LYG Q3 2025: Profit £3.3bn and strong capital at 13.8% CET1
Lloyds Banking Group (LYG) reported robust Q3 2025 year‑to‑date performance, balancing growth with a one‑off charge. Statutory profit after tax was £3.3 billion, with net income up 6%. Underlying net interest income reached £10.1 billion (up 6%) as the banking net interest margin improved to 3.04% for the nine months and 3.06% in Q3. Underlying other income rose 9% to £4.5 billion.
Costs and remediation weighed on results. Operating costs rose 3% to £7.2 billion. Remediation costs were £912 million, including an £800 million charge related to motor finance commission arrangements, taking the total motor finance provision to £1.95 billion. Asset quality remained strong, with an underlying impairment charge of £618 million and an 18 bps asset quality ratio.
Balance sheet and capital stayed solid. Loans grew £18.0 billion to £477.1 billion and deposits increased £14.0 billion to £496.7 billion. The CET1 ratio was 13.8%, with capital generation of 110 bps (141 bps excluding the Q3 motor finance charge). Guidance now includes underlying net interest income of c.£13.6 billion, operating costs of c.£9.7 billion (excluding the Schroders Personal Wealth acquisition), an asset quality ratio of c.20 bps, return on tangible equity of c.12% (c.14% excluding the charge), and capital generation of c.145 bps.
Positive
- None.
Negative
- None.
Insights
Solid core trends; one‑off remediation tempers near‑term returns.
Lloyds delivered higher income with margin expansion and volume growth. Underlying net interest income was £10.1bn (up 6%) and the banking NIM improved to 3.06% in Q3 as the structural hedge contribution increased.
Earnings were reduced by a remediation charge tied to motor finance commission arrangements: £800m in Q3, lifting the total provision to £1.95bn. Asset quality remained resilient (asset quality ratio 0.18% YTD), and capital stayed strong with a CET1 ratio of 13.8%.
Updated 2025 guidance lists underlying NII of c.£13.6bn, operating costs c.£9.7bn (ex‑SPW), ROTE c.12%, and capital generation c.145 bps. Key upcoming milestones include the strategy update on 6 Nov 2025 and preliminary results on 29 Jan 2026.
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What did LYG report for profit and returns in Q3 2025 year-to-date?
How did Lloyds’ net interest income and margin perform?
What remediation charges did LYG record related to motor finance?
How did loans, deposits, and capital metrics trend?
What guidance did Lloyds give for 2025?
What strategic move did LYG announce regarding wealth management?
|
|
Nine months
ended
30 Sep
2025
£m
|
|
|
Nine months
ended
30 Sep
2024
£m
|
|
|
Change
%
|
|
Three months
ended
30 Sep
2025
£m
|
|
|
Three months
ended
30 Sep
2024
£m
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying net interest income
|
10,106
|
|
|
9,569
|
|
|
6
|
|
3,451
|
|
|
3,231
|
|
|
7
|
|
Underlying other income
|
4,526
|
|
|
4,164
|
|
|
9
|
|
1,557
|
|
|
1,430
|
|
|
9
|
|
Operating lease depreciation
|
(1,075)
|
|
|
(994)
|
|
|
(8)
|
|
(365)
|
|
|
(315)
|
|
|
(16)
|
|
Net income
|
13,557
|
|
|
12,739
|
|
|
6
|
|
4,643
|
|
|
4,346
|
|
|
7
|
|
Operating costs
|
(7,176)
|
|
|
(6,992)
|
|
|
(3)
|
|
(2,302)
|
|
|
(2,292)
|
|
|
|
|
Remediation
|
(912)
|
|
|
(124)
|
|
|
|
|
(875)
|
|
|
(29)
|
|
|
|
|
Total costs
|
(8,088)
|
|
|
(7,116)
|
|
|
(14)
|
|
(3,177)
|
|
|
(2,321)
|
|
|
(37)
|
|
Underlying profit before impairment
|
5,469
|
|
|
5,623
|
|
|
(3)
|
|
1,466
|
|
|
2,025
|
|
|
(28)
|
|
Underlying impairment charge
|
(618)
|
|
|
(273)
|
|
|
|
|
(176)
|
|
|
(172)
|
|
|
(2)
|
|
Underlying profit
|
4,851
|
|
|
5,350
|
|
|
(9)
|
|
1,290
|
|
|
1,853
|
|
|
(30)
|
|
Restructuring
|
(16)
|
|
|
(21)
|
|
|
24
|
|
(7)
|
|
|
(6)
|
|
|
(17)
|
|
Volatility and other items
|
(157)
|
|
|
(182)
|
|
|
14
|
|
(109)
|
|
|
(24)
|
|
|
|
|
Statutory profit before tax
|
4,678
|
|
|
5,147
|
|
|
(9)
|
|
1,174
|
|
|
1,823
|
|
|
(36)
|
|
Tax expense
|
(1,356)
|
|
|
(1,370)
|
|
|
1
|
|
(396)
|
|
|
(490)
|
|
|
19
|
|
Statutory profit after tax
|
3,322
|
|
|
3,777
|
|
|
(12)
|
|
778
|
|
|
1,333
|
|
|
(42)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
4.8p
|
|
|
5.3p
|
|
|
(0.5)p
|
|
1.0p
|
|
|
1.9p
|
|
|
(0.9)p
|
|
Banking net interest marginA
|
3.04%
|
|
|
2.94%
|
|
|
10bp
|
|
3.06%
|
|
|
2.95%
|
|
|
11bp
|
|
Average interest-earning banking assetsA
|
£460.4bn
|
|
|
£449.9bn
|
|
|
2
|
|
£465.5bn
|
|
|
£451.1bn
|
|
|
3
|
|
Cost:income ratioA
|
59.7%
|
|
|
55.9%
|
|
|
3.8pp
|
|
68.4%
|
|
|
53.4%
|
|
|
15.0pp
|
|
Asset quality ratioA
|
0.18%
|
|
|
0.09%
|
|
|
9bp
|
|
0.15%
|
|
|
0.15%
|
|
|
|
|
Return on tangible equityA
|
11.9%
|
|
|
14.0%
|
|
|
(2.1)pp
|
|
7.5%
|
|
|
15.2%
|
|
|
(7.7)pp
|
|
|
At 30 Sep
2025
|
|
|
At 30 Jun
2025
|
|
|
Change
%
|
|
|
|
|
At 31 Dec
2024
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying loans and advances to customersA
|
£477.1bn
|
|
|
£471.0bn
|
|
|
1
|
|
|
|
|
£459.1bn
|
|
|
4
|
|
Customer deposits
|
£496.7bn
|
|
|
£493.9bn
|
|
|
1
|
|
|
|
|
£482.7bn
|
|
|
3
|
|
Loan to deposit ratioA
|
96%
|
|
|
95%
|
|
|
1pp
|
|
|
|
|
95%
|
|
|
1pp
|
|
CET1 ratio
|
13.8%
|
|
|
13.8%
|
|
|
|
|
|
|
|
14.2%
|
|
|
(0.4)pp
|
|
Pro forma CET1 ratioA,1
|
13.8%
|
|
|
13.8%
|
|
|
|
|
|
|
|
13.5%
|
|
|
0.3pp
|
|
Total capital ratio
|
18.6%
|
|
|
19.0%
|
|
|
(0.4)pp
|
|
|
|
|
19.0%
|
|
|
(0.4)pp
|
|
MREL ratio
|
31.2%
|
|
|
31.4%
|
|
|
(0.2)pp
|
|
|
|
|
32.2%
|
|
|
(1.0)pp
|
|
UK leverage ratio
|
5.2%
|
|
|
5.4%
|
|
|
(0.2)pp
|
|
|
|
|
5.5%
|
|
|
(0.3)pp
|
|
Risk-weighted assets
|
£232.3bn
|
|
|
£231.4bn
|
|
|
|
|
|
|
|
£224.6bn
|
|
|
3
|
|
Wholesale funding2
|
£103.5bn
|
|
|
£92.2bn
|
|
|
12
|
|
|
|
|
£92.5bn
|
|
|
12
|
|
Liquidity coverage ratio3
|
145%
|
|
|
145%
|
|
|
|
|
|
|
|
146%
|
|
|
(1)pp
|
|
Net stable funding ratio4
|
126%
|
|
|
127%
|
|
|
(1)pp
|
|
|
|
|
129%
|
|
|
(3)pp
|
|
Tangible net assets per shareA
|
55.0p
|
|
|
54.5p
|
|
|
0.5p
|
|
|
|
|
52.4p
|
|
|
2.6p
|
|
|
Quarter
ended
30 Sep
2025
£m
|
|
|
Quarter
ended
30 Jun
2025
£m
|
|
|
Change
%
|
|
Quarter
ended
31 Mar
2025
£m
|
|
|
Quarter
ended
31 Dec
2024
£m
|
|
|
Quarter
ended
30 Sep
2024
£m
|
|
|
Quarter
ended
30 Jun
2024
£m
|
|
|
Quarter
ended
31 Mar
2024
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying net interest income
|
3,451
|
|
|
3,361
|
|
|
3
|
|
3,294
|
|
|
3,276
|
|
|
3,231
|
|
|
3,154
|
|
|
3,184
|
|
|
Underlying other income
|
1,557
|
|
|
1,517
|
|
|
3
|
|
1,452
|
|
|
1,433
|
|
|
1,430
|
|
|
1,394
|
|
|
1,340
|
|
|
Operating lease depreciation
|
(365)
|
|
|
(355)
|
|
|
(3)
|
|
(355)
|
|
|
(331)
|
|
|
(315)
|
|
|
(396)
|
|
|
(283)
|
|
|
Net income
|
4,643
|
|
|
4,523
|
|
|
3
|
|
4,391
|
|
|
4,378
|
|
|
4,346
|
|
|
4,152
|
|
|
4,241
|
|
|
Operating costs
|
(2,302)
|
|
|
(2,324)
|
|
|
1
|
|
(2,550)
|
|
|
(2,450)
|
|
|
(2,292)
|
|
|
(2,298)
|
|
|
(2,402)
|
|
|
Remediation
|
(875)
|
|
|
(37)
|
|
|
|
|
–
|
|
|
(775)
|
|
|
(29)
|
|
|
(70)
|
|
|
(25)
|
|
|
Total costs
|
(3,177)
|
|
|
(2,361)
|
|
|
(35)
|
|
(2,550)
|
|
|
(3,225)
|
|
|
(2,321)
|
|
|
(2,368)
|
|
|
(2,427)
|
|
|
Underlying profit before impairment
|
1,466
|
|
|
2,162
|
|
|
(32)
|
|
1,841
|
|
|
1,153
|
|
|
2,025
|
|
|
1,784
|
|
|
1,814
|
|
|
Underlying impairment charge
|
(176)
|
|
|
(133)
|
|
|
(32)
|
|
(309)
|
|
|
(160)
|
|
|
(172)
|
|
|
(44)
|
|
|
(57)
|
|
|
Underlying profit
|
1,290
|
|
|
2,029
|
|
|
(36)
|
|
1,532
|
|
|
993
|
|
|
1,853
|
|
|
1,740
|
|
|
1,757
|
|
|
Restructuring
|
(7)
|
|
|
(5)
|
|
|
(40)
|
|
(4)
|
|
|
(19)
|
|
|
(6)
|
|
|
(3)
|
|
|
(12)
|
|
|
Volatility and other items
|
(109)
|
|
|
(37)
|
|
|
|
|
(11)
|
|
|
(150)
|
|
|
(24)
|
|
|
(41)
|
|
|
(117)
|
|
|
Statutory profit before tax
|
1,174
|
|
|
1,987
|
|
|
(41)
|
|
1,517
|
|
|
824
|
|
|
1,823
|
|
|
1,696
|
|
|
1,628
|
|
|
Tax expense
|
(396)
|
|
|
(577)
|
|
|
31
|
|
(383)
|
|
|
(124)
|
|
|
(490)
|
|
|
(467)
|
|
|
(413)
|
|
|
Statutory profit after tax
|
778
|
|
|
1,410
|
|
|
(45)
|
|
1,134
|
|
|
700
|
|
|
1,333
|
|
|
1,229
|
|
|
1,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
1.0p
|
|
|
2.1p
|
|
|
(1.1)p
|
|
1.7p
|
|
|
1.0p
|
|
|
1.9p
|
|
|
1.7p
|
|
|
1.7p
|
|
|
Banking net interest marginA
|
3.06%
|
|
|
3.04%
|
|
|
2bp
|
|
3.03%
|
|
|
2.97%
|
|
|
2.95%
|
|
|
2.93%
|
|
|
2.95%
|
|
|
Average interest-earning banking assetsA
|
£465.5bn
|
|
|
£460.0bn
|
|
|
1
|
|
£455.5bn
|
|
|
£455.1bn
|
|
|
£451.1bn
|
|
|
£449.4bn
|
|
|
£449.1bn
|
|
|
Cost:income ratioA
|
68.4%
|
|
|
52.2%
|
|
|
16.2pp
|
|
58.1%
|
|
|
73.7%
|
|
|
53.4%
|
|
|
57.0%
|
|
|
57.2%
|
|
|
Asset quality ratioA
|
0.15%
|
|
|
0.11%
|
|
|
4bp
|
|
0.27%
|
|
|
0.14%
|
|
|
0.15%
|
|
|
0.05%
|
|
|
0.06%
|
|
|
Return on tangible equityA
|
7.5%
|
|
|
15.5%
|
|
|
(8.0)pp
|
|
12.6%
|
|
|
7.1%
|
|
|
15.2%
|
|
|
13.6%
|
|
|
13.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At
30 Sep
2025
|
|
|
At
30 Jun
2025
|
|
|
Change
%
|
|
At
31 Mar
2025
|
|
|
At
31 Dec
2024
|
|
|
At
30 Sep
2024
|
|
|
At
30 Jun
2024
|
|
|
At
31 Mar
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying loans and advances to customersA,1
|
£477.1bn
|
|
|
£471.0bn
|
|
|
1
|
|
£466.2bn
|
|
|
£459.1bn
|
|
|
£457.0bn
|
|
|
£452.4bn
|
|
|
£448.5bn
|
|
|
Customer deposits
|
£496.7bn
|
|
|
£493.9bn
|
|
|
1
|
|
£487.7bn
|
|
|
£482.7bn
|
|
|
£475.7bn
|
|
|
£474.7bn
|
|
|
£469.2bn
|
|
|
Loan to deposit ratioA
|
96%
|
|
|
95%
|
|
|
1.0pp
|
|
96%
|
|
|
95%
|
|
|
96%
|
|
|
95%
|
|
|
96%
|
|
|
CET1 ratio
|
13.8%
|
|
|
13.8%
|
|
|
|
|
13.5%
|
|
|
14.2%
|
|
|
14.3%
|
|
|
14.1%
|
|
|
13.9%
|
|
|
Pro forma CET1 ratioA,2
|
13.8%
|
|
|
13.8%
|
|
|
|
|
13.5%
|
|
|
13.5%
|
|
|
14.3%
|
|
|
14.1%
|
|
|
13.9%
|
|
|
Total capital ratio
|
18.6%
|
|
|
19.0%
|
|
|
(0.4)pp
|
|
18.4%
|
|
|
19.0%
|
|
|
19.0%
|
|
|
18.7%
|
|
|
19.0%
|
|
|
MREL ratio
|
31.2%
|
|
|
31.4%
|
|
|
(0.2)pp
|
|
30.4%
|
|
|
32.2%
|
|
|
32.2%
|
|
|
31.7%
|
|
|
32.0%
|
|
|
UK leverage ratio
|
5.2%
|
|
|
5.4%
|
|
|
(0.2)pp
|
|
5.5%
|
|
|
5.5%
|
|
|
5.5%
|
|
|
5.4%
|
|
|
5.6%
|
|
|
Risk-weighted assets
|
£232.3bn
|
|
|
£231.4bn
|
|
|
|
|
£230.1bn
|
|
|
£224.6bn
|
|
|
£223.3bn
|
|
|
£222.0bn
|
|
|
£222.8bn
|
|
|
Wholesale funding
|
£103.5bn
|
|
|
£92.2bn
|
|
|
12
|
|
£89.4bn
|
|
|
£92.5bn
|
|
|
£93.3bn
|
|
|
£97.6bn
|
|
|
£99.9bn
|
|
|
Liquidity coverage ratio3
|
145%
|
|
|
145%
|
|
|
|
|
145%
|
|
|
146%
|
|
|
144%
|
|
|
144%
|
|
|
143%
|
|
|
Net stable funding ratio4
|
126%
|
|
|
127%
|
|
|
(1)pp
|
|
128%
|
|
|
129%
|
|
|
129%
|
|
|
130%
|
|
|
130%
|
|
|
Tangible net assets per shareA
|
55.0p
|
|
|
54.5p
|
|
|
0.5p
|
|
54.4p
|
|
|
52.4p
|
|
|
52.5p
|
|
|
49.6p
|
|
|
51.2p
|
|
|
At 30 Sep
2025
£bn
|
|
|
At 30 Jun
2025
£bn
|
|
|
Change
%
|
|
At 31 Dec
2024
£bn
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UK mortgages
|
321.0
|
|
|
317.9
|
|
|
1
|
|
312.3
|
|
|
3
|
|
Credit cards
|
16.8
|
|
|
16.4
|
|
|
2
|
|
15.7
|
|
|
7
|
|
UK Retail unsecured loans
|
10.3
|
|
|
9.9
|
|
|
4
|
|
9.1
|
|
|
13
|
|
UK Motor Finance1
|
16.1
|
|
|
16.0
|
|
|
1
|
|
15.3
|
|
|
5
|
|
Overdrafts
|
1.2
|
|
|
1.2
|
|
|
|
|
1.2
|
|
|
|
|
Retail other2
|
21.3
|
|
|
20.2
|
|
|
5
|
|
17.9
|
|
|
19
|
|
Business and Commercial Banking
|
28.8
|
|
|
29.1
|
|
|
(1)
|
|
29.7
|
|
|
(3)
|
|
Corporate and Institutional Banking
|
61.3
|
|
|
59.7
|
|
|
3
|
|
57.9
|
|
|
6
|
|
Central Items3
|
0.3
|
|
|
0.6
|
|
|
(50)
|
|
–
|
|
|
|
|
Underlying loans and advances to customersA
|
477.1
|
|
|
471.0
|
|
|
1
|
|
459.1
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail current accounts
|
101.8
|
|
|
100.6
|
|
|
1
|
|
101.3
|
|
|
|
|
Retail savings accounts
|
212.4
|
|
|
213.1
|
|
|
|
|
208.2
|
|
|
2
|
|
Wealth
|
9.5
|
|
|
9.7
|
|
|
(2)
|
|
10.2
|
|
|
(7)
|
|
Commercial Banking
|
172.6
|
|
|
170.2
|
|
|
1
|
|
162.6
|
|
|
6
|
|
Central Items
|
0.4
|
|
|
0.3
|
|
|
33
|
|
0.4
|
|
|
|
|
Customer deposits
|
496.7
|
|
|
493.9
|
|
|
1
|
|
482.7
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
937.5
|
|
|
919.3
|
|
|
|
|
906.7
|
|
|
|
|
Total liabilities
|
891.8
|
|
|
872.4
|
|
|
|
|
860.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shareholders’ equity
|
40.2
|
|
|
40.4
|
|
|
|
|
39.5
|
|
|
2
|
|
Other equity instruments
|
5.2
|
|
|
6.3
|
|
|
(17)
|
|
6.2
|
|
|
(16)
|
|
Non-controlling interests
|
0.2
|
|
|
0.2
|
|
|
|
|
0.2
|
|
|
|
|
Total equity
|
45.6
|
|
|
46.9
|
|
|
(3)
|
|
45.9
|
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares in issue, excluding own shares
|
59,196m
|
|
|
59,938m
|
|
|
(1)
|
|
60,491m
|
|
|
(2)
|
|
Summary income statement
|
Nine months
ended
30 Sep
2025
£m
|
|
|
Nine months
ended
30 Sep
2024
£m
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
9,808
|
|
|
9,125
|
|
|
7
|
|
Other income1
|
4,444
|
|
|
4,352
|
|
|
2
|
|
Total income1
|
14,252
|
|
|
13,477
|
|
|
6
|
|
Operating expenses
|
(8,955)
|
|
|
(8,058)
|
|
|
(11)
|
|
Impairment
|
(619)
|
|
|
(272)
|
|
|
|
|
Profit before tax
|
4,678
|
|
|
5,147
|
|
|
(9)
|
|
Tax expense
|
(1,356)
|
|
|
(1,370)
|
|
|
1
|
|
Profit after tax
|
3,322
|
|
|
3,777
|
|
|
(12)
|
|
|
|
|
|
|
|
|
|
|
Profit attributable to ordinary shareholders
|
2,892
|
|
|
3,355
|
|
|
(14)
|
|
Profit attributable to other equity holders
|
365
|
|
|
376
|
|
|
(3)
|
|
Profit attributable to non-controlling interests
|
65
|
|
|
46
|
|
|
41
|
|
Profit after tax
|
3,322
|
|
|
3,777
|
|
|
(12)
|
|
Ordinary shares in issue (weighted-average –
basic)
|
60,070m
|
|
|
62,948m
|
|
|
(5)
|
|
Basic earnings per share
|
4.8p
|
|
|
5.3p
|
|
|
(0.5)p
|
|
Summary balance sheet
|
At 30 Sep
2025
£m
|
|
|
At 30 Jun
2025
£m
|
|
|
Change
%
|
|
At 31 Dec
2024
£m
|
|
|
Change
%
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and balances at central banks
|
61,846
|
|
|
64,225
|
|
|
(4)
|
|
62,705
|
|
|
(1)
|
|
Financial assets at fair value through profit or loss
|
232,251
|
|
|
221,942
|
|
|
5
|
|
215,925
|
|
|
8
|
|
Derivative financial instruments
|
19,062
|
|
|
22,943
|
|
|
(17)
|
|
24,065
|
|
|
(21)
|
|
Financial assets at amortised cost
|
547,799
|
|
|
538,237
|
|
|
2
|
|
531,777
|
|
|
3
|
|
Financial assets at fair value through other comprehensive
income
|
37,091
|
|
|
33,888
|
|
|
9
|
|
30,690
|
|
|
21
|
|
Other assets
|
39,415
|
|
|
38,047
|
|
|
4
|
|
41,535
|
|
|
(5)
|
|
Total assets
|
937,464
|
|
|
919,282
|
|
|
2
|
|
906,697
|
|
|
3
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits from banks
|
8,330
|
|
|
7,695
|
|
|
8
|
|
6,158
|
|
|
35
|
|
Customer deposits
|
496,722
|
|
|
493,932
|
|
|
1
|
|
482,745
|
|
|
3
|
|
Repurchase agreements at amortised cost
|
36,779
|
|
|
38,248
|
|
|
(4)
|
|
37,760
|
|
|
(3)
|
|
Financial liabilities at fair value through profit or
loss
|
30,046
|
|
|
28,754
|
|
|
4
|
|
27,611
|
|
|
9
|
|
Derivative financial instruments
|
15,932
|
|
|
19,879
|
|
|
(20)
|
|
21,676
|
|
|
(26)
|
|
Debt securities in issue at amortised cost
|
77,370
|
|
|
68,301
|
|
|
13
|
|
70,834
|
|
|
9
|
|
Liabilities arising from insurance and participating investment
contracts
|
131,559
|
|
|
124,952
|
|
|
5
|
|
122,064
|
|
|
8
|
|
Liabilities arising from non-participating investment
contracts
|
56,267
|
|
|
52,285
|
|
|
8
|
|
51,228
|
|
|
10
|
|
Other liabilities
|
27,890
|
|
|
27,704
|
|
|
1
|
|
30,644
|
|
|
(9)
|
|
Subordinated liabilities
|
10,936
|
|
|
10,661
|
|
|
3
|
|
10,089
|
|
|
8
|
|
Total liabilities
|
891,831
|
|
|
872,411
|
|
|
2
|
|
860,809
|
|
|
4
|
|
Total equity
|
45,633
|
|
|
46,871
|
|
|
(3)
|
|
45,888
|
|
|
(1)
|
|
Total equity and liabilities
|
937,464
|
|
|
919,282
|
|
|
2
|
|
906,697
|
|
|
3
|
|
Pro forma CET1 ratio as at 31 December 2024A,1
|
13.5%
|
|
|
Banking build (bps)2
|
175
|
|
|
Insurance dividend (bps)
|
7
|
|
|
Risk-weighted assets (bps)
|
(46)
|
|
|
Other movements (bps)3
|
5
|
|
|
Capital generation excluding provision charge for motor finance
commission arrangements (bps)
|
141
|
|
|
Provision charge for motor finance commission arrangements
(bps)
|
(31)
|
|
|
Capital generation (bps)
|
110
|
|
|
Ordinary dividend (bps)
|
(74)
|
|
|
CET1 ratio as at 30 September 2025
|
13.8%
|
|
|
|
Nine months
ended
30 Sep
2025
£m
|
|
|
Nine months
ended
30 Sep
2024
£m
|
|
|
Change
%
|
|
Three months
ended
30 Sep
2025
£m
|
|
|
Three months
ended
30 Sep
2024
£m
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges (credits) pre-updated MES1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
627
|
|
|
592
|
|
|
(6)
|
|
201
|
|
|
129
|
|
|
(56)
|
|
Commercial
Banking
|
(36)
|
|
|
16
|
|
|
|
|
(61)
|
|
|
44
|
|
|
|
|
Other
|
–
|
|
|
(11)
|
|
|
|
|
–
|
|
|
(1)
|
|
|
|
|
|
591
|
|
|
597
|
|
|
1
|
|
140
|
|
|
172
|
|
|
19
|
|
Updated economic outlook (MES)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
(42)
|
|
|
(269)
|
|
|
(84)
|
|
42
|
|
|
–
|
|
|
|
|
Commercial
Banking
|
69
|
|
|
(55)
|
|
|
|
|
(6)
|
|
|
–
|
|
|
|
|
|
27
|
|
|
(324)
|
|
|
|
|
36
|
|
|
–
|
|
|
|
|
Underlying impairment chargeA
|
618
|
|
|
273
|
|
|
|
|
176
|
|
|
172
|
|
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset quality ratioA
|
0.18%
|
|
|
0.09%
|
|
|
9bp
|
|
0.15%
|
|
|
0.15%
|
|
|
|
|
At 30 September 2025
|
Stage 1
£m
|
|
|
Stage 2
£m
|
|
|
Stage 3
£m
|
|
|
Total
£m
|
|
|
Stage 2
as % of
total
|
|
|
Stage 3
as % of
total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans and advances to customers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UK mortgages1
|
283,026
|
|
|
32,852
|
|
|
6,002
|
|
|
321,880
|
|
|
10.2
|
|
|
1.9
|
|
|
Credit
cards
|
14,628
|
|
|
2,471
|
|
|
269
|
|
|
17,368
|
|
|
14.2
|
|
|
1.5
|
|
|
UK
unsecured loans and overdrafts
|
10,345
|
|
|
1,417
|
|
|
191
|
|
|
11,953
|
|
|
11.9
|
|
|
1.6
|
|
|
UK Motor Finance2
|
13,829
|
|
|
2,544
|
|
|
148
|
|
|
16,521
|
|
|
15.4
|
|
|
0.9
|
|
|
Other
|
20,804
|
|
|
379
|
|
|
158
|
|
|
21,341
|
|
|
1.8
|
|
|
0.7
|
|
|
Retail
|
342,632
|
|
|
39,663
|
|
|
6,768
|
|
|
389,063
|
|
|
10.2
|
|
|
1.7
|
|
|
Business
and Commercial Banking
|
25,663
|
|
|
2,520
|
|
|
1,030
|
|
|
29,213
|
|
|
8.6
|
|
|
3.5
|
|
|
Corporate
and Institutional Banking
|
58,410
|
|
|
2,546
|
|
|
824
|
|
|
61,780
|
|
|
4.1
|
|
|
1.3
|
|
|
Commercial Banking
|
84,073
|
|
|
5,066
|
|
|
1,854
|
|
|
90,993
|
|
|
5.6
|
|
|
2.0
|
|
|
Equity Investments and Central Items3
|
264
|
|
|
–
|
|
|
–
|
|
|
264
|
|
|
–
|
|
|
–
|
|
|
Total gross lending
|
426,969
|
|
|
44,729
|
|
|
8,622
|
|
|
480,320
|
|
|
9.3
|
|
|
1.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer related ECL allowance (drawn and undrawn)
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
UK mortgages1
|
49
|
|
|
249
|
|
|
581
|
|
|
879
|
|
|
|
|
|
|
|
|
Credit
cards
|
226
|
|
|
286
|
|
|
121
|
|
|
633
|
|
|
|
|
|
|
|
|
UK
unsecured loans and overdrafts
|
183
|
|
|
232
|
|
|
105
|
|
|
520
|
|
|
|
|
|
|
|
|
UK Motor Finance4
|
198
|
|
|
132
|
|
|
84
|
|
|
414
|
|
|
|
|
|
|
|
|
Other
|
18
|
|
|
9
|
|
|
36
|
|
|
63
|
|
|
|
|
|
|
|
|
Retail
|
674
|
|
|
908
|
|
|
927
|
|
|
2,509
|
|
|
|
|
|
|
|
|
Business
and Commercial Banking
|
94
|
|
|
184
|
|
|
126
|
|
|
404
|
|
|
|
|
|
|
|
|
Corporate
and Institutional Banking
|
102
|
|
|
118
|
|
|
316
|
|
|
536
|
|
|
|
|
|
|
|
|
Commercial Banking
|
196
|
|
|
302
|
|
|
442
|
|
|
940
|
|
|
|
|
|
|
|
|
Equity Investments and Central Items
|
–
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
|
|
|
|
|
|
Total
|
870
|
|
|
1,210
|
|
|
1,369
|
|
|
3,449
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer related ECL allowance (drawn and undrawn) as a percentage
of loans and advances to customers5
|
|
||||||||||||||||
|
|
Stage 1
%
|
|
|
Stage 2
%
|
|
|
Stage 3
%
|
|
|
Total
%
|
|
|
|
|
|
|
|
|
UK
mortgages
|
–
|
|
|
0.8
|
|
|
9.7
|
|
|
0.3
|
|
|
|
|
|
|
|
|
Credit
cards
|
1.5
|
|
|
11.6
|
|
|
46.2
|
|
|
3.6
|
|
|
|
|
|
|
|
|
UK
unsecured loans and overdrafts
|
1.8
|
|
|
16.4
|
|
|
56.5
|
|
|
4.4
|
|
|
|
|
|
|
|
|
UK
Motor Finance
|
1.4
|
|
|
5.2
|
|
|
56.8
|
|
|
2.5
|
|
|
|
|
|
|
|
|
Other
|
0.1
|
|
|
2.4
|
|
|
22.8
|
|
|
0.3
|
|
|
|
|
|
|
|
|
Retail
|
0.2
|
|
|
2.3
|
|
|
13.7
|
|
|
0.6
|
|
|
|
|
|
|
|
|
Business
and Commercial Banking
|
0.4
|
|
|
7.3
|
|
|
15.2
|
|
|
1.4
|
|
|
|
|
|
|
|
|
Corporate
and Institutional Banking
|
0.2
|
|
|
4.6
|
|
|
38.4
|
|
|
0.9
|
|
|
|
|
|
|
|
|
Commercial Banking
|
0.2
|
|
|
6.0
|
|
|
26.7
|
|
|
1.0
|
|
|
|
|
|
|
|
|
Equity Investments and Central Items
|
–
|
|
|
–
|
|
|
–
|
|
|
–
|
|
|
|
|
|
|
|
|
Total
|
0.2
|
|
|
2.7
|
|
|
16.3
|
|
|
0.7
|
|
|
|
|
|
|
|
|
Underlying basisA
|
Probability-
weighted
£m
|
|
|
Upside
£m
|
|
|
Base case
£m
|
|
|
Downside
£m
|
|
|
Severe
downside
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 September 2025
|
|
3,468
|
|
|
2,656
|
|
|
3,052
|
|
|
3,947
|
|
|
5,712
|
|
|
At 31 December 2024
|
|
3,651
|
|
|
2,634
|
|
|
3,204
|
|
|
4,159
|
|
|
6,515
|
|
|
At 30 September 2025
|
First
quarter
2025
%
|
Second
quarter
2025
%
|
Third
quarter
2025
%
|
Fourth
quarter
2025
%
|
First
quarter
2026
%
|
Second
quarter
2026
%
|
Third
quarter
2026
%
|
Fourth
quarter
2026
%
|
|
|
|
|
|
|
|
|
|
|
|
Gross domestic product growth
|
0.7
|
0.3
|
0.2
|
0.1
|
0.2
|
0.3
|
0.3
|
0.4
|
|
Unemployment rate
|
4.5
|
4.7
|
4.9
|
5.0
|
5.0
|
5.0
|
4.9
|
4.9
|
|
House price growth
|
2.9
|
2.7
|
1.6
|
0.8
|
1.4
|
1.9
|
2.2
|
2.4
|
|
Commercial real estate price growth
|
2.5
|
2.6
|
2.6
|
1.5
|
1.0
|
0.8
|
1.0
|
0.7
|
|
UK Bank Rate
|
4.50
|
4.25
|
4.00
|
4.00
|
3.75
|
3.75
|
3.50
|
3.50
|
|
CPI inflation
|
2.8
|
3.5
|
3.9
|
3.8
|
3.3
|
3.0
|
2.9
|
2.5
|
|
At
30 September 2025
|
2025
%
|
2026
%
|
2027
%
|
2028
%
|
2029
%
|
2025-2029
average
%
|
|
|
|
|
|
|
|
|
|
Upside
|
|
|
|
|
|
|
|
Gross domestic product growth
|
1.4
|
1.9
|
1.9
|
1.6
|
1.5
|
1.6
|
|
Unemployment rate
|
4.6
|
3.7
|
3.2
|
3.1
|
3.1
|
3.6
|
|
House price growth
|
1.1
|
4.8
|
7.0
|
6.3
|
5.5
|
4.9
|
|
Commercial real estate price growth
|
2.7
|
7.5
|
3.7
|
2.4
|
1.4
|
3.5
|
|
UK Bank Rate
|
4.19
|
4.30
|
4.72
|
4.95
|
5.12
|
4.66
|
|
CPI inflation
|
3.5
|
2.9
|
2.6
|
2.9
|
3.0
|
3.0
|
|
|
|
|
|
|
|
|
|
Base case
|
|
|
|
|
|
|
|
Gross domestic product growth
|
1.3
|
1.0
|
1.5
|
1.5
|
1.5
|
1.4
|
|
Unemployment rate
|
4.8
|
5.0
|
4.7
|
4.5
|
4.4
|
4.7
|
|
House price growth
|
0.8
|
2.4
|
1.7
|
2.2
|
3.2
|
2.1
|
|
Commercial real estate price growth
|
1.5
|
0.7
|
1.3
|
1.2
|
0.9
|
1.1
|
|
UK Bank Rate
|
4.19
|
3.63
|
3.50
|
3.50
|
3.50
|
3.66
|
|
CPI inflation
|
3.5
|
2.9
|
2.3
|
2.3
|
2.3
|
2.7
|
|
|
|
|
|
|
|
|
|
Downside
|
|
|
|
|
|
|
|
Gross domestic product growth
|
1.2
|
(1.2)
|
0.0
|
1.2
|
1.5
|
0.6
|
|
Unemployment rate
|
4.9
|
6.9
|
7.7
|
7.4
|
7.0
|
6.8
|
|
House price growth
|
0.5
|
(0.5)
|
(6.4)
|
(5.8)
|
(2.0)
|
(2.9)
|
|
Commercial real estate price growth
|
0.5
|
(8.9)
|
(3.4)
|
(1.9)
|
(1.9)
|
(3.2)
|
|
UK Bank Rate
|
4.19
|
2.37
|
1.03
|
0.69
|
0.48
|
1.75
|
|
CPI inflation
|
3.5
|
2.9
|
2.0
|
1.4
|
1.0
|
2.2
|
|
|
|
|
|
|
|
|
|
Severe downside
|
|
|
|
|
|
|
|
Gross domestic product growth
|
1.0
|
(3.1)
|
(0.9)
|
1.0
|
1.4
|
(0.1)
|
|
Unemployment rate
|
5.1
|
9.2
|
10.4
|
10.0
|
9.4
|
8.8
|
|
House price growth
|
0.0
|
(2.4)
|
(13.5)
|
(12.0)
|
(6.6)
|
(7.0)
|
|
Commercial real estate price growth
|
(1.8)
|
(18.8)
|
(8.7)
|
(6.2)
|
(4.9)
|
(8.3)
|
|
UK Bank Rate
|
4.19
|
1.25
|
0.12
|
0.04
|
0.01
|
1.12
|
|
CPI inflation
|
3.5
|
2.9
|
1.5
|
0.4
|
(0.3)
|
1.6
|
|
|
|
|
|
|
|
|
|
Probability-weighted
|
|
|
|
|
|
|
|
Gross domestic product growth
|
1.3
|
0.2
|
0.9
|
1.4
|
1.5
|
1.1
|
|
Unemployment rate
|
4.8
|
5.6
|
5.7
|
5.5
|
5.3
|
5.4
|
|
House price growth
|
0.7
|
1.8
|
(0.6)
|
(0.4)
|
1.4
|
0.6
|
|
Commercial real estate price growth
|
1.2
|
(2.1)
|
(0.4)
|
(0.1)
|
(0.3)
|
(0.3)
|
|
UK Bank Rate
|
4.19
|
3.21
|
2.79
|
2.75
|
2.73
|
3.13
|
|
CPI inflation
|
3.5
|
2.9
|
2.2
|
2.0
|
1.8
|
2.5
|
|
|
Nine months
ended
30 Sep
2025
£m
|
|
|
Nine months
ended
30 Sep
2024
£m
|
|
|
|
|
|
|
|
|
|
Banking net interest
marginA
|
|
|
|
|
|
|
Underlying net interest incomeA
(£m)
|
10,106
|
|
|
9,569
|
|
|
Remove non-banking underlying net interest expense
(£m)
|
372
|
|
|
347
|
|
|
Banking underlying net interest income (£m)
|
10,478
|
|
|
9,916
|
|
|
|
|
|
|
|
|
|
Loans and advances to customers (£bn)
|
477.5
|
|
|
457.9
|
|
|
Remove finance lease gross up1
(£bn)
|
(0.4)
|
|
|
(0.9)
|
|
|
Underlying loans and advances to customersA
(£bn)
|
477.1
|
|
|
457.0
|
|
|
Add back expected credit loss allowance (drawn)
(£bn)
|
3.1
|
|
|
3.3
|
|
|
Add back acquisition related fair value adjustments
(£bn)
|
0.1
|
|
|
0.2
|
|
|
Underlying gross loans and advances to customers
(£bn)
|
480.3
|
|
|
460.5
|
|
|
Adjustment for non-banking and other items:
|
|
|
|
|
|
|
Fee-based
loans and advances (£bn)
|
(11.4)
|
|
|
(10.1)
|
|
|
Other
(£bn)
|
0.2
|
|
|
2.8
|
|
|
Interest-earning banking assets (£bn)
|
469.1
|
|
|
453.2
|
|
|
Averaging (£bn)
|
(8.7)
|
|
|
(3.3)
|
|
|
Average interest-earning banking assetsA
(£bn)
|
460.4
|
|
|
449.9
|
|
|
|
|
|
|
|
|
|
Banking net interest marginA
|
3.04%
|
|
|
2.94%
|
|
|
|
Nine months
ended
30 Sep
2025
£m
|
|
|
Nine months
ended
30 Sep
2024
£m
|
|
|
|
|
|
|
|
|
|
Return on tangible
equityA
|
|
|
|
|
|
|
Profit attributable to ordinary shareholders (£m)
|
2,892
|
|
|
3,355
|
|
|
|
|
|
|
|
|
|
Average ordinary shareholders’ equity (£bn)
|
40.2
|
|
|
40.0
|
|
|
Remove average goodwill and other intangible assets
(£bn)
|
(7.8)
|
|
|
(8.0)
|
|
|
Average tangible equity (£bn)
|
32.4
|
|
|
32.0
|
|
|
|
|
|
|
|
|
|
Return on tangible equityA
|
11.9%
|
|
|
14.0%
|
|
|
Group strategy update: Digital & AI
|
6 November 2025
|
|
Preliminary 2025 results
|
29 January 2026
|
|
2025 annual report and accounts published
|
18 February 2026
|