Picture of Natwest logo

NWG Natwest News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsBalancedLarge CapTurnaround

REG - NatWest Group plc - NatWest Group plc Q1 Results 2025

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20250502:nRSB1510Ha&default-theme=true

RNS Number : 1510H  NatWest Group plc  02 May 2025

Inside this report

 

 Business performance summary

 2   Q1 2025 performance summary
 3   Performance key metrics and ratios
 5   Chief Financial Officer's review
 6   Retail Banking
 7   Private Banking
 8   Commercial & Institutional
 9   Central items & other
 10  Segment performance

 Risk and capital management
 13  Credit risk
 13  Segment analysis - portfolio summary
 14  Segment analysis - loans
 14  Movement in ECL provision
 15  ECL post model adjustments
 16  Sector analysis - portfolio summary
 21  Capital, liquidity and funding risk

 Financial statements and notes
 28                       Condensed consolidated income statement
 29                       Condensed consolidated statement of comprehensive income
 30                       Condensed consolidated balance sheet
 31                       Condensed consolidated statement of changes in equity
 32                       Presentation of condensed consolidated financial statements
 32                       Litigation
 32                       Post balance sheet events

 

 

 Additional information
 33  Presentation of information
 33  Statutory accounts
 33  Contacts
 33  Forward-looking statements

 Appendix
 34  Non-IFRS financial measures
 39  Performance measures not defined under IFRS

 

 

Q1 2025 performance summary

Chief Executive, Paul Thwaite, commented:

"Our strong first quarter performance demonstrates the positive momentum in
our business as we deliver against clear strategic priorities, and we now
expect to be at the upper end of our income and returns guidance for 2025.
This performance is underpinned by continued growth across our three
businesses and the support we provide to over 19 million customers, whether
that is buying a home, growing a business or investing their money.

In the face of increased global economic uncertainty, our customers remain
resilient and we saw good levels of activity through Q1 2025. The strength of
our balance sheet means we are well placed to help our customers navigate any
challenges, whilst also investing in our business and delivering returns to
shareholders. At a time when there is a clear intent to deliver economic
growth, NatWest Group is able to play an important role, shaping our future as
a vital and trusted partner to our customers and to the UK itself."

Strong Q1 2025 performance

-    Attributable profit of £1,252 million, with earnings per share of
15.5 pence and a return on tangible equity (RoTE) of 18.5% driving capital
generation pre-distributions of 49 basis points for the quarter.

-    Total income excluding notable items((1)) of £3,952 million was £80
million, or 2.1%, higher than Q4 2024, due to deposit margin expansion and
increased trading income partially offset by the impact of two fewer days in
the quarter, and was £538 million higher than Q1 2024 principally reflecting
deposit margin expansion, balance growth and increased trading income.

-    Net interest margin (NIM) of 2.27% was 8 basis points higher than Q4
2024 principally reflecting deposit margin expansion.

-    Other operating expenses were £179 million, or 8.5%, lower than Q4
2024, reflecting seasonally higher costs in Q4 2024 and lower strategic costs
relating to property exits, and were £93 million, or 4.6%, lower than Q1 2024
due to the timing of property exits and ongoing business transformation.

-    A net impairment charge of £189 million, or 19 basis points of gross
customer loans, with levels of default stable.

Robust balance sheet with strong capital and liquidity levels

-    Net loans to customers excluding central items increased by £3.4
billion, or 0.9%, in the quarter to £371.9 billion largely driven by
mortgages and growth in Corporate & Institutions.

-    In the quarter we achieved our target to provide £100 billion climate
and sustainable funding and financing between 1 July 2021 and the end of 2025.

-    Customer deposits excluding central items increased by £2.1 billion,
or 0.5%, in the quarter due to growth in Commercial & Institutional and
Retail Banking, partially offset by a reduction in Private Banking due to
seasonal tax payments.

-    The liquidity coverage ratio (LCR) of 150%, representing £54.2
billion headroom above 100% minimum requirement, remained in line with Q4 2024
as increased lending was partially offset by increased issuance.

-    TNAV per share increased by 18 pence in the quarter to 347 pence
primarily reflecting the attributable profit for the period.

-    Common Equity Tier 1 (CET1) ratio of 13.8% was 20 basis points higher
than 31 December 2024.

-    RWAs increased by £3.8 billion in the quarter to £187.0 billion
largely reflecting the annual operational risk update of £2.2 billion and
lending growth partially offset by £1.2 billion of RWA management actions.

Outlook((2))

The following statements are based on our current expectations for interest
rates and economic conditions. We recognise increased global economic
uncertainty and will monitor and react to market conditions and refine our
internal forecasts as the economic position evolves.

In 2025 we expect:

-    to achieve a return on tangible equity at the upper end of our
previously guided range of 15-16%.

-    income excluding notable items to be at the upper end of our
previously guided range of £15.2-15.7 billion.

-    Group operating costs, excluding litigation and conduct costs, to be
around £8.1 billion including £0.1 billion of one-time integration costs.

-    our loan impairment rate to be below 20 basis points.

-    RWAs to be in the range of £190-195 billion at the end of 2025,
dependent on final CRD IV model outcomes.

 

In 2027 we expect:

-    to achieve a return on tangible equity for the Group of greater than
15%.

 

Capital:

-    we continue to target a CET1 ratio in the range of 13-14%.

-    we expect to pay ordinary dividends of around 50% of attributable
profit from 2025 and will consider buybacks as appropriate.

 

(1)     Refer to the Non-IFRS financial measures appendix for details of
notable items.

(2)     The guidance, targets, expectations and trends discussed in this
section represent NatWest Group plc management's current expectations and are
subject to change, including as a result of the factors described in the
NatWest Group plc Risk Factors in the 2024 Annual Report and Accounts and Form
20-F. These statements constitute forward-looking statements. Refer to
Forward-looking statements in this announcement.

Business performance summary
 
                                                                         Quarter ended
                                                                         31 March  31 December            31 March
                                                                         2025      2024                   2024
 Summary consolidated income statement                                   £m        £m           Variance  £m        Variance
 Net interest income                                                     3,026     2,968        2.0%      2,651     14.1%
 Non-interest income                                                     954       857          11.3%     824       15.8%
 Total income                                                            3,980     3,825        4.1%      3,475     14.5%
 Litigation and conduct costs                                            (44)      (153)        (71.2%)   (24)      83.3%
 Other operating expenses                                                (1,935)   (2,114)      (8.5%)    (2,028)   (4.6%)
 Operating expenses                                                      (1,979)   (2,267)      (12.7%)   (2,052)   (3.6%)
 Profit before impairments                                               2,001     1,558        28.4%     1,423     40.6%
 Impairment losses                                                       (189)     (66)         186.4%    (93)      103.2%
 Operating profit before tax                                             1,812     1,492        21.4%     1,330     36.2%
 Tax charge                                                              (471)     (233)        102.1%    (339)     38.9%
 Profit from continuing operations                                       1,341     1,259        6.5%      991       35.3%
 Profit/(loss) from discontinued operations, net of tax                  -         69           (100.0%)  (4)       (100.0%)
 Profit for the period                                                   1,341     1,328        1.0%      987       35.9%

 Performance key metrics and ratios
 Notable items within total income (1)                                   £28m      £(47)m       nm        £61m      nm
 Total income excluding notable items (1)                                £3,952m   £3,872m      2.1%      £3,414m   15.8%
 Net interest margin (1)                                                 2.27%     2.19%        8bps      2.05%     22bps
 Average interest earning assets (1)                                     £542bn    £539bn       0.6%      £521bn    4.0%
 Cost:income ratio (excl. litigation and conduct) (1)                    48.6%     55.3%        (6.7%)    58.4%     (9.8%)
 Loan impairment rate (1)                                                19bps     7bps         12bps     10bps     9bps
 Profit attributable to ordinary shareholders                            £1,252m   £1,248m      0.3%      £918m     36.4%
 Total earnings per share attributable to ordinary shareholders - basic  15.5p     15.3p        0.2p      10.5p     5.0p
 Return on tangible equity (RoTE) (1)                                    18.5%     19.0%        (0.5%)    14.2%     4.3%
 Climate and sustainable funding and financing (2)                       £7.8bn    £8.1bn       (3.7%)    £6.6bn    18.2%

nm = not meaningful

For the notes to this table refer to the following page.

 

Business performance summary continued
                                                            As at
                                                            31 March  31 December            31 March
                                                            2025      2024                   2024
                                                            £bn       £bn          Variance  £bn       Variance
 Balance sheet
 Total assets                                               710.0     708.0        0.3%      697.5     1.8%
 Loans to customers - amortised cost                        398.8     400.3        (0.4%)    378.0     5.5%
 Loans to customers excluding central items (1,3)           371.9     368.5        0.9%      357.0     4.2%
 Loans to customers and banks - amortised cost and FVOCI    409.5     410.2        (0.2%)    387.7     5.6%
 Total impairment provisions (4)                            3.5       3.4          2.9%      3.6       (2.8%)
 Expected credit loss (ECL) coverage ratio                  0.86%     0.83%        3bps      0.94%     (8)bps
 Assets under management and administration (AUMA) (1)      48.5      48.9         (0.8%)    43.1      12.5%
 Customer deposits                                          434.6     433.5        0.3%      432.8     0.4%
 Customer deposits excluding central items (1,3)            433.4     431.3        0.5%      420.0     3.2%
 Liquidity and funding
 Liquidity coverage ratio (LCR)                             150%      150%         -         151%      (1%)
 Liquidity portfolio                                        222       222          -         229       (3.1%)
 Net stable funding ratio (NSFR)                            136%      137%         (1%)      136%      -
 Loan:deposit ratio (excl. repos and reverse repos) (1)     85%       85%          -         84%       1%
 Total wholesale funding                                    87        86           1.2%      87        -
 Short-term wholesale funding                               33        33           -         31        6.5%
 Capital and leverage
 Common Equity Tier 1 (CET1) ratio (5)                      13.8%     13.6%        20bps     13.5%     30bps
 Total capital ratio (5)                                    20.6%     19.7%        90bps     18.8%     180bps
 Pro forma CET1 ratio (excl. foreseeable items) (6)         14.8%     14.3%        50bps     14.3%     50bps
 Risk-weighted assets (RWAs)                                187.0     183.2        2.1%      186.3     0.4%
 UK leverage ratio                                          5.2%      5.0%         0.2%      5.1%      0.1%
 Tangible net asset value (TNAV) per ordinary share (1,7)   347p      329p         18p       302p      45p
 Number of ordinary shares in issue (millions) (7)          8,067     8,043        0.3%      8,727     (7.6%)

(1)     Refer to the Non-IFRS financial measures appendix for details of
the basis of preparation and reconciliation of non-IFRS financial measures and
performance metrics.

(2)     NatWest Group uses its climate and sustainable funding and
financing inclusion (CSFFI) criteria to determine the assets, activities and
companies that are eligible to be included within its climate and sustainable
funding and financing target. This includes provision of committed (on and
off-balance sheet) funding and financing, including provision of services for
underwriting issuances and private placements. Climate and sustainable funding
and financing, as defined in our CSFFI criteria, represents only a relatively
small proportion of our overall funding and financing.

(3)     Central items includes treasury repo activity.

(4)     Includes £0.1 billion relating to off-balance sheet exposures (31
December 2024 - £0.1 billion; 31 March 2024 - £0.1 billion).

(5)     Refer to the Capital, liquidity and funding risk section for
details of the basis of preparation.

(6)     The pro forma CET1 ratio at 31 March 2025 excludes foreseeable
item of £1,875 million for ordinary dividends. (31 December 2024 excludes
foreseeable items of £1,249 million for ordinary dividends; 31 March 2024
excludes foreseeable items of £1,633 million: £1,380 million for ordinary
dividends and £253 million foreseeable charges).

(7)     The number of ordinary shares in issue excludes own shares held.

 

 

Chief Financial Officer's review

We delivered a strong performance in the first quarter of 2025 with an
operating profit of £1,812 million and RoTE of 18.5%. Total income excluding
notable items increased £80 million compared with Q4 2024 and we continue to
see stable levels of default across our portfolio, with a net impairment
charge of 19 basis points of gross customer loans.

Net loans to customers excluding central items increased £3.4 billion in the
quarter, largely in Retail Banking mortgages and Corporate & Institutions,
and customer deposits excluding central items were £2.1 billion higher
despite the impact of elevated tax payments. We remain in a strong liquidity
position, with an LCR of 150%, representing £54.2 billion headroom above 100%
minimum requirement. Our CET1 ratio remains within our targeted range at
13.8%. The UK Government's stake has reduced to less than 2%.

Strong Q1 2025 financial performance

-      Total income increased by 4.1% to £3,980 million compared with Q4
2024 and was 14.5% higher than Q1 2024. Total income excluding notable items
of £3,952 million was £80 million, or 2.1%, higher than Q4 2024 due to
deposit margin expansion, lending growth and strong customer activity in
trading income partially offset by the impact of two fewer days in the
quarter, and was £538 million higher than Q1 2024 principally reflecting
deposit margin expansion and balance growth and strong customer activity in
trading income.

-      NIM of 2.27% was 8 basis points higher than Q4 2024 principally
reflecting deposit margin expansion.

-      Total operating expenses were £288 million lower than Q4 2024 and
£73 million lower than Q1 2024. Other operating expenses were £179 million,
or 8.5%, lower than Q4 2024, reflecting seasonally higher costs in Q4 2024 and
lower strategic costs relating to property exits, and included one-time
integration costs of £7 million. Other operating expenses were £93 million,
or 4.6%, lower than Q1 2024 due to the timing of property exits and ongoing
business transformation. We remain committed to deliver on our full year cost
guidance.

-      A net impairment charge of £189 million, or 19 basis points of
gross customer loans, with stable levels of default across the portfolio.
Compared with Q4 2024, our ECL provision increased by £0.1 billion to £3.5
billion and our ECL coverage ratio has increased from 0.83% to 0.86%. We
retain post model adjustments of £0.3 billion related to economic
uncertainty, or 8.7% of total impairment provisions. Whilst we remain
comfortable with the strong credit performance of our book, we continue to
assess this position.

-      As a result, we are pleased to report an attributable profit for
Q1 2025 of £1,252 million, with earnings per share of 15.5 pence and a RoTE
of 18.5%.

 

 

Robust balance sheet with strong capital and liquidity levels

-    Net loans to customers excluding central items increased by £3.4
billion in the quarter to £371.9 billion primarily reflecting a £2.0 billion
increase in Retail Banking mortgage balances and a £1.2 billion increase in
Commercial & Institutional, driven by growth in Corporate &
Institutions, partly offset by £0.4 billion of UK Government scheme
repayments.

-    Customer deposits excluding central items increased by £2.1 billion
in the quarter to £433.4 billion reflecting £2.4 billion growth in
Commercial & Institutional, largely in Corporate & Institutions and
Commercial Mid-market excluding the impact of client transfers and a £0.9
billion increase in Retail Banking, largely current accounts, partially offset
by a £1.2 billion reduction in Private Banking due to seasonal tax payment
outflows. Term balances remain stable at 16% of our book, in line with Q4
2024.

-    The LCR of 150%, representing £54.2 billion headroom above 100%
minimum requirement, remained in line with Q4 2024 as increased lending was
partially offset by increased issuance. Our primary liquidity at Q1 2025 was
£163.1 billion, of which £95.1 billion (58%) was cash at central banks.
Total wholesale funding increased by £1.7 billion in the quarter to £87.2
billion.

-    TNAV per share increased by 18 pence in the quarter to 347 pence
primarily reflecting the attributable profit for the period.

-    The CET1 ratio of 13.8% increased by 20 basis points in the quarter as
the attributable profit for the quarter, c.70 basis points, was partially
offset by the increase in RWAs, c.30 basis points, and a c.30 basis points
ordinary dividend deduction as we accrue to 50% of attributable profit.

-    RWAs increased £3.8 billion in the quarter to £187.0 billion largely
reflecting lending growth, an increase for CRD IV models of £0.8 billion and
a £2.2 billion increase associated with the annual update to operational risk
partially offset by RWA management actions of £1.2 billion.

 

 

Business performance summary

Retail Banking

                                                        Quarter ended
                                                        31 March  31 December  31 March
                                                        2025      2024         2024
                                                        £m        £m           £m
 Total income                                           1,540     1,501        1,325
 Operating expenses                                     (681)     (808)        (773)
    of which: Other operating expenses                  (677)     (714)        (767)
 Impairment losses                                      (109)     (16)         (63)
 Operating profit                                       750       677          489

 Return on equity (1)                                   24.5%     21.4%        16.5%
 Net interest margin (1)                                2.58%     2.47%        2.22%
 Cost:income ratio (excl. litigation and conduct) (1)   44.0%     47.6%        57.9%
 Loan impairment rate (1)                               21bps     3bps         12bps

 

                                          As at
                                          31 March  31 December  31 March
                                          2025      2024         2024
                                          £bn       £bn          £bn
 Net loans to customers (amortised cost)  210.4     208.4        203.5
 Customer deposits                        195.7     194.8        190.0
 RWAs                                     66.8      65.5         62.5

 

(1)     Refer to the Non-IFRS financial measures appendix for details of
the basis of preparation and reconciliation of non-IFRS financial measures and
performance metrics.

During Q1 2025, Retail Banking delivered a return on equity of 24.5% and an
operating profit of £750 million, with continued positive income and net
interest margin momentum from deposit margin expansion. We have continued to
support our 18.2 million Retail Banking customers with continued improvements
to our digital journeys and have announced a wide-ranging collaboration with
Open AI focused on deploying generative AI to meet customers' needs faster and
more effectively.

Retail Banking provided £1.1 billion of climate and sustainable funding and
financing in Q1 2025 from lending on properties with an EPC rating of A or B.

 

-    Total income was £39 million, or 2.6% higher than Q4 2024 reflecting
deposit margin expansion, partly offset by the impact of two fewer days in the
quarter. Total income was £215 million, or 16.2%, higher compared with Q1
2024 reflecting deposit margin expansion and deposit balance growth. This was
partly offset by the impact of the deposit balance mix shift from non-interest
bearing to interest bearing balances and asset margin compression.

-    Net interest margin was 11 basis points higher than Q4 2024 largely
reflecting the factors noted above.

-    Other operating expenses were £37 million, or 5.2%, lower than Q4
2024 reflecting the non-repeat of the Q4 2024 annual Bank Levy, together with
lower severance and property exit costs, partly offset by the Q1 2025 Bank of
England Levy. Other operating expenses were £90 million, or 11.7%, lower than
Q1 2024 due to lower severance and property exit costs, a 9.2% reduction in
headcount and lower non-staff costs.

-    An impairment charge of £109 million, compared with a £16 million
charge in Q4 2024 and a £63 million charge in Q1 2024, largely driven by the
non-repeat of good book releases.

-    Net loans to customers increased by £2.0 billion, or 1.0%, in Q1 2025
driven by £2.0 billion higher mortgage balances, supported by the
acceleration of new lending ahead of the increase in Stamp Duty Land Tax on 1
April 2025. Personal advances increased by £0.1 billion, or 1.2%, higher with
credit card balances broadly in line with Q4 2024.

-    Customer deposits increased by £0.9 billion, or 0.5%, in Q1 2025,
driven by overall personal market growth, partly offset by seasonal tax
payments.

-    RWAs increased by £1.3 billion, or 2.0%, in Q1 2025 primarily due to
the annual recalculation of operational risk, model updates and book
movements.

Business performance summary continued

Private Banking

                                                        Quarter ended
                                                        31 March  31 December  31 March
                                                        2025      2024         2024
                                                        £m        £m           £m
 Total income                                           265       272          208
    of which: AUMA income (1)                           72        72           62
 Operating expenses                                     (187)     (194)        (181)
    of which: Other operating expenses                  (187)     (192)        (180)
 Impairment (losses)/releases                           (1)       (3)          6
 Operating profit                                       77        75           33

 Return on equity (1)                                   17.1%     16.3%        6.7%
 Net interest margin (1)                                2.59%     2.72%        2.06%
 Cost:income ratio (excl. litigation and conduct) (1)   70.6%     70.6%        86.5%
 Loan impairment rate (1)                               2bps      7bps         (13)bps
 AUMA net flows (£bn) (1)                               0.8       1.0          0.3

 

 

                                                   As at
                                                   31 March  31 December  31 March
                                                   2025      2024         2024
                                                   £bn       £bn          £bn
 Net loans to customers (amortised cost)           18.4      18.2         18.2
 Customer deposits                                 41.2      42.4         37.8
 Assets under management (AUM) (1)                 36.7      37.0         33.6
 Assets under administration (AUA) (1)             11.8      11.9         9.5
 Total assets under management and
    administration (AUMA) (1)                      48.5      48.9         43.1
 Total combined assets and liabilities (CAL) (2)   106.9     108.4        97.9
 RWAs                                              11.3      11.0         11.3

 

(1)     Refer to the Non-IFRS financial measures appendix for details of
the basis of preparation and reconciliation of non-IFRS financial measures and
performance metrics.

(2)     CAL refers to customer deposits, net loans to customers and AUMA.
To avoid double counting, investment cash is deducted as it is reported within
customer deposits and AUMA.

 

During Q1 2025, Private Banking continued to deliver a strong performance with
an operating profit of £77 million and return on equity of 17.1%. We have
continued to see strong AUM net flows and stabilisation of our lending
balances.  We have continued to support our customers by launching our new
online investment advice service, enabling us to deliver investment advice at
scale for retail and premier banking customers. We have improved client
experience through the launch of two new digital account opening journeys for
Coutts customers.

Private Banking provided £0.1 billion of climate and sustainable funding and
financing in Q1 2025, principally in relation to mortgages on residential
properties with an EPC rating of A or B and wholesale transactions.

 

-    Total income was £7 million, or 2.6% lower than Q4 2024 primarily
reflecting the non-repeat of a £13 million effective interest rate adjustment
following a review of customer mortgage repayment behaviour in Q4 2024 and
impact of two fewer days in the quarter, partly offset by deposit margin
expansion. Total income was £57 million, or 27.4% higher than Q1 2024 largely
driven by deposit margin expansion and higher non-interest income.

-    Net interest margin was 13 basis points lower than Q4 2024 largely
reflecting the factors noted above.

-    Other operating expenses were £5 million, or 2.6%, lower than Q4 2024
primarily reflecting the non-repeat of the Q4 2024 annual Bank Levy, partly
offset by the Q1 2025 Bank of England Levy and higher severance costs. Other
operating expenses were £7 million, or 3.9%, higher than Q1 2024 largely due
to higher severance costs and higher investment spend.

-    An impairment charge of £1 million, compared with a £3 million
charge in Q4 2024 and a £6 million release in Q1 2024, largely reflecting the
non-repeat of good book releases, with Stage 3 charges broadly flat and
remaining at low levels.

-    CAL were £1.5 billion, or 1.4% lower than Q4 2024 as lending growth
is offset by lower AUMA and deposit balances.

-    Net loans to customers were £0.2 billion, or 1.1%, higher than Q4
2024 driven by higher mortgage balances and higher commercial balances.

-    Customer deposits decreased by £1.2 billion, or 2.8%, in Q1 2025
largely reflecting seasonal tax payments and outflows of transitory balances.

-    AUMA balances decreased by £0.4 billion in the quarter primarily
driven by negative market movements of £1.2 billion and AUA net outflows of
£0.1 billion, partially offset by AUM net inflows of £0.8 billion and Cushon
net inflows of £0.1 billion.

 

Business performance summary continued

Commercial & Institutional

                                                        Quarter ended
                                                        31 March  31 December  31 March
                                                        2025      2024         2024
                                                        £m        £m           £m
 Net interest income                                    1,459     1,404        1,246
 Non-interest income                                    683       682          613
 Total income                                           2,142     2,086        1,859

 Operating expenses                                     (1,044)   (1,179)      (1,051)
    of which: Other operating expenses                  (1,015)   (1,134)      (1,020)
 Impairment losses                                      (78)      (46)         (39)
 Operating profit                                       1,020     861          769

 Return on equity (1)                                   19.3%     16.6%        14.6%
 Net interest margin (1)                                2.32%     2.21%        2.07%
 Cost:income ratio (excl. litigation and conduct) (1)   47.4%     54.4%        54.9%
 Loan impairment rate (1)                               22bps     13bps        11bps

 

                                          As at
                                          31 March  31 December  31 March
                                          2025      2024         2024
                                          £bn       £bn          £bn
 Net loans to customers (amortised cost)  143.1     141.9        135.3
 Customer deposits                        196.5     194.1        192.2
 Funded assets (1)                        336.1     321.6        321.7
 RWAs                                     107.3     104.7        109.9

 

(1)     Refer to the Non-IFRS financial measures appendix for details of
the basis of preparation and reconciliation of non-IFRS financial measures and
performance metrics.

 

During Q1 2025, Commercial & Institutional continued to deliver a strong
performance in income and operating profit, supporting a return on equity of
19.3%, an increase from 16.6% in Q4 2024. We continued to see demand to
support clients' risk management and funding needs during volatile markets,
helping to increase income.

Commercial & Institutional provided £6.5 billion of climate and
sustainable funding and financing in Q1 2025 to support customers investing in
the transition to net zero.

 

-    Total income was £56 million, or 2.7%, higher than Q4 2024 primarily
reflecting strong customer activity in markets trading income, capital markets
underwriting, deposit income and customer lending growth, partly offset by the
impact of two fewer days in the quarter. Total income was £283 million, or
15.2%, higher than Q1 2024 primarily due to deposit margin expansion, customer
lending growth and strong customer activity in markets trading income.

-    Net interest margin was 11 basis points higher than Q4 2024 reflecting
continued deposit margin expansion.

-    Other operating expenses were £119 million, or 10.5%, lower than Q4
2024 primarily reflecting the non-repeat of the Q4 2024 annual Bank Levy
partially offset by the Q1 2025 Bank of England Levy. Other operating expenses
were £5 million, or 0.5%, lower than Q1 2024 mainly due to non-staff costs.

-    An impairment charge of £78 million in Q1 2025 compared with a £39
million charge in Q1 2024 reflecting a reduction in post model adjustment
releases and higher Stage 3 charges, from a small number of larger
counterparties. Compared with Q4 2024, the impairment charge was £32 million
higher reflecting increased Stage 3 charges from a small number of larger
counterparties, partially offset by post model adjustment releases.

-    Net loans to customers increased by £1.2 billion, or 0.8%, in Q1 2025
principally due to growth within Corporate & Institutions, partly offset
by UK Government scheme repayments of £0.4 billion.

-    Customer deposits increased by £2.4 billion, or 1.2%, in Q1 2025
largely reflecting growth within Corporate & Institutions and Commercial
Mid-market excluding the impact of client transfers. During Q1 2025 client
transfers of approximately £4.9 billion from Commercial Mid-market to
Corporate & Institutions were undertaken with an equivalent value of £3.3
billion at Q4 2024.

 

-    RWAs increased by £2.6 billion, or 2.5%, compared with Q4 2024
primarily driven by the annual recalculation of operational risk and increases
in market risk and credit risk from book growth, partly offset by continued
RWA management activity.

Business performance summary continued

Central items & other

                                            Quarter ended
                                            31 March  31 December  31 March
                                            2025      2024         2024
                                            £m        £m           £m
 Continuing operations
 Total income                               33        (34)         83
 Operating expenses                         (67)      (86)         (47)
    of which: Other operating expenses      (56)      (74)         (61)
 Impairment (losses)/releases               (1)       (1)          3
 Operating (loss)/profit                    (35)      (121)        39

                                            As at
                                            31 March  31 December  31 March
                                            2025      2024         2024
                                            £bn       £bn          £bn
 Net loans to customers (amortised cost)    26.9      31.8         21.0
 Customer deposits                          1.2       2.2          12.8
 RWAs                                       1.6       2.0          2.6

 

-    Total income was £67 million higher than Q4 2024 primarily reflecting
notable items including higher business growth fund gains and foreign exchange
recycling losses in Q4 2024, partially offset with lower gains on interest and
foreign exchange risk management derivatives not in accounting hedge
relationships. Total income was £50 million lower than Q1 2024 primarily
reflecting notable items including lower gains on interest and foreign
exchange risk management derivatives not in accounting hedge relationships.

-    Other operating expenses were £18 million, or 24.3%, lower than Q4
2024 principally reflecting the timing of strategic costs largely relating to
property exits and were £5 million, or 8.2%, lower than Q1 2024 largely due
to reduction in costs due to our withdrawal of operations from the Republic of
Ireland.

-    Net loans to customers decreased by £4.9 billion, or 15.4%, in Q1
2025 driven by reverse repo activity in Treasury.

 

-    Customer deposits of £1.2 billion decreased by £1.0 billion in Q1
2025 of which £0.3 billion relates to repo activity in Treasury.

Segment performance

                                                        Quarter ended 31 March 2025
                                                        Retail   Private  Commercial &      Central items  Total NatWest
                                                        Banking  Banking  Institutional     & other        Group
                                                        £m       £m       £m                £m             £m
 Continuing operations
 Income statement
 Net interest income                                    1,438    181      1,459             (52)           3,026
 Own credit adjustments                                 -        -        6                 -              6
 Other non-interest income                              102      84       677               85             948
 Total income                                           1,540    265      2,142             33             3,980
 Direct expenses                                        (166)    (59)     (379)             (1,331)        (1,935)
 Indirect expenses                                      (511)    (128)    (636)             1,275          -
 Other operating expenses                               (677)    (187)    (1,015)           (56)           (1,935)
 Litigation and conduct costs                           (4)      -        (29)              (11)           (44)
 Operating expenses                                     (681)    (187)    (1,044)           (67)           (1,979)
 Operating profit/(loss) before impairment losses       859      78       1,098             (34)           2,001
 Impairment losses                                      (109)    (1)      (78)              (1)            (189)
 Operating profit/(loss)                                750      77       1,020             (35)           1,812

 Total income excluding notable items (1)               1,540    265      2,136             11             3,952

 Additional information
 Return on tangible equity (1)                          na       na       na                na             18.5%
 Return on equity (1)                                   24.5%    17.1%    19.3%             nm             na
 Cost:income ratio (excl. litigation and conduct) (1)   44.0%    70.6%    47.4%             nm             48.6%
 Total assets (£bn)                                     234.3    28.9     397.9             48.9           710.0
 Funded assets (£bn) (1)                                234.3    28.9     336.1             47.9           647.2
 Net loans to customers - amortised cost (£bn)          210.4    18.4     143.1             26.9           398.8
 Loan impairment rate (1)                               21bps    2bps     22bps             nm             19bps
 Impairment provisions (£bn)                            (1.9)    (0.1)    (1.5)             -              (3.5)
 Impairment provisions - Stage 3 (£bn)                  (1.1)    -        (1.0)             -              (2.1)
 Customer deposits (£bn)                                195.7    41.2     196.5             1.2            434.6
 Risk-weighted assets (RWAs) (£bn)                      66.8     11.3     107.3             1.6            187.0
 RWA equivalent (RWAe) (£bn)                            67.6     11.3     108.5             2.1            189.5
 Employee numbers (FTEs - thousands)                    11.9     2.2      12.8              32.5           59.4
 Third party customer asset rate (1)                    4.29%    4.83%    6.24%             nm             nm
 Third party customer funding rate (1)                  (1.87%)  (2.90%)  (1.71%)           nm             nm
 Average interest earning assets (£bn) (1)              226.5    28.4     255.2             na             541.6
 Net interest margin (1)                                2.58%    2.59%    2.32%             na             2.27%

nm = not meaningful, na = not applicable

 (1)  Refer to the Non-IFRS financial measures appendix for details of the basis of
      preparation and reconciliation of non-IFRS financial measures and performance
      metrics.

 

Segment performance continued

                                                        Quarter ended 31 December 2024
                                                        Retail   Private  Commercial &      Central items  Total NatWest
                                                        Banking  Banking  Institutional     & other        Group
                                                        £m       £m       £m                £m             £m
 Continuing operations
 Income statement
 Net interest income                                    1,408    190      1,404             (34)           2,968
 Own credit adjustments                                 -        -        (4)               -              (4)
 Other non-interest income                              93       82       686               -              861
 Total income                                           1,501    272      2,086             (34)           3,825
 Direct expenses                                        (191)    (65)     (417)             (1,441)        (2,114)
 Indirect expenses                                      (523)    (127)    (717)             1,367          -
 Other operating expenses                               (714)    (192)    (1,134)           (74)           (2,114)
 Litigation and conduct costs                           (94)     (2)      (45)              (12)           (153)
 Operating expenses                                     (808)    (194)    (1,179)           (86)           (2,267)
 Operating profit/(loss) before impairment losses       693      78       907               (120)          1,558
 Impairment losses                                      (16)     (3)      (46)              (1)            (66)
 Operating profit/(loss)                                677      75       861               (121)          1,492

 Total income excluding notable items (1)               1,501    272      2,090             9              3,872

 Additional information
 Return on tangible equity (1)                          na       na       na                na             19.0%
 Return on equity (1)                                   21.4%    16.3%    16.6%             nm             na
 Cost:income ratio (excl. litigation and conduct) (1)   47.6%    70.6%    54.4%             nm             55.3%
 Total assets (£bn)                                     232.8    28.6     398.7             47.9           708.0
 Funded assets (£bn) (1)                                232.8    28.6     321.6             46.6           629.6
 Net loans to customers - amortised cost (£bn)          208.4    18.2     141.9             31.8           400.3
 Loan impairment rate (1)                               3bps     7bps     13bps             nm             7bps
 Impairment provisions (£bn)                            (1.8)    (0.1)    (1.5)             -              (3.4)
 Impairment provisions - Stage 3 (£bn)                  (1.1)    -        (0.9)             -              (2.0)
 Customer deposits (£bn)                                194.8    42.4     194.1             2.2            433.5
 Risk-weighted assets (RWAs) (£bn)                      65.5     11.0     104.7             2.0            183.2
 RWA equivalent (RWAe) (£bn)                            66.5     11.0     105.9             2.5            185.9
 Employee numbers (FTEs - thousands)                    12.0     2.1      12.8              32.3           59.2
 Third party customer asset rate (1)                    4.21%    5.22%    6.36%             nm             nm
 Third party customer funding rate (1)                  (1.97%)  (3.06%)  (1.83%)           nm             nm
 Average interest earning assets (£bn) (1)              226.3    27.8     252.2             na             538.8
 Net interest margin (1)                                2.47%    2.72%    2.21%             na             2.19%

nm = not meaningful, na = not applicable

 (1)  Refer to the Non-IFRS financial measures appendix for details of the basis of
      preparation and reconciliation of non-IFRS financial measures and performance
      metrics.

 

Segment performance continued

                                                        Quarter ended 31 March 2024
                                                        Retail   Private  Commercial &      Central items  Total NatWest
                                                        Banking  Banking  Institutional     & other        Group
                                                        £m       £m       £m                £m             £m
 Continuing operations
 Income statement
 Net interest income                                    1,216    134      1,246             55             2,651
 Own credit adjustments                                 -        -        (5)               -              (5)
 Other non-interest income                              109      74       618               28             829
 Total income                                           1,325    208      1,859             83             3,475
 Direct expenses                                        (189)    (61)     (384)             (1,394)        (2,028)
 Indirect expenses                                      (578)    (119)    (636)             1,333          -
 Other operating expenses                               (767)    (180)    (1,020)           (61)           (2,028)
 Litigation and conduct costs                           (6)      (1)      (31)              14             (24)
 Operating expenses                                     (773)    (181)    (1,051)           (47)           (2,052)
 Operating profit before impairment losses/releases     552      27       808               36             1,423
 Impairment (losses)/releases                           (63)     6        (39)              3              (93)
 Operating profit                                       489      33       769               39             1,330

 Total income excluding notable items (1)               1,325    208      1,864             17             3,414

 Additional information
 Return on tangible equity (1)                          na       na       na                na             14.2%
 Return on equity (1)                                   16.5%    6.7%     14.6%             nm             na
 Cost:income ratio (excl. litigation and conduct) (1)   57.9%    86.5%    54.9%             nm             58.4%
 Total assets (£bn)                                     226.4    26.5     388.8             55.8           697.5
 Funded assets (£bn) (1)                                226.4    26.5     321.7             54.7           629.3
 Net loans to customers - amortised cost (£bn)          203.5    18.2     135.3             21.0           378.0
 Loan impairment rate (1)                               12bps    (13)bps  11bps             nm             10bps
 Impairment provisions (£bn)                            (1.9)    (0.1)    (1.5)             (0.1)          (3.6)
 Impairment provisions - Stage 3 (£bn)                  (1.2)    -        (0.8)             -              (2.0)
 Customer deposits (£bn)                                190.0    37.8     192.2             12.8           432.8
 Risk-weighted assets (RWAs) (£bn)                      62.5     11.3     109.9             2.6            186.3
 RWA equivalent (RWAe) (£bn)                            62.6     11.3     111.1             3.1            188.1
 Employee numbers (FTEs - thousands)                    13.1     2.2      12.7              33.3           61.3
 Third party customer asset rate (1)                    3.79%    4.97%    6.81%             nm             nm
 Third party customer funding rate (1)                  (2.05%)  (3.14%)  (1.93%)           nm             nm
 Average interest earning assets (£bn) (1)              220.6    26.2     241.9             na             521.1
 Net interest margin (1)                                2.22%    2.06%    2.07%             na             2.05%

nm = not meaningful, na = not applicable

 (1)  Refer to the Non-IFRS financial measures appendix for details of the basis of
      preparation and reconciliation of non-IFRS financial measures and performance
      metrics.

Risk and capital management

Credit risk

Segment analysis - portfolio summary

The table below shows gross loans and expected credit loss (ECL), by segment
and stage, within the scope of the IFRS 9 ECL framework.

                                          31 March 2025                                                   31 December 2024
                                          Retail   Private  Commercial &      Central items               Retail   Private  Commercial &      Central items
                                          Banking  Banking  Institutional     & other        Total        Banking  Banking  Institutional     & other        Total
                                          £m       £m       £m                £m             £m           £m       £m       £m                £m             £m
 Loans - amortised cost and FVOCI (1,2)
 Stage 1                                  184,976  17,331   130,688           30,573         363,568      182,366  17,155   128,988           35,312         363,821
 Stage 2                                  23,586   860      15,423            58             39,927       24,242   844      15,339            49             40,474
 Stage 3                                  3,333    339      2,298             4              5,974        3,268    322      2,340             -              5,930
 Of which: individual                     -        255      1,125             -              1,380        -        233      1,052             -              1,285
 Of which: collective                     3,333    84       1,173             4              4,594        3,268    89       1,288             -              4,645
 Total                                    211,895  18,530   148,409           30,635         409,469      209,876  18,321   146,667           35,361         410,225
 ECL provisions (3)
 Stage 1                                  289      15       275               15             594          279      16       289               14             598
 Stage 2                                  430      10       345               2              787          428      12       346               1              787
 Stage 3                                  1,127    40       976               -              2,143        1,063    36       941               -              2,040
 Of which: individual                     -        40       452               -              492          -        36       415               -              451
 Of which: collective                     1,127    -        524               -              1,651        1,063    -        526               -              1,589
 Total                                    1,846    65       1,596             17             3,524        1,770    64       1,576             15             3,425
 ECL provisions coverage (4)
 Stage 1 (%)                              0.16     0.09     0.21              0.05           0.16         0.15     0.09     0.22              0.04           0.16
 Stage 2 (%)                              1.82     1.16     2.24              3.45           1.97         1.77     1.42     2.26              2.04           1.94
 Stage 3 (%)                              33.81    11.80    42.47             -              35.87        32.53    11.18    40.21             -              34.40
 Total                                    0.87     0.35     1.08              0.06           0.86         0.84     0.35     1.07              0.04           0.83

 

 (1)  The table shows gross loans only and excludes amounts that were outside the
      scope of the ECL framework. Other financial assets within the scope of the
      IFRS 9 ECL framework were cash and balances at central banks totalling £97.9
      billion (31 December 2024 - £91.8 billion) and debt securities of £63.1
      billion (31 December 2024 - £62.4 billion). FVOCI - fair value through other
      comprehensive income.
 (2)  Includes loans to customers and banks.
 (3)  Includes £4 million (31 December 2024 - £4 million) related to assets
      classified as FVOCI and £0.1 billion (31 December 2024 - £0.1 billion)
      related to off-balance sheet exposures.
 (4)  ECL provisions coverage is calculated as ECL provisions divided by loans -
      amortised cost and FVOCI. It is calculated on loans and total ECL provisions,
      including ECL for other (non-loan) assets and unutilised exposure. Some
      segments with a high proportion of debt securities or unutilised exposure may
      result in a not meaningful (nm) coverage ratio.

 

Risk and capital management continued

Credit risk continued

Segment analysis - loans

-    Retail Banking - Asset quality and arrears rates remained largely
stable and within expectations in the quarter. Reflecting the stable portfolio
performance, good book ECL coverage remained largely consistent with December
2024, as economic scenarios were unchanged and there were minimal movements in
probability of default and loss given default estimates. Total ECL coverage
saw a slight increase during the quarter, driven by growth in Stage 3 ECL on
unsecured portfolios. Growth in Stage 3 balances reflected less debt sale
activity compared to Q4 2024, alongside stable Stage 3 inflows.

-    Commercial & Institutional - Coverage remained stable with small
increases in ECL alongside balance growth. Overall ECL increased, primarily in
Stage 3, driven by a limited number of flows into default. Stage 1 and Stage 2
ECL reduced marginally due to a decrease in post model adjustments and
positive movements in risk metrics.

 

Movement in ECL provision

The table below shows the main ECL provision movements during the quarter.

                                                                              ECL provision
                                                                              £m
 At 1 January 2025                                                            3,425
 Changes in risk metrics and exposure: Stage 1 and Stage 2                    (2)
 Changes in risk metrics and exposure: Stage 3                                215
 Judgemental changes:
      Changes in post model adjustments for Stage 1, Stage 2 and Stage 3      (3)
 Write-offs and other                                                         (111)
 At 31 March 2025                                                             3,524

 

-    ECL increased in Q1 2025, as Stage 3 charges were only partially
offset by write-offs. There were Stage 3 default flow increases, particularly
in the Personal portfolio. These were broadly in line with expectations due to
growth and normalisation of risk parameters. In the Commercial &
Institutional portfolio, Stage 3 ECL increased due to a small number of
individual charges.

-    Judgemental ECL post model adjustments were consistent with 31
December 2024. This reflected a decision not to release any economic
uncertainty post model adjustments in the quarter based on a forward-looking
basis given recent geopolitical events. Judgemental ECL post model adjustments
represented 9% of the total ECL (31 December 2024 - 10%). Refer to the ECL
post model adjustments section for further details.

Risk and capital management continued

Credit risk continued

ECL post model adjustments

The table below shows ECL post model adjustments.

                              Retail Banking           Private  Commercial &
                              Mortgages  Other         Banking  Institutional         Total
 31 March 2025                £m         £m            £m       £m                    £m
 Deferred model calibrations  -          -             1        18                    19
 Economic uncertainty         89         29            8        179                   305
 Other adjustments            -          -             -        9                     9
 Total                        89         29            9        206                   333

 Of which:
 - Stage 1                    57         11            4        87                    159
 - Stage 2                    27         18            5        118                   168
 - Stage 3                    5          -             -        1                     6

 31 December 2024
 Deferred model calibrations  -          -             1        18                    19
 Economic uncertainty         90         22            8        179                   299
 Other adjustments            -          -             -        18                    18
 Total                        90         22            9        215                   336

 Of which:
 - Stage 1                    58         9             5        94                    166
 - Stage 2                    26         13            4        119                   162
 - Stage 3                    6          -             -        2                     8

 

Post model adjustments remained broadly flat overall since 31 December 2024.
This mainly reflected economic uncertainty and continued related concerns
around customer affordability, inflation, supply chain, geopolitical risk and
liquidity.

-    Retail Banking - The post model adjustment for economic uncertainty
increased to £118 million at 31 March 2025, from £112 million at 31 December
2024. This increase was primarily in the cost of living post model adjustment
in credit cards. The cost of living post model adjustment captures the risk on
segments in the Retail Banking portfolio that are more susceptible to the
effects of cost of living rises. It focuses on key affordability lenses,
including lower-income customers in fuel poverty, over-indebted borrowers and
customers who remain vulnerable to higher mortgage rates.

-    Commercial & Institutional - The post model adjustment for
economic uncertainty remained unchanged at £179 million. The inflation,
supply chain and liquidity post model adjustment of £149 million was
maintained for lending prior to 1 January 2024, being a sector level downgrade
applied to the sectors that are considered most at risk from the current
economic and geopolitical headwinds. There was an £8 million equivalent in
the Private Banking portfolio.

-    The remaining £27 million (31 December 2024 - £36 million) of post
model adjustments were for deferred model calibrations relating to refinance
risk and to mitigate the effect of operational timing delays in the
identification and flagging of a significant increase in credit risk.

 

Risk and capital management continued

Credit risk continued

Sector analysis - portfolio summary

The table below shows financial assets and off-balance sheet exposures gross
of ECL and related ECL provisions, impairment and past due by sector, asset
quality and geographical region.

                                 Personal                                                  Non-Personal
                                                                                           Corporate    Financial
                                 Mortgages (1)  Credit cards  Other personal  Total        and other    institutions  Sovereign  Total    Total
 31 March 2025                   £m             £m            £m              £m           £m           £m            £m         £m       £m
 Loans by geography              211,948        6,906         9,893           228,747      110,612      68,753        1,357      180,722  409,469
   - UK                          211,935        6,906         9,893           228,734      96,591       42,413        693        139,697  368,431
   - Other Europe                13             -             -               13           6,540        12,500        349        19,389   19,402
   - RoW                         -              -             -               -            7,481        13,840        315        21,636   21,636
  Loans by asset quality (2)     211,948        6,906         9,893           228,747      110,612      68,753        1,357      180,722  409,469
   - AQ1-AQ4                     116,141        121           809             117,071      41,988       63,346        1,078      106,412  223,483
   - AQ5-AQ8                     92,144         6,475         7,968           106,587      66,150       5,283         127        71,560   178,147
   - AQ9                         1,118          123           204             1,445        285          2             133        420      1,865
   - AQ10                        2,545          187           912             3,644        2,189        122           19         2,330    5,974
 Loans by stage                  211,948        6,906         9,893           228,747      110,612      68,753        1,357      180,722  409,469
   - Stage 1                     188,720        4,847         7,576           201,143      93,077       68,143        1,205      162,425  363,568
   - Stage 2                     20,683         1,872         1,405           23,960       15,346       488           133        15,967   39,927
   - Stage 3                     2,545          187           912             3,644        2,189        122           19         2,330    5,974
   - Of which: individual        153            -             25              178          1,066        117           19         1,202    1,380
   - Of which: collective        2,392          187           887             3,466        1,123        5             -          1,128    4,594
 Loans - past due analysis       211,948        6,906         9,893           228,747      110,612      68,753        1,357      180,722  409,469
   - Not past due                208,762        6,682         8,963           224,407      107,309      68,091        1,338      176,738  401,145
   - Past due 1-30 days          1,474          50            70              1,594        1,937        602           -          2,539    4,133
   - Past due 31-90 days         582            56            106             744          424          4             -          428      1,172
   - Past due 91-180 days        377            46            90              513          96           -             19         115      628
   - Past due >180 days          753            72            664             1,489        846          56            -          902      2,391
 Loans - Stage 2                 20,683         1,872         1,405           23,960       15,346       488           133        15,967   39,927
   - Not past due                19,500         1,804         1,304           22,608       14,436       481           133        15,050   37,658
   - Past due 1-30 days          930            32            37              999          608          3             -          611      1,610
   - Past due 31-90 days         253            36            64              353          302          4             -          306      659
 Weighted average life
    - ECL measurement (years)    9              4             6               6            5            2             nm         5        5
 Weighted average 12 months PDs
   - IFRS 9 (%)                  0.50           3.29          4.59            0.75         1.27         0.16          5.05       0.87     0.80
   - Basel (%)                   0.67           3.77          3.28            0.87         1.12         0.15          5.05       0.78     0.83
 ECL provisions by geography     469            409           1,012           1,890        1,486        127           21         1,634    3,524
   - UK                          469            409           1,012           1,890        1,323        72            13         1,408    3,298
   - Other Europe                -              -             -               -            102          12            -          114      114
   - RoW                         -              -             -               -            61           43            8          112      112

 

nm = not meaningful

For the notes to this table refer to page 19.

Risk and capital management continued

Credit risk continued

Sector analysis - portfolio summary continued

 

                                               Personal                                                  Non-Personal
                                                                                                         Corporate    Financial
                                               Mortgages (1)  Credit cards  Other personal  Total         and other   institutions  Sovereign  Total    Total
 31 March 2025                                 £m             £m            £m              £m           £m           £m            £m         £m       £m
 ECL provisions by stage                       469            409           1,012           1,890        1,486        127           21         1,634    3,524
   - Stage 1                                   76             84            134             294          248          38            14         300      594
   - Stage 2                                   61             192           179             432          343          10            2          355      787
   - Stage 3                                   332            133           699             1,164        895          79            5          979      2,143
   - Of which: individual                      12             -             14              26           385          76            5          466      492
   - Of which: collective                      320            133           685             1,138        510          3             -          513      1,651
 ECL provisions coverage (%)                   0.22           5.92          10.23           0.83         1.34         0.18          1.55       0.90     0.86
   - Stage 1 (%)                               0.04           1.73          1.77            0.15         0.27         0.06          1.16       0.18     0.16
   - Stage 2 (%)                               0.29           10.26         12.74           1.80         2.24         2.05          1.50       2.22     1.97
   - Stage 3 (%)                               13.05          71.12         76.64           31.94        40.89        64.75         26.32      42.02    35.87
 Loans by residual maturity                    211,948        6,906         9,893           228,747      110,612      68,753        1,357      180,722  409,469
   - <1 year                                   1,929          1,591         2,467           5,987        31,236       52,211        518        83,965   89,952
   - 1-5 year                                  8,424          5,315         5,824           19,563       49,943       11,799        504        62,246   81,809
   - >5< 15 year                               42,522         -             1,596           44,118       21,080       4,604         299        25,983   70,101
   - >15 year                                  159,073        -             6               159,079      8,353        139           36         8,528    167,607
 Other financial assets by asset quality (2)   -              -             -               -            3,834        25,450        131,681    160,965  160,965
   - AQ1-AQ4                                   -              -             -               -            3,829        24,992        131,681    160,502  160,502
   - AQ5-AQ8                                   -              -             -               -            5            458           -          463      463
 Off-balance sheet                             12,373         21,182        7,838           41,393       76,708       21,394        209        98,311   139,704
   - Loan commitments                          12,373         21,182        7,798           41,353       73,858       19,939        209        94,006   135,359
   - Contingent liabilities                    -              -             40              40           2,850        1,455         -          4,305    4,345
 Off-balance sheet by asset quality (2)        12,373         21,182        7,838           41,393       76,708       21,394        209        98,311   139,704
   - AQ1-AQ4                                   11,594         483           6,504           18,581       48,220       19,646        128        67,994   86,575
   - AQ5-AQ8                                   766            20,336        1,293           22,395       28,031       1,692         16         29,739   52,134
   - AQ9                                       -              13            13              26           19           -             63         82       108
   - AQ10                                      13             350           28              391          438          56            2          496      887

 

For the notes to this table refer to page 19.

 

 

Risk and capital management continued

Credit risk continued

Sector analysis - portfolio summary continued

 

                                 Personal                                                  Non-Personal
                                                                                           Corporate    Financial
                                 Mortgages (1)  Credit cards  Other personal  Total         and other   institutions  Sovereign  Total    Total
 31 December 2024                £m             £m            £m              £m           £m           £m            £m         £m       £m
 Loans by geography              209,846        6,930         9,749           226,525      111,734      70,321        1,645      183,700  410,225
   - UK                          209,846        6,930         9,749           226,525      97,409       43,412        562        141,383  367,908
   - Other Europe                -              -             -               -            6,311        14,747        766        21,824   21,824
   - RoW                         -              -             -               -            8,014        12,162        317        20,493   20,493
  Loans by asset quality (2)     209,846        6,930         9,749           226,525      111,734      70,321        1,645      183,700  410,225
   - AQ1-AQ4                     113,209        128           818             114,155      43,918       65,078        1,365      110,361  224,516
   - AQ5-AQ8                     92,946         6,516         7,880           107,342      65,231       5,172         127        70,530   177,872
   - AQ9                         1,156          110           191             1,457        306          12            132        450      1,907
   - AQ10                        2,535          176           860             3,571        2,279        59            21         2,359    5,930
 Loans by stage                  209,846        6,930         9,749           226,525      111,734      70,321        1,645      183,700  410,225
   - Stage 1                     186,250        4,801         7,267           198,318      94,991       69,021        1,491      165,503  363,821
   - Stage 2                     21,061         1,953         1,622           24,636       14,464       1,241         133        15,838   40,474
   - Stage 3                     2,535          176           860             3,571        2,279        59            21         2,359    5,930
   - Of which: individual        141            -             26              167          1,046        51            21         1,118    1,285
   - Of which: collective        2,394          176           834             3,404        1,233        8             -          1,241    4,645
 Loans - past due analysis       209,846        6,930         9,749           226,525      111,734      70,321        1,645      183,700  410,225
   - Not past due                206,739        6,721         8,865           222,325      107,855      70,055        1,627      179,537  401,862
   - Past due 1-30 days          1,404          50            70              1,524        2,530        211           -          2,741    4,265
   - Past due 31-90 days         580            51            99              730          398          2             18         418      1,148
   - Past due 91-180 days        408            41            96              545          139          49            -          188      733
   - Past due >180 days          715            67            619             1,401        812          4             -          816      2,217
 Loans - Stage 2                 21,061         1,953         1,622           24,636       14,464       1,241         133        15,838   40,474
   - Not past due                19,939         1,889         1,521           23,349       13,485       1,228         133        14,846   38,195
   - Past due 1-30 days          853            31            37              921          640          11            -          651      1,572
   - Past due 31-90 days         269            33            64              366          339          2             -          341      707
 Weighted average life
    - ECL measurement (years)    8              4             6               6            6            2             nm         6        6
 Weighted average 12 months PDs
   - IFRS 9 (%)                  0.51           3.23          4.59            0.76         1.24         0.16          5.51       0.86     0.80
   - Basel (%)                   0.68           3.65          3.18            0.87         1.11         0.15          4.16       0.76     0.82
 ECL provisions by geography     462            381           969             1,812        1,504        90            19         1,613    3,425
   - UK                          462            381           969             1,812        1,335        37            12         1,384    3,196
   - Other Europe                -              -             -               -            109          9             -          118      118
   - RoW                         -              -             -               -            60           44            7          111      111

 

nm = not meaningful

 

For the notes to this table refer to the following page.

Risk and capital management continued

Credit risk continued

Sector analysis - portfolio summary continued

                                               Personal                                                  Non-Personal
                                                                                                         Corporate    Financial
                                               Mortgages (1)  Credit cards  Other personal  Total         and other   institutions  Sovereign  Total    Total
 31 December 2024                              £m             £m            £m              £m           £m           £m            £m         £m       £m
 ECL provisions by stage                       462            381           969             1,812        1,504        90            19         1,613    3,425
   - Stage 1                                   77             77            130             284          264          38            12         314      598
   - Stage 2                                   60             186           183             429          344          12            2          358      787
   - Stage 3                                   325            118           656             1,099        896          40            5          941      2,040
   - Of which: individual                      11             -             17              28           382          36            5          423      451
   - Of which: collective                      314            118           639             1,071        514          4             -          518      1,589
 ECL provisions coverage (%)                   0.22           5.50          9.94            0.80         1.35         0.13          1.16       0.88     0.83
   - Stage 1 (%)                               0.04           1.60          1.79            0.14         0.28         0.06          0.80       0.19     0.16
   - Stage 2 (%)                               0.28           9.52          11.28           1.74         2.38         0.97          1.50       2.26     1.94
   - Stage 3 (%)                               12.82          67.05         76.28           30.78        39.32        67.80         23.81      39.89    34.40
 Loans by residual maturity                    209,846        6,930         9,749           226,525      111,734      70,321        1,645      183,700  410,225
   - <1 year                                   3,367          3,903         3,186           10,456       34,929       54,971        822        90,722   101,178
   - 1-5 year                                  11,651         3,027         5,551           20,229       48,075       10,967        488        59,530   79,759
   - >5< 15 year                               45,454         -             1,006           46,460       20,623       4,270         298        25,191   71,651
   - >15 year                                  149,374        -             6               149,380      8,107        113           37         8,257    157,637
 Other financial assets by asset quality (2)   -              -             -               -            3,644        31,102        119,502    154,248  154,248
   - AQ1-AQ4                                   -              -             -               -            3,639        30,743        119,502    153,884  153,884
   - AQ5-AQ8                                   -              -             -               -            5            359           -          364      364
 Off-balance sheet                             13,806         20,135        7,947           41,888       75,964       21,925        239        98,128   140,016
   - Loan commitments                          13,806         20,135        7,906           41,847       72,940       20,341        239        93,520   135,367
   - Contingent liabilities                    -              -             41              41           3,024        1,584         -          4,608    4,649
 Off-balance sheet by asset quality (2)        13,806         20,135        7,947           41,888       75,964       21,925        239        98,128   140,016
   - AQ1-AQ4                                   12,951         510           6,568           20,029       47,896       20,063        155        68,114   88,143
   - AQ5-AQ8                                   839            19,276        1,336           21,451       27,657       1,813         21         29,491   50,942
   - AQ9                                       1              12            17              30           19           -             63         82       112
   - AQ10                                      15             337           26              378          392          49            -          441      819

 

(1)     Includes a portion of Private Banking lending secured against
residential real estate in line with ECL calculation methodology. Private
Banking and RBS International mortgages are reported in the UK reflecting the
country of lending origination and includes crown dependencies

(2)     AQ bandings are based on Basel PDs and mapping as follows:

 Internal asset quality band  Probability of default range  Indicative S&P rating        Internal asset quality band  Probability of default range  Indicative S&P rating
 AQ1                          0% - 0.034%                   AAA to AA                    AQ6                          1.076% - 2.153%               BB- to B+
 AQ2                          0.034% - 0.048%               AA to AA-                    AQ7                          2.153% - 6.089%               B+ to B
 AQ3                          0.048% - 0.095%               A+ to A                      AQ8                          6.089% - 17.222%              B- to CCC+
 AQ4                          0.095% - 0.381%               BBB+ to BBB-                 AQ9                          17.222% - 100%                CCC to C
 AQ5                          0.381% - 1.076%               BB+ to BB                    AQ10                         100%                          D

£0.4 billion (31 December 2024 - £0.3 billion) of AQ10 Personal balances
primarily relate to loan commitments, the drawdown of which is effectively
prohibited.

 

Risk and capital management continued

Credit risk continued

Sector analysis - portfolio summary continued

The table below shows ECL by stage, for the Personal portfolio and
Non-Personal portfolio, including the three largest borrowing sector clusters
included in corporate and other.

                                                                                Off-balance sheet
                                    Loans - amortised cost and FVOCI            Loan                 Contingent       ECL provisions
                                    Stage 1    Stage 2    Stage 3    Total      commitments          liabilities      Stage 1  Stage 2  Stage 3  Total
 31 March 2025                      £m         £m         £m         £m         £m                   £m               £m       £m       £m       £m
 Personal                           201,143    23,960     3,644      228,747    41,353               40               294      432      1,164    1,890
   Mortgages (1)                    188,720    20,683     2,545      211,948    12,373               -                76       61       332      469
   Credit cards                     4,847      1,872      187        6,906      21,182               -                84       192      133      409
   Other personal                   7,576      1,405      912        9,893      7,798                40               134      179      699      1,012
 Non-Personal                       162,425    15,967     2,330      180,722    94,006               4,305            300      355      979      1,634
    Financial institutions (2)      68,143     488        122        68,753     19,939               1,455            38       10       79       127
    Sovereigns                      1,205      133        19         1,357      209                  -                14       2        5        21
    Corporate and other             93,077     15,346     2,189      110,612    73,858               2,850            248      343      895      1,486
    Of which:
       Commercial real estate       16,264     1,447      435        18,146     6,750                160              72       30       136      238
       Mobility and logistics       13,653     2,575      146        16,374     9,606                508              24       38       66       128
       Consumer industries          12,511     3,099      416        16,026     11,073               556              41       83       191      315
 Total                              363,568    39,927     5,974      409,469    135,359              4,345            594      787      2,143    3,524

 31 December 2024
 Personal                           198,318    24,636     3,571      226,525    41,847               41               284      429      1,099    1,812
   Mortgages (1)                    186,250    21,061     2,535      209,846    13,806               -                77       60       325      462
    Credit cards                    4,801      1,953      176        6,930      20,135               -                77       186      118      381
    Other personal                  7,267      1,622      860        9,749      7,906                41               130      183      656      969
 Non-Personal                       165,503    15,838     2,359      183,700    93,520               4,608            314      358      941      1,613
    Financial institutions (2)      69,021     1,241      59         70,321     20,341               1,584            38       12       40       90
    Sovereigns                      1,491      133        21         1,645      239                  -                12       2        5        19
    Corporate and other             94,991     14,464     2,279      111,734    72,940               3,024            264      344      896      1,504
    Of which:
       Commercial real estate       16,191     1,517      433        18,141     6,661                143              70       30       146      246
       Consumer industries          13,312     3,015      444        16,771     10,706               595              45       90       188      323
       Mobility and logistics       13,363     2,384      148        15,895     9,367                595              26       35       67       128
 Total                              363,821    40,474     5,930      410,225    135,367              4,649            598      787      2,040    3,425

 

 (1)  As at 31 March 2025, £139.8 billion, 65.9%, of the total residential
      mortgages portfolio had Energy Performance Certificate (EPC) data available
      (31 December 2024 - £139.1 billion, 66.3%). Of which, 47.1% were rated as EPC
      A to C (31 December 2024 - 46.3%).
 (2)  Includes transactions, such as securitisations, where the underlying assets
      may be in other sectors.

 

Risk and capital management continued

Capital, liquidity and funding risk

NatWest Group takes a comprehensive approach to the management of capital,
liquidity and funding, underpinned by frameworks, risk appetite and policies,
to manage and mitigate capital, liquidity and funding risks. The framework
ensures the tools and capability are in place to facilitate the management and
mitigation of risk ensuring that NatWest Group operates within its regulatory
requirements and risk appetite.

Key developments since 31 December 2024

 

 CET1 ratio           The CET1 ratio increased by 20 basis points to 13.8% due to a £0.8 billion

                    increase in CET1 capital partially offset by a £3.8 billion increase in RWAs.
 13.8%

 (2024 - 13.6%)

                      The CET1 capital increase was mainly driven by an attributable profit to
                      ordinary shareholders in the period of £1.3 billion and other movements on
                      reserves and regulatory adjustments of £0.2 billion partially offset by a
                      foreseeable ordinary dividend accrual of £0.6 billion.

 RWAs                 Total RWAs increased by £3.8 billion to £187.0 billion mainly reflecting:

 £187.0bn             -    an increase in operational risk RWAs of £2.2 billion following the

                    annual recalculation.
 (2024 - £183.2bn)

                      -    an increase in credit risk RWAs of £0.9 billion, primarily driven by
                      lending growth partially offset by reductions due to active RWA management.
                      Further increase driven by CRD IV model updates within Retail Banking and
                      Commercial & Institutional.

                      -    an increase in market risk RWAs of £0.5 billion, driven by an SVaR
                      increase due to movement in FX risk and a decrease in VaR due to interest rate
                      risk.

                      -    an increase in counterparty credit risk RWAs of £0.2 billion driven
                      by an increase in securities financing transactions.

 MREL ratio           The Minimum Requirements of own funds and Eligible Liabilities (MREL) ratio

                    decreased to 32.7% driven by a £3.8 billion increase in RWAs partially offset
 32.7%                by a £0.7 billion increase in MREL. MREL increased to £61.2 billion driven

                    by a £2.4 billion increase in eligible capital partially offset by a £1.6
 (2024 - 33.0%)       billion decrease in senior unsecured debt.

                      The capital increase was driven by CET1 movements and the issuance of a £0.7
                      billion Additional Tier 1 instrument and a €1.0 billion subordinated debt
                      Tier 2 instrument.

                      The decrease in senior unsecured debt was driven by the redemption of a €1.5
                      billion debt instrument and foreign exchange movements.

 

 UK leverage ratio    The leverage ratio increased by 20 basis points to 5.2% due to a £1.5 billion

                    increase in Tier 1 capital partially offset by a £5.3 billion increase in
 5.2%                 leverage exposure. The key drivers in the leverage exposure were an increase

                    in trading assets and other off balance sheet items.
 (2024 - 5.0%)

 Liquidity portfolio  The liquidity portfolio decreased by £0.2 billion to £222.1 billion compared

                    with Q4 2024. Primary liquidity increased by £2.0 billion to £163.1 billion,
 £222.1bn             driven by an increase in customer deposits and issuance partially offset by

                    increased lending. Secondary liquidity decreased by £2.2 billion due to a
 (2024 - £222.3bn)    reduced pre-positioned collateral at the Bank of England.

 LCR spot             The spot Liquidity Coverage Ratio (LCR) of 150%, unchanged compared with Q4

                    2024 primarily due to increased lending partially offset by increased
 150%                 issuance.

 (2024 - 150%)
 LCR average

 151%

 (2024 - 151%)

 NSFR spot            The spot Net Stable Funding Ratio (NSFR) of 136% decreased 1% compared with Q4

                    2024 driven by increased lending offset by increased issuance.
 136%

 (2024 - 137%)
 NSFR average

 137%

 (2024 - 137%)

Risk and capital management continued

Capital, liquidity and funding risk continued

Maximum Distributable Amount (MDA) and Minimum Capital Requirements

NatWest Group is subject to minimum capital requirements relative to RWAs. The
table below summarises the minimum capital requirements (the sum of Pillar 1
and Pillar 2A), and the additional capital buffers which are held in excess of
the regulatory minimum requirements and are usable in stress.

Where the CET1 ratio falls below the sum of the minimum capital and the
combined buffer requirement, there is a subsequent automatic restriction on
the amount available to service discretionary payments (including AT1
coupons), known as the MDA. Note that different requirements apply to
individual legal entities or sub-groups and that the table shown does not
reflect any incremental PRA buffer requirements, which are not disclosable.

The current capital position provides significant headroom above both our
minimum requirements and our MDA threshold requirements.

 Type                                 CET1   Total Tier 1  Total capital
 Pillar 1 requirements                4.5%   6.0%          8.0%
 Pillar 2A  requirements              1.8%   2.4%          3.2%
 Minimum Capital Requirements         6.3%   8.4%          11.2%
 Capital conservation buffer          2.5%   2.5%          2.5%
 Countercyclical capital buffer (1)   1.7%   1.7%          1.7%
 MDA threshold (2)                    10.5%  n/a           n/a
 Overall capital requirement          10.5%  12.6%         15.4%
 Capital ratios at 31 March 2025      13.8%  17.0%         20.6%
 Headroom (3,4)                       3.3%   4.4%          5.2%

 

 (1)  The UK countercyclical capital buffer (CCyB) rate is currently being
      maintained at 2%.  The rate may vary in either direction in the future,
      depending on how risks develop. Foreign exposures may be subject to different
      CCyB rates depending on the rates set in those jurisdictions.
 (2)  Pillar 2A requirements for NatWest Group are set as a variable amount with the
      exception of some fixed add-ons.
 (3)  The headroom does not reflect excess distributable capital and may vary over
      time.
 (4)  Headroom as at 31 December 2024 was CET1 3.1%, Total Tier 1 3.9% and Total
      capital 4.3%.

 

Leverage ratios

The table below summarises the minimum ratios of capital to leverage exposure
under the binding PRA UK leverage framework applicable for NatWest Group.

 Type                                        CET1   Total Tier 1
 Minimum ratio                               2.44%  3.25%
 Countercyclical leverage ratio buffer (1)   0.6%   0.6%
 Total                                       3.04%  3.85%

 

 (1)  The countercyclical leverage ratio buffer is set at 35% of NatWest Group's
      CCyB.

 

Liquidity and funding ratios

The table below summarises the minimum requirements for key liquidity and
funding metrics under the PRA framework.

 Type
 Liquidity Coverage Ratio (LCR)     100%
 Net Stable Funding Ratio (NSFR)    100%

Risk and capital management continued

Capital, liquidity and funding risk continued

Capital and leverage ratios

The tables below show key prudential metrics calculated in accordance with
current PRA rules.

 

                                                     31 March  31 December
                                                     2025      2024
 Capital adequacy ratios (1)                         %         %
 CET1                                                13.8      13.6
 Tier 1                                              17.0      16.5
 Total                                               20.6      19.7

 Capital                                             £m        £m
 Tangible equity                                     28,025    26,482

 Expected loss less impairment                       (39)      (27)
 Prudential valuation adjustment                     (230)     (230)
 Deferred tax assets                                 (1,007)   (1,084)
 Own credit adjustments                              18        28
 Pension fund assets                                 (151)     (147)
 Cash flow hedging reserve                           1,314     1,443
 Foreseeable ordinary dividends                      (1,875)   (1,249)
 Adjustment for trust assets (2)                     (365)     (365)
 Adjustments under IFRS 9 transitional arrangements  -         33
 Other adjustments for regulatory purposes           41        44
 Total regulatory adjustments                        (2,294)   (1,554)

 CET1 capital                                        25,731    24,928

 Additional AT1 capital                              6,005     5,259
 Tier 1 capital                                      31,736    30,187

 Tier 2 capital                                      6,721     5,918
 Total regulatory capital                            38,457    36,105

 Risk-weighted assets (1)
 Credit risk                                         149,015   148,078
 Counterparty credit risk                            7,342     7,103
 Market risk                                         6,689     6,219
 Operational risk                                    23,959    21,821
 Total RWAs                                          187,005   183,221

For the footnotes to the table refer to the following page.

Risk and capital management continued

Capital, liquidity and funding risk continued

Capital and leverage ratios continued

                                              31 March  31 December
                                              2025      2024
 Leverage                                     £m        £m
 Cash and balances at central banks           99,045    92,994
 Trading assets                               53,294    48,917
 Derivatives                                  62,853    78,406
 Financial assets                             469,628   469,599
 Other assets                                 25,212    18,069
 Total assets                                 710,032   707,985
 Derivatives
    - netting and variation margin            (60,701)  (76,101)
    - potential future exposures              16,859    16,692
 Securities financing transactions gross up   2,164     2,460
 Other off balance sheet items                60,927    59,498
 Regulatory deductions and other adjustments  (18,508)  (11,014)
 Claims on central banks                      (95,520)  (89,299)
 Exclusion of bounce back loans               (2,114)   (2,422)
 UK leverage exposure                         613,139   607,799
 UK leverage ratio (%) (3)                    5.2       5.0

 

 

 (1)  The IFRS 9 transitional capital rules in respect of ECL provisions no longer
      apply as of 1 January 2025. (The impact of the IFRS 9 transitional adjustments
      at 31 December 2024 was £33 million for CET1 capital, £33 million for total
      capital and £3 million RWAs. Excluding this adjustment at 31 December 2024,
      the CET1 ratio was 13.6%, Tier 1 capital ratio was 16.5% and the Total capital
      ratio was 19.7%).
 (2)  Prudent deduction in respect of agreement with the pension fund.
 (3)  The UK leverage exposure and Tier 1 capital are calculated in accordance with
      current PRA rules. The IFRS 9 transitional capital rules in respect of ECL no
      longer apply as of 1 January 2025. (Excluding the IFRS 9 transitional
      adjustment, the UK leverage ratio at 31 December 2024 was 5.0%).

 

 

 

Risk and capital management continued

Capital, liquidity and funding risk continued

Capital flow statement

The table below analyses the movement in CET1, AT1 and Tier 2 capital for the
three months ended 31 March 2025.

                                                                          CET1    AT1    Tier 2  Total
                                                                          £m      £m     £m      £m
 At 31 December 2024                                                      24,928  5,259  5,918   36,105
 Attributable profit for the period                                       1,252   -      -       1,252
 Foreseeable ordinary dividends                                           (626)   -      -       (626)
 Foreign exchange reserve                                                 (27)    -      -       (27)
 FVOCI reserve                                                            42      -      -       42
 Own credit                                                               (10)    -      -       (10)
 Share based remuneration and shares vested under employee share schemes  99      -      -       99
 Goodwill and intangibles deduction                                       48      -      -       48
 Deferred tax assets                                                      77      -      -       77
 Prudential valuation adjustments                                         -       -      -       -
 New issues of capital instruments                                        -       746    823     1,569
 Foreign exchange movements                                               -       -      (20)    (20)
 Adjustment under IFRS 9 transitional arrangements                        (33)    -      -       (33)
 Expected loss less impairment                                            (12)    -      -       (12)
 Other movements                                                          (7)     -      -       (7)
 At 31 March 2025                                                         25,731  6,005  6,721   38,457

 

-    For CET1 movements refer to the key points on page 21.

-    The AT1 movement reflects the £0.7 billion 7.500% Reset Perpetual
Subordinated Contingent Convertible Additional Tier 1 Capital Notes issued in
March 2025.

-    Tier 2 movements of £0.8 billion include an increase of £0.8 billion
for a €1.0 billion 3.723% per cent Fixed to Fixed Rate Reset Tier 2 Notes
2035 issued in February 2025 partially offset by immaterial foreign exchange
movements on Tier 2 instruments.

Risk and capital management continued

Capital, liquidity and funding risk continued

Risk-weighted assets

The table below analyses the movement in RWAs during the period, by key
drivers.

                                          Counterparty               Operational
                             Credit risk  credit risk   Market risk   risk (1)    Total
                             £bn          £bn           £bn          £bn          £bn
 At 31 December 2024         148.1        7.1           6.2          21.8         183.2
 Foreign exchange movement   (0.2)        -             -            -            (0.2)
 Business movement           0.1          0.2           0.5          2.2          3.0
 Risk parameter changes      0.2          -             -            -            0.2
 Methodology changes         -            -             -            -            -
 Model updates               0.8          -             -            -            0.8
 Acquisitions and disposals  -            -             -            -            -
 At 31 March 2025            149.0        7.3           6.7          24.0         187.0

 

 (1)  Operational risk annual recalculation is performed at Q1 based on the previous
      three years audited income.

The table below analyses segmental RWAs.

                                                                                Total
                             Retail   Private  Commercial &      Central items  NatWest
                             Banking  Banking  Institutional     & other        Group
 Total RWAs                  £bn      £bn      £bn               £bn            £bn
 At 31 December 2024         65.5     11.0     104.7             2.0            183.2
 Foreign exchange movement   -        -        (0.2)             -              (0.2)
 Business movement           0.6      0.3      2.5               (0.4)          3.0
 Risk parameter changes      0.3      -        (0.1)             -              0.2
 Methodology changes         -        -        -                 -              -
 Model updates               0.4      -        0.4               -              0.8
 Acquisitions and disposals  -        -        -                 -              -
 At 31 March 2025            66.8     11.3     107.3             1.6            187.0

 Credit risk                 57.7     9.7      80.2              1.4            149.0
 Counterparty credit risk    0.3      -        7.0               -              7.3
 Market risk                 0.1      -        6.6               -              6.7
 Operational risk            8.7      1.6      13.5              0.2            24.0
 Total RWAs                  66.8     11.3     107.3             1.6            187.0

Total RWAs increased by £3.8 billion to £187.0 billion during the period
mainly reflecting:

-    A reduction in risk-weighted assets from foreign exchange movements of
£0.2 billion due to sterling appreciation versus the US dollar and
depreciation versus the euro.

-    An increase in business movements of £3.0 billion was primarily
driven by the annual recalculation of operational risk and an increase in
market risk and counterparty credit risk. Increases in credit risk from
lending growth were partially offset by reductions due to active RWA
management.

-    An increase in risk parameters of £0.2 billion primarily driven by
movements in risk metrics within Retail Banking and Commercial &
Institutional.

-    An increase in model updates of £0.8 billion driven by CRD IV model
updates within Retail Banking and Commercial & Institutional.

Risk and capital management continued

Capital, liquidity and funding risk continued

Liquidity portfolio

The table below shows the composition of the liquidity portfolio with primary
liquidity aligned to high-quality liquid assets on a regulatory LCR basis.
Secondary liquidity comprises assets which are eligible as collateral for
local central bank liquidity facilities and do not form part of the LCR
eligible high-quality liquid assets.

                                                     31 March 2025                    31 December 2024
                                                     NatWest    NWH        UK Dol     NatWest    NWH        UK Dol
                                                     Group (1)  Group (2)  Sub        Group (1)  Group (2)  Sub
                                                     £m         £m         £m         £m         £m         £m
 Cash and balances at central banks                  95,121     63,979     63,308     88,617     58,313     57,523
 High quality government/MDB/PSE and GSE bonds (3)   55,545     40,551     40,551     58,818     43,275     43,275
 Extremely high quality covered bonds                4,341      4,340      4,340      4,341      4,340      4,340
 LCR level 1 Eligible Assets                         155,007    108,870    108,199    151,776    105,928    105,138
 LCR level 2 Eligible Assets (4)                     8,084      6,738      6,738      9,271      7,957      7,957
 Primary liquidity (HQLA) (5)                        163,091    115,608    114,937    161,047    113,885    113,095
 Secondary liquidity                                 59,021     58,991     58,991     61,230     61,200     61,200
 Total liquidity value                               222,112    174,599    173,928    222,277    175,085    174,295

 

 (1)  NatWest Group includes the UK Domestic Liquidity Sub-Group (NWB Plc, RBS plc
      and Coutts & Co), NatWest Markets Plc and other significant operating
      subsidiaries that hold liquidity portfolios. These include The Royal Bank of
      Scotland International Limited and NWM N.V. who hold managed portfolios that
      comply with local regulations that may differ from PRA rules.
 (2)  NWH Group comprises UK DoLSub and NatWest Bank Europe GmbH who hold managed
      portfolios that comply with local regulations that may differ from PRA rules.
 (3)  Multilateral development bank abbreviated to MDB, public sector entities
      abbreviated to PSE and government sponsored entities abbreviated to GSE.
 (4)  Includes Level 2A and Level 2B.
 (5)  High-quality liquid assets abbreviated to HQLA.

 

 

Condensed consolidated income statement

for the period ended 31 March 2025 (unaudited)

 

                                                                                 Quarter ended
                                                                                 31 March  31 December  31 March
                                                                                 2025      2024         2024
                                                                                 £m        £m           £m
 Interest receivable                                                             6,315     6,453        6,055
 Interest payable                                                                (3,289)   (3,485)      (3,404)
 Net interest income                                                             3,026     2,968        2,651
 Fees and commissions receivable                                                 802       797          770
 Fees and commissions payable                                                    (189)     (179)        (177)
 Trading income                                                                  284       218          129
 Other operating income                                                          57        21           102
 Non-interest income                                                             954       857          824
 Total income                                                                    3,980     3,825        3,475
 Staff costs                                                                     (1,069)   (949)        (1,062)
 Premises and equipment                                                          (294)     (348)        (293)
 Other administrative expenses                                                   (350)     (666)        (424)
 Depreciation and amortisation                                                   (266)     (304)        (273)
 Operating expenses                                                              (1,979)   (2,267)      (2,052)
 Profit before impairment losses                                                 2,001     1,558        1,423
 Impairment losses                                                               (189)     (66)         (93)
 Operating profit before tax                                                     1,812     1,492        1,330
 Tax charge                                                                      (471)     (233)        (339)
 Profit from continuing operations                                               1,341     1,259        991
 Profit/(loss) from discontinued operations, net of tax                          -         69           (4)
 Profit for the period                                                           1,341     1,328        987

 Attributable to:
 Ordinary shareholders                                                           1,252     1,248        918
 Paid-in equity holders                                                          90        81           60
 Non-controlling interests                                                       (1)       (1)          9
                                                                                 1,341     1,328        987

 Earnings per ordinary share - continuing operations                             15.5p     14.5p        10.5p
 Earnings per ordinary share - discontinued operations                           -         0.8p         -
 Total earnings per share attributable to ordinary shareholders - basic          15.5p     15.3p        10.5p
 Earnings per ordinary share - fully diluted continuing operations               15.4p     14.4p        10.4p
 Earnings per ordinary share - fully diluted discontinued operations             -         0.8p         -
 Total earnings per share attributable to ordinary shareholders - fully diluted  15.4p     15.2p        10.4p

 

 

Condensed consolidated statement of comprehensive income

for the period ended 31 March 2025 (unaudited)

                                                                                   Quarter ended
                                                                                   31 March  31 December  31 March
                                                                                   2025      2024         2024
                                                                                   £m        £m           £m
 Profit for the period                                                             1,341     1,328        987
 Items that will not be reclassified subsequently to profit or loss:
 Remeasurement of retirement benefit schemes                                       6         (74)         (36)
 Changes in fair value of financial liabilities designated at fair value           4         (8)          (23)
 through profit or loss (FVTPL) due to changes in credit risk
 FVOCI financial assets                                                            14        (10)         (13)
 Tax                                                                               2         20           31
                                                                                   26        (72)         (41)
 Items that will be reclassified subsequently to profit or loss when specific
 conditions are met:
 FVOCI financial assets                                                            34        (46)         45
 Cash flow hedges (1)                                                              183       (110)        (66)
 Currency translation                                                              (30)      124          (25)
 Tax                                                                               (62)      43           3
                                                                                   125       11           (43)
 Other comprehensive income/(loss) after tax                                       151       (61)         (84)
 Total comprehensive income for the period                                         1,492     1,267        903

 Attributable to:
 Ordinary shareholders                                                             1,403     1,187        834
 Paid-in equity holders                                                            90        81           60
 Non-controlling interests                                                         (1)       (1)          9
                                                                                   1,492     1,267        903

 

 (1)  Refer to footnote 2 and 3 of the consolidated statement of changes in equity.

 

 

Condensed consolidated balance sheet

as at 31 March 2025 (unaudited)

 

                                      31 March  31 December
                                      2025      2024
                                      £m        £m
 Assets
 Cash and balances at central banks   99,045    92,994
 Trading assets                       53,294    48,917
 Derivatives                          62,853    78,406
 Settlement balances                  9,261     2,085
 Loans to banks - amortised cost      6,894     6,030
 Loans to customers - amortised cost  398,806   400,326
 Other financial assets               63,928    63,243
 Intangible assets                    7,537     7,588
 Other assets                         8,414     8,396
 Total assets                         710,032   707,985

 Liabilities
 Bank deposits                        34,120    31,452
 Customer deposits                    434,617   433,490
 Settlement balances                  9,257     1,729
 Trading liabilities                  57,489    54,714
 Derivatives                          56,386    72,082
 Other financial liabilities          61,905    61,087
 Subordinated liabilities             7,004     6,136
 Notes in circulation                 3,215     3,316
 Other liabilities                    4,432     4,601
 Total liabilities                    668,425   668,607

 Equity
 Ordinary shareholders' interests     35,562    34,070
 Other owners' interests              6,029     5,280
 Owners' equity                       41,591    39,350
 Non-controlling interests            16        28
 Total equity                         41,607    39,378

 Total liabilities and equity         710,032   707,985

 

 

 

 

Condensed consolidated statement of changes in equity

for the period ended 31 March 2025 (unaudited)

 

                                                           Share                   Other                   Other reserves                          Total    Non
                                                           capital and    Paid-in  statutory     Retained  Fair   Cash flow      Foreign           owners'  controlling  Total
                                                           share premium  equity   reserves (1)  earnings  value  hedging (2,3)  exchange  Merger  equity    interests   equity
                                                           £m             £m       £m            £m        £m     £m             £m        £m      £m       £m           £m
 At 1 January 2025                                         10,133         5,280    2,350         11,426    (103)  (1,443)        826       10,881  39,350   28           39,378
 Profit attributable to ordinary shareholders
    and other equity owners                                                                      1,342                                             1,342    (1)          1,341

 Other comprehensive income
 Realised gains in period on FVOCI equity shares                                                 (2)       2                                       -                     -
 Remeasurement of retirement benefit schemes                                                     6                                                 6                     6
 Changes in fair value of credit in financial liabilities
    designated at FVTPL due to own credit risk                                                   4                                                 4                     4
 Unrealised gains                                                                                          56                                      56                    56
 Amounts recognised in equity                                                                                     (112)                            (112)                 (112)
 Retranslation of net assets                                                                                                     (24)              (24)                  (24)
 Losses on hedges of net assets                                                                                                  (6)               (6)                   (6)
 Amount transferred from equity to earnings                                                                (8)    295            -                 287                   287
 Tax                                                                                             (1)       (8)    (54)           3                 (60)                  (60)
 Total comprehensive income/(loss)                         -              -        -             1,349     42     129            (27)      -       1,493    (1)          1,492

 Transactions with owners
 Paid-in equity dividends paid                                                                   (90)                                              (90)                  (90)
 Securities issued in the period (4)                                      749                                                                      749                   749
 Purchase of non-controlling interest                                                            (10)                                              (10)     (11)         (21)
 Employee share schemes                                                                          (9)                                               (9)                   (9)
 Shares vested under employee share schemes                                        64            30                                                94                    94
 Share-based renumeration                                                                        14                                                14                    14
 At 31 March 2025                                          10,133         6,029    2,414         12,710    (61)   (1,314)        799       10,881  41,591   16           41,607

 

 (1)  Other statutory reserves consist of Capital redemption reserves of £3,218
      million and Own shares held reserves of (£804) million.
 (2)  The change in the cash flow hedging reserve is driven by realised accrued
      interest transferred into the income statement and an increase in swap rates
      in the longer tenors in the year, where the portfolio of swaps are net receive
      fixed from an interest rate risk perspective.
 (3)  The amount transferred from equity to the income statement is mostly recorded
      within net interest income mainly within loans to banks and customers -
      amortised cost, balances at central banks, bank deposits and customer
      deposits.
 (4)  The issuance above is after netting of issuance fees of £1.6 million, and the
      associated tax credit of £0.4 million.

 

 

 

Notes

1. Presentation of condensed consolidated financial statements

The condensed consolidated financial statements should be read in conjunction
with NatWest Group plc's 2024 Annual Report and Accounts. The accounting
policies are the same as those applied in the consolidated financial
statements.

The directors have prepared the condensed consolidated financial statements on
a going concern basis after assessing the principal risks, forecasts,
projections and other relevant evidence over the twelve months from the date
they are approved.

2. Litigation

NatWest Group plc's 2024 Annual Report and Accounts, issued on 14 February
2025, included disclosures about NatWest Group's litigation and regulatory
matters in Note 25. Set out below are the material developments in those
matters (all of which have been previously disclosed) since publication of the
2024 Annual Report and Accounts.

FX litigation

NWM Plc, NWMSI and/or NatWest Group plc are defendants in several cases
relating to NWM Plc's foreign exchange (FX) business. In May 2025, NWM Plc
executed an agreement to settle the claim in the Federal Court of Australia,
subject to court approval of that settlement. The settlement amount is covered
in full by an existing provision.

 

3. Post balance sheet events

On 20 June 2024 NatWest Group announced it had entered into an agreement with
Sainsbury's Bank plc (Sainsbury's Bank) to acquire the retail banking assets
and liabilities of Sainsbury's Bank which comprised its outstanding credit
card, unsecured personal loan and saving accounts. The acquisition completed
on 1 May 2025.

NatWest Group acquired approximately £2.5 billion of gross customer assets,
comprising £1.4 billion of unsecured personal loans and £1.1 billion of
credit card balances, together with approximately £2.7 billion of customer
deposits.

The transaction adds around one million customer accounts and results in a day
1 ECL charge of c.£0.1 billion, increases RWAs by c.£1.8 billion and
decreases the CET1 ratio by 16 basis points.

Other than as disclosed in this document, there have been no significant
events between 31 March 2025 and the date of approval of this announcement
that would require a change to, or additional disclosure, in the announcement.

 

Presentation of information

'Parent company' refers to NatWest Group plc, and 'NatWest Group', 'Group' or
'we' refers to NatWest Group plc and its subsidiaries. The term 'NWH Group'
refers to NatWest Holdings Limited ('NWH Limited') and its subsidiary and
associated undertakings. The term 'NWM Group' refers to NatWest Markets Plc
('NWM Plc') and its subsidiary and associated undertakings. The term 'NWM
N.V.' refers to NatWest Markets N.V. The term 'NWM N.V. Group' refers to
NatWest Markets N.V. and its subsidiary and associated undertakings. The term
'NWMSI' refers to NatWest Markets Securities, Inc. The term 'RBS plc' refers
to The Royal Bank of Scotland plc. The term 'NWB Plc' refers to National
Westminster Bank Plc. The term 'RBSI Ltd' refers to The Royal Bank of Scotland
International Limited.

NatWest Group publishes its financial statements in pounds sterling ('£' or
'sterling'). The abbreviations '£m' and '£bn' represent millions and
thousands of millions of pounds sterling, respectively, and references to
'pence' or 'p' represent pence where amounts are denominated in pounds
sterling ('GBP'). Reference to 'dollars' or '$' are to United States of
America ('US') dollars. The abbreviations '$m' and '$bn' represent millions
and thousands of millions of dollars, respectively. The abbreviation '€'
represents the 'euro', and the abbreviations '€m' and '€bn' represent
millions and thousands of millions of euros, respectively.

Statutory accounts

Financial information contained in this document does not constitute statutory
accounts within the meaning of section 434 of the Companies Act 2006 ('the
Act'). The statutory accounts for the year ended 31 December 2024 will be
filed with the Registrar of Companies. The report of the auditor on those
statutory accounts was unqualified, did not draw attention to any matters by
way of emphasis and did not contain a statement under section 498(2) or (3) of
the Act.

Contacts

Analyst enquiries:                Claire Kane, Investor
Relations        +44 (0) 20 7672 1758

Media enquiries:                  NatWest Group Press Office
            +44 (0) 131 523 4205

 Management presentation
 Date:        2 May 2025

 Time:        9:30 AM UK time

 Zoom ID:     922 5870 0106

 

 

Available at natwestgroup.com/results (http://www.natwestgroup.com/results)

-    Q1 2025 Interim Management Statement and presentation slides.

-    A financial supplement containing income statement, balance sheet and
segment performance for the five quarters ended 31 March 2025.

-    NatWest Group Pillar 3 supplement at 31 March 2025.

Forward-looking statements

This document may include forward-looking statements within the meaning of the
United States Private Securities Litigation Reform Act of 1995, such as
statements with respect to NatWest Group's financial condition, results of
operations and business, including its strategic priorities, financial,
investment and capital targets, and climate and sustainability related
targets, commitments and ambitions described herein. Statements that are not
historical facts, including statements about NatWest Group's beliefs and
expectations, are forward-looking statements. Words, such as 'expect',
'estimate', 'project', 'anticipate', 'commit', 'believe', 'should', 'intend',
'will', 'plan', 'could', 'target', 'goal', 'objective', 'may', 'outlook',
'prospects' and similar expressions or variations on these expressions are
intended to identify forward-looking statements. In particular, this document
may include forward-looking statements relating , but not limited to: NatWest
Group's outlook, guidance and targets (including in relation to RoTE, total
income, other operating expenses, loan impairment rate, CET1 ratio, RWA
levels, payment of dividends and participation in directed buybacks), its
financial position, profitability and financial performance, the
implementation of its strategy, its access to adequate sources of liquidity
and funding, its regulatory capital position and related requirements, its
impairment losses and credit exposures under certain specified scenarios,
substantial regulation and oversight, ongoing legal, regulatory and
governmental actions and investigations. Forward-looking statements are
subject to a number of risks and uncertainties that might cause actual results
and performance to differ materially from any expected future results or
performance expressed or implied by the forward-looking statements. Factors
that could cause or contribute to differences in current expectations include,
but are not limited to, future growth initiatives (including acquisitions,
joint ventures and strategic partnerships), the outcome of legal, regulatory
and governmental actions and investigations, the level and extent of future
impairments and write-downs, legislative, political, fiscal and regulatory
developments, accounting standards, competitive conditions, technological
developments, interest and exchange rate fluctuations, general economic and
political conditions and uncertainties, exposure to third party risk,
operational risk, conduct risk, cyber, data and IT risk, financial crime risk,
key person risk and credit rating risk and the impact of climate and
sustainability related risks and the transitioning to a net zero economy.
These and other factors, risks and uncertainties that may impact any
forward-looking statement or NatWest Group plc's actual results are discussed
in NatWest Group plc's 2024 Annual Report and Accounts on Form 20-F, NatWest
Group's Interim Management Statement for Q1 2025, and its other public
filings. The forward-looking statements contained in this document speak only
as of the date of this document and NatWest Group plc does not assume or
undertake any obligation or responsibility to update any of the
forward-looking statements contained in this document, whether as a result of
new information, future events or otherwise, except to the extent legally
required.

 

Non-IFRS financial measures

NatWest Group prepares its financial statements in accordance with UK-adopted
International Accounting Standards (IAS) and International Financial Reporting
Standards (IFRS). This document contains a number of non-IFRS measures, or
alternative performance measures, defined under the European Securities and
Markets Authority (ESMA) guidance, or non-GAAP financial measures in
accordance with the Securities and Exchange Commission (SEC) regulations.
These measures are adjusted for notable and other defined items which
management believes are not representative of the underlying performance of
the business and which distort period-on-period comparison.

The non-IFRS measures provide users of the financial statements with a
consistent basis for comparing business performance between financial periods
and information on elements of performance that are one-off in nature. The
non-IFRS measures also include a calculation of metrics that are used
throughout the banking industry.

These non-IFRS measures are not a substitute for IFRS measures and a
reconciliation to the closest IFRS measure is presented where appropriate.

 Measure                                                                          Description
 Cost:income ratio (excl. litigation and conduct)                                 The cost:income ratio (excl. litigation and conduct) is calculated as other

                                                                                operating expenses (operating expenses less litigation and conduct costs)
 Refer to table 2. Cost:income ratio (excl. litigation and conduct) on page 36.   divided by total income. Litigation and conduct costs are excluded as they are
                                                                                  one-off in nature, difficult to forecast for Outlook purposes and distort
                                                                                  period-on-period comparisons.
 Customer deposits excluding central items                                        Customer deposits excluding central items is calculated as total NatWest Group

                                                                                customer deposits excluding Central items & other customer deposits.
 Refer to Segment performance on pages 10-12 for components of calculation.       Central items & other includes Treasury repo activity. The exclusion of
                                                                                  Central items & other removes the volatility relating to Treasury repo
                                                                                  activity.

                                                                                  These items may distort period-on-period comparisons and their removal gives
                                                                                  the user of the financial statements a better understanding of the movements
                                                                                  in customer deposits.
 Funded assets                                                                    Funded assets is calculated as total assets less derivative assets. This

                                                                                measure allows review of balance sheet trends exclusive of the volatility
 Refer to Condensed consolidated balance sheet on page 30 for components of       associated with derivative fair values.
 calculation.
 Loan:deposit ratio (excl. repos and reverse repos)                               Loan:deposit ratio (excl. repos and reverse repos) is calculated as net

                                                                                customer loans held at amortised cost excluding reverse repos divided by total
 Refer to table 5. Loan:deposit ratio (excl. repos and reverse repos) on page     customer deposits excluding repos. This metric is used to assess liquidity.
 37.

                                                                                  The removal of repos and reverse repos reduces volatility and presents the
                                                                                  ratio on a basis that is comparable to UK peers. The nearest ratio using IFRS
                                                                                  measures is loan:deposit ratio, calculated as net loans to customers held at
                                                                                  amortised cost divided by customer deposits.
 NatWest Group return on tangible equity                                          NatWest Group return on tangible equity comprises annualised profit or loss

                                                                                for the period attributable to ordinary shareholders divided by average
 Refer to table 7. NatWest Group return on tangible equity on page 38.            tangible equity. Average tangible equity is average total equity excluding
                                                                                  average non-controlling interests, average other owners' equity and average
                                                                                  intangible assets. This measure shows the return NatWest Group generates on
                                                                                  tangible equity deployed. It is used to determine relative performance of
                                                                                  banks and used widely across the sector, although different banks may
                                                                                  calculate the rate differently. The nearest ratio using IFRS measures is
                                                                                  return on equity, calculated as profit attributable to ordinary shareholders
                                                                                  divided by average total equity.

 

Non-IFRS financial measures continued

 Measure                                                                         Description
 Net interest margin (NIM) and average interest earning assets                   Net interest margin is net interest income, as a percentage of average

                                                                               interest earning assets (IEA). Average IEA are average IEA of the banking
 Refer to Segment performance on pages 10-12 for components of calculation.      business of NatWest Group and primarily consists of cash and balances at
                                                                                 central banks, loans to banks, loans to customers and other financial assets
                                                                                 mostly comprising of debt securities. Average IEA shows the average asset base
                                                                                 generating interest over the period.
 Net loans to customers excluding central items                                  Net loans to customers excluding central items is calculated as total NatWest

                                                                               Group net loans to customers excluding Central items & other net loans to
 Refer to Segment performance on pages 10-12 for components of calculation.      customers. Central items & other includes Treasury reverse repo activity.
                                                                                 The exclusion of Central items & other removes the volatility relating to
                                                                                 Treasury reverse repo activity.

                                                                                 This allows for better period-on-period comparisons and gives the user of the
                                                                                 financial statements a better understanding of the movements in net loans to
                                                                                 customers.
 Operating expenses excluding litigation and conduct                             The management analysis of operating expenses shows litigation and conduct

                                                                               costs separately. These amounts are included within staff costs and other
 Refer to table 4. Operating expenses excluding litigation and conduct on page   administrative expenses in the statutory analysis. Other operating expenses
 37.                                                                             excludes litigation and conduct costs, which are more volatile and may distort
                                                                                 period-on-period comparisons.
 Segmental return on equity                                                      Segmental return on equity comprises segmental operating profit or loss,

                                                                               adjusted for paid-in equity and tax, divided by average notional equity.
 Refer to table 8. Segmental return on equity on page 38.                        Average RWAe is defined as average segmental RWAs incorporating the effect of
                                                                                 capital deductions. This is multiplied by an allocated equity factor for each
                                                                                 segment to calculate the average notional equity. This measure shows the
                                                                                 return generated by operating segments on equity deployed.
 Tangible net asset value (TNAV) per ordinary share                              TNAV per ordinary share is calculated as tangible equity divided by the number

                                                                               of ordinary shares in issue. This is a measure used by external analysts in
 Refer to table 3. Tangible net asset value (TNAV) per ordinary share on page    valuing the bank and allows for comparison with other per ordinary share
 36.                                                                             metrics including the share price. The nearest ratio using IFRS measures is:
                                                                                 net asset value (NAV) per ordinary share calculated as ordinary shareholders'
                                                                                 interests divided by the number of ordinary shares in issue.
 Total combined assets and liabilities (CAL) - Private Banking                   CAL refers to customer deposits, net loans to customers and AUMA. To avoid

                                                                               double counting, investment cash is deducted as it is reported within customer
 Refer to table 6. Total combined assets and liabilities (CAL) - Private         deposits and AUMA.
 Banking on page 37.

                                                                                 The components of CAL are key drivers of income and provide a measure of
                                                                                 growth and strength of the business on a comparable basis.
 Total income excluding notable items                                            Total income excluding notable items is calculated as total income less

                                                                               notable items. The exclusion of notable items aims to remove the impact of
 Refer to table 1. Total income excluding notable items on page 36.              one-offs and other items which may distort period-on-period comparisons.

 

 

Non-IFRS financial measures continued

1. Total income excluding notable items
                                                                               Quarter ended
                                                                               31 March  31 December  31 March
                                                                               2025      2024         2024
                                                                               £m        £m           £m
 Continuing operations
 Total income                                                                  3,980     3,825        3,475
 Less notable items
 Commercial & Institutional
    Own credit adjustments (OCA)                                               6         (4)          (5)
 Central items & other
    Share of associate profits/(losses) for Business Growth Fund               15        (1)          7
    Interest and foreign exchange risk management derivatives not in hedge     7         19           59
 accounting relationships
    Foreign exchange recycling losses                                          -         (30)         -
    Tax interest on prior periods                                              -         (31)         -
                                                                               28        (47)         61
 Total income excluding notable items                                          3,952     3,872        3,414

 
2. Cost:income ratio (excl. litigation and conduct)
                                                   Quarter ended
                                                   31 March  31 December  31 March
                                                   2025      2024         2024
                                                   £m        £m           £m
 Continuing operations
 Operating expenses                                1,979     2,267        2,052
 Less litigation and conduct costs                 (44)      (153)        (24)
 Other operating expenses                          1,935     2,114        2,028

 Total income                                      3,980     3,825        3,475

 Cost:income ratio                                 49.7%     59.3%        59.1%
 Cost:income ratio (excl. litigation and conduct)  48.6%     55.3%        58.4%

 
3. Tangible net asset value (TNAV) per ordinary share
                                           Quarter ended or as at
                                           31 March  31 December  31 March
                                           2025      2024         2024
 Ordinary shareholders' interests (£m)     35,562    34,070       33,958
 Less intangible assets (£m)               (7,537)   (7,588)      (7,598)
 Tangible equity (£m)                      28,025    26,482       26,360
 Ordinary shares in issue (millions) (1)   8,067     8,043        8,727

 NAV per ordinary share (pence)            441p      424p         389p
 TNAV per ordinary share (pence)           347p      329p         302p

 

 (1)  The number of ordinary shares in issue excludes own shares held.

Non-IFRS financial measures continued

4. Operating expenses excluding litigation and conduct
                                                            Quarter ended
                                                            31 March  31 December  31 March
                                                            2025      2024         2024
                                                            £m        £m           £m
 Other operating expenses
 Staff expenses                                             1,055     938          1,047
 Premises and equipment                                     294       348          293
 Other administrative expenses                              320       524          415
 Depreciation and amortisation                              266       304          273
 Total other operating expenses                             1,935     2,114        2,028

 Litigation and conduct costs
 Staff expenses                                             14        11           15
 Other administrative expenses                              30        142          9
 Total litigation and conduct costs                         44        153          24

 Total operating expenses                                   1,979     2,267        2,052
 Total operating expenses excluding litigation and conduct  1,935     2,114        2,028

 
5. Loan:deposit ratio (excl. repos and reverse repos)
                                                              As at
                                                              31 March  31 December  31 March
                                                              2025      2024         2024
                                                              £m        £m           £m
 Loans to customers - amortised cost                          398,806   400,326      378,010
 Less reverse repos                                           (30,258)  (34,846)     (23,120)
 Loans to customers  - amortised cost (excl. reverse repos)   368,548   365,480      354,890
 Customer deposits                                            434,617   433,490      432,793
 Less repos                                                   (1,070)   (1,363)      (11,437)
 Customer deposits (excl. repos)                              433,547   432,127      421,356
 Loan:deposit ratio (%)                                       92%       92%          87%
 Loan:deposit ratio (excl. repos and reverse repos) (%)       85%       85%          84%

 
6. Total combined assets and liabilities (CAL) - Private Banking
                                                                   As at
                                                                   31 March  31 December  31 March
                                                                   2025      2024         2024
                                                                   £bn       £bn          £bn
 Net loans to customers (amortised cost)                           18.4      18.2         18.2
 Customer deposits                                                 41.2      42.4         37.8
 Assets under management and administration (AUMA)                 48.5      48.9         43.1
 Less investment cash included in both customer deposits and AUMA  (1.2)     (1.1)        (1.2)
 Total combined assets and liabilities (CAL)                       106.9     108.4        97.9

Non-IFRS financial measures continued

7. NatWest Group return on tangible equity
                                                                      Quarter ended or as at
                                                                      31 March  31 December  31 March
                                                                      2025      2024         2024
                                                                      £m        £m           £m
 Profit attributable to ordinary shareholders                         1,252     1,248        918
 Annualised profit attributable to ordinary shareholders              5,008     4,992        3,672

 Average total equity                                                 40,354    38,915       37,490
 Adjustment for average other owners' equity and intangible assets    (13,228)  (12,703)     (11,684)
 Adjusted total tangible equity                                       27,126    26,212       25,806

 Return on equity                                                     12.4%     12.8%        9.8%
 Return on tangible equity                                            18.5%     19.0%        14.2%

 
8. Segmental return on equity
                                                Quarter ended 31 March 2025                     Quarter ended 31 December 2024                  Quarter ended 31 March 2024
                                                Retail      Private     Commercial &            Retail       Private      Commercial &          Retail      Private     Commercial &
                                                Banking     Banking     Institutional           Banking      Banking      Institutional         Banking     Banking     Institutional
 Operating profit (£m)                          750         77          1,020                   677          75           861                   489         33          769
 Paid-in equity cost allocation (£m)            (23)        (4)         (63)                    (23)         (5)          (53)                  (16)        (4)         (40)
 Adjustment for tax (£m)                        (204)       (20)        (239)                   (183)        (20)         (202)                 (132)       (8)         (182)
 Adjusted attributable profit (£m)              523         53          718                     471          50           606                   341         21          547
 Annualised adjusted attributable profit (£m)   2,092       212         2,872                   1,884        202          2,424                 1,362       84          2,187
 Average RWAe (£bn)                             66.9        11.1        106.8                   65.6         11.0         106.0                 61.7        11.2        109.0
 Equity factor                                  12.8%       11.1%       13.9%                   13.4%        11.2%        13.8%                 13.4%       11.2%       13.8%
 Average notional equity (£bn)                  8.6         1.2         14.8                    8.8          1.2          14.6                  8.3         1.3         15.0
 Return on equity (%)                           24.5%       17.1%       19.3%                   21.4%        16.3%        16.6%                 16.5%       6.7%        14.6%

 

Performance measures not defined under IFRS

The table below summarises other performance measures used by NatWest Group,
not defined under IFRS, and therefore a reconciliation to the nearest IFRS
measure is not applicable.

 Measure                                        Description
 AUMA                                           AUMA comprises both assets under management (AUM) and assets under
                                                administration (AUA) serviced through the Private Banking segment. AUM
                                                comprise assets where the investment management is undertaken by Private
                                                Banking on behalf of Private Banking, Retail Banking and Commercial &
                                                Institutional customers.

                                                AUA comprise i) third party assets held on an execution-only basis in custody
                                                by Private Banking, Retail Banking and Commercial & Institutional for
                                                their customers, for which the execution services are supported by Private
                                                Banking ii) AUA of Cushon, acquired on 1 June 2023, which are supported by
                                                Private Banking and held and managed by third parties.

This measure is tracked and reported as the amount of funds that we manage or administer, and directly impacts the level of investment income that we receive.
 AUMA income                                    AUMA income includes investment income which reflects an ongoing fee as
                                                percentage of assets and transactional income related to investment services
                                                comprised of one-off fees for advice services, trading and exchange services,
                                                protection and alternative investing services.

                                                AUMA is a core driver of non-interest income, especially with respect to
                                                ongoing investment income and this measure provides a means of reporting the
                                                income earned on AUMA.
 AUMA net flows                                 AUMA net flows represents assets under management and assets under
                                                administration.

                                                AUMA net flows is reported and tracked to monitor the business performance of
                                                new business inflows and management of existing client withdrawals across
                                                Private Banking, Retail Banking and Commercial & Institutional.
 Climate and sustainable funding and financing  The climate and sustainable funding and financing metric is used by NatWest Group to measure the level of support it provides customers, through lending products and underwriting activities, to help in their transition towards a net zero, climate resilient
                                                and sustainable economy. We have a target to provide £100 billion of climate and sustainable funding and financing between the 1 July 2021 and the end of 2025. As part of this, we aim to provide at least £10 billion in lending for residential properties
                                                with EPC ratings A and B between 1 January 2023 and the end of 2025.
 Loan impairment rate                           Loan impairment rate is the annualised loan impairment charge divided by gross customer loans. This measure is used to assess the credit quality of the loan book.
 Third party rates                              Third party customer asset rate is calculated as annualised interest receivable on third-party loans to customers as a percentage of third-party loans to customers. This excludes assets of disposal groups, intragroup items, loans to banks and liquid asset
                                                portfolios. Third party customer funding rate reflects interest payable or receivable on third-party customer deposits, including interest bearing and non- interest bearing customer deposits. Intragroup items, bank deposits, debt securities in issue and
                                                subordinated liabilities are excluded for customer funding rate calculation.
 Wholesale funding                              Wholesale funding comprises deposits by banks (excluding repos), debt securities in issue and subordinated liabilities. Funding risk is the risk of not maintaining a diversified, stable and cost-effective funding base. The disclosure of wholesale funding
                                                highlights the extent of our diversification and how we mitigate funding risk.

Legal Entity Identifier: 2138005O9XJIJN4JPN90

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  QRFABMLTMTBMBJA

Recent news on Natwest

See all news