| 2023 | |||
| 2024 | restated 1 | ||
| £m | £m | ||
Insurance revenue | C1 | ||
Insurance service expenses | C5 | ( | ( |
Insurance service result before reinsurance contracts | |||
Net expenses from reinsurance contracts | ( | ( | |
Insurance service result | |||
Fees and commissions | C2 | ||
Net investment income | C3 | ||
Other operating income | |||
Gain on acquisition | H2 | ||
Total income | |||
Net finance expense from insurance contracts | C4 | ( | ( |
Net finance (expense)/income from reinsurance contracts | C4 | ( | |
Net insurance finance expense | ( | ( | |
Change in investment contract liabilities | ( | ( | |
Change in reinsurers’ share of investment contract liabilities | |||
Amortisation and impairment of acquired in-force business | G2 | ( | ( |
Amortisation of other intangibles | G2 | ( | ( |
Administrative expenses | C5 | ( | ( |
Net expense attributable to unit holders | ( | ( | |
(Loss)/profit before finance costs and tax | ( | ||
Finance costs | C7 | ( | ( |
(Loss)/profit for the year before tax | ( | ||
Tax charge attributable to policyholders’ returns | C8 | ( | ( |
(Loss)/profit before the tax attributable to owners | ( | ||
Tax credit/(charge) | C8 | ( | |
Add: tax attributable to policyholders’ returns | C8 | ||
Tax credit attributable to owners | C8 | ||
(Loss)/profit for the year attributable to owners | ( | ||
| Attributable to: | |||
Owners of the parent | ( | ||
Non-controlling interests | D5 | ||
( | |||
| Earnings per ordinary share | |||
Basic (pence per share) | B3 | ( | |
Diluted (pence per share) | B3 | ( |
| 2023 | |||
| 2024 | restated 1 | ||
| £m | £m | ||
(Loss)/profit for the year | ( | ||
| Other comprehensive income/(expense): | |||
| Items that are or may be reclassified to profit or loss: | |||
| Cash flow hedges: | |||
Fair value gains/(losses) arising during the period | D3 | ( | |
Reclassification adjustments for amounts recognised in profit or loss | D3 | ( | |
Exchange differences on translating foreign operations | |||
| Items that will not be reclassified to profit or loss: | |||
Remeasurements of owner-occupied property | D3 | ( | |
Remeasurements of net defined benefit asset/liability | G1 | ( | |
Tax (charge)/credit relating to other comprehensive income items | C8 | ( | |
Total other comprehensive income/(expense) for the year | ( | ||
Total comprehensive expense for the year | ( | ( | |
| Attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interests | D5 | ||
( | ( |
| 31 December 2023 | |||
| 31 December 2024 | restated 1 | ||
| £m | £m | ||
| ASSETS | |||
Pension scheme asset | G1 | ||
Reimbursement right assets | G1 | ||
| Intangible assets | |||
Goodwill | |||
Acquired in-force business | |||
Other intangibles | |||
G2 | |||
Property, plant and equipment | G3 | ||
Investment property | G4 | ||
Investment in associate accounted for using the equity method | H4 | ||
| Financial assets | |||
Loans and deposits | |||
Derivatives | E3 | ||
Equities | |||
Investment in associate | |||
Debt securities | |||
Collective investment schemes | |||
Reinsurers’ share of investment contract liabilities | |||
| Insurance assets | E1 | ||
Reinsurance contract assets | F1 | ||
Deferred tax assets | G8 | ||
Current tax | G8 | ||
Prepayments and accrued income | |||
Other receivables | G5 | ||
Cash and cash equivalents | G6 | ||
Assets classified as held for sale | H3 | ||
Total assets |
| 31 December 2023 | |||
| 31 December 2024 | restated 1 | ||
| £m | £m | ||
| EQUITY AND LIABILITIES | |||
| Equity attributable to owners of the parent | |||
Share capital | D1 | ||
Share premium | |||
Shares held by employee benefit trust | D2 | ( | ( |
Foreign currency translation reserve | |||
Merger relief reserve | D1 | ||
Other reserves | D3 | ||
Retained earnings | |||
Total equity attributable to owners of the parent | |||
Tier 1 Notes | D4 | ||
Non-controlling interests | D5 | ||
Total equity | |||
| Liabilities | |||
Pension scheme liability | G1 | ||
Reimbursement right liabilities | G1 | ||
| Insurance liabilities | |||
Insurance contract liabilities | F1 | ||
Reinsurance contract liabilities | F1 | ||
| Financial liabilities | |||
Investment contracts | |||
Borrowings | E5 | ||
Derivatives | E3 | ||
Net asset value attributable to unit holders | |||
Obligations for repayment of collateral received | |||
E1 | |||
Provisions | G7 | ||
Deferred tax liabilities | G8 | ||
Current tax | G8 | ||
Lease liabilities | G9 | ||
Accruals and deferred income | G10 | ||
Other payables | G11 | ||
Liabilities classified as held for sale | H3 | ||
Total liabilities | |||
Total equity and liabilities |
| Shares | |||||||||||
| heldby | |||||||||||
| employee | Foreign | Merger | Non- | ||||||||
| Share | Share | benefit | currency | relief | Other | Tier 1 | controlling | ||||
| capital | premium | trust | translation | reserve | reserves | Retained | Notes | interests | Total | ||
| (note D1) | (note D1) | (noteD2) | reserve | (note D1) | (note D3) | earnings | Total | (note D4) | (note D5) | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| At 31 December 2023 | |||||||||||
asreported | ( | ||||||||||
Restatements 1 | |||||||||||
At 1 January 2024 (restated) | ( | ||||||||||
(Loss)/profit for the year | ( | ( | ( | ||||||||
Other comprehensive income/(expense) for theyear | |||||||||||
| Total comprehensive income/ | |||||||||||
(expense) for theyear | ( | ( | ( | ||||||||
Dividends paid on ordinaryshares | ( | ( | ( | ||||||||
Dividends paid to non- controlling interests | ( | ( | |||||||||
Credit to equity for equity- settled share-based payments | |||||||||||
| Reserve movement | |||||||||||
| onexercise of share | |||||||||||
schemeawards | ( | ||||||||||
Shares acquired by the employee benefit trust | ( | ( | ( | ||||||||
Decrease in non-controlling interests | ( | ( | |||||||||
Coupon paid on Tier 1 Notes | ( | ( | ( | ||||||||
| Transfer of merger | |||||||||||
reliefreserve | ( | ||||||||||
At 31 December 2024 | ( |
| Shares | |||||||||||
| held by the | |||||||||||
| employee | Foreign | Merger | Non- | ||||||||
| Share | Share | benefit | currency | relief | Other | controlling | |||||
| capital | premium | trust | translation | reserve | reserves | Retained | Tier 1 | interests | Total | ||
| (note D1) | (note D1) | (note D2) | reserve | (note D1) | (note D3) | earnings 1 | Total | Notes | (note D5) | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| At 31 December 2022 | |||||||||||
asreported | ( | ||||||||||
Restatements 1 | |||||||||||
At 1 January 2023 (restated) | ( | ||||||||||
Profit for the year | |||||||||||
Other comprehensive income/(expense) for theyear | ( | ( | ( | ( | |||||||
| Total comprehensive income/ | |||||||||||
(expense) for theyear | ( | ( | ( | ( | |||||||
Issue of ordinary share capital, net of associated commissions | |||||||||||
and expenses | |||||||||||
Dividends paid on ordinaryshares | ( | ( | ( | ||||||||
Dividends paid to non- controlling interests | ( | ( | |||||||||
Credit to equity for equity- settled share-based payments | |||||||||||
| Reserve movement | |||||||||||
| onexercise of share | |||||||||||
schemeawards | ( | ||||||||||
Shares acquired by the employee benefit trust | ( | ( | ( | ||||||||
Coupon paid on Tier 1 Notes, net of tax relief | ( | ( | ( | ||||||||
| At 31 December 2023 | |||||||||||
(restated) | ( |
| 2024 | 2023 | ||
| £m | £m | ||
| Cash flows from operating activities | |||
Cash generated/(utilised) by operations | I2 | ( | |
Taxation paid | ( | ( | |
Net cash flows from operating activities | ( | ||
| Cash flows from investing activities | |||
Capitalised software development costs | G2 | ( | |
Acquisition of Phoenix Life CA Holdings Limited (Formerly known as SLF of Canada UK Limited), net of cash acquired | H2 | ( | |
Net cash flows from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issuing ordinary shares, net of associated commission and expenses | |||
Acquisition of non-controlling interests | D5 | ( | |
Ordinary share dividends paid | B4 | ( | ( |
Dividends paid to non-controlling interests | D5 | ( | ( |
Repayment of policyholder borrowings | E5.2 | ( | ( |
Repayment of shareholder borrowings | E5.2 | ( | ( |
Repayment of lease liabilities | G9 | ( | ( |
Proceeds from new shareholder borrowings, net of associated expenses | E5.2 | ||
Proceeds from new policyholder borrowings, net of associated expenses | E5.2 | ||
Coupon paid on Tier 1 Notes | ( | ( | |
Interest paid on policyholder borrowings | ( | ( | |
Interest paid on shareholder borrowings | ( | ( | |
Net cash flows from financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
| Cash and cash equivalents at the beginning of the year (before reclassification of cash and cash | |||
equivalents as held for sale) | |||
Less: cash and cash equivalents of operations classified as held for sale | H3 | ( | ( |
Cash and cash equivalents at the end of the year |
| Correction of errors | ||||||
| Valuation of IFRS | Deferred | Valuation of | Change in | |||
| 17 and IFRS 9 | acquisition costs | reimbursement | accounting | |||
| As reported | liabilities | ('DAC') | right | policy | Restated | |
| £m | £m | £m | £m | £m | £m | |
| Consolidated income statement: | ||||||
Insurance service expenses | (4,354) | – | – | – | 19 | (4,335) |
Net investment income | 20,840 | – | – | (2) | – | 20,838 |
Net finance expense from insurance contracts | (6,982) | (76) | – | – | – | (7,058) |
Change in investment contract liabilities | (13,894) | 289 | – | – | – | (13,605) |
Administrative expenses | (1,674) | – | 12 | – | – | (1,662) |
Tax charge | (108) | (66) | – | 1 | (5) | (178) |
(Loss)/profit for the year attributable to owners | (88) | 147 | 12 | (1) | 14 | 84 |
| Statement of comprehensive income: | ||||||
Remeasurements of net defined benefit asset/liability | (66) | – | – | (28) | – | (94) |
Tax credit relating to other comprehensive income items | 21 | – | – | 7 | – | 28 |
Total other comprehensive expense for the year | (71) | – | – | (21) | – | (92) |
| Statement of consolidated financial position: | ||||||
Reimbursement right assets | 204 | – | – | 11 | – | 215 |
Other receivables | 2,578 | – | 74 | – | – | 2,652 |
Total assets | 299,308 | – | 74 | 11 | – | 299,393 |
Reimbursement right liabilities | – | – | – | 79 | – | 79 |
Insurance contract liabilities | 115,741 | 5 | – | – | (19) | 115,727 |
Investment contracts | 158,004 | (289) | – | – | – | 157,715 |
Deferred tax liabilities | 257 | 75 | – | (17) | 5 | 320 |
Total Liabilities | 295,769 | (209) | – | 62 | (14) | 295,608 |
Retained earnings as at 1 January 2023 | 1,162 | 62 | 62 | (29) | – | 1,257 |
Retained earnings as at 31 December 2023 | 469 | 209 | 74 | (51) | 14 | 715 |
Total equity | 3,539 | 209 | 74 | (51) | 14 | 3,785 |
Type of business/products | Coverage unit (quantity of benefits) |
| Term life assurance | Sum assured in force |
| Endowment | |
| Non-participating whole-life | |
| Other protection products | |
Immediate annuity | Annuity payments |
Deferred annuity | Fund size during deferred period and annuity payments for the payment period |
Unit linked | Annual management charge and insurance charges |
Conventional with-profits (‘CWP’) & Unitised with-profits (‘UWP’) | Maximum of the guaranteed benefit and asset share |
| 2023 | |||
| 2024 | restated 1 | ||
| £m | £m | ||
| Adjusted operating profit | |||
Retirement Solutions | 474 | 378 | |
Pensions & Savings | 316 | 190 | |
With-Profits | 41 | 10 | |
Europe & Other | 96 | 144 | |
Corporate Centre | (102) | (93) | |
Total segmental adjusted operating profit | 825 | 629 | |
Economic variances | B2.2 | (1,297) | 377 |
Amortisation and impairment of acquired in-force business | (264) | (316) | |
Amortisation of brand intangibles | G2 | (6) | (6) |
Other non-operating items | (520) | (439) | |
Finance costs on borrowing attributable to owners | (204) | (195) | |
(Loss)/profit before the tax attributable to owners of the parent | (1,466) | 50 | |
Profit before tax attributable to non-controlling interests | 12 | 28 | |
(Loss)/profit before the tax attributable to owners | (1,454) | 78 |
| Retirement | |||||
| Solutions | Pensions & Savings | With-Profits | Europe & Other | Total | |
| £m | £m | £m | £m | £m | |
| Revenue from external customers: | |||||
Insurance revenue | 3,918 | 274 | 378 | 569 | 5,139 |
Fees and commissions | – | 886 | 51 | 90 | 1,027 |
Total segmental revenue | 3,918 | 1,160 | 429 | 659 | 6,166 |
| Retirement | |||||
| Solutions | Pensions & Savings | With-Profits | Europe & Other | Total | |
| 2023 | £m | £m | £m | £m | £m |
| Revenue from external customers: | |||||
Insurance revenue | 3,751 | 272 | 267 | 571 | 4,861 |
Fees and commissions | – | 828 | 52 | 87 | 967 |
Total segmental revenue | 3,751 | 1,100 | 319 | 658 | 5,828 |
| 2024 | 2023 | |
| % | % | |
Equities | 7.4 | 7.4 |
Properties | 3.9 | 4.1 |
Debt securities | 5.1 | 4.9 |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
Economic variances | (1,297) | 377 |
| Adjusted operating | Other | ||||
| Adjusted | Financing | earnings net of | non-operating | ||
| operating profit | costs | financing costs | items | Total | |
| £m | £m | £m | £m | £m | |
Profit/(loss) before the tax attributable to owners | 825 | (204) | 621 | (2,075) | (1,454) |
Tax (charge)/credit attributable to owners | (188) | 51 | (137) | 513 | 376 |
Profit/(loss) for the year attributable to owners | 637 | (153) | 484 | (1,562) | (1,078) |
Coupon paid on Tier 1 notes | – | (29) | (29) | – | (29) |
Deduct: Share of result attributable to non-controlling interests | – | – | – | (12) | (12) |
| Profit/(loss) for the year attributable to ordinary equity | |||||
holders of the parent | 637 | (182) | 455 | (1,574) | (1,119) |
| Adjusted operating | Other | ||||
| Adjusted | Financing | earnings net of | non-operating | ||
| operating profit | costs | financing costs | items | Total | |
2023 (restated) 1 | £m | £m | £m | £m | £m |
Profit/(loss) before the tax attributable to owners | 629 | (195) | 434 | (356) | 78 |
Tax (charge)/credit attributable to owners | (134) | 46 | (88) | 94 | 6 |
Profit/(loss) for the year attributable to owners | 495 | (149) | 346 | (262) | 84 |
Coupon paid on Tier 1 notes, net of tax relief | – | (22) | (22) | – | (22) |
Deduct: Share of result attributable to non-controlling interests | – | – | – | (28) | (28) |
| Profit/(loss) for the year attributable to ordinary equity | |||||
holders of the parent | 495 | (171) | 324 | (290) | 34 |
| 2024 | 2023 | |
| Number | Number | |
| million | million | |
Issued ordinary shares at beginning of the year | 1,002 | 1,000 |
Effect of ordinary shares issued | – | 1 |
Effect of non-contingently issuable shares in respect of Group’s long-term incentive plan | 1 | 2 |
Own shares held by the employee benefit trust | (2) | (2) |
Weighted average number of ordinary shares | 1,001 | 1,001 |
| 2023 | ||
| 2024 | restated | |
| pence | pence | |
Basic earnings per share | (111.8) | 3.3 |
Diluted earnings per share | (111.8) | 3.3 |
Basic adjusted operating earnings net of financing costs per share | 45.4 | 32.4 |
Diluted adjusted operating earnings net of financing costs per share | 45.3 | 32.3 |
| 2024 | 2023 | |
| £m | £m | |
Dividends declared and paid in the year | 533 | 520 |
| Pensions & | |||||
| Savings | With-Profits | Europe & Other | Total | ||
| £m | £m | £m | £m | ||
| Amounts relating to changes in liabilities for remaining coverage: | |||||
CSM recognised in period for services provided | 278 | 36 | 74 | 56 | 444 |
Change in risk adjustment for non-financial risk | 71 | 11 | 6 | 15 | 103 |
Expected incurred claims and other insurance service expenses | 3,568 | 194 | 262 | 487 | 4,511 |
Policyholder tax charges | – | 33 | 36 | – | 69 |
Amounts relating to recovery of insurance acquisition cash flows | 1 | – | – | 11 | 12 |
Insurance revenue | 3,918 | 274 | 378 | 569 | 5,139 |
| Comprising contracts measured using: | |||||
Fair value approach at transition | 1,846 | 271 | 358 | 427 | 2,902 |
Fully retrospective approach at transition and new contracts | 2,072 | 3 | 20 | 142 | 2,237 |
| Retirement | Pensions & | ||||
| Solutions | Savings | With-Profits | Europe & Other | Total | |
| 2023 | £m | £m | £m | £m | £m |
| Amounts relating to changes in liabilities for remaining coverage: | |||||
CSM recognised in period for services provided | 260 | 25 | 77 | 47 | 409 |
Change in risk adjustment for non-financial risk | 39 | 8 | 4 | 12 | 63 |
Expected incurred claims and other insurance service expenses | 3,450 | 233 | 169 | 497 | 4,349 |
Policyholder tax charges | 1 | 6 | 17 | 1 | 25 |
Amounts relating to recovery of insurance acquisition cash flows | 1 | – | – | 14 | 15 |
Insurance revenue | 3,751 | 272 | 267 | 571 | 4,861 |
| Comprising contracts measured using: | |||||
Fair value approach at transition | 1,887 | 262 | 257 | 420 | 2,826 |
Fully retrospective approach at transition and new contracts | 1,864 | 10 | 10 | 151 | 2,035 |
| Retirement | |||||
| Solutions | Pensions & Savings | With-Profits | Europe & Other | Total | |
| 2024 | £m | £m | £m | £m | £m |
Fee income from investment contracts without DPF | – | 877 | 51 | 63 | 991 |
Initial fees deferred during the year | – | – | – | (8) | (8) |
Revenue from investment contracts without DPF | – | 877 | 51 | 55 | 983 |
Other revenue from contracts with customers | – | 9 | – | 35 | 44 |
Fees and commissions | – | 886 | 51 | 90 | 1,027 |
| Retirement | |||||
| Solutions | Pensions & Savings | With-Profits | Europe & Other | Total | |
| 2023 | £m | £m | £m | £m | £m |
Fee income from investment contracts without DPF | – | 814 | 52 | 60 | 926 |
Initial fees deferred during the year | – | – | – | (9) | (9) |
Revenue from investment contracts without DPF | – | 814 | 52 | 51 | 917 |
Other revenue from contracts with customers | – | 14 | – | 36 | 50 |
Fees and commissions | – | 828 | 52 | 87 | 967 |
| 2023 | ||
restated 1 | ||
| £m | £m | |
| Investment income | ||
Interest income on financial assets at amortised cost | 31 | 37 |
Interest income on financial assets at FVTPL | 4,363 | 3,901 |
Dividend income | 6,403 | 5,923 |
Rental income | 329 | 324 |
Net interest expense on Group defined benefit pension scheme liability/asset (restated) 1 | (56) | (111) |
11,070 | 10,074 | |
| Fair value gains/(losses) | ||
Financial assets and financial liabilities at FVTPL | 7,882 | 11,126 |
Investment property | (100) | (362) |
7,782 | 10,764 | |
Net investment income | 18,852 | 20,838 |
| Retirement | |||||
| Solutions | Pensions & Savings | With-Profits | Europe & Other | Total | |
| 2024 | £m | £m | £m | £m | £m |
| Insurance contracts issued | |||||
| Changes in fair value of underlying items of direct | |||||
participating contracts | – | (773) | (265) | (682) | (1,720) |
| Group’s share of changes in fair value of underlying items | |||||
or fulfilment cash flows that do not adjust the CSM | – | 14 | – | – | 14 |
Unwind of discount on fulfilment cash flows | (2,359) | (964) | (1,342) | (890) | (5,555) |
Interest accreted on the CSM | (102) | – | (10) | (5) | (117) |
Effect of changes in interest rates and other financial assumptions | 2,997 | 1 | 495 | 229 | 3,722 |
Insurance finance income/(expense) | 536 | (1,722) | (1,122) | (1,348) | (3,656) |
| Reinsurance contracts held | |||||
Unwind of discount on fulfilment cash flows | 296 | – | 50 | 19 | 365 |
Interest accreted on the CSM | 45 | – | 3 | 1 | 49 |
Effect of changes in interest rates and other financial assumptions | (336) | – | (71) | (116) | (523) |
Reinsurance finance income/(expense) | 5 | – | (18) | (96) | (109) |
Net insurance finance income/(expense) | 541 | (1,722) | (1,140) | (1,444) | (3,765) |
| Retirement | |||||
| Solutions | Total | ||||
restated 1 | Pensions & Savings | With-Profits | Europe & Other | restated 1 | |
| 2023 | £m | £m | £m | £m | £m |
| Insurance contracts issued | |||||
| Changes in fair value of underlying items of direct | |||||
participating contracts | – | (581) | (629) | (376) | (1,586) |
| Group’s share of changes in fair value of underlying items | |||||
or fulfilment cash flows that do not adjust the CSM | – | 10 | – | – | 10 |
Unwind of discount on fulfilment cash flows | (1,930) | (902) | (1,320) | (1,040) | (5,192) |
Interest accreted on the CSM | (62) | – | (10) | (5) | (77) |
| Effect of changes in interest rates and other financial | |||||
assumptions (restated) 1 | (45) | (117) | 45 | (96) | (213) |
Insurance finance expense | (2,037) | (1,590) | (1,914) | (1,517) | (7,058) |
| Reinsurance contracts held | |||||
Unwind of discount on fulfilment cash flows | 272 | – | 47 | 6 | 325 |
Interest accreted on the CSM | 23 | – | 3 | – | 26 |
| Effect of changes in interest rates and other financial | |||||
assumptions | (173) | – | (5) | 6 | (172) |
Reinsurance finance income | 122 | – | 45 | 12 | 179 |
Net insurance finance expense | (1,915) | (1,590) | (1,869) | (1,505) | (6,879) |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
Claims and benefits net of reinsurance contracts (restated) 1,3 | 1,458 | 1,423 |
Reversal of losses on onerous insurance contracts | (30) | (22) |
Cost of retroactive cover on reinsurance contracts held | 5 | 3 |
Employee costs | 750 | 664 |
Outsourcer expenses | 368 | 308 |
Professional fees | 285 | 376 |
Temporary staff costs | 143 | 167 |
Audit fees | 26 | 28 |
Commission expenses | 161 | 155 |
Office and IT costs | 280 | 260 |
Investment management expenses and transaction costs | 388 | 413 |
Direct costs of collective investment schemes | 25 | 20 |
Depreciation | 21 | 21 |
Pension past service costs | – | 13 |
Pension administrative expenses | 17 | 7 |
Advertising and sponsorship | 58 | 66 |
Loss on completion of buy-out of PGL Pension Scheme liabilities (see note B1.1) | 208 – | |
Regulatory fees | 18 | 17 |
Other | 65 | 60 |
4,246 | 3,979 | |
Acquisition costs deferred during the year (restated) 1 | (29) | (21) |
Amortisation of deferred acquisition costs (restated) 1 | 9 | 9 |
Amounts attributed to insurance acquisition cash flows incurred during the year | (179) | (154) |
Amortisation of insurance acquisition cash flows | 12 | 15 |
Total expenses | 4,059 | 3,828 |
| Reported within: | ||
Insurance service expenses (restated) 1 | 4,493 | 4,335 |
Net expenses from reinsurance contracts 2 | (2,259) | (2,169) |
Administrative expenses | 1,825 | 1,662 |
Total expenses | 4,059 | 3,828 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 677 | 603 |
Social security contributions | 73 | 61 |
750 | 664 |
| 2024 | 2023 | |
| Number | Number | |
Average number of persons employed | 7,505 | 7,512 |
| 2024 | 2023 | |
| £m | £m | |
Audit of the consolidated financial statements | 7.5 | 12.7 |
Audit of the Company’s subsidiaries | 14.9 | 12.9 |
22.4 | 25.6 | |
Audit-related assurance services | 3.0 | 2.8 |
Other assurance services | 0.2 | – |
Total fee for assurance services | 25.6 | 28.4 |
Total auditor’s remuneration | 25.6 | 28.4 |
| 2024 | 2023 | |
| £m | £m | |
| Interest expense | ||
On financial liabilities at amortised cost | 288 | 256 |
On leases | 2 | 2 |
290 | 258 | |
| Attributable to: | ||
– policyholders | 68 | 8 |
– owners | 222 | 250 |
290 | 258 |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
| Current tax: | ||
UK corporation tax | 42 | 28 |
Overseas tax | 92 | 110 |
134 | 138 | |
Adjustment in respect of prior years | (6) | (16) |
Total current tax charge | 128 | 122 |
| Deferred tax: | ||
Origination and reversal of temporary differences | (154) | 58 |
Change in the rate of UK corporation tax | 1 | (9) |
Write (up)/down of deferred tax assets | (4) | 7 |
Total deferred tax (credit)/charge | (157) | 56 |
Total tax (credit)/charge | (29) | 178 |
| Attributable to: | ||
– policyholders | 347 | 184 |
– owners | (376) | (6) |
Total tax (credit)/charge | (29) | 178 |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
Current tax charge/(credit) | 4 | (8) |
Deferred tax charge/(credit) on defined benefit schemes | 32 | (20) |
36 | (28) |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
Current and deferred tax credit on Tier 1 Notes | – | (7) |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
(Loss)/profit for the year before tax | (1,107) | 262 |
Policyholder tax charge | (347) | (184) |
(Loss)/profit before the tax attributable to owners | (1,454) | 78 |
| Tax (credit)/charge at standard UK rate of 25% (2023:23.5%) | (364) | 18 |
Non-taxable gains 3 | – | (16) |
Disallowable expenses | 4 | 1 |
Prior year tax (credit)/charge for shareholders 4 | (67) | 12 |
Movement on acquired in-force amortisation at rates other than 25% (2023: 23.5%) | 10 | 12 |
| Profits taxed at rates other than 25% (2023: 23.5%) | 51 | 7 |
Recognition of previously unrecognised deferred tax assets 6 | (14) | (59) |
Deferred tax rate change | 1 | (9) |
Current year losses not valued | 1 | 15 |
Other | 2 | 13 |
Owners’ tax credit | (376) | (6) |
Policyholder tax charge | 347 | 184 |
Total tax (credit)/charge for the year | (29) | 178 |
| 2023 | ||||
| £m | £m | |||
| Issued and fully paid: | ||||
1,003.1 million ordinary shares of £0.10 each (2023: 1,001.5 million) | 100 | 100 |
| 2024 | 2024 | 2023 | 2023 | |
| Number | £ | Number | £ | |
Shares in issue at 1 January | 1,001,538,419 | 100,153,841 | 1,000,352,477 | 100,035,247 |
Ordinary shares issued in the year | 1,573,419 | 157,342 | 1,185,942 | 118,594 |
Shares in issue at 31 December | 1,003,111,838 | 100,311,183 | 1,001,538,419 | 100,153,841 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 15 | 13 |
Shares acquired by the EBT | 16 | 14 |
Shares awarded to employees by the EBT | (13) | (12) |
At 31 December | 18 | 15 |
| Owner-occupied | |||
| property | Cash flow hedging | ||
| revaluation reserve | reserve | Total other reserves | |
| £m | £m | £m | |
At 1 January 2024 | 2 | 14 | 16 |
Other comprehensive (expense)/income for the year | (2) | 9 | 7 |
At 31 December 2024 | – | 23 | 23 |
| Owner-occupied | ||||
| property | Cash flow hedging | |||
| revaluation reserve | reserve | Total other reserves | ||
| £m | £m | £m | ||
At 1 January 2023 | – | 46 | 46 | |
Other comprehensive income/(expense) for the year | 2 | (32) | (30) | |
At 31 December 2023 | 2 | 14 | 16 |
| 2024 | 2023 | |
| £m | £m | |
Tier 1 Notes | 494 | 494 |
| 2023 | ||
| £m | £m | |
At 1 January | 549 | 532 |
Profit for the year | 12 | 28 |
Dividends paid | (12) | (11) |
Decrease in non-controlling interests | (10) | – |
At 31 December | 539 | 549 |
| 2024 | 2023 | |
| £m | £m | |
| Statement of financial position: | ||
Financial assets | 529 | 586 |
Other assets | 56 | 10 |
Total assets | 585 | 596 |
Total liabilities | 46 | 47 |
| Income statement: | ||
Net income | 23 | 37 |
Profit after tax | 12 | 28 |
Comprehensive income | 12 | 28 |
| Cash flows: | ||
Net increase in cash and cash equivalents | 1 | (1) |
| Carrying value | |||
| Amounts due for | |||
| settlement after | |||
| Total | 12 months | Fair value | |
| £m | £m | £m | |
| Financial assets | |||
| Financial assets mandatorily held at fair value through profit or loss (‘FVTPL’): | |||
Loans and deposits | 249 | – | 249 |
Derivatives | 2,600 | 2,281 | 2,600 |
Equities 1 | 96,365 | – | 96,365 |
Debt securities | 89,301 | 78,854 | 89,301 |
Collective investment schemes 1 | 83,700 | – | 83,700 |
Reinsurers’ share of investment contract liabilities 1 | 9,297 | – | 9,297 |
| Financial assets measured at amortised cost: | |||
Loans and deposits | 12 | 10 | 12 |
Total financial assets | 281,524 | 281,524 | |
Less amounts classified as financial assets held for sale (see note H3) 2 | (1,985) | (1,985) | |
Total financial assets less financial assets classified as held for sale | 279,539 | 279,539 |
| Carrying value | |||
| Amounts due for | |||
| settlement after | |||
| Total | 12 months | Fair value | |
| £m | £m | £m | |
| Financial liabilities | |||
| Financial liabilities mandatorily held at FVTPL: | |||
Derivatives | 4,085 | 3,443 | 4,085 |
| Financial liabilities designated at FVTPL upon initial recognition: | |||
Borrowings | 31 | 31 | 31 |
Net asset value attributable to unitholders 1 | 2,486 | – | 2,486 |
Investment contract liabilities 1 | 173,922 | – | 173,922 |
| Financial liabilities measured at amortised cost: | |||
Borrowings | 3,591 | 3,304 | 3,599 |
Obligations for repayment of collateral received | 849 | – | 849 |
Total financial liabilities | 184,964 | 184,972 | |
Less amounts classified as financial liabilities held for sale (see note H3) 3 | (3,175) | (3,175) | |
Total financial liabilities less financial liabilities held for sale | 181,789 | 181,797 |
| Carrying value | |||
| Amounts due for | |||
| settlement after | |||
| Total | 12 months | Fair value | |
| £m | £m | £m | |
| Financial assets | |||
| Financial assets mandatorily held at fair value through profit or loss (‘FVTPL’): | |||
Loans and deposits | 231 | 4 | 231 |
Derivatives | 2,769 | 2,338 | 2,769 |
Equities 1 | 87,656 | – | 87,656 |
Investment in associate (see note H4.1) 1 | 349 | – | 349 |
Debt securities | 94,785 | 79,994 | 94,785 |
Collective investment schemes 1 | 79,937 | – | 79,937 |
Reinsurers’ share of investment contract liabilities 1 | 9,700 | – | 9,700 |
| Financial assets measured at amortised cost: | |||
Loans and deposits | 17 | 17 | 17 |
Total financial assets | 275,444 | 275,444 | |
Less amounts classified as financial assets held for sale (see note H3) 2 | (2,498) | (2,498) | |
Total financial assets less financial assets classified as held for sale | 272,946 | 272,946 |
| Carrying value | |||
| Amounts due for | |||
| Total | settlement after | Fair value | |
restated 3 | 12 months | restated 3 | |
| 2023 | £m | £m | £m |
| Financial liabilities | |||
| Financial liabilities mandatorily held at FVTPL: | |||
Derivatives | 3,344 | 2,976 | 3,344 |
| Financial liabilities designated at FVTPL upon initial recognition: | |||
Borrowings | 45 | 45 | 45 |
Net asset value attributable to unitholders 1 | 2,921 | – | 2,921 |
Investment contract liabilities 1,3 | 162,495 | – | 162,495 |
| Financial liabilities measured at amortised cost: | |||
Borrowings | 3,847 | 3,757 | 3,739 |
Obligations for repayment of collateral received | 1,005 | – | 1,005 |
Total financial liabilities | 173,657 | 173,549 | |
Less amounts classified as financial liabilities held for sale (see note H3) 4 | (4,782) | (4,782) | |
Total financial liabilities less financial liabilities held for sale | 168,875 | 168,767 |
Category | Description | Basis for recognising ECL |
Performing | The counterparty has a low risk of default and does not have | 12 month ECL |
| any past-due amounts | ||
Doubtful | There has been a significant increase in credit risk since initial recognition | Lifetime ECL – not credit impaired |
In default | There is evidence indicating the asset is credit impaired | Lifetime ECL – credit impaired |
Write-off | There is evidence indicating that the counterparty is in severe financial difficulty | Amount is written off |
| and the Group has no realistic prospect of recovery |
| Level 1 | Level 2 | Level 3 | Total fair value | |
| £m | £m | £m | £m | |
| Financial assets measured at fair value | ||||
| Financial assets at FVTPL (mandatory) | ||||
Loans and deposits | – | 249 | – | 249 |
Derivatives | 114 | 2,321 | 165 | 2,600 |
Equities | 93,708 | 81 | 2,576 | 96,365 |
Debt securities | 49,624 | 24,531 | 15,146 | 89,301 |
Collective investment schemes | 79,921 | 3,292 | 487 | 83,700 |
Reinsurers’ share of investment contract liabilities | 9,297 | – | – | 9,297 |
Total financial assets measured at fair value | 232,664 | 30,474 | 18,374 | 281,512 |
Less amounts classified as held for sale 1 | (1,283) | (147) | (555) | (1,985) |
Total financial assets measured at fair value, excluding amounts classified as held for sale | 231,381 | 30,327 | 17,819 | 279,527 |
| Financial assets measured at amortised cost for which fair values are disclosed | ||||
Loans and deposits | – | 12 | – | 12 |
231,381 | 30,339 | 17,819 | 279,539 |
| Level 1 | Level 2 | Level 3 | Total fair value | |
| 2024 | £m | £m | £m | £m |
| Financial liabilities measured at fair value | ||||
| Financial liabilities at FVTPL (mandatory) | ||||
Derivatives | 70 | 3,882 | 133 | 4,085 |
| Financial liabilities designated at FVTPL upon initial recognition: | ||||
Borrowings | – | – | 31 | 31 |
Net asset value attributable to unitholders | 2,486 | – | – | 2,486 |
Investment contract liabilities | – | 173,922 | – | 173,922 |
2,486 | 173,922 | 31 | 176,439 | |
Total financial liabilities measured at fair value | 2,556 | 177,804 | 164 | 180,524 |
Less amounts classified as held for sale | – | (3,175) | – | (3,175) |
Total financial liabilities measured at fair value, excluding amounts classified as held for sale 1 | 2,556 | 174,629 | 164 | 177,349 |
| Financial liabilities measured at amortised cost for which fair values are disclosed | ||||
Borrowings | – | 3,599 | – | 3,599 |
Obligations for repayment of collateral received | – | 849 | – | 849 |
Total financial liabilities measured at amortised cost for which fair values are disclosed | – | 4,448 | – | 4,448 |
2,556 | 179,077 | 164 | 181,797 |
| Level 1 | Level 2 | |||
restated 1 | restated 1 | Level 3 | Total fair value | |
| 2023 | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||
| Financial assets at FVTPL (mandatory) | ||||
Loans and deposits | – | 231 | – | 231 |
Derivatives | 139 | 2,398 | 232 | 2,769 |
Equities | 85,029 | 132 | 2,495 | 87,656 |
Investment in associate | 349 | – | – | 349 |
Debt securities 1 | 51,998 | 28,969 | 13,818 | 94,785 |
Collective investment schemes | 76,343 | 3,193 | 401 | 79,937 |
Reinsurers’ share of investment contract liabilities | 9,700 | – | – | 9,700 |
Total financial assets measured at fair value | 223,558 | 34,923 | 16,946 | 275,427 |
Less amounts classified as held for sale 2 | (1,639) | (181) | (678) | (2,498) |
Total financial assets measured at fair value, excluding amounts classified as held for sale | 221,919 | 34,742 | 16,268 | 272,929 |
| Financial assets measured at amortised cost for which fair values are disclosed | ||||
Loans and deposits | – | 17 | – | 17 |
221,919 | 34,759 | 16,268 | 272,946 |
| Level 2 | Total fair value | |||
| Level 1 | restated 1 | Level 3 | restated 1 | |
| 2023 | £m | £m | £m | £m |
| Financial liabilities measured at fair value | ||||
| Financial liabilities FVTPL (mandatory) | ||||
Derivatives | 152 | 2,986 | 206 | 3,344 |
| Financial liabilities designated at FVTPL upon initial recognition: | ||||
Borrowings | – | – | 45 | 45 |
Net asset value attributable to unitholders | 2,921 | – | – | 2,921 |
Investment contract liabilities (restated) 1 | – | 162,495 | – | 162,495 |
2,921 | 162,495 | 45 | 165,461 | |
Total financial liabilities measured at fair value | 3,073 | 165,481 | 251 | 168,805 |
Less amounts classified as held for sale 2 | – | (4,782) | – | (4,782) |
Total financial liabilities measured at fair value, excluding amounts classified as held for sale | 3,073 | 160,699 | 251 | 164,023 |
| Financial liabilities measured at amortised cost for which fair values are disclosed | ||||
Borrowings | – | 3,739 | – | 3,739 |
Obligations for repayment of collateral received | – | 1,005 | – | 1,005 |
Total financial liabilities measured at amortised cost for which fair values are disclosed | – | 4,744 | – | 4,744 |
3,073 | 165,443 | 251 | 168,767 |
| Key unobservable input value | |||||
Description | Valuation technique | Significant inputs | 2024 | 2023 | |
Equities | Net asset value | Net asset statement | £2,576m | £2,495m | |
| Debt securities (see E2.3.1 for further details) | |||||
| Loans guaranteed by export credit | DCF model 1 | Credit spread | 79bps | 78bps | |
| agencies & supranationals | (weighted average) | (weighted average) | |||
Private corporate credit | DCF model 1 | Credit spread | 134bps | 145bps | |
| (weighted average) | (weighted average) | ||||
Infrastructure loans | DCF model 1 | Credit spread | 146bps | 160bps | |
| (weighted average) | (weighted average) | ||||
Loans to housing associations | DCF model 1 | Credit spread | 140bps | 139bps | |
| (weighted average) | (weighted average) | ||||
Local authority loans | DCF model 1 | Credit spread | 118bps | 130bps | |
| (weighted average) | (weighted average) | ||||
Equity Release Mortgage loans (‘ERM’) | DCF model and | Spread | 159bps over Sonia plus | 256bps over Sonia plus | |
| Black-Scholes | 36bps | 36bps | |||
model 2 | House price | +75bps adjustment to | +75bps adjustment to RPI | ||
| inflation | RPI | ||||
House prices | £385,838 (average) | £371,380 (average | |||
| restated) | |||||
Mortality | Average life expectancy | Average life expectancy | |||
| of a male and female | of a male and female | ||||
| currently aged 75 is 14.2 | currently aged 75 is 14.1 | ||||
| years and 15.8 years | years and 15.6 years | ||||
| respectively | respectively | ||||
| Voluntary | 190bps to 400bps | 190bps to 650bps | |||
| redemption rate | |||||
Commercial real estate loans | DCF model 1 | Credit spread | 230bps | 253bps | |
| (weighted average) | (weighted average) | ||||
Income strips 3 | Income capitalisation | Credit spread | 674bps | 613bps | |
Collective investment schemes | Net asset value | Net asset statement | £487m | £401m | |
| Borrowings | |||||
Property reversions loans (see note E5) | Internally developed | Mortality rate | 130% IFL92C15 | 130% IFL92C15 | |
| model | (Female) 4 | (Female) 4 | |||
| 130% IML92C15 | 130% IML92C15 | ||||
(Male) 4 | (Male) 4 | ||||
| House price | 3-year RPI rate plus | 3-year RPI rate plus | |||
| inflation | 75bps | 75bps | |||
Discount rate | 3-year swap rate plus | 3-year swap rate plus | |||
| 170bps | 170bps | ||||
| Deferred possession | 370bps | 370bps | |||
| rate | |||||
| Derivative assets and liabilities | |||||
| Forward private placements, infrastructure | DCF model 1 | Credit spread | 111bps | 98bps | |
and local authority loans 5 | (weighted average) | (weighted average) | |||
Longevity swaps 6 | DCF model 1 | Swap curve | swap curve | swap curve | |
Equity Release Income Plan total return swap 7 | DCF model 1 | Credit spread | 500bps | 500bps |
| 2024 | 2023 | |
| Analysis of Level 3 debt securities | £m | £m |
| Unquoted corporate bonds: | ||
Loans guaranteed by export credit agencies & supranationals | 461 | 486 |
Private corporate credit | 3,046 | 1,829 |
Infrastructure loans – project finance | 1,011 | 1,097 |
Infrastructure loans – corporate | 1,613 | 1,493 |
Loans to housing associations | 1,172 | 1,186 |
Local authority loans | 823 | 932 |
ERM | 4,795 | 4,486 |
Commercial real estate loans | 1,170 | 1,147 |
Income strips | 555 | 674 |
Bridging loans to private equity funds | 498 | 470 |
Other | 2 | 18 |
Total Level 3 debt securities | 15,146 | 13,818 |
Less amounts classified as held for sale | (555) | (674) |
Total Level 3 debt securities excluding amounts classified as held for sale | 14,591 | 13,144 |
2024 | 2023 | |||||
| Impact from | Impact from | Impact from | Impact from | |||
| Key unobservable | Reasonable | increase | decrease | increase | decrease | |
| input | alternative | £m | £m | £m | £m | |
Equities | Net asset value | +/- 10% | 258 | (258) | 250 | (250) |
| statements | ||||||
| Debt securities | ||||||
| Loans guaranteed by export credit agencies | Credit spread | +/- 65bps | (11) | 11 | (13) | 14 |
| and supranationals | ||||||
Private corporate credit | Credit spread | +/- 65bps | (169) | 181 | (103) | 116 |
Infrastructure loans | Credit spread | +/- 65bps | (121) | 129 | (129) | 134 |
Loans to housing associations | Credit spread | +/- 65bps | (97) | 106 | (93) | 105 |
Local authority loans | Credit spread | +/- 65bps | (62) | 66 | (82) | 90 |
ERM | Credit spread | +/- 100bps | (416) | 457 | (373) | 410 |
| House price | +/- 1% | 57 | (80) | 52 | (74) | |
| inflation | ||||||
House prices | +/- 10% | 37 | (55) | 38 | (59) | |
Mortality | +/- 5% | 18 | (20) | 16 | (18) | |
| Voluntary | +/- 15% | 36 | (38) | 44 | (47) | |
| redemption rate | ||||||
Commercial real estate loans | Credit spread | +/- 65bps | (52) | 57 | (44) | 48 |
Income strips | Credit spread | +/- 65bps | (64) | 68 | (89) | 109 |
Collective investment schemes | Net asset value | +/- 10% | 49 | (49) | 40 | (40) |
Derivative assets and liabilities | statements | – | ||||
| Forward private placements, infrastructure | Credit spread | +/- 65bps | (8) | 9 | (6) | 7 |
| and local authority loans | ||||||
Longevity swap contracts | Swap curve | +/- 100bps | (14) | 17 | (20) | 25 |
| Equity Release Income Plan total | Credit spread | +/- 100bps | 1 | (1) | 1 | (1) |
| return swap |
| From Level 1 to | From Level 2 to | |
| Level 2 | Level 1 | |
| 2024 | £m | £m |
| Financial assets measured at fair value | ||
| Financial assets mandatorily held at FVTPL | ||
Derivatives | 21 | – |
Equities | 21 | 2 |
Debt securities | 1,319 | 244 |
Collective investment schemes | 56 | 5 |
| From Level 1 to | From Level 2 to | |
| Level 2 | Level 1 | |
| 2023 | £m | £m |
| Financial assets measured at fair value | ||
| Financial assets mandatorily held at FVTPL | ||
Derivatives | – | 21 |
| Financial assets designated at FVTPL upon initial recognition: | ||
Equities | 10 | 12 |
Debt securities | 1,023 | 725 |
Collective investment schemes 1 | 1,188 | 16 |
| Unrealised | ||||||||
| Net (losses)/ | Transfers | (losses)/gains | ||||||
| gains in | from | Transfers to | At | on assets held | ||||
| At 1 January | income | Level 1 | Level 1 and | 31 December | at end of | |||
| 2024 | statement | Purchases | Sales | and Level 2 2 | Level 2 | 2024 1 | period | |
| 2024 | £m | £m | £m | £m | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||||||
| Financial assets mandatorily held at FVTPL: | ||||||||
Derivatives | 232 | (67) | – | – | – | – | 165 | (67) |
Equities | 2,495 | 50 | 446 | (415) | – | – | 2,576 | 82 |
Debt securities | 13,818 | (335) | 7,424 | (6,027) | 282 | (16) | 15,146 | (259) |
Collective investment schemes | 401 | 6 | 140 | (60) | 2 | (2) | 487 | 5 |
Total financial assets measured at fair value | 16,946 | (346) | 8,010 | (6,502) | 284 | (18) | 18,374 | (239) |
| Unrealised | ||||||||
| (gains)/losses | ||||||||
| Net (gains)/ | losses on | |||||||
| losses in | Transfers | Transfers to | At 31 | liabilities held | ||||
| At 1 January | income | Sales/ | from Level 1 | Level 1 and | December | at end of | ||
| 2024 | statement | Purchases | repayments | and Level 2 | Level 2 | 2024 | period | |
| 2024 | £m | £m | £m | £m | £m | £m | £m | £m |
| Financial liabilities measured at fair value | ||||||||
| Financial liabilities mandatorily held at FVTPL: | ||||||||
Derivatives | 206 | (56) | – | (17) | – | – | 133 | (67) |
| Financial liabilities designated at FVTPL upon | ||||||||
| initial recognition: | ||||||||
Borrowings | 45 | 2 | – | (16) | – | – | 31 | 2 |
Total financial liabilities measured at fair value | 251 | (54) | – | (33) | – | – | 164 | (65) |
| Net (losses)/ | Unrealised | |||||||
| gains in | Transfers from | Transfers to | At | gains on assets | ||||
| At 1 January | income | Level 1 and | Level 1 and | 31 December | held at end of | |||
| 2023 | statement | Purchases | Sales | Level 2 | Level 2 | 2023 1 | period | |
| 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||||||
| Financial assets mandatorily held at FVTPL: | ||||||||
Loans and deposits | 7 | (1) | – | (6) | – | – | – | – |
Derivatives | 152 | 80 | – | – | – | – | 232 | 80 |
Equities | 2,192 | 163 | 433 | (293) | 2 | (2) | 2,495 | 14 |
Debt securities | 11,465 | 416 | 7,011 | (5,224) | 150 | – | 13,818 | 475 |
Collective investment schemes | 312 | 46 | 47 | (5) | 1 | – | 401 | 46 |
Total financial assets measured at fair value | 14,128 | 704 | 7,491 | (5,528) | 153 | (2) | 16,946 | 615 |
| Unrealised | ||||||||
| losses on | ||||||||
| Net losses in | Transfers from | Transfers to | At | liabilities held | ||||
| At 1 January | income | Sales/ | Level 1 and | Level 1 and | 31 December | at end of | ||
| 2023 | statement | Purchases | Repayments | Level 2 | Level | 2023 | period | |
| 2023 | £m | £m | £m | £m | £m | 2£m | £m | £m |
| Financial liabilities measured at fair value | ||||||||
| Financial liabilities mandatorily held at FVTPL: | ||||||||
Derivatives | 243 | 67 | – | (104) | – | – | 206 | 59 |
| Financial liabilities designated at FVTPL upon | ||||||||
| initial recognition: | ||||||||
Borrowings | 64 | 2 | – | (21) | – | – | 45 | 2 |
| Total financial liabilities measured | ||||||||
at fair value | 307 | 69 | – | (125) | – | – | 251 | 61 |
| Assets | Liabilities | Assets | Liabilities | |
| 2024 | 2024 | 2023 | 2023 | |
| £m | £m | £m | £m | |
Forward currency | 130 | 296 | 265 | 97 |
Credit default swaps | 12 | – | 9 | 2 |
Contracts for difference | 1 | – | 2 | 1 |
Interest rate swaps | 1,526 | 2,605 | 1,456 | 2,290 |
Total return bond swaps | 41 | 43 | – | – |
Swaptions | 147 | 44 | 164 | 65 |
Inflation swaps | 283 | 339 | 187 | 142 |
Equity options | 36 | 187 | 107 | 106 |
Stock index futures | 74 | 13 | 18 | 87 |
Fixed income futures | 23 | 71 | 84 | 124 |
Longevity swap contracts | 165 | 63 | 230 | 100 |
Currency futures | 5 | 19 | 15 | 5 |
Cross currency swaps | 156 | 366 | 232 | 274 |
Equity Release Income Plan total return swap | – | 38 | – | 50 |
Other | 1 | 1 | – | 1 |
2,600 | 4,085 | 2,769 | 3,344 | |
Less amounts classified as held for sale | – | – | (3) | (2) |
2,600 | 4,085 | 2,766 | 3,342 |
| Related amounts not offset | ||||
| Gross and net | Financial | |||
| amounts of | instruments and | |||
| recognised | cash collateral | Net | ||
| financial assets | received | Derivative liabilities | amount | |
| 2024 | £m | £m | £m | £m |
| Financial assets | ||||
OTC derivatives | 2,487 | 759 | 1,537 | 191 |
Exchange traded derivatives | 113 | 68 | 17 | 28 |
Stock lending | 1,156 | 1,156 | – | – |
Repurchase arrangement | 151 | 151 | – | – |
Total | 3,907 | 2,134 | 1,554 | 219 |
| Related amounts not offset | ||||
| Gross and net | Financial | |||
| amounts of | instruments and | |||
| recognised | cash collateral | Net | ||
| financial liabilities | pledged | Derivative assets | amount | |
| 2024 | £m | £m | £m | £m |
| Financial liabilities | ||||
OTC derivatives | 3,983 | 2,305 | 1,537 | 141 |
Exchange traded derivatives | 102 | 7 | 17 | 78 |
Total | 4,085 | 2,312 | 1,554 | 219 |
| Related amounts not offset | ||||
| Gross and net | Financial | |||
| amounts of | instruments and | |||
| recognised | cash collateral | Net | ||
| financial assets | received | Derivative liabilities | amount | |
| 2023 | £m | £m | £m | £m |
| Financial assets | ||||
OTC derivatives | 2,629 | 976 | 1,459 | 194 |
Exchange traded derivatives | 137 | 33 | 28 | 76 |
Stock lending | 836 | 836 | – | – |
Repurchase arrangement | 100 | 100 | – | – |
Total | 3,702 | 1,945 | 1,487 | 270 |
| Related amounts not offset | ||||
| Gross and net | Financial | |||
| amounts of | instruments and | |||
| recognised | cash collateral | Net | ||
| financial liabilities | pledged | Derivative assets | amount | |
| 2023 | £m | £m | £m | £m |
| Financial liabilities | ||||
OTC derivatives | 3,126 | 1,520 | 1,459 | 147 |
Exchange traded derivatives | 216 | 68 | 28 | 120 |
Total | 3,342 | 1,588 | 1,487 | 267 |
| OTC derivatives | ||
| 2024 | 2023 | |
| £m | £m | |
Financial assets | 790 | 971 |
Financial liabilities | (790) | (971) |
Carrying value | Fair value | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
£300 million multi-currency revolving credit facility | 90 | 90 | 90 | 90 |
Property reversions loan | 31 | 45 | 31 | 45 |
Total policyholder borrowings | 121 | 135 | 121 | 135 |
£428 million Tier 2 notes | 197 | 197 | 199 | 202 |
US $500 million Tier 2 notes | 399 | 391 | 399 | 377 |
€500 million Tier 2 notes | 411 | 430 | 423 | 419 |
US $750 million Perpetual Contingent Convertible Tier 1 notes | 199 | 587 | 200 | 563 |
£500 million 5.625% Tier 2 notes | 490 | 489 | 485 | 476 |
US $500 million Fixed Rate Reset Callable Tier 2 notes | 279 | 274 | 275 | 262 |
£500 million 5.867% Tier 2 notes | 529 | 536 | 500 | 493 |
£250 million Fixed Rate Reset Callable Tier 2 notes | – | 254 | – | 239 |
£250 million Tier 3 notes | 252 | 253 | 246 | 250 |
£350 million Fixed Rate Reset Callable Tier 2 notes | 347 | 346 | 367 | 368 |
US $500 million Perpetual Contingent Convertible Tier 1 notes | 398 | – | 415 | – |
Total shareholder subordinated borrowings | 3,501 | 3,757 | 3,509 | 3,649 |
Total borrowings | 3,622 | 3,892 | 3,630 | 3,784 |
Amount due for settlement after 12 months | 3,335 | 3,802 |
2024 | Nominal amount | Coupon | Maturity |
£428 million Tier 2 notes 1 | £197m 2 | 6.625% | 18 December 2025 |
US $500 million Tier 2 notes 1 | US $500m | 5.375% | 6 July 2027 |
€500 million Tier 2 notes 1 | €500m | 4.375% | 24 January 2029 |
US $750 million Perpetual Contingent Convertible Tier 1 notes | US $250m | 5.625% 4 | Perpetual |
| 28 April 2031 (with optional | |||
| redemption from | |||
£500 million 5.625% Tier 2 notes | £500m | 5.625% | 28 January 2031) |
| 4 September 2031 (with optional | |||
| 4.750% up to reset date | redemption between 4 June and | ||
US $500 million Fixed Rate Reset Callable Tier 2 notes | US $350m 5 | of 4 September 2026 | 4 September 2026) |
£500 million 5.867% Tier 2 note 6 | £500m | 5.867% | 13 June 2029 |
| 13 June 2029 (with option to call | |||
| on 13 June 2024 which the | |||
£250 million Fixed Rate Reset Callable Tier 2 notes 6 | – 7 | 5.766% | Company exercised) |
£250 million Tier 3 notes 6 | £250m | 4.016% | 13 June 2026 |
| 6 December 2053 (with optional | |||
| 7.750% up to reset date of | redemption between 6 June and | ||
£350 million Fixed Rate Reset Callable Tier 2 notes | £350m | 6 December 2033 8 | 6 December 2033) |
| Perpetual (with optional | |||
| redemption between | |||
| 8.500% up to first reset date | 12 December 2029 and | ||
US $500 million Perpetual Contingent Convertible Tier 1 notes | US $500m | of 12 June 2030 4 | 12 June 2030) |
Cash movements | Non-cash movements | ||||||
| New | Movement in | ||||||
| At 1 January | borrowings, net | Changes in fair | foreign | Other | At 31 December | ||
| 2024 | of costs | Repayments | value | exchange | movements 1 | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | |
| £300 million multi-currency revolving | |||||||
credit facility | 90 | 85 | (80) | – | (5) | – | 90 |
Property Reversions loan | 45 | – | (16) | 2 | – | – | 31 |
£428 million Tier 2 notes | 197 | – | – | – | – | – | 197 |
US $500 million Tier 2 notes | 391 | – | – | – | 7 | 1 | 399 |
€500 million Tier 2 notes | 430 | – | – | – | (20) | 1 | 411 |
| US $750 million Perpetual Contingent | |||||||
Convertible Tier 1 notes | 587 | – | (393) | – | 4 | 1 | 199 |
£500 million 5.625% Tier 2 notes | 489 | – | – | – | – | 1 | 490 |
| US $500 million Fixed Rate Reset Callable | |||||||
Tier 2 notes | 274 | – | – | – | 5 | – | 279 |
£500 million 5.867% Tier 2 notes | 536 | – | – | – | – | (7) | 529 |
| £250 million Fixed Rate Reset Callable | |||||||
Tier 2 notes | 254 | – | (250) | – | – | (4) | – |
£250 million Tier 3 notes | 253 | – | – | – | – | (1) | 252 |
| £350 million Fixed Rate Reset Callable | |||||||
Tier 2 notes | 346 | – | – | – | – | 1 | 347 |
| US $500 million Perpetual Contingent | |||||||
Convertible Tier 1 notes | – | 390 | – | – | 8 | – | 398 |
Total borrowings | 3,892 | 475 | (739) | 2 | (1) | (7) | 3,622 |
Interest payable on borrowings 3 | 63 | – | (218) | – | – | 215 | 60 |
Derivative assets 2 | (118) | – | – | 12 | – | – | (106) |
3,837 | 475 | (957) | 14 | (1) | 208 | 3,576 |
Cash movements | Non-cash movements | ||||||
| New | Movement in | ||||||
| At 1 January | borrowings, net | Changes in fair | foreign | Other | At 31 December | ||
| 2023 | of costs | Repayments | value | exchange | movements 1 | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | |
| £300 million multi-currency revolving credit | |||||||
facility | 62 | 64 | (37) | – | – | 1 | 90 |
Property Reversions loan | 64 | – | (21) | 2 | – | – | 45 |
£428 million Tier 2 notes | 427 | – | (231) | – | – | 1 | 197 |
US $500 million Tier 2 notes | 413 | – | – | – | (22) | – | 391 |
€500 million Tier 2 notes | 439 | – | – | – | (10) | 1 | 430 |
| US $750 million Perpetual Contingent | |||||||
Convertible Tier 1 notes | 618 | – | – | – | (32) | 1 | 587 |
£500 million 5.625% Tier 2 notes | 487 | – | – | – | – | 2 | 489 |
| US $500 million Fixed Rate Reset Callable | |||||||
Tier 2 notes | 412 | – | (119) | – | (20) | 1 | 274 |
£500 million 5.867% Tier 2 notes | 543 | – | – | – | – | (7) | 536 |
| £250 million Fixed Rate Reset Callable | |||||||
Tier 2 notes | 259 | – | – | – | – | (5) | 254 |
£250 million Tier 3 notes | 256 | – | – | – | – | (3) | 253 |
| £350 million Fixed Rate Reset Callable | |||||||
Tier 2 notes | – | 346 | – | – | – | – | 346 |
Total borrowings | 3,980 | 410 | (408) | 2 | (84) | (8) | 3,892 |
Interest payable on borrowings 3 | 64 | – | (203) | – | – | 202 | 63 |
Derivative assets 2 | (225) | – | – | 108 | – | (1) | (118) |
3,819 | 410 | (611) | 110 | (84) | 193 | 3,837 |
| Less | ||||||||||
| amounts | ||||||||||
| classified | ||||||||||
| BB and | as held for | |||||||||
| AAA | AA | A | BBB | below | Non-rated | Unit-linked | Total | sale | Total | |
| 2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Loans and deposits | – | 2 | – | – | – | 259 | – | 261 | – | 261 |
Derivatives | – | 1,536 | 662 | 43 | – | 335 | 24 | 2,600 | – | 2,600 |
Debt securities 1,2 | 7,329 | 32,892 | 17,752 | 14,967 | 2,518 | 7,071 | 6,772 | 89,301 | (979) | 88,322 |
Reinsurance contract assets | – | 3,131 | 2,056 | – | – | – | – | 5,187 | – | 5,187 |
| Reinsurers’ share of investment | ||||||||||
contract liabilities | – | – | – | – | – | – | 9,297 | 9,297 | (32) | 9,265 |
Cash and cash equivalents | 1 | 1,453 | 5,820 | 82 | – | – | 2,130 | 9,486 | (33) | 9,453 |
7,330 | 39,014 | 26,290 | 15,092 | 2,518 | 7,665 | 18,223 | 116,132 | (1,044) | 115,088 |
| Less | ||||||||||
| amounts | ||||||||||
| BB and | classified as | |||||||||
| AAA | AA | A | BBB | below | Non-rated | Unit-linked | Total | held for sale | Total | |
| 2023 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Loans and deposits | – | 3 | – | – | – | 245 | – | 248 | – | 248 |
Derivatives | – | 1,314 | 736 | – | – | 662 | 57 | 2,769 | (3) | 2,766 |
Debt securities 1,2 | 7,427 | 34,133 | 21,170 | 14,769 | 2,933 | 7,332 | 7,021 | 94,785 | (1,411) | 93,374 |
Reinsurance contract assets | – | 2,690 | 2,163 | – | – | 23 | – | 4,876 | – | 4,876 |
| Reinsurers’ share of investment | ||||||||||
contract liabilities | – | – | – | – | – | – | 9,700 | 9,700 | (28) | 9,672 |
Cash and cash equivalents | – | 1,254 | 4,383 | 88 | – | – | 1,495 | 7,220 | (52) | 7,168 |
7,427 | 39,394 | 28,452 | 14,857 | 2,933 | 8,262 | 18,273 | 119,598 | (1,494) | 118,104 |
2024 | 2023 restated 1 | ||||||
| Impact on | Impact on | ||||||
| profit | Impact on | Impact on | profit | Impact on | Impact on | ||
| Change in | after tax | equity | CSM | after tax | equity | CSM | |
| interest rate | £m | £m | £m | £m | £m | £m | |
Insurance contract and reinsurance contract balances | +1% | 3,717 | 3,717 | 3 | 3,946 | 3,946 | 12 |
Investment contract without DPF balances | +1% | 2,097 | 2,097 | – | 1,935 | 1,935 | – |
| Financial assets subject to interest rate risk backing | |||||||
insurance and reinsurance contract balances | +1% | (3,991) | (3,991) | – | (4,334) | (4,334) | – |
| Financial assets subject to interest rate risk backing | |||||||
investment contract without DPF balances | +1% | (2,095) | (2,095) | – | (1,934) | (1,934) | – |
Other financial assets subject to interest rate risk | +1% | (168) | (168) | – | (222) | (222) | – |
Pension scheme liability | +1% | – | 127 | – | – | 274 | – |
(440) | (313) | 3 | (609) | (335) | 12 | ||
Insurance contract and reinsurance contract balances | -1% | (4,493) | (4,493) | (12) | (4,821) | (4,821) | (11) |
Investment contract without DPF balances | -1% | (2,431) | (2,431) | – | (2,216) | (2,216) | – |
| Financial assets subject to interest rate risk backing | |||||||
insurance and reinsurance contract balances | -1% | 4,885 | 4,885 | – | 5,390 | 5,390 | – |
| Financial assets subject to interest rate risk backing | |||||||
investment contract without DPF balances | -1% | 2,428 | 2,428 | – | 2,215 | 2,215 | – |
Other financial assets subject to interest rate risk | -1% | 169 | 169 | – | 222 | 222 | – |
Pension scheme liability | -1% | – | (155) | – | – | (338) | – |
558 | 403 | (12) | 790 | 452 | (11) |
2024 | 2023 restated 1 | ||||||
| Impact on | Impact on | ||||||
| profit | Impact on | Impact on | profit | Impact on | Impact on | ||
| Change in | after tax | equity | CSM | after tax | equity | CSM | |
| inflation | £m | £m | £m | £m | £m | £m | |
Insurance contract and reinsurance contract balances | +1% | (1,184) | (1,184) | (30) | (1,179) | (1,179) | (36) |
Investment contract without DPF balances | +1% | (16) | (16) | – | (33) | (33) | – |
| Financial assets subject to inflation risk backing insurance | |||||||
and reinsurance contract balances | +1% | 1,673 | 1,673 | – | 1,599 | 1,599 | – |
| Financial assets subject to inflation risk backing investment | |||||||
contract without DPF balances | +1% | 16 | 16 | – | 33 | 33 | – |
Pension scheme liability | +1% | – | (114) | – | – | (246) | – |
489 | 375 | (30) | 420 | 174 | (36) | ||
Insurance contract and reinsurance contract balances | -1% | 1,137 | 1,137 | 22 | 1,096 | 1,096 | 42 |
Investment contract without DPF balances | -1% | 14 | 14 | – | 28 | 28 | – |
| Financial assets subject inflation risk backing insurance | |||||||
and reinsurance contract balances | -1% | (1,393) | (1,393) | – | (1,309) | (1,309) | – |
| Financial assets subject to inflation risk backing investment | |||||||
contract without DPF balances | -1% | (14) | (14) | – | (28) | (28) | – |
Pension scheme liability | -1% | – | 109 | – | – | 222 | – |
(256) | (147) | 22 | (213) | 9 | 42 |
2024 | 2023 restated 1 | ||||||
| Impact on | Impact on | ||||||
| profit | Impact on | profit | Impact on | Impact on | |||
| Change in | after tax | Impact on | CSM | after tax | equity | CSM | |
| equity prices | £m | equity | £m | £m | £m | £m | |
Insurance contract and reinsurance contract balances | +10% | (2,239) | (2,239) | 44 | (2,192) | (2,192) | 49 |
Investment contract without DPF balances | +10% | (8,197) | (8,197) | – | (7,962) | ( 7,962) | – |
| Financial assets subject to equity price risk backing | |||||||
insurance and reinsurance contract balances | +10% | 2,293 | 2,293 | – | 2,241 | 2,241 | – |
| Financial assets subject to equity price risk backing | |||||||
Investment contract without DPF balances | +10% | 8,107 | 8,107 | – | 7,876 | 7,876 | – |
Other financial assets subject to equity price risk | +10% | (209) | (209) | – | (223) | (223) | – |
(245) | (245) | 44 | (260) | (260) | 49 | ||
Insurance contract and reinsurance contract balances | -10% | 2,274 | 2,274 | (50) | 2,227 | 2,227 | (48) |
Investment contract without DPF balances | -10% | 8,301 | 8,301 | – | 8,074 | 8,074 | – |
| Financial assets subject to equity price risk backing | |||||||
insurance and reinsurance contract balances | -10% | (2,328) | (2,328) | – | (2,279) | (2,279) | – |
| Financial assets subject to equity price risk backing | |||||||
Investment contract without DPF balances | -10% | (8,208) | (8,208) | – | (7,988) | (7,988) | – |
Other financial assets subject to equity price risk | -10% | 211 | 211 | – | 229 | 229 | – |
250 | 250 | (50) | 263 | 263 | (48) |
2024 | 2023 restated 1 | ||||||
| Impact on | Impact on | ||||||
| Change in | profit after | Impact on | Impact on | profit | Impact on | Impact on | |
| property | tax | equity | CSM | after tax | equity | CSM | |
| prices | £m | £m | £m | £m | £m | £m | |
Insurance contract and reinsurance contract balances | +10% | (121) | (121) | 3 | (141) | (141) | 4 |
Investment contract without DPF balances | +10% | (291) | (291) | – | (278) | (278) | – |
| Financial assets subject to property price risk backing | |||||||
insurance and reinsurance contract balances | +10% | 181 | 181 | – | 193 | 193 | – |
| Financial assets subject to property price risk backing | |||||||
Investment contract without DPF balances | +10% | 291 | 291 | – | 278 | 278 | – |
60 | 60 | 3 | 52 | 52 | 4 | ||
Insurance contract and reinsurance contract balances | -10% | 114 | 114 | (4) | 135 | 135 | (4) |
Investment contract without DPF balances | -10% | 296 | 296 | – | 283 | 283 | – |
| Financial assets subject to property price risk backing | |||||||
insurance and reinsurance contract balances | -10% | (190) | (190) | – | (204) | (204) | – |
| Financial assets subject to property price risk backing | |||||||
Investment contract without DPF balances | -10% | (296) | (296) | – | (283) | (283) | – |
(76) | (76) | (4) | (69) | (69) | (4) |
| Less amounts | ||||||||
| classified as | ||||||||
| 1 year or less | Greater than | No fixed | held for sale | |||||
| or on demand | 1-5 years | 6-10 years | 10 years | term | Total | (see note H3) | Total | |
| 2024 | £m | £m | £m | £m | £m | £m | £m | £m |
Investment contracts | 173,922 | – | – | – | – | 173,922 | (3,175) | 170,747 |
Borrowings 1 | 483 | 2,767 | 1,303 | – | 31 | 4,584 | – | 4,584 |
Derivatives 1 | 641 | 245 | 745 | 8,372 | – | 10,003 | – | 10,003 |
Net asset value attributable to unitholders | 2,486 | – | – | – | – | 2,486 | – | 2,486 |
Obligations for repayment of collateral received | 849 | – | – | – | – | 849 | – | 849 |
Lease liabilities 1 | 13 | 30 | 17 | 17 | – | 77 | – | 77 |
Accruals and deferred income | 545 | 25 | 13 | – | – | 583 | – | 583 |
Other payables | 2,280 | – | – | – | – | 2,280 | – | 2,280 |
| Less amounts | ||||||||
| classified as | ||||||||
| 1 year or less or | Greater than | No fixed | held for sale | |||||
| on demand | 1-5 years | 6-10 years | 10 years | term | Total | (see note H3) | Total | |
| 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
Investment contracts (restated) 2 | 162,495 | – | – | – | – | 162,495 | (4,780) | 157,715 |
Borrowings 1 | 298 | 2,065 | 2,563 | – | 45 | 4,971 | – | 4,971 |
Derivatives 1 | 366 | 403 | 634 | 5,084 | – | 6,487 | (2) | 6,485 |
Net asset value attributable to unitholders | 2,921 | – | – | – | – | 2,921 | – | 2,921 |
Obligations for repayment of collateral received | 1,005 | – | – | – | – | 1,005 | – | 1,005 |
Lease liabilities 1 | 9 | 35 | 26 | 37 | – | 107 | – | 107 |
Accruals and deferred income | 536 | 29 | 14 | – | – | 579 | – | 579 |
Other payables | 2,272 | – | – | – | – | 2,272 | – | 2,272 |
| Up to 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | >5 years | Total | |
| 2024 | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities | 8,054 | 5,183 | 4,585 | 4,916 | 5,282 | 81,334 | 109,354 |
| Up to 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | >5 years | Total | |
2023 restated 1 | £m | £m | £m | £m | £m | £m | £m |
| Insurance contract liabilities | 8,467 | 4,986 | 4,958 | 5,292 | 5,632 | 80,437 | 109,772 |
2024 | 2023 restated 1 | ||||
| Amounts payable | Carrying value of | Amounts payable | Carrying value of | ||
| on demand | portfolio | on demand | portfolio | ||
| £m | £m | £m | £m | ||
With-profits | (42,695) | (49,233) | (44,076) | (51,646) | |
Annuities | (6,564) | (36,513) | (5,163) | (34,293) | |
Unit-linked | (17,773) | (17,016) | (15,793) | (16,404) | |
Protection | (384) | (975) | (612) | (1,722) | |
Short-term payables and receivables (including deposits from reinsurers) | (3,248) | (3,248) | (3,541) | (3,541) | |
(70,664) | (106,985) | (69,185) | (107, | 60 6) |
| Retirement | |||||
| Solutions | Pensions & Savings | With-Profits | Europe & Other | Total | |
| 2024 | £m | £m | £m | £m | £m |
| Insurance contracts issued | |||||
Estimates of present value of future cash flows | (37,934) | (22,160) | (26,152) | (23,108) | (109,354) |
Risk adjustment | (826) | (78) | (89) | (213) | (1,206) |
CSM | (4,000) | (269) | (633) | (329) | (5,231) |
Net insurance contract liabilities issued | (42,760) | (22,507) | (26,874) | (23,650) | (115,791) |
Insurance contract liabilities | (42,760) | (22,507) | (26,874) | (23,650) | (115,791) |
Insurance contract assets | – | – | – | – | – |
Net insurance contract liabilities issued | (42,760) | (22,507) | (26,874) | (23,650) | (115,791) |
| Reinsurance contracts held | |||||
Estimates of present value of future cash flows | 1,307 | 4 | 736 | 322 | 2,369 |
Risk adjustment | 575 | 1 | 34 | 76 | 686 |
CSM | 1,694 | 6 | 141 | 133 | 1,974 |
Net reinsurance contract assets held | 3,576 | 11 | 911 | 531 | 5,029 |
Reinsurance contract assets | 3,734 | 11 | 911 | 531 | 5,187 |
Reinsurance contract liabilities | (158) | – | – | – | (158) |
Net reinsurance contract assets held | 3,576 | 11 | 911 | 531 | 5,029 |
| Retirement | |||||
| Solutions | Pensions & Savings | With-Profits | Europe & Other | Total | |
2023 (restated 1 ) | £m | £m | £m | £m | £m |
| Insurance contracts issued | |||||
Estimates of present value of future cash flows (restated 1 ) | (35,713) | (23,164) | (27,700) | (23,195) | (109,772) |
Risk adjustment | (767) | (84) | (104) | (217) | (1,172) |
CSM (restated 1 ) | (3,749) | (201) | (589) | (244) | (4,783) |
Net insurance contract liabilities issued (restated 1 ) | (40,229) | (23,449) | (28,393) | (23,656) | (115,727) |
Insurance contract liabilities | (40,229) | (23,449) | (28,393) | (23,656) | (115,727) |
Insurance contract assets | – | – | – | – | – |
Net insurance contract liabilities issued | (40,229) | (23,449) | (28,393) | (23,656) | (115,727) |
| Reinsurance contracts held | |||||
Estimates of present value of future cash flows | 935 | 20 | 820 | 391 | 2,166 |
Risk adjustment | 537 | 2 | 46 | 48 | 633 |
CSM | 1,604 | – | 147 | 179 | 1,930 |
Net reinsurance contract assets held | 3,076 | 22 | 1,013 | 618 | 4,729 |
Reinsurance contract assets | 3,223 | 22 | 1,013 | 618 | 4,876 |
Reinsurance contract liabilities | (147) | – | – | – | (147) |
Net reinsurance contract assets held | 3,076 | 22 | 1,013 | 618 | 4,729 |
2024 | 2023 | |||||||
| Estimates of | ||||||||
| Estimates of | the present | |||||||
| the present | value of | |||||||
| value of | Contractual | future cash | Contractual | |||||
| future cash | Risk | service | flows | Risk | service margin | Total | ||
| flows | adjustment | margin | Total | restated 1 | adjustment | restated 1 | restated 1 | |
| Retirement Solutions | £m | £m | £m | £m | £m | £m | £m | £m |
| Insurance contract liabilities as at 1 January | ||||||||
as reported | 35,036 | 767 | 3,741 | 39,544 | 30,779 | 681 | 2,821 | 34,281 |
Restatements 1 | 677 | – | 8 | 685 | ||||
| Insurance contract liabilities as at 1 January | ||||||||
(restated) | 35,713 | 767 | 3,749 | 40,229 | 30,779 | 681 | 2,821 | 34,281 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 1 January | 35,713 | 767 | 3,749 | 40,229 | 30,779 | 681 | 2,821 | 34,281 |
| Changes in profit or loss: | ||||||||
CSM recognised for services provided | – | – | (278) | (278) | – | – | (260) | (260) |
Risk adjustment for the risk expired | – | (71) | – | (71) | – | (39) | – | (39) |
Experience adjustments 1 | (3) | – | – | (3) | (27) | – | – | (27) |
Policyholder tax charges | – | – | – | – | (1) | – | – | (1) |
Total change relating to current service | (3) | (71) | (278) | (352) | (28) | (39) | (260) | (327) |
Contracts initially recognised in the period | (488) | 128 | 360 | – | (602) | 167 | 435 | – |
Changes in estimates that adjust the CSM 1 | (93) | 27 | 66 | – | (574) | (92) | 666 | – |
| Changes in estimates that do not adjust | ||||||||
the CSM | (12) | – | – | (12) | 1 | – | – | 1 |
| Total change relating to future service | (593) | 155 | 426 | (12) | (1,175) | 75 | 1,101 | 1 |
| Adjustments to liabilities for incurred claims | ||||||||
(past service) | – | – | – | – | 106 | – | – | 106 |
| Impairment of assets for insurance acquisition | ||||||||
cash flows | – | – | – | – | (1) | – | – | (1) |
Insurance service result | (596) | 84 | 148 | (364) | (1,098) | 36 | 841 | (221) |
Insurance finance (income)/expense 1 | (614) | (25) | 103 | (536) | 1,971 | 4 | 62 | 2,037 |
| Total changes in consolidated | ||||||||
income statement | (1,210) | 59 | 251 | (900) | 873 | 40 | 903 | 1,816 |
| Cash flows: | ||||||||
Premiums received | 5,853 | – | – | 5,853 | 6,421 | – | – | 6,421 |
Claims and other expenses paid 1 | (3,657) | – | – | (3,657) | (3,752) | – | – | (3,752) |
Insurance acquisition cash flows | (73) | – | – | (73) | (38) | – | – | (38) |
Total cash flows | 2,123 | – | – | 2,123 | 2,631 | – | – | 2,631 |
Other movements 1.2 | 1,308 | – | – | 1,308 | 1,430 | 46 | 25 | 1,501 |
Net insurance contract liabilities as at 31 December | 37,934 | 826 | 4,000 | 42,760 | 35,713 | 767 | 3,749 | 40,229 |
Insurance contract liabilities as at 31 December 1 | 37,934 | 826 | 4,000 | 42,760 | 35,713 | 767 | 3,749 | 40,229 |
Insurance contract assets as at 31 December | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 31 December 1 | 37,934 | 826 | 4,000 | 42,760 | 35,713 | 767 | 3,749 | 40,229 |
2024 | 2023 | |||||||
| Estimates of | ||||||||
| Estimates of | the present | |||||||
| the present | value of | |||||||
| value of | Contractual | future cash | Contractual | |||||
| future cash | Risk | service | flows | Risk | service | Total | ||
| flows | adjustment | margin | Total | restated 1 | adjustment | margin | restated 1 | |
| Pensions & Savings | £m | £m | £m | £m | £m | £m | £m | £m |
| Insurance contract liabilities as at 1 January | ||||||||
as reported | 22,041 | 84 | 201 | 22,326 | 21,350 | 89 | 94 | 21,533 |
Restatements 1 | 1,123 | – | – | 1,123 | – | – | – | – |
| Insurance contract liabilities as at 1 January | ||||||||
(restated) | 23,164 | 84 | 201 | 23,449 | 21,350 | 89 | 94 | 21,533 |
Insurance contract assets as at 1 January | – | – | – | – | (48) | – | – | (48) |
Net insurance contract liabilities as at 1 January | 23,164 | 84 | 201 | 23,449 | 21,302 | 89 | 94 | 21,485 |
| Changes in profit or loss: | ||||||||
CSM recognised for services provided | – | – | (36) | (36) | – | – | (25) | (25) |
Risk adjustment for the risk expired | – | (11) | – | (11) | – | (8) | – | (8) |
Experience adjustments | 63 | – | – | 63 | 10 | – | – | 10 |
Policyholder tax charges | (33) | – | – | (33) | (6) | – | – | (6) |
Total change relating to current service | 30 | (11) | (36) | (17) | 4 | (8) | (25) | (29) |
Contracts initially recognised in the period | – | – | – | – | (67) | 33 | 34 | – |
Changes in estimates that adjust the CSM | (106) | (4) | 110 | – | (103) | (1) | 104 | – |
| Changes in estimates that do not adjust | ||||||||
the CSM | (14) | 8 | – | (6) | (10) | 2 | – | (8) |
Total change relating to future service | (120) | 4 | 110 | (6) | (180) | 34 | 138 | (8) |
| Adjustments to liabilities for incurred claims | ||||||||
(past service) | (22) | – | – | (22) | 14 | – | – | 14 |
Insurance service result | (112) | (7) | 74 | (45) | (162) | 26 | 113 | (23) |
Insurance finance expense/(income) | 1,724 | 1 | (3) | 1,722 | 1,593 | 1 | (4) | 1,590 |
| Total changes in consolidated | ||||||||
income statement | 1,612 | (6) | 71 | 1,677 | 1,431 | 27 | 109 | 1,567 |
| Cash flows: | ||||||||
Premiums received | 377 | – | – | 377 | 389 | – | – | 389 |
Claims and other expenses paid 1 | (2,999) | – | – | (2,999) | (2,365) | – | – | (2,365) |
Total cash flows | (2,622) | – | – | (2,622) | (1,976) | – | – | (1,976) |
Other movements 2 | 6 | – | (3) | 3 | 2,407 | (32) | (2) | 2,373 |
Net insurance contract liabilities as at 31 December 1 | 22,160 | 78 | 269 | 22,507 | 23,164 | 84 | 201 | 23,449 |
Insurance contract liabilities as at 31 December | 22,160 | 78 | 269 | 22,507 | 23,164 | 84 | 201 | 23,449 |
Insurance contract assets as at 31 December | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 31 December | 22,160 | 78 | 269 | 22,507 | 23,164 | 84 | 201 | 23,449 |
2024 | 2023 | ||||||||||
| Estimates of | |||||||||||
| Estimates of | the present | ||||||||||
| the present | value of | Contractual | |||||||||
| value of | Contractual | future cash | service | ||||||||
| future cash | Risk | service | flows | Risk | margin | Total | |||||
| flows | adjustment | margin | Total | restated 1 | adjustment | restated 1 | restated 1 | ||||
| With-Profits | £m | £m | £m | £m | £m | £m | £m | £m | |||
| Insurance contract liabilities as at 1 January | |||||||||||
as reported | 29,880 | 104 | 597 | 30,581 | 28,282 | 158 | 565 | 29,005 | |||
Restatements 1 | (2,180) | – | (8) | (2,188) | (64) | – | (7) | (71) | |||
| Insurance contract liabilities as at 1 January | |||||||||||
(restated) | 27,70 | 0 | 104 | 589 | 28,393 | 28,218 | 158 | 558 | 28,934 | ||
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – | |||
Net insurance contract liabilities as at 1 January | 27,70 | 0 | 104 | 589 | 28,393 | 28,218 | 158 | 558 | 28,934 | ||
| Changes in profit or loss: | |||||||||||
CSM recognised for services provided | – | – | (74) | (74) | – | – | (77) | (77) | |||
Risk adjustment for the risk expired | – | (6) | – | (6) | – | (4) | – | (4) | |||
Experience adjustments | 11 | – | – | 11 | 23 | – | – | 23 | |||
Policyholder tax charges | (36) | – | – | (36) | (17) | – | – | (17) | |||
Total change relating to current service | (25) | (6) | (74) | (105) | 6 | (4) | (77) | (75) | |||
Changes in estimates that adjust the CSM | (98) | (12) | 110 | – | (99) | (20) | 119 | – | |||
| Changes in estimates that do not adjust | |||||||||||
the CSM | (36) | 3 | – | (33) | (52) | (12) | – | (64) | |||
Total change relating to future service | (134) | (9) | 110 | (33) | (151) | (32) | 119 | (64) | |||
| Adjustments to liabilities for incurred claims | |||||||||||
(past service) | (38) | – | – | (38) | (33) | – | – | (33) | |||
Insurance service result | (197) | (15) | 36 | (176) | (178) | (36) | 42 | (172) | |||
Insurance finance expense/(income) | 1,113 | – | 9 | 1,122 | 1,891 | 13 | 10 | 1,914 | |||
| Total changes in consolidated | |||||||||||
income statement | 916 | (15) | 45 | 946 | 1,713 | (23) | 52 | 1,742 | |||
| Cash flows: | |||||||||||
Premiums received | 101 | – | – | 101 | 121 | – | – | 121 | |||
Claims and other expenses paid 1 | (2,567) | – | – | (2,567) | (2,811) | – | – | (2,811) | |||
Total cash flows | (2,466) | – | – | (2,466) | (2,690) | – | – | (2,690) | |||
Other movements 1,2 | 2 | – | (1) | 1 | 459 | (31) | (21) | 407 | |||
Net insurance contract liabilities as at 31 December 1 | 26,152 | 89 | 633 | 26,874 | 27,70 | 0 | 104 | 589 | 28,393 | ||
Insurance contract liabilities as at 31 December | 26,152 | 89 | 633 | 26,874 | 27,70 | 0 | 104 | 589 | 28,393 | ||
Insurance contract assets as at 31 December | – | – | – | – | – | – | – | – | |||
Net insurance contract liabilities as at 31 December 1 | 26,152 | 89 | 633 | 26,874 | 27,70 | 0 | 104 | 589 | 28,393 |
2024 | 2023 | |||||||
Estimates of | ||||||||
Estimates of | the present | |||||||
the present | value of | |||||||
value of | Contractual | future cash | Contractual | |||||
future cash | Risk | service | flows | Risk | service | Total | ||
flows | adjustment | margin | Total | restated 1 | adjustment | margin | restated 1 | |
Europe & Other Insurance contract liabilities as at 1 January | £m | £m | £m | £m | £m | £m | £m | £m |
as reported | 22,829 | 217 | 244 | 23,290 | 22,201 | 169 | 419 | 22,789 |
Restatements 1 | 366 | – | – | 366 | – | – | – | – |
Insurance contract liabilities as at 1 January | 23,195 | 217 | 244 | 23,656 | 22,201 | 169 | 419 | 22,789 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 1 January | 23,195 | 217 | 244 | 23,656 | 22,201 | 169 | 419 | 22,789 |
| Changes in profit or loss: | ||||||||
CSM recognised for services provided | – | – | (56) | (56) | – | – | (47) | (47) |
Risk adjustment for the risk expired | – | (15) | – | (15) | – | (12) | – | (12) |
Experience adjustments | – | – | – | – | 18 | – | – | 18 |
Policyholder tax charges | – | – | – | – | (1) | – | – | (1) |
Total change relating to current service | – | (15) | (56) | (71) | 17 | (12) | (47) | (42) |
Contracts initially recognised in the period | (51) | 6 | 45 | – | (57) | 8 | 53 | 4 |
Changes in estimates that adjust the CSM | (82) | 2 | 80 | – | 116 | 27 | (143) | – |
Changes in estimates that do not adjust the CSM | 3 | 15 | – | 18 | 10 | 25 | – | 35 |
Total change relating to future service | (130) | 23 | 125 | 18 | 69 | 60 | (90) | 39 |
| Adjustments to liabilities for incurred claims | ||||||||
(past service) | (8) | – | – | (8) | (104) | – | – | (104) |
| Impairment of assets for insurance acquisition | ||||||||
cash flows | – | – | – | – | (3) | – | – | (3) |
Insurance service result | (138) | 8 | 69 | (61) | (21) | 48 | (137) | (110) |
Insurance finance expense/(income) | 1,336 | (8) | 20 | 1,348 | 1,550 | (13) | (20) | 1,517 |
| Total changes in consolidated | ||||||||
income statement | 1,198 | – | 89 | 1,287 | 1,529 | 35 | (157) | 1,407 |
| Cash flows: | ||||||||
Premiums received | 1,720 | – | – | 1,720 | 1,673 | – | – | 1,673 |
Claims and other expenses paid 1 | (2,249) | – | – | (2,249) | (1,893) | – | – | (1,893) |
Insurance acquisition cash flows | (106) | – | – | (106) | (116) | – | – | (116) |
Total cash flows | (635) | – | – | (635) | (336) | – | – | (336) |
Other movements 2 | (650) | (4) | (4) | (658) | (199) | 13 | (18) | (204) |
Net insurance contract liabilities as at 31 December 1 | 23,108 | 213 | 329 | 23,650 | 23,195 | 217 | 244 | 23,656 |
Insurance contract liabilities as at 31 December | 23,108 | 213 | 329 | 23,650 | 23,195 | 217 | 244 | 23,656 |
Insurance contract assets as at 31 December | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 31 December | 23,108 | 213 | 329 | 23,650 | 23,195 | 217 | 244 | 23,656 |
2024 | 2023 | |||||||
| Liabilities for remaining | Liabilities for remaining | |||||||
| coverage | coverage | |||||||
| Liabilities for | ||||||||
| Liabilities for | Excluding loss | incurred | ||||||
| Excluding loss | Loss | incurred | component | Loss | claims | |||
| component | component | claims | Total | restated 1 | component | restated 1 | Total | |
| Retirement Solutions | £m | £m | £m | £m | £m | £m | £m | £m |
| Insurance contract liabilities as at 1 January | ||||||||
as reported | 40,050 | 54 | (560) | 39,544 | 34,189 | 56 | 36 | 34,281 |
Restatements 1 | 76 | – | 609 | 685 | – | – | – | – |
| Insurance contract liabilities as at 1 January | ||||||||
(restated) | 40,126 | 54 | 49 | 40,229 | 34,189 | 56 | 36 | 34,281 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 1 January | 40,126 | 54 | 49 | 40,229 | 34,189 | 56 | 36 | 34,281 |
Insurance revenue (note C1) | (3,918) | – | – | (3,918) | (3,751) | – | – | (3,751) |
| Insurance service expenses: | ||||||||
Incurred claims and other expenses 1 | – | (4) | 3,569 | 3,565 | – | (4) | 3,427 | 3,423 |
| Amortisation of insurance acquisition cash | ||||||||
flows | 1 | – | – | 1 | 1 | – | – | 1 |
| Losses on onerous contracts and reversals | ||||||||
of those losses | – | (12) | – | (12) | – | 1 | – | 1 |
| Changes to liabilities for incurred claims | ||||||||
(past service) | – | – | – | – | – | – | 106 | 106 |
| Impairment of assets for insurance acquisition | ||||||||
cash flows | – | – | – | – | (1) | – | – | (1) |
Insurance service result | (3,917) | (16) | 3,569 | (364) | (3,751) | (3) | 3,533 | (221) |
Insurance finance (income)/expense 1 | (552) | 1 | 15 | (536) | 2,036 | 1 | – | 2,037 |
| Total changes in the consolidated | ||||||||
income statement | (4,469) | (15) | 3,584 | (900) | (1,715) | (2) | 3,533 | 1,816 |
Investment components | (301) | – | 301 | – | (160) | – | 160 | – |
| Cash flows: | ||||||||
Premiums received | 5,853 | – | – | 5,853 | 6,421 | – | – | 6,421 |
Claims and other expenses paid 1 | – | – | (3,657) | (3,657) | – | – | (3,752) | (3,752) |
| Insurance acquisition cash flows | (73) | – | – | (73) | (38) | – | – | (38) |
Total cash flows | 5,780 | – | (3,657) | 2,123 | 6,383 | – | (3,752) | 2,631 |
Other movements 1,2 | 1,287 | – | 21 | 1,308 | 1,429 | – | 72 | 1,501 |
Net insurance contract liabilities as at 31 December 1 | 42,423 | 39 | 298 | 42,760 | 40,126 | 54 | 49 | 40,229 |
Insurance contract liabilities as at 31 December | 42,423 | 39 | 298 | 42,760 | 40,126 | 54 | 49 | 40,229 |
Insurance contract assets as at 31 December | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 31 December | 42,423 | 39 | 298 | 42,760 | 40,126 | 54 | 49 | 40,229 |
2024 | 2023 | |||||||
| Liabilities for remaining | Liabilities for remaining | |||||||
| coverage | coverage | |||||||
| Liabilities for | ||||||||
| Liabilities for | incurred | |||||||
| Excluding loss | Loss | incurred | Excluding loss | Loss | claims | Total | ||
| component | component | claims | Total | component | component | restated 1 | restated 1 | |
| Pensions & Savings | £m | £m | £m | £m | £m | £m | £m | £m |
| Insurance contract liabilities as at 1 January | ||||||||
as reported | 22,892 | 115 | (681) | 22,326 | 21,359 | 131 | 43 | 21,533 |
Restatements 1 | – | – | 1,123 | 1,123 | – | – | – | – |
| Insurance contract liabilities as at 1 January | ||||||||
(restated) | 22,892 | 115 | 442 | 23,449 | 21,359 | 131 | 43 | 21,533 |
Insurance contract assets as at 1 January | – | – | – | – | (50) | 2 | – | (48) |
Net insurance contract liabilities as at 1 January | 22,892 | 115 | 442 | 23,449 | 21,309 | 133 | 43 | 21,485 |
Insurance revenue (note C1) | (274) | – | – | (274) | (272) | – | – | (272) |
| Insurance service expenses: | ||||||||
Incurred claims and other expenses | – | (14) | 271 | 257 | – | (14) | 257 | 243 |
| Amortisation of insurance acquisition | ||||||||
cash flows | – | – | – | – | – | – | – | – |
| Losses on onerous contracts and reversals | ||||||||
of those losses | – | (6) | – | (6) | – | (8) | – | (8) |
| Changes to liabilities for incurred claims | ||||||||
(past service) | – | – | (22) | (22) | – | – | 14 | 14 |
Insurance service result | (274) | (20) | 249 | (45) | (272) | (22) | 271 | (23) |
Insurance finance expense | 1,708 | – | 14 | 1,722 | 1,576 | 5 | 9 | 1,590 |
| Total changes in the consolidated | ||||||||
income statement | 1,434 | (20) | 263 | 1,677 | 1,304 | (17) | 280 | 1,567 |
Investment components | (2,679) | – | 2,679 | – | (2,207) | – | 2,207 | – |
| Cash flows: | ||||||||
Premiums received | 377 | – | – | 377 | 389 | – | – | 389 |
Claims and other expenses paid 1 | – | – | (2,999) | (2,999) | – | – | (2,365) | (2,365) |
Total cash flows | 377 | – | (2,999) | (2,622) | 389 | – | (2,365) | (1,976) |
Other movements 2 | 5 | (1) | (1) | 3 | 2,097 | (1) | 277 | 2,373 |
Net insurance contract liabilities as at 31 December 1 | 22,029 | 94 | 384 | 22,507 | 22,892 | 115 | 442 | 23,449 |
Insurance contract liabilities as at 31 December | 22,029 | 94 | 384 | 22,507 | 22,892 | 115 | 442 | 23,449 |
| Insurance contract assets as at 31 December | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 31 December 1 | 22,029 | 94 | 384 | 22,507 | 22,892 | 115 | 442 | 23,449 |
2024 | 2023 | |||||||
| Liabilities for remaining | Liabilities for remaining | |||||||
| coverage | coverage | |||||||
| Liabilities for | ||||||||
| Liabilities for | Excluding loss | incurred | ||||||
| Excluding loss | Loss | incurred | component | Loss | claims | Total | ||
| component | component | claims | Total | restated 1 | component | restated 1 | restated 1 | |
| With-Profits | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January as reported | 27,591 | 312 | 2,678 | 30,581 | 27,812 | 397 | 796 | 29,005 |
Restatements 1 | (71) | – | (2,117) | (2,188) | (71) | – | – | (71) |
| Insurance contract liabilities as at 1 January | ||||||||
(restated) | 27,520 | 312 | 561 | 28,393 | 27,741 | 397 | 796 | 28,934 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 1 January | 27,520 | 312 | 561 | 28,393 | 27,741 | 397 | 796 | 28,934 |
Insurance revenue (note C1) | (378) | – | – | (378) | (267) | – | – | (267) |
| Insurance service expenses: | ||||||||
Incurred claims and other expenses | – | (43) | 316 | 273 | – | (61) | 253 | 192 |
| Losses on onerous contracts and reversals | ||||||||
of those losses | – | (33) | – | (33) | – | (64) | – | (64) |
| Changes to liabilities for incurred claims | ||||||||
(past service) | – | – | (38) | (38) | – | – | (33) | (33) |
Insurance service result | (378) | (76) | 278 | (176) | (267) | (125) | 220 | (172) |
Insurance finance expense | 1,098 | 1 | 23 | 1,122 | 1,883 | 14 | 17 | 1,914 |
| Total changes in the consolidated | ||||||||
income statement | 720 | (75) | 301 | 946 | 1,616 | (111) | 237 | 1,742 |
Investment components | (2,369) | – | 2,369 | – | (2,360) | – | 2,360 | – |
| Cash flows: | ||||||||
Premiums received | 101 | – | – | 101 | 121 | – | – | 121 |
Claims and other expenses paid 1 | – | – | (2,567) | (2,567) | – | – | (2,811) | (2,811) |
Total cash flows | 101 | – | (2,567) | (2,466) | 121 | – | (2,811) | (2,690) |
Other movements 2 | – | 1 | – | 1 | 402 | 26 | (21) | 407 |
Net insurance contract liabilities as at 31 December 1 | 25,972 | 238 | 664 | 26,874 | 27,520 | 312 | 561 | 28,393 |
Insurance contract liabilities as at 31 December | 25,972 | 238 | 664 | 26,874 | 27,520 | 312 | 561 | 28,393 |
Insurance contract assets as at 31 December | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 31 December 1 | 25,972 | 238 | 664 | 26,874 | 27,520 | 312 | 561 | 28,393 |
2024 | 2023 | |||||||
| Liabilities for remaining | Liabilities for remaining | |||||||
| coverage | coverage | |||||||
Liabilities for | ||||||||
Liabilities for | incurred | |||||||
Excluding loss | Loss | incurred | Excluding loss | Loss | claims | Total | ||
component | component | claims | Total | component | component | restated 1 | restated 1 | |
Europe & Other Insurance contract liabilities as at 1 January | £m | £m | £m | £m | £m | £m | £m | £m |
as reported | 23,055 | 142 | 93 | 23,290 | 22,271 | 72 | 446 | 22,789 |
Restatements 1 | – | – | 366 | 366 | – | – | – | – |
| Insurance contract liabilities as at 1 January | ||||||||
(restated) | 23,055 | 142 | 459 | 23,656 | 22,271 | 72 | 446 | 22,789 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 1 January | 23,055 | 142 | 459 | 23,656 | 22,271 | 72 | 446 | 22,789 |
Insurance revenue (note C1) | (569) | – | – | (569) | (571) | – | – | (571) |
| Insurance service expenses: | ||||||||
Incurred claims and other expenses | – | (34) | 521 | 487 | – | (11) | 526 | 515 |
Amortisation of insurance acquisition cash flows | 11 | – | – | 11 | 14 | – | – | 14 |
| Losses on onerous contracts and reversals | ||||||||
of those losses | – | 18 | – | 18 | – | 39 | – | 39 |
| Changes to liabilities for incurred claims | ||||||||
(past service) | – | – | (8) | (8) | – | – | (104) | (104) |
| Impairment of assets for insurance acquisition | ||||||||
cash flows | – | – | – | – | (3) | – | – | (3) |
Insurance service result | (558) | (16) | 513 | (61) | (560) | 28 | 422 | (110) |
Insurance finance expense | 1,326 | 18 | 4 | 1,348 | 1,488 | 14 | 15 | 1,517 |
| Total changes in the consolidated | ||||||||
income statement | 768 | 2 | 517 | 1,287 | 928 | 42 | 437 | 1,407 |
Investment components | (1,485) | – | 1,485 | – | (1,483) | – | 1,483 | – |
| Cash flows: | ||||||||
Premiums received | 1,720 | – | – | 1,720 | 1,673 | – | – | 1,673 |
Claims and other expenses paid 1 | – | – | (2,249) | (2,249) | – | – | (1,893) | (1,893) |
Insurance acquisition cash flows | (106) | – | – | (106) | (116) | – | – | (116) |
Total cash flows | 1,614 | – | (2,249) | (635) | 1,557 | – | (1,893) | (336) |
Other movements 2 | (646) | (4) | (8) | (658) | (218) | 28 | (14) | (204) |
Net insurance contract liabilities as at 31 December 1 | 23,306 | 140 | 204 | 23,650 | 23,055 | 142 | 459 | 23,656 |
Insurance contract liabilities as at 31 December | 23,306 | 140 | 204 | 23,650 | 23,055 | 142 | 459 | 23,656 |
Insurance contract assets as at 31 December | – | – | – | – | – | – | – | – |
Net insurance contract liabilities as at 31 December 1 | 23,306 | 140 | 204 | 23,650 | 23,055 | 142 | 459 | 23,656 |
2024 | 2023 | |||||||
| Estimates of | Estimates of | |||||||
| the present | the present | |||||||
| value of | Contractual | value of | ||||||
| future cash | Risk | service | future | Risk | Contractual | |||
| flows | adjustment | margin | Total | cash flows | adjustment | service margin | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Reinsurance contract liabilities as at 1 January | (244) | 37 | 60 | (147) | (8) | – | 1 | (7) |
Reinsurance contract assets as at 1 January | 2,410 | 596 | 1,870 | 4,876 | 2,285 | 478 | 1,308 | 4,071 |
Net reinsurance contract assets as at 1 January | 2,166 | 633 | 1,930 | 4,729 | 2,277 | 478 | 1,309 | 4,064 |
| – | ||||||||
Changes in profit or loss: | – | |||||||
CSM recognised for services received | – | – | (163) | (163) | – | – | (168) | (168) |
Risk adjustment for the risk expired | – | (58) | – | (58) | – | (30) | – | (30) |
Experience adjustments | (21) | – | – | (21) | 27 | – | – | 27 |
Total change relating to current service | (21) | (58) | (163) | (242) | 27 | (30) | (168) | (171) |
Contracts initially recognised in the period | (190) | 116 | 74 | – | (351) | 229 | 122 | – |
Changes in estimates that adjust the CSM | (93) | 17 | 76 | – | (610) | (49) | 659 | – |
| Changes in estimates that do not adjust | ||||||||
the CSM | (12) | 9 | – | (3) | (17) | 7 | – | (10) |
| Reversal of impairment of assets for reinsurance | ||||||||
acquisition cash flows | – | – | – | – | 2 | – | – | 2 |
Total change relating to future service | (295) | 142 | 150 | (3) | (976) | 187 | 781 | (8) |
| Changes in amounts recoverable arising | ||||||||
| from changes in liabilities for incurred claims | ||||||||
(past service) | – | – | – | – | (1) | – | – | (1) |
| Net (expenses)/income from reinsurance | ||||||||
contracts | (316) | 84 | (13) | (245) | (950) | 157 | 613 | (180) |
Reinsurance finance (expense)/income | (130) | (28) | 49 | (109) | 156 | (3) | 26 | 179 |
| Total changes in consolidated income | ||||||||
statement | (446) | 56 | 36 | (354) | (794) | 154 | 639 | (1) |
| Cash flows: | ||||||||
Premiums paid | 2,658 | – | – | 2,658 | 3,085 | – | – | 3,085 |
Claims recovered and other expenses paid | (2,000) | – | – | (2,000) | (2,280) | – | – | (2,280) |
Total cash flows | 658 | – | – | 658 | 805 | – | – | 805 |
Other movements 1 | (9) | (3) | 8 | (4) | (122) | 1 | (18) | (139) |
Net reinsurance contract assets as at 31 December | 2,369 | 686 | 1,974 | 5,029 | 2,166 | 633 | 1,930 | 4,729 |
| Reinsurance contract liabilities as at | – | |||||||
31 December | (252) | 34 | 60 | (158) | (244) | 37 | 60 | (147) |
Reinsurance contract assets as at 31 December | 2,621 | 652 | 1,914 | 5,187 | 2,410 | 596 | 1,870 | 4,876 |
Net reinsurance contract assets as at 31 December | 2,369 | 686 | 1,974 | 5,029 | 2,166 | 633 | 1,930 | 4,729 |
Analysed by segment as follows: | – | |||||||
Retirement Solutions | 1,307 | 575 | 1,694 | 3,576 | 935 | 537 | 1,604 | 3,076 |
Pensions & Savings | 4 | 1 | 6 | 11 | 20 | 2 | – | 22 |
With-profits | 736 | 34 | 141 | 911 | 820 | 46 | 147 | 1,013 |
Europe & Other Net reinsurance contract assets as at | 322 | 76 | 133 | 531 | 391 | 48 | 179 | 618 |
31 December | 2,369 | 686 | 1,974 | 5,029 | 2,166 | 633 | 1,930 | 4,729 |
2024 | 2023 | |||||||
Assets for remaining coverage | Assets for remaining coverage | |||||||
| Excluding loss | Assets for | Excluding loss | Assets for | |||||
| recovery | Loss recovery | incurred | recovery | Loss recovery | incurred | |||
| component | component | claims | Total | component | component | claims | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Reinsurance contract liabilities as at 1 January | (152) | – | 5 | (147) | (7) | – | – | (7) |
Reinsurance contract assets as at 1 January | 7,147 | 37 | (2,308) | 4,876 | 6,705 | 47 | (2,681) | 4,071 |
Net reinsurance contract assets as at 1 January | 6,995 | 37 | (2,303) | 4,729 | 6,698 | 47 | (2,681) | 4,064 |
Reinsurance expenses | (2,504) | – | – | (2,504) | (2,349) | – | – | (2,349) |
Claims recoverable and other expenses incurred | – | – | 2,267 | 2,267 | – | – | 2,181 | 2,181 |
Changes in the CSM due to recognition and reversal of a loss-recovery component from onerous underlying contracts | – | (3) | – | (3) | – | (10) | – | (10) |
| Changes to assets for incurred claims | ||||||||
(past service) | – | – | – | – | – | – | (1) | (1) |
| Cost of retroactive cover on reinsurance | ||||||||
contracts held | – | (5) | – | (5) | – | (3) | – | (3) |
| Reversal of impairment of assets for insurance | ||||||||
acquisition cash flows | – | – | – | – | 2 | – | – | 2 |
| Net (expense)/income from reinsurance | ||||||||
contracts held | (2,504) | (8) | 2,267 | (245) | (2,347) | (13) | 2,180 | (180) |
Reinsurance finance (expense)/income | (94) | 1 | (16) | (109) | 179 | – | – | 179 |
| Total changes in the consolidated | ||||||||
income statement | (2,598) | (7) | 2,251 | (354) | (2,168) | (13) | 2,180 | (1) |
Investment components | (126) | – | 126 | – | (35) | – | 35 | – |
| Cash flows: | ||||||||
Premiums paid | 2,658 | – | – | 2,658 | 3,085 | – | – | 3,085 |
Claims recovered and other expenses paid | – | – | (2,000) | (2,000) | – | – | (2,280) | (2,280) |
Total cash flows | 2,658 | – | (2,000) | 658 | 3,085 | – | (2,280) | 805 |
Other movements 1 | (16) | 10 | 2 | (4) | (585) | 3 | 443 | (139) |
Net reinsurance contract assets as at 31 December | 6,913 | 40 | (1,924) | 5,029 | 6,995 | 37 | (2,303) | 4,729 |
| Reinsurance contract liabilities as at | – | |||||||
31 December | (163) | – | 5 | (158) | (152) | – | 5 | (147) |
Reinsurance contract assets as at 31 December | 7,076 | 40 | (1,929) | 5,187 | 7,147 | 37 | (2,308) | 4,876 |
Net reinsurance contract assets as at 31 December | 6,913 | 40 | (1,924) | 5,029 | 6,995 | 37 | (2,303) | 4,729 |
Analysed by segment as follows: | – | |||||||
Retirement Solutions | 5,543 | 25 | (1,992) | 3,576 | 5,421 | 36 | (2,381) | 3,076 |
Pensions & Savings | 7 | – | 4 | 11 | 6 | – | 16 | 22 |
With-Profits | 879 | – | 32 | 911 | 984 | – | 29 | 1,013 |
Europe & Other Net reinsurance contract assets as at | 484 | 15 | 32 | 531 | 584 | 1 | 33 | 618 |
31 December | 6,913 | 40 | (1,924) | 5,029 | 6,995 | 37 | (2,303) | 4,729 |
2024 | 2023 (restated 1 ) | |||||
| Fully retrospective | Fully retrospective | |||||
| approach at | approach at | |||||
| Fair value approach | transition and new | Fair value approach | transition and new | |||
| at transition | contracts | Total | at transition | contracts | Total | |
| Retirement Solutions | £m | £m | £m | £m | £m | £m |
CSM as at 1 January as reported | 1,162 | 2,579 | 3,741 | 784 | 2,037 | 2,821 |
Restatements 1 | – | 8 | 8 | – | – | – |
CSM as at 1 January (restated) | 1,162 | 2,587 | 3,749 | 784 | 2,037 | 2,821 |
| Changes that relate to current service: | ||||||
CSM recognised for services provided | (107) | (171) | (278) | (103) | (157) | (260) |
| Changes that relate to future service: | ||||||
Contracts initially recognised in the period | – | 360 | 360 | – | 435 | 435 |
Changes in estimates that adjust the CSM 1 | 115 | (49) | 66 | 438 | 228 | 666 |
Insurance service result | 8 | 140 | 148 | 335 | 506 | 841 |
Insurance finance expenses | 26 | 77 | 103 | 18 | 44 | 62 |
| Total changes in consolidated | ||||||
income statement | 34 | 217 | 251 | 353 | 550 | 903 |
Other movements | 3 | (3) | – | 25 | – | 25 |
CSM as at 31 Decembe 1 | 1,199 | 2,801 | 4,000 | 1,162 | 2,587 | 3,749 |
2024 | 2023 | |||||
| Fully retrospective | Fully retrospective | |||||
| approach at | approach at | |||||
| Fair value approach | transition and new | Fair value approach | transition and new | |||
| at transition | contracts | Total | at transition | contracts | Total | |
| Pensions & Savings | £m | £m | £m | £m | £m | £m |
CSM as at 1 January | 129 | 72 | 201 | 94 | – | 94 |
| Changes that relate to current service: | ||||||
CSM recognised for services provided | (25) | (11) | (36) | (17) | (8) | (25) |
| Changes that relate to future service: | ||||||
Contracts initially recognised in the period | – | – | – | – | 34 | 34 |
Changes in estimates that adjust the CSM | 80 | 30 | 110 | 54 | 50 | 104 |
Insurance service result | 55 | 19 | 74 | 37 | 76 | 113 |
Insurance finance income | – | (3) | (3) | – | (4) | (4) |
| Total changes in consolidated | ||||||
income statement | 55 | 16 | 71 | 37 | 72 | 109 |
Other movements | (3) | – | (3) | (2) | – | (2) |
CSM as at 31 December | 181 | 88 | 269 | 129 | 72 | 201 |
2024 | 2023 (restated 1 ) | |||||
| Fully | Fully | |||||
| retrospective | retrospective | |||||
| Fair value | approach at | Fair value | approach at | |||
| approach at | transition and | approach at | transition and | |||
| transition | new contracts | Total | transition | new contracts | Total | |
| With-Profits | £m | £m | £m | £m | £m | £m |
CSM as at 1 January as reported | 525 | 72 | 597 | 514 | 51 | 565 |
Restatements 1 | (8) | – | (8) | (7) | (7) | |
CSM as at 1 January (restated) | 517 | 72 | 589 | 507 | 51 | 558 |
| Changes that relate to current service: | ||||||
CSM recognised for services provided | (64) | (10) | (74) | (69) | (8) | (77) |
| Changes that relate to future service: | ||||||
Changes in estimates that adjust the CSM | 84 | 26 | 110 | 90 | 29 | 119 |
Insurance service result | 20 | 16 | 36 | 21 | 21 | 42 |
Insurance finance expenses | 8 | 1 | 9 | 9 | 1 | 10 |
Total changes in consolidated income statement | 28 | 17 | 45 | 30 | 22 | 52 |
Other movements 1 | 2 | (3) | (1) | (20) | (1) | (21) |
CSM as at 31 Decembe 1 | 547 | 86 | 633 | 517 | 72 | 589 |
| Fully | Fully | |||||
| retrospective | retrospective | |||||
| Fair value | approach at | Fair value | approach at | |||
| approach at | transition and | approach at | transition and | |||
| transition | new contracts | Total | transition | new contracts | Total | |
| Europe & Other | £m | £m | £m | £m | £m | £m |
CSM as at 1 January | 169 | 75 | 244 | 306 | 113 | 419 |
| Changes that relate to current service: | ||||||
CSM recognised for services provided | (26) | (30) | (56) | (27) | (20) | (47) |
| Changes that relate to future service: | ||||||
Contracts initially recognised in the period | – | 45 | 45 | – | 53 | 53 |
Changes in estimates that adjust the CSM | 68 | 12 | 80 | (85) | (58) | (143) |
Insurance service result | 42 | 27 | 69 | (112) | (25) | (137) |
Insurance finance (income)/expenses | 17 | 3 | 20 | (22) | 2 | (20) |
Total changes in consolidated income statement | 59 | 30 | 89 | (134) | (23) | (157) |
Other movements | (3) | (1) | (4) | (3) | (15) | (18) |
CSM as at 31 December | 225 | 104 | 329 | 169 | 75 | 244 |
2024 | 2023 | |||||
| Fully | Fully | |||||
| retrospective | retrospective | |||||
| Fair value | approach at | Fair value | approach at | |||
| approach at | transition and | approach at | transition and | |||
| transition | new contracts | Total | transition | new contracts | Total | |
| £m | £m | £m | £m | £m | £m | |
CSM as at 1 January | 823 | 1,107 | 1,930 | 697 | 612 | 1,309 |
| Changes that relate to current service: | ||||||
CSM recognised for services received | (87) | (76) | (163) | (99) | (69) | (168) |
| Changes that relate to future service: | ||||||
Contracts initially recognised in the period | – | 74 | 74 | – | 122 | 122 |
Changes in estimates that adjust the CSM | 5 | 71 | 76 | 254 | 405 | 659 |
Net expenses from reinsurance contracts | (82) | 69 | (13) | 155 | 458 | 613 |
Reinsurance finance income | 15 | 34 | 49 | 10 | 16 | 26 |
Total changes in consolidated income statement | (67) | 103 | 36 | 165 | 474 | 639 |
Other movements | 7 | 1 | 8 | (39) | 21 | (18) |
CSM as at 31 December | 763 | 1,211 | 1,974 | 823 | 1,107 | 1,930 |
| Analysed by segment as follows: | ||||||
Retirement Solutions | 489 | 1,205 | 1,694 | 497 | 1,107 | 1,604 |
Pensions & Savings | – | 6 | 6 | – | – | – |
With-Profits | 141 | – | 141 | 147 | – | 147 |
Europe & Other | 133 | – | 133 | 179 | – | 179 |
CSM as at 31 December | 763 | 1,211 | 1,974 | 823 | 1,107 | 1,930 |
| More than 10 | ||||||||
| Less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | years | Total | |
| 2024 | £m | £m | £m | £m | £m | £m | £m | £m |
| Insurance contracts issued | ||||||||
Retirement Solutions | 263 | 250 | 239 | 228 | 218 | 933 | 1,869 | 4,000 |
Pensions & Savings | 30 | 26 | 24 | 21 | 19 | 68 | 81 | 269 |
With-Profits | 65 | 56 | 49 | 43 | 37 | 139 | 244 | 633 |
Europe & Other | 35 | 30 | 28 | 24 | 23 | 75 | 114 | 329 |
Total CSM | 393 | 362 | 340 | 316 | 297 | 1,215 | 2,308 | 5,231 |
| Reinsurance contracts held | ||||||||
Retirement Solutions | (120) | (113) | (107) | (101) | (96) | (401) | (756) | (1,694) |
Pensions & Savings | (2) | (2) | – | – | – | (1) | (1) | (6) |
With-Profits | (13) | (13) | (11) | (10) | (8) | (32) | (54) | (141) |
Europe & Other | (10) | (10) | (10) | (10) | (10) | (43) | (40) | (133) |
Total CSM | (145) | (138) | (128) | (121) | (114) | (477) | (851) | (1,974) |
| More than 10 | ||||||||
| Less than 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | years | Total | |
2023 (restated 1 ) | £m | £m | £m | £m | £m | £m | £m | £m |
| Insurance contracts issued | ||||||||
Retirement Solutions 1 | 244 | 237 | 225 | 214 | 205 | 879 | 1,745 | 3,749 |
Pensions & Savings | 26 | 21 | 18 | 16 | 14 | 49 | 57 | 201 |
With-Profits 1 | 65 | 55 | 49 | 43 | 37 | 125 | 215 | 589 |
Europe & Other | 33 | 25 | 23 | 20 | 18 | 64 | 61 | 244 |
Total CSM | 368 | 338 | 315 | 293 | 274 | 1,117 | 2,078 | 4,783 |
| Reinsurance contracts held | ||||||||
Retirement Solutions | (116) | (111) | (105) | (99) | (93) | (383) | (697) | (1,604) |
With-Profits | (14) | (13) | (12) | (11) | (9) | (32) | (56) | (147) |
| Europe & Other | (16) | (15) | (14) | (13) | (13) | (51) | (57) | (179) |
Total CSM | (146) | (139) | (131) | (123) | (115) | (466) | (810) | (1,930) |
2024 | 2023 | |||||||||
Contracts issued | Contracts acquired | Contracts issued | Contracts acquired | |||||||
| Profitable | Onerous | Profitable | Onerous | Total | Profitable | Onerous | Profitable | Onerous | Total | |
| Retirement Solutions | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Estimate of present value of future cash outflows: | ||||||||||
Insurance acquisition cash flows | 73 | – | – | – | 73 | 39 | – | – | – | 39 |
| Claims and other directly | ||||||||||
attributable expenses | 6,320 | – | – | – | 6,320 | 5,710 | – | 1,443 | – | 7,153 |
| Estimates of present value | ||||||||||
of future cash outflows | 6,393 | – | – | – | 6,393 | 5,749 | – | 1,443 | – | 7,192 |
| Estimates of present value | ||||||||||
of future cash inflows | (6,881) | – | – | – | (6,881) | (6,280) | – | (1,514) | – | (7,794) |
Risk adjustment incurred | 128 | – | – | – | 128 | 132 | – | 35 | – | 167 |
CSM | 360 | – | – | – | 360 | 399 | – | 36 | – | 435 |
| Losses on onerous contracts | ||||||||||
at initial recognition | – | – | – | – | – | – | – | – | – | – |
2024 | 2023 | |||||||||
Contracts issued | Contracts acquired | Contracts issued | Contracts acquired | |||||||
| Profitable | Onerous | Profitable | Onerous | Total | Profitable | Onerous | Profitable | Onerous | Total | |
| Pension & Savings | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Estimate of present value of future cash outflows: | ||||||||||
Insurance acquisition cash flows | – | – | – | – | – | – | – | – | – | – |
| Claims and other directly | ||||||||||
attributable expenses | – | – | – | – | – | – | – | 2,344 | – | 2,344 |
| Estimates of present value | ||||||||||
of future cash outflows | – | – | – | – | – | – | – | 2,344 | – | 2,344 |
| Estimates of present value | ||||||||||
of future cash inflows | – | – | – | – | – | – | – | (2,411) | – | (2,411) |
Risk adjustment incurred | – | – | – | – | – | – | – | 33 | – | 33 |
CSM | – | – | – | – | – | – | – | 34 | – | 34 |
| Losses on onerous contracts | ||||||||||
at initial recognition | – | – | – | – | – | – | – | – | – | – |
2024 | 2023 | |||||||||
Contracts issued | Contracts acquired | Contracts issued | Contracts acquired | |||||||
| Profitable | Onerous | Profitable | Onerous | Total | Profitable | Onerous | Profitable | Onerous | Total | |
| With-Profits | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Estimate of present value of future cash outflows: | ||||||||||
Insurance acquisition cash flows | – | – | – | – | – | – | – | – | – | – |
| Claims and other directly | ||||||||||
attributable expenses | – | – | – | – | – | – | – | 349 | – | 349 |
| Estimates of present value | ||||||||||
of future cash outflows | – | – | – | – | – | – | – | 349 | – | 349 |
| Estimates of present value | ||||||||||
of future cash inflows | – | – | – | – | – | – | – | (349) | – | (349) |
Risk adjustment incurred | – | – | – | – | – | – | – | – | – | – |
CSM | – | – | – | – | – | – | – | – | – | – |
| Losses on onerous contracts | ||||||||||
at initial recognition | – | – | – | – | – | – | – | – | – | – |
2024 | 2023 | |||||||||
Contracts issued | Contracts acquired | Contracts issued | Contracts acquired | |||||||
Profitable | Onerou | Profitable | Onerous | Total | Profitable | Onerous | Profitable | Onerous | Total | |
Europe & Other Estimate of present value of future cash outflows: | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance acquisition cash flows | 79 | – | – | – | 79 | 80 | – | – | – | 80 |
| Claims and other directly | ||||||||||
attributable expenses | 156 | 22 | – | – | 178 | 172 | 270 | 109 | – | 551 |
| Estimates of present value | ||||||||||
of future cash outflows | 235 | 22 | – | – | 257 | 252 | 270 | 109 | – | 631 |
| Estimates of present value | ||||||||||
of future cash inflows | (285) | (23) | – | – | (308) | (308) | (268) | (112) | – | (688) |
Risk adjustment incurred | 5 | 1 | – | – | 6 | 5 | 2 | 1 | – | 8 |
CSM | 45 | – | – | – | 45 | 51 | – | 2 | – | 53 |
| Losses on onerous contracts | ||||||||||
at initial recognition | – | – | – | – | – | – | 4 | – | – | 4 |
2024 | 2023 | |||||||||
Contracts originated | Contracts acquired | Contracts originated | Contracts acquired | |||||||
| Without | With | Without | With | Without | With | Without | With | |||
| a loss | a loss | a loss | a loss | a loss | a loss | a loss | a loss | |||
| recovery | recovery | recovery | recovery | recovery | recovery | recovery | recovery | |||
| component | component | component | component | Total | component | component | component | component | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Estimate of present value of future | ||||||||||
cash inflows | 5,597 | – | – | – | 5,597 | 8,287 | – | 153 | – | 8,440 |
| Estimates of present value of future | ||||||||||
cash outflows | (5,787) | – | – | – | (5,787) | (8,584) | – | (207) | – | (8,791) |
Risk adjustment incurred | 116 | – | – | – | 116 | 195 | – | 34 | – | 229 |
CSM | 74 | – | – | – | 74 | 102 | – | 20 | – | 122 |
Income recognised on initial recognition | – | – | – | – | – | – | – | – | – | – |
2024 | 2023 | |||||||
| Pensions & | Europe & | |||||||
| Pensions & | Europe & | Savings | With-profits | Other | Total | |||
| Savings | With-profits | Other | Total | restated 1 | restated 1 | restated 1 | restated 1 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Collective investment schemes | 17,753 | 21,736 | 14,598 | 54,087 | 17,477 | 17,603 | 15,532 | 50,612 |
Debt securities | 2,554 | 6,569 | 4,881 | 14,004 | 2,861 | 7,923 | 3,894 | 14,678 |
Equities | 1,753 | 3,987 | 1,135 | 6,875 | 2,392 | 6,106 | 967 | 9,465 |
Investment property | 266 | 788 | 14 | 1,068 | 219 | 790 | 18 | 1,027 |
Derivative assets | 1 | 159 | 893 | 1,053 | 98 | 256 | 1,007 | 1,361 |
Cash and cash equivalents | 85 | 79 | 363 | 527 | 46 | 77 | 329 | 452 |
Loans and deposits | – | 2 | 142 | 144 | – | 3 | 196 | 199 |
Other assets | 75 | 806 | 621 | 1,502 | 83 | 652 | 167 | 902 |
Derivative liabilities | (3) | (494) | (152) | (649) | (1) | (468) | (434) | (903) |
Obligation for repayment of collateral received | – | (90) | (181) | (271) | (2) | (109) | (228) | (339) |
Insurance contract liabilities | – | (2,132) | (4) | (2,136) | – | (2,059) | (4) | (2,063) |
Investment contract liabilities | – | (8,550) | – | (8,550) | – | ( 7,128) | – | (7,128) |
Other liabilities | (37) | (1,172) | (855) | (2,064) | (28) | (708) | (522) | (1,258) |
22,447 | 21,688 | 21,455 | 65,590 | 23,145 | 22,938 | 20,922 | 67,0 05 |
Mortality | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as a result of higher |
| than expected number of death claims on assurance products, lower than expected improvements in mortality or | |
| adverse movement in mortality rates on Equity Release Mortgages. | |
Longevity | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as a result of lower |
| than expected number of deaths experienced on annuity products or greater than expected improvements in | |
| annuitant mortality. | |
Morbidity/Disability | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as a result of higher |
| than expected number of inceptions on critical illness or income protection policies and lower than expected recovery | |
| rates on income protection policies or adverse movements in morbidity rates on Equity Release Mortgages. | |
Expenses | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as a result of |
| unexpected timing or value of expenses incurred. | |
Persistency | The risk of reductions in earnings, capital and/or value through a financial loss arising as a result of adverse movements in |
| surrender rates, guaranteed annuity option (‘GAO’) surrender rates, GAO take-up rates, policyholder retirement dates, | |
| the occurrence of a mass lapse event or adverse change in mortgage prepayment rates leading to losses. | |
New business pricing | The risk of reductions in earnings, capital and/or value through a financial loss arising as a result of inappropriate pricing |
| of new business that is not in line with the underlying risk factors for that business. | |
Concentration of risk | The concentration of risk arising from insurance contracts might exist where the Group has significant exposure to specific |
| demographic factors such as age, smoker status, geographical location. The Group’s exposure to insurance risk is spread | |
| across a diversified portfolio of products and approximately 12 million policyholders. Concentration risk might also arise | |
| from insurance contracts that expose the Group to financial risk as a result of options and guarantees contained within the | |
| product. Details of the Group’s approach to managing these features are contained in F11.3 Managing Product Risk. | |
| The Group sets individual risk limits as a key control within its Risk Appetite Framework. Risk limits are reviewed as part of | |
| approving the Group’s Business Plan and permit concentrations of certain risks only where the strategy can be | |
| demonstrated as affordable within risk appetite. |
Impact on profit after tax | Impact on equity | Impact on CSM | |||||
| Gross of | Net of | Gross of | Net of | Gross of | Net of | ||
| Change in risk | reinsurance | reinsurance | reinsurance | reinsurance | reinsurance | reinsurance | |
| 2024 | variable | £m | £m | £m | £m | £m | £m |
+5% | (53) | (25) | (53) | (25) | (55) | (54) | |
| Assurance mortality | -5% | 28 | 6 | 28 | 6 | 92 | 82 |
+5% | 330 | 146 | 308 | 144 | (1,236) | (452) | |
| Annuitant longevity | -5% | (323) | (145) | (303) | (143) | 1,183 | 433 |
+10% | (39) | (47) | (39) | (47) | (8) | 17 | |
| Lapse rates | -10% | 33 | 48 | 33 | 48 | 26 | (18) |
+10% | (63) | (63) | (63) | (63) | (251) | (251) | |
| Expenses | -10% | 43 | 43 | 43 | 43 | 277 | 277 |
Impact on profit after tax | Impact on equity | Impact on CSM | |||||
| Gross of | Net of | Gross of | Net of | Gross of | Net of | ||
| Change in risk | reinsurance | reinsurance | reinsurance | reinsurance | reinsurance | reinsurance | |
| 2023 restated | variable | £m | £m | £m | £m | £m | £m |
+5% | (35) | (36) | (35) | (36) | (84) | (42) | |
| Assurance mortality | -5% | 12 | 13 | 12 | 13 | 119 | 74 |
+5% | 285 | 138 | 242 | 124 | (1,186) | (455) | |
| Annuitant longevity | -5% | (268) | (129) | (228) | (116) | 1,121 | 424 |
+10% | (45) | (46) | (45) | (46) | 3 | 22 | |
| Lapse rates | -10% | 44 | 50 | 44 | 50 | 15 | (19) |
+10% | (68) | (67) | (68) | (67) | (262) | (262) | |
| Expenses | -10% | 32 | 32 | 32 | 32 | 309 | 309 |
| Risk-free rate (bps) | |||||
2024 | 1 year | 5 years | 10 years | 20 years | 30 years |
GBP | 446 | 404 | 407 | 430 | 423 |
Euro | 224 | 214 | 227 | 226 | 200 |
| Risk-free rate (bps) | |||||
2023 | 1 year | 5 years | 10 years | 20 years | 30 years |
GBP | 474 | 336 | 328 | 343 | 336 |
Euro | 336 | 232 | 239 | 240 | 218 |
| Liquidity premium over risk-free rate | ||
| 2023 | ||
| 2024 | (restated 1 ) | |
| bps | bps | |
Annuities GBP | 169 | 170 |
Annuities Euro | 67 | 49 |
With-profits GBP – liquid liabilities | 20 | 20 |
With-profits Euro – liquid liabilities | 20 | 20 |
With-profits GBP – illiquid liabilities | 104-169 | 105-170 |
2024 | 2023 | |
Insurance contracts (gross of reinsurance) | 80th | 80th |
Lifetime confidence level | 2024 | 2023 |
Insurance contracts (gross of reinsurance) | 61st | 61st |
| (Decrease)/ | (Decrease)/ | |||
| Increase/ | increase in loss | Increase/ | increase in loss | |
| (decrease) in CSM | component | (decrease) in CSM | component | |
| 2024 | 2024 | 2023 | 2023 | |
| £m | £m | £m | £m | |
| For insurance contracts: | ||||
Change in longevity assumptions | 100 | (11) | 918 | (1) |
Change in persistency assumptions | 10 | (5) | (6) | 17 |
Change in mortality assumptions | – | 3 | (102) | 12 |
Change in expenses assumptions | (74) | 72 | (170) | (35) |
| For reinsurance contracts: | ||||
Change in longevity assumptions | (31) | – | (598) | – |
Change in persistency assumptions | – | – | – | – |
Change in mortality assumptions | – | – | 15 | – |
Change in expenses assumptions | (45) | – | (13) | – |
Product | Primary segment | Main insurance risks |
| With-profits: | ||
Unitised & Traditional – without guarantees | With-profits | Longevity & Lapse |
Unitised & Traditional – with guarantees | With-profits | Lapse |
Annuities | With-profits | Longevity |
| Non-profit: | ||
Deferred annuities – with guarantees | Retirement Solutions | Longevity |
Deferred annuities – without guarantees | Retirement Solutions | Longevity |
Immediate annuities | Retirement Solutions | Longevity |
Protection | Europe & Other | Mortality, Morbidity & Lapse |
Unit-linked – with guarantees | Pensions & Savings | Longevity & Lapse |
Unit-linked – without guarantees | Pensions & Savings | Mortality, Morbidity & Lapse |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
| Pearl Group Staff Pension Scheme | ||
Economic surplus | 48 | 50 |
Adjustment for insurance policies eliminated on consolidation | (1,358) | (1,507) |
Net pension scheme liability, as reported | (1,310) | (1,457) |
Add: value attributed to assets held by PLL within financial assets 2 | 1,348 | 1,506 |
Reimbursement right in respect of reinsurance, as reported (restated 1 ) | 147 | 168 |
Adjusted net pension scheme asset | 185 | 217 |
| PGL Pension Scheme | ||
Economic surplus | – | 20 |
Adjustment for insurance policies eliminated on consolidation | – | (1,093) |
Amounts due from subsidiary eliminated on consolidation | – | (18) |
Net pension scheme liability, as reported | – | (1,091) |
Add: assets held by PLL within financial assets 2 | – | 1,206 |
Reimbursement right in respect of reinsurance, as reported (restated 1 ) | – | (34) |
Adjusted net pension scheme asset | – | 81 |
| Abbey Life Staff Pension Scheme | ||
Economic deficit | (2) | (7) |
Minimum funding requirement obligation | – | (2) |
Net pension scheme liability | (2) | (9) |
| ReAssure Staff Pension Scheme | ||
Economic surplus | 20 | 14 |
Provision for tax on that part of the economic surplus available as a refund on a winding-up of the Scheme | – | (5) |
Net pension scheme asset | 20 | 9 |
| Sun Life of Canada Scheme | ||
Net pension scheme asset | 15 | 17 |
Reimbursement right | 2 | 2 |
| Fair value of | Defined benefit | Pension Scheme | Reimbursement | |
| scheme assets | obligation | Liability | rights 2 | |
| £m | £m | £m | £m | |
At 1 January as reported | 50 | (1,507) | (1,457) | 202 |
Restatement 1 | – | – | – | (34) |
At 1 January (restated) | 50 | (1,507) | (1,457) | 168 |
Interest income/(expense) | 2 | (67) | (65) | 7 |
Included in profit or loss | 2 | (67) | (65) | 7 |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | (4) | – | (4) | – |
Loss from changes in demographic assumptions | – | (9) | (9) | – |
Gain from changes in financial assumptions | – | 142 | 142 | – |
Experience loss | – | (17) | (17) | – |
Movement in valuation of reimbursement right asset/liabilities | – | – | – | (15) |
Included in other comprehensive income | (4) | 116 | 112 | (15) |
Income received from insurance policies | 100 | – | 100 | – |
Benefit payments | (100) | 100 | – | (13) |
At 31 December | 48 | (1,358) | (1,310) | 147 |
| Fair value | Defined benefit | Pension Scheme | Reimbursement | |
| of scheme assets | obligation | Liability | right 1,2 | |
| £m | £m | £m | £m | |
At 1 January as reported | 46 | (1,501) | (1,455) | 205 |
Restatement 1 | – | – | – | (17) |
At 1 January (restated) | 46 | (1,501) | (1,455) | 188 |
Interest income/(expense) | 2 | (72) | (70) | 9 |
Past service cost | – | (12) | (12) | – |
Included in profit or loss | 2 | (84) | (82) | 9 |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | 2 | – | 2 | – |
Gain from changes in demographic assumptions | – | 12 | 12 | – |
Loss from changes in financial assumptions | – | (51) | (51) | – |
Experience gain | – | 15 | 15 | – |
Movement in valuation of reimbursement right asset/liabilities | – | – | – | (16) |
Included in other comprehensive income | 2 | (24) | (22) | (16) |
Income received from insurance policies | 102 | – | 102 | – |
Benefit payments | (102) | 102 | – | (13) |
At 31 December | 50 | (1,507) | (1,457) | 168 |
2024 | 2023 | |||
| Of which not | Of which not | |||
| quoted in an active | quoted in an active | |||
| Total | market | Total | market | |
| £m | £m | £m | £m | |
Private equities | 3 | 3 | 5 | 5 |
Hedge funds | 2 | 2 | 3 | 3 |
Cash and other | 43 | – | 42 | – |
Reported scheme assets | 48 | 5 | 50 | 8 |
| Add back: | ||||
Insurance policies eliminated on consolidation | 1,358 | 1,358 | 1,507 | 1,507 |
Economic value of assets | 1,406 | 1,363 | 1,557 | 1,515 |
| 2024 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 1,358 | (35) | 34 | 19 | (18) | 37 | (37) |
| 2023 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 1,507 | (41) | 43 | 23 | (22) | 37 | (37) |
| Fair value of | Defined benefit | Pension scheme | Reimbursement | |
| scheme assets | obligation | liability | right | |
| 2024 | £m | £m | £m | £m |
At 1 January as reported | 6 | (1,097) | (1,091) | – |
Restatement 1 | – | – | – | (34) |
At 1 January (restated) | 6 | (1,097) | (1,091) | (34) |
Administrative expenses | (6) | – | (6) | – |
Settlement gain | – | 1,097 | 1,097 | 34 |
Included in profit or loss | (6) | 1,097 | 1,091 | 34 |
At 31 December | – | – | – | – |
| Fair value of | Defined benefit | Pension scheme | Reimbursement | |
| scheme assets | obligation | liability | right | |
| 2023 | £m | £m | £m | £m |
At 1 January as reported | 27 | (1,083) | (1,056) | – |
Restatement 1 | – | – | – | (21) |
At 1 January (restated) | 27 | (1,083) | (1,056) | (21) |
Interest income/(expense) | 1 | (52) | (51) | (1) |
Administrative expenses | (3) | – | (3) | – |
Included in profit or loss | (2) | (52) | (54) | (1) |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | (1) | – | (1) | – |
Gain from changes in demographic assumptions | – | 13 | 13 | – |
Loss from changes in financial assumptions | – | (27) | (27) | – |
Experience loss | – | (17) | (17) | – |
Movement in valuation of reimbursement right asset/liability | – | – | – | (12) |
Included in other comprehensive income | (1) | (31) | (32) | (12) |
Income received from insurance policies | 69 | – | 69 | – |
Benefit payments | (69) | 69 | – | – |
Assets transferred as premium for scheme buy-out | (18) | – | (18) | – |
At 31 December | 6 | (1,097) | (1,091) | (34) |
2024 | 2023 | |||
| Of which not | Of which not | |||
| quoted in an active | quoted in an active | |||
| Total | market | Total | market | |
| £m | £m | £m | £m | |
Cash and other | – | – | 6 | – |
Reported scheme assets | – | – | 6 | – |
Add: Insurance policies eliminated on consolidation | – | – | 1,093 | 1,093 |
Amounts due from subsidiary eliminated on consolidation | – | – | 18 | 18 |
Economic value of assets | – | – | 1,117 | 1,111 |
| 2024 | 2023 | |
| % | % | |
Rate of increase for pensions in payment (7.5% per annum or RPI if lower) | – | 3.10 |
Rate of increase for deferred pensions (‘CPI’) | – | 2.60 |
Discount rate | – | 4.60 |
Inflation – RPI | – | 3.10 |
Inflation – CPI | – | 2.60 |
| 2023 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 1,097 | (32) | 33 | 22 | (21) | 31 | (31) |
| Minimum funding | ||||
| Fair value of | Defined benefit | requirement | ||
| scheme assets | obligation | obligation | Total | |
| 2024 | £m | £m | £m | £m |
At 1 January | 211 | (218) | (2) | (9) |
Interest income/(expense) | 9 | (9) | – | – |
Administration expenses | (2) | – | – | (2) |
Included in profit or loss | 7 | (9) | – | (2) |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | (19) | – | – | (19) |
Gain from changes in financial assumptions | – | 20 | – | 20 |
Change in minimum funding requirement obligation | – | – | 2 | 2 |
Included in other comprehensive income | (19) | 20 | 2 | 3 |
Employer’s contributions | 6 | – | – | 6 |
Benefit payments | (13) | 13 | – | – |
At 31 December | 192 | (194) | – | (2) |
| Minimum funding | ||||
| Fair value of | Defined benefit | requirement | ||
| scheme assets | obligation | obligation | Total | |
| 2023 | £m | £m | £m | £m |
At 1 January | 206 | (211) | (3) | (8) |
Interest income/(expense) | 10 | (10) | – | – |
Administrative expenses | (2) | – | – | (2) |
Included in profit or loss | 8 | (10) | – | (2) |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | 2 | – | – | 2 |
Experience loss | – | (4) | – | (4) |
Gain from changes in demographic assumptions | – | 2 | – | 2 |
Loss from changes in geographic assumptions | – | (6) | – | (6) |
Change in minimum funding requirement obligation | – | – | 1 | 1 |
Included in other comprehensive income | 2 | (8) | 1 | (5) |
Employer’s contributions | 6 | – | – | 6 |
| Benefit payments | (11) | 11 | – | – |
At 31 December | 211 | (218) | (2) | (9) |
2024 | 2023 | |||
| Of which not | Of which not | |||
| quoted in an active | quoted in an active | |||
| Total | market | Total | market | |
| £m | £m | £m | £m | |
Diversified income fund | 54 | – | 45 | – |
Fixed interest government bonds | 131 | – | 148 | – |
Corporate bonds | 86 | – | 97 | – |
Derivatives | (86) | (86) | (85) | (85) |
Cash and cash equivalents | 7 | – | 6 | – |
Pension scheme assets | 192 | (86) | 211 | (85) |
| 2024 | 2023 | |
| % | % | |
Rate of increase for pensions in payment (5% per annum or RPI if lower) | 3.00 | 2.90 |
Rate of increase for deferred pensions (‘CPI’ subject to caps) | 2.70 | 2.60 |
Discount rate | 5.55 | 4.60 |
Inflation – RPI | 3.20 | 3.10 |
Inflation – CPI | 2.70 | 2.60 |
| 2024 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 194 | (5) | 5 | 4 | (4) | 6 | (6) |
| 2023 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 218 | (7) | 7 | 5 | (5) | 7 | (7) |
| Provision for tax on | ||||
| the economic | ||||
| Fair value of | Defined benefit | surplus available | ||
| scheme assets | obligation | as a refund | Total | |
| 2024 | £m | £m | £m | £m |
At 1 January | 287 | (273) | (5) | 9 |
| – | ||||
Interest income/(expense) | 13 | (12) | – | 1 |
Administrative expenses | (2) | – | – | (2) |
Included in profit or loss | 11 | (12) | – | (1) |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | (29) | – | – | (29) |
Gain from changes in financial assumptions | – | 33 | – | 33 |
Change in provision for tax on economic surplus available as a refund | – | – | 5 | 5 |
Included in other comprehensive income | (29) | 33 | 5 | 9 |
Employer’s contributions | 3 | – | – | 3 |
Benefit payments | (10) | 10 | – | – |
At 31 December | 262 | (242) | – | 20 |
| Provision for tax on | ||||
| the economic | ||||
| Fair value of | Defined benefit | surplus available | ||
| scheme assets | obligation | as a refund | Total | |
| 2023 | £m | £m | £m | £m |
At 1 January | 288 | (266) | (8) | 14 |
Interest income/(expense) | 14 | (13) | – | 1 |
Administrative expenses | (1) | – | – | (1) |
Included in profit or loss | 13 | (13) | – | – |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | (7) | – | – | (7) |
Gain from changes in demographic assumptions | – | 13 | – | 13 |
Loss from changes in financial assumptions | – | (10) | – | (10) |
Experience loss | – | (7) | – | (7) |
Change in provision for tax on economic surplus available as a refund | – | – | 3 | 3 |
Included in other comprehensive income | (7) | (4) | 3 | (8) |
Employer’s contributions | 3 | – | – | 3 |
Benefit payments | (10) | 10 | – | – |
At 31 December | 287 | (273) | (5) | 9 |
2024 | 2023 | |||
| Of which not | Of which not | |||
| quoted in an | quoted in an | |||
| Total | active market | Total | active market | |
| £m | £m | £m | £m | |
Equities | 33 | – | 32 | – |
Government bonds | 91 | – | 118 | – |
Corporate bonds | 100 | – | 92 | – |
Other quoted securities | 33 | – | 41 | – |
Cash and cash equivalents | 6 | – | 4 | – |
Pension scheme assets | 263 | – | 287 | – |
| 2024 | 2023 | |
| % | % | |
Rate of increase for pensions in payment (5% per annum or RPI if lower) | 3.00 | 2.90 |
Rate of increase for deferred pensions | 2.70 | 2.60 |
Rate of increase in salaries | 3.70 | 3.60 |
Discount rate | 5.55 | 4.60 |
Inflation – RPI | 3.20 | 3.10 |
Inflation – CPI | 2.70 | 2.60 |
| 2024 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 242 | (9) | 9 | 7 | (7) | 5 | (5) |
| 2023 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 273 | (11) | 11 | 9 | (9) | 7 | (7) |
| Fair value of | Defined benefit | Reimbursement | ||
| scheme assets | obligation | Total | right | |
| 2024 | £m | £m | £m | £m |
At January | 297 | (280) | 17 | 2 |
Interest income/(expense) | 14 | (13) | 1 | – |
Administrative expenses | (2) | – | (2) | – |
Included in profit or loss | 12 | (13) | (1) | – |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | (27) | – | (27) | – |
Gain from changes in demographic assumptions | – | 1 | 1 | – |
Gain from changes in financial assumptions | – | 27 | 27 | – |
Experience loss | – | (2) | (2) | – |
Included in other comprehensive income | (27) | 26 | (1) | – |
Benefit payments | (15) | 15 | – | – |
At 31 December | 267 | (252) | 15 | 2 |
| Fair value of | Defined benefit | Reimbursement | ||
| scheme assets | obligation | Total | right | |
| 2023 | £m | £m | £m | £m |
| On acquisition of Phoenix Life CA Holdings Limited (formerly SLF of Canada | ||||
UK Limited)(note H2) | 302 | (286) | 16 | 2 |
Interest income/(expense) | 14 | (13) | 1 | – |
Included in profit or loss | 14 | (13) | 1 | – |
| Remeasurements: | ||||
Return on plan assets excluding amounts included in interest income | (5) | – | (5) | – |
Gain from changes in demographic assumptions | – | 5 | 5 | – |
Loss from changes in financial assumptions | – | (4) | (4) | – |
Experience gain | – | 4 | 4 | – |
Included in other comprehensive income | (5) | 5 | – | – |
Benefit payments | (14) | 14 | – | – |
At 31 December | 297 | (280) | 17 | 2 |
2024 | 2023 | |||
| Of which not | Of which not | |||
| quoted in an active | quoted in an active | |||
| Total | market | Total | market | |
| £m | £m | £m | £m | |
Debt securities | 28 | – | 36 | – |
Cash and cash equivalents | 8 | – | 4 | – |
Qualifying insurance contracts 1 | 231 | 231 | 257 | 257 |
Pension scheme assets | 267 | 231 | 297 | 257 |
| 2024 | 2023 | |
| % | % | |
Rate of increase for pensions in payment | 3.10 | 3.05 |
Rate of increase for deferred pensions | 2.20 | 2.15 |
Discount rate | 5.55 | 4.60 |
Inflation – RPI | 3.20 | 3.10 |
Inflation – CPI | 2.30 | 2.30 |
| 2024 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 252 | (7) | 7 | 5 | (5) | 6 | (6) |
| 2023 | Base | Discount rate | RPI | Life expectancy | |||
| Assumptions | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| Sensitivity level | increase | decrease | increase | decrease | increase | decrease | |
Impact on the defined benefit obligation (£m) | 280 | (9) | 9 | 7 | (8) | 11 | (11) |
| Other intangible assets | |||||
| Internally | |||||
| Acquired in-force | generated | ||||
| Goodwill | business | Brands | software assets | Total | |
| 2024 | £m | £m | £m | £m | £m |
| Cost or valuation | |||||
At 1 January | 57 | 4,196 | 131 | – | 4,384 |
Additions | – | – | – | 29 | 29 |
At 31 December | 57 | 4,196 | 131 | 29 | 4,413 |
| Amortisation and impairment | |||||
At 1 January | (47) | (2,284) | (25) | – | (2,356) |
Amortisation charge for the year | – | (266) | (6) | (1) | (273) |
At 31 December | (47) | (2,550) | (31) | (1) | (2,629) |
Carrying amount at 31 December | 10 | 1,646 | 100 | 28 | 1,784 |
Amount recoverable after 12 months | 10 | 1,417 | 94 | 24 | 1,545 |
| Acquired in-force | ||||
| Goodwill | business | Brands | Total | |
| £m | £m | £m | £m | |
| Cost or valuation | ||||
At 1 January | 57 | 4,180 | 131 | 4,368 |
| Acquisition of Phoenix Life CA Holdings Limited | ||||
(Formerly known as SLF of Canada UK Limited) | – | 16 | – | 16 |
At 31 December | 57 | 4,196 | 131 | 4,384 |
| Amortisation and impairment | ||||
At 1 January | (47) | (1,966) | (19) | (2,032) |
Amortisation charge for the year | – | (290) | (6) | (296) |
Impairment charge for the year | – | (28) | – | (28) |
At 31 December | (47) | (2,284) | (25) | (2,356) |
Carrying amount at 31 December | 10 | 1,912 | 106 | 2,028 |
Amount recoverable after 12 months | 10 | 1,654 | 100 | 1,764 |
| Owner-occupied | Right-of-use assets | |||
| properties | - property | Equipment | Total | |
| 2024 | £m | £m | £m | £m |
| Cost or valuation | ||||
At 1 January | 28 | 96 | 75 | 199 |
Additions | – | 4 | 8 | 12 |
Revaluation losses | (6) | – | – | (6) |
Disposals | – | – | (1) | (1) |
At 31 December | 22 | 100 | 82 | 204 |
| Depreciation | ||||
At 1 January | – | (42) | (51) | (93) |
Depreciation | – | (8) | (13) | (21) |
Disposals | – | – | 1 | 1 |
At 31 December | – | (50) | (63) | (113) |
Carrying amount at 31 December | 22 | 50 | 19 | 91 |
| Owner-occupied | Right-of-use assets | |||
| properties | - property | Equipment | Total | |
| 2023 | £m | £m | £m | £m |
| Cost or valuation | ||||
At 1 January | 32 | 96 | 67 | 195 |
Additions | 1 | – | 8 | 9 |
Revaluation losses | (5) | – | – | (5) |
At 31 December | 28 | 96 | 75 | 199 |
| Depreciation | ||||
At 1 January | – | (32) | (38) | (70) |
Depreciation | – | (10) | (13) | (23) |
At 31 December | – | (42) | (51) | (93) |
Carrying amount at 31 December | 28 | 54 | 24 | 106 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 5,742 | 6,233 |
Additions | 920 | 49 |
Acquisition of Phoenix Life CA Holdings Limited (Formerly known as SLF of Canada UK Limited (note H2) | – | 283 |
Improvements | 81 | 27 |
Disposals | (1,173) | (484) |
Movement in foreign exchange | (18) | (4) |
Losses on adjustments to fair value (recognised in consolidated income statement) | (100) | (362) |
5,452 | 5,742 | |
Less amounts classified as held for sale (note H3) | (1,082) | (2,044) |
At 31 December | 4,370 | 3,698 |
Unrealised losses on properties held at end of year | (58) | (180) |
| Weighted average | Weighted average | |||
Description | Valuation techniques | Significant non-observable inputs | 2024 | 2023 |
| Commercial Investment | RICS valuation | Expected income per sq. ft. | £25.46 | £23.41 |
| Property | Estimated rental value per hotel room | £6,026 | £7,156 | |
Estimated rental value per parking space | £1,071 | £1,123 | ||
Capitalisation rate | 4.91% | 5.13% |
| 2024 | 2023 | |
| £m | £m | |
Not later than 1 year | 259 | 278 |
Later than 1 year and not later than 5 years | 830 | 919 |
Later than 5 years | 2,305 | 2,903 |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
Investment broker balances | 338 | 115 |
Cash collateral pledged and initial margins posted | 1,995 | 1,728 |
Property related receivables | 158 | 165 |
Deferred acquisition costs relating to investment contracts | 98 | 82 |
Other debtors | 454 | 562 |
At 31 December | 3,043 | 2,652 |
Amount recoverable after 12 months | 91 | 13 |
| 2024 | 2023 | |
| £m | £m | |
Bank and cash balances | 3,040 | 2,751 |
Short-term deposits (including notice accounts and term deposits) | 6,446 | 4,469 |
9,486 | 7,220 | |
Less amounts classified as held for sale | (33) | (52) |
At 31 December | 9,453 | 7,168 |
| Restructuring provisions | ||||||||||
| Transfer of | ||||||||||
| Leasehold | Transfer of | ReAssure | ||||||||
| properties | Known | Indirect | Transition and | policy | Operational | policy | ||||
| dilapidations | Staff related | incidents | Taxation | Transformation | administration | simplification | administration | Other | Total | |
| 2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 9 | 11 | 15 | 59 | 47 | 5 | – | – | 9 | 155 |
Additions in the year | 3 | – | 7 | 12 | 29 | 2 | 34 | 36 | 18 | 141 |
Utilised during the year | – | – | (5) | (6) | (17) | (4) | (17) | – | (14) | (63) |
Released during the year | – | (2) | (2) | (15) | – | – | – | – | (1) | (20) |
Discounting during the year | – | – | – | – | (5) | – | – | (2) | – | (7) |
At 31 December | 12 | 9 | 15 | 50 | 54 | 3 | 17 | 34 | 12 | 206 |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
| Current tax: | ||
Current tax receivable | 523 | 502 |
Current tax payable | (21) | (41) |
| Deferred tax: | ||
Deferred tax assets | 146 | 143 |
Deferred tax liabilities (restated) 1 | (198) | (320) |
| Recognised in | Recognised | |||||
| consolidated | in other | |||||
| 1 January | 1 January | income | comprehensive | |||
| as reported | Restatements 1 | restated 1 | statement | income | 31 December | |
| 2024 | £m | £m | £m | £m | £m | £m |
Trading losses | 355 | 44 | 399 | 137 | – | 536 |
Capital losses | 2 | – | 2 | (2) | – | – |
Expenses and deferred acquisition costs carried forward | 422 | – | 422 | (177) | – | 245 |
Provisions and other temporary differences | 4 | – | 4 | (1) | – | 3 |
Non-refundable pension scheme surplus | (108) | 17 | (91) | 66 | (32) | (57) |
Committed future pension contributions | 3 | – | 3 | (3) | – | – |
Transitional adjustment relating to IFRS 9/17 | 10 | – | 10 | 5 | – | 15 |
Accelerated capital allowances | 23 | – | 23 | 3 | – | 26 |
Intangibles | 31 | – | 31 | (30) | – | 1 |
Acquired in-force business | (361) | – | (361) | 47 | – | (314) |
Customer relationships | (27) | – | (27) | 2 | – | (25) |
Unrealised gains | (361) | – | (361) | (51) | – | (412) |
Actuarial liability differences between local GAAP and IFRS | (118) | (124) | (242) | 173 | – | (69) |
Other | 11 | – | 11 | (12) | – | (1) |
(114) | (63) | (177) | 157 | (32) | (52) |
| Recognised in | |||||||||
| consolidated | Recognised | Phoenix Life | |||||||
| income | in other | CA Holdings | Less amounts | ||||||
| 1 January | 1 January | statement | comprehensive | Limited | Other | classified as | |||
| as reported | Restatements 1 | restated 1 | restated 1 | income | acquisition | movements | held for sale | 31 December | |
| 2023 (restated) | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Trading losses | 196 | – | 196 | 176 | – | 27 | – | – | 399 |
Capital losses | 24 | – | 24 | (22) | – | – | – | – | 2 |
| Expenses and deferred acquisition | |||||||||
costs carried forward | 397 | – | 397 | 6 | – | 19 | – | – | 422 |
Provisions and other temporary differences | 32 | – | 32 | (28) | – | – | – | – | 4 |
| Non-refundable pension | |||||||||
scheme surplus | (151) | 9 | (142) | 34 | 19 | (4) | 2 | – | (91) |
| Committed future pension | |||||||||
contributions | 9 | – | 9 | (5) | (1) | – | – | – | 3 |
| Transitional adjustment | |||||||||
relating to IFRS 9/17 | – | – | – | (1) | 2 | 9 | – | – | 10 |
Accelerated capital allowances | 17 | – | 17 | 4 | – | 1 | – | 1 | 23 |
Intangibles | 14 | – | 14 | 17 | – | – | – | – | 31 |
Acquired in-force business | (405) | – | (405) | 55 | – | (4) | – | (7) | (361) |
Customer relationships | (28) | – | (28) | 1 | – | – | – | – | (27) |
Unrealised gains | (261) | – | (261) | (77) | – | (23) | – | – | (361) |
| Actuarial liability differences | |||||||||
between local GAAP and IFRS | 2 | (9) | (7) | (224) | – | (16) | 5 | – | (242) |
Other | 3 | – | 3 | 8 | – | – | – | – | 11 |
(151) | – | (151) | (56) | 20 | 9 | 7 | (6) | (177) |
| 2023 | ||
| 2024 | restated 1 | |
| £m | £m | |
| Deferred tax assets have not been recognised in respect of: | ||
Tax losses carried forward | 54 | 99 |
Excess expenses and deferred acquisition costs | – | 12 |
Actuarial liability differences between local GAAP and IFRS 17 | – | 14 |
Intangibles | – | 12 |
Deferred tax assets not recognised on capital losses | 116 | 119 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 74 | 92 |
Leases incepted during the year | 6 | 1 |
Termination of leases following the disposal of associated investment properties | (7) | (7) |
Interest expense | 2 | 2 |
Lease payments | (11) | (14) |
At 31 December | 64 | 74 |
Amount due within twelve months | 13 | 9 |
Amount due after twelve months | 51 | 65 |
| 2024 | 2023 | |
| £m | £m | |
Accruals | 546 | 545 |
Deferred income | 37 | 34 |
At 31 December | 583 | 579 |
Amounts due for settlement after 12 months | 38 | 42 |
| 2024 | 2023 | |
| £m | £m | |
Investment broker balances | 718 | 727 |
Property related payables | 57 | 51 |
Investment management fees | 18 | 16 |
Other payables | 1,487 | 1,478 |
At 31 December | 2,280 | 2,272 |
Amounts due for settlement after 12 months | – | – |
| 2024 | 2023 | |
| £m | £m | |
Investment property | 1,082 | 2,044 |
Financial assets | 1,985 | 2,498 |
Cash and cash equivalents | 33 | 52 |
Assets classified as held for sale | 3,100 | 4,594 |
Assets in consolidated funds 1 | 75 | 188 |
Total assets of the disposal group | 3,175 | 4,782 |
Investment contract liabilities | (3,175) | (4,780) |
Other financial liabilities | – | (2) |
Liabilities classified as held for sale | (3,175) | (4,782) |
| 2024 | |
| £m | |
Total assets | 10 |
Total liabilities | (3) |
| 7 | |
Loss for the year after tax | (2) |
| 2024 | 2023 | |
| Carrying value of | Carrying value of | |
| financial assets | financial assets | |
| £m | £m | |
Equities | 1,398 | 1,051 |
Collective investment schemes | 82,740 | 78,909 |
Debt securities | 7,542 | 8,264 |
91,680 | 88,224 |
| If unincorporated, | Type of investment | ||||
| Registered address of | address of principal | (including class of | % of shares/ | ||
| incorporated entities | place of business | shares held) | units held | ||
| Subsidiaries: | |||||
Phoenix Life Limited (life assurance company) | Wythall¹ | Ordinary Shares | 100.00% | ||
Phoenix Life Assurance Europe DAC (life assurance company) | Dublin³ | Ordinary Shares | 100.00% | ||
| Phoenix Life CA Limited (Formerly Sun Life Assurance Company | |||||
of Canada (U.K.) Limited) (life assurance company) | Wythall¹ | Ordinary Shares | 100.00% | ||
Phoenix Re Limited (life assurance company) | Bermuda 34 | Ordinary Shares | 100.00% | ||
ReAssure Life Limited (life assurance company) | Telford 4 | Ordinary Shares | 100.00% | ||
ReAssure Limited (life assurance company) | Telford 4 | Ordinary Shares | 100.00% | ||
| Standard Life Assurance Limited (life assurance | |||||
company – directly owned by the Company) | Edinburgh² | Ordinary Shares | 100.00% | ||
| Standard Life International Designated Activity Company (life | |||||
assurance company – directly owned by the Company) | Dublin³ | Ordinary Shares | 100.00% | ||
Pearl Group Services Limited (management services company) | Wythall¹ | Ordinary Shares | 100.00% | ||
| Phoenix Group Management Services Limited | |||||
(management services company) | Wythall¹ | Ordinary Shares | 100.00% | ||
PGMS (Ireland) Limited (management services company) | Dublin 5 | Ordinary Shares | 100.00% | ||
| Phoenix Management Services (Bermuda) Limited | |||||
(management services company) | Bermuda 34 | Ordinary Shares | 100.00% | ||
ReAssure UK Services Limited (management services company) | Telford 4 | Ordinary Shares | 100.00% | ||
PA (GI) Limited (non-trading company) | Wythall¹ | Ordinary Shares | 100.00% | ||
103 | Wardour Street Retail Investment Company | ||||
Limited (investment company) | Telford 4 | Ordinary Shares | 100.00% | ||
| 3 St Andrew Square Apartments Limited | |||||
(property management company) | Edinburgh 6 | Ordinary Shares | 100.00% | ||
Abbey Life Assurance Company Limited (non-trading company) | Wythall¹ | Ordinary Shares | 100.00% | ||
Abbey Life Trust Securities Limited (pension trustee company) | Wythall¹ | Ordinary Shares | 100.00% | ||
Abbey Life Trustee Services Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | ||
Alba LAS Pensions Management Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | ||
Alba Life Trustees Limited (non-trading company) | Edinburgh² | Ordinary Shares | 100.00% | ||
| Limited Liability | |||||
Axial Fundamental Strategies (US Investments) LLC (investment company) | Wilmington 50 | Company | 100.00% | ||
BA (FURBS) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | ||
Barnwood Properties Limited (property investment company) | Wythall¹ | Ordinary Shares | 100.00% | ||
BL Telford Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | ||
Britannic Finance Limited (finance and insurance services company) | Wythall¹ | Ordinary Shares | 100.00% | ||
Britannic Group Services Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | % of shares/ | |
| incorporated entities | place of business | shares held) | units held | |
| Britannic Money Investment Services Limited | ||||
(investment advice company) | Wythall 1 | Ordinary Shares | 100.00% | |
Century Trustee Services Limited (dormant company) | Wythall 1 | Ordinary Shares | 100.00% | |
CGE Management Company Limited | Edinburgh 6 | Ordinary Shares | 100.00% | |
CH Management Limited (investment company) | Wilmington 50 | Ordinary Shares | 100.00% | |
Cityfourinc (dormant company) | Wythall 1 | Unlimited with Shares | 100.00% | |
| ERIP General Partner Limited (General Partner | ||||
to ERIP Limited Partnership) | Telford 4 | Ordinary Shares | 80.00% | |
ERIP Limited Partnership (Limited Partnership) | Telford 4 | Ordinary Shares | 100.00% | |
G Assurance & Pensions Services Limited (non-trading company) | Telford 4 | Ordinary Shares | 100.00% | |
G Financial Services Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
G Life H Limited (holding company) | Telford 4 | Ordinary Shares | 100.00% | |
G Trustees Ltd (trustee company) | Telford 4 | Ordinary Shares | 100.00% | |
Gallions Reach Shopping Park (Nominee) Limited (dormant company) | London 36 | Ordinary Shares | 100.00% | |
Gresham Life Assurance Society Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
Iceni Nominees (No. 2) Limited (dormant company) | London 36 | Ordinary Shares | 100.00% | |
IH (Jersey) Limited (dormant company) | Jersey 7 | Ordinary Shares | 100.00% | |
Impala Holdings Limited (holding company) | Wythall¹ | Ordinary Shares | 100.00% | |
Impala Loan Company 1 Limited (dormant company) | Edinburgh 2 | Ordinary Shares | 100.00% | |
Inhoco 3107 Limited (dormant company) | London 36 | Ordinary Shares | 100.00% | |
Laurtrust Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
London Life Trustees Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Namulas Pension Trustees Limited (trustee company) | Telford 4 | Ordinary Shares | 100.00% | |
| Unlimited without | ||||
National Provident Institution (dormant company) | Wythall¹ | Shares | 100.00% | |
National Provident Life Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
NM Life Trustees Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
NM Pensions Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
NP Life Holdings Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
NPI (Printworks) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
NPI (Westgate) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
| Patria Private Equity Trust plc (formerly know as abrdn Private | ||||
Equity Opportunities Trust plc) (investment company) | Edinburgh 49 | Ordinary Shares | 100.00% | |
Pearl (Covent Garden) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl (Martineau Phase 1) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl (Martineau Phase 2) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl (Moor House) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
| Limited Liability | ||||
Pearl (WP) Investments LLC (investment company) | Wilmington 50 | Company | 100.00% | |
Pearl AL Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
Pearl Assurance Group Holdings Limited (investment company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl Customer Care Limited (financial services company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl Group Holdings (No. 1) Limited (finance company) | London 8 | Ordinary Shares | 100.00% | |
Pearl Group Holdings (No. 2) Limited (holding company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl Group Secretariat Services Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl Life Holdings Limited (holding company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl MP Birmingham Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl RLG Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pearl Trustees Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
| PG Dormant (No 4) Limited) (formerly know as Phoenix | ||||
Life CA Holdings Limited) (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
| PG Dormant (No 5) Limited (formerly known as Phoenix | ||||
Group CA Services Limited) (dormant company) | Wythall¹ | Ordinary Shares | 100.00% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | % of shares/ | |
| incorporated entities | place of business | shares held) | units held | |
PG Dormant (No 6) Limited (formerly known as Phoenix Life CA Limited) (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
PG Dormant (No 7) Limited (formerly known as PGH CA Limited) (dormant company) | London 8 | Ordinary Shares | 100.00% | |
| PGH CA Limited (formerly known as Sun Life of Canada | ||||
UK Holdings Limited) (dormant company) | Hampshire 35 | Ordinary Shares | 100.00% | |
PGL Pension Trustee Limited | London 8 | Limited by Guarantee | 100.00% | |
PGMS (Glasgow) Limited | Edinburgh² | Ordinary Shares | 100.00% | |
PGMS (Ireland) Holdings Unlimited Company (holding company) | Dublin 5 | Unlimited with Shares | 100.00% | |
PGS 2 Limited (investment company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix & London Assurance Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix (Barwell 2) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix (Chiswick House) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix (Moor House 1) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix (Moor House 2) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix (Printworks) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix (Stockley Park) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix Advisers Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix AW Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix Customer Care Limited (financial services company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix ER1 Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix ER2 Limited (finance company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix ER3 Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix ER4 Limited (finance company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix ER5 Limited (finance company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix ER6 Limited (finance company) | Wythall¹ | Ordinary Shares | 100.00% | |
| Phoenix Group CA Services Limited (formerly known | ||||
as SLFC Services Company (UK) Limited) | Hampshire 35 | Ordinary Shares | 100.00% | |
Phoenix Group Employee Benefit Trust | Jersey 51 | Trust | 100.00% | |
| Phoenix Group Holdings (Bermuda) Limited (holding | ||||
company – directly owned by the Company) | Bermuda 34 | Ordinary Shares | 100.00% | |
| Cayman | ||||
| Phoenix Group Holdings (non-trading company) | Islands 9 | Private Company | 100.00% | |
Phoenix Group Management Ltd (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix Holdings (Bermuda) Limited (holding company) | Bermuda 34 | Ordinary Shares | 100.00% | |
Phoenix Life Assurance Limited | Wythall¹ | Ordinary Shares | 100.00% | |
| Phoenix Life CA Holdings Limited (formerly known as SLF of Canada | 100.00% | |||
UK Limited) (holding company – directly owned by the Company) | Hampshire 35 | Ordinary Shares | ||
| Phoenix Life Holdings Limited (holding company | ||||
– directly owned by the Company) | Wythall¹ | Ordinary Shares | 100.00% | |
| Phoenix Management Services Holdings | ||||
(Bermuda) Limited (holding company) | Bermuda 34 | Ordinary Shares | 100.00% | |
Phoenix Pension Scheme (Trustees) Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix Pensions Trustee Services Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix SCP Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix SCP Pensions Trustees Limited (trustee company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix SCP Trustees Limited (trustee company) | Edinburgh² | Ordinary Shares | 100.00% | |
Phoenix SL Direct Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix SPV1 Limited (investment company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix SPV2 Limited (investment company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix SPV3 Limited (investment company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix SPV4 Limited (investment company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix ULA Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix Unit Trust Managers Limited (unit trust manager) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix Wealth Holdings Limited (holding company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix Wealth Services Limited (financial services company) | Wythall¹ | Ordinary Shares | 100.00% | |
Phoenix Wealth Trustee Services Limited (trustee company) | Wythall¹ | Ordinary Shares | 100.00% | |
Pilangen Logistik AB (investment company) | Stockholm¹² | Ordinary Shares | 100.00% | |
Pilangen Logistik I AB (investment company) | Stockholm¹² | Ordinary Shares | 100.00% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | % of shares/ | |
| incorporated entities | place of business | shares held) | units held | |
ReAssure Companies Services Limited | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure FS Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure FSH UK Limited (holding company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure Group plc (holding company – directly owned by the Company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure Life Pension Trustees Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure LL Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure Midco Limited (holding company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure Nominees Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure Pension Trustees Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure PM Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure Trustees Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure Two Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
ReAssure UK Life Assurance Company Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
Scottish Mutual Assurance Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
Scottish Mutual Nominees Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
Scottish Mutual Pension Funds Investment Limited (trustee company) | Edinburgh² | Ordinary Shares | 100.00% | |
SL (NEWCO) Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
SL Liverpool Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
SLA Belgium No.1 SA (investment company) | Brussels 10 | Société Anonyme | 100.00% | |
SLA Denmark No.1 ApS (investment company) | Copenhagen¹³ | Ordinary Shares | 100.00% | |
SLA Denmark No.2 ApS (investment company) | Copenhagen¹³ | Ordinary Shares | 100.00% | |
SLA France SCI (investment company) | Luxembourg 16 | Ordinary Shares | 100.00% | |
SLA Germany No.1 S.à.r.l. (investment company) | Luxembourg 16 | Ordinary Shares | 100.00% | |
SLA Germany No.2 S.à.r.l. (investment company) | Luxembourg 16 | Ordinary Shares | 100.00% | |
SLA Germany No.3 S.à.r.l. (investment company) | Luxembourg 16 | Ordinary Shares | 100.00% | |
SLA Netherlands No.1 B.V. (investment company) | Amsterdam¹¹ | Ordinary Shares | 100.00% | |
SLACOM (No. 8) Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
SLACOM (No. 9) Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
SLACOM (No. 10) Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
| SLIF Property Investment GP Limited (General | ||||
Partner to SLIF Property Investment) | Edinburgh 6 | Ordinary Shares | 100.00% | |
Standard Life Agency Services Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
Standard Life Assets and Employee Services Limited | Edinburgh² | Ordinary Shares | 100.00% | |
| Standard Life Assurance (HWPF) Luxembourg | ||||
S.à.r.l. (investment company) | Luxembourg 16 | Ordinary Shares | 100.00% | |
Standard Life Financial Advice Services Limited | Wythall¹ | Ordinary Shares | 100.00% | |
| Standard Life Group Limited (formerly known | ||||
as Phoenix Group Capital Limited) | Wythall¹ | Ordinary Shares | 100.00% | |
Standard Life Investment Funds Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
Standard Life Lifetime Mortgages Limited (mortgage provider company) | Edinburgh² | Ordinary Shares | 100.00% | |
| Standard Life Limited (formerly known as London | ||||
Life Limited) (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Standard Life Master Trust Co. Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Standard Life Mortgages Limited (dormant company) | Wythall¹ | Ordinary Shares | 100.00% | |
Standard Life Pension Funds Limited | Edinburgh² | Limited by Guarantee | 100.00% | |
Standard Life Property Company Limited (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
Standard Life Trustee Company Limited (trustee company) | Edinburgh² | Ordinary Shares | 100.00% | |
SunLife Limited (financial services distribution company) | Wythall¹ | Ordinary Shares | 100.00% | |
| The Heritable Securities and Mortgage Investment | ||||
Association Ltd (dormant company) | Edinburgh² | Ordinary Shares | 100.00% | |
The London Life Association Limited (dormant company) | Wythall¹ | Limited by Guarantee | 100.00% | |
The Pathe Building Management Company Limited (dormant company) | Telford 4 | Ordinary Shares | 100.00% | |
The Phoenix Life SCP Institution (dormant company) | Edinburgh² | Limited by Guarantee | 100.00% | |
The Scottish Mutual Assurance Society (dormant company) | Edinburgh² | Limited by Guarantee | 100.00% | |
| The Standard Life Assurance Company of Europe | ||||
B.V. (financial holding company) | Amsterdam¹¹ | Ordinary Shares | 100.00% | |
Vebnet (Holdings) Limited (holding company) | Wythall¹ | Ordinary Shares | 100.00% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | % of shares/ | |
| incorporated entities | place of business | shares held) | units held | |
Vebnet Limited | Edinburgh² | Ordinary Shares | 100.00% | |
Welbrent Property Investment Company Limited (dormant company) | London 36 | Ordinary Shares | 100.00% | |
ESP General Partner Limited Partnership | Edinburgh 52 | Limited Partnership | 100.00% | |
ESP II General Partner Limited Partnership | Edinburgh 52 | Limited Partnership | 100.00% | |
European Strategic Partners LP | Edinburgh 6 | Limited Partnership | 72.70% | |
Patria Phoenix Global Private Equity III LP | Edinburgh 6 | Limited Partnership | 100.00% | |
Phoenix Highvista Venture Capital Partners LP | Boston 46 | Limited Partnership | 100.00% | |
Pearl Private Equity LP | Edinburgh 52 | Limited Partnership | 100.00% | |
Pearl Strategic Credit LP | Edinburgh 52 | Limited Partnership | 100.00% | |
SLIF Property Investment LP | Edinburgh 6 | Limited Partnership | 100.00% | |
| Janus Henderson Global Funds – Janus Henderson | ||||
Institutional Overseas Bond Fund | London 14 | OEIC, sub fund | 99.28% | |
Janus Henderson Institutional High Alpha UK Equity Fund | London 14 | Unit Trust | 92.50% | |
Janus Henderson Institutional Mainstream UK Equity Trust | London 14 | Unit Trust | 100.00% | |
Janus Henderson Institutional Short Duration Bond Fund | London 14 | Unit Trust | 100.00% | |
Janus Henderson Institutional UK Equity Tracker Trust | London 14 | Unit Trust | 100.00% | |
| Janus Henderson Strategic Investment Funds – Janus Henderson | ||||
Institutional Asia Pacific ex Japan Index Opportunities Fund | London 14 | OEIC, sub fund | 96.04% | |
| Janus Henderson Strategic Investment Funds – Janus | ||||
Henderson Institutional Japan Index Opportunities Fund | London 14 | OEIC, sub fund | 86.39% | |
| Janus Henderson Strategic Investment Funds – Janus Henderson | ||||
Institutional North American Index Opportunities Fund | London 14 | OEIC, sub fund | 80.69% | |
PUTM ACS Asia Pacific ex Japan Fund | Wythall¹ | Unit Trust | 99.95% | |
PUTM ACS Emerging Market Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS European ex UK Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Japan Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Lothian European Ex UK Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Lothian North American Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Lothian UK Gilt Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Lothian UK Listed Smaller Companies Fund | Wythall¹ | Unit Trust | 99.99% | |
PUTM ACS North American Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS North American 2 Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS North American 3 Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Sterling Credit Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index Asia Pacific ex Japan Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index Emerging Markets Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index European Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index Japan Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index UK Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index US Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS UK All Share Listed Equity Multi Manager Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM ACS US Dollar Credit Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Asia Pacific (Excluding Japan) Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Emerging Market Debt Unconstrained Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Emerging Markets Equity Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Euro Sovereign Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell European Credit Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Floating Rate ABS Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Global Bond Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Global Credit Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Index-Linked Sterling Hedged Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Long Gilt Sterling Hedged Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Short Duration Credit Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Sterling Credit Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Sterling Government Bond Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Sub-Sovereign A Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Tactical Asset Allocation Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Bothwell Uk Equity Income Fund | Wythall¹ | Unit Trust | 100.00% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | % of shares/ | |
| incorporated entities | place of business | shares held) | units held | |
PUTM Bothwell Ultra Short Duration Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM Far Eastern Unit Trust | Wythall¹ | Unit Trust | 99.70% | |
PUTM UK All-Share Index Unit Trust | Wythall¹ | Unit Trust | 100.00% | |
PUTM UK Stock Market Fund | Wythall¹ | Unit Trust | 100.00% | |
PUTM UK Stock Market Fund (Series 3) | Wythall¹ | Unit Trust | 100.00% | |
Amundi Index Solutions – Amundi MSCI China ESG Leaders Select | Luxembourg²³ | SICAV, sub fund | 63.46% | |
iShares 350 UK Equity Index Fund UK | London 20 | OEIC, sub fund | 97.98% | |
iShares Bloomberg Roll Select Commodity Strategy ETF | Wilmington 47 | OEIC, sub fund | 51.90% | |
Schroders (Future Growth Capital) UK Private Assets LTAF | London 55 | OEIC, sub fund | 100.00% | |
Schroders (Future Growth Capital) Global Private Assets LTAF | London 55 | OEIC, sub fund | 100.00% | |
abrdn (Lothian) International Trust | London 36 | Unit Trust | 99.99% | |
abrdn (Lothian) Japan Trust | London 36 | Unit Trust | 99.41% | |
abrdn (Lothian) North American Trust | London 36 | Unit Trust | 98.33% | |
abrdn (Lothian) Pacific Basin Trust | London 36 | Unit Trust | 98.28% | |
abrdn (Lothian) UK Equity General Trust | London 36 | Unit Trust | 99.70% | |
abrdn Emerging Markets Income Equity Fund | London 36 | OEIC, sub fund | 75.56% | |
abrdn Europe Ex UK Ethical Equity Fund | London 36 | OEIC, sub fund | 80.35% | |
abrdn MT American Equity Unconstrained Fund | London 36 | Unit Trust | 72.75% | |
abrdn MyFolio Managed I Fund | London 36 | OEIC, sub fund | 78.33% | |
abrdn MyFolio Managed II Fund | London 36 | OEIC, sub fund | 79.02% | |
abrdn MyFolio Managed III Fund | London 36 | OEIC, sub fund | 86.29% | |
abrdn MyFolio Managed V Fund | London 36 | OEIC, sub fund | 79.31% | |
| Special Limited | ||||
abrdn Phoenix Fund Financing SCSP | Luxembourg 16 | Partnership | 100.00% | |
abrdn Short Dated Global Corporate Bond Tracker Fund | London 36 | OEIC, sub fund | 95.61% | |
abrdn Short Dated Sterling Corporate Bond Tracker Fund | London 36 | OEIC, sub fund | 84.86% | |
abrdn Standard Liquidity Fund (Lux) – Seabury Euro Liquidity 1 Fund | Luxembourg 16 | UCITS, sub fund | 100.00% | |
| abrdn Standard Liquidity Fund (Lux) – Seabury Sterling Liquidity | ||||
2 Fund | Luxembourg 16 | UCITS, sub fund | 100.00% | |
| abrdn Standard Liquidity Fund (Lux) – Seabury Sterling Liquidity | ||||
3 Fund | Luxembourg 16 | UCITS, sub fund | 86.85% | |
abrdn Sustainable Index American Equity Fund | London 36 | OEIC, sub fund | 59.05% | |
abrdn Sustainable Index World Equity Fund | London 36 | Unit Trust | 72.57% | |
abrdn UK Real Estate Feeder Fund | London 36 | Unit Trust | 72.12% | |
abrdn UK Real Estate Fund | London 36 | Unit Trust | 89.91% | |
HSBC Investment Funds – Balanced Fund | London 36 | OEIC, sub fund | 78.31% | |
| Cayman | ||||
| Ignis Private Equity Fund LP | Islands 9 | Limited Partnership | 100.00% | |
| Cayman | ||||
| Ignis Strategic Credit Fund LP | Islands 9 | Limited Partnership | 100.00% | |
Ignis Strategic Solutions Funds plc – Fundamental Strategies Fund | Dublin 18 | OEIC, sub fund | 100.00% | |
Ignis Strategic Solutions Funds plc – Systematic Strategies Fund | Dublin 18 | OEIC, sub fund | 100.00% | |
North American Strategic Partners (Feeder) 2008 Limited Partnership | Edinburgh 52 | Limited Partnership | 100.00% | |
Legal & General European Equity Income Fund | London²¹ | Unit Trust | 87.08% | |
North American Strategic Partners 2008 L.P. | Delaware 7 | Limited Partnership | 100.00% | |
Partners Group Phoenix, L.P. Inc. | Guernsey 45 | Limited Partnership | 100.00% | |
Quilter Investors Global Dynamic Equity Fund | London²² | OEIC, sub fund | 83.31% | |
| Special Limited | ||||
Stonepeak Core Fund (Lux) SCSp | Luxembourg 41 | Partnership | 83.30% | |
| Associates: | ||||
Future Growth Capital (Holdings) Limited | London 42 | Ordinary Shares | 49.90% | |
Future Growth Capital Limited | London 42 | Ordinary Shares | 49.90% | |
| Significant holdings: | ||||
AB SICAV I – Diversified Yield Plus Portfolio | Luxembourg 15 | SICAV, sub fund | 43.09% | |
AB SICAV I – Sustainable All Market Portfolio | Luxembourg 15 | SICAV, sub fund | 25.05% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | % of shares/ | |
| incorporated entities | place of business | shares held) | units held | |
abrdn American Equity Fund | London 36 | OEIC, sub fund | 56.43% | |
abrdn American Equity Enhanced Index Fund | London 36 | OEIC, sub fund | 33.83% | |
abrdn Asia Pacific Equity Enhanced Index Fund | London 36 | OEIC, sub fund | 32.83% | |
abrdn Asia Pacific Equity Fund | London 36 | OEIC, sub fund | 23.80% | |
abrdn Dynamic Distribution Fund | London 36 | Unit Trust | 64.83% | |
abrdn Ethical Corporate Bond Fund | London 36 | OEIC, sub fund | 61.90% | |
abrdn Europe ex UK Equity Fund | London 36 | OEIC, sub fund | 20.76% | |
abrdn Europe Ex UK Income Equity Fund | London 36 | OEIC, sub fund | 35.41% | |
abrdn European Equity Enhanced Index Fund | London 36 | OEIC, sub fund | 22.40% | |
abrdn European Equity Tracker Fund | London 36 | OEIC, sub fund | 20.89% | |
abrdn Emerging Markets Equity Enhanced Index Fund | London 36 | OEIC, sub fund | 23.07% | |
abrdn Emerging Markets Equity Fund | London 36 | OEIC, sub fund | 23.56% | |
abrdn Emerging Markets Equity Tracker Fund | London 36 | OEIC, sub fund | 23.32% | |
abrdn Global Government Bond Tracker Fund | London 36 | OEIC, sub fund | 23.25% | |
abrdn Global Inflation-Linked Bond Fund | London 36 | OEIC, sub fund | 23.85% | |
abrdn Global Inflation-Linked Bond Tracker Fund | London 36 | OEIC, sub fund | 59.63% | |
abrdn Global Infrastructure Equity Fund | London 36 | OEIC, sub fund | 54.78% | |
abrdn Global Real Estate Fund | London 36 | Unit Trust | 36.80% | |
abrdn Global Smaller Companies Fund | London 36 | OEIC, sub fund | 26.33% | |
abrdn High Yield Bond Fund | London 36 | OEIC, sub fund | 20.63% | |
abrdn Japan Equity Enhanced Index Fund | London 36 | OEIC, sub fund | 46.04% | |
abrdn Japanese Equity Fund | London 36 | OEIC, sub fund | 51.83% | |
abrdn Liquidity Fund (Lux) – Euro Fund | Luxembourg 16 | UCITS, sub fund | 32.68% | |
abrdn MyFolio Managed IV Fund | London 36 | OEIC, sub fund | 69.51% | |
abrdn MyFolio Market I Fund | London 36 | OEIC, sub fund | 44.42% | |
abrdn MyFolio Market II Fund | London 36 | OEIC, sub fund | 51.94% | |
abrdn MyFolio Market III Fund | London 36 | OEIC, sub fund | 58.67% | |
abrdn MyFolio Market IV Fund | London 36 | OEIC, sub fund | 55.52% | |
abrdn MyFolio Market V Fund | London 36 | OEIC, sub fund | 60.51% | |
abrdn MyFolio Multi-Manager II Fund | London 36 | OEIC, sub fund | 47.27% | |
abrdn MyFolio Multi-Manager III Fund | London 36 | OEIC, sub fund | 60.89% | |
abrdn MyFolio Multi-Manager IV Fund | London 36 | OEIC, sub fund | 60.88% | |
abrdn MyFolio Multi-Manager V Fund | London 36 | OEIC, sub fund | 40.13% | |
abrdn North American Small & Mid-Cap Equity Fund | London 36 | OEIC, sub fund | 29.50% | |
abrdn Short Dated Corporate Bond Fund | London 36 | OEIC, sub fund | 43.90% | |
abrdn Short Duration Global Inflation-Linked Bond Fund | London 36 | OEIC, sub fund | 26.37% | |
abrdn SICAV I – Diversified Income Fund | Luxembourg 16 | SICAV, sub fund | 32.42% | |
abrdn SICAV I – Emerging Markets Low Volatility Equity Portfolio | Luxembourg 15 | SICAV, sub fund | 87.10% | |
abrdn SICAV I – Europe Ex UK Sustainable Equity Fund | Luxembourg 16 | SICAV, sub fund | 67.44% | |
abrdn SICAV I – GDP Weighted Global Government Bond Fund | Luxembourg 16 | SICAV, sub fund | 73.72% | |
abrdn SICAV I – Global Bond Fund | Luxembourg 16 | SICAV, sub fund | 99.87% | |
abrdn SICAV I – Global Corporate Sustainable Bond Fund | Luxembourg 16 | SICAV, sub fund | 42.02% | |
abrdn SICAV I – Global Government Bond Fund | Luxembourg 16 | SICAV, sub fund | 76.64% | |
abrdn SICAV I – Japanese Sustainable Equity Fund | Luxembourg 16 | SICAV, sub fund | 26.29% | |
abrdn SICAV I – North American Smaller Companies Fund | Luxembourg 16 | SICAV, sub fund | 23.45% | |
abrdn SICAV I – Short Dated Enhanced Income Fund | Luxembourg 16 | SICAV, sub fund | 24.66% | |
abrdn SICAV II – Global Equity Impact Fund | Luxembourg 16 | SICAV, sub fund | 71.00% | |
abrdn SICAV II – Global Inflation-linked Government Bond Fund | Luxembourg 16 | SICAV, sub fund | 62.52% | |
abrdn SICAV II – Global Short Duration Corporate Bond Fund | Luxembourg 16 | SICAV, sub fund | 83.23% | |
abrdn SICAV II Absolute Return Global Bond Strategies Fund | Luxembourg 16 | SICAV, sub fund | 92.89% | |
abrdn SICAV II Emerging Market Local Currency Debt Fund | Luxembourg 16 | SICAV, sub fund | 73.27% | |
abrdn SICAV II European Corporate Bond Fund | Luxembourg 16 | SICAV, sub fund | 28.99% | |
abrdn SICAV II European Smaller Companies Fund | Luxembourg 16 | SICAV, sub fund | 25.67% | |
abrdn SICAV II Global Corporate Bond Fund | Luxembourg 16 | SICAV, sub fund | 56.04% | |
abrdn SICAV II Global High Yield Bond Fund | Luxembourg 16 | SICAV, sub fund | 56.34% | |
abrdn SICAV II Global Real Estate Securities Sustainable Fund | Luxembourg 16 | SICAV, sub fund | 87.01% | |
abrdn Standard Liquidity Fund (Lux) Sterling Fund | Luxembourg 16 | UCITS, sub fund | 24.60% | |
abrdn Standard SICAV I – China Onshore Bond Fund | Luxembourg 16 | SICAV, sub fund | 78.87% | |
abrdn Sterling Corporate Bond Fund | London 36 | OEIC, sub fund | 46.31% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | % of shares/ | |
| incorporated entities | place of business | shares held) | units held | |
abrdn Strategic Bond Fund | London 36 | OEIC, sub fund | 67.00% | |
abrdn UK Equity Enhanced Index Fund | London 36 | OEIC, sub fund | 29.23% | |
abrdn UK Income Equity Fund | London 36 | OEIC, sub fund | 36.05% | |
abrdn UK Mid-Cap Equity Fund | London 36 | OEIC, sub fund | 34.50% | |
abrdn UK Smaller Companies Fund | London 36 | OEIC, sub fund | 32.02% | |
abrdn UK Sustainable and Responsible Investment Equity Fund | London 36 | OEIC, sub fund | 40.68% | |
abrdn UK Value Equity Fund | London 36 | OEIC, sub fund | 45.83% | |
ACS World Multifactor Equity Tracker Fund | London 20 | OEIC, sub fund | 23.56% | |
Amundi Index Solutions – Amundi Global Corp SRI 1-5Y | Luxembourg²³ | SICAV, sub fund | 32.53% | |
| Amundi Index Solutions – Amundi MSCI Emerging | ||||
Ex China ESG Leaders Select | Luxembourg²³ | SICAV, sub fund | 43.96% | |
Amundi UCITS Funds – Amundi Global Multi-Factor Equity Fund | Luxembourg²³ | UCITS, sub fund | 72.37% | |
AQR Global Risk Premium UCITS Fund | Luxembourg 40 | UCITS, sub fund | 100.00% | |
Baillie Gifford Emerging Markets Leading Companies Fund | Edinburgh³² | OEIC, sub fund | 32.50% | |
| Baillie Gifford Investment Funds II ICVC – | ||||
Baillie Gifford UK Equity Core Fund | Edinburgh³² | OEIC, sub fund | 42.73% | |
| Baillie Gifford UK & Balanced Funds ICVC – Baillie | ||||
Gifford UK and Worldwide Equity Fund | Edinburgh³² | OEIC, sub fund | 30.23% | |
Barings Emerging Markets Debt Short Duration Fund | Dublin 27 | OEIC, sub fund | 28.41% | |
BlackRock Cash Fund | London 20 | Unit Trust | 23.86% | |
BlackRock Global Funds – Sustainable World Bond Fund | Luxembourg 15 | SICAV, sub fund | 25.48% | |
BlackRock Market Advantage Fund | London 20 | UCITS, sub fund | 51.40% | |
BlackRock UK Absolute Alpha Fund | London 20 | Unit Trust | 20.18% | |
BNY Mellon Global Equity Fund | London³³ | OEIC, sub fund | 28.90% | |
BNY Mellon Multi-Asset Global Balanced Fund | London³³ | UCITS, sub fund | 37.37% | |
Brent Cross Partnership | London 24 | Limited Partnership | 23.83% | |
Fidelity Multi Asset Open Adventurous Fund | Surrey 28 | OEIC, sub fund | 40.78% | |
Gallions Reach Shopping Park Limited Partnership | London 36 | Unit Trust | 100.00% | |
Gallions Reach Shopping Park Unit Trust | Jersey 17 | Unit Trust | 100.00% | |
Goldman Sachs SICAV – Emerging Markets Total Return Bond Portfolio | Luxembourg 29 | SICAV, sub fund | 86.71% | |
| Goldman Sachs SICAV – Goldman Sachs | ||||
Emerging Markets Debt Portfolio | Luxembourg 29 | SICAV, sub fund | 23.81% | |
Invesco Managed Growth Fund | Oxfordshire 30 | OEIC, sub fund | 51.99% | |
Janus Henderson All Stocks Credit Fund | London 14 | OEIC, sub fund | 25.17% | |
Janus Henderson Diversified Growth Fund | London 14 | OEIC, sub fund | 65.06% | |
Janus Henderson Emerging Markets Opportunities Fund | London 14 | OEIC, sub fund | 23.90% | |
Janus Henderson Institutional Global Responsible Managed Fund | London 14 | OEIC, sub fund | 29.35% | |
Janus Henderson Institutional UK Index Opportunities Fund | London 14 | OEIC, sub fund | 57.53% | |
L&G Absolute Return Bond Plus Fund | Luxembourg³¹ | SICAV, sub fund | 49.33% | |
L&G Emerging Markets Bond Fund | Luxembourg³¹ | SICAV, sub fund | 74.74% | |
L&G Multi-Asset Target Return Fund | Luxembourg 38 | SICAV, sub fund | 40.81% | |
Legal & General Active Sterling Corporate Bond Fund | London²¹ | Unit Trust | 23.99% | |
| Legal & General Emerging Markets Government | ||||
Bond (Local Currency) Index Fund | London²¹ | Unit Trust | 20.34% | |
Legal & General Emerging Markets Government Bond USD Index Fund | London²¹ | Unit Trust | 32.42% | |
Legal & General High Income Trust | London²¹ | Unit Trust | 41.01% | |
Legal & General UK Smaller Companies Trust | London²¹ | Unit Trust | 31.39% | |
Ninety One Funds Series i Global Macro Allocation Fund | London 54 | OEIC, sub fund | 23.23% | |
LGIM Sterling Liquidity Plus Fund | Dublin 27 | UCITS, sub fund | 21.51% | |
Quilter Investors Cirilium Balanced Blend Portfolio | London²² | OEIC, sub fund | 35.63% | |
Quilter Investors Ethical Equity Fund | London²² | Unit Trust | 34.75% | |
Quilter Investors Global Equity Growth Fund | London²² | OEIC, sub fund | 54.89% | |
Responsible Global High Yield Bond Fund | Luxembourg 16 | SICAV, sub fund | 25.38% | |
Robeco – Phoenix Customized Multi Asset Fund | Rotterdam 39 | SICAV, sub fund | 98.88% | |
Robeco QI Emerging Markets Sustainable Enhanced Index Equities II | Luxembourg 37 | SICAV, sub fund | 100.00% | |
Schroder European Fund | London 42 | Unit Trust | 56.43% | |
Schroder International Selection Fund – Global Diversified Growth | Luxembourg 43 | SICAV, sub fund | 25.69% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | % of shares/ | |
| incorporated entities | place of business | shares held) | units held | |
Schroder UK Mid 250 Fund | London 42 | Unit Trust | 27.03% | |
Standard Life Investments Brent Cross LP | Edinburgh 6 | Unit Trust | 40.13% | |
Standard Life Investments UK Shopping Centre Trust | Jersey 25 | Unit Trust | 40.13% | |
The Marks and Spencer Worldwide Managed Fund | Chester 48 | Unit Trust | 30.42% | |
Threadneedle Investment Funds ICVC – American Select Fund | London 26 | OEIC, sub fund | 20.32% | |
| Vanguard Common Contractual Fund – Vanguard | ||||
U.S. Equity Index Common Contractual Fund | Dublin 27 | UCITS, sub fund | 77.40% | |
| Vanguard Investment Series plc – Vanguard | ||||
Global Corporate Bond Index Fund | Dublin 27 | UCITS, sub fund | 38.21% | |
| Vanguard Investment Series plc – Vanguard Global | ||||
Short-Term Corporate Bond Index Fund | Dublin 27 | UCITS, sub fund | 41.55% | |
Vanguard Investment Series plc – Vanguard U.K. Short- Term Investment Grade Bond Index Fund | Dublin 27 | UCITS, sub fund | 42.85% | |
| Vanguard Investments Common Contractual Fund – Vanguard | ||||
FTSE Developed Europe ex UK Common Contractual Fund | Dublin 27 | UCITS, sub fund | 97.13% | |
| Vanguard Investments Common Contractual Fund – Vanguard | ||||
FTSE Developed World Common Contractual Fund | Dublin 27 | UCITS, sub fund | 40.12% | |
| Vanguard Investments Common Contractual Fund – Vanguard | ||||
FTSE Developed World ex UK Common Contractual Fund | Dublin 27 | UCITS, sub fund | 97.04% |
| 2024 | 2023 | |
| £m | £m | |
Expense arising from equity-settled share-based payment transactions | 26 | 22 |
| 2024 | 2023 | 2022 | |
| TSR performance | TSR performance | TSR performance | |
| condition | condition | condition | |
Share price (p) | 553 | 559 | 639 |
Expected term (years) | 2.8 | 2.8 | 2.8 |
Expected volatility (%) | 22 | 23 | 31 |
Risk-free interest rate (%) | 4 | 3.31 | 1.21 |
Expected dividend yield (%) | Dividends are received by holders of the awards | ||
| therefore no adjustment to fair value is required |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| ShareSave | ShareSave | ShareSave | ShareSave | ShareSave | |
Share price (£) | 4.912 | 4.448 | 6.142 | 7.486 | 5.664 |
Exercise price (£) | 4.18 | 3.78 | 5.09 | 5.89 | 4.97 |
Expected life (years) | 3.1 and 5,1 | 3.1 and 5,1 | 3.25 and 5.25 | 3.25 and 5.25 | 3.25 and 5.25 |
| Risk-free rate (%) – based on UK government gilts | 4.2 (for 3.1 | 4.7 (for 3.1 | 2.0 (for 3.25 | 0.5 (for 3.25 | 0.5 (for 3.25 |
| commensurate with the expected term of the award | year scheme) | year scheme) | year scheme) | year scheme) | year scheme) |
| and 4.1 (for | and 4.5 (for | and 1.9 (for | and 0.7 (for | and 0.5 (for | |
| 5.25 year | 5.25 year | 5.25 year | 5.25 year | 5.25 year | |
| scheme) | scheme) | scheme) | scheme) | scheme) | |
| Expected volatility (%) based on the Company’s share price | 22.0 | 23.0 | 30.0 | 30.0 | 30.0 |
| volatility to date | |||||
Dividend yield (%) | 10.9 | 11.5 | 8 | 6.3 | 8.2 |
| 2024 | |||
| Number of share options | |||
LTIP | ShareSave | DBSS | |
Outstanding at the beginning of the year | 11,111,405 | 6,844,865 | 3,367,966 |
Granted during the year | 4,595,364 | 1,426,648 | 2,525,215 |
Forfeited during the year | (2,270,979) | (176,532) | (33,470) |
Cancelled during the year | (4,258) | (471,709) | – |
Exercised during the year | (1,545,139) | (75,229) | (730,869) |
Expired during the year | (33,884) | (576,565) | (11,753) |
Dividends on vested awards | 635,085 | – | 151,311 |
Outstanding at the end of the year | 12,487,594 | 6,971,478 | 5,268,400 |
| 2023 | |||
| Number of share options | |||
LTIP | ShareSave | DBSS | |
Outstanding at the beginning of the year | 9,387,235 | 5,001,906 | 2,301,801 |
Granted during the year | 4,202,695 | 5,038,820 | 1,675,548 |
Forfeited during the year | (1,750,509) | (223,565) | (29,932) |
Cancelled during the year | – | (1,371,617) | – |
Exercised during the year | (1,217,227) | (1,184,132) | (701,644) |
Expired during the year | (13,908) | (416,547) | (11,227) |
Dividends on vested awards | 503,119 | – | 133,420 |
Outstanding at the end of the year | 11,111,405 | 6,844,865 | 3,367,966 |
| 2023 | |||
| 2024 | restated 1 | ||
| £m | £m | ||
(Loss)/profit for the year before tax | (1,107) | 262 | |
| Adjustments for non-cash movements in loss/(profit) before tax for the year: | |||
Loss on PGL Pension Scheme buy-out transaction | G1 | 100 | – |
| Gain on acquisition of Phoenix Life CA Holdings Limited | |||
(Formerly known as SLF of Canada UK Limited) | H2 | – | (66) |
| Fair value losses/(gains) on: | |||
Investment property | G4 | 100 | 362 |
Financial assets and derivative liabilities | (7,884) | (11,045) | |
Change in fair value of borrowings | E5.2 | 1 | (82) |
Amortisation and impairment of intangible assets | G2 | 273 | 324 |
Depreciation of property, plant and equipment | G3 | 21 | 23 |
Share-based payment charge | I1.1 | 26 | 22 |
Finance costs | C7 | 290 | 258 |
Net interest expense on Group defined benefit pension scheme liability/asset | G1 | 56 | 111 |
Pension past service costs | G1 | – | 12 |
Other costs of pension schemes | G1 | 12 | 6 |
| Movement in assets and liabilities relating to operations: | |||
Increase in investment assets | (913) | (7,986) | |
Decrease/(increase) in reinsurers’ share of investment contract liabilities | 342 | (621) | |
Increase in reinsurance contract assets/liabilities | (305) | (818) | |
Decrease in assets classified as held for sale | 1,475 | 2,593 | |
(Decrease)/increase in insurance contract liabilities | (166) | 4,037 | |
Increase in investment contract liabilities | 13,405 | 13,385 | |
Decrease in obligation for repayment of collateral received | (156) | (703) | |
Decrease in liabilities classified as held for sale | (1,606) | (3,571) | |
Net (increase)/decrease in working capital | (406) | 2,736 | |
| Other cash movements relating to operations: | |||
Contributions to defined benefit pension schemes | G1 | (9) | (9) |
Cash generated/(utilised) by operations | 3,549 | (770) |
| 2024 | 2023 | |
| Unaudited | £bn | £bn |
PGH plc Eligible Own Funds | 10.3 | 11.1 |
| Remove Own Funds pertaining to unsupported with-profits funds and pension schemes | (1.9) | (2.2) |
Group capital resources | 8.4 | 8.9 |
| 2024 | 2023 | |
| £bn | £bn | |
Total IFRS equity | 2.2 | 3.8 |
Deduct non-controlling interests | (0.5) | (0.5) |
Deduct goodwill, intangible assets and deferred acquisition costs | (1.9) | (2.1) |
Revaluation of subordinated liabilities | 0.2 | 0.2 |
Net impact of valuing technical provisions, net of reinsurance recoverables 1 , on Solvency II basis 1 | 11.6 | 10.6 |
Deferred tax impact of valuation differences 1 | (1.1) | (1.0) |
Other valuation differences 1 | (0.1) | (0.2) |
Excess of assets over liabilities under Solvency II | 10.4 | 10.8 |
Subordinated liabilities 1 | 3.3 | 3.5 |
Ring-fenced fund restrictions 1 | (2.6) | (2.2) |
Other availability restrictions 1 | (0.8) | (1.0) |
PGHP plc eligible own funds | 10.3 | 11.1 |
| Transactions | Transactions | |
| 2024 | 2023 | |
| £m | £m | |
| Pearl Group Staff Pension Scheme: | ||
Payment of administrative expenses | (5) | (4) |
| UK Commercial Property REIT (‘UKCPR’): | ||
Dividend income 1 | – | 19 |
| Future Growth Capital Holdings Limited: | ||
Initial investment in associate | (5) | – |
| 2024 | 2023 | |
| £m | £m | |
Salary and other short-term benefits | 17 | 15 |
Equity compensation plans | 10 | 8 |
| 2024 | 2023 | |
| £m | £m | |
To subscribe to private equity funds and other unlisted assets | 2,425 | 1,738 |
To purchase, construct or develop investment property and income strips | 16 | 23 |
For repairs, maintenance or enhancements of investment property | 22 | 15 |