|
九
個月
結束於
9月30日
2024
百萬英鎊
|
|
|
九
個月
結束了
30 九月
2023
£百萬
|
|
|
變動
%
|
|
三
個月
結束了
30 九月
2024
£百萬
|
|
|
三
個月
結束了
30 九月
2023
£m
|
|
|
變動
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基礎淨利息收益
|
9,569
|
|
|
10,448
|
|
|
(8)
|
|
3,231
|
|
|
3,444
|
|
|
(6)
|
基礎其他收入
|
4,164
|
|
|
3,837
|
|
|
9
|
|
1,430
|
|
|
1,299
|
|
|
10
|
營運租賃折舊
|
(994)
|
|
|
(585)
|
|
|
(70)
|
|
(315)
|
|
|
(229)
|
|
|
(38)
|
凈利潤
|
12,739
|
|
|
13,700
|
|
|
(7)
|
|
4,346
|
|
|
4,514
|
|
|
(4)
|
營運成本
|
(6,992)
|
|
|
(6,654)
|
|
|
(5)
|
|
(2,292)
|
|
|
(2,241)
|
|
|
(2)
|
修補
|
(124)
|
|
|
(134)
|
|
|
7
|
|
(29)
|
|
|
(64)
|
|
|
55
|
總成本
|
(7,116)
|
|
|
(6,788)
|
|
|
(5)
|
|
(2,321)
|
|
|
(2,305)
|
|
|
(1)
|
減除減值前基礎利潤
|
5,623
|
|
|
6,912
|
|
|
(19)
|
|
2,025
|
|
|
2,209
|
|
|
(8)
|
基礎減值費用
|
(273)
|
|
|
(849)
|
|
|
68
|
|
(172)
|
|
|
(187)
|
|
|
8
|
基礎利潤
|
5,350
|
|
|
6,063
|
|
|
(12)
|
|
1,853
|
|
|
2,022
|
|
|
(8)
|
重組
|
(21)
|
|
|
(69)
|
|
|
70
|
|
(6)
|
|
|
(44)
|
|
|
86
|
波動性及其他項目
|
(182)
|
|
|
(266)
|
|
|
32
|
|
(24)
|
|
|
(120)
|
|
|
80
|
稅前慣例利潤
|
5,147
|
|
|
5,728
|
|
|
(10)
|
|
1,823
|
|
|
1,858
|
|
|
(2)
|
稅款開支
|
(1,370)
|
|
|
(1,444)
|
|
|
5
|
|
(490)
|
|
|
(438)
|
|
|
(12)
|
稅後慣例利潤
|
3,777
|
|
|
4,284
|
|
|
(12)
|
|
1,333
|
|
|
1,420
|
|
|
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股盈利
|
5.3p
|
|
|
5.9p
|
|
|
(0.6)p
|
|
1.9p
|
|
|
2.0p
|
|
|
(0.1)p
|
銀行凈利息收益率A
|
2.94%
|
|
|
3.15%
|
|
|
(21)bp
|
|
2.95%
|
|
|
3.08%
|
|
|
(13)bp
|
平均利息收入的銀行資產A
|
£449.9億
|
|
|
£453.5億
|
|
|
(1)
|
|
£451.1億
|
|
|
£453.0億
|
|
|
|
成本:收入比率A
|
55.9%
|
|
|
49.5%
|
|
|
6.4pp
|
|
53.4%
|
|
|
51.1%
|
|
|
2.3百分點
|
資產品質比率A
|
0.09%
|
|
|
0.25%
|
|
|
(16)個基點
|
|
0.15%
|
|
|
0.17%
|
|
|
(2)基點
|
有形股東權益回報A
|
14.0%
|
|
|
16.6%
|
|
|
(2.6)百分點
|
|
15.2%
|
|
|
16.9%
|
|
|
(1.7)百分點
|
|
At 30 Sep
2024
|
|
|
At 30 Jun
2024
|
|
|
Change
%
|
|
|
|
|
At 31 Dec
2023
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying loans and advances to customersA
|
£457.0bn
|
|
|
£452.4bn
|
|
|
1
|
|
|
|
|
£449.7bn
|
|
|
2
|
Customer deposits
|
£475.7bn
|
|
|
£474.7bn
|
|
|
|
|
|
|
|
£471.4bn
|
|
|
1
|
Loan to deposit ratioA
|
96%
|
|
|
95%
|
|
|
1pp
|
|
|
|
|
95%
|
|
|
1pp
|
CET1 ratio
|
14.3%
|
|
|
14.1%
|
|
|
0.2pp
|
|
|
|
|
14.6%
|
|
|
(0.3)pp
|
Pro forma CET1 ratioA,1
|
14.3%
|
|
|
14.1%
|
|
|
0.2pp
|
|
|
|
|
13.7%
|
|
|
0.6pp
|
Total capital ratio
|
19.0%
|
|
|
18.7%
|
|
|
0.3pp
|
|
|
|
|
19.8%
|
|
|
(0.8)pp
|
MREL ratio
|
32.2%
|
|
|
31.7%
|
|
|
0.5pp
|
|
|
|
|
31.9%
|
|
|
0.3pp
|
UK leverage ratio
|
5.5%
|
|
|
5.4%
|
|
|
0.1pp
|
|
|
|
|
5.8%
|
|
|
(0.3)pp
|
Risk-weighted assets
|
£223.3bn
|
|
|
£222.0bn
|
|
|
1
|
|
|
|
|
£219.1bn
|
|
|
2
|
Wholesale funding
|
£93.3bn
|
|
|
£97.6bn
|
|
|
(4)
|
|
|
|
|
£98.7bn
|
|
|
(5)
|
Liquidity coverage ratio2
|
144%
|
|
|
144%
|
|
|
|
|
|
|
|
142%
|
|
|
2pp
|
Net stable funding ratio3
|
129%
|
|
|
130%
|
|
|
(1)pp
|
|
|
|
|
130%
|
|
|
(1)pp
|
Tangible net assets per shareA
|
52.5p
|
|
|
49.6p
|
|
|
2.9p
|
|
|
|
|
50.8p
|
|
|
1.7p
|
|
Quarter
ended
30 Sep
2024
£m
|
|
|
Quarter
ended
30 Jun
2024
£m
|
|
|
Change
%
|
|
|
Quarter
ended
31 Mar
2024
£m
|
|
|
Quarter
ended
31 Dec
2023
£m
|
|
|
Quarter
ended
30 Sep
2023
£m
|
|
|
Quarter
ended
30 Jun
2023
£m
|
|
|
Quarter
ended
31 Mar
2023
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying net interest income
|
3,231
|
|
|
3,154
|
|
|
2
|
|
|
3,184
|
|
|
3,317
|
|
|
3,444
|
|
|
3,469
|
|
|
3,535
|
|
Underlying other income
|
1,430
|
|
|
1,394
|
|
|
3
|
|
|
1,340
|
|
|
1,286
|
|
|
1,299
|
|
|
1,281
|
|
|
1,257
|
|
Operating lease depreciation
|
(315)
|
|
|
(396)
|
|
|
20
|
|
|
(283)
|
|
|
(371)
|
|
|
(229)
|
|
|
(216)
|
|
|
(140)
|
|
Net income
|
4,346
|
|
|
4,152
|
|
|
5
|
|
|
4,241
|
|
|
4,232
|
|
|
4,514
|
|
|
4,534
|
|
|
4,652
|
|
Operating costs
|
(2,292)
|
|
|
(2,298)
|
|
|
|
|
|
(2,402)
|
|
|
(2,486)
|
|
|
(2,241)
|
|
|
(2,243)
|
|
|
(2,170)
|
|
Remediation
|
(29)
|
|
|
(70)
|
|
|
59
|
|
|
(25)
|
|
|
(541)
|
|
|
(64)
|
|
|
(51)
|
|
|
(19)
|
|
Total costs
|
(2,321)
|
|
|
(2,368)
|
|
|
2
|
|
|
(2,427)
|
|
|
(3,027)
|
|
|
(2,305)
|
|
|
(2,294)
|
|
|
(2,189)
|
|
Underlying profit before impairment
|
2,025
|
|
|
1,784
|
|
|
14
|
|
|
1,814
|
|
|
1,205
|
|
|
2,209
|
|
|
2,240
|
|
|
2,463
|
|
Underlying impairment (charge) credit
|
(172)
|
|
|
(44)
|
|
|
|
|
|
(57)
|
|
|
541
|
|
|
(187)
|
|
|
(419)
|
|
|
(243)
|
|
Underlying profit
|
1,853
|
|
|
1,740
|
|
|
6
|
|
|
1,757
|
|
|
1,746
|
|
|
2,022
|
|
|
1,821
|
|
|
2,220
|
|
Restructuring
|
(6)
|
|
|
(3)
|
|
|
|
|
|
(12)
|
|
|
(85)
|
|
|
(44)
|
|
|
(13)
|
|
|
(12)
|
|
Volatility and other items
|
(24)
|
|
|
(41)
|
|
|
41
|
|
|
(117)
|
|
|
114
|
|
|
(120)
|
|
|
(198)
|
|
|
52
|
|
Statutory profit before tax
|
1,823
|
|
|
1,696
|
|
|
7
|
|
|
1,628
|
|
|
1,775
|
|
|
1,858
|
|
|
1,610
|
|
|
2,260
|
|
Tax expense
|
(490)
|
|
|
(467)
|
|
|
(5)
|
|
|
(413)
|
|
|
(541)
|
|
|
(438)
|
|
|
(387)
|
|
|
(619)
|
|
Statutory profit after tax
|
1,333
|
|
|
1,229
|
|
|
8
|
|
|
1,215
|
|
|
1,234
|
|
|
1,420
|
|
|
1,223
|
|
|
1,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
1.9p
|
|
|
1.7p
|
|
|
0.2p
|
|
|
1.7p
|
|
|
1.7p
|
|
|
2.0p
|
|
|
1.6p
|
|
|
2.3p
|
|
Banking net interest marginA
|
2.95%
|
|
|
2.93%
|
|
|
2bp
|
|
|
2.95%
|
|
|
2.98%
|
|
|
3.08%
|
|
|
3.14%
|
|
|
3.22%
|
|
Average interest-earning banking assetsA
|
£451.1bn
|
|
|
£449.4bn
|
|
|
|
|
|
£449.1bn
|
|
|
£452.8bn
|
|
|
£453.0bn
|
|
|
£453.4bn
|
|
|
£454.2bn
|
|
Cost:income ratioA
|
53.4%
|
|
|
57.0%
|
|
|
(3.6)pp
|
|
|
57.2%
|
|
|
71.5%
|
|
|
51.1%
|
|
|
50.6%
|
|
|
47.1%
|
|
Asset quality ratioA
|
0.15%
|
|
|
0.05%
|
|
|
10bp
|
|
|
0.06%
|
|
|
(0.47)%
|
|
|
0.17%
|
|
|
0.36%
|
|
|
0.22%
|
|
Return on tangible equityA
|
15.2%
|
|
|
13.6%
|
|
|
1.6pp
|
|
|
13.3%
|
|
|
13.9%
|
|
|
16.9%
|
|
|
13.6%
|
|
|
19.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At
30 Sep
2024
|
|
|
At
30 Jun
2024
|
|
|
Change
%
|
|
|
At
31 Mar
2024
|
|
|
At
31 Dec
2023
|
|
|
At
30 Sep
2023
|
|
|
At
30 Jun
2023
|
|
|
At
31 Mar
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying loans and advances to customersA,1
|
£457.0bn
|
|
|
£452.4bn
|
|
|
1
|
|
|
£448.5bn
|
|
|
£449.7bn
|
|
|
£452.1bn
|
|
|
£450.7bn
|
|
|
£452.3bn
|
|
Customer deposits
|
£475.7bn
|
|
|
£474.7bn
|
|
|
|
|
|
£469.2bn
|
|
|
£471.4bn
|
|
|
£470.3bn
|
|
|
£469.8bn
|
|
|
£473.1bn
|
|
Loan to deposit ratioA
|
96%
|
|
|
95%
|
|
|
1pp
|
|
|
96%
|
|
|
95%
|
|
|
96%
|
|
|
96%
|
|
|
96%
|
|
CET1 ratio
|
14.3%
|
|
|
14.1%
|
|
|
0.2pp
|
|
|
13.9%
|
|
|
14.6%
|
|
|
14.6%
|
|
|
14.2%
|
|
|
14.1%
|
|
Pro forma CET1 ratioA,2
|
14.3%
|
|
|
14.1%
|
|
|
0.2pp
|
|
|
13.9%
|
|
|
13.7%
|
|
|
14.6%
|
|
|
14.2%
|
|
|
14.1%
|
|
Total capital ratio
|
19.0%
|
|
|
18.7%
|
|
|
0.3pp
|
|
|
19.0%
|
|
|
19.8%
|
|
|
19.9%
|
|
|
19.7%
|
|
|
19.9%
|
|
MREL ratio
|
32.2%
|
|
|
31.7%
|
|
|
0.5pp
|
|
|
32.0%
|
|
|
31.9%
|
|
|
32.6%
|
|
|
31.0%
|
|
|
32.1%
|
|
UK leverage ratio
|
5.5%
|
|
|
5.4%
|
|
|
0.1pp
|
|
|
5.6%
|
|
|
5.8%
|
|
|
5.7%
|
|
|
5.7%
|
|
|
5.6%
|
|
Risk-weighted assets
|
£223.3bn
|
|
|
£222.0bn
|
|
|
1
|
|
|
£222.8bn
|
|
|
£219.1bn
|
|
|
£217.7bn
|
|
|
£215.3bn
|
|
|
£210.9bn
|
|
Wholesale funding
|
£93.3bn
|
|
|
£97.6bn
|
|
|
(4)
|
|
|
£99.9bn
|
|
|
£98.7bn
|
|
|
£108.5bn
|
|
|
£103.5bn
|
|
|
£101.1bn
|
|
Liquidity coverage ratio3
|
144%
|
|
|
144%
|
|
|
|
|
|
143%
|
|
|
142%
|
|
|
142%
|
|
|
142%
|
|
|
143%
|
|
Net stable funding ratio4
|
129%
|
|
|
130%
|
|
|
(1)pp
|
|
|
130%
|
|
|
130%
|
|
|
130%
|
|
|
130%
|
|
|
129%
|
|
Tangible net assets per shareA
|
52.5p
|
|
|
49.6p
|
|
|
2.9p
|
|
|
51.2p
|
|
|
50.8p
|
|
|
47.2p
|
|
|
45.7p
|
|
|
49.6p
|
|
|
At 30 Sep
2024
£bn
|
|
|
At 30 Jun
2024
£bn
|
|
|
Change
%
|
|
At 31 Dec
2023
£bn
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UK mortgages1,2
|
310.1
|
|
|
306.9
|
|
|
1
|
|
306.2
|
|
|
1
|
Credit cards
|
15.7
|
|
|
15.6
|
|
|
1
|
|
15.1
|
|
|
4
|
UK Retail unsecured loans
|
8.8
|
|
|
8.2
|
|
|
7
|
|
6.9
|
|
|
28
|
UK Motor Finance3
|
15.6
|
|
|
16.2
|
|
|
(4)
|
|
15.3
|
|
|
2
|
Overdrafts
|
1.1
|
|
|
1.0
|
|
|
10
|
|
1.1
|
|
|
|
Retail other1,4
|
17.3
|
|
|
17.2
|
|
|
1
|
|
16.6
|
|
|
4
|
Small and Medium Businesses
|
30.7
|
|
|
31.5
|
|
|
(3)
|
|
33.0
|
|
|
(7)
|
Corporate and Institutional Banking
|
57.2
|
|
|
56.6
|
|
|
1
|
|
55.6
|
|
|
3
|
Central Items5
|
0.5
|
|
|
(0.8)
|
|
|
|
|
(0.1)
|
|
|
|
Underlying loans and advances to
customersA
|
457.0
|
|
|
452.4
|
|
|
1
|
|
449.7
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail current accounts
|
100.6
|
|
|
101.7
|
|
|
(1)
|
|
102.7
|
|
|
(2)
|
Retail savings accounts6
|
204.3
|
|
|
201.5
|
|
|
1
|
|
194.8
|
|
|
5
|
Wealth
|
10.1
|
|
|
10.1
|
|
|
|
|
10.9
|
|
|
(7)
|
Commercial Banking
|
160.7
|
|
|
161.2
|
|
|
|
|
162.8
|
|
|
(1)
|
Central Items
|
-
|
|
|
0.2
|
|
|
|
|
0.2
|
|
|
|
Customer deposits
|
475.7
|
|
|
474.7
|
|
|
|
|
471.4
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
900.8
|
|
|
892.9
|
|
|
1
|
|
881.5
|
|
|
2
|
Total liabilities
|
854.4
|
|
|
847.8
|
|
|
1
|
|
834.1
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shareholders' equity
|
40.3
|
|
|
39.0
|
|
|
3
|
|
40.3
|
|
|
|
Other equity instruments
|
5.9
|
|
|
5.9
|
|
|
|
|
6.9
|
|
|
(14)
|
Non-controlling interests
|
0.2
|
|
|
0.2
|
|
|
|
|
0.2
|
|
|
|
Total equity
|
46.4
|
|
|
45.1
|
|
|
3
|
|
47.4
|
|
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares in issue, excluding own shares
|
61,419m
|
|
|
62,458m
|
|
|
(2)
|
|
63,508m
|
|
|
(3)
|
Summary income statement
|
Nine months
ended
30 Sep
2024
£m
|
|
|
Nine months ended
30 Sep
2023
£m
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
Net interest income
|
9,125
|
|
|
10,111
|
|
|
(10)
|
Other income
|
17,771
|
|
|
9,958
|
|
|
78
|
Total income
|
26,896
|
|
|
20,069
|
|
|
34
|
Net finance expense in respect of insurance and investment
contracts
|
(13,419)
|
|
|
(6,167)
|
|
|
|
Total income, after net finance expense in respect of insurance and
investment contracts
|
13,477
|
|
|
13,902
|
|
|
(3)
|
Operating expenses
|
(8,058)
|
|
|
(7,331)
|
|
|
(10)
|
Impairment charge
|
(272)
|
|
|
(843)
|
|
|
68
|
Profit before tax
|
5,147
|
|
|
5,728
|
|
|
(10)
|
Tax expense
|
(1,370)
|
|
|
(1,444)
|
|
|
5
|
Profit for the period
|
3,777
|
|
|
4,284
|
|
|
(12)
|
|
|
|
|
|
|
|
|
Profit attributable to ordinary shareholders
|
3,355
|
|
|
3,840
|
|
|
(13)
|
Ordinary shares in issue (weighted-average - basic)
|
62,948m
|
|
|
65,446m
|
|
|
(4)
|
Basic earnings per share
|
5.3p
|
|
|
5.9p
|
|
|
(0.6)p
|
Summary balance sheet
|
At 30 Sep
2024
£m
|
|
|
At 30 Jun
2024
£m
|
|
|
Change
%
|
|
At 31 Dec
2023
£m
|
|
|
Change
%
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and balances at central banks
|
59,055
|
|
|
66,808
|
|
|
(12)
|
|
78,110
|
|
|
(24)
|
Financial assets at fair value through profit or loss
|
214,056
|
|
|
209,139
|
|
|
2
|
|
203,318
|
|
|
5
|
Derivative financial instruments
|
19,975
|
|
|
18,983
|
|
|
5
|
|
22,356
|
|
|
(11)
|
Financial assets at amortised cost
|
529,907
|
|
|
525,698
|
|
|
1
|
|
514,635
|
|
|
3
|
Financial assets at fair value through other comprehensive
income
|
32,706
|
|
|
27,847
|
|
|
17
|
|
27,592
|
|
|
19
|
Other assets
|
45,143
|
|
|
44,452
|
|
|
2
|
|
35,442
|
|
|
27
|
Total assets
|
900,842
|
|
|
892,927
|
|
|
1
|
|
881,453
|
|
|
2
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits from banks
|
5,876
|
|
|
5,584
|
|
|
5
|
|
6,153
|
|
|
(5)
|
Customer deposits
|
475,737
|
|
|
474,693
|
|
|
|
|
471,396
|
|
|
1
|
Repurchase agreements at amortised cost
|
41,382
|
|
|
37,914
|
|
|
9
|
|
37,703
|
|
|
10
|
Financial liabilities at fair value through profit or
loss
|
28,657
|
|
|
27,056
|
|
|
6
|
|
24,914
|
|
|
15
|
Derivative financial instruments
|
16,772
|
|
|
16,647
|
|
|
1
|
|
20,149
|
|
|
(17)
|
Debt securities in issue at amortised cost
|
70,805
|
|
|
74,760
|
|
|
(5)
|
|
75,592
|
|
|
(6)
|
Liabilities arising from insurance and participating investment
contracts
|
120,961
|
|
|
125,007
|
|
|
(3)
|
|
120,123
|
|
|
1
|
Liabilities arising from non-participating investment
contracts
|
49,725
|
|
|
48,280
|
|
|
3
|
|
44,978
|
|
|
11
|
Other liabilities
|
33,646
|
|
|
27,421
|
|
|
23
|
|
22,827
|
|
|
47
|
Subordinated liabilities
|
10,860
|
|
|
10,448
|
|
|
4
|
|
10,253
|
|
|
6
|
Total liabilities
|
854,421
|
|
|
847,810
|
|
|
1
|
|
834,088
|
|
|
2
|
Total equity
|
46,421
|
|
|
45,117
|
|
|
3
|
|
47,365
|
|
|
(2)
|
Total equity and liabilities
|
900,842
|
|
|
892,927
|
|
|
1
|
|
881,453
|
|
|
2
|
Pro forma CET1 ratio as at 31 December
20231
|
|
|
13.7%
|
|
|
Banking build (bps)2
|
|
|
166
|
|
|
Insurance dividend (bps)
|
|
|
10
|
|
|
Risk-weighted assets (bps)
|
|
|
(23)
|
|
|
Other
movements (bps)3
|
|
|
(12)
|
|
|
Capital generation (bps)
|
|
|
141
|
|
|
Retail secured CRD IV model updates and phased unwind of IFRS 9
transitional relief (bps)
|
|
|
(9)
|
|
|
Capital generation (post CRD IV and transitional headwinds)
(bps)
|
|
|
132
|
|
|
Ordinary dividend (bps)
|
|
|
(71)
|
|
|
CET1 ratio as at 30 September 2024
|
|
|
14.3%
|
|
|
|
Nine
months
ended
30 Sep
2024
£m
|
|
|
Nine
months
ended
30
Sep
2023
£m
|
|
|
Change
%
|
|
Three
months
ended
30 Sep
2024
£m
|
|
|
Three
months
ended
30 Sep
2023
£m
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charges (credits) pre-updated MES1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
592
|
|
|
787
|
|
|
25
|
|
129
|
|
|
236
|
|
|
45
|
Commercial
Banking
|
16
|
|
|
139
|
|
|
88
|
|
44
|
|
|
31
|
|
|
(42)
|
Other
|
(11)
|
|
|
(8)
|
|
|
38
|
|
(1)
|
|
|
(6)
|
|
|
(83)
|
|
597
|
|
|
918
|
|
|
35
|
|
172
|
|
|
261
|
|
|
34
|
Updated economic outlook
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
(269)
|
|
|
(30)
|
|
|
|
|
-
|
|
|
(71)
|
|
|
|
Commercial
Banking
|
(55)
|
|
|
(39)
|
|
|
41
|
|
-
|
|
|
(3)
|
|
|
|
|
(324)
|
|
|
(69)
|
|
|
|
|
-
|
|
|
(74)
|
|
|
|
Underlying impairment
chargeA
|
273
|
|
|
849
|
|
|
68
|
|
172
|
|
|
187
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset quality ratioA
|
0.09%
|
|
|
0.25%
|
|
|
(16)bp
|
|
0.15%
|
|
|
0.17%
|
|
|
(2)bp
|
Total underlying expected credit loss allowance (at end of
period)A
|
3,838
|
|
|
5,389
|
|
|
(29)
|
|
|
|
|
|
|
|
|
At 30 September 2024
|
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
|
272,969
|
|
|
30,946
|
|
|
7,311
|
|
|
311,226
|
|
|
9.9
|
|
|
2.3
|
|
Credit
cards
|
13,429
|
|
|
2,620
|
|
|
262
|
|
|
16,311
|
|
|
16.1
|
|
|
1.6
|
|
UK
unsecured loans and overdrafts
|
8,839
|
|
|
1,374
|
|
|
173
|
|
|
10,386
|
|
|
13.2
|
|
|
1.7
|
|
UK Motor Finance2
|
13,484
|
|
|
2,314
|
|
|
119
|
|
|
15,917
|
|
|
14.5
|
|
|
0.7
|
|
Other
|
16,702
|
|
|
513
|
|
|
150
|
|
|
17,365
|
|
|
3.0
|
|
|
0.9
|
|
Retail
|
325,423
|
|
|
37,767
|
|
|
8,015
|
|
|
371,205
|
|
|
10.2
|
|
|
2.2
|
|
Small
and Medium Businesses
|
26,393
|
|
|
3,430
|
|
|
1,303
|
|
|
31,126
|
|
|
11.0
|
|
|
4.2
|
|
Corporate
and Institutional Banking
|
54,599
|
|
|
2,398
|
|
|
645
|
|
|
57,642
|
|
|
4.2
|
|
|
1.1
|
|
Commercial Banking
|
80,992
|
|
|
5,828
|
|
|
1,948
|
|
|
88,768
|
|
|
6.6
|
|
|
2.2
|
|
Equity Investments and Central Items3
|
532
|
|
|
-
|
|
|
-
|
|
|
532
|
|
|
-
|
|
|
-
|
|
Total gross lending
|
406,947
|
|
|
43,595
|
|
|
9,963
|
|
|
460,505
|
|
|
9.5
|
|
|
2.2
|
|
ECL allowance on drawn balances
|
(773)
|
|
|
(1,274)
|
|
|
(1,488)
|
|
|
(3,535)
|
|
|
|
|
|
|
|
Net balance sheet carrying value
|
406,174
|
|
|
42,321
|
|
|
8,475
|
|
|
456,970
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer related ECL allowance (drawn and undrawn)
|
|
|
|
|
|
|
|
|
|
|
|||||||
UK mortgages1
|
87
|
|
|
366
|
|
|
720
|
|
|
1,173
|
|
|
|
|
|
|
|
Credit
cards
|
207
|
|
|
351
|
|
|
129
|
|
|
687
|
|
|
|
|
|
|
|
UK
unsecured loans and overdrafts
|
170
|
|
|
242
|
|
|
111
|
|
|
523
|
|
|
|
|
|
|
|
UK Motor Finance4
|
169
|
|
|
105
|
|
|
68
|
|
|
342
|
|
|
|
|
|
|
|
Other
|
15
|
|
|
18
|
|
|
42
|
|
|
75
|
|
|
|
|
|
|
|
Retail
|
648
|
|
|
1,082
|
|
|
1,070
|
|
|
2,800
|
|
|
|
|
|
|
|
Small
and Medium Businesses
|
138
|
|
|
190
|
|
|
160
|
|
|
488
|
|
|
|
|
|
|
|
Corporate
and Institutional Banking
|
137
|
|
|
128
|
|
|
260
|
|
|
525
|
|
|
|
|
|
|
|
Commercial Banking
|
275
|
|
|
318
|
|
|
420
|
|
|
1,013
|
|
|
|
|
|
|
|
Equity Investments and Central Items
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Total
|
923
|
|
|
1,400
|
|
|
1,490
|
|
|
3,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
-
|
|
|
1.2
|
|
|
9.8
|
|
|
0.4
|
|
|
|
|
|
|
|
Credit
cards
|
1.5
|
|
|
13.4
|
|
|
49.2
|
|
|
4.2
|
|
|
|
|
|
|
|
UK
unsecured loans and overdrafts
|
1.9
|
|
|
17.6
|
|
|
64.2
|
|
|
5.0
|
|
|
|
|
|
|
|
UK
Motor Finance
|
1.3
|
|
|
4.5
|
|
|
57.1
|
|
|
2.1
|
|
|
|
|
|
|
|
Other
|
0.1
|
|
|
3.5
|
|
|
28.0
|
|
|
0.4
|
|
|
|
|
|
|
|
Retail
|
0.2
|
|
|
2.9
|
|
|
13.3
|
|
|
0.8
|
|
|
|
|
|
|
|
Small
and Medium Businesses
|
0.5
|
|
|
5.5
|
|
|
16.5
|
|
|
1.6
|
|
|
|
|
|
|
|
Corporate
and Institutional Banking
|
0.3
|
|
|
5.3
|
|
|
40.4
|
|
|
0.9
|
|
|
|
|
|
|
|
Commercial Banking
|
0.3
|
|
|
5.5
|
|
|
26.1
|
|
|
1.1
|
|
|
|
|
|
|
|
Equity Investments and Central Items
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Total
|
0.2
|
|
|
3.2
|
|
|
15.5
|
|
|
0.8
|
|
|
|
|
|
|
|
Underlying basisA
|
Probability-
weighted
£m
|
|
|
Upside
£m
|
|
|
Base case
£m
|
|
|
Downside
£m
|
|
|
Severe
downside
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30 September 2024
|
|
3,838
|
|
|
2,806
|
|
|
3,380
|
|
|
4,320
|
|
|
6,865
|
|
At 30 June 2024
|
|
3,847
|
|
|
2,804
|
|
|
3,380
|
|
|
4,331
|
|
|
6,926
|
|
At 31 December 2023
|
|
4,337
|
|
|
2,925
|
|
|
3,666
|
|
|
4,714
|
|
|
9,455
|
|
At 30 September 2024
|
First
quarter
2024
%
|
Second
quarter
2024
%
|
Third
quarter
2024
%
|
Fourth
quarter
2024
%
|
First
quarter
2025
%
|
Second
quarter
2025
%
|
Third
quarter
2025
%
|
Fourth
quarter
2025
%
|
|
|
|
|
|
|
|
|
|
Gross domestic product growth
|
0.7
|
0.6
|
0.3
|
0.3
|
0.3
|
0.3
|
0.4
|
0.4
|
Unemployment rate
|
4.3
|
4.2
|
4.3
|
4.5
|
4.6
|
4.7
|
4.8
|
4.8
|
House price growth
|
0.4
|
1.8
|
5.3
|
3.1
|
3.2
|
3.6
|
2.4
|
2.0
|
Commercial real estate price growth
|
(5.3)
|
(4.7)
|
(2.5)
|
0.3
|
1.4
|
1.9
|
1.6
|
1.7
|
UK Bank Rate
|
5.25
|
5.25
|
5.00
|
4.75
|
4.50
|
4.25
|
4.00
|
4.00
|
CPI inflation
|
3.5
|
2.1
|
2.1
|
2.7
|
2.4
|
2.9
|
2.7
|
2.3
|
At 30 September 2024
|
2024
%
|
2025
%
|
2026
%
|
2027
%
|
2028
%
|
2024-2028
average
%
|
|
|
|
|
|
|
|
Upside
|
|
|
|
|
|
|
Gross domestic product growth
|
1.2
|
2.4
|
1.9
|
1.5
|
1.4
|
1.7
|
Unemployment rate
|
4.2
|
3.3
|
2.8
|
2.7
|
2.8
|
3.1
|
House price growth
|
3.5
|
4.6
|
7.1
|
6.4
|
5.1
|
5.3
|
Commercial real estate price growth
|
1.6
|
9.0
|
4.2
|
1.8
|
0.7
|
3.4
|
UK Bank Rate
|
5.06
|
5.08
|
5.16
|
5.34
|
5.58
|
5.24
|
CPI inflation
|
2.6
|
2.7
|
2.4
|
2.8
|
2.8
|
2.7
|
|
|
|
|
|
|
|
Base case
|
|
|
|
|
|
|
Gross domestic product growth
|
1.1
|
1.3
|
1.5
|
1.5
|
1.5
|
1.4
|
Unemployment rate
|
4.3
|
4.7
|
4.7
|
4.5
|
4.5
|
4.5
|
House price growth
|
3.1
|
2.0
|
1.0
|
1.5
|
2.1
|
2.0
|
Commercial real estate price growth
|
0.3
|
1.7
|
2.1
|
0.7
|
0.3
|
1.0
|
UK Bank Rate
|
5.06
|
4.19
|
3.63
|
3.50
|
3.50
|
3.98
|
CPI inflation
|
2.6
|
2.6
|
2.1
|
2.2
|
2.1
|
2.3
|
|
|
|
|
|
|
|
Downside
|
|
|
|
|
|
|
Gross domestic product growth
|
1.0
|
(0.3)
|
0.4
|
1.3
|
1.5
|
0.8
|
Unemployment rate
|
4.4
|
6.5
|
7.3
|
7.3
|
7.1
|
6.5
|
House price growth
|
2.9
|
(0.2)
|
(6.1)
|
(5.8)
|
(2.9)
|
(2.5)
|
Commercial real estate price growth
|
(0.7)
|
(6.2)
|
(1.7)
|
(1.9)
|
(1.9)
|
(2.5)
|
UK Bank Rate
|
5.06
|
3.11
|
1.48
|
0.96
|
0.65
|
2.25
|
CPI inflation
|
2.6
|
2.6
|
1.9
|
1.5
|
1.1
|
2.0
|
|
|
|
|
|
|
|
Severe downside
|
|
|
|
|
|
|
Gross domestic product growth
|
0.9
|
(2.0)
|
(0.1)
|
1.1
|
1.4
|
0.2
|
Unemployment rate
|
4.6
|
8.6
|
9.9
|
9.9
|
9.7
|
8.5
|
House price growth
|
2.3
|
(2.5)
|
(13.5)
|
(12.6)
|
(8.3)
|
(7.1)
|
Commercial real estate price growth
|
(2.7)
|
(16.5)
|
(6.5)
|
(6.5)
|
(5.1)
|
(7.6)
|
UK Bank Rate - modelled
|
5.06
|
1.83
|
0.23
|
0.06
|
0.02
|
1.44
|
UK Bank Rate - adjusted1
|
5.13
|
3.67
|
2.55
|
2.16
|
1.88
|
3.08
|
CPI inflation - modelled
|
2.6
|
2.6
|
1.5
|
0.7
|
0.1
|
1.5
|
CPI inflation - adjusted1
|
2.6
|
3.5
|
1.8
|
1.3
|
0.9
|
2.0
|
|
|
|
|
|
|
|
Probability-weighted
|
|
|
|
|
|
|
Gross domestic product growth
|
1.1
|
0.8
|
1.1
|
1.4
|
1.4
|
1.2
|
Unemployment rate
|
4.3
|
5.2
|
5.4
|
5.3
|
5.3
|
5.1
|
House price growth
|
3.1
|
1.7
|
(0.7)
|
(0.6)
|
0.5
|
0.8
|
Commercial real estate price growth
|
0.1
|
(0.3)
|
0.7
|
(0.5)
|
(0.8)
|
(0.1)
|
UK Bank Rate - modelled
|
5.06
|
3.90
|
3.10
|
2.95
|
2.92
|
3.59
|
UK Bank Rate - adjusted1
|
5.07
|
4.08
|
3.33
|
3.15
|
3.11
|
3.75
|
CPI inflation - modelled
|
2.6
|
2.6
|
2.0
|
2.0
|
1.8
|
2.2
|
CPI inflation - adjusted1
|
2.6
|
2.7
|
2.1
|
2.1
|
1.9
|
2.3
|
|
Nine
months
ended
30 Sep
2024
|
|
|
Nine
months
ended
30 Sep
2023
|
|
|
|
|
|
|
|
Banking net interest
marginA
|
|
|
|
|
|
Underlying net interest income (£m)
|
9,569
|
|
|
10,448
|
|
Remove non-banking underlying net interest expense
(£m)
|
347
|
|
|
231
|
|
Banking underlying net interest income (£m)
|
9,916
|
|
|
10,679
|
|
|
|
|
|
|
|
Loans and advances to customers (£bn)
|
457.9
|
|
|
452.1
|
|
Remove finance lease gross up1 (£bn)
|
(0.9)
|
|
|
-
|
|
Underlying loans and advances to
customersA (£bn)
|
457.0
|
|
|
452.1
|
|
Add back:
|
|
|
|
|
|
Expected
credit loss allowance (drawn) (£bn)
|
3.3
|
|
|
4.7
|
|
Acquisition
related fair value adjustments (£bn)
|
0.2
|
|
|
0.3
|
|
Underlying gross loans and advances to customers
(£bn)
|
460.5
|
|
|
457.1
|
|
Adjustment for non-banking and other items:
|
|
|
|
|
|
Fee-based
loans and advances (£bn)
|
(10.1)
|
|
|
(8.6)
|
|
Other
(£bn)
|
2.8
|
|
|
6.0
|
|
Interest-earning banking assets (£bn)
|
453.2
|
|
|
454.5
|
|
Averaging (£bn)
|
(3.3)
|
|
|
(1.0)
|
|
Average interest-earning banking
assetsA (£bn)
|
449.9
|
|
|
453.5
|
|
|
|
|
|
|
|
Banking net interest
marginA
|
2.94%
|
|
|
3.15%
|
|
|
Nine months
ended
30
Sep
2024
|
|
|
Nine
months
ended
30
Sep
2023
|
|
Return on tangible
equityA
|
|
|
|
|
|
Profit attributable to ordinary shareholders (£m)
|
3,355
|
|
|
3,840
|
|
|
|
|
|
|
|
Average ordinary shareholders' equity (£bn)
|
40.0
|
|
|
38.5
|
|
Remove average goodwill and other intangible assets
(£bn)
|
(8.0)
|
|
|
(7.6)
|
|
Average tangible equity (£bn)
|
32.0
|
|
|
30.9
|
|
|
|
|
|
|
|
Return on tangible
equityA
|
14.0%
|
|
|
16.6%
|
|