Picture of Natwest logo

NWG Natwest News Story

0.000.00%
us flag iconLast trade - 00:00
FinancialsBalancedLarge CapSuper Stock

REG - NatWest Group plc - NatWest Group plc Q1 Results 2026

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20260501:nRSA6943Ca&default-theme=true

RNS Number : 6943C  NatWest Group plc  01 May 2026

 

 

 

 

 

 

 

 NatWest Group

       Q1 2026 Interim Management Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

natwestgroup.com

 

 

 

Inside this report

 

 Business performance summary

 2       Q1 2026 performance summary
 3       Performance key metrics and ratios
 5       Chief Financial Officer's review
 7       Retail Banking
 8       Private Banking & Wealth Management
 9       Commercial & Institutional
 10      Central items & other
 11      Segment performance

 Capital and risk management
 14      Capital, liquidity and funding risk
 20      Credit risk
 20      Economic drivers
 24      Segment analysis - portfolio summary
 25      Segment analysis - loans
 25      Movement in ECL provision
 26      ECL post model adjustments
 27      Measurement uncertainty and ECL sensitivity analysis
 28      Sector analysis - portfolio summary

 

 Financial statements and notes
 33  Condensed consolidated income statement
 34  Condensed consolidated statement of comprehensive income
 35  Condensed consolidated balance sheet
 36  Condensed consolidated statement of changes in equity
 37  Presentation of condensed consolidated financial statements
 37  Litigation and regulatory matters
 37  Post balance sheet events

 

 Additional information
 38  Presentation of information
 38  Statutory accounts
 38  Contacts
 38  Forward-looking statements
 40  Non-IFRS financial measures
 45  Performance measures not defined under IFRS

 

 

Q1 2026 performance summary

Chief Executive, Paul Thwaite, commented:

"NatWest Group's strong performance in the first quarter of 2026 reflects our
consistent delivery for customers and shareholders. Total income excluding
notable items((1)) of £4.2 billion and an operating profit of £2.0 billion
have both increased compared to Q1 2025, with a Return on Tangible Equity of
18.2% continuing our track record of delivering attractive returns.

Having raised our ambitions in February 2026, we have continued to make good
progress against our strategic priorities in Q1 2026. We have started the year
with positive momentum, underpinned by healthy customer activity - growing all
of our three businesses, expanding our capabilities to meet more of our
customers' needs and further improving productivity as we use AI at scale
across the bank.

NatWest Group has a vital role to play in the lives of our customers and in
the communities we serve throughout the UK. The strength of our balance sheet,
scale of our business and depth of our long-standing relationships mean that
we can provide the funding, advice and expertise our 20 million customers need
in order to navigate increasing uncertainty and to achieve their goals."

Strong financial performance

We delivered a strong financial performance in Q1 2026, with attributable
profit of £1.4 billion and earnings per share of 17.9 pence, up 15.5%
compared with Q1 2025. Return on Tangible Equity (RoTE) of 18.2% drove strong
capital generation pre-distributions of 65 basis points in the quarter and
further growth in TNAV per share, up 16 pence to 400 pence.

Strong growth in our customer businesses while strengthening and deepening
relationships

We made good progress against our strategic objectives and remain well placed
to support our customers through the current macroeconomic uncertainty. This
reflects our focus on strengthening customer relationships, priority customer
segments and deepening customer connections.

·     Customer assets and liabilities (CAL) increased by £8.4 billion,
or 0.9%, in the quarter and are 5.2% higher than Q1 2025, as we build towards
our 2028 annual growth rate target of more than 4%.

·     Net loans to customers excluding central items increased by £7.2
billion in the quarter, as we grew our Retail Banking mortgage book and
increased Commercial & Institutional balances. In Commercial &
Institutional we onboarded 24,000 new startups, 25% higher than Q1 2025,
supported by targeted initiatives and an improved onboarding journey, assisted
by AI agents.

·     Customer deposits excluding central items increased by £3.1
billion with growth in Corporate & Institutions partially offset by
expected reductions in Retail Banking and Private Banking & Wealth
Management which were impacted by seasonal tax payments.

·     Strong lending and deposit growth was partially offset by a £1.8
billion reduction in assets under management and administration (AUMA),
impacted by negative market movements. AUM net inflows of £0.9 billion in the
quarter were strong, with c.23,000 people investing with us for the first
time.

We continue to leverage simplification to drive efficiency

We have generated over £100 million of additional cost savings in the first
quarter, and our cost:income ratio (excl. litigation and conduct) of 46.5%
improved 2.1 percentage points compared with Q1 2025. This has been driven by
ongoing restructuring and increased investment, building on our strong
technology foundation and accelerating our use of AI to deliver simpler and
better customer experiences in a responsible way. We continued to support our
customers with improvements to our digital journeys to meet their needs faster
and more effectively.

Active balance sheet management creates capacity for growth to deliver
attractive returns

We continued to actively manage lower returning capital to create capacity for
redeployment, delivering £2.2 billion of benefits from RWA management
actions. Increased capital velocity supports capital generation
pre-distributions of 65 basis points in the quarter. Our Common Equity Tier 1
(CET1) ratio of 14.3% was c.30 basis points higher than Q4 2025.

We continue to maintain stable and diversified sources of funding with a
strong loan:deposit ratio (excl. repos and reverse repos), up 1% in the
quarter to 89%, and liquidity position, with an average Liquidity Coverage
Ratio (LCR) of 144%.

Outlook((2))

Based on our latest expectations for interest rates and economic conditions,
we now expect income excluding notable items to be at the top end of our
previously guided range of £17.2 - 17.6 billion. Except for this strengthened
guidance, we reaffirm the outlook provided in our full year 2025 results.

We are confident we will achieve our guidance however we recognise that market
conditions are uncertain and we will refine our internal forecasts as the
economic position evolves.

(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 2025 Annual Report and Accounts and Form
20-F. All 2026 guidance excludes the expected impact of the forthcoming Evelyn
Partners acquisition. 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
                                                                               2026       2025                   2025
 Summary consolidated income statement                                         £m         £m           Variance  £m        Variance
 Net interest income                                                           3,394      3,441        (1.4%)    3,026     12.2%
 Non-interest income                                                           964        883          9.2%      954       1.0%
 Total income                                                                  4,358      4,324        0.8%      3,980     9.5%
 Litigation and conduct costs                                                  (15)       (37)         (59.5%)   (44)      (65.9%)
 Other operating expenses                                                      (2,027)    (2,211)      (8.3%)    (1,935)   4.8%
 Operating expenses                                                            (2,042)    (2,248)      (9.2%)    (1,979)   3.2%
 Profit before impairment losses                                               2,316      2,076        11.6%     2,001     15.7%
 Impairment losses                                                             (283)      (136)        108.1%    (189)     49.7%
 Operating profit before tax                                                   2,033      1,940        4.8%      1,812     12.2%
 Tax charge                                                                    (526)      (462)        13.9%     (471)     11.7%
 Profit for the period                                                         1,507      1,478        2.0%      1,341     12.4%

 Performance key metrics and ratios
 Notable items within total income (1)                                         £135m      £52m         159.6%    £28m      nm
 Total income excluding notable items (1)                                      £4,223m    £4,272m      (1.1%)    £3,952m   6.9%
 Net interest margin (NIM) (1)                                                 2.47%      2.45%        2bps      2.27%     20bps
 Average interest earning assets (1)                                           £556bn     £557bn       (0.2%)    £542bn    2.6%
 Cost:income ratio (excl. litigation and conduct) (1)                          46.5%      51.1%        (4.6%)    48.6%     (2.1%)
 Loan impairment rate (1)                                                      26bps      13bps        13bps     19bps     7bps
 Profit attributable to ordinary shareholders                                  £1,432m    £1,393m      2.8%      £1,252m   14.4%
 Total earnings per share attributable to ordinary shareholders - basic        17.9p      17.4p        0.5p      15.5p     2.4p
 Return on Tangible Equity (RoTE) (1)                                          18.2%      18.3%        (0.1%)    18.5%     (0.3%)
 Climate and transition finance (2)                                            £10,477m   £11,451m     na        -         na

 

nm = not meaningful, na = not applicable

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

 

Business performance summary continued

                                                               As at
                                                               31 March  31 December            31 March
                                                               2026      2025                   2025
 Balance sheet                                                 £bn       £bn          Variance  £bn       Variance
 Total assets                                                  749.6     714.6        4.9%      710.0     5.6%
 Loans to customers - amortised cost                           431.6     418.9        3.0%      398.8     8.2%
 Loans to customers excluding central items (1,3)              396.4     389.2        1.8%      371.9     6.6%
 Loans to customers and banks - amortised cost and FVOCI       444.4     429.9        3.4%      409.5     8.5%
 Total impairment provisions (4)                               3.7       3.6          2.8%      3.5       5.7%
 Expected credit loss (ECL) coverage ratio                     0.84%     0.83%        1bps      0.86%     (2bps)
 Customer deposits                                             445.5     443.0        0.6%      434.6     2.5%
 Customer deposits excluding central items (1,3)               444.8     441.7        0.7%      433.4     2.6%
 Assets under management and administration (AUMA) (1)         56.7      58.5         (3.1%)    48.5      16.9%
 Customer assets and liabilities (CAL) (1)                     900.1     891.7        0.9%      856.0     5.2%
 Liquidity and funding
 Average Liquidity Coverage Ratio (LCR) (5)                    144%      147%         (3%)      151%      (7%)
 Liquidity portfolio                                           233       238          (2%)      222       5%
 Average Net Stable Funding Ratio (NSFR) (5)                   134%      135%         (1%)      137%      (3%)
 Loan:deposit ratio (excl. repos and reverse repos) (1)        89%       88%          1%        85%       4%
 Total wholesale funding                                       92        88           5%        87        6%
 Short-term wholesale funding                                  29        28           4%        33        (12%)
 Capital and leverage
 Common Equity Tier 1 (CET1) ratio (6)                         14.3%     14.0%        30bps     13.8%     50bps
 Total capital ratio (6)                                       19.8%     19.3%        50bps     20.6%     (80bps)
 Pro forma CET1 ratio (excl. foreseeable items) (7)            15.9%     15.4%        50bps     14.8%     110bps
 Risk-weighted assets (RWAs)                                   196.0     193.3        1.4%      187.0     4.8%
 UK leverage ratio                                             4.8%      4.8%         -         5.2%      (0.4%)
 Tangible net asset value (TNAV) per ordinary share (1,8)      400p      384p         16p       347p      53p
 Number of ordinary shares in issue (millions) (8)             7,971     7,995        (0.3%)    8,067     (1.2%)

(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 transition finance framework to
determine the assets, activities, acquisition targets and companies that are
eligible to be included within its target to provide £200 billion in climate
and transition finance between 1 July 2025 and the end of 2030. This included
both provision of committed (on and off-balance sheet) financing and
facilitation. Climate and transition finance represents only a relatively
small proportion of NatWest Group's overall funding, financing and
facilitation activities. The climate and transition finance framework is
available on natwestgroup.com.

(3)     Central items includes Treasury repo activity.

(4)     Includes £0.1 billion relating to off-balance sheet exposures (31
December 2025 - £0.1 billion; 31 March 2025 - £0.1 billion).

(5)     Reported on an average basis in line with supervisory guidelines.
The LCR is calculated as the average of the preceding 12 months. The NSFR is
calculated as the average of the preceding four quarters.

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

(7)     The pro forma CET1 ratio at 31 March 2026 excludes foreseeable
items of £3,161 million: £2,553 million for ordinary dividends and £608
million foreseeable charges (31 December 2025 excludes foreseeable items of
£2,758 million: £1,837 million for ordinary dividends and £921 million
foreseeable charges. 31 March 2025 excludes foreseeable items of £1,875
million for ordinary dividends).

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

 

 

 

Chief Financial Officer's review

In the first quarter of 2026 we delivered a strong financial performance and
continued to execute against our strategic objectives, with a RoTE of 18.2%
and total income excluding notable items of £4.2 billion. We have
strengthened our income guidance and remain on track to meet the other targets
set out in our full year results in February.

Net loans to customers excluding central items increased £7.2 billion in the
quarter and customer deposits excluding central items increased £3.1 billion,
despite elevated tax payments.

Our capital and liquidity position remains robust, with a CET1 ratio of 14.3%
and an average LCR of 144%. Strong income generation and disciplined cost
control translated into 65 basis points of capital generation in the quarter,
including a further £2.2 billion of RWA management actions to create capacity
for growth.

 

Strong growth while strengthening and deepening relationships

We are growing in ways that build and strengthen customer relationships,
focusing on our priority segments and deepening customer connections.

·     Attributable profit was £1,432 million, earnings per share of 17.9
pence, up 15.5% compared with Q1 2025, and a RoTE of 18.2%.

·     Total income of £4.4 billion was broadly flat compared with Q4
2025 and £378 million higher than Q1 2025. Total income excluding notable
items was £49 million lower than Q4 2025 reflecting the impact of two fewer
days in the quarter, deposit outflows due to tax payments and lower mortgage
margins. These impacts were partially offset by higher trading income and
deposit margin expansion from strong hedge income. As a result, Q1 2026 net
interest margin increased by 2 basis points in the quarter to 2.47%. Total
income excluding notable items was £271 million higher than Q1 2025
principally due to deposit margin expansion and lending balance growth,
partially offset by lower mortgage margins.

·     We continued to support our customers as net loans to customers
excluding central items increased by £7.2 billion in the quarter to £396.4
billion. This included a £3.8 billion increase in Commercial &
Institutional balances, driven by growth in Corporate & Institutions, and
a £3.3 billion increase in Retail Banking mortgage balances.

·     Customer deposits excluding central items increased £3.1 billion
during Q1 2026 to £444.8 billion. This primarily reflected £5.1 billion
growth in Commercial & Institutional, driven by higher balances in
Corporate & Institutions. This was partially offset by reductions in
Retail Banking and Private Banking & Wealth Management which were impacted
by seasonal tax outflows. Total term balances across the group were stable in
Q1 2026 at 17%.

·     Customer assets and liabilities (CAL) increased by £8.4 billion,
or 0.9%, in the quarter as lending and deposit growth was partially offset by
a £1.8 billion reduction in assets under management and administration
(AUMA), impacted by negative market movements.

Leveraging simplification

Our cost:income ratio (excl. litigation and conduct) of 46.5% has improved 2.1
percentage points compared with Q1 2025 as we continued to make progress
towards becoming a simpler, more agile and technology-driven bank, using our
capabilities to support growth, productivity and trust. We're leveraging our
strong technology foundation to deliver bespoke customer solutions through
responsible, sustainable AI.

·     Total operating expenses were £206 million lower than Q4 2025 and
£63 million higher than Q1 2025. Other operating expenses were £184 million,
or 8.3%, lower in the quarter primarily reflecting seasonally higher costs in
Q4 2025 partially offset with higher reward and restructuring costs. Compared
with Q1 2025, other operating expenses were £92 million, or 4.8%, higher.
This was largely due to increased transformational activity, leading to higher
costs associated with people and investment, as well as the impact of
rewarding our people through the 2025 pay award. Other ongoing inflationary
pressures were offset by underlying cost efficiencies.

Chief Financial Officer's review continued

Actively managing our balance sheet and risk to deliver attractive returns

We continue to proactively manage our balance sheet and maintain stable and
diversified sources of funding to increase capital velocity.

·     A net impairment charge of £283 million, or 26 basis points of
gross customer loans, including a multiple economic scenario (MES) update of
c.£140 million.

·     Compared with Q4 2025, our ECL provision increased £0.2 billion to
£3.7 billion and our ECL coverage ratio increased to 0.84%. We recognise the
significant uncertainty in the economic outlook and whilst we are comfortable
with the strong credit performance of our book, we retain post model
adjustments (PMA) of £0.3 billion.

·     CET1 ratio increased c.30 basis points to 14.3% in Q1 2026. This
included capital generation pre-distributions of 65 basis points, primarily
comprising c.70 basis points of profit and c.5 basis points from a reduction
in expected losses less impairment provisions following the MES update through
impairment losses. This was partially offset by the increase in RWAs, c.20
basis points.

 

 

·     The average LCR decreased by 3% to 144% during Q1 2026, due to
higher lending offset by higher deposits and issuance, and changes in outflow
assumptions. Our primary liquidity decreased by £1.6 billion to £155.7
billion, of which £74.9 billion, or 48%, was cash and balances at central
banks. Total wholesale funding increased by £3.4 billion in the quarter to
£91.7 billion.

·     TNAV per share increased by 16 pence in the quarter to 400 pence
primarily reflecting the attributable profit for the period.

·     RWAs increased by £2.7 billion during Q1 2026 to £196.0 billion.
This primarily reflected franchise lending growth partially offset by a
further £2.2 billion benefit from RWA management actions.

Business performance summary

Retail Banking

                                                        Quarter ended
                                                        31 March  31 December  31 March
                                                        2026      2025         2025
                                                        £m        £m           £m
 Total income                                           1,684     1,699        1,540
 Operating expenses                                     (719)     (799)        (681)
    of which: Other operating expenses                  (716)     (799)        (677)
 Impairment losses                                      (184)     (114)        (109)
 Operating profit                                       781       786          750

 Return on equity (1)                                   24.6%     24.6%        24.5%
 Net interest margin (1)                                2.69%     2.70%        2.58%
 Cost:income ratio (excl. litigation and conduct) (1)   42.5%     47.0%        44.0%
 Loan impairment rate (1)                               33bps     21bps        21bps

                                                        As at
                                                        31 March  31 December  31 March
                                                        2026      2025         2025
                                                        £bn       £bn          £bn
 Net loans to customers (amortised cost)                219.4     216.1        210.4
 Customer deposits                                      202.2     202.6        195.7
 Customer assets and liabilities (CAL) (1)              423.5     420.5        407.9
 RWAs                                                   70.2      68.5         66.8

 

During Q1 2026, Retail Banking delivered an operating profit of £781 million
and a return on equity of 24.6%. This performance was supported by growth in
mortgage stock share and stable deposit stock share compared to Q4 2025,
alongside deposit margin expansion from strong hedge income.

We support over 19 million Retail Banking customers and continue to expand our
reach to build new customer relationships. We announced a partnership with
Rightmove, bringing our digital, end-to-end mortgage capability to where our
customers are looking for their next home. In addition, we announced a
partnership with Sainsbury's Group to provide customers with credit cards,
personal loans and instant access savings products. Our banking as a service
proposition, NatWest Boxed, is live in the market and supporting balance sheet
growth, and from Q1 2026 is reported in the Retail Banking segment. We
continue to harness the power of AI to enhance the experience for both
customers and colleagues, increasing operational leverage and driving low-cost
growth. Compared with Q1 2025, our digital assistant Cora handled 11% higher
chat volumes, with 20% handled by generative AI. Retail Banking provided £1.3
billion of climate and transition finance((2)) in Q1 2026 from lending on EPC
A and B-rated residential properties.

 

 

Q1 2026 performance

·     Total income decreased by £15 million, or 0.9%, compared with Q4
2025, reflecting the impact of seasonal customer tax outflows on deposit
balances, lower asset margins and the impact of two fewer days in the quarter,
partly offset by deposit margin expansion from strong hedge income and higher
non-interest income, which benefitted from one-off items including an annual
insurance profit share. Total income increased by £144 million, or 9.4%,
compared with Q1 2025, driven by deposit margin expansion, as a result of
increased hedge income, and lending balance growth, partly offset by lower
asset margins.

·     Net interest margin decreased by 1 basis point compared with Q4
2025, largely reflecting the net interest income factors noted above.

·     Other operating expenses decreased by £83 million, or 10.4%,
compared with Q4 2025, reflecting the non-repeat of the Q4 2025 annual bank
levy and property exit costs, together with lower restructuring costs, fraud
and lower investment spend. These reductions were partly offset by Bank of
England levy and the inclusion of NatWest Boxed in the Retail Banking segment.
Other operating expenses increased by £39 million, or 5.8%, compared with Q1
2025, reflecting inclusion of NatWest Boxed costs in the Retail Banking
segment, higher investment spend and higher Bank of England levy.

·     An impairment charge of £184 million, compared with a £114
million charge in Q4 2025, primarily reflecting the non-repeat of the mortgage
securitisation benefit recognised in Q4 2025, alongside updates to multiple
economic scenarios and increased Stage 3 flows largely as a result of
strategic credit card portfolio growth in recent years.

·     Net loans to customers increased by £3.3 billion, or 1.5%, in Q1
2026 driven by an increase of £3.3 billion, or 1.6%, in mortgage balances and
an increase of £0.3 billion, or 3.2%, in personal advances, partly offset by
lower cards balances of £0.2 billion, or 2.4%, in the quarter.

·     Customer deposits decreased by £0.4 billion, or 0.2%, in Q1 2026,
largely reflecting the impact of customers' seasonal tax payments, partly
offset by overall personal market growth.

·     RWAs increased by £1.7 billion, or 2.5%, in Q1 2026, primarily due
to book movements and model updates.

 

(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)     Climate and transition finance represents only a relatively small
proportion of our overall financing and facilitation activities.

Business performance summary continued

Private Banking & Wealth Management

                                                           Quarter ended
                                                           31 March  31 December  31 March
                                                           2026      2025         2025
                                                           £m        £m           £m
 Total income                                              291       308          265
 Operating expenses                                        (191)     (195)        (187)
    of which: Other operating expenses                     (191)     (195)        (187)
 Impairment losses                                         (6)       (6)          (1)
 Operating profit                                          94        107          77

 Return on equity (1)                                      21.1%     23.6%        17.1%
 Net interest margin (1)                                   2.73%     2.72%        2.59%
 Cost:income ratio (excl. litigation and conduct) (1)      65.6%     63.3%        70.6%
 Loan impairment rate (1)                                  13bps     13bps        2bps
 AUM net flows (£bn) (1)                                   0.9       0.9          0.8
 AUMA income (1,2)                                         83        84           75

                                                           As at
                                                           31 March  31 December  31 March
                                                           2026      2025         2025
                                                           £bn       £bn          £bn
 Net loans to customers (amortised cost)                   19.0      18.9         18.4
 Customer deposits                                         41.1      42.7         41.2
 RWAs                                                      11.4      11.4         11.3
 Assets under management and administration (AUMA) (1,3)   56.7      58.5         48.5
   of which:
   Assets under management (AUM) (1)                       43.3      43.7         36.7
   Assets under administration (AUA) (1,3)                 13.4      14.8         11.8
 Customer assets and liabilities (CAL) (1,4)               115.5     119.0        107.0

During Q1 2026, Private Banking & Wealth Management delivered an operating
profit of £94 million and return on equity of 21.1%. We saw strong AUM net
inflows of £0.9 billion and a more than 50% uplift in 'new-to-invest' clients
in the quarter, at c.23,000. We continued to enhance the digital experience
within the Coutts app, with record mobile NPS of 56, including 60% more
readers of the Chief Investment Officer's articles and client engagement with
personalised in-app messaging.

Private Banking & Wealth Management provided £0.1 billion of climate and
transition finance((5)) in Q1 2026, principally in relation to mortgages on
residential properties with an EPC rating of A or B and wholesale
transactions.

 

Q1 2026 performance

·     Total income decreased by £17 million, or 5.5%, compared with Q4
2025, primarily reflecting the non-repeat of adjustments relating to
transactional fees and effective interest rate adjustment review of customer
loan repayment behaviour in Q4 2025, as well as the impact of two fewer days
in the quarter, partly offset by deposit margin expansion from strong hedge
income. Total income increased by £26 million, or 9.8%, compared with Q1 2025
largely driven by deposit margin expansion from strong hedge income and AUMA
balance growth.

·     Net interest margin was 1 basis point higher than Q4 2025, largely
reflecting the net interest income factors noted above.

·     Other operating expenses decreased by £4 million, or 2.1%,
compared with Q4 2025 largely driven by non-repeat of the Q4 2025 annual bank
levy and lower non-staff costs, partially offset by the Bank of England levy,
higher investment spend and restructuring costs. Other operating expenses
increased by £4 million, or 2.1%, compared with Q1 2025 largely due to higher
investment spend.

·     An impairment charge of £6 million was in line with Q4 2025.
Compared with Q1 2025, the impairment charge increased by £5 million largely
reflecting higher good book charges driven by an update in multiple economic
scenarios in Q1 2026 compared to good book releases in Q1 2025.

·     Net loans to customers increased by £0.1 billion, or 0.5%, in Q1
2026, driven by an increase in personal lending.

·     Customer deposits decreased by £1.6 billion, or 3.7%, in Q1 2026,
largely reflecting the impact of seasonal tax outflows.

·     AUMA balances decreased by £1.8 billion, or 3.1%, in Q1 2026
primarily driven by negative market movements of £1.7 billion and AUA net
outflows driven by gilt redemptions linked to seasonal tax outflows of £1.2
billion, partially offset by AUM net inflows of £0.9 billion and Cushon net
inflows of £0.2 billion. AUM net flows as a percentage of opening balances
are 8.2% on an annualised basis.

 

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

(2)     AUMA income includes investment income earned across NatWest Group
(excluding Cushon). Investment income includes ongoing fees as a percentage of
assets and fees, charged on a per transaction basis, for advice services,
trading and exchange services, protection and alternative investing services.

(3)     Includes £4.0 billion (31 December 2025 - £4.0 billion; 31 March
2025 - £3.0 billion) relating to Cushon, classified as held-for-sale.

(4)     CAL refers to customer deposits, gross loans to customers -
amortised cost and AUMA. To avoid double counting, investment cash is deducted
from CAL as it is reported within customer deposits and AUMA.

(5)     Climate and transition finance represents only a relatively small
proportion of our overall financing and facilitation activities.

Business performance summary continued

Commercial & Institutional

                                                        Quarter ended
                                                        31 March  31 December  31 March
                                                        2026      2025         2025
                                                        £m        £m           £m
 Net interest income                                    1,642     1,644        1,459
 Non-interest income                                    593       668          683
 Total income                                           2,235     2,312        2,142

 Operating expenses                                     (1,111)   (1,254)      (1,044)
    of which: Other operating expenses                  (1,102)   (1,225)      (1,015)
 Impairment losses                                      (94)      (19)         (78)
 Operating profit                                       1,030     1,039        1,020

 Return on equity (1)                                   18.3%     19.4%        19.3%
 Net interest margin (1)                                2.46%     2.45%        2.32%
 Cost:income ratio (excl. litigation and conduct) (1)   49.3%     53.0%        47.4%
 Loan impairment rate (1)                               24bps     5bps         22bps

                                                        As at
                                                        31 March  31 December  31 March
                                                        2026      2025         2025
                                                        £bn       £bn          £bn
 Net loans to customers (amortised cost)                158.0     154.2        143.1
 Customer deposits                                      201.5     196.4        196.5
 Funded assets (1)                                      364.0     331.4        336.1
 Customer assets and liabilities (CAL) (1)              361.1     352.2        341.1
 RWAs                                                   113.0     111.9        107.3

 

During Q1 2026, Commercial & Institutional delivered an operating profit
of £1,030 million and a return on equity of 18.3%. Performance was supported
by strong lending growth across key customer sectors. We continued to support
social housing((2)) with greater than £1.1 billion committed in Q1 2026 and
we are on track to meet our £10 billion ambition by 2028, as well as
continued support to start-ups where we have seen 25% growth in start-up
customers compared with Q1 2025. We are continuing to improve our customer
journeys through the deployment of AI‑enabled capabilities. Four
AI‑enabled agents are now live across onboarding and mandates, supporting
faster and more efficient processing while strengthening controls through
embedded human oversight.

Commercial & Institutional provided £9.1 billion of climate and
transition finance((3)) in Q1 2026 to support customers investing in the
transition to net zero.

 

Q1 2026 performance

·     Total income was £77 million, or 3.3%, lower than Q4 2025
primarily reflecting non-repeat of the Q4 2025 dividend received on
restructuring of a strategic investment in Corporate & Institutions and
the impact of two fewer days in the quarter, partially offset by strong
lending growth across Corporate & Institutions and Commercial
Mid-market,((4)) and higher markets trading income. Total income was £93
million, or 4.3%, higher than Q1 2025 primarily due to deposit margin
expansion from strong hedge income, customer lending growth, partially offset
by lower markets trading income.

·     Net interest margin was 1 basis point higher than Q4 2025
reflecting deposit margin expansion.

·     Other operating expenses were £123 million, or 10.0%, lower than
Q4 2025 primarily reflecting the non-repeat of the Q4 2025 annual bank levy.
Other operating expenses were £87 million, or 8.6%, higher than Q1 2025
largely due to increased inflation, continued investment in the business and
higher restructuring costs, partly offset by continued business
simplification.

·     An impairment charge of £94 million in Q1 2026 compared with a
£19 million charge in Q4 2025 largely reflecting higher charges driven by an
update in the multiple economic scenarios in Q1 2026. Compared with Q1 2025,
the impairment charge increased £16 million due to higher good book charges
reflecting the updated multiple economic scenarios in Q1 2026, partially
offset by lower Stage 3 charges.

·     Net loans to customers increased by £3.8 billion, or 2.5%, in Q1
2026, reflecting broad-based growth within Corporate & Institutions and
Commercial Mid-market. Commercial Mid-market and Business Banking were
impacted by client transfers.((4)) UK Government scheme repayments were £0.4
billion in the quarter.

·     Customer deposits increased by £5.1 billion, or 2.6%, in Q1 2026
largely reflecting growth in interest-bearing savings balances in Corporate
& Institutions. Commercial Mid-market and Business Banking were impacted
by client transfers((5)) and seasonality factors including client tax
outflows.

·     RWAs increased by £1.1 billion, or 1.0%, compared with Q4 2025
primarily driven by book growth and increases in market risk and counterparty
credit risk, partly offset by continued RWA management activity and CRDIV
benefits.

 

(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)     Social finance and facilitation represents only a relatively small
proportion of our overall financing and facilitation activities.

(3)     Climate and transition finance represents only a relatively small
proportion of our overall financing and facilitation activities.

(4)     Client transfers from Commercial Mid-market to Business Banking in
Q1 2026 of £0.8 billion. Comparatives have not been restated. Equivalent
balance at the end of 31 December 2025 was £0.8 billion.

(5)     Client transfers from Commercial Mid-market to Business Banking in
Q1 2026 of £1.7 billion. Comparatives have not been restated. Equivalent
balance at the end of 31 December 2025 was £1.7 billion.

Business performance summary continued

Central items & other

                                          Quarter ended
                                          31 March  31 December  31 March
                                          2026      2025         2025
                                          £m        £m           £m
 Total income                             148       5            33
 Operating expenses                       (21)      -            (67)
    of which: Other operating expenses    (18)      8            (56)
 Impairment releases/(losses)             1         3            (1)
 Operating profit/(loss)                  128       8            (35)
                                                    As at
                                          31 March  31 December  31 March
                                          2026      2025         2025
                                          £bn       £bn          £bn
 Net loans to customers (amortised cost)  35.2      29.7         26.9
 Customer deposits                        0.7       1.3          1.2
 RWAs                                     1.4       1.5          1.6

 

 

Q1 2026 performance

·     Total income was £143 million higher than Q4 2025 and £115
million higher than Q1 2025 primarily reflecting higher gains on interest and
FX risk management derivatives not in hedge accounting relationships and
foreign exchange recycling gains.

·     Other operating expenses were £26 million higher than Q4 2025 and
£38 million lower than Q1 2025 primarily due to indirect cost allocation
phasing across 2025.

·     Net loans to customers increased by £5.5 billion in Q1 2026 driven
by reverse repo activity in Treasury.

·     Customer deposits decreased by £0.6 billion compared with Q4 2025
reflecting repo activity in Treasury.

Segment performance

                                                        Quarter ended 31 March 2026
                                                        Retail   Private Banking            Commercial           Central items  Total NatWest
                                                        Banking   & Wealth Management       & Institutional       & other       Group
                                                        £m       £m                         £m                   £m             £m
 Income statement
 Net interest income                                    1,562    196                        1,642                (6)            3,394
 Own credit adjustments                                 -        -                          3                    -              3
 Other non-interest income                              122      95                         590                  154            961
 Total income                                           1,684    291                        2,235                148            4,358
 Direct expenses                                        (182)    (58)                       (379)                (1,408)        (2,027)
 Indirect expenses                                      (534)    (133)                      (723)                1,390          -
 Other operating expenses                               (716)    (191)                      (1,102)              (18)           (2,027)
 Litigation and conduct costs                           (3)      -                          (9)                  (3)            (15)
 Operating expenses                                     (719)    (191)                      (1,111)              (21)           (2,042)
 Operating profit before impairment losses/releases     965      100                        1,124                127            2,316
 Impairment (losses)/releases                           (184)    (6)                        (94)                 1              (283)
 Operating profit                                       781      94                         1,030                128            2,033

 Total income excluding notable items (1)               1,684    291                        2,232                16             4,223

 Additional information
 Return on Tangible Equity (1)                          na       na                         na                   na             18.2%
 Return on equity (1)                                   24.6%    21.1%                      18.3%                nm             na
 Cost:income ratio (excl. litigation and conduct) (1)   42.5%    65.6%                      49.3%                nm             46.5%
 Total assets (£bn)                                     243.4    29.5                       430.2                46.5           749.6
 Funded assets (£bn) (1)                                243.4    29.5                       364.0                46.3           683.2
 Net loans to customers - amortised cost (£bn)          219.4    19.0                       158.0                35.2           431.6
 Loan impairment rate (1)                               33bps    13bps                      24bps                nm             26bps
 Impairment provisions (£bn)                            (1.9)    (0.1)                      (1.7)                -              (3.7)
 Impairment provisions - Stage 3 (£bn)                  (1.2)    (0.1)                      (1.0)                0.1            (2.2)
 Customer deposits (£bn)                                202.2    41.1                       201.5                0.7            445.5
 Risk-weighted assets (RWAs) (£bn)                      70.2     11.4                       113.0                1.4            196.0
 Total customer assets and liabilities (CAL) (1)        423.5    115.5                      361.1                na             900.1
 RWA equivalent (RWAe) (£bn)                            71.3     11.4                       114.0                1.8            198.5
 Employee numbers (FTEs - thousands)                    12.3     2.1                        12.9                 31.4           58.7
 Third party customer asset rate (1)                    4.43%    4.54%                      5.56%                nm             nm
 Third party customer funding rate (1)                  (1.60%)  (2.35%)                    (1.36%)              nm             nm
 Average interest earning assets (£bn) (1)              235.5    29.1                       270.6                na             556.3
 Net interest margin (1)                                2.69%    2.73%                      2.46%                na             2.47%

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 2025
                                                        Retail   Private Banking            Commercial           Central items  Total NatWest
                                                        Banking   & Wealth Management       & Institutional       & other       Group
                                                        £m       £m                         £m                   £m             £m
 Income statement
 Net interest income                                    1,593    202                        1,644                2              3,441
 Own credit adjustments                                 -        -                          (2)                  -              (2)
 Other non-interest income                              106      106                        670                  3              885
 Total income                                           1,699    308                        2,312                5              4,324
 Direct expenses                                        (231)    (67)                       (441)                (1,472)        (2,211)
 Indirect expenses                                      (568)    (128)                      (784)                1,480          -
 Other operating expenses                               (799)    (195)                      (1,225)              8              (2,211)
 Litigation and conduct costs                           -        -                          (29)                 (8)            (37)
 Operating expenses                                     (799)    (195)                      (1,254)              -              (2,248)
 Operating profit before impairment losses/releases     900      113                        1,058                5              2,076
 Impairment (losses)/releases                           (114)    (6)                        (19)                 3              (136)
 Operating profit                                       786      107                        1,039                8              1,940

 Total income excluding notable items (1)               1,699    308                        2,263                2              4,272

 Additional information
 Return on Tangible Equity (1)                          na       na                         na                   na             18.3%
 Return on equity (1)                                   24.6%    23.6%                      19.4%                nm             na
 Cost:income ratio (excl. litigation and conduct) (1)   47.0%    63.3%                      53.0%                nm             51.1%
 Total assets (£bn)                                     240.3    30.5                       391.9                51.9           714.6
 Funded assets (£bn) (1)                                240.3    30.5                       331.4                51.6           653.8
 Net loans to customers - amortised cost (£bn)          216.1    18.9                       154.2                29.7           418.9
 Loan impairment rate (1)                               21bps    13bps                      5bps                 nm             13bps
 Impairment provisions (£bn)                            (1.8)    (0.1)                      (1.7)                -              (3.6)
 Impairment provisions - Stage 3 (£bn)                  (1.1)    (0.1)                      (1.0)                -              (2.2)
 Customer deposits (£bn)                                202.6    42.7                       196.4                1.3            443.0
 Risk-weighted assets (RWAs) (£bn)                      68.5     11.4                       111.9                1.5            193.3
 Total customer assets and liabilities (CAL) (1)        420.5    119.0                      352.2                na             891.7
 RWA equivalent (RWAe) (£bn)                            69.7     11.4                       112.9                1.7            195.7
 Employee numbers (FTEs - thousands)                    11.5     2.1                        12.3                 32.8           58.7
 Third party customer asset rate (1)                    4.42%    4.66%                      5.69%                nm             nm
 Third party customer funding rate (1)                  (1.63%)  (2.47%)                    (1.41%)              nm             nm
 Average interest earning assets (£bn) (1)              234.1    29.5                       266.4                na             557.2
 Net interest margin (1)                                2.70%    2.72%                      2.45%                na             2.45%

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 2025
                                                        Retail   Private Banking            Commercial           Central items  Total NatWest
                                                        Banking   & Wealth Management       & Institutional       & other       Group
                                                        £m       £m                         £m                   £m             £m
 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
 Total customer assets and liabilities (CAL) (1)        407.9    107.0                      341.1                na             856.0
 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.

Capital and risk management

Capital, liquidity and funding risk

Introduction

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 2025

 CET1 ratio                                        The CET1 ratio increased by 30 basis points to 14.3% due to a £0.9 billion

                                                 increase in CET1 capital partially offset by a £2.7 billion increase in RWAs.
 14.3%

                                                 The CET1 capital increase was mainly driven by an attributable profit to
 (2025 - 14.0%)                                    ordinary shareholders of £1.4 billion and other movements on reserves and
                                                   regulatory adjustments of £0.2 billion partially offset by a foreseeable
                                                   ordinary dividend accrual of £0.7 billion.

 RWAs                                              Total RWAs increased by £2.7 billion to £196.0 billion reflecting:

 £196.0bn                                          ·     a net increase in credit risk RWAs of £1.8 billion, mainly driven

                                                 by franchise lending growth with a further increase driven by risk parameters
 (2025 - £193.3bn)                                 and foreign exchange. These movements were partially offset by the benefit of
                                                   RWA management actions;

                                                   ·     an increase in market risk RWAs of £0.6 billion, chiefly driven by
                                                   SVaR and the incremental risk charge;

                                                   ·     an increase in counterparty credit risk RWAs of £0.3 billion,
                                                   primarily due to updating illiquid collateral eligibility in securities
                                                   financing transactions, partially offset by over-the-counter trades.

 UK leverage ratio                                 The leverage ratio remained static at 4.8% due to a £0.9 billion increase in

                                                 Tier 1 capital offset by an £18.7 billion increase in leverage exposure. The
 4.8%                                              key drivers of the leverage exposure movement were an increase in trading

                                                 assets and other financial assets partially offset by a decrease in other off
 (2025 - 4.8%)                                     balance sheet items.
 MREL ratio           The Minimum Requirements of own funds and Eligible Liabilities (MREL) ratio

                    remained static at 31.9% driven by a £0.9 billion increase in MREL partially
 31.9%                offset by a £2.7 billion increase in RWAs.

 (2025 - 31.9%)       MREL increased to £62.5 billion driven by a £0.9 billion increase in CET1
                      capital, a £0.5 billion increase in Tier 2 capital, and a £0.6 billion
                      decrease in senior unsecured debt. The Tier 2 movement includes an increase of
                      £0.6 billion for a $0.8 billion 5.908% Fixed-to-Fixed Reset Rate Subordinated
                      Tier 2 Note issued in March 2026. The senior unsecured debt movement includes
                      the redemption of a $1.0 billion 5.847% Senior Callable Fixed-to-Fixed Reset
                      Rate Note and £0.5 billion 3.125% Senior Callable Fixed-to-Fixed Reset Note
                      in March 2026 offset by a €0.8 billion Fixed-to-Floating Senior Unsecured
                      Note due 2037 issued in February 2026.

 Liquidity portfolio  The liquidity portfolio decreased by £4.5 billion to £233.4 billion compared

                    with Q4 2025. Primary liquidity decreased by £1.6 billion to £155.7 billion,
 £233.4bn             driven by higher lending and Treasury maturities partly offset by issuance and

                    increased deposits. Secondary liquidity decreased by £3.0 billion due to
 (2025 - £237.9bn)    reduced pre-positioned collateral at the Bank of England.

 LCR average          The average Liquidity Coverage Ratio (LCR) decreased by 3% to 144% during Q1

                    2026, due to higher lending offset by higher deposits and issuance, and
 144%                 changes in outflow assumptions.

 (2025 - 147%)

 NSFR average         The average Net Stable Funding Ratio (NSFR) decreased by 1% to 134% during Q1

                    2026 driven by increased lending partly offset by increased deposits.
 134%

 (2025 - 135%)

Capital and risk 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 capital 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 NatWest
Group's minimum requirements and its MDA threshold requirements.

 Type                                   CET1   Total Tier 1    Total capital
 Pillar 1 requirements                  4.5%   6.0%            8.0%
 Pillar 2A requirements                 1.6%   2.2%            2.9%
 Minimum Capital Requirements           6.1%   8.2%            10.9%
 Capital conservation buffer            2.5%   2.5%            2.5%
 Countercyclical capital buffer (1)     1.7%   1.7%            1.7%
 MDA threshold (2)                      10.3%  n/a             n/a
 Overall capital requirement            10.3%  12.4%           15.1%
 Capital ratios at 31 March 2026        14.3%  16.6%           19.8%
 Headroom (3,4)                         4.0%   4.2%            4.7%

(1)     The UK countercyclical buffer (CCyB) rate is currently being
maintained at 2%. This may vary in either direction in the future subject to
how risks develop. Foreign exposures may be subject to different CCyB rates
depending on the rate 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 2025 was CET1 3.7%, Total Tier 1 4.0%
and Total Capital 4.2%.

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%

Capital and risk 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
                                            2026      2025
 Capital adequacy ratios                    %         %
 CET1                                       14.3      14.0
 Tier 1                                     16.6      16.4
 Total                                      19.8      19.3

 Capital                                    £m        £m
 Tangible equity                            31,860    30,736

 Expected loss less impairment              -         (89)
 Prudential valuation adjustment            (185)     (167)
 Deferred tax assets                        (775)     (804)
 Own credit adjustments                     28        42
 Pension fund assets                        (188)     (187)
 Cash flow hedging reserve                  878       752
 Foreseeable ordinary dividends             (2,553)   (1,837)
 Adjustment for trust assets (1)            (365)     (365)
 Foreseeable charges (2)                    (608)     (921)
 Other adjustments for regulatory purposes  (96)      (94)
 Total regulatory adjustments               (3,864)   (3,670)

 CET1 capital                               27,996    27,066

 Additional AT1 capital                     4,571     4,555
 Tier 1 capital                             32,567    31,621

 Tier 2 capital                             6,283     5,754
 Total regulatory capital                   38,850    37,375

 Risk-weighted assets
 Credit risk                                157,427   155,610
 Counterparty credit risk                   7,909     7,609
 Market risk                                5,079     4,474
 Operational risk                           25,595    25,595
 Total RWAs                                 196,010   193,288

 

(1)     Prudent deduction in respect of agreement with the pension fund to
establish legal structure to remove dividend-linked contribution.

(2)     The foreseeable charges of £608 million relates to share buybacks
(31 December 2025 - £921 million).

 

                                              31 March  31 December
                                              2026      2025
 Leverage                                     £m        £m
 Cash and balances at central banks           78,966    85,182
 Trading assets                               56,817    46,537
 Derivatives                                  66,408    60,789
 Financial assets                             523,567   505,609
 Other assets                                 23,883    16,436
 Total assets                                 749,641   714,553
 Derivatives
    - netting and variation margin            (63,035)  (58,769)
    - potential future exposures              18,907    18,155
 Securities financing transactions gross up   1,808     2,593
 Other off balance sheet items                59,842    70,909
 Regulatory deductions and other adjustments  (17,017)  (9,699)
 Claims on central banks                      (75,548)  (81,616)
 Exclusion of bounce back loans               (925)     (1,172)
 UK leverage exposure                         673,673   654,954
 UK leverage ratio (%)                        4.8       4.8

 

 

 

 

 

 

 

 

 

 

Capital and risk 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 2026.

                                                                          CET1    AT1    Tier 2  Total
                                                                          £m      £m     £m      £m
 At 31 December 2025                                                      27,066  4,555  5,754   37,375
 Attributable profit for the period                                       1,432   -      -       1,432
 Foreseeable ordinary dividends                                           (716)   -      -       (716)
 Foreign exchange reserve                                                 (87)    -      -       (87)
 FVOCI reserve                                                            28      -      -       28
 Own credit                                                               (14)    -      -       (14)
 Share-based remuneration and shares vested under employee share schemes  102     -      -       102
 Goodwill and intangibles deduction                                       66      -      -       66
 Deferred tax assets                                                      29      -      -       29
 Prudential valuation adjustments                                         (18)    -      -       (18)
 New issues of capital instruments                                        -       -      553     553
 Other capital instrument movements (1)                                   -       16     (53)    (37)
 Expected loss less impairment                                            89      -      -       89
 Other movements                                                          19      -      29      48
 At 31 March 2026                                                         27,996  4,571  6,283   38,850

(1)     Other capital instrument movements include foreign exchange
movements, accrued interest and fair value adjustments to capital instruments.

 

·     For CET1 movements refer to the key points on page 14.

·     Tier 2 movements of £0.5 billion include an increase of £0.6
billion for a $0.8 billion 5.908% Fixed-to-Fixed Reset Rate Subordinated Tier
2 Note issued in March 2026.

·     Within other movements for Tier 2 capital, there is an increase as
a result of excess IRB provisions over expected losses in the period.

 

Capital generation pre-distributions

                                                31 March  31 December
                                                2026      2025
                                                £m        £m
 CET1                                           27,996    27,066
 CET1 capital pre-distributions (1)             28,712    31,171
 RWAs                                           196,010   193,288

 CET1 ratio (%) - opening at 1 January          14.00     13.61
 CET1 ratio pre-distributions (%) - closing     14.65     16.13
 Capital generation pre-distributions (%) (1)   0.65      2.52

(1)     The calculation of capital generation pre-distributions uses CET1
capital pre-distributions. Distributions include ordinary dividends paid,
foreseeable ordinary dividends and share buybacks.

Capital and risk management continued

Capital, liquidity and funding risk continued

Risk-weighted assets

The table below analyses the movement in RWAs for the quarter ended 31 March
2026, by key drivers.

                                         Counterparty               Operational
                            Credit risk  credit risk   Market risk  risk         Total
                            £bn          £bn           £bn          £bn          £bn
 At 31 December 2025        155.6        7.6           4.5          25.6         193.3
 Foreign exchange movement  0.2          -             -            -            0.2
 Business movement          1.3          0.2           0.6          -            2.1
 Risk parameter changes     0.3          -             -            -            0.3
 Model updates              -            0.1           -            -            0.1
 At 31 March 2026           157.4        7.9           5.1          25.6         196.0

 

The table below analyses segmental RWAs.

                                     Private Banking                                          Total
                            Retail    & Wealth        Commercial             Central items    NatWest
                            Banking  Management       & Institutional        & other          Group
 Total RWAs                 £bn      £bn              £bn                    £bn              £bn
 At 31 December 2025        68.5     11.4             111.9                  1.5              193.3
 Foreign exchange movement  -        -                0.2                    -                0.2
 Business movement          0.7      -                1.5                    (0.1)            2.1
 Risk parameter changes     0.1      -                0.2                    -                0.3
 Model updates              0.9      -                (0.8)                  -                0.1
 At 31 March 2026           70.2     11.4             113.0                  1.4              196.0

 Credit risk                60.8     9.7              85.5                   1.4              157.4
 Counterparty credit risk   0.2      -                7.7                    -                7.9
 Market risk                0.1      -                5.0                    -                5.1
 Operational risk           9.1      1.7              14.8                   -                25.6
 Total RWAs                 70.2     11.4             113.0                  1.4              196.0

Total RWAs increased by £2.7 billion to £196.0 billion during the period
mainly reflecting:

·     An increase in risk-weighted assets from foreign exchange movements
of £0.2 billion, primarily due to sterling depreciation versus the US dollar
and appreciation versus euro.

·     An increase in business movements of £2.1 billion, primarily
driven by credit risk reflecting franchise lending growth, partially offset by
the benefit of RWA management actions. A further increase was driven by market
risk, due to SVaR and the incremental risk charge. An increase in counterparty
credit risk was primarily due to updating illiquid collateral eligibility in
securities financing transactions, partially offset by over-the-counter
trades.

·     An increase in risk parameters of £0.3 billion driven by movements
in risk metrics within Commercial & Institutional and Retail Banking.

·     An increase in model updates of £0.1 billion driven by CRDIV model
updates in Retail Banking partially offset by CRDIV model benefits in
Commercial & Institutional.

 

Capital and risk 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 of 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. High-quality liquid assets cover both
Pillar 1 and Pillar 2 risks.

                                                     Liquidity value
                                                     31 March 2026                        31 December 2025
                                                     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                   74,868     42,090     41,408         81,107     52,307     51,640
 High quality government/MDB/PSE and GSE bonds (3)    67,464     49,714     49,714         61,438     42,214     42,214
 Extremely high-quality covered bonds                 4,404      4,404      4,404          4,415      4,414      4,414
 LCR level 1 assets                                   146,736    96,208     95,526         146,960    98,935     98,268
 LCR level 2 Eligible Assets (4)                      8,991      8,168      8,168          10,325     9,466      9,466
 Primary liquidity (HQLA) (5)                         155,727    104,376    103,694        157,285    108,401    107,734
 Secondary liquidity                                  77,647     77,647     77,647         80,647     80,647     80,647
 Total liquidity value                                233,374    182,023    181,341        237,932    189,048    188,381

(1)     NatWest Group includes the UK Domestic Liquidity Sub-Group (UK
DoLSub), NatWest Markets Plc and other significant operating subsidiaries that
hold liquidity portfolios. These include RBSI Ltd 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.

Capital and risk management continued

Credit risk

Economic drivers

Introduction

The portfolio segmentation and selection of economic drivers for IFRS 9
follows the approach used in stress testing. The stress models for each
portfolio segment (defined by product or asset class and where relevant,
industry sector and region) are based on a selected, small number of economic
variables that best explain the movements in portfolio loss rates. The process
to select economic drivers uses empirical analysis and expert judgement.

The most significant economic drivers for material portfolios are shown in the
table below:

 Portfolio               Economic drivers
 Personal mortgages      Unemployment rate, sterling swap rate, house price index, real wage
 Personal unsecured      Unemployment rate, sterling swap rate, real wage
 Corporates              Stock price index, gross domestic product (GDP)
 Commercial real estate  Stock price index, commercial property price index, GDP

Economic scenarios

At 31 March 2026, the range of anticipated future economic conditions was
defined by a set of four internally developed scenarios and their respective
probabilities. In addition to the base case, they comprised upside, downside
and extreme downside scenarios.

At 31 March 2026, the four scenarios were deemed appropriate in capturing the
uncertainty in economic forecasts and the non-linearity in outcomes under
different scenarios. These four scenarios were developed to provide sufficient
coverage to current risks faced by the economy and consider varying outcomes
across inflation, interest rate, the labour market, asset price and economic
growth, around which there remains pronounced levels of uncertainty.

Since 31 December 2025, the near-term economic growth outlook weakened, mainly
due to rising energy prices following the Middle East conflict. To reflect the
impact, changes have been made to the base case economic outlook. Inflation is
likely to peak above 3.5%. Real incomes are expected to come under pressure,
with economic growth slowing to 0.4%.

 

The unemployment rate is assumed to peak higher at 5.7%. Given the elevated
risks of second round inflationary impacts, it is assumed that bank rates are
paused at the current level. Asset prices show modest declines due to weaker
growth and higher than anticipated interest rates.

At 31 March 2026, the extreme downside scenario was updated to further
incorporate physical and transition climate risks.

 High-level narrative - potential developments, vulnerabilities and risks
 Growth                                                                                             Outperformance - above trend growth as government support helps in consumer    Upside
                                                                                                    sentiment recovery
                      Modest - soft in 2026, close to trend pace afterwards                         Base case
                      Stalling - cautious consumer and policy uncertainty weighs on activity        Downside
                      Extreme stress - extreme fall in GDP followed by a weak recovery              Extreme downside
 Inflation                                                                                          Sticky - strong growth and/or wage policies keep services inflation above      Upside
                                                                                                    target in medium term
                      Reversal - ongoing progress against inflation halted, inflation rises to      Base case
                      around 3.5%
                      Slow - swift fall to lower levels as demand shock dominates                   Downside
                      Stagflation - crystallisation of physical risks, acceleration of transition   Extreme downside
                      policy, surging energy prices and second round impacts, leading to double
                      digit inflation
 Labour market                                                                                      Recovery - job growth rebounds strongly, reversing much of the recent rise in  Upside
                                                                                                    unemployment rate
                      Cooling continues - gradual loosening continues into 2026, before improving   Base case
                      Job shedding - redundancies, reduced hours, building slack                    Downside
                      Depression - unemployment hits levels close to previous peaks amid severe     Extreme downside
                      stress
 Rates                                                                                              Cautious - higher growth and inflation keep the Monetary Policy Committee      Upside

                                                                                                  cautious
 short-term
                      Pause - rate cutting cycle on pause given the risk of second round inflation  Base case
                      impacts.
                      Supportive - sharp declines to support recovery                               Downside
                      Sharp rise - sharp rates tightening in response to double digit inflation     Extreme downside
 Rates                Above consensus - 4%                                                                                                                                         Upside

 long-term
                                                                                                    Flat - 3.75%                                                                                        Ba
                                                                                                                                                                                                        se
                                                                                                                                                                                                        ca
                                                                                                                                                                                                        se
                                                                                                    Low - 2%                                                                                            Do
                                                                                                                                                                                                        wn
                                                                                                                                                                                                        si
                                                                                                                                                                                                        de
                                                                                                    High - 4%                                                                                           Ex
                                                                                                                                                                                                        tr
                                                                                                                                                                                                        em
                                                                                                                                                                                                        e
                                                                                                                                                                                                        do
                                                                                                                                                                                                        wn
                                                                                                                                                                                                        si
                                                                                                                                                                                                        de

Capital and risk management continued

Credit risk continued

Economic drivers continued

Main macroeconomic variables

The main macroeconomic variables for each of the four scenarios used for
expected credit loss (ECL) modelling are set out in the table below.

                               2026                                               2025
                                                            Extreme   Weighted                                 Extreme   Weighted
                               Upside  Base case  Downside  downside  average     Upside  Base case  Downside  downside  average
 Five-year summary             %       %          %         %         %           %       %          %         %         %
 GDP                           2.1     1.1        0.3       (0.4)     1.0         2.1     1.4        0.5       0.1       1.2
 Unemployment rate             4.3     5.4        6.0       7.3       5.5         4.3     5.1        5.6       7.0       5.3
 House price index             6.0     1.2        (0.4)     (4.2)     1.4         5.7     3.3        0.6       (3.8)     2.6
 Commercial real estate price  6.0     0.4        (1.6)     (5.3)     0.7         6.1     2.2        (0.3)     (5.0)     1.9
 Consumer price index          2.2     2.3        1.7       4.3       2.5         2.6     2.4        2.4       1.8       2.3
 Bank of England base rate     4.0     3.8        1.8       5.4       3.7         4.0     3.5        2.6       1.4       3.2
 Stock price index             5.8     3.7        3.5       (0.3)     3.6         6.2     4.8        2.8       1.1       4.3
 World GDP                     3.7     3.0        2.5       1.6       2.9         3.7     3.1        2.5       2.2       3.0
 Probability weight            22.5    45.0       18.3      14.2                  22.4    45.0       19.5      13.1

(1)     The five-year summary runs from 2026-2030 for 31 March 2026 and
from 2025-2029 for 31 December 2025.

(2)     The table shows compound annual growth rate (CAGR) for GDP,
average levels for the unemployment rate and Bank of England base rate and Q4
to Q4 CAGR for other parameters.

 

Probability weightings of scenarios

NatWest Group applies a quantitative approach for IFRS 9 multiple economic
scenarios by selecting specific discrete scenarios that represent the range of
risks in the economic outlook and assigning appropriate probability weights.

The approach involves comparing GDP paths for NatWest Group's scenarios
against a set of model simulations to determine the percentile in the
distribution that aligns most closely with each scenario.

The probability weight for the base case is determined first using judgement,
while probability weights for the alternative scenarios are then assigned
based on these percentiles scores.

The assigned probability weights were judged to be aligned with the subjective
assessment of balance of the risks in the economy. Given the balance of risks
that the economies in which NatWest Group operates are exposed to, NatWest
Group judges it appropriate that downside-biased scenarios have higher
combined probability weights than the upside-biased scenario. Skew between the
upside scenario and downside scenarios was broadly similar to that at 31
December 2025. Compared to 31 December 2025, the base case was assigned the
same weight. The downside scenario had a lower weight, which was consistent
with the severity of the scenario and changes to the broader suite.

The extreme downside scenario had a higher weight which was deemed reasonable
given the rising risk of stagflation.

It presents good coverage to the range of outcomes assumed in the scenarios,
including the potential for a robust recovery on the upside and exceptionally
challenging outcomes on the downside. A 22.5% weighting was applied to the
upside scenario, a 45.0% weighting applied to the base case scenario, an 18.3%
weighting applied to the downside scenario and a 14.2% weighting applied to
the extreme downside scenario.

 

Capital and risk management continued

Credit risk continued

Economic drivers continued

Annual figures

       GDP - annual growth                                                                      Consumer price index - four quarter change
       Upside %     Base case %  Downside %   Extreme downside %  Weighted average %            Upside %   Base case %  Downside %  Extreme downside %  Weighted average %
 2026  1.2          0.4          (0.4)        (1.0)               0.3                     2026  2.6        3.5          1.3         9.0                 3.7
 2027  3.2          1.0          (1.6)        (3.5)               0.4                     2027  2.4        2.1          1.4         4.7                 2.4
 2028  2.6          1.5          1.1          0.6                 1.6                     2028  2.1        2.0          1.9         3.7                 2.2
 2029  1.7          1.4          1.3          1.0                 1.4                     2029  1.9        2.0          2.0         2.2                 2.0
 2030  1.6          1.4          1.3          1.0                 1.4                     2030  2.0        2.0          2.0         2.0                 2.0

       Unemployment rate - annual average                                                       Bank of England base rate - annual average
       Upside %     Base case %  Downside %   Extreme downside %  Weighted average %            Upside %   Base case %  Downside %  Extreme downside %  Weighted average %
 2026  5.1          5.5          5.5          5.7                 5.4                     2026  3.94       3.75         2.80        5.25                3.83
 2027  4.2          5.7          6.2          7.2                 5.6                     2027  4.00       3.75         1.52        6.75                3.82
 2028  4.1          5.4          6.4          8.4                 5.7                     2028  4.00       3.75         1.50        5.89                3.70
 2029  4.1          5.3          6.1          8.0                 5.5                     2029  4.00       3.75         1.50        5.06                3.58
 2030  4.0          5.1          5.7          7.4                 5.3                     2030  4.00       3.75         1.77        4.26                3.52

       House price index - four quarter change                                                  Stock price index - four quarter change
       Upside %     Base case %  Downside %   Extreme downside %  Weighted average %            Upside %   Base case %  Downside %  Extreme downside %  Weighted average %
 2026  6.4          0.7          (4.3)        (5.9)               0.1                     2026  13.8       (2.5)        (20.9)      (39.0)              (7.4)
 2027  7.6          (1.8)        (6.6)        (12.4)              (1.8)                   2027  5.6        5.2          8.1         4.8                 5.7
 2028  5.3          (0.5)        (0.7)        (12.0)              (0.4)                   2028  3.5        5.2          12.9        18.1                7.2
 2029  5.3          3.9          4.9          4.7                 4.5                     2029  3.5        5.3          11.5        15.3                6.9
 2030  5.6          4.0          5.2          6.3                 4.9                     2030  3.1        5.3          10.4        13.3                6.5

       Commercial real estate price - four quarter change
       Upside %     Base case %  Downside %   Extreme downside %  Weighted average %
 2026  11.9         (2.6)        (9.4)        (15.0)              (2.3)
 2027  4.9          (2.1)        (9.5)        (22.4)              (4.1)
 2028  5.8          2.8          4.1          3.9                 4.0
 2029  4.3          2.0          4.1          5.8                 3.4
 2030  3.0          2.0          4.0          5.0                 2.9

 

 

Capital and risk management continued

Credit risk continued

Economic drivers continued

Worst points

                                            2026                                                                     2025
                                                                 Extreme Downside %           Weighted Average %                          Extreme Downside %           Weighted Average %
                                            Downside %  Quarter                      Quarter                         Downside %  Quarter  Quarter
 GDP                                        (2.3)       Q2 2027  (4.8)               Q2 2027  -                      -           Q4 2027  (3.8)               Q4 2026  -
 Unemployment rate - peak                   6.5         Q1 2028  8.5                 Q2 2028  5.8                    6.2         Q4 2027  8.5                 Q4 2027  5.6
 House price index                          (12.7)      Q3 2028  (27.6)              Q1 2029  (2.6)                  (2.4)       Q2 2028  (25.9)              Q2 2028  -
 Commercial real estate price               (18.0)      Q4 2027  (35.0)              Q1 2028  (6.3)                  (7.3)       Q2 2027  (33.3)              Q3 2027  -
 Consumer price index
  - highest four quarter change             1.1         Q1 2026  10.0                Q1 2027  3.7                    3.8         Q3 2025  3.8                 Q3 2025  3.8
 Bank of England base rate - extreme level  1.5         Q1 2026  7.0                 Q1 2027  3.9                    2.0         Q1 2025  0.1                 Q1 2025  2.8
 Stock price index                          (22.7)      Q1 2027  (44.8)              Q1 2027  (7.6)                  (6.7)       Q4 2026  (47.7)              Q4 2026  -

 

(1)     The figures show falls relative to the starting period for GDP,
house price index, commercial real estate price and stock price index. For
unemployment rate, it shows highest value through the scenario horizon. For
consumer price index, it shows highest or lowest annual percentage change. For
Bank of England base rate, it shows highest or lowest value through the
horizon. The calculations are performed over five years, with a starting point
of Q4 2025 for 31 March 2026 scenarios and Q4 2024 for 31 December 2025
scenarios.

 

 

Capital and risk management continued

Credit risk continued

Segment analysis - portfolio summary

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

                                          31 March 2026                                                                31 December 2025
                                                   Private Banking                                                              Private Banking
                                          Retail   & Wealth         Commercial           Central items                 Retail   & Wealth         Commercial           Central items
                                          Banking  Management       & Institutional      & other          Total        Banking  Management       & Institutional      & other          Total
                                          £m       £m               £m                   £m               £m           £m       £m               £m                   £m               £m
 Loans - amortised cost and FVOCI (1,2)
 Stage 1                                  198,995  17,621           140,577              40,467           397,660      196,325  17,552           138,769              34,005           386,651
 Stage 2                                  19,553   1,112            21,151               49               41,865       19,113   1,115            18,289               65               38,582
 Stage 3                                  2,424    378              2,050                2                4,854        2,231    348              2,102                2                4,683
 Of which: individual                     -        324              1,081                -                1,405        -        276              1,180                -                1,456
 Of which: collective                     2,424    54               969                  2                3,449        2,231    72               922                  2                3,227
 Total                                    220,972  19,111           163,778              40,518           444,379      217,669  19,015           159,160              34,072           429,916
 ECL provisions (3)
 Stage 1                                  334      15               289                  7                645          335      13               256                  10               614
 Stage 2                                  467      14               372                  1                854          424      13               357                  2                796
 Stage 3                                  1,151    55               1,037                1                2,244        1,075    50               1,048                2                2,175
 Of which: individual                     -        55               540                  -                595          -        50               548                  -                598
 Of which: collective                     1,151    -                497                  1                1,649        1,075    -                500                  2                1,577
 Total                                    1,952    84               1,698                9                3,743        1,834    76               1,661                14               3,585
 ECL provisions coverage (4)
 Stage 1 (%)                              0.17     0.09             0.21                 0.02             0.16         0.17     0.07             0.18                 0.03             0.16
 Stage 2 (%)                              2.39     1.26             1.76                 2.04             2.04         2.22     1.17             1.95                 3.08             2.06
 Stage 3 (%)                              47.48    14.55            50.59                50.00            46.23        48.18    14.37            49.86                100.00           46.44
 Total                                    0.88     0.44             1.04                 0.02             0.84         0.84     0.40             1.04                 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 £78.0 billion (31 December 2025 - £84.1 billion) and debt
securities of £81.5 billion (31 December 2025 - £78.4 billion).

(2)     Fair value through other comprehensive income (FVOCI). Includes
loans to customers and banks.

(3)     Includes £7 million (31 December 2025 - £6 million) related to
assets classified as FVOCI and £0.1 billion (31 December 2025 - £0.1
billion) related to off-balance sheet exposures.

(4)     ECL provisions coverage is calculated as ECL provisions, including
ECL for other non-loan assets and unutilised exposure, divided by loans -
amortised cost and FVOCI.

Capital and risk management continued

Credit risk continued

Segment analysis - loans

·     Retail Banking - Year-to-date balance sheet expansion was primarily
attributed to growth in the mortgage portfolio. Asset quality remained
consistent throughout Q1 2026, underscoring sustained customer resilience and
disciplined risk management. Although portfolio performance was stable, ECL
coverage for Retail Banking increased compared to 31 December 2025, due to
updates in economic scenarios that incorporate increased global economic
uncertainty due to the Middle East conflict. Overall, default rates held
steady, however, unsecured flows into Stage 3 increased during the quarter,
largely as a result of strategic credit card portfolio growth and seasoning
since 2022.

·     Commercial & Institutional - Coverage increased modestly with
rises in both ECL and balances. Strong underlying portfolio performance was
offset by the impact of new economic scenarios, which led to an increase in
Stage 1 and Stage 2 ECL. Stage 3 charges and flows to default remained
subdued.

 

Movement in ECL provision

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

 

                                                                      ECL provision
                                                                      £m
 At 1 January 2026                                                    3,585
 Changes in economic forecasts                                        140
 Changes in risk metrics and exposure: Stage 1 and Stage 2            (16)
 Changes in risk metrics and exposure: Stage 3                        219
 Judgemental changes: changes in post model adjustments for Stage 1,
    Stage 2 and Stage 3                                               (34)
 Write-offs and other                                                 (151)
 At 31 March 2026                                                     3,743

 

·     ECL increased in Q1 2026, largely driven by updates to economic
scenarios and associated weights to reflect increased geopolitical risk and
weaker equity markets, with an adaptation to the extreme downside scenario to
further incorporate physical and transition climate risks.

·     Stage 3 charges in Q1 2026 remain broadly stable overall with
increases in Personal Stage 3 charges driven by seasoning of post-2022
unsecured lending growth, in line with expectations.

·     Judgemental ECL post model adjustments decreased by £34 million to
£262 million (31 December 2025 - £296 million) representing 7.0% of total
ECL (31 December 2025 - 8.3%), reflecting that for Non-Personal portfolios,
more economic uncertainty is being captured by the models.

 

 

Capital and risk management continued

Credit risk continued

ECL post model adjustments

The table below shows ECL post model adjustments.

                                                   Private Banking
                              Retail Banking       & Wealth         Commercial
                              Mortgages  Other      Management       & Institutional       Total
 31 March 2026                £m         £m        £m               £m                     £m
 Deferred model calibrations  -          -         1                12                     13
 Economic uncertainty         45         41        9                125                    220
 Other adjustments            -          20        -                9                      29
 Total                        45         61        10               146                    262
 Of which:
 - Stage 1                    37         35        3                53                     128
 - Stage 2                    8          22        7                93                     130
 - Stage 3                    -          4         -                -                      4

 31 December 2025
 Deferred model calibrations  -          -         1                14                     15
 Economic uncertainty         44         42        11               149                    246
 Other adjustments            -          19        -                16                     35
 Total                        44         61        12               179                    296
 Of which:
 - Stage 1                    33         38        4                73                     148
 - Stage 2                    11         20        8                106                    145
 - Stage 3                    -          3         -                -                      3

 

 

 

 

Post model adjustments decreased since 31 December 2025 reflecting that for
Non-Personal portfolios, the latest economic scenarios are capturing more
economic uncertainty.

·     Retail Banking - As at 31 March 2026, the post model adjustment for
economic uncertainty remained stable at £86 million (31 December 2025 - £86
million). The cost of living post model adjustment continued to address the
risk in segments of the Retail Banking portfolio that were more susceptible to
affordability challenges. It focused on key affordability factors, including
overindebted borrowers, poor credit card affordability status and lower income
customers in fuel poverty.

·     A £20 million post model adjustment remains as a judgemental
measure while additional loss data is accumulated on the recently migrated
Sainsbury's Bank lending portfolio.

·     Commercial & Institutional - As at 31 March 2026, the post
model adjustment for economic uncertainty decreased to £125 million (31
December 2025 - £149 million), reflecting a greater element of economic
uncertainty being captured by the models.

·     The remaining £21 million (31 December 2025 - £30 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.

 

·

Capital and risk management continued

Credit risk continued

Measurement uncertainty and ECL sensitivity analysis

The recognition and measurement of ECL is complex and requires significant
judgement and estimation, especially during times of economic volatility and
uncertainty. This includes the formulation and incorporation of multiple
forward-looking economic conditions into ECL to meet the measurement
objectives of IFRS 9. The ECL provision is sensitive to the model inputs and
economic assumptions used in the estimation.

Simulations were conducted to assess the impact of various economic scenarios,
including base case, upside, downside and extreme downside scenarios. The
potential ECL impacts reflected the simulated impact as at 31 March 2026. In
the simulations, NatWest Group assumed that the economic macro variables
associated with each scenario would replace the existing base case economic
assumptions, giving them a 100% probability weighting and therefore serving as
a single economic scenario. These scenarios were applied to all modelled
portfolios with the simulation affecting both probability of defaults and loss
given defaults. Post model adjustments included in the ECL estimates were
adjusted in line with the modelled ECL movements. However, adjustments that
were judgemental in nature, such as those for deferred model calibrations and
economic uncertainty, were not automatically recalculated. Instead, they will
be re-evaluated by management through ECL governance for any new economic
scenario outlook.

As expected, the scenarios created varying impacts on ECL by portfolio, and
these impacts were deemed reasonable. The simulations assumed that existing
modelled relationships between key economic variables and drivers would hold.
However, in practice, other factors such as potential changes in customer
behaviour and policy changes could also impact the wider availability of
credit.

The focus of the simulations was on ECL provisioning requirements for
performing exposures in Stage 1 and Stage 2. The simulations were run on a
stand-alone basis and were independent of each other. Scenario impacts on SICR
were considered when evaluating the ECL movements of Stage 1 and Stage 2.

Stage 3 provisions are not subject to the same level of measurement
uncertainty, as default is an observed event as at the balance sheet date and
defaulted loss given default is typically more impacted by borrower specific
factors rather than economics. Therefore, Stage 3 provisions were not
considered in this analysis.

 

 

 

                                                                               Extreme
                                                 Base      Upside    Downside  downside
 31 March 2026                           Actual  scenario  scenario  scenario  scenario
 Total Stage 1 and Stage 2 ECL (£m)      1,499   1,400     1,155     1,598     3,177
 Variance to actual total Stage 1 and
    Stage 2 ECL (£m)                     -       (99)      (344)     99        1,678

 31 December 2025
 Total Stage 1 and Stage 2 ECL (£m)      1,410   1,301     1,186     1,464     2,660
 Variance to actual total Stage 1 and
    Stage 2 ECL (£m)                     -       (109)     (224)     54        1,250

 

·     If the economics were as negative as observed in the extreme
downside (i.e. 100% probability weighting), total Stage 1 and Stage 2 ECL was
simulated to increase by £1.7 billion (112%). This was mainly driven by the
Non-Personal portfolios with significant falls in both the stock index and
commercial real estate prices.

·     For the downside scenario (with 100% weighting), total Stage 1 and
Stage 2 ECL was simulated to increase by £0.1 billion (7%) with smaller
movements in key economic variables.

 

 

 

 

 

 

 

 

 

Capital and risk 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
                                                Credit   Other                  Corporate and    Financial
                                 Mortgages (1)   cards   personal  Total        other            institutions (2)  Sovereign  Total    Total
 31 March 2026                   £m             £m       £m        £m           £m               £m                £m         £m       £m
 Loans by geography              218,516        8,154    11,564    238,234      120,712          84,068            1,365      206,145  444,379
   - UK                          218,511        8,154    11,564    238,229      102,155          49,899            548        152,602  390,831
   - Other Europe                5              -        -         5            7,184            19,384            354        26,922   26,927
   - RoW                         -              -        -         -            11,373           14,785            463        26,621   26,621
 Loans by asset quality (3)      218,516        8,154    11,564    238,234      120,712          84,068            1,365      206,145  444,379
   - AQ1-AQ4                     121,924        109      884       122,917      48,796           77,775            937        127,508  250,425
   - AQ5-AQ8                     93,999         7,618    9,449     111,066      69,676           6,138             137        75,951   187,017
   - AQ9                         1,141          154      222       1,517        280              12                276        568      2,085
   - AQ10                        1,452          273      1,009     2,734        1,960            143               15         2,118    4,852
 Loans by stage                  218,516        8,154    11,564    238,234      120,712          84,068            1,365      206,145  444,379
   - Stage 1                     200,921        5,705    8,988     215,614      97,382           83,590            1,074      182,046  397,660
   - Stage 2                     16,141         2,176    1,567     19,884       21,370           335               276        21,981   41,865
   - Stage 3                     1,454          273      1,009     2,736        1,960            143               15         2,118    4,854
   - Of which: individual        204            1        26        231          1,021            138               15         1,174    1,405
   - Of which: collective        1,250          272      983       2,505        939              5                 -          944      3,449
 Loans - past due analysis       218,516        8,154    11,564    238,234      120,712          84,068            1,365      206,145  444,379
   - Not past due                215,831        7,809    10,526    234,166      117,006          83,845            1,353      202,204  436,370
   - Past due 1-30 days          1,413          74       94        1,581        2,347            173               -          2,520    4,101
   - Past due 31-90 days         468            88       115       671          679              47                12         738      1,409
   - Past due 91-180 days        298            71       104       473          52               -                 -          52       525
   - Past due >180 days          506            112      725       1,343        628              3                 -          631      1,974
 Loans - Stage 2                 16,141         2,176    1,567     19,884       21,370           335               276        21,981   41,865
   - Not past due                14,809         2,073    1,448     18,330       20,001           324               276        20,601   38,931
   - Past due 1-30 days          1,077          44       49        1,170        1,052            3                 -          1,055    2,225
   - Past due 31-90 days         255            59       70        384          317              8                 -          325      709
 Weighted average life
    - ECL measurement (years)    9              4        6         5            6                4                 nm         6        6
 ECL provisions by geography     281            564      1,149     1,994        1,581            149               19         1,749    3,743
   - UK                          280            564      1,149     1,993        1,394            100               6          1,500    3,493
   - Other Europe                1              -        -         1            119              8                 -          127      128
   - RoW                         -              -        -         -            68               41                13         122      122

 

For the notes to this table refer to page 31.

 

Capital and risk management continued

Credit risk continued

Sector analysis - portfolio summary continued

                                               Personal                                       Non-Personal
                                                              Credit   Other                  Corporate and    Financial
                                               Mortgages (1)   cards   personal  Total        other            institutions (2)  Sovereign  Total    Total
 31 March 2026                                 £m             £m       £m        £m           £m               £m                £m         £m       £m
 ECL provisions by stage                       281            564      1,149     1,994        1,581            149               19         1,749    3,743
   - Stage 1                                   50             120      168       338          267              33                7          307      645
   - Stage 2                                   37             224      207       468          374              7                 5          386      854
   - Stage 3                                   194            220      774       1,188        940              109               7          1,056    2,244
   - Of which: individual                      16             1        13        30           452              106               7          565      595
   - Of which: collective                      178            219      761       1,158        488              3                 -          491      1,649
 ECL provisions coverage (%)                   0.13           6.92     9.94      0.84         1.31             0.18              1.39       0.85     0.84
   - Stage 1 (%)                               0.02           2.10     1.87      0.16         0.27             0.04              0.65       0.17     0.16
   - Stage 2 (%)                               0.23           10.29    13.21     2.35         1.75             2.09              1.81       1.76     2.04
   - Stage 3 (%)                               13.34          80.59    76.71     43.42        47.96            76.22             46.67      49.86    46.23
 Loans by residual maturity                    218,516        8,154    11,564    238,234      120,712          84,068            1,365      206,145  444,379
  - ≤1 year                                    2,468          1,771    2,671     6,910        33,527           60,712            807        95,046   101,956
  - >1 and ≤5 year                             8,430          6,383    6,503     21,316       53,900           19,163            94         73,157   94,473
  - >5 and ≤15 year                            43,532         -        2,088     45,620       24,785           4,134             295        29,214   74,834
  - >15 year                                   164,086        -        302       164,388      8,500            59                169        8,728    173,116
 Other financial assets by asset quality (3)   -              -        -         -            4,472            28,381            126,635    159,488  159,488
   - AQ1-AQ4                                   -              -        -         -            4,463            28,291            126,635    159,389  159,389
   - AQ5-AQ8                                   -              -        -         -            9                90                -          99       99
 Off-balance sheet                             16,216         23,157   7,499     46,872       77,466           23,929            409        101,804  148,676
   - Loan commitments                          16,216         23,157   7,464     46,837       74,472           22,370            409        97,251   144,088
   - Contingent liabilities                    -              -        35        35           2,994            1,559             -          4,553    4,588
 Off-balance sheet by asset quality (3)        16,216         23,157   7,499     46,872       77,466           23,929            409        101,804  148,676
   - AQ1-AQ4                                   15,309         403      6,087     21,799       49,497           21,732            43         71,272   93,071
   - AQ5-AQ8                                   895            22,670   1,373     24,938       27,625           2,161             -          29,786   54,724
   - AQ9                                       2              13       10        25           28               -                 366        394      419
   - AQ10                                      10             71       29        110          316              36                -          352      462

 

For the notes to this table refer to page 31.

 

 

Capital and risk management continued

Credit risk continued

Sector analysis - portfolio summary continued

                                 Personal                                       Non-Personal
                                                Credit   Other                  Corporate and    Financial
                                 Mortgages (1)   cards   personal  Total        other            institutions (2)  Sovereign  Total    Total
 31 December 2025                £m             £m       £m        £m           £m               £m                £m         £m       £m
 Loans by geography              215,229        8,311    11,401    234,941      118,229          74,456            2,290      194,975  429,916
   - UK                          215,220        8,311    11,401    234,932      101,441          45,700            1,477      148,618  383,550
   - Other Europe                9              -        -         9            7,010            14,059            351        21,420   21,429
   - RoW                         -              -        -         -            9,778            14,697            462        24,937   24,937
 Loans by asset quality (3)      215,229        8,311    11,401    234,941      118,229          74,456            2,290      194,975  429,916
   - AQ1-AQ4                     120,519        117      877       121,513      46,282           68,774            1,879      116,935  238,448
   - AQ5-AQ8                     92,296         7,817    9,360     109,473      69,665           5,535             131        75,331   184,804
   - AQ9                         1,075          135      208       1,418        292              6                 265        563      1,981
   - AQ10                        1,339          242      956       2,537        1,990            141               15         2,146    4,683
 Loans by stage                  215,229        8,311    11,401    234,941      118,229          74,456            2,290      194,975  429,916
   - Stage 1                     197,939        5,988    8,977     212,904      97,779           73,959            2,009      173,747  386,651
   - Stage 2                     15,951         2,081    1,468     19,500       18,460           356               266        19,082   38,582
   - Stage 3                     1,339          242      956       2,537        1,990            141               15         2,146    4,683
   - Of which: individual        167            1        25        193          1,112            136               15         1,263    1,456
   - Of which: collective        1,172          241      931       2,344        878              5                 -          883      3,227
 Loans - past due analysis       215,229        8,311    11,401    234,941      118,229          74,456            2,290      194,975  429,916
   - Not past due                212,492        7,993    10,388    230,873      114,895          74,257            2,275      191,427  422,300
   - Past due 1-30 days          1,510          71       92        1,673        2,261            137               -          2,398    4,071
   - Past due 31-90 days         469            86       130       685          274              8                 -          282      967
   - Past due 91-180 days        275            62       104       441          110              6                 -          116      557
   - Past due >180 days          483            99       687       1,269        689              48                15         752      2,021
 Loans - Stage 2                 15,951         2,081    1,468     19,500       18,460           356               266        19,082   38,582
   - Not past due                14,521         1,979    1,335     17,835       17,605           343               266        18,214   36,049
   - Past due 1-30 days          1,138          41       48        1,227        610              5                 -          615      1,842
   - Past due 31-90 days         292            61       85        438          245              8                 -          253      691
 Weighted average life
    - ECL measurement (years)    9              4        6         5            7                4                 nm         6        6
 ECL provisions by geography     272            520      1,088     1,880        1,532            155               18         1,705    3,585
   - UK                          270            520      1,088     1,878        1,367            103               5          1,475    3,353
   - Other Europe                2              -        -         2            104              10                1          115      117
   - RoW                         -              -        -         -            61               42                12         115      115

 

nm = not meaningful

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

Capital and risk management continued

Credit risk continued

Sector analysis - portfolio summary continued

                                               Personal                                      Non-Personal
                                                              Credit  Other                  Corporate and    Financial
                                               Mortgages (1)  cards   personal  Total        other            institutions (2)  Sovereign  Total    Total
 31 December 2025                              £m             £m      £m        £m           £m               £m                £m         £m       £m
 ECL provisions by stage                       272            520     1,088     1,880        1,532            155               18         1,705    3,585
   - Stage 1                                   45             125     172       342          228              37                7          272      614
   - Stage 2                                   36             205     185       426          360              5                 5          370      796
   - Stage 3                                   191            190     731       1,112        944              113               6          1,063    2,175
   - Of which: individual                      16             1       12        29           453              110               6          569      598
   - Of which: collective                      175            189     719       1,083        491              3                 -          494      1,577
 ECL provisions coverage (%)                   0.13           6.26    9.54      0.80         1.30             0.21              0.79       0.87     0.83
   - Stage 1 (%)                               0.02           2.09    1.92      0.16         0.23             0.05              0.35       0.16     0.16
   - Stage 2 (%)                               0.23           9.85    12.60     2.18         1.95             1.40              1.88       1.94     2.06
   - Stage 3 (%)                               14.26          78.51   76.46     43.83        47.44            80.14             40.00      49.53    46.44
 Loans by residual maturity                    215,229        8,311   11,401    234,941      118,229          74,456            2,290      194,975  429,916
  - ≤1 year                                    2,764          1,856   2,736     7,356        33,768           52,130            1,765      87,663   95,019
  - >1 and ≤5 year                             8,332          6,452   6,898     21,682       51,723           18,262            77         70,062   91,744
  - >5 and ≤15 year                            42,759         3       1,772     44,534       24,136           4,016             290        28,442   72,976
  - >15 year                                   161,374        -       (5)       161,369      8,602            48                158        8,808    170,177
 Other financial assets by asset quality (3)   -              -       -         -            4,513            28,490            129,532    162,535  162,535
   - AQ1-AQ4                                   -              -       -         -            4,506            28,301            129,532    162,339  162,339
   - AQ5-AQ8                                   -              -       -         -            7                189               -          196      196
 Off-balance sheet                             14,799         22,696  7,550     45,045       78,604           23,031            501        102,136  147,181
   - Loan commitments                          14,799         22,696  7,514     45,009       75,723           21,555            501        97,779   142,788
   - Contingent liabilities                    -              -       36        36           2,881            1,476             -          4,357    4,393
 Off-balance sheet by asset quality (3)        14,799         22,696  7,550     45,045       78,604           23,031            501        102,136  147,181
   - AQ1-AQ4                                   13,926         415     6,140     20,481       50,709           21,030            114        71,853   92,334
   - AQ5-AQ8                                   859            22,205  1,283     24,347       27,525           1,924             12         29,461   53,808
   - AQ9                                       4              11      12        27           61               -                 375        436      463
   - AQ10                                      10             65      115       190          309              77                -          386      576

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

(2)     Included within financial institutions is funds lending of £21.0
billion, including £16.7 billion subscription lines financing and £4.3
billion net asset value financing, and £11.5 billion of securitisation
classified as private credit securitisation. Private credit securitisation is
defined as senior securitisation financing secured on diversified portfolios
of private loans to corporates.

(3)     AQ bandings are based on Basel PDs and mapping is 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

 

 

 

Capital and risk 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.

                              Loans - amortised cost and FVOCI                Off-balance sheet             ECL provisions
                                                                              Loan         Contingent
                              Stage 1    Stage 2    Stage 3    Total          commitments  liabilities      Stage 1  Stage 2  Stage 3  Total
 31 March 2026                £m         £m         £m         £m             £m           £m               £m       £m       £m       £m
 Personal                     215,614    19,884     2,736      238,234        46,837       35               338      468      1,188    1,994
 Mortgages (1)                200,921    16,141     1,454      218,516        16,216       -                50       37       194      281
 Credit cards                 5,705      2,176      273        8,154          23,157       -                120      224      220      564
 Other personal               8,988      1,567      1,009      11,564         7,464        35               168      207      774      1,149
 Non-Personal                 182,046    21,981     2,118      206,145        97,251       4,553            307      386      1,056    1,749
 Financial institutions (2)   83,590     335        143        84,068         22,370       1,559            33       7        109      149
 Sovereign                    1,074      276        15         1,365          409          -                7        5        7        19
 Corporate and other          97,382     21,370     1,960      120,712        74,472       2,994            267      374      940      1,581
 Of which:
 Commercial real estate       18,586     1,169      259        20,014         5,724        134              67       19       106      192
 Mobility and logistics       12,864     4,713      84         17,661         10,472       548              25       48       40       113
 Consumer industries          12,364     3,421      395        16,180         11,004       512              37       72       181      290
 Total                        397,660    41,865     4,854      444,379        144,088      4,588            645      854      2,244    3,743

 

 31 December 2025
 Personal                     212,904  19,500  2,537  234,941      45,009   36         342  426  1,112  1,880
 Mortgages (1)                197,939  15,951  1,339  215,229      14,799   -          45   36   191    272
 Credit cards                 5,988    2,081   242    8,311        22,696   -          125  205  190    520
 Other personal               8,977    1,468   956    11,401       7,514    36         172  185  731    1,088
 Non-Personal                 173,747  19,082  2,146  194,975      97,779   4,357      272  370  1,063  1,705
 Financial institutions (2)   73,959   356     141    74,456       21,555   1,476      37   5    113    155
 Sovereign                    2,009    266     15     2,290        501      -          7    5    6      18
 Corporate and other          97,779   18,460  1,990  118,229      75,723   2,881      228  360  944    1,532
 Of which:
 Commercial real estate       17,838   1,272   294    19,404       6,646    162        55   22   120    197
 Mobility and logistics       13,021   4,312   81     17,414       10,194   520        24   45   40     109
 Consumer industries          12,875   2,912   389    16,176       11,149   496        33   68   199    300
 Total                        386,651  38,582  4,683  429,916      142,788  4,393      614  796  2,175  3,585

(1)     As at 31 March 2026, £145.8 billion, 66.7%, of the total
residential mortgages portfolio had Energy Performance Certificate (EPC) data
available (31 December 2025 - £144.2 billion, 67%). Of which, 49.5% were
rated as EPC A to C (31 December 2025 - 48.8%).

(2)     Includes transactions, such as securitisations, where the
underlying risk may be in other sectors.

 

Condensed consolidated income statement

for the period ended 31 March 2026 (unaudited)

                                                                      Quarter ended
                                                                     31 March  31 December                                    31 March
                                                                     2026      2025                                           2025
                                                                      £m        £m                                             £m
 Interest receivable                                                 6,421     6,543                                          6,315
 Interest payable                                                    (3,027)   (3,102)                                        (3,289)
 Net interest income                                                 3,394     3,441                                          3,026
 Fees and commissions receivable                                     832       835                                            802
 Fees and commissions payable                                        (200)     (181)                                          (189)
 Trading income                                                      153       138                                            284
 Other operating income                                              179       91                                             57
 Non-interest income                                                 964       883                                            954
 Total income                                                        4,358     4,324                                          3,980
 Staff costs                                                         (1,086)   (981)                                          (1,069)
 Premises and equipment                                              (312)     (385)                                          (294)
 Other administrative expenses                                       (364)     (583)                                          (350)
 Depreciation and amortisation                                       (280)     (299)                                          (266)
 Operating expenses                                                  (2,042)   (2,248)                                        (1,979)
 Profit before impairment losses                                     2,316     2,076                                          2,001
 Impairment losses                                                   (283)     (136)                                          (189)
 Operating profit before tax                                         2,033                       1,940                                          1,812
 Tax charge                                                          (526)                         (462)                                          (471)
 Profit for the period                                               1,507                       1,478                                          1,341

 Attributable to:
 Ordinary shareholders                                               1,432     1,393                                          1,252
 Paid-in equity holders                                              73        84                                             90
 Non-controlling interests                                           2         1                                              (1)
                                                                     1,507     1,478                                          1,341

 Earnings per share attributable to ordinary shareholders - basic    17.9p     17.4p                                          15.5p
 Earnings per share attributable to ordinary shareholders - diluted  17.8p     17.2p                                          15.4p

 

 

Condensed consolidated statement of comprehensive income

for the period ended 31 March 2026 (unaudited)

                                                                          Quarter ended
                                                                          31 March  31 December  31 March
                                                                          2026      2025         2025
                                                                          £m        £m           £m
 Profit for the period                                                    1,507     1,478        1,341
 Items that do not qualify for reclassification
 Remeasurement of retirement benefit schemes                              5         11           6
 Changes in fair value of financial liabilities designated at fair value  17        (6)          4
 through profit or loss (FVTPL) due to changes in credit risk
 FVOCI financial assets                                                   2         (14)         14
 Tax                                                                      2         (6)          2
                                                                          26        (15)         26
 Items that do qualify for reclassification
 FVOCI financial assets                                                   32        66           34
 Cash flow hedges (1)                                                     (168)     190          183
 Currency translation                                                     (87)      5            (30)
 Tax                                                                      32        (73)         (62)
                                                                          (191)     188          125
 Other comprehensive (loss)/income after tax                              (165)     173          151
 Total comprehensive income for the period                                1,342     1,651        1,492

 Attributable to:
 Ordinary shareholders                                                    1,267     1,566        1,403
 Paid-in equity holders                                                   73        84           90
 Non-controlling interests                                                2         1            (1)
                                                                          1,342     1,651        1,492

 

 

(1)     Refer to footnote 3 and 4 of the condensed consolidated statement
of changes in equity.

Condensed consolidated balance sheet

as at 31 March 2026 (unaudited)

                                      31 March  31 December
                                      2026      2025
                                      £m        £m
 Assets
 Cash and balances at central banks   78,966    85,182
 Trading assets                       56,817    46,537
 Derivatives                          66,408    60,789
 Settlement balances                  8,148     645
 Loans to banks - amortised cost      8,522     6,958
 Loans to customers - amortised cost  431,563   418,881
 Other financial assets               83,482    79,770
 Intangible assets                    7,224     7,292
 Other assets                         8,511     8,499
 Total assets                         749,641   714,553

 Liabilities
 Bank deposits                        48,153    44,092
 Customer deposits                    445,461   442,998
 Settlement balances                  9,941     942
 Trading liabilities                  58,945    49,022
 Derivatives                          59,471    53,974
 Other financial liabilities          70,214    67,599
 Subordinated liabilities             6,642     6,123
 Notes in circulation                 3,113     3,164
 Other liabilities                    4,030     4,026
 Total liabilities                    705,970   671,940

 Equity
 Ordinary shareholders' interests     39,084    38,028
 Other owners' interests              4,571     4,571
 Owners' equity                       43,655    42,599
 Non-controlling interests            16        14
 Total equity                         43,671    42,613

 Total liabilities and equity         749,641   714,553

 

 

Condensed consolidated statement of changes in equity

for the period ended 31 March 2026 (unaudited)

                                                           Share                   Other                   Other reserves                               Total    Non
                                                           capital and    Paid-in  statutory     Retained              Cash flow      Foreign           owners'  controlling  Total
                                                           share premium  equity   reserves (2)  earnings  Fair value  hedging (3,4)  exchange  Merger  equity    interests   equity
                                                           £m             £m       £m            £m        £m          £m             £m        £m      £m       £m           £m
 At 1 January 2026                                         10,021         4,571    2,613         14,419    13          (752)          833       10,881  42,599   14           42,613
 Profit attributable to ordinary shareholders
    and other equity owners                                                                      1,505                                                  1,505    2            1,507

 Other comprehensive income
 Realised gains on FVOCI equity shares                                                                     (12)                                         (12)                  (12)
 Remeasurement of retirement benefit schemes                                                     5                                                      5                     5
 Changes in fair value of credit in financial liabilities
    designated at FVTPL due to own credit risk                                                   17                                                     17                    17
 Unrealised gains                                                                                          46                                           46                    46
 Amounts recognised in equity                                                                                          (260)                            (260)                 (260)
 Retranslation of net assets                                                                                                          3                 3                     3
 Losses on hedges of net assets                                                                                                       3                 3                     3
 Reclassification of OCI to Income statement                                                                           92             (93)              (1)                   (1)
 Tax                                                                                             (2)       (6)         42             -                 34                    34
 Total comprehensive income                                                                      1,525     28          (126)          (87)      -       1,340    2            1,342

 Transactions with owners
 Paid-in equity dividends paid                                                                   (73)                                                   (73)                  (73)
 Shares repurchased (1)                                    (54)                    54            (313)                                                  (313)                 (313)
 Employee share schemes                                                                          17                                                     17                    17
 Shares vested under employee share schemes                                        70                                                                   70                    70
 Share-based remuneration                                                                        15                                                     15                    15
 At 31 March 2026                                          9,967          4,571    2,737         15,590    41          (878)          746       10,881  43,655   16           43,671

 

(1)     As part of the On Market Share Buyback Programmes NatWest Group
plc repurchased and cancelled 51 million shares, of which 0.6 million shares
were repurchased in March 2026 and were settled and cancelled in April 2026.
The total consideration for these shares, excluding fees, was £313.7 million,
of which £3.2 million was related to shares repurchased in March 2026, which
were settled and cancelled in April 2026. The nominal value of the shares
cancelled was transferred to the capital redemption reserve.

(2)     Other statutory reserves consist of Capital redemption reserves of
£3,384 million and Own shares held reserves of £(647) million.

(3)     The change in the cash flow hedging reserve is driven by an
increase in swap rates in the year, where the portfolio of swaps is net
receive fixed from an interest rate risk perspective. This is offset by
realised accrued interest transferred into the income statement.

(4)     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.

 

 

Notes

1. Presentation of condensed consolidated financial statements

The condensed consolidated financial statements should be read in conjunction
with NatWest Group plc's 2025 Annual Report and Accounts. The accounting
policies are the same as those applied in the consolidated financial
statements. The Group has not early adopted any standard, interpretation or
amendment that has been issued but is not yet effective.

The Amendments to the Classification and Measurement of Financial Instruments
(Amendments to IFRS 9 and IFRS 7 - issued May 2024) were adopted on 1 January
2026. The Group has made an accounting policy election to derecognise
financial liabilities before the settlement date where they are settled using
electronic payment systems that satisfy the specified conditions in IFRS 9.
The amendments had no material impact on the financial performance or position
of the Group.

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 and regulatory matters

NatWest Group plc's 2025 Annual Report and Accounts, issued on 13 February
2026, 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 matters have been previously disclosed) since
publication of the 2025 Annual Report and Accounts.

Litigation

Swaps antitrust litigation

NWM Plc and other members of NatWest Group, including NatWest Group plc, as
well as a number of other interest rate swap dealers, are defendants in
several cases pending in the SDNY alleging violations of US antitrust laws in
the market for interest rate swaps. Three swap execution facilities
(TeraExchange, Javelin, and trueEx) allege that they would have successfully
established exchange-like trading of interest rate swaps if the defendants had
not unlawfully conspired to prevent that from happening through boycotts and
other means.

Discovery is complete though expert discovery is ongoing, and in March 2026,
defendants filed a motion for summary judgment seeking dismissal of the
claims, which is pending.

Oracle Securities Litigation

In January and February 2026, two substantially similar class action
complaints were filed in New York state court against Oracle Corporation and
the underwriters of a September 2025 bond offering by Oracle, including NWMSI.
The complaint alleges that the offering documents for the bonds were
materially misleading because they failed to disclose that, at the time of the
bond offering, Oracle was already planning to further increase its debt to
fund its Artificial Intelligence infrastructure expansion. On 4 March 2026, an
amended complaint consolidated both actions into one.

The consolidated amended complaint seeks damages under the U.S. Securities Act
of 1933 (the 'Securities Act'), as amended, on behalf of those who purchased
Oracle's bonds.

In connection with the bond offering, Oracle agreed to indemnify the
underwriters against certain potential liabilities, including disclosure-based
liability under the Securities Act. Defendants (including NWMSI) anticipate
filing a motion to dismiss the consolidated amended complaint.

Regulatory matters

US investigations relating to fixed-income securities

In December 2021, NWM Plc pled guilty in the United States District Court for
the District of Connecticut to one count of wire fraud and one count of
securities fraud in connection with historical spoofing conduct by former
employees in US Treasuries markets between January 2008 and May 2014 and,
separately, during approximately three months in 2018. The 2018 trading
occurred during the term of a non-prosecution agreement (NPA) between NWMSI
and the United States Attorney's Office for the District of Connecticut (USAO
CT), under which non-prosecution was conditioned on NWMSI and affiliated
companies not engaging in criminal conduct during the term of the NPA. The
relevant trading in 2018 was conducted by two NWM Plc traders in Singapore and
breached that NPA. The plea agreement reached with the US Department of
Justice (DOJ) and the USAO CT resolved both the spoofing conduct and the
breach of the NPA.

The DOJ and USAO CT paused the monitorship in May 2025 and, following a
review, determined that a monitorship was no longer necessary as a result of
NWM Plc's notable progress in strengthening its compliance programme, certain
of NWM Plc's remedial improvements, internal controls, and the status of
implementation of Monitor recommendations, and that reporting by NWM Plc to
the DOJ and USAO CT on its continued compliance programme progress provided an
appropriate degree of oversight. The court approved the agreement and extended
NWM Plc's obligations under the plea agreement and probation until December
2026.

In the event that NWM Plc does not meet its obligations to the DOJ, this may
lead to adverse consequences such as increased costs and findings that NWM Plc
violated its probation term amongst other consequences. Other material adverse
collateral consequences may occur as a result of this matter, as further
described in the Risk Factor relating to legal, regulatory and governmental
actions and investigations set out on pages 417 to 419 of the NatWest Group
plc 2025 Annual Report and Accounts.

Other customer remediation in Ulydien (formerly Ulster Bank Ireland DAC)

Ulydien identified other legacy issues leading to the establishment of
remediation requirements. These remediation activities have now materially
concluded.

3. Post balance sheet events

As part of the ongoing on-market share buyback programme, NatWest Group plc
has repurchased and cancelled a further 10.70 million shares since 31 March
2026 for a total consideration (excluding fees) of £63.53 million.

Other than as disclosed in this document, there have been no significant
events between 31 March 2026 and the date of approval of this announcement
which 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 RBSH N.V.
refers to RBS Holdings 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 the 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 2025 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) 7557 316 540

 Management presentation
 Date:      1 May 2026

 Time:      9am BST

 Zoom ID:   957 9088 3730

 

Registered office

36 St Andrew Square

Edinburgh, EH2 2YB

Registered in Scotland No. SC45551

 

Available on natwestgroup.com/results

·     Q1 2026 Interim Management Statement and background slides.

·     A financial supplement containing income statement, balance sheet
and segment performance for the five quarters ended 31 March 2026.

·     NatWest Group Pillar 3 supplement at 31 March 2026.

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, capital generation
pre-distributions, customer assets and liabilities growth rate, cost-income
ratio, CET1 ratio, RWA levels and payment of dividends), 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 such
as artificial intelligence, 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 2025 Annual Report on Form 20-F, NatWest Group's Interim
Management Statement for Q1 2026, and its other public filings.

Forward-looking statements continued

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.

Caution on non-financial reporting

The processes we have adopted to define, collect and report data on our
climate and sustainability related performance, as well as the associated
metrics and disclosures in this document, are not subject to the same formal
processes adopted for financial reporting in accordance with established
reporting standards. They involve a higher degree of judgement, assumptions
and estimates, including in relation to the classification of climate and
sustainability-related (including social, sustainability,
sustainability-linked, green, climate and transition) funding, financing and
facilitation activities, than what is required for reporting of historical
financial information prepared in accordance with established reporting
standards. As a result, climate and sustainability-related disclosures may be
amended, updated or restated over time. However, NatWest Group does not
undertake to restate prior disclosures except where required by applicable law
or regulation, even if subsequently available data or methodologies differ
from those used at the time of the original disclosure. In addition,
non-financial reporting systems are less developed than financial reporting
systems, often involving manual processes and less robust controls, which may
affect data quality and consistency.

Refer also to the 'Climate and sustainability-related risk factors' on pages
420 to 422 of the NatWest Group plc 2025 Annual Report and Accounts, the
'Additional cautionary statement regarding climate and sustainability-related
data, metrics and forward-looking statements' on pages 429 to 431 of the
NatWest Group plc 2025 Annual Report and Accounts, and the cautionary
statement in the section entitled 'Caution about climate-related metrics and
data required for climate reporting' on pages 70 to 72 of the NatWest Group
plc 2025 Climate Transition Plan Report.

 

 

 

 

Caution about sustainability-related funding, financing and facilitation

Sustainability-related (including social, sustainability,
sustainability-linked, green, climate, transition) funding, financing and
facilitation currently represents only a relatively small proportion of
NatWest Group's overall funding, financing and facilitation activities.
Accordingly, disclosures relating to sustainability-related funding, financing
and facilitation should be read in the context of NatWest Group's broader
balance sheet, risk profile and funding, financing and facilitation
activities, and should not be interpreted as indicative of NatWest Group's
overall funding, financing or facilitation strategy.

 

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), as issued by the International Accounting Standards Board
(IASB). 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-Generally Accepted Accounting Principles
(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 the basis of calculation for 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 42.   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 11-13 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 and the reduction of deposits as part of our withdrawal from the
                                                                                  Republic of Ireland.

                                                                                  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 excluding the volatility
 Refer to Condensed consolidated balance sheet on page 35 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 loans

                                                                                to customers - 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.
 43.

                                                                                  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 -
                                                                                  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 44.            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 and average interest earning assets                         Net interest margin is net interest income as a percentage of average interest

                                                                               earning assets (IEA).
 Refer to Segment performance on pages 11-13 for components of calculation.

                                                                                 Average IEA are average IEA of the banking business of NatWest Group and
                                                                                 primarily consists of cash and balances at central banks, loans to banks -
                                                                                 amortised cost, loans to customers - amortised cost and other financial
                                                                                 assets. It excludes trading balances and assets in treasury repurchase
                                                                                 agreements that have not been derecognised. 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 11-13 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 and the reduction of loans to customers as part
                                                                                 of our withdrawal from the Republic of Ireland.

                                                                                 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
 43.                                                                             excludes litigation and conduct costs, which are more volatile and may distort
                                                                                 period-on-period comparisons.
 Segment return on equity                                                        Segment 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. Segment return on equity on page 44.                          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
 42.                                                                             metrics including the share price. The nearest ratio using IFRS measures is:
                                                                                 net asset value (NAV) per ordinary share - this comprises ordinary
                                                                                 shareholders' interests divided by the number of ordinary shares in issue.
 Total customer assets and liabilities (CAL)                                     CAL comprises customers deposits and gross loans to customers (amortised

                                                                               cost), across the Retail Banking, Private Banking & Wealth Management and
 Refer to table 6. Total customer assets and liabilities (CAL) on page 44.       Commercial & Institutional segments. For the Private Banking & Wealth
                                                                                 Management segment, CAL also includes AUMA, with an adjustment to deduct
                                                                                 investment cash to avoid double counting, as investment cash is recognised
                                                                                 within both customer deposits and AUMA.

                                                                                 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 42.              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
                                                                         2026      2025         2025
                                                                         £m        £m           £m
 Total income                                                            4,358     4,324        3,980
 Less notable items:
 Commercial & Institutional
    Own credit adjustments                                               3         (2)          6
    Dividend received on restructuring of a strategic investment         -         51           -
 Central items & other
    Share of (losses)/gains of associate - Business Growth Fund          (1)       15           15
    Interest and foreign exchange management derivatives not in hedge    38        17           7
 accounting relationships
    Foreign exchange recycling gains                                     95        10           -
    Loss on reclassification to disposal groups under IFRS 5             -         (39)         -
                                                                         135       52           28
 Total income excluding notable items                                    4,223     4,272        3,952

 

2. Cost:income ratio (excl. litigation and conduct)
                                                   Quarter ended
                                                   31 March  31 December  31 March
                                                   2026      2025         2025
                                                   £m        £m           £m
 Operating expenses                                2,042     2,248        1,979
 Less litigation and conduct costs                 (15)      (37)         (44)
 Other operating expenses                          2,027     2,211        1,935

 Total income                                      4,358     4,324        3,980

 Cost:income ratio                                 46.9%     52.0%        49.7%
 Cost:income ratio (excl. litigation and conduct)  46.5%     51.1%        48.6%

 

3. Tangible net asset value (TNAV) per ordinary share
                                           As at
                                           31 March  31 December  31 March
                                           2026      2025         2025
 Ordinary shareholders' interests (£m)     39,084    38,028       35,562
 Less intangible assets (£m)               (7,224)   (7,292)      (7,537)
 Tangible equity (£m)                      31,860    30,736       28,025

 Ordinary shares in issue (millions) (1)   7,971     7,995        8,067

 NAV per ordinary share (pence)            490p      476p         441p
 TNAV per ordinary share (pence)           400p      384p         347p

 

(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
                                                      2026      2025         2025
                                                      £m        £m           £m
 Other operating expenses
 Staff expenses                                       1,070     966          1,055
 Premises and equipment                               309       383          294
 Other administrative expenses                        368       563          320
 Depreciation and amortisation                        280       299          266
 Total other operating expenses                       2,027     2,211        1,935

 Litigation and conduct costs
 Staff expenses                                       16        15           14
 Premises and equipment                               3         2            -
 Other administrative expenses                        (4)       20           30
 Total litigation and conduct costs                   15        37           44

 Total operating expenses                             2,042     2,248        1,979
 Operating expenses excluding litigation and conduct  2,027     2,211        1,935

 

5. Loan:deposit ratio (excl. repos and reverse repos)
                                                            As at
                                                            31 March  31 December  31 March
                                                            2026      2025         2025
                                                            £m        £m           £m
 Loans to customers - amortised cost                        431,563   418,881      398,806
 Less reverse repos                                         (37,784)  (32,817)     (30,258)
 Loans to customers - amortised cost (excl. reverse repos)  393,779   386,064      368,548
 Customer deposits                                          445,461   442,998      434,617
 Less repos                                                 (1,474)   (1,796)      (1,070)
 Customer deposits (excl. repos)                            443,987   441,202      433,547
 Loan:deposit ratio (%)                                     97%       95%          92%
 Loan:deposit ratio (excl. repos and reverse repos) (%)     89%       88%          85%

 

 

Non-IFRS financial measures continued

6. Total customer assets and liabilities (CAL)
                                          As at
                                          31 March 2026                                              31 December 2025                                         31 March 2025
                                                   Private Banking                                           Private Banking                                          Private Banking
                                          Retail   & Wealth         Commercial                      Retail   & Wealth         Commercial                     Retail   & Wealth         Commercial
                                          Banking  Management       & Institutional      Total      Banking  Management       & Institutional      Total     Banking  Management       & Institutional      Total
                                          £bn      £bn              £bn                  £bn        £bn      £bn              £bn                  £bn       £bn      £bn              £bn                  £bn
 Gross loans and advances to customers    221.3    19.1             159.6                400.0      217.9    19.0             155.8                392.7     212.2    18.5             144.6                375.3
 Customer deposits                        202.2    41.1             201.5                444.8      202.6    42.7             196.4                441.7     195.7    41.2             196.5                433.4
 Assets under management and
    administration (AUMA)                 -        56.7             -                    56.7       -        58.5             -                    58.5      -        48.5             -                    48.5
 Less investment cash included in both
    customer deposits and AUMA            -        (1.4)            -                    (1.4)      -        (1.2)            -                    (1.2)     -        (1.2)            -                    (1.2)
 CAL                                      423.5    115.5            361.1                900.1      420.5    119.0            352.2                891.7     407.9    107.0            341.1                856.0

 
7. NatWest Group Return on Tangible Equity
                                                                      Quarter ended
                                                                      31 March  31 December  31 March
                                                                      2026      2025         2025
                                                                      £m        £m           £m
 Profit attributable to ordinary shareholders                         1,432     1,393        1,252
 Annualised profit attributable to ordinary shareholders              5,728     5,572        5,008
 Average total equity                                                 43,216    42,877       40,354
 Adjustment for average other owners' equity and intangible assets    (11,760)  (12,431)     (13,228)
 Adjusted total tangible equity                                       31,456    30,446       27,126
 Return on equity                                                     13.3%     13.0%        12.4%
 Return on Tangible Equity                                            18.2%     18.3%        18.5%

 
8. Segment return on equity

 

                                                Quarter ended 31 March 2026                           Quarter ended 31 December 2025                       Quarter ended 31 March 2025
                                                            Private Banking                                        Private Banking                                     Private Banking
                                                Retail      & Wealth         Commercial               Retail       & Wealth         Commercial             Retail      & Wealth         Commercial
                                                Banking     Management       & Institutional          Banking      Management       & Institutional        Banking     Management       & Institutional
 Operating profit (£m)                          781         94               1,030                    786          107              1,039                  750         77               1,020
 Paid-in equity cost allocation (£m)            (18)        (3)              (51)                     (24)         (4)              (56)                   (23)        (4)              (63)
 Adjustment for tax (£m)                        (214)       (25)             (245)                    (213)        (29)             (246)                  (204)       (20)             (239)
 Adjusted attributable profit (£m)              549         66               734                      549          74               737                    523         53               718
 Annualised adjusted attributable profit (£m)   2,197       262              2,937                    2,195        297              2,949                  2,092       212              2,872
 Average RWAe (£bn)                             70.4        11.4             113.8                    69.7         11.3             109.3                  66.9        11.1             106.8
 Equity factor                                  12.7%       10.9%            14.1%                    12.8%        11.1%            13.9%                  12.8%       11.1%            13.9%
 Average notional equity (£bn)                  8.9         1.2              16.0                     8.9          1.3              15.2                   8.6         1.2              14.8
 Return on equity                               24.6%       21.1%            18.3%                    24.6%        23.6%            19.4%                  24.5%       17.1%            19.3%

 

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 client assets under management (AUM) and client assets under administration (AUA) serviced through the Private Banking & Wealth Management segment and not recognised on NatWest Group's balance sheet. AUM comprise assets where the
                                       investment management is undertaken by Private Banking & Wealth Management on behalf of customers of the Private Banking & Wealth Management, Retail Banking and Commercial & Institutional segments. AUA comprises i) third party assets held on an
                                       execution-only basis in custody by Private Banking & Wealth Management, Retail Banking and Commercial & Institutional for their customers, for which the execution services are supported by Private Banking & Wealth Management ii) AUA of Cushon,
                                       acquired on 1 June 2023, which are supported by Private Banking & Wealth Management 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 earned across NatWest Group (excluding
                                       Cushon). Investment income includes ongoing fees as a percentage of assets and
                                       fees, charged on a per transaction basis, 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.
 AUM net flows                         AUM net flows refers to net client cash inflows and outflows relating to
                                       investment products, both discretionary and advisory mandates serviced through
                                       the Private Banking & Wealth Management segment. AUM comprises assets
                                       where the investment management is undertaken by Private Banking & Wealth
                                       Management on behalf of Private Banking & Wealth Management, Retail
                                       Banking and Commercial & Institutional customers.
 Capital generation pre-distributions  Capital generation pre-distributions refers to the change in the CET1 ratio in the period, before distributions to ordinary shareholders. It reflects the capital generated through business activities and all other movements, including attributable profit
                                       for the period, impacts from acquisitions and disposals, and risk-weighted asset (RWA) changes, prior to the deduction of ordinary shareholder distributions such as ordinary dividends and share buybacks. It is used to show the capital generated in the
                                       period that is available for deployment in the business and distribution to shareholders.
 Climate and transition finance        The climate and transition finance target enables NatWest Group to quantify the level of financing and facilitation provided by NatWest Group that could support customers in achieving their climate and/or transition ambitions, through lending and
                                       underwriting activities. The climate and transition finance framework, available on natwestgroup.com, underpins the target to provide £200 billion in climate and transition finance between 1 July 2025 and the end of 2030.
 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  QRFIMMMTMTAJTJF



            Copyright 2019 Regulatory News Service, all rights reserved

Recent news on Natwest

See all news