XML 13 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed consolidated statement of changes in equity - GBP (£)
£ in Millions
Called-up share capital
Paid-in equity
Share premium account
Merger reserve
FVOCI reserve
Cash flow hedging reserve
Foreign exchange reserve
Capital redemption reserve
Retained earnings
Own shares held
Shareholders' equity
Non-controlling interests
Ordinary shareholders
Total
Beginning balance at Dec. 31, 2021 £ 11,468 £ 3,890 £ 1,161 £ 10,881 £ 269 £ (395) £ 1,205 £ 722 £ 12,966 £ (371)   £ 7    
Share cancellation [1],[2] (885)             885            
Tax on redemption/reclassification of paid-in equity                 (21)          
Unrealised (losses)/gains [3]         (444)                  
Tax         125                  
Amount recognized in equity [4]           (1,386)                
Amount transferred from equity to earnings           (171)                
Tax           426                
Retranslation of net assets             307              
Foreign currency (losses)/gains on hedges of net assets             (122)              
Tax             14              
Redemption of preference shares [5]                 (750)          
Profit/(loss) attributable to ordinary shareholders and other equity owners - continuing                 1,822          
Profit/(loss) attributable to ordinary shareholders and other equity owners - discontinued                 190          
Paid-in equity dividends paid                 (121)          
Ordinary dividends paid                 (841)          
Own shares acquired/Shares repurchased [1],[2]                 (1,958)          
Realised gains in period on FVOCI equity shares, gross         (17)       6          
Remeasurement of retirement benefit schemes - gross                 (517)         £ (517) [6]
Remeasurement of retirement benefit schemes - tax                 133          
Changes in fair value of credit in financial liabilities designated at FVTPL, gross                 91         91
Changes in fair value of credit in financial liabilities designated at FVTPL, tax                 (9)          
Shares vested under employee share schemes                 5 92        
Share-based payments gross                 (30)          
Share-based payments tax                 (3)          
Profit/(loss) attributable to non-controlling interests                       3    
Ending balance at Jun. 30, 2022 10,583 3,890 1,161   (67) (1,526) 1,404 1,607 10,963 (279) £ 38,617 10 £ 34,727 38,627
Beginning balance at Dec. 31, 2022 10,539 3,890 1,161 10,881 (102) (2,771) 1,478 1,651 10,019 (258)   8   36,496
Share cancellation [1],[2] (687)             687            
Tax on redemption/reclassification of paid-in equity                 0          
Unrealised (losses)/gains [3]         60                  
Tax         (16)                  
Amount recognized in equity [4]           (948)                
Amount transferred from equity to earnings           214                
Tax           161                
Retranslation of net assets             (308)              
Foreign currency (losses)/gains on hedges of net assets             162              
Tax             (23)              
Recycled to profit or loss [7]             (323)              
Redemption of preference shares [5]                 0          
Profit/(loss) attributable to ordinary shareholders and other equity owners - continuing                 2,528          
Profit/(loss) attributable to ordinary shareholders and other equity owners - discontinued                 (108)          
Paid-in equity dividends paid                 (121)          
Ordinary dividends paid                 (965)          
Own shares acquired/Shares repurchased                 (1,713) [1],[2] (359) [8]        
Realised gains in period on FVOCI equity shares, gross         16       7          
Realised gains in period on FVOCI equity shares, tax                 (3)          
Remeasurement of retirement benefit schemes - gross                 (64)         (64) [6]
Remeasurement of retirement benefit schemes - tax                 15          
Changes in fair value of credit in financial liabilities designated at FVTPL, gross                 (4)         (4)
Changes in fair value of credit in financial liabilities designated at FVTPL, tax                 0          
Shares vested under employee share schemes                 17 77        
Share-based payments gross                 (32)          
Share-based payments tax                 0          
Profit/(loss) attributable to non-controlling interests                       0    
Increase in MI Holdings                       32    
Ending balance at Jun. 30, 2023 £ 9,852 £ 3,890 £ 1,161 £ 10,881 £ (42) £ (3,344) £ 986 £ 2,338 £ 9,576 £ (540) £ 34,758 £ 40 £ 30,868 £ 34,798
[1] In May 2023, there was an agreement with HM Treasury to buy 469.2 million (2022 - 549.9 million) ordinary shares in NatWest Group plc from UK Government Investments Ltd, at 268.4 pence per share (2022 - 220.5 pence per share) for the total consideration of £1.27 billion (2022 - £1.22 billion). NatWest Group cancelled 336.2 million of the purchased ordinary shares, amounting to £0.91 billion excluding fees and held the remaining 133 million shares as Own Shares Held, amounting to £0.36 billion excluding fees. The nominal value of the share cancellation has been transferred to the capital redemption reserve.
[2] NatWest Group plc repurchased and cancelled 301.4 million (30 June 2022 – 345.6 million) shares for total consideration of £804.2 million (30 June 2022 – £756.7 million) excluding fees as part of the On Market Share Buyback Programme which has now concluded. The nominal value of the share cancellations has been transferred to the capital redemption reserve.
[3] Certain assets within this category have been hedged with derivatives which are not in an accounting hedge relationship. The effect of this creates a temporary difference between other comprehensive income and the income statement due to the difference in recognition criteria. This temporary difference is expected to reverse through the income statement over the duration of the hedge.
[4] The unrealised losses on cash flow hedge reserves are mainly driven by deferral of losses on GBP net received fixed swaps as interest rates have increased.
[5] Following an announcement of a Regulatory Call in February 2022, the Series U preference shares were reclassified to liabilities. A £254 million loss was recognised in retained earnings as a result of FX unlocking.
[6] The unrealised losses on cash flow hedge reserves are mainly driven by deferral of losses on GBP net received fixed swaps as interest rates have increased.
[7] Includes £305 million FX recycled to profit or loss upon completion of a capital repayment by UBIDAC.
[8] In May 2023, there was an agreement with HM Treasury to buy 469.2 million (2022 - 549.9 million) ordinary shares in NatWest Group plc from UK Government Investments Ltd, at 268.4 pence per share (2022 - 220.5 pence per share) for the total consideration of £1.27 billion (2022 - £1.22 billion). NatWest Group cancelled 336.2 million of the purchased ordinary shares, amounting to £0.91 billion excluding fees and held the remaining 133 million shares as Own Shares Held, amounting to £0.36 billion excluding fees. The nominal value of the share cancellation has been transferred to the capital redemption reserve.