Group | Society | ||||
2024 | 2023 | 2024 | Restated | ||
| 2023 | |||||
Notes | £m | £m | £m | £m | |
Interest revenue calculated using the effective interest rate method | 3 | 3,400.9 | 2,928.4* | ||
Other interest revenue | 3 | 879.8 | 1,011.5 | ||
Interest revenue | 3 | 4,280.7 | 3,939.9* | ||
Interest expense | 4 | ( | ( | (3,798.1) | (3,332.0)* |
Net interest income | 482.6 | 607.9 | |||
Fee and commission revenue | 7.0 | 7.6 | |||
Fee and commission expense | ( | ( | (30.4) | (7.4) | |
Net fee and commission (expense)/ income | ( | (23.4) | 0.2 | ||
Net gains/(losses) from financial instruments held at fair value | 5 | ( | 44.4 | (9.7) | |
Income from investments | 8 | 75.0 | 50.0 | ||
Net realised gains on disposal of financial instruments | 0.2 | 1.6 | |||
Other operating income | 111.5 | 99.1 | |||
Total income | 690.3 | 749.1 | |||
Administrative expenses | 6 | ( | ( | (343.0) | (312.1) |
Depreciation and amortisation | 13 15 | ( | ( | (23.5) | (20.4) |
Impairment (charge)/release of financial assets | 7 | ( | ( | 2.0 | – |
Provisions for liabilities and charges | 23 | ( | (1.3) | 0.8 | |
Profit before tax | 324.5 | 417.4 | |||
Tax expense | 9 | ( | ( | (67.6) | (101.0) |
Profit for the year | 256.9 | 316.4 |
Group | Society | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | £m | £m | £m | £m | |
Profit for the financial year | 256.9 | 316.4 | |||
| Items that may be subsequently reclassified through profit or loss | |||||
| Cash flow hedges: | |||||
Fair value movements taken to equity | 26 | 5.7 | – | ||
Amounts transferred to the income statement | 26 | ( | 3.5 | (13.2) | |
Tax on amounts recognised in equity | 9 | ( | (2.6) | 3.7 | |
Effect of change in corporation tax rate | 9 | – | – | ||
| Financial assets measured through other comprehensive income: | |||||
Fair value movements taken to equity | ( | ( | (13.8) | (18.0) | |
Amounts transferred to the income statement | 1.2 | 1.2 | |||
Tax on amounts recognised in equity | 9 | 3.5 | 4.7 | ||
| Items that will not be reclassified through profit or loss | |||||
Remeasurement of retirement benefit obligations | 17 | ( | ( | (4.2) | (11.2) |
Tax on remeasurement of retirement benefit obligations | 9 | 1.2 | 3.1 | ||
Effect of change in corporation tax rate | 9 | – | – | ||
Total other comprehensive expense | ( | ( | (5.5) | (29.7) | |
Total comprehensive income for the year | 251.4 | 286.7 |
Group | Society | ||||
2024 | 2023 | 2024 | Restated | ||
| 2023 | |||||
Notes | £m | £m | £m | £m | |
| Assets | |||||
Cash and balances with the Bank of England | 10 | 5,609.7 | 4,839.1 | ||
Loans and advances to credit institutions | 433.9 | 208.6 | |||
Debt securities | 11 | 18,989.0 | 19,354.3 | ||
Loans and advances to customers | 12 | 10,571.6 | 10,920.6 | ||
Fair value adjustment for hedged risk on loans and advances to customers | ( | ( | (454.7) | (615.5) | |
Derivative financial instruments | 26 | 1,466.0 | 1,751.9 | ||
Investments | 8 | 41,433.0 | 38,045.0* | ||
Intangible assets | 13 | 16.1 | 18.3 | ||
Investment property | 14 | 11.1 | 15.7 | ||
Property held for sale | 0.8 | 0.6 | |||
Property, plant and equipment | 15 | 101.4 | 99.5 | ||
Retirement benefit surplus | 17 | 33.0 | 38.6 | ||
Current tax assets** | 5.3 | 3.8 | |||
Other assets | 18 | 109.2 | 126.8 | ||
Total assets | 78,325.4 | 74,807.3 | |||
| Liabilities | |||||
Shares | 19 | 52,044.4 | 47,056.7 | ||
Fair value adjustment for hedged risk on shares | 1.0 | – | |||
Amounts owed to credit institutions | 1,168.9 | 1,886.3 | |||
Other deposits | 20 | 14,039.4 | 14,662.6* | ||
Debt securities in issue | 21 | 5,454.0 | 5,517.6 | ||
Derivative financial instruments | 26 | 429.6 | 584.3 | ||
Current tax liabilities | 0.2 | – | |||
Deferred tax liabilities | 16 | 42.1 | 21.1 | ||
Other liabilities | 22 | 103.7 | 119.2 | ||
Retirement benefit obligations | 17 | 7.4 | 8.1 | ||
Provisions for liabilities and charges | 23 | 4.2 | 3.9 | ||
Subordinated liabilities | 24 | 1,453.3 | 1,621.7 | ||
Total liabilities | 74,748.2 | 71,481.5 | |||
Members’ interests and equity | 3,577.2 | 3,325.8 | |||
Total members’ interest, equity and liabilities | 78,325.4 | 74,807.3 |
| Group General | Cash flow | Fair value | Total | |
| reserve | hedge | through other | ||
| reserve | comprehensive | |||
| income | ||||
£m | £m | £m | £m | |
At | ( | |||
Profit for the year | ||||
Net remeasurement of retirement benefit obligations | ( | ( | ||
Net movement in cash flow hedges | ||||
Net movement in fair value through other comprehensive income | ( | ( | ||
Total comprehensive income | ( | |||
At | ( |
| Group General | Cash flow | Fair value | Total | |
| reserve | hedge | through other | ||
| reserve | comprehensive | |||
| income | ||||
£m | £m | £m | £m | |
At 1 January 2023 | ||||
Profit for the year | ||||
Net remeasurement of retirement benefit obligations | ( | ( | ||
Net movement in cash flow hedges | ( | ( | ||
Net movement in fair value through other comprehensive income | ( | ( | ||
Total comprehensive income | ( | ( | ||
At 31 December 2023 | ( |
Group | Society | ||||
2024 | 2023 | 2024 | Restated | ||
| 2023 | |||||
Notes | £m | £m | £m | £m | |
| Cash flows from operating activities | |||||
Profit before tax | 324.5 | 417.4 | |||
Non-cash or non-operating items included in profit before tax | 35 | 75.4 | 143.0 | ||
Net change in operating assets | 35 | ( | ( | (2,709.5) | (1,920.8)* |
Net change in operating liabilities | 35 | 3,416.0 | 282.9* | ||
Tax paid | ( | ( | (45.9) | (83.0) | |
Net cash flow from operating activities | 1,060.5 | (1,160.5) | |||
| Cash flows from investing activities | |||||
Purchase of property, plant and equipment, and intangible assets | ( | ( | (18.3) | (15.0) | |
Proceeds from sale of property, plant and equipment | ( | – | (0.2) | ||
Purchase of debt securities | ( | ( | (4,734.3) | (3,412.9) | |
Redemption and other movements of debt securities | 5,087.3 | 3,276.4 | |||
Net cash flow from investing activities | ( | ( | 334.7 | (151.7) | |
| Cash flows from financing activities | |||||
Redemption of debt securities in issue | 35 | ( | ( | (1,194.1) | (1,165.4) |
Issue of debt securities | 35 | 1,193.6 | 506.5 | ||
Redemption of subordinated liabilities | 35 | ( | ( | (142.6) | (136.4) |
Issue of subordinated liabilities | – | 650.0 | |||
Interest paid on subordinated liabilities | ( | ( | (76.7) | (51.5) | |
Interest paid on lease liabilities | ( | ( | (0.5) | (0.6) | |
Capital repayments on lease liabilities | ( | ( | (2.5) | (3.6) | |
Net cash flow from financing activities | ( | (222.8) | (201.0) | ||
Net change in cash and cash equivalents | ( | 1,172.4 | (1,513.2) | ||
Opening balance | 4,871.2 | 6,384.4 | |||
Closing cash and cash equivalents | 6,043.6 | 4,871.2 | |||
| Cash and cash equivalents | |||||
Cash and cash equivalents | 10 | 5,609.7 | 4,839.1 | ||
Less Bank of England cash ratio deposit | 10 | ( | – | (176.5) | |
Loans and advances to credit institutions | 433.9 | 208.6 | |||
Closing cash and cash equivalents | 6,043.6 | 4,871.2 |
Financial instrument | Description | Subsequent measurement |
Cash and balances with the Bank of England | Cash balances and statutory deposits | Amortised cost |
Loans and advances to credit institutions | Fixed and variable interest rates | Amortised cost |
Debt securities | Fixed, variable and indexed linked interest | Fair value through other comprehensive |
| rates | income, amortised cost and fair value | |
| through profit and loss | ||
Loans and advances to customers | Primarily mortgage products offering a | Amortised cost |
| variety of fixed and variable interest rates | ||
Derivative financial instruments* | Swaps and options to manage interest rate | Fair value through profit and loss (unless |
| and foreign exchange risk exposures | designated as a cash flow hedge, see | |
| ‘Hedging’ section of Note 1, then fair | ||
| value through other comprehensive | ||
| income) | ||
Investments in controlled entities | Equity investments in controlled entities | Cost less accumulated impairment losses |
Investment in equities | Equity investments in non-controlled | Fair value through profit and loss |
| entities | ||
Other deposits | Deposits made by non-members | Amortised cost |
Shares | Deposits made by members with a variety of | Amortised cost |
| fixed and variable interest rates | ||
Amounts owed to credit institutions | Time Deposits at fixed and variable interest | Amortised cost |
| rates | ||
| Debt securities in issue, subordinated | Fixed and variable interest rates | Amortised cost |
| liabilities and other deposits |
Group | Society | |||
2024 | 2023 | 2024 | Restated | |
| 2023 | ||||
£m | £m | £m | £m | |
| Calculated using the effective interest rate method: | ||||
Loans secured on residential property | 1,867.7 | 1,366.2 | 400.8 | 346.7 |
Loans secured on connected undertakings | – | – | 1,749.3 | 1,372.4* |
Loans secured on commercial property | 46.6 | 44.7 | 46.5 | 44.7 |
Other interest expense** | (41.7) | (61.5) | (41.7) | (61.5) |
Liquid assets | 304.5 | 364.0 | 295.0 | 352.6 |
Debt securities | 319.4 | 241.2 | 951.0 | 873.5 |
Interest revenue calculated using the effective interest rate method | 2,496.5 | 1,954.6 | 3,400.9 | 2,928.4 |
| Other: | ||||
Derivatives in hedge relationships | 808.1 | 926.4 | 808.1 | 926.4 |
Derivatives not included in hedge relationships | 70.1 | 82.7 | 70.1 | 82.5 |
Investments held at fair value | 1.7 | 2.6 | 1.6 | 2.6 |
Other interest revenue | 879.9 | 1,011.7 | 879.8 | 1,011.5 |
Total interest revenue | 3,376.4 | 2,966.3 | 4,280.7 | 3,939.9 |
Group | Society | |||
2024 | 2023 | 2024 | Restated | |
| 2023 | ||||
£m | £m | £m | £m | |
Shares held by individuals | 2,022.3 | 1,509.6 | 2,022.3 | 1,509.6 |
Owed to credit institutions | 48.5 | 126.8 | 48.5 | 126.8 |
Deposits from connected undertakings** | – | – | 1,195.9 | 1,205.5) |
Other deposits | 22.5 | 24.2 | 22.5 | 24.2 |
Debt securities in issue | 174.3 | 164.6 | 205.5 | 186.8 |
Subordinated liabilities | 74.0 | 51.5 | 74.0 | 51.5 |
Other interest payable | 0.1 | 0.2 | 0.1 | 0.2 |
Derivatives in hedge relationships | 193.2 | 174.4 | 126.4 | 105.7 |
Derivatives not included in hedge relationships | 104.5 | 128.4 | 102.4 | 121.1 |
Interest expense for leasing arrangements | 0.5 | 0.6 | 0.5 | 0.6 |
Total interest expense | 2,639.9 | 2,180.3 | 3,798.1 | 3,332.0 |
2024 | Scenario (% change) | ||||
HPI | 2025 | 2026 | 2027 | 2028 | 2029 |
Downturn | (7.0) | (2.0) | (2.5) | (1.8) | (1.8) |
Severe Downturn | (17.3) | (12.5) | (4.6) | 3.1 | (2.5) |
2023 | Scenario (% change) | ||||
HPI | 2024 | 2025 | 2026 | 2027 | 2028 |
Downturn | (3.5) | (6.0) | (0.5) | (3.0) | (2.8) |
Severe Downturn | (8.0) | (14.5) | (9.0) | (4.5) | (3.5) |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Equity investments held at fair value | (1.7) | 0.5 | (1.7) | 0.5 |
Hedge accounting ineffectiveness | 21.2 | (29.1) | 31.1 | (29.0) |
Derivatives and debt securities not included in hedge relationships | 16.7 | 23.1 | 15.0 | 18.8 |
Net gains/(losses) from financial instruments held at fair value | 36.2 | (5.5) | 44.4 | (9.7) |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
| Staff costs | ||||
Salaries and wages | 157.4 | 138.2 | 157.4 | 138.2 |
Social security costs | 16.5 | 14.2 | 16.5 | 14.2 |
Pension costs – defined benefit plans | 2.1 | 1.1 | 2.1 | 1.1 |
Pension costs – defined contribution plans | 13.2 | 11.4 | 13.2 | 11.4 |
Contractor staff costs | 31.0 | 30.4 | 31.0 | 30.4 |
Other staff costs | 1.8 | 1.6 | 1.8 | 1.6 |
Professional consultancy costs | 5.9 | 6.1 | 5.9 | 6.1 |
Regulatory fees | 15.2 | 6.2 | 15.2 | 6.2 |
Premises costs | 17.5 | 15.6 | 17.5 | 15.6 |
IT costs | 47.1 | 47.8 | 47.2 | 47.8 |
Marketing | 10.2 | 15.5 | 10.2 | 15.5 |
Other expenses | 25.2 | 24.2 | 25.0 | 24.0 |
Total administrative expenses | 343.1 | 312.3 | 343.0 | 312.1 |
2024 | 2023 | |||
Full time | Part time | Full time | Part time | |
Central administration | 2,390 | 429 | 2,145 | 428 |
Branches | 380 | 340 | 383 | 344 |
Total staff numbers | 769 | 2,528 | 772 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£000 | £000 | £000 | £000 | |
Audit fees for the Group and Society statutory audit* | 1,420.0 | 783.5 | 1,420.0 | 783.5 |
Audit fee for the statutory audit of controlled entities | 486.0 | 449.5 | – | – |
Audit related assurance services required by law or regulation | 137.0 | 129.5 | 137.0 | 129.5 |
Total audit and audit related assurance services | 2,043.0 | 1,362.5 | 1,557.0 | 913.0 |
Other permitted non-audit services | 277.8 | 232.5 | 277.8 | 232.5 |
Total remuneration of the auditors | 2,320.8 | 1,595.0 | 1,834.8 | 1,145.5 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Impairment charge/(release) on loans and advances to customers | 1.1 | 4.5 | (1.4) | 0.2 |
Recoveries relating to loans and advances previously written off | (0.6) | (0.8) | (0.3) | (0.5) |
Impairment (release)/charge of other financial assets | (0.3) | 0.3 | (0.3) | 0.3 |
Impairment charge/(release) of financial assets | 0.2 | 4.0 | (2.0) | – |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Dividend income from subsidiaries | – | – | 75.0 | 50.0 |
Dividend income from equity investments | – | – | – | – |
Income from investments | – | – | 75.0 | 50.0 |
Group | Society | |||
2024 | 2023 | 2024 | Restated | |
| 2023 | ||||
£m | £m | £m | £m | |
Equities | 1.6 | 3.3 | 1.6 | 3.3 |
Equity in controlled entities | – | – | 104.0 | 104.9 |
Loans with controlled entities | – | – | 41,327.4 | 37,936.8* |
Total investments | 1.6 | 3.3 | 41,433.0 | 38,045.0* |
Subsidiary | Principal activity |
Accord Mortgages Limited | Mortgage lending |
Norwich and Peterborough (LBS) Limited | Mortgage finance |
BCS Loans & Mortgages Limited | Yorkshire Insurance Services Limited |
Chelsea Mortgage Services Limited | Yorkshire Life Assurance Services Limited |
YBS Limited | Yorkshire Mortgage Services Limited |
Yorkshire Direct Limited | Yorkshire Personal Financial Services Limited |
YBS Group Limited | Yorkshire Property Services Limited |
YBS Pension Trustees Limited | Yorkshire Services Limited |
Yorkshire Group Limited | Yorkshire Key Services Limited |
Brass No.8 PLC | Brass No.11 PLC |
Brass No.8 Mortgage Holdings Limited* | Brass No.11 Mortgage Holdings Limited* |
Brass No.9 PLC | Tombac No.3 PLC |
Brass No.9 Mortgage Holdings Limited* | Tombac No.3 Mortgage Holdings Limited* |
Brass No.10 PLC | YBS Covered Bonds Finance Limited |
Brass No.10 Mortgage Holdings Limited* | YBS Covered Bonds Finance (Holdings) Limited* |
White Rose Master Issuer PLC (incorporated in 2024) | Yorkshire Building Society Covered Bonds LLP |
| White Rose Master Holdings Limited* (incorporated in 2024) |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Corporation tax – current year charge | 79.1 | 95.9 | 44.4 | 78.0 |
Corporation tax – adjustment in respect of prior periods | 0.1 | 0.6 | 0.1 | 0.6 |
Total current tax | 79.2 | 96.5 | 44.5 | 78.6 |
Deferred tax – current year | 22.3 | 22.5 | 22.6 | 22.8 |
Deferred tax – adjustment in respect of prior periods | 0.5 | (0.6) | 0.5 | (0.6) |
Deferred tax – impact of rate change | – | 0.2 | – | 0.2 |
Total tax expense in the income statement | 102.0 | 118.6 | 67.6 | 101.0 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Profit before tax | 383.7 | 450.3 | 324.5 | 417.4 |
Tax calculated at a tax rate of 25% (2023: 23.5%) | 95.9 | 105.8 | 81.1 | 98.1 |
| Effects of: | ||||
Income not subject to tax | (0.4) | (0.3) | (21.6) | (12.1) |
Fair value movements on securitisation | (0.4) | (1.0) | – | – |
Expenses not deductible for tax purposes | 1.8 | 0.9 | 3.0 | 1.9 |
Banking surcharge | 4.5 | 13.1 | 4.5 | 13.1 |
Adjustment to tax charge in respect of prior periods | 0.6 | – | 0.6 | – |
Change in tax rate | – | 0.1 | – | – |
Total tax expense in income statement | 102.0 | 118.6 | 67.6 | 101.0 |
| Tax (credit)/expense recognised directly in equity: | ||||
Tax on financial instruments held at fair value through other comprehensive income | (3.5) | (4.7) | (3.5) | (4.7) |
Tax on remeasurement of net retirement benefit obligations | (1.2) | (3.1) | (1.2) | (3.1) |
Deferred tax on cash flow hedges | 2.6 | (3.7) | 2.6 | (3.7) |
Total tax recognised directly in equity | (2.1) | (11.5) | (2.1) | (11.5) |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Cash in hand | 8.7 | 9.9 | 8.7 | 9.9 |
Unencumbered deposits with the Bank of England | 5,601.0 | 4,652.7 | 5,601.0 | 4,652.7 |
Cash in hand and unencumbered deposits | 5,609.7 | 4,662.6 | 5,609.7 | 4,662.6 |
Cash ratio deposit with the Bank of England | – | 176.5 | – | 176.5 |
Cash and balances with the Bank of England | 5,609.7 | 4,839.1 | 5,609.7 | 4,839.1 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
| Debt securities issued by: | ||||
UK public bodies | 2,414.8 | 852.4 | 2,414.8 | 852.4 |
Other public bodies | 1,105.2 | 958.9 | 1,105.2 | 958.9 |
Other | 4,901.3 | 5,750.6 | 4,901.3 | 5,750.6 |
Group companies | – | – | 10,567.7 | 11,792.4 |
Total debt securities | 8,421.3 | 7,561.9 | 18,989.0 | 19,354.3 |
Group | Fair value | Fair value | Amortised | Total |
| through profit | through 0ther | cost | ||
| and loss | comprehensive | |||
| Income | ||||
£m | £m | £m | £m | |
| Movements in debt securities during the year were: | ||||
At 1 January 2024 | 27.3 | 5,195.7 | 2,338.9 | 7,561.9 |
Additions | – | 3,141.2 | 628.2 | 3,769.4 |
Disposals and repayments | – | (988.8) | (1,866.4) | (2,855.2) |
Exchange translation | – | (25.2) | (22.0) | (47.2) |
Other changes in value | 0.3 | (20.3) | 12.4 | (7.6) |
At 31 December 2024 | 27.6 | 7,302.6 | 1,091.1 | 8,421.3 |
| Movements in debt securities during the year were: | ||||
At 1 January 2023 | 25.5 | 4,292.7 | 1,366.6 | 5,684.8 |
Additions | – | 1,545.0 | 1,867.9 | 3,412.9 |
Disposals and repayments | – | (725.0) | (918.2) | (1,643.2) |
Exchange translation | – | (25.9) | (21.2) | (47.1) |
Other changes in value | 1.8 | 108.9 | 43.8 | 154.5 |
At 31 December 2023 | 27.3 | 5,195.7 | 2,338.9 | 7,561.9 |
Society | Fair value | Fair value | Amortised | Total |
| through profit | through other | cost | ||
| and loss | comprehensive | |||
| Income | ||||
£m | £m | £m | £m | |
| Movements in debt securities during the year were: | ||||
At 1 January 2024 | 27.3 | 5,195.7 | 14,131.3 | 19,354.3 |
Additions | – | 3,141.2 | 1,593.1 | 4,734.3 |
Disposals and repayments | – | (988.8) | (4,037.7) | (5,026.5) |
Exchange translation | – | (25.2) | (22.0) | (47.2) |
Other changes in value | 0.3 | (20.3) | (5.9) | (25.9) |
At 31 December 2024 | 27.6 | 7,302.6 | 11,658.8 | 18,989.0 |
| Movements in debt securities during the year were: | ||||
At 1 January 2023 | 25.5 | 4,292.7 | 14,914.8 | 19,233.0 |
Additions | – | 1,545.0 | 1,867.9 | 3,412.9 |
Disposals and repayments | – | (725.0) | (2,693.6) | (3,418.6) |
Exchange translation | – | (25.9) | (21.5) | (47.4) |
Other changes in value | 1.8 | 108.9 | 63.7 | 174.4 |
At 31 December 2023 | 27.3 | 5,195.7 | 14,131.3 | 19,354.3 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
| Loans secured on residential property: | ||||
Loans fully secured on residential property | 47,813.2 | 45,126.4 | 8,653.0 | 9,208.5 |
Other loans secured on residential property | 5.1 | 6.1 | – | – |
Loans secured on commercial property | 1,945.8 | 1,743.4 | 1,945.3 | 1,742.8 |
Gross loans and advances to customers | 49,764.1 | 46,875.9 | 10,598.3 | 10,951.3 |
Impairment | (39.2) | (37.7) | (7.3) | (8.4) |
Fair value credit adjustment | (19.4) | (22.3) | (19.4) | (22.3) |
Expected credit losses (ECL) | (58.6) | (60.0) | (26.7) | (30.7) |
Total loans and advances to customers | 49,705.5 | 46,815.9 | 10,571.6 | 10,920.6 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Opening impairment | 37.7 | 33.1 | 8.4 | 7.8 |
Amounts written off in the year | (1.4) | (1.3) | (0.9) | (0.6) |
Discounting recognised in net interest income | 1.8 | 1.4 | 1.2 | 1.0 |
Charge/(release) for the year recognised in the income statement | 1.1 | 4.5 | (1.4) | 0.2 |
Impairment | 39.2 | 37.7 | 7.3 | 8.4 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Opening fair value credit adjustment | 22.3 | 25.3 | 22.3 | 25.3 |
Release recognised in the income statement through net interest | (2.3) | (2.3) | (2.3) | (2.3) |
Amounts written off in the year | (0.6) | (0.7) | (0.6) | (0.7) |
Fair value credit adjustment | 19.4 | 22.3 | 19.4 | 22.3 |
Group and Society | Development | Software | Internally | Other | Total |
| costs | generated | ||||
| assets | |||||
£m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2024 | – | 67.6 | 12.6 | 7.1 | 87.3 |
Additions | 4.9 | 0.4 | – | – | 5.3 |
Disposals | – | (5.9) | (0.4) | – | (6.3) |
Transfers | 0.5 | (0.5) | – | – | – |
At 31 December 2024 | 5.4 | 61.6 | 12.2 | 7.1 | 86.2 |
| Amortisation: | |||||
At 1 January 2024 | – | 49.4 | 12.5 | 7.1 | 69.0 |
Charged in year | – | 7.4 | 0.1 | – | 7.5 |
Disposals | – | (5.9) | (0.4) | – | (6.3) |
At 31 December 2024 | – | 50.9 | 12.2 | 7.1 | 70.2 |
Net book value at 31 December 2024 | 5.4 | 10.7 | – | – | 16.1 |
| Cost: | |||||
At 1 January 2023 | 4.1 | 59.8 | 13.6 | 7.1 | 84.6 |
Addition | (4.1) | 10.5 | – | – | 6.4 |
Disposals | – | (2.7) | (1.0) | – | (3.7) |
At 31 December 2023 | – | 67.6 | 12.6 | 7.1 | 87.3 |
| Amortisation: | |||||
At 1 January 2023 | – | 44.0 | 13.3 | 7.1 | 64.4 |
Charged in year | – | 8.2 | 0.2 | – | 8.4 |
Disposals | – | (2.8) | (1.0) | – | (3.8) |
At 31 December 2023 | – | 49.4 | 12.5 | 7.1 | 69.0 |
Net book value at 31 December 2023 | – | 18.2 | 0.1 | – | 18.3 |
Group and Society | 2024 | 2023 |
£m | £m | |
| Cost: | ||
At 1 January | 21.7 | 22.0 |
Additions | 0.4 | 0.3 |
Disposals | (0.1) | (0.6) |
At 31 December | 22.0 | 21.7 |
| Depreciation: | ||
At 1 January | 6.0 | 6.0 |
Charged in year | 0.4 | 0.4 |
Impairment | 4.6 | – |
Disposals | (0.1) | (0.4) |
At 31 December | 10.9 | 6.0 |
Net book value at 31 December | 11.1 | 15.7 |
Fair value | 12.7 | 12.2 |
Group and Society | Land and | Equipment, | Right-of-use | Right-of-use | Total |
| buildings | fixtures and | property | motor vehicles | ||
| fittings | |||||
£m | £m | £m | £m | £m | |
| Cost: | |||||
At 1 January 2024 | 101.9 | 59.2 | 22.6 | 1.3 | 185.0 |
Additions | 6.6 | 6.0 | 0.6 | – | 13.2 |
Disposals | (3.4) | (11.3) | – | – | (14.7) |
Lease modification | – | – | 0.1 | – | 0.1 |
Assets transferred to held for sale | – | (0.7) | – | – | (0.7) |
At 31 December 2024 | 105.1 | 53.2 | 23.3 | 1.3 | 182.9 |
| Depreciation: | |||||
At 1 January 2024 | 34.2 | 42.2 | 8.0 | 1.1 | 85.5 |
Charged in year | 3.6 | 4.9 | 2.6 | 0.1 | 11.2 |
Disposals | (3.4) | (11.3) | – | – | (14.7) |
Asset transferred to held for sale | – | (0.5) | – | – | (0.5) |
At 31 December 2024 | 34.4 | 35.3 | 10.6 | 1.2 | 81.5 |
Net book value at 31 December 2024 | 70.7 | 17.9 | 12.7 | 0.1 | 101.4 |
| Cost: | |||||
At 1 January 2023 | 101.0 | 67.3 | 24.5 | 1.3 | 194.1 |
Additions | 4.5 | 3.8 | 1.4 | 0.1 | 9.8 |
Disposals | (3.6) | (11.9) | (3.3) | (0.1) | (18.9) |
At 31 December 2023 | 101.9 | 59.2 | 22.6 | 1.3 | 185.0 |
| Depreciation: | |||||
At 1 January 2023 | 34.5 | 49.1 | 8.4 | 1.0 | 93.0 |
Charged in year | 3.4 | 5.0 | 2.7 | 0.2 | 11.3 |
Disposals | (4.0) | (11.9) | (3.1) | (0.1) | (19.1) |
Impairment | 0.3 | – | – | – | 0.3 |
At 31 December 2023 | 34.2 | 42.2 | 8.0 | 1.1 | 85.5 |
Net book value at 31 December 2023 | 67.7 | 17.0 | 14.6 | 0.2 | 99.5 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
At 1 January | 22.5 | 11.9 | 21.1 | 10.2 |
Income statement expense (Note 9) | 22.8 | 22.1 | 23.1 | 22.4 |
Tax credit recognised directly in equity | (2.1) | (11.5) | (2.1) | (11.5) |
At 31 December | 43.2 | 22.5 | 42.1 | 21.1 |
| Deferred tax assets and liabilities are attributable to the following items: | ||||
| Deferred tax assets | ||||
Other temporary differences | (0.4) | (0.1) | (0.4) | (0.1) |
Deferred remuneration | (4.0) | (3.6) | (4.0) | (3.6) |
Transitional adjustment arising following implementation of IFRS 9 | (0.5) | (0.7) | (0.5) | (0.7) |
Transitional adjustment arising following change in accounting treatment | (0.3) | (0.4) | (0.3) | (0.4) |
Pensions and other post-retirement benefits | (2.1) | (2.3) | (2.1) | (2.3) |
Financial instruments held at fair value through other comprehensive income | (7.5) | (4.0) | (7.5) | (4.0) |
Capital losses | (0.2) | (0.2) | (0.2) | (0.2) |
Total deferred tax assets | (15.0) | (11.3) | (15.0) | (11.3) |
| Deferred tax liabilities | ||||
Pensions and other post-retirement benefits | 9.2 | 10.8 | 9.2 | 10.8 |
Capital allowances in excess of depreciation | 2.4 | 1.2 | 2.4 | 1.2 |
Other temporary differences | 0.7 | 0.7 | 0.6 | 0.7 |
Fair value movements on external swap on intercompany loan | 42.0 | 19.2 | 42.0 | 19.2 |
Financial Instruments held at fair value through profit and loss | 0.2 | 0.4 | 0.2 | 0.4 |
Cash flow hedging | 2.7 | 0.1 | 2.7 | 0.1 |
Transitional adjustment arising following implementation of IFRS 9 | 0.8 | 1.1 | – | – |
Transitional adjustment arising following change in accounting treatment | 0.2 | 0.3 | – | – |
Total deferred tax liabilities | 58.2 | 33.8 | 57.1 | 32.4 |
Net deferred tax liabilities | 43.2 | 22.5 | 42.1 | 21.1 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Pensions and other post-retirement benefits | (0.2) | 0.1 | (0.2) | 0.1 |
Capital allowances in excess of depreciation | 1.2 | 0.3 | 1.2 | 0.3 |
Fair value movements on external swap on intercompany loan | 22.9 | 22.9 | 22.9 | 22.9 |
Deferred remuneration | (0.4) | (1.4) | (0.4) | (1.4) |
Financial instruments held at fair value through profit and loss | (0.2) | 0.1 | (0.2) | 0.1 |
Transitional adjustment arising following implementation of IFRS 9 | (0.1) | (0.1) | 0.2 | 0.2 |
Transitional adjustment arising following change in accounting treatment | – | – | 0.1 | 0.1 |
Other temporary differences | (0.4) | 0.2 | (0.5) | 0.1 |
Total deferred tax expense/(credit) in the income statement | 22.8 | 22.1 | 23.1 | 22.4 |
Funded DB scheme | Unfunded DB scheme | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Deferred in service liability | 31.0 | 36.5 | – | – |
Deferred liability | 146.8 | 166.3 | – | – |
Pensioner liability | 331.5 | 369.7 | 7.4 | 8.1 |
Total liabilities | 509.3 | 572.5 | 7.4 | 8.1 |
| Funded DB scheme | ||
2024 | 2023 | |
% | % | |
Equities | 1 | 1 |
Index-linked bonds | 41 | 53 |
Corporate and other bonds | 27 | 7 |
Cash and other | 6 | 13 |
Swaps | (1) | 1 |
Pensioner buy-in insurance contract | 26 | 25 |
100 | 100 |
2024 | 2023 | |
% pa | % pa | |
Retail prices index (RPI) inflation | 3.3 | 3.2 |
Consumer price index (CPI) inflation | 2.7 | 2.5 |
Discount rate | 5.5 | 4.5 |
Salary increases | 3.9 | 3.8 |
| Rate of increase of pensions in payment* | ||
In line with RPI, subject to a min of 3% and a max of 5% pa | 3.7 | 3.7 |
In line with RPI, subject to a min of 0% and a max of 5% pa | 3.2 | 3.1 |
In line with RPI, subject to a min of 0% and a max of 2.5% pa | 2.2 | 2.1 |
In line with CPI, subject to a min of 0% and a max of 3% pa | 2.2 | 2.2 |
2024 | 2023 | |
Years | Years | |
For a current 60 year old male | 27.7 | 27.8 |
For a current 60 year old female | 29.7 | 29.7 |
For a current 45 year old male | 28.9 | 28.9 |
For a current 45 year old female | 30.8 | 30.7 |
Group and Society | 2024 | 2023 |
£m | £m | |
Present value of defined benefit obligation | (509.3) | (572.5) |
Assets at fair value | 542.3 | 611.1 |
Funded status/defined benefit asset | 33.0 | 38.6 |
Group and Society | 2024 | 2023 |
£m | £m | |
Present value of unfunded defined benefit scheme | (7.4) | (8.1) |
Present value of unfunded defined benefit scheme | (7.4) | (8.1) |
Group and Society | Funded DB scheme | Unfunded DB scheme | ||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Cumulative actuarial (loss)/gains recognised at 1 January | (41.2) | (30.8) | 15.6 | 16.4 |
Gain/(loss) due on change in financial assumptions | 61.8 | (4.0) | 0.8 | (0.1) |
Gain due to demographic assumptions | 0.9 | 12.2 | – | 0.1 |
Gain/(loss) due to experience | 0.8 | 13.2 | (0.1) | (0.8) |
| Loss due to investment return different from return implied by the discount | (68.4) | (31.8) | – | – |
| rate | ||||
Total actuarial (loss)/gain recognised in SCI | (4.9) | (10.4) | 0.7 | (0.8) |
Cumulative actuarial (losses)/gains recognised at 31 December | (46.1) | (41.2) | 16.3 | 15.6 |
Group and Society | Funded DB scheme | Unfunded DB scheme | ||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Administrative expenses | 2.4 | 2.1 | – | – |
Interest on net defined benefit surplus | (1.7) | (2.3) | 0.4 | 0.3 |
Total pension expense | 0.7 | (0.2) | 0.4 | 0.3 |
Group and Society | Funded DB scheme | Unfunded DB scheme | ||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Present value of defined benefit obligation at 1 January | 572.5 | 593.4 | 8.1 | 7.4 |
Administrative expenses | 2.4 | 2.1 | – | – |
Interest cost | 25.2 | 27.8 | 0.4 | 0.3 |
Actuarial (gain)/loss | (63.5) | (21.4) | (0.7) | 0.8 |
Defined benefit actual benefits and costs paid | (27.3) | (29.4) | – | – |
Disbursements directly paid by the employer | – | – | (0.4) | (0.4) |
Present value of defined benefit obligation at 31 December | 509.3 | 572.5 | 7.4 | 8.1 |
Group and Society | Funded DB scheme | |
2024 | 2023 | |
£m | £m | |
Fair value of assets at 1 January | 611.1 | 642.2 |
Interest income on scheme asset | 26.9 | 30.1 |
Return on plan assets less than discount rates | (68.4) | (31.8) |
Defined benefit actual benefits and costs paid | (27.3) | (29.4) |
Fair value of plan assets at 31 December | 542.3 | 611.1 |
| Defined benefit | Assets | Net effect | |
| obligation | |||
£m | £m | £m | |
Total as at 31 December 2024 | 516.7 | 542.3 | 25.6 |
| Change in defined benefit obligation/assets given the following change in assumption: | |||
Discount rate:* 1.00% pa increase | (56.4) | (65.3) | (8.9) |
Discount rate:* 1.00% decrease | 68.9 | 77.4 | 8.5 |
Salary Escalation: 0.75% increase | 1.0 | – | (1.0) |
Salary Escalation: 0.75% decrease | (0.9) | – | 0.9 |
Inflation:** 0.50% increase | 16.6 | 18.4 | 1.8 |
Inflation:** 0.50% decrease | (15.7) | (15.7) | – |
Life expectancy: 1 year average increase | 15.4 | 4.8 | (10.6) |
Life expectancy: 1 year average decrease | (15.4) | (4.8) | 10.6 |
Group | Society | |||
2024 | 2023 | 2024 | Restated* | |
| 2023 | ||||
£m | £m | £m | £m | |
Prepayments and accrued interest | 29.7 | 23.0 | 29.7 | 23.0 |
Due from controlled entities | – | – | 74.7 | 93.6 |
Current tax assets* | – | – | – | – |
Other assets | 6.7 | 12.1 | 4.8 | 10.2 |
Total other assets | 36.4 | 35.1 | 109.2 | 126.8 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Shares comprising balances held by individuals | 52,044.4 | 47,056.7 | 52,044.4 | 47,056.7 |
Acquisition fair value adjustments | 1.0 | – | 1.0 | – |
Total shares | 52,045.4 | 47,056.7 | 52,045.4 | 47,056.7 |
Group | Society | |||
2024 | 2023 | 2024 | Restated | |
| 2023 | ||||
£m | £m | £m | £m | |
| Amounts owed to: | ||||
Subsidiary undertakings | – | – | 12,842.6 | 13,679.0 |
Other customers | 1,196.8 | 983.6 | 1,196.8 | 983.6* |
Total other deposits | 1,196.8 | 983.6 | 14,039.4 | 14,662.6* |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Covered bonds | 2,960.0 | 2,968.4 | 4,195.9 | 4,254.9 |
Medium-term notes | 1,258.1 | 1,262.7 | 1,258.1 | 1,262.7 |
Residential mortgage backed securities | 801.2 | 688.3 | – | – |
Total debt securities in issue | 5,019.3 | 4,919.4 | 5,454.0 | 5,517.6 |
Group Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Accruals and deferred income | 43.4 | 43.3 | 43.4 | 43.3 |
Finance lease liabilities | 14.9 | 17.3 | 14.9 | 17.3 |
Other | 16.9 | 9.9 | 45.4 | 58.6 |
Total other liabilities | 75.2 | 70.5 | 103.7 | 119.2 |
| Buildings | Finance | NPV | |
| lease | charges | ||
| payments | |||
£m | £m | £m | |
Within 1 year | 3.4 | (0.4) | 3.0 |
1–2 years | 2.6 | (0.3) | 2.3 |
2–3 years | 2.4 | (0.2) | 2.2 |
3–4 years | 2.1 | (0.2) | 1.9 |
4–5 years | 1.9 | (0.1) | 1.8 |
5–10 years | 2.7 | (0.1) | 2.6 |
10–15 years | 0.5 | (0.1) | 0.4 |
Over 15 years | 0.9 | (0.2) | 0.7 |
Total at 31 December 2024 | 16.5 | (1.6) | 14.9 |
Group | Customer | Restructuring | Property | Other | Total |
| redress | related | ||||
| provision | |||||
£m | £m | £m | £m | £m | |
At 1 January 2024 | 1.0 | 0.2 | 2.7 | 0.1 | 4.0 |
Amounts utilised during the year | (0.2) | (0.1) | (0.8) | – | (1.1) |
Provision (release)/charge | (0.1) | 0.8 | (0.2) | 0.8 | 1.3 |
At 31 December 2024 | 0.7 | 0.9 | 1.7 | 0.9 | 4.2 |
At 1 January 2023 | 1.0 | 0.5 | 4.1 | 0.1 | 5.7 |
Amounts utilised during the year | (0.2) | (0.1) | (0.8) | – | (1.1) |
Provision charge/(release) | 0.2 | (0.2) | (0.6) | – | (0.6) |
At 31 December 2023 | 1.0 | 0.2 | 2.7 | 0.1 | 4.0 |
Society | Customer | Restructuring | Property | Other | Total |
| redress | related | ||||
| provision | |||||
£m | £m | £m | £m | £m | |
At 1 January 2024 | 0.9 | 0.2 | 2.7 | 0.1 | 3.9 |
Amounts utilised during the year | (0.1) | (0.1) | (0.8) | 0.0 | (1.0) |
Provision (release)/charge | (0.1) | 0.8 | (0.2) | 0.8 | 1.3 |
At 31 December 2024 | 0.7 | 0.9 | 1.7 | 0.9 | 4.2 |
At 1 January 2023 | 1.0 | 0.5 | 4.1 | 0.1 | 5.7 |
Amounts utilised during the year | (0.1) | (0.1) | (0.8) | – | (1.0) |
Provision release | – | (0.2) | (0.6) | – | (0.8) |
At 31 December 2023 | 0.9 | 0.2 | 2.7 | 0.1 | 3.9 |
Group and Society | Maturity date | 2024 | 2023 |
£m | £m | ||
| Senior non-preferred: | |||
3% Senior non-preferred bonds 2025 | 18 April 2025 | – | 141.4 |
1½% Senior non-preferred bonds 2029 | 15 September 2029 | 249.6 | 249.2 |
3.511% Senior non-preferred bonds 2030 | 11 October 2030 | 301.6 | 301.5 |
63/8% Senior non-preferred bonds 2028 | 15 November 2028 | 352.0 | 351.8 |
73/8% Senior non-preferred bonds 2027 | 12 September 2027 | 305.5 | 305.2 |
| Subordinated notes: | |||
63/8% Subordinated Bonds 2024 | 26 April 2024 | – | 4.1 |
33/8% Subordinated Bonds 2028 | 13 September 2028 | 302.2 | 301.9 |
13½% Convertible Tier 2 Capital Notes 2025 | 01 April 2025 | 26.5 | 26.5 |
Fair value hedging adjustments | (84.1) | (59.9) | |
Total subordinated liabilities | 1,453.3 | 1,621.7 |
Group and Society | 2024 | 2023 |
£m | £m | |
Committed undrawn standby facilities | 105.8 | 136.1 |
Other financial commitments | – | 2.8 |
Total financial commitments | 105.8 | 138.9 |
Activity | Risk | Type of derivative |
| Management of the investment of reserves and | Sensitivity to changes in interest rates | Interest rate swaps |
| non-interest bearing liabilities | ||
Fixed rate savings products and debt issuance | Sensitivity to changes in interest rates | Interest rate swaps |
Fixed rate mortgage lending | Sensitivity to changes in interest rates | Interest rate swaps |
| Management of foreign currency risk arising | Sensitivity to changes in foreign exchange rates | Cross currency interest rate swaps and |
| from investment and funding | foreign exchange contracts | |
Floating rate liabilities | Sensitivity to changes in interest rates | Interest rate swaps and capped interest |
| rate options |
Hedge relationship | Balance sheet line item |
| Fair value hedge for interest rate risk | |
Fixed rate mortgages | Loans and advances to customers |
Fixed rate debt securities held | Debt securities |
Fixed rate savings | Shares |
Fixed rate debt securities issued | Debt securities in issue |
| Fair value hedge for interest rate and FX risk | |
Fixed rate debt securities issued | Debt securities in issue |
Fixed rate debt securities held | Debt securities |
| Cash flow hedge for interest rate risk | |
Floating rate deposits | Amounts owed to credit institutions |
Floating rate debt securities issued | Debt securities in issue |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
| Fair value hedges | ||||
Fixed rate mortgages | 40.8 | (27.3) | 40.8 | (27.3) |
Fixed rate debt securities held | 1.2 | 2.7 | 1.2 | 2.7 |
Fixed rate savings | (21.0) | – | (21.0) | – |
Fixed rate debt securities issued | 0.7 | (4.4) | 10.6 | (4.3) |
| Cash flow hedges | ||||
Floating rate debt securities issued | (0.5) | (0.1) | (0.5) | (0.1) |
Total | 21.2 | (29.1) | 31.1 | (29.0) |
| Contract/ | Fair values | Change in fair | ||
| Notional | Assets | Liabilities | value used for | |
| amount | calculating | |||
| ineffectiveness | ||||
£m | £m | £m | £m | |
| Group | ||||
| At 31 December 2024 | ||||
| Interest rate risk | ||||
Interest rate swaps designated as fair value hedges | 44,890.8 | 1,273.7 | 206.9 | (103.7) |
Interest rate swaps designated as cash flow hedges | 1,530.0 | 18.3 | – | 8.8 |
| Interest rate and FX risk | ||||
Cross currency interest rate swaps designated as fair value hedges | 2,964.6 | 100.7 | 262.4 | 58.4 |
| Derivatives not designated as hedges: | ||||
Interest rate swaps | 14,341.0 | 66.5 | 86.5 | n/a |
Foreign exchange | 92.9 | 7.7 | – | n/a |
Total derivative financial instruments | 63,819.3 | 1,466.9 | 555.8 | (36.5) |
| Society | ||||
| At 31 December 2024 | ||||
| Interest rate risk | ||||
Interest rate swaps designated as fair value hedges | 44,890.8 | 1,273.7 | 206.9 | (103.7) |
Interest rate swaps designated as cash flow hedges | 1,530.0 | 18.3 | – | 8.8 |
| Interest rate and FX risk | ||||
Cross currency interest rate swaps designated as fair value hedges | 1,721.7 | 100.7 | 136.2 | 22.9 |
| Derivatives not designated as hedges: | ||||
Interest rate swaps | 22,593.0 | 66.5 | 86.5 | n/a |
Foreign exchange | 83.0 | 6.8 | – | n/a |
Total derivative financial instruments | 70,818.5 | 1,466.0 | 429.6 | (72.0) |
| Contract/ | Fair values | Change in fair | ||
| Notional | Assets | Liabilities | value used | |
| amount | for calculating | |||
| ineffectiveness | ||||
£m | £m | £m | £m | |
| Group | ||||
| At 31 December 2023 | ||||
| Interest rate risk | ||||
Interest rate swaps designated as fair value hedges | 27,894.4 | 1,548.1 | 269.9 | (949.1)* |
Interest rate swaps designated as cash flow hedges | – | – | – | – |
| Interest rate and FX risk | ||||
Cross currency interest rate swaps designated as fair value hedges | 3,091.3 | 68.4 | 235.9 | 102.5* |
| Derivatives not designated as hedges: | ||||
Interest rate swaps | 21,432.1 | 129.9 | 191.2 | n/a |
Foreign exchange | 171.1 | 8.6 | 0.4 | n/a |
Total derivative financial instruments | 52,588.9 | 1,755.0 | 697.4 | (846.6) |
| Society | ||||
| At 31 December 2023 | ||||
| Interest rate risk | ||||
Interest rate swaps designated as fair value hedges | 27,894.4 | 1,548.1 | 269.9 | (949.1)* |
Interest rate caps designated as cash flow hedges | – | – | – | – |
| Interest rate and FX risk | ||||
Cross currency interest rate swaps designated as fair value hedges | 1,787.7 | 68.4 | 122.8 | 32.6* |
| Derivatives not designated as hedges: | ||||
Interest rate swaps | 31,215.6 | 129.9 | 191.2 | n/a |
Foreign exchange | 104.5 | 5.5 | 0.4 | n/a |
Total derivative financial instruments | 61,002.2 | 1,751.9 | 584.3 | (916.5) |
Group and Society | 2024 | 2023 | ||||
| Repayable | In more than | Over | Repayable | In more than | Over | |
| up to | three years | five years | up to | three years | five years | |
| three | but less than | three | but less than | |||
| years | five years | years | five years | |||
| Average fixed interest rate – Fair value hedges | ||||||
Interest rate swaps (pay fixed) | 2.66 | 3.91 | 2.44 | 1.65 | 2.56 | 1.50 |
Interest rate swaps (receive fixed) | 4.45 | 2.69 | – | 3.69 | 3.19 | 3.51 |
Cross currency interest rate swaps | 0.66 | 0.63 | 2.66 | 0.70 | 0.44 | 0.86 |
| Average fixed interest rate – Cash flow hedges | ||||||
Interest rate swaps (pay fixed) | 3.85 | 3.60 | 3.60 | – | – | – |
| Average EUR:GBP FX rate – Fair value hedges | ||||||
Cross currency interest rate swaps | 1.11 | 1.17 | 1.16 | 1.13 | 1.15 | 1.14 |
| Average JPY:GBP FX rate – Fair value hedges | ||||||
Cross currency interest rate swaps | 156.41 | – | – | 156.41 | – | – |
| Average USD:GBP FX rate – Fair value hedges | ||||||
Cross currency interest rate swaps | 1.25 | – | – | – | 1.19 | – |
Group and Society | Repayable | In more than | Over | Total |
| up to | three years | five years | ||
| three years | but less than | |||
| five years | ||||
£m | £m | £m | £m | |
| At 31 December 2024 | ||||
Interest rate swaps (pay fixed) | 1,095.0 | 150.0 | 285.0 | 1,530.0 |
Total cash flow hedges | 1,095.0 | 150.0 | 285.0 | 1,530.0 |
| At 31 December 2023 | ||||
Interest rate swaps (pay fixed) | – | – | – | – |
Total cash flow hedges | – | – | – | – |
Group | Repayable | In more than | Over | Total |
| up to | three years | five years | ||
| three years | but less than | |||
| five years | ||||
£m | £m | £m | £m | |
| At 31 December 2024 | ||||
Interest rate swaps (pay fixed) | 24,778.6 | 6,395.1 | 1,246.5 | 32,420.2 |
Interest rate swaps (receive fixed) | 11,880.6 | 590.0 | – | 12,470.6 |
Cross currency interest rate swaps | 1,390.3 | 1,081.2 | 493.1 | 2,964.6 |
Total fair value hedges | 38,049.5 | 8,066.3 | 1,739.6 | 47,855.4 |
| At 31 December 2023 | ||||
Interest rate swaps (pay fixed) | 16,253.8 | 8,561.4 | 1,035.0 | 25,850.2 |
Interest rate swaps (receive fixed) | 844.2 | 900.0 | 300.0 | 2,044.2 |
Cross currency interest rate swaps | 1,429.7 | 1,582.8 | 78.8 | 3,091.3 |
Total fair value hedges | 18,527.7 | 11,044.2 | 1,413.8 | 30,985.7 |
Society | Repayable | In more than | Over | Total |
| up to | three years | five years | ||
| three years | but less than | |||
| five years | ||||
£m | £m | £m | £m | |
| At 31 December 2024 | ||||
Interest rate swaps (pay fixed) | 24,778.6 | 6,395.1 | 1,246.5 | 32,420.2 |
Interest rate swaps (receive fixed) | 11,880.6 | 590.0 | – | 12,470.6 |
Cross currency interest rate swaps | 976.0 | 666.9 | 78.8 | 1,721.7 |
Total fair value hedges | 37,635.2 | 7,652.0 | 1,325.3 | 46,612.5 |
| At 31 December 2023 | ||||
Interest rate swaps (pay fixed) | 16,253.8 | 8,561.4 | 1,035.0 | 25,850.2 |
Interest rate swaps (receive fixed) | 844.2 | 900.0 | 300.0 | 2,044.2 |
Cross currency interest rate swaps | 995.2 | 713.7 | 78.8 | 1,787.7 |
Total fair value hedges | 18,093.2 | 10,175.1 | 1,413.8 | 29,682.1 |
Group and Society | Assets | Liabilities | Change in fair | Cash flow hedge reserve | |
| value of hedged | Continuing | Discontinued | |||
| item used for | hedges | hedges | |||
| calculating | |||||
| ineffectiveness | |||||
£m | £m | £m | £m | £m | |
| At 31 December 2024 | |||||
Floating rate debt securities issued | – | 1,530.0 | (9.3) | – | 26.4 |
| At 31 December 2023 | |||||
Floating rate debt securities issued | – | – | (5.7) | – | (0.5) |
Floating rate liabilities | – | – | 3.2 | – | – |
Group and Society | 2024 | 2023 |
£m | £m | |
At 1 January | 0.4 | 9.9 |
| Effective portion of changes in fair value of interest rate swaps: | ||
Floating rate debt securities issued | 5.7 | – |
Floating rate liabilities | – | – |
| Amounts reclassified from reserves to income statement: | ||
Floating rate debt securities issued | 3.5 | (0.9) |
Floating rate liabilities | – | (12.3) |
Taxation | (2.6) | 3.7 |
At 31 December | 7.0 | 0.4 |
| Carrying amount of | Accumulated fair value | Change in fair | |||
| hedged item | adjustments on the | value of the | |||
| hedged item | hedged item | ||||
Assets | Liabilities | Assets | Liabilities | for calculating | |
| ineffectiveness | |||||
£m | £m | £m | £m | £m | |
| Group | |||||
| At 31 December 2024 | |||||
Fixed rate mortgages (interest rate risk) | 29,161.9 | – | (454.7) | – | 160.7 |
Fixed rate debt securities held (interest rate and FX risk) | 3,706.7 | – | (287.4) | – | (35.7) |
Fixed rate savings (interest rate risk) | – | 10,493.7 | – | 1.0 | (1.0) |
Fixed rate debt securities issued (interest rate and FX risk) | – | 4,096.6 | – | 195.0 | (60.0) |
| Society* | |||||
| At 31 December 2024 | |||||
Fixed rate mortgages (interest rate risk) | 29,161.9 | – | (454.7) | – | 160.7 |
Fixed rate debt securities held (interest rate and FX risk) | 3,706.7 | – | (287.4) | – | (35.7) |
Fixed rate savings (interest rate risk) | – | 10,493.7 | – | 1.0 | (1.0) |
Fixed rate debt securities issued (interest rate and FX risk) | – | 2,844.9 | – | 147.3 | (14.6) |
| Group | |||||
| At 31 December 2023 | |||||
Fixed rate mortgages (interest rate risk) | 23,721.6 | – | (615.5) | – | 892.8 |
Fixed rate debt securities held (interest rate risk and FX risk) | 2,693.2 | – | (254.6) | – | 104.6 |
Fixed rate savings (interest rate risk) | – | – | – | – | – |
Fixed rate debt securities issued (interest rate and FX risk) | – | 4,338.9 | – | 255.0 | (210.2) |
| Society* | |||||
| At 31 December 2023 | |||||
Fixed rate mortgages (interest rate risk) | 23,721.6 | – | (615.5) | – | 892.8 |
Fixed rate debt securities held (interest rate risk and FX risk) | 2,693.2 | – | (254.6) | – | 104.6 |
Fixed rate savings (interest rate risk) | – | – | – | – | – |
Fixed rate debt securities issued (interest rate and FX risk) | – | 3,035.0 | – | 161.9 | (140.2) |
Group | Carrying | Carrying | Total |
| amount of | amount of | ||
| encumbered | unencumbered | ||
| assets | assets | ||
£m | £m | £m | |
| 2024 | |||
Liquid assets | 1,514.2 | 13,106.8 | 14,621.0 |
Loans and advances to customers | 5,714.8 | 43,990.7 | 49,705.5 |
Fair value adjustment for hedged risk on loans and advances to customers | – | (454.7) | (454.7) |
Other assets | – | 1,672.6 | 1,672.6 |
Total assets | 7,229.0 | 58,315.4 | 65,544.4 |
| 2023 | |||
Liquid assets | 1,688.3 | 11,110.1 | 12,798.4 |
Loans and advances to customers | 7,307.1 | 39,508.8 | 46,815.9 |
Fair value adjustment for hedged risk on loans and advances to customers | – | (615.5) | (615.5) |
Other assets | – | 1,969.9 | 1,969.9 |
Total assets | 8,995.4 | 51,973.3 | 60,968.7 |
Group | Repayable | Less than | In more than | In more than | Over five | Total |
| on demand | three | three months | one year but | years | ||
| months | but not more | not more | ||||
| than one | than five | |||||
| year | years | |||||
£m | £m | £m | £m | £m | £m | |
| As at 31 December 2024 | ||||||
| Financial assets | ||||||
Cash and balances with the Bank of England | 5,609.7 | – | – | – | – | 5,609.7 |
Loans and advances to credit institutions | 590.0 | – | – | – | – | 590.0 |
Debt securities | – | 1,234.9 | 1,183.4 | 4,114.7 | 1,888.3 | 8,421.3 |
Loans and advances to customers | – | 12.6 | 73.7 | 1,289.4 | 48,329.8 | 49,705.5 |
Fair value adjustment for hedged risk on loans and advances to customers | – | 574.9 | 640.1 | (1,650.2) | (19.5) | (454.7) |
Derivative financial instruments | – | 54.6 | 161.7 | 994.9 | 255.7 | 1,466.9 |
Total financial assets | 6,199.7 | 1,877.0 | 2,058.9 | 4,748.8 | 50,454.3 | 65,338.7 |
| Financial liabilities | ||||||
Shares | 32,548.7 | 6,130.7 | 11,358.2 | 1,988.7 | 18.1 | 52,044.4 |
Fair value adjustment for hedged risk on shares | – | 127.4 | 1,012.6 | (1,139.0) | – | 1.0 |
Amounts owed to credit institutions | 708.9 | 450.0 | 10.0 | – | – | 1,168.9 |
Other deposits | 842.6 | 348.7 | 5.5 | – | – | 1,196.8 |
Debt securities in issue | – | (6.1) | 393.0 | 3,385.2 | 1,247.2 | 5,019.3 |
Derivative financial instruments | – | 19.8 | 87.7 | 445.2 | 3.1 | 555.8 |
Subordinated liabilities | – | – | 26.5 | 1,125.2 | 301.6 | 1,453.3 |
Total financial liabilities | 34,100.2 | 7,070.5 | 12,893.5 | 5,805.3 | 1,570.0 | 61,439.5 |
| As at 31 December 2023 | ||||||
| Financial assets | ||||||
Cash and balances with the Bank of England | 4,839.1 | – | – | – | – | 4,839.1 |
Loans and advances to credit institutions | 397.4 | – | – | – | – | 397.4 |
Debt securities | – | 955.2 | 971.7 | 4,205.4 | 1,429.6 | 7,561.9 |
Loans and advances to customers* | – | 15.4 | 128.6 | 1,240.8 | 45,431.1 | 46,815.9 |
Fair value adjustment for hedged risk on loans and advances to customers* | – | (109.2) | (244.0) | (262.5) | 0.2 | (615.5) |
Derivatives financial instruments | – | 64.9 | 182.8 | 1,298.6 | 208.7 | 1,755.0 |
Total financial assets | 5,236.5 | 926.3 | 1,039.1 | 6,482.3 | 47,069.6 | 60,753.8 |
| Financial liabilities | ||||||
Shares | 26,276.7 | 4,005.6 | 10,704.9 | 6,066.1 | 3.4 | 47,056.7 |
Amounts owed to credit institutions | 55.4 | 807.6 | 10.3 | 1,013.0 | – | 1,886.3 |
Other deposits | 604.2 | 366.8 | 12.6 | – | – | 983.6 |
Debt securities in issue | – | – | 1,189.7 | 3,041.4 | 688.3 | 4,919.4 |
Derivative financial liabilities | – | 28.1 | 54.8 | 543.8 | 70.7 | 697.4 |
Subordinated liabilities | – | – | 4.1 | 1,126.8 | 490.8 | 1,621.7 |
Total financial liabilities | 26,936.3 | 5,208.1 | 11,976.4 | 11,791.1 | 1,253.2 | 57,165.1 |
Group | Repayable on | In more than | In more than | Over five | Total |
| demand and | three months | one year but | years | ||
| up to three | but not more | not more than | |||
| months | than one year | five years | |||
£m | £m | £m | £m | £m | |
| As at 31 December 2024 | |||||
Shares | 38,679.4 | 11,358.2 | 1,988.7 | 18.1 | 52,044.4 |
Amounts owed to credit institutions | 1,158.9 | 10.1 | – | – | 1,169.0 |
| Other deposits | |||||
Society | 1,191.3 | 5.6 | – | – | 1,196.9 |
Subsidiaries | – | – | – | – | – |
Debt securities in issue | 23.7 | 424.8 | 3,556.9 | 1,543.8 | 5,549.2 |
Subordinated liabilities | – | 97.1 | 1,323.9 | 312.1 | 1,733.1 |
Derivative financial liabilities | 113.8 | 661.2 | 876.1 | 130.4 | 1,781.5 |
Total | 41,167.1 | 12,557.0 | 7,745.6 | 2,004.4 | 63,474.1 |
| As at 31 December 2023 as restated | |||||
Shares | 30,281.9 | 10,704.9 | 6,066.1 | 3.4 | 47,056.3 |
Amounts owed to credit institutions | 743.7 | 49.5 | 1,041.6 | – | 1,834.8 |
| Other deposits | |||||
Society | 971.4* | 12.9 | – | – | 984.3* |
Subsidiaries | –* | – | – | – | –* |
Debt securities in issue | 34.3 | 1,364.1 | 4,124.1 | – | 5,522.5 |
Subordinated liabilities | – | 92.8 | 1,409.9 | 574.8 | 2,077.5 |
Derivative financial liabilities | 109.1 | 186.8 | 599.8 | 51.4 | 947.1 |
Total | 32,140.4 | 12,411.0 | 13,241.5 | 629.6 | 58,422.5 |
Group and Society | 2024 | 2023 |
£m | £m | |
Year end | 7.2 | 5.2 |
Maximum | 7.8 | 5.2 |
Aaa-Aa3 | A1-A3 | Baa1-Baa3 | Ba1-B3 | Caa1-C3 | Unrated | Total | |
£m | £m | £m | £m | £m | £m | £m | |
| 2024 | |||||||
Central Bank and Sovereigns | 8,082.3 | 219.9 | – | – | – | – | 8,302.2 |
Financial Institutions | 5,708.5 | 868.6 | 229.3 | – | – | – | 6,806.4 |
Supranationals | 979.3 | – | – | – | – | – | 979.3 |
Total | 14,770.1 | 1,088.5 | 229.3 | – | – | – | 16,087.9 |
| 2023 | |||||||
Central Bank and Sovereigns | 5,732.9 | 241.0 | – | – | – | – | 5,973.9 |
Financial Institutions | 6,222.6 | 1,800.7 | 68.4 | – | – | – | 8,091.7 |
Supranationals | 487.8 | – | – | – | – | – | 487.8 |
Total | 12,443.3 | 2,041.7 | 68.4 | – | – | – | 14,553.4 |
Year end | Average | Maximum | Minimum | |
£m | £m | £m | £m | |
| 2024 | ||||
PV01 sensitivity (Treasury) | 0.0 | 0.0 | 0.0 | 0.0 |
PV100 sensitivity | (14.9) | 9.3 | 21.9 | (14.9) |
| 2023 | ||||
SONIA basis | 1.3 | 1.4 | 1.5 | 1.2 |
PV01 sensitivity | 0.0 | 0.1 | 0.2 | 0.0 |
PV100 sensitivity | 1.3 | 10.6 | 28.3 | (0.3) |
Treasury VaR | 1.5 | 3.2 | 5.7 | 1.3 |
| Greater than | Greater than | Greater than | |
| one year | five years | ten years | |
£m | £m | £m | |
| 2024 | |||
Repricing gap (Treasury) | 590 | 133 | – |
| 2023 | |||
Repricing gap (Treasury) | 289 | (30) | – |
| Central Banks | Financial | Supranationals | Total | |
| and Sovereigns | institutions | |||
£m | £m | £m | £m | |
| 2024 | ||||
United Kingdom | 8,024.5 | 4,370.3 | – | 12,394.8 |
Australia | – | 609.5 | – | 609.5 |
Canada | – | 1,111.2 | – | 1,111.2 |
France | 57.8 | 49.0 | – | 106.8 |
Germany | 288.1 | – | – | 288.1 |
Japan | 219.9 | 196.6 | – | 416.5 |
Netherlands | – | 164.4 | – | 164.4 |
Norway | – | 71.2 | – | 71.2 |
Spain | – | 71.2 | – | 71.2 |
Sweden | – | 62.6 | – | 62.6 |
Switzerland | – | 0.3 | – | 0.3 |
United States | – | 100.1 | – | 100.1 |
International | – | – | 691.2 | 691.2 |
Total | 8,590.3 | 6,806.4 | 691.2 | 16,087.9 |
| 2023 | ||||
United Kingdom | 5,691.5 | 5,357.0 | – | 11,048.5 |
Australia | – | 442.5 | – | 442.5 |
Canada | – | 1,409.7 | – | 1,409.7 |
France | 41.4 | 34.6 | – | 76.0 |
Germany | – | 240.6 | – | 240.6 |
Japan | 241.0 | 9.3 | – | 250.3 |
Netherlands | – | 85.7 | – | 85.7 |
Norway | – | 104.0 | – | 104.0 |
Spain | – | 63.0 | – | 63.0 |
Sweden | – | 61.5 | – | 61.5 |
Switzerland | – | 179.9 | – | 179.9 |
United States | – | 103.9 | – | 103.9 |
International | – | – | 487.8 | 487.8 |
Total | 5,973.9 | 8,091.7 | 487.8 | 14,553.4 |
Group | 2024 | 2023 |
£m | £m | |
Cash and balances with the Bank of England | 5,609.7 | 4,839.1 |
Loans and advances to credit institutions | 590.0 | 397.4 |
Debt securities | 8,421.3 | 7,561.9 |
Derivative financial instruments | 1,466.9 | 1,755.0 |
Total wholesale credit risk | 16,087.9 | 14,553.4 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Gross contractual exposures | 49,758.5 | 46,868.6 | 10,645.7 | 11,001.1 |
EIR and other adjustments | 29.7 | 39.4 | (23.8) | (17.6) |
Fair value rate adjustment | (24.1) | (32.2) | (24.1) | (32.2) |
Gross loans and advances to customers | 49,764.1 | 46,875.8 | 10,597.8 | 10,951.3 |
Impairment | (39.2) | (37.7) | (7.3) | (8.5) |
Fair value credit adjustment | (19.4) | (22.3) | (19.4) | (22.3) |
ECL | (58.6) | (60.0) | (26.7) | (30.8) |
Loans and advances to customers | 49,705.5 | 46,815.8 | 10,571.1 | 10,920.5 |
2024 | Scenario | 2023 | Scenario | |||||||||
2025 | 2026 | 2027 | 2028 | 2029 | 2024 | 2025 | 2026 | 2027 | 2028 | |||
| HPI | ||||||||||||
Upside | 6.0 | 5.5 | 4.0 | 4.0 | 4.0 | 2.0 | 3.0 | 3.5 | 4.0 | 4.5 | ||
Core | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | (4.0) | 2.0 | 3.0 | 3.5 | 4.0 | ||
Downturn | (4.0) | 1.0 | 0.5 | 1.2 | 1.2 | (7.5) | (4.0) | 2.5 | 0.5 | 1.2 | ||
Severe Downturn | (14.3) | (9.5) | (1.6) | 6.1 | 0.5 | (12.0) | (12.5) | (6.0) | (1.0) | 0.5 | ||
| GDP | ||||||||||||
Upside | 1.9 | 2.0 | 2.4 | 2.2 | 2.2 | 1.5 | 1.8 | 2.0 | 1.9 | 1.9 | ||
Core | 1.3 | 1.5 | 1.6 | 1.6 | 1.7 | 0.3 | 0.8 | 1.0 | 1.2 | 1.3 | ||
Downturn | 0.5 | 0.7 | 1.0 | 1.2 | 1.2 | (0.1) | 0.1 | 0.1 | 0.2 | 0.3 | ||
Severe Downturn | (4.5) | (1.5) | 0.5 | 0.8 | 0.8 | (4.5) | (1.5) | – | 0.5 | 1.0 | ||
| Unemployment | ||||||||||||
Upside | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | ||
Core | 4.6 | 4.7 | 4.6 | 4.5 | 4.5 | 5.0 | 4.8 | 4.6 | 4.4 | 4.0 | ||
Downturn | 6.0 | 5.8 | 5.5 | 5.0 | 4.8 | 6.5 | 6.0 | 5.8 | 5.5 | 5.0 | ||
Severe Downturn | 8.0 | 8.4 | 7.0 | 6.5 | 6.0 | 7.0 | 9.0 | 8.0 | 7.0 | 6.5 | ||
| Bank base rate | ||||||||||||
Upside | 3.5 | 3.5 | 3.5 | 3.3 | 3.3 | 4.8 | 4.0 | 3.5 | 3.5 | 3.3 | ||
Core | 4.0 | 3.8 | 3.8 | 3.8 | 3.5 | 5.0 | 4.5 | 4.3 | 4.3 | 4.0 | ||
Downturn | 4.8 | 4.3 | 4.3 | 4.3 | 4.3 | 6.0 | 5.5 | 5.5 | 4.0 | 3.5 | ||
Severe Downturn | 6.5 | 5.5 | 5.0 | 5.0 | 4.5 | 7.0 | 6.0 | 5.5 | 5.0 | 5.0 |
Upside | Core | Downturn | Severe Downturn | |||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| 5 year average | ||||||||
GDP | 2.1 | 1.8 | 1.5 | 1.0 | 0.9 | 0.2 | (0.8) | (0.8) |
HPI | 4.7 | 3.4 | 3.0 | 1.7 | – | (1.5) | (3.8) | (6.4) |
Unemployment | 4.2 | 4.0 | 4.6 | 4.6 | 5.4 | 5.8 | 7.2 | 7.6 |
Bank base rate | 3.4 | 4.0 | 3.8 | 4.5 | 4.4 | 5.1 | 5.3 | 5.8 |
| Peak to trough | ||||||||
GDP | – | – | – | (4.7) | – | 0.9 | (5.9) | (1.8) |
HPI | – | – | – | (14.1) | (5.1) | 5.2 | (26.4) | (26.1) |
Unemployment | 4.2 | 4.2 | 4.7 | 5.0 | 6.0 | 6.5 | 9.0 | 9.0 |
Group | 2024 | 2023 | ||
Weighting | ECL | Weighting | ECL | |
Scenario | % | £m | % | £m |
Upside | 10 | 39.1 | 5 | 35.3 |
Core | 60 | 41.4 | 40 | 38.7 |
Downturn | 20 | 83.7 | 35 | 63.9 |
Severe Downturn | 10 | 130.2 | 20 | 102.1 |
Weighted scenario | 100 | 58.6 | 100 | 60.0 |
2024 | 2023 | |
£m | £m | |
Affordability | 1.2 | 7.1 |
Model Performance | 10.6 | 10.0 |
Other | 0.9 | (1.5) |
Total PMA | 12.7 | 15.6 |
Gross exposure | PMA | Total ECL | Coverage | Average LTV | ||
£m | % | £m | £m | % | % | |
| 2024 | ||||||
Stage 1 | 44,489.2 | 89.4 | 2.8 | 7.8 | – | 52.1 |
Stage 2 | 4,458.8 | 9.0 | 9.6 | 23.5 | 0.5 | 39.3 |
Stage 3 | 520.1 | 1.0 | 0.3 | 16.7 | 3.2 | 44.5 |
POCI | 290.4 | 0.6 | – | 10.6 | 3.7 | 38.6 |
Total | 49,758.5 | 100.0 | 12.7 | 58.6 | 0.1 | 50.9 |
| 2023 | ||||||
Stage 1 | 41,597.7 | 88.8 | 3.0 | 8.5 | – | 50.2 |
Stage 2 | 4,521.8 | 9.6 | 13.1 | 26.5 | 0.6 | 36.5 |
Stage 3 | 409.4 | 0.9 | (0.5) | 13.8 | 3.4 | 42.5 |
POCI | 339.7 | 0.7 | – | 11.2 | 3.3 | 40.1 |
Total | 46,868.6 | 100.0 | 15.6 | 60.0 | 0.1 | 49.0 |
2024 | 2023 | |||
£m | % | £m | % | |
| Gross exposures | ||||
Stage 1 | 44,489.2 | 89.4 | 41,597.7 | 88.8 |
Stage 2 | 4,458.8 | 9.0 | 4,521.8 | 9.6 |
Stage 3 | 520.1 | 1.0 | 409.4 | 0.9 |
POCI | 290.4 | 0.6 | 339.7 | 0.7 |
Total gross exposures | 49,758.5 | 100.0 | 46,868.6 | 100.0 |
Problem loans | 566.9 | 1.1 | 458.9 | 1.0 |
Cost of risk | – | – | – | – |
| ECL and Coverage ratios | ||||
Stage 1 | 7.8 | – | 8.5 | – |
Stage 2 | 23.5 | 0.5 | 26.5 | 0.6 |
Stage 3 | 16.7 | 3.2 | 13.8 | 3.4 |
POCI | 10.6 | 3.7 | 11.2 | 3.3 |
Total ECL | 58.6 | 0.1 | 60.0 | 0.1 |
Of which impairment | 39.2 | 66.9 | 37.7 | 62.8 |
Of which fair value credit adjustment | 19.4 | 33.1 | 22.3 | 37.2 |
Group | Gross exposure | Collateral | Impairment | Fair value credit | ||||
| adjustment | ||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Stage 1 | 44,489.2 | 41,597.7 | 44,487.0 | 41,596.3 | 7.8 | 8.5 | – | – |
Stage 2 | 4,458.8 | 4,521.8 | 4,458.2 | 4,521.4 | 23.0 | 25.3 | 0.5 | 1.2 |
Less than 30 days past due | 4,279.8 | 4,331.4 | 4,279.2 | 4,331.1 | 20.5 | 22.6 | 0.4 | 0.9 |
More than 30 days past due | 179.0 | 190.4 | 179.0 | 190.3 | 2.5 | 2.7 | 0.1 | 0.3 |
Stage 3 | 520.1 | 409.4 | 519.0 | 409.1 | 12.8 | 10.0 | 3.9 | 3.8 |
Less than 30 days past due | 234.7 | 161.1 | 234.7 | 161.1 | 2.6 | 2.2 | 0.5 | 0.5 |
30-90 days past due | 96.4 | 83.8 | 96.4 | 83.8 | 1.1 | 1.1 | 0.2 | 0.5 |
More than 90 days past due | 189.0 | 164.5 | 187.9 | 164.2 | 9.1 | 6.7 | 3.2 | 2.8 |
POCI | 290.4 | 339.7 | 289.8 | 339.1 | (4.4) | (6.1) | 15.0 | 17.3 |
Less than 30 days past due | 254.5 | 294.5 | 253.9 | 293.9 | (4.9) | (6.1) | 12.9 | 14.6 |
30-90 days past due | 20.5 | 29.4 | 20.5 | 29.4 | 0.3 | 0.3 | 0.9 | 1.2 |
More than 90 days past due | 15.4 | 15.8 | 15.4 | 15.8 | 0.2 | (0.3) | 1.2 | 1.5 |
Total | 49,758.5 | 46,868.6 | 49,754.0 | 46,865.9 | 39.2 | 37.7 | 19.4 | 22.3 |
Society | Gross exposure | Collateral | Impairment | Fair value credit | ||||
| adjustment | ||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Stage 1 | 9,087.3 | 9,233.4 | 9,085.0 | 9,232.0 | 2.2 | 2.8 | – | – |
Stage 2 | 1,128.9 | 1,294.3 | 1,128.4 | 1,294.0 | 8.1 | 10.1 | 0.5 | 1.3 |
Less than 30 days past due | 1,083.5 | 1,236.5 | 1,083.0 | 1,236.2 | 7.1 | 9.1 | 0.4 | 1.0 |
More than 30 days past due | 45.4 | 57.8 | 45.4 | 57.8 | 1.0 | 1.0 | 0.1 | 0.3 |
Stage 3 | 139.1 | 133.8 | 138.3 | 133.8 | 1.5 | 1.7 | 3.9 | 3.7 |
Less than 30 days past due | 62.9 | 55.8 | 62.9 | 55.8 | 0.3 | 0.4 | 0.6 | 0.5 |
30-90 days past due | 25.6 | 24.2 | 25.6 | 24.2 | 0.1 | 0.2 | 0.2 | 0.5 |
More than 90 days past due | 50.6 | 53.8 | 49.8 | 53.8 | 1.1 | 1.1 | 3.1 | 2.7 |
POCI | 290.4 | 339.6 | 289.8 | 339.0 | (4.5) | (6.1) | 15.0 | 17.3 |
Less than 30 days past due | 254.5 | 294.4 | 253.9 | 293.8 | (4.9) | (6.1) | 12.9 | 14.6 |
30-90 days past due | 20.5 | 29.4 | 20.5 | 29.4 | 0.3 | 0.3 | 0.9 | 1.2 |
More than 90 days past due | 15.4 | 15.8 | 15.4 | 15.8 | 0.1 | (0.3) | 1.2 | 1.5 |
Total | 10,645.7 | 11,001.1 | 10,641.5 | 10,998.8 | 7.3 | 8.5 | 19.4 | 22.3 |
Group | 2024 | 2023 |
Percentage split of gross contractual exposure | % | % |
Residential Prime | 79.9 | 79.8 |
Residential Sub-Prime/Self-Cert | 0.3 | 0.4 |
Retail Buy-To-Let | 15.2 | 15.4 |
Social Housing | 0.2 | 0.4 |
Commercial lending (exc. Social Housing) | 4.4 | 4.0 |
100.0 | 100.0 |
Group | 2024 | 2023 | ||
Retail | Commercial | Retail | Commercial | |
Arrears | % | % | % | % |
No arrears | 98.0 | 98.8 | 97.6 | 98.7 |
Less than three months | 1.7 | 1.1 | 2.1 | 0.8 |
Equal to or more than three months, less than six months | 0.2 | – | 0.2 | 0.3 |
Equal to or more than six months, less than twelve months | 0.1 | – | 0.1 | 0.1 |
Twelve months or more | – | – | – | 0.1 |
Property in possession | – | 0.1 | – | – |
Total gross exposure (contractual amounts) | 100.0 | 100.0 | 100.0 | 100.0 |
Number of properties in possession at the year end | 111 | – | 67 | – |
Society | 2024 | 2023 |
Arrears | % | % |
No arrears | 97.5 | 97.0 |
Less than three months | 1.8 | 2.3 |
Equal to or more than three months, less than six months | 0.3 | 0.3 |
Equal to or more than six months, less than twelve months | 0.2 | 0.2 |
Twelve months or more | 0.1 | 0.1 |
Property in possession | 0.1 | 0.1 |
Total | 100.0 | 100.0 |
Number of properties in possession at the year end | 67 | 48 |
Group | Book | New lending | ||
2024 | 2023 | 2024 | 2023 | |
Retail Mortgage Customer Type | % | % | % | % |
First-time buyer | 23.8 | 23.6 | 24.1 | 23.5 |
Other buyers e.g. movers | 34.6 | 35.5 | 32.5 | 29.6 |
Re-mortgage | 25.6 | 24.8 | 31.8 | 32.5 |
Buy-to-let | 16.0 | 16.1 | 11.6 | 14.4 |
Other | – | – | – | – |
100.0 | 100.0 | 100.0 | 100.0 |
Retail Mortgage Geographical Distribution | % | % |
Scotland | 6.6 | 6.6 |
North East | 3.2 | 3.2 |
Yorkshire & Humberside | 8.0 | 8.4 |
North West | 10.2 | 10.4 |
Midlands | 13.1 | 13.2 |
East | 11.0 | 10.8 |
South West | 7.5 | 7.5 |
Greater London | 18.2 | 18.1 |
South East | 18.0 | 17.6 |
Wales & Northern Ireland | 4.2 | 4.2 |
Non-UK | – | – |
100.0 | 100.0 |
Group | Book | New lending | ||
2024 | 2023 | 2024 | 2023 | |
Loan-to-value distribution of retail mortgages | % | % | % | % |
100% or greater | – | – | – | – |
95 to 100% | 0.4 | 0.3 | 0.9 | – |
90 to 95% | 2.8 | 1.6 | 6.8 | 4.6 |
85 to 90% | 6.2 | 4.2 | 19.8 | 17.2 |
80 to 85% | 7.9 | 5.9 | 19.1 | 15.7 |
75 to 80% | 8.0 | 7.4 | 9.9 | 9.4 |
70 to 75% | 9.7 | 9.5 | 12.1 | 13.0 |
60 to 70% | 19.2 | 21.0 | 10.4 | 12.3 |
Less than 60% | 45.8 | 50.1 | 21.0 | 27.8 |
100.0 | 100.0 | 100.0 | 100.0 | |
Average LTV (all retail) | 50.9 | 49.0 | 71.4 | 67.2 |
Average LTV (buy-to-let) | 55.4 | 54.8 | 59.8 | 58.9 |
Group | 2024 | 2023 | ||
Not impaired | Impaired | Not impaired | Impaired | |
Loan-to-value distribution of retail mortgages | % | % | % | % |
100% or greater | – | – | – | – |
95 to 100% | 0.4 | – | 0.3 | – |
90 to 95% | 2.8 | – | 1.6 | – |
85 to 90% | 6.2 | – | 4.2 | – |
80 to 85% | 7.9 | 0.1 | 5.9 | – |
75 to 80% | 7.9 | 0.1 | 7.4 | – |
70 to 75% | 9.6 | 0.1 | 9.4 | 0.1 |
60 to 70% | 18.9 | 0.3 | 20.8 | 0.2 |
Less than 60% | 44.6 | 1.1 | 48.9 | 1.2 |
98.3 | 1.7 | 98.5 | 1.5 |
Group and Society | 2024 | 2023 |
Average loan to value (%) | 58.3 | 55.8 |
Average loan size (£m) | 0.8 | 0.7 |
Value of security held (£m) | 3,641.3 | 3,213.0 |
Balance of loans >100% LTV (£m) | 28.2 | 21.9 |
Largest exposure to a single counterparty (£m) | 20.0 | 20.0 |
Group and Society | 2024 | 2023 |
Commercial mortgage balances by geographical region | % | % |
Scotland | – | – |
North East | 0.5 | 0.5 |
Yorkshire & Humberside | 2.1 | 2.5 |
North West | 4.6 | 4.2 |
Midlands | 5.9 | 5.8 |
East | 2.8 | 3.1 |
South West | 6.5 | 7.1 |
Greater London | 49.6 | 49.8 |
South East | 26.9 | 25.8 |
Wales & Northern Ireland | 1.1 | 1.2 |
100.0 | 100.0 | |
| Commercial mortgage balances by lending type | ||
Commercial owner occupied | 1.9 | 2.6 |
Commercial investment property* | 22.9 | 29.7 |
Corporate Buy-To-Let* | 70.9 | 59.0 |
Social Housing | 4.3 | 8.7 |
100.0 | 100.0 |
| Group | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ECL | Total | ECL | |
| exposure | exposure | |||||||
PD Band | £m | £m | £m | £m | £m | £m | £m | £m |
0.00%–<0.15% | 27,885.1 | 1,373.3 | – | – | 29,258.4 | 0.8 | 28,671.7 | 1.0 |
0.15%–<0.25% | 4,415.2 | 288.7 | – | – | 4,703.9 | 0.5 | 3,919.7 | 0.5 |
0.25%–<0.50% | 1,374.7 | 157.0 | – | – | 1,531.7 | 0.3 | 1,286.9 | 0.4 |
0.50%–<0.75% | 850.9 | 170.7 | – | – | 1,021.6 | 0.3 | 891.5 | 0.3 |
0.75%–<1.00% | 700.8 | 341.7 | – | – | 1,042.5 | 0.5 | 868.3 | 0.6 |
1.00%–<2.50% | 392.3 | 1,003.9 | – | – | 1,396.2 | 2.7 | 1,237.5 | 3.2 |
2.50%–<10.0% | 28.7 | 335.6 | – | – | 364.3 | 2.4 | 313.7 | 2.8 |
10.0%–<100% | 14.3 | 158.9 | – | – | 173.2 | 2.5 | 175.5 | 2.5 |
Default | – | – | 502.1 | 39.0 | 541.1 | 17.2 | 430.0 | 14.8 |
Accord buy-to-let | 6,720.6 | 429.6 | 9.4 | – | 7,159.6 | 4.8 | 6,715.4 | 3.6 |
Commercial | 2,012.7 | 176.8 | 8.6 | 7.7 | 2,205.8 | 7.4 | 1,867.3 | 9.3 |
Other | 93.9 | 22.6 | – | 243.7 | 360.2 | 7.9 | 491.1 | 9.0 |
PMAs | – | – | – | – | – | 11.3 | – | 12.0 |
Total | 44,489.2 | 4,458.8 | 520.1 | 290.4 | 49,758.5 | 58.6 | 46,868.6 | 60.0 |
Society | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ECL | Total | ECL | |
| exposure | exposure | |||||||
PD Band | £m | £m | £m | £m | £m | £m | £m | £m |
0.00%–<0.15% | 5,644.9 | 384.1 | – | – | 6,029.0 | 0.2 | 6,551.0 | 0.2 |
0.15%–<0.25% | 721.2 | 79.8 | – | – | 801.0 | 0.2 | 772.6 | 0.2 |
0.25%–<0.50% | 211.1 | 42.2 | – | – | 253.3 | 0.1 | 254.8 | 0.2 |
0.50%–<0.75% | 145.4 | 47.9 | – | – | 193.3 | 0.1 | 203.0 | 0.1 |
0.75%–<1.00% | 124.3 | 70.9 | – | – | 195.2 | 0.2 | 212.1 | 0.2 |
1.00%–<2.50% | 116.3 | 180.7 | – | – | 297.0 | 0.7 | 335.7 | 0.9 |
2.50%–<10.0% | 20.1 | 65.4 | – | – | 85.5 | 0.7 | 87.6 | 0.8 |
10.0%–<100% | 10.0 | 47.5 | – | – | 57.5 | 0.9 | 64.7 | 0.9 |
Default | – | – | 130.5 | 39.0 | 169.5 | 6.4 | 161.8 | 6.8 |
Commercial | 2,000.6 | 188.4 | 8.6 | 7.7 | 2,205.3 | 7.4 | 1,866.8 | 9.3 |
Other | 93.4 | 22.0 | – | 243.7 | 359.1 | 8.2 | 491.0 | 8.9 |
PMAs | – | – | – | – | – | 1.6 | – | 2.3 |
Total | 9,087.3 | 1,128.9 | 139.1 | 290.4 | 10,645.7 | 26.7 | 11,001.1 | 30.8 |
Group | 2024 | 2023 | ||||||
Stage 1 | Stage 2 | Stage 3 | POCI | Total | ECL | Total | ECL | |
| exposure | exposure | |||||||
Origination Year | £m | £m | £m | £m | £m | £m | £m | £m |
2024 | 8,956.1 | 518.7 | 26.4 | – | 9,501.2 | 4.6 | – | – |
2023 | 7,901.1 | 602.0 | 39.3 | – | 8,542.4 | 7.3 | 9,199.2 | 6.5 |
2022 | 7,528.3 | 616.3 | 47.0 | – | 8,191.6 | 7.3 | 9,570.7 | 8.2 |
2021 | 5,699.4 | 547.8 | 55.0 | – | 6,302.2 | 5.6 | 7,010.6 | 6.3 |
2013 – 2020 | 12,577.3 | 1,357.8 | 167.4 | – | 14,102.5 | 12.2 | 17,348.5 | 14.2 |
2009 – 2012 | 650.5 | 75.6 | 9.7 | – | 735.8 | 0.3 | 884.1 | 0.4 |
Pre-2009 | 545.8 | 463.8 | 106.0 | – | 1,115.6 | 3.8 | 1,335.6 | 5.8 |
Acquired loans | 630.7 | 276.8 | 69.3 | 290.4 | 1,267.2 | 17.5 | 1,519.9 | 18.6 |
Total | 44,489.2 | 4,458.8 | 520.1 | 290.4 | 49,758.5 | 58.6 | 46,868.6 | 60.0 |
Group | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
£m | £m | £m | £m | £m | |
Gross exposure at 31 December 2023 | 41,597.7 | 4,521.8 | 409.4 | 339.7 | 46,868.6 |
Transfers from stage 1 to 2 | (2,828.0) | 2,828.0 | – | – | – |
Transfers from stage 1 to 3 | (118.7) | – | 118.7 | – | – |
Transfers from stage 2 to 1 | 605.9 | (605.9) | – | – | – |
Transfers from stage 2 to 3 | – | (128.8) | 128.8 | – | – |
Transfers from stage 3 to 1 | 30.9 | – | (30.9) | – | – |
Transfers from stage 3 to 2 | – | 57.0 | (57.0) | – | – |
Changes to carrying value | 561.9 | (1,977.9) | 20.4 | (10.8) | (1,406.4) |
New financial assets originated or purchased | 9,401.9 | – | – | – | 9,401.9 |
Financial assets derecognised during the year | (4,762.4) | (235.4) | (62.0) | (36.8) | (5,096.6) |
Write-offs | – | – | (7.3) | (1.7) | (9.0) |
Gross exposure at 31 December 2024 | 44,489.2 | 4,458.8 | 520.1 | 290.4 | 49,758.5 |
ECL at 31 December 2023 | 8.5 | 26.5 | 13.8 | 11.2 | 60.0 |
Transfers from stage 1 to 2 | (0.2) | 7.1 | – | – | 6.9 |
Transfers from stage 1 to 3 | – | – | 3.4 | – | 3.4 |
Transfers from stage 2 to 1 | 0.5 | (3.8) | – | – | (3.3) |
Transfers from stage 2 to 3 | – | (1.7) | 4.5 | – | 2.8 |
Transfers from stage 3 to 1 | – | – | (0.5) | – | (0.5) |
Transfers from stage 3 to 2 | – | 0.3 | (0.9) | – | (0.6) |
Changes in PDs/LGDs/EADs | (1.8) | 3.6 | 2.1 | 1.1 | 5.0 |
New financial assets originated or purchased | 2.9 | – | – | – | 2.9 |
Changes to model assumptions and methodologies | (1.6) | (3.6) | (3.2) | (0.7) | (9.1) |
Unwind of discount | – | – | 0.5 | 0.3 | 0.8 |
Financial assets derecognised during the year | (0.3) | (1.4) | (2.4) | (1.2) | (5.3) |
Write-offs | – | – | (1.3) | (0.1) | (1.4) |
PMA | (0.2) | (3.5) | 0.7 | – | (3.0) |
ECL at 31 December 2024 | 7.8 | 23.5 | 16.7 | 10.6 | 58.6 |
Group | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
£m | £m | £m | £m | £m | |
Gross exposure at 31 December 2022 | 40,251.1 | 4,277.3 | 338,3 | 385.4 | 45,252.1 |
Transfers from stage 1 to 2 | (3,200.5) | 3,200.5 | – | – | – |
Transfers from stage 1 to 3 | (77.4) | – | 77.4 | – | – |
Transfers from stage 2 to 1 | 2,428.8 | (2,428.8) | – | – | – |
Transfers from stage 2 to 3 | – | (111.8) | 111.8 | – | – |
Transfers from stage 3 to 1 | 26.9 | – | (26.9) | – | – |
Transfers from stage 3 to 2 | – | 57.7 | (57.7) | – | – |
Changes to carrying value | (1,397.6) | (45.7) | 10.9 | (9.1) | (1,441.5) |
New financial assets originated or purchased | 9,020.6 | – | – | – | 9,020.6 |
Financial assets derecognised during the year | (5,454.2) | (427.4) | (40.4) | (35.5) | (5,957.5) |
Write-offs | – | – | (4.0) | (1.1) | (5.1) |
Gross exposure at 31 December 2023 | 41,597.7 | 4,521.8 | 409.4 | 339.7 | 46,868.6 |
ECL at 31 December 2022 | 7.5 | 26.3 | 11.3 | 13.3 | 58.4 |
Transfers from stage 1 to 2 | (0.2) | 6.0 | – | – | 5.8 |
Transfers from stage 1 to 3 | – | – | 2.6 | – | 2.6 |
Transfers from stage 2 to 1 | 0.9 | (4.7) | – | – | (3.8) |
Transfers from stage 2 to 3 | – | (1.1) | 3.4 | – | 2.3 |
Transfers from stage 3 to 1 | – | – | (0.6) | – | (0.6) |
Transfers from stage 3 to 2 | – | 0.3 | (0.8) | – | (0.5) |
Changes in PDs/LGDs/EADs | (1.8) | 8.0 | 3.7 | 0.1 | 10.0 |
New financial assets originated or purchased | 3.6 | – | – | – | 3.6 |
Changes to model assumptions and methodologies | (1.3) | (1.9) | (0.1) | (0.6) | (3.9) |
Unwind of discount | – | – | 0.4 | 0.3 | 0.7 |
Financial assets derecognised during the year | (0.2) | (1.5) | (1.2) | (1.4) | (4.3) |
Write-offs | – | – | (1.0) | (0.5) | (1.5) |
PMA | – | (4.9) | (3.9) | – | (8.8) |
ECL at 31 December 2023 | 8.5 | 26.5 | 13.8 | 11.2 | 60.0 |
Society | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
£m | £m | £m | £m | £m | |
Gross exposure at 31 December 2023 | 9,233.4 | 1,294.3 | 133.8 | 339.6 | 11,001.1 |
Transfers from stage 1 to 2 | (654.3) | 654.3 | – | – | – |
Transfers from stage 1 to 3 | (23.9) | – | 23.9 | – | – |
Transfers from stage 2 to 1 | 148.3 | (148.3) | – | – | – |
Transfers from stage 2 to 3 | – | (35.2) | 35.2 | – | – |
Transfers from stage 3 to 1 | 10.2 | – | (10.2) | – | – |
Transfers from stage 3 to 2 | – | 15.0 | (15.0) | – | – |
Changes to carrying value | (8.6) | (566.5) | (1.4) | (10.7) | (587.2) |
New financial assets originated or purchased | 1,306.2 | – | – | – | 1,306.2 |
Financial assets derecognised during the year | (924.0) | (84.7) | (22.5) | (36.8) | (1,068.0) |
Write-offs | – | – | (4.7) | (1.7) | (6.4) |
Gross exposure at 31 December 2024 | 9,087.3 | 1,128.9 | 139.1 | 290.4 | 10,645.7 |
ECL at 31 December 2023 | 2.8 | 11.4 | 5.4 | 11.2 | 30.8 |
Transfers from stage 1 to 2 | (0.2) | 7.6 | – | – | 7.4 |
Transfers from stage 1 to 3 | – | – | 3.4 | – | 3.4 |
Transfers from stage 2 to 1 | 0.2 | (3.8) | – | – | (3.6) |
Transfers from stage 2 to 3 | – | (1.8) | 4.5 | – | 2.7 |
Transfers from stage 3 to 1 | – | – | (0.5) | – | (0.5) |
Transfers from stage 3 to 2 | – | 0.3 | (0.9) | – | (0.6) |
Changes in PDs/LGDs/EADs | (2.8) | 1.2 | (2.4) | 0.7 | (3.3) |
New financial assets originated or purchased | 2.9 | – | – | – | 2.9 |
Changes to model assumptions and methodologies | (0.4) | (1.3) | (1.0) | (0.8) | (3.5) |
Unwind of discount | – | – | 0.4 | 0.7 | 1.1 |
Financial assets derecognised during the year | (0.3) | (1.4) | (2.4) | (1.2) | (5.3) |
Write-offs | – | – | (1.3) | (0.1) | (1.4) |
PMA | – | (3.6) | 0.2 | – | (3.4) |
ECL at 31 December 2024 | 2.2 | 8.6 | 5.4 | 10.5 | 26.7 |
Society | Stage 1 | Stage 2 | Stage 3 | POCI | Total |
£m | £m | £m | £m | £m | |
Gross exposure at 31 December 2022 | 8,942.6 | 1,889.1 | 111.0 | 385.1 | 11,327.8 |
Transfers from stage 1 to 2 | (835.5) | 835.5 | – | – | – |
Transfers from stage 1 to 3 | (18.0) | – | 18.0 | – | – |
Transfers from stage 2 to 1 | 1,102.8 | (1,102.8) | – | – | – |
Transfers from stage 2 to 3 | – | (46.5) | 46.5 | – | – |
Transfers from stage 3 to 1 | 9.4 | – | (9.4) | – | – |
Transfers from stage 3 to 2 | – | 13.6 | (13.6) | – | – |
Changes to carrying value | (495.5) | (87.5) | (1.2) | (9.2) | (593.4) |
New financial assets originated or purchased | 1,377.4 | – | – | – | 1,377.4 |
Financial assets derecognised during the year | (849.8) | (207.1) | (15.8) | (35.2) | (1,107.9) |
Write-offs | – | – | (1.7) | (1.1) | (2.8) |
Gross exposure at 31 December 2023 | 9,233.4 | 1,294.3 | 133.8 | 339.6 | 11,001.1 |
ECL at 31 December 2022 | 4.0 | 12.3 | 3.6 | 13.2 | 33.1 |
Transfers from stage 1 to 2 | (0.1) | 2.5 | – | – | 2.4 |
Transfers from stage 1 to 3 | – | – | 0.7 | – | 0.7 |
Transfers from stage 2 to 1 | 0.3 | (2.7) | – | – | (2.4) |
Transfers from stage 2 to 3 | – | (0.6) | 1.7 | – | 1.1 |
Transfers from stage 3 to 1 | – | – | (0.2) | – | (0.2) |
Transfers from stage 3 to 2 | – | 0.1 | (0.2) | – | (0.1) |
Changes in PDs/LGDs/EADs | (0.6) | 5.2 | 2.8 | (0.2) | 7.2 |
New financial assets originated or purchased | 1.2 | – | – | – | 1.2 |
Changes to model assumptions and methodologies | (0.4) | (0.8) | – | (0.6) | (1.8) |
Unwind of discount | – | – | 0.3 | 0.7 | 1.0 |
Financial assets derecognised during the year | (0.1) | (1.1) | (0.5) | (1.4) | (3.1) |
Write-offs | – | – | (0.3) | (0.5) | (0.8) |
PMA | (1.5) | (3.5) | (2.5) | – | (7.5) |
ECL at 31 December 2023 | 2.8 | 11.4 | 5.4 | 11.2 | 30.8 |
Group | Arrangements | Other concessions | Term extension | Interest only | ||||
Exposure | ECL | Exposure | ECL | Exposure | ECL | Exposure | ECL | |
£m | £m | £m | £m | £m | £m | £m | £m | |
| 2024 | ||||||||
Probation | 43.8 | 0.1 | 3.7 | – | 48.6 | – | 6.8 | – |
Stage 1 | 8.8 | – | 1.5 | – | 29.6 | – | 2.7 | – |
Stage 2 | 35.0 | 0.1 | 2.2 | – | 19.0 | – | 4.1 | – |
Non-performing | 236.1 | 7.7 | 17.7 | 0.8 | 54.4 | 0.5 | 15.3 | 0.6 |
Stage 3 | 212.6 | 6.2 | 15.8 | 0.7 | 46.1 | 0.5 | 13.4 | 0.2 |
POCI | 23.5 | 1.5 | 1.9 | 0.1 | 8.3 | – | 1.9 | 0.4 |
Total | 279.9 | 7.8 | 21.4 | 0.8 | 103.0 | 0.5 | 22.1 | 0.6 |
| 2023 | ||||||||
Probation | 47.2 | 0.3 | 5.9 | – | 39.3 | – | 9.7 | – |
Stage 1 | 8.8 | – | 2.9 | – | 25.3 | – | 4.0 | – |
Stage 2 | 38.4 | 0.3 | 3.0 | – | 14.0 | – | 5.7 | – |
Non-performing | 193.1 | 6.6 | 13.3 | 1.0 | 52.5 | 0.7 | 11.4 | 0.7 |
Stage 3 | 167.9 | 5.3 | 10.8 | 0.7 | 42.5 | 0.7 | 9.0 | 0.1 |
POCI | 25.2 | 1.3 | 2.5 | 0.3 | 10.0 | – | 2.4 | 0.6 |
Total | 240.3 | 6.9 | 19.2 | 1.0 | 91.8 | 0.7 | 21.1 | 0.7 |
Group and Society | Up to date | Some arrears | Meets | Total | |
| for the last | in the last | definition of | |||
| 24 months | 24 months | default | |||
£m | £m | £m | £m | ||
| 2024 | |||||
Gross exposure | 195.9 | 47.7 | 46.8 | 290.4 | |
ECL | 5.6 | 2.7 | 2.3 | 10.6 | |
| 2023 | |||||
Gross exposure | 235.9 | 54.3 | 49.5 | 339.7 | |
ECL | 6.1 | 2.7 | 2.4 | 11.2 | |
2024 | LTV Split | ||||
Less than 60% | 177.6 | 40.2 | 36.6 | 254.4 | |
From 60 to 70% | 11.6 | 4.7 | 6.6 | 22.9 | |
From 70 to 80% | 3.5 | 1.8 | 2.3 | 7.6 | |
From 80 to 90% | 1.0 | 0.4 | 0.6 | 2.0 | |
90% or greater | 2.2 | 0.6 | 0.7 | 3.5 | |
Total | 195.9 | 47.7 | 46.8 | 290.4 | |
2023 | LTV Split | ||||
Less than 60% | 211.6 | 46.0 | 37.3 | 294.9 | |
From 60 to 70% | 16.6 | 5.0 | 9.3 | 30.9 | |
From 70 to 80% | 3.8 | 2.2 | 2.0 | 8.0 | |
From 80 to 90% | 1.0 | 0.8 | 0.2 | 2.0 | |
90% or greater | 2.9 | 0.3 | 0.7 | 3.9 | |
Total | 235.9 | 54.3 | 49.5 | 339.7 | |
2024 | Notes | Carrying | Fair values | Total fair | ||
| value | Level 1 | Level 2 | Level 3 | value | ||
£m | £m | £m | £m | £m | ||
| Group | ||||||
| Assets | ||||||
Loans and advances to credit institutions | 1 | 590.0 | – | 590.0 | – | 590.0 |
Loans and advances to customers | 2 | 49,705.5 | – | – | 49,119.8 | 49,119.8 |
Debt securities – amortised cost | 1,091.1 | 1,094.2 | – | – | 1,094.2 | |
| Liabilities | ||||||
Shares | 3 | 52,044.4 | – | 51,938.3 | – | 51,938.3 |
Amounts due to credit institutions | 1,168.9 | – | 1,168.9 | – | 1,168.9 | |
Other deposits | 1,196.8 | – | 1,196.8 | – | 1,196.8 | |
Debt securities in issue | 5,019.3 | 4,218.8 | 806.8 | – | 5,025.6 | |
Subordinated liabilities | 4 | 1,453.3 | 1,464.6 | 26.8 | – | 1,491.4 |
| Society | ||||||
| Assets | ||||||
Loans and advances to credit institutions | 1 | 433.9 | – | 433.9 | – | 433.9 |
Loans and advances to customers | 2 | 10,571.6 | – | – | 10,516.3 | 10,516.3 |
Debt securities – amortised cost | 11,658.8 | 11,622.3 | – | – | 11,622.3 | |
| Liabilities | ||||||
Shares | 3 | 52,044.4 | – | 51,938.3 | – | 51,938.3 |
Amounts due to credit institutions | 1,168.9 | – | 1,168.9 | – | 1,168.9 | |
Other deposits | 14,039.4 | – | 14,039.4 | – | 14,039.4 | |
Debt securities in issue | 5,454.0 | 5,422.8 | – | – | 5,422.8 | |
Subordinated liabilities | 4 | 1,453.3 | 1,464.6 | 26.8 | – | 1,491.4 |
2023 | Notes | Carrying | Fair values | Total fair | ||
| value | Level 1 | Level 2 | Level 3 | value | ||
£m | £m | £m | £m | £m | ||
| Group | ||||||
| Assets | ||||||
Loans and advances to credit institutions | 1 | 397.4 | – | 397.4 | – | 397.4 |
Loans and advances to customers | 2 | 46,815.9 | – | – | 45,298.5 | 45,298.5 |
Debt securities – amortised cost | 2,339.0 | 2,332.2 | – | – | 2,332.2 | |
| Liabilities | ||||||
Shares | 3 | 47,056.7 | – | 46,976.7 | – | 46,976.7 |
Amounts due to credit institutions | 1,886.3 | – | 1,886.3 | – | 1,886.3 | |
Other deposits | 983.6 | – | 983.6 | – | 983.6 | |
Debt securities in issue | 4,919.4 | 4,222.9 | 693.4 | – | 4,916.3 | |
Subordinated liabilities | 4 | 1,621.7 | 1,566.8 | 32.4 | – | 1,599.2 |
| Society | ||||||
| Assets | ||||||
Loans and advances to credit institutions | 1 | 208.6 | – | 208.6 | – | 208.6 |
Loans and advances to customers | 2 | 10,920.6 | – | – | 10,502.6 | 10,502.6 |
Debt securities – amortised cost | 14,131.4 | 14,116.2 | – | – | 14,116.2 | |
| Liabilities | ||||||
Shares | 3 | 47,056.7 | – | 46,976.7 | – | 46,976.7 |
Amounts due to credit institutions | 1,886.3 | – | 1,886.3 | – | 1,886.3 | |
Other deposits* | 14,662.6 | – | 14,662.6 | – | 14,662.6 | |
Debt securities in issue | 5,517.6 | 5,435.0 | – | – | 5,435.0 | |
Subordinated liabilities | 4 | 1,621.7 | 1,566.8 | 32.4 | – | 1,599.2 |
Group | Fair values | Total fair | ||
Level 1 | Level 2 | Level 3 | value | |
£m | £m | £m | £m | |
| 2024 | ||||
| Assets | ||||
Debt securities | 27.6 | – | – | 27.6 |
Debt securities – fair value through OCI | 7,302.6 | – | – | 7,302.6 |
Derivative financial instruments | – | 1,466.0 | 0.9 | 1,466.9 |
Investments | – | – | 1.6 | 1.6 |
| Liabilities | ||||
Derivative financial instruments | – | 555.8 | – | 555.8 |
| 2023 | ||||
| Assets | ||||
Debt securities | 27.3 | – | – | 27.3 |
Debt securities – fair value through OCI | 5,195.7 | – | – | 5,195.7 |
Derivative financial instruments | – | 1,751.9 | 3.1 | 1,755.0 |
Investments | – | – | 3.3 | 3.3 |
| Liabilities | ||||
Derivative financial instruments | – | 697.4 | – | 697.4 |
2024 | 2023 | |||||||
| Gross | Master netting | Financial | Net | Gross | Master netting | Financial | Net | |
| amounts* | arrangements | collateral** | amount | amounts* | arrangements | collateral** | amount | |
£m | £m | £m | £m | £m | £m | £m | £m | |
| Group | ||||||||
| Financial assets | ||||||||
| Derivative financial | 1,466.9 | (321.6) | (1,160.0) | (14.7) | 1,755.0 | (479.7) | (1,254.5) | 20.8 |
| instruments | ||||||||
Total financial assets | 1,466.9 | (321.6) | (1,160.0) | (14.7) | 1,755.0 | (479.7) | (1,254.5) | 20.8 |
| Financial liabilities | ||||||||
| Derivative financial | 555.8 | (321.6) | (107.1) | 127.1 | 697.4 | (479.7) | (103.5) | 114.2 |
| instruments | ||||||||
Total financial liabilities | 555.8 | (321.6) | (107.1) | 127.1 | 697.4 | (479.7) | (103.5) | 114.2 |
| Society | ||||||||
| Financial assets | ||||||||
| Derivative financial | 1,466.0 | (321.6) | (1,160.0) | (15.6) | 1,751.9 | (479.7) | (1,254.5) | 17.7 |
| instruments | ||||||||
Total financial assets | 1,466.0 | (321.6) | (1,160.0) | (15.6) | 1,751.9 | (479.7) | (1,254.5) | 17.7 |
| Financial liabilities | ||||||||
| Derivative financial | 429.6 | (321.6) | (107.1) | 0.9 | 584.3 | (479.7) | (103.5) | 1.1 |
| instruments | ||||||||
Total financial liabilities | 429.6 | (321.6) | (107.1) | 0.9 | 584.3 | (479.7) | (103.5) | 1.1 |
2024 | 2023 | |
£000 | £000 | |
Short-term employee benefits* | 4,788.5 | 6,286.5 |
Post-employment benefits | 173.0 | 162.0 |
Total key management personnel compensation | 4,961.5 | 6,448.5 |
2024 | 2023 | |||
| No. of key | Amounts in | No. of key | Amounts in | |
| management | respect of key | management | respect of key | |
| personnel | management | personnel | management | |
| personnel and | personnel and | |||
| their close family | their close family | |||
£000 | £000 | |||
| Deposit accounts and investments | ||||
At 1 January | 12 | 1,136.6 | 9 | 1,462.5 |
Net movements in the year | – | 211.2 | 3 | (325.9) |
At 31 December | 12 | 1,347.8 | 12 | 1,136.6 |
| Shares in | Loans to | Deposits from | |
| subsidiaries | controlled | controlled | |
| entities as | entities | ||
| restated | |||
£m | £m | £m | |
At 1 January 2024 (as restated) | 104.9 | 37,936.8 | (13,672.3) |
Net movements | (0.9) | 3,390.6 | 871.6 |
At 31 December 2024 | 104.0 | 41,327.4 | (12,800.7) |
At 1 January 2023 | 104.9 | 36,075.0 | (15,137.3) |
Net movements | – | 1,861.8* | 1,465.0 |
At 31 December 2023 | 104.9 | 37,936.8 | (13,672.3) |
2024 | Restated | |
| 2023 | ||
£m | £m | |
Interest revenue on loans** | 1,749.3 | 1,372.4 |
Interest expense on deposits** | (1,195.9) | 1,205.5 |
Fees and expenses revenue | 101.1 | 87.6 |
Fees and expenses expense | – | – |
Dividends received | 75.0 | 50.0 |
Group | Society | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
| Non-cash or non-operating items included in profit before tax: | ||||
Depreciation and amortisation | 23.7 | 20.4 | 23.7 | 20.4 |
Loss/(profit) on sale of assets | – | 0.3 | – | 0.3 |
Interest on subordinated liabilities | 76.7 | 51.5 | 76.7 | 51.5 |
Impairment charge/(release) for the year | 0.2 | 4.0 | (2.0) | – |
Provision (release)/charge for the year | 1.3 | (0.6) | 1.3 | (0.6) |
Non-cash movements on subordinated liabilities | (25.8) | 73.0 | (25.8) | 73.0 |
Loss/(gain) on realisation of debt securities | 1.5 | (1.6) | 1.5 | (1.6) |
Non-cash or non-operating items included in profit before tax | 77.6 | 147.0 | 75.4 | 143.0 |
| (Increase)/decrease in operating assets: | ||||
Loans and advances to credit institutions | – | – | – | – |
| Change in loans and advances to customers and related fair value | (3,050.6) | (2,509.0) | 190.2 | (574.5) |
| adjustments for hedged risk, excluding impairment | ||||
Investments | – | (0.5) | (3,389.7) | (1,722.8) |
Derivative financial assets | 297.3 | 588.3 | 295.1 | 558.6 |
| Decrease/(increase) in cash ratio deposit, other assets and non-OCI | 176.0 | (16.0) | 194.9 | (182.1)* |
| element of retirement benefit surplus | ||||
Net increase in operating assets | (2,577.3) | (1,937.2) | (2,709.5) | (1,920.8)* |
| Increase/(decrease) in operating liabilities: | ||||
Shares and related fair value adjustments for hedged risk | 4,988.7 | 5,048.5 | 4,988.7 | 5,048.5 |
Amounts owed to credit institutions | (717.4) | (3,274.6) | (717.4) | (3,274.6) |
Non cash movements on debt securities | (14.3) | 84.6 | (63.1) | 23.1 |
Other deposits | 213.2 | (154.5) | (623.2) | (1,616.6)* |
Derivative financial liabilities | (141.6) | 31.1 | (154.7) | 77.3 |
Cash movements in other liabilities and provisions | 5.9 | 9.6 | (14.3) | 25.2 |
Net increase in operating liabilities | 4,334.5 | 1,744.7 | 3,416.0 | 282.9* |
| Liabilities from | Brought | Cash flows | Non-cash changes caused by: | Carried | |||
| financing activities | forward | Redemption | Issue | Foreign | Accrued | Fair value | forward |
| exchange | interest | and other | |||||
| movements | |||||||
£m | £m | £m | £m | £m | £m | £m | |
2024 – Group | £m | £m | £m | £m | £m | £m | £m |
Debt securities in issue | 4,919.4 | (1,429.4) | 1,543.6 | (104.7) | 5.9 | 84.5 | 5,019.3 |
Subordinated liabilities | 1,621.7 | (142.6) | – | – | (3.0) | (22.8) | 1,453.3 |
Total | 6,541.1 | (1,572.0) | 1,543.6 | (104.7) | 2.9 | 61.7 | 6,472.6 |
| 2023 – Group | |||||||
Debt securities in issue | 5,259.3 | (1,423.7) | 999.2 | (58.6) | 3.4 | 139.8 | 4,919.4 |
Subordinated liabilities | 1,035.1 | (136.4) | 650.0 | – | 6.6 | 66.4 | 1,621.7 |
Total | 6,294.4 | (1,560.1) | 1,649.2 | (58.6) | 10.0 | 206.2 | 6,541.1 |
| 2024 – Society | |||||||
Debt securities in issue | 5,517.6 | (1,194.1) | 1,193.6 | (104.6) | 6.5 | 35.0 | 5,454.0 |
Subordinated liabilities | 1,621.7 | (142.6) | – | – | (3.0) | (22.8) | 1,453.3 |
Total | 7,139.3 | (1,336.7) | 1,193.6 | (104.6) | 3.5 | 12.2 | 6,907.3 |
| 2023 – Society | |||||||
Debt securities in issue | 6,153.4 | (1,165.4) | 506.5 | (52.1) | 1.7 | 73.5 | 5,517.6 |
Subordinated liabilities | 1,035.1 | (136.4) | 650.0 | – | 6.6 | 66.4 | 1,621.7 |
Total | 7,188.5 | (1,301.8) | 1,156.5 | (52.1) | 8.3 | 139.9 | 7,139.3 |