Retail Banking | Private | Commercial & | Central items | |||
Mortgages | Other | Banking | Institutional | & other | Total | |
2023 | £m | £m | £m | £m | £m | £m |
Deferred model calibrations | - | - | 1 | 14 | - | 15 |
Economic uncertainty | 109 | 31 | 13 | 191 | 3 | 347 |
Other adjustments | 1 | - | - | 6 | - | 7 |
Total | 110 | 31 | 14 | 211 | 3 | 369 |
Of which: | ||||||
- Stage 1 | 72 | 11 | 6 | 83 | - | 172 |
- Stage 2 | 29 | 20 | 8 | 124 | 3 | 184 |
- Stage 3 | 9 | - | - | 4 | - | 13 |
2022 | ||||||
Economic uncertainty | 91 | 40 | 6 | 151 | - | 288 |
Other adjustments | 7 | 15 | - | 11 | - | 33 |
Total | 98 | 55 | 6 | 162 | - | 321 |
Of which: | ||||||
- Stage 1 | 58 | 21 | 3 | 50 | - | 132 |
- Stage 2 | 29 | 34 | 3 | 108 | - | 174 |
- Stage 3 | 11 | - | - | 4 | - | 15 |
PD bandings (based | ||
on residual lifetime | ||
Personal | PD calculated at | PD deterioration |
risk bands | DOIR) | threshold criteria |
Risk band A | <0.762% | PD@DOIR + 1% |
Risk band B | <4.306% | PD@DOIR + 3% |
Risk band C | >=4.306% | 1.7 x PD@DOIR |
Portfolio | Economic loss drivers |
UK Personal | UK unemployment rate, sterling swap rate, |
mortgages | UK house price index, UK real wage |
UK Personal | UK unemployment rate, sterling swap rate, |
unsecured | UK real wage |
UK corporates | UK stock price index, UK gross domestic |
product (GDP), Bank of England base rate | |
UK commercial | UK stock price index, UK commercial |
real estate | property price index, UK GDP, Bank of |
England base rate |
Main macroeconomic variables | 31 December 2023 | 31 December 2022 | ||||||||
Extreme | Weighted | Extreme | Weighted | |||||||
Upside | Base case | Downside | downside | average | Upside | Base case | Downside | downside | average | |
Five-year summary | % | % | % | % | % | % | % | % | % | % |
GDP | 1.8 | 1.0 | 0.5 | (0.3) | 0.9 | 2.2 | 1.3 | 0.8 | 0.4 | 1.2 |
Unemployment | 3.5 | 4.6 | 5.2 | 6.8 | 4.8 | 3.9 | 4.5 | 4.9 | 6.7 | 4.8 |
House price index | 3.9 | 0.3 | (0.4) | (5.7) | 0.3 | 5.1 | 0.8 | (0.7) | (4.4) | 0.6 |
Commercial real estate price | 3.1 | (0.2) | (2.0) | (6.8) | (0.6) | 1.2 | (1.9) | (2.8) | (9.1) | (2.5) |
Consumer price index | 1.7 | 2.6 | 5.2 | 1.8 | 2.8 | 3.6 | 4.2 | 4.4 | 8.2 | 4.8 |
Bank of England base rate | 3.8 | 3.7 | 5.6 | 2.9 | 4.0 | 2.4 | 3.1 | 1.5 | 4.5 | 2.8 |
UK stock price index | 4.8 | 3.3 | 1.2 | (0.4) | 2.8 | 3.0 | 1.4 | (1.1) | (3.7) | 0.5 |
World GDP | 3.7 | 3.2 | 2.7 | 1.8 | 3.0 | 3.7 | 3.3 | 1.7 | 1.1 | 2.7 |
Probability weight | 21.2 | 45.0 | 20.4 | 13.4 | 18.6 | 45.0 | 20.8 | 15.6 |
GDP - annual growth | |||||
Extreme | Weighted | ||||
Upside | Base case | Downside | downside | average | |
% | % | % | % | % | |
2023 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
2024 | 3.6 | 0.4 | (1.1) | (2.7) | 0.3 |
2025 | 2.3 | 1.3 | 0.4 | (1.6) | 1.0 |
2026 | 1.2 | 1.6 | 1.2 | 1.2 | 1.4 |
2027 | 1.2 | 1.4 | 1.3 | 1.2 | 1.3 |
2028 | 1.2 | 1.4 | 1.3 | 1.2 | 1.3 |
Unemployment rate - annual average | |||||
Extreme | Weighted | ||||
Upside | Base case | Downside | downside | average | |
% | % | % | % | % | |
2023 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
2024 | 3.9 | 4.7 | 5.2 | 6.2 | 4.8 |
2025 | 3.2 | 4.7 | 5.8 | 8.4 | 5.1 |
2026 | 3.2 | 4.6 | 5.6 | 8.0 | 5.0 |
2027 | 3.3 | 4.6 | 5.5 | 7.4 | 4.8 |
2028 | 3.3 | 4.5 | 5.3 | 6.7 | 4.7 |
House price index - four quarter change | |||||
Extreme | Weighted | ||||
Upside | Base case | Downside | downside | average | |
% | % | % | % | % | |
2023 | (2.9) | (2.9) | (2.9) | (2.9) | (2.9) |
2024 | 7.2 | (5.0) | (7.1) | (11.5) | (3.7) |
2025 | 9.4 | 3.1 | (3.1) | (14.2) | 1.2 |
2026 | 2.8 | 3.4 | 5.5 | (5.8) | 2.7 |
2027 | 3.3 | 3.4 | 6.1 | 7.2 | 4.3 |
2028 | 3.5 | 3.4 | 4.4 | 6.6 | 3.9 |
Commercial real estate - four quarter change | |||||
Extreme | Weighted | ||||
Upside | Base case | Downside | downside | average | |
% | % | % | % | % | |
2023 | (7.2) | (7.2) | (7.2) | (7.2) | (7.2) |
2024 | 12.7 | - | (7.3) | (18.4) | (1.2) |
2025 | 3.5 | 2.7 | (2.0) | (20.0) | (0.5) |
2026 | 4.6 | 2.0 | 3.8 | 6.7 | 3.4 |
2027 | 2.9 | 1.9 | 3.1 | 8.5 | 3.0 |
2028 | 1.3 | 0.8 | 2.6 | 8.6 | 2.0 |
Consumer price index - four quarter change | |||||
Extreme | Weighted | ||||
Upside | Base case | Downside | downside | average | |
% | % | % | % | % | |
2023 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 |
2024 | 0.9 | 2.5 | 8.5 | (1.2) | 2.9 |
2025 | 0.7 | 2.0 | 5.3 | 1.7 | 2.4 |
2026 | 1.1 | 1.9 | 3.8 | 2.0 | 2.1 |
2027 | 1.2 | 1.9 | 3.7 | 2.0 | 2.2 |
2028 | 1.1 | 1.9 | 3.6 | 2.0 | 2.1 |
Bank of England base rate - annual average | |||||
Extreme | Weighted | ||||
Upside | Base case | Downside | downside | average | |
% | % | % | % | % | |
2023 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 |
2024 | 4.79 | 4.77 | 6.10 | 4.00 | 4.94 |
2025 | 3.46 | 3.46 | 6.08 | 2.06 | 3.81 |
2026 | 3.17 | 2.85 | 5.69 | 2.00 | 3.38 |
2027 | 2.75 | 2.75 | 5.31 | 2.00 | 3.17 |
2028 | 2.50 | 2.75 | 5.06 | 2.25 | 3.10 |
UK stock price index - four quarter change | |||||
Extreme | Weighted | ||||
Upside | Base case | Downside | downside | average | |
% | % | % | % | % | |
2023 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 |
2024 | 8.1 | 3.2 | (17.4) | (41.5) | (5.9) |
2025 | 5.1 | 3.2 | 8.7 | 24.9 | 6.5 |
2026 | 3.6 | 3.2 | 7.9 | 16.7 | 5.5 |
2027 | 3.6 | 3.2 | 5.6 | 11.0 | 4.6 |
2028 | 2.9 | 3.2 | 5.3 | 9.9 | 4.3 |
31 December 2023 | 31 December 2022 | |||||||||
Extreme | Weighted | Extreme | Weighted | |||||||
Downside | downside | average | Downside | downside | average | |||||
% | Quarter | % | Quarter | % | % | Quarter | % | Quarter | % | |
GDP | (1.2) | Q3 2024 | (4.5) | Q4 2024 | 0.3 | (3.2) | Q4 2023 | (4.7) | Q4 2023 | (0.8) |
Unemployment rate - peak | 5.8 | Q1 2025 | 8.5 | Q2 2025 | 5.2 | 6.0 | Q1 2024 | 8.5 | Q3 2024 | 5.4 |
House price index | (12.5) | Q4 2025 | (31.7) | Q2 2026 | (6.5) | (15.0) | Q1 2025 | (26.2) | Q3 2025 | (3.4) |
Commercial real estate price | (16.6) | Q1 2025 | (39.9) | Q3 2025 | (10.2) | (21.8) | Q4 2023 | (46.8) | Q3 2024 | (16.4) |
Consumer price index | 10.3 | Q1 2023 | 10.3 | Q1 2023 | 10.3 | 15.7 | Q1 2023 | 17.0 | Q4 2023 | 11.7 |
Bank of England base rate | 6.5 | Q4 2024 | 5.3 | Q4 2023 | 5.3 | 4.0 | Q1 2023 | 6.0 | Q1 2024 | 4.1 |
UK stock price index | (14.3) | Q4 2024 | (39.3) | Q4 2024 | (2.4) | (26.0) | Q4 2023 | (48.7) | Q4 2023 | (14.1) |
Moderate upside | Moderate Downside | Extreme downside | |||
2023 | Actual | Base scenario | scenario | scenario | scenario |
Stage 1 modelled loans (£m) | |||||
Retail Banking - mortgages | 163,933 | 164,545 | 165,165 | 161,475 | 155,743 |
Retail Banking - unsecured | 7,171 | 7,201 | 7,330 | 7,042 | 6,775 |
Wholesale - property | 17,560 | 17,698 | 17,750 | 17,312 | 13,996 |
Wholesale - non-property | 87,054 | 87,836 | 88,402 | 86,249 | 72,373 |
275,718 | 277,280 | 278,647 | 272,078 | 248,887 | |
Stage 1 modelled ECL (£m) | |||||
Retail Banking - mortgages | 82 | 82 | 80 | 80 | 75 |
Retail Banking - unsecured | 185 | 185 | 183 | 184 | 176 |
Wholesale - property | 74 | 58 | 44 | 95 | 129 |
Wholesale - non-property | 211 | 189 | 160 | 257 | 331 |
552 | 514 | 467 | 616 | 711 | |
Stage 1 coverage | |||||
Retail Banking - mortgages | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
Retail Banking - unsecured | 2.58% | 2.57% | 2.50% | 2.61% | 2.60% |
Wholesale - property | 0.42% | 0.33% | 0.25% | 0.55% | 0.92% |
Wholesale - non-property | 0.24% | 0.22% | 0.18% | 0.30% | 0.46% |
0.20% | 0.19% | 0.17% | 0.23% | 0.29% | |
Stage 2 modelled loans (£m) | |||||
Retail Banking - mortgages | 15,942 | 15,330 | 14,710 | 18,400 | 24,132 |
Retail Banking - unsecured | 3,065 | 3,035 | 2,906 | 3,194 | 3,461 |
Wholesale - property | 2,292 | 2,154 | 2,102 | 2,540 | 5,856 |
Wholesale - non-property | 10,758 | 9,976 | 9,410 | 11,563 | 25,439 |
32,057 | 30,495 | 29,128 | 35,697 | 58,888 | |
Stage 2 modelled ECL (£m) | |||||
Retail Banking - mortgages | 55 | 51 | 44 | 64 | 92 |
Retail Banking - unsecured | 368 | 360 | 316 | 404 | 459 |
Wholesale - property | 67 | 58 | 50 | 80 | 199 |
Wholesale - non-property | 292 | 247 | 210 | 350 | 656 |
782 | 716 | 620 | 898 | 1,406 | |
Stage 2 coverage | |||||
Retail Banking - mortgages | 0.35% | 0.33% | 0.30% | 0.35% | 0.38% |
Retail Banking - unsecured | 12.01% | 11.86% | 10.87% | 12.65% | 13.26% |
Wholesale - property | 2.92% | 2.69% | 2.38% | 3.15% | 3.40% |
Wholesale - non-property | 2.71% | 2.48% | 2.23% | 3.03% | 2.58% |
2.44% | 2.35% | 2.13% | 2.52% | 2.39% | |
Stage 1 and Stage 2 modelled loans (£m) | |||||
Retail Banking - mortgages | 179,875 | 179,875 | 179,875 | 179,875 | 179,875 |
Retail Banking - unsecured | 10,236 | 10,236 | 10,236 | 10,236 | 10,236 |
Wholesale - property | 19,852 | 19,852 | 19,852 | 19,852 | 19,852 |
Wholesale - non-property | 97,812 | 97,812 | 97,812 | 97,812 | 97,812 |
307,775 | 307,775 | 307,775 | 307,775 | 307,775 | |
Stage 1 and Stage 2 modelled ECL (£m) | |||||
Retail Banking - mortgages | 137 | 133 | 124 | 144 | 167 |
Retail Banking - unsecured | 553 | 545 | 499 | 588 | 635 |
Wholesale - property | 141 | 116 | 94 | 175 | 328 |
Wholesale - non-property | 503 | 436 | 370 | 607 | 987 |
1,334 | 1,230 | 1,087 | 1,514 | 2,117 | |
Stage 1 and Stage 2 coverage | |||||
Retail Banking - mortgages | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% |
Retail Banking - unsecured | 5.40% | 5.32% | 4.87% | 5.74% | 6.20% |
Wholesale - property | 0.71% | 0.58% | 0.47% | 0.88% | 1.65% |
Wholesale - non-property | 0.51% | 0.45% | 0.38% | 0.62% | 1.01% |
0.43% | 0.40% | 0.35% | 0.49% | 0.69% | |
Reconciliation to Stage 1 and Stage 2 ECL (£m) | |||||
ECL on modelled exposures | 1,334 | 1,230 | 1,087 | 1,514 | 2,117 |
ECL on non-modelled exposures | 26 | 26 | 26 | 26 | 26 |
Total Stage 1 and Stage 2 ECL (£m) | 1,360 | 1,256 | 1,113 | 1,540 | 2,143 |
Variance to actual total Stage 1 and Stage 2 ECL (£m) | (104) | (247) | 180 | 783 |
Moderate upside | Moderate Downside | Extreme downside | |||
2023 | Actual | Base scenario | scenario | scenario | scenario |
Reconciliation to Stage 1 and Stage 2 Flow Exposure (£m) | |||||
Modelled loans | 307,775 | 307,775 | 307,775 | 307,775 | 307,775 |
Non-modelled loans | 17,116 | 17,116 | 17,116 | 17,116 | 17,116 |
Other asset classes | 70,753 | 70,753 | 70,753 | 70,753 | 70,753 |
31 December 2023 | 31 December 2022 | |||||
Gross | ECL | Net | Gross | ECL | Net | |
£bn | £bn | £bn | £bn | £bn | £bn | |
Balance sheet total gross amortised cost and FVOCI | 404.4 | 394.6 | ||||
In scope of IFRS 9 ECL framework | 404.2 | 394.4 | ||||
% in scope | 100% | 100% | ||||
Loans to customers - in scope - amortised cost | 321.6 | 2.9 | 318.7 | 304.5 | 2.6 | 301.9 |
Loans to customers - in scope - FVOCI | - | - | - | - | - | - |
Loans to banks - in scope - amortised cost | 3.3 | - | 3.3 | 3.2 | - | 3.2 |
Total loans - in scope | 324.9 | 2.9 | 322.0 | 307.7 | 2.6 | 305.1 |
Stage 1 | 288.8 | 0.6 | 288.2 | 266.7 | 0.5 | 266.2 |
Stage 2 | 31.7 | 0.8 | 30.9 | 37.2 | 0.8 | 36.4 |
Stage 3 | 4.4 | 1.5 | 2.9 | 3.8 | 1.3 | 2.5 |
Other financial assets - in scope - amortised cost | 55.8 | - | 55.8 | 77.0 | - | 77.0 |
Other financial assets - in scope - FVOCI | 23.5 | - | 23.5 | 9.7 | - | 9.7 |
Total other financial assets - in scope | 79.3 | - | 79.3 | 86.7 | - | 86.7 |
Stage 1 | 78.2 | - | 78.2 | 85.9 | - | 85.9 |
Stage 2 | 1.1 | - | 1.1 | 0.8 | - | 0.8 |
Stage 3 | - | - | - | - | - | - |
Out of scope of IFRS 9 ECL framework | 0.2 | na | 0.2 | 0.2 | na | 0.2 |
Loans to customers - out of scope - amortised cost | (0.3) | na | (0.3) | (0.3) | na | (0.3) |
Loans to banks - out of scope - amortised cost | - | na | - | - | na | - |
Other financial assets - out of scope - amortised cost | 0.5 | na | 0.5 | 0.5 | na | 0.5 |
Other financial assets - out of scope - FVOCI | - | na | - | - | na | - |
Retail | Private | Commercial & | Central items | ||
Banking | Banking | Institutional | & other | Total | |
2023 | £m | £m | £m | £m | £m |
Loans - amortised cost and FVOCI | |||||
Stage 1 | 170,668 | 17,565 | 71,748 | 28,791 | 288,772 |
Stage 2 | 18,690 | 906 | 12,131 | - | 31,727 |
Stage 3 | 2,480 | 258 | 1,667 | - | 4,405 |
Inter-group (1) | 1,809 | 1,809 | |||
191,838 | 18,729 | 85,546 | 30,600 | 326,713 | |
ECL provisions (2) | |||||
Stage 1 | 267 | 20 | 262 | 17 | 566 |
Stage 2 | 422 | 20 | 349 | 3 | 794 |
Stage 3 | 869 | 33 | 610 | - | 1,512 |
Inter-group | 1 | 1 | |||
1,558 | 73 | 1,221 | 21 | 2,873 | |
ECL provisions coverage (3) | |||||
Stage 1 (%) | 0.16 | 0.11 | 0.37 | 0.10 | 0.20 |
Stage 2 (%) | 2.26 | 2.21 | 2.88 | NM | 2.50 |
Stage 3 (%) | 35.04 | 12.79 | 36.59 | - | 34.32 |
Inter-group (%) | 0.06 | 0.06 | |||
0.81 | 0.39 | 1.43 | 0.07 | 0.88 | |
Impairment (releases)/losses | |||||
ECL (release)/charge (4) | |||||
Stage 1 | (142) | (9) | (171) | 3 | (319) |
Stage 2 | 379 | 15 | 135 | - | 529 |
Stage 3 | 173 | 7 | 118 | (1) | 297 |
Inter-group | (3) | (3) | |||
410 | 13 | 82 | (1) | 504 | |
Amounts written-off | 143 | 2 | 90 | - | 235 |
Retail Banking | Private Banking | Commercial & | Central items & | ||
Institutional | other | Total | |||
2022 | £m | £m | £m | £m | £m |
Loans - amortised cost and FVOCI | |||||
Stage 1 | 161,743 | 18,368 | 64,407 | 22,204 | 266,722 |
Stage 2 | 18,768 | 801 | 17,563 | 84 | 37,216 |
Stage 3 | 1,988 | 241 | 1,554 | - | 3,783 |
Inter-group (1) | - | - | - | 4,220 | 4,220 |
182,499 | 19,410 | 83,524 | 26,508 | 311,941 | |
ECL provisions (2) | |||||
Stage 1 | 213 | 22 | 259 | 12 | 506 |
Stage 2 | 371 | 14 | 419 | 9 | 813 |
Stage 3 | 713 | 25 | 524 | - | 1,262 |
Inter-group | - | - | - | 4 | 4 |
1,297 | 61 | 1,202 | 25 | 2,585 | |
ECL provisions coverage (3) | |||||
Stage 1 (%) | 0.13 | 0.12 | 0.40 | 0.05 | 0.19 |
Stage 2 (%) | 1.98 | 1.75 | 2.39 | 10.71 | 2.18 |
Stage 3 (%) | 35.87 | 10.37 | 33.72 | - | 33.36 |
Inter-group (%) | - | - | - | 0.09 | 0.09 |
0.71 | 0.31 | 1.44 | 0.11 | 0.84 | |
Impairment (releases)/losses | |||||
ECL (release)/charge (4) | |||||
Stage 1 | (116) | 2 | (119) | (10) | (243) |
Stage 2 | 232 | (7) | 116 | 7 | 348 |
Stage 3 | 102 | 3 | 129 | (1) | 233 |
Inter-group | - | - | - | 3 | 3 |
218 | (2) | 126 | (1) | 341 | |
Amounts written-off | 167 | 15 | 139 | - | 321 |
Gross loans | ECL provisions (2) | |||||||||||||
Stage 2 (1) | Stage 2 (1) | |||||||||||||
Not past | Not past | |||||||||||||
Stage 1 | due | 1-30 DPD | >30 DPD | Total | Stage 3 | Total | Stage 1 | due | 1-30 DPD | >30 DPD | Total | Stage 3 | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Retail Banking | 170,668 | 17,788 | 620 | 282 | 18,690 | 2,480 | 191,838 | 267 | 380 | 13 | 29 | 422 | 869 | 1,558 |
Private Banking | 17,565 | 772 | 77 | 57 | 906 | 258 | 18,729 | 20 | 18 | 1 | 1 | 20 | 33 | 73 |
Personal | 14,296 | 158 | 73 | 24 | 255 | 209 | 14,760 | 3 | 2 | - | - | 2 | 20 | 25 |
Wholesale | 3,269 | 614 | 4 | 33 | 651 | 49 | 3,969 | 17 | 16 | 1 | 1 | 18 | 13 | 48 |
Commercial & | ||||||||||||||
Institutional | 71,748 | 11,297 | 518 | 316 | 12,131 | 1,667 | 85,546 | 262 | 324 | 17 | 8 | 349 | 610 | 1,221 |
Central items & other | 28,791 | - | - | - | - | - | 28,791 | 17 | 3 | - | - | 3 | - | 20 |
Total loans | 288,772 | 29,857 | 1,215 | 655 | 31,727 | 4,405 | 324,904 | 566 | 725 | 31 | 38 | 794 | 1,512 | 2,872 |
Of which: | ||||||||||||||
Personal | 184,964 | 17,946 | 693 | 306 | 18,945 | 2,689 | 206,598 | 270 | 382 | 13 | 29 | 424 | 889 | 1,583 |
Wholesale | 103,808 | 11,911 | 522 | 349 | 12,782 | 1,716 | 118,306 | 296 | 343 | 18 | 9 | 370 | 623 | 1,289 |
2022 | ||||||||||||||
Retail Banking | 161,743 | 18,026 | 496 | 246 | 18,768 | 1,988 | 182,499 | 213 | 334 | 12 | 25 | 371 | 713 | 1,297 |
Private Banking | 18,368 | 730 | 39 | 32 | 801 | 241 | 19,410 | 22 | 14 | - | - | 14 | 25 | 61 |
Personal | 15,182 | 122 | 35 | 16 | 173 | 207 | 15,562 | 7 | 2 | - | - | 2 | 17 | 26 |
Wholesale | 3,186 | 608 | 4 | 16 | 628 | 34 | 3,848 | 15 | 12 | - | - | 12 | 8 | 35 |
Commercial & | ||||||||||||||
Institutional | 64,407 | 16,302 | 762 | 499 | 17,563 | 1,554 | 83,524 | 259 | 385 | 21 | 13 | 419 | 524 | 1,202 |
Central items & other | 22,204 | 84 | - | - | 84 | - | 22,288 | 12 | 9 | - | - | 9 | - | 21 |
Total loans | 266,722 | 35,142 | 1,297 | 777 | 37,216 | 3,783 | 307,721 | 506 | 742 | 33 | 38 | 813 | 1,262 | 2,581 |
Of which: | ||||||||||||||
Personal | 176,925 | 18,148 | 531 | 262 | 18,941 | 2,195 | 198,061 | 220 | 336 | 12 | 25 | 373 | 730 | 1,323 |
Wholesale | 89,797 | 16,994 | 766 | 515 | 18,275 | 1,588 | 109,660 | 286 | 406 | 21 | 13 | 440 | 532 | 1,258 |
ECL provisions coverage | ECL | ||||||||
Stage 2 (1,2) | Total | ||||||||
Not past | (release) / | Amounts | |||||||
Stage 1 | due | 1-30 DPD | >30 DPD | Total | Stage 3 | Total | charge | written-off | |
2023 | % | % | % | % | % | % | % | £m | £m |
Retail Banking | 0.16 | 2.14 | 2.10 | 10.28 | 2.26 | 35.04 | 0.81 | 410 | 143 |
Private Banking | 0.11 | 2.33 | 1.30 | 1.75 | 2.21 | 12.79 | 0.39 | 13 | 2 |
Personal | 0.02 | 1.27 | - | - | 0.78 | 9.57 | 0.17 | (3) | 2 |
Wholesale | 0.52 | 2.61 | 25.00 | 3.03 | 2.76 | 26.53 | 1.21 | 16 | 0 |
Commercial & Institutional | 0.37 | 2.87 | 3.28 | 2.53 | 2.88 | 36.59 | 1.43 | 82 | 90 |
Central items & other | 0.06 | NM | - | - | NM | - | 0.07 | 2 | — |
Total loans | 0.20 | 2.43 | 2.55 | 5.80 | 2.50 | 34.32 | 0.88 | 507 | 235 |
Of which: | |||||||||
Personal | 0.15 | 2.13 | 1.88 | 9.48 | 2.24 | 33.06 | 0.77 | 407 | 145 |
Wholesale | 0.29 | 2.88 | 3.45 | 2.58 | 2.89 | 36.31 | 1.09 | 100 | 90 |
2022 | |||||||||
Retail Banking | 0.13 | 1.85 | 2.42 | 10.16 | 1.98 | 35.87 | 0.71 | 218 | 167 |
Private Banking | 0.12 | 1.92 | - | - | 1.75 | 10.37 | 0.31 | (2) | 15 |
Personal | 0.05 | 1.64 | - | - | 1.16 | 8.21 | 0.17 | (2) | - |
Wholesale | 0.47 | 1.97 | - | - | 1.91 | 23.53 | 0.91 | - | 15 |
Commercial & Institutional | 0.40 | 2.36 | 2.76 | 2.61 | 2.39 | 33.72 | 1.44 | 126 | 139 |
Central items & other | 0.05 | 10.71 | - | - | 10.71 | - | 0.09 | (4) | - |
Total loans | 0.19 | 2.11 | 2.54 | 4.89 | 2.18 | 33.36 | 0.84 | 338 | 321 |
Of which: | |||||||||
Personal | 0.12 | 1.85 | 2.26 | 9.54 | 1.97 | 33.26 | 0.67 | 216 | 167 |
Wholesale | 0.32 | 2.39 | 2.74 | 2.52 | 2.41 | 33.50 | 1.15 | 122 | 154 |
Personal | Wholesale | Total | ||||||||
Credit | Other | |||||||||
Mortgages (1) | cards | personal | Total | Property | Corporate | FI | Sovereign | Total | ||
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Loans by geography | 193,810 | 4,865 | 7,923 | 206,598 | 21,034 | 63,187 | 32,511 | 1,574 | 118,306 | 324,904 |
- UK | 193,810 | 4,865 | 7,923 | 206,598 | 20,697 | 54,391 | 29,739 | 1,392 | 106,219 | 312,817 |
- RoI | - | - | - | - | 9 | 852 | 113 | - | 974 | 974 |
- Other Europe | - | - | - | - | 217 | 3,624 | 486 | 37 | 4,364 | 4,364 |
- RoW | - | - | - | - | 111 | 4,320 | 2,173 | 145 | 6,749 | 6,749 |
Loans by stage and asset quality (2) | 193,810 | 4,865 | 7,923 | 206,598 | 21,034 | 63,187 | 32,511 | 1,574 | 118,306 | 324,904 |
Stage 1 | 176,085 | 3,115 | 5,764 | 184,964 | 18,341 | 51,604 | 32,311 | 1,552 | 103,808 | 288,772 |
- AQ1 | 1,264 | - | 135 | 1,399 | - | 877 | 644 | 37 | 1,558 | 2,957 |
- AQ2 | 1,564 | - | 133 | 1,697 | 2,129 | 1,282 | 15,845 | 1,387 | 20,643 | 22,340 |
- AQ3 | 3,169 | 4 | 98 | 3,271 | 2,644 | 5,134 | 7,059 | 5 | 14,842 | 18,113 |
- AQ4 | 97,273 | 104 | 364 | 97,741 | 3,668 | 12,319 | 6,464 | - | 22,451 | 120,192 |
- AQ5 | 63,483 | 859 | 345 | 64,687 | 5,780 | 18,445 | 1,334 | - | 25,559 | 90,246 |
- AQ6 | 4,429 | 1,185 | 3,029 | 8,643 | 2,561 | 8,720 | 722 | - | 12,003 | 20,646 |
- AQ7 | 4,445 | 904 | 1,184 | 6,533 | 1,439 | 4,414 | 235 | - | 6,088 | 12,621 |
- AQ8 | 307 | 53 | 438 | 798 | 114 | 378 | 7 | 123 | 622 | 1,420 |
- AQ9 | 151 | 6 | 38 | 195 | 6 | 35 | 1 | - | 42 | 237 |
Stage 2 | 15,951 | 1,640 | 1,354 | 18,945 | 2,282 | 10,311 | 189 | - | 12,782 | 31,727 |
- AQ1 | 17 | - | - | 17 | - | 20 | - | - | 20 | 37 |
- AQ2 | 12 | - | - | 12 | 49 | - | - | - | 49 | 61 |
- AQ3 | 44 | - | 4 | 48 | 49 | 11 | - | - | 60 | 108 |
- AQ4 | 6,603 | - | 126 | 6,729 | 126 | 726 | 13 | - | 865 | 7,594 |
- AQ5 | 6,567 | 78 | 92 | 6,737 | 549 | 1,824 | 75 | - | 2,448 | 9,185 |
- AQ6 | 995 | 333 | 424 | 1,752 | 498 | 3,126 | 6 | - | 3,630 | 5,382 |
- AQ7 | 599 | 973 | 268 | 1,840 | 775 | 3,205 | 68 | - | 4,048 | 5,888 |
- AQ8 | 503 | 210 | 345 | 1,058 | 182 | 1,183 | 20 | - | 1,385 | 2,443 |
- AQ9 | 611 | 46 | 95 | 752 | 54 | 216 | 7 | - | 277 | 1,029 |
Stage 3 | 1,774 | 110 | 805 | 2,689 | 411 | 1,272 | 11 | 22 | 1,716 | 4,405 |
- AQ10 | 1,774 | 110 | 805 | 2,689 | 411 | 1,272 | 11 | 22 | 1,716 | 4,405 |
Loans past due analysis (3) | 193,810 | 4,865 | 7,923 | 206,598 | 21,034 | 63,187 | 32,511 | 1,574 | 118,306 | 324,904 |
- Not past due | 191,498 | 4,738 | 7,085 | 203,321 | 20,312 | 60,429 | 32,486 | 1,574 | 114,801 | 318,122 |
- Past due 1-30 days | 984 | 33 | 59 | 1,076 | 376 | 1,904 | 17 | - | 2,297 | 3,373 |
- Past due 31-89 days | 422 | 31 | 94 | 547 | 151 | 347 | 3 | - | 501 | 1,048 |
- Past due 90-180 days | 363 | 26 | 85 | 474 | 23 | 56 | 2 | - | 81 | 555 |
- Past due >180 days | 543 | 37 | 600 | 1,180 | 172 | 451 | 3 | - | 626 | 1,806 |
Loans - Stage 2 | 15,951 | 1,640 | 1,354 | 18,945 | 2,282 | 10,311 | 189 | - | 12,782 | 31,727 |
- Not past due | 15,080 | 1,599 | 1,267 | 17,946 | 2,118 | 9,610 | 183 | - | 11,911 | 29,857 |
- Past due 1-30 days | 639 | 21 | 33 | 693 | 82 | 435 | 5 | - | 522 | 1,215 |
- Past due 31-89 days | 232 | 20 | 54 | 306 | 82 | 266 | 1 | - | 349 | 655 |
Personal | Wholesale | Total | ||||||||
Credit | Other | |||||||||
Mortgages (1) | cards | personal | Total | Property | Corporate | FI | Sovereign | Total | ||
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Weighted average life (5) | ||||||||||
- ECL measurement (years) | 9 | 4 | 6 | 6 | 6 | 6 | 2 | - | 6 | 6 |
Weighted average 12 months PDs (5) | ||||||||||
- IFRS 9 (%) | 0.48 | 3.46 | 5.33 | 0.71 | 1.61 | 1.67 | 0.21 | 0.61 | 1.24 | 0.90 |
- Basel (%) | 0.64 | 3.36 | 3.24 | 0.80 | 1.05 | 1.31 | 0.19 | 0.61 | 0.94 | 0.85 |
ECL provisions by geography | 321 | 299 | 963 | 1,583 | 266 | 980 | 33 | 10 | 1,289 | 2,872 |
- UK | 321 | 299 | 963 | 1,583 | 263 | 808 | 19 | 7 | 1,097 | 2,680 |
- RoI | - | - | - | - | - | 2 | 1 | - | 3 | 3 |
- Other Europe | - | - | - | - | 2 | 131 | 5 | - | 138 | 138 |
- RoW | - | - | - | - | 1 | 39 | 8 | 3 | 51 | 51 |
ECL provisions by stage | 321 | 299 | 963 | 1,583 | 266 | 980 | 33 | 10 | 1,289 | 2,872 |
- Stage 1 | 83 | 59 | 128 | 270 | 74 | 193 | 22 | 7 | 296 | 566 |
- Stage 2 | 55 | 167 | 202 | 424 | 69 | 292 | 8 | 1 | 370 | 794 |
- Stage 3 | 183 | 73 | 633 | 889 | 123 | 495 | 3 | 2 | 623 | 1,512 |
ECL provisions coverage (%) | 0.17 | 6.15 | 12.15 | 0.77 | 1.26 | 1.55 | 0.10 | 0.64 | 1.09 | 0.88 |
- Stage 1 (%) | 0.05 | 1.89 | 2.22 | 0.15 | 0.40 | 0.37 | 0.07 | 0.45 | 0.29 | 0.20 |
- Stage 2 (%) | 0.34 | 10.18 | 14.92 | 2.24 | 3.02 | 2.83 | 4.23 | NM | 2.89 | 2.50 |
- Stage 3 (%) | 10.32 | 66.36 | 78.63 | 33.06 | 29.93 | 38.92 | 27.27 | 9.09 | 36.31 | 34.32 |
ECL charge/(release) - Third party | 36 | 161 | 210 | 407 | 35 | 71 | (4) | (2) | 100 | 507 |
Amounts written-off | 19 | 54 | 72 | 145 | 20 | 70 | - | - | 90 | 235 |
Other financial assets | ||||||||||
by asset quality (2) | - | - | - | - | - | 2,606 | 14,339 | 62,352 | 79,297 | 79,297 |
- AQ1-AQ4 | - | - | - | - | - | 2,606 | 13,957 | 62,352 | 78,915 | 78,915 |
- AQ5-AQ8 | - | - | - | - | - | - | 382 | - | 382 | 382 |
Off-balance sheet | 7,537 | 13,862 | 6,990 | 28,389 | 9,239 | 45,896 | 4,246 | 122 | 59,503 | 87,892 |
Loan commitments | 7,537 | 13,862 | 6,945 | 28,344 | 9,023 | 43,922 | 3,928 | 122 | 56,995 | 85,339 |
Financial guarantees | - | - | 45 | 45 | 216 | 1,974 | 318 | - | 2,508 | 2,553 |
Off-balance sheet | ||||||||||
by asset quality (2) | 7,537 | 13,862 | 6,990 | 28,389 | 9,239 | 45,896 | 4,246 | 122 | 59,503 | 87,892 |
- AQ1-AQ4 | 7,134 | 388 | 6,129 | 13,651 | 6,585 | 26,426 | 3,244 | 60 | 36,315 | 49,966 |
- AQ5-AQ8 | 389 | 13,223 | 837 | 14,449 | 2,641 | 19,249 | 999 | 45 | 22,934 | 37,383 |
- AQ9 | 7 | 5 | 4 | 16 | 2 | 12 | - | - | 14 | 30 |
- AQ10 | 7 | 246 | 20 | 273 | 11 | 209 | 3 | 17 | 240 | 513 |
Personal | Wholesale | Total | ||||||||
Other | ||||||||||
Mortgages (1) | Credit cards | personal | Total | Property | Corporate | FI | Sovereign | Total | ||
2022 (4) | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Loans by geography | 186,650 | 3,509 | 7,902 | 198,061 | 20,335 | 63,186 | 24,435 | 1,704 | 109,660 | 307,721 |
- UK | 186,650 | 3,509 | 7,902 | 198,061 | 19,715 | 54,283 | 21,549 | 1,553 | 97,100 | 295,161 |
- RoI | - | - | - | - | 9 | 838 | 42 | - | 889 | 889 |
- Other Europe | - | - | - | - | 275 | 3,600 | 537 | 36 | 4,448 | 4,448 |
- RoW | - | - | - | - | 336 | 4,465 | 2,307 | 115 | 7,223 | 7,223 |
Loans by stage and asset quality (2) | 186,650 | 3,509 | 7,902 | 198,061 | 20,335 | 63,186 | 24,435 | 1,704 | 109,660 | 307,721 |
Stage 1 | 168,675 | 2,590 | 5,660 | 176,925 | 17,277 | 47,069 | 23,747 | 1,704 | 89,797 | 266,722 |
- AQ1 | 1,383 | - | 198 | 1,581 | 877 | 600 | 3,247 | 1,589 | 6,313 | 7,894 |
- AQ2 | 1,689 | - | 179 | 1,868 | 2,017 | 1,350 | 15,943 | - | 19,310 | 21,178 |
- AQ3 | 3,494 | 3 | 190 | 3,687 | 1,904 | 5,360 | 247 | - | 7,511 | 11,198 |
- AQ4 | 101,451 | 71 | 420 | 101,942 | 3,384 | 8,740 | 2,480 | - | 14,604 | 116,546 |
- AQ5 | 51,653 | 755 | 481 | 52,889 | 5,269 | 17,435 | 1,028 | - | 23,732 | 76,621 |
- AQ6 | 3,981 | 935 | 2,746 | 7,662 | 2,197 | 8,069 | 572 | - | 10,838 | 18,500 |
- AQ7 | 4,571 | 744 | 1,113 | 6,428 | 1,450 | 4,861 | 218 | 115 | 6,644 | 13,072 |
- AQ8 | 291 | 78 | 308 | 677 | 170 | 624 | 12 | - | 806 | 1,483 |
- AQ9 | 162 | 4 | 25 | 191 | 9 | 30 | - | - | 39 | 230 |
Stage 2 | 16,511 | 834 | 1,596 | 18,941 | 2,636 | 14,986 | 653 | - | 18,275 | 37,216 |
- AQ1 | 6 | - | - | 6 | 54 | 86 | - | - | 140 | 146 |
- AQ2 | 3 | - | 2 | 5 | 10 | 130 | - | - | 140 | 145 |
- AQ3 | 96 | - | 2 | 98 | 58 | 295 | - | - | 353 | 451 |
- AQ4 | 8,009 | - | 105 | 8,114 | 157 | 2,852 | 375 | - | 3,384 | 11,498 |
- AQ5 | 6,074 | 29 | 80 | 6,183 | 505 | 2,683 | 110 | - | 3,298 | 9,481 |
- AQ6 | 861 | 146 | 531 | 1,538 | 870 | 3,741 | 95 | - | 4,706 | 6,244 |
- AQ7 | 525 | 423 | 336 | 1,284 | 722 | 3,533 | 46 | - | 4,301 | 5,585 |
- AQ8 | 414 | 209 | 434 | 1,057 | 190 | 1,388 | 19 | - | 1,597 | 2,654 |
- AQ9 | 523 | 27 | 106 | 656 | 70 | 278 | 8 | - | 356 | 1,012 |
Stage 3 | 1,464 | 85 | 646 | 2,195 | 422 | 1,131 | 35 | - | 1,588 | 3,783 |
- AQ10 | 1,464 | 85 | 646 | 2,195 | 422 | 1,131 | 35 | - | 1,588 | 3,783 |
Loans past due analysis (3) | 186,650 | 3,509 | 7,902 | 198,061 | 20,335 | 63,186 | 24,435 | 1,704 | 109,660 | 307,721 |
- Not past due | 184,826 | 3,417 | 7,190 | 195,433 | 19,634 | 60,114 | 24,321 | 1,704 | 105,773 | 301,206 |
- Past due 1-30 days | 733 | 24 | 69 | 826 | 349 | 2,212 | 86 | - | 2,647 | 3,473 |
- Past due 31-89 days | 400 | 21 | 84 | 505 | 162 | 410 | 2 | - | 574 | 1,079 |
- Past due 90-180 days | 294 | 18 | 65 | 377 | 26 | 22 | 23 | - | 71 | 448 |
- Past due >180 days | 397 | 29 | 494 | 920 | 164 | 428 | 3 | - | 595 | 1,515 |
Loans - Stage 2 | 16,511 | 834 | 1,596 | 18,941 | 2,636 | 14,986 | 653 | - | 18,275 | 37,216 |
- Not past due | 15,837 | 809 | 1,502 | 18,148 | 2,351 | 13,996 | 647 | - | 16,994 | 35,142 |
- Past due 1-30 days | 476 | 13 | 42 | 531 | 145 | 617 | 4 | - | 766 | 1,297 |
- Past due 31-89 days | 198 | 12 | 52 | 262 | 140 | 373 | 2 | - | 515 | 777 |
Personal | Wholesale | Total | ||||||||
Credit | Other | |||||||||
Mortgages (1) | cards | personal | Total | Property | Corporate | FI | Sovereign | Total | ||
2022 (4) | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Weighted average life (5) | ||||||||||
- ECL measurement (years) | 8 | 2 | 6 | 6 | 5 | 6 | 3 | — | 5 | 6 |
Weighted average 12 months PDs (5) | ||||||||||
- IFRS 9 (%) | 0.47 | 2.52 | 4.72 | 0.66 | 1.97 | 2.13 | 0.26 | 0.37 | 1.64 | 1.01 |
- Basel (%) | 0.61 | 2.90 | 3.09 | 0.74 | 1.14 | 1.45 | 0.19 | 0.37 | 1.09 | 0.86 |
ECL provisions by geography | 278 | 197 | 848 | 1,323 | 259 | 952 | 38 | 9 | 1,258 | 2,581 |
- UK | 278 | 197 | 848 | 1,323 | 250 | 794 | 25 | 9 | 1,078 | 2,401 |
- RoI | - | - | - | - | - | 4 | - | - | 4 | 4 |
- Other Europe | - | - | - | - | 7 | 65 | 3 | - | 75 | 75 |
- RoW | - | - | - | - | 2 | 89 | 10 | - | 101 | 101 |
ECL provisions by stage | 278 | 197 | 848 | 1,323 | 259 | 952 | 38 | 9 | 1,258 | 2,581 |
- Stage 1 | 75 | 48 | 97 | 220 | 74 | 188 | 15 | 9 | 286 | 506 |
- Stage 2 | 55 | 92 | 226 | 373 | 69 | 362 | 9 | - | 440 | 813 |
- Stage 3 | 148 | 57 | 525 | 730 | 116 | 402 | 14 | - | 532 | 1,262 |
ECL provisions coverage (%) | 0.15 | 5.61 | 10.73 | 0.67 | 1.27 | 1.51 | 0.16 | 0.53 | 1.15 | 0.84 |
- Stage 1 (%) | 0.04 | 1.85 | 1.71 | 0.12 | 0.43 | 0.40 | 0.06 | 0.53 | 0.32 | 0.19 |
- Stage 2 (%) | 0.33 | 11.03 | 14.16 | 1.97 | 2.62 | 2.42 | 1.38 | - | 2.41 | 2.18 |
- Stage 3 (%) | 10.11 | 67.06 | 81.27 | 33.26 | 27.49 | 35.54 | 40.00 | - | 33.50 | 33.36 |
ECL (release)/charge - Third party | (30) | 35 | 211 | 216 | 98 | 20 | 7 | (3) | 122 | 338 |
Amounts written-off | 18 | 50 | 99 | 167 | 20 | 94 | 40 | - | 154 | 321 |
Other financial assets | ||||||||||
by asset quality (2) | - | - | - | - | - | 402 | 7,785 | 78,437 | 86,624 | 86,624 |
- AQ1-AQ4 | - | - | - | - | - | 402 | 7,556 | 78,437 | 86,395 | 86,395 |
- AQ5-AQ8 | - | - | - | - | - | - | 229 | - | 229 | 229 |
Off-balance sheet | 15,894 | 12,287 | 7,030 | 35,211 | 8,791 | 44,362 | 3,596 | 102 | 56,851 | 92,062 |
- Loan commitments | 15,894 | 12,287 | 6,979 | 35,160 | 8,536 | 41,881 | 3,344 | 102 | 53,863 | 89,023 |
- Financial guarantees | - | - | 51 | 51 | 255 | 2,481 | 252 | - | 2,988 | 3,039 |
Off-balance sheet | ||||||||||
by asset quality (2) | 15,894 | 12,287 | 7,030 | 35,211 | 8,791 | 44,362 | 3,596 | 102 | 56,851 | 92,062 |
- AQ1-AQ4 | 15,212 | 370 | 6,170 | 21,752 | 6,620 | 26,097 | 2,592 | 39 | 35,348 | 57,100 |
- AQ5-AQ8 | 674 | 11,687 | 839 | 13,200 | 2,157 | 18,005 | 1,003 | 63 | 21,228 | 34,428 |
- AQ9 | 2 | 3 | 4 | 9 | 3 | 16 | - | - | 19 | 28 |
- AQ10 | 6 | 227 | 17 | 250 | 11 | 244 | 1 | - | 256 | 506 |
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 | ||||||||
Loan | Contingent | |||||||||
Stage 1 | Stage 2 | Stage 3 | Total | commitments | liabilities | Stage 1 | Stage 2 | Stage 3 | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Personal | 184,964 | 18,945 | 2,689 | 206,598 | 28,344 | 45 | 270 | 424 | 889 | 1,583 |
Mortgages | 176,085 | 15,951 | 1,774 | 193,810 | 7,537 | - | 83 | 55 | 183 | 321 |
Credit cards | 3,115 | 1,640 | 110 | 4,865 | 13,862 | - | 59 | 167 | 73 | 299 |
Other personal | 5,764 | 1,354 | 805 | 7,923 | 6,945 | 45 | 128 | 202 | 633 | 963 |
Wholesale | 103,808 | 12,782 | 1,716 | 118,306 | 56,995 | 2,508 | 296 | 370 | 623 | 1,289 |
Property | 18,341 | 2,282 | 411 | 21,034 | 9,023 | 216 | 74 | 69 | 123 | 266 |
Financial institutions | 32,311 | 189 | 11 | 32,511 | 3,928 | 318 | 22 | 8 | 3 | 33 |
Sovereign | 1,552 | - | 22 | 1,574 | 122 | — | 7 | 1 | 2 | 10 |
Corporate | 51,604 | 10,311 | 1,272 | 63,187 | 43,922 | 1,974 | 193 | 292 | 495 | 980 |
Of which: | ||||||||||
Agriculture | 3,305 | 821 | 75 | 4,201 | 768 | 14 | 16 | 28 | 26 | 70 |
Airlines and aerospace | 1,330 | 303 | 3 | 1,636 | 1,260 | 152 | 4 | 5 | 2 | 11 |
Automotive | 6,749 | 989 | 73 | 7,811 | 3,078 | 34 | 17 | 17 | 25 | 59 |
Building materials | 1,112 | 250 | 67 | 1,429 | 1,265 | 67 | 6 | 8 | 5 | 19 |
Chemicals | 311 | 61 | 4 | 376 | 684 | 11 | 1 | 9 | 1 | 11 |
Industrials | 1,814 | 450 | 63 | 2,327 | 2,379 | 107 | 8 | 15 | 17 | 40 |
Land transport and logistics | 3,533 | 529 | 23 | 4,085 | 2,408 | 132 | 9 | 13 | 10 | 32 |
Leisure | 3,435 | 1,867 | 233 | 5,535 | 1,446 | 98 | 25 | 58 | 74 | 157 |
Mining and metals | 127 | 30 | 1 | 158 | 376 | 2 | - | - | 1 | |
Oil and gas | 607 | 124 | 25 | 756 | 1,415 | 132 | 2 | 2 | 25 | 29 |
Power utilities | 4,961 | 417 | 39 | 5,417 | 5,023 | 405 | 12 | 13 | 24 | 49 |
Retail | 4,032 | 1,152 | 209 | 5,393 | 3,703 | 357 | 18 | 30 | 110 | 158 |
Shipping | 191 | 8 | 3 | 202 | 54 | 21 | - | - | 2 | |
Water and waste | 3,487 | 120 | 12 | 3,619 | 1,820 | 68 | 4 | 4 | 4 | 12 |
Total | 288,772 | 31,727 | 4,405 | 324,904 | 85,339 | 2,553 | 566 | 794 | 1,512 | 2,872 |
2022 (1) | ||||||||||
Personal | 176,925 | 18,941 | 2,195 | 198,061 | 35,160 | 51 | 220 | 373 | 730 | 1,323 |
Mortgages | 168,675 | 16,511 | 1,464 | 186,650 | 15,894 | - | 75 | 55 | 148 | 278 |
Credit cards | 2,590 | 834 | 85 | 3,509 | 12,287 | - | 48 | 92 | 57 | 197 |
Other personal | 5,660 | 1,596 | 646 | 7,902 | 6,979 | 51 | 97 | 226 | 525 | 848 |
Wholesale | 89,797 | 18,275 | 1,588 | 109,660 | 53,863 | 2,988 | 286 | 440 | 532 | 1,258 |
Property | 17,277 | 2,636 | 422 | 20,335 | 8,536 | 255 | 74 | 69 | 116 | 259 |
Financial institutions | 23,747 | 653 | 35 | 24,435 | 3,344 | 252 | 15 | 9 | 14 | 38 |
Sovereign | 1,704 | - | - | 1,704 | 102 | - | 9 | - | - | |
Corporate | 47,069 | 14,986 | 1,131 | 63,186 | 41,881 | 2,481 | 188 | 362 | 402 | 952 |
Of which: | ||||||||||
Agriculture | 3,065 | 824 | 67 | 3,956 | 739 | 17 | 17 | 25 | 29 | 71 |
Airlines and aerospace | 367 | 1,048 | 17 | 1,432 | 919 | 61 | 2 | 37 | 7 | 46 |
Automotive | 5,270 | 1,409 | 20 | 6,699 | 3,194 | 41 | 17 | 16 | 8 | 41 |
Building materials | 1,105 | 240 | 9 | 1,354 | 1,343 | 74 | 7 | 6 | 4 | 17 |
Chemicals | 323 | 113 | 1 | 437 | 546 | 11 | 1 | 2 | 1 | |
Industrials | 1,923 | 694 | 73 | 2,690 | 2,638 | 129 | 8 | 13 | 19 | 40 |
Land transport and logistics | 3,249 | 1,059 | 28 | 4,336 | 2,699 | 129 | 11 | 29 | 10 | 50 |
Leisure | 2,769 | 2,855 | 174 | 5,798 | 1,386 | 51 | 22 | 97 | 84 | 203 |
Mining and metals | 157 | 40 | 2 | 199 | 349 | 2 | - | 1 | 1 | |
Oil and gas | 608 | 111 | 37 | 756 | 1,079 | 136 | 2 | 1 | 27 | 30 |
Power utilities | 3,715 | 404 | 1 | 4,120 | 3,916 | 1,115 | 9 | 11 | - | 20 |
Retail | 4,919 | 1,248 | 126 | 6,293 | 3,475 | 335 | 17 | 25 | 56 | 98 |
Shipping | 141 | 129 | 14 | 284 | 78 | 14 | - | 6 | 6 | 12 |
Water and waste | 2,970 | 303 | 7 | 3,280 | 1,796 | 79 | 4 | 4 | 4 | 12 |
Total | 266,722 | 37,216 | 3,783 | 307,721 | 89,023 | 3,039 | 506 | 813 | 1,262 | 2,581 |
Other | |||||
Property | FI | Sovereigns | wholesale | Total | |
2023 | £m | £m | £m | £m | £m |
Forbearance (flow) | 490 | 47 | 22 | 2,263 | 2,822 |
Forbearance (stock) | 600 | 61 | 22 | 3,265 | 3,948 |
Heightened Monitoring and Risk of Credit Loss | 638 | 167 | 3,567 | 4,372 | |
2022 | |||||
Forbearance (flow) | 368 | 105 | — | 2,123 | 2,596 |
Forbearance (stock) | 475 | 106 | — | 3,694 | 4,275 |
Heightened Monitoring and Risk of Credit Loss | 471 | 68 | — | 2,832 | 3,371 |
Gross | Maximum credit risk | CREM by type | CREM coverage | Exposure post CREM | |||||||
exposure | ECL | Total | Stage 3 | Financial (1) | Property | Other (2) | Total | Stage 3 | Total | Stage 3 | |
2023 | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Financial assets | |||||||||||
Cash and balances at central banks | 47.8 | - | 47.8 | - | - | - | - | - | - | 47.8 | - |
Loans - amortised cost (3) | 324.9 | 2.9 | 322.0 | 2.9 | 33.4 | 222.2 | 18.8 | 274.4 | 2.5 | 47.6 | 0.4 |
Personal (4) | 206.6 | 1.6 | 205.0 | 1.8 | 0.8 | 193.2 | - | 194.0 | 1.6 | 11.0 | 0.2 |
Wholesale (5) | 118.3 | 1.3 | 117.0 | 1.1 | 32.6 | 29.0 | 18.8 | 80.4 | 0.9 | 36.6 | 0.2 |
Debt securities | 31.5 | - | 31.5 | - | - | - | - | - | - | 31.5 | - |
Total financial assets | 404.2 | 2.9 | 401.3 | 2.9 | 33.4 | 222.2 | 18.8 | 274.4 | 2.5 | 126.9 | 0.4 |
Contingent liabilities and | |||||||||||
commitments | |||||||||||
Personal (6,7) | 28.4 | - | 28.4 | 0.3 | 0.8 | 1.8 | - | 2.6 | - | 25.8 | 0.3 |
Wholesale | 59.5 | - | 59.5 | 0.2 | 1.0 | 4.5 | 3.7 | 9.1 | - | 50.4 | 0.2 |
Total off-balance sheet | 87.9 | - | 87.9 | 0.5 | 1.8 | 6.3 | 3.7 | 11.7 | - | 76.2 | 0.5 |
Total exposure | 492.1 | 2.9 | 489.2 | 3.4 | 35.2 | 228.5 | 22.5 | 286.1 | 2.5 | 203.1 | 0.9 |
2022 | |||||||||||
Financial assets | |||||||||||
Cash and balances at central banks | 72.5 | - | 72.5 | - | - | - | - | - | - | 72.5 | - |
Loans - amortised cost (3) | 307.8 | 2.5 | 305.3 | 2.6 | 28.3 | 214.2 | 17.8 | 260.4 | 2.2 | 44.9 | 0.4 |
Personal (4) | 198.1 | 1.3 | 196.8 | 1.5 | 0.9 | 185.9 | - | 186.9 | 1.3 | 9.9 | 0.2 |
Wholesale (5) | 109.7 | 1.2 | 108.5 | 1.1 | 27.4 | 28.3 | 17.8 | 73.5 | 0.9 | 35.0 | 0.2 |
Debt securities | 14.1 | - | 14.1 | - | - | - | - | - | - | 14.1 | - |
Total financial assets | 394.4 | 2.5 | 391.9 | 2.6 | 28.3 | 214.2 | 17.8 | 260.4 | 2.2 | 131.5 | 0.4 |
Contingent liabilities and | |||||||||||
commitments | |||||||||||
Personal (6,7) | 35.2 | - | 35.2 | 0.2 | 0.6 | 1.9 | - | 2.5 | - | 32.7 | 0.2 |
Wholesale | 56.9 | 0.1 | 56.8 | 0.3 | 0.9 | 4.5 | 3.3 | 8.7 | - | 48.1 | 0.3 |
Total off-balance sheet | 92.1 | 0.1 | 92.0 | 0.5 | 1.5 | 6.4 | 3.3 | 11.2 | - | 80.8 | 0.5 |
Total exposure | 486.5 | 2.6 | 483.9 | 3.1 | 29.8 | 220.6 | 21.1 | 271.6 | 2.2 | 212.3 | 0.9 |
2023 | 2022 | |||||
Retail | Private | Retail | Private | |||
Banking | Banking | Total | Banking | Banking | Total | |
Personal lending | £m | £m | £m | £m | £m | £m |
Mortgages | 180,629 | 13,222 | 193,851 | 172,941 | 13,709 | 186,650 |
Of which: | ||||||
Owner occupied | 163,114 | 11,629 | 174,743 | 156,261 | 12,096 | 168,357 |
Buy-to-let | 17,515 | 1,593 | 19,108 | 16,680 | 1,613 | 18,293 |
Interest only | 22,817 | 11,631 | 34,448 | 18,247 | 11,877 | 30,124 |
Mixed (1) | 9,208 | 25 | 9,233 | 8,746 | 1 | 8,747 |
Impairment provisions (2) | 308 | 12 | 320 | 269 | 9 | 278 |
Other personal lending (3) | 11,251 | 1,395 | 12,646 | 9,567 | 1,853 | 11,420 |
Impairment provisions (2) | 1,249 | 12 | 1,261 | 1,026 | 15 | 1,041 |
Total personal lending | 191,880 | 14,617 | 206,497 | 182,508 | 15,562 | 198,070 |
Mortgage LTV ratios | ||||||
- Owner occupied | 56% | 59% | 56% | 53% | 59% | 53% |
- Stage 1 | 56% | 59% | 56% | 53% | 59% | 53% |
- Stage 2 | 55% | 63% | 55% | 53% | 61% | 53% |
- Stage 3 | 49% | 61% | 50% | 47% | 59% | 48% |
- Buy-to-let | 53% | 59% | 54% | 51% | 59% | 52% |
- Stage 1 | 53% | 60% | 54% | 51% | 59% | 52% |
- Stage 2 | 50% | 57% | 50% | 49% | 53% | 49% |
- Stage 3 | 51% | 53% | 51% | 47% | 55% | 50% |
Gross new mortgage lending | 29,150 | 1,400 | 30,550 | 40,248 | 2,968 | 43,216 |
Of which: | ||||||
Owner occupied | 27,222 | 1,267 | 28,489 | 35,394 | 2,701 | 38,095 |
LTV > 90% | 1,132 | - | 1,132 | 1,192 | - | 1,192 |
Weighted average LTV | 70% | 65% | 71% | 69% | 65% | 69% |
Buy-to-let | 1,928 | 133 | 2,061 | 4,854 | 267 | 5,121 |
Weighted average LTV | 58% | 66% | 58% | 64% | 66% | 64% |
Interest only | 2,626 | 1,224 | 3,850 | 5,229 | 2,664 | 7,893 |
Mixed (1) | 1,552 | 2 | 1,554 | 2,266 | - | 2,266 |
Mortgage forbearance | ||||||
Forbearance flow | 500 | 22 | 522 | 152 | 7 | 159 |
Forbearance stock | 1,140 | 28 | 1,168 | 744 | 16 | 760 |
Current | 782 | 10 | 792 | 473 | 8 | 481 |
1-3 months in arrears | 97 | 2 | 99 | 108 | - | 108 |
>3 months in arrears | 261 | 16 | 277 | 163 | 8 | 171 |
Mortgages | ECL provisions | ECL provisions coverage (2) | ||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total (1) | Stage 1 | Stage 2 | Stage 3 | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | % | % | % | % |
≤50% | 61,263 | 6,230 | 832 | 68,325 | 24 | 16 | 88 | 128 | 0.0 | 0.3 | 10.6 | 0.2 |
>50% and ≤70% | 63,356 | 6,478 | 629 | 70,463 | 34 | 24 | 58 | 116 | 0.1 | 0.4 | 9.2 | 0.2 |
>70% and ≤80% | 22,141 | 1,580 | 100 | 23,821 | 13 | 7 | 11 | 31 | 0.1 | 0.4 | 11.0 | 0.1 |
>80% and ≤90% | 13,330 | 1,097 | 43 | 14,470 | 9 | 6 | 5 | 20 | 0.1 | 0.6 | 11.6 | 0.1 |
>90% and ≤100% | 2,968 | 361 | 11 | 3,340 | 2 | 2 | 2 | 6 | 0.1 | 0.6 | 18.2 | 0.2 |
>100% | 21 | 6 | 9 | 36 | - | - | 4 | 4 | - | - | 44.4 | 11.1 |
Total with LTVs | 163,079 | 15,752 | 1,624 | 180,455 | 82 | 55 | 168 | 305 | 0.1 | 0.4 | 10.3 | 0.2 |
Other | 172 | - | 2 | 174 | 1 | - | 1 | 2 | 0.6 | - | 50.0 | 1.2 |
Total | 163,251 | 15,752 | 1,626 | 180,629 | 83 | 55 | 169 | 307 | 0.1 | 0.4 | 10.4 | 0.2 |
2022 | ||||||||||||
≤50% | 63,446 | 6,809 | 742 | 70,997 | 23 | 17 | 77 | 117 | - | 0.3 | 10.4 | 0.2 |
>50% and ≤70% | 65,419 | 7,118 | 495 | 73,032 | 31 | 27 | 47 | 105 | 0.1 | 0.4 | 9.5 | 0.1 |
>70% and ≤80% | 17,227 | 1,540 | 52 | 18,819 | 7 | 6 | 7 | 20 | - | 0.4 | 13.5 | 0.1 |
>80% and ≤90% | 7,714 | 889 | 14 | 8,617 | 6 | 4 | 4 | 14 | 0.1 | 0.5 | 28.6 | 0.2 |
>90% and ≤100% | 1,363 | 17 | 4 | 1,384 | 2 | - | 1 | 3 | 0.2 | - | 25.0 | 0.2 |
>100% | 34 | 7 | 9 | 50 | 2 | - | 4 | 6 | 5.9 | - | 44.4 | 12.0 |
Total with LTVs | 155,203 | 16,380 | 1,316 | 172,899 | 71 | 54 | 140 | 265 | 0.1 | 0.3 | 10.6 | 0.2 |
Other | 40 | 1 | 1 | 42 | 3 | - | 1 | 4 | 7.5 | - | 100.0 | 9.5 |
Total | 155,243 | 16,381 | 1,317 | 172,941 | 74 | 54 | 141 | 269 | 0.1 | 0.3 | 10.7 | 0.2 |
Weighted | ||||||||
≤50% | 50%≤80% | 80%≤100% | >100% | Total | average LTV | Other | Total | |
2023 | £m | £m | £m | £m | £m | % | £m | £m |
South East | 13,612 | 18,238 | 3,094 | 1 | 34,945 | 55 | 2 | 34,947 |
Greater London | 13,548 | 17,720 | 2,353 | 1 | 33,622 | 54 | 3 | 33,625 |
Scotland | 2,745 | 4,458 | 1,216 | - | 8,419 | 58 | 1 | 8,420 |
North West | 6,150 | 8,164 | 1,849 | 2 | 16,165 | 56 | - | 16,165 |
South West | 6,845 | 8,166 | 1,372 | - | 16,383 | 54 | 1 | 16,384 |
West Midlands | 4,933 | 6,904 | 1,394 | - | 13,231 | 56 | 1 | 13,232 |
East of England | 7,953 | 11,631 | 2,198 | - | 21,782 | 56 | 2 | 21,784 |
Rest of the UK | 12,538 | 19,003 | 4,334 | 32 | 35,907 | 57 | 165 | 36,072 |
Total | 68,324 | 94,284 | 17,810 | 36 | 180,454 | 55 | 175 | 180,629 |
2022 | ||||||||
South East | 14,606 | 17,383 | 1,388 | 1 | 33,378 | 51 | 3 | 33,381 |
Greater London | 13,876 | 17,199 | 1,324 | 1 | 32,400 | 52 | 3 | 32,403 |
Scotland | 2,546 | 4,466 | 952 | - | 7,964 | 58 | - | 7,964 |
North West | 6,315 | 8,133 | 1,205 | 2 | 15,655 | 54 | 1 | 15,656 |
South West | 7,315 | 7,782 | 621 | - | 15,718 | 51 | 1 | 15,719 |
West Midlands | 4,948 | 6,815 | 853 | 1 | 12,617 | 54 | 1 | 12,618 |
East of England | 8,484 | 11,304 | 981 | 2 | 20,771 | 53 | 2 | 20,773 |
Rest of the UK | 12,907 | 18,769 | 2,677 | 43 | 34,396 | 55 | 31 | 34,427 |
Total | 70,997 | 91,851 | 10,001 | 50 | 172,899 | 53 | 42 | 172,941 |
Gross Loans | ECL provisions | ECL provisions coverage | ||||||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | % | % | % | % |
≤50% | 4,748 | 304 | 40 | 5,092 | 26 | 8 | 6 | 40 | 0.6 | 2.6 | 15.0 | 0.8 |
>50% and ≤70% | 2,231 | 398 | 64 | 2,693 | 15 | 13 | 12 | 40 | 0.7 | 3.3 | 18.8 | 1.5 |
>70% and ≤100% | 239 | 24 | 30 | 293 | 1 | 1 | 5 | 7 | 0.4 | 4.2 | 16.7 | 2.4 |
>100% | 140 | 6 | 16 | 162 | 1 | 1 | 9 | 11 | 0.7 | 16.7 | 56.3 | 6.8 |
Total with LTVs | 7,358 | 732 | 150 | 8,240 | 43 | 23 | 32 | 98 | 0.6 | 3.1 | 21.3 | 1.2 |
Total portfolio average LTV | 46% | 53% | 66% | 47% | - | - | - | - | - | - | - | - |
Other (1) | 1,790 | 294 | 32 | 2,116 | 7 | 5 | 11 | 23 | 0.4 | 1.7 | 34.4 | 1.1 |
Investment | 9,148 | 1,026 | 182 | 10,356 | 50 | 28 | 43 | 121 | 0.6 | 2.7 | 23.6 | 1.2 |
Development (2) | 1,366 | 87 | 22 | 1,475 | 11 | 3 | 12 | 26 | 0.8 | 3.5 | 54.6 | 1.8 |
Total | 10,514 | 1,113 | 204 | 11,831 | 61 | 31 | 55 | 147 | 0.6 | 2.8 | 27.0 | 1.2 |
2022 | ||||||||||||
≤50% | 4,306 | 276 | 31 | 4,613 | 22 | 8 | 7 | 37 | 0.5 | 2.9 | 22.6 | 0.8 |
>50% and ≤70% | 2,458 | 424 | 30 | 2,912 | 18 | 8 | 8 | 34 | 0.7 | 1.9 | 26.7 | 1.2 |
>70% and ≤100% | 205 | 23 | 30 | 258 | 1 | 1 | 3 | 5 | 0.5 | 4.4 | 10.0 | 1.9 |
>100% | 84 | 6 | 12 | 102 | 1 | - | 8 | 9 | 1.2 | - | 66.7 | 8.8 |
Total with LTVs | 7,053 | 729 | 103 | 7,885 | 42 | 17 | 26 | 85 | 0.6 | 2.3 | 25.2 | 1.1 |
Total portfolio average LTV | 47% | 52% | 69% | 48% | - | - | - | - | - | - | - | - |
Other (1 ) | 1,229 | 484 | 38 | 1,751 | 6 | 12 | 15 | 33 | 0.5 | 2.5 | 39.5 | 1.9 |
Investment | 8,282 | 1,213 | 141 | 9,636 | 48 | 29 | 41 | 118 | 0.6 | 2.4 | 29.1 | 1.2 |
Development (2) | 1,258 | 126 | 28 | 1,412 | 12 | 3 | 16 | 31 | 1.0 | 2.4 | 57.1 | 2.2 |
Total | 9,540 | 1,339 | 169 | 11,048 | 60 | 32 | 57 | 149 | 0.6 | 2.4 | 33.7 | 1.4 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | Financial | Financial | Financial | |||||
assets | ECL | assets | ECL | assets | ECL | assets | ECL | |
NWB Group total | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 359,432 | 506 | 39,087 | 813 | 3,862 | 1,262 | 402,381 | 2,581 |
Currency translation and other adjustments | (1,023) | (1) | (176) | - | 99 | 120 | (1,100) | 119 |
Inter-Group transfers | - | - | - | - | - | - | - | - |
Transfers from Stage 1 to Stage 2 | (41,314) | (266) | 41,314 | 266 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 38,528 | 622 | (38,528) | (622) | - | - | - | - |
Transfers to Stage 3 | (281) | (5) | (2,610) | (225) | 2,891 | 230 | - | - |
Transfers from Stage 3 | 255 | 22 | 488 | 39 | (743) | (61) | - | - |
Net re-measurement of ECL on stage | ||||||||
transfer | (440) | 673 | - | 189 | 422 | |||
Changes in risk parameters | (45) | (9) | - | 247 | 193 | |||
Other changes in net exposure | 6,291 | 173 | (5,819) | (140) | (1,434) | (129) | (962) | (96) |
Other (P&L only items) | (7) | 5 | - | (10) | (12) | |||
Income statement (releases)/charges | (319) | 529 | 297 | 507 | ||||
Amounts written-off | - | - | - | - | (235) | (235) | (235) | (235) |
Unwinding of discount | - | - | (1) | (111) | (112) | |||
At 31 December 2023 | 361,888 | 566 | 33,756 | 794 | 4,440 | 1,512 | 400,084 | 2,872 |
Net carrying amount | 361,322 | 32,962 | 2,928 | 397,212 | ||||
At 1 January 2022 | 388,953 | 231 | 27,337 | 1,105 | 3,147 | 1,167 | 419,437 | 2,503 |
2022 movements | (29,521) | 275 | 11,750 | (292) | 715 | 95 | (17,056) | 78 |
At 31 December 2022 | 359,432 | 506 | 39,087 | 813 | 3,862 | 1,262 | 402,381 | 2,581 |
Net carrying amount | 358,926 | 38,274 | 2,600 | 399,800 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | Financial | Financial | Financial | |||||
assets | ECL | assets | ECL | assets | ECL | assets | ECL | |
Retail Banking - mortgages | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 153,791 | 74 | 16,557 | 55 | 1,321 | 139 | 171,669 | 268 |
Currency translation and other adjustments | - | 1 | - | - | 53 | 54 | 53 | 55 |
Transfers from Stage 1 to Stage 2 | (17,314) | (18) | 17,314 | 18 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 15,396 | 34 | (15,396) | (34) | - | - | - | - |
Transfers to Stage 3 | (50) | - | (827) | (6) | 877 | 6 | - | - |
Transfers from Stage 3 | 34 | 1 | 234 | 5 | (268) | (6) | - | - |
Net re-measurement of ECL on stage transfer | (20) | 27 | 3 | 10 | ||||
Changes in risk parameters | 24 | (4) | 57 | 77 | ||||
Other changes in net exposure | 12,117 | (13) | (1,940) | (6) | (365) | (30) | 9,812 | (49) |
Other (P&L only items) | - | - | (4) | (4) | ||||
Income statement (releases)/charges | (9) | 17 | 26 | 34 | ||||
Amounts written-off | - | - | - | - | (18) | (18) | (18) | (18) |
Unwinding of discount | - | - | (34) | (34) | ||||
At 31 December 2023 | 163,974 | 83 | 15,942 | 55 | 1,600 | 171 | 181,516 | 309 |
Net carrying amount | 163,891 | 15,887 | 1,429 | 181,207 | ||||
At 1 January 2022 | 146,450 | 22 | 8,692 | 123 | 875 | 158 | 156,017 | 303 |
2022 movements | 7,341 | 52 | 7,865 | (68) | 446 | (19) | 15,652 | (35) |
At 31 December 2022 | 153,791 | 74 | 16,557 | 55 | 1,321 | 139 | 171,669 | 268 |
Net carrying amount | 153,717 | 16,502 | 1,182 | 171,401 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | Financial | Financial | Financial | |||||
assets | ECL | assets | ECL | assets | ECL | assets | ECL | |
Retail Banking - credit cards | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 2,420 | 47 | 855 | 91 | 88 | 57 | 3,363 | 195 |
Currency translation and other adjustments | - | - | - | - | 3 | 2 | 3 | 2 |
Transfers from Stage 1 to Stage 2 | (1,578) | (34) | 1,578 | 34 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 610 | 43 | (610) | (43) | - | - | - | - |
Transfers to Stage 3 | (17) | (1) | (98) | (36) | 115 | 37 | - | - |
Transfers from Stage 3 | 2 | 1 | 5 | 2 | (7) | (3) | - | - |
Net re-measurement of ECL on stage transfer | (26) | 136 | 33 | 143 | ||||
Changes in risk parameters | 15 | 22 | 7 | 44 | ||||
Other changes in net exposure | 1,432 | 13 | (74) | (40) | (28) | (1) | 1,330 | (28) |
Other (P&L only items) | - | (1) | 2 | 1 | ||||
Income statement (releases)/charges | 2 | 117 | 41 | 160 | ||||
Amounts written-off | - | - | - | - | (54) | (54) | (54) | (54) |
Unwinding of discount | - | - | (5) | (5) | ||||
At 31 December 2023 | 2,869 | 58 | 1,656 | 166 | 117 | 73 | 4,642 | 297 |
Net carrying amount | 2,811 | 1,490 | 44 | 4,345 | ||||
At 1 January 2022 | 2,096 | 47 | 751 | 114 | 69 | 45 | 2,916 | 206 |
2022 movements | 324 | - | 104 | (23) | 19 | 12 | 447 | (11) |
At 31 December 2022 | 2,420 | 47 | 855 | 91 | 88 | 57 | 3,363 | 195 |
Net carrying amount | 2,373 | 764 | 31 | 3,168 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | ECL | Financial | ECL | Financial | ECL | Financial | ECL | |
assets | assets | assets | assets | |||||
Retail Banking - other personal unsecured | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 3,813 | 92 | 1,666 | 225 | 638 | 516 | 6,117 | 833 |
Currency translation and other adjustments | - | - | (1) | 1 | 21 | 20 | 20 | 21 |
Transfers from Stage 1 to Stage 2 | (2,319) | (101) | 2,319 | 101 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 1,917 | 270 | (1,917) | (270) | - | - | - | - |
Transfers to Stage 3 | (49) | (2) | (274) | (109) | 323 | 111 | - | - |
Transfers from Stage 3 | 6 | 2 | 19 | 8 | (25) | (10) | - | - |
Net re-measurement of ECL on stage transfer | (191) | 278 | 42 | 129 | ||||
Changes in risk parameters | (35) | 12 | 69 | 46 | ||||
Other changes in net exposure | 879 | 91 | (441) | (45) | (90) | (26) | 348 | 20 |
Other (P&L only items) | - | - | 21 | 21 | ||||
Income statement (releases)/charges | (135) | 245 | 106 | 216 | ||||
Amounts written-off | - | - | - | - | (71) | (71) | (71) | (71) |
Unwinding of discount | - | - | (26) | (26) | ||||
At 31 December 2023 | 4,247 | 126 | 1,371 | 201 | 796 | 625 | 6,414 | 952 |
Net carrying amount | 4,121 | 1,170 | 171 | 5,462 | ||||
At 1 January 2022 | 3,636 | 43 | 1,574 | 242 | 510 | 438 | 5,720 | 723 |
2022 movements | 177 | 49 | 92 | (17) | 128 | 78 | 397 | 110 |
At 31 December 2022 | 3,813 | 92 | 1,666 | 225 | 638 | 516 | 6,117 | 833 |
Net carrying amount | 3,721 | 1,441 | 122 | 5,284 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | Financial | Financial | Financial | |||||
assets | ECL | assets | ECL | assets | ECL | assets | ECL | |
Commercial & Institutional total | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 63,844 | 259 | 18,360 | 419 | 1,567 | 524 | 83,771 | 1,202 |
Currency translation and other adjustments | (348) | 1 | (172) | - | 21 | 40 | (499) | 41 |
Inter-group transfers | - | - | - | - | - | - | - | - |
Transfers from Stage 1 to Stage 2 | (18,055) | (105) | 18,055 | 105 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 18,525 | 256 | (18,525) | (256) | - | - | - | - |
Transfers to Stage 3 | (91) | (2) | (1,244) | (73) | 1,335 | 75 | - | - |
Transfers from Stage 3 | 131 | 18 | 199 | 23 | (330) | (41) | - | - |
Net re-measurement of ECL on stage transfer | (190) | 216 | 111 | 137 | ||||
Changes in risk parameters (model inputs) | (49) | (38) | 103 | 16 | ||||
Other changes in net exposure | 7,891 | 74 | (3,611) | (47) | (846) | (73) | 3,434 | (46) |
Other (P&L only items) | (6) | 4 | (23) | (25) | ||||
Income statement (releases)/charges | (171) | 135 | 118 | 82 | ||||
Amounts written-off | - | - | - | - | (90) | (90) | (90) | (90) |
Unwinding of discount | - | - | (39) | (39) | ||||
At 31 December 2023 | 71,897 | 262 | 13,062 | 349 | 1,657 | 610 | 86,616 | 1,221 |
Net carrying amount | 71,635 | 12,713 | 1,047 | 85,395 | ||||
At 1 January 2022 | 61,223 | 96 | 15,055 | 588 | 1,422 | 486 | 77,700 | 1,170 |
2022 movements | 2,621 | 163 | 3,305 | (169) | 145 | 38 | 6,071 | 32 |
At 31 December 2022 | 63,844 | 259 | 18,360 | 419 | 1,567 | 524 | 83,771 | 1,202 |
Net carrying amount | 63,585 | 17,941 | 1,043 | 82,569 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | Financial | Financial | Financial | |||||
assets | ECL | assets | ECL | assets | ECL | assets | ECL | |
Commercial & Institutional - corporate | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 43,744 | 182 | 14,997 | 352 | 1,126 | 388 | 59,867 | 922 |
Currency translation and other adjustments | (328) | 2 | (143) | - | 22 | 38 | (449) | 40 |
Inter-group transfers | 83 | - | (75) | - | (24) | - | (16) | - |
Transfers from Stage 1 to Stage 2 | (14,049) | (80) | 14,049 | 80 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 14,232 | 199 | (14,232) | (199) | - | - | - | - |
Transfers to Stage 3 | (82) | (2) | (958) | (58) | 1,040 | 60 | - | - |
Transfers from Stage 3 | 95 | 15 | 162 | 18 | (257) | (33) | - | - |
Net re-measurement of ECL on stage transfer | (153) | 164 | 91 | 102 | ||||
Changes in risk parameters (model inputs) | (30) | (38) | 101 | 33 | ||||
Other changes in net exposure | 6,250 | 52 | (3,513) | (38) | (629) | (63) | 2,108 | (49) |
Other (P&L only items) | (6) | 6 | (24) | (24) | ||||
Income statement (releases)/charges | (137) | 94 | 105 | 62 | ||||
Amounts written-off | - | - | - | - | (65) | (65) | (65) | (65) |
Unwinding of discount | - | - | (33) | (33) | ||||
At 31 December 2023 | 49,945 | 185 | 10,287 | 281 | 1,213 | 484 | 61,445 | 950 |
Net carrying amount | 49,760 | 10,006 | 729 | 60,495 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | Financial | Financial | Financial | |||||
assets | ECL | assets | ECL | assets | ECL | assets | ECL | |
Commercial & Institutional - property | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 15,694 | 66 | 2,600 | 59 | 369 | 123 | 18,663 | 248 |
Currency translation and other adjustments | (3) | - | (3) | - | - | - | (6) | - |
Inter-group transfers | (45) | - | 7 | - | 2 | - | (36) | - |
Transfers from Stage 1 to Stage 2 | (3,518) | (23) | 3,518 | 23 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 3,063 | 49 | (3,063) | (49) | - | - | - | - |
Transfers to Stage 3 | (10) | (1) | (280) | (14) | 290 | 15 | - | - |
Transfers from Stage 3 | 34 | 3 | 36 | 5 | (70) | (8) | - | - |
Net re-measurement of ECL on stage transfer | (32) | 47 | 20 | 35 | ||||
Changes in risk parameters | (17) | 1 | 4 | (12) | ||||
Other changes in net exposure | 1,452 | 21 | (674) | (9) | (176) | (9) | 602 | 3 |
Other (P&L only items) | - | - | - | - | ||||
Income statement (releases)/charges | (28) | 39 | 15 | 26 | ||||
Amounts written-off | - | - | - | - | (20) | (20) | (20) | (20) |
Unwinding of discount | - | - | (6) | (6) | ||||
At 31 December 2023 | 16,667 | 66 | 2,141 | 63 | 395 | 119 | 19,203 | 248 |
Net carrying amount | 16,601 | 2,078 | 276 | 18,955 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
Financial | Financial | Financial | Financial | |||||
assets | ECL | assets | ECL | assets | ECL | assets | ECL | |
Commercial & Institutional - other | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 4,406 | 11 | 763 | 8 | 72 | 13 | 5,241 | 32 |
Currency translation and other adjustments | (18) | - | (26) | 1 | - | 1 | (44) | 2 |
Inter-group transfers | (37) | - | 67 | - | 22 | - | 52 | - |
Transfers from Stage 1 to Stage 2 | (488) | (2) | 488 | 2 | - | - | - | - |
Transfers from Stage 2 to Stage 1 | 1,230 | 8 | (1,230) | (8) | - | - | - | - |
Transfers to Stage 3 | - | - | (6) | - | 6 | - | - | - |
Transfers from Stage 3 | 3 | - | 1 | - | (4) | - | - | - |
Net re-measurement of ECL on stage transfer | (6) | 4 | - | (2) | ||||
Changes in risk parameters | (1) | (1) | (2) | (4) | ||||
Other changes in net exposure | 189 | 1 | 577 | (1) | (42) | - | 724 | - |
Other (P&L only items) | - | - | - | - | ||||
Income statement (releases)/charges | (6) | 2 | (2) | (6) | ||||
Amounts written-off | - | - | - | - | (5) | (5) | (5) | (5) |
Unwinding of discount | - | - | - | - | ||||
At 31 December 2023 | 5,285 | 11 | 634 | 5 | 49 | 7 | 5,968 | 23 |
Net carrying amount | 5,274 | 629 | 42 | 5,945 |
UK mortgages | Credit cards | Other | Total | |||||
Loans | ECL | Loans | ECL | Loans | ECL | Loans | ECL | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m |
Personal | ||||||||
Currently >30 DPD | 230 | 1 | 11 | 5 | 42 | 16 | 283 | 22 |
Currently <=30 DPD | 15,721 | 54 | 1,629 | 162 | 1,312 | 186 | 18,662 | 402 |
- PD deterioration | 11,448 | 43 | 1,180 | 130 | 685 | 107 | 13,313 | 280 |
- PD persistence | 2,115 | 5 | 390 | 25 | 306 | 28 | 2,811 | 58 |
- Other driver (adverse credit, forbearance etc) | 2,158 | 6 | 59 | 7 | 321 | 51 | 2,538 | 64 |
Total Stage 2 | 15,951 | 55 | 1,640 | 167 | 1,354 | 202 | 18,945 | 424 |
2022 | ||||||||
Personal | ||||||||
Currently >30 DPD | 156 | 1 | 7 | 4 | 41 | 15 | 204 | 20 |
Currently <=30 DPD | 16,355 | 54 | 827 | 88 | 1,555 | 211 | 18,737 | 353 |
- PD deterioration | 14,484 | 50 | 620 | 72 | 845 | 114 | 15,949 | 236 |
- PD persistence | 767 | 2 | 160 | 11 | 150 | 13 | 1,077 | 26 |
- Other driver (adverse credit, forbearance etc) | 1,104 | 2 | 47 | 5 | 560 | 84 | 1,711 | 91 |
Total Stage 2 | 16,511 | 55 | 834 | 92 | 1,596 | 226 | 18,941 | 373 |
Property | Corporate | Other | Total | |||||||
Loans | ECL | Loans | ECL | Loans | ECL | Loans | ECL | Loans | ECL | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Wholesale | ||||||||||
Currently >30 DPD | 82 | 2 | 265 | 7 | 1 | - | - | - | 348 | 9 |
Currently <=30 DPD | 2,200 | 67 | 10,046 | 285 | 188 | 8 | - | 1 | 12,434 | 361 |
- PD deterioration | 1,595 | 54 | 6,381 | 178 | 57 | 2 | - | - | 8,033 | 234 |
- PD persistence | 181 | 3 | 688 | 12 | 9 | - | - | - | 878 | 15 |
- Other driver (forbearance, RoCL etc) | 424 | 10 | 2,977 | 95 | 122 | 6 | - | 1 | 3,523 | 112 |
Total Stage 2 | 2,282 | 69 | 10,311 | 292 | 189 | 8 | - | 1 | 12,782 | 370 |
2022 | ||||||||||
Wholesale | ||||||||||
Currently >30 DPD | 135 | 2 | 366 | 9 | 2 | - | - | - | 503 | 11 |
Currently <=30 DPD | 2,501 | 67 | 14,620 | 353 | 651 | 9 | - | - | 17,772 | 429 |
- PD deterioration | 1,604 | 45 | 11,898 | 286 | 581 | 6 | - | - | 14,083 | 337 |
- PD persistence | 66 | 2 | 216 | 8 | 4 | - | - | - | 286 | 10 |
- Other driver (forbearance, RoCL etc) | 831 | 20 | 2,506 | 59 | 66 | 3 | - | - | 3,403 | 82 |
Total Stage 2 | 2,636 | 69 | 14,986 | 362 | 653 | 9 | - | - | 18,275 | 440 |
UK mortgages | Credit cards | Other | Total | |||||
2023 | £m | % | £m | % | £m | % | £m | % |
Personal trigger (1) | ||||||||
PD movement | 11,583 | 72.5 | 1,191 | 72.6 | 715 | 52.8 | 13,489 | 71.2 |
PD persistence | 2,115 | 13.3 | 390 | 23.8 | 306 | 22.6 | 2,811 | 14.8 |
Adverse credit bureau recorded with credit reference agency | 877 | 5.5 | 40 | 2.4 | 82 | 6.1 | 999 | 5.3 |
Forbearance support provided | 110 | 0.7 | - | - | 9 | 0.7 | 119 | 0.6 |
Customers in collections | 158 | 1.0 | 1 | 0.1 | 7 | 0.5 | 166 | 0.9 |
Collective SICR and other reasons (2) | 1,017 | 6.4 | 18 | 1.1 | 228 | 16.8 | 1,263 | 6.7 |
Days past due >30 | 91 | 0.6 | - | - | 7 | 0.5 | 98 | 0.5 |
15,951 | 100 | 1,640 | 100 | 1,354 | 100 | 18,945 | 100 | |
2022 | ||||||||
Personal trigger (1) | ||||||||
PD movement | 14,598 | 88.4 | 626 | 75.1 | 873 | 54.7 | 16,097 | 85.0 |
PD persistence | 767 | 4.6 | 161 | 19.3 | 150 | 9.4 | 1,078 | 5.7 |
Adverse credit bureau recorded with credit reference agency | 725 | 4.4 | 39 | 4.7 | 79 | 4.9 | 843 | 4.5 |
Forbearance support provided | 75 | 0.5 | 1 | 0.1 | 14 | 0.9 | 90 | 0.5 |
Customers in collections | 133 | 0.8 | 1 | 0.1 | 3 | 0.2 | 137 | 0.7 |
Collective SICR and other reasons (2) | 171 | 1.0 | 6 | 0.7 | 466 | 29.2 | 643 | 3.3 |
Days past due >30 | 42 | 0.3 | - | - | 11 | 0.7 | 53 | 0.3 |
16,511 | 100 | 834 | 100 | 1,596 | 100 | 18,941 | 100 |
Property | Corporate | FI | Total | |||||||
2023 | £m | % | £m | % | £m | % | £m | % | £m | % |
Wholesale trigger (1) | ||||||||||
PD movement | 1,627 | 71.2 | 6,484 | 62.9 | 58 | 30.7 | 8,169 | 63.9 | ||
PD persistence | 184 | 8.1 | 695 | 6.7 | 9 | 4.8 | 888 | 6.9 | ||
Risk of Credit Loss | 293 | 12.8 | 2,218 | 21.5 | 118 | 62.4 | 2,629 | 20.6 | ||
Forbearance support provided | 22 | 1.0 | 332 | 3.2 | - | - | 354 | 2.8 | ||
Customers in collections | 6 | 0.3 | 18 | 0.2 | - | - | 24 | 0.2 | ||
Collective SICR and other reasons (2) | 55 | 2.4 | 391 | 3.8 | 4 | 2.1 | 450 | 3.5 | ||
Days past due >30 | 95 | 4.2 | 173 | 1.7 | - | - | 268 | 2.1 | ||
2,282 | 100 | 10,311 | 100 | 189 | 100 | 12,782 | 100 | |||
2022 | ||||||||||
Wholesale trigger (1) | ||||||||||
PD movement | 1,661 | 63.0 | 12,110 | 81.0 | 582 | 89.1 | 14,353 | 78.5 | ||
PD persistence | 65 | 2.5 | 217 | 1.4 | 4 | 0.6 | 286 | 1.6 | ||
Risk of Credit Loss | 327 | 12.4 | 1,414 | 9.4 | 29 | 4.4 | 1,770 | 9.7 | ||
Forbearance support provided | 23 | 0.9 | 337 | 2.2 | 19 | 2.9 | 379 | 2.1 | ||
Customers in collections | 9 | 0.3 | 32 | 0.2 | - | - | 41 | 0.2 | ||
Collective SICR and other reasons (2) | 479 | 18.2 | 739 | 4.9 | 18 | 2.8 | 1,236 | 6.8 | ||
Days past due >30 | 72 | 2.7 | 137 | 0.9 | 1 | 0.2 | 210 | 1.1 | ||
2,636 | 100 | 14,986 | 100 | 653 | 100 | 18,275 | 100 |
| Capital plans are produced for NWB Group, | |
Produce | its key operating entities and its businesses | |
capital plans | over a five year planning horizon under | |
expected and stress conditions. Stressed | ||
capital plans are produced to support | ||
internal stress testing in the ICAAP for | ||
regulatory purposes. | ||
| Shorter term forecasts are developed | |
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 maintain |
capital | capital of sufficient quantity and quality to | |
Adequacy | support NWB Group’s business, its | |
subsidiaries and strategic plans over the | ||
planning horizon within approved risk | ||
appetite, as determined via stress testing, | ||
and minimum regulatory requirements. | ||
| Capital resources and capital requirements | |
are assessed across a defined planning | ||
horizon. | ||
| Impact assessment captures input from | |
across NWB Group including from | ||
businesses. | ||
Inform capital | | Capital planning informs potential capital |
actions | actions including buybacks, redemptions, | |
dividends and new issuance. | ||
| Decisions on capital actions will be | |
influenced by strategic and regulatory | ||
requirements, risk appetite, costs and | ||
prevailing market conditions. | ||
| As part of capital planning, NatWest Group | |
will monitor its portfolio of issued capital | ||
securities and assess the optimal blend and | ||
most cost effective means of financing. |
Type | CET1 | Total Tier 1 | Total capital |
Minimum capital requirements | 4.5% | 6.0% | 8.0% |
Capital conservation buffer | 2.5% | 2.5% | 2.5% |
Countercyclical capital buffer (1) | 1.8% | 1.8% | 1.8% |
Total (2) | 8.8% | 10.3% | 12.3% |
Type | CET1 | Total Tier 1 |
Minimum ratio | 2.44% | 3.25% |
Countercyclical leverage ratio buffer (1) | 0.6% | 0.6% |
Total | 3.04% | 3.85% |
Type | |
Liquidity Coverage Ratio (LCR) | 100% |
Net Stable Funding Ratio (NSFR) | 100% |
2023 | 2022 | |
Capital adequacy ratios | % | % |
CET1 (1) | 11.6 | 11.3 |
Tier 1 | 13.4 | 13.3 |
Total | 16.3 | 15.9 |
Capital | £m | £m |
CET1 (1) | 14,082 | 12,713 |
Tier 1 | 16,360 | 14,956 |
Total | 19,798 | 17,877 |
Risk-weighted assets | ||
Credit risk | 106,696 | 98,913 |
Counterparty credit risk | 713 | 497 |
Market risk | 12 | 26 |
Operational risk | 14,319 | 12,992 |
Total RWAs | 121,740 | 112,428 |
Leverage | ||
Tier 1 capital (£m) | 16,360 | 14,956 |
Leverage exposure (£m) (2) | 359,897 | 341,308 |
Leverage ratio (%) (1) | 4.5 | 4.4 |
2023 | UK DoLSub |
Liquidity Coverage Ratio | 138% |
Stressed Outflow Coverage (1) | 143% |
Net Stable Funding Ratio | 126% |
2022 | |
Liquidity Coverage Ratio | 131% |
Stressed Outflow Coverage (1) | 131% |
Net Stable Funding Ratio | 137% |
2023 | 2022 | |
Leverage | £m | £m |
Cash and balances at central banks | 48,238 | 73,062 |
Derivatives | 3,213 | 4,430 |
Financial assets | 351,948 | 316,584 |
Other assets | 8,350 | 7,671 |
Total assets | 411,749 | 401,747 |
Derivatives | ||
- netting and variation margin | (3,212) | (3,313) |
- potential future exposures | 1,537 | 1,692 |
Securities financing transactions gross up | 383 | 2,391 |
Undrawn commitments | 29,632 | 29,593 |
Regulatory deductions and other adjustments | (3,015) | (2,023) |
Exclusion of core UK-group exposure | (26,753) | (22,080) |
Claims on central banks | (47,297) | (62,228) |
Exclusion of bounce back loans | (3,127) | (4,471) |
Leverage exposure | 359,897 | 341,308 |
2023 | 2022 (4) | |
UK DoLSub | UK DoLSub | |
£m | £m | |
Cash and balances at central banks | 67,954 | 104,606 |
High quality government/MDB/PSE and GSE bonds (1) | 26,510 | 11,714 |
Extremely high quality covered bonds | 4,164 | 1,812 |
LCR Level 1 eligible assets | 98,628 | 118,132 |
LCR Level 2 eligible assets (2) | 7,320 | 2,032 |
Primary liquidity (HQLA) (3) | 105,948 | 120,164 |
Secondary liquidity | 74,683 | 63,849 |
Total liquidity value | 180,631 | 184,013 |
2023 | 2022 | |||||
Long-term | Long-term | |||||
Short-term | more than 1 | Short-term | more than 1 | |||
less than 1 year | year | Total | less than 1 year | year | Total | |
£m | £m | £m | £m | £m | £m | |
Bank deposits | ||||||
Repos | 2,632 | - | 2,632 | 595 | - | 595 |
Other bank deposits | 3,420 | 12,000 | 15,420 | 3,465 | 12,000 | 15,465 |
6,052 | 12,000 | 18,052 | 4,060 | 12,000 | 16,060 | |
Customer deposits | ||||||
Repos | 10,427 | - | 10,427 | 9,575 | - | 9,575 |
Personal | 173,558 | 5,349 | 178,907 | 178,865 | 1,009 | 179,874 |
Corporate | 107,046 | 22 | 107,068 | 114,157 | 16 | 114,173 |
Non-bank financial institutions | 17,348 | 2 | 17,350 | 18,987 | 5 | 18,992 |
308,379 | 5,373 | 313,752 | 321,584 | 1,030 | 322,614 | |
Other financial liabilities (1) | ||||||
Debt securities in issue | ||||||
Commercial papers and certificates of deposit | 6,009 | - | 6,009 | 1,664 | - | 1,664 |
Covered bonds | 2,122 | - | 2,122 | 804 | 2,038 | 2,842 |
Securitisations | - | 863 | 863 | - | 859 | 859 |
8,131 | 863 | 8,994 | 2,468 | 2,897 | 5,365 | |
Subordinated liabilities | 2 | 120 | 122 | 74 | 123 | 197 |
Amounts due to holding company and fellow subsidiaries (2) | ||||||
Bank and customer deposits | 36,789 | - | 36,789 | 29,333 | - | 29,333 |
MREL | 1,240 | 5,308 | 6,548 | 221 | 6,118 | 6,339 |
Subordinated liabilities | 618 | 3,018 | 3,636 | 714 | 2,227 | 2,941 |
38,647 | 8,326 | 46,973 | 30,268 | 8,345 | 38,613 | |
Total funding | 361,211 | 26,682 | 387,893 | 358,454 | 24,395 | 382,849 |
Of which: available in resolution (3) | 10,184 | 9,297 |
Banking activities | |||||||||||
Less than 1 | 1-3 | 3-6 | 6 months | 1-3 | 3-5 | More than | MFVTPL | ||||
month | months | months | -1 year | Subtotal | years | years | 5 years | Total | and HFT | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Cash and balances at central banks | 48,259 | - | - | - | 48,259 | - | - | - | 48,259 | - | 48,259 |
Derivatives | 13 | 38 | 129 | 122 | 302 | 163 | 47 | 14 | 526 | 2,658 | 3,184 |
Loans to banks - amortised cost | 1,844 | 58 | 1,178 | 11 | 3,091 | 15 | 249 | - | 3,355 | - | 3,355 |
Loans to customers - amortised | |||||||||||
cost (1) | 27,862 | 15,587 | 10,111 | 14,654 | 68,214 | 45,787 | 35,433 | 171,826 | 321,260 | - | 321,260 |
Personal | 3,897 | 2,009 | 2,776 | 5,332 | 14,014 | 20,375 | 19,003 | 152,879 | 206,271 | - | 206,271 |
Corporate | 14,850 | 2,749 | 3,466 | 6,040 | 27,105 | 23,610 | 15,964 | 18,873 | 85,552 | - | 85,552 |
Non-bank financial institutions | 9,115 | 10,829 | 3,869 | 3,282 | 27,095 | 1,802 | 466 | 74 | 29,437 | - | 29,437 |
Other financial assets | 1,371 | 1,675 | 2,343 | 2,422 | 7,811 | 7,496 | 8,695 | 7,489 | 31,491 | 453 | 31,944 |
Total financial assets | 79,349 | 17,358 | 13,761 | 17,209 | 127,677 | 53,461 | 44,424 | 179,329 | 404,891 | 3,111 | 408,002 |
2022 | |||||||||||
Total financial assets | 101,746 | 13,212 | 11,409 | 13,852 | 140,219 | 50,151 | 40,202 | 164,756 | 395,328 | 4,081 | 399,409 |
2023 | |||||||||||
Bank deposits excluding repos | 3,158 | - | 262 | - | 3,420 | 3,800 | 8,200 | - | 15,420 | - | 15,420 |
Bank repos | 2,632 | - | - | - | 2,632 | - | - | - | 2,632 | - | 2,632 |
Customer repos | 8,121 | 27 | 2,029 | 250 | 10,427 | - | - | - | 10,427 | - | 10,427 |
Customer deposits excluding repos | 267,023 | 9,493 | 9,755 | 11,681 | 297,952 | 5,356 | 8 | 9 | 303,325 | - | 303,325 |
Personal | 155,934 | 3,336 | 4,717 | 9,571 | 173,558 | 5,346 | 3 | - | 178,907 | - | 178,907 |
Corporate | 94,873 | 5,449 | 4,790 | 1,934 | 107,046 | 10 | 3 | 9 | 107,068 | - | 107,068 |
Non-bank financial institutions | 16,216 | 708 | 248 | 176 | 17,348 | - | 2 | - | 17,350 | - | 17,350 |
Derivatives | (1) | 13 | 27 | 4 | 43 | 167 | 148 | 46 | 404 | 1,314 | 1,718 |
Other financial liabilities | 1,736 | 1,812 | 3,621 | 966 | 8,135 | 297 | 377 | 189 | 8,998 | 13 | 9,011 |
CPs and CDs | 685 | 1,812 | 2,546 | 966 | 6,009 | - | - | - | 6,009 | - | 6,009 |
Covered bonds | 1,047 | - | 1,075 | - | 2,122 | - | - | - | 2,122 | - | 2,122 |
Securitisations | - | - | - | - | - | 297 | 377 | 189 | 863 | - | 863 |
Bank deposits | - | - | - | - | - | - | - | - | - | 6 | 6 |
Customer deposits | - | - | - | - | - | - | - | - | - | 7 | 7 |
Settlement balances | 4 | - | - | - | 4 | - | - | - | 4 | - | 4 |
Subordinated liabilities | - | - | 2 | - | 2 | - | - | 120 | 122 | - | 122 |
Notes in circulation | 806 | - | - | - | 806 | - | - | - | 806 | - | 806 |
Lease liabilities | 12 | 13 | 18 | 34 | 77 | 119 | 66 | 251 | 513 | - | 513 |
Total financial liabilities | 283,487 | 11,358 | 15,714 | 12,935 | 323,494 | 9,739 | 8,799 | 615 | 342,647 | 1,327 | 343,974 |
2022 | |||||||||||
Total financial liabilities | 313,634 | 8,054 | 4,612 | 2,886 | 329,186 | 7,404 | 8,779 | 835 | 346,204 | 1,849 | 348,053 |
Encumbered as a result of | ||||||||||
transactions with counterparties | Unencumbered assets not pre-positioned | |||||||||
other than central banks | with central banks | |||||||||
Collateral ring- | ||||||||||
Pre-positioned | fenced to meet | |||||||||
regulatory | Total third | |||||||||
SFT, | requirement | party (4) | ||||||||
Covered | Derivatives & | & encumbered | fenced to meet | Readily | Other | Cannot be | ||||
bonds | other | Total | assets held at | regulatory | available | available | used | |||
(1) | central banks | requirement | (2) | (3) | Total | |||||
2023 | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Cash and balances at central | ||||||||||
banks | — | 2.5 | 2.5 | — | — | 45.8 | — | — | 45.8 | 48.3 |
Derivatives | 3.2 | 3.2 | 3.2 | |||||||
Loans to banks - amortised cost | — | 0.1 | 0.1 | — | — | 2.7 | — | 0.6 | 3.3 | 3.4 |
Loans to customers - amortised | ||||||||||
cost (5) | 9.8 | 0.3 | 10.1 | 104.0 | — | 78.1 | 83.1 | 43.2 | 204.4 | 318.5 |
Other financial assets (6) | — | 7.7 | 7.7 | — | 1.9 | 20.9 | 0.1 | 1.3 | 22.3 | 31.9 |
Intangible assets | 1.9 | 1.9 | 1.9 | |||||||
Other assets | — | — | — | — | — | — | 2.5 | 3.5 | 6.0 | 6.0 |
Total assets | 9.8 | 10.6 | 20.4 | 104.0 | 1.9 | 147.5 | 85.7 | 53.7 | 286.9 | 413.2 |
Amounts due from holding company and fellow | ||||||||||
subsidiaries | 2.3 | |||||||||
415.5 | ||||||||||
2022 | ||||||||||
Total assets | 7.0 | 6.0 | 13.0 | 91.3 | 1.8 | 166.5 | 85.4 | 46.6 | 298.5 | 404.6 |
Amounts due from holding company and fellow | ||||||||||
subsidiaries | 4.9 | |||||||||
409.5 |
2023 | 2022 | |||||||
Average | Maximum | Minimum | Period end | Average | Maximum | Minimum | Period end | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Interest rate | 39.6 | 66.5 | 26.7 | 26.7 | 28.7 | 57.5 | 11.8 | 32.1 |
Credit spread | 27.8 | 45.9 | 17.8 | 45.9 | 31.2 | 73.1 | 17.2 | 17.7 |
Structural foreign exchange risk | 24.6 | 26.0 | 22.1 | 22.1 | 19.4 | 24.6 | 16.4 | 24.6 |
Equity | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
Pipeline risk (1) | 3.1 | 6.5 | 1.6 | 6.5 | 1.5 | 4.8 | 0.5 | 2.6 |
Diversification (2) | (35.6) | (30.5) | (32.0) | (30.6) | ||||
Total | 59.6 | 83.5 | 45.7 | 70.8 | 48.9 | 75.1 | 36.6 | 46.5 |
2023 | 2022 | |||||||
+25 basis | -25 basis points | +100 basis | -100 basis | +25 basis | -25 basis points | +100 basis | -100 basis | |
points | with no floor | points | points | points | with no floor | points | points | |
Shifts in yield curve | £m | £m | £m | £m | £m | £m | £m | £m |
12-month interest earnings sensitivity | 116 | (118) | 439 | (491) | 145 | (160) | 580 | (654) |
2023 | 2022 | |||||||
+25 | -25 | +100 | -100 | +25 | -25 | +100 | -100 | |
basis | basis | basis | basis | basis | basis | basis | basis | |
points | points | points | points | points | points | points | points | |
Parallel shifts in yield curve | £m | £m | £m | £m | £m | £m | £m | £m |
FVOCI reserves | - | - | (4) | (6) | 3 | (3) | 9 | (17) |
Cash flow hedge reserves | 9 | (9) | 38 | (32) | (11) | 11 | (42) | 46 |
Total | 9 | (9) | 34 | (38) | (8) | 8 | (33) | 29 |
2023 | 2022 | |||||
Net investments | Structural foreign | Net investments in | Structural foreign | |||
in foreign | Net investment | currency | foreign operations | Net investment | currency | |
operations | hedges | exposures | hedges | exposures | ||
£m | £m | £m | £m | £m | £m | |
Euro | 737 | (487) | 250 | 738 | (720) | 18 |
Other non-sterling | 417 | (145) | 272 | 456 | (148) | 308 |
Total | 1,154 | (632) | 522 | 1,194 | (868) | 326 |
Page/Note | |
Stakeholder engagement and s.172(1) statement | 3 |
Board of directors and secretary | 4 |
Financial review | 7 |
Segmental analysis | Note 4 |
Share capital and reserves | Note 22 |
Post balance sheet events | Note 35 |
Component | Scope | Key locations |
Retail Banking | Full | United Kingdom |
Commercial & Institutional | Full | United Kingdom |
Private Banking | Specific | United Kingdom |
Full scope (1) | Specific scope (2) | Other procedures (3) | Total | |
Total assets | 87% | 13% | 0% | 100% |
Total equity | 85% | 15% | 0% | 100% |
Total income | 93% | 7% | 0% | 100% |
Further | |||
Policy | Judgement | Estimate | information |
Deferred tax | Determination of whether sufficient sustainable | Our estimates are based on the five-year | Note 7 |
taxable profits will be generated in future years | revenue and cost forecasts (which inherent | ||
to recover the deferred tax asset. | uncertainties). | ||
Fair value – | Classification of a fair value instrument as level 3, | Estimation of the fair value, where it is | Note 10 |
financial | where the valuation is driven by unobservable | reasonably possible to have alternative | |
instruments | inputs. | assumptions in determining the FV. | |
Loan | Definition of default against which to apply PD, | ECL estimates contain a number of | Note 13 |
impairment | LGD and EAD models. Selection of multiple | measurement uncertainties (such as the | |
provisions | economic scenarios. | weighting of multiple economic scenarios) and | |
Criteria for a significant increase in credit risk. | disclosures include sensitivities to show impact | ||
Identification of risks not captured by the models. | on other reasonably possible scenarios. | ||
Provisions for | Determination of whether a present obligation | Provisions remain sensitive to the assumptions | Note 21 |
liabilities and | exists in respect of customer redress, litigation | used in the estimate. We consider a wide range | |
charges | and other regulatory, property and other | of possible outcomes. It is often not practical to | |
provisions. Legal proceedings often require a high | meaningfully quantify ranges of possible | ||
degree of judgement and these are likely to | outcomes, given the uncertainties involved. | ||
change as the matter progresses. | |||
Investment in | Our estimates are based on the five-year | Note 14 | |
Group | revenue and cost forecasts (which include | ||
undertakings | inherent uncertainties). | ||
(parent | Long term growth rate and discount rate are | ||
company | subject to uncertain factors. | ||
only) |
Computer software | 3 to 10 years |
Other acquired intangibles | 3 to 5 years |
Freehold buildings | 50 years |
Long leasehold property (leases | |
with more than 50 years to run) | 50 years |
Short leaseholds unexpired period of lease | |
Property adaptation costs | 10 to 15 years |
Computer equipment | up to 5 years |
Other equipment | 4 to 15 years |
2023 | 2022 | |
£m | £m | |
Balances at central banks and loans to banks - amortised cost | 1,272 | 981 |
Loans to customers - amortised cost | 12,394 | 7,883 |
Amounts due from holding companies and fellow subsidiaries | 133 | 41 |
Other financial assets | 965 | 254 |
Interest receivable | 14,764 | 9,159 |
Bank deposits | 849 | 267 |
Customer deposits | 3,042 | 335 |
Amounts due to holding companies and fellow subsidiaries | 2,262 | 777 |
Other financial liabilities | 576 | 189 |
Subordinated liabilities | 12 | 59 |
Interest payable | 6,741 | 1,627 |
Net interest income | 8,023 | 7,532 |
2023 | 2022 | |
£m | £m | |
Net fees and commissions (1) | 1,669 | 1,626 |
Other operating income | ||
Gain on redemption of own debt | 234 | - |
Operating leases and other rental income | 237 | 233 |
Changes in fair value of other financial assets held at mandatory fair value through profit or loss (2) | 1 | (12) |
Hedge ineffectiveness | 23 | 20 |
Net income from economic hedging (3) | 468 | 777 |
Gain/(loss) on disposal of amortised cost assets | 7 | (17) |
Loss on disposal of fair value through other comprehensive income assets | (43) | (92) |
Loss on sale of property, plant and equipment | (50) | (5) |
Share of loss of associated entities | (3) | (6) |
Legal entity recharges (4) | 1,542 | 1,616 |
Other income | (22) | 71 |
2,394 | 2,585 | |
Non-interest income | 4,063 | 4,211 |
2023 | 2022 | |
£m | £m | |
Wages, salaries and other staff costs | 2,407 | 2,138 |
Temporary and contract costs | 163 | 207 |
Social security costs | 289 | 263 |
Pension costs | 250 | 288 |
- defined benefit schemes (Note 5) | 89 | 154 |
- defined contribution schemes | 161 | 134 |
Staff costs | 3,109 | 2,896 |
Premises and equipment | 1,039 | 994 |
Depreciation and amortisation | 877 | 768 |
Other administrative expenses (1) | 1,768 | 1,630 |
Administrative expenses | 3,684 | 3,392 |
6,793 | 6,288 |
2023 | 2022 (1) | |
Retail Banking | 13,400 | 14,000 |
Commercial & Institutional | 8,800 | 8,800 |
Private Banking | 2,400 | 2,300 |
Central items & other | 32,000 | 30,100 |
Total | 56,600 | 55,200 |
UK | 37,800 | 37,600 |
India | 16,900 | 15,700 |
Poland | 1,500 | 1,500 |
Rest of the World | 400 | 400 |
Total | 56,600 | 55,200 |
Award plan | Eligible employees | Nature of award | Vesting conditions | Settlement |
Sharesave | UK, Channel Islands, | Option to buy shares under | Continuing employment or | 2024 to 2028 |
Gibraltar, Isle of Man, | employee savings plan | leavers in certain circumstances | ||
Poland and India. | ||||
Deferred performance | All | Awards of ordinary shares | Continuing employment or | 2024 to 2031 |
awards | and conditional shares | leavers in certain circumstances | ||
Long-term incentives (2,3) | Senior employees | Awards of ordinary shares | Continuing employment or | 2024 to 2030 |
and conditional shares | leavers in certain circumstances | |||
and/or satisfaction of the pre- | ||||
vest assessment and underpins |
2023 | 2022 | Change | |
£m | £m | ||
Non-deferred cash awards (1) | 38 | 36 | 6% |
Deferred cash awards | 181 | 182 | (1%) |
Deferred share awards | 26 | 30 | (13%) |
Total deferred bonus awards | 207 | 212 | (2%) |
Total bonus awards (2) | 245 | 248 | (1%) |
2023 | 2022 | |
£m | £m | |
Bonus awarded | 245 | 248 |
Less: deferral of charge for amounts awarded in current year | (74) | (80) |
Income statement charge for amounts awarded in current year | 171 | 168 |
Add: current year charge for amounts deferred from prior years | 76 | 56 |
Less: forfeiture of amounts deferred from prior years | (2) | - |
Income statement charge for amounts deferred from prior years | 74 | 56 |
Income statement charge for bonus awards (2) | 245 | 224 |
Retail | Private | Commercial & | Central items | ||
Banking | Banking | Institutional | & other | Total | |
2023 | £m | £m | £m | £m | £m |
Net interest income | 4,595 | 709 | 2,955 | (236) | 8,023 |
Net fees and commissions | 327 | 245 | 1,096 | 1 | 1,669 |
Other operating income | 109 | 31 | 314 | 1,940 | 2,394 |
Total income | 5,031 | 985 | 4,365 | 1,705 | 12,086 |
Depreciation and amortisation | - | - | (124) | (753) | (877) |
Other operating expenses | (2,311) | (615) | (2,191) | (799) | (5,916) |
Impairment (losses)/releases | (410) | (13) | (82) | 1 | (504) |
Operating profit | 2,310 | 357 | 1,968 | 154 | 4,789 |
2022 | |||||
Net interest income | 4,494 | 754 | 2,740 | (456) | 7,532 |
Net fees and commissions | 334 | 243 | 1,038 | 11 | 1,626 |
Other operating income | 65 | 28 | 248 | 2,244 | 2,585 |
Total income | 4,893 | 1,025 | 4,026 | 1,799 | 11,743 |
Depreciation and amortisation | - | - | (135) | (633) | (768) |
Other operating expenses | (2,115) | (596) | (1,804) | (1,005) | (5,520) |
Impairment (losses)/releases | (218) | 2 | (126) | 1 | (341) |
Operating profit | 2,560 | 431 | 1,961 | 162 | 5,114 |
Retail | Private | Commercial & | Central items | ||
Banking | Banking | Institutional | & other | Total | |
2023 | £m | £m | £m | £m | £m |
External | 6,565 | 1,156 | 6,440 | 5,174 | 19,335 |
Inter-segment (2) | (187) | 998 | (1,558) | 747 | - |
Total | 6,378 | 2,154 | 4,882 | 5,921 | 19,335 |
2022 | |||||
External | 5,039 | 856 | 4,072 | 3,896 | 13,863 |
Inter-segment (2) | 29 | 416 | (294) | (151) | - |
Total | 5,068 | 1,272 | 3,778 | 3,745 | 13,863 |
Retail | Private | Commercial & | Central items | ||
Banking | Banking | Institutional | & other | Total | |
2023 | £m | £m | £m | £m | £m |
External | 4,172 | 324 | 4,652 | 2,938 | 12,086 |
Inter-segment (2) | 859 | 661 | (287) | (1,233) | - |
Total | 5,031 | 985 | 4,365 | 1,705 | 12,086 |
2022 | |||||
External | 4,439 | 719 | 3,625 | 2,960 | 11,743 |
Inter-segment (2) | 454 | 306 | 401 | (1,161) | - |
Total | 4,893 | 1,025 | 4,026 | 1,799 | 11,743 |
Retail | Private | Commercial & | Central items | ||
Banking | Banking | Institutional | & other | Total | |
2023 | £m | £m | £m | £m | £m |
Fees and commissions receivable | |||||
- Payment services | 263 | 32 | 518 | - | 813 |
- Credit and debit card fees | 323 | 13 | 197 | - | 533 |
- Lending and financing | 12 | 5 | 489 | - | 506 |
- Brokerage | 27 | 6 | - | - | 33 |
- Investment management, trustee and fiduciary services | 2 | 205 | - | - | 207 |
- Underwriting fees | - | - | 1 | - | 1 |
- Other | 4 | 5 | 60 | 15 | 84 |
Total | 631 | 266 | 1,265 | 15 | 2,177 |
Fees and commissions payable | (304) | (21) | (169) | (14) | (508) |
Net fees and commissions | 327 | 245 | 1,096 | 1 | 1,669 |
2022 | |||||
Fees and commissions receivable | |||||
- Payment services | 254 | 25 | 489 | - | 768 |
- Credit and debit card fees | 323 | 14 | 170 | - | 507 |
- Lending and financing | 15 | 8 | 446 | - | 469 |
- Brokerage | 34 | 6 | - | - | 40 |
- Investment management, trustee and fiduciary services | 4 | 213 | - | - | 217 |
- Underwriting fees | - | - | 3 | - | 3 |
- Other | - | 3 | 113 | (1) | 115 |
Total | 630 | 269 | 1,221 | (1) | 2,119 |
Fees and commissions payable | (296) | (26) | (183) | 12 | (493) |
Net fees and commissions | 334 | 243 | 1,038 | 11 | 1,626 |
Retail | Private | Commercial & | Central items | ||
Banking | Banking | Institutional | & other | Total | |
2023 | £m | £m | £m | £m | £m |
Assets | 194,488 | 19,284 | 89,783 | 111,913 | 415,468 |
Liabilities | 154,083 | 37,816 | 123,084 | 79,055 | 394,038 |
2022 | |||||
Assets | 184,140 | 19,734 | 86,406 | 119,189 | 409,469 |
Liabilities | 153,304 | 41,489 | 127,301 | 67,299 | 389,393 |
UK | RoW | Total | |
2023 | £m | £m | £m |
Total revenue (1) | 18,591 | 744 | 19,335 |
Interest receivable | 14,725 | 39 | 14,764 |
Interest payable | (6,717) | (24) | (6,741) |
Net fees and commissions | 1,668 | 1 | 1,669 |
Other operating income | 1,689 | 705 | 2,394 |
Total income | 11,365 | 721 | 12,086 |
Operating profit before tax | 4,668 | 121 | 4,789 |
Total assets | 407,211 | 8,257 | 415,468 |
Total liabilities | 392,940 | 1,098 | 394,038 |
Contingent liabilities and commitments | 79,206 | 322 | 79,528 |
Cost to acquire property, plant and equipment and intangible assets | 1,527 | 92 | 1,619 |
2022 | |||
Total revenue (1) | 13,134 | 729 | 13,863 |
Interest receivable | 9,104 | 55 | 9,159 |
Interest payable | (1,567) | (60) | (1,627) |
Net fees and commissions | 1,610 | 16 | 1,626 |
Other operating income | 1,955 | 630 | 2,585 |
Total income | 11,102 | 641 | 11,743 |
Operating profit before tax | 5,017 | 97 | 5,114 |
Total assets | 394,504 | 14,965 | 409,469 |
Total liabilities | 388,996 | 397 | 389,393 |
Contingent liabilities and commitments | 89,931 | 215 | 90,146 |
Cost to acquire property, plant and equipment and intangible assets | 1,254 | 158 | 1,412 |
2023 | 2022 | |||||
Major classes of plan assets as a percentage of | Quoted | Unquoted | Total | Quoted | Unquoted | Total |
total plan assets of the Main section | % | % | % | % | % | % |
Equities | 0.1 | 6.7 | 6.8 | 0.1 | 7.7 | 7.8 |
Index linked bonds | 36.7 | - | 36.7 | 37.7 | - | 37.7 |
Government bonds | 13.3 | - | 13.3 | 18.4 | - | 18.4 |
Corporate and other bonds | 19.2 | 6.4 | 25.6 | 15.3 | 6.7 | 22.0 |
Real estate | - | 4.5 | 4.5 | - | 6.0 | 6.0 |
Derivatives | - | 2.7 | 2.7 | - | 8.2 | 8.2 |
Cash and other assets | - | 10.4 | 10.4 | - | (0.1) | (0.1) |
69.3 | 30.7 | 100.0 | 71.5 | 28.5 | 100.0 |
2023 | 2022 | |||||
Notional | Fair value | Notional | Fair value | |||
amounts | Assets | Liabilities | amounts | Assets | Liabilities | |
£bn | £m | £m | £bn | £m | £m | |
Inflation rate swaps | 29 | 1,929 | 940 | 21 | 1,873 | 990 |
Interest rate swaps | 52 | 3,121 | 3,394 | 103 | 14,317 | 12,546 |
Currency forwards | 13 | 235 | 34 | 12 | 310 | 113 |
Equity and bond put options | - | - | 4 | - | 2 | 70 |
Other | 1 | 8 | 20 | 1 | 14 | 19 |
NWB Group | NWB Plc | |||||||
Present | Present | |||||||
value of | Asset | Net | value of | Asset | Net | |||
defined | ceiling | pension | defined | ceiling/ | pension | |||
Fair value of | benefit | / minimum | asset/ | Fair value of | benefit | minimum | asset/ | |
plan assets | obligation (1) | funding (2) | (liability) | plan assets | obligation (1) | funding (2) | (liability) | |
Changes in value of net pension asset/(liability) | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2022 | 53,531 | (43,326) | (10,246) | (41) | 53,381 | (43,147) | (10,246) | (12) |
Currency translation and other adjustments | 8 | (8) | - | - | - | - | - | - |
Income statement - operating expenses | 960 | (930) | (184) | (154) | 956 | (904) | (184) | (132) |
Recognised in other comprehensive income | (18,757) | 17,238 | 963 | (556) | (18,736) | 17,208 | 963 | (565) |
Contributions by employer | 723 | - | - | 723 | 700 | - | - | 700 |
Contributions by plan participants and other scheme | 19 | (19) | - | - | 26 | (26) | - | - |
members | ||||||||
Benefits paid | (1,527) | 1,527 | - | - | (1,512) | 1,512 | - | - |
At 1 January 2023 | 34,957 | (25,518) | (9,467) | (28) | 34,815 | (25,357) | (9,467) | (9) |
Currency translation and other adjustments | - | 1 | - | 1 | - | - | - | - |
Income statement - other expenses | ||||||||
Net interest expense | 1,721 | (1,250) | (472) | (1) | 1,716 | (1,239) | (472) | 5 |
Current service cost | - | (89) | - | (89) | - | (80) | - | (80) |
Loss on curtailments or settlements | - | - | - | - | - | (4) | - | (4) |
Less, direct contributions from other | ||||||||
scheme members | - | 6 | - | 6 | - | 17 | - | 17 |
Past service cost | - | (5) | - | (5) | - | (2) | - | (2) |
1,721 | (1,338) | (472) | (89) | 1,716 | (1,308) | (472) | (64) | |
Other comprehensive income | ||||||||
Return on plan assets excluding recognised | ||||||||
interest income (3) | (1,111) | - | - | (1,111) | (1,107) | - | - | (1,107) |
Experience gains and losses | - | (1,563) | - | (1,563) | - | (1,559) | - | (1,559) |
Effect of changes in actuarial financial assumptions | - | (599) | - | (599) | - | (599) | - | (599) |
Effect of changes in actuarial demographic | ||||||||
assumptions | - | 386 | - | 386 | - | 386 | - | 386 |
Asset ceiling adjustments | - | - | 2,740 | 2,740 | - | - | 2,740 | 2,740 |
(1,111) | (1,777) | 2,740 | (147) | (1,107) | (1,772) | 2,740 | (139) | |
Contributions by employer (3) | 228 | 3 | - | 231 | 203 | - | - | 203 |
Contributions by plan participants and other scheme | ||||||||
members | 18 | (18) | - | - | 25 | (25) | - | - |
Benefits paid | (1,272) | 1,272 | - | - | (1,262) | 1,262 | - | - |
At 31 December 2023 (4) | 34,541 | (27,375) | (7,199) | (32) | 34,390 | (27,200) | (7,199) | (9) |
All schemes | ||
2023 | 2022 | |
Amounts recognised on the balance sheet | £m | £m |
Fund asset at fair value | 34,541 | 34,957 |
Present value of fund liabilities | (27,374) | (25,518) |
Funded status | 7,167 | 9,439 |
Assets ceiling/minimum funding | (7,199) | (9,467) |
(32) | (28) |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
Net pension asset/(liability) comprises | £m | £m | £m | £m |
Net assets of schemes in surplus (Note 16) | 5 | 7 | - | - |
Net liabilities of schemes in deficit ( Note 21) | (37) | (35) | (9) | (9) |
(32) | (28) | (9) | (9) |
Principal IAS 19 actuarial assumptions (1) | ||
2023 | 2022 | |
% | % | |
Discount rate | 4.8 | 5.0 |
Inflation assumption (RPI) | 3.1 | 3.2 |
Rate of increase in salaries | 1.8 | 1.8 |
Rate of increase in deferred pensions | 3.2 | 3.2 |
Rate of increase in pensions in payment | 2.4 | 2.5 |
Lump sum conversion rate at retirement | 18 | 18 |
Longevity at age 60: | years | years |
Current pensioners | ||
Males | 26.8 | 27.3 |
Females | 28.6 | 29.1 |
Future pensioners, currently aged 40 | ||
Males | 27.7 | 28.3 |
Females | 29.5 | 30.1 |
(Decrease)/ | (Decrease)/ | Increase in net | |
increase in | increase in | pension | |
value of assets | value of liabilities | (obligations)/assets | |
2023 | £m | £m | £m |
0.5% increase in interest rates/discount rate | (2,292) | (1,746) | (546) |
0.25% increase in inflation | 811 | 578 | 233 |
0.5% increase in credit spreads | (12) | (1,746) | 1,734 |
Longevity increase of one year | na | 902 | (902) |
0.25% additional rate of increase in pensions in payment | na | 706 | (706) |
Increase in equity values of 10% (1) | 229 | na | 229 |
2022 | |||
0.5% increase in interest rates/discount rate | (2,689) | (1,766) | (923) |
0.25% increase in inflation | 963 | 632 | 331 |
0.5% increase in credit spreads | (6) | (1,766) | 1,760 |
Longevity increase of one year | na | 767 | (767) |
0.25% additional rate of increase in pensions in payment | na | 679 | (679) |
Increase in equity values of 10% (1) | 267 | na | 267 |
Change in life expectancies | ||||||
- 2 years | - 1 year | No change | + 1 year | + 2 years | ||
2023 | £bn | £bn | £bn | £bn | £bn | |
Change in credit spreads | +50 bps | (3.5) | (2.6) | (1.7) | (0.9) | (0.1) |
No change | (1.9) | (0.9) | - | 0.9 | 1.8 | |
-50 bps | - | 1.0 | 2.0 | 2.9 | 3.9 | |
Change in life expectancies | ||||||
- 2 years | - 1 year | No change | + 1 year | + 2 years | ||
2022 | £bn | £bn | £bn | £bn | £bn | |
Change in credit spreads | +50 bps | (3.7) | (2.8) | (1.8) | (0.8) | 0.2 |
No change | (2.1) | (1.1) | - | 1.1 | 2.1 | |
-50 bps | (0.3) | 0.9 | 2.0 | 3.2 | 4.3 |
2023 | 2022 | |
Membership category | % | % |
Active members | 7.5 | 8.4 |
Deferred members | 41.9 | 41.0 |
Pensioners and dependants | 50.6 | 50.6 |
100.0 | 100.0 |
NWB Group | NWB Plc | |||||||||
2023 | 2022 | 2021 | 2020 | 2019 | 2023 | 2022 | 2021 | 2020 | 2019 | |
History of defined benefit schemes | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Fair value of plan assets | 34,541 | 34,957 | 53,531 | 52,819 | 47,953 | 34,390 | 34,815 | 53,381 | 51,323 | 46,555 |
Present value of defined benefit obligations | (27,374) | (25,518) | (43,326) | (45,214) | (40,822) | (27,200) | (25,357) | (43,147) | (43,883) | (39,683) |
Net surplus | 7,167 | 9,439 | 10,205 | 7,605 | 7,131 | 7,190 | 9,458 | 10,234 | 7,440 | 6,872 |
Experience (losses)/gains on plan liabilities | (1,563) | (2,042) | 244 | 431 | 264 | (1,559) | (2,041) | 245 | 427 | 275 |
Experience (losses)/gains on plan assets | (1,111) | (18,757) | 857 | 5,586 | 3,156 | (1,107) | (18,736) | 852 | 5,486 | 3,021 |
Actual return on plan assets | 610 | (17,797) | 1,592 | 6,549 | 4,437 | 609 | (17,780) | 1,579 | 6,422 | 4,266 |
Actual return on plan assets % | 1.7% | (33.2%) | 3.0% | 13.7% | 9.8% | 1.7% | (33.3%) | 3.1% | 13.8% | 9.7% |
2023 | 2022 | |
£m | £m | |
Fees payable for: | ||
- the audit of NWB Group’s annual accounts | 11.4 | 12.4 |
- the audit of NWB Plc’s subsidiaries | 2.8 | 3.1 |
- audit-related assurance services | 0.8 | - |
Total audit and audit-related assurance service fees | 15.0 | 15.5 |
Corporate finance services | 0.1 | - |
2023 | 2022 | |
£m | £m | |
Current tax | ||
Charge for the year | (1,108) | (1,187) |
(Under)/over provision in respect of prior years | (63) | 63 |
(1,171) | (1,124) | |
Deferred tax | ||
Charge for the year | (220) | (151) |
UK tax rate change impact | - | (82) |
Increase/(decrease) in the carrying value of deferred tax assets in respect of UK losses | 137 | (6) |
Under provision in respect of prior years | (26) | (62) |
Tax charge for the year | (1,280) | (1,425) |
2023 | 2022 | |
£m | £m | |
Expected tax charge | (1,125) | (972) |
Losses and temporary differences in period where no deferred tax asset recognised | (1) | - |
Foreign profits taxed at other rates | (8) | (8) |
Items not allowed for tax: | ||
- losses on disposals and write-downs | - | (8) |
- UK bank levy | (19) | (12) |
- regulatory and legal actions | - | 6 |
- other disallowable items | (32) | (13) |
Non-taxable items | 15 | 18 |
Taxable foreign exchange movements | (1) | 2 |
Increase/(decrease) in the carrying value of deferred tax assets in respect of: | ||
- UK losses (2) | 137 | (6) |
Banking surcharge | (190) | (373) |
Tax on paid in equity dividends | 33 | 22 |
UK tax rate change impact | - | (82) |
Adjustments in respect of prior years (1) (2) | (89) | 1 |
Actual tax charge | (1,280) | (1,425) |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Deferred tax liability | 89 | 130 | - | - |
Deferred tax asset | (981) | (1,117) | (966) | (1,104) |
Net deferred tax asset | (892) | (987) | (966) | (1,104) |
NWB Group | |||||||
Tax losses | |||||||
Accelerated | Expense | Financial | carried | ||||
Pension | capital allowances | provisions | instruments (1) | forward | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | (106) | (272) | (61) | 25 | (608) | (37) | (1,059) |
Charge to income statement | - | 100 | 4 | 23 | 163 | 11 | 301 |
Charge/(credit) to other comprehensive | 39 | - | 1 | (275) | - | (3) | (238) |
income | |||||||
Currency translation and other adjustments | - | 10 | - | - | - | (1) | 9 |
At 31 December 2022 | (67) | (162) | (56) | (227) | (445) | (30) | (987) |
(Credit)/charge to income statement | (1) | 29 | 7 | 6 | 83 | (15) | 109 |
Charge/(credit) to other comprehensive | 31 | - | - | (73) | - | 13 | (29) |
income | |||||||
Currency translation and other adjustments | (1) | 16 | - | - | - | - | 15 |
At 31 December 2023 | (38) | (117) | (49) | (294) | (362) | (32) | (892) |
NWB Plc | |||||||
Tax losses | |||||||
Accelerated | Expense | Financial | carried | ||||
Pension | capital allowances | provisions | instruments (1) | forward | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | (103) | (469) | (53) | 27 | (608) | (38) | (1,244) |
Charge to income statement | - | 186 | 2 | 18 | 163 | 11 | 380 |
Charge/(credit) to other comprehensive | 38 | - | 1 | (276) | - | (3) | (240) |
income | |||||||
At 31 December 2022 | (65) | (283) | (50) | (231) | (445) | (30) | (1,104) |
Charge/(credit) to income statement | - | 70 | 3 | 10 | 83 | (15) | 151 |
Charge/(credit) to other comprehensive | 32 | - | - | (73) | - | 13 | (28) |
income | |||||||
Currency translation and other adjustments | (1) | 16 | - | - | - | 15 | |
At 31 December 2023 | (34) | (197) | (47) | (294) | (362) | (32) | (966) |
2023 | 2022 | |
£m | £m | |
UK tax losses carried forward | ||
- NWB Plc | 362 | 445 |
362 | 445 |
NWB Group | |||||
Amortised | Other | ||||
MFVTPL | FVOCI | cost | assets | Total | |
Assets | £m | £m | £m | £m | £m |
Cash and balances at central banks | 48,259 | 48,259 | |||
Derivatives (1) | 3,184 | 3,184 | |||
Loans to banks - amortised cost (2) | 3,355 | 3,355 | |||
Loans to customers - amortised cost (3) | 318,466 | 318,466 | |||
Amounts due from holding companies and fellow subsidiaries | - | - | 1,808 | 503 | 2,311 |
Other financial assets | 453 | 23,495 | 7,996 | 31,944 | |
Other assets | 7,949 | 7,949 | |||
31 December 2023 | 3,637 | 23,495 | 379,884 | 8,452 | 415,468 |
Cash and balances at central banks | 73,065 | 73,065 | |||
Derivatives (1) | 4,407 | 4,407 | |||
Loans to banks - amortised cost (2) | 3,197 | 3,197 | |||
Loans to customers - amortised cost (3) | 301,684 | 301,684 | |||
Amounts due from holding companies and fellow subsidiaries | 5 | - | 4,173 | 725 | 4,903 |
Other financial assets | 417 | 9,713 | 4,416 | 14,546 | |
Other assets | 7,667 | 7,667 | |||
31 December 2022 | 4,829 | 9,713 | 386,535 | 8,392 | 409,469 |
Held-for- | Amortised | Other | ||
trading | cost | liabilities | Total | |
Liabilities | £m | £m | £m | £m |
Bank deposits | 18,052 | 18,052 | ||
Customer deposits | 313,752 | 313,752 | ||
Amounts due to holding companies and fellow subsidiaries | 17 | 46,956 | 279 | 47,252 |
Derivatives (1) | 1,718 | 1,718 | ||
Other financial liabilities | 13 | 8,998 | 9,011 | |
Subordinated liabilities | 122 | 122 | ||
Notes in circulation | 806 | 806 | ||
Other liabilities (4) | 569 | 2,756 | 3,325 | |
31 December 2023 | 1,748 | 389,255 | 3,035 | 394,038 |
Bank deposits | 16,060 | 16,060 | ||
Customer deposits | 322,614 | 322,614 | ||
Amounts due to holding companies and fellow subsidiaries | 104 | 38,511 | 156 | 38,771 |
Derivatives (1) | 2,088 | 2,088 | ||
Other financial liabilities | 17 | 5,367 | 5,384 | |
Subordinated liabilities | 197 | 197 | ||
Notes in circulation | 809 | 809 | ||
Other liabilities (4) | 960 | 2,510 | 3,470 | |
31 December 2022 | 2,209 | 384,518 | 2,666 | 389,393 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
Amount receivable under finance leases | £m | £m | £m | £m |
Within 1 year | 3,332 | 3,212 | 36 | 137 |
1 to 2 years | 2,351 | 2,247 | 5 | 55 |
2 to 3 years | 1,617 | 1,381 | 4 | 21 |
3 to 4 years | 892 | 825 | 4 | 20 |
4 to 5 years | 382 | 404 | 4 | 15 |
After 5 years | 1,042 | 1,089 | 37 | 38 |
Total lease payments | 9,616 | 9,158 | 90 | 286 |
Unguaranteed residual values | 169 | 171 | - | - |
Future drawdowns | (12) | (13) | - | - |
Unearned income | (1,017) | (879) | (9) | (8) |
Present value of lease payments | 8,756 | 8,437 | 81 | 278 |
Impairments | (92) | (113) | (1) | (11) |
Net investment in finance leases | 8,664 | 8,324 | 80 | 267 |
NWB Plc | |||||
MFVTPL | FVOCI | Amortised cost | Other assets | Total | |
Assets | £m | £m | £m | £m | £m |
Cash and balances at central banks | 48,238 | 48,238 | |||
Derivatives (1) | 3,213 | 3,213 | |||
Loans to banks - amortised cost (2) | 3,043 | 3,043 | |||
Loans to customers - amortised cost (3) | 284,314 | 284,314 | |||
Amounts due from holding companies and fellow | |||||
subsidiaries | 559 | - | 32,158 | 782 | 33,499 |
Other financial assets | 453 | 23,013 | 7,626 | 31,092 | |
Investment in group undertakings | 2,615 | 2,615 | |||
Other assets | 5,735 | 5,735 | |||
31 December 2023 | 4,225 | 23,013 | 375,379 | 9,132 | 411,749 |
Cash and balances at central banks | 73,062 | 73,062 | |||
Derivatives (1) | 4,430 | 4,430 | |||
Loans to banks - amortised cost (2) | 2,870 | 2,870 | |||
Loans to customers - amortised cost (3) | 267,401 | 267,401 | |||
Amounts due from holding companies and fellow | |||||
subsidiaries | 608 | - | 30,585 | 940 | 32,133 |
Other financial assets | 417 | 9,713 | 4,050 | 14,180 | |
Investment in group undertakings | 2,030 | 2,030 | |||
Other assets | 5,641 | 5,641 | |||
31 December 2022 | 5,455 | 9,713 | 377,968 | 8,611 | 401,747 |
Held-for- trading | DFV | Amortised cost | Other liabilities | Total | |
Liabilities | £m | £m | £m | £m | £m |
Bank deposits | 18,052 | 18,052 | |||
Customer deposits | 276,202 | 276,202 | |||
Amounts due to holding companies and fellow subsidiaries | 17 | 268 | 83,524 | 365 | 84,174 |
Derivatives (1) | 2,014 | 2,014 | |||
Other financial liabilities | 13 | - | 8,134 | 8,147 | |
Subordinated liabilities | 119 | 119 | |||
Notes in circulation | 806 | 806 | |||
Other liabilities (4) | 480 | 2,054 | 2,534 | ||
31 December 2023 | 2,044 | 268 | 387,317 | 2,419 | 392,048 |
Bank deposits | 16,059 | 16,059 | |||
Customer deposits | 281,558 | 281,558 | |||
Amounts due to holding companies and fellow subsidiaries | 104 | 248 | 74,502 | 183 | 75,037 |
Derivatives (1) | 2,582 | 2,582 | |||
Other financial liabilities | 17 | - | 4,508 | 4,525 | |
Subordinated liabilities | 191 | 191 | |||
Notes in circulation | 809 | 809 | |||
Other liabilities (4) | 858 | 1,885 | 2,743 | ||
31 December 2022 | 2,703 | 248 | 378,485 | 2,068 | 383,504 |
NWB Group | |||||||||
Instruments which can be offset | Potential for offset not recognised by IFRS | ||||||||
Effect of | Net amount after | ||||||||
master netting | effect of netting | Instruments | |||||||
Balance | and similar | Cash | Securities | agreements and | outside netting | Balance sheet | |||
Gross | IFRS offset | sheet | agreements | collateral | collateral related collateral | agreements | total | ||
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Derivative assets | 18,535 | (15,355) | 3,180 | (1,405) | (13) | (324) | 1,438 | 4 | 3,184 |
Derivative liabilities | 20,325 | (18,627) | 1,698 | (1,405) | (198) | - | 95 | 20 | 1,718 |
Net position (1) | (1,790) | 3,272 | 1,482 | - | 185 | (324) | 1,343 | (16) | 1,466 |
Non trading reverse repos | 34,682 | (8,570) | 26,112 | - | - | (26,112) | - | - | 26,112 |
Non trading repos | 21,629 | (8,570) | 13,059 | - | - | (13,059) | - | - | 13,059 |
Net position | 13,053 | - | 13,053 | - | - | (13,053) | - | - | 13,053 |
2022 | |||||||||
Derivative assets | 20,617 | (16,221) | 4,396 | (1,523) | (116) | (361) | 2,396 | 11 | 4,407 |
Derivative liabilities | 21,652 | (19,602) | 2,050 | (1,523) | (280) | - | 247 | 38 | 2,088 |
Net position (1) | (1,035) | 3,381 | 2,346 | - | 164 | (361) | 2,149 | (27) | 2,319 |
Non trading reverse repos | 23,255 | (4,090) | 19,165 | - | - | (19,165) | - | - | 19,165 |
Non trading repos | 14,260 | (4,090) | 10,170 | - | - | (10,170) | - | - | 10,170 |
Net position | 8,995 | - | 8,995 | - | - | (8,995) | - | - | 8,995 |
NWB Plc | |||||||||
Instruments which can be offset | Potential for offset not recognised by IFRS | ||||||||
Effect of | Net amount after | ||||||||
master netting | effect of netting | Instruments | |||||||
Balance | and similar | Cash | Securities | agreements and | outside netting | Balance sheet | |||
Gross | IFRS offset | sheet | agreements | collateral | collateral | related collateral | agreements | total | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Derivative assets | 18,551 | (15,355) | 3,196 | (1,407) | (13) | (324) | 1,452 | 17 | 3,213 |
Derivative liabilities | 20,348 | (18,627) | 1,721 | (1,407) | (198) | - | 116 | 293 | 2,014 |
Net position (1) | (1,797) | 3,272 | 1,475 | - | 185 | (324) | 1,336 | (276) | 1,199 |
Non trading reverse repos | 34,682 | (8,570) | 26,112 | - | - | (26,112) | - | - | 26,112 |
Non trading repos | 21,629 | (8,570) | 13,059 | - | - | (13,059) | - | - | 13,059 |
Net position | 13,053 | - | 13,053 | - | - | (13,053) | - | - | 13,053 |
2022 | |||||||||
Derivative assets | 20,632 | (16,221) | 4,411 | (1,526) | (116) | (361) | 2,408 | 19 | 4,430 |
Derivative liabilities | 21,688 | (19,602) | 2,086 | (1,526) | (280) | - | 280 | 496 | 2,582 |
Net position (1) | (1,056) | 3,381 | 2,325 | - | 164 | (361) | 2,128 | (477) | 1,848 |
Non trading reverse repos | 23,255 | (4,090) | 19,165 | - | - | (19,165) | - | - | 19,165 |
Non trading repos | 14,260 | (4,090) | 10,170 | - | - | (10,170) | - | - | 10,170 |
Net position | 8,995 | - | 8,995 | - | - | (8,995) | - | - | 8,995 |
Page | |
Financial instruments | |
Critical accounting policy: Fair value | 128 |
Valuation | |
Fair value hierarchy (D) | 128 |
Valuation techniques (D) | 128 |
Inputs to valuation models (D) | 129 |
Valuation control (D) | 129 |
Key areas of judgement (D) | 130 |
Assets and liabilities split by fair value | |
hierarchy level (T) | 130 |
Valuation adjustments | |
Fair value adjustments made (T) | 131 |
Funding valuation adjustments (FVA) (D) | 131 |
Credit valuation adjustments (CVA) (D) | 131 |
Bid-offer (D) | 131 |
Product and deal specific (D) | 131 |
Level 3 additional information | |
Level 3 ranges of unobservable inputs (D) | 131 |
Alternative assumptions (D) | 132 |
Other considerations (D) | 132 |
High and low range of fair value of | |
level 3 assets and liabilities (T) | 132 |
Movement in level 3 assets and liabilities | |
over the reporting period (D) | 133 |
Movement in level 3 assets and liabilities (T) | 133 |
Fair value of financial instruments measured | |
at amortised cost | |
Fair value of financial instruments | |
measured at amortised cost on the balance sheet (T) | 134 |
(D) = Descriptive; (T) = Table |
2023 | 2022 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Assets | ||||||||
Derivatives | ||||||||
Interest rate | - | 3,098 | 3 | 3,101 | - | 4,229 | 20 | 4,249 |
Foreign exchange | - | 83 | - | 83 | - | 158 | - | 158 |
Amounts due from holding companies and | ||||||||
fellow subsidiaries | - | - | - | - | - | 5 | - | 5 |
Other financial assets | ||||||||
Securities | 14,159 | 9,334 | 2 | 23,495 | 5,105 | 4,606 | 2 | 9,713 |
Loans | - | 278 | 175 | 453 | - | 369 | 48 | 417 |
Total financial assets held at fair value | 14,159 | 12,793 | 180 | 27,132 | 5,105 | 9,367 | 70 | 14,542 |
As % of total fair value assets | 52% | 47% | 1% | 35% | 65% | - | ||
Liabilities | ||||||||
Derivatives | ||||||||
Interest rate | - | 1,460 | 9 | 1,469 | - | 1,665 | 7 | 1,672 |
Foreign exchange | - | 249 | - | 249 | - | 416 | - | 416 |
Amounts due to holding companies and fellow | ||||||||
subsidiaries | - | 17 | - | 17 | - | 104 | - | 104 |
Other financial liabilities | ||||||||
Deposits | - | 13 | - | 13 | - | 17 | - | 17 |
Total financial liabilities held at fair value | - | 1,739 | 9 | 1,748 | - | 2,202 | 7 | 2,209 |
As % of total fair value liabilities | - | 99% | 1% | - | 100% | - |
2023 | 2022 | |
Adjustment | £m | £m |
Funding valuation adjustments | 122 | 166 |
Bid-offer | 14 | 22 |
Total | 136 | 188 |
2023 | 2022 | ||||||
Financial instrument | Valuation technique | Unobservable inputs | Units | Low | High | Low | High |
Other financial assets | |||||||
Loans | Discount cash flow | Discount margin | bps | 174 | 228 | 174 | 222 |
Derivative assets and liabilities | |||||||
Interest rate & FX | |||||||
derivatives | Discount cash flow | Conditional prepayment risk | % | 3 | 5 | 2 | 4 |
2023 | 2022 | |||||
Level 3 | Favourable | Unfavourable | Level 3 | Favourable | Unfavourable | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Derivatives | ||||||
Interest rate | 3 | - | - | 20 | - | - |
Other financial assets | ||||||
Securities | 2 | - | - | 2 | - | - |
Loans | 175 | - | (10) | 48 | - | - |
Total | 180 | - | (10) | 70 | - | - |
Liabilities | ||||||
Derivatives | ||||||
Interest rate | 9 | - | - | 7 | - | - |
Total | 9 | - | - | 7 | - | - |
Other | Other | Other | Other | |||||
Derivatives | trading | financial | Total | Derivatives | trading | financial | Total | |
assets | assets (2) | assets (3) | assets | liabilities | liabilities (2) | liabilities | liabilities | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 20 | - | 50 | 70 | 7 | - | - | 7 |
Amounts recorded in the income | ||||||||
statement (1) | (8) | - | (19) | (27) | 3 | - | - | 3 |
Level 3 transfers in | - | - | 23 | 23 | - | - | - | - |
Purchases/originations | - | - | 122 | 122 | - | - | - | - |
Settlements/other decreases | (8) | - | - | (8) | (2) | - | - | (2) |
Foreign exchange and other | (1) | - | 1 | - | 1 | - | - | 1 |
At 31 December | 3 | - | 177 | 180 | 9 | - | - | 9 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | (10) | - | (19) | (29) | 2 | - | - | 2 |
2022 | ||||||||
At 1 January | 1 | - | 52 | 53 | 139 | - | - | 139 |
Amounts recorded in the income | ||||||||
statement (1) | 19 | - | (2) | 17 | (127) | - | - | (127) |
Level 3 transfers in | - | - | - | - | - | - | - | - |
Purchases/originations | - | - | - | - | - | - | - | - |
Settlements/other decreases | - | - | - | - | (5) | - | - | (5) |
Foreign exchange and other | - | - | - | - | - | - | - | - |
At 31 December | 20 | - | 50 | 70 | 7 | - | - | 7 |
Amounts recorded in the income statement | ||||||||
in respect of balances held at period end | ||||||||
- unrealised | 19 | - | (4) | 15 | (132) | - | - | (132) |
NWB Group | ||||||
Items where fair | ||||||
Carrying | Fair | Fair value hierarchy level | value approximates | |||
value | value | Level 1 | Level 2 | Level 3 | carrying value | |
2023 | £bn | £bn | £bn | £bn | £bn | £bn |
Financial assets | ||||||
Cash and balances at central banks | 48.3 | 48.3 | - | - | - | 48.3 |
Loans to banks | 3.4 | 3.4 | - | 1.7 | 0.3 | 1.4 |
Loans to customers | 318.5 | 310.7 | - | 25.9 | 284.8 | - |
Amounts due from holding companies | ||||||
and fellow subsidiaries | 1.8 | 1.8 | - | - | 1.8 | - |
Other financial assets | ||||||
Securities | 8.0 | 8.0 | 1.9 | 5.7 | 0.4 | - |
2022 | ||||||
Financial assets | ||||||
Cash and balances at central banks | 73.1 | 73.1 | - | - | - | 73.1 |
Loans to banks | 3.2 | 3.2 | - | 2.7 | 0.5 | - |
Loans to customers | 301.7 | 290.8 | - | 19.4 | 271.4 | - |
Amounts due from holding companies | ||||||
and fellow subsidiaries | 4.2 | 4.1 | - | - | 4.1 | - |
Other financial assets | ||||||
Securities | 4.4 | 4.3 | 0.8 | 3.1 | 0.4 | - |
2023 | ||||||
Financial liabilities | ||||||
Bank deposits | 18.1 | 18.2 | - | 14.9 | 0.3 | 3.0 |
Customer deposits | 313.8 | 313.4 | - | 26.8 | 27.1 | 259.5 |
Amounts due to holding companies | - | |||||
and fellow subsidiaries | 47.0 | 47.0 | - | 29.8 | 12.6 | 4.6 |
Other financial liabilities | ||||||
Debt securities in issue | 9.0 | 9.0 | - | 2.1 | 6.9 | - |
Subordinated liabilities | 0.1 | 0.2 | - | 0.2 | - | - |
Notes in circulation | 0.8 | 0.8 | - | - | - | 0.8 |
2022 | ||||||
Financial liabilities | ||||||
Bank deposits | 16.1 | 15.7 | - | 12.3 | - | 3.4 |
Customer deposits | 322.6 | 322.6 | - | 11.9 | 15.8 | 294.9 |
Amounts due to holding companies | - | |||||
and fellow subsidiaries | 38.5 | 38.0 | - | 8.9 | 28.3 | 0.8 |
Other financial liabilities | ||||||
Debt securities in issue | 5.4 | 5.4 | - | 2.9 | 2.5 | - |
Subordinated liabilities | 0.2 | 0.2 | - | 0.2 | - | - |
Notes in circulation | 0.8 | 0.8 | - | - | - | 0.8 |
NWB Plc | ||||||
Items where fair | ||||||
Carrying | Fair | Fair value hierarchy level | value approximates | |||
value | value | Level 1 | Level 2 | Level 3 | carrying value | |
2023 | £bn | £bn | £bn | £bn | £bn | £bn |
Financial assets | ||||||
Cash and balances at central banks | 48.2 | 48.2 | - | - | - | 48.2 |
Loans to banks | 3.0 | 3.0 | - | 1.7 | - | 1.3 |
Loans to customers | 284.3 | 277.8 | - | 25.8 | 252.0 | - |
Amounts due from holding companies | ||||||
and fellow subsidiaries | 32.2 | 31.8 | - | 24.1 | 7.7 | - |
Other financial assets | ||||||
Securities | 7.6 | 7.6 | 1.9 | 5.7 | - | - |
2022 | ||||||
Financial assets | ||||||
Cash and balances at central banks | 73.1 | 73.1 | - | - | - | 73.1 |
Loans to banks | 2.9 | 2.9 | - | 2.8 | 0.1 | - |
Loans to customers | 267.4 | 257.2 | - | 19.3 | 237.9 | - |
Amounts due from holding companies | ||||||
and fellow subsidiaries | 30.6 | 29.4 | - | 19.0 | 10.4 | - |
Other financial assets | ||||||
Securities | 4.1 | 3.9 | 0.8 | 3.1 | - | - |
2023 | ||||||
Financial liabilities | ||||||
Bank deposits | 18.1 | 18.2 | - | 14.9 | 0.3 | 3.0 |
Customer deposits | 276.2 | 275.8 | - | 26.8 | 15.6 | 233.4 |
Amounts due to holding companies | ||||||
and fellow subsidiaries | 83.5 | 83.1 | - | 44.0 | 38.0 | 1.1 |
Other financial liabilities | ||||||
Debt securities in issue | 8.1 | 8.1 | - | 2.1 | 6.0 | - |
Subordinated liabilities | 0.1 | 0.2 | - | 0.2 | - | - |
Notes in circulation | 0.8 | 0.8 | - | - | - | 0.8 |
2022 | ||||||
Financial liabilities | ||||||
Bank deposits | 16.1 | 15.7 | - | 12.3 | - | 3.4 |
Customer deposits | 281.6 | 281.6 | - | 11.9 | 8.0 | 261.7 |
Amounts due to holding companies | ||||||
and fellow subsidiaries | 74.5 | 73.0 | - | 25.8 | 45.3 | 1.9 |
Other financial liabilities | ||||||
Debt securities in issue | 4.5 | 4.5 | - | 2.9 | 1.6 | - |
Subordinated liabilities | 0.2 | 0.2 | - | 0.2 | - | - |
Notes in circulation | 0.8 | 0.8 | - | - | - | 0.8 |
NWB Group | ||||||
2023 | 2022 | |||||
Less than 12 | More than 12 | Less than 12 | More than 12 | |||
months | months | Total | months | months | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and balances at central banks | 48,259 | - | 48,259 | 73,065 | - | 73,065 |
Derivatives | 312 | 2,872 | 3,184 | 307 | 4,100 | 4,407 |
Loans to banks - amortised cost | 3,091 | 264 | 3,355 | 2,947 | 250 | 3,197 |
Loans to customers - amortised cost | 65,410 | 253,056 | 318,466 | 60,712 | 240,972 | 301,684 |
Amounts due from holding companies and fellow subsidiaries (1) | 1,406 | 402 | 1,808 | 4,159 | 19 | 4,178 |
Other financial assets | 8,458 | 23,486 | 31,944 | 1,161 | 13,385 | 14,546 |
Liabilities | ||||||
Bank deposits | 6,052 | 12,000 | 18,052 | 4,060 | 12,000 | 16,060 |
Customer deposits | 308,379 | 5,373 | 313,752 | 321,584 | 1,030 | 322,614 |
Derivatives | 370 | 1,348 | 1,718 | 521 | 1,567 | 2,088 |
Amounts due to holding companies and fellow subsidiaries (2) | 38,646 | 8,327 | 46,973 | 30,271 | 8,344 | 38,615 |
Other financial liabilities | 8,148 | 863 | 9,011 | 2,486 | 2,898 | 5,384 |
Subordinated liabilities | 2 | 120 | 122 | 74 | 123 | 197 |
Notes in circulation | 806 | - | 806 | 809 | - | 809 |
Lease liabilities | 77 | 436 | 513 | 112 | 789 | 901 |
NWB Plc | ||||||
2023 | 2022 | |||||
Less than 12 | More than 12 | Less than 12 | More than | 12 | ||
months | months | Total | months | months | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and balances at central banks | 48,238 | - | 48,238 | 73,062 | - | 73,062 |
Derivatives | 313 | 2,900 | 3,213 | 308 | 4,122 | 4,430 |
Loans to banks - amortised cost | 2,793 | 250 | 3,043 | 2,620 | 250 | 2,870 |
Loans to customers - amortised cost | 53,079 | 231,235 | 284,314 | 48,498 | 218,903 | 267,401 |
Amounts due from holding companies and fellow subsidiaries (1) | 9,480 | 23,237 | 32,717 | 14,046 | 17,147 | 31,193 |
Other financial assets | 7,607 | 23,485 | 31,092 | 1,161 | 13,019 | 14,180 |
Liabilities | ||||||
Bank deposits | 6,052 | 12,000 | 18,052 | 4,059 | 12,000 | 16,059 |
Customer deposits | 270,947 | 5,255 | 276,202 | 280,778 | 780 | 281,558 |
Amounts due to holding companies and fellow subsidiaries (2) | 54,371 | 29,438 | 83,809 | 48,016 | 26,838 | 74,854 |
Derivatives | 440 | 1,574 | 2,014 | 521 | 2,061 | 2,582 |
Other financial liabilities | 8,147 | - | 8,147 | 2,486 | 2,039 | 4,525 |
Subordinated liabilities | 2 | 117 | 119 | 74 | 117 | 191 |
Notes in circulation | 806 | - | 806 | 809 | - | 809 |
Lease liabilities | 66 | 361 | 427 | 100 | 702 | 802 |
NWB 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 |
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 5,965 | 738 | 4,833 | 8,307 | - | - |
Customer deposits | 284,733 | 23,882 | 5,361 | 10 | 9 | - |
Amounts due to holding companies and fellow subsidiaries (1) | 32,260 | 6,846 | 3,279 | 4,740 | 1,840 | - |
Derivatives held for hedging | 71 | 149 | 308 | 149 | 86 | 11 |
Other financial liabilities | 3,618 | 4,635 | 297 | 378 | 110 | 79 |
Subordinated liabilities | - | 10 | 21 | 21 | 55 | 104 |
Notes in circulation | 806 | - | - | - | - | - |
Lease liabilities | 23 | 61 | 134 | 76 | 126 | 102 |
327,476 | 36,321 | 14,233 | 13,681 | 2,226 | 296 | |
Guarantees and commitments notional amount | ||||||
Guarantees (2) | 1,387 | - | - | - | - | - |
Commitments (3) | 75,891 | - | - | - | - | - |
77,278 | - | - | - | - | - | |
2022 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 4,165 | 311 | 5,019 | 8,503 | - | - |
Customer deposits | 314,550 | 7,106 | 1,028 | 1 | 12 | - |
Amounts due to holding companies and fellow subsidiaries (1) | 26,150 | 4,328 | 2,855 | 3,778 | 3,526 | - |
Derivatives held for hedging | 36 | 131 | 357 | 96 | 79 | 11 |
Other financial liabilities | 2,312 | 175 | 2,461 | 375 | 109 | 79 |
Subordinated liabilities | 76 | 10 | 21 | 21 | 59 | 104 |
Notes in circulation | 809 | - | - | - | - | - |
Lease liabilities | 34 | 91 | 211 | 167 | 254 | 206 |
348,132 | 12,152 | 11,952 | 12,941 | 4,039 | 400 | |
Guarantees and commitments notional amount | ||||||
Guarantees (2) | 1,728 | - | - | - | - | - |
Commitments (3) | 86,022 | - | - | - | - | - |
87,750 | - | - | - | - | - |
NWB 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 |
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 5,965 | 738 | 4,833 | 8,307 | - | - |
Customer deposits | 251,691 | 19,361 | 5,248 | 1 | 9 | - |
Amounts due to holding companies and fellow subsidiaries (1) | 41,705 | 13,625 | 11,048 | 18,227 | 2,613 | - |
Derivatives held for hedging | 70 | 149 | 306 | 147 | 83 | 11 |
Other financial liabilities | 3,619 | 4,635 | - | - | - | - |
Subordinated liabilities | - | 10 | 21 | 21 | 52 | 104 |
Notes in circulation | 806 | - | - | - | - | - |
Lease liabilities | 18 | 53 | 124 | 71 | 118 | 86 |
303,874 | 38,571 | 21,580 | 26,774 | 2,875 | 201 | |
Guarantees and commitments notional amount | ||||||
Guarantees (2) | 1,331 | - | - | - | - | - |
Commitments (3) | 72,101 | - | - | - | - | - |
73,432 | - | - | - | - | - | |
2022 | ||||||
Liabilities by contractual maturity up to 20 years | ||||||
Bank deposits | 4,165 | 311 | 5,019 | 8,503 | - | - |
Customer deposits | 276,773 | 4,035 | 770 | 1 | 12 | - |
Amounts due to holding companies and fellow subsidiaries (1) | 39,068 | 9,478 | 14,078 | 11,004 | 4,139 | - |
Derivatives held for hedging | 33 | 130 | 355 | 94 | 76 | 11 |
Other financial liabilities | 2,312 | 175 | 2,165 | - | - | - |
Subordinated liabilities | 76 | 10 | 21 | 21 | 52 | 104 |
Notes in circulation | 809 | - | - | - | - | - |
Lease liabilities | 29 | 84 | 196 | 160 | 245 | 188 |
323,265 | 14,223 | 22,604 | 19,783 | 4,524 | 303 | |
Guarantees and commitments notional amount | ||||||
Guarantees (2) | 1,664 | - | - | - | - | - |
Commitments (3) | 82,135 | - | - | - | - | - |
83,799 | - | - | - | - | - |
NWB Group | ||||||
2023 | 2022 | |||||
Notional | Assets | Liabilities | Notional | Assets | Liabilities | |
£bn | £m | £m | £bn | £m | £m | |
Exchange rate contracts | 19.7 | 83 | 249 | 33.5 | 158 | 416 |
Interest rate contracts | 669.6 | 3,101 | 1,469 | 490.2 | 4,249 | 1,672 |
Total | 689.3 | 3,184 | 1,718 | 523.7 | 4,407 | 2,088 |
NWB Plc | ||||||
2023 | 2022 | |||||
Notional | Assets | Liabilities | Notional | Assets | Liabilities | |
£bn | £m | £m | £bn | £m | £m | |
Exchange rate contracts | 20.9 | 83 | 271 | 34.7 | 159 | 434 |
Interest rate contracts | 683.5 | 3,130 | 1,743 | 498.4 | 4,271 | 2,148 |
Total | 704.4 | 3,213 | 2,014 | 533.1 | 4,430 | 2,582 |
NWB Group | ||||||||
2023 | 2022 | |||||||
Changes in fair | Changes in fair | |||||||
value used for | value used for | |||||||
hedge | hedge | |||||||
Notional | Assets | Liabilities | ineffectiveness (1) | Notional | Assets | Liabilities | ineffectiveness (1) | |
£bn | £m | £m | £m | £bn | £m | £m | £m | |
Fair value hedging | ||||||||
Interest rate contracts (2) | 34.1 | 620 | 1,159 | (167) | 23.7 | 981 | 1,022 | 1,563 |
Cash flow hedging | ||||||||
Interest rate contracts | 97.0 | 1,994 | 3,056 | (305) | 117.9 | 3,045 | 3,491 | (552) |
Exchange rate contracts | 2.6 | 2 | 3 | (3) | 0.2 | 4 | 3 | (5) |
Net investment hedging | ||||||||
Exchange rate contracts | 0.1 | - | 7 | (2) | 0.1 | - | 4 | 1 |
133.8 | 2,616 | 4,225 | (477) | 141.9 | 4,030 | 4,520 | 1,007 | |
IFRS netting and clearing | ||||||||
house settlements | (2,090) | (3,820) | (3,289) | (4,262) | ||||
526 | 405 | 741 | 258 |
NWB Plc | ||||||||
2023 | 2022 | |||||||
Changes in fair | Changes in fair | |||||||
value used for | value used for | |||||||
hedge | hedge | |||||||
Notional | Assets | Liabilities | ineffectiveness (1) | Notional | Assets | Liabilities | ineffectiveness (1) | |
£bn | £m | £m | £m | £bn | £m | £m | £m | |
Fair value hedging | ||||||||
Interest rate contracts (2) | 33.9 | 619 | 1,125 | (183) | 23.4 | 980 | 968 | 1,595 |
Cash flow hedging | ||||||||
Interest rate contracts | 97.0 | 1,994 | 3,056 | (305) | 117.9 | 3,045 | 3,491 | (552) |
Exchange rate contracts | 2.6 | - | 3 | (2) | 0.1 | 2 | 3 | (5) |
133.5 | 2,613 | 4,184 | (490) | 141.4 | 4,027 | 4,462 | 1,038 | |
IFRS netting and clearing | ||||||||
house settlements | (2,090) | (3,786) | (3,289) | (4,211) | ||||
523 | 398 | 738 | 251 |
NWB Group | ||
2023 | 2022 | |
£m | £m | |
Fair value hedging | ||
Gain/(loss) on hedged items attributable to the hedged risk | 194 | (1,548) |
(Loss)/gain on the hedging instruments | (167) | 1,563 |
Fair value hedging ineffectiveness | 27 | 15 |
Cash flow hedging | ||
Interest rate risk | (4) | 5 |
Cash flow hedging ineffectiveness | (4) | 5 |
Total | 23 | 20 |
NWB Group | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2023 | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Fair value hedging | |||||||
Interest rate risk (1) | |||||||
Hedging assets | 0.1 | 1.6 | 5.4 | 7.2 | 4.2 | 2.9 | 21.4 |
Hedging liabilities | 2.2 | 1.7 | 2.7 | 4.3 | 1.8 | - | 12.7 |
2022 | |||||||
Fair value hedging | |||||||
Interest rate risk (1) | |||||||
Hedging assets | 0.2 | 0.2 | 3.0 | 3.5 | 3.2 | 2.1 | 12.2 |
Hedging liabilities | - | 0.2 | 4.5 | 3.4 | 3.4 | - | 11.5 |
2023 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 1.5 | 2.1 | 22.9 | 12.2 | 5.3 | - | 44.0 |
Hedging liabilities | 0.5 | 4.8 | 31.2 | 15.5 | 1.0 | - | 53.0 |
Exchange rate risk | |||||||
Hedging assets | 0.3 | 0.7 | 0.5 | - | - | - | 1.5 |
Hedging liabilities | 0.8 | 0.2 | 0.1 | - | - | - | 1.1 |
2022 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 4.7 | 6.7 | 24.8 | 11.7 | 5.0 | - | 52.9 |
Hedging liabilities | 8.5 | 21.5 | 19.1 | 8.0 | 7.9 | - | 65.0 |
Exchange rate risk | |||||||
Hedging assets | - | - | - | - | - | - | - |
Hedging liabilities | - | 0.2 | - | - | - | - | 0.2 |
NWB Plc | |||||||
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2023 | £bn | £bn | £bn | £bn | £bn | £bn | £bn |
Fair value hedging | |||||||
Interest rate risk (1) | |||||||
Hedging assets | 0.1 | 1.6 | 5.4 | 7.2 | 4.1 | 3.1 | 21.5 |
Hedging liabilities | 2.2 | 1.7 | 2.7 | 4.3 | 1.5 | - | 12.4 |
2022 | |||||||
Fair value hedging | |||||||
Interest rate risk (1) | |||||||
Hedging assets | 0.2 | 0.2 | 3.0 | 3.4 | 3.1 | 2.0 | 11.9 |
Hedging liabilities | - | 0.2 | 4.5 | 3.4 | 3.4 | - | 11.5 |
2023 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 1.5 | 2.1 | 22.9 | 12.2 | 5.3 | - | 44.0 |
Hedging liabilities | 0.5 | 4.8 | 31.2 | 15.5 | 1.0 | - | 53.0 |
Exchange rate risk | |||||||
Hedging assets | 0.3 | 0.7 | 0.5 | - | - | - | 1.5 |
Hedging liabilities | 0.8 | 0.2 | 0.1 | - | - | - | 1.1 |
2022 | |||||||
Cash flow hedging | |||||||
Interest rate risk | |||||||
Hedging assets | 4.7 | 6.7 | 24.8 | 11.7 | 5.0 | - | 52.9 |
Hedging liabilities | 8.5 | 21.5 | 19.1 | 8.0 | 7.9 | - | 65.0 |
Exchange rate risk | |||||||
Hedging assets | - | - | - | - | - | - | - |
Hedging liabilities | 0.1 | - | - | - | - | - | 0.1 |
0-3 months | 3-12 months | 1-3 years | 3-5 years | 5-10 years | Over 10 years | Total | |
2023 | % | % | % | % | % | % | % |
Average fixed interest rate | |||||||
Hedging assets | 0.87 | 2.84 | 1.29 | 4.04 | 1.28 | - | 2.11 |
Hedging liabilities | 0.71 | 1.37 | 3.95 | 2.96 | 1.92 | - | 3.36 |
2022 | |||||||
Average fixed interest rate | |||||||
Hedging assets | 1.47 | 1.39 | 1.51 | 2.64 | 0.69 | - | 1.67 |
Hedging liabilities | 0.10 | 0.70 | 2.47 | 1.63 | 2.54 | - | 1.48 |
2023 | 2022 | |
USD/GBP | 1.26 | - |
INR/GBP | 105.03 | 100.54 |
CHF/GBP | 1.08 | 1.15 |
NWB Group | |||
Carrying value | Impact on | Changes in fair | |
of hedged | hedged items | value used as a | |
assets | included in | basis to determine | |
and liabilities | carrying value | ineffectiveness (1) | |
2023 | £m | £m | £m |
Fair value hedging - interest rate (2) | |||
Loans to banks and customers - amortised cost | 2,857 | (378) | 79 |
Other financial assets - securities | 18,451 | 265 | 509 |
Total (3) | 21,308 | (113) | 588 |
Other financial liabilities - debt securities in issue | 8,670 | (418) | (297) |
Subordinated liabilities | 3,636 | (115) | (97) |
Total | 12,306 | (533) | (394) |
2022 | |||
Fair value hedging - interest rate (2) | |||
Loans to banks and customers - amortised cost | 2,347 | (490) | (592) |
Other financial assets - securities | 8,600 | (666) | (2,008) |
Total (3) | 10,947 | (1,156) | (2,600) |
Other financial liabilities - debt securities in issue | 8,430 | (696) | 835 |
Subordinated liabilities | 2,241 | (261) | 217 |
Total | 10,671 | (957) | 1,052 |
2023 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (4) | 43,693 | (1,529) | |
Other financial assets - securities | 354 | (13) | |
Total | 44,047 | (1,542) | |
Bank and customer deposits | 52,964 | 1,843 | |
Other financial liabilities - debt securities in issue | - | - | |
Total | 52,964 | 1,843 | |
Cash flow hedging - exchange rate | |||
Loans to banks and customers - amortised cost (4) | 583 | - | |
Other financial assets - securities | 1,839 | - | |
Total | 2,422 | - | |
Other | 201 | 3 | |
2022 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (4) | 52,540 | 2,593 | |
Other financial assets - securities | 261 | 12 | |
Total | 52,801 | 2,605 | |
Bank and customer deposits | 65,034 | (2,046) | |
Other financial liabilities - debt securities in issue | 80 | (2) | |
Total | 65,114 | (2,048) | |
Cash flow hedging - exchange rate | |||
Loans to banks and customer - amortised cost | - | - | |
Other financial assets - securities | - | - | |
Total | - | - | |
Other | 204 | 5 |
NWB Plc | |||
Carrying value | Impact on | Changes in fair | |
of hedged | hedged items | value used as a | |
assets | included in | basis to determine | |
and liabilities | carrying value | ineffectiveness (1) | |
2023 | £m | £m | £m |
Fair value hedging - interest rate (2) | |||
Loans to banks and customers - amortised cost | 2,776 | (381) | 77 |
Other financial assets - securities | 18,451 | 265 | 509 |
Total (3) | 21,227 | (116) | 586 |
Other financial liabilities - debt securities in issue | 8,399 | (384) | (280) |
Subordinated liabilities | 3,636 | (115) | (97) |
Total | 12,035 | (499) | (377) |
2022 | |||
Fair value hedging - interest rate (2) | |||
Loans to banks and customers - amortised cost | 2,274 | (491) | (579) |
Other financial assets - securities | 8,600 | (666) | (2,008) |
Total (3) | 10,874 | (1,157) | (2,587) |
Other financial liabilities - debt securities in issue | 8,172 | (644) | 790 |
Subordinated liabilities | 2,241 | (261) | 217 |
Total | 10,413 | (905) | 1,007 |
2023 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (4) | 43,693 | (1,529) | |
Other financial assets - securities | 354 | (13) | |
Total | 44,047 | (1,542) | |
Bank and customer deposits | 52,964 | 1,843 | |
Other financial liabilities - debt securities in issue | - | - | |
Total | 52,964 | 1,843 | |
Cash flow hedging - exchange rate | |||
Loans to banks and customers - amortised cost (4) | 583 | - | |
Other financial assets - securities | 1,839 | - | |
Total | 2,422 | - | |
Other | 143 | 2 | |
2022 | |||
Cash flow hedging - interest rate | |||
Loans to banks and customers - amortised cost (4) | 52,540 | 2,593 | |
Other financial assets - securities | 261 | 12 | |
Total | 52,801 | 2,605 | |
Bank and customer deposits | 65,034 | (2,046) | |
Other financial liabilities - debt securities in issue | 80 | (2) | |
Total | 65,114 | (2,048) | |
Cash flow hedging - exchange rate | |||
Other | 149 | 6 |
NWB Group | ||||
2023 | 2022 | |||
Foreign | Foreign | |||
Cash flow hedge | exchange | Cash flow hedge | exchange | |
reserve | hedge reserve | reserve | hedge reserve | |
£m | £m | £m | £m | |
Continuing | ||||
Interest rate risk | (812) | - | (544) | - |
Foreign exchange risk | (1) | (6) | 2 | (16) |
De-designated | ||||
Interest rate risk | (20) | - | (1) | - |
Foreign exchange risk | - | 16 | - | 13 |
Total | (833) | 10 | (543) | (3) |
NWB Plc | ||||
2023 | 2022 | |||
Foreign | Foreign | |||
Cash flow | exchange | Cash flow | exchange | |
hedge reserve | hedge reserve | hedge reserve | hedge reserve | |
£m | £m | £m | £m | |
Continuing | ||||
Interest rate risk | (812) | - | (544) | - |
Foreign exchange risk | (3) | 1 | (1) | (15) |
De-designated | ||||
Interest rate risk | (20) | - | (1) | - |
Foreign exchange risk | - | (4) | - | - |
Total | (835) | (3) | (546) | (15) |
NWB Group | ||||
2023 | 2022 | |||
Foreign | Foreign | |||
Cash flow hedge | exchange | Cash flow hedge | exchange | |
reserve | hedge reserve | reserve | hedge reserve | |
£m | £m | £m | £m | |
Amount recognised in equity | ||||
Interest rate risk | (218) | - | (288) | - |
Foreign exchange risk | 38 | 14 | 5 | (31) |
Total | (180) | 14 | (283) | (31) |
Amount transferred from equity to earnings | ||||
Interest rate risk to net interest income | (61) | - | (258) | - |
Interest rate risk to non interest income (1) | (8) | - | 16 | - |
Interest rate risk to operating expenses | - | - | (14) | - |
Foreign exchange risk to net interest income | (43) | - | - | - |
Foreign exchange risk to operating expenses | 2 | - | (3) | - |
Total | (110) | - | (259) | - |
NWB Plc | ||||
2023 | 2022 | |||
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 | (218) | - | (288) | - |
Foreign exchange risk | 38 | 12 | - | (33) |
Total | (180) | 12 | (288) | (33) |
Amount transferred from equity to earnings | ||||
Interest rate risk to net interest income | (61) | - | (257) | - |
Interest rate risk to non interest income (1) | (8) | - | 16 | - |
Foreign exchange risk to net interest income | (44) | - | (14) | - |
Foreign exchange risk to operating expenses | 4 | - | - | - |
Total | (109) | - | (255) | - |
NWB Group | NWB Plc | |||
31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Loans - amortised cost | ||||
Stage 1 | 288,772 | 266,722 | 258,188 | 236,809 |
Stage 2 | 31,727 | 37,216 | 28,008 | 32,765 |
Stage 3 | 4,405 | 3,783 | 4,003 | 3,383 |
Inter-group (1) | 1,809 | 4,220 | 32,200 | 30,633 |
Total | 326,713 | 311,941 | 322,400 | 303,590 |
ECL provisions (2) | ||||
Stage 1 | 566 | 506 | 521 | 459 |
Stage 2 | 794 | 813 | 746 | 765 |
Stage 3 | 1,512 | 1,262 | 1,416 | 1,170 |
Inter-group | 1 | 4 | 41 | 48 |
2,873 | 2,585 | 2,724 | 2,442 | |
ECL provision coverage (3) | ||||
Stage 1 (%) | 0.2 | 0.19 | 0.2 | 0.19 |
Stage 2 (%) | 2.5 | 2.18 | 2.7 | 2.33 |
Stage 3 (%) | 34.3 | 33.36 | 35.4 | 34.58 |
Inter-group (%) | 0.1 | 0.09 | 0.1 | 0.16 |
0.88 | 0.84 | 0.92 | 0.88 | |
Impairment (releases)/losses | ||||
ECL (release)/charge (4) | ||||
Stage 1 | (319) | (243) | (302) | (256) |
Stage 2 | 529 | 348 | 516 | 373 |
Stage 3 | 297 | 233 | 276 | 234 |
Third party | 507 | 338 | 490 | 351 |
Inter-group | (3) | 3 | (7) | 40 |
504 | 341 | 483 | 391 | |
Amounts written-off | 235 | 321 | 218 | 272 |
NWB Plc | ||
2023 | 2022 | |
£m | £m | |
At 1 January | 2,030 | 2,319 |
Currency translation and other adjustments | (3) | (2) |
Additional investments in Group undertakings | 621 | 276 |
Disposals of investments in Group undertakings | (35) | (227) |
Net reversal/(impairment) of impairment of investments | 2 | (336) |
At 31 December | 2,615 | 2,030 |
Country of incorporation | ||
and principal area of | ||
Nature of business | operations | |
Coutts & Company (1) | Private banking | Great Britain |
Lombard North Central PLC | Leasing | Great Britain |
NWB Group | |||||||||
Debt securities | |||||||||
Central and local government | |||||||||
Other | Equity | Settlement | |||||||
UK | US | Other | debt | Total | shares | Loans | balances | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Mandatory fair value through profit or loss | - | - | - | - | - | - | 453 | - | 453 |
Fair value through other comprehensive | |||||||||
income | 5,949 | 3,045 | 5,165 | 9,334 | 23,493 | 2 | - | - | 23,495 |
Amortised cost | 1,728 | - | - | 6,264 | 7,992 | - | - | 4 | 7,996 |
Total | 7,677 | 3,045 | 5,165 | 15,598 | 31,485 | 2 | 453 | 4 | 31,944 |
2022 | |||||||||
Mandatory fair value through profit or loss | - | - | - | - | - | - | 417 | - | 417 |
Fair value through other comprehensive | |||||||||
income | 681 | 3,171 | 431 | 5,428 | 9,711 | 2 | - | - | 9,713 |
Amortised cost | 888 | - | - | 3,522 | 4,410 | - | - | 6 | 4,416 |
Total | 1,569 | 3,171 | 431 | 8,950 | 14,121 | 2 | 417 | 6 | 14,546 |
NWB Plc | |||||||||
Debt securities | |||||||||
Central and local government | |||||||||
Other | Equity | Settlement | |||||||
UK | US | Other | debt | Total | shares | Loans | balances | Total | |
2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Mandatory fair value through profit or loss | - | - | - | - | - | - | 453 | - | 453 |
Fair value through other comprehensive | |||||||||
income | 5,467 | 3,045 | 5,165 | 9,334 | 23,011 | 2 | - | - | 23,013 |
Amortised cost | 1,728 | - | - | 5,894 | 7,622 | - | - | 4 | 7,626 |
Total | 7,195 | 3,045 | 5,165 | 15,228 | 30,633 | 2 | 453 | 4 | 31,092 |
2022 | |||||||||
Mandatory fair value through profit or loss | - | - | - | - | - | - | 417 | - | 417 |
Fair value through other comprehensive | |||||||||
income | 681 | 3,171 | 431 | 5,428 | 9,711 | 2 | - | - | 9,713 |
Amortised cost | 888 | - | - | 3,156 | 4,044 | - | - | 6 | 4,050 |
Total | 1,569 | 3,171 | 431 | 8,584 | 13,755 | 2 | 417 | 6 | 14,180 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Intangible assets (Note 17) | 1,897 | 1,607 | 1,698 | 1,458 |
Property, plant and equipment (Note 18) | 3,751 | 3,704 | 2,021 | 1,969 |
Pension schemes in net surplus (Note 5) | 5 | 7 | - | - |
Assets of disposal groups | 24 | 6 | 24 | 3 |
Prepayments | 331 | 321 | 273 | 286 |
Accrued income | 199 | 151 | 106 | 82 |
Tax recoverable | 40 | 229 | - | 331 |
Deferred tax (Note 7) | 981 | 1,117 | 966 | 1,104 |
Acceptances | 327 | 128 | 312 | 119 |
Other assets | 394 | 397 | 335 | 289 |
7,949 | 7,667 | 5,735 | 5,641 |
NWB Group | ||||||
2023 | 2022 | |||||
Goodwill | Other (1) | Total | Goodwill | Other (1) | Total | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 January | 623 | 3,706 | 4,329 | 623 | 3,014 | 3,637 |
Currency translation and other adjustments | - | - | - | - | (3) | (3) |
Additions | - | 737 | 737 | - | 722 | 722 |
Disposals and write-off of fully amortised assets | - | (114) | (114) | - | (27) | (27) |
At 31 December | 623 | 4,329 | 4,952 | 623 | 3,706 | 4,329 |
Accumulated amortisation and impairment | ||||||
At 1 January | 564 | 2,158 | 2,722 | 564 | 1,841 | 2,405 |
Currency translation and other adjustments | - | - | - | - | (3) | (3) |
Disposals and impairment of fully amortised assets | - | (115) | (115) | - | (18) | (18) |
Amortisation charge for the year | - | 425 | 425 | - | 338 | 338 |
Impairment of intangible assets | 1 | 22 | 23 | - | - | - |
At 31 December | 565 | 2,490 | 3,055 | 564 | 2,158 | 2,722 |
Net book value at 31 December | 58 | 1,839 | 1,897 | 59 | 1,548 | 1,607 |
NWB Plc | ||
2023 (1) | 2022 (1) | |
£m | £m | |
Cost | ||
At 1 January | 3,568 | 2,889 |
Currency translation and other adjustments | - | - |
Additions | 669 | 690 |
Disposals and write-off of fully amortised assets | (126) | (11) |
At 31 December | 4,111 | 3,568 |
Accumulated amortisationand impairment | ||
At 1 January | 2,110 | 1,789 |
Currency translation and other adjustments | - | - |
Disposals and write-off of fully amortised assets | (109) | (1) |
Amortisation charge for the year | 394 | 322 |
Impairment of intangible assets | 18 | - |
At 31 December | 2,413 | 2,110 |
Net book value at 31 December | 1,698 | 1,458 |
NWB Group | ||||
Investment | Property, plant | Operating | ||
properties | and equipment | leases | Total | |
2023 | £m | £m | £m | £m |
Cost or valuation | ||||
At 1 January | 941 | 7,042 | 1,129 | 9,112 |
Transfers to disposal groups | - | (485) | - | (485) |
Transfers to fellow subsidiaries | - | (8) | - | (8) |
Currency translation and other adjustments (1) | (51) | (8) | - | (59) |
Additions | 81 | 627 | 156 | 864 |
Disposals and write-off of fully depreciated assets | - | (974) | (211) | (1,185) |
At 31 December | 971 | 6,194 | 1,074 | 8,239 |
Accumulated impairment, depreciation and amortisation | ||||
At 1 January | - | 4,796 | 612 | 5,408 |
Transfers to disposal groups | - | (396) | - | (396) |
Transfers to fellow subsidiaries | - | - | - | - |
Currency translation and other adjustments (2) | - | (3) | - | (3) |
Disposals and write-off of fully depreciated assets | - | (799) | (152) | (951) |
Charge for the year | - | 241 | 115 | 356 |
Impairment of property, plant and equipment | - | 74 | - | 74 |
At 31 December | - | 3,913 | 575 | 4,488 |
Net book value at 31 December | 971 | 2,281 | 499 | 3,751 |
2022 | ||||
Cost or valuation | ||||
At 1 January | 840 | 6,970 | 1,095 | 8,905 |
Transfers to disposal groups | - | (7) | - | (7) |
Transfers to fellow subsidiaries | - | (10) | - | (10) |
Currency translation and other adjustments (1) | (17) | (9) | - | (26) |
Additions | 145 | 399 | 146 | 690 |
Disposals and write-off of fully depreciated assets | (27) | (301) | (112) | (440) |
At 31 December | 941 | 7,042 | 1,129 | 9,112 |
Accumulated impairment, depreciation and amortisation | ||||
At 1 January | - | 4,692 | 569 | 5,261 |
Transfers to disposal groups | - | (4) | - | (4) |
Transfers to fellow subsidiaries | - | 4 | - | 4 |
Currency translation and other adjustments (2) | - | 28 | - | 28 |
Disposals and write-off of fully depreciated assets | - | (224) | (85) | (309) |
Charge for the year | - | 264 | 128 | 392 |
Impairment of property, plant and equipment | - | 36 | - | 36 |
At 31 December | - | 4,796 | 612 | 5,408 |
Net book value at 31 December | 941 | 2,246 | 517 | 3,704 |
NWB Plc | ||
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Cost | ||
At 1 January | 6,572 | 6,479 |
Transfers to disposal groups | (485) | (7) |
Transfers to subsidiaries and fellow subsidiaries | (10) | (10) |
Currency translation and other adjustments | (6) | (9) |
Additions | 616 | 381 |
Disposals and write-off of fully depreciated assets | (936) | (262) |
At 31 December | 5,751 | 6,572 |
Accumulated impairment and depreciation | ||
At 1 January | 4,603 | 4,496 |
Transfers to disposal groups | (397) | (4) |
Transfers to subsidiaries and fellow subsidiaries | - | 4 |
Currency translation and other adjustments (1) | (2) | 26 |
Disposals and write-off of fully depreciated assets | (768) | (194) |
Charge for the year | 219 | 240 |
Impairment for the year | 75 | 35 |
At 31 December | 3,730 | 4,603 |
Net book value at 31 December | 2,021 | 1,969 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Bank deposits - held-for-trading | 6 | 7 | 6 | 7 |
Customer deposits - held-for-trading | 7 | 10 | 7 | 10 |
Settlement balances | 4 | 2 | 4 | 2 |
Debt securities in issue | ||||
- Commercial paper and certificates of deposit | 6,009 | 1,664 | 6,008 | 1,664 |
- Covered bonds | 2,122 | 2,842 | 2,122 | 2,842 |
- Securitisation | 863 | 859 | - | - |
Total | 9,011 | 5,384 | 8,147 | 4,525 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Undated loan capital | 3 | 78 | - | 72 |
Preference shares (2) | 119 | 119 | 119 | 119 |
122 | 197 | 119 | 191 |
2023 | 2022 | |||||
Undated loan capital | First call date | Maturity date | Capital treatment | £m | £m | |
NatWest Bank Plc | ||||||
£35 million | 11.500% notes | Dec-22 | - | Tier 2 | - | 72 |
- | 72 | |||||
Preference shares | ||||||
NatWest Bank Plc | ||||||
£140 million | Non-cumulative preference shares of £1 | - | - | Not applicable | 119 | 119 |
119 | 119 | |||||
119 | 191 | |||||
Undated loan capital other subsidiaries | 3 | 6 | ||||
122 | 197 |
NWB Group and NWB Plc | ||
2023 | 2022 | |
Other subsidiaries | £m | £m |
Dated loan capital | 3,636 | 2,241 |
Undated loan capital | - | 700 |
Preference shares | - | - |
3,636 | 2,941 |
2023 | 2022 | |||||
Dated loan capital | £m | £m | ||||
NatWest Bank Plc | ||||||
€411.4 million | 1.043% notes | Jun-27 | Sep-32 | Tier 2 | 325 | 311 |
$750 million | 3.754% notes | Nov-24 | Nov-29 | Tier 2 | 575 | 594 |
£500 million | 3.622% notes | Aug-25 | Aug-30 | Tier 2 | 479 | 458 |
£1000 million | 2.105% notes | May-26 | Nov-31 | Tier 2 | 919 | 878 |
£650 million | 7.536% notes | Nov-28 | Jun-33 | Tier 2 | 679 | - |
€700 million | 5.763% notes | Jun-28 | Feb-34 | Tier 2 | 659 | - |
3,636 | 2,241 | |||||
Undated loan capital | ||||||
NatWest Bank Plc | ||||||
£700 million | Floating rate notes | - | - | Tier 2 | - | 700 |
700 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Lease liabilities | 513 | 901 | 427 | 802 |
Provisions for liabilities and charges | 456 | 550 | 424 | 519 |
Retirement benefit liabilities (Note 5) | 37 | 35 | 9 | 9 |
Accruals | 1,068 | 1,009 | 872 | 878 |
Deferred income | 264 | 232 | 242 | 212 |
Current tax | 137 | 2 | 46 | 2 |
Deferred tax (Note 7) | 89 | 130 | - | - |
Acceptances | 327 | 128 | 312 | 119 |
Other liabilities | 434 | 483 | 202 | 202 |
Total | 3,325 | 3,470 | 2,534 | 2,743 |
NWB Group | |||||
Financial | |||||
Redress and other | commitments and | ||||
litigation | Property | guarantees | Other (1) | Total | |
Provisions for liabilities and charges | £m | £m | £m | £m | £m |
At 1 January 2023 | 292 | 105 | 59 | 94 | 550 |
Expected credit losses impairment release | - | - | (3) | - | (3) |
Currency translation and other movements | (4) | - | - | (4) | (8) |
Charge to income statement | 102 | 29 | - | 84 | 215 |
Release to income statement | (17) | (47) | - | (24) | (88) |
Provisions utilised | (126) | (23) | - | (61) | (210) |
At 31 December 2023 | 247 | 64 | 56 | 89 | 456 |
NWB Plc | |||||
Financial | |||||
Redress and other | commitments and | ||||
litigation | Property | guarantees | Other (1) | Total | |
Provisions for liabilities and charges | £m | £m | £m | £m | £m |
At 1 January 2023 | 286 | 103 | 57 | 73 | 519 |
Expected credit losses impairment release | - | - | (3) | - | (3) |
Currency translation and other movements | (3) | - | - | (2) | (5) |
Charge to income statement | 98 | 28 | - | 75 | 201 |
Release to income statement | (16) | (46) | - | (21) | (83) |
Provisions utilised | (124) | (22) | - | (59) | (205) |
At 31 December 2023 | 241 | 63 | 54 | 66 | 424 |
Number of shares - 000s | ||||
Allotted, called up and fully paid | 2023 | 2022 | 2023 | 2022 |
£m | £m | 000s | 000s | |
Ordinary shares of £1 | 1,678 | 1,678 | 1,678,177 | 1,678,177 |
Non-cumulative preference shares of £1 | 116 | 116 | 116,349 | 116,349 |
2023 | 2022 | |
£m | £m | |
Additional Tier 1 instruments | ||
US $2,000 million 3.8495% instruments callable - August 2023 | 1,007 | 1,007 |
US $750 million 4.3517% instruments callable - June 2023 | 541 | 541 |
GBP £400 million 3.9438% instruments callable - March 2028 | 400 | 400 |
GBP £500 million 6.8543% instruments callable - May 2027 | 500 | 500 |
2,581 | 2,581 |
2023 | 2022 | |||||
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 | ||||||
Loans to customers | 215 | 253 | 468 | 30 | 254 | 284 |
Other financial assets | 2,621 | - | 2,621 | 1,403 | - | 1,403 |
Total | 2,836 | 253 | 3,089 | 1,433 | 254 | 1,687 |
Off balance sheet | ||||||
Liquidity facilities/loan commitments | 115 | 50 | 165 | 250 | 38 | 288 |
Guarantees | - | 11 | 11 | - | 14 | 14 |
Total | 115 | 61 | 176 | 250 | 52 | 302 |
Maximum exposure | 2,951 | 314 | 3,265 | 1,683 | 306 | 1,989 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
The following assets have failed derecognition (1) | £m | £m | £m | £m |
Loans to bank - amortised cost | 10 | 16 | 10 | 16 |
Loans to customers - amortised cost | 281 | 398 | 281 | 398 |
Other financial assets | 6,469 | 2,140 | 6,469 | 2,140 |
Total | 6,760 | 2,554 | 6,760 | 2,554 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
Assets pledged against liabilities | £m | £m | £m | £m |
Loans to banks - amortised cost | 63 | 66 | - | - |
Loans to customers - amortised cost | 21,611 | 17,493 | 21,611 | 17,493 |
Other financial assets (1) | 1,252 | 697 | 770 | 697 |
Total | 22,926 | 18,256 | 22,381 | 18,190 |
2023 | 2022 | |
Asset type (1) | £m | £m |
UK mortgages - covered bond programme | 9,784 | 6,992 |
2023 | 2022 | |
Shareholders' equity (excluding non-controlling interests) | £m | £m |
Shareholders’ equity | 19,701 | 18,243 |
Other equity instruments | (2,518) | (2,518) |
17,183 | 15,725 | |
Regulatory adjustments and deductions | ||
Cash flow hedging reserve | 601 | 393 |
Deferred tax assets | (332) | (421) |
Prudential valuation adjustments | (41) | (20) |
Goodwill and other intangible assets | (1,698) | (1,458) |
Excess of expected losses over impairment provisions | - | (86) |
Instruments of financial sector entities where the institution has a significant investment | (869) | (430) |
Foreseeable dividends | (880) | (900) |
Adjustment for trust assets (1) | - | (365) |
Adjustment under IFRS 9 transition arrangements | 169 | 281 |
Insufficient coverage for non-performing exposures | - | (6) |
Other adjustments for regulatory purposes | (51) | - |
(3,101) | (3,012) | |
CET1 capital | 14,082 | 12,713 |
Additional Tier 1 (AT1) capital | ||
Qualifying instruments and related share premium | 2,518 | 2,518 |
2,518 | 2,518 | |
Tier 1 capital | ||
Instruments of financial sector entities where the institution has a significant investment | (240) | (275) |
Tier 1 capital | 16,360 | 14,956 |
Qualifying Tier 2 capital | ||
Qualifying instruments and related share premium | 3,704 | 3,188 |
Tier 2 deductions | ||
Instruments of financial sector entities where the institution has a significant investment | (302) | (266) |
Other regulatory adjustments | 36 | (1) |
(266) | (267) | |
Tier 2 capital | 3,438 | 2,921 |
Total regulatory capital | 19,798 | 17,877 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Contingent liabilities and commitments | ||||
Guarantees | 1,376 | 1,728 | 1,320 | 1,664 |
Other contingent liabilities | 1,003 | 1,197 | 994 | 1,190 |
Standby facilities, credit lines and other commitments | 77,149 | 87,221 | 73,343 | 83,321 |
Total | 79,528 | 90,146 | 75,657 | 86,175 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Capital expenditure on other property, plant and equipment | 35 | 4 | 35 | 4 |
Contracts to purchase goods or services (1) | 1,116 | 671 | 963 | 549 |
1,151 | 675 | 998 | 553 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Additional investment in associates | (5) | - | (5) | - |
Additional investments in Group undertakings | - | - | (531) | (256) |
Disposal of investments in Group undertakings | - | - | 35 | 227 |
Purchase of net assets and liabilities | - | (270) | - | - |
Net outflow of cash in respect of purchases and disposals | (5) | (270) | (501) | (29) |
Net cash expenditure on intangible assets | (719) | (722) | (687) | (690) |
Net outflow of cash | (724) | (992) | (1,188) | (719) |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Impairment losses | 504 | 341 | 483 | 389 |
Depreciation and amortisation | 877 | 768 | 705 | 598 |
Net (reversal)/impairment of impairment of investments in Group undertakings | - | - | (2) | 336 |
Change in fair value taken to profit or loss on other financial assets | (541) | 1,177 | (541) | 1,177 |
Change in fair value taken to profit or loss on other financial liabilities and | ||||
subordinated liabilities | 374 | (912) | 383 | (924) |
Elimination of foreign exchange differences | 325 | (47) | 320 | (3) |
Other non-cash items | (38) | (195) | (49) | (215) |
Income receivable on other financial assets | (731) | (303) | (713) | (303) |
Loss on sale of other financial assets | 43 | 93 | 43 | 93 |
Dividends receivable from subsidiaries | - | - | (617) | (1,010) |
Profit on sale of subsidiaries and associates | - | - | (36) | - |
Loss on sale of other assets and net assets and liabilities | 50 | 5 | 46 | 6 |
Gain on redemption of own debt | (234) | - | (234) | - |
Interest payable on MRELs and subordinated liabilities | 484 | 371 | 426 | 358 |
Charges and releases on provisions | 127 | 122 | 118 | 122 |
Defined benefit pension schemes | 89 | 154 | 64 | 132 |
Non-cash and other items | 1,329 | 1,574 | 396 | 756 |
Change in operating assets and liabilities | ||||
Change in derivative assets | 1,043 | (2,230) | 1,037 | (2,171) |
Change in loans to banks | 443 | (198) | 431 | (164) |
Change in loans to customers | (17,296) | (14,448) | (17,405) | (12,313) |
Change in amounts due from holding companies and fellow subsidiaries | 2,607 | (355) | (97) | (6,204) |
Change in other financial assets | (139) | 239 | (139) | 239 |
Change in other assets | (239) | (34) | (243) | 14 |
Change in bank deposits | 1,992 | (6,771) | 1,993 | (6,770) |
Change in customer deposits | (8,862) | (9,065) | (5,356) | (10,912) |
Change in amounts due to holding companies and fellow subsidiaries | 7,578 | (7,218) | 8,225 | (2,191) |
Change in derivative liabilities | (370) | (2,031) | (568) | (1,754) |
Change in other financial liabilities | 3,627 | (1,867) | 3,623 | (1,859) |
Change in notes in circulation | (3) | (95) | (3) | (95) |
Change in other liabilities | (513) | (1,197) | (497) | (1,194) |
Change in operating assets and liabilities | (10,132) | (45,270) | (8,999) | (45,374) |
NWB Group | NWB Plc | |||||||||||
Called up share | Called up share | |||||||||||
capital, share | capital, share | |||||||||||
premium, and | Subordinated | premium, and | Subordinated | |||||||||
paid-in equity | liabilities (1) | MRELs (2) | paid-in equity | liabilities (1) | MRELs (2) | |||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 6,421 | 6,280 | 3,138 | 3,285 | 6,339 | 5,687 | 6,421 | 6,280 | 3,132 | 3,279 | 5,709 | 5,133 |
Issue of paid-in equity | - | 500 | - | 500 | ||||||||
Redemption of paid-in equity | - | (388) | - | (388) | ||||||||
Issue of subordinated liabilities | 1,263 | - | 1,263 | - | ||||||||
Redemption of subordinated liabilities | (539) | (55) | (539) | (55) | ||||||||
Interest paid on subordinated liabilities | (145) | (145) | (120) | (144) | ||||||||
Issue of MRELs | 441 | 750 | 441 | 700 | ||||||||
Maturity and redemption of MRELs | (157) | - | (107) | - | ||||||||
Interest paid on MRELs | (293) | (202) | (261) | (191) | ||||||||
Net cash inflow/(outflow) from financing | - | 112 | 579 | (200) | (9) | 548 | - | 112 | 604 | (199) | 73 | 509 |
Effects of foreign exchange | - | - | (47) | 86 | (316) | 612 | - | - | (47) | 86 | (311) | 599 |
Changes in fair value of subordinated | ||||||||||||
liabilities and MRELs | 147 | (178) | 227 | (734) | 148 | (178) | 235 | (746) | ||||
Interest payable on subordinated | ||||||||||||
liabilities and MRELs | 177 | 145 | 307 | 226 | 152 | 144 | 274 | 214 | ||||
Gain on redemption of own debt | (234) | - | (234) | - | ||||||||
Other | - | 29 | (2) | - | - | - | - | 29 | - | - | - | - |
At 31 December | 6,421 | 6,421 | 3,758 | 3,138 | 6,548 | 6,339 | 6,421 | 6,421 | 3,755 | 3,132 | 5,980 | 5,709 |
NWB Group | NWB Plc | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Cash and balances at central banks | 48,259 | 73,065 | 48,238 | 73,062 |
Other financial assets | 129 | 234 | 129 | 234 |
Loans to banks including intragroup balances (1) | 3,613 | 3,019 | 4,115 | 2,176 |
Cash and cash equivalents | 52,001 | 76,318 | 52,482 | 75,472 |
2023 | 2022 | |
Directors' remuneration | £m | £m |
Non-executive directors emoluments | 1,852 | 1,950 |
Chairman and executive directors emoluments | 6,408 | 5,804 |
8,260 | 7,754 | |
Amounts receivable under long-term incentive plans and share option plans | 2,708 | 542 |
10,968 | 8,296 |
2023 | 2022 | |
£m | £m | |
Short-term benefits | 17,244 | 18,390 |
Post-employment benefits | 601 | 594 |
Share-based payments | 6,104 | 1,823 |
23,949 | 20,807 |
At 31 December | ||
2023 | 2022 | |
£m | £m | |
Loans to customers - amortised cost | 10,579 | 11,172 |
Customer deposits | 48,595 | 42,932 |
2023 | 2022 | |||||
Holding company | Fellow subsidiaries | Total | Holding company | Fellow subsidiaries | Total | |
£m | £m | £m | £m | £m | £m | |
Interest receivable | - | 133 | 133 | 1 | 40 | 41 |
Interest payable | (674) | (1,588) | (2,262) | (408) | (369) | (777) |
Fees and commissions receivable | - | 62 | 62 | - | 97 | 97 |
Fees and commissions payable | - | (71) | (71) | - | (70) | (70) |
Other operating income (1) | 11 | 1,532 | 1,543 | 36 | 1,605 | 1,641 |
Other administration expenses (2) | - | (156) | (156) | - | - | - |
Impairment (losses)/releases | 3 | - | 3 | (3) | - | (3) |
(660) | (88) | (748) | (374) | 1,303 | 929 |
NWB Group | ||||||
2023 | 2022 | |||||
Holding | Fellow | Holding | Fellow | |||
companies | subsidiaries | Total | companies | subsidiaries | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Loans to banks - amortised cost | - | 1,797 | 1,797 | - | 4,100 | 4,100 |
Loans to customers - amortised cost | - | 11 | 11 | - | 73 | 73 |
Other financial assets | - | - | - | - | 5 | 5 |
Other assets | 104 | 399 | 503 | 15 | 710 | 725 |
Amounts due from holding companies and fellow subsidiaries | 104 | 2,207 | 2,311 | 15 | 4,888 | 4,903 |
Derivatives (1) | 275 | 2,045 | 2,320 | 405 | 2,977 | 3,382 |
Liabilities | ||||||
Bank deposits | - | 30,499 | 30,499 | - | 22,919 | 22,919 |
Customer deposits | 6,262 | 11 | 6,273 | 6,264 | 46 | 6,310 |
Subordinated liabilities | 3,636 | - | 3,636 | 2,941 | - | 2,941 |
MREL instruments issued to NatWest Holdings Ltd | 6,548 | - | 6,548 | 6,339 | - | 6,339 |
Other financial liabilities | - | 17 | 17 | - | 106 | 106 |
Other liabilities | 43 | 236 | 279 | 33 | 123 | 156 |
Amounts due to holding companies and fellow subsidiaries | 16,489 | 30,763 | 47,252 | 15,577 | 23,194 | 38,771 |
Derivatives (1) | 258 | 710 | 968 | 403 | 667 | 1,070 |
NWB Plc | ||||||||
2023 | 2022 | |||||||
Holding | Fellow | Holding | Fellow | |||||
companies | subsidiaries | Subsidiaries | Total | companies | subsidiaries | Subsidiaries | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Assets | ||||||||
Loans to banks - amortised cost | - | 1,547 | 15,516 | 17,063 | - | 3,585 | 10,547 | 14,132 |
Loans to customers - amortised cost | - | 11 | 15,084 | 15,095 | - | 85 | 16,368 | 16,453 |
Other financial assets | - | - | 559 | 559 | - | 4 | 604 | 608 |
Other assets | 104 | 393 | 285 | 782 | 16 | 678 | 246 | 940 |
Amounts due from holding companies | ||||||||
and fellow subsidiaries | 104 | 1,951 | 31,444 | 33,499 | 16 | 4,352 | 27,765 | 32,133 |
Derivatives (1) | 275 | 2,044 | 30 | 2,349 | 405 | 2,977 | 25 | 3,407 |
Liabilities | ||||||||
Bank deposits | - | 23,582 | 36,496 | 60,078 | - | 19,816 | 34,549 | 54,365 |
Customer deposits | 6,284 | 3 | 7,247 | 13,534 | 6,263 | 75 | 4,776 | 11,114 |
Subordinated liabilities | 3,636 | - | - | 3,636 | 2,941 | - | - | 2,941 |
MREL instruments issued to NatWest Holdings Ltd | 6,544 | - | - | 6,544 | 6,328 | - | - | 6,328 |
Other financial liabilities | - | 17 | - | 17 | - | 106 | - | 106 |
Other liabilities | 43 | 223 | 99 | 365 | 33 | 94 | 56 | 183 |
Amounts due to holding companies | ||||||||
and fellow subsidiaries | 16,507 | 23,825 | 43,842 | 84,174 | 15,565 | 20,091 | 39,381 | 75,037 |
Derivatives (1) | 258 | 710 | 317 | 1,285 | 403 | 666 | 527 | 1,596 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Caledonian Sleepers Rail Leasing Ltd | BF | FC | 1 |
Coutts & Company | CI | FC | 10 |
Coutts Finance Co | BF | FC | 10 |
Esme Loans Ltd | BF | FC | 1 |
FreeAgent Central Ltd | SC | FC | 16 |
FreeAgent Holdings Ltd | SC | FC | 16 |
Gatehouse Way Developments Ltd | INV | DE | 1 |
KUC Properties Ltd | BF | DE | 3 |
Land Options (West) Ltd | INV | DE | 3 |
Lombard & Ulster Ltd | BF | FC | 9 |
Lombard Business Leasing Ltd | BF | FC | 1 |
Lombard Corporate Finance (December 1) Ltd | BF | FC | 1 |
Lombard Corporate Finance (December 3) Ltd | BF | FC | 1 |
Lombard Corporate Finance (June 2) Ltd | BF | FC | 1 |
Lombard Discount Ltd | BF | FC | 1 |
Lombard Finance Ltd | BF | FC | 1 |
Lombard Industrial Leasing Ltd | BF | FC | 1 |
Lombard Lease Finance Ltd | BF | FC | 1 |
Lombard Leasing Company Ltd | BF | FC | 1 |
Lombard Leasing Contracts Ltd | BF | FC | 1 |
Lombard Lessors Ltd | BF | FC | 1 |
Lombard Maritime Ltd | BF | FC | 1 |
Lombard North Central Leasing Ltd | BF | FC | 1 |
Lombard North Central PLC | BF | FC | 1 |
Lombard Property Facilities Ltd | BF | FC | 1 |
Lombard Technology Services Ltd | BF | FC | 1 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Mettle Ventures Ltd | OTH | FC | 1 |
National Westminster Home Loans Ltd | BF | FC | 1 |
Natwest Invoice Finance Ltd | OTH | FC | 1 |
NatWest Property Investments Ltd | INV | DE | 1 |
NatWest RT Holdings Ltd | OTH | FC | 1 |
Pittville Leasing Ltd | BF | FC | 1 |
Premier Audit Company Ltd | BF | FC | 1 |
R.B. Capital Leasing Ltd | BF | FC | 1 |
R.B. Leasing (September) Ltd | BF | FC | 1 |
R.B. Quadrangle Leasing Ltd | BF | FC | 1 |
RBS Asset Management Holdings | BF | FC | 10 |
RBS Collective Investment Funds Ltd | BF | FC | 8 |
RBS Invoice Finance Ltd | BF | FC | 1 |
RBSG Collective Investments Holdings Ltd | BF | FC | 8 |
RBSSAF (2) Ltd | BF | FC | 1 |
RBSSAF (25) Ltd | BF | FC | 1 |
Royal Bank Leasing Ltd | BF | FC | 3 |
Royal Bank of Scotland (Industrial Leasing) Ltd | BF | FC | 3 |
Royal Scot Leasing Ltd | BF | FC | 3 |
RoyScot Trust Plc | BF | FC | 1 |
Silvermere Holdings Ltd | BF | FC | 3 |
The Royal Bank of Scotland Group Independent | BF | FC | 3 |
Financial Services Ltd | |||
Ulster Bank Ltd | CI | FC | 9 |
Ulster Bank Pension Trustees Ltd | TR | DE | 9 |
Walton Lake Developments Ltd | INV | DE | 1 |
World Learning Ltd | BF | FC | 1 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Airside Properties AB | BF | FC | 2 |
Arenarena AS | BF | FC | 29 |
Arkivborgen KB | BF | FC | 2 |
Artul Koy | BF | FC | 4 |
BD Lagerhus AS | BF | FC | 5 |
Bilfastighet i Akalla AB | BF | FC | 2 |
Bilfastighet i Avesta AB | BF | FC | 2 |
Bilfastighet i Bollnas AB | BF | FC | 2 |
Bilfastighet i Hemlingby AB | BF | FC | 2 |
Bilfastighet i Hudiksvall AB | BF | FC | 2 |
Bilfastighet i Ludvika AB | BF | FC | 2 |
Bilfastighet i M!rsta AB | BF | FC | 2 |
Bilfastighet i Mora AB | BF | FC | 2 |
Bilfastighet i Uppsala KB | BF | FC | 2 |
Bilfastighet Kista AB | BF | FC | 2 |
Brodmagasinet KB | BF | FC | 2 |
Eiendomsselskapet Apteno La AS | BF | FC | 5 |
Espeland Naering AS | BF | FC | 5 |
Eurohill 4 KB | BF | FC | 2 |
Fab Ekenäs Formanshagen 4 | BF | FC | 4 |
Fastighets AB Flojten i Norrkoping | BF | FC | 2 |
Fastighets Aktiebolaget Sambiblioteket | BF | FC | 2 |
Fastighetsbolaget Elmotorgatan AB | BF | FC | 2 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Fastighetsbolaget Holma i Hoor AB | BF | FC | 2 |
Forskningshöjden KB | BF | FC | 2 |
Forvaltningsbolaget Dalkyrkan KB | BF | FC | 2 |
Forvaltningsbolaget Kloverbacken Skola KB | BF | FC | 2 |
Fyrs!te Fastighets AB | BF | FC | 2 |
Grinnhagen KB | BF | FC | 2 |
Hatros 1 AS | BF | FC | 5 |
Horrsta 4:38 KB | BF | FC | 2 |
IR Fastighets AB | BF | FC | 2 |
IR IndustriRenting AB | BF | FC | 2 |
Kallebäck Institutfastigheter AB | BF | FC | 2 |
KB Eurohill | BF | FC | 2 |
KB Lagermannen | BF | FC | 2 |
KB Likriktaren | BF | FC | 2 |
Kiinteist Oy Turun Mustionkatu 6 | BF | FC | 12 |
Koy Harkokuja 2 | BF | FC | 12 |
Kiinteisto Oy Lohjan Ojamonharjuntie 61 | BF | FC | 12 |
Koy Pennalan Johtotie 2 | BF | FC | 4 |
Kiinteisto Oy Vantaan Rasti IV | BF | FC | 12 |
Koy Helsingin Mechelininkatu 1 | BF | FC | 4 |
Koy Helsingin Osmontie 34 | BF | FC | 4 |
Koy Helsingin Panuntie 11 | BF | FC | 4 |
Koy Helsingin Panuntie 6 | BF | FC | 4 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Koy Iisalmen Kihlavirta | BF | FC | 4 |
Koy Jamsan Keskushovi | BF | FC | 4 |
Koy Jasperintie 6 | BF | FC | 12 |
Koy Kokkolan Kaarlenportti Fab | BF | FC | 4 |
Koy Kouvolan Oikeus ja Poliisitalo | BF | FC | 4 |
Koy Millennium | BF | FC | 4 |
Koy Nummelan Portti | BF | FC | 4 |
Koy Nuolialan päiväkoti | BF | FC | 4 |
Koy Peltolantie 27 | BF | FC | 12 |
Koy Porkkanakatu 2 | BF | FC | 12 |
Koy Puotikuja 2 Vaasa | BF | FC | 4 |
Koy Raision Kihlakulma | BF | FC | 4 |
Koy Ravattulan Kauppakeskus | BF | FC | 4 |
Koy Tapiolan Louhi | BF | FC | 4 |
Koy Vapaalan Service-Center | BF | FC | 4 |
Kvam Eiendom AS | BF | FC | 5 |
Lakten 1 KB | BF | FC | 2 |
Leiv Sand Eiendom AS | BF | FC | 5 |
LerumsKrysset KB | BF | FC | 2 |
Limstagården KB | BF | FC | 2 |
Lundbyfilen 5 AB | BF | FC | 2 |
Narmovegen 455 AS | BF | FC | 5 |
National Westminster International Holdings B.V. | BF | FC | 3 |
NatWest Digital Services India Private Ltd | SC | FC | 19 |
NatWest Services (Switzerland) Ltd | SC | FC | 23 |
Nordisk Renting AB | BF | FC | 2 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Nordisk Renting AS | BF | FC | 21 |
Nordisk Renting OY | BF | FC | 4 |
Nordisk Specialinvest AB | BF | FC | 2 |
Nordiska Strategifastigheter Holding AB | BF | FC | 2 |
Nybergflata 5 AS | BF | FC | 5 |
OFH Eiendom AS | BF | FC | 30 |
Optimus KB | BF | FC | 2 |
RBS Deutschland Holdings GmbH | BF | FC | 17 |
RBS Polish Financial Advisory Services Sp. Z o.o. | BF | FC | 22 |
Rigedalen 44 Eiendom AS | BF | FC | 5 |
Ringdalveien 20 AS | BF | FC | 5 |
Sandmoen Naeringsbygg AS | BF | FC | 5 |
SFK Kommunfastigheter AB | BF | FC | 2 |
Sjöklockan KB | BF | FC | 2 |
Skinnarängen KB | BF | FC | 2 |
Sletta Eiendom II AS | BF | FC | 5 |
Snipetjernveien 1 AS | BF | FC | 5 |
Solbanken KB | BF | FC | 2 |
Solnorvika AS | BF | FC | 5 |
Strand European Holdings AB | BF | FC | 2 |
Svenskt Fastighetskapital AB | BF | FC | 2 |
Svenskt Energikapital AB | BF | FC | 2 |
Svenskt Fastighetskapital Holding AB | BF | FC | 2 |
Tygverkstaden 1 KB | BF | FC | 2 |
Nordisk Renting Facilities Management AB | BF | FC | 2 Active related undertakings which are 100% owned by NWB Group but are not consolidated for accounting purposes |
Regulatory | |||
Entity name | Activity | treatment | Notes |
AD Aggregator Platform Ltd | OTH | DE | 25 |
Bioenergie Dargun Immobilien GmbH | OTH | DE | 31 |
Bioenergie Jessen Immobilien GmbH | OTH | DE | 31 |
Bioenergie Wiesenburg GmbH & Co. KG | INV | DE | 31 |
Bioenergie Wiesenburg Verwaltungs GmbH | OTH | DE | 31 |
Bioenergie Zittau GmbH | OTH | DE | 31 |
Bioenergie Zittau Immobilien GmbH | OTH | DE | 31 |
Capulet Homes Florida LLC | OTH | DE | 6 |
Crook Hill Properties Ltd | OTH | DE | 27 |
DBV Deutsche Bioenergie Verbinder GmbH | OTH | DE | 31 |
East Grove Holding Ltd | INV | DE | 26 |
European Investments (Crook Hill) Ltd | OTH | DE | 28 |
German Biogas Holdco Ltd | INV | DE | 25 |
Montague Homes Florida LLC | OTH | DE | 6 |
Reaps Moss Ltd | OTH | DE | 27 |
Reppinichen Dritte Biogas Betriebs GmbH | OTH | DE | 31 |
Reppinichen Erste Biogas Betriebs GmbH | OTH | DE | 31 |
Reppinichen Zweite Biogas Betriebs GmbH | OTH | DE | 31 |
Romeo Homes Florida LLC | OTH | DE | 6 |
Romeo Homes Georgia LLC | OTH | DE | 6 |
Romeo Homes Indiana LLC | OTH | DE | 6 |
Regulatory | |||
Entity name | Activity | treatment | Notes |
Romeo Homes Kansas LLC | OTH | DE | 6 |
Romeo Homes Nevada LLC | OTH | DE | 6 |
Romeo Homes North Carolina LLC | OTH | DE | 6 |
Romeo Homes Oklahoma LLC | OTH | DE | 6 |
Romeo Homes Tennessee LLC | OTH | DE | 6 |
Romeo Homes Texas LLC | OTH | DE | 6 |
Ventus Investments Ltd | OTH | DE | 28 |
West Granite Homes Inc. | INV | DE | 6 |
WGH Development LLC | OTH | DE | 6 |
WGH Florida LLC | OTH | DE | 6 |
WGH Georgia LLC | OTH | DE | 6 |
WGH Indiana LLC | OTH | DE | 6 |
WGH Kansas LLC | OTH | DE | 6 |
WGH Nevada LLC | OTH | DE | 6 |
WGH North Carolina LLC | OTH | DE | 6 |
WGH Oklahoma LLC | OTH | DE | 6 |
WGH Texas LLC | OTH | DE | 6 |
Wiesenburg Dritte Biogas Betriebs GmbH | OTH | DE | 31 |
Wiesenburg Erste Biogas Betriebs GmbH | OTH | DE | 31 |
Wiesenburg Zweite Biogas Betriebs GmbH | OTH | DE | 31 |
Wiesenburger Marktfrucht GmbH | OTH | DE | 31 |
Accounting | Regulatory | Group | |||
Entity name | Activity | treatment | treatment | % | Notes |
Falcon Wharf Ltd | OTH | EAJV | PC | 50 | 15 |
GWNW City Developments Ltd | BF | EAJV | DE | 50 | 15 |
Jaguar Cars Finance Ltd | BF | FC | FC | 50 | 1 |
JCB Finance Ltd | BF | FC | FC | 75 | 13 |
London Rail Leasing Ltd | BF | EAJV | PC | 50 | 20 |
Accounting | Regulatory | Group | |||
Entity name | Activity | treatment | treatment | % | Notes |
NatWest Boxed Ltd | OTH | FC | FC | 82 | 1 |
Natwest Covered Bonds (LM) Ltd | BF | IA | PC | 20 | 11 |
Natwest Covered Bonds LLP | BF | FC | FC | 60 | 1 |
Pollinate Networks Ltd | OTH | AHC | DE | 25 | 1 |
Accounting | Regulatory | Group | |||
Entity name | Activity | treatment | treatment | % | Notes |
Nightingale CRE 2018-1 Ltd | BF | FC | DE | 0 | 7 |
Nightingale LF 2021-1 Ltd | BF | FC | DE | 0 | 7 |
Nightingale Project Finance 2019 | |||||
1 Ltd | BF | FC | DE | 0 | 7 |
Nightingale Project Finance Ii | |||||
2023-1 Ltd | BF | FC | DE | 0 | 7 |
Accounting | Regulatory | Group | |||
Entity name | Activity | treatment | treatment | % | Notes |
Nightingale Securities 2017-1 Ltd | BF | FC | DE | 0 | 7 |
Nightingale UK Corp 2020 2 Ltd | BF | FC | DE | 0 | 7 |
Pharos Estates Ltd | OTH | AHC | DE | 49 | 18 |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
Lombard Ireland Group Holdings | ||||
Unlimited | FC | FC | 100 | 14 |
Lombard Ireland Ltd | FC | FC | 100 | 14 |
Natwest Nominees Ltd | FC | FC | 100 | 1 |
RBS Asset Management (Dublin) Ltd | FC | FC | 100 | 24 |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
Coutts Scotland Nominees Ltd | FC | FC | 100 | 8 |
JCB Finance Pension Ltd | FC | DE | 88 | 9 |
Natwest FIS Nominees Ltd | FC | FC | 100 | 1 |
NatWest Group Retirement Savings | ||||
Trustee Ltd | FC | FC | 100 | 1 |
Natwest Group Secretarial Services | ||||
Ltd | FC | FC | 100 | 3 |
Natwest Pension Trustee Ltd | NC | DE | 100 | 1 |
Natwest Pep Nominees Ltd | FC | FC | 100 | 1 |
NatWest Strategic Investments Ltd | FC | FC | 100 | 1 |
Accounting | Regulatory | Group | ||
Entity name | treatment | treatment | % | Notes |
Nordisk Renting A/S | FC | FC | 100 | 5 |
Nordisk Renting HB | FC | FC | 100 | 2 |
R.B. Leasing (March) Ltd | FC | FC | 100 | 1 |
RBS Investment Executive Ltd | NC | DE | 100 | 3 |
RBSG Collective Investments Nominees | ||||
Ltd | FC | FC | 100 | 8 |
Strand Nominees Ltd | FC | FC | 100 | 10 |
Syndicate Nominees Ltd | FC | FC | 100 | 1 |
The Royal Bank Of Scotland Group Ltd | FC | FC | 100 | 1 |
Subsidiary | Geographic location |
National Westminster Bank Plc | Germany |
Notes | Registered addresses | Country of incorporation |
1 | 250 Bishopsgate, | UK |
2 | Jakobsbergsgatan 13, 8th Floor, Box 14044, Stockholm, SE-111 44 | Sweden |
3 | Gogarburn, 175 Glasgow Road, Edinburgh, EH12 1HQ, Scotland | UK |
4 | Mikonkatu 9, 6th Floor, Helsinki, 00100 | Finland |
5 | Postboks 1400, 0115 Oslo | Norway |
6 | 251 Little Falls Drive, Wilmington, DE, 19808 | USA |
7 | 44 Esplanade, St Helier, JE4 9WG | Jersey |
8 | 6-8 George Street, Edinburgh, EH2 2PF, Scotland | UK |
9 | 11-16 Donegall Square East, Belfast, Co Antrim, BT1 5UB, Northern Ireland | UK |
10 | 440, Strand, London, England, WC2R OQS | UK |
11 | 1 Bartholomew Lane London EC2N 2AX, England | UK |
12 | Mikonkatu 9, 00100 Helsinki | Finland |
13 | The Mill, High Street, Rocester, Staffordshire, ST14 5JW, England | UK |
14 | Block A Georges Quay Plaza, Georges Quay, Dublin 2 | RoI |
15 | Gate House, Turnpike Road, High Wycombe, Buckinghamshire, HP12 3NR | UK |
16 | One Edinburgh Quay, 133 Fountainbridge, Edinburgh, EH3 9QG, Scotland | UK |
17 | Roßmarkt 10, Frankfurt am Main, 60311 | Germany |
18 | 24 Demostheni Severi, 1st Floor, Nicosia, 1080 | Cyprus |
6th Floor, Building 2, Tower A, GIL IT/ITES SEZ, Candor TechSpace, Sector 21, Dundahera, Gurugram, | ||
19 | Haryana, 122016 | India |
20 | 99 Queen Victoria Street, London, EC4V 4EH | UK |
21 | H. Heyerdahlsgate 1, Postboks 2020 Vika, Oslo, 0125 | Norway |
22 | Ilzecka 26 Street, Warsaw, 02-135 | Poland |
23 | Lerchenstrasse 16, Zurich, CH 8022 | Switzerland |
24 | One Dockland Central, Guild Street, IFSC, Dublin 1 | RoI |
25 | Greencoat Capital, 5 The Peak, Wilton Road, London, Greater London, SW1V 1AN, England | UK |
26 | 8 Sackville Street, London, W1S 3DG, England | UK |
27 | 2nd floor, Palm Grove House, Road Town, Tortola | British Virgin Islands |
28 | 18 Riversway Business Village, Navigation Way, Ashton-on Ribble, Preston, PR2 2YP | UK |
29 | Postboks 1400, Oslo, 0115 | Norway |
30 | Dokkveien 1, NO-0250, Oslo | Norway |
31 | Walther-Nernst-Straße 1, Berlin, 12489 | Germany |
32 | 222 Bishopsgate, London, EC2M 4QD | UK |