Segmental analysis (Tables)

12 Months Ended

Dec. 31, 2023

Disclosure of entity's operating segments [Abstract]


Year ended 31 December 2023	Retail £m	Commercial Banking £m		Insurance, Pensions and Investments £m		Other £m	Total £m
Underlying net interest income	9,647		3,799		(132)	451	13,765
Underlying other income	2,159		1,691		1,209	64	5,123
Total underlying income, net of net finance income in respect of insurance and investment contracts	11,806		5,490		1,077	515	18,888
Operating lease depreciation1	(948)		(8)		–	–	(956)
Underlying income, net of operating lease depreciation	10,858		5,482		1,077	515	17,932
Underlying operating costs	(5,469)		(2,647)		(880)	(144)	(9,140)
Remediation	(515)		(127)		(14)	(19)	(675)
Total underlying costs	(5,984)		(2,774)		(894)	(163)	(9,815)
Underlying impairment (charge) credit	(831)		511		7	5	(308)
Underlying profit before tax	4,043		3,219		190	357	7,809

External income	12,803		4,570		1,221	294	18,888
External operating lease depreciation1	(948)		(8)		–	–	(956)
Inter-segment (expense) income	(997)		920		(144)	221	–
Underlying income, net of operating lease depreciation	10,858		5,482		1,077	515	17,932

Loans and advances to customers2	361,181		88,606		–	(42)	449,745
External assets	376,789		150,834		184,267	169,563	881,453
Customer deposits	308,441		162,752		–	203	471,396
External liabilities	313,244		204,815		179,962	136,067	834,088

Analysis of underlying other income:
Net fee and commission income	618		955		249	9	1,831
Operating lease rental income	1,373		10		–	–	1,383
Rental income from investment properties	–		–		140	6	146
Gains less losses on disposal of financial assets at fair value through other comprehensive income	–		–		–	122	122
Trading income, insurance and other, net of net finance income in respect of insurance and investment contracts	(27)		327		272	1,069	1,641
Inter-segment other income	195		399		548	(1,142)	–
Underlying other income	2,159		1,691		1,209	64	5,123

Other items reflected in income statement above:
Depreciation and amortisation	1,927		410		201	367	2,905
Defined benefit scheme charge (credit)	53		21		6	(159)	(79)
Non-income statement items:
Additions to fixed assets	3,294		88		80	1,993	5,455
Investments in joint ventures and associates at end of year	–		–		–	401	401

1 Net of profits on disposal of operating lease assets of £93 million.

2 Other includes centralised fair value hedge accounting adjustments.

Note 4: Segmental analysis continued


Year ended 31 December 20221	Retail £m	Commercial Banking £m	Insurance, Pensions and Investments £m		Other £m	Total £m
Underlying net interest income	9,774	3,447		(101)	52	13,172
Underlying other income	1,731	1,565		960	410	4,666
Total underlying income, net of net finance income in respect of insurance and investment contracts	11,505	5,012		859	462	17,838
Operating lease depreciation2	(368)	(5)		–	–	(373)
Underlying income, net of operating lease depreciation	11,137	5,007		859	462	17,465
Underlying operating costs	(5,175)	(2,496)		(879)	(122)	(8,672)
Remediation	(92)	(133)		(30)	–	(255)
Total underlying costs	(5,267)	(2,629)		(909)	(122)	(8,927)
Underlying impairment (charge) credit	(1,373)	(517)		(12)	392	(1,510)
Underlying profit (loss) before tax	4,497	1,861		(62)	732	7,028

External income	12,055	4,330		910	543	17,838
External operating lease depreciation2	(368)	(5)		–	–	(373)
Inter-segment (expense) income	(550)	682		(51)	(81)	–
Underlying income, net of operating lease depreciation	11,137	5,007		859	462	17,465

Loans and advances to customers3	364,194	93,675		–	(2,970)	454,899
External assets	372,485	147,477		170,777	182,655	873,394
Customer deposits	310,765	163,828		–	738	475,331
External liabilities	314,091	202,070		168,357	144,965	829,483

Analysis of underlying other income:
Net fee and commission income	555	928		239	(2)	1,720
Operating lease rental income	1,065	12		–	–	1,077
Rental income from investment properties	–	–		144	1	145
Gains less losses on disposal of financial assets at fair value through other comprehensive income	–	–		–	92	92
Trading income, insurance and other, net of net finance income in respect of insurance and investment contracts	296	(765)		1,938	163	1,632
Inter-segment other income	(185)	1,390		(1,361)	156	–
Underlying other income	1,731	1,565		960	410	4,666

Other items reflected in income statement above:
Depreciation and amortisation	1,216	207		142	831	2,396
Defined benefit scheme charge	72	28		7	18	125
Non-income statement items:
Additions to fixed assets	2,146	101		151	1,457	3,855
Investments in joint ventures and associates at end of year	4	–		–	381	385

1 Restated for the adoption of IFRS 17; see notes 1 and 54.

2 Net of profits on disposal of operating lease assets of £197 million.

3 Other includes centralised fair value hedge accounting adjustments.

Note 4: Segmental analysis continued


Year ended 31 December 2021	Retail £m	Commercial Banking £m	Insurance, Pensions and Investments £m		Other £m	Total £m
Underlying net interest income	8,577	2,602		(103)	87	11,163
Underlying other income	1,597	1,442		1,406	615	5,060
Total underlying income, net of insurance claims and changes in insurance and investment contract liabilities	10,174	4,044		1,303	702	16,223
Operating lease depreciation1	(442)	(18)		–	–	(460)
Underlying income, net of operating lease depreciation	9,732	4,026		1,303	702	15,763
Underlying operating costs	(4,987)	(2,288)		(899)	(138)	(8,312)
Remediation	(360)	(830)		(123)	13	(1,300)
Total underlying costs	(5,347)	(3,118)		(1,022)	(125)	(9,612)
Underlying impairment credit	447	936		–	2	1,385
Underlying profit before tax	4,832	1,844		281	579	7,536

External income	11,260	3,883		1,323	(243)	16,223
External operating lease depreciation1	(442)	(18)		–	–	(460)
Inter-segment (expense) income	(1,086)	161		(20)	945	–
Underlying income, net of operating lease depreciation	9,732	4,026		1,303	702	15,763

Loans and advances to customers2	356,351	92,470		–	(254)	448,567
External assets	364,179	144,390		195,039	182,917	886,525
Customer deposits	308,412	167,530		–	402	476,344
External liabilities	312,594	204,641		188,372	127,766	833,373

Analysis of underlying other income:
Net fee and commission income	452	927		13	31	1,423
Operating lease rental income	1,046	13		–	–	1,059
Rental income from investment properties	–	–		186	–	186
Gains less losses on disposal of financial assets at fair value through other comprehensive income	–	(5)		–	3	(2)
Trading income, insurance and other, net of insurance claims and changes in insurance and investment contract liabilities	188	1,045		1,766	(605)	2,394
Inter-segment other income	(89)	(538)		(559)	1,186	–
Underlying other income	1,597	1,442		1,406	615	5,060

Other items reflected in income statement above:
Depreciation and amortisation	1,525	283		170	847	2,825
Movement in value of in-force business	–	–		(70)	–	(70)
Defined benefit scheme charge	91	30		9	106	236
Non-income statement items:
Additions to fixed assets	1,921	179		117	1,011	3,228
Investments in joint ventures and associates at end of year	6	–		–	346	352

1 Net of profits on disposal of operating lease assets of £249 million.

2 Other includes centralised fair value hedge accounting adjustments.

Schedule of Reconciliation of Underlying Basis to Statutory Results

The underlying basis is the basis on which financial information is presented to the chief operating decision-maker which excludes certain items included in the statutory results. The table below reconciles the statutory results to the underlying basis.


			Removal of:
Year ended 31 December 2023	Lloyds Banking Group statutory £m		Volatility, and other items1 £m	Insurance gross up2 £m	Underlying basis £m
Net interest income / Underlying interest income		13,298	479	(12)	13,765
Other income, net of net finance income in respect of insurance and investment contracts / Underlying other income		5,331	(447)	239	5,123
Total income, net of net finance income in respect of insurance and investment contracts		18,629	32	227	18,888
Operating lease depreciation3			(956)	–	(956)
Total income, net of net finance income in respect of insurance and investment contracts / Underlying income, net of operating lease depreciation		18,629	(924)	227	17,932
Operating expenses / Total costs		(10,823)	1,235	(227)	(9,815)
Impairment charge / Underlying impairment charge		(303)	(5)	–	(308)
Profit before tax / Underlying profit		7,503	306	–	7,809


			Removal of:
Year ended 31 December 20225,6	Lloyds Banking Group statutory £m		Volatility, and other items4 £m	Insurance gross up2 £m	Underlying basis £m
Net interest income / Underlying interest income		12,922	226	24	13,172
Other income, net of net finance income in respect of insurance and investment contracts / Underlying other income		2,619	1,846	201	4,666
Total income, net of net finance income in respect of insurance and investment contracts		15,541	2,072	225	17,838
Operating lease depreciation3			(373)	–	(373)
Total income, net of net finance income in respect of insurance and investment contracts / Underlying income, net of operating lease depreciation		15,541	1,699	225	17,465
Operating expenses / Total costs		(9,237)	535	(225)	(8,927)
Impairment credit / Underlying impairment credit		(1,522)	12	–	(1,510)
Profit before tax / Underlying profit		4,782	2,246	–	7,028


			Removal of:
Year ended 31 December 20216	Lloyds Banking Group statutory £m		Volatility, and other items7 £m	Insurance gross up2 £m	Underlying basis £m
Net interest income / Underlying interest income		10,872	255	36	11,163
Other income, net of insurance claims and changes in insurance and investment contract liabilities / Underlying other income		5,452	(139)	(253)	5,060
Total income, net of insurance claims and changes in insurance and investment contract liabilities		16,324	116	(217)	16,223
Operating lease depreciation3			(460)	–	(460)
Total income, net of insurance claims and changes in insurance and investment contract liabilities / Underlying income, net of operating lease depreciation		16,324	(344)	(217)	15,763
Operating expenses / Total costs		(10,800)	971	217	(9,612)
Impairment charge / Underlying impairment charge		1,378	7	–	1,385
Profit before tax / Underlying profit		6,902	634	–	7,536

1 In the year ended 31 December 2023 this comprises the effects of market volatility and asset sales (gain of £35 million); the amortisation of purchased intangibles (£80 million); restructuring (£154 million of merger, acquisition and integration costs); and the fair value unwind (losses of £107 million).

2 The Group’s Insurance business statutory income statement includes income and expenses attributable to the policyholders of the Group’s long-term assurance funds, investors in the Group's non-participating investment contracts and third party interests in consolidated funds. These items have no impact in total upon the profit attributable to equity shareholders and, in order to provide a clearer representation of the underlying trends within the business, these items are shown net within the underlying results.

3 Net of profits on disposal of operating lease assets of £93 million (2022: £197 million; 2021: £249 million). Statutory operating expenses includes operating lease depreciation. On an underlying basis operating lease depreciation is included in net income.

4 Comprises the effects of market volatility and asset sales (losses of £1,978 million); the amortisation of purchased intangibles (£70 million); restructuring (£80 million of merger, acquisition and integration costs); and the fair value unwind (losses of £118 million).

5 Restated for the adoption of IFRS 17; see notes 1 and 54.

6 Restated for presentational changes; see note 1.

7 Comprises the effects of market volatility and asset sales (gain of £87 million); the amortisation of purchased intangibles (£70 million); restructuring (£452 million, including a software write-off as a result on investment in new technology and systems infrastructure together with merger, acquisition and integration costs); and the fair value unwind (losses of £199 million).