans over | ||
the planning horizon within | ||
approved risk appetite, as | ||
determined via stress testing, and | ||
minimum regulatory requirements. | ||
• | Impact assessment captures input | |
from across NWM Group including | ||
from businesses. | ||
Inform | • | Capital planning informs potential |
capital | capital actions including managing | |
actions | capital through new issuance, | |
redemptions or internal | ||
transactions. | ||
• | Decisions on capital actions will be | |
influenced by strategic and | ||
regulatory requirements, the cost | ||
and prevailing market conditions. | ||
• | As part of capital planning, NWM | |
Group will monitor its portfolio of | ||
capital securities and assess the | ||
optimal blend. |
Type | CET1 | Total tier 1 | Total capital |
Minimum capital requirements | 4.5% | 6.0% | 8.0% |
Capital conservation buffer (1) | 2.5% | 2.5% | 2.5% |
Countercyclical capital buffer (1) | 0.9% | 0.9% | 0.9% |
Total | 7.9% | 9.4% | 11.4% |
Type | CET1 | Total tier 1 |
Minimum ratio | 2.44% | 3.25% |
Countercyclical leverage ratio buffer (1) | 0.3% | 0.3% |
Total | 2.74% | 3.55% |
2025 | 2024 | |
Capital adequacy ratios | % | % |
CET1 | 18.4 | 18.2 |
Tier 1 | 23.0 | 24.3 |
Total | 26.0 | 27.8 |
Total MREL | 45.6 | 48.2 |
Capital | £m | £m |
CET1 | 3,952 | 3,779 |
Tier 1 | 4,926 | 5,067 |
Total | 5,576 | 5,779 |
Total MREL (1) | 9,787 | 10,038 |
RWAs | ||
Credit risk | 10,447 | 8,908 |
Counterparty credit risk | 5,868 | 5,797 |
Market risk | 3,431 | 5,105 |
Operational risk | 1,711 | 1,002 |
Total RWAs | 21,457 | 20,812 |
2025 | 2024 | |
Tier 1 capital (£m) | 4,926 | 5,067 |
Leverage exposure (£m) (1) | 97,880 | 92,859 |
Leverage ratio (%) | 5.0 | 5.5 |
2025 | 2024 | |
Leverage | £m | £m |
Cash and balances at central banks | 9,357 | 11,069 |
Trading assets | 22,087 | 26,186 |
Derivatives | 57,793 | 74,982 |
Financial assets | 43,722 | 37,408 |
Other assets | 3,329 | 3,292 |
Total assets | 136,288 | 152,937 |
Derivatives | ||
- netting and variation margin | (54,908) | (72,159) |
- potential future exposures | 16,778 | 15,093 |
Securities financing transactions gross up | 2,759 | 1,959 |
Other off balance sheet items | 9,267 | 8,638 |
Regulatory deductions and other adjustments | (2,643) | (2,266) |
Exclusion of core UK-group exposures | (317) | (288) |
Claims on central banks | (9,344) | (11,055) |
Leverage exposure | 97,880 | 92,859 |
Liquidity value | ||
31 December | 31 December | |
2025 | 2024 | |
£m | £m | |
Cash and balances at central banks | 9,238 | 10,965 |
High quality government/MDB/PSE and GSE bonds (1) | 10,133 | 8,962 |
Extremely high quality covered bonds | - | - |
LCR Level 1 eligible assets | 19,371 | 19,927 |
LCR Level 2 eligible assets (2) | 783 | 1,031 |
Primary liquidity (HQLA) (3) | 20,154 | 20,958 |
Secondary liquidity (4) | - | 30 |
Total liquidity value | 20,154 | 20,988 |
Average LCR (%) | 198 | 192 |
GBP | USD | EUR | Other | Total | |
Total liquidity portfolio | £m | £m | £m | £m | £m |
2025 | 11,747 | 3,981 | 3,642 | 784 | 20,154 |
2024 | 11,667 | 3,353 | 4,996 | 972 | 20,988 |
| 2025 | 2024 | |||||
Short-term | Long-term | Short-term | Long-term | |||
less than | more than | less than | more than | |||
1 year | 1 year | Total | 1 year | 1 year | Total | |
£m | £m | £m | £m | £m | £m | |
Bank deposits | 2,140 | 6,361 | 8,501 | 4,056 | 509 | 4,565 |
of which: repos (amortised cost) | 611 | 5,445 | 6,056 | 2,487 | - | 2,487 |
Customer deposits | 6,100 | 1,061 | 7,161 | 4,784 | 56 | 4,840 |
of which: repos (amortised cost) | 150 | 1,043 | 1,193 | 482 | - | 482 |
Trading liabilities (1) | ||||||
Repos (2) | 26,168 | 2,410 | 28,578 | 29,752 | 810 | 30,562 |
Derivative cash collateral received | 11,792 | - | 11,792 | 12,307 | - | 12,307 |
Other bank and customer deposits | 454 | 285 | 739 | 627 | 268 | 895 |
Debt securities in issue | 28 | 206 | 234 | 20 | 237 | 257 |
38,442 | 2,901 | 41,343 | 42,706 | 1,315 | 44,021 | |
Other financial liabilities | ||||||
Customer deposits (designated at fair value) | 836 | 1,476 | 2,312 | 221 | 1,316 | 1,537 |
Debt securities in issue | ||||||
Commercial paper and certificates of deposits | 4,955 | 683 | 5,638 | 7,228 | 377 | 7,605 |
Medium term notes (MTNs) | 7,510 | 19,722 | 27,232 | 7,548 | 14,304 | 21,852 |
Subordinated liabilities | 17 | 254 | 271 | - | 269 | 269 |
13,318 | 22,135 | 35,453 | 14,997 | 16,266 | 31,263 | |
Amounts due to holding company and | ||||||
fellow subsidiaries (3) | ||||||
Internal MREL | 759 | 3,564 | 4,323 | 929 | 3,429 | 4,358 |
Other bank and customer deposits | 589 | - | 589 | 1,204 | - | 1,204 |
Subordinated liabilities | - | 1,066 | 1,066 | - | 1,115 | 1,115 |
1,348 | 4,630 | 5,978 | 2,133 | 4,544 | 6,677 | |
Total funding | 61,348 | 37,088 | 98,436 | 68,676 | 22,690 | 91,366 |
Of which: available in resolution (4) | 4,885 | 4,813 | ||||
Trading | ||||||||
liabilities | Other financial liabilities | |||||||
Debt securities | Amounts due to holding company and fellow | |||||||
in issue | Debt securities in issue | subsidiaries | ||||||
Commercial | Subordinated | Subordinated | Total notes | |||||
MTNs | paper and CDs | MTNs | liabilities | Total | Internal MREL | liabilities | in issue | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
Less than 1 year | 28 | 4,955 | 7,510 | 17 | 12,482 | 759 | - | 13,269 |
1-3 years | 1 | 683 | 11,097 | - | 11,780 | 1,799 | - | 13,580 |
3-5 years | 73 | - | 8,042 | - | 8,042 | 1,765 | 1,066 | 10,946 |
More than 5 years | 132 | - | 583 | 254 | 837 | - | - | 969 |
Total | 234 | 5,638 | 27,232 | 271 | 33,141 | 4,323 | 1,066 | 38,764 |
2024 | ||||||||
Less than 1 year | 20 | 7,228 | 7,548 | - | 14,776 | 929 | - | 15,725 |
1-3 years | 35 | 377 | 9,959 | - | 10,336 | 1,751 | - | 12,122 |
3-5 years | 42 | - | 3,652 | - | 3,652 | 1,678 | 987 | 6,359 |
More than 5 years | 160 | - | 693 | 269 | 962 | - | 128 | 1,250 |
Total | 257 | 7,605 | 21,852 | 269 | 29,726 | 4,358 | 1,115 | 35,456 |
GBP | USD | EUR | Other | Total | |
2025 | £m | £m | £m | £m | £m |
Commercial paper and CDs | 1,129 | 479 | 4,030 | - | 5,638 |
MTNs | 2,106 | 7,308 | 14,926 | 3,126 | 27,466 |
External subordinated liabilities | 18 | 16 | 237 | - | 271 |
Internal MREL due to NatWest Group plc | 493 | 2,395 | 1,435 | - | 4,323 |
Subordinated liabilities due to NatWest Group plc | - | 1,066 | - | - | 1,066 |
Total | 3,746 | 11,264 | 20,628 | 3,126 | 38,764 |
2024 total | 4,785 | 11,135 | 16,606 | 2,930 | 35,456 |
Outperformance sustained – above trend growth as consumer sentiment recovers | Upside | |
Steady growth – staying close to trend pace | Base case | |
Growth | Stalling – cautious consumer and policy uncertainty weighs on activity | Downside |
| Extreme stress – extreme fall in GDP, with policy support to facilitate sharp recovery | Extreme downside | |
Sticky – strong growth and/or wage policies keep services inflation above target in medium | Upside | |
term | ||
| Inflation | Battle won – beyond near-term volatility, services inflation continues to ease, 2% target is | Base case |
| met on a sustained basis | ||
Slow – above target inflation in 2026 but swiftly falls to lower levels | Downside | |
| Close to deflation – inflationary pressures diminish amidst pronounced weakness in demand | Extreme downside | |
Recovery – job growth rebounds strongly, reversing much of the recent rise in | Upside | |
unemployment rate | ||
| Labour market | Cooling continues – gradual loosening continues into 2026, before improving | Base case |
Job shedding – redundancies, reduced hours, building slack | Downside | |
Depression – unemployment hits levels close to previous peaks amid severe stress | Extreme downside | |
Limited cuts – higher growth and inflation keep the Monetary Policy Committee cautious | Upside | |
Steady – rate cutting cycle largely done, two further rate cuts | Base case | |
| Rates short-term | Supportive – sharp declines to support recovery | Downside |
Sharp drop – drastic easing in policy to support a sharp deterioration in the economy | Extreme downside | |
Above consensus – 4% | Upside | |
| Rates long-term | Middle – 3.25% | Base case |
| Low – 2.5% and below | Downside/Extreme | |
downside |
| 2025 | 2024 | |||||||||
Extreme | Weighted | Extreme | Weighted | |||||||
Upside | Base case | Downside | downside | average | Upside | Base case | Downside | downside | average | |
Five-year summary | % | % | % | % | % | % | % | % | % | % |
GDP | 2.1 | 1.4 | 0.5 | 0.1 | 1.2 | 2.0 | 1.3 | 0.5 | (0.2) | 1.1 |
Bank of England base rate | 4.0 | 3.5 | 2.6 | 1.4 | 3.2 | 4.4 | 4.0 | 3.0 | 1.6 | 3.6 |
Stock price index | 6.2 | 4.8 | 2.8 | 1.1 | 4.3 | 6.3 | 5.0 | 3.4 | 1.1 | 4.5 |
World GDP | 3.7 | 3.1 | 2.5 | 2.2 | 3.0 | 3.8 | 3.2 | 2.5 | 1.6 | 3.0 |
Probability weight | 22.4 | 45.0 | 19.5 | 13.1 | 23.2 | 45.0 | 19.1 | 12.7 | ||
Base | Extreme | Weighted | |||
Upside | case | Downside | downside | average | |
GDP - annual growth | % | % | % | % | % |
2025 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
2026 | 1.9 | 1.0 | 0.3 | (3.7) | 0.5 |
2027 | 3.2 | 1.5 | (0.6) | (0.2) | 1.3 |
2028 | 2.3 | 1.4 | 0.2 | 1.4 | 1.4 |
2029 | 1.6 | 1.4 | 1.4 | 1.4 | 1.5 |
2030 | 1.6 | 1.4 | 1.7 | 1.4 | 1.5 |
Bank of England base rate - annual average | |||||
2025 | 4.24 | 4.24 | 4.24 | 4.24 | 4.24 |
2026 | 4.00 | 3.52 | 2.94 | 1.14 | 3.20 |
2027 | 4.00 | 3.25 | 2.00 | 0.17 | 2.77 |
2028 | 4.00 | 3.25 | 2.00 | 0.39 | 2.80 |
2029 | 4.00 | 3.25 | 2.00 | 1.02 | 2.88 |
2030 | 4.00 | 3.25 | 2.15 | 1.82 | 3.02 |
Stock price index - four quarter change | |||||
2025 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 |
2026 | 8.1 | 3.3 | (16.0) | (52.9) | (6.7) |
2027 | 5.1 | 3.3 | 7.2 | 33.9 | 6.5 |
2028 | 3.5 | 3.3 | 7.2 | 25.3 | 5.9 |
2029 | 3.5 | 3.3 | 7.2 | 20.2 | 5.7 |
2030 | 3.0 | 3.3 | 7.2 | 16.8 | 5.5 |
2025 | 2024 | |||||||||
Extreme | Weighted | Extreme | Weighted | |||||||
Downside | downside | average | Downside | downside | average | |||||
% | Quarter | % | Quarter | % | % | Quarter | % | Quarter | % | |
GDP | - | Q4 2027 | (3.8) | Q4 2026 | - | - | Q1 2024 | (4.1) | Q4 2025 | - |
Bank of England base rate | ||||||||||
- extreme level | 2.0 | Q1 2025 | 0.1 | Q1 2025 | 2.8 | 2.0 | Q1 2024 | 0.1 | Q1 2024 | 2.9 |
Stock price index | (6.7) | Q4 2026 | (47.7) | Q4 2026 | - | (0.2) | Q4 2025 | (27.4) | Q4 2025 | - |
Moderate | Moderate | Extreme | |||
upside | downside | downside | |||
31 December 2025 | Actual | Base scenario | scenario | Scenario | scenario |
Stage 1 modelled loans (£m) | 23,961 | 24,006 | 24,006 | 23,960 | 23,300 |
Stage 1 modelled ECL (£m) | 28 | 23 | 22 | 30 | 58 |
Stage 1 coverage (%) | 0.12% | 0.10% | 0.09% | 0.13% | 0.25% |
Stage 2 modelled loans (£m) | 226 | 181 | 181 | 227 | 887 |
Stage 2 modelled ECL (£m) | 8 | 8 | 6 | 8 | 18 |
Stage 2 coverage (%) | 3.54% | 4.42% | 3.31% | 3.52% | 2.03% |
Stage 1 and Stage 2 modelled loans (£m) | 24,187 | 24,187 | 24,187 | 24,187 | 24,187 |
Stage 1 and Stage 2 modelled ECL (£m) | 36 | 31 | 28 | 38 | 76 |
Stage 1 and Stage 2 coverage (%) | 0.15% | 0.13% | 0.12% | 0.16% | 0.31% |
Variance – (lower)/higher to actual total Stage 1 and Stage 2 ECL (£m) | - | (5) | (8) | 2 | 40 |
Reconciliation to Stage 1 and Stage 2 flow exposures (£m) | |||||
Modelled loans | 24,187 | 24,187 | 24,187 | 24,187 | 24,187 |
Other asset classes | 33,134 | 33,134 | 33,134 | 33,134 | 33,134 |
| Reverse repos | Repos | |||||
Of which: | Outside | Of which: | Outside | |||
can be | netting | can be | netting | |||
Total | offset | arrangements | Total | offset | arrangements | |
2025 | £m | £m | £m | £m | £m | £m |
Gross | 48,581 | 48,525 | 56 | 52,956 | 50,897 | 2,059 |
IFRS offset | (17,129) | (17,129) | - | (17,129) | (17,129) | - |
Carrying value | 31,452 | 31,396 | 56 | 35,827 | 33,768 | 2,059 |
Master netting arrangements | (474) | (474) | - | (474) | (474) | - |
Securities collateral | (30,669) | (30,669) | - | (33,294) | (33,294) | - |
Potential for offset not recognised under IFRS | (31,143) | (31,143) | - | (33,768) | (33,768) | - |
Net | 309 | 253 | 56 | 2,059 | - | 2,059 |
2024 | ||||||
Gross | 45,774 | 45,734 | 40 | 48,705 | 48,002 | 703 |
IFRS offset | (15,174) | (15,174) | - | (15,174) | (15,174) | - |
Carrying value | 30,600 | 30,560 | 40 | 33,531 | 32,828 | 703 |
Master netting arrangements | (1,549) | (1,549) | - | (1,549) | (1,549) | - |
Securities collateral | (28,799) | (28,799) | - | (31,279) | (31,279) | - |
Potential for offset not recognised under IFRS | (30,348) | (30,348) | - | (32,828) | (32,828) | - |
Net | 252 | 212 | 40 | 703 | - | 703 |
Central and local government | ||||||
Financial | ||||||
UK | US | Other | institutions | Corporate | Total | |
2025 | £m | £m | £m | £m | £m | £m |
AAA | - | - | 1,505 | 654 | - | 2,159 |
AA to AA+ | - | 4,153 | 257 | 309 | 18 | 4,737 |
A to AA- | 1,808 | - | 1,481 | 596 | 215 | 4,100 |
BBB- to A- | - | - | 892 | 256 | 384 | 1,532 |
Non-investment grade | - | - | - | 11 | 50 | 61 |
Total | 1,808 | 4,153 | 4,135 | 1,826 | 667 | 12,589 |
2024 | ||||||
AAA | - | - | 1,335 | 1,368 | - | 2,703 |
AA to AA+ | - | 3,734 | 74 | 569 | 2 | 4,379 |
A to AA- | 2,077 | - | 1,266 | 381 | 519 | 4,243 |
BBB- to A- | - | - | 831 | 562 | 885 | 2,278 |
Non-investment grade | - | - | - | 108 | 167 | 275 |
Total | 2,077 | 3,734 | 3,506 | 2,988 | 1,573 | 13,878 |
| 2025 | 2024 | |||||||||
| Notional | ||||||||||
GBP | USD | EUR | Other | Total | Assets | Liabilities | Notional | Assets | Liabilities | |
£bn | £bn | £bn | £bn | £bn | £m | £m | £bn | £m | £m | |
Gross exposure | 62,981 | 56,370 | 79,894 | 74,421 | ||||||
IFRS offset | (2,537) | (2,537) | (2,727) | (2,727) | ||||||
Carrying value | 3,025 | 3,494 | 6,243 | 1,156 | 13,918 | 60,444 | 53,833 | 13,007 | 77,167 | 71,694 |
Of which: | ||||||||||
Interest rate (1) | 2,702 | 1,997 | 5,617 | 192 | 10,508 | 32,623 | 26,689 | 9,740 | 36,582 | 31,276 |
Exchange rate | 321 | 1,491 | 619 | 964 | 3,395 | 27,755 | 26,973 | 3,254 | 40,474 | 40,183 |
Credit | 2 | 6 | 7 | - | 15 | 66 | 171 | 13 | 111 | 235 |
Equity and commodity | - | - | - | - | - | - | - | - | - | - |
Carrying value | 13,918 | 60,444 | 53,833 | 13,007 | 77,167 | 71,694 | ||||
Counterparty mark-to-market netting | (45,877) | (45,877) | (61,531) | (61,531) | ||||||
Cash collateral | (9,104) | (4,241) | (9,815) | (5,797) | ||||||
Securities collateral | (3,169) | (1,256) | (3,396) | (896) | ||||||
Net exposure | 2,294 | 2,459 | 2,425 | 3,470 | ||||||
Banks (2) | 90 | 220 | 204 | 342 | ||||||
Other financial institutions (3) | 1,502 | 1,119 | 1,424 | 1,443 | ||||||
Corporate (4) | 669 | 1,098 | 764 | 1,653 | ||||||
Government (5) | 33 | 22 | 33 | 32 | ||||||
Net exposure | 2,294 | 2,459 | 2,425 | 3,470 | ||||||
UK | 1,090 | 1,500 | 1,041 | 1,744 | ||||||
Europe | 693 | 588 | 874 | 977 | ||||||
US | 437 | 283 | 443 | 605 | ||||||
RoW | 74 | 88 | 67 | 144 | ||||||
Net exposure | 2,294 | 2,459 | 2,425 | 3,470 | ||||||
Asset quality of | ||||||||||
uncollateralised derivative assets | ||||||||||
AQ1-AQ4 | 1,856 | 2,028 | ||||||||
AQ5-AQ8 | 435 | 394 | ||||||||
AQ9-AQ10 | 3 | 3 | ||||||||
Net exposure | 2,294 | 2,425 | ||||||||
| 31 December 2025 | 31 December 2024 | |||||
Gross | ECL | Net | Gross | ECL | Net | |
£bn | £bn | £bn | £bn | £bn | £bn | |
Balance sheet total gross amortised cost and FVOCI | 60.4 | 55.2 | ||||
In scope of IFRS 9 ECL framework | 59.6 | 53.1 | ||||
% in scope | 99% | 96% | ||||
Loans to customers - in scope - amortised cost | 23.5 | - | 23.5 | 18.0 | - | 18.0 |
Loans to customers - in scope - FVOCI | 0.1 | - | 0.1 | - | - | - |
Loans to banks - in scope - amortised cost | 1.1 | - | 1.1 | 1.1 | - | 1.1 |
Total loans - in scope | 24.7 | - | 24.7 | 19.1 | - | 19.1 |
Stage 1 | 24.5 | - | 24.5 | 18.7 | - | 18.7 |
Stage 2 | 0.2 | - | 0.2 | 0.4 | - | 0.4 |
Stage 3 | - | - | - | - | - | - |
Other financial assets - in scope - amortised cost | 28.7 | - | 28.7 | 29.4 | - | 29.4 |
Other financial assets - in scope - FVOCI | 6.2 | - | 6.2 | 4.6 | - | 4.6 |
Total other financial assets - in scope | 34.9 | - | 34.9 | 34.0 | - | 34.0 |
Stage 1 | 34.9 | - | 34.9 | 34.0 | - | 34.0 |
Out of scope of IFRS 9 ECL framework | 0.8 | na | 0.8 | 2.1 | na | 2.1 |
Loans to banks - out of scope - amortised cost | 0.1 | na | 0.1 | - | na | - |
Other financial assets - out of scope - amortised cost | 0.6 | na | 0.6 | 2.1 | na | 2.1 |
Other financial assets - out of scope - FVOCI | 0.1 | na | 0.1 | - | na | - |
Corporate | Financial | |||
and other | institutions (1) | Sovereign | Total | |
2025 | £m | £m | £m | £m |
Loans by geography | 1,044 | 23,407 | 292 | 24,743 |
- UK | 295 | 8,875 | - | 9,170 |
- Other Europe | 686 | 5,431 | 242 | 6,359 |
- RoW | 63 | 9,101 | 50 | 9,214 |
Loans by stage and asset quality | 1,044 | 23,407 | 292 | 24,743 |
Stage 1 | 893 | 23,322 | 292 | 24,507 |
- AQ1-AQ4 | 294 | 20,866 | 292 | 21,452 |
- AQ5-AQ8 | 599 | 2,456 | - | 3,055 |
Stage 2 | 129 | 85 | - | 214 |
- AQ1-AQ4 | - | 69 | - | 69 |
- AQ5-AQ8 | 129 | 16 | - | 145 |
Stage 3 | 22 | - | - | 22 |
- AQ10 | 22 | - | - | 22 |
of which: individual | 15 | - | - | 15 |
of which: collective | 7 | - | - | 7 |
Weighted average life (2) | ||||
- ECL measurement (years) | 4 | 4 | nm | 4 |
Weighted average 12 months PDs (2) | ||||
- IFRS 9 (%) | 1.23 | 0.17 | 0.01 | 0.20 |
- Basel (%) | 1.30 | 0.15 | 0.01 | 0.19 |
ECL provisions by geography | 26 | 24 | 1 | 51 |
- UK | 7 | 10 | - | 17 |
- Other Europe | 12 | 6 | 1 | 19 |
- RoW | 7 | 8 | - | 15 |
ECL provisions by stage | 26 | 24 | 1 | 51 |
- Stage 1 | 5 | 22 | 1 | 28 |
- Stage 2 | 6 | 2 | - | 8 |
- Stage 3 | 15 | - | - | 15 |
of which: individual | 8 | - | - | 8 |
of which: collective | 7 | - | - | 7 |
ECL provisions coverage (%) | 2.49 | 0.10 | 0.34 | 0.21 |
- Stage 1 (%) | 0.56 | 0.09 | 0.34 | 0.11 |
- Stage 2 (%) | 4.65 | 2.35 | - | 3.74 |
- Stage 3 (%) | 68.18 | - | - | 68.18 |
ECL (release)/charge - Third party | 4 | - | (1) | 3 |
Amounts written-off | 1 | - | - | 1 |
Other financial assets by asset quality (3) | 285 | 12,653 | 21,982 | 34,920 |
- AQ1-AQ4 | 278 | 12,499 | 21,982 | 34,759 |
- AQ5-AQ8 | 7 | 154 | - | 161 |
Off-balance sheet | 6,791 | 8,997 | - | 15,788 |
- Loan commitments | 6,772 | 8,410 | - | 15,182 |
- Financial guarantees | 19 | 587 | - | 606 |
Off-balance sheet by asset quality (3) | 6,791 | 8,997 | - | 15,788 |
- AQ1-AQ4 | 6,125 | 8,713 | - | 14,838 |
- AQ5-AQ8 | 665 | 284 | - | 949 |
- AQ10 | 1 | - | - | 1 |
Corporate | Financial | |||
and other | institutions (1) | Sovereign | Total | |
2024 | £m | £m | £m | £m |
Loans by geography | 599 | 17,903 | 661 | 19,163 |
- UK | 199 | 6,446 | - | 6,645 |
- Other Europe | 319 | 4,273 | 625 | 5,217 |
- RoW | 81 | 7,184 | 36 | 7,301 |
Loans by stage and asset quality | 599 | 17,903 | 661 | 19,163 |
Stage 1 | 471 | 17,627 | 661 | 18,759 |
- AQ1-AQ4 | 196 | 16,218 | 661 | 17,075 |
- AQ5-AQ8 | 275 | 1,409 | - | 1,684 |
Stage 2 | 76 | 276 | - | 352 |
- AQ1-AQ4 | 22 | 164 | - | 186 |
- AQ5-AQ8 | 54 | 112 | - | 166 |
Stage 3 | 52 | - | - | 52 |
- AQ10 | 52 | - | - | 52 |
of which: individual | 45 | - | - | 45 |
of which: collective | 7 | - | - | 7 |
Weighted average life (2) | ||||
- ECL measurement (years) | 3 | 3 | - | 3 |
Weighted average 12 months PDs (2) | ||||
- IFRS 9 (%) | 1.31 | 0.16 | 0.01 | 0.19 |
- Basel (%) | 1.31 | 0.14 | 0.01 | 0.16 |
ECL provisions by geography | 23 | 23 | 1 | 47 |
- UK | 5 | 11 | 1 | 17 |
- Other Europe | 11 | 5 | - | 16 |
- RoW | 7 | 7 | - | 14 |
ECL provisions by stage | 23 | 23 | 1 | 47 |
- Stage 1 | 4 | 20 | 1 | 25 |
- Stage 2 | 2 | 3 | - | 5 |
- Stage 3 | 17 | - | - | 17 |
of which: individual | 10 | - | - | 10 |
of which: collective | 7 | - | - | 7 |
ECL provisions coverage (%) | 3.84 | 0.13 | 0.15 | 0.25 |
- Stage 1 (%) | 0.85 | 0.11 | 0.15 | 0.13 |
- Stage 2 (%) | 2.63 | 1.09 | - | 1.42 |
- Stage 3 (%) | 32.69 | - | - | 32.69 |
ECL (release)/charge - Third party | (9) | 1 | - | (8) |
Amounts written-off | 2 | - | - | 2 |
Other financial assets by asset quality (3) | 117 | 13,967 | 19,913 | 33,997 |
- AQ1-AQ4 | 114 | 13,659 | 19,913 | 33,686 |
- AQ5-AQ8 | 3 | 308 | - | 311 |
Off-balance sheet | 6,296 | 8,518 | - | 14,814 |
- Loan commitments | 6,272 | 7,829 | - | 14,101 |
- Financial guarantees | 24 | 689 | - | 713 |
Off-balance sheet by asset quality (3) | 6,296 | 8,518 | - | 14,814 |
- AQ1-AQ4 | 6,122 | 8,107 | - | 14,229 |
- AQ5-AQ8 | 171 | 411 | - | 582 |
- AQ10 | 3 | - | - | 3 |
Internal asset quality band | Probability of default range | Indicative S&P rating |
AQ1 | 0% -0.034% | AAA to AA |
AQ2 | 0.034% - 0.048% | AA to AA- |
AQ3 | 0.048% - 0.095% | A+ to A |
AQ4 | 0.095% - 0.381% | BBB+ to BBB- |
AQ5 | 0.381% - 1.076% | BB+ to BB |
AQ6 | 1.076% - 2.153% | BB- to B+ |
AQ7 | 2.153% - 6.089% | B+ to B |
AQ8 | 6.089% - 17.222% | B- to CCC+ |
AQ9 | 17.222% - 100% | CCC to C |
AQ10 | 100% | D |
| Maximum credit risk | CREM by type | CREM coverage | Exposure post CREM | ||||||||
Gross | |||||||||||
exposure | ECL | Total | Stage 3 | Financial (1) | Property | Other (2) | Total | Stage 3 | Total | Stage 3 | |
2025 | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Financial assets | |||||||||||
Cash and balances at central banks | 16.0 | - | 16.0 | - | - | - | - | - | - | 16.0 | - |
Loans - amortised cost (3) | 24.7 | - | 24.7 | - | 5.0 | - | - | 5.0 | - | 19.7 | - |
Debt securities | 19.0 | - | 19.0 | - | 0.1 | - | - | 0.1 | - | 18.9 | - |
Total financial assets | 59.7 | - | 59.7 | - | 5.1 | - | - | 5.1 | - | 54.6 | - |
Contingent liabilities | |||||||||||
and commitments | 15.8 | - | 15.8 | - | 1.1 | 0.1 | - | 1.2 | - | 14.6 | - |
Total off-balance sheet | 15.8 | - | 15.8 | - | 1.1 | 0.1 | - | 1.2 | - | 14.6 | - |
Total exposure | 75.5 | - | 75.5 | - | 6.2 | 0.1 | - | 6.3 | - | 69.2 | - |
2024 | |||||||||||
Financial assets | |||||||||||
Cash and balances at central banks | 16.2 | - | 16.2 | - | - | - | - | - | - | 16.2 | - |
Loans - amortised cost (3) | 19.2 | - | 19.2 | - | 3.8 | - | - | 3.8 | - | 15.4 | - |
Debt securities | 17.8 | - | 17.8 | - | - | - | - | - | - | 17.8 | - |
Total financial assets | 53.2 | - | 53.2 | - | 3.8 | - | - | 3.8 | - | 49.4 | - |
Contingent liabilities | |||||||||||
and commitments | 14.8 | - | 14.8 | - | 0.9 | 0.1 | - | 1.0 | - | 13.8 | - |
Total off-balance sheet | 14.8 | - | 14.8 | - | 0.9 | 0.1 | - | 1.0 | - | 13.8 | - |
Total exposure | 68.0 | - | 68.0 | - | 4.7 | 0.1 | - | 4.8 | - | 63.2 | - |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | Financial | Financial | Financial | |||||
assets | ECL | assets | ECL | assets | ECL | assets | ECL | |
NWM Group | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2025 | 52,474 | 25 | 349 | 5 | 53 | 17 | 52,876 | 47 |
Currency translation and other adjustments | (424) | - | (3) | - | 2 | - | (425) | - |
Transfers from Stage 1 to Stage 2 | (581) | (2) | 581 | 2 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 765 | 8 | (765) | (8) | - | - | - | - |
Net re-measurement of ECL on stage transfer | (7) | 7 | - | - | ||||
Changes in risk parameters | (5) | 2 | (1) | (4) | ||||
Other changes in net exposure | 4,839 | 9 | 86 | - | (32) | - | 4,893 | 9 |
Other (P&L only items) | - | (1) | (1) | (2) | ||||
Income statement (releases)/charges | (3) | 8 | (2) | 3 | ||||
Amounts written-off | - | - | - | - | (1) | (1) | (1) | (1) |
At 31 December 2025 | 57,073 | 28 | 248 | 8 | 22 | 15 | 57,343 | 51 |
Net carrying amount | 57,045 | 240 | 7 | 57,292 | ||||
At 1 January 2024 | 49,168 | 24 | 687 | 8 | 24 | 24 | 49,879 | 56 |
2024 movements | 3,306 | 1 | (338) | (3) | 29 | (7) | 2,997 | (9) |
At 31 December 2024 | 52,474 | 25 | 349 | 5 | 53 | 17 | 52,876 | 47 |
Net carrying amount | 52,449 | 344 | 36 | 52,829 | ||||
Identification, | |||
assessment and | |||
Risk type | Risks to NWM Group | Drivers | measurement |
Credit risk | From the adverse impact on future credit worthiness of | Physical: acute, chronic | Scenario analysis |
customers due to climate change risk factors impacting asset | |||
valuation, income and costs, for example, from water stress | Transition: government policy | Portfolio level | |
events. Mitigants include the inclusion of climate considerations | and legislation, market, | assessments | |
in sector strategy within the various portfolios relevant to NWM | technology, reputation | Transaction level | |
Group. | assessments | ||
Traded | Risk of losses on trading book positions driven by underlying | Physical: acute, chronic | Scenario analysis |
market risk | climate risk factors affecting macro or company specific market | ||
prices. Mitigants include stress testing and portfolio reviews. | Transition: government policy | ||
and legislation, market, | |||
technology, reputation | |||
Operational | Due to the increased likelihood and potential impact of business | Physical: acute, chronic | Scenario analysis |
risk | disruption arising from new and changing policy standards. | ||
Mitigants include resilience and external reporting governance. | Transition: government policy | Transaction level | |
and legislation, market, | assessments | ||
technology, reputation | |||
Compliance | NatWest Group (including NWM Group) is required to comply with | Physical: acute, chronic | Transaction level |
risk | all applicable climate-related legal and regulatory obligations. | assessments | |
Mitigants include relevant horizon scanning. | Transition: government policy | ||
and legislation, market, | |||
technology, reputation | |||
Conduct risk | Due to poor customer outcomes arising from the impacts of | Transition: government policy | Scenario analysis |
climate change. Mitigants include additional checks on | and legislation, market, | ||
sustainability claims and applying product flaw controls. | technology, reputation | Transaction level | |
assessments | |||
Liability: greenwashing | |||
Reputational | Arising from NatWest Group’s (including NWM Group) actual or | Transition: government policy | Portfolio level |
risk | perceived contribution to climate change, or from the adequacy | and legislation, market, | assessments |
of our actions in response. Mitigants include the environmental | technology | ||
Transaction level | |||
social, & ethical (ESE) risk framework . (2) | Liability: greenwashing | assessments |
2025 | 2024 | ||||||||
Facilitated emissions from bond | |||||||||
underwriting and syndicated lending | |||||||||
Attributable | (33% weighting) MtCO2e | Attributable | |||||||
bond underwriting and | Sector % | Green % | bond underwriting and | Facilitated | |||||
syndicated lending | of total | of sector | PCAF data | syndicated lending (12,13) | emissions | ||||
Sector | £m | % | MtCO2e | emissions | emissions | quality score | £m | % | MtCO2e |
Power utilities | 3,517 | 9% | 0.19 | 43% | 68% | 2.2 | 4,024 | 9% | 0.58 |
Building materials | 1,069 | 3% | 0.09 | 21% | 0% | 3.2 | 50 | 0% | - |
Airlines and aerospace | 957 | 3% | 0.01 | 2% | 4% | 3.1 | 1,253 | 3% | 0.07 |
Chemicals | 154 | 0% | 0.02 | 4% | 0% | 3.2 | 395 | 1% | 0.13 |
Leisure | 832 | 2% | 0.02 | 4% | 0% | 2.0 | 937 | 2% | 0.03 |
Oil and gas | 209 | 1% | 0.01 | 2% | 7% | 2.7 | 712 | 2% | 0.04 |
Land transport and logistics | 702 | 2% | 0.02 | 4% | 6% | 2.2 | 716 | 2% | 0.04 |
Retail | 1,282 | 3% | 0.01 | 3% | 0% | 2.7 | 2,183 | 5% | 0.02 |
Water and waste | 920 | 2% | 0.01 | 2% | 20% | 2.5 | 1,103 | 2% | 0.02 |
Manufacturing | 694 | 2% | 0.00 | 0% | 0% | 2.9 | 1,412 | 3% | 0.02 |
Financial institutions | 19,123 | 51% | 0.02 | 4% | 17% | 2.4 | 24,603 | 55% | 0.01 |
Automotive | 1,029 | 3% | 0.01 | 2% | 0% | 2.2 | 2,541 | 6% | 0.02 |
Commercial real estate | 503 | 1% | 0.00 | 0% | 0% | 2.6 | 763 | 2% | 0.01 |
Other (14) | 6,240 | 18% | 0.04 | 9% | 4% | 2.5 | 4,249 | 9% | 0.08 |
Total | 37,231 | 100% | 0.45 | 100% | 2.5 | 44,941 | 100% | 1.07 | |
Policy | Judgement | Estimate | Further information |
Deferred tax | Determination of whether sufficient | Our estimates are based on the | Note 7 |
sustainable taxable profits will be | five-year revenue and cost | ||
generated in future years to recover the | forecasts (which include inherent | ||
deferred tax asset. | uncertainties). | ||
Fair value – | Classification of a fair value instrument as | Estimation of the fair value, | Note 10 |
financial | level 3, where the valuation is driven by | where it is reasonably possible to | |
instruments | unobservable inputs. | have alternative assumptions in | |
determining the FV. | |||
Provisions for | Determination of whether a present | Provisions remain sensitive to the | Note 20 |
liabilities and | obligation exists in respect of customer | assumptions used in the estimate. | |
charges | redress, litigation and other regulatory, | We consider a wide range of | |
property and other provisions. | possible outcomes. It is often not | ||
Legal proceedings often require a high | practical to meaningfully quantify | ||
degree of judgement and these are likely | ranges of possible outcomes, | ||
to change as the matter progresses. | given the uncertainties involved. |
2025 | 2024 | |
£m | £m | |
Balances at central banks and loans to banks - amortised cost | 495 | 640 |
Loans to customers - amortised cost | 1,152 | 1,005 |
Amounts due from holding company and fellow subsidiaries | 4 | 9 |
Other financial assets | 934 | 1,066 |
Interest receivable | 2,585 | 2,720 |
Bank deposits | 241 | 163 |
Customer deposits | 217 | 302 |
Amounts due to holding company and fellow subsidiaries | 351 | 369 |
Other financial liabilities | 1,288 | 1,454 |
Interest payable | 2,097 | 2,288 |
Net interest income | 488 | 432 |
2025 | 2024 | |
Analysis of net fees and commissions | £m | £m |
Fees and commissions receivable | ||
- Lending and financing | 101 | 118 |
- Brokerage | 49 | 45 |
- Underwriting fees | 159 | 154 |
- Other | 108 | 159 |
Total | 417 | 476 |
Fees and commissions payable | (188) | (213) |
Net fees and commissions | 229 | 263 |
Income from trading activities | ||
Foreign exchange | 327 | 204 |
Interest rate | 267 | 542 |
Credit | 63 | (152) |
Changes in fair value of own debt and derivative liabilities attributable to own credit risk | ||
- debt securities in issue and derivative liabilities | 1 | (9) |
658 | 585 | |
Other operating income | ||
Changes in fair value of financial assets and liabilities at DFV (1) | (134) | (132) |
Dividend income | 59 | 9 |
Foreign exchange recycling losses (2) | (30) | (70) |
Other income (3) | 201 | 150 |
96 | (43) | |
Total | 983 | 805 |
2025 | 2024 | |
£m | £m | |
Salaries and other staff costs | 299 | 289 |
Temporary and contract costs | 21 | 11 |
Social security costs | 49 | 43 |
Bonus awards | 122 | 105 |
Pension costs | 15 | 4 |
- defined benefit schemes (see Note 5) | (9) | (19) |
- defined contribution schemes | 24 | 23 |
Staff costs | 506 | 452 |
Premises and equipment | 79 | 75 |
Depreciation and amortisation | 12 | 10 |
Other administrative expenses (1,2) | 711 | 671 |
Administrative expenses | 802 | 756 |
1,308 | 1,208 |
2025 | 2024 | |
UK | 900 | 1,000 |
USA | 300 | 300 |
Rest of the World | 400 | 400 |
Total | 1,600 | 1,700 |
2025 | 2024 | Change | |
£m | £m | % | |
Deferred cash awards (1) | 93 | 86 | 8% |
Deferred share awards | 25 | 29 | (14%) |
Total bonus awards (2) | 118 | 115 | 3% |
2025 | 2024 | |
Reconciliation of bonus awards to income statement charge | £m | £m |
Bonuses awarded | 118 | 115 |
Less: deferral of charge for amounts awarded for current year | (43) | (44) |
Income statement charge for amounts awarded in current year | 75 | 71 |
Add: current year charge for amounts deferred from prior years | 49 | 35 |
Less: forfeiture of amounts deferred from prior years | (2) | (1) |
Income statement charge for amounts deferred from prior years | 47 | 34 |
Income statement charge for bonus awards (2) | 122 | 105 |
UK | USA | Europe | RoW | Total | |
2025 | £m | £m | £m | £m | £m |
Total revenue | 2,844 | 294 | 529 | 89 | 3,756 |
Interest receivable | 2,256 | 23 | 299 | 7 | 2,585 |
Interest payable | (1,822) | (48) | (225) | (2) | (2,097) |
Fees and commissions receivable | - | 142 | 222 | 53 | 417 |
Fees and commissions payable | (164) | - | (24) | - | (188) |
Income from trading activities | 462 | 136 | 31 | 29 | 658 |
Other operating income | 126 | (7) | (23) | - | 96 |
Total income | 858 | 246 | 280 | 87 | 1,471 |
Operating (loss)/profit before tax | (54) | 99 | 79 | 36 | 160 |
Total assets | 112,207 | 22,924 | 32,819 | 421 | 168,371 |
Total liabilities | 116,770 | 21,413 | 23,084 | 141 | 161,408 |
Contingent liabilities and commitments (1) | 8,273 | - | 7,510 | - | 15,783 |
2024 | |||||
Total revenue | 2,725 | 297 | 625 | 91 | 3,738 |
Interest receivable | 2,238 | 32 | 438 | 12 | 2,720 |
Interest payable | (1,900) | (63) | (323) | (2) | (2,288) |
Fees and commissions receivable | 73 | 134 | 213 | 56 | 476 |
Fees and commissions payable | (161) | (26) | (25) | (1) | (213) |
Income from trading activities | 414 | 135 | 13 | 23 | 585 |
Other operating income | - | (4) | (39) | - | (43) |
Total income | 664 | 208 | 277 | 88 | 1,237 |
Operating (loss)/profit before tax | (195) | 75 | 112 | 45 | 37 |
Total assets | 123,458 | 25,793 | 32,984 | 931 | 183,166 |
Total liabilities | 128,675 | 23,495 | 23,449 | 618 | 176,237 |
Contingent liabilities and commitments (1) | 8,356 | - | 6,453 | 1 | 14,810 |
2025 | 2024 | |||||
Major classes of plan assets as a percentage of total plan assets | Quoted | Unquoted | Total | Quoted | Unquoted | Total |
of the AA section | % | % | % | % | % | % |
Corporate and other bonds | 0.8 | 1.5 | 2.3 | 1.6 | 1.9 | 3.5 |
Buy-in insurance contracts | - | 75.3 | 75.3 | - | 77.5 | 77.5 |
Equities | 11.8 | 0.6 | 12.4 | 0.8 | 0.8 | |
Cash and other assets | - | 10.0 | 10.0 | - | 18.2 | 18.2 |
12.6 | 87.4 | 100.0 | 1.6 | 98.4 | 100.0 |
| AA section | All schemes (3) | ||||||
Present | Present | ||||||
Fair | value of | Net | Fair | value of | Asset | Net | |
value of | defined | pension | value of | defined | ceiling/ | pension | |
plan | benefit | asset/ | plan | benefit | minimum | asset/ | |
assets | obligation (1) | (liability) | assets | obligation (1) | funding (2) | (liability) | |
Changes in value of net pension asset/(liability) | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | 691 | (551) | 140 | 870 | (722) | (65) | 83 |
Currency translation and other adjustments | - | - | - | - | - | - | - |
Income statement - operating expenses | 32 | (27) | 5 | 41 | (19) | (3) | 19 |
Other comprehensive income | (58) | 51 | (7) | (83) | 49 | 21 | (13) |
Contributions by employer | 3 | - | 3 | 8 | - | - | 8 |
Benefits paid | (26) | 26 | - | (26) | 36 | - | 10 |
Transfers to/from fellow subsidiaries | - | - | - | (1) | 1 | - | - |
At 1 January 2025 | 642 | (501) | 141 | 809 | (655) | (47) | 107 |
Currency translation and other adjustments | - | - | - | (2) | 4 | - | 2 |
Income statement - operating expenses | |||||||
Net interest expense | 35 | (27) | 8 | 44 | (35) | (3) | 6 |
Gain on curtailments | - | - | - | - | 5 | - | 5 |
Current service cost | - | (1) | (1) | - | (2) | - | (2) |
35 | (28) | 7 | 44 | (32) | (3) | 9 | |
Other comprehensive income | |||||||
Return on plan assets excluding recognised interest income | (1) | - | (1) | (6) | - | - | (6) |
Experience gains and losses | - | (4) | (4) | - | (4) | - | (4) |
Effect of changes in actuarial financial assumptions | - | 15 | 15 | - | 22 | - | 22 |
Effect of changes in demographic assumptions | - | (3) | (3) | - | (3) | - | (3) |
Asset ceiling adjustments | - | - | - | - | - | (4) | (4) |
(1) | 8 | 7 | (6) | 15 | (4) | 5 | |
Contributions by employer (4) | 1 | - | 1 | 6 | - | - | 6 |
Benefits paid | (29) | 29 | - | (33) | 37 | - | 4 |
Transfers to/from fellow subsidiaries | - | - | - | 1 | (1) | - | - |
At 31 December 2025 | 648 | (492) | 156 | 819 | (632) | (54) | 133 |
All schemes | ||
2025 | 2024 | |
Amounts recognised on the balance sheet | £m | £m |
Fund asset at fair value | 819 | 809 |
Present value of fund liabilities | (632) | (655) |
Funded status | 187 | 154 |
Assets ceiling/minimum funding | (54) | (47) |
133 | 107 | |
2025 | 2024 | |
Net pension asset/(liability) comprises | £m | £m |
Net assets of schemes in surplus (included in Other assets, Note 17) | 160 | 146 |
Net liabilities of schemes in deficit (included in Other liabilities, Note 20) | (27) | (39) |
133 | 107 |
Principal IAS 19 actuarial assumptions | ||
2025 | 2024 | |
% | % | |
Discount rate | 5.7 | 5.6 |
Inflation assumption (RPI) | 2.9 | 3.2 |
Rate of increase in deferred pensions | 2.3 | 2.7 |
Rate of increase in pensions in payment | 2.8 | 2.9 |
Lump sum conversion rate at retirement | 15.0 | 15.0 |
Longevity at age 60: | years | years |
Current pensioners | ||
Males | 27.6 | 27.2 |
Females | 29.5 | 29.3 |
Future pensioners, currently aged 40 | ||
Males | 29.2 | 28.9 |
Females | 30.7 | 30.6 |
(Decrease) | (Decrease) | Increase | |
increase | increase | in net pension | |
in value of | in value of | (obligations)/ | |
assets | liabilities | assets | |
2025 | £m | £m | £m |
0.5% increase in interest rates/discount rate | (27) | (27) | - |
0.25% increase in inflation | 11 | 11 | - |
0.5% increase in credit spreads | (27) | (27) | - |
Longevity increase of one year | 18 | 18 | - |
0.25% additional rate of increase in pensions in payment | 13 | 13 | - |
Increase in equity values of 10% (1) | 8 | na | 8 |
2024 | |||
0.5% increase in interest rates/discount rate | (28) | (28) | - |
0.25% increase in inflation | 10 | 10 | - |
0.5% increase in credit spreads | (28) | (28) | - |
Longevity increase of one year | 18 | 18 | - |
0.25% additional rate of increase in pensions in payment | 13 | 13 | - |
Increase in equity values of 10% (1) | 1 | n/a | 1 |
2025 | 2024 | |
Membership category | % | % |
Active members | - | - |
Deferred members | 28.8 | 47.8 |
Pensioners and dependants | 71.2 | 52.2 |
100.0 | 100.0 |
2025 | 2024 | |
Experience history of defined benefit schemes | £m | £m |
Fair value of plan assets | 648 | 642 |
Present value of plan obligations | (492) | (501) |
Net surplus | 156 | 141 |
Experience gains/(losses) on plan liabilities | (4) | 5 |
Experience losses on plan assets | (1) | (58) |
Actual return on plan assets | 34 | (26) |
Actual return on plan assets | 5.2% | (3.6%) |
2025 | 2024 | |
£m | £m | |
Fees payable for: | ||
- the audit of the NWM Group’s annual accounts | 7.7 | 7.2 |
- the audit of NWM Plc’s subsidiaries | 4.7 | 4.6 |
- audit-related assurance services | 1.5 | 1.5 |
Total audit and audit-related assurance services fees | 13.9 | 13.3 |
Corporate finance services | 0.4 | 0.3 |
Total other services | 0.4 | 0.3 |
2025 | 2024 | |
£m | £m | |
Current tax | ||
Credit/(charge) for the year | 21 | (56) |
Over/(under) provision in respect of prior years | 45 | (19) |
66 | (75) | |
Deferred tax | ||
(Charge)/credit for the year | (9) | 54 |
Net increase in the carrying value of deferred tax assets in respect of losses | 58 | 50 |
Under provision in respect of prior years | - | (3) |
Tax credit for the year | 115 | 26 |
2025 | 2024 | |
£m | £m | |
Expected tax charge | (40) | (9) |
Losses and temporary differences in year where no deferred tax asset recognised | - | (3) |
Foreign profits and losses taxed at other rates | (10) | (7) |
Items not allowed for tax: | ||
- losses on disposal and write-downs | - | (17) |
- UK bank levy | (6) | (6) |
- regulatory and legal actions | 8 | (25) |
- other disallowable items | (5) | - |
Non-taxable items: | ||
- foreign exchange recycling on capital reduction | 10 | - |
- RPI related uplift on index linked gilts | 8 | 18 |
- dividends | 15 | - |
- other non-taxable items | 3 | 9 |
Unrecognised losses brought forward and utilised | 17 | 18 |
Increase in the carrying value of deferred tax assets in respect of: | ||
- Netherlands losses | 58 | 50 |
Banking surcharge | 4 | 2 |
Redemption of AT1 (paid-in-equity) capital notes | (19) | - |
Tax on AT1 (paid-in equity) dividends | 27 | 18 |
Adjustments in respect of prior years (1) | 45 | (22) |
Actual tax credit | 115 | 26 |
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Deferred tax asset (included in Other assets, Note 17) | 187 | 172 | 52 | 87 |
Deferred tax liability (included in Other liabilities, Note 20) | (42) | (37) | (40) | (35) |
Net deferred tax asset | 145 | 135 | 12 | 52 |
NWM Group | |||||||
Accelerated | Tax losses | ||||||
capital | Expense | Financial | carried | ||||
Pension | allowances | provisions | instruments (1) | forward | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | (47) | (58) | 8 | 33 | 55 | 10 | 1 |
(Charge)/credit to income statement | (1) | 59 | (2) | 12 | 31 | 2 | 101 |
Credit to other comprehensive income | 15 | - | - | 14 | - | 8 | 37 |
Currency translation and other adjustments | (1) | - | - | - | (3) | - | (4) |
At 31 December 2024 | (34) | 1 | 6 | 59 | 83 | 20 | 135 |
(Charge)/credit to income statement | (3) | - | 1 | 9 | 44 | (2) | 49 |
(Charge)/credit to other comprehensive income | (2) | - | - | (46) | - | 3 | (45) |
Currency translation and other adjustments | 1 | - | - | - | 5 | - | 6 |
At 31 December 2025 | (38) | 1 | 7 | 22 | 132 | 21 | 145 |
NWM Plc | ||||||
Accelerated | ||||||
capital | Expense | Financial | ||||
Pension | allowances | provisions | instruments (1) | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 January 2024 | (47) | (56) | 8 | 35 | 11 | (49) |
(Charge)/credit to income statement | (1) | 57 | (1) | 9 | (1) | 63 |
Credit to other comprehensive income | 15 | - | - | 15 | 8 | 38 |
At 31 December 2024 | (33) | 1 | 7 | 59 | 18 | 52 |
(Charge)/credit to income statement | (3) | - | - | 10 | (2) | 5 |
(Charge)/credit to other comprehensive income | (2) | - | - | (46) | 3 | (45) |
At 31 December 2025 | (38) | 1 | 7 | 23 | 19 | 12 |
2025 | 2024 | |
£m | £m | |
Overseas tax losses carried forward | ||
- NWM N.V. | 132 | 83 |
Total | 132 | 83 |
NWM Group | ||||||
MFVTPL | DFV | FVOCI | Amortised cost | Other assets | Total | |
Assets | £m | £m | £m | £m | £m | £m |
Cash and balances at central banks | 16,023 | 16,023 | ||||
Trading assets | 46,174 | 46,174 | ||||
Derivatives (1) | 60,866 | 60,866 | ||||
Settlement balances | 643 | 643 | ||||
Loans to banks - amortised cost (2) | 1,221 | 1,221 | ||||
Loans to customers - amortised cost | 23,454 | 23,454 | ||||
Amounts due from holding company and fellow subsidiaries | 3 | - | - | 216 | 68 | 287 |
Other financial assets | 46 | 3 | 6,349 | 12,686 | 19,084 | |
Other assets | 619 | 619 | ||||
31 December 2025 | 107,089 | 3 | 6,349 | 54,243 | 687 | 168,371 |
Cash and balances at central banks | 16,229 | 16,229 | ||||
Trading assets | 48,883 | 48,883 | ||||
Derivatives (1) | 78,105 | 78,105 | ||||
Settlement balances | 2,043 | 2,043 | ||||
Loans to banks - amortised cost (2) | 1,171 | 1,171 | ||||
Loans to customers - amortised cost | 17,921 | 17,921 | ||||
Amounts due from holding company and fellow subsidiaries | 29 | - | - | 260 | 54 | 343 |
Other financial assets | 49 | 5 | 4,611 | 13,185 | 17,850 | |
Other assets | 621 | 621 | ||||
31 December 2024 | 127,066 | 5 | 4,611 | 50,809 | 675 | 183,166 |
NWM Group | |||||
Held-for-trading | DFV | Amortised cost | Other liabilities | Total | |
Liabilities | £m | £m | £m | £m | £m |
Bank deposits (3) | 8,501 | 8,501 | |||
Customer deposits | 7,161 | 7,161 | |||
Amounts due to holding company and fellow subsidiaries | 280 | - | 5,706 | 82 | 6,068 |
Settlement balances | 932 | 932 | |||
Trading liabilities | 48,847 | 48,847 | |||
Derivatives (1) | 53,977 | 53,977 | |||
Other financial liabilities | - | 4,854 | 30,599 | 35,453 | |
Other liabilities (4) | 38 | 431 | 469 | ||
31 December 2025 | 103,104 | 4,854 | 52,937 | 513 | 161,408 |
Bank deposits (3) | 4,565 | 4,565 | |||
Customer deposits | 4,840 | 4,840 | |||
Amounts due to holding company and fellow subsidiaries | 613 | - | 6,075 | 83 | 6,771 |
Settlement balances | 1,729 | 1,729 | |||
Trading liabilities | 54,512 | 54,512 | |||
Derivatives (1) | 72,036 | 72,036 | |||
Other financial liabilities | - | 3,507 | 27,756 | 31,263 | |
Other liabilities (4) | 44 | 477 | 521 | ||
31 December 2024 | 127,161 | 3,507 | 45,009 | 560 | 176,237 |
NWM Plc | |||||
MFVTPL | FVOCI | Amortised cost | Other assets | Total | |
Assets | £m | £m | £m | £m | £m |
Cash and balances at central banks | 9,357 | 9,357 | |||
Trading assets | 22,087 | 22,087 | |||
Derivatives (1) | 57,793 | 57,793 | |||
Settlement balances | 490 | 490 | |||
Loans to banks - amortised cost (2) | 603 | 603 | |||
Loans to customers - amortised cost | 22,154 | 22,154 | |||
Amounts due from holding company and fellow subsidiaries | 1,516 | - | 2,003 | 92 | 3,611 |
Other financial assets | 46 | 5,726 | 11,582 | 17,354 | |
Investment in group undertakings | 2,403 | 2,403 | |||
Other assets | 436 | 436 | |||
31 December 2025 | 81,442 | 5,726 | 46,189 | 2,931 | 136,288 |
Cash and balances at central banks | 11,069 | 11,069 | |||
Trading assets | 26,186 | 26,186 | |||
Derivatives (1) | 74,982 | 74,982 | |||
Settlement balances | 550 | 550 | |||
Loans to banks - amortised cost (2) | 897 | 897 | |||
Loans to customers - amortised cost | 17,089 | 17,089 | |||
Amounts due from holding company and fellow subsidiaries | 1,080 | - | 2,176 | 85 | 3,341 |
Other financial assets | 48 | 4,106 | 11,927 | 16,081 | |
Investment in group undertakings | 2,263 | 2,263 | |||
Other assets | 479 | 479 | |||
31 December 2024 | 102,296 | 4,106 | 43,708 | 2,827 | 152,937 |
NWM Plc | |||||
Held-for-trading | DFV | Amortised cost | Other liabilities | Total | |
Liabilities | £m | £m | £m | £m | £m |
Bank deposits (3) | 7,650 | 7,650 | |||
Customer deposits | 2,824 | 2,824 | |||
Amounts due to holding company and fellow subsidiaries | 1,642 | - | 6,541 | 95 | 8,278 |
Settlement balances | 501 | 501 | |||
Trading liabilities | 25,916 | 25,916 | |||
Derivatives (1) | 52,166 | 52,166 | |||
Other financial liabilities | - | 3,481 | 28,259 | 31,740 | |
Other liabilities (4) | 7 | 326 | 333 | ||
31 December 2025 | 79,724 | 3,481 | 45,782 | 421 | 129,408 |
Bank deposits (3) | 4,069 | 4,069 | |||
Customer deposits | 2,350 | 2,350 | |||
Amounts due to holding company and fellow subsidiaries | 3,899 | - | 6,761 | 97 | 10,757 |
Settlement balances | 444 | 444 | |||
Trading liabilities | 30,130 | 30,130 | |||
Derivatives (1) | 70,016 | 70,016 | |||
Other financial liabilities | - | 2,426 | 25,540 | 27,966 | |
Other liabilities (4) | 8 | 378 | 386 | ||
31 December 2024 | 104,045 | 2,426 | 39,172 | 475 | 146,118 |
| NWM Group | |||||||||
Instruments which can be offset | Potential for offset not recognised by IFRS | ||||||||
Net amount | |||||||||
Effect of | after effect | ||||||||
master | of netting | Instruments | |||||||
netting | agreements | outside | |||||||
Balance | and similar | Cash | Securities | and related | netting | Balance | |||
Gross | IFRS offset | sheet | agreements | collateral | collateral | collateral | agreements | sheet total | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Derivative assets | 63,021 | (2,537) | 60,484 | (46,019) | (9,384) | (3,170) | 1,911 | 382 | 60,866 |
Derivative liabilities | 56,190 | (2,537) | 53,653 | (46,019) | (4,242) | (1,256) | 2,136 | 324 | 53,977 |
Net position | 6,831 | - | 6,831 | - | (5,142) | (1,914) | (225) | 58 | 6,889 |
Trading reverse repos | 44,729 | (17,129) | 27,600 | (465) | - | (26,882) | 253 | 56 | 27,656 |
Trading repos | 43,648 | (17,129) | 26,519 | (465) | - | (26,054) | - | 2,059 | 28,578 |
Net position | 1,081 | - | 1,081 | - | - | (828) | 253 | (2,003) | (922) |
Non trading reverse repos | 3,796 | - | 3,796 | (9) | - | (3,787) | - | - | 3,796 |
Non trading repos | 7,249 | - | 7,249 | (9) | - | (7,240) | - | - | 7,249 |
Net position | (3,453) | - | (3,453) | - | - | 3,453 | - | - | (3,453) |
2024 | |||||||||
Derivative assets | 80,313 | (2,727) | 77,586 | (61,849) | (10,421) | (3,396) | 1,920 | 519 | 78,105 |
Derivative liabilities | 74,293 | (2,727) | 71,566 | (61,849) | (5,821) | (896) | 3,000 | 470 | 72,036 |
Net position | 6,020 | - | 6,020 | - | (4,600) | (2,500) | (1,080) | 49 | 6,069 |
Trading reverse repos | 42,261 | (15,174) | 27,087 | (1,469) | - | (25,406) | 212 | 40 | 27,127 |
Trading repos | 45,033 | (15,174) | 29,859 | (1,469) | - | (28,390) | - | 703 | 30,562 |
Net position | (2,772) | - | (2,772) | - | - | 2,984 | 212 | (663) | (3,435) |
Non trading reverse repos | 3,473 | - | 3,473 | (80) | - | (3,393) | - | - | 3,473 |
Non trading repos | 2,969 | - | 2,969 | (80) | - | (2,889) | - | - | 2,969 |
Net position | 504 | - | 504 | - | - | (504) | - | - | 504 |
| NWM Plc | |||||||||
Instruments which can be offset | Potential for offset not recognised by IFRS | ||||||||
Net amount | |||||||||
after effect | |||||||||
of netting | Instruments | ||||||||
Effect of | agreements | outside | |||||||
Balance | master | Cash | Securities | and related | netting | Balance | |||
Gross | IFRS offset | sheet | netting | collateral | collateral | collateral | agreements | sheet total | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Derivative assets | 68,228 | (10,785) | 57,443 | (45,651) | (7,447) | (2,628) | 1,717 | 350 | 57,793 |
Derivative liabilities | 61,545 | (9,623) | 51,922 | (45,651) | (3,437) | (949) | 1,885 | 244 | 52,166 |
Net position (1) | 6,683 | (1,162) | 5,521 | - | (4,010) | (1,679) | (168) | 106 | 5,627 |
Trading reverse repos | 11,198 | (1,781) | 9,417 | (230) | - | (9,187) | - | 43 | 9,460 |
Trading repos | 8,658 | (1,781) | 6,877 | (230) | - | (6,647) | - | 2,059 | 8,936 |
Net position | 2,540 | - | 2,540 | - | - | (2,540) | - | (2,016) | 524 |
Non trading reverse repos | 3,467 | - | 3,467 | (9) | - | (3,458) | - | - | 3,467 |
Non trading repos | 7,249 | - | 7,249 | (9) | - | (7,240) | - | - | 7,249 |
Net position | (3,782) | - | (3,782) | - | - | 3,782 | - | - | (3,782) |
2024 | |||||||||
Derivative assets | 85,300 | (10,801) | 74,499 | (61,961) | (8,304) | (2,660) | 1,574 | 483 | 74,982 |
Derivative liabilities | 79,339 | (9,717) | 69,622 | (61,961) | (4,205) | (798) | 2,658 | 394 | 70,016 |
Net position (1) | 5,961 | (1,084) | 4,877 | - | (4,099) | (1,862) | (1,084) | 89 | 4,966 |
Trading reverse repos | 12,213 | (2,130) | 10,083 | (283) | - | (9,789) | 11 | 16 | 10,099 |
Trading repos | 11,719 | (2,130) | 9,589 | (283) | - | (9,306) | - | 704 | 10,293 |
Net position | 494 | - | 494 | - | - | (483) | 11 | (688) | (194) |
Non trading reverse repos | 3,473 | - | 3,473 | (80) | - | (3,393) | - | - | 3,473 |
Non trading repos | 2,969 | - | 2,969 | (80) | - | (2,889) | - | - | 2,969 |
Net position | 504 | - | 504 | - | - | (504) | - | - | 504 |
Page | |
Financial instruments | |
Critical accounting policy: Fair value | 100 |
Valuation | |
Fair value hierarchy (D) | 101 |
Valuation techniques (D) | 101 |
Inputs to valuation models (D) | 101 |
Valuation control (D) | 102 |
Key areas of judgement (D) | 102 |
Assets and liabilities split by fair value | |
hierarchy level (T) | 103 |
Valuation adjustments | |
Fair value adjustments made (T) | 105 |
Funding valuation adjustments (FVA) (D) | 105 |
Credit valuation adjustments (CVA) (D) | 105 |
Bid-offer (D) | 105 |
Product and deal specific (D) | 105 |
Own credit (D) | 105 |
Level 3 additional information | |
Level 3 ranges of unobservable inputs (D) | 106 |
Level 3 instruments, valuation | |
techniques and inputs (T) | 106 |
Level 3 sensitivities (D) | 107 |
Alternative assumptions (D) | 107 |
Other considerations (D) | 107 |
High and low range of fair value of | |
level 3 assets and liabilities (T) | 108 |
Movement in Level 3 assets and liabilities | |
over the reporting period (D) | 109 |
Movement in level 3 assets and liabilities (T) | 109 |
Fair value of financial instruments measured | |
at amortised cost | |
Fair value of financial instruments | |
measured at amortised cost on the balance sheet (T) | 111 |
(D) = Descriptive; (T) = Table |
| NWM Group | ||||||||
| 2025 | 2024 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Assets | ||||||||
Trading assets | ||||||||
Loans | - | 33,489 | 96 | 33,585 | - | 34,727 | 278 | 35,005 |
Securities | 9,273 | 3,316 | - | 12,589 | 8,772 | 5,106 | - | 13,878 |
Derivatives | ||||||||
Interest rate | - | 32,650 | 369 | 33,019 | - | 37,019 | 483 | 37,502 |
Foreign exchange | - | 27,678 | 103 | 27,781 | - | 40,382 | 110 | 40,492 |
Other | - | 57 | 9 | 66 | - | 64 | 47 | 111 |
Amounts due from holding company | ||||||||
and fellow subsidiaries | - | 3 | - | 3 | - | 29 | - | 29 |
Other financial assets | ||||||||
Loans | - | - | 142 | 142 | - | 1 | 93 | 94 |
Securities | 4,232 | 1,930 | 94 | 6,256 | 3,163 | 1,313 | 95 | 4,571 |
Total financial assets held at fair value | 13,505 | 99,123 | 813 | 113,441 | 11,935 | 118,641 | 1,106 | 131,682 |
As % of total fair value assets | 12% | 87% | 1% | 9% | 90% | 1% | ||
Liabilities | ||||||||
Amounts due to holding company | ||||||||
and fellow subsidiaries | - | 280 | - | 280 | - | 613 | - | 613 |
Trading liabilities | ||||||||
Deposits | - | 41,109 | - | 41,109 | - | 43,764 | - | 43,764 |
Debt securities in issue | - | 234 | - | 234 | - | 257 | - | 257 |
Short positions | 6,172 | 1,331 | 1 | 7,504 | 8,766 | 1,724 | 1 | 10,491 |
Derivatives | ||||||||
Interest rate | - | 26,642 | 171 | 26,813 | - | 31,223 | 287 | 31,510 |
Foreign exchange | - | 26,939 | 54 | 26,993 | - | 40,225 | 66 | 40,291 |
Other | - | 115 | 56 | 171 | - | 115 | 120 | 235 |
Other financial liabilities | ||||||||
Deposits | - | 2,285 | 27 | 2,312 | - | 1,537 | - | 1,537 |
Debt securities in issue | - | 2,302 | 3 | 2,305 | - | 1,733 | 3 | 1,736 |
Subordinated liabilities | - | 237 | - | 237 | - | 234 | - | 234 |
Total financial liabilities held at fair value | 6,172 | 101,474 | 312 | 107,958 | 8,766 | 121,425 | 477 | 130,668 |
As % of total fair value liabilities | 6% | 94% | 0% | 7% | 93% | 0% | ||
| NWM Plc | ||||||||
| 2025 | 2024 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Assets | ||||||||
Trading assets | ||||||||
Loans | - | 13,613 | 92 | 13,705 | - | 15,921 | 181 | 16,102 |
Securities | 5,120 | 3,262 | - | 8,382 | 5,134 | 4,950 | - | 10,084 |
Derivatives | ||||||||
Interest rate | - | 29,316 | 338 | 29,654 | - | 33,827 | 443 | 34,270 |
Foreign exchange | - | 27,972 | 103 | 28,075 | - | 40,492 | 110 | 40,602 |
Other | - | 55 | 9 | 64 | - | 63 | 47 | 110 |
Amounts due from holding company | ||||||||
and fellow subsidiaries | - | 1,516 | - | 1,516 | - | 1,080 | - | 1,080 |
Other financial assets | ||||||||
Loans | - | - | 142 | 142 | - | 1 | 93 | 94 |
Securities | 3,871 | 1,670 | 89 | 5,630 | 2,750 | 1,220 | 90 | 4,060 |
Total financial assets held at fair value | 8,991 | 77,404 | 773 | 87,168 | 7,884 | 97,554 | 964 | 106,402 |
As % of total fair value assets | 10% | 89% | 1% | 7% | 92% | 1% | ||
Liabilities | ||||||||
Amounts due to holding company | ||||||||
and fellow subsidiaries | - | 1,642 | - | 1,642 | - | 3,899 | - | 3,899 |
Trading liabilities | ||||||||
Deposits | - | 19,414 | - | 19,414 | - | 21,137 | - | 21,137 |
Debt securities in issue | - | 234 | - | 234 | - | 257 | - | 257 |
Short positions | 5,017 | 1,250 | 1 | 6,268 | 7,089 | 1,646 | 1 | 8,736 |
Derivatives | ||||||||
Interest rate | - | 24,515 | 124 | 24,639 | - | 29,151 | 219 | 29,370 |
Foreign exchange | - | 27,309 | 54 | 27,363 | - | 40,351 | 66 | 40,417 |
Other | - | 109 | 55 | 164 | - | 109 | 120 | 229 |
Other financial liabilities | ||||||||
Deposits | - | 1,727 | - | 1,727 | - | 1,146 | - | 1,146 |
Debt securities in issue | - | 1,754 | - | 1,754 | - | 1,280 | - | 1,280 |
Total financial liabilities held at fair value | 5,017 | 77,954 | 234 | 83,205 | 7,089 | 98,976 | 406 | 106,471 |
As % of total fair value liabilities | 6% | 94% | 0% | 7% | 93% | 0% | ||
NWM Group | ||
2025 | 2024 | |
£m | £m | |
Funding valuation adjustments | (11) | (3) |
Credit valuation adjustments | 178 | 190 |
Bid-offer | 40 | 49 |
Product and deal specific | 124 | 156 |
Total | 331 | 392 |
NWM Plc | ||
2025 | 2024 | |
£m | £m | |
Funding valuation adjustments | (1) | 8 |
Credit valuation adjustments | 76 | 88 |
Bid-offer | 37 | 45 |
Product and deal specific | 107 | 129 |
Total | 219 | 270 |
| NWM Group | |||||||
2025 | 2024 | ||||||
Financial instrument | Valuation technique | Unobservable inputs | Units | Low | High | Low | High |
Trading assets and Other financial assets | |||||||
Loans | Price-based | Price | % | - | 121 | - | 123 |
Discount cash flow | Credit spreads | bps | 34 | 81 | 36 | 93 | |
Debt securities | Price-based | Price | % | - | 111 | - | 116 |
Equity Shares | Price-based | Price | GBP | - | 44,090 | - | 47,312 |
Net asset valuation | Fund NAV | % | 80 | 120 | 80 | 120 | |
Derivative assets and liabilities | |||||||
Credit derivatives | Credit derivative pricing | Credit spreads | bps | 16 | 133 | 15 | 86 |
Option pricing | Correlation | % | (15) | 75 | (15) | 95 | |
Volatility | % | 30 | 75 | 30 | 80 | ||
Upfront points | % | - | 99 | - | 99 | ||
Recovery rate | - | % | 60 | - | 60 | ||
Interest rate & FX | Option pricing | Correlation | % | (50) | 98 | (50) | 98 |
derivatives | Volatility | 3 | % | 82 | 3 | 99 | |
Constant | |||||||
prepayment rate | % | 2 | 25 | 2 | 20 | ||
Mean reversion | % | - | 13 | - | 20 | ||
Inflation volatility | 1 | % | 2 | 1 | 2 | ||
Inflation rate | % | 2 | 2 | 2 | 2 | ||
| NWM Plc | |||||||
2025 | 2024 | ||||||
Financial instrument | Valuation technique | Unobservable inputs | Units | Low | High | Low | High |
Trading assets and Other financial assets | |||||||
Loans | Price-based | Price | - | % | 121 | - | 123 |
Discount cash flow | Credit spreads | bps | 34 | 81 | 36 | 93 | |
Debt securities | Price-based | Price | % | - | 101 | - | 104 |
Equity Shares | Price-based | Price | GBP | - | 8,176 | - | 6,675 |
Derivative assets and liabilities | |||||||
Credit derivatives | Credit derivative pricing | Credit spreads | bps | 16 | 133 | 15 | 86 |
Option pricing | Correlation | % | (15) | 75 | (15) | 95 | |
Volatility | % | 30 | 75 | 30 | 80 | ||
Upfront points | % | - | 99 | - | 99 | ||
Recovery rate | % | - | 60 | - | 60 | ||
Interest rate & FX | Option pricing | Correlation | % | (50) | 98 | (50) | 98 |
derivatives | Volatility | 3 | % | 82 | 3 | 99 | |
Constant | |||||||
prepayment rate | % | 2 | 25 | 2 | 20 | ||
Mean reversion | % | - | 13 | - | 20 | ||
Inflation volatility | % | 1 | 2 | 1 | 2 | ||
Inflation rate | 2 | % | 2 | 2 | 2 | ||
| NWM Group | ||||||
2025 | 2024 | |||||
Level 3 | Favourable | Unfavourable | Level 3 | Favourable | Unfavourable | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Trading assets | ||||||
Loans | 96 | - | - | 278 | - | - |
Derivatives | ||||||
Interest rate | 369 | 20 | (20) | 483 | 20 | (20) |
Foreign exchange | 103 | - | - | 110 | - | - |
Other | 9 | - | - | 47 | - | - |
Other financial assets | ||||||
Loans | 142 | - | - | 93 | - | - |
Securities | 94 | 10 | (10) | 95 | 10 | (10) |
Total | 813 | 30 | (30) | 1,106 | 30 | (30) |
Liabilities | ||||||
Trading liabilities | ||||||
Short positions | 1 | - | - | 1 | - | - |
Derivatives | ||||||
Interest rate | 171 | 10 | (10) | 287 | 10 | (10) |
Foreign exchange | 54 | - | - | 66 | - | - |
Other | 56 | - | - | 120 | 10 | (10) |
Other financial liabilities | ||||||
Deposits | 27 | - | - | - | - | - |
Debt securities in issue | 3 | - | - | 3 | - | - |
Total | 312 | 10 | (10) | 477 | 20 | (20) |
| NWM Plc | ||||||
2025 | 2024 | |||||
Level 3 | Favourable | Unfavourable | Level 3 | Favourable | Unfavourable | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Trading assets | ||||||
Loans | 92 | - | - | 181 | - | - |
Derivatives | ||||||
Interest rate | 338 | 20 | (10) | 443 | 20 | (20) |
Foreign exchange | 103 | - | - | 110 | - | - |
Other | 9 | - | - | 47 | - | - |
Other financial assets | ||||||
Loans | 142 | - | - | 93 | - | - |
Securities | 89 | 10 | (10) | 90 | 10 | (10) |
Total | 773 | 30 | (20) | 964 | 30 | (30) |
Liabilities | ||||||
Trading liabilities | ||||||
Short positions | 1 | - | - | 1 | - | - |
Derivatives | ||||||
Interest rate | 124 | 10 | (10) | 219 | - | - |
Foreign exchange | 54 | - | - | 66 | - | - |
Other | 55 | - | - | 120 | 10 | (10) |
Total | 234 | 10 | (10) | 406 | 10 | (10) |
NWM Group | ||||||||
Other | Other | Other | Other | |||||
Derivatives | trading | financial | Total | Derivatives | trading | financial | Total | |
assets | assets (2) | assets (3) | assets | liabilities | liabilities (2) | liabilities | liabilities | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 640 | 278 | 188 | 1,106 | 473 | 1 | 3 | 477 |
Amounts recorded in the income | ||||||||
statement (1) | (147) | (3) | (1) | (151) | (142) | - | 2 | (140) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | 3 | 3 | - | - | - | - |
Level 3 transfers in | 43 | - | - | 43 | 11 | - | 24 | 35 |
Level 3 transfers out | (41) | - | - | (41) | (13) | - | - | (13) |
Purchases/originations | 124 | 105 | 107 | 336 | 100 | - | - | 100 |
Settlements/other decreases | (39) | (89) | - | (128) | (46) | - | - | (46) |
Sales | (100) | (197) | (61) | (358) | (105) | - | - | (105) |
Foreign exchange and other adjustments | 1 | 2 | - | 3 | 3 | - | 1 | 4 |
At 31 December | 481 | 96 | 236 | 813 | 281 | 1 | 30 | 312 |
Amounts recorded in the income | ||||||||
statement in respect of balances held | ||||||||
at period end - unrealised | (14) | 11 | (3) | (6) | (36) | - | - | (36) |
2024 | ||||||||
At 1 January | 843 | 223 | 205 | 1,271 | 700 | 3 | 3 | 706 |
Amounts recorded in the income | ||||||||
statement (1) | (131) | (16) | 1 | (146) | (124) | - | - | (124) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | 3 | 3 | - | - | - | - |
Level 3 transfers in | 7 | 1 | - | 8 | 1 | 2 | - | 3 |
Level 3 transfers out | (3) | (19) | (1) | (23) | (2) | (2) | - | (4) |
Purchases/originations | 148 | 117 | 3 | 268 | 121 | 1 | - | 122 |
Settlements/other decreases | (44) | (27) | (18) | (89) | (31) | - | - | (31) |
Sales | (179) | - | (4) | (183) | (186) | (2) | - | (188) |
Foreign exchange and other adjustments | (1) | (1) | (1) | (3) | (6) | (1) | - | (7) |
At 31 December | 640 | 278 | 188 | 1,106 | 473 | 1 | 3 | 477 |
Amounts recorded in the income | ||||||||
statement in respect of balances held | ||||||||
at period end - unrealised | 73 | 2 | - | 75 | 53 | - | - | 53 |
NWM Plc | ||||||||
Other | Other | Other | Other | |||||
Derivatives | trading | financial | Total | Derivatives | trading | financial | Total | |
assets | assets (2) | assets (3) | assets | liabilities | liabilities (2) | liabilities | liabilities | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 600 | 181 | 183 | 964 | 405 | 1 | - | 406 |
Amounts recorded in the income | ||||||||
statement (1) | (132) | (3) | (1) | (136) | (117) | - | - | (117) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | 3 | 3 | - | - | - | - |
Level 3 transfers in | 97 | - | - | 97 | 11 | - | - | 11 |
Level 3 transfers out | (95) | - | - | (95) | (13) | - | - | (13) |
Purchases/originations | 119 | 105 | 107 | 331 | 91 | - | - | 91 |
Settlements/other decreases | (44) | (86) | - | (130) | (57) | - | - | (57) |
Sales | (95) | (105) | (61) | (261) | (87) | - | - | (87) |
Foreign exchange and other adjustments | - | - | - | - | - | - | - | - |
At 31 December | 450 | 92 | 231 | 773 | 233 | 1 | - | 234 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | (1) | 12 | (3) | 8 | (24) | - | - | (24) |
2024 | ||||||||
At 1 January | 816 | 207 | 198 | 1,221 | 598 | 3 | - | 601 |
Amounts recorded in the income | ||||||||
statement (1) | (136) | (18) | - | (154) | (77) | - | - | (77) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | 3 | 3 | - | - | - | - |
Level 3 transfers in | 7 | - | - | 7 | 1 | 2 | - | 3 |
Level 3 transfers out | (3) | (19) | - | (22) | (2) | (2) | - | (4) |
Purchases/originations | 138 | 23 | 3 | 164 | 103 | 1 | - | 104 |
Settlements/other decreases | (44) | (12) | (18) | (74) | (32) | - | - | (32) |
Sales | (179) | - | (3) | (182) | (185) | (2) | - | (187) |
Foreign exchange and other adjustments | 1 | - | - | 1 | (1) | (1) | - | (2) |
At 31 December | 600 | 181 | 183 | 964 | 405 | 1 | - | 406 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | 12 | 1 | - | 13 | 38 | - | - | 38 |
| NWM Group | |||||
Items where fair | |||||
Carrying | Fair | Fair value hierarchy level | value approximates | ||
value | value | Level 2 | Level 3 | carrying value | |
2025 | £bn | £bn | £bn | £bn | £bn |
Financial assets | |||||
Cash and balances at central banks | 16.0 | 16.0 | - | - | 16.0 |
Settlement balances | 0.6 | 0.6 | - | - | 0.6 |
Loans to banks | 1.2 | 1.2 | 0.4 | 0.3 | 0.5 |
Loans to customers | 23.5 | 23.5 | 3.6 | 19.9 | - |
Amounts due from holding company | |||||
and fellow subsidiaries | 0.2 | 0.2 | - | 0.2 | - |
Other financial assets - securities | 12.7 | 12.7 | 7.0 | 5.7 | - |
2024 | |||||
Financial assets | |||||
Cash and balances at central banks | 16.2 | 16.2 | - | - | 16.2 |
Settlement balances | 2.0 | 2.0 | - | - | 2.0 |
Loans to banks | 1.2 | 1.2 | 0.5 | - | 0.7 |
Loans to customers | 17.9 | 17.9 | 3.1 | 14.8 | - |
Amounts due from holding company | |||||
and fellow subsidiaries | 0.3 | 0.3 | - | 0.2 | 0.1 |
Other financial assets - securities | 13.2 | 13.3 | 5.6 | 7.7 | - |
2025 | |||||
Financial liabilities | |||||
Bank deposits | 8.5 | 8.5 | 6.1 | 2.2 | 0.2 |
Customer deposits | 7.2 | 7.2 | 1.3 | 5.9 | - |
Amounts due to holding company | |||||
and fellow subsidiaries | 5.7 | 5.7 | 5.4 | 0.3 | - |
Settlement balances | 0.9 | 0.9 | - | - | 0.9 |
Other financial liabilities | |||||
Debt securities in issue | 30.6 | 30.6 | 23.3 | 7.3 | - |
2024 | |||||
Financial liabilities | |||||
Bank deposits | 4.6 | 4.6 | 2.5 | 2.0 | 0.1 |
Customer deposits | 4.8 | 4.8 | 0.5 | 4.2 | 0.1 |
Amounts due to holding company | |||||
and fellow subsidiaries | 6.1 | 6.1 | 5.5 | 0.6 | - |
Settlement balances | 1.7 | 1.7 | - | - | 1.7 |
Other financial liabilities | |||||
Debt securities in issue | 27.7 | 27.7 | 22.8 | 4.9 | - |
| NWM Plc | |||||
Items where fair | |||||
Carrying | Fair | Fair value hierarchy level | value approximates | ||
value | value | Level 2 | Level 3 | carrying value | |
2025 | £bn | £bn | £bn | £bn | £bn |
Financial assets | |||||
Cash and balances at central banks | 9.4 | 9.4 | - | - | 9.4 |
Settlement balances | 0.5 | 0.5 | - | - | 0.5 |
Loans to banks | 0.6 | 0.6 | - | 0.3 | 0.3 |
Loans to customers | 22.2 | 22.2 | 3.5 | 18.7 | - |
Amounts due from holding company | |||||
and fellow subsidiaries | 2.0 | 2.0 | - | 1.9 | 0.1 |
Other financial assets - securities | 11.6 | 11.6 | 7.0 | 4.6 | - |
2024 | |||||
Financial assets | |||||
Cash and balances at central banks | 11.1 | 11.1 | - | - | 11.1 |
Settlement balances | 0.6 | 0.6 | - | - | 0.6 |
Loans to banks | 0.9 | 0.9 | 0.4 | - | 0.5 |
Loans to customers | 17.1 | 17.1 | 3.1 | 14.0 | - |
Amounts due from holding company | |||||
and fellow subsidiaries | 2.2 | 2.2 | - | 2.0 | 0.2 |
Other financial assets - securities | 11.9 | 12.0 | 5.5 | 6.5 | - |
2025 | |||||
Financial liabilities | |||||
Bank deposits | 7.7 | 7.7 | 6.1 | 1.4 | 0.2 |
Customer deposits | 2.8 | 2.8 | 1.2 | 1.6 | - |
Amounts due to holding company | |||||
and fellow subsidiaries | 6.5 | 6.5 | 5.4 | 0.8 | 0.3 |
Settlement balances | 0.5 | 0.5 | - | - | 0.5 |
Other financial liabilities | |||||
Debt securities in issue | 28.3 | 28.4 | 22.5 | 5.9 | - |
2024 | |||||
Financial liabilities | |||||
Bank deposits | 4.1 | 4.1 | 2.5 | 1.5 | 0.1 |
Customer deposits | 2.4 | 2.4 | 0.5 | 1.8 | 0.1 |
Amounts due to holding company | |||||
and fellow subsidiaries | 6.8 | 6.8 | 5.5 | 1.2 | 0.1 |
Settlement balances | 0.4 | 0.4 | - | - | 0.4 |
Other financial liabilities | |||||
Debt securities in issue | 25.5 | 25.5 | 21.5 | 4.0 | - |
| NWM Group | ||||||
| 2025 | 2024 | |||||
Less than | More than | Less than | More than | |||
12 months | 12 months | Total | 12 months | 12 months | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and balances at central banks | 16,023 | - | 16,023 | 16,229 | - | 16,229 |
Trading assets | 33,314 | 12,860 | 46,174 | 37,134 | 11,749 | 48,883 |
Derivatives | 23,886 | 36,980 | 60,866 | 33,968 | 44,137 | 78,105 |
Settlement balances | 643 | - | 643 | 2,043 | - | 2,043 |
Loans to banks - amortised cost | 1,029 | 192 | 1,221 | 1,152 | 19 | 1,171 |
Loans to customers - amortised cost | 8,412 | 15,042 | 23,454 | 8,157 | 9,764 | 17,921 |
Amounts due from holding company and fellow subsidiaries (1) | 140 | 79 | 219 | 271 | 18 | 289 |
Other financial assets | 1,595 | 17,489 | 19,084 | 1,239 | 16,611 | 17,850 |
Liabilities | ||||||
Bank deposits | 2,140 | 6,361 | 8,501 | 4,056 | 509 | 4,565 |
Customer deposits | 6,100 | 1,061 | 7,161 | 4,784 | 56 | 4,840 |
Amounts due to holding company and fellow subsidiaries (2) | 1,355 | 4,631 | 5,986 | 2,136 | 4,553 | 6,689 |
Settlement balances | 932 | - | 932 | 1,729 | - | 1,729 |
Trading liabilities | 39,743 | 9,104 | 48,847 | 44,481 | 10,031 | 54,512 |
Derivatives | 24,177 | 29,800 | 53,977 | 34,172 | 37,864 | 72,036 |
Other financial liabilities | 13,318 | 22,135 | 35,453 | 14,997 | 16,266 | 31,263 |
Lease liabilities | 9 | 24 | 33 | 9 | 32 | 41 |
| NWM Plc | ||||||
| 2025 | 2024 | |||||
Less than | More than | Less than | More than | |||
12 months | 12 months | Total | 12 months | 12 months | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and balances at central banks | 9,357 | - | 9,357 | 11,069 | - | 11,069 |
Trading assets | 14,853 | 7,234 | 22,087 | 17,697 | 8,489 | 26,186 |
Derivatives | 24,059 | 33,734 | 57,793 | 33,889 | 41,093 | 74,982 |
Settlement balances | 490 | - | 490 | 550 | - | 550 |
Loans to banks - amortised cost | 584 | 19 | 603 | 878 | 19 | 897 |
Loans to customers - amortised cost | 8,140 | 14,014 | 22,154 | 7,730 | 9,359 | 17,089 |
Amounts due from holding company and fellow subsidiaries (1) | 2,550 | 969 | 3,519 | 2,363 | 893 | 3,256 |
Other financial assets | 1,050 | 16,304 | 17,354 | 736 | 15,345 | 16,081 |
Liabilities | ||||||
Bank deposits | 1,702 | 5,948 | 7,650 | 3,601 | 468 | 4,069 |
Customer deposits | 1,780 | 1,044 | 2,824 | 2,305 | 45 | 2,350 |
Amounts due to holding company and fellow subsidiaries (2) | 2,995 | 5,188 | 8,183 | 5,796 | 4,864 | 10,660 |
Settlement balances | 501 | - | 501 | 444 | - | 444 |
Trading liabilities | 19,227 | 6,689 | 25,916 | 21,797 | 8,333 | 30,130 |
Derivatives | 24,322 | 27,844 | 52,166 | 34,081 | 35,935 | 70,016 |
Other financial liabilities | 11,463 | 20,277 | 31,740 | 13,383 | 14,583 | 27,966 |
Lease liabilities | 2 | 2 | 4 | 2 | 3 | 5 |
| NWM Group | ||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | 10-20 years | |
2025 | £m | £m | £m | £m | £m | £m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 16,023 | - | - | - | - | - |
Derivatives held for hedging | (16) | 59 | (9) | 141 | 4 | 10 |
Settlement balances | 643 | - | - | - | - | - |
Loans to banks - amortised cost | 875 | 156 | 193 | - | - | - |
Loans to customers - amortised cost | 4,447 | 4,924 | 7,992 | 5,843 | 3,443 | 23 |
Amounts due from holding company and fellow subsidiaries (1) | 137 | - | - | 1 | 26 | 36 |
Other financial assets (2) | 718 | 824 | 4,606 | 1,683 | 4,778 | 5,449 |
22,827 | 5,963 | 12,782 | 7,668 | 8,251 | 5,518 | |
2025 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 832 | 1,320 | 4,043 | 2,487 | - | - |
Customer deposits | 5,031 | 1,091 | 1,053 | - | - | 14 |
Amounts due to holding company and fellow subsidiaries (3) | 1,090 | 50 | 1,930 | 2,855 | - | - |
Settlement balances | 932 | - | - | - | - | - |
Derivatives held for hedging | (3) | 46 | 226 | 135 | 23 | - |
Other financial liabilities | 3,877 | 9,448 | 12,923 | 8,299 | 552 | 550 |
Lease liabilities | 3 | 6 | 13 | 9 | 2 | - |
11,762 | 11,961 | 20,188 | 13,785 | 577 | 564 | |
Guarantees and commitments notional amount (4) | ||||||
Guarantees (5) | 591 | - | - | - | - | - |
Commitments (6) | 14,075 | - | - | - | - | - |
14,666 | - | - | - | - | - | |
| NWM Group | ||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | 10-20 years | |
2024 | £m | £m | £m | £m | £m | £m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 16,229 | - | - | - | - | - |
Derivatives held for hedging | (9) | 28 | 51 | 28 | 5 | 8 |
Settlement balances | 2,043 | - | - | - | - | - |
Loans to banks - amortised cost | 1,148 | 5 | 20 | - | - | - |
Loans to customers - amortised cost | 3,221 | 5,741 | 3,790 | 4,093 | 3,781 | 283 |
Amounts due from holding company and fellow subsidiaries (1) | 242 | - | - | - | - | - |
Other financial assets (2) | 1,226 | 948 | 3,862 | 1,621 | 4,769 | 4,940 |
24,100 | 6,722 | 7,723 | 5,742 | 8,555 | 5,231 | |
2024 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 2,945 | 1,117 | 429 | 81 | - | - |
Customer deposits | 3,483 | 1,332 | 51 | - | - | 14 |
Amounts due to holding company and fellow subsidiaries (3) | 339 | 1,184 | 1,757 | 2,667 | 128 | - |
Settlement balances | 1,729 | - | - | - | - | - |
Derivatives held for hedging | 31 | 290 | 271 | 155 | 2 | - |
Other financial liabilities | 4,733 | 8,498 | 12,496 | 4,582 | 501 | 550 |
Lease liabilities | 2 | 7 | 16 | 10 | 6 | - |
13,262 | 12,428 | 15,020 | 7,495 | 637 | 564 | |
Guarantees and commitments notional amount (4) | ||||||
Guarantees (5) | 696 | - | - | - | - | - |
Commitments (6) | 13,107 | - | - | - | - | - |
13,803 | - | - | - | - | - | |
| NWM Plc | ||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | 10-20 years | |
2025 | £m | £m | £m | £m | £m | £m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 9,357 | - | - | - | - | - |
Derivatives held for hedging | (16) | 58 | (10) | 141 | 5 | 10 |
Settlement balances | 490 | - | - | - | - | - |
Loans to banks - amortised cost | 585 | - | 20 | - | - | - |
Loans to customers - amortised cost | 4,394 | 4,644 | 7,571 | 5,246 | 3,285 | 23 |
Amounts due from holding company and fellow subsidiaries (1) | 740 | 294 | 632 | 276 | 26 | 36 |
Other financial assets (2) | 360 | 639 | 4,549 | 1,552 | 4,651 | 5,361 |
15,910 | 5,635 | 12,762 | 7,215 | 7,967 | 5,430 | |
2025 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 625 | 1,086 | 4,043 | 2,073 | - | - |
Customer deposits | 1,076 | 720 | 1,044 | - | - | - |
Amounts due to holding company and fellow subsidiaries (3) | 1,473 | 192 | 2,241 | 2,855 | - | - |
Settlement balances | 501 | - | - | - | - | - |
Derivatives held for hedging | (3) | 46 | 227 | 134 | 22 | - |
Other financial liabilities | 3,654 | 7,817 | 12,149 | 7,928 | 231 | 50 |
Lease liabilities | 1 | 1 | 2 | - | - | - |
7,327 | 9,862 | 19,706 | 12,990 | 253 | 50 | |
Guarantees and commitments notional amount (4) | ||||||
Guarantees (5) | 131 | - | - | - | - | - |
Commitments (6) | 7,636 | - | - | - | - | - |
7,767 | - | - | - | - | - | |
| NWM Plc | ||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | 10-20 years | |
2024 | £m | £m | £m | £m | £m | £m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 11,069 | - | - | - | - | - |
Derivatives held for hedging | (9) | 28 | 51 | 28 | 5 | 8 |
Settlement balances | 550 | - | - | - | - | - |
Loans to banks - amortised cost | 879 | 1 | 20 | - | - | - |
Loans to customers - amortised cost | 3,156 | 5,343 | 3,605 | 3,908 | 3,695 | 283 |
Amounts due from holding company and fellow subsidiaries (1) | 1,001 | 283 | 520 | 372 | - | - |
Other financial assets (2) | 894 | 835 | 3,800 | 1,572 | 4,528 | 4,565 |
17,540 | 6,490 | 7,996 | 5,880 | 8,228 | 4,856 | |
2024 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 2,741 | 862 | 387 | 81 | - | - |
Customer deposits | 1,604 | 722 | 47 | - | - | - |
Amounts due to holding company and fellow subsidiaries (3) | 581 | 1,318 | 1,857 | 2,878 | 128 | - |
Settlement balances | 444 | - | - | - | - | - |
Derivatives held for hedging | 31 | 290 | 271 | 155 | 2 | - |
Other financial liabilities | 4,002 | 7,605 | 11,742 | 4,271 | 298 | 116 |
Lease liabilities | 1 | 2 | 3 | - | - | - |
9,404 | 10,799 | 14,307 | 7,385 | 428 | 116 | |
Guarantees and commitments notional amount (4) | ||||||
Guarantees (5) | 272 | - | - | - | - | - |
Commitments (6) | 7,384 | - | - | - | - | - |
7,656 | - | - | - | - | - | |
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
Assets | £m | £m | £m | £m |
Loans | ||||
Reverse repos | 27,656 | 27,127 | 9,460 | 10,099 |
Collateral given | 5,635 | 7,333 | 4,005 | 5,606 |
Other loans | 294 | 545 | 240 | 397 |
Total loans | 33,585 | 35,005 | 13,705 | 16,102 |
Securities | ||||
Central and local government | ||||
- UK | 1,808 | 2,077 | 1,808 | 2,077 |
- US | 4,153 | 3,734 | 257 | 186 |
- Other | 4,135 | 3,506 | 4,135 | 3,506 |
Financial institutions and Corporate | 2,493 | 4,561 | 2,182 | 4,315 |
Total securities | 12,589 | 13,878 | 8,382 | 10,084 |
Total | 46,174 | 48,883 | 22,087 | 26,186 |
Liabilities | ||||
Deposits | ||||
Repos | 28,578 | 30,562 | 8,936 | 10,293 |
Collateral received | 11,792 | 12,307 | 9,762 | 9,993 |
Other deposits | 739 | 895 | 716 | 851 |
Total deposits | 41,109 | 43,764 | 19,414 | 21,137 |
Debt securities in issue | 234 | 257 | 234 | 257 |
Short positions | ||||
Central and local government | ||||
- UK | 1,504 | 2,680 | 1,504 | 2,680 |
- US | 1,161 | 1,677 | 19 | 14 |
- Other | 4,137 | 4,755 | 4,137 | 4,755 |
Financial institutions and Corporate | 702 | 1,379 | 608 | 1,287 |
Total short positions | 7,504 | 10,491 | 6,268 | 8,736 |
Total | 48,847 | 54,512 | 25,916 | 30,130 |
| NWM Group |
|||||||||
| Notional |
Asset |
Liability |
|||||||
Traded on |
Traded on |
Traded on |
|||||||
recognised |
Traded over |
recognised |
Traded over |
recognised |
Traded over |
||||
exchanges |
the counter |
Total |
exchanges |
the counter |
Total |
exchanges |
the counter |
Total |
|
2025 |
£bn |
£bn |
£bn |
£m |
£m |
£m |
£m |
£m |
£m |
Interest rate |
794 |
9,752 |
10,546 |
4 |
33,015 |
33,019 |
- |
26,813 |
26,813 |
- Swaps |
- |
7,395 |
7,395 |
- |
25,964 |
25,964 |
- |
19,739 |
19,739 |
- Options |
324 |
1,106 |
1,430 |
4 |
7,051 |
7,055 |
- |
7,074 |
7,074 |
- Forwards and futures |
470 |
1,251 |
1,721 |
- |
- |
- |
- |
- |
- |
Exchange rate |
1 |
3,400 |
3,401 |
- |
27,781 |
27,781 |
12 |
26,981 |
26,993 |
- Swaps |
- |
455 |
455 |
- |
4,960 |
4,960 |
- |
4,406 |
4,406 |
- Options |
1 |
727 |
728 |
- |
4,422 |
4,422 |
12 |
4,474 |
4,486 |
- Spot, forwards and futures |
- |
2,218 |
2,218 |
- |
18,399 |
18,399 |
- |
18,101 |
18,101 |
Credit |
- |
15 |
15 |
- |
66 |
66 |
- |
171 |
171 |
Equity and commodity |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
795 |
13,167 |
13,962 |
4 |
60,862 |
60,866 |
12 |
53,965 |
53,977 |
2024 |
|||||||||
Interest rate |
1,067 |
8,706 |
9,773 |
20 |
37,482 |
37,502 |
2 |
31,508 |
31,510 |
- Swaps |
- |
6,452 |
6,452 |
- |
28,952 |
28,952 |
- |
23,091 |
23,091 |
- Options |
737 |
1,492 |
2,229 |
20 |
8,530 |
8,550 |
2 |
8,417 |
8,419 |
- Forwards and futures |
330 |
762 |
1,092 |
- |
- |
- |
- |
- |
- |
Exchange rate |
1 |
3,260 |
3,261 |
6 |
40,486 |
40,492 |
15 |
40,276 |
40,291 |
- Swaps |
- |
453 |
453 |
- |
8,407 |
8,407 |
- |
8,162 |
8,162 |
- Options |
1 |
851 |
852 |
6 |
5,385 |
5,391 |
15 |
5,561 |
5,576 |
- Spot, forwards and futures |
- |
1,956 |
1,956 |
- |
26,694 |
26,694 |
- |
26,553 |
26,553 |
Credit |
- |
13 |
13 |
- |
111 |
111 |
- |
235 |
235 |
Equity and commodity |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
1,068 |
11,979 |
13,047 |
26 |
78,079 |
78,105 |
17 |
72,019 |
72,036 |
| NWM Plc | |||||||||
| Notional | Asset | Liability | |||||||
Traded on | Traded on | Traded on | |||||||
recognised | Traded over | recognised | Traded over | recognised | Traded over | ||||
exchanges | the counter | Total | exchanges | the counter | Total | exchanges | the counter | Total | |
2025 | £bn | £bn | £bn | £m | £m | £m | £m | £m | £m |
Interest rate | 745 | 8,995 | 9,740 | 4 | 29,650 | 29,654 | - | 24,639 | 24,639 |
- Swaps | - | 6,776 | 6,776 | - | 22,784 | 22,784 | - | 17,744 | 17,744 |
- Options | 324 | 1,111 | 1,435 | 4 | 6,866 | 6,870 | - | 6,895 | 6,895 |
- Forwards and futures | 421 | 1,108 | 1,529 | - | - | - | - | - | - |
Exchange rate | 1 | 3,420 | 3,421 | - | 28,075 | 28,075 | 12 | 27,351 | 27,363 |
- Swaps | - | 457 | 457 | - | 4,963 | 4,963 | - | 4,438 | 4,438 |
- Options | 1 | 727 | 728 | - | 4,430 | 4,430 | 12 | 4,469 | 4,481 |
- Spot, forwards and futures | - | 2,236 | 2,236 | - | 18,682 | 18,682 | - | 18,444 | 18,444 |
Credit | - | 15 | 15 | - | 64 | 64 | - | 164 | 164 |
Equity and commodity | - | - | - | - | - | - | - | - | - |
Total | 746 | 12,430 | 13,176 | 4 | 57,789 | 57,793 | 12 | 52,154 | 52,166 |
2024 | |||||||||
Interest rate | 1,048 | 8,204 | 9,252 | 20 | 34,250 | 34,270 | 2 | 29,368 | 29,370 |
- Swaps | - | 6,003 | 6,003 | - | 25,964 | 25,964 | - | 21,141 | 21,141 |
- Options | 736 | 1,495 | 2,231 | 20 | 8,286 | 8,306 | 2 | 8,227 | 8,229 |
- Forwards and futures | 312 | 706 | 1,018 | - | - | - | - | - | - |
Exchange rate | 1 | 3,273 | 3,274 | 6 | 40,596 | 40,602 | 15 | 40,402 | 40,417 |
- Swaps | - | 454 | 454 | - | 8,444 | 8,444 | - | 8,174 | 8,174 |
- Options | 1 | 851 | 852 | 6 | 5,386 | 5,392 | 15 | 5,561 | 5,576 |
- Spot, forwards and futures | - | 1,968 | 1,968 | - | 26,766 | 26,766 | - | 26,667 | 26,667 |
Credit | - | 13 | 13 | - | 110 | 110 | - | 229 | 229 |
Equity and commodity | - | - | - | - | - | - | - | - | - |
Total | 1,049 | 11,490 | 12,539 | 26 | 74,956 | 74,982 | 17 | 69,999 | 70,016 |
NWM Group | ||||||||
2025 | 2024 | |||||||
Changes in fair | Changes in fair | |||||||
value used for | value used for | |||||||
hedge | hedge | |||||||
Notional | Assets | Liabilities | ineffectiveness (1) | Notional | Assets | Liabilities | ineffectiveness (1) | |
£bn | £m | £m | £m | £bn | £m | £m | £m | |
Fair value hedging | ||||||||
Interest rate contracts (2) | 27.8 | 230 | 240 | 118 | 22.7 | 215 | 472 | 241 |
Cash flow hedging | ||||||||
Interest rate contracts | 5.9 | 34 | 211 | 127 | 6.2 | 27 | 355 | 3 |
Exchange rate contracts | 14.2 | 342 | 317 | 6 | 8.3 | 110 | 455 | 3 |
Net investment hedging | ||||||||
Exchange rate contracts (2) | 0.1 | 2 | 1 | 1 | 0.1 | - | - | - |
48.0 | 608 | 769 | 252 | 37.3 | 352 | 1,282 | 247 | |
IFRS netting and clearing | ||||||||
house settlements | (260) | (444) | (242) | (808) | ||||
348 | 325 | 110 | 474 | |||||
NWM Plc | ||||||||
2025 | 2024 | |||||||
Changes in fair | Changes in fair | |||||||
value used for | value used for | |||||||
hedge | hedge | |||||||
Notional | Assets | Liabilities | ineffectiveness (1) | Notional | Assets | Liabilities | ineffectiveness (1) | |
£bn | £m | £m | £m | £bn | £m | £m | £m | |
Fair value hedging | ||||||||
Interest rate contracts (2) | 27.7 | 230 | 241 | 117 | 22.5 | 214 | 471 | 242 |
Cash flow hedging | ||||||||
Interest rate contracts | 4.6 | 20 | 205 | 146 | 5.1 | 5 | 354 | (2) |
Exchange rate contracts | 14.2 | 342 | 317 | 6 | 8.3 | 110 | 455 | 3 |
Net investment hedging | ||||||||
Exchange rate contracts | 0.1 | 2 | 1 | 1 | 0.1 | - | - | - |
46.6 | 594 | 764 | 270 | 36.0 | 329 | 1,280 | 243 | |
IFRS netting and clearing | ||||||||
house settlements | (245) | (438) | (219) | (806) | ||||
349 | 326 | 110 | 474 | |||||
NWM Group | ||
2025 | 2024 | |
£m | £m | |
Fair value hedging | ||
Loss on hedged items attributable to the hedged risk | (117) | (241) |
Gain on the hedging instruments | 118 | 241 |
Fair value hedging ineffectiveness | 1 | - |
Cash flow hedging | ||
Interest rate risk | (2) | - |
Cash flow hedging ineffectiveness | (2) | - |
Total | (1) | - |
| NWM Group | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2025 | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.3 | 4.7 | 0.9 | 0.4 | 0.1 | 6.4 |
Hedging liabilities | 0.7 | 1.2 | 8.5 | 10.6 | 0.4 | - | 21.4 |
2024 | |||||||
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.4 | 2.7 | 0.6 | 0.2 | 0.2 | 4.1 |
Hedging liabilities | 0.8 | 3.3 | 6.7 | 6.8 | 1.0 | - | 18.6 |
2025 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.4 | 1.0 | 1.2 | 3.3 | - | 5.9 |
Exchange rate risk | |||||||
Hedging liabilities | - | 1.5 | 4.5 | 8.2 | - | - | 14.2 |
2024 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 0.1 | 1.5 | 1.1 | 0.9 | 2.6 | - | 6.2 |
Exchange rate risk | |||||||
Hedging liabilities | - | 2.3 | 2.7 | 3.3 | - | - | 8.3 |
| NWM Plc | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2025 | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.3 | 4.7 | 0.8 | 0.3 | 0.1 | 6.2 |
Hedging liabilities | 0.7 | 1.2 | 8.6 | 10.6 | 0.4 | - | 21.5 |
2024 | |||||||
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.4 | 2.7 | 0.5 | 0.3 | 0.2 | 4.1 |
Hedging liabilities | 0.8 | 3.2 | 6.7 | 6.7 | 1.0 | - | 18.4 |
2025 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.4 | 0.7 | 0.7 | 2.8 | - | 4.6 |
Exchange rate risk | |||||||
Hedging liabilities | - | 1.5 | 4.5 | 8.2 | - | - | 14.2 |
2024 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 1.4 | 0.7 | 0.7 | 2.3 | - | 5.1 |
Exchange rate risk | |||||||
Hedging liabilities | - | 2.3 | 2.7 | 3.3 | - | - | 8.3 |
| NWM Group | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2025 | % | % | % | % | % | % | % |
Average fixed interest rate | |||||||
Hedging assets | 2.45 | 1.75 | 1.52 | 1.64 | 4.67 | - | 3.29 |
2024 | |||||||
Average fixed interest rate | |||||||
Hedging assets | 2.65 | 1.33 | 1.77 | 1.50 | 3.65 | - | 2.44 |
| NWM Plc | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2025 | % | % | % | % | % | % | % |
Average fixed interest rate | |||||||
Hedging assets | - | 1.66 | 1.10 | 1.20 | 4.97 | - | 3.55 |
2024 | |||||||
Average fixed interest rate | |||||||
Hedging assets | - | 1.15 | 1.28 | 1.24 | 3.81 | - | 2.38 |
2025 | 2024 | |
USD/GBP | 1.29 | 1.27 |
JPY/USD | 137.82 | 130.79 |
NOK/USD | 9.21 | 9.21 |
AUD/USD | 1.54 | 1.49 |
CHF/USD | 0.88 | 0.91 |
EUR/USD | 0.90 | 0.91 |
NWM Group | |||
Carrying value | Impact on | Changes in fair | |
of hedged | hedged items | value used as a basis | |
assets and | included in | to determine | |
liabilities | carrying value | ineffectiveness (1) | |
2025 | £m | £m | £m |
Fair value hedging - interest rate | |||
Other financial assets - securities (3) | 6,273 | (5) | 37 |
Bank and customer deposits | 1,582 | 2 | 1 |
Other financial liabilities - debt securities in issue | 20,132 | 27 | (128) |
Subordinated liabilities | 1,080 | 9 | (27) |
Total | 22,794 | 38 | (154) |
2024 | |||
Fair value hedging - interest rate | |||
Other financial assets - securities (3) | 4,091 | (51) | (35) |
Bank and customer deposits | 382 | - | (3) |
Other financial liabilities - debt securities in issue | 18,379 | (99) | (197) |
Subordinated liabilities | 1,130 | (19) | (6) |
Total | 19,891 | (118) | (206) |
2025 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (2) | 5,535 | (118) | |
Other financial assets - securities | 384 | (10) | |
Total | 5,919 | (128) | |
Cash flow hedging - exchange rate | |||
Other financial liabilities - debt securities in issue | 7,706 | (7) | |
2024 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (2) | 5,891 | (5) | |
Other financial assets - securities | 346 | 2 | |
Total | 6,237 | (3) | |
Cash flow hedging - exchange rate | |||
Other financial liabilities - debt securities in issue | 4,212 | (3) | |
NWM Plc | |||
Carrying value | Impact on | Changes in fair | |
of hedged | hedged items | value used as a basis | |
assets and | included in | to determine | |
liabilities | carrying value | ineffectiveness (1) | |
2025 | £m | £m | £m |
Fair value hedging - interest rate | |||
Other financial assets - securities (3) | 6,171 | (5) | 38 |
Bank and customer deposits | 1,582 | 2 | 1 |
Other financial liabilities - debt securities in issue | 20,119 | 27 | (127) |
Subordinated liabilities | 1,080 | 9 | (27) |
Total | 22,781 | 38 | (153) |
2024 | |||
Fair value hedging - interest rate | |||
Other financial assets - securities (3) | 4,006 | (52) | (36) |
Bank and customer deposits | 382 | - | (3) |
Other financial liabilities - debt securities in issue | 18,363 | (98) | (198) |
Subordinated liabilities | 1,130 | (19) | (6) |
Total | 19,875 | (117) | (207) |
2025 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (2) | 4,203 | (137) | |
Other financial assets - securities | 384 | (10) | |
Total | 4,587 | (147) | |
Cash flow hedging - exchange rate | |||
Other financial liabilities - debt securities in issue | 7,706 | (7) | |
2024 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (2) | 4,725 | 1 | |
Other financial assets - securities | 346 | 1 | |
Total | 5,071 | 2 | |
Cash flow hedging - exchange rate | |||
Other financial liabilities - debt securities in issue | 4,212 | (3) | |
NWM Group | ||||
2025 | 2024 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Continuing | ||||
Interest rate risk | (133) | - | (261) | - |
Foreign exchange risk | 5 | (22) | (9) | (5) |
De-designated | ||||
Interest rate risk | 4 | - | 17 | - |
Foreign exchange risk | - | (114) | - | (142) |
Total | (124) | (136) | (253) | (147) |
NWM Plc | ||||
2025 | 2024 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Continuing | ||||
Interest rate risk | (139) | - | (287) | - |
Foreign exchange risk | 5 | 1 | (9) | (7) |
De-designated | ||||
Interest rate risk | 2 | - | 17 | - |
Foreign exchange risk | - | 22 | - | 1 |
Total | (132) | 23 | (279) | (6) |
| NWM Group | ||||
2025 | 2024 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Amount recognised in equity | ||||
Interest rate risk | 27 | - | (175) | - |
Foreign exchange risk | (129) | 19 | (124) | 15 |
Total | (102) | 19 | (299) | 15 |
Amount transferred from equity to earnings | ||||
Interest rate risk to net interest income | 86 | - | 151 | - |
Foreign exchange risk to net interest income | 143 | - | 119 | - |
Foreign exchange risk to non-interest income | - | (9) | - | 21 |
Total | 229 | (9) | 270 | 21 |
NWM Plc | ||||
2025 | 2024 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Amount recognised in equity | ||||
Interest rate risk | 42 | - | (166) | - |
Foreign exchange risk | (129) | 49 | (124) | (7) |
Total | (87) | 49 | (290) | (7) |
Amount transferred from equity to earnings | ||||
Interest rate risk to net interest income | 92 | - | 138 | - |
Foreign exchange risk to net interest income | 143 | - | 119 | - |
Foreign exchange risk to non-interest income | - | (21) | - | (27) |
Total | 235 | (21) | 257 | (27) |
NWM Group | NWM Plc | |||
31 December | 31 December | 31 December | 31 December | |
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Loans - amortised cost | ||||
- Stage 1 | 24,507 | 18,759 | 22,708 | 17,789 |
- Stage 2 | 214 | 352 | 107 | 253 |
- Stage 3 | 22 | 52 | 22 | 25 |
Of which: individual | 15 | 45 | 15 | 18 |
Of which: collective | 7 | 7 | 7 | 7 |
- Inter-Group | 216 | 260 | 1,733 | 1,839 |
Total | 24,959 | 19,423 | 24,570 | 19,906 |
ECL provisions (1) | ||||
- Stage 1 | 28 | 25 | 22 | 21 |
- Stage 2 | 8 | 5 | 4 | 4 |
- Stage 3 | 15 | 17 | 15 | 16 |
Of which: individual | 8 | 10 | 8 | 9 |
Of which: collective | 7 | 7 | 7 | 7 |
- Inter-Group | - | - | 2 | 2 |
Total | 51 | 47 | 43 | 43 |
ECL provision coverage (2) | ||||
- Stage 1 (%) | 0.11 | 0.13 | 0.10 | 0.12 |
- Stage 2 (%) | 3.74 | 1.42 | 3.74 | 1.58 |
- Stage 3 (%) | 68.18 | 32.69 | 68.18 | 64.00 |
- Inter-Group (%) | - | 0.05 | 0.12 | 0.11 |
Total | 0.21 | 0.25 | 0.18 | 0.23 |
Impairment (releases)/losses | ||||
ECL (release)/charge | ||||
- Stage 1 | (3) | (3) | (5) | (1) |
- Stage 2 | 8 | 3 | 5 | 2 |
- Stage 3 | (2) | (8) | (2) | (7) |
Of which: individual | (2) | (7) | (2) | (6) |
Of which: collective | - | (1) | - | (1) |
- Third party | 3 | (8) | (2) | (6) |
- Inter-Group | - | - | - | (1) |
Total | 3 | (8) | (2) | (7) |
Amounts written off | 1 | 2 | - | 2 |
Of which: individual | 1 | 2 | - | 2 |
Of which: collective | - | - | - | - |
| NWM Group | ||||||||
| Debt securities | ||||||||
| Central and local | ||||||||
| government | ||||||||
Other | Equity | |||||||
UK | US | Other | debt | Total | shares | Loans | Total | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
Mandatory fair value through profit or loss | - | - | - | 1 | 1 | - | 45 | 46 |
Designated as at fair value | - | - | - | 3 | 3 | - | - | 3 |
Fair value through other comprehensive income | 378 | 3,216 | 758 | 1,835 | 6,187 | 64 | 98 | 6,349 |
Amortised cost | - | - | - | 12,686 | 12,686 | - | - | 12,686 |
Total | 378 | 3,216 | 758 | 14,525 | 18,877 | 64 | 143 | 19,084 |
2024 | ||||||||
Mandatory fair value through profit or loss | - | - | - | 1 | 1 | 1 | 47 | 49 |
Designated as at fair value | - | - | 2 | 3 | 5 | - | - | 5 |
Fair value through other comprehensive income | - | 2,523 | 835 | 1,144 | 4,502 | 62 | 47 | 4,611 |
Amortised cost | - | - | - | 13,185 | 13,185 | - | - | 13,185 |
Total | - | 2,523 | 837 | 14,333 | 17,693 | 63 | 94 | 17,850 |
| NWM Plc | ||||||||
| Debt securities | ||||||||
Central and local | ||||||||
government | ||||||||
Other | Equity | |||||||
UK | US | Other | debt | Total | shares | Loans | Total | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
Mandatory fair value through profit or loss | - | - | - | 1 | 1 | - | 45 | 46 |
Fair value through other comprehensive income | 378 | 3,216 | 405 | 1,577 | 5,576 | 52 | 98 | 5,726 |
Amortised cost | - | - | - | 11,582 | 11,582 | - | - | 11,582 |
Total | 378 | 3,216 | 405 | 13,160 | 17,159 | 52 | 143 | 17,354 |
2024 | ||||||||
Mandatory fair value through profit or loss | - | - | - | 1 | 1 | - | 47 | 48 |
Fair value through other comprehensive income | - | 2,523 | 345 | 1,140 | 4,008 | 51 | 47 | 4,106 |
Amortised cost | - | - | - | 11,927 | 11,927 | - | - | 11,927 |
Total | - | 2,523 | 345 | 13,068 | 15,936 | 51 | 94 | 16,081 |
NWM Plc | ||
2025 | 2024 | |
£m | £m | |
At 1 January | 2,263 | 2,320 |
Currency translation and other adjustments | 29 | (27) |
Additional investments in Group undertakings | - | 208 |
Disposals of investments in Group undertakings | - | (208) |
Net reversal of impairment/(impairment) of investments | 111 | (30) |
At 31 December | 2,403 | 2,263 |
Country of incorporation and | |||
Nature of business | principal area of operation | Group interest | |
NatWest Markets Securities Inc. | Broker dealer | US | 100% |
NatWest Markets N.V. | Banking | Netherlands | 100% |
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Property, plant and equipment | 33 | 42 | 10 | 14 |
Pension schemes in net surplus (Note 5) | 160 | 146 | 160 | 146 |
Accrued income | 45 | 36 | 32 | 23 |
Tax recoverable | 103 | 137 | 99 | 136 |
Deferred tax (Note 7) | 187 | 172 | 52 | 87 |
Other assets | 91 | 88 | 83 | 73 |
Total | 619 | 621 | 436 | 479 |
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Customer deposits - designated as at fair value through profit or loss | 2,312 | 1,537 | 1,727 | 1,146 |
Debt securities in issue | ||||
Medium term notes | 27,232 | 21,852 | 25,688 | 20,817 |
Commercial paper and certificates of deposit | 5,638 | 7,605 | 4,307 | 5,985 |
Subordinated liabilities | ||||
Designated as at fair value through profit or loss | 237 | 234 | - | - |
Amortised cost | 34 | 35 | 18 | 18 |
Total | 35,453 | 31,263 | 31,740 | 27,966 |
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Dated loan capital | 253 | 251 | - | - |
Undated loan capital | 18 | 18 | 18 | 18 |
Total | 271 | 269 | 18 | 18 |
First call | Maturity | Capital | 2025 | 2024 | ||
Undated loan capital | date | date | treatment | £m | £m | |
£31 million | 7.380% notes | - | - | Not applicable | 1 | 1 |
£16 million | 5.630% notes | Sep-2026 | - | Not applicable | 17 | 17 |
18 | 18 |
NWM Group and NWM Plc | ||||||
2025 | 2024 | |||||
£m | £m | |||||
Dated loan capital | 1,066 | 1,115 | ||||
First call | Maturity | Capital | 2025 | 2024 | ||
Dated loan capital | date | date | treatment | £m | £m | |
$1000 million | 6.475% notes | - | Mar-2034 | Tier 2 | 763 | 801 |
$250 million | 4.960% notes | - | Jan-2034 | Tier 2 | 181 | 186 |
$160 million | 6.258% notes | - | Aug-2030 | Tier 2 | 122 | 128 |
1,066 | 1,115 | |||||
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Lease liabilities | 33 | 41 | 4 | 5 |
Provisions for liabilities and charges | 85 | 146 | 62 | 126 |
Retirement benefit liabilities (Note 5) | 27 | 39 | 25 | 36 |
Accruals | 170 | 177 | 124 | 129 |
Deferred income | 66 | 43 | 50 | 34 |
Current tax | 5 | 9 | 3 | 6 |
Deferred tax (Note 7) | 42 | 37 | 40 | 35 |
Other liabilities | 41 | 29 | 25 | 15 |
Total | 469 | 521 | 333 | 386 |
NWM Group | |||
Litigation and | |||
other regulatory | Other (1) | Total | |
Provisions for liabilities and charges | £m | £m | £m |
At 1 January 2025 | 108 | 38 | 146 |
Currency translation and other movements | (7) | 1 | (6) |
Charge to income statement | 7 | 15 | 22 |
Release to income statement | (50) | (4) | (54) |
Provisions utilised | (13) | (10) | (23) |
At 31 December 2025 | 45 | 40 | 85 |
NWM Plc | |||
Litigation and | |||
other regulatory | Other (1) | Total | |
Provisions for liabilities and charges | £m | £m | £m |
At 1 January 2025 | 104 | 22 | 126 |
Currency translation and other movements | (6) | - | (6) |
Charge to income statement | 7 | 7 | 14 |
Release to income statement | (50) | (2) | (52) |
Provisions utilised | (13) | (7) | (20) |
At 31 December 2025 | 42 | 20 | 62 |
Number of shares | ||||
2025 | 2024 | 2025 | 2024 | |
Allotted, called up and fully paid | £m | £m | 000s | 000s |
Ordinary shares of £1 | 400 | 400 | 399,517 | 399,517 |
2025 | 2024 | |
£m | £m | |
Additional Tier 1 instruments | ||
US$950 million 7.9604% instruments callable | ||
August 2025 | - | 749 |
US$200 million 5.540% instruments callable | ||
August 2025 | - | 155 |
GBP£250 million 7.50% instruments callable Feb 2032 | 250 | - |
US$750 million 7.30% instruments callable November | ||
2034 | 592 | 592 |
GBP£350 million 8.3250% instruments callable May | ||
2035 | 350 | - |
1,192 | 1,496 |
| 2025 | 2024 | |||||
Asset-backed | Investment | Asset-backed | Investment | |||
securitisation | funds | securitisation | funds | |||
vehicles | and other | Total | vehicles | and other | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Trading assets | 122 | 28 | 150 | 252 | 216 | 468 |
Derivatives | 96 | - | 96 | 94 | - | 94 |
Loans to customers | 6,479 | 1,167 | 7,646 | 4,953 | 1,127 | 6,080 |
Other financial assets | 11,808 | 722 | 12,530 | 12,144 | 923 | 13,067 |
Total | 18,505 | 1,917 | 20,422 | 17,443 | 2,266 | 19,709 |
Liabilities | ||||||
Derivatives | 82 | 2 | 84 | 153 | 8 | 161 |
Total | 82 | 2 | 84 | 153 | 8 | 161 |
Off balance sheet | ||||||
Liquidity facilities/loan commitments | 2,127 | 274 | 2,401 | 1,989 | 375 | 2,364 |
Guarantees | - | 546 | 546 | - | 93 | 93 |
Total | 2,127 | 820 | 2,947 | 1,989 | 468 | 2,457 |
Maximum exposure | 20,550 | 2,735 | 23,285 | 19,279 | 2,726 | 22,005 |
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
The following assets have failed derecognition (1) | £m | £m | £m | £m |
Trading assets | 7,897 | 7,708 | 4,696 | 4,919 |
Other financial assets | 5,163 | 4,190 | 4,795 | 3,809 |
Total | 13,060 | 11,898 | 9,491 | 8,728 |
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
Assets pledged against liabilities | £m | £m | £m | £m |
Trading assets | 7,828 | 10,254 | 6,198 | 7,862 |
Other financial assets (1) | 4,872 | 3,952 | 4,363 | 3,311 |
12,700 | 14,206 | 10,561 | 11,173 | |
2025 | 2024 | |
Asset type | £m | £m |
Loans and other debt instruments - covered debt programme (1) | 2,379 | 1,688 |
Loans and other debt instruments - own issued retained lent securities (2) | 3,817 | 3,127 |
2025 |
2024 |
|
Shareholders’ equity |
£m |
£m |
Shareholders’ equity |
6,880 |
6,819 |
Other equity instruments |
(1,192) |
(1,496) |
5,688 |
5,323 |
|
Regulatory adjustments and deductions |
||
Own credit |
36 |
37 |
Defined benefit pension fund adjustment |
(119) |
(109) |
Cash flow hedging reserve |
97 |
203 |
Prudential valuation adjustments |
(114) |
(148) |
Expected losses less impairments |
(11) |
(6) |
Instruments of financial sector entities where the institution has a significant investment |
(1,625) |
(1,521) |
(1,736) |
(1,544) |
|
CET1 capital |
3,952 |
3,779 |
Additional Tier 1 (AT1) capital |
||
Qualifying instruments and related share premium |
1,192 |
1,496 |
Tier 1 deductions |
||
Instruments of financial sector entities where the institution has a significant investment |
(218) |
(208) |
Tier 1 capital |
4,926 |
5,067 |
Qualifying Tier 2 capital |
||
Qualifying instruments and related share premium |
1,048 |
1,124 |
Tier 2 deductions |
||
Instruments of financial sector entities where the institution has a significant investment |
(407) |
(419) |
Other regulatory adjustments |
9 |
7 |
(398) |
(412) |
|
Tier 2 capital |
650 |
712 |
Total regulatory capital |
5,576 |
5,779 |
NWM Group |
NWM Plc |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Contingent liabilities and commitments |
||||
Guarantees |
591 |
696 |
131 |
272 |
Other contingent liabilities |
16 |
17 |
16 |
17 |
Standby facilities, credit lines and other commitments |
15,176 |
14,097 |
8,524 |
8,319 |
Total |
15,783 |
14,810 |
8,671 |
8,608 |
NWM Group |
NWM Plc |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Impairment losses/(releases) |
3 |
(8) |
(2) |
(7) |
Depreciation and amortisation |
12 |
10 |
6 |
3 |
Net impairment of investments in Group undertakings |
- |
- |
(111) |
30 |
Change in fair value taken to profit or loss on other financial assets |
(1) |
- |
- |
- |
Change in fair value taken to profit or loss on other financial liabilities |
||||
and subordinated liabilities |
27 |
(12) |
38 |
(17) |
Elimination of foreign exchange differences |
(589) |
560 |
(380) |
325 |
Foreign exchange recycling losses |
31 |
70 |
76 |
36 |
Other non-cash items |
218 |
270 |
235 |
256 |
Income receivable on other financial assets |
(972) |
(1,029) |
(922) |
(927) |
Loss/(profit) on sale of other financial assets |
2 |
(1) |
2 |
- |
Dividends receivable from subsidiaries |
- |
- |
(98) |
(94) |
Interest payable on MRELs and subordinated liabilities |
309 |
291 |
308 |
283 |
Charges and releases of provisions |
(32) |
11 |
(38) |
27 |
Defined benefit pension schemes |
(9) |
(19) |
(9) |
(19) |
Non-cash and other items |
(1,001) |
143 |
(895) |
(104) |
Change in operating assets and liabilities |
||||
Change in trading assets |
509 |
(5,397) |
3,125 |
1,380 |
Change in derivatives assets |
17,137 |
929 |
17,101 |
562 |
Change in settlement balances assets |
1,400 |
5,184 |
59 |
1,618 |
Change in net loans to banks |
(391) |
(19) |
(37) |
(19) |
Change in net loans to customers |
(5,535) |
(4,932) |
(5,064) |
(4,983) |
Change in amounts due from holding company and fellow subsidiaries |
(76) |
655 |
(400) |
969 |
Change in other financial assets |
(47) |
17 |
(50) |
17 |
Change in other assets |
(15) |
33 |
(15) |
33 |
Change in bank deposits |
3,936 |
2,298 |
3,581 |
2,160 |
Change in customer deposits |
2,321 |
(2,158) |
474 |
(710) |
Change in amounts due to holding company and fellow subsidiaries |
(617) |
(414) |
(2,394) |
(5,009) |
Change in settlement balances liabilities |
(797) |
(4,912) |
56 |
44 |
Change in trading liabilities |
(5,664) |
888 |
(4,214) |
(3,948) |
Change in derivatives liabilities |
(18,059) |
55 |
(17,850) |
612 |
Change in other financial liabilities |
4,183 |
7,674 |
3,773 |
7,305 |
Change in other liabilities |
(16) |
(127) |
(9) |
(82) |
Change in operating assets and liabilities |
(1,731) |
(226) |
(1,864) |
(51) |
| NWM Group | ||||||
Share capital, share | ||||||
premium and | Subordinated | |||||
paid-in equity | liabilities (1) | MREL instruments (2) | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | £m | £m | |
At 1 January | 3,842 | 3,250 | 1,384 | 1,296 | 4,358 | 3,070 |
Issued | 600 | 592 | - | 918 | 978 | 1,680 |
Redeemed | (904) | - | - | (814) | (874) | (433) |
Interest paid | (69) | (91) | (239) | (179) | ||
Net cash flows from financing activities | (304) | 592 | (69) | 13 | (135) | 1,068 |
Effects of foreign exchange | (66) | (12) | (153) | 25 | ||
Changes in fair value | 17 | 10 | 12 | (22) | ||
Interest payable | 68 | 74 | 241 | 217 | ||
Other | - | - | 3 | 3 | - | - |
At 31 December | 3,538 | 3,842 | 1,337 | 1,384 | 4,323 | 4,358 |
| NWM Plc | ||||||
Share capital, share | ||||||
premium and | Subordinated | |||||
paid-in equity | liabilities (1) | MREL instruments (2) | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | £m | £m | |
At 1 January | 3,842 | 3,250 | 1,133 | 1,041 | 4,358 | 3,070 |
Issued | 600 | 592 | - | 918 | 978 | 1,680 |
Redeemed | (904) | - | - | (814) | (874) | (433) |
Interest paid | (67) | (82) | (239) | (179) | ||
Net cash flows from financing activities | (304) | 592 | (67) | 22 | (135) | 1,068 |
Effects of foreign exchange | (77) | (1) | (153) | 25 | ||
Changes in fair value | 28 | 5 | 12 | (22) | ||
Interest payable | 67 | 66 | 241 | 217 | ||
At 31 December | 3,538 | 3,842 | 1,084 | 1,133 | 4,323 | 4,358 |
NWM Group | NWM Plc | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Cash and balances at central banks | 16,023 | 16,229 | 9,357 | 11,069 |
Trading assets (1) | 4,685 | 6,885 | 2,246 | 3,220 |
Loans to banks including intragroup balances | 949 | 1,422 | 1,519 | 1,981 |
Cash and cash equivalents | 21,657 | 24,536 | 13,122 | 16,270 |
2025 |
2024 |
|
Directors' remuneration |
£000 |
£000 |
Non-executive directors emoluments |
367 |
391 |
Chairman and executive directors emoluments |
2,669 |
2,774 |
3,036 |
3,165 |
|
Amounts receivable under LTIPs, share option and other plans |
922 |
792 |
Total |
3,958 |
3,957 |
2025 |
2024 |
|
£000 |
£000 |
|
Short term benefits |
12,599 |
14,496 |
Post employment benefits |
486 |
554 |
Share-based payments |
5,615 |
4,943 |
18,700 |
19,993 |
2025 |
2024 |
|
£000 |
£000 |
|
Loans to customers - amortised cost |
- |
92 |
Customer deposits |
- |
817 |
| 2025 | 2024 | |||||
Holding company | Fellow subsidiaries | Total | Holding company | Fellow subsidiaries | Total | |
£m | £m | £m | £m | £m | £m | |
Interest receivable | 1 | 3 | 4 | 1 | 7 | 8 |
Interest payable | (310) | (41) | (351) | (231) | (137) | (368) |
Fees and commissions receivable | 3 | 82 | 85 | 6 | 74 | 80 |
Fees and commissions payable | - | (55) | (55) | - | (49) | (49) |
Other operating income (1) | - | 189 | 189 | - | 146 | 146 |
Other administration expenses (2) | - | (641) | (641) | - | (541) | (541) |
(306) | (463) | (769) | (224) | (500) | (724) | |
| NWM Group | ||||||
| 2025 | 2024 | |||||
Holding | Fellow | Holding | Fellow | |||
company | subsidiaries | Total | company | subsidiaries | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Trading assets | - | 3 | 3 | - | 29 | 29 |
Loans to banks - amortised cost | - | 200 | 200 | - | 242 | 242 |
Loans to customers - amortised cost | 16 | - | 16 | 18 | - | 18 |
Other assets | - | 68 | 68 | - | 54 | 54 |
Amounts due from holding company and fellow subsidiaries | 16 | 271 | 287 | 18 | 325 | 343 |
Derivatives (1) | 219 | 203 | 422 | 616 | 322 | 938 |
Liabilities | ||||||
Bank deposits - amortised cost | - | 267 | 267 | - | 548 | 548 |
Customer deposits - amortised cost | - | 42 | 42 | - | 43 | 43 |
Trading liabilities | 192 | 88 | 280 | 561 | 52 | 613 |
Other financial liabilities - subordinated liabilities | 1,066 | - | 1,066 | 1,115 | - | 1,115 |
MREL instruments issued to NatWest Group plc | 4,323 | - | 4,323 | 4,358 | - | 4,358 |
Other liabilities | - | 90 | 90 | - | 94 | 94 |
Amounts due to holding company and fellow subsidiaries | 5,581 | 487 | 6,068 | 6,034 | 737 | 6,771 |
Derivatives (1) | 28 | 116 | 144 | 62 | 280 | 342 |
| NWM Plc | ||||||||
| 2025 | 2024 | |||||||
Holding | Fellow | Holding | Fellow | |||||
company | subsidiaries | Subsidiaries | Total | company | Subsidiaries | subsidiaries | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Assets | ||||||||
Trading assets | - | 3 | 1,513 | 1,516 | - | 29 | 1,051 | 1,080 |
Loans to banks - amortised cost | - | 119 | 600 | 719 | - | 168 | 840 | 1,008 |
Loans to customers - amortised cost | - | - | 1,013 | 1,013 | - | - | 830 | 830 |
Settlement balances | - | - | 65 | 65 | - | - | 128 | 128 |
Other financial assets | - | - | 206 | 206 | - | - | 210 | 210 |
Other assets | - | 68 | 24 | 92 | - | 54 | 31 | 85 |
Amounts due from holding company and fellow subsidiaries | - | 190 | 3,421 | 3,611 | - | 251 | 3,090 | 3,341 |
Derivatives (1) | 219 | 203 | 1,991 | 2,413 | 616 | 322 | 3,355 | 4,293 |
Liabilities | ||||||||
Bank deposits - amortised cost | - | 267 | 367 | 634 | - | 549 | 166 | 715 |
Customer deposits - amortised cost | - | 39 | 326 | 365 | - | 41 | 508 | 549 |
Trading liabilities | 192 | 88 | 1,362 | 1,642 | 561 | 52 | 3,286 | 3,899 |
Settlement balances | - | - | 146 | 146 | - | - | 14 | 14 |
Other financial liabilities - subordinated liabilities | 1,050 | 15 | - | 1,065 | 1,115 | - | - | 1,115 |
MREL instruments issued to NatWest Group plc | 4,323 | - | - | 4,323 | 4,358 | - | - | 4,358 |
Other liabilities | - | 60 | 43 | 103 | - | 68 | 39 | 107 |
Amounts due to holding company and fellow subsidiaries | 5,565 | 469 | 2,244 | 8,278 | 6,034 | 710 | 4,013 | 10,757 |
Derivatives (1) | 28 | 115 | 2,654 | 2,797 | 62 | 280 | 3,381 | 3,723 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Care Homes 3 Ltd | BF | FC | 2 |
Care Homes Holdings Ltd | BF | FC | 2 |
Lombard Corporate Finance (11) Ltd | BF | FC | 2 |
NatWest Markets Secretarial Services Ltd | SC | FC | 2 |
NatWest Markets Secured Funding LLP | BF | FC | 1 |
Price Productions Ltd | BF | FC | 2 |
R.B. Equipment Leasing Ltd | BF | FC | 2 |
R.B. Leasing Company Ltd | BF | FC | 21 |
RBOS (UK) Ltd | BF | FC | 2 |
Royal Bank Investments Ltd | BF | FC | 21 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Royal Bank Ventures Investments Ltd | BF | FC | 21 |
West Register (Property Investments) Ltd | BF | DE | 21 |
West Register (Realisations) Ltd | INV | DE | 21 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Alcover A.G. | BF | DE | 24 |
Atlas Nominees Ltd | OTH | FC | 23 |
Candlelight Acquisition LLC | BF | FC | 3 |
Coutts & Co Ltd | CI | FC | 26 |
Coutts General Partner (Cayman) V Ltd | BF | FC | 20 |
Financial Asset Securities Corp. | BF | FC | 3 |
KEB Investors, L.P. | BF | FC | 15 |
NatWest Markets Group Holdings Corporation | BF | FC | 3 |
NatWest Markets N.V. | CI | FC | 10 |
NatWest Markets Securities Inc. | INV | FC | 3 |
NatWest Markets Securities Japan Ltd | INV | FC | 22 |
NatWest Services Inc. | SC | FC | 3 |
Random Properties Acquisition Corp. III | INV | FC | 3 |
RBS Acceptance Inc. | BF | FC | 3 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
RBS Commercial Funding Inc. | BF | FC | 3 |
RBS Employment (Guernsey) Ltd | SC | FC | 19 |
RBS Financial Products Inc. | BF | FC | 3 |
RBS Group (Australia) Pty Ltd | BF | FC | 12 |
RBS Holdings III (Australia) Pty Ltd | BF | FC | 12 |
RBS Holdings N.V. | BF | FC | 10 |
RBS Holdings USA Inc. | BF | FC | 3 |
RBS International Depositary Services S.A. | CI | FC | 5 |
RBS Investments (Ireland) Ltd | BF | FC | 16 |
RBS Netherlands Holdings B.V. | BF | FC | 10 |
RBS Nominees (Hong Kong) Ltd | BF | FC | 23 |
RBS Nominees (Ireland) Ltd | BF | FC | 16 |
Accounting | Regulatory | Group | |||
Entity name | Activity | treatment | treatment | % | Notes |
Natwest Markets Secured Funding | |||||
| (LM) Ltd | BF | FC | PC | 20 | 8 |
RBS Sempra Commodities LLP | BF | FC | FC | 51 | 21 |
Accounting | Regulatory | Group | |||
Entity name | Activity | treatment | treatment | % | Notes |
Eris Finance S.R.L. | BF | IA | PC | 50 | 11 |
Lunar Funding VIII Ltd | BF | FC | DE | 0 | 17 |
Lunar Luxembourg SA | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2019- 01 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2019- 04 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2019- 05 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2019- 06 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2020- 01 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2020- 02 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2022- 01 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2023- 01 | BF | FC | DE | 0 | 7 |
Accounting | Regulatory | Group | |||
Entity name | Activity | treatment | treatment | % | Notes |
Lunar Luxembourg Series 2023-02 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2023-03 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2024-01 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2024-02 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2024-03 | BF | FC | DE | 0 | 7 |
Lunar Luxembourg Series 2025-01 | BF | FC | DE | 0 | 7 |
Maja Finance S.R.L. | BF | FC | FC | 0 | 25 |
Natwest Markets Secured Funding | |||||
| DAC | BF | FC | FC | 0 | 13 |
Solar Funding II Ltd | BF | FC | FC | 0 | 18 |
Sparrow Capital Call 2024-1 Ltd | BF | FC | DE | 0 | 6 |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
280 Bishopsgate Finance Ltd | FC | FC | 100 | 2 |
Alternative Investment Fund B.V. | FC | FC | 100 | 10 |
Care Homes 2 Ltd | FC | FC | 100 | 14 |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
Priority Sites Ltd | FC | DE | 100 | 14 |
RBS Property Developments Ltd | FC | FC | 100 | 4 |
West Register (Hotels Number 3) Ltd | FC | DE | 100 | 9 |
| Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
N.C. Head Office Nominees Ltd | FC | FC | 100 | 21 |
Project & Export Finance (Nominees) Ltd | FC | FC | 100 | 2 |
RBOS Nominees Ltd | FC | FC | 100 | 2 |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
Sixty Seven Nominees Ltd | FC | FC | 100 | 2 |
The Royal Bank Of Scotland (1727) Ltd | FC | FC | 100 | 21 |
Subsidiary | Geographic location |
NatWest Markets N.V. | France, Germany, Italy, Sweden |
Subsidiary | Geographic location |
Germany, India, Japan, Singapore, | |
NatWest Markets Plc | United Arab Emirates |
Notes | Registered addresses | Country of incorporation |
(1) | 10th Floor, 5 Churchill Place, London, E14 5HU | UK |
(2) | 250 Bishopsgate, London, EC2M 4AA, England | UK |
(3) | 251 Little Falls Drive, Wilmington, DE, 19808, United States | USA |
(4) | 36 St Andrew Square, Edinburgh, EH2 2YB, Scotland | UK |
(5) | 40, Avenue J.F Kennedy, Kirchberg, Luxembourg, L 1855 | Luxembourg |
(6) | 44 Esplanade, St Helier, JE4 9WG | Jersey |
(7) | 46A, Avenue J.F Kennedy,L 1855 | Luxembourg |
(8) | 5 Churchill Place, 10 Floor, London, E14 5HU, United Kingdom | UK |
(9) | 7 Castle Street, Edinburgh, EH2 3AH | UK |
(10) | 94, Claude Debussylaan, Amsterdam, 1082 MD, Netherlands | Netherlands |
(11) | Alfieri V. 1, Conegliano, Italy | Italy |
(12) | Ashurst Australia, Level 16, 80 Collins Street, South Tower, Melbourne, VIC, 3000, Australia | Australia |
(13) | Block A Georges Quay Plaza, Georges Quay, Dublin 2, Dublin, Ireland | ROI |
(14) | C/O Grant Thornton UK Advisory & Tax LLP, 11th Floor, Landmark, St Peter's Square, 1 Oxford Street, Manchester, M1 | |
4PB | UK | |
(15) | Clarendon House, Two Church Street, Suite 104, Reid Street, Hamilton, HM 11, Bermuda | Bermuda |
(16) | First Floor, Riverside Two, 43 - 49 Sir John Rogerson's Quay, Dublin 2, D02 KV60, Ireland | ROI |
(17) | Grand Pavilion Commercial Centre, 802 West Bay Road, P.O. Box 31119, Cayman Islands | Cayman Islands |
(18) | IFC5, St.Helier, Jersey, Channel Island JE1 1ST | Jersey |
(19) | Les Echelons Court, Les Echelons, St Peter Port, GY1 1AR, Guernsey | Gurnsey |
(20) | Maples Corporate Services Limited, P.O. Box 309, 121 South Church Street, George Town, Grand Cayman, KY1-1104, | |
Cayman Islands | Cayman Islands | |
(21) | RBS Gogarburn, 175 Glasgow Road, Edinburgh, EH12 1HQ, Scotland | UK |
(22) | Room 1910, 19/F, Lee Garden One, 33 Hysan Avenue, Causeway Bay, Hong Kong | Hong Kong |
(23) | Room 1912, 19/F, Lee Garden One, 33 Hysan Avenue, Causeway Bay, Hong Kong | Hong Kong |
(24) | Tirolerweg 8, Zug, Switzerland, CH- 6300 | Switzerland |
(25) | Via Vittorio Alfieri 1, Conegliano TV, IT-TN 31015 | Italy |
(26) | Zaehringerstrasse 26, Zurich, CH-8021, Switzerland | Switzerland |