|
BASIS OF PRESENTATION
|
This
release covers the results of Lloyds Banking Group plc together
with its subsidiaries (the Group) for the year ended
31 December 2016.
|
Statutory basis: Statutory information
is set out on pages 33 to 46. However, a number of factors
have had a significant effect on the comparability of the Group's
financial position and results. Accordingly, the results are also
presented on an underlying basis.
|
Underlying basis: The statutory results
are adjusted for certain items which are listed below, to allow a
comparison of the Group's underlying performance.
−
losses on redemption of the Enhanced Capital Notes and the
volatility in the value of the embedded equity conversion
feature;
−
market volatility and asset sales, which includes the effects of
certain asset sales, the volatility relating to the Group's own
debt and hedging arrangements and that arising in the insurance
businesses and insurance gross up;
−
the unwind of acquisition-related fair value adjustments and the
amortisation of purchased intangible assets;
−
restructuring costs, comprising severance related costs relating to
the Simplification programme, the costs of implementing regulatory
reform and ring-fencing and the rationalisation of the non-branch
property portfolio;
−
TSB build and dual-running costs and the loss relating to the TSB
sale in 2015; and
−
payment protection insurance and other conduct
provisions.
|
Unless
otherwise stated, income statement commentaries throughout this
document compare the 12 months ended 31 December 2016 to the
12 months ended 31 December 2015, and the balance sheet
analysis compares the Group balance sheet as at 31 December
2016 to the Group balance sheet as at 31 December
2015.
Alternative performance measures: The
Group uses a number of alternative performance measures, including
underlying profit, in the discussion of its business performance
and financial position on page 2 and pages 5 to 25. Further
information on these measures is set out on page 47.
Restatement: With effect from 1 January
2016 the unsecured personal loans business was transferred from
Retail to Consumer Finance and elements of the Group's business in
the Channel Islands and Isle of Man were transferred from Retail to
Commercial Banking. In addition, certain mortgage lending has been
reclassified as closed to new business. The results for the year
ended 31 December 2016 and the comparative periods are reported on
the new basis.
|
|
Page
|
Key
highlights
|
1
|
Consolidated
income statement
|
2
|
Balance
sheet and key ratios
|
2
|
Group
Chief Executive's statement
|
3
|
Summary
of Group results
|
4
|
|
|
Divisional
results
|
|
Retail
|
13
|
Commercial
Banking
|
15
|
Consumer
Finance
|
17
|
Insurance
|
19
|
Run-off
and Central items
|
21
|
|
|
Other
financial information
|
|
Reconciliation
between statutory and underlying basis results
|
22
|
Banking
net interest margin
|
23
|
Volatility arising
in insurance businesses
|
24
|
Return
measures
|
24
|
Tangible net assets
per share
|
25
|
|
|
Group
credit risk portfolio
|
26
|
Funding
and liquidity management
|
28
|
Capital
management
|
29
|
|
|
Statutory information
|
|
Primary
statements
|
|
Consolidated income
statement
|
33
|
Consolidated
statement of comprehensive income
|
34
|
Consolidated
balance sheet
|
35
|
Consolidated
statement of changes in equity
|
37
|
Notes
to the consolidated financial statements
|
39
|
|
|
Summary
of alternative performance measures
|
47
|
|
|
Contacts
|
48
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
£ million
|
|
£ million
|
|
%
|
Net
interest income
|
|
11,435
|
|
11,482
|
|
-
|
Other
income
|
|
6,065
|
|
6,155
|
|
(1)
|
Total income
|
|
17,500
|
|
17,637
|
|
(1)
|
Operating
lease depreciation
|
|
(895)
|
|
(764)
|
|
(17)
|
Net income
|
|
16,605
|
|
16,873
|
|
(2)
|
Operating
costs
|
|
(8,093)
|
|
(8,311)
|
|
3
|
Impairment
|
|
(645)
|
|
(568)
|
|
(14)
|
TSB
|
|
-
|
|
118
|
|
|
Underlying profit
|
|
7,867
|
|
8,112
|
|
(3)
|
|
|
|
|
|
|
|
Volatility
and other items
|
|
(1,544)
|
|
(1,631)
|
|
|
Payment
protection insurance provision
|
|
(1,000)
|
|
(4,000)
|
|
|
Other
conduct provisions
|
|
(1,085)
|
|
(837)
|
|
|
Statutory profit before tax
|
|
4,238
|
|
1,644
|
|
158
|
Taxation
|
|
(1,724)
|
|
(688)
|
|
|
Profit for the year
|
|
2,514
|
|
956
|
|
163
|
|
|
|
|
|
|
|
Earnings
per share
|
|
2.9p
|
|
0.8p
|
|
263
|
|
|
|
|
|
|
|
Dividends
per share − ordinary
|
|
2.55p
|
|
2.25p
|
|
13
|
−
special
|
|
0.50p
|
|
0.50p
|
|
−
|
Total
dividends
|
|
3.05p
|
|
2.75p
|
|
11
|
|
|
|
|
|
|
|
Banking
net interest margin
|
|
2.71%
|
|
2.63%
|
|
8bp
|
Average
interest-earning banking assets
|
|
£436bn
|
|
£442bn
|
|
(1)
|
Cost:income
ratio
|
|
48.7%
|
|
49.3%
|
|
(0.6)pp
|
Asset
quality ratio
|
|
0.15%
|
|
0.14%
|
|
1bp
|
Return
on risk-weighted assets
|
|
3.55%
|
|
3.53%
|
|
2bp
|
Underlying
return on required equity
|
|
13.2%
|
|
15.0%
|
|
(1.8)pp
|
Return
on required equity
|
|
5.3%
|
|
1.5%
|
|
3.8pp
|
Underlying
return on tangible equity
|
|
14.1%
|
|
16.0%
|
|
(1.9)pp
|
Return
on tangible equity
|
|
6.6%
|
|
2.6%
|
|
4.0pp
|
|
|
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
Change
|
|
|
2016
|
|
2015
|
|
%
|
Loans
and advances to customers1
|
|
£450bn
|
|
£455bn
|
|
(1)
|
Customer
deposits2
|
|
£413bn
|
|
£418bn
|
|
(1)
|
Loan to
deposit ratio
|
|
109%
|
|
109%
|
|
-
|
Total
assets
|
|
£818bn
|
|
£807bn
|
|
1
|
Pro
forma common equity tier 1 ratio3
|
|
13.8%
|
|
13.0%
|
|
0.8pp
|
Pro
forma common equity tier 1 ratio pre dividend3
|
|
14.9%
|
|
|
|
|
Transitional
total capital ratio
|
|
21.4%
|
|
21.5%
|
|
(0.1)pp
|
Pro
forma leverage ratio3
|
|
5.0%
|
|
4.8%
|
|
0.2pp
|
Risk-weighted
assets
|
|
£216bn
|
|
£223bn
|
|
(3)
|
Tangible
net assets per share
|
|
54.8p
|
|
52.3p
|
|
2.5p
|
1
|
Excludes
reverse repos of £8.3 billion (31 December 2015:
£nil).
|
2
|
Excludes
repos of £2.5 billion (31 December 2015:
£nil).
|
3
|
The
common equity tier 1 and leverage ratios at 31 December 2016
and 2015 are reported on a pro forma basis, including the dividends
paid by the Insurance business in February 2017 and February 2016
respectively, in relation to prior year earnings.
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
£ million
|
|
£ million
|
|
%
|
|
|
|
|
|
|
|
Net
interest income
|
|
11,435
|
|
11,482
|
|
-
|
Other
income
|
|
6,065
|
|
6,155
|
|
(1)
|
Total income
|
|
17,500
|
|
17,637
|
|
(1)
|
Operating
lease depreciation1
|
|
(895)
|
|
(764)
|
|
(17)
|
Net income
|
|
16,605
|
|
16,873
|
|
(2)
|
|
|
|
|
|
|
|
Banking
net interest margin
|
|
2.71%
|
|
2.63%
|
|
8bp
|
Average
interest-earning banking assets
|
|
£435.9bn
|
|
£441.9bn
|
|
(1)
|
|
|
1
|
Net of
gains on disposal of leased assets.
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
£ million
|
|
£ million
|
|
%
|
|
|
|
|
|
|
|
Operating
costs
|
|
8,093
|
|
8,311
|
|
3
|
Cost:income
ratio
|
|
48.7%
|
|
49.3%
|
|
(0.6)pp
|
Operating
jaws
|
|
1.0%
|
|
1.0%
|
|
-
|
Simplification
savings annual run-rate
|
|
947
|
|
373
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
£ million
|
|
£ million
|
|
%
|
|
|
|
|
|
|
|
Total
impairment charge
|
|
645
|
|
568
|
|
(14)
|
Asset
quality ratio
|
|
0.15%
|
|
0.14%
|
|
1bp
|
Gross
asset quality ratio
|
|
0.28%
|
|
0.28%
|
|
-
|
Impaired
loans as a % of closing advances
|
|
1.8%
|
|
2.1%
|
|
(0.3)pp
|
Provisions
as a % of impaired loans
|
|
43.4%
|
|
46.1%
|
|
(2.7)pp
|
Provisions
as a % of impaired loans excluding run-off
|
|
41.2%
|
|
43.0%
|
|
(1.8)pp
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
£ million
|
|
£ million
|
|
%
|
|
|
|
|
|
|
|
Underlying profit
|
|
7,867
|
|
8,112
|
|
(3)
|
Volatility
and other items
|
|
|
|
|
|
|
Enhanced Capital
Notes
|
|
(790)
|
|
(101)
|
|
|
Market
volatility and asset sales
|
|
439
|
|
(81)
|
|
|
Amortisation of
purchased intangibles
|
|
(340)
|
|
(342)
|
|
|
Restructuring
costs
|
|
(622)
|
|
(170)
|
|
|
Fair
value unwind and other items
|
|
(231)
|
|
(192)
|
|
|
TSB
costs
|
|
-
|
|
(745)
|
|
|
|
|
(1,544)
|
|
(1,631)
|
|
|
Payment
protection insurance provision
|
|
(1,000)
|
|
(4,000)
|
|
|
Other
conduct provisions
|
|
(1,085)
|
|
(837)
|
|
|
Statutory profit before tax
|
|
4,238
|
|
1,644
|
|
158
|
Taxation
|
|
(1,724)
|
|
(688)
|
|
|
Profit for the year
|
|
2,514
|
|
956
|
|
163
|
|
|
|
|
|
|
|
|
|
At
|
|
At
|
|
|
|
|
31 Dec
|
|
31 Dec
|
|
Change
|
|
|
2016
|
|
2015
|
|
%
|
|
|
|
|
|
|
|
Loans
and advances to customers1
|
|
£450bn
|
|
£455bn
|
|
(1)
|
Customer
deposits2
|
|
£413bn
|
|
£418bn
|
|
(1)
|
Loan to
deposit ratio
|
|
109%
|
|
109%
|
|
-
|
|
|
|
|
|
|
|
Wholesale
funding
|
|
£111bn
|
|
£120bn
|
|
(8)
|
Wholesale
funding <1 year maturity
|
|
£35bn
|
|
£38bn
|
|
(7)
|
Of which money-market funding <1 year maturity3
|
|
£14bn
|
|
£22bn
|
|
(36)
|
Liquidity
coverage ratio - eligible assets
|
|
£121bn
|
|
£123bn
|
|
(2)
|
1
|
Excludes
reverse repos of £8.3 billion (31 December 2015:
£nil).
|
2
|
Excludes
repos of £2.5 billion (31 December 2015:
£nil).
|
3
|
Excludes
balances relating to margins of £3.2 billion
(31 December 2015: £2.5 billion) and settlement
accounts of £1.8 billion (31 December 2015:
£1.4 billion).
|
|
|
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
Change
|
|
|
2016
|
|
2015
|
|
%
|
|
|
|
|
|
|
|
Pro
forma common equity tier 1 ratio1
|
|
13.8%
|
|
13.0%
|
|
0.8pp
|
Pro
forma common equity tier 1 ratio pre dividend1
|
|
14.9%
|
|
|
|
|
Transitional
tier 1 capital ratio
|
|
17.0%
|
|
16.4%
|
|
0.6pp
|
Transitional
total capital ratio
|
|
21.4%
|
|
21.5%
|
|
(0.1)pp
|
Pro
forma leverage ratio1
|
|
5.0%
|
|
4.8%
|
|
0.2pp
|
Risk-weighted
assets
|
|
£216bn
|
|
£223bn
|
|
(3)
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
£43bn
|
|
£41bn
|
|
4
|
Tangible
net assets per share
|
|
54.8p
|
|
52.3p
|
|
2.5p
|
|
|
1
|
The
CET1 and leverage ratios at 31 December 2016 and 31 December
2015 are reported on a pro forma basis, including dividends paid by
the Insurance business in February 2017 and February 2016
respectively, in relation to prior year earnings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Run-off and
|
|
|
|
|
|
|
Commercial
|
|
Consumer
|
|
|
|
Central
|
|
|
2016
|
|
Retail
|
|
Banking
|
|
Finance
|
|
Insurance
|
|
items
|
|
Group
|
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
6,497
|
|
2,735
|
|
1,941
|
|
(146)
|
|
408
|
|
11,435
|
Other
income
|
|
1,053
|
|
1,987
|
|
1,338
|
|
1,755
|
|
(68)
|
|
6,065
|
Total income
|
|
7,550
|
|
4,722
|
|
3,279
|
|
1,609
|
|
340
|
|
17,500
|
Operating
lease depreciation
|
|
-
|
|
(105)
|
|
(775)
|
|
-
|
|
(15)
|
|
(895)
|
Net income
|
|
7,550
|
|
4,617
|
|
2,504
|
|
1,609
|
|
325
|
|
16,605
|
Operating
costs
|
|
(4,174)
|
|
(2,133)
|
|
(939)
|
|
(772)
|
|
(75)
|
|
(8,093)
|
Impairment
|
|
(373)
|
|
(16)
|
|
(282)
|
|
-
|
|
26
|
|
(645)
|
Underlying profit
|
|
3,003
|
|
2,468
|
|
1,283
|
|
837
|
|
276
|
|
7,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banking
net interest margin
|
|
2.20%
|
|
3.26%
|
|
5.88%
|
|
|
|
|
|
2.71%
|
Average
interest-earning banking assets
|
|
£302.7bn
|
|
£88.6bn
|
|
£33.9bn
|
|
|
|
£10.7bn
|
|
£435.9bn
|
Asset
quality ratio
|
|
0.12%
|
|
0.02%
|
|
0.83%
|
|
|
|
|
|
0.15%
|
Return
on risk-weighted assets
|
|
5.45%
|
|
2.44%
|
|
4.09%
|
|
|
|
|
|
3.55%
|
Loans
and advances to customers1
|
|
£297.7bn
|
|
£100.4bn
|
|
£35.1bn
|
|
|
|
£16.5bn
|
|
£449.7bn
|
Customer
deposits2
|
|
£271.0bn
|
|
£132.6bn
|
|
£7.9bn
|
|
|
|
£1.5bn
|
|
£413.0bn
|
|
|
|
|
|
|
|
|
|
|
Run-off
and
|
|
|
|
|
|
|
Commercial
|
|
Consumer
|
|
|
|
Central
|
|
|
2015
|
|
Retail3
|
|
Banking3
|
|
Finance3
|
|
Insurance
|
|
items
|
|
Group
|
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
6,664
|
|
2,576
|
|
1,954
|
|
(163)
|
|
451
|
|
11,482
|
Other
income
|
|
1,115
|
|
2,072
|
|
1,359
|
|
1,827
|
|
(218)
|
|
6,155
|
Total
income
|
|
7,779
|
|
4,648
|
|
3,313
|
|
1,664
|
|
233
|
|
17,637
|
Operating
lease depreciation
|
|
-
|
|
(30)
|
|
(720)
|
|
-
|
|
(14)
|
|
(764)
|
Net
income
|
|
7,779
|
|
4,618
|
|
2,593
|
|
1,664
|
|
219
|
|
16,873
|
Operating
costs
|
|
(4,339)
|
|
(2,162)
|
|
(977)
|
|
(702)
|
|
(131)
|
|
(8,311)
|
Impairment
|
|
(349)
|
|
22
|
|
(235)
|
|
-
|
|
(6)
|
|
(568)
|
TSB
|
|
-
|
|
-
|
|
-
|
|
-
|
|
118
|
|
118
|
Underlying
profit
|
|
3,091
|
|
2,478
|
|
1,381
|
|
962
|
|
200
|
|
8,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banking
net interest margin
|
|
2.22%
|
|
2.98%
|
|
6.61%
|
|
|
|
|
|
2.63%
|
Average
interest-earning banking assets
|
|
£307.0bn
|
|
£90.0bn
|
|
£30.5bn
|
|
|
|
£14.4bn
|
|
£441.9bn
|
Asset
quality ratio
|
|
0.11%
|
|
0.01%
|
|
0.77%
|
|
|
|
|
|
0.14%
|
Return
on risk-weighted assets
|
|
5.71%
|
|
2.36%
|
|
4.27%
|
|
|
|
|
|
3.53%
|
Loans
and advances to customers1
|
|
£305.6bn
|
|
£102.0bn
|
|
£31.5bn
|
|
|
|
£16.1bn
|
|
£455.2bn
|
Customer
deposits2
|
|
£273.7bn
|
|
£131.9bn
|
|
£11.1bn
|
|
|
|
£1.6bn
|
|
£418.3bn
|
|
|
1
|
Excludes
reverse repos of £8.3 billion (31 December 2015:
£nil).
|
2
|
Excludes
repos of £2.5 billion (31 December 2015:
£nil).
|
3
|
Restated.
See basis of presentation on the inside front cover.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
|
31 Dec
|
|
30 Sept
|
|
30 June
|
|
31 Mar
|
|
31 Dec
|
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
2,805
|
|
2,848
|
|
2,876
|
|
2,906
|
|
2,904
|
Other
income
|
|
1,545
|
|
1,427
|
|
1,616
|
|
1,477
|
|
1,528
|
Total income
|
|
4,350
|
|
4,275
|
|
4,492
|
|
4,383
|
|
4,432
|
Operating
lease depreciation
|
|
(226)
|
|
(241)
|
|
(235)
|
|
(193)
|
|
(201)
|
Net income
|
|
4,124
|
|
4,034
|
|
4,257
|
|
4,190
|
|
4,231
|
Operating
costs
|
|
(2,134)
|
|
(1,918)
|
|
(2,054)
|
|
(1,987)
|
|
(2,242)
|
Impairment
|
|
(196)
|
|
(204)
|
|
(96)
|
|
(149)
|
|
(232)
|
Underlying profit
|
|
1,794
|
|
1,912
|
|
2,107
|
|
2,054
|
|
1,757
|
Enhanced
Capital Notes
|
|
-
|
|
-
|
|
-
|
|
(790)
|
|
268
|
Market
volatility and asset sales
|
|
46
|
|
265
|
|
331
|
|
(203)
|
|
123
|
Amortisation
of purchased intangibles
|
|
(85)
|
|
(87)
|
|
(84)
|
|
(84)
|
|
(96)
|
Restructuring
costs
|
|
(232)
|
|
(83)
|
|
(146)
|
|
(161)
|
|
(101)
|
Fair
value unwind and other items
|
|
(75)
|
|
(46)
|
|
(63)
|
|
(47)
|
|
(56)
|
Payment
protection insurance provision
|
|
-
|
|
(1,000)
|
|
-
|
|
-
|
|
(2,100)
|
Other
conduct provisions
|
|
(475)
|
|
(150)
|
|
(345)
|
|
(115)
|
|
(302)
|
Statutory profit (loss) before tax
|
|
973
|
|
811
|
|
1,800
|
|
654
|
|
(507)
|
|
|
|
|
|
|
|
|
|
|
|
Banking
net interest margin
|
|
2.68%
|
|
2.69%
|
|
2.74%
|
|
2.74%
|
|
2.64%
|
Average
interest-earning banking assets
|
|
£434.0bn
|
|
£435.9bn
|
|
£435.6bn
|
|
£438.2bn
|
|
£439.2bn
|
Cost:income
ratio
|
|
51.7%
|
|
47.5%
|
|
48.2%
|
|
47.4%
|
|
53.0%
|
Asset
quality ratio
|
|
0.17%
|
|
0.18%
|
|
0.09%
|
|
0.14%
|
|
0.22%
|
Return
on risk-weighted assets1
|
|
3.26%
|
|
3.42%
|
|
3.79%
|
|
3.70%
|
|
3.12%
|
1
|
Based
on underlying profit before tax.
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015¹
|
|
Change
|
|
|
£m
|
|
£m
|
|
%
|
|
|
|
|
|
|
|
Net
interest income
|
|
6,497
|
|
6,664
|
|
(3)
|
Other
income
|
|
1,053
|
|
1,115
|
|
(6)
|
Total income
|
|
7,550
|
|
7,779
|
|
(3)
|
Operating
lease depreciation
|
|
-
|
|
-
|
|
|
Net income
|
|
7,550
|
|
7,779
|
|
(3)
|
Operating
costs
|
|
(4,174)
|
|
(4,339)
|
|
4
|
Impairment
|
|
(373)
|
|
(349)
|
|
(7)
|
Underlying profit
|
|
3,003
|
|
3,091
|
|
(3)
|
|
|
|
|
|
|
|
Banking
net interest margin
|
|
2.20%
|
|
2.22%
|
|
(2)bp
|
Average
interest-earning banking assets
|
|
£302.7bn
|
|
£307.0bn
|
|
(1)
|
Asset
quality ratio
|
|
0.12%
|
|
0.11%
|
|
1bp
|
Impaired
loans as % of closing advances
|
|
1.5%
|
|
1.3%
|
|
0.2pp
|
Return
on risk-weighted assets
|
|
5.45%
|
|
5.71%
|
|
(26)bp
|
Return
on assets
|
|
0.99%
|
|
1.00%
|
|
(1)bp
|
|
|
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
|
|
|
2016
|
|
20151
|
|
Change
|
|
|
£bn
|
|
£bn
|
|
%
|
|
|
|
|
|
|
|
Loans
and advances excluding closed portfolios
|
|
271.0
|
|
275.5
|
|
(2)
|
Closed
portfolios
|
|
26.7
|
|
30.1
|
|
(11)
|
Loans
and advances to customers
|
|
297.7
|
|
305.6
|
|
(3)
|
|
|
|
|
|
|
|
Relationship
balances
|
|
253.8
|
|
249.3
|
|
2
|
Tactical
balances
|
|
17.2
|
|
24.4
|
|
(30)
|
Customer
deposits
|
|
271.0
|
|
273.7
|
|
(1)
|
|
|
|
|
|
|
|
Risk-weighted
assets
|
|
55.2
|
|
54.6
|
|
1
|
|
|
1
|
Restated.
See basis of presentation on the inside front cover.
|
|
|
|
|
|
|
|
|
|
2016
|
|
20151
|
|
Change
|
|
|
£m
|
|
£m
|
|
%
|
|
|
|
|
|
|
|
Net
interest income
|
|
2,735
|
|
2,576
|
|
6
|
Other
income
|
|
1,987
|
|
2,072
|
|
(4)
|
Total income
|
|
4,722
|
|
4,648
|
|
2
|
Operating
lease depreciation
|
|
(105)
|
|
(30)
|
|
|
Net income
|
|
4,617
|
|
4,618
|
|
-
|
Operating
costs
|
|
(2,133)
|
|
(2,162)
|
|
1
|
Impairment
(charge) release
|
|
(16)
|
|
22
|
|
|
Underlying profit
|
|
2,468
|
|
2,478
|
|
-
|
|
|
|
|
|
|
|
Banking
net interest margin
|
|
3.26%
|
|
2.98%
|
|
28bp
|
Average
interest-earning banking assets
|
|
£88.6bn
|
|
£90.0bn
|
|
(2)
|
Asset
quality ratio
|
|
0.02%
|
|
0.01%
|
|
1bp
|
Impaired
loans as % of closing advances
|
|
2.2%
|
|
2.5%
|
|
(0.3)pp
|
Return
on risk-weighted assets
|
|
2.44%
|
|
2.36%
|
|
8bp
|
Return
on assets
|
|
1.29%
|
|
1.18%
|
|
11bp
|
|
|
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
|
|
|
2016
|
|
20151
|
|
Change
|
|
|
£bn
|
|
£bn
|
|
%
|
|
|
|
|
|
|
|
Loans
and advances to customers
|
|
100.4
|
|
102.0
|
|
(2)
|
Customer
deposits
|
|
132.6
|
|
131.9
|
|
1
|
Risk-weighted
assets
|
|
96.0
|
|
103.2
|
|
(7)
|
|
|
1
|
Restated.
See basis of presentation on the inside front cover.
|
|
|
|
|
|
|
|
|
|
2016
|
|
20151
|
|
Change
|
|
|
£m
|
|
£m
|
|
%
|
|
|
|
|
|
|
|
Net
interest income
|
|
1,941
|
|
1,954
|
|
(1)
|
Other
income
|
|
1,338
|
|
1,359
|
|
(2)
|
Total income
|
|
3,279
|
|
3,313
|
|
(1)
|
Operating
lease depreciation
|
|
(775)
|
|
(720)
|
|
(8)
|
Net income
|
|
2,504
|
|
2,593
|
|
(3)
|
Operating
costs
|
|
(939)
|
|
(977)
|
|
4
|
Impairment
|
|
(282)
|
|
(235)
|
|
(20)
|
Underlying profit
|
|
1,283
|
|
1,381
|
|
(7)
|
|
|
|
|
|
|
|
Banking
net interest margin
|
|
5.88%
|
|
6.61%
|
|
(73)bp
|
Average
interest-earning banking assets
|
|
£33.9bn
|
|
£30.5bn
|
|
11
|
Asset
quality ratio
|
|
0.83%
|
|
0.77%
|
|
6bp
|
Impaired
loans as % of closing advances
|
|
2.1%
|
|
2.9%
|
|
(0.8)pp
|
Return
on risk-weighted assets
|
|
4.09%
|
|
4.27%
|
|
(18)bp
|
Return
on assets
|
|
3.29%
|
|
3.95%
|
|
(66)bp
|
|
|
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
|
|
|
2016
|
|
20151
|
|
Change
|
|
|
£bn
|
|
£bn
|
|
%
|
|
|
|
|
|
|
|
Loans
and advances to customers
|
|
35.1
|
|
31.5
|
|
11
|
Operating
lease assets
|
|
4.1
|
|
3.5
|
|
17
|
Total customer assets
|
|
39.2
|
|
35.0
|
|
12
|
Of which UK
|
|
32.8
|
|
30.0
|
|
9
|
|
|
|
|
|
|
|
Customer
deposits
|
|
7.9
|
|
11.1
|
|
(29)
|
|
|
|
|
|
|
|
Risk-weighted
assets
|
|
32.1
|
|
30.7
|
|
5
|
|
|
1
|
Restated.
See basis of presentation on the inside front cover.
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
£m
|
|
£m
|
|
%
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
(146)
|
|
(163)
|
|
10
|
|
Other
income
|
|
1,755
|
|
1,827
|
|
(4)
|
|
Total income
|
|
1,609
|
|
1,664
|
|
(3)
|
|
Operating
costs
|
|
(772)
|
|
(702)
|
|
(10)
|
|
Underlying profit
|
|
837
|
|
962
|
|
(13)
|
|
|
|
|
|
|
|
|
|
Life
and pensions sales (PVNBP)1
|
|
8,919
|
|
9,460
|
|
(6)
|
|
New
business income
|
|
381
|
|
326
|
|
17
|
|
General
insurance total gross written premiums
|
|
1,108
|
|
1,148
|
|
(3)
|
|
General
insurance combined ratio
|
|
85%
|
|
83%
|
|
2pp
|
|
Solvency
II ratio (pre dividend)
|
|
160%
|
|
160%
|
|
-
|
|
1
|
Present
value of new business premiums. With-Profit fund bulk annuity
transfer sales were £2,386 million in 2015 and £243
million in 2016. Excluding these transfers, LP&I sales have
improved 23 per cent in 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
New
|
|
Existing
|
|
|
|
New
|
|
Existing
|
|
|
|
|
business
|
|
business
|
|
Total
|
|
business
|
|
business
|
|
Total
|
|
|
income
|
|
income
|
|
income
|
|
income
|
|
income
|
|
income
|
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
pensions
|
|
123
|
|
135
|
|
258
|
|
140
|
|
175
|
|
315
|
Bulk
annuities
|
|
121
|
|
16
|
|
137
|
|
125
|
|
-
|
|
125
|
Planning
and retirement
|
|
109
|
|
95
|
|
204
|
|
40
|
|
94
|
|
134
|
Protection
|
|
19
|
|
33
|
|
52
|
|
12
|
|
37
|
|
49
|
Longstanding
LP&I
|
|
9
|
|
393
|
|
402
|
|
9
|
|
467
|
|
476
|
|
|
381
|
|
672
|
|
1,053
|
|
326
|
|
773
|
|
1,099
|
Life
and pensions experience and other items
|
|
|
|
|
|
223
|
|
|
|
|
|
235
|
General
insurance
|
|
|
|
|
|
354
|
|
|
|
|
|
323
|
Net
interest income and free asset return
|
|
|
|
|
|
(21)
|
|
|
|
|
|
7
|
Total
costs
|
|
|
|
|
|
(772)
|
|
|
|
|
|
(702)
|
Underlying profit
|
|
|
|
|
|
837
|
|
|
|
|
|
962
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
|
||||||||||||||||
|
|
£m
|
|
£m
|
|
%
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net
interest income
|
|
(110)
|
|
(88)
|
|
(25)
|
|
|
|
|
||||||||||||||||
Other
income
|
|
120
|
|
145
|
|
(17)
|
|
|
|
|
||||||||||||||||
Total income
|
|
10
|
|
57
|
|
(82)
|
|
|
|
|
||||||||||||||||
Operating
lease depreciation
|
|
(15)
|
|
(14)
|
|
(7)
|
|
|
|
|
||||||||||||||||
Net income
|
|
(5)
|
|
43
|
|
|
|
|
|
|
||||||||||||||||
Operating
costs
|
|
(77)
|
|
(150)
|
|
49
|
|
|
|
|
||||||||||||||||
Impairment
release / (charge)
|
|
26
|
|
(8)
|
|
|
|
|
|
|
||||||||||||||||
Underlying loss
|
|
(56)
|
|
(115)
|
|
51
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
|
|
|||||||||||||||||
|
|
£bn
|
|
£bn
|
|
%
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loans
and advances to customers
|
|
9.6
|
|
10.3
|
|
(7)
|
|
|
|
|||||||||||||||||
Total
assets
|
|
11.3
|
|
12.2
|
|
(7)
|
|
|
|
|||||||||||||||||
Risk-weighted
assets
|
|
8.5
|
|
10.2
|
|
(17)
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
2016
|
|
2015
|
|
|
|
|
|
||
|
|
£m
|
|
£m
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
Total
income
|
|
330
|
|
176
|
|
|
|
|
|
||
Costs
|
|
2
|
|
19
|
|
|
|
|
|
||
Impairment
release
|
|
-
|
|
2
|
|
|
|
|
|
||
TSB
|
|
-
|
|
118
|
|
|
|
|
|
||
Underlying profit
|
|
332
|
|
315
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
Removal of:
|
|
|
|
||||||||||||||||||||||
|
|
Lloyds
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Banking
|
|
Volatility
|
|
|
|
|
|
Other
|
|
|
|
||||||||||||||||
|
|
Group
|
|
and other
|
|
Insurance
|
|
|
|
conduct
|
|
Underlying
|
|
||||||||||||||||
|
|
statutory
|
|
items1
|
|
gross up2
|
|
PPI
|
|
provisions
|
|
basis
|
|
||||||||||||||||
2016
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net
interest income
|
|
9,274
|
|
263
|
|
1,898
|
|
-
|
|
-
|
|
11,435
|
|
||||||||||||||||
Other
income, net of insurance claims
|
|
7,993
|
|
121
|
|
(2,110)
|
|
-
|
|
61
|
|
6,065
|
|
||||||||||||||||
Total income
|
|
17,267
|
|
384
|
|
(212)
|
|
-
|
|
61
|
|
17,500
|
|
||||||||||||||||
Operating
lease depreciation
|
|
|
|
(895)
|
|
-
|
|
-
|
|
-
|
|
(895)
|
|
||||||||||||||||
Net income
|
|
17,267
|
|
(511)
|
|
(212)
|
|
-
|
|
61
|
|
16,605
|
|
||||||||||||||||
Operating
expenses3
|
|
(12,277)
|
|
1,948
|
|
212
|
|
1,000
|
|
1,024
|
|
(8,093)
|
|
||||||||||||||||
Impairment
|
|
(752)
|
|
107
|
|
-
|
|
-
|
|
-
|
|
(645)
|
|
||||||||||||||||
Profit before tax
|
|
4,238
|
|
1,544
|
|
-
|
|
1,000
|
|
1,085
|
|
7,867
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Removal
of:
|
|
|
||||||||
|
|
Lloyds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banking
|
|
Volatility
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
Group
|
|
and other
|
|
|
|
Insurance
|
|
|
|
conduct
|
|
Underlying
|
|
|
statutory
|
|
items4
|
|
TSB
|
|
gross up2
|
|
PPI
|
|
provisions
|
|
basis
|
2015
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
interest income
|
|
11,318
|
|
318
|
|
(192)
|
|
38
|
|
-
|
|
-
|
|
11,482
|
Other
income, net of insurance claims
|
|
6,103
|
|
209
|
|
(31)
|
|
(126)
|
|
-
|
|
-
|
|
6,155
|
Total
income
|
|
17,421
|
|
527
|
|
(223)
|
|
(88)
|
|
-
|
|
-
|
|
17,637
|
Operating
lease depreciation
|
|
|
|
(764)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(764)
|
Net
income
|
|
17,421
|
|
(237)
|
|
(223)
|
|
(88)
|
|
-
|
|
-
|
|
16,873
|
Operating
expenses3
|
|
(15,387)
|
|
2,065
|
|
86
|
|
88
|
|
4,000
|
|
837
|
|
(8,311)
|
Impairment
|
|
(390)
|
|
(197)
|
|
19
|
|
-
|
|
-
|
|
-
|
|
(568)
|
TSB5
|
|
-
|
|
-
|
|
118
|
|
-
|
|
-
|
|
-
|
|
118
|
Profit
before tax
|
|
1,644
|
|
1,631
|
|
-
|
|
-
|
|
4,000
|
|
837
|
|
8,112
|
1
|
Comprises
the write-off of the ECN embedded derivative and premium paid on
redemption of the remaining notes in the first quarter (loss of
£790 million); the effects of asset sales (gain of
£217 million); volatile items (gain of
£99 million); liability management (gain of
£123 million); the amortisation of purchased intangibles
(£340 million); restructuring costs
(£622 million, principally comprising the severance
related costs under phase II of the Simplification programme); and
the fair value unwind and other items (loss of
£231 million).
|
2
|
The
Group's insurance businesses' income statements include income and
expenditure which are attributable to the policyholders of the
Group's long-term assurance funds. These items have no impact in
total upon the profit attributable to equity shareholders and, in
order to provide a clearer representation of the underlying trends
within the business, these items are shown net within the
underlying results.
|
3
|
The
statutory basis figure is the aggregate of operating costs and
operating lease depreciation.
|
4
|
Comprises
market movements on the ECN embedded derivative (loss of
£101 million); the effects of asset sales (gain of
£54 million); volatile items (loss of
£107 million); liability management (loss of
£28 million); the amortisation of purchased intangibles
(£342 million); restructuring costs
(£170 million); TSB costs (£745 million); and
the fair value unwind and other items (loss of
£192 million).
|
5
|
Comprises
the underlying results of TSB.
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
|
£m
|
|
£m
|
|
|
|
|
|
|
|
Group net interest income - statutory basis
|
|
9,274
|
|
11,318
|
|
Insurance
gross up
|
|
1,898
|
|
38
|
|
Volatility
and other items
|
|
263
|
|
318
|
|
TSB
|
|
-
|
|
(192)
|
|
Group net interest income - underlying basis
|
|
11,435
|
|
11,482
|
|
Insurance
division net interest expense
|
|
146
|
|
163
|
|
Other
non-banking net interest expense / (income)
|
|
245
|
|
(15)
|
|
Banking net interest income - underlying basis
|
|
11,826
|
|
11,630
|
|
|
|
|
|
|
|
Average interest-earning banking assets
|
|
£435.9bn
|
|
£441.9bn
|
|
|
|
|
|
|
|
Banking net interest margin
|
|
2.71%
|
|
2.63%
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
|
31 Dec
|
|
30 Sept
|
|
30 Jun
|
|
31 Mar
|
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
|
£bn
|
|
£bn
|
|
£bn
|
|
£bn
|
|
|
|
|
|
|
|
|
|
Net loans and advances to customers
|
|
449.7
|
|
451.7
|
|
453.0
|
|
456.7
|
Impairment
provision and fair value adjustments
|
|
3.7
|
|
3.8
|
|
4.1
|
|
4.3
|
Non-banking
items:
|
|
|
|
|
|
|
|
|
Fee
based loans and advances
|
|
(9.4)
|
|
(8.7)
|
|
(9.1)
|
|
(10.9)
|
Sale of
assets to Insurance
|
|
(6.7)
|
|
(6.2)
|
|
(6.1)
|
|
(5.7)
|
Other
non-banking
|
|
(5.0)
|
|
(5.5)
|
|
(4.9)
|
|
(5.3)
|
Gross banking loans and advances
|
|
432.3
|
|
435.1
|
|
437.0
|
|
439.1
|
Averaging
|
|
1.7
|
|
0.8
|
|
(1.4)
|
|
(0.9)
|
Average interest-earning banking assets (qtr)
|
|
434.0
|
|
435.9
|
|
435.6
|
|
438.2
|
Average
interest-earning banking assets (ytd)
|
|
435.9
|
|
436.6
|
|
436.9
|
|
438.2
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
£m
|
|
£m
|
|
|
|
|
|
Insurance
volatility
|
|
(152)
|
|
(303)
|
Policyholder
interests volatility
|
|
241
|
|
87
|
Total
volatility
|
|
89
|
|
(216)
|
Insurance
hedging arrangements
|
|
(180)
|
|
111
|
Total
|
|
(91)
|
|
(105)
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
£bn
|
|
£bn
|
Underlying return on required equity
|
|
|
|
|
Average
shareholders' equity
|
|
42.7
|
|
42.8
|
Average
non-controlling interests
|
|
0.4
|
|
0.6
|
Excess
equity based on 12 per cent CET 1 requirement
|
|
(2.4)
|
|
(2.7)
|
Average
required equity
|
|
40.7
|
|
40.7
|
|
|
|
|
|
Underlying
profit after tax and profits attributable to other equity holders
(£m)
|
|
5,410
|
|
6,155
|
Notional
earnings on excess equity (£m)
|
|
(24)
|
|
(37)
|
|
|
5,386
|
|
6,118
|
|
|
|
|
|
Underlying
return on required equity
|
|
13.2%
|
|
15.0%
|
|
|
|
|
|
Underlying return on tangible equity
|
|
|
|
|
Average
shareholders' equity
|
|
42.7
|
|
42.8
|
Average
intangible assets
|
|
(3.8)
|
|
(4.0)
|
Average
tangible equity
|
|
38.9
|
|
38.8
|
|
|
|
|
|
Underlying
profit after tax and profits attributable to other equity holders
(£m)
|
|
5,410
|
|
6,155
|
Amortisation
of intangible assets (post tax) (£m)
|
|
174
|
|
156
|
Profit
attributable to non-controlling interests (£m)
|
|
(101)
|
|
(96)
|
|
|
5,483
|
|
6,215
|
|
|
|
|
|
Underlying
return on tangible equity
|
|
14.1%
|
|
16.0%
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
£m
|
|
£m
|
|
|
|
|
|
Shareholders'
equity
|
|
43,020
|
|
41,234
|
Goodwill
|
|
(2,016)
|
|
(2,016)
|
Intangible
assets
|
|
(1,681)
|
|
(1,838)
|
Purchased
value of in-force business
|
|
(340)
|
|
(377)
|
Other,
including deferred tax effects
|
|
170
|
|
264
|
Tangible net assets
|
|
39,153
|
|
37,267
|
|
|
|
|
|
Ordinary
shares in issue, excluding Own shares
|
|
71,413m
|
|
71,263m
|
Tangible
net assets per share
|
|
54.8p
|
|
52.3p
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans andadvances tocustomers
|
|
Debt securitiesclassified asloans
andreceivables
|
|
Available-for-salefinancialassets
|
|
Other
credit risk
provisions
|
|
Total
|
|
20151
|
2016
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
373
|
|
-
|
|
-
|
|
-
|
|
373
|
|
349
|
Commercial Banking
|
|
21
|
|
-
|
|
-
|
|
(5)
|
|
16
|
|
(22)
|
Consumer Finance
|
|
282
|
|
-
|
|
-
|
|
-
|
|
282
|
|
235
|
Run-off
|
|
(17)
|
|
-
|
|
-
|
|
(9)
|
|
(26)
|
|
8
|
Central items
|
|
(2)
|
|
-
|
|
-
|
|
2
|
|
-
|
|
(2)
|
Total impairment charge
|
|
657
|
|
-
|
|
-
|
|
(12)
|
|
645
|
|
568
|
Asset quality ratio
|
|
|
|
|
|
|
|
|
|
0.15%
|
|
0.14%
|
Gross asset quality ratio
|
|
|
|
|
|
|
|
|
|
0.28%
|
|
0.28%
|
|
|
1
|
Restated.
|
|
|
|
|
|
|
|
|
|
|
|
Group impaired loans and provisions
|
|
|
|
|
|
|
|
|
|
Impairment
|
|
|
|
|
|
|
Impaired
|
|
|
|
provision
|
|
|
Loans and
|
|
|
|
loans as %
|
|
|
|
as % of
|
|
|
advances to
|
|
Impaired
|
|
of closing
|
|
Impairment
|
|
impaired
|
|
|
customers
|
|
loans
|
|
advances
|
|
provisions1
|
|
loans2
|
|
|
£m
|
|
£m
|
|
%
|
|
£m
|
|
%
|
At 31 December 2016
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
299,493
|
|
4,354
|
|
1.5
|
|
1,630
|
|
38.2
|
Commercial
Banking
|
|
101,176
|
|
2,179
|
|
2.2
|
|
824
|
|
37.8
|
Consumer
Finance
|
|
35,494
|
|
745
|
|
2.1
|
|
396
|
|
85.0
|
Run-off
|
|
10,259
|
|
1,217
|
|
11.9
|
|
682
|
|
56.0
|
Reverse
repos and other items3
|
|
15,249
|
|
|
|
|
|
|
|
|
Total gross lending
|
|
461,671
|
|
8,495
|
|
1.8
|
|
3,532
|
|
43.4
|
Impairment
provisions
|
|
(3,532)
|
|
|
|
|
|
|
|
|
Fair
value adjustments4
|
|
(181)
|
|
|
|
|
|
|
|
|
Total Group
|
|
457,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31
December 20155
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
307,500
|
|
4,112
|
|
1.3
|
|
1,564
|
|
39.2
|
Commercial
Banking
|
|
103,082
|
|
2,543
|
|
2.5
|
|
1,091
|
|
42.9
|
Consumer
Finance
|
|
31,827
|
|
910
|
|
2.9
|
|
367
|
|
75.5
|
Run-off
|
|
11,422
|
|
2,025
|
|
17.7
|
|
1,150
|
|
56.8
|
Reverse
repos and other items3
|
|
5,798
|
|
|
|
|
|
|
|
|
Total
gross lending
|
|
459,629
|
|
9,590
|
|
2.1
|
|
4,172
|
|
46.1
|
Impairment
provisions
|
|
(4,172)
|
|
|
|
|
|
|
|
|
Fair
value adjustments4
|
|
(282)
|
|
|
|
|
|
|
|
|
Total
Group
|
|
455,175
|
|
|
|
|
|
|
|
|
1
|
Impairment
provisions include collective unidentified impairment
provisions.
|
2
|
Impairment
provisions as a percentage of impaired loans are calculated
excluding loans in recoveries in Retail (31 December 2016:
£86 million; 31 December 2015:
£118 million) and in Consumer Finance (31 December
2016: £279 million; 31 December 2015:
£424 million).
|
3
|
Includes
£6.7 billion (December 2015: £5.7 billion) of lower
risk loans sold by Commercial Banking and Retail to Insurance to
back annuitant liabilities.
|
4
|
The
fair value adjustments relating to loans and advances were those
required to reflect the HBOS assets in the Group's consolidated
financial records at their fair value and took into account both
the expected losses and market liquidity at the date of
acquisition. The fair value unwind in respect of impairment losses
incurred was £70 million for the year ended
31 December 2016 (31 December 2015:
£97 million). The fair value unwind in respect of loans
and advances is expected to continue to decrease in future years
and will reduce to zero over time.
|
5
|
Restated.
See basis of presentation on the inside front cover.
|
|
|
|
|
|
|
|
|
|
|
|
Transitional
|
|
Fully loaded
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
At 31 Dec
|
|
At 31 Dec
|
Capital resources
|
|
2016
|
|
20151
|
|
2016
|
|
2015¹
|
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
Common equity tier 1
|
|
|
|
|
|
|
|
|
Shareholders'
equity per balance sheet
|
|
43,020
|
|
41,234
|
|
43,020
|
|
41,234
|
Adjustment to
retained earnings for foreseeable dividends
|
|
(1,568)
|
|
(1,427)
|
|
(1,568)
|
|
(1,427)
|
Deconsolidation
adjustments1
|
|
1,342
|
|
1,119
|
|
1,342
|
|
1,119
|
Adjustment for own
credit
|
|
87
|
|
67
|
|
87
|
|
67
|
Cash
flow hedging reserve
|
|
(2,136)
|
|
(727)
|
|
(2,136)
|
|
(727)
|
Other
adjustments1
|
|
(276)
|
|
(97)
|
|
(276)
|
|
(97)
|
|
|
40,469
|
|
40,169
|
|
40,469
|
|
40,169
|
less: deductions from common equity tier 1
|
|
|
|
|
|
|
|
|
Goodwill
and other intangible assets
|
|
(1,623)
|
|
(1,719)
|
|
(1,623)
|
|
(1,719)
|
Prudent
valuation adjustment
|
|
(630)
|
|
(372)
|
|
(630)
|
|
(372)
|
Excess
of expected losses over impairment provisions and value
adjustments
|
|
(602)
|
|
(270)
|
|
(602)
|
|
(270)
|
Removal
of defined benefit pension surplus
|
|
(267)
|
|
(721)
|
|
(267)
|
|
(721)
|
Securitisation
deductions
|
|
(217)
|
|
(169)
|
|
(217)
|
|
(169)
|
Significant
investments1
|
|
(4,282)
|
|
(4,500)
|
|
(4,282)
|
|
(4,529)
|
Deferred
tax assets
|
|
(3,564)
|
|
(3,874)
|
|
(3,564)
|
|
(3,884)
|
Common equity tier 1 capital
|
|
29,284
|
|
28,544
|
|
29,284
|
|
28,505
|
Additional tier 1
|
|
|
|
|
|
|
|
|
Other
equity instruments
|
|
5,320
|
|
5,355
|
|
5,320
|
|
5,355
|
Preference
shares and preferred securities2
|
|
4,998
|
|
4,728
|
|
-
|
|
-
|
Transitional limit
and other adjustments
|
|
(1,692)
|
|
(906)
|
|
-
|
|
-
|
|
|
8,626
|
|
9,177
|
|
5,320
|
|
5,355
|
less: deductions from tier 1
|
|
|
|
|
|
|
|
|
Significant
investments1
|
|
(1,329)
|
|
(1,177)
|
|
-
|
|
-
|
Total tier 1 capital
|
|
36,581
|
|
36,544
|
|
34,604
|
|
33,860
|
Tier 2
|
|
|
|
|
|
|
|
|
Other
subordinated liabilities2
|
|
14,833
|
|
18,584
|
|
14,833
|
|
18,584
|
Deconsolidation of
instruments issued by insurance entities1
|
|
(1,810)
|
|
(1,665)
|
|
(1,810)
|
|
(1,665)
|
Adjustments for
transitional limit and non-eligible instruments
|
|
1,351
|
|
(52)
|
|
(1,694)
|
|
(3,066)
|
Amortisation and
other adjustments
|
|
(3,447)
|
|
(3,880)
|
|
(3,597)
|
|
(4,885)
|
|
|
10,927
|
|
12,987
|
|
7,732
|
|
8,968
|
Eligible
provisions
|
|
186
|
|
221
|
|
186
|
|
221
|
less: deductions from tier 2
|
|
|
|
|
|
|
|
|
Significant
investments1
|
|
(1,571)
|
|
(1,756)
|
|
(2,900)
|
|
(2,933)
|
Total capital resources
|
|
46,123
|
|
47,996
|
|
39,622
|
|
40,116
|
|
|
|
|
|
|
|
|
|
Risk-weighted assets
|
|
215,534
|
|
222,845
|
|
215,534
|
|
222,747
|
|
|
|
|
|
|
|
|
|
Common
equity tier 1 capital ratio3
|
|
13.6%
|
|
12.8%
|
|
13.6%
|
|
12.8%
|
Tier 1
capital ratio
|
|
17.0%
|
|
16.4%
|
|
16.1%
|
|
15.2%
|
Total
capital ratio
|
|
21.4%
|
|
21.5%
|
|
18.4%
|
|
18.0%
|
|
|
1
|
For
regulatory capital purposes, the Group's Insurance business is
deconsolidated and replaced by the amount of the Group's investment
in the business. A part of this amount is deducted from capital
(shown as 'significant investments' in the table above) and the
remaining amount is risk-weighted, forming part of threshold
risk-weighted assets. The presentation of the deconsolidation of
the Group's insurance entities has been amended for 2016 with
comparative figures restated accordingly.
|
2
|
Preference
shares, preferred securities and other subordinated liabilities are
categorised as subordinated liabilities in the balance
sheet.
|
3
|
The
common equity tier 1 ratio is 13.8 per cent on a pro forma basis
upon recognition of the dividend paid by the Insurance business in
February 2017 in relation to its 2016 earnings (31 December 2015:
13.0 per cent pro forma).
|
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
|
2016
|
|
2015
|
|
|
£m
|
|
£m
|
|
|
|
|
|
Foundation
Internal Ratings Based (IRB) Approach
|
|
64,907
|
|
68,990
|
Retail
IRB Approach
|
|
64,970
|
|
63,912
|
Other
IRB Approach
|
|
17,788
|
|
18,661
|
IRB Approach
|
|
147,665
|
|
151,563
|
Standardised
(STA) Approach
|
|
18,956
|
|
20,443
|
Credit risk
|
|
166,621
|
|
172,006
|
Counterparty
credit risk
|
|
8,419
|
|
7,981
|
Contributions
to the default fund of a central counterparty
|
|
340
|
|
488
|
Credit
valuation adjustment risk
|
|
864
|
|
1,684
|
Operational
risk
|
|
25,292
|
|
26,123
|
Market
risk
|
|
3,147
|
|
3,775
|
Underlying risk-weighted assets
|
|
204,683
|
|
212,057
|
Threshold
risk-weighted assets1
|
|
10,851
|
|
10,788
|
Total risk-weighted assets
|
|
215,534
|
|
222,845
|
Movement
to fully loaded risk-weighted assets2
|
|
-
|
|
(98)
|
Fully loaded risk-weighted assets
|
|
215,534
|
|
222,747
|
|
|
1
|
Threshold
risk-weighted assets reflect the element of significant investments
and deferred tax assets that are permitted to berisk-weighted
instead of being deducted from CET1 capital. Significant
investments primarily arise from investment in the Group's
Insurance business.
|
2
|
Differences
may arise between transitional and fully loaded threshold
risk-weighted assets where deferred tax assets reliant on future
profitability and arising from temporary timing differences and
significant investments exceed the fully loaded threshold limit,
resulting in an increase in amounts deducted from CET1 capital
rather than being risk-weighted.
|
|
|
|
|
|
|
|
Fully loaded
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
|
2016
|
|
2015
|
|
|
£m
|
|
£m
|
Total tier 1 capital for leverage ratio
|
|
|
|
|
Common
equity tier 1 capital
|
|
29,284
|
|
28,505
|
Additional
tier 1 capital
|
|
5,320
|
|
5,355
|
Total tier 1 capital
|
|
34,604
|
|
33,860
|
|
|
|
|
|
Exposure measure
|
|
|
|
|
Statutory balance sheet assets
|
|
|
|
|
Derivative
financial instruments
|
|
36,138
|
|
29,467
|
Securities
financing transactions (SFTs)
|
|
42,285
|
|
34,136
|
Loans
and advances and other assets
|
|
739,370
|
|
743,085
|
Total assets
|
|
817,793
|
|
806,688
|
|
|
|
|
|
Deconsolidation adjustments1
|
|
|
|
|
Derivative
financial instruments
|
|
(2,403)
|
|
(1,510)
|
Securities
financing transactions (SFTs)
|
|
112
|
|
(441)
|
Loans
and advances and other assets
|
|
(142,955)
|
|
(133,975)
|
Total deconsolidation adjustments
|
|
(145,246)
|
|
(135,926)
|
|
|
|
|
|
Derivatives adjustments
|
|
|
|
|
Adjustments
for regulatory netting
|
|
(20,490)
|
|
(16,419)
|
Adjustments
for cash collateral
|
|
(8,432)
|
|
(6,464)
|
Net
written credit protection
|
|
699
|
|
682
|
Regulatory
potential future exposure
|
|
13,188
|
|
12,966
|
Total derivatives adjustments
|
|
(15,035)
|
|
(9,235)
|
|
|
|
|
|
SFT adjustments
|
|
39
|
|
3,361
|
|
|
|
|
|
Off-balance sheet items
|
|
58,685
|
|
56,424
|
|
|
|
|
|
Regulatory deductions and other adjustments
|
|
(9,128)
|
|
(9,112)
|
|
|
|
|
|
Total exposure
|
|
707,108
|
|
712,200
|
|
|
|
|
|
Leverage ratio2
|
|
4.9%
|
|
4.8%
|
Average leverage ratio3
|
|
4.9%
|
|
|
Average leverage ratio exposure measure4
|
|
718,926
|
|
|
|
|
1
|
Deconsolidation
adjustments predominantly reflect the deconsolidation of assets
related to Group subsidiaries that fall outside the scope of the
Group's regulatory capital consolidation (primarily the Group's
Insurance entities).
|
2
|
The
countercyclical leverage ratio buffer is currently
nil.
|
3
|
The
average leverage ratio is based on the average of the month end
tier 1 capital and exposure measures over the quarter
(30 September 2016 to 31 December 2016). The average of 4.9
per cent compares to 4.8 per cent at the start and 4.9 per cent at
the end of the quarter.
|
4
|
The
average leverage ratio exposure measure is based on the average of
the month end exposure measures over the quarter (30 September
2016 to 31 December 2016).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
Note
|
|
|
£ million
|
|
|
|
£ million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
and similar income
|
|
|
|
|
16,620
|
|
|
|
17,615
|
Interest
and similar expense
|
|
|
|
|
(7,346)
|
|
|
|
(6,297)
|
Net interest income
|
|
|
|
|
9,274
|
|
|
|
11,318
|
Fee and
commission income
|
|
|
|
|
3,045
|
|
|
|
3,252
|
Fee and
commission expense
|
|
|
|
|
(1,356)
|
|
|
|
(1,442)
|
Net fee
and commission income
|
|
|
|
|
1,689
|
|
|
|
1,810
|
Net
trading income
|
|
|
|
|
18,545
|
|
|
|
3,714
|
Insurance
premium income
|
|
|
|
|
8,068
|
|
|
|
4,792
|
Other
operating income
|
|
|
|
|
2,035
|
|
|
|
1,516
|
Other income
|
|
|
|
|
30,337
|
|
|
|
11,832
|
Total income
|
|
|
|
|
39,611
|
|
|
|
23,150
|
Insurance
claims
|
|
|
|
|
(22,344)
|
|
|
|
(5,729)
|
Total income, net of insurance claims
|
|
|
|
|
17,267
|
|
|
|
17,421
|
Regulatory
provisions
|
|
|
|
|
(2,024)
|
|
|
|
(4,837)
|
Other
operating expenses
|
|
|
|
|
(10,253)
|
|
|
|
(10,550)
|
Total operating expenses
|
|
|
|
|
(12,277)
|
|
|
|
(15,387)
|
Trading surplus
|
|
|
|
|
4,990
|
|
|
|
2,034
|
Impairment
|
|
|
|
|
(752)
|
|
|
|
(390)
|
Profit before tax
|
|
|
|
|
4,238
|
|
|
|
1,644
|
Taxation
|
|
2
|
|
|
(1,724)
|
|
|
|
(688)
|
Profit for the year
|
|
|
|
|
2,514
|
|
|
|
956
|
|
|
|
|
|
|
|
|
|
|
Profit
attributable to ordinary shareholders
|
|
|
|
|
2,001
|
|
|
|
466
|
Profit
attributable to other equity holders1
|
|
|
|
|
412
|
|
|
|
394
|
Profit
attributable to equity holders
|
|
|
|
|
2,413
|
|
|
|
860
|
Profit
attributable to non-controlling interests
|
|
|
|
|
101
|
|
|
|
96
|
Profit for the year
|
|
|
|
|
2,514
|
|
|
|
956
|
|
|
|
|
|
|
|
|
|
|
Basic
earnings per share
|
|
3
|
|
|
2.9p
|
|
|
|
0.8p
|
Diluted earnings per share
|
|
3
|
|
|
2.9p
|
|
|
|
0.8p
|
|
|
1
|
The
profit after tax attributable to other equity holders of
£412 million (2015: £394 million) is offset in
reserves by a tax credit attributable to ordinary shareholders of
£91 million (2015: £80 million).
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
£ million
|
|
£ million
|
|
|
|
|
|
Profit for the year
|
|
2,514
|
|
956
|
Other comprehensive income
|
|
|
|
|
Items that will not subsequently be reclassified to profit or
loss:
|
|
|
|
|
Post-retirement defined benefit scheme remeasurements:
|
|
|
|
|
Remeasurements
before taxation
|
|
(1,348)
|
|
(274)
|
Taxation
|
|
320
|
|
59
|
|
|
(1,028)
|
|
(215)
|
Items that may subsequently be reclassified to profit or
loss:
|
|
|
|
|
Movements in revaluation reserve in respect of available-for-sale
financial assets:
|
|
|
|
|
Adjustment
on transfer from held-to-maturity portfolio
|
|
1,544
|
|
-
|
Change
in fair value
|
|
356
|
|
(318)
|
Income
statement transfers in respect of disposals
|
|
(575)
|
|
(51)
|
Income
statement transfers in respect of impairment
|
|
173
|
|
4
|
Taxation
|
|
(301)
|
|
(6)
|
|
|
1,197
|
|
(371)
|
Movements in cash flow hedging reserve:
|
|
|
|
|
Effective
portion of changes in fair value
|
|
2,432
|
|
537
|
Net
income statement transfers
|
|
(557)
|
|
(956)
|
Taxation
|
|
(466)
|
|
7
|
|
|
1,409
|
|
(412)
|
Currency translation differences (tax: nil)
|
|
(4)
|
|
(42)
|
Other comprehensive income for the year, net of tax
|
|
1,574
|
|
(1,040)
|
Total comprehensive income for the year
|
|
4,088
|
|
(84)
|
|
|
|
|
|
Total comprehensive income attributable to ordinary
shareholders
|
|
3,575
|
|
(574)
|
Total comprehensive income attributable to other equity
holders
|
|
412
|
|
394
|
Total comprehensive income attributable to equity
holders
|
|
3,987
|
|
(180)
|
Total comprehensive income attributable to non-controlling
interests
|
|
101
|
|
96
|
Total comprehensive income for the year
|
|
4,088
|
|
(84)
|
|
|
|
|
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
|
|
|
2016
|
|
2015
|
|
|
|
|
£ million
|
|
£ million
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Cash
and balances at central banks
|
|
|
|
47,452
|
|
58,417
|
Items
in course of collection from banks
|
|
|
|
706
|
|
697
|
Trading
and other financial assets at fair value through profit or
loss
|
|
|
|
151,174
|
|
140,536
|
Derivative
financial instruments
|
|
|
|
36,138
|
|
29,467
|
Loans
and receivables:
|
|
|
|
|
|
|
Loans
and advances to banks
|
|
|
|
26,902
|
|
25,117
|
Loans
and advances to customers
|
|
|
|
457,958
|
|
455,175
|
Debt
securities
|
|
|
|
3,397
|
|
4,191
|
|
|
|
|
488,257
|
|
484,483
|
Available-for-sale
financial assets1
|
|
|
|
56,524
|
|
33,032
|
Held-to-maturity
investments1
|
|
|
|
-
|
|
19,808
|
Goodwill
|
|
|
|
2,016
|
|
2,016
|
Value
of in-force business
|
|
|
|
5,042
|
|
4,596
|
Other
intangible assets
|
|
|
|
1,681
|
|
1,838
|
Property,
plant and equipment
|
|
|
|
12,972
|
|
12,979
|
Current
tax recoverable
|
|
|
|
28
|
|
44
|
Deferred
tax assets
|
|
|
|
2,706
|
|
4,010
|
Retirement
benefit assets
|
|
|
|
342
|
|
901
|
Other
assets
|
|
|
|
12,755
|
|
13,864
|
Total assets
|
|
|
|
817,793
|
|
806,688
|
|
|
1
|
The
Group has reviewed its holding of government securities classified
as held-to-maturity in light of the current low interest rate
environment and they have been reclassified as available-for-sale;
this has resulted in a credit of £1,544 million to the
available-for-sale revaluation reserve (£1,127 million after
tax).
|
|
|
|
|
|
|
|
|
|
|
|
At 31 Dec
|
|
At 31 Dec
|
|
|
|
|
2016
|
|
2015
|
Equity and liabilities
|
|
|
|
£ million
|
|
£ million
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Deposits
from banks
|
|
|
|
16,384
|
|
16,925
|
Customer
deposits
|
|
|
|
415,460
|
|
418,326
|
Items
in course of transmission to banks
|
|
|
|
548
|
|
717
|
Trading
and other financial liabilities at fair value through profit or
loss
|
|
|
|
54,504
|
|
51,863
|
Derivative
financial instruments
|
|
|
|
34,924
|
|
26,301
|
Notes
in circulation
|
|
|
|
1,402
|
|
1,112
|
Debt
securities in issue
|
|
|
|
76,314
|
|
82,056
|
Liabilities
arising from insurance contracts and participating investment
contracts
|
|
|
|
94,390
|
|
80,294
|
Liabilities
arising from non-participating investment contracts
|
|
|
|
20,112
|
|
22,777
|
Other
liabilities
|
|
|
|
29,193
|
|
29,661
|
Retirement
benefit obligations
|
|
|
|
822
|
|
365
|
Current
tax liabilities
|
|
|
|
226
|
|
279
|
Deferred
tax liabilities
|
|
|
|
-
|
|
33
|
Other
provisions
|
|
|
|
4,868
|
|
5,687
|
Subordinated
liabilities
|
|
|
|
19,831
|
|
23,312
|
Total liabilities
|
|
|
|
768,978
|
|
759,708
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Share
capital
|
|
|
|
7,146
|
|
7,146
|
Share
premium account
|
|
|
|
17,622
|
|
17,412
|
Other
reserves
|
|
|
|
14,652
|
|
12,260
|
Retained
profits
|
|
|
|
3,600
|
|
4,416
|
Shareholders' equity
|
|
|
|
43,020
|
|
41,234
|
Other
equity instruments
|
|
|
|
5,355
|
|
5,355
|
Total
equity excluding non-controlling interests
|
|
|
|
48,375
|
|
46,589
|
Non-controlling
interests
|
|
|
|
440
|
|
391
|
Total equity
|
|
|
|
48,815
|
|
46,980
|
Total equity and liabilities
|
|
|
|
817,793
|
|
806,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Attributable to equity shareholders
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
|
Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
capital
|
|
|
|
|
|
|
|
Other
|
|
Non-
|
|
|
|
|
|
||||||||||||||||||
|
|
and
|
|
Other
|
|
Retained
|
|
|
|
equity
|
|
controlling
|
|
|
|
|
|
||||||||||||||||||
|
|
premium
|
|
reserves
|
|
profits
|
|
Total
|
|
instruments
|
|
interests
|
|
Total
|
|
|
|
||||||||||||||||||
|
|
£ million
|
|
£ million
|
|
£ million
|
|
£ million
|
|
£ million
|
|
£ million
|
|
£ million
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Balance
at 1 January 2016
|
|
24,558
|
|
12,260
|
|
4,416
|
|
41,234
|
|
5,355
|
|
391
|
|
46,980
|
|
|
|
||||||||||||||||||
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Profit
for the year
|
|
-
|
|
-
|
|
2,413
|
|
2,413
|
|
-
|
|
101
|
|
2,514
|
|
|
|
||||||||||||||||||
Other
comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Post-retirement
defined benefit scheme remeasurements, net of tax
|
|
-
|
|
-
|
|
(1,028)
|
|
(1,028)
|
|
-
|
|
-
|
|
(1,028)
|
|
|
|
||||||||||||||||||
Movements
in revaluation reserve in respect of available-for-sale financial
assets, net of tax
|
|
-
|
|
1,197
|
|
-
|
|
1,197
|
|
-
|
|
-
|
|
1,197
|
|
|
|
||||||||||||||||||
Movements
in cash flow hedging reserve, net of tax
|
|
-
|
|
1,409
|
|
-
|
|
1,409
|
|
-
|
|
-
|
|
1,409
|
|
|
|
||||||||||||||||||
Currency
translation differences (tax: nil)
|
|
-
|
|
(4)
|
|
-
|
|
(4)
|
|
-
|
|
-
|
|
(4)
|
|
|
|
||||||||||||||||||
Total other comprehensive income
|
|
-
|
|
2,602
|
|
(1,028)
|
|
1,574
|
|
-
|
|
-
|
|
1,574
|
|
|
|
||||||||||||||||||
Total comprehensive income
|
|
-
|
|
2,602
|
|
1,385
|
|
3,987
|
|
-
|
|
101
|
|
4,088
|
|
|
|
||||||||||||||||||
Transactions with owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Dividends
|
|
-
|
|
-
|
|
(2,014)
|
|
(2,014)
|
|
-
|
|
(29)
|
|
(2,043)
|
|
|
|
||||||||||||||||||
Distributions
on other equity instruments, net of tax
|
|
-
|
|
-
|
|
(321)
|
|
(321)
|
|
-
|
|
-
|
|
(321)
|
|
|
|
||||||||||||||||||
Redemption
of preference shares
|
|
210
|
|
(210)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
||||||||||||||||||
Movement
in treasury shares
|
|
-
|
|
-
|
|
(175)
|
|
(175)
|
|
-
|
|
-
|
|
(175)
|
|
|
|
||||||||||||||||||
Value
of employee services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Share
option schemes
|
|
-
|
|
-
|
|
141
|
|
141
|
|
-
|
|
-
|
|
141
|
|
|
|
||||||||||||||||||
Other
employee award schemes
|
|
-
|
|
-
|
|
168
|
|
168
|
|
-
|
|
-
|
|
168
|
|
|
|
||||||||||||||||||
Other
changes in non-controlling interests
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(23)
|
|
(23)
|
|
|
|
||||||||||||||||||
Total transactions with owners
|
|
210
|
|
(210)
|
|
(2,201)
|
|
(2,201)
|
|
-
|
|
(52)
|
|
(2,253)
|
|
|
|
||||||||||||||||||
Balance at 31 December 2016
|
|
24,768
|
|
14,652
|
|
3,600
|
|
43,020
|
|
5,355
|
|
440
|
|
48,815
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity shareholders
|
|
|
|
|
|
|
||||||
|
|
Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
capital
|
|
|
|
|
|
|
|
Other
|
|
Non-
|
|
|
|
|
and
|
|
Other
|
|
Retained
|
|
|
|
equity
|
|
controlling
|
|
|
|
|
premium
|
|
reserves
|
|
profits
|
|
Total
|
|
instruments
|
|
interests
|
|
Total
|
|
|
£ million
|
|
£ million
|
|
£ million
|
|
£ million
|
|
£ million
|
|
£ million
|
|
£ million
|
Balance at 1 January 2015
|
|
24,427
|
|
13,216
|
|
5,692
|
|
43,335
|
|
5,355
|
|
1,213
|
|
49,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit
for the year
|
|
-
|
|
-
|
|
860
|
|
860
|
|
-
|
|
96
|
|
956
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Post-retirement
defined benefit scheme remeasurements, net of tax
|
|
-
|
|
-
|
|
(215)
|
|
(215)
|
|
-
|
|
-
|
|
(215)
|
Movements
in revaluation reserve in respect of available-for-sale financial
assets, net of tax
|
|
-
|
|
(371)
|
|
-
|
|
(371)
|
|
-
|
|
-
|
|
(371)
|
Movements
in cash flow hedging reserve, net of tax
|
|
-
|
|
(412)
|
|
-
|
|
(412)
|
|
-
|
|
-
|
|
(412)
|
Currency
translation differences (tax: nil)
|
|
-
|
|
(42)
|
|
-
|
|
(42)
|
|
-
|
|
-
|
|
(42)
|
Total other comprehensive income
|
|
-
|
|
(825)
|
|
(215)
|
|
(1,040)
|
|
-
|
|
-
|
|
(1,040)
|
Total comprehensive income
|
|
-
|
|
(825)
|
|
645
|
|
(180)
|
|
-
|
|
96
|
|
(84)
|
Transactions with owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends
|
|
-
|
|
-
|
|
(1,070)
|
|
(1,070)
|
|
-
|
|
(52)
|
|
(1,122)
|
Distributions
on other equity instruments, net of tax
|
|
-
|
|
-
|
|
(314)
|
|
(314)
|
|
-
|
|
-
|
|
(314)
|
Redemption
of preference shares
|
|
131
|
|
(131)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Movement
in treasury shares
|
|
-
|
|
-
|
|
(816)
|
|
(816)
|
|
-
|
|
-
|
|
(816)
|
Value
of employee services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
option schemes
|
|
-
|
|
-
|
|
107
|
|
107
|
|
-
|
|
-
|
|
107
|
Other
employee award schemes
|
|
-
|
|
-
|
|
172
|
|
172
|
|
-
|
|
-
|
|
172
|
Adjustment
on sale of non-controlling interest in TSB
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(825)
|
|
(825)
|
Other
changes in non-controlling interests
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(41)
|
|
(41)
|
Total transactions with owners
|
|
131
|
|
(131)
|
|
(1,921)
|
|
(1,921)
|
|
-
|
|
(918)
|
|
(2,839)
|
Balance at 31 December 2015
|
|
24,558
|
|
12,260
|
|
4,416
|
|
41,234
|
|
5,355
|
|
391
|
|
46,980
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
£m
|
|
£m
|
|
|
|
|
|
Profit before tax
|
|
4,238
|
|
1,644
|
|
|
|
|
|
Tax charge thereon at UK corporation tax rate of 20 per cent(2015:
20.25 per cent)
|
|
(848)
|
|
(333)
|
Factors affecting charge:
|
|
|
|
|
Impact of bank surcharge
|
|
(266)
|
|
-
|
Impact of changes in UK corporation tax rates
|
|
(201)
|
|
(27)
|
Disallowed items1
|
|
(394)
|
|
(630)
|
Non-taxable items
|
|
75
|
|
162
|
Overseas tax rate differences
|
|
10
|
|
(4)
|
Gains exempted
|
|
19
|
|
67
|
Policyholder tax2
|
|
(241)
|
|
3
|
Tax losses not previously recognised
|
|
59
|
|
42
|
Adjustments in respect of previous years
|
|
64
|
|
33
|
Effect of results of joint ventures and associates
|
|
(1)
|
|
(1)
|
Tax charge on profit on ordinary activities
|
|
(1,724)
|
|
(688)
|
|
|
1
|
The
Finance (No.2) Act 2015 introduced restrictions on the tax
deductability of provisions for conduct charges arising on or after
8 July 2015. This has resulted in an additional income
statement tax charge of £219 million (2015:
£459 million).
|
2
|
In 2016
this includes a £231 million write down of the deferred tax
asset held within the life business, reflecting the Group's
utilisation estimate which has been restricted by the current
economic environment.
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
£m
|
|
£m
|
|
|
|
|
|
Profit attributable to equity shareholders - basic and
diluted
|
|
2,001
|
|
466
|
Tax credit on distributions to other equity holders
|
|
91
|
|
80
|
|
|
2,092
|
|
546
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
|
million
|
|
million
|
|
|
|
|
|
Weighted average number of ordinary shares in issue -
basic
|
|
71,234
|
|
71,272
|
Adjustment for share options and awards
|
|
790
|
|
1,068
|
Weighted average number of ordinary shares in issue -
diluted
|
|
72,024
|
|
72,340
|
|
|
|
|
|
Basic earnings per share
|
|
2.9p
|
|
0.8p
|
Diluted earnings per share
|
|
2.9p
|
|
0.8p
|
|
|
|
|
|
|
|
Sensitivities(exclude
claims where no PPI policy was held)
|
|
Actuals
to
date
|
|
Anticipated
future
|
|
Sensitivity
|
|
|
|
|
|
|
|
Customer
initiated complaints since origination (m)1
|
|
3.9
|
|
1.0
|
|
0.1 =
£210m
|
Average
uphold rate per policy2
|
|
74%
|
|
87%
|
|
1% =
£30m
|
Average
redress per upheld policy2
|
|
£1,700
|
|
£1,470
|
|
£100
= £125m
|
Administrative
expenses (£m)
|
|
3,190
|
|
460
|
|
1 case
= £450
|
|
|
1
|
Sensitivity
includes complaint handling costs.
|
2
|
Actuals
to date are based on the last six months to 31 December 2016.
Anticipated future and sensitivities are impacted by a proportion
of complaints falling under the Plevin rules and guidance.
|
Asset
quality ratio
|
The
underlying impairment charge for the period (on an annualised
basis) in respect of loans and advances to customers after releases
and write-backs expressed as a percentage of average gross loans
and advances to customers for the period
|
Banking
net interest margin
|
Banking
net interest income on customer and product balances in the banking
businesses as a percentage of average gross banking
interest-earning assets for the period
|
Cost:income
ratio
|
Operating
costs as a percentage of net income calculated on an underlying
basis
|
Gross
asset quality ratio
|
The
underlying impairment charge for the period (on an annualised
basis) in respect of loans and advances to customers before
releases and write-backs expressed as a percentage of average gross
loans and advances to customers for the period
|
Impaired
loans as a percentage of advances
|
Impaired
loans and advances to customers adjusted to exclude Retail and
Consumer Finance loans in recoveries expressed as a percentage of
closing gross loans and advances to customers
|
Loan to
deposit ratio
|
The
ratio of loans and advances to customers net of allowance for
impairment losses and excluding reverse repurchase agreements
divided by customer deposits excluding repurchase
agreements
|
Operating
jaws
|
The
difference between the period on period percentage change in net
income and the period on period change in operating costs
calculated on an underlying basis
|
Present
value of new business premium
|
The
total single premium sales received in the period (on an annualised
basis) plus the discounted value of premiums expected to be
received over the term of the new regular premium
contracts
|
Required
equity
|
The
amount of shareholders' equity and non-controlling interests
required to achieve a common equity tier 1 ratio of 12.0 per cent
after allowing for regulatory adjustments and
deductions
|
Return
on assets
|
Underlying
profit before tax divided by average total assets for the
period
|
Return
on required equity
|
Statutory
profit after tax adjusted to reflect the notional earnings on any
excess or shortfall in equity less the post-tax profit attributable
to other equity holders, divided by the average required equity for
the period
|
Return
on risk-weighted assets
|
Underlying
profit before tax divided by average risk-weighted
assets
|
Return
on tangible equity
|
Statutory
profit after tax adjusted to add back amortisation of intangible
assets after tax, profit attributable to non-controlling interests
and other equity holders divided by average tangible net
assets
|
Tangible
net assets per share
|
Net
assets excluding intangible assets such as goodwill and
acquisition-related intangibles divided by the weighted average
number of ordinary shares in issue
|
Underlying
profit
|
Statutory
profit adjusted for certain items as detailed in the Basis of
Preparation
|
Underlying
return on required equity
|
Underlying
profit after tax at the standard UK corporation tax rate adjusted
to reflect the banking tax surcharge and the notional earnings on
any excess or shortfall in equity less the post-tax profit
attributable to other equity holders divided by the average
required equity for the period
|
Underlying
return on tangible equity
|
Underlying
profit after tax at the standard UK corporation tax rate adjusted
to add back amortisation of intangible assets after tax, profit
attributable to non-controlling interests and other equity holders,
divided by average tangible net assets
|