Define | | Identify macro and NWM Group- |
scenarios | specific vulnerabilities and risks. | |
| Define and calibrate scenarios to | |
examine risks and vulnerabilities. | ||
| Formal governance process to | |
agree scenarios. | ||
Assess impact | | Translate scenarios into risk drivers. |
| Assess impact to current and | |
projected profit and loss and | ||
balance sheet across NWM Group. | ||
Calculate | | Aggregate impacts into overall |
results and | results. | |
assess | ||
| Results form part of the risk | |
implications | management process. | |
| Scenario results are used to inform | |
NWM Group’s business and capital | ||
plans. | ||
Develop and | | Stress scenario results are analysed |
agree | by subject matter experts. | |
management | Appropriate management actions | |
actions | are then developed. | |
| Scenario results and management | |
actions are reviewed by the Board | ||
Risk Committee and recommended | ||
to the Board for approval. |
Type | Description |
The market perceives NWM Group to be | |
Idiosyncratic | suffering from a severe stress event, which |
scenario | results in an immediate assumption of |
increased credit risk or concerns over | |
solvency. | |
A market stress event affecting all | |
participants in a market through contagion, | |
Market-wide | potential counterparty failure and other |
scenario | market risks. NWM Group is affected under |
this scenario but no more severely than any | |
other participants with equivalent exposure. | |
This scenario models the combined impact | |
Combined | of an idiosyncratic and market stress |
scenario | occurring at once, severely affecting funding |
markets and the liquidity of some assets. |
| 2024 | 2023 | |||||||
Average | Maximum | Minimum | Period end | Average | Maximum | Minimum | Period end | |
Traded internal VaR (1-day 99%) | £m | £m | £m | £m | £m | £m | £m | £m |
Interest rate | 6.6 | 12.1 | 3.0 | 3.8 | 9.8 | 19.3 | 4.3 | 7.4 |
Credit spread | 7.7 | 10.1 | 5.6 | 5.6 | 6.2 | 7.1 | 4.9 | 6.8 |
Currency | 2.0 | 6.7 | 0.5 | 1.3 | 2.3 | 7.0 | 0.9 | 1.8 |
Equity | 0.1 | 0.3 | - | - | - | 0.1 | - | 0.1 |
Diversification (1) | (6.3) | (5.4) | (7.0) | (7.2) | ||||
Total | 10.1 | 16.2 | 5.3 | 5.3 | 11.3 | 20.0 | 6.6 | 8.9 |
Back-testing exceptions | ||
Actual | Hypo | |
NWM Plc | - | - |
Back-testing exceptions | ||
Actual | Hypo | |
Rates | - | - |
Currencies | - | 3 |
Credit | - | - |
xVA | - | - |
| 2024 | 2023 | |||||||
Average | Maximum | Minimum | Period end | Average | Maximum | Minimum | Period end | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Total internal traded SVaR | 56 | 136 | 31 | 41 | 56 | 140 | 28 | 36 |
| 2024 | 2023 | |||||||
Average | Maximum | Minimum | Period end | Average | Maximum | Minimum | Period end | |
NWM Plc | £m | £m | £m | £m | £m | £m | £m | £m |
Interest rate | 3.4 | 4.9 | 1.3 | 2.3 | 5.2 | 7.4 | 3.0 | 5.6 |
Credit spread | 5.1 | 6.3 | 4.2 | 4.2 | 5.6 | 7.3 | 3.8 | 7.3 |
Structural foreign exchange rate | 2.9 | 3.4 | 2.5 | 2.9 | 3.5 | 4.8 | 2.8 | 4.8 |
Equity risk | 1.0 | 1.2 | 0.8 | 0.9 | 1.2 | 1.2 | 1.1 | 1.1 |
Diversification (1) | (4.5) | (5.3) | (6.0) | (5.7) | ||||
Total | 7.9 | 10.3 | 4.9 | 5.0 | 9.5 | 13.1 | 7.1 | 13.1 |
Structural | Residual | ||||
Net investments | Net | foreign | structural | ||
in foreign | investment | currency | Economic | foreign currency | |
operations | hedges | exposures | hedges | exposures | |
2024 | £m | £m | £m | £m | £m |
US dollar (1) | 1,824 | (598) | 1,226 | (1,226) | - |
Euro | 2,392 | (355) | 2,037 | - | 2,037 |
Swiss franc | 180 | (180) | - | - | - |
Other non-sterling | 313 | (38) | 275 | - | 275 |
4,709 | (1,171) | 3,538 | (1,226) | 2,312 | |
2023 | |||||
US dollar (1) | 1,181 | (228) | 953 | (902) | 51 |
Euro | 2,420 | (420) | 2,000 | - | 2,000 |
Swiss franc | 192 | (192) | - | - | - |
Other non-sterling | 355 | (74) | 281 | - | 281 |
4,148 | (914) | 3,234 | (902) | 2,332 |
Type | Description |
Wholesale | Includes: |
markets | Short-term (less than 1 year) |
unsecured money market | |
funding. | |
Commercial paper and | |
certificates of deposit. | |
Secured repo market funding. | |
Term debt | Includes: |
Long-term (typically more than 1 | |
year) senior unsecured and | |
secured debt securities. | |
Long-term subordinated liabilities. | |
Internal capital | Includes: |
and MREL | Equity, AT1, Tier 2 capital |
instruments and MREL issued to | |
NatWest Group plc (under the | |
Single Point of Entry regime). |
Produce | | A capital plan is produced for NWM Plc |
capital | using a five-year planning horizon under | |
plans | expected and stress conditions. Stressed | |
capital plans are produced to support | ||
internal stress testing through the ICAAP | ||
or for regulatory purposes. | ||
| A shorter term (rolling 12 month) | |
forecast is updated frequently in | ||
response to actual performance, changes | ||
in internal and external business | ||
environment and to manage risks and | ||
opportunities. |
Assess | | Capital plans are developed to ensure |
capital | that capital of sufficient quantity and | |
adequacy | quality is planned to be available to | |
support NWM Group’s business and | ||
strategic plans over the planning horizon | ||
within approved risk appetite, as | ||
determined via stress testing, and | ||
minimum regulatory requirements. | ||
| Impact assessment captures input from | |
across NWM Group including from | ||
businesses. | ||
Inform | | Capital planning informs potential capital |
capital | actions including managing capital | |
actions | through new issuance, redemptions or | |
internal transactions. | ||
| Decisions on capital actions will be | |
influenced by strategic and regulatory | ||
requirements, the cost and prevailing | ||
market conditions. | ||
| As part of capital planning, NWM Group | |
will monitor its portfolio of capital | ||
securities and assess the optimal blend. |
Type | CET1 | Total tier 1 | Total capital |
Minimum capital requirements | 4.5% | 6.0% | 8.0% |
Capital conservation buffer (1) | 2.5% | 2.5% | 2.5% |
Countercyclical capital buffer (1) | 1.0% | 1.0% | 1.0% |
Total | 8.0% | 9.5% | 11.5% |
Type | CET1 | Total tier 1 |
Minimum ratio | 2.44% | 3.25% |
Countercyclical leverage ratio buffer (1) | 0.3% | 0.3% |
Total | 2.74% | 3.55% |
2024 | 2023 | |
Capital adequacy ratios | % | % |
CET1 | 18.2 | 17.1 |
Tier 1 | 24.3 | 20.2 |
Total | 27.8 | 23.0 |
Total MREL | 48.2 | 34.5 |
Capital | £m | £m |
CET1 | 3,779 | 3,776 |
Tier 1 | 5,067 | 4,455 |
Total | 5,779 | 5,072 |
Total MREL (1) | 10,038 | 7,627 |
RWAs | ||
Credit risk | 8,908 | 7,895 |
Counterparty credit risk | 5,797 | 6,516 |
Market risk | 5,105 | 6,366 |
Operational risk | 1,002 | 1,322 |
Total RWAs | 20,812 | 22,099 |
2024 | 2023 | |
Tier 1 capital (£m) | 5,067 | 4,455 |
Leverage exposure (£m) (1) | 92,859 | 89,929 |
Leverage ratio (%) | 5.5 | 5.0 |
2024 | 2023 | |
Leverage | £m | £m |
Cash and balances at central banks | 11,069 | 8,607 |
Trading assets | 26,186 | 28,411 |
Derivatives | 74,982 | 75,832 |
Financial assets | 37,408 | 32,930 |
Other assets | 3,292 | 4,878 |
Total assets | 152,937 | 150,658 |
Derivatives | ||
- netting | (72,159) | (73,927) |
- potential future exposures | 15,093 | 15,691 |
Securities financing transactions gross up | 1,959 | 1,301 |
Undrawn commitments | 8,638 | 8,493 |
Regulatory deductions and other adjustments | (2,266) | (3,373) |
Exclusion of core UK-group exposures | (288) | (310) |
Claims on central banks | (11,055) | (8,604) |
Leverage exposure | 92,859 | 89,929 |
2024 | 2023 | |
£m | £m | |
Cash and balances at central banks | 10,965 | 8,547 |
High quality government/MDB/PSE and GSE bonds (1) | 8,962 | 6,054 |
Extremely high quality covered bonds | - | 1 |
LCR Level 1 eligible assets | 19,927 | 14,602 |
LCR Level 2 eligible assets (2) | 1,031 | 104 |
Primary liquidity (HQLA) (3) | 20,958 | 14,706 |
Secondary liquidity (4) | 30 | 39 |
Total liquidity value | 20,988 | 14,745 |
GBP | USD | EUR | Other | Total | |
Total liquidity portfolio | £m | £m | £m | £m | £m |
2024 | 11,667 | 3,353 | 4,996 | 972 | 20,988 |
2023 | 5,153 | 3,350 | 6,150 | 92 | 14,745 |
| 2024 | 2023 | |||||
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 | 4,056 | 509 | 4,565 | 1,622 | 645 | 2,267 |
of which: repos (amortised cost) | 2,487 | - | 2,487 | 452 | - | 452 |
Customer deposits | 4,784 | 56 | 4,840 | 6,990 | 8 | 6,998 |
of which: repos (amortised cost) | 482 | - | 482 | 418 | - | 418 |
Trading liabilities (1) | ||||||
Repos (2) | 29,752 | 810 | 30,562 | 26,634 | 268 | 26,902 |
Derivative cash collateral received | 12,307 | - | 12,307 | 15,062 | - | 15,062 |
Other bank and customer deposits | 627 | 268 | 895 | 768 | 382 | 1,150 |
Debt securities in issue | 20 | 237 | 257 | 418 | 288 | 706 |
42,706 | 1,315 | 44,021 | 42,882 | 938 | 43,820 | |
Other financial liabilities | ||||||
Customer deposits (designated at fair value) | 221 | 1,316 | 1,537 | 193 | 1,066 | 1,259 |
Debt securities in issue | ||||||
Commercial paper and certificates of deposits | 7,228 | 377 | 7,605 | 4,228 | 205 | 4,433 |
Medium term notes (MTNs) | 7,548 | 14,304 | 21,852 | 3,759 | 13,849 | 17,608 |
Subordinated liabilities | - | 269 | 269 | - | 274 | 274 |
14,997 | 16,266 | 31,263 | 8,180 | 15,394 | 23,574 | |
Amounts due to holding company and | ||||||
fellow subsidiaries (3) | ||||||
Internal MREL | 929 | 3,429 | 4,358 | 434 | 2,636 | 3,070 |
Other bank and customer deposits | 1,204 | - | 1,204 | 1,620 | - | 1,620 |
Subordinated liabilities | - | 1,115 | 1,115 | 839 | 183 | 1,022 |
2,133 | 4,544 | 6,677 | 2,893 | 2,819 | 5,712 | |
Total funding | 68,676 | 22,690 | 91,366 | 62,567 | 19,804 | 82,371 |
Of which: available in resolution (4) | 4,813 | 3,093 | ||||
Trading | ||||||||
liabilities | Other financial liabilities | |||||||
Debt securities | Amounts due to holding company and fellow | |||||||
in issue | Debt securities in issue | subsidiaries | ||||||
Commercial | Subordinated | Subordinated | Total notes | |||||
MTNs | paper and CDs | MTNs | liabilities | Total | Internal MREL | liabilities | in issue | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m |
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 |
2023 | ||||||||
Less than 1 year | 418 | 4,228 | 3,759 | - | 7,987 | 434 | 839 | 9,678 |
1-3 years | 48 | 205 | 9,342 | 18 | 9,565 | 1,722 | - | 11,335 |
3-5 years | - | - | 3,851 | - | 3,851 | 914 | - | 4,765 |
More than 5 years | 240 | - | 656 | 256 | 912 | - | 183 | 1,335 |
Total | 706 | 4,433 | 17,608 | 274 | 22,315 | 3,070 | 1,022 | 27,113 |
GBP | USD | EUR | Other | Total | |
2024 | £m | £m | £m | £m | £m |
Commercial paper and CDs | 2,461 | 1,461 | 3,683 | - | 7,605 |
MTNs | 2,306 | 5,069 | 11,804 | 2,930 | 22,109 |
External subordinated liabilities | 18 | 17 | 234 | - | 269 |
Internal MREL due to NatWest Group plc | - | 3,473 | 885 | - | 4,358 |
Subordinated liabilities due to NatWest Group plc | - | 1,115 | - | - | 1,115 |
Total | 4,785 | 11,135 | 16,606 | 2,930 | 35,456 |
2023 total | 2,948 | 8,153 | 13,017 | 2,995 | 27,113 |
2024 | 2023 | |
£m | £m | |
Deferred model calibrations | - | - |
Economic uncertainty | 10 | 13 |
Other adjustments | - | - |
Total | 10 | 13 |
Of which: | ||
- Stage 1 | 8 | 10 |
- Stage 2 | 2 | 3 |
- Stage 3 | - | - |
Extreme | |||||
Mini narratives – potential developments, vulnerabilities and risks | Upside | Base case | Downside | downside | |
Outperformance sustained – economy remains close to H1 2024 pace on strong | |||||
consumer | |||||
Steady growth – staying close to trend pace from H2 2024 and beyond | |||||
Growth | Stalling – 2024 strength proves fleeting, lagged effect of higher rates and cautious | ||||
consumer stalls the rebound | |||||
Extreme stress – extreme fall in GDP, with policy support to facilitate sharp recovery | |||||
Close to deflation – inflationary pressures diminish amidst pronounced weakness in | |||||
demand | |||||
Battle won – continued downward drift in services inflation, ensuring 2% target is | |||||
met on sustained basis | |||||
Inflation | |||||
Sticky – strong growth and/or wage policies and/or interest rate cuts keep services | |||||
inflation well above target | |||||
Structural factors – sustained bouts of energy, food and goods price inflation on | |||||
geopolitics/deglobalisation | |||||
Tighter, still – job growth rebounds strongly, pushing unemployment back down to | |||||
sub-3.5% | |||||
Labour | Cooling continues – gradual loosening prompts a gentle rise in unemployment (but | ||||
market | remains low), job growth recovers | ||||
Job shedding – prolonged weakness in economy prompts redundancies, reduced | |||||
hours, building slack | |||||
Depression – unemployment hits levels close to previous peaks amid severe stress | |||||
Limited cuts – higher growth and inflation keeps the MPC cautious | |||||
Rates | Steady – approximately one cut per quarter | ||||
short- | Mid-cycle quickening – sharp declines through 2025 to support recovery | ||||
term | Sharp drop – drastic easing in policy to support a sharp deterioration in the | ||||
economy | |||||
Rates | Above consensus – 4% | ||||
long- | Middle – 3-3.5% | ||||
term | Close to 2010s – 1-2%/2.5% | ||||
| 2024 | 2023 | |||||||||
Extreme | Weighted | Extreme | Weighted | |||||||
Upside | Base case | Downside | downside | average | Upside | Base case | Downside | downside | average | |
Five-year summary | % | % | % | % | % | % | % | % | % | % |
GDP | 2.0 | 1.3 | 0.5 | (0.2) | 1.1 | 1.8 | 1.0 | 0.5 | (0.3) | 0.9 |
Unemployment rate | 3.6 | 4.3 | 5.0 | 6.7 | 4.6 | 3.5 | 4.6 | 5.2 | 6.8 | 4.8 |
House price index | 5.8 | 3.5 | 0.8 | (4.3) | 2.7 | 3.9 | 0.3 | (0.4) | (5.7) | 0.3 |
Commercial real estate price | 5.4 | 1.2 | (1.0) | (5.7) | 1.1 | 3.1 | (0.2) | (2.0) | (6.8) | (0.6) |
Consumer price index | 2.4 | 2.2 | 3.5 | 1.6 | 2.4 | 1.7 | 2.6 | 5.2 | 1.8 | 2.8 |
Bank of England base rate | 4.4 | 4.0 | 3.0 | 1.6 | 3.6 | 3.8 | 3.7 | 5.6 | 2.9 | 4.0 |
Stock price index | 6.3 | 5.0 | 3.4 | 1.1 | 4.5 | 4.8 | 3.3 | 1.2 | (0.4) | 2.8 |
World GDP | 3.8 | 3.2 | 2.5 | 1.6 | 3.0 | 3.7 | 3.2 | 2.7 | 1.8 | 3.0 |
Probability weight | 23.2 | 45.0 | 19.1 | 12.7 | 21.2 | 45.0 | 20.4 | 13.4 | ||
Annual figures | |||||
Extreme | Weighted | ||||
Upside | Base case | Downside | downside | average | |
GDP - annual growth | % | % | % | % | % |
2024 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
2025 | 2.0 | 1.4 | 0.4 | (4.1) | 0.6 |
2026 | 3.2 | 1.5 | (0.5) | (0.3) | 1.3 |
2027 | 2.3 | 1.4 | 0.2 | 1.4 | 1.4 |
2028 | 1.6 | 1.4 | 1.3 | 1.4 | 1.4 |
2029 | 1.6 | 1.4 | 1.7 | 1.4 | 1.5 |
Unemployment rate - annual average | |||||
2024 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
2025 | 3.9 | 4.4 | 4.8 | 5.4 | 4.5 |
2026 | 3.3 | 4.4 | 5.5 | 8.0 | 4.8 |
2027 | 3.3 | 4.3 | 5.5 | 8.3 | 4.8 |
2028 | 3.4 | 4.3 | 5.3 | 7.6 | 4.7 |
2029 | 3.4 | 4.2 | 5.0 | 6.9 | 4.5 |
House price index - four quarter change | |||||
2024 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
2025 | 7.8 | 3.5 | (1.2) | (7.6) | 2.2 |
2026 | 7.2 | 3.4 | (2.8) | (14.7) | 1.1 |
2027 | 5.1 | 3.4 | 0.1 | (8.0) | 2.2 |
2028 | 5.4 | 3.4 | 4.4 | 6.9 | 4.4 |
2029 | 5.6 | 3.4 | 4.2 | 6.3 | 4.4 |
Commercial real estate price - four quarter change | |||||
2024 | (0.9) | (0.9) | (0.9) | (0.9) | (0.9) |
2025 | 14.1 | 2.4 | (6.8) | (23.7) | 0.1 |
2026 | 4.4 | 1.5 | (2.5) | (12.7) | 0.2 |
2027 | 5.5 | 1.4 | 2.8 | 6.7 | 3.3 |
2028 | 4.2 | 1.5 | 2.6 | 5.7 | 2.8 |
2029 | 2.7 | 1.4 | 2.5 | 5.4 | 2.3 |
Consumer price index - four quarter change | |||||
2024 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
2025 | 2.9 | 2.3 | 5.8 | 0.6 | 2.9 |
2026 | 2.4 | 2.1 | 4.2 | 1.1 | 2.4 |
2027 | 2.1 | 2.0 | 2.6 | 1.8 | 2.1 |
2028 | 2.0 | 2.0 | 2.4 | 2.0 | 2.1 |
2029 | 2.0 | 2.0 | 2.5 | 2.0 | 2.1 |
Bank of England base rate - annual average | |||||
2024 | 5.11 | 5.11 | 5.11 | 5.11 | 5.11 |
2025 | 4.63 | 4.21 | 3.42 | 1.40 | 3.80 |
2026 | 4.02 | 3.52 | 2.10 | 0.18 | 2.94 |
2027 | 4.00 | 3.50 | 2.00 | 0.40 | 2.94 |
2028 | 4.00 | 3.50 | 2.15 | 1.03 | 3.04 |
2029 | 4.00 | 3.50 | 2.50 | 1.83 | 3.21 |
Stock price index - four quarter change | |||||
2024 | 11.6 | 11.6 | 11.6 | 11.6 | 11.6 |
2025 | 8.1 | 3.4 | (10.5) | (35.0) | (3.0) |
2026 | 5.1 | 3.4 | 5.8 | 15.1 | 5.3 |
2027 | 3.5 | 3.4 | 5.8 | 13.1 | 4.8 |
2028 | 3.5 | 3.4 | 5.8 | 11.6 | 4.7 |
2029 | 3.0 | 3.4 | 5.8 | 10.4 | 4.5 |
| 2024 | 2023 | |||||||||
Extreme | Weighted | Extreme | Weighted | |||||||
Downside | downside | average | Downside | downside | average | |||||
% | Quarter | % | Quarter | % | % | Quarter | % | Quarter | % | |
GDP | - | Q1 2024 | (4.1) | Q4 2025 | - | (1.2) | Q3 2024 | (4.5) | Q4 2024 | 0.3 |
Unemployment rate - peak | 5.6 | Q4 2026 | 8.5 | Q1 2027 | 4.9 | 5.8 | Q1 2025 | 8.5 | Q2 2025 | 5.2 |
House price index | (1.9) | Q2 2027 | (25.6) | Q3 2027 | - | (12.5) | Q4 2025 | (31.7) | Q2 2026 | (6.5) |
Commercial real estate price | (10.5) | Q2 2026 | (35.0) | Q3 2026 | (1.8) | (16.6) | Q1 2025 | (39.9) | Q3 2025 | (10.2) |
Consumer price index | ||||||||||
- highest four quarter change | 6.1 | Q1 2026 | 3.5 | Q1 2024 | 3.5 | 10.3 | Q1 2023 | 10.3 | Q1 2023 | 10.3 |
Bank of England base rate | ||||||||||
- extreme level | 2.0 | Q1 2024 | 0.1 | Q1 2024 | 2.9 | 6.5 | Q4 2024 | 5.3 | Q4 2023 | 5.3 |
Stock price index | (0.2) | Q4 2025 | (27.4) | Q4 2025 | - | (14.3) | Q4 2024 | (39.3) | Q4 2024 | (2.4) |
Moderate | Extreme | ||||
Moderate upside | downside | downside | |||
31 December 2024 | Actual | Base scenario | scenario | scenario | scenario |
Stage 1 modelled loans (£m) | 18,918 | 19,032 | 19,034 | 18,916 | 18,134 |
Stage 1 modelled ECL (£m) | 25 | 22 | 20 | 26 | 46 |
Stage 1 coverage (%) | 0.13% | 0.12% | 0.11% | 0.14% | 0.25% |
Stage 2 modelled loans (£m) | 347 | 233 | 231 | 349 | 1,131 |
Stage 2 modelled ECL (£m) | 5 | 5 | 4 | 6 | 14 |
Stage 2 coverage (%) | 1.44% | 2.15% | 1.73% | 1.72% | 1.24% |
Stage 1 and Stage 2 modelled loans (£m) | 19,265 | 19,265 | 19,265 | 19,265 | 19,265 |
Stage 1 and Stage 2 modelled ECL (£m) | 30 | 27 | 24 | 32 | 60 |
Stage 1 and Stage 2 coverage (%) | 0.16% | 0.14% | 0.12% | 0.17% | 0.31% |
Variance – (lower)/higher to actual total Stage 1 and Stage 2 ECL (£m) | (3) | (6) | 2 | 30 | |
Reconciliation to Stage 1 and Stage 2 flow exposures (£m) | |||||
Modelled loans | 19,265 | 19,265 | 19,265 | 19,265 | 19,265 |
Other asset classes | 33,558 | 33,558 | 33,558 | 33,558 | 33,558 |
| Reverse repos | Repos | |||||
Of which: | Outside | Of which: | Outside | |||
can be | netting | can be | netting | |||
Total | offset | arrangements | Total | offset | arrangements | |
2024 | £m | £m | £m | £m | £m | £m |
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 |
2023 | ||||||
Gross | 41,750 | 41,292 | 458 | 44,028 | 43,308 | 720 |
IFRS offset | (16,257) | (16,257) | - | (16,257) | (16,257) | - |
Carrying value | 25,493 | 25,035 | 458 | 27,771 | 27,051 | 720 |
Master netting arrangements | (669) | (669) | - | (669) | (669) | - |
Securities collateral | (24,175) | (24,175) | - | (26,382) | (26,382) | - |
Potential for offset not recognised under IFRS | (24,844) | (24,844) | - | (27,051) | (27,051) | - |
Net | 649 | 191 | 458 | 720 | - | 720 |
Central and local government | ||||||
Financial | ||||||
UK | US | Other | institutions | Corporate | Total | |
2024 | £m | £m | £m | £m | £m | £m |
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 |
2023 | ||||||
AAA | - | - | 1,333 | 1,132 | - | 2,465 |
AA to AA+ | - | 2,600 | 19 | 762 | 4 | 3,385 |
A to AA- | 2,729 | - | 1,017 | 251 | 283 | 4,280 |
BBB- to A- | - | - | 693 | 295 | 489 | 1,477 |
Non-investment grade | - | - | - | 198 | 149 | 347 |
Total | 2,729 | 2,600 | 3,062 | 2,638 | 925 | 11,954 |
| 2024 | 2023 | |||||||||
| Notional | ||||||||||
GBP | USD | EUR | Other | Total | Assets | Liabilities | Notional | Assets | Liabilities | |
£bn | £bn | £bn | £bn | £bn | £m | £m | £bn | £m | £m | |
Gross exposure | 79,894 | 74,421 | 83,276 | 76,879 | ||||||
IFRS offset | (2,727) | (2,727) | (5,242) | (5,242) | ||||||
Carrying value | 3,106 | 3,334 | 5,417 | 1,150 | 13,007 | 77,167 | 71,694 | 12,773 | 78,034 | 71,637 |
Of which: | ||||||||||
Interest rate (1) | 2,801 | 1,886 | 4,768 | 285 | 9,740 | 36,582 | 31,276 | 9,656 | 43,767 | 37,974 |
Exchange rate | 305 | 1,442 | 642 | 865 | 3,254 | 40,474 | 40,183 | 3,101 | 34,085 | 33,337 |
Credit | - | 6 | 7 | - | 13 | 111 | 235 | 16 | 182 | 326 |
Equity and commodity | - | - | - | - | - | - | - | - | - | - |
Carrying value | 13,007 | 77,167 | 71,694 | 12,773 | 78,034 | 71,637 | ||||
Counterparty mark-to-market netting | (61,531) | (61,531) | (59,827) | (59,827) | ||||||
Cash collateral | (9,815) | (5,797) | (12,272) | (6,590) | ||||||
Securities collateral | (3,396) | (896) | (3,084) | (1,663) | ||||||
Net exposure | 2,425 | 3,470 | 2,851 | 3,557 | ||||||
Banks (2) | 204 | 342 | 333 | 556 | ||||||
Other financial institutions (3) | 1,424 | 1,443 | 1,424 | 1,295 | ||||||
Corporate (4) | 764 | 1,653 | 1,058 | 1,667 | ||||||
Government (5) | 33 | 32 | 36 | 39 | ||||||
Net exposure | 2,425 | 3,470 | 2,851 | 3,557 | ||||||
UK | 1,041 | 1,744 | 1,277 | 1,884 | ||||||
Europe | 874 | 977 | 800 | 1,209 | ||||||
US | 443 | 605 | 607 | 381 | ||||||
RoW | 67 | 144 | 167 | 83 | ||||||
Net exposure | 2,425 | 3,470 | 2,851 | 3,557 | ||||||
Asset quality of | ||||||||||
uncollateralised derivative assets | ||||||||||
AQ1-AQ4 | 2,028 | 2,376 | ||||||||
AQ5-AQ8 | 394 | 471 | ||||||||
AQ9-AQ10 | 3 | 4 | ||||||||
Net exposure | 2,425 | 2,851 | ||||||||
| 31 December 2024 | 31 December 2023 | |||||
Gross | ECL | Net | Gross | ECL | Net | |
£bn | £bn | £bn | £bn | £bn | £bn | |
Balance sheet total gross amortised cost and FVOCI | 55.2 | 51.0 | ||||
In scope of IFRS 9 ECL framework | 53.1 | 43.7 | ||||
% in scope | 96% | 86% | ||||
Loans to customers - in scope - amortised cost | 18.0 | - | 18.0 | 13.0 | - | 13.0 |
Loans to customers - in scope - FVOCI | - | - | - | 0.1 | - | 0.1 |
Loans to banks - in scope - amortised cost | 1.1 | - | 1.1 | 1.2 | - | 1.2 |
Total loans - in scope | 19.1 | - | 19.1 | 14.3 | - | 14.3 |
Stage 1 | 18.7 | - | 18.7 | 13.7 | - | 13.7 |
Stage 2 | 0.4 | - | 0.4 | 0.6 | - | 0.6 |
Stage 3 | - | - | - | - | - | - |
Other financial assets - in scope - amortised cost | 29.4 | - | 29.4 | 25.4 | - | 25.4 |
Other financial assets - in scope - FVOCI | 4.6 | - | 4.6 | 4.0 | - | 4.0 |
Total other financial assets - in scope | 34.0 | - | 34.0 | 29.4 | - | 29.4 |
Stage 1 | 34.0 | - | 34.0 | 29.3 | - | 29.3 |
Stage 2 | - | - | - | 0.1 | - | 0.1 |
Stage 3 | - | - | - | - | - | - |
Out of scope of IFRS 9 ECL framework | 2.1 | na | 2.1 | 7.3 | na | 7.3 |
Loans to customers - out of scope - amortised cost | - | na | - | - | na | - |
Loans to banks - out of scope - amortised cost | - | na | - | 0.1 | na | 0.1 |
Other financial assets - out of scope - amortised cost | 2.1 | na | 2.1 | 7.1 | na | 7.1 |
Other financial assets - out of scope - FVOCI | - | na | - | 0.1 | na | 0.1 |
2024 | 2023 | |
£m | £m | |
Loans - amortised cost and FVOCI | ||
Stage 1 | 18,759 | 13,686 |
Stage 2 | 352 | 558 |
Stage 3 | 52 | 25 |
Of which: individual | 45 | 17 |
Of which: collective | 7 | 8 |
Inter-Group (1) | 260 | 1,264 |
Total | 19,423 | 15,533 |
ECL provisions | ||
Stage 1 | 25 | 24 |
Stage 2 | 5 | 8 |
Stage 3 | 17 | 24 |
Of which: individual | 10 | 16 |
Of which: collective | 7 | 8 |
Inter-Group (1) | - | 1 |
Total | 47 | 57 |
ECL provisions coverage (2) | ||
Stage 1 (%) | 0.13 | 0.18 |
Stage 2 (%) | 1.42 | 1.43 |
Stage 3 (%) | 32.69 | 96.00 |
Total | 0.25 | 0.39 |
Impairment losses | ||
ECL charge/(releases) | ||
Stage 1 | (3) | 1 |
Stage 2 | 3 | 4 |
Stage 3 | (8) | (3) |
Of which: individual | (7) | (2) |
Of which: collective | (1) | (1) |
Third party | (8) | 2 |
Inter-Group | - | - |
Total | (8) | 2 |
Amounts written-off | 2 | 5 |
Of which: individual | 2 | 4 |
Of which: collective | - | 1 |
Corporate | ||||
and other (1) | FI (2) | Sovereign | Total | |
2024 | £m | £m | £m | £m |
Loans by geography | 599 | 17,903 | 661 | 19,163 |
- UK | 199 | 6,446 | - | 6,645 |
- Other Europe | 319 | 4,273 | 625 | 5,217 |
- RoW | 81 | 7,184 | 36 | 7,301 |
Loans by stage and asset quality | 599 | 17,903 | 661 | 19,163 |
Stage 1 | 471 | 17,627 | 661 | 18,759 |
- AQ1-AQ4 | 196 | 16,218 | 661 | 17,075 |
- AQ5-AQ8 | 275 | 1,409 | - | 1,684 |
- AQ9 | - | - | - | - |
Stage 2 | 76 | 276 | - | 352 |
- AQ1-AQ4 | 22 | 164 | - | 186 |
- AQ5-AQ8 | 54 | 112 | - | 166 |
- AQ9 | - | - | - | - |
Stage 3 | 52 | - | - | 52 |
- AQ10 | 52 | - | - | 52 |
of which: individual | 45 | - | - | 45 |
of which: collective | 7 | - | - | 7 |
Weighted average life (3) | ||||
- ECL measurement (years) | 3 | 3 | - | 3 |
Weighted average 12 months PDs (3) | ||||
- IFRS 9 (%) | 1.31 | 0.16 | 0.01 | 0.19 |
- Basel (%) | 1.31 | 0.14 | 0.01 | 0.16 |
ECL provisions by geography | 23 | 23 | 1 | 47 |
- UK | 5 | 11 | 1 | 17 |
- Other Europe | 11 | 5 | - | 16 |
- RoW | 7 | 7 | - | 14 |
ECL provisions by stage | 23 | 23 | 1 | 47 |
- Stage 1 | 4 | 20 | 1 | 25 |
- Stage 2 | 2 | 3 | - | 5 |
- Stage 3 | 17 | - | - | 17 |
of which: individual | 10 | - | - | 10 |
of which: collective | 7 | - | - | 7 |
ECL provisions coverage (%) | 3.84 | 0.13 | 0.15 | 0.25 |
- Stage 1 (%) | 0.85 | 0.11 | 0.15 | 0.13 |
- Stage 2 (%) | 2.63 | 1.09 | - | 1.42 |
- Stage 3 (%) | 32.69 | - | - | 32.69 |
ECL (release)/charge - Third party | (9) | 1 | - | (8) |
Amounts written-off | 2 | - | - | 2 |
Other financial assets by asset quality (4) | 117 | 13,967 | 19,913 | 33,997 |
- AQ1-AQ4 | 114 | 13,659 | 19,913 | 33,686 |
- AQ5-AQ8 | 3 | 308 | - | 311 |
- AQ9 | - | - | - | - |
Off-balance sheet | 6,296 | 8,518 | - | 14,814 |
- Loan commitments | 6,272 | 7,829 | - | 14,101 |
- Financial guarantees | 24 | 689 | - | 713 |
Off-balance sheet by asset quality (4) | 6,296 | 8,518 | - | 14,814 |
- AQ1-AQ4 | 6,122 | 8,107 | - | 14,229 |
- AQ5-AQ8 | 171 | 411 | - | 582 |
- AQ9 | - | - | - | - |
- AQ10 | 3 | - | - | 3 |
Corporate | ||||
and other (1) | FI (2) | Sovereign | Total | |
2023 | £m | £m | £m | £m |
Loans by geography | 1,113 | 12,798 | 358 | 14,269 |
- UK | 578 | 4,049 | 59 | 4,686 |
- Other Europe | 412 | 3,952 | 227 | 4,591 |
- RoW | 123 | 4,797 | 72 | 4,992 |
Loans by stage and asset quality | 1,113 | 12,798 | 358 | 14,269 |
Stage 1 | 941 | 12,387 | 358 | 13,686 |
- AQ1-AQ4 | 353 | 11,633 | 358 | 12,344 |
- AQ5-AQ8 | 588 | 753 | - | 1,341 |
- AQ9 | - | 1 | - | 1 |
Stage 2 | 147 | 411 | - | 558 |
- AQ1-AQ4 | 55 | 411 | - | 466 |
- AQ5-AQ8 | 72 | - | - | 72 |
- AQ9 | 20 | - | - | 20 |
Stage 3 | 25 | - | - | 25 |
- AQ10 | 25 | - | - | 25 |
of which: individual | 17 | - | - | 17 |
of which: collective | 8 | - | - | 8 |
Weighted average life (3) | ||||
- ECL measurement (years) | 4 | 2 | - | 2 |
Weighted average 12 months PDs (3) | ||||
- IFRS 9 (%) | 1.62 | 0.17 | 0.01 | 0.25 |
- Basel (%) | 1.55 | 0.13 | 0.01 | 0.20 |
ECL provisions by geography | 31 | 24 | 1 | 56 |
- UK | 8 | 11 | 1 | 20 |
- Other Europe | 15 | 7 | - | 22 |
- RoW | 8 | 6 | - | 14 |
ECL provisions by stage | 31 | 24 | 1 | 56 |
- Stage 1 | 4 | 19 | 1 | 24 |
- Stage 2 | 3 | 5 | - | 8 |
- Stage 3 | 24 | - | - | 24 |
of which: individual | 16 | - | - | 16 |
of which: collective | 8 | - | - | 8 |
ECL provisions coverage (%) | 2.79 | 0.19 | 0.28 | 0.39 |
- Stage 1 (%) | 0.43 | 0.15 | 0.28 | 0.18 |
- Stage 2 (%) | 2.04 | 1.22 | - | 1.43 |
- Stage 3 (%) | 96.00 | - | - | 96.00 |
ECL (release)/charge - Third party | (8) | 10 | - | 2 |
Amounts written-off | 4 | 1 | - | 5 |
Other financial assets by asset quality (4) | 82 | 12,059 | 17,250 | 29,391 |
- AQ1-AQ4 | 82 | 11,709 | 17,250 | 29,041 |
- AQ5-AQ8 | - | 350 | - | 350 |
- AQ9 | - | - | - | - |
Off-balance sheet | 6,728 | 8,897 | - | 15,625 |
- Loan commitments | 6,695 | 8,150 | - | 14,845 |
- Financial guarantees | 33 | 747 | - | 780 |
Off-balance sheet by asset quality (4) | 6,728 | 8,897 | - | 15,625 |
- AQ1-AQ4 | 6,232 | 8,697 | - | 14,929 |
- AQ5-AQ8 | 473 | 200 | - | 673 |
- AQ9 | - | - | - | - |
- AQ10 | 23 | - | - | 23 |
Internal asset quality band | Probability of default range | Indicative S&P rating |
AQ1 | 0% -0.034% | AAA to AA |
AQ2 | 0.034% - 0.048% | AA to AA- |
AQ3 | 0.048% - 0.095% | A+ to A |
AQ4 | 0.095% - 0.381% | BBB+ to BBB- |
AQ5 | 0.381% - 1.076% | BB+ to BB |
AQ6 | 1.076% - 2.153% | BB- to B+ |
AQ7 | 2.153% - 6.089% | B+ to B |
AQ8 | 6.089% - 17.222% | B- to CCC+ |
AQ9 | 17.222% - 100% | CCC to C |
AQ10 | 100% | D |
Loans - amortised cost and FVOCI | Off-balance sheet | ECL provisions | |||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Loan | Contingent | Stage 1 | Stage 2 | Stage 3 | Total | ||
2024 | £m | £m | £m | £m | commitments | liabilities | £m | £m | £m | £m | |
Financial institutions | (1) | 17,627 | 276 | - | 17,903 | 7,829 | 689 | 20 | 3 | - | 23 |
Sovereign | 661 | - | - | 661 | - | - | 1 | - | - | 1 | |
Corporate & Other | (2) | 471 | 76 | 52 | 599 | 6,272 | 24 | 4 | 2 | 17 | 23 |
Of which: | |||||||||||
Agriculture | - | - | - | - | - | - | - | - | - | - | |
Airlines and aerospace | - | - | - | - | 155 | - | - | - | - | - | |
Automotive | - | - | - | - | 577 | - | - | - | - | - | |
Building materials | 2 | - | - | 2 | 163 | 1 | - | - | - | - | |
Chemicals | 8 | - | - | 8 | 62 | - | - | - | - | - | |
Industrials | 24 | - | - | 24 | 163 | 5 | - | - | - | - | |
Land transport & logistics | 53 | 26 | - | 79 | 732 | - | - | - | - | - | |
Leisure | 4 | - | - | 4 | 158 | - | - | - | - | - | |
Mining and metals | - | - | 3 | 3 | - | - | - | - | 3 | 3 | |
Oil and gas | - | - | 9 | 9 | - | 1 | - | - | 2 | 2 | |
Power utilities | 78 | - | - | 78 | 2,684 | 2 | - | - | - | - | |
Property | (3) | 19 | 17 | 5 | 41 | 110 | 9 | - | 1 | 2 | 3 |
Retail | 3 | - | - | 3 | 233 | 2 | - | - | - | - | |
Shipping | 2 | - | - | 2 | - | - | - | - | - | - | |
Water and waste | 29 | - | - | 29 | 32 | - | - | - | - | - | |
Total | 18,759 | 352 | 52 | 19,163 | 14,101 | 713 | 25 | 5 | 17 | 47 | |
2023 | |||||||||||
Financial institutions | (1) | 12,387 | 411 | - | 12,798 | 8,150 | 747 | 19 | 5 | - | 24 |
Sovereign | 358 | - | - | 358 | - | - | 1 | - | - | 1 | |
Corporate & Other | (2) | 941 | 147 | 25 | 1,113 | 6,695 | 33 | 4 | 3 | 24 | 31 |
Of which: | |||||||||||
Agriculture | 1 | - | - | 1 | 1 | - | - | - | - | - | |
Airlines and aerospace | 23 | - | - | 23 | 279 | - | - | - | - | - | |
Automotive | 2 | - | - | 2 | 601 | - | - | - | - | - | |
Building materials | 4 | - | 4 | 8 | 171 | 1 | - | - | 2 | 2 | |
Chemicals | 11 | - | - | 11 | 67 | - | - | - | - | - | |
Industrials | 29 | 57 | - | 86 | 235 | 5 | 1 | 1 | - | 2 | |
Land transport & logistics | 51 | 5 | - | 56 | 311 | 2 | - | - | - | - | |
Leisure | 3 | - | - | 3 | 158 | - | - | - | - | - | |
Mining and metals | - | - | 3 | 3 | - | - | - | - | 3 | 3 | |
Oil and gas | 2 | - | 1 | 3 | 52 | 1 | - | - | 3 | 3 | |
Power utilities | 113 | - | - | 113 | 2,735 | 2 | - | - | - | - | |
Property | (3) | 19 | 21 | 10 | 50 | 188 | 13 | - | - | 7 | 7 |
Retail | 5 | 2 | - | 7 | 392 | 2 | - | 1 | - | 1 | |
Shipping | 2 | - | - | 2 | - | - | - | - | - | - | |
Water and waste | 30 | 14 | - | 44 | 35 | - | - | - | - | - | |
Total | 13,686 | 558 | 25 | 14,269 | 14,845 | 780 | 24 | 8 | 24 | 56 | |
Corporate | ||||
and other | FI | Sovereign | Total | |
2024 | £m | £m | £m | £m |
Forbearance (flow) | 8 | - | - | 8 |
Forbearance (stock) | 13 | - | - | 13 |
Heightened Monitoring and Risk of Credit Loss | 16 | - | - | 16 |
2023 | ||||
Forbearance (flow) | 7 | - | - | 7 |
Forbearance (stock) | 11 | - | - | 11 |
Heightened Monitoring and Risk of Credit Loss | 4 | - | - | 4 |
Maximum credit risk | CREM by type | CREM coverage | Exposure post CREM | ||||||||
Gross | |||||||||||
exposure | ECL | Total | Stage 3 | Financial (1) | Property | Other (2) | Total | Stage 3 | Total | Stage 3 | |
2024 | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Financial assets | |||||||||||
Cash and balances at central banks | 16.2 | - | 16.2 | - | - | - | - | - | - | 16.2 | - |
Loans - amortised cost (3) | 19.2 | - | 19.2 | - | 3.8 | - | - | 3.8 | - | 15.4 | - |
Debt securities | 17.8 | - | 17.8 | - | - | - | - | - | - | 17.8 | - |
Total financial assets | 53.2 | - | 53.2 | - | 3.8 | - | - | 3.8 | - | 49.4 | - |
Contingent liabilities | |||||||||||
and commitments | 14.8 | - | 14.8 | - | 0.9 | 0.1 | - | 1.0 | - | 13.8 | - |
Total off-balance sheet | 14.8 | - | 14.8 | - | 0.9 | 0.1 | - | 1.0 | - | 13.8 | - |
Total exposure | 68.0 | - | 68.0 | - | 4.7 | 0.1 | - | 4.8 | - | 63.2 | - |
2023 | |||||||||||
Financial assets | |||||||||||
Cash and balances at central banks | 13.8 | - | 13.8 | - | - | - | - | - | - | 13.8 | - |
Loans - amortised cost (3) | 14.3 | 0.1 | 14.2 | - | 2.2 | - | - | 2.2 | - | 12.0 | - |
Debt securities | 15.6 | - | 15.6 | - | - | - | - | - | - | 15.6 | - |
Total financial assets | 43.7 | 0.1 | 43.6 | - | 2.2 | - | - | 2.2 | - | 41.4 | - |
Contingent liabilities | |||||||||||
and commitments | 15.6 | - | 15.6 | - | 1.3 | 0.1 | - | 1.4 | - | 14.2 | - |
Total off-balance sheet | 15.6 | - | 15.6 | - | 1.3 | 0.1 | - | 1.4 | - | 14.2 | - |
Total exposure | 59.3 | 0.1 | 59.2 | - | 3.5 | 0.1 | - | 3.6 | - | 55.6 | - |
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 2024 | 49,168 | 24 | 687 | 8 | 24 | 24 | 49,879 | 56 |
Currency translation and other adjustments | (539) | - | (8) | - | 1 | (5) | (546) | (5) |
Transfers from Stage 1 to Stage 2 | (594) | (1) | 594 | 1 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 642 | 5 | (642) | (5) | - | - | - | - |
Transfers to Stage 3 | (1) | - | (28) | (1) | 29 | 1 | - | - |
Net re-measurement of ECL on stage transfer | (4) | 6 | - | 2 | ||||
Changes in risk parameters | (8) | (2) | 1 | (9) | ||||
Other changes in net exposure | 3,798 | 9 | (254) | (2) | 1 | (2) | 3,545 | 5 |
Other (P&L only items) | - | 1 | (7) | (6) | ||||
Income statement (releases)/charges | (3) | 3 | (8) | (8) | ||||
Amounts written-off | - | - | - | - | (2) | (2) | (2) | (2) |
At 31 December 2024 | 52,474 | 25 | 349 | 5 | 53 | 17 | 52,876 | 47 |
Net carrying amount | 52,449 | 344 | 36 | 52,829 | ||||
At 1 January 2023 | 39,875 | 20 | 491 | 8 | 58 | 26 | 40,424 | 54 |
2023 movements | 9,293 | 4 | 196 | - | (34) | (2) | 9,455 | 2 |
At 31 December 2023 | 49,168 | 24 | 687 | 8 | 24 | 24 | 49,879 | 56 |
Net carrying amount | 49,144 | 679 | - | 49,823 | ||||
2024 | 2023 | ||||||
Facilitated | |||||||
Facilitated emissions from bond | emissions from | ||||||
underwriting and syndicated lending | corporate bond | ||||||
Attributable | (33% weighting) MtCO2e | underwriting (9) | |||||
bond underwriting and | Sector % | Green % | Sector % | ||||
syndicated lending (9) | of total | of sector | PCAF data | of total | |||
Sector | £m | % | MtCO2e | emissions | emissions | quality score | emissions |
Power utilities | 4,329 | 5% | 0.58 | 45% | 82% | 2.7 | 36% |
Airlines and aerospace | 1,624 | 2% | 0.20 | 15% | - | 2.9 | - |
Chemicals | 1,065 | 1% | 0.19 | 15% | - | 3.6 | 18% |
Leisure | 2,007 | 2% | 0.04 | 3% | - | 3.4 | - |
Oil and gas | 812 | 1% | 0.04 | 3% | - | 3.3 | 2% |
Land transport and logistics | 716 | 1% | 0.04 | 3% | - | 3.4 | 10% |
Retail | 3,103 | 3% | 0.03 | 2% | - | 2.5 | 1% |
Water and waste | 1,103 | 1% | 0.02 | 2% | 11% | 2.0 | 5% |
Manufacturing | 3,031 | 3% | 0.02 | 1% | - | 2.9 | 5% |
Financial institutions | 63,777 | 68% | 0.02 | 1% | 1% | 2.9 | - |
Automotive | 2,679 | 3% | 0.02 | 1% | - | 3.0 | 1% |
Commercial real estate | 872 | 1% | 0.01 | 1% | 90% | 3.0 | - |
Other | 9,249 | 9% | 0.10 | 8% | 35% | 3.3 | 22% |
Of which: business and professional services | 2,123 | 2% | 0.07 | 6% | 43% | 3.0 | 1% |
technology, media and telecoms | 5,317 | 6% | 0.01 | 1% | 7% | 3.1 | 1% |
Total | 94,367 | 100% | 1.28 | 100% | 3.0 | 100% | |
Policy | Judgement | Estimate | Further information |
Deferred tax | Determination of whether sufficient | Our estimates are based on the | Note 7 |
sustainable taxable profits will be | five-year revenue and cost | ||
generated in future years to recover the | forecasts (which include inherent | ||
deferred tax asset. | uncertainties). | ||
Fair value – | Classification of a fair value instrument as | Estimation of the fair value, | Note 10 |
financial | level 3, where the valuation is driven by | where it is reasonably possible to | |
instruments | unobservable inputs. | have alternative assumptions in | |
determining the FV. | |||
Provisions for | Determination of whether a present | Provisions remain sensitive to the | Note 20 |
liabilities and | obligation exists in respect of customer | assumptions used in the estimate. | |
charges | redress, litigation and other regulatory, | We consider a wide range of | |
property and other provisions. | possible outcomes. It is often not | ||
Legal proceedings often require a high | practical to meaningfully quantify | ||
degree of judgement and these are likely | ranges of possible outcomes, | ||
to change as the matter progresses. | given the uncertainties involved. |
2024 | 2023 | |
£m | £m | |
Balances at central banks and loans to banks - amortised cost | 640 | 759 |
Loans to customers - amortised cost | 1,005 | 672 |
Amounts due from holding company and fellow subsidiaries | 9 | 30 |
Other financial assets | 1,066 | 725 |
Interest receivable | 2,720 | 2,186 |
Bank deposits | 163 | 120 |
Customer deposits | 302 | 312 |
Amounts due to holding company and fellow subsidiaries | 369 | 319 |
Other financial liabilities | 1,454 | 1,080 |
Interest payable | 2,288 | 1,831 |
Net interest income | 432 | 355 |
2024 | 2023 | |
Analysis of net fees and commissions | £m | £m |
Fees and commissions receivable | ||
- Lending and financing | 118 | 91 |
- Brokerage | 45 | 42 |
- Underwriting fees | 154 | 122 |
- Other | 159 | 122 |
Total | 476 | 377 |
Fees and commissions payable | (213) | (175) |
Net fees and commissions | 263 | 202 |
Income from trading activities | ||
Foreign exchange | 204 | 166 |
Interest rate | 542 | 385 |
Credit | (152) | (72) |
Changes in fair value of own debt and derivative liabilities attributable to own credit risk | ||
- debt securities in issue and derivative liabilities | (9) | (2) |
585 | 477 | |
Other operating income | ||
Loss on redemption of own debt | - | (14) |
Changes in fair value of financial assets and liabilities designated at fair value through profit or loss (1) | (132) | (154) |
Dividend income | 9 | 5 |
Foreign exchange recycling (losses)/gains (2) | (70) | 8 |
Other income (3) | 150 | 190 |
(43) | 35 | |
Total | 805 | 714 |
2024 | 2023 | |
£m | £m | |
Wages, salaries and other staff costs | 289 | 264 |
Temporary and contract costs | 11 | 7 |
Social security costs | 43 | 40 |
Bonus awards | 105 | 93 |
Pension costs | 4 | 14 |
- defined benefit schemes (see Note 5) | (19) | (6) |
- defined contribution schemes | 23 | 20 |
Staff costs | 452 | 418 |
Premises and equipment | 75 | 66 |
Depreciation and amortisation | 10 | 16 |
Other administrative expenses (1,2) | 671 | 642 |
Administrative expenses | 756 | 724 |
1,208 | 1,142 |
2024 | 2023 | |
UK | 1,000 | 900 |
USA | 300 | 300 |
Rest of the World | 400 | 500 |
Total | 1,700 | 1,700 |
2024 | 2023 | Change | |
£m | £m | % | |
March awards (1) | 4 | 3 | 33% |
Deferred cash awards | 82 | 67 | 22% |
Deferred share awards | 29 | 23 | 26% |
Total deferred bonus awards | 111 | 90 | 23% |
Total bonus awards (2) | 115 | 93 | 24% |
2024 | 2023 | |
Reconciliation of bonus awards to income statement charge | £m | £m |
Bonuses awarded | 115 | 93 |
Less: deferral of charge for amounts awarded for current year | (44) | (35) |
Income statement charge for amounts awarded in current year | 71 | 58 |
Add: current year charge for amounts deferred from prior years | 35 | 36 |
Less: forfeiture of amounts deferred from prior years | (1) | (1) |
Income statement charge for amounts deferred from prior years | 34 | 35 |
Income statement charge for bonus awards (2) | 105 | 93 |
UK |
USA |
Europe |
RoW |
Total |
|
2024 |
£m |
£m |
£m |
£m |
£m |
Total revenue |
2,725 |
297 |
625 |
91 |
3,738 |
Interest receivable |
2,238 |
32 |
438 |
12 |
2,720 |
Interest payable |
(1,900) |
(63) |
(323) |
(2) |
(2,288) |
Fees and commissions receivable |
73 |
134 |
213 |
56 |
476 |
Fees and commissions payable |
(161) |
(26) |
(25) |
(1) |
(213) |
Income from trading activities |
414 |
135 |
13 |
23 |
585 |
Other operating income |
- |
(4) |
(39) |
- |
(43) |
Total income |
664 |
208 |
277 |
88 |
1,237 |
Operating (loss)/profit before tax |
(195) |
75 |
112 |
45 |
37 |
Total assets |
123,458 |
25,793 |
32,984 |
931 |
183,166 |
Total liabilities |
128,675 |
23,495 |
23,449 |
618 |
176,237 |
Contingent liabilities and commitments (1) |
8,356 |
- |
6,453 |
1 |
14,810 |
2023 |
|||||
Total revenue |
2,273 |
167 |
545 |
90 |
3,075 |
Interest receivable |
1,729 |
39 |
406 |
12 |
2,186 |
Interest payable |
(1,548) |
(1) |
(280) |
(2) |
(1,831) |
Fees and commissions receivable |
68 |
72 |
180 |
57 |
377 |
Fees and commissions payable |
(133) |
(22) |
(20) |
- |
(175) |
Income from trading activities |
394 |
66 |
(2) |
19 |
477 |
Other operating income |
82 |
(10) |
(39) |
2 |
35 |
Total income |
592 |
144 |
245 |
88 |
1,069 |
Operating (loss)/profit before tax |
(235) |
44 |
91 |
25 |
(75) |
Total assets |
119,783 |
23,724 |
32,539 |
1,871 |
177,917 |
Total liabilities |
125,058 |
22,106 |
22,853 |
1,522 |
171,539 |
Contingent liabilities and commitments (1) |
8,855 |
- |
6,744 |
21 |
15,620 |
| 2024 |
2023 |
|||||
Major classes of plan assets as a percentage of total plan assets |
Quoted |
Unquoted |
Total |
Quoted |
Unquoted |
Total |
of the AA section |
% |
% |
% |
% |
% |
% |
Corporate and other bonds |
1.6 |
1.9 |
3.5 |
1.6 |
2.7 |
4.3 |
Buy-in insurance contracts |
- |
77.5 |
77.5 |
- |
79.4 |
79.4 |
Cash and other assets |
- |
19.0 |
19.0 |
- |
16.3 |
16.3 |
1.6 |
98.4 |
100.0 |
1.6 |
98.4 |
100.0 |
|
| AA section | All schemes (3) | ||||||
Present | Present | ||||||
Fair | value of | Net | Fair | value of | Asset | Net | |
value of | defined | pension | value of | defined | ceiling/ | pension | |
plan | benefit | asset/ | plan | benefit | minimum | asset/ | |
assets | obligation (1) | (liability) | assets | obligation (1) | funding (2) | (liability) | |
Changes in value of net pension asset/(liability) | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 766 | (531) | 235 | 940 | (693) | (69) | 178 |
Currency translation and other adjustments | - | - | - | - | 3 | - | 3 |
Income statement - operating expenses | 38 | (27) | 11 | 47 | (38) | (3) | 6 |
Other comprehensive income | (88) | (21) | (109) | (95) | (25) | 7 | (113) |
Contributions by employer | 3 | - | 3 | 9 | - | - | 9 |
Benefits paid | (28) | 28 | - | (31) | 31 | - | - |
Assets and liabilities extinguished on settlements | - | - | - | - | - | - | - |
Transfers to/from fellow subsidiaries | - | - | - | - | - | - | - |
At 1 January 2024 | 691 | (551) | 140 | 870 | (722) | (65) | 83 |
Currency translation and other adjustments | - | - | - | - | - | - | - |
Income statement - operating expenses | |||||||
Net interest expense | 32 | (26) | 6 | 41 | (33) | (3) | 5 |
Gain on curtailments | - | - | - | - | 17 | - | 17 |
Current service cost | - | (1) | (1) | - | (3) | - | (3) |
32 | (27) | 5 | 41 | (19) | (3) | 19 | |
Other comprehensive income | |||||||
Return on plan assets excluding recognised interest income | (58) | - | (58) | (83) | - | - | (83) |
Experience gains and losses | - | 5 | 5 | - | (9) | - | (9) |
Effect of changes in actuarial financial assumptions | - | 40 | 40 | - | 51 | - | 51 |
Effect of changes in demographic assumptions | - | 6 | 6 | - | 7 | - | 7 |
Asset ceiling adjustments | - | - | - | - | - | 21 | 21 |
(58) | 51 | (7) | (83) | 49 | 21 | (13) | |
Contributions by employer (5) | 3 | - | 3 | 8 | - | - | 8 |
Benefits paid | (26) | 26 | - | (26) | 36 | - | 10 |
Transfers to/from fellow subsidiaries | - | - | - | (1) | 1 | - | - |
At 31 December 2024 (4) | 642 | (501) | 141 | 809 | (655) | (47) | 107 |
All schemes | ||
2024 | 2023 | |
Amounts recognised on the balance sheet | £m | £m |
Fund asset at fair value | 809 | 870 |
Present value of fund liabilities | (655) | (722) |
Funded status | 154 | 148 |
Assets ceiling/minimum funding | (47) | (65) |
107 | 83 | |
2024 | 2023 | |
Net pension asset/(liability) comprises | £m | £m |
Net assets of schemes in surplus (included in Other assets, Note 17) | 146 | 145 |
Net liabilities of schemes in deficit (included in Other liabilities, Note 20) | (39) | (62) |
107 | 83 |
Principal IAS 19 actuarial assumptions |
||
2024 |
2023 |
|
% |
% |
|
Discount rate |
5.6 |
4.8 |
Inflation assumption (RPI) |
3.2 |
3.1 |
Rate of increase in deferred pensions |
2.7 |
2.5 |
Rate of increase in pensions in payment |
2.9 |
2.9 |
Lump sum conversion rate at retirement |
15.0 |
15.0 |
Longevity at age 60: |
years |
years |
Current pensioners |
||
Males |
27.2 |
27.4 |
Females |
29.3 |
29.4 |
Future pensioners, currently aged 40 |
||
Males |
28.9 |
29.0 |
Females |
30.6 |
30.7 |
(Decrease) | (Decrease) | Increase | |
increase | increase | in net pension | |
in value of | in value of | (obligations)/ | |
assets | liabilities | assets | |
2024 | £m | £m | £m |
0.5% increase in interest rates/discount rate | (28) | (28) | - |
0.25% increase in inflation | 10 | 10 | - |
0.5% increase in credit spreads | (28) | (28) | - |
Longevity increase of one year | 18 | 18 | - |
0.25% additional rate of increase in pensions in payment | 13 | 13 | - |
Increase in equity values of 10% (1) | 1 | na | 1 |
2023 | |||
0.5% increase in interest rates/discount rate | (35) | (35) | - |
0.25% increase in inflation | 12 | 12 | - |
0.5% increase in credit spreads | (35) | (35) | - |
Longevity increase of one year | 19 | 19 | - |
0.25% additional rate of increase in pensions in payment | 15 | 15 | - |
Increase in equity values of 10% (1) | 1 | na | 1 |
2024 | 2023 | |
Membership category | % | % |
Active members | - | - |
Deferred members | 47.8 | 51.4 |
Pensioners and dependants | 52.2 | 48.6 |
100.0 | 100.0 |
2024 | 2023 | |
Experience history of defined benefit schemes | £m | £m |
Fair value of plan assets | 642 | 691 |
Present value of plan obligations | (501) | (551) |
Net surplus | 141 | 140 |
Experience gains/(losses) on plan liabilities | 5 | (16) |
Experience losses on plan assets | (58) | (88) |
Actual return on plan assets | (26) | (50) |
Actual return on plan assets | (3.6%) | (6.6%) |
2024 |
2023 |
|
£m |
£m |
|
Fees payable for: |
||
- the audit of the NWM Group’s annual accounts |
7.2 |
7.1 |
- the audit of NWM Plc’s subsidiaries |
4.6 |
3.9 |
- audit-related assurance services |
1.5 |
1.5 |
Total audit and audit-related assurance services fees |
13.3 |
12.4 |
Other assurance services |
- |
0.1 |
Corporate finance services |
0.3 |
0.3 |
Total other services |
0.3 |
0.4 |
2024 |
2023 |
|
£m |
£m |
|
Current tax |
||
Charge for the year |
(56) |
(2) |
Under provision in respect of prior years |
(19) |
(67) |
(75) |
(69) |
|
Deferred tax |
||
Credit for the year |
54 |
52 |
Net increase in the carrying value of deferred tax assets in respect of UK |
||
and Netherlands losses |
50 |
12 |
Under provision in respect of prior years |
(3) |
(18) |
Tax credit/(charge) for the year |
26 |
(23) |
2024 |
2023 |
|
£m |
£m |
|
Expected tax (charge)/credit |
(9) |
18 |
Losses and temporary differences in year where no deferred tax asset recognised |
(3) |
- |
Foreign profits and losses taxed at other rates |
(7) |
(15) |
Items not allowed for tax: |
||
- losses on disposal and write-downs |
(17) |
- |
- UK bank levy |
(6) |
(3) |
- regulatory and legal actions |
(25) |
1 |
- other disallowable items |
- |
(10) |
Non-taxable RPI related uplift on index linked gilts |
18 |
6 |
Other non-taxable items |
9 |
(2) |
Unrecognised losses brought forward and utilised |
18 |
27 |
Increase/(decrease) in the carrying value of deferred tax assets in respect of: |
||
- UK losses |
- |
(3) |
- Netherlands losses |
50 |
15 |
Banking surcharge |
2 |
11 |
Tax on paid-in equity dividends |
18 |
17 |
Adjustments in respect of prior years (1) |
(22) |
(85) |
Actual tax credit/(charge) |
26 |
(23) |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Deferred tax asset (included in Other assets, Note 17) | 172 | 55 | 87 | - |
Deferred tax liability (included in Other liabilities, Note 20) | (37) | (54) | (35) | (49) |
Net deferred tax asset/(liability) | 135 | 1 | 52 | (49) |
NWM Group | |||||||
Accelerated | Tax losses | ||||||
capital | Expense | Financial | carried | ||||
Pension | allowances | provisions | instruments (1) | forward | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | (82) | (108) | 23 | 66 | 49 | (3) | (55) |
(Charge)/credit to income statement | (3) | 33 | (15) | 8 | 6 | 17 | 46 |
Credit/(charge) to other comprehensive income | 38 | - | - | (41) | - | (4) | (7) |
Currency translation and other adjustments | - | 17 | - | - | - | - | 17 |
At 31 December 2023 | (47) | (58) | 8 | 33 | 55 | 10 | 1 |
(Charge)/credit to income statement | (1) | 59 | (2) | 12 | 31 | 2 | 101 |
Credit to other comprehensive income | 15 | - | - | 14 | - | 8 | 37 |
Currency translation and other adjustments | (1) | - | - | - | (3) | - | (4) |
At 31 December 2024 | (34) | 1 | 6 | 59 | 83 | 20 | 135 |
NWM Plc | |||||||
Accelerated | Tax losses | ||||||
capital | Expense | Financial | carried | ||||
Pension | allowances | provisions | instruments (1) | forward | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | (82) | (102) | 23 | 66 | 3 | - | (92) |
(Charge)/credit to income statement | (3) | 29 | (15) | 10 | (3) | 15 | 33 |
Credit/(charge) to other comprehensive income | 38 | - | - | (41) | - | (4) | (7) |
Currency translation and other adjustments | - | 17 | - | - | - | - | 17 |
At 31 December 2023 | (47) | (56) | 8 | 35 | - | 11 | (49) |
(Charge)/credit to income statement | (1) | 57 | (1) | 9 | - | (1) | 63 |
Credit to other comprehensive income | 15 | - | - | 15 | - | 8 | 38 |
At 31 December 2024 | (33) | 1 | 7 | 59 | - | 18 | 52 |
2024 | 2023 | |
£m | £m | |
UK tax losses carried forward | ||
- NWM Plc | - | - |
Total | - | - |
Overseas tax losses carried forward | ||
- NWM N.V. | 83 | 55 |
Total | 83 | 55 |
| NWM Group | ||||||
MFVTPL | DFV | FVOCI | Amortised cost | Other assets | Total | |
Assets | £m | £m | £m | £m | £m | £m |
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 |
Cash and balances at central banks | 13,831 | 13,831 | ||||
Trading assets | 45,324 | 45,324 | ||||
Derivatives (1) | 79,332 | 79,332 | ||||
Settlement balances | 7,227 | 7,227 | ||||
Loans to banks - amortised cost (2) | 1,246 | 1,246 | ||||
Loans to customers - amortised cost | 12,986 | 12,986 | ||||
Amounts due from holding company and fellow subsidiaries | 273 | - | - | 1,263 | 194 | 1,730 |
Other financial assets | 48 | 5 | 4,115 | 11,555 | 15,723 | |
Other assets | 518 | 518 | ||||
31 December 2023 | 124,977 | 5 | 4,115 | 48,108 | 712 | 177,917 |
| NWM Group | |||||
Held-for-trading | DFV | Amortised cost | Other liabilities | Total | |
Liabilities | £m | £m | £m | £m | £m |
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 |
Bank deposits (3) | 2,267 | 2,267 | |||
Customer deposits | 6,998 | 6,998 | |||
Amounts due to holding company and fellow subsidiaries | 1,028 | - | 4,696 | 78 | 5,802 |
Settlement balances | 6,641 | 6,641 | |||
Trading liabilities | 53,623 | 53,623 | |||
Derivatives (1) | 71,981 | 71,981 | |||
Other financial liabilities | - | 3,106 | 20,468 | 23,574 | |
Other liabilities (4) | 48 | 605 | 653 | ||
31 December 2023 | 126,632 | 3,106 | 41,118 | 683 | 171,539 |
| NWM Plc | |||||
MFVTPL | FVOCI | Amortised cost | Other assets | Total | |
Assets | £m | £m | £m | £m | £m |
Cash and balances at central banks | 11,069 | 11,069 | |||
Trading assets | 26,186 | 26,186 | |||
Derivatives (1) | 74,982 | 74,982 | |||
Settlement balances | 550 | 550 | |||
Loans to banks - amortised cost (2) | 897 | 897 | |||
Loans to customers - amortised cost | 17,089 | 17,089 | |||
Amounts due from holding company and fellow subsidiaries | 1,080 | - | 2,176 | 85 | 3,341 |
Other financial assets | 48 | 4,106 | 11,927 | 16,081 | |
Investment in group undertakings | 2,263 | 2,263 | |||
Other assets | 479 | 479 | |||
31 December 2024 | 102,296 | 4,106 | 43,708 | 2,827 | 152,937 |
Cash and balances at central banks | 8,607 | 8,607 | |||
Trading assets | 28,411 | 28,411 | |||
Derivatives (1) | 75,832 | 75,832 | |||
Settlement balances | 2,168 | 2,168 | |||
Loans to banks - amortised cost (2) | 910 | 910 | |||
Loans to customers - amortised cost | 12,104 | 12,104 | |||
Amounts due from holding company and fellow subsidiaries | 3,313 | - | 2,925 | 234 | 6,472 |
Other financial assets | 47 | 3,756 | 9,641 | 13,444 | |
Investment in group undertakings | 2,320 | 2,320 | |||
Other assets | 390 | 390 | |||
31 December 2023 | 107,603 | 3,756 | 36,355 | 2,944 | 150,658 |
| NWM Plc | |||||
Held-for-trading | DFV | Amortised cost | Other liabilities | Total | |
Liabilities | £m | £m | £m | £m | £m |
Bank deposits (3) | 4,069 | 4,069 | |||
Customer deposits | 2,350 | 2,350 | |||
Amounts due to holding company and fellow subsidiaries | 3,899 | - | 6,761 | 97 | 10,757 |
Settlement balances | 444 | 444 | |||
Trading liabilities | 30,130 | 30,130 | |||
Derivatives (1) | 70,016 | 70,016 | |||
Other financial liabilities | - | 2,426 | 25,540 | 27,966 | |
Other liabilities (4) | 8 | 378 | 386 | ||
31 December 2024 | 104,045 | 2,426 | 39,172 | 475 | 146,118 |
Bank deposits (3) | 1,909 | 1,909 | |||
Customer deposits | 3,060 | 3,060 | |||
Amounts due to holding company and fellow subsidiaries | 7,810 | - | 6,456 | 119 | 14,385 |
Settlement balances | 400 | 400 | |||
Trading liabilities | 34,079 | 34,079 | |||
Derivatives (1) | 69,404 | 69,404 | |||
Other financial liabilities | - | 2,176 | 18,479 | 20,655 | |
Other liabilities (4) | 7 | 446 | 453 | ||
31 December 2023 | 111,293 | 2,176 | 30,311 | 565 | 144,345 |
| NWM Group | |||||||||
Instruments which can be offset | Potential for offset not recognised by IFRS | ||||||||
Net amount | |||||||||
Effect of | after effect | ||||||||
master | of netting | Instruments | |||||||
netting | agreements | outside | |||||||
Balance | and similar | Cash | Securities | and related | netting | Balance | |||
Gross | IFRS offset | sheet | agreements | collateral | collateral | collateral | agreements | sheet total | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Derivative assets | 80,313 | (2,727) | 77,586 | (61,849) | (10,421) | (3,396) | 1,920 | 519 | 78,105 |
Derivative liabilities | 74,293 | (2,727) | 71,566 | (61,849) | (5,821) | (896) | 3,000 | 470 | 72,036 |
Net position | 6,020 | - | 6,020 | - | (4,600) | (2,500) | (1,080) | 49 | 6,069 |
Trading reverse repos | 42,261 | (15,174) | 27,087 | (1,469) | - | (25,406) | 212 | 40 | 27,127 |
Trading repos | 45,033 | (15,174) | 29,859 | (1,469) | - | (28,390) | - | 703 | 30,562 |
Net position | (2,772) | - | (2,772) | - | - | 2,984 | 212 | (663) | (3,435) |
Non trading reverse repos | 3,473 | - | 3,473 | (80) | - | (3,393) | - | - | 3,473 |
Non trading repos | 2,969 | - | 2,969 | (80) | - | (2,889) | - | - | 2,969 |
Net position | 504 | - | 504 | - | - | (504) | - | - | 504 |
2023 | |||||||||
Derivative assets | 84,096 | (5,242) | 78,854 | (60,165) | (13,233) | (3,084) | 2,372 | 478 | 79,332 |
Derivative liabilities | 76,721 | (5,242) | 71,479 | (60,165) | (6,590) | (1,663) | 3,061 | 502 | 71,981 |
Net position | 7,375 | - | 7,375 | - | (6,643) | (1,421) | (689) | (24) | 7,351 |
Trading reverse repos | 39,573 | (16,257) | 23,316 | (664) | - | (22,461) | 191 | 378 | 23,694 |
Trading repos | 42,441 | (16,257) | 26,184 | (664) | - | (25,520) | - | 718 | 26,902 |
Net position | (2,868) | - | (2,868) | - | - | 3,059 | 191 | (340) | (3,208) |
Non trading reverse repos | 1,718 | - | 1,718 | (5) | - | (1,713) | - | 81 | 1,799 |
Non trading repos | 867 | - | 867 | (5) | - | (862) | - | 2 | 869 |
Net position | 851 | - | 851 | - | - | (851) | - | 79 | 930 |
| NWM Plc | |||||||||
Instruments which can be offset | Potential for offset not recognised by IFRS | ||||||||
Net amount | |||||||||
after effect | |||||||||
of netting | Instruments | ||||||||
Effect of | agreements | outside | |||||||
Balance | master | Cash | Securities | and related | netting | Balance | |||
Gross | IFRS offset | sheet | netting | collateral | collateral | collateral | agreements | sheet total | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Derivative assets | 85,300 | (10,801) | 74,499 | (61,961) | (8,304) | (2,660) | 1,574 | 483 | 74,982 |
Derivative liabilities | 79,339 | (9,717) | 69,622 | (61,961) | (4,205) | (798) | 2,658 | 394 | 70,016 |
Net position (1) | 5,961 | (1,084) | 4,877 | - | (4,099) | (1,862) | (1,084) | 89 | 4,966 |
Trading reverse repos | 12,213 | (2,130) | 10,083 | (283) | - | (9,789) | 11 | 16 | 10,099 |
Trading repos | 11,719 | (2,130) | 9,589 | (283) | - | (9,306) | - | 704 | 10,293 |
Net position | 494 | - | 494 | - | - | (483) | 11 | (688) | (194) |
Non trading reverse repos | 3,473 | - | 3,473 | (80) | - | (3,393) | - | - | 3,473 |
Non trading repos | 2,969 | - | 2,969 | (80) | - | (2,889) | - | - | 2,969 |
Net position | 504 | - | 504 | - | - | (504) | - | - | 504 |
2023 | |||||||||
Derivative assets | 89,762 | (14,325) | 75,437 | (59,881) | (10,752) | (2,688) | 2,116 | 395 | 75,832 |
Derivative liabilities | 82,553 | (13,544) | 69,009 | (59,881) | (5,376) | (1,141) | 2,611 | 395 | 69,404 |
Net position (1) | 7,209 | (781) | 6,428 | - | (5,376) | (1,547) | (495) | - | 6,428 |
- | |||||||||
Trading reverse repos | 12,858 | (1,898) | 10,960 | (130) | - | (10,830) | - | 355 | 11,315 |
Trading repos | 13,306 | (1,898) | 11,408 | (130) | - | (11,278) | - | 717 | 12,125 |
Net position | (448) | - | (448) | - | - | 448 | - | (362) | (810) |
Non trading reverse repos | 1,718 | - | 1,718 | (5) | - | (1,713) | - | 81 | 1,799 |
Non trading repos | 867 | - | 867 | (5) | - | (862) | - | 2 | 869 |
Net position | 851 | - | 851 | - | - | (851) | - | 79 | 930 |
Page | |
Financial instruments | |
Critical accounting policy: Fair value | 108 |
Valuation | |
Fair value hierarchy (D) | 109 |
Valuation techniques (D) | 109 |
Inputs to valuation models (D) | 109 |
Valuation control (D) | 110 |
Key areas of judgement (D) | 110 |
Assets and liabilities split by fair value | |
hierarchy level (T) | 111 |
Valuation adjustments | |
Fair value adjustments made (T) | 113 |
Funding valuation adjustments (FVA) (D) | 113 |
Credit valuation adjustments (CVA) (D) | 113 |
Bid-offer (D) | 113 |
Product and deal specific (D) | 113 |
Own credit (D) | 113 |
Level 3 additional information | |
Level 3 ranges of unobservable inputs (D) | 114 |
Level 3 instruments, valuation | |
techniques and inputs (T) | 114 |
Level 3 sensitivities (D) | 115 |
Alternative assumptions (D) | 115 |
Other considerations (D) | 115 |
High and low range of fair value of | |
level 3 assets and liabilities (T) | 116 |
Movement in Level 3 assets and liabilities | |
over the reporting period (D) | 117 |
Movement in level 3 assets and liabilities (T) | 117 |
Fair value of financial instruments measured | |
at amortised cost | |
Fair value of financial instruments | |
measured at amortised cost on the balance sheet (T) | 119 |
(D) = Descriptive; (T) = Table |
| NWM Group | ||||||||
| 2024 | 2023 | |||||||
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 | - | 34,727 | 278 | 35,005 | - | 33,161 | 209 | 33,370 |
Securities | 8,772 | 5,106 | - | 13,878 | 8,447 | 3,493 | 14 | 11,954 |
Derivatives | ||||||||
Interest rate | - | 37,019 | 483 | 37,502 | 1 | 44,272 | 670 | 44,943 |
Foreign exchange | - | 40,382 | 110 | 40,492 | - | 34,143 | 65 | 34,208 |
Other | - | 64 | 47 | 111 | - | 73 | 108 | 181 |
Amounts due from holding company and fellow | ||||||||
subsidiaries | - | 29 | - | 29 | - | 273 | - | 273 |
Other financial assets | ||||||||
Loans | - | 1 | 93 | 94 | - | - | 111 | 111 |
Securities | 3,163 | 1,313 | 95 | 4,571 | 2,905 | 1,058 | 94 | 4,057 |
Total financial assets held at fair value | 11,935 | 118,641 | 1,106 | 131,682 | 11,353 | 116,473 | 1,271 | 129,097 |
As % of total fair value assets | 9% | 90% | 1% | 9% | 90% | 1% | ||
Liabilities | ||||||||
Amounts due to holding company and fellow | ||||||||
subsidiaries | - | 613 | - | 613 | - | 1,028 | - | 1,028 |
Trading liabilities | ||||||||
Deposits | - | 43,764 | - | 43,764 | - | 43,113 | 1 | 43,114 |
Debt securities in issue | - | 257 | - | 257 | - | 706 | - | 706 |
Short positions | 8,766 | 1,724 | 1 | 10,491 | 7,936 | 1,865 | 2 | 9,803 |
Derivatives | ||||||||
Interest rate | - | 31,223 | 287 | 31,510 | - | 37,838 | 454 | 38,292 |
Foreign exchange | - | 40,225 | 66 | 40,291 | - | 33,306 | 58 | 33,364 |
Other | - | 115 | 120 | 235 | - | 137 | 188 | 325 |
Other financial liabilities | ||||||||
Deposits | - | 1,537 | - | 1,537 | - | 1,259 | - | 1,259 |
Debt securities in issue | - | 1,733 | 3 | 1,736 | - | 1,607 | 3 | 1,610 |
Subordinated liabilities | - | 234 | - | 234 | - | 237 | - | 237 |
Total financial liabilities held at fair value | 8,766 | 121,425 | 477 | 130,668 | 7,936 | 121,096 | 706 | 129,738 |
As % of total fair value liabilities | 7% | 93% | 0% | 6% | 93% | 1% | ||
| NWM Plc | ||||||||
| 2024 | 2023 | |||||||
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 | - | 15,921 | 181 | 16,102 | - | 19,030 | 193 | 19,223 |
Securities | 5,134 | 4,950 | - | 10,084 | 5,804 | 3,370 | 14 | 9,188 |
Derivatives | ||||||||
Interest rate | - | 33,827 | 443 | 34,270 | - | 40,594 | 643 | 41,237 |
Foreign exchange | - | 40,492 | 110 | 40,602 | - | 34,350 | 65 | 34,415 |
Other | - | 63 | 47 | 110 | - | 72 | 108 | 180 |
Amounts due from holding company and | ||||||||
fellow subsidiaries | - | 1,080 | - | 1,080 | - | 3,313 | - | 3,313 |
Other financial assets | ||||||||
Loans | - | 1 | 93 | 94 | - | - | 111 | 111 |
Securities | 2,750 | 1,220 | 90 | 4,060 | 2,604 | 1,001 | 87 | 3,692 |
Total financial assets held at fair value | 7,884 | 97,554 | 964 | 106,402 | 8,408 | 101,730 | 1,221 | 111,359 |
As % of total fair value assets | 7% | 92% | 1% | 8% | 91% | 1% | ||
Liabilities | ||||||||
Amounts due to holding company and fellow | ||||||||
subsidiaries | - | 3,899 | - | 3,899 | - | 7,810 | - | 7,810 |
Trading liabilities | ||||||||
Deposits | - | 21,137 | - | 21,137 | - | 25,706 | 1 | 25,707 |
Debt securities in issue | - | 257 | - | 257 | - | 706 | - | 706 |
Short positions | 7,089 | 1,646 | 1 | 8,736 | 5,859 | 1,805 | 2 | 7,666 |
Derivatives | ||||||||
Interest rate | - | 29,151 | 219 | 29,370 | - | 35,225 | 352 | 35,577 |
Foreign exchange | - | 40,351 | 66 | 40,417 | - | 33,450 | 58 | 33,508 |
Other | - | 109 | 120 | 229 | - | 131 | 188 | 319 |
Other financial liabilities | ||||||||
Deposits | - | 1,146 | - | 1,146 | - | 1,015 | - | 1,015 |
Debt securities in issue | - | 1,280 | - | 1,280 | - | 1,161 | - | 1,161 |
Total financial liabilities held at fair value | 7,089 | 98,976 | 406 | 106,471 | 5,859 | 107,009 | 601 | 113,469 |
As % of total fair value liabilities | 7% | 93% | 0% | 5% | 94% | 1% | ||
NWM Group | ||
2024 | 2023 | |
£m | £m | |
Funding valuation adjustments | (3) | 9 |
Credit valuation adjustments | 190 | 236 |
Bid-offer | 49 | 70 |
Product and deal specific | 156 | 104 |
Total | 392 | 419 |
NWM Plc | ||
2024 | 2023 | |
£m | £m | |
Funding valuation adjustments | 8 | 23 |
Credit valuation adjustments | 88 | 126 |
Bid-offer | 45 | 66 |
Product and deal specific | 129 | 105 |
Total | 270 | 320 |
| NWM Group | |||||||
2024 | 2023 | ||||||
Financial instrument | Valuation technique | Unobservable inputs | Units | Low | High | Low | High |
Trading assets and Other financial assets | |||||||
Loans | Price-based | Price | - | % | 123 | - | 123 |
Discount cash flow | Credit spreads | bps | 36 | 93 | 49 | 119 | |
Debt securities | Price-based | Price | % | - | 116 | - | 119 |
Equity Shares | Price-based | Price | GBP | - | 47,312 | - | 32,142 |
Net asset valuation | Fund NAV | % 80 | 120 | 80 | 120 | ||
Derivative assets and liabilities | |||||||
Credit derivatives | Credit derivative pricing | Credit spreads | bps | 15 | 86 | 13 | 600 |
Option pricing | Correlation | % | (15) | 95 | (15) | 95 | |
Volatility | % | 30 | 80 | 30 | 80 | ||
Upfront points | % | - | 99 | - | 99 | ||
Recovery rate | % | - | 60 | - | 60 | ||
Interest rate & FX | Option pricing | Correlation | % | (50) | 98 | (50) | 99 |
derivatives | Volatility | % | 3 | 99 | 30 | 111 | |
Constant | |||||||
prepayment rate | % | 2 | 20 | 2 | 22 | ||
Mean reversion | % | - | 20 | - | 20 | ||
Inflation volatility | % | 1 | 2 | 2 | 2 | ||
Inflation rate | % | 2 | 2 | 2 | 3 | ||
| NWM Plc | |||||||
2024 | 2023 | ||||||
Financial instrument | Valuation technique | Unobservable inputs | Units | Low | High | Low | High |
Trading assets and Other financial assets | |||||||
Loans | Price-based | Price | % | - | 123 | - | 123 |
Discount cash flow | Credit spreads | bps | 36 | 93 | 49 | 119 | |
Debt securities | Price-based | Price | % | - | 104 | - | 104 |
Equity Shares | Price-based | Price | GBP | - | 6,675 | - | 6,744 |
Derivative assets and liabilities | |||||||
Credit derivatives | Credit derivative pricing | Credit spreads | bps | 15 | 86 | 13 | 600 |
Option pricing | Correlation | % | (15) | 95 | (15) | 95 | |
Volatility | 30 | % | 80 | 30 | 80 | ||
Upfront points | % | - | 99 | - | 99 | ||
Recovery rate | % | - | 60 | - | 60 | ||
Interest rate & FX | Option pricing | Correlation | % | (50) | 98 | (50) | 99 |
derivatives | Volatility | % | 3 | 99 | 30 | 111 | |
Constant | |||||||
prepayment rate | % | 2 | 20 | 2 | 22 | ||
Mean reversion | % | - | 20 | - | 20 | ||
Inflation volatility | % | 1 | 2 | 2 | 2 | ||
Inflation rate | % | 2 | 2 | 2 | 3 | ||
| NWM Group | ||||||
| 2024 | 2023 | |||||
Level 3 | Favourable | Unfavourable | Level 3 | Favourable | Unfavourable | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Trading assets | ||||||
Loans | 278 | - | - | 209 | - | - |
Securities | - | - | - | 14 | - | - |
Derivatives | ||||||
Interest rate | 483 | 20 | (20) | 670 | 20 | (20) |
Foreign exchange | 110 | - | - | 65 | - | - |
Other | 47 | - | - | 108 | 10 | (10) |
Other financial assets | ||||||
Loans | 93 | - | - | 111 | - | - |
Securities | 95 | 10 | (10) | 94 | 10 | (10) |
Total | 1,106 | 30 | (30) | 1,271 | 40 | (40) |
Liabilities | ||||||
Trading liabilities | ||||||
Deposits | - | - | - | 1 | - | - |
Short positions | 1 | - | - | 2 | - | - |
Derivatives | ||||||
Interest rate | 287 | 10 | (10) | 454 | 10 | (10) |
Foreign exchange | 66 | - | - | 58 | - | - |
Other | 120 | 10 | (10) | 188 | 10 | (10) |
Other financial liabilities | ||||||
Debt securities in issue | 3 | - | - | 3 | - | - |
Total | 477 | 20 | (20) | 706 | 20 | (20) |
| NWM Plc | ||||||
| 2024 | 2023 | |||||
Level 3 | Favourable | Unfavourable | Level 3 | Favourable | Unfavourable | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Trading assets | ||||||
Loans | 181 | - | - | 193 | - | - |
Securities | - | - | - | 14 | - | - |
Derivatives | ||||||
Interest rate | 443 | 20 | (20) | 643 | 20 | (20) |
Foreign exchange | 110 | - | - | 65 | - | - |
Other | 47 | - | - | 108 | 10 | (10) |
Other financial assets | ||||||
Loans | 93 | - | - | 111 | - | - |
Securities | 90 | 10 | (10) | 87 | 10 | (10) |
Total | 964 | 30 | (30) | 1,221 | 40 | (40) |
Liabilities | ||||||
Trading liabilities | ||||||
Deposits | - | - | - | 1 | - | - |
Short positions | 1 | - | - | 2 | - | - |
Derivatives | ||||||
Interest rate | 219 | - | - | 352 | 10 | (10) |
Foreign exchange | 66 | - | - | 58 | - | - |
Other | 120 | 10 | (10) | 188 | 10 | (10) |
Total | 406 | 10 | (10) | 601 | 20 | (20) |
NWM Group | ||||||||
Other | Other | Other | Other | |||||
Derivatives | trading | financial | Total | Derivatives | trading | financial | Total | |
assets | assets (2) | assets (3) | assets | liabilities | liabilities (2) | liabilities | liabilities | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 843 | 223 | 205 | 1,271 | 700 | 3 | 3 | 706 |
Amounts recorded in the income | ||||||||
statement (1) | (131) | (16) | 1 | (146) | (124) | - | - | (124) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | 3 | 3 | - | - | - | - |
Level 3 transfers in | 7 | 1 | - | 8 | 1 | 2 | - | 3 |
Level 3 transfers out | (3) | (19) | (1) | (23) | (2) | (2) | - | (4) |
Purchases/originations | 148 | 117 | 3 | 268 | 121 | 1 | - | 122 |
Settlements/other decreases | (44) | (27) | (18) | (89) | (31) | - | - | (31) |
Sales | (179) | - | (4) | (183) | (186) | (2) | - | (188) |
Foreign exchange and other adjustments | (1) | (1) | (1) | (3) | (6) | (1) | - | (7) |
At 31 December | 640 | 278 | 188 | 1,106 | 473 | 1 | 3 | 477 |
Amounts recorded in the income | ||||||||
statement in respect of balances held | ||||||||
at period end - unrealised | 73 | 2 | - | 75 | 53 | - | - | 53 |
2023 | ||||||||
At 1 January | 1,023 | 396 | 237 | 1,656 | 999 | 1 | - | 1,000 |
Amounts recorded in the income | ||||||||
statement (1) | (150) | (89) | 3 | (236) | (323) | - | - | (323) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | 20 | 20 | - | - | - | - |
Level 3 transfers in | 6 | 15 | - | 21 | 7 | 2 | - | 9 |
Level 3 transfers out | (5) | (32) | - | (37) | (9) | (2) | - | (11) |
Purchases/originations | 178 | 8 | 3 | 189 | 195 | 2 | 3 | 200 |
Settlements/other decreases | (70) | (8) | (7) | (85) | (51) | - | - | (51) |
Sales | (137) | (66) | (52) | (255) | (116) | - | - | (116) |
Foreign exchange and other adjustments | (2) | (1) | 1 | (2) | (2) | - | - | (2) |
At 31 December | 843 | 223 | 205 | 1,271 | 700 | 3 | 3 | 706 |
Amounts recorded in the income | ||||||||
statement in respect of balances held | ||||||||
at period end - unrealised | 67 | (39) | 3 | 31 | (130) | - | - | (130) |
NWM Plc | ||||||||
Other | Other | Other | Other | |||||
Derivatives | trading | financial | Total | Derivatives | trading | financial | Total | |
assets | assets (2) | assets (3) | assets | liabilities | liabilities (2) | liabilities | liabilities | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 816 | 207 | 198 | 1,221 | 598 | 3 | - | 601 |
Amounts recorded in the income | ||||||||
statement (1) | (136) | (18) | - | (154) | (77) | - | - | (77) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | 3 | 3 | - | - | - | - |
Level 3 transfers in | 7 | - | - | 7 | 1 | 2 | - | 3 |
Level 3 transfers out | (3) | (19) | - | (22) | (2) | (2) | - | (4) |
Purchases/originations | 138 | 23 | 3 | 164 | 103 | 1 | - | 104 |
Settlements/other decreases | (44) | (12) | (18) | (74) | (32) | - | - | (32) |
Sales | (179) | - | (3) | (182) | (185) | (2) | - | (187) |
Foreign exchange and other adjustments | 1 | - | - | 1 | (1) | (1) | - | (2) |
At 31 December | 600 | 181 | 183 | 964 | 405 | 1 | - | 406 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | 12 | 1 | - | 13 | 38 | - | - | 38 |
2023 | ||||||||
At 1 January | 988 | 348 | 205 | 1,541 | 857 | 1 | - | 858 |
Amounts recorded in the income | ||||||||
statement (1) | (142) | (92) | 3 | (231) | (251) | - | - | (251) |
Amount recorded in the statement of | ||||||||
comprehensive income | - | - | 21 | 21 | - | - | - | - |
Level 3 transfers in | 6 | 15 | - | 21 | 5 | 2 | - | 7 |
Level 3 transfers out | (5) | (7) | - | (12) | (6) | (2) | - | (8) |
Purchases/originations | 178 | 2 | - | 180 | 151 | 2 | - | 153 |
Settlements/other decreases | (70) | (1) | (7) | (78) | (43) | - | - | (43) |
Sales | (137) | (60) | (26) | (223) | (116) | - | - | (116) |
Foreign exchange and other adjustments | (2) | 2 | 2 | 2 | 1 | - | - | 1 |
At 31 December | 816 | 207 | 198 | 1,221 | 598 | 3 | - | 601 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | 62 | (39) | 3 | 26 | (108) | - | - | (108) |
| NWM Group | |||||
Items where fair | |||||
Carrying | Fair | Fair value hierarchy level | value approximates | ||
value | value | Level 2 | Level 3 | carrying value | |
2024 | £bn | £bn | £bn | £bn | £bn |
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 | - |
2023 | |||||
Financial assets | |||||
Cash and balances at central banks | 13.8 | 13.8 | - | - | 13.8 |
Settlement balances | 7.2 | 7.2 | - | - | 7.2 |
Loans to banks | 1.2 | 1.2 | 0.2 | 0.1 | 0.9 |
Loans to customers | 13.0 | 13.0 | 1.6 | 11.4 | - |
Amounts due from holding company | |||||
and fellow subsidiaries | 1.3 | 1.3 | - | 1.2 | 0.1 |
Other financial assets - securities | 11.6 | 11.5 | 0.9 | 10.6 | - |
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 | - |
2023 | |||||
Financial liabilities | |||||
Bank deposits | 2.3 | 2.3 | 0.5 | 1.7 | 0.1 |
Customer deposits | 7.0 | 7.0 | 0.4 | 6.5 | 0.1 |
Amounts due to holding company | |||||
and fellow subsidiaries | 4.7 | 4.7 | 4.1 | 0.6 | - |
Settlement balances | 6.6 | 6.6 | - | - | 6.6 |
Other financial liabilities | |||||
Debt securities in issue | 20.4 | 20.2 | 16.5 | 3.7 | - |
| NWM Plc | |||||
Items where fair | |||||
Carrying | Fair | Fair value hierarchy level | value approximates | ||
value | value | Level 2 | Level 3 | carrying value | |
2024 | £bn | £bn | £bn | £bn | £bn |
Financial assets | |||||
Cash and balances at central banks | 11.1 | 11.1 | - | - | 11.1 |
Settlement balances | 0.6 | 0.6 | - | - | 0.6 |
Loans to banks | 0.9 | 0.9 | 0.4 | - | 0.5 |
Loans to customers | 17.1 | 17.1 | 3.1 | 14.0 | - |
Amounts due from holding company | |||||
and fellow subsidiaries | 2.2 | 2.2 | - | 2.0 | 0.2 |
Other financial assets - securities | 11.9 | 12.0 | 5.5 | 6.5 | - |
2023 | |||||
Financial assets | |||||
Cash and balances at central banks | 8.6 | 8.6 | - | - | 8.6 |
Settlement balances | 2.2 | 2.2 | - | - | 2.2 |
Loans to banks | 0.9 | 0.9 | 0.2 | 0.1 | 0.6 |
Loans to customers | 12.1 | 12.1 | 1.6 | 10.5 | - |
Amounts due from holding company | |||||
and fellow subsidiaries | 2.9 | 2.8 | - | 2.6 | 0.2 |
Other financial assets - securities | 9.6 | 9.6 | 0.7 | 8.9 | - |
2024 | |||||
Financial liabilities | |||||
Bank deposits | 4.1 | 4.1 | 2.5 | 1.5 | 0.1 |
Customer deposits | 2.4 | 2.4 | 0.5 | 1.8 | 0.1 |
Amounts due to holding company | |||||
and fellow subsidiaries | 6.8 | 6.8 | 5.5 | 1.2 | 0.1 |
Settlement balances | 0.4 | 0.4 | - | - | 0.4 |
Other financial liabilities | |||||
Debt securities in issue | 25.5 | 25.5 | 21.5 | 4.0 | - |
2023 | |||||
Financial liabilities | |||||
Bank deposits | 1.9 | 2.0 | 0.5 | 1.4 | 0.1 |
Customer deposits | 3.1 | 3.1 | 0.4 | 2.6 | 0.1 |
Amounts due to holding company | |||||
and fellow subsidiaries | 6.5 | 6.5 | 4.1 | 1.4 | 1.0 |
Settlement balances | 0.4 | 0.4 | - | - | 0.4 |
Other financial liabilities | |||||
Debt securities in issue | 18.5 | 18.2 | 15.2 | 3.0 | - |
| NWM Group | ||||||
| 2024 | 2023 | |||||
Less than | More than | Less than | More than | |||
12 months | 12 months | Total | 12 months | 12 months | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and balances at central banks | 16,229 | - | 16,229 | 13,831 | - | 13,831 |
Trading assets | 37,134 | 11,749 | 48,883 | 36,496 | 8,828 | 45,324 |
Derivatives | 33,968 | 44,137 | 78,105 | 29,995 | 49,337 | 79,332 |
Settlement balances | 2,043 | - | 2,043 | 7,227 | - | 7,227 |
Loans to banks - amortised cost | 1,152 | 19 | 1,171 | 1,246 | - | 1,246 |
Loans to customers - amortised cost | 8,157 | 9,764 | 17,921 | 5,032 | 7,954 | 12,986 |
Amounts due from holding company and fellow subsidiaries (1) | 271 | 18 | 289 | 1,462 | 74 | 1,536 |
Other financial assets | 1,239 | 16,611 | 17,850 | 1,453 | 14,270 | 15,723 |
Liabilities | ||||||
Bank deposits | 4,056 | 509 | 4,565 | 1,622 | 645 | 2,267 |
Customer deposits | 4,784 | 56 | 4,840 | 6,990 | 8 | 6,998 |
Amounts due to holding company and fellow subsidiaries (2) | 2,136 | 4,553 | 6,689 | 2,897 | 2,827 | 5,724 |
Settlement balances | 1,729 | - | 1,729 | 6,641 | - | 6,641 |
Trading liabilities | 44,481 | 10,031 | 54,512 | 45,336 | 8,287 | 53,623 |
Derivatives | 34,172 | 37,864 | 72,036 | 30,433 | 41,548 | 71,981 |
Other financial liabilities | 14,997 | 16,266 | 31,263 | 8,181 | 15,393 | 23,574 |
Lease liabilities | 9 | 32 | 41 | 8 | 33 | 41 |
| NWM Plc | ||||||
| 2024 | 2023 | |||||
Less than | More than | Less than | More than | |||
12 months | 12 months | Total | 12 months | 12 months | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and balances at central banks | 11,069 | - | 11,069 | 8,607 | - | 8,607 |
Trading assets | 17,697 | 8,489 | 26,186 | 21,047 | 7,364 | 28,411 |
Derivatives | 33,889 | 41,093 | 74,982 | 29,990 | 45,842 | 75,832 |
Settlement balances | 550 | - | 550 | 2,168 | - | 2,168 |
Loans to banks - amortised cost | 878 | 19 | 897 | 910 | - | 910 |
Loans to customers - amortised cost | 7,730 | 9,359 | 17,089 | 4,745 | 7,359 | 12,104 |
Amounts due from holding company and fellow subsidiaries (1) | 2,363 | 893 | 3,256 | 5,145 | 1,093 | 6,238 |
Other financial assets | 736 | 15,345 | 16,081 | 916 | 12,528 | 13,444 |
Liabilities | ||||||
Bank deposits | 3,601 | 468 | 4,069 | 1,351 | 558 | 1,909 |
Customer deposits | 2,305 | 45 | 2,350 | 3,059 | 1 | 3,060 |
Amounts due to holding company and fellow subsidiaries (2) | 5,796 | 4,864 | 10,660 | 11,439 | 2,827 | 14,266 |
Settlement balances | 444 | - | 444 | 400 | - | 400 |
Trading liabilities | 21,797 | 8,333 | 30,130 | 27,341 | 6,738 | 34,079 |
Derivatives | 34,081 | 35,935 | 70,016 | 30,234 | 39,170 | 69,404 |
Other financial liabilities | 13,383 | 14,583 | 27,966 | 6,149 | 14,506 | 20,655 |
Lease liabilities | 2 | 3 | 5 | 2 | - | 2 |
| NWM Group | ||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | 10-20 years | |
2024 | £m | £m | £m | £m | £m | £m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 16,229 | - | - | - | - | - |
Derivatives held for hedging | (9) | 28 | 51 | 28 | 5 | 8 |
Settlement balances | 2,043 | - | - | - | - | - |
Loans to banks - amortised cost | 1,148 | 5 | 20 | - | - | - |
Loans to customers - amortised cost | 3,221 | 5,741 | 3,790 | 4,093 | 3,781 | 283 |
Amounts due from holding company and fellow subsidiaries (1) | 242 | - | - | - | - | - |
Other financial assets (2) | 1,226 | 948 | 3,862 | 1,621 | 4,769 | 4,940 |
Finance lease | - | - | - | - | - | - |
24,100 | 6,722 | 7,723 | 5,742 | 8,555 | 5,231 | |
2024 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 2,945 | 1,117 | 429 | 81 | - | - |
Customer deposits | 3,483 | 1,332 | 51 | - | - | 14 |
Amounts due to holding company and fellow subsidiaries (3) | 339 | 1,184 | 1,757 | 2,667 | 128 | - |
Settlement balances | 1,729 | - | - | - | - | - |
Derivatives held for hedging | 31 | 290 | 271 | 155 | 2 | - |
Other financial liabilities | 4,733 | 8,498 | 12,496 | 4,582 | 501 | 550 |
Lease liabilities | 2 | 7 | 16 | 10 | 6 | - |
13,262 | 12,428 | 15,020 | 7,495 | 637 | 564 | |
Guarantees and commitments notional amount (4) | ||||||
Guarantees (5) | 696 | - | - | - | - | - |
Commitments (6) | 13,107 | - | - | - | - | - |
13,803 | - | - | - | - | - | |
| NWM Group | ||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | 10-20 years | |
2023 | £m | £m | £m | £m | £m | £m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 13,831 | - | - | - | - | - |
Derivatives held for hedging | (1) | (13) | 47 | 63 | 7 | 2 |
Settlement balances | 7,227 | - | - | - | - | - |
Loans to banks - amortised cost | 1,228 | 19 | - | - | - | - |
Loans to customers - amortised cost | 2,189 | 3,924 | 4,926 | 2,111 | 1,799 | 93 |
Amounts due from holding company and fellow subsidiaries (1) | 1,189 | - | 1 | - | 8 | 65 |
Other financial assets (2) | 1,109 | 1,039 | 2,334 | 1,606 | 4,266 | 4,765 |
Finance lease | - | - | 1 | - | - | - |
26,772 | 4,969 | 7,309 | 3,780 | 6,080 | 4,925 | |
2023 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 1,087 | 541 | 645 | - | - | - |
Customer deposits | 5,317 | 1,708 | 3 | 1 | 2 | 19 |
Amounts due to holding company and fellow subsidiaries (3) | 1,434 | 435 | 1,730 | 915 | 183 | - |
Settlement balances | 6,641 | - | - | - | - | - |
Derivatives held for hedging | 28 | 110 | 199 | 84 | 14 | - |
Other financial liabilities | 2,400 | 6,183 | 10,075 | 4,166 | 348 | 505 |
Lease liabilities | 1 | 4 | 9 | 15 | 12 | - |
16,908 | 8,981 | 12,661 | 5,181 | 559 | 524 | |
Guarantees and commitments notional amount (4) | ||||||
Guarantees (5) | 754 | - | - | - | - | - |
Commitments (6) | 13,789 | - | - | - | - | - |
14,543 | - | - | - | - | - | |
| NWM Plc | ||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | 10-20 years | |
2024 | £m | £m | £m | £m | £m | £m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 11,069 | - | - | - | - | - |
Derivatives held for hedging | (9) | 28 | 51 | 28 | 5 | 8 |
Settlement balances | 550 | - | - | - | - | - |
Loans to banks - amortised cost | 879 | 1 | 20 | - | - | - |
Loans to customers - amortised cost | 3,156 | 5,343 | 3,605 | 3,908 | 3,695 | 283 |
Amounts due from holding company and fellow subsidiaries (1) | 1,001 | 283 | 520 | 372 | - | - |
Other financial assets (2) | 894 | 835 | 3,800 | 1,572 | 4,528 | 4,565 |
17,540 | 6,490 | 7,996 | 5,880 | 8,228 | 4,856 | |
2024 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 2,741 | 862 | 387 | 81 | - | - |
Customer deposits | 1,604 | 722 | 47 | - | - | - |
Amounts due to holding company and fellow subsidiaries (3) | 581 | 1,318 | 1,857 | 2,878 | 128 | - |
Settlement balances | 444 | - | - | - | - | - |
Derivatives held for hedging | 31 | 290 | 271 | 155 | 2 | - |
Other financial liabilities | 4,002 | 7,605 | 11,742 | 4,271 | 298 | 116 |
Lease liabilities | 1 | 2 | 3 | - | - | - |
9,404 | 10,799 | 14,307 | 7,385 | 428 | 116 | |
Guarantees and commitments notional amount (4) | ||||||
Guarantees (5) | 272 | - | - | - | - | - |
Commitments (6) | 7,384 | - | - | - | - | - |
7,656 | - | - | - | - | - | |
| NWM Plc | ||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | 10-20 years | |
2023 | £m | £m | £m | £m | £m | £m |
Assets by contractual maturity up to 20 years | ||||||
Cash and balances at central banks | 8,607 | - | - | - | - | - |
Derivatives held for hedging | (1) | (13) | 46 | 62 | 6 | 2 |
Settlement balances | 2,168 | - | - | - | - | - |
Loans to banks - amortised cost | 892 | 19 | - | - | - | - |
Loans to customers - amortised cost | 2,136 | 3,632 | 4,505 | 1,932 | 1,751 | 93 |
Amounts due from holding company and fellow subsidiaries (1) | 1,692 | 132 | 742 | 277 | 8 | 65 |
Other financial assets (2) | 956 | 816 | 2,186 | 1,596 | 3,986 | 3,914 |
16,450 | 4,586 | 7,479 | 3,867 | 5,751 | 4,074 | |
2023 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 1,075 | 280 | 558 | - | - | - |
Customer deposits | 1,911 | 1,172 | 3 | 1 | 2 | 3 |
Amounts due to holding company and fellow subsidiaries (3) | 3,194 | 435 | 1,729 | 915 | 183 | - |
Settlement balances | 400 | - | - | - | - | - |
Derivatives held for hedging | 29 | 109 | 199 | 84 | 14 | - |
Other financial liabilities | 1,702 | 4,703 | 9,920 | 3,898 | 340 | 167 |
Lease liabilities | - | 1 | - | - | - | - |
8,311 | 6,700 | 12,409 | 4,898 | 539 | 170 | |
Guarantees and commitments notional amount (4) | ||||||
Guarantees (5) | 296 | - | - | - | - | - |
Commitments (6) | 7,798 | - | - | - | - | - |
8,094 | - | - | - | - | - | |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
Assets | £m | £m | £m | £m |
Loans | ||||
Reverse repos | 27,127 | 23,694 | 10,099 | 11,315 |
Collateral given | 7,333 | 8,914 | 5,606 | 7,263 |
Other loans | 545 | 762 | 397 | 645 |
Total loans | 35,005 | 33,370 | 16,102 | 19,223 |
Securities | ||||
Central and local government | ||||
- UK | 2,077 | 2,729 | 2,077 | 2,729 |
- US | 3,734 | 2,600 | 186 | 33 |
- Other | 3,506 | 3,062 | 3,506 | 3,062 |
Financial institutions and Corporate | 4,561 | 3,563 | 4,315 | 3,364 |
Total securities | 13,878 | 11,954 | 10,084 | 9,188 |
Total | 48,883 | 45,324 | 26,186 | 28,411 |
Liabilities | ||||
Deposits | ||||
Repos | 30,562 | 26,902 | 10,293 | 12,125 |
Collateral received | 12,307 | 15,062 | 9,993 | 12,455 |
Other deposits | 895 | 1,150 | 851 | 1,127 |
Total deposits | 43,764 | 43,114 | 21,137 | 25,707 |
Debt securities in issue | 257 | 706 | 257 | 706 |
Short positions | ||||
Central and local government | ||||
- UK | 2,680 | 1,893 | 2,680 | 1,893 |
- US | 1,677 | 2,071 | 14 | 17 |
- Other | 4,755 | 4,049 | 4,755 | 4,033 |
Financial institutions and Corporate | 1,379 | 1,790 | 1,287 | 1,723 |
Total short positions | 10,491 | 9,803 | 8,736 | 7,666 |
Total | 54,512 | 53,623 | 30,130 | 34,079 |
| NWM Group |
|||||||||
| Notional |
Asset |
Liability |
|||||||
Traded on |
Traded on |
Traded on |
|||||||
recognised |
Traded over |
recognised |
Traded over |
recognised |
Traded over |
||||
exchanges |
the counter |
Total |
exchanges |
the counter |
Total |
exchanges |
the counter |
Total |
|
2024 |
£bn |
£bn |
£bn |
£m |
£m |
£m |
£m |
£m |
£m |
Interest rate |
1,067 |
8,706 |
9,773 |
20 |
37,482 |
37,502 |
2 |
31,508 |
31,510 |
- Swaps |
- |
6,452 |
6,452 |
- |
28,952 |
28,952 |
- |
23,091 |
23,091 |
- Options |
737 |
1,492 |
2,229 |
20 |
8,530 |
8,550 |
2 |
8,417 |
8,419 |
- Forwards and futures |
330 |
762 |
1,092 |
- |
- |
- |
- |
- |
- |
Exchange rate |
1 |
3,260 |
3,261 |
6 |
40,486 |
40,492 |
15 |
40,276 |
40,291 |
- Swaps |
- |
453 |
453 |
- |
8,407 |
8,407 |
- |
8,162 |
8,162 |
- Options |
1 |
851 |
852 |
6 |
5,385 |
5,391 |
15 |
5,561 |
5,576 |
- Spot, forwards and futures |
- |
1,956 |
1,956 |
- |
26,694 |
26,694 |
- |
26,553 |
26,553 |
Credit |
- |
13 |
13 |
- |
111 |
111 |
- |
235 |
235 |
Equity and commodity |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
1,068 |
11,979 |
13,047 |
26 |
78,079 |
78,105 |
17 |
72,019 |
72,036 |
2023 |
|||||||||
Interest rate |
819 |
8,870 |
9,689 |
48 |
44,895 |
44,943 |
34 |
38,258 |
38,292 |
- Swaps |
- |
5,952 |
5,952 |
- |
34,181 |
34,181 |
- |
27,191 |
27,191 |
- Options |
510 |
1,676 |
2,186 |
48 |
10,714 |
10,762 |
34 |
11,067 |
11,101 |
- Forwards and futures |
309 |
1,242 |
1,551 |
- |
- |
- |
- |
- |
- |
Exchange rate |
1 |
3,108 |
3,109 |
- |
34,208 |
34,208 |
- |
33,364 |
33,364 |
- Swaps |
- |
449 |
449 |
- |
8,150 |
8,150 |
- |
7,355 |
7,355 |
- Options |
1 |
674 |
675 |
- |
4,181 |
4,181 |
- |
4,197 |
4,197 |
- Spot, forwards and futures |
- |
1,985 |
1,985 |
- |
21,877 |
21,877 |
- |
21,812 |
21,812 |
Credit |
- |
16 |
16 |
- |
181 |
181 |
- |
325 |
325 |
Equity and commodity |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
820 |
11,994 |
12,814 |
48 |
79,284 |
79,332 |
34 |
71,947 |
71,981 |
| NWM Plc | |||||||||
| Notional | Asset | Liability | |||||||
Traded on | Traded on | Traded on | |||||||
recognised | Traded over | recognised | Traded over | recognised | Traded over | ||||
exchanges | the counter | Total | exchanges | the counter | Total | exchanges | the counter | Total | |
2024 | £bn | £bn | £bn | £m | £m | £m | £m | £m | £m |
Interest rate | 1,048 | 8,204 | 9,252 | 20 | 34,250 | 34,270 | 2 | 29,368 | 29,370 |
- Swaps | - | 6,003 | 6,003 | - | 25,964 | 25,964 | - | 21,141 | 21,141 |
- Options | 736 | 1,495 | 2,231 | 20 | 8,286 | 8,306 | 2 | 8,227 | 8,229 |
- Forwards and futures | 312 | 706 | 1,018 | - | - | - | - | - | - |
Exchange rate | 1 | 3,273 | 3,274 | 6 | 40,596 | 40,602 | 15 | 40,402 | 40,417 |
- Swaps | - | 454 | 454 | - | 8,444 | 8,444 | - | 8,174 | 8,174 |
- Options | 1 | 851 | 852 | 6 | 5,386 | 5,392 | 15 | 5,561 | 5,576 |
- Spot, forwards and futures | - | 1,968 | 1,968 | - | 26,766 | 26,766 | - | 26,667 | 26,667 |
Credit | - | 13 | 13 | - | 110 | 110 | - | 229 | 229 |
Equity and commodity | - | - | - | - | - | - | - | - | - |
Total | 1,049 | 11,490 | 12,539 | 26 | 74,956 | 74,982 | 17 | 69,999 | 70,016 |
2023 | |||||||||
Interest rate | 794 | 8,473 | 9,267 | 48 | 41,189 | 41,237 | 34 | 35,543 | 35,577 |
- Swaps | - | 5,607 | 5,607 | - | 30,760 | 30,760 | - | 24,769 | 24,769 |
- Options | 511 | 1,679 | 2,190 | 48 | 10,429 | 10,477 | 34 | 10,774 | 10,808 |
- Forwards and futures | 283 | 1,187 | 1,470 | - | - | - | - | - | - |
Exchange rate | - | 3,116 | 3,116 | - | 34,415 | 34,415 | - | 33,508 | 33,508 |
- Swaps | - | 449 | 449 | - | 8,154 | 8,154 | - | 7,360 | 7,360 |
- Options | - | 673 | 673 | - | 4,184 | 4,184 | - | 4,194 | 4,194 |
- Spot, forwards and futures | - | 1,994 | 1,994 | - | 22,077 | 22,077 | - | 21,954 | 21,954 |
Credit | - | 15 | 15 | - | 180 | 180 | - | 319 | 319 |
Equity and commodity | - | - | - | - | - | - | - | - | - |
Total | 794 | 11,604 | 12,398 | 48 | 75,784 | 75,832 | 34 | 69,370 | 69,404 |
NWM Group | ||||||||
2024 | 2023 | |||||||
Changes in fair | ||||||||
value used for | Changes in fair | |||||||
hedge | value used for hedge | |||||||
Notional | Assets | Liabilities | ineffectiveness (1) | Notional | Assets | Liabilities | ineffectiveness (1) | |
£bn | £m | £m | £m | £bn | £m | £m | £m | |
Fair value hedging | ||||||||
Interest rate contracts (2) | 22.7 | 215 | 472 | 241 | 18.9 | 260 | 611 | 372 |
Cash flow hedging | ||||||||
Interest rate contracts | 6.2 | 27 | 355 | 3 | 5.7 | 45 | 368 | 206 |
Exchange rate contracts | 8.3 | 110 | 455 | 3 | 5.5 | 104 | 251 | - |
Net investment hedging | ||||||||
Exchange rate contracts (2) | 0.1 | - | - | - | 0.1 | 2 | - | (2) |
37.3 | 352 | 1,282 | 247 | 30.2 | 411 | 1,230 | 576 | |
IFRS netting and clearing | ||||||||
house settlements | (242) | (808) | (293) | (963) | ||||
110 | 474 | 118 | 267 | |||||
NWM Plc | ||||||||
2024 | 2023 | |||||||
Changes in fair | ||||||||
value used for | Changes in fair | |||||||
hedge | value used for hedge | |||||||
Notional | Assets | Liabilities | ineffectiveness (1) | Notional | Assets | Liabilities | ineffectiveness (1) | |
£bn | £m | £m | £m | £bn | £m | £m | £m | |
Fair value hedging | ||||||||
Interest rate contracts (2) | 22.5 | 214 | 471 | 242 | 18.7 | 261 | 609 | 371 |
Cash flow hedging | ||||||||
Interest rate contracts | 5.1 | 5 | 354 | (2) | 4.3 | 23 | 364 | 173 |
Exchange rate contracts | 8.3 | 110 | 455 | 3 | 5.5 | 104 | 251 | - |
Net investment hedging | ||||||||
Exchange rate contracts | 0.1 | - | - | - | 0.1 | 2 | - | (2) |
36.0 | 329 | 1,280 | 243 | 28.6 | 390 | 1,224 | 542 | |
IFRS netting and clearing | ||||||||
house settlements | (219) | (806) | (272) | (957) | ||||
110 | 474 | 118 | 267 | |||||
NWM Group | ||
2024 | 2023 | |
£m | £m | |
Fair value hedging | ||
Loss on hedged items attributable to the hedged risk | (241) | (370) |
Gain on the hedging instruments | 241 | 372 |
Fair value hedging ineffectiveness | - | 2 |
Cash flow hedging | ||
Interest rate risk | - | 1 |
Cash flow hedging ineffectiveness | - | 1 |
Total | - | 3 |
| NWM Group | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2024 | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.4 | 2.7 | 0.6 | 0.2 | 0.2 | 4.1 |
Hedging liabilities | 0.8 | 3.3 | 6.7 | 6.8 | 1.0 | - | 18.6 |
2023 | |||||||
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | - | 1.2 | 1.4 | 0.7 | 0.2 | 3.5 |
Hedging liabilities | 0.9 | 1.3 | 7.0 | 4.5 | 1.5 | 0.2 | 15.4 |
2024 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 0.1 | 1.5 | 1.1 | 0.9 | 2.6 | - | 6.2 |
Exchange rate risk | |||||||
Hedging liabilities | - | 2.3 | 2.7 | 3.3 | - | - | 8.3 |
2023 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 0.1 | 0.6 | 2.1 | 0.9 | 2.0 | - | 5.7 |
Exchange rate risk | |||||||
Hedging liabilities | - | 0.5 | 2.3 | 2.5 | 0.2 | - | 5.5 |
| NWM Plc | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2024 | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 0.4 | 2.7 | 0.5 | 0.3 | 0.2 | 4.1 |
Hedging liabilities | 0.8 | 3.2 | 6.7 | 6.7 | 1.0 | - | 18.4 |
2023 | |||||||
Fair value hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | - | 1.2 | 1.4 | 0.7 | 0.2 | 3.5 |
Hedging liabilities | 0.9 | 1.0 | 7.0 | 4.5 | 1.6 | 0.2 | 15.2 |
2024 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | - | 1.4 | 0.7 | 0.7 | 2.3 | - | 5.1 |
Exchange rate risk | |||||||
Hedging liabilities | - | 2.3 | 2.7 | 3.3 | - | - | 8.3 |
2023 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 0.1 | 0.4 | 1.6 | 0.7 | 1.5 | - | 4.3 |
Exchange rate risk | |||||||
Hedging liabilities | - | 0.5 | 2.3 | 2.5 | 0.2 | - | 5.5 |
| NWM Group | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2024 | % | % | % | % | % | % | % |
Average fixed interest rate | |||||||
Hedging assets | 2.65 | 1.33 | 1.77 | 1.50 | 3.65 | - | 2.44 |
2023 | |||||||
Average fixed interest rate | |||||||
Hedging assets | 2.03 | 1.77 | 1.48 | 1.49 | 2.03 | - | 1.72 |
| NWM Plc | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2024 | % | % | % | % | % | % | % |
Average fixed interest rate | |||||||
Hedging assets | - | 1.15 | 1.28 | 1.24 | 3.81 | - | 2.38 |
2023 | |||||||
Average fixed interest rate | |||||||
Hedging assets | 1.37 | 1.35 | 1.12 | 1.10 | 1.80 | - | 1.38 |
2024 | 2023 | |
USD/GBP | 1.27 | 1.25 |
JPY/GBP | 132.89 | 132.89 |
JPY/USD | 130.79 | 129.75 |
NOK/USD | 9.21 | 9.21 |
NWM Group | |||
Carrying value | Impact on | Changes in fair | |
of hedged | hedged items | value used as a basis | |
assets and | included in | to determine | |
liabilities | carrying value | ineffectiveness (1) | |
2024 | £m | £m | £m |
Fair value hedging - interest rate (2) | |||
Other financial assets - securities | 4,091 | (51) | (35) |
Bank and customer deposits | 382 | - | (3) |
Other financial liabilities - debt securities in issue (4) | 18,379 | (99) | (197) |
Subordinated liabilities | 1,130 | (19) | (6) |
Total | 19,891 | (118) | (206) |
2023 | |||
Fair value hedging - interest rate (2) | |||
Other financial assets - securities | 3,661 | (40) | 84 |
Bank and customer deposits | 745 | (3) | (6) |
Other financial liabilities - debt securities in issue (4) | 15,198 | (307) | (402) |
Subordinated liabilities | 1,040 | (24) | (46) |
Total | 16,983 | (334) | (454) |
2024 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (3) | 5,891 | (5) | |
Other financial assets - securities | 346 | 2 | |
Total | 6,237 | (3) | |
Cash flow hedging - exchange rate | |||
Other financial liabilities - debt securities in issue | 4,212 | (3) | |
2023 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (3) | 5,684 | (200) | |
Other financial assets - securities | 102 | (5) | |
Total | 5,786 | (205) | |
Cash flow hedging - exchange rate | |||
Other financial liabilities - debt securities in issue | 2,736 | - | |
NWM Plc | |||
Carrying value | Impact on | Changes in fair | |
of hedged | hedged items | value used as a basis | |
assets and | included in | to determine | |
liabilities | carrying value | ineffectiveness (1) | |
2024 | £m | £m | £m |
Fair value hedging - interest rate (2) | |||
Other financial assets - securities | 4,006 | (52) | (36) |
Bank and customer deposits | 382 | - | (3) |
Other financial liabilities - debt securities in issue (4) | 18,363 | (98) | (198) |
Subordinated liabilities | 1,130 | (19) | (6) |
Total | 19,875 | (117) | (207) |
2023 | |||
Fair value hedging - interest rate (2) | |||
Other financial assets - securities | 3,661 | (40) | 84 |
Bank and customer deposits | 745 | (3) | (6) |
Other financial liabilities - debt securities in issue (4) | 14,940 | (306) | (401) |
Subordinated liabilities | 1,040 | (24) | (46) |
Total | 16,725 | (333) | (453) |
2024 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (3) | 4,725 | 1 | |
Other financial assets - securities | 346 | 1 | |
Total | 5,071 | 2 | |
Cash flow hedging - exchange rate | |||
Other financial liabilities - debt securities in issue | 4,212 | (3) | |
2023 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (3) | 4,240 | (167) | |
Other financial assets - securities | 102 | (5) | |
Total | 4,342 | (172) | |
Cash flow hedging - exchange rate | |||
Other financial liabilities - debt securities in issue | 2,736 | - | |
| NWM Group | ||||
2024 | 2023 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Continuing | ||||
Interest rate risk | (261) | - | (260) | - |
Foreign exchange risk | (9) | (5) | (4) | (13) |
De-designated | ||||
Interest rate risk | 17 | - | 41 | - |
Foreign exchange risk | - | (142) | - | (170) |
Total | (253) | (147) | (223) | (183) |
| NWM Plc | ||||
2024 | 2023 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Continuing | ||||
Interest rate risk | (287) | - | (284) | - |
Foreign exchange risk | (9) | (7) | (4) | 1 |
De-designated | ||||
Interest rate risk | 17 | - | 41 | - |
Foreign exchange risk | - | 1 | - | 27 |
Total | (279) | (6) | (247) | 28 |
| NWM Group | ||||
2024 | 2023 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Amount recognised in equity | ||||
Interest rate risk | (175) | - | 62 | - |
Foreign exchange risk | (124) | 15 | (91) | 19 |
Total | (299) | 15 | (29) | 19 |
Amount transferred from equity to earnings | ||||
Interest rate risk to net interest income | 151 | - | 121 | - |
Foreign exchange risk to net interest income | 119 | - | 86 | - |
Foreign exchange risk to non interest income | - | 21 | - | - |
Total | 270 | 21 | 207 | - |
| NWM Plc | ||||
2024 | 2023 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Amount recognised in equity | ||||
Interest rate risk | (166) | - | 36 | - |
Foreign exchange risk | (124) | (7) | (92) | 5 |
Total | (290) | (7) | (56) | 5 |
Amount transferred from equity to earnings | ||||
Interest rate risk to net interest income | 138 | - | 115 | - |
Foreign exchange risk to net interest income | 119 | - | 86 | - |
Foreign exchange risk to non interest income | - | (27) | - | - |
Total | 257 | (27) | 201 | - |
NWM Group | NWM Plc | |||
31 December | 31 December | 31 December | 31 December | |
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Loans - amortised cost | ||||
- Stage 1 | 18,759 | 13,686 | 17,789 | 12,584 |
- Stage 2 | 352 | 558 | 253 | 436 |
- Stage 3 | 52 | 25 | 25 | 25 |
Of which: individual | 45 | 17 | 18 | 17 |
Of which: collective | 7 | 8 | 7 | 8 |
- Inter-Group | 260 | 1,264 | 1,839 | 2,623 |
Total | 19,423 | 15,533 | 19,906 | 15,668 |
ECL provisions (1) | ||||
- Stage 1 | 25 | 24 | 21 | 17 |
- Stage 2 | 5 | 8 | 4 | 7 |
- Stage 3 | 17 | 24 | 16 | 24 |
Of which: individual | 10 | 16 | 9 | 16 |
Of which: collective | 7 | 8 | 7 | 8 |
- Inter-Group | - | 1 | 2 | 3 |
Total | 47 | 57 | 43 | 51 |
ECL provision coverage (2) | ||||
- Stage 1 (%) | 0.13 | 0.18 | 0.12 | 0.14 |
- Stage 2 (%) | 1.42 | 1.43 | 1.58 | 1.61 |
- Stage 3 (%) | 32.69 | 96.00 | 64.00 | 96.00 |
- Inter-Group (%) | 0.05 | 0.08 | 0.11 | 0.11 |
Total | 0.25 | 0.39 | 0.23 | 0.37 |
Impairment (releases)/losses | ||||
ECL (release)/charge | ||||
- Stage 1 | (3) | 1 | (1) | 3 |
- Stage 2 | 3 | 4 | 2 | 3 |
- Stage 3 | (8) | (3) | (7) | (3) |
Of which: individual | (7) | (2) | (6) | (2) |
Of which: collective | (1) | (1) | (1) | (1) |
- Third party | (8) | 2 | (6) | 3 |
- Inter-Group | - | - | (1) | - |
Total | (8) | 2 | (7) | 3 |
Amounts written off | 2 | 5 | 2 | 3 |
Of which: individual | 2 | 4 | 2 | 2 |
Of which: collective | - | 1 | - | 1 |
| NWM Group | |||||||
| Debt securities | |||||||
Central and local | |||||||
government | |||||||
Other | Equity | ||||||
US | Other | debt | Total | shares | Loans | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m |
Mandatory fair value through profit or loss | - | - | 1 | 1 | 1 | 47 | 49 |
Designated as at fair value | - | 2 | 3 | 5 | - | - | 5 |
Fair value through other comprehensive income | 2,523 | 835 | 1,144 | 4,502 | 62 | 47 | 4,611 |
Amortised cost | - | - | 13,185 | 13,185 | - | - | 13,185 |
Total | 2,523 | 837 | 14,333 | 17,693 | 63 | 94 | 17,850 |
2023 | |||||||
Mandatory fair value through profit or loss | - | - | 1 | 1 | 1 | 46 | 48 |
Designated as at fair value | - | 3 | 2 | 5 | - | - | 5 |
Fair value through other comprehensive income | 2,472 | 573 | 948 | 3,993 | 57 | 65 | 4,115 |
Amortised cost | - | - | 11,555 | 11,555 | - | - | 11,555 |
Total | 2,472 | 576 | 12,506 | 15,554 | 58 | 111 | 15,723 |
| NWM Plc | |||||||
| Debt securities | |||||||
Central and local | |||||||
government | |||||||
Other | Equity | ||||||
US | Other | debt | Total | shares | Loans | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m |
Mandatory fair value through profit or loss | - | - | 1 | 1 | - | 47 | 48 |
Fair value through other comprehensive income | 2,523 | 345 | 1,140 | 4,008 | 51 | 47 | 4,106 |
Amortised cost | - | - | 11,927 | 11,927 | - | - | 11,927 |
Total | 2,523 | 345 | 13,068 | 15,936 | 51 | 94 | 16,081 |
2023 | |||||||
Mandatory fair value through profit or loss | - | - | 1 | 1 | - | 46 | 47 |
Fair value through other comprehensive income | 2,393 | 352 | 900 | 3,645 | 46 | 65 | 3,756 |
Amortised cost | - | - | 9,641 | 9,641 | - | - | 9,641 |
Total | 2,393 | 352 | 10,542 | 13,287 | 46 | 111 | 13,444 |
NWM Plc | ||
2024 | 2023 | |
£m | £m | |
At 1 January | 2,320 | 2,626 |
Currency translation and other adjustments | (27) | (13) |
Additional investments in Group undertakings | 208 | - |
Disposals of investments in Group undertakings | (208) | - |
Net impairment of investments | (30) | (293) |
At 31 December | 2,263 | 2,320 |
Country of incorporation and | |||
Nature of business | principal area of operation | Group interest | |
NatWest Markets Securities Inc. | Broker dealer | US | 100% |
NatWest Markets N.V. | Banking | Netherlands | 100% |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Property, plant and equipment | 42 | 57 | 14 | 12 |
Pension schemes in net surplus (Note 5) | 146 | 145 | 146 | 145 |
Accrued income | 36 | 39 | 23 | 28 |
Tax recoverable | 137 | 106 | 136 | 106 |
Deferred tax (Note 7) | 172 | 55 | 87 | - |
Other assets | 88 | 116 | 73 | 99 |
Total | 621 | 518 | 479 | 390 |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Customer deposits - designated as at fair value through profit or loss | 1,537 | 1,259 | 1,146 | 1,015 |
Debt securities in issue | ||||
Medium term notes | 21,852 | 17,608 | 20,817 | 16,580 |
Commercial paper and certificates of deposit | 7,605 | 4,433 | 5,985 | 3,041 |
Subordinated liabilities | ||||
Designated as at fair value through profit or loss | 234 | 238 | - | - |
Amortised cost | 35 | 36 | 18 | 19 |
Total | 31,263 | 23,574 | 27,966 | 20,655 |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Dated loan capital | 251 | 255 | - | - |
Undated loan capital | 18 | 19 | 18 | 19 |
Total | 269 | 274 | 18 | 19 |
First call | Maturity | Capital | 2024 | 2023 | ||
Undated loan capital | date | date | treatment | £m | £m | |
£31 million | 7.380% notes | - | - | Not applicable | 1 | 1 |
£16 million | 5.630% notes | Sep-2026 | - | Not applicable | 17 | 18 |
18 | 19 |
NWM Group and Bank | ||||||
2024 | 2023 | |||||
£m | £m | |||||
Dated loan capital | 1,115 | 1,022 | ||||
First call | Maturity | Capital | 2024 | 2023 | ||
Dated loan capital | date | date | treatment | £m | £m | |
$1000 million | 6.48% notes | - | Mar-2034 | Tier 2 | 801 | - |
€950 million | 3.28% notes | - | Mar-2024 | Tier 2 | - | 839 |
$250 million | 4.96% notes | - | Jan-2034 | Tier 2 | 186 | 183 |
$160 million | 6.26% notes | - | Aug-2030 | Tier 2 | 128 | - |
1,115 | 1,022 | |||||
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Lease liabilities | 41 | 41 | 5 | 2 |
Provisions for liabilities and charges | 146 | 180 | 126 | 124 |
Retirement benefit liabilities (Note 5) | 39 | 62 | 36 | 59 |
Accruals | 177 | 182 | 129 | 113 |
Deferred income | 43 | 47 | 34 | 38 |
Current tax | 9 | 3 | 6 | 2 |
Deferred tax (Note 7) | 37 | 54 | 35 | 49 |
Other liabilities | 29 | 84 | 15 | 66 |
Total | 521 | 653 | 386 | 453 |
NWM Group | |||
Litigation and | |||
other regulatory | Other (1) | Total | |
Provisions for liabilities and charges | £m | £m | £m |
At 1 January 2024 | 141 | 39 | 180 |
Currency translation and other movements | 1 | (2) | (1) |
Charge to income statement | 21 | 15 | 36 |
Release to income statement | (23) | (2) | (25) |
Provisions utilised | (32) | (12) | (44) |
At 31 December 2024 | 108 | 38 | 146 |
NWM Plc | |||
Litigation and | |||
other regulatory | Other (1) | Total | |
Provisions for liabilities and charges | £m | £m | £m |
At 1 January 2024 | 103 | 21 | 124 |
Currency translation and other movements | 1 | (1) | - |
Charge to income statement | 20 | 11 | 31 |
Release to income statement | (3) | (1) | (4) |
Provisions utilised | (17) | (8) | (25) |
At 31 December 2024 | 104 | 22 | 126 |
Number of shares | ||||
2024 | 2023 | 2024 | 2023 | |
Allotted, called up and fully paid | £m | £m | 000s | 000s |
Ordinary shares of £1 | 400 | 400 | 399,517 | 399,517 |
2024 | 2023 | |
£m | £m | |
Additional Tier 1 instruments | ||
US$950 million 7.9604% instruments callable | ||
August 2025 | 749 | 749 |
US$200 million 5.540% instruments callable | ||
August 2025 | 155 | 155 |
US$750 million 7.3% instruments callable November | ||
2034 | 592 | - |
1,496 | 904 |
| 2024 | 2023 | |||||
Asset-backed | Investment | Asset-backed | Investment | |||
securitisation | funds | securitisation | funds | |||
vehicles | and other | Total | vehicles | and other | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Trading assets | 252 | 216 | 468 | 303 | 311 | 614 |
Derivatives | 94 | - | 94 | 134 | - | 134 |
Loans to customers | 4,953 | 1,127 | 6,080 | 2,487 | 634 | 3,121 |
Other financial assets | 12,144 | 923 | 13,067 | 10,475 | 1,063 | 11,538 |
Total | 17,443 | 2,266 | 19,709 | 13,399 | 2,008 | 15,407 |
Liabilities | ||||||
Derivatives | 153 | 8 | 161 | 214 | 17 | 231 |
Total | 153 | 8 | 161 | 214 | 17 | 231 |
Off balance sheet | ||||||
Liquidity facilities/loan commitments | 1,989 | 375 | 2,364 | 1,758 | 312 | 2,070 |
Guarantees | - | 93 | 93 | - | 117 | 117 |
Total | 1,989 | 468 | 2,457 | 1,758 | 429 | 2,187 |
Maximum exposure | 19,279 | 2,726 | 22,005 | 14,943 | 2,420 | 17,363 |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
The following assets have failed derecognition (1) | £m | £m | £m | £m |
Trading assets | 7,708 | 7,907 | 4,919 | 7,330 |
Other financial assets | 4,190 | 2,296 | 3,809 | 1,907 |
Total | 11,898 | 10,203 | 8,728 | 9,237 |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
Assets pledged against liabilities | £m | £m | £m | £m |
Trading assets | 10,254 | 10,749 | 7,862 | 8,600 |
Other financial assets (1) | 3,952 | 5,483 | 3,311 | 4,621 |
14,206 | 16,232 | 11,173 | 13,221 | |
2024 | 2023 | |
Asset type | £m | £m |
Loans and other debt instruments - covered debt programme (1) | 1,688 | 1,637 |
Loans and other debt instruments - own issued retained lent securities (2) | 3,127 | 2,414 |
2024 |
2023 |
|
Shareholders’ equity |
£m |
£m |
Shareholders’ equity |
6,819 |
6,313 |
Other equity instruments |
(1,496) |
(904) |
5,323 |
5,409 |
|
Regulatory adjustments and deductions |
||
Own credit |
37 |
25 |
Defined benefit pension fund adjustment |
(109) |
(94) |
Cash flow hedging reserve |
203 |
187 |
Prudential valuation adjustments |
(148) |
(160) |
Expected losses less impairments |
(6) |
(6) |
Instruments of financial sector entities where the institution has a significant investment |
(1,521) |
(1,585) |
Adjustments under IFRS 9 transitional arrangements |
- |
1 |
Other adjustments for regulatory purposes |
- |
(1) |
(1,544) |
(1,633) |
|
CET1 capital |
3,779 |
3,776 |
Additional Tier 1 (AT1) capital |
||
Qualifying instruments and related share premium |
1,496 |
904 |
Tier 1 deductions |
||
Instruments of financial sector entities where the institution has a significant investment |
(208) |
(225) |
Tier 1 capital |
5,067 |
4,455 |
Qualifying Tier 2 capital |
||
Qualifying instruments and related share premium |
1,124 |
1,022 |
Tier 2 deductions |
||
Instruments of financial sector entities where the institution has a significant investment |
(419) |
(421) |
Other regulatory adjustments |
7 |
16 |
(412) |
(405) |
|
Tier 2 capital |
712 |
617 |
Total regulatory capital |
5,779 |
5,072 |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Contingent liabilities and commitments | ||||
Guarantees | 696 | 754 | 272 | 296 |
Other contingent liabilities | 17 | 26 | 17 | 26 |
Standby facilities, credit lines and other commitments | 14,097 | 14,840 | 8,319 | 8,763 |
Total | 14,810 | 15,620 | 8,608 | 9,085 |
NWM Group |
NWM Plc |
|||
2024 |
2023 |
2024 |
2023 |
|
£m |
£m |
£m |
£m |
|
Impairment (releases)/losses |
(8) |
2 |
(7) |
1 |
Depreciation and amortisation |
10 |
16 |
3 |
6 |
Net impairment of investments in Group undertakings |
- |
- |
30 |
293 |
Change in fair value taken to profit or loss on other financial liabilities |
||||
and subordinated liabilities |
(12) |
90 |
(17) |
73 |
Elimination of foreign exchange differences |
560 |
261 |
325 |
108 |
Foreign exchange recycling losses/(gains) |
70 |
(8) |
36 |
1 |
Other non-cash items |
270 |
198 |
256 |
203 |
Income receivable on other financial assets |
(1,029) |
(642) |
(927) |
(582) |
(Profit)/loss on sale of other financial assets |
(1) |
1 |
- |
- |
Dividends receivable from subsidiaries |
- |
- |
(94) |
(349) |
Profit on sale of other assets and net assets and liabilities |
- |
(1) |
- |
(1) |
Interest payable on MRELs and subordinated liabilities |
291 |
252 |
283 |
241 |
Loss on redemption of own debt |
- |
14 |
- |
14 |
Charges and release on provisions |
11 |
(4) |
27 |
19 |
Defined benefit pension schemes |
(19) |
(6) |
(19) |
(6) |
Non-cash and other items |
143 |
173 |
(104) |
21 |
Change in operating assets and liabilities |
||||
Change in trading assets |
(5,397) |
372 |
1,380 |
(2,317) |
Change in derivatives assets |
929 |
20,794 |
562 |
20,371 |
Change in settlement balances assets |
5,184 |
(4,669) |
1,618 |
(482) |
Change in net loans to banks |
(19) |
247 |
(19) |
222 |
Change in net loans to customers |
(4,932) |
(2,812) |
(4,983) |
(2,946) |
Change in amounts due from holding company and fellow subsidiaries |
655 |
(573) |
969 |
1,879 |
Change in other financial assets |
17 |
84 |
17 |
62 |
Change in other assets |
33 |
46 |
33 |
40 |
Change in bank deposits |
2,298 |
(802) |
2,160 |
(1,027) |
Change in customer deposits |
(2,158) |
3,384 |
(710) |
395 |
Change in amounts due to holding company and fellow subsidiaries |
(414) |
184 |
(5,009) |
2,117 |
Change in settlement balances liabilities |
(4,912) |
4,631 |
44 |
(733) |
Change in trading liabilities |
888 |
831 |
(3,948) |
854 |
Change in derivatives liabilities |
55 |
(21,604) |
612 |
(21,350) |
Change in other financial liabilities |
7,674 |
2,627 |
7,305 |
2,353 |
Change in other liabilities |
(127) |
(123) |
(82) |
(110) |
Change in operating assets and liabilities |
(226) |
2,617 |
(51) |
(672) |
| NWM Group | ||||||
Share capital, share | ||||||
premium and | Subordinated | |||||
paid-in equity | liabilities (1) | MRELs (2) | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
At 1 January | 3,250 | 3,250 | 1,296 | 1,985 | 3,070 | 3,173 |
Issue of paid-in equity | 592 | - | ||||
Issue of subordinated liabilities | 918 | - | ||||
Redemption of subordinated liabilities | (814) | (676) | ||||
Interest paid on subordinated liabilities | (91) | (71) | ||||
Issue of MRELs | 1,680 | 1,699 | ||||
Maturity and redemption of MRELs | (433) | (1,744) | ||||
Interest paid on MRELs | (179) | (175) | ||||
Net cash flows from financing activities | 592 | - | 13 | (747) | 1,068 | (220) |
Effects of foreign exchange | (12) | (61) | 25 | (124) | ||
Changes in fair value of subordinated liabilities and MRELs | 10 | 33 | (22) | 57 | ||
Interest payable on subordinated liabilities and MRELs | 74 | 68 | 217 | 184 | ||
Loss on redemption of own debt | - | 14 | - | - | ||
Other | - | - | 3 | 4 | - | - |
At 31 December | 3,842 | 3,250 | 1,384 | 1,296 | 4,358 | 3,070 |
| NWM Plc | ||||||
Share capital, share | ||||||
premium and | Subordinated | |||||
paid-in equity | liabilities (1) | MRELs (2) | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
At 1 January | 3,250 | 3,250 | 1,041 | 1,661 | 3,070 | 3,173 |
Issue of paid-in equity | 592 | - | ||||
Issue of subordinated liabilities | 918 | - | ||||
Redemption of subordinated liabilities | (814) | (595) | ||||
Interest paid on subordinated liabilities | (82) | (57) | ||||
Issue of MRELs | 1,680 | 1,699 | ||||
Maturity and redemption of MRELs | (433) | (1,744) | ||||
Interest paid on MRELs | (179) | (175) | ||||
Net cash flows from financing activities | 592 | - | 22 | (652) | 1,068 | (220) |
Effects of foreign exchange | (1) | (55) | 25 | (124) | ||
Changes in fair value of subordinated liabilities and MRELs | 5 | 16 | (22) | 57 | ||
Interest payable on subordinated liabilities and MRELs | 66 | 57 | 217 | 184 | ||
Loss on redemption of own debt | - | 14 | - | - | ||
At 31 December | 3,842 | 3,250 | 1,133 | 1,041 | 4,358 | 3,070 |
NWM Group | NWM Plc | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Cash and balances at central banks | 16,229 | 13,831 | 11,069 | 8,607 |
Trading assets | 6,885 | 8,723 | 3,220 | 4,065 |
Other financial assets | - | 139 | - | 139 |
Loans to banks including intragroup balances (1) | 1,422 | 2,250 | 1,981 | 4,177 |
Cash and cash equivalents | 24,536 | 24,943 | 16,270 | 16,988 |
2024 | 2023 | |
Directors' remuneration | £000 | £000 |
Non-executive directors emoluments | 391 | 319 |
Chairman and executive directors emoluments | 2,774 | 2,477 |
3,165 | 2,796 | |
Amounts receivable under LTIPs, share option and other plans | 792 | 604 |
Total | 3,957 | 3,400 |
2024 | 2023 | |
£000 | £000 | |
Short term benefits | 14,496 | 12,635 |
Post employment benefits | 554 | 592 |
Share-based payments | 4,943 | 3,878 |
19,993 | 17,105 |
2024 | 2023 | |
£000 | £000 | |
Loans to customers - amortised cost | 92 | 230 |
Customer deposits | 817 | 2,163 |
2024 |
2023 |
|||||
Holding company |
Fellow subsidiaries |
Total |
Holding company |
Fellow subsidiaries |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Interest receivable |
1 |
7 |
8 |
1 |
29 |
30 |
Interest payable |
(231) |
(137) |
(368) |
(274) |
(45) |
(319) |
Fees and commissions receivable |
6 |
74 |
80 |
3 |
68 |
71 |
Fees and commissions payable |
- |
(49) |
(49) |
- |
(39) |
(39) |
Other operating income (1) |
- |
146 |
146 |
- |
177 |
177 |
Other administration expenses (2) |
- |
(541) |
(541) |
- |
(540) |
(540) |
(224) |
(500) |
(724) |
(270) |
(350) |
(620) |
|
| NWM Group |
||||||
| 2024 |
2023 |
|||||
Holding |
Fellow |
Holding |
Fellow |
|||
company |
subsidiaries |
Total |
company |
subsidiaries |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Assets |
||||||
Trading assets |
- |
29 |
29 |
- |
273 |
273 |
Loans to banks - amortised cost |
- |
242 |
242 |
- |
1,246 |
1,246 |
Loans to customers - amortised cost |
18 |
- |
18 |
17 |
- |
17 |
Other assets |
- |
54 |
54 |
- |
194 |
194 |
Amounts due from holding company and fellow subsidiaries |
18 |
325 |
343 |
17 |
1,713 |
1,730 |
Derivatives (1) |
616 |
322 |
938 |
761 |
537 |
1,298 |
Liabilities |
||||||
Bank deposits - amortised cost |
- |
548 |
548 |
- |
537 |
537 |
Customer deposits - amortised cost |
- |
43 |
43 |
- |
55 |
55 |
Trading liabilities |
561 |
52 |
613 |
735 |
293 |
1,028 |
Other financial liabilities - subordinated liabilities |
1,115 |
- |
1,115 |
1,022 |
- |
1,022 |
MREL instruments issued to NatWest Group plc |
4,358 |
- |
4,358 |
3,070 |
- |
3,070 |
Other liabilities |
- |
94 |
94 |
17 |
73 |
90 |
Amounts due to holding company and fellow subsidiaries |
6,034 |
737 |
6,771 |
4,844 |
958 |
5,802 |
Derivatives (1) |
62 |
280 |
342 |
84 |
260 |
344 |
| NWM Plc |
||||||||
| 2024 |
2023 |
|||||||
Holding |
Fellow |
Holding |
Fellow |
|||||
company |
subsidiaries |
Subsidiaries |
Total |
company |
subsidiaries Subsidiaries |
Total |
||
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Assets |
||||||||
Trading assets |
- |
29 |
1,051 |
1,080 |
- |
272 |
3,041 |
3,313 |
Loans to banks - amortised cost |
- |
168 |
840 |
1,008 |
- |
1,049 |
799 |
1,848 |
Loans to customers - amortised cost |
- |
- |
830 |
830 |
- |
- |
772 |
772 |
Settlement balances |
- |
- |
128 |
128 |
- |
- |
91 |
91 |
Other financial assets |
- |
- |
210 |
210 |
- |
- |
214 |
214 |
Other assets |
- |
54 |
31 |
85 |
- |
183 |
51 |
234 |
Amounts due from holding company and fellow subsidiaries |
- |
251 |
3,090 |
3,341 |
- |
1,504 |
4,968 |
6,472 |
Derivatives (1) |
616 |
322 |
3,355 |
4,293 |
761 |
537 |
2,442 |
3,740 |
Liabilities |
||||||||
Bank deposits - amortised cost |
- |
549 |
166 |
715 |
- |
538 |
109 |
647 |
Customer deposits - amortised cost |
- |
41 |
508 |
549 |
- |
55 |
745 |
800 |
Trading liabilities |
561 |
52 |
3,286 |
3,899 |
735 |
292 |
6,783 |
7,810 |
Settlement balances |
- |
- |
14 |
14 |
- |
- |
906 |
906 |
Other financial liabilities - subordinated liabilities |
1,115 |
- |
- |
1,115 |
1,022 |
- |
- |
1,022 |
MREL instruments issued to NatWest Group plc |
4,358 |
- |
- |
4,358 |
3,070 |
- |
- |
3,070 |
Other liabilities |
- |
68 |
39 |
107 |
17 |
50 |
63 |
130 |
Amounts due to holding company and fellow subsidiaries |
6,034 |
710 |
4,013 |
10,757 |
4,844 |
935 |
8,606 |
14,385 |
Derivatives (1) |
62 |
280 |
3,381 |
3,723 |
84 |
260 |
2,676 |
3,020 |
Regulatory |
|||
Entity name |
Activity |
treatment |
Notes |
280 Bishopsgate Finance Ltd |
INV |
FC |
(1) |
Care Homes 2 Ltd |
BF |
FC |
(1) |
Care Homes 3 Ltd |
BF |
FC |
(1) |
Care Homes Holdings Ltd |
BF |
FC |
(1) |
Lombard Corporate Finance (11) Ltd |
BF |
FC |
(1) |
NatWest Markets Secretarial Services Ltd |
SC |
FC |
(1) |
NatWest Markets Secured Funding LLP |
BF |
FC |
(7) |
Price Productions Ltd |
BF |
FC |
(1) |
R.B. Equipment Leasing Ltd |
BF |
FC |
(1) |
R.B. Leasing Company Ltd |
BF |
FC |
(2) |
Regulatory |
|||
Entity name |
Activity |
treatment |
Notes |
RBOS (UK) Ltd |
BF |
FC |
(1) |
RBS Property Developments Ltd |
INV |
FC |
(22) |
Royal Bank Investments Ltd |
BF |
FC |
(2) |
Royal Bank Ventures Investments Ltd |
BF |
FC |
(2) |
West Register (Hotels Number 3) Ltd |
INV |
DE |
(2) |
West Register (Property Investments) Ltd |
BF |
DE |
(2) |
West Register (Realisations) Ltd |
INV |
DE |
(2) |
Regulatory |
|||
Entity name |
Activity |
treatment |
Notes |
Alcover A.G. |
BF |
DE |
(16) |
Alternative Investment Fund B.V. |
BF |
FC |
(6) |
Atlas Nominees Ltd |
OTH |
FC |
(3) |
Candlelight Acquisition LLC |
BF |
FC |
(15) |
Coutts & Co Ltd |
CI |
FC |
(14) |
Coutts General Partner (Cayman) V Ltd |
BF |
FC |
(3) |
Financial Asset Securities Corp. |
BF |
FC |
(13) |
KEB Investors, L.P. |
BF |
FC |
(12) |
Maja Finance S.R.L. |
BF |
FC |
(3) |
NatWest Markets Group Holdings Corporation |
BF |
FC |
(6) |
NatWest Markets N.V. |
CI |
FC |
(3) |
NatWest Markets Securities Inc. |
INV |
FC |
(19) |
NatWest Markets Securities Japan Ltd |
INV |
FC |
(3) |
NatWest Services Inc. |
SC |
FC |
(18) |
Regulatory |
|||
Entity name |
Activity |
treatment |
Notes |
Random Properties Acquisition Corp. III |
INV |
FC |
(3) |
RBS Acceptance Inc. |
BF |
FC |
(3) |
RBS Commercial Funding Inc. |
BF |
FC |
(3) |
RBS Employment (Guernsey) Ltd |
SC |
FC |
(21) |
RBS Financial Products Inc. |
BF |
FC |
(3) |
RBS Group (Australia) Pty Ltd |
BF |
FC |
(8) |
RBS Holdings III (Australia) Pty Ltd |
BF |
FC |
(8) |
RBS Holdings N.V. |
BF |
FC |
(6) |
RBS Holdings USA Inc. |
BF |
FC |
(3) |
RBS International Depositary Services S.A. |
CI |
FC |
(10) |
RBS Investments (Ireland) Ltd |
BF |
FC |
(4) |
RBS Netherlands Holdings B.V. |
BF |
FC |
(6) |
RBS Nominees (Hong Kong) Ltd |
BF |
FC |
(19) |
RBS Nominees (Ireland) Ltd |
BF |
FC |
(4) |
Accounting |
Regulatory |
Group |
|||
Entity name |
Activity |
treatment |
treatment |
% |
Notes |
NatWest Markets Secured Funding |
|||||
| (LM) Ltd |
BF |
FC |
PC |
20 |
(7) |
RBS Sempra Commodities LLP |
BF |
FC |
FC |
51 |
(2) |
Accounting |
Regulatory |
Group |
|||
Entity name |
Activity |
treatment |
treatment |
% |
Notes |
Eris Finance S.R.L. |
BF |
IA |
PC |
45 |
(12) |
Lunar Funding VIII Ltd |
BF |
FC |
DE |
0 |
(5) |
Lunar Luxembourg SA |
BF |
FC |
DE |
0 |
(10) |
Lunar Luxembourg Series 2019- |
|||||
| 04 |
BF |
FC |
DE |
0 |
(10) |
Lunar Luxembourg Series 2019- |
|||||
| 05 |
BF |
FC |
DE |
0 |
(10) |
Lunar Luxembourg Series 2019- |
|||||
| 06 |
BF |
FC |
DE |
0 |
(10) |
Accounting |
Regulatory |
Group |
|||
Entity name |
Activity |
treatment |
treatment |
% |
Notes |
Lunar Luxembourg Series 2020- |
|||||
| 01 |
BF |
FC |
DE |
0 |
(10) |
Lunar Luxembourg Series 2020- |
|||||
| 02 |
BF |
FC |
DE |
0 |
(10) |
Lunar Luxembourg Series 2022-01 |
BF |
FC |
DE |
0 |
(10) |
NatWest Markets Secured |
|||||
| Funding DAC |
BF |
FC |
FC |
0 |
(11) |
Solar Funding II Ltd |
BF |
FC |
FC |
0 |
(20) |
Sparrow Capital Call 2024-1 Ltd |
BF |
FC |
DE |
0 |
(20) |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
Herge Holdings B.V. | IA | PC | 63 | (17) |
Lombard Corporate Finance (6) Ltd | FC | FC | 100 | (1) |
Patalex Productions Ltd | FC | FC | 100 | (1) |
Priority Sites Ltd | FC | DE | 100 | (1) |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
RB Investments 3 Ltd | FC | FC | 100 | (1) |
RBS Management Services (UK) Ltd | FC | FC | 100 | (1) |
RBS Mezzanine Ltd | FC | FC | 100 | (22) |
| Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
N.C. Head Office Nominees Ltd | FC | FC | 100 | (2) |
Project & Export Finance (Nominees) Ltd | FC | FC | 100 | (1) |
RBOS Nominees Ltd | FC | FC | 100 | (1) |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
Sixty Seven Nominees Ltd | FC | FC | 100 | (1) |
The Royal Bank Of Scotland (1727) Ltd | FC | FC | 100 | (2) |
Subsidiary | Geographic location |
NatWest Markets N.V. | France, Germany, Italy, Sweden |
Subsidiary | Geographic location |
Germany, India, Japan, Singapore, | |
NatWest Markets Plc | United Arab Emirates |
Notes | Registered addresses | Country of incorporation |
(1) | 250 Bishopsgate, London, EC2M 4AA, England | UK |
(2) | RBS Gogarburn, 175 Glasgow Road, Edinburgh, EH12 1HQ, Scotland | UK |
(3) | 251 Little Falls Drive, Wilmington, DE, 19808 | USA |
(4) | Ulster Bank Head Office, Block B Central Park, Leopardstown, Dublin 18, D18 N153, Ireland | RoI |
(5) | Grand Pavilion Commercial Centre, 802 West Bay Road, P.O. Box 31119 | Cayman Islands |
(6) | Claude Debussylaan 94, Amsterdam, 1082 MD | Netherlands |
(7) | 1 Bartholomew Lane London EC2N 2AX, England | UK |
(8) | Ashurst, Level 16, 80 Collins Street, South Tower, Melbourne, VIC, 3000 | Australia |
(9) | 114 West 47th Street, New York, 10036 | USA |
(10) | 40, Avenue J.F Kennedy, Kirchberg, L 1855 | Luxembourg |
(11) | 5 Harbourmaster Place, Dublin 1, D01 E7E8 | RoI |
(12) | Alfieri V. 1, Conegliano | Italy |
(13) | Clarendon House, Two Church Street, Suite 104, Reid Street, Hamilton, HM 11 | Bermuda |
(14) | Maples Corporate Services Limited, P.O. Box 309, 121 South Church Street, George Town, Grand Cayman, KY1-1104 | Cayman Islands |
(15) | Schuetzengassse 4, CH-8001 Zurich | Switzerland |
(16) | Tirolerweg 8, Zug, CH- 6300 | Switzerland |
(17) | Verlengde Poolseweg 16, Breda, 4818C | Netherlands |
(18) | Victoria Place, 5th Floor, 31 Victoria Street, Hamilton, HM 10 | Bermuda |
(19) | 5/F Manulife Place, 348 Kwun Tong Road, Kowloon | Hong Kong |
(20) | IFC5, St.Helier, JE1 1ST | Jersey |
(21) | Les Echelons Court, Les Echelons, St Peter Port, GY1 1AR | Guernsey |
(22) | 7 Castle Street, Edinburgh, EH2 3AH | United Kingdom |