Lloyds Banking Group PlcLSE: LLOY

1.3MB "Report Results announcement PDF" (2026 lb hy results)

· Issued by Lloyds Banking Group plc

Lloyds Bank plc

2026 half year results 30 July 2026

Member of the Lloyds Banking Group

CONTENTS

Forward-looking statements

Condensed consolidated income statement (unaudited) 1

Condensed consolidated balance sheet (unaudited) 1

Financial review 2

Risk management

Principal risks and uncertainties 4

Capital risk 5

Credit risk 8

Liquidity risk 14

Condensed consolidated half-year financial statements (unaudited) 15

Condensed consolidated income statement (unaudited) 16

Condensed consolidated statement of comprehensive income (unaudited) 17

Condensed consolidated balance sheet (unaudited) 18

Condensed consolidated statement of changes in equity (unaudited) 19

Condensed consolidated cash flow statement (unaudited) 22

Notes to the condensed consolidated half-year financial statements (unaudited) 23

Statement of directors' responsibilities 47

Independent review report to Lloyds Bank Plc 48

Contacts 49

‌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 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, targets, 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 (including in relation to tariffs); imposed and threatened tariffs and changes to global trade policies; acts of hostility or terrorism and responses to those acts, or other such events; geopolitical unpredictability; the war between Russia and Ukraine; the escalation of conflicts in the Middle East; the tensions between China and Taiwan; political instability including as a result of any UK general election; market related risks, trends and developments; changes in client and consumer behaviour and demand; exposure to counterparty risk; 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; 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; natural pandemic and other disasters; risks concerning borrower and counterparty credit quality; risks affecting defined benefit pension schemes; changes in laws, regulations, practices and accounting standards or taxation; changes to regulatory capital or liquidity requirements and similar contingencies; 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; risks associated with the Lloyds Bank Group's compliance with a wide range of laws and regulations; assessment related to resolution planning requirements; risks related to regulatory actions which may be taken in the event of a bank or Lloyds Bank Group or Lloyds Banking Group failure; exposure to legal, regulatory or competition proceedings, investigations or complaints; 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; operational risks including risks as a result of the failure of third party suppliers; conduct risk; risks related to new and emerging technologies, including artificial intelligence; 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; technological failure; inadequate or failed internal or external processes or systems; risks relating to ESG matters, such as climate change (and achieving climate change ambitions) and decarbonisation, 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, and human rights issues; the impact of competitive conditions; failure to attract, retain and develop high calibre talent; the ability to achieve strategic objectives; 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; and assumptions and estimates that form the basis of the Lloyds Bank Group's financial statements. 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 https://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.

‌CONDENSED CONSOLIDATED INCOME STATEMENT (UNAUDITED)

Half-year

to 30 Jun

2026

£m

Half-year

to 30 Jun

2025

£m

Half-year

to 31 Dec

2025

£m

Net interest income

7,125

6,546

6,817

Other income

2,720

2,289

2,777

Total income

9,845

8,835

9,594

Operating expenses

(5,677)

(5,635)

(6,530)

Impairment

(612)

(442)

(350)

Profit before tax

3,556

2,758

2,714

Tax expense

(905)

(818)

(798)

Profit after tax

2,651

1,940

1,916

Profit attributable to ordinary shareholders

2,436

1,709

1,716

Profit attributable to other equity holders

213

215

189

Profit attributable to equity holders

2,649

1,924

1,905

Profit attributable to non-controlling interests

2

16

11

Profit after tax

2,651

1,940

1,916

‌CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)

At 30 Jun

At 31 Dec

2026

£m

2025

£m

Assets

Cash and balances at central banks

42,034

37,720

Financial assets at fair value through profit or loss

1,761

2,279

Derivative financial instruments

3,088

3,260

Financial assets at amortised cost

540,777

524,467

Financial assets at fair value through other comprehensive income

40,365

36,257

Other assets

28,354

27,352

Total assets

656,379

631,335

Liabilities

Deposits from banks

5,274

3,085

Customer deposits

466,996

465,207

Repurchase agreements at amortised cost

44,600

37,567

Due to fellow Lloyds Banking Group undertakings

5,522

3,852

Financial liabilities at fair value through profit or loss

4,238

4,243

Derivative financial instruments

4,392

4,286

Debt securities in issue at amortised cost

62,806

52,132

Other liabilities

12,071

10,963

Subordinated liabilities

7,582

8,020

Total liabilities

613,481

589,355

Total equity

42,898

41,980

Total equity and liabilities

656,379

631,335

‌FINANCIAL REVIEW Principal activities

Lloyds Bank plc (the Bank), together with its subsidiary undertakings (the Group), provide a wide range of banking and financial services. The Group's revenue is earned through interest and fees on a broad range of financial services products including current and savings accounts, mortgages, credit cards, motor finance and unsecured loans to retail customers and loans and other products to commercial clients.

Income statement

The Group's statutory profit before tax for the first half of 2026 was £3,556 million, 29% higher than in the first half of 2025, reflecting higher total income and broadly stable operating expenses, partly offset by a higher impairment charge. Profit after tax was £2,651 million (half-year to 30 June 2025: £1,940 million).

Total income for the first half of 2026 was £9,845 million, an increase of 11% on the prior period (half-year to 30 June 2025: £8,835 million). Net interest income of £7,125 million was up 9% on the prior year (half-year to 30 June 2025: £6,546 million), driven by a higher margin, resulting from stronger structural hedge income as eligible balances were reinvested into a higher rate environment, partially offset by asset margin compression, in particular in the UK mortgages portfolio, alongside lending growth driving higher average interest-earning assets.

Other income increased by 19% to £2,720 million (half-year to 30 June 2025: £2,289 million), as a result of higher net fee and commission income, net trading income and other operating income. Net fee and commission income increased as a result of strengthening customer activity, while other operating income increased as a result of vehicle fleet growth and higher average vehicle rental values in UK Motor Finance. The higher net trading income reflected market movements in the period.

Operating expenses of £5,677 million were broadly stable, reflecting business growth costs and inflationary pressures, offset by continued cost savings, a lower severance expense and plateauing investment as this strategic cycle culminates. Within this, operating lease depreciation increased due to a charge in the second quarter for declines in used car prices alongside fleet growth and the depreciation of higher value vehicles, partially offset by continued risk mitigation.

As part of operating expenses, a remediation charge of £31 million was recognised by the Group in the first half of 2026 (half-year to 30 June 2025: £35 million) across a small number of programmes. There have been no further charges relating to motor finance commission arrangements. The FCA published policy statement PS26/3 in March 2026 with final rules for its motor finance redress schemes. Four challenges to the FCA's schemes have been raised, three by lenders and one from a consumer group and the implementation of the scheme has now been delayed, given the Upper Tribunal hearing is not expected before December 2026. The Group will closely monitor how these challenges develop and consider any potential impact to the existing provision. Despite these uncertainties, the current provision continues to represent the Group's current best estimate of the potential impact of the motor finance issue.

The impairment charge was £612 million, up from £442 million in the half-year to 30 June 2025. The higher charge includes a net charge from updated multiple economic scenarios (MES) reflecting the impact of the deterioration in economic outlook in the first quarter due to the Middle East conflict, net of modest second quarter updates. The MES impact for the half year captures a higher unemployment rate peak and softer house price outlook compared to the year end view. This is partly offset by the release of the post model adjustment for global tariff and political disruption risks within Commercial Banking in the first quarter, now considered to be adequately captured within assumptions and resulting modelled provisions. Credit performance remains strong and stable across Retail and Commercial Banking with arrears low and stable in all portfolios.

The Group recognised a tax expense of £905 million in the first half of 2026 (half-year to 30 June 2025:

£818 million). An explanation of the relationship between the tax expense and the Group's accounting profit for the period is set out on page 27.

FINANCIAL REVIEW (continued) Balance sheet

As at 30 June 2026, total assets were £25,044 million higher at £656,379 million (31 December 2025:

£631,335 million). Financial assets at amortised cost were £16,310 million higher at £540,777 million including increases in loans and advances to customers of £8,764 million, reverse repurchase agreements of £3,253 million, debt securities of £3,145 million and loans and advances to banks of £868 million. Amounts due from fellow Lloyds Banking Group undertakings increased by £280 million.

Loans and advances to customers included growth of £1,773 million in UK mortgages, net of the impact of a securitisation of £1,841 million of primarily legacy Retail mortgages in the second quarter, alongside growth across credit cards, UK Retail unsecured loans, UK Motor Finance and the European retail business, totalling

£2,923 million. Lending balances also increased in Commercial Banking by £4,458 million, reflecting growth across Corporate and Institutional Banking and Business and Commercial Banking, net of continued government-backed lending repayments. Reverse repurchase agreements and debt securities increased in response to market conditions. Cash and balances at central banks increased by £4,314 million to £42,034 million and financial assets at fair value through other comprehensive income of £40,365 million increased by £4,108 million, reflecting changes in liquidity holdings. Other assets were £1,002 million higher, largely reflecting increased settlement balances and vehicle fleet growth within UK Motor Finance.

Total liabilities were £24,126 million higher at £613,481 million (31 December 2025: £589,355 million). Deposits from banks increased by £2,189 million to £5,274 million while customer deposits of £466,996 million increased by

£1,789 million in the period. Retail deposits of £321,836 million were down by £3,333 million, primarily due to disciplined pricing decisions throughout the tax year-end. Retail UK current account balances were broadly stable, supported by the strength of the Group's franchise and proposition. Commercial Banking deposits increased by

£4,949 million in the period, with growth in targeted sectors.

Repurchase agreements at amortised cost increased by £7,033 million to £44,600 million. Amounts due to fellow Lloyds Banking Group undertakings increased by £1,670 million to £5,522 million. Debt securities in issue at amortised cost increased by £10,674 million, to £62,806 million due to new issuances in the period while subordinated liabilities decreased to £7,582 million as a result of redemptions in the period. Other liabilities increased by £1,108 million to £12,071 million, largely due to higher settlement balances.

Total equity was £42,898 million at 30 June 2026 (31 December 2025: £41,980 million). Profit for the period was partially offset by dividends paid and movements in the cash flow hedge reserve.

Capital

The Group's common equity tier 1 (CET1) capital ratio remained at 13.6% at 30 June 2026 (31 December 2025: 13.6%). Profit for the first half of the year was broadly offset by the payment of ordinary dividends, the accrual for foreseeable ordinary dividends, distributions on other equity instruments and an increase in risk-weighted assets.

Risk-weighted assets increased by £3,939 million to £198,239 million at 30 June 2026 (31 December 2025:

£194,300 million), largely reflecting the impact of strong customer lending growth, partially offset by continued optimisation, including risk transfer and securitisation activity across Commercial Banking and Retail.

The Group's total capital ratio reduced to 19.8% at 30 June 2026 (31 December 2025: 20.1%), with the increase in CET1 capital and an AT1 instrument issuance more than offset by AT1 instrument calls and the increase in risk-weighted assets.

The Group's UK leverage ratio reduced to 5.1% at 30 June 2026 (31 December 2025: 5.2%). The increase in total tier 1 capital was more than offset by an increase in the leverage exposure measure. The latter primarily reflects strong customer lending growth, including off-balance sheet commitments, and an increase in holdings of securities within the liquidity portfolio.

Reporting dates

Going forwards, Lloyds Bank plc will announce its results at the half-year and the full year only, with the next results announcement for the Group being for the full year 2026.

‌RISK MANAGEMENT PRINCIPAL RISKS AND UNCERTAINTIES

The most significant risks faced by the Group are detailed below. External risks may impact delivery against the

Group's recently updated long-term strategic objectives. They include, but are not limited to, macroeconomic and geopolitical uncertainties and inflation trends which could have implications for both consumers and businesses.

The Group's credit performance remains strong and stable; the portfolios are well positioned amid macroeconomic uncertainty and are proactively monitored to identify signs of stress.

Ongoing oversight of operational resilience risks and continuous enhancements to controls remains critical, particularly in relation to cybersecurity, IT stability and supplier risk. The Group remains committed to ensuring lessons are learned from internal and external events of disruption, which may have an impact on the Group's ability to continue operations.

The latest position on the motor finance commission redress scheme is detailed on page 41.

The Group remains committed to modernising its technology and strengthening capabilities to ensure safe and responsible use of models and tools such as artificial intelligence.

Risk management is fundamental to our business model and strategy, and enables the Group to embrace opportunities responsibly and deliver sustainable growth. Our strong risk management culture, underpinned by Lloyds Banking Group's risk management framework (RMF), is vital in safeguarding the Group, colleagues and customers against both existing and emerging risks.

During 2026, the Group has continued to make progress in its risk transformation journey by standardising practices and streamlining processes, enabling simplification and efficiency. The RMF ensures processes are in place to facilitate robust risk management and effective decision making to deliver good outcomes for our customers.

The Group has 10 principal risks, underpinned by a suite of level two risks which are reviewed and reported regularly to the Board. The principal risks consist of capital risk, climate risk, compliance risk, conduct risk, credit risk, economic crime risk, liquidity risk, market risk, model risk and operational risk.

Further information regarding the Group's principal risks is available on pages 22 to 62 of the Group's 2025 annual report and accounts.

‌CAPITAL RISK Capital resources

An analysis of the Group's capital position as at 30 June 2026 is presented in the following table.

At 30 Jun

2026

£m

At 31 Dec

2025

£m

Common equity tier 1

Shareholders' equity per balance sheet

37,648

36,542

Adjustment to retained earnings for foreseeable dividends

(1,150)

(480)

Cash flow hedging reserve

2,397

2,027

Other adjustments

75

74

less: deductions from common equity tier 1

38,970

38,163

Goodwill and other intangible assets

(5,606)

(5,433)

Prudent valuation adjustment

(79)

(87)

Excess of expected losses over impairment provisions and value adjustments

(615)

(421)

Removal of defined benefit pension surplus

(2,089)

(1,968)

Deferred tax assets

(3,620)

(3,786)

Common equity tier 1 capital Additional tier 1

Additional tier 1 instruments

26,961

5,184

26,468

5,367

Total tier 1 capital

32,145

31,835

Tier 2

Tier 2 instruments

7,190

7,160

Total capital resources

39,335

38,995

Risk-weighted assets

198,239

194,300

Common equity tier 1 capital ratio

13.6%

13.6%

Tier 1 capital ratio

16.2%

16.4%

Total capital ratio

19.8%

20.1%

CAPITAL RISK (continued) Movements in CET1 capital resources

The key movements are set out in the table below.

Common equity tier 1

£m

At 31 December 2025 26,468

Profit for the period 2,651

Movement in foreseeable dividend accrual1 (670)

Dividends paid out on ordinary shares during the period (1,180)

Goodwill and other intangible assets (173)

Fair value through other comprehensive income reserve 103

Excess regulatory expected losses (194)

Deferred tax asset 166

Distributions on other equity instruments (213)

Other movements 3

At 30 June 2026 26,961

1 Reflects the reversal of the brought forward accrual for the interim ordinary dividend at 31 December 2025, net of the accrual recognised at 30 June 2026.

CET1 capital resources increased by £493 million during the period, with profit for the first half of the year largely offset by the payment of ordinary dividends, the accrual for foreseeable ordinary dividends and distributions on other equity instruments.

Movements in total capital

The Group's total capital ratio reduced to 19.8% at 30 June 2026 (31 December 2025: 20.1%), with the increase in CET1 capital and an AT1 instrument issuance more than offset by AT1 instrument calls and the increase in risk-weighted assets.

Risk-weighted assets

At 30 Jun

At 31 Dec

2026

£m

2025

£m

Foundation Internal Ratings Based (IRB) Approach

37,589

38,027

Retail IRB Approach

93,802

90,339

Other IRB Approach

7,059

6,953

IRB Approach

138,450

135,319

Standardised (STA) Approach1

23,717

23,603

Credit risk

162,167

158,922

Counterparty credit risk

1,363

1,386

Securitisation

8,601

7,777

Market risk

70

177

Operational risk

26,038

26,038

Risk-weighted assets

198,239

194,300

of which: threshold risk-weighted assets2

505

747

1 Threshold risk-weighted assets are included within the Standardised (STA) Approach.

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 increased by £3.9 billion to £198.2 billion at 30 June 2026 (31 December 2025: £194.3 billion), largely reflecting the impact of strong customer lending growth, partially offset by continued optimisation, including risk transfer and securitisation activity across Commercial Banking and Retail.

CAPITAL RISK (continued)

Leverage ratio

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

At 30 Jun

At 31 Dec

2026

£m

2025

£m

Total tier 1 capital

32,145

31,835

Exposure measure

Statutory balance sheet assets

Derivative financial instruments

3,088

3,260

Securities financing transactions

47,215

43,962

Loans and advances and other assets

606,076

584,113

Total assets

656,379

631,335

Qualifying central bank claims

(41,829)

(37,298)

Derivatives adjustments

(2,145)

(2,063)

Securities financing transactions adjustments

1,460

1,267

Off-balance sheet items

36,650

33,292

Amounts already deducted from tier 1 capital

(11,959)

(11,642)

Other regulatory adjustments1

(2,662)

(2,161)

Total exposure measure

635,894

612,730

UK leverage ratio

5.1%

5.2%

Leverage exposure measure (including central bank claims)

677,723

650,028

Leverage ratio (including central bank claims)

4.7%

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).

Analysis of leverage movements

The Group's UK leverage ratio reduced to 5.1% at 30 June 2026 (31 December 2025: 5.2%). The increase in total tier 1 capital was more than offset by an increase in the leverage exposure measure. The latter primarily reflects strong customer lending growth, including off-balance sheet commitments, and an increase in holdings of securities within the liquidity portfolio.

Pillar 3 disclosures

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

‌CREDIT RISK Overview

Credit performance has remained strong and stable in the first half of 2026, despite continued macroeconomic uncertainty. The Group maintains a prudent approach to credit risk appetite and risk management, supported by strong credit origination criteria, including affordability tests and robust LTVs within secured portfolios.

Across both the UK mortgages and unsecured portfolios, new to arrears and flows to default have remained low and stable. Credit performance in the Commercial Banking portfolio also remains strong and stable, with low levels of defaults. The Group continues to closely monitor the impacts of the economic and geopolitical environment through a comprehensive suite of early warning indicators and robust governance arrangements, alongside targeted risk mitigation action plans which are in place to support customers and protect the Group's position.

The impairment charge in the first half of 2026 was £612 million, up from £442 million in the prior year, and includes a net charge from updates to the Group's macroeconomic outlook. This largely reflects the impact from the deterioration in economic outlook in the first quarter due to the Middle East conflict, net of modest second quarter updates. The MES impact for the half-year captures a higher unemployment peak and softer house price outlook compared to the position at 31 December 2025. This is partly offset by the release of the post model adjustment for global tariff and political disruption risks within Commercial Banking in the first quarter, now considered to be adequately captured within assumptions and resulting modelled provisions. Excluding macroeconomic updates, the Group's impairment charge has increased compared to the prior year driven by Retail, reflecting model updates, a more normalised level of impairment alongside balance sheet growth, and lower one-off provision releases in Commercial Banking. The total expected credit loss (ECL) allowance was lower in the first half of 2026 at £3,147 million (31 December 2025: £3,201 million), following the securitisation of primarily legacy Retail mortgages in the second quarter.

Stage 2 loans and advances to customers are lower at £40,793 million compared to the end of 2025 (31 December 2025: £42,482 million) following securitisation activity and strong credit performance. Securitisation activity and an increase in new lending also resulted in the proportion of Stage 2 loans and advances being diluted to 8.6% of total lending (31 December 2025: 9.1%), with stable Stage 2 coverage at 2.7% (31 December 2025: 2.7%).

Stage 3 loans and advances to customers are lower at £6,250 million versus the prior year (31 December 2025:

£6,519 million), and as a percentage of total lending are lower at 1.3% (31 December 2025: 1.4%), following continued strong performance, securitisation and repayments in Commercial Banking. Stage 3 coverage increased to 17.0% (31 December 2025: 15.9%).

Prudent risk appetite and risk management
  • The Group continues to take a proactive approach to credit risk management. This is driven by prudent risk appetite and robust oversight, particularly in response to the ongoing challenges within the external environment. Risk appetite firmly aligns to the Group's strategy, supporting our customers through ongoing economic uncertainties in both global and domestic markets

  • Sector, asset and product concentrations within the portfolios are closely monitored and controlled, with mitigating actions in place as appropriate. Sector and product risk parameters help to manage the Group's exposure to higher risk and cyclical sectors, segments and asset classes

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

  • The Group continues to support its customers to ensure they receive appropriate levels of assistance as required

CREDIT RISK (continued)

Impairment charge (credit) by division

Half-year to 30 Jun

2026

Half-year to 30 Jun

2025

Change

Half-year to 31 Dec

2025

Change

£m

£m

%

£m

%

UK mortgages

39

(133)

73

47

Credit cards

264

200

(32)

121

UK unsecured loans and overdrafts

149

163

9

94

(59)

UK Motor Finance

106

111

5

101

(5)

Other

7

1

3

Retail

565

342

(65)

392

(44)

Commercial Banking

47

99

53

(40)

Other

-

1

(2)

Total impairment charge

612

442

(38)

350

(75)

Total expected credit loss allowance

At 30 Jun

At 31 Dec

2026

£m

2025

£m

Customer related balances

Drawn

2,937

3,001

Undrawn

202

195

3,139

3,196

Other assets

8

5

Total expected credit loss allowance

3,147

3,201

CREDIT RISK (continued) Total expected credit loss allowance 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. If the base case moves adversely, it generates a new, more adverse downside and severe downside which are then incorporated into the ECL. Consistent with prior years, the base case, upside and downside scenarios carry a 30% weighting; the severe downside is weighted at 10%.

The following table shows the Group's ECL for the probability-weighted, upside, base case, downside and severe downside scenarios. The stage allocation for an asset is based on the overall probability-weighted probability of default and hence the staging of assets is constant across all the scenarios. In each economic scenario the ECL for individual assessments is held constant reflecting the basis on which they are evaluated. Judgemental adjustments applied through changes to model inputs or parameters, or more qualitative post model adjustments, are apportioned across the scenarios in proportion to modelled ECL where this better reflects the sensitivity of these adjustments to each scenario. 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

£339 million compared to £363 million at 31 December 2025.

Total ECL allowance by scenario

Probability-weighted

Upside

Base case

Downside

Severe downside

£m

£m

£m

£m

£m

UK mortgages

669

316

473

844

1,794

Credit cards

645

528

623

722

835

Other Retail

982

910

962

1,026

1,121

Commercial Banking

850

640

749

977

1,401

Other

1

1

1

1

1

At 30 June 2026

3,147

2,395

2,808

3,570

5,152

UK mortgages

731

341

510

937

1,943

Credit cards

603

498

579

674

777

Other Retail

991

922

969

1,036

1,126

Commercial Banking

875

681

779

995

1,389

Other

1

1

1

1

1

At 31 December 2025

3,201

2,443

2,838

3,643

5,236

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

At 30 June 2026

Stage 1

£m

Stage 2

£m

Stage 3

£m

POCI

£m

Total

£m

Stage 2

as % of total

Stage 3

as % of total

Loans and advances to customers

UK mortgages

288,559

28,802

3,814

4,350

325,525

8.8

1.2

Credit cards

16,326

2,094

305

-

18,725

11.2

1.6

UK unsecured loans and overdrafts

11,153

1,403

209

-

12,765

11.0

1.6

UK Motor Finance

14,991

2,507

158

-

17,656

14.2

0.9

Other

22,396

411

123

-

22,930

1.8

0.5

Retail

353,425

35,217

4,609

4,350

397,601

8.9

1.2

Business and Commercial Banking

24,669

3,403

987

-

29,059

11.7

3.4

Corporate and Institutional Banking

44,007

2,171

654

-

46,832

4.6

1.4

Commercial Banking

68,676

5,574

1,641

-

75,891

7.3

2.2

Other1

(290)

2

-

-

(288)

(0.7)

Total gross lending

421,811

40,793

6,250

4,350

473,204

8.6

1.3

Customer related ECL allowance (drawn and undrawn)

UK mortgages

61

199

287

122

669

Credit cards

219

280

146

-

645

UK unsecured loans and overdrafts

158

200

117

-

475

UK Motor Finance2

223

143

79

-

445

Other

21

9

32

-

62

Retail

682

831

661

122

2,296

Business and Commercial Banking

84

158

138

-

380

Corporate and Institutional Banking

84

117

262

-

463

Commercial Banking

168

275

400

-

843

Other

-

-

-

-

-

Total

850

1,106

1,061

122

3,139

Customer related ECL allowance (drawn and undrawn) as a percentage of loans and advances to customers

Stage 1

%

Stage 2

%

Stage 3

%

POCI

%

Total

%

UK mortgages

-

0.7

7.5

2.8

0.2

Credit cards

1.3

13.4

47.9

-

3.4

UK unsecured loans and overdrafts

1.4

14.3

56.0

-

3.7

UK Motor Finance

1.5

5.7

50.0

-

2.5

Other

0.1

2.2

26.0

-

0.3

Retail

0.2

2.4

14.3

2.8

0.6

Business and Commercial Banking

0.3

4.6

14.0

-

1.3

Corporate and Institutional Banking

0.2

5.4

40.1

-

1.0

Commercial Banking

0.2

4.9

24.4

-

1.1

Other

-

-

-

-

-

Total

0.2

2.7

17.0

2.8

0.7

1 Contains central fair value hedge accounting adjustments.

2 UK Motor Finance includes £250 million relating to provisions against residual values of vehicles subject to finance leases.

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

At 31 December 2025

Stage 1

£m

Stage 2

£m

Stage 3

£m

POCI

£m

Total

£m

Stage 2

as % of total

Stage 3

as % of total

Loans and advances to customers

UK mortgages

284,307

30,414

4,016

5,076

323,813

9.4

1.2

Credit cards

15,258

2,326

274

-

17,858

13.0

1.5

UK unsecured loans and overdrafts

10,601

1,397

193

-

12,191

11.5

1.6

UK Motor Finance

14,222

2,786

141

-

17,149

16.2

0.8

Other

21,245

392

145

-

21,782

1.8

0.7

Retail

345,633

37,315

4,769

5,076

392,793

9.5

1.2

Business and Commercial Banking

24,362

3,329

979

-

28,670

11.6

3.4

Corporate and Institutional Banking

40,188

1,838

771

-

42,797

4.3

1.8

Commercial Banking

64,550

5,167

1,750

-

71,467

7.2

2.4

Other1

245

-

-

-

245

-

-

Total gross lending

410,428

42,482

6,519

5,076

464,505

9.1

1.4

Customer related ECL allowance (drawn and undrawn)

UK mortgages

55

208

309

159

731

Credit cards

205

277

121

-

603

UK unsecured loans and overdrafts

172

214

112

-

498

UK Motor Finance2

202

149

79

-

430

Other

17

11

35

-

63

Retail

651

859

656

159

2,325

Business and Commercial Banking

92

165

120

-

377

Corporate and Institutional Banking

98

134

262

-

494

Commercial Banking

190

299

382

-

871

Other

-

-

-

-

-

Total

841

1,158

1,038

159

3,196

Customer related ECL allowance (drawn and undrawn) as a percentage of loans and advances to customers

Stage 1

%

Stage 2

%

Stage 3

%

POCI

%

Total

%

UK mortgages

-

0.7

7.7

3.1

0.2

Credit cards

1.3

11.9

44.2

-

3.4

UK unsecured loans and overdrafts

1.6

15.3

58.0

-

4.1

UK Motor Finance

1.4

5.3

56.0

-

2.5

Other

0.1

2.8

24.1

-

0.3

Retail

0.2

2.3

13.8

3.1

0.6

Business and Commercial Banking

0.4

5.0

12.3

-

1.3

Corporate and Institutional Banking

0.2

7.3

34.0

-

1.2

Commercial Banking

0.3

5.8

21.8

-

1.2

Other

-

-

-

-

-

Total

0.2

2.7

15.9

3.1

0.7

1 Contains central fair value hedge accounting adjustments.

2 UK Motor Finance includes £243 million relating to provisions against residual values of vehicles subject to finance leases.

CREDIT RISK (continued) UK mortgages product analysis

At 30 June 2026 At 31 December 2025

Mainstream

Buy-to-let

Specialist

Total

Mainstream

Buy-to-let

Specialist

Total

275,760

48,114

1,651

325,525

273,106

47,858

2,849

323,813

15,727

2,591

1,463

19,781

17,070

3,351

2,208

22,629

1.0

0.7

10.2

1.0

1.0

1.0

8.6

1.1

2,298

413

258

2,969

2,518

486

397

3,401

0.8

0.9

15.6

0.9

0.9

1.0

13.9

1.1

50.1

61.1

93.2

51.9

52.0

64.1

90.0

54.2

15.0

21.7

4.5

15.9

15.4

21.4

6.4

16.2

16.3

17.1

1.6

16.4

15.5

14.4

2.0

15.2

15.8

0.1

0.5

13.4

14.4

0.1

0.9

12.2

2.8

-

0.1

2.4

2.7

-

0.4

2.2

-

-

0.1

-

-

-

0.3

-

100.0

100.0

100.0

100.0

100.0

100.0

100.0

100.0

45.4

48.9

31.4

45.7

44.7

48.2

32.0

45.0

66.9

61.8

n/a

66.2

64.7

58.8

n/a

64.1

UK mortgages loans and advances to customers (£m)

UK mortgages greater than 3 months in arrears1

Number of cases

Total mortgages accounts (%)

Value of loans2 (£m)

Total mortgages balances (%)

Loan to value Less than 60% (%) 60% to 70% (%)

70% to 80% (%)

80% to 90% (%)

90% to 100% (%)

Greater than 100% (%)

Total (%)

Average loan to value3

Stock of residential mortgages (%)

New residential lending in the period (%)

1 Excluding repossessions.

2 Value of loans represents gross book value of mortgages more than three months in arrears. These accounts are a subset of total Stage 3 given the exclusion of accounts in possession and those meeting other Stage 3 criteria.

3 Average loan to value is calculated as total loans and advances as a percentage of the total indexed collateral of these loans and advances.

‌LIQUIDITY RISK Overview

The Group's funding and liquidity position remains strong, with a loan to deposit ratio of 101% as at 30 June 2026 (31 December 2025: 99%). Total wholesale funding1 increased to £77.3 billion as at 30 June 2026 (31 December 2025: £66.9 billion). The Group maintains access to diverse sources and tenors of funding.

The Group's liquid assets continue to exceed the regulatory minimum and internal risk appetite, with a liquidity coverage ratio (LCR)2 of 134% as at 30 June 2026 (31 December 2025: 135%). The net stable funding ratio3 is robust at 118% (31 December 2025: 119%). At 30 June 2026, the Group had £103.8 billion of highly liquid unencumbered LCR eligible assets, based on a monthly rolling average over the last 12 months post any liquidity haircuts (31 December 2025: £104.5 billion). These assets are available to meet cash and collateral outflows and regulatory requirements.

The banking business 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 guided by prudent liquidity management and economic considerations, with external market conditions factored in. The Group's credit ratings remain well positioned and continue to reflect the strength of the Group's management and franchise, along with its robust financial performance and capital and funding position. In May 2026, Fitch upgraded senior unsecured ratings for Lloyds Bank plc following a methodology update.

Reconciliation of Group funding to the balance sheet

Included

Cash

Fair value and other

At 30 June 2026

in funding analysis

£bn

collateral received

£bn

accounting methods

£bn

Balance sheet

£bn

Deposits from banks

4.8

0.5

-

5.3

Customer deposits

467.0

-

-

467.0

Debt securities in issue at amortised cost

68.5

-

(5.7)

62.8

Subordinated liabilities

8.8

-

(1.2)

7.6

Wholesale funding1

77.3

-

Funding sources

549.1

0.5

At 31 December 2025

Deposits from banks

2.7

0.4

-

3.1

Customer deposits

465.2

-

-

465.2

Debt securities in issue at amortised cost

57.7

-

(5.6)

52.1

Subordinated liabilities

9.2

-

(1.2)

8.0

Wholesale funding1

66.9

-

Funding sources

534.8

0.4

1 The Group has revised its definition of wholesale funding to comprise debt securities in issue and subordinated liabilities only. Deposits from banks are no longer included, reflecting the behavioural liquidity characteristics of bank depositors. Comparatives have been represented on a consistent basis.

2 Based on an average of month-end observations over the last 12 months.

3 Based on an average of the last four quarter-end observations.

Analysis of term issuance in the half-year to 30 June 2026

Sterling

£bn

US dollar

£bn

Euro

£bn

Other

currencies1

£bn

Total

£bn

Securitisation2

0.4

-

0.7

-

1.1

Covered bonds

1.5

-

1.7

3.2

Senior unsecured notes

-

0.8

1.3

0.7

2.8

Subordinated liabilities

-

-

-

-

-

Additional tier 1

0.5

-

-

-

0.5

Total issuance

2.4

0.8

3.7

0.7

7.6

1 Primarily Australian dollar and Japanese Yen.

2 Securitisation includes externally issued notes from significant risk transfer transactions.

‌CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED)

Condensed consolidated income statement (unaudited) 16

Condensed consolidated statement of comprehensive income (unaudited) 17

Condensed consolidated balance sheet (unaudited) 18

Condensed consolidated statement of changes in equity (unaudited) 19

Condensed consolidated cash flow statement (unaudited) 22

Notes to the condensed consolidated half-year financial statements (unaudited)

  1. Basis of preparation and accounting policies 23

  2. Critical accounting judgements and key sources of estimation uncertainty 24

  3. Segmental analysis 24

  4. Net fee and commission income 25

  5. Operating expenses 25

  6. Retirement benefit obligations 26

  7. Impairment 27

  8. Tax 27

  9. Fair values of financial assets and liabilities 27

  10. Allowance for expected credit losses 33

  11. Debt securities in issue 40

  12. Provisions 40

  13. Subordinated liabilities 43

  14. Dividends on ordinary shares 43

  15. Related party transactions 44

  16. Contingent liabilities, commitments and guarantees 44

‌CONDENSED CONSOLIDATED INCOME STATEMENT (UNAUDITED)

Note

Half-year

to 30 Jun

2026

£m

Half-year

to 30 Jun

2025

£m

Interest income

14,069

14,094

Interest expense

(6,944)

(7,548)

Net interest income

7,125

6,546

Fee and commission income

1,316

1,202

Fee and commission expense

(688)

(597)

Net fee and commission income

4

628

605

Net trading income

265

150

Other operating income

1,827

1,534

Other income

2,720

2,289

Total income

9,845

8,835

Operating expenses

5

(5,677)

(5,635)

Impairment

7

(612)

(442)

Profit before tax

3,556

2,758

Tax expense

8

(905)

(818)

Profit after tax

2,651

1,940

Profit attributable to ordinary shareholders

2,436

1,709

Profit attributable to other equity holders

213

215

Profit attributable to equity holders

2,649

1,924

Profit attributable to non-controlling interests

2

16

Profit after tax

2,651

1,940

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

‌CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)

Half-year

Half-year

to 30 Jun

to 30 Jun

2026

2025

£m

£m

Profit for the period

Other comprehensive income

Items that will not subsequently be reclassified to profit or loss:

Post-retirement defined benefit scheme remeasurements:

2,651

1,940

Remeasurements before tax

91

(168)

Current tax

17

25

Deferred tax

(42)

18

Gains and losses attributable to own credit risk:

66

(125)

(Losses) gains before tax

(4)

62

Deferred tax

1

(17)

Items that may subsequently be reclassified to profit or loss:

(3)

45

Movements in revaluation reserve in respect of debt securities held at FVOCI:

Change in fair value

142

81

Deferred tax

(40)

(18)

102

63

Income statement transfers in respect of disposals

-

111

Deferred tax

-

(31)

Income statement transfers in respect of impairment

-

1

80

-

103

143

Movements in cash flow hedging reserve:

Effective portion of changes in fair value taken to other comprehensive income

(1,243)

396

Deferred tax

348

(111)

(895)

285

Net income statement transfers

729

835

Deferred tax

(204)

(234)

525

601

(370)

886

Movements in foreign currency translation reserve (tax £nil)

(30)

42

(297)

1,071

Total other comprehensive (loss) income for the period, net of tax

(234)

991

Total comprehensive income for the period

2,417

2,931

Total comprehensive income attributable to ordinary shareholders

2,202

2,700

Total comprehensive income attributable to other equity holders

213

215

Total comprehensive income attributable to equity holders

2,415

2,915

Total comprehensive income attributable to non-controlling interests

2

16

Total comprehensive income for the period

2,417

2,931

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

‌CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)

Note

At 30 Jun

2026

£m

At 31 Dec

2025

£m

Assets

Cash and balances at central banks

42,034

37,720

Financial assets at fair value through profit or loss

9

1,761

2,279

Derivative financial instruments

3,088

3,260

Loans and advances to banks

6,704

5,836

Loans and advances to customers

470,268

461,504

Reverse repurchase agreements

47,215

43,962

Debt securities

15,128

11,983

Due from fellow Lloyds Banking Group undertakings

1,462

1,182

Financial assets at amortised cost

540,777

524,467

Financial assets at fair value through other comprehensive income

9

40,365

36,257

Goodwill and other intangible assets

5,866

5,692

Current tax recoverable

1,260

1,263

Deferred tax assets

3,758

3,917

Retirement benefit assets

6

2,860

2,695

Other assets

14,610

13,785

Total assets

656,379

631,335

Liabilities

Deposits from banks

5,274

3,085

Customer deposits

466,996

465,207

Repurchase agreements at amortised cost

44,600

37,567

Due to fellow Lloyds Banking Group undertakings

5,522

3,852

Financial liabilities at fair value through profit or loss

9

4,238

4,243

Derivative financial instruments

4,392

4,286

Notes in circulation

2,177

2,118

Debt securities in issue at amortised cost

11

62,806

52,132

Other liabilities

6,945

5,772

Retirement benefit obligations

6

116

120

Current tax liabilities

15

35

Deferred tax liabilities

131

146

Provisions

12

2,687

2,772

Subordinated liabilities

13

7,582

8,020

Total liabilities

613,481

589,355

Equity

Share capital

1,574

1,574

Share premium account

600

600

Other reserves

3,863

4,160

Retained profits

31,611

30,208

Ordinary shareholders' equity

37,648

36,542

Other equity instruments

5,184

5,367

Total equity excluding non-controlling interests

42,832

41,909

Non-controlling interests

66

71

Total equity

42,898

41,980

Total equity and liabilities

656,379

631,335

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

‌CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (UNAUDITED)

Attributable to ordinary shareholders

Share capital3

£m

Share premium3

£m

Other reserves

£m

Retained profits

£m

Total

£m

Other equity instruments

£m

Non-controlling interests

£m

Total

£m

At 1 January 2026

1,574

600

4,160

30,208

36,542

5,367

71

41,980

Comprehensive income

Profit for the period

-

-

-

2,436

2,436

213

2

2,651

Other comprehensive income

Post-retirement defined benefit scheme remeasurements, net of tax

-

-

-

66

66

-

-

66

Movements in revaluation reserve in respect of FVOCI assets, net of tax:

Debt securities

-

-

103

-

103

-

-

103

Gains and losses attributable to own credit risk, net of tax

-

-

-

(3)

(3)

-

-

(3)

Movements in cash flow hedge reserve, net of tax

-

-

(370)

-

(370)

-

-

(370)

Movements in foreign currency translation reserve, net of tax

-

-

(30)

-

(30)

-

-

(30)

Total other comprehensive (loss) income

-

-

(297)

63

(234)

-

-

(234)

Total comprehensive (loss) income1

-

-

(297)

2,499

2,202

213

2

2,417

Transactions with owners

Dividends (note 14)

-

-

-

(1,180)

(1,180)

-

(7)

(1,187)

Distributions on other equity instruments

-

-

-

-

-

(213)

-

(213)

Issue of other equity instruments

-

-

-

(2)

(2)

500

-

498

Redemptions of other equity instruments

-

-

-

5

5

(683)

-

(678)

Capital contributions received

-

-

-

81

81

-

-

81

Total transactions with owners

-

-

-

(1,096)

(1,096)

(396)

(7)

(1,499)

At 30 June 20262

1,574

600

3,863

31,611

37,648

5,184

66

42,898

1 Total comprehensive income attributable to owners of the parent was £2,415 million.

2 Total equity attributable to owners of the parent was £42,832 million.

3 Share capital and share premium, previously presented in aggregate, are shown separately. Comparatives have been represented on a consistent basis.

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

Share capital3

£m

Share premium3

£m

Other reserves

£m

Retained profits

£m

Total

£m

Other

equity instruments

£m

Non-

controlling interests

£m

Total

£m

At 1 January 2025

1,574

600

2,389

29,412

33,975

5,692

80

39,747

Comprehensive income

Profit for the period

-

-

-

1,709

1,709

215

16

1,940

Other comprehensive

income

Post-retirement defined

benefit scheme

remeasurements, net of tax

-

-

-

(125)

(125)

-

-

(125)

Movements in revaluation

reserve in respect of

financial assets held at

FVOCI, net of tax:

Debt securities

-

-

143

-

143

-

-

143

Gains and losses

attributable to own credit

risk, net of tax

-

-

-

45

45

-

-

45

Movements in cash flow

hedge reserve, net of tax

-

-

886

-

886

-

-

886

Movements in foreign

currency translation reserve,

net of tax

-

-

42

-

42

-

-

42

Total other comprehensive income (loss)

-

-

1,071

(80)

991

-

-

991

Total comprehensive

income1

-

-

1,071

1,629

2,700

215

16

2,931

Transactions with owners

Dividends (note 14)

-

-

-

(640)

(640)

-

-

(640)

Distributions on other

equity instruments

-

-

-

-

-

(215)

-

(215)

Issue of other equity

-

-

-

(9)

(9)

753

-

744

Repurchases and

redemptions of other equity

-

-

-

47

47

(687)

-

(640)

Capital contributions

received

-

-

-

83

83

-

-

83

Return of capital

contributions

-

-

-

(1)

(1)

-

-

(1)

Changes in non-controlling

interests

-

-

-

20

20

-

(20)

-

Total transactions with

owners

-

-

-

(500)

(500)

(149)

(20)

(669)

At 30 June 20252

1,574

600

3,460

30,541

36,175

5,758

76

42,009

1 Total comprehensive income attributable to owners of the parent was £2,915 million.

2 Total equity attributable to owners of the parent was £41,933 million.

3 Share capital and share premium, previously presented in aggregate, are shown separately. Comparatives have been represented on a consistent basis.

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

Share capital3

£m

Share premium3

£m

Other reserves

£m

Retained profits

£m

Total

£m

Other

equity instruments

£m

Non-

controlling interests

£m

Total

£m

At 1 July 2025

1,574

600

3,460

30,541

36,175

5,758

76

42,009

Comprehensive income

Profit for the period

-

-

-

1,716

1,716

189

11

1,916

Other comprehensive

Post-retirement defined benefit scheme remeasurements, net of tax

-

-

-

(260)

(260)

-

-

(260)

Movements in revaluation reserve in respect of financial assets held at FVOCI, net of tax:

Debt securities

-

-

17

-

17

-

-

17

Gains and losses attributable to own credit risk, net of tax

-

-

-

(136)

(136)

-

-

(136)

Movements in cash flow hedge reserve, net of tax

-

-

655

-

655

-

-

655

Movements in foreign currency translation reserve, net of tax

-

-

28

-

28

-

-

28

Total other comprehensive income (loss)

-

-

700

(396)

304

-

-

304

Total comprehensive income1

-

-

700

1,320

2,020

189

11

2,220

Transactions with owners

Dividends

-

-

-

(1,750)

(1,750)

-

(16)

(1,766)

Distributions on other equity instruments

-

-

-

-

-

(189)

-

(189)

Issue of other equity instruments

-

-

-

(5)

(5)

761

-

756

Repurchases and redemptions of other equity instruments

-

-

-

34

34

(1,152)

-

(1,118)

Capital contributions

-

-

-

68

68

-

-

68

Total transactions with owners

-

-

-

(1,653)

(1,653)

(580)

(16)

(2,249)

At 31 December 20252

1,574

600

4,160

30,208

36,542

5,367

71

41,980

1 Total comprehensive income attributable to owners of the parent was £2,209 million.

2 Total equity attributable to owners of the parent was £41,909 million.

3 Share capital and share premium, previously presented in aggregate, are shown separately. Comparatives have been represented on a consistent basis.

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

‌CONDENSED CONSOLIDATED CASH FLOW STATEMENT (UNAUDITED)

Half-year

Half-year

to 30 Jun

to 30 Jun

2026

2025

£m

£m

Cash flows (used in) provided by operating activities

Profit before tax

3,556

2,758

Adjustments for:

Change in operating assets

(15,905)

(6,786)

Change in operating liabilities

23,945

7,543

Non-cash and other items

2,796

2,282

Tax paid

(869)

(1,495)

Tax refunded

150

200

Net cash provided by operating activities

13,673

4,502

Cash flows (used in) provided by investing activities

Purchase of financial assets

(13,611)

(7,379)

Proceeds from sale and maturity of financial assets

9,415

4,739

Purchase of property, plant and equipment

(2,352)

(1,970)

Purchase of other intangible assets

(822)

(556)

Proceeds from sale of property, plant and equipment

801

650

Proceeds from sale of goodwill and other intangible assets

-

2

Net cash used in investing activities

(6,569)

(4,514)

Cash flows used in financing activities

Dividends paid to ordinary shareholders

(1,180)

(640)

Distributions on other equity instruments

(213)

(215)

Dividends paid to non-controlling interests

(7)

-

Return of capital contributions

-

(1)

Interest paid on subordinated liabilities

(254)

(297)

Proceeds from issue of subordinated liabilities

-

1,761

Proceeds from issue of other equity instruments

498

744

Repurchases and redemptions of subordinated liabilities

(486)

(904)

Repurchases and redemptions of other equity instruments

(678)

(640)

Borrowings from parent company

2,808

3,557

Repayments of borrowings to parent company

(1,634)

(2,124)

Interest paid on borrowings from parent company

(278)

(210)

Net cash (used in) provided by financing activities

(1,424)

1,031

Effects of exchange rate changes on cash and cash equivalents

(43)

92

Change in cash and cash equivalents

5,637

1,111

Cash and cash equivalents at beginning of period

40,599

49,712

Cash and cash equivalents at end of period

46,236

50,823

Interest received was £13,850 million (half-year to 30 June 2025: £13,758 million) and interest paid was £7,348 million (half-year to 30 June 2025: £7,585 million).

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.

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

‌NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) ‌Note 1: Basis of preparation and accounting policies

These condensed consolidated half-year financial statements as at and for the period to 30 June 2026 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 issued by the International Accounting Standards Board (IASB) 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 2025 which complied with international accounting standards in conformity with the requirements of the Companies Act 2006 and were prepared in accordance with IFRS® Accounting Standards as issued by the IASB. Copies of the 2025 annual report and accounts are available on the Lloyds Banking Group's website and are also available upon request from Investor Relations, Lloyds Banking Group plc, 33 Old Broad Street, London, EC2N 1HZ. Terminology used in these condensed consolidated half-year financial statements is consistent with that used in the Group's 2025 annual report on Form 20-F.

The directors consider that it is appropriate to continue to adopt the going concern basis in preparing these 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.

The Group's accounting policies are consistent with those applied by the Group in its financial statements for the year ended 31 December 2025 and there have been no changes in the Group's methods of computation.

The IASB has issued its annual improvements and a number of amendments to the IFRS Accounting Standards effective 1 January 2026, including Amendments to IFRS 9 Financial Instruments and Amendments to IFRS 7 Financial Instruments Disclosure. These improvements and amendments have not had a significant impact on the Group.

Future accounting developments

There are a number of new accounting pronouncements issued by the IASB with an effective date of 1 January 2027, including IFRS 18 Presentation and Disclosure in Financial Statements which replaces IAS 1 Presentation of Financial Statements. While many of the existing requirements of IAS 1 Presentation of Financial Statements are retained, IFRS 18 Presentation and Disclosure in Financial Statements introduces additional disclosure obligations in relation to the structure of the income statement, management-defined performance measures, and the aggregation and disaggregation of financial information. IFRS 18 will have no impact on the Group's net profit as it impacts neither recognition nor measurement. The new standard will impact the presentation of the Group's results as it requires that operating, investing and financing activities are presented separately. There will also be a change in the Group's cash flow statement as IFRS 18 requires that the first line of the cash flow statement is operating profit rather than profit before tax.

IFRS 19 Subsidiaries without Public Accountability: Disclosures is being assessed and is not expected to have a significant impact on the Group.

Other information

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 2025 and copies may be obtained from Investor Relations, Lloyds Banking Group plc, 33 Old Broad Street, London, EC2N 1HZ and are available for download from https://www.lloydsbankinggroup.com.

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 2025 were approved by the directors on 26 February 2026 and were delivered to the Registrar of Companies on 19 March 2026. The independent 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.

‌NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 2: Critical accounting judgements and key sources of estimation uncertainty

The preparation of the Group's financial statements in accordance with IFRS requires management to make judgements, estimates and assumptions in applying the accounting policies that affect the reported amounts of assets, liabilities, income and expenses. Due to the inherent uncertainty in making estimates, actual results reported in future periods may be based upon amounts which differ from these 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. In preparing the financial statements, the Group has considered the impact of climate-related risks on its financial position and performance. While the effects of climate change represent a source of uncertainty, the Group does not consider there to be a material impact on its judgements and estimates from the physical, transition and other climate-related risks in the short-term.

The Group's significant judgements, estimates and assumptions are unchanged compared to those disclosed in note 3 of the Group's 2025 financial statements. Further information on the critical accounting judgements and key sources of estimation uncertainty for the allowance for expected credit losses is set out in note 10.

‌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 the Lloyds Banking Group remains the chief operating decision maker, as defined by IFRS 8 Operating Segments, for the Group.

There has been no change to the descriptions of the segments as provided in note 4 to the Group's financial statements for the year ended 31 December 2025.

Half-year to 30 June 2026

Retail

£m

Commercial

Banking

£m

Other

£m

Total

£m

Net interest income

5,138

1,838

149

7,125

Other income

1,408

530

782

2,720

Total income

6,546

2,368

931

9,845

Operating expenses

(3,762)

(1,139)

(776)

(5,677)

Impairment charge

(565)

(47)

-

(612)

Profit before tax

2,219

1,182

155

3,556

External income (expense)

8,337

1,653

(145)

9,845

Inter-segment (expense) income

(1,791)

715

1,076

-

Segment income

6,546

2,368

931

9,845

Retail

Commercial

Banking

Other

Total

Half-year to 30 June 2025

£m

£m

£m

£m

Net interest income

4,710

1,623

213

6,546

Other income

1,251

544

494

2,289

Total income

5,961

2,167

707

8,835

Operating expenses

(3,715)

(1,156)

(764)

(5,635)

Impairment charge

(342)

(99)

(1)

(442)

Profit before tax

1,904

912

(58)

2,758

External income

7,348

1,431

56

8,835

Inter-segment (expense) income

(1,387)

736

651

-

Segment income

5,961

2,167

707

8,835

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

Note 3: Segmental analysis (continued)

Retail

Commercial

Banking

Other

Total

£m

£m

£m

£m

At 30 June 2026

External assets

409,956

89,608

156,815

656,379

External liabilities

328,916

149,389

135,176

613,481

At 31 December 2025

External assets

404,828

83,410

143,097

631,335

External liabilities

331,241

143,244

114,870

589,355

‌Note 4: Net fee and commission income

Half-year to 30 Jun

2026

£m

Half-year to 30 Jun

2025

£m

Fee and commission income:

Current accounts

352

340

Credit and debit card fees

688

634

Commercial banking and treasury fees

151

94

Factoring

27

34

Other fees and commissions

98

100

Total fee and commission income

1,316

1,202

Fee and commission expense

(688)

(597)

Net fee and commission income

628

605

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

‌Note 5: Operating expenses

Half-year to 30 Jun

2026

£m

Half-year to 30 Jun

2025

£m

Staff costs

2,233

2,362

Premises and equipment costs

265

236

Depreciation and amortisation

1,741

1,722

Other

1,438

1,315

Total operating expenses

5,677

5,635

Note 6: Retirement benefit obligations

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

At 30 Jun

At 31 Dec

2026

£m

2025

£m

Defined benefit pension schemes:

Present value of funded obligations

(25,483)

(26,571)

Fair value of scheme assets

28,262

29,183

Net pension scheme asset

2,779

2,612

Other post-retirement schemes

(35)

(37)

Total amounts recognised in the balance sheet

2,744

2,575

Recognised on the balance sheet as:

Retirement benefit assets

2,860

2,695

Retirement benefit obligations

(116)

(120)

Total amounts recognised in the balance sheet

2,744

2,575

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

:

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

£m

Asset at 1 January 2026

2,575

Income statement credit

15

Employer contributions

63

Remeasurement

91

Asset at 30 June 2026

2,744

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

At 30 Jun

At 31 Dec

2026

%

2025

%

Discount rate

6.03

5.57

Rate of inflation:

Retail Price Index (RPI)

2.77

2.65

Consumer Price Index (CPI)

2.33

2.13

Rate of salary increases

0.00

0.00

Weighted-average rate of increase for pensions in payment

2.61

2.52

In July 2024, the Court of Appeal handed down a judgment (Virgin Media Limited v NTL Pension Trustees Limited) which potentially has implications for the validity of amendments made by pension schemes that were contracted out on a salary-related basis between 6 April 1997 and the abolition of contracting-out in 2016. The Pension Schemes Act 2026 gives affected pension schemes the ability to retrospectively obtain written actuarial confirmation that historic benefit changes met the necessary standards. The Group has not made any allowance for the possible impact of the ruling as it is currently unclear whether any additional liabilities might arise, and if they were to arise, how they would be reliably measured. The Group is continuing to review scheme amendments to decide whether any subsequent actions are required and will continue to monitor developments.

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

Note 7: Impairment

Half-year to 30 Jun

2026

£m

Half-year to 30 Jun

2025

£m

Loans and advances to banks

-

-

Loans and advances to customers

601

490

Debt securities

3

-

Financial assets held at amortised cost

604

490

Financial assets at fair value through other comprehensive income

1

-

Loan commitments and financial guarantees

7

(48)

Total impairment charge

612

442

There was a £78 million charge in respect of residual value impairment and voluntary terminations within the Group's UK Motor Finance business in the current period (half-year to 30 June 2025: £70 million).

‌Note 8: Tax

In accordance with IAS 34, the Group's income tax expense for the half-year to 30 June 2026 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 and accounting profit is set out below:

Half-year

Half-year

to 30 Jun

to 30 Jun

2026

2025

£m

£m

Profit before tax

3,556

2,758

UK corporation tax thereon at 25.0% (2025: 25.0%)

(889)

(689)

Impact of surcharge on banking profits

(90)

(81)

Non-deductible costs: conduct charges

-

1

Other non-deductible costs1

(30)

(49)

Non-taxable income1

36

12

Tax relief on coupons on other equity instruments

54

54

Non-taxable (non-deductible) foreign exchange gains (losses)1

16

(71)

Tax-exempt gains on disposals

-

2

Differences in overseas tax rates

(5)

5

Adjustments in respect of prior years

3

(2)

Tax expense

(905)

(818)

1 Non-taxable (non-deductible) foreign exchange gains (losses) on non-sterling denominated other equity instruments and on net investment hedging of subsidiaries, previously shown in aggregate within other non-deductible costs and non-taxable income, are now presented as an individual line item. Comparatives are represented on a consistent basis.

‌Note 9: 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 16 to the Group's financial statements for the year ended 31 December 2025 details the definitions of the three levels in the fair value hierarchy.

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 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.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 9: Fair values of financial assets and liabilities (continued)

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

£m

Level 2

£m

Level 3

£m

Total

£m

At 30 June 2026

Financial assets at fair value through profit or loss:

Loans and advances to customers

-

1,216

237

1,453

Debt securities

-

-

7

7

Equity shares

296

-

5

301

Total financial assets at fair value through profit or loss

296

1,216

249

1,761

Debt securities at fair value through other comprehensive income

25,351

14,965

49

40,365

Derivative financial instruments

-

3,088

-

3,088

Total financial assets carried at fair value

25,647

19,269

298

45,214

At 31 December 2025

Financial assets at fair value through profit or loss:

Loans and advances to customers

-

1,711

282

1,993

Debt securities

-

-

-

-

Equity shares

281

-

5

286

Total financial assets at fair value through profit or loss

281

1,711

287

2,279

Debt securities at fair value through other comprehensive income

24,140

12,067

50

36,257

Derivative financial instruments

-

3,260

-

3,260

Total financial assets carried at fair value

24,421

17,038

337

41,796

Financial liabilities

Level 1

£m

Level 2

£m

Level 3

£m

Total

£m

At 30 June 2026

Debt securities in issue designated at fair value through profit or loss

-

4,221

17

4,238

Derivative financial instruments

-

4,285

107

4,392

Total financial liabilities carried at fair value

-

8,506

124

8,630

At 31 December 2025

Debt securities in issue designated at fair value through profit or loss

-

4,226

17

4,243

Derivative financial instruments

-

4,168

118

4,286

Total financial liabilities carried at fair value

-

8,394

135

8,529

Valuation control framework

Key elements of the valuation control framework include model validation (incorporating pre-trade and post-trade testing), product implementation review and independent price verification. The framework covers processes for all 3 levels in the fair value hierarchy. 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 2025 applied to these portfolios.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 9: 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

assets at

Total

assets at fair value through profit or loss

£m

fair value through other comprehensive

income

£m

financial assets carried at fair value

£m

At 1 January 2026

287

50

337

Exchange and other adjustments

-

(1)

(1)

(Losses) gains recognised in the income statement within other income

(6)

1

(5)

Purchases/increases

9

-

9

Sales/repayments

(41)

(1)

(42)

At 30 June 2026

249

49

298

(Losses) gains recognised in the income statement, within other income, relating to the change in fair value of those assets held at 30 June 2026

(4)

1

(3)

At 1 January 2025

280

48

328

Exchange and other adjustments

-

2

2

(Losses) gains recognised in the income statement within other income

(16)

2

(14)

Losses recognised in other comprehensive income within the revaluation reserve in respect of financial assets at FVOCI

-

(1)

(1)

Purchases/increases

14

-

14

Sales/repayments

(18)

(2)

(20)

At 30 June 2025

260

49

309

(Losses) gains recognised in the income statement, within other income, relating to the change in fair value of those assets held at 30 June 2025

(16)

3

(13)

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

Financial

Total

liabilities

financial

at fair value

through

Derivative

liabilities

carried at

profit or loss

£m

liabilities

£m

fair value

£m

At 1 January 2026

17

118

135

Losses (gains) recognised in the income statement within other income

1

(3)

(2)

Redemptions

(1)

(8)

(9)

At 30 June 2026

17

107

124

Losses (gains) recognised in the income statement, within other income,

relating to the change in fair value of those liabilities held at 30 June

2026

1

(2)

(1)

At 1 January 2025

22

143

165

Gains recognised in the income statement within other income

(2)

(4)

(6)

Redemptions

(2)

(12)

(14)

At 30 June 2025

18

127

145

Gains recognised in the income statement, within other income, relating

to the change in fair value of those liabilities held at 30 June 2025

(2)

(3)

(5)

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 9: Fair values of financial assets and liabilities (continued) Significant unobservable inputs in level 3 valuations

The following tables disclose the valuation techniques and key unobservable inputs for instruments recognised at fair value and classified as level 3 and provides the range of those inputs at the balance sheet date.

For each portfolio, the minimum and maximum significant unobservable inputs that are used in the balance sheet valuation are shown.

Significant unobservable inputs affecting the valuations are unchanged from those described in the Lloyds Bank plc's financial statements for the year ended 31 December 2025.

At 30 June 2026

Valuation technique

Significant unobservable

inputs Minimum Maximum

Carrying

value

£m

Financial assets at fair value through profit or loss

Loans and advances to customers

Discounted cash flows

Market values - property valuation

Credit spreads HPI growth

138bps

3%

349bps

4%

114

123

237

Debt securities

Discounted cash flows

Price

12%

86%

7

Equity shares

Net asset value

Price

n/a

n/a

5

12

249

Financial assets at fair value through other comprehensive income

Debt securities

Discounted cash flows

Credit spreads

287bps

308bps

49

298

Financial liabilities at fair value through profit or loss

Securitisation notes and other

Discounted cash flows

Credit spreads

349bps

349bps

17

Interest rate derivatives

Option pricing model

Interest rate ATM

volatility

56bps

93bps

6

Shared appreciation rights

Market values - property

HPI growth

valuation

3%

4%

101

107

124

Valuation

Significant unobservable

Carrying

value

At 31 December 2025

technique

inputs

Minimum

Maximum

£m

Financial assets at fair value through profit or loss

147

135

Loans and advances to customers Discounted cash flows Credit spreads 138bps 349bps

Market values - property valuation

HPI growth

3% 4%

282

Equity shares Net asset value Price n/a n/a 5

Financial assets at fair value through other comprehensive income

Debt securities

Discounted cash flows

Credit spreads

287bps

308bps

50

337

Financial liabilities at fair value through profit or loss

Securitisation notes and other

Discounted cash flows

Credit spreads

349bps

349bps

17

Interest rate derivatives

Option pricing model

Interest rate ATM volatility

38bps

82bps

7

Shared appreciation rights

Market values - property valuation

HPI growth

3%

4%

111

118

135

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 9: Fair values of financial assets and liabilities (continued) Reasonably possible alternative assumptions

Valuation techniques applied to the Group's level 3 instruments involve the use of unobservable inputs. The calculation of the effect of reasonably possible alternative assumptions for those inputs are included in the tables from that described in note 16 to the Lloyds Bank plc's financial statements for the year ended 31 December 2025.

For each portfolio, the maximum and minimum changes presented reflect the difference between the significant unobservable inputs used in the balance sheet valuation and those used when applying reasonably possible alternative assumptions.

Sensitivity of level 3 valuations

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

At 30 June 2026

Significant

unobservable inputs Max up Max down

Favourable changes1

£m

Unfavourable

changes1

£m

Financial assets at fair value through profit or loss

Loans and advances to customers

Credit spreads

115bps

(115)bps

5

(5)

HPI growth

1%

(1)%

11

(6)

Debt securities

Price

10%

(10)%

-

-

Equity shares

Price

46%

(46)%

1

(1)

Financial assets at fair value through other comprehensive income

Debt securities

Credit spreads

75bps

(75)bps

1

(1)

Financial liabilities at fair value through profit or loss

Securitisation notes and other

Credit spreads

50bps

(50)bps

1

(1)

Derivative financial liabilities

Interest rate derivatives

Interest rate ATM volatility

4bps

(4)bps

-

-

Shared appreciation rights

HPI growth

1%

(1)%

9

(8)

Significant

Favourable changes1

Unfavourable

changes1

At 31 December 2025

unobservable inputs

Max up

Max down

£m

£m

Financial assets at fair value through profit or loss

Loans and advances to customers

Credit spreads

115bps

(115)bps

5

(5)

HPI growth

1%

(1)%

14

(12)

Equity shares

Price

31%

(31)%

1

(1)

Financial assets at fair value through other comprehensive income

Debt securities

Credit spreads

75bps

(75)bps

2

(2)

Financial liabilities at fair value through profit or loss

Securitisation notes and other

Credit spreads

50bps

(50)bps

2

(2)

Derivative financial liabilities

Interest rate derivatives

Interest rate ATM volatility

4bps

(4)bps

-

-

Shared appreciation rights

HPI growth

1%

(1)%

11

(10)

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

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 9: Fair values of financial assets and liabilities (continued)

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 2026 At 31 December 2025

Carrying

value

£m

Fair value

£m

Carrying

value

£m

Fair value

£m

Financial assets

Loans and advances to banks

6,704

6,704

5,836

5,836

Loans and advances to customers

470,268

465,620

461,504

460,820

Reverse repurchase agreements

47,215

47,215

43,962

43,962

Debt securities

15,128

15,090

11,983

12,112

Due from fellow Lloyds Banking Group undertakings

1,462

1,462

1,182

1,182

Financial liabilities

Deposits from banks

5,274

5,274

3,085

3,085

Customer deposits

466,996

467,431

465,207

466,567

Repurchase agreements at amortised cost

44,600

44,600

37,567

37,567

Due to fellow Lloyds Banking Group undertakings

5,522

5,522

3,852

3,852

Debt securities in issue

62,806

62,854

52,132

52,202

Subordinated liabilities

7,582

8,658

8,020

9,058

The carrying amounts of cash and balances at central banks and notes in circulation are a reasonable approximation of their fair values.

‌NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 10: Allowance for expected credit losses

The calculation of the Group's allowance for expected credit losses requires the Group to make a number of judgements, assumptions and estimates. These are set out in full in note 19 to the Group's financial statements for the year ended 31 December 2025, with the most significant set out below.

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 judgemental adjustments.

Modelled

ECL

Individually

assessed

Judgemental

adjustments

Total

ECL

At 30 June 2026

£m

£m

£m

£m

UK mortgages

602

-

67

669

Credit cards

589

-

56

645

Other Retail

909

-

73

982

Commercial Banking

535

369

(54)

850

Other

1

-

-

1

Total

2,636

369

142

3,147

At 31 December 2025

UK mortgages

623

-

108

731

Credit cards

540

-

63

603

Other Retail

916

-

75

991

Commercial Banking

542

354

(21)

875

Other

1

-

-

1

Total

2,622

354

225

3,201

Adjustments to modelled ECL

UK mortgages: £67 million (31 December 2025: £108 million)

These adjustments principally comprise:

Repossession risk: £67 million (31 December 2025: £85 million)

Additional ECL continues to be held judgementally to capture the potential repossession and recovery risk from specific subsets of largely long-term defaulted cases. The reduction in the adjustment comes from the reclassification of one part previously needed to set an anticipated longer duration between default and repossession than was observable at the time. Having now seen that elongation emerge and subsequently normalise there is now sufficient observable behaviour to return to a data driven approach.

Adjustment for specific segments: £nil (31 December 2025: £13 million)

An adjustment was previously required to address fire safety and cladding uncertainty as not fully captured through collective models. This adjustment has been fully released as the risk is now deemed immaterial following reduction in exposure to these properties.

Credit cards: £56 million (31 December 2025: £63 million) and Other Retail: £73 million (31 December 2025: £75 million)

These adjustments principally comprise:

Lifetime extension: Credit cards: £49 million (31 December 2025: £49 million) and Other Retail: £9 million (31 December 2025: £9 million)

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 ECL models were developed, to a more representative lifetime. Incremental defaults beyond year three are calculated through the extrapolation of the default trajectory observed throughout the three years and beyond.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 10: Allowance for expected credit losses (continued)

Adjustments to loss rates: Other Retail: £37 million (31 December 2025: £25 million)

An adjustment is made to the loss given default (LGD) assumptions within the motor credit model to capture observed loss rates and the latest outlook on used car prices. The increase in the period reflects both the further adjustment required as the model now captures distorted historical loss-data from the Covid-period, as well as a small expected deterioration in loss rates.

Commercial Banking: £(54) million (31 December 2025: £(21) million)

These adjustments principally comprise:

Corporate insolvency rates: £(104) million (31 December 2025: £(119) million)

The volume of UK corporate insolvencies continues to exhibit an elevated trend beyond December 2019 levels, revealing a marked misalignment between observed UK corporate insolvencies and the Group's equivalent credit performance. This dislocation gives rise to uncertainty over the drivers of the observed trends in the metric and the appropriateness of the Group's Commercial Banking model response which uses observed UK corporate insolvencies data to anchor future loss estimates to. Given the Group's stable credit performance, a negative adjustment is applied by reverting judgementally to the long-term average of the insolvency rate. The scale of the negative adjustment reduced in the period reflecting the reduction in observed actual UK corporate insolvency rates, narrowing the gap of the misalignment.

Adjustments for loss given defaults (LGDs): £50 million (31 December 2025: £50 million)

An adjustment is required for a specific segment of the SME portfolio which judgementally applies a more appropriate blended LGD rate from credit risk profile segments more aligned to experience.

Global tariff and political disruption risks: £nil (31 December 2025: £48 million)

An adjustment was previously held to recognise the potential risks to specific drivers across various corporate sectors not reflected in broad macroeconomic model drivers. These were in relation to potential nuanced risks to businesses inherent in the base case which could also worsen in the downside scenarios. This adjustment has been fully released as these risks are considered to be adequately captured within assumptions and resulting modelled provisions.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 10: Allowance for expected credit losses (continued) Base case and MES economic assumptions

The Group's base case economic scenario has been updated to reflect ongoing geopolitical developments and conditions in financial and commodity markets through to the balance sheet date. The Group's updated base case scenario has four conditioning assumptions. First, developments in global conflicts, technology or financial sector issues do not cause a significant degree of financial market volatility. Second, a drift towards further deglobalisation and financial market fragmentation continues as part of a reordering of global economic relations, adding to economic frictions. Third, the UK's existing macroeconomic framework for monetary and fiscal policy remains in place, alongside broader continuity on other areas of government policy. Fourth, advancements in AI begin to boost UK productivity growth but worsen the employment outlook in a 'transitional' phase around the turn of the decade.

Based on these assumptions and incorporating the economic data published in the second quarter of 2026, the Group's base case scenario is for a slow expansion in gross domestic product (GDP) and a further rise in the unemployment rate alongside small gains in residential and commercial property prices. Although inflationary pressures attributable to the conflict in the Middle East are yet to peak, UK Bank Rate is expected to remain on hold during 2026, before reaching a 'neutral' policy stance in 2027. Risks around this base case economic view lie in both directions and are largely captured by the generation of alternative economic scenarios.

The Group's approach to generating alternative economic scenarios is set out in detail in note 19 to the financial statements for the year ended 31 December 2025. 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 as at the second quarter of 2026. Actuals for this period, or restatements of past data, may have since emerged prior to publication and have not been included.

Scenarios by year

The key UK economic assumptions made by the Group are shown in the following tables across a number of measures explained below.

Annual assumptions

Gross domestic product (GDP) growth 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 over each year. Unemployment rate and UK Bank Rate are averages over the year.

Five-year average

The five-year average reflects the average annual growth rate, or level, over the five-year period. It includes movements within the current reporting year, such that the position as of 30 June 2026 covers the five years 2026 to 2030. The inclusion of the reporting year within the five-year period reflects the need to predict variables which remain unpublished at the reporting date and recognises that credit models utilise both level and annual changes. The use of calendar years maintains a comparability between the annual assumptions presented.

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 10: Allowance for expected credit losses (continued)

At 30 June 2026

2026

%

2027

%

2028

%

2029

%

2030

%

2026

to 2030 average

%

Upside

Gross domestic product growth

1.4

2.4

1.9

1.6

1.6

1.8

Unemployment rate

4.8

3.7

3.1

3.1

3.3

3.6

House price growth

1.8

4.5

7.7

7.5

6.0

5.5

Commercial real estate price growth

3.3

6.6

3.1

2.0

0.7

3.1

UK Bank Rate

3.85

4.79

5.19

5.46

5.65

4.99

CPI inflation

3.1

2.5

2.2

2.7

3.0

2.7

Base case

Gross domestic product growth

1.0

1.0

1.5

1.6

1.6

1.4

Unemployment rate

5.2

5.4

5.0

4.7

4.7

5.0

House price growth

0.9

1.2

2.0

3.4

3.4

2.2

Commercial real estate price growth

(0.3)

0.0

0.9

0.8

0.0

0.3

UK Bank Rate

3.75

3.63

3.50

3.50

3.50

3.58

CPI inflation

3.1

2.4

1.8

1.8

2.0

2.2

Downside

Gross domestic product growth

0.6

(1.2)

0.5

1.4

1.7

0.6

Unemployment rate

5.6

7.5

7.7

7.3

7.0

7.0

House price growth

0.0

(2.4)

(5.4)

(3.2)

(1.3)

(2.5)

Commercial real estate price growth

(3.5)

(8.7)

(3.2)

(2.1)

(2.7)

(4.0)

UK Bank Rate

3.65

2.04

1.04

0.71

0.49

1.59

CPI inflation

3.1

2.3

1.2

0.7

0.6

1.6

Severe downside

Gross domestic product growth

0.1

(3.3)

(0.1)

1.2

1.5

(0.1)

Unemployment rate

6.2

10.1

10.4

9.8

9.3

9.2

House price growth

(1.0)

(5.1)

(12.4)

(9.2)

(6.0)

(6.8)

Commercial real estate price growth

(8.6)

(17.8)

(8.7)

(6.5)

(6.1)

(9.6)

UK Bank Rate

3.49

0.64

0.07

0.02

0.01

0.85

CPI inflation

3.1

2.2

0.6

(0.5)

(1.0)

0.9

Probability-weighted

Gross domestic product growth

0.9

0.4

1.1

1.5

1.6

1.1

Unemployment rate

5.3

6.0

5.8

5.5

5.4

5.6

House price growth

0.7

0.5

0.0

1.4

1.8

0.9

Commercial real estate price growth

(1.0)

(2.4)

(0.6)

(0.4)

(1.2)

(1.1)

UK Bank Rate

3.72

3.20

2.93

2.90

2.89

3.13

CPI inflation

3.1

2.3

1.6

1.5

1.6

2.0

NOTES TO THE CONDENSED CONSOLIDATED HALF-YEAR FINANCIAL STATEMENTS (UNAUDITED) (continued) Note 10: Allowance for expected credit losses (continued)

At 31 December 2025

2025

%

2026

%

2027

%

2028

%

2029

%

2025

to 2029 average

%

Upside

Gross domestic product growth

1.4

2.0

2.3

1.6

1.6

1.8

Unemployment rate

4.8

4.2

3.2

3.1

3.2

3.7

House price growth

0.8

3.5

7.1

6.9

6.0

4.8

Commercial real estate price growth

1.2

7.9

4.9

1.7

0.8

3.2

UK Bank Rate

4.13

3.94

4.59

5.07

5.33

4.61

CPI inflation

3.4

2.6

2.4

2.8

3.1

2.9

Base case

Gross domestic product growth

1.4

1.2

1.4

1.5

1.6

1.4

Unemployment rate

4.8

5.2

4.8

4.6

4.5

4.8

House price growth

0.8

1.6

1.9

2.2

3.1

1.9

Commercial real estate price growth

1.2

0.6

1.7

0.5

0.2

0.9

UK Bank Rate

4.13

3.44

3.25

3.44

3.50

3.55

CPI inflation

3.4

2.6

2.2

2.2

2.3

2.6

Downside

Gross domestic product growth

1.4

(0.3)

(0.5)

1.1

1.6

0.7

Unemployment rate

4.8

6.6

7.5

7.4

7.0

6.7

House price growth

0.8

(0.2)

(4.7)

(5.7)

(2.8)

(2.6)

Commercial real estate price growth

1.2

(7.1)

(4.2)

(2.7)

(2.3)

(3.1)

UK Bank Rate

4.13

2.74

1.09

0.75

0.52

1.85

CPI inflation

3.4

2.6

2.0

1.4

1.0

2.1

Severe downside

Gross domestic product growth

1.4

(1.9)

(1.8)

0.7

1.4

0.0

Unemployment rate

4.8

8.3

10.2

9.9

9.4

8.5

House price growth

0.8

(1.2)

(11.1)

(12.2)

(7.8)

(6.5)

Commercial real estate price growth

1.2

(17.4)

(9.8)

(7.4)

(5.4)

(8.0)

UK Bank Rate

4.13

1.91

0.10

0.03

0.01

1.24

CPI inflation

3.4

2.6

1.7

0.5

(0.4)

1.6

Probability-weighted

Gross domestic product growth

1.4

0.7

0.8

1.3

1.6

1.2

Unemployment rate

4.8

5.6

5.7

5.5

5.4

5.4

House price growth

0.8

1.3

0.2

(0.2)

1.1

0.6

Commercial real estate price growth

1.2

(1.3)

(0.3)

(0.9)

(0.9)

(0.4)

UK Bank Rate

4.13

3.23

2.69

2.78

2.81

3.13

CPI inflation

3.4

2.6

2.2

2.0

1.9

2.4