
Chief Executive's Review
Introduction
At the heart of our organisation is a clear and compelling purpose: "Connecting our communities with a better financial future". This guiding principle continues to shape every decision we make and every service we deliver. In the first half of the year, we've made progress against this ambition - investing in the places, people, and products that matter most to the communities we serve.
The Group's half year results show clear evidence of our commitment to creating value for our Members as a place-based, Purpose-led organisation while delivering a solid performance, with increases seen across mortgage balances, savings balances and the number of Members.
The first half of 2025 saw operating profit before impairments and provisions of
A year on year comparison is further informed by underlying performance results: underlying operating profit for the Group was
Capital remains strong and well within regulatory limits, with Common Equity Tier 1 at 12.1% (YE 2024: 12.2%). We also continue to manage our liquidity efficiently using high quality liquid assets, with the statutory liquidity percentage at
Further details of financial performance can be found in the business review.
We have continued to use the Mutual Value Measurement framework to guide our approach to creating and measuring value for our Members of both
· Product, pricing, service and accessibility
· Membership and community
· Partnership and employment
Product, pricing, service and accessibility
We've made a specific Member value commitment to continue to offer our Members consistent, good value savings interest.
Over the period January -
In the first half of 2025 we've seen a 4% growth in savings balances to
Over the period January -
We've committed to maintain good value mortgage pricing on our Standard Variable Rate (SVR). Our SVR for residential mortgages remains one of the most competitive on the market. So far this year we've reduced SVR twice - once in April from 6.94% to 6.75% and again in July from 6.75% to 6.50%. Over the first half of the year, the competitor market average SVR was 7.60%, meaning our SVR borrowers saved more than
To help people take their first steps into home ownership, we've supported more than 1,000 first time buyers in the first half of the year.
In June we were named Best Regional Building Society at the What Mortgage Awards for the ninth year in a row. Voted for by What Mortgage readers, the awards celebrate excellence in the mortgage industry. To have won the award for nine consecutive years reflects the hard work of colleagues and their dedication to outstanding customer service.
A customer satisfaction score at end of
One specific Member value commitment continued into 2025 was to open our new flagship Monument branch in Newcastle city centre. I'm thrilled that following a great deal of hard work and expertise from colleagues across the business, we formally opened the branch in early July. This followed a multi-million-pound refurbishment bringing all five floors of the building back to life and into public use. Monument is more than a branch; our ambition is that the space and facilities on offer make it a focal point for meaningful conversations and collaboration, bringing together our communities and partners to drive positive change in the city and beyond.
Work is also progressing well on our new branch in
Our financial advice subsidiary,
Investing nearly
They were also the winner of VouchedFor's Client Impact Award, recognition of the real impact on customer lives and their financial futures by providing quality and accessible financial advice for all. They have now received over 3,300 VouchedFor reviews in total with an overall rating of 4.9/5.
The acquisition in April of the trade and assets of
Membership and community
Vital to being a mutual organisation is listening to the views of our Members. One of our Member value commitments is to expand our Member engagement, to enable more Members to have their say and thereby help influence our future plans. Throughout 2025 we are holding a series of events which allow us to do exactly that in an informal, relaxed setting. So far this year we've held evening events in Teesside,
Something we hear repeatedly from Members is how much they value their passbook as a way of managing their savings. Earlier this year to celebrate our commitment to them, we released a limited-edition set of artist-designed passbooks, offering a choice of three beautiful and vibrant covers.
As well as telling a story of connection to the region, the designs helped to highlight the benefits that come from saving with a passbook and offered savers something beautiful and collectable to keep. We're reviewing customer feedback on the designs and how we can continue to share everything that's special about passbooks.
In the first half of the year, nearly
Grants were issued to charities helping to tackle our priority community themes of work and opportunity, debt management, homelessness and insecure housing, food poverty, and the environment.
Colleagues continue to volunteer their time to a range of good causes, and in the first half of 2025, logged more than 4,000 volunteering hours. Nearly 75% of these were in support of our community priorities, helping to supercharge our impact by donating an equivalent of more than 400 working days.
Half of the branches across our network have dedicated rooms which we offer free of charge to the community for activities such as meetings, social gatherings, training, and workshops. Popular with local groups and charities, these spaces are a unique and tangible example of our commitment to place; bringing together people across the community and using our assets to support our high streets and wider social wellbeing. During the first half of the year, these spaces have been used by over 150 different groups for a total of 2,400 hours.
Employment and partnerships
We continue to embed our 'A Place to Be You' strategy, which seeks to cultivate a workforce and future talent pipeline that represents the diverse communities we serve and create a culture where every colleague feels able to be themselves and belong.
Colleague-led networks inform policy updates and are vital to the success of a range of activities which help build an inclusive culture. Recognition for this approach includes success at the FT Advisor Diversity Awards in June, where we were named winners in the category for Championing LGBT Inclusion.
Our colleague net promoter score has remained steady at end of
As well as through focused grant-giving, supporting work and opportunity in our regions is delivered through a range of partnerships and other activities.
Our long-standing partnership with
In the North West, we continue to build our partnership with Empower Youth Zones, supporting their new site,
The facility, which opened this summer provides a safe and inclusive space for thousands of children and young people to explore and enjoy a range of activities, as well as access essential mental health support and advice. Our contribution will be to support young people with their financial literacy and employability skills - a key part of our commitment to the region through
Our Helping Hand service - which is delivered in partnership with Citizens Advice Gateshead - has continued to help Members and colleagues across the
Since launching in 2023, Helping Hand has supported more than 400 people, and through advice and information around access to welfare and benefits, helped to realise a total support for them of more than
Powering the savings industry
The Solutions business continues to deliver year on year growth in revenue. Balances under management increased by more than
The growth of the Solutions business and continued investment in systems has increased costs in the Solutions business during the period, offsetting the growth in revenue seen, making the Solutions business loss making during the period. Reviewing costs and maximising efficiency is a key strategic focus for the short and medium term, with actions being taken to ensure sustainable business growth.
Summary
As a place-based, Purpose-led, customer-owned business we are increasingly aware of the role we can play in supporting our Members and their communities through these often challenging and turbulent times. Our high street presence and a commitment to face to face service and accessible financial advice is clearly valued by our Members, as evidenced by the growth in high street savings balances and the number of customers we have helped access their first home.
The first half of 2025 has seen significant investment in infrastructure and technology, most notably evidenced by the launch of our Monument branch in July. We remain committed to continuing to invest in those products and services that matter to our Members and ensure a robust future for the business.
As always, we are grateful for the ongoing support of our Members in the North East and as the year progresses, the North West and for the hard work of colleagues across the business in ensuring that we can continue to 'Connect our communities with a better financial future'.
Business review
Group financial performance
Summary Group Income Statement |
Unaudited |
Unaudited |
Audited |
|
6 months to |
6 months to |
12 months to |
|
|
|
|
|
£m |
£m |
£m |
Net interest income |
51.0 |
43.6 |
91.9 |
Other income and charges |
30.9 |
27.6 |
56.1 |
Fair value gains less losses and hedge accounting |
(5.6) |
6.0 |
4.9 |
Total operating income |
76.3 |
77.2 |
152.9 |
Administrative expenses and depreciation |
(65.8) |
(57.1) |
(118.7) |
Operating profit before impairments and provisions |
10.5 |
20.1 |
34.2 |
Impairments and provisions charges |
- |
(19.9) |
(18.5) |
Gain on disposal of non-current assets |
0.3 |
- |
- |
Profit before taxation |
10.8 |
0.2 |
15.7 |
Taxation |
(1.9) |
4.1 |
0.8 |
Profit after taxation |
8.9 |
4.3 |
16.5 |
The Group has delivered a solid half year performance against a backdrop of a volatile global political and economic environment, with profit before taxation of
Operating profit before impairments and provisions decreased during the period to
The Board views the alternative performance measure of underlying operating profit as a clearer view of the underlying performance of the business for our Members, which is reported alongside the operating profit before impairments and provisions measure.
Underlying operating profit of the Group is determined by removing income or expenses arising from events or transactions distinct from the core activities of the Group which do not represent the Group's true performance.
The following table provides a reconciliation of operating profit before impairments and provisions to underlying operating profit:
Underlying Operating Profit |
Unaudited |
Unaudited |
Audited |
|
6 months to |
6 months to |
12 months to |
|
|
|
|
|
£m |
£m |
£m |
Operating profit before impairments and provisions |
10.5 |
20.1 |
34.2 |
Net losses / (gains) in fair value of equity release mortgages and associated derivative financial instruments |
2.9 |
(4.0) |
(4.9) |
Losses / (gains) on hedge ineffectiveness on accounting hedges |
2.6 |
(1.9) |
(0.3) |
Losses on revaluation of equity investments |
0.2 |
- |
0.4 |
Foreign exchange movements |
(0.1) |
- |
(0.1) |
Investment distribution |
(0.8) |
- |
- |
IT transformation costs |
0.6 |
1.4 |
2.6 |
Underlying operating profit |
15.9 |
15.6 |
31.9 |
Segmental information is available in note 9 and details the Member business and Solutions business segments.
Net interest income
Net interest income was
Other income and charges
Other income and charges, which includes income from Solutions and Newcastle Financial Advisers, was
Fair value gains less losses and hedge accounting
The impact of market interest rate changes on the Society is mitigated by hedging our exposure to interest rate risks using interest rate swaps. This significantly reduces the impact of changes in market interest rates on net interest income, ensuring that existing lending remains profitable as interest rates move.
Interest rate swaps are held at fair value and therefore the value of the swap changes when market interest rates move. As a result of changing interest rates, net values of the interest rate swaps have decreased by
Administrative expenses and depreciation
Administrative expenses and depreciation increased by
The Board considers the cost to income ratio to be a simple measure of financial efficiency. Our cost to income ratio at
Reshaping our cost base and maximising efficiency is a key strategic focus for the short and medium term, with actions being taken to align our unwavering Purpose and ongoing commitment to our Members with investments to drive efficiency and ensure sustainable business growth.
Impairment on loans and advances to customers
During the six months to
Provisions against our residential and buy to let mortgages have remained broadly static during the first six months of the year. The book has grown modestly by
Balance Sheet
A consolidated Balance Sheet is set out below with key Balance Sheet items discussed in further detail within this report.
Summary Balance Sheet |
Unaudited |
Unaudited |
Audited |
|
|
|
|
|
£m |
£m |
£m |
Assets |
|
|
|
Liquid assets |
1,002.3 |
1,305.9 |
1,155.6 |
Derivatives and hedged risk adjustments |
39.5 |
38.1 |
34.7 |
Loans and advances to customers |
5,427.7 |
5,079.9 |
5,289.3 |
Other assets |
80.9 |
78.3 |
76.6 |
Total assets |
6,550.4 |
6,502.2 |
6,556.2 |
Liabilities |
|
|
|
Shares |
5,663.5 |
5,275.2 |
5,432.7 |
Deposits and debt securities |
412.7 |
800.1 |
658.6 |
Derivatives and hedged risk adjustments |
46.8 |
35.6 |
29.4 |
Other liabilities |
45.8 |
62.7 |
55.6 |
Capital and reserves |
381.6 |
328.6 |
379.9 |
Total liabilities and equity |
6,550.4 |
6,502.2 |
6,556.2 |
Liquid assets
We continue to manage our liquidity levels efficiently using high quality liquid assets, comprising of assets held in cash or that can easily be converted to cash through treasury markets (repo) or via the various
The statutory liquidity percentage (liquid assets as a percentage of shares, deposits and liabilities) at
The liquidity coverage ratio (LCR) measures unencumbered high quality liquid assets as a percentage of net cash outflows over a 30 day stress period. The LCR at
Loans and advances to customers
The net increase in loans and advances to customers after provisions was £138m for the first half of the year (six months to
The Society prudently slowed down mortgage growth in the lead up to the securitisation issuance in
During the period there was also a £19m reduction (
The percentage of mortgages in arrears by three months or more was 1.02% (
There were 25 properties in possession at
Funding
The Society is predominantly funded by retail savings with wholesale funding used to provide a diversified funding source. The Society manages its funding levels, mix and duration carefully to ensure it has the required resources in place to meet its liquidity and lending targets.
Retail savings balances were £5.7bn at
The ratio of shares and deposits to wholesale balances has moved to 93% / 7% at
Wholesale funding, which is made up of deposits and includes drawdown on
On
Provisions for liabilities
During 2024 the Group committed to providing voluntary financial support to help customers whose trusts were affected by the actions and subsequent collapse of
During the six months to
In addition, in the six months to
The remaining provision being held in respect of this scheme was
Reserves
The Group's reserves increased by
Capital
Total capital resources increased from
The net result is a small decrease in capital ratios, as the Group started to utilise the capital raised in the previous year. Total Capital ratio (Solvency) was 15.6% as at
Key performance indicators
The Board regards key performance indicators (KPIs) as an important way of monitoring achievement of short term objectives and progress against the strategic plan. The KPIs that are reported to the Board monthly are detailed below and are consistent with the prior year.
Please refer to the Strategic Report in the 2024 Annual Report & Accounts for further details on our KPIs.
Key performance indicators |
6 months to |
6 months to |
12 months to |
|
|
|
|
|
|
Financial |
||||
Sustainable business |
||||
Profit before taxation |
|
|
|
|
Operating profit before impairments and provisions |
|
|
|
|
Underlying operating profit |
|
|
|
|
Common Equity Tier 1 ratio |
12.1% |
12.1% |
12.2% |
|
Leverage ratio |
5.0% |
4.6% |
5.2% |
|
Liquidity coverage ratio |
179% |
212% |
229% |
|
Efficiency |
||||
Cost to income ratio |
86% |
74% |
78% |
|
Lending and saving |
||||
Net interest margin |
1.57% |
1.38% |
1.44% |
|
Lending |
||||
Gross mortgage lending |
|
|
|
|
Net core residential lending |
|
|
|
|
Savings |
||||
Savings balances |
|
|
|
|
Non-financial measures |
||||
Service quality and customer experience |
||||
Customer satisfaction |
97% |
91% |
96% |
|
Customer engagement score (NPS) |
+87 |
+86 |
+86 |
|
People, leadership and culture |
||||
Colleague engagement score (eNPS) |
+50 |
+49 |
+49 |
|
Principal risks and uncertainties
The principal risks and uncertainties faced by the Group are detailed below. A more detailed explanation of the risks below and how the Group seeks to mitigate them can be found in the Risk Management report of the 2024 Annual Report & Accounts.
Category |
Definition |
Capital risk |
Capital risk is the risk that the Group is or becomes inadequately capitalised to address the risks to which it is exposed. |
Conduct risk |
Conduct risk is the risk of customer detriment arising from the Group's activities. Examples include products that do not perform as customers expected them to, or products being sold to customers for whom they are not suitable. |
Credit risk
|
Credit risk is the risk that retail borrowers do not repay the Group and the Group's collateral is insufficient to meet the debt obligations. The risk is sensitive to economic conditions, unemployment rates, property prices, interest rates and the application of underlying assumptions and data within our credit loss modelling. |
Interest rate risk |
Interest rate risk is the risk that the value of the Group's net assets or net interest income falls as a result of a change in interest rates. Basis risk is the risk that net interest income falls because of a change in the relationship between two market rates. |
Liquidity risk
|
Liquidity risk is the risk of loss or failure caused by the Group being unable to meet its liabilities or commitments as they fall due or only being able to do so at excessive cost. |
Operational risk
|
Operational risk is the risk of loss, resulting from inadequate or failed internal processes, people and systems, or from external events. For the Group this definition includes legal risk, strategic risk and reputational risk. |
Cyber risk |
Cyber risk refers to the potential exposure or loss stemming from cyber incidents or data breaches, expanding to the financial stability of the Group, consumer and client confidence. |
Climate change risk (Emerging risk) |
Climate change risk recognises the risks associated with adverse climate change and the impact on the Group's operations, the impact on borrowers and the decrease in the value of security in support of mortgage lending. The most tangible financial risk to the Group from climate change relates to flood risk in respect to properties held as securities for mortgage loans. |
Income Statements
Condensed Consolidated Income Statement
|
|
Unaudited |
Unaudited |
Audited |
|
|
6 months to |
6 months to |
12 months to |
|
|
30 Jun 25
|
30 Jun 24 |
31 Dec 24
|
|
Note |
£m |
£m |
£m |
Interest receivable and similar income |
7 |
167.0 |
161.4 |
335.7 |
Interest payable and similar charges |
|
(116.0) |
(117.8) |
(243.8) |
Net interest income |
|
51.0 |
43.6 |
91.9 |
Other income and charges |
|
30.9 |
27.6 |
56.1 |
Fair value gains less losses on financial instruments and hedge accounting |
10 |
(5.6) |
6.0 |
4.9 |
Total operating income |
|
76.3 |
77.2 |
152.9 |
Administrative expenses |
|
(61.9) |
(53.6) |
(111.1) |
Depreciation and amortisation |
|
(3.9) |
(3.5) |
(7.6) |
Operating profit before impairments and provisions |
|
10.5 |
20.1 |
34.2 |
Impairment reversals on loans and advances to customers |
|
- |
0.6 |
2.5 |
Gain on disposal of non-current assets |
|
0.3 |
- |
- |
Provisions for liabilities and charges |
|
- |
(20.5) |
(21.0) |
Profit before taxation |
|
10.8 |
0.2 |
15.7 |
Taxation |
5 |
(1.9) |
4.1 |
0.8 |
Profit after taxation for the financial period |
|
8.9 |
4.3 |
16.5 |
The notes on pages 20 to 38 form an integral part of this condensed consolidated half-yearly financial information.
Condensed Consolidated Statement of Comprehensive Income
|
Unaudited |
Unaudited |
Audited |
|
6 months to |
6 months to |
12 months to |
|
30 Jun 25
|
30 Jun 24 |
31 Dec 24
|
|
£m |
£m |
£m |
Profit for the period |
8.9 |
4.3 |
16.5 |
|
|
|
|
Other comprehensive income |
|
|
|
Items that may be reclassified to income statement |
|
|
|
Cash flow hedges |
|
|
|
Fair value movements recognised in equity |
(3.9) |
5.9 |
7.1 |
Amounts transferred to income statement |
(2.1) |
(0.9) |
(2.1) |
Tax on net amounts recognised in equity |
1.6 |
(1.3) |
(1.3) |
|
|
|
|
Financial assets measured at fair value through othercomprehensive income |
|
|
|
Fair value movements recognised in equity |
- |
(0.3) |
(0.4) |
Tax on net amounts recognised in equity |
- |
0.1 |
0.2 |
Total items that may be reclassified to income statement |
(4.4) |
3.5 |
3.5 |
|
|
|
|
Total other comprehensive (expense) / income |
(4.4) |
3.5 |
3.5 |
Total comprehensive income for the financial period |
4.5 |
7.8 |
20.0 |
The notes on pages 20 to 38 form an integral part of this condensed consolidated half-yearly financial information.
Condensed Consolidated Balance Sheet
|
|
Unaudited |
Unaudited |
Audited |
|
|
30 Jun 25
|
30 Jun 24 |
31 Dec 24
|
|
Note |
£m |
£m |
£m |
ASSETS |
|
|
|
|
Liquid assets |
|
1,002.3 |
1,305.9 |
1,155.6 |
Derivative financial instruments |
|
27.5 |
65.2 |
56.6 |
Loans and advances to customers |
13 |
5,427.7 |
5,079.9 |
5,289.3 |
Fair value adjustments for hedged risk |
|
12.0 |
(27.1) |
(21.9) |
Property, plant and equipment |
|
36.9 |
30.9 |
13.8 |
Intangible assets |
|
13.0 |
13.8 |
34.0 |
Other assets |
|
31.0 |
33.6 |
28.8 |
TOTAL ASSETS |
|
6,550.4 |
6,502.2 |
6,556.2 |
|
|
Unaudited |
Unaudited |
Audited |
|
|
30 Jun 25
|
30 Jun 24 |
31 Dec 24
|
|
|
£m |
£m |
£m |
LIABILITIES AND EQUITY |
|
|
|
|
Shares |
|
5,663.5 |
5,275.2 |
5,432.7 |
Fair value adjustments for hedged risk |
|
2.0 |
(0.1) |
- |
Deposits and debt securities |
|
412.7 |
800.1 |
658.6 |
Derivative financial instruments |
|
44.8 |
35.7 |
29.4 |
Provisions for liabilities |
14 |
2.8 |
20.3 |
11.2 |
Other liabilities |
|
22.7 |
22.9 |
24.2 |
Subordinated liabilities |
|
20.3 |
19.5 |
20.2 |
Subscribed capital |
|
34.8 |
34.8 |
34.8 |
TOTAL LIABILITIES |
|
6,203.6 |
6,208.4 |
6,211.1 |
Reserves |
|
346.8 |
293.8 |
345.1 |
TOTAL LIABILITIES AND EQUITY |
|
6,550.4 |
6,502.2 |
6,556.2 |
The notes on pages 20 to 38 form an integral part of this condensed consolidated half-yearly financial information.
Condensed Consolidated Statement of Movement in Members' Interests
For the 6 months ended 30 June 2025 (Unaudited) |
|
|
|
||||
|
General reserve |
Fair value through other comprehensive income |
Cash flow hedge reserve |
Other equity instruments |
Total reserves |
||
|
£m |
£m |
£m |
£m |
£m |
||
At 1 January 2025 |
299.8 |
0.2 |
5.1 |
40.0 |
345.1 |
||
Profit for the period |
8.9 |
- |
- |
- |
8.9 |
||
Other comprehensive income |
|
|
|
|
|
||
Net movement in cash flow hedge reserve |
- |
- |
(4.4) |
- |
(4.4) |
||
Total other comprehensive income |
- |
- |
(4.4) |
- |
(4.4) |
||
Total comprehensive income |
8.9 |
- |
(4.4) |
- |
4.5 |
||
Distribution to Additional Tier 1 capital holders |
(2.8) |
- |
- |
- |
(2.8) |
||
At 30 June 2025 |
305.9 |
0.2 |
0.7 |
40.0 |
346.8 |
||
For the 6 months ended 30 June 2024 (Unaudited) |
|
|
|
||
|
General reserve |
Fair value through other comprehensive income |
Cash flow hedge reserve |
Total |
|
|
£m |
£m |
£m |
£m |
|
At 1 January 2024 |
284.2 |
0.4 |
1.4 |
286.0 |
|
Profit for the period |
4.3 |
- |
- |
4.3 |
|
Other comprehensive income |
|
|
|
|
|
Net movement in fair value through other comprehensive income |
- |
(0.2) |
- |
(0.2) |
|
Net movement in cash flow hedge reserve |
- |
- |
3.7 |
3.7 |
|
Total other comprehensive income |
- |
(0.2) |
3.7 |
3.5 |
|
Total comprehensive income |
4.3 |
(0.2) |
3.7 |
7.8 |
|
At 30 June 2024 |
288.5 |
0.2 |
5.1 |
293.8 |
The notes on pages 20 to 38 form an integral part of this condensed consolidated half-yearly financial information.
For the year ended 31 December 2024 (Audited) |
|
|
|
|||
|
General reserve |
Fair value through other comprehensive income |
Cash flow hedge reserve |
Other equity instruments |
Total reserves |
|
|
£m |
£m |
£m |
£m |
£m |
|
At 1 January 2024 |
284.2 |
0.4 |
1.4 |
- |
286.0 |
|
Profit for the period |
16.5 |
- |
- |
- |
16.5 |
|
Additional Tier 1 capital issued |
(0.9) |
- |
- |
40.0 |
39.1 |
|
Other comprehensive income |
|
|
|
|
|
|
Net movement in fair value through other comprehensive income |
- |
(0.2) |
- |
- |
(0.2) |
|
Net movement in cash flow hedge reserve |
- |
- |
3.7 |
- |
3.7 |
|
Total other comprehensive income |
- |
(0.2) |
3.7 |
- |
3.5 |
|
Total comprehensive income |
15.6 |
(0.2) |
3.7 |
40.0 |
59.1 |
|
At 31 December 2024 |
299.8 |
0.2 |
5.1 |
40.0 |
345.1 |
The notes on pages 20 to 38 form an integral part of this condensed consolidated half-yearly financial information.
Condensed Consolidated Cash Flow Statement
|
|
Unaudited |
Unaudited |
Audited |
|
6 months to |
6 months to |
12 months to |
|
Note |
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
|
|
£m |
£m |
£m |
Net cash flows from operating activities |
15 |
(151.5) |
66.1 |
(110.6) |
Taxation paid |
|
(3.3) |
0.2 |
(2.9) |
Cash flows from operating activities |
|
(154.8) |
66.3 |
(113.5) |
|
|
|
|
|
Purchases of property, plant and equipment |
|
(4.2) |
(1.9) |
(4.7) |
Purchase of intangible assets |
|
(1.1) |
(2.4) |
(4.6) |
Sales of property, plant and equipment |
|
1.4 |
- |
- |
Acquisition of trade and assets |
|
(0.2) |
(0.1) |
(0.1) |
Purchase of debt securities |
|
(230.4) |
(241.1) |
(475.6) |
Sale and maturity of debt securities |
|
91.9 |
241.8 |
485.4 |
Net cash flows from investing activities |
|
(142.6) |
(3.7) |
0.4 |
|
|
|
|
|
Interest paid on subscribed capital and subordinated liabilities |
|
(2.9) |
(1.8) |
(4.3) |
Capital payment for lease arrangements |
|
(0.9) |
(1.0) |
(2.3) |
Proceeds on issue of subordinated liabilities |
|
- |
19.8 |
19.8 |
Net proceeds of Additional Tier 1 capital |
|
- |
- |
39.1 |
Distribution to Additional Tier 1 capital holders |
|
(2.8) |
- |
- |
Net cash flows from financing activities |
|
(6.6) |
17.0 |
52.3 |
|
|
|
|
|
Net (decrease) / increase in cash and cash equivalents |
|
(304.0) |
79.6 |
(60.8) |
Cash and cash equivalents at the start of period |
15 |
472.7 |
533.5 |
533.5 |
Cash and cash equivalents at the end of the period |
15 |
168.7 |
613.1 |
472.7 |
The notes on pages 20 to 38 form an integral part of this condensed consolidated half-yearly financial information.
Notes
1. General information
1.1. The half-yearly financial information set out above, which was approved by the Board of Directors ('the Directors'), does not constitute accounts within the meaning of the Building Societies Act 1986.
1.2. The financial information for the 12 months to 31 December 2024 has been extracted from the accounts for that year. The Auditors gave an unqualified opinion on the accounts for the 12 months to 31 December 2024, and they have been filed with the Financial Conduct Authority and the Prudential Regulation Authority.
1.3. The half-yearly financial information for the six months to 30 June 2025 and the six months to 30 June 2024 is unaudited.
1.4. The half-yearly financial information is presented on a Group basis, unless otherwise stated, which comprises
1.5. The announcement is available at www.newcastle.co.uk.
2. Basis of preparation
The condensed consolidated financial information for the half year ended 30 June 2025 has been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority and with International Accounting Standard (IAS) 34, 'Interim financial reporting' as applicable in the
The Directors are required to satisfy themselves that it is appropriate to adopt the going concern basis of accounting when preparing the financial statements in accordance with IAS 1 'Presentation of Financial Statements' and guidance from the
The Directors' going concern review considered the Group's forecasts including different plausible scenarios based on possible internal and external developments and emerging risks. Together with regular stress testing, the Group's forecasts show that the Group will be able to maintain adequate levels of both liquidity and capital for at least the next 12 months while meeting all relevant regulatory requirements.
After making enquiries, the Directors are therefore satisfied that the Group has adequate resources to continue in business for at least the next 12 months and therefore it is appropriate to adopt the going concern basis of accounting in preparing the half-yearly financial information. The Directors have concluded that there are no material uncertainties that may cast significant doubt upon the Group's ability to continue to apply the going concern basis of accounting.
3. Accounting policies
The half-yearly financial information has been prepared on the basis of the accounting policies adopted for the year ended 31 December 2024.
4. Critical accounting estimates and judgements in applying accounting policies
The Group has to make judgements in applying its accounting policies, which affect the amounts recognised in the half-yearly financial information. These judgements are based on management's best knowledge, but the eventual outcome may differ from them. In addition, estimates and assumptions are made that could affect the reported amounts of assets and liabilities within the following year. Whilst there have been no changes to the accounting areas where the most significant estimates and judgements are applied, an overview of the impact the changed economic situation, or external developments, has had on these is provided below.
Estimates
Fair value of the equity release mortgage assets
The valuation of the Group's equity release mortgage assets depends on a range of assumptions, including the most appropriate discount rate, property price growth rates and volatility. Key assumptions and sensitivity analysis are outlined in note 12, Equity release mortgages.
Impairment of financial assets
The impairment of mortgage assets is determined by a weighted average of the expected credit losses of four different economic scenarios. Each scenario is based on a range of assumptions, including property price growth rates and unemployment rates. The scenarios are weighted based on management's current expectation about the future probability of each economic scenario. Economic scenarios and scenario weightings are outlined in note 13, Credit risk.
Pensions
At 31 December 2024, the pension scheme was valued using a range of assumptions including the most appropriate discount rate, mortality rates, inflation, take up of the Pension Increase Exchange offer and future salary increases. Management received independent external advice from its actuarial consultants in arriving at the scheme assumptions which were outlined together with sensitivity analysis in note 19, Retirement benefit obligations, of the 2024 Annual Report & Accounts. Detailed sensitivity analysis and stress testing performed at year end showed that the probability of the pension surplus becoming a deficit was remote. As a result, no revaluation of the pension scheme surplus was performed at the half year.
In addition, the Society is aware of the 2023 ruling in the Virgin Media vs NTL Pension Trustee legal case and subsequent Court of Appeal ruling published in July 2024. The
Judgements
Fair value of derivatives and financial assets
Fair values of derivatives and financial assets are determined by the three tier valuation hierarchy as defined within IFRS 13 'Fair Value Measurement'. There have been no significant changes to valuation methodologies applied since the publication of the 2024 Annual Report & Accounts.
Impairment of financial assets
The modelling of impairment of mortgage assets includes a range of management judgements, including the Society's definition of default, significant increase in credit risk and the use of post model adjustments. See note 13, Credit risk for details.
5. Taxation
The tax charge in the period of £1.9m (six months to 30 June 2024: £4.1m credit; 12 months to 31 December 2024: £0.8m credit) has been calculated to approximate the expected full year tax rate and includes an adjustment to deferred tax assets. The tax credit of £4.1m for the six months to 30 June 2024 included recognition of £4.0m of deferred tax assets relating to taxable losses of
The effective rate of tax for the six months to 30 June 2025 was 17.6% and is lower than the standard rate of corporation tax due to adjustments for allowable distributions to Additional Tier 1 capital holders. The effective rate of tax in 2024 was significantly different to the standard rate of tax of 25% due to the recognition of the
6. Related party transactions
During the six months to 30 June 2025 the Society purchased £6.8m of business support services and managed IT and property services from Newcastle Strategic Solutions Limited ('Solutions'), a wholly owned subsidiary (six months to 30 June 2024: £8.4m; 12 months to 31 December 2024: £17.8m). The Society received £8.0m from Solutions in the six months to 30 June 2025 for the provision of financial and administrative services (six months to 30 June 2024: £5.1m; 12 months to 31 December 2024: £11.8m).
7. Interest receivable and similar income
|
Unaudited |
Unaudited |
Audited |
6 months to |
6 months to |
12 months to |
|
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
|
£m |
£m |
£m |
Interest income on assets held at amortised cost |
130.4 |
120.2 |
254.2 |
Interest income on assets held at fair value through |
5.6 |
6.0 |
11.4 |
Interest income on assets held at fair value through |
15.9 |
16.4 |
31.5 |
Net income on derivatives used for hedging purposes |
15.1 |
18.8 |
38.6 |
Total interest receivable and similar income |
167.0 |
161.4 |
335.7 |
8. Revenue from contracts with customers
In accordance with IFRS 8, 'Operating Segments', the Group reports the following segments: Member business and Solutions business. When the Group prepares financial information for management, it disaggregates revenue by segment and service type.
The table below illustrates the disaggregation of revenue in scope of IFRS 15, 'Revenue from Contracts with Customers'. Revenue from contracts with customers generated by the Solutions business and the Member business is included in 'Other income and charges' within note 9, Segment information.
|
Unaudited |
Unaudited |
Audited |
6 months to |
6 months to |
12 months to |
|
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
|
£m |
£m |
£m |
Revenue from contracts with customers |
|
|
|
Solutions business: |
|
|
|
Savings management services |
24.3 |
22.5 |
45.6 |
Savings management project and change services |
0.9 |
0.2 |
1.5 |
IT services |
0.3 |
0.4 |
0.2 |
Member business: |
|
|
|
Regulated advice services |
4.2 |
1.3 |
6.8 |
Third party services |
0.6 |
1.9 |
1.7 |
Other services |
- |
1.2 |
0.1 |
Total revenue from contracts with customers |
30.3 |
27.5 |
55.9 |
9. Segment information
The chief operating decision maker has been identified as the Board of Directors. The Directors review the Group's internal reporting in order to assess performance and allocate resources. Management has determined the operating segments based on these reports. Following the management approach of IFRS 8, operating segments are reported in accordance with the internal reporting provided to the Directors. The operating segments used by the Group meet the definition of a reportable segment under IFRS 8.
The 'Member' business segment provides mortgage, savings, investment and insurance products to Members and customers. The 'Solutions' business segment (also referred to as Newcastle Strategic Solutions Limited) provides business to business services through people, processes and technology. The Directors assess performance based on profit before tax after the allocation of all central costs. Operating profit before impairments and provisions is also assessed as this provides information on underlying business performance.
Income and directly attributable costs are allocated to each segment and support costs are apportioned, based on direct salary costs and detailed allocations by budget holders.
6 months to 30 June 2025 - Unaudited |
Member |
Solutions |
Total |
|
£m |
£m |
£m |
Net interest income / (expense) |
52.2 |
(1.2) |
51.0 |
Other (charges) and income |
(3.9) |
34.8 |
30.9 |
Fair value gains less losses on financial instruments and hedge accounting |
(5.6) |
- |
(5.6) |
Administrative expenses |
(27.9) |
(34.0) |
(61.9) |
Depreciation and amortisation |
(1.4) |
(2.5) |
(3.9) |
Operating profit / (loss) before impairments and provisions |
13.4 |
(2.9) |
10.5 |
Gain on disposal of non-current assets |
0.3 |
- |
0.3 |
Provisions for liabilities and charges |
0.1 |
(0.1) |
- |
|
13.8 |
(3.0) |
10.8 |
Profit before taxation |
|
|
10.8 |
Taxation |
|
|
(1.9) |
Profit after taxation for the financial period |
|
|
8.9 |
6 months to 30 June 2024 - Unaudited |
|
|
|
|
Member |
Solutions |
Total |
|
£m |
£m |
£m |
Net interest income |
43.5 |
0.1 |
43.6 |
Other (charges) and income |
(4.0) |
31.6 |
27.6 |
Fair value gains less losses on financial instruments and hedge accounting |
6.0 |
- |
6.0 |
Administrative expenses |
(26.0) |
(27.6) |
(53.6) |
Depreciation and amortisation |
(1.2) |
(2.3) |
(3.5) |
Operating profit before impairments and provisions |
18.3 |
1.8 |
20.1 |
Impairment reversals on loans and advances to customers |
0.6 |
- |
0.6 |
Provisions for liabilities and charges |
(20.4) |
(0.1) |
(20.5) |
|
(1.5) |
1.7 |
0.2 |
Profit before taxation |
|
|
0.2 |
Taxation |
|
|
4.1 |
Profit after taxation for the financial period |
|
|
4.3 |
Year to 31 December 2024 - Audited |
Member |
Solutions |
Total |
|
£m |
£m |
£m |
Net interest income / (expense) |
94.0 |
(2.1) |
91.9 |
Other income |
2.9 |
53.2 |
56.1 |
Fair value gains less losses on financial instruments and hedge accounting |
4.9 |
- |
4.9 |
Administrative expenses |
(65.6) |
(45.5) |
(111.1) |
Depreciation and amortisation |
(2.6) |
(5.0) |
(7.6) |
Operating profit before impairments and provisions |
33.6 |
0.6 |
34.2 |
Impairment reversals on loans and advances to customers |
2.5 |
- |
2.5 |
Provisions for liabilities and charges |
(20.7) |
(0.3) |
(21.0) |
|
15.4 |
0.3 |
15.7 |
Profit before taxation |
|
|
15.7 |
Taxation |
|
|
0.8 |
Profit after taxation for the financial period |
|
|
16.5 |
10. Fair value gains less losses on financial instruments and hedge accounting
|
Unaudited |
Unaudited |
Audited |
|
6 months to |
6 months to |
12 months to |
|
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
£m |
£m |
£m |
Fair value movement on loans and advances to customers held at fair value through profit and loss |
(3.0) |
(3.8) |
(5.8) |
Fair value movement on derivatives held to economically hedge loans and advances to customers held at fair value through profit and loss |
0.1 |
7.8 |
10.7 |
Economically offsetting fair value movements on loans and advances to customers held at fair value and associated derivatives |
(2.9) |
4.0 |
4.9 |
Interest (expense) / income on derivatives in economic but not accounting hedge relationships |
(0.5) |
0.1 |
- |
Fair value movement on equity instruments |
(0.2) |
- |
(0.4) |
Hedge ineffectiveness |
(2.0) |
1.9 |
0.4 |
Fair value gains less losses on financial instruments and hedge accounting |
(5.6) |
6.0 |
4.9 |
11. Fair value measurement
The following table summarises the fair value measurement basis used for assets and liabilities held on the Balance Sheet at fair value at 30 June 2025.
|
Level |
Unaudited |
Unaudited |
Audited |
|
|
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
|
£m |
£m |
£m |
Financial assets |
|
|
|
|
Debt securities - fair value through other comprehensive income |
1 |
745.8 |
614.2 |
602.3 |
Equity investments |
1 |
0.1 |
0.1 |
0.1 |
Derivative financial instruments |
2 |
27.5 |
65.2 |
56.6 |
Fair value adjustments for hedged risk |
2 |
12.0 |
(27.1) |
(21.9) |
Equity investments |
3 |
1.3 |
1.8 |
1.5 |
Loans and advances to customers held at fair value |
3 |
164.6 |
178.3 |
171.6 |
|
|
|
|
|
Financial liabilities |
|
|
|
|
Derivative financial instruments |
2 |
44.8 |
35.7 |
29.4 |
Fair value adjustment for hedged risk |
2 |
2.0 |
(0.1) |
- |
Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability either directly (i.e. as price) or indirectly (i.e. derived from prices).
Level 3: Inputs for the asset or liability that are not based on observable market data (unobservable inputs).
Loans and advances to customers held at fair value
The Group's equity release mortgage assets are accounted for as fair value through profit or loss. The fair value of the equity release portfolio is calculated using a model that estimates the future cash flows expected from the portfolio. The timing of those cash flows is determined with reference to mortality tables overlaid by expected prepayments.
The model discounts these cash flows to their present value, using a discount rate based on interest rates for new equity release mortgages available at the Balance Sheet date, adjusted for the specific characteristics of the Society's portfolio. The model further calculates a value for the 'no-negative equity guarantee' provided to the customer using an option pricing method.
The valuation uses a number of inputs which require estimation, such as the mortality and prepayment rates, the discount rate, property price volatility and the haircut applied to individual sales prices.
The key estimates used in the model and the basis of estimation are summarised below:
Assumption |
Basis of estimation |
Discount rate |
Interest rates for equity release mortgages available at the Balance Sheet date, adjusted for specific characteristics of the Society's portfolio |
Long term property price growth |
Analysis of historic long term property price growth |
Sales discount on collateral |
Analysis of historic sales discounts |
Property price volatility |
Analysis of historic property price volatility and third party research |
At 30 June 2025 the fair value of the mortgage assets held at fair value was £164.6m (December 2024: £171.6m). The sensitivity of this value to the estimates shown above is as follows:
Assumption |
Change in assumption |
(Decrease) / increase in
|
|
|
£m |
Discount rate |
+ / - 1.0% |
(9.0) / 9.9 |
Long term property price growth |
+ / - 2.0% |
3.9 / (4.8) |
Sales discount on collateral |
+ / - 2.5% |
(1.2) / 1.2 |
Property price volatility |
+ / - 3.0% |
(2.8) / 2.4 |
The following table provides a reconciliation of the equity release portfolio's opening and closing fair value.
|
Unaudited |
Unaudited |
Audited |
|
6 months to |
6 months to |
12 months to |
|
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
£m |
£m |
£m |
As at 1 January |
171.6 |
188.4 |
188.4 |
Interest accrued |
5.9 |
6.5 |
12.2 |
Redemptions |
(11.3) |
(11.2) |
(21.8) |
Changes in property price assumptions - recorded in profit and loss |
0.5 |
0.9 |
- |
Changes in discount rate - recorded in profit and loss |
(2.9) |
(5.7) |
(6.0) |
Changes in exchange rates - recorded in profit and loss |
0.8 |
(0.6) |
(1.2) |
As at 30 June / 31 December |
164.6 |
178.3 |
171.6 |
Equity investments
The fair value of the Group's unlisted investments is calculated using a model which discounts the future expected cash flows from the investment. These cash flows relate primarily to the dividends receivable by the Group. These dividends are discounted to their present value, using a discount rate that estimates the underlying risks associated with an unlisted equity instrument. The valuation uses a number of inputs which require estimation, such as future dividend payout ratios, discount rates, long term dividend growth and the underlying business performance. These estimates are made using listed peers as a benchmark and other publicly available information.
At 30 June 2025 the fair value of the investments was £1.4m (December 2024: £1.6m). The sensitivity of this value to the estimates shown above is as follows:
Assumption |
Change in assumption |
(Decrease) / increase in
|
|
|
£m |
Discount rate |
+ / - 1% |
(0.2) / 0.1 |
Long term dividend growth rate |
+ / - 2% |
(0.2) / 0.2 |
The following table provides a reconciliation of the level 3 equity investments opening and closing fair value:
|
Unaudited |
Unaudited |
Audited |
|
6 months to |
6 months to |
12 months to |
|
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
£m |
£m |
£m |
As at 1 January |
1.5 |
1.8 |
1.8 |
Changes in fair value recorded in profit and loss |
(0.2) |
- |
(0.3) |
As at 30 June / 31 December |
1.3 |
1.8 |
1.5 |
12. Equity release mortgages
The gross mortgage balances and fair value adjustment relating to the equity release mortgage portfolio are as follows:
|
Unaudited |
Unaudited |
Audited |
|
30 Jun 2025 |
30 Jun 2024 |
31 Dec 2024 |
Denominated in £ |
£m |
£m |
£m |
Gross mortgage balances |
140.1 |
148.3 |
143.8 |
Fair value adjustment |
0.6 |
5.1 |
2.9 |
Fair value presented on Balance Sheet |
140.7 |
153.4 |
146.7 |
|
Unaudited |
Unaudited |
Audited |
|
30 Jun 2025 |
30 Jun 2024 |
31 Dec 2024 |
Denominated in € |
£m |
£m |
£m |
Gross mortgage balances |
41.1 |
42.8 |
40.7 |
Fair value adjustment |
(17.2) |
(17.9) |
(15.8) |
Fair value presented on Balance Sheet |
23.9 |
24.9 |
24.9 |
|
Unaudited |
Unaudited |
Audited |
|
30 Jun 2025 |
30 Jun 2024 |
31 Dec 2024 |
Combined |
£m |
£m |
£m |
Gross mortgage balances |
181.2 |
191.1 |
184.5 |
Fair value adjustment |
(16.6) |
(12.8) |
(12.9) |
Fair value presented on Balance Sheet |
164.6 |
178.3 |
171.6 |
The gross mortgage balances above reflect the Group's maximum pre-collateral exposure to credit risk at the Balance Sheet date. The Group typically expects its equity release mortgages to be repaid through sale of the underlying properties. In all instances, the Group holds the contractual right to sale proceeds required to repay a borrower's mortgage at the time of sale. By their nature, equity release mortgages are not considered to hold a pre-determined maturity date.
The Group recognises interest income on a per asset basis using the effective interest rate (EIR) method. For equity release mortgages, the EIR is considered to be the contractual fixed rate of interest detailed in the mortgage contracts. The gross mortgage balances, as presented above, reflect both the amortised cost and contractual balance of the Group's equity release mortgages.
The fair value adjustment has reduced by £3.7m during the period and provisions of £0.1m were released to the Income Statement to offset crystallised losses, as well as £0.6m EIR adjustments being transferred between fair value gains and losses and interest income, resulting in a fair value loss of £3.0m being recognised in the Income Statement. The main source of the change in fair value was a change in market interest rates, as well as the impact of the illiquidity premium applied to the discount rate used to value the loans, driven by movements in market mortgage rates. The Society hedges fair value movements on the equity release portfolio due to market interest rate movements using interest rate swaps. The value of these swaps increased by £0.1m, resulting in a net movement of £2.9m in the period (see also note 10, Fair value gains less losses on financial instruments and hedge accounting).
13. Credit risk
Loans and advances to customers consist of the following balances:
|
Unaudited |
Unaudited |
Audited |
Product |
30 Jun 2025 |
30 Jun 2024 |
31 Dec 2024 |
|
£m |
£m |
£m |
Prime residential |
4,686.1 |
4,303.6 |
4,523.5 |
Buy to let |
377.5 |
379.7 |
384.7 |
Legacy books: |
|
|
|
Legacy buy to let |
4.2 |
6.9 |
5.8 |
Purchased credit impaired lending |
4.5 |
6.7 |
5.3 |
Commercial |
2.0 |
5.9 |
2.0 |
Housing association |
171.6 |
179.7 |
179.2 |
Serviced apartments |
12.9 |
14.0 |
13.9 |
Policy loans |
0.9 |
1.0 |
1.0 |
Equity release mortgages |
164.6 |
178.3 |
171.6 |
Provisions |
(6.6) |
(8.0) |
(6.6) |
Micro fair value hedge adjustments |
2.9 |
4.3 |
2.2 |
Effective interest rate adjustments |
6.8 |
7.8 |
6.5 |
Fair value adjustments |
0.3 |
- |
0.2 |
Total |
5,427.7 |
5,079.9 |
5,289.3 |
EIR adjustments include a £1.1m liability relating to the fair value discount applied to acquired credit impaired books (31 December 2024: £1.5m).
Loans and advances to customers are accounted for under IFRS 9, 'Financial Instruments'. This note provides an overview of changes in credit risk since December 2024 for all books held at amortised cost.
In line with the existing strategy, the Group continues to grow its core prime residential lending. Gross lending is similar in quantum and loan to value distribution to the comparable reporting period of 2024.
Prime residential and retail buy to let portfolios
Under IFRS 9, scenario analysis is used to assess and provide for expected credit losses. Please see the 2024 Annual Report & Accounts for details of the Group's methodology of this assessment.
No changes were made to the provisioning methodology since the December 2024 accounts. However, scenarios have been updated to reflect the current economic outlook. A summary of each of the macroeconomic scenarios is as follows:
· Base scenario - references the average
· Upside scenario - references the most positive
· Downside scenario -references the most negative short and medium term
· Stress scenario - uses guidance issued by the
The Group's final expected credit losses are the losses calculated under each discrete scenario, multiplied by a 'likelihood factor', or 'scenario weighting'. The scenario weightings remain unchanged since the December 2024 accounts (10% / 40% / 40% / 10%).
The following tables summarise the house price growth (HPI) and unemployment assumptions used, which are the most significant assumptions to determine the provision. HPI is provided as annual percentage growth or contraction compared to the previous year.
30 June 2025 |
||||||
Scenario |
|
2025 |
2026 |
2027 |
2028 |
2029 |
Upside |
Unemployment % |
4.2 |
3.7 |
3.7 |
3.7 |
3.7 |
|
HPI % pa |
4.5 |
5.7 |
5.4 |
4.4 |
4.0 |
Base |
Unemployment % |
4.7 |
4.7 |
4.6 |
4.6 |
4.5 |
|
HPI % pa |
2.6 |
1.7 |
2.4 |
2.9 |
3.4 |
Downside |
Unemployment % |
5.3 |
6.4 |
6.2 |
5.9 |
5.7 |
|
HPI % pa |
(3.7) |
(6.1) |
(2.0) |
3.9 |
4.5 |
Stress |
Unemployment % |
6.0 |
8.7 |
8.4 |
7.4 |
6.7 |
|
HPI % pa |
(11.5) |
(15.5) |
(2.0) |
6.5 |
5.8 |
Weighted |
Unemployment % |
5.0 |
5.7 |
5.5 |
5.3 |
5.1 |
|
HPI % pa |
(1.1) |
(2.7) |
0.5 |
3.8 |
4.1 |
30 June 2024 |
||||||
Scenario |
|
2024 |
2025 |
2026 |
2027 |
2028 |
Upside |
Unemployment % |
4.2 |
3.9 |
3.9 |
3.9 |
3.8 |
|
HPI % pa |
4.5 |
5.5 |
6.6 |
7.2 |
7.1 |
Base |
Unemployment % |
4.3 |
4.4 |
4.4 |
4.4 |
4.4 |
|
HPI % pa |
(1.8) |
(0.4) |
1.6 |
3.7 |
3.8 |
Downside |
Unemployment % |
4.5 |
5.0 |
5.4 |
5.7 |
5.8 |
|
HPI % pa |
(6.3) |
(6.9) |
(1.4) |
2.5 |
3.3 |
Stress |
Unemployment % |
8.5 |
8.0 |
7.4 |
6.8 |
6.8 |
|
HPI % pa |
(10.7) |
(15.2) |
(8.3) |
(0.8) |
0.3 |
Weighted |
Unemployment % |
4.8 |
5.0 |
5.1 |
5.1 |
5.1 |
|
HPI % pa |
(3.9) |
(3.9) |
(0.1) |
3.1 |
3.6 |
31 December 2024 |
||||||
Scenario |
|
2024 |
2025 |
2026 |
2027 |
2028 |
Upside |
Unemployment % |
4.2 |
3.5 |
3.1 |
3.0 |
3.1 |
|
HPI % pa |
2.2 |
4.2 |
4.2 |
4.4 |
4.1 |
Base |
Unemployment % |
4.2 |
4.4 |
4.4 |
4.3 |
4.1 |
|
HPI % pa |
1.7 |
2.3 |
2.0 |
2.6 |
2.7 |
Downside |
Unemployment % |
4.5 |
6.4 |
6.9 |
6.6 |
6.3 |
|
HPI % pa |
1.7 |
(3.3) |
(7.1) |
(3.6) |
3.5 |
Stress |
Unemployment % |
4.5 |
7.9 |
9.7 |
8.2 |
7.4 |
|
HPI % pa |
(0.4) |
(12.6) |
(11.5) |
(2.5) |
2.7 |
Weighted |
Unemployment % |
4.4 |
5.4 |
5.8 |
5.5 |
5.2 |
|
HPI % pa |
1.5 |
(1.2) |
(2.7) |
(0.2) |
3.1 |
Sensitivity
The 30 June 2025 provisions are sensitive to the likelihood factor applied to the different scenarios. The analysis below demonstrates the impact of a 100% weighting to each scenario.
|
Upside |
Base |
Downside |
Severe downside |
Provision |
Provision £m |
2.9 |
3.7 |
6.0 |
11.1 |
5.3 |
Post model adjustments
Fire safety and cladding risk
The Group has a small number of loans secured on properties with unsuitable cladding or other fire safety risks. As the marketability of such properties is currently uncertain, an immaterial post model adjustment of £0.1m (31 December 2024: £0.3m) has been recognised.
Affordability
Whilst the Group has seen small increases in non-performing, stage 3 loans in the current period, overall arrears remain low and below overall market levels. However, the significant increases in market interest rates over the previous two years have resulted in significantly higher refinance costs for borrowers on variable rate products, as well as for those whose fixed rate products mature. The proportion of the Group's borrowers who originated before October 2022 and have not had a refinance event since continues to decrease; we expect that circa 75% of them will have experienced such events by the end of 2025. A post model adjustment of £0.4m (31 December 2024: £0.6m) has been recognised to account for this risk. The adjustment has been determined by classifying borrowers most at risk from increased mortgage interest rates as stage 2.
Climate change
Whilst the Group has seen no observed defaults directly attributed to climate change, climate related events are becoming more frequent. The Group has recognised £0.2m in the accounts (31 December 2024: £0.1m) related to how these risks might develop over the short and medium term. This has been done by adjusting property values using the modelling output from third-party suppliers which quantify physical risks.
IFRS 9 staging and loss provisioning
The impact of IFRS 9's staging and loss provisioning to the Group's closing Balance Sheet was as follows (payment holidays are not considered to be arrears):
IFRS 9 Gross Exposure |
||||||||||
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
||||||
|
Of which months in arrears |
Of which months in arrears |
Of which months in arrears |
|
||||||
|
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
|
|
£m |
|
||||||||
Prime residential |
3,940.3 |
- |
- |
639.9 |
31.1 |
- |
18.7 |
15.2 |
40.9 |
4,686.1 |
Buy to let |
306.3 |
- |
- |
62.9 |
4.4 |
- |
1.6 |
0.4 |
1.9 |
377.5 |
Total |
4,246.6 |
- |
- |
702.8 |
35.5 |
- |
20.3 |
15.6 |
42.8 |
5,063.6 |
Expected Credit Losses |
||||||||||
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
||||||
|
Of which months in arrears |
Of which months in arrears |
Of which months in arrears |
|
||||||
|
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
|
|
£000 |
|
||||||||
Prime residential |
597.4 |
- |
- |
2,143.7 |
240.5 |
- |
390.1 |
288.6 |
1,249.8 |
4,910.1 |
Buy to let |
25.7 |
- |
- |
109.7 |
6.2 |
- |
3.6 |
10.8 |
184.9 |
340.9 |
Total |
623.1 |
- |
- |
2,253.4 |
246.7 |
- |
393.7 |
299.4 |
1,434.7 |
5,251.0 |
The impact of IFRS 9's staging and loss provisioning to the Group's closing 30 June 2024 Balance Sheet was as follows (payment holidays are not considered to be arrears):
IFRS 9 Gross Exposure |
||||||||||
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
||||||
|
Of which months in arrears |
Of which months in arrears |
Of which months in arrears |
|
||||||
|
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
|
|
£m |
|
||||||||
Prime residential |
3,611.5 |
- |
- |
601.5 |
27.2 |
- |
19.2 |
12.6 |
31.6 |
4,303.6 |
Buy to let |
307.1 |
- |
- |
62.6 |
3.3 |
- |
2.5 |
1.9 |
2.3 |
379.7 |
Total |
3,918.6 |
- |
- |
664.1 |
30.5 |
- |
21.7 |
14.5 |
33.9 |
4,683.3 |
Expected Credit Losses |
||||||||||||||||
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
||||||||||||
|
Of which months in arrears |
Of which months in arrears |
Of which months in arrears |
|
||||||||||||
|
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
|
||||||
|
£000 |
|
||||||||||||||
Prime residential |
559.1 |
- |
- |
3,002.2 |
360.6 |
- |
696.8 |
233.9 |
716.2 |
5,568.8 |
|
|||||
Buy to let |
91.4 |
- |
- |
274.3 |
17.2 |
- |
261.9 |
14.5 |
85.3 |
744.6 |
|
|||||
Total |
650.5 |
- |
- |
3,276.5 |
377.8 |
- |
958.7 |
248.4 |
801.5 |
6,313.4 |
|
|||||
The impact of IFRS 9's staging and loss provisioning to the Group's closing 31 December 2024 Balance Sheet was as follows (payment holidays are not considered to be arrears):
IFRS 9 Gross Exposure (restated)* |
|||||||||||
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|||||||
|
Of which months in arrears |
Of which months in arrears |
Of which months in arrears |
|
|||||||
|
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
|
|
|
£m |
|
|||||||||
Prime residential |
3,801.2 |
- |
- |
629.6 |
25.6 |
- |
19.9 |
18.6 |
28.6 |
4,523.5 |
|
Buy to let |
301.5 |
- |
- |
75.1 |
3.6 |
- |
1.3 |
2.7 |
0.5 |
384.7 |
|
Total |
4,102.7 |
- |
- |
704.7 |
29.2 |
- |
21.2 |
21.3 |
29.1 |
4,908.2 |
|
*The above balances have been represented since 31 December 2024 due to a misallocation of post model adjustments between the different stages, resulting in a decrease in stage 1 mortgages of £279.4m, an increase in stage 2 mortgages of £277.1m and an increase in stage 3 mortgages of £2.3m. There is no impact on the total gross mortgage balances.
Expected Credit Losses (restated)* |
||||||||||
|
Stage 1 |
Stage 2 |
Stage 3 |
Total |
||||||
|
Of which months in arrears |
Of which months in arrears |
Of which months in arrears |
|
||||||
|
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
< 1 |
1-3 |
> 3 |
|
|
£000 |
|
||||||||
Prime residential |
498.6 |
- |
- |
2,292.1 |
242.4 |
- |
140.9 |
453.5 |
1,156.7 |
4,784.2 |
Buy to let |
29.4 |
- |
- |
171.4 |
47.5 |
- |
4.8 |
41.3 |
94.8 |
389.2 |
Total |
528.0 |
- |
- |
2,463.5 |
289.9 |
- |
145.7 |
494.8 |
1,251.5 |
5,173.4 |
*The above balances have been represented since 31 December 2024 due to a misallocation of post model adjustments between the different stages, resulting in an increase in stage 1 expected credit losses and a decrease in stage 2 expected credit losses of £0.3m. There is no impact on the total expected credit losses.
Prime residential mortgage book
The prime residential mortgage book consists of traditional residential loans. No sub-prime or self-certification lending has been undertaken.
Loan to value (indexed) |
30 Jun 2025
|
30 Jun 2024 |
31 Dec 2024 |
|||
|
£m |
% |
£m |
% |
£m |
% |
<70% |
2,623.9 |
56.0 |
2,498.1 |
58.1 |
2,557.0 |
56.5 |
70% - <80% |
774.0 |
16.5 |
680.0 |
15.8 |
758.2 |
16.8 |
80% - <90% |
950.6 |
20.3 |
701.6 |
16.3 |
802.9 |
17.7 |
>90% |
337.6 |
7.2 |
423.9 |
9.8 |
405.4 |
9.0 |
|
4,686.1 |
100.0 |
4,303.6 |
100.0 |
4,523.5 |
100.0 |
At the end of June 2025, the Group had 13 properties in possession in relation to prime residential loans (December 2024: five).
The Group offers a range of forbearance measures to customers such as payment breaks and reductions, transfers to interest only products and other support. No loans that would be past due or impaired have had their terms renegotiated.
The Group granted forbearance against 91 residential loans in the six months to 30 June 2025 (31 December 2024: 92). No alteration was made to the contractual rates of interest with balances totalling £14.6m at 30 June 2025 (31 December 2024: £16.2m), this did not lead to any modification gain or loss as a result of short term forbearance granted. Provisions of £0.3m (31 December 2024: £0.4m) are held against residential mortgages that were granted forbearance during the period.
Retail buy to let mortgage book
The retail buy to let mortgage book consists of buy to let individuals of less than £1m.
Loan to value (indexed) |
30 Jun 2025 |
30 Jun 2024 |
31 Dec 2024 |
|||
|
£m |
% |
£m |
% |
£m |
% |
<70% |
294.1 |
77.9 |
318.1 |
83.8 |
300.8 |
78.2 |
70% - <80% |
75.9 |
20.1 |
52.1 |
13.7 |
72.9 |
18.9 |
80% - <90% |
6.5 |
1.7 |
8.4 |
2.2 |
10.0 |
2.6 |
>90% |
1.0 |
0.3 |
1.1 |
0.3 |
1.0 |
0.3 |
|
377.5 |
100.0 |
379.7 |
100.0 |
384.7 |
100.0 |
At the end of June 2025, the Group had one buy to let property in possession (31 December 2024: one). No loans that would be past due or impaired have had their terms renegotiated.
The Group offers a range of forbearance measures to customers such as payment breaks and reductions, transfers to interest only products and other support. The Group did not grant forbearance against any buy to let loans in the six months to 30 June 2025 (31 December 2024: four, of which no alteration was made to the contractual rates of interest with balances totalling £1.1m and no provisions were held against these loans).
Geographical split of lending
The table below provides a breakdown of the geographic concentration of the Group's prime residential and retail buy to let mortgage portfolio. The Group's mortgage portfolio is diversified across the
|
Prime residential |
Buy to let |
30 Jun 2025 Total |
30 Jun 2025 Total |
31 Dec 2024 Total |
31 Dec 2024 Total |
Region |
£m |
£m |
£m |
% |
£m |
% |
North East |
484.9 |
8.0 |
492.9 |
9.7 |
487.0 |
9.9 |
East of |
376.3 |
40.2 |
416.5 |
8.2 |
410.0 |
8.4 |
|
327.6 |
15.0 |
342.6 |
6.8 |
327.6 |
6.7 |
|
1.6 |
0.1 |
1.7 |
- |
1.9 |
- |
North West |
550.1 |
21.8 |
571.9 |
11.3 |
545.2 |
11.1 |
|
527.3 |
6.2 |
533.5 |
10.6 |
511.8 |
10.4 |
South East |
1,126.3 |
225.8 |
1,352.1 |
26.7 |
1,331.4 |
27.1 |
South West |
383.2 |
23.4 |
406.6 |
8.0 |
387.2 |
7.9 |
|
157.8 |
7.0 |
164.8 |
3.3 |
151.4 |
3.1 |
|
337.7 |
17.7 |
355.4 |
7.0 |
335.5 |
6.8 |
|
408.7 |
12.3 |
421.0 |
8.3 |
408.7 |
8.3 |
Other |
4.6 |
- |
4.6 |
0.1 |
10.5 |
0.3 |
Total |
4,686.1 |
377.5 |
5,063.6 |
100.0 |
4,908.2 |
100.0 |
Legacy portfolios
The provisioning methodology for commercial, legacy buy to let, and serviced apartments exposures follows that outlined in the 2024 Annual Report & Accounts. Economic scenarios have been updated to correspond with the scenarios used for residential mortgages and the same scenario weightings are used for these books as are used for the core books above. The following sector specific discounts and uplifts have been used, compared to current collateral valuations:
Sector |
Upside |
Base |
Downside |
Stress |
Retail |
90% |
80% |
70% |
40% |
Industrial |
90% |
70% |
60% |
40% |
Leisure |
60% |
50% |
45% |
35% |
Residential |
99% |
99% |
86% |
73% |
Serviced apartments |
106% |
85% |
70% |
40% |
These discounts and uplifts are applied to the latest valuation of the property serving as collateral. No losses are expected on exposures to housing associations and policy loans. The resulting gross balances and corresponding provisions are as follows:
Product |
30 Jun 2025 |
30 Jun 2024 |
31 Dec 2024 |
|||
|
Exposure |
Provision |
Exposure |
Provision |
Exposure |
Provision |
|
£m |
£m |
£m |
£m |
£m |
£m |
Legacy buy to let |
4.2 |
- |
6.9 |
- |
5.8 |
- |
Purchased credit impaired lending |
4.5 |
- |
6.7 |
0.1 |
5.3 |
- |
Commercial |
2.0 |
0.7 |
5.9 |
0.6 |
2.0 |
0.6 |
Housing associations |
171.6 |
- |
179.7 |
- |
179.2 |
- |
Serviced apartments |
12.9 |
0.6 |
14.0 |
1.0 |
13.9 |
0.9 |
Policy loans |
0.9 |
- |
1.0 |
- |
1.0 |
- |
Total |
196.1 |
1.3 |
214.2 |
1.7 |
207.2 |
1.5 |
Sensitivity
The 30 June 2025 provisions are sensitive to the likelihood factor applied to the different scenarios. The analysis below demonstrates the impact of a 100% weighting to each scenario.
|
Upside |
Base |
Downside |
Severe downside |
Provision |
Provision £m |
0.7 |
1.0 |
1.3 |
2.0 |
1.3 |
At the end of June 2025, the Group had four properties in possession or subject to LPA receivership in relation to legacy loans (31 December 2024: four). 18 legacy borrowers were in arrears of three months or more with exposures of £4.2m (31 December 2024: 14 legacy borrowers, £5.0m).
The Group granted forbearance against one legacy loan in the six months to 30 June 2025 (31 December 2024: none). No alteration was made to the contractual rates of interest with balances totalling £0.1m at 30 June 2025 (31 December 2024: £nil), this did not lead to any modification gain or loss as a result of short term forbearance granted. There are no provisions (31 December 2024: £nil) held against legacy mortgages that were granted forbearance during the period.
14. Provisions for liabilities
|
Unaudited |
Unaudited |
Audited |
6 months to |
6 months to |
12 months to |
|
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
|
£m |
£m |
£m |
Opening provision at 1 January |
11.2 |
0.6 |
0.6 |
New provisions in the year |
1.0 |
20.5 |
22.2 |
Amounts utilised during the year |
(9.4) |
(0.8) |
(11.6) |
Closing provision at 30 June / 31 December |
2.8 |
20.3 |
11.2 |
During 2024 the Group committed to providing voluntary financial support to help customers whose trusts were affected by the actions and subsequent collapse of Philips Trust. The support offered was entirely voluntary and there is no legal or regulatory requirement to provide financial support. A provision of £21.2m was recognised during 2024 in respect of this, as outlined in note 25 of the 2024 Annual Report & Accounts.
At 30 June 2025, total payments of £18.7m have been made to affected customers since inception of the scheme in 2024, of which, £8.6m was made in the first half of 2025. Included within amounts utilised during the six months to 30 June 2025 is £0.1m of costs incurred in respect of administration of the scheme, with total costs incurred for administration of the scheme since inception being £0.7m.
In addition, a total of £2.2m has been received from the administrators of Philips Trust from the recoveries made from Philips Trust investments, of which £1.0m was received in the first half of 2025. The amounts received as recoveries from the administrators are recognised within 'Provisions for liabilities and charges' within the Income Statement.
At 30 June 2025, the remaining provision being held in respect of this scheme was £1.8m, which is expected to be utilised during the year for final payments in relation to this scheme.
Included within the remaining £1.0m of provisions is an estimate of £0.6m of the costs of potential consumer redress costs.
15. Notes to the Cash Flow Statement
|
Unaudited |
Unaudited |
Audited |
|
30 Jun 25 |
30 Jun 24 |
31 Dec 24 |
|
£m |
£m |
£m |
Reconciliation of profit before taxation to net cash flows from operating activities |
|
|
|
|
|
|
|
Profit before taxation |
10.8 |
0.2 |
15.7 |
|
|
|
|
Depreciation and amortisation |
3.9 |
3.5 |
7.6 |
Interest on subscribed capital and subordinated liabilities |
2.9 |
1.8 |
4.7 |
Decrease / (increase) in derivative financial instruments |
40.6 |
(34.4) |
(30.9) |
Interest on finance lease arrangements |
0.2 |
0.1 |
(0.3) |
Net cash flows before changes in operating assets and liabilities |
58.4 |
(28.8) |
(3.2) |
|
|
|
|
Increase in loans and advances to customers |
(139.9) |
(218.8) |
(429.5) |
(Decrease) / increase in fair value adjustments for hedged risk |
(31.9) |
13.8 |
8.7 |
(Increase) / decrease in cash collateral pledged |
(7.2) |
5.8 |
14.5 |
Decrease in cash ratio deposit |
- |
14.5 |
6.7 |
Increase in shares |
230.8 |
260.9 |
418.4 |
Decrease in amounts due to other customers and deposits from banks |
(245.9) |
(0.9) |
(142.4) |
Decrease in other assets |
0.6 |
1.8 |
3.2 |
Decrease in other liabilities |
(2.2) |
(2.2) |
(0.2) |
(Decrease) / increase in provisions |
(9.4) |
19.7 |
10.6 |
Other non-cash movements |
(4.8) |
0.3 |
2.6 |
Net cash flows from operating activities |
(151.5) |
66.1 |
(110.6) |
|
|
|
|
Cash and cash equivalents |
|
|
|
Cash and balances with the |
149.4 |
588.7 |
451.5 |
Loans and advances to banks repayable on demand |
19.3 |
24.4 |
21.2 |
At 30 June / 31 December |
168.7 |
613.1 |
472.7 |
Cash and cash equivalents comprise cash in hand, balances with the
16. Subsequent Events
On 1 July 2025, the Group issued its first public securitisation through its special purpose vehicle, Hadrian Funding 2025-1 PLC, issuing £350m of securities to the external market and the Society retaining £361m of securities. The securities issued are secured on a pool of mortgage loans, the beneficial interest of which was transferred to Hadrian Funding 2025-1 PLC from the Society. The impact of this transaction on the financial position of the Group is an increase in liquid assets of £350m and a corresponding increase in deposits and debt securities.
Statement of Directors' responsibilities
The Directors confirm that this condensed consolidated half-yearly financial information has been prepared in accordance with IAS 34 as applicable in the
The Directors of
·
·
·
·
On behalf of the Board
31 July 2025
Independent review report to Newcastle Building Society
Conclusion
We have been engaged by the Society to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2025 which comprises the income statement, the balance sheet, the statement of movement in members' interests, the cash flow statement and related notes 1 to 16.
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2025 is not prepared, in all material respects, in accordance with
Basis for Conclusion
We conducted our review in accordance with International Standard on Review Engagements (
As disclosed in note 2, the annual financial statements of the Society are prepared in accordance with
Conclusion Relating to Going Concern
Based on our review procedures, which are less extensive than those performed in an audit as described in the Basis for Conclusion section of this report, nothing has come to our attention to suggest that the directors have inappropriately adopted the going concern basis of accounting or that the directors have identified material uncertainties relating to going concern that are not appropriately disclosed.
This Conclusion is based on the review procedures performed in accordance with ISRE (
Responsibilities of the directors
The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure Guidance and Transparency Rules of the
In preparing the half-yearly financial report, the directors are responsible for assessing the Society's ability to continue as a going concern, disclosing as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Society or to cease operations, or have no realistic alternative but to do so.
Auditor's Responsibilities for the review of the financial information
In reviewing the half-yearly financial report, we are responsible for expressing to the Society a conclusion on the condensed set of financial statements in the half-yearly financial report. Our Conclusion, including our Conclusion Relating to Going Concern, are based on procedures that are less extensive than audit procedures, as described in the Basis for Conclusion paragraph of this report.
Use of our report
This report is made solely to the Society in accordance with ISRE (
31 July 2025
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.