|
頁面
|
全年業績
|
1
|
收入
報表-基本基礎和關鍵資產負債表
指標
|
4
|
季度信息
|
6
|
資產負債表分析
|
7
|
集團結果-法定的
基礎
|
8
|
集團首席執行官聲明
|
10
|
組結果摘要
|
13
|
細分
分析-基礎
|
23
|
|
|
分區結果
|
|
零售業
|
24
|
商業銀行業務
|
26
|
保險、養老金和投資
|
28
|
股權
投資和核心項目
|
33
|
|
|
其他績效衡量標準
|
34
|
|
|
風險管理
|
|
資本風險
|
39
|
信用風險
|
46
|
資金
和流動性風險
|
61
|
利率敏感度
|
61
|
|
|
法定信息
|
|
精簡
合併財務報表
|
63
|
合併
收益表
|
63
|
綜合綜合損益表
|
64
|
合併
資產負債表
|
65
|
合併權益變動表
|
67
|
合併
現金流量表
|
69
|
簡明合併財務報表附註
|
70
|
|
|
關鍵日期
|
82
|
演示的基礎
|
82
|
前瞻性陳述
|
83
|
個聯繫人
|
84
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本淨利息收入
|
13,172
|
|
|
11,163
|
|
|
18
|
其他收入基礎
|
5,249
|
|
|
5,060
|
|
|
4
|
經營租賃折舊
|
(373)
|
|
|
(460)
|
|
|
19
|
淨收入
|
18,048
|
|
|
15,763
|
|
|
14
|
運營成本1
|
(8,835)
|
|
|
(8,312)
|
|
|
(6)
|
補救
|
(255)
|
|
|
(1,300)
|
|
|
80
|
總成本
|
(9,090)
|
|
|
(9,612)
|
|
|
5
|
基本減值前利潤
|
8,958
|
|
|
6,151
|
|
|
46
|
基礎減值(費用)貸方1
|
(1,510)
|
|
|
1,385
|
|
|
|
基本利潤
|
7,448
|
|
|
7,536
|
|
|
(1)
|
重組中1
|
(80)
|
|
|
(452)
|
|
|
82
|
波動和其他項目
|
(440)
|
|
|
(182)
|
|
|
|
法定税前利潤
|
6,928
|
|
|
6,902
|
|
|
|
税費
|
(1,373)
|
|
|
(1,017)
|
|
|
(35)
|
法定税後利潤
|
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
|
股票回購價值
|
£2.0bn
|
|
|
£2.0bn
|
|
|
|
|
|
|
|
|
|
|
|
銀行淨息差
|
2.94%
|
|
|
2.54%
|
|
|
40BP
|
平均利息銀行資產A
|
£452.0bn
|
|
|
£444.6bn
|
|
|
2
|
成本:收入比A,1
|
50.4%
|
|
|
61.0%
|
|
|
(10.6)pp
|
資產質量比A,1
|
0.32%
|
|
|
(0.31)%
|
|
|
|
有形資產回報
|
13.5%
|
|
|
13.8%
|
|
|
(0.3)pp
|
|
12月31日
2022
|
|
|
12月31日
2021
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
£454.9bn
|
|
|
£448.6bn
|
|
|
1
|
客户存款
|
£475.3bn
|
|
|
£476.3bn
|
|
|
|
貸存比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
|
總資本比率
|
19.7%
|
|
|
23.6%
|
|
|
(3.9)pp
|
MREL比率
|
31.7%
|
|
|
37.2%
|
|
|
(5.5)pp
|
英國槓桿率
|
5.6%
|
|
|
5.8%
|
|
|
(0.2)pp
|
風險加權資產
|
£210.9bn
|
|
|
£196.0bn
|
|
|
8
|
批發資金2
|
£100.3bn
|
|
|
£93.1bn
|
|
|
8
|
流動性覆蓋率2
|
144%
|
|
|
135%
|
|
|
9pp
|
每個共享區域的有形淨資產
|
51.9p
|
|
|
57.5p
|
|
|
(5.6)p
|
|
季度
已結束
12月31日
2022
£m
|
|
|
季度
已結束
9月30日
2022
£m
|
|
|
季度
已結束
6月30日
2022
£m
|
|
|
季度
已結束
3月31日
2022
£m
|
|
|
季度
已結束
12月31日
2021
£m
|
|
|
季度
已結束
9月30日
2021
£m
|
|
|
季度
已結束
6月30日
2021
£m
|
|
|
季度
已結束
3月31日
2021
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本淨利息收入
|
3,643
|
|
|
3,394
|
|
|
3,190
|
|
|
2,945
|
|
|
2,893
|
|
|
2,852
|
|
|
2,741
|
|
|
2,677
|
其他收入基礎
|
1,438
|
|
|
1,282
|
|
|
1,268
|
|
|
1,261
|
|
|
1,307
|
|
|
1,336
|
|
|
1,282
|
|
|
1,135
|
經營租賃折舊
|
(78)
|
|
|
(82)
|
|
|
(119)
|
|
|
(94)
|
|
|
(78)
|
|
|
(111)
|
|
|
(123)
|
|
|
(148)
|
淨收入
|
5,003
|
|
|
4,594
|
|
|
4,339
|
|
|
4,112
|
|
|
4,122
|
|
|
4,077
|
|
|
3,900
|
|
|
3,664
|
運營成本1
|
(2,399)
|
|
|
(2,187)
|
|
|
(2,151)
|
|
|
(2,098)
|
|
|
(2,246)
|
|
|
(2,013)
|
|
|
(2,008)
|
|
|
(2,045)
|
補救
|
(166)
|
|
|
(10)
|
|
|
(27)
|
|
|
(52)
|
|
|
(775)
|
|
|
(100)
|
|
|
(360)
|
|
|
(65)
|
總成本
|
(2,565)
|
|
|
(2,197)
|
|
|
(2,178)
|
|
|
(2,150)
|
|
|
(3,021)
|
|
|
(2,113)
|
|
|
(2,368)
|
|
|
(2,110)
|
基本減值前利潤
|
2,438
|
|
|
2,397
|
|
|
2,161
|
|
|
1,962
|
|
|
1,101
|
|
|
1,964
|
|
|
1,532
|
|
|
1,554
|
基礎減值(費用)貸方1
|
(465)
|
|
|
(668)
|
|
|
(200)
|
|
|
(177)
|
|
|
532
|
|
|
119
|
|
|
374
|
|
|
360
|
基本利潤
|
1,973
|
|
|
1,729
|
|
|
1,961
|
|
|
1,785
|
|
|
1,633
|
|
|
2,083
|
|
|
1,906
|
|
|
1,914
|
重組中1
|
(11)
|
|
|
(22)
|
|
|
(23)
|
|
|
(24)
|
|
|
(418)
|
|
|
(24)
|
|
|
6
|
|
|
(16)
|
波動和其他項目
|
(203)
|
|
|
(199)
|
|
|
100
|
|
|
(138)
|
|
|
(247)
|
|
|
(30)
|
|
|
95
|
|
|
-
|
法定税前利潤
|
1,759
|
|
|
1,508
|
|
|
2,038
|
|
|
1,623
|
|
|
968
|
|
|
2,029
|
|
|
2,007
|
|
|
1,898
|
税費抵免
|
(239)
|
|
|
(299)
|
|
|
(416)
|
|
|
(419)
|
|
|
(548)
|
|
|
(429)
|
|
|
461
|
|
|
(501)
|
法定税後利潤
|
1,520
|
|
|
1,209
|
|
|
1,622
|
|
|
1,204
|
|
|
420
|
|
|
1,600
|
|
|
2,468
|
|
|
1,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
銀行淨息差
|
3.22%
|
|
|
2.98%
|
|
|
2.87%
|
|
|
2.68%
|
|
|
2.57%
|
|
|
2.55%
|
|
|
2.51%
|
|
|
2.49%
|
平均利息銀行資產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%
|
資產質量比A,1
|
0.38%
|
|
|
0.57%
|
|
|
0.17%
|
|
|
0.16%
|
|
|
(0.46)%
|
|
|
(0.10)%
|
|
|
(0.33)%
|
|
|
(0.33)%
|
有形資產回報
|
16.3%
|
|
|
11.9%
|
|
|
15.6%
|
|
|
10.8%
|
|
|
2.9%
|
|
|
14.5%
|
|
|
24.4%
|
|
|
13.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
£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
|
貸存比A
|
96%
|
|
|
94%
|
|
|
95%
|
|
|
94%
|
|
|
94%
|
|
|
94%
|
|
|
94%
|
|
|
96%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
風險加權資產
|
£210.9bn
|
|
|
£210.8bn
|
|
|
£209.6bn
|
|
|
£210.2bn
|
|
|
£196.0bn
|
|
|
£200.7bn
|
|
|
£200.9bn
|
|
|
£198.9bn
|
每個共享區域的有形淨資產
|
51.9p
|
|
|
49.0p
|
|
|
54.8p
|
|
|
56.5p
|
|
|
57.5p
|
|
|
56.6p
|
|
|
55.6p
|
|
|
52.4p
|
|
12月31日
2022
GB十億
|
|
|
9月30日
2022
GB十億
|
|
|
更改
%
|
|
6月30日
2022
GB十億
|
|
|
更改
%
|
|
12月31日
2021
GB十億
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
打開抵押貸款賬簿
|
299.6
|
|
|
298.4
|
|
|
|
|
296.6
|
|
|
1
|
|
293.3
|
|
|
2
|
已關閉的抵押貸款賬簿
|
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
|
英國零售無擔保貸款
|
8.7
|
|
|
8.8
|
|
|
(1)
|
|
8.5
|
|
|
2
|
|
8.1
|
|
|
7
|
英國汽車金融
|
14.3
|
|
|
14.2
|
|
|
1
|
|
14.2
|
|
|
1
|
|
14.0
|
|
|
2
|
透支
|
1.0
|
|
|
1.0
|
|
|
|
|
1.0
|
|
|
|
|
1.0
|
|
|
|
零售業其他2
|
13.8
|
|
|
13.0
|
|
|
6
|
|
12.5
|
|
|
10
|
|
10.9
|
|
|
27
|
財富1
|
0.9
|
|
|
1.0
|
|
|
(10)
|
|
1.0
|
|
|
(10)
|
|
1.0
|
|
|
(10)
|
中小型企業1
|
37.7
|
|
|
39.8
|
|
|
(5)
|
|
41.1
|
|
|
(8)
|
|
42.5
|
|
|
(11)
|
企業和機構銀行業務1
|
56.0
|
|
|
57.6
|
|
|
(3)
|
|
55.7
|
|
|
1
|
|
50.0
|
|
|
12
|
中心項目1,3
|
(3.0)
|
|
|
(4.1)
|
|
|
(27)
|
|
(1.8)
|
|
|
67
|
|
(0.2)
|
|
|
|
客户貸款和墊款
|
454.9
|
|
|
456.3
|
|
|
|
|
456.1
|
|
|
|
|
448.6
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户存款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
零售往來賬户
|
114.0
|
|
|
115.7
|
|
|
(1)
|
|
113.4
|
|
|
1
|
|
111.5
|
|
|
2
|
零售關係儲蓄賬户
|
166.3
|
|
|
165.7
|
|
|
|
|
165.8
|
|
|
|
|
164.5
|
|
|
1
|
零售戰術儲蓄賬户
|
16.1
|
|
|
16.2
|
|
|
(1)
|
|
16.9
|
|
|
(5)
|
|
16.8
|
|
|
(4)
|
財富1
|
14.4
|
|
|
14.9
|
|
|
(3)
|
|
14.9
|
|
|
(3)
|
|
15.6
|
|
|
(8)
|
商業銀行存款
|
163.8
|
|
|
170.2
|
|
|
(4)
|
|
166.7
|
|
|
(2)
|
|
167.5
|
|
|
(2)
|
中心項目1
|
0.7
|
|
|
1.6
|
|
|
(56)
|
|
0.5
|
|
|
40
|
|
0.4
|
|
|
75
|
客户存款總額
|
475.3
|
|
|
484.3
|
|
|
(2)
|
|
478.2
|
|
|
(1)
|
|
476.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
總資產
|
877.8
|
|
|
892.9
|
|
|
(2)
|
|
890.4
|
|
|
(1)
|
|
886.6
|
|
|
(1)
|
總負債
|
830.3
|
|
|
846.5
|
|
|
(2)
|
|
840.3
|
|
|
(1)
|
|
833.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
普通股東權益
|
42.0
|
|
|
40.0
|
|
|
5
|
|
44.4
|
|
|
(5)
|
|
47.1
|
|
|
(11)
|
其他股權工具
|
5.3
|
|
|
6.2
|
|
|
(15)
|
|
5.5
|
|
|
(4)
|
|
5.9
|
|
|
(10)
|
非控股權益
|
0.2
|
|
|
0.2
|
|
|
|
|
0.2
|
|
|
|
|
0.2
|
|
|
|
總股本
|
47.5
|
|
|
46.4
|
|
|
2
|
|
50.1
|
|
|
(5)
|
|
53.2
|
|
|
(11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
已發行普通股,不包括自己的股票
|
66,944m
|
|
|
67,464m
|
|
|
(1)
|
|
68,702m
|
|
|
(3)
|
|
70,996m
|
|
|
(6)
|
彙總收益表
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
淨利息收入
|
13,957
|
|
|
9,366
|
|
|
49
|
其他收入
|
(8,149)
|
|
|
28,078
|
|
|
|
總收入1
|
5,808
|
|
|
37,444
|
|
|
(84)
|
保險索賠、保險和投資合同變更
責任1
|
12,401
|
|
|
(21,120)
|
|
|
|
總收益,扣除保險索賠和保險變動以及投資合同負債的淨額
|
18,209
|
|
|
16,324
|
|
|
12
|
運營費用
|
(9,759)
|
|
|
(10,800)
|
|
|
10
|
減值(費用)抵免
|
(1,522)
|
|
|
1,378
|
|
|
|
税前利潤
|
6,928
|
|
|
6,902
|
|
|
|
税費
|
(1,373)
|
|
|
(1,017)
|
|
|
(35)
|
本年度利潤
|
5,555
|
|
|
5,885
|
|
|
(6)
|
|
|
|
|
|
|
|
|
普通股股東應佔利潤
|
5,021
|
|
|
5,355
|
|
|
(6)
|
其他股東應佔利潤
|
438
|
|
|
429
|
|
|
2
|
非控股權益應佔利潤
|
96
|
|
|
101
|
|
|
(5)
|
本年度利潤
|
5,555
|
|
|
5,885
|
|
|
(6)
|
|
|
|
|
|
|
|
|
已發行普通股(加權-平均-基本)
|
68,847m
|
|
|
70,937m
|
|
|
(3)
|
基本每股收益
|
7.3p
|
|
|
7.5p
|
|
|
(0.2)p
|
資產負債表摘要
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
資產
|
|
|
|
|
|
|
|
中央銀行的現金和餘額
|
91,388
|
|
|
76,420
|
|
|
20
|
按公允價值計提損益的金融資產
|
180,609
|
|
|
206,771
|
|
|
(13)
|
衍生金融工具
|
24,753
|
|
|
22,051
|
|
|
12
|
攤銷成本的金融資產
|
520,322
|
|
|
517,156
|
|
|
1
|
通過其他綜合收入按公允價值計算的金融資產
|
23,154
|
|
|
28,137
|
|
|
(18)
|
其他資產
|
37,603
|
|
|
35,990
|
|
|
4
|
總資產
|
877,829
|
|
|
886,525
|
|
|
(1)
|
|
|
|
|
|
|
|
|
負債
|
|
|
|
|
|
|
|
銀行存款
|
7,266
|
|
|
7,647
|
|
|
(5)
|
客户存款
|
475,331
|
|
|
476,344
|
|
|
|
按攤銷成本回購協議1
|
48,596
|
|
|
31,125
|
|
|
56
|
按公允價值計入損益的財務負債
|
17,755
|
|
|
23,123
|
|
|
(23)
|
衍生金融工具
|
24,042
|
|
|
18,060
|
|
|
33
|
已發行債務證券
|
73,819
|
|
|
71,552
|
|
|
3
|
保險和投資合同產生的負債
|
149,868
|
|
|
168,463
|
|
|
(11)
|
其他負債
|
22,901
|
|
|
23,951
|
|
|
(4)
|
次級負債
|
10,730
|
|
|
13,108
|
|
|
(18)
|
總負債
|
830,308
|
|
|
833,373
|
|
|
|
總股本
|
47,521
|
|
|
53,152
|
|
|
(11)
|
權益和負債合計
|
877,829
|
|
|
886,525
|
|
|
(1)
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本淨利息收入
|
13,172
|
|
|
11,163
|
|
|
18
|
其他收入基礎
|
5,249
|
|
|
5,060
|
|
|
4
|
經營租賃折舊
|
(373)
|
|
|
(460)
|
|
|
19
|
淨收入A
|
18,048
|
|
|
15,763
|
|
|
14
|
|
|
|
|
|
|
|
|
銀行淨息差
|
2.94%
|
|
|
2.54%
|
|
|
40BP
|
平均利息銀行資產A
|
£452.0bn
|
|
|
£444.6bn
|
|
|
2
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
運營成本A,1
|
8,835
|
|
|
8,312
|
|
|
(6)
|
補救
|
255
|
|
|
1,300
|
|
|
80
|
總成本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
%
|
|
|
|
|
|
|
|
|
預更新MES3的費用(積分)
|
|
|
|
|
|
|
|
零售業
|
773
|
|
|
672
|
|
|
(15)
|
商業銀行業務
|
122
|
|
|
(357)
|
|
|
|
其他
|
20
|
|
|
(1)
|
|
|
|
|
915
|
|
|
314
|
|
|
|
更新經濟前景
|
|
|
|
|
|
|
|
零售業
|
600
|
|
|
(1,120)
|
|
|
|
商業銀行業務
|
395
|
|
|
(579)
|
|
|
|
其他
|
(400)
|
|
|
-
|
|
|
|
|
595
|
|
|
(1,699)
|
|
|
|
基礎減值費用
(貸方)A
|
1,510
|
|
|
(1,385)
|
|
|
|
|
|
|
|
|
|
|
|
資產質量比
|
0.32%
|
|
|
(0.31)%
|
|
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
潛在利潤
|
7,448
|
|
|
7,536
|
|
|
(1)
|
重組中1
|
(80)
|
|
|
(452)
|
|
|
82
|
波動和其他項目
|
|
|
|
|
|
|
|
市場波動和資產出售
|
(252)
|
|
|
87
|
|
|
|
攤銷購買的無形資產
|
(70)
|
|
|
(70)
|
|
|
|
公允價值平倉
|
(118)
|
|
|
(199)
|
|
|
41
|
|
(440)
|
|
|
(182)
|
|
|
|
法定税前利潤
|
6,928
|
|
|
6,902
|
|
|
|
税費
|
(1,373)
|
|
|
(1,017)
|
|
|
(35)
|
法定税後利潤
|
5,555
|
|
|
5,885
|
|
|
(6)
|
|
|
|
|
|
|
|
|
每股收益
|
7.3p
|
|
|
7.5p
|
|
|
(0.2)p
|
有形資產回報
|
13.5%
|
|
|
13.8%
|
|
|
(0.3)pp
|
每個共享區域的有形淨資產
|
51.9p
|
|
|
57.5p
|
|
|
(5.6)p
|
|
12月31日
2022
|
|
|
12月31日
2021
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
£454.9bn
|
|
|
£448.6bn
|
|
|
1
|
客户存款
|
£475.3bn
|
|
|
£476.3bn
|
|
|
|
貸存比A
|
96%
|
|
|
94%
|
|
|
2pp
|
|
|
|
|
|
|
|
|
批發資金1
|
£100.3bn
|
|
|
£93.1bn
|
|
|
8
|
批發資金
|
£37.5bn
|
|
|
£30.3bn
|
|
|
24
|
其中貨幣市場融資
|
£24.8bn
|
|
|
£16.1bn
|
|
|
54
|
流動性覆蓋率-符合條件的資產3
|
£144.7bn
|
|
|
£140.2bn
|
|
|
3
|
流動性覆蓋率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
|
總資本比率
|
19.7%
|
|
|
23.6%
|
|
|
(3.9)pp
|
MREL比率
|
31.7%
|
|
|
37.2%
|
|
|
(5.5)pp
|
英國槓桿率
|
5.6%
|
|
|
5.8%
|
|
|
(0.2)pp
|
風險加權資產
|
£210.9bn
|
|
|
£196.0bn
|
|
|
8
|
截至2012年12月31日的預計CET1比率
20211
|
16.3%
|
|
2022年1月1日的法規更改(BPS)
|
(230)
|
|
截至2022年1月1日的形式CET1比率
|
14.0%
|
|
銀行建設(含減值費用)(Bps)
|
230
|
|
保險分紅(Bps)
|
21
|
|
風險加權資產(BPS)
|
14
|
|
固定養老金赤字繳費(BPS)
|
(31)
|
|
其他動作(Bps)
|
11
|
|
資本生成(Bps)
|
245
|
|
普通股息(Bps)
|
(81)
|
|
應計股票回購(Bps)
|
(104)
|
|
進一步的可變養老金繳費(BPS)
|
(52)
|
|
截至2012年12月31日的預計CET1比率
20222
|
14.1%
|
|
2022
|
零售業
£m
|
|
商業
銀行業
£m
|
|
保險,
養老金
和
投資
£m
|
|
股權
投資
和中環
件
£m
|
|
|
組
£m
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本淨利息收入
|
9,774
|
|
|
3,447
|
|
|
(101)
|
|
|
52
|
|
|
13,172
|
|
其他收入基礎
|
1,731
|
|
|
1,565
|
|
|
1,576
|
|
|
377
|
|
|
5,249
|
|
經營租賃折舊
|
(368)
|
|
|
(5)
|
|
|
-
|
|
|
-
|
|
|
(373)
|
|
淨收入
|
11,137
|
|
|
5,007
|
|
|
1,475
|
|
|
429
|
|
|
18,048
|
|
運營成本
|
(5,175)
|
|
|
(2,496)
|
|
|
(1,042)
|
|
|
(122)
|
|
|
(8,835)
|
|
補救
|
(92)
|
|
|
(133)
|
|
|
(30)
|
|
|
-
|
|
|
(255)
|
|
總成本
|
(5,267)
|
|
|
(2,629)
|
|
|
(1,072)
|
|
|
(122)
|
|
|
(9,090)
|
|
基本減值前利潤
|
5,870
|
|
|
2,378
|
|
|
403
|
|
|
307
|
|
|
8,958
|
|
基礎減值(費用)抵免
|
(1,373)
|
|
|
(517)
|
|
|
(12)
|
|
|
392
|
|
|
(1,510)
|
|
基本利潤
|
4,497
|
|
|
1,861
|
|
|
391
|
|
|
699
|
|
|
7,448
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
銀行淨息差
|
2.76%
|
|
|
3.93%
|
|
|
|
|
|
|
|
|
2.94%
|
|
平均利息銀行資產A
|
£362.0bn
|
|
|
£90.0bn
|
|
|
-
|
|
|
-
|
|
|
£452.0bn
|
|
資產質量比
|
0.38%
|
|
|
0.52%
|
|
|
|
|
|
|
|
|
0.32%
|
|
客户貸款和墊款
|
£364.2bn
|
|
|
£93.7bn
|
|
|
-
|
|
|
(£3.0bn)
|
|
|
£454.9bn
|
|
客户存款
|
£310.8bn
|
|
|
£163.8bn
|
|
|
-
|
|
|
£0.7bn
|
|
|
£475.3bn
|
|
風險加權資產
|
£111.7bn
|
|
|
£74.3bn
|
|
|
£0.1bn
|
|
|
£24.8bn
|
|
|
£210.9bn
|
|
2021
|
零售業1
£m
|
|
商業
Banking1
£m
|
|
保險,
養老金
和
投資1
£m
|
|
股權
投資
和中環
件
£m
|
|
|
組
£m
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本淨利息收入2
|
8,577
|
|
|
2,602
|
|
|
(103)
|
|
|
87
|
|
|
11,163
|
|
其他收入基礎
|
1,597
|
|
|
1,442
|
|
|
1,406
|
|
|
615
|
|
|
5,060
|
|
經營租賃折舊
|
(442)
|
|
|
(18)
|
|
|
-
|
|
|
-
|
|
|
(460)
|
|
淨收入
|
9,732
|
|
|
4,026
|
|
|
1,303
|
|
|
702
|
|
|
15,763
|
|
運營成本3
|
(4,988)
|
|
|
(2,288)
|
|
|
(899)
|
|
|
(137)
|
|
|
(8,312)
|
|
補救
|
(360)
|
|
|
(830)
|
|
|
(123)
|
|
|
13
|
|
|
(1,300)
|
|
總成本
|
(5,348)
|
|
|
(3,118)
|
|
|
(1,022)
|
|
|
(124)
|
|
|
(9,612)
|
|
基本減值前利潤
|
4,384
|
|
|
908
|
|
|
281
|
|
|
578
|
|
|
6,151
|
|
基礎減值貸項3
|
447
|
|
|
936
|
|
|
-
|
|
|
2
|
|
|
1,385
|
|
基本利潤
|
4,831
|
|
|
1,844
|
|
|
281
|
|
|
580
|
|
|
7,536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
銀行淨息差,2
|
2.50%
|
|
|
2.96%
|
|
|
|
|
|
|
|
|
2.54%
|
|
平均賺取利息的銀行資產A,2
|
£353.4bn
|
|
|
£91.2bn
|
|
|
-
|
|
|
-
|
|
|
£444.6bn
|
|
資產質量比A,3
|
(0.13)%
|
|
|
(0.98)%
|
|
|
|
|
|
|
|
|
(0.31)%
|
|
客户貸款和墊款
|
£356.3bn
|
|
|
£92.5bn
|
|
|
-
|
|
|
(£0.2bn)
|
|
|
£448.6bn
|
|
客户存款
|
£308.4bn
|
|
|
£167.5bn
|
|
|
-
|
|
|
£0.4bn
|
|
|
£476.3bn
|
|
風險加權資產
|
£96.4bn
|
|
|
£72.7bn
|
|
|
£0.1bn
|
|
|
£26.8bn
|
|
|
£196.0bn
|
|
|
2022
£m
|
|
|
20211
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本淨利息收入2
|
9,774
|
|
|
8,577
|
|
|
14
|
其他收入基礎
|
1,731
|
|
|
1,597
|
|
|
8
|
經營租賃折舊
|
(368)
|
|
|
(442)
|
|
|
17
|
淨收入
|
11,137
|
|
|
9,732
|
|
|
14
|
運營成本3
|
(5,175)
|
|
|
(4,988)
|
|
|
(4)
|
補救
|
(92)
|
|
|
(360)
|
|
|
74
|
總成本
|
(5,267)
|
|
|
(5,348)
|
|
|
2
|
基本減值前利潤
|
5,870
|
|
|
4,384
|
|
|
34
|
基礎減值(費用)貸方3
|
(1,373)
|
|
|
447
|
|
|
|
基本利潤
|
4,497
|
|
|
4,831
|
|
|
(7)
|
|
|
|
|
|
|
|
|
銀行淨息差,2
|
2.76%
|
|
|
2.50%
|
|
|
26BP
|
平均利息銀行資產A
|
£362.0bn
|
|
|
£353.4bn
|
|
|
2
|
資產質量比A,3
|
0.38%
|
|
|
(0.13)%
|
|
|
|
|
12月31日
2022
GB十億
|
|
|
12月31日
2021
GB十億
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
打開抵押貸款賬簿
|
299.6
|
|
|
293.3
|
|
|
2
|
已關閉的抵押貸款賬簿
|
11.6
|
|
|
14.2
|
|
|
(18)
|
信用卡1
|
14.3
|
|
|
13.8
|
|
|
4
|
英國無擔保貸款
|
8.7
|
|
|
8.1
|
|
|
7
|
英國汽車金融
|
14.3
|
|
|
14.0
|
|
|
2
|
透支
|
1.0
|
|
|
1.0
|
|
|
|
財富
|
0.9
|
|
|
1.0
|
|
|
(10)
|
其他2
|
13.8
|
|
|
10.9
|
|
|
27
|
客户貸款和墊款
|
364.2
|
|
|
356.3
|
|
|
2
|
經營租賃資產
|
4.8
|
|
|
4.1
|
|
|
17
|
客户總資產
|
369.0
|
|
|
360.4
|
|
|
2
|
|
|
|
|
|
|
|
|
往來賬户
|
114.0
|
|
|
111.5
|
|
|
2
|
關係節省
|
166.3
|
|
|
164.5
|
|
|
1
|
戰術節約
|
16.1
|
|
|
16.8
|
|
|
(4)
|
財富
|
14.4
|
|
|
15.6
|
|
|
(8)
|
客户存款
|
310.8
|
|
|
308.4
|
|
|
1
|
|
|
|
|
|
|
|
|
風險加權資產
|
111.7
|
|
|
96.4
|
|
|
16
|
|
2022
£m
|
|
|
20211
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本淨利息收入2
|
3,447
|
|
|
2,602
|
|
|
32
|
其他收入基礎
|
1,565
|
|
|
1,442
|
|
|
9
|
經營租賃折舊
|
(5)
|
|
|
(18)
|
|
|
72
|
淨收入
|
5,007
|
|
|
4,026
|
|
|
24
|
運營成本3
|
(2,496)
|
|
|
(2,288)
|
|
|
(9)
|
補救
|
(133)
|
|
|
(830)
|
|
|
84
|
總成本
|
(2,629)
|
|
|
(3,118)
|
|
|
16
|
基本減值前利潤
|
2,378
|
|
|
908
|
|
|
|
基礎減值(費用)貸方3
|
(517)
|
|
|
936
|
|
|
|
基本利潤
|
1,861
|
|
|
1,844
|
|
|
1
|
|
|
|
|
|
|
|
|
銀行淨息差,2
|
3.93%
|
|
|
2.96%
|
|
|
97個基點
|
平均利息銀行資產A
|
£90.0bn
|
|
|
£91.2bn
|
|
|
(1)
|
資產質量比A,3
|
0.52%
|
|
|
(0.98%)
|
|
|
|
|
12月31日
2022
GB十億
|
|
|
12月31日
20211
GB十億
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
中小型企業
|
37.7
|
|
|
42.5
|
|
|
(11)
|
企業和機構銀行業務
|
56.0
|
|
|
50.0
|
|
|
12
|
客户貸款和墊款
|
93.7
|
|
|
92.5
|
|
|
1
|
|
|
|
|
|
|
|
|
客户存款
|
163.8
|
|
|
167.5
|
|
|
(2)
|
|
|
|
|
|
|
|
|
風險加權資產
|
74.3
|
|
|
72.7
|
|
|
2
|
|
2022
£m
|
|
|
20211
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
基本淨利息收入2
|
(101)
|
|
|
(103)
|
|
|
2
|
其他收入基礎
|
1,576
|
|
|
1,406
|
|
|
12
|
淨收入
|
1,475
|
|
|
1,303
|
|
|
13
|
運營成本3
|
(1,042)
|
|
|
(899)
|
|
|
(16)
|
補救
|
(30)
|
|
|
(123)
|
|
|
76
|
總成本
|
(1,072)
|
|
|
(1,022)
|
|
|
(5)
|
基本減值前利潤
|
403
|
|
|
281
|
|
|
43
|
基本減值費用3
|
(12)
|
|
|
-
|
|
|
|
基本利潤
|
391
|
|
|
281
|
|
|
39
|
|
|
|
|
|
|
|
|
人壽和養老金銷售(PVNBP)4
|
21,687
|
|
|
17,289
|
|
|
25
|
一般保險承保的新毛保費
|
55
|
|
|
87
|
|
|
(37)
|
一般保險承保的毛保費總額
|
486
|
|
|
655
|
|
|
(26)
|
一般保險合併比率5
|
113%
|
|
|
101%
|
|
|
12pp
|
|
2022 GB億
|
|
|
2021年12月31日
GB十億
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
保險償付能力II比率(股息前)6
|
163%
|
|
|
191%
|
|
|
(28)pp
|
管理的客户總資產1
|
197.3
|
|
|
179.2
|
|
|
10
|
|
2022
|
|
2021
|
||||||||||||||
|
新
業務
£m
|
|
|
現有
業務
£m
|
|
|
總計
£m
|
|
|
新
業務
£m
|
|
|
現有
業務
£m
|
|
|
總計
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
工作場所、規劃和退休
|
240
|
|
|
130
|
|
|
370
|
|
|
201
|
|
|
110
|
|
|
311
|
|
個人和大宗年金
|
141
|
|
|
101
|
|
|
242
|
|
|
79
|
|
|
83
|
|
|
162
|
|
保護
|
42
|
|
|
22
|
|
|
64
|
|
|
32
|
|
|
20
|
|
|
52
|
|
歷史悠久
|
9
|
|
|
303
|
|
|
312
|
|
|
11
|
|
|
286
|
|
|
297
|
|
合計LP&I
|
432
|
|
|
556
|
|
|
988
|
|
|
323
|
|
|
499
|
|
|
822
|
|
生活和養老金體驗等項目
|
|
|
|
|
|
|
279
|
|
|
|
|
|
|
|
|
161
|
|
一般保險
|
|
|
|
|
|
|
113
|
|
|
|
|
|
|
|
|
280
|
|
登機
|
|
|
|
|
|
|
45
|
|
|
|
|
|
|
|
|
|
|
股票交易
|
|
|
|
|
|
|
50
|
|
|
|
|
|
|
|
|
40
|
|
淨收入
|
|
|
|
|
|
|
1,475
|
|
|
|
|
|
|
|
|
1,303
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
保險波動性
|
(735)
|
|
|
503
|
|
投保人利益波動
|
236
|
|
|
366
|
|
總波動性
|
(499)
|
|
|
869
|
|
保險股權對衝安排
|
351
|
|
|
(592)
|
|
總計
|
(148)
|
|
|
277
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
持久性
|
229
|
|
|
(15)
|
|
死亡率、壽命和發病率
|
112
|
|
|
149
|
|
費用假設
|
9
|
|
|
(94)
|
|
其他
|
(2)
|
|
|
3
|
|
總假設更改
|
348
|
|
|
43
|
|
方法更改
|
-
|
|
|
68
|
|
總假設和方法更改
|
348
|
|
|
111
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
更改
%
|
|
|
|
|
|
|
|
|
淨收入
|
429
|
|
|
702
|
|
|
(39)
|
運營成本1
|
(122)
|
|
|
(137)
|
|
|
11
|
補救
|
-
|
|
|
13
|
|
|
|
總成本
|
(122)
|
|
|
(124)
|
|
|
2
|
基本減值前利潤
|
307
|
|
|
578
|
|
|
(47)
|
基礎減值貸項
|
392
|
|
|
2
|
|
|
|
基本利潤
|
699
|
|
|
580
|
|
|
21
|
|
|
|
|
|
|
|
資產質量比
|
|
|
該期間對客户的貸款和墊款(包括已提取和未提取)的基本減值費用或信貸,
以該期間對客户的平均總貸款和墊款的百分比表示。這一衡量標準在評估貸款賬簿的信用質量時非常有用
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
銀行淨息差
|
|
|
銀行業務的客户和產品餘額的銀行淨利息收入
佔當期平均可產生利息的銀行資產總額的百分比。這一衡量標準在評估銀行業務的盈利能力方面非常有用
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一切照常的成本
|
|
|
總運營成本減去戰略投資和新業務,包括Bookk和Citra Living
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
成本收入比
|
|
|
總成本佔按基礎計算的淨收入的百分比。此指標可用於評估未計提相關減值信貸或費用前本集團業務的盈利能力。
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
貸存比
|
|
|
客户的貸款和墊款除以客户的存款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
運營成本
|
|
|
為消除補救影響而調整的運營費用、
重組成本、經營租賃折舊、所購無形資產攤銷、保險毛利及其他
法定項目
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
形式CET1比率
|
|
|
CET1比率根據保險業務在下個季度期間支付的股息的影響和已宣佈的普通股回購計劃的影響進行調整。2021年12月預計CET1比率包括2022年2月宣佈的2021年股票回購計劃的影響
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
有形股本回報率
|
|
|
普通股股東應佔利潤除以平均有形淨資產。此指標在提供衡量集團業績的
一致基礎方面非常有用
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
每股有形淨資產
|
|
|
不包括商譽等無形資產和與收購相關的無形資產的淨資產除以已發行的普通股數量。這一衡量標準在評估股東價值方面非常有用
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本減值前利潤
|
|
|
調整基礎利潤以扣除基礎減值
信用或費用。這一指標有助於在前瞻性基礎減值準備或費用產生
影響之前,對本集團的業績進行
可比表述
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基本利潤
|
|
|
按上文詳述的某些項目調整的法定税前利潤
。這一措施消除了某些項目的影響,包括管理層無法控制的市場波動造成的波動,從而使
集團的業績表現具有可比性
|
|
|
|
|
|
|
|
法定依據
|
|
|
刪除:
|
|
潛在基礎A
|
||||||||
|
£m
|
|
|
波動性
和其他
項目1、2
£m
|
|
|
保險
毛UP3
£m
|
|
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
淨利息收入
|
13,957
|
|
|
226
|
|
|
(1,011)
|
|
|
13,172
|
|
|
基本淨利息收入
|
其他收入,扣除保險索賠和保險變動以及投資合同負債的淨額
|
4,252
|
|
|
120
|
|
|
877
|
|
|
5,249
|
|
|
其他收入基礎
|
|
|
|
|
(373)
|
|
|
-
|
|
|
(373)
|
|
|
經營租賃折舊
|
總收益,扣除保險索賠和保險變動以及投資合同負債的淨額
|
18,209
|
|
|
(27)
|
|
|
(134)
|
|
|
18,048
|
|
|
淨收入
|
運營費用4
|
(9,759)
|
|
|
535
|
|
|
134
|
|
|
(9,090)
|
|
|
總成本4
|
減值費用
|
(1,522)
|
|
|
12
|
|
|
-
|
|
|
(1,510)
|
|
|
基礎減值費用
|
税前利潤
|
6,928
|
|
|
520
|
|
|
-
|
|
|
7,448
|
|
|
基本利潤
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
淨利息收入
|
9,366
|
|
|
255
|
|
|
1,542
|
|
|
11,163
|
|
|
基本淨利息收入
|
其他收入,扣除保險索賠和保險變動以及投資合同負債的淨額
|
6,958
|
|
|
(139)
|
|
|
(1,759)
|
|
|
5,060
|
|
|
其他收入基礎
|
|
|
|
|
(460)
|
|
|
-
|
|
|
(460)
|
|
|
經營租賃折舊
|
總收益,扣除保險索賠和保險變動以及投資合同負債的淨額
|
16,324
|
|
|
(344)
|
|
|
(217)
|
|
|
15,763
|
|
|
淨收入
|
運營費用4
|
(10,800)
|
|
|
971
|
|
|
217
|
|
|
(9,612)
|
|
|
總成本4,5
|
減值信用
|
1,378
|
|
|
7
|
|
|
-
|
|
|
1,385
|
|
|
基礎減值貸項5
|
税前利潤
|
6,902
|
|
|
634
|
|
|
-
|
|
|
7,536
|
|
|
基本利潤
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
資產質量比率A
|
|
|
|
|
|
基礎減值(費用)貸方(GB M)
|
(1,510)
|
|
|
1,385
|
|
剔除非客户基礎減值(GB M)
|
27
|
|
|
(7)
|
|
基礎客户相關減值(費用)信貸
(GB M)
|
(1,483)
|
|
|
1,378
|
|
|
|
|
|
|
|
向客户發放的貸款和墊款(GB億)
|
454.9
|
|
|
448.6
|
|
追加預計信用損失準備(已提取)
(GB BN)
|
4.5
|
|
|
3.8
|
|
添加與收購相關的公允價值調整
(GB BN)
|
0.4
|
|
|
0.4
|
|
客户的基本貸款和墊款總額
(GB億)
|
459.8
|
|
|
452.8
|
|
平均(GB BN)
|
(2.9)
|
|
|
(2.4)
|
|
客户的平均基礎貸款和墊款總額
(GB億)
|
456.9
|
|
|
450.4
|
|
|
|
|
|
|
|
資產質量比率A
|
0.32%
|
|
|
(0.31)%
|
|
|
|
|
|
|
|
銀行淨利息
保證金
|
|
|
|
|
|
基礎淨利息收入(GB M)
|
13,172
|
|
|
11,163
|
|
剔除非銀行基礎淨利息支出
(GB M)
|
111
|
|
|
108
|
|
銀行業基礎淨利息收入(GB M)
|
13,283
|
|
|
11,271
|
|
|
|
|
|
|
|
客户的基本貸款和墊款總額
(GB億)
|
459.8
|
|
|
452.8
|
|
非銀行等項目調整:
|
|
|
|
|
|
收費貸款和墊款(GB億)
|
(8.4)
|
|
|
(5.1)
|
|
其他
(GB BN)
|
5.0
|
|
|
1.3
|
|
可產生利息的銀行資產(GB億)
|
456.4
|
|
|
449.0
|
|
平均(GB BN)
|
(4.4)
|
|
|
(4.4)
|
|
平均利息銀行業務
資產(GB億)A
|
452.0
|
|
|
444.6
|
|
|
|
|
|
|
|
銀行淨利息
保證金
|
2.94%
|
|
|
2.54%
|
|
|
|
|
|
|
|
成本:收入比率A
|
|
|
|
|
|
總成本(GB M)
|
9,090
|
|
|
9,612
|
|
淨收入(GB M)
|
18,048
|
|
|
15,763
|
|
|
|
|
|
|
|
成本:收入比率A
|
50.4%
|
|
|
61.0%
|
|
|
|
|
|
|
|
運營成本A
|
|
|
|
|
|
運營費用(GB M)
|
9,759
|
|
|
10,800
|
|
調整:
|
|
|
|
|
|
補救
(GB M)
|
(255)
|
|
|
(1,300)
|
|
重組(國標m)1
|
(80)
|
|
|
(452)
|
|
營業
租賃折舊(GB M)
|
(373)
|
|
|
(460)
|
|
購進無形資產攤銷
(GB M)
|
(70)
|
|
|
(70)
|
|
保險
毛利率(GB M)
|
(134)
|
|
|
(217)
|
|
其他法定項目(GB M)1
|
(12)
|
|
|
11
|
|
運營成本
(GB M)A,1
|
8,835
|
|
|
8,312
|
|
剔除與戰略計劃和新業務相關的成本
(GB M)
|
(489)
|
|
|
-
|
|
業務正常成本
(GB M)A
|
8,346
|
|
|
8,312
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
有形資產回報
等值
|
|
|
|
|
|
普通股股東應佔利潤(GB M)
|
5,021
|
|
|
5,355
|
|
|
|
|
|
|
|
平均股東權益(GB BN)
|
43.9
|
|
|
45.2
|
|
移除平均無形資產(GB BN)
|
(6.7)
|
|
|
(6.3)
|
|
平均有形權益(GB BN)
|
37.2
|
|
|
38.9
|
|
|
|
|
|
|
|
有形資產回報
等值
|
13.5%
|
|
|
13.8%
|
|
|
|
|
|
|
|
減值前基本利潤
A
|
|
|
|
|
|
法定税前利潤
|
6,928
|
|
|
6,902
|
|
扣除減值費用(抵免)
|
1,522
|
|
|
(1,378)
|
|
消除波動和其他項目,包括
重組
|
508
|
|
|
627
|
|
減值前基本利潤
A
|
8,958
|
|
|
6,151
|
|
|
12月31日
2022
|
|
|
12月31日
2021
|
|
|
|
|
|
|
|
貸存比
A
|
|
|
|
|
|
向客户發放的貸款和墊款(GB億)
|
454.9
|
|
|
448.6
|
|
客户存款(GB億)
|
475.3
|
|
|
476.3
|
|
|
|
|
|
|
|
貸存比
A
|
96%
|
|
|
94%
|
|
|
|
|
|
|
|
形式上的CET1比率A
|
|
|
|
|
|
CET1比率
|
15.1%
|
|
|
17.3%
|
|
保險分紅和股票回購應計1
|
(1.0)%
|
|
|
(1.0)%
|
|
形式上的CET1比率A
|
14.1%
|
|
|
16.3%
|
|
|
|
|
|
|
|
每股有形淨資產
|
|
|
|
|
|
普通股股東權益(GB M)
|
41,980
|
|
|
47,011
|
|
移除商譽(GB M)
|
(2,655)
|
|
|
(2,320)
|
|
剔除有效業務購進金額(GB M)
|
(175)
|
|
|
(197)
|
|
移除其他無形資產(GB M)
|
(4,786)
|
|
|
(4,196)
|
|
遞延納税影響及其他調整(GB M)
|
396
|
|
|
538
|
|
有形淨資產(GB M)
|
34,760
|
|
|
40,836
|
|
|
|
|
|
|
|
已發行普通股,不包括自己的股票
|
66,944m
|
|
|
70,996m
|
|
|
|
|
|
|
|
每股有形淨資產
|
51.9p
|
|
|
57.5p
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
普通股一級
|
|
|
|
|
|
每個資產負債表的股東權益
|
41,980
|
|
|
47,011
|
|
調整可預見股息的留存收益
|
(1,062)
|
|
|
(947)
|
|
解除合併調整1
|
3,058
|
|
|
2,486
|
|
現金流對衝準備金
|
5,476
|
|
|
457
|
|
其他調整
|
(80)
|
|
|
547
|
|
|
49,372
|
|
|
49,554
|
|
減額:普通股一級扣除
|
|
|
|
|
|
商譽和其他無形資產
|
(4,982)
|
|
|
(3,026)
|
|
審慎的估值調整
|
(434)
|
|
|
(457)
|
|
刪除固定收益養老金盈餘
|
(2,803)
|
|
|
(3,200)
|
|
重大投資1
|
(4,843)
|
|
|
(4,573)
|
|
遞延納税資產
|
(4,445)
|
|
|
(4,483)
|
|
普通股一級資本
|
31,865
|
|
|
33,815
|
|
額外的第1層
|
|
|
|
|
|
其他股權工具
|
5,271
|
|
|
5,879
|
|
優先股和優先證券2
|
470
|
|
|
2,149
|
|
監管調整3
|
(470)
|
|
|
(1,598)
|
|
|
5,271
|
|
|
6,430
|
|
少:第一級扣減
|
|
|
|
|
|
重大投資1
|
(1,100)
|
|
|
(1,100)
|
|
一級資本總額
|
36,036
|
|
|
39,145
|
|
第二層
|
|
|
|
|
|
其他下屬責任2,3
|
10,260
|
|
|
10,959
|
|
解除保險公司發行的票據的合併
實體1
|
(1,430)
|
|
|
(1,753)
|
|
監管調整3
|
(2,323)
|
|
|
(1,056)
|
|
|
6,507
|
|
|
8,150
|
|
少:從第2級扣減
|
|
|
|
|
|
重大投資1
|
(963)
|
|
|
(961)
|
|
總資本
資源3
|
41,580
|
|
|
46,334
|
|
|
|
|
|
|
|
風險加權資產
|
210,859
|
|
|
195,967
|
|
|
|
|
|
|
|
普通股一級資本比率
|
15.1%
|
|
|
17.3%
|
|
一級資本充足率
|
17.1%
|
|
|
20.0%
|
|
總資本比率
|
19.7%
|
|
|
23.6%
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
總資本資源
|
41,580
|
|
|
46,334
|
|
不符合條件的AT1和第2層儀器1
|
(181)
|
|
|
(163)
|
|
萊斯銀行發行的合格二級票據攤銷部分
銀行集團
|
1,346
|
|
|
713
|
|
勞埃德銀行集團發行的其他符合條件的負債
|
24,085
|
|
|
26,070
|
|
MREL資源總數
|
66,830
|
|
|
72,954
|
|
|
|
|
|
|
|
風險加權資產
|
210,859
|
|
|
195,967
|
|
MREL比率
|
31.7%
|
|
|
37.2%
|
|
利用風險敞口措施
|
638,815
|
|
|
664,362
|
|
MREL槓桿率
|
10.5%
|
|
|
11.0%
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
基於基礎內部評級(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
|
|
標準化(STA)方法1
|
23,119
|
|
|
21,628
|
|
信用風險
|
170,474
|
|
|
156,905
|
|
證券化1
|
6,397
|
|
|
5,945
|
|
交易對手信用風險
|
5,911
|
|
|
5,261
|
|
信用估值調整風險
|
621
|
|
|
678
|
|
操作風險
|
24,241
|
|
|
24,025
|
|
市場風險
|
3,215
|
|
|
3,153
|
|
風險加權資產
|
210,859
|
|
|
195,967
|
|
哪個門檻風險加權資產2
|
11,883
|
|
|
12,359
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
一級資本總額(全額)
|
36,036
|
|
|
38,594
|
|
|
|
|
|
|
|
暴露測量
|
|
|
|
|
|
法定資產負債表資產
|
|
|
|
|
|
衍生金融工具
|
24,753
|
|
|
22,051
|
|
證券融資交易
|
56,646
|
|
|
69,673
|
|
貸款和墊款及其他資產
|
796,430
|
|
|
794,801
|
|
總資產
|
877,829
|
|
|
886,525
|
|
|
|
|
|
|
|
符合條件的央行債權
|
(91,125)
|
|
|
(72,741)
|
|
|
|
|
|
|
|
解除合併
調整1
|
|
|
|
|
|
衍生金融工具
|
712
|
|
|
(166)
|
|
貸款和墊款及其他資產
|
(168,531)
|
|
|
(186,965)
|
|
解除合併調整合計
|
(167,819)
|
|
|
(187,131)
|
|
|
|
|
|
|
|
衍生工具調整
|
(7,414)
|
|
|
(3,506)
|
|
證券融資交易調整
|
2,645
|
|
|
1,946
|
|
表外項目
|
42,463
|
|
|
57,496
|
|
已從一級資本中扣除的金額
|
(12,033)
|
|
|
(10,324)
|
|
其他監管調整2
|
(5,731)
|
|
|
(7,903)
|
|
總暴露測量
|
638,815
|
|
|
664,362
|
|
平均曝光量測量3
|
658,435
|
|
|
|
|
|
|
|
|
|
|
英國槓桿率
|
5.6%
|
|
|
5.8%
|
|
英國平均槓桿率為3
|
5.5%
|
|
|
|
|
|
|
|
|
|
|
槓桿敞口措施(包括央行
債權)
|
729,940
|
|
|
737,103
|
|
槓桿率(含央行債權)
|
4.9%
|
|
|
5.2%
|
|
貸款和
前進到
個客户
£m
|
貸款和
預付款
到銀行
£m
|
|
債務
證券
£m
|
財務
資產數量:
公允價值
通過其他
全面
收入
£m
|
|
其他
£m
|
|
未繪製
餘額
£m
|
|
2022
£m
|
|
20211
£m
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
零售業
|
1,311
|
|
-
|
|
-
|
|
-
|
|
-
|
|
62
|
|
1,373
|
|
(447)
|
商業
銀行業
|
439
|
|
12
|
|
6
|
|
-
|
|
-
|
|
60
|
|
517
|
|
(931)
|
保險,
養老金
投資
|
-
|
|
2
|
|
-
|
|
-
|
|
22
|
|
-
|
|
24
|
|
2
|
股權投資
和中心項目
|
(399)
|
|
-
|
|
1
|
|
6
|
|
-
|
|
-
|
|
(392)
|
|
(2)
|
減值準備總額(貸方)
|
1,351
|
|
14
|
|
7
|
|
6
|
|
22
|
|
122
|
|
1,522
|
|
(1,378)
|
貸款和
前進到
個客户
£m
|
貸款和
預付款
到銀行
£m
|
|
債務
證券
£m
|
財務
資產數量:
公允價值
通過其他
全面
收入
£m
|
|
其他
£m
|
|
未繪製
餘額
£m
|
|
2022
£m
|
|
20211,2
£m
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
零售業
|
1,311
|
|
-
|
|
-
|
|
-
|
|
-
|
|
62
|
|
1,373
|
|
(447)
|
商業
銀行業
|
439
|
|
12
|
|
6
|
|
-
|
|
-
|
|
60
|
|
517
|
|
(936)
|
保險,
養老金
投資
|
-
|
|
2
|
|
-
|
|
-
|
|
10
|
|
-
|
|
12
|
|
-
|
股權投資
和中心項目
|
(399)
|
|
-
|
|
1
|
|
6
|
|
-
|
|
-
|
|
(392)
|
|
(2)
|
總減值
收費(積分)
|
1,351
|
|
14
|
|
7
|
|
6
|
|
10
|
|
122
|
|
1,510
|
|
(1,385)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
資產質量比
|
|
|
|
|
|
|
|
|
|
|
|
|
0.32%
|
|
(0.31%)
|
|
法定依據
|
|
潛在基礎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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關餘額
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
已繪製
|
4,518
|
|
|
4,272
|
|
|
3,820
|
|
|
4,899
|
|
|
4,685
|
|
|
4,277
|
|
未繪製
|
323
|
|
|
286
|
|
|
200
|
|
|
323
|
|
|
286
|
|
|
200
|
|
|
4,841
|
|
|
4,558
|
|
|
4,020
|
|
|
5,222
|
|
|
4,971
|
|
|
4,477
|
|
銀行貸款和墊款
|
15
|
|
|
7
|
|
|
1
|
|
|
15
|
|
|
7
|
|
|
1
|
|
債務證券
|
9
|
|
|
6
|
|
|
3
|
|
|
9
|
|
|
6
|
|
|
3
|
|
其他資產
|
38
|
|
|
33
|
|
|
18
|
|
|
38
|
|
|
33
|
|
|
18
|
|
ECL總配額
|
4,903
|
|
|
4,604
|
|
|
4,042
|
|
|
5,284
|
|
|
5,017
|
|
|
4,499
|
|
|
給客户的貸款和墊款總額
|
|
提取餘額的預計信用損失準備金
|
||||||||||||||||||||||||||
|
第一階段
£m
|
|
|
第二階段
£m
|
|
|
第三階段
£m
|
|
|
位置
£m
|
|
|
總計
£m
|
|
|
第一階段
£m
|
|
|
第二階段
£m
|
|
|
第三階段
£m
|
|
|
位置
£m
|
|
|
總計
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基礎A
|
383,317
|
|
|
65,728
|
|
|
10,753
|
|
|
-
|
|
|
459,798
|
|
|
700
|
|
|
1,936
|
|
|
2,263
|
|
|
-
|
|
|
4,899
|
|
POCI資產
|
(2,326)
|
|
|
(4,564)
|
|
|
(3,113)
|
|
|
10,003
|
|
|
-
|
|
|
-
|
|
|
(128)
|
|
|
(506)
|
|
|
634
|
|
|
-
|
|
收購公允價值調整
|
-
|
|
|
-
|
|
|
-
|
|
|
(381)
|
|
|
(381)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(381)
|
|
|
(381)
|
|
|
(2,326)
|
|
|
(4,564)
|
|
|
(3,113)
|
|
|
9,622
|
|
|
(381)
|
|
|
-
|
|
|
(128)
|
|
|
(506)
|
|
|
253
|
|
|
(381)
|
|
法定依據
|
380,991
|
|
|
61,164
|
|
|
7,640
|
|
|
9,622
|
|
|
459,417
|
|
|
700
|
|
|
1,808
|
|
|
1,757
|
|
|
253
|
|
|
4,518
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年9月30日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基礎A
|
385,685
|
|
|
63,912
|
|
|
11,422
|
|
|
-
|
|
|
461,01
9
|
|
|
632
|
|
|
1,847
|
|
|
2,206
|
|
|
-
|
|
|
4,685
|
|
POCI資產
|
(1,626)
|
|
|
(5,578)
|
|
|
(3,202)
|
|
|
10,406
|
|
|
-
|
|
|
-
|
|
|
(189)
|
|
|
(529)
|
|
|
718
|
|
|
-
|
|
收購公允價值調整
|
-
|
|
|
-
|
|
|
-
|
|
|
(413)
|
|
|
(413)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(413)
|
|
|
(413)
|
|
|
(1,626)
|
|
|
(5,578)
|
|
|
(3,202)
|
|
|
9,993
|
|
|
(413)
|
|
|
-
|
|
|
(189)
|
|
|
(529)
|
|
|
305
|
|
|
(413)
|
|
法定依據
|
384,059
|
|
|
58,334
|
|
|
8,220
|
|
|
9,993
|
|
|
460,606
|
|
|
632
|
|
|
1,658
|
|
|
1,677
|
|
|
305
|
|
|
4,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
基礎A
|
402,415
|
|
|
41,710
|
|
|
8,694
|
|
|
-
|
|
|
452,819
|
|
|
919
|
|
|
1,377
|
|
|
1,981
|
|
|
-
|
|
|
4,277
|
|
POCI資產
|
(2,392)
|
|
|
(6,781)
|
|
|
(2,251)
|
|
|
11,424
|
|
|
-
|
|
|
(1)
|
|
|
(259)
|
|
|
(397)
|
|
|
657
|
|
|
-
|
|
收購公允價值調整
|
13
|
|
|
2
|
|
|
-
|
|
|
(447)
|
|
|
(432)
|
|
|
(3)
|
|
|
(4)
|
|
|
(3)
|
|
|
(447)
|
|
|
(457)
|
|
|
(2,379)
|
|
|
(6,779)
|
|
|
(2,251)
|
|
|
10,977
|
|
|
(432)
|
|
|
(4)
|
|
|
(263)
|
|
|
(400)
|
|
|
210
|
|
|
(457)
|
|
法定依據
|
400,036
|
|
|
34,931
|
|
|
6,443
|
|
|
10,977
|
|
|
452,387
|
|
|
915
|
|
|
1,114
|
|
|
1,581
|
|
|
210
|
|
|
3,820
|
|
|
在31打開ECL
Dec 20211
£m
|
|
|
|
核銷
和其他2個
£m
|
|
|
收入
語句
收費(積分)
£m
|
|
|
|
淨ECL
增加
(減少)
£m
|
|
|
關閉
ECL在31
2022年12月
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
837
|
|
|
|
77
|
|
|
295
|
|
|
|
372
|
|
|
1,209
|
|
信用卡
張
|
521
|
|
|
|
(329)
|
|
|
571
|
|
|
|
242
|
|
|
763
|
|
貸款和透支
|
445
|
|
|
|
(266)
|
|
|
499
|
|
|
|
233
|
|
|
678
|
|
英國汽車金融
|
298
|
|
|
|
(44)
|
|
|
(2)
|
|
|
|
(46)
|
|
|
252
|
|
其他
|
82
|
|
|
|
(6)
|
|
|
10
|
|
|
|
4
|
|
|
86
|
|
零售業
|
2,183
|
|
|
|
(568)
|
|
|
1,373
|
|
|
|
805
|
|
|
2,988
|
|
中小型企業
|
459
|
|
|
|
(98)
|
|
|
188
|
|
|
|
90
|
|
|
549
|
|
企業和機構銀行業務
|
974
|
|
|
|
17
|
|
|
329
|
|
|
|
346
|
|
|
1,320
|
|
商業銀行業務
|
1,433
|
|
|
|
(81)
|
|
|
517
|
|
|
|
436
|
|
|
1,869
|
|
保險、養老金和投資
|
18
|
|
|
|
(2)
|
|
|
24
|
|
|
|
22
|
|
|
40
|
|
股權投資和核心項目
|
408
|
|
|
|
(10)
|
|
|
(392)
|
|
|
|
(402)
|
|
|
6
|
|
總計3
|
4,042
|
|
|
|
(661)
|
|
|
1,522
|
|
|
|
861
|
|
|
4,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
打開
ECL,31
Dec 20211
£m
|
|
|
|
核銷
和其他
£m
|
|
|
收入
語句
收費(積分)
£m
|
|
|
|
淨ECL
增加
(減少)
£m
|
|
|
關閉
ECL在31
2022年12月
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
1,284
|
|
|
|
11
|
|
|
295
|
|
|
|
306
|
|
|
1,590
|
|
信用卡
張
|
531
|
|
|
|
(339)
|
|
|
571
|
|
|
|
232
|
|
|
763
|
|
貸款和透支
|
445
|
|
|
|
(266)
|
|
|
499
|
|
|
|
233
|
|
|
678
|
|
英國汽車金融
|
298
|
|
|
|
(44)
|
|
|
(2)
|
|
|
|
(46)
|
|
|
252
|
|
其他
|
82
|
|
|
|
(6)
|
|
|
10
|
|
|
|
4
|
|
|
86
|
|
零售業
|
2,640
|
|
|
|
(644)
|
|
|
1,373
|
|
|
|
729
|
|
|
3,369
|
|
中小型企業
|
459
|
|
|
|
(98)
|
|
|
188
|
|
|
|
90
|
|
|
549
|
|
企業和機構銀行業務
|
974
|
|
|
|
17
|
|
|
329
|
|
|
|
346
|
|
|
1,320
|
|
商業銀行業務
|
1,433
|
|
|
|
(81)
|
|
|
517
|
|
|
|
436
|
|
|
1,869
|
|
保險、養老金和投資
|
18
|
|
|
|
10
|
|
|
12
|
|
|
|
22
|
|
|
40
|
|
股權投資和核心項目
|
408
|
|
|
|
(10)
|
|
|
(392)
|
|
|
|
(402)
|
|
|
6
|
|
總計2
|
4,499
|
|
|
|
(725)
|
|
|
1,510
|
|
|
|
785
|
|
|
5,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年12月31日
|
第一階段
£m
|
|
|
第二階段
£m
|
|
|
第三階段
£m
|
|
|
位置
£m
|
|
|
總計
£m
|
|
|
第二階段
作為百分比
合計
|
|
|
第三階段
作為百分比
合計
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
257,517
|
|
|
41,783
|
|
|
3,416
|
|
|
9,622
|
|
|
312,338
|
|
|
13.4
|
|
|
1.1
|
|
信用卡
張
|
11,416
|
|
|
3,287
|
|
|
289
|
|
|
-
|
|
|
14,992
|
|
|
21.9
|
|
|
1.9
|
|
貸款和透支
|
8,357
|
|
|
1,713
|
|
|
247
|
|
|
-
|
|
|
10,317
|
|
|
16.6
|
|
|
2.4
|
|
英國汽車金融
|
12,174
|
|
|
2,245
|
|
|
154
|
|
|
-
|
|
|
14,573
|
|
|
15.4
|
|
|
1.1
|
|
其他
|
13,990
|
|
|
643
|
|
|
157
|
|
|
-
|
|
|
14,790
|
|
|
4.3
|
|
|
1.1
|
|
零售業
|
303,454
|
|
|
49,671
|
|
|
4,263
|
|
|
9,622
|
|
|
367,010
|
|
|
13.5
|
|
|
1.2
|
|
中小型企業
|
30,781
|
|
|
5,654
|
|
|
1,760
|
|
|
-
|
|
|
38,195
|
|
|
14.8
|
|
|
4.6
|
|
企業和機構銀行業務
|
49,728
|
|
|
5,839
|
|
|
1,611
|
|
|
-
|
|
|
57,178
|
|
|
10.2
|
|
|
2.8
|
|
商業銀行業務
|
80,509
|
|
|
11,493
|
|
|
3,371
|
|
|
-
|
|
|
95,373
|
|
|
12.1
|
|
|
3.5
|
|
股權投資和中央項目1
|
(2,972)
|
|
|
-
|
|
|
6
|
|
|
-
|
|
|
(2,966)
|
|
|
|
|
|
|
|
總貸款總額
|
380,991
|
|
|
61,164
|
|
|
7,640
|
|
|
9,622
|
|
|
459,417
|
|
|
13.3
|
|
|
1.7
|
|
提取餘額的ECL額度
|
(700)
|
|
|
(1,808)
|
|
|
(1,757)
|
|
|
(253)
|
|
|
(4,518)
|
|
|
|
|
|
|
|
資產負債表賬面淨值
|
380,291
|
|
|
59,356
|
|
|
5,883
|
|
|
9,369
|
|
|
454,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL津貼(已支取和未支取)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
英國
抵押貸款
|
92
|
|
|
553
|
|
|
311
|
|
|
253
|
|
|
1,209
|
|
|
|
|
|
|
|
信用卡
張
|
173
|
|
|
477
|
|
|
113
|
|
|
-
|
|
|
763
|
|
|
|
|
|
|
|
貸款和透支
|
185
|
|
|
367
|
|
|
126
|
|
|
-
|
|
|
678
|
|
|
|
|
|
|
|
英國汽車金融2
|
95
|
|
|
76
|
|
|
81
|
|
|
-
|
|
|
252
|
|
|
|
|
|
|
|
其他
|
16
|
|
|
18
|
|
|
52
|
|
|
-
|
|
|
86
|
|
|
|
|
|
|
|
零售業
|
561
|
|
|
1,491
|
|
|
683
|
|
|
253
|
|
|
2,988
|
|
|
|
|
|
|
|
中小型企業
|
129
|
|
|
271
|
|
|
149
|
|
|
-
|
|
|
549
|
|
|
|
|
|
|
|
企業和機構銀行業務
|
144
|
|
|
231
|
|
|
925
|
|
|
-
|
|
|
1,300
|
|
|
|
|
|
|
|
商業銀行業務
|
273
|
|
|
502
|
|
|
1,074
|
|
|
-
|
|
|
1,849
|
|
|
|
|
|
|
|
股權投資和核心項目
|
-
|
|
|
-
|
|
|
4
|
|
|
-
|
|
|
4
|
|
|
|
|
|
|
|
總計
|
834
|
|
|
1,993
|
|
|
1,761
|
|
|
253
|
|
|
4,841
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
與客户相關的ECL津貼(已提取和未提取),以貸款和墊款的百分比表示
客户3
|
|
|||||||||||||||||||
英國
抵押貸款
|
-
|
|
|
1.3
|
|
|
9.1
|
|
|
2.6
|
|
|
0.4
|
|
|
|
|
|
|
|
信用卡
張
|
1.5
|
|
|
14.5
|
|
|
50.9
|
|
|
-
|
|
|
5.1
|
|
|
|
|
|
|
|
貸款和透支
|
2.2
|
|
|
21.4
|
|
|
64.6
|
|
|
-
|
|
|
6.6
|
|
|
|
|
|
|
|
英國汽車金融
|
0.8
|
|
|
3.4
|
|
|
52.6
|
|
|
-
|
|
|
1.7
|
|
|
|
|
|
|
|
其他
|
0.1
|
|
|
2.8
|
|
|
33.1
|
|
|
-
|
|
|
0.6
|
|
|
|
|
|
|
|
零售業
|
0.2
|
|
|
3.0
|
|
|
16.5
|
|
|
2.6
|
|
|
0.8
|
|
|
|
|
|
|
|
中小型企業
|
0.4
|
|
|
4.8
|
|
|
12.9
|
|
|
-
|
|
|
1.5
|
|
|
|
|
|
|
|
企業和機構銀行業務
|
0.3
|
|
|
4.0
|
|
|
57.5
|
|
|
-
|
|
|
2.3
|
|
|
|
|
|
|
|
商業銀行業務
|
0.3
|
|
|
4.4
|
|
|
38.9
|
|
|
-
|
|
|
2.0
|
|
|
|
|
|
|
|
股權投資和核心項目
|
|
|
|
-
|
|
|
66.7
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
總計
|
0.2
|
|
|
3.3
|
|
|
25.5
|
|
|
2.6
|
|
|
1.1
|
|
|
|
|
|
|
|
2022年9月30日
|
第一階段
£m
|
|
|
第二階段
£m
|
|
|
第三階段
£m
|
|
|
位置
£m
|
|
|
總計
£m
|
|
|
第二階段
作為百分比
合計
|
|
|
第三階段
作為百分比
合計
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
257,915
|
|
|
40,575
|
|
|
3,411
|
|
|
9,993
|
|
|
311,894
|
|
|
13.0
|
|
|
1.1
|
|
信用卡
張
|
12,018
|
|
|
2,526
|
|
|
292
|
|
|
-
|
|
|
14,836
|
|
|
17.0
|
|
|
2.0
|
|
貸款和透支
|
8,723
|
|
|
1,339
|
|
|
255
|
|
|
-
|
|
|
10,317
|
|
|
13.0
|
|
|
2.5
|
|
英國汽車金融
|
12,335
|
|
|
1,949
|
|
|
169
|
|
|
-
|
|
|
14,453
|
|
|
13.5
|
|
|
1.2
|
|
其他
|
13,294
|
|
|
650
|
|
|
158
|
|
|
-
|
|
|
14,102
|
|
|
4.6
|
|
|
1.1
|
|
零售業
|
304,285
|
|
|
47,039
|
|
|
4,285
|
|
|
9,993
|
|
|
365,602
|
|
|
12.9
|
|
|
1.2
|
|
中小型企業
|
31,783
|
|
|
6,266
|
|
|
2,279
|
|
|
-
|
|
|
40,328
|
|
|
15.5
|
|
|
5.7
|
|
企業和機構銀行業務
|
52,001
|
|
|
5,029
|
|
|
1,650
|
|
|
-
|
|
|
58,680
|
|
|
8.6
|
|
|
2.8
|
|
商業銀行業務
|
83,784
|
|
|
11,295
|
|
|
3,929
|
|
|
-
|
|
|
99,008
|
|
|
11.4
|
|
|
4.0
|
|
股權投資和中央項目1
|
(4,010)
|
|
|
-
|
|
|
6
|
|
|
-
|
|
|
(4,004)
|
|
|
|
|
|
|
|
總貸款總額
|
384,059
|
|
|
58,334
|
|
|
8,220
|
|
|
9,993
|
|
|
460,606
|
|
|
12.7
|
|
|
1.8
|
|
提取餘額的ECL額度
|
(632)
|
|
|
(1,658)
|
|
|
(1,677)
|
|
|
(305)
|
|
|
(4,272)
|
|
|
|
|
|
|
|
資產負債表賬面淨值
|
383,427
|
|
|
56,676
|
|
|
6,543
|
|
|
9,688
|
|
|
456,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL津貼(已支取和未支取)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
英國
抵押貸款
|
48
|
|
|
516
|
|
|
294
|
|
|
305
|
|
|
1,163
|
|
|
|
|
|
|
|
信用卡
張
|
182
|
|
|
382
|
|
|
118
|
|
|
-
|
|
|
682
|
|
|
|
|
|
|
|
貸款和透支
|
175
|
|
|
273
|
|
|
138
|
|
|
-
|
|
|
586
|
|
|
|
|
|
|
|
英國汽車金融2
|
107
|
|
|
85
|
|
|
93
|
|
|
-
|
|
|
285
|
|
|
|
|
|
|
|
其他
|
15
|
|
|
18
|
|
|
48
|
|
|
-
|
|
|
81
|
|
|
|
|
|
|
|
零售業
|
527
|
|
|
1,274
|
|
|
691
|
|
|
305
|
|
|
2,797
|
|
|
|
|
|
|
|
中小型企業
|
104
|
|
|
292
|
|
|
153
|
|
|
-
|
|
|
549
|
|
|
|
|
|
|
|
企業和機構銀行業務
|
133
|
|
|
243
|
|
|
832
|
|
|
-
|
|
|
1,208
|
|
|
|
|
|
|
|
商業銀行業務
|
237
|
|
|
535
|
|
|
985
|
|
|
-
|
|
|
1,757
|
|
|
|
|
|
|
|
股權投資和核心項目
|
-
|
|
|
-
|
|
|
4
|
|
|
-
|
|
|
4
|
|
|
|
|
|
|
|
總計
|
764
|
|
|
1,809
|
|
|
1,680
|
|
|
305
|
|
|
4,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL免税額(提取和未提取)佔客户貸款和墊款的百分比
3
|
|
|||||||||||||||||||
英國
抵押貸款
|
-
|
|
|
1.3
|
|
|
8.6
|
|
|
3.1
|
|
|
0.4
|
|
|
|
|
|
|
|
信用卡
張
|
1.5
|
|
|
15.1
|
|
|
54.4
|
|
|
-
|
|
|
4.6
|
|
|
|
|
|
|
|
貸款和透支
|
2.0
|
|
|
20.4
|
|
|
72.6
|
|
|
-
|
|
|
5.7
|
|
|
|
|
|
|
|
英國汽車金融
|
0.9
|
|
|
4.4
|
|
|
55.0
|
|
|
-
|
|
|
2.0
|
|
|
|
|
|
|
|
其他
|
0.1
|
|
|
2.8
|
|
|
30.4
|
|
|
-
|
|
|
0.6
|
|
|
|
|
|
|
|
零售業
|
0.2
|
|
|
2.7
|
|
|
16.7
|
|
|
3.1
|
|
|
0.8
|
|
|
|
|
|
|
|
中小型企業
|
0.3
|
|
|
4.7
|
|
|
13.0
|
|
|
-
|
|
|
1.4
|
|
|
|
|
|
|
|
企業和機構銀行業務
|
0.3
|
|
|
4.8
|
|
|
50.5
|
|
|
-
|
|
|
2.1
|
|
|
|
|
|
|
|
商業銀行業務
|
0.3
|
|
|
4.7
|
|
|
34.9
|
|
|
-
|
|
|
1.8
|
|
|
|
|
|
|
|
股權投資和核心項目
|
|
|
|
-
|
|
|
66.7
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
總計
|
0.2
|
|
|
3.1
|
|
|
24.1
|
|
|
3.1
|
|
|
1.0
|
|
|
|
|
|
|
|
2021年12月31日
|
第一階段
£m
|
|
|
第二階段
£m
|
|
|
第三階段
£m
|
|
|
位置
£m
|
|
|
總計
£m
|
|
|
第二階段
作為百分比
合計
|
|
|
第三階段
作為百分比
合計
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
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
|
|
貸款和透支
|
8,181
|
|
|
1,105
|
|
|
271
|
|
|
-
|
|
|
9,557
|
|
|
11.6
|
|
|
2.8
|
|
英國汽車金融
|
12,247
|
|
|
1,828
|
|
|
201
|
|
|
-
|
|
|
14,276
|
|
|
12.8
|
|
|
1.4
|
|
其他1
|
11,198
|
|
|
593
|
|
|
169
|
|
|
-
|
|
|
11,960
|
|
|
5.0
|
|
|
1.4
|
|
零售業
|
317,173
|
|
|
27,401
|
|
|
2,873
|
|
|
10,977
|
|
|
358,424
|
|
|
7.6
|
|
|
0.8
|
|
中小型企業1
|
36,134
|
|
|
4,992
|
|
|
1,747
|
|
|
-
|
|
|
42,873
|
|
|
11.6
|
|
|
4.1
|
|
企業和機構銀行業務
1
|
46,585
|
|
|
2,538
|
|
|
1,816
|
|
|
-
|
|
|
50,939
|
|
|
5.0
|
|
|
3.6
|
|
商業銀行業務
|
82,719
|
|
|
7,530
|
|
|
3,563
|
|
|
-
|
|
|
93,812
|
|
|
8.0
|
|
|
3.8
|
|
股權投資和中央項目2
|
144
|
|
|
-
|
|
|
7
|
|
|
-
|
|
|
151
|
|
|
-
|
|
|
4.6
|
|
總貸款總額
|
400,036
|
|
|
34,931
|
|
|
6,443
|
|
|
10,977
|
|
|
452,387
|
|
|
7.7
|
|
|
1.4
|
|
提取餘額的ECL額度
|
(915)
|
|
|
(1,114)
|
|
|
(1,581)
|
|
|
(210)
|
|
|
(3,820)
|
|
|
|
|
|
|
|
資產負債表賬面淨值
|
399,121
|
|
|
33,817
|
|
|
4,862
|
|
|
10,767
|
|
|
448,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL津貼(已支取和未支取)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
英國
抵押貸款
|
49
|
|
|
394
|
|
|
184
|
|
|
210
|
|
|
837
|
|
|
|
|
|
|
|
信用卡1
|
144
|
|
|
249
|
|
|
128
|
|
|
-
|
|
|
521
|
|
|
|
|
|
|
|
貸款和透支
|
136
|
|
|
170
|
|
|
139
|
|
|
-
|
|
|
445
|
|
|
|
|
|
|
|
英國汽車金融3
|
108
|
|
|
74
|
|
|
116
|
|
|
-
|
|
|
298
|
|
|
|
|
|
|
|
其他1
|
15
|
|
|
15
|
|
|
52
|
|
|
-
|
|
|
82
|
|
|
|
|
|
|
|
零售業
|
452
|
|
|
902
|
|
|
619
|
|
|
210
|
|
|
2,183
|
|
|
|
|
|
|
|
中小型企業1
|
104
|
|
|
176
|
|
|
179
|
|
|
-
|
|
|
459
|
|
|
|
|
|
|
|
企業和機構銀行業務
1
|
68
|
|
|
122
|
|
|
782
|
|
|
-
|
|
|
972
|
|
|
|
|
|
|
|
商業銀行業務
|
172
|
|
|
298
|
|
|
961
|
|
|
-
|
|
|
1,431
|
|
|
|
|
|
|
|
股權投資和核心項目
|
400
|
|
|
-
|
|
|
6
|
|
|
-
|
|
|
406
|
|
|
|
|
|
|
|
總計
|
1,024
|
|
|
1,200
|
|
|
1,586
|
|
|
210
|
|
|
4,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL免税額(提取和未提取)佔客户貸款和墊款的百分比
4
|
|
|||||||||||||||||||
英國
抵押貸款
|
-
|
|
|
1.8
|
|
|
9.5
|
|
|
1.9
|
|
|
0.3
|
|
|
|
|
|
|
|
信用卡1
|
1.2
|
|
|
12.0
|
|
|
56.9
|
|
|
-
|
|
|
3.7
|
|
|
|
|
|
|
|
貸款和透支
|
1.7
|
|
|
15.4
|
|
|
67.5
|
|
|
-
|
|
|
4.7
|
|
|
|
|
|
|
|
英國汽車金融
|
0.9
|
|
|
4.0
|
|
|
57.7
|
|
|
-
|
|
|
2.1
|
|
|
|
|
|
|
|
其他1
|
0.1
|
|
|
2.5
|
|
|
30.8
|
|
|
-
|
|
|
0.7
|
|
|
|
|
|
|
|
零售業
|
0.1
|
|
|
3.3
|
|
|
22.6
|
|
|
1.9
|
|
|
0.6
|
|
|
|
|
|
|
|
中小型企業1
|
0.3
|
|
|
3.5
|
|
|
14.5
|
|
|
-
|
|
|
1.1
|
|
|
|
|
|
|
|
企業和機構銀行業務
1
|
0.1
|
|
|
4.8
|
|
|
43.1
|
|
|
-
|
|
|
1.9
|
|
|
|
|
|
|
|
商業銀行業務
|
0.2
|
|
|
4.0
|
|
|
31.6
|
|
|
-
|
|
|
1.5
|
|
|
|
|
|
|
|
股權投資和中央項目5
|
-
|
|
|
-
|
|
|
85.7
|
|
|
-
|
|
|
4.0
|
|
|
|
|
|
|
|
總計
|
0.3
|
|
|
3.4
|
|
|
27.4
|
|
|
1.9
|
|
|
0.9
|
|
|
|
|
|
|
|
2022年12月31日
|
第一階段
£m
|
|
|
第二階段
£m
|
|
|
第三階段
£m
|
|
|
總計
£m
|
|
|
第二階段
作為百分比
合計
|
|
|
第三階段
作為百分比
合計
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
|||||||||||||||||
英國
抵押貸款
|
259,843
|
|
|
46,347
|
|
|
6,529
|
|
|
312,719
|
|
|
14.8
|
|
|
2.1
|
|
信用卡
張
|
11,416
|
|
|
3,287
|
|
|
289
|
|
|
14,992
|
|
|
21.9
|
|
|
1.9
|
|
貸款和透支
|
8,357
|
|
|
1,713
|
|
|
247
|
|
|
10,317
|
|
|
16.6
|
|
|
2.4
|
|
英國汽車金融
|
12,174
|
|
|
2,245
|
|
|
154
|
|
|
14,573
|
|
|
15.4
|
|
|
1.1
|
|
其他
|
13,990
|
|
|
643
|
|
|
157
|
|
|
14,790
|
|
|
4.3
|
|
|
1.1
|
|
零售業1
|
305,780
|
|
|
54,235
|
|
|
7,376
|
|
|
367,391
|
|
|
14.8
|
|
|
2.0
|
|
中小型企業
|
30,781
|
|
|
5,654
|
|
|
1,760
|
|
|
38,195
|
|
|
14.8
|
|
|
4.6
|
|
企業和機構銀行業務
|
49,728
|
|
|
5,839
|
|
|
1,611
|
|
|
57,178
|
|
|
10.2
|
|
|
2.8
|
|
商業銀行業務
|
80,509
|
|
|
11,493
|
|
|
3,371
|
|
|
95,373
|
|
|
12.1
|
|
|
3.5
|
|
股權投資和中央項目2
|
(2,972)
|
|
|
-
|
|
|
6
|
|
|
(2,966)
|
|
|
|
|
|
|
|
總貸款總額
|
383,317
|
|
|
65,728
|
|
|
10,753
|
|
|
459,798
|
|
|
14.3
|
|
|
2.3
|
|
提取餘額的ECL額度
|
(700)
|
|
|
(1,936)
|
|
|
(2,263)
|
|
|
(4,899)
|
|
|
|
|
|
|
|
資產負債表賬面淨值
|
382,617
|
|
|
63,792
|
|
|
8,490
|
|
|
454,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL津貼(已支取和未支取)
|
|||||||||||||||||
英國
抵押貸款
|
92
|
|
|
681
|
|
|
817
|
|
|
1,590
|
|
|
|
|
|
|
|
信用卡
張
|
173
|
|
|
477
|
|
|
113
|
|
|
763
|
|
|
|
|
|
|
|
貸款和透支
|
185
|
|
|
367
|
|
|
126
|
|
|
678
|
|
|
|
|
|
|
|
英國汽車金融3
|
95
|
|
|
76
|
|
|
81
|
|
|
252
|
|
|
|
|
|
|
|
其他
|
16
|
|
|
18
|
|
|
52
|
|
|
86
|
|
|
|
|
|
|
|
零售業1
|
561
|
|
|
1,619
|
|
|
1,189
|
|
|
3,369
|
|
|
|
|
|
|
|
中小型企業
|
129
|
|
|
271
|
|
|
149
|
|
|
549
|
|
|
|
|
|
|
|
企業和機構銀行業務
|
144
|
|
|
231
|
|
|
925
|
|
|
1,300
|
|
|
|
|
|
|
|
商業銀行業務
|
273
|
|
|
502
|
|
|
1,074
|
|
|
1,849
|
|
|
|
|
|
|
|
股權投資和核心項目
|
-
|
|
|
-
|
|
|
4
|
|
|
4
|
|
|
|
|
|
|
|
總計
|
834
|
|
|
2,121
|
|
|
2,267
|
|
|
5,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
與客户相關的ECL津貼(已提取和未提取)佔客户貸款和墊款的百分比
客户4
|
|||||||||||||||||
英國
抵押貸款
|
-
|
|
|
1.5
|
|
|
12.5
|
|
|
0.5
|
|
|
|
|
|
|
|
信用卡
張
|
1.5
|
|
|
14.5
|
|
|
50.9
|
|
|
5.1
|
|
|
|
|
|
|
|
貸款和透支
|
2.2
|
|
|
21.4
|
|
|
64.6
|
|
|
6.6
|
|
|
|
|
|
|
|
英國汽車金融
|
0.8
|
|
|
3.4
|
|
|
52.6
|
|
|
1.7
|
|
|
|
|
|
|
|
其他
|
0.1
|
|
|
2.8
|
|
|
33.1
|
|
|
0.6
|
|
|
|
|
|
|
|
零售業1
|
0.2
|
|
|
3.0
|
|
|
16.4
|
|
|
0.9
|
|
|
|
|
|
|
|
中小型企業
|
0.4
|
|
|
4.8
|
|
|
12.9
|
|
|
1.5
|
|
|
|
|
|
|
|
企業和機構銀行業務
|
0.3
|
|
|
4.0
|
|
|
57.5
|
|
|
2.3
|
|
|
|
|
|
|
|
商業銀行業務
|
0.3
|
|
|
4.4
|
|
|
38.9
|
|
|
2.0
|
|
|
|
|
|
|
|
股權投資和核心項目
|
|
|
|
-
|
|
|
66.7
|
|
|
|
|
|
|
|
|
|
|
總計
|
0.2
|
|
|
3.2
|
|
|
22.6
|
|
|
1.1
|
|
|
|
|
|
|
|
2022年9月30日
|
第一階段
£m
|
|
|
第二階段
£m
|
|
|
第三階段
£m
|
|
|
總計
£m
|
|
|
第二階段
作為百分比
合計
|
|
|
第三階段
作為百分比
合計
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
|||||||||||||||||
英國
抵押貸款
|
259,541
|
|
|
46,153
|
|
|
6,613
|
|
|
312,307
|
|
|
14.8
|
|
|
2.1
|
|
信用卡
張
|
12,018
|
|
|
2,526
|
|
|
292
|
|
|
14,836
|
|
|
17.0
|
|
|
2.0
|
|
貸款和透支
|
8,723
|
|
|
1,339
|
|
|
255
|
|
|
10,317
|
|
|
13.0
|
|
|
2.5
|
|
英國汽車金融
|
12,335
|
|
|
1,949
|
|
|
169
|
|
|
14,453
|
|
|
13.5
|
|
|
1.2
|
|
其他
|
13,294
|
|
|
650
|
|
|
158
|
|
|
14,102
|
|
|
4.6
|
|
|
1.1
|
|
零售業1
|
305,911
|
|
|
52,617
|
|
|
7,487
|
|
|
366,015
|
|
|
14.4
|
|
|
2.0
|
|
中小型企業
|
31,783
|
|
|
6,266
|
|
|
2,279
|
|
|
40,328
|
|
|
15.5
|
|
|
5.7
|
|
企業和機構銀行業務
|
52,001
|
|
|
5,029
|
|
|
1,650
|
|
|
58,680
|
|
|
8.6
|
|
|
2.8
|
|
商業銀行業務
|
83,784
|
|
|
11,295
|
|
|
3,929
|
|
|
99,008
|
|
|
11.4
|
|
|
4.0
|
|
股權投資和中央項目2
|
(4,010)
|
|
|
-
|
|
|
6
|
|
|
(4,004)
|
|
|
|
|
|
|
|
總貸款總額
|
385,685
|
|
|
63,912
|
|
|
11,422
|
|
|
461,019
|
|
|
13.9
|
|
|
2.5
|
|
提取餘額的ECL額度
|
(632)
|
|
|
(1,847)
|
|
|
(2,206)
|
|
|
(4,685)
|
|
|
|
|
|
|
|
資產負債表賬面淨值
|
385,053
|
|
|
62,065
|
|
|
9,216
|
|
|
456,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL津貼(已支取和未支取)
|
|||||||||||||||||
英國
抵押貸款
|
48
|
|
|
705
|
|
|
823
|
|
|
1,576
|
|
|
|
|
|
|
|
信用卡
張
|
182
|
|
|
382
|
|
|
118
|
|
|
682
|
|
|
|
|
|
|
|
貸款和透支
|
175
|
|
|
273
|
|
|
138
|
|
|
586
|
|
|
|
|
|
|
|
英國汽車金融3
|
107
|
|
|
85
|
|
|
93
|
|
|
285
|
|
|
|
|
|
|
|
其他
|
15
|
|
|
18
|
|
|
48
|
|
|
81
|
|
|
|
|
|
|
|
零售業1
|
527
|
|
|
1,463
|
|
|
1,220
|
|
|
3,210
|
|
|
|
|
|
|
|
中小型企業
|
104
|
|
|
292
|
|
|
153
|
|
|
549
|
|
|
|
|
|
|
|
企業和機構銀行業務
|
133
|
|
|
243
|
|
|
832
|
|
|
1,208
|
|
|
|
|
|
|
|
商業銀行業務
|
237
|
|
|
535
|
|
|
985
|
|
|
1,757
|
|
|
|
|
|
|
|
股權投資和核心項目
|
-
|
|
|
-
|
|
|
4
|
|
|
4
|
|
|
|
|
|
|
|
總計
|
764
|
|
|
1,998
|
|
|
2,209
|
|
|
4,971
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL免税額(提取和未提取)佔客户貸款和墊款的百分比
4
|
|||||||||||||||||
英國
抵押貸款
|
-
|
|
|
1.5
|
|
|
12.4
|
|
|
0.5
|
|
|
|
|
|
|
|
信用卡
張
|
1.5
|
|
|
15.1
|
|
|
54.4
|
|
|
4.6
|
|
|
|
|
|
|
|
貸款和透支
|
2.0
|
|
|
20.4
|
|
|
72.6
|
|
|
5.7
|
|
|
|
|
|
|
|
英國汽車金融
|
0.9
|
|
|
4.4
|
|
|
55.0
|
|
|
2.0
|
|
|
|
|
|
|
|
其他
|
0.1
|
|
|
2.8
|
|
|
30.4
|
|
|
0.6
|
|
|
|
|
|
|
|
零售業1
|
0.2
|
|
|
2.8
|
|
|
16.6
|
|
|
0.9
|
|
|
|
|
|
|
|
中小型企業
|
0.3
|
|
|
4.7
|
|
|
13.0
|
|
|
1.4
|
|
|
|
|
|
|
|
企業和機構銀行業務
|
0.3
|
|
|
4.8
|
|
|
50.5
|
|
|
2.1
|
|
|
|
|
|
|
|
商業銀行業務
|
0.3
|
|
|
4.7
|
|
|
34.9
|
|
|
1.8
|
|
|
|
|
|
|
|
股權投資和核心項目
|
|
|
|
-
|
|
|
66.7
|
|
|
|
|
|
|
|
|
|
|
總計
|
0.2
|
|
|
3.1
|
|
|
21.7
|
|
|
1.1
|
|
|
|
|
|
|
|
2021年12月31日
|
第一階段
£m
|
|
|
第二階段
£m
|
|
|
第三階段
£m
|
|
|
總計
£m
|
|
|
第二階段
作為百分比
合計
|
|
|
第三階段
作為百分比
合計
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户貸款和墊款
|
|||||||||||||||||
英國
抵押貸款
|
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
|
|
貸款和透支
|
8,181
|
|
|
1,105
|
|
|
271
|
|
|
9,557
|
|
|
11.6
|
|
|
2.8
|
|
英國汽車金融
|
12,247
|
|
|
1,828
|
|
|
201
|
|
|
14,276
|
|
|
12.8
|
|
|
1.4
|
|
其他1
|
11,198
|
|
|
593
|
|
|
169
|
|
|
11,960
|
|
|
5.0
|
|
|
1.4
|
|
零售業2
|
319,552
|
|
|
34,180
|
|
|
5,124
|
|
|
358,856
|
|
|
9.5
|
|
|
1.4
|
|
中小型企業1
|
36,134
|
|
|
4,992
|
|
|
1,747
|
|
|
42,873
|
|
|
11.6
|
|
|
4.1
|
|
企業和機構銀行業務
1
|
46,585
|
|
|
2,538
|
|
|
1,816
|
|
|
50,939
|
|
|
5.0
|
|
|
3.6
|
|
商業銀行業務
|
82,719
|
|
|
7,530
|
|
|
3,563
|
|
|
93,812
|
|
|
8.0
|
|
|
3.8
|
|
股權投資和中央項目3
|
144
|
|
|
-
|
|
|
7
|
|
|
151
|
|
|
-
|
|
|
4.6
|
|
總貸款總額
|
402,415
|
|
|
41,710
|
|
|
8,694
|
|
|
452,819
|
|
|
9.2
|
|
|
1.9
|
|
提取餘額的ECL額度
|
(919)
|
|
|
(1,377)
|
|
|
(1,981)
|
|
|
(4,277)
|
|
|
|
|
|
|
|
資產負債表賬面淨值
|
401,496
|
|
|
40,333
|
|
|
6,713
|
|
|
448,542
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL津貼(已支取和未支取)
|
|||||||||||||||||
英國
抵押貸款
|
50
|
|
|
653
|
|
|
581
|
|
|
1,284
|
|
|
|
|
|
|
|
信用卡1
|
147
|
|
|
253
|
|
|
131
|
|
|
531
|
|
|
|
|
|
|
|
貸款和透支
|
136
|
|
|
170
|
|
|
139
|
|
|
445
|
|
|
|
|
|
|
|
英國汽車融資4
|
108
|
|
|
74
|
|
|
116
|
|
|
298
|
|
|
|
|
|
|
|
其他1
|
15
|
|
|
15
|
|
|
52
|
|
|
82
|
|
|
|
|
|
|
|
零售業2
|
456
|
|
|
1,165
|
|
|
1,019
|
|
|
2,640
|
|
|
|
|
|
|
|
中小型企業1
|
104
|
|
|
176
|
|
|
179
|
|
|
459
|
|
|
|
|
|
|
|
企業和機構銀行業務
1
|
68
|
|
|
122
|
|
|
782
|
|
|
972
|
|
|
|
|
|
|
|
商業銀行業務
|
172
|
|
|
298
|
|
|
961
|
|
|
1,431
|
|
|
|
|
|
|
|
股權投資和核心項目
|
400
|
|
|
-
|
|
|
6
|
|
|
406
|
|
|
|
|
|
|
|
總計
|
1,028
|
|
|
1,463
|
|
|
1,986
|
|
|
4,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
客户相關ECL免税額(提取和未提取)佔客户貸款和墊款的百分比
5
|
|||||||||||||||||
英國
抵押貸款
|
-
|
|
|
2.3
|
|
|
13.9
|
|
|
0.4
|
|
|
|
|
|
|
|
信用卡1
|
1.2
|
|
|
12.2
|
|
|
58.2
|
|
|
3.7
|
|
|
|
|
|
|
|
貸款和透支
|
1.7
|
|
|
15.4
|
|
|
67.5
|
|
|
4.7
|
|
|
|
|
|
|
|
英國汽車金融
|
0.9
|
|
|
4.0
|
|
|
57.7
|
|
|
2.1
|
|
|
|
|
|
|
|
其他1
|
0.1
|
|
|
2.5
|
|
|
30.8
|
|
|
0.7
|
|
|
|
|
|
|
|
零售業2
|
0.1
|
|
|
3.4
|
|
|
20.4
|
|
|
0.7
|
|
|
|
|
|
|
|
中小型企業1
|
0.3
|
|
|
3.5
|
|
|
14.5
|
|
|
1.1
|
|
|
|
|
|
|
|
企業和機構銀行業務
1
|
0.1
|
|
|
4.8
|
|
|
43.1
|
|
|
1.9
|
|
|
|
|
|
|
|
商業銀行業務
|
0.2
|
|
|
4.0
|
|
|
31.6
|
|
|
1.5
|
|
|
|
|
|
|
|
股權投資和中央項目6
|
-
|
|
|
-
|
|
|
85.7
|
|
|
4.0
|
|
|
|
|
|
|
|
總計
|
0.3
|
|
|
3.5
|
|
|
24.7
|
|
|
1.0
|
|
|
|
|
|
|
|
|
最新
|
|
1至30天
過去的Due2
|
|
超過30天
逾期
|
|
總計
|
||||||||||||||||||||||
|
PD移動
|
|
其他1
|
|
|
|
|||||||||||||||||||||||
2022年12月31日
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
29,718
|
|
|
263
|
|
|
9,613
|
|
|
160
|
|
|
1,633
|
|
|
67
|
|
|
819
|
|
|
63
|
|
|
41,783
|
|
|
553
|
|
信用卡
張
|
3,023
|
|
|
386
|
|
|
136
|
|
|
46
|
|
|
98
|
|
|
30
|
|
|
30
|
|
|
15
|
|
|
3,287
|
|
|
477
|
|
貸款和透支
|
1,311
|
|
|
249
|
|
|
234
|
|
|
53
|
|
|
125
|
|
|
45
|
|
|
43
|
|
|
20
|
|
|
1,713
|
|
|
367
|
|
英國汽車金融
|
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
|
|
零售業
|
35,259
|
|
|
931
|
|
|
11,412
|
|
|
289
|
|
|
2,032
|
|
|
164
|
|
|
968
|
|
|
107
|
|
|
49,671
|
|
|
1,491
|
|
中小型企業
|
4,081
|
|
|
223
|
|
|
1,060
|
|
|
27
|
|
|
339
|
|
|
13
|
|
|
174
|
|
|
8
|
|
|
5,654
|
|
|
271
|
|
企業和機構銀行業務
|
5,728
|
|
|
229
|
|
|
27
|
|
|
-
|
|
|
30
|
|
|
1
|
|
|
54
|
|
|
1
|
|
|
5,839
|
|
|
231
|
|
商業銀行業務
|
9,809
|
|
|
452
|
|
|
1,087
|
|
|
27
|
|
|
369
|
|
|
14
|
|
|
228
|
|
|
9
|
|
|
11,493
|
|
|
502
|
|
總計
|
45,068
|
|
|
1,383
|
|
|
12,499
|
|
|
316
|
|
|
2,401
|
|
|
178
|
|
|
1,196
|
|
|
116
|
|
|
61,164
|
|
|
1,993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年9月30日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
31,885
|
|
|
195
|
|
|
6,331
|
|
|
159
|
|
|
1,599
|
|
|
82
|
|
|
760
|
|
|
80
|
|
|
40,575
|
|
|
516
|
|
信用卡
張
|
2,275
|
|
|
291
|
|
|
132
|
|
|
47
|
|
|
90
|
|
|
28
|
|
|
29
|
|
|
16
|
|
|
2,526
|
|
|
382
|
|
貸款和透支
|
943
|
|
|
169
|
|
|
232
|
|
|
45
|
|
|
121
|
|
|
39
|
|
|
43
|
|
|
20
|
|
|
1,339
|
|
|
273
|
|
英國汽車金融
|
854
|
|
|
27
|
|
|
927
|
|
|
23
|
|
|
136
|
|
|
25
|
|
|
32
|
|
|
10
|
|
|
1,949
|
|
|
85
|
|
其他
|
166
|
|
|
4
|
|
|
394
|
|
|
8
|
|
|
54
|
|
|
4
|
|
|
36
|
|
|
2
|
|
|
650
|
|
|
18
|
|
零售業
|
36,123
|
|
|
686
|
|
|
8,016
|
|
|
282
|
|
|
2,000
|
|
|
178
|
|
|
900
|
|
|
128
|
|
|
47,039
|
|
|
1,274
|
|
中小型企業
|
4,408
|
|
|
246
|
|
|
1,235
|
|
|
26
|
|
|
399
|
|
|
13
|
|
|
224
|
|
|
7
|
|
|
6,266
|
|
|
292
|
|
企業和機構銀行業務
|
4,856
|
|
|
242
|
|
|
39
|
|
|
-
|
|
|
14
|
|
|
-
|
|
|
120
|
|
|
1
|
|
|
5,029
|
|
|
243
|
|
商業銀行業務
|
9,264
|
|
|
488
|
|
|
1,274
|
|
|
26
|
|
|
413
|
|
|
13
|
|
|
344
|
|
|
8
|
|
|
11,295
|
|
|
535
|
|
總計
|
45,387
|
|
|
1,174
|
|
|
9,290
|
|
|
308
|
|
|
2,413
|
|
|
191
|
|
|
1,244
|
|
|
136
|
|
|
58,334
|
|
|
1,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
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
|
|
貸款和透支
|
505
|
|
|
82
|
|
|
448
|
|
|
43
|
|
|
113
|
|
|
30
|
|
|
39
|
|
|
15
|
|
|
1,105
|
|
|
170
|
|
英國汽車金融
|
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
|
|
零售業
|
17,880
|
|
|
414
|
|
|
6,186
|
|
|
273
|
|
|
1,800
|
|
|
109
|
|
|
1,535
|
|
|
106
|
|
|
27,401
|
|
|
902
|
|
中小型企業4
|
3,570
|
|
|
153
|
|
|
936
|
|
|
14
|
|
|
297
|
|
|
6
|
|
|
189
|
|
|
3
|
|
|
4,992
|
|
|
176
|
|
企業和機構銀行業務
4
|
2,479
|
|
|
119
|
|
|
25
|
|
|
3
|
|
|
6
|
|
|
-
|
|
|
28
|
|
|
-
|
|
|
2,538
|
|
|
122
|
|
商業銀行業務
|
6,049
|
|
|
272
|
|
|
961
|
|
|
17
|
|
|
303
|
|
|
6
|
|
|
217
|
|
|
3
|
|
|
7,530
|
|
|
298
|
|
總計
|
23,929
|
|
|
686
|
|
|
7,147
|
|
|
290
|
|
|
2,103
|
|
|
115
|
|
|
1,752
|
|
|
109
|
|
|
34,931
|
|
|
1,200
|
|
|
最新
|
|
1至30天
過去的Due2
|
|
超過30天
逾期
|
|
總計
|
||||||||||||||||||||||
|
PD移動
|
|
其他1
|
|
|
|
|||||||||||||||||||||||
2022年12月31日
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
毛利率
貸款
£m
|
|
|
ECL3
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
31,908
|
|
|
301
|
|
|
10,800
|
|
|
198
|
|
|
2,379
|
|
|
93
|
|
|
1,260
|
|
|
89
|
|
|
46,347
|
|
|
681
|
|
信用卡
張
|
3,023
|
|
|
386
|
|
|
136
|
|
|
46
|
|
|
98
|
|
|
30
|
|
|
30
|
|
|
15
|
|
|
3,287
|
|
|
477
|
|
貸款和透支
|
1,311
|
|
|
249
|
|
|
234
|
|
|
53
|
|
|
125
|
|
|
45
|
|
|
43
|
|
|
20
|
|
|
1,713
|
|
|
367
|
|
英國汽車金融
|
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
|
|
零售業
|
37,449
|
|
|
969
|
|
|
12,599
|
|
|
327
|
|
|
2,778
|
|
|
190
|
|
|
1,409
|
|
|
133
|
|
|
54,235
|
|
|
1,619
|
|
中小型企業
|
4,081
|
|
|
223
|
|
|
1,060
|
|
|
27
|
|
|
339
|
|
|
13
|
|
|
174
|
|
|
8
|
|
|
5,654
|
|
|
271
|
|
企業和機構銀行業務
|
5,728
|
|
|
229
|
|
|
27
|
|
|
-
|
|
|
30
|
|
|
1
|
|
|
54
|
|
|
1
|
|
|
5,839
|
|
|
231
|
|
商業銀行業務
|
9,809
|
|
|
452
|
|
|
1,087
|
|
|
27
|
|
|
369
|
|
|
14
|
|
|
228
|
|
|
9
|
|
|
11,493
|
|
|
502
|
|
總計
|
47,258
|
|
|
1,421
|
|
|
13,686
|
|
|
354
|
|
|
3,147
|
|
|
204
|
|
|
1,637
|
|
|
142
|
|
|
65,728
|
|
|
2,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年9月30日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
34,716
|
|
|
257
|
|
|
7,915
|
|
|
213
|
|
|
2,349
|
|
|
118
|
|
|
1,173
|
|
|
117
|
|
|
46,153
|
|
|
705
|
|
信用卡
張
|
2,275
|
|
|
291
|
|
|
132
|
|
|
47
|
|
|
90
|
|
|
28
|
|
|
29
|
|
|
16
|
|
|
2,526
|
|
|
382
|
|
貸款和透支
|
943
|
|
|
169
|
|
|
232
|
|
|
45
|
|
|
121
|
|
|
39
|
|
|
43
|
|
|
20
|
|
|
1,339
|
|
|
273
|
|
英國汽車金融
|
854
|
|
|
27
|
|
|
927
|
|
|
23
|
|
|
136
|
|
|
25
|
|
|
32
|
|
|
10
|
|
|
1,949
|
|
|
85
|
|
其他
|
166
|
|
|
4
|
|
|
394
|
|
|
8
|
|
|
54
|
|
|
4
|
|
|
36
|
|
|
2
|
|
|
650
|
|
|
18
|
|
零售業
|
38,954
|
|
|
748
|
|
|
9,600
|
|
|
336
|
|
|
2,750
|
|
|
214
|
|
|
1,313
|
|
|
165
|
|
|
52,617
|
|
|
1,463
|
|
中小型企業
|
4,408
|
|
|
246
|
|
|
1,235
|
|
|
26
|
|
|
399
|
|
|
13
|
|
|
224
|
|
|
7
|
|
|
6,266
|
|
|
292
|
|
企業和機構銀行業務
|
4,856
|
|
|
242
|
|
|
39
|
|
|
-
|
|
|
14
|
|
|
-
|
|
|
120
|
|
|
1
|
|
|
5,029
|
|
|
243
|
|
商業銀行業務
|
9,264
|
|
|
488
|
|
|
1,274
|
|
|
26
|
|
|
413
|
|
|
13
|
|
|
344
|
|
|
8
|
|
|
11,295
|
|
|
535
|
|
總計
|
48,218
|
|
|
1,236
|
|
|
10,874
|
|
|
362
|
|
|
3,163
|
|
|
227
|
|
|
1,657
|
|
|
173
|
|
|
63,912
|
|
|
1,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國
抵押貸款
|
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
|
|
貸款和透支
|
505
|
|
|
82
|
|
|
448
|
|
|
43
|
|
|
113
|
|
|
30
|
|
|
39
|
|
|
15
|
|
|
1,105
|
|
|
170
|
|
英國汽車金融
|
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
|
|
零售業
|
20,951
|
|
|
511
|
|
|
8,105
|
|
|
339
|
|
|
2,637
|
|
|
145
|
|
|
2,487
|
|
|
170
|
|
|
34,180
|
|
|
1,165
|
|
中小型企業4
|
3,570
|
|
|
153
|
|
|
936
|
|
|
14
|
|
|
297
|
|
|
6
|
|
|
189
|
|
|
3
|
|
|
4,992
|
|
|
176
|
|
企業和機構銀行業務
4
|
2,479
|
|
|
119
|
|
|
25
|
|
|
3
|
|
|
6
|
|
|
-
|
|
|
28
|
|
|
-
|
|
|
2,538
|
|
|
122
|
|
商業銀行業務
|
6,049
|
|
|
272
|
|
|
961
|
|
|
17
|
|
|
303
|
|
|
6
|
|
|
217
|
|
|
3
|
|
|
7,530
|
|
|
298
|
|
總計
|
27,000
|
|
|
783
|
|
|
9,066
|
|
|
356
|
|
|
2,940
|
|
|
151
|
|
|
2,704
|
|
|
173
|
|
|
41,710
|
|
|
1,463
|
|
法定依據
|
概率-
加權
£m
|
|
|
上行
£m
|
|
|
基本案例
£m
|
|
|
不利因素
£m
|
|
|
嚴重
不利因素
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
|
1,209
|
|
|
514
|
|
|
790
|
|
|
1,434
|
|
|
3,874
|
|
信用卡
|
|
763
|
|
|
596
|
|
|
727
|
|
|
828
|
|
|
1,180
|
|
其他零售業
|
|
1,016
|
|
|
907
|
|
|
992
|
|
|
1,056
|
|
|
1,290
|
|
商業銀行業務
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
|
1,163
|
|
|
463
|
|
|
734
|
|
|
1,375
|
|
|
3,914
|
|
信用卡
|
|
682
|
|
|
594
|
|
|
649
|
|
|
742
|
|
|
866
|
|
其他零售業
|
|
952
|
|
|
903
|
|
|
937
|
|
|
984
|
|
|
1,048
|
|
商業銀行業務
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
|
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
|
|
商業銀行業務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
|
|
潛在基礎A
|
概率-
加權
£m
|
|
|
上行
£m
|
|
|
基本案例
£m
|
|
|
不利因素
£m
|
|
|
嚴重
不利因素
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
|
1,590
|
|
|
895
|
|
|
1,172
|
|
|
1,815
|
|
|
4,254
|
|
信用卡
|
|
763
|
|
|
596
|
|
|
727
|
|
|
828
|
|
|
1,180
|
|
其他零售業
|
|
1,016
|
|
|
907
|
|
|
992
|
|
|
1,056
|
|
|
1,290
|
|
商業銀行業務
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
|
1,576
|
|
|
877
|
|
|
1,147
|
|
|
1,788
|
|
|
4,327
|
|
信用卡
|
|
682
|
|
|
594
|
|
|
649
|
|
|
742
|
|
|
866
|
|
其他零售業
|
|
952
|
|
|
903
|
|
|
937
|
|
|
984
|
|
|
1,048
|
|
商業銀行業務
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
|
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
|
|
商業銀行業務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)
|
|
|
備註
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
|
|
利息收入
|
|
|
17,645
|
|
|
13,258
|
|
利息支出
|
|
|
(3,688)
|
|
|
(3,892)
|
|
淨利息收入
|
|
|
13,957
|
|
|
9,366
|
|
費用和佣金收入
|
|
|
2,835
|
|
|
2,608
|
|
費用和佣金費用
|
|
|
(1,332)
|
|
|
(1,185)
|
|
手續費和佣金淨收入
|
|
|
1,503
|
|
|
1,423
|
|
交易淨收入
|
|
|
(19,987)
|
|
|
17,200
|
|
保險費收入
|
|
|
9,059
|
|
|
8,283
|
|
其他營業收入
|
|
|
1,276
|
|
|
1,172
|
|
其他收入
|
|
|
(8,149)
|
|
|
28,078
|
|
總收入
|
|
|
5,808
|
|
|
37,444
|
|
保險索賠及保險和投資合同債務變更
|
|
|
12,401
|
|
|
(21,120)
|
|
總收益,扣除保險索賠和保險變動以及投資合同負債的淨額
|
|
|
18,209
|
|
|
16,324
|
|
運營費用
|
|
|
(9,759)
|
|
|
(10,800)
|
|
減值(費用)抵免
|
|
|
(1,522)
|
|
|
1,378
|
|
税前利潤
|
|
|
6,928
|
|
|
6,902
|
|
税費
|
3
|
|
(1,373)
|
|
|
(1,017)
|
|
本年度利潤
|
|
|
5,555
|
|
|
5,885
|
|
|
|
|
|
|
|
|
|
普通股股東應佔利潤
|
|
|
5,021
|
|
|
5,355
|
|
其他股東應佔利潤
|
|
|
438
|
|
|
429
|
|
股東應佔利潤
|
|
|
5,459
|
|
|
5,784
|
|
非控股權益應佔利潤
|
|
|
96
|
|
|
101
|
|
本年度利潤
|
|
|
5,555
|
|
|
5,885
|
|
|
|
|
|
|
|
|
|
基本每股收益
|
4
|
|
7.3p
|
|
|
7.5p
|
|
稀釋後每股收益
|
4
|
|
7.2p
|
|
|
7.5p
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
本年度利潤
|
5,555
|
|
|
5,885
|
|
其他綜合收益
|
|
|
|
|
|
隨後不會重新分類為利潤或
虧損的項目:
|
|
|
|
|
|
退休後固定福利計劃重新衡量:
|
|
|
|
|
|
税前重新測量
|
(3,012)
|
|
|
1,720
|
|
税
|
860
|
|
|
(658)
|
|
|
(2,152)
|
|
|
1,062
|
|
通過其他綜合收益以公允價值持有的股權的重估準備金變動情況:
|
|
|
|
|
|
更改公允價值
|
44
|
|
|
61
|
|
税
|
3
|
|
|
(4)
|
|
|
47
|
|
|
57
|
|
可歸因於自身信用風險的損益:
|
|
|
|
|
|
税前收益(虧損)
|
519
|
|
|
(86)
|
|
税
|
(155)
|
|
|
34
|
|
|
364
|
|
|
(52)
|
|
隨後可能重新分類為利潤或虧損的項目:
|
|
|
|
|
|
通過其他綜合收益以公允價值持有的債務證券的重估準備金變動情況:
|
|
|
|
|
|
更改公允價值
|
(133)
|
|
|
133
|
|
與處置有關的收入報表轉賬
|
(92)
|
|
|
2
|
|
有關減值的收入
報表轉賬
|
6
|
|
|
(2)
|
|
税
|
62
|
|
|
(25)
|
|
|
(157)
|
|
|
108
|
|
現金流對衝準備金變動情況:
|
|
|
|
|
|
公允價值變動的有效部分計入其他綜合收入
|
(6,990)
|
|
|
(2,279)
|
|
損益表轉賬淨額
|
43
|
|
|
(621)
|
|
税
|
1,928
|
|
|
814
|
|
|
(5,019)
|
|
|
(2,086)
|
|
外幣折算儲備變動情況:
|
|
|
|
|
|
幣種
折算差異(税金:GB零)
|
119
|
|
|
(39)
|
|
將
轉賬至損益表(税額:GB零)
|
(31)
|
|
|
-
|
|
|
88
|
|
|
(39)
|
|
本年度扣除税後的其他綜合(虧損)收入合計
|
(6,829)
|
|
|
(950)
|
|
本年度綜合(虧損)收入合計
|
(1,274)
|
|
|
4,935
|
|
|
|
|
|
|
|
普通股股東應佔綜合(虧損)收入總額
|
(1,808)
|
|
|
4,405
|
|
其他股權持有人應佔的綜合收益總額
|
438
|
|
|
429
|
|
股權持有人應佔的綜合(虧損)收入總額
|
(1,370)
|
|
|
4,834
|
|
非控股權益的綜合收入總額
|
96
|
|
|
101
|
|
本年度綜合(虧損)收入合計
|
(1,274)
|
|
|
4,935
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
資產
|
|
|
|
|
|
中央銀行的現金和餘額
|
91,388
|
|
|
76,420
|
|
銀行託收過程中的物品
|
242
|
|
|
147
|
|
按公允價值計提損益的金融資產
|
180,609
|
|
|
206,771
|
|
衍生金融工具
|
24,753
|
|
|
22,051
|
|
銀行貸款和墊款
|
10,632
|
|
|
7,001
|
|
給客户的貸款和墊款
|
454,899
|
|
|
448,567
|
|
逆回購協議
|
44,865
|
|
|
54,753
|
|
債務
證券
|
9,926
|
|
|
6,835
|
|
攤銷成本的金融資產
|
520,322
|
|
|
517,156
|
|
通過其他綜合收入按公允價值計算的金融資產
|
23,154
|
|
|
28,137
|
|
再保險資產1
|
616
|
|
|
759
|
|
對合資企業和聯營公司的投資
|
385
|
|
|
352
|
|
商譽
|
2,655
|
|
|
2,320
|
|
有效業務價值
|
5,419
|
|
|
5,514
|
|
其他無形資產
|
4,786
|
|
|
4,196
|
|
當期可退税
|
612
|
|
|
363
|
|
遞延納税資產
|
5,228
|
|
|
3,118
|
|
退休福利資產
|
3,823
|
|
|
4,531
|
|
其他資產1
|
13,837
|
|
|
14,690
|
|
總資產
|
877,829
|
|
|
886,525
|
|
|
12月31日
2022
£m
|
|
|
12月31日
2021
£m
|
|
|
|
|
|
|
|
負債
|
|
|
|
|
|
銀行存款
|
7,266
|
|
|
7,647
|
|
客户存款
|
475,331
|
|
|
476,344
|
|
按攤銷成本回購協議
|
48,596
|
|
|
31,125
|
|
正在向銀行轉賬的物品
|
372
|
|
|
316
|
|
按公允價值計入損益的財務負債
|
17,755
|
|
|
23,123
|
|
衍生金融工具
|
24,042
|
|
|
18,060
|
|
流通中的鈔票
|
1,280
|
|
|
1,321
|
|
已發行債務證券
|
73,819
|
|
|
71,552
|
|
保險合同和參保投資合同產生的負債
|
106,893
|
|
|
123,423
|
|
非參與投資產生的負債
合同
|
42,975
|
|
|
45,040
|
|
其他負債
|
19,090
|
|
|
19,947
|
|
退休福利義務
|
126
|
|
|
230
|
|
當期納税義務
|
8
|
|
|
6
|
|
遞延納税義務
|
216
|
|
|
39
|
|
其他規定
|
1,809
|
|
|
2,092
|
|
次級負債
|
10,730
|
|
|
13,108
|
|
總負債
|
830,308
|
|
|
833,373
|
|
|
|
|
|
|
|
股權
|
|
|
|
|
|
股本
|
6,729
|
|
|
7,102
|
|
股票溢價帳户
|
18,504
|
|
|
18,479
|
|
其他儲量
|
6,602
|
|
|
11,189
|
|
保留利潤
|
10,145
|
|
|
10,241
|
|
普通股東權益
|
41,980
|
|
|
47,011
|
|
其他股權工具
|
5,297
|
|
|
5,906
|
|
不包括非控股權益的總股本
|
47,277
|
|
|
52,917
|
|
非控股權益
|
244
|
|
|
235
|
|
總股本
|
47,521
|
|
|
53,152
|
|
權益和負債合計
|
877,829
|
|
|
886,525
|
|
|
|
歸屬於普通股東
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
共享
資本和
溢價
£m
|
|
|
其他
儲量
£m
|
|
|
保留
利潤
£m
|
|
|
總計
£m
|
|
其他
股權
儀器
£m
|
|
非
控制
個興趣
£m
|
|
|
總計
£m
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022年1月1日
|
|
25,581
|
|
|
11,189
|
|
|
10,241
|
|
|
47,011
|
|
|
5,906
|
|
|
235
|
|
|
53,152
|
|
綜合收益
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
本年度利潤
|
|
-
|
|
|
-
|
|
|
5,021
|
|
|
5,021
|
|
|
438
|
|
|
96
|
|
|
5,555
|
|
其他綜合收益
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
退休後固定福利計劃的重新計量,扣除税款
|
|
-
|
|
|
-
|
|
|
(2,152)
|
|
|
(2,152)
|
|
|
-
|
|
|
-
|
|
|
(2,152)
|
|
通過其他綜合收益以公允價值持有的金融資產的重估準備金的變動,扣除
税:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
債務
證券
|
|
-
|
|
|
(157)
|
|
|
-
|
|
|
(157)
|
|
|
-
|
|
|
-
|
|
|
(157)
|
|
股權
股
|
|
-
|
|
|
47
|
|
|
-
|
|
|
47
|
|
|
-
|
|
|
-
|
|
|
47
|
|
可歸因於自身信用風險的損益,扣除税後的淨額
|
|
-
|
|
|
-
|
|
|
364
|
|
|
364
|
|
|
-
|
|
|
-
|
|
|
364
|
|
現金流對衝準備金税後淨額變動
|
|
-
|
|
|
(5,019)
|
|
|
-
|
|
|
(5,019)
|
|
|
-
|
|
|
-
|
|
|
(5,019)
|
|
扣除税後的外幣折算準備金變動
|
|
-
|
|
|
88
|
|
|
-
|
|
|
88
|
|
|
-
|
|
|
-
|
|
|
88
|
|
其他綜合損失合計
|
|
-
|
|
|
(5,041)
|
|
|
(1,788)
|
|
|
(6,829)
|
|
|
-
|
|
|
-
|
|
|
(6,829)
|
|
綜合(虧損)總收入
收入1
|
|
-
|
|
|
(5,041)
|
|
|
3,233
|
|
|
(1,808)
|
|
|
438
|
|
|
96
|
|
|
(1,274)
|
|
與所有者的交易
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
分紅
|
|
-
|
|
|
-
|
|
|
(1,475)
|
|
|
(1,475)
|
|
|
-
|
|
|
(92)
|
|
|
(1,567)
|
|
其他股權工具的分配
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(438)
|
|
|
-
|
|
|
(438)
|
|
普通股發行
|
|
105
|
|
|
-
|
|
|
-
|
|
|
105
|
|
|
-
|
|
|
-
|
|
|
105
|
|
股票回購
|
|
(453)
|
|
|
453
|
|
|
(2,013)
|
|
|
(2,013)
|
|
|
-
|
|
|
-
|
|
|
(2,013)
|
|
優先股贖回
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
發行其他股權工具
|
|
-
|
|
|
-
|
|
|
(5)
|
|
|
(5)
|
|
|
750
|
|
|
-
|
|
|
745
|
|
其他股權工具的回購和贖回
|
|
-
|
|
|
-
|
|
|
(36)
|
|
|
(36)
|
|
|
(1,359)
|
|
|
-
|
|
|
(1,395)
|
|
庫藏股變動
|
|
-
|
|
|
-
|
|
|
(20)
|
|
|
(20)
|
|
|
-
|
|
|
-
|
|
|
(20)
|
|
員工服務的價值:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
共享
期權方案
|
|
-
|
|
|
-
|
|
|
41
|
|
|
41
|
|
|
-
|
|
|
-
|
|
|
41
|
|
其他
員工獎勵方案
|
|
-
|
|
|
-
|
|
|
183
|
|
|
183
|
|
|
-
|
|
|
-
|
|
|
183
|
|
非控股權益變更
|
|
-
|
|
|
-
|
|
|
(3)
|
|
|
(3)
|
|
|
-
|
|
|
5
|
|
|
2
|
|
與所有者的交易總額
|
|
(348)
|
|
|
453
|
|
|
(3,328)
|
|
|
(3,223)
|
|
|
(1,047)
|
|
|
(87)
|
|
|
(4,357)
|
|
通過其他綜合收益實現以公允價值持有的股權的損益
|
|
-
|
|
|
1
|
|
|
(1)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
2022年12月31日
|
|
25,233
|
|
|
6,602
|
|
|
10,145
|
|
|
41,980
|
|
|
5,297
|
|
|
244
|
|
|
47,521
|
|
|
|
歸屬於普通股東
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
共享
資本和
溢價
£m
|
|
|
其他
儲量
£m
|
|
|
保留
利潤
£m
|
|
|
總計
£m
|
|
|
其他
股權
儀器
£m
|
|
|
非
控制
個興趣
£m
|
|
|
總計
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021年1月1日
|
|
24,947
|
|
|
13,747
|
|
|
4,584
|
|
|
43,278
|
|
|
5,906
|
|
|
229
|
|
|
49,413
|
|
綜合收益
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
本年度利潤
|
|
-
|
|
|
-
|
|
|
5,355
|
|
|
5,355
|
|
|
429
|
|
|
101
|
|
|
5,885
|
|
其他綜合收益
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
退休後固定福利計劃的重新計量,扣除税款
|
|
-
|
|
|
-
|
|
|
1,062
|
|
|
1,062
|
|
|
-
|
|
|
-
|
|
|
1,062
|
|
通過其他綜合收益以公允價值持有的金融資產的重估準備金的變動,扣除
税:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
債務
證券
|
|
-
|
|
|
108
|
|
|
-
|
|
|
108
|
|
|
-
|
|
|
-
|
|
|
108
|
|
股權
股
|
|
-
|
|
|
57
|
|
|
-
|
|
|
57
|
|
|
-
|
|
|
-
|
|
|
57
|
|
可歸因於自身信用風險的損益,扣除税後的淨額
|
|
-
|
|
|
-
|
|
|
(52)
|
|
|
(52)
|
|
|
-
|
|
|
-
|
|
|
(52)
|
|
現金流對衝準備金税後淨額變動
|
|
-
|
|
|
(2,086)
|
|
|
-
|
|
|
(2,086)
|
|
|
-
|
|
|
-
|
|
|
(2,086)
|
|
扣除税後的外幣折算準備金變動
|
|
-
|
|
|
(39)
|
|
|
-
|
|
|
(39)
|
|
|
-
|
|
|
-
|
|
|
(39)
|
|
其他綜合(虧損)收入總額
|
|
-
|
|
|
(1,960)
|
|
|
1,010
|
|
|
(950)
|
|
|
-
|
|
|
-
|
|
|
(950)
|
|
綜合(虧損)總收入
收入1
|
|
-
|
|
|
(1,960)
|
|
|
6,365
|
|
|
4,405
|
|
|
429
|
|
|
101
|
|
|
4,935
|
|
與所有者的交易
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
分紅
|
|
-
|
|
|
-
|
|
|
(877)
|
|
|
(877)
|
|
|
-
|
|
|
(93)
|
|
|
(970)
|
|
其他股權工具的分配
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(429)
|
|
|
-
|
|
|
(429)
|
|
普通股發行
|
|
37
|
|
|
-
|
|
|
-
|
|
|
37
|
|
|
-
|
|
|
-
|
|
|
37
|
|
股票回購
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
優先股贖回
|
|
597
|
|
|
(597)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
發行其他股權工具
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
其他股權工具的回購和贖回
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
庫藏股變動
|
|
-
|
|
|
-
|
|
|
(13)
|
|
|
(13)
|
|
|
-
|
|
|
-
|
|
|
(13)
|
|
員工服務的價值:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
共享
期權方案
|
|
-
|
|
|
-
|
|
|
51
|
|
|
51
|
|
|
-
|
|
|
-
|
|
|
51
|
|
其他
員工獎勵方案
|
|
-
|
|
|
-
|
|
|
131
|
|
|
131
|
|
|
-
|
|
|
-
|
|
|
131
|
|
非控股權益變更
|
|
-
|
|
|
-
|
|
|
(1)
|
|
|
(1)
|
|
|
-
|
|
|
(2)
|
|
|
(3)
|
|
與所有者的交易總額
|
|
634
|
|
|
(597)
|
|
|
(709)
|
|
|
(672)
|
|
|
(429)
|
|
|
(95)
|
|
|
(1,196)
|
|
通過其他綜合收益實現以公允價值持有的股權的損益
|
|
-
|
|
|
(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
|
|
|
|
|
|
|
|
税前利潤
|
6,928
|
|
|
6,902
|
|
調整:
|
|
|
|
|
|
經營性資產變更
|
17,037
|
|
|
(10,365)
|
|
經營負債變化
|
15,593
|
|
|
4,954
|
|
非現金
等項目
|
(16,804)
|
|
|
6,063
|
|
已繳税款
(淨額)
|
(743)
|
|
|
(796)
|
|
經營活動提供的淨現金
|
22,011
|
|
|
6,758
|
|
投資活動的現金流
|
|
|
|
|
|
購買金融資產
|
(7,984)
|
|
|
(8,984)
|
|
金融資產的出售和到期收益
|
11,172
|
|
|
8,287
|
|
購買固定資產
|
(3,855)
|
|
|
(3,228)
|
|
出售固定資產所得收入
|
1,550
|
|
|
1,437
|
|
合資企業和聯營企業償還資本
|
36
|
|
|
-
|
|
收購業務,扣除收購的現金
|
(409)
|
|
|
(57)
|
|
投資活動提供(用於)的現金淨額
|
510
|
|
|
(2,545)
|
|
融資活動的現金流
|
|
|
|
|
|
支付給普通股東的股息
|
(1,475)
|
|
|
(877)
|
|
其他股權工具的分配
|
(438)
|
|
|
(429)
|
|
支付給非控股權益的股息
|
(92)
|
|
|
(93)
|
|
次級負債支付的利息
|
(603)
|
|
|
(1,303)
|
|
發行次級負債所得款項
|
838
|
|
|
499
|
|
發行其他股權工具的收益
|
745
|
|
|
-
|
|
發行普通股所得收益
|
31
|
|
|
25
|
|
股票回購
|
(2,013)
|
|
|
-
|
|
次級負債償還
|
(2,216)
|
|
|
(1,056)
|
|
其他股權工具的回購和贖回
|
(1,395)
|
|
|
-
|
|
非控股股權變更
|
5
|
|
|
-
|
|
用於融資活動的現金淨額
|
(6,613)
|
|
|
(3,234)
|
|
匯率變動對現金和現金等價物的影響
|
727
|
|
|
70
|
|
現金及現金等價物變動
|
16,635
|
|
|
1,049
|
|
年初的現金和現金等價物
|
79,194
|
|
|
78,145
|
|
年終現金和現金等價物
|
95,829
|
|
|
79,194
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
税前利潤
|
6,928
|
|
|
6,902
|
|
英國公司税
|
(1,316)
|
|
|
(1,311)
|
|
附加費對銀行利潤的影響
|
(339)
|
|
|
(439)
|
|
不可扣除的成本:行為費用
|
(5)
|
|
|
(185)
|
|
不可抵扣成本:銀行手續費
|
(28)
|
|
|
(22)
|
|
其他不可扣除的成本
|
(72)
|
|
|
(83)
|
|
免税所得
|
134
|
|
|
40
|
|
其他股權工具的息票減税
|
83
|
|
|
81
|
|
處置的免税收益
|
67
|
|
|
140
|
|
未確認遞延税金的税損
|
11
|
|
|
(1)
|
|
因税率變化而重新計量遞延税金
|
(53)
|
|
|
954
|
|
海外税率差異
|
(63)
|
|
|
(19)
|
|
保户税
|
(65)
|
|
|
(63)
|
|
壽險費用方面的保單持有人遞延税項資產
|
33
|
|
|
(69)
|
|
對前幾年的調整
|
243
|
|
|
(40)
|
|
合資企業成果分享的税收效應
|
(3)
|
|
|
-
|
|
税費
|
(1,373)
|
|
|
(1,017)
|
|
|
2022
£m
|
|
|
2021
£m
|
|
|
|
|
|
|
|
普通股股東應佔利潤--基本利潤和稀釋利潤
|
5,021
|
|
|
5,355
|
|
|
2022
百萬
|
|
|
2021
百萬
|
|
|
|
|
|
|
|
加權-已發行普通股的平均數量-
基本
|
68,847
|
|
|
70,937
|
|
股票期權和獎勵的調整
|
835
|
|
|
848
|
|
加權-已發行普通股的平均數量-
稀釋
|
69,682
|
|
|
71,785
|
|
|
|
|
|
|
|
基本每股收益
|
7.3p
|
|
|
7.5p
|
|
稀釋後每股收益
|
7.2p
|
|
|
7.5p
|
|
2022年12月31日
|
2022
%
|
2023
%
|
2024
%
|
2025
%
|
2026
%
|
2022
到2026年
平均
%
|
開始
PEAK1
%
|
開始
槽1
%
|
|
|
|
|
|
|
|
|
|
上行
|
|
|
|
|
|
|
|
|
國內生產總值
|
4.1
|
0.1
|
1.1
|
1.7
|
2.1
|
1.8
|
6.5
|
0.4
|
失業率
|
3.5
|
2.8
|
3.0
|
3.3
|
3.4
|
3.2
|
3.8
|
2.8
|
房價增長
|
2.4
|
(2.8)
|
6.5
|
9.0
|
8.0
|
4.5
|
24.8
|
(1.1)
|
商業地產價格增長
|
(9.4)
|
8.5
|
3.5
|
2.6
|
2.3
|
1.3
|
7.2
|
(9.4)
|
英國銀行利率
|
1.94
|
4.95
|
4.98
|
4.63
|
4.58
|
4.22
|
5.39
|
0.75
|
CPI通脹
|
9.0
|
8.3
|
4.2
|
3.3
|
3.0
|
5.5
|
10.7
|
2.9
|
|
|
|
|
|
|
|
|
|
基本案例
|
|
|
|
|
|
|
|
|
國內生產總值
|
4.0
|
(1.2)
|
0.5
|
1.6
|
2.1
|
1.4
|
4.3
|
(1.1)
|
失業率
|
3.7
|
4.5
|
5.1
|
5.3
|
5.1
|
4.8
|
5.3
|
3.6
|
房價增長
|
2.0
|
(6.9)
|
(1.2)
|
2.9
|
4.4
|
0.2
|
6.4
|
(6.3)
|
商業地產價格增長
|
(11.8)
|
(3.3)
|
0.9
|
2.8
|
3.1
|
(1.8)
|
7.2
|
(14.8)
|
英國銀行利率
|
1.94
|
4.00
|
3.38
|
3.00
|
3.00
|
3.06
|
4.00
|
0.75
|
CPI通脹
|
9.0
|
8.3
|
3.7
|
2.3
|
1.7
|
5.0
|
10.7
|
1.6
|
|
|
|
|
|
|
|
|
|
不利因素
|
|
|
|
|
|
|
|
|
國內生產總值
|
3.9
|
(3.0)
|
(0.5)
|
1.4
|
2.1
|
0.8
|
1.2
|
(3.6)
|
失業率
|
3.8
|
6.3
|
7.5
|
7.6
|
7.2
|
6.5
|
7.7
|
3.6
|
房價增長
|
1.6
|
(11.1)
|
(9.8)
|
(5.6)
|
(1.5)
|
(5.4)
|
6.4
|
(24.3)
|
商業地產價格增長
|
(13.9)
|
(15.0)
|
(3.7)
|
0.4
|
1.4
|
(6.4)
|
7.2
|
(29.6)
|
英國銀行利率
|
1.94
|
2.93
|
1.39
|
0.98
|
1.04
|
1.65
|
3.62
|
0.75
|
CPI通脹
|
9.0
|
8.2
|
3.3
|
1.3
|
0.3
|
4.4
|
10.7
|
0.2
|
|
|
|
|
|
|
|
|
|
嚴重的負面影響
|
|
|
|
|
|
|
|
|
國內生產總值
|
3.7
|
(5.2)
|
(1.0)
|
1.3
|
2.1
|
0.1
|
0.7
|
(6.4)
|
失業率
|
4.1
|
9.0
|
10.7
|
10.4
|
9.7
|
8.8
|
10.7
|
3.6
|
房價增長
|
1.1
|
(14.8)
|
(18.0)
|
(11.5)
|
(4.2)
|
(9.8)
|
6.4
|
(40.1)
|
商業地產價格增長
|
(17.3)
|
(28.8)
|
(9.9)
|
(1.3)
|
3.2
|
(11.6)
|
7.2
|
(47.8)
|
英國銀行利率模型
|
1.94
|
1.41
|
0.20
|
0.13
|
0.14
|
0.76
|
3.50
|
0.12
|
英國銀行利率調整2
|
2.44
|
7.00
|
4.88
|
3.31
|
3.25
|
4.18
|
7.00
|
0.75
|
CPI通脹建模
|
9.0
|
8.2
|
2.6
|
(0.1)
|
(1.6)
|
3.6
|
10.7
|
(1.7)
|
CPI通脹調整後2
|
9.7
|
14.3
|
9.0
|
4.1
|
1.6
|
7.7
|
14.8
|
1.5
|
|
|
|
|
|
|
|
|
|
概率加權
|
|
|
|
|
|
|
|
|
國內生產總值
|
4.0
|
(1.8)
|
0.2
|
1.5
|
2.1
|
1.2
|
3.4
|
(1.8)
|
失業率
|
3.7
|
5.0
|
5.8
|
5.9
|
5.7
|
5.2
|
5.9
|
3.6
|
房價增長
|
1.9
|
(7.7)
|
(3.2)
|
0.7
|
2.9
|
(1.2)
|
6.4
|
(9.5)
|
商業地產價格增長
|
(12.3)
|
(5.8)
|
(0.8)
|
1.6
|
2.3
|
(3.1)
|
7.2
|
(18.6)
|
英國銀行利率模型
|
1.94
|
3.70
|
2.94
|
2.59
|
2.60
|
2.76
|
3.89
|
0.75
|
英國銀行利率調整2
|
1.99
|
4.26
|
3.41
|
2.91
|
2.91
|
3.10
|
4.31
|
0.75
|
CPI通脹建模
|
9.0
|
8.3
|
3.6
|
2.1
|
1.4
|
4.9
|
10.7
|
1.3
|
CPI通脹調整後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
%
|
開始
峯值
%
|
開始
低谷
%
|
|
|
|
|
|
|
|
|
|
上行
|
|
|
|
|
|
|
|
|
國內生產總值
|
7.1
|
4.0
|
1.4
|
1.3
|
1.4
|
3.0
|
12.6
|
(1.3)
|
失業率
|
4.4
|
3.3
|
3.4
|
3.5
|
3.7
|
3.7
|
4.9
|
3.2
|
房價增長
|
10.1
|
2.6
|
4.9
|
4.7
|
3.6
|
5.1
|
28.5
|
1.2
|
商業地產價格增長
|
12.4
|
5.8
|
0.7
|
1.0
|
(0.6)
|
3.7
|
20.9
|
0.8
|
英國銀行利率
|
0.14
|
1.44
|
1.74
|
1.82
|
2.03
|
1.43
|
2.04
|
0.10
|
CPI通脹1
|
2.6
|
5.9
|
3.3
|
2.6
|
3.3
|
3.5
|
6.5
|
0.6
|
|
|
|
|
|
|
|
|
|
基本案例
|
|
|
|
|
|
|
|
|
國內生產總值
|
7.1
|
3.7
|
1.5
|
1.3
|
1.3
|
2.9
|
12.3
|
(1.3)
|
失業率
|
4.5
|
4.3
|
4.4
|
4.4
|
4.5
|
4.4
|
4.9
|
4.3
|
房價增長
|
9.8
|
0.0
|
0.0
|
0.5
|
0.7
|
2.1
|
11.0
|
1.2
|
商業地產價格增長
|
10.2
|
(2.2)
|
(1.9)
|
0.1
|
0.6
|
1.2
|
10.2
|
0.8
|
英國銀行利率
|
0.14
|
0.81
|
1.00
|
1.06
|
1.25
|
0.85
|
1.25
|
0.10
|
CPI通脹1
|
2.6
|
5.9
|
3.0
|
1.6
|
2.0
|
3.0
|
6.5
|
0.6
|
|
|
|
|
|
|
|
|
|
不利因素
|
|
|
|
|
|
|
|
|
國內生產總值
|
7.1
|
3.4
|
1.3
|
1.1
|
1.2
|
2.8
|
11.4
|
(1.3)
|
失業率
|
4.7
|
5.6
|
5.9
|
5.8
|
5.7
|
5.6
|
6.0
|
4.3
|
房價增長
|
9.2
|
(4.9)
|
(7.8)
|
(6.6)
|
(4.7)
|
(3.1)
|
9.2
|
(14.8)
|
商業地產價格增長
|
8.6
|
(10.1)
|
(7.0)
|
(3.4)
|
(0.3)
|
(2.6)
|
8.6
|
(12.8)
|
英國銀行利率
|
0.14
|
0.45
|
0.52
|
0.55
|
0.69
|
0.47
|
0.71
|
0.10
|
CPI通脹1
|
2.6
|
5.8
|
2.8
|
1.3
|
1.6
|
2.8
|
6.4
|
0.6
|
|
|
|
|
|
|
|
|
|
嚴重的負面影響
|
|
|
|
|
|
|
|
|
國內生產總值
|
6.8
|
0.9
|
0.4
|
1.0
|
1.4
|
2.1
|
7.6
|
(1.3)
|
失業率
|
4.9
|
7.7
|
8.5
|
8.1
|
7.6
|
7.3
|
8.5
|
4.3
|
房價增長
|
9.1
|
(7.3)
|
(13.9)
|
(12.5)
|
(8.4)
|
(6.9)
|
9.1
|
(30.2)
|
商業地產價格增長
|
5.8
|
(19.6)
|
(12.1)
|
(5.3)
|
(0.5)
|
(6.8)
|
6.9
|
(30.0)
|
英國銀行利率
|
0.14
|
0.04
|
0.06
|
0.08
|
0.09
|
0.08
|
0.25
|
0.02
|
CPI通脹1
|
2.6
|
5.8
|
2.3
|
0.5
|
0.9
|
2.4
|
6.5
|
0.4
|
|
|
|
|
|
|
|
|
|
概率加權
|
|
|
|
|
|
|
|
|
國內生產總值
|
7.0
|
3.4
|
1.3
|
1.2
|
1.3
|
2.8
|
11.6
|
(1.3)
|
失業率
|
4.6
|
4.7
|
5.0
|
5.0
|
4.9
|
4.8
|
5.0
|
4.3
|
房價增長
|
9.6
|
(1.4)
|
(2.3)
|
(1.7)
|
(1.0)
|
0.6
|
9.6
|
1.2
|
商業地產價格增長
|
9.9
|
(3.9)
|
(3.7)
|
(1.2)
|
(0.1)
|
0.1
|
9.9
|
(0.3)
|
英國銀行利率
|
0.14
|
0.82
|
0.99
|
1.04
|
1.20
|
0.83
|
1.20
|
0.10
|
CPI通脹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
%
|
|
|
|
|
|
|
|
|
|
國內生產總值
|
0.6
|
0.1
|
(0.3)
|
(0.4)
|
(0.4)
|
(0.4)
|
(0.2)
|
(0.1)
|
失業率
|
3.7
|
3.8
|
3.6
|
3.7
|
4.0
|
4.4
|
4.7
|
4.9
|
房價增長
|
11.1
|
12.5
|
9.8
|
2.0
|
(3.0)
|
(8.4)
|
(9.8)
|
(6.9)
|
商業地產價格增長
|
18.0
|
18.0
|
8.4
|
(11.8)
|
(16.9)
|
(19.8)
|
(15.9)
|
(3.3)
|
英國銀行利率
|
0.75
|
1.25
|
2.25
|
3.50
|
4.00
|
4.00
|
4.00
|
4.00
|
CPI通脹
|
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
%
|
|
|
|
|
|
|
|
|
|
國內生產總值
|
(1.3)
|
5.4
|
1.1
|
0.4
|
0.1
|
1.5
|
0.5
|
0.3
|
失業率
|
4.9
|
4.7
|
4.3
|
4.3
|
4.4
|
4.3
|
4.3
|
4.3
|
房價增長
|
6.5
|
8.7
|
7.4
|
9.8
|
8.4
|
6.1
|
3.2
|
0.0
|
商業地產價格增長
|
(2.9)
|
3.4
|
7.5
|
10.2
|
8.4
|
5.2
|
0.9
|
(2.2)
|
英國銀行利率
|
0.10
|
0.10
|
0.10
|
0.25
|
0.50
|
0.75
|
1.00
|
1.00
|
CPI通脹
|
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
失業
£m
|
|
1pp減少
失業
£m
|
|
|
增加1pp
失業
£m
|
|
|
1pp減少
失業
£m
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
26
|
|
|
(21)
|
|
|
23
|
|
|
(18)
|
|
信用卡
|
41
|
|
|
(41)
|
|
|
20
|
|
|
(20)
|
|
其他零售業
|
25
|
|
|
(25)
|
|
|
12
|
|
|
(12)
|
|
商業銀行業務
|
100
|
|
|
(91)
|
|
|
52
|
|
|
(45)
|
|
ECL影響
|
192
|
|
|
(178)
|
|
|
107
|
|
|
(95)
|
|
|
2022年12月31日
|
|
2021年12月31日
|
||||||||
|
10pp漲幅
HPI中的
|
|
|
減少10pp
HPI中的
|
|
|
10pp漲幅
HPI中的
|
|
|
減少10pp
HPI中的
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ECL影響,GB m
|
(225)
|
|
|
370
|
|
|
(112)
|
|
|
162
|
|
|
|
|
|
|
|
|
由於以下原因作出的判斷:
|
|
|
|
|||||||
2022年12月31日
|
已建模
ECL
£m
|
|
單獨
已評估
£m
|
|
柯薩奇病毒-191
£m
|
|
通脹風險
£m
|
|
其他
£m
|
|
|
總計
ECL
£m
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
946
|
|
|
-
|
|
|
-
|
|
|
49
|
|
|
214
|
|
|
1,209
|
|
信用卡
|
698
|
|
|
-
|
|
|
-
|
|
|
93
|
|
|
(28)
|
|
|
763
|
|
其他零售業
|
903
|
|
|
-
|
|
|
1
|
|
|
53
|
|
|
59
|
|
|
1,016
|
|
商業銀行業務
|
972
|
|
|
1,008
|
|
|
-
|
|
|
-
|
|
|
(111)
|
|
|
1,869
|
|
其他
|
46
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
46
|
|
總計
|
3,565
|
|
|
1,008
|
|
|
1
|
|
|
195
|
|
|
134
|
|
|
4,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20212年12月31日
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
英國抵押貸款
|
292
|
|
|
-
|
|
|
67
|
|
|
52
|
|
|
426
|
|
|
837
|
|
信用卡
|
436
|
|
|
-
|
|
|
94
|
|
|
-
|
|
|
(9)
|
|
|
521
|
|
其他零售業
|
757
|
|
|
-
|
|
|
18
|
|
|
-
|
|
|
50
|
|
|
825
|
|
商業銀行業務
|
342
|
|
|
905
|
|
|
200
|
|
|
-
|
|
|
(14)
|
|
|
1,433
|
|
其他
|
26
|
|
|
-
|
|
|
400
|
|
|
-
|
|
|
-
|
|
|
426
|
|
總計
|
1,853
|
|
|
905
|
|
|
779
|
|
|
52
|
|
|
453
|
|
|
4,042
|
|
2022年末期股息不含股息的股票報價
|
2023年4月13日
|
2022年末期股息的記錄日期
|
2023年4月14日
|
加入或離開最終2022年股息的最終日期
再投資計劃
|
2 May 2023
|
2023年第一季度中期管理聲明
|
3 May 2023
|
年度股東大會
|
18 May 2023
|
支付2022年末期股息
|
23 May 2023
|
2023半年業績
|
2023年7月26日
|
2023年第3季度中期管理聲明
|
2023年10月25日
|