Page 1 of 10 |
Page 2 of 10 |
Nine months ended 30 Sep 2026 £m | Nine months ended 30 Sep 2025 £m | ||||
Net interest income | 10,827 | 9,808 | |||
Other income | 5,257 | 4,444 | |||
Total income | 16,084 | 14,252 | |||
Operating expenses | (8,533) | (8,955) | |||
Impairment | (926) | (619) | |||
Profit before tax | 6,625 | 4,678 | |||
Tax expense | (1,790) | (1,356) | |||
Profit after tax | 4,835 | 3,322 | |||
Profit attributable to ordinary shareholders | 4,432 | 2,892 | |||
Profit attributable to other equity holders | 334 | 365 | |||
Profit attributable to non-controlling interests | 69 | 65 | |||
Profit after tax | 4,835 | 3,322 | |||
Ordinary shares in issue (weighted-average – basic) | 58,285m | 60,070m | |||
Basic earnings per share | 7.6p | 4.8p |
Page 3 of 10 |
At 30 Sep 2026 £m | At 31 Dec 2025 £m | ||||
Assets | |||||
Cash and balances at central banks | 55,919 | 56,661 | |||
Financial assets at fair value through profit or loss | 254,977 | 240,413 | |||
Derivative financial instruments | 23,732 | 19,727 | |||
Financial assets at amortised cost | 577,499 | 553,672 | |||
Financial assets at fair value through other comprehensive income | 39,811 | 36,320 | |||
Other assets | 43,202 | 37,279 | |||
Total assets | 995,140 | 944,072 | |||
Liabilities | |||||
Deposits from banks | 8,417 | 5,779 | |||
Customer deposits | 502,777 | 496,457 | |||
Repurchase agreements at amortised cost | 45,837 | 38,570 | |||
Financial liabilities at fair value through profit or loss | 32,452 | 27,909 | |||
Derivative financial instruments | 21,481 | 16,132 | |||
Debt securities in issue at amortised cost | 92,477 | 78,271 | |||
Liabilities arising from insurance and participating investment contracts | 143,874 | 135,284 | |||
Liabilities arising from non-participating investment contracts | 62,077 | 61,640 | |||
Third party interests in consolidated funds1 | 14,048 | 12,781 | |||
Other liabilities1 | 17,325 | 13,488 | |||
Subordinated liabilities | 8,404 | 9,894 | |||
Total liabilities | 949,169 | 896,205 | |||
Total equity | 45,971 | 47,867 | |||
Total equity and liabilities | 995,140 | 944,072 |
At 30 Sep 2026 | At 31 Dec 2025 | ||||
Risk-weighted assets | £247.4bn | £235.5bn | |||
Common equity tier 1 ratio | 13.3% | 14.0% | |||
Tier 1 capital ratio | 15.2% | 16.2% | |||
Total capital ratio | 17.9% | 18.9% |
Page 4 of 10 |
Page 5 of 10 |
Page 6 of 10 |
Page 7 of 10 |
At 30 September 2026 | 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 | 289,013 | 28,879 | 3,728 | 4,212 | 325,832 | 8.9 | 1.1 | |||||||||||||
Credit cards | 16,601 | 2,183 | 320 | – | 19,104 | 11.4 | 1.7 | |||||||||||||
UK unsecured loans and overdrafts | 11,249 | 1,462 | 215 | – | 12,926 | 11.3 | 1.7 | |||||||||||||
UK Motor Finance | 15,168 | 2,613 | 149 | – | 17,930 | 14.6 | 0.8 | |||||||||||||
Other | 23,014 | 400 | 140 | – | 23,554 | 1.7 | 0.6 | |||||||||||||
Retail | 355,045 | 35,537 | 4,552 | 4,212 | 399,346 | 8.9 | 1.1 | |||||||||||||
Business and Commercial Banking | 25,547 | 3,549 | 1,030 | – | 30,126 | 11.8 | 3.4 | |||||||||||||
Corporate and Institutional Banking | 67,493 | 2,039 | 680 | – | 70,212 | 2.9 | 1.0 | |||||||||||||
Commercial Banking | 93,040 | 5,588 | 1,710 | – | 100,338 | 5.6 | 1.7 | |||||||||||||
Other1 | (1,141) | – | – | – | (1,141) | |||||||||||||||
Total gross lending | 446,944 | 41,125 | 6,262 | 4,212 | 498,543 | 8.2 | 1.3 | |||||||||||||
Customer related ECL allowance (drawn and undrawn) | ||||||||||||||||||||
UK mortgages | 57 | 193 | 283 | 114 | 647 | |||||||||||||||
Credit cards | 223 | 288 | 160 | – | 671 | |||||||||||||||
UK unsecured loans and overdrafts | 157 | 216 | 116 | – | 489 | |||||||||||||||
UK Motor Finance2 | 206 | 141 | 77 | – | 424 | |||||||||||||||
Other | 20 | 10 | 33 | – | 63 | |||||||||||||||
Retail | 663 | 848 | 669 | 114 | 2,294 | |||||||||||||||
Business and Commercial Banking | 77 | 154 | 130 | – | 361 | |||||||||||||||
Corporate and Institutional Banking | 79 | 111 | 319 | – | 509 | |||||||||||||||
Commercial Banking | 156 | 265 | 449 | – | 870 | |||||||||||||||
Other | – | – | – | – | – | |||||||||||||||
Total | 819 | 1,113 | 1,118 | 114 | 3,164 | |||||||||||||||
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 | 2.7 | 0.2 | |||||||||||||||
Credit cards | 1.3 | 13.2 | 50.0 | – | 3.5 | |||||||||||||||
UK unsecured loans and overdrafts | 1.4 | 14.8 | 54.0 | – | 3.8 | |||||||||||||||
UK Motor Finance | 1.4 | 5.4 | 51.7 | – | 2.4 | |||||||||||||||
Other | 0.1 | 2.5 | 23.6 | – | 0.3 | |||||||||||||||
Retail | 0.2 | 2.4 | 14.7 | 2.7 | 0.6 | |||||||||||||||
Business and Commercial Banking | 0.3 | 4.3 | 12.6 | – | 1.2 | |||||||||||||||
Corporate and Institutional Banking | 0.1 | 5.4 | 46.9 | – | 0.7 | |||||||||||||||
Commercial Banking | 0.2 | 4.7 | 26.3 | – | 0.9 | |||||||||||||||
Other | – | – | – | |||||||||||||||||
Total | 0.2 | 2.7 | 17.9 | 2.7 | 0.6 | |||||||||||||||
Page 8 of 10 |
Probability- weighted £m | Upside £m | Base case £m | Downside £m | Severe downside £m | |||||||||||
At 30 September 2026 | 3,177 | 2,505 | 2,892 | 3,540 | 4,954 | ||||||||||
At 31 December 2025 | 3,228 | 2,466 | 2,862 | 3,672 | 5,275 | ||||||||||
At 30 September 2026 | First quarter 2026 % | Second quarter 2026 % | Third quarter 2026 % | Fourth quarter 2026 % | First quarter 2027 % | Second quarter 2027 % | Third quarter 2027 % | Fourth quarter 2027 % |
Gross domestic product growth | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
Unemployment rate | 5.0 | 4.9 | 5.0 | 5.1 | 5.3 | 5.3 | 5.3 | 5.2 |
House price growth | 0.8 | 0.6 | 0.3 | 0.7 | 0.5 | 1.0 | 1.6 | 1.7 |
Commercial real estate price growth | 0.8 | 0.3 | (0.3) | (0.6) | (0.9) | (0.8) | (0.7) | (0.4) |
UK Bank Rate | 3.75 | 3.75 | 3.75 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 |
CPI inflation | 3.1 | 2.8 | 3.0 | 3.6 | 4.3 | 3.7 | 2.9 | 2.3 |
Page 9 of 10 |
At 30 September 2026 | 2026 % | 2027 % | 2028 % | 2029 % | 2030 % | 2026-2030 average % |
Upside | ||||||
Gross domestic product growth | 1.4 | 2.5 | 1.9 | 1.6 | 1.7 | 1.8 |
Unemployment rate | 4.9 | 3.7 | 3.1 | 3.0 | 3.3 | 3.6 |
House price growth | 1.1 | 4.3 | 8.1 | 7.7 | 6.5 | 5.5 |
Commercial real estate price growth | 0.7 | 8.3 | 4.4 | 2.7 | 1.3 | 3.5 |
UK Bank Rate | 3.81 | 4.91 | 5.21 | 5.36 | 5.58 | 4.98 |
CPI inflation | 3.1 | 3.3 | 1.9 | 2.6 | 3.0 | 2.8 |
Base case | ||||||
Gross domestic product growth | 1.3 | 1.1 | 1.3 | 1.5 | 1.7 | 1.4 |
Unemployment rate | 5.0 | 5.3 | 5.0 | 4.7 | 4.7 | 4.9 |
House price growth | 0.7 | 1.7 | 2.2 | 2.9 | 3.6 | 2.2 |
Commercial real estate price growth | (0.6) | (0.4) | 1.0 | 1.0 | 0.5 | 0.3 |
UK Bank Rate | 3.81 | 4.00 | 3.63 | 3.50 | 3.50 | 3.69 |
CPI inflation | 3.1 | 3.3 | 1.6 | 1.8 | 2.0 | 2.4 |
Downside | ||||||
Gross domestic product growth | 1.2 | (0.8) | 0.2 | 1.3 | 1.7 | 0.7 |
Unemployment rate | 5.1 | 7.1 | 7.5 | 7.0 | 6.8 | 6.7 |
House price growth | 0.4 | (1.3) | (5.1) | (3.8) | (1.0) | (2.2) |
Commercial real estate price growth | (2.0) | (10.3) | (4.3) | (2.4) | (2.0) | (4.3) |
UK Bank Rate | 3.81 | 2.92 | 1.52 | 1.06 | 0.80 | 2.02 |
CPI inflation | 3.1 | 3.2 | 1.2 | 0.8 | 0.7 | 1.8 |
Severe downside | ||||||
Gross domestic product growth | 1.0 | (3.1) | (0.8) | 1.1 | 1.6 | (0.1) |
Unemployment rate | 5.4 | 9.5 | 10.4 | 9.7 | 9.2 | 8.8 |
House price growth | 0.0 | (3.2) | (12.4) | (10.8) | (6.4) | (6.7) |
Commercial real estate price growth | (4.0) | (20.9) | (10.2) | (7.7) | (5.7) | (9.9) |
UK Bank Rate | 3.81 | 1.53 | 0.16 | 0.04 | 0.01 | 1.11 |
CPI inflation | 3.1 | 3.2 | 0.7 | (0.4) | (0.9) | 1.1 |
Probability-weighted | ||||||
Gross domestic product growth | 1.2 | 0.6 | 0.9 | 1.4 | 1.7 | 1.2 |
Unemployment rate | 5.0 | 5.8 | 5.7 | 5.4 | 5.4 | 5.5 |
House price growth | 0.7 | 1.1 | 0.3 | 1.0 | 2.1 | 1.0 |
Commercial real estate price growth | (1.0) | (2.8) | (0.7) | (0.4) | (0.7) | (1.1) |
UK Bank Rate | 3.81 | 3.70 | 3.12 | 2.98 | 2.97 | 3.32 |
CPI inflation | 3.1 | 3.3 | 1.5 | 1.5 | 1.6 | 2.2 |
Page 10 of 10 |
LLOYDS BANKING GROUP plc | ||
By: | /s/ William Chalmers | |
Name: | William Chalmers | |
Title: | Chief Financial Officer | |
Dated: | 29 October 2026 | |