Picture of Natwest logo

NWG Natwest News Story

0.000.00%
us flag iconLast trade - 00:00
FinancialsBalancedLarge CapNeutral

REG - Natwest Markets PLC NatWest Markets N.V. - NatWest Markets Plc Interim Results 2025

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20250725:nRSY5184Sa&default-theme=true

RNS Number : 5184S  Natwest Markets PLC  25 July 2025

 

 

 

 

 

 

 

 

            NatWest Markets Group

           Interim Results 2025

 

 

 

 

 

 

NatWest Markets Plc
 
                                    ci.natwest.com

NatWest Markets Group (NWM Group)

Results for the half year ended 30 June 2025

The first half of the year saw a dynamic operating environment, with strong
client activity against a backdrop of heightened geopolitical uncertainty. We
captured opportunities presented by this environment, leveraged our deep
customer relationships and capitalised on our strengths through a connected
Commercial & Institutional segment, enabling us to extend the reach of our
proposition. As a result, we produced a strong set of results for NWM Group,
underpinned by a disciplined approach to balance sheet and risk management.

Financial review

NWM Group maintained its robust capital and liquidity position in H1 2025 and
reported a profit of £89 million, compared with a profit of £83 million in
H1 2024. Total income of £762 million increased by £112 million compared
with H1 2024, largely due to a stronger performance in Currencies and Capital
Markets. Operating expenses increased by £75 million to £667 million, due to
higher litigation and conduct costs, and other operating expenses, mainly
driven by the impact of a credit recognised in the comparative period in
relation to property charges and an increase in staff costs.

 Financial performance
 -                  Total income of £762 million increased by £112 million compared
        with £650 million in H1 2024, largely due to a stronger performance in
        Currencies as we successfully navigated volatile market conditions, and
        Capital Markets partially offset by lower Fixed Income revenues.
 -                  Operating expenses of £667 million in H1 2025 were £75 million
        higher than £592 million in H1 2024. Litigation and conduct costs increased
        by £27 million to £65 million, as work continued on closing legacy matters
        including associated remediation activity. Other operating expenses increased
        by £48 million to £602 million in H1 2025, largely driven by the impact of a
        credit recognised in the comparative period in relation to property charges
        and increases in staff costs, partially offset by the impact of severance
        costs recognised in H1 2024.
 -                NWM Group's total assets and liabilities increased by £12.6 billion and
        £12.0 billion to £195.8 billion and £188.2 billion respectively at 30 June
        2025, compared with 31 December 2024. Increases in funded assets including
        trading assets and settlement balances were offset by lower derivative fair
        values reflecting FX volatility across major currencies and variations in
        interest rates across different currencies and tenors.

 

 Capital and leverage
 -                 Total NWM Plc RWAs were £21.2 billion at 30 June 2025, compared with
              £20.8 billion at 31 December 2024. The increase in the period was primarily
              driven by the annual update to operational risk RWAs and increases in credit
              and counterparty credit risk, largely offset by a reduction in market risk
              reflecting active risk management.
 -                NWM Plc's Common Equity Tier 1 (CET1) ratio decreased to 17.1% at 30
              June 2025 compared with 18.2% at 31 December 2024, mainly due to a reduction
              in CET1 capital largely driven by regulatory deductions and reserve movements,
              and the increase in RWAs.

                    On 2 July 2025, NatWest Group plc gave notice of the upcoming
              redemption of Additional Tier 1 (AT1) capital notes of $1.15 billion on 10
              August 2025. These notes were downstreamed to NWM Plc, and the announcement
              and redemption of the notes will result in an increase of approximately £59
              million to NWM Plc's CET1 capital.
 -                 Total MREL for NWM Plc at 30 June 2025 increased to £10.6 billion, or
              50.1% of RWAs, compared with £10.0 billion or 48.2% of RWAs at 31 December
              2024, largely due to an increase in Tier 1 capital driven by the issuance of
              two new Additional Tier 1 (AT1) instruments to NatWest Group plc amounting to
              £600 million, and the issuance of a new MREL instrument with NatWest Group
              plc of €580 million.
 -                 NWM Plc's leverage ratio at 30 June 2025 was 5.6%, up slightly
              compared with 5.5% at 31 December 2024, as the impact from higher Tier 1
              capital was largely offset by an increase in leverage exposure driven by
              higher trading assets and other financial assets.

 

 Liquidity and funding
   -    NWM Plc's Liquidity Coverage Ratio (LCR) increased to 197% (31
   December 2024 - 195%), driven by lower net outflows partially offset by the
   decrease in liquidity portfolio of £0.7 billion to £20.3 billion at 30 June
   2025.
   -    NWM Plc issued public benchmark transactions amounting to £4.3
   billion in the six months ended 30 June 2025. Transactions comprised €2.0
   billion and CHF0.2 billion of notes under our Euro Medium Term Note programme,
   $2.5 billion of notes under our US Medium Term Note programme and AUD1.0
   billion of notes under our AUD debt issuance programme. NWM Plc also raised
   funding in other formats throughout the period including, but not limited to,
   structured note issuance.

 

ESG highlights

The NatWest Group climate and sustainable funding and financing target((1)) of
£100 billion between 1 July 2021 and the end of 2025 was exceeded in Q1 2025,
of which NWM Group had delivered £57.3 billion as at 30 June 2025. To reflect
this progress, NatWest Group has announced a new target to provide £200
billion in climate and transition finance((2)) between 1 July 2025 and the end
of 2030.

(1)     Up until 30 June 2025, NatWest Group used its climate and
sustainable funding and financing inclusion criteria (CSFFI criteria) to
determine the assets, activities and companies that were eligible to be
included within its climate and sustainable funding and financing target. This
included provision of committed (on and off-balance sheet) funding and
financing, including provision of services for underwriting issuances and
private placements.

(2)     The climate and transition finance framework is available on
natwestgroup.com.

 

Outlook((1))

We retain the Outlook guidance provided in the NatWest Markets Plc 2024 Annual
Report and Accounts.

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

Financial review

The table below presents an analysis of key lines of NWM Group's income
statement for the half year and quarter ended 30 June 2025. Commentary refers
to the tables below as well as the condensed consolidated income statement
shown on page 19.

                                                                            Half year ended         Quarter ended
                                                                            30 June   30 June       30 June  31 March  30 June
                                                                            2025      2024          2025     2025      2024
 Income statement                                                           £m        £m            £m       £m        £m
 Net interest income                                                        244       237           120      124       116
 Non-interest income                                                        518       413           248      270       207
 Total income                                                               762       650           368      394       323
 Litigation and conduct costs                                               (65)      (38)          (33)     (32)      (39)
 Other operating expenses                                                   (602)     (554)         (311)    (291)     (298)
 Operating expenses                                                         (667)     (592)         (344)    (323)     (337)
 Operating profit/(loss) before impairment releases/losses                  95        58            24       71        (14)
 Impairment releases/(losses)                                               3         7             4        (1)       (1)
 Operating profit/(loss) before tax                                         98        65            28       70        (15)
 Tax (charge)/credit                                                        (9)       18            2        (11)      16
 Profit for the period                                                      89        83            30       59        1

 Income (1)
 Fixed Income                                                               105       129           41       64        66
 Currencies                                                                 327       240           169      158       128
 Capital Markets                                                            370       331           189      181       166
 Capital Management Unit & other (2)                                        2         (11)          (11)     13        (11)
 Income including shared revenue before OCA                                 804       689           388      416       349
 Transfer pricing arrangements with fellow NatWest Group subsidiaries (3)   (45)      (32)          (17)     (28)      (24)
 Income excluding OCA                                                       759       657           371      388       325
 Own credit adjustments (OCA)                                               3         (7)           (3)      6         (2)
 Total income                                                               762       650           368      394       323

 

 (1)  Product performance includes gross income earned on a NatWest Group-wide
      basis, including amounts contributed to other NatWest Group subsidiaries.
      Income including shared revenue before OCA includes revenue share from other
      NatWest Group subsidiaries but before revenue share is paid to or contributed
      to those subsidiaries.
 (2)  Capital Management Unit was set up in Q3 2020 to manage capital usage and
      optimisation across all parts of NatWest Markets, with the income materially
      relating to legacy positions.
 (3)  Transfer pricing arrangements with fellow NatWest Group subsidiaries includes
      shared revenue paid to or contributed to those subsidiaries and a profit share
      arrangement with fellow NatWest Group subsidiaries. The profit share
      arrangement rewards NWM Group on an arm's length basis for its contribution to
      the performance of the NatWest Group Commercial & Institutional business
      segment. The profit share is not allocated to individual NatWest Markets
      product areas.

 

Half year ended 30 June 2025 performance

-    Net interest income largely represents interest income from lending
activity and capital hedges, offset by interest expense from the funding costs
of the business. The increase of £7 million compared with H1 2024 largely
reflects growth in lending activity.

-    Non-interest income increased by £105 million compared with H1 2024,
mainly due to a stronger performance in Currencies as we successfully
navigated volatile market conditions, partially offset by lower Fixed Income
revenues. The amount recognised under the profit share arrangement with fellow
NatWest Group subsidiaries was £79 million in the current period, down from
£81 million in H1 2024.

-    Operating expenses in H1 2025 increased by £75 million compared with
H1 2024. Litigation and conduct costs in H1 2025 reflected ongoing progress on
closing legacy matters including any associated remediation activity and were
up by £27 million compared with H1 2024. Other operating expenses increased
by £48 million compared with H1 2024, largely driven by the impact of a
credit recognised in the comparative period in relation to property charges
and increases in staff and technology investment costs, partially offset by
the impact of severance costs recognised in H1 2024.

Quarter ended 30 June 2025 performance

-    Net interest income for the quarter was comparable with Q1 2025 and Q2
2024.

-    Non-interest income decreased by £22 million compared to Q1 2025,
mainly due to a weaker performance in Fixed Income, the non-repeat of one-off
gains in the comparative period and fair value movements relating to funding
positions in Capital Management Unit & other, and lower own credit
adjustments. This was partially offset by higher revenues in Currencies and
Capital Markets, and an increase of £11 million in the amount recognised
under the profit share arrangement with fellow NatWest Group subsidiaries,
where £45 million was recognised in Q2 2025. Non-interest income increased by
£41 million compared with Q2 2024, mainly due to stronger performances in
Currencies and Capital Markets, and an increase of £9 million in the amount
recognised under the profit share arrangement, partially offset by lower Fixed
Income revenues.

 

-   Operating expenses increased by £21 million compared with Q1 2025 and
by £7 million compared to Q2 2024. Litigation and conduct costs reflected
ongoing progress on closing legacy matters including any associated
remediation activity and were up by £1 million compared with Q1 2025 and down
by £6 million compared with Q2 2024. Other operating expenses increased by
£20 million compared with Q1 2025, largely due to higher technology
investment costs partially offset by lower staff costs, and increased by £13
million compared with Q2 2024, largely due to increases in staff and
technology investment costs, partially offset by the impact of severance costs
recognised in the comparative period.

Financial review

Balance sheet profile as at 30 June 2025

NWM Group's balance sheet profile is summarised below. Commentary refers to
the table below as well as the condensed consolidated balance sheet on page
20.

 Assets                                                           Liabilities
                                        30 June  31 December      30 June  31 December
                                        2025     2024             2025     2024
                                        £bn      £bn              £bn      £bn
 Cash and balances at central banks     18.6     16.2
 Securities                             21.5     13.9             12.2     10.5              Short positions
 Reverse repos (1)                      28.2     27.1             33.9     30.6              Repos (2)
 Derivative cash collateral given (3)   6.2      7.3              11.5     12.3              Derivative cash collateral received (4)
 Other trading assets                   0.7      0.6              1.1      1.1               Other trading liabilities
 Total trading assets                   56.6     48.9             58.7     54.5              Total trading liabilities
 Loans - amortised cost                 21.9     19.1             12.4     9.4               Deposits - amortised cost
 Settlement balances                    8.1      2.0              9.3      1.7               Settlement balances
 Amounts due from holding                                                                    Amounts due to holding company
    company and fellow subsidiaries     0.4      0.3              6.9      6.8                  and fellow subsidiaries
 Other financial assets                 17.0     17.9             34.6     31.3              Other financial liabilities
 Other assets                           0.7      0.7              0.5      0.5               Other liabilities
 Funded assets                          123.3    105.1            122.4    104.2             Liabilities excluding derivatives
 Derivative assets                      72.5     78.1             65.8     72.0              Derivative liabilities
 Total assets                           195.8    183.2            188.2    176.2             Total liabilities
                                                                                             of which:
                                                                  35.3     32.5              Wholesale funding (5)
                                                                  16.7     16.8              Short-term wholesale funding (5)
 Net derivative assets (6)              3.1      2.4              2.9      3.5               Net derivative liabilities (6)

 

 (1)  Comprises bank reverse repos of £6.3 billion (31 December 2024 - £5.9
      billion) and customer reverse repos of £21.9 billion (31 December 2024 -
      £21.2 billion).
 (2)  Comprises bank repos of £9.6 billion (31 December 2024 - £7.2 billion) and
      customer repos of £24.3 billion (31 December 2024 - £23.4 billion).
 (3)  Comprises derivative cash collateral given relating to banks of £3.0 billion
      (31 December 2024 - £3.6 billion) and customers of £3.2 billion (31 December
      2024 - £3.7 billion).
 (4)  Comprises derivative cash collateral received relating to banks of £4.5
      billion (31 December 2024 - £5.3 billion) and customers of £7.0 billion (31
      December 2024 - £7.0 billion).
 (5)  Predominantly comprises bank deposits (excluding repos), debt securities in
      issue and third party subordinated liabilities, of which short-term wholesale
      funding is the amount with contractual maturity of one year or less.
 (6)  Refer to page 11 for further details.

 

-    Total assets and liabilities increased by £12.6 billion and £12.0
billion respectively at 30 June 2025. Funded assets, which exclude
derivatives, increased by £18.2 billion, largely driven by higher trading
assets, settlement balances, loans - amortised cost and cash and balances at
central banks. Derivative fair values decreased in the period, largely driven
by FX rate volatility across major currencies and variations in interest rates
across different currencies and tenors.

-    Cash and balances at central banks increased by £2.4 billion mainly
driven by increased customer deposits and new issuances, partially offset with
planned banking book growth and maturities.

-    Trading assets were up by £7.7 billion, driven by an increase in
securities from client-led activity, and reverse repos, partially offset by a
decrease in derivative cash collateral posted. Trading liabilities increased
by £4.2 billion, driven by increases in repos and short positions, partially
offset by a decrease in derivative cash collateral received.

-    Loans - amortised cost increased by £2.8 billion, driven by higher
loans to customers reflecting growth in Capital Markets.

-    Deposits - amortised cost were up by £3.0 billion, largely driven by
an increase in customer deposits in NWM N.V..

-    Derivative assets and derivative liabilities were down by £5.6
billion and £6.2 billion respectively at 30 June 2025. The

decreases in fair values largely reflected FX volatility across major
currencies including the weakening of USD in the

period, following contrasting trends in Q4 2024, and variations in interest
rates across different currencies and tenors.

-    Other financial liabilities increased by £3.3 billion, largely driven
by new issuance in the period, partially offset by maturities. The balance at
30 June 2025 includes £25.1 billion of medium-term notes issued.

 

Non-IFRS measures

This document contains a number of non-IFRS measures. For details of the basis
of preparation and reconciliations, where

applicable, refer to the non-IFRS measures section on page 43.

 

Risk and capital management

                                                 Page
 Market risk
   One-day 99% traded internal VaR               4
 Capital, liquidity and funding risk
    Capital, RWAs and leverage                   5
    Capital resources                            6
    Leverage exposure                            7
    Liquidity portfolio                          7
    Funding sources                              8
    Senior notes and subordinated liabilities    9
 Credit risk
   Credit risk - Trading activities              10
   Credit risk - Economics                       12
   Credit risk - Banking activities              16

 

Certain disclosures in the Risk and capital management section are within the
scope of EY's review report and are marked as 'reviewed' in the section
header.

Market risk (reviewed)

One-day 99% traded internal VaR

The table below shows one-day 99% internal VaR for the trading portfolios of
NWM Group, split by exposure type.

                       Half year ended
                       30 June 2025                                 30 June 2024                                 31 December 2024
                                                        Period                                       Period                                       Period
                       Average    Maximum    Minimum    end         Average    Maximum    Minimum    end         Average    Maximum    Minimum    end
                       £m         £m         £m         £m          £m         £m         £m         £m          £m         £m         £m         £m
 Interest rate          3.6        5.4        2.2        4.1         6.7        12.0       3.6        6.6         6.5        12.1       3.0        3.8
 Credit spread          5.3        7.2        4.0        4.6         8.1        10.1       6.7        7.6         7.3        9.6        5.6        5.6
 Currency               1.5        4.0       -           0.8         2.1        6.7        0.8        1.9         1.9        5.8        0.5        1.3
 Equity                -           0.1       -           0.1         0.1        0.1        0.1        0.1         0.1        0.3       -          -
 Diversification (1)   (3.9)                            (4.0)       (6.8)                            (5.5)       (5.8)                            (5.4)
 Total                  6.5        9.7        4.3        5.6         10.2       16.2       7.0        10.7        10.0       16.1       5.3        5.3

(1)     NWM Group benefits from diversification across various financial
instrument types, currencies and markets. The extent of the diversification
benefit depends on the correlation between the assets and risk factors in the
portfolio at a particular time. The diversification factor is the sum of the
VaR on individual risk types less the total.

-    Both interest rate VaR and credit spread VaR decreased on an average
basis.

-    This reflects the period of higher market volatility in H2 2022
rolling out of the VaR calculation window.

 

 

Risk and capital management

Capital, liquidity and funding risk

Introduction

NWM 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 NWM Group operates within its regulatory
requirements and risk appetite.

Capital, RWAs and leverage

Capital resources, RWAs and leverage for NWM Plc are set out below and have
been calculated in line with the PRA rulebook, subject to the requirements set
out in the UK CRR. Regulatory capital is monitored and reported at legal
entity level for large subsidiaries of NatWest Group.

 

                                   30 June  31 December
                                   2025     2024
 Capital adequacy ratios (1,2,4)   %        %
 CET1                              17.1     18.2
 Tier 1                            25.9     24.3
 Total                             28.9     27.8
 Total MREL                        50.1     48.2

 Capital (1,2,4)                   £m       £m
 CET1                              3,627    3,779
 Tier 1                            5,508    5,067
 Total                             6,144    5,779
 Total MREL (3)                    10,635   10,038

 Risk-weighted assets
 Credit risk                       9,389    8,908
 Counterparty credit risk          6,063    5,797
 Market risk                       4,444    5,105
 Operational risk                  1,347    1,002
 Total RWAs                        21,243   20,812

 

 (1)  NWM Plc's total capital ratio requirement is 11.5%, comprising the minimum
      capital requirement of 8%, supplemented with the capital conservation buffer
      of 2.5% and the institution specific countercyclical buffer (CCyB) of 1%. The
      minimum CET1 ratio is 8%, including the minimum capital requirement of 4.5%.
      The CCyB is based on the weighted average of NWM Plc's geographical exposures.
 (2)  In addition, NWM Plc is subject to Pillar 2A requirements for CET1, AT1 and
      T2. Refer to the NatWest Markets Plc Pillar 3 report for further details on
      these additional capital requirements.
 (3)  Includes senior internal debt instruments issued to NatWest Group plc with a
      nominal value of £4.5 billion (31 December 2024 - £4.3 billion).
 (4)  The IFRS 9 transitional capital rules in respect to ECL provisions no longer
      apply as of 1 January 2025.

 

Leverage

The leverage ratio has been calculated in accordance with the Leverage Ratio
(CRR) part of the PRA rulebook.

                                 30 June  31 December
                                 2025     2024
 Tier 1 capital (£m)             5,508    5,067
 Leverage exposure (£m) (1)      98,840   92,859
 Leverage ratio (%)              5.6      5.5

 

 (1)  Leverage exposure is broadly aligned to the accounting value of on and
      off-balance sheet exposures albeit subject to specific adjustments for
      derivatives, securities financing positions and off-balance sheet exposures.

 

 

Risk and capital management

Capital, liquidity and funding risk continued

Capital resources (reviewed)

NWM Plc's regulatory capital is assessed against minimum requirements that are
set out under the UK CRR to determine the strength of its capital base. The
table below shows a reconciliation of shareholders' equity to regulatory
capital.

                                                                            30 June  31 December
                                                                            2025     2024
 Shareholders' equity                                                       £m       £m
    Shareholders' equity                                                    7,467    6,819
    Other equity instruments                                                (2,096)  (1,496)
                                                                            5,371    5,323

 Regulatory adjustments and deductions
    Own credit                                                              34       37
    Defined benefit pension fund adjustment                                 (113)    (109)
    Cash flow hedging reserve                                               128      203
    Prudential valuation adjustments                                        (133)    (148)
    Expected losses less impairments                                        (13)     (6)
    Instruments of financial sector entities where the institution has a    (1,604)  (1,521)
 significant investment
    Other adjustments for regulatory purposes                               (43)     -
                                                                            (1,744)  (1,544)

 CET1 capital                                                               3,627    3,779

 Additional Tier 1 (AT1) capital
    Qualifying instruments and related share premium                        2,095    1,496

 Tier 1 deductions
    Instruments of financial sector entities where the institution has a    (214)    (208)
 significant investment

 Tier 1 capital                                                             5,508    5,067

 Qualifying Tier 2 capital
    Qualifying instruments and related share premium                        1,029    1,124

 Tier 2 deductions
    Instruments of financial sector entities where the institution has a    (400)    (419)
 significant investment
    Other regulatory adjustments                                            7        7
                                                                            (393)    (412)

 Tier 2 capital                                                             636      712
 Total regulatory capital                                                   6,144    5,779

Risk and capital management

Capital, liquidity and funding risk continued

Leverage exposure

The leverage exposure has been calculated in accordance with the Leverage
Exposure (CRR) part of the PRA rulebook.

                                              30 June   31 December
                                              2025      2024
 Leverage                                     £m        £m
 Cash and balances at central banks           9,966     11,069
 Trading assets                               29,905    26,186
 Derivatives                                  69,637    74,982
 Financial assets                             41,187    37,408
 Other assets                                 7,100     3,292
 Total assets                                 157,795   152,937
 Derivatives
    - netting                                 (66,139)  (72,159)
    - potential future exposures              15,452    15,093
 Securities financing transactions gross up   1,769     1,959
 Undrawn commitments                          7,551     8,638
 Regulatory deductions and other adjustments  (7,351)   (2,266)
 Exclusion of core UK-group exposures         (283)     (288)
 Claims on central banks                      (9,954)   (11,055)
 Leverage exposure                            98,840    92,859

 

Liquidity portfolio (reviewed)

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
                                                     30 June    31 December
                                                     2025       2024
 NatWest Markets Plc                                 £m         £m
 Cash and balances at central banks                  9,847      10,965
 High-quality government/MDB/PSE and GSE bonds (1)   9,451      8,962
 Extremely high-quality covered bonds                 -         -
 LCR Level 1 eligible assets                         19,298     19,927
 LCR Level 2 eligible assets (2)                     1,002      1,031
 Primary liquidity (HQLA) (3)                        20,300     20,958
 Secondary liquidity (4)                             28         30
 Total liquidity value                               20,328     20,988

 LCR                                                 %          %
 Spot                                                197        195
 Average                                             193        192

 

 

(1)     Multilateral development bank abbreviated to MDB, public sector
entities abbreviated to PSE and government sponsored entities abbreviated to
GSE.

(2)     Includes Level 2A and Level 2B.

(3)     High-quality liquid assets abbreviated to HQLA.

 

(4)     Comprises assets eligible for discounting at the Bank of England
and other central banks which do not form part of the LCR high-quality liquid
assets.

Risk and capital management

Capital, liquidity and funding risk continued

The table below shows the liquidity value of the liquidity portfolio by
currency.

                            GBP     USD    EUR    Other  Total
 Total liquidity portfolio  £m      £m     £m     £m     £m
 30 June 2025               9,661   3,396  6,396  875    20,328
 31 December 2024           11,667  3,353  4,996  972    20,988

 

Funding sources (reviewed)

The table below shows NWM Group's carrying values of the principal funding
sources based on contractual maturity.

                                                                30 June 2025                       31 December 2024
                                                                Short-term  Long-term              Short-term  Long-term
                                                                less than   more than              less than   more than
                                                                1 year      1 year     Total       1 year      1 year     Total
                                                                £m          £m         £m          £m          £m         £m
 Bank deposits                                                  4,145       406        4,551       4,056       509        4,565
    of which: repos (amortised cost)                            2,553       -          2,553       2,487       -          2,487
 Customer deposits                                              7,858       28         7,886       4,784       56         4,840
    of which: repos (amortised cost)                            441         -          441         482         -          482

 Trading liabilities (1)
    Repos (2)                                                   33,014      897        33,911      29,752      810        30,562
    Derivative cash collateral received                         11,452      -          11,452      12,307      -          12,307
    Other bank and customer deposits                            591         280        871         627         268        895
    Debt securities in issue                                    9           242        251         20          237        257
                                                                45,066      1,419      46,485      42,706      1,315      44,021
 Other financial liabilities
    Customer deposits (designated fair value)                   854         1,102      1,956       221         1,316      1,537
    Debt securities in issue
       Commercial paper and certificates of deposits (CDs)      6,998       298        7,296       7,228       377        7,605
       Medium term notes (MTNs)                                 7,660       17,418     25,078      7,548       14,304     21,852
    Subordinated liabilities                                    -           268        268         -           269        269
                                                                15,512      19,086     34,598      14,997      16,266     31,263
 Amounts due to holding company and fellow subsidiaries (3)
    Internal MREL                                               1,621       2,968      4,589       929         3,429      4,358
    Other bank and customer deposits                            1,118       -          1,118       1,204       -          1,204
    Subordinated liabilities                                    -           1,043      1,043       -           1,115      1,115
                                                                2,739       4,011      6,750       2,133       4,544      6,677

 Total funding                                                  75,320      24,950     100,270     68,676      22,690     91,366

 Of which: available in resolution (4)                                                 4,279                              4,813

 

 (1)     Funding sources excludes short positions of £12,215 million (31
 December 2024 - £10,491 million) reflected as trading liabilities on the
 balance sheet.

 (2)     Comprises central and other bank repos of £9,613 million (31
 December 2024 - £7,174 million), other financial institution repos of
 £20,826 million (31 December 2024 - £20,398 million) and other corporate
 repos of £3,472 million (31 December 2024 - £2,990 million).

 (3)     Amounts due to holding company and fellow subsidiaries relating to
 non-financial instruments of £114 million (31 December 2024 - £94 million)
 have been excluded from the table.

 (4)     Eligible liabilities (as defined in the Banking Act 2009 as
 amended from time to time) that meet the eligibility criteria set out in the
 regulations, rules, policies, guidelines, or statements of the Bank of England
 including the Statement of Policy published in December 2021 (updated June
 2018).

 

 

Risk and capital management

Capital, liquidity and funding risk continued

Senior notes and subordinated liabilities - residual maturity profile by
instrument type (reviewed)

The table below shows NWM Group's debt securities in issue, subordinated
liabilities and internal resolution instruments by residual maturity.

                    Trading
                    liabilities          Other financial liabilities                                  Amounts due to holding company and
                    Debt securities      Debt securities in issue                                     fellow subsidiaries
                     in issue            Commercial                      Subordinated                                Subordinated    Total notes
                    MTNs                 paper and CDs    MTNs           liabilities     Total        Internal MREL  liabilities     in issue
 30 June 2025       £m                   £m               £m             £m              £m           £m             £m              £m
 Less than 1 year   9                    6,998            7,660          -               14,658       1,621          -               16,288
 1-3 years          36                   298              11,034         -               11,332       1,726          -               13,094
 3-5 years          67                   -                5,700          -               5,700        1,242          934             7,943
 More than 5 years  139                  -                684            268             952          -              109             1,200
 Total              251                  7,296            25,078         268             32,642       4,589          1,043           38,525

 31 December 2024
 Less than 1 year   20                   7,228            7,548          -               14,776       929            -               15,725
 1-3 years          35                   377              9,959          -               10,336       1,751          -               12,122
 3-5 years          42                   -                3,652          -               3,652        1,678          987             6,359
 More than 5 years  160                  -                693            269             962          -              128             1,250
 Total              257                  7,605            21,852         269             29,726       4,358          1,115           35,456

 

The table below shows the currency breakdown of total notes in issue.

                                                    GBP    USD         EUR     Other  Total
 30 June 2025                                       £m     £m          £m      £m     £m
 Commercial paper and CDs                           1,741  1,603       3,952   -      7,296
 MTNs                                               2,262  5,385       14,486  3,196  25,329
 External subordinated liabilities                  19     16          233     -      268
 Internal MREL due to NatWest Group plc             -      3,198       1,391   -      4,589
 Subordinated liabilities due to NatWest Group plc  -      1,043       -       -      1,043
 Total                                              4,022  11,245      20,062  3,196  38,525

 31 December 2024                                   4,785  11,135      16,606  2,930  35,456

 

 

Risk and capital management

Credit risk - Trading activities (reviewed)

This section details the credit risk profile of NWM Group's trading
activities.

Securities financing transactions and collateral

The table below shows securities financing transactions in NWM Group. Balance
sheet captions include balances held at all classifications under IFRS.

                                                   Reverse repos                          Repos
                                                             Of which:  Outside                     Of which:  Outside
                                                             can be     netting                     can be     netting
                                                   Total     offset     arrangements      Total     offset     arrangements
 30 June 2025                                      £m        £m         £m                £m        £m         £m
 Gross                                             51,659    50,729     930               56,850    54,146     2,704
 IFRS offset                                       (19,945)  (19,945)   -                 (19,945)  (19,945)   -
 Carrying value                                    31,714    30,784     930               36,905    34,201     2,704
 Master netting arrangements                       (517)     (517)      -                 (517)     (517)      -
 Securities collateral                             (29,442)  (29,442)   -                 (33,684)  (33,684)   -
 Potential for offset not recognised under IFRS    (29,959)  (29,959)   -                 (34,201)  (34,201)   -
 Net                                               1,755     825        930               2,704     -          2,704

 31 December 2024
 Gross                                             45,774    45,734     40                48,705    48,002     703
 IFRS offset                                       (15,174)  (15,174)   -                 (15,174)  (15,174)   -
 Carrying value                                    30,600    30,560     40                33,531    32,828     703
 Master netting arrangements                       (1,549)   (1,549)    -                 (1,549)   (1,549)    -
 Securities collateral                             (28,799)  (28,799)   -                 (31,279)  (31,279)   -
 Potential for offset not recognised under IFRS    (30,348)  (30,348)   -                 (32,828)  (32,828)   -
 Net                                               252       212        40                703       -          703

 

Debt securities

The table below shows debt securities held at mandatory fair value through
profit or loss by issuer as well as ratings based on the lowest of Standard
& Poor's, Moody's and Fitch. Refer to Note 6 Trading assets and Trading
liabilities for details on short positions.

                       Central and local government        Financial institutions
                       UK          US          Other                               Corporate  Total
 30 June 2025          £m          £m          £m          £m                      £m         £m
 AAA                   -           -           2,610       1,426                   -          4,036
 AA to AA+             -           6,832       562         393                     2          7,789
 A to AA-              3,961       -           2,618       955                     95         7,629
 BBB- to A-            -           -           916         411                     549        1,876
 Non-investment grade  -           -           -           65                      132        197
 Total                 3,961       6,832       6,706       3,250                   778        21,527

 31 December 2024
 AAA                   -           -           1,335       1,368                   -          2,703
 AA to AA+             -           3,734       74          569                     2          4,379
 A to AA-              2,077       -           1,266       381                     519        4,243
 BBB- to A-            -           -           831         562                     885        2,278
 Non-investment grade  -           -           -           108                     167        275
 Total                 2,077       3,734       3,506       2,988                   1,573      13,878

 

Risk and capital management

Credit risk - Trading activities continued (reviewed)

Derivatives

The table below shows third-party derivatives by type of contract. The master
netting agreements and collateral shown do not result in a net presentation on
the balance sheet under IFRS.

                                             30 June 2025                                                  31 December 2024
                                             Notional
                                             GBP    USD    EUR    Other  Total   Assets    Liabilities     Notional  Assets    Liabilities
                                             £bn    £bn    £bn    £bn    £bn     £m        £m              £bn       £m        £m
 Gross exposure                                                                  74,037    67,797                    79,894    74,421
 IFRS offset and clearing house settlements                                      (2,238)   (2,238)                   (2,727)   (2,727)
 Carrying value                              3,704  3,328  5,819  1,163  14,014  71,799    65,559          13,007    77,167    71,694
 Of which:
 Interest rate (1)                           3,385  1,758  5,105  208    10,456  34,047    28,101          9,740     36,582    31,276
 Exchange rate                               318    1,566  708    955    3,547   37,668    37,301          3,254     40,474    40,183
 Credit                                      1      4      6      -      11      84        157             13        111       235
 Carrying value                              3,704  3,328  5,819  1,163  14,014  71,799    65,559          13,007    77,167    71,694
 Counterparty mark-to-market netting                                             (56,720)  (56,720)                  (61,531)  (61,531)
 Cash collateral                                                                 (8,915)   (4,645)                   (9,815)   (5,797)
 Securities collateral                                                           (3,028)   (1,274)                   (3,396)   (896)
 Net exposure                                                                    3,136     2,920                     2,425     3,470
 Banks (2)                                                                       175       326                       204       342
 Other financial institutions (3)                                                1,834     1,254                     1,424     1,443
 Corporate (4)                                                                   1,069     1,317                     764       1,653
 Government (5)                                                                  58        23                        33        32
 Net exposure                                                                    3,136     2,920                     2,425     3,470
 UK                                                                              1,485     1,658                     1,041     1,744
 Europe                                                                          994       871                       874       977
 US                                                                              555       331                       443       605
 RoW                                                                             102       60                        67        144
 Net exposure                                                                    3,136     2,920                     2,425     3,470

 Asset quality of uncollateralised
   derivative assets
 AQ1-AQ4                                                                         2,492                               2,028
 AQ5-AQ8                                                                         641                                 394
 AQ9-AQ10                                                                        3                                   3
 Net exposure                                                                    3,136                               2,425

 

 (1)  The notional amount of interest rate derivatives includes £7,177 billion (31
      December 2024 - £6,733 billion) in respect of contracts cleared through
      central clearing counterparties.
 (2)  Transactions with certain counterparties with which NWM Group has netting
      arrangements but collateral is not posted on a daily basis; certain
      transactions with specific terms that may not fall within netting and
      collateral arrangements; derivative positions in certain jurisdictions, where
      the collateral agreements are not deemed to be legally enforceable.
 (3)  Includes transactions with securitisation vehicles and funds where collateral
      posting is contingent on NWM Group's external rating.
 (4)  Mainly large corporates with whom NWM Group may have netting arrangements in
      place, but operational capability does not support collateral posting.
 (5)  Sovereigns and supranational entities with no collateral arrangements,
      collateral arrangements that are not considered enforceable, or one-way
      collateral agreements in their favour.

 

 

Risk and capital management

Credit risk - Economics (reviewed)

Economic loss drivers

Introduction

The portfolio segmentation and selection of economic loss 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 loss drivers involves empirical analysis and expert
judgement.

The most significant economic loss drivers for the UK portfolios include UK
gross domestic product (GDP), world GDP, and the unemployment rate. Similar
metrics are used for other key country exposures in NWM Group.

Economic scenarios

At 30 June 2025, 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.

For 30 June 2025, 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 the labour market, inflation, interest rate, asset price and economic
growth, around which there remains pronounced levels of uncertainty.

Since 31 December 2024, the near-term economic growth outlook has weakened.
This was mainly due to the weaker economic performance in the second half of
2024 and the drag from international trade policy related uncertainty.
Inflation has risen, with underlying price pressure remaining firm,
particularly on services inflation. As a result, inflation is assumed to
remain a little higher than 3% through most of 2025, taking longer to fall
back to the target level of 2%. The labour market has continued to cool. The
unemployment rate peak is now assumed to be modestly higher than at 31
December 2024, but it is still expected to remain low. The Bank of England is
expected to continue cutting interest rates in a 'gradual and careful' manner
with an assumed terminal rate in the base case of 3.5%. The housing market
continues to show signs of resilience, with prices still expected to grow
modestly.

Economic loss drivers

 High level narrative - potential developments, vulnerabilities and risks
                                                                                                      Outperformance sustained - the economy continues to grow at a robust pace       Upside

 Growth
                      Steady growth - staying close to trend pace but with some near-term slowdown    Base case
                      Stalling - lagged effect of higher inflation and cautious consumer amidst       Downside
                      global trade policy and geopolitical uncertainty stalls the rebound
                      Extreme stress - extreme fall in GDP, with policy support to facilitate sharp   Extreme downside
                      recovery
                                                                                                      Sticky - strong growth and/or wage policies and/or interest rate cuts keep      Upside

                                                                                                    services inflation well above target

 Inflation
                      Battle won - Beyond near-term volatility, downward drift in services inflation  Base case
                      continues, ensuring 2% target is met on a sustained basis
                      Structural factors - sustained bouts of energy, food and goods price inflation  Downside
                      on geopolitics/deglobalisation
                      Close to deflation - inflationary pressures diminish amidst pronounced          Extreme downside
                      weakness in demand
                                                                                                      Tighter, still - job growth rebounds strongly, pushing unemployment back down   Upside

                                                                                                    to 3.5%

 Labour market
                      Cooling continues - gradual loosening prompts a gentle rise in unemployment     Base case
                      (but remains low), job growth recovers
                      Job shedding - prolonged weakness in economy prompts redundancies, reduced      Downside
                      hours, building slack
                      Depression - unemployment hits levels close to previous peaks amid severe       Extreme downside
                      stress
                                                                                                      Limited cuts - higher growth and inflation keeps the Monetary Policy Committee  Upside

                                                                                                    cautious

 Rates

 short-term
                      Steady - approximately one cut per quarter                                      Base case
                      Mid-cycle quickening - sharp declines through 2025 to support recovery          Downside
                      Sharp drop - drastic easing in policy to support a sharp deterioration in the   Extreme downside
                      economy
                                                                                                      Above consensus - 4%                                                            Upside
 Rates long-term      Middle - 3.5%                                                                                                                                                   Base case
                                                                                                      Close to 2010s - 1-2%/2.5%                                                                           Dow
                                                                                                                                                                                                           nsi
                                                                                                                                                                                                           de/
                                                                                                                                                                                                           Ext
                                                                                                                                                                                                           rem
                                                                                                                                                                                                           e
                                                                                                                                                                                                           dow
                                                                                                                                                                                                           nsi
                                                                                                                                                                                                           de

 

 

Risk and capital management

Credit risk - Economics continued (reviewed)

Economic loss drivers

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.

 

                               30 June 2025                                           31 December 2024
                                                              Extreme   Weighted                                     Extreme   Weighted
                               Upside    Base case  Downside  downside  average       Upside    Base case  Downside  downside  average
 Five-year summary             %         %           %         %        %             %         %           %         %        %
 GDP                           2.1       1.3        0.6       (0.1)     1.2           2.0       1.3        0.5       (0.2)     1.1
 Unemployment rate             3.8       4.6        5.4       7.1       4.9           3.6       4.3        5.0       6.7       4.6
 House price index             5.7       3.4        0.5       (4.3)     2.5           5.8       3.5        0.8       (4.3)     2.7
 Commercial real estate price  6.1       2.0        (0.3)     (4.8)     1.8           5.4       1.2        (1.0)     (5.7)     1.1
 Consumer price index          2.4       2.2        3.7       1.7       2.5           2.4       2.2        3.5       1.6       2.4
 Bank of England base rate     4.1       3.6        2.5       1.2       3.2           4.4       4.0        3.0       1.6       3.6
 Stock price index             5.2       3.8        2.6       0.7       3.5           6.3       5.0        3.4       1.1       4.5
 World GDP                     3.7       3.0        2.3       1.4       2.8           3.8       3.2        2.5       1.6       3.0
 Probability weight            21.7      45.0       20.7      12.6                    23.2      45.0       19.1      12.7

 

 (1)     The five-year summary runs from 2025-2029 for 30 June 2025 and
 from 2024-28 for 31 December 2024.

 (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

NWM Group's quantitative approach to IFRS 9 multiple economic scenarios
involves selecting a suitable set of discrete scenarios to characterise the
distribution of risks in the economic outlook and assigning appropriate
probability weights. This quantitative approach is used for 30 June 2025.

The approach involves comparing GDP paths for NWM Group's scenarios against a
set of 1,000 model runs, following which, a percentile in the distribution is
established that most closely corresponded to the scenario. The probability
weight for base case is set first based on judgement, while probability
weights for the alternate scenarios are assigned based on these percentiles
scores.

The weights were broadly comparable to those used at 31 December 2024 but with
slightly more downside skew. The assigned probability weights were judged to
be aligned with the subjective assessment of balance of the risks in the
economy as global trade policy uncertainty increased, and geopolitical risks
remained elevated. US trade policy remains a key area of uncertainty for the
economy. NWM Group is comfortable that the adjustments made to the base case
view reflect much of the adverse economic impacts from tariffs, while the
downside scenarios give good coverage to the potential for more significant
economic damage, including higher inflation and downturns in business
investment and consumer spending. Given the balance of risks that the economy
is exposed to, NWM Group judges it appropriate that downside-biased scenarios
have higher combined probability weights than the upside-biased scenario. 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 21.7% weighting was applied to the
upside scenario, a 45.0% weighting applied to the base case scenario, a 20.7%
weighting applied to the downside scenario and a 12.6% weighting applied to
the extreme downside scenario.

Worst points

                                     30 June 2025                                         31 December 2024
                                                        Extreme             Weighted                         Extreme            Weighted
                                     Downside           downside            average       Downside           downside           average
                                     %         Quarter  %          Quarter  %             %         Quarter  %         Quarter  %
 GDP                                 -         Q2 2027  (4.8)      Q2 2026  -             -         Q1 2024  (4.1)     Q4 2025  -
 Unemployment rate - peak            5.8       Q2 2027  8.5        Q3 2027  5.1           5.6       Q4 2026  8.5       Q1 2027  4.9
 House price index                   (5.0)     Q4 2027  (28.0)     Q1 2028  -             (1.9)     Q2 2027  (25.6)    Q3 2027  -
 Commercial real estate price        (8.4)     Q4 2026  (33.5)     Q1 2027  -             (10.5)    Q2 2026  (35.0)    Q3 2026  (1.8)
 Consumer price index
    - highest four quarter change    6.1       Q3 2026  3.2        Q2 2025  3.3           6.1       Q1 2026  3.5       Q1 2024  3.5
 Bank of England base rate
    - extreme level                  2.0       Q1 2025  0.1        Q1 2025  2.9           2.0       Q1 2024  0.1       Q1 2024  2.9
 Stock price index                   (6.6)     Q2 2026  (32.1)     Q2 2026  -             (0.2)     Q4 2025  (27.4)    Q4 2025  -

 

 (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 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 2024 for 30 June
      2025 scenarios and Q4 2023 for 31 December 2024 scenarios.

 

 

Risk and capital management

Credit risk - Economics continued (reviewed)

Governance and post model adjustments

The IFRS 9 PD, EAD and LGD models are subject to NWM Group's model risk policy
that stipulates periodic model monitoring, periodic re-validation and defines
approval procedures and authorities according to model materiality. Various
post model adjustments were applied where management judged they were
necessary to ensure an adequate level of overall ECL provision. All post model
adjustments were subject to review, challenge and approval through model or
provisioning committees.

Post model adjustments will remain a key focus area of NWM Group's ongoing ECL
adequacy assessment process. A holistic framework has been established
including reviewing a range of economic data, external benchmark information
and portfolio performance trends with a particular focus on segments of the
portfolio that are likely to be more susceptible to high inflation, high
interest rates and supply chain disruption.

For H1 2025, the economic uncertainty post model adjustment decreased to £7
million (31 December 2024 - £10 million) with £6 million in Stage 1 and £1
million in Stage 2 (31 December 2024 - £8 million (Stage 1) and £2 million
(Stage 2)).

Measurement uncertainty and ECL sensitivity analysis

The recognition and measurement of ECL is complex and involves the use of
significant judgement and estimation, particularly in times of economic
volatility and uncertainty. This includes the formulation and incorporation of
multiple forward-looking economic conditions into ECL to meet the measurement
objective of IFRS 9. The ECL provision is sensitive to the model inputs and
economic assumptions underlying the estimate.

The impact arising from the base case, upside, downside and extreme downside
scenarios was simulated. In the simulations, NWM Group has assumed that the
economic macro variables associated with these scenarios 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 in the analysis below,
with the simulation impacting both PDs and LGDs. Post model adjustments
included in the ECL estimates that were modelled were sensitised in line with
the modelled ECL movements, but those that were judgemental in nature,
primarily those for deferred model calibrations and economic uncertainty, were
not (refer to the Governance and post model adjustments section) on the basis
these would be re-evaluated by management through ECL governance for any new
economic scenario outlook and not be subject to an automated calculation. As
expected, the scenarios create differing impacts on ECL by portfolio and the
impacts are deemed reasonable. In this simulation, it is assumed that existing
modelled relationships between key economic variables and loss drivers hold,
but in practice other factors would also have an impact, for example,
potential customer behaviour changes and policy changes by lenders that might
impact on the wider availability of credit.

The focus of the simulations is on ECL provisioning requirements on performing
exposures in Stage 1 and Stage 2. The simulations are run on a stand-alone
basis and are independent of each other; the potential ECL impacts reflect the
simulated impact at 30 June 2025. Scenario impacts on significant increase in
credit risk (SICR) should be considered when evaluating the ECL movements of
Stage 1 and Stage 2. In all scenarios the total exposure was the same but
exposure by stage varied in each scenario.

Stage 3 provisions are not subject to the same level of measurement
uncertainty - default is an observed event as at the balance sheet date. Stage
3 provisions therefore were not considered in this analysis.

NWM Group's core criterion to identify a SICR is founded on PD deterioration.
Under the simulations, PDs change and result in exposures moving between Stage
1 and Stage 2 contributing to the ECL impact.

 

Risk and capital management

Credit risk - Measurement uncertainty and ECL sensitivity analysis continued
(reviewed)

                                                                                            Moderate  Moderate  Extreme
                                                                                  Base      upside    downside  downside
 30 June 2025                                                             Actual  scenario  scenario  scenario  scenario
 Stage 1 modelled loans (£m)                                              20,744  20,744    20,744    20,720    19,301
 Stage 1 modelled ECL (£m)                                                25      22        20        26        47
 Stage 1 coverage (%)                                                     0.12%   0.11%     0.10%     0.13%     0.24%
 Stage 2 modelled loans (£m)                                              269     269       269       293       1,712
 Stage 2 modelled ECL (£m)                                                4       3         3         3         14
 Stage 2 coverage (%)                                                     1.49%   1.12%     1.12%     1.02%     0.82%
 Stage 1 and Stage 2 modelled loans (£m)                                  21,013  21,013    21,013    21,013    21,013
 Stage 1 and Stage 2 modelled ECL (£m)                                    29      25        23        29        61
 Stage 1 and Stage 2 coverage (%)                                         0.14%   0.12%     0.11%     0.14%     0.29%
 Variance - (lower)/higher to actual total Stage 1 and Stage 2 ECL (£m)   -       (4)       (6)       -         32
 Reconciliation to Stage 1 and Stage 2 flow exposure (£m)
 Modelled loans                                                           21,013  21,013    21,013    21,013    21,013
 Other asset classes                                                      31,032  31,032    31,032    31,032    31,032

 

 (1)    Variations in future undrawn exposure values across the scenarios are
        modelled. However, the exposure position reported is that used to calculate
        modelled ECL as at 30 June 2025 and therefore does not include variation in
        future undrawn exposure values.
 (2)    Reflects ECL for all modelled exposure in scope for IFRS 9. The analysis
        excludes non-modelled portfolios.
 (3)    All simulations are run on a stand-alone basis and are independent of each
        other, with the potential ECL impact reflecting the simulated impact as at 30
        June 2025. The simulations change the composition of Stage 1 and Stage 2
        exposure but total exposure was unchanged under each scenario as the loan
        population is static.
 (4)    Refer to the Economic loss drivers section for details of economic scenarios.
 (5)    Refer to the NatWest Markets Plc 2024 Annual Report and Accounts for 31
        December 2024 comparatives.

 

Measurement uncertainty and ECL adequacy

-    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. In this scenario, Stage 2 exposure increased significantly and
was the key driver of the simulated ECL rise. The movement in Stage 2 balances
in the other simulations was less significant.

-    There was a significant increase in ECL under the extreme downside
scenario.

-    Given the continued economic uncertainty, NWM Group utilised a
framework of quantitative and qualitative measures to support the levels of
ECL coverage. This included economic data, credit performance insights and
problem debt trends. This was particularly important for consideration of post
model adjustments.

-    As the effects of these economic risks evolve, there is a risk of
further credit deterioration. However, the income statement effect of this
should be mitigated by the forward-looking provisions retained on the balance
sheet at 30 June 2025.

-    There are a number of key factors that could drive further downside to
impairments, through deteriorating economic and credit metrics and increased
stage migration as credit risk increases for more customers. Such factors
which could impact the IFRS 9 models, include an adverse deterioration in
unemployment, GDP and stock price index.

 

 

 

Risk and capital management

Credit risk - Banking activities (reviewed)

This section details the credit risk profile of NWM Group's banking
activities.

Portfolio summary

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

                                   30 June    31 December
                                   2025       2024
                                   £m         £m
 Loans - amortised cost and FVOCI
 Stage 1                           20,987     18,759
 Stage 2                           260        352
 Stage 3                           50         52
 Of which: individual              43         45
 Of which: collective              7          7
 Inter-group (1)                   323        260
 Total                             21,620     19,423

 ECL provisions
 Stage 1                           25         25
 Stage 2                           4          5
 Stage 3                           16         17
 Of which: individual              9          10
 Of which: collective              7          7
 Inter-group (1)                   -          -
 Total                             45         47

 ECL provisions coverage (2)
 Stage 1 (%)                       0.12       0.13
 Stage 2 (%)                       1.54       1.42
 Stage 3 (%)                       32.00      32.69
 Total                             0.21       0.25

                                   Half year ended
                                   30 June    30 June
                                   2025       2024
                                   £m         £m
 Impairment releases
 ECL release
 Stage 1                           (1)        (3)
 Stage 2                           -          -
 Stage 3                           (2)        (4)
 Of which: individual              (2)        (4)
 Of which: collective              -          -
 Third party                       (3)        (7)
 Total                             (3)        (7)

 Amounts written-off               -          2

 

 (1)       NWM Group's intercompany assets were classified in Stage 1.
 The ECL for these loans was £0.2 million (31 December 2024 - £0.2 million).

 (2)       ECL provisions coverage is calculated as ECL provisions
 divided by loans - amortised cost and FVOCI. It is calculated on loans and
 total ECL provisions, including ECL for other (non-loan) assets and unutilised
 exposure. Some segments with a high proportion of debt securities or
 unutilised exposure may result in a not meaningful (nm) coverage ratio.

 (3)       The table shows gross loans only and excludes amounts that are
 outside the scope of the ECL framework. For further details, refer to
 Financial instruments within the scope of the IFRS 9 ECL framework on page 51
 of the NatWest Markets Plc 2024 Annual Report and Accounts. Other financial
 assets within the scope of the IFRS 9 ECL framework were cash and balances at
 central banks totalling £18.6 billion (31 December 2024 - £16.2 billion) and
 debt securities of £16.9 billion (31 December 2024 - £17.8 billion).

 (4)       The stage allocation of the ECL charge was aligned to the
 stage transition approach that underpins the analysis in the Flow statement
 section.

 

 

Risk and capital management

Credit risk - Banking activities continued (reviewed)

Sector analysis - portfolio summary

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

                                                                                Off-balance sheet
                                Loans - amortised cost and FVOCI                Loan         Contingent        ECL provisions
                                Stage 1    Stage 2    Stage 3    Total          commitments  liabilities       Stage 1  Stage 2  Stage 3  Total
 30 June 2025                   £m         £m         £m         £m             £m           £m                £m       £m       £m       £m
 Financial institutions (1)     20,338     211        -          20,549         7,752        637               22       2        -        24
 Sovereign                      276        -          -          276            -            -                 1        -        -        1
 Corporate & Other              373        49         50         472            6,457        21                2        2        16       20
     Of which:
 Technology, Media
    & Telecommunications        66         21         3          90             843          3                 1        1        3        5
 Mobility & Logistics           37         15         -          52             1,508        -                 -        -        -        -
 Manufacturing                  43         3          -          46             775          6                 1        -        -        1
 Total                          20,987     260        50         21,297         14,209       658               25       4        16       45

 

 31 December 2024
   Financial institutions (1)    17,627  276  -   17,903      7,829   689      20  3  -   23
   Sovereign                     661     -    -   661         -       -        1   -  -   1
 Corporate & Other               471     76   52  599         6,272   24       4   2  17  23
     Of which:
 Technology, Media
    & Telecommunications         59      22   2   83          889     5        1   1  4   6
 Mobility & Logistics            55      26   -   81          1,464   -        -   -  -   -
 Manufacturing                   45      1    -   46          498     6        1   -  -   1
 Total                           18,759  352  52  19,163      14,101  713      25  5  17  47

 

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

 

Risk and capital management

Credit risk - Banking activities continued (reviewed)

Flow statement

The flow statement that follows shows the main ECL and related income
statement movements. It also shows the changes in ECL as well as the changes
in related financial assets used in determining ECL. Due to differences in
scope, exposures may differ from those reported in other tables, principally
in relation to exposures in Stage 1 and Stage 2. These differences do not have
a material ECL effect. Other points to note:

-    Financial assets include treasury liquidity portfolios, comprising
balances at central banks and debt securities, as well as loans. Both modelled
and non-modelled portfolios are included.

-    Stage transfers (for example, exposures moving from Stage 1 into Stage
2) are a key feature of the ECL movements, with the net re-measurement cost of
transitioning to a worse stage being a primary driver of income statement
charges. Similarly, there is an ECL benefit for accounts improving stage.

-    Changes in risk parameters shows the reassessment of the ECL within a
given stage, including any ECL overlays and residual income statement gains or
losses at the point of write-off or accounting write-down.

-    Other (P&L only items) includes any subsequent changes in the
value of written-down assets along with other direct write-off items such as
direct recovery costs. Other (P&L only items) affects the income statement
but does not affect balance sheet ECL movements.

-    Amounts written-off represent the gross asset written-down against
accounts with ECL, including the net asset write-down for any debt sale
activity.

                                              Stage 1              Stage 2              Stage 3              Total
                                              Financial            Financial            Financial            Financial
                                              assets     ECL       assets     ECL       assets     ECL       assets     ECL
 NWM Group                                    £m         £m        £m         £m        £m         £m        £m         £m
 At 1 January 2025                            52,474     25        349        5         53         17        52,876     47
 Currency translation and other adjustments   (1,139)    -         (8)        -         1          1         (1,146)    1
 Inter-Group transfers                        -          -         -          -         -          -         -          -
 Transfers from Stage 1 to Stage 2            (341)      -         341        -         -          -         -          -
 Transfers from Stage 2 to Stage 1            409        1         (409)      (1)       -          -         -          -
 Transfers from Stage 3                       -          -         -          -         -          -         -          -
 Net re-measurement of ECL on stage transfer  -          -         -          -         -          -         -          -
 Changes in risk parameters                   -          (5)       -          -         -          (2)       -          (7)
 Other changes in net exposure                331        4         38         -         (4)        -         365        4
 Other (P&L only items)                       -          -         -          -         -          -         -          -
 Income statement releases                               (1)                  -                    (2)                  (3)
 Amounts written-off                          -          -         -          -         -          -         -          -
 Unwinding of discount                                   -                    -                    -                    -
 At 30 June 2025                              51,734     25        311        4         50         16        52,095     45
 Net carrying amount                          51,709               307                  34                   52,050
 At 1 January 2024                            49,168     24        687        8         24         24        49,879     56
 2024 movements                               (521)      (1)       (290)      (2)       (3)        (7)       (814)      (10)
 At 30 June 2024                              48,647     23        397        6         21         17        49,065     46
 Net carrying amount                          48,624               391                  4                    49,019

 

 

 

Condensed consolidated income statement

for the half year ended 30 June 2025 (unaudited)

 

                                    Half year ended
                                    30 June   30 June
                                    2025      2024
                                    £m        £m
 Interest receivable                1,288     1,357
 Interest payable                   (1,044)   (1,120)
 Net interest income                244       237
 Fees and commissions receivable    229       254
 Fees and commissions payable       (102)     (111)
 Income from trading activities     391       229
 Other operating income             -         41
 Non-interest income                518       413
 Total income                       762       650
 Staff costs                        (265)     (241)
 Premises and equipment             (36)      (36)
 Other administrative expenses      (360)     (311)
 Depreciation and amortisation      (6)       (4)
 Operating expenses                 (667)     (592)
 Profit before impairment releases  95        58
 Impairment releases                3         7
 Operating profit before tax        98        65
 Tax (charge)/credit                (9)       18
 Profit for the period              89        83

 Attributable to:
 Ordinary shareholders              26        40
 Paid-in equity holders             63        34
 Non-controlling interests          -         9
                                    89        83

 

Condensed consolidated statement of comprehensive income

for the half year ended 30 June 2025 (unaudited)

                                                                           Half year ended
                                                                           30 June   30 June
                                                                           2025      2024
                                                                           £m        £m
 Profit for the period                                                     89        83
 Items that do not qualify for reclassification
 Remeasurement of retirement benefit schemes                               (3)       (3)
 Changes in fair value of financial liabilities designated at fair value   (1)       (26)
 through profit or loss (FVTPL)
 Fair value through other comprehensive income (FVOCI) financial assets    13        3
 Tax                                                                       1         18
                                                                           10        (8)
 Items that do qualify for reclassification
 FVOCI financial assets                                                    -         6
 Cash flow hedges (1)                                                      101       (73)
 Currency translation                                                      (63)      (50)
 Tax                                                                       (31)      20
                                                                           7         (97)
 Other comprehensive income/(losses) after tax                             17        (105)
 Total comprehensive income/(losses) for the period                        106       (22)

 Attributable to:
 Ordinary shareholders                                                     43        (65)
 Paid-in equity holders                                                    63        34
 Non-controlling interests                                                 -         9
                                                                           106       (22)

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

 

Condensed consolidated balance sheet

as at 30 June 2025 (unaudited)

 

                                                           30 June  31 December
                                                           2025     2024
                                                           £m       £m
 Assets
 Cash and balances at central banks                        18,579   16,229
 Trading assets                                            56,603   48,883
 Derivatives                                               72,524   78,105
 Settlement balances                                       8,120    2,043
 Loans to banks - amortised cost                           1,352    1,171
 Loans to customers - amortised cost                       20,589   17,921
 Amounts due from holding company and fellow subsidiaries  413      343
 Other financial assets                                    16,982   17,850
 Other assets                                              588      621
 Total assets                                              195,750  183,166

 Liabilities
 Bank deposits                                             4,551    4,565
 Customer deposits                                         7,886    4,840
 Amounts due to holding company and fellow subsidiaries    6,864    6,771
 Settlement balances                                       9,275    1,729
 Trading liabilities                                       58,700   54,512
 Derivatives                                               65,802   72,036
 Other financial liabilities                               34,598   31,263
 Other liabilities                                         507      521
 Total liabilities                                         188,183  176,237

 Owners' equity                                            7,567    6,929
 Total equity                                              7,567    6,929

 Total liabilities and equity                              195,750  183,166

 

 

Condensed consolidated statement of changes in equity

for the half year ended 30 June 2025 (unaudited)

                                                                            Half year ended
                                                                            30 June   30 June
                                                                            2025      2024
                                                                            £m        £m
 Called up share capital - at beginning and end of period                   400       400

 Share premium account - at beginning and end of period                     1,946     1,946

 Paid-in equity - at beginning  of period                                   1,496     904
 Securities issued during the year                                          600       -
 At end of period                                                           2,096     904

 Merger reserve - at beginning of period                                    (11)      (14)
 Amortisation                                                               1         1
 At end of period                                                           (10)      (13)

 FVOCI reserve - at beginning of period                                     25        13
 Unrealised gains                                                           15        9
 Realised gains                                                             (3)       (2)
 Tax                                                                        (1)       1
 At end of period                                                           36        21

 Cash flow hedging reserve - at beginning of period                         (177)     (164)
 Amount recognised in equity (1)                                            (19)      (212)
 Amount transferred from equity to earnings (2)                             120       139
 Tax                                                                        (30)      21
 At end of period                                                           (106)     (216)

 Foreign exchange reserve - at beginning of period                          87        100
 Retranslation of net assets                                                (94)      (66)
 Foreign currency gains on hedges of net assets                             31        19
 Recycled to profit or loss on disposal of businesses                       -         (3)
 At end of period                                                           24        50

 Retained earnings - at beginning of period                                 3,163     3,195
 Profit attributable to ordinary shareholders and other equity owners       89        74
 Paid-in equity dividends paid                                              (63)      (34)
 Remeasurement of retirement benefit schemes
   - gross                                                                  (3)       (3)
   - tax                                                                    1         14
 Realised gains in period on FVOCI equity shares                            1         2
 Changes in fair value of financial liabilities designated at FVTPL due to
 changes in credit risk
   - gross                                                                  (1)       (26)
   - tax                                                                    -         2
 Share-based payments                                                       (5)       (5)
 Amortisation of merger reserve                                             (1)       (1)
 At end of period                                                           3,181     3,218

 Owners' equity at end of period                                            7,567     6,310

 Non-controlling interests - at beginning of period                         -         (2)
 Profit attributable to non-controlling interests                           -         9
 At end of period                                                           -         7

 Total equity at end of period                                              7,567     6,317

 Attributable to:
 Ordinary shareholders                                                      5,471     5,406
 Paid-in equity holders                                                     2,096     904
 Non-controlling interests                                                  -         7
                                                                            7,567     6,317

(1)     The change in the cash flow hedging reserve is driven by realised
accrued interest transferred to the income statement and a decrease in swap
rates in the year, where the portfolio of swaps are net receive fixed.

(2)     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 and balances at central banks.

 

Condensed consolidated cash flow statement

for the half year ended 30 June 2025 (unaudited)

 

                                                                Half year ended
                                                                30 June   30 June
                                                                2025      2024
                                                                £m        £m
 Cash flows from operating activities
 Operating profit before tax                                    98        65
 Adjustments for non-cash and other items                       (721)     50
 Net cash flows from trading activities                         (623)     115
 Changes in operating assets and liabilities                    (169)     5,379
 Net cash flows from operating activities before tax            (792)     5,494
 Income taxes received/(paid)                                   2         (101)
 Net cash flows from operating activities                       (790)     5,393
 Net cash flows from investing activities                       1,382     (665)
 Net cash flows from financing activities                       843       399
 Effects of exchange rate changes on cash and cash equivalents  130       (346)
 Net increase in cash and cash equivalents                      1,565     4,781
 Cash and cash equivalents at beginning of period               24,536    24,943
 Cash and cash equivalents at end of period                     26,101    29,724

 

 

 

Notes

1. Presentation of condensed consolidated financial statements

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

The directors have prepared the condensed consolidated financial statements on
a going concern basis after assessing the principal risks, forecasts,
projections and other relevant evidence over the twelve months from the date
they are approved and in accordance with IAS 34 'Interim Financial Reporting',
as adopted by the UK and as issued by the International Accounting Standards
Board (IASB), and the Disclosure Guidance and Transparency Rules sourcebook of
the UK's Financial Conduct Authority.

2. Non-interest income

                                                                               Half year ended
                                                                               30 June    30 June
                                                                               2025       2024
 Analysis of net fees and commissions                                          £m         £m
 Fees and commissions receivable
   - Lending and financing                                                     51         59
   - Brokerage                                                                 27         22
   - Underwriting fees                                                         88         93
   - Other                                                                     63         80
 Total                                                                         229        254
 Fees and commissions payable                                                  (102)      (111)
 Net fees and commissions                                                      127        143

 Income from trading activities
 Foreign exchange                                                              175        89
 Interest rate                                                                 151        225
 Credit                                                                        62         (78)
 Changes in fair value of own debt and derivative liabilities attributable to
 own credit risk
   - debt securities in issue and derivative liabilities                       3          (7)
                                                                               391        229
 Other operating income
 Changes in fair value of financial assets and liabilities designated at       (83)       (41)
 FVTPL (1)
 Other income (2)                                                              83         82
                                                                               -          41
 Total                                                                         518        413

 

(1)       Includes related derivatives.

(2)       Other income includes a profit share agreement with fellow
NatWest Group subsidiaries that rewards NWM Group on an arm's length basis for
its contribution to the performance of the NatWest Group Commercial &
Institutional business segment.

 

Notes

3. Operating expenses

                                       Half year ended
                                       30 June   30 June
                                       2025      2024
                                       £m        £m
 Salaries and other staff costs        146       148
 Temporary and contract costs          11        5
 Social security costs                 27        23
 Bonus awards                          74        60
 Pension costs                         7         5
  - defined benefit schemes            (5)       (7)
  - defined contribution schemes       12        12
 Staff costs                           265       241

 Premises and equipment                36        36
 Depreciation and amortisation         6         4
 Other administrative expenses (1,2)   360       311
 Administrative expenses               402       351
 Total                                 667       592

 

 (1)     Includes £285 million (30 June 2024 - £253 million) of recharges
 from other NatWest Group entities, mainly NWB Plc which provides the majority
 of shared services (including technology) and operational processes.
 (2)     Includes litigation and other regulatory costs. Further details
 are provided in Note 8.

 

 

4. Tax

The actual tax credit differs from the expected tax credit computed by
applying the standard UK corporation tax rate of 25% (2024 - 25%), as analysed
below:

                                                                         Half year ended
                                                                         30 June   30 June
                                                                         2025      2024
                                                                         £m        £m
 Profit before tax                                                       98        65
 Expected tax charge                                                     (25)      (16)
 Losses and temporary differences in period where no deferred tax asset  -         (1)
 recognised
 Foreign profits taxed at other rates                                    (2)       -
 Items not allowed for tax:
   - losses on disposals and write-downs                                 -         2
   - UK bank levy                                                        (4)       (3)
   - regulatory and legal actions                                        (16)      -
 Non-taxable items:
   - RPI-related uplift on index-linked gilts                            9         18
   - other non-taxable items                                             -         9
 Unrecognised losses brought forward and utilised                        18        9
 Banking surcharge                                                       (1)       4
 Tax on paid-in equity dividends                                         10        10
 Adjustments in respect of prior years                                   2         (14)
 Actual tax (charge)/credit                                              (9)       18

 

At 30 June 2025, NWM Group has recognised a deferred tax asset of £148
million (31 December 2024 - £172 million) and a deferred tax liability of
£37 million (31 December 2024 - £37 million). These amounts include deferred
tax assets recognised in respect of trading losses of £85 million (31
December 2024 - £83 million). NWM Group has considered the carrying value of
these assets as at 30 June 2025 and concluded that they are recoverable.

 

 

Notes

5. Financial instruments - classification

The following tables analyse financial assets and liabilities in accordance
with the categories of financial instruments in IFRS 9.

                                                                                Amortised  Other
                                                           MFVTPL   DFV  FVOCI  cost       assets  Total
                                                           £m       £m   £m     £m         £m      £m
 Assets
 Cash and balances at central banks                                             18,579             18,579
 Trading assets                                            56,603                                  56,603
 Derivatives (1)                                           72,524                                  72,524
 Settlement balances                                                            8,120              8,120
 Loans to banks - amortised cost (2)                                            1,352              1,352
 Loans to customers - amortised cost                                            20,589             20,589
 Amounts due from holding company and fellow subsidiaries  17       -    -      345        51      413
 Other financial assets                                    48       5    5,115  11,814             16,982
 Other assets                                                                              588     588
 30 June 2025                                              129,192  5    5,115  60,799     639     195,750

 Cash and balances at central banks                                             16,229             16,229
 Trading assets                                            48,883                                  48,883
 Derivatives (1)                                           78,105                                  78,105
 Settlement balances                                                            2,043              2,043
 Loans to banks - amortised cost (2)                                            1,171              1,171
 Loans to customers - amortised cost                                            17,921             17,921
 Amounts due from holding company and fellow subsidiaries  29       -    -      260        54      343
 Other financial assets                                    49       5    4,611  13,185             17,850
 Other assets                                                                              621     621
 31 December 2024                                          127,066  5    4,611  50,809     675     183,166

 

                                                         Held-for-         Amortised  Other
                                                         trading    DFV    cost       liabilities  Total
                                                         £m         £m     £m         £m           £m
 Liabilities
 Bank deposits (3)                                                         4,551                   4,551
 Customer deposits                                                         7,886                   7,886
 Amounts due to holding company and fellow subsidiaries  530        -      6,229      105          6,864
 Settlement balances                                                       9,275                   9,275
 Trading liabilities                                     58,700                                    58,700
 Derivatives (1)                                         65,802                                    65,802
 Other financial liabilities                             -          4,134  30,464                  34,598
 Other liabilities (4)                                                     39         468          507
 30 June 2025                                            125,032    4,134  58,444     573          188,183

 Bank deposits (3)                                                         4,565                   4,565
 Customer deposits                                                         4,840                   4,840
 Amounts due to holding company and fellow subsidiaries  613        -      6,075      83           6,771
 Settlement balances                                                       1,729                   1,729
 Trading liabilities                                     54,512                                    54,512
 Derivatives (1)                                         72,036                                    72,036
 Other financial liabilities                             -          3,507  27,756                  31,263
 Other liabilities (4)                                                     44         477          521
 31 December 2024                                        127,161    3,507  45,009     560          176,237

 

 (1)  Includes net hedging derivative assets of £318 million (31 December 2024 -
      £110 million) and net hedging derivative liabilities of £464 million (31
      December 2024 - £474 million).
 (2)  Includes items in the course of collection from other banks of £758 million
      (31 December 2024 - £44 million).
 (3)  Includes items in the course of transmission to other banks of £246 million
      (31 December 2024 - £102 million).
 (4)  Includes lease liabilities of £36 million (31 December 2024 - £41 million),
      held at amortised cost.

 

Notes

5. Financial instruments - valuation

Disclosures relating to the control environment, valuation techniques and
related aspects pertaining to financial instruments measured at fair value are
included in NatWest Markets Plc's 2024 Annual Report and Accounts. Valuation,
sensitivity methodologies and inputs at 30 June 2025 are consistent with those
described in Note 10 to the financial statements in the NatWest Markets Plc
2024 Annual Report and Accounts.

Fair value hierarchy

The table below shows the assets and liabilities held by NWM Group split by
fair value hierarchy level. Level 1 are considered the most liquid
instruments, and level 3 the most illiquid, valued using expert judgment and
hence carry the most significant price uncertainty.

                                                 30 June 2025                            31 December 2024
                                                 Level 1  Level 2  Level 3  Total        Level 1  Level 2  Level 3  Total
                                                 £m       £m       £m       £m           £m       £m       £m       £m
 Assets
 Trading assets
    Loans                                        -        34,833   243      35,076       -        34,727   278      35,005
    Securities                                   16,289   5,238    -        21,527       8,772    5,106    -        13,878
 Derivatives
 Interest rate                                   -        34,201   455      34,656       -        37,019   483      37,502
 Foreign exchange                                -        37,635   149      37,784       -        40,382   110      40,492
 Other                                           -        41       43       84           -        64       47       111
 Amounts due from holding company
    and fellow subsidiaries                      -        17       -        17           -        29       -        29
 Other financial assets
    Loans                                        -        1        93       94           -        1        93       94
    Securities                                   3,291    1,678    105      5,074        3,163    1,313    95       4,571
 Total financial assets held at fair value       19,580   113,644  1,088    134,312      11,935   118,641  1,106    131,682
 As % of total fair value assets                 14%      85%      1%                    9%       90%      1%

 Liabilities
 Amounts due to holding company
    and fellow subsidiaries                      -        530      -        530          -        613      -        613
 Trading liabilities
     Deposits                                    -        46,234   -        46,234       -        43,764   -        43,764
     Debt securities in issue                    -        251      -        251          -        257      -        257
     Short positions                             9,749    2,465    1        12,215       8,766    1,724    1        10,491
 Derivatives
 Interest rate                                   -        28,108   208      28,316       -        31,223   287      31,510
 Foreign exchange                                -        37,253   76       37,329       -        40,225   66       40,291
 Other                                           -        94       63       157          -        115      120      235
 Other financial liabilities
     Deposits                                    -        1,930    25       1,955        -        1,537    -        1,537
     Debt securities in issue                    -        1,942    3        1,945        -        1,733    3        1,736
     Subordinated liabilities                    -        234      -        234          -        234      -        234
 Total financial liabilities held at fair value  9,749    119,041  376      129,166      8,766    121,425  477      130,668
 As % of total fair value liabilities            8%       92%      0%                    7%       93%      0%

 

 (1)  Level 1 - Instruments valued using unadjusted quoted prices in active and
      liquid markets, for identical financial instruments. Examples include
      government bonds, listed equity shares and certain exchange-traded
      derivatives.

      Level 2 - Instruments valued using valuation techniques that have observable
      inputs. Observable inputs are those that are readily available with limited
      adjustments required. Examples include most government agency securities,
      investment-grade corporate bonds, products - including CLOs, most bank loans,
      repos and reverse repos, state and municipal obligations, most notes issued,
      certain money market securities, loan commitments and most OTC derivatives.

      Level 3 - Instruments valued using a valuation technique where at least one
      input which could have a significant effect on the instrument's valuation, is
      not based on observable market data. Examples include non-derivative
      instruments which trade infrequently, certain syndicated and commercial loans,
      private equity, and derivatives with unobservable model inputs.
 (2)  Transfers between levels are deemed to have occurred at the beginning of the
      quarter in which the instruments were transferred.
 (3)  For an analysis of debt securities held at mandatorily fair value through
      profit or loss by issuer as well as ratings and derivatives, by type and
      contract, refer to Risk and capital management - Credit risk.

 

 

Notes

5. Financial instruments - valuation continued

Valuation adjustments

When valuing financial instruments in the trading book, adjustments are made
to mid-market valuations to cover bid-offer spread, funding and credit risk.
These adjustments are presented in the table below. For further information
refer to the descriptions of valuation adjustments within 'Financial
instruments - valuation' on page 113 of the NatWest Markets Plc 2024 Annual
Report and Accounts.

                                      30 June  31 December
                                      2025     2024
                                      £m       £m
 Funding valuation adjustments (FVA)  (10)     (3)
 Credit valuation adjustments (CVA)   187      190
 Bid-offer                            49       49
 Product and deal specific            138      156
 Total                                364      392

 

-    The decrease in FVA was driven by exposure changes primarily due to
new trading activity and longer-dated interest rates increasing. The decrease
in product and deal specific was driven by the amortisation of deferred trade
inception profits partially offset by new trading activity.

Level 3 sensitivities

The table below shows the favourable and unfavourable range of fair value of
the level 3 assets and liabilities.

                                30 June 2025                           31 December 2024
                                Level 3  Favourable  Unfavourable      Level 3  Favourable  Unfavourable
                                £m       £m          £m                £m       £m          £m
 Assets
 Trading assets
    Loans                       243      -           -                 278      -           -
 Derivatives
 Interest rate                  455      20          (20)              483      20          (20)
 Foreign exchange               149      10          (10)              110      -           -
 Other                          43       -           -                 47       -           -
 Other financial assets
    Loans                       93       -           -                 93       -           -
    Securities                  105      10          (10)              95       10          (10)
 Total                          1,088    40          (40)              1,106    30          (30)

 Liabilities
 Trading liabilities
   Short positions              1        -           -                 1        -           -
 Derivatives
 Interest rate                  208      10          (10)              287      10          (10)
 Foreign exchange               76       -           -                 66       -           -
 Other                          63       -           -                 120      10          (10)
 Other financial liabilities
    Debt securities in issue    3        -           -                 3        -           -
     Deposits                   25       -           -                 -        -           -
 Total                          376      10          (10)              477      20          (20)

 

Alternative assumptions

Reasonably plausible alternative assumptions of unobservable inputs are
determined based on a specified target level of certainty of 90%. Alternative
assumptions are determined with reference to all available evidence including
consideration of the following: quality of independent pricing information
considering consistency between different sources, variation over time,
perceived tradability or otherwise of available quotes; consensus service
dispersion ranges; volume of trading activity and market bias (e.g. one-way
inventory); day 1 profit or loss arising on new trades; number and nature of
market participants; market conditions; modelling consistency in the market;
size and nature of risk; length of holding of position; and market
intelligence.

 

Notes

5. Financial instruments - valuation continued

Movement in level 3 assets and liabilities

The following table shows the movement in level 3 assets and liabilities.

                                                              Other       Other                            Other            Other
                                                 Derivatives  trading     financial   Total   Derivatives  trading          financial    Total
                                                 assets       assets (2)  assets (3)  assets  liabilities  liabilities (2)  liabilities  liabilities
                                                 £m           £m          £m          £m      £m           £m               £m           £m
 At 1 January 2025                               640          278         188         1,106   473          1                3            477
 Amounts recorded in the income
    statement (1)                                (65)         2           (1)         (64)    (97)         -                1            (96)
 Amount recorded in the statement of
    comprehensive income                         -            -           11          11      -            -                -            -
 Level 3 transfers in                            40           -           -           40      7            -                24           31
 Level 3 transfers out                           (6)          -           -           (6)     (11)         -                -            (11)
 Purchases/originations                          70           89          3           162     47           -                -            47
 Settlements/other decreases                     (2)          (31)        -           (33)    (34)         -                -            (34)
 Sales                                           (31)         (97)        (2)         (130)   (40)         -                -            (40)
 Foreign exchange and other adjustments          1            2           (1)         2       2            -                -            2
 At 30 June 2025                                 647          243         198         1,088   347          1                28           376

 Amounts recorded in the income statement
    in respect of balance held at period end:
        - unrealised                             57           1           (4)         54      (16)         -                -            (16)

 At 1 January 2024                               843          223         205         1,271   700          3                3            706
 Amounts recorded in the income
    statement (1)                                (78)         2           (3)         (79)    (28)         -                -            (28)
 Amount recorded in the statement of
    comprehensive income                         -            -           (1)         (1)     -            -                -            -
 Level 3 transfers in                            7            -           -           7       1            -                -            1
 Level 3 transfers out                           (2)          (15)        -           (17)    (2)          (1)              -            (3)
 Purchases/originations                          82           25          2           109     67           1                -            68
 Settlements/other decreases                     (38)         (7)         -           (45)    (29)         -                -            (29)
 Sales                                           (40)         -           (2)         (42)    (38)         (1)              -            (39)
 Foreign exchange and other adjustments          -            1           (1)         -       (2)          -                -            (2)
 At 30 June 2024                                 774          229         200         1,203   669          2                3            674

 Amounts recorded in the income statement
    in respect of balance held at period end:
        - unrealised                             108          -           (2)         106     123          -                -            123

 

 (1)  Net gains on trading assets and liabilities of £34 million (30 June 2024 -
      £48 million net losses) were recorded in income from trading activities. Net
      losses on other instruments of £2 million (30 June 2024 - £3 million net
      losses) were recorded in other operating income and interest income as
      appropriate.
 (2)  Other trading assets and other trading liabilities comprise assets and
      liabilities held at fair value in trading portfolios.
 (3)  Other financial assets comprise fair value through other comprehensive income,
      designated as at fair value through profit or loss and other fair value
      through profit or loss.

 

 

 

Notes

5. Financial instruments - valuation continued

Fair value of financial instruments measured at amortised cost on the balance
sheet

The following table shows the carrying value and fair value of financial
instruments carried at amortised cost on the balance sheet.

                                                                                                          Items where fair
                                                         Carrying  Fair   Fair value hierarchy level      value approximates
                                                         value     value  Level 2         Level 3         carrying value
 30 June 2025                                            £bn       £bn    £bn             £bn             £bn
 Financial assets
 Cash and balances at central banks                      18.6      18.6   -               -               18.6
 Settlement balances                                     8.1       8.1    -               -               8.1
 Loans to banks                                          1.4       1.4    -               -               1.4
 Loans to customers                                      20.6      20.6   3.6             17.0            -
 Amounts due from holding company
    and fellow subsidiaries                              0.3       0.3    -               0.2             0.1
 Other financial assets - securities                     11.8      11.9   5.5             6.4             -

 31 December 2024
 Financial assets
 Cash and balances at central banks                      16.2      16.2   -               -               16.2
 Settlement balances                                     2.0       2.0    -               -               2.0
 Loans to banks                                          1.2       1.2    0.5             -               0.7
 Loans to customers                                      17.9      17.9   3.1             14.8            -
 Amounts due from holding company
    and fellow subsidiaries                              0.3       0.3    -               0.2             0.1
 Other financial assets - securities                     13.2      13.3   5.6             7.7             -

 30 June 2025
 Financial liabilities
 Bank deposits                                           4.6       4.6    2.6             1.7             0.3
 Customer deposits                                       7.9       7.9    0.4             7.4             0.1
 Amounts due to holding company
    and fellow subsidiaries                              6.2       6.2    5.8             0.4             -
 Settlement balances                                     9.3       9.3    -               -               9.3
 Other financial liabilities - debt securities in issue  30.5      30.5   26.2            4.3             -

 31 December 2024
 Financial liabilities
 Bank deposits                                           4.6       4.6    2.5             2.0             0.1
 Customer deposits                                       4.8       4.8    0.5             4.2             0.1
 Amounts due to holding company
    and fellow subsidiaries                              6.1       6.1    5.5             0.6             -
 Settlement balances                                     1.7       1.7    -               -               1.7
 Other financial liabilities - debt securities in issue  27.7      27.7   22.8            4.9             -

 

The assumptions and methodologies underlying the calculation of fair values of
financial instruments at the balance sheet date are as follows:

Short-term financial instruments

For certain short-term financial instruments: cash and balances at central
banks, items in the course of collection from other banks, settlement
balances, items in the course of transmission to other banks, and customer
demand deposits, carrying value is deemed a reasonable approximation of fair
value.

Loans to banks and customers

In estimating the fair value of net loans to customers and banks measured at
amortised cost, NWM Group's loans are segregated into appropriate portfolios
reflecting the characteristics of the constituent loans. Two principal methods
are used to estimate fair value; contractual cash flows and expected cash
flows.

Debt securities and subordinated liabilities

Most debt securities are valued using quoted prices in active markets or from
quoted prices of similar financial instruments in active markets. For the
remaining population, fair values are determined using market standard
valuation techniques, such as discounted cash flows.

Bank and customer deposits

Fair values of deposits are estimated using discounted cash flow valuation
techniques.

Notes

6. Trading assets and liabilities

Trading assets and liabilities comprise assets and liabilities held at fair
value in trading portfolios.

                                            30 June  31 December
                                            2025     2024
                                            £m       £m
 Assets
 Loans
    Reverse repos                           28,165   27,127
    Collateral given                        6,232    7,333
    Other loans                             679      545
 Total loans                                35,076   35,005
 Securities
    Central and local government
     - UK                                   3,961    2,077
     - US                                   6,832    3,734
     - Other                                6,706    3,506
    Financial institutions and Corporate    4,028    4,561
 Total securities                           21,527   13,878
 Total                                      56,603   48,883

 Liabilities
 Deposits
    Repos                                   33,911   30,562
    Collateral received                     11,452   12,307
    Other deposits                          871      895
 Total deposits                             46,234   43,764
 Debt securities in issue                   251      257
 Short positions
    Central and local government
     - UK                                   2,346    2,680
     - US                                   1,946    1,677
     - Other                                6,825    4,755
    Financial institutions and Corporate    1,098    1,379
 Total short positions                      12,215   10,491
 Total                                      58,700   54,512

 

 

Notes

7. Loan impairment provisions

Loan exposure and impairment metrics

The table below summarises loans and related credit impairment metrics within
the scope of ECL framework.

                                   30 June   31 December
                                   2025      2024
                                   £m        £m
 Loans - amortised cost and FVOCI
 Stage 1                           20,987    18,759
 Stage 2                           260       352
 Stage 3                           50        52
 Of which: individual              43        45
 Of which: collective              7         7
 Inter-group (1)                   323       260
 Total                             21,620    19,423

 ECL provisions
 Stage 1                           25        25
 Stage 2                           4         5
 Stage 3                           16        17
 Of which: individual              9         10
 Of which: collective              7         7
 Inter-group                       -         -
 Total                             45        47

 ECL provisions coverage (2)
 Stage 1 (%)                       0.12      0.13
 Stage 2 (%)                       1.54      1.42
 Stage 3 (%)                       32.00     32.69
 Inter-group (%)                   -         0.05
 Total                             0.21      0.25

                                   Half year ended
                                   30 June   30 June
                                   2025      2024
                                   £m        £m
 Impairment releases
 ECL release
 Stage 1                           (1)       (3)
 Stage 2                           -         -
 Stage 3                           (2)       (4)
 Of which: individual              (2)       (4)
 Of which: collective              -         -
 Third party                       (3)       (7)
 Inter-group                       -         -
 Total                             (3)       (7)

 Amounts written-off               -         2

 

 (1)  NWM Group's intercompany assets were classified in Stage 1. The ECL for these
      loans was £0.2 million (31 December 2024 - £0.2 million).
 (2)  ECL provisions coverage is calculated as ECL provisions divided by loans -
      amortised cost and FVOCI. It is calculated on third party loans and total ECL
      provisions.
 (3)  The table shows gross loans only and excludes amounts that are outside the
      scope of the ECL framework. For further details, refer to Financial
      instruments within the scope of the IFRS 9 ECL framework on page 51 of the
      NatWest Markets Plc 2024 Annual Report and Accounts. Other financial assets
      within the scope of the IFRS 9 ECL framework were cash and balances at central
      banks totalling £18.6 billion (31 December 2024 - £16.2 billion) and debt
      securities of £16.9 billion (31 December 2024 - £17.8 billion).

 

 

 

Notes

8. Provisions for liabilities and charges

                                             Litigation
                                             and other
                                             regulatory  Other (1)   Total
                                             £m          £m          £m
 At 1 January 2025                           108         38          146
 Currency translation and other movements    (9)         -           (9)
 Charge to income statement                  7           4           11
 Release to income statement                 -           -           -
 Provisions utilised                         (6)         (4)         (10)
 At 30 June 2025                             100         38          138

 

(1)     Materially comprises provisions relating to restructuring costs
and Bank of England levy.

Provisions are liabilities of uncertain timing or amount and are recognised
when there is a present obligation as a result of a past event, the outflow of
economic benefit is probable, and the outflow can be estimated reliably. Any
difference between the final outcome and the amounts provided will affect the
reported results in the period when the matter is resolved.

9. Contingent liabilities and commitments

The amounts shown in the table below are intended only to provide an
indication of the volume of business outstanding at 30 June 2025. Although the
NWM Group is exposed to credit risk in the event of a customer's failure to
meet its obligations, the amounts shown do not, and are not intended to,
provide any indication of NWM Group's expectation of future losses.

                                                         30 June  31 December
                                                         2025     2024
                                                         £m       £m
 Contingent liabilities and commitments
 Guarantees                                              643      696
 Other contingent liabilities                            15       17
 Standby facilities, credit lines and other commitments  14,206   14,097
 Total                                                   14,864   14,810

 

Commitments and contingent obligations are subject to NWM Group's normal
credit approval processes.

Risk-sharing arrangements

NWM Plc and NWM N.V. have limited risk-sharing arrangements in place to
facilitate the smooth provision of services to NatWest Markets' customers. The
arrangements, which NWM Plc recognises as financial guarantees within Amounts
due to subsidiaries, include:

-    The provision of a funded guarantee of up to £0.7 billion by NWM Plc
to NWM N.V. that limits NWM N.V.'s exposure to large individual customer
credits. Funding is provided by NWM Plc deposits placed with NWM N.V. of not
less than the guaranteed amount. At 30 June 2025 the deposits amounted to
£0.1 billion and the guaranteed fees in the period were £0.7 million.

-    The provision of unfunded guarantees by NWM Plc in respect of NWM
N.V.'s legacy portfolio. At 30 June 2025 the exposure at default covered by
the guarantees was approximately £0.2 billion (of which none was cash
collateralised). Fees of £0.2 million in relation to the guarantees were
recognised in the period.

Indemnity deed

In April 2019 NWM Plc and NWB Plc entered into a cross indemnity agreement for
losses incurred within the entities in relation to business transferred to or
from the ring-fenced bank under the NatWest Group's structural
re-organisation. Under the agreement, NWM Plc is indemnified by NWB Plc
against losses relating to NWB Plc transferring businesses and ring-fenced
bank obligations and NWB Plc is indemnified by NWM Plc against losses relating
to NWM Plc transferring businesses and non-ring-fenced bank obligations with
effect from the relevant transfer date.

 

Notes

10. Litigation and regulatory matters

NWM Plc and its subsidiary and associated undertakings (NWM Group) are party
to various legal proceedings and are involved in, or subject to, various
regulatory matters, including as the subject of investigations and other
regulatory and governmental action (Matters) in the United Kingdom (UK), the
United States (US), the European Union (EU) and other jurisdictions.

NWM Group recognises a provision for a liability in relation to these Matters
when it is probable that an outflow of economic benefits will be required to
settle an obligation resulting from past events, and a reliable estimate can
be made of the amount of the obligation.

In many of the Matters, it is not possible to determine whether any loss is
probable, or to estimate reliably the amount of any loss, either as a direct
consequence of the relevant proceedings and regulatory matters or as a result
of adverse impacts or restrictions on NWM Group's reputation, businesses and
operations. Numerous legal and factual issues may need to be resolved,
including through potentially lengthy discovery and document production
exercises and determination of important factual matters, and by addressing
novel or unsettled legal questions relevant to the proceedings in question,
before the probability of a liability, if any, arising can reasonably be
estimated in respect of any Matter. NWM Group cannot predict if, how, or when
such claims will be resolved or what the eventual settlement, damages, fine,
penalty or other relief, if any, may be, particularly for Matters that are at
an early stage in their development or where claimants seek substantial or
indeterminate damages.

There are situations where NWM Group may pursue an approach that in some
instances leads to a settlement agreement. This may occur in order to avoid
the expense, management distraction or reputational implications of continuing
to contest liability, or in order to take account of the risks inherent in
defending or contesting Matters, even for those for which NWM Group believes
it has credible defences and should prevail on the merits. The uncertainties
inherent in all Matters affect the amount and timing of any potential economic
outflows for both Matters with respect to which provisions have been
established and other contingent liabilities in respect of any such Matter.

It is not practicable to provide an aggregate estimate of potential liability
for our Matters as a class of contingent liabilities.

The future economic outflow in respect of any Matter may ultimately prove to
be substantially greater than, or less than, the aggregate provision, if any,
that NWM Group has recognised in respect of such Matter. Where a reliable
estimate of the economic outflow cannot be reasonably made, no provision has
been recognised. NWM Group expects that in future periods, additional
provisions and economic outflows relating to Matters that may or may not be
currently known by NWM Group will be necessary, in amounts that are expected
to be substantial in some instances. Refer to Note 8 for information on
material provisions.

Matters which are, or could be, material, either individually or in aggregate,
having regard to NWM Group, considered as a whole, in which NWM Group is
currently involved are set out below. We have provided information on the
procedural history of certain Matters, where we believe appropriate, to aid
the understanding of the Matter.

For a discussion of certain risks associated with NWM Group's litigation and
regulatory matters (including the Matters), refer to the Risk Factor relating
to legal, regulatory and governmental actions and investigations set out on
pages 172 to 173 of the NatWest Markets Plc 2024 Annual Report and Accounts.

Litigation

London Interbank Offered Rate (LIBOR) and other rates litigation

NWM Plc and certain other members of NatWest Group, including NatWest Group
plc, are defendants in a number of claims pending in the United States
District Court for the Southern District of New York (SDNY) with respect to
the setting of USD LIBOR. The complainants allege that the NWM Group
defendants and other panel banks violated various federal laws, including the
US commodities and antitrust laws, and state statutory and common law, as well
as contracts, by manipulating LIBOR and prices of LIBOR-based derivatives in
various markets through various means.

The co-ordinated proceeding in the SDNY relating to USD LIBOR now includes one
remaining class action, which is on behalf of persons who purchased
LIBOR-linked instruments from defendants and bonds issued by defendants, as
well as several non-class actions. The defendants in the co-ordinated
proceeding have filed a summary judgment motion on the issue of liability, and
briefing on that motion concluded in January 2025. The court is currently
considering the motion.

The non-class claims filed in the SDNY include claims that the Federal Deposit
Insurance Corporation (FDIC) is asserting on behalf of certain failed US
banks. In July 2017, the FDIC, on behalf of 39 of those failed US banks,
commenced substantially similar claims against NatWest Group companies and
others in the High Court of Justice of England and Wales. The action alleges
collusion with regard to the setting of USD LIBOR and that the defendants
breached UK and European competition law, as well as asserting common law
claims of fraud under US law. The defendant banks consented to a request by
the FDIC for discontinuance of the claim in respect of 20 failed US banks,
leaving 19 failed US banks as claimants.

In June 2025, NatWest Group companies reached an agreement to settle the
FDIC's claims, both those pending in the SDNY and those pending in the High
Court of Justice in England and Wales. The settlement amount has been paid and
was covered in full by an existing provision.

 

Notes

10. Litigation and regulatory matters continued

In addition to the USD LIBOR cases described above, there is a class action
relating to derivatives allegedly tied to JPY LIBOR and Euroyen TIBOR, which
was dismissed by the SDNY in relation to NWM Plc and other NatWest Group
companies in September 2021. That dismissal is now the subject of an appeal to
the United States Court of Appeals for the Second Circuit (US Court of
Appeals).

Two other IBOR-related class actions involving NWM Plc, concerning alleged
manipulation of Euribor and Pound Sterling LIBOR, were previously dismissed by
the SDNY for various reasons. The plaintiffs' appeals in those two cases
remain pending.

In August 2020, a complaint was filed in the United States District Court for
the Northern District of California by several United States retail borrowers
against the USD ICE LIBOR panel banks and their affiliates (including NatWest
Group plc, NWM Plc, NWMSI and NWB Plc), alleging (i) that the very process of
setting USD ICE LIBOR amounts to illegal price-fixing; and (ii) that banks in
the United States have illegally agreed to use LIBOR as a component of price
in variable retail loans. In September 2022, the district court dismissed the
complaint. In December 2024, the United States Court of Appeals for the Ninth
Circuit affirmed the district court's decision. In June 2025, the United
States Supreme Court denied the claimants' petition for review.

NWM Plc is also named as a defendant in a motion to certify a class action
relating to LIBOR in the Tel Aviv District Court in Israel. NWM Plc filed a
motion for cancellation of service outside the jurisdiction, which was granted
in July 2020. The claimants appealed that decision and in November 2020 the
appeal was refused and the claim dismissed by the Appellate Court. In January
2025, Israel's Supreme Court dismissed the appeals in respect of the dismissal
of the substantive case against banks that had a presence in Israel.

Subject to any limitation argument, the Supreme Court noted that further legal
clarification of the matter could be sought, so there is potential for future
LIBOR claims in Israel.

Foreign exchange litigation

NWM Plc, NWMSI and/or NatWest Group plc are defendants in several cases
relating to NWM Plc's foreign exchange (FX) business.

In May 2019, a cartel class action was filed in the Federal Court of Australia
against NWM Plc and four other banks on behalf of persons who bought or sold
currency through FX spots or forwards between 1 January 2008 and 15 October
2013 with a total transaction value exceeding AUD 0.5 million. The claimant
has alleged that the banks, including NWM Plc, contravened Australian
competition law by sharing information, coordinating conduct, widening spreads
and manipulating FX rates for certain currency pairs during this period.
NatWest Group plc and NWMSI have been named in the action as 'other cartel
participants', but are not respondents.

In May 2025, NWM Plc executed an agreement to settle the claim in the Federal
Court of Australia, subject to court approval of that settlement. The
settlement amount is covered in full by an existing provision.

In July and December 2019, two separate applications seeking opt-out
collective proceedings orders were filed in the UK Competition Appeal Tribunal
(CAT) against NatWest Group plc, NWM Plc and other banks. Both applications
were brought on behalf of persons who, between 18 December 2007 and 31 January
2013, entered into a relevant FX spot or outright forward transaction in the
European Economic Area with a relevant financial institution or on an
electronic communications network. In March 2022, the CAT declined to certify
as collective proceedings either of the applications, which was appealed by
the applicants and was the subject of an application for judicial review.

In its amended judgment in November 2023, the Court of Appeal allowed the
appeal and decided that the claims should proceed on an opt-out basis.
Separately, the court determined which of the two competing applicants can
proceed as class representative, and dismissed the application for judicial
review of the CAT's decision. The other applicant has discontinued its claim
and withdrawn from the proceedings. The banks sought permission to appeal the
Court of Appeal decision directly to the UK Supreme Court, which was granted
in April 2024.

The appeal was heard in April 2025 and judgment is awaited.

Two motions to certify FX-related class actions were filed in the Tel Aviv
District Court in Israel in September and October 2018, and were subsequently
consolidated into one motion. The consolidated motion to certify, which names
The Royal Bank of Scotland plc (now NWM Plc) and several other banks as
defendants, was served on NWM Plc in May 2020.

The applicants sought the court's permission to amend their motions to certify
the class actions. NWM Plc filed a motion challenging the permission granted
by the court for the applicants to serve the consolidated motion outside the
Israeli jurisdiction. That NWM Plc motion remains pending. In February 2024,
NWM Plc executed an agreement to settle the claim, subject to court approval.
The settlement amount is covered in full by an existing provision.

 

Notes

10. Litigation and regulatory matters continued

Foreign exchange litigation continued

In December 2021, a summons was served in the Netherlands against NatWest
Group plc, NWM Plc and NWM N.V. by Stichting FX Claims on behalf of a number
of parties, seeking declarations from the court concerning liability for
anti-competitive FX market conduct described in decisions of the European
Commission (EC) of 16 May 2019, along with unspecified damages. The claimant
amended its claim to also refer to a 2 December 2021 decision by the EC, which
described anti-competitive FX market conduct. NatWest Group plc, NWM Plc and
other defendants contested the jurisdiction of the Dutch court. In March 2023,
the district court in Amsterdam accepted that it has jurisdiction to hear
claims against NWM N.V. but refused jurisdiction to hear any claims against
the other defendant banks (including NatWest Group plc and NWM Plc) brought on
behalf of the parties represented by the claimant that are domiciled outside
of the Netherlands. The claimant is appealing that decision. The defendant
banks have brought cross-appeals which seek a ruling that the Dutch court has
no jurisdiction to hear any claims against the defendant banks domiciled
outside of the Netherlands, irrespective of whether the claim has been brought
on behalf of a party represented by the claimant that is domiciled within or
outside of the Netherlands. The Amsterdam Court of Appeal has stayed these
appeal proceedings until the Court of Justice of the European Union has
answered preliminary questions that have been referred to it in another
matter.

In September 2023, a second summons was served by Stichting FX Claims on
NatWest Group plc, NWM Plc and NWM N.V., on behalf of a new group of parties.
The claimant seeks declarations from the district court in Amsterdam
concerning liability for anti-competitive FX market conduct described in the
above referenced decisions of the EC of 16 May 2019 and 2 December 2021, along
with unspecified damages. NatWest Group plc, NWM Plc and other defendants are
contesting the Dutch court's jurisdiction. The district court has stayed the
proceedings pending judgment in the above-mentioned appeals.

In January 2025, a third summons was served by Stichting FX Claims on NatWest
Group plc, NWM Plc and NWM N.V., on behalf of another new group of parties.
The claimant seeks similar declarations from the district court in Amsterdam
to those being sought in the above-mentioned claims, along with unspecified
damages.

NatWest Group plc, NWM Plc and other defendants are contesting the Dutch
court's jurisdiction. The district court has stayed the proceedings pending
judgment in the above-mentioned appeals.

Certain other foreign exchange transaction related claims have been or may be
threatened. NatWest Group cannot predict whether all or any of these claims
will be pursued.

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 the 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. In
March 2024, NatWest Group companies reached an agreement to settle a
consolidated class action complaint on behalf of persons who entered into
interest rate swaps with the defendants, which was predicated on similar
allegations. The settlement amount was previously paid into escrow pending
final court approval of the settlement and was covered in full by an existing
provision. On 17 July 2025, the SDNY granted final approval of the class
action settlement.

In June 2021, a class action antitrust complaint was filed against a number of
credit default swap dealers in New Mexico federal court on behalf of persons
who, from 2005 onwards, settled credit default swaps in the United States by
reference to the ISDA credit default swap auction protocol. The complaint
alleges that the defendants conspired to manipulate that benchmark through
various means in violation of the antitrust laws and the Commodity Exchange
Act. The defendants filed a motion to dismiss the complaint and, in June 2023,
such motion was denied as regards to NWMSI and other financial institutions,
but granted as regards to NWM Plc on the ground that the court lacks
jurisdiction over that entity.

In January 2024, the SDNY issued an order barring the plaintiffs in the New
Mexico case from pursuing claims based on conduct occurring before 30 June
2014 on the ground that such claims were extinguished by a 2015 settlement
agreement that resolved a prior class action relating to credit default swaps.

In May 2025, the SDNY's decision was affirmed by US Court of Appeals.

The case in the New Mexico federal court (which was stayed pending the appeal
of the SDNY's decision) will now re-commence but as limited by the decision of
the US Court of Appeals.

Notes

10. Litigation and regulatory matters continued

Odd lot corporate bond trading antitrust litigation

In July 2024, the US Court of Appeals vacated the SDNY's October 2021
dismissal of the class action antitrust complaint alleging that, from August
2006 onwards, various securities dealers, including NWMSI, conspired
artificially to widen spreads for odd lots of corporate bonds bought or sold
in the United States secondary market and to boycott electronic trading
platforms that would have allegedly promoted pricing competition in the market
for such bonds. The appellate court held that the district judge who made the
decision should not have been presiding over the case because a member of the
judge's family had owned stock in one of the defendants while the motion was
pending. The defendants are now seeking dismissal by a different district
court judge.

Spoofing litigation

In December 2021, three substantially similar class actions complaints were
filed in federal court in the United States against NWM Plc and NWMSI alleging
Commodity Exchange Act and common law unjust enrichment claims arising from
manipulative trading known as spoofing. The complaints refer to NWM Plc's
December 2021 spoofing-related guilty plea (described below under "US
investigations relating to fixed-income securities") and purport to assert
claims on behalf of those who transacted in US Treasury securities and futures
and options on US Treasury securities between 2008 and 2018. In July 2022, the
defendants filed a motion to dismiss these claims, which have been
consolidated into one matter in the United States District Court for the
Northern District of Illinois.

Madoff

NWM N.V. was named as a defendant in two actions filed by the trustee for the
bankrupt estates of Bernard L. Madoff and Bernard L. Madoff Investment
Securities LLC, in bankruptcy court in New York, which together seek to
clawback more than US$300 million (plus pre-judgment interest) that NWM N.V.
allegedly received from certain Madoff feeder funds and certain swap
counterparties.

The claims were previously dismissed, but as a result of an August 2021
decision by the US Court of Appeals, they are now proceeding in the discovery
phase in the bankruptcy court, where they have been consolidated into one
action.

US Anti-Terrorism Act litigation

NWM N.V. and certain other financial institutions are defendants in several
actions filed by a number of US nationals (or their estates, survivors, or
heirs), most  of whom are, or were, US military personnel who were killed or
injured in attacks in Iraq between 2003 and 2011. NWM Plc is also a defendant
in some of these cases.

According to the plaintiffs' allegations, the defendants are liable for
damages arising from the attacks because they allegedly conspired with and/or
aided and abetted Iran and certain Iranian banks to assist Iran in
transferring money to Hezbollah and the Iraqi terror cells that committed the
attacks, in violation of the US Anti-Terrorism Act, by agreeing to engage in
'stripping' of transactions initiated by the Iranian banks so that the Iranian
nexus to the transactions would not be detected.

The first of these actions, alleging conspiracy claims but not aiding and
abetting claims, was filed in the United States District Court for the Eastern
District of New York in November 2014. In September 2019, the district court
dismissed the case, finding that the claims were deficient for several
reasons, including lack of sufficient allegations as to the alleged conspiracy
and causation. In January 2023, the US Court of Appeals affirmed the district
court's dismissal of this case. The plaintiffs have now filed a motion in the
district court to re-open the case to assert aiding and abetting claims that
they previously did not assert, which the defendants are opposing. Another
action, filed in the SDNY in 2017, which asserted both conspiracy and aiding
and abetting claims, was dismissed by the SDNY in March 2019 on similar
grounds as the first case, but remains subject to appeal to the US Court of
Appeals.

Other follow-on actions that are substantially similar to those described
above are pending in the same courts.

1MDB litigation

A Malaysian court claim was served in Switzerland in November 2022 by 1MDB, a
sovereign wealth fund, in which Coutts & Co Ltd was named, along with six
others, as a defendant in respect of losses allegedly incurred by 1MDB. It is
claimed that Coutts & Co Ltd is liable as a constructive trustee for
having dishonestly assisted the directors of 1MDB in the breach of their
fiduciary duties by failing (amongst other alleged claims) to undertake due
diligence in relation to a customer of Coutts & Co Ltd, through which
funds totalling c.US$1 billion were received and paid out between 2009 and
2011. 1MDB seeks the return of that amount plus interest. Coutts & Co Ltd
filed an application in January 2023 challenging the validity of service and
the Malaysian court's jurisdiction to hear the claim, and a hearing took place
in February 2024. In March 2024, the court granted that application. 1MDB has
appealed that decision and a prior decision by the court not to allow them to
discontinue their claim. Both appeals are scheduled to be heard in November
2025.

Coutts & Co Ltd (a subsidiary of RBS Netherlands Holdings B.V., which in
turn is a subsidiary of NWM Plc) is a company registered in Switzerland and is
in wind-down following the announced sale of its business assets in 2015.

Notes

10. Litigation and regulatory matters continued

Regulatory matters

NWM Group's financial condition can be affected by the actions of various
governmental and regulatory authorities in the UK, the US, the EU and
elsewhere. NWM Group companies have engaged, and will continue to engage, in
discussions with relevant governmental and regulatory authorities, including
in the UK, the US, the EU and elsewhere, on an ongoing and regular basis, and
in response to informal and formal inquiries or investigations, regarding
operational, systems and control evaluations and issues including those
related to compliance with applicable laws and regulations, including consumer
protection, investment advice, business conduct, competition/anti-trust, VAT
recovery, anti-bribery, anti-money laundering and sanctions regimes.

Any matters discussed or identified during such discussions and inquiries may
result in, among other things, further inquiry or investigation, other action
being taken by governmental and regulatory authorities, increased costs being
incurred by NWM Group, remediation of systems and controls, public or private
censure, restriction of NWM Group's business activities and/or fines. Any of
the events or circumstances mentioned in this paragraph or below could have a
material adverse effect on NWM Group, its business, authorisations and
licences, reputation, results of operations or the price of securities issued
by it, or lead to material additional provisions being taken.

NWM Group is co-operating fully with the matters described below.

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 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, have determined that a monitorship was no longer necessary as a result
of NWM's notable progress in strengthening its compliance programme, certain
of NWM's remedial improvements, internal controls, and the status of
implementation of Monitor recommendations, and that reporting by NWM to the
DOJ and USAO CT on its continued compliance programme progress provided an
appropriate degree of oversight.  This agreement is subject to documentation
and court approval.  If approved, NWM's obligations under the plea agreement
and probation would be extended until December 2026.  Should DOJ, USAO CT,
and NWM be unable to agree on the documentation or the court declines to
approve the amendment, the parties would need to agree on, and/or revert to
the court with an alternative plan, as applicable.

In the event that NWM Plc does not meet its obligations to the DOJ, this may
lead to adverse consequences such as increased costs, findings that NWM Plc
violated its probation term, and possible re-sentencing, 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
172 to 173 of the NatWest Markets Plc 2024 Annual Report and Accounts.

11. Related party transactions

UK Government

In May 2025, the UK Government through His Majesty's Treasury (HMT) sold its
remaining shareholding in NatWest Group plc. Under UK listing rules the UK
Government and UK Government-controlled bodies remained related parties until
12 July 2025, 12 months after the UK Government shareholding in NatWest Group
plc fell below 20%.

NWM Group enters into transactions with many of these bodies. Transactions
include the payment of: taxes - principally UK corporation tax and value added
tax; national insurance contributions; local authority rates; regulatory fees
and levies; together with banking transactions such as loans and deposits
undertaken in the normal course of banker-customer relationships.

Bank of England facilities

NWM Group may participate in a number of schemes operated by the Bank of
England in the normal course of business.

Other related parties

(a) In their roles as providers of finance, NWM Group companies provide
development and other types of capital support to businesses.

(b) To further strategic partnerships, NWM Group may seek to invest in third
parties or allow third parties to hold a minority interest in a subsidiary of
NWM Group. We disclose as related parties for associates and joint ventures
and where equity interest are over 10%. Ongoing business transactions with
these entities are on normal commercial terms.

(c) NWM Group is recharged from other NatWest Group entities, mainly NWB Plc
which provides the majority of shared services (including technology) and
operational processes.

(d) In accordance with IAS 24, transactions or balances between NWM Group
entities that have been eliminated on consolidation are not reported.

Full details of NWM Group's related party transactions for the year ended 31
December 2024 are included in the NatWest Markets Plc 2024 Annual Report and
Accounts.

Notes

11. Related party transactions continued

Amounts due to/from holding company and fellow subsidiaries

NWM Group's financial assets and liabilities include amounts due from/to the
holding company and fellow subsidiaries as below:

                                                         30 June 2025                     31 December 2024
                                                         Holding  Fellow                  Holding  Fellow
                                                         company  subsidiaries  Total     company  subsidiaries  Total
                                                         £m       £m            £m        £m       £m            £m
 Assets
 Trading assets                                          -        17            17        -        29            29
 Settlement balances                                     -        23            23        -        -             -
 Loans to banks - amortised cost                         -        306           306       -        242           242
 Loans to customers - amortised cost                     16       -             16        18       -             18
 Other assets                                            -        51            51        -        54            54
 Amounts due from holding company and
   fellow subsidiaries                                   16       397           413       18       325           343

 Derivatives (1)                                         402      323           725       616      322           938

 Liabilities
 Bank deposits - amortised cost                          -        544           544       -        548           548
 Customer deposits - amortised cost                      -        44            44        -        43            43
 Trading liabilities                                     379      151           530       561      52            613
 Other financial liabilities - subordinated liabilities  1,043    -             1,043     1,115    -             1,115
 MREL instruments issued to NatWest Group plc            4,589    -             4,589     4,358    -             4,358
 Other liabilities                                       -        114           114       -        94            94
 Amounts due to holding company and
   fellow subsidiaries                                   6,011    853           6,864     6,034    737           6,771

 Derivatives (1)                                         64       179           243       62       280           342

 

(1)       Intercompany derivatives are included within derivatives
classification on the balance sheet.

 

12. Post balance sheet events

On 2 July 2025, NatWest Group plc gave notice to holders of the $1,150,000,000
8.000% Perpetual Subordinated Contingent Convertible Additional Tier 1 Capital
Notes of the upcoming redemption of the Notes on 10 August 2025. The
announcement and redemption of the Notes, which were downstreamed to NWM Plc,
is expected to increase NWM Plc's CET1 by approximately £59 million and
result in the charge of approximately £75 million historic FX translation to
the income statement from reserves.

Other than as disclosed in the accounts, there have been no other significant
events between 30 June 2025 and the date of approval of this announcement
which would require a change to or additional disclosure in the announcement.

13. Date of approval

This announcement was approved by the Board of Directors on 24 July 2025.

 

Independent review report to NatWest Markets Plc

Conclusion

We have been engaged by NatWest Markets Plc ("the Group") to review the
condensed consolidated financial statements in the interim results report for
the six months ended 30 June 2025 which comprises the condensed consolidated
income statement, the condensed consolidated statement of comprehensive
income, the condensed consolidated balance sheet, the condensed consolidated
statement of changes in equity, the condensed consolidated cash flow
statement, and related Notes 1 to 13 and the Risk and capital management
disclosures for those identified as within the scope of our review (together
"the condensed consolidated financial statements"). We have read the other
information contained in the interim results report and considered whether it
contains any apparent misstatements or material inconsistencies with the
information in the condensed consolidated financial statements.

Based on our review, nothing has come to our attention that causes us to
believe that the condensed consolidated financial statements in the interim
results report for the six months ended 30 June 2025 are not prepared, in all
material respects, in accordance with International Accounting Standard 34
"Interim Financial Reporting" as adopted by the United Kingdom (UK) and as
issued by the International Accounting Standards Board (IASB), and the
Disclosure Guidance and Transparency Rules of the UK's Financial Conduct
Authority.

Basis for Conclusion

We conducted our review in accordance with International Standard on Review
Engagements 2410 (UK) "Review of Interim Financial Information Performed by
the Independent Auditor of the Entity" (ISRE) issued by the Financial
Reporting Council. A review of interim financial information consists of
making enquiries, primarily of persons responsible for financial and
accounting matters, and applying analytical and other review procedures. A
review is substantially less in scope than an audit conducted in accordance
with International Standards on Auditing (UK) and consequently does not enable
us to obtain assurance that we would become aware of all significant matters
that might be identified in an audit. Accordingly, we do not express an audit
opinion.

As disclosed in note 1, the annual financial statements of the Group are
prepared in accordance with UK adopted International Accounting Standards and
International Financial Reporting Standards as issued by the International
Accounting Standards Board. The condensed consolidated financial statements
included in this interim results report have been prepared in accordance with
International Accounting Standard 34 as adopted by the UK and as issued by the
IASB, and the Disclosure Guidance and Transparency Rules of the UK's Financial
Conduct Authority.

Conclusions Relating to Going Concern

Based on our review procedures, which are less extensive than those performed
in an audit as described in the Basis for Conclusion section of this report,
nothing has come to our attention to suggest that management have
inappropriately adopted the going concern basis of accounting or that
management have identified material uncertainties relating to going concern
that are not appropriately disclosed.

This conclusion is based on the review procedures performed in accordance with
this ISRE, however future events or conditions may cause the entity to cease
to continue as a going concern.

Responsibilities of the directors

The directors are responsible for preparing the interim results report in
accordance with the Disclosure Guidance and Transparency Rules of the UK's
Financial Conduct Authority.

In preparing the interim results report, the directors are responsible for
assessing the Group's ability to continue as a going concern, disclosing, as
applicable, matters related to going concern and using the going concern basis
of accounting unless the directors either intend to liquidate the Group or to
cease operations, or have no realistic alternative but to do so.

Auditor's Responsibilities for the review of the financial information

In reviewing the interim results report, we are responsible for expressing to
the Group a conclusion on the condensed consolidated financial statements in
the interim results report. Our conclusion, including our Conclusions Relating
to Going Concern, are based on procedures that are less extensive than audit
procedures, as described in the Basis for Conclusion paragraph of this report.

Use of our report

This report is made solely to the Group in accordance with guidance contained
in International Standard on Review Engagements 2410 (UK) "Review of Interim
Financial Information Performed by the Independent Auditor of the Entity"
issued by the Financial Reporting Council. To the fullest extent permitted by
law, we do not accept or assume responsibility to anyone other than the Group,
for our work, for this report, or for the conclusions we have formed.

 

 

Ernst & Young LLP

London, United Kingdom

24 July 2025

NatWest Markets Plc Summary Risk Factors

Summary of Principal risks and uncertainties

Set out below is a summary of the principal risks and uncertainties for the
remaining six months of the financial year which could adversely affect NWM
Group. This summary should not be regarded as a complete and comprehensive
statement of all potential risks and uncertainties; a fuller description of
these and other risk factors is included on pages 159 to 176 of the NatWest
Markets Plc 2024 Annual Report and Accounts and pages 15 to 42 of the NWM Plc
Registration Document dated 17 March 2025 (as supplemented and amended from
time to time). Any of the risks identified may have a material adverse effect
on NWM Group's business, operations, financial condition or prospects.

Economic and political risk

-    NWM Group, its customers and its counterparties face continued
economic and political risks and uncertainties in the UK and global markets,
including as a result of inflation and interest rates, supply chain
disruption, and geopolitical developments.

-    Fluctuations in currency exchange rates may adversely affect NWM
Group's results and financial condition.

-    Changes in interest rates will continue to affect NWM Group's business
and results.

Business change and execution risk

-    NWM Group has been in a period of, and may continue to be subject to,
significant structural and other change.

-    The transfer of NatWest Group's Western European corporate portfolio
involves certain risks.

Financial resilience risk

-    NWM Group may not achieve its ambitions or targets, meet its guidance,
generate returns, or implement its strategy effectively.

-    NWM Plc and/or its regulated subsidiaries may not meet the prudential
regulatory requirements for regulatory capital.

-    NWM Group is reliant on access to the capital markets to meet its
funding requirements, both directly through wholesale markets, and indirectly
through its parent (NatWest Group plc) for the subscription to its internal
capital and MREL. The inability to do so may adversely affect NWM Group.

-    NWM Group may not meet the prudential regulatory requirements for
liquidity and funding or may not be able to adequately access sources of
liquidity and funding, which could trigger the execution of certain management
actions or recovery options.

-    NWM Plc and/or its regulated subsidiaries may not manage their
capital, liquidity or funding effectively which could trigger the execution of
certain management actions or recovery options.

-    Any reduction in the credit rating and/or outlooks assigned to NatWest
Group plc, any of its subsidiaries (including NWM Plc or NWM Group
subsidiaries) or any of their respective debt securities could adversely
affect the availability of funding for NWM Group, reduce NWM Group's liquidity
and funding position and increase the cost of funding.

-    NWM Group operates in markets that are highly competitive, with
competitive pressures and technology disruption.

-    NWM Group may be adversely affected if NatWest Group fails to meet the
requirements of regulatory stress tests.

-    NWM Group has significant exposure to counterparty and borrower risk
including credit losses, which may have an adverse effect on NWM Group.

-    NWM Group could incur losses or be required to maintain higher levels
of capital as a result of limitations or failure of various models.

-    NWM Group's financial statements are sensitive to underlying
accounting policies, judgements, estimates and assumptions.

-    Changes in accounting standards may materially impact NWM Group's
financial results.

-    NatWest Group is subject to regulatory oversight in respect of
resolution, and NatWest Group could be adversely affected should the BoE in
the future deem NatWest Group's preparations to be inadequate.

-    NatWest Group (including NWM Group) may become subject to the
application of UK statutory stabilisation or resolution powers which may
result in, for example, the write-down or conversion of NWM Group entities'
Eligible Liabilities.

Operational and IT resilience risk

-    Operational risks (including reliance on third party suppliers and
outsourcing of certain activities) are inherent in NWM Group's businesses.

-    NWM Group is subject to sophisticated and frequent cyberattacks, and
compliance with cybersecurity and data protection regulations is becoming
increasingly complex.

-    NWM Group's operations and strategy are highly dependent on the
accuracy and effective use of data.

-    NWM Group relies on attracting, retaining, developing and remunerating
diverse senior management and skilled personnel, and is required to maintain
good employee relations.

-    NWM Group's operations are highly dependent on its complex IT systems
and any IT failure could adversely affect NWM Group.

-    A failure in NWM Group's risk management framework could adversely
affect NWM Group, including its ability to achieve its strategic objectives.

-    NWM Group's operations are subject to inherent reputational risk.

 

NatWest Markets Plc Summary Risk Factors

Summary of Principal risks and uncertainties continued

Legal and regulatory risk

-    NWM Group's businesses are subject to substantial regulation and
oversight, which are constantly evolving and may adversely affect NWM Group.

-    NWM Group is exposed to the risks of various litigation matters,
regulatory and governmental actions and investigations as well as remedial
undertakings, the outcomes of which are inherently difficult to predict, and
which could have an adverse effect on NWM Group.

-    Changes in tax legislation (or application thereof) or failure to
generate future taxable profits may impact the recoverability of certain
deferred tax assets recognised by NWM Group.

Climate and sustainability-related risks

-    NWM Group and its Value Chain face climate and sustainability-related
risks that may adversely affect NWM Group.

-    NatWest Group's strategy relating to climate change, ambitions,
targets and transition plan entail significant execution and/or reputational
risks and are unlikely to be achieved without significant and timely
government policy, technology and customer behavioural changes.

-    There are significant limitations related to accessing accurate,
reliable, verifiable, auditable, consistent and comparable climate and other
sustainability-related data that contribute to substantial uncertainties in
accurately modelling and reporting on climate and sustainability information,
as well as making appropriate important internal decisions.

-    NWM Group is becoming subject to more extensive, and sophisticated
climate and other sustainability-related laws, regulation and oversight and
there is an increasing risk of regulatory enforcement, investigation and
litigation.

Statement of directors' responsibilities

We, the directors listed below, confirm that to the best of our knowledge:

-    the condensed financial statements have been prepared in accordance
with IAS 34 'Interim Financial Reporting', as adopted by the UK and as issued
by the International Accounting Standards Board (IASB);

-    the interim management report includes a fair review of the
information required by DTR 4.2.7R (indication of important events during the
first six months and description of principal risks and uncertainties for the
remaining six months of the year); and

-    the interim management report includes a fair review of the
information required by DTR 4.2.8R (disclosure of related parties'
transactions and changes therein).

 

 

By order of the Board

 

 

 

 

 

 

 

 Tamsin Rowe     Jonathan Peberdy          Simon Lowe

 Interim Chair   Chief Executive Officer   Chief Financial Officer

 

24 July 2025

 

 

Board of directors

 

 Interim Chair  Executive directors  Non-executive directors
 Tamsin Rowe    Jonathan Peberdy     Rupert Hume-Kendall

                Simon Lowe           Thierry Roland

                                     Anne Simpson

                                     Sabrina Wilson

 

 

Non-IFRS financial measures

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

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

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

-    Management analysis of operating expenses shows litigation and conduct
costs on a separate line. These amounts are included within staff costs and
other administrative expenses in the statutory analysis. Other operating
expenses excludes litigation and conduct costs which are more volatile and may
distort comparisons with prior periods.

-    Funded assets are defined as total assets less derivative assets. This
measure allows review of balance sheet trends exclusive of the volatility
associated with derivative fair values.

-    Management view of income by business including shared revenue and
before own credit adjustments. This measure is used to show underlying income
generation in NatWest Markets excluding the impact of own credit adjustments.

-    Revenue share refers to income generated by NatWest Markets products
from customers that have their primary relationship with other NatWest Group
subsidiaries, a proportion of which is shared between NatWest Markets and
those subsidiaries.

-    Transfer Pricing arrangements with fellow NatWest Group subsidiaries
includes revenue share and a profit share arrangement with fellow NatWest
Group subsidiaries. The profit share arrangement rewards NWM Group on an arm's
length basis for its contribution to the performance of the NatWest Group
Commercial & Institutional business segment. The profit share is not
allocated to individual NatWest Markets product areas.

-    Own credit adjustments are applied to positions where it is believed
that the counterparties would consider NWM Group's creditworthiness when
pricing trades. The fair value of certain issued debt securities, including
structured notes, is adjusted to reflect the changes in own credit spreads and
the resulting gain or loss recognised in income.

 

Non-IFRS financial measures

Operating expenses - management view

                                Half year ended
                                30 June 2025                           30 June 2024
                                Litigation                             Litigation
                                and         Other      Statutory       and         Other      Statutory
                                conduct     operating  operating       conduct     operating  operating
                                costs       expenses   expenses        costs       expenses   expenses
                                £m          £m         £m              £m          £m         £m
 Staff costs                    20          245        265             14          227        241
 Premises and equipment         -           36         36              -           36         36
 Depreciation and amortisation  -           6          6               -           4          4
 Other administrative expenses  45          315        360             24          287        311
 Total                          65          602        667             38          554        592

                                                                       Quarter ended
                                                                       30 June 2025
                                                                       Litigation
                                                                       and         Other      Statutory
                                                                       conduct     operating  operating
                                                                       costs       expenses   expenses
                                                                       £m          £m         £m
 Staff costs                                                           11          118        129
 Premises and equipment                                                -           15         15
 Depreciation and amortisation                                         -           3          3
 Other administrative expenses                                         22          175        197
 Total                                                                 33          311        344

                                                                       Quarter ended
                                                                       31 March 2025
                                                                       Litigation
                                                                       and         Other      Statutory
                                                                       conduct     operating  operating
                                                                       costs       expenses   expenses
                                                                       £m          £m         £m
 Staff costs                                                           8           128        136
 Premises and equipment                                                -           21         21
 Depreciation and amortisation                                         -           3          3
 Other administrative expenses                                         24          139        163
 Total                                                                 32          291        323

                                                                       Quarter ended
                                                                       30 June 2024
                                                                       Litigation
                                                                       and         Other      Statutory
                                                                       conduct     operating  operating
                                                                       costs       expenses   expenses
                                                                       £m          £m         £m
 Staff costs                                                           7           110        117
 Premises and equipment                                                -           19         19
 Depreciation and amortisation                                         -           2          2
 Other administrative expenses                                         32          167        199
 Total                                                                 39          298        337

 

Additional Information

Presentation of information

NatWest Markets Plc (NWM Plc) is a wholly owned subsidiary of NatWest Group
plc or 'the ultimate holding company'. The NatWest Markets Group (NWM Group)
comprises NWM Plc and its subsidiary and associated undertakings. The term
'NatWest Group' or 'we' refers to NatWest Group plc and its subsidiary and
associated undertakings. The term 'NWH Group' refers to NatWest Holdings
Limited (NWH) and its subsidiary and associated undertakings. The term
'NatWest Bank Plc' or 'NWB Plc' refers to National Westminster Bank Plc.

NWM Plc publishes its financial statements in pounds sterling ('£' or
'sterling'). The abbreviations '£m' and '£bn' represent millions and
thousands of millions of pounds sterling ('GBP'), respectively, and references
to 'pence' represent pence in the United Kingdom ('UK'). 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, and references to 'cents' represent cents in the US.
The abbreviation '€' represents the 'euro', and the abbreviations '€m' and
'€bn' represent millions and thousands of millions of euros, respectively,
and references to 'cents' represent cents in the European Union ('EU').

Statutory accounts

Financial information contained in this document does not constitute statutory
accounts within the meaning of section 434 of the Companies Act 2006 ("the
Act"). The statutory accounts for the year ended 31 December 2024 have been
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.

 Contact
 Paul Pybus  Investor Relations  +44 (0) 7769 161183

 

 

Forward-looking statements

Cautionary statement regarding forward-looking statements

Certain sections in this document contain 'forward-looking statements' as that
term is defined in the United States Private Securities Litigation Reform Act
of 1995, such as statements with respect to NWM Group's financial condition,
results of operations and business, including its strategic priorities,
financial, investment and capital targets, and ESG 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', 'probability', 'risk', 'target', 'goal', 'objective', 'may',
'endeavour', 'outlook', 'optimistic', 'prospects' and similar expressions or
variations on these expressions are intended to identify forward-looking
statements. In particular, this document includes forward-looking targets and
guidance relating to financial performance measures, such as income growth,
operating expense, cost reductions, impairment loss rates, balance sheet
reduction (including the reduction of RWAs), CET1 ratio (and key drivers of
the CET1 ratio, including timing, impact and details), Pillar 2 and other
regulatory buffer requirements and MREL and non-financial performance
measures, such as climate and sustainability-related performance ambitions,
targets and metrics, including in relation to initiatives to transition to a
net zero economy, climate and sustainable funding and financing and financed
emissions.

Limitations inherent to forward-looking statements

These statements are based on current plans, expectations, estimates, targets
and projections, and are subject to significant inherent risks, uncertainties
and other factors, both external and relating to NatWest Group's and NWM
Group's strategy or operations, which may result in NWM Group being unable to
achieve the current plans, expectations, estimates, targets, projections and
other anticipated outcomes expressed or implied by such forward-looking
statements. In addition, certain of these disclosures are dependent on choices
relying on key model characteristics and assumptions and are subject to
various limitations, including assumptions and estimates made by management.
By their nature, certain of these disclosures are only estimates and, as a
result, actual future results, gains or losses could differ materially from
those that have been estimated. Accordingly, undue reliance should not be
placed on these statements. The forward-looking statements contained in this
document speak only as of the date we make them and we expressly disclaim any
obligation or undertaking to update or revise any forward-looking statements
contained herein, whether to reflect any change in our expectations with
regard thereto, any change in events, conditions or circumstances on which any
such statement is based, or otherwise, except to the extent legally required.

Important factors that could affect the actual outcome of the forward-looking
statements

We caution you that a large number of important factors could adversely affect
our results or our ability to implement our strategy, cause us to fail to meet
our targets, predictions, expectations and other anticipated outcomes or
affect the accuracy of forward-looking statements described in this document.
These factors include, but are not limited to, those set forth in the risk
factors and the other uncertainties described in NatWest Markets Plc's 2024
Annual Report and Accounts, NatWest Markets Plc's Interim Management Statement
for Q1 and H1 2025, and its other public filings. The principal risks and
uncertainties that could adversely affect NWM Group's future results, its
financial condition and/or prospects and cause them to be materially different
from what is forecast or expected, include, but are not limited to: economic
and political risk (including in respect of: economic and political risks and
uncertainties in the UK and global markets, including as a result of inflation
and interest rates, supply chain disruption, and geopolitical developments;
and changes in interest rates and foreign currency exchange rates; business
change and execution risk (including in respect of: NatWest Group's strategy
and NatWest Group's creation of its Commercial & Institutional business
segment (of which NWM Group forms part) and the transfer of NatWest Group's
Western European corporate portfolio); financial resilience risk (including in
respect of: NWM Group's ability to meet targets, generate returns or implement
its strategy effectively; prudential regulatory requirements for capital and
MREL; NWM Group's reliance on access to capital markets directly or indirectly
through its parent (NatWest Group); capital, funding and liquidity risk;
reductions in the credit ratings; the competitive environment; the
requirements of regulatory stress tests; counterparty and borrower risk; model
risk; sensitivity to accounting policies, judgments, estimates and assumptions
(and the economic, climate, competitive and other forward-looking information
affecting those judgments, estimates and assumptions); changes in applicable
accounting standards; the adequacy of NatWest Group's resolution plans; and
the application of UK statutory stabilisation or resolution powers to NatWest
Group); climate and sustainability risk (including in respect of: risks
relating to climate change and sustainability-related risks; both the
execution and reputational risk relating to NatWest Group's climate
change-related strategy, ambitions, targets and transition plan; climate and
sustainability-related data and model risk; increasing levels of climate,
environmental, human rights and other sustainability-related laws, regulation
and oversight; climate, environmental, human rights and other
sustainability-related litigation, enforcement proceedings, investigations and
conduct risk); operational and IT resilience risk (including in respect of:
operational risks (including reliance on third party suppliers); cyberattacks;
the accuracy and effective use of data; attracting, retaining and developing
senior management and skilled personnel; complex IT systems; NWM Group's risk
management framework; and NWM Group's reputational risk); and legal,
regulatory and conduct risk (including in respect of: the impact of
substantial regulation and oversight; the outcome of legal, regulatory and
governmental actions and investigations as well as remedial undertakings; and
changes in tax legislation or failure to generate future taxable profits).

 

Forward-looking statements continued

Climate and sustainability-related disclosures

Climate and sustainability-related disclosures in this document are not
measures within the scope of International Financial Reporting Standards
('IFRS'), use a greater number and level of judgments, assumptions and
estimates, including with respect to the classification of climate and
sustainable funding and financing activities, than our reporting of historical
financial information in accordance with IFRS. These judgments, assumptions
and estimates are highly likely to change materially over time, and, when
coupled with the longer time frames used in these disclosures, make any
assessment of materiality inherently uncertain. In addition, our climate risk
analysis, our ambition to be net zero across our financed emissions, assets
under management and operational value chain by 2050 and the implementation of
our climate transition plan remain under development, and the data underlying
our analysis and strategy remain subject to evolution over time. The process
we have adopted to define, gather and report data on our performance on
climate and sustainability - related measures is not subject to the formal
processes adopted for financial reporting in accordance with IFRS and there
are currently limited industry standards or globally recognised established
practices for measuring and defining climate and sustainability-related
metrics. As a result, we expect that certain climate and
sustainability-related disclosures made in this document are likely to be
amended, updated, recalculated or restated in the future. Refer to the
cautionary statement in the section entitled 'Climate and
sustainability-related and other forward-looking statements and metrics' of
the NatWest Group 2024 Sustainability Report published by NatWest Group plc
for the consolidated group, including NatWest Markets Plc.

 

Cautionary statement regarding Non-IFRS financial measures and APMs

NWM Group prepares its financial statements in accordance with UK-adopted
International Accounting Standards (IAS) and IFRS. This document may contain
non-IFRS measures, or alternative performance measures, defined under the
European Securities and Markets Authority (ESMA) guidance, or non-GAAP
financial measures in accordance with the Securities and Exchange Commission
(SEC) regulations (together, APMs). APMs 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. APMs 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. APMs
included in this document, are not measures within the scope of IFRS or GAAP,
are based on a number of assumptions that are subject to uncertainties and
change, and are not a substitute for IFRS or GAAP measures and a
reconciliation to the closest IFRS or GAAP measure is presented where
appropriate.

The information, statements and opinions contained in this document do not
constitute a public offer under any applicable legislation or an offer to sell
or a solicitation of an offer to buy any securities or financial instruments
or any advice or recommendation with respect to such securities or other
financial instruments.

 

 

 

 

Legal Entity Identifier: RR3QWICWWIPCS8A4S074

 

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  IR EAFXLAADSEAA

Recent news on Natwest

See all news