[6-K] Lloyds Banking Group plc Current Report (Foreign Issuer)
Rhea-AI Filing Summary
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
Earnings were reduced by a remediation charge tied to motor finance commission arrangements:
Updated 2025 guidance lists underlying NII of c.
|
|
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
|