Registered Office: The Mound., Edinburgh EH1 1YZ. Registered in Scotland No. SC327000 |
Notes to the financial statements | |
1 | Bank of Scotland plc Annual Report and Accounts 2024 |
2 | Bank of Scotland plc Annual Report and Accounts 2024 |
At 31 Dec 2024 £m | At 31 Dec 2023 £m | |
Common equity tier 1 | ||
Shareholders’ equity per balance sheet | 14,087 | 14,485 |
Adjustment to retained earnings for foreseeable dividends | (250) | – |
Cash flow hedging reserve | 78 | 76 |
Other adjustments | (1) | (1) |
13,914 | 14,560 | |
Less: deductions from common equity tier 1 | ||
Goodwill and other intangible assets | (709) | (703) |
Prudent valuation adjustment | (39) | (45) |
Excess of expected losses over impairment provisions and value adjustments | (238) | – |
Removal of defined benefit pension surplus | (38) | (36) |
Significant investments | (50) | – |
Deferred tax assets | (1,812) | (1,810) |
Common equity tier 1 capital | 11,028 | 11,966 |
Additional tier 1 | ||
Additional tier 1 instruments | 2,600 | 2,550 |
Total tier 1 capital | 13,628 | 14,516 |
Tier 2 | ||
Tier 2 instruments | 1,500 | 1,500 |
Eligible provisions and other adjustments | 274 | 394 |
Total tier 2 capital | 1,774 | 1,894 |
Total capital resources | 15,402 | 16,410 |
Risk-weighted assets of the Bank | 81,493 | 80,254 |
Capital and leverage ratios of the Bank | ||
Common equity tier 1 capital ratio | 13.5% | 14.9% |
Tier 1 capital ratio | 16.7% | 18.1% |
Total capital ratio | 18.9% | 20.4% |
UK leverage ratio | 4.4% | 4.8% |
At 31 Dec 2024 £m | At 31 Dec 2023 £m | |
Foundation Internal Ratings Based (IRB) Approach | 2,159 | 2,492 |
Retail IRB Approach | 65,594 | 61,956 |
Other IRB Approach1 | 3,740 | 3,917 |
IRB Approach | 71,493 | 68,365 |
Standardised (STA) Approach1 | 3,136 | 3,457 |
Credit risk | 74,629 | 71,821 |
Securitisation | 707 | 931 |
Counterparty credit risk | 136 | 162 |
Credit valuation adjustment risk | 51 | 72 |
Operational risk | 5,909 | 6,799 |
Market risk | 61 | 468 |
Total risk-weighted assets | 81,493 | 80,254 |
of which: threshold risk-weighted assets2 | 2,926 | 3,205 |
3 | Bank of Scotland plc Annual Report and Accounts 2024 |
4 | Bank of Scotland plc Annual Report and Accounts 2024 |
5 | Bank of Scotland plc Annual Report and Accounts 2024 |
6 | Bank of Scotland plc Annual Report and Accounts 2024 |
7 | Bank of Scotland plc Annual Report and Accounts 2024 |
8 | Bank of Scotland plc Annual Report and Accounts 2024 |
Joined the Board | Left the Board | |
Alan Dickinson | 16 May 2024 | |
Lord Lupton | 16 May 2024 | |
Nathan Bostock | 1 August 2024 |
9 | Bank of Scotland plc Annual Report and Accounts 2024 |
Content | Pages | |
Disclosures required under the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 | Statement of stakeholder engagement | 3 to 4 |
10 | Bank of Scotland plc Annual Report and Accounts 2024 |
11 | Bank of Scotland plc Annual Report and Accounts 2024 |
12 | Bank of Scotland plc Annual Report and Accounts 2024 |
13 | Bank of Scotland plc Annual Report and Accounts 2024 |
Group | Bank | |
• Consolidated balance sheet as at 31 December 2024 ; • Consolidated income statement for the year then ended; • Consolidated statement of comprehensive income for the year then ended; • Consolidated statement of changes in equity for the year then ended; • Consolidated cash flow statement for the year then ended; • Notes 1 to 38 to the financial statements, which include the accounting principles and policies; and • Strategic report section identified as ‘audited’ | • Balance sheet as at 31 December 2024; • Statement of changes in equity for the year then ended; • Cash flow statement for the year then ended; and • Notes 1 to 38 to the financial statements, which include the accounting principles and policies. |
Key audit matters | The key audit matters that we identified in the current year were: • Expected credit losses (‘ECL’) (Group and Bank) • Regulatory and litigation matters (Group and Bank) • IT systems that impact financial reporting (Group and Bank) Our assessment of the level of risk for each of these areas has remained consistent with the prior year. | |
Materiality | Overall materiality used for the Group consolidated financial statements was £160 million, which was determined on the basis of net assets. Overall materiality used for the Bank financial statements was £160 million, which was determined on the basis of net assets and capped at Group materiality. | |
Scoping | Our audit scope covers 98 per cent of the Group’s total assets, 99 per cent of the Group’s total liabilities, 99 per cent of the Group’s income and 99 per cent of the Group’s expenses. |
14 | Bank of Scotland plc Annual Report and Accounts 2024 |
15 | Bank of Scotland plc Annual Report and Accounts 2024 |
Expected credit losses (Group and Bank) | ||
Key audit matter description | How the scope of our audit responded to the key audit matter | |
Refer to notes 2, 11 , 16, 17 and 36 in the financial statements | ||
The Group has recognised £1.9 billion of expected credit losses (‘ECL’) as at 31 December 2024. The valuation and allocation of ECL consists of a number of assumptions that are inherently uncertain and require a high degree of complex and subjective auditor judgement, specialised skills and knowledge, and complex impairment modelling. The increasing economic uncertainty resulting from geopolitical risks and recent changes in government policy in the United Kingdom (‘UK’) has further heightened the levels of judgement required, especially in the development of the base case economic scenario and alternative economic scenarios. As a consequence, we have determined ECL as a key audit matter. The key areas we identified as having the most significant level of management judgement were in respect of: • Multiple economic scenarios; • Collectively assessed ECL; • Individually assessed ECL; and • ECL model adjustments. | ||
Multiple economic scenarios The Group’s economics team develops the future economic scenarios by developing a base case forecast based on a set of conditioning assumptions, with the three outer economic scenarios (upside, downside and severe downside) derived using a Monte Carlo simulation around the base case. The modelled severe downside scenario is then adjusted to capture supply-side risks not contemplated by the Monte Carlo model. The upside, the base case and the downside scenarios are weighted at a 30 per cent probability and the severe downside at a 10 per cent probability. The development of the base case scenario, including the conditioning assumptions, is inherently highly complex and requires significant judgement. | We performed the following procedures: • tested the controls over the generation of the multiple economic scenarios including those over the Group’s governance processes to approve the base case, different scenarios and the weightings applied to each scenario; • working with our internal economic specialists: – challenged and evaluated economic forecasts in the base scenario such as the unemployment rate, House Price Index, Commercial Real Estate prices, inflation and forecasted interest rates, and Gross Domestic Product through comparison to independent economic outlooks, other external analyses and market data; – challenged and evaluated the appropriateness of changes in assumptions and/or the model including changes to the non- modelled severe downside approach; – challenged and evaluated the appropriateness of the methodology applied to generate alternative macroeconomic scenarios, including associated weightings and assumptions within the model; and – independently replicated the multiple economic scenario model and compared the outputs of our independent model to the Group’s output to test scenario generation; • tested the completeness and accuracy of the data used by the model; • performed a stand back assessment of the appropriateness of the weightings applied to each of the scenarios based on publicly available data; and • evaluated the appropriateness of disclosures in respect of significant judgements and sources of estimation uncertainty including macroeconomic scenarios. |
16 | Bank of Scotland plc Annual Report and Accounts 2024 |
Key audit matter description | How the scope of our audit responded to the key audit matter | |
Collectively assessed ECL The ECL for the Retail and Commercial Banking divisions, except for individually assessed stage 3 commercial loans, is determined on a collective basis using impairment models. These models use a number of significant judgements to calculate a probability weighted estimate by applying a probability of default, exposure at default and a loss given default, taking account of collateral held or other loss mitigants, discounted using the effective interest rate. The key judgements and estimates in determining the ECL include: • modelling approach, modelling simplifications and judgements, and selection of modelling data; • behavioural lives of products in the Retail division; • credit risk ratings for the Commercial Banking division, which are performed on a counterparty basis for larger exposures by a credit officer; and • the appropriate allocation of assets into the correct staging taking into account any significant deterioration in credit risk since inception of the loan. | We tested controls across the process to estimate the ECL provisions including: • model governance including model validation and monitoring; • model assumptions; • allocation of assets into stages, including those to determine the credit risk rating in the Commercial Banking division; and • completeness and accuracy of the data used by the model. Working with our internal modelling specialists our audit procedures over the key areas of estimation in the valuation and allocation of the ECL covered the following: • Model estimations, where we: – evaluated the appropriateness of the modelling approach and assumptions used; – independently replicated a sample of the models for all in-scope portfolios and compared the outputs of our independent models to the Group’s outputs; – assessed model performance by evaluating variations between observed data and model predictions; – developed an understanding of model limitations and assessed these and remedial actions; and – tested the completeness and accuracy of the data used in model execution and calibration. • Allocation of assets into stages, where we: – evaluated the appropriateness of quantitative and qualitative criteria used for allocation into IFRS 9 stages, including independently assessing the credit rating of a sample of loans in the Commercial Banking division; – tested the appropriateness of the stage allocation for a sample of exposures; and – tested the data used by models in assigning IFRS 9 stages and evaluated the appropriateness of the model logic used. | |
Individually assessed ECL For individual provision assessments of larger exposures in stage 3 in the Commercial Banking division, complex and subjective auditor judgement including specialised knowledge is required in evaluating the methodology, models and inputs that are inherently uncertain in determining the ECL. The significant judgements in estimating provisions are the: • completeness and appropriateness of the potential workout scenarios identified; • probability of default assigned to each identified potential workout scenario; and • valuation assumptions used in determining the expected recovery strategies. | For expected credit losses assessed individually we have: • selected senior team members with extensive IFRS 9 knowledge and expertise to design and lead the execution of the audit of ECL; • tested the controls over individually assessed provisions including assumptions and inputs into workout and recovery scenarios, as well as valuation assumptions used; and • evaluated the appropriateness of workout and recovery scenarios identified, including the judgements to determine the timing and value of associated cash flows as well as consideration of climate risk. |
17 | Bank of Scotland plc Annual Report and Accounts 2024 |
Key audit matter description | How the scope of our audit responded to the key audit matter | |
ECL model adjustments Where impairment models do not incorporate all factors relevant to estimating the ECL, adjustments are made to address known model limitations and data limitations, emerging or non-modelled risks and the impact of economic uncertainty on different industry sectors. The identification of model limitations is highly judgemental and inherently uncertain. The adjustments made to address these limitations require specialist auditor judgement when evaluating the: • completeness of adjustments; and • methodology, assumptions, models and inputs. | In respect of the adjustments to models, we performed the following procedures in conjunction with our specialists: • tested the controls over the valuation of in-model and post-model adjustments, including methodology, calculation, assumptions and the completeness and accuracy of data used; • evaluated the methodology, rationale and assumptions in developing the adjustments, and evaluated the Group’s selection of approaches; • tested the completeness and accuracy of the data used in formulating the judgements; • performed a recalculation of adjustments; • evaluated the completeness of adjustments based on our understanding of both model and data limitations; and • assessed the appropriateness of the disclosures and whether the disclosures appropriately address the uncertainty which exists in determining the ECL. | |
Key observations communicated to the Audit Committee We are satisfied that the ECL provisions are reasonable and recognised in accordance with the requirements of IFRS 9. Calculations of the multiple economic scenarios, in-model adjustments and post-model adjustments are made using appropriate methodologies and reasonable modelled assumptions. Overall ECL levels are reasonable compared to peer benchmarking information. |
Regulatory and litigation matters (Group and Bank) | ||
Key audit matter description | How the scope of our audit responded to the key audit matter | |
Refer to notes 2 and 25 in the financial statements | ||
The Group operates in an environment where it is subject to regulatory investigations, litigation and customer remediation, including allegations of fraud and misconduct. The Group is currently exposed to a number of regulatory and litigation matters. The Group’s provision for these matters is £0.3 billion as at 31 December 2024. Significant judgement is required by the Group in determining whether, under IAS 37 ‘Provisions, Contingent Liabilities and Contingent Assets: • The amount recorded is representative of the Group’s best estimate to settle the obligation based on the information available to the Group; and • Any contingent liabilities and underlying significant estimation uncertainties are adequately disclosed. | We performed the following audit procedures: • tested the Group’s controls over the completeness of provisions, the review of the assessment of the provision against the requirements of IAS 37, the review of the appropriateness of judgements used to determine a best estimate and the completeness and accuracy of data used in the process; • evaluated the assessment of the provisions, associated probabilities, and potential outcomes in accordance with IAS 37; • verified and evaluated whether the methodology, data and significant judgements and assumptions used in the valuation of the provisions are appropriate in the context of the applicable financial reporting framework; • inspected correspondence and, where appropriate, made direct inquiry with the Group’s regulators and internal and external legal counsel; • critically evaluated the Group’s conclusion in the context of the requirements of IAS 37 where no provision was made; and • evaluated whether the disclosures made in the financial statements appropriately reflect the facts and key sources of estimation uncertainty. | |
Key observations communicated to the Audit Committee While there is significant judgement required in estimating the timing and value of future settlements, we are satisfied that the approach to the recognition, estimation and disclosures of these provisions and contingent liabilities is consistent with the requirements of IFRS Accounting Standards. |
18 | Bank of Scotland plc Annual Report and Accounts 2024 |
IT systems that impact financial reporting (Group and Parent company) | ||
Key audit matter description | How the scope of our audit responded to the key audit matter | |
The Group’s IT environment is inherently complex due to the number of systems it operates and its reliance on automated and IT dependent manual controls. Together, these support a broad range of banking and insurance products as well as the processing of the Group’s significant volume of transactions, which impact all account balances. As such, IT systems within the Group form a critical component of the Group’s financial reporting activities. Due to the significant reliance on IT systems, effective General IT Controls (‘GITCs’) are critical to allow reliance to be placed on the completeness and accuracy of financial data and the integrity of automated system functionality, such as system calculations. We identified the IT systems that impact financial reporting as a key audit matter because of the: • Pervasive reliance on complex technology that is integral to the operation of key business processes and financial reporting; • Reliance on technology which continues to develop in line with the business strategy, such as the increase in the use of automation across the Group and increasing reliance on third parties; and • Importance of the IT controls in maintaining an effective control environment. A key interdependency exists between the ability to rely on IT controls and the ability to rely on financial data, system configured automated controls and system reports. IT controls, in the context of our audit scope, primarily relate to privileged access at the infrastructure level, user access security at the application level and change control. | Our IT audit scope covered the Group’s IT controls over information systems deemed relevant to the audit based on the financial data, system configured automated controls and/or key financial reports that reside within it. We used IT specialists to support our evaluation of the risks associated with IT in the following areas: • General IT Controls, including user access and change management controls; • Key financial reports and system configured automated controls; and • Cyber security risk assessment. Where deficiencies in the IT control environment were identified, our risk assessment procedures included an assessment of those deficiencies to determine the impact on our audit plan. Where relevant, the audit plan was adjusted to mitigate the unaddressed IT risk. Where we were able to identify and test appropriate mitigating controls over affected financial statement line items, our testing approach remained unchanged. In a limited number of areas, we adopted a non-controls reliance approach and we therefore performed additional substantive procedures. | |
Key observations communicated to the Audit Committee We are satisfied that the Group’s overall IT control environment appropriately supports the financial reporting process and control deficiencies identified in respect of privileged user access to IT infrastructure and in application user access management were mitigated by compensating business controls. |
19 | Bank of Scotland plc Annual Report and Accounts 2024 |
Group financial statements | Bank financial statements | |||
Materiality | £160 million (2023: £165 million) | £160 million (2023: £165 million) | ||
Basis for determining materiality | We have determined net assets to be the most relevant benchmark to the users of the financial statements. The determined materiality represents 1.0 per cent of net assets. | The Bank materiality represents 1.0 per cent of net assets, and is capped at Group materiality. | ||
Rationale for the benchmark applied | Given the importance of this measures to investors and users of the financial statements, we have used net assets as the benchmark for our determination of materiality given the volatility of income statement items in recent years. |
Group financial statements | Bank financial statements | |||
Performance materiality | 70 per cent of Group materiality – £110 million (2023 : 70 per cent at £124 million) | 70 per cent of Bank materiality – £110 million (2023 : 70 per cent at £124 million) | ||
Basis and rationale for determining performance materiality | In determining performance materiality, we considered the following factors: a. The quality of the control environment and whether we were able to rely on controls; b. The degree of centralisation and commonality of controls and processes; c. The uncertain economic environment; d. The nature, volume and size of uncorrected misstatements arising in the previous audit; and e. The nature, volume and size of uncorrected misstatements that remain uncorrected in the current period. |
20 | Bank of Scotland plc Annual Report and Accounts 2024 |
The other information comprises the information included in the Annual Report, other than the financial statements and our auditors’ report thereon. The directors are responsible for the other information contained within the Annual Report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. | We have nothing to report in this regard. |
Our responsibility | Our report | |||
Matters we are specifically required to report | ||||
Strategic report and directors’ report | Report whether they are consistent with the audited financial statements and are prepared in accordance with applicable legal requirements. Report if we have identified any material misstatements in either report in the light of the knowledge and understanding of the Group and of the Bank and their environment obtained in the course of the audit. | As set out in the section ‘Opinions on other matters prescribed by the Companies Act 2006’, in our opinion, based on the work undertaken in the course of the audit, the information in these reports is consistent with the audited financial statements and has been prepared in accordance with applicable legal requirements. | ||
Principal risks within the strategic report | Review the confirmation and description in the light of the knowledge gathered during the audit, such as through considering the directors’ processes to support the statements made, challenging the Group’s key judgements and estimates, consideration of historical forecasting accuracy and evaluating macro-economic assumptions. | We have nothing material to report, add or draw attention to in respect of these matters. |
21 | Bank of Scotland plc Annual Report and Accounts 2024 |
22 | Bank of Scotland plc Annual Report and Accounts 2024 |
Adequacy of explanations received and accounting records Under the Companies Act 2006 we are required to report to you if, in our opinion: • We have not received all the information and explanations we require for our audit; or • Adequate accounting records have not been kept by the Bank, or returns adequate for our audit have not been received from branches not visited by us; or • The Bank’s financial statements are not in agreement with the accounting records and returns. | We have nothing to report in respect of these matters. | |
Directors’ remuneration Under the Companies Act 2006 we are also required to report if in our opinion certain disclosures of directors’ remuneration have not been made. | We have nothing to report in respect of this matter. |
23 | Bank of Scotland plc Annual Report and Accounts 2024 |
Note | 2024 £m | 2023 £m | |||
Interest income | |||||
Interest expense | ( | ( | |||
Net interest income | 4 | ||||
Fee and commission income | |||||
Fee and commission expense | ( | ( | |||
Net fee and commission income | 5 | ||||
Net trading income (losses) | 6 | ( | |||
Other operating income | 7 | ||||
Other income | |||||
Total income | |||||
Operating expenses | 8 | ( | ( | ||
Impairment (charge) credit | 11 | ( | |||
Profit before tax | |||||
Tax expense | 12 | ( | ( | ||
Profit for the year | |||||
Profit attributable to ordinary shareholders | |||||
Profit attributable to other equity holders | |||||
Profit for the year |
24 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | ||
Profit for the year | |||
Other comprehensive income | |||
Items that will not subsequently be reclassified to profit or loss: | |||
Post-retirement defined benefit scheme remeasurements: | |||
Remeasurements before tax | |||
Tax | |||
Items that may subsequently be reclassified to profit or loss: | |||
Movements in revaluation reserve in respect of debt securities held at fair value through other comprehensive income: | |||
Change in fair value | ( | ||
Income statement transfers in respect of disposals | |||
Tax | |||
( | |||
Movements in cash flow hedging reserve: | |||
Effective portion of changes in fair value taken to other comprehensive income | ( | ||
Net income statement transfers | ( | ( | |
Deferred Tax | |||
( | |||
Movements in foreign currency translation reserve: | |||
Transfers to income statement (tax: £nil) | |||
Total other comprehensive income (loss) for the year, net of tax | |||
Total comprehensive income for the year | |||
Total comprehensive income attributable to ordinary shareholders | |||
Total comprehensive income attributable to other equity holders | |||
Total comprehensive income for the year |
25 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | The Bank | ||||||||
Note | 2024 £m | 2023 £m | 2024 £m | 2023 £m | |||||
Assets | |||||||||
Cash and balances at central banks | 2,853 | 3,009 | |||||||
Financial assets at fair value through profit or loss | 14 | 117 | 111 | ||||||
Derivative financial instruments | 15 | 3,337 | 2,850 | ||||||
Loans and advances to banks | 78 | 180 | |||||||
Loans and advances to customers | 16 | 294,782 | 286,187 | ||||||
Debt securities | 1,350 | 1,696 | |||||||
Due from fellow Lloyds Banking Group undertakings | 18,896 | 20,921 | |||||||
Financial assets at amortised cost | 315,106 | 308,984 | |||||||
Goodwill | 19 | 325 | 325 | ||||||
Current tax recoverable | 1,354 | 1,096 | |||||||
Deferred tax assets | 12 | 1,886 | 1,932 | ||||||
Investment in subsidiary undertakings | 20 | – | – | 1,284 | 1,294 | ||||
Retirement benefit assets | 52 | 49 | |||||||
Other assets | 21 | 1,554 | 1,459 | ||||||
Total assets | 327,868 | 321,109 | |||||||
Liabilities | |||||||||
Deposits from banks | 179 | 179 | |||||||
Customer deposits | 165,053 | 161,946 | |||||||
Repurchase agreements | 22,168 | 30,397 | |||||||
Due to fellow Lloyds Banking Group undertakings | 107,189 | 94,394 | |||||||
Financial liabilities at fair value through profit or loss | 14 | – | – | ||||||
Derivative financial instruments | 15 | 3,366 | 4,297 | ||||||
Notes in circulation | 2,121 | 1,392 | |||||||
Debt securities in issue at amortised cost | 23 | 8,077 | 7,992 | ||||||
Other liabilities | 24 | 1,031 | 1,290 | ||||||
Provisions | 25 | 464 | 655 | ||||||
Subordinated liabilities | 26 | 1,533 | 1,532 | ||||||
Total liabilities | 311,181 | 304,074 | |||||||
Equity | |||||||||
Share capital | 27 | 5,847 | 5,847 | ||||||
Other reserves | 28 | 3,237 | 3,235 | ||||||
Retained profits1 | 29 | 5,003 | 5,403 | ||||||
Ordinary shareholders’ equity | 14,087 | 14,485 | |||||||
Other equity instruments | 30 | 2,600 | 2,550 | ||||||
Total equity excluding non-controlling interests | 16,687 | 17,035 | |||||||
Non-controlling interests | – | – | |||||||
Total equity | 16,687 | 17,035 | |||||||
Total equity and liabilities | 327,868 | 321,109 |
Sir Robin Budenberg Chair | Charlie Nunn Group Chief Executive | William Chalmers Chief Financial Officer |
26 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | Attributable to ordinary shareholders | Other equity instruments £m | Non- controlling interests £m | Total £m | ||||||||||
Share capital £m | Other reserves £m | Retained profits £m | Total £m | |||||||||||
At 1 January 2023 | ||||||||||||||
Comprehensive income | ||||||||||||||
Profit for the year | – | – | – | |||||||||||
Other comprehensive income | ||||||||||||||
Post-retirement defined benefit scheme remeasurements, net of tax | – | – | – | – | ||||||||||
Movements in cash flow hedging reserve, net of tax | – | ( | – | ( | – | – | ( | |||||||
Movements in foreign currency translation reserve, net of tax | – | 21 | – | 21 | – | – | 21 | |||||||
Total other comprehensive loss | – | – | – | |||||||||||
Total comprehensive income (loss)1 | – | – | ||||||||||||
Transactions with owners | ||||||||||||||
Distributions on other equity instruments | – | – | – | – | ( | – | ( | |||||||
Issue of other equity instruments (note 30) | – | – | – | – | 350 | – | 350 | |||||||
Capital contributions received | – | – | – | |||||||||||
Total transactions with owners | – | – | ||||||||||||
At 31 December 2023 | ||||||||||||||
Comprehensive income | ||||||||||||||
Profit for the year | – | – | – | |||||||||||
Other comprehensive income | ||||||||||||||
Post-retirement defined benefit scheme remeasurements, net of tax | – | – | – | – | ||||||||||
Movements in revaluation reserve in respect of debt securities held at fair value through other comprehensive income, net of tax | – | (1) | – | (1) | – | – | (1) | |||||||
Movements in cash flow hedging reserve, net of tax | – | – | – | – | ||||||||||
Total other comprehensive income | – | – | – | |||||||||||
Total comprehensive income (loss)1 | – | – | ||||||||||||
Transactions with owners | ||||||||||||||
Dividends (note 31) | – | – | (1,050) | (1,050) | – | – | (1,050) | |||||||
Distributions on other equity instruments | – | – | – | – | ( | – | ( | |||||||
Issue of other equity instruments (note 30) | – | – | – | – | – | |||||||||
Repurchases and redemptions of other equity instruments (note 30) | – | – | – | – | (1,200) | – | (1,200) | |||||||
Capital contributions received | – | – | – | |||||||||||
Total transactions with owners | – | – | ( | ( | ( | – | ( | |||||||
At 31 December 2024 |
27 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Bank | Attributable to ordinary shareholders | Other equity instruments £m | ||||||||||
Share capital £m | Other reserves £m | Retained profits £m | Total £m | Total £m | ||||||||
At 1 January 2023 | 5,847 | 3,238 | 4,619 | 13,704 | 2,200 | 15,904 | ||||||
Comprehensive income | ||||||||||||
Profit for the year | – | – | 740 | 740 | 186 | 926 | ||||||
Other comprehensive income | ||||||||||||
Post-retirement defined benefit scheme remeasurements, net of tax | – | – | 1 | 1 | – | 1 | ||||||
Movements in cash flow hedging reserve, net of tax | – | (11) | – | (11) | – | (11) | ||||||
Movements in foreign currency translation reserve, net of tax | – | 8 | – | 8 | – | 8 | ||||||
Total other comprehensive loss | – | (3) | 1 | (2) | – | (2) | ||||||
Total comprehensive income (loss)1,2 | – | (3) | 741 | 738 | 186 | 924 | ||||||
Transactions with owners | ||||||||||||
Distributions on other equity instruments | – | – | – | – | (186) | (186) | ||||||
Issue of other equity instruments (note 30) | – | – | – | – | 350 | 350 | ||||||
Capital contributions received | – | – | 43 | 43 | – | 43 | ||||||
Total transactions with owners | – | – | 43 | 43 | 164 | 207 | ||||||
At 31 December 2023 | 5,847 | 3,235 | 5,403 | 14,485 | 2,550 | 17,035 | ||||||
Comprehensive income | ||||||||||||
Profit for the year | – | – | 626 | 626 | 206 | 832 | ||||||
Other comprehensive income | ||||||||||||
Post-retirement defined benefit scheme remeasurements, net of tax | – | – | 1 | 1 | – | 1 | ||||||
Movements in cash flow hedging reserve, net of tax | – | 2 | – | 2 | – | 2 | ||||||
Movements in foreign currency translation reserve, net of tax | – | – | – | – | – | – | ||||||
Total other comprehensive (loss) income | – | 2 | 1 | 3 | – | 3 | ||||||
Total comprehensive income (loss)1,2 | – | 2 | 627 | 629 | 206 | 835 | ||||||
Transactions with owners | ||||||||||||
Dividends (note 31) | – | – | (1,050) | (1,050) | – | (1,050) | ||||||
Distributions on other equity instruments | – | – | – | – | (206) | (206) | ||||||
Issue of other equity instruments (note 30) | – | – | – | – | 1,250 | 1,250 | ||||||
Repurchases and redemptions of other equity instruments (note 30) | – | – | – | – | (1,200) | (1,200) | ||||||
Capital contributions received | – | – | 23 | 23 | – | 23 | ||||||
Total transactions with owners | – | – | (1,027) | (1,027) | (156) | (1,183) | ||||||
At 31 December 2024 | 5,847 | 3,237 | 5,003 | 14,087 | 2,600 | 16,687 |
28 | Bank of Scotland plc Annual Report and Accounts 2024 |
Note | The Group | The Bank | |||||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||||||
Cash flows provided by (used in) operating activities | |||||||||
Profit before tax | 1,015 | 901 | |||||||
Adjustments for: | |||||||||
Change in operating assets | 37(A) | ( | ( | (5,430) | (481) | ||||
Change in operating liabilities | 37(B) | 7,275 | 1,135 | ||||||
Non-cash and other items | 37(C) | ( | ( | (346) | (1,434) | ||||
Tax paid1 | ( | ( | (1,364) | (556) | |||||
Tax refunded1 | 970 | – | 970 | – | |||||
Net cash provided by (used in) operating activities | 2,120 | (435) | |||||||
Cash flows (used in) provided by investing activities | |||||||||
Dividends received from subsidiaries | – | – | 184 | 719 | |||||
Purchase of fixed assets1 | ( | ( | (194) | (136) | |||||
Purchase of other intangible assets1 | (84) | (90) | (76) | (83) | |||||
Proceeds from sale of fixed assets1 | 36 | 13 | |||||||
Proceeds from goodwill and other intangible assets1 | 2 | – | 1 | – | |||||
Net cash (used in) provided by investing activities | ( | ( | (49) | 513 | |||||
Cash flows used in financing activities | |||||||||
Dividends paid to ordinary shareholders | 31 | (1,050) | – | (1,050) | – | ||||
Distributions on other equity instruments | ( | ( | (206) | (186) | |||||
Interest paid on subordinated liabilities | ( | ( | (108) | (105) | |||||
Proceeds from issue of other equity instruments | 1,250 | 350 | |||||||
Repayment of subordinated liabilities | ( | – | (63) | ||||||
Repurchases and redemptions of other equity instruments | (1,200) | – | (1,200) | – | |||||
Net cash used in financing activities | ( | ( | (1,314) | (4) | |||||
Effect of exchange rate changes on cash and cash equivalents | – | – | |||||||
Change in cash and cash equivalents | 757 | 74 | |||||||
Cash and cash equivalents at beginning of year | 2,101 | 2,027 | |||||||
Cash and cash equivalents at end of year | 37(D) | 2,858 | 2,101 |
29 | Bank of Scotland plc Annual Report and Accounts 2024 |
30 | Bank of Scotland plc Annual Report and Accounts 2024 |
31 | Bank of Scotland plc Annual Report and Accounts 2024 |
32 | Bank of Scotland plc Annual Report and Accounts 2024 |
33 | Bank of Scotland plc Annual Report and Accounts 2024 |
34 | Bank of Scotland plc Annual Report and Accounts 2024 |
35 | Bank of Scotland plc Annual Report and Accounts 2024 |
36 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | |
Interest income: | ||
Loans and advances to banks and customers | 14,233 | 11,582 |
Debt securities | 101 | 117 |
Financial assets held at amortised cost | 14,334 | 11,699 |
Total interest income1 | 14,334 | 11,699 |
Interest expense: | ||
Deposits from banks and customer deposits | (8,384) | (6,787) |
Repurchase agreements | (1,521) | (1,404) |
Debt securities in issue at amortised cost2 | (262) | (523) |
Lease liabilities | (11) | (12) |
Subordinated liabilities | (109) | (102) |
Total interest expense | (10,287) | (8,828) |
Net interest income | 4,047 | 2,871 |
37 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | |
Fee and commission income: | ||
Current accounts | 202 | 195 |
Credit and debit card fees | 428 | 420 |
Other | 60 | 71 |
Total fee and commission income | 690 | 686 |
Fee and commission expense | (405) | (324) |
Net fee and commission income | 285 | 362 |
2024 £m | 2023 £m | ||
Net gains (losses) on financial assets and liabilities at fair value through profit or loss: | |||
Net gains (losses) on financial instruments held for trading | 61 | (88) | |
Net gains on other financial instruments mandatorily held at fair value through profit or loss | 14 | 8 | |
75 | (80) | ||
Foreign exchange and other | 11 | 47 | |
Net trading income (losses) | 86 | (33) |
38 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | |
Liability management | – | 100 |
Intercompany recharges and other | 97 | 91 |
Total other operating income | 97 | 191 |
2024 £m | 2023 £m | ||
Staff costs: | |||
Salaries and social security costs1 | 886 | 886 | |
Pensions and other retirement benefit schemes | 171 | 179 | |
1,057 | 1,065 | ||
Premises and equipment costs | 189 | 200 | |
Depreciation and amortisation2 | 269 | 274 | |
Regulatory and legal provisions (note 25) | 116 | 89 | |
Amounts payable to fellow Lloyds Banking Group undertakings and other | 1,746 | 1,731 | |
Total operating expenses | 3,377 | 3,359 |
2024 | 2023 | ||
UK | 20,293 | 21,918 | |
Overseas | 380 | 388 | |
Total | 20,673 | 22,306 |
39 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 | 2023 | ||||
Number of options | Weighted average exercise price (pence) | Number of options | Weighted average exercise price (pence) | ||
Outstanding at 1 January | 1,311,205,148 | 31.70 | 1,256,918,075 | 31.30 | |
Granted | 200,820,157 | 52.35 | 287,984,574 | 38.55 | |
Exercised | (663,187,372) | 24.60 | (164,709,399) | 38.55 | |
Forfeited | (17,375,716) | 39.01 | (12,862,726) | 31.78 | |
Cancelled | (27,852,684) | 40.70 | (45,807,000) | 37.65 | |
Expired | (5,984,747) | 35.40 | (10,318,376) | 38.25 | |
Outstanding at 31 December | 797,624,786 | 42.30 | 1,311,205,148 | 31.70 | |
Exercisable at 31 December | 955,281 | 24.25 | 410,368 | 39.87 |
2024 | 2023 | ||||
Number of Options | Weighted average exercise price (pence) | Number of Options | Weighted average exercise price (pence) | ||
Outstanding at 1 January | 26,131,255 | Nil | 20,466,471 | Nil | |
Granted | 768,170 | Nil | 15,198,717 | Nil | |
Exercised | (10,815,436) | Nil | (8,739,497) | Nil | |
Vested | – | Nil | (765,247) | Nil | |
Forfeited | (488,091) | Nil | (8,216) | Nil | |
Lapsed | (16,901) | Nil | (20,973) | Nil | |
Outstanding at 31 December | 15,578,997 | Nil | 26,131,255 | Nil | |
Exercisable at 31 December | 988,243 | Nil | 1,148,770 | Nil |
40 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 Number of options | 2023 Number of options | |
Outstanding at 1 January | 5,337,899 | 6,585,447 |
Exercised | (1,368,990) | (1,247,548) |
Outstanding at 31 December | 3,968,909 | 5,337,899 |
2024 Number of shares | 2023 Number of shares | |
Outstanding at 1 January | 39,804,293 | 202,394,509 |
Vested | (18,490,246) | (66,555,435) |
Forfeited | (33,055) | (96,034,781) |
Dividend award | 842,202 | – |
Outstanding at 31 December | 22,123,194 | 39,804,293 |
2024 Number of shares | 2023 Number of shares | |
Outstanding at 1 January | 262,409,389 | 171,947,743 |
Granted | – | 108,551,439 |
Vested | (53,608,504) | – |
Forfeited | (12,921,590) | (18,089,793) |
Outstanding at 31 December | 195,879,295 | 262,409,389 |
2024 Number of shares | 2023 Number of shares | |
Outstanding at 1 January | – | – |
Granted | 75,063,395 | – |
Outstanding at 31 December | 75,063,395 | – |
41 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 | 2023 | ||
Number of Shares | Number of Shares | ||
Outstanding at 1 January | – | – | |
Granted | 3,593,397 | – | |
Vested | (728,370) | – | |
Outstanding at 31 December | 2,865,027 | – |
SAYE | Executive Option Plans | Executive Share Plans | Long Term Share Plan | |
Weighted average risk-free interest rate | 3.58% | 4.43% | 4.35% | 4.07% |
Weighted average expected life | 3.3 years | 1.6 years | 1.3 years | 4.4 years |
Weighted average expected volatility | 25% | 24% | 23% | 29% |
Weighted average expected dividend yield | 6.0% | 7.0% | 7.0% | 7.0% |
Weighted average share price | £0.58 | £0.52 | £0.56 | £0.48 |
Weighted average exercise price | £0.52 | Nil | Nil | Nil |
42 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | ||
Fees payable for the: | |||
– the audit of the Bank’s current year Annual Report | 3.8 | 3.7 | |
– the audits of the Bank’s subsidiaries | 1.6 | 1.6 | |
– total audit fees in respect of the statutory audit of Group entities1 | 5.4 | 5.3 | |
– services normally provided in connection with statutory and regulatory filings or engagements | 0.2 | 0.1 | |
Total audit fees2 | 5.6 | 5.4 | |
Other audit-related fees2 | – | – | |
All other fees2 | 0.4 | 0.4 | |
Total non-audit services3 | 0.4 | 0.4 | |
Total fees payable to the Bank’s auditors by the Group | 6.0 | 5.8 |
Year ended 31 December 2024 | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | |||
In respect of: | |||||||
Loans and advances to customers | (139) | (222) | 470 | 109 | |||
Due from fellow Lloyds Banking Group undertakings | (4) | – | – | (4) | |||
Financial assets at amortised cost | (143) | (222) | 470 | 105 | |||
Loan commitments and financial guarantees | (10) | (4) | – | (14) | |||
Total impairment (credit) charge | (153) | (226) | 470 | 91 |
Year ended 31 December 2023 | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | |||
In respect of: | |||||||
Loans and advances to customers | 101 | (240) | (185) | (324) | |||
Due from fellow Lloyds Banking Group undertakings | (8) | – | – | (8) | |||
Financial assets at amortised cost | 93 | (240) | (185) | (332) | |||
Loan commitments and financial guarantees | 19 | (5) | (1) | 13 | |||
Total impairment charge (credit) | 112 | (245) | (186) | (319) |
43 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | ||
UK corporation tax: | |||
Current tax on profit for the year | (188) | 3 | |
Adjustments in respect of prior years | (11) | 18 | |
Current tax credit (expense) | (199) | 21 | |
Deferred tax: | |||
Current year | (50) | (37) | |
Adjustments in respect of prior years | 13 | – | |
Deferred tax expense | (37) | (37) | |
Tax expense | (236) | (16) |
2024 £m | 2023 £m | |
Profit before tax | 1,047 | 351 |
UK corporation tax thereon | (262) | (82) |
Impact of surcharge on banking profits | (22) | (2) |
Non-deductible costs: conduct charges | 5 | (13) |
Non-deductible costs: bank levy | (14) | (13) |
Other non-deductible costs | (9) | (17) |
Non-taxable income | 8 | 23 |
Tax relief on coupons on other equity instruments | 51 | 44 |
Tax-exempt gains on disposals | 5 | 26 |
Adjustments in respect of prior years | 2 | 18 |
Tax expense | (236) | (16) |
44 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Statutory position | |||||
Deferred tax assets | 1,875 | 1,911 | 1,886 | 1,932 | |
Deferred tax liabilities | – | – | – | – | |
Net deferred tax asset at 31 December | 1,875 | 1,911 | 1,886 | 1,932 | |
Tax disclosure | |||||
Deferred tax assets | 1,962 | 2,017 | 1,929 | 1,977 | |
Deferred tax liabilities | (87) | (106) | (43) | (45) | |
Net deferred tax asset at 31 December | 1,875 | 1,911 | 1,886 | 1,932 |
The Group Deferred tax assets | Tax losses £m | Property, plant and equipment £m | Provisions £m | Pension liabilities £m | Share- based payments £m | Derivatives £m | Other temporary differences £m | Total £m |
At 1 January 2023 | 1,853 | 78 | 95 | – | 4 | 26 | 7 | 2,063 |
Credit (charge) to the income statement | 4 | (46) | (13) | 5 | 1 | – | (1) | (50) |
Credit to other comprehensive income | – | – | – | – | – | 4 | – | 4 |
At 31 December 2023 | 1,857 | 32 | 82 | 5 | 5 | 30 | 6 | 2,017 |
Credit (charge) to the income statement | 5 | (41) | (16) | (3) | – | – | (1) | (56) |
Credit to other comprehensive income | – | – | – | – | – | 1 | – | 1 |
At 31 December 2024 | 1,862 | (9) | 66 | 2 | 5 | 31 | 5 | 1,962 |
The Group Deferred tax liabilities | Capitalised software enhancements £m | Pension assets £m | Acquisition fair value £m | Derivatives £m | Other temporary differences £m | Total £m | ||
At 1 January 2023 | (12) | (5) | (76) | (1) | (25) | (119) | ||
Credit (charge) to the income statement | 4 | (9) | 16 | 1 | 1 | 13 | ||
At 31 December 2023 | (8) | (14) | (60) | – | (24) | (106) | ||
Credit (charge) to the income statement | 4 | (1) | 18 | – | (2) | 19 | ||
At 31 December 2024 | (4) | (15) | (42) | – | (26) | (87) |
45 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Bank Deferred tax assets | Tax losses £m | Property, plant and equipment £m | Provisions £m | Share-based payments £m | Derivatives £m | Pension liabilities £m | Other temporary differences £m | Total £m |
At 1 January 2023 | 1,824 | 89 | 73 | 4 | 26 | – | 4 | 2,020 |
Credit (charge) to the income statement | 4 | (47) | (9) | 1 | – | 5 | (1) | (47) |
Charge to other comprehensive income | – | – | – | – | 4 | – | – | 4 |
At 31 December 2023 | 1,828 | 42 | 64 | 5 | 30 | 5 | 3 | 1,977 |
Credit (charge) to the income statement | 5 | (39) | (11) | – | – | (3) | – | (48) |
At 31 December 2024 | 1,833 | 3 | 53 | 5 | 30 | 2 | 3 | 1,929 |
The Bank Deferred tax liabilities | Capitalised software enhancements £m | Pension assets £m | Other temporary differences £m | Total £m | ||||
At 1 January 2023 | (12) | (5) | (24) | (41) | ||||
Credit (charge) to the income statement | 4 | (9) | 1 | (4) | ||||
At 31 December 2023 | (8) | (14) | (23) | (45) | ||||
Credit (charge) to the income statement | 4 | (1) | (1) | 2 | ||||
At 31 December 2024 | (4) | (15) | (24) | (43) |
Critical judgement: | The Group believes that its interpretation of the tax rules on group relief are correct |
46 | Bank of Scotland plc Annual Report and Accounts 2024 |
Derivatives designated as hedging instruments £m | Mandatorily held at fair value through profit or loss | Designated at fair value through profit or loss £m | Held at amortised cost £m | Total £m | |||||||
The Group | Held for trading £m | Other £m | |||||||||
At 31 December 2024 | |||||||||||
Financial assets | |||||||||||
Cash and balances at central banks | – | – | – | – | 2,853 | 2,853 | |||||
Financial assets at fair value through profit or loss | – | – | 278 | – | – | 278 | |||||
Derivative financial instruments | 739 | 2,598 | – | – | – | 3,337 | |||||
Loans and advances to banks | – | – | – | – | 103 | 103 | |||||
Loans and advances to customers | – | – | – | – | 300,789 | 300,789 | |||||
Debt securities | – | – | – | – | 1,350 | 1,350 | |||||
Due from fellow Lloyds Banking Group undertakings | – | – | – | – | 16,964 | 16,964 | |||||
Financial assets at amortised cost | – | – | – | – | 319,206 | 319,206 | |||||
Other | – | – | – | – | 47 | 47 | |||||
Total financial assets | 739 | 2,598 | 278 | – | 322,106 | 325,721 | |||||
Financial liabilities | |||||||||||
Deposits from banks | – | – | – | – | 179 | 179 | |||||
Customer deposits | – | – | – | – | 165,053 | 165,053 | |||||
Repurchase agreements | – | – | – | – | 22,168 | 22,168 | |||||
Due to fellow Lloyds Banking Group undertakings | – | – | – | – | 109,907 | 109,907 | |||||
Financial liabilities at fair value through profit or loss | – | – | – | 22 | – | 22 | |||||
Derivative financial instruments | 139 | 3,364 | – | – | – | 3,503 | |||||
Notes in circulation | – | – | – | – | 2,121 | 2,121 | |||||
Debt securities in issue at amortised cost | – | – | – | – | 8,654 | 8,654 | |||||
Other | – | – | – | – | 488 | 488 | |||||
Subordinated liabilities | – | – | – | – | 1,533 | 1,533 | |||||
Total financial liabilities | 139 | 3,364 | – | 22 | 310,103 | 313,628 |
Related amounts where set off in the balance sheet not permitted1 | Potential net amounts if offset of related amounts permitted £m | ||||||||||||
Gross amounts of assets and liabilities £m | Amount offset in the balance sheet2 £m | Net amounts presented in the balance sheet £m | Cash collateral (received)/ pledged £m | Non-cash collateral (received)/ pledged £m | Master netting and similar agreements £m | ||||||||
At 31 December 2024 | |||||||||||||
Derivative assets | 3,337 | – | 3,337 | (172) | (2) | (2,224) | 939 | ||||||
Derivative liabilities | (3,503) | – | (3,503) | 190 | 25 | 2,224 | (1,064) | ||||||
Net position | (166) | – | (166) | 18 | 23 | – | (125) | ||||||
Non-trading reverse repurchase agreements | – | – | – | – | – | – | – | ||||||
Non-trading repurchase agreements | (22,168) | – | (22,168) | – | 22,168 | – | – | ||||||
Net position | (22,168) | – | (22,168) | – | 22,168 | – | – |
47 | Bank of Scotland plc Annual Report and Accounts 2024 |
Derivatives designated as hedging instruments £m | Mandatorily held at fair value through profit or loss | Designated at fair value through profit or loss £m | Held at amortised cost £m | Total £m | |||||||
The Group | Held for trading £m | Other £m | |||||||||
At 31 December 2023 | |||||||||||
Financial assets | |||||||||||
Cash and balances at central banks | – | – | – | – | 3,009 | 3,009 | |||||
Financial assets at fair value through profit or loss | – | – | 266 | – | – | 266 | |||||
Derivative financial instruments | 30 | 2,820 | – | – | – | 2,850 | |||||
Loans and advances to banks | – | – | – | – | 206 | 206 | |||||
Loans and advances to customers | – | – | – | – | 292,470 | 292,470 | |||||
Debt securities | – | – | – | – | 1,696 | 1,696 | |||||
Due from fellow Lloyds Banking Group undertakings | – | – | – | – | 16,773 | 16,773 | |||||
Financial assets at amortised cost | – | – | – | – | 311,145 | 311,145 | |||||
Other | – | – | – | – | 51 | 51 | |||||
Total financial assets | 30 | 2,820 | 266 | – | 314,205 | 317,321 | |||||
Financial liabilities | |||||||||||
Deposits from banks | – | – | – | – | 179 | 179 | |||||
Customer deposits | – | – | – | – | 161,946 | 161,946 | |||||
Repurchase agreements | – | – | – | – | 30,397 | 30,397 | |||||
Due to fellow Lloyds Banking Group undertakings | – | – | – | – | 95,098 | 95,098 | |||||
Financial liabilities at fair value through profit or loss | – | – | – | 23 | – | 23 | |||||
Derivative financial instruments | 644 | 3,784 | – | – | – | 4,428 | |||||
Notes in circulation | – | – | – | – | 1,392 | 1,392 | |||||
Debt securities in issue at amortised cost | – | – | – | – | 8,610 | 8,610 | |||||
Other | – | – | – | – | 554 | 554 | |||||
Subordinated liabilities | – | – | – | – | 1,532 | 1,532 | |||||
Total financial liabilities | 644 | 3,784 | – | 23 | 299,708 | 304,159 |
Related amounts where set off in the balance sheet not permitted1 | Potential net amounts if offset of related amounts permitted £m | ||||||||||||
Gross amounts of assets and liabilities £m | Amount offset in the balance sheet2 £m | Net amounts presented in the balance sheet £m | Cash collateral (received)/ pledged £m | Non-cash collateral (received)/ pledged £m | Master netting and similar agreements £m | ||||||||
At 31 December 2023 | |||||||||||||
Derivative assets | 2,850 | – | 2,850 | (171) | – | (2,422) | 257 | ||||||
Derivative liabilities | (4,428) | – | (4,428) | 1,763 | 65 | 2,422 | (178) | ||||||
Net position | (1,578) | – | (1,578) | 1,592 | 65 | – | 79 | ||||||
Non-trading reverse repurchase agreements | – | – | – | – | – | – | – | ||||||
Non-trading repurchase agreements | (30,397) | – | (30,397) | – | 30,397 | – | – | ||||||
Net position | (30,397) | – | (30,397) | – | 30,397 | – | – |
48 | Bank of Scotland plc Annual Report and Accounts 2024 |
Derivatives designated as hedging instruments £m | Mandatorily held at fair value through profit or loss | Held at amortised cost £m | Total £m | ||||||
The Bank | Held for trading £m | Other £m | |||||||
At 31 December 2024 | |||||||||
Financial assets | |||||||||
Cash and balances at central banks | – | – | – | 2,853 | 2,853 | ||||
Financial assets at fair value through profit or loss | – | – | 117 | – | 117 | ||||
Derivative financial instruments | 739 | 2,598 | – | – | 3,337 | ||||
Loans and advances to banks | – | – | – | 78 | 78 | ||||
Loans and advances to customers | – | – | – | 294,782 | 294,782 | ||||
Debt securities | – | – | – | 1,350 | 1,350 | ||||
Due from fellow Lloyds Banking Group undertakings | – | – | – | 18,896 | 18,896 | ||||
Financial assets at amortised cost | – | – | – | 315,106 | 315,106 | ||||
Other | – | – | – | 47 | 47 | ||||
Total financial assets | 739 | 2,598 | 117 | 318,006 | 321,460 | ||||
Financial liabilities | |||||||||
Deposits from banks | – | – | – | 179 | 179 | ||||
Customer deposits | – | – | – | 165,053 | 165,053 | ||||
Repurchase agreements | – | – | – | 22,168 | 22,168 | ||||
Due to fellow Lloyds Banking Group undertakings | – | – | – | 107,189 | 107,189 | ||||
Derivative financial instruments | 139 | 3,227 | – | – | 3,366 | ||||
Notes in circulation | – | – | – | 2,121 | 2,121 | ||||
Debt securities in issue at amortised cost | – | – | – | 8,077 | 8,077 | ||||
Other | – | – | – | 488 | 488 | ||||
Subordinated liabilities | – | – | – | 1,533 | 1,533 | ||||
Total financial liabilities | 139 | 3,227 | – | 306,808 | 310,174 | ||||
At 31 December 2023 | |||||||||
Financial assets | |||||||||
Cash and balances at central banks | – | – | – | 3,009 | 3,009 | ||||
Financial assets at fair value through profit or loss | – | – | 111 | – | 111 | ||||
Derivative financial instruments | 30 | 2,820 | – | – | 2,850 | ||||
Loans and advances to banks | – | – | – | 180 | 180 | ||||
Loans and advances to customers | – | – | – | 286,187 | 286,187 | ||||
Debt securities | – | – | – | 1,696 | 1,696 | ||||
Due from fellow Lloyds Banking Group undertakings | – | – | – | 20,921 | 20,921 | ||||
Financial assets at amortised cost | – | – | – | 308,984 | 308,984 | ||||
Other | – | – | – | 51 | 51 | ||||
Total financial assets | 30 | 2,820 | 111 | 312,044 | 315,005 | ||||
Financial liabilities | |||||||||
Deposits from banks | – | – | – | 179 | 179 | ||||
Customer deposits | – | – | – | 161,946 | 161,946 | ||||
Repurchase agreements | – | – | – | 30,397 | 30,397 | ||||
Due to fellow Lloyds Banking Group undertakings | – | – | – | 94,394 | 94,394 | ||||
Derivative financial instruments | 644 | 3,653 | – | – | 4,297 | ||||
Notes in circulation | – | – | – | 1,392 | 1,392 | ||||
Debt securities in issue at amortised cost | – | – | – | 7,992 | 7,992 | ||||
Other | – | – | – | 554 | 554 | ||||
Subordinated liabilities | – | – | – | 1,532 | 1,532 | ||||
Total financial liabilities | 644 | 3,653 | – | 298,386 | 302,683 |
49 | Bank of Scotland plc Annual Report and Accounts 2024 |
50 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 | 2023 | ||||||||
The Group | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | |
Loans and advances to customers classified as financial assets at fair value through profit or loss | – | – | 278 | 278 | – | – | 266 | 266 |
2024 | 2023 | ||||||||
The Bank | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | |
Loans and advances to customers classified as financial assets at fair value through profit or loss | – | – | 117 | 117 | – | – | 111 | 111 |
The Group | The Bank | ||||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||||
At 1 January | 266 | 291 | 111 | 113 | |||
Gains (losses) recognised in the income statement within other income | 41 | (1) | 7 | 2 | |||
Purchases/increases to customer loans | 4 | – | 4 | – | |||
Sales/repayments of customer loans | (33) | (24) | (5) | (4) | |||
At 31 December | 278 | 266 | 117 | 111 | |||
Gains (losses) recognised in the income statement, within other income, relating to the change in fair value of those assets held at 31 December | 36 | – | 7 | 3 |
2024 | 2023 | ||||||||
The Group | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | |
Debt securities in issue designated at fair value through profit or loss | – | – | 22 | 22 | – | – | 23 | 23 |
The Group | 2024 £m | 2023 £m |
At 1 January | 23 | 26 |
Gains (losses) recognised in the income statement within other income | 3 | (1) |
Redemptions | (4) | (2) |
At 31 December | 22 | 23 |
Gains recognised in the income statement, within other income, relating to the change in fair value of those liabilities held at 31 December | 3 | (1) |
51 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 | 2023 | ||||||||
The Group | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | |
Derivative assets | – | 3,337 | – | 3,337 | – | 2,850 | – | 2,850 | |
Derivative liabilities | – | (3,364) | (139) | (3,503) | – | (4,296) | (132) | (4,428) |
2024 | 2023 | ||||||||
The Bank | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | Level 1 £m | Level 2 £m | Level 3 £m | Total £m | |
Derivative assets | – | 3,337 | – | 3,337 | – | 2,850 | – | 2,850 | |
Derivative liabilities | – | (3,366) | – | (3,366) | – | (4,297) | – | (4,297) |
2024 | 2023 | ||||
The Group | Derivative assets £m | Derivative liabilities £m | Derivative assets £m | Derivative liabilities £m | |
At 1 January | – | (132) | – | (150) | |
Losses recognised in the income statement within other income | – | (32) | – | 3 | |
Redemptions | – | 25 | – | 15 | |
At 31 December | – | (139) | – | (132) | |
Losses recognised in the income statement, within other income, relating to the change in fair value of those assets or liabilities held at 31 December | – | (27) | – | 2 |
52 | Bank of Scotland plc Annual Report and Accounts 2024 |
Key sources of estimation uncertainty: | Interest rate spreads, credit spreads, and interest rate volatility |
2024 | 2023 | ||||||||||||
Effect of reasonably possible alternative assumptions1 | Effect of reasonably possible alternative assumptions1 | ||||||||||||
Valuation techniques | Significant unobservable inputs2 | Carrying value £m | Favourable changes £m | Unfavourable changes £m | Carrying value £m | Favourable changes £m | Unfavourable changes £m | ||||||
Financial assets at fair value through profit or loss | |||||||||||||
Loans and advances to customers | Discounted cash flows | Interest rate spreads (bps) (+/- 50bps)3 | 278 | 19 | (18) | 266 | 21 | (19) | |||||
Level 3 financial assets carried at fair value | 278 | 266 | |||||||||||
Financial liabilities at fair value through profit or loss | |||||||||||||
Securitisation notes | Discounted cash flows | Interest rate spreads (+/- 50bps)3 | 22 | 1 | (1) | 23 | 1 | (1) | |||||
Derivative financial liabilities | |||||||||||||
Shared appreciation right | Market values – property valuation | HPI (+/- 1%)4 | 139 | 12 | (11) | 132 | 13 | (12) | |||||
Level 3 financial liabilities carried at fair value | 161 | 155 |
53 | Bank of Scotland plc Annual Report and Accounts 2024 |
Carrying value £m | Fair value £m | Valuation hierarchy | ||||
The Group | Level 1 £m | Level 2 £m | Level 3 £m | |||
At 31 December 2024 | ||||||
Loans and advances to banks | 103 | 103 | – | – | 103 | |
Loans and advances to customers | 300,789 | 298,373 | – | – | 298,373 | |
Debt securities | 1,350 | 1,343 | – | – | 1,343 | |
Due from fellow Lloyds Banking Group undertakings | 16,964 | 16,964 | – | – | 16,964 | |
At 31 December 2023 | ||||||
Loans and advances to banks | 206 | 206 | – | – | 206 | |
Loans and advances to customers | 292,470 | 284,115 | – | – | 284,115 | |
Debt securities | 1,696 | 1,794 | – | – | 1,794 | |
Due from fellow Lloyds Banking Group undertakings | 16,773 | 16,773 | – | – | 16,773 |
Carrying value £m | Fair value £m | Valuation hierarchy | ||||
The Bank | Level 1 £m | Level 2 £m | Level 3 £m | |||
At 31 December 2024 | ||||||
Loans and advances to banks | 78 | 78 | – | – | 78 | |
Loans and advances to customers | 294,782 | 292,367 | – | – | 292,367 | |
Debt securities | 1,350 | 1,343 | – | – | 1,343 | |
Due from fellow Lloyds Banking Group undertakings | 18,896 | 18,896 | – | – | 18,896 | |
At 31 December 2023 | ||||||
Loans and advances to banks | 180 | 180 | – | – | 180 | |
Loans and advances to customers | 286,187 | 277,832 | – | – | 277,832 | |
Debt securities | 1,696 | 1,794 | – | – | 1,794 | |
Due from fellow Lloyds Banking Group undertakings | 20,921 | 20,921 | – | – | 20,921 |
54 | Bank of Scotland plc Annual Report and Accounts 2024 |
Carrying value £m | Fair value £m | Valuation hierarchy | ||||
The Group | Level 1 £m | Level 2 £m | Level 3 £m | |||
At 31 December 2024 | ||||||
Deposits from banks | 179 | 179 | – | 179 | – | |
Customer deposits | 165,053 | 165,478 | – | 165,478 | – | |
Repurchase agreements | 22,168 | 22,168 | – | 22,168 | – | |
Due to fellow Lloyds Banking Group undertakings | 109,907 | 109,907 | – | 109,907 | – | |
Debt securities in issue at amortised cost | 8,654 | 8,705 | – | 8,705 | – | |
Subordinated liabilities | 1,533 | 1,552 | – | 1,552 | – | |
At 31 December 2023 | ||||||
Deposits from banks | 179 | 179 | – | 179 | – | |
Customer deposits | 161,946 | 162,115 | – | 162,115 | – | |
Repurchase agreements | 30,397 | 30,397 | – | 30,397 | – | |
Due to fellow Lloyds Banking Group undertakings | 95,098 | 95,098 | – | 95,098 | – | |
Debt securities in issue at amortised cost | 8,610 | 8,633 | – | 8,633 | – | |
Subordinated liabilities | 1,532 | 1,556 | – | 1,556 | – |
Carrying value £m | Fair value £m | Valuation hierarchy | ||||
The Bank | Level 1 £m | Level 2 £m | Level 3 £m | |||
At 31 December 2024 | ||||||
Deposits from banks | 179 | 179 | – | 179 | – | |
Customer deposits | 165,053 | 165,478 | – | 165,478 | – | |
Repurchase agreements | 22,168 | 22,168 | – | 22,168 | – | |
Due to fellow Lloyds Banking Group undertakings | 107,189 | 107,189 | – | 107,189 | – | |
Debt securities in issue at amortised cost | 8,077 | 8,126 | – | 8,126 | – | |
Subordinated liabilities | 1,533 | 1,552 | – | 1,552 | – | |
At 31 December 2023 | ||||||
Deposits from banks | 179 | 179 | – | 179 | – | |
Customer deposits | 161,946 | 162,115 | – | 162,115 | – | |
Repurchase agreements | 30,397 | 30,397 | – | 30,397 | – | |
Due to fellow Lloyds Banking Group undertakings | 94,394 | 94,394 | – | 94,394 | – | |
Debt securities in issue at amortised cost | 7,992 | 8,016 | – | 8,016 | – | |
Subordinated liabilities | 1,532 | 1,556 | – | 1,556 | – |
55 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 | 2023 | ||||||||||||||
Contract/ notional amount £m | Fair value | Changes in fair value used for calculating hedge ineffectiveness £m | Contract/ notional amount £m | Fair value | Changes in fair value used for calculating hedge ineffectiveness £m | ||||||||||
The Group | Assets £m | Liabilities £m | Assets £m | Liabilities £m | |||||||||||
Trading and other | |||||||||||||||
Exchange rate contracts | 8,323 | 129 | 264 | 9,106 | 98 | 237 | |||||||||
Interest rate contracts | 44,659 | 2,466 | 2,958 | 51,198 | 2,706 | 3,419 | |||||||||
Credit derivatives | 1,380 | 2 | 12 | 1,305 | 7 | 5 | |||||||||
Equity and other contracts | 64 | 1 | 130 | 65 | 9 | 123 | |||||||||
Total derivative assets/liabilities – trading and other | 54,426 | 2,598 | 3,364 | 61,674 | 2,820 | 3,784 | |||||||||
Hedging | |||||||||||||||
Derivatives designated as fair value hedges | 82,765 | 739 | 139 | 634 | 55,231 | 30 | 644 | (677) | |||||||
Total derivative assets/liabilities – hedging | 82,765 | 739 | 139 | 634 | 55,231 | 30 | 644 | (677) | |||||||
Total recognised derivative assets/ liabilities | 137,191 | 3,337 | 3,503 | 116,905 | 2,850 | 4,428 |
56 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group At 31 December 2024 | Maturity | ||||||||||
Up to 1 month £m | 1 to 3 months £m | 3 to 12 months £m | 1 to 5 years £m | Over 5 years £m | Total £m | ||||||
Fair value hedges | |||||||||||
Interest rate | |||||||||||
Interest rate swap | |||||||||||
Notional | – | – | 36,500 | 44,650 | 1,615 | 82,765 | |||||
Average fixed interest rate | – | – | 4.71% | 4.29% | 4.15% | ||||||
At 31 December 2023 | |||||||||||
Fair value hedges | |||||||||||
Interest rate | |||||||||||
Interest rate swap | |||||||||||
Notional | – | – | 8,595 | 46,400 | 236 | 55,231 | |||||
Average fixed interest rate | – | – | 5.09% | 4.60% | 6.00% |
57 | Bank of Scotland plc Annual Report and Accounts 2024 |
Carrying amount of the hedged item | Accumulated amount of fair value adjustment on the hedged item | Change in fair value of hedged item for ineffectiveness assessment £m | Cash flow hedging reserve | ||||||||||
The Group At 31 December 2024 | Continuing hedges £m | Discontinued hedges £m | |||||||||||
Assets £m | Liabilities £m | Assets £m | Liabilities £m | ||||||||||
Fair value hedges | |||||||||||||
Interest rate | |||||||||||||
Fixed rate issuance1 | – | 122 | – | 24 | 13 | ||||||||
Fixed rate mortgages2 | 83,280 | – | 25 | – | (634) | ||||||||
Cash flow hedges | |||||||||||||
Interest rate | |||||||||||||
Customer loans2 | – | – | (126) | ||||||||||
Customer deposits3 | – | – | 23 | ||||||||||
At 31 December 2023 | |||||||||||||
Fair value hedges | |||||||||||||
Interest rate | |||||||||||||
Fixed rate issuance1 | – | 617 | – | 36 | 4 | ||||||||
Fixed rate mortgages2 | 55,145 | – | 645 | – | 645 | ||||||||
Cash flow hedges | |||||||||||||
Interest rate | |||||||||||||
Customer loans2 | – | – | (129) | ||||||||||
Customer deposits3 | – | – | 23 |
Gain (loss) recognised in other comprehensive income £m | Hedge ineffectiveness recognised in the income statement1 £m | Amounts reclassified from reserves to income statement as: | |||
The Group At 31 December 2024 | Hedged item affected income statement £m | Income statement line item that includes reclassified amount | |||
Fair value hedges | |||||
Interest rate | |||||
Fixed rate mortgages | 13 | ||||
Cash flow hedges | |||||
Interest rate | |||||
Customer loans | 9 | – | (7) | Interest income | |
Customer deposits | (1) | – | 1 | Interest expense | |
At 31 December 2023 | |||||
Fair value hedges | |||||
Interest rate | |||||
Fixed rate mortgages | (28) | ||||
Cash flow hedges | |||||
Interest rate | |||||
Customer loans | (5) | – | (10) | Interest income | |
Customer deposits | (2) | – | 2 | Interest expense |
58 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 | 2023 | ||||||||||||||
Contract/ notional amount £m | Fair value | Changes in fair value used for calculating hedge ineffectivene ss £m | Contract/ notional amount £m | Fair value | Changes in fair value used for calculating hedge ineffectivenes s £m | ||||||||||
The Bank | Assets £m | Liabilities £m | Assets £m | Liabilities £m | |||||||||||
Trading and other | |||||||||||||||
Exchange rate contracts | 8,323 | 129 | 264 | 9,106 | 98 | 237 | |||||||||
Interest rate contracts | 44,659 | 2,466 | 2,951 | 51,198 | 2,707 | 3,411 | |||||||||
Credit derivatives | 1,379 | 2 | 12 | 1,304 | 6 | 5 | |||||||||
Equity and other contracts | 41 | 1 | – | 41 | 9 | – | |||||||||
Total derivative assets/liabilities – trading and other | 54,402 | 2,598 | 3,227 | 61,649 | 2,820 | 3,653 | |||||||||
Hedging | |||||||||||||||
Derivatives designated as fair value hedges: | 82,765 | 739 | 139 | 634 | 55,231 | 30 | 644 | (677) | |||||||
Total derivative assets/liabilities – hedging | 82,765 | 739 | 139 | 634 | 55,231 | 30 | 644 | (677) | |||||||
Total recognised derivative assets/ liabilities | 137,167 | 3,337 | 3,366 | 116,880 | 2,850 | 4,297 |
The Bank At 31 December 2024 | Maturity | ||||||||||
Up to 1 month £m | 1 to 3 months £m | 3 to 12 months £m | 1 to 5 years £m | Over 5 years £m | Total £m | ||||||
Fair value hedges | |||||||||||
Interest rate | |||||||||||
Interest rate swap | |||||||||||
Notional | – | – | 36,500 | 44,650 | 1,615 | 82,765 | |||||
Average fixed interest rate | – | – | 4.71% | 4.29% | 4.15% | ||||||
At 31 December 2023 | |||||||||||
Fair value hedges | |||||||||||
Interest rate | |||||||||||
Interest rate swap | |||||||||||
Notional | – | – | 8,595 | 46,400 | 236 | 55,231 | |||||
Average fixed interest rate | – | – | 5.09% | 4.60% | 6.00% |
59 | Bank of Scotland plc Annual Report and Accounts 2024 |
Carrying amount of the hedged item | Accumulated amount of fair value adjustment on the hedged item | Change in fair value of hedged item for ineffectiveness assessment £m | Cash flow hedging reserve | ||||||||||
The Bank At 31 December 2024 | Continuing hedges £m | Discontinued hedges £m | |||||||||||
Assets £m | Liabilities £m | Assets £m | Liabilities £m | ||||||||||
Fair value hedges | |||||||||||||
Interest rate | |||||||||||||
Fixed rate issuance1 | – | 122 | – | 24 | 13 | ||||||||
Fixed rate mortgages3 | 83,280 | – | 25 | – | (634) | ||||||||
Cash flow hedges | |||||||||||||
Interest rate | |||||||||||||
Customer loans3 | – | – | (127) | ||||||||||
Customer deposits4 | – | – | 23 | ||||||||||
At 31 December 2023 | |||||||||||||
Fair value hedges | |||||||||||||
Interest rate | |||||||||||||
Fixed rate issuance1 | – | 617 | – | 36 | 4 | ||||||||
Fixed rate mortgages3 | 55,145 | – | 645 | – | 645 | ||||||||
Cash flow hedges | |||||||||||||
Interest rate | |||||||||||||
Customer loans3 | – | – | (129) | ||||||||||
Customer deposits4 | – | – | 23 |
Gain (loss) recognised in other comprehensive income £m | Hedge ineffectiveness recognised in the income statement1 £m | Amounts reclassified from reserves to income statement as: | |||
The Bank At 31 December 2024 | Hedged item affected income statement £m | Income statement line item that includes reclassified amount | |||
Fair value hedges | |||||
Interest rate | |||||
Fixed rate mortgages | 13 | ||||
Cash flow hedges | |||||
Interest rate | |||||
Customer loans | 8 | – | (7) | Interest income | |
Customer deposits | (1) | – | 1 | Interest expense | |
At 31 December 2023 | |||||
Fair value hedges | |||||
Interest rate | |||||
Fixed rate issuance | – | ||||
Fixed rate mortgages | (28) | ||||
Cash flow hedges | |||||
Interest rate | |||||
Customer loans | (5) | – | (10) | Interest income | |
Customer deposits | (2) | – | 2 | Interest expense |
60 | Bank of Scotland plc Annual Report and Accounts 2024 |
Gross carrying amount | Allowance for expected credit losses | ||||||||||||||
The Group | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | |||||||
At 1 January 2024 | 247,818 | 40,066 | 6,855 | 294,739 | 383 | 857 | 1,029 | 2,269 | |||||||
Exchange and other adjustments | (628) | – | – | (628) | – | (4) | 27 | 23 | |||||||
Transfers to Stage 1 | 20,940 | (20,904) | (36) | – | 262 | (257) | (5) | – | |||||||
Transfers to Stage 2 | (18,641) | 19,147 | (506) | – | (25) | 73 | (48) | – | |||||||
Transfers to Stage 3 | (553) | (1,684) | 2,237 | – | (7) | (113) | 120 | – | |||||||
Net change in ECL due to transfers | (195) | 193 | 164 | 162 | |||||||||||
Impact of transfers between stages | 1,746 | (3,441) | 1,695 | – | 35 | (104) | 231 | 162 | |||||||
Other changes in credit quality | (125) | (59) | 405 | 221 | |||||||||||
Additions and repayments | 15,889 | (3,754) | (1,133) | 11,002 | (49) | (59) | (166) | (274) | |||||||
Charge (credit) to the income statement | (139) | (222) | 470 | 109 | |||||||||||
Disposals and derecognition1 | (539) | (625) | (840) | (2,004) | (1) | (13) | (67) | (81) | |||||||
Advances written off | (688) | (688) | (688) | (688) | |||||||||||
Recoveries of amounts previously written off | 134 | 134 | 134 | 134 | |||||||||||
At 31 December 2024 | 264,286 | 32,246 | 6,023 | 302,555 | 243 | 618 | 905 | 1,766 | |||||||
Allowance for impairment losses | (243) | (618) | (905) | (1,766) | |||||||||||
Net carrying amount | 264,043 | 31,628 | 5,118 | 300,789 | |||||||||||
Drawn ECL coverage2 (%) | 0.1 | 1.9 | 15.0 | 0.6 |
Gross carrying amount | Allowance for expected credit losses | ||||||||||||||
The Group | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | |||||||
At 1 January 2023 | 243,873 | 44,226 | 7,514 | 295,613 | 284 | 1,132 | 1,781 | 3,197 | |||||||
Exchange and other adjustments | 640 | – | – | 640 | (1) | – | 114 | 113 | |||||||
Transfers to Stage 1 | 12,921 | (12,909) | (12) | – | 217 | (213) | (4) | – | |||||||
Transfers to Stage 2 | (12,594) | 13,209 | (615) | – | (23) | 79 | (56) | – | |||||||
Transfers to Stage 3 | (702) | (2,252) | 2,954 | – | (7) | (160) | 167 | – | |||||||
Net change in ECL due to transfers | (138) | 211 | 241 | 314 | |||||||||||
Impact of transfers between stages | (375) | (1,952) | 2,327 | – | 49 | (83) | 348 | 314 | |||||||
Other changes in credit quality | 44 | (113) | 353 | 284 | |||||||||||
Additions and repayments | 4,993 | (1,320) | (1,943) | 1,730 | 8 | (44) | (886) | (922) | |||||||
(Credit) charge to the income statement | 101 | (240) | (185) | (324) | |||||||||||
Disposals and derecognition1 | (1,313) | (888) | (447) | (2,648) | (1) | (35) | (85) | (121) | |||||||
Advances written off | (684) | (684) | (684) | (684) | |||||||||||
Recoveries of amounts previously written off | 88 | 88 | 88 | 88 | |||||||||||
At 31 December 2023 | 247,818 | 40,066 | 6,855 | 294,739 | 383 | 857 | 1,029 | 2,269 | |||||||
Allowance for impairment losses | (383) | (857) | (1,029) | (2,269) | |||||||||||
Net carrying amount | 247,435 | 39,209 | 5,826 | 292,470 | |||||||||||
Drawn ECL coverage2 (%) | 0.2 | 2.1 | 15.0 | 0.8 |
61 | Bank of Scotland plc Annual Report and Accounts 2024 |
Gross carrying amount | Allowance for expected credit losses | ||||||||||||||
The Bank | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | |||||||
At 1 January 2024 | 242,505 | 38,947 | 6,711 | 288,163 | 298 | 711 | 967 | 1,976 | |||||||
Exchange and other adjustments | (628) | – | – | (628) | (3) | 35 | 32 | ||||||||
Transfers to Stage 1 | 20,478 | (20,442) | (36) | – | 215 | (210) | (5) | – | |||||||
Transfers to Stage 2 | (18,401) | 18,890 | (489) | – | (21) | 62 | (41) | – | |||||||
Transfers to Stage 3 | (459) | (1,583) | 2,042 | – | (5) | (86) | 91 | – | |||||||
Net change in ECL due to transfers | (169) | 160 | 128 | 119 | |||||||||||
Impact of transfers between stages | 1,618 | (3,135) | 1,517 | – | 20 | (74) | 173 | 119 | |||||||
Other changes in credit quality | (110) | (57) | 280 | 113 | |||||||||||
Additions and repayments | 16,069 | (3,781) | (1,120) | 11,168 | (32) | (50) | (161) | (243) | |||||||
Charge (credit) to the income statement | (122) | (181) | 292 | (11) | |||||||||||
Disposals and derecognition1 | (539) | (626) | (840) | (2,005) | (1) | (13) | (67) | (81) | |||||||
Advances written off | (458) | (458) | (458) | (458) | |||||||||||
Recoveries of amounts previously written off | 77 | 77 | 77 | 77 | |||||||||||
At 31 December 2024 | 259,025 | 31,405 | 5,887 | 296,317 | 175 | 514 | 846 | 1,535 | |||||||
Allowance for impairment losses | (175) | (514) | (846) | (1,535) | |||||||||||
Net carrying amount | 258,850 | 30,891 | 5,041 | 294,782 | |||||||||||
Drawn ECL coverage2 (%) | 0.1 | 1.6 | 14.4 | 0.5 |
Gross carrying amount | Allowance for expected credit losses | ||||||||||||||
The Bank | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | |||||||
At 1 January 2023 | 237,443 | 42,046 | 6,946 | 286,435 | 216 | 935 | 1,663 | 2,814 | |||||||
Exchange and other adjustments | 640 | – | – | 640 | – | – | 90 | 90 | |||||||
Transfers to Stage 1 | 12,413 | (12,402) | (11) | – | 164 | (161) | (3) | – | |||||||
Transfers to Stage 2 | (12,292) | 12,893 | (601) | – | (18) | 67 | (49) | – | |||||||
Transfers to Stage 3 | (609) | (2,137) | 2,746 | – | (4) | (131) | 135 | – | |||||||
Net change in ECL due to transfers | (111) | 161 | 203 | 253 | |||||||||||
Impact of transfers between stages | (488) | (1,646) | 2,134 | – | 31 | (64) | 286 | 253 | |||||||
Other changes in credit quality | 36 | (117) | 235 | 154 | |||||||||||
Additions and repayments | 4,910 | (1,453) | (1,941) | 1,516 | 15 | (43) | (879) | (907) | |||||||
(Credit) charge to the income statement | 82 | (224) | (358) | (500) | |||||||||||
Disposals/derecognition | – | – | – | – | – | – | – | – | |||||||
Advances written off | (477) | (477) | (477) | (477) | |||||||||||
Recoveries of amounts previously written off | 49 | 49 | 49 | 49 | |||||||||||
At 31 December 2023 | 242,505 | 38,947 | 6,711 | 288,163 | 298 | 711 | 967 | 1,976 | |||||||
Allowance for impairment losses | (298) | (711) | (967) | (1,976) | |||||||||||
Net carrying amount | 242,207 | 38,236 | 5,744 | 286,187 | |||||||||||
Drawn ECL coverage1 (%) | 0.1 | 1.8 | 14.4 | 0.7 |
62 | Bank of Scotland plc Annual Report and Accounts 2024 |
At 31 December 2024 | At 31 December 2023 | ||||||||
Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | ||
In respect of: | |||||||||
Loans and advances to customers | 243 | 618 | 905 | 1,766 | 383 | 857 | 1,029 | 2,269 | |
Debt securities | – | – | 1 | 1 | – | – | 1 | 1 | |
Due from fellow Lloyds Banking Group undertakings | 3 | – | – | 3 | 6 | – | – | 6 | |
Financial assets amortised cost | 246 | 618 | 906 | 1,770 | 389 | 857 | 1,030 | 2,276 | |
Provisions in relation to loan commitments and financial guarantees | 61 | 51 | 1 | 113 | 72 | 55 | 1 | 128 | |
Total | 307 | 669 | 907 | 1,883 | 461 | 912 | 1,031 | 2,404 |
At 31 December 2024 | At 31 December 2023 | ||||||||
Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | ||
In respect of: | |||||||||
Loans and advances to customers | 175 | 514 | 846 | 1,535 | 298 | 711 | 967 | 1,976 | |
Debt securities | – | – | 1 | 1 | – | – | 1 | 1 | |
Due from fellow Lloyds Banking Group undertakings | 5 | – | 33 | 38 | 11 | – | 34 | 45 | |
Drawn balances | 180 | 514 | 880 | 1,574 | 309 | 711 | 1,002 | 2,022 | |
Provisions in relation to loan commitments and financial guarantees | 37 | 44 | 1 | 82 | 40 | 47 | 1 | 88 | |
Total | 217 | 558 | 881 | 1,656 | 349 | 758 | 1,003 | 2,110 |
Critical judgements: | Determining an appropriate definition of default against which a probability of default, exposure at default and loss given default parameter can be evaluated |
Establishing the criteria for a significant increase in credit risk (SICR) | |
The individual assessment of material cases and the use of judgemental adjustments made to impairment modelling processes that adjust inputs, parameters and outputs to reflect risks not captured by models | |
Key source of estimation uncertainty: | Base case and multiple economic scenarios (MES) assumptions, including the rate of unemployment and the rate of change of house prices, required for creation of MES scenarios and forward-looking credit parameters |
63 | Bank of Scotland plc Annual Report and Accounts 2024 |
RMS grade | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 |
PD boundary1 (%) | 0.10 | 0.40 | 0.80 | 1.20 | 2.50 | 4.50 | 7.50 | 10.00 | 14.00 | 20.00 | 30.00 | 45.00 | 99.99 | 100.00 |
Judgements due to: | |||||
Modelled ECL £m | Individually assessed £m | Inflationary and interest rate risk £m | Other £m | Total ECL £m | |
At 31 December 2024 | 1,635 | 146 | – | 102 | 1,883 |
At 31 December 2023 | 2,060 | 167 | 144 | 33 | 2,404 |
64 | Bank of Scotland plc Annual Report and Accounts 2024 |
65 | Bank of Scotland plc Annual Report and Accounts 2024 |
At 31 December 2024 | 2024 % | 2025 % | 2026 % | 2027 % | 2028 % | 2024 to 2028 average % | Start to peak % | Start to trough % |
Upside | ||||||||
Gross domestic product growth | 0.8 | 1.9 | 2.2 | 1.5 | 1.4 | 1.6 | 8.9 | 0.7 |
Unemployment rate | 4.3 | 3.5 | 2.8 | 2.7 | 2.8 | 3.2 | 4.4 | 2.7 |
House price growth | 3.4 | 3.7 | 6.5 | 6.6 | 5.4 | 5.1 | 28.2 | 0.4 |
Commercial real estate price growth | 0.7 | 7.8 | 6.7 | 3.2 | 0.5 | 3.7 | 20.0 | (0.8) |
UK Bank Rate | 5.06 | 4.71 | 5.02 | 5.19 | 5.42 | 5.08 | 5.50 | 4.50 |
CPI inflation | 2.6 | 2.8 | 2.6 | 2.9 | 3.0 | 2.8 | 3.5 | 2.0 |
Base case | ||||||||
Gross domestic product growth | 0.8 | 1.0 | 1.4 | 1.5 | 1.5 | 1.2 | 7.0 | 0.7 |
Unemployment rate | 4.3 | 4.7 | 4.7 | 4.5 | 4.5 | 4.5 | 4.8 | 4.2 |
House price growth | 3.4 | 2.1 | 1.0 | 1.4 | 2.4 | 2.0 | 10.5 | 0.4 |
Commercial real estate price growth | 0.7 | 0.3 | 2.5 | 1.9 | 0.0 | 1.1 | 5.4 | (0.8) |
UK Bank Rate | 5.06 | 4.19 | 3.63 | 3.50 | 3.50 | 3.98 | 5.25 | 3.50 |
CPI inflation | 2.6 | 2.8 | 2.4 | 2.4 | 2.2 | 2.5 | 3.5 | 2.0 |
Downside | ||||||||
Gross domestic product growth | 0.8 | (0.5) | (0.4) | 1.0 | 1.5 | 0.5 | 3.2 | 0.0 |
Unemployment rate | 4.3 | 6.0 | 7.4 | 7.4 | 7.1 | 6.4 | 7.5 | 4.2 |
House price growth | 3.4 | 0.6 | (5.5) | (6.6) | (3.4) | (2.4) | 4.0 | (11.4) |
Commercial real estate price growth | 0.7 | (7.8) | (3.1) | (0.9) | (2.3) | (2.7) | 0.7 | (12.9) |
UK Bank Rate | 5.06 | 3.53 | 1.56 | 0.96 | 0.68 | 2.36 | 5.25 | 0.59 |
CPI inflation | 2.6 | 2.8 | 2.3 | 1.8 | 1.2 | 2.1 | 3.5 | 0.9 |
Severe downside | ||||||||
Gross domestic product growth | 0.8 | (1.9) | (1.5) | 0.7 | 1.3 | (0.1) | 1.2 | (2.4) |
Unemployment rate | 4.3 | 7.7 | 10.0 | 10.0 | 9.7 | 8.4 | 10.2 | 4.2 |
House price growth | 3.4 | (0.8) | (12.4) | (13.6) | (8.8) | (6.7) | 3.4 | (29.2) |
Commercial real estate price growth | 0.7 | (17.4) | (8.5) | (5.5) | (5.7) | (7.5) | 0.7 | (32.3) |
UK Bank Rate – modelled | 5.06 | 2.68 | 0.28 | 0.08 | 0.02 | 1.62 | 5.25 | 0.02 |
UK Bank Rate – adjusted1 | 5.06 | 4.03 | 2.70 | 2.23 | 1.95 | 3.19 | 5.25 | 1.88 |
CPI inflation – modelled | 2.6 | 2.8 | 1.9 | 1.0 | 0.1 | 1.7 | 3.5 | (0.2) |
CPI inflation – adjusted1 | 2.6 | 3.6 | 2.1 | 1.4 | 0.8 | 2.1 | 3.9 | 0.7 |
Probability-weighted | ||||||||
Gross domestic product growth | 0.8 | 0.5 | 0.8 | 1.2 | 1.4 | 1.0 | 5.7 | 0.7 |
Unemployment rate | 4.3 | 5.0 | 5.5 | 5.4 | 5.3 | 5.1 | 5.5 | 4.2 |
House price growth | 3.4 | 1.8 | (0.7) | (1.0) | 0.4 | 0.8 | 5.3 | 0.4 |
Commercial real estate price growth | 0.7 | (1.7) | 1.0 | 0.7 | (1.1) | (0.1) | 0.7 | (1.3) |
UK Bank Rate – modelled | 5.06 | 4.00 | 3.09 | 2.90 | 2.88 | 3.59 | 5.25 | 2.88 |
UK Bank Rate – adjusted1 | 5.06 | 4.13 | 3.33 | 3.12 | 3.08 | 3.74 | 5.25 | 3.06 |
CPI inflation – modelled | 2.6 | 2.8 | 2.4 | 2.2 | 1.9 | 2.4 | 3.5 | 1.8 |
CPI inflation – adjusted1 | 2.6 | 2.9 | 2.4 | 2.3 | 2.0 | 2.4 | 3.5 | 1.9 |
Base case scenario by quarter1 At 31 December 2024 | First quarter 2024 % | Second quarter 2024 % | Third quarter 2024 % | Fourth quarter 2024 % | First quarter 2025 % | Second quarter 2025 % | Third quarter 2025 % | Fourth quarter 2025 % |
Gross domestic product growth | 0.7 | 0.4 | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 |
Unemployment rate | 4.3 | 4.2 | 4.3 | 4.4 | 4.5 | 4.6 | 4.7 | 4.8 |
House price growth | 0.4 | 1.8 | 4.6 | 3.4 | 3.6 | 4.0 | 3.0 | 2.1 |
Commercial real estate price growth | (5.3) | (4.7) | (2.8) | 0.7 | 1.8 | 1.4 | 0.9 | 0.3 |
UK Bank Rate | 5.25 | 5.25 | 5.00 | 4.75 | 4.50 | 4.25 | 4.00 | 4.00 |
CPI inflation | 3.5 | 2.1 | 2.0 | 2.5 | 2.4 | 3.0 | 2.9 | 2.7 |
66 | Bank of Scotland plc Annual Report and Accounts 2024 |
At 31 December 2023 | 2023 % | 2024 % | 2025 % | 2026 % | 2027 % | 2023 to 2027 average % | Start to peak % | Start to trough % |
Upside | ||||||||
Gross domestic product | 0.3 | 1.5 | 1.7 | 1.7 | 1.9 | 1.4 | 8.1 | 0.2 |
Unemployment rate | 4.0 | 3.3 | 3.1 | 3.1 | 3.1 | 3.3 | 4.2 | 3.0 |
House price growth | 1.9 | 0.8 | 6.9 | 7.2 | 6.8 | 4.7 | 25.7 | (1.2) |
Commercial real estate price growth | (3.9) | 9.0 | 3.8 | 1.3 | 1.3 | 2.2 | 11.5 | (3.9) |
UK Bank Rate | 4.94 | 5.72 | 5.61 | 5.38 | 5.18 | 5.37 | 5.79 | 4.25 |
CPI inflation | 7.3 | 2.7 | 3.1 | 3.2 | 3.1 | 3.9 | 10.2 | 2.1 |
Base case | ||||||||
Gross domestic product | 0.3 | 0.5 | 1.2 | 1.7 | 1.9 | 1.1 | 6.4 | 0.2 |
Unemployment rate | 4.2 | 4.9 | 5.2 | 5.2 | 5.0 | 4.9 | 5.2 | 3.9 |
House price growth | 1.4 | (2.2) | 0.5 | 1.6 | 3.5 | 1.0 | 4.8 | (1.2) |
Commercial real estate price growth | (5.1) | (0.2) | 0.1 | 0.0 | 0.8 | (0.9) | (1.2) | (5.3) |
UK Bank Rate | 4.94 | 4.88 | 4.00 | 3.50 | 3.06 | 4.08 | 5.25 | 3.00 |
CPI inflation | 7.3 | 2.7 | 2.9 | 2.5 | 2.2 | 3.5 | 10.2 | 2.1 |
Downside | ||||||||
Gross domestic product | 0.2 | (1.0) | (0.1) | 1.5 | 2.0 | 0.5 | 3.4 | (1.2) |
Unemployment rate | 4.3 | 6.5 | 7.8 | 7.9 | 7.6 | 6.8 | 8.0 | 3.9 |
House price growth | 1.3 | (4.5) | (6.0) | (5.6) | (1.7) | (3.4) | 2.0 | (15.7) |
Commercial real estate price growth | (6.0) | (8.7) | (4.0) | (2.1) | (1.2) | (4.4) | (1.2) | (20.4) |
UK Bank Rate | 4.94 | 3.95 | 1.96 | 1.13 | 0.55 | 2.51 | 5.25 | 0.43 |
CPI inflation | 7.3 | 2.8 | 2.7 | 1.8 | 1.1 | 3.2 | 10.2 | 1.0 |
Severe downside | ||||||||
Gross domestic product | 0.1 | (2.3) | (0.5) | 1.3 | 1.8 | 0.1 | 1.0 | (2.9) |
Unemployment rate | 4.5 | 8.7 | 10.4 | 10.5 | 10.1 | 8.8 | 10.5 | 3.9 |
House price growth | 0.6 | (7.6) | (13.3) | (12.7) | (7.5) | (8.2) | 2.0 | (35.0) |
Commercial real estate price growth | (7.7) | (19.5) | (10.6) | (7.7) | (5.2) | (10.3) | (1.2) | (41.8) |
UK Bank Rate – modelled | 4.94 | 2.75 | 0.49 | 0.13 | 0.03 | 1.67 | 5.25 | 0.02 |
UK Bank Rate – adjusted1 | 4.94 | 6.56 | 4.56 | 3.63 | 3.13 | 4.56 | 6.75 | 3.00 |
CPI inflation – modelled | 7.3 | 2.7 | 2.2 | 0.9 | (0.2) | 2.6 | 10.2 | (0.3) |
CPI inflation – adjusted1 | 7.6 | 7.5 | 3.5 | 1.3 | 1.0 | 4.2 | 10.2 | 0.9 |
Probability-weighted | ||||||||
Gross domestic product | 0.3 | 0.1 | 0.8 | 1.6 | 1.9 | 0.9 | 5.4 | 0.1 |
Unemployment rate | 4.2 | 5.3 | 5.9 | 5.9 | 5.7 | 5.4 | 6.0 | 3.9 |
House price growth | 1.4 | (2.5) | (0.9) | (0.3) | 1.8 | (0.1) | 2.0 | (2.8) |
Commercial real estate price growth | (5.3) | (1.9) | (1.1) | (1.0) | (0.2) | (1.9) | (1.2) | (9.9) |
UK Bank Rate – modelled | 4.94 | 4.64 | 3.52 | 3.02 | 2.64 | 3.75 | 5.25 | 2.59 |
UK Bank Rate – adjusted1 | 4.94 | 5.02 | 3.93 | 3.37 | 2.95 | 4.04 | 5.42 | 2.89 |
CPI inflation – modelled | 7.3 | 2.7 | 2.8 | 2.3 | 1.9 | 3.4 | 10.2 | 1.9 |
CPI inflation – adjusted1 | 7.4 | 3.2 | 3.0 | 2.4 | 2.0 | 3.6 | 10.2 | 2.0 |
Base case scenario by quarter1 At 31 December 2023 | First quarter 2023 % | Second quarter 2023 % | Third quarter 2023 % | Fourth quarter 2023 % | First quarter 2024 % | Second quarter 2024 % | Third quarter 2024 % | Fourth quarter 2024 % |
Gross domestic product growth | 0.3 | 0.0 | (0.1) | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 |
Unemployment rate | 3.9 | 4.2 | 4.2 | 4.3 | 4.5 | 4.8 | 5.0 | 5.2 |
House price growth | 1.6 | (2.6) | (4.5) | 1.4 | (1.1) | (1.5) | 0.5 | (2.2) |
Commercial real estate price growth | (18.8) | (21.2) | (18.2) | (5.1) | (4.1) | (3.8) | (2.2) | (0.2) |
UK Bank Rate | 4.25 | 5.00 | 5.25 | 5.25 | 5.25 | 5.00 | 4.75 | 4.50 |
CPI inflation | 10.2 | 8.4 | 6.7 | 4.0 | 3.8 | 2.1 | 2.3 | 2.8 |
67 | Bank of Scotland plc Annual Report and Accounts 2024 |
At 31 December 2024 | At 31 December 2023 | ||||||||||
Probability- weighted £m | Upside £m | Base case £m | Downside £m | Severe downside £m | Probability- weighted £m | Upside £m | Base case £m | Downside £m | Severe downside £m | ||
ECL allowance | 1,883 | 1,266 | 1,596 | 2,175 | 3,722 | 2,404 | 1,520 | 1,943 | 2,548 | 6,004 |
At 31 December 2024 | At 31 December 2023 | ||||||||
Upside £m | Base case £m | Downside £m | Severe downside £m | Upside £m | Base case £m | Downside £m | Severe downside £m | ||
ECL allowance | 1,235 | 1,581 | 2,202 | 3,984 | 1,477 | 1,879 | 2,496 | 7,024 |
At 31 December 2024 | At 31 December 2023 | ||||
1pp increase in unemployment £m | 1pp decrease in unemployment £m | 1pp increase in unemployment £m | 1pp decrease in unemployment £m | ||
ECL impact | 48 | (49) | 65 | (64) |
At 31 December 2024 | At 31 December 2023 | ||||
10pp increase in HPI £m | 10pp decrease in HPI £m | 10pp increase in HPI £m | 10pp decrease in HPI £m | ||
ECL impact | (115) | 163 | (182) | 275 |
68 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Not later than 1 year | 188 | 155 | 167 | 131 | |
Later than 1 year and not later than 2 years | 194 | 160 | 168 | 135 | |
Later than 2 years and not later than 3 years | 166 | 150 | 141 | 125 | |
Later than 3 years and not later than 4 years | 90 | 83 | 64 | 57 | |
Later than 4 years and not later than 5 years | 79 | 73 | 53 | 47 | |
Later than 5 years | 70 | 95 | – | – | |
Gross investment | 787 | 716 | 593 | 495 | |
Unearned future finance income | (115) | (117) | (67) | (53) | |
Net investment | 672 | 599 | 526 | 442 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Cost | 452 | 452 | 325 | 325 | |
Accumulated impairment losses | – | – | – | – | |
At 1 January and 31 December | 452 | 452 | 325 | 325 |
69 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | |
At 1 January | 1,294 | 1,313 |
Disposals | (4) | (15) |
Impairment | (6) | (4) |
At 31 December | 1,284 | 1,294 |
The Group | The Bank | ||||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||||
Property, plant and equipment: | |||||||
Premises | 490 | 389 | 490 | 387 | |||
Equipment | 107 | 171 | 104 | 169 | |||
Right-of-use assets (note 22) | 371 | 415 | 371 | 416 | |||
968 | 975 | 965 | 972 | ||||
Purchased credit card relationships | 170 | 240 | – | – | |||
Capitalised software enhancements | 276 | 266 | 261 | 258 | |||
Prepayments | 171 | 164 | 152 | 145 | |||
Other assets1 | 173 | 79 | 176 | 84 | |||
Total other assets | 1,758 | 1,724 | 1,554 | 1,459 |
The Group and the Bank | 2024 £m | 2023 £m | |
At 1 January | 415 | 488 | |
Exchange and other adjustments | (3) | (1) | |
Additions | 34 | 22 | |
Disposals | (11) | (20) | |
Depreciation charge for the year | (64) | (74) | |
At 31 December | 371 | 415 |
70 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | |||||||
2024 | 2023 | ||||||
At fair value through profit or loss £m | At amortised cost £m | Total £m | At fair value through profit or loss £m | At amortised cost £m | Total £m | ||
Senior unsecured notes issued | – | 5,899 | 5,899 | – | 6,022 | 6,022 | |
Covered bonds | – | – | – | – | 505 | 505 | |
Securitisation notes | 22 | 2,755 | 2,777 | 23 | 2,083 | 2,106 | |
Total debt securities in issue | 22 | 8,654 | 8,676 | 23 | 8,610 | 8,633 |
The Bank | |||||||
2024 | 2023 | ||||||
At fair value through profit or loss £m | At amortised cost £m | Total £m | At fair value through profit or loss £m | At amortised cost £m | Total £m | ||
Senior unsecured notes issued | – | 5,899 | 5,899 | – | 6,022 | 6,022 | |
Covered bonds | – | – | – | – | 505 | 505 | |
Commercial paper | – | 2,178 | 2,178 | – | 1,465 | 1,465 | |
Total debt securities in issue | – | 8,077 | 8,077 | – | 7,992 | 7,992 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Lease liabilities | 430 | 481 | 430 | 481 | |
Other creditors and accruals1 | 773 | 1,025 | 601 | 809 | |
Total other liabilities | 1,203 | 1,506 | 1,031 | 1,290 |
71 | Bank of Scotland plc Annual Report and Accounts 2024 |
Critical judgement: | Determining whether a present obligation exists and whether it is more likely than not that an outflow of resources will be required to settle that obligation |
The Group | The Bank | ||||||||
Provisions for financial commitments and guarantees £m | Regulatory and legal provisions £m | Other £m | Total £m | Provisions for financial commitments and guarantees £m | Regulatory and legal provisions £m | Other £m | Total £m | ||
At 1 January 2024 | 128 | 426 | 166 | 720 | 88 | 403 | 164 | 655 | |
Exchange and other adjustments | (1) | – | – | (1) | – | – | – | – | |
Provisions applied | – | (242) | (125) | (367) | – | (234) | (126) | (360) | |
Charge for the year | (14) | 116 | 57 | 159 | (6) | 116 | 59 | 169 | |
At 31 December 2024 | 113 | 300 | 98 | 511 | 82 | 285 | 97 | 464 |
72 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group and the Bank | |||||||
Preferred securities £m | Undated £m | Dated £m | Total £m | ||||
At 1 January 2023 | – | 96 | 1,502 | 1,598 | |||
Issued during the year1: | |||||||
Repurchases and redemptions during the year1: | |||||||
7.375% Subordinated Undated Instruments (£150 million) | – | (58) | – | (58) | |||
8.75% Perpetual Subordinated Bonds (£100 million) | – | (5) | – | (5) | |||
– | (63) | – | (63) | ||||
Other movements (cash and non-cash)2 | – | (4) | 1 | (3) | |||
At 31 December 2023 | – | 29 | 1,503 | 1,532 | |||
Other movements (cash and non-cash)2 | – | – | 1 | 1 | |||
At 31 December 2024 | – | 29 | 1,504 | 1,533 |
The Group and the Bank | |||||
2024 Number of shares | 2023 Number of shares | 2024 £m | 2023 £m | ||
Sterling | |||||
Ordinary shares of 25p each | 24,085,301,755 | 24,085,301,755 | 6,021 | 6,021 | |
8.117% non-cumulative perpetual preference shares class “A” of £10 each | 250,000 | 250,000 | 3 | 3 | |
7.754% non-cumulative perpetual preference shares class “B” of £10 each | 150,000 | 150,000 | 2 | 2 | |
6,026 | 6,026 |
The Group and the Bank | |||||
2024 Number of shares1 | 2023 Number of shares | 2024 £m | 2023 £m | ||
Issued and fully paid ordinary shares | |||||
Ordinary shares of 25p each | |||||
At 1 January and 31 December | 23,388,340,553 | 23,388,340,553 | 5,847 | 5,847 | |
Issued and fully paid preference shares | |||||
Preference shares of 25p each | |||||
At 1 January and 31 December | 400 | 400 | – | – | |
Total share capital at 31 December | 5,847 | 5,847 |
73 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Merger reserve and other reserves1 | 1,600 | 1,600 | 1,600 | 1,600 | |
Capital redemption reserve1 | 482 | 482 | 482 | 482 | |
Non-distributable capital contribution reserve1 | 1,054 | 1,054 | 1,229 | 1,229 | |
Revaluation reserve in respect of debt securities held at fair value through other comprehensive income | – | 1 | – | – | |
Cash flow hedging reserve | (73) | (76) | (74) | (76) | |
Foreign currency translation reserve | – | – | – | – | |
At 31 December | 3,063 | 3,061 | 3,237 | 3,235 |
Revaluation reserve in respect of debt securities held at fair value through other comprehensive income | The Group | The Bank | |||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||||
At 1 January | 1 | 1 | – | – | |||
Change in fair value | (1) | – | – | – | |||
Deferred tax | – | – | – | – | |||
(1) | – | – | – | ||||
Income statement transfers in respect of disposals (note 7) | – | – | – | – | |||
Deferred tax | – | – | – | – | |||
– | – | – | – | ||||
At 31 December | – | 1 | – | – |
The Group | The Bank | ||||||
Cash flow hedging reserve | 2024 £m | 2023 £m | 2024 £m | 2023 £m | |||
At 1 January | (76) | (65) | (76) | (65) | |||
Change in fair value of hedging derivatives | 8 | (7) | 7 | (7) | |||
Deferred tax | (1) | 2 | (1) | 2 | |||
7 | (5) | 6 | (5) | ||||
Net income statement transfers | (6) | (8) | (6) | (8) | |||
Deferred tax | 2 | 2 | 2 | 2 | |||
(4) | (6) | (4) | (6) | ||||
At 31 December | (73) | (76) | (74) | (76) |
74 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | The Bank | ||||
Foreign currency translation reserve | 2024 £m | 2023 £m | 2024 £m | 2023 £m | |
At 1 January | – | (21) | – | (8) | |
Income statement transfers | – | 21 | – | 8 | |
At 31 December | – | – | – | – |
The Group | The Bank | ||||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||||
At 1 January | 5,133 | 4,940 | 5,403 | 4,619 | |||
Profit attributable to ordinary shareholders1 | 605 | 149 | 626 | 740 | |||
Post-retirement defined benefit scheme remeasurements | 1 | 1 | 1 | 1 | |||
Dividends paid (note 31) | (1,050) | – | (1,050) | – | |||
Capital contributions received | 23 | 43 | 23 | 43 | |||
At 31 December | 4,712 | 5,133 | 5,003 | 5,403 |
The Group and the Bank | |||
2024 £m | 2023 £m | ||
At 1 January | 2,550 | 2,200 | |
Issued during the year: £1,250 million Floating Rate Additional Tier 1 Perpetual Permanent Write Down Capital Securities | 1,250 | 350 | |
Repurchases and redemptions in the year | (1,200) | – | |
Profit for the year attributable to other equity holders | 206 | 186 | |
Distributions on other equity instruments | (206) | (186) | |
At 31 December | 2,600 | 2,550 |
2024 £m | 2023 £m | |
Interim dividends | 1,050 | – |
75 | Bank of Scotland plc Annual Report and Accounts 2024 |
Compensation | 2024 £m | 2023 £m |
Salaries and other short-term benefits | 6 | 6 |
Share-based payments | 6 | 6 |
Total compensation | 12 | 12 |
Share plans settled in Lloyds Banking Group plc shares | 2024 million | 2023 million |
At 1 January | 55 | 72 |
Granted, including certain adjustments (includes entitlements of appointed key management personnel) | 69 | 27 |
Exercised/lapsed (includes entitlements of former key management personnel) | (10) | (44) |
At 31 December | 114 | 55 |
Loans | 2024 £m | 2023 £m |
At 1 January | 1 | 2 |
Advanced (includes loans to appointed key management personnel) | 1 | – |
Repayments (includes loans to former key management personnel) | (1) | (1) |
At 31 December | 1 | 1 |
Deposits | 2024 £m | 2023 £m |
At 1 January | 14 | 10 |
Placed (includes deposits of appointed key management personnel) | 32 | 44 |
Withdrawn (includes deposits of former key management personnel) | (38) | (40) |
At 31 December | 8 | 14 |
76 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | |
Assets, included within: | ||
Derivative financial instruments | – | 6 |
Financial assets at amortised cost: due from fellow Lloyds Banking Group undertakings | 2,044 | 4,267 |
Liabilities, included within: | ||
Due to fellow Lloyds Banking Group undertakings | 2,829 | 5,172 |
Derivative financial instruments | 6 | – |
Debt securities in issue at amortised cost | 2,178 | 1,465 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Assets, included within: | |||||
Derivative financial instruments | 2,893 | 2,334 | 2,893 | 2,334 | |
Financial assets at amortised cost: due from fellow Lloyds Banking Group undertakings | 16,964 | 16,773 | 16,852 | 16,654 | |
Liabilities, included within: | |||||
Due to fellow Lloyds Banking Group undertakings | 109,907 | 95,098 | 104,360 | 89,222 | |
Derivative financial instruments | 3,041 | 3,986 | 3,041 | 3,986 | |
Debt securities in issue at amortised cost | 5,363 | 5,371 | 5,363 | 5,371 | |
Subordinated liabilities | 1,504 | 1,503 | 1,504 | 1,503 |
77 | Bank of Scotland plc Annual Report and Accounts 2024 |
78 | Bank of Scotland plc Annual Report and Accounts 2024 |
Total assets of structured entities | ||||
Type of entity | Nature and purpose of structured entities | Interest held by the Group | 2024 £bn | 2023 £bn |
Securitisation vehicles | These vehicles issue asset-backed notes to investors and facilitate the management of the Group’s balance sheet. | • Interest in notes issued by the vehicles • Fees for loan servicing | 4 | 2 |
Carrying amount | Recognised within; | 2024 £m | 2023 £m |
Notes held in securitisation vehicles | Financial assets at fair value through profit or loss; and Financial assets at amortised cost | 1,408 | 1,696 |
79 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 | 2023 | ||||
The Group | Assets £m | Liabilities £m | Assets £m | Liabilities £m | |
Repurchase and securities lending transactions | |||||
Debt securities held at amortised cost | 750 | – | – | – | |
Securitisation programmes | |||||
Financial assets at amortised cost: | |||||
Loans and advances to customers1 | 25,738 | 2,777 | 29,649 | 2,106 |
2024 | 2023 | ||||
The Bank | Assets £m | Liabilities £m | Assets £m | Liabilities £m | |
Repurchase and securities lending transactions | |||||
Debt securities held at amortised cost | 750 | – | – | – | |
Securitisation programmes | |||||
Financial assets at amortised cost: | |||||
Loans and advances to customers1 | 25,738 | – | 29,649 | – |
80 | Bank of Scotland plc Annual Report and Accounts 2024 |
81 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Agriculture, forestry and fishing | 509 | 567 | 509 | 567 | |
Construction1 | 606 | 702 | 606 | 702 | |
Energy and water supply | 23 | 32 | 23 | 32 | |
Financial, business and other services | 601 | 720 | 601 | 720 | |
Lease financing | 672 | 599 | 526 | 442 | |
Manufacturing | 173 | 147 | 173 | 147 | |
Mining and Quarrying1 | 5 | 16 | 5 | 16 | |
Personal: | |||||
Mortgages2 | 279,702 | 271,242 | 279,633 | 271,181 | |
Other | 16,356 | 16,435 | 10,333 | 10,077 | |
Postal and telecommunications | 28 | 72 | 28 | 72 | |
Property companies | 2,795 | 3,068 | 2,795 | 3,068 | |
Transport, distribution and hotels | 1,085 | 1,139 | 1,085 | 1,139 | |
Total loans and advances to customers before allowance for impairment losses | 302,555 | 294,739 | 296,317 | 288,163 | |
Allowance for impairment losses (note 17) | (1,766) | (2,269) | (1,535) | (1,976) | |
Total loans and advances to customers | 300,789 | 292,470 | 294,782 | 286,187 |
RMS | CMS | |||
Quality classification | IFRS 9 PD range | Quality classification | IFRS 9 PD range | |
RMS 1–3 | 0.00–0.80% | CMS 1–5 | 0.000–0.100% | |
RMS 4–6 | 0.81–4.50% | CMS 6–10 | 0.101–0.500% | |
RMS 7–9 | 4.51–14.00% | CMS 11–14 | 0.501–3.000% | |
RMS 10 | 14.01–20.00% | CMS 15–18 | 3.001–20.000% | |
RMS 11–13 | 20.01–99.99% | CMS 19 | 20.001–99.999% | |
RMS 14 | 100.00% | CMS 20–23 | 100.000% |
82 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group Gross drawn exposures and expected credit loss allowance | Drawn exposures | Allowance for expected credit losses | |||||||||||||
Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | ||||||||
At 31 December 2024 | |||||||||||||||
RMS 1–3 | 240,165 | 17,719 | – | 257,884 | 52 | 138 | – | 190 | |||||||
RMS 4–6 | 17,375 | 8,162 | – | 25,537 | 108 | 101 | – | 209 | |||||||
RMS 7–9 | 1,580 | 2,131 | – | 3,711 | 59 | 105 | – | 164 | |||||||
RMS 10 | 34 | 469 | – | 503 | 2 | 39 | – | 41 | |||||||
RMS 11–13 | 42 | 3,200 | – | 3,242 | 1 | 201 | – | 202 | |||||||
RMS 14 | – | – | 5,686 | 5,686 | – | – | 754 | 754 | |||||||
259,196 | 31,681 | 5,686 | 296,563 | 222 | 584 | 754 | 1,560 | ||||||||
CMS 1–5 | 990 | – | – | 990 | – | – | – | – | |||||||
CMS 6–10 | 1,098 | 7 | – | 1,105 | 1 | – | – | 1 | |||||||
CMS 11–14 | 2,307 | 74 | – | 2,381 | 12 | 1 | – | 13 | |||||||
CMS 15–18 | 631 | 383 | – | 1,014 | 8 | 21 | – | 29 | |||||||
CMS 19 | – | 101 | – | 101 | – | 12 | – | 12 | |||||||
CMS 20–23 | – | – | 337 | 337 | – | – | 151 | 151 | |||||||
5,026 | 565 | 337 | 5,928 | 21 | 34 | 151 | 206 | ||||||||
Other | 64 | – | – | 64 | – | – | – | – | |||||||
Total loans and advances to customers | 264,286 | 32,246 | 6,023 | 302,555 | 243 | 618 | 905 | 1,766 |
The Group Gross drawn exposures and expected credit loss allowance | Drawn exposures | Allowance for expected credit losses | |||||||||||||
Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | ||||||||
At 31 December 2023 | |||||||||||||||
RMS 1–3 | 204,442 | 3,608 | – | 208,050 | 128 | 38 | – | 166 | |||||||
RMS 4–6 | 35,183 | 25,816 | – | 60,999 | 145 | 200 | – | 345 | |||||||
RMS 7–9 | 2,262 | 3,874 | – | 6,136 | 83 | 170 | – | 253 | |||||||
RMS 10 | 40 | 883 | – | 923 | 3 | 65 | – | 68 | |||||||
RMS 11–13 | 10 | 4,869 | – | 4,879 | 1 | 321 | – | 322 | |||||||
RMS 14 | – | – | 6,496 | 6,496 | – | – | 855 | 855 | |||||||
241,937 | 39,050 | 6,496 | 287,483 | 360 | 794 | 855 | 2,009 | ||||||||
CMS 1–5 | 1,079 | – | – | 1,079 | – | – | – | – | |||||||
CMS 6–10 | 1,167 | 5 | – | 1,172 | 1 | – | – | 1 | |||||||
CMS 11–14 | 2,485 | 286 | – | 2,771 | 12 | 7 | – | 19 | |||||||
CMS 15–18 | 463 | 581 | – | 1,044 | 10 | 37 | – | 47 | |||||||
CMS 19 | 1 | 144 | – | 145 | – | 19 | – | 19 | |||||||
CMS 20–23 | – | – | 359 | 359 | – | – | 174 | 174 | |||||||
5,195 | 1,016 | 359 | 6,570 | 23 | 63 | 174 | 260 | ||||||||
Other | 686 | – | – | 686 | – | – | – | – | |||||||
Total loans and advances to customers | 247,818 | 40,066 | 6,855 | 294,739 | 383 | 857 | 1,029 | 2,269 |
83 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Bank Gross drawn exposures and expected credit loss allowance | Drawn exposures | Allowance for expected credit losses | |||||||||||||
Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | ||||||||
At 31 December 2024 | |||||||||||||||
RMS 1–3 | 238,833 | 17,699 | – | 256,532 | 48 | 139 | – | 187 | |||||||
RMS 4–6 | 14,196 | 7,778 | – | 21,974 | 71 | 83 | – | 154 | |||||||
RMS 7–9 | 980 | 1,871 | – | 2,851 | 35 | 74 | – | 109 | |||||||
RMS 10 | 31 | 418 | – | 449 | 2 | 29 | – | 31 | |||||||
RMS 11–13 | 42 | 3,074 | – | 3,116 | 1 | 155 | – | 156 | |||||||
RMS 14 | – | – | 5,549 | 5,549 | – | – | 694 | 694 | |||||||
254,082 | 30,840 | 5,549 | 290,471 | 157 | 480 | 694 | 1,331 | ||||||||
CMS 1–5 | 990 | – | – | 990 | – | – | – | – | |||||||
CMS 6–10 | 1,098 | 7 | – | 1,105 | 1 | – | – | 1 | |||||||
CMS 11–14 | 2,218 | 74 | – | 2,292 | 11 | 1 | – | 12 | |||||||
CMS 15–18 | 573 | 383 | – | 956 | 6 | 21 | – | 27 | |||||||
CMS 19 | – | 101 | – | 101 | – | 12 | – | 12 | |||||||
CMS 20–23 | – | – | 337 | 337 | – | – | 152 | 152 | |||||||
4,879 | 565 | 337 | 5,781 | 18 | 34 | 152 | 204 | ||||||||
Other | 64 | – | – | 64 | – | – | – | – | |||||||
Total loans and advances to customers | 259,025 | 31,405 | 5,886 | 296,316 | 175 | 514 | 846 | 1,535 |
The Bank Gross drawn exposures and expected credit loss allowance | Drawn exposures | Allowance for expected credit losses | |||||||||||||
Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | ||||||||
At 31 December 2023 | |||||||||||||||
RMS 1–3 | 203,455 | 3,607 | – | 207,062 | 125 | 38 | – | 163 | |||||||
RMS 4–6 | 31,799 | 25,328 | – | 57,127 | 102 | 174 | – | 276 | |||||||
RMS 7–9 | 1,493 | 3,489 | – | 4,982 | 49 | 124 | – | 173 | |||||||
RMS 10 | 28 | 801 | – | 829 | 2 | 49 | – | 51 | |||||||
RMS 11–13 | 10 | 4,706 | – | 4,716 | 1 | 263 | – | 264 | |||||||
RMS 14 | – | – | 6,352 | 6,352 | – | – | 794 | 794 | |||||||
236,785 | 37,931 | 6,352 | 281,068 | 279 | 648 | 794 | 1,721 | ||||||||
CMS 1–5 | 1,079 | – | – | 1,079 | – | – | – | – | |||||||
CMS 6–10 | 1,167 | 5 | – | 1,172 | – | – | – | – | |||||||
CMS 11–14 | 2,391 | 286 | – | 2,677 | 12 | 7 | – | 19 | |||||||
CMS 15–18 | 399 | 581 | – | 980 | 7 | 37 | – | 44 | |||||||
CMS 19 | 1 | 144 | – | 145 | – | 19 | – | 19 | |||||||
CMS 20–23 | – | – | 359 | 359 | – | – | 172 | 172 | |||||||
5,037 | 1,016 | 359 | 6,412 | 19 | 63 | 172 | 254 | ||||||||
Other | 683 | – | – | 683 | – | – | 1 | 1 | |||||||
Total loans and advances to customers | 242,505 | 38,947 | 6,711 | 288,163 | 298 | 711 | 967 | 1,976 |
84 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 | 2023 | ||||||||||
The Group | Investment grade1 £m | Other £m | Total £m | Investment grade1 £m | Other £m | Total £m | |||||
Trading and other | 401 | 43 | 444 | 377 | 139 | 516 | |||||
Hedging | – | – | – | – | – | – | |||||
401 | 43 | 444 | 377 | 139 | 516 | ||||||
Due from fellow Lloyds Banking Group undertakings | 2,893 | 2,334 | |||||||||
Total derivative financial instruments | 3,337 | 2,850 | |||||||||
2024 | 2023 | ||||||||||
The Bank | Investment grade1 £m | Other £m | Total £m | Investment grade1 £m | Other £m | Total £m | |||||
Trading and other | 401 | 43 | 444 | 377 | 133 | 510 | |||||
Hedging | – | – | – | – | – | – | |||||
401 | 43 | 444 | 377 | 133 | 510 | ||||||
Due from fellow Lloyds Banking Group undertakings | 2,893 | 2,340 | |||||||||
Total derivative financial instruments | 3,337 | 2,850 |
85 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | The Bank | ||||||||
Gross drawn exposures | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | Stage 1 £m | Stage 2 £m | Stage 3 £m | Total £m | |
At 31 December 2024 | |||||||||
Less than 60 per cent | 125,836 | 24,391 | 3,685 | 153,912 | 125,833 | 24,355 | 3,669 | 153,857 | |
60 per cent to 70 per cent | 46,795 | 2,780 | 818 | 50,393 | 46,795 | 2,776 | 815 | 50,386 | |
70 per cent to 80 per cent | 38,435 | 1,112 | 412 | 39,959 | 38,435 | 1,110 | 412 | 39,957 | |
80 per cent to 90 per cent | 29,101 | 904 | 189 | 30,194 | 29,101 | 904 | 189 | 30,194 | |
90 per cent to 100 per cent | 4,245 | 120 | 85 | 4,450 | 4,245 | 119 | 83 | 4,447 | |
Greater than 100 per cent | 30 | 22 | 163 | 215 | 30 | 21 | 161 | 212 | |
Total | 244,442 | 29,329 | 5,352 | 279,123 | 244,439 | 29,285 | 5,329 | 279,053 | |
At 31 December 2023 | |||||||||
Less than 60 per cent | 122,485 | 21,028 | 4,309 | 147,822 | 122,465 | 21,016 | 4,296 | 147,777 | |
60 per cent to 70 per cent | 44,613 | 5,733 | 944 | 51,290 | 44,611 | 5,730 | 942 | 51,283 | |
70 per cent to 80 per cent | 34,505 | 4,305 | 431 | 39,241 | 34,505 | 4,304 | 430 | 39,239 | |
80 per cent to 90 per cent | 20,243 | 2,728 | 171 | 23,142 | 20,243 | 2,727 | 171 | 23,141 | |
90 per cent to 100 per cent | 5,840 | 2,337 | 94 | 8,271 | 5,840 | 2,336 | 93 | 8,269 | |
Greater than 100 per cent | 18 | 87 | 186 | 291 | 18 | 86 | 184 | 288 | |
Total | 227,704 | 36,218 | 6,135 | 270,057 | 227,682 | 36,199 | 6,116 | 269,997 |
86 | Bank of Scotland plc Annual Report and Accounts 2024 |
87 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | Up to 1 month £m | 1 to 3 months £m | 3 to 12 months £m | 1 to 5 years £m | Over 5 years £m | Total £m | |||||
At 31 December 2024 | |||||||||||
Deposits from banks | 8 | – | – | 172 | – | 180 | |||||
Customer deposits | 141,557 | 5,362 | 16,286 | 2,755 | 8 | 165,968 | |||||
Repurchase agreements | 268 | – | 13,617 | 9,322 | – | 23,207 | |||||
Financial liabilities at fair value through profit or loss | – | – | – | 22 | – | 22 | |||||
Debt securities in issue at amortised cost | 145 | 201 | 1,524 | 6,665 | 1,309 | 9,844 | |||||
Lease liabilities | 1 | 19 | 56 | 209 | 181 | 466 | |||||
Subordinated liabilities | – | 25 | 70 | 1,552 | 29 | 1,676 | |||||
Total non-derivative financial liabilities | 141,979 | 5,607 | 31,553 | 20,697 | 1,527 | 201,363 | |||||
Derivative financial liabilities: | |||||||||||
Gross settled derivatives – outflows | 215 | 396 | 595 | 1,628 | 3,139 | 5,973 | |||||
Gross settled derivatives – inflows | (51) | (382) | (630) | (638) | (2,570) | (4,271) | |||||
Gross settled derivatives – net flows | 164 | 14 | (35) | 990 | 569 | 1,702 | |||||
Net settled derivative liabilities | 2,959 | – | – | 31 | – | 2,990 | |||||
Total derivative financial liabilities | 3,123 | 14 | (35) | 1,021 | 569 | 4,692 | |||||
At 31 December 2023 | |||||||||||
Deposits from banks | 10 | – | – | 169 | – | 179 | |||||
Customer deposits | 139,978 | 3,123 | 12,520 | 7,325 | 9 | 162,955 | |||||
Repurchase agreements | 397 | – | 1,056 | 31,398 | – | 32,851 | |||||
Financial liabilities at fair value through profit or loss | – | – | – | 23 | – | 23 | |||||
Debt securities in issue at amortised cost | 58 | 75 | 1,005 | 6,556 | 2,304 | 9,998 | |||||
Lease liabilities | 1 | 20 | 60 | 230 | 217 | 528 | |||||
Subordinated liabilities | – | 26 | 88 | 1,558 | 14 | 1,686 | |||||
Total non-derivative financial liabilities | 140,444 | 3,244 | 14,729 | 47,259 | 2,544 | 208,220 | |||||
Derivative financial liabilities: | |||||||||||
Gross settled derivatives – outflows | 55 | 810 | 187 | 2,233 | 3,380 | 6,665 | |||||
Gross settled derivatives – inflows | 25 | (781) | (176) | (2,177) | (3,326) | (6,435) | |||||
Gross settled derivatives – net flows | 80 | 29 | 11 | 56 | 54 | 230 | |||||
Net settled derivative liabilities | 3,416 | – | – | 34 | – | 3,450 | |||||
Total derivative financial liabilities | 3,496 | 29 | 11 | 90 | 54 | 3,680 |
88 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Bank | Up to 1 month £m | 1 to 3 months £m | 3 to 12 months £m | 1 to 5 years £m | Over 5 years £m | Total £m | |||||
At 31 December 2024 | |||||||||||
Deposits from banks | 8 | – | – | 172 | – | 180 | |||||
Customer deposits | 141,557 | 5,362 | 16,286 | 2,755 | 8 | 165,968 | |||||
Repurchase agreements | 268 | – | 13,617 | 9,322 | – | 23,207 | |||||
Debt securities in issue at amortised cost | 109 | 196 | 1,404 | 3,636 | 1,309 | 6,654 | |||||
Lease liabilities | 1 | 19 | 56 | 209 | 181 | 466 | |||||
Subordinated liabilities | – | 25 | 70 | 1,552 | 29 | 1,676 | |||||
Total non-derivative financial liabilities | 141,943 | 5,602 | 31,433 | 17,646 | 1,527 | 198,151 | |||||
Derivative financial liabilities: | |||||||||||
Gross settled derivatives – outflows | 215 | 396 | 595 | 1,628 | 3,139 | 5,973 | |||||
Gross settled derivatives – inflows | (51) | (382) | (630) | (638) | (2,570) | (4,271) | |||||
Gross settled derivatives – net flows | 164 | 14 | (35) | 990 | 569 | 1,702 | |||||
Net settled derivative liabilities | 2,954 | – | – | – | – | 2,954 | |||||
Total derivative financial liabilities | 3,118 | 14 | (35) | 990 | 569 | 4,656 | |||||
At 31 December 2023 | |||||||||||
Deposits from banks | 10 | – | – | 169 | – | 179 | |||||
Customer deposits | 139,978 | 3,123 | 12,520 | 7,325 | 9 | 162,955 | |||||
Repurchase agreements | 397 | – | 1,056 | 31,398 | – | 32,851 | |||||
Debt securities in issue at amortised cost | 30 | 68 | 904 | 4,175 | 2,304 | 7,481 | |||||
Lease liabilities | 1 | 20 | 60 | 230 | 217 | 528 | |||||
Subordinated liabilities | – | 26 | 88 | 1,558 | 14 | 1,686 | |||||
Total non-derivative financial liabilities | 140,416 | 3,237 | 14,628 | 44,855 | 2,544 | 205,680 | |||||
Derivative financial liabilities: | |||||||||||
Gross settled derivatives – outflows | 55 | 810 | 187 | 2,233 | 3,380 | 6,665 | |||||
Gross settled derivatives – inflows | 25 | (781) | (176) | (2,177) | (3,326) | (6,435) | |||||
Gross settled derivatives – net flows | 80 | 29 | 11 | 56 | 54 | 230 | |||||
Net settled derivative liabilities | 3,416 | – | – | – | – | 3,416 | |||||
Total derivative financial liabilities | 3,496 | 29 | 11 | 56 | 54 | 3,646 |
The Group | Within 1 year £m | 1 to 3 years £m | 3 to 5 years £m | Over 5 years £m | Total £m |
At 31 December 2024 | |||||
Total contingent liabilities | 23 | 13 | 1 | 61 | 98 |
Total commitments and guarantees | 65,043 | 2 | 7 | 17 | 65,069 |
Total contingents, commitments and guarantees | 65,066 | 15 | 8 | 78 | 65,167 |
At 31 December 2023 | |||||
Total contingent liabilities | 23 | 10 | 1 | 75 | 109 |
Total commitments and guarantees | 58,834 | 1,216 | 522 | 146 | 60,718 |
Total contingents, commitments and guarantees | 58,857 | 1,226 | 523 | 221 | 60,827 |
89 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Bank | Within 1 year £m | 1 to 3 years £m | 3 to 5 years £m | Over 5 years £m | Total £m |
At 31 December 2024 | |||||
Total contingent liabilities | 23 | 13 | 1 | 61 | 98 |
Lending commitments and guarantees | 44,705 | 2 | 7 | 17 | 44,731 |
Total contingents, commitments and guarantees | 44,728 | 15 | 8 | 78 | 44,829 |
At 31 December 2023 | |||||
Total contingent liabilities | 23 | 10 | 1 | 75 | 109 |
Lending commitments and guarantees | 37,603 | 1,216 | 522 | 146 | 39,487 |
Total contingents, commitments and guarantees | 37,626 | 1,226 | 523 | 221 | 39,596 |
90 | Bank of Scotland plc Annual Report and Accounts 2024 |
2024 £m | 2023 £m | |
Common equity tier 1 capital | 11,028 | 11,966 |
Additional tier 1 capital | 2,600 | 2,550 |
Tier 2 capital | 1,774 | 1,894 |
Total capital | 15,402 | 16,410 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Change in amounts due from fellow Lloyds Banking Group undertakings | (187) | (725) | 2,029 | 2,078 | |
Change in other financial assets held at amortised cost | (7,458) | (875) | (7,797) | (3,343) | |
Change in financial assets at fair value through profit or loss | (12) | 25 | (6) | 1 | |
Change in derivative financial instruments | (480) | 620 | (480) | 619 | |
Change in other operating assets | 821 | 172 | 824 | 164 | |
Change in operating assets | (7,316) | (783) | (5,430) | (481) |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Change in deposits from banks | – | (16) | – | (16) | |
Change in customer deposits | 3,107 | (4,417) | 3,107 | (4,417) | |
Change in repurchase agreements | (8,229) | 187 | (8,229) | 187 | |
Change in amounts due to fellow Lloyds Banking Group undertakings | 14,809 | 3,811 | 12,795 | 2,831 | |
Change in financial liabilities at fair value through profit or loss | (1) | (3) | – | – | |
Change in derivative financial instruments | (925) | (142) | (931) | (124) | |
Change in debt securities in issue at amortised cost | 44 | 2,487 | 85 | 2,616 | |
Change in other operating liabilities1 | 403 | 45 | 448 | 58 | |
Change in operating liabilities | 9,208 | 1,952 | 7,275 | 1,135 |
91 | Bank of Scotland plc Annual Report and Accounts 2024 |
The Group | The Bank | ||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||
Interest expense on subordinated liabilities | 109 | 102 | 109 | 102 | |
Depreciation and amortisation | 269 | 274 | 198 | 204 | |
Net (credit) in respect of defined benefit schemes | (1) | – | (1) | – | |
Revaluation of investment properties | – | 1 | – | – | |
Regulatory and legal provisions | 116 | 89 | 116 | 89 | |
Other provision movements | (68) | 20 | (66) | 20 | |
Allowance for loan losses | 105 | (332) | (15) | (522) | |
Write-off of allowance for loan losses, net of recoveries | (554) | (596) | (381) | (428) | |
Impairment (credit) charge relating to undrawn balances | (14) | 13 | (6) | 7 | |
Dividends received from subsidiary undertakings | – | – | (184) | (719) | |
Foreign exchange impact on balance sheet1 | 46 | 138 | 52 | 97 | |
Other non-cash items | 57 | 51 | 63 | 55 | |
Total non-cash items | 65 | (240) | (115) | (1,095) | |
Payments in respect of regulatory and legal provisions | (242) | (379) | (234) | (354) | |
Other | (1) | (1) | 3 | 15 | |
Total other items | (243) | (380) | (231) | (339) | |
Non-cash and other items | (178) | (620) | (346) | (1,434) |
The Group | The Bank | ||||||
2024 £m | 2023 £m | 2024 £m | 2023 £m | ||||
Cash and balances at central banks | 2,853 | 3,009 | 2,853 | 3,009 | |||
Less mandatory reserve deposits1 | – | (923) | – | (923) | |||
2,853 | 2,086 | 2,853 | 2,086 | ||||
Loans and advances to banks | 103 | 206 | 78 | 180 | |||
Less amounts with a maturity of three months or more | (73) | (166) | (73) | (165) | |||
30 | 40 | 5 | 15 | ||||
Total cash and cash equivalents | 2,883 | 2,126 | 2,858 | 2,101 |
92 | Bank of Scotland plc Annual Report and Accounts 2024 |
Name of undertaking | Notes |
Anglo Scottish Utilities Partnership 1 | + * |
Automobile Association Personal Finance Ltd | 4 i |
Bank of Scotland (B G S) Nominees Ltd | 5 * |
Bank of Scotland Edinburgh Nominees Ltd | 5 * |
Bank of Scotland Equipment Finance Ltd | 9 i ‡ |
Bank of Scotland Structured Asset Finance Ltd | 1 i |
Bank of Scotland Transport Finance 1 Ltd | 9 i ‡ |
Bank of Wales Ltd | 8 i |
Barents Leasing Ltd | 1 i |
BOS (Ireland) Property Services 2 Ltd | 7 i ‡ |
BOS (Shared Appreciation Mortgages (Scotland)) Ltd | 4 i |
BOS (Shared Appreciation Mortgages (Scotland) No. 2) Ltd | 4 i |
BOS (Shared Appreciation Mortgages (Scotland) No. 3) Ltd | 4 i |
BOS (Shared Appreciation Mortgages) No. 1 plc | 4 # i |
BOS (Shared Appreciation Mortgages) No. 2 plc | 4 # i |
BOS (Shared Appreciation Mortgages) No. 3 plc | 4 # i |
BOS (Shared Appreciation Mortgages) No. 4 plc | 4 # i |
BOS (Shared Appreciation Mortgages) No. 5 plc | 4 i |
BOS (Shared Appreciation Mortgages) No. 6 plc | 4 i |
BOS Personal Lending Ltd | 4 ii iii |
BOSSAF Rail Ltd | 1 i |
British Linen Leasing (London) Ltd | 5 i |
British Linen Leasing Ltd | 5 i |
British Linen Shipping Ltd | 5 i |
Capital 1945 Ltd | 9 i ‡ |
Capital Bank Leasing 12 Ltd | 5 i |
Capital Bank Leasing 3 Ltd | 9 i ‡ |
Capital Bank Leasing 5 Ltd | 8 i |
Capital Bank Property Investments (3) Ltd | 8 i |
Capital Personal Finance Ltd | 4 i |
Cawley (Chester) Ltd | 8 ii iii iv |
CF Asset Finance Ltd | 9 i ‡ |
First Retail Finance (Chester) Ltd | 4 i |
Forthright Finance Ltd | 8 i |
Halifax Leasing (March No.2) Ltd | 1 i |
Halifax Leasing (September) Ltd | 1 i |
Halifax Loans Ltd | 4 i |
Halifax Vehicle Leasing (1998) Ltd | 4 i |
HBOS Covered Bonds LLP | 9 * ‡ |
HBOS Social Housing Covered Bonds LLP | 8 * |
Home Shopping Personal Finance Ltd | 4 i |
IBOS Finance Ltd | 9 i ‡ |
Lex Vehicle Leasing (Holdings) Ltd | 9 ii iii v ‡ |
Lex Vehicle Leasing Ltd | 9 i ‡ |
Lloyds Secretaries Ltd | 1 i |
Loans.co.uk Ltd | 8 i |
MBNA Ltd | 8 i |
Membership Services Finance Ltd | 4 i |
NWS Trust Ltd | 5 i |
Name of undertaking | Notes |
Pacific Leasing Ltd | 9 i ‡ |
Seabreeze Leasing Ltd | 9 i ‡ |
Seaspirit Leasing Ltd | 1 i |
Standard Property Investment (1987) Ltd | 5 ii # |
Sussex County Homes Ltd | 4 i |
The British Linen Company Ltd | 5 i |
The Mortgage Business plc | 4 i |
Thistle Leasing | + * |
Tower Hill Property Investments (7) Ltd | 9 i # ‡ |
Tower Hill Property Investments (10) Ltd | 9 i # ‡ |
Tranquility Leasing Ltd | 1 i |
Waymark Asset Investments Ltd | 1 ii iii |
93 | Bank of Scotland plc Annual Report and Accounts 2024 |
Name of undertaking | Notes |
Addison Social Housing Holdings Ltd | 3 |
Elland RMBS 2018 plc | 2 |
Elland RMBS Holdings Ltd | 2 |
Molineux RMBS 2016-1 plc | 2 |
Molineux RMBS Holdings Ltd | 2 |
Penarth Asset Securitisation Holdings Ltd | 2 |
Penarth Funding 1 Ltd | 2 |
Penarth Funding 2 Ltd | 2 |
Penarth Master Issuer plc | 2 |
Penarth Receivables Trustee Ltd | 2 |
Permanent Funding (No. 1) Ltd | 2 |
Permanent Funding (No. 2) Ltd | 2 |
Permanent Holdings Ltd | 2 |
Permanent Master Issuer plc | 2 |
Permanent Mortgages Trustee Ltd | 2 |
Permanent PECOH Holdings Ltd | 2 |
Permanent PECOH Ltd | 2 |
Syon Securities 2019 DAC | 6 |
Syon Securities 2020 DAC | 6 |
Syon Securities 2020-2 DAC | 6 |
Wilmington Cards 2021-1 plc | 2 |
Wilmington Cards Holdings Ltd | 2 |
Wilmington Receivables Trustee Ltd | 2 |
94 | Bank of Scotland plc Annual Report and Accounts 2024 |
Name of undertaking | Registered office address | Notes | |
Addison Social Housing Ltd | 20% | 1 Bartholomew Lane, London, EC2N 2AX | i |