Picture of Lloyds Banking logo

LYG Lloyds Banking News Story

0.000.00%
us flag iconLast trade - 00:00
FinancialsBalancedLarge CapNeutral

REG - Lloyds Bank Plc Lloyds Banking Group - 2022 Half-Year Results

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20220727:nRSa9324Ta&default-theme=true

RNS Number : 9324T  Lloyds Bank PLC  27 July 2022

 

 

 

 

 

 

 

Lloyds Bank plc

2022 Half-Year Results

27 July 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Member of the Lloyds Banking Group

CONTENTS

                                                                     Page
 Review of performance                                               1

 Risk management
 Principal risks and uncertainties                                   4
 Credit risk                                                         7
 Funding and liquidity risk                                          20
 Capital risk                                                        23

 Statutory information
 Condensed consolidated half-year financial statements (unaudited)   29
 Consolidated income statement                                       30
 Consolidated statement of comprehensive income                      31
 Consolidated balance sheet                                          32
 Consolidated statement of changes in equity                         34
 Consolidated cash flow statement                                    37
 Notes to the condensed consolidated half-year financial statements  38

 Statement of Directors' responsibilities                            77
 Independent review report to Lloyds Bank plc                        78
 Forward looking statements                                          80

 

REVIEW OF PERFORMANCE

Principal activities

Lloyds Bank plc (the Bank) and its subsidiary undertakings (the Group) provide
a wide range of banking and financial services through branches and offices in
the UK and in certain locations overseas. The Group's revenue is earned
through interest and fees on a broad range of financial services products
including current accounts, savings, mortgages, credit cards, motor finance
and unsecured loans to personal and business banking customers; and lending,
transactional banking, working capital management and risk management services
to commercial customers.

Income statement

In the half-year to 30 June 2022, the Group recorded a profit before tax of
£3,283 million compared to £3,420 million in the same period in 2021,
representing a reduction of £137 million as higher total income was more than
offset by the impact of a net impairment charge for the period compared to a
net credit in the first six months of 2021. Profit after tax was £2,441
million.

Total income increased by £745 million, or 10 per cent, to £8,052 million in
the half-year to 30 June 2022 compared to £7,307 million in the first six
months of 2021; there was an increase of £713 million in net interest income
and an increase of £32 million in other income.

Net interest income was £6,089 million, an increase of £713 million compared
to £5,376 million in the six months to 30 June 2021. The increased net
interest income was driven by growth in average interest-earning assets and
deposits as well as an improved margin; the net interest margin benefited from
bank base rate increases and deposit growth, offsetting mortgage book margin
impacts and competitive pressures on pricing.

Other income was £32 million higher at £1,963 million in the six months to
30 June 2022 compared to £1,931 million in the same period last year. Net fee
and commission income increased by £58 million to £648 million, compared to
£590 million in the first six months of 2021, due to higher credit and debit
card fees, reflecting increased levels of customer activity, more than
offsetting the impact of reduced levels of commercial banking fees as a result
of fewer significant capital markets transactions and lower levels of
corporate financing. Net trading income was £95 million lower at
£208 million in the six months to 30 June 2022, in part due to the impact of
movements in credit spreads on valuation adjustments. Other operating income
increased by £69 million to £1,107 million compared to £1,038 million in
the six months to 30 June 2021, in part due to improved gains on disposal of
financial assets at fair value through other comprehensive income.

Total operating expenses decreased by £159 million to £4,405 million
compared to £4,564 million in the first six months of 2021. There was an
increase of £93 million in operating costs; the impact of staff salary
increases and higher variable pay was only partly offset by staff number
reductions and there was an increase in IT-related costs, as a result of the
Group's investment programmes. Depreciation charges were £33 million lower
reflecting the ongoing impact of a reduced, but stabilising, Lex fleet size as
a result of industry-wide supply constraints in the new car market. The charge
in respect of regulatory provisions was £252 million lower at £58 million
and largely related to pre-existing programmes. There have been no further
charges relating to HBOS Reading since the end of 2021 and the provision held
continues to reflect the Group's best estimate of its full liability, albeit
significant uncertainties remain.

There was a net impairment charge in the six months to 30 June 2022 of £364
million, compared to a net credit of £677 million in the first six months of
2021, largely reflecting a low charge arising from observed credit performance
and a charge in the first six months of 2022 as a result of revisions to the
Group's economic outlook, compared to a significant credit in the first half
of 2021. The updated outlook includes additional risks from a higher inflation
and interest rate environment of c.£0.4 billion, partially offset by
reductions in COVID-19 related risks of c.£0.3 billion. The latter included a
£200 million release from the Group's central adjustment which addresses
downside risks outside of the base case conditioning assumptions in relation
to coronavirus.

Overall the Group's loan portfolio continues to be well-positioned, reflecting
a prudent through-the-cycle approach to credit risk with high levels of
security. Observed credit performance remains robust and the flow of assets
into arrears, defaults and write-offs remains at low levels. The Group's
expected credit loss (ECL) allowance increased slightly in the first six
months of the year to £4,064 million (31 December 2021: £4,000 million).
This reflects the balance of risks shifting from COVID-19 and potential
related restrictions to those from increased inflationary pressures on
households and businesses.

 

REVIEW OF PERFORMANCE (continued)

The Group's operations are predominantly UK-based with no direct credit
exposure to Russia or Ukraine. The Group does have credit exposure to
businesses that are impacted, either directly or indirectly, by higher energy
costs or commodity prices, or potential disruption within their supply chains.
Such activity continues to be monitored through prudent risk management.

The Group recognised a tax expense of £842 million in the period compared to
a credit of £288 million in the first six months of 2021; during the
first-half of 2021 the Group had recognised a deferred tax credit in the
income statement of £1,189 million following substantive enactment, in May
2021, of the UK Government's increase in the rate of corporation tax from 19
per cent to 25 per cent with effect from 1 April 2023.

Balance sheet

Total assets were £23,474 million, or 4 per cent, higher at £626,323 million
at 30 June 2022 compared to £602,849 million at 31 December 2021. Cash and
balances at central banks rose by £16,096 million to £70,375 million
reflecting the placement of funds from increased available liquidity.
Financial assets at amortised cost were £9,485 million higher at £499,801
million at 30 June 2022 compared to £490,316 million at 31 December 2021, as
a result of a £4,139 million increase in loans and advances to customers,
net of impairment allowances, £1,839 million in debt securities, and £2,349
million in reverse repurchase agreement balances. The increase in loans and
advances to customers, net of impairment allowances, was driven by continued
growth in the open mortgage book and increases in Corporate and Institutional
lending, partially offset by further reductions in the closed mortgage book
and hedging impacts. Other assets increased £2,488 million due to a
£942 million increase in retirement benefit assets as a result of
accelerated pension contributions in the period and a £381 million increase
in current tax recoverable. Financial assets at fair value through other
comprehensive income were £3,757 million lower at £24,029 million as a
result of sales during the period.

Total liabilities were £23,531 million, or 4 per cent, higher at £585,608
million compared to £562,077 million at 31 December 2021. Customer deposits
increased by £1,555 million to £450,928 million compared to £449,373
million at 31 December 2021, as a result of continued inflows to retail
current and savings accounts offset by a small reduction in commercial
deposits. Repurchase agreements at amortised cost increased £18,047 million
to £48,153 million, as the Group took advantage of favourable funding
opportunities and debt securities in issue increased by £4,499 million
reflecting issuances of commercial paper and certificates of deposit.
Subordinated liabilities decreased by £2,143 million following redemptions
during the period.

Ordinary shareholders' equity decreased £51 million to £36,359 million at 30
June 2022 as retained profit for the period was more than offset by negative
movements in the cash flow hedging reserve.

Capital

The Group's common equity tier 1 (CET1) capital ratio reduced from 16.7 per
cent at 31 December 2021 to 14.1 per cent on 1 January 2022, before increasing
during the period to 15.2 per cent at 30 June 2022. The reduction on 1 January
2022 reflected the impact of regulatory changes, including an increase in
risk-weighted assets as well as other related modelled impacts, in addition to
the reinstatement of the full deduction treatment for intangible software
assets and phased unwind of IFRS 9 transitional relief. The subsequent
increase in the first half of the year reflected profits for the period and a
reduction in risk-weighted assets, partly offset by accelerated pension
contributions made during the first quarter. The total capital ratio reduced
from 23.5 per cent at 31 December 2021 to 20.7 per cent at 30 June 2022,
largely reflecting the reduction in CET1 capital, increase in risk-weighted
assets and completion of the transition to end-point eligibility rules for
regulatory capital on 1 January 2022.

Risk-weighted assets increased from £161.6 billion at 31 December 2021 to
around £178 billion on 1 January 2022, before reducing during the period to
£173.8 billion at 30 June 2022. The increase on 1 January 2022 reflected the
impact of regulatory changes, including the anticipated impact of the
implementation of new CRD IV models to meet revised regulatory standards for
modelled outputs and a new standardised approach for measuring counterparty
credit risk (SA-CCR) following the UK implementation of the remainder of
Capital Requirements Regulation (CRR) 2. The new CRD IV models remain subject
to finalisation and approval by the PRA and therefore uncertainty over the
final impact remains. The subsequent reduction in risk-weighted assets during
the first half of the year was largely driven by optimisation activities and
reductions from retail models reflecting the benign credit performance, partly
offset by the growth in balance sheet lending.

The Group's UK leverage ratio of 5.4 per cent at 30 June 2022 has increased
from 5.3 per cent at 31 December 2021, reflecting a reduction in the exposure
measure, principally related to off-balance sheet items, offset in part by a
reduction in the total tier 1 capital position.

RISK MANAGEMENT

 

PRINCIPAL RISKS AND UNCERTAINTIES

The significant risks faced by the Group are detailed below. There has been no
change to the definition of these risks from those disclosed in the Group's
2021 Annual Report and Accounts.

The external risks faced by the Group may also impact the success of
delivering against the Group's long-term strategic objectives. They include,
but are not limited to supply chain and socio-economic pressures arising from
the war between Russia and Ukraine and the coronavirus pandemic, which are
contributing to cost of living increases and associated implications for UK
consumers and businesses.

Heightened monitoring is in place across the Group's portfolios to identify
signs of affordability stress. However, there has been no adverse performance
to date and the Group's portfolios remain broadly stable.

Lloyds Banking Group participated in the Bank of England Biennial Exploratory
Scenario on Climate (CBES), with industry level results published in May 2022.
The exercise explored the financial risks posed by climate change, with
projections of climate risks likely to create a drag on institutions'
profitability. Lloyds Banking Group will continue to develop climate scenario
analysis capabilities and improve its climate risk management.

The Group's principal risks and uncertainties are reviewed and reported
regularly to the Board in alignment with Lloyds Banking Group's Enterprise
Risk Management Framework.

Market risk - The risk that the Group's capital or earnings profile is
affected by adverse market rates or prices, in particular interest rates and
credit spreads in the Banking business, interest rates, and credit spreads in
the Group's defined benefit pension schemes.

Credit risk - The risk that parties with whom the Group has contracted fail to
meet their financial obligations (both on and off-balance sheet).

Funding and liquidity risk - Funding risk is defined as the risk that the
Group does not have sufficiently stable and diverse sources of funding or the
funding structure is inefficient. Liquidity risk is defined as the risk that
the Group has insufficient financial resources to meet its commitments as they
fall due, or can only secure them at excessive cost.

Capital risk - The risk that the Group has a sub-optimal quantity or quality
of capital or that capital is inefficiently deployed across the Group.

Change/execution risk - The risk that, in delivering its change agenda, the
Group fails to ensure compliance with laws and regulation, maintain effective
customer service and availability and/or operation within the Group's risk
appetite.

Conduct risk - The risk of customer detriment across the customer lifecycle
including: failures in product management, distribution and servicing
activities; from other risks materialising, or other activities which could
undermine the integrity of the market or distort competition, leading to
unfair customer outcomes, regulatory censure, reputational damage or financial
loss.

Data risk - The risk of the Group failing to effectively govern, manage and
control its data (including data processed by third party suppliers), leading
to unethical decisions, poor customer outcomes, loss of value to the Group and
mistrust.

People risk - The risk that the Group fails to provide an appropriate
colleague and customer-centric culture, supported by robust reward and
wellbeing policies and processes, effective leadership to manage colleague
resources, effective talent and succession management and robust control to
ensure all colleague-related requirements are met.

Operational resilience risk - The risk that the Group fails to design
resilience into business operations, underlying infrastructure and controls
(people, process, technology) so that it is able to withstand external or
internal events which could impact the continuation of operations and fails to
respond in a way which meets customer and stakeholder expectations and needs
when the continuity of operations is compromised.

Operational risk - The risk of loss resulting from inadequate or failed
internal processes, people and systems or from external events.

Model risk - The risk of financial loss, regulatory censure, reputational
damage or customer detriment, as a result of deficiencies in the development,
application or ongoing operation of models and rating systems.

 

PRINCIPAL RISKS AND UNCERTAINTIES (continued)

Regulatory and legal risk - The risk of financial penalties, regulatory
censure, criminal or civil enforcement action or customer detriment as a
result of failure to identify, assess, correctly interpret, comply with, or
manage regulatory and/or legal requirements.

Strategic risk - The risk which results from:

•  Incorrect assumptions about internal or external operating environments

•  Failure to understand the potential impact of strategic responses and
business plans on existing risk types

•  Failure to respond or the inappropriate strategic response to material
changes in the external or internal operating environments

Climate risk - The risk that the Group experiences losses and/or reputational
damage as a result of physical events, transition risk, or as a consequence of
the responses to managing these changes, either directly or through the
Group's customers.

 

CREDIT RISK

Overview

The outlook for a number of macroeconomic variables for the UK has
deteriorated despite the post-COVID-19 recovery seen early in the year. The
main challenges facing the economy are cost of living pressures and the impact
of the war between Russia and Ukraine, which is aggravating existing
inflationary pressures, higher commodity prices and supply chain issues to the
UK economy.

Whilst not immune, the Group's portfolios are well-positioned, despite rising
inflationary pressures and the Group retains a prudent approach to credit risk
appetite and risk management, with robust LTVs in the secured portfolios.
Despite the external environment, flows of assets into arrears, defaults and
write-off have remained at low levels. However, the Group continues to monitor
the economic environment carefully through a suite of early warning
indicators.

The Group participated fully in UK Government lending schemes, including the
Bounce Back Loan Scheme and the Coronavirus Business Interruption Loan Scheme,
where UK Government guarantees are in place at 100 per cent and 80 per cent,
respectively. These and other support measures mean that true underlying risk
may potentially not be reflected in asset performance so the Group is
carefully monitoring the level of arrears and will continue to review customer
trends and contagion impacts to other lending.

The net impairment charge in the first half of 2022 was £364 million,
compared to a release of £677 million in the first half of 2021, reflecting a
low charge in relation to observed performance and a charge from economic
outlook revisions. The latter includes a release from the Group's central
adjustment which addresses downside risks outside of the base case
conditioning assumptions in relation to COVID-19.

This reporting period also coincided with implementation of CRD IV regulatory
requirements, which resulted in updates to credit risk measurement and
modelling to maintain alignment between IFRS 9 and regulatory definitions of
default. Most notably for UK mortgages, default was previously deemed to have
occurred no later than when a payment was 180 days past due; in line with CRD
IV this has now been reduced to 90 days, as well as including end-of-term
payments on past due interest-only accounts and all non-performing loans.

The Group's ECL allowance on loans and advances to customers remained stable
in the period at £4,059 million (31 December 2021: £3,998 million).
Changes related to CRD IV have not materially impacted total ECL as management
judgements were previously held in lieu of known changes, however some
material movements between stages are observed.

Stage 2 loans and advances to customers increased from £34,884 million to
£43,808 million, and as a percentage of total lending increased by 2.0
percentage points to 10.0 per cent (31 December 2021: 8.0 per cent),
predominantly as a result of the higher proportion of mortgage accounts
reaching the broader CRD IV definition of default introduced on 1 January
2022. Of the total Group Stage 2 loans and advances, 91.9 per cent are up to
date (31 December 2021: 89.0 per cent) with sustained low levels of new to
arrears. Stage 2 coverage reduced to 3.1 per cent (31 December 2021: 3.4 per
cent).

Stage 3 loans and advances increased in the period to £8,060 million (31
December 2021: £6,406 million), and as a percentage of total lending
increased to 1.8 per cent (31 December 2021: 1.5 per cent), also as a result
of UK mortgages being subject to the CRD IV definition of default change.
Stage 3 coverage decreased by 4.3 percentage points to 23.1 per cent
(31 December 2021: 27.4 per cent) largely driven by comparatively better
quality assets moving into Stage 3 through CRD IV changes.

Prudent risk appetite and risk management

•  The Group continues to take a prudent and proactive approach to credit
risk management and credit risk appetite, whilst working closely with
customers to help them through cost of living pressures and any deterioration
in broader economic conditions

•  Sector, asset and product concentrations within the portfolios are
closely monitored and controlled, with mitigating actions taken where
appropriate. Sector and product risk appetite parameters help manage exposure
to certain higher risk and cyclical sectors, segments and asset classes

•  The Group's effective risk management seeks to ensure early
identification and management of customers and counterparties who may be
showing signs of distress

•  The Group will continue to work closely with its customers to ensure
that they receive the appropriate level of support, including where repayments
under the UK Government scheme lending fall due

CREDIT RISK (continued)

Impairment charge (credit) by division

                                   Half-year                                 Half-year                                 Change                                   Half-year                                 Change

                                   to 30 Jun 2022                            to 30 Jun                                 %                                        to 31 Dec                                 %

                                   £m                                        2021                                                                               2021

                                                                             £m                                                                                 £m

 UK mortgages                                   (64)                                    (175)                                          (63)                                  (98)                                         (35)
 Credit cards                                  273                                         67                                                                              (116)
 Loans and overdrafts                          241                                         58                                                                                (19)
 UK Motor Finance                                  7                                      (40)                                                                             (111)
 Other                                           28                                          1                                                                               (22)
 Retail                                        485                                        (89)                                                                             (366)
 SME                                               5                                    (146)                                                                                (91)
 Corporate and other(1)                          72                                     (439)                                                                              (181)
 Commercial Banking                              77                                     (585)                                                                              (272)
 Other                                        (198)                                         (3)                                                                                (3)
 Total impairment charge (credit)              364                                      (677)                                                                              (641)

(1   ) Corporate and other primarily comprises Mid Corporates and Corporate
and Institutional.

Group total expected credit loss allowance

                            At 30 Jun 2022                            At 31 Dec 2021

                            £m                                        £m

 Customer related balances
 Drawn                               3,834                                     3,804
 Undrawn                                225                                       194
                                     4,059                                     3,998
 Other assets                               5                                         2
 Total ECL allowance                 4,064                                     4,000

Movements in Group total expected credit loss allowance

                       Opening ECL at 31                       Write-offs                                Income                                        Net ECL                                   Closing ECL at 30

                       Dec 2021                                and other(1)                              statement                                     increase                                  Jun 2022

                       £m                                      £m                                        charge (credit)                               (decrease)                                £m

                                                                                                         £m                                            £m

 UK mortgages                      837                                       64                                       (64)                                            -                                      837
 Credit cards                      521                                    (165)                                      273                                           108                                       629
 Loans and overdrafts              445                                    (144)                                      241                                             97                                      542
 UK Motor Finance                  298                                      (15)                                         7                                            (8)                                    290
 Other                             165                                      (28)                                       28                                             -                                      165
 Retail                         2,266                                     (288)                                      485                                           197                                    2,463
 SME                               255                                      (11)                                         5                                            (6)                                    249
 Corporate and other            1,061                                          1                                       72                                            73                                   1,134
 Commercial Banking             1,316                                       (10)                                       77                                            67                                   1,383
 Central Items                     418                                        (2)                                   (198)                                         (200)                                      218
 Total(2)                       4,000                                     (300)                                      364                                             64                                   4,064

(1   ) Contains adjustments in respect of purchased or originated
credit-impaired financial assets.

(2   ) Total ECL includes £5 million relating to other non
customer-related assets (31 December 2021: £2 million).

CREDIT RISK (continued)

Loans and advances to customers and expected credit loss allowance

 At 30 June 2022                   Stage 1                          Stage 2                             Stage 3                             POCI                              Total                         Stage 2                     Stage 3

                                   £m                               £m                                  £m                                  £m                                £m                            as % of                     as % of

                                                                                                                                                                                                            total                       total

 Loans and advances to customers
 UK mortgages                           266,548                           30,106                                3,424                             10,415                           310,493                        9.7                         1.1
 Credit cards                            12,484                             2,289                                  280                                    -                         15,053                          15.2                      1.9
 Loans and overdrafts                      8,666                            1,144                                  256                                    -                         10,066                          11.4                      2.5
 UK Motor Finance                        12,476                             1,832                                  179                                    -                         14,487                          12.6                      1.2
 Other                                   16,689                             2,405                               1,280                                     -                         20,374                          11.8                      6.3
 Retail                                 316,863                           37,776                                5,419                             10,415                           370,473                          10.2                      1.5
 SME                                     26,243                             2,783                                  771                                    -                         29,797                        9.3                         2.6
 Corporate and other                     34,542                             3,218                               1,815                                     -                         39,575                        8.1                         4.6
 Commercial Banking                      60,785                             6,001                               2,586                                     -                         69,372                        8.7                         3.7
 Other(1)                                 (1,129)                                31                                  55                                   -                          (1,043)
 Total gross lending                    376,519                           43,808                                8,060                             10,415                           438,802                          10.0                      1.8
 ECL allowance on drawn balances             (763)                         (1,254)                             (1,615)                                (202)                          (3,834)
 Net balance sheet carrying value       375,756                           42,554                                6,445                             10,213                           434,968

 Customer related ECL allowance (drawn and undrawn)
 UK mortgages                                   44                             337                                 254                                 202                               837
 Credit cards                                 172                              346                                 111                                    -                              629
 Loans and overdrafts                         164                              243                                 135                                    -                              542
 UK Motor Finance(2)                          105                                80                                105                                    -                              290
 Other                                          46                               65                                  54                                   -                              165
 Retail                                       531                           1,071                                  659                                 202                            2,463
 SME                                            59                             107                                   83                                   -                              249
 Corporate and other                            80                             182                                 868                                    -                           1,130
 Commercial Banking                           139                              289                                 951                                    -                           1,379
 Other                                        207                                  1                                   9                                  -                              217
 Total                                        877                           1,361                               1,619                                  202                            4,059

 Customer related ECL allowance (drawn and undrawn) as a percentage of loans
 and advances to customers(3)
 UK mortgages                           -                                 1.1                                 7.4                                 1.9                               0.3
 Credit cards                            1.4                                15.1                                53.6                             -                                  4.2
 Loans and overdrafts                    1.9                                21.2                                70.7                             -                                  5.4
 UK Motor Finance                        0.8                              4.4                                   58.7                             -                                  2.0
 Other                                   0.3                              2.7                                   10.4                             -                                  0.8
 Retail                                  0.2                              2.8                                   14.6                              1.9                               0.7
 SME                                     0.2                              3.8                                   13.5                             -                                  0.8
 Corporate and other                     0.2                              5.7                                   47.9                             -                                  2.9
 Commercial Banking                      0.2                              4.8                                   39.2                             -                                  2.0
 Other                                                                    3.2                                   16.4                             -
 Total                                   0.2                              3.1                                   23.1                              1.9                               0.9

(1   ) Contains centralised fair value hedge accounting adjustments.

(2   ) UK Motor Finance for Stages 1 and 2 include £94 million relating to
provisions against residual values of vehicles subject to finance leasing
agreements. These provisions are included within the calculation of coverage
ratios.

(3   ) Total and Stage 3 ECL allowances as a percentage of drawn balances
exclude loans in recoveries in Credit cards of £73 million, Loans and
overdrafts of £65 million, Retail other of £761 million, SME of £158
million and Commercial Banking other of £2 million. Other excludes the £200
million ECL central adjustment

CREDIT RISK (continued)

Loans and advances to customers and expected credit loss allowance (continued)

 At 31 December 2021               Stage 1                          Stage 2                             Stage 3                             POCI                              Total                         Stage 2                     Stage 3

                                   £m                               £m                                  £m                                  £m                                £m                            as % of                     as % of

                                                                                                                                                                                                            total                       total

 Loans and advances to customers
 UK mortgages                           273,629                           21,798                                1,940                             10,977                           308,344                        7.1                         0.6
 Credit cards                            12,148                             2,077                                  292                                    -                         14,517                          14.3                      2.0
 Loans and overdrafts                      8,181                            1,105                                  271                                    -                           9,557                         11.6                      2.8
 UK Motor Finance                        12,247                             1,828                                  201                                    -                         14,276                          12.8                      1.4
 Other(1)                                16,772                             2,007                                  778                                    -                         19,557                          10.3                      4.0
 Retail                                 322,977                           28,815                                3,482                             10,977                           366,251                        7.9                         1.0
 SME(1)                                  26,902                             2,954                                  843                                    -                         30,699                        9.6                         2.7
 Corporate and other                     32,056                             3,081                               2,019                                     -                         37,156                        8.3                         5.4
 Commercial Banking                      58,958                             6,035                               2,862                                     -                         67,855                        8.9                         4.2
 Other(2)                                     431                                34                                  62                                   -                              527                      6.5                           11.8
 Total gross lending                    382,366                           34,884                                6,406                             10,977                           434,633                        8.0                         1.5
 ECL allowance on drawn balances             (909)                         (1,112)                             (1,573)                                (210)                          (3,804)
 Net balance sheet carrying value       381,457                           33,772                                4,833                             10,767                           430,829

 Customer related ECL allowance (drawn and undrawn)
 UK mortgages                                   49                             394                                 184                                 210                               837
 Credit cards                                 144                              249                                 128                                    -                              521
 Loans and overdrafts                         136                              170                                 139                                    -                              445
 UK Motor Finance(3)                          108                                74                                116                                    -                              298
 Other                                          45                               65                                  55                                   -                              165
 Retail                                       482                              952                                 622                                 210                            2,266
 SME                                            61                             104                                   90                                   -                              255
 Corporate and other                            63                             140                                 857                                    -                           1,060
 Commercial Banking                           124                              244                                 947                                    -                           1,315
 Other                                        406                                  2                                   9                                  -                              417
 Total                                     1,012                            1,198                               1,578                                  210                            3,998

 Customer related ECL allowance (drawn and undrawn) as a percentage of loans
 and advances to customers(4)
 UK mortgages                           -                                 1.8                                 9.5                                 1.9                               0.3
 Credit cards                            1.2                                12.0                                56.9                             -                                  3.6
 Loans and overdrafts                    1.7                                15.4                                67.5                             -                                  4.7
 UK Motor Finance                        0.9                              4.0                                   57.7                             -                                  2.1
 Other                                   0.3                              3.2                                   13.8                             -                                  0.9
 Retail                                  0.1                              3.3                                   20.9                              1.9                               0.6
 SME                                     0.2                              3.5                                   12.7                             -                                  0.8
 Corporate and other                     0.2                              4.5                                   42.5                             -                                  2.9
 Commercial Banking                      0.2                              4.0                                   34.8                             -                                  1.9
 Other                                   1.4                              5.9                                   14.5                             -                                  3.2
 Total                                   0.3                              3.4                                   27.4                              1.9                               0.9

(1   ) Restated to reflect migration of certain customers from SME business
within Commercial Banking to Business Banking within Retail.

(2   ) Contains centralised fair value hedge accounting adjustments.

(3   ) UK Motor Finance for Stages 1 and 2 include £95 million relating to
provisions against residual values of vehicles subject to finance leasing
agreements. These provisions are included within the calculation of coverage
ratios.

(4   ) Total and Stage 3 ECL allowances as a percentage of drawn balances
exclude loans in recoveries in Credit cards of £67 million, Loans and
overdrafts of £65 million, Retail other of £379 million, SME of £135
million and Commercial Banking other of £4 million. Other excludes the £400
million ECL central adjustment.

CREDIT RISK (continued)

Stage 2 loans and advances to customers and expected credit loss allowance

                       Up to date                                                                                                            1 to 30 days                                                   Over 30 days                                                   Total

                                                                                                                                             past due(2)                                                    past due
                       PD movements                                             Other(1)
 At 30 June 2022       Gross                         ECL(3)                     Gross                          ECL(3)                        Gross                            ECL(3)                        Gross                            ECL(3)                        Gross                      ECL(3)

                       lending                       £m                         lending                        £m                            lending                          £m                            lending                          £m                            lending                    £m

                       £m                                                       £m                                                           £m                                                             £m                                                             £m

 UK mortgages             21,618                             141                     6,241                             117                        1,549                                 39                          698                                40                     30,106                          337
 Credit cards               2,042                            257                        131                              45                            87                               28                            29                               16                       2,289                         346
 Loans and overdrafts          735                           140                        235                              42                          134                                43                            40                               18                       1,144                         243
 UK Motor Finance              675                             24                       977                              21                          143                                25                            37                               10                       1,832                           80
 Other                         380                             23                    1,450                               24                          396                                11                          179                                  7                      2,405                           65
 Retail                   25,450                             585                     9,034                             249                        2,309                               146                           983                                91                     37,776                       1,071
 SME                        2,511                              99                       126                                4                           58                                 2                           88                                 2                      2,783                         107
 Corporate and other        2,979                            177                        135                                3                           36                                 2                           68                               -                        3,218                         182
 Commercial Banking         5,490                            276                        261                                7                           94                                 4                         156                                  2                      6,001                         289
 Other                           16                            -                            7                              1                           -                                -                               8                              -                             31                           1
 Total                    30,956                             861                     9,302                             257                        2,403                               150                        1,147                                 93                     43,808                       1,361

 At 31 December 2021
 UK mortgages             14,845                             132                     4,133                             155                        1,433                                 38                       1,387                                 69                     21,798                          394
 Credit cards               1,755                            176                        210                              42                            86                               20                            26                               11                       2,077                         249
 Loans and overdrafts          505                             82                       448                              43                          113                                30                            39                               15                       1,105                         170
 UK Motor Finance              581                             20                    1,089                               26                          124                                19                            34                                 9                      1,828                           74
 Other(4)                      586                             41                       990                              15                          294                                  6                         137                                  3                      2,007                           65
 Retail                   18,272                             451                     6,870                             281                        2,050                               113                        1,623                               107                      28,815                          952
 SME(4)                     2,641                              96                       192                                5                           41                                 2                           80                                 1                      2,954                         104
 Corporate and other        2,966                            138                          69                               2                             8                              -                             38                               -                        3,081                         140
 Commercial Banking         5,607                            234                        261                                7                           49                                 2                         118                                  1                      6,035                         244
 Other                           18                            -                            6                              1                             2                              -                               8                                1                           34                           2
 Total                    23,897                             685                     7,137                             289                        2,101                               115                        1,749                               109                      34,884                       1,198

(1   ) Includes forbearance, client and product-specific indicators not
reflected within quantitative PD assessments.

(2   ) Includes assets that have triggered PD movements, or other rules,
given that being 1-29 days in arrears in and of itself is not a Stage 2
trigger.

(3   ) Expected credit loss allowance on loans and advances to customers
(drawn and undrawn).

(4   ) Restated to reflect migration of certain customers from SME business
within Commercial Banking to Business Banking within Retail.

CREDIT RISK (continued)

ECL sensitivity to economic assumptions

The measurement of ECL reflects an unbiased probability-weighted range of
possible future economic outcomes. The Group achieves this by generating four
economic scenarios to reflect the range of outcomes; the central scenario
reflects the Group's base case assumptions used for medium-term planning
purposes, an upside and a downside scenario are also selected together with a
severe downside scenario. The base case, upside and downside scenarios carry a
30 per cent weighting; the severe downside is weighted at 10 per cent. These
assumptions can be found in note 2 on page 39 onwards.

The table below shows the Group's ECL for the probability-weighted, upside,
base case, downside and severe downside scenarios, the severe downside
scenario incorporating adjustments made to CPI inflation and UK Bank Rate
paths. The stage allocation for an asset is based on the overall scenario
probability-weighted PD and hence the staging of assets is constant across all
the scenarios. In each economic scenario the ECL for individual assessments
and post-model adjustments is constant reflecting the basis on which they are
evaluated.

 Probability-                                             Upside                              Base case                           Downside                            Severe

 weighted                                                 £m                                  £m                                  £m                                  downside

 £m                                                                                                                                                                   £m

 UK mortgages                     837                                 462                                 610                                 980                              2,213
 Credit cards                     629                                 546                                 597                                 686                                 804
 Other Retail                     997                                 949                                 981                              1,029                               1,093
 Commercial Banking            1,383                               1,194                               1,286                               1,451                               2,040
 Other                            218                                 216                                 218                                 218                                 219
 At 30 June 2022               4,064                               3,367                               3,692                               4,364                               6,369

 UK mortgages                     837                                 637                                 723                                 967                              1,386
 Credit cards                     521                                 442                                 500                                 569                                 672
 Other Retail                     908                                 844                                 892                                 947                              1,034
 Commercial Banking            1,316                               1,182                               1,246                               1,384                               1,728
 Other                            418                                 416                                 418                                 419                                 421
 At 31 December 2021           4,000                               3,521                               3,779                               4,286                               5,241

CREDIT RISK (continued)

Retail

•  The Retail portfolio has remained robust and well-positioned despite
pressure on consumer disposable incomes from a rising cost of living. Risk
management has been enhanced since the last financial crisis, with strong
affordability and indebtedness controls for both new and existing lending and
a prudent risk appetite approach. The Retail lending book is concentrated
towards higher income segments who have reduced their debt commitments during
the pandemic and should be better able to withstand the cost of living
challenge

•  The Group is closely monitoring the impacts of the rising cost of living
on consumers. Despite no deterioration in credit quality, proactive action has
been taken to increase living cost assumptions in affordability assessments
with more targeted action for those customers deemed to be most at risk

•  Despite external pressures, arrears rates remain low and generally below
pre-pandemic levels. New lending credit quality remains strong and performance
is stable

•  Contagion impact on Retail lending from the Bounce Back Loan Scheme
(BBLS) is limited. However, small businesses in some cases are under
significant pressure from BBLS repayments alongside external pressures and the
Group continues to monitor this segment closely

•  The Retail impairment charge in the first half of 2022 was £485
million, compared to a release of £89 million in the first half of 2021.
Credit performance was favourable year-on-year, adversity is explained by
revisions to the macroeconomic outlook. The first half of 2021 benefitted from
a large release of ECL following the effectiveness of Government interventions
and vaccine rollout, relative to expectations at earlier stages of the
pandemic

•  Additional judgements have been raised in the first half of the year to
capture the increased risk of inflation and impact on the cost of living for
retail customers, and additionally for segments of the Retail book that are
considered less resilient to disposable income shocks

•  Existing IFRS 9 staging rules and triggers have been maintained across
Retail from the 2021 year end with the exception of mortgages. The change
maintains alignment between IFRS 9 and new regulatory definitions of default.
Default continues to be considered to have occurred when there is evidence
that the customer is experiencing financial difficulty which is likely to
significantly affect their ability to repay the amount due. For mortgages,
this was previously deemed to have occurred no later than when a payment was
180 days past due; in line with CRD IV this has now been reduced to 90 days,
as well as including end-of-term payments on past due interest-only accounts
and all non-performing loans. Overall ECL is not materially impacted as
management judgements were previously held in lieu of these known changes.
However, material movements between stages were observed, with additional
assets in Stage 3 and Stage 2 at the point of implementation, as a result of
the broader definition of default

•  Stage 2 loans and advances now comprise 10.2 per cent of the Retail
portfolio (31 December 2021: 7.9 per cent), of which 91.3 per cent are up to
date performing loans (31 December 2021: 87.3 per cent), due to the higher
proportion of mortgage accounts reaching the new CRD IV definition of default.
Stage 2 ECL coverage has also decreased to 2.8 per cent (31 December 2021:
3.3 per cent) as the risk of these accounts is comparatively lower. Stage 2
balances and coverage of Retail products excluding UK mortgages show a general
increasing trend following updates to the macroeconomic outlook, with a lower
impact of CRD IV changes (90 days past due definition already adopted)

•  Stage 3 movements are directionally similar to Stage 2. Loans and
advances have increased to 1.5 per cent of total loans and advances (31
December 2021: 1.0 per cent). Stage 3 ECL coverage decreased to 14.6 per cent
(31 December 2021: 20.9 per cent) due to a higher proportion of mortgages
triggering 90 days past due, with lower coverage on average

 

CREDIT RISK (continued)

Portfolios

UK mortgages

•  The UK mortgages portfolio is well-positioned with low arrears and a low
loan-to-value (LTV) profile. The Group has actively improved the quality of
the portfolio over recent years using robust affordability and credit
controls, whilst the balances of higher risk portfolios originated prior to
2008 have continued to reduce

•  The housing market remains resilient despite the macroeconomic
uncertainty. However, price growth and activity levels are expected to soften
this year with rises in UK Bank Rate and associated mortgage rates alongside a
household income squeeze weakening consumer confidence

•  Total loans and advances increased to £310.5 billion (31 December 2021:
£308.3 billion), with a reduction in average LTV to 40.2 per cent (31
December 2021: 42.1 per cent). The proportion of balances with an LTV greater
than 90 per cent decreased to 0.4 per cent (31 December 2021: 0.5 per cent).
The average LTV of new business decreased to 61.9 per cent (31 December 2021:
63.3 per cent)

•  There was an impairment release of £64 million for the first half of
2022 reflecting continued resilient house prices and benign credit
performance. This compares to a net release of £175 million for the first
half of 2021, which included a comparatively greater benefit from house prices
in relation to expectations earlier in the pandemic. Total ECL coverage
remains flat at 0.3 per cent (31 December 2021: 0.3 per cent)

•  Stage 2 loans and advances increased to 9.7 per cent of the portfolio
(31 December 2021: 7.1 per cent), and Stage 2 ECL coverage has reduced to 1.1
per cent (31 December 2021: 1.8 per cent). This is largely as a result of the
higher proportion of mortgage accounts reaching the broader CRD IV definition
of default

•  Stage 3 ECL coverage decreased to 7.4 per cent (31 December 2021: 9.5
per cent) again largely due to a higher proportion of mortgage accounts
triggering the broader CRD IV definition of default of 90 days past due
(previously 180 days)

Credit cards

•  Credit card balances increased to £15.1 billion (31 December 2021:
£14.5 billion) due to increased levels of customer spend but remain below
pre-pandemic levels

•  The credit card portfolio is a prime book which has performed well in
recent years, with lower arrears rates compared to the High Street Bank peer
group

•  The impairment charge was £273 million for the first half of 2022
compared to a charge of £67 million for the first half of 2021, with overall
ECL coverage increasing to 4.2 per cent (31 December 2021: 3.6 per cent).
These increases are largely due to the updates to the UK's macroeconomic
outlook in addition to precautionary judgements to account for the increased
risk of inflation and impact on the cost of living for Retail customers

•  Stage 2 loans and advances have increased to 15.2 per cent of the
portfolio (31 December 2021: 14.3 per cent) and Stage 2 ECL coverage has
increased to 15.1 per cent (31 December 2021: 12.0 per cent), both reflecting
updates to the UK's macroeconomic outlook

•  Stage 3 ECL coverage decreased to 53.6 per cent (31 December 2021: 56.9
per cent) due to model parameter updates to account for favourable recoveries
performance

Loans and overdrafts

•  Loans and advances for personal current account and the personal loans
portfolios increased to £10.1 billion (31 December 2021: £9.6 billion) with
continued recovery in customer spend and demand for credit

•  The impairment charge was £241 million for the first half of 2022,
compared to £58 million for the first half of 2021. These increases are
largely due to the updates to the UK's macroeconomic outlook in addition to
precautionary judgements to account for the increased risk of inflation and
impact on the cost of living for Retail customers

•  Stage 2 ECL coverage increased to 21.2 per cent (31 December 2021: 15.4
per cent) and overall ECL coverage increased to 5.4 per cent (31 December
2021: 4.7 per cent), both reflecting updates to the UK's macroeconomic outlook

•  Stage 3 ECL coverage increased slightly to 70.7 per cent (31 December
2021: 67.5 per cent)

 

CREDIT RISK (continued)

UK Motor Finance

•  The UK Motor Finance portfolio increased to £14.5 billion (31 December
2021: £14.3 billion) with continued new car supply constraints being offset
by continued strong demand for used vehicles

•  There was an impairment charge of £7 million for the first half of 2022
reflecting continued low levels of losses given continued resilient used car
prices. This compares to a net release of £40 million for the first half of
2021, which benefitted from ECL releases as used car prices materially
outperformed expectations set earlier in the pandemic. However, used car
prices have begun to fall from recent high levels with this trend expected to
continue. Overall ECL coverage has decreased to 2.0 per cent (31 December
2021: 2.1 per cent)

•  Updates to Residual Value (RV) and Voluntary Termination (VT) risk held
against Personal Contract Purchase (PCP) and Hire Purchase (HP) lending are
included within the impairment charge. Continued resilience in used car prices
and disposal experience, partially driven by global supply issues, has
resulted in broadly flat RV and VT ECL of £94 million (31 December 2021: £95
million)

•  Stage 2 ECL coverage increased to 4.4 per cent (31 December 2021: 4.0
per cent) and Stage 3 ECL coverage increased to 58.7 per cent (31 December
2021: 57.7 per cent)

Other

•  Other loans and advances increased to £20.4 billion (31 December 2021:
£19.6 billion)

•  The impairment charge increased to £28 million for the first half of
2022, compared to £1 million for the first half of 2021, primarily due to
updates to the UK macroeconomic forecast

Retail UK mortgages loans and advances to customers(1)

             At 30 Jun 2022                  At 31 Dec 2021

             £m                              £m

 Mainstream         250,764                         248,013
 Buy-to-let           51,256                          51,111
 Specialist             8,473                           9,220
 Total              310,493                         308,344

(1   ) Balances include the impact of HBOS related acquisition adjustments.

( )

CREDIT RISK (continued)

Commercial Banking

•  Commercial Banking actively supported its customers throughout the
pandemic, through a range of propositions, including capital repayment
holidays, working capital line increases and financial covenant waivers, as
well as supporting small businesses and corporates through full use of UK
Government schemes

•  Although the UK economy recovered during the first quarter of 2022, the
macroeconomic outlook has subsequently deteriorated. The war between Russia
and Ukraine has aggravated inflationary pressures and supply chain disruption,
adding to the cost of living squeeze, with some sectors such as travel,
transportation, retail, leisure and hospitality particularly impacted.
However, as a proportion of the Group's overall lending, exposure to these
sectors remains relatively limited with prudent risk appetite parameters in
place to support customers and protect the Group's positions

•  The Group is cognisant of a number of client risks associated with
rising inflationary pressures and the weaker UK economic outlook, including
weakening consumer sentiment, energy, fuel and commodities price inflation,
supply chain disruption, labour markets, credit markets, interest rates and
climate change

•  The Group expects the longer term recovery to be slower in a few of the
impacted sectors and anticipates structural changes over time in these, and a
number of other sectors. Sector and credit risk appetite continue to be
proactively managed to ensure the Group is protected and clients are supported
in the right way

•  Observed credit quality has been strong and broadly stable in the first
half of 2022, noting that this could still be influenced by increased
liquidity as a result of the significant temporary support provided by the UK
Government in light of the pandemic, which has the potential to distort the
underlying credit risk profile, particularly in the predominantly secured SME
portfolio. Repayments under these schemes commenced in the second half of
2021, with low arrears to date. The level of arrears continues to be carefully
monitored, with early risk mitigating activities taken as appropriate

•  Although significant uncertainties remain, with a number of headwinds
and the withdrawal of the Government COVID-19 support measures yet to impact
portfolio performance to date, the Group continues to provide early support to
its more vulnerable customers through focussed risk management via its
Watchlist and Business Support framework. The Group will continue to balance
prudent risk appetite with ensuring support for financially viable clients on
their road to recovery

Impairment

•  There was a net impairment charge of £77 million in the first half of
2022, compared to a release of £585 million in the first half of 2021. The
charge was driven by economic outlook revisions offset by an observed
performance release

•  ECL allowances increased by £64 million to £1,379 million at 30 June
2022 (31 December 2021: £1,315 million). The ECL provision at 30 June 2022
captures the impact of inflationary pressures and supply chain constraints and
assumes additional losses will emerge as a result of these and as structural
changes emerge in some sectors

•  Stage 2 loans and advances decreased marginally by £34 million to
£6,001 million (31 December 2021: £6,035 million), of which 95.8 per cent
are current and up to date. Stage 2 loans as a proportion of total loans and
advances to customers reduced to 8.7 per cent (31 December 2021: 8.9 per
cent). Stage 2 ECL coverage was higher at 4.8 per cent (31 December 2021: 4.0
per cent) with the increase in coverage a direct result of the forward look
multiple economic scenarios

•  Stage 3 loans and advances reduced to £2,586 million (31 December 2021:
£2,862 million) and as a proportion of total loans and advances to customers,
reduced to 3.7 per cent (31 December 2021: 4.2 per cent). Stage 3 ECL coverage
increased to 39.2 per cent (31 December 2021: 34.8 per cent) predominantly
driven by net repayments on Stage 3 loans and advances

( )

CREDIT RISK (continued)

Commercial Banking UK Direct Real Estate

•  Commercial Banking UK Direct Real Estate gross lending stood at £10.6
billion at 30 June 2022 (net of exposures subject to protection through
Significant Risk Transfer (SRT) securitisations). The Group has a further
£0.7 billion of UK Direct Real Estate exposure in Business Banking within the
Retail division

•  The Group classifies Direct Real Estate as exposure which is directly
supported by cash flows from property activities (as opposed to trading
activities, such as hotels, care homes and housebuilders). Exposures of £5.0
billion to social housing providers are also excluded

•  Recognising this is a cyclical sector, caps are in place to control
origination and exposure, including a number of asset type categories. Focus
remains on the UK market and new business has been written in line with a
prudent risk appetite with conservative LTVs, strong quality of income and
proven management teams

•  Overall performance has remained resilient and although the Group saw
some increase in cases on its closer monitoring Watchlist category, levels of
this remain significantly below that seen during the pandemic. Transfers to
the Group's Business Support Unit have been limited

•  Rent collection has largely recovered and stabilised following the
coronavirus pandemic, although challenges remain in some sectors. Despite some
material headwinds, including the inflationary environment and the impact of
rising interest rates, the portfolio is well-positioned and proactively
managed, with appropriate risk mitigants in place:

-  CRE exposures continue to be heavily weighted towards investment real
estate (c.90 per cent) over development. Of these investment exposures, c.90
per cent have an LTV of less than 60 per cent, with an average LTV of 39 per
cent

-  c.93 per cent of CRE investment exposures have an interest cover ratio of
greater than 2.0 times and in SME, LTV at origination has been typically
limited to c.55 per cent, given prudent repayment cover criteria (including a
notional base rate stress)

-  Approximately 48 per cent of CRE exposures relate to commercial real
estate (with no speculative development lending) with the remainder related to
residential real estate. The underlying sub-sector split is diversified with
c.15 per cent of exposures secured by Retail assets and appetite tightened
since 2018

-  The Office portfolio is focused on prime locations with strong sponsors
and low LTVs, as well as no speculative commercial development

-  Use of SRT securitisations also acts as a risk mitigant in this portfolio,
with run off of these carefully managed and sequenced

-  Both investment and development lending is subject to specific credit risk
appetite criteria. Development lending criteria include maximum loan to gross
development value and maximum loan to cost, with funding typically only
released against completed work, as confirmed by the Group's monitoring
quantity surveyor

( )

(
)

FUNDING AND LIQUIDITY RISK

The Group has maintained its robust funding and liquidity position with a loan
to deposit ratio of 96 per cent as at 30 June 2022 (96 per cent as at 31
December 2021). Customer deposits remain elevated despite the uncertainties
that persist around the macroeconomic environment.

The Group's liquid assets continue to exceed the regulatory minimum and
internal risk appetite, with a liquidity coverage ratio (LCR) of 134 per cent
(based on a monthly rolling average over the previous 12 months) as at 30 June
2022.

The Net Stable Funding Ratio (NSFR) was implemented on 1 January 2022. The
Group monitors this metric monthly and is in excess of the regulatory
requirement of 100 per cent.

The Group's credit ratings continue to reflect the strength of the Group's
business model and balance sheet. Over the course of the year, Fitch and
S&P affirmed the Group's ratings. In July, Moody's downgraded the
subordinated ratings for Lloyds Bank plc by one notch based on their Loss
Given Failure methodology. This was a technical and methodological change that
puts us in line with peer issuers. The agencies continue to monitor the impact
of cost of living increases and rising rates for the UK banking sector. The
Group's strong management, franchise and financial performance along with
robust capital and funding position are reflected in the Group's strong
ratings.

Lloyds Bank Group funding requirements and sources

                                                                    At 30 Jun                             At 31 Dec                             Change

                                                                    2022                                  2021                                  %

                                                                    £bn                                   £bn

 Lloyds Bank Group funding position
 Loans and advances to customers                                             435.0                                 430.8                                          1
 Loans and advances to banks                                                     5.7                                   4.5                                      27
 Debt securities at amortised cost                                               6.4                                   4.6                                      39
 Reverse repurchase agreements - non-trading                                   52.1                                  49.7                                         5
 Financial assets at fair value through other comprehensive income             24.0                                  27.8                                      (14)
 Cash and balances at central banks                                            70.4                                  54.3                                       30
 Other assets(1)                                                               32.7                                  31.1                                         5
 Total Lloyds Bank Group assets                                              626.3                                 602.8                                          4
 Less other liabilities(1)                                                    (14.9)                                (16.5)                                     (10)
 Funding requirements                                                        611.4                                 586.3                                          4

 Customer deposits                                                           450.9                                 449.4
 Wholesale funding(2)                                                          70.1                                  64.9                                         8
 Repurchase agreements - non-trading                                           18.2                                    0.1
 Term Funding Scheme with additional incentives for SMEs (TFSME)               30.0                                  30.0
 Deposits from fellow Lloyds Banking Group undertakings                          1.5                                   1.1                                      36
 Total equity                                                                  40.7                                  40.8
 Funding sources                                                             611.4                                 586.3                                          4

(1   ) Other assets and other liabilities include the fair value of
derivative assets and liabilities.

(2   ) Lloyds Bank Group's definition of wholesale funding aligns with that
used by other international market participants; including bank deposits, debt
securities in issue and subordinated liabilities. Excludes balances relating
to margins of £1.0 billion (31 December 2021: £1.3 billion). Includes
significant risk transfer securitisations issued by special purpose vehicles
of £1.6 billion (31 December 2021: £1.7 billion); comparatives have been
presented on a consistent basis.

FUNDING AND LIQUIDITY RISK (continued)

Reconciliation of Group funding to the balance sheet

 At 30 June 2022             Included                              Cash collateral received              Fair value                            Balance

                             in funding                            £bn                                   and other                             sheet

                             analysis                                                                    accounting methods                    £bn

                             £bn                                                                         £bn

 Deposits from banks                        2.7                                   1.0                                   0.3                                   4.0
 Debt securities in issue                 59.6                                     -                                   (6.4)                                53.2
 Subordinated liabilities                   7.8                                    -                                   (1.3)                                  6.5
 Total wholesale funding(1)               70.1                                    1.0
 Customer deposits                      450.9                                      -                                     -                                450.9
 Total                                  521.0                                     1.0

 At 31 December 2021
 Deposits from banks                        1.9                                   1.4                                   0.1                                   3.4
 Debt securities in issue                 54.1                                     -                                   (5.4)                                48.7
 Subordinated liabilities                   8.9                                    -                                   (0.2)                                  8.7
 Total wholesale funding(1)               64.9                                    1.4
 Customer deposits                      449.4                                      -                                     -                                449.4
 Total                                  514.3                                     1.4

(1   ) Includes significant risk transfer securitisations issued by special
purpose vehicles of £1.6 billion (31 December 2021: £1.7 billion);
comparatives have been presented on a consistent basis.

Analysis of total wholesale funding by residual maturity

                             Less                      One to                    Three                     Six                       Nine                      One to                    Two to                    More than                 Total at                  Total at

30 Jun
31 Dec
                             than one                  three                     to six                    to nine                   months                    two years                 five years                five years
2022
2021

£bn
£bn
                             month                     months                    months                    months                    to one                    £bn                       £bn                       £bn

                             £bn                       £bn                       £bn                       £bn                       year

                                                                                                                                     £bn

 Deposits from banks                  2.0                       0.7                        -                         -                         -                         -                         -                         -                        2.7                       1.9
 Debt securities in issue:
 Certificates of deposit              1.5                       0.5                        -                         -                         -                         -                         -                         -                        2.0                       0.3
 Commercial paper                     5.6                       2.3                       0.2                        -                         -                         -                         -                         -                        8.1                       3.6
 Medium-term notes                     -                        1.5                       1.9                       0.8                       2.8                       6.4                     10.7                        6.5                     30.6                      29.4
 Covered bonds                        0.8                       0.9                       0.5                       2.6                       0.9                       2.2                       5.1                       2.2                     15.2                      17.0
 Securitisation                       0.5                       0.1                       0.2                       0.5                        -                        0.1                       0.9                       1.4                       3.7                       3.8
                                      8.4                       5.3                       2.8                       3.9                       3.7                       8.7                     16.7                      10.1                      59.6                      54.1
 Subordinated liabilities              -                         -                         -                         -                        0.2                        -                        2.0                       5.6                       7.8                       8.9
 Total wholesale funding(1)         10.4                        6.0                       2.8                       3.9                       3.9                       8.7                     18.7                      15.7                      70.1                      64.9

(1   ) Excludes balances relating to margins of £1.0 billion (31 December
2021: £1.3 billion). Includes significant risk transfer securitisations
issued by special purpose vehicles of £1.6 billion (31 December 2021: £1.7
billion); comparatives have been presented on a consistent basis.

FUNDING AND LIQUIDITY RISK (continued)

Analysis of 2022 term issuance

                           Sterling                              US Dollar                             Euro                                  Other                                 Total

                           £bn                                   £bn                                   £bn                                   currencies                            £bn

                                                                                                                                             £bn

 Securitisation(1)                        0.3                                    -                                     -                                     -                                    0.3
 Medium-term notes                         -                                    0.7                                    -                                    1.2                                   1.9
 Covered bonds                             -                                     -                                     -                                     -                                     -
 Private placements                        -                                     -                                     -                                     -                                     -
 Subordinated liabilities                  -                                     -                                     -                                     -                                     -
 Total issuance                           0.3                                   0.7                                    -                                    1.2                                   2.2

(1   ) Includes significant risk transfer securitisations.

Liquidity portfolio

At 30 June 2022, the Group had £121.4 billion of highly liquid unencumbered
LCR eligible assets, based on a monthly rolling average over the previous 12
months post any liquidity haircuts (31 December 2021: £114.7 billion). These
assets are available to meet cash and collateral outflows and regulatory
requirements.

The Group also has a significant amount of non-LCR eligible liquid assets
which are eligible for use in a range of central bank or similar facilities.
Future use of such facilities will be based on prudent liquidity management
and economic considerations, having regard for external market conditions.

LCR eligible assets

                                              Average
                                              2022(1)                                2021(2)                               Change

                                              £bn                                    £bn                                   %

 Level 1
 Cash and central bank reserves                            58.6                                   50.3                          17
 High quality government/MDB/agency bonds(3)               58.2                                   60.6                                     (4)
 High quality covered bonds                                  2.0                                    2.3                                    (13)
 Total                                                   118.8                                  113.2                         5
 Level 2(4)                                                  2.6                                    1.5                         73
 Total LCR eligible assets                               121.4                                  114.7                         6

(1   ) Based on 12 months rolling average to 30 June 2022. Eligible assets
are calculated as an average of month-end observations over the previous 12
months post any liquidity haircuts.

(2   ) Based on 12 months rolling average to 31 December 2021. Eligible
assets are calculated as an average of month-end observations over the
previous 12 months post any liquidity haircuts.

(3   ) Designated multilateral development bank (MDB).

(4   ) Includes Level 2A and Level 2B.

(  )

(
)

CAPITAL RISK

Analysis of CET1 capital position

The Group's CET1 capital ratio reduced from 16.7 per cent at 31 December 2021
to 14.1 per cent on 1 January 2022, before increasing during the period to
15.2 per cent at 30 June 2022. The reduction on 1 January 2022 reflected the
impact of regulatory changes, including an increase in risk-weighted assets as
well as other related modelled impacts, in addition to the reinstatement of
the full deduction treatment for intangible software assets and phased unwind
of IFRS 9 transitional relief. The subsequent increase in the first half of
the year reflected profits for the period and a reduction in risk-weighted
assets, partly offset by accelerated pension contributions made during the
first quarter.

Risk-weighted assets increased from £161.6 billion at 31 December 2021 to
around £178 billion on 1 January 2022, before reducing during the period to
£173.8 billion at 30 June 2022. The increase on 1 January 2022 reflected the
impact of regulatory changes, including the anticipated impact of the
implementation of new CRD IV models to meet revised regulatory standards for
modelled outputs and a new standardised approach for measuring counterparty
credit risk (SA-CCR) following the UK implementation of the remainder of
Capital Requirements Regulation (CRR) 2. The new CRD IV models remain subject
to finalisation and approval by the PRA and therefore uncertainty over the
final impact remains. The subsequent reduction in risk-weighted assets during
the first half of the year was largely driven by optimisation activities and
reductions from retail models reflecting the benign credit performance, partly
offset by the growth in balance sheet lending.

Total capital requirement

The Group's total capital requirement (TCR) as at 30 June 2022, being the
aggregate of the Group's Pillar 1 and current Pillar 2A capital requirements,
was £20,341 million (31 December 2021: £19,364 million).

Capital resources

An analysis of the Group's actual capital position as at 30 June 2022 is
presented in the following section. The capital position reflects the
application of the transitional arrangements for IFRS 9.

 

CAPITAL RISK (continued)

The following table summarises the consolidated capital position of the Group.

                                             At 30 Jun                                 At 31 Dec

                                             2022                                      2021

                                             £m                                        £m

 Common equity tier 1
 Shareholders' equity per balance sheet               36,359                                    36,410
 Cash flow hedging reserve                              3,055                                        451
 Other adjustments                                            (5)                                    770
                                                      39,409                                    37,631
 less: deductions from common equity tier 1
 Goodwill and other intangible assets                  (4,338)                                   (2,870)
 Prudent valuation adjustment                             (128)                                     (159)
 Removal of defined benefit pension surplus            (4,003)                                   (3,200)
 Deferred tax assets                                   (4,484)                                   (4,498)
 Common equity tier 1 capital                         26,456                                    26,904
 Additional tier 1
 Additional tier 1 instruments                          4,268                                     4,949
 Total tier 1 capital                                 30,724                                    31,853
 Tier 2
 Tier 2 instruments                                     5,115                                     6,322
 Other adjustments                                           81                                     (266)
 Total tier 2 capital                                   5,196                                     6,056
 Total capital resources(1)                           35,920                                    37,909

 Risk-weighted assets                               173,784                                   161,576

 Common equity tier 1 capital ratio                          15.2%                                     16.7%
 Tier 1 capital ratio                                        17.7%                                     19.7%
 Total capital ratio                                         20.7%                                     23.5%

(1   ) Following the completion of the transition to end-point eligibility
rules on 1 January 2022, legacy tier 1 and tier 2 capital instruments subject
to the original CRR transitional rules have now been fully removed from
regulatory capital. Included in tier 2 capital is a single legacy tier 2
capital instrument of £14 million that remains eligible under the extended
transitional rules of CRR 2. Excluding this instrument, total capital
resources are £35,906 million and the total capital ratio is 20.7 per cent.

CAPITAL RISK (continued)

Movements in capital resources

The key movements are set out in the table below.

                                                                              Common                                    Additional                            Tier 2                                Total

                                                                              equity                                    tier 1                                £m                                    capital

                                                                              tier 1                                    £m                                                                          £m

                                                                              £m

 At 31 December 2021                                                                   26,904                                      4,949                                 6,056                               37,909
 Profit for the period                                                                   2,441                                          -                                     -                                2,441
 IFRS 9 transitional adjustment to retained earnings                                       (476)                                        -                                     -                                  (476)
 Pension deficit contributions                                                             (996)                                        -                                     -                                  (996)
 Fair value through other comprehensive income reserve                                          8                                       -                                     -                                       8
 Prudent valuation adjustment                                                                 31                                        -                                     -                                     31
 Deferred tax asset                                                                           14                                        -                                     -                                     14
 Goodwill and other intangible assets                                                   (1,468)                                         -                                     -                               (1,468)
 Movements in other equity, subordinated liabilities, other tier 2 items and                  -                                      (681)                                 (860)                              (1,541)
 related adjustments
 Distributions on other equity instruments                                                 (114)                                        -                                     -                                  (114)
 Other movements                                                                            112                                         -                                     -                                   112
 At 30 June 2022                                                                       26,456                                      4,268                                 5,196                               35,920

CET1 capital resources have reduced by £448 million during the period,
primarily reflecting:

•  The reduction on 1 January 2022 for regulatory changes including the
reinstatement of the full deduction treatment for intangible software assets
in addition to phased and other reductions in IFRS 9 transitional relief

•  Accelerated pension deficit contributions (fixed and variable) paid
during the first quarter into the Group's three main defined benefit pension
schemes

•  Partially offset by profits for the period

AT1 and Tier 2 capital resources have reduced during the period, primarily
reflecting the removal of legacy capital instruments following the completion
of the transition to end-point eligibility rules for regulatory capital on 1
January 2022. In addition, Tier 2 capital resources have reduced as result of
the impact of movements in rates and regulatory amortisation, partially offset
by sterling depreciation and movements in other adjustments.

( )

CAPITAL RISK (continued)

Risk-weighted assets

                                                   At 30 Jun                           At 31 Dec

                                                   2022                                2021

                                                   £m                                  £m

 Foundation Internal Ratings Based (IRB) Approach           37,559                              39,548
 Retail IRB Approach                                        80,340                              65,435
 Other IRB Approach(1)                                        6,083                               7,117
 IRB Approach                                             123,982                             112,100
 Standardised (STA) Approach(1)                             19,972                              19,861
 Credit risk                                              143,954                             131,961
 Securitisation(1)                                            5,467                               5,373
 Counterparty credit risk                                     1,254                               1,257
 Credit valuation adjustment risk                                534                                 207
 Operational risk                                           22,449                              22,575
 Market risk                                                     126                                 203
 Risk-weighted assets                                     173,784                             161,576
 Of which threshold risk-weighted assets(2)                   2,112                               2,318

(1   ) Threshold risk-weighted assets are now included within the
Standardised (STA) Approach. In addition securitisation risk-weighted assets
are now shown separately. Comparatives have been presented on a consistent
basis.

(2   ) Threshold risk-weighted assets reflect the element of deferred tax
assets that are permitted to be risk-weighted instead of being deducted from
CET1 capital.

Risk-weighted assets have increased by £12 billion during the first half of
the year, primarily reflecting:

•  The increase on 1 January 2022 for regulatory changes, including the
anticipated impact of the implementation of new CRD IV models to meet revised
regulatory standards for modelled outputs and a new standardised approach for
measuring counterparty credit risk (SA-CCR) following the UK implementation of
the remainder of CRR 2

•  A subsequent reduction largely reflecting optimisation activities and
reductions from retail models reflecting the benign credit performance, partly
offset by the growth in balance sheet lending

( )

CAPITAL RISK (continued)

Leverage ratio

The table below summarises the component parts of the Group's leverage ratio.

                                                            Fully loaded
                                                            At 30 Jun                                   At 31 Dec

                                                            2022                                        2021

                                                            £m                                          £m

 Total tier 1 capital                                       30,724                                               31,172

 Exposure measure
 Statutory balance sheet assets
 Derivative financial instruments                           5,042                                                  5,511
 Securities financing transactions                          52,059                                               49,708
 Loans and advances and other assets                        569,222                                            547,630
 Total assets                                               626,323                                            602,849

 Qualifying central bank claims                             (69,100)                                            (50,824)

 Derivatives adjustments                                    (1,996)                                                   185
 Securities financing transactions adjustments              2,109                                                  1,321
 Off-balance sheet items                                    34,941                                               49,349
 Amounts already deducted from Tier 1 capital               (12,729)                                              (9,994)
 Other regulatory adjustments(1)                            (7,421)                                               (8,236)
 Total exposure measure                                     572,127                                            584,650
 Average exposure measure(2)                                572,450

 UK leverage ratio                                                          5.4%                                        5.3%
 Average UK leverage ratio(2)                                               5.3%

 Leverage exposure measure (including central bank claims)  641,227                                            635,474
 Leverage ratio (including central bank claims)                             4.8%                                        4.9%

(1   ) Includes deconsolidation adjustments that relate to the
deconsolidation of certain Group entities that fall outside the scope of the
Group's regulatory capital consolidation and adjustments to exclude lending
under the UK Government's Bounce Back Loan Scheme (BBLS).

(2   ) The average UK leverage ratio is based on the average of the month
end tier 1 capital position and average exposure measure over the quarter
(1 April 2022 to 30 June 2022). The average of 5.3 per cent compares to 5.1
per cent at the start and 5.4 per cent at the end of the quarter.

Analysis of leverage movements

The Group's UK leverage ratio increased to 5.4 per cent (31 December 2021: 5.3
per cent), primarily reflecting the £12.5 billion reduction in the leverage
exposure measure, partially offset by the reduction in the total tier 1
capital position. The reduction in the exposure measure largely reflected a
reduction in the measure for off-balance sheet items  as a result of
optimisation activity which has resulted in a reduction in the credit
conversion factor applied to residential mortgage offers.

Following a direction received from the PRA during 2020 the Group is permitted
to exclude lending under the UK Government's Bounce Back Loan Scheme (BBLS)
from the leverage exposure measure.

The average UK leverage ratio was 5.3 per cent over the quarter, compared to
5.1 per cent at the start of the quarter, reflecting both the increase in the
total tier 1 capital position across the quarter and the reduction in the
exposure measure.

CAPITAL RISK (continued)

Application of IFRS 9 on a full impact basis for capital and leverage

                                           IFRS 9 full impact
                                           At 30 Jun                                      At 31 Dec

                                           2022                                           2021

 Common equity tier 1 (£m)                          26,310                                         26,253
 Transitional tier 1 (£m)                           30,578                                         31,202
 Transitional total capital (£m)                    35,935                                         38,039
 Total risk-weighted assets (£m)                  173,897                                        161,805
 Common equity tier 1 ratio (%)                            15.1%                                          16.2%
 Transitional tier 1 ratio (%)                             17.6%                                          19.3%
 Transitional total capital ratio (%)                      20.7%                                          23.5%
 UK leverage ratio exposure measure (£m)          571,980                                        584,000
 UK leverage ratio (%)                                     5.3%                                           5.2%

The Group applies the full extent of the IFRS 9 transitional arrangements for
capital as set out under CRR Article 473a (as amended via the CRR 'Quick Fix'
revisions published in June 2020). Specifically, the Group has opted to apply
both paragraphs 2 and 4 of CRR Article 473a (static and dynamic relief) and in
addition to apply a 100 per cent risk weight to the consequential Standardised
credit risk exposure add-back as permitted under paragraph 7a of the
revisions.

As at 30 June 2022, static relief under the transitional arrangements amounted
to £132 million (31 December 2021: £264 million) and dynamic relief
amounted to £14 million (31 December 2021: £387 million) through CET1
capital.

Regulatory capital developments

A consultation on the UK implementation of the remaining Basel III reforms
(also referred to as Basel 3.1), which include significant revisions to the
credit risk, CVA and operational risk framework is expected to be published by
UK regulators in the fourth quarter of 2022. Depending on the level of
application, the new rules could potentially lead to the phased introduction
of a risk-weighted assets output floor for the Group. The final rules are
currently expected to apply from 1 January 2025, with any output floor
expected to be phased in over several years.

Half-year Pillar 3 disclosures

The Group will publish a condensed set of half-year Pillar 3 disclosures in
the second half of August. A copy of the disclosures will be available to view
at: www.lloydsbankinggroup.com/investors/financial-downloads

STATUTORY INFORMATION

                                                                                                              Page
 Condensed consolidated half-year financial statements (unaudited)
 Consolidated income statement                                                                                30
 Consolidated statement of comprehensive income                                                               31
 Consolidated balance sheet                                                                                   32
 Consolidated statement of changes in equity                                                                  34
 Consolidated cash flow statement                                                                             37

 Notes
 1                                  Basis of preparation and accounting policies                              38
 2                                  Critical accounting judgements and key sources of estimation uncertainty  38
 3                                  Segmental analysis                                                        49
 4                                  Net fee and commission income                                             50
 5                                  Operating expenses                                                        50
 6                                  Impairment                                                                51
 7                                  Tax expense                                                               52
 8                                  Financial assets at fair value through profit or loss                     52
 9                                  Financial assets at amortised cost                                        53
 10                                 Debt securities in issue                                                  59
 11                                 Retirement benefit obligations                                            59
 12                                 Other provisions                                                          60
 13                                 Related party transactions                                                62
 14                                 Contingent liabilities, commitments and guarantees                        62
 15                                 Fair values of financial assets and liabilities                           65
 16                                 Interest rate benchmark reform                                            70
 17                                 Credit quality of loans and advances to banks and customers               72
 18                                 Dividends on ordinary shares                                              76
 19                                 Ultimate parent undertaking                                               76
 20                                 Other information                                                         76

 

CONSOLIDATED INCOME STATEMENT (UNAUDITED)

                                                   Note      Half-year                              Half-year

                                                             to 30 Jun                              to 30 Jun

                                                             2022                                   2021

                                                             £m                                     £m

 Interest income                                                      7,124                                  6,397
 Interest expense                                                    (1,035)                                (1,021)
 Net interest income                                                  6,089                                  5,376
 Fee and commission income                                            1,180                                  1,070
 Fee and commission expense                                             (532)                                  (480)
 Net fee and commission income                     4                     648                                    590
 Net trading income                                                      208                                    303
 Other operating income                                               1,107                                  1,038
 Other income                                                         1,963                                  1,931
 Total income                                                         8,052                                  7,307
 Operating expenses                                5                 (4,405)                                (4,564)
 Impairment (charge) credit                        6                    (364)                                   677
 Profit before tax                                                    3,283                                  3,420
 Tax (expense) credit                              7                    (842)                                   288
 Profit for the period                                                2,441                                  3,708

 Profit attributable to ordinary shareholders                         2,313                                  3,489
 Profit attributable to other equity holders                             114                                    203
 Profit attributable to equity holders                                2,427                                  3,692
 Profit attributable to non-controlling interests                          14                                     16
 Profit for the period                                                2,441                                  3,708

The accompanying notes are an integral part of the condensed consolidated
half-year financial statements.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)

                                                                                 Half-year                                 Half-year

                                                                                 to 30 Jun                                 to 30 Jun

                                                                                 2022                                      2021

                                                                                 £m                                        £m

 Profit for the period                                                                    2,441                                     3,708
 Other comprehensive income
 Items that will not subsequently be reclassified to profit or loss:
 Post-retirement defined benefit scheme remeasurements:
 Remeasurements before tax                                                                  (382)                                      604
 Tax                                                                                         175                                      (323)
                                                                                            (207)                                      281
 Movements in revaluation reserve in respect of equity shares held at fair
 value through other comprehensive income:
 Change in fair value                                                                           -                                         -
 Tax                                                                                            (1)                                        1
                                                                                                (1)                                        1
 Gains and losses attributable to own credit risk:
 Gains (losses) before tax                                                                   421                                        (48)
 Tax                                                                                        (127)                                        22
                                                                                             294                                        (26)
 Items that may subsequently be reclassified to profit or loss:
 Movements in revaluation reserve in respect of debt securities held at fair
 value through other comprehensive income:
 Change in fair value                                                                         (27)                                       41
 Income statement transfers in respect of disposals                                            30                                        59
 Income statement transfers in respect of impairment                                            -                                         (2)
 Tax                                                                                             5                                      (12)
                                                                                                 8                                       86
 Movements in cash flow hedging reserve:
 Effective portion of changes in fair value taken to other comprehensive income          (3,382)                                   (1,074)
 Net income statement transfers                                                             (182)                                     (275)
 Tax                                                                                         960                                       349
                                                                                         (2,604)                                   (1,000)
 Movements in foreign currency translation reserve:
 Currency translation differences (tax: £nil)                                                  38                                         (7)
 Transfers to income statement (tax: £nil)                                                      -                                         -
                                                                                               38                                         (7)
 Other comprehensive income for the period, net of tax                                   (2,472)                                      (665)
 Total comprehensive income for the period                                                    (31)                                  3,043

 Total comprehensive income attributable to ordinary shareholders                           (159)                                   2,824
 Total comprehensive income attributable to other equity holders                             114                                       203
 Total comprehensive income attributable to equity holders                                    (45)                                  3,027
 Total comprehensive income attributable to non-controlling interests                          14                                        16
 Total comprehensive income for the period                                                    (31)                                  3,043

 

CONSOLIDATED BALANCE SHEET (UNAUDITED)

                                                                    Note      At 30 Jun                           At 31 Dec

                                                                              2022                                2021

                                                                              £m                                  £m

 Assets
 Cash and balances at central banks                                                  70,375                              54,279
 Items in the course of collection from banks                                             203                                 147
 Financial assets at fair value through profit or loss              8                  1,429                               1,798
 Derivative financial instruments                                                      5,042                               5,511
 Loans and advances to banks                                                           5,661                               4,478
 Loans and advances to customers                                                    434,968                             430,829
 Reverse repurchase agreements                                                       52,057                              49,708
 Debt securities                                                                       6,401                               4,562
 Due from fellow Lloyds Banking Group undertakings                                        714                                 739
 Financial assets at amortised cost                                 9               499,801                             490,316
 Financial assets at fair value through other comprehensive income                   24,029                              27,786
 Goodwill                                                                                 470                                 470
 Other intangible assets                                                               4,295                               4,144
 Current tax recoverable                                                                  601                                 220
 Deferred tax assets                                                                   4,476                               4,048
 Retirement benefit assets                                          11                 5,473                               4,531
 Other assets                                                                        10,129                                9,599
 Total assets                                                                       626,323                             602,849

CONSOLIDATED BALANCE SHEET (UNAUDITED) (continued)

                                                             Note      At 30 Jun                              At 31 Dec

                                                                       2022                                   2021

                                                                       £m                                     £m

 Liabilities
 Deposits from banks                                                            4,034                                  3,363
 Customer deposits                                                           450,928                                449,373
 Repurchase agreements at amortised cost                                      48,153                                 30,106
 Due to fellow Lloyds Banking Group undertakings                                1,658                                  1,490
 Items in course of transmission to banks                                          358                                    308
 Financial liabilities at fair value through profit or loss                     5,643                                  6,537
 Derivative financial instruments                                               5,488                                  4,643
 Notes in circulation                                                           1,269                                  1,321
 Debt securities in issue                                    10               53,223                                 48,724
 Other liabilities                                                              6,236                                  5,391
 Retirement benefit obligations                              11                    187                                    230
 Deferred tax liabilities                                                          143                                       -
 Other provisions                                            12                 1,773                                  1,933
 Subordinated liabilities                                                       6,515                                  8,658
 Total liabilities                                                           585,608                                562,077

 Equity
 Share capital                                                                  1,574                                  1,574
 Share premium account                                                             600                                    600
 Other reserves                                                                 2,842                                  5,400
 Retained profits                                                             31,343                                 28,836
 Ordinary shareholders' equity                                                36,359                                 36,410
 Other equity instruments                                                       4,268                                  4,268
 Total equity excluding non-controlling interests                             40,627                                 40,678
 Non-controlling interests                                                           88                                     94
 Total equity                                                                 40,715                                 40,772
 Total equity and liabilities                                                626,323                                602,849

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (UNAUDITED)

                                                                                   Attributable to ordinary shareholders
                                                                                   Share                                       Other                                   Retained                                Total                             Other                                        Non-                                          Total

                                                                                   capital and                                 reserves                                profits                                 £m                                equity                                       controlling                                   £m

                                                                                   premium                                     £m                                      £m                                                                        instruments                                  interests

                                                                                   £m                                                                                                                                                            £m                                           £m

 At 1 January 2022                                                                          2,174                                    5,400                                 28,836                                  36,410                                           4,268                                           94                          40,772
 Comprehensive income
 Profit for the period                                                                            -                                       -                                  2,313                                   2,313                                             114                                          14                            2,441
 Other comprehensive income
 Post-retirement defined benefit scheme remeasurements, net of tax                                -                                       -                                    (207)                                   (207)                                             -                                          -                               (207)
 Movements in revaluation reserve in respect of financial assets held at fair
 value through other comprehensive income, net of tax:
 Debt securities                                                                                  -                                         8                                     -                                         8                                            -                                          -                                    8
 Equity shares                                                                                    -                                        (1)                                    -                                        (1)                                           -                                          -                                   (1)
 Gains and losses attributable to own credit risk, net of tax                                     -                                       -                                     294                                     294                                              -                                          -                                294
 Movements in cash flow hedging reserve, net of tax                                               -                                 (2,604)                                       -                                 (2,604)                                              -                                          -                            (2,604)
 Movements in foreign currency translation reserve, net of tax                                    -                                       38                                      -                                       38                                             -                                          -                                  38
 Total other comprehensive income                                                                 -                                 (2,559)                                       87                                (2,472)                                              -                                          -                            (2,472)
 Total comprehensive income(1)                                                                    -                                 (2,559)                                  2,400                                     (159)                                           114                                          14                                (31)
 Transactions with owners
 Dividends                                                                                        -                                       -                                       -                                       -                                              -                                         (20)                               (20)
 Distributions on other equity instruments                                                        -                                       -                                       -                                       -                                           (114)                                         -                               (114)
 Capital contributions received                                                                   -                                       -                                     110                                     110                                              -                                          -                                110
 Return of capital contributions                                                                  -                                       -                                        (2)                                     (2)                                           -                                          -                                   (2)
 Total transactions with owners                                                                   -                                       -                                     108                                     108                                           (114)                                        (20)                               (26)
 Realised gains and losses on equity shares held at fair value through other                      -                                         1                                      (1)                                    -                                              -                                          -                                  -
 comprehensive income
 At 30 June 2022(2)                                                                         2,174                                    2,842                                 31,343                                  36,359                                           4,268                                           88                          40,715

(1   ) Total comprehensive income attributable to owners of the parent was
a deficit of £45 million.

(2   ) Total equity attributable to owners of the parent was £40,627
million.

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (UNAUDITED) (continued)

                                                                                   Attributable to ordinary shareholders
                                                                                   Share                                       Other                                   Retained                                Total                                 Other                                   Non-                                    Total

                                                                                   capital and                                 reserves                                profits                                 £m                                    equity                                  controlling                             £m

                                                                                   premium                                     £m                                      £m                                                                            instruments                             interests

                                                                                   £m                                                                                                                                                                £m                                      £m

 At 1 January 2021                                                                          2,174                                    7,181                                 25,750                                  35,105                                      5,935                                      78                             41,118
 Comprehensive income
 Profit for the period                                                                            -                                       -                                  3,489                                   3,489                                        203                                     16                               3,708
 Other comprehensive income
 Post-retirement defined benefit scheme remeasurements, net of tax                                -                                       -                                     281                                     281                                         -                                     -                                   281
 Movements in revaluation reserve in respect of financial assets held at fair
 value through other comprehensive income, net of tax:
 Debt securities                                                                                  -                                       86                                      -                                       86                                        -                                     -                                     86
 Equity shares                                                                                    -                                         1                                     -                                         1                                       -                                     -                                       1
 Gains and losses attributable to own credit risk, net of tax                                     -                                       -                                      (26)                                    (26)                                       -                                     -                                    (26)
 Movements in cash flow hedging reserve, net of tax                                               -                                 (1,000)                                       -                                 (1,000)                                         -                                     -                               (1,000)
 Movements in foreign currency translation reserve, net of tax                                    -                                        (7)                                    -                                        (7)                                      -                                     -                                      (7)
 Total other comprehensive income                                                                 -                                    (920)                                    255                                    (665)                                        -                                     -                                  (665)
 Total comprehensive income(1)                                                                    -                                    (920)                                 3,744                                   2,824                                        203                                     16                               3,043
 Transactions with owners
 Dividends                                                                                        -                                       -                                 (1,000)                                 (1,000)                                         -                                      (3)                            (1,003)
 Distributions on other equity instruments                                                        -                                       -                                       -                                       -                                      (203)                                    -                                  (203)
 Issue of other equity instruments                                                                -                                       -                                        (1)                                     (1)                                 1,550                                      -                                1,549
 Redemptions of other equity instruments                                                          -                                       -                                        (9)                                     (9)                                (1,841)                                     -                               (1,850)
 Capital contributions received                                                                   -                                       -                                       78                                      78                                        -                                     -                                     78
 Return of capital contributions                                                                  -                                       -                                        (2)                                     (2)                                      -                                     -                                      (2)
 Total transactions with owners                                                                   -                                       -                                    (934)                                   (934)                                     (494)                                     (3)                            (1,431)
 Realised gains and losses on equity shares held at fair value through other                      -                                        (1)                                      1                                     -                                         -                                     -                                     -
 comprehensive income
 At 30 June 2021(2)                                                                         2,174                                    6,260                                 28,561                                  36,995                                      5,644                                      91                             42,730

(1   ) Total comprehensive income attributable to owners of the parent was
£3,027 million.

(2   ) Total equity attributable to owners of the parent was £42,639
million.

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (UNAUDITED) (continued)

                                                                                   Attributable to ordinary shareholders
                                                                                   Share                                       Other                                Retained                                Total                                 Other                                     Non-                                      Total

                                                                                   capital and                                 reserves                             profits                                 £m                                    equity                                    controlling                               £m

                                                                                   premium                                     £m                                   £m                                                                            instruments                               interests

                                                                                   £m                                                                                                                                                             £m                                        £m

 At 1 July 2021                                                                             2,174                                    6,260                              28,561                                  36,995                                       5,644                                        91                              42,730
 Comprehensive income
 Profit for the period                                                                            -                                       -                               1,337                                   1,337                                         141                                       16                                1,494
 Other comprehensive income
 Post-retirement defined benefit scheme remeasurements, net of tax                                -                                       -                                  781                                     781                                          -                                        -                                   781
 Movements in revaluation reserve in respect of financial assets held at fair
 value through other comprehensive income, net of tax:
 Debt securities                                                                                  -                                     110                                    -                                     110                                          -                                        -                                   110
 Equity shares                                                                                    -                                       -                                    -                                       -                                          -                                        -                                     -
 Gains and losses attributable to own credit risk, net of tax                                     -                                       -                                   (26)                                    (26)                                        -                                        -                                    (26)
 Movements in cash flow hedging reserve, net of tax                                               -                                    (958)                                   -                                    (958)                                         -                                        -                                  (958)
 Movements in foreign currency translation reserve, net of tax                                    -                                      (12)                                  -                                      (12)                                        -                                        -                                    (12)
 Total other comprehensive income                                                                 -                                    (860)                                 755                                    (105)                                         -                                        -                                  (105)
 Total comprehensive income(1)                                                                    -                                    (860)                              2,092                                   1,232                                         141                                       16                                1,389
 Transactions with owners
 Dividends                                                                                        -                                       -                              (1,900)                                 (1,900)                                          -                                      (11)                              (1,911)
 Distributions on other equity instruments                                                        -                                       -                                    -                                       -                                       (141)                                       -                                  (141)
 Redemptions of other equity instruments                                                          -                                       -                                    -                                       -                                    (1,376)                                        -                               (1,376)
 Capital contributions received                                                                   -                                       -                                    86                                      86                                         -                                        -                                     86
 Return of capital contributions                                                                  -                                       -                                     (2)                                     (2)                                       -                                        -                                      (2)
 Changes in non-controlling interests                                                             -                                       -                                     (1)                                     (1)                                       -                                        (2)                                    (3)
 Total transactions with owners                                                                   -                                       -                              (1,817)                                 (1,817)                                    (1,517)                                      (13)                              (3,347)
 Realised gains and losses on equity shares held at fair value through other                      -                                       -                                    -                                       -                                          -                                        -                                     -
 comprehensive income
 At 31 December 2021(2)                                                                     2,174                                    5,400                              28,836                                  36,410                                       4,268                                        94                              40,772

(1   ) Total comprehensive income attributable to owners of the parent was
£1,373 million.

(2   ) Total equity attributable to owners of the parent was £40,678
million.

( )

(
)

CONSOLIDATED CASH FLOW STATEMENT (UNAUDITED)

                                                                Half-year                                 Half-year

                                                                to 30 Jun                                 to 30 Jun

                                                                2022                                      2021(1)

                                                                £m                                        £m

 Cash flows from operating activities
 Profit before tax                                                       3,283                                     3,420
 Adjustments for:
 Change in operating assets                                           (13,288)                                     1,799
 Change in operating liabilities                                       26,163                                      6,422
 Non-cash and other items                                               (1,196)                                   (1,068)
 Tax paid (net)                                                            (470)                                     (646)
 Net cash provided by operating activities                             14,492                                      9,927
 Cash flows from investing activities
 Purchase of financial assets                                           (2,359)                                   (5,411)
 Proceeds from sale and maturity of financial assets                     5,191                                     6,335
 Purchase of fixed assets                                               (1,584)                                   (1,509)
 Proceeds from sale of fixed assets                                         431                                       542
 Net cash provided by (used in) investing activities                     1,679                                         (43)
 Cash flows from financing activities
 Dividends paid to ordinary shareholders                                       -                                  (1,000)
 Distributions on other equity instruments                                 (114)                                     (203)
 Dividends paid to non-controlling interests                                 (20)                                        (3)
 Return of capital contributions                                               (2)                                       (2)
 Interest paid on subordinated liabilities                                 (199)                                     (310)
 Proceeds from issue of subordinated liabilities                               -                                   1,086
 Proceeds from issue of other equity instruments                               -                                   1,549
 Repayment of subordinated liabilities                                  (1,644)                                      (471)
 Redemption of other equity instruments                                        -                                  (1,850)
 Borrowings from parent company                                               73                                   2,459
 Repayments of borrowings to parent company                                    -                                     (850)
 Interest paid on borrowings from parent company                             (96)                                    (127)
 Net cash (used in) provided by financing activities                    (2,002)                                       278
 Effects of exchange rate changes on cash and cash equivalents                  1                                        -
 Change in cash and cash equivalents                                   14,170                                    10,162
 Cash and cash equivalents at beginning of period                      55,960                                    51,622
 Cash and cash equivalents at end of period                            70,130                                    61,784

(1   ) Restated, see page 38.

Cash and cash equivalents comprise cash and non-mandatory balances with
central banks and amounts due from banks with an original maturity of less
than three months.

(
)

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS

Note 1: Basis of preparation and accounting policies

These condensed consolidated half-year financial statements as at and for the
period to 30 June 2022 have been prepared in accordance with the Disclosure
Guidance and Transparency Rules of the Financial Conduct Authority (FCA) and
with International Accounting Standard 34 (IAS 34), Interim Financial
Reporting as adopted by the United Kingdom and comprise the results of Lloyds
Bank plc (the Bank) together with its subsidiaries (the Group). They do not
include all of the information required for full annual financial statements
and should be read in conjunction with the Group's consolidated financial
statements as at and for the year ended 31 December 2021 which complied with
international accounting standards in conformity with the requirements of the
Companies Act 2006 and were prepared in accordance with International
Financial Reporting Standards (IFRS) as issued by the International Accounting
Standards Board. Copies of the 2021 Annual Report and Accounts are available
on the Lloyds Banking Group's website and are available upon request from
Investor Relations, Lloyds Banking Group plc, 25 Gresham Street, London EC2V
7HN.

The Directors consider that it is appropriate to continue to adopt the going
concern basis in preparing the condensed consolidated half-year financial
statements. In reaching this assessment, the Directors have taken into account
the uncertainties affecting the UK economy and their potential effects upon
the Group's performance and projected funding and capital position; the impact
of further stress scenarios has also been considered. On this basis, the
Directors are satisfied that the Group will maintain adequate levels of
funding and capital for the foreseeable future.

Changes in accounting policy

Except for the matter referred to below, the Group's accounting policies are
consistent with those applied by the Group in its financial statements for the
year ended 31 December 2021 and there have been no changes in the Group's
methods of computation.

Cash and cash equivalents: Following a decision by the IFRS Interpretations
Committee in April 2022, the Group includes mandatory reserve deposits with
central banks that are held in demand accounts within cash and cash
equivalents disclosed in the cash flow statement, whereas these amounts were
previously excluded from the amount presented in the cash flow statement. This
change increased the Group's cash and cash equivalents at 31 December 2021 by
£2,770 million (to £55,960 million) and at 30 June 2021 by £3,095 million
(to £61,784 million).

Future accounting developments

The IASB has issued a number of minor amendments to IFRSs effective 1 January
2023 (including IAS 1 Presentation of Financial Statements and IAS 8
Accounting Policies, Changes in Accounting Estimates and Errors). These
amendments, which as at 26 July 2022 have not yet been endorsed for use in the
United Kingdom, are not expected to have a significant impact on the Group.

Note 2: Critical accounting judgements and key sources of estimation
uncertainty

The preparation of the Group's financial statements requires management to
make judgements, estimates and assumptions that impact the application of
accounting policies and the reported amounts of assets, liabilities, income
and expenses. Due to the inherent uncertainty in making estimates, actual
results reported in future periods may include amounts which differ from those
estimates. Estimates, judgements and assumptions are continually evaluated and
are based on historical experience and other factors, including expectations
of future events that are believed to be reasonable under the circumstances.
The Group's significant judgements, estimates and assumptions are unchanged
compared to those applied at 31 December 2021, except as detailed below.

Allowance for expected credit losses

The Group recognises an allowance for expected credit losses (ECLs) for loans
and advances to customers and banks, other financial assets held at amortised
cost, financial assets measured at fair value through other comprehensive
income and certain loan commitment and financial guarantee contracts. At 30
June 2022 the Group's expected credit loss allowance was £4,064 million (31
December 2021: £4,000 million), of which £3,839 million (31 December 2021:
£3,806 million) was in respect of drawn balances.

 

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

The calculation of the Group's expected credit loss allowances and provisions
against loan commitments and guarantees under IFRS 9 requires the Group to
make a number of judgements, assumptions and estimates. These are set out in
detail in the Group's financial statements for the year ended 31 December
2021. The principal changes made in the half-year to 30 June 2022 are as
follows:

Base case and MES economic assumptions

The Group's base case economic scenario has been revised in light of the
ongoing war in Ukraine, intensifying global inflation pressures, and a
continuing shift towards a more restrictive monetary policy stance by central
banks. The Group's updated base case scenario has two conditioning
assumptions: first, no further UK COVID-19 national lockdowns are mandated;
and, second, the war in Ukraine remains 'local', i.e. without overtly
involving neighbouring countries, NATO or China.

Based on these assumptions and incorporating the economic data published in
the second quarter, the Group's base case scenario is for a modest rise in the
unemployment rate alongside an easing of residential and commercial property
prices, as the UK Bank Rate continues to be raised in response to persistent
inflationary pressures. Risks around this base case economic view lie in both
directions, and are partly captured by the generation of alternative economic
scenarios. Uncertainties relating to key epidemiological developments, notably
the possibility that a vaccine-resistant strain could emerge, are not
specifically captured by these scenarios. These specific risks are recognised
outside of the modelled scenarios with a central adjustment.

The Group has taken into account the latest available information at the
reporting date in defining its base case scenario and generating alternative
economic scenarios. The scenarios include forecasts for key variables in the
second quarter of 2022, for which actuals may have since emerged prior to
publication.

The Group's approach to generating alternative economic scenarios is set out
in detail in its financial statements for the year ended 31 December 2021. For
June 2022, the Group has judged it appropriate to include a non-modelled
severe downside scenario to incorporate high CPI inflation and UK Bank Rate
profiles and to adopt this adjusted severe downside scenario to calculate the
Group's ECL. This is because the historic macroeconomic and loan loss data
upon which the scenario model is calibrated imply an association of downside
economic outcomes with easier monetary policy, and therefore low interest
rates. The adjustment is considered to better reflect the risks around the
Group's base case view in an economic environment where supply shocks are the
principal concern.

Scenarios by year

Key annual assumptions made by the Group are shown below. Gross domestic
product and Consumer Price Index (CPI) inflation are presented as an annual
change, house price growth and commercial real estate price growth are
presented as the growth in the respective indices within the period.
Unemployment rate and UK Bank Rate are averages for the period. For 31
December 2021, CPI numbers are translations of modelled Retail Price Index
excluding mortgage interest payments (RPIX) estimates, except for the base
case view.

The key UK economic assumptions made by the Group averaged over a five-year
period are also shown below. The use of calendar years maintains a
comparability between tables disclosed, noting that comparatives reflect one
calendar year earlier.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

 At 30 June 2022                      2022                              2023                              2024                              2025                              2026                              2022

                                      %                                 %                                 %                                 %                                 %                                 to 2026 average

                                                                                                                                                                                                                %

 Upside
 Gross domestic product                              3.5                               1.2                               1.8                               1.7                               1.7                               2.0
 Unemployment rate                                   3.1                               2.7                               2.9                               3.2                               3.4                               3.1
 House price growth                                  3.2                               3.6                               9.3                               5.9                               4.3                               5.2
 Commercial real estate price growth                 9.2                               1.8                               0.9                              (0.9)                             (0.2)                              2.1
 UK Bank Rate                                      1.64                              3.12                              2.97                              2.88                              2.78                              2.68
 CPI inflation                                       8.6                               5.5                               2.5                               1.9                               2.2                               4.1

 Base case
 Gross domestic product                              3.3                               0.6                               1.5                               1.6                               1.7                               1.7
 Unemployment rate                                   3.8                               4.2                               4.4                               4.5                               4.5                               4.3
 House price growth                                  1.8                              (1.4)                              3.4                               1.2                               1.0                               1.2
 Commercial real estate price growth                 1.8                              (5.0)                             (1.6)                             (1.3)                              0.8                              (1.1)
 UK Bank Rate                                      1.44                              2.25                              2.00                              2.00                              2.00                              1.94
 CPI inflation                                       8.6                               5.5                               2.2                               1.3                               1.5                               3.8

 Downside
 Gross domestic product                              3.0                              (0.1)                              1.1                               1.4                               1.7                               1.4
 Unemployment rate                                   4.5                               6.0                               6.3                               6.1                               5.9                               5.8
 House price growth                                 (0.1)                             (7.6)                             (4.6)                             (5.1)                             (3.5)                             (4.2)
 Commercial real estate price growth                (4.4)                           (11.9)                              (5.5)                             (3.6)                             (0.7)                             (5.3)
 UK Bank Rate                                      1.25                              1.23                              0.80                              0.85                              0.95                              1.02
 CPI inflation                                       8.7                               5.5                               1.8                               0.6                               0.7                               3.5

 Severe downside
 Gross domestic product                              1.6                              (1.8)                              1.0                               1.4                               1.6                               0.8
 Unemployment rate                                   5.8                               8.7                               8.7                               8.3                               7.7                               7.8
 House price growth                                 (1.6)                           (14.0)                            (12.3)                            (10.5)                              (6.4)                             (9.1)
 Commercial real estate price growth              (14.9)                            (20.9)                            (11.0)                              (5.6)                              1.0                            (10.6)
 UK Bank Rate - modelled                           0.76                              0.18                              0.18                              0.21                              0.24                              0.31
 UK Bank Rate - adjusted                           2.94                              4.75                              3.00                              2.25                              2.25                              3.04
 CPI inflation - modelled                            8.6                               5.1                               0.9                              (0.5)                             (0.5)                              2.7
 CPI inflation - adjusted                            9.8                             13.7                                4.1                               1.7                               0.1                               5.9

 Probability-weighted
 Gross domestic product                              3.1                               0.3                               1.5                               1.5                               1.7                               1.6
 Unemployment rate                                   4.0                               4.7                               5.0                               5.0                               4.9                               4.7
 House price growth                                  1.3                              (3.0)                              1.2                              (0.5)                             (0.1)                             (0.2)
 Commercial real estate price growth                 0.5                              (6.6)                             (3.0)                             (2.3)                              0.1                              (2.3)
 UK Bank Rate - modelled                           1.37                              2.00                              1.75                              1.74                              1.75                              1.72
 UK Bank Rate - adjusted                           1.59                              2.46                              2.03                              1.94                              1.95                              1.99
 CPI inflation - modelled                            8.6                               5.5                               2.0                               1.1                               1.3                               3.7
 CPI inflation - adjusted                            8.8                               6.3                               2.3                               1.3                               1.3                               4.0

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

 At 31 December 2021                  2021                              2022                              2023                              2024                              2025                              2021

                                      %                                 %                                 %                                 %                                 %                                 to 2025 average

                                                                                                                                                                                                                %

 Upside
 Gross domestic product                              7.1                               4.0                               1.4                               1.3                               1.4                               3.0
 Unemployment rate                                   4.4                               3.3                               3.4                               3.5                               3.7                               3.7
 House price growth                                10.1                                2.6                               4.9                               4.7                               3.6                               5.1
 Commercial real estate price growth               12.4                                5.8                               0.7                               1.0                              (0.6)                              3.7
 UK Bank Rate                                      0.14                              1.44                              1.74                              1.82                              2.03                              1.43
 CPI inflation                                       2.6                               5.9                               3.3                               2.6                               3.3                               3.5

 Base case
 Gross domestic product                              7.1                               3.7                               1.5                               1.3                               1.3                               2.9
 Unemployment rate                                   4.5                               4.3                               4.4                               4.4                               4.5                               4.4
 House price growth                                  9.8                               0.0                               0.0                               0.5                               0.7                               2.1
 Commercial real estate price growth               10.2                               (2.2)                             (1.9)                              0.1                               0.6                               1.2
 UK Bank Rate                                      0.14                              0.81                              1.00                              1.06                              1.25                              0.85
 CPI inflation                                       2.6                               5.9                               3.0                               1.6                               2.0                               3.0

 Downside
 Gross domestic product                              7.1                               3.4                               1.3                               1.1                               1.2                               2.8
 Unemployment rate                                   4.7                               5.6                               5.9                               5.8                               5.7                               5.6
 House price growth                                  9.2                              (4.9)                             (7.8)                             (6.6)                             (4.7)                             (3.1)
 Commercial real estate price growth                 8.6                            (10.1)                              (7.0)                             (3.4)                             (0.3)                             (2.6)
 UK Bank Rate                                      0.14                              0.45                              0.52                              0.55                              0.69                              0.47
 CPI inflation                                       2.6                               5.8                               2.8                               1.3                               1.6                               2.8

 Severe downside
 Gross domestic product                              6.8                               0.9                               0.4                               1.0                               1.4                               2.1
 Unemployment rate                                   4.9                               7.7                               8.5                               8.1                               7.6                               7.3
 House price growth                                  9.1                              (7.3)                           (13.9)                            (12.5)                              (8.4)                             (6.9)
 Commercial real estate price growth                 5.8                            (19.6)                            (12.1)                              (5.3)                             (0.5)                             (6.8)
 UK Bank Rate                                      0.14                              0.04                              0.06                              0.08                              0.09                              0.08
 CPI inflation                                       2.6                               5.8                               2.3                               0.5                               0.9                               2.4

 Probability-weighted
 Gross domestic product                              7.0                               3.4                               1.3                               1.2                               1.3                               2.8
 Unemployment rate                                   4.6                               4.7                               5.0                               5.0                               4.9                               4.8
 House price growth                                  9.6                              (1.4)                             (2.3)                             (1.7)                             (1.0)                              0.6
 Commercial real estate price growth                 9.9                              (3.9)                             (3.7)                             (1.2)                             (0.1)                              0.1
 UK Bank Rate                                      0.14                              0.82                              0.99                              1.04                              1.20                              0.83
 CPI inflation                                       2.6                               5.9                               2.9                               1.7                               2.2                               3.1

 

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

Base case scenario by quarter

Key quarterly assumptions made by the Group in the base case scenario are
shown below. Gross domestic product is presented quarter-on-quarter. House
price growth, commercial real estate price growth and CPI inflation are
presented year-on-year i.e from the equivalent quarter in the previous year.
Unemployment rate and UK Bank Rate are presented as at the end of each
quarter.

 At 30 June 2022                      First                   Second                  Third                   Fourth                  First                   Second                  Third                   Fourth

                                      quarter                 quarter                 quarter                 quarter                 quarter                 quarter                 quarter                 quarter

                                      2022                    2022                    2022                    2022                    2023                    2023                    2023                    2023

                                      %                       %                       %                       %                       %                       %                       %                       %

 Gross domestic product                         0.8                    (0.4)                    0.1                     0.2                     0.2                     0.2                     0.4                     0.4
 Unemployment rate                              3.7                     3.8                     3.8                     3.9                     4.0                     4.2                     4.3                     4.3
 House price growth                           11.1                    10.5                      6.8                     1.8                    (2.2)                   (4.1)                   (3.7)                   (1.4)
 Commercial real estate price growth          18.0                    15.3                      9.5                     1.8                    (4.3)                   (6.3)                   (5.3)                   (5.0)
 UK Bank Rate                                 0.75                    1.25                    1.75                    2.00                    2.25                    2.25                    2.25                    2.25
 CPI inflation                                  6.2                     9.1                     9.3                   10.0                      9.0                     5.4                     5.0                     2.8

 At 31 December 2021                  First                   Second                  Third                   Fourth                  First                   Second                  Third                   Fourth

                                      quarter                 quarter                 quarter                 quarter                 quarter                 quarter                 quarter                 quarter

                                      2021                    2021                    2021                    2021                    2022                    2022                    2022                    2022

                                      %                       %                       %                       %                       %                       %                       %                       %

 Gross domestic product                        (1.3)                    5.4                     1.1                     0.4                     0.1                     1.5                     0.5                     0.3
 Unemployment rate                              4.9                     4.7                     4.3                     4.3                     4.4                     4.3                     4.3                     4.3
 House price growth                             6.5                     8.7                     7.4                     9.8                     8.4                     6.1                     3.2                     0.0
 Commercial real estate price growth           (2.9)                    3.4                     7.5                   10.2                      8.4                     5.2                     0.9                    (2.2)
 UK Bank Rate                                 0.10                    0.10                    0.10                    0.25                    0.50                    0.75                    1.00                    1.00
 CPI inflation                                  0.6                     2.1                     2.8                     4.9                     5.3                     6.5                     6.3                     5.3

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

ECL sensitivity to economic assumptions

The table below shows the Group's ECL for the upside, base case, downside and
severe downside scenarios. The stage allocation for an asset is based on the
overall scenario probability-weighted PD and, hence, the staging of assets is
constant across all the scenarios. In each economic scenario the ECL for
individual assessments and post-model adjustments is constant, reflecting the
basis on which they are evaluated. Judgements applied through changes to
inputs are reflected in the scenario sensitivities. The probability-weighted
view shows the extent to which a higher ECL allowance has been recognised to
take account of multiple economic scenarios relative to the base case; the
uplift being £372 million compared to £221 million at 31 December 2021.

 At 30 June 2022     Probability-                        Upside                              Base case                           Downside                            Severe

                     weighted                            £m                                  £m                                  £m                                  downside

                     £m                                                                                                                                              £m

 UK mortgages                      837                                 462                                 610                                 980                              2,213
 Credit cards                      629                                 546                                 597                                 686                                 804
 Other Retail                      997                                 949                                 981                              1,029                               1,093
 Commercial Banking             1,383                               1,194                               1,286                               1,451                               2,040
 Other                             218                                 216                                 218                                 218                                 219
 ECL allowance                  4,064                               3,367                               3,692                               4,364                               6,369

 

 At 31 December 2021
 UK mortgages                       837                                 637                                 723                                 967                              1,386
 Credit cards                       521                                 442                                 500                                 569                                 672
 Other Retail                       908                                 844                                 892                                 947                              1,034
 Commercial Banking              1,316                               1,182                               1,246                               1,384                               1,728
 Other                              418                                 416                                 418                                 419                                 421
 ECL allowance                   4,000                               3,521                               3,779                               4,286                               5,241

The impact of changes in the UK unemployment rate and House Price Index (HPI)
have also been assessed. Although such changes would not be observed in
isolation, as economic indicators tend to be correlated in a coherent
scenario, this gives insight into the sensitivity of the Group's ECL to
gradual changes in these two critical economic factors. The assessment has
been made against the base case with the reported staging unchanged and is
assessed through the direct impact on modelled ECL only.

The table below shows the impact on the Group's ECL resulting from a 1
percentage point (pp) increase or decrease in the UK unemployment rate. The
increase or decrease is presented based on the adjustment phased evenly over
the first ten quarters of the base case scenario. An immediate increase or
decrease would drive a more material ECL impact as it would be fully reflected
in both 12-month and lifetime PDs.

                     At 30 June 2022                                                                                               At 31 December 2021
 1pp increase in                                                     1pp decrease in                                               1pp increase in                                          1pp decrease in

 unemployment                                                        unemployment                                                  unemployment                                             unemployment

 £m                                                                  £m                                                            £m                                                       £m

 UK mortgages                             13                                                       (11)                                                 23                                                      (18)
 Credit cards                             22                                                       (22)                                                 20                                                      (20)
 Other Retail                             14                                                       (13)                                                 14                                                      (14)
 Commercial Banking                       53                                                       (45)                                                 49                                                      (42)
 Other                                      1                                                        (1)                                                  1                                                       (1)
 ECL impact                             103                                                        (92)                                               107                                                       (95)

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

The table below shows the impact on the Group's ECL in respect of UK mortgages
resulting from an increase or decrease in loss given default for a 10
percentage point (pp) increase or decrease in the UK House Price Index (HPI).
The increase or decrease is presented based on the adjustment phased evenly
over the first ten quarters of the base case scenario. The increased ECL
sensitivity in the period has resulted from the change in definition of
default and associated model changes. This has resulted in greater univariate
sensitivity of predicted defaults and possession rates to future house price
levels, alongside the direct impact on forecast sale values.

                  At 30 June 2022                                                             At 31 December 2021
                  10pp increase                           10pp decrease                       10pp increase                            10pp decrease

                  in HPI                                  in HPI                              in HPI                                   in HPI

 ECL impact, £m                (137)                                    216                                (112)                                     162

Application of judgement in adjustments to modelled ECL

Impairment models fall within the Group's model risk framework with model
monitoring, periodic validation and back testing performed on model components
(i.e. probability of default, exposure at default and loss given default).
Limitations in the Group's impairment models or data inputs may be identified
through the ongoing assessment and validation of the output of the models. In
these circumstances, management make appropriate adjustments to the Group's
allowance for impairment losses to ensure that the overall provision
adequately reflects all material risks. These adjustments are determined by
considering the particular attributes of exposures which have not been
adequately captured by the impairment models and range from changes to model
inputs and parameters, at account level, through to more qualitative
post-model adjustments.

Judgements are not typically assessed under each distinct economic scenario
used to generate ECL, but instead are applied incrementally to final modelled
ECL which reflects the probability-weighted view of all scenarios. All
adjustments are reviewed quarterly and are subject to internal review and
challenge, including by the Audit Committee, to ensure that amounts are
appropriately calculated and that there are specific release criteria
identified.

The coronavirus pandemic and the various support measures that were put in
place resulted in an economic environment which differed significantly from
the historical economic conditions upon which the impairment models had been
built. As a result there has been a greater need for management judgements to
be applied alongside the use of models. Over the first half of 2022 the
intensifying inflationary pressures within the Group's outlook have created
further risks not present in these historic conditions. Conversely, the direct
impact of the pandemic on both economic and credit performance has appeared to
reduce, resulting in a reduction in judgements required specifically to
capture COVID-19 risks. At 30 June 2022 total management judgement resulted
in additional ECL allowances of £796 million (31 December 2021: £1,278
million). The table below analyses total ECL allowance by portfolio,
separately identifying the amounts that have been modelled, those that have
been individually assessed and those arising through the application of
management judgement.

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

                                                                                                       Judgements due to:
 At 30 June 2022      Modelled                               Individually                      COVID-19(1)                                      Inflationary risk                        Other                                     Total

                      ECL                                    assessed                          £m                                               £m                                       £m                                        ECL

                      £m                                     £m                                                                                                                                                                    £m

 UK mortgages                       565                                      -                                         39                                       -                                      233                                       837
 Credit cards                       528                                      -                                         18                                       91                                        (8)                                    629
 Other Retail                       856                                      -                                         16                                       63                                       62                                      997
 Commercial Banking                 390                                    911                                         15                                     116                                       (49)                                  1,383
 Other                                18                                     -                                       200                                        -                                        -                                       218
 Total                           2,357                                     911                                       288                                      270                                      238                                    4,064

 At 31 December 2021
 UK mortgages                       292                                      -                                         67                                       52                                     426                                       837
 Credit cards                       436                                      -                                         94                                       -                                         (9)                                    521
 Other Retail                       801                                      -                                         57                                       -                                        50                                      908
 Commercial Banking                 270                                    905                                       155                                        -                                       (14)                                  1,316
 Other                                18                                     -                                       400                                        -                                        -                                       418
 Total                           1,817                                     905                                       773                                        52                                     453                                    4,000

(1   ) Judgements introduced to address the impact that COVID-19 and
resulting interventions have had on the Group's economic outlook and observed
loss experience, which have required additional model limitations to be
addressed.

Except as noted below, the nature of the judgements is consistent with those
applied by the Group in its financial statements for the year ended 31
December 2021. The 30 June 2022 allowance has been re-assessed based on latest
economic outlook, data points and modelled result.

Judgements due to COVID-19

UK mortgages: £39 million (31 December 2021: £67 million)

These adjustments principally comprise:

Increase in time to repossession: £39 million (31 December 2021: £52
million)

This reflects an adjustment made to allow for an increase in the time assumed
between default and repossession as a result of the Group temporarily
suspending the repossession of properties to support customers during the
pandemic. The reduction in scale of the judgement reflects the lower
sensitivity of the time between default and repossession following the change
in definition of default to align with the CRD IV regulatory definition
adopted from 1 January 2022.

Credit cards: £18 million (31 December 2021: £94 million) and Other Retail:
£16 million (31 December 2021: £57 million)

These adjustments principally comprise:

Recognition of support measures: Credit cards: £18 million (31 December 2021:
£94 million) and Other Retail: £16 million (31 December 2021: £40
million)

Government support and subdued levels of consumer spending were judged to
contribute to a reduced flow of accounts into default. Adjustments to address
reduced default rates have been largely released following convergence between
actual and predicted levels, with predicted levels reducing as a consequence
of an improved economic outturn. Default rates continue to be adjusted for
Motor and Business Banking where defaults remain below predictions, or in the
case of Business Banking, susceptible to the impact of Business Bounce Back
Loans. The remaining adjustment on credit cards is to reverse the benefit of
lower predicted exposures at default due to the current subdued levels of
consumer spending.

( )

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

Commercial Banking: £15 million (31 December 2021: £155 million)

These adjustments principally comprise:

Adjustment to economic variables used as inputs to models: £21 million (31
December 2021: £88 million)

Observed reductions in the rate of UK corporate insolvencies, used as an input
to commercial default models, continue to require judgemental uplifts, to
generate a more appropriate level of predicted defaults. With model outputs
based on the lagged 12 months of observed insolvency data, management believe
that the historically low levels of insolvencies seen during 2021 were
impacted by the pandemic and still do not fully reflect the underlying credit
risk, however the adjustment has reduced significantly as observed levels of
insolvencies have started to normalise and arrears have remained low.

Specific sector risks: £nil (31 December 2021: £80 million)

Judgemental uplifts which previously applied a targeted stress on likelihood
and severity of loss to sectors considered to be exposed to an elevated risk
from COVID-19 have been released. This is because COVID-19 and potential
social restrictions are no longer considered to pose an elevated risk to these
industries. Wider economic risks have now been assessed separately with
similar judgemental adjustments raised to reflect inflationary pressures.

Other: £200 million (31 December 2021: £400 million)

Central adjustment in respect of economic uncertainty

An important element of the methodology used to calculate the Group's ECL
allowance is the determination of a base case economic scenario, predicated on
certain conditioning assumptions, which is then used to derive alternative
economic scenarios using stochastic shocks. The base case represents the
Group's most likely view, however management believes that in the context of
the pandemic, the possibility that the conditioning assumptions are
invalidated remains to the downside. In particular, the possibility that a
future virus mutation has vaccine resistance leading to serious social and
economic disruption. Such a possibility lies outside of the Group's current
methodology because it would invalidate one of the key assumptions behind the
base case forecast. The likelihood and impact of a vaccine resistant mutation
is difficult to estimate with any precision therefore the Group has used
judgement to determine a reasonable estimate of this additional downside risk,
informed by several approaches.

As at 30 June 2022, this adjustment has been reduced from £400 million to
£200 million, reflecting the reduced risk seen through lower levels of
mortality in the UK and globally, while continuing to recognise that the risk
of a vaccine resistant mutation remains. Two further sub-variants of Omicron
classed as variants of concern towards the end of May are now predominant in
the UK and are causing a recent increase in infection and hospitalisations.
The recent increase in COVID-19 infections demonstrates the need to retain
some caution, however COVID-19 is no longer considered to pose the same level
of elevated risk as at 31 December 2021.

One approach used to quantify the amount of the central adjustment of £200
million (31 December 2021: £400 million) is to apply a 5 per cent
re-weighting from the stated upside to the stated severe downside scenario, a
reduced re-weight from 31 December 2021. Another approach is to apply a half
of the impact of the stated univariate sensitivities of unemployment (1
percentage point increase) and HPI (10 percentage point decrease), still
reflecting a more immediate and therefore greater ECL impact than the gradual
increase reflected in those sensitivities.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

Judgements due to inflationary risk

Credit cards: £91 million (31 December 2021: £nil) and Other Retail: £63
million (31 December 2021: £nil)

Inflationary risk on Retail segments: Credit cards: £56 million (31 December
2021: £nil) and Other Retail: £33 million (31 December 2021: £nil)

Although portfolio performance remains strong, and no deterioration in credit
risk has been observed to date due to high inflation and a rising interest
rate environment, management have made an adjustment for customers most
vulnerable to inflationary pressures and interest rate rises which may impact
the ability to maintain repayment commitments. Additional ECL has been raised
for customers with lower income levels and higher indebtedness based on a
higher estimated likelihood of default. Management will monitor customer
performance over time to ensure that this adjustment remains reasonable and
appropriate.

Adjustment to affordability: Credit cards: £35 million (31 December 2021:
£nil) and Other Retail: £30 million (31 December 2021: £nil)

The Group's ECL models for credit cards and personal loan portfolios use
predictions of wage growth to account for future affordability stress. As
rapidly increasing inflation is currently eroding assumed nominal wage growth,
adjustments have been made to the econometric models to account for real,
rather than nominal, income to produce adjusted expected default forecasts.
Management believe that this is an appropriate way to account for the
aggregate inflationary risk in these unsecured portfolios and will continue to
monitor both actual economic and customer outcomes to ensure that this
adjustment remains reasonable and appropriate.

Commercial Banking: £116 million (31 December 2021: £nil)

Sectors at risk: £116 million (31 December 2021: £nil)

Management believe that new risks have emerged for certain sectors due to
impacts from heightened inflationary pressures and rising interest rates
beyond what is captured in the models. An adjustment of £116 million has been
raised to increase ECL for specific commercial sectors deemed most susceptible
to inflationary pressures. Management will continue to closely monitor all
sectors of the economy and revise the sectors in scope of this judgement as
risks and corporate borrower performance evolve.

( )

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 2: Critical accounting judgements and key sources of estimation
uncertainty (continued)

Other judgements

UK mortgages: £233 million (31 December 2021: £426 million)

These adjustments principally comprise:

Long-term defaults: £115 million (31 December 2021: £87 million)

The Group suspended mortgage litigation activity between late-2014 and
mid-2018 as policy changes were implemented for the treatment of amounts in
arrears, interrupting the natural flow of accounts to repossession. Provision
coverage is uplifted to the equivalent levels of those accounts already in
repossession on an estimated shortfall of balances expected to flow to
possession. A further adjustment is made to accounts which have been in
default for more than 24 months, with an arrears balance increase in the last
6 months. These accounts have their probability of possession set to 95 per
cent based on observed historical losses incurred on accounts that were of an
equivalent status. The increase in the judgement reflects a lower modelled
coverage that requires a larger adjustment to reach the same levels.

End-of-term interest-only: £28 million (31 December 2021: £174 million)

The adoption of a definition of default in 2022 for UK mortgages that now
includes interest-only accounts that become 90 days past due has removed the
previous need to adjust for losses associated with interest-only accounts that
have missed their final capital payment. A remaining smaller adjustment has
been maintained to mitigate the risk that the model potentially understates
the credit losses associated with interest-only accounts that have not yet
reached maturity but could potentially miss their final capital payment when
it falls due.

Adjustment for specific segments: £50 million (31 December 2021: £54
million)

The Group monitors risks across specific segments of its portfolios which may
not be fully captured through wider collective models. Judgemental increases
applied to probability of default on forborne accounts (31 December 2021:
£18 million) have been removed as models now include forborne accounts in
Stage 3 assets. There is negligible change to the judgement (31 December 2021:
£36 million) for fire safety and cladding uncertainty. This captures risks
within the assessment of affordability and asset valuations, not captured by
underlying models.

Credit cards: £(8) million (31 December 2021: £(9) million) and Other
Retail: £62 million (31 December 2021: £50 million)

These adjustments principally comprise:

Lifetime extension on revolving products: Credit cards: £57 million (31
December 2021: £41 million) and Other Retail: £9 million (31 December 2021:
£5 million)

As per the Group's financial statements for the year ended 31 December 2021,
an adjustment is required to extend the lifetime used for Stage 2 exposures on
Retail revolving products from a three year modelled lifetime, which reflected
the outcome data available when the model was developed. Previously this was
deemed to be six years by increasing default probabilities through the
extrapolation of the default trajectory observed throughout the three years
and beyond. During 2022, work was undertaken to reassess the expected lifetime
for these assets, concluding in an extension of the expected lifetime from six
to ten years, resulting in an increase to this adjustment.

Adjustments to loss given defaults (LGDs): Credit cards: £(63) million (31
December 2021: £(37) million) and Other Retail: £45 million (31 December
2021: £26 million)

A number of adjustments have been made to the loss given default assumptions
used within unsecured and motor credit models. These include judgements held
previously, notably in relation to the alignment of MBNA credit card cure
rates as collection strategies harmonise. Alongside this, new adjustments have
also been raised to capture recent improvements in observed cure rates offset
by updates to recovery cost assumptions. These adjustments will be released
once incorporated into models through future recalibration which is pending
model development.

Commercial Banking: £(49) million (31 December 2021: £(14) million)

Adjustments to loss given defaults (LGDs): £(49) million (31 December 2021:
£(14) million)

The modelling approach for loss given default for commercial exposures has
been reviewed and management believe that it is necessary to adjust ECL to
mitigate limitations identified in the approach which are causing loss given
default to be inflated. These include the benefit from amortisation of
exposures relative to collateral values at default and a move to an
exposure-weighted approach being adopted. The latter driving the increase in
this judgement at 30 June 2022. These temporary adjustments will be addressed
through future model development therefore removing the need to judgementally
adjust.

(
)

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 3: Segmental analysis

The Group provides a wide range of banking and financial services in the UK
and in certain locations overseas. The Group Executive Committee (GEC) of
Lloyds Bank plc remains the chief operating decision maker for the Group.

The Group's activities are organised into two financial reporting segments:
Retail and Commercial Banking. There has been no change to the descriptions of
these segments as provided in note 4 to the Group's financial statements for
the year ended 31 December 2021, neither has there been any change to the
Group's segmental accounting for internal segment services or derivatives
entered into by units for risk management purposes since 31 December 2021.

In the half-year to 30 June 2022:

•  The Group has reviewed and updated its methodology for liquidity
transfer pricing between segments

•  Certain customer relationships have been migrated from the SME business
within Commercial Banking to Business Banking within Retail

Comparatives have been presented on a consistent basis in respect of the above
changes.

 Half-year to 30 June 2022       Retail                          Commercial                                     Other                                  Total

                                 £m                              Banking                                        £m                                     £m

                                                                 £m

 Net interest income                        4,819                                   1,109                                     161                                 6,089
 Other income                                  956                                     347                                    660                                 1,963
 Total income                               5,775                                   1,456                                     821                                 8,052
 Costs                                     (3,024)                                    (871)                                  (510)                               (4,405)
 Impairment (charge) credit                   (314)                                     (77)                                    27                                  (364)
 Profit before tax                          2,437                                      508                                    338                                 3,283

 External income                            6,004                                   1,316                                     732                                 8,052
 Inter-segment income (expense)               (229)                                    140                                      89                                     -
 Segment income                             5,775                                   1,456                                     821                                 8,052

 

 Half-year to 30 June 2021(1)    Retail                                 Commercial                             Other                                     Total

                                 £m                                     Banking                                £m                                        £m

                                                                        £m

 Net interest income                        4,392                                     930                                      54                                   5,376
 Other income                                  830                                    377                                    724                                    1,931
 Total income                               5,222                                  1,307                                     778                                    7,307
 Costs                                     (2,963)                                   (943)                                  (658)                                  (4,564)
 Impairment credit                               89                                   585                                        3                                     677
 Profit before tax                          2,348                                     949                                    123                                    3,420

 External income                            5,721                                  1,280                                     306                                    7,307
 Inter-segment income (expense)               (499)                                     27                                   472                                         -
 Segment income                             5,222                                  1,307                                     778                                    7,307

(1   ) Restated, see page 49.

( )

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 3: Segmental analysis (continued)

                     Segment                                                       Segment

                     external assets                                               external liabilities
                     At 30 Jun                        At 31 Dec                    At 30 Jun                       At 31 Dec

                     2022                             2021(1)                      2022                            2021(1)

                     £m                               £m                           £m                              £m

 Retail                     376,473                          372,152                      326,049                         323,118
 Commercial Banking           81,403                           77,045                     120,995                         119,077
 Other                      168,447                          153,652                      138,564                         119,882
 Total                      626,323                          602,849                      585,608                         562,077

(1   ) Restated, see page 49.

( )

(
)

Note 4: Net fee and commission income

                                       Half-year                              Half-year

                                       to 30 Jun                              to 30 Jun

                                       2022                                   2021

                                       £m                                     £m

 Fee and commission income:
 Current accounts                                    328                                    310
 Credit and debit card fees                          558                                    381
 Commercial banking and treasury fees                117                                    167
 Factoring                                             41                                     38
 Other fees and commissions                          136                                    174
 Total fee and commission income                  1,180                                  1,070
 Fee and commission expense                         (532)                                  (480)
 Net fee and commission income                       648                                    590

Current account and credit and debit card fees principally arise in Retail;
commercial banking, treasury and factoring fees arise in Commercial Banking.

Note 5: Operating expenses

                                Half-year                           Half-year

                                to 30 Jun                           to 30 Jun

                                2022                                2021

                                £m                                  £m

 Staff costs                               1,907                               1,868
 Premises and equipment costs                 126                                 112
 Other expenses                            1,185                               1,364
 Depreciation and amortisation             1,187                               1,220
 Total operating expenses                  4,405                               4,564

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 6: Impairment

                                                                    Half-year                                 Half-year

                                                                    to 30 Jun                                 to 30 Jun

                                                                    2022                                      2021

                                                                    £m                                        £m

 Impact of transfers between stages                                               419                                       152
 Other changes in credit quality                                                    15                                     (473)
 Additions and repayments                                                          (76)                                    (359)
 Methodology and model changes                                                        2                                         3
 Other items                                                                          4                                       -
                                                                                   (55)                                    (829)
 Total impairment charge (credit)                                                 364                                      (677)

 In respect of:
 Loans and advances to banks                                                          1                                        (3)
 Loans and advances to customers                                                  329                                      (594)
 Debt securities                                                                      2                                       -
 Financial assets held at amortised cost                                          332                                      (597)
 Impairment charge (credit) on drawn balances                                     332                                      (597)
 Loan commitments and financial guarantees                                          32                                       (78)
 Financial assets at fair value through other comprehensive income                  -                                          (2)
 Total impairment charge (credit)                                                 364                                      (677)

There was no charge in respect of in respect of residual value impairment and
voluntary terminations within the Group's UK Motor Finance business (half-year
to 30 June 2021: release of £41 million).

The Group's impairment charge comprises the following:

Impact of transfers between stages

The net impact on the impairment charge of transfers between stages.

Other changes in credit quality

Changes in loss allowance as a result of movements in risk parameters that
reflect changes in customer credit quality, but which have not resulted in a
transfer to a different stage. This also contains the impact on the impairment
charge of write-offs and recoveries, where the related loss allowances are
reassessed to reflect the view of credit quality at the balance sheet date and
therefore the ultimate realisable or recoverable value.

Additions and repayments

Expected loss allowances are recognised on origination of new loans or further
drawdowns of existing facilities. Repayments relate to the reduction of loss
allowances resulting from the repayment of outstanding balances that have been
provided against.

Methodology and model changes

Increase or decrease in impairment charge as a result of adjustments to the
models used for expected credit loss calculations; either as changes to the
model inputs or to the underlying assumptions, as well as the impact of
changing the models used.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 7: Tax expense

In accordance with IAS 34, the Group's income tax expense for the half-year to
30 June 2022 is based on the best estimate of the weighted-average annual
income tax rate expected for the full financial year. The tax effects of
one-off items are not included in the weighted-average annual income tax rate,
but are recognised in the relevant period.

An explanation of the relationship between tax (expense) credit and accounting
profit is set out below:

                                                                Half-year                                 Half-year

                                                                to 30 Jun                                 to 30 Jun

                                                                2022                                      2021

                                                                £m                                        £m

 Profit before tax                                                         3,283                                     3,420
 UK corporation tax thereon at 19 per cent (2021: 19 per cent)               (624)                                     (650)
 Impact of surcharge on banking profits                                      (168)                                     (212)
 Non-deductible costs: conduct charges                                           (4)                                       (7)
 Other non-deductible costs                                                      (3)                                     (40)
 Non-taxable income                                                             35                                        12
 Tax relief on coupons on other equity instruments                              -                                         39
 Tax-exempt gains on disposals                                                  -                                           2
 Tax losses where no deferred tax recognised                                     (4)                                       (5)
 Remeasurement of deferred tax due to rate changes                             (16)                                  1,189
 Differences in overseas tax rates                                             (44)                                      (19)
 Adjustments in respect of prior years                                         (14)                                      (21)
 Tax (expense) credit                                                        (842)                                      288

 

Note 8: Financial assets at fair value through profit or loss

                                                                     At 30 Jun                           At 31 Dec

                                                                     2022                                2021

                                                                     £m                                  £m

 Financial assets mandatorily at fair value through profit or loss:
 Loans and advances to customers                                                1,188                               1,559
 Equity shares                                                                     241                                 239
                                                                                1,429                               1,798
 Total financial assets at fair value through profit or loss                    1,429                               1,798

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 9: Financial assets at amortised cost

Half-year to 30 June 2022

                                                       Gross carrying amount                                                                                                                     Allowance for expected credit losses
                                                       Stage 1                      Stage 2                    Stage 3                    POCI                       Total                       Stage 1                        Stage 2                      Stage 3                        POCI                           Total

                                                       £m                           £m                         £m                         £m                         £m                          £m                             £m                           £m                             £m                             £m

 Loans and advances to banks
  At 1 January 2022                                        4,478                              -                          -                          -                    4,478                             -                              -                            -                              -                              -
 Exchange and other adjustments                               383                             -                          -                          -                       383                            -                              -                            -                              -                              -
 Other changes in credit quality                                                                                                                                                                            1                             -                            -                                                              1
 Additions and repayments                                     801                             -                          -                          -                       801                            -                              -                            -                              -                              -
 Charge to the income statement                                                                                                                                                                             1                             -                            -                              -                               1
 At 30 June 2022                                           5,662                              -                          -                          -                    5,662                              1                             -                            -                              -                               1
 Allowance for impairment losses                                 (1)                          -                          -                          -                          (1)
 Net carrying amount                                       5,661                              -                          -                          -                    5,661

 Loans and advances to customers
  At 1 January 2022                                    382,366                        34,884                       6,406                    10,977                   434,633                            909                         1,112                        1,573                             210                         3,804
 Exchange and other adjustments(1)                           (953)                           11                        (21)                        30                      (933)                            1                             -                           21                             53                             75
 Transfers to Stage 1                                      8,511                       (8,472)                         (39)                                                    -                        173                           (166)                            (7)                                                           -
 Transfers to Stage 2                                  (21,699)                       21,981                         (282)                                                     -                         (46)                          101                           (55)                                                            -
 Transfers to Stage 3                                        (579)                     (2,279)                     2,858                                                       -                           (2)                          (74)                          76                                                             -
 Impact of transfers between stages                    (13,767)                       11,230                       2,537                                                       -                       (129)                           352                          178                                                           401
                                                                                                                                                                                                           (4)                         213                          192                                                           401
 Other changes in credit quality                                                                                                                                                                       (173)                            (19)                        206                               (8)                             6
 Additions and repayments                                  8,873                       (2,317)                       (507)                      (573)                    5,476                            32                            (33)                         (67)                           (12)                           (80)
 Methodology and model changes                                                                                                                                                                             (2)                          (19)                          45                            (22)                              2
 Charge (credit) to the income statement                                                                                                                                                               (147)                           142                          376                             (42)                          329
 Advances written off                                                                                                (426)                        (19)                     (445)                                                                                   (426)                            (19)                         (445)
 Recoveries of advances written off in previous years                                                                   71                          -                         71                                                                                      71                              -                             71
 At 30 June 2022                                       376,519                        43,808                       8,060                    10,415                   438,802                            763                         1,254                        1,615                             202                         3,834
 Allowance for impairment losses                             (763)                     (1,254)                    (1,615)                       (202)                   (3,834)
 Net carrying amount                                   375,756                        42,554                       6,445                    10,213                   434,968

(1   ) Exchange and other adjustments includes the impact of movements in
exchange rates, discount unwind, derecognising assets as a result of
modifications and adjustments in respect of purchased or originated
credit-impaired financial assets (POCI). Where a POCI asset's expected credit
loss is less than its expected credit loss on purchase or origination, the
increase in its carrying value is recognised within gross loans, rather than
as a negative impairment allowance.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 9: Financial assets at amortised cost (continued)

                                           Gross carrying amount                                                                                                                                     Allowance for expected credit losses
                                           Stage 1                            Stage 2                            Stage 3                      POCI                       Total                       Stage 1                        Stage 2                      Stage 3                        POCI                         Total

                                           £m                                 £m                                 £m                           £m                         £m                          £m                             £m                           £m                             £m                           £m

 Reverse repurchase agreements
 At 30 June 2022                             52,057                                     -                                  -                            -                  52,057
 Allowance for impairment losses                     -                                  -                                  -                            -                          -
 Net carrying amount                         52,057                                     -                                  -                            -                  52,057

 Debt securities
 At 1 January 2022                             4,554                                     9                                  1                           -                    4,564                              1                             -                             1                             -                             2
 Exchange and other adjustments                   175                                   -                                  -                            -                       175                            -                              -                            -                              -                            -
 Transfers to Stage 1                                 9                                 (9)                                -                                                       -                           -                              -                            -                                                           -
 Impact of transfers between stages                   9                                 (9)                                -                                                       -                           -                              -                            -                                                           -
                                                                                                                                                                                                               -                              -                            -                                                           -
 Other changes in credit quality                                                                                                                                                                                1                             -                            -                              -                             1
 Additions and repayments                      1,666                                    -                                  -                            -                    1,666                              1                             -                            -                              -                             1
 Charge to the income statement                                                                                                                                                                                 2                             -                            -                              -                             2
 At 30 June 2022                               6,404                                                                        1                           -                    6,405                              3                             -                             1                             -                             4
 Allowance for impairment losses                     (3)                                -                                  (1)                          -                          (4)
 Net carrying amount                           6,401                                    -                                  -                            -                    6,401

 Due from fellow Lloyds Banking Group undertakings
 At 30 June 2022                                  714                                   -                                  -                            -                       714
 Allowance for impairment losses                     -                                  -                                  -                            -                          -
 Net carrying amount                              714                                   -                                  -                            -                       714
 Total financial assets at amortised cost  440,589                              42,554                               6,445                      10,213                   499,801

The total allowance for impairment losses includes £94 million (31 December
2021: £95 million) in respect of residual value impairment and voluntary
terminations within the Group's UK Motor Finance business.

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 9: Financial assets at amortised cost (continued)

Movements in allowance for expected credit losses in respect of undrawn
balances were as follows:

                                                                                          Allowance for expected credit losses
                                                                                          Stage 1                        Stage 2                        Stage 3                        POCI                         Total

                                                                                          £m                             £m                             £m                             £m                           £m

 Undrawn balances
 At 1 January 2022                                                                               103                              86                               5                             -                         194
 Exchange and other adjustments                                                                     (1)                             1                             (1)                            -                            (1)
 Transfers to Stage 1                                                                              23                            (23)                             -                                                           -
 Transfers to Stage 2                                                                               (5)                             5                             -                                                           -
 Transfers to Stage 3                                                                               -                              (2)                             2                                                          -
 Impact of transfers between stages                                                               (18)                            37                              (1)                                                        18
                                                                                                    -                             17                               1                                                         18
 Other items taken to the income statement                                                         12                               3                             (1)                            -                           14
 Charge to the income statement                                                                    12                             20                              -                              -                           32
 At 30 June 2022                                                                                 114                            107                                4                             -                         225

The Group's total impairment allowances at 30 June 2022 were as follows:

                                                                                                                            Allowance for expected credit losses
                                                                                                                            Stage 1                        Stage 2                      Stage 3                        POCI                         Total

                                                                                                                            £m                             £m                           £m                             £m                           £m

 In respect of:
 Loans and advances to banks                                                                                                           1                             -                            -                              -                             1
 Loans and advances to customers                                                                                                   763                         1,254                        1,615                             202                       3,834
 Debt securities                                                                                                                       3                             -                             1                             -                             4
 Financial assets at amortised cost                                                                                                767                         1,254                        1,616                             202                       3,839
 Provisions in relation to loan commitments and financial guarantees                                                               114                            107                              4                             -                         225
 Total                                                                                                                             881                         1,361                        1,620                             202                       4,064
 Expected credit loss in respect of financial assets at fair value through                                                             3                             -                            -                              -                             3
 other comprehensive income (memorandum item)

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 9: Financial assets at amortised cost (continued)

Year ended 31 December 2021

                                  Gross carrying amount                                                                                                                 Allowance for expected credit losses
                                  Stage 1                    Stage 2                    Stage 3                    POCI                       Total                     Stage 1                        Stage 2                      Stage 3                      POCI                         Total

                                  £m                         £m                         £m                         £m                         £m                        £m                             £m                           £m                           £m                           £m

 Loans and advances to banks
 At 1 January 2021                    4,328                            -                          -                          -                    4,328                            4                             -                            -                            -                             4
 Exchange and other adjustments            15                          -                          -                          -                         15                         -                              -                            -                            -                            -
 Additions and repayments                135                           -                          -                          -                       135                          (1)                            -                            -                            -                            (1)
 Other changes in credit quality                                                                                                                                                  (3)                            -                            -                            -                            (3)
 Credit to the income statement                                                                                                                                                   (4)                            -                            -                            -                            (4)
 At 31 December 2021                  4,478                            -                          -                          -                    4,478                           -                              -                            -                            -                            -
 Allowance for impairment losses            -                          -                          -                          -                          -
 Net carrying amount                  4,478                            -                          -                          -                    4,478

 

 Loans and advances to customers
 At 1 January 2021                                     361,161                 51,280                     6,443                  12,511                  431,395                       1,347                       2,125                       1,968                          261                    5,701
 Exchange and other adjustments(1)                        (2,518)                    (31)                     (82)                      68                  (2,563)                          (2)                         (5)                          5                       121                       119
 Transfers to Stage 1                                    18,662              (18,623)                         (39)                                                 -                      562                        (551)                         (11)                                                    -
 Transfers to Stage 2                                  (11,995)                12,709                       (714)                                                  -                       (48)                       155                        (107)                                                     -
 Transfers to Stage 3                                        (872)              (1,818)                   2,690                                                    -                       (13)                      (220)                        233                                                      -
 Impact of transfers between stages                        5,795                (7,732)                   1,937                                                    -                     (426)                        193                         221                                                    (12)
                                                                                                                                                                                            75                       (423)                        336                                                    (12)
 Other changes in credit quality                                                                                                                                                         (239)                       (256)                        254                          (48)                    (289)
 Additions and repayments                                17,928                 (8,633)                     (994)                 (1,565)                    6,736                       (209)                       (344)                         (98)                        (87)                    (738)
 Methodology and model changes                                                                                                                                                             (63)                         15                            6                          -                       (42)
 (Credit) charge to the income statement                                                                                                                                                 (436)                    (1,008)                         498                        (135)                  (1,081)
 Advances written off                                                                                    (1,057)                       (37)                 (1,094)                                                                           (1,057)                          (37)                 (1,094)
 Recoveries of advances written off in previous years                                                        159                         -                      159                                                                               159                            -                      159
 At 31 December 2021                                   382,366                 34,884                     6,406                  10,977                  434,633                          909                      1,112                       1,573                          210                    3,804
 Allowance for impairment losses                             (909)              (1,112)                  (1,573)                     (210)                  (3,804)
 Net carrying amount                                   381,457                 33,772                     4,833                  10,767                  430,829

(1   ) Exchange and other adjustments includes the impact of movements in
exchange rates, discount unwind, derecognising assets as a result of
modifications and adjustments in respect of purchased or originated
credit-impaired financial assets (POCI). Where a POCI asset's expected credit
loss is less than its expected credit loss on purchase or origination, the
increase in its carrying value is recognised within gross loans, rather than
as a negative impairment allowance.

( )

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 9: Financial assets at amortised cost (continued)

( )

                                           Gross carrying amount                                                                                                                                     Allowance for expected credit losses
                                           Stage 1                            Stage 2                            Stage 3                      POCI                       Total                       Stage 1                        Stage 2                      Stage 3                        POCI                         Total

                                           £m                                 £m                                 £m                           £m                         £m                          £m                             £m                           £m                             £m                           £m

 Reverse repurchase agreements
 At 31 December 2021                         49,708                                     -                                  -                            -                  49,708
 Allowance for impairment losses                     -                                  -                                  -                            -                          -
 Net carrying amount                         49,708                                     -                                  -                            -                  49,708

 Debt securities
 At 1 January 2021                             5,137                                    -                                   1                           -                    5,138                             -                              -                             1                             -                             1
 Exchange and other adjustments                    (20)                                 -                                  -                            -                        (20)                           1                             -                            -                              -                             1
 Transfers to Stage 2                                (6)                                 6                                 -                            -                          -                           -                              -                            -                              -                            -
 Impact of transfers between stages                  (6)                                 6                                 -                            -                          -                           -                              -                            -                              -                            -
 Additions and repayments                        (557)                                   3                                 -                            -                      (554)                           -                              -                            -                              -                            -
 At 31 December 2021                           4,554                                     9                                  1                           -                    4,564                              1                             -                             1                             -                             2
 Allowance for impairment losses                     (1)                                -                                  (1)                          -                          (2)
 Net carrying amount                           4,553                                     9                                 -                            -                    4,562

 Due from fellow Lloyds Banking Group undertakings
 At 31 December 2021                              739                                   -                                  -                            -                       739
 Allowance for impairment losses                     -                                  -                                  -                            -                          -
 Net carrying amount                              739                                   -                                  -                            -                       739
 Total financial assets at amortised cost  440,935                              33,781                               4,833                      10,767                   490,316

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 9: Financial assets at amortised cost (continued)

Movements in allowance for expected credit losses in respect of undrawn
balances were as follows:

                                                                                          Allowance for expected credit losses
                                                                                          Stage 1                        Stage 2                        Stage 3                        POCI                         Total

                                                                                          £m                             £m                             £m                             £m                           £m

 Undrawn balances
 At 1 January 2021                                                                               191                            221                              14                              -                         426
 Exchange and other adjustments                                                                      1                             (2)                            -                              -                            (1)
 Transfers to Stage 1                                                                              73                            (73)                             -                                                           -
 Transfers to Stage 2                                                                               (8)                             8                             -                                                           -
 Transfers to Stage 3                                                                               (1)                            (6)                             7                                                          -
 Impact of transfers between stages                                                               (65)                            20                              (4)                                                       (49)
                                                                                                    (1)                          (51)                              3                                                        (49)
 Other items taken to the income statement                                                        (88)                           (82)                           (12)                             -                        (182)
 Credit to the income statement                                                                   (89)                         (133)                              (9)                            -                        (231)
 At 31 December 2021                                                                             103                              86                               5                             -                         194

The Group's total impairment allowances at 31 December 2021 were as follows:

                                                                                                                  Allowance for expected credit losses
                                                                                                                  Stage 1                        Stage 2                      Stage 3                        POCI                         Total

                                                                                                                  £m                             £m                           £m                             £m                           £m

 In respect of:
 Loans and advances to banks                                                                                                -                              -                            -                              -                            -
 Loans and advances to customers                                                                                         909                         1,112                        1,573                             210                       3,804
 Debt securities                                                                                                             1                             -                             1                             -                             2
 Financial assets at amortised cost                                                                                      910                         1,112                        1,574                             210                       3,806
 Provisions in relation to loan commitments and financial guarantees                                                     103                              86                             5                             -                         194
 Total                                                                                                                1,013                          1,198                        1,579                             210                       4,000
 Expected credit loss in respect of financial assets at fair value through                                                   3                             -                            -                              -                             3
 other comprehensive income (memorandum item)

The movement tables are compiled by comparing the position at the reporting
date to that at the beginning of the year.

Transfers between stages are deemed to have taken place at the start of the
reporting period, with all other movements shown in the stage in which the
asset is held at the period end, with the exception of those held within
purchased or originated credit-impaired, which are not transferable.

Additions and repayments comprise new loans originated and repayments of
outstanding balances throughout the reporting period. Loans which are written
off in the period are first transferred to Stage 3 before acquiring a full
allowance and subsequent write-off.

Loans and advances to customers include advances securitised under the Group's
securitisation and covered bond programmes (see note 10).

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 10: Debt securities in issue

                           At 30 June 2022                                                                                            At 31 December 2021
                           At                                       At                                Total                           At                                       At                                    Total

                           fair value                               amortised                         £m                              fair value                               amortised                             £m

                           through                                  cost                                                              through                                  cost

                           profit                                   £m                                                                profit                                   £m

                           or loss                                                                                                    or loss

                           £m                                                                                                         £m

 Medium-term notes issued             5,614                                  24,507                            30,121                            6,504                                  23,820                                30,324
 Covered bonds                             -                                 15,280                            15,280                                 -                                 17,407                                17,407
 Certificates of deposit                   -                                   2,027                             2,027                                -                                      290                                   290
 Securitisation notes                      29                                  3,574                             3,603                                33                                  3,672                                 3,705
 Commercial paper                          -                                   7,835                             7,835                                -                                   3,535                                 3,535
                                      5,643                                  53,223                            58,866                            6,537                                  48,724                                55,261

The notes issued by the Group's securitisation and covered bond programmes are
held by external parties and by subsidiaries of the Group.

Securitisation programmes

At 30 June 2022, external parties held £3,603 million (31 December 2021:
£3,705 million) of the Group's securitisation notes in issue; these notes,
together with those held internally, are secured on loans and advances to
customers and debt securities held at amortised cost amounting to £30,134
million (31 December 2021: £30,965 million), the majority of which have been
sold by subsidiary companies to bankruptcy remote structured entities. The
structured entities are consolidated fully and all of these loans are retained
on the Group's balance sheet.

Covered bond programmes

At 30 June 2022, external parties held £15,280 million (31 December 2021:
£17,407 million) of the Group's covered bonds in issue; these bonds,
together with those held internally, are secured on certain loans and advances
to customers amounting to £31,345 million (31 December 2021: £36,729
million) that have been assigned to bankruptcy remote limited liability
partnerships. These loans are retained on the Group's balance sheet.

Cash deposits of £3,936 million (31 December 2021: £3,455 million) which
support the debt securities issued by the structured entities, the term
advances related to covered bonds and other legal obligations are held by the
Group.

Note 11: Retirement benefit obligations

The Group's post-retirement defined benefit scheme obligations are comprised
as follows:

                                      At 30 Jun                              At 31 Dec

                                      2022                                   2021

                                      £m                                     £m

 Defined benefit pension schemes:
 Fair value of scheme assets                   39,365                                 51,534
 Present value of funded obligations          (33,992)                               (47,130)
 Net pension scheme asset                        5,373                                  4,404
 Other post-retirement schemes                       (87)                                 (103)
 Net retirement benefit asset                    5,286                                  4,301

 Recognised on the balance sheet as:
 Retirement benefit assets                       5,473                                  4,531
 Retirement benefit obligations                    (187)                                  (230)
 Net retirement benefit asset                    5,286                                  4,301

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 11: Retirement benefit obligations (continued)

Movements in the Group's net post-retirement defined benefit scheme asset
during the period were as follows:

                                 £m

 Asset at 1 January 2022                    4,301
 Income statement charge                        (68)
 Employer contributions                     1,434
 Remeasurement                                (382)
 Exchange and other adjustments                    1
 Asset at 30 June 2022                      5,286

The principal assumptions used in the valuations of the defined benefit
pension schemes were as follows:

                                                            At 30 Jun                          At 31 Dec

                                                            2022                               2021

                                                            %                                  %

 Discount rate                                                           3.80                               1.94
 Rate of inflation:
 Retail Price Index                                                      3.10                               3.21
 Consumer Price Index                                                    2.77                               2.92
 Rate of salary increases                                                0.00                               0.00
 Weighted-average rate of increase for pensions in payment               2.82                               2.88

 

Note 12: Other provisions

 Provisions                                                                Regulatory                             Other                                  Total

 for financial                                                             and legal                              £m                                     £m

 commitments                                                               provisions

 and guarantees                                                            £m

 £m

 At 1 January 2022                             194                                    1,054                                     685                                 1,933
 Exchange and other adjustments                   (1)                                      -                                      69                                     68
 Provisions applied                              -                                      (225)                                  (153)                                  (378)
 Charge for the period                           32                                        58                                     60                                   150
 At 30 June 2022                               225                                       887                                    661                                 1,773

Regulatory and legal provisions

In the course of its business, the Group is engaged in discussions with the
PRA, FCA and other UK and overseas regulators and other governmental
authorities on a range of matters. The Group also receives complaints in
connection with its past conduct and claims brought by or on behalf of current
and former employees, customers, investors and other third parties and is
subject to legal proceedings and other legal actions. Where significant,
provisions are held against the costs expected to be incurred in relation to
these matters and matters arising from related internal reviews. During the
half-year to 30 June 2022 the Group charged a further £58 million in respect
of legal actions and other regulatory matters.

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 12: Other provisions (continued)

The unutilised balance at 30 June 2022 was £887 million (31 December 2021:
£1,054 million). The most significant items are as follows:

HBOS Reading - review

The Group continues to apply the recommendations from Sir Ross Cranston's
review, issued in December 2019, including a reassessment of direct and
consequential losses by an independent panel (the Foskett Panel), an extension
of debt relief and a wider definition of de facto directors. The appeal
process for the further assessment of debt relief and de facto director status
is now nearing completion. Further details of the Foskett Panel were announced
on 3 April 2020 and the Foskett Panel's full scope and methodology was
published on 7 July 2020. The Foskett Panel's stated objective is to consider
cases via a non-legalistic and fair process and to make their decisions in a
generous, fair and common sense manner, assessing claims against an expanded
definition of the fraud and on a lower evidential basis.

Following the emergence of the first outcomes of the Foskett Panel through
2021, the Group charged a further £790 million in the year ended 31 December
2021, of which £600 million was recognised in the fourth quarter. This
included operational costs in relation to Dame Linda Dobbs's review, which is
considering whether the issues relating to HBOS Reading were investigated and
appropriately reported by the Group during the period from January 2009 to
January 2017, and other programme costs. A significant proportion of the
fourth quarter charge related to the estimated future awards from the Foskett
Panel. To date the Foskett Panel has shared outcomes on a limited subset of
the total population which covers a wide range of businesses and different
claim characteristics. The estimated awards provision recognised is therefore
materially dependent on the assumption that the limited number of awards to
date are representative of the full population of cases.

Following the provision taken for the independent review of compensation for
customers of HBOS Reading, the Lloyds Banking Group's Remuneration Committee
has undertaken its review of whether performance adjustments are required in
light of the shortcomings identified by Sir Ross Cranston in relation to the
original review of customer compensation overseen by Professor Griggs. Taking
into account prior actions taken, including the voluntary withdrawal of the
former Group Chief Executive and former Chief Operating Officer from the 2019
GPS awards as a result of the overall performance of the Group and the issues
faced during 2019, including publication of the Cranston report, the
Remuneration Committee has determined that the Group's performance adjustment
requirements have been met in respect of the Executive Directors in office at
the relevant time.

In June 2022 the Foskett Panel announced an alternative option, in the form of
a fixed sum award, which could be accepted as an alternative to participation
in the full re-review process, to support earlier resolution of claims for
those deemed by the Foskett Panel to be victims of the fraud. The estimated
awards provision recognised at 31 December 2021 remains the Group's best
estimate of the cost to conclude the process. With the alternative process
only recently commenced and no experience of overall participation, alongside
previously stated existing uncertainties, there is a risk that the final
outcome could be significantly different from the current provision once the
re-review is concluded by the Foskett Panel. There is no confirmed timeline
for the completion of the Foskett Panel re-review process. The Group is
committed to implementing Sir Ross's recommendations in full.

Payment protection insurance

The Group has incurred costs for PPI over a number of years totalling £21,906
million. Good progress continues to be made towards ensuring operational
completeness, ahead of an orderly programme close. In addition to the above,
the Group continues to challenge PPI litigation cases, with mainly legal fees
and operational costs associated with litigation activity recognised within
regulatory and legal provisions. PPI litigation remains inherently uncertain,
with a number of key court judgments due to be delivered in the second half of
2022.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 13: Related party transactions

Balances and transactions with fellow Lloyds Banking Group undertakings

The Bank and its subsidiaries have balances due to and from the Bank's parent
company, Lloyds Banking Group plc, and fellow Group undertakings. These are
included on the balance sheet as follows:

                                                                           At 30 Jun                           At 31 Dec

                                                                           2022                                2021

                                                                           £m                                  £m

 Assets, included within:
 Financial assets at amortised cost: due from fellow Lloyds Banking Group                714                                 739
 undertakings
 Derivative financial instruments                                                     1,036                                  634
                                                                                      1,750                               1,373
 Liabilities, included within:
 Due to fellow Lloyds Banking Group undertakings                                      1,658                               1,490
 Derivative financial instruments                                                     1,122                                  939
 Debt securities in issue                                                           19,039                              17,961
 Subordinated liabilities                                                             5,588                               5,176
                                                                                    27,407                              25,566

During the half-year to 30 June 2022 the Group earned £3 million (half-year
to 30 June 2021: £3 million) of interest income and incurred £270 million
(half-year to 30 June 2021: £242 million) of interest expense on balances
and transactions with Lloyds Banking Group plc and fellow Group undertakings.

Other related party transactions

Other related party transactions for the half-year to 30 June 2022 are similar
in nature to those for the year ended 31 December 2021.

Note 14: Contingent liabilities, commitments and guarantees

Interchange fees

With respect to multi-lateral interchange fees (MIFs), the Lloyds Banking
Group is not involved in the ongoing or threatened litigation which involves
the card schemes Visa and Mastercard (as described below). However, the Group
is a member/licensee of Visa and Mastercard and other card schemes. The
litigation in question is as follows:

•  Litigation brought by or on behalf of retailers against both Visa and
Mastercard in the English Courts, in which retailers are seeking damages on
grounds that Visa and Mastercard's MIFs breached competition law (this
includes a judgment of the Supreme Court in June 2020 upholding the Court of
Appeal's finding in 2018 that certain historic interchange arrangements of
Mastercard and Visa infringed competition law)

•  Litigation brought on behalf of UK consumers in the English Courts
against Mastercard

Any impact on the Group of the litigation against Visa and Mastercard remains
uncertain at this time, such that it is not practicable for the Group to
provide an estimate of any potential financial effect. Insofar as Visa is
required to pay damages to retailers for interchange fees set prior to June
2016, contractual arrangements to allocate liability have been agreed between
various UK banks (including the Lloyds Banking Group) and Visa Inc, as part of
Visa Inc's acquisition of Visa Europe in 2016. These arrangements cap the
maximum amount of liability to which the Lloyds Banking Group may be subject
and this cap is set at the cash consideration received by the Lloyds Banking
Group for the sale of its stake in Visa Europe to Visa Inc in 2016. In 2016,
the Lloyds Banking Group received Visa preference shares as part of the
consideration for the sale of its shares in Visa Europe. A release assessment
is carried out by Visa on certain anniversaries of the sale (in line with the
Visa Europe sale documentation) and as a result, some Visa preference shares
may be converted into Visa Inc Class A common stock. Any such release and any
subsequent sale of Visa common stock does not impact the contingent liability.

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 14: Contingent liabilities, commitments and guarantees (continued)

LIBOR and other trading rates

Certain Group companies, together with other panel banks, have been named as
defendants in ongoing private lawsuits, including purported class action
suits, in the US in connection with their roles as panel banks contributing to
the setting of US Dollar, Japanese Yen and Sterling London Interbank Offered
Rate and the Australian BBSW reference rate.

Certain Group companies are also named as defendants in (i) UK-based claims;
and (ii) two Dutch class actions, raising LIBOR manipulation allegations. A
number of claims against the Group in the UK relating to the alleged mis-sale
of interest rate hedging products also include allegations of LIBOR
manipulation.

It is currently not possible to predict the scope and ultimate outcome on the
Group of any private lawsuits or any related challenges to the interpretation
or validity of any of the Group's contractual arrangements, including their
timing and scale. As such, it is not practicable to provide an estimate of any
potential financial effect.

Tax authorities

The Group has an open matter in relation to a claim for group relief of losses
incurred in its former Irish banking subsidiary, which ceased trading on 31
December 2010. In 2013, HMRC informed the Group that its interpretation of the
UK rules means that the group relief is not available. In 2020, HMRC concluded
their enquiry into the matter and issued a closure notice. The Group's
interpretation of the UK rules has not changed and hence it has appealed to
the First Tier Tax Tribunal, with a hearing expected in 2023. If the final
determination of the matter by the judicial process is that HMRC's position is
correct, management estimate that this would result in an increase in current
tax liabilities of approximately £750 million (including interest) and a
reduction in the Group's deferred tax asset of approximately £305 million.
The Group, having taken appropriate advice, does not consider that this is a
case where additional tax will ultimately fall due.

There are a number of other open matters on which the Group is in discussions
with HMRC (including the tax treatment of certain costs arising from the
divestment of TSB Banking Group plc), none of which is expected to have a
material impact on the financial position of the Group.

Other legal actions and regulatory matters

In addition, during the ordinary course of business the Group is subject to
other complaints and threatened or actual legal proceedings (including class
or group action claims) brought by or on behalf of current or former
employees, customers, investors or other third parties, as well as legal and
regulatory reviews, challenges, investigations and enforcement actions, which
could relate to a number of issues, including financial, environmental or
other regulatory matters, both in the UK and overseas. Where material, such
matters are periodically reassessed, with the assistance of external
professional advisers where appropriate, to determine the likelihood of the
Group incurring a liability. In those instances where it is concluded that it
is more likely than not that a payment will be made, a provision is
established based on management's best estimate of the amount required at the
relevant balance sheet date. In some cases it will not be possible to form a
view, for example because the facts are unclear or because further time is
needed to assess properly the merits of the case, and no provisions are held
in relation to such matters. In these circumstances, specific disclosure in
relation to a contingent liability will be made where material. However, the
Group does not currently expect the final outcome of any such case to have a
material adverse effect on its financial position, operations or cash flows.
Where there is a contingent liability related to an existing provision the
relevant disclosures are included within note 12.

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 14: Contingent liabilities, commitments and guarantees (continued)

Contingent liabilities, commitments and guarantees arising from the banking
business

                                                                                 At 30 Jun                              At 31 Dec

                                                                                 2022                                   2021

                                                                                 £m                                     £m

 Contingent liabilities
 Acceptances and endorsements                                                                  415                                      21
 Other:
 Other items serving as direct credit substitutes                                              559                                    433
 Performance bonds, including letters of credit, and other transaction-related              1,961                                  1,886
 contingencies
                                                                                            2,520                                  2,319
 Total contingent liabilities                                                               2,935                                  2,340

 Commitments and guarantees
 Forward asset purchases and forward deposits placed                                             75                                     60
 Undrawn formal standby facilities, credit lines and other commitments to lend:
 Less than 1 year original maturity:
 Mortgage offers made                                                                     20,002                                 17,757
 Other commitments and guarantees                                                         78,256                                 79,830
                                                                                          98,258                                 97,587
 1 year or over original maturity                                                         29,617                                 30,037
 Total commitments and guarantees                                                       127,950                                127,684

Of the amounts shown above in respect of undrawn formal standby facilities,
credit lines and other commitments to lend, £57,585 million (31 December
2021: £55,690 million) was irrevocable.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 15: Fair values of financial assets and liabilities

The valuations of financial instruments have been classified into three levels
according to the quality and reliability of information used to determine
those fair values. Note 41 to the Group's financial statements for the year
ended 31 December 2021 details the definitions of the three levels in the fair
value hierarchy.

Valuation control framework

Key elements of the valuation control framework, which covers processes for
all levels in the fair value hierarchy including level 3 portfolios, include
model validation (incorporating pre-trade and post-trade testing), product
implementation review and independent price verification. Formal committees
meet quarterly to discuss and approve valuations in more judgemental areas.

Transfers into and out of level 3 portfolios

Transfers out of level 3 portfolios arise when inputs that could have a
significant impact on the instrument's valuation become market observable;
conversely, transfers into the portfolios arise when sources of data cease to
be observable.

Valuation methodology

For level 2 and level 3 portfolios, there is no significant change to the
valuation methodology (techniques and inputs) disclosed in the Group's
financial statements for the year ended 31 December 2021 applied to these
portfolios.

The table below summarises the carrying values of financial assets and
liabilities measured at amortised cost in the Group's consolidated balance
sheet. The fair values presented in the table are at a specific date and may
be significantly different from the amounts which will actually be paid or
received on the maturity or settlement date.

                                                    At 30 June 2022                                                             At 31 December 2021
                                                    Carrying                                Fair                                Carrying                                 Fair

                                                    value                                   value                               value                                    value

                                                    £m                                      £m                                  £m                                       £m

 Financial assets
 Loans and advances to banks                                   5,661                                   5,661                               4,478                                    4,478
 Loans and advances to customers                           434,968                                 438,255                             430,829                                  434,280
 Reverse repurchase agreements                               52,057                                  52,057                              49,708                                   49,708
 Debt securities                                               6,401                                   6,286                               4,562                                    4,615
 Due from fellow Lloyds Banking Group undertakings                714                                     714                                 739                                      739
 Financial assets at amortised cost                        499,801                                 502,973                             490,316                                  493,820

 Financial liabilities
 Deposits from banks                                           4,034                                   4,036                               3,363                                    3,364
 Customer deposits                                         450,928                                 450,940                             449,373                                  449,455
 Repurchase agreements at amortised cost                     48,153                                  48,153                              30,106                                   30,106
 Due to fellow Lloyds Banking Group undertakings               1,658                                   1,658                               1,490                                    1,490
 Debt securities in issue                                    53,223                                  53,378                              48,724                                   50,683
 Subordinated liabilities                                      6,515                                   6,921                               8,658                                    9,363

Financial instruments classified as financial assets at fair value through
profit or loss, derivative financial instruments, financial assets at fair
value through other comprehensive income and financial liabilities at fair
value through profit or loss are recognised at fair value.

The carrying amount of the following financial instruments is a reasonable
approximation of fair value: cash and balances at central banks, items in the
course of collection from banks, items in course of transmission to banks and
notes in circulation.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 15: Fair values of financial assets and liabilities (continued)

The Group manages valuation adjustments for its derivative exposures on a net
basis; the Group determines their fair values on the basis of their net
exposures. In all other cases, fair values of financial assets and liabilities
measured at fair value are determined on the basis of their gross exposures.

The following tables provide an analysis of the financial assets and
liabilities of the Group that are carried at fair value in the Group's
consolidated balance sheet, grouped into levels 1 to 3 based on the degree to
which the fair value is observable. There were no significant transfers
between level 1 and level 2 during the period.

 Financial assets                                                         Level 1                               Level 2                               Level 3                                   Total

                                                                          £m                                    £m                                    £m                                        £m

 At 30 June 2022
 Financial assets at fair value through profit or loss:
 Loans and advances to customers                                                          -                                   827                                   361                                    1,188
 Equity shares                                                                          237                                     -                                       4                                     241
 Total financial assets at fair value through profit or loss                            237                                   827                                   365                                    1,429
 Financial assets at fair value through other comprehensive income:
 Debt securities                                                                   10,933                                13,041                                       54                                 24,028
 Equity shares                                                                            -                                     -                                       1                                         1
 Total financial assets at fair value through other comprehensive income           10,933                                13,041                                       55                                 24,029
 Derivative financial instruments                                                         -                                5,041                                        1                                  5,042
 Total financial assets carried at fair value                                      11,170                                18,909                                     421                                  30,500

 At 31 December 2021
 Financial assets at fair value through profit or loss
 Loans and advances to customers                                                          -                                1,164                                    395                                    1,559
 Equity shares                                                                          235                                     -                                       4                                     239
 Total financial assets at fair value through profit or loss                            235                                1,164                                    399                                    1,798
 Financial assets at fair value through other comprehensive income:
 Debt securities                                                                   15,239                                12,491                                       55                                 27,785
 Equity shares                                                                            -                                     -                                       1                                         1
 Total financial assets at fair value through other comprehensive income           15,239                                12,491                                       56                                 27,786
 Derivative financial instruments                                                         -                                5,495                                      16                                   5,511
 Total financial assets carried at fair value                                      15,474                                19,150                                     471                                  35,095

 

 Financial liabilities                                       Level 1                               Level 2                         Level 3                                Total

                                                             £m                                    £m                              £m                                     £m

 At 30 June 2022
 Financial liabilities at fair value through profit or loss                  -                                5,614                                29                                5,643
 Derivative financial instruments                                            -                                5,314                              174                                 5,488
 Total financial liabilities carried at fair value                           -                              10,928                               203                               11,131

 At 31 December 2021
 Financial liabilities at fair value through profit or loss                  -                                6,504                                33                                6,537
 Derivative financial instruments                                            -                                4,436                              207                                 4,643
 Total financial liabilities carried at fair value                           -                              10,940                               240                               11,180

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 15: Fair values of financial assets and liabilities (continued)

Movements in level 3 portfolio

The tables below analyse movements in the level 3 financial assets portfolio.

                                                                                 Financial                                             Financial                                             Derivative assets                                     Total

                                                                                 assets at                                             assets at                                             £m                                                    financial

                                                                                 fair value                                            fair value                                                                                                  assets

                                                                                 through                                               through other                                                                                               carried at

                                                                                 profit or loss                                        comprehensive                                                                                               fair value

                                                                                 £m                                                    income                                                                                                      £m

                                                                                                                                       £m

 At 1 January 2022                                                                                   399                                                     56                                                    16                                                  471
 Exchange and other adjustments                                                                         -                                                      1                                                    -                                                      1
 Losses recognised in the income statement within other income                                          (4)                                                   -                                                     (3)                                                   (7)
 Losses recognised in other comprehensive income within the revaluation reserve                         -                                                     -                                                     -                                                     -
 in respect of financial assets at fair value through other comprehensive
 income
 Purchases/increases to customer loans                                                                  -                                                     -                                                     -                                                     -
 Sales/repayments of customer loans                                                                   (30)                                                    (2)                                                   -                                                   (32)
 Transfers into the level 3 portfolio                                                                   -                                                     -                                                     -                                                     -
 Transfers out of the level 3 portfolio                                                                 -                                                     -                                                   (12)                                                  (12)
 At 30 June 2022                                                                                     365                                                     55                                                      1                                                 421
 Losses recognised in the income statement, within other income, relating to                            (5)                                                   -                                                     -                                                     (5)
 the change in fair value of those assets held at 30 June 2022

 

 At 1 January 2021                                                                                1,511                                                      65                                                    14                                               1,590
 Exchange and other adjustments                                                                       (15)                                                    (3)                                                   -                                                   (18)
 Losses recognised in the income statement within other income                                        (49)                                                    -                                                     (2)                                                 (51)
 Losses recognised in other comprehensive income within the revaluation reserve                         -                                                     (4)                                                   -                                                     (4)
 in respect of financial assets at fair value through other comprehensive
 income
 Purchases/increases to customer loans                                                                 18                                                     -                                                     -                                                    18
 Sales/repayments of customer loans                                                                 (374)                                                     (2)                                                   -                                                 (376)
 Transfers into the level 3 portfolio                                                                    4                                                    -                                                     -                                                      4
 Transfers out of the level 3 portfolio                                                             (653)                                                     -                                                     -                                                 (653)
 At 30 June 2021                                                                                     442                                                     56                                                    12                                                  510
 Losses recognised in the income statement, within other income, relating to                          (60)                                                    -                                                     (2)                                                 (62)
 the change in fair value of those assets held at 30 June 2021

 

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 15: Fair values of financial assets and liabilities (continued)

The tables below analyse movements in the level 3 financial liabilities
portfolio.

                                                                                 Financial                                             Derivative liabilities                                Total

                                                                                 liabilities                                           £m                                                    financial

                                                                                 at fair value                                                                                               liabilities

                                                                                 through                                                                                                     carried at

                                                                                 profit or loss                                                                                              fair value

                                                                                 £m                                                                                                          £m

 At 1 January 2022                                                                                     33                                                  207                                                   240
 Gains recognised in the income statement within other income                                           (2)                                                 (22)                                                  (24)
 Redemptions                                                                                            (2)                                                 (11)                                                  (13)
 At 30 June 2022                                                                                       29                                                  174                                                   203
 Gains recognised in the income statement, within other income, relating to the                         (2)                                                   (5)                                                   (7)
 change in fair value of those liabilities held at 30 June 2022

 At 1 January 2021                                                                                     45                                                  319                                                   364
 Gains recognised in the income statement within other income                                           (2)                                                 (55)                                                  (57)
 Redemptions                                                                                            (5)                                                 (19)                                                  (24)
 At 30 June 2021                                                                                       38                                                  245                                                   283
 Gains recognised in the income statement, within other income, relating to the                         -                                                     -                                                     -
 change in fair value of those liabilities held at 30 June 2021

The tables below set out the effects of reasonably possible alternative
assumptions for categories of level 3 financial assets and financial
liabilities.

                                                                                                                                                Effect of reasonably

                                                                                                                                                possible alternative

                                                                                                                                                assumptions(1)
 At 30 June 2022                   Valuation                           Significant unobservable inputs(2)   Carrying value                      Favourable changes                         Unfavourable

                                   techniques                                                               £m                                  £m                                         changes

                                                                                                                                                                                           £m

 Financial assets at fair value through profit or loss
 Loans and advances to customers   Discounted cash flows               Interest rate spreads                             361                                        29                                        (27)

                                                                       (+/- 50bps)
 Other                                                                                                                       4
                                                                                                                         365
 Financial assets at fair value through other comprehensive income                                                         55
 Derivative financial assets                                                                                                 1
 Level 3 financial assets carried at fair value                                                                          421

 Financial liabilities at fair value through profit or loss                                                                29
 Derivative financial liabilities
 Interest rate derivatives         Option pricing model                Interest rate volatility (11%/147%)                   3
 Shared appreciation rights        Market values - property valuation  HPI (+/- 1%)                                      171
                                                                                                                         174
 Level 3 financial liabilities carried at fair value                                                                     203

(1   ) Where the exposure to an unobservable input is managed on a net
basis, only the net impact is shown in the table.

(2   ) Ranges are shown where appropriate and represent the highest and
lowest inputs used in the level 3 valuations.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 15: Fair values of financial assets and liabilities (continued)

                                                                                                                                                Effect of reasonably

                                                                                                                                                possible alternative

                                                                                                                                                assumptions(1)
 At 31 December 2021               Valuation                           Significant                          Carrying value                      Favourable changes                         Unfavourable changes

                                   techniques                          unobservable inputs(2)               £m                                  £m                                         £m

 Financial assets at fair value through profit or loss
 Loans and advances to customers   Discounted cash flows               Interest rate spreads                             395                                        32                                        (30)

                                                                       (+/- 50bps)
 Other                                                                                                                       4
                                                                                                                         399
 Financial assets at fair value through other comprehensive income                                                         56
 Derivative financial assets                                                                                               16
 Level 3 financial assets carried at fair value                                                                          471

 Financial liabilities at fair value through profit or loss                                                                33
 Derivative financial liabilities
 Interest rate derivatives         Option pricing model                Interest rate volatility (13%/168%)                 31
 Shared appreciation rights        Market values - property valuation  HPI (+/- 1%)                                      176
                                                                                                                         207
 Level 3 financial liabilities carried at fair value                                                                     240

(1   ) Where the exposure to an unobservable input is managed on a net
basis, only the net impact is shown in the table.

(2   ) Ranges are shown where appropriate and represent the highest and
lowest inputs used in the level 3 valuations.

Unobservable inputs

Significant unobservable inputs affecting the valuation of debt securities,
unlisted equity investments and derivatives are unchanged from those described
in the Group's financial statements for the year ended 31 December 2021.

Reasonably possible alternative assumptions

Valuation techniques applied to many of the Group's level 3 instruments often
involve the use of two or more inputs whose relationship is interdependent.
The calculation of the effect of reasonably possible alternative assumptions
included in the table above reflects such relationships and are unchanged from
those described in note 41 to the Group's financial statements for the year
ended 31 December 2021.

(
)

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 16: Interest rate benchmark reform

During 2022, the Group continues to manage the transition to alternative
benchmark rates under its Group-wide IBOR transition programme. During 2021,
the Group transitioned substantially all of its non-US Dollar LIBOR products
and continues to work with customers to transition a small number of remaining
contracts that either have yet to transition or have defaulted to the relevant
synthetic LIBOR benchmark in the interim.

US Dollar LIBOR transition is expected to take place in the next year as these
settings are expected to cease immediately after 30 June 2023. The majority of
the Group's exposures are expected to transition through industry-led
transition programmes managed by the London Clearing House or through the
International Swaps and Derivatives Association (ISDA) protocol. Other
contracts (primarily loans) maturing after June 2023 will be managed through
the Group's existing processes, either transitioning to an alternative
benchmark rate or allowed to fallback under existing contract protocols or
through US legislation.

At 30 June 2022, the Group had the following significant exposures impacted by
interest rate benchmark reform which have yet to transition to the replacement
benchmark rate:

 At 30 June 2022                                             Sterling                              US Dollar                             Other(1)                                  Total

                                                             LIBOR                                 LIBOR                                 £m                                        £m

                                                             £m                                    £m

 Non-derivative financial assets
 Financial assets at fair value through profit or loss                       -                                     -                                     -                                         -
 Loans and advances to banks                                                 -                                1,586                                      -                                    1,586
 Loans and advances to customers                                           886                                1,275                                        5                                  2,166
 Financial assets at amortised cost                                        886                                2,861                                        5                                  3,752
                                                                           886                                2,861                                        5                                  3,752

 Non-derivative financial liabilities
 Financial liabilities at fair value through profit or loss                  -                                   103                                     -                                       103
 Debt securities in issue                                                    -                                3,888                                    321                                    4,209
                                                                             -                                3,991                                    321                                    4,312

 Derivative notional/contract amount
 Interest rate                                                          1,411                             118,296                                      796                                120,503
 Cross currency                                                              -                              19,997                                     958                                  20,955
                                                                        1,411                             138,293                                   1,754                                 141,458

(1   ) Balances within Other include Canadian Dollar Offered Rate for which
a cessation announcement, effective after 28 June 2024, was published on 16
May 2022.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 16: Interest rate benchmark reform (continued)

 At 31 December 2021                                         Sterling LIBOR                        US Dollar LIBOR                     Other                                     Total

                                                             £m                                    £m                                  £m                                        £m

 Non-derivative financial assets
 Financial assets at fair value through profit or loss                     131                                   172                                   -                                       303
 Loans and advances to banks                                                 -                                3,252                                    -                                    3,252
 Loans and advances to customers                                        3,419                                 2,549                                    -                                    5,968
 Financial assets at amortised cost                                     3,419                                 5,801                                    -                                    9,220
                                                                        3,550                                 5,973                                    -                                    9,523

 Non-derivative financial liabilities
 Financial liabilities at fair value through profit or loss                  -                                   100                                     3                                     103
 Debt securities in issue(1)                                                 -                                3,548                                    26                                   3,574
                                                                             -                                3,648                                    29                                   3,677

 Derivative notional/contract amount
 Interest rate                                                          4,271                             120,797                                      -                                125,068
 Cross currency                                                              -                              22,663                                     -                                  22,663
                                                                        4,271                             143,460                                      -                                147,731

(1   ) Includes capital related issuances of £3,494 million held by Lloyds
Banking Group plc.

As at 30 June 2022, the LIBOR balances in the above table relate to contracts
that have not transitioned to an alternative benchmark rate. In the case of
Sterling LIBOR, this includes contracts that will have both cash flows and
valuations determined on a synthetic LIBOR basis during 2022 as well as
contracts referencing panel bank LIBOR that have not yet had an interest rate
reset in 2022.

Of the £138,293 million of USD derivative notional balances as at 30 June
2022, £36,277 million relate to contracts with their final LIBOR fixing prior
to LIBOR cessation and £80,137 million relate to contracts settled through
the London Clearing House. Of the remaining £21,879 million, £21,780 million
are fallback-eligible.

By 31 December 2021, the Group had transitioned its Sterling, Euro, Japanese
Yen and Swiss Franc LIBOR hedge accounting models to risk-free rates. The
Group plans to complete the transition of its USD LIBOR hedge accounting
models ahead of the 30 June 2023 cessation date.

(
)

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 17: Credit quality of loans and advances to banks and customers

Gross drawn exposures and expected credit loss allowance

                        Drawn exposures                                                                                                                              Expected credit loss allowance
 At 30 June 2022        Stage 1                            Stage 2                   Stage 3                   POCI                      Total                       Stage 1                       Stage 2                       Stage 3                     POCI                        Total

                        £m                                 £m                        £m                        £m                        £m                          £m                            £m                            £m                          £m                          £m

 Loans and advances to banks:
 CMS 1-10                   5,659                                    -                         -                         -                   5,659                              1                            -                             -                           -                            1
 CMS 11-14                         3                                 -                         -                         -                          3                          -                             -                             -                           -                           -
 CMS 15-18                        -                                  -                         -                         -                         -                           -                             -                             -                           -                           -
 CMS 19                           -                                  -                         -                         -                         -                           -                             -                             -                           -                           -
 CMS 20-23                        -                                  -                         -                         -                         -                           -                             -                             -                           -                           -
                            5,662                                    -                         -                         -                   5,662                              1                            -                             -                           -                            1

 Loans and advances to customers:
 Retail - UK mortgages
 RMS 1-6                266,547                              25,096                            -                         -               291,643                              44                          205                              -                           -                        249
 RMS 7-9                           1                           2,499                           -                         -                   2,500                             -                            50                             -                           -                          50
 RMS 10                           -                               786                          -                         -                      786                            -                            20                             -                           -                          20
 RMS 11-13                        -                            1,725                           -                         -                   1,725                             -                            62                             -                           -                          62
 RMS 14                           -                                  -                   3,424                   10,415                    13,839                              -                             -                          254                         202                         456
                        266,548                              30,106                      3,424                   10,415                  310,493                              44                          337                           254                         202                         837

 Retail - credit cards
 RMS 1-6                  11,572                               1,156                           -                         -                 12,728                             83                            59                             -                           -                        142
 RMS 7-9                       912                                750                          -                         -                   1,662                            34                          107                              -                           -                        141
 RMS 10                           -                               123                          -                         -                      123                            -                            31                             -                           -                          31
 RMS 11-13                        -                               260                          -                         -                      260                            -                          114                              -                           -                        114
 RMS 14                           -                                  -                      280                          -                      280                            -                             -                          111                            -                        111
                          12,484                               2,289                        280                          -                 15,053                           117                           311                           111                            -                        539

 Retail - loans and overdrafts
 RMS 1-6                    7,317                                 337                          -                         -                   7,654                            90                            21                             -                           -                        111
 RMS 7-9                    1,306                                 385                          -                         -                   1,691                            56                            54                             -                           -                        110
 RMS 10                          32                               116                          -                         -                      148                             3                           27                             -                           -                          30
 RMS 11-13                       11                               306                          -                         -                      317                             1                         116                              -                           -                        117
 RMS 14                           -                                  -                      256                          -                      256                            -                             -                          135                            -                        135
                            8,666                              1,144                        256                          -                 10,066                           150                           218                           135                            -                        503

 Retail - UK Motor Finance
 RMS 1-6                  11,864                               1,204                           -                         -                 13,068                             99                            22                             -                           -                        121
 RMS 7-9                       610                                366                          -                         -                      976                             5                           14                             -                           -                          19
 RMS 10                           -                                 86                         -                         -                        86                           -                              9                            -                           -                            9
 RMS 11-13                         2                              176                          -                         -                      178                            -                            35                             -                           -                          35
 RMS 14                           -                                  -                      179                          -                      179                            -                             -                          105                            -                        105
                          12,476                               1,832                        179                          -                 14,487                           104                             80                          105                            -                        289

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 17: Credit quality of loans and advances to banks and customers
(continued)

Gross drawn exposures and expected credit loss allowance (continued)

                                        Drawn exposures                                                                                                                         Expected credit loss allowance
 At 30 June 2022                        Stage 1                     Stage 2                     Stage 3                   POCI                      Total                       Stage 1                       Stage 2                     Stage 3                       POCI                        Total

                                        £m                          £m                          £m                        £m                        £m                          £m                            £m                          £m                            £m                          £m

 Retail - other
 RMS 1-6                                  15,673                        1,085                             -                         -                 16,758                             15                            12                           -                             -                          27
 RMS 7-9                                       899                         725                            -                         -                   1,624                            12                            12                           -                             -                          24
 RMS 10                                           -                            2                          -                         -                          2                          -                             -                           -                             -                           -
 RMS 11-13                                     117                         593                            -                         -                      710                            -                            34                           -                             -                          34
 RMS 14                                           -                           -                     1,280                           -                   1,280                             -                             -                          54                             -                          54
                                          16,689                        2,405                       1,280                           -                 20,374                             27                            58                          54                             -                        139
 Total Retail                           316,863                       37,776                        5,419                   10,415                  370,473                            442                        1,004                          659                           202                      2,307

 Commercial Banking
 CMS 1-10                                 29,433                           608                            -                         -                 30,041                             20                            11                           -                             -                          31
 CMS 11-14                                30,339                        2,332                             -                         -                 32,671                             85                            54                           -                             -                        139
 CMS 15-18                                  1,013                       2,857                             -                         -                   3,870                            11                          167                            -                             -                        178
 CMS 19                                           -                        204                            -                         -                      204                            -                            18                           -                             -                          18
 CMS 20-23                                        -                           -                     2,586                           -                   2,586                             -                             -                        948                              -                        948
                                          60,785                        6,001                       2,586                           -                 69,372                           116                           250                         948                              -                     1,314

 Other(1)
 RMS 1-6                                       945                           31                           -                         -                      976                             5                            -                           -                             -                            5
 RMS 7-9                                          -                           -                           -                         -                         -                           -                             -                           -                             -                           -
 RMS 10                                           -                           -                           -                         -                         -                           -                             -                           -                             -                           -
 RMS 11-13                                        -                           -                           -                         -                         -                           -                             -                           -                             -                           -
 RMS 14                                           -                           -                          55                         -                        55                           -                             -                            8                            -                            8
                                               945                           31                          55                         -                   1,031                              5                            -                            8                            -                          13
 CMS 1-10                                  (1,809)                            -                           -                         -                  (1,809)                            -                             -                           -                             -                           -
 CMS 11-14                                    (260)                           -                           -                         -                     (260)                           -                             -                           -                             -                           -
 CMS 15-18                                        (1)                         -                           -                         -                         (1)                         -                             -                           -                             -                           -
 CMS 19                                           (4)                         -                           -                         -                         (4)                         -                             -                           -                             -                           -
 CMS 20-23                                        -                           -                           -                         -                         -                           -                             -                           -                             -                           -
                                           (2,074)                            -                           -                         -                  (2,074)                            -                             -                           -                             -                           -
 Central adjustment                               -                           -                           -                         -                         -                        200                              -                           -                             -                        200
 Total loans and advances to customers  376,519                       43,808                        8,060                   10,415                  438,802                            763                        1,254                       1,615                            202                      3,834

 In respect of:
 Retail                                 316,863                       37,776                        5,419                   10,415                  370,473                            442                        1,004                          659                           202                      2,307
 Commercial Banking                       60,785                        6,001                       2,586                           -                 69,372                           116                           250                         948                              -                     1,314
 Other(1)                                  (1,129)                           31                          55                         -                  (1,043)                         205                              -                            8                            -                        213
 Total loans and advances to customers  376,519                       43,808                        8,060                   10,415                  438,802                            763                        1,254                       1,615                            202                      3,834

(1   ) Includes centralised fair value hedge accounting adjustments.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 17: Credit quality of loans and advances to banks and customers
(continued)

Gross drawn exposures and expected credit loss allowance (continued)

                        Drawn exposures                                                                                                                              Expected credit loss allowance
 At 31 December 2021    Stage 1                            Stage 2                   Stage 3                   POCI                      Total                       Stage 1                       Stage 2                       Stage 3                     POCI                        Total

                        £m                                 £m                        £m                        £m                        £m                          £m                            £m                            £m                          £m                          £m

 Loans and advances to banks:
 CMS 1-10                   4,476                                    -                         -                         -                   4,476                             -                             -                             -                           -                           -
 CMS 11-14                         2                                 -                         -                         -                          2                          -                             -                             -                           -                           -
 CMS 15-18                        -                                  -                         -                         -                         -                           -                             -                             -                           -                           -
 CMS 19                           -                                  -                         -                         -                         -                           -                             -                             -                           -                           -
 CMS 20-23                        -                                  -                         -                         -                         -                           -                             -                             -                           -                           -
                            4,478                                    -                         -                         -                   4,478                             -                             -                             -                           -                           -

 Loans and advances to customers:
 Retail - UK mortgages
 RMS 1-6                273,620                              18,073                            -                         -               291,693                              48                          250                              -                           -                        298
 RMS 7-9                           9                           2,258                           -                         -                   2,267                             -                            64                             -                           -                          64
 RMS 10                           -                               355                          -                         -                      355                            -                            15                             -                           -                          15
 RMS 11-13                        -                            1,112                           -                         -                   1,112                             -                            65                             -                           -                          65
 RMS 14                           -                                  -                   1,940                   10,977                    12,917                              -                             -                          184                         210                         394
                        273,629                              21,798                      1,940                   10,977                  308,344                              48                          394                           184                         210                         836

 Retail - credit cards
 RMS 1-6                  11,252                               1,107                           -                         -                 12,359                             67                            43                             -                           -                        110
 RMS 7-9                       896                                623                          -                         -                   1,519                            29                            71                             -                           -                        100
 RMS 10                           -                               112                          -                         -                      112                            -                            22                             -                           -                          22
 RMS 11-13                        -                               235                          -                         -                      235                            -                            82                             -                           -                          82
 RMS 14                           -                                  -                      292                          -                      292                            -                             -                          128                            -                        128
                          12,148                               2,077                        292                          -                 14,517                             96                          218                           128                            -                        442

 Retail - loans and overdrafts
 RMS 1-6                    7,220                                 501                          -                         -                   7,721                            84                            23                             -                           -                        107
 RMS 7-9                       938                                286                          -                         -                   1,224                            39                            33                             -                           -                          72
 RMS 10                          18                                 74                         -                         -                        92                            2                           14                             -                           -                          16
 RMS 11-13                         5                              244                          -                         -                      249                             1                           83                             -                           -                          84
 RMS 14                           -                                  -                      271                          -                      271                            -                             -                          139                            -                        139
                            8,181                              1,105                        271                          -                   9,557                          126                           153                           139                            -                        418

 Retail - UK Motor Finance
 RMS 1-6                  11,662                               1,309                           -                         -                 12,971                           101                             25                             -                           -                        126
 RMS 7-9                       583                                298                          -                         -                      881                             5                           15                             -                           -                          20
 RMS 10                           -                                 69                         -                         -                        69                           -                              7                            -                           -                            7
 RMS 11-13                         2                              152                          -                         -                      154                            -                            27                             -                           -                          27
 RMS 14                           -                                  -                      201                          -                      201                            -                             -                          116                            -                        116
                          12,247                               1,828                        201                          -                 14,276                           106                             74                          116                            -                        296

( )

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 17: Credit quality of loans and advances to banks and customers
(continued)

Gross drawn exposures and expected credit loss allowance (continued)

                        Drawn exposures                                                                                                                         Expected credit loss allowance
 At 31 December 2021    Stage 1                     Stage 2                     Stage 3                   POCI                      Total                       Stage 1                       Stage 2                       Stage 3                       POCI                        Total

                        £m                          £m                          £m                        £m                        £m                          £m                            £m                            £m                            £m                          £m

 Retail - other(1)
 RMS 1-6                  15,330                           777                            -                         -                 16,107                             21                            10                             -                             -                          31
 RMS 7-9                    1,265                          616                            -                         -                   1,881                              5                           27                             -                             -                          32
 RMS 10                           -                            2                          -                         -                          2                          -                             -                             -                             -                           -
 RMS 11-13                     177                         612                            -                         -                      789                            -                            21                             -                             -                          21
 RMS 14                           -                           -                        778                          -                      778                            -                             -                            55                             -                          55
                          16,772                        2,007                          778                          -                 19,557                             26                            58                            55                             -                        139
 Total Retail           322,977                       28,815                        3,482                   10,977                  366,251                            402                           897                           622                           210                      2,131

 Commercial Banking(1)
 CMS 1-10                 28,471                           186                            -                         -                 28,657                             18                              1                            -                             -                          19
 CMS 11-14                29,728                        3,292                             -                         -                 33,020                             75                            75                             -                             -                        150
 CMS 15-18                     759                      2,304                             -                         -                   3,063                              9                         119                              -                             -                        128
 CMS 19                           -                        253                            -                         -                      253                            -                            18                             -                             -                          18
 CMS 20-23                        -                           -                     2,862                           -                   2,862                             -                             -                          942                              -                        942
                          58,958                        6,035                       2,862                           -                 67,855                           102                           213                           942                              -                     1,257

 Other(2)
 RMS 1-6                       898                           34                           -                         -                      932                             5                             2                            -                             -                            7
 RMS 7-9                          -                           -                           -                         -                         -                           -                             -                             -                             -                           -
 RMS 10                           -                           -                           -                         -                         -                           -                             -                             -                             -                           -
 RMS 11-13                        -                           -                           -                         -                         -                           -                             -                             -                             -                           -
 RMS 14                           -                           -                          62                         -                        62                           -                             -                              9                            -                            9
                               898                           34                          62                         -                      994                             5                             2                             9                            -                          16
 CMS 1-10                     (469)                           -                           -                         -                     (469)                           -                             -                             -                             -                           -
 CMS 11-14                        -                           -                           -                         -                         -                           -                             -                             -                             -                           -
 CMS 15-18                        -                           -                           -                         -                         -                           -                             -                             -                             -                           -
 CMS 19                            2                          -                           -                         -                          2                          -                             -                             -                             -                           -
 CMS 20-23                        -                           -                           -                         -                         -                           -                             -                             -                             -                           -
                              (467)                           -                           -                         -                     (467)                           -                             -                             -                             -                           -
 Central adjustment               -                           -                           -                         -                         -                        400                              -                             -                             -                        400
 Total loans and        382,366                       34,884                        6,406                   10,977                  434,633                            909                        1,112                         1,573                            210                      3,804

 advances to

 customers

 In respect of:
 Retail                 322,977                       28,815                        3,482                   10,977                  366,251                            402                           897                           622                           210                      2,131
 Commercial Banking       58,958                        6,035                       2,862                           -                 67,855                           102                           213                           942                              -                     1,257
 Other(2)                      431                           34                          62                         -                      527                         405                               2                             9                            -                        416
 Total loans and        382,366                       34,884                        6,406                   10,977                  434,633                            909                        1,112                         1,573                            210                      3,804

 advances to

 customers

(1   ) Restated, see page 49.

(2   ) Includes centralised fair value hedge accounting adjustments.

(  )

(
)

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (continued)

Note 18: Dividends on ordinary shares

The Bank has not paid any dividends in the half-year to 30 June 2022.

The Bank paid dividends of £1,000 million on 19 May 2021 and £1,900 million
on 27 October 2021.

Note 19: Ultimate parent undertaking

The Bank's ultimate parent undertaking and controlling party is Lloyds Banking
Group plc which is incorporated in Scotland. Lloyds Banking Group plc has
published consolidated accounts for the year to 31 December 2021 and copies
may be obtained from Investor Relations, Lloyds Banking Group plc, 25 Gresham
Street, London EC2V 7HN and are available for download from
www.lloydsbankinggroup.com.

Note 20: Other information

The financial information contained in this document does not constitute
statutory accounts within the meaning of section 434 of the Companies Act 2006
(the Act). The statutory accounts for the year ended 31 December 2021 were
approved by the Directors on 8 March 2022 and were delivered to the Registrar
of Companies on 2 April 2022. The auditors' report on those accounts was
unqualified and did not include a statement under sections 498(2) (accounting
records or returns inadequate or accounts not agreeing with records and
returns) or 498(3) (failure to obtain necessary information and explanations)
of the Act.

STATEMENT OF DIRECTORS' RESPONSIBILITIES

The Directors listed below (being all the Directors of Lloyds Bank plc)
confirm that to the best of their knowledge these condensed consolidated
half-year financial statements have been prepared in accordance with UK
adopted International Accounting Standard 34, Interim Financial Reporting, and
that the half-year management report herein includes a fair review of the
information required by DTR 4.2.7R and DTR 4.2.8R, namely:

•  an indication of important events that have occurred during the six
months ended 30 June 2022 and their impact on the condensed consolidated
half-year financial statements, and a description of the principal risks and
uncertainties for the remaining six months of the financial year; and

•  material related party transactions in the six months ended 30 June 2022
and any material changes in the related party transactions described in the
last annual report.

 

Signed on behalf of the Board by

 

 

 

 

 

Charlie Nunn

Chief Executive

26 July 2022

 

Lloyds Bank plc Board of Directors:

 

Executive Directors:

Charlie Nunn (Chief Executive)

William Chalmers (Chief Financial Officer)

 

Non-Executive Directors:

Robin Budenberg CBE (Chair)

Alan Dickinson (Deputy Chair)

Sarah Bentley

Brendan Gilligan

Nigel Hinshelwood

Sarah Legg

Lord Lupton CBE

Amanda Mackenzie OBE

Harmeen Mehta

Catherine Woods

INDEPENDENT REVIEW REPORT TO LLOYDS BANK PLC

Conclusion

We have been engaged by Lloyds Bank plc and its subsidiaries (the 'Group') to
review the condensed consolidated set of financial statements in the
half-yearly financial report for the six months ended 30 June 2022, which
comprises the consolidated income statement, the consolidated statement of
comprehensive income, the consolidated balance sheet, the consolidated
statement of changes in equity, the consolidated cash flow statement and
related notes 1 to 20.

Based on our review, nothing has come to our attention that causes us to
believe that the condensed consolidated set of financial statements in the
half-yearly financial report for the six months ended 30 June 2022 is not
prepared, in all material respects, in accordance with United Kingdom adopted
International Accounting Standard 34 and the Disclosure Guidance and
Transparency Rules of the United Kingdom's Financial Conduct Authority.

Basis for conclusion

We conducted our review in accordance with International Standard on Review
Engagements (UK) 2410 'Review of Interim Financial Information Performed by
the Independent Auditor of the Entity' issued by the Financial Reporting
Council for use in the United Kingdom. A review of interim financial
information consists of making inquiries, primarily of persons responsible for
financial and accounting matters, and applying analytical and other review
procedures. A review is substantially less in scope than an audit conducted in
accordance with International Standards on Auditing (UK) and consequently does
not enable us to obtain assurance that we would become aware of all
significant matters that might be identified in an audit. Accordingly, we do
not express an audit opinion.

As disclosed in note 1, the annual financial statements of the Group will be
prepared in accordance with United Kingdom adopted international accounting
standards. The condensed consolidated set of financial statements included in
this half-yearly financial report has been prepared in accordance with United
Kingdom adopted International Accounting Standard 34, 'Interim Financial
Reporting'.

Conclusion relating to going concern

Based on our review procedures, which are less extensive than those performed
in an audit as described in the Basis for conclusion section of this report,
nothing has come to our attention to suggest that the directors have
inappropriately adopted the going concern basis of accounting or that the
directors have identified material uncertainties relating to going concern
that are not appropriately disclosed.

This conclusion is based on the review procedures performed in accordance with
this ISRE (UK), however future events or conditions may cause the Group to
cease to continue as a going concern.

Responsibilities of the Directors

The Directors are responsible for preparing the half-yearly financial report
in accordance with the Disclosure Guidance and Transparency Rules of the
United Kingdom's Financial Conduct Authority.

In preparing the half-yearly financial report, the Directors are responsible
for assessing the Group's ability to continue as a going concern, disclosing
as applicable, matters related to going concern and using the going concern
basis of accounting unless the Directors either intend to liquidate the
company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the review of the financial information

In reviewing the half-yearly financial report, we are responsible for
expressing to the Group a conclusion on the condensed consolidated set of
financial statements in the half-yearly financial report. Our conclusion,
including our conclusions relating to going concern, are based on procedures
that are less extensive than audit procedures, as described in the Basis for
conclusion paragraph of this report.

Use of our report

This report is made solely to the Group in accordance with International
Standard on Review Engagements (UK) 2410 'Review of Interim Financial
Information Performed by the Independent Auditor of the Entity' issued by the
Financial Reporting Council. Our work has been undertaken so that we might
state to the Group those matters we are required to state to it in an
independent review report and for no other purpose. To the fullest extent
permitted by law, we do not accept or assume responsibility to anyone other
than the Group, for our review work, for this report, or for the conclusions
we have formed.

Deloitte LLP

Statutory Auditor

London, England

26 July 2022

FORWARD LOOKING STATEMENTS

This document contains certain forward looking statements within the meaning
of Section 21E of the US Securities Exchange Act of 1934, as amended, and
section 27A of the US Securities Act of 1933, as amended, with respect to the
business, strategy, plans and/or results of Lloyds Bank plc together with its
subsidiaries (the Lloyds Bank Group) and its current goals and expectations.
Statements that are not historical or current facts, including statements
about the Lloyds Bank Group's or its directors' and/or management's beliefs
and expectations, are forward looking statements. Words such as, without
limitation, 'believes', 'achieves', 'anticipates', 'estimates', 'expects',
'targets', 'should', 'intends', 'aims', 'projects', 'plans', 'potential',
'will', 'would', 'could', 'considered', 'likely', 'may', 'seek', 'estimate',
'probability', 'goal', 'objective', 'deliver', 'endeavour', 'prospects',
'optimistic' and similar expressions or variations on these expressions are
intended to identify forward looking statements. These statements concern or
may affect future matters, including but not limited to: projections or
expectations of the Lloyds Bank Group's future financial position, including
profit attributable to shareholders, provisions, economic profit, dividends,
capital structure, portfolios, net interest margin, capital ratios, liquidity,
risk-weighted assets (RWAs), expenditures or any other financial items or
ratios; litigation, regulatory and governmental investigations; the Lloyds
Bank Group's future financial performance; the level and extent of future
impairments and write-downs; the Lloyds Bank Group's ESG targets and/or
commitments; statements of plans, objectives or goals of the Lloyds Bank Group
or its management and other statements that are not historical fact;
expectations about the impact of COVID-19; and statements of assumptions
underlying such statements. By their nature, forward looking statements
involve risk and uncertainty because they relate to events and depend upon
circumstances that will or may occur in the future. Factors that could cause
actual business, strategy, plans and/or results (including but not limited to
the payment of dividends) to differ materially from forward looking statements
include, but are not limited to: general economic and business conditions in
the UK and internationally; market related risks, trends and developments;
risks concerning borrower and counterparty credit quality; fluctuations in
interest rates, inflation, exchange rates, stock markets and currencies;
volatility in credit markets; volatility in the price of the Lloyds Bank
Group's securities; any impact of the transition from IBORs to alternative
reference rates; the ability to access sufficient sources of capital,
liquidity and funding when required; changes to the Lloyds Bank Group's or
Lloyds Banking Group plc's credit ratings; the ability to derive cost savings
and other benefits including, but without limitation, as a result of any
acquisitions, disposals and other strategic transactions; inability to capture
accurately the expected value from acquisitions; potential changes in dividend
policy; the ability to achieve strategic objectives; insurance risks;
management and monitoring of conduct risk; exposure to counterparty risk;
credit rating risk; tightening of monetary policy in jurisdictions in which
the Lloyds Bank Group operates; instability in the global financial markets,
including within the Eurozone, and as a result of ongoing uncertainty
following the exit by the UK from the European Union (EU) and the effects of
the EU-UK Trade and Cooperation Agreement; political instability including as
a result of any UK general election and any further possible referendum on
Scottish independence; operational risks; conduct risk; technological changes
and risks to the security of IT and operational infrastructure, systems, data
and information resulting from increased threat of cyber and other attacks;
natural pandemic (including but not limited to the COVID-19 pandemic) and
other disasters; inadequate or failed internal or external processes or
systems; acts of hostility or terrorism and responses to those acts, or other
such events; geopolitical unpredictability; the war between Russia and
Ukraine; risks relating to sustainability and climate change (and achieving
climate change ambitions), including the Lloyds Bank Group's or the Lloyds
Banking Group's ability along with the government and other stakeholders to
measure, manage and mitigate the impacts of climate change effectively;
changes in laws, regulations, practices and accounting standards or taxation;
changes to regulatory capital or liquidity requirements and similar
contingencies; assessment related to resolution planning requirements; the
policies and actions of governmental or regulatory authorities or courts
together with any resulting impact on the future structure of the Lloyds Bank
Group; failure to comply with anti-money laundering, counter terrorist
financing, anti-bribery and sanctions regulations; failure to prevent or
detect any illegal or improper activities; projected employee numbers and key
person risk; increased labour costs; assumptions and estimates that form the
basis of the Lloyds Bank Group's financial statements; the impact of
competitive conditions; and exposure to legal, regulatory or competition
proceedings, investigations or complaints. A number of these influences and
factors are beyond the Lloyds Bank Group's control. Please refer to the latest
Annual Report on Form 20-F filed by Lloyds Bank plc with the US Securities and
Exchange Commission (the SEC), which is available on the SEC's website at
www.sec.gov, for a discussion of certain factors and risks. Lloyds Bank plc
may also make or disclose written and/or oral forward-looking statements in
other written materials and in oral statements made by the directors, officers
or employees of Lloyds Bank plc to third parties, including financial
analysts. Except as required by any applicable law or regulation, the
forward-looking statements contained in this document are made as of today's
date, and the Lloyds Bank Group expressly disclaims any obligation or
undertaking to release publicly any updates or revisions to any forward
looking statements contained in this document whether as a result of new
information, future events or otherwise. The information, statements and
opinions contained in this document do not constitute a public offer under any
applicable law or an offer to sell any securities or financial instruments or
any advice or recommendation with respect to such securities or financial
instruments.

CONTACTS

For further information please contact:

INVESTORS AND ANALYSTS

Douglas Radcliffe

Group Investor Relations Director

020 7356 1571

douglas.radcliffe@lloydsbanking.com

Edward Sands

Director of Investor Relations

020 7356 1585

edward.sands@lloydsbanking.com

Nora Thoden

Director of Investor Relations - ESG

020 7356 2334

nora.thoden@lloydsbanking.com

CORPORATE AFFAIRS

Grant Ringshaw

External Relations Director

020 7356 2362

grant.ringshaw@lloydsbanking.com

Matt Smith

Head of Media Relations

020 7356 3522

matt.smith@lloydsbanking.com

 

 

 

 

 

 

 

Copies of this News Release may be obtained from:

Investor Relations, Lloyds Banking Group plc, 25 Gresham Street, London EC2V
7HN

The statement can also be found on the Group's website -
www.lloydsbankinggroup.com

Registered office: Lloyds Bank plc, 25 Gresham Street, London EC2V 7HN

Registered in England No. 2065

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR KZGZNLNZGZZG

Recent news on Lloyds Banking

See all news