| 2024 | 2023 | ||
| Note | £m | £m | |
Interest income | |||
Interest expense | ( | ( | |
Net interest income | 4 | ||
Fee and commission income | |||
Fee and commission expense | ( | ( | |
Net fee and commission income | 5 | ||
Net trading income | 6 | ||
Other operating (losses) / income | ( | ||
Other income | |||
Total income | |||
Operating expenses | 7 | ( | ( |
Impairment credit | 9 | ||
Profit before tax | |||
Tax expense | 10 | ( | ( |
Profit for the year | |||
Profit attributable to ordinary shareholders | |||
Profit attributable to other equity holders | |||
Profit for the year |
The Group | The Bank | ||||
| 2024 | 2023 1 | 2024 | 2023 1 | ||
| Note | £m | £m | £m | £m | |
Profit for the year | 378 | 320 | |||
| Other comprehensive income | |||||
| Items that may subsequently be reclassified to profit or loss: | |||||
Movements in revaluation reserve in respect of debt securities held at fair value through other comprehensive income: | |||||
Change in fair value | – | 3 | |||
Deferred tax | ( | – | (1) | ||
24 | – | 2 | |||
| Movements in cash flow hedging reserve: | |||||
Effective portion of changes in fair value taken to other comprehensive income | ( | ( | (236) | (68) | |
Net income statement transfers | 333 | 388 | |||
Deferred tax | ( | ( | (27) | (90) | |
24 | 70 | 230 | |||
| Movements in foreign currency translation reserve: | |||||
Currency translation differences (tax: £nil) | ( | 8 | (16) | ||
24 | ( | 8 | (16) | ||
Total other comprehensive income for the year, net of tax | 78 | 216 | |||
Total comprehensive income for the year | 456 | 536 | |||
Total comprehensive income attributable to ordinary shareholders | 378 | 456 | |||
Total comprehensive income attributable to other equity holders | 78 | 80 | |||
Total comprehensive income for the year | 456 | 536 |
The Group | The Bank | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Assets | |||||
Cash and balances at central banks | 20,308 | 20,201 | |||
Financial assets at fair value through profit or loss | 12 | 25,620 | 21,847 | ||
Derivative financial instruments | 13 | 22,416 | 22,606 | ||
Loans and advances to banks | 1,224 | 1,726 | |||
Loans and advances to customers | 14 | 17,524 | 16,167 | ||
Reverse repurchase agreements | 5,332 | 6,020 | |||
Debt securities | 336 | 374 | |||
Due from fellow Lloyds Banking Group undertakings | 642 | 629 | |||
Financial assets at amortised cost | 25,058 | 24,916 | |||
Current tax recoverable | 4 | 10 | |||
Deferred tax assets | 10 | 101 | 128 | ||
Investment in subsidiary undertakings | 17 | 168 | 180 | ||
Other assets 1 | 18 | 1,328 | 487 | ||
Total assets | 95,003 | 90,375 | |||
| Liabilities | |||||
Deposits from banks | 2,645 | 2,078 | |||
Customer deposits | 30,945 | 29,439 | |||
Repurchase agreements at amortised cost | – | 1 | |||
Due to fellow Lloyds Banking Group undertakings | 1,560 | 1,256 | |||
Financial liabilities at fair value through profit or loss | 12 | 22,981 | 19,686 | ||
Derivative financial instruments | 13 | 16,588 | 17,576 | ||
Debt securities in issue at amortised cost | 19 | 15,090 | 15,378 | ||
Other liabilities | 20 | 600 | 280 | ||
Current tax liabilities | 11 | 12 | |||
Provisions | 21 | 10 | 15 | ||
Subordinated liabilities | 22 | 746 | 755 | ||
Total liabilities | 91,176 | 86,476 |
The Group | The Bank | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Equity | |||||
Share capital | 23 | 370 | 370 | ||
Other reserves | 24 | ( | ( | (236) | (314) |
Retained profits 2 | 25 | 2,885 | 3,035 | ||
Ordinary shareholders’ equity | 3,019 | 3,091 | |||
Other equity instruments | 26 | 808 | 808 | ||
Total equity | 3,827 | 3,899 | |||
Total equity and liabilities | 95,003 | 90,375 |
| Attributable to ordinary shareholders | ||||||
| Share | Other | Retained | Other equity | |||
| capital | reserves | profits | Total | instruments | Total | |
| The Group | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | ( | |||||
| Comprehensive income | ||||||
Profit for the year | ||||||
| Other comprehensive income | ||||||
Movements in revaluation reserve in respect of debt securities held at fair value through other comprehensive income, net of tax | ||||||
Movements in cash flow hedging reserve, net of tax | ||||||
Movements in foreign currency translation reserve, net of tax | ( | ( | ( | |||
Total other comprehensive income | ||||||
Total comprehensive income | ||||||
| Transactions with owners | ||||||
Distributions on other equity instruments | ( | ( | ||||
Net issuance of other equity instruments (note 26) | ||||||
Loss on repayment of other equity instruments | ( | ( | ( | |||
Total transactions with owners | ( | ( | ( | ( | ||
At 31 December 2023 | ( | |||||
| Comprehensive income | ||||||
Profit for the year | ||||||
| Other comprehensive income | ||||||
Movements in cash flow hedging reserve, net of tax | ||||||
Movements in foreign currency translation reserve, net of tax | ||||||
Total other comprehensive income | ||||||
Total comprehensive income 1 | ||||||
| Transactions with owners | ||||||
Dividends | ( | ( | ( | |||
Distributions on other equity instruments | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ( | ||
At | ( |
The Group | The Bank | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Cash flows from operating activities | |||||
Profit before tax | 468 | 399 | |||
| Adjustments for: | |||||
Change in operating assets 1 | 33(A) | ( | ( | (5,920) | (1,832) |
Change in operating liabilities | 33(B) | 4,619 | 3,614 | ||
Non-cash and other items | 33(C) | 282 | 702 | ||
Net tax paid | ( | ( | (84) | (96) | |
Net cash (used in) provided by operating activities 1 | ( | (635) | 2,787 | ||
| Cash flows from investing activities | |||||
Purchase of financial assets | ( | – | (3) | ||
Proceeds from sale and maturity of financial assets | – | 10 | |||
Purchase of fixed assets | ( | ( | (2) | (2) | |
Purchase of intangible assets | ( | (4) | – | ||
Proceeds from sale of fixed assets | 1 | – | |||
Net cash (used in) provided by investing activities | ( | (5) | 5 | ||
| Cash flows from financing activities | |||||
Dividends paid to ordinary shareholders | 27 | ( | (450) | – | |
Distributions on other equity instruments | 26 | ( | ( | (78) | (80) |
Interest paid on subordinated liabilities | ( | ( | (54) | (58) | |
Finance leases | ( | ( | (4) | (5) | |
Proceeds from issue of subordinated liabilities | 22 | – | 299 | ||
Repayment of subordinated liabilities | 22 | ( | – | (284) | |
Loss on repayment of other equity instruments | 25 | ( | – | (15) | |
Issue of other equity instruments | 26 | – | 289 | ||
Repurchases and redemptions of other equity instruments | 26 | ( | – | (263) | |
Net cash used in financing activities | ( | ( | (586) | (117) | |
Effect of exchange rate changes on cash and cash equivalents | ( | 116 | (403) | ||
Change in cash and cash equivalents 1 | ( | (1,110) | 2,272 | ||
Cash and cash equivalents at beginning of year 1 | 21,743 | 19,471 | |||
Cash and cash equivalents at end of year 1 | 33(D) | 20,633 | 21,743 |
| 2024 | 2023 | |
| £m | £m | |
| Interest income: | ||
Loans and advances to banks | 1,045 | 1,066 |
Loans and advances to customers | 1,451 | 1,430 |
Reverse repurchase agreements | 244 | 179 |
Debt securities | 19 | 21 |
Total interest income 1 | 2,759 | 2,696 |
| Interest expense: | ||
Deposits from banks | (81) | (78) |
Customer deposits | (1,322) | (1,224) |
Repurchase agreements at amortised cost | (2) | – |
Debt securities in issue at amortised cost 2 | (1,133) | (1,136) |
Lease liabilities | (1) | (2) |
Subordinated liabilities | (54) | (58) |
Total interest expense | (2,593) | (2,498) |
Net interest income | 166 | 198 |
| 2024 | 2023 | |
| £m | £m | |
| Fee and commission income: | ||
Current accounts | 3 | 3 |
Debit card fees | 5 | 5 |
Commercial banking and treasury fees | 312 | 292 |
Other fees and commissions | 1 | 3 |
Total fee and commission income | 321 | 303 |
Fee and commission expense | (53) | (39) |
Net fee and commission income | 268 | 264 |
| 2024 | 2023 | |
| £m | £m | |
| Net gains (losses) arising on assets and liabilities held at fair value through profit or loss: | ||
Financial instruments held for trading | 321 | 270 |
Other financial instruments mandatorily held at fair value through profit or loss | 10 | 28 |
Net losses arising on liabilities designated at fair value through profit or loss | (1) | (1) |
330 | 297 | |
Foreign exchange | 222 | 145 |
Net trading income | 552 | 442 |
| 2024 | 2023 | |
| £m | £m | |
| Staff costs: | ||
Salaries | (163) | (167) |
Social security costs | (17) | (17) |
Pensions and other post-retirement benefit schemes | (15) | (15) |
Restructuring costs | (8) | (3) |
Other staff costs | (8) | (9) |
(211) | (211) | |
Management charges payable | (219) | (228) |
Depreciation and amortisation 1 | (9) | (10) |
Premises and equipment | (7) | (6) |
Communications and data processing | (14) | (18) |
Professional fees | (7) | (9) |
Regulatory costs | (14) | (4) |
Other operating expenses | (18) | (23) |
Total operating expenses | (499) | (509) |
| 2024 | 2023 | |
| £m | £m | |
| Fees payable for the: | ||
audit of the Bank's current year Annual Report | 2.5 | 2.4 |
audit of the Bank's subsidiaries | 0.5 | 0.5 |
Total audit fees in respect of the statutory audit of Group entities | 3.0 | 2.9 |
Other audit-related fees | 0.4 | 0.3 |
All other fees | 0.3 | 0.3 |
Total non-audit services | 0.7 | 0.6 |
Total fees payable | 3.7 | 3.5 |
| Stage 1 | Stage 2 | Stage 3 | Total | |
| £m | £m | £m | £m | |
| Year ended 31 December 2024 | ||||
Loans and advances to banks | 1 | – | – | 1 |
Loans and advances to customers | 7 | 4 | (2) | 9 |
Debt securities | – | 2 | – | 2 |
Financial assets at amortised cost | 8 | 6 | (2) | 12 |
Loan commitments and financial guarantees | 4 | – | – | 4 |
Total impairment credit (charge) | 12 | 6 | (2) | 16 |
| Stage 1 | Stage 2 | Stage 3 | Total | |
| £m | £m | £m | £m | |
| Year ended 31 December 2023 | ||||
Loans and advances to banks | – | 2 | – | 2 |
Loans and advances to customers | 9 | 10 | (1) | 18 |
Debt securities | – | (2) | – | (2) |
Financial assets at amortised cost | 9 | 10 | (1) | 18 |
Loan commitments and financial guarantees | 4 | 6 | – | 10 |
Total impairment credit (charge) | 13 | 16 | (1) | 28 |
| 2024 | 2023 | |
| £m | £m | |
| UK corporation tax: | ||
Current tax on profit for the year | (32) | (19) |
Adjustments in respect of prior years | 5 | – |
(27) | (19) | |
| Foreign tax: | ||
Current tax on profit for the year | (69) | (57) |
Adjustments in respect of prior years | – | 1 |
(69) | (56) | |
Current tax expense | (96) | (75) |
| UK deferred tax: | ||
Origination and reversal of temporary differences | (1) | (7) |
Adjustments in respect of prior years | – | (3) |
(1) | (10) | |
| Foreign deferred tax: | ||
Origination and reversal of temporary differences | – | (4) |
Deferred tax expense | (1) | (14) |
Tax expense | (97) | (89) |
| 2024 | 2023 | |
| £m | £m | |
Profit before tax | 501 | 427 |
UK corporation tax thereon | (125) | (100) |
Impact of surcharge on banking profits | (3) | (3) |
Non-deductible costs: bank levy | (5) | (5) |
Other non-deductible costs | (2) | (10) |
Non-taxable income | 4 | – |
Tax relief on coupons on other equity instruments | 20 | 19 |
Remeasurement of deferred tax due to rate changes | – | (1) |
Differences in overseas tax rates | 9 | 14 |
Other adjustments in respect of prior years | 5 | (2) |
Other | – | (1) |
Tax expense | (97) | (89) |
Effective tax rate | 19.4% | 20.8% |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Statutory position | ||||
Deferred tax assets | 80 | 108 | 101 | 128 |
Net deferred tax asset at 31 December | 80 | 108 | 101 | 128 |
| Tax disclosure | ||||
Deferred tax assets | 101 | 129 | 101 | 128 |
Deferred tax liabilities | (21) | (21) | – | – |
Net deferred tax asset at 31 December | 80 | 108 | 101 | 128 |
| IFRS 9 | Fair value | ||||||
| impairments | through other | Other | |||||
| deductible in the | Other internal | comprehensive | temporary | ||||
| The Group | Tax losses | future | Cash flow hedges | derivatives | income | differences | Total |
| Deferred tax assets | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 2 | 5 | 202 | 6 | 1 | 17 | 233 |
Charge to the income statement | (2) | (3) | – | (6) | – | (2) | (13) |
Charge to other comprehensive income | – | – | (90) | – | (1) | – | (91) |
Exchange and other adjustments | – | – | – | – | – | – | – |
At 31 December 2023 | – | 2 | 112 | – | – | 15 | 129 |
Charge to the income statement | – | (1) | – | – | – | – | (1) |
Charge to other comprehensive income | – | – | (27) | – | – | – | (27) |
Exchange and other adjustments | – | – | – | – | – | – | – |
At 31 December 2024 | – | 1 | 85 | – | – | 15 | 101 |
| Accelerated | ||
| capital | ||
| The Group | allowances | Total |
| Deferred tax liabilities | £m | £m |
At 1 January 2023 | (20) | (20) |
Charge to the income statement | (1) | (1) |
Charge to other comprehensive income | – | – |
At 31 December 2023 | (21) | (21) |
(Charge) credit to the income statement | – | – |
(Charge) credit to other comprehensive income | – | – |
Exchange and other adjustments | – | – |
At 31 December 2024 | (21) | (21) |
| IFRS 9 | Fair value | |||||
| Impairments | through other | Other | ||||
| deductible in the | comprehensive | temporary | ||||
| The Bank | Tax losses | future | Cash flow hedges | income | differences | Total |
| Deferred tax assets | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 1 | 5 | 202 | 1 | 17 | 226 |
Charge to the income statement | (1) | (3) | – | – | (2) | (6) |
Charge to other comprehensive income | – | – | (90) | (1) | – | (91) |
Exchange and other adjustments | – | – | – | – | (1) | (1) |
At 31 December 2023 | – | 2 | 112 | – | 14 | 128 |
Charge to the income statement | – | (1) | – | – | 1 | – |
Charge to other comprehensive income | – | – | (27) | – | – | (27) |
Exchange and other adjustments | – | – | – | – | – | – |
At 31 December 2024 | – | 1 | 85 | – | 15 | 101 |
£m | ||||||
£m | |||||||
£m | ||||||
£m | |||||||
£m | ||||||
£m | |||||||
£m | ||||||
£m | |||||||
| Level 1 | Level 2 | Level 3 | Total | |
| The Group | £m | £m | £m | £m |
| At 31 December 2024 | ||||
Loans and advances to customers | – | 621 | 2 | 623 |
Reverse repurchase agreements | – | 20,465 | – | 20,465 |
| Debt securities: | ||||
Government securities | 3,473 | – | – | 3,473 |
Bank and building society certificates of deposit | – | 113 | – | 113 |
Asset-backed securities | – | 149 | 8 | 157 |
Corporate and other debt securities | – | 778 | 124 | 902 |
3,473 | 1,040 | 132 | 4,645 | |
Treasury and other bills | 32 | – | – | 32 |
Total financial assets carried at fair value, excluding derivatives | 3,505 | 22,126 | 134 | 25,765 |
| At 31 December 2023 | ||||
Loans and advances to customers | – | 24 | 2 | 26 |
Reverse repurchase agreements | – | 17,413 | – | 17,413 |
| Debt securities: | ||||
Government securities | 3,596 | – | – | 3,596 |
Bank and building society certificates of deposit | – | 91 | – | 91 |
Asset-backed securities | – | 76 | 7 | 83 |
Corporate and other debt securities | – | 583 | 146 | 729 |
3,596 | 750 | 153 | 4,499 | |
Treasury and other bills | 51 | – | – | 51 |
Total financial assets carried at fair value, excluding derivatives | 3,647 | 18,187 | 155 | 21,989 |
| Level 1 | Level 2 | Level 3 | Total | |
| The Bank | £m | £m | £m | £m |
| At 31 December 2024 | ||||
Loans and advances to customers | – | 621 | 2 | 623 |
Reverse repurchase agreements | – | 20,465 | – | 20,465 |
| Debt securities: | ||||
Government securities | 3,473 | – | – | 3,473 |
Asset-backed securities | – | 149 | 8 | 157 |
Corporate and other debt securities | – | 778 | 124 | 902 |
3,473 | 927 | 132 | 4,532 | |
Total financial assets carried at fair value, excluding derivatives | 3,473 | 22,013 | 134 | 25,620 |
| At 31 December 2023 | ||||
Loans and advances to customers | – | 24 | 2 | 26 |
Reverse repurchase agreements | – | 17,413 | – | 17,413 |
| Debt securities: | ||||
Government securities | 3,596 | – | – | 3,596 |
Asset-backed securities | – | 76 | 7 | 83 |
Corporate and other debt securities | – | 583 | 146 | 729 |
3,596 | 659 | 153 | 4,408 | |
Total financial assets carried at fair value, excluding derivatives | 3,596 | 18,096 | 155 | 21,847 |
2024 | 2023 | |||||
| Total level 3 | Total level 3 | |||||
| Financial | assets carried | Financial | assets carried | |||
| assets at | at fair value, | assets at | at fair value, | |||
| Financial | fair value | excluding | Financial | fair value | excluding | |
| assets at fair | through other | derivatives | assets at fair | through other | derivatives | |
| value through | comprehensive | (recurring | value through | comprehensive | (recurring | |
| profit or loss | income | basis) | profit or loss | income | basis) | |
| The Group and the Bank | £m | £m | £m | £m | £m | £m |
At 1 January | 155 | – | 155 | 158 | 6 | 164 |
Exchange and other adjustments | – | – | – | (5) | – | (5) |
| Losses recognised in the income | ||||||
statement within other income | (14) | – | (14) | (10) | – | (10) |
Purchases/increases | – | – | – | 12 | 1 | 13 |
Sales/repayments | (7) | – | (7) | – | (7) | (7) |
At 31 December | 134 | – | 134 | 155 | – | 155 |
| Losses recognised in the income | ||||||
statement, within other income, relating to the change in fair value | ||||||
| of those assets held at 31 | ||||||
December | (14) | – | (14) | (8) | – | (8) |
| Level 1 | Level 2 | Level 3 | Total | |
| The Group and the Bank | £m | £m | £m | £m |
| At 31 December 2024 | ||||
Liabilities designated at fair value through profit or loss | – | – | – | – |
| Trading liabilities: | ||||
| Liabilities in respect of securities sold under repurchase | ||||
agreements | – | 20,564 | – | 20,564 |
Short positions in securities | 2,400 | 17 | – | 2,417 |
Total financial liabilities carried at fair value, excluding derivatives | 2,400 | 20,581 | – | 22,981 |
| At 31 December 2023 | ||||
Liabilities designated at fair value through profit or loss | – | 11 | – | 11 |
| Trading liabilities: | ||||
| Liabilities in respect of securities sold under repurchase | ||||
agreements | – | 18,101 | – | 18,101 |
Short positions in securities | 1,569 | 5 | – | 1,574 |
Total financial liabilities carried at fair value, excluding derivatives | 1,569 | 18,117 | – | 19,686 |
2024 | 2023 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| The Group and the Bank | £m | £m | £m | £m | £m | £m | £m | £m |
Derivative assets | 16 | 21,651 | 749 | 22,416 | 13 | 22,160 | 433 | 22,606 |
Derivative liabilities | (20) | (16,263) | (305) | (16,588) | (10) | (17,213) | (353) | (17,576) |
2024 | 2023 | |||
| Derivative | Derivative | Derivative | Derivative | |
| assets | liabilities | assets | liabilities | |
| The Group and the Bank | £m | £m | £m | £m |
At 1 January | 433 | (353) | 565 | (494) |
Exchange and other adjustments | (14) | 7 | (8) | 5 |
Gains (losses) recognised in the income statement within other income | 7 | 43 | (103) | 103 |
Purchases/increases | 5 | (4) | 19 | (14) |
Sales/repayments | (29) | 29 | (40) | 47 |
Transfers into the level 3 portfolio | 347 | (27) | – | – |
At 31 December | 749 | (305) | 433 | (353) |
Gains (losses) recognised in the income statement, within other income, relating to the change in fair value of those assets or liabilities held at 31 December | 8 | 17 | (72) | 73 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 241 | 336 |
Income statement charge (credit) | (114) | (92) |
Transfers | – | (3) |
At 31 December | 127 | 241 |
| 2024 | 2023 | |
| £m | £m | |
Credit Valuation Adjustment | 120 | 162 |
Debit Valuation Adjustment | (39) | (31) |
Funding Valuation Adjustment | 46 | 110 |
127 | 241 |
The Group and the Bank | 2024 | 2023 | |||||
| Effect of reasonably possible | Effect of reasonably possible | ||||||
alternative assumptions 1 | alternative assumptions 1 | ||||||
| Carrying | Favourable | Unfavourable | Carrying | Favourable | Unfavourable | ||
| Valuation | value | changes | changes | value | changes | changes | |
| techniques | £m | £m | £m | £m | £m | £m | |
| Financial assets at fair value through profit or loss | |||||||
| Loans and advances | Discounted cash | ||||||
| to customers | flows | ||||||
2 | – | – | 2 | – | – | ||
Debt securities | Discounted cash | ||||||
| flows | 132 | 21 | (21) | 153 | 30 | (30) | |
134 | 155 | ||||||
| Derivative financial assets | |||||||
| Interest rate | Option pricing | ||||||
| options | model | ||||||
402 | 5 | (6) | 433 | 6 | (3) | ||
| Interest rate | Discounted cash | ||||||
| derivatives | flows | 347 | 21 | (21) | – | – | – |
749 | 433 | ||||||
Level 3 financial assets carried at fair value | 883 | 588 | |||||
| Derivative financial liabilities | |||||||
| Interest rate | Option pricing | ||||||
| derivatives | model | (305) | 12 | (10) | (353) | 14 | (15) |
Level 3 financial liabilities carried at fair value | (305) | (353) | |||||
| Carrying | Fair | Valuation hierarchy | |||
| value | value | Level 1 | Level 2 | Level 3 | |
| The Group | £m | £m | £m | £m | £m |
| At 31 December 2024 | |||||
Loans and advances to banks | 1,255 | 1,251 | – | – | 1,251 |
Loans and advances to customers | 17,800 | 17,809 | – | – | 17,809 |
Reverse repurchase agreements | 5,332 | 5,332 | – | 5,332 | – |
Debt securities | 336 | 330 | – | 185 | 145 |
Due from fellow Lloyds Banking Group undertakings | 333 | 333 | – | – | 333 |
| At 31 December 2023 | |||||
Loans and advances to banks | 1,753 | 1,753 | – | – | 1,753 |
Loans and advances to customers | 16,447 | 16,376 | – | – | 16,376 |
Reverse repurchase agreements | 6,020 | 6,020 | – | 6,020 | – |
Debt securities | 374 | 368 | – | 184 | 184 |
Due from fellow Lloyds Banking Group undertakings | 297 | 297 | – | – | 297 |
| Carrying | Fair | Valuation hierarchy | |||
| value | value | Level 1 | Level 2 | Level 3 | |
| The Bank | £m | £m | £m | £m | £m |
| At 31 December 2024 | |||||
Loans and advances to banks | 1,224 | 1,220 | – | – | 1,220 |
Loans and advances to customers | 17,524 | 17,534 | – | – | 17,534 |
Reverse repurchase agreements | 5,332 | 5,332 | – | 5,332 | – |
Debt securities | 336 | 330 | – | 185 | 145 |
Due from fellow Lloyds Banking Group undertakings | 642 | 642 | – | – | 642 |
| At 31 December 2023 | |||||
Loans and advances to banks | 1,726 | 1,726 | – | – | 1,726 |
Loans and advances to customers | 16,167 | 16,095 | – | – | 16,095 |
Reverse repurchase agreements | 6,020 | 6,020 | – | 6,020 | – |
Debt securities | 374 | 368 | – | 184 | 184 |
Due from fellow Lloyds Banking Group undertakings | 629 | 629 | – | – | 629 |
| Carrying | Fair | Valuation hierarchy | |||
| value | value | Level 1 | Level 2 | Level 3 | |
| The Group | £m | £m | £m | £m | £m |
| At 31 December 2024 | |||||
Deposits from banks | 2,645 | 2,645 | – | 2,645 | – |
Customer deposits | 30,945 | 30,956 | – | 30,956 | – |
Repurchase agreements at amortised cost | – | – | – | – | – |
Due to fellow Lloyds Banking Group undertakings | 1,512 | 1,512 | – | 1,512 | – |
Debt securities in issue at amortised cost | 15,090 | 15,097 | – | 15,097 | – |
Subordinated liabilities | 746 | 747 | – | 747 | – |
| At 31 December 2023 | |||||
Deposits from banks | 2,078 | 2,078 | – | 2,078 | – |
Customer deposits | 29,439 | 29,462 | – | 29,462 | – |
Repurchase agreements at amortised cost | 1 | 1 | – | 1 | – |
Due to fellow Lloyds Banking Group undertakings | 1,213 | 1,213 | – | 1,213 | – |
Debt securities in issue at amortised cost | 15,378 | 15,273 | – | 15,273 | – |
Subordinated liabilities | 755 | 755 | – | 755 | – |
| Carrying | Fair | Valuation hierarchy | |||
| value | value | Level 1 | Level 2 | Level 3 | |
| The Bank | £m | £m | £m | £m | £m |
| At 31 December 2024 | |||||
Deposits from banks | 2,645 | 2,645 | – | 2,645 | – |
Customer deposits | 30,945 | 30,956 | – | 30,956 | – |
Repurchase agreements at amortised cost | – | – | – | – | – |
Due to fellow Lloyds Banking Group undertakings | 1,560 | 1,560 | – | 1,560 | – |
Debt securities in issue at amortised cost | 15,090 | 15,097 | – | 15,097 | – |
Subordinated liabilities | 746 | 747 | – | 747 | – |
| At 31 December 2023 | |||||
Deposits from banks | 2,078 | 2,078 | – | 2,078 | – |
Customer deposits | 29,439 | 29,462 | – | 29,462 | – |
Repurchase agreements at amortised cost | 1 | 1 | – | 1 | – |
Due to fellow Lloyds Banking Group undertakings | 1,256 | 1,256 | – | 1,256 | – |
Debt securities in issue at amortised cost | 15,378 | 15,273 | – | 15,273 | – |
Subordinated liabilities | 755 | 755 | – | 755 | – |
| 2024 | |||
| Contract/notional | Fair value | Fair value | |
| amount | assets | liabilities | |
| The Group and the Bank | £m | £m | £m |
Trading and other Exchange rate contracts | 690,099 | 8,124 | 7,619 |
Interest rate contracts | 12,237,736 | 14,103 | 8,738 |
Credit derivatives | 2,404 | 8 | 70 |
Commodity and other contracts | 3,692 | 170 | 153 |
Total derivative assets/liabilities - trading and other Hedging | 12,933,931 | 22,405 | 16,580 |
Derivatives designated as fair value hedges | 3,453 | 1 | 4 |
Derivatives designated as cash flow hedges | 16,897 | 10 | 4 |
Total derivative assets/liabilities - hedging | 20,350 | 11 | 8 |
Total recognised derivative assets/liabilities | 12,954,281 | 22,416 | 16,588 |
| 2023 | |||
| Contract/notional | Fair value | Fair value | |
| amount | assets | liabilities | |
| The Group and the Bank | £m | £m | £m |
Trading and other Exchange rate contracts | 553,753 | 5,954 | 5,662 |
Interest rate contracts | 6,905,990 | 16,232 | 11,450 |
Credit derivatives | 1,684 | 2 | 50 |
Commodity and other contracts | 5,520 | 409 | 378 |
Total derivative assets/liabilities - trading and other Hedging | 7,466,947 | 22,597 | 17,540 |
Derivatives designated as fair value hedges | 4,200 | – | 28 |
Derivatives designated as cash flow hedges | 13,963 | 9 | 8 |
Total derivative assets/liabilities - hedging | 18,163 | 9 | 36 |
Total recognised derivative assets/liabilities | 7,485,110 | 22,606 | 17,576 |
| Maturity | ||||||
| The Group and the Bank | Up to 1 month | 1-3 months | 3-12 months | 1-5 years | Over 5 years | Total |
| At 31 December 2024 | £m | £m | £m | £m | £m | £m |
| Fair value hedges | ||||||
| Interest rate | ||||||
| Interest rate swap | ||||||
Notional | 589 | 572 | 112 | 2,180 | – | 3,453 |
Average fixed interest rate | (0.17) % | 0.79 % | 0.03 % | 1.49 % | – % | |
| Cash flow hedges | ||||||
| Interest rate | ||||||
| Interest rate swap | ||||||
Notional | 885 | 373 | 3,304 | 7,617 | 4,718 | 16,897 |
Average fixed interest rate | 2.17 % | 2.41 % | 2.35 % | 2.16 % | 2.71 % |
| The Group and the Bank | Up to 1 month | 1-3 months | 3-12 months | 1-5 years | Over 5 years | Total |
| At 31 December 2023 | £m | £m | £m | £m | £m | £m |
| Fair value hedges | ||||||
| Interest rate | ||||||
| Interest rate swap | ||||||
Notional | – | – | 755 | 3,445 | – | 4,200 |
Average fixed interest rate | – % | – % | 0 . 2 6 % | 1.04 % | – % | |
| Cash flow hedges | ||||||
| Interest rate | ||||||
| Interest rate swap | ||||||
Notional | 353 | 838 | 2,486 | 8,280 | 2,006 | 13,963 |
Average fixed interest rate | 3 . 7 7 % | 0.71 % | 1 . 5 8 % | 1 . 5 2 % | 1.66 % |
| Carrying amount of the hedging instrument | ||||
| Changes in fair | ||||
| Contract/ | value used for | |||
| notional | calculating hedge | |||
| The Group and the Bank | amount | Assets | Liabilities | ineffectiveness |
| At 31 December 2024 | £m | £m | £m | £m |
| Fair value hedges | ||||
| Interest rate | ||||
Interest rate swaps | 3,453 | 1 | 4 | 82 |
| Cash flow hedges | ||||
| Interest rate | ||||
Interest rate swaps | 16,897 | 10 | 4 | 101 |
| Carrying amount of the hedging instrument | ||||
| Changes in fair | ||||
| Contract/ | value used for | |||
| notional | calculating hedge | |||
| The Group and the Bank | amount | Assets | Liabilities | ineffectiveness |
| At 31 December 2023 | £m | £m | £m | £m |
| Fair value hedges | ||||
| Interest rate | ||||
Interest rate swaps | 4,200 | – | 28 | 158 |
| Cash flow hedges | ||||
| Interest rate | ||||
Interest rate swaps | 13,963 | 9 | 8 | 360 |
| Accumulated amount of | Change in | ||||||
| Carrying amount of | fair value adjustment on | fair value of | Cash flow hedging reserve | ||||
| the hedged item | the hedged item | hedged item for | |||||
| ineffectiveness | Continuing | Discontinued | |||||
| The Group and the Bank | Liabilities | Assets | Liabilities | Assets | assessment | hedges | hedges |
| At 31 December 2024 | £m | £m | £m | £m | £m | £m | £m |
| Fair value hedges | |||||||
| Interest rate | |||||||
Fixed rate issuance 1 | 3,437 | – | 25 | – | (82) | ||
| Cash flow hedges | |||||||
| Interest rate | |||||||
Customer loans 2 | (45) | 33 | 1 | ||||
Central bank balances 3 | (30) | (320) | (27) | ||||
Customer deposits 4 | 2 | 4 | 5 | ||||
| Accumulated amount of | Change in | ||||||
| Carrying amount of | fair value adjustment on | fair value of | Cash flow hedging reserve | ||||
| the hedged item | the hedged item | hedged item for | |||||
| ineffectiveness | Continuing | Discontinued | |||||
| The Group and the Bank | Liabilities | Assets | Liabilities | Assets | assessment | hedges | hedges |
| At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
| Fair value hedges | |||||||
| Interest rate | |||||||
Fixed rate issuance 1 | 4,065 | – | 111 | – | (157) | ||
| Cash flow hedges | |||||||
| Interest rate | |||||||
Customer loans 2 | (123) | (20) | (2) | ||||
Central bank balances 3 | (180) | (352) | (37) | ||||
Customer deposits 4 | 18 | 5 | 5 | ||||
| Amounts reclassified from reserves | |||||
| Gain (loss) | to income statement as: | ||||
| recognised | Hedge | ||||
| in other | ineffectiveness | Hedged cash | Hedged item | Income | |
| comprehensive | recognised in the | flows will no | affected income | statement line | |
| The Group and the Bank | income | income statement 1 | longer occur | statement | item that includes |
| At 31 December 2024 | £m | £m | £m | £m | reclassified amount |
| Fair value hedges | |||||
| Interest rate | |||||
Fixed rate issuance | – | ||||
| Cash flow hedges | |||||
| Interest rate | |||||
Customer loans | 93 | – | – | (37) | Interest income |
Central bank balances | (338) | (4) | – | 380 | Interest income |
| Customer deposits | 9 | – | – | (10) | Interest expense |
| Amounts reclassified from reserves | |||||
| Gain (loss) | to income statement as: | ||||
| recognised | Hedge | ||||
| in other | ineffectiveness | Hedged cash | Hedged item | Income | |
| comprehensive | recognised in the | flows will no | affected income | statement line | |
| The Group and the Bank | income | income statement 1 | longer occur | statement | item that includes |
| At 31 December 2023 | £m | £m | £m | £m | reclassified amount |
| Fair value hedges | |||||
| Interest rate | |||||
Fixed rate issuance | 1 | ||||
| Cash flow hedges | |||||
| Interest rate | |||||
Customer loans | 126 | 2 | – | 22 | Interest income |
Central bank balances | (182) | (1) | – | 376 | Interest income |
| Customer deposits | (12) | – | – | (10) | Interest expense |
Gross carrying amount | Allowance for expected credit losses | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| The Group | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | 16,264 | 193 | 9 | 16,466 | 14 | 5 | – | 19 |
Exchange and other adjustments 1 | (44) | – | – | (44) | – | – | – | – |
Transfers to Stage 1 | 41 | (41) | – | – | 1 | (1) | – | – |
Transfers to Stage 2 | (14) | 17 | (3) | – | – | – | – | – |
Transfers to Stage 3 | (2) | (17) | 19 | – | – | (1) | 1 | – |
Net change in ECL due to transfers | (1) | – | – | (1) | ||||
| Impact of transfers | ||||||||
between stages | 25 | (41) | 16 | – | – | (2) | 1 | (1) |
| Other changes in credit | ||||||||
quality | (3) | – | 1 | (2) | ||||
Additions and repayments | 1,450 | (46) | (16) | 1,388 | (4) | (2) | – | (6) |
(Credit) charge to the income statement | (7) | (4) | 2 | (9) | ||||
Advances written off | (2) | (2) | (2) | (2) | ||||
At 31 December 2024 | 17,695 | 106 | 7 | 17,808 | 7 | 1 | – | 8 |
Allowance for ECL | (7) | (1) | – | (8) | ||||
Net carrying amount | 17,688 | 105 | 7 | 17,800 | ||||
Drawn ECL coverage 2 (%) | – % | 0.9 % | – % | – % |
Gross carrying amount | Allowance for expected credit losses | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| The Group | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 18,084 | 1,060 | 22 | 19,166 | 23 | 15 | 1 | 39 |
Exchange and other adjustments 1 | (603) | (15) | – | (618) | – | – | (1) | (1) |
Transfers to Stage 1 | 636 | (636) | – | – | 8 | (8) | – | – |
Transfers to Stage 2 | (47) | 47 | – | – | – | – | – | – |
Transfers to Stage 3 | (2) | – | 2 | – | – | – | – | – |
Net change in ECL due to transfers | (6) | 1 | – | (5) | ||||
| Impact of transfers | ||||||||
between stages | 587 | (589) | 2 | – | 2 | (7) | – | (5) |
| Other changes in credit | ||||||||
quality | (1) | – | 2 | 1 | ||||
Additions and repayments | (1,804) | (263) | (14) | (2,081) | (10) | (3) | (1) | (14) |
(Credit) charge to the income statement | (9) | (10) | 1 | (18) | ||||
Advances written off Recoveries of advances | (2) | (2) | (2) | (2) | ||||
written off in previous years | 1 | 1 | 1 | 1 | ||||
At 31 December 2023 | 16,264 | 193 | 9 | 16,466 | 14 | 5 | – | 19 |
Allowance for ECL | (14) | (5) | – | (19) | ||||
Net carrying amount | 16,250 | 188 | 9 | 16,447 | ||||
Drawn ECL coverage 2 (%) | 0 . 1 % | 2 . 6 % | – % | 0 . 1 % |
Gross carrying amount | Allowance for expected credit losses | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| The Bank | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2024 | 15,996 | 180 | 9 | 16,185 | 13 | 5 | – | 18 |
Exchange and other adjustments 1 | (45) | – | 1 | (44) | – | – | (1) | (1) |
Transfers to Stage 1 | 36 | (36) | – | – | 1 | (1) | – | – |
Transfers to Stage 2 | (9) | 12 | (3) | – | – | – | – | – |
Transfers to Stage 3 | (1) | (16) | 17 | – | – | (1) | 1 | – |
Net change in ECL due to transfers | (1) | – | – | (1) | ||||
| Impact of transfers | ||||||||
between stages | 26 | (40) | 14 | – | – | (2) | 1 | (1) |
| Other changes in credit | ||||||||
quality | (3) | – | 1 | (2) | ||||
Additions and repayments | 1,451 | (44) | (16) | 1,391 | (4) | (2) | – | (6) |
(Credit) Charge to the income statement | (7) | (4) | 2 | (9) | ||||
Advances written off | (1) | (1) | (1) | (1) | ||||
At 31 December 2024 | 17,428 | 96 | 7 | 17,531 | 6 | 1 | – | 7 |
Allowance for ECL | (6) | (1) | – | (7) | ||||
Net carrying amount | 17,422 | 95 | 7 | 17,524 | ||||
Drawn ECL coverage 2 (%) | — % | 1 . 0 % | — % | — % |
Gross carrying amount | Allowance for expected credit losses | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| The Bank | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 17,851 | 1,029 | 22 | 18,902 | 22 | 15 | 1 | 38 |
Exchange and other adjustments 1 | (604) | (13) | 1 | (616) | – | – | (1) | (1) |
Transfers to Stage 1 | 622 | (622) | – | – | 8 | (8) | – | – |
Transfers to Stage 2 | (42) | 42 | – | – | – | – | – | – |
Transfers to Stage 3 | (2) | – | 2 | – | – | – | – | – |
Net change in ECL due to transfers | (6) | 1 | – | (5) | ||||
| Impact of transfers | ||||||||
between stages | 578 | (580) | 2 | – | 2 | (7) | – | (5) |
| Other changes in credit | ||||||||
quality | (2) | 1 | 2 | 1 | ||||
Additions and repayments | (1,829) | (256) | (14) | (2,099) | (9) | (4) | – | (13) |
(Credit) charge to the income statement | (9) | (10) | 2 | (17) | ||||
Advances written off | (2) | (2) | (2) | (2) | ||||
At 31 December 2023 | 15,996 | 180 | 9 | 16,185 | 13 | 5 | – | 18 |
Allowance for ECL | (13) | (5) | – | (18) | ||||
Net carrying amount | 15,983 | 175 | 9 | 16,167 | ||||
Drawn ECL coverage 2 (%) | 0 . 1 % | 2 . 8 % | — % | 0 . 1 % |
| The Group | ||
| 2024 | 2023 | |
| £m | £m | |
Not later than 1 year | 9 | 15 |
Later than 1 year and not later than 2 years | 10 | 10 |
Later than 2 years and not later than 3 years | 11 | 10 |
Later than 3 years and not later than 4 years | 11 | 11 |
Later than 4 years and not later than 5 years | 12 | 11 |
Later than 5 years | 180 | 190 |
Gross investment in finance leases | 233 | 247 |
Unearned future finance income on finance leases | (74) | (85) |
Rentals received in advance | – | (2) |
Net investment in finance leases | 159 | 160 |
| Allowance for expected credit losses | ||||
| Stage 1 | Stage 2 | Stage 3 | Total | |
| At 31 December 2024 | £m | £m | £m | £m |
| In respect of: | ||||
Loans and advances to banks | – | – | – | – |
Loans and advances to customers | 7 | 1 | – | 8 |
Debt securities | – | – | – | – |
Financial assets at amortised cost | 7 | 1 | – | 8 |
Provisions in relation to loan commitments and financial guarantees | 3 | 1 | – | 4 |
Total | 10 | 2 | – | 12 |
| Allowance for expected credit losses | ||||
| Stage 1 | Stage 2 | Stage 3 | Total | |
| At 31 December 2023 | £m | £m | £m | £m |
| In respect of: | ||||
Loans and advances to banks | 2 | – | – | 2 |
Loans and advances to customers | 14 | 5 | – | 19 |
Debt securities | – | 2 | – | 2 |
Financial assets at amortised cost | 16 | 7 | – | 23 |
Provisions in relation to loan commitments and financial guarantees | 7 | 1 | – | 8 |
Total | 23 | 8 | – | 31 |
| Allowance for expected credit losses | ||||
| Stage 1 | Stage 2 | Stage 3 | Total | |
| At 31 December 2024 | £m | £m | £m | £m |
| In respect of: | ||||
Loans and advances to banks | – | – | – | – |
Loans and advances to customers | 6 | 1 | – | 7 |
Debt securities | – | – | – | – |
Financial assets at amortised cost | 6 | 1 | – | 7 |
Provisions in relation to loan commitments and financial guarantees | 3 | 1 | – | 4 |
Total | 9 | 2 | – | 11 |
| Allowance for expected credit losses | ||||
| Stage 1 | Stage 2 | Stage 3 | Total | |
| At 31 December 2023 | £m | £m | £m | £m |
| In respect of: | ||||
Loans and advances to banks | 2 | – | – | 2 |
Loans and advances to customers | 13 | 5 | – | 18 |
Debt securities | – | 2 | – | 2 |
Financial assets at amortised cost | 15 | 7 | – | 22 |
Provisions in relation to loan commitments and financial guarantees | 7 | 1 | – | 8 |
Total | 22 | 8 | – | 30 |
| Modelled | Individually | Other | Total | |
| ECL | assessed | judgements | ECL | |
| £m | £m | £m | £m | |
At 31 December 2024 | 16 | – | (4) | 12 |
At 31 December 2023 | 34 | – | (3) | 31 |
| 2024 to | ||||||||
| 2028 | Start to | Start to | ||||||
| 2024 | 2025 | 2026 | 2027 | 2028 | average | peak | trough | |
| At 31 December 2024 | % | % | % | % | % | % | % | % |
| Upside | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.8 | 1.9 | 2.2 | 1.5 | 1.4 | 1.6 | 8.9 | 0.7 |
UK Bank Rate | 5.06 | 4.71 | 5.02 | 5.19 | 5.42 | 5.08 | 5.50 | 4.50 |
UK Unemployment rate | 4.3 | 3.5 | 2.8 | 2.7 | 2.8 | 3.2 | 4.4 | 2.7 |
| UK Commercial real estate | ||||||||
price growth | 0.7 | 7.8 | 6.7 | 3.2 | 0.5 | 3.7 | 20.0 | (0.8) |
| US Gross domestic | ||||||||
product | 2.8 | 3.5 | 3.5 | 1.4 | 0.6 | 2.1 | 11.1 | 0.4 |
US Unemployment rate | 4.0 | 3.6 | 2.6 | 2.7 | 3.5 | 3.3 | 4.2 | 2.4 |
| Base case | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.8 | 1.0 | 1.4 | 1.5 | 1.5 | 1.2 | 7.0 | 0.7 |
UK Bank Rate | 5.06 | 4.19 | 3.63 | 3.50 | 3.50 | 3.98 | 5.25 | 3.50 |
UK Unemployment rate | 4.3 | 4.7 | 4.7 | 4.5 | 4.5 | 4.5 | 4.8 | 4.2 |
| UK Commercial real estate | ||||||||
price growth | 0.7 | 0.3 | 2.5 | 1.9 | 0.0 | 1.1 | 5.4 | (0.8) |
| US Gross domestic | ||||||||
product | 2.8 | 2.0 | 1.8 | 1.9 | 1.9 | 2.0 | 10.2 | 0.4 |
US Unemployment rate | 4.0 | 4.3 | 4.4 | 4.4 | 4.3 | 4.3 | 4.4 | 3.8 |
| Downside | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.8 | (0.5) | (0.4) | 1.0 | 1.5 | 0.5 | 3.2 | 0.0 |
UK Bank Rate | 5.06 | 3.53 | 1.56 | 0.96 | 0.68 | 2.36 | 5.25 | 0.59 |
UK Unemployment rate | 4.3 | 6.0 | 7.4 | 7.4 | 7.1 | 6.4 | 7.5 | 4.2 |
| UK Commercial real estate | ||||||||
price growth | 0.7 | (7.8) | (3.1) | (0.9) | (2.3) | (2.7) | 0.7 | (12.9) |
| US Gross domestic | ||||||||
product | 2.8 | 0.8 | 0.2 | 2.2 | 3.1 | 1.8 | 9.3 | 0.4 |
US Unemployment rate | 4.0 | 5.0 | 6.2 | 6.1 | 5.2 | 5.3 | 6.3 | 3.8 |
| 2024 to | ||||||||
| 2028 | Start to | Start to | ||||||
| 2024 | 2025 | 2026 | 2027 | 2028 | average | peak | trough | |
| At 31 December 2024 | % | % | % | % | % | % | % | % |
| Severe downside | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.8 | (1.9) | (1.5) | 0.7 | 1.3 | (0.1) | 1.2 | (2.4) |
UK Bank Rate - modelled | 5.06 | 2.68 | 0.28 | 0.08 | 0.02 | 1.62 | 5.25 | 0.02 |
UK Bank Rate - adjusted 1 | 5.06 | 4.03 | 2.70 | 2.23 | 1.95 | 3.19 | 5.25 | 1.88 |
UK Unemployment rate | 4.3 | 7.7 | 10.0 | 10.0 | 9.7 | 8.4 | 10.2 | 4.2 |
| UK Commercial real estate | ||||||||
price growth | 0.7 | (17.4) | (8.5) | (5.5) | (5.7) | (7.5) | 0.7 | (32.3) |
| US Gross domestic | ||||||||
product | 2.8 | (1.2) | (2.1) | 2.9 | 5.1 | 1.6 | 8.0 | (2.2) |
US Unemployment rate | 4.0 | 6.2 | 9.1 | 8.6 | 6.5 | 6.9 | 9.4 | 3.8 |
| Probability-weighted | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.8 | 0.5 | 0.8 | 1.2 | 1.4 | 1.0 | 5.7 | 0.7 |
UK Bank Rate - modelled | 5.06 | 4.00 | 3.09 | 2.90 | 2.88 | 3.59 | 5.25 | 2.88 |
UK Bank Rate - adjusted 1 | 5.06 | 4.13 | 3.33 | 3.12 | 3.08 | 3.74 | 5.25 | 3.06 |
UK Unemployment rate | 4.3 | 5.0 | 5.5 | 5.4 | 5.3 | 5.1 | 5.5 | 4.2 |
| UK Commercial real estate | ||||||||
price growth | 0.7 | (1.7) | 1.0 | 0.7 | (1.1) | (0.1) | 0.7 | (1.3) |
| US Gross domestic | ||||||||
product | 2.8 | 1.8 | 1.5 | 1.9 | 2.2 | 1.9 | 10.0 | 0.4 |
US Unemployment rate | 4.0 | 4.5 | 4.9 | 4.8 | 4.5 | 4.5 | 4.9 | 3.8 |
| 2023 to | ||||||||
| 2027 | Start to | Start to | ||||||
| 2023 | 2024 | 2025 | 2026 | 2027 | average | peak | trough | |
| At 31 December 2023 | % | % | % | % | % | % | % | % |
| Upside | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.3 | 1.5 | 1.7 | 1.7 | 1.9 | 1.4 | 8.1 | 0.2 |
UK Bank Rate | 4.94 | 5.72 | 5.61 | 5.38 | 5.18 | 5.37 | 5.79 | 4.25 |
UK Unemployment rate | 4.0 | 3.3 | 3.1 | 3.1 | 3.1 | 3.3 | 4.2 | 3.0 |
| UK Commercial real estate | ||||||||
price growth | (3.9) | 9.0 | 3.8 | 1.3 | 1.3 | 2.2 | 11.5 | (3.9) |
| US Gross domestic | ||||||||
product | 2.5 | 2.7 | 3.1 | 1.7 | 0.5 | 2.0 | 10.2 | 0.6 |
US Unemployment rate | 3.6 | 3.9 | 3.3 | 3.0 | 3.4 | 3.4 | 4.0 | 3.0 |
| Base case | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.3 | 0.5 | 1.2 | 1.7 | 1.9 | 1.1 | 6.4 | 0.2 |
UK Bank Rate | 4.94 | 4.88 | 4.00 | 3.50 | 3.06 | 4.08 | 5.25 | 3.00 |
UK Unemployment rate | 4.2 | 4.9 | 5.2 | 5.2 | 5.0 | 4.9 | 5.2 | 3.9 |
| UK Commercial real estate | ||||||||
price growth | (5.1) | (0.2) | 0.1 | 0.0 | 0.8 | (0.9) | (1.2) | (5.3) |
| US Gross domestic | ||||||||
product | 2.4 | 1.0 | 1.4 | 1.7 | 1.6 | 1.6 | 8.0 | 0.6 |
US Unemployment rate | 3.6 | 4.3 | 4.5 | 4.4 | 4.3 | 4.2 | 4.5 | 3.5 |
| Downside | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.2 | (1.0) | (0.1) | 1.5 | 2.0 | 0.5 | 3.4 | (1.2) |
UK Bank Rate | 4.94 | 3.95 | 1.96 | 1.13 | 0.55 | 2.51 | 5.25 | 0.43 |
UK Unemployment rate | 4.3 | 6.5 | 7.8 | 7.9 | 7.6 | 6.8 | 8.0 | 3.9 |
| UK Commercial real estate | ||||||||
price growth | (6.0) | (8.7) | (4.0) | (2.1) | (1.2) | (4.4) | (1.2) | (20.4) |
| US Gross domestic | ||||||||
product | 2.3 | (0.4) | (0.6) | 1.0 | 2.1 | 0.9 | 4.4 | 0.4 |
US Unemployment rate | 3.7 | 4.8 | 6.1 | 6.6 | 6.4 | 5.5 | 6.6 | 3.5 |
| 2023 to | ||||||||
| 2027 | Start to | Start to | ||||||
| 2023 | 2024 | 2025 | 2026 | 2027 | average | peak | trough | |
| At 31 December 2023 | % | % | % | % | % | % | % | % |
| Severe downside | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.1 | (2.3) | (0.5) | 1.3 | 1.8 | 0.1 | 1.0 | (2.9) |
UK Bank Rate - modelled | 4.94 | 2.75 | 0.49 | 0.13 | 0.03 | 1.67 | 5.25 | 0.02 |
UK Bank Rate - adjusted 1 | 4.94 | 6.56 | 4.56 | 3.63 | 3.13 | 4.56 | 6.75 | 3.00 |
UK Unemployment rate | 4.5 | 8.7 | 10.4 | 10.5 | 10.1 | 8.8 | 10.5 | 3.9 |
| UK Commercial real estate | ||||||||
price growth | (7.7) | (19.5) | (10.6) | (7.7) | (5.2) | (10.3) | (1.2) | (41.8) |
| US Gross domestic | ||||||||
product | 2.2 | (2.2) | (3.0) | 0.1 | 2.5 | 0.0 | 2.3 | (4.2) |
US Unemployment rate | 3.7 | 5.5 | 8.2 | 9.3 | 9.0 | 7.1 | 9.4 | 3.5 |
| Probability-weighted | ||||||||
| UK Gross domestic | ||||||||
product growth | 0.3 | 0.1 | 0.8 | 1.6 | 1.9 | 0.9 | 5.4 | 0.1 |
UK Bank Rate - modelled | 4.94 | 4.64 | 3.52 | 3.02 | 2.64 | 3.75 | 5.25 | 2.59 |
UK Bank Rate - adjusted 1 | 4.94 | 5.02 | 3.93 | 3.37 | 2.95 | 4.04 | 5.42 | 2.89 |
UK Unemployment rate | 4.2 | 5.3 | 5.9 | 5.9 | 5.7 | 5.4 | 6.0 | 3.9 |
| UK Commercial real estate | ||||||||
price growth | (5.3) | (1.9) | (1.1) | (1.0) | (0.2) | (1.9) | (1.2) | (9.9) |
| US Gross domestic | ||||||||
product | 2.4 | 0.8 | 0.8 | 1.3 | 1.5 | 1.3 | 6.8 | 0.6 |
US Unemployment rate | 3.7 | 4.5 | 5.0 | 5.1 | 5.2 | 4.7 | 5.2 | 3.5 |
| First | Second | Third | Fourth | First | Second | Third | Fourth | |
| quarter | quarter | quarter | quarter | quarter | quarter | quarter | quarter | |
Base case scenario by quarter 1 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 | 2025 |
| At 31 December 2024 | % | % | % | % | % | % | % | % |
| UK Gross domestic | ||||||||
product growth | 0.7 | 0.4 | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 |
UK Bank Rate | 5.25 | 5.25 | 5.00 | 4.75 | 4.50 | 4.25 | 4.00 | 4.00 |
UK Unemployment rate | 4.3 | 4.2 | 4.3 | 4.4 | 4.5 | 4.6 | 4.7 | 4.8 |
| UK Commercial real estate | ||||||||
price growth | (5.3) | (4.7) | (2.8) | 0.7 | 1.8 | 1.4 | 0.9 | 0.3 |
| US Gross domestic | ||||||||
product | 0.4 | 0.7 | 0.8 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 |
US Unemployment rate | 3.8 | 4.0 | 4.2 | 4.2 | 4.2 | 4.3 | 4.3 | 4.4 |
| First | Second | Third | Fourth | First | Second | Third | Fourth | |
| quarter | quarter | quarter | quarter | quarter | quarter | quarter | quarter | |
Base case scenario by quarter 1 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 |
| At 31 December 2023 | % | % | % | % | % | % | % | % |
| UK Gross domestic | ||||||||
product growth | 0.3 | 0.0 | (0.1) | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 |
UK Bank Rate | 4.25 | 5.00 | 5.25 | 5.25 | 5.25 | 5.00 | 4.75 | 4.50 |
UK Unemployment rate | 3.9 | 4.2 | 4.2 | 4.3 | 4.5 | 4.8 | 5.0 | 5.2 |
| UK Commercial real estate | ||||||||
price growth | (18.8) | (21.2) | (18.2) | (5.1) | (4.1) | (3.8) | (2.2) | (0.2) |
| US Gross domestic | ||||||||
product | 0.6 | 0.5 | 1.3 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 |
US Unemployment rate | 3.5 | 3.5 | 3.7 | 3.9 | 4.1 | 4.3 | 4.4 | 4.5 |
| Probability- | Severe | ||||
| weighted | Upside | Base case | Downside | downside | |
| £m | £m | £m | £m | £m | |
At 31 December 2024 | 12 | 6 | 10 | 15 | 27 |
At 31 December 2023 | 31 | 17 | 24 | 38 | 68 |
| Severe | ||||
| Upside | Base case | Downside | downside | |
| £m | £m | £m | £m | |
At 31 December 2024 | 6 | 10 | 17 | 49 |
At 31 December 2023 | 15 | 22 | 38 | 129 |
| Severe | ||||
| Upside | Base case | Downside | downside | |
| % | % | % | % | |
At 31 December 2024 | 0.3 | 0.3 | 0.7 | 1.2 |
At 31 December 2023 | 0.5 | 0.6 | 1.8 | 6.3 |
| The Bank | ||
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 180 | 180 |
Impairment | (12) | – |
At 31 December | 168 | 180 |
The Group | The Bank | |||
| 2024 | 2023 1 | 2024 | 2023 1 | |
| £m | £m | £m | £m | |
| Property, plant and equipment: | ||||
Premises | 11 | 11 | 6 | 6 |
Equipment | 4 | 6 | 3 | 5 |
Right-of-use assets 2 | 24 | 31 | 23 | 27 |
39 | 48 | 32 | 38 | |
Other intangibles 3 | 4 | – | 4 | – |
Settlement balances | 1,210 | 426 | 1,209 | 411 |
Prepayments and accrued income | 29 | 25 | 23 | 21 |
Other assets | 60 | 19 | 60 | 17 |
Total other assets | 1,342 | 518 | 1,328 | 487 |
| The Group and the Bank | ||
| 2024 | 2023 | |
| £m | £m | |
Senior unsecured notes issued | 6,619 | 6,557 |
Certificates of deposit issued | 5,179 | 4,963 |
Commercial paper | 3,292 | 3,858 |
Total debt securities in issue at amortised cost | 15,090 | 15,378 |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Settlement balances | 502 | 173 | 501 | 170 |
| Lease liabilities | 32 | 38 | 26 | 30 |
| Other creditors and accruals | 79 | 86 | 73 | 80 |
| Total other liabilities | 613 | 297 | 600 | 280 |
| The Group | |||
| Provisions | |||
| for financial | |||
| commitments | |||
| and guarantees | Other | Total | |
| £m | £m | £m | |
At 1 January 2024 | 8 | 8 | 16 |
Exchange and other adjustments | – | – | – |
Provisions applied | – | (5) | (5) |
Charge (credit) for the year | (4) | 4 | – |
At 31 December 2024 | 4 | 7 | 11 |
| The Bank | |||
| Provisions | |||
| for financial | |||
| commitments | |||
| and guarantees | Other | Total | |
| £m | £m | £m | |
At 1 January 2024 | 8 | 7 | 15 |
Exchange and other adjustments | – | – | – |
Provisions applied | – | (4) | (4) |
Charge (credit) for the year | (4) | 3 | (1) |
At 31 December 2024 | 4 | 6 | 10 |
| The Group and the Bank | ||
| 2024 | 2023 | |
| Dated subordinated liabilities | £m | £m |
At 1 January | 755 | 761 |
Issued during the year | – | 299 |
Repurchases and redemptions during the year | – | (284) |
Foreign exchange movements | (1) | (28) |
Other movements (all non-cash) | (8) | 7 |
At 31 December | 746 | 755 |
| The Group and the Bank | ||||
| 2024 | 2023 | 2024 | 2023 | |
| Ordinary shares of £1 each | Number of shares | Number of shares | £m | £m |
At 1 January and 31 December | 370,050,000 | 370,050,000 | 370 | 370 |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Cash flow hedging reserve | (219) | (289) | (219) | (289) |
Foreign currency translation reserve | (17) | (24) | (17) | (25) |
At 31 December | (236) | (313) | (236) | (314) |
The Group | The Bank | |||
| Revaluation reserve in respect of debt securities held at fair value through other | 2024 | 2023 | 2024 | 2023 |
| comprehensive income | £m | £m | £m | £m |
At 1 January | – | (2) | – | (2) |
Change in fair value | – | 3 | – | 3 |
Deferred tax | – | (1) | – | (1) |
– | 2 | – | 2 | |
At 31 December | – | – | – | – |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| Cash flow hedging reserve | £m | £m | £m | £m |
At 1 January | (289) | (519) | (289) | (519) |
Change in fair value of hedging derivatives | (236) | (68) | (236) | (68) |
Deferred tax | 66 | 18 | 66 | 18 |
(170) | (50) | (170) | (50) | |
Net income statement transfers | 333 | 388 | 333 | 388 |
Deferred tax | (93) | (108) | (93) | (108) |
240 | 280 | 240 | 280 | |
At 31 December | (219) | (289) | (219) | (289) |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| Foreign currency translation reserve | £m | £m | £m | £m |
At 1 January | (24) | (4) | (25) | (9) |
Currency translation differences arising in the year | 7 | (20) | 8 | (16) |
At 31 December | (17) | (24) | (17) | (25) |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
At 1 January | 3,011 | 2,768 | 3,035 | 2,810 |
Profit attributable to ordinary shareholders 1 | 326 | 258 | 300 | 240 |
Dividends paid (note 27) | (450) | – | (450) | – |
Loss on repayment of other equity instruments | – | (15) | – | (15) |
At 31 December | 2,887 | 3,011 | 2,885 | 3,035 |
| The Group and the Bank | ||
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 808 | 782 |
| Issued during the year | – | 289 |
| Repurchases and redemptions during the year | – | (263) |
| Profit for the year attributable to other equity holders | 78 | 80 |
| Distributions on other equity instruments | (78) | (80) |
| At 31 December | 808 | 808 |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number | exercise price | Number | exercise price | |
| LBG | of options | (pence) | of options | (pence) |
Outstanding at 1 January | 1,311,205,148 | 31.70 | 1,256,918,075 | 31.30 |
Granted | 200,820,157 | 52.35 | 287,984,574 | 38.55 |
Exercised | (663,187,372) | 24.60 | (164,709,399) | 38.55 |
Forfeited | (17,375,716) | 39.01 | (12,862,726) | 31.78 |
Cancelled | (27,852,684) | 40.70 | (45,807,000) | 37.65 |
Expired | (5,984,747) | 35.40 | (10,318,376) | 38.25 |
Outstanding at 31 December | 797,624,786 | 42.30 | 1,311,205,148 | 31.70 |
Exercisable at 31 December | 955,281 | 24.25 | 410,368 | 39.87 |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number | exercise price | Number | exercise price | |
| LBG | of Options | (pence) | of Options | (pence) |
Outstanding at 1 January | 26,131,255 | Nil | 20,466,471 | Nil |
Granted | 768,170 | Nil | 15,198,717 | Nil |
Exercised | (10,815,436) | Nil | (8,739,497) | Nil |
Vested | – | Nil | (765,247) | Nil |
Forfeited | (488,091) | Nil | (8,216) | Nil |
Lapsed | (16,901) | Nil | (20,973) | Nil |
Outstanding at 31 December | 15,578,997 | Nil | 26,131,255 | Nil |
Exercisable at 31 December | 988,243 | Nil | 1,148,770 | Nil |
| 2024 | 2023 | |
| Number of | Number of | |
| LBG | shares | shares |
Outstanding at 1 January | 39,804,293 | 202,394,509 |
Vested | (18,490,246) | (66,555,435) |
Forfeited | (33,055) | (96,034,781) |
Dividend award | 842,202 | – |
Outstanding at 31 December | 22,123,194 | 39,804,293 |
| 2024 | 2023 | |
| Number of | Number of | |
| LBG | shares | shares |
Outstanding at 1 January | 262,409,389 | 171,947,743 |
Granted | – | 108,551,439 |
Vested | (53,608,504) | – |
Forfeited | (12,921,590) | (18,089,793) |
Outstanding at 31 December | 195,879,295 | 262,409,389 |
| 2024 | 2023 | |
| Number | Number | |
| LBG | of shares | of shares |
| Outstanding at 1 January | – | – |
| Granted | 75,063,395 | – |
| Outstanding at 31 December | 75,063,395 | – |
2024 | 2023 | |
| Number | Number | |
| LBG | of Shares | of Shares |
Outstanding at 1 January | – | – |
Granted | 3,593,397 | – |
Vested | (728,370) | – |
Forfeited | – | – |
| Outstanding at 31 December | 2,865,027 | – |
| Executive | Executive | Long Term | ||
| SAYE | Option Plans | Share Plans | Share Plan | |
Weighted average risk-free interest rate | 3.58% | 4.43% | 4.35% | 4.07% |
Weighted average expected life | 3.3 years | 1.6 years | 1.3 years | 4.4 years |
Weighted average expected volatility | 25% | 24% | 23% | 29% |
Weighted average expected dividend yield | 6.0% | 7.0% | 7.0% | 7.0% |
Weighted average share price | £0.58 | £0.52 | £0.56 | £0.48 |
Weighted average exercise price | £0.52 | Nil | Nil | Nil |
| 2024 | 2023 | |
| £000 | £000 | |
| Compensation | ||
Salaries and other short-term benefits | 3,332 | 2,823 |
Post-employment benefits | 48 | 76 |
Total compensation | 3,380 | 2,899 |
| 2024 | 2023 | |
| £m | £m | |
| Deposits | ||
At 1 January | 3 | 3 |
Placed (includes deposits of appointed key management personnel) | – | 1 |
Withdrawn (includes deposits of former key management personnel) | (3) | (1) |
At 31 December | – | 3 |
| 2024 | 2023 | |
| £m | £m | |
| Assets, included within: | ||
| Financial assets at amortised cost: due from fellow Lloyds Bank Corporate Markets Group | ||
undertakings | 342 | 359 |
342 | 359 | |
| Liabilities, included within: | ||
Due to fellow Lloyds Bank Corporate Markets Group undertakings | 49 | 45 |
49 | 45 |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Assets, included within: | ||||
Financial assets at fair value through profit or loss | 37 | 54 | 37 | 54 |
Derivative financial instruments | 2,490 | 3,173 | 2,490 | 3,173 |
| Financial assets at amortised cost: due from fellow Lloyds Banking | ||||
Group undertakings | 333 | 297 | 300 | 270 |
2,860 | 3,524 | 2,827 | 3,497 | |
| Liabilities, included within: | ||||
Due to fellow Lloyds Banking Group undertakings | 1,512 | 1,213 | 1,511 | 1,211 |
Financial liabilities at fair value through profit or loss | – | 45 | – | 45 |
Derivative financial instruments | 1,352 | 2,291 | 1,352 | 2,291 |
Debt securities in issue at amortised cost | 3,307 | 2,720 | 3,307 | 2,720 |
Subordinated liabilities | 748 | 748 | 748 | 748 |
6,919 | 7,017 | 6,918 | 7,015 | |
| Other equity instruments: | ||||
Additional tier 1 instruments | 808 | 808 | 808 | 808 |
808 | 808 | 808 | 808 |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Agriculture, forestry and fishing | – | 1 | – | 1 |
Construction 1 | 23 | 15 | 23 | 15 |
Energy and water supply | 60 | 32 | 60 | 32 |
Financial, business and other services | 14,698 | 13,500 | 14,698 | 13,500 |
Hire purchase | 78 | 79 | – | – |
Lease financing | 159 | 160 | – | – |
Manufacturing | 321 | 259 | 321 | 259 |
Mining and quarrying 1 | 1 | 7 | 1 | 7 |
| Personal: | ||||
Mortgages | 1,569 | 1,514 | 1,569 | 1,514 |
Other | 49 | 52 | 9 | 10 |
Postal and telecommunications | 101 | 172 | 101 | 172 |
Property companies | 467 | 604 | 467 | 604 |
Transport, distribution and hotels | 282 | 71 | 282 | 71 |
Total loans and advances to customers before allowance for impairment losses | 17,808 | 16,466 | 17,531 | 16,185 |
Allowance for impairment losses (note 16) | (8) | (19) | (7) | (18) |
Total loans and advances to customers | 17,800 | 16,447 | 17,524 | 16,167 |
| Commercial | |
Quality classification | IFRS 9 PD Range |
CMS 1-10 | 0.00-0.50% |
CMS 11-14 | 0.51-3.00% |
CMS 15-18 | 3.01-20.00% |
CMS 19 | 20.01-99.99% |
CMS 20-23 | 100.00% |
Gross Drawn exposures | Expected credit loss allowance | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| The Group | £m | £m | £m | £m | £m | £m | £m | £m |
| At 31 December 2024 | ||||||||
CMS 1-10 | 16,926 | 19 | – | 16,945 | 3 | – | – | 3 |
CMS 11-14 | 702 | 77 | – | 779 | 2 | 1 | – | 3 |
CMS 15-18 | 66 | 8 | – | 74 | 2 | – | – | 2 |
CMS 19 | 1 | 2 | – | 3 | – | – | – | – |
CMS 20-23 | – | – | 7 | 7 | – | – | – | – |
17,695 | 106 | 7 | 17,808 | 7 | 1 | – | 8 |
Gross Drawn exposures | Expected credit loss allowance | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| The Group | £m | £m | £m | £m | £m | £m | £m | £m |
| At 31 December 2023 | ||||||||
CMS 1-10 | 15,315 | 9 | – | 15,324 | 9 | – | – | 9 |
CMS 11-14 | 846 | 134 | – | 980 | 3 | 2 | – | 5 |
CMS 15-18 | 101 | 45 | – | 146 | 2 | 2 | – | 4 |
CMS 19 | 2 | 5 | – | 7 | – | 1 | – | 1 |
CMS 20-23 | – | – | 9 | 9 | – | – | – | – |
16,264 | 193 | 9 | 16,466 | 14 | 5 | – | 19 |
Gross Drawn exposures | Expected credit loss allowance | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| The Bank | £m | £m | £m | £m | £m | £m | £m | £m |
| At 31 December 2024 | ||||||||
CMS 1-10 | 16,839 | 14 | – | 16,853 | 2 | – | – | 2 |
CMS 11-14 | 523 | 74 | – | 597 | 2 | 1 | – | 3 |
CMS 15-18 | 66 | 7 | – | 73 | 2 | – | – | 2 |
CMS 19 | – | 1 | – | 1 | – | – | – | – |
CMS 20-23 | – | – | 7 | 7 | – | – | – | – |
17,428 | 96 | 7 | 17,531 | 6 | 1 | – | 7 |
Gross Drawn exposures | Expected credit loss allowance | |||||||
| Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
| The Bank | £m | £m | £m | £m | £m | £m | £m | £m |
| At 31 December 2023 | ||||||||
CMS 1-10 | 15,052 | 3 | – | 15,055 | 8 | – | – | 8 |
CMS 11-14 | 843 | 130 | – | 973 | 3 | 2 | – | 5 |
CMS 15-18 | 101 | 43 | – | 144 | 2 | 2 | – | 4 |
CMS 19 | – | 4 | – | 4 | – | 1 | – | 1 |
CMS 20-23 | – | – | 9 | 9 | – | – | – | – |
15,996 | 180 | 9 | 16,185 | 13 | 5 | – | 18 |
2024 | 2023 | |||||
| Investment | Investment | |||||
grade 1 | Other | Total | grade 1 | Other | Total | |
| The Group | £m | £m | £m | £m | £m | £m |
Other financial assets mandatorily at fair value through profit or loss: | ||||||
| Debt securities: | ||||||
| Bank and building society certificates | ||||||
of deposit | 113 | – | 113 | 91 | – | 91 |
Asset-backed securities | – | 8 | 8 | 7 | 7 | |
Corporate and other debt securities | – | 124 | 124 | – | 146 | 146 |
113 | 132 | 245 | 91 | 153 | 244 | |
Treasury and other bills | 32 | – | 32 | 51 | – | 51 |
Total other financial assets mandatorily at fair value through profit or loss (excluding | ||||||
Loans and advances to customers) | 145 | 132 | 277 | 142 | 153 | 295 |
2024 | 2023 | |||||
| Investment | Investment | |||||
grade 1 | Other | Total | grade 1 | Other | Total | |
| The Bank | £m | £m | £m | £m | £m | £m |
Other financial assets mandatorily at fair value through profit or loss: | ||||||
| Debt securities: | ||||||
Asset-backed securities | – | 8 | 8 | – | 7 | 7 |
Corporate and other debt securities | – | 124 | 124 | – | 146 | 146 |
Total other financial assets mandatorily at fair value through profit or loss (excluding | ||||||
Loans and advances to customers) | – | 132 | 132 | – | 153 | 153 |
2024 | 2023 | |||||
| Investment | Investment | |||||
grade 1 | Other | Total | grade 1 | Other | Total | |
| The Group and the Bank | £m | £m | £m | £m | £m | £m |
Trading and other | 18,855 | 1,060 | 19,915 | 18,667 | 757 | 19,424 |
Hedging | 11 | – | 11 | 9 | – | 9 |
18,866 | 1,060 | 19,926 | 18,676 | 757 | 19,433 | |
| Due from fellow Lloyds Banking Group | ||||||
undertakings | 2,490 | 3,173 | ||||
Total derivative financial instruments | 22,416 | 22,606 |
| The Group and the Bank | ||
| 2024 | 2023 | |
| £m | £m | |
Financial assets at fair value through profit or loss | 521 | 512 |
2024 | 2023 | |||
| US Dollar | EUR | US Dollar | EUR | |
| The Group and the Bank | £m | £m | £m | £m |
Exposure | 207 | 36 | 155 | 29 |
At 31 December 2024 | At 31 December 2023 | |||||||
| Close | Average | Maximum | Minimum | Close | Average | Maximum | Minimum | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Interest rate risk | 4.0 | 2.4 | 5.4 | 1.2 | 1.6 | 2.0 | 3.8 | 0.9 |
Foreign exchange risk | 0.1 | 0.2 | 0.7 | 0.1 | 0.1 | 0.3 | 0.9 | 0.1 |
Equity risk | – | – | – | – | — | — | — | — |
Credit spread risk | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.5 | 0.1 |
Inflation risk | 0.1 | 0.3 | 0.7 | 0.1 | 0.5 | 0.5 | 1.0 | 0.2 |
All risk factors before diversification | 4.4 | 3.1 | 6.2 | 2.0 | 2.5 | 3.1 | 5.0 | 1.9 |
Portfolio diversification | (0.6) | (0.8) | – | – | (0.9) | (0.8) | — | — |
Total VaR | 3.6 | 2.3 | 5.0 | 1.3 | 1.6 | 2.2 | 4.0 | 1.2 |
2024 | 2023 | |||||||
| Up | Down | Up | Down | Up | Down | Up | Down | |
| 25bps | 25bps | 100bps | 100bps | 25bps | 25bps | 100bps | 100bps | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Sterling | (0.4) | 0.4 | (1.6) | 1.7 | 0.1 | (0.1) | 0.4 | (0.6) |
US Dollar | (0.2) | 0.2 | (0.7) | 0.7 | (0.1) | 0.1 | (0.3) | 0.3 |
Euro | 0.5 | (0.5) | 1.8 | (1.8) | (0.4) | 0.4 | (1.7) | 1.7 |
Other | – | – | – | – | – | – | – | – |
Total | (0.1) | 0.1 | (0.5) | 0.6 | (0.4) | 0.4 | (1.6) | 1.4 |
2024 | 2023 | |||
| Steepener | Flattener | Steepener | Flattener | |
| £m | £m | £m | £m | |
Sterling | 0.7 | (0.4) | 1.9 | (2.0) |
US Dollar | 0.4 | (0.4) | 0.3 | (0.3) |
Euro | (1.1) | 1.1 | 0.8 | (0.8) |
Other | – | – | – | – |
Total | – | 0.3 | 3.0 | (3.1) |
2024 | 2023 | |||||
| Year 1 | Year 2 | Year 3 | Year 1 | Year 2 | Year 3 | |
| Customer-facing activity and associated hedges | £m | £m | £m | £m | £m | £m |
Up 50bps | 6.4 | 9.6 | 12.9 | 0.9 | 7.4 | 10.9 |
Up 25bps | 3.2 | 5.0 | 6.5 | 0.5 | 3.7 | 5.5 |
Down 25bps | (4.1) | (6.1) | (7.4) | (2.4) | (5.2) | (6.9) |
Down 50bps | (8.3) | (12.3) | (14.8) | (4.8) | (10.5) | (13.9) |
| Up to 1 | 1-3 | 3-12 | 1-5 | Over 5 | ||
| month | months | months | years | years | Total | |
| The Group | £m | £m | £m | £m | £m | £m |
| At 31 December 2024 | ||||||
Deposits from banks | 20 | 331 | 400 | 1,905 | – | 2,656 |
Customer deposits | 16,255 | 6,063 | 5,956 | 2,732 | 39 | 31,045 |
Repurchase agreements at amortised cost | – | – | – | – | – | – |
Financial liabilities at fair value through profit or loss | 15,199 | 3,886 | 1,389 | 1,462 | 1,228 | 23,164 |
Debt securities in issue at amortised cost | 1,666 | 1,927 | 7,167 | 5,258 | – | 16,018 |
Lease liabilities | – | 1 | 3 | 19 | 19 | 42 |
Subordinated liabilities | – | 7 | 350 | 492 | – | 849 |
Total non-derivative financial liabilities | 33,140 | 12,215 | 15,265 | 11,868 | 1,286 | 73,774 |
| Derivative financial liabilities: | ||||||
Gross-settled derivatives – outflows | 99,972 | 59,229 | 40,220 | 32,299 | 17,881 | 249,601 |
Gross-settled derivatives – inflows | (97,301) | (57,288) | (38,744) | (30,328) | (15,615) | (239,276) |
Gross-settled derivatives – net flows | 2,671 | 1,941 | 1,476 | 1,971 | 2,266 | 10,325 |
Net-settled derivative liabilities | 8,969 | – | – | – | – | 8,969 |
Total derivative financial liabilities | 11,640 | 1,941 | 1,476 | 1,971 | 2,266 | 19,294 |
| At 31 December 2023 | ||||||
Deposits from banks | 148 | 126 | 381 | 1,434 | – | 2,089 |
Customer deposits | 14,889 | 5,343 | 7,025 | 2,197 | 70 | 29,524 |
Repurchase agreements at amortised cost | 1 | – | – | – | – | 1 |
Financial liabilities at fair value through profit or loss | 8,728 | 4,109 | 5,273 | 706 | 1,421 | 20,237 |
Debt securities in issue at amortised cost | 958 | 1,389 | 8,080 | 5,777 | – | 16,204 |
Lease liabilities | – | 2 | 5 | 24 | 11 | 42 |
Subordinated liabilities | 6 | 8 | 44 | 849 | – | 907 |
Total non-derivative financial liabilities | 24,730 | 10,977 | 20,808 | 10,987 | 1,502 | 69,004 |
| Derivative financial liabilities: | ||||||
Gross-settled derivatives – outflows | 81,583 | 50,528 | 42,176 | 30,881 | 13,769 | 218,937 |
Gross-settled derivatives – inflows | (79,683) | (48,953) | (41,035) | (30,685) | (14,102) | (214,458) |
Gross-settled derivatives – net flows | 1,900 | 1,575 | 1,141 | 196 | (333) | 4,479 |
Net-settled derivative liabilities | 11,913 | – | – | – | – | 11,913 |
Total derivative financial liabilities | 13,813 | 1,575 | 1,141 | 196 | (333) | 16,392 |
| Up to 1 | 1-3 | 3-12 | 1-5 | Over 5 | ||
| month | months | months | years | years | Total | |
| The Bank | £m | £m | £m | £m | £m | £m |
| At 31 December 2024 | ||||||
Deposits from banks | 20 | 331 | 400 | 1,905 | – | 2,656 |
Customer deposits | 16,255 | 6,063 | 5,956 | 2,732 | 39 | 31,045 |
Repurchase agreements at amortised cost | – | – | – | – | – | – |
Financial liabilities at fair value through profit or loss | 15,199 | 3,886 | 1,389 | 1,462 | 1,228 | 23,164 |
Debt securities in issue at amortised cost | 1,666 | 1,927 | 7,167 | 5,258 | – | 16,018 |
Lease liabilities | – | 1 | 3 | 17 | 15 | 36 |
Subordinated liabilities | – | 7 | 350 | 492 | – | 849 |
Total non-derivative financial liabilities | 33,140 | 12,215 | 15,265 | 11,866 | 1,282 | 73,768 |
| Derivative financial liabilities: | ||||||
Gross-settled derivatives – outflows | 99,972 | 59,229 | 40,220 | 32,299 | 17,881 | 249,601 |
Gross-settled derivatives – inflows | (97,301) | (57,288) | (38,744) | (30,328) | (15,615) | (239,276) |
Gross-settled derivatives – net flows | 2,671 | 1,941 | 1,476 | 1,971 | 2,266 | 10,325 |
Net-settled derivative liabilities | 8,969 | – | – | – | – | 8,969 |
Total derivative financial liabilities | 11,640 | 1,941 | 1,476 | 1,971 | 2,266 | 19,294 |
| At 31 December 2023 | ||||||
Deposits from banks | 148 | 126 | 381 | 1,434 | – | 2,089 |
Customer deposits | 14,889 | 5,343 | 7,025 | 2,197 | 70 | 29,524 |
Repurchase agreements at amortised cost | 1 | – | – | – | – | 1 |
Financial liabilities at fair value through profit or loss | 8,728 | 4,109 | 5,273 | 706 | 1,421 | 20,237 |
Debt securities in issue at amortised cost | 958 | 1,389 | 8,080 | 5,777 | – | 16,204 |
Lease liabilities | – | 1 | 3 | 20 | 6 | 30 |
Subordinated liabilities | 6 | 8 | 44 | 849 | – | 907 |
Total non-derivative financial liabilities | 24,730 | 10,976 | 20,806 | 10,983 | 1,497 | 68,992 |
| Derivative financial liabilities: | ||||||
Gross-settled derivatives – outflows | 81,583 | 50,528 | 42,176 | 30,881 | 13,769 | 218,937 |
Gross-settled derivatives – inflows | (79,683) | (48,953) | (41,035) | (30,685) | (14,102) | (214,458) |
Gross-settled derivatives – net flows | 1,900 | 1,575 | 1,141 | 196 | (333) | 4,479 |
Net-settled derivative liabilities | 11,913 | – | – | – | – | 11,913 |
Total derivative financial liabilities | 13,813 | 1,575 | 1,141 | 196 | (333) | 16,392 |
| Within 1 | 1-3 | 3-5 | Over 5 | ||
| year | years | years | years | Total | |
| The Group and the Bank | £m | £m | £m | £m | £m |
| At 31 December 2024 | |||||
Other contingent liabilities | 75 | – | 7 | – | 82 |
Lending commitments and guarantees | 15,678 | 2,127 | 2,736 | 172 | 20,713 |
Total contingents, commitments and guarantees | 15,753 | 2,127 | 2,743 | 172 | 20,795 |
| Within 1 | 1-3 | 3-5 | Over 5 | ||
| year | years | years | years | Total | |
| The Group and the Bank | £m | £m | £m | £m | £m |
| At 31 December 2023 | |||||
Other contingent liabilities | 84 | 3 | 7 | – | 94 |
Lending commitments and guarantees | 12,350 | 6,531 | 2,552 | 194 | 21,627 |
Total contingents, commitments and guarantees | 12,434 | 6,534 | 2,559 | 194 | 21,721 |
| 2024 | 2023 | |
| £m | £m | |
Common equity tier 1 capital | 2,797 | 2,725 |
Additional tier 1 capital | 783 | 783 |
Tier 2 capital | 591 | 601 |
Total capital | 4,171 | 4,109 |
The Group | The Bank | |||
| 2024 | 2023 1 | 2024 | 2023 1 | |
| £m | £m | £m | £m | |
| Change in amounts due from fellow Lloyds Banking Group | ||||
undertakings | (37) | (28) | (13) | (36) |
Change in other financial assets held at amortised cost | (1,432) | 3,720 | (1,435) | 3,735 |
Change in financial assets at fair value through profit or loss | (3,774) | (7,217) | (3,773) | (7,205) |
Change in derivative financial instruments | (46) | 1,947 | (46) | 1,973 |
Change in other operating assets | (639) | (313) | (653) | (299) |
Change in operating assets | (5,928) | (1,891) | (5,920) | (1,832) |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Change in deposits from banks | 567 | (375) | 567 | (375) |
Change in customer deposits and repurchase agreements | 1,480 | 366 | 1,480 | 366 |
Change in amounts due to fellow Lloyds Banking Group undertakings | 299 | (268) | 304 | (270) |
Change in financial liabilities at fair value through profit or loss | 3,295 | 7,108 | 3,295 | 7,108 |
Change in derivative financial instruments | (988) | (2,494) | (988) | (2,494) |
Change in debt securities in issue | (362) | (453) | (362) | (453) |
Change in other operating liabilities 1 | 323 | (266) | 323 | (268) |
Change in operating liabilities | 4,614 | 3,618 | 4,619 | 3,614 |
The Group | The Bank | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Depreciation and amortisation | 9 | 10 | 7 | 10 |
Impairment of investment in subsidiaries | – | – | 12 | – |
Allowance for loan losses (net of recoveries) | (13) | (18) | (13) | (18) |
Impairment charge/(credit) relating to undrawn balances | (4) | (10) | (4) | (10) |
Unwind of discount on impairment allowances | – | – | – | – |
Other provision movements | (1) | – | (1) | – |
Foreign exchange impact on balance sheet 1 | (98) | 273 | (97) | 268 |
Other non-cash items | 380 | 452 | 378 | 452 |
Non-cash and other items | 273 | 707 | 282 | 702 |
The Group | The Bank | |||
| 2024 | 2023 2 | 2024 | 2023 2 | |
| £m | £m | £m | £m | |
Cash and balances at central banks | 20,308 | 20,201 | 20,308 | 20,201 |
Less mandatory reserve deposits 1 | – | (190) | – | (190) |
20,308 | 20,011 | 20,308 | 20,011 | |
Loans and advances to banks and reverse repurchase agreements | 1,685 | 3,662 | 1,654 | 3,635 |
Less amounts with a maturity of three months or more | (1,329) | (1,903) | (1,329) | (1,903) |
356 | 1,759 | 325 | 1,732 | |
Total cash and cash equivalents | 20,664 | 21,770 | 20,633 | 21,743 |