# EDGAR Filing Document

**Accession Number:** 0000844150
**File Stem:** 0001654954-25-012168
**Filing Date:** 2025-10
**Character Count:** 160318
**Document Hash:** 585afed8ec976f02b7148eb7880a6121
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001654954-25-012168.hdr.sgml**: 20251024

**ACCESSION NUMBER**: 0001654954-25-012168

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 1

**CONFORMED PERIOD OF REPORT**: 20251024

**FILED AS OF DATE**: 20251024

**DATE AS OF CHANGE**: 20251024

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** NatWest Group plc
- **CENTRAL INDEX KEY:** 0000844150
- **STANDARD INDUSTRIAL CLASSIFICATION:** COMMERCIAL BANKS, NEC [6029]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 000000000
- **STATE OF INCORPORATION:** X0
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-10306
- **FILM NUMBER:** 251414410

**BUSINESS ADDRESS:**
- **STREET 1:** GOGARBURN
- **STREET 2:** PO BOX 1000
- **CITY:** EDINBURGH, SCOTLAND
- **STATE:** X0
- **ZIP:** EH12 1HQ
- **BUSINESS PHONE:** 441315568555

**MAIL ADDRESS:**
- **STREET 1:** GOGARBURN
- **STREET 2:** PO BOX 1000
- **CITY:** EDINBURGH, SCOTLAND
- **STATE:** X0
- **ZIP:** EH12 1HQ

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** ROYAL BANK OF SCOTLAND GROUP PLC
- **DATE OF NAME CHANGE:** 19950712

**UNITED STATES**

 **SECURITIES AND EXCHANGE COMMISSION**

 **WASHINGTON, D.C. 20549**

 **FORM 6-K**

 **REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16**

 **UNDER THE SECURITIES EXCHANGE ACT OF 1934**

 **October, 2025**

 **Commission File Number 001-10306**

 **NatWest Group plc**

 **250 Bishopsgate,**

 **London, EC2M 4AA**

 **United Kingdom**

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒ Form 40-F ☐

The following information was issued as Company announcements in London, England and is furnished pursuant to General Instruction B to the General Instructions to Form 6-K:

 **Inside this report**

---

| | |
|:---|:---|
| **Business performance summary** | **Business performance summary** |
| **2**<br>| Q3 2025 performance summary |
| **3**<br>| Performance key metrics and ratios |
| **5**<br>| Chief Financial Officer's review |
| **6**<br>| Retail Banking |
| **7**<br>| Private Banking & Wealth Management |
| **8**<br>| Commercial & Institutional |
| **9**<br>| Central items & other |
| **10**<br>| Segment performance |
| **Risk and capital management** | **Risk and capital management** |
| **15**<br>| Credit risk |
| **15**<br>| Segment analysis - portfolio summary |
| **16**<br>| Segment analysis - loans |
| **16**<br>| Movement in ECL provision |
| **17**<br>| ECL post model adjustments |
| **18**<br>| Sector analysis - portfolio summary |
| **23**<br>| Capital, liquidity and funding risk |
| **29**<br>| Pension risk |

---

---

| | |
|:---|:---|
| **Financial statements and notes** | **Financial statements and notes** |
| **30** | Condensed consolidated income statement<br>|
| **31** | Condensed consolidated statement of comprehensive income<br>|
| **32** | Condensed consolidated balance sheet<br>|
| **33** | Condensed consolidated statement of changes in equity<br>|
| **35** | Presentation of condensed consolidated financial statements<br>|
| **35** | Litigation and regulatory matters<br>|
| **36** | Post balance sheet events<br>|

---

---

| | |
|:---|:---|
| **Additional information** | **Additional information** |
| **37**<br>| Presentation of information<br>|
| **37**<br>| Statutory accounts<br>|
| **37**<br>| Contacts<br>|
| **37**<br>| Forward-looking statements<br>|
| **38**<br>| Non-IFRS financial measures<br>|
| **43**<br>| Performance measures not defined under IFRS <br>|

---

 **Q3 2025 performance summary**

 **Chief Executive, Paul Thwaite, commented:**

"NatWest Group delivered another strong performance in the third quarter of 2025, underpinned by healthy levels of customer activity and the continued support we provide to them. This is driving positive momentum across our three businesses, with continued lending growth and deposits remaining stable.

With our strategic focus on growth, NatWest Group's impact can be felt right across the economy, as we help people get on the housing ladder, save and invest for the future and grow their businesses - from innovative start-ups and vital mid-market firms to the largest multinationals responsible for critical infrastructure projects. We are also becoming a much simpler bank, with tight control of costs supporting our digital transformation that is enabling us to anticipate and meet the changing needs of customers at pace.

As a result of our consistent delivery and capital generation, we have upgraded our income and returns guidance for 2025 and are well placed to support our customers, invest for the future and deliver returns to our shareholders."

 **Growth in all of our customer businesses**

We have delivered a strong financial performance in the quarter, with income and lending growth across all of our businesses demonstrating our broad-based support for our customers.

- Total income excluding notable items was up £0.2 billion to £4.2 billion in the quarter, driving an attributable profit of £1.6 billion and a Return on Tangible Equity (RoTE) of 22.3%.

- In the third quarter net loans to customers excluding central items were up by £4.4 billion as we met customer needs while deploying capital where returns were attractive.

- Deposits remained broadly stable across each of the businesses, with a small overall decrease in the quarter of £1.1 billion in customer deposits excluding central items. We continue to maintain a strong loan:deposit ratio (excl. repos and reverse repos) up 2% in the quarter to 88%, and a strong liquidity position with an average Liquidity Coverage Ratio (LCR) of 148%.

- Assets under management and administration (AUMA) grew strongly in the quarter, up by 8.1% to £56.0 billion assisted by strong client net inflows.

 **Simplification continues to drive efficiency**

We continued to make good progress on becoming a simpler bank, delivering efficiencies from our investment programmes and driving efficiency in the business which resulted in a 5% improvement in our year to date cost:income (excl. litigation and conduct) ratio of 47.8%, compared with 52.8% in the same period of 2024.

We are pleased with progress towards our objective of simplifying the way we operate, becoming a more agile and technology driven bank.

 **Active balance sheet management creates capacity for growth**

We continued to actively manage our balance sheet and risk, delivering a £2.2 billion benefit from RWA management actions as we created capacity for growth.

Capital generation pre-distributions was 101 basis points in the quarter.

Our Common Equity Tier 1 (CET1) ratio of 14.2% was up c.60 basis points compared with Q4 2024 and c.60 basis points higher than Q2 2025. TNAV per share in Q3 2025 increased by 11 pence to 362 pence.

 **Outlook<sup>(1)</sup>**

We will introduce guidance for 2026 and new targets for 2028 with our Full Year 2025 results on 13 February 2026.

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

We now expect income excluding notable items to be around £16.3 billion for 2025 and to achieve a Return on Tangible Equity of greater than 18.0%.

Except for this strengthened guidance, we reaffirm the outlook provided in our H1 2025 Interim Results.

(1) The guidance, targets, expectations and trends discussed in this section represent NatWest Group plc management's current expectations and are subject to change, including as a result of the factors described in the NatWest Group plc Risk Factors in the 2024 Annual Report and Accounts and Form 20-F and the Summary Risk Factors in the NatWest Group plc 2025 Interim Results announcement. These statements constitute forward-looking statements. Refer to Forward-looking statements in this announcement.

 **Business performance summary**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Nine months ended** | **Nine months ended** | **Nine months ended** | **Quarter ended** | **Quarter ended** | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  | **30 September** | 30 September |  | **30 September** | 30 June |  | 30 September |  |
|  | **2025** | 2024 |  | **2025** | 2025 |  | 2024 |  |
| **Summary consolidated income statement** | **£m** | £m | Variance | **£m** | £m | Variance | £m | Variance |
| Net interest income | **9388** | 8307 | 13.0% | **3268** | 3094 | 5.6% | 2899 | 12.7% |
| Non-interest income | **2929** | 2571 | 13.9% | **1064** | 911 | 16.8% | 845 | 25.9% |
| **Total income** | **12317** | 10878 | 13.2% | **4332** | 4005 | 8.2% | 3744 | 15.7% |
| Litigation and conduct costs | **(130)** | (142) | (8.5%) | **(12)** | (74) | (83.8%) | (41) | (70.7%) |
| Other operating expenses | **(5884)** | (5740) | 2.5% | **(1984)** | (1965) | 1.0% | (1784) | 11.2% |
| **Operating expenses** | **(6014)** | (5882) | 2.2% | **(1996)** | (2039) | (2.1%) | (1825) | 9.4% |
| **Profit before impairment losses** | **6303** | 4996 | 26.2% | **2336** | 1966 | 18.8% | 1919 | 21.7% |
| Impairment losses | **(535)** | (293) | 82.6% | **(153)** | (193) | (20.7%) | (245) | (37.6%) |
| **Operating profit before tax** | **5768** | 4703 | 22.6% | **2183** | 1773 | 23.1% | 1674 | 30.4% |
| Tax charge | **(1412)** | (1232) | 14.6% | **(502)** | (439) | 14.4% | (431) | 16.5% |
| **Profit from continuing operations** | **4356** | 3471 | 25.5% | **1681** | 1334 | 26.0% | 1243 | 35.2% |
| **Profit from discontinued operations, net of tax** | **-** | 12 | (100.0%) | **-** | - | - | 1 | (100.0%) |
| **Profit for the period** | **4356** | 3483 | 25.1% | **1681** | 1334 | 26.0% | 1244 | 35.1% |
| **Performance key metrics and ratios** |  |  |  |  |  |  |  |  |
| Notable items within total income (1) | **£189m** | £102m | 85.3% | **£166m** | (£5m) | nm | (£28m) | nm |
| Total income excluding notable items (1) | **£12,128m** | £10,776m | 12.5% | **£4,166m** | £4,010m | 3.9% | £3,772m | 10.4% |
| Net interest margin (1) | **2.31%** | 2.11% | 20bps | **2.37%** | 2.28% | 9bps | 2.18% | 19bps |
| Average interest earning assets (1) | **£544bn** | £526bn | 3.4% | **£548bn** | £543bn | 0.9% | £530bn | 3.4% |
| Cost:income ratio (excl. litigation and conduct) (1) | **47.8%** | 52.8% | (5.0%) | **45.8%** | 49.1% | (3.3%) | 47.6% | (1.8%) |
| Loan impairment rate (1) | **17bps** | 10bps | 7bps | **15bps** | 19bps | (4bps) | 25bps | (10bps) |
| Profit attributable to ordinary shareholders | **£4,086m** | £3,271m | 24.9% | **£1,598m** | £1,236m | 29.3% | £1,172m | 36.3% |
| Total earnings per share attributable to ordinary shareholders - basic  | **50.7p** | 38.3p | 12.4p | **19.8p** | 15.3p | 4.5p | 14.1p | 5.7p |
| Return on Tangible Equity (RoTE) (1) | **19.5%** | 17.0% | 2.5% | **22.3%** | 17.7% | 4.6% | 18.3% | 4.0% |
| Climate and transition finance (2) | **£7,569m** | na | na | **£7,569m** | na | na | na | na |

---

nm = not meaningful, na = not applicable.

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

Business performance summary continued

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **As at** | **As at** | **As at** | **As at** | **As at** |
|  | **30 September** | 30 June |  | 31 December |  |
|  | **2025** | 2025 |  | 2024 |  |
| **Balance sheet** | **£bn** | £bn | Variance | £bn | Variance |
| Total assets | **725.6** | 730.8 | (0.7%) | 708.0 | 2.5% |
| Loans to customers - amortised cost | **415.3** | 407.1 | 2.0% | 400.3 | 3.7% |
| Loans to customers excluding central items (13) | **384.5** | 380.1 | 1.2% | 368.5 | 4.3% |
| Loans to customers and banks - amortised cost and FVOCI  | **427.3** | 417.9 | 2.2% | 410.2 | 4.2% |
| Total impairment provisions (4) | **3.7** | 3.7 | - | 3.4 | 8.8% |
| Expected credit loss (ECL) coverage ratio  | **0.87%** | 0.87% | - | 0.83% | 4bps |
| Assets under management and administration (AUMA) (1) | **56.0** | 51.8 | 8.1% | 48.9 | 14.5% |
| Customer deposits | **435.5** | 436.8 | (0.3%) | 433.5 | 0.5% |
| Customer deposits excluding central items (13) | **434.7** | 435.8 | (0.3%) | 431.3 | 0.8% |
| **Liquidity and funding** |  |  |  |  |  |
| Average Liquidity Coverage Ratio (LCR) (5) | **148%** | 150% | (2.0%) | 151% | (3.0%) |
| Liquidity portfolio | **239** | 217 | 10.1% | 222 | 7.7% |
| Average Net Stable Funding Ratio (NSFR) (5) | **135%** | 136% | (1.0%) | 137% | (2.0%) |
| Loan:deposit ratio (excl. repos and reverse repos) (1) | **88%** | 86% | 2% | 85% | 3% |
| Total wholesale funding | **93** | 91 | 2.2% | 86 | 8.1% |
| Short-term wholesale funding | **37** | 35 | 5.7% | 33 | 12.1% |
| **Capital and leverage** |  |  |  |  |  |
| Common Equity Tier 1 (CET1) ratio (6) | **14.2%** | 13.6% | 60bps | 13.6% | 60bps |
| Total capital ratio (6) | **20.2%** | 19.7% | 50bps | 19.7% | 50bps |
| Pro forma CET1 ratio (excl. foreseeable items) (7) | **15.1%** | 14.6% | 50bps | 14.3% | 80bps |
| Risk-weighted assets (RWAs) | **189.1** | 190.1 | (0.5%) | 183.2 | 3.2% |
| UK leverage ratio | **5.0%** | 5.0% | - | 5.0% | - |
| Tangible net asset value (TNAV) per ordinary share (18) | **362p** | 351p | 11p | 329p | 33p |
| Number of ordinary shares in issue (millions) (8) | **8031** | 8088 | (0.7%) | 8043 | (0.1%) |

---

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

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

(3) Central items includes Treasury repo activity.

(4) Includes £0.1 billion relating to off-balance sheet exposures (30 June 2025 - £0.1 billion; 31 December 2024 - £0.1 billion).

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

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

(7) The pro forma CET1 ratio at 30 September 2025 excludes foreseeable items of £1,721 million: £1,275 million for ordinary dividends and £446 million foreseeable charges (30 June 2025 excludes foreseeable items of £1,994 million: £1,244 million for ordinary dividends and £750 million foreseeable charges; 31 December 2024 excludes foreseeable items of £1,249 million for ordinary dividends).

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

 **Chief Financial Officer's review**

We delivered another strong performance in the third quarter with total income excluding notable items up by 3.9% on Q2 2025 and 10.4% on Q3 2024. We made further progress on simplification and as a result our cost:income ratio (excl. litigation and conduct) was 47.8% in the year to date compared with 52.8% in the prior year. As a result, we achieved RoTE of 22.3%, including more than 2 percentage points from one-off items in the quarter.

The balance sheet continues to grow, with another quarter of strong lending growth of £4.4 billion excluding central items while customer deposits excluding central items remained broadly stable with a small decrease overall of £1.1 billion in the quarter. Liquidity position remains robust with an average LCR of 148%.

Our CET1 ratio came in just above the top end of our target range at 14.2% as we actively managed the balance sheet, delivering RWA management actions of £2.2 billion in Q3 2025 which created continued capacity for growth.

 **Strong Q3 2025 performance across growth and simplification**

- Total income increased by 8.2% in Q3 2025 compared with Q2 2025 and was 15.7% higher than Q3 2024. Total income excluding notable items was £156 million higher than Q2 2025 reflecting deposit margin expansion alongside the benefit of one additional day in the quarter. As a result, NIM increased by 9 basis points in the quarter to 2.37%.

- Total operating expenses were £43 million lower than Q2 2025 and £171 million higher than Q3 2024. Other operating expenses were £19 million higher than Q2 2025 primarily reflecting integration costs following the acquisition of balances from Sainsbury's Bank and higher restructuring costs as we continue to develop core skills for the future, including increasing the number of software engineering roles. Our focus remains on driving cost savings to create capacity for further investment to accelerate our bank-wide simplification*.* Headcount reduced by around 600 FTE compared with Q3 2024 and was 100 FTE lower than Q2 2025.

 **We continue to proactively manage risk**

- The net impairment charge of £153 million, or 15 basis points of gross customer loans, was £40 million lower than Q2 2025 as Stage 3 charges were lower in Commercial & Institutional and the prior quarter included an £81 million charge on the acquisition of balances from Sainsbury's Bank, offset by lower post model adjustment releases.

- Compared with Q2 2025, our ECL provision and our ECL coverage ratio remained stable at £3.7 billion and 0.87% respectively. We retain post model adjustments of £265 million and remain comfortable with the strong credit performance of our diversified prime loan book.

 **Our lending aligns to our climate ambitions**

- During Q3 2025 we provided £7.6 billion in climate and transition finance against our target to provide £200 billion between 1 July 2025 and the end of 2030, which is underpinned by our climate and transition finance framework. We also achieved our aim to provide £10 billion in lending for EPC A and B rated residential properties between 1 January 2023 and the end of 2025, with £10.8 billion lending up to 30 September 2025.

 **Active balance sheet management supporting robust liquidity levels**

- We continued to support our customers as net loans to customers excluding central items increased £4.4 billion in Q3 2025. Retail Banking mortgage balances increased by £1.7 billion and Commercial & Institutional balances were up by £2.5 billion, largely within Corporate & Institutions and Commercial Mid-market.

- Customer deposits excluding central items reduced £1.1 billion in the quarter to £434.7 billion primarily reflecting a reduction in savings balances in Retail Banking and Private Banking & Wealth Management. Commercial & Institutional increased by £0.4 billion largely due to higher balances within Commercial Mid-market and Business Banking. Total business term balances reduced to 16% of the book, down from 17% at Q2 2025.

- We continue to actively manage our balance sheet as RWAs decreased by £1.0 billion in the quarter to £189.1 billion, including a further £2.2 billion benefit from RWA management actions as we created capacity for lending growth.

- The average LCR of 148% (spot LCR: 141%) representing £51.6 billion headroom above 100% minimum requirement, decreased by 2 percentage points compared with Q2 2025 primarily due to higher lending. Our primary liquidity at Q3 2025 was £159 billion, of which £80.5 billion, or 51% was cash and balances at central banks. Total wholesale funding increased by £2.1 billion in the quarter to £92.9 billion.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; **Shareholder return supported by strong capital generation**<br> - An attributable profit of £1,598 million and RoTE of 22.3% included more than 2 percentage points from one-off items in the quarter, including a £147 million gain from the release of a funding valuation adjustment applied to a portfolio of derivatives. <br>- The CET1 ratio of 14.2% was c.60 basis points higher than Q2 2025 principally reflecting the attributable profit for the quarter, c.85 basis points, and the reduction in RWAs, c.10 basis points, partially offset by the foreseeable ordinary dividend, c.40 basis points.<br>

- TNAV per share increased by 11 pence in the quarter to 362 pence primarily reflecting the profit for the period partially offset by the interim dividend payment.

 **Business performance summary**

Retail Banking

---

| | | | |
|:---|:---|:---|:---|
|  | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 30 September<br>2024<br>£m |
| Total income | **1662** | 1594 | 1459 |
| Operating expenses | **(715)** | (742) | (659) |
| *of which: Other operating expenses* |  ***(712)*** | *(734)* | *(656)* |
| Impairment losses | **(97)** | (117) | (144) |
| Operating profit | **850** | 735 | 656 |
| Return on equity (1) | **26.4%** | 23.2% | 21.4% |
| Net interest margin (1) | **2.64%** | 2.59% | 2.43% |
| Cost:income ratio (excl. litigation and conduct) (1) | **42.8%** | 46.0% | 45.0% |
| Loan impairment rate (1) | **18bps** | 22bps | 28bps |
|  | **As at** | **As at** | **As at** |
|  | **30 September** | 30 June | 31 December |
|  | **2025** | 2025 | 2024 |
|  | **£bn** | £bn | £bn |
| Net loans to customers (amortised cost) | **216.0** | 214.3 | 208.4 |
| Customer deposits | **195.8** | 196.6 | 194.8 |
| RWAs | **69.1** | 69.4 | 65.5 |

---

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

During Q3 2025, Retail Banking delivered a return on equity of 26.4% and an operating profit of £850 million, with continued positive income and net interest margin momentum. We have increased net mortgage lending by £1.7 billion and, as we widen our customer proposition, we have announced our partnership with Landbay to support more buy-to-let property investors. In addition, we have continued to progress the integration of our recently acquired Sainsbury's customers, with credit card customers now able to view their credit card, link their Sainsbury's Nectar card and view their Nectar points from credit card spending in our app.

Retail Banking provided £1.2 billion of climate and transition financing in Q3 2025 from lending on EPC A and B rated residential properties.

 **Q3 2025 performance**

- Total income was £68 million, or 4.3%, higher than Q2 2025 reflecting deposit margin expansion, full quarter impact of balances acquired from Sainsbury's Bank and the benefit of one additional day in the quarter. Q3 2025 total income was £203 million, or 13.9%, higher than Q3 2024 reflecting deposit margin expansion, lending growth and the impact of balances acquired from Sainsbury's Bank.

- Net interest margin was 5 basis points higher than Q2 2025 largely reflecting deposit margin expansion and full quarter impact of balances acquired from Sainsbury's Bank.

- Other operating expenses were £22 million, or 3.0%, lower than Q2 2025 reflecting non-repeat of Q2 2025 FCA regulatory fees and property exit costs. Other operating expenses were £56 million, or 8.5%, higher than Q3 2024 reflecting higher investment spend, partly offset by a 4.9% reduction in headcount.

- An impairment charge of £97 million, compared with a £117 million charge in Q2 2025, largely driven by good book model releases. Stage 3 default driven charge remains stable.

- Net loans to customers increased by £1.7 billion, or 0.8%, in Q3 2025 driven by higher mortgage balances of £1.7 billion, or 0.9%, higher cards balances of £0.1 billion, or 1.2%, partly offset by lower personal advances of £0.1 billion, or 1.1%.

- Customer deposits decreased by £0.8 billion, or 0.4%, in Q3 2025 reflecting lower savings balances of £1.4 billion, partly offset by increased current account balances of £0.6 billion.

- RWAs decreased by £0.3 billion, or 0.4%, in Q3 2025 primarily due to RWA management actions, largely offset by book movements.

Business performance summary continued

Private Banking & Wealth Management

---

| | | | |
|:---|:---|:---|:---|
|  | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  | **30 September** | 30 June | 30 September |
|  | **2025** | 2025 | 2024 |
|  | **£m** | £m | £m |
| Total income | **284** | 274 | 253 |
| *of which: AUMA income (1)* |  ***75*** | *72* | *68* |
| Operating expenses | **(173)** | (172) | (166) |
| *of which: Other operating expenses* |  ***(172)*** | *(171)* | *(166)* |
| Impairment (losses)/releases | **(3)** | - | 3 |
| Operating profit | **108** | 102 | 90 |
| Return on equity (1) | **23.4%** | 22.5% | 19.7% |
| Net interest margin (1) | **2.66%** | 2.56% | 2.50% |
| Cost:income ratio (excl. litigation and conduct) (1) | **60.6%** | 62.4% | 65.6% |
| Loan impairment rate (1) | **6bps** | - | (7bps) |
| AUMA net flows (£bn) (1) | **1.2** | 1.3 | 0.9 |
|  | **As at** | **As at** | **As at** |
|  | **30 September** | 30 June | 31 December |
|  | **2025** | 2025 | 2024 |
|  | **£bn** | £bn | £bn |
| Net loans to customers (amortised cost) | **18.8** | 18.6 | 18.2 |
| Customer deposits | **40.6** | 41.3 | 42.4 |
| Assets under management (AUM) (1) | **41.9** | 39.0 | 37.0 |
| Assets under administration (AUA) (1) | **14.1** | 12.8 | 11.9 |
| Assets under management and administration (AUMA) (1) | **56.0** | 51.8 | 48.9 |
| Total combined assets and liabilities (CAL) (12) | **114.2** | 110.4 | 108.4 |
| RWAs | **11.4** | 11.5 | 11.0 |

---

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

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

During Q3 2025, Private Banking & Wealth Management continued to deliver a strong performance with an operating profit of £108 million, return on equity of 23.4% and cost:income ratio (excl. litigation and conduct) of 60.6%. We have continued to progress our simplification agenda, including the rollout of a new workflow tool for investment advice, which has reduced the time to deliver simple investment advice. Our digital experience also continues to improve, with mobile NPS rising to 54, reflecting the ongoing enhancements to our mobile app.

Private Banking & Wealth Management provided £0.1 billion of climate and transition financing in Q3 2025, principally in relation to mortgages on residential properties with an EPC rating of A or B and wholesale transactions.

 **Q3 2025 performance**

- Total income was £10 million, or 3.6%, higher than Q2 2025 primarily reflecting balance growth across lending and AUMA and deposit margin expansion. Q3 2025 total income was £31 million, or 12.3%, higher than Q3 2024 primarily reflecting balance growth across deposits, lending and AUMA, and deposit margin expansion.

- Net interest margin was 10 basis points higher than Q2 2025 largely reflecting deposit margin expansion.

- Other operating expenses were £1 million, or 0.6%, higher than Q2 2025 primarily reflecting timing of non-staff costs. Other operating expenses were £6 million, or 3.6%, higher than Q3 2024 primarily reflecting higher back office costs, partly offset by a 4.5% reduction in headcount.

- An impairment charge of £3 million in Q3 2025, compared with no impairment charge in Q2 2025. Stage 3 charges remain at low levels.

- CAL increased by £3.8 billion, or 3.4%, in Q3 2025, supported by growth in AUMA and lending balances.

- Net loans to customers increased by £0.2 billion, or 1.1%, in Q3 2025 driven by higher personal lending balances.

- Customer deposits decreased by £0.7 billion, or 1.7%, in Q3 2025 driven by seasonal tax outflows and continued flows to AUMAs.

- AUMA balances increased by £4.2 billion, in Q3 2025, driven by positive market movements of £3.0 billion, AUM net inflows of £0.6 billion, AUA net inflows of £0.4 billion and Cushon net inflows of £0.2 billion. AUM net flows as a percentage of opening balances are 6.2% on an annualised basis.

Business performance summary continued

Commercial & Institutional

---

| | | | |
|:---|:---|:---|:---|
|  | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 30 September<br>2024<br>£m |
| Net interest income | **1550** | 1496 | 1392 |
| Non-interest income | **658** | 651 | 679 |
| Total income | **2208** | 2147 | 2071 |
| Operating expenses | **(1115)** | (1107) | (945) |
| *of which: Other operating expenses* |  ***(1060)*** | *(1047)* | *(911)* |
| Impairment losses | **(52)** | (76) | (109) |
| Operating profit | **1041** | 964 | 1017 |
| Return on equity (1) | **19.7%** | 17.9% | 19.9% |
| Net interest margin (1) | **2.36%** | 2.35% | 2.24% |
| Cost:income ratio (excl. litigation and conduct) (1) | **48.0%** | 48.8% | 44.0% |
| Loan impairment rate (1) | **14bps** | 20bps | 31bps |
|  | **As at** | **As at** | **As at** |
|  | **30 September** | 30 June | 31 December |
|  | **2025** | 2025 | 2024 |
|  | **£bn** | £bn | £bn |
| Net loans to customers (amortised cost) | **149.7** | 147.2 | 141.9 |
| Customer deposits | **198.3** | 197.9 | 194.1 |
| Funded assets (1) | **348.2** | 343.1 | 321.6 |
| RWAs | **107.0** | 107.8 | 104.7 |

---

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

During Q3 2025, Commercial & Institutional continued to deliver a strong performance in income and operating profit, supporting a return on equity of 19.7%, an increase from 17.9% in Q2 2025. We have supported sectors that are vital to the health and success of the UK economy including continued support for UK Infrastructure and Housing Associations, reaching £7.4 billion of lending to Social Housing against our target of £7.5 billion. We saw another quarter of continued strong demand for FX risk management against a backdrop of volatile markets, supporting income. We have improved customer experience through our Bankline transformation and modernised digital platforms, driving deeper customer engagement.

Commercial & Institutional provided £6.3 billion of climate and transition funding in Q3 2025 to support customers investing in the transition to net zero.

 **Q3 2025 performance**

- Total income was £61 million, or 2.8%, higher than Q2 2025 primarily reflecting deposit margin expansion, lending growth as well as the impact of an additional day in the quarter. Q3 2025 total income was £137 million, or 6.6%, higher than Q3 2024 primarily reflecting deposit margin expansion and customer lending growth.

- Net interest margin was 1 basis point higher than Q2 2025 reflecting deposit margin expansion.

- Other operating expenses were £13 million, or 1.2%, higher than Q2 2025 largely reflecting increased investment spend partially offset by non-repeat of Q2 2025 FCA regulatory fees and one-off VAT recovery in the quarter. Other operating expenses were £149 million, or 16.4%, higher than Q3 2024 reflecting inflationary increases on staff costs and increased investment spend.

- An impairment charge of £52 million in Q3 2025 compared with a £76 million charge in Q2 2025 reflecting lower levels of Stage 3 impairments.

- Net loans to customers increased by £2.5 billion, or 1.7%, in Q3 2025 principally due to Funds lending and Large Corporate growth within Corporate & Institutions and Regional and Commercial Real Estate growth within Commercial Mid-market, partly offset by UK Government scheme repayments of £0.5 billion.

- Customer deposits increased by £0.4 billion, or 0.2%, in Q3 2025 largely reflecting higher balances within Commercial Mid-market and Business Banking.

- RWAs decreased by £0.8 billion, or 0.7%, in Q3 2025 primarily reflecting continued RWA management actions, partially offset by book movements and currency impacts.

Business performance summary continued

Central items & other

---

| | | | |
|:---|:---|:---|:---|
|  | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  | **30 September** | 30 June | 30 September |
|  | **2025** | 2025 | 2024 |
|  | **£m** | £m | £m |
| **Continuing operations** |  |  |  |
| Total income | **178** | (10) | (39) |
| Operating expenses  | **7** | (18) | (55) |
| *of which: Other operating expenses* |  ***(40)*** | *(13)* | *(51)* |
| Impairment (losses)/releases | **(1)** | - | 5 |
| Operating profit/(loss) | **184** | (28) | (89) |
|  |  | **As at** |  |
|  | **30 September** | 30 June | 31 December |
|  | **2025** | 2025 | 2024 |
|  | **£bn** | £bn | £bn |
| Net loans to customers (amortised cost) | **30.8** | 27.0 | 31.8 |
| Customer deposits | **0.8** | 1.0 | 2.2 |
| RWAs | **1.6** | 1.4 | 2.0 |

---

 **Q3 2025 performance**

- Total income was £188 million higher than Q2 2025 primarily reflecting higher gains on interest and FX risk management derivatives not in accounting hedge relationships and Business Growth Fund profits partially offset with foreign exchange recycling losses.

- Other operating expenses were £27 million higher than Q2 2025 primarily due to one-off items including an HMRC tax credit in Q2 2025, timing of spend, as well as higher staff restructuring costs in the quarter as we pivot support towards developing critical core skills for the future.

- Net loans to customers increased by £3.8 billion in Q3 2025 driven by reverse repo activity in Treasury.

- Customer deposits decreased by £0.2 billion in Q3 2025 reflecting repo activity in Treasury.

 **Segment performance**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Nine months ended 30 September 2025** | **Nine months ended 30 September 2025** | **Nine months ended 30 September 2025** | **Nine months ended 30 September 2025** | **Nine months ended 30 September 2025** |
|  | | **Private Banking** |  |  |  |
|  | | **& Wealth** | **Commercial**  | **Central items** | **Total NatWest** |
|  | | **Management** | **& Institutional** | **& other** | **Group** |
|  | <br> **Retail**<br>**Banking**<br>**£m** | **£m** | **£m** | **£m** | **£m** |
| **Continuing operations** |  |  |  |  |  |
| **Income statement**  |  |  |  |  |  |
| Net interest income | **4471** | **555** | **4505** | **(143)** | **9388** |
| Own credit adjustments | **-** | **-** | **3** | **-** | **3** |
| Other non-interest income | **325** | **268** | **1989** | **344** | **2926** |
| **Total income**  | **4796** | **823** | **6497** | **201** | **12317** |
| Direct expenses | **(604)** | **(183)** | **(1192)** | **(3905)** | **(5884)** |
| Indirect expenses | **(1519)** | **(347)** | **(1930)** | **3796** | **-** |
| Other operating expenses | **(2123)** | **(530)** | **(3122)** | **(109)** | **(5884)** |
| Litigation and conduct costs | **(15)** | **(2)** | **(144)** | **31** | **(130)** |
| **Operating expenses** | **(2138)** | **(532)** | **(3266)** | **(78)** | **(6014)** |
| Operating profit before impairment losses | **2658** | **291** | **3231** | **123** | **6303** |
| Impairment losses | **(323)** | **(4)** | **(206)** | **(2)** | **(535)** |
| **Operating profit** | **2335** | **287** | **3025** | **121** | **5768** |
| Total income excluding notable items (1) | **4796** | **823** | **6494** | **15** | **12128** |
| **Additional information** |  |  |  |  |  |
| Return on Tangible Equity (1) | **na** | **na** | **na** | **na** | **19.5%** |
| Return on equity (1) | **24.7%** | **21.0%** | **19.0%** | **nm** | **na** |
| Cost:income ratio (excl. litigation and conduct) (1) | **44.3%** | **64.4%** | **48.1%** | **nm** | **47.8%** |
| Total assets (£bn) | **240.6** | **29.1** | **408.9** | **47.0** | **725.6** |
| Funded assets (£bn) (1) | **240.6** | **29.1** | **348.2** | **46.6** | **664.5** |
| Net loans to customers - amortised cost (£bn) | **216.0** | **18.8** | **149.7** | **30.8** | **415.3** |
| Loan impairment rate (1) | **20bps** | **3bps** | **18bps** | **nm** | **17bps** |
| Impairment provisions (£bn) | **(1.9)** | **(0.1)** | **(1.7)** | **-** | **(3.7)** |
| Impairment provisions - Stage 3 (£bn) | **(1.2)** | **-** | **(1.1)** | **-** | **(2.3)** |
| Customer deposits (£bn) | **195.8** | **40.6** | **198.3** | **0.8** | **435.5** |
| Risk-weighted assets (RWAs) (£bn) | **69.1** | **11.4** | **107.0** | **1.6** | **189.1** |
| RWA equivalent (RWAe) (£bn) | **69.9** | **11.4** | **108.0** | **1.9** | **191.2** |
| Employee numbers (FTEs - thousands) | **11.6** | **2.1** | **12.6** | **32.8** | **59.1** |
| Third party customer asset rate (1) | **4.34%** | **4.74%** | **6.04%** | **nm** | **nm** |
| Third party customer funding rate (1) | **(1.78%)** | **(2.75%)** | **(1.60%)** | **nm** | **nm** |
| Average interest earning assets (£bn) (1) | **229.8** | **28.5** | **257.1** | **na** | **544.3** |
| Net interest margin (1) | **2.60%** | **2.60%** | **2.34%** | **na** | **2.31%** |

---

nm = not meaningful, na = not applicable.

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

Segment performance continued

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Nine months ended 30 September 2024 | Nine months ended 30 September 2024 | Nine months ended 30 September 2024 | Nine months ended 30 September 2024 | Nine months ended 30 September 2024 |
|  | Retail | | | | |
|  | Banking | | | | |
|  | £m | Private Banking<br>& Wealth<br>Management<br>£m | <br>Commercial <br>& Institutional<br>£m | <br>Central items<br>& other<br>£m | <br>Total NatWest<br>Group<br>£m |
| **Continuing operations** |  |  |  |  |  |
| **Income statement**  |  |  |  |  |  |
| Net interest income | 3825 | 455 | 3935 | 92 | 8307 |
| Own credit adjustments | - | - | (5) | - | (5) |
| Other non-interest income | 324 | 242 | 1941 | 69 | 2576 |
| **Total income**  | 4149 | 697 | 5871 | 161 | 10878 |
| Direct expenses | (586) | (190) | (1120) | (3844) | (5740) |
| Indirect expenses | (1527) | (331) | (1864) | 3722 | - |
| Other operating expenses | (2113) | (521) | (2984) | (122) | (5740) |
| Litigation and conduct costs | (16) | (1) | (111) | (14) | (142) |
| **Operating expenses** | (2129) | (522) | (3095) | (136) | (5882) |
| Operating profit before impairment losses/releases | 2020 | 175 | 2776 | 25 | 4996 |
| Impairment (losses)/releases | (266) | 14 | (52) | 11 | (293) |
| **Operating profit** | 1754 | 189 | 2724 | 36 | 4703 |
| Total income excluding notable items (1) | 4149 | 697 | 5876 | 54 | 10776 |
| **Additional information** |  |  |  |  |  |
| Return on Tangible Equity (1) | na | na | na | na | 17.0% |
| Return on equity (1) | 19.4% | 13.6% | 17.4% | nm | na |
| Cost:income ratio (excl. litigation and conduct) (1) | 50.9% | 74.7% | 50.8% | nm | 52.8% |
| Total assets (£bn) | 231.1 | 27.3 | 398.7 | 54.8 | 711.9 |
| Funded assets (£bn) (1) | 231.1 | 27.3 | 331.1 | 53.7 | 643.2 |
| Net loans to customers - amortised cost (£bn) | 207.4 | 18.2 | 138.1 | 23.0 | 386.7 |
| Loan impairment rate (1) | 17bps | (10bps) | 5bps | nm | 10bps |
| Impairment provisions (£bn) | (1.9) | (0.1) | (1.6) | - | (3.6) |
| Impairment provisions - Stage 3 (£bn) | (1.1) | - | (1.0) | - | (2.1) |
| Customer deposits (£bn) | 192.0 | 39.7 | 195.7 | 3.7 | 431.1 |
| Risk-weighted assets (RWAs) (£bn) | 64.8 | 11.0 | 104.0 | 1.9 | 181.7 |
| RWA equivalent (RWAe) (£bn) | 65.3 | 11.0 | 105.3 | 2.4 | 184.0 |
| Employee numbers (FTEs - thousands) | 12.2 | 2.2 | 12.8 | 32.5 | 59.7 |
| Third party customer asset rate (1) | 3.95% | 4.99% | 6.74% | nm | nm |
| Third party customer funding rate (1) | (2.08%) | (3.15%) | (1.92%) | nm | nm |
| Average interest earning assets (£bn) (1) | 220.5 | 26.6 | 244.9 | na | 526.2 |
| Net interest margin (1) | 2.32% | 2.29% | 2.15% | na | 2.11% |

---

nm = not meaningful, na = not applicable.

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

Segment performance continued

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Quarter ended 30 September 2025** | **Quarter ended 30 September 2025** | **Quarter ended 30 September 2025** | **Quarter ended 30 September 2025** | **Quarter ended 30 September 2025** |
|  | <br> **Retail**<br>**Banking**<br>**£m** | **Private Banking**<br>**& Wealth**<br>**Management**<br>**£m** | <br> **Commercial** <br>**& Institutional**<br>**£m** | <br> **Central items**<br>**& other**<br>**£m** | <br> **Total NatWest**<br>**Group**<br>**£m** |
| **Continuing operations** |  |  |  |  |  |
| **Income statement**  |  |  |  |  |  |
| Net interest income | **1549** | **192** | **1550** | **(23)** | **3268** |
| Own credit adjustments | **-** | **-** | **-** | **-** | **-** |
| Other non-interest income | **113** | **92** | **658** | **201** | **1064** |
| **Total income**  | **1662** | **284** | **2208** | **178** | **4332** |
| Direct expenses | **(208)** | **(61)** | **(410)** | **(1305)** | **(1984)** |
| Indirect expenses | **(504)** | **(111)** | **(650)** | **1265** | **-** |
| Other operating expenses | **(712)** | **(172)** | **(1060)** | **(40)** | **(1984)** |
| Litigation and conduct costs | **(3)** | **(1)** | **(55)** | **47** | **(12)** |
| **Operating expenses** | **(715)** | **(173)** | **(1115)** | **7** | **(1996)** |
| Operating profit before impairment losses | **947** | **111** | **1093** | **185** | **2336** |
| Impairment losses | **(97)** | **(3)** | **(52)** | **(1)** | **(153)** |
| **Operating profit** | **850** | **108** | **1041** | **184** | **2183** |
| Total income excluding notable items (1) | **1662** | **284** | **2208** | **12** | **4166** |
| **Additional information** |  |  |  |  |  |
| Return on Tangible Equity (1) | **na** | **na** | **na** | **na** | **22.3%** |
| Return on equity (1) | **26.4%** | **23.4%** | **19.7%** | **nm** | **na** |
| Cost:income ratio (excl. litigation and conduct) (1) | **42.8%** | **60.6%** | **48.0%** | **nm** | **45.8%** |
| Total assets (£bn) | **240.6** | **29.1** | **408.9** | **47.0** | **725.6** |
| Funded assets (£bn) (1) | **240.6** | **29.1** | **348.2** | **46.6** | **664.5** |
| Net loans to customers - amortised cost (£bn) | **216.0** | **18.8** | **149.7** | **30.8** | **415.3** |
| Loan impairment rate (1) | **18bps** | **6bps** | **14bps** | **nm** | **15bps** |
| Impairment provisions (£bn) | **(1.9)** | **(0.1)** | **(1.7)** | **-** | **(3.7)** |
| Impairment provisions - Stage 3 (£bn) | **(1.2)** | **-** | **(1.1)** | **-** | **(2.3)** |
| Customer deposits (£bn) | **195.8** | **40.6** | **198.3** | **0.8** | **435.5** |
| Risk-weighted assets (RWAs) (£bn) | **69.1** | **11.4** | **107.0** | **1.6** | **189.1** |
| RWA equivalent (RWAe) (£bn) | **69.9** | **11.4** | **108.0** | **1.9** | **191.2** |
| Employee numbers (FTEs - thousands) | **11.6** | **2.1** | **12.6** | **32.8** | **59.1** |
| Third party customer asset rate (1) | **4.40%** | **4.66%** | **5.88%** | **nm** | **nm** |
| Third party customer funding rate (1) | **(1.69%)** | **(2.61%)** | **(1.49%)** | **nm** | **nm** |
| Average interest earning assets (£bn) (1) | **233.0** | **28.6** | **260.5** | **na** | **548.1** |
| Net interest margin (1) | **2.64%** | **2.66%** | **2.36%** | **na** | **2.37%** |

---

nm = not meaningful, na = not applicable.

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

Segment performance continued

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Quarter ended 30 June 2025 | Quarter ended 30 June 2025 | Quarter ended 30 June 2025 | Quarter ended 30 June 2025 | Quarter ended 30 June 2025 |
|  | | Private Banking  |  |  |  |
|  | | & Wealth | Commercial  | Central items | Total NatWest |
|  | | Management | & Institutional | & other | Group |
|  | <br>Retail<br>Banking<br>£m | £m | £m | £m | £m |
| **Continuing operations** |  |  |  |  |  |
| **Income statement**  |  |  |  |  |  |
| Net interest income | 1484 | 182 | 1496 | (68) | 3094 |
| Own credit adjustments | - | - | (3) | - | (3) |
| Other non-interest income | 110 | 92 | 654 | 58 | 914 |
| **Total income**  | 1594 | 274 | 2147 | (10) | 4005 |
| Direct expenses | (230) | (63) | (403) | (1269) | (1965) |
| Indirect expenses | (504) | (108) | (644) | 1256 | - |
| Other operating expenses | (734) | (171) | (1047) | (13) | (1965) |
| Litigation and conduct costs | (8) | (1) | (60) | (5) | (74) |
| **Operating expenses** | (742) | (172) | (1107) | (18) | (2039) |
| Operating profit/(loss) before impairment losses | 852 | 102 | 1040 | (28) | 1966 |
| Impairment losses | (117) | - | (76) | - | (193) |
| **Operating profit/(loss)** | 735 | 102 | 964 | (28) | 1773 |
| Total income excluding notable items (1) | 1594 | 274 | 2150 | (8) | 4010 |
| **Additional information** |  |  |  |  |  |
| Return on Tangible Equity (1) | na | na | na | na | 17.7% |
| Return on equity (1) | 23.2% | 22.5% | 17.9% | nm | na |
| Cost:income ratio (excl. litigation and conduct) (1) | 46.0% | 62.4% | 48.8% | nm | 49.1% |
| Total assets (£bn) | 238.6 | 29.1 | 414.9 | 48.2 | 730.8 |
| Funded assets (£bn) (1) | 238.6 | 29.1 | 343.1 | 47.0 | 657.8 |
| Net loans to customers - amortised cost (£bn) | 214.3 | 18.6 | 147.2 | 27.0 | 407.1 |
| Loan impairment rate (1) | 22bps | - | 20bps | nm | 19bps |
| Impairment provisions (£bn) | (1.9) | (0.1) | (1.7) | - | (3.7) |
| Impairment provisions - Stage 3 (£bn) | (1.1) | - | (1.1) | - | (2.2) |
| Customer deposits (£bn) | 196.6 | 41.3 | 197.9 | 1.0 | 436.8 |
| Risk-weighted assets (RWAs) (£bn) | 69.4 | 11.5 | 107.8 | 1.4 | 190.1 |
| RWA equivalent (RWAe) (£bn) | 70.0 | 11.5 | 108.8 | 2.0 | 192.3 |
| Employee numbers (FTEs - thousands) | 11.8 | 2.1 | 12.8 | 32.5 | 59.2 |
| Third party customer asset rate (1) | 4.32% | 4.74% | 6.00% | nm | nm |
| Third party customer funding rate (1) | (1.79%) | (2.74%) | (1.60%) | nm | nm |
| Average interest earning assets (£bn) (1) | 230.0 | 28.5 | 255.6 | na | 543.2 |
| Net interest margin (1) | 2.59% | 2.56% | 2.35% | na | 2.28% |

---

nm = not meaningful, na = not applicable.

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

Segment performance continued

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Quarter ended 30 September 2024 | Quarter ended 30 September 2024 | Quarter ended 30 September 2024 | Quarter ended 30 September 2024 | Quarter ended 30 September 2024 |
|  | <br>Retail<br>Banking<br>£m | Private Banking<br>& Wealth<br>Management<br>£m | <br>Commercial <br>& Institutional<br>£m | <br>Central items<br>& other<br>£m | <br>Total NatWest<br>Group<br>£m |
| **Continuing operations** |  |  |  |  |  |
| **Income statement**  |  |  |  |  |  |
| Net interest income | 1350 | 170 | 1392 | (13) | 2899 |
| Own credit adjustments | - | - | 2 | - | 2 |
| Other non-interest income | 109 | 83 | 677 | (26) | 843 |
| **Total income**  | 1459 | 253 | 2071 | (39) | 3744 |
| Direct expenses | (205) | (64) | (356) | (1159) | (1784) |
| Indirect expenses | (451) | (102) | (555) | 1108 | - |
| Other operating expenses | (656) | (166) | (911) | (51) | (1784) |
| Litigation and conduct costs | (3) | - | (34) | (4) | (41) |
| **Operating expenses** | (659) | (166) | (945) | (55) | (1825) |
| Operating profit/(loss) before impairment losses/releases | 800 | 87 | 1126 | (94) | 1919 |
| Impairment (losses)/releases | (144) | 3 | (109) | 5 | (245) |
| **Operating profit /(loss)** | 656 | 90 | 1017 | (89) | 1674 |
| Total income excluding notable items (1) | 1459 | 253 | 2069 | (9) | 3772 |
| **Additional information** |  |  |  |  |  |
| Return on Tangible Equity (1) | na | na | na | na | 18.3% |
| Return on equity (1) | 21.4% | 19.7% | 19.9% | nm | na |
| Cost:income ratio (excl. litigation and conduct) (1) | 45.0% | 65.6% | 44.0% | nm | 47.6% |
| Total assets (£bn) | 231.1 | 27.3 | 398.7 | 54.8 | 711.9 |
| Funded assets (£bn) (1) | 231.1 | 27.3 | 331.1 | 53.7 | 643.2 |
| Net loans to customers - amortised cost (£bn) | 207.4 | 18.2 | 138.1 | 23.0 | 386.7 |
| Loan impairment rate (1) | 28bps | (7bps) | 31bps | nm | 25bps |
| Impairment provisions (£bn) | (1.9) | (0.1) | (1.6) | - | (3.6) |
| Impairment provisions - Stage 3 (£bn) | (1.1) | - | (1.0) | - | (2.1) |
| Customer deposits (£bn) | 192.0 | 39.7 | 195.7 | 3.7 | 431.1 |
| Risk-weighted assets (RWAs) (£bn) | 64.8 | 11.0 | 104.0 | 1.9 | 181.7 |
| RWA equivalent (RWAe) (£bn) | 65.3 | 11.0 | 105.3 | 2.4 | 184.0 |
| Employee numbers (FTEs - thousands) | 12.2 | 2.2 | 12.8 | 32.5 | 59.7 |
| Third party customer asset rate (1) | 4.09% | 5.01% | 6.67% | nm | nm |
| Third party customer funding rate (1) | (2.10%) | (3.16%) | (1.91%) | nm | nm |
| Average interest earning assets (£bn) (1) | 221.4 | 27.0 | 246.8 | na | 529.8 |
| Net interest margin (1) | 2.43% | 2.50% | 2.24% | na | 2.18% |

---

nm - not meaningful, na - not applicable

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

 **Risk and capital management**

Credit risk

 **Segment analysis - portfolio summary**

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

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **30 September 2025** | **30 September 2025** | **30 September 2025** | **30 September 2025** | **30 September 2025** | 31 December 2024 | 31 December 2024 | 31 December 2024 | 31 December 2024 | 31 December 2024 |
|  | | |  |  |  |  | Private Banking |  |  |  |
|  | | | **Commercial**  | **Central items**  |  | Retail | & Wealth | Commercial  | Central items  |  |
|  | | | **& Institutional** | **& other** | **Total** | Banking | Management | & Institutional | & other | Total |
|  | <br> **Retail**<br>**Banking**<br>**£m** | **Private Banking**<br>**& Wealth**<br>**Management**<br>**£m** | **£m** | **£m** | **£m** | £m | £m | £m | £m | £m |
| **Loans - amortised cost and FVOCI (12)** |  |  |  |  |  |  |  |  |  |  |
| Stage 1 | **189140** | **17619** | **138333** | **35504** | **380596** | 182366 | 17155 | 128988 | 35312 | 363821 |
| Stage 2 | **25529** | **891** | **14510** | **56** | **40986** | 24242 | 844 | 15339 | 49 | 40474 |
| Stage 3 | **3068** | **372** | **2286** | **2** | **5728** | 3268 | 322 | 2340 | - | 5930 |
| *Of which: individual* |  ***-*** |  ***272*** |  ***1290*** |  ***-*** |  ***1562*** | *-* | *233* | *1052* | *-* | *1285* |
| *Of which: collective* |  ***3068*** |  ***100*** |  ***996*** |  ***2*** |  ***4166*** | *3268* | *89* | *1288* | *-* | *4645* |
| Total  | **217737** | **18882** | **155129** | **35562** | **427310** | 209876 | 18321 | 146667 | 35361 | 410225 |
| **ECL provisions (3)** |  |  |  |  |  |  |  |  |  |  |
| Stage 1 | **346** | **14** | **263** | **14** | **637** | 279 | 16 | 289 | 14 | 598 |
| Stage 2  | **413** | **10** | **331** | **1** | **755** | 428 | 12 | 346 | 1 | 787 |
| Stage 3 | **1179** | **45** | **1100** | **1** | **2325** | 1063 | 36 | 941 | - | 2040 |
| *Of which: individual* |  ***-*** |  ***45*** |  ***599*** |  ***-*** |  ***644*** | *-* | *36* | *415* | *-* | *451* |
| *Of which: collective* |  ***1179*** |  ***-*** |  ***501*** |  ***1*** |  ***1681*** | *1063* | *-* | *526* | *-* | *1589* |
| Total  | **1938** | **69** | **1694** | **16** | **3717** | 1770 | 64 | 1576 | 15 | 3425 |
| **ECL provisions coverage (4)** |  |  |  |  |  |  |  |  |  |  |
| Stage 1 (%) | **0.18** | **0.08** | **0.19** | **0.04** | **0.17** | 0.15 | 0.09 | 0.22 | 0.04 | 0.16 |
| Stage 2 (%) | **1.62** | **1.12** | **2.28** | **1.79** | **1.84** | 1.77 | 1.42 | 2.26 | 2.04 | 1.94 |
| Stage 3 (%) | **38.43** | **12.10** | **48.12** | **50.00** | **40.59** | 32.53 | 11.18 | 40.21 | - | 34.40 |
| Total  | **0.89** | **0.37** | **1.09** | **0.04** | **0.87** | 0.84 | 0.35 | 1.07 | 0.04 | 0.83 |

---

(1) The table shows gross loans only and excludes amounts that were outside the scope of the ECL framework. Other financial assets within the scope of the IFRS 9 ECL framework were cash and balances at central banks totalling £83.5 billion (31 December 2024 - £91.8 billion) and debt securities of £70.7 billion (31 December 2024 - £62.4 billion).

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

(3) Includes £4 million (31 December 2024 - £4 million) related to assets classified as FVOCI and £0.1 billion (31 December 2024 - £0.1 billion) related to off-balance sheet exposures.

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

Risk and capital management continued

Credit risk continued

 **Segment analysis - loans**

● **Retail Banking** - Asset quality and arrears rates remained stable and within expectations during the year. The overall 2025 increase in good book and total ECL coverage was largely driven by the acquisition of the Sainsbury's Bank portfolio earlier this year which, in conjunction with continued organic growth on cards and personal loan portfolios, increased the unsecured portfolio mix. Good book coverage for Retail Banking remained stable, reflecting portfolio arrears trends and no change to economic scenarios The good book ECL on credit cards reduced due to a decrease in exposure at default on inaccessible limits. The reduction in the proportion of Stage 3 loans this year was influenced by both the acquisition of the Sainsbury's Bank portfolio on unsecured and an enhancement to the application of the definition of default used on mortgages. The latter resulted in a £0.4 billion migration of loans from Stage 3 back to the good book.

**Commercial & Institutional** - Increased coverage in the portfolio primarily reflected the impact of defaulted charges in the first half of the year, driven by a small number of individual charges. Underlying default rates and total number of defaults remained subdued, reflecting overall stable portfolio performance. Performing book ECL reduced in the year, in line with economic improvements and reductions in post model adjustments, even as total performing book exposure increased.

 **Movement in ECL provision**

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

---

| | |
|:---|:---|
|  | **ECL provision**<br>**£m** |
| **At 1 January 2025** | **3425** |
| Acquisitions | **81** |
| Changes in economic forecasts | **10** |
| Changes in risk metrics and exposure: Stage 1 and Stage 2 | **(20)** |
| Changes in risk metrics and exposure: Stage 3 | **564** |
| Judgemental changes: changes in post model adjustments for Stage 1, |  |
| Stage 2 and Stage 3 | **(71)** |
| Write-offs and other | **(272)** |
| **At 30 September 2025** | **3717** |

---

- For the nine months to 30 September 2025, overall ECL increased following Non-Personal Stage 3 charges and an increase in good book ECL in the Personal portfolio, driven by the Sainsbury's Bank portfolio acquisition.

- For the Non-Personal portfolio, ECL increased this year from Stage 3 charges, driven by a small number of individual charges in the Commercial & Institutional portfolio. This was partially offset by post model adjustment releases in the good book.

- In the Personal portfolios, default inflows were broadly stable for the nine months to 30 September 2025. However, Stage 3 ECL increased year-to-date on all unsecured portfolios, with reduced debt sale activity. In 2025, there was a reduction of Stage 3 ECL on mortgages related to an enhancement to the application of the definition of default, resulting in a £0.4 billion migration of loans from Stage 3 to the good book.

- Judgemental ECL post model adjustments decreased this year to £265 million (31 December 2024 - £336 million) representing 7.1% of total ECL (31 December 2024 - 9.8%). This reflected revisions to the Retail Banking cost of living post model adjustment after regular back-testing, and Non-Personal portfolio improvements in underlying risk profile.

Risk and capital management continued

Credit risk continued

 **ECL post model adjustments**

The table below shows ECL post model adjustments.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  |  | **Private Banking** | | |
|  | **Retail Banking** | **Retail Banking** | **& Wealth** | | |
|  | **Mortgages** | **Other** | **Management** | | |
| **30 September 2025** | **£m** | **£m** | **£m** | <br> **Commercial**<br>**& Institutional**<br>**£m** | <br>**Total**<br>**£m** |
| Deferred model  |  |  |  |  |  |
| calibrations | **-** | **-** | **1** | **13** | **14** |
| Economic uncertainty | **55** | **31** | **8** | **139** | **233** |
| Other adjustments | **-** | **-** | **-** | **18** | **18** |
| Total | **55** | **31** | **9** | **170** | **265** |
| Of which: |  |  |  |  |  |
| *- Stage 1* |  ***40*** |  ***13*** |  ***4*** |  ***73*** |  ***130*** |
| *- Stage 2* |  ***15*** |  ***18*** |  ***5*** |  ***97*** |  ***135*** |
| *- Stage 3* |  ***-*** | **-** | **-** |  ***-*** |  ***-*** |
| 31 December 2024 |  |  |  |  |  |
| Deferred model  |  |  |  |  |  |
| calibrations | - | - | 1 | 18 | 19 |
| Economic uncertainty | 90 | 22 | 8 | 179 | 299 |
| Other adjustments | - | - | - | 18 | 18 |
| Total | 90 | 22 | 9 | 215 | 336 |
| Of which: |  |  |  |  |  |
| *- Stage 1* | *58* | *9* | *5* | *94* | *166* |
| *- Stage 2* | *26* | *13* | *4* | *119* | *162* |
| *- Stage 3* | *6* | *-* | *-* | *2* | *8* |

---

Post model adjustments reduced since 31 December 2024, reflecting updates to post model adjustment parameters.

- **Retail Banking** - As at 30 September 2025, the post model adjustment for economic uncertainty decreased to £86 million (31 December 2024 - £112 million). This reduction was driven by a revision to the cost of living post model adjustment, which now stands at £86 million (31 December 2024 - £105 million), and is the sole remaining economic uncertainty post model adjustment. This change was based on a review of back-testing. Despite ongoing economic and geopolitical uncertainty, the Retail Banking portfolios demonstrated resilience, supported by a robust risk appetite. The cost of living post model adjustment continued to address the risk in segments of the Retail Banking portfolio that were more susceptible to affordability challenges. It focused on key affordability factors, including lower income customers in fuel poverty, over-indebted borrowers, and customers vulnerable to higher mortgage rates.

- **Commercial & Institutional -** As at 30 September 2025, the post model adjustment for economic uncertainty decreased to £139 million (31 December 2024 - £179 million). The inflation, supply chain and liquidity post model adjustment of £123 million (31 December 2024 - £150 million) for lending prior to 1 January 2024, remained the largest component of this adjustment. Downgrades to risk profiles were applied to the sectors that were considered most at risk from the current economic and geopolitical headwinds, with the level of downgrade reviewed to ensure the latest risks were appropriately captured. The £27 million decrease reflected improved risk metrics along with reduced exposure in the portfolio subject to the adjustment, through either repayment or default.

Risk and capital management continued

Credit risk continued

 **Sector analysis - portfolio summary**

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

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Personal** | **Personal** | **Personal** | **Personal** | **Non-Personal** | **Non-Personal** | **Non-Personal** | **Non-Personal** | |
| <br>**30 September 2025** | <br> **Mortgages (1)**<br>**£m** | **Credit**<br>**cards**<br>**£m** | **Other** <br>**personal**<br>**£m** | <br> **Total**<br>**£m** | **Corporate and** <br>**other**<br>**£m** | **Financial**<br>**institutions**<br>**£m** | <br> **Sovereign**<br>**£m** | <br> **Total**<br>**£m** | <br>**Total**<br>**£m** |
| **Loans by geography** | **215140** | **8275** | **11447** | **234862** | **115024** | **76100** | **1324** | **192448** | **427310** |
| *- UK* |  ***215128*** |  ***8275*** |  ***11447*** |  ***234850*** |  ***99727*** |  ***48581*** |  ***491*** |  ***148799*** |  ***383649*** |
| *- Other Europe* |  ***12*** |  ***-*** |  ***-*** |  ***12*** |  ***6694*** |  ***13989*** |  ***369*** |  ***21052*** |  ***21064*** |
| *- RoW* |  ***-*** |  ***-*** |  ***-*** |  ***-*** |  ***8603*** |  ***13530*** |  ***464*** |  ***22597*** |  ***22597*** |
| **Loans by asset quality (2)**  | **215140** | **8275** | **11447** | **234862** | **115024** | **76100** | **1324** | **192448** | **427310** |
| *- AQ1-AQ4* |  ***118453*** |  ***124*** |  ***887*** |  ***119464*** |  ***44200*** |  ***70744*** |  ***913*** |  ***115857*** |  ***235321*** |
| *- AQ5-AQ8* |  ***93366*** |  ***7796*** |  ***9353*** |  ***110515*** |  ***68382*** |  ***5217*** |  ***129*** |  ***73728*** |  ***184243*** |
| *- AQ9* |  ***1163*** |  ***130*** |  ***204*** |  ***1497*** |  ***251*** |  ***3*** |  ***265*** |  ***519*** |  ***2016*** |
| *- AQ10* |  ***2158*** |  ***225*** |  ***1003*** |  ***3386*** |  ***2191*** |  ***136*** |  ***17*** |  ***2344*** |  ***5730*** |
| **Loans by stage**  | **215140** | **8275** | **11447** | **234862** | **115024** | **76100** | **1324** | **192448** | **427310** |
| *- Stage 1* |  ***190571*** |  ***6046*** |  ***8966*** |  ***205583*** |  ***98545*** |  ***75427*** |  ***1041*** |  ***175013*** |  ***380596*** |
| *- Stage 2* |  ***22408*** |  ***2004*** |  ***1478*** |  ***25890*** |  ***14293*** |  ***537*** |  ***266*** |  ***15096*** |  ***40986*** |
| *- Stage 3* |  ***2161*** |  ***225*** |  ***1003*** |  ***3389*** |  ***2186*** |  ***136*** |  ***17*** |  ***2339*** |  ***5728*** |
| *- Of which: individual* |  ***154*** |  ***1*** |  ***26*** |  ***181*** |  ***1241*** |  ***123*** |  ***17*** |  ***1381*** |  ***1562*** |
| *- Of which: collective* |  ***2007*** |  ***224*** |  ***977*** |  ***3208*** |  ***945*** |  ***13*** |  ***-*** |  ***958*** |  ***4166*** |
| **Loans - past due analysis** | **215140** | **8275** | **11447** | **234862** | **115024** | **76100** | **1324** | **192448** | **427310** |
| *- Not past due* |  ***211764*** |  ***7987*** |  ***10421*** |  ***230172*** |  ***111908*** |  ***75826*** |  ***1307*** |  ***189041*** |  ***419213*** |
| *- Past due 1-30 days* |  ***1614*** |  ***64*** |  ***76*** |  ***1754*** |  ***1869*** |  ***150*** |  ***-*** |  ***2019*** |  ***3773*** |
| *- Past due 31-90 days* |  ***581*** |  ***74*** |  ***108*** |  ***763*** |  ***380*** |  ***9*** |  ***17*** |  ***406*** |  ***1169*** |
| *- Past due 91-180 days* |  ***409*** |  ***55*** |  ***104*** |  ***568*** |  ***105*** |  ***65*** |  ***-*** |  ***170*** |  ***738*** |
| *- Past due >180 days* |  ***772*** |  ***95*** |  ***738*** |  ***1605*** |  ***762*** |  ***50*** |  ***-*** |  ***812*** |  ***2417*** |
| **Loans - Stage 2** | **22408** | **2004** | **1478** | **25890** | **14293** | **537** | **266** | **15096** | **40986** |
| *- Not past due* |  ***20992*** |  ***1915*** |  ***1368*** |  ***24275*** |  ***13449*** |  ***532*** |  ***266*** |  ***14247*** |  ***38522*** |
| *- Past due 1-30 days* |  ***1142*** |  ***37*** |  ***39*** |  ***1218*** |  ***579*** |  ***3*** |  ***-*** |  ***582*** |  ***1800*** |
| *- Past due 31-90 days* |  ***274*** |  ***52*** |  ***71*** |  ***397*** |  ***265*** |  ***2*** |  ***-*** |  ***267*** |  ***664*** |
| **Weighted average life**  |  |  |  |  |  |  |  |  |  |
| *- ECL measurement (years)* |  ***9*** |  ***4*** |  ***6*** |  ***5*** |  ***7*** |  ***4*** |  ***nm*** |  ***7*** |  ***6*** |
| **Weighted average 12 months PDs** |  |  |  |  |  |  |  |  |  |
| *- IFRS 9 (%)* |  ***0.44*** |  ***3.46*** |  ***4.68*** |  ***0.70*** |  ***1.13*** |  ***0.16*** |  ***9.34*** |  ***0.80*** |  ***0.75*** |
| *- Basel (%)* |  ***0.66*** |  ***3.87*** |  ***3.35*** |  ***0.87*** |  ***1.06*** |  ***0.15*** |  ***9.34*** |  ***0.75*** |  ***0.82*** |
| **ECL provisions by geography** | **377** | **469** | **1134** | **1980** | **1564** | **149** | **24** | **1737** | **3717** |
| *- UK* |  ***376*** |  ***469*** |  ***1134*** |  ***1979*** |  ***1389*** |  ***99*** |  ***12*** |  ***1500*** |  ***3479*** |
| *- Other Europe* |  ***1*** |  ***-*** |  ***-*** |  ***1*** |  ***115*** |  ***9*** |  ***-*** |  ***124*** |  ***125*** |
| *- RoW* |  ***-*** |  ***-*** |  ***-*** |  ***-*** |  ***60*** |  ***41*** |  ***12*** |  ***113*** |  ***113*** |

---

For the notes to this table refer to page 21.

Risk and capital management continued

Credit risk continued

 **Sector analysis - portfolio summary continued**

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Personal** | **Personal** | **Personal** | **Personal** | **Non-Personal** | **Non-Personal** | **Non-Personal** | **Non-Personal** | |
| <br>**30 September 2025** | <br> **Mortgages (1)**<br>**£m** | **Credit**<br>**cards**<br>**£m** | **Other**<br>**personal**<br>**£m** | <br> **Total**<br>**£m** | **Corporate and** <br>**other**<br>**£m** | **Financial**<br>**institutions**<br>**£m** | <br> **Sovereign**<br>**£m** | <br> **Total**<br>**£m** | <br>**Total**<br>**£m** |
| **ECL provisions by stage**  | **377** | **469** | **1134** | **1980** | **1564** | **149** | **24** | **1737** | **3717** |
| *- Stage 1* |  ***55*** |  ***121*** |  ***175*** |  ***351*** |  ***235*** |  ***38*** |  ***13*** |  ***286*** |  ***637*** |
| *- Stage 2* |  ***46*** |  ***185*** |  ***184*** |  ***415*** |  ***326*** |  ***9*** |  ***5*** |  ***340*** |  ***755*** |
| *- Stage 3* |  ***276*** |  ***163*** |  ***775*** |  ***1214*** |  ***1003*** |  ***102*** |  ***6*** |  ***1111*** |  ***2325*** |
| *- Of which: individual* |  ***14*** |  ***1*** |  ***13*** |  ***28*** |  ***511*** |  ***99*** |  ***6*** |  ***616*** |  ***644*** |
| *- Of which: collective* |  ***262*** |  ***162*** |  ***762*** |  ***1186*** |  ***492*** |  ***3*** |  ***-*** |  ***495*** |  ***1681*** |
| **ECL provisions coverage (%)** | **0.18** | **5.67** | **9.91** | **0.84** | **1.36** | **0.20** | **1.81** | **0.90** | **0.87** |
| *- Stage 1 (%)* |  ***0.03*** |  ***2.00*** |  ***1.95*** |  ***0.17*** |  ***0.24*** |  ***0.05*** |  ***1.25*** |  ***0.16*** |  ***0.17*** |
| *- Stage 2 (%)* |  ***0.21*** |  ***9.23*** |  ***12.45*** |  ***1.60*** |  ***2.28*** |  ***1.68*** |  ***1.88*** |  ***2.25*** |  ***1.84*** |
| *- Stage 3 (%)* |  ***12.77*** |  ***72.44*** |  ***77.27*** |  ***35.82*** |  ***45.88*** |  ***75.00*** |  ***35.29*** |  ***47.50*** |  ***40.59*** |
| **Loans by residual maturity** | **215140** | **8275** | **11447** | **234862** | **115024** | **76100** | **1324** | **192448** | **427310** |
| *- ≤1 year*  |  ***2115*** |  ***2515*** |  ***2969*** |  ***7599*** |  ***32738*** |  ***55837*** |  ***362*** |  ***88937*** |  ***96536*** |
| *- >1 and ≤5 year* |  ***8555*** |  ***5760*** |  ***6800*** |  ***21115*** |  ***50610*** |  ***15618*** |  ***516*** |  ***66744*** |  ***87859*** |
| *- >5 and ≤15 year* |  ***42899*** |  ***-*** |  ***1674*** |  ***44573*** |  ***23154*** |  ***4510*** |  ***288*** |  ***27952*** |  ***72525*** |
| *- >15 year* |  ***161571*** |  ***-*** |  ***4*** |  ***161575*** |  ***8522*** |  ***135*** |  ***158*** |  ***8815*** |  ***170390*** |
| **Other financial assets by asset quality (2)** |  ***-*** |  ***-*** |  ***-*** |  ***-*** | **4440** | **25091** | **124670** | **154201** | **154201** |
| *- AQ1-AQ4* |  ***-*** |  ***-*** |  ***-*** |  ***-*** |  ***4386*** |  ***24996*** |  ***124670*** |  ***154052*** |  ***154052*** |
| *- AQ5-AQ8* |  ***-*** |  ***-*** |  ***-*** |  ***-*** |  ***54*** |  ***95*** |  ***-*** |  ***149*** |  ***149*** |
| **Off-balance sheet** | **15073** | **23265** | **7666** | **46004** | **76836** | **21560** | **491** | **98887** | **144891** |
| *- Loan commitments* |  ***15073*** |  ***23265*** |  ***7629*** |  ***45967*** |  ***73984*** |  ***20073*** |  ***491*** |  ***94548*** |  ***140515*** |
| *- Financial guarantees* |  ***-*** |  ***-*** |  ***37*** |  ***37*** |  ***2852*** |  ***1487*** |  ***-*** |  ***4339*** |  ***4376*** |
| **Off-balance sheet by asset quality (2)** | **15073** | **23265** | **7666** | **46004** | **76836** | **21560** | **491** | **98887** | **144891** |
| *- AQ1-AQ4* |  ***14212*** |  ***471*** |  ***6222*** |  ***20905*** |  ***48850*** |  ***19679*** |  ***100*** |  ***68629*** |  ***89534*** |
| *- AQ5-AQ8* |  ***850*** |  ***22701*** |  ***1401*** |  ***24952*** |  ***27599*** |  ***1837*** |  ***15*** |  ***29451*** |  ***54403*** |
| *- AQ9*  |  ***-*** |  ***12*** |  ***14*** |  ***26*** |  ***17*** |  ***-*** |  ***376*** |  ***393*** |  ***419*** |
| *- AQ10* |  ***11*** |  ***81*** |  ***29*** |  ***121*** |  ***370*** |  ***44*** |  ***-*** |  ***414*** |  ***535*** |

---

For the notes to this table refer to page 21.

Risk and capital management continued

Credit risk continue

 **Sector analysis - portfolio summary continued**

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | Personal | Personal | Personal | Personal | Non-Personal | Non-Personal | Non-Personal | Non-Personal |  |
|  |  | Credit | Other |  | Corporate and  | Financial |  |  |  |
|  | Mortgages (1) | cards | personal | Total | other | institutions | Sovereign | Total | Total |
| 31 December 2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| **Loans by geography** | 209846 | 6930 | 9749 | 226525 | 111734 | 70321 | 1645 | 183700 | 410225 |
| *- UK* | *209846* | *6930* | *9749* | *226525* | *97409* | *43412* | *562* | *141383* | *367908* |
| *- Other Europe* | *-* | *-* | *-* | *-* | *6311* | *14747* | *766* | *21824* | *21824* |
| *- RoW* | *-* | *-* | *-* | *-* | *8014* | *12162* | *317* | *20493* | *20493* |
| **Loans by asset quality (2)**  | 209846 | 6930 | 9749 | 226525 | 111734 | 70321 | 1645 | 183700 | 410225 |
| *- AQ1-AQ4* | *113209* | *128* | *818* | *114155* | *43918* | *65078* | *1365* | *110361* | *224516* |
| *- AQ5-AQ8* | *92946* | *6516* | *7880* | *107342* | *65231* | *5172* | *127* | *70530* | *177872* |
| *- AQ9* | *1156* | *110* | *191* | *1457* | *306* | *12* | *132* | *450* | *1907* |
| *- AQ10* | *2535* | *176* | *860* | *3571* | *2279* | *59* | *21* | *2359* | *5930* |
| **Loans by stage** | 209846 | 6930 | 9749 | 226525 | 111734 | 70321 | 1645 | 183700 | 410225 |
| *- Stage 1* | *186250* | *4801* | *7267* | *198318* | *94991* | *69021* | *1491* | *165503* | *363821* |
| *- Stage 2* | *21061* | *1953* | *1622* | *24636* | *14464* | *1241* | *133* | *15838* | *40474* |
| *- Stage 3* | *2535* | *176* | *860* | *3571* | *2279* | *59* | *21* | *2359* | *5930* |
| *- Of which: individual* | *141* | *-* | *26* | *167* | *1046* | *51* | *21* | *1118* | *1285* |
| *- Of which: collective* | *2394* | *176* | *834* | *3404* | *1233* | *8* | *-* | *1241* | *4645* |
| **Loans - past due analysis** | 209846 | 6930 | 9749 | 226525 | 111734 | 70321 | 1645 | 183700 | 410225 |
| *- Not past due* | *206739* | *6721* | *8865* | *222325* | *107855* | *70055* | *1627* | *179537* | *401862* |
| *- Past due 1-30 days* | *1404* | *50* | *70* | *1524* | *2530* | *211* | *-* | *2741* | *4265* |
| *- Past due 31-90 days* | *580* | *51* | *99* | *730* | *398* | *2* | *18* | *418* | *1148* |
| *- Past due 91-180 days* | *408* | *41* | *96* | *545* | *139* | *49* | *-* | *188* | *733* |
| *- Past due >180 days* | *715* | *67* | *619* | *1401* | *812* | *4* | *-* | *816* | *2217* |
| **Loans - Stage 2** | 21061 | 1953 | 1622 | 24636 | 14464 | 1241 | 133 | 15838 | 40474 |
| *- Not past due* | *19939* | *1889* | *1521* | *23349* | *13485* | *1228* | *133* | *14846* | *38195* |
| *- Past due 1-30 days* | *853* | *31* | *37* | *921* | *640* | *11* | *-* | *651* | *1572* |
| *- Past due 31-90 days* | *269* | *33* | *64* | *366* | *339* | *2* | *-* | *341* | *707* |
| **Weighted average life** |  |  |  |  |  |  |  |  |  |
| *- ECL measurement (years)* | *8* | *4* | *6* | *6* | *6* | *2* | *nm* | *6* | *6* |
| **Weighted average 12 months PDs** |  |  |  |  |  |  |  |  |  |
| *- IFRS 9 (%)* | *0.51* | *3.23* | *4.59* | *0.76* | *1.24* | *0.16* | *5.51* | *0.86* | *0.80* |
| *- Basel (%)* | *0.68* | *3.65* | *3.18* | *0.87* | *1.11* | *0.15* | *4.16* | *0.76* | *0.82* |
| **ECL provisions by geography** | 462 | 381 | 969 | 1812 | 1504 | 90 | 19 | 1613 | 3425 |
| *- UK* | *462* | *381* | *969* | *1812* | *1335* | *37* | *12* | *1384* | *3196* |
| *- Other Europe* | *-* | *-* | *-* | *-* | *109* | *9* | *-* | *118* | *118* |
| *- RoW* | *-* | *-* | *-* | *-* | *60* | *44* | *7* | *111* | *111* |

---

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

Risk and capital management continued

Credit risk continued

 **Sector analysis - portfolio summary continued**

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | Personal | Personal | Personal | Personal | Non-Personal | Non-Personal | Non-Personal | Non-Personal |  |
|  |  | Credit | Other |  | Corporate and  | Financial |  |  |  |
|  | Mortgages (1) | cards | personal | Total | other | institutions | Sovereign | Total | Total |
| 31 December 2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| **ECL provisions by stage**  | 462 | 381 | 969 | 1812 | 1504 | 90 | 19 | 1613 | 3425 |
| *- Stage 1* | *77* | *77* | *130* | *284* | *264* | *38* | *12* | *314* | *598* |
| *- Stage 2* | *60* | *186* | *183* | *429* | *344* | *12* | *2* | *358* | *787* |
| *- Stage 3* | *325* | *118* | *656* | *1099* | *896* | *40* | *5* | *941* | *2040* |
| *- Of which: individual* | *11* | *-* | *17* | *28* | *382* | *36* | *5* | *423* | *451* |
| *- Of which: collective* | *314* | *118* | *639* | *1071* | *514* | *4* | *-* | *518* | *1589* |
| **ECL provisions coverage (%)** | 0.22 | 5.50 | 9.94 | 0.80 | 1.35 | 0.13 | 1.16 | 0.88 | 0.83 |
| *- Stage 1 (%)* | *0.04* | *1.60* | *1.79* | *0.14* | *0.28* | *0.06* | *0.80* | *0.19* | *0.16* |
| *- Stage 2 (%)* | *0.28* | *9.52* | *11.28* | *1.74* | *2.38* | *0.97* | *1.50* | *2.26* | *1.94* |
| *- Stage 3 (%)* | *12.82* | *67.05* | *76.28* | *30.78* | *39.32* | *67.80* | *23.81* | *39.89* | *34.40* |
| **Loans by residual maturity** | 209846 | 6930 | 9749 | 226525 | 111734 | 70321 | 1645 | 183700 | 410225 |
| *- ≤1 year*  | *3367* | *3903* | *3186* | *10456* | *34929* | *54971* | *822* | *90722* | *101178* |
| *- >1 and ≤5 year* | *11651* | *3027* | *5551* | *20229* | *48075* | *10967* | *488* | *59530* | *79759* |
| *- >5 and ≤15 year* | *45454* | *-* | *1006* | *46460* | *20623* | *4270* | *298* | *25191* | *71651* |
| *- >15 year* | *149374* | *-* | *6* | *149380* | *8107* | *113* | *37* | *8257* | *157637* |
| **Other financial assets by asset quality (2)** | - | - | - | - | 3644 | 31102 | 119502 | 154248 | 154248 |
| *- AQ1-AQ4* | *-* | *-* | *-* | *-* | *3639* | *30743* | *119502* | *153884* | *153884* |
| *- AQ5-AQ8* | *-* | *-* | *-* | *-* | *5* | *359* | *-* | *364* | *364* |
| **Off-balance sheet** | 13806 | 20135 | 7947 | 41888 | 75964 | 21925 | 239 | 98128 | 140016 |
| *- Loan commitments* | *13806* | *20135* | *7906* | *41847* | *72940* | *20341* | *239* | *93520* | *135367* |
| *- Financial guarantees* | *-* | *-* | *41* | *41* | *3024* | *1584* | *-* | *4608* | *4649* |
| **Off-balance sheet by asset quality (2)** | 13806 | 20135 | 7947 | 41888 | 75964 | 21925 | 239 | 98128 | 140016 |
| *- AQ1-AQ4* | *12951* | *510* | *6568* | *20029* | *47896* | *20063* | *155* | *68114* | *88143* |
| *- AQ5-AQ8* | *839* | *19276* | *1336* | *21451* | *27657* | *1813* | *21* | *29491* | *50942* |
| *- AQ9*  | *1* | *12* | *17* | *30* | *19* | *-* | *63.0* | *82* | *112* |
| *- AQ10* | *15* | *337* | *26* | *378* | *392* | *49* | *-* | *441* | *819* |

---

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

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

---

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

---

Risk and capital management continued

Credit risk continued

 **Sector analysis - portfolio summary continued**

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

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Loans - amortised cost and FVOCI** | **Loans - amortised cost and FVOCI** | **Loans - amortised cost and FVOCI** | **Loans - amortised cost and FVOCI** | **Off-balance sheet**  | **Off-balance sheet**  | **ECL provisions** | **ECL provisions** | **ECL provisions** | **ECL provisions** |
| | **Stage 1** | **Stage 2** | **Stage 3** | **Total** | | | **Stage 1** | **Stage 2** | **Stage 3** | **Total** |
| <br>**30 September 2025** | **£m** | **£m** | **£m** | **£m** | **Loan**<br>**commitments**<br>**£m** | **Contingent**<br>**liabilities**<br>**£m** | **£m** | **£m** | **£m** | **£m** |
| Personal | **205583** | **25890** | **3389** | **234862** | **45967** | **37** | **351** | **415** | **1214** | **1980** |
| Mortgages (1) | **190571** | **22408** | **2161** | **215140** | **15073** | **-** | **55** | **46** | **276** | **377** |
| Credit cards | **6046** | **2004** | **225** | **8275** | **23265** | **-** | **121** | **185** | **163** | **469** |
| Other personal | **8966** | **1478** | **1003** | **11447** | **7629** | **37** | **175** | **184** | **775** | **1134** |
| Non-Personal | **175013** | **15096** | **2339** | **192448** | **94548** | **4339** | **286** | **340** | **1111** | **1737** |
| Financial institutions (2) | **75427** | **537** | **136** | **76100** | **20073** | **1487** | **38** | **9** | **102** | **149** |
| Sovereign | **1041** | **266** | **17** | **1324** | **491** | **-** | **13** | **5** | **6** | **24** |
| Corporate and other | **98545** | **14293** | **2186** | **115024** | **73984** | **2852** | **235** | **326** | **1003** | **1564** |
| *Of which:* |  |  |  |  |  |  |  |  |  |  |
| *Commercial real estate* |  ***17277*** |  ***1372*** |  ***344*** |  ***18993*** |  ***6590*** |  ***160*** |  ***61*** |  ***26*** |  ***135*** |  ***222*** |
| *Mobility and logistics* |  ***14997*** |  ***1989*** |  ***105*** |  ***17091*** |  ***9808*** |  ***498*** |  ***26*** |  ***34*** |  ***43*** |  ***103*** |
| *Consumer industries* |  ***12755*** |  ***2686*** |  ***414*** |  ***15855*** |  ***11330*** |  ***534*** |  ***34*** |  ***72*** |  ***208*** |  ***314*** |
| Total | **380596** | **40986** | **5728** | **427310** | **140515** | **4376** | **637** | **755** | **2325** | **3717** |

---

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| 31 December 2024 |  |  |  |  |  |  |  |  |  |  |
| Personal | 198318 | 24636 | 3571 | 226525 | 41847 | 41 | 284 | 429 | 1099 | 1812 |
| Mortgages (1) | 186250 | 21061 | 2535 | 209846 | 13806 | - | 77 | 60 | 325 | 462 |
| Credit cards | 4801 | 1953 | 176 | 6930 | 20135 | - | 77 | 186 | 118 | 381 |
| Other personal | 7267 | 1622 | 860 | 9749 | 7906 | 41 | 130 | 183 | 656 | 969 |
| Non-Personal | 165503 | 15838 | 2359 | 183700 | 93520 | 4608 | 314 | 358 | 941 | 1613 |
| Financial institutions (2) | 69021 | 1241 | 59 | 70321 | 20341 | 1584 | 38 | 12 | 40 | 90 |
| Sovereign | 1491 | 133 | 21 | 1645 | 239 | - | 12 | 2 | 5 | 19 |
| Corporate and other | 94991 | 14464 | 2279 | 111734 | 72940 | 3024 | 264 | 344 | 896 | 1504 |
| *Of which:* |  |  |  |  |  |  |  |  |  |  |
| *Commercial real estate* | *16191* | *1517* | *433* | *18141* | *6661* | *143* | *70* | *30* | *146* | *246* |
| *Mobility and logistics* | *13363* | *2384* | *148* | *15895* | *9367* | *595* | *26* | *35* | *67* | *128* |
| *Consumer industries* | *13312* | *3015* | *444* | *16771* | *10706* | *595* | *45* | *90* | *188* | *323* |
| Total | 363821 | 40474 | 5930 | 410225 | 135367 | 4649 | 598 | 787 | 2040 | 3425 |

---

(1) As at 30 September 2025, £141.8 billion, 65.9%, of the total residential mortgages portfolio had Energy Performance Certificate (EPC) data available (31 December 2024 - £139.1 billion, 66.3%). Of which, 48.3% were rated as EPC A to C (31 December 2024 - 46.3%).

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

Risk and capital management continued

Capital, liquidity and funding risk

 **Introduction**

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

 **Key developments since 31 December 2024**

---

| | |
|:---|:---|
| **CET1 ratio**<br> 14.2%<br> (2024 - 13.6%) | The CET1 ratio increased by 60 basis points to 14.2% due to a £1.8 billion increase in CET1 capital offset by a £5.9 billion increase in RWAs.<br>The CET1 capital increase was mainly driven by an attributable profit to ordinary shareholders of £3.3 billion (net of ordinary interim dividend paid) and other movements on reserves and regulatory adjustments of £0.5 billion partially offset by a share buyback of £0.8 billion and a foreseeable ordinary dividend accrual of £1.3 billion.  |
| **RWAs**<br> £189.1bn<br> (2024 - £183.2bn) | Total RWAs increased by £5.9 billion to £189.1 billion reflecting:<br>- an increase in credit risk RWAs of £3.8 billion, primarily driven by lending growth, balances acquired from Sainsbury's Bank and CRD IV model updates. These increases were partially offset by, reductions as a result of RWA management actions, movements in risk metrics and the impact of foreign exchange movements.<br> - an increase in operational risk RWAs of £2.2 billion following the annual recalculation.<br> - an increase in counterparty credit risk RWAs of £0.3 billion driven by an increase in securities financing transactions and over-the-counter transactions under the IMM approach.<br> - a decrease in market risk RWAs of £0.4 billion, driven by the IRC, reflecting changes in government bond positions and RNIV.  |
| **UK leverage ratio**<br> 5.0%<br> (2024 - 5.0%) | The leverage ratio remained stable at 5.0% due to a £2.4 billion increase in Tier 1 capital offset by a £41.4 billion increase in leverage exposure. The key drivers in the leverage exposure were an increase in other financial assets, trading assets, net settlement balances and other off balance sheet items.  |

---

---

| | |
|:---|:---|
| **MREL ratio**<br> 33.3%<br> (2024 - 33.0%)<br>| The Minimum Requirements of own funds and Eligible Liabilities (MREL) ratio increased by 30 basis points driven by a £2.5 billion increase in MREL partially offset by a £5.9 billion increase in RWAs.<br>MREL increased to £62.9 billion driven by a £1.8 billion increase in CET1 capital, a £0.5 billion increase in Additional Tier 1 capital, a £0.2 billion decrease in Tier 2 capital, and a £0.3 billion increase in senior unsecured debt. Additional Tier 1 and Tier 2 capital movements were driven by issuance and redemptions in the period. The senior unsecured debt movement was driven by issuance and redemptions totalling £2.1 billion partially offset by a $1.5 billion debt instrument no longer being MREL eligible and foreign exchange movements of £0.7 billion. |
| **Liquidity portfolio**<br> £239.1bn<br> (2024 - £222.3bn)<br>| The liquidity portfolio increased by £16.8 billion to £239.1 billion compared with Q4 2024. Primary liquidity decreased by £2.0 billion to £159.0 billion, driven by higher lending (including balances acquired from Sainsbury's Bank), partially offset by increased issuance. Secondary liquidity increased by £18.8 billion due to increase in pre-positioned collateral at the Bank of England. |
| **LCR average**<br> 148%<br> (2024 - 151%)<br>| The average Liquidity Coverage Ratio (LCR) decreased by 3 percentage points to 148%, during 2025, driven by increased lending. |
| **NSFR average**<br> 135%<br> (2024 - 137%)<br>| The average Net Stable Funding Ratio (NSFR) decreased by 2 basis points to 135% during 2025 driven by increased lending. |

---

Risk and capital management continued

Capital, liquidity and funding risk continued

 **Maximum Distributable Amount (MDA) and Minimum Capital Requirements**

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

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

The current capital position provides significant headroom above both NatWest Group's minimum requirements and its MDA threshold requirements.

---

| | | | |
|:---|:---|:---|:---|
| **Type** | **CET1** | **Total Tier 1**  | **Total capital** |
| Pillar 1 requirements | **4.5%** | **6.0%** | **8.0%** |
| Pillar 2A requirements | **1.6%** | **2.1%** | **2.9%** |
| Minimum Capital Requirements | **6.1%** | **8.1%** | **10.9%** |
| Capital conservation buffer | **2.5%** | **2.5%** | **2.5%** |
| Countercyclical capital buffer (1)  | **1.7%** | **1.7%** | **1.7%** |
| MDA threshold (2) | **10.3%** | **n/a** | **n/a** |
| Overall capital requirement  | **10.3%** | **12.3%** | **15.1%** |
| Capital ratios at 30 September 2025 | **14.2%** | **17.2%** | **20.2%** |
| Headroom (34)  | **3.9%** | **4.9%** | **5.1%** |

---

(1) The UK countercyclical buffer (CCyB) rate is currently being maintained at 2%. This may vary in either direction in the future subject to how risks develop. Foreign exposures may be subject to different CCyB rates depending on the rate set in those jurisdictions.

(2) Pillar 2A requirements for NatWest Group are set as a variable amount with the exception of some fixed add-ons.

(3) The headroom does not reflect excess distributable capital and may vary over time.

(4) Headroom as at 31 December 2024 was CET1 3.1%, Total Tier 1 3.9% and Total Capital 4.3%.

 **Leverage ratios**

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

---

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

---

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

 **Liquidity and funding ratios**

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

---

| | |
|:---|:---|
| **Typ** |  |
| Liquidity Coverage Ratio (LCR) | **100%** |
| Net Stable Funding Ratio (NSFR) | **100%** |

---

Risk and capital management continued

Capital, liquidity and funding risk continued

 **Capital and leverage ratios**

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

---

| | | | |
|:---|:---|:---|:---|
|  | **30 September** | 30 June | 31 December |
|  | **2025** | 2025 | 2024 |
| **Capital adequacy ratios (1)** | **%** | % | % |
| CET1 | **14.2** | 13.6 | 13.6 |
| Tier 1 | **17.2** | 16.7 | 16.5 |
| Total | **20.2** | 19.7 | 19.7 |
| **Capital** | **£m** | £m | £m |
| Tangible equity | **29093** | 28416 | 26482 |
| Expected loss less impairment | **(35)** | - | (27) |
| Prudential valuation adjustment | **(172)** | (210) | (230) |
| Deferred tax assets | **(834)** | (935) | (1084) |
| Own credit adjustments | **34** | 24 | 28 |
| Pension fund assets | **(163)** | (157) | (147) |
| Cash flow hedging reserve | **886** | 971 | 1443 |
| Foreseeable ordinary dividends | **(1275)** | (1244) | (1249) |
| Adjustment for trust assets (2) | **(365)** | (365) | (365) |
| Foreseeable charges (3) | **(446)** | (750) | - |
| Adjustments under IFRS 9 transitional arrangements | **-** | - | 33 |
| Other adjustments for regulatory purposes | **46** | 49 | 44 |
| **Total regulatory adjustments** | **(2324)** | (2617) | (1554) |
| CET1 capital | **26769** | 25799 | 24928 |
| Additional AT1 capital | **5771** | 6005 | 5259 |
| Tier 1 capital | **32540** | 31804 | 30187 |
| Tier 2 capital | **5752** | 5727 | 5918 |
| **Total regulatory capital** | **38292** | 37531 | 36105 |
| **Risk-weighted assets** |  |  |  |
| Credit risk | **151945** | 152785 | 148078 |
| Counterparty credit risk | **7397** | 7626 | 7103 |
| Market risk | **5825** | 5777 | 6219 |
| Operational risk | **23959** | 23959 | 21821 |
| **Total RWAs** | **189126** | 190147 | 183221 |

---

(1) The IFRS 9 transitional capital rules in respect of ECL provisions no longer apply as of 1 January 2025. (The impact of the IFRS 9 transitional adjustments at 31 December 2024 was £33 million for CET1 capital, £33 million for total capital and £3 million RWAs. Excluding this adjustment at 31 December 2024, the CET1 ratio was 13.6%, Tier 1 capital ratio was 16.5% and the Total capital ratio was 19.7%).

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

(3) For September 2025, the foreseeable charge of £446 million relates to a share buyback.

Risk and capital management continued

Capital, liquidity and funding risk continued

 **Capital and leverage ratios continued**

---

| | | | |
|:---|:---|:---|:---|
|  | **30 September** | 30 June | 31 December |
|  | **2025** | 2025 | 2024 |
| **Leverage** | **£m** | £m | £m |
| Cash and balances at central banks | **84686** | 90706 | 92994 |
| Trading assets | **56856** | 56706 | 48917 |
| Derivatives | **61119** | 73010 | 78406 |
| Financial assets | **494874** | 486305 | 469599 |
| Other assets | **28100** | 24051 | 18069 |
| **Total assets** | **725635** | 730778 | 707985 |
| Derivatives |  |  |  |
| - netting and variation margin | **(58580)** | (69191) | (76101) |
| - potential future exposures | **17690** | 16831 | 16692 |
| Securities financing transactions gross up | **1841** | 1510 | 2460 |
| Other off balance sheet items | **63394** | 62497 | 59498 |
| Regulatory deductions and other adjustments | **(18124)** | (17869) | (11014) |
| Claims on central banks | **(81179)** | (87228) | (89299) |
| Exclusion of bounce back loans | **(1457)** | (1777) | (2422) |
| UK leverage exposure  | **649220** | 635551 | 607799 |
| UK leverage ratio (%) (1) | **5.0** | 5.0 | 5.0 |

---

(1) The UK leverage exposure and transitional Tier 1 capital are calculated in accordance with current PRA rules. The IFRS 9 transitional capital rules in respect of ECL no longer apply as of 1 January 2025. (Excluding the IFRS 9 transitional adjustment, the UK leverage ratio at 31 December 2024 was 5.0%).

Risk and capital management continued

Capital, liquidity and funding risk continued

 **Capital flow statement**

The table below analyses the movement in CET1, AT1 and Tier 2 capital for the nine months ended 30 September 2025.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **CET1**<br>**£m** | **AT1**<br>**£m** | **Tier 2**<br>**£m** | **Total**<br>**£m** |
| **At 31 December 2024** | **24928** | **5259** | **5918** | **36105** |
| Attributable profit for the period | **4086** | **-** | **-** | **4086** |
| Ordinary interim dividend paid | **(768)** | **-** | **-** | **(768)** |
| Share buyback  | **(750)** | **-** | **-** | **(750)** |
| Foreseeable ordinary dividends  | **(1275)** | **-** | **-** | **(1275)** |
| Foreign exchange reserve | **2** | **-** | **-** | **2** |
| FVOCI reserve | **81** | **-** | **-** | **81** |
| Own credit | **6** | **-** | **-** | **6** |
| Share based remuneration and shares vested under employee share schemes | **190** | **-** | **-** | **190** |
| Goodwill and intangibles deduction | **113** | **-** | **-** | **113** |
| Deferred tax assets | **250** | **-** | **-** | **250** |
| Prudential valuation adjustments | **58** | **-** | **-** | **58** |
| New issues of capital instruments | **-** | **1244** | **823** | **2067** |
| Redemption of capital instruments | **(109)** | **(732)** | **(1000)** | **(1841)** |
| Foreign exchange movements | **-** | **-** | **11** | **11** |
| Adjustment under IFRS 9 transitional arrangements | **(33)** | **-** | **-** | **(33)** |
| Expected loss less impairment | **(8)** | **-** | **-** | **(8)** |
| Other movements | **(2)** | **-** | **-** | **(2)** |
| **At 30 September 2025** | **26769** | **5771** | **5752** | **38292** |

---

- For CET1 movements refer to the key points on page 23.

- The AT1 movement reflects the £0.7 billion 7.500% Reset Perpetual Subordinated Contingent Convertible Additional Tier 1 Capital Notes issued in March 2025 and the £0.5 billion 7.625% Reset Perpetual Subordinated Contingent Convertible Additional Tier 1 Capital Notes issued in September 2025 offset by the redemption of $1.15 billion 8.000% Perpetual Subordinated Contingent Convertible Additional Tier 1 Capital Notes in August 2025.

- Tier 2 movements of £0.2 billion include a decrease of £1.0 billion due to the redemption of 3.622% Fixed to Fixed Rate Reset Tier 2 Notes due 2030 in May 2025 partially offset by an increase of £0.8 billion for a €1.0 billion 3.723% Fixed to Fixed Rate Reset Tier 2 Notes 2035 issued in February 2025 and foreign exchange movements.

 **Capital generation pre-distributions**

---

| | | | |
|:---|:---|:---|:---|
|  | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 31 December<br>2024<br>£m |
| CET1  | **26769** | 25799 | 24928 |
| CET1 capital pre-distributions (1) | **29562** | 27793 | 28920 |
| RWAs  | **189126** | 190147 | 183221 |
|  | **%**  | %  | %  |
| CET1 ratio - opening at 1 January | **13.61** | 13.61 | 13.36 |
| CET1 pre-distributions - closing | **15.63** | 14.62 | 15.78 |
| Capital generation pre-distributions (1) | **2.02** | 1.01 | 2.43 |

---

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

Risk and capital management continued

Capital, liquidity and funding risk continued

 **Risk-weighted assets**

The table below analyses the movement in RWAs for the nine months ended 30 September 2025, by key drivers.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | | | | | **Total**  |
|  | <br> **Credit risk**<br>**£bn** | **Counterparty**<br>**credit risk**<br>**£bn** | <br> **Market risk**<br>**£bn** | **Operational**<br>**risk**<br>**£bn** | **£bn** |
| **At 31 December 2024** | **148.1** | **7.1** | **6.2** | **21.8** | **183.2** |
| Foreign exchange movement | **(0.3)** | **-** | **-** | **-** | **(0.3)** |
| Business movement | **1.0** | **0.2** | **(0.4)** | **2.2** | **3.0** |
| Risk parameter changes | **(0.9)** | **-** | **-** | **-** | **(0.9)** |
| Model updates | **2.4** | **0.1** | **-** | **-** | **2.5** |
| Acquisitions | **1.6** | **-** | **-** | **-** | **1.6** |
| **At 30 September 2025** | **151.9** | **7.4** | **5.8** | **24.0** | **189.1** |

---

The table below analyses segmental RWAs.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| <br>**Total RWAs** | <br> **Retail**<br>**Banking**<br>**£bn** | **Private Banking**<br>**& Wealth**<br>**Management**<br>**£bn** | <br> **Commercial** <br>**& Institutional** <br>**£bn** | <br> **Central items** <br>**& other**<br>**£bn** | **Total** <br>**NatWest**<br>**Group**<br>**£bn** |
| **At 31 December 2024** | **65.5** | **11.0** | **104.7** | **2.0** | **183.2** |
| Foreign exchange movement | **-** | **-** | **(0.3)** | **-** | **(0.3)** |
| Business movement | **0.8** | **0.4** | **2.2** | **(0.4)** | **3.0** |
| Risk parameter changes  | **0.2** | **-** | **(1.1)** | **-** | **(0.9)** |
| Model updates | **1.0** | **-** | **1.5** | **-** | **2.5** |
| Acquisitions | **1.6** | **-** | **-** | **-** | **1.6** |
| **At 30 September 2025** | **69.1** | **11.4** | **107.0** | **1.6** | **189.1** |
| Credit risk | **60.0** | **9.8** | **80.7** | **1.4** | **151.9** |
| Counterparty credit risk | **0.2** | **-** | **7.2** | **-** | **7.4** |
| Market risk | **0.2** | **-** | **5.6** | **-** | **5.8** |
| Operational risk | **8.7** | **1.6** | **13.5** | **0.2** | **24.0** |
| Total RWAs | **69.1** | **11.4** | **107.0** | **1.6** | **189.1** |

---

Total RWAs increased by £5.9 billion to £189.1 billion during the period mainly reflecting:

- A reduction in risk-weighted assets from foreign exchange movements of £0.3 billion due to sterling appreciation versus the US dollar and euro.

- An increase in business movements of £3.0 billion, driven by the annual recalculation of operational risk, an increase in credit risk due to lending growth partially offset by reductions as a result of RWA management actions. Further increase seen in counterparty credit risk driven by securities financing and OTC transactions partially offset by a decrease in market risk driven by IRC and RNIV.

- A reduction in risk parameters of £0.9 billion primarily driven by movements in risk metrics within Commercial & Institutional and Retail Banking.

- An increase in model updates of £2.5 billion primarily driven by CRD IV model updates within Commercial & Institutional and Retail Banking.

- An increase in acquisitions of £1.6 billion driven by balances acquired from Sainsbury's Bank.

Risk and capital management continued

Capital, liquidity and funding risk continued

 **Liquidity portfolio**

The table below shows the composition of the liquidity portfolio with primary liquidity aligned to high-quality liquid assets on a regulatory LCR basis. Secondary liquidity comprises of assets which are eligible as collateral for local central bank liquidity facilities and do not form part of the LCR eligible high-quality liquid assets. High-quality liquid assets cover both Pillar 1 and Pillar 2 risks.

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Liquidity value** | **Liquidity value** | **Liquidity value** | **Liquidity value** | **Liquidity value** | **Liquidity value** | **Liquidity value** | **Liquidity value** | **Liquidity value** |
|  | **30 September 2025** | **30 September 2025** | **30 September 2025** | 30 June 2025 | 30 June 2025 | 30 June 2025 | 31 December 2024 | 31 December 2024 | 31 December 2024 |
|  | **NatWest**<br>**Group (1)**<br>**£m** | **NWH**<br>**Group (2)**<br>**£m** | **UK DoL**<br>**Sub**<br>**£m** | NatWest<br>Group (1)<br>£m | NWH<br>Group (2)<br>£m | UK DoL<br>Sub <br>£m | NatWest<br>Group (1)<br>£m | NWH<br>Group (2)<br>£m | UK DoL<br>Sub <br>£m |
| Cash and balances at central banks  | **80489** | **51277** | **50666** | 86589 | 55027 | 54353 | 88617 | 58313 | 57523 |
| High quality government/MDB/PSE and GSE bonds (3) | **65588** | **47194** | **47194** | 61527 | 44580 | 44580 | 58818 | 43275 | 43275 |
| Extremely high quality covered bonds | **4613** | **4613** | **4613** | 4494 | 4494 | 4494 | 4341 | 4340 | 4340 |
| LCR level 1 assets | **150690** | **103084** | **102473** | 152610 | 104101 | 103427 | 151776 | 105928 | 105138 |
| LCR level 2 Eligible Assets (4) | **8332** | **7397** | **7397** | 7985 | 6880 | 6880 | 9271 | 7957 | 7957 |
| Primary liquidity (HQLA) (5) | **159022** | **110481** | **109870** | 160595 | 110981 | 110307 | 161047 | 113885 | 113095 |
| Secondary liquidity | **80051** | **80023** | **80023** | 55997 | 55969 | 55969 | 61230 | 61200 | 61200 |
| Total liquidity value | **239073** | **190504** | **189893** | 216592 | 166950 | 166276 | 222277 | 175085 | 174295 |

---

(1) NatWest Group includes the UK Domestic Liquidity Sub-Group (UK DoLSub), NatWest Markets Plc and other significant operating subsidiaries that hold liquidity portfolios. These include RBSI Ltd and NWM N.V. who hold managed portfolios that comply with local regulations that may differ from PRA rules.

(2) NWH Group comprises UK DoLSub and NatWest Bank Europe GmbH who hold managed portfolios that comply with local regulations that may differ from PRA rules.

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

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

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

Pension risk

On 8 August 2025, the Trustee of the Main section of the NatWest Group Pension Fund entered into a buy-in transaction with a third-party insurer for some of its liabilities. This is an insurance policy that gives the Fund protection against demographic and investment risks, so improves the security of member benefits. The transaction did not affect the 2025 statement of comprehensive income because the net pension asset was limited to zero due to the impact of the asset ceiling.

 **Condensed consolidated income statement**

for the period ended 30 September 2025 (unaudited)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Nine months ended**  | **Nine months ended**  | **Quarter ended**  | **Quarter ended**  | **Quarter ended**  |
|  | **30 September**<br>**2025**<br>**£m**  | 30 September<br>2024<br>£m  | **30 September**<br>**2025**<br>**£m**  | 30 June<br>2025<br>£m  | 30 September<br>2024<br>£m  |
| Interest receivable | **19155** | 18734 | **6482** | 6358 | 6444 |
| Interest payable | **(9767)** | (10427) | **(3214)** | (3264) | (3545) |
| **Net interest income** | **9388** | 8307 | **3268** | 3094 | 2899 |
| Fees and commissions receivable | **2412** | 2378 | **804** | 806 | 811 |
| Fees and commissions payable | **(552)** | (529) | **(184)** | (179) | (181) |
| Trading income | **974** | 607 | **399** | 291 | 257 |
| Other operating income | **95** | 115 | **45** | (7) | (42) |
| **Non-interest income** | **2929** | 2571 | **1064** | 911 | 845 |
| **Total income** | **12317** | 10878 | **4332** | 4005 | 3744 |
| Staff costs | **(3193)** | (3112) | **(1064)** | (1060) | (965) |
| Premises and equipment | **(906)** | (863) | **(319)** | (293) | (284) |
| Other administrative expenses | **(1060)** | (1153) | **(315)** | (395) | (330) |
| Depreciation and amortisation | **(855)** | (754) | **(298)** | (291) | (246) |
| **Operating expenses** | **(6014)** | (5882) | **(1996)** | (2039) | (1825) |
| **Profit before impairment losses** | **6303** | 4996 | **2336** | 1966 | 1919 |
| Impairment losses | **(535)** | (293) | **(153)** | (193) | (245) |
| **Operating profit before tax** | **5768** | 4703  | **2183** | 1773  | 1674  |
| **Tax charge** | **(1412)** | (1232) | **(502)** | (439) | (431) |
| **Profit from continuing operations** | **4356** | 3471  | **1681** | 1334  | 1243  |
| **Profit from discontinued operations, net of tax** | **-** | 12  | **-** | -  | 1  |
| **Profit for the period** | **4356** | 3483  | **1681** | 1334  | 1244  |
| **Attributable to:** |  |  |  |  |  |
| Ordinary shareholders | **4086** | 3271 | **1598** | 1236 | 1172 |
| Paid-in equity holders | **268** | 202 | **82** | 96 | 73 |
| Non-controlling interests | **2** | 10 | **1** | 2 | (1) |
|  | **4356** | 3483 | **1681** | 1334 | 1244 |
| Earnings per ordinary share - continuing operations | **50.7p** | 38.2p | **19.8p** | 15.3p | 14.1p |
| Earnings per ordinary share - discontinued operations | **-** | 0.1p | **-** | - | - |
| Total earnings per share attributable to ordinary shareholders - basic  | **50.7p** | 38.3p | **19.8p** | 15.3p | 14.1p |
| Earnings per ordinary share - fully diluted continuing operations | **50.2p** | 37.9p | **19.6p** | 15.1p | 14.0p |
| Earnings per ordinary share - fully diluted discontinued operations | **-** | 0.1p | **-** | - | - |
| Total earnings per share attributable to ordinary shareholders - fully diluted | **50.2p** | 38.0p | **19.6p** | 15.1p | 14.0p |

---

 **Condensed consolidated statement of comprehensive income**

for the period ended 30 September 2025 (unaudited)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  |  | **Nine months ended** | **Nine months ended** | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  |  | **30 September**<br>**2025**<br>**£m** | 30 September<br>2024<br>£m | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 30 September<br>2024<br>£m |
| Profit for the period | Profit for the period | **4356** | 3483 | **1681** | 1334 | 1244 |
| **Items that will not be reclassified subsequently to profit or loss:** | **Items that will not be reclassified subsequently to profit or loss:** |  |  |  |  |  |
| Remeasurement of retirement benefit schemes | Remeasurement of retirement benefit schemes | **20** | (92) | **11** | 3 | (32) |
| Changes in fair value of financial liabilities designated at fair value through profit or loss (FVTPL) | Changes in fair value of financial liabilities designated at fair value through profit or loss (FVTPL) |  |  |  |  |  |
| due to changes in credit risk | due to changes in credit risk | **(11)** | (25) | **(10)** | (5) | 1 |
| FVOCI financial assets | FVOCI financial assets | **54** | 16 | **5** | 35 | 49 |
| Tax | Tax | **(10)** | 39 | **(8)** | (4) | (5) |
|  |  | **53** | (62) | **(2)** | 29 | 13 |
| **Items that will be reclassified subsequently to profit or loss when specific conditions are met:** | **Items that will be reclassified subsequently to profit or loss when specific conditions are met:** |  |  |  |  |  |
| FVOCI financial assets | FVOCI financial assets | **76** | 21 | **13** | 29 | (20) |
| Cash flow hedges (1) | Cash flow hedges (1) | **778** | 732 | **120** | 475 | 611 |
| Currency translation | Currency translation | **(18)** | (119) | **77** | (65) | (77) |
| Tax | Tax | **(224)** | (221) | **(32)** | (130) | (164) |
|  |  | **612** | 413 | **178** | 309 | 350 |
| **Other comprehensive income after tax** | **Other comprehensive income after tax** | **665** | 351 | **176** | 338 | 363 |
| **Total comprehensive income for the period** | **Total comprehensive income for the period** | **5021** | 3834 | **1857** | 1672 | 1607 |
| **Attributable to:** | **Attributable to:** |  |  |  |  |  |
| Ordinary shareholders | Ordinary shareholders | **4751** | 3622 | **1774** | 1574 | 1535 |
| Paid-in equity holders | Paid-in equity holders | **268** | 202 | **82** | 96 | 73 |
| Non-controlling interests | Non-controlling interests | **2** | 10 | **1** | 2 | (1) |
|  |  | **5021** | 3834 | **1857** | 1672 | 1607 |
| (1) | Refer to footnote 4 of the condensed consolidated statement of changes in equity. | Refer to footnote 4 of the condensed consolidated statement of changes in equity. | Refer to footnote 4 of the condensed consolidated statement of changes in equity. | Refer to footnote 4 of the condensed consolidated statement of changes in equity. | Refer to footnote 4 of the condensed consolidated statement of changes in equity. | Refer to footnote 4 of the condensed consolidated statement of changes in equity. |

---

Condensed consolidated balance sheet

as at 30 September 2025 (unaudited)

---

| | | |
|:---|:---|:---|
|  | **30 September**<br>**2025**<br>**£m**  | 31 December<br>2024<br>£m  |
| **Assets** |  |  |
| Cash and balances at central banks | **84686** | 92994 |
| Trading assets | **56856** | 48917 |
| Derivatives | **61119** | 78406 |
| Settlement balances | **12331** | 2085 |
| Loans to banks - amortised cost | **8005** | 6030 |
| Loans to customers - amortised cost | **415274** | 400326 |
| Other financial assets | **71595** | 63243 |
| Intangible assets | **7477** | 7588 |
| Other assets | **8292** | 8396 |
| **Total assets** | **725635** | 707985 |
| **Liabilities** |  |  |
| Bank deposits | **44962** | 31452 |
| Customer deposits | **435490** | 433490 |
| Settlement balances | **9271** | 1729 |
| Trading liabilities | **58402** | 54714 |
| Derivatives | **54114** | 72082 |
| Other financial liabilities | **67634** | 61087 |
| Subordinated liabilities | **6136** | 6136 |
| Notes in circulation | **3340** | 3316 |
| Other liabilities | **3905** | 4601 |
| **Total liabilities** | **683254** | 668607 |
| **Equity** |  |  |
| Ordinary shareholders' interests | **36570** | 34070 |
| Other owners' interests | **5792** | 5280 |
| Owners' equity | **42362** | 39350 |
| Non-controlling interests | **19** | 28 |
| **Total equity** | **42381** | 39378 |
| **Total liabilities and equity** | **725635** | 707985 |

---

Condensed consolidated statement of changes in equity

for the period ended 30 September 2025 (unaudited)

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | | | | | **Other reserves** | **Other reserves** | **Other reserves** | **Other reserves** | | | |
|  | **Share** <br>**capital and**<br>**share premium**<br>**£m** | <br> **Paid-in**<br>**equity**<br>**£m** | **Other**<br>**statutory**<br>**reserves (3)**<br>**£m** | <br> **Retained**<br>**earnings**<br>**£m** | <br> **Fair value**<br>**£m** | **Cash flow**<br>**hedging (45)**<br>**£m** | **Foreign**<br>**exchange (6)**<br>**£m** | <br> **Merger**<br>**£m** | **Total**<br>**owners'**<br>**equity**<br>**£m** | **Non**<br>**controlling**<br>**interests**<br>**£m** | <br> **Total** <br>**equity**<br>**£m** |
| **At 1 January 2025** | **10133** | **5280** | **2350** | **11426** | **(103)** | **(1443)** | **826** | **10881** | **39350** | **28** | **39378** |
| Profit attributable to ordinary shareholders |  |  |  |  |  |  |  |  |  |  |  |
| and other equity owners |  |  |  |  |  |  |  |  |  |  |  |
| - continuing operations |  |  |  | **4354** |  |  |  |  | **4354** | **2** | **4356** |
| - discontinued operations |  |  |  |  |  |  |  |  | **-** |  | **-** |
| **Other comprehensive income** |  |  |  |  |  |  |  |  |  |  |  |
| Realised gains in period on FVOCI equity shares |  |  |  | **25** | **(25)** |  |  |  | **-** |  | **-** |
| Remeasurement of retirement benefit schemes |  |  |  | **20** |  |  |  |  | **20** |  | **20** |
| Changes in fair value of credit in financial liabilities |  |  |  |  |  |  |  |  |  |  |  |
| designated at FVTPL due to own credit risk |  |  |  | **(11)** |  |  |  |  | **(11)** |  | **(11)** |
| Unrealised gains |  |  |  |  | **129** |  |  |  | **129** |  | **129** |
| Amounts recognised in equity |  |  |  |  |  | **17** |  |  | **17** |  | **17** |
| Retranslation of net assets |  |  |  |  |  |  | **43** |  | **43** |  | **43** |
| Losses on hedges of net assets |  |  |  |  |  |  | **(90)** |  | **(90)** |  | **(90)** |
| Amount transferred from equity to earnings (6) |  |  |  |  | **1** | **761** | **29** |  | **791** |  | **791** |
| Tax |  |  |  | **(9)** | **(24)** | **(221)** | **20** |  | **(234)** |  | **(234)** |
| **Total comprehensive income** | **-** | **-** | **-** | **4379** | **81** | **557** | **2** | **-** | **5019** | **2** | **5021** |
| **Transactions with owners** |  |  |  |  |  |  |  |  |  |  |  |
| Ordinary share dividends paid |  |  |  | **(2018)** |  |  |  |  | **(2018)** | **-** | **(2018)** |
| Redemption of paid-in equity |  | **(736)** |  | **(109)** |  |  |  |  | **(845)** |  | **(845)** |
| Paid-in equity dividends |  |  |  | **(268)** |  |  |  |  | **(268)** |  | **(268)** |
| Securities issued (2) |  | **1248** |  |  |  |  |  |  | **1248** |  | **1248** |
| Purchase of non-controlling interest |  |  |  | **(10)** |  |  |  |  | **(10)** | **(11)** | **(21)** |
| Shares repurchased during the period (17) | **(62)** |  | **62** | **(304)** |  |  |  |  | **(304)** |  | **(304)** |
| Employee share schemes |  |  |  | **76** |  |  |  |  | **76** |  | **76** |
| Shares vested under employee share schemes |  |  | **124** |  |  |  |  |  | **124** |  | **124** |
| Share-based remuneration |  |  |  | **(10)** |  |  |  |  | **(10)** |  | **(10)** |
| **At 30 September 2025** | **10071** | **5792** | **2536** | **13162** | **(22)** | **(886)** | **828** | **10881** | **42362** | **19** | **42381** |

---

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

Condensed consolidated statement of changes in equity for the period ended 30 September 2025 (unaudited) continued

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | | | | | Other reserves | Other reserves | Other reserves | Other reserves | | Non |  |
|  | | | | |  | Cash flow | Foreign |  | | controlling | Total  |
|  | | | | | Fair value | hedging (45) | exchange  | Merger | | interests | equity |
|  | Share <br>capital and<br>share premium<br>£m | <br>Paid-in<br>equity<br>£m | Other<br>statutory<br>reserves (3)<br>£m | <br>Retained<br>earnings<br>£m | £m | £m | £m | £m | Total<br>owners'<br>equity<br>£m | £m | £m |
| **At 1 January 2024** | 10844 | 3890 | 2004 | 10645 | (49) | (1899) | 841 | 10881 | 37157 | 31 | 37188 |
| Profit attributable to ordinary shareholders |  |  |  |  |  |  |  |  |  |  |  |
| and other equity owners |  |  |  |  |  |  |  |  |  |  |  |
| - continuing operations |  |  |  | 3461 |  |  |  |  | 3461 | 10 | 3471 |
| - discontinued operations |  |  |  | 12 |  |  |  |  | 12 | - | 12 |
| **Other comprehensive income** |  |  |  |  |  |  |  |  |  |  |  |
| Realised gains in period on FVOCI equity shares |  |  |  | 54 | (54) |  |  |  | - |  | - |
| Remeasurement of retirement benefit schemes |  |  |  | (92) |  |  |  |  | (92) |  | (92) |
| Changes in fair value of credit in financial liabilities |  |  |  |  |  |  |  |  |  |  |  |
| designated at FVTPL due to own credit risk |  |  |  | (25) |  |  |  |  | (25) |  | (25) |
| Unrealised gains |  |  |  |  | 24 |  |  |  | 24 |  | 24 |
| Amounts recognised in equity |  |  |  |  |  | (442) |  |  | (442) |  | (442) |
| Retranslation of net assets |  |  |  |  |  |  | (283) |  | (283) |  | (283) |
| Gains on hedges of net assets |  |  |  |  |  |  | 122 |  | 122 |  | 122 |
| Amount transferred from equity to earnings  |  |  |  |  | 13 | 1174 | 42 |  | 1229 |  | 1229 |
| Tax |  |  |  | 25 | 9 | (198) | (18) |  | (182) |  | (182) |
| **Total comprehensive income/(loss)** | - | - | - | 3435 | (8) | 534 | (137) | - | 3824 | 10 | 3834 |
| **Transactions with owners** |  |  |  |  |  |  |  |  |  |  |  |
| Ordinary share dividends paid |  |  |  | (1505) |  |  |  |  | (1505) | - | (1505) |
| Paid-in equity dividends |  |  |  | (202) |  |  |  |  | (202) |  | (202) |
| Securities issued (2) |  | 800 |  |  |  |  |  |  | 800 |  | 800 |
| Shares repurchased during the period (17) | (428) |  | 428 | (1171) |  |  |  |  | (1171) |  | (1171) |
| Shares vested under employee share schemes |  |  | 142 | (7) |  |  |  |  | 135 |  | 135 |
| Own shares acquired |  |  | (540) |  |  |  |  |  | (540) |  | (540) |
| **At 30 September 2024** | 10416 | 4690 | 2034 | 11195 | (57) | (1365) | 704 | 10881 | 38498 | 41 | 38539 |

---

(1) As part
of the On Market Share Buyback Programmes NatWest Group plc
repurchased and cancelled 58.9 million shares (September 2024 -
173.3 million shares), of which one million shares were settled in
October 2025. The total consideration of these shares excluding
fees was £308.3 million (September 2024 - £450.9
million), of which £5.1 million were settled in October 2025.
Included in the retained earnings reserve movement is 2.3 million
shares which were repurchased and cancelled in December 2023,
settled in January 2024 for a total consideration of £4.9
million. The nominal value of the share cancellations was
transferred to the capital redemption reserve.

(2) The
issuance above is after netting of issuance fees of £2.8
million (September 2024 - £2.4 million), and the associated
tax credit of £0.7 million (September 2024 - £0.7
million).

(3) Other
statutory reserves consist of Capital redemption reserves of
£3,280 million (September 2024 - £2,935 million) and Own
shares held reserves of (£744) million (September 2024 -
(£901) million).

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

(5) The
amount transferred from equity to the income statement is mostly
recorded within net interest income mainly within loans to banks
and customers - amortised cost, balances at central banks, bank
deposits and customer deposits.

(6) Includes
£29 million FX recycled to profit or loss upon redemption of
paid-in equity and capital repatriation.

(7) In June
2024, there was an agreement to buy 392.4 million ordinary shares
of the Company from His Majesty's Treasury (HM Treasury) at 316.2
pence per share for total consideration of £1.2 billion.
NatWest Group cancelled 222.4 million of the purchased ordinary
shares, amounting to £706.9 million excluding fees and held
the remaining 170.0 million shares as Own Shares Held, amounting to
£540.2 million excluding fees. The nominal value of the share
cancellation was transferred to the capital redemption reserve.
There were no repurchases in 2025.

 **Notes**

1. Presentation of condensed consolidated financial statements

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

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

2. Litigation and regulatory matters

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

 **Litigation**

London Interbank Offered Rate (LIBOR) and other rates litigation

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

The co-ordinated proceeding in the SDNY relating to USD LIBOR now includes one remaining class action, which is on behalf of persons who purchased LIBOR-linked instruments from defendants and bonds issued by defendants, as well as several non-class actions. On 25 September 2025, the SDNY granted summary judgment to the defendants on the issue of liability and dismissed all claims in both the class action and the non-class actions. The decision remains subject to appeal in the United States Court of Appeals for the Second Circuit (US Court of Appeals).

Two other IBOR-related class actions involving NWM Plc, concerning alleged manipulation of Euribor and Pound Sterling LIBOR, were previously dismissed by the SDNY for various reasons. However, on 22 August 2025, the US Court of Appeal reversed the SDNY's decision in the Euribor case, reinstating claims against NWM Plc. That case will therefore return to the SDNY for further proceedings.

On 15 September 2025, the US Court of Appeals affirmed the SDNY's dismissal of the Pound Sterling LIBOR case.

Foreign exchange litigation

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

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

Odd lot corporate bond trading antitrust litigation

In July 2024, the US Court of Appeals vacated the SDNY's October 2021 dismissal of the class action antitrust complaint alleging that, from August 2006 onwards, various securities dealers, including NWMSI, conspired artificially to widen spreads for odd lots of corporate bonds bought or sold in the United States secondary market and to boycott electronic trading platforms that would have allegedly promoted pricing competition in the market for such bonds.

The appellate court held that the district judge who made the decision should not have been presiding over the case because a member of the judge's family had owned stock in one of the defendants while the motion was pending.

On 2 September 2025, a different judge in the SDNY again dismissed the complaint in this action on the ground that the plaintiffs have failed to plead antitrust conspiracy. The plaintiffs did not appeal the decision within the time required for an appeal.

Offshoring VAT assessments

HMRC, as part of an industry-wide review, issued protective tax assessments in 2018 against NatWest Group plc totalling £143 million relating to unpaid VAT in respect of the UK branches of two NatWest Group companies registered in India for the period from 1 January 2014 until 31 December 2017 inclusive. NatWest Group formally requested reconsideration by HMRC of their assessments, and this process was completed in November 2020. HMRC upheld their original decision and, as a result, NatWest Group plc lodged an appeal with the Tax Tribunal and an application for judicial review with the High Court of Justice of England and Wales, both in December 2020.

In order to lodge the appeal with the Tax Tribunal, NatWest Group plc was required to pay amounts totalling £153 million (including statutory interest) to HMRC in December 2020 and May 2022. The appeal and the application for judicial review were previously stayed behind a separate case involving another bank.

NatWest Group plc was informed in late 2024 that the other bank had settled its case with HMRC by agreement. NatWest Group plc is progressing its appeal before the Tax Tribunal in its own name. NatWest Group plc will also continue to review next steps relevant to the judicial review.

The amount of £153 million continues to be recognised as an asset that NatWest Group plc expects to recover. Since 1 January 2018, NatWest Group plc has paid VAT on intra-group supplies from India-registered NatWest Group companies.

Notes continued

2. Litigation and regulatory matters continued

US Anti-Terrorism Act litigation

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

NWM Plc is also a defendant in some of these cases.

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

The first of these actions, alleging conspiracy claims but not aiding and abetting claims, was filed in the United States District Court for the Eastern District of New York in November 2014. In September 2019, the district court dismissed the case, finding that the claims were deficient for several reasons, including lack of sufficient allegations as to the alleged conspiracy and causation. In January 2023, the US Court of Appeals affirmed the district court's dismissal of this case.

On 30 September 2025, the district court denied a motion by the plaintiffs to re-open the case to assert aiding and abetting claims that they previously did not assert. Another action, filed in the SDNY in 2017, which asserted both conspiracy and aiding and abetting claims, was dismissed by the SDNY in March 2019 on similar grounds as the first case, but remains subject to appeal to the US Court of Appeals.

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

 **Regulatory matters**

US investigations relating to fixed-income securities

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

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

In the event that NWM Plc does not meet its obligations to the DOJ, this may lead to adverse consequences such as increased costs, findings that NWM Plc violated its probation term, and possible re-sentencing, amongst other consequences. Other material adverse collateral consequences may occur as a result of this matter, as further described in the Risk Factor relating to legal, regulatory and governmental actions and investigations set out on pages 422-423 of the NatWest Group Annual Results and Accounts 2024.

Review and investigation of treatment of tracker mortgage customers in Ulster Bank Ireland DAC

In December 2015, correspondence was received from the Central Bank of Ireland setting out an industry examination framework in respect of the sale of tracker mortgages from approximately 2001 until the end of 2015.

The redress and compensation process has now largely concluded, although a small number of cases remain outstanding relating to uncontactable customers.

Ulydien (formerly UBIDAC) customers have lodged tracker mortgage complaints with the Financial Services and Pensions Ombudsman (FSPO). UBIDAC challenged three FSPO adjudications in the Irish High Court. In June 2023, the High Court found in favour of the FSPO in all matters. UBIDAC appealed that decision to the Court of Appeal. In September 2024, the Court of Appeal allowed UBIDAC's appeal and set aside certain findings of the FSPO. The Court of Appeal directed one aspect of the FSPO decisions to be remitted to the FSPO for its consideration following an oral hearing.

Decisions are awaited from the FSPO in respect of these cases.

3. Post balance sheet events

As part of the ongoing on-market share buyback programme, NatWest Group plc has repurchased and cancelled a further 12.2 million shares since 30 September 2025 for a total consideration (excluding fees) of £65.99 million.

There have been no significant events between 30 September 2025 and the date of approval of this announcement which would require a change to, or additional disclosure, in the announcement.

Presentation of information

'Parent company' refers to NatWest Group plc and 'NatWest Group', 'Group' or 'we' refers to NatWest Group plc and its subsidiaries. The term 'NWH Group' refers to NatWest Holdings Limited ('NWH Limited') and its subsidiary and associated undertakings. The term 'NWM Group' refers to NatWest Markets Plc ('NWM Plc') and its subsidiary and associated undertakings. The term RBSH N.V. refers to RBS Holdings N.V. The term NWM N.V. Group refers to NatWest Markets N.V. and its subsidiary and associated undertakings. The term 'NWMSI' refers to NatWest Markets Securities, Inc. The term 'RBS plc' refers to The Royal Bank of Scotland plc. The term 'NWB Plc' refers to National Westminster Bank Plc. The term RBSI Ltd refers to The Royal Bank of Scotland International Limited. Effective from Q2 2025, the reportable segment Private Banking was renamed Private Banking & Wealth Management. This does not change the financial results of Private Banking & Wealth Management or the consolidated financial results of NatWest Group.

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

Statutory accounts

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

Contacts:

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

Media enquiries: NatWest Group Press Office +44 (0) 7557 316 540

---

| | |
|:---|:---|
| **Management presentation** | **Management presentation** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Date:<br> Time:<br> Zoom ID: | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 24 October 2025<br> 9am BST<br> 919 8718 5486 |

---

 **Available on natwestgroup.com/results**

- Q3 2025 Interim Management Statement and background slides.

- A financial supplement containing income statement, balance sheet and segment performance for four quarters ended 30 September 2025.

- NatWest Group Pillar 3 at 30 September 2025.

Forward-looking statements

This document may include forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995, such as statements with respect to NatWest Group's financial condition, results of operations and business, including its strategic priorities, financial, investment and capital targets, and climate and sustainability related targets, commitments and ambitions described herein. Statements that are not historical facts, including statements about NatWest Group's beliefs and expectations, are forward-looking statements. Words, such as 'expect', 'estimate', 'project', 'anticipate', 'commit', 'believe', 'should', 'intend', 'will', 'plan', 'could', 'target', 'goal', 'objective', 'may', 'outlook', 'prospects' and similar expressions or variations on these expressions are intended to identify forward-looking statements. In particular, this document may include forward-looking statements relating , but not limited to: NatWest Group's outlook, guidance and targets (including in relation to RoTE, total income, other operating expenses, loan impairment rate, CET1 ratio, RWA levels, payment of dividends and participation in directed buybacks), its financial position, profitability and financial performance, the implementation of its strategy, its access to adequate sources of liquidity and funding, its regulatory capital position and related requirements, its impairment losses and credit exposures under certain specified scenarios, substantial regulation and oversight, ongoing legal, regulatory and governmental actions and investigations. Forward-looking statements are subject to a number of risks and uncertainties that might cause actual results and performance to differ materially from any expected future results or performance expressed or implied by the forward-looking statements. Factors that could cause or contribute to differences in current expectations include, but are not limited to, future growth initiatives (including acquisitions, joint ventures and strategic partnerships), the outcome of legal, regulatory and governmental actions and investigations, the level and extent of future impairments and write-downs, legislative, political, fiscal and regulatory developments, accounting standards, competitive conditions, technological developments, interest and exchange rate fluctuations, general economic and political conditions and uncertainties, exposure to third party risk, operational risk, conduct risk, cyber, data and IT risk, financial crime risk, key person risk and credit rating risk and the impact of climate and sustainability related risks and the transitioning to a net zero economy. These and other factors, risks and uncertainties that may impact any forward-looking statement or NatWest Group plc's actual results are discussed in NatWest Group plc's 2024 Annual Report and Accounts on Form 20-F, NatWest Group's Interim Management Statement for Q1, H1 and Q3 2025 on Form 6-K, and its other public filings. The forward-looking statements contained in this document speak only as of the date of this document and NatWest Group plc does not assume or undertake any obligation or responsibility to update any of the forward-looking statements contained in this document, whether as a result of new information, future events or otherwise, except to the extent legally required.

 **Non-IFRS financial measures**

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

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

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

---

| | |
|:---|:---|
| Measure<br>| Description<br>|
| **Cost:income ratio (excl. litigation and conduct)**<br> Refer to table 2. Cost:income ratio (excl. litigation and conduct) on page 40.<br>| The cost:income ratio (excl. litigation and conduct) is calculated as other operating expenses (operating expenses less litigation and conduct costs) divided by total income. Litigation and conduct costs are excluded as they are one-off in nature, difficult to forecast for Outlook purposes and distort period-on-period comparisons.<br>|
| **Customer deposits excluding central items**<br> Refer to Segment performance on pages 10-14 for components of calculation.<br>| Customer deposits excluding central items is calculated as total NatWest Group customer deposits excluding Central items & other customer deposits. Central items & other includes Treasury repo activity. The exclusion of Central items & other removes the volatility relating to Treasury repo activity and the reduction of deposits as part of our withdrawal from the Republic of Ireland.<br> These items may distort period-on-period comparisons and their removal gives the user of the financial statements a better understanding of the movements in customer deposits. <br>|
| **Funded assets**<br> Refer to Condensed consolidated balance sheet on page 32 for components of calculation.<br>| Funded assets is calculated as total assets less derivative assets. This measure allows review of balance sheet trends exclusive of the volatility associated with derivative fair values.<br>|
| **Loan:deposit ratio (excl. repos and reverse repos)**<br> Refer to table 5. Loan:deposit ratio (excl. repos and reverse repos) on page 41.<br>| Loan:deposit ratio (excl. repos and reverse repos) is calculated as net loans to customers - amortised cost excluding reverse repos divided by total customer deposits excluding repos. This metric is used to assess liquidity.<br> The removal of repos and reverse repos reduces volatility and presents the ratio on a basis that is comparable to UK peers. The nearest ratio using IFRS measures is loan:deposit ratio. This is calculated as net loans to customers - amortised cost divided by customer deposits.<br>|
| **NatWest Group Return on Tangible Equity**<br> Refer to table 7. NatWest Group Return on Tangible Equity on page 42.<br>| NatWest Group Return on Tangible Equity comprises annualised profit or loss for the period attributable to ordinary shareholders divided by average tangible equity. Average tangible equity is average total equity excluding average non-controlling interests, average other owners' equity and average intangible assets. This measure shows the return NatWest Group generates on tangible equity deployed. It is used to determine relative performance of banks and used widely across the sector, although different banks may calculate the rate differently. The nearest ratio using IFRS measures is return on equity - this comprises profit attributable to ordinary shareholders divided by average total equity.<br>|

---

Non-IFRS financial measures continued

---

| | |
|:---|:---|
| Measure<br>| Description<br>|
| **Net interest margin and average interest earning assets**<br> Refer to Segment performance on pages 10-14 for components of calculation.<br>| Net interest margin is net interest income, as a percentage of average interest earning assets (IEA).<br> Average IEA are average IEA of the banking business of NatWest Group and primarily consists of cash and balances at central banks, loans to banks - amortised cost, loans to customers - amortised cost and other financial assets. It excludes trading balances and assets in treasury repurchase agreements that have not been derecognised. Average IEA shows the average asset base generating interest over the period.<br>|
| **Net loans to customers excluding central items**<br> Refer to Segment performance on pages 10-14 for components of calculation.<br>| Net loans to customers excluding central items is calculated as total NatWest Group net loans to customers excluding Central items & other net loans to customers. Central items & other includes Treasury reverse repo activity. The exclusion of Central items & other removes the volatility relating to Treasury reverse repo activity and the reduction of loans to customers as part of our withdrawal from the Republic of Ireland.<br> This allows for better period-on-period comparisons and gives the user of the financial statements a better understanding of the movements in net loans to customers.<br>|
| **Operating expenses excluding litigation and conduct**<br> Refer to table 4. Operating expenses excluding litigation and conduct on page 41.<br>| The management analysis of operating expenses shows litigation and conduct costs separately. These amounts are included within staff costs and other administrative expenses in the statutory analysis. Other operating expenses excludes litigation and conduct costs, which are more volatile and may distort period-on-period comparisons.<br>|
| **Segment return on equity**<br> Refer to table 8. Segment return on equity on page 42.<br>| Segment return on equity comprises segmental operating profit or loss, adjusted for paid-in equity and tax, divided by average notional equity. Average RWAe is defined as average segmental RWAs incorporating the effect of capital deductions. This is multiplied by an allocated equity factor for each segment to calculate the average notional equity. This measure shows the return generated by operating segments on equity deployed.<br>|
| **Tangible net asset value (TNAV) per ordinary share**<br> Refer to table 3. Tangible net asset value (TNAV) per ordinary share on page 40.<br>| TNAV per ordinary share is calculated as tangible equity divided by the number of ordinary shares in issue. This is a measure used by external analysts in valuing the bank and allows for comparison with other per ordinary share metrics including the share price. The nearest ratio using IFRS measures is: net asset value (NAV) per ordinary share - this comprises ordinary shareholders' interests divided by the number of ordinary shares in issue.<br>|
| **Total combined assets and liabilities (CAL) - Private Banking & Wealth Management**<br> Refer to table 6. Total combined assets and liabilities (CAL) - Private Banking & Wealth Management on page 41.<br>| CAL refers to customer deposits, net loans to customers - amortised cost and AUMA. To avoid double counting, investment cash is deducted as it is reported within customer deposits and AUMA.<br> The components of CAL are key drivers of income and provide a measure of growth and strength of the business on a comparable basis.<br>|
| **Total income excluding notable items**<br> Refer to table 1. Total income excluding notable items on page 40.<br>| Total income excluding notable items is calculated as total income less notable items. The exclusion of notable items aims to remove the impact of one-offs and other items which may distort period-on-period comparisons.<br>|

---

Non-IFRS financial measures continued

 **1. Total income excluding notable items**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Nine months ended** | **Nine months ended** | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  | **30 September**<br>**2025**<br>**£m** | 30 September<br>2024<br>£m | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 30 September<br>2024<br>£m |
| **Continuing operations** |  |  |  |  |  |
| Total income | **12317** | 10878 | **4332** | 4005 | 3744 |
| Less notable items: |  |  |  |  |  |
| **Commercial & Institutional** |  |  |  |  |  |
| Own credit adjustments (OCA) | **3** | (5) | **-** | (3) | 2 |
| **Central items & other** |  |  |  |  |  |
| Share of associate profits/(losses) for Business Growth Fund | **55** | 22 | **41** | (1) | 11 |
| Interest and foreign exchange management derivatives not in hedge accounting relationships | **168** | 131 | **162** | (1) | 5 |
| Foreign exchange recycling losses | **(37)** | (46) | **(37)** | - | (46) |
|  | **189** | 102 | **166** | (5) | (28) |
| **Total income excluding notable items** | **12128** | 10776 | **4166** | 4010 | 3772 |

---

 **2. Cost:income ratio (excl. litigation and conduct)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Nine months ended** | **Nine months ended** | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  | **30 September**<br>**2025**<br>**£m** | 30 September<br>2024<br>£m | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 30 September<br>2024<br>£m |
| **Continuing operations** |  |  |  |  |  |
| Operating expenses | **6014** | 5882 | **1996** | 2039 | 1825 |
| Less litigation and conduct costs | **(130)** | (142) | **(12)** | (74) | (41) |
| Other operating expenses | **5884** | 5740 | **1984** | 1965 | 1784 |
| Total income | **12317** | 10878 | **4332** | 4005 | 3744 |
| Cost:income ratio | **48.8%** | 54.1% | **46.1%** | 50.9% | 48.7% |
| Cost:income ratio (excl. litigation and conduct) | **47.8%** | 52.8% | **45.8%** | 49.1% | 47.6% |

---

 **3. Tangible net asset value (TNAV) per ordinary share**

---

| | | | |
|:---|:---|:---|:---|
|  | **As at** | **As at** | **As at** |
|  | **30 September**<br>**2025** | 30 June<br>2025 | 31 December<br>2024 |
| Ordinary shareholders' interests (£m) | **36570** | 35929 | 34070 |
| Less intangible assets (£m) | **(7477)** | (7513) | (7588) |
| Tangible equity (£m) | **29093** | 28416 | 26482 |
| Ordinary shares in issue (millions) (1) | **8031** | 8088 | 8043 |
| **NAV per ordinary share (pence)** | **455p** | 444p | 424p |
| **TNAV per ordinary share (pence)** | **362p** | 351p | 329p |

---

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

Non-IFRS financial measures continued

 **4. Operating expenses excluding litigation and conduct**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Nine months ended** | **Nine months ended** | **Quarter ended** | **Quarter ended** | **Quarter ended** |
|  | **30 September**<br>**2025**<br>**£m** | 30 September<br>2024<br>£m | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 30 September<br>2024<br>£m |
| **Other operating expenses** |  |  |  |  |  |
| Staff expenses | **3144** | 3060 | **1045** | 1044 | 947 |
| Premises and equipment | **902** | 863 | **318** | 293 | 284 |
| Other administrative expenses | **983** | 1063 | **323** | 337 | 307 |
| Depreciation and amortisation | **855** | 754 | **298** | 291 | 246 |
| Total other operating expenses | **5884** | 5740 | **1984** | 1965 | 1784 |
| **Litigation and conduct costs** |  |  |  |  |  |
| Staff expenses | **49** | 52 | **19** | 16 | 18 |
| Premises and equipment | **4** | - | **1** | - | - |
| Other administrative expenses | **77** | 90 | **(8)** | 58 | 23 |
| Total litigation and conduct costs | **130** | 142 | **12** | 74 | 41 |
| **Total operating expenses** | **6014** | 5882 | **1996** | 2039 | 1825 |
| **Operating expenses excluding litigation and conduct** | **5884** | 5740 | **1984** | 1965 | 1784 |

---

 **5. Loan:deposit ratio (excl. repos and reverse repos)**

---

| | | | |
|:---|:---|:---|:---|
|  | **As at** | **As at** | **As at** |
|  | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 31 December<br>2024<br>£m |
| Loans to customers - amortised cost | **415274** | 407135 | 400326 |
| Less reverse repos | **(33604)** | (30400) | (34846) |
| **Loans to customers - amortised cost (excl. reverse repos)** | **381670** | 376735 | 365480 |
| Customer deposits | **435490** | 436756 | 433490 |
| Less repos | **(1412)** | (988) | (1363) |
| **Customer deposits (excl. repos)** | **434078** | 435768 | 432127 |
| Loan:deposit ratio (%) | **95%** | 93% | 92% |
| Loan:deposit ratio (excl. repos and reverse repos) (%) | **88%** | 86% | 85% |

---

 **6. Total combined assets and liabilities (CAL) - Private Banking & Wealth Management**

---

| | | | |
|:---|:---|:---|:---|
|  | **As at** | **As at** | **As at** |
|  | **30 September**<br>**2025**<br>**£bn** | 30 June<br>2025<br>£bn | 31 December<br>2024<br>£bn |
| Net loans to customers (amortised cost) | **18.8** | 18.6 | 18.2 |
| Customer deposits | **40.6** | 41.3 | 42.4 |
| Assets under management and administration (AUMA) | **56.0** | 51.8 | 48.9 |
| Less investment cash included in both customer deposits and AUMA | **(1.2)** | (1.3) | (1.1) |
| **Total combined assets and liabilities (CAL)** | **114.2** | 110.4 | 108.4 |

---

Non-IFRS financial measures continued

 **7. NatWest Group Return on Tangible Equity**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Nine months ended and as at** | **Nine months ended and as at** | **Quarter ended and as at** | **Quarter ended and as at** | **Quarter ended and as at** |
|  | **30 September**<br>**2025**<br>**£m** | 30 September<br>2024<br>£m | **30 September**<br>**2025**<br>**£m** | 30 June<br>2025<br>£m | 30 September<br>2024<br>£m |
| Profit attributable to ordinary shareholders | **4086** | 3271 | **1598** | 1236 | 1172 |
| Annualised profit attributable to ordinary shareholders  | **5448** | 4361 | **6392** | 4944 | 4688 |
| Average total equity  | **41043** | 37707 | **41667** | 41474 | 37960 |
| Adjustment for average other owners' equity and intangible assets  | **(13175)** | (12040) | **(12954)** | (13529) | (12375) |
| Adjusted total tangible equity | **27868** | 25667 | **28713** | 27945 | 25585 |
| Return on equity | **13.3%** | 11.6% | **15.3%** | 11.9% | 12.3% |
| Return on Tangible Equity  | **19.5%** | 17.0% | **22.3%** | 17.7% | 18.3% |

---

 **8. Segment return on equity**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Nine months ended 30 September 2025** | **Nine months ended 30 September 2025** | **Nine months ended 30 September 2025** | Nine months ended 30 September 2024 | Nine months ended 30 September 2024 | Nine months ended 30 September 2024 |
|  | <br> **Retail**<br>**Banking** | **Private Banking**<br>**& Wealth**<br>**Management** | <br> **Commercial** <br>**& Institutional** | <br>Retail<br>Banking | Private Banking<br>& Wealth<br>Management | <br>Commercial <br>& Institutional |
| Operating profit (£m) | **2335** | **287** | **3025** | 1754 | 189 | 2724 |
| Paid-in equity cost allocation (£m) | **(75)** | **(13)** | **(181)** | (56) | (13) | (130) |
| Adjustment for tax (£m) | **(633)** | **(77)** | **(711)** | (475) | (49) | (649) |
| Adjusted attributable profit (£m) | **1627** | **197** | **2133** | 1223 | 127 | 1946 |
| Annualised adjusted attributable profit (£m) | **2170** | **263** | **2844** | 1630 | 169 | 2594 |
| Average RWAe (£bn) | **68.7** | **11.3** | **107.8** | 62.7 | 11.1 | 108.0 |
| Equity factor  | **12.8%** | **11.1%** | **13.9%** | 13.4% | 11.2% | 13.8% |
| Average notional equity (£bn) | **8.8** | **1.3** | **15.0** | 8.4 | 1.2 | 14.9 |
| Return on equity (%) | **24.7%** | **21.0%** | **19.0%** | 19.4% | 13.6% | 17.4% |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Quarter ended 30 September 2025** | **Quarter ended 30 September 2025** | **Quarter ended 30 September 2025** | Quarter ended 30 June 2025 | Quarter ended 30 June 2025 | Quarter ended 30 June 2025 | Quarter ended 30 September 2024 | Quarter ended 30 September 2024 | Quarter ended 30 September 2024 |
|  | <br> **Retail**<br>**Banking** | **Private Banking**<br>**& Wealth**<br>**Management** | <br> **Commercial** <br>**& Institutional** | <br>Retail<br>Banking | Private Banking<br>& Wealth<br>Management | <br>Commercial <br>& Institutional | <br>Retail<br>Banking | Private Banking<br>& Wealth<br>Management | <br>Commercial <br>& Institutional |
| Operating profit (£m) | **850** | **108** | **1041** | 735 | 102 | 964 | 656 | 90 | 1017 |
| Paid-in equity cost allocation (£m) | **(26)** | **(5)** | **(52)** | (26) | (4) | (66) | (22) | (5) | (47) |
| Adjustment for tax (£m) | **(231)** | **(29)** | **(247)** | (199) | (27) | (225) | (178) | (24) | (243) |
| Adjusted attributable profit (£m) | **593** | **74** | **742** | 510 | 71 | 673 | 456 | 61 | 728 |
| Annualised adjusted attributable profit (£m) | **2373** | **297** | **2967** | 2042 | 282 | 2694 | 1826 | 245 | 2910 |
| Average RWAe (£bn) | **70.2** | **11.4** | **108.2** | 68.9 | 11.3 | 108.3 | 63.8 | 11.1 | 106.0 |
| Equity factor  | **12.8%** | **11.1%** | **13.9%** | 12.8% | 11.1% | 13.9% | 13.4% | 11.2% | 13.8% |
| Average notional equity (£bn) | **9.0** | **1.3** | **15.0** | 8.8 | 1.3 | 15.1 | 8.5 | 1.2 | 14.6 |
| Return on equity (%) | **26.4%** | **23.4%** | **19.7%** | 23.2% | 22.5% | 17.9% | 21.4% | 19.7% | 19.9% |

---

 **Performance measures not defined under IFRS**

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

---

| | |
|:---|:---|
| Measure<br>| Description<br>|
| AUMA<br>| AUMA comprises both assets under management (AUM) and assets under administration (AUA) serviced through the Private Banking & Wealth Management segment. AUM comprise assets where the investment management is undertaken by Private Banking & Wealth Management on behalf of Private Banking & Wealth Management, Retail Banking and Commercial & Institutional customers. AUA comprise i) third party assets held on an execution-only basis in custody by Private Banking & Wealth Management, Retail Banking and Commercial & Institutional for their customers, for which the execution services are supported by Private Banking & Wealth Management ii) AUA of Cushon, acquired on 1 June 2023, which are supported by Private Banking & Wealth Management and held and managed by third parties. This measure is tracked and reported as the amount of funds that we manage or administer, and directly impacts the level of investment income that we receive.<br>|
| AUMA income<br>| AUMA income includes investment income which reflects an ongoing fee as percentage of assets and transactional income related to investment services comprised of one-off fees for advice services, trading and exchange services, protection and alternative investing services. AUMA is a core driver of non-interest income, especially with respect to ongoing investment income and this measure provides a means of reporting the income earned on AUMA.<br>|
| AUMA net flows<br>| AUMA net flows represents assets under management (AUM net flows) and assets under administration (AUA net flows). AUMA net flows is reported and tracked to monitor the business performance of new business inflows and management of existing client withdrawals across Private Banking & Wealth Management, Retail Banking and Commercial & Institutional.<br>|
| Capital generation pre-distributions<br>| Capital generation pre-distributions refers to the change in the CET1 ratio in the period, before distributions to ordinary shareholders. It reflects the capital generated through business activities and all other movements, including attributable profit for the period, impacts from acquisitions and disposals, and risk-weighted asset (RWA) changes, prior to the deduction of ordinary shareholder distributions such as ordinary dividends and share buybacks. It is used to show the capital generated in the period that is available for deployment in the business and distribution to shareholders.<br>|
| Climate and transition finance<br>| The climate and transition finance target enables NatWest Group to quantify the level of financing and facilitation provided by NatWest Group that could support customers in achieving their climate and/or transition ambitions, through lending and underwriting activities. The climate and transition finance framework, available on natwestgroup.com, underpins the target to provide £200 billion in climate and transition finance between 1 July 2025 and the end of 2030.<br>|
| Loan impairment rate<br>| Loan impairment rate is the annualised loan impairment charge divided by gross customer loans. This measure is used to assess the credit quality of the loan book.<br>|
| Third party rates<br>| Third party customer asset rate is calculated as annualised interest receivable on third-party loans to customers as a percentage of third-party loans to customers. This excludes assets of disposal groups, intragroup items, loans to banks and liquid asset portfolios. Third party customer funding rate reflects interest payable or receivable on third-party customer deposits, including interest bearing and non- interest bearing customer deposits. Intragroup items, bank deposits, debt securities in issue and subordinated liabilities are excluded for customer funding rate calculation.<br>|
| Wholesale funding<br>| Wholesale funding comprises deposits by banks (excluding repos), debt securities in issue and subordinated liabilities. Funding risk is the risk of not maintaining a diversified, stable and cost-effective funding base. The disclosure of wholesale funding highlights the extent of our diversification and how we mitigate funding risk.<br>|

---

Legal Entity Identifier: 2138005O9XJIJN4JPN90

 **SIGNATURE**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | | | |
|:---|:---|:---|:---|
|  |  | **NatWest Group plc**<br> (Registrant) | **NatWest Group plc**<br> (Registrant) |
| Date: | 24 October 2025 | By: | /s/ Mark Stevens |
|  |  | Name: | Mark Stevens |
|  |  | Title: | Assistant Secretary |

---