Page 2 of 11
|
Page 3 of 11
|
Nine
months
ended
30 Sep
2025
£m
|
Nine
months
ended
30 Sep
2024
£m
|
||||
Net interest income |
9,808 |
9,125 |
|||
Other income1 |
4,444 |
4,352 |
|||
Total income1 |
14,252 |
13,477 |
|||
Operating expenses |
(8,955) |
(8,058) |
|||
Impairment |
(619) |
(272) |
|||
Profit before tax |
4,678 |
5,147 |
|||
Tax expense |
(1,356) |
(1,370) |
|||
Profit after tax |
3,322 |
3,777 |
|||
Profit attributable to ordinary shareholders |
2,892 |
3,355 |
|||
Profit attributable to other equity holders |
365 |
376 |
|||
Profit attributable to non-controlling interests |
65 |
46 |
|||
Profit after tax |
3,322 |
3,777 |
|||
Ordinary shares in issue (weighted-average – basic) |
60,070m |
62,948m |
|||
Basic earnings per share |
4.8p |
5.3p |
Page 4 of 11
|
At 30 Sep
2025
£m
|
At 31 Dec
2024
£m
|
||||
Assets |
|||||
Cash and balances at central banks |
61,846 |
62,705 |
|||
Financial assets at fair value through profit or loss |
232,251 |
215,925 |
|||
Derivative financial instruments |
19,062 |
24,065 |
|||
Financial assets at amortised cost |
547,799 |
531,777 |
|||
Financial assets at fair value through other comprehensive income |
37,091 |
30,690 |
|||
Other assets |
39,415 |
41,535 |
|||
Total assets |
937,464 |
906,697 |
|||
Liabilities |
|||||
Deposits from banks |
8,330 |
6,158 |
|||
Customer deposits |
496,722 |
482,745 |
|||
Repurchase agreements at amortised cost |
36,779 |
37,760 |
|||
Financial liabilities at fair value through profit or loss |
30,046 |
27,611 |
|||
Derivative financial instruments |
15,932 |
21,676 |
|||
Debt securities in issue at amortised cost |
77,370 |
70,834 |
|||
Liabilities arising from insurance and participating investment contracts |
131,559 |
122,064 |
|||
Liabilities arising from non-participating investment contracts |
56,267 |
51,228 |
|||
Other liabilities |
27,890 |
30,644 |
|||
Subordinated liabilities |
10,936 |
10,089 |
|||
Total liabilities |
891,831 |
860,809 |
|||
Total equity |
45,633 |
45,888 |
|||
Total equity and liabilities |
937,464 |
906,697 |
At 30 Sep
2025
|
At 31 Dec
2024
|
||||
Risk-weighted assets |
£232.3bn |
£224.6bn |
|||
Common equity tier 1 ratio |
13.8% |
14.2% |
|||
Tier 1 capital ratio |
15.7% |
16.6% |
|||
Total capital ratio |
18.6% |
19.0% |
Page 5 of 11
|
Page 6 of 11
|
Page 7 of 11
|
Page 8 of 11
|
At 30 September 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 |
282,315 |
29,903 |
3,990 |
5,533 |
321,741 |
9.3 |
1.2 |
|||||||||||||
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 Finance |
14,283 |
2,544 |
148 |
– |
16,975 |
15.0 |
0.9 |
|||||||||||||
Other |
20,804 |
379 |
158 |
– |
21,341 |
1.8 |
0.7 |
|||||||||||||
Retail |
342,375 |
36,714 |
4,756 |
5,533 |
389,378 |
9.4 |
1.2 |
|||||||||||||
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 |
|||||||||||||
Other1 |
264 |
– |
– |
– |
264 |
– |
– |
|||||||||||||
Total gross lending |
426,712 |
41,780 |
6,610 |
5,533 |
480,635 |
8.7 |
1.4 |
|||||||||||||
Customer related ECL allowance (drawn and undrawn) |
||||||||||||||||||||
UK mortgages |
49 |
221 |
305 |
165 |
740 |
|||||||||||||||
Credit cards |
226 |
286 |
121 |
– |
633 |
|||||||||||||||
UK unsecured loans and overdrafts |
183 |
232 |
105 |
– |
520 |
|||||||||||||||
UK Motor Finance2 |
198 |
132 |
84 |
– |
414 |
|||||||||||||||
Other |
18 |
9 |
36 |
– |
63 |
|||||||||||||||
Retail |
674 |
880 |
651 |
165 |
2,370 |
|||||||||||||||
Business and Commercial Banking |
94 |
184 |
126 |
– |
404 |
|||||||||||||||
Corporate and Institutional Banking |
102 |
118 |
316 |
– |
536 |
|||||||||||||||
Commercial Banking |
196 |
302 |
442 |
– |
940 |
|||||||||||||||
Other |
– |
– |
– |
– |
– |
|||||||||||||||
Total |
870 |
1,182 |
1,093 |
165 |
3,310 |
|||||||||||||||
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 |
– |
0.7 |
7.6 |
3.0 |
0.2 |
|||||||||||||||
Credit cards |
1.5 |
11.6 |
45.0 |
– |
3.6 |
|||||||||||||||
UK unsecured loans and overdrafts |
1.8 |
16.4 |
55.0 |
– |
4.4 |
|||||||||||||||
UK Motor Finance |
1.4 |
5.2 |
56.8 |
– |
2.4 |
|||||||||||||||
Other |
0.1 |
2.4 |
22.8 |
– |
0.3 |
|||||||||||||||
Retail |
0.2 |
2.4 |
13.7 |
3.0 |
0.6 |
|||||||||||||||
Business and Commercial Banking |
0.4 |
7.3 |
12.2 |
– |
1.4 |
|||||||||||||||
Corporate and Institutional Banking |
0.2 |
4.6 |
38.3 |
– |
0.9 |
|||||||||||||||
Commercial Banking |
0.2 |
6.0 |
23.8 |
– |
1.0 |
|||||||||||||||
Other |
– |
– |
– |
– |
– |
|||||||||||||||
Total |
0.2 |
2.8 |
16.5 |
3.0 |
0.7 |
|||||||||||||||
Page 9 of 11
|
Probability-
weighted
£m
|
Upside
£m
|
Base case
£m
|
Downside
£m
|
Severe
downside
£m
|
|||||||||||
At 30 September 2025 |
3,329 |
2,517 |
2,913 |
3,808 |
5,573 |
||||||||||
At 31 December 2024 |
3,481 |
2,467 |
3,036 |
3,988 |
6,338 |
||||||||||
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 |
Page 10 of 11
|
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 |
Page 11 of 11
|
LLOYDS BANKING GROUP plc |
||
By: |
/s/ William Chalmers |
|
Name: |
William Chalmers |
|
Title: |
Chief Financial Officer |
|
Dated: |
23 October 2025 |
|