Policy | |
Material accounting policies | reference |
Insurance and reinsurance contracts (IFRS 17) | (F), (J) |
Fair value of investment properties (IAS 40) | (O) |
Financial instruments (IFRS 9) | (P) |
Impairment provisions – financial assets (IFRS 9) | (P) |
Note | |
Critical accounting judgements | reference |
Level of aggregation and combination of insurance contracts | (J) |
The Group exercises judgement in determining | |
whether a set of insurance and reinsurance | |
contracts with the same or related counterparty | |
should be treated collectively, considering both qualitative and quantitative factors like pricing | |
and credit risk exposure. Additionally, judgement is applied in defining portfolios of insurance contracts by grouping contracts with similar risks that are managed together. This involves assessing which risks are similar and how contracts are operationally managed, with contracts in the same product line typically | |
grouped in the same portfolio. | |
Classification of financial instruments | (P) |
The Group exercises judgement in assessing the business model within which the assets are held and whether the contractual terms of the assets are solely payments of principal and interest on the principal amount outstanding. | |
The Group assesses its business models at a portfolio level based on its objectives for the relevant portfolio, how the performance of the portfolio is managed and reported, and the frequency of asset sales and has concluded on the classification category of each portfolio of financial instrument in accordance with IFRS 9. | |
Impairment of financial assets | (P) |
The measurement of the expected credit loss | |
("ECL") allowance under IFRS 9 for financial | |
assets measured at amortised cost requires | |
significant judgements and assumption in particular, for the estimation of the amount and timing of future cash flows when determining | |
impairment losses and the assessment of a significant increase in credit risk. These estimates are driven by the outcome of modelled ECL scenarios, and the relevant inputs | |
used. |
Policy | Carrying | ||
Key sources of estimation uncertainty | reference | value | Sensitivity |
Fair value of financial | (O), (P) | Note 22 | Note |
instruments and investment | 1.3.2 | ||
property | |||
Where quoted market prices | |||
are not available, valuation | |||
techniques are used to value | |||
financial instruments and investment property. These include broker quotes and models using both observable | |||
and unobservable market | |||
inputs. The valuation | |||
techniques involve judgement | |||
with regard to the valuation | |||
models used and the inputs to these models can lead to a range of plausible valuations | |||
for financial instruments and investment property. |
Model | Applicable business |
Short duration insurance contracts automatically | |
eligible for PAA | |
Longer duration insurance contracts which meet | |
PAA | the PAA eligibility requirements |
Reinsurance contracts issued or held automatically | |
eligible for PAA | |
Reinsurance contracts issued or held which meet | |
PAA eligibility requirements |
Freehold and leasehold | 50 years or the period |
buildings | of the lease if shorter |
Other equipment, including | 2 to 15 years |
computer equipment, vehicles and property | |
adaptation costs |
2024 | 2023 | ||
Notes | £m | £m | |
Insurance revenue | 3 | ||
Insurance service expenses | 3 | ( | ( |
Net expense from reinsurance contracts held 1 | 3 | ( | ( |
Insurance service result | 3 | ( | |
Total interest income calculated using effective interest rate method | 4 | ||
Other interest and similar income | 4 | ||
Investment fees | 4 | ( | ( |
Investment income | 4 | ||
Total net fair value gains on financial assets held at fair value through profit or loss | 4 | ||
Net fair value gains/(losses) on investment property | 4 | ( | |
Net credit impairment gains/(losses) on financial investments | 4 | ( | |
Investment return | 4 | ||
Net finance expenses from insurance contracts issued | 4 | ( | ( |
Net finance (expenses)/income from reinsurance contracts held | 4 | ( | |
Investment return and net insurance finance result | 4 | ||
Other operating income | |||
Other operating expenses | 5 | ( | ( |
Other finance costs | 8 | ( | ( |
(Loss)/gain on disposal of business | 9 | ( | |
Profit before tax | |||
Tax charge 2 | 10 | ( | ( |
Profit for the year attributable to the owners of the Company | |||
Earnings per share: | |||
Basic (pence) | 12 | ||
Diluted (pence) | 12 |
2024 | 2023 | ||
Notes: | £m | £m | |
Profit for the year attributable to the owners of the Company | |||
Other comprehensive income | |||
Items that will not be reclassified subsequently to profit or loss: | |||
Remeasurement gain on defined benefit pension scheme | 24 | ||
Fair value gain on equity investments measured at fair value through other comprehensive income | 4 | ||
Realised gain/(loss) on equity investments measured at fair value through other comprehensive income | 4 | ( | |
Tax relating to items that will not be reclassified | 20 | ( | |
Items that may be reclassified subsequently to profit or loss: | |||
Cash flow hedges | ( | ||
( | |||
Other comprehensive income for the year net of tax | |||
Total comprehensive income for the year attributable to the owners of the Company |
2024 | 2023 | ||
Notes: | £m | £m | |
Assets | |||
Goodwill and other intangible assets | 15 | ||
Property, plant and equipment | 16 | ||
Right-of-use assets | 17 | ||
Investment property | 18 | ||
Insurance contract assets | 19 | ||
Reinsurance contract assets | 19 | ||
Deferred tax assets | 20 | ||
Current tax assets | |||
Other receivables | |||
Prepayments, accrued income and other assets | 21 | ||
Derivative financial instruments | 23 | ||
Retirement benefit asset | 24 | ||
Financial investments | 23 | ||
Cash and cash equivalents | 25 | ||
Assets held for sale | 26 | ||
Total assets | |||
Equity | |||
Shareholders' equity | 14 | ||
Tier 1 notes | 29 | ||
Total equity | |||
Liabilities | |||
Subordinated liabilities | 30 | ||
Insurance contract liabilities | 19 | ||
Reinsurance contract liabilities | 19 | ||
Borrowings | 25 | ||
Derivative financial instruments | 23 | ||
Provisions | 31 | ||
Trade and other payables | 32 | ||
Lease liabilities | 17 | ||
Current tax liabilities | 20 | ||
Total liabilities | |||
Total equity and liabilities |
Equity | Foreign | ||||||||
Share | Employee | Capital | investments | exchange | Tier 1 | ||||
capital | trust | reserves | revaluation | translation | Retained | Shareholders' | notes | Total | |
(note 27) | shares | (note 28) | reserve | reserve | earnings | equity | (note 29) | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive income/(loss) | ( | ||||||||
Total comprehensive income/(loss) for the year | ( | ||||||||
Dividends and appropriations paid (note 11) | ( | ( | ( | ||||||
Shares acquired by employee trusts | ( | ( | ( | ||||||
Credit to equity for equity-settled share-based | |||||||||
payments | |||||||||
Shares distributed by employee trusts | ( | ||||||||
Tax on share-based payments | |||||||||
Total transactions with equity holders | ( | ( | ( | ||||||
Balance at 31 December 2023 | ( | ( | |||||||
Profit for the year | |||||||||
Other comprehensive income | |||||||||
Total comprehensive income for the year | |||||||||
Dividends and appropriations paid (note 11) | ( | ( | ( | ||||||
Shares acquired by employee trusts | ( | ( | ( | ||||||
Credit to equity for equity-settled share-based | |||||||||
payments | |||||||||
Shares distributed by employee trusts | ( | ||||||||
Tax on share-based payments | |||||||||
Total transactions with equity holders | ( | ( | ( | ||||||
Balance at | ( |
2024 | 2023 | ||
Notes: | £m | £m | |
Cash (used in)/generated from operating activities before investment of insurance assets | 34 | ( | |
Cash (used in)/generated from investment of insurance assets | 34 | ( | |
Cash (used in)/generated from operating activities | ( | ||
Taxes received/(paid) | ( | ||
Cash flow hedges | ( | ( | |
Net cash (used in)/generated from operating activities | ( | ||
Cash flows (used in)/generated from investing activities | |||
Payments for acquisition of intangible assets | 15 | ( | ( |
Purchases of property, plant and equipment | 16 | ( | ( |
Proceeds on disposals of assets held for sale | |||
Proceeds from disposal of business | 9 | ||
Net cash inflow/(outflow) from acquisition of businesses | ( | ||
Net cash (used in)/generated from investing activities | ( | ||
Cash flows used in financing activities | |||
Dividends and appropriations paid | 11 | ( | ( |
Other finance costs (including lease interest) | ( | ( | |
Principal element of lease payments | ( | ( | |
Purchase of employee trust shares | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase financing activities | ( | ||
Cash and cash equivalents at the beginning of the year | 25 | ||
Cash and cash equivalents at the end of the year | 25 |
Increase/(decrease) in profit | Increase/(decrease) in profit | |||
before tax and equity gross of | before tax and equity net of | |||
reinsurance 1,2 | reinsurance 1,2 | |||
2024 | 2023 | 2024 | 2023 | |
At 31 December | £m | £m | £m | £m |
Discount curve - PPOs 3 | ||||
Impact of an increase in the ILP of the discount rate used in the calculation | ||||
of present values of 100 basis points | 87.0 | 95.0 | 38.5 | 39.0 |
Impact of a decrease in the ILP of the discount rate used in the calculation | ||||
of present values of 100 basis points | (115.1) | (127.8) | (51.4) | (52.1) |
Discount curve - other claims 4 | ||||
Impact of an increase in the ILP of the discount rate used in the calculation | ||||
of present values of 100 basis points | 65.1 | 55.9 | 41.3 | 37.2 |
Impact of a decrease in the ILP of the discount rate used in the calculation | ||||
of present values of 100 basis points | (68.3) | (58.6) | (43.2) | (38.9) |
Ogden discount rate 5 | ||||
Impact of the Group reserving at a discount rate of 1.5% compared to 0.5% | ||||
(2023: 0.75% compared to minus 0.25%) | 143.6 | 105.1 | 57.7 | 48.1 |
Impact of the Group reserving at a discount rate of minus 0.5% compared | ||||
to 0.5% (2023: minus 1.25% compared to minus 0.25%) | (204.9) | (220.6) | (73.8) | (97.0) |
Claims inflation | ||||
Impact of a decrease in claims inflation by 200 basis points for two | ||||
consecutive years | 129.7 | 112.8 | 73.9 | 71.7 |
Impact of an increase in claims inflation by 200 basis points for two | ||||
consecutive years | (131.7) | (114.6) | (75.0) | (72.8) |
Risk adjustment (restated) 6 | ||||
Impact of a risk adjustment at the 70th percentile compared to the booked | ||||
risk adjustment at the 75th percentile | 52.3 | 52.3 | 26.9 | 28.9 |
Impact of a risk adjustment at the 80th percentile compared to the booked | ||||
risk adjustment at the 75th percentile | (61.4) | (60.5) | (30.2) | (33.9) |
Local | Debt | ||||
Corporate | government | Sovereign | Supranational | securities total | |
At 31 December 2024 | £m | £m | £m | £m | £m |
Australia | 131.2 | – | – | – | 131.2 |
Austria | 4.9 | – | – | – | 4.9 |
Belgium | 30.0 | 12.0 | – | – | 42.0 |
Canada | 90.1 | – | – | – | 90.1 |
Cayman Islands | 0.4 | – | – | – | 0.4 |
China | 6.6 | – | – | – | 6.6 |
Denmark | 19.7 | – | – | – | 19.7 |
Finland | 13.2 | – | – | – | 13.2 |
France | 241.8 | – | – | – | 241.8 |
Germany | 174.0 | – | – | – | 174.0 |
Hong Kong | 8.2 | – | – | – | 8.2 |
Ireland | 3.2 | – | – | – | 3.2 |
Italy | 25.5 | – | – | – | 25.5 |
Japan | 58.8 | – | – | – | 58.8 |
Luxembourg | 5.1 | – | – | – | 5.1 |
Mexico | 9.1 | – | – | – | 9.1 |
Netherlands | 118.5 | – | – | – | 118.5 |
New Zealand | 0.3 | – | – | – | 0.3 |
Norway | – | 1.0 | – | – | 1.0 |
South Africa | 6.4 | – | – | – | 6.4 |
Spain | 57.9 | – | – | – | 57.9 |
Sweden | 26.4 | – | – | – | 26.4 |
Switzerland | 57.2 | – | – | – | 57.2 |
United Kingdom | 813.3 | – | 746.0 | – | 1,559.3 |
USA | 1,314.9 | – | – | – | 1,314.9 |
Supranational | – | – | – | 17.9 | 17.9 |
Total | 3,216.7 | 13.0 | 746.0 | 17.9 | 3,993.6 |
Local | Debt securities | ||||
Corporate | government | Sovereign | Supranational | total | |
At 31 December 2023 | £m | £m | £m | £m | £m |
Australia | 119.8 | – | – | – | 119.8 |
Austria | 3.1 | – | – | – | 3.1 |
Belgium | 39.3 | – | – | – | 39.3 |
Canada | 48.2 | – | – | – | 48.2 |
China | 0.6 | – | – | – | 0.6 |
Denmark | 18.2 | – | – | – | 18.2 |
Finland | 8.9 | – | – | – | 8.9 |
France | 229.3 | – | – | – | 229.3 |
Germany | 140.8 | – | – | – | 140.8 |
Hong Kong | 0.8 | – | – | – | 0.8 |
Italy | 17.4 | – | – | – | 17.4 |
Japan | 20.8 | – | – | – | 20.8 |
Luxembourg | 4.8 | – | – | – | 4.8 |
Mexico | 7.1 | – | – | – | 7.1 |
Netherlands | 105.4 | – | – | – | 105.4 |
Norway | 0.5 | 0.9 | – | – | 1.4 |
Portugal | 6.5 | – | – | – | 6.5 |
South Africa | 6.4 | – | – | – | 6.4 |
Spain | 66.0 | – | – | – | 66.0 |
Sweden | 23.4 | – | – | – | 23.4 |
Switzerland | 55.0 | – | – | – | 55.0 |
United Kingdom | 745.4 | – | 657.1 | – | 1,402.5 |
USA | 933.7 | – | 23.7 | – | 957.4 |
Supranational | – | – | – | 25.6 | 25.6 |
Total | 2,601.4 | 0.9 | 680.8 | 25.6 | 3,308.7 |
2024 | 2023 | |||
At 31 December | £m | % | £m | % |
Basic materials | 67.1 | 2% | 43.0 | 1% |
Communications | 156.6 | 4% | 135.7 | 4% |
Consumer, cyclical | 329.3 | 8% | 244.2 | 7% |
Consumer, non-cyclical | 352.3 | 9% | 216.2 | 7% |
Diversified | 16.8 | 0% | 16.9 | 1% |
Energy | 77.9 | 3% | 81.6 | 3% |
Financial | 1,678.8 | 42% | 1,424.5 | 43% |
Industrial | 220.2 | 6% | 145.8 | 4% |
Sovereign, supranational and local government | 776.9 | 19% | 707.3 | 21% |
Technology | 97.4 | 2% | 65.6 | 2% |
Transport | 13.1 | 0% | 12.8 | 0% |
Utilities | 207.2 | 5% | 215.1 | 7% |
Total | 3,993.6 | 100% | 3,308.7 | 100% |
2024 | 2023 | |||
At 31 December | £m | % | £m | % |
Social, of which: | ||||
Education | 86.7 | 46% | 93.0 | 44% |
Health | 56.4 | 30% | 60.5 | 28% |
Other | 41.5 | 22% | 43.9 | 20% |
Transport | 4.1 | 2% | 16.8 | 8% |
Total | 188.7 | 100% | 214.2 | 100% |
Notional | |||||
amounts | Maturity and fair value | ||||
Less than 1 | |||||
year | 1 – 5 years | Over 5 years | Total | ||
At 31 December 2024 | £m | £m | £m | £m | £m |
Derivative assets | |||||
At fair value through profit or loss | |||||
Foreign exchange contracts (forwards) | 907.4 | 14.9 | – | – | 14.9 |
Interest rate swaps | 106.7 | – | 0.9 | 3.3 | 4.2 |
Designated as hedging instruments | |||||
Foreign exchange contracts (forwards) | 24.0 | – | – | – | – |
Total | 1,038.1 | 14.9 | 0.9 | 3.3 | 19.1 |
Notional | |||||
amounts | Maturity and fair value | ||||
Less than 1 | |||||
year | 1 – 5 years | Over 5 years | Total | ||
At 31 December 2024 | £m | £m | £m | £m | £m |
Derivative liabilities | |||||
At fair value through profit or loss | |||||
Foreign exchange contracts (forwards) | 2,007.0 | 36.4 | – | – | 36.4 |
Interest rate swaps | 93.3 | – | 0.7 | 1.6 | 2.3 |
Total | 2,100.3 | 36.4 | 0.7 | 1.6 | 38.7 |
Notional | |||||
amounts | Maturity and fair value | ||||
Less than 1 | |||||
year | 1 – 5 years | Over 5 years | Total | ||
At 31 December 2023 | £m | £m | £m | £m | £m |
Derivative assets | |||||
At fair value through profit or loss | |||||
Foreign exchange contracts (forwards) | 1,568.7 | 27.1 | – | – | 27.1 |
Interest rate swaps | 49.2 | 0.1 | 0.2 | – | 0.3 |
Total | 1,617.9 | 27.2 | 0.2 | – | 27.4 |
Notional | |||||
amounts | Maturity and fair value | ||||
Less than 1 | |||||
year | 1 – 5 years | Over 5 years | Total | ||
At 31 December 2023 | £m | £m | £m | £m | £m |
Derivative liabilities | |||||
At fair value through profit or loss | |||||
Foreign exchange contracts (forwards) | 908.4 | 8.2 | – | – | 8.2 |
Interest rate swaps | 252.8 | – | 1.7 | 5.2 | 6.9 |
Designated as hedging instruments | |||||
Foreign exchange contracts (forwards) | 14.2 | 0.3 | – | – | 0.3 |
Total | 1,175.4 | 8.5 | 1.7 | 5.2 | 15.4 |
Increase/(decrease) in profit | ||
before tax 1 at 31 December | ||
2024 | 2023 | |
£m | £m | |
Spread | ||
Impact of a 100 basis points increase in spreads on financial investments 2 | (80.5) | (72.1) |
Interest rate | ||
Impact of a 100 basis points increase in interest rates on financial investments and derivatives 2,3 | (108.7) | (62.2) |
Investment property | ||
Impact of a 15% decrease in property markets | (43.1) | (41.6) |
Carrying value | ||||
in the | ||||
Neither past | statement of | |||
due nor | Past due 1 – 90 | Past due more | financial | |
impaired | days | than 90 days | position | |
At 31 December 2024 | £m | £m | £m | £m |
Reinsurance contract assets 1 | 1,785.9 | 8.4 | 7.8 | 1,802.1 |
Other receivables | 16.6 | 2.3 | 2.9 | 21.8 |
Derivative financial instruments | 19.1 | – | – | 19.1 |
Debt securities | 3,993.6 | – | – | 3,993.6 |
Infrastructure debt | 188.7 | – | – | 188.7 |
Commercial real estate loans | 135.5 | – | – | 135.5 |
Cash and cash equivalents 2 | 1,156.0 | – | – | 1,156.0 |
Other loans | 5.4 | – | – | 5.4 |
Total | 7,300.8 | 10.7 | 10.7 | 7,322.2 |
Carrying value | ||||
in the | ||||
Neither past | statement of | |||
due nor | Past due 1 – 90 | Past due more | financial | |
impaired | days | than 90 days | position | |
At 31 December 2023 | £m | £m | £m | £m |
Reinsurance contract assets 1 | 1,340.4 | 5.5 | 0.1 | 1,346.0 |
Other receivables | 32.9 | 2.0 | 0.3 | 35.2 |
Derivative financial instruments | 27.4 | – | – | 27.4 |
Debt securities | 3,308.7 | – | – | 3,308.7 |
Infrastructure debt | 214.2 | – | – | 214.2 |
Commercial real estate loans | 145.9 | – | – | 145.9 |
Cash and cash equivalents 2 | 1,772.2 | – | – | 1,772.2 |
Other loans | 3.1 | – | – | 3.1 |
Total | 6,844.8 | 7.5 | 0.4 | 6,852.7 |
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | BB+ and below | Not rated | Total | |
At 31 December 2024 | £m | £m | £m | £m | £m | £m | £m |
Corporate | 69.0 | 221.1 | 1,549.5 | 1,074.4 | 301.2 | 1.5 | 3,216.7 |
Supranational | 17.9 | – | – | – | – | – | 17.9 |
Local government | 1.0 | 12.0 | – | – | – | – | 13.0 |
Sovereign | – | 746.0 | – | – | – | – | 746.0 |
Total | 87.9 | 979.1 | 1,549.5 | 1,074.4 | 301.2 | 1.5 | 3,993.6 |
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | BB+ and below | Not rated | Total | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
Corporate | 56.8 | 152.7 | 1,201.6 | 899.6 | 289.2 | 1.5 | 2,601.4 |
Supranational | 25.6 | – | – | – | – | – | 25.6 |
Local government | 0.9 | – | – | – | – | – | 0.9 |
Sovereign | 4.7 | 676.1 | – | – | – | – | 680.8 |
Total | 88.0 | 828.8 | 1,201.6 | 899.6 | 289.2 | 1.5 | 3,308.7 |
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | BB+ and below | Not rated | Total | |
At 31 December 2024 | £m | £m | £m | £m | £m | £m | £m |
Reinsurance contract assets | – | 343.7 | 1,439.7 | 2.4 | – | 0.1 | 1,785.9 |
Other receivables | 0.2 | – | 1.1 | – | – | 15.3 | 16.6 |
Derivative financial instruments | – | 17.6 | 1.5 | – | – | – | 19.1 |
Infrastructure debt | – | – | 31.0 | 157.7 | – | – | 188.7 |
Commercial estate loans | 19.8 | 38.0 | 40.4 | 31.6 | 5.7 | – | 135.5 |
Cash and cash equivalents 1 | 1,019.3 | 44.7 | 86.3 | 0.9 | – | 4.8 | 1,156.0 |
Other loans | – | – | – | – | – | 5.4 | 5.4 |
Total | 1,039.3 | 444.0 | 1,600.0 | 192.6 | 5.7 | 25.6 | 3,307.2 |
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | BB+ and below | Not rated | Total | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
Reinsurance contract assets | – | 290.5 | 1,047.5 | 2.4 | – | – | 1,340.4 |
Other receivables | 0.4 | 1.7 | 4.8 | 0.3 | – | 25.7 | 32.9 |
Derivative financial instruments | – | 26.4 | 0.4 | 0.6 | – | – | 27.4 |
Infrastructure debt | – | – | 34.5 | 179.7 | – | – | 214.2 |
Commercial estate loans | 12.1 | 47.9 | 51.6 | 28.6 | 5.7 | – | 145.9 |
Cash and cash equivalents 1 | 1,624.2 | 14.0 | 133.0 | 0.9 | – | 0.1 | 1,772.2 |
Other loans | – | – | – | – | – | 3.1 | 3.1 |
Total | 1,636.7 | 380.5 | 1,271.8 | 212.5 | 5.7 | 28.9 | 3,536.1 |
2024 | 2023 | |||||
12 month | Lifetime | 12 month | Lifetime | |||
expected | expected | Total | expected | expected | Total | |
credit loss | credit loss | credit loss | credit loss | |||
£m | £m | £m | £m | £m | £m | |
AA+ to AA- | 11.5 | – | 11.5 | 11.5 | – | 11.5 |
A+ to A- | 16.0 | – | 16.0 | 16.0 | – | 16.0 |
BBB+ to BBB- | 28.6 | – | 28.6 | 33.8 | – | 33.8 |
BB+ and below | – | – | – | – | 10.1 | 10.1 |
Total | 56.1 | – | 56.1 | 61.3 | 10.1 | 71.4 |
2024 | 2023 | |||||
12 month | Lifetime | 12 month | Lifetime | |||
expected | expected | Total | expected | expected | Total | |
credit loss | credit loss | credit loss | credit loss | |||
£m | £m | £m | £m | £m | £m | |
AAA | 19.8 | – | 19.8 | 12.1 | – | 12.1 |
AA+ to AA- | 38.0 | – | 38.0 | 47.9 | – | 47.9 |
A+ to A- | 71.5 | – | 71.5 | 86.2 | – | 86.2 |
BBB+ to BBB- | 190.4 | – | 190.4 | 209.4 | – | 209.4 |
BB+ and below | – | 13.3 | 13.3 | – | 28.9 | 28.9 |
Not rated | – | 5.9 | 5.9 | – | 3.4 | 3.4 |
Total | 319.7 | 19.2 | 338.9 | 355.6 | 32.3 | 387.9 |
2024 | 2023 | |||||
12 month | Lifetime | 12 month | Lifetime | |||
expected | expected | Total | expected | expected | Total | |
credit loss | credit loss | credit loss | credit loss | |||
Carrying amount | £m | £m | £m | £m | £m | £m |
Amortised cost as at 1 January | 61.3 | 10.1 | 71.4 | 88.1 | 10.1 | 98.2 |
Assets derecognised or matured | (15.2) | – | (15.2) | (26.8) | – | (26.8) |
Accrued interest capitalised | (0.1) | – | (0.1) | – | – | – |
Transfer to 12 month ECL | 10.1 | (10.1) | – | – | – | – |
Amortised cost as at 31 December | 56.1 | – | 56.1 | 61.3 | 10.1 | 71.4 |
2024 | 2023 | |||||
12 month | Lifetime | 12 month | Lifetime | |||
expected | expected | Total | expected | expected | Total | |
credit loss | credit loss | credit loss | credit loss | |||
Loss allowance | £m | £m | £m | £m | £m | £m |
Loss allowance as at 1 January | (0.3) | (0.5) | (0.8) | (0.4) | (0.6) | (1.0) |
Transfer to lifetime ECL | (0.5) | 0.5 | – | – | – | – |
Effect of changes in assessed ECL | 0.4 | – | 0.4 | 0.1 | 0.1 | 0.2 |
Loss allowance as at 31 December | (0.4) | – | (0.4) | (0.3) | (0.5) | (0.8) |
2024 | 2023 | |||||
12 month | Lifetime | 12 month | Lifetime | |||
expected | expected | Total | expected | expected | Total | |
credit loss | credit loss | credit loss | credit loss | |||
Carrying amount | £m | £m | £m | £m | £m | £m |
Amortised cost as at 1 January | 355.6 | 32.3 | 387.9 | 423.3 | 37.8 | 461.1 |
New assets originated or purchased | 24.2 | 2.5 | 26.7 | – | 1.5 | 1.5 |
Assets derecognised or matured | (59.3) | (15.7) | (75.0) | (75.5) | – | (75.5) |
Accrued interest capitalised | (0.8) | 0.1 | (0.7) | 0.8 | – | 0.8 |
Transfer to 12 month ECL | – | – | – | 7.0 | (7.0) | – |
Amortised cost as at 31 December | 319.7 | 19.2 | 338.9 | 355.6 | 32.3 | 387.9 |
2024 | 2023 | |||||
12 month | Lifetime | 12 month | Lifetime | |||
expected | expected | Total | expected | expected | Total | |
credit loss | credit loss | credit loss | credit loss | |||
Loss allowance | £m | £m | £m | £m | £m | £m |
Loss allowance as at 1 January | (1.1) | (23.6) | (24.7) | (1.5) | (22.3) | (23.8) |
New assets originated or purchased | – | (0.2) | (0.2) | – | – | – |
Assets derecognised or matured | 0.1 | 15.6 | 15.7 | – | – | – |
Transfer to lifetime ECL | – | – | – | (0.1) | 0.1 | – |
Effect of changes in assessed ECL | (0.1) | – | (0.1) | 0.5 | (1.4) | (0.9) |
Loss allowance as at 31 December | (1.1) | (8.2) | (9.3) | (1.1) | (23.6) | (24.7) |
Within | Over | |||||
1 year | 1 – 3 years | 3 – 5 years | 5 – 10 years | 10 years | Total | |
At 31 December 2024 | £m | £m | £m | £m | £m | £m |
Debt securities | 937.0 | 1,565.4 | 803.6 | 422.9 | 264.7 | 3,993.6 |
Infrastructure debt | 17.8 | 33.1 | 34.5 | 76.0 | 27.3 | 188.7 |
Commercial real estate loans | 23.7 | 64.2 | 47.6 | – | – | 135.5 |
Cash and cash equivalents 1 | 1,156.0 | – | – | – | – | 1,156.0 |
Other loans | – | 5.4 | – | – | – | 5.4 |
Total | 2,134.5 | 1,668.1 | 885.7 | 498.9 | 292.0 | 5,479.2 |
Within | Over | |||||
1 year | 1 – 3 years | 3 – 5 years | 5 – 10 years | 10 years | Total | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m |
Debt securities | 566.1 | 1,542.0 | 598.2 | 503.6 | 98.8 | 3,308.7 |
Infrastructure debt | 20.4 | 32.8 | 41.2 | 81.8 | 38.0 | 214.2 |
Commercial real estate loans | 46.5 | 55.5 | 43.9 | – | – | 145.9 |
Cash and cash equivalents 1 | 1,772.2 | – | – | – | – | 1,772.2 |
Other loans | – | 0.4 | 2.7 | – | – | 3.1 |
Total | 2,405.2 | 1,630.7 | 686.0 | 585.4 | 136.8 | 5,444.1 |
Less than 1 | |||||||
year | 1 – 3 years | 3 – 5 years | 5 – 10 years | Over 10 years | Total | Carrying value | |
At 31 December 2024 | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities 1 | 1,446.4 | 1,112.7 | 790.7 | 601.5 | 1,686.2 | 5,637.5 | 3,900.0 |
Subordinated liabilities | 10.4 | 20.8 | 20.8 | 286.0 | – | 338.0 | 259.1 |
Borrowings 2 | 66.8 | – | – | – | – | 66.8 | 66.8 |
Trade and other payables | 176.8 | 16.0 | 0.7 | – | – | 193.5 | 178.9 |
Total | 1,700.4 | 1,149.5 | 812.2 | 887.5 | 1,686.2 | 6,235.8 | 4,404.8 |
Less than 1 | |||||||
year | 1 – 3 years | 3 – 5 years | 5 – 10 years | Over 10 years | Total | Carrying value | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities 1.3 | 1,444.3 | 1,052.3 | 643.0 | 517.0 | 1,706.6 | 5,363.2 | 3,874.0 |
Subordinated liabilities | 10.4 | 20.8 | 20.8 | 296.4 | – | 348.4 | 258.8 |
Borrowings 2 | 82.4 | – | – | – | – | 82.4 | 82.4 |
Trade and other payables | 157.4 | 6.1 | 0.1 | – | – | 163.6 | 163.6 |
Total | 1,694.5 | 1,079.2 | 663.9 | 813.4 | 1,706.6 | 5,957.6 | 4,378.8 |
Within 1 year | 1 – 3 years | 3 – 5 years | 5 – 10 years | Total | Carrying value | |
At 31 December 2024 | £m | £m | £m | £m | £m | £m |
Derivative assets | 19.1 | – | – | – | 19.1 | 19.1 |
Derivative liabilities | (38.7) | – | – | – | (38.7) | (38.7) |
Total | (19.6) | – | – | – | (19.6) | (19.6) |
Within 1 year | 1 – 3 years | 3 – 5 years | 5 – 10 years | Total | Carrying value | |
At 31 December 2023 | £m | £m | £m | £m | £m | £m |
Derivative assets | 27.6 | (0.1) | (0.1) | – | 27.4 | 27.4 |
Derivative liabilities | (14.4) | (1.0) | – | – | (15.4) | (15.4) |
Total | 13.2 | (1.1) | (0.1) | – | 12.0 | 12.0 |
Total Group | Brokered | Restructuring | |||||
- ongoing | commercial | Non-core | and one-off | ||||
Motor | Non-Motor | operations 1 | business 1 | and Run-off 1 | costs 1,2 | Total Group | |
£m | £m | £m | £m | £m | £m | ||
Statement of profit or loss | |||||||
Insurance revenue | 2,739.0 | 1,020.9 | 3,759.9 | 620.4 | 186.7 | – | 4,567.0 |
Insurance service expenses | (2,669.9) | (868.3) | (3,538.2) | (470.2) | (172.6) | (4.0) | (4,185.0) |
Net expense from reinsurance contracts held | (49.8) | (67.3) | (117.1) | (135.2) | (7.3) | – | (259.6) |
Insurance service result | 19.3 | 85.3 | 104.6 | 15.0 | 6.8 | (4.0) | 122.4 |
Investment return | 191.2 | 38.1 | 229.3 | 40.6 | 2.4 | – | 272.3 |
Net finance income/(expense) from insurance | |||||||
contracts issued | 12.1 | (15.4) | (3.3) | (15.0) | (2.7) | – | (21.0) |
Net finance income/(expense) from reinsurance | |||||||
contracts held | (14.2) | 2.0 | (12.2) | (8.3) | 0.3 | – | (20.2) |
Investment return and net insurance finance result | 189.1 | 24.7 | 213.8 | 17.3 | – | – | 231.1 |
Other operating income | 0.6 | 17.2 | 17.8 | 1.3 | 1.2 | – | 20.3 |
Other operating expenses | (2.0) | (16.8) | (18.8) | 0.3 | (2.7) | (114.1) | (135.3) |
Profit/(loss) before other finance costs | 207.0 | 110.4 | 317.4 | 33.9 | 5.3 | (118.1) | 238.5 |
Loss on disposal of business | (4.7) | ||||||
Other finance costs | (15.4) | ||||||
Profit before tax | 218.4 | ||||||
Assets | |||||||
Goodwill | 134.0 | 74.5 | 208.5 | – | – | 208.5 | |
Assets held for sale | 7.7 | 2.0 | 9.7 | 2.0 | 0.4 | 12.1 | |
Other segment assets | 4,468.2 | 1,280.9 | 5,749.1 | 891.1 | 126.5 | 6,766.7 | |
Reinsurance contract assets | 1,136.1 | 55.4 | 1,191.5 | 608.9 | 1.7 | 1,802.1 | |
Insurance contract assets | – | – | – | – | 5.7 | 5.7 | |
Total segment assets | 5,746.0 | 1,412.8 | 7,158.8 | 1,502.0 | 134.3 | 8,795.1 | |
Liabilities | |||||||
Reinsurance contract liabilities | (58.6) | (5.9) | (64.5) | (484.0) | (1.0) | (549.5) | |
Insurance contract liabilities | (3,338.8) | (927.6) | (4,266.4) | (718.5) | (102.0) | (5,086.9) | |
Other segment liabilities | (442.7) | (122.9) | (565.6) | (95.2) | (13.5) | (674.3) | |
Total segment liabilities | (3,840.1) | (1,056.4) | (4,896.5) | (1,297.7) | (116.5) | (6,310.7) | |
Segment net assets | 1,905.9 | 356.4 | 2,262.3 | 204.3 | 17.8 | 2,484.4 |
Total Group | Brokered | Restructuring | |||||
- ongoing | commercial | Non-core | and one-off | ||||
2 | 1 | 2 | 3 | ||||
Motor | Non-Motor | operations | business | and Run-off | costs | Total Group | |
£m | £m | £m | £m | £m | £m | £m | |
Statement of profit or loss | |||||||
Insurance revenue | 1,805.4 | 919.2 | 2,724.6 | 600.8 | 276.3 | – | 3,601.7 |
Insurance service expenses | (2,145.2) | (768.6) | (2,913.8) | (564.3) | (303.4) | (24.8) | (3,806.3) |
Net expense from reinsurance contracts held | 8.2 | (31.0) | (22.8) | (22.6) | (1.4) | – | (46.8) |
Insurance service result | (331.6) | 119.6 | (212.0) | 13.9 | (28.5) | (24.8) | (251.4) |
Investment return | 179.3 | 56.8 | 236.1 | 59.0 | 7.9 | – | 303.0 |
Net finance income/(expense) from insurance | |||||||
contracts issued | (146.2) | (22.3) | (168.5) | (21.9) | (3.4) | – | (193.8) |
Net finance income/(expense) from reinsurance | |||||||
contracts held | 25.5 | 1.9 | 27.4 | 0.4 | 0.2 | – | 28.0 |
Investment return and net insurance finance result | 58.6 | 36.4 | 95.0 | 37.5 | 4.7 | – | 137.2 |
Other operating income | 4.2 | 16.4 | 20.6 | 0.4 | 0.8 | – | 21.8 |
Other operating expenses | (5.6) | (15.5) | (21.1) | (1.8) | (2.0) | (34.7) | (59.6) |
Profit/(Loss) before other finance costs | (274.4) | 156.9 | (117.5) | 50.0 | (25.0) | (59.5) | (152.0) |
Gain on disposal of business | 443.9 | ||||||
Other finance costs | (14.5) | ||||||
Profit before tax | 277.4 | ||||||
Assets | |||||||
Goodwill | 134.0 | 74.5 | 208.5 | – | – | 208.5 | |
Assets held for sale | 8.7 | 2.5 | 11.2 | 2.3 | 0.4 | 13.9 | |
Other segment assets | 4,356.6 | 1,212.8 | 5,569.4 | 1,059.6 | 214.4 | 6,843.4 | |
Reinsurance contract assets | 1,076.4 | 61.0 | 1,137.4 | 203.6 | 5.0 | 1,346.0 | |
Insurance contract assets | – | – | – | – | 5.4 | 5.4 | |
Total segment assets | 5,575.7 | 1,350.8 | 6,926.5 | 1,265.5 | 225.2 | 8,417.2 | |
Liabilities | |||||||
Reinsurance contract liabilities | (16.9) | (8.4) | (25.3) | (89.6) | (1.7) | (116.6) | |
Insurance contract liabilities | (3,305.9) | (892.7) | (4,198.6) | (866.0) | (174.2) | (5,238.8) | |
Other segment liabilities | (415.1) | (112.1) | (527.2) | (108.7) | (21.2) | (657.1) | |
Total segment liabilities | (3,737.9) | (1,013.2) | (4,751.1) | (1,064.3) | (197.1) | (6,012.5) | |
Segment net assets | 1,837.8 | 337.6 | 2,175.4 | 201.2 | 28.1 | 2,404.7 |
2024 | 2023 | |
£m | £m | |
Insurance revenue | 4,567.0 | 3,601.7 |
Insurance service expenses | ||
Incurred claims and other claims expenses | (3,360.4) | (2,817.5) |
Past service – incurred claims | 82.5 | (80.9) |
Other directly attributable expenses 1 | (907.1) | (907.9) |
Total insurance service expenses | (4,185.0) | (3,806.3) |
Allocation of reinsurance premiums paid | (1,439.6) | (470.2) |
Insurance claims recoverable from reinsurance contracts held | ||
Claims recoveries | 1,232.3 | 495.7 |
Past service – claim recoveries | (85.0) | (63.1) |
Other directly attributable expenses 2 | 30.8 | (3.4) |
Effect of non-performance risk of reinsurers | 1.9 | (5.8) |
Total amounts recoverable from reinsurance contracts held | 1,180.0 | 423.4 |
Total insurance service result | 122.4 | (251.4) |
2024 | 2023 | |
£m | £m | |
Amounts recognised in profit or loss | ||
Interest income calculated using effective interest rate method: | ||
Debt securities | 129.8 | 78.9 |
Cash and cash equivalents | 72.0 | 65.2 |
Infrastructure debt | 14.7 | 14.8 |
Commercial real estate loans | 10.0 | 12.9 |
Other loans | 0.1 | – |
Total interest income calculated using effective interest rate method | 226.6 | 171.8 |
Rental income from investment property | 17.4 | 16.1 |
Other interest and similar income | 17.4 | 16.1 |
Investment income | 244.0 | 187.9 |
Investment fees | (8.8) | (9.3) |
Net investment income | 235.2 | 178.6 |
Net fair value gains on financial assets held at fair value through profit or loss: | ||
Debt securities | 23.9 | 134.1 |
Derivatives | 6.5 | (6.4) |
Equity investments | (0.1) | (0.7) |
Total net fair value gains on financial assets held at fair value through profit or loss | 30.3 | 127.0 |
Net fair value gains/(losses) on investment property | 6.6 | (1.9) |
Net credit impairment gains/(losses) on financial investments | 0.2 | (0.7) |
Investment return | 272.3 | 303.0 |
Insurance finance expense from insurance contracts issued: | ||
Interest accreted to insurance contracts using current financial assumptions | (21.0) | (193.8) |
Reinsurance finance (expense)/income from reinsurance contracts held: | ||
Interest accreted to reinsurance contracts using current financial assumptions | (20.2) | 28.0 |
Insurance and reinsurance finance expenses | (41.2) | (165.8) |
Total investment return, insurance and reinsurance finance expenses | 231.1 | 137.2 |
Amounts recognised in other comprehensive income | ||
Net fair value gains on equity investments measured at fair value through other comprehensive | 1.6 | 2.7 |
2024 | 2023 | |
£m | £m | |
Gains/(losses) on foreign exchange hedging: | ||
Foreign exchange forward contracts 1 | (11.5) | 43.0 |
Associated foreign exchange risk | 11.5 | (48.5) |
Total gains/(losses) on foreign exchange hedging | – | (5.5) |
Interest rate swaps: | ||
Gains/(losses) on interest rate swaps 1 | 6.5 | (0.9) |
Total gains/(losses) on foreign exchange hedging and interest rate hedging instruments | 6.5 | (6.4) |
2024 | 2023 | |
£m | £m | |
Non-directly attributable IT and other operating expenses | 92.5 | 33.4 |
Non-directly attributable staff expenses | 17.9 | 15.7 |
Impairment of intangible and fixed assets | 24.9 | 10.5 |
Total other operating expenses | 135.3 | 59.6 |
At 31 December | Average for the year | |||
2024 | 2023 | 2024 | 2023 | |
Insurance operations | 5,941 | 7,015 | 6,480 | 6,743 |
Repair centre operations | 1,709 | 1,715 | 1,731 | 1,620 |
Support | 1,403 | 1,401 | 1,390 | 1,321 |
Total | 9,053 | 10,131 | 9,601 | 9,684 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | 452.4 | 421.4 |
Social security costs | 55.6 | 47.7 |
Pension costs | 30.6 | 28.7 |
Share-based payments | 14.6 | 13.9 |
Total | 553.2 | 511.7 |
2024 | 2023 | |
£m | £m | |
Salaries, fees, bonuses and benefits in kind | 3.9 | 3.7 |
Gains on exercise of share options | 2.1 | 0.3 |
Total | 6.0 | 4.0 |
2024 | 2023 | |
Weighted average assumptions during the year: | ||
Share price (pence) | 180 | 139 |
Exercise price (pence) | 0 | 0 |
Volatility of share price | 40% | 32% |
Average comparator volatility | 33% | 35% |
Expected life | 2 years | 3 years |
Risk-free rate | 3.78 % | 3.54% |
Number of share awards | ||
2024 | 2023 | |
millions | millions | |
At 1 January | 34.0 | 28.7 |
Granted during the year | 14.0 | 13.5 |
Additional awards in respect of the equivalent dividend | 0.8 | 3.3 |
Forfeited during the year | (6.8) | (8.1) |
Exercised during the year | (7.1) | (3.4) |
At 31 December | 34.9 | 34.0 |
Exercisable at 31 December | 4.1 | 3.8 |
2024 | 2023 | |
£m | £m | |
Fees payable for the audit of: | ||
The Company's annual accounts | 0.4 | 0.5 |
The Company's subsidiaries | 3.2 | 3.3 |
Total audit fees | 3.6 | 3.8 |
Audit-related assurance services 1 | 0.5 | 0.4 |
Other assurance services | – | 0.2 |
Non-audit services 1 | – | 1.6 |
Total 2 | 4.1 | 6.0 |
2024 | 2023 | |
£m | £m | |
Interest expense on subordinated liabilities | 10.5 | 10.5 |
Amortisation of arrangement costs, discount on issue and fair value hedging adjustment of subordinated liabilities | 0.3 | 0.2 |
Interest expense on lease liabilities | 4.6 | 3.8 |
Total | 15.4 | 14.5 |
2024 | 2023 | |
£m | £m | |
Cash consideration | – | 520.0 |
Less: Net assets disposed of | – | (6.3) |
Transaction cost | (4.7) | (50.3) |
Assets written-off and impaired as part of disposal | – | (19.5) |
(Loss)/gain on disposal – pre-tax impact | (4.7) | 443.9 |
2024 | 2023 | |
£m | £m | |
Current taxation: | ||
Charge for the year | 54.9 | 24.3 |
Over-provision in respect of prior period | (4.4) | (2.6) |
50.5 | 21.7 | |
Deferred taxation (note 20) | ||
Charge for the year | 3.5 | 29.5 |
Under-provision for the year-provision in respect of prior year | 1.8 | 3.3 |
5.3 | 32.8 | |
Current taxation | 50.5 | 21.7 |
Deferred taxation (note 20) | 5.3 | 32.8 |
Tax charge for the year | 55.8 | 54.5 |
2024 | 2023 | |
£m | £m | |
Profit for the year | 218.4 | 277.4 |
Expected tax charge | 54.6 | 65.2 |
Effects of: | ||
Previously unrecognised capital losses now offset against capital gains | – | (12.4) |
Disallowable expenses | 8.1 | 3.7 |
Non-taxable items | (0.3) | (0.1) |
Movement in deferred tax asset/liability not recognised | 0.2 | (0.1) |
Effect of change in corporation taxation rate 1 | – | 0.2 |
(Over)/under-provision in respect of prior year | (2.6) | 0.7 |
Revaluation of property | – | 1.2 |
Deductible Tier 1 notes coupon payment in equity | (4.2) | (3.9) |
Tax charge for the year | 55.8 | 54.5 |
Effective income tax rate | 25.5% | 19.6% |
2024 | 2023 | |
£m | £m | |
Amounts recognised as distributions to equity holders in the period: | ||
2024 interim dividend of 2.0 pence per share paid on 11 October 2024 | 26.1 | – |
2023 final dividend of 4.0 pence per share paid on 17 May 2024 | 52.1 | – |
78.2 | – | |
Coupon payments in respect of Tier 1 notes | 16.6 | 16.6 |
94.8 | 16.6 | |
Proposed dividends: | ||
2023 final dividend of 4.0 pence per share | 52.0 | |
2024 final dividend of | 65.1 | – |
2024 | 2023 | |
£m | £m | |
Earnings attributable to the owners of the Company | 162.6 | 222.9 |
Coupon payments in respect of Tier 1 notes | (16.6) | (16.6) |
Profit for the calculation of earnings per share | 146.0 | 206.3 |
Weighted average number of Ordinary Shares in issue for the purpose of basic earnings per share | ||
(millions) | 1,300.6 | 1,299.0 |
Effect of dilutive potential of share options and contingently issuable shares (millions) | 19.5 | 17.3 |
Weighted average number of Ordinary Shares for the purpose of diluted earnings per share (millions) | 1,320.1 | 1,316.3 |
Basic earnings per share (pence) | 11.2 | 15.9 |
Diluted earnings per share (pence) | 11.1 | 15.7 |
2024 | 2023 | |
£m | £m | |
Net assets | 2,137.9 | 2,058.2 |
Goodwill and other intangible assets 1 | (776.3) | (818.6) |
Tangible net assets | 1,361.6 | 1,239.6 |
Number of Ordinary Shares (millions) | 1,311.4 | 1,311.4 |
Shares held by employee trusts (millions) | (10.4) | (13.7) |
Closing number of Ordinary Shares (millions) | 1,301.0 | 1,297.7 |
Net asset value per share (pence) | 164.3 | 158.6 |
Tangible net asset value per share (pence) | 104.7 | 95.5 |
2024 | 2023 | |
£m | £m | |
Earnings attributable to the owners of the Company | 162.6 | 222.9 |
Coupon payments in respect of Tier 1 notes | (16.6) | (16.6) |
Profit for the calculation of return on equity | 146.0 | 206.3 |
Opening shareholders' equity | 2,058.2 | 1,845.3 |
Closing shareholders' equity | 2,137.9 | 2,058.2 |
Average shareholders' equity | 2,098.1 | 1,951.8 |
Return on equity | 7.0% | 10.6% |
Other | |||
intangible | |||
Goodwill | assets | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 215.0 | 1,218.8 | 1,433.8 |
Acquisitions and additions | 3.6 | 124.1 | 127.7 |
Disposals and write-off 1 | (10.1) | (14.1) | (24.2) |
At 31 December 2023 | 208.5 | 1,328.8 | 1,537.3 |
Acquisitions and additions | – | 93.2 | 93.2 |
Disposals and write-off | – | – | – |
At 31 December 2024 | 208.5 | 1,422.0 | 1,630.5 |
Accumulated amortisation and impairment | |||
At 1 January 2023 | – | 611.6 | 611.6 |
Amortisation charge for the year | – | 100.6 | 100.6 |
Disposals and write-off 1 | – | (8.1) | (8.1) |
Impairment losses 2 | – | 14.6 | 14.6 |
At 31 December 2023 | – | 718.7 | 718.7 |
Amortisation charge for the year | – | 112.5 | 112.5 |
Disposals and write-off | – | – | – |
Impairment losses 2 | – | 23.2 | 23.2 |
At 31 December 2024 | – | 854.2 | 854.2 |
Carrying amount | |||
At 31 December 2024 | 208.5 | 567.8 | 776.3 |
At 31 December 2023 | 208.5 | 610.1 | 818.6 |
2024 | 2023 + | |
£m | £m | |
Motor | 134.0 | 134.0 |
Non-Motor | 74.5 | 74.5 |
Total | 208.5 | 208.5 |
Assumptions | Change to key assumptions needed to reduce headroom to nil | |||||||
2024 | 2023 1 | |||||||
Reduction to | ||||||||
Headroom | future profits | Reduction in | Increase in | |||||
Terminal | Pre-tax | Terminal | Pre-tax | under key | in the Groups | terminal | pre-tax | |
growth rate | discount rate | growth rate | discount rate | assumptions | strategic plan | growth rate | discount rate | |
Segment | % | % | % | % | £m | % | % (abs) | % (abs) |
Motor | 1.5 | 14.1 | 1.5 | 11.4 | 833.2 | 30.2 | 7.2 | 5.0 |
Non-Motor | 1.5 | 14.0 | 1.5 | 11.4 | 1,372.1 | 81.4 | n/a 2 | 47.2 |
Land and | Other | ||
buildings | equipment | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 36.9 | 174.2 | 211.1 |
Acquisition of subsidiary | – | 2.7 | 2.7 |
Additions | – | 18.9 | 18.9 |
Disposals | – | (8.8) | (8.8) |
At 31 December 2023 | 36.9 | 187.0 | 223.9 |
Additions | – | 13.2 | 13.2 |
Disposals | – | (7.6) | (7.6) |
At 31 December 2024 | 36.9 | 192.6 | 229.5 |
Accumulated depreciation and impairment | |||
At 1 January 2023 | 4.6 | 122.8 | 127.4 |
Depreciation charge for the year | 0.5 | 10.5 | 11.0 |
Disposals | – | (6.1) | (6.1) |
At 31 December 2023 | 5.1 | 127.2 | 132.3 |
Depreciation charge for the year | 0.5 | 11.3 | 11.8 |
Disposals | – | (7.3) | (7.3) |
At 31 December 2024 | 5.6 | 131.2 | 136.8 |
Carrying amount | |||
At 31 December 2024 | 31.3 | 61.4 | 92.7 |
At 31 December 2023 | 31.8 | 59.8 | 91.6 |
Property | Motor vehicles | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 121.0 | 9.6 | 130.6 |
Additions | 30.9 | 5.5 | 36.4 |
Disposals | (6.9) | (5.0) | (11.9) |
At 31 December 2023 | 145.0 | 10.1 | 155.1 |
Additions | 11.4 | 8.8 | 20.2 |
Disposals | (4.7) | (1.0) | (5.7) |
At 31 December 2024 | 151.7 | 17.9 | 169.6 |
Accumulated depreciation and impairment | |||
At 1 January 2023 | 51.3 | 6.3 | 57.6 |
Depreciation charge for the year | 9.1 | 2.8 | 11.9 |
Disposals | (5.8) | (4.7) | (10.5) |
At 31 December 2023 | 54.6 | 4.4 | 59.0 |
Depreciation charge for the year | 9.8 | 5.5 | 15.3 |
Disposals | (4.7) | (1.0) | (5.7) |
At 31 December 2024 | 59.7 | 8.9 | 68.6 |
Carrying amount | |||
At 31 December 2024 | 92.0 | 9.0 | 101.0 |
At 31 December 2023 | 90.4 | 5.7 | 96.1 |
2024 | 2023 | |
£m | £m | |
Within one year | 16.7 | 14.8 |
Between 1 and 2 years | 15.0 | 13.8 |
Between 2 and 3 years | 13.0 | 12.9 |
Between 3 and 4 years | 11.0 | 11.0 |
Between 4 and 5 years | 10.6 | 9.1 |
Later than 5 years | 85.4 | 66.8 |
Total 1,2 | 151.7 | 128.4 |
31 Dec 2024 | 31 Dec 2023 | |
£m | £m | |
Depreciation of ROU assets | 15.3 | 11.9 |
Loss on disposal of leases | – | 1.4 |
Interest on lease liabilities | 4.6 | 3.8 |
Short-term leases 2 | 2.3 | 2.2 |
Low-value leases 2 | 1.5 | 1.4 |
Total 1 | 23.7 | 20.7 |
2024 | 2023 | |
£m | £m | |
Within one year | 14.0 | 12.7 |
In the second to fifth year inclusive | 48.6 | 45.3 |
After five years | 81.1 | 78.7 |
Sub total | 143.7 | 136.7 |
Less effect of discounting and unearned interest | (30.0) | (30.6) |
Total | 113.7 | 106.1 |
Retail | Alternative | ||||||
Retail | warehouse | Supermarkets | Industrials | Hotels | sector | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 25.3 | 21.3 | 51.1 | 112.0 | 50.3 | 18.5 | 278.5 |
Capitalised expenditure | 0.1 | – | – | 0.4 | – | – | 0.5 |
Fair value adjustments | (1.0) | (0.5) | (4.0) | 3.3 | 0.2 | 0.1 | (1.9) |
At 31 December 2023 1 | 24.4 | 20.8 | 47.1 | 115.7 | 50.5 | 18.6 | 277.1 |
Capitalised expenditure | 0.5 | – | – | 3.2 | – | 0.2 | 3.9 |
Fair value adjustments | (0.7) | 8.5 | (2.2) | 2.5 | (1.5) | – | 6.6 |
At 31 December 2024 1 | 24.2 | 29.3 | 44.9 | 121.4 | 49.0 | 18.8 | 287.6 |
Baseline as at | ||||||
31 December | ||||||
2024 | -50bp | -5bp | 2024 | +5bp | +50bp | |
Equivalent yield | % | 5.62 | 6.11 | 6.17 | 6.22 | 6.72 |
Value | £m | 264.7 | 285.1 | 287.6 | 290.1 | 314.9 |
Baseline as at | ||||||
31 December | ||||||
2023 | -50bp | -5bp | 2022 | +5bp | +50bp | |
Equivalent yield | % | 5.31 | 5.81 | 5.87 | 5.92 | 6.42 |
Value | £m | 253.5 | 274.6 | 277.1 | 279.8 | 305.7 |
Total Group | Brokered | |||||
- ongoing | commercial | Non-core | ||||
Motor | Non-Motor | operations 1 | business 1 | and Run-off 1 | Total Group | |
£m | £m | £m | £m | £m | £m | |
2024 | ||||||
Insurance contract assets | – | – | – | – | 5.7 | 5.7 |
Insurance contract liabilities | (3,338.8) | (927.6) | (4,266.4) | (718.5) | (102.0) | (5,086.9) |
Net insurance contract liabilities | (3,338.8) | (927.6) | (4,266.4) | (718.5) | (96.3) | (5,081.2) |
Reinsurance contract assets | 1,136.1 | 55.4 | 1,191.5 | 608.9 | 1.7 | 1,802.1 |
Reinsurance contract liabilities | (58.6) | (5.9) | (64.5) | (484.0) | (1.0) | (549.5) |
Net reinsurance contract assets | 1,077.5 | 49.5 | 1,127.0 | 124.9 | 0.7 | 1,252.6 |
2023 | ||||||
Insurance contract assets | – | – | – | – | 5.4 | 5.4 |
Insurance contract liabilities | (3,305.9) | (892.7) | (4,198.6) | (866.0) | (174.2) | (5,238.8) |
Net insurance contract liabilities | (3,305.9) | (892.7) | (4,198.6) | (866.0) | (168.8) | (5,233.4) |
Reinsurance contract assets | 1,076.4 | 61.0 | 1,137.4 | 203.6 | 5.0 | 1,346.0 |
Reinsurance contract liabilities | (16.9) | (8.4) | (25.3) | (89.6) | (1.7) | (116.6) |
Net reinsurance contract assets | 1,059.5 | 52.6 | 1,112.1 | 114.0 | 3.3 | 1,229.4 |
2024 | 2023 | |
£m | £m | |
Insurance contract liabilities | (2,496.0) | (2,828.0) |
Reinsurance contract assets | 1,108.3 | 821.6 |
Total Group | Brokered | |||||
– ongoing | commercial | Non-core | ||||
Motor | Non-Motor | operations 1 | business 1 | and Run-off 1 | Total Group | |
£m | £m | £m | £m | £m | £m | |
2024 | ||||||
Insurance contracts assets/(liabilities) | ||||||
Remaining coverage | (463.2) | (362.9) | (826.1) | (125.6) | (19.8) | (971.5) |
Excluding loss component | (463.2) | (362.9) | (826.1) | (125.6) | (19.8) | (971.5) |
Loss component | – | – | – | – | – | – |
Incurred claims | (2,875.6) | (564.7) | (3,440.3) | (592.9) | (76.5) | (4,109.7) |
Estimate of present value cash flows | (2,727.3) | (537.0) | (3,264.3) | (562.6) | (73.1) | (3,900.0) |
Risk adjustment | (148.3) | (27.7) | (176.0) | (30.3) | (3.4) | (209.7) |
Total insurance contracts assets/(liabilities) | (3,338.8) | (927.6) | (4,266.4) | (718.5) | (96.3) | (5,081.2) |
2023 | ||||||
Insurance contracts assets/(liabilities) | ||||||
Remaining coverage | (514.7) | (326.1) | (840.8) | (289.2) | (22.5) | (1,152.5) |
Excluding loss component | (514.7) | (326.1) | (840.8) | (289.2) | (22.5) | (1,152.5) |
Loss component | – | – | – | – | – | – |
Incurred claims | (2,791.2) | (566.6) | (3,357.8) | (576.8) | (146.3) | (4,080.9) |
Estimate of present value cash flows | (2,647.6) | (538.3) | (3,185.9) | (547.1) | (141.0) | (3,874.0) |
Risk adjustment | (143.6) | (28.3) | (171.9) | (29.7) | (5.3) | (206.9) |
Total insurance contracts assets/(liabilities) | (3,305.9) | (892.7) | (4,198.6) | (866.0) | (168.8) | (5,233.4) |
Total Group | Brokered | |||||
– ongoing | commercial | Non-core | ||||
Motor | Non-Motor | operations 1 | business 1 | and Run-off 1 | Total Group | |
£m | £m | £m | £m | £m | £m | |
2024 | ||||||
Reinsurance contracts (liabilities)/assets | ||||||
Remaining coverage | (58.5) | (6.0) | (64.5) | (484.0) | (1.0) | (549.5) |
Excluding loss component | (58.5) | (6.0) | (64.5) | (484.0) | (1.0) | (549.5) |
Loss component | – | – | – | – | – | – |
Incurred claims | 1,136.0 | 55.5 | 1,191.5 | 608.9 | 1.7 | 1,802.1 |
Estimate of present value cash flows | 1,065.5 | 48.7 | 1,114.2 | 589.4 | 1.0 | 1,704.6 |
Risk adjustment | 70.5 | 6.8 | 77.3 | 19.5 | 0.7 | 97.5 |
Total reinsurance contracts assets/(liabilities) | 1,077.5 | 49.5 | 1,127.0 | 124.9 | 0.7 | 1,252.6 |
2023 | ||||||
Reinsurance contracts (liabilities)/assets | ||||||
Remaining coverage | (16.9) | (8.4) | (25.3) | (89.6) | (1.7) | (116.6) |
Excluding loss component | (16.9) | (8.4) | (25.3) | (89.6) | (1.7) | (116.6) |
Loss component | – | – | – | – | – | – |
Incurred claims | 1,076.4 | 61.0 | 1,137.4 | 203.6 | 5.0 | 1,346.0 |
Estimate of present value cash flows | 1,012.7 | 55.1 | 1,067.8 | 192.4 | 4.2 | 1,264.4 |
Risk adjustment | 63.7 | 5.9 | 69.6 | 11.2 | 0.8 | 81.6 |
Total reinsurance contracts assets/(liabilities) | 1,059.5 | 52.6 | 1,112.1 | 114.0 | 3.3 | 1,229.4 |
2024 | 2023 | ||
Carrying amount | Notes: | £m | £m |
At 1 January | (5,233.4) | (4,608.5) | |
Insurance revenue | 3 | 4,567.0 | 3,601.7 |
Insurance service expenses | 3 | (3,952.0) | (3,514.0) |
Insurance finance expense | 4 | (21.0) | (193.8) |
Premiums received | 19.2.2 | (4,386.0) | (3,758.9) |
Claims and expenses paid, including investment component | 19.2.1 | 3,944.2 | 3,240.1 |
At 31 December | (5,081.2) | (5,233.4) |
Insurance contracts issued - liability for | Reinsurance contracts held - amounts | ||||||
incurred claims | recovered on incurred claims | Net | |||||
Estimate of | Risk | Estimate of | Risk | ||||
present | adjustment | present | adjustment | ||||
value cash | for non- | value cash | for non- | ||||
flows | financial risk | Total | flows | financial risk | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Insurance/reinsurance contract assets as at 1 | |||||||
January 2023 | – | – | – | 966.3 | 95.3 | 1,061.6 | 1,061.6 |
Insurance/reinsurance contract liabilities as at 1 January 2023 | (3,394.3) | (218.9) | (3,613.2) | – | – | – | (3,613.2) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 1 January 2023 | (3,394.3) | (218.9) | (3,613.2) | 966.3 | 95.3 | 1,061.6 | (2,551.6) |
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | (3,360.6) | (72.5) | (3,433.1) | 464.6 | 27.7 | 492.3 | (2,940.8) |
Past service – incurred claims | (165.4) | 84.5 | (80.9) | (21.7) | (41.4) | (63.1) | (144.0) |
Effect of non-performance risk of reinsurers | (5.8) | (5.8) | (5.8) | ||||
Insurance service result | (3,526.0) | 12.0 | (3,514.0) | 437.1 | (13.7) | 423.4 | (3,090.6) |
Insurance/reinsurance finance expenses/ | |||||||
income | (193.8) | (193.8) | 28.0 | 28.0 | (165.8) | ||
Total amounts recognised in comprehensive income | (3,719.8) | 12.0 | (3,707.8) | 465.1 | (13.7) | 451.4 | (3,256.4) |
Cash flows: | |||||||
Claims and other expenses paid/recovered | 3,240.1 | 3,240.1 | (167.0) | (167.0) | 3,073.1 | ||
Total cash flows | 3,240.1 | 3,240.1 | (167.0) | (167.0) | 3,073.1 | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2023 | – | – | – | 1,264.4 | 81.6 | 1,346.0 | 1,346.0 |
Insurance/reinsurance contract liabilities as at 31 December 2023 | (3,874.0) | (206.9) | (4,080.9) | – | – | – | (4,080.9) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2023 | (3,874.0) | (206.9) | (4,080.9) | 1,264.4 | 81.6 | 1,346.0 | (2,734.9) |
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | (3,957.7) | (76.8) | (4,034.5) | 1,224.0 | 39.1 | 1,263.1 | (2,771.4) |
Past service – incurred claims | 8.5 | 74.0 | 82.5 | (61.8) | (23.2) | (85.0) | (2.5) |
Effect of non-performance risk of reinsurers | 1.9 | 1.9 | 1.9 | ||||
Insurance service result | (3,949.2) | (2.8) | (3,952.0) | 1,164.1 | 15.9 | 1,180.0 | (2,772.0) |
Insurance/reinsurance finance expenses/ | |||||||
income | (21.0) | (21.0) | (20.2) | (20.2) | (41.2) | ||
Total amounts recognised in comprehensive income | (3,970.2) | (2.8) | (3,973.0) | 1,143.9 | 15.9 | 1,159.8 | (2,813.2) |
Cash flows: | |||||||
Claims and other expenses paid/recovered | 3,944.2 | 3,944.2 | (703.7) | (703.7) | 3,240.5 | ||
Total cash flows | 3,944.2 | 3,944.2 | (703.7) | (703.7) | 3,240.5 | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2024 | – | – | – | 1,704.6 | 97.5 | 1,802.1 | 1,802.1 |
Insurance/reinsurance contract liabilities as at 31 December 2024 | (3,900.0) | (209.7) | (4,109.7) | – | – | – | (4,109.7) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2024 | (3,900.0) | (209.7) | (4,109.7) | 1,704.6 | 97.5 | 1,802.1 | (2,307.6) |
Insurance contracts issued - liability for | Reinsurance contracts held - asset for | ||||||
remaining coverage | remaining coverage | Net | |||||
Excluding | Excluding | Loss | |||||
loss | Loss | loss recovery | recovery | ||||
component | component | Total | component | component | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Insurance/reinsurance contract assets as at 1 | |||||||
January 2023 | 17.3 | – | 17.3 | 13.3 | – | 13.3 | 30.6 |
Insurance/reinsurance contract liabilities as at 1 January 2023 | (1,012.6) | – | (1,012.6) | (13.9) | – | (13.9) | (1,026.5) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 1 January 2023 | (995.3) | – | (995.3) | (0.6) | – | (0.6) | (995.9) |
Insurance revenue/reinsurance expenses | 3,601.7 | 3,601.7 | (470.2) | (470.2) | 3,131.5 | ||
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | – | – | – | ||||
Losses/ loss recovery and reversal of losses | |||||||
from onerous contracts | – | – | – | – | – | ||
Insurance service result | 3,601.7 | – | 3,601.7 | (470.2) | – | (470.2) | 3,131.5 |
Insurance/reinsurance finance expenses/ | |||||||
income | – | – | – | – | – | ||
Total amounts recognised in comprehensive income | 3,601.7 | – | 3,601.7 | (470.2) | – | (470.2) | 3,131.5 |
Cash flows: | |||||||
Premium received/paid | (3,758.9) | (3,758.9) | 354.2 | 354.2 | (3,404.7) | ||
Total cash flows | (3,758.9) | (3,758.9) | 354.2 | 354.2 | (3,404.7) | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2023 | 5.4 | – | 5.4 | – | – | – | 5.4 |
Insurance/reinsurance contract liabilities as at 31 December 2023 | (1,157.9) | – | (1,157.9) | (116.6) | – | (116.6) | (1,274.5) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2023 | (1,152.5) | – | (1,152.5) | (116.6) | – | (116.6) | (1,269.1) |
Insurance revenue/reinsurance expenses | 4,567.0 | 4,567.0 | (1,439.6) | (1,439.6) | 3,127.4 | ||
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | – | – | – | ||||
Losses/ loss recovery and reversal of losses | |||||||
from onerous contracts | – | – | – | – | – | ||
Insurance service result | 4,567.0 | – | 4,567.0 | (1,439.6) | – | (1,439.6) | 3,127.4 |
Insurance/reinsurance finance expenses/ | |||||||
income | – | – | – | – | – | ||
Total amounts recognised in comprehensive income | 4,567.0 | – | 4,567.0 | (1,439.6) | – | (1,439.6) | 3,127.4 |
Cash flows: | |||||||
Premium received/paid | (4,386.0) | (4,386.0) | 1,006.7 | 1,006.7 | (3,379.3) | ||
Total cash flows | (4,386.0) | (4,386.0) | 1,006.7 | 1,006.7 | (3,379.3) | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2024 | 5.7 | – | 5.7 | – | – | – | 5.7 |
Insurance/reinsurance contract liabilities as at 31 December 2024 | (977.2) | – | (977.2) | (549.5) | – | (549.5) | (1,526.7) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2024 | (971.5) | – | (971.5) | (549.5) | – | (549.5) | (1,521.0) |
Insurance contracts issued - liability for | Reinsurance contracts held - amounts | ||||||
incurred claims | recovered on incurred claims | Net | |||||
Estimate of | Risk | Estimate of | Risk | ||||
present | adjustment | present | adjustment | ||||
value cash | for non- | value cash | for non- | ||||
flows | financial risk | Total | flows | financial risk | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Insurance/reinsurance contract assets as at 1 | |||||||
January 2023 | – | – | – | 866.5 | 76.3 | 942.8 | 942.8 |
Insurance/reinsurance contract liabilities as at 1 January 2023 | (2,259.6) | (148.9) | (2,408.5) | – | – | – | (2,408.5) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 1 January 2023 | (2,259.6) | (148.9) | (2,408.5) | 866.5 | 76.3 | 942.8 | (1,465.7) |
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | (1,946.5) | (42.2) | (1,988.7) | 302.0 | 17.2 | 319.2 | (1,669.5) |
Past service – incurred claims | (139.4) | 47.5 | (91.9) | (35.1) | (29.8) | (64.9) | (156.8) |
Effect of non-performance risk of reinsurers | (5.7) | (5.7) | (5.7) | ||||
Insurance service result 1 | (2,085.9) | 5.3 | (2,080.6) | 261.2 | (12.6) | 248.6 | (1,832.0) |
Insurance/reinsurance finance expenses/ | |||||||
income | (146.2) | (146.2) | 25.5 | 25.5 | (120.7) | ||
Total amounts recognised in comprehensive income | (2,232.1) | 5.3 | (2,226.8) | 286.7 | (12.6) | 274.1 | (1,952.7) |
Cash flows: | |||||||
Claims and other expenses paid/recovered | 1,844.1 | 1,844.1 | (140.5) | (140.5) | 1,703.6 | ||
Total cash flows | 1,844.1 | 1,844.1 | (140.5) | (140.5) | 1,703.6 | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2023 | – | – | – | 1,012.7 | 63.7 | 1,076.4 | 1,076.4 |
Insurance/reinsurance contract liabilities as at 31 December 2023 | (2,647.6) | (143.6) | (2,791.2) | – | – | – | (2,791.2) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2023 | (2,647.6) | (143.6) | (2,791.2) | 1,012.7 | 63.7 | 1,076.4 | (1,714.8) |
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | (2,611.1) | (48.8) | (2,659.9) | 815.7 | 22.8 | 838.5 | (1,821.4) |
Past service – incurred claims | 29.3 | 44.1 | 73.4 | (44.0) | (16.0) | (60.0) | 13.4 |
Effect of non-performance risk of reinsurers | 2.4 | 2.4 | 2.4 | ||||
Insurance service result 1 | (2,581.8) | (4.7) | (2,586.5) | 774.1 | 6.8 | 780.9 | (1,805.6) |
Insurance/reinsurance finance expenses/ | |||||||
income | 12.1 | 12.1 | (14.2) | (14.2) | (2.1) | ||
Total amounts recognised in comprehensive income | (2,569.7) | (4.7) | (2,574.4) | 759.9 | 6.8 | 766.7 | (1,807.7) |
Cash flows: | |||||||
Claims and other expenses paid/recovered | 2,489.9 | 2,489.9 | (707.1) | (707.1) | 1,782.8 | ||
Total cash flows | 2,489.9 | 2,489.9 | (707.1) | (707.1) | 1,782.8 | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2024 | – | – | – | 1,065.5 | 70.6 | 1,136.1 | 1,136.1 |
Insurance/reinsurance contract liabilities as at 31 December 2024 | (2,727.4) | (148.3) | (2,875.7) | – | (0.1) | (0.1) | (2,875.8) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2024 | (2,727.4) | (148.3) | (2,875.7) | 1,065.5 | 70.5 | 1,136.0 | (1,739.7) |
Insurance contracts issued - liability for | Reinsurance contracts held - asset for | ||||||
remaining coverage | remaining coverage | Net | |||||
Excluding | Excluding | Loss | |||||
loss | Loss | loss recovery | recovery | ||||
component | component | Total | component | component | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Insurance/reinsurance contract assets as at 1 | |||||||
January 2023 | – | – | – | 13.3 | – | 13.3 | 13.3 |
Insurance/reinsurance contract liabilities as at 1 January 2023 | (451.8) | – | (451.8) | – | – | – | (451.8) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 1 January 2023 | (451.8) | – | (451.8) | 13.3 | – | 13.3 | (438.5) |
Insurance revenue/reinsurance expenses | 1,805.4 | 1,805.4 | (240.5) | (240.5) | 1,564.9 | ||
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | – | – | – | – | – | ||
Losses/ loss recovery and reversal of losses | |||||||
from onerous contracts | – | – | – | – | – | ||
Insurance service result | 1,805.4 | – | 1,805.4 | (240.5) | – | (240.5) | 1,564.9 |
Insurance/reinsurance finance expenses/ | |||||||
income | – | – | – | – | – | ||
Total amounts recognised in comprehensive income | 1,805.4 | – | 1,805.4 | (240.5) | – | (240.5) | 1,564.9 |
Cash flows: | |||||||
Premium received/paid | (1,868.3) | (1,868.3) | 210.3 | 210.3 | (1,658.0) | ||
Total cash flows | (1,868.3) | (1,868.3) | 210.3 | 210.3 | (1,658.0) | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2023 | – | – | – | – | – | – | – |
Insurance/reinsurance contract liabilities as at 31 December 2023 | (514.7) | – | (514.7) | (16.9) | – | (16.9) | (531.6) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2023 | (514.7) | – | (514.7) | (16.9) | – | (16.9) | (531.6) |
Insurance revenue/reinsurance expenses | 2,739.0 | 2,739.0 | (830.8) | (830.8) | 1,908.2 | ||
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | – | – | – | – | – | ||
Losses/ loss recovery and reversal of losses | |||||||
from onerous contracts | – | – | – | – | – | ||
Insurance service result | 2,739.0 | – | 2,739.0 | (830.8) | – | (830.8) | 1,908.2 |
Insurance/reinsurance finance expenses/ | |||||||
income | – | – | – | – | – | ||
Total amounts recognised in comprehensive income | 2,739.0 | – | 2,739.0 | (830.8) | – | (830.8) | 1,908.2 |
Cash flows: | |||||||
Premium received/paid | (2,687.4) | (2,687.4) | 789.2 | 789.2 | (1,898.2) | ||
Total cash flows | (2,687.4) | (2,687.4) | 789.2 | 789.2 | (1,898.2) | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2024 | – | – | – | – | – | – | – |
Insurance/reinsurance contract liabilities as at 31 December 2024 | (463.1) | – | (463.1) | (58.5) | – | (58.5) | (521.6) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2024 | (463.1) | – | (463.1) | (58.5) | – | (58.5) | (521.6) |
Insurance contracts issued - liability for | Reinsurance contracts held - amounts | ||||||
incurred claims | recovered on incurred claims | Net | |||||
Estimate of | Risk | Estimate of | Risk | ||||
present | adjustment | present | adjustment | ||||
value cash | for non- | value cash | for non- | ||||
flows | financial risk | Total | flows | financial risk | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Insurance/reinsurance contract assets as at 1 | |||||||
January 2023 | – | – | – | 30.8 | 8.3 | 39.1 | 39.1 |
Insurance/reinsurance contract liabilities as at 1 January 2023 | (524.6) | (34.5) | (559.1) | – | – | – | (559.1) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 1 January 2023 | (524.6) | (34.5) | (559.1) | 30.8 | 8.3 | 39.1 | (520.0) |
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | (677.3) | (13.3) | (690.6) | 27.2 | 3.1 | 30.3 | (660.3) |
Past service – incurred claims | (21.2) | 19.5 | (1.7) | 6.0 | (5.6) | 0.4 | (1.3) |
Effect of non-performance risk of reinsurers | – | – | – | ||||
Insurance service result | (698.5) | 6.2 | (692.3) | 33.2 | (2.5) | 30.7 | (661.6) |
Insurance/reinsurance finance expenses/ | |||||||
income | (22.3) | (22.3) | 1.9 | 1.9 | (20.4) | ||
Total amounts recognised in comprehensive income | (720.8) | 6.2 | (714.6) | 35.1 | (2.5) | 32.6 | (682.0) |
Cash flows: | |||||||
Claims and other expenses paid/recovered | 707.1 | 707.1 | (10.7) | (10.7) | 696.4 | ||
Total cash flows | 707.1 | 707.1 | (10.7) | (10.7) | 696.4 | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2023 | – | – | – | 55.2 | 5.8 | 61.0 | 61.0 |
Insurance/reinsurance contract liabilities as at 31 December 2023 | (538.3) | (28.3) | (566.6) | – | – | – | (566.6) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2023 | (538.3) | (28.3) | (566.6) | 55.2 | 5.8 | 61.0 | (505.6) |
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | (748.7) | (13.2) | (761.9) | 10.9 | 3.2 | 14.1 | (747.8) |
Past service – incurred claims | (28.2) | 13.8 | (14.4) | (7.1) | (2.2) | (9.3) | (23.7) |
Effect of non-performance risk of reinsurers | – | – | – | ||||
Insurance service result | (776.9) | 0.6 | (776.3) | 3.8 | 1.0 | 4.8 | (771.5) |
Insurance/reinsurance finance expenses/ | |||||||
income | (15.4) | (15.4) | 2.0 | 2.0 | (13.4) | ||
Total amounts recognised in comprehensive income | (792.3) | 0.6 | (791.7) | 5.8 | 1.0 | 6.8 | (784.9) |
Cash flows: | |||||||
Claims and other expenses paid/recovered | 793.6 | 793.6 | (12.4) | (12.4) | 781.2 | ||
Total cash flows | 793.6 | 793.6 | (12.4) | (12.4) | 781.2 | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2024 | – | – | – | 48.6 | 6.8 | 55.4 | 55.4 |
Insurance/reinsurance contract liabilities as at 31 December 2024 | (537.0) | (27.7) | (564.7) | – | – | – | (564.7) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2024 | (537.0) | (27.7) | (564.7) | 48.6 | 6.8 | 55.4 | (509.3) |
Insurance contracts issued - liability for | Reinsurance contracts held - asset for | ||||||
remaining coverage | remaining coverage | Net | |||||
Excluding | Excluding | Loss | |||||
loss | Loss | loss recovery | recovery | ||||
component | component | Total | component | component | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Insurance/reinsurance contract assets as at 1 | |||||||
January 2023 | – | – | – | – | – | – | – |
Insurance/reinsurance contract liabilities as at 1 January 2023 | (292.9) | – | (292.9) | (7.8) | – | (7.8) | (300.7) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 1 January 2023 | (292.9) | – | (292.9) | (7.8) | – | (7.8) | (300.7) |
Insurance revenue/reinsurance expenses | 919.2 | 919.2 | (61.5) | (61.5) | 857.7 | ||
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | – | – | – | – | – | ||
Losses/ loss recovery and reversal of losses | |||||||
from onerous contracts | – | – | – | – | – | ||
Insurance service result | 919.2 | – | 919.2 | (61.5) | – | (61.5) | 857.7 |
Insurance/reinsurance finance expenses/ | |||||||
income | – | – | – | – | – | ||
Total amounts recognised in comprehensive income | 919.2 | – | 919.2 | (61.5) | – | (61.5) | 857.7 |
Cash flows: | |||||||
Premium received/paid | (952.4) | (952.4) | 60.9 | 60.9 | (891.5) | ||
Total cash flows | (952.4) | (952.4) | 60.9 | 60.9 | (891.5) | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2023 | – | – | – | – | – | – | – |
Insurance/reinsurance contract liabilities as at 31 December 2023 | (326.1) | – | (326.1) | (8.4) | – | (8.4) | (334.5) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2023 | (326.1) | – | (326.1) | (8.4) | – | (8.4) | (334.5) |
Insurance revenue/reinsurance expenses | 1,020.9 | 1,020.9 | (72.0) | (72.0) | 948.9 | ||
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | – | – | – | – | – | ||
Losses/ loss recovery and reversal of losses | |||||||
from onerous contracts | – | – | – | – | – | ||
Insurance service result | 1,020.9 | – | 1,020.9 | (72.0) | – | (72.0) | 948.9 |
Insurance/reinsurance finance expenses/ | |||||||
income | – | – | – | – | – | ||
Total amounts recognised in comprehensive income | 1,020.9 | – | 1,020.9 | (72.0) | – | (72.0) | 948.9 |
Cash flows: | |||||||
Premium received/paid | (1,057.7) | (1,057.7) | 74.5 | 74.5 | (983.2) | ||
Total cash flows | (1,057.7) | (1,057.7) | 74.5 | 74.5 | (983.2) | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2024 | – | – | – | – | – | – | – |
Insurance/reinsurance contract liabilities as at 31 December 2024 | (362.9) | – | (362.9) | (5.9) | – | (5.9) | (368.8) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2024 | (362.9) | – | (362.9) | (5.9) | – | (5.9) | (368.8) |
Insurance contracts issued - liability for | Reinsurance contracts held - amounts | ||||||
incurred claims | recovered on incurred claims | Net | |||||
Estimate of | Risk | Estimate of | Risk | ||||
present | adjustment | present | adjustment | ||||
value cash | for non- | value cash | for non- | ||||
flows | financial risk | Total | flows | financial risk | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Insurance/reinsurance contract assets as at 1 | |||||||
January 2023 | – | – | – | 69.0 | 10.6 | 79.6 | 79.6 |
Insurance/reinsurance contract liabilities as at 1 January 2023 | (610.2) | (35.5) | (645.7) | – | – | – | (645.7) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 1 January 2023 | (610.2) | (35.5) | (645.7) | 69.0 | 10.6 | 79.6 | (566.1) |
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | (736.7) | (17.1) | (753.8) | 135.4 | 7.4 | 142.8 | (611.0) |
Past service – incurred claims | (4.8) | 17.5 | 12.7 | 7.4 | (5.9) | 1.5 | 14.2 |
Effect of non-performance risk of reinsurers | – | – | – | ||||
Insurance service result | (741.5) | 0.4 | (741.1) | 142.8 | 1.5 | 144.3 | (596.8) |
Insurance/reinsurance finance expenses/ | |||||||
income | (25.3) | (25.3) | 0.6 | 0.6 | (24.7) | ||
Total amounts recognised in comprehensive income | (766.8) | 0.4 | (766.4) | 143.4 | 1.5 | 144.9 | (621.5) |
Cash flows: | |||||||
Claims and other expenses paid/recovered | 688.9 | 688.9 | (15.9) | (15.9) | 673.0 | ||
Total cash flows | 688.9 | 688.9 | (15.9) | (15.9) | 673.0 | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2023 | – | – | – | 196.5 | 12.1 | 208.6 | 208.6 |
Insurance/reinsurance contract liabilities as at 31 December 2023 | (688.1) | (35.1) | (723.2) | – | – | – | (723.2) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2023 | (688.1) | (35.1) | (723.2) | 196.5 | 12.1 | 208.6 | (514.6) |
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | (598.0) | (14.7) | (612.7) | 397.5 | 13.0 | 410.5 | (202.2) |
Past service – incurred claims | 7.4 | 16.1 | 23.5 | (10.7) | (5.0) | (15.7) | 7.8 |
Effect of non-performance risk of reinsurers | (0.5) | (0.5) | (0.5) | ||||
Insurance service result | (590.6) | 1.4 | (589.2) | 386.3 | 8.0 | 394.3 | (194.9) |
Insurance/reinsurance finance expenses/ | |||||||
income | (17.7) | (17.7) | (8.0) | (8.0) | (25.7) | ||
Total amounts recognised in comprehensive income | (608.3) | 1.4 | (606.9) | 378.3 | 8.0 | 386.3 | (220.6) |
Cash flows: | |||||||
Claims and other expenses paid/recovered | 660.7 | 660.7 | 15.7 | 15.7 | 676.4 | ||
Total cash flows | 660.7 | 660.7 | 15.7 | 15.7 | 676.4 | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2024 | – | – | – | 590.5 | 20.1 | 610.6 | 610.6 |
Insurance/reinsurance contract liabilities as at 31 December 2024 | (635.7) | (33.7) | (669.4) | – | – | – | (669.4) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2024 | (635.7) | (33.7) | (669.4) | 590.5 | 20.1 | 610.6 | (58.8) |
Insurance contracts issued - liability for | Reinsurance contracts held - asset for | ||||||
remaining coverage | remaining coverage | Net | |||||
Excluding | Excluding | Loss | |||||
loss | Loss | loss recovery | recovery | ||||
component | component | Total | component | component | Total | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Insurance/reinsurance contract assets as at 1 | |||||||
January 2023 | 17.3 | – | 17.3 | – | – | – | 17.3 |
Insurance/reinsurance contract liabilities as at 1 January 2023 | (267.8) | – | (267.8) | (6.1) | – | (6.1) | (273.9) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 1 January 2023 | (250.5) | – | (250.5) | (6.1) | – | (6.1) | (256.6) |
Insurance revenue/reinsurance expenses | 877.1 | 877.1 | (168.2) | (168.2) | 708.9 | ||
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | – | – | – | – | – | ||
Losses/ loss recovery and reversal of losses | |||||||
from onerous contracts | – | – | – | – | – | ||
Insurance service result | 877.1 | – | 877.1 | (168.2) | – | (168.2) | 708.9 |
Insurance/reinsurance finance expenses/ | |||||||
income | – | – | – | – | – | ||
Total amounts recognised in comprehensive income | 877.1 | – | 877.1 | (168.2) | – | (168.2) | 708.9 |
Cash flows: | |||||||
Premium received/paid | (938.2) | (938.2) | 83.0 | 83.0 | (855.2) | ||
Total cash flows | (938.2) | (938.2) | 83.0 | 83.0 | (855.2) | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2023 | 5.4 | – | 5.4 | – | – | – | 5.4 |
Insurance/reinsurance contract liabilities as at 31 December 2023 | (317.0) | – | (317.0) | (91.3) | – | (91.3) | (408.3) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2023 | (311.6) | – | (311.6) | (91.3) | – | (91.3) | (402.9) |
Insurance revenue/reinsurance expenses | 807.1 | 807.1 | (536.8) | (536.8) | 270.3 | ||
Insurance service expenses: | |||||||
Incurred claims/claims recovered and other attributable expenses | – | – | – | – | – | ||
Losses/ loss recovery and reversal of losses | |||||||
from onerous contracts | – | – | – | – | – | ||
Insurance service result | 807.1 | – | 807.1 | (536.8) | – | (536.8) | 270.3 |
Insurance/reinsurance finance expenses/ | |||||||
income | – | – | – | – | – | ||
Total amounts recognised in comprehensive income | 807.1 | – | 807.1 | (536.8) | – | (536.8) | 270.3 |
Cash flows: | |||||||
Premium received/paid | (640.9) | (640.9) | 143.1 | 143.1 | (497.8) | ||
Total cash flows | (640.9) | (640.9) | 143.1 | 143.1 | (497.8) | ||
Insurance/reinsurance contract assets as at 31 | |||||||
December 2024 | 5.7 | – | 5.7 | – | – | – | 5.7 |
Insurance/reinsurance contract liabilities as at 31 December 2024 | (151.1) | – | (151.1) | (485.0) | – | (485.0) | (636.1) |
Net insurance/reinsurance contract | |||||||
liabilities/assets as at 31 December 2024 | (145.4) | – | (145.4) | (485.0) | – | (485.0) | (630.4) |
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total | |
Accident year | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Estimate of ultimate gross | |||||||||||
claims costs: | |||||||||||
At end of accident year | 2,135.9 | 2,169.8 | 2,226.8 | 2,337.6 | 2,085.7 | 1,786.5 | 1,912.8 | 2,283.2 | 2,755.0 | 3,328.3 | |
One year later | (57.4) | (95.8) | (142.6) | (129.6) | (72.0) | (79.4) | (5.7) | 132.9 | 166.1 | ||
Two years later | (131.5) | (63.9) | (108.8) | (48.7) | (43.5) | (13.8) | (34.7) | 47.0 | |||
Three years later | (58.5) | (89.5) | (38.0) | (6.0) | 3.7 | 35.9 | (3.6) | ||||
Four years later | (28.7) | (42.9) | (20.4) | 25.5 | 14.1 | (63.6) | |||||
Five years later | (21.9) | (13.5) | 1.5 | 23.8 | 13.1 | ||||||
Six years later | 1.0 | (12.0) | 21.6 | (42.5) | |||||||
Seven years later | 22.4 | 9.2 | 2.8 | ||||||||
Eight years later | (18.2) | 7.0 | |||||||||
Nine years later | (21.1) | ||||||||||
Current estimate of cumulative | |||||||||||
claims | 1,822.0 | 1,868.4 | 1,942.9 | 2,160.1 | 2,001.1 | 1,665.6 | 1,868.8 | 2,463.1 | 2,921.1 | 3,328.3 | |
Cumulative payments to date | (1,757.5) | (1,806.4) | (1,868.2) | (2,071.3) | (1,845.6) | (1,518.5) | (1,584.3) | (1,970.1) | (1,992.3) | (1,759.0) | |
64.5 | 62.0 | 74.7 | 88.8 | 155.5 | 147.1 | 284.5 | 493.0 | 928.8 | 1,569.3 | 3,868.2 | |
2014 and prior | 1,606.4 | ||||||||||
Claims handling provision | 125.1 | ||||||||||
Adjustment for non-financial | |||||||||||
risk | 305.3 | ||||||||||
Effect of discounting | (1,832.5) | ||||||||||
Other LIC | 37.2 | ||||||||||
Gross liability for incurred claims included in the statement of financial position | 4,109.7 |
2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Total | |
Accident year | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Estimate of ultimate net claims | |||||||||||
costs: | |||||||||||
At end of accident year | 1,920.1 | 1,934.4 | 2,012.0 | 2,141.0 | 1,922.8 | 1,623.6 | 1,758.1 | 2,184.2 | 2,241.9 | 2,002.9 | |
One year later | (79.5) | (31.4) | (95.9) | (82.2) | (37.2) | (54.0) | 2.4 | 168.1 | (30.0) | ||
Two years later | (63.4) | (47.2) | (61.4) | (20.7) | (40.7) | (39.2) | (13.0) | 33.8 | |||
Three years later | (29.4) | (43.4) | (17.7) | (24.0) | (4.5) | 50.0 | (9.9) | ||||
Four years later | (21.8) | (15.2) | (27.5) | 7.3 | 11.6 | (15.3) | |||||
Five years later | (22.8) | (10.1) | (9.4) | 24.1 | 11.2 | ||||||
Six years later | (1.8) | (11.6) | 9.5 | 3.6 | |||||||
Seven years later | 1.3 | (3.8) | 2.8 | ||||||||
Eight years later | (3.6) | 9.0 | |||||||||
Nine years later | 2.3 | ||||||||||
Current estimate of cumulative | |||||||||||
claims | 1,701.4 | 1,780.7 | 1,812.4 | 2,049.1 | 1,863.2 | 1,565.1 | 1,737.6 | 2,386.1 | 2,211.9 | 2,002.9 | |
Cumulative payments to date | (1,687.6) | (1,753.8) | (1,780.1) | (1,995.3) | (1,786.9) | (1,464.0) | (1,542.3) | (1,966.3) | (1,575.1) | (1,117.7) | |
13.8 | 26.9 | 32.3 | 53.8 | 76.3 | 101.1 | 195.3 | 419.8 | 636.8 | 885.2 | 2,441.4 | |
2014 and prior | 793.1 | ||||||||||
Claims handling provision | 89.3 | ||||||||||
Adjustment for non-financial | |||||||||||
risk | 148.9 | ||||||||||
Effect of discounting | (900.0) | ||||||||||
Due from reinsurers | (265.1) | ||||||||||
Net liability for incurred claims included in the statement of financial position | 2,307.6 |
Discounted | Undiscounted | Discounted | Undiscounted | |
2024 | 2024 | 2023 | 2023 | |
At 31 December | £m | £m | £m | £m |
Gross claims | ||||
Approved PPO claims provisions | 506.6 | 1,592.5 | 542.6 | 1,603.4 |
Anticipated PPOs | 151.1 | 458.9 | 112.5 | 300.7 |
Total | 657.7 | 2,051.4 | 655.1 | 1,904.1 |
Reinsurance | ||||
Approved PPO claims provisions | (297.0) | (939.8) | (300.1) | (905.2) |
Anticipated PPOs | (98.6) | (308.1) | (79.7) | (228.8) |
Total | (395.6) | (1,247.9) | (379.8) | (1,134.0) |
Net of reinsurance | ||||
Approved PPO claims provisions | 209.6 | 652.7 | 242.5 | 698.2 |
Anticipated PPOs | 52.5 | 150.8 | 32.8 | 71.9 |
Total | 262.1 | 803.5 | 275.3 | 770.1 |
Spot rate | 1 year | 3 year | 15 year |
PPOs | 5.7 | 5.4 | 5.4 |
Non-PPOs | 5 | 4.7 | 4.7 |
Spot rate | 1 year | 3 year | 15 year |
PPOs | 6.1 | 5.1 | 4.8 |
Non-PPOs | 4.9 | 3.9 | 3.6 |
Provisions and | Depreciation | Transitional | Transitional | ||||
other | Retirement | in excess of | Share- | adjustments | adjustments | ||
temporary | benefit | capital | based | on adoption | on adoption | ||
differences | obligations | allowances | payments | of IFRS 9 | of IFRS 17 | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 4.6 | (0.4) | (9.0) | 1.8 | 65.4 | 26.6 | 89.0 |
(Charge)/credit to the statement of profit or loss | (2.9) | 0.1 | 2.0 | 0.9 | (6.3) | (26.6) | (32.8) |
Credit direct to equity | – | – | – | 0.3 | – | – | 0.3 |
At 31 December 2023 | 1.7 | (0.3) | (7.0) | 3.0 | 59.1 | – | 56.5 |
Credit/(charge) to the statement of profit or loss | 2.1 | 0.3 | (2.8) | 1.7 | (6.6) | – | (5.3) |
Credit/(charge) to other comprehensive income | – | (0.2) | – | – | – | – | (0.2) |
Credit direct to equity | – | – | – | 2.0 | – | – | 2.0 |
At 31 December 2024 | 3.8 | (0.2) | (9.8) | 6.7 | 52.5 | – | 53.0 |
2024 | 2023 | |
£m | £m | |
restated 1 | ||
Prepayments 1 | 61.0 | 58.5 |
Accrued income from contracts with customers and other assets 1 | 42.6 | 43.0 |
Total | 103.6 | 101.5 |
Carrying value | Level 1 | Level 2 | Level 3 | Fair value | |
At 31 December 2024 | £m | £m | £m | £m | £m |
Assets held at fair value through profit or loss: | |||||
Investment property | 287.6 | – | – | 287.6 | 287.6 |
Derivative assets | 19.1 | – | 19.1 | – | 19.1 |
Debt securities | 3,937.9 | 746.0 | 3,190.4 | 1.5 | 3,937.9 |
Listed equity investments | – | – | – | – | – |
Unlisted equity investments | 0.7 | – | – | 0.7 | 0.7 |
Assets held at fair value through other comprehensive income: | |||||
Equity investments | 19.4 | – | – | 19.4 | 19.4 |
Assets held at amortised cost: | |||||
Debt securities | 55.7 | – | 16.3 | 34.5 | 50.8 |
Infrastructure debt | 188.7 | – | – | 190.5 | 190.5 |
Commercial real estate loans | 135.5 | – | – | 134.8 | 134.8 |
Other loans | 5.4 | – | – | 5.4 | 5.4 |
Total | 4,650.0 | 746.0 | 3,225.8 | 674.4 | 4,646.2 |
Liabilities held at fair value through profit or loss: | |||||
Derivative liabilities | 38.7 | – | 38.7 | – | 38.7 |
Other financial liabilities: | |||||
Subordinated liabilities | 259.1 | – | 229.0 | – | 229.0 |
Total | 297.8 | – | 267.7 | – | 267.7 |
Carrying value | Level 1 | Level 2 | Level 3 | Fair value | |
At 31 December 2023 | £m | £m | £m | £m | £m |
Assets held at fair value through profit or loss: | |||||
Investment property | 277.1 | – | – | 277.1 | 277.1 |
Derivative assets | 27.4 | – | 27.4 | – | 27.4 |
Debt securities | 3,238.1 | 680.8 | 2,555.8 | 1.5 | 3,238.1 |
Listed equity investments | 0.1 | – | 0.1 | – | 0.1 |
Unlisted equity investments | 0.7 | – | – | 0.7 | 0.7 |
Assets held at fair value through other comprehensive income: | |||||
Equity investments | 18.9 | – | – | 18.9 | 18.9 |
Assets held at amortised cost: | |||||
Debt securities | 70.6 | – | 16.2 | 49.4 | 65.6 |
Infrastructure debt | 214.2 | – | – | 213.9 | 213.9 |
Commercial real estate loans | 145.9 | – | – | 145.4 | 145.4 |
Other loans | 3.1 | – | – | 3.1 | 3.1 |
Total | 3,996.1 | 680.8 | 2,599.5 | 710.0 | 3,990.3 |
Liabilities held at fair value through profit or loss: | |||||
Derivative liabilities | 15.4 | – | 15.4 | – | 15.4 |
Other financial liabilities: | |||||
Subordinated liabilities | 258.8 | – | 212.8 | – | 212.8 |
Total | 274.2 | – | 228.2 | – | 228.2 |
Fair value | Valuation | Unobservable | Range | |||
£m | technique | input | (weighted average) | |||
2024 | 2023 | 2024 | 2023 | |||
Equivalent yield | 5.00% – 13.50% | 4.50% – 7.96% | ||||
Investment property 1 | 287.6 | 277.1 | Income | (average 6.17%) | (average 5.77%) | |
capitalisation | Estimated rental value | £7.50 – £35.00 | £7.00 – £35.00 | |||
per square foot | (average £19.85) | (average £16.38) | ||||
Debt securities | 34.5 | 49.4 | Discounted | Credit spread | 80.87 – 190.02 | 65.44 – 272.02 |
cash flow | (average 126.83) | (average 143.24) | ||||
Credit | SONIA + 0.88% - | SONIA + 0.88% - | ||||
Infrastructure debt | 190.5 | 213.9 | assessment | Credit spread | 2.98% (average | 2.98% (average |
and pricing | SONIA + 1.33%) | SONIA + 1.36%) | ||||
models | ||||||
Credit | SONIA + 230bps – | SONIA + 230bps – | ||||
Commercial real estate | 134.8 | 145.4 | assessment | Credit spread | 325bps (average | 525bps (average |
loans | and pricing | SONIA +270bps) | SONIA +284bps) | |||
models |
Unquoted | Unquoted | ||
equity | equity | ||
Investment | investments | investments | |
property | held at FVOCI | held at FVTPL | |
£m | £m | £m | |
At 1 January 2024 | 277.1 | 18.9 | 0.7 |
Additions | 3.9 | 2.5 | – |
Increase in fair value in the period | 6.6 | 1.6 | – |
Disposals | – | (3.6) | – |
At 31 December 2024 | 287.6 | 19.4 | 0.7 |
2024 | 2023 | |
£m | £m | |
Debt securities measured at fair value through profit or loss | ||
Corporate | 3,161.0 | 2,530.8 |
Supranational | 17.9 | 25.6 |
Local government | 13.0 | 0.9 |
Sovereign | 746.0 | 680.8 |
Total | 3,937.9 | 3,238.1 |
Debt securities measured at amortised cost | ||
Corporate | 55.7 | 70.6 |
Total | 55.7 | 70.6 |
Total debt securities | 3,993.6 | 3,308.7 |
Of which: | ||
Fixed interest rate 1 | 3,992.8 | 3,307.5 |
Floating interest rate | 0.8 | 1.2 |
Loans and receivables measured at amortised cost | ||
Infrastructure debt | 188.7 | 214.2 |
Commercial real estate loans | 135.5 | 145.9 |
Other loans | 5.4 | 3.1 |
Total loans and receivables | 329.6 | 363.2 |
Equity investments measured at fair value through other comprehensive income | ||
Interest in unconsolidated structured entities | 19.4 | 18.9 |
Total | 19.4 | 18.9 |
Equity investments measured at fair value through profit or loss | ||
Unquoted equity investments | 0.7 | 0.7 |
Quoted equity investments | – | 0.1 |
Total equity investments | 20.1 | 19.7 |
Total | 4,343.3 | 3,691.6 |
Gross carrying | Carrying | Carrying | Carrying | ||
amount | ECL allowance | amount | amount | amount | |
2024 | 2024 | 2024 | 31 Dec 2023 | 1 Jan 2023 | |
£m | £m | £m | £m | £m | |
Stage 1 | 375.7 | (1.5) | 374.3 | 415.5 | 509.6 |
Stage 2 | 5.9 | (0.5) | 5.4 | 12.6 | 17.9 |
Stage 3 | 13.3 | (7.7) | 5.6 | 5.7 | 7.0 |
Total | 394.9 | (9.7) | 385.3 | 433.8 | 534.5 |
3-notch | 3-notch | |||
immediate | immediate | |||
ECL | downgrade | ECL | downgrade | |
2024 | 2024 | 2023 | 2023 | |
£m | £m | £m | £m | |
Infrastructure debt | (1.0) | (3.8) | (16.6) | (19.2) |
Commercial real estate loans | (7.8) | (11.3) | (7.7) | (10.5) |
Debt securities held at amortised cost | (0.3) | (1.7) | (0.8) | (2.7) |
Other loans | (0.6) | (0.5) | (0.4) | (0.4) |
Total | (9.7) | (17.3) | (25.5) | (32.8) |
2024 | 2023 | |
£m | £m | |
Derivative assets | ||
At fair value through profit or loss: | ||
Foreign exchange contracts (forwards) | 14.9 | 27.1 |
Interest rate swaps | 4.2 | 0.3 |
Designated as hedging instruments: | ||
Foreign exchange contracts (forwards) 1 | – | – |
Total | 19.1 | 27.4 |
Derivative liabilities | ||
At fair value through profit or loss: | ||
Foreign exchange contracts (forwards) | 36.4 | 8.2 |
Interest rate swaps | 2.3 | 6.9 |
Designated as hedging instruments: | ||
Foreign exchange contracts (forwards) 1 | – | 0.3 |
Total | 38.7 | 15.4 |
2024 | 2023 | |
% | % | |
Rate of increase in pension payment | 2.5 | 2.5 |
Rate of increase in deferred pensions | 2.6 | 2.5 |
Discount rate | 5.2 | 4.5 |
Inflation rate | 3.1 | 3.1 |
2024 | 2023 | |
Life expectancy at age 60 now: | ||
Males | 86.8 | 87.0 |
Females | 88.9 | 89.0 |
Life expectancy at age 60 in 20 years' time: | ||
Males | 88.3 | 88.9 |
Females | 90.3 | 90.8 |
2024 | 2023 | |
£m | £m | |
Insurance policies 1 | 46.7 | 51.8 |
Index-linked bonds | 0.5 | 0.5 |
Government bonds | 0.3 | 0.3 |
Defined contribution section funds 2 | 1.0 | 1.4 |
Other | 0.5 | 1.7 |
Total | 49.0 | 55.7 |
Present value of | |||
Fair value of | defined benefit | ||
defined benefit | scheme | Net pension | |
scheme assets | obligations | surplus | |
£m | £m | £m | |
At 1 January 2023 | 53.4 | (51.8) | 1.6 |
Statement of Profit or Loss: | |||
Net interest income/(cost) 1 | 2.5 | (2.4) | 0.1 |
Administration costs | (0.5) | – | (0.5) |
Statement of Comprehensive Income: | |||
Remeasurement gains | |||
Return on plan assets excluding amounts included in the net interest on the defined benefit asset | 2.7 | – | 2.7 |
Actuarial losses on defined benefit scheme | |||
Experience losses | – | (1.3) | (1.3) |
Gains from change in demographic assumptions | – | 0.4 | 0.4 |
Losses from change in financial assumptions | – | (1.7) | (1.7) |
Benefits paid | (2.4) | 2.4 | – |
At 31 December 2023 | 55.7 | (54.4) | 1.3 |
Statement of Profit or Loss: | |||
Net interest income/(cost) 1 | 2.4 | (2.4) | – |
Administration costs | (1.1) | – | (1.1) |
Statement of Comprehensive Income: | |||
Remeasurement gains | |||
Return on plan assets excluding amounts included in the net interest on the defined benefit asset | (5.2) | – | (5.2) |
Actuarial gains on defined benefit scheme | |||
Experience gains | – | 0.1 | 0.1 |
Gains from change in demographic assumptions | – | 0.3 | 0.3 |
Gains from change in financial assumptions | – | 5.4 | 5.4 |
Benefits paid | (2.8) | 2.8 | – |
At 31 December 2024 | 49.0 | (48.2) | 0.8 |
2024 | 2023 | 2022 | 2021 | 2020 | |
£m | £m | £m | £m | £m | |
Present value of defined benefit scheme obligations | (48.2) | (54.4) | (51.8) | (96.1) | (98.7) |
Fair value of defined benefit scheme assets | 49.0 | 55.7 | 53.4 | 108.2 | 107.7 |
Net pension surplus | 0.8 | 1.3 | 1.6 | 12.1 | 9.0 |
Experience gains/(losses) on scheme liabilities | 0.1 | (1.3) | 0.3 | (5.8) | 2.4 |
Return on plan assets excluding amounts included in the net | |||||
interest on the defined benefit asset | (5.2) | 2.7 | (53.3) | 2.2 | 9.0 |
Impact on present value | ||
of defined benefit | ||
scheme obligations | ||
2024 | 2023 | |
£m | £m | |
Discount rate | ||
1.0% increase in discount rate (2023: 1.0% increase in discount rate) | (6.0) | (7.4) |
1.0% decrease in discount rate (2023: 1.0% decrease in discount rate) | 7.0 | 8.7 |
Inflation rate | ||
1.0% increase in inflation rate (2023: 1.0% increase in inflation rate) | 2.4 | 2.7 |
1.0% decrease in inflation rate (2023: 1.0% decrease in inflation rate) | (2.3) | (2.7) |
Life expectancy | ||
1-year increase in life expectancy | 1.1 | 2.4 |
1-year decrease in life expectancy | (1.1) | (2.4) |
2024 | 2023 | |
£m | £m | |
Cash at bank and in hand | 101.3 | 148.0 |
Short term deposits with credit institutions 1 | 1,054.7 | 1,624.2 |
Cash and cash equivalents | 1,156.0 | 1,772.2 |
Bank overdrafts 2 | (66.8) | (82.4) |
Cash and cash equivalents and borrowings | 1,089.2 | 1,689.8 |
2024 | 2023 | |
£m | £m | |
Property, plant and equipment | 12.2 | 13.9 |
Total assets held for sale | 12.2 | 13.9 |
Issued and fully paid: equity shares | 2024 | 2023 | ||||
Capital | Capital | |||||
Number of | redemption | Number of | redemption | |||
shares | Share capital | reserve | shares | Share capital | reserve | |
Ordinary Shares of 10 10/11 pence each 1 | millions | £m | £m | millions | £m | £m |
At 1 January and 31 December | 1,311.4 | 143.1 | 6.9 | 1,311.4 | 143.1 | 6.9 |
2024 | 2023 | |
£m | £m | |
Capital contribution reserve | 100.0 | 100.0 |
Capital redemption reserve | 1,356.9 | 1,356.9 |
Total | 1,456.9 | 1,456.9 |
2024 | 2023 | |
£m | £m | |
Tier 1 notes | 346.5 | 346.5 |
2024 | 2023 | |
£m | £m | |
Subordinated Tier 2 notes | 259.1 | 258.8 |
Restructuring | Other 1 | Total | |
£m | £m | £m | |
At 1 January 2024 | 29.5 | 1.3 | 30.8 |
Additional provision | 11.2 | 2.3 | 13.5 |
Utilisation of provision | (23.3) | – | (23.3) |
Released to the Statement of Profit or Loss | (5.2) | (0.2) | (5.4) |
At 31 December 2024 | 12.2 | 3.4 | 15.6 |
2024 | 2023 | |
£m | £m | |
Accruals | 161.6 | 141.6 |
Trade creditors | 0.8 | 2.2 |
Other taxes | 7.4 | 12.3 |
Other creditors | 1.2 | 1.1 |
Deferred income | 7.9 | 6.4 |
Total | 178.9 | 163.6 |
2024 | 2023 | |||
Notes | £m | £m | ||
Profit for the year | 162.5 | 222.9 | ||
Adjustments for: | ||||
Net Investment return excluding investment fees | 4 | (281.1) | (312.3) | |
Finance costs | 8 | 15.3 | 14.5 | |
Net defined benefit pension scheme expense | 24 | 0.4 | 0.4 | |
Equity-settled share-based payment charge | 14.6 | 13.9 | ||
Tax Charge | 10 | 55.8 | 54.5 | |
Depreciation and amortisation charge | 139.5 | 123.5 | ||
Impairment of intangible assets | 15 | 23.1 | 5.4 | |
Impairment on assets held for sale | 26 | 1.8 | 5.1 | |
Loss on disposal of property, plant and equipment and ROU assets | 0.6 | 4.1 | ||
Transaction costs paid on disposal of business | – | (25.1) | ||
Loss/(profit) on disposal of business | 9 | 4.7 | (443.9) | |
Operating cash flows before movements in working capital | 137.2 | (337.0) | ||
Movements in working capital: | ||||
Net increase in reinsurance contract assets 1 | (456.2) | (271.2) | ||
Net (increase)/decrease in insurance contract assets 1 | (0.3) | 11.9 | ||
Net increase in reinsurance contract liabilities | 432.9 | 102.7 | ||
Net (decrease)/increase in insurance contract liabilities | (151.9) | 613.0 | ||
Net increase/(decrease) in other receivables | 13.5 | (0.6) | ||
Net (increase)/decrease in accrued income and other assets | (2.2) | 3.2 | ||
Net (decrease)/increase in trade and other payables | (4.0) | 10.0 | ||
Cash (used in)/generated from operations before investment of insurance assets | (31.0) | 132.0 | ||
Interest received | 208.2 | 176.7 | ||
Rental income received from investment property | 4 | 17.4 | 16.1 | |
Purchase of investment property | 18 | (3.8) | (0.5) | |
Proceeds on disposal/maturity of financial investments measured through profit or loss | 1,131.0 | 1,062.4 | ||
Proceeds from maturity of debt securities measured at amortised cost | 15.2 | 26.5 | ||
Advances made for commercial real estate loans | (24.2) | (5.4) | ||
Repayments of infrastructure debt and commercial real estate loans | 60.5 | 81.8 | ||
Proceeds from equity investments | 3.2 | – | ||
Purchase of equity investments | (2.5) | (3.0) | ||
Purchase of financial investments measured at fair value through profit or loss | (1,749.6) | (1,049.0) | ||
Advances for other loans | (2.5) | (1.1) | ||
Cash (used in)/generated from | investment of insurance assets | (347.1) | 304.4 |
Leases | Subordinated liabilities | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
At 1 January | 106.1 | 81.6 | 258.8 | 258.6 |
Interest paid on subordinated liabilities | – | – | (10.4) | (10.4) |
Lease repayments | (17.1) | (14.6) | – | – |
Financing cash flows | (17.1) | (14.6) | (10.4) | (10.4) |
Additions from acquisition of business | – | 0.8 | – | – |
Additions/disposals of leases | 20.1 | 34.5 | – | – |
Interest on lease liabilities | 4.6 | 3.8 | – | – |
Amortisation of arrangement costs and discount on issue of subordinated | – | – | 0.3 | 0.2 |
liabilities | ||||
Accrued interest expense on subordinated liabilities | – | – | 10.4 | 10.4 |
Other changes | 24.7 | 39.1 | 10.7 | 10.6 |
At 31 December | 113.7 | 106.1 | 259.1 | 258.8 |
Company | |||
registration | Place of incorporation | ||
Name of subsidiary | number | and operation | Principal activity |
DL Insurance Services Limited | 3001989 | United Kingdom | Management services |
U K Insurance Limited | 1179980 | United Kingdom | General insurance |
2024 | 2023 | |
£m | £m | |
Termination benefits | 1.5 | 1.0 |
Short-term employee benefits | 8.5 | 6.6 |
Post-employment benefits | 0.2 | 0.2 |
Share-based payments | 6.4 | 2.5 |
Total | 16.6 | 10.3 |