Page 1 of 9
|
Page 2 of 9
|
Page 3 of 9
|
Page 4 of 9
|
Three
months
ended
31 Mar
2025
£m
|
Three
months
ended
31 Mar
2024
£m
|
||||
Net interest income |
3,204 |
3,045 |
|||
Other income1 |
1,491 |
1,342 |
|||
Total income1 |
4,695 |
4,387 |
|||
Operating expenses |
(2,868) |
(2,703) |
|||
Impairment charge |
(310) |
(56) |
|||
Profit before tax |
1,517 |
1,628 |
|||
Tax expense |
(383) |
(413) |
|||
Profit after tax |
1,134 |
1,215 |
|||
Profit attributable to ordinary shareholders |
1,006 |
1,069 |
|||
Profit attributable to other equity holders |
115 |
135 |
|||
Profit attributable to non-controlling interests |
13 |
11 |
|||
Profit after tax |
1,134 |
1,215 |
|||
Ordinary shares in issue (weighted-average – basic) |
60,589m |
63,906m |
|||
Basic earnings per share |
1.7p |
1.7p |
Page 5 of 9
|
At 31 Mar
2025
£m
|
At 31 Dec
2024
£m
|
||||
Assets |
|||||
Cash and balances at central banks |
62,891 |
62,705 |
|||
Financial assets at fair value through profit or loss |
215,450 |
215,925 |
|||
Derivative financial instruments |
20,710 |
24,065 |
|||
Financial assets at amortised cost |
534,659 |
531,777 |
|||
Financial assets at fair value through other comprehensive income |
31,027 |
30,690 |
|||
Other assets |
45,160 |
41,535 |
|||
Total assets |
909,897 |
906,697 |
|||
Liabilities |
|||||
Deposits from banks |
6,019 |
6,158 |
|||
Customer deposits |
487,691 |
482,745 |
|||
Repurchase agreements at amortised cost |
38,474 |
37,760 |
|||
Financial liabilities at fair value through profit or loss |
30,039 |
27,611 |
|||
Derivative financial instruments |
18,359 |
21,676 |
|||
Debt securities in issue at amortised cost |
67,823 |
70,834 |
|||
Liabilities arising from insurance and participating investment contracts |
120,131 |
122,064 |
|||
Liabilities arising from non-participating investment contracts |
49,829 |
51,228 |
|||
Other liabilities |
34,286 |
30,644 |
|||
Subordinated liabilities |
9,446 |
10,089 |
|||
Total liabilities |
862,097 |
860,809 |
|||
Total equity |
47,800 |
45,888 |
|||
Total equity and liabilities |
909,897 |
906,697 |
Probability-
weighted
£m
|
Upside
£m
|
Base case
£m
|
Downside
£m
|
Severe
downside
£m
|
|||||||||||
At 31 March 20251 |
3,587 |
2,711 |
3,139 |
4,063 |
6,128 |
||||||||||
At 31 December 2024 |
3,481 |
2,467 |
3,036 |
3,988 |
6,338 |
Page 6 of 9
|
At 31 March 2025 |
Stage 1
£m
|
Stage 2
£m
|
Stage 3
£m
|
POCI
£m
|
Total
£m
|
Stage 2
as % of
total
|
Stage 3
as % of
total
|
|||||||||||||
Loans and advances to customers |
||||||||||||||||||||
UK mortgages |
275,816 |
31,912 |
4,137 |
6,016 |
317,881 |
10.0 |
1.3 |
|||||||||||||
Credit cards |
13,875 |
2,327 |
261 |
– |
16,463 |
14.1 |
1.6 |
|||||||||||||
UK unsecured loans and overdrafts |
9,660 |
1,325 |
171 |
– |
11,156 |
11.9 |
1.5 |
|||||||||||||
UK Motor Finance |
14,197 |
2,491 |
131 |
– |
16,819 |
14.8 |
0.8 |
|||||||||||||
Other |
18,462 |
471 |
151 |
– |
19,084 |
2.5 |
0.8 |
|||||||||||||
Retail |
332,010 |
38,526 |
4,851 |
6,016 |
381,403 |
10.1 |
1.3 |
|||||||||||||
Business and Commercial Banking |
25,778 |
2,946 |
1,160 |
– |
29,884 |
9.9 |
3.9 |
|||||||||||||
Corporate and Institutional Banking |
55,355 |
2,631 |
1,014 |
– |
59,000 |
4.5 |
1.7 |
|||||||||||||
Commercial Banking |
81,133 |
5,577 |
2,174 |
– |
88,884 |
6.3 |
2.4 |
|||||||||||||
Other1 |
(88) |
– |
– |
– |
(88) |
|||||||||||||||
Total gross lending |
413,055 |
44,103 |
7,025 |
6,016 |
470,199 |
9.4 |
1.5 |
|||||||||||||
Customer related ECL allowance (drawn and undrawn) |
||||||||||||||||||||
UK mortgages |
52 |
245 |
322 |
179 |
798 |
|||||||||||||||
Credit cards |
199 |
308 |
130 |
– |
637 |
|||||||||||||||
UK unsecured loans and overdrafts |
167 |
240 |
114 |
– |
521 |
|||||||||||||||
UK Motor Finance2 |
170 |
118 |
75 |
– |
363 |
|||||||||||||||
Other |
14 |
14 |
38 |
– |
66 |
|||||||||||||||
Retail |
602 |
925 |
679 |
179 |
2,385 |
|||||||||||||||
Business and Commercial Banking |
133 |
183 |
172 |
– |
488 |
|||||||||||||||
Corporate and Institutional Banking |
117 |
152 |
324 |
– |
593 |
|||||||||||||||
Commercial Banking |
250 |
335 |
496 |
– |
1,081 |
|||||||||||||||
Other3 |
50 |
50 |
– |
– |
100 |
|||||||||||||||
Total |
902 |
1,310 |
1,175 |
179 |
3,566 |
|||||||||||||||
Customer related ECL allowance (drawn and undrawn) as a percentage of loans and advances to customers |
||||||||||||||||||||
Stage 1
%
|
Stage 2
%
|
Stage 3
%
|
POCI
%
|
Total
%
|
||||||||||||||||
UK mortgages |
— |
0.8 |
7.8 |
3.0 |
0.3 |
|||||||||||||||
Credit cards |
1.4 |
13.2 |
49.8 |
– |
3.9 |
|||||||||||||||
UK unsecured loans and overdrafts |
1.7 |
18.1 |
66.7 |
– |
4.7 |
|||||||||||||||
UK Motor Finance |
1.2 |
4.7 |
57.3 |
– |
2.2 |
|||||||||||||||
Other |
0.1 |
3.0 |
25.2 |
– |
0.3 |
|||||||||||||||
Retail |
0.2 |
2.4 |
14.0 |
3.0 |
0.6 |
|||||||||||||||
Business and Commercial Banking |
0.5 |
6.2 |
14.8 |
– |
1.6 |
|||||||||||||||
Corporate and Institutional Banking |
0.2 |
5.8 |
32.0 |
– |
1.0 |
|||||||||||||||
Commercial Banking |
0.3 |
6.0 |
22.8 |
– |
1.2 |
|||||||||||||||
Other |
– |
– |
||||||||||||||||||
Total |
0.2 |
3.0 |
16.7 |
3.0 |
0.8 |
|||||||||||||||
Page 7 of 9
|
At 31 March 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 |
0.2 |
0.2 |
0.3 |
0.3 |
0.4 |
0.4 |
0.4 |
0.4 |
Unemployment rate |
4.6 |
4.7 |
4.8 |
4.8 |
4.8 |
4.8 |
4.8 |
4.8 |
House price growth |
3.8 |
3.8 |
2.4 |
1.7 |
1.3 |
1.7 |
1.9 |
1.8 |
Commercial real estate price growth |
2.6 |
2.8 |
2.7 |
1.3 |
0.9 |
0.7 |
0.8 |
1.1 |
UK Bank Rate |
4.50 |
4.25 |
4.00 |
4.00 |
3.75 |
3.75 |
3.50 |
3.50 |
CPI inflation |
2.8 |
3.6 |
3.6 |
3.5 |
3.0 |
2.8 |
2.6 |
2.7 |
Page 8 of 9
|
At 31 March 2025 |
2025
%
|
2026
%
|
2027
%
|
2028
%
|
2029
%
|
2025-2029
average
%
|
Upside |
||||||
Gross domestic product growth |
1.3 |
2.2 |
1.6 |
1.5 |
1.4 |
1.6 |
Unemployment rate |
4.1 |
3.2 |
3.1 |
3.1 |
3.2 |
3.3 |
House price growth |
2.9 |
5.9 |
6.8 |
5.4 |
4.3 |
5.1 |
Commercial real estate price growth |
6.1 |
5.7 |
2.6 |
1.0 |
0.4 |
3.2 |
UK Bank Rate |
4.43 |
4.72 |
4.86 |
5.06 |
5.20 |
4.85 |
CPI inflation |
3.3 |
2.8 |
2.8 |
3.1 |
3.0 |
3.0 |
Base case |
||||||
Gross domestic product growth |
0.8 |
1.4 |
1.6 |
1.6 |
1.5 |
1.3 |
Unemployment rate |
4.7 |
4.8 |
4.6 |
4.5 |
4.5 |
4.6 |
House price growth |
1.7 |
1.8 |
1.9 |
2.5 |
2.9 |
2.1 |
Commercial real estate price growth |
1.3 |
1.1 |
1.2 |
0.6 |
0.3 |
0.9 |
UK Bank Rate |
4.19 |
3.63 |
3.50 |
3.50 |
3.50 |
3.66 |
CPI inflation |
3.4 |
2.8 |
2.5 |
2.5 |
2.4 |
2.7 |
Downside |
||||||
Gross domestic product growth |
(0.2) |
(0.9) |
0.9 |
1.5 |
1.5 |
0.6 |
Unemployment rate |
5.6 |
7.4 |
7.6 |
7.3 |
7.0 |
7.0 |
House price growth |
0.5 |
(3.4) |
(6.7) |
(4.2) |
(1.1) |
(3.0) |
Commercial real estate price growth |
(4.7) |
(5.7) |
(1.7) |
(2.2) |
(2.3) |
(3.4) |
UK Bank Rate |
3.83 |
1.67 |
0.96 |
0.65 |
0.42 |
1.51 |
CPI inflation |
3.4 |
2.8 |
2.0 |
1.5 |
1.0 |
2.1 |
Severe downside |
||||||
Gross domestic product growth |
(1.1) |
(2.3) |
0.7 |
1.4 |
1.5 |
0.0 |
Unemployment rate |
6.8 |
10.0 |
10.2 |
9.7 |
9.3 |
9.2 |
House price growth |
(0.6) |
(8.4) |
(13.8) |
(9.6) |
(5.0) |
(7.6) |
Commercial real estate price growth |
(12.5) |
(13.3) |
(7.1) |
(5.7) |
(4.9) |
(8.8) |
UK Bank Rate – modelled |
3.38 |
0.39 |
0.09 |
0.03 |
0.01 |
0.78 |
UK Bank Rate – adjusted1 |
4.25 |
2.94 |
2.80 |
2.76 |
2.75 |
3.10 |
CPI inflation – modelled |
3.4 |
2.5 |
1.3 |
0.4 |
(0.2) |
1.5 |
CPI inflation – adjusted1 |
3.8 |
3.8 |
3.2 |
2.7 |
2.4 |
3.2 |
Probability-weighted |
||||||
Gross domestic product growth |
0.5 |
0.6 |
1.3 |
1.5 |
1.5 |
1.1 |
Unemployment rate |
5.0 |
5.6 |
5.6 |
5.4 |
5.4 |
5.4 |
House price growth |
1.4 |
0.5 |
(0.8) |
0.1 |
1.3 |
0.5 |
Commercial real estate price growth |
(0.4) |
(1.0) |
(0.1) |
(0.7) |
(1.0) |
(0.6) |
UK Bank Rate – modelled |
4.07 |
3.04 |
2.81 |
2.76 |
2.74 |
3.08 |
UK Bank Rate – adjusted1 |
4.16 |
3.30 |
3.08 |
3.04 |
3.01 |
3.32 |
CPI inflation – modelled |
3.4 |
2.7 |
2.3 |
2.1 |
1.9 |
2.5 |
CPI inflation – adjusted1 |
3.4 |
2.9 |
2.5 |
2.4 |
2.2 |
2.7 |
Page 9 of 9
|
LLOYDS BANKING GROUP plc |
||
By: |
/s/ William Chalmers |
|
Name: |
William Chalmers |
|
Title: |
Chief Financial Officer |
|
Dated: |
1 May 2025 |