|
页面
|
全年业绩
|
1
|
收入
报表-基本基础和关键资产负债表
指标
|
4
|
季度信息
|
6
|
资产负债表分析
|
7
|
集团结果-法定的
基础
|
8
|
集团首席执行官声明
|
10
|
组结果摘要
|
13
|
细分
分析-基础
|
23
|
|
|
分区结果
|
|
零售业
|
24
|
商业银行业务
|
26
|
保险、养老金和投资
|
28
|
股权
投资和核心项目
|
33
|
|
|
其他绩效衡量标准
|
34
|
|
|
风险管理
|
|
资本风险
|
39
|
信用风险
|
46
|
资金
和流动性风险
|
61
|
利率敏感度
|
61
|
|
|
法定信息
|
|
精简
合并财务报表
|
63
|
合并
收益表
|
63
|
综合综合损益表
|
64
|
合并
资产负债表
|
65
|
合并权益变动表
|
67
|
合并
现金流量表
|
69
|
简明合并财务报表附注
|
70
|
|
|
关键日期
|
82
|
演示的基础
|
82
|
前瞻性陈述
|
83
|
个联系人
|
84
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本净利息收入
|
13,172
|
|
|
11,163
|
|
|
18
|
其他收入基础
|
5,249
|
|
|
5,060
|
|
|
4
|
经营租赁折旧
|
(373)
|
|
|
(460)
|
|
|
19
|
净收入
|
18,048
|
|
|
15,763
|
|
|
14
|
运营成本1
|
(8,835)
|
|
|
(8,312)
|
|
|
(6)
|
补救
|
(255)
|
|
|
(1,300)
|
|
|
80
|
总成本
|
(9,090)
|
|
|
(9,612)
|
|
|
5
|
基本减值前利润
|
8,958
|
|
|
6,151
|
|
|
46
|
基础减值(费用)贷方1
|
(1,510)
|
|
|
1,385
|
|
|
|
基本利润
|
7,448
|
|
|
7,536
|
|
|
(1)
|
重组中1
|
(80)
|
|
|
(452)
|
|
|
82
|
波动和其他项目
|
(440)
|
|
|
(182)
|
|
|
|
法定税前利润
|
6,928
|
|
|
6,902
|
|
|
|
税费
|
(1,373)
|
|
|
(1,017)
|
|
|
(35)
|
法定税后利润
|
5,555
|
|
|
5,885
|
|
|
(6)
|
|
|
|
|
|
|
|
|
每股收益
|
7.3p
|
|
|
7.5p
|
|
|
(0.2)p
|
每股股息-普通股
|
2.40p
|
|
|
2.00p
|
|
|
0.40p
|
股票回购价值
|
£2.0bn
|
|
|
£2.0bn
|
|
|
|
|
|
|
|
|
|
|
|
银行净息差
|
2.94%
|
|
|
2.54%
|
|
|
40BP
|
平均利息银行资产A
|
£452.0bn
|
|
|
£444.6bn
|
|
|
2
|
成本:收入比A,1
|
50.4%
|
|
|
61.0%
|
|
|
(10.6)pp
|
资产质量比A,1
|
0.32%
|
|
|
(0.31)%
|
|
|
|
有形资产回报
|
13.5%
|
|
|
13.8%
|
|
|
(0.3)pp
|
|
12月31日
2022
|
|
|
12月31日
2021
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
£454.9bn
|
|
|
£448.6bn
|
|
|
1
|
客户存款
|
£475.3bn
|
|
|
£476.3bn
|
|
|
|
贷存比A
|
96%
|
|
|
94%
|
|
|
2pp
|
CET1比率
|
15.1%
|
|
|
17.3%
|
|
|
(2.2)pp
|
形式CET1比率A,1
|
14.1%
|
|
|
16.3%
|
|
|
(2.2)pp
|
总资本比率
|
19.7%
|
|
|
23.6%
|
|
|
(3.9)pp
|
MREL比率
|
31.7%
|
|
|
37.2%
|
|
|
(5.5)pp
|
英国杠杆率
|
5.6%
|
|
|
5.8%
|
|
|
(0.2)pp
|
风险加权资产
|
£210.9bn
|
|
|
£196.0bn
|
|
|
8
|
批发资金2
|
£100.3bn
|
|
|
£93.1bn
|
|
|
8
|
流动性覆盖率2
|
144%
|
|
|
135%
|
|
|
9pp
|
每个共享区域的有形净资产
|
51.9p
|
|
|
57.5p
|
|
|
(5.6)p
|
|
季度
已结束
12月31日
2022
£m
|
|
|
季度
已结束
9月30日
2022
£m
|
|
|
季度
已结束
6月30日
2022
£m
|
|
|
季度
已结束
3月31日
2022
£m
|
|
|
季度
已结束
12月31日
2021
£m
|
|
|
季度
已结束
9月30日
2021
£m
|
|
|
季度
已结束
6月30日
2021
£m
|
|
|
季度
已结束
3月31日
2021
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本净利息收入
|
3,643
|
|
|
3,394
|
|
|
3,190
|
|
|
2,945
|
|
|
2,893
|
|
|
2,852
|
|
|
2,741
|
|
|
2,677
|
其他收入基础
|
1,438
|
|
|
1,282
|
|
|
1,268
|
|
|
1,261
|
|
|
1,307
|
|
|
1,336
|
|
|
1,282
|
|
|
1,135
|
经营租赁折旧
|
(78)
|
|
|
(82)
|
|
|
(119)
|
|
|
(94)
|
|
|
(78)
|
|
|
(111)
|
|
|
(123)
|
|
|
(148)
|
净收入
|
5,003
|
|
|
4,594
|
|
|
4,339
|
|
|
4,112
|
|
|
4,122
|
|
|
4,077
|
|
|
3,900
|
|
|
3,664
|
运营成本1
|
(2,399)
|
|
|
(2,187)
|
|
|
(2,151)
|
|
|
(2,098)
|
|
|
(2,246)
|
|
|
(2,013)
|
|
|
(2,008)
|
|
|
(2,045)
|
补救
|
(166)
|
|
|
(10)
|
|
|
(27)
|
|
|
(52)
|
|
|
(775)
|
|
|
(100)
|
|
|
(360)
|
|
|
(65)
|
总成本
|
(2,565)
|
|
|
(2,197)
|
|
|
(2,178)
|
|
|
(2,150)
|
|
|
(3,021)
|
|
|
(2,113)
|
|
|
(2,368)
|
|
|
(2,110)
|
基本减值前利润
|
2,438
|
|
|
2,397
|
|
|
2,161
|
|
|
1,962
|
|
|
1,101
|
|
|
1,964
|
|
|
1,532
|
|
|
1,554
|
基础减值(费用)贷方1
|
(465)
|
|
|
(668)
|
|
|
(200)
|
|
|
(177)
|
|
|
532
|
|
|
119
|
|
|
374
|
|
|
360
|
基本利润
|
1,973
|
|
|
1,729
|
|
|
1,961
|
|
|
1,785
|
|
|
1,633
|
|
|
2,083
|
|
|
1,906
|
|
|
1,914
|
重组中1
|
(11)
|
|
|
(22)
|
|
|
(23)
|
|
|
(24)
|
|
|
(418)
|
|
|
(24)
|
|
|
6
|
|
|
(16)
|
波动和其他项目
|
(203)
|
|
|
(199)
|
|
|
100
|
|
|
(138)
|
|
|
(247)
|
|
|
(30)
|
|
|
95
|
|
|
-
|
法定税前利润
|
1,759
|
|
|
1,508
|
|
|
2,038
|
|
|
1,623
|
|
|
968
|
|
|
2,029
|
|
|
2,007
|
|
|
1,898
|
税费抵免
|
(239)
|
|
|
(299)
|
|
|
(416)
|
|
|
(419)
|
|
|
(548)
|
|
|
(429)
|
|
|
461
|
|
|
(501)
|
法定税后利润
|
1,520
|
|
|
1,209
|
|
|
1,622
|
|
|
1,204
|
|
|
420
|
|
|
1,600
|
|
|
2,468
|
|
|
1,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
银行净息差
|
3.22%
|
|
|
2.98%
|
|
|
2.87%
|
|
|
2.68%
|
|
|
2.57%
|
|
|
2.55%
|
|
|
2.51%
|
|
|
2.49%
|
平均利息银行资产A
|
£453.8bn
|
|
|
£454.9bn
|
|
|
£451.2bn
|
|
|
£448.0bn
|
|
|
£449.4bn
|
|
|
£447.2bn
|
|
|
£442.2bn
|
|
|
£439.4bn
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
成本:收入比A,1
|
51.3%
|
|
|
47.8%
|
|
|
50.2%
|
|
|
52.3%
|
|
|
73.3%
|
|
|
51.8%
|
|
|
60.7%
|
|
|
57.6%
|
资产质量比A,1
|
0.38%
|
|
|
0.57%
|
|
|
0.17%
|
|
|
0.16%
|
|
|
(0.46)%
|
|
|
(0.10)%
|
|
|
(0.33)%
|
|
|
(0.33)%
|
有形资产回报
|
16.3%
|
|
|
11.9%
|
|
|
15.6%
|
|
|
10.8%
|
|
|
2.9%
|
|
|
14.5%
|
|
|
24.4%
|
|
|
13.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
£454.9bn
|
|
|
£456.3bn
|
|
|
£456.1bn
|
|
|
£451.8bn
|
|
|
£448.6bn
|
|
|
£450.5bn
|
|
|
£447.7bn
|
|
|
£443.5bn
|
客户存款
|
£475.3bn
|
|
|
£484.3bn
|
|
|
£478.2bn
|
|
|
£481.1bn
|
|
|
£476.3bn
|
|
|
£479.1bn
|
|
|
£474.4bn
|
|
|
£462.4bn
|
贷存比A
|
96%
|
|
|
94%
|
|
|
95%
|
|
|
94%
|
|
|
94%
|
|
|
94%
|
|
|
94%
|
|
|
96%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
风险加权资产
|
£210.9bn
|
|
|
£210.8bn
|
|
|
£209.6bn
|
|
|
£210.2bn
|
|
|
£196.0bn
|
|
|
£200.7bn
|
|
|
£200.9bn
|
|
|
£198.9bn
|
每个共享区域的有形净资产
|
51.9p
|
|
|
49.0p
|
|
|
54.8p
|
|
|
56.5p
|
|
|
57.5p
|
|
|
56.6p
|
|
|
55.6p
|
|
|
52.4p
|
|
12月31日
2022
GB十亿
|
|
|
9月30日
2022
GB十亿
|
|
|
更改
%
|
|
6月30日
2022
GB十亿
|
|
|
更改
%
|
|
12月31日
2021
GB十亿
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
打开抵押贷款账簿
|
299.6
|
|
|
298.4
|
|
|
|
|
296.6
|
|
|
1
|
|
293.3
|
|
|
2
|
已关闭的抵押贷款账簿
|
11.6
|
|
|
12.3
|
|
|
(6)
|
|
13.1
|
|
|
(11)
|
|
14.2
|
|
|
(18)
|
信用卡1
|
14.3
|
|
|
14.3
|
|
|
|
|
14.2
|
|
|
1
|
|
13.8
|
|
|
4
|
英国零售无担保贷款
|
8.7
|
|
|
8.8
|
|
|
(1)
|
|
8.5
|
|
|
2
|
|
8.1
|
|
|
7
|
英国汽车金融
|
14.3
|
|
|
14.2
|
|
|
1
|
|
14.2
|
|
|
1
|
|
14.0
|
|
|
2
|
透支
|
1.0
|
|
|
1.0
|
|
|
|
|
1.0
|
|
|
|
|
1.0
|
|
|
|
零售业其他2
|
13.8
|
|
|
13.0
|
|
|
6
|
|
12.5
|
|
|
10
|
|
10.9
|
|
|
27
|
财富1
|
0.9
|
|
|
1.0
|
|
|
(10)
|
|
1.0
|
|
|
(10)
|
|
1.0
|
|
|
(10)
|
中小型企业1
|
37.7
|
|
|
39.8
|
|
|
(5)
|
|
41.1
|
|
|
(8)
|
|
42.5
|
|
|
(11)
|
企业和机构银行业务1
|
56.0
|
|
|
57.6
|
|
|
(3)
|
|
55.7
|
|
|
1
|
|
50.0
|
|
|
12
|
中心项目1,3
|
(3.0)
|
|
|
(4.1)
|
|
|
(27)
|
|
(1.8)
|
|
|
67
|
|
(0.2)
|
|
|
|
客户贷款和垫款
|
454.9
|
|
|
456.3
|
|
|
|
|
456.1
|
|
|
|
|
448.6
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户存款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
零售往来账户
|
114.0
|
|
|
115.7
|
|
|
(1)
|
|
113.4
|
|
|
1
|
|
111.5
|
|
|
2
|
零售关系储蓄账户
|
166.3
|
|
|
165.7
|
|
|
|
|
165.8
|
|
|
|
|
164.5
|
|
|
1
|
零售战术储蓄账户
|
16.1
|
|
|
16.2
|
|
|
(1)
|
|
16.9
|
|
|
(5)
|
|
16.8
|
|
|
(4)
|
财富1
|
14.4
|
|
|
14.9
|
|
|
(3)
|
|
14.9
|
|
|
(3)
|
|
15.6
|
|
|
(8)
|
商业银行存款
|
163.8
|
|
|
170.2
|
|
|
(4)
|
|
166.7
|
|
|
(2)
|
|
167.5
|
|
|
(2)
|
中心项目1
|
0.7
|
|
|
1.6
|
|
|
(56)
|
|
0.5
|
|
|
40
|
|
0.4
|
|
|
75
|
客户存款总额
|
475.3
|
|
|
484.3
|
|
|
(2)
|
|
478.2
|
|
|
(1)
|
|
476.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
总资产
|
877.8
|
|
|
892.9
|
|
|
(2)
|
|
890.4
|
|
|
(1)
|
|
886.6
|
|
|
(1)
|
总负债
|
830.3
|
|
|
846.5
|
|
|
(2)
|
|
840.3
|
|
|
(1)
|
|
833.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
普通股东权益
|
42.0
|
|
|
40.0
|
|
|
5
|
|
44.4
|
|
|
(5)
|
|
47.1
|
|
|
(11)
|
其他股权工具
|
5.3
|
|
|
6.2
|
|
|
(15)
|
|
5.5
|
|
|
(4)
|
|
5.9
|
|
|
(10)
|
非控股权益
|
0.2
|
|
|
0.2
|
|
|
|
|
0.2
|
|
|
|
|
0.2
|
|
|
|
总股本
|
47.5
|
|
|
46.4
|
|
|
2
|
|
50.1
|
|
|
(5)
|
|
53.2
|
|
|
(11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
已发行普通股,不包括自己的股票
|
66,944m
|
|
|
67,464m
|
|
|
(1)
|
|
68,702m
|
|
|
(3)
|
|
70,996m
|
|
|
(6)
|
汇总收益表
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
净利息收入
|
13,957
|
|
|
9,366
|
|
|
49
|
其他收入
|
(8,149)
|
|
|
28,078
|
|
|
|
总收入1
|
5,808
|
|
|
37,444
|
|
|
(84)
|
保险索赔、保险和投资合同变更
责任1
|
12,401
|
|
|
(21,120)
|
|
|
|
总收益,扣除保险索赔和保险变动以及投资合同负债的净额
|
18,209
|
|
|
16,324
|
|
|
12
|
运营费用
|
(9,759)
|
|
|
(10,800)
|
|
|
10
|
减值(费用)抵免
|
(1,522)
|
|
|
1,378
|
|
|
|
税前利润
|
6,928
|
|
|
6,902
|
|
|
|
税费
|
(1,373)
|
|
|
(1,017)
|
|
|
(35)
|
本年度利润
|
5,555
|
|
|
5,885
|
|
|
(6)
|
|
|
|
|
|
|
|
|
普通股股东应占利润
|
5,021
|
|
|
5,355
|
|
|
(6)
|
其他股东应占利润
|
438
|
|
|
429
|
|
|
2
|
非控股权益应占利润
|
96
|
|
|
101
|
|
|
(5)
|
本年度利润
|
5,555
|
|
|
5,885
|
|
|
(6)
|
|
|
|
|
|
|
|
|
已发行普通股(加权-平均-基本)
|
68,847m
|
|
|
70,937m
|
|
|
(3)
|
基本每股收益
|
7.3p
|
|
|
7.5p
|
|
|
(0.2)p
|
资产负债表摘要
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
资产
|
|
|
|
|
|
|
|
中央银行的现金和余额
|
91,388
|
|
|
76,420
|
|
|
20
|
按公允价值计提损益的金融资产
|
180,609
|
|
|
206,771
|
|
|
(13)
|
衍生金融工具
|
24,753
|
|
|
22,051
|
|
|
12
|
摊销成本的金融资产
|
520,322
|
|
|
517,156
|
|
|
1
|
通过其他综合收入按公允价值计算的金融资产
|
23,154
|
|
|
28,137
|
|
|
(18)
|
其他资产
|
37,603
|
|
|
35,990
|
|
|
4
|
总资产
|
877,829
|
|
|
886,525
|
|
|
(1)
|
|
|
|
|
|
|
|
|
负债
|
|
|
|
|
|
|
|
银行存款
|
7,266
|
|
|
7,647
|
|
|
(5)
|
客户存款
|
475,331
|
|
|
476,344
|
|
|
|
按摊销成本回购协议1
|
48,596
|
|
|
31,125
|
|
|
56
|
按公允价值计入损益的财务负债
|
17,755
|
|
|
23,123
|
|
|
(23)
|
衍生金融工具
|
24,042
|
|
|
18,060
|
|
|
33
|
已发行债务证券
|
73,819
|
|
|
71,552
|
|
|
3
|
保险和投资合同产生的负债
|
149,868
|
|
|
168,463
|
|
|
(11)
|
其他负债
|
22,901
|
|
|
23,951
|
|
|
(4)
|
次级负债
|
10,730
|
|
|
13,108
|
|
|
(18)
|
总负债
|
830,308
|
|
|
833,373
|
|
|
|
总股本
|
47,521
|
|
|
53,152
|
|
|
(11)
|
权益和负债合计
|
877,829
|
|
|
886,525
|
|
|
(1)
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本净利息收入
|
13,172
|
|
|
11,163
|
|
|
18
|
其他收入基础
|
5,249
|
|
|
5,060
|
|
|
4
|
经营租赁折旧
|
(373)
|
|
|
(460)
|
|
|
19
|
净收入A
|
18,048
|
|
|
15,763
|
|
|
14
|
|
|
|
|
|
|
|
|
银行净息差
|
2.94%
|
|
|
2.54%
|
|
|
40BP
|
平均利息银行资产A
|
£452.0bn
|
|
|
£444.6bn
|
|
|
2
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
运营成本A,1
|
8,835
|
|
|
8,312
|
|
|
(6)
|
补救
|
255
|
|
|
1,300
|
|
|
80
|
总成本A,1
|
9,090
|
|
|
9,612
|
|
|
5
|
|
|
|
|
|
|
|
|
成本:收入比A,1
|
50.4%
|
|
|
61.0%
|
|
|
(10.6)pp
|
|
2022
£m
|
|
|
20211,2
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
预更新MES3的费用(积分)
|
|
|
|
|
|
|
|
零售业
|
773
|
|
|
672
|
|
|
(15)
|
商业银行业务
|
122
|
|
|
(357)
|
|
|
|
其他
|
20
|
|
|
(1)
|
|
|
|
|
915
|
|
|
314
|
|
|
|
更新经济前景
|
|
|
|
|
|
|
|
零售业
|
600
|
|
|
(1,120)
|
|
|
|
商业银行业务
|
395
|
|
|
(579)
|
|
|
|
其他
|
(400)
|
|
|
-
|
|
|
|
|
595
|
|
|
(1,699)
|
|
|
|
基础减值费用
(贷方)A
|
1,510
|
|
|
(1,385)
|
|
|
|
|
|
|
|
|
|
|
|
资产质量比
|
0.32%
|
|
|
(0.31)%
|
|
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
潜在利润
|
7,448
|
|
|
7,536
|
|
|
(1)
|
重组中1
|
(80)
|
|
|
(452)
|
|
|
82
|
波动和其他项目
|
|
|
|
|
|
|
|
市场波动和资产出售
|
(252)
|
|
|
87
|
|
|
|
摊销购买的无形资产
|
(70)
|
|
|
(70)
|
|
|
|
公允价值平仓
|
(118)
|
|
|
(199)
|
|
|
41
|
|
(440)
|
|
|
(182)
|
|
|
|
法定税前利润
|
6,928
|
|
|
6,902
|
|
|
|
税费
|
(1,373)
|
|
|
(1,017)
|
|
|
(35)
|
法定税后利润
|
5,555
|
|
|
5,885
|
|
|
(6)
|
|
|
|
|
|
|
|
|
每股收益
|
7.3p
|
|
|
7.5p
|
|
|
(0.2)p
|
有形资产回报
|
13.5%
|
|
|
13.8%
|
|
|
(0.3)pp
|
每个共享区域的有形净资产
|
51.9p
|
|
|
57.5p
|
|
|
(5.6)p
|
|
12月31日
2022
|
|
|
12月31日
2021
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
£454.9bn
|
|
|
£448.6bn
|
|
|
1
|
客户存款
|
£475.3bn
|
|
|
£476.3bn
|
|
|
|
贷存比A
|
96%
|
|
|
94%
|
|
|
2pp
|
|
|
|
|
|
|
|
|
批发资金1
|
£100.3bn
|
|
|
£93.1bn
|
|
|
8
|
批发资金
|
£37.5bn
|
|
|
£30.3bn
|
|
|
24
|
其中货币市场融资
|
£24.8bn
|
|
|
£16.1bn
|
|
|
54
|
流动性覆盖率-符合条件的资产3
|
£144.7bn
|
|
|
£140.2bn
|
|
|
3
|
流动性覆盖率4
|
144%
|
|
|
135%
|
|
|
9pp
|
|
12月31日
2022
|
|
|
12月31日
2021
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
CET1比率
|
15.1%
|
|
|
17.3%
|
|
|
(2.2)pp
|
形式CET1比率A,1
|
14.1%
|
|
|
16.3%
|
|
|
(2.2)pp
|
总资本比率
|
19.7%
|
|
|
23.6%
|
|
|
(3.9)pp
|
MREL比率
|
31.7%
|
|
|
37.2%
|
|
|
(5.5)pp
|
英国杠杆率
|
5.6%
|
|
|
5.8%
|
|
|
(0.2)pp
|
风险加权资产
|
£210.9bn
|
|
|
£196.0bn
|
|
|
8
|
截至2012年12月31日的预计CET1比率
20211
|
16.3%
|
|
2022年1月1日的法规更改(BPS)
|
(230)
|
|
截至2022年1月1日的形式CET1比率
|
14.0%
|
|
银行建设(含减值费用)(Bps)
|
230
|
|
保险分红(Bps)
|
21
|
|
风险加权资产(BPS)
|
14
|
|
固定养老金赤字缴费(BPS)
|
(31)
|
|
其他动作(Bps)
|
11
|
|
资本生成(Bps)
|
245
|
|
普通股息(Bps)
|
(81)
|
|
应计股票回购(Bps)
|
(104)
|
|
进一步的可变养老金缴费(BPS)
|
(52)
|
|
截至2012年12月31日的预计CET1比率
20222
|
14.1%
|
|
2022
|
零售业
£m
|
|
商业
银行业
£m
|
|
保险,
养老金
和
投资
£m
|
|
股权
投资
和中环
件
£m
|
|
|
组
£m
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本净利息收入
|
9,774
|
|
|
3,447
|
|
|
(101)
|
|
|
52
|
|
|
13,172
|
|
其他收入基础
|
1,731
|
|
|
1,565
|
|
|
1,576
|
|
|
377
|
|
|
5,249
|
|
经营租赁折旧
|
(368)
|
|
|
(5)
|
|
|
-
|
|
|
-
|
|
|
(373)
|
|
净收入
|
11,137
|
|
|
5,007
|
|
|
1,475
|
|
|
429
|
|
|
18,048
|
|
运营成本
|
(5,175)
|
|
|
(2,496)
|
|
|
(1,042)
|
|
|
(122)
|
|
|
(8,835)
|
|
补救
|
(92)
|
|
|
(133)
|
|
|
(30)
|
|
|
-
|
|
|
(255)
|
|
总成本
|
(5,267)
|
|
|
(2,629)
|
|
|
(1,072)
|
|
|
(122)
|
|
|
(9,090)
|
|
基本减值前利润
|
5,870
|
|
|
2,378
|
|
|
403
|
|
|
307
|
|
|
8,958
|
|
基础减值(费用)抵免
|
(1,373)
|
|
|
(517)
|
|
|
(12)
|
|
|
392
|
|
|
(1,510)
|
|
基本利润
|
4,497
|
|
|
1,861
|
|
|
391
|
|
|
699
|
|
|
7,448
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
银行净息差
|
2.76%
|
|
|
3.93%
|
|
|
|
|
|
|
|
|
2.94%
|
|
平均利息银行资产A
|
£362.0bn
|
|
|
£90.0bn
|
|
|
-
|
|
|
-
|
|
|
£452.0bn
|
|
资产质量比
|
0.38%
|
|
|
0.52%
|
|
|
|
|
|
|
|
|
0.32%
|
|
客户贷款和垫款
|
£364.2bn
|
|
|
£93.7bn
|
|
|
-
|
|
|
(£3.0bn)
|
|
|
£454.9bn
|
|
客户存款
|
£310.8bn
|
|
|
£163.8bn
|
|
|
-
|
|
|
£0.7bn
|
|
|
£475.3bn
|
|
风险加权资产
|
£111.7bn
|
|
|
£74.3bn
|
|
|
£0.1bn
|
|
|
£24.8bn
|
|
|
£210.9bn
|
|
2021
|
零售业1
£m
|
|
商业
Banking1
£m
|
|
保险,
养老金
和
投资1
£m
|
|
股权
投资
和中环
件
£m
|
|
|
组
£m
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本净利息收入2
|
8,577
|
|
|
2,602
|
|
|
(103)
|
|
|
87
|
|
|
11,163
|
|
其他收入基础
|
1,597
|
|
|
1,442
|
|
|
1,406
|
|
|
615
|
|
|
5,060
|
|
经营租赁折旧
|
(442)
|
|
|
(18)
|
|
|
-
|
|
|
-
|
|
|
(460)
|
|
净收入
|
9,732
|
|
|
4,026
|
|
|
1,303
|
|
|
702
|
|
|
15,763
|
|
运营成本3
|
(4,988)
|
|
|
(2,288)
|
|
|
(899)
|
|
|
(137)
|
|
|
(8,312)
|
|
补救
|
(360)
|
|
|
(830)
|
|
|
(123)
|
|
|
13
|
|
|
(1,300)
|
|
总成本
|
(5,348)
|
|
|
(3,118)
|
|
|
(1,022)
|
|
|
(124)
|
|
|
(9,612)
|
|
基本减值前利润
|
4,384
|
|
|
908
|
|
|
281
|
|
|
578
|
|
|
6,151
|
|
基础减值贷项3
|
447
|
|
|
936
|
|
|
-
|
|
|
2
|
|
|
1,385
|
|
基本利润
|
4,831
|
|
|
1,844
|
|
|
281
|
|
|
580
|
|
|
7,536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
银行净息差,2
|
2.50%
|
|
|
2.96%
|
|
|
|
|
|
|
|
|
2.54%
|
|
平均赚取利息的银行资产A,2
|
£353.4bn
|
|
|
£91.2bn
|
|
|
-
|
|
|
-
|
|
|
£444.6bn
|
|
资产质量比A,3
|
(0.13)%
|
|
|
(0.98)%
|
|
|
|
|
|
|
|
|
(0.31)%
|
|
客户贷款和垫款
|
£356.3bn
|
|
|
£92.5bn
|
|
|
-
|
|
|
(£0.2bn)
|
|
|
£448.6bn
|
|
客户存款
|
£308.4bn
|
|
|
£167.5bn
|
|
|
-
|
|
|
£0.4bn
|
|
|
£476.3bn
|
|
风险加权资产
|
£96.4bn
|
|
|
£72.7bn
|
|
|
£0.1bn
|
|
|
£26.8bn
|
|
|
£196.0bn
|
|
|
2022
£m
|
|
|
20211
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本净利息收入2
|
9,774
|
|
|
8,577
|
|
|
14
|
其他收入基础
|
1,731
|
|
|
1,597
|
|
|
8
|
经营租赁折旧
|
(368)
|
|
|
(442)
|
|
|
17
|
净收入
|
11,137
|
|
|
9,732
|
|
|
14
|
运营成本3
|
(5,175)
|
|
|
(4,988)
|
|
|
(4)
|
补救
|
(92)
|
|
|
(360)
|
|
|
74
|
总成本
|
(5,267)
|
|
|
(5,348)
|
|
|
2
|
基本减值前利润
|
5,870
|
|
|
4,384
|
|
|
34
|
基础减值(费用)贷方3
|
(1,373)
|
|
|
447
|
|
|
|
基本利润
|
4,497
|
|
|
4,831
|
|
|
(7)
|
|
|
|
|
|
|
|
|
银行净息差,2
|
2.76%
|
|
|
2.50%
|
|
|
26BP
|
平均利息银行资产A
|
£362.0bn
|
|
|
£353.4bn
|
|
|
2
|
资产质量比A,3
|
0.38%
|
|
|
(0.13)%
|
|
|
|
|
12月31日
2022
GB十亿
|
|
|
12月31日
2021
GB十亿
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
打开抵押贷款账簿
|
299.6
|
|
|
293.3
|
|
|
2
|
已关闭的抵押贷款账簿
|
11.6
|
|
|
14.2
|
|
|
(18)
|
信用卡1
|
14.3
|
|
|
13.8
|
|
|
4
|
英国无担保贷款
|
8.7
|
|
|
8.1
|
|
|
7
|
英国汽车金融
|
14.3
|
|
|
14.0
|
|
|
2
|
透支
|
1.0
|
|
|
1.0
|
|
|
|
财富
|
0.9
|
|
|
1.0
|
|
|
(10)
|
其他2
|
13.8
|
|
|
10.9
|
|
|
27
|
客户贷款和垫款
|
364.2
|
|
|
356.3
|
|
|
2
|
经营租赁资产
|
4.8
|
|
|
4.1
|
|
|
17
|
客户总资产
|
369.0
|
|
|
360.4
|
|
|
2
|
|
|
|
|
|
|
|
|
往来账户
|
114.0
|
|
|
111.5
|
|
|
2
|
关系节省
|
166.3
|
|
|
164.5
|
|
|
1
|
战术节约
|
16.1
|
|
|
16.8
|
|
|
(4)
|
财富
|
14.4
|
|
|
15.6
|
|
|
(8)
|
客户存款
|
310.8
|
|
|
308.4
|
|
|
1
|
|
|
|
|
|
|
|
|
风险加权资产
|
111.7
|
|
|
96.4
|
|
|
16
|
|
2022
£m
|
|
|
20211
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本净利息收入2
|
3,447
|
|
|
2,602
|
|
|
32
|
其他收入基础
|
1,565
|
|
|
1,442
|
|
|
9
|
经营租赁折旧
|
(5)
|
|
|
(18)
|
|
|
72
|
净收入
|
5,007
|
|
|
4,026
|
|
|
24
|
运营成本3
|
(2,496)
|
|
|
(2,288)
|
|
|
(9)
|
补救
|
(133)
|
|
|
(830)
|
|
|
84
|
总成本
|
(2,629)
|
|
|
(3,118)
|
|
|
16
|
基本减值前利润
|
2,378
|
|
|
908
|
|
|
|
基础减值(费用)贷方3
|
(517)
|
|
|
936
|
|
|
|
基本利润
|
1,861
|
|
|
1,844
|
|
|
1
|
|
|
|
|
|
|
|
|
银行净息差,2
|
3.93%
|
|
|
2.96%
|
|
|
97个基点
|
平均利息银行资产A
|
£90.0bn
|
|
|
£91.2bn
|
|
|
(1)
|
资产质量比A,3
|
0.52%
|
|
|
(0.98%)
|
|
|
|
|
12月31日
2022
GB十亿
|
|
|
12月31日
20211
GB十亿
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
中小型企业
|
37.7
|
|
|
42.5
|
|
|
(11)
|
企业和机构银行业务
|
56.0
|
|
|
50.0
|
|
|
12
|
客户贷款和垫款
|
93.7
|
|
|
92.5
|
|
|
1
|
|
|
|
|
|
|
|
|
客户存款
|
163.8
|
|
|
167.5
|
|
|
(2)
|
|
|
|
|
|
|
|
|
风险加权资产
|
74.3
|
|
|
72.7
|
|
|
2
|
|
2022
£m
|
|
|
20211
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本净利息收入2
|
(101)
|
|
|
(103)
|
|
|
2
|
其他收入基础
|
1,576
|
|
|
1,406
|
|
|
12
|
净收入
|
1,475
|
|
|
1,303
|
|
|
13
|
运营成本3
|
(1,042)
|
|
|
(899)
|
|
|
(16)
|
补救
|
(30)
|
|
|
(123)
|
|
|
76
|
总成本
|
(1,072)
|
|
|
(1,022)
|
|
|
(5)
|
基本减值前利润
|
403
|
|
|
281
|
|
|
43
|
基本减值费用3
|
(12)
|
|
|
-
|
|
|
|
基本利润
|
391
|
|
|
281
|
|
|
39
|
|
|
|
|
|
|
|
|
人寿和养老金销售(PVNBP)4
|
21,687
|
|
|
17,289
|
|
|
25
|
一般保险承保的新毛保费
|
55
|
|
|
87
|
|
|
(37)
|
一般保险承保的毛保费总额
|
486
|
|
|
655
|
|
|
(26)
|
一般保险合并比率5
|
113%
|
|
|
101%
|
|
|
12pp
|
|
2022 GB亿
|
|
|
2021年12月31日
GB十亿
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
保险偿付能力II比率(股息前)6
|
163%
|
|
|
191%
|
|
|
(28)pp
|
管理的客户总资产1
|
197.3
|
|
|
179.2
|
|
|
10
|
|
2022
|
|
2021
|
||||||||||||||
|
新
业务
£m
|
|
|
现有
业务
£m
|
|
|
总计
£m
|
|
|
新
业务
£m
|
|
|
现有
业务
£m
|
|
|
总计
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
工作场所、规划和退休
|
240
|
|
|
130
|
|
|
370
|
|
|
201
|
|
|
110
|
|
|
311
|
|
个人和大宗年金
|
141
|
|
|
101
|
|
|
242
|
|
|
79
|
|
|
83
|
|
|
162
|
|
保护
|
42
|
|
|
22
|
|
|
64
|
|
|
32
|
|
|
20
|
|
|
52
|
|
历史悠久
|
9
|
|
|
303
|
|
|
312
|
|
|
11
|
|
|
286
|
|
|
297
|
|
合计LP&I
|
432
|
|
|
556
|
|
|
988
|
|
|
323
|
|
|
499
|
|
|
822
|
|
生活和养老金体验等项目
|
|
|
|
|
|
|
279
|
|
|
|
|
|
|
|
|
161
|
|
一般保险
|
|
|
|
|
|
|
113
|
|
|
|
|
|
|
|
|
280
|
|
登机
|
|
|
|
|
|
|
45
|
|
|
|
|
|
|
|
|
|
|
股票交易
|
|
|
|
|
|
|
50
|
|
|
|
|
|
|
|
|
40
|
|
净收入
|
|
|
|
|
|
|
1,475
|
|
|
|
|
|
|
|
|
1,303
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
保险波动性
|
(735)
|
|
|
503
|
|
投保人利益波动
|
236
|
|
|
366
|
|
总波动性
|
(499)
|
|
|
869
|
|
保险股权对冲安排
|
351
|
|
|
(592)
|
|
总计
|
(148)
|
|
|
277
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
持久性
|
229
|
|
|
(15)
|
|
死亡率、寿命和发病率
|
112
|
|
|
149
|
|
费用假设
|
9
|
|
|
(94)
|
|
其他
|
(2)
|
|
|
3
|
|
总假设更改
|
348
|
|
|
43
|
|
方法更改
|
-
|
|
|
68
|
|
总假设和方法更改
|
348
|
|
|
111
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
净收入
|
429
|
|
|
702
|
|
|
(39)
|
运营成本1
|
(122)
|
|
|
(137)
|
|
|
11
|
补救
|
-
|
|
|
13
|
|
|
|
总成本
|
(122)
|
|
|
(124)
|
|
|
2
|
基本减值前利润
|
307
|
|
|
578
|
|
|
(47)
|
基础减值贷项
|
392
|
|
|
2
|
|
|
|
基本利润
|
699
|
|
|
580
|
|
|
21
|
|
|
|
|
|
|
|
资产质量比
|
|
|
该期间对客户的贷款和垫款(包括已提取和未提取)的基本减值费用或信贷,
以该期间对客户的平均总贷款和垫款的百分比表示。这一衡量标准在评估贷款账簿的信用质量时非常有用
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
银行净息差
|
|
|
银行业务的客户和产品余额的银行净利息收入
占当期平均可产生利息的银行资产总额的百分比。这一衡量标准在评估银行业务的盈利能力方面非常有用
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一切照常的成本
|
|
|
总运营成本减去战略投资和新业务,包括Bookk和Citra Living
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
成本收入比
|
|
|
总成本占按基础计算的净收入的百分比。此指标可用于评估未计提相关减值信贷或费用前本集团业务的盈利能力。
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
贷存比
|
|
|
客户的贷款和垫款除以客户的存款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
运营成本
|
|
|
为消除补救影响而调整的运营费用、
重组成本、经营租赁折旧、所购无形资产摊销、保险毛利及其他
法定项目
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
形式CET1比率
|
|
|
CET1比率根据保险业务在下个季度期间支付的股息的影响和已宣布的普通股回购计划的影响进行调整。2021年12月预计CET1比率包括2022年2月宣布的2021年股票回购计划的影响
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有形股本回报率
|
|
|
普通股股东应占利润除以平均有形净资产。此指标在提供衡量集团业绩的
一致基础方面非常有用
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股有形净资产
|
|
|
不包括商誉等无形资产和与收购相关的无形资产的净资产除以已发行的普通股数量。这一衡量标准在评估股东价值方面非常有用
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本减值前利润
|
|
|
调整基础利润以扣除基础减值
信用或费用。这一指标有助于在前瞻性基础减值准备或费用产生
影响之前,对本集团的业绩进行
可比表述
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本利润
|
|
|
按上文详述的某些项目调整的法定税前利润
。这一措施消除了某些项目的影响,包括管理层无法控制的市场波动造成的波动,从而使
集团的业绩表现具有可比性
|
|
|
|
|
|
|
|
法定依据
|
|
|
删除:
|
|
潜在基础A
|
||||||||
|
£m
|
|
|
波动性
和其他
项目1、2
£m
|
|
|
保险
毛UP3
£m
|
|
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净利息收入
|
13,957
|
|
|
226
|
|
|
(1,011)
|
|
|
13,172
|
|
|
基本净利息收入
|
其他收入,扣除保险索赔和保险变动以及投资合同负债的净额
|
4,252
|
|
|
120
|
|
|
877
|
|
|
5,249
|
|
|
其他收入基础
|
|
|
|
|
(373)
|
|
|
-
|
|
|
(373)
|
|
|
经营租赁折旧
|
总收益,扣除保险索赔和保险变动以及投资合同负债的净额
|
18,209
|
|
|
(27)
|
|
|
(134)
|
|
|
18,048
|
|
|
净收入
|
运营费用4
|
(9,759)
|
|
|
535
|
|
|
134
|
|
|
(9,090)
|
|
|
总成本4
|
减值费用
|
(1,522)
|
|
|
12
|
|
|
-
|
|
|
(1,510)
|
|
|
基础减值费用
|
税前利润
|
6,928
|
|
|
520
|
|
|
-
|
|
|
7,448
|
|
|
基本利润
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净利息收入
|
9,366
|
|
|
255
|
|
|
1,542
|
|
|
11,163
|
|
|
基本净利息收入
|
其他收入,扣除保险索赔和保险变动以及投资合同负债的净额
|
6,958
|
|
|
(139)
|
|
|
(1,759)
|
|
|
5,060
|
|
|
其他收入基础
|
|
|
|
|
(460)
|
|
|
-
|
|
|
(460)
|
|
|
经营租赁折旧
|
总收益,扣除保险索赔和保险变动以及投资合同负债的净额
|
16,324
|
|
|
(344)
|
|
|
(217)
|
|
|
15,763
|
|
|
净收入
|
运营费用4
|
(10,800)
|
|
|
971
|
|
|
217
|
|
|
(9,612)
|
|
|
总成本4,5
|
减值信用
|
1,378
|
|
|
7
|
|
|
-
|
|
|
1,385
|
|
|
基础减值贷项5
|
税前利润
|
6,902
|
|
|
634
|
|
|
-
|
|
|
7,536
|
|
|
基本利润
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
资产质量比率A
|
|
|
|
|
|
基础减值(费用)贷方(GB M)
|
(1,510)
|
|
|
1,385
|
|
剔除非客户基础减值(GB M)
|
27
|
|
|
(7)
|
|
基础客户相关减值(费用)信贷
(GB M)
|
(1,483)
|
|
|
1,378
|
|
|
|
|
|
|
|
向客户发放的贷款和垫款(GB亿)
|
454.9
|
|
|
448.6
|
|
追加预计信用损失准备(已提取)
(GB BN)
|
4.5
|
|
|
3.8
|
|
添加与收购相关的公允价值调整
(GB BN)
|
0.4
|
|
|
0.4
|
|
客户的基本贷款和垫款总额
(GB亿)
|
459.8
|
|
|
452.8
|
|
平均(GB BN)
|
(2.9)
|
|
|
(2.4)
|
|
客户的平均基础贷款和垫款总额
(GB亿)
|
456.9
|
|
|
450.4
|
|
|
|
|
|
|
|
资产质量比率A
|
0.32%
|
|
|
(0.31)%
|
|
|
|
|
|
|
|
银行净利息
保证金
|
|
|
|
|
|
基础净利息收入(GB M)
|
13,172
|
|
|
11,163
|
|
剔除非银行基础净利息支出
(GB M)
|
111
|
|
|
108
|
|
银行业基础净利息收入(GB M)
|
13,283
|
|
|
11,271
|
|
|
|
|
|
|
|
客户的基本贷款和垫款总额
(GB亿)
|
459.8
|
|
|
452.8
|
|
非银行等项目调整:
|
|
|
|
|
|
收费贷款和垫款(GB亿)
|
(8.4)
|
|
|
(5.1)
|
|
其他
(GB BN)
|
5.0
|
|
|
1.3
|
|
可产生利息的银行资产(GB亿)
|
456.4
|
|
|
449.0
|
|
平均(GB BN)
|
(4.4)
|
|
|
(4.4)
|
|
平均利息银行业务
资产(GB亿)A
|
452.0
|
|
|
444.6
|
|
|
|
|
|
|
|
银行净利息
保证金
|
2.94%
|
|
|
2.54%
|
|
|
|
|
|
|
|
成本:收入比率A
|
|
|
|
|
|
总成本(GB M)
|
9,090
|
|
|
9,612
|
|
净收入(GB M)
|
18,048
|
|
|
15,763
|
|
|
|
|
|
|
|
成本:收入比率A
|
50.4%
|
|
|
61.0%
|
|
|
|
|
|
|
|
运营成本A
|
|
|
|
|
|
运营费用(GB M)
|
9,759
|
|
|
10,800
|
|
调整:
|
|
|
|
|
|
补救
(GB M)
|
(255)
|
|
|
(1,300)
|
|
重组(国标m)1
|
(80)
|
|
|
(452)
|
|
营业
租赁折旧(GB M)
|
(373)
|
|
|
(460)
|
|
购进无形资产摊销
(GB M)
|
(70)
|
|
|
(70)
|
|
保险
毛利率(GB M)
|
(134)
|
|
|
(217)
|
|
其他法定项目(GB M)1
|
(12)
|
|
|
11
|
|
运营成本
(GB M)A,1
|
8,835
|
|
|
8,312
|
|
剔除与战略计划和新业务相关的成本
(GB M)
|
(489)
|
|
|
-
|
|
业务正常成本
(GB M)A
|
8,346
|
|
|
8,312
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
有形资产回报
等值
|
|
|
|
|
|
普通股股东应占利润(GB M)
|
5,021
|
|
|
5,355
|
|
|
|
|
|
|
|
平均股东权益(GB BN)
|
43.9
|
|
|
45.2
|
|
移除平均无形资产(GB BN)
|
(6.7)
|
|
|
(6.3)
|
|
平均有形权益(GB BN)
|
37.2
|
|
|
38.9
|
|
|
|
|
|
|
|
有形资产回报
等值
|
13.5%
|
|
|
13.8%
|
|
|
|
|
|
|
|
减值前基本利润
A
|
|
|
|
|
|
法定税前利润
|
6,928
|
|
|
6,902
|
|
扣除减值费用(抵免)
|
1,522
|
|
|
(1,378)
|
|
消除波动和其他项目,包括
重组
|
508
|
|
|
627
|
|
减值前基本利润
A
|
8,958
|
|
|
6,151
|
|
|
12月31日
2022
|
|
|
12月31日
2021
|
|
|
|
|
|
|
|
贷存比
A
|
|
|
|
|
|
向客户发放的贷款和垫款(GB亿)
|
454.9
|
|
|
448.6
|
|
客户存款(GB亿)
|
475.3
|
|
|
476.3
|
|
|
|
|
|
|
|
贷存比
A
|
96%
|
|
|
94%
|
|
|
|
|
|
|
|
形式上的CET1比率A
|
|
|
|
|
|
CET1比率
|
15.1%
|
|
|
17.3%
|
|
保险分红和股票回购应计1
|
(1.0)%
|
|
|
(1.0)%
|
|
形式上的CET1比率A
|
14.1%
|
|
|
16.3%
|
|
|
|
|
|
|
|
每股有形净资产
|
|
|
|
|
|
普通股股东权益(GB M)
|
41,980
|
|
|
47,011
|
|
移除商誉(GB M)
|
(2,655)
|
|
|
(2,320)
|
|
剔除有效业务购进金额(GB M)
|
(175)
|
|
|
(197)
|
|
移除其他无形资产(GB M)
|
(4,786)
|
|
|
(4,196)
|
|
递延纳税影响及其他调整(GB M)
|
396
|
|
|
538
|
|
有形净资产(GB M)
|
34,760
|
|
|
40,836
|
|
|
|
|
|
|
|
已发行普通股,不包括自己的股票
|
66,944m
|
|
|
70,996m
|
|
|
|
|
|
|
|
每股有形净资产
|
51.9p
|
|
|
57.5p
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
普通股一级
|
|
|
|
|
|
每个资产负债表的股东权益
|
41,980
|
|
|
47,011
|
|
调整可预见股息的留存收益
|
(1,062)
|
|
|
(947)
|
|
解除合并调整1
|
3,058
|
|
|
2,486
|
|
现金流对冲准备金
|
5,476
|
|
|
457
|
|
其他调整
|
(80)
|
|
|
547
|
|
|
49,372
|
|
|
49,554
|
|
减额:普通股一级扣除
|
|
|
|
|
|
商誉和其他无形资产
|
(4,982)
|
|
|
(3,026)
|
|
审慎的估值调整
|
(434)
|
|
|
(457)
|
|
删除固定收益养老金盈余
|
(2,803)
|
|
|
(3,200)
|
|
重大投资1
|
(4,843)
|
|
|
(4,573)
|
|
递延纳税资产
|
(4,445)
|
|
|
(4,483)
|
|
普通股一级资本
|
31,865
|
|
|
33,815
|
|
额外的第1层
|
|
|
|
|
|
其他股权工具
|
5,271
|
|
|
5,879
|
|
优先股和优先证券2
|
470
|
|
|
2,149
|
|
监管调整3
|
(470)
|
|
|
(1,598)
|
|
|
5,271
|
|
|
6,430
|
|
少:第一级扣减
|
|
|
|
|
|
重大投资1
|
(1,100)
|
|
|
(1,100)
|
|
一级资本总额
|
36,036
|
|
|
39,145
|
|
第二层
|
|
|
|
|
|
其他下属责任2,3
|
10,260
|
|
|
10,959
|
|
解除保险公司发行的票据的合并
实体1
|
(1,430)
|
|
|
(1,753)
|
|
监管调整3
|
(2,323)
|
|
|
(1,056)
|
|
|
6,507
|
|
|
8,150
|
|
少:从第2级扣减
|
|
|
|
|
|
重大投资1
|
(963)
|
|
|
(961)
|
|
总资本
资源3
|
41,580
|
|
|
46,334
|
|
|
|
|
|
|
|
风险加权资产
|
210,859
|
|
|
195,967
|
|
|
|
|
|
|
|
普通股一级资本比率
|
15.1%
|
|
|
17.3%
|
|
一级资本充足率
|
17.1%
|
|
|
20.0%
|
|
总资本比率
|
19.7%
|
|
|
23.6%
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
总资本资源
|
41,580
|
|
|
46,334
|
|
不符合条件的AT1和第2层仪器1
|
(181)
|
|
|
(163)
|
|
莱斯银行发行的合格二级票据摊销部分
银行集团
|
1,346
|
|
|
713
|
|
劳埃德银行集团发行的其他符合条件的负债
|
24,085
|
|
|
26,070
|
|
MREL资源总数
|
66,830
|
|
|
72,954
|
|
|
|
|
|
|
|
风险加权资产
|
210,859
|
|
|
195,967
|
|
MREL比率
|
31.7%
|
|
|
37.2%
|
|
利用风险敞口措施
|
638,815
|
|
|
664,362
|
|
MREL杠杆率
|
10.5%
|
|
|
11.0%
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
基于基础内部评级(IRB)方法
|
46,500
|
|
|
47,255
|
|
零售IRB方法
|
81,091
|
|
|
65,450
|
|
其他IRB方法1
|
19,764
|
|
|
22,572
|
|
IRB方法
|
147,355
|
|
|
135,277
|
|
标准化(STA)方法1
|
23,119
|
|
|
21,628
|
|
信用风险
|
170,474
|
|
|
156,905
|
|
证券化1
|
6,397
|
|
|
5,945
|
|
交易对手信用风险
|
5,911
|
|
|
5,261
|
|
信用估值调整风险
|
621
|
|
|
678
|
|
操作风险
|
24,241
|
|
|
24,025
|
|
市场风险
|
3,215
|
|
|
3,153
|
|
风险加权资产
|
210,859
|
|
|
195,967
|
|
哪个门槛风险加权资产2
|
11,883
|
|
|
12,359
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
一级资本总额(全额)
|
36,036
|
|
|
38,594
|
|
|
|
|
|
|
|
暴露测量
|
|
|
|
|
|
法定资产负债表资产
|
|
|
|
|
|
衍生金融工具
|
24,753
|
|
|
22,051
|
|
证券融资交易
|
56,646
|
|
|
69,673
|
|
贷款和垫款及其他资产
|
796,430
|
|
|
794,801
|
|
总资产
|
877,829
|
|
|
886,525
|
|
|
|
|
|
|
|
符合条件的央行债权
|
(91,125)
|
|
|
(72,741)
|
|
|
|
|
|
|
|
解除合并
调整1
|
|
|
|
|
|
衍生金融工具
|
712
|
|
|
(166)
|
|
贷款和垫款及其他资产
|
(168,531)
|
|
|
(186,965)
|
|
解除合并调整合计
|
(167,819)
|
|
|
(187,131)
|
|
|
|
|
|
|
|
衍生工具调整
|
(7,414)
|
|
|
(3,506)
|
|
证券融资交易调整
|
2,645
|
|
|
1,946
|
|
表外项目
|
42,463
|
|
|
57,496
|
|
已从一级资本中扣除的金额
|
(12,033)
|
|
|
(10,324)
|
|
其他监管调整2
|
(5,731)
|
|
|
(7,903)
|
|
总暴露测量
|
638,815
|
|
|
664,362
|
|
平均曝光量测量3
|
658,435
|
|
|
|
|
|
|
|
|
|
|
英国杠杆率
|
5.6%
|
|
|
5.8%
|
|
英国平均杠杆率为3
|
5.5%
|
|
|
|
|
|
|
|
|
|
|
杠杆敞口措施(包括央行
债权)
|
729,940
|
|
|
737,103
|
|
杠杆率(含央行债权)
|
4.9%
|
|
|
5.2%
|
|
贷款和
前进到
个客户
£m
|
贷款和
预付款
到银行
£m
|
|
债务
证券
£m
|
财务
资产数量:
公允价值
通过其他
全面
收入
£m
|
|
其他
£m
|
|
未绘制
余额
£m
|
|
2022
£m
|
|
20211
£m
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
零售业
|
1,311
|
|
-
|
|
-
|
|
-
|
|
-
|
|
62
|
|
1,373
|
|
(447)
|
商业
银行业
|
439
|
|
12
|
|
6
|
|
-
|
|
-
|
|
60
|
|
517
|
|
(931)
|
保险,
养老金
投资
|
-
|
|
2
|
|
-
|
|
-
|
|
22
|
|
-
|
|
24
|
|
2
|
股权投资
和中心项目
|
(399)
|
|
-
|
|
1
|
|
6
|
|
-
|
|
-
|
|
(392)
|
|
(2)
|
减值准备总额(贷方)
|
1,351
|
|
14
|
|
7
|
|
6
|
|
22
|
|
122
|
|
1,522
|
|
(1,378)
|
贷款和
前进到
个客户
£m
|
贷款和
预付款
到银行
£m
|
|
债务
证券
£m
|
财务
资产数量:
公允价值
通过其他
全面
收入
£m
|
|
其他
£m
|
|
未绘制
余额
£m
|
|
2022
£m
|
|
20211,2
£m
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
零售业
|
1,311
|
|
-
|
|
-
|
|
-
|
|
-
|
|
62
|
|
1,373
|
|
(447)
|
商业
银行业
|
439
|
|
12
|
|
6
|
|
-
|
|
-
|
|
60
|
|
517
|
|
(936)
|
保险,
养老金
投资
|
-
|
|
2
|
|
-
|
|
-
|
|
10
|
|
-
|
|
12
|
|
-
|
股权投资
和中心项目
|
(399)
|
|
-
|
|
1
|
|
6
|
|
-
|
|
-
|
|
(392)
|
|
(2)
|
总减值
收费(积分)
|
1,351
|
|
14
|
|
7
|
|
6
|
|
10
|
|
122
|
|
1,510
|
|
(1,385)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
资产质量比
|
|
|
|
|
|
|
|
|
|
|
|
|
0.32%
|
|
(0.31%)
|
|
法定依据
|
|
潜在基础A
|
||||||||||||||
|
12月31日
2022
£m
|
|
|
9月30日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
12月31日
2022
£m
|
|
|
9月30日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关余额
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
已绘制
|
4,518
|
|
|
4,272
|
|
|
3,820
|
|
|
4,899
|
|
|
4,685
|
|
|
4,277
|
|
未绘制
|
323
|
|
|
286
|
|
|
200
|
|
|
323
|
|
|
286
|
|
|
200
|
|
|
4,841
|
|
|
4,558
|
|
|
4,020
|
|
|
5,222
|
|
|
4,971
|
|
|
4,477
|
|
银行贷款和垫款
|
15
|
|
|
7
|
|
|
1
|
|
|
15
|
|
|
7
|
|
|
1
|
|
债务证券
|
9
|
|
|
6
|
|
|
3
|
|
|
9
|
|
|
6
|
|
|
3
|
|
其他资产
|
38
|
|
|
33
|
|
|
18
|
|
|
38
|
|
|
33
|
|
|
18
|
|
ECL总配额
|
4,903
|
|
|
4,604
|
|
|
4,042
|
|
|
5,284
|
|
|
5,017
|
|
|
4,499
|
|
|
给客户的贷款和垫款总额
|
|
提取余额的预计信用损失准备金
|
||||||||||||||||||||||||||
|
第一阶段
£m
|
|
|
第二阶段
£m
|
|
|
第三阶段
£m
|
|
|
位置
£m
|
|
|
总计
£m
|
|
|
第一阶段
£m
|
|
|
第二阶段
£m
|
|
|
第三阶段
£m
|
|
|
位置
£m
|
|
|
总计
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基础A
|
383,317
|
|
|
65,728
|
|
|
10,753
|
|
|
-
|
|
|
459,798
|
|
|
700
|
|
|
1,936
|
|
|
2,263
|
|
|
-
|
|
|
4,899
|
|
POCI资产
|
(2,326)
|
|
|
(4,564)
|
|
|
(3,113)
|
|
|
10,003
|
|
|
-
|
|
|
-
|
|
|
(128)
|
|
|
(506)
|
|
|
634
|
|
|
-
|
|
收购公允价值调整
|
-
|
|
|
-
|
|
|
-
|
|
|
(381)
|
|
|
(381)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(381)
|
|
|
(381)
|
|
|
(2,326)
|
|
|
(4,564)
|
|
|
(3,113)
|
|
|
9,622
|
|
|
(381)
|
|
|
-
|
|
|
(128)
|
|
|
(506)
|
|
|
253
|
|
|
(381)
|
|
法定依据
|
380,991
|
|
|
61,164
|
|
|
7,640
|
|
|
9,622
|
|
|
459,417
|
|
|
700
|
|
|
1,808
|
|
|
1,757
|
|
|
253
|
|
|
4,518
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年9月30日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基础A
|
385,685
|
|
|
63,912
|
|
|
11,422
|
|
|
-
|
|
|
461,01
9
|
|
|
632
|
|
|
1,847
|
|
|
2,206
|
|
|
-
|
|
|
4,685
|
|
POCI资产
|
(1,626)
|
|
|
(5,578)
|
|
|
(3,202)
|
|
|
10,406
|
|
|
-
|
|
|
-
|
|
|
(189)
|
|
|
(529)
|
|
|
718
|
|
|
-
|
|
收购公允价值调整
|
-
|
|
|
-
|
|
|
-
|
|
|
(413)
|
|
|
(413)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(413)
|
|
|
(413)
|
|
|
(1,626)
|
|
|
(5,578)
|
|
|
(3,202)
|
|
|
9,993
|
|
|
(413)
|
|
|
-
|
|
|
(189)
|
|
|
(529)
|
|
|
305
|
|
|
(413)
|
|
法定依据
|
384,059
|
|
|
58,334
|
|
|
8,220
|
|
|
9,993
|
|
|
460,606
|
|
|
632
|
|
|
1,658
|
|
|
1,677
|
|
|
305
|
|
|
4,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基础A
|
402,415
|
|
|
41,710
|
|
|
8,694
|
|
|
-
|
|
|
452,819
|
|
|
919
|
|
|
1,377
|
|
|
1,981
|
|
|
-
|
|
|
4,277
|
|
POCI资产
|
(2,392)
|
|
|
(6,781)
|
|
|
(2,251)
|
|
|
11,424
|
|
|
-
|
|
|
(1)
|
|
|
(259)
|
|
|
(397)
|
|
|
657
|
|
|
-
|
|
收购公允价值调整
|
13
|
|
|
2
|
|
|
-
|
|
|
(447)
|
|
|
(432)
|
|
|
(3)
|
|
|
(4)
|
|
|
(3)
|
|
|
(447)
|
|
|
(457)
|
|
|
(2,379)
|
|
|
(6,779)
|
|
|
(2,251)
|
|
|
10,977
|
|
|
(432)
|
|
|
(4)
|
|
|
(263)
|
|
|
(400)
|
|
|
210
|
|
|
(457)
|
|
法定依据
|
400,036
|
|
|
34,931
|
|
|
6,443
|
|
|
10,977
|
|
|
452,387
|
|
|
915
|
|
|
1,114
|
|
|
1,581
|
|
|
210
|
|
|
3,820
|
|
|
在31打开ECL
Dec 20211
£m
|
|
|
|
核销
和其他2个
£m
|
|
|
收入
语句
收费(积分)
£m
|
|
|
|
净ECL
增加
(减少)
£m
|
|
|
关闭
ECL在31
2022年12月
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
837
|
|
|
|
77
|
|
|
295
|
|
|
|
372
|
|
|
1,209
|
|
信用卡
张
|
521
|
|
|
|
(329)
|
|
|
571
|
|
|
|
242
|
|
|
763
|
|
贷款和透支
|
445
|
|
|
|
(266)
|
|
|
499
|
|
|
|
233
|
|
|
678
|
|
英国汽车金融
|
298
|
|
|
|
(44)
|
|
|
(2)
|
|
|
|
(46)
|
|
|
252
|
|
其他
|
82
|
|
|
|
(6)
|
|
|
10
|
|
|
|
4
|
|
|
86
|
|
零售业
|
2,183
|
|
|
|
(568)
|
|
|
1,373
|
|
|
|
805
|
|
|
2,988
|
|
中小型企业
|
459
|
|
|
|
(98)
|
|
|
188
|
|
|
|
90
|
|
|
549
|
|
企业和机构银行业务
|
974
|
|
|
|
17
|
|
|
329
|
|
|
|
346
|
|
|
1,320
|
|
商业银行业务
|
1,433
|
|
|
|
(81)
|
|
|
517
|
|
|
|
436
|
|
|
1,869
|
|
保险、养老金和投资
|
18
|
|
|
|
(2)
|
|
|
24
|
|
|
|
22
|
|
|
40
|
|
股权投资和核心项目
|
408
|
|
|
|
(10)
|
|
|
(392)
|
|
|
|
(402)
|
|
|
6
|
|
总计3
|
4,042
|
|
|
|
(661)
|
|
|
1,522
|
|
|
|
861
|
|
|
4,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
打开
ECL,31
Dec 20211
£m
|
|
|
|
核销
和其他
£m
|
|
|
收入
语句
收费(积分)
£m
|
|
|
|
净ECL
增加
(减少)
£m
|
|
|
关闭
ECL在31
2022年12月
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
1,284
|
|
|
|
11
|
|
|
295
|
|
|
|
306
|
|
|
1,590
|
|
信用卡
张
|
531
|
|
|
|
(339)
|
|
|
571
|
|
|
|
232
|
|
|
763
|
|
贷款和透支
|
445
|
|
|
|
(266)
|
|
|
499
|
|
|
|
233
|
|
|
678
|
|
英国汽车金融
|
298
|
|
|
|
(44)
|
|
|
(2)
|
|
|
|
(46)
|
|
|
252
|
|
其他
|
82
|
|
|
|
(6)
|
|
|
10
|
|
|
|
4
|
|
|
86
|
|
零售业
|
2,640
|
|
|
|
(644)
|
|
|
1,373
|
|
|
|
729
|
|
|
3,369
|
|
中小型企业
|
459
|
|
|
|
(98)
|
|
|
188
|
|
|
|
90
|
|
|
549
|
|
企业和机构银行业务
|
974
|
|
|
|
17
|
|
|
329
|
|
|
|
346
|
|
|
1,320
|
|
商业银行业务
|
1,433
|
|
|
|
(81)
|
|
|
517
|
|
|
|
436
|
|
|
1,869
|
|
保险、养老金和投资
|
18
|
|
|
|
10
|
|
|
12
|
|
|
|
22
|
|
|
40
|
|
股权投资和核心项目
|
408
|
|
|
|
(10)
|
|
|
(392)
|
|
|
|
(402)
|
|
|
6
|
|
总计2
|
4,499
|
|
|
|
(725)
|
|
|
1,510
|
|
|
|
785
|
|
|
5,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年12月31日
|
第一阶段
£m
|
|
|
第二阶段
£m
|
|
|
第三阶段
£m
|
|
|
位置
£m
|
|
|
总计
£m
|
|
|
第二阶段
作为百分比
合计
|
|
|
第三阶段
作为百分比
合计
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
257,517
|
|
|
41,783
|
|
|
3,416
|
|
|
9,622
|
|
|
312,338
|
|
|
13.4
|
|
|
1.1
|
|
信用卡
张
|
11,416
|
|
|
3,287
|
|
|
289
|
|
|
-
|
|
|
14,992
|
|
|
21.9
|
|
|
1.9
|
|
贷款和透支
|
8,357
|
|
|
1,713
|
|
|
247
|
|
|
-
|
|
|
10,317
|
|
|
16.6
|
|
|
2.4
|
|
英国汽车金融
|
12,174
|
|
|
2,245
|
|
|
154
|
|
|
-
|
|
|
14,573
|
|
|
15.4
|
|
|
1.1
|
|
其他
|
13,990
|
|
|
643
|
|
|
157
|
|
|
-
|
|
|
14,790
|
|
|
4.3
|
|
|
1.1
|
|
零售业
|
303,454
|
|
|
49,671
|
|
|
4,263
|
|
|
9,622
|
|
|
367,010
|
|
|
13.5
|
|
|
1.2
|
|
中小型企业
|
30,781
|
|
|
5,654
|
|
|
1,760
|
|
|
-
|
|
|
38,195
|
|
|
14.8
|
|
|
4.6
|
|
企业和机构银行业务
|
49,728
|
|
|
5,839
|
|
|
1,611
|
|
|
-
|
|
|
57,178
|
|
|
10.2
|
|
|
2.8
|
|
商业银行业务
|
80,509
|
|
|
11,493
|
|
|
3,371
|
|
|
-
|
|
|
95,373
|
|
|
12.1
|
|
|
3.5
|
|
股权投资和中央项目1
|
(2,972)
|
|
|
-
|
|
|
6
|
|
|
-
|
|
|
(2,966)
|
|
|
|
|
|
|
|
总贷款总额
|
380,991
|
|
|
61,164
|
|
|
7,640
|
|
|
9,622
|
|
|
459,417
|
|
|
13.3
|
|
|
1.7
|
|
提取余额的ECL额度
|
(700)
|
|
|
(1,808)
|
|
|
(1,757)
|
|
|
(253)
|
|
|
(4,518)
|
|
|
|
|
|
|
|
资产负债表账面净值
|
380,291
|
|
|
59,356
|
|
|
5,883
|
|
|
9,369
|
|
|
454,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL津贴(已支取和未支取)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
英国
抵押贷款
|
92
|
|
|
553
|
|
|
311
|
|
|
253
|
|
|
1,209
|
|
|
|
|
|
|
|
信用卡
张
|
173
|
|
|
477
|
|
|
113
|
|
|
-
|
|
|
763
|
|
|
|
|
|
|
|
贷款和透支
|
185
|
|
|
367
|
|
|
126
|
|
|
-
|
|
|
678
|
|
|
|
|
|
|
|
英国汽车金融2
|
95
|
|
|
76
|
|
|
81
|
|
|
-
|
|
|
252
|
|
|
|
|
|
|
|
其他
|
16
|
|
|
18
|
|
|
52
|
|
|
-
|
|
|
86
|
|
|
|
|
|
|
|
零售业
|
561
|
|
|
1,491
|
|
|
683
|
|
|
253
|
|
|
2,988
|
|
|
|
|
|
|
|
中小型企业
|
129
|
|
|
271
|
|
|
149
|
|
|
-
|
|
|
549
|
|
|
|
|
|
|
|
企业和机构银行业务
|
144
|
|
|
231
|
|
|
925
|
|
|
-
|
|
|
1,300
|
|
|
|
|
|
|
|
商业银行业务
|
273
|
|
|
502
|
|
|
1,074
|
|
|
-
|
|
|
1,849
|
|
|
|
|
|
|
|
股权投资和核心项目
|
-
|
|
|
-
|
|
|
4
|
|
|
-
|
|
|
4
|
|
|
|
|
|
|
|
总计
|
834
|
|
|
1,993
|
|
|
1,761
|
|
|
253
|
|
|
4,841
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
与客户相关的ECL津贴(已提取和未提取),以贷款和垫款的百分比表示
客户3
|
|
|||||||||||||||||||
英国
抵押贷款
|
-
|
|
|
1.3
|
|
|
9.1
|
|
|
2.6
|
|
|
0.4
|
|
|
|
|
|
|
|
信用卡
张
|
1.5
|
|
|
14.5
|
|
|
50.9
|
|
|
-
|
|
|
5.1
|
|
|
|
|
|
|
|
贷款和透支
|
2.2
|
|
|
21.4
|
|
|
64.6
|
|
|
-
|
|
|
6.6
|
|
|
|
|
|
|
|
英国汽车金融
|
0.8
|
|
|
3.4
|
|
|
52.6
|
|
|
-
|
|
|
1.7
|
|
|
|
|
|
|
|
其他
|
0.1
|
|
|
2.8
|
|
|
33.1
|
|
|
-
|
|
|
0.6
|
|
|
|
|
|
|
|
零售业
|
0.2
|
|
|
3.0
|
|
|
16.5
|
|
|
2.6
|
|
|
0.8
|
|
|
|
|
|
|
|
中小型企业
|
0.4
|
|
|
4.8
|
|
|
12.9
|
|
|
-
|
|
|
1.5
|
|
|
|
|
|
|
|
企业和机构银行业务
|
0.3
|
|
|
4.0
|
|
|
57.5
|
|
|
-
|
|
|
2.3
|
|
|
|
|
|
|
|
商业银行业务
|
0.3
|
|
|
4.4
|
|
|
38.9
|
|
|
-
|
|
|
2.0
|
|
|
|
|
|
|
|
股权投资和核心项目
|
|
|
|
-
|
|
|
66.7
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
总计
|
0.2
|
|
|
3.3
|
|
|
25.5
|
|
|
2.6
|
|
|
1.1
|
|
|
|
|
|
|
|
2022年9月30日
|
第一阶段
£m
|
|
|
第二阶段
£m
|
|
|
第三阶段
£m
|
|
|
位置
£m
|
|
|
总计
£m
|
|
|
第二阶段
作为百分比
合计
|
|
|
第三阶段
作为百分比
合计
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
257,915
|
|
|
40,575
|
|
|
3,411
|
|
|
9,993
|
|
|
311,894
|
|
|
13.0
|
|
|
1.1
|
|
信用卡
张
|
12,018
|
|
|
2,526
|
|
|
292
|
|
|
-
|
|
|
14,836
|
|
|
17.0
|
|
|
2.0
|
|
贷款和透支
|
8,723
|
|
|
1,339
|
|
|
255
|
|
|
-
|
|
|
10,317
|
|
|
13.0
|
|
|
2.5
|
|
英国汽车金融
|
12,335
|
|
|
1,949
|
|
|
169
|
|
|
-
|
|
|
14,453
|
|
|
13.5
|
|
|
1.2
|
|
其他
|
13,294
|
|
|
650
|
|
|
158
|
|
|
-
|
|
|
14,102
|
|
|
4.6
|
|
|
1.1
|
|
零售业
|
304,285
|
|
|
47,039
|
|
|
4,285
|
|
|
9,993
|
|
|
365,602
|
|
|
12.9
|
|
|
1.2
|
|
中小型企业
|
31,783
|
|
|
6,266
|
|
|
2,279
|
|
|
-
|
|
|
40,328
|
|
|
15.5
|
|
|
5.7
|
|
企业和机构银行业务
|
52,001
|
|
|
5,029
|
|
|
1,650
|
|
|
-
|
|
|
58,680
|
|
|
8.6
|
|
|
2.8
|
|
商业银行业务
|
83,784
|
|
|
11,295
|
|
|
3,929
|
|
|
-
|
|
|
99,008
|
|
|
11.4
|
|
|
4.0
|
|
股权投资和中央项目1
|
(4,010)
|
|
|
-
|
|
|
6
|
|
|
-
|
|
|
(4,004)
|
|
|
|
|
|
|
|
总贷款总额
|
384,059
|
|
|
58,334
|
|
|
8,220
|
|
|
9,993
|
|
|
460,606
|
|
|
12.7
|
|
|
1.8
|
|
提取余额的ECL额度
|
(632)
|
|
|
(1,658)
|
|
|
(1,677)
|
|
|
(305)
|
|
|
(4,272)
|
|
|
|
|
|
|
|
资产负债表账面净值
|
383,427
|
|
|
56,676
|
|
|
6,543
|
|
|
9,688
|
|
|
456,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL津贴(已支取和未支取)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
英国
抵押贷款
|
48
|
|
|
516
|
|
|
294
|
|
|
305
|
|
|
1,163
|
|
|
|
|
|
|
|
信用卡
张
|
182
|
|
|
382
|
|
|
118
|
|
|
-
|
|
|
682
|
|
|
|
|
|
|
|
贷款和透支
|
175
|
|
|
273
|
|
|
138
|
|
|
-
|
|
|
586
|
|
|
|
|
|
|
|
英国汽车金融2
|
107
|
|
|
85
|
|
|
93
|
|
|
-
|
|
|
285
|
|
|
|
|
|
|
|
其他
|
15
|
|
|
18
|
|
|
48
|
|
|
-
|
|
|
81
|
|
|
|
|
|
|
|
零售业
|
527
|
|
|
1,274
|
|
|
691
|
|
|
305
|
|
|
2,797
|
|
|
|
|
|
|
|
中小型企业
|
104
|
|
|
292
|
|
|
153
|
|
|
-
|
|
|
549
|
|
|
|
|
|
|
|
企业和机构银行业务
|
133
|
|
|
243
|
|
|
832
|
|
|
-
|
|
|
1,208
|
|
|
|
|
|
|
|
商业银行业务
|
237
|
|
|
535
|
|
|
985
|
|
|
-
|
|
|
1,757
|
|
|
|
|
|
|
|
股权投资和核心项目
|
-
|
|
|
-
|
|
|
4
|
|
|
-
|
|
|
4
|
|
|
|
|
|
|
|
总计
|
764
|
|
|
1,809
|
|
|
1,680
|
|
|
305
|
|
|
4,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL免税额(提取和未提取)占客户贷款和垫款的百分比
3
|
|
|||||||||||||||||||
英国
抵押贷款
|
-
|
|
|
1.3
|
|
|
8.6
|
|
|
3.1
|
|
|
0.4
|
|
|
|
|
|
|
|
信用卡
张
|
1.5
|
|
|
15.1
|
|
|
54.4
|
|
|
-
|
|
|
4.6
|
|
|
|
|
|
|
|
贷款和透支
|
2.0
|
|
|
20.4
|
|
|
72.6
|
|
|
-
|
|
|
5.7
|
|
|
|
|
|
|
|
英国汽车金融
|
0.9
|
|
|
4.4
|
|
|
55.0
|
|
|
-
|
|
|
2.0
|
|
|
|
|
|
|
|
其他
|
0.1
|
|
|
2.8
|
|
|
30.4
|
|
|
-
|
|
|
0.6
|
|
|
|
|
|
|
|
零售业
|
0.2
|
|
|
2.7
|
|
|
16.7
|
|
|
3.1
|
|
|
0.8
|
|
|
|
|
|
|
|
中小型企业
|
0.3
|
|
|
4.7
|
|
|
13.0
|
|
|
-
|
|
|
1.4
|
|
|
|
|
|
|
|
企业和机构银行业务
|
0.3
|
|
|
4.8
|
|
|
50.5
|
|
|
-
|
|
|
2.1
|
|
|
|
|
|
|
|
商业银行业务
|
0.3
|
|
|
4.7
|
|
|
34.9
|
|
|
-
|
|
|
1.8
|
|
|
|
|
|
|
|
股权投资和核心项目
|
|
|
|
-
|
|
|
66.7
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
总计
|
0.2
|
|
|
3.1
|
|
|
24.1
|
|
|
3.1
|
|
|
1.0
|
|
|
|
|
|
|
|
2021年12月31日
|
第一阶段
£m
|
|
|
第二阶段
£m
|
|
|
第三阶段
£m
|
|
|
位置
£m
|
|
|
总计
£m
|
|
|
第二阶段
作为百分比
合计
|
|
|
第三阶段
作为百分比
合计
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
273,629
|
|
|
21,798
|
|
|
1,940
|
|
|
10,977
|
|
|
308,344
|
|
|
7.1
|
|
|
0.6
|
|
信用卡1
|
11,918
|
|
|
2,077
|
|
|
292
|
|
|
-
|
|
|
14,287
|
|
|
14.5
|
|
|
2.0
|
|
贷款和透支
|
8,181
|
|
|
1,105
|
|
|
271
|
|
|
-
|
|
|
9,557
|
|
|
11.6
|
|
|
2.8
|
|
英国汽车金融
|
12,247
|
|
|
1,828
|
|
|
201
|
|
|
-
|
|
|
14,276
|
|
|
12.8
|
|
|
1.4
|
|
其他1
|
11,198
|
|
|
593
|
|
|
169
|
|
|
-
|
|
|
11,960
|
|
|
5.0
|
|
|
1.4
|
|
零售业
|
317,173
|
|
|
27,401
|
|
|
2,873
|
|
|
10,977
|
|
|
358,424
|
|
|
7.6
|
|
|
0.8
|
|
中小型企业1
|
36,134
|
|
|
4,992
|
|
|
1,747
|
|
|
-
|
|
|
42,873
|
|
|
11.6
|
|
|
4.1
|
|
企业和机构银行业务
1
|
46,585
|
|
|
2,538
|
|
|
1,816
|
|
|
-
|
|
|
50,939
|
|
|
5.0
|
|
|
3.6
|
|
商业银行业务
|
82,719
|
|
|
7,530
|
|
|
3,563
|
|
|
-
|
|
|
93,812
|
|
|
8.0
|
|
|
3.8
|
|
股权投资和中央项目2
|
144
|
|
|
-
|
|
|
7
|
|
|
-
|
|
|
151
|
|
|
-
|
|
|
4.6
|
|
总贷款总额
|
400,036
|
|
|
34,931
|
|
|
6,443
|
|
|
10,977
|
|
|
452,387
|
|
|
7.7
|
|
|
1.4
|
|
提取余额的ECL额度
|
(915)
|
|
|
(1,114)
|
|
|
(1,581)
|
|
|
(210)
|
|
|
(3,820)
|
|
|
|
|
|
|
|
资产负债表账面净值
|
399,121
|
|
|
33,817
|
|
|
4,862
|
|
|
10,767
|
|
|
448,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL津贴(已支取和未支取)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
英国
抵押贷款
|
49
|
|
|
394
|
|
|
184
|
|
|
210
|
|
|
837
|
|
|
|
|
|
|
|
信用卡1
|
144
|
|
|
249
|
|
|
128
|
|
|
-
|
|
|
521
|
|
|
|
|
|
|
|
贷款和透支
|
136
|
|
|
170
|
|
|
139
|
|
|
-
|
|
|
445
|
|
|
|
|
|
|
|
英国汽车金融3
|
108
|
|
|
74
|
|
|
116
|
|
|
-
|
|
|
298
|
|
|
|
|
|
|
|
其他1
|
15
|
|
|
15
|
|
|
52
|
|
|
-
|
|
|
82
|
|
|
|
|
|
|
|
零售业
|
452
|
|
|
902
|
|
|
619
|
|
|
210
|
|
|
2,183
|
|
|
|
|
|
|
|
中小型企业1
|
104
|
|
|
176
|
|
|
179
|
|
|
-
|
|
|
459
|
|
|
|
|
|
|
|
企业和机构银行业务
1
|
68
|
|
|
122
|
|
|
782
|
|
|
-
|
|
|
972
|
|
|
|
|
|
|
|
商业银行业务
|
172
|
|
|
298
|
|
|
961
|
|
|
-
|
|
|
1,431
|
|
|
|
|
|
|
|
股权投资和核心项目
|
400
|
|
|
-
|
|
|
6
|
|
|
-
|
|
|
406
|
|
|
|
|
|
|
|
总计
|
1,024
|
|
|
1,200
|
|
|
1,586
|
|
|
210
|
|
|
4,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL免税额(提取和未提取)占客户贷款和垫款的百分比
4
|
|
|||||||||||||||||||
英国
抵押贷款
|
-
|
|
|
1.8
|
|
|
9.5
|
|
|
1.9
|
|
|
0.3
|
|
|
|
|
|
|
|
信用卡1
|
1.2
|
|
|
12.0
|
|
|
56.9
|
|
|
-
|
|
|
3.7
|
|
|
|
|
|
|
|
贷款和透支
|
1.7
|
|
|
15.4
|
|
|
67.5
|
|
|
-
|
|
|
4.7
|
|
|
|
|
|
|
|
英国汽车金融
|
0.9
|
|
|
4.0
|
|
|
57.7
|
|
|
-
|
|
|
2.1
|
|
|
|
|
|
|
|
其他1
|
0.1
|
|
|
2.5
|
|
|
30.8
|
|
|
-
|
|
|
0.7
|
|
|
|
|
|
|
|
零售业
|
0.1
|
|
|
3.3
|
|
|
22.6
|
|
|
1.9
|
|
|
0.6
|
|
|
|
|
|
|
|
中小型企业1
|
0.3
|
|
|
3.5
|
|
|
14.5
|
|
|
-
|
|
|
1.1
|
|
|
|
|
|
|
|
企业和机构银行业务
1
|
0.1
|
|
|
4.8
|
|
|
43.1
|
|
|
-
|
|
|
1.9
|
|
|
|
|
|
|
|
商业银行业务
|
0.2
|
|
|
4.0
|
|
|
31.6
|
|
|
-
|
|
|
1.5
|
|
|
|
|
|
|
|
股权投资和中央项目5
|
-
|
|
|
-
|
|
|
85.7
|
|
|
-
|
|
|
4.0
|
|
|
|
|
|
|
|
总计
|
0.3
|
|
|
3.4
|
|
|
27.4
|
|
|
1.9
|
|
|
0.9
|
|
|
|
|
|
|
|
2022年12月31日
|
第一阶段
£m
|
|
|
第二阶段
£m
|
|
|
第三阶段
£m
|
|
|
总计
£m
|
|
|
第二阶段
作为百分比
合计
|
|
|
第三阶段
作为百分比
合计
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
|||||||||||||||||
英国
抵押贷款
|
259,843
|
|
|
46,347
|
|
|
6,529
|
|
|
312,719
|
|
|
14.8
|
|
|
2.1
|
|
信用卡
张
|
11,416
|
|
|
3,287
|
|
|
289
|
|
|
14,992
|
|
|
21.9
|
|
|
1.9
|
|
贷款和透支
|
8,357
|
|
|
1,713
|
|
|
247
|
|
|
10,317
|
|
|
16.6
|
|
|
2.4
|
|
英国汽车金融
|
12,174
|
|
|
2,245
|
|
|
154
|
|
|
14,573
|
|
|
15.4
|
|
|
1.1
|
|
其他
|
13,990
|
|
|
643
|
|
|
157
|
|
|
14,790
|
|
|
4.3
|
|
|
1.1
|
|
零售业1
|
305,780
|
|
|
54,235
|
|
|
7,376
|
|
|
367,391
|
|
|
14.8
|
|
|
2.0
|
|
中小型企业
|
30,781
|
|
|
5,654
|
|
|
1,760
|
|
|
38,195
|
|
|
14.8
|
|
|
4.6
|
|
企业和机构银行业务
|
49,728
|
|
|
5,839
|
|
|
1,611
|
|
|
57,178
|
|
|
10.2
|
|
|
2.8
|
|
商业银行业务
|
80,509
|
|
|
11,493
|
|
|
3,371
|
|
|
95,373
|
|
|
12.1
|
|
|
3.5
|
|
股权投资和中央项目2
|
(2,972)
|
|
|
-
|
|
|
6
|
|
|
(2,966)
|
|
|
|
|
|
|
|
总贷款总额
|
383,317
|
|
|
65,728
|
|
|
10,753
|
|
|
459,798
|
|
|
14.3
|
|
|
2.3
|
|
提取余额的ECL额度
|
(700)
|
|
|
(1,936)
|
|
|
(2,263)
|
|
|
(4,899)
|
|
|
|
|
|
|
|
资产负债表账面净值
|
382,617
|
|
|
63,792
|
|
|
8,490
|
|
|
454,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL津贴(已支取和未支取)
|
|||||||||||||||||
英国
抵押贷款
|
92
|
|
|
681
|
|
|
817
|
|
|
1,590
|
|
|
|
|
|
|
|
信用卡
张
|
173
|
|
|
477
|
|
|
113
|
|
|
763
|
|
|
|
|
|
|
|
贷款和透支
|
185
|
|
|
367
|
|
|
126
|
|
|
678
|
|
|
|
|
|
|
|
英国汽车金融3
|
95
|
|
|
76
|
|
|
81
|
|
|
252
|
|
|
|
|
|
|
|
其他
|
16
|
|
|
18
|
|
|
52
|
|
|
86
|
|
|
|
|
|
|
|
零售业1
|
561
|
|
|
1,619
|
|
|
1,189
|
|
|
3,369
|
|
|
|
|
|
|
|
中小型企业
|
129
|
|
|
271
|
|
|
149
|
|
|
549
|
|
|
|
|
|
|
|
企业和机构银行业务
|
144
|
|
|
231
|
|
|
925
|
|
|
1,300
|
|
|
|
|
|
|
|
商业银行业务
|
273
|
|
|
502
|
|
|
1,074
|
|
|
1,849
|
|
|
|
|
|
|
|
股权投资和核心项目
|
-
|
|
|
-
|
|
|
4
|
|
|
4
|
|
|
|
|
|
|
|
总计
|
834
|
|
|
2,121
|
|
|
2,267
|
|
|
5,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
与客户相关的ECL津贴(已提取和未提取)占客户贷款和垫款的百分比
客户4
|
|||||||||||||||||
英国
抵押贷款
|
-
|
|
|
1.5
|
|
|
12.5
|
|
|
0.5
|
|
|
|
|
|
|
|
信用卡
张
|
1.5
|
|
|
14.5
|
|
|
50.9
|
|
|
5.1
|
|
|
|
|
|
|
|
贷款和透支
|
2.2
|
|
|
21.4
|
|
|
64.6
|
|
|
6.6
|
|
|
|
|
|
|
|
英国汽车金融
|
0.8
|
|
|
3.4
|
|
|
52.6
|
|
|
1.7
|
|
|
|
|
|
|
|
其他
|
0.1
|
|
|
2.8
|
|
|
33.1
|
|
|
0.6
|
|
|
|
|
|
|
|
零售业1
|
0.2
|
|
|
3.0
|
|
|
16.4
|
|
|
0.9
|
|
|
|
|
|
|
|
中小型企业
|
0.4
|
|
|
4.8
|
|
|
12.9
|
|
|
1.5
|
|
|
|
|
|
|
|
企业和机构银行业务
|
0.3
|
|
|
4.0
|
|
|
57.5
|
|
|
2.3
|
|
|
|
|
|
|
|
商业银行业务
|
0.3
|
|
|
4.4
|
|
|
38.9
|
|
|
2.0
|
|
|
|
|
|
|
|
股权投资和核心项目
|
|
|
|
-
|
|
|
66.7
|
|
|
|
|
|
|
|
|
|
|
总计
|
0.2
|
|
|
3.2
|
|
|
22.6
|
|
|
1.1
|
|
|
|
|
|
|
|
2022年9月30日
|
第一阶段
£m
|
|
|
第二阶段
£m
|
|
|
第三阶段
£m
|
|
|
总计
£m
|
|
|
第二阶段
作为百分比
合计
|
|
|
第三阶段
作为百分比
合计
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
|||||||||||||||||
英国
抵押贷款
|
259,541
|
|
|
46,153
|
|
|
6,613
|
|
|
312,307
|
|
|
14.8
|
|
|
2.1
|
|
信用卡
张
|
12,018
|
|
|
2,526
|
|
|
292
|
|
|
14,836
|
|
|
17.0
|
|
|
2.0
|
|
贷款和透支
|
8,723
|
|
|
1,339
|
|
|
255
|
|
|
10,317
|
|
|
13.0
|
|
|
2.5
|
|
英国汽车金融
|
12,335
|
|
|
1,949
|
|
|
169
|
|
|
14,453
|
|
|
13.5
|
|
|
1.2
|
|
其他
|
13,294
|
|
|
650
|
|
|
158
|
|
|
14,102
|
|
|
4.6
|
|
|
1.1
|
|
零售业1
|
305,911
|
|
|
52,617
|
|
|
7,487
|
|
|
366,015
|
|
|
14.4
|
|
|
2.0
|
|
中小型企业
|
31,783
|
|
|
6,266
|
|
|
2,279
|
|
|
40,328
|
|
|
15.5
|
|
|
5.7
|
|
企业和机构银行业务
|
52,001
|
|
|
5,029
|
|
|
1,650
|
|
|
58,680
|
|
|
8.6
|
|
|
2.8
|
|
商业银行业务
|
83,784
|
|
|
11,295
|
|
|
3,929
|
|
|
99,008
|
|
|
11.4
|
|
|
4.0
|
|
股权投资和中央项目2
|
(4,010)
|
|
|
-
|
|
|
6
|
|
|
(4,004)
|
|
|
|
|
|
|
|
总贷款总额
|
385,685
|
|
|
63,912
|
|
|
11,422
|
|
|
461,019
|
|
|
13.9
|
|
|
2.5
|
|
提取余额的ECL额度
|
(632)
|
|
|
(1,847)
|
|
|
(2,206)
|
|
|
(4,685)
|
|
|
|
|
|
|
|
资产负债表账面净值
|
385,053
|
|
|
62,065
|
|
|
9,216
|
|
|
456,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL津贴(已支取和未支取)
|
|||||||||||||||||
英国
抵押贷款
|
48
|
|
|
705
|
|
|
823
|
|
|
1,576
|
|
|
|
|
|
|
|
信用卡
张
|
182
|
|
|
382
|
|
|
118
|
|
|
682
|
|
|
|
|
|
|
|
贷款和透支
|
175
|
|
|
273
|
|
|
138
|
|
|
586
|
|
|
|
|
|
|
|
英国汽车金融3
|
107
|
|
|
85
|
|
|
93
|
|
|
285
|
|
|
|
|
|
|
|
其他
|
15
|
|
|
18
|
|
|
48
|
|
|
81
|
|
|
|
|
|
|
|
零售业1
|
527
|
|
|
1,463
|
|
|
1,220
|
|
|
3,210
|
|
|
|
|
|
|
|
中小型企业
|
104
|
|
|
292
|
|
|
153
|
|
|
549
|
|
|
|
|
|
|
|
企业和机构银行业务
|
133
|
|
|
243
|
|
|
832
|
|
|
1,208
|
|
|
|
|
|
|
|
商业银行业务
|
237
|
|
|
535
|
|
|
985
|
|
|
1,757
|
|
|
|
|
|
|
|
股权投资和核心项目
|
-
|
|
|
-
|
|
|
4
|
|
|
4
|
|
|
|
|
|
|
|
总计
|
764
|
|
|
1,998
|
|
|
2,209
|
|
|
4,971
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL免税额(提取和未提取)占客户贷款和垫款的百分比
4
|
|||||||||||||||||
英国
抵押贷款
|
-
|
|
|
1.5
|
|
|
12.4
|
|
|
0.5
|
|
|
|
|
|
|
|
信用卡
张
|
1.5
|
|
|
15.1
|
|
|
54.4
|
|
|
4.6
|
|
|
|
|
|
|
|
贷款和透支
|
2.0
|
|
|
20.4
|
|
|
72.6
|
|
|
5.7
|
|
|
|
|
|
|
|
英国汽车金融
|
0.9
|
|
|
4.4
|
|
|
55.0
|
|
|
2.0
|
|
|
|
|
|
|
|
其他
|
0.1
|
|
|
2.8
|
|
|
30.4
|
|
|
0.6
|
|
|
|
|
|
|
|
零售业1
|
0.2
|
|
|
2.8
|
|
|
16.6
|
|
|
0.9
|
|
|
|
|
|
|
|
中小型企业
|
0.3
|
|
|
4.7
|
|
|
13.0
|
|
|
1.4
|
|
|
|
|
|
|
|
企业和机构银行业务
|
0.3
|
|
|
4.8
|
|
|
50.5
|
|
|
2.1
|
|
|
|
|
|
|
|
商业银行业务
|
0.3
|
|
|
4.7
|
|
|
34.9
|
|
|
1.8
|
|
|
|
|
|
|
|
股权投资和核心项目
|
|
|
|
-
|
|
|
66.7
|
|
|
|
|
|
|
|
|
|
|
总计
|
0.2
|
|
|
3.1
|
|
|
21.7
|
|
|
1.1
|
|
|
|
|
|
|
|
2021年12月31日
|
第一阶段
£m
|
|
|
第二阶段
£m
|
|
|
第三阶段
£m
|
|
|
总计
£m
|
|
|
第二阶段
作为百分比
合计
|
|
|
第三阶段
作为百分比
合计
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户贷款和垫款
|
|||||||||||||||||
英国
抵押贷款
|
276,021
|
|
|
28,579
|
|
|
4,191
|
|
|
308,791
|
|
|
9.3
|
|
|
1.4
|
|
信用卡1
|
11,905
|
|
|
2,075
|
|
|
292
|
|
|
14,272
|
|
|
14.5
|
|
|
2.0
|
|
贷款和透支
|
8,181
|
|
|
1,105
|
|
|
271
|
|
|
9,557
|
|
|
11.6
|
|
|
2.8
|
|
英国汽车金融
|
12,247
|
|
|
1,828
|
|
|
201
|
|
|
14,276
|
|
|
12.8
|
|
|
1.4
|
|
其他1
|
11,198
|
|
|
593
|
|
|
169
|
|
|
11,960
|
|
|
5.0
|
|
|
1.4
|
|
零售业2
|
319,552
|
|
|
34,180
|
|
|
5,124
|
|
|
358,856
|
|
|
9.5
|
|
|
1.4
|
|
中小型企业1
|
36,134
|
|
|
4,992
|
|
|
1,747
|
|
|
42,873
|
|
|
11.6
|
|
|
4.1
|
|
企业和机构银行业务
1
|
46,585
|
|
|
2,538
|
|
|
1,816
|
|
|
50,939
|
|
|
5.0
|
|
|
3.6
|
|
商业银行业务
|
82,719
|
|
|
7,530
|
|
|
3,563
|
|
|
93,812
|
|
|
8.0
|
|
|
3.8
|
|
股权投资和中央项目3
|
144
|
|
|
-
|
|
|
7
|
|
|
151
|
|
|
-
|
|
|
4.6
|
|
总贷款总额
|
402,415
|
|
|
41,710
|
|
|
8,694
|
|
|
452,819
|
|
|
9.2
|
|
|
1.9
|
|
提取余额的ECL额度
|
(919)
|
|
|
(1,377)
|
|
|
(1,981)
|
|
|
(4,277)
|
|
|
|
|
|
|
|
资产负债表账面净值
|
401,496
|
|
|
40,333
|
|
|
6,713
|
|
|
448,542
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL津贴(已支取和未支取)
|
|||||||||||||||||
英国
抵押贷款
|
50
|
|
|
653
|
|
|
581
|
|
|
1,284
|
|
|
|
|
|
|
|
信用卡1
|
147
|
|
|
253
|
|
|
131
|
|
|
531
|
|
|
|
|
|
|
|
贷款和透支
|
136
|
|
|
170
|
|
|
139
|
|
|
445
|
|
|
|
|
|
|
|
英国汽车融资4
|
108
|
|
|
74
|
|
|
116
|
|
|
298
|
|
|
|
|
|
|
|
其他1
|
15
|
|
|
15
|
|
|
52
|
|
|
82
|
|
|
|
|
|
|
|
零售业2
|
456
|
|
|
1,165
|
|
|
1,019
|
|
|
2,640
|
|
|
|
|
|
|
|
中小型企业1
|
104
|
|
|
176
|
|
|
179
|
|
|
459
|
|
|
|
|
|
|
|
企业和机构银行业务
1
|
68
|
|
|
122
|
|
|
782
|
|
|
972
|
|
|
|
|
|
|
|
商业银行业务
|
172
|
|
|
298
|
|
|
961
|
|
|
1,431
|
|
|
|
|
|
|
|
股权投资和核心项目
|
400
|
|
|
-
|
|
|
6
|
|
|
406
|
|
|
|
|
|
|
|
总计
|
1,028
|
|
|
1,463
|
|
|
1,986
|
|
|
4,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相关ECL免税额(提取和未提取)占客户贷款和垫款的百分比
5
|
|||||||||||||||||
英国
抵押贷款
|
-
|
|
|
2.3
|
|
|
13.9
|
|
|
0.4
|
|
|
|
|
|
|
|
信用卡1
|
1.2
|
|
|
12.2
|
|
|
58.2
|
|
|
3.7
|
|
|
|
|
|
|
|
贷款和透支
|
1.7
|
|
|
15.4
|
|
|
67.5
|
|
|
4.7
|
|
|
|
|
|
|
|
英国汽车金融
|
0.9
|
|
|
4.0
|
|
|
57.7
|
|
|
2.1
|
|
|
|
|
|
|
|
其他1
|
0.1
|
|
|
2.5
|
|
|
30.8
|
|
|
0.7
|
|
|
|
|
|
|
|
零售业2
|
0.1
|
|
|
3.4
|
|
|
20.4
|
|
|
0.7
|
|
|
|
|
|
|
|
中小型企业1
|
0.3
|
|
|
3.5
|
|
|
14.5
|
|
|
1.1
|
|
|
|
|
|
|
|
企业和机构银行业务
1
|
0.1
|
|
|
4.8
|
|
|
43.1
|
|
|
1.9
|
|
|
|
|
|
|
|
商业银行业务
|
0.2
|
|
|
4.0
|
|
|
31.6
|
|
|
1.5
|
|
|
|
|
|
|
|
股权投资和中央项目6
|
-
|
|
|
-
|
|
|
85.7
|
|
|
4.0
|
|
|
|
|
|
|
|
总计
|
0.3
|
|
|
3.5
|
|
|
24.7
|
|
|
1.0
|
|
|
|
|
|
|
|
|
最新
|
|
1至30天
过去的Due2
|
|
超过30天
逾期
|
|
总计
|
||||||||||||||||||||||
|
PD移动
|
|
其他1
|
|
|
|
|||||||||||||||||||||||
2022年12月31日
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
29,718
|
|
|
263
|
|
|
9,613
|
|
|
160
|
|
|
1,633
|
|
|
67
|
|
|
819
|
|
|
63
|
|
|
41,783
|
|
|
553
|
|
信用卡
张
|
3,023
|
|
|
386
|
|
|
136
|
|
|
46
|
|
|
98
|
|
|
30
|
|
|
30
|
|
|
15
|
|
|
3,287
|
|
|
477
|
|
贷款和透支
|
1,311
|
|
|
249
|
|
|
234
|
|
|
53
|
|
|
125
|
|
|
45
|
|
|
43
|
|
|
20
|
|
|
1,713
|
|
|
367
|
|
英国汽车金融
|
1,047
|
|
|
28
|
|
|
1,045
|
|
|
23
|
|
|
122
|
|
|
18
|
|
|
31
|
|
|
7
|
|
|
2,245
|
|
|
76
|
|
其他
|
160
|
|
|
5
|
|
|
384
|
|
|
7
|
|
|
54
|
|
|
4
|
|
|
45
|
|
|
2
|
|
|
643
|
|
|
18
|
|
零售业
|
35,259
|
|
|
931
|
|
|
11,412
|
|
|
289
|
|
|
2,032
|
|
|
164
|
|
|
968
|
|
|
107
|
|
|
49,671
|
|
|
1,491
|
|
中小型企业
|
4,081
|
|
|
223
|
|
|
1,060
|
|
|
27
|
|
|
339
|
|
|
13
|
|
|
174
|
|
|
8
|
|
|
5,654
|
|
|
271
|
|
企业和机构银行业务
|
5,728
|
|
|
229
|
|
|
27
|
|
|
-
|
|
|
30
|
|
|
1
|
|
|
54
|
|
|
1
|
|
|
5,839
|
|
|
231
|
|
商业银行业务
|
9,809
|
|
|
452
|
|
|
1,087
|
|
|
27
|
|
|
369
|
|
|
14
|
|
|
228
|
|
|
9
|
|
|
11,493
|
|
|
502
|
|
总计
|
45,068
|
|
|
1,383
|
|
|
12,499
|
|
|
316
|
|
|
2,401
|
|
|
178
|
|
|
1,196
|
|
|
116
|
|
|
61,164
|
|
|
1,993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年9月30日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
31,885
|
|
|
195
|
|
|
6,331
|
|
|
159
|
|
|
1,599
|
|
|
82
|
|
|
760
|
|
|
80
|
|
|
40,575
|
|
|
516
|
|
信用卡
张
|
2,275
|
|
|
291
|
|
|
132
|
|
|
47
|
|
|
90
|
|
|
28
|
|
|
29
|
|
|
16
|
|
|
2,526
|
|
|
382
|
|
贷款和透支
|
943
|
|
|
169
|
|
|
232
|
|
|
45
|
|
|
121
|
|
|
39
|
|
|
43
|
|
|
20
|
|
|
1,339
|
|
|
273
|
|
英国汽车金融
|
854
|
|
|
27
|
|
|
927
|
|
|
23
|
|
|
136
|
|
|
25
|
|
|
32
|
|
|
10
|
|
|
1,949
|
|
|
85
|
|
其他
|
166
|
|
|
4
|
|
|
394
|
|
|
8
|
|
|
54
|
|
|
4
|
|
|
36
|
|
|
2
|
|
|
650
|
|
|
18
|
|
零售业
|
36,123
|
|
|
686
|
|
|
8,016
|
|
|
282
|
|
|
2,000
|
|
|
178
|
|
|
900
|
|
|
128
|
|
|
47,039
|
|
|
1,274
|
|
中小型企业
|
4,408
|
|
|
246
|
|
|
1,235
|
|
|
26
|
|
|
399
|
|
|
13
|
|
|
224
|
|
|
7
|
|
|
6,266
|
|
|
292
|
|
企业和机构银行业务
|
4,856
|
|
|
242
|
|
|
39
|
|
|
-
|
|
|
14
|
|
|
-
|
|
|
120
|
|
|
1
|
|
|
5,029
|
|
|
243
|
|
商业银行业务
|
9,264
|
|
|
488
|
|
|
1,274
|
|
|
26
|
|
|
413
|
|
|
13
|
|
|
344
|
|
|
8
|
|
|
11,295
|
|
|
535
|
|
总计
|
45,387
|
|
|
1,174
|
|
|
9,290
|
|
|
308
|
|
|
2,413
|
|
|
191
|
|
|
1,244
|
|
|
136
|
|
|
58,334
|
|
|
1,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
14,845
|
|
|
132
|
|
|
4,133
|
|
|
155
|
|
|
1,433
|
|
|
38
|
|
|
1,387
|
|
|
69
|
|
|
21,798
|
|
|
394
|
|
信用卡4
|
1,755
|
|
|
176
|
|
|
210
|
|
|
42
|
|
|
86
|
|
|
20
|
|
|
26
|
|
|
11
|
|
|
2,077
|
|
|
249
|
|
贷款和透支
|
505
|
|
|
82
|
|
|
448
|
|
|
43
|
|
|
113
|
|
|
30
|
|
|
39
|
|
|
15
|
|
|
1,105
|
|
|
170
|
|
英国汽车金融
|
581
|
|
|
20
|
|
|
1,089
|
|
|
26
|
|
|
124
|
|
|
19
|
|
|
34
|
|
|
9
|
|
|
1,828
|
|
|
74
|
|
其他4
|
194
|
|
|
4
|
|
|
306
|
|
|
7
|
|
|
44
|
|
|
2
|
|
|
49
|
|
|
2
|
|
|
593
|
|
|
15
|
|
零售业
|
17,880
|
|
|
414
|
|
|
6,186
|
|
|
273
|
|
|
1,800
|
|
|
109
|
|
|
1,535
|
|
|
106
|
|
|
27,401
|
|
|
902
|
|
中小型企业4
|
3,570
|
|
|
153
|
|
|
936
|
|
|
14
|
|
|
297
|
|
|
6
|
|
|
189
|
|
|
3
|
|
|
4,992
|
|
|
176
|
|
企业和机构银行业务
4
|
2,479
|
|
|
119
|
|
|
25
|
|
|
3
|
|
|
6
|
|
|
-
|
|
|
28
|
|
|
-
|
|
|
2,538
|
|
|
122
|
|
商业银行业务
|
6,049
|
|
|
272
|
|
|
961
|
|
|
17
|
|
|
303
|
|
|
6
|
|
|
217
|
|
|
3
|
|
|
7,530
|
|
|
298
|
|
总计
|
23,929
|
|
|
686
|
|
|
7,147
|
|
|
290
|
|
|
2,103
|
|
|
115
|
|
|
1,752
|
|
|
109
|
|
|
34,931
|
|
|
1,200
|
|
|
最新
|
|
1至30天
过去的Due2
|
|
超过30天
逾期
|
|
总计
|
||||||||||||||||||||||
|
PD移动
|
|
其他1
|
|
|
|
|||||||||||||||||||||||
2022年12月31日
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
贷款
£m
|
|
|
ECL3
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
31,908
|
|
|
301
|
|
|
10,800
|
|
|
198
|
|
|
2,379
|
|
|
93
|
|
|
1,260
|
|
|
89
|
|
|
46,347
|
|
|
681
|
|
信用卡
张
|
3,023
|
|
|
386
|
|
|
136
|
|
|
46
|
|
|
98
|
|
|
30
|
|
|
30
|
|
|
15
|
|
|
3,287
|
|
|
477
|
|
贷款和透支
|
1,311
|
|
|
249
|
|
|
234
|
|
|
53
|
|
|
125
|
|
|
45
|
|
|
43
|
|
|
20
|
|
|
1,713
|
|
|
367
|
|
英国汽车金融
|
1,047
|
|
|
28
|
|
|
1,045
|
|
|
23
|
|
|
122
|
|
|
18
|
|
|
31
|
|
|
7
|
|
|
2,245
|
|
|
76
|
|
其他
|
160
|
|
|
5
|
|
|
384
|
|
|
7
|
|
|
54
|
|
|
4
|
|
|
45
|
|
|
2
|
|
|
643
|
|
|
18
|
|
零售业
|
37,449
|
|
|
969
|
|
|
12,599
|
|
|
327
|
|
|
2,778
|
|
|
190
|
|
|
1,409
|
|
|
133
|
|
|
54,235
|
|
|
1,619
|
|
中小型企业
|
4,081
|
|
|
223
|
|
|
1,060
|
|
|
27
|
|
|
339
|
|
|
13
|
|
|
174
|
|
|
8
|
|
|
5,654
|
|
|
271
|
|
企业和机构银行业务
|
5,728
|
|
|
229
|
|
|
27
|
|
|
-
|
|
|
30
|
|
|
1
|
|
|
54
|
|
|
1
|
|
|
5,839
|
|
|
231
|
|
商业银行业务
|
9,809
|
|
|
452
|
|
|
1,087
|
|
|
27
|
|
|
369
|
|
|
14
|
|
|
228
|
|
|
9
|
|
|
11,493
|
|
|
502
|
|
总计
|
47,258
|
|
|
1,421
|
|
|
13,686
|
|
|
354
|
|
|
3,147
|
|
|
204
|
|
|
1,637
|
|
|
142
|
|
|
65,728
|
|
|
2,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年9月30日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
34,716
|
|
|
257
|
|
|
7,915
|
|
|
213
|
|
|
2,349
|
|
|
118
|
|
|
1,173
|
|
|
117
|
|
|
46,153
|
|
|
705
|
|
信用卡
张
|
2,275
|
|
|
291
|
|
|
132
|
|
|
47
|
|
|
90
|
|
|
28
|
|
|
29
|
|
|
16
|
|
|
2,526
|
|
|
382
|
|
贷款和透支
|
943
|
|
|
169
|
|
|
232
|
|
|
45
|
|
|
121
|
|
|
39
|
|
|
43
|
|
|
20
|
|
|
1,339
|
|
|
273
|
|
英国汽车金融
|
854
|
|
|
27
|
|
|
927
|
|
|
23
|
|
|
136
|
|
|
25
|
|
|
32
|
|
|
10
|
|
|
1,949
|
|
|
85
|
|
其他
|
166
|
|
|
4
|
|
|
394
|
|
|
8
|
|
|
54
|
|
|
4
|
|
|
36
|
|
|
2
|
|
|
650
|
|
|
18
|
|
零售业
|
38,954
|
|
|
748
|
|
|
9,600
|
|
|
336
|
|
|
2,750
|
|
|
214
|
|
|
1,313
|
|
|
165
|
|
|
52,617
|
|
|
1,463
|
|
中小型企业
|
4,408
|
|
|
246
|
|
|
1,235
|
|
|
26
|
|
|
399
|
|
|
13
|
|
|
224
|
|
|
7
|
|
|
6,266
|
|
|
292
|
|
企业和机构银行业务
|
4,856
|
|
|
242
|
|
|
39
|
|
|
-
|
|
|
14
|
|
|
-
|
|
|
120
|
|
|
1
|
|
|
5,029
|
|
|
243
|
|
商业银行业务
|
9,264
|
|
|
488
|
|
|
1,274
|
|
|
26
|
|
|
413
|
|
|
13
|
|
|
344
|
|
|
8
|
|
|
11,295
|
|
|
535
|
|
总计
|
48,218
|
|
|
1,236
|
|
|
10,874
|
|
|
362
|
|
|
3,163
|
|
|
227
|
|
|
1,657
|
|
|
173
|
|
|
63,912
|
|
|
1,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国
抵押贷款
|
17,917
|
|
|
226
|
|
|
6,053
|
|
|
222
|
|
|
2,270
|
|
|
73
|
|
|
2,339
|
|
|
132
|
|
|
28,579
|
|
|
653
|
|
信用卡4
|
1,754
|
|
|
179
|
|
|
209
|
|
|
41
|
|
|
86
|
|
|
21
|
|
|
26
|
|
|
12
|
|
|
2,075
|
|
|
253
|
|
贷款和透支
|
505
|
|
|
82
|
|
|
448
|
|
|
43
|
|
|
113
|
|
|
30
|
|
|
39
|
|
|
15
|
|
|
1,105
|
|
|
170
|
|
英国汽车金融
|
581
|
|
|
20
|
|
|
1,089
|
|
|
26
|
|
|
124
|
|
|
19
|
|
|
34
|
|
|
9
|
|
|
1,828
|
|
|
74
|
|
其他4
|
194
|
|
|
4
|
|
|
306
|
|
|
7
|
|
|
44
|
|
|
2
|
|
|
49
|
|
|
2
|
|
|
593
|
|
|
15
|
|
零售业
|
20,951
|
|
|
511
|
|
|
8,105
|
|
|
339
|
|
|
2,637
|
|
|
145
|
|
|
2,487
|
|
|
170
|
|
|
34,180
|
|
|
1,165
|
|
中小型企业4
|
3,570
|
|
|
153
|
|
|
936
|
|
|
14
|
|
|
297
|
|
|
6
|
|
|
189
|
|
|
3
|
|
|
4,992
|
|
|
176
|
|
企业和机构银行业务
4
|
2,479
|
|
|
119
|
|
|
25
|
|
|
3
|
|
|
6
|
|
|
-
|
|
|
28
|
|
|
-
|
|
|
2,538
|
|
|
122
|
|
商业银行业务
|
6,049
|
|
|
272
|
|
|
961
|
|
|
17
|
|
|
303
|
|
|
6
|
|
|
217
|
|
|
3
|
|
|
7,530
|
|
|
298
|
|
总计
|
27,000
|
|
|
783
|
|
|
9,066
|
|
|
356
|
|
|
2,940
|
|
|
151
|
|
|
2,704
|
|
|
173
|
|
|
41,710
|
|
|
1,463
|
|
法定依据
|
概率-
加权
£m
|
|
|
上行
£m
|
|
|
基本案例
£m
|
|
|
不利因素
£m
|
|
|
严重
不利因素
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
|
1,209
|
|
|
514
|
|
|
790
|
|
|
1,434
|
|
|
3,874
|
|
信用卡
|
|
763
|
|
|
596
|
|
|
727
|
|
|
828
|
|
|
1,180
|
|
其他零售业
|
|
1,016
|
|
|
907
|
|
|
992
|
|
|
1,056
|
|
|
1,290
|
|
商业银行业务
|
|
1,869
|
|
|
1,459
|
|
|
1,656
|
|
|
2,027
|
|
|
3,261
|
|
其他
|
|
46
|
|
|
46
|
|
|
46
|
|
|
47
|
|
|
47
|
|
2022年12月31日
|
|
4,903
|
|
|
3,522
|
|
|
4,211
|
|
|
5,392
|
|
|
9,652
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
|
1,163
|
|
|
463
|
|
|
734
|
|
|
1,375
|
|
|
3,914
|
|
信用卡
|
|
682
|
|
|
594
|
|
|
649
|
|
|
742
|
|
|
866
|
|
其他零售业
|
|
952
|
|
|
903
|
|
|
937
|
|
|
984
|
|
|
1,048
|
|
商业银行业务
|
|
1,768
|
|
|
1,365
|
|
|
1,580
|
|
|
1,909
|
|
|
3,117
|
|
其他
|
|
39
|
|
|
39
|
|
|
39
|
|
|
39
|
|
|
39
|
|
2022年9月30日
|
|
4,604
|
|
|
3,364
|
|
|
3,939
|
|
|
5,049
|
|
|
8,984
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
|
837
|
|
|
637
|
|
|
723
|
|
|
967
|
|
|
1,386
|
|
信用卡1
|
|
521
|
|
|
442
|
|
|
500
|
|
|
569
|
|
|
672
|
|
其他零售1
|
|
825
|
|
|
760
|
|
|
811
|
|
|
863
|
|
|
950
|
|
商业银行业务1
|
|
1,433
|
|
|
1,295
|
|
|
1,358
|
|
|
1,505
|
|
|
1,859
|
|
其他1
|
|
426
|
|
|
426
|
|
|
427
|
|
|
426
|
|
|
424
|
|
2021年12月31日
|
|
4,042
|
|
|
3,560
|
|
|
3,819
|
|
|
4,330
|
|
|
5,291
|
|
潜在基础A
|
概率-
加权
£m
|
|
|
上行
£m
|
|
|
基本案例
£m
|
|
|
不利因素
£m
|
|
|
严重
不利因素
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
|
1,590
|
|
|
895
|
|
|
1,172
|
|
|
1,815
|
|
|
4,254
|
|
信用卡
|
|
763
|
|
|
596
|
|
|
727
|
|
|
828
|
|
|
1,180
|
|
其他零售业
|
|
1,016
|
|
|
907
|
|
|
992
|
|
|
1,056
|
|
|
1,290
|
|
商业银行业务
|
|
1,869
|
|
|
1,459
|
|
|
1,656
|
|
|
2,027
|
|
|
3,261
|
|
其他
|
|
46
|
|
|
46
|
|
|
46
|
|
|
47
|
|
|
47
|
|
2022年12月31日
|
|
5,284
|
|
|
3,903
|
|
|
4,593
|
|
|
5,773
|
|
|
10,032
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
|
1,576
|
|
|
877
|
|
|
1,147
|
|
|
1,788
|
|
|
4,327
|
|
信用卡
|
|
682
|
|
|
594
|
|
|
649
|
|
|
742
|
|
|
866
|
|
其他零售业
|
|
952
|
|
|
903
|
|
|
937
|
|
|
984
|
|
|
1,048
|
|
商业银行业务
|
|
1,768
|
|
|
1,365
|
|
|
1,580
|
|
|
1,909
|
|
|
3,117
|
|
其他
|
|
39
|
|
|
39
|
|
|
39
|
|
|
39
|
|
|
39
|
|
2022年9月30日
|
|
5,017
|
|
|
3,778
|
|
|
4,352
|
|
|
5,462
|
|
|
9,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
|
1,284
|
|
|
1,084
|
|
|
1,170
|
|
|
1,414
|
|
|
1,833
|
|
信用卡1
|
|
531
|
|
|
453
|
|
|
511
|
|
|
579
|
|
|
682
|
|
其他零售1
|
|
825
|
|
|
760
|
|
|
811
|
|
|
863
|
|
|
950
|
|
商业银行业务1
|
|
1,433
|
|
|
1,295
|
|
|
1,358
|
|
|
1,505
|
|
|
1,859
|
|
其他1
|
|
426
|
|
|
426
|
|
|
427
|
|
|
426
|
|
|
424
|
|
2021年12月31日
|
|
4,499
|
|
|
4,018
|
|
|
4,277
|
|
|
4,787
|
|
|
5,748
|
|
|
第一年
£m
|
|
|
第二年
£m
|
|
|
第三年
£m
|
|
|
|
|
|
|
|
|
|
|
+50bps
|
c.300
|
|
|
c.525
|
|
|
c.750
|
|
+25bps
|
c.150
|
|
|
c.250
|
|
|
c.375
|
|
-25bps
|
(c.175)
|
|
|
(c.250)
|
|
|
(c.375)
|
|
|
备注
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
|
|
利息收入
|
|
|
17,645
|
|
|
13,258
|
|
利息支出
|
|
|
(3,688)
|
|
|
(3,892)
|
|
净利息收入
|
|
|
13,957
|
|
|
9,366
|
|
费用和佣金收入
|
|
|
2,835
|
|
|
2,608
|
|
费用和佣金费用
|
|
|
(1,332)
|
|
|
(1,185)
|
|
手续费和佣金净收入
|
|
|
1,503
|
|
|
1,423
|
|
交易净收入
|
|
|
(19,987)
|
|
|
17,200
|
|
保险费收入
|
|
|
9,059
|
|
|
8,283
|
|
其他营业收入
|
|
|
1,276
|
|
|
1,172
|
|
其他收入
|
|
|
(8,149)
|
|
|
28,078
|
|
总收入
|
|
|
5,808
|
|
|
37,444
|
|
保险索赔及保险和投资合同债务变更
|
|
|
12,401
|
|
|
(21,120)
|
|
总收益,扣除保险索赔和保险变动以及投资合同负债的净额
|
|
|
18,209
|
|
|
16,324
|
|
运营费用
|
|
|
(9,759)
|
|
|
(10,800)
|
|
减值(费用)抵免
|
|
|
(1,522)
|
|
|
1,378
|
|
税前利润
|
|
|
6,928
|
|
|
6,902
|
|
税费
|
3
|
|
(1,373)
|
|
|
(1,017)
|
|
本年度利润
|
|
|
5,555
|
|
|
5,885
|
|
|
|
|
|
|
|
|
|
普通股股东应占利润
|
|
|
5,021
|
|
|
5,355
|
|
其他股东应占利润
|
|
|
438
|
|
|
429
|
|
股东应占利润
|
|
|
5,459
|
|
|
5,784
|
|
非控股权益应占利润
|
|
|
96
|
|
|
101
|
|
本年度利润
|
|
|
5,555
|
|
|
5,885
|
|
|
|
|
|
|
|
|
|
基本每股收益
|
4
|
|
7.3p
|
|
|
7.5p
|
|
稀释后每股收益
|
4
|
|
7.2p
|
|
|
7.5p
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
本年度利润
|
5,555
|
|
|
5,885
|
|
其他综合收益
|
|
|
|
|
|
随后不会重新分类为利润或
亏损的项目:
|
|
|
|
|
|
退休后固定福利计划重新衡量:
|
|
|
|
|
|
税前重新测量
|
(3,012)
|
|
|
1,720
|
|
税
|
860
|
|
|
(658)
|
|
|
(2,152)
|
|
|
1,062
|
|
通过其他综合收益以公允价值持有的股权的重估准备金变动情况:
|
|
|
|
|
|
更改公允价值
|
44
|
|
|
61
|
|
税
|
3
|
|
|
(4)
|
|
|
47
|
|
|
57
|
|
可归因于自身信用风险的损益:
|
|
|
|
|
|
税前收益(亏损)
|
519
|
|
|
(86)
|
|
税
|
(155)
|
|
|
34
|
|
|
364
|
|
|
(52)
|
|
随后可能重新分类为利润或亏损的项目:
|
|
|
|
|
|
通过其他综合收益以公允价值持有的债务证券的重估准备金变动情况:
|
|
|
|
|
|
更改公允价值
|
(133)
|
|
|
133
|
|
与处置有关的收入报表转账
|
(92)
|
|
|
2
|
|
有关减值的收入
报表转账
|
6
|
|
|
(2)
|
|
税
|
62
|
|
|
(25)
|
|
|
(157)
|
|
|
108
|
|
现金流对冲准备金变动情况:
|
|
|
|
|
|
公允价值变动的有效部分计入其他综合收入
|
(6,990)
|
|
|
(2,279)
|
|
损益表转账净额
|
43
|
|
|
(621)
|
|
税
|
1,928
|
|
|
814
|
|
|
(5,019)
|
|
|
(2,086)
|
|
外币折算储备变动情况:
|
|
|
|
|
|
币种
折算差异(税金:GB零)
|
119
|
|
|
(39)
|
|
将
转账至损益表(税额:GB零)
|
(31)
|
|
|
-
|
|
|
88
|
|
|
(39)
|
|
本年度扣除税后的其他综合(亏损)收入合计
|
(6,829)
|
|
|
(950)
|
|
本年度综合(亏损)收入合计
|
(1,274)
|
|
|
4,935
|
|
|
|
|
|
|
|
普通股股东应占综合(亏损)收入总额
|
(1,808)
|
|
|
4,405
|
|
其他股权持有人应占的综合收益总额
|
438
|
|
|
429
|
|
股权持有人应占的综合(亏损)收入总额
|
(1,370)
|
|
|
4,834
|
|
非控股权益的综合收入总额
|
96
|
|
|
101
|
|
本年度综合(亏损)收入合计
|
(1,274)
|
|
|
4,935
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
资产
|
|
|
|
|
|
中央银行的现金和余额
|
91,388
|
|
|
76,420
|
|
银行托收过程中的物品
|
242
|
|
|
147
|
|
按公允价值计提损益的金融资产
|
180,609
|
|
|
206,771
|
|
衍生金融工具
|
24,753
|
|
|
22,051
|
|
银行贷款和垫款
|
10,632
|
|
|
7,001
|
|
给客户的贷款和垫款
|
454,899
|
|
|
448,567
|
|
逆回购协议
|
44,865
|
|
|
54,753
|
|
债务
证券
|
9,926
|
|
|
6,835
|
|
摊销成本的金融资产
|
520,322
|
|
|
517,156
|
|
通过其他综合收入按公允价值计算的金融资产
|
23,154
|
|
|
28,137
|
|
再保险资产1
|
616
|
|
|
759
|
|
对合资企业和联营公司的投资
|
385
|
|
|
352
|
|
商誉
|
2,655
|
|
|
2,320
|
|
有效业务价值
|
5,419
|
|
|
5,514
|
|
其他无形资产
|
4,786
|
|
|
4,196
|
|
当期可退税
|
612
|
|
|
363
|
|
递延纳税资产
|
5,228
|
|
|
3,118
|
|
退休福利资产
|
3,823
|
|
|
4,531
|
|
其他资产1
|
13,837
|
|
|
14,690
|
|
总资产
|
877,829
|
|
|
886,525
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
负债
|
|
|
|
|
|
银行存款
|
7,266
|
|
|
7,647
|
|
客户存款
|
475,331
|
|
|
476,344
|
|
按摊销成本回购协议
|
48,596
|
|
|
31,125
|
|
正在向银行转账的物品
|
372
|
|
|
316
|
|
按公允价值计入损益的财务负债
|
17,755
|
|
|
23,123
|
|
衍生金融工具
|
24,042
|
|
|
18,060
|
|
流通中的钞票
|
1,280
|
|
|
1,321
|
|
已发行债务证券
|
73,819
|
|
|
71,552
|
|
保险合同和参保投资合同产生的负债
|
106,893
|
|
|
123,423
|
|
非参与投资产生的负债
合同
|
42,975
|
|
|
45,040
|
|
其他负债
|
19,090
|
|
|
19,947
|
|
退休福利义务
|
126
|
|
|
230
|
|
当期纳税义务
|
8
|
|
|
6
|
|
递延纳税义务
|
216
|
|
|
39
|
|
其他规定
|
1,809
|
|
|
2,092
|
|
次级负债
|
10,730
|
|
|
13,108
|
|
总负债
|
830,308
|
|
|
833,373
|
|
|
|
|
|
|
|
股权
|
|
|
|
|
|
股本
|
6,729
|
|
|
7,102
|
|
股票溢价帐户
|
18,504
|
|
|
18,479
|
|
其他储量
|
6,602
|
|
|
11,189
|
|
保留利润
|
10,145
|
|
|
10,241
|
|
普通股东权益
|
41,980
|
|
|
47,011
|
|
其他股权工具
|
5,297
|
|
|
5,906
|
|
不包括非控股权益的总股本
|
47,277
|
|
|
52,917
|
|
非控股权益
|
244
|
|
|
235
|
|
总股本
|
47,521
|
|
|
53,152
|
|
权益和负债合计
|
877,829
|
|
|
886,525
|
|
|
|
归属于普通股东
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
共享
资本和
溢价
£m
|
|
|
其他
储量
£m
|
|
|
保留
利润
£m
|
|
|
总计
£m
|
|
其他
股权
仪器
£m
|
|
非
控制
个兴趣
£m
|
|
|
总计
£m
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年1月1日
|
|
25,581
|
|
|
11,189
|
|
|
10,241
|
|
|
47,011
|
|
|
5,906
|
|
|
235
|
|
|
53,152
|
|
综合收益
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
本年度利润
|
|
-
|
|
|
-
|
|
|
5,021
|
|
|
5,021
|
|
|
438
|
|
|
96
|
|
|
5,555
|
|
其他综合收益
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
退休后固定福利计划的重新计量,扣除税款
|
|
-
|
|
|
-
|
|
|
(2,152)
|
|
|
(2,152)
|
|
|
-
|
|
|
-
|
|
|
(2,152)
|
|
通过其他综合收益以公允价值持有的金融资产的重估准备金的变动,扣除
税:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
债务
证券
|
|
-
|
|
|
(157)
|
|
|
-
|
|
|
(157)
|
|
|
-
|
|
|
-
|
|
|
(157)
|
|
股权
股
|
|
-
|
|
|
47
|
|
|
-
|
|
|
47
|
|
|
-
|
|
|
-
|
|
|
47
|
|
可归因于自身信用风险的损益,扣除税后的净额
|
|
-
|
|
|
-
|
|
|
364
|
|
|
364
|
|
|
-
|
|
|
-
|
|
|
364
|
|
现金流对冲准备金税后净额变动
|
|
-
|
|
|
(5,019)
|
|
|
-
|
|
|
(5,019)
|
|
|
-
|
|
|
-
|
|
|
(5,019)
|
|
扣除税后的外币折算准备金变动
|
|
-
|
|
|
88
|
|
|
-
|
|
|
88
|
|
|
-
|
|
|
-
|
|
|
88
|
|
其他综合损失合计
|
|
-
|
|
|
(5,041)
|
|
|
(1,788)
|
|
|
(6,829)
|
|
|
-
|
|
|
-
|
|
|
(6,829)
|
|
综合(亏损)总收入
收入1
|
|
-
|
|
|
(5,041)
|
|
|
3,233
|
|
|
(1,808)
|
|
|
438
|
|
|
96
|
|
|
(1,274)
|
|
与所有者的交易
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
分红
|
|
-
|
|
|
-
|
|
|
(1,475)
|
|
|
(1,475)
|
|
|
-
|
|
|
(92)
|
|
|
(1,567)
|
|
其他股权工具的分配
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(438)
|
|
|
-
|
|
|
(438)
|
|
普通股发行
|
|
105
|
|
|
-
|
|
|
-
|
|
|
105
|
|
|
-
|
|
|
-
|
|
|
105
|
|
股票回购
|
|
(453)
|
|
|
453
|
|
|
(2,013)
|
|
|
(2,013)
|
|
|
-
|
|
|
-
|
|
|
(2,013)
|
|
优先股赎回
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
发行其他股权工具
|
|
-
|
|
|
-
|
|
|
(5)
|
|
|
(5)
|
|
|
750
|
|
|
-
|
|
|
745
|
|
其他股权工具的回购和赎回
|
|
-
|
|
|
-
|
|
|
(36)
|
|
|
(36)
|
|
|
(1,359)
|
|
|
-
|
|
|
(1,395)
|
|
库藏股变动
|
|
-
|
|
|
-
|
|
|
(20)
|
|
|
(20)
|
|
|
-
|
|
|
-
|
|
|
(20)
|
|
员工服务的价值:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
共享
期权方案
|
|
-
|
|
|
-
|
|
|
41
|
|
|
41
|
|
|
-
|
|
|
-
|
|
|
41
|
|
其他
员工奖励方案
|
|
-
|
|
|
-
|
|
|
183
|
|
|
183
|
|
|
-
|
|
|
-
|
|
|
183
|
|
非控股权益变更
|
|
-
|
|
|
-
|
|
|
(3)
|
|
|
(3)
|
|
|
-
|
|
|
5
|
|
|
2
|
|
与所有者的交易总额
|
|
(348)
|
|
|
453
|
|
|
(3,328)
|
|
|
(3,223)
|
|
|
(1,047)
|
|
|
(87)
|
|
|
(4,357)
|
|
通过其他综合收益实现以公允价值持有的股权的损益
|
|
-
|
|
|
1
|
|
|
(1)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
2022年12月31日
|
|
25,233
|
|
|
6,602
|
|
|
10,145
|
|
|
41,980
|
|
|
5,297
|
|
|
244
|
|
|
47,521
|
|
|
|
归属于普通股东
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
共享
资本和
溢价
£m
|
|
|
其他
储量
£m
|
|
|
保留
利润
£m
|
|
|
总计
£m
|
|
|
其他
股权
仪器
£m
|
|
|
非
控制
个兴趣
£m
|
|
|
总计
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021年1月1日
|
|
24,947
|
|
|
13,747
|
|
|
4,584
|
|
|
43,278
|
|
|
5,906
|
|
|
229
|
|
|
49,413
|
|
综合收益
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
本年度利润
|
|
-
|
|
|
-
|
|
|
5,355
|
|
|
5,355
|
|
|
429
|
|
|
101
|
|
|
5,885
|
|
其他综合收益
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
退休后固定福利计划的重新计量,扣除税款
|
|
-
|
|
|
-
|
|
|
1,062
|
|
|
1,062
|
|
|
-
|
|
|
-
|
|
|
1,062
|
|
通过其他综合收益以公允价值持有的金融资产的重估准备金的变动,扣除
税:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
债务
证券
|
|
-
|
|
|
108
|
|
|
-
|
|
|
108
|
|
|
-
|
|
|
-
|
|
|
108
|
|
股权
股
|
|
-
|
|
|
57
|
|
|
-
|
|
|
57
|
|
|
-
|
|
|
-
|
|
|
57
|
|
可归因于自身信用风险的损益,扣除税后的净额
|
|
-
|
|
|
-
|
|
|
(52)
|
|
|
(52)
|
|
|
-
|
|
|
-
|
|
|
(52)
|
|
现金流对冲准备金税后净额变动
|
|
-
|
|
|
(2,086)
|
|
|
-
|
|
|
(2,086)
|
|
|
-
|
|
|
-
|
|
|
(2,086)
|
|
扣除税后的外币折算准备金变动
|
|
-
|
|
|
(39)
|
|
|
-
|
|
|
(39)
|
|
|
-
|
|
|
-
|
|
|
(39)
|
|
其他综合(亏损)收入总额
|
|
-
|
|
|
(1,960)
|
|
|
1,010
|
|
|
(950)
|
|
|
-
|
|
|
-
|
|
|
(950)
|
|
综合(亏损)总收入
收入1
|
|
-
|
|
|
(1,960)
|
|
|
6,365
|
|
|
4,405
|
|
|
429
|
|
|
101
|
|
|
4,935
|
|
与所有者的交易
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
分红
|
|
-
|
|
|
-
|
|
|
(877)
|
|
|
(877)
|
|
|
-
|
|
|
(93)
|
|
|
(970)
|
|
其他股权工具的分配
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(429)
|
|
|
-
|
|
|
(429)
|
|
普通股发行
|
|
37
|
|
|
-
|
|
|
-
|
|
|
37
|
|
|
-
|
|
|
-
|
|
|
37
|
|
股票回购
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
优先股赎回
|
|
597
|
|
|
(597)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
发行其他股权工具
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
其他股权工具的回购和赎回
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
库藏股变动
|
|
-
|
|
|
-
|
|
|
(13)
|
|
|
(13)
|
|
|
-
|
|
|
-
|
|
|
(13)
|
|
员工服务的价值:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
共享
期权方案
|
|
-
|
|
|
-
|
|
|
51
|
|
|
51
|
|
|
-
|
|
|
-
|
|
|
51
|
|
其他
员工奖励方案
|
|
-
|
|
|
-
|
|
|
131
|
|
|
131
|
|
|
-
|
|
|
-
|
|
|
131
|
|
非控股权益变更
|
|
-
|
|
|
-
|
|
|
(1)
|
|
|
(1)
|
|
|
-
|
|
|
(2)
|
|
|
(3)
|
|
与所有者的交易总额
|
|
634
|
|
|
(597)
|
|
|
(709)
|
|
|
(672)
|
|
|
(429)
|
|
|
(95)
|
|
|
(1,196)
|
|
通过其他综合收益实现以公允价值持有的股权的损益
|
|
-
|
|
|
(1)
|
|
|
1
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
2021年12月31日
|
|
25,581
|
|
|
11,189
|
|
|
10,241
|
|
|
47,011
|
|
|
5,906
|
|
|
235
|
|
|
53,152
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
税前利润
|
6,928
|
|
|
6,902
|
|
调整:
|
|
|
|
|
|
经营性资产变更
|
17,037
|
|
|
(10,365)
|
|
经营负债变化
|
15,593
|
|
|
4,954
|
|
非现金
等项目
|
(16,804)
|
|
|
6,063
|
|
已缴税款
(净额)
|
(743)
|
|
|
(796)
|
|
经营活动提供的净现金
|
22,011
|
|
|
6,758
|
|
投资活动的现金流
|
|
|
|
|
|
购买金融资产
|
(7,984)
|
|
|
(8,984)
|
|
金融资产的出售和到期收益
|
11,172
|
|
|
8,287
|
|
购买固定资产
|
(3,855)
|
|
|
(3,228)
|
|
出售固定资产所得收入
|
1,550
|
|
|
1,437
|
|
合资企业和联营企业偿还资本
|
36
|
|
|
-
|
|
收购业务,扣除收购的现金
|
(409)
|
|
|
(57)
|
|
投资活动提供(用于)的现金净额
|
510
|
|
|
(2,545)
|
|
融资活动的现金流
|
|
|
|
|
|
支付给普通股东的股息
|
(1,475)
|
|
|
(877)
|
|
其他股权工具的分配
|
(438)
|
|
|
(429)
|
|
支付给非控股权益的股息
|
(92)
|
|
|
(93)
|
|
次级负债支付的利息
|
(603)
|
|
|
(1,303)
|
|
发行次级负债所得款项
|
838
|
|
|
499
|
|
发行其他股权工具的收益
|
745
|
|
|
-
|
|
发行普通股所得收益
|
31
|
|
|
25
|
|
股票回购
|
(2,013)
|
|
|
-
|
|
次级负债偿还
|
(2,216)
|
|
|
(1,056)
|
|
其他股权工具的回购和赎回
|
(1,395)
|
|
|
-
|
|
非控股股权变更
|
5
|
|
|
-
|
|
用于融资活动的现金净额
|
(6,613)
|
|
|
(3,234)
|
|
汇率变动对现金和现金等价物的影响
|
727
|
|
|
70
|
|
现金及现金等价物变动
|
16,635
|
|
|
1,049
|
|
年初的现金和现金等价物
|
79,194
|
|
|
78,145
|
|
年终现金和现金等价物
|
95,829
|
|
|
79,194
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
税前利润
|
6,928
|
|
|
6,902
|
|
英国公司税
|
(1,316)
|
|
|
(1,311)
|
|
附加费对银行利润的影响
|
(339)
|
|
|
(439)
|
|
不可扣除的成本:行为费用
|
(5)
|
|
|
(185)
|
|
不可抵扣成本:银行手续费
|
(28)
|
|
|
(22)
|
|
其他不可扣除的成本
|
(72)
|
|
|
(83)
|
|
免税所得
|
134
|
|
|
40
|
|
其他股权工具的息票减税
|
83
|
|
|
81
|
|
处置的免税收益
|
67
|
|
|
140
|
|
未确认递延税金的税损
|
11
|
|
|
(1)
|
|
因税率变化而重新计量递延税金
|
(53)
|
|
|
954
|
|
海外税率差异
|
(63)
|
|
|
(19)
|
|
保户税
|
(65)
|
|
|
(63)
|
|
寿险费用方面的保单持有人递延税项资产
|
33
|
|
|
(69)
|
|
对前几年的调整
|
243
|
|
|
(40)
|
|
合资企业成果分享的税收效应
|
(3)
|
|
|
-
|
|
税费
|
(1,373)
|
|
|
(1,017)
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
普通股股东应占利润--基本利润和稀释利润
|
5,021
|
|
|
5,355
|
|
|
2022
百万
|
|
|
2021
百万
|
|
|
|
|
|
|
|
加权-已发行普通股的平均数量-
基本
|
68,847
|
|
|
70,937
|
|
股票期权和奖励的调整
|
835
|
|
|
848
|
|
加权-已发行普通股的平均数量-
稀释
|
69,682
|
|
|
71,785
|
|
|
|
|
|
|
|
基本每股收益
|
7.3p
|
|
|
7.5p
|
|
稀释后每股收益
|
7.2p
|
|
|
7.5p
|
|
2022年12月31日
|
2022
%
|
2023
%
|
2024
%
|
2025
%
|
2026
%
|
2022
到2026年
平均
%
|
开始
PEAK1
%
|
开始
槽1
%
|
|
|
|
|
|
|
|
|
|
上行
|
|
|
|
|
|
|
|
|
国内生产总值
|
4.1
|
0.1
|
1.1
|
1.7
|
2.1
|
1.8
|
6.5
|
0.4
|
失业率
|
3.5
|
2.8
|
3.0
|
3.3
|
3.4
|
3.2
|
3.8
|
2.8
|
房价增长
|
2.4
|
(2.8)
|
6.5
|
9.0
|
8.0
|
4.5
|
24.8
|
(1.1)
|
商业地产价格增长
|
(9.4)
|
8.5
|
3.5
|
2.6
|
2.3
|
1.3
|
7.2
|
(9.4)
|
英国银行利率
|
1.94
|
4.95
|
4.98
|
4.63
|
4.58
|
4.22
|
5.39
|
0.75
|
CPI通胀
|
9.0
|
8.3
|
4.2
|
3.3
|
3.0
|
5.5
|
10.7
|
2.9
|
|
|
|
|
|
|
|
|
|
基本案例
|
|
|
|
|
|
|
|
|
国内生产总值
|
4.0
|
(1.2)
|
0.5
|
1.6
|
2.1
|
1.4
|
4.3
|
(1.1)
|
失业率
|
3.7
|
4.5
|
5.1
|
5.3
|
5.1
|
4.8
|
5.3
|
3.6
|
房价增长
|
2.0
|
(6.9)
|
(1.2)
|
2.9
|
4.4
|
0.2
|
6.4
|
(6.3)
|
商业地产价格增长
|
(11.8)
|
(3.3)
|
0.9
|
2.8
|
3.1
|
(1.8)
|
7.2
|
(14.8)
|
英国银行利率
|
1.94
|
4.00
|
3.38
|
3.00
|
3.00
|
3.06
|
4.00
|
0.75
|
CPI通胀
|
9.0
|
8.3
|
3.7
|
2.3
|
1.7
|
5.0
|
10.7
|
1.6
|
|
|
|
|
|
|
|
|
|
不利因素
|
|
|
|
|
|
|
|
|
国内生产总值
|
3.9
|
(3.0)
|
(0.5)
|
1.4
|
2.1
|
0.8
|
1.2
|
(3.6)
|
失业率
|
3.8
|
6.3
|
7.5
|
7.6
|
7.2
|
6.5
|
7.7
|
3.6
|
房价增长
|
1.6
|
(11.1)
|
(9.8)
|
(5.6)
|
(1.5)
|
(5.4)
|
6.4
|
(24.3)
|
商业地产价格增长
|
(13.9)
|
(15.0)
|
(3.7)
|
0.4
|
1.4
|
(6.4)
|
7.2
|
(29.6)
|
英国银行利率
|
1.94
|
2.93
|
1.39
|
0.98
|
1.04
|
1.65
|
3.62
|
0.75
|
CPI通胀
|
9.0
|
8.2
|
3.3
|
1.3
|
0.3
|
4.4
|
10.7
|
0.2
|
|
|
|
|
|
|
|
|
|
严重的负面影响
|
|
|
|
|
|
|
|
|
国内生产总值
|
3.7
|
(5.2)
|
(1.0)
|
1.3
|
2.1
|
0.1
|
0.7
|
(6.4)
|
失业率
|
4.1
|
9.0
|
10.7
|
10.4
|
9.7
|
8.8
|
10.7
|
3.6
|
房价增长
|
1.1
|
(14.8)
|
(18.0)
|
(11.5)
|
(4.2)
|
(9.8)
|
6.4
|
(40.1)
|
商业地产价格增长
|
(17.3)
|
(28.8)
|
(9.9)
|
(1.3)
|
3.2
|
(11.6)
|
7.2
|
(47.8)
|
英国银行利率模型
|
1.94
|
1.41
|
0.20
|
0.13
|
0.14
|
0.76
|
3.50
|
0.12
|
英国银行利率调整2
|
2.44
|
7.00
|
4.88
|
3.31
|
3.25
|
4.18
|
7.00
|
0.75
|
CPI通胀建模
|
9.0
|
8.2
|
2.6
|
(0.1)
|
(1.6)
|
3.6
|
10.7
|
(1.7)
|
CPI通胀调整后2
|
9.7
|
14.3
|
9.0
|
4.1
|
1.6
|
7.7
|
14.8
|
1.5
|
|
|
|
|
|
|
|
|
|
概率加权
|
|
|
|
|
|
|
|
|
国内生产总值
|
4.0
|
(1.8)
|
0.2
|
1.5
|
2.1
|
1.2
|
3.4
|
(1.8)
|
失业率
|
3.7
|
5.0
|
5.8
|
5.9
|
5.7
|
5.2
|
5.9
|
3.6
|
房价增长
|
1.9
|
(7.7)
|
(3.2)
|
0.7
|
2.9
|
(1.2)
|
6.4
|
(9.5)
|
商业地产价格增长
|
(12.3)
|
(5.8)
|
(0.8)
|
1.6
|
2.3
|
(3.1)
|
7.2
|
(18.6)
|
英国银行利率模型
|
1.94
|
3.70
|
2.94
|
2.59
|
2.60
|
2.76
|
3.89
|
0.75
|
英国银行利率调整2
|
1.99
|
4.26
|
3.41
|
2.91
|
2.91
|
3.10
|
4.31
|
0.75
|
CPI通胀建模
|
9.0
|
8.3
|
3.6
|
2.1
|
1.4
|
4.9
|
10.7
|
1.3
|
CPI通胀调整后2
|
9.1
|
8.9
|
4.3
|
2.5
|
1.7
|
5.3
|
11.0
|
1.6
|
2021年12月31日
|
2021
%
|
2022
%
|
2023
%
|
2024
%
|
2025
%
|
2021
到2025年平均
%
|
开始
峰值
%
|
开始
低谷
%
|
|
|
|
|
|
|
|
|
|
上行
|
|
|
|
|
|
|
|
|
国内生产总值
|
7.1
|
4.0
|
1.4
|
1.3
|
1.4
|
3.0
|
12.6
|
(1.3)
|
失业率
|
4.4
|
3.3
|
3.4
|
3.5
|
3.7
|
3.7
|
4.9
|
3.2
|
房价增长
|
10.1
|
2.6
|
4.9
|
4.7
|
3.6
|
5.1
|
28.5
|
1.2
|
商业地产价格增长
|
12.4
|
5.8
|
0.7
|
1.0
|
(0.6)
|
3.7
|
20.9
|
0.8
|
英国银行利率
|
0.14
|
1.44
|
1.74
|
1.82
|
2.03
|
1.43
|
2.04
|
0.10
|
CPI通胀1
|
2.6
|
5.9
|
3.3
|
2.6
|
3.3
|
3.5
|
6.5
|
0.6
|
|
|
|
|
|
|
|
|
|
基本案例
|
|
|
|
|
|
|
|
|
国内生产总值
|
7.1
|
3.7
|
1.5
|
1.3
|
1.3
|
2.9
|
12.3
|
(1.3)
|
失业率
|
4.5
|
4.3
|
4.4
|
4.4
|
4.5
|
4.4
|
4.9
|
4.3
|
房价增长
|
9.8
|
0.0
|
0.0
|
0.5
|
0.7
|
2.1
|
11.0
|
1.2
|
商业地产价格增长
|
10.2
|
(2.2)
|
(1.9)
|
0.1
|
0.6
|
1.2
|
10.2
|
0.8
|
英国银行利率
|
0.14
|
0.81
|
1.00
|
1.06
|
1.25
|
0.85
|
1.25
|
0.10
|
CPI通胀1
|
2.6
|
5.9
|
3.0
|
1.6
|
2.0
|
3.0
|
6.5
|
0.6
|
|
|
|
|
|
|
|
|
|
不利因素
|
|
|
|
|
|
|
|
|
国内生产总值
|
7.1
|
3.4
|
1.3
|
1.1
|
1.2
|
2.8
|
11.4
|
(1.3)
|
失业率
|
4.7
|
5.6
|
5.9
|
5.8
|
5.7
|
5.6
|
6.0
|
4.3
|
房价增长
|
9.2
|
(4.9)
|
(7.8)
|
(6.6)
|
(4.7)
|
(3.1)
|
9.2
|
(14.8)
|
商业地产价格增长
|
8.6
|
(10.1)
|
(7.0)
|
(3.4)
|
(0.3)
|
(2.6)
|
8.6
|
(12.8)
|
英国银行利率
|
0.14
|
0.45
|
0.52
|
0.55
|
0.69
|
0.47
|
0.71
|
0.10
|
CPI通胀1
|
2.6
|
5.8
|
2.8
|
1.3
|
1.6
|
2.8
|
6.4
|
0.6
|
|
|
|
|
|
|
|
|
|
严重的负面影响
|
|
|
|
|
|
|
|
|
国内生产总值
|
6.8
|
0.9
|
0.4
|
1.0
|
1.4
|
2.1
|
7.6
|
(1.3)
|
失业率
|
4.9
|
7.7
|
8.5
|
8.1
|
7.6
|
7.3
|
8.5
|
4.3
|
房价增长
|
9.1
|
(7.3)
|
(13.9)
|
(12.5)
|
(8.4)
|
(6.9)
|
9.1
|
(30.2)
|
商业地产价格增长
|
5.8
|
(19.6)
|
(12.1)
|
(5.3)
|
(0.5)
|
(6.8)
|
6.9
|
(30.0)
|
英国银行利率
|
0.14
|
0.04
|
0.06
|
0.08
|
0.09
|
0.08
|
0.25
|
0.02
|
CPI通胀1
|
2.6
|
5.8
|
2.3
|
0.5
|
0.9
|
2.4
|
6.5
|
0.4
|
|
|
|
|
|
|
|
|
|
概率加权
|
|
|
|
|
|
|
|
|
国内生产总值
|
7.0
|
3.4
|
1.3
|
1.2
|
1.3
|
2.8
|
11.6
|
(1.3)
|
失业率
|
4.6
|
4.7
|
5.0
|
5.0
|
4.9
|
4.8
|
5.0
|
4.3
|
房价增长
|
9.6
|
(1.4)
|
(2.3)
|
(1.7)
|
(1.0)
|
0.6
|
9.6
|
1.2
|
商业地产价格增长
|
9.9
|
(3.9)
|
(3.7)
|
(1.2)
|
(0.1)
|
0.1
|
9.9
|
(0.3)
|
英国银行利率
|
0.14
|
0.82
|
0.99
|
1.04
|
1.20
|
0.83
|
1.20
|
0.10
|
CPI通胀1
|
2.6
|
5.9
|
2.9
|
1.7
|
2.2
|
3.1
|
6.5
|
0.6
|
2022年12月31日
|
先
季度
2022
%
|
秒
季度
2022
%
|
第三
季度
2022
%
|
第四
季度
2022
%
|
先
季度
2023
%
|
秒
季度
2023
%
|
第三
季度
2023
%
|
第四
季度
2023
%
|
|
|
|
|
|
|
|
|
|
国内生产总值
|
0.6
|
0.1
|
(0.3)
|
(0.4)
|
(0.4)
|
(0.4)
|
(0.2)
|
(0.1)
|
失业率
|
3.7
|
3.8
|
3.6
|
3.7
|
4.0
|
4.4
|
4.7
|
4.9
|
房价增长
|
11.1
|
12.5
|
9.8
|
2.0
|
(3.0)
|
(8.4)
|
(9.8)
|
(6.9)
|
商业地产价格增长
|
18.0
|
18.0
|
8.4
|
(11.8)
|
(16.9)
|
(19.8)
|
(15.9)
|
(3.3)
|
英国银行利率
|
0.75
|
1.25
|
2.25
|
3.50
|
4.00
|
4.00
|
4.00
|
4.00
|
CPI通胀
|
6.2
|
9.2
|
10.0
|
10.7
|
10.0
|
8.9
|
8.0
|
6.1
|
2021年12月31日
|
先
季度
2021
%
|
秒
季度
2021
%
|
第三
季度
2021
%
|
第四
季度
2021
%
|
先
季度
2022
%
|
秒
季度
2022
%
|
第三
季度
2022
%
|
第四
季度
2022
%
|
|
|
|
|
|
|
|
|
|
国内生产总值
|
(1.3)
|
5.4
|
1.1
|
0.4
|
0.1
|
1.5
|
0.5
|
0.3
|
失业率
|
4.9
|
4.7
|
4.3
|
4.3
|
4.4
|
4.3
|
4.3
|
4.3
|
房价增长
|
6.5
|
8.7
|
7.4
|
9.8
|
8.4
|
6.1
|
3.2
|
0.0
|
商业地产价格增长
|
(2.9)
|
3.4
|
7.5
|
10.2
|
8.4
|
5.2
|
0.9
|
(2.2)
|
英国银行利率
|
0.10
|
0.10
|
0.10
|
0.25
|
0.50
|
0.75
|
1.00
|
1.00
|
CPI通胀
|
0.6
|
2.1
|
2.8
|
4.9
|
5.3
|
6.5
|
6.3
|
5.3
|
|
2022年12月31日
|
|
20211年12月31日
|
||||||||
增加1pp
失业
£m
|
|
1pp减少
失业
£m
|
|
|
增加1pp
失业
£m
|
|
|
1pp减少
失业
£m
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
26
|
|
|
(21)
|
|
|
23
|
|
|
(18)
|
|
信用卡
|
41
|
|
|
(41)
|
|
|
20
|
|
|
(20)
|
|
其他零售业
|
25
|
|
|
(25)
|
|
|
12
|
|
|
(12)
|
|
商业银行业务
|
100
|
|
|
(91)
|
|
|
52
|
|
|
(45)
|
|
ECL影响
|
192
|
|
|
(178)
|
|
|
107
|
|
|
(95)
|
|
|
2022年12月31日
|
|
2021年12月31日
|
||||||||
|
10pp涨幅
HPI中的
|
|
|
减少10pp
HPI中的
|
|
|
10pp涨幅
HPI中的
|
|
|
减少10pp
HPI中的
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ECL影响,GB m
|
(225)
|
|
|
370
|
|
|
(112)
|
|
|
162
|
|
|
|
|
|
|
|
|
由于以下原因作出的判断:
|
|
|
|
|||||||
2022年12月31日
|
已建模
ECL
£m
|
|
单独
已评估
£m
|
|
柯萨奇病毒-191
£m
|
|
通胀风险
£m
|
|
其他
£m
|
|
|
总计
ECL
£m
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
946
|
|
|
-
|
|
|
-
|
|
|
49
|
|
|
214
|
|
|
1,209
|
|
信用卡
|
698
|
|
|
-
|
|
|
-
|
|
|
93
|
|
|
(28)
|
|
|
763
|
|
其他零售业
|
903
|
|
|
-
|
|
|
1
|
|
|
53
|
|
|
59
|
|
|
1,016
|
|
商业银行业务
|
972
|
|
|
1,008
|
|
|
-
|
|
|
-
|
|
|
(111)
|
|
|
1,869
|
|
其他
|
46
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
46
|
|
总计
|
3,565
|
|
|
1,008
|
|
|
1
|
|
|
195
|
|
|
134
|
|
|
4,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20212年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英国抵押贷款
|
292
|
|
|
-
|
|
|
67
|
|
|
52
|
|
|
426
|
|
|
837
|
|
信用卡
|
436
|
|
|
-
|
|
|
94
|
|
|
-
|
|
|
(9)
|
|
|
521
|
|
其他零售业
|
757
|
|
|
-
|
|
|
18
|
|
|
-
|
|
|
50
|
|
|
825
|
|
商业银行业务
|
342
|
|
|
905
|
|
|
200
|
|
|
-
|
|
|
(14)
|
|
|
1,433
|
|
其他
|
26
|
|
|
-
|
|
|
400
|
|
|
-
|
|
|
-
|
|
|
426
|
|
总计
|
1,853
|
|
|
905
|
|
|
779
|
|
|
52
|
|
|
453
|
|
|
4,042
|
|
2022年末期股息不含股息的股票报价
|
2023年4月13日
|
2022年末期股息的记录日期
|
2023年4月14日
|
加入或离开最终2022年股息的最终日期
再投资计划
|
2 May 2023
|
2023年第一季度中期管理声明
|
3 May 2023
|
年度股东大会
|
18 May 2023
|
支付2022年末期股息
|
23 May 2023
|
2023半年业绩
|
2023年7月26日
|
2023年第3季度中期管理声明
|
2023年10月25日
|