| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
Interest receivable and similar income calculated using the Effective Interest Rate method | 3 | 2,860.8 | 1,249.6 | ||
Interest payable and similar charges | 4 | ( | ( | (2,228.4) | (750.8) |
Net interest income | 632.4 | 498.8 | |||
Fees and commissions receivable | 5 | 2.6 | 4.7 | ||
Fees and commissions payable | 6 | ( | ( | (9.5) | (8.1) |
Other operating income | 7 | 2.1 | 1.9 | ||
Net gains from derivative financial instruments | 8 | 30.7 | 26.5 | ||
Total income | 658.3 | 523.8 | |||
Administrative expenses | 9 | ( | ( | (230.7) | (219.3) |
Amortisation of intangible assets | 17 | ( | ( | (12.9) | (11.8) |
Depreciation on property, plant and equipment | 18 | ( | ( | (13.2) | (16.9) |
Impairment charge on loans and advances to customers | 14 | ( | ( | (1.8) | (13.6) |
Charitable donation to Poppy Appeal | ( | — | (0.6) | ||
Profit before tax | 399.7 | 261.6 | |||
Taxation | 15 | ( | ( | (103.8) | (62.3) |
Profit for the financial year | 295.9 | 199.3 |
| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
Profit for the financial year | 295.9 | 199.3 | |||
| Other comprehensive income/(expense) | |||||
| Items that will not be transferred to the income statement: | |||||
Remeasurement of defined benefit pension plan | 19 | ( | — | (27.6) | |
Taxation | 15 | ( | (0.1) | 8.0 | |
| Items that may be transferred to the income statement | |||||
| Fair value through other comprehensive income investments: | |||||
Fair value movements taken to reserves | ( | 15.2 | (55.2) | ||
Amount transferred to the income statement | ( | (20.2) | 55.4 | ||
Taxation | 15 | 1.4 | 0.2 | ||
| Cash flow hedges: | |||||
Fair value movements taken to reserves | 50.5 | 394.3 | |||
Amount transferred to the income statement | ( | ( | (100.2) | (29.7) | |
Taxation | 15 | ( | 12.7 | (101.3) | |
Other comprehensive (expense)/ income for the year, net of tax | ( | (40.7) | 244.1 | ||
Total comprehensive income for the year, net of tax | 255.2 | 443.4 |
| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
| Assets | |||||
Cash and balances with the Bank of England | 8,486.7 | 7,724.9 | |||
Loans and advances to financial institutions | 787.9 | 622.8 | |||
Debt securities | 12 | 1,515.3 | 1,520.8 | ||
Loans and advances to customers | 13 | 32,002.6 | 29,634.9 | ||
Hedge accounting adjustment | ( | ( | (433.1) | (1,595.3) | |
Derivative financial instruments | 23 | 1,508.2 | 2,254.7 | ||
Investment in equity shares | 6.8 | 5.8 | |||
Current tax assets | 42.2 | 20.4 | |||
Investment in Group undertakings | 16 | 17,675.7 | 17,879.7 | ||
Intangible assets | 17 | 49.6 | 43.3 | ||
Property, plant and equipment | 18 | 51.0 | 63.2 | ||
Prepayments and accrued income | 29.3 | 23.6 | |||
Pension benefit surplus | 19 | 3.7 | 3.3 | ||
Total assets | 61,725.9 | 58,202.1 | |||
| Liabilities | |||||
Shares | 47,582.3 | 42,288.7 | |||
Deposits from banks | 5,230.7 | 7,532.0 | |||
Other deposits | — | 5.0 | |||
Amounts owed to other customers | 351.6 | 530.1 | |||
Debt securities in issue | 22 | 4,096.4 | 4,549.5 | ||
Hedge accounting adjustment | ( | ( | (68.1) | (452.5) | |
Derivative financial instruments | 23 | 574.5 | 617.5 | ||
Deferred tax liabilities | 20 | 130.7 | 113.2 | ||
Accruals and deferred income | 45.4 | 45.1 | |||
Other liabilities | 29 | 1,260.0 | 677.8 | ||
Provisions for liabilities and charges | 24 | 0.4 | 0.4 | ||
Subordinated liabilities | 25 | 15.4 | 15.4 | ||
Subscribed capital | 26 | 41.6 | 41.6 | ||
Total liabilities | 59,260.9 | 55,963.8 | |||
| Members' interests and equity | |||||
General reserve | 1,801.6 | 1,534.3 | |||
Other equity instruments | 27 | 415.0 | 415.0 | ||
Fair value through other comprehensive income reserve | 1.3 | 4.9 | |||
Cash flow hedge reserve | 247.1 | 284.1 | |||
Total members' interests and equity | 2,465.0 | 2,238.3 | |||
Total members' interests, liabilities and equity | 61,725.9 | 58,202.1 |
| Fair value through | |||||
| other | |||||
| Other equity | comprehensive | Cash flow hedge | |||
| General reserve | instruments | income reserve | reserve | Total | |
| Group | £m | £m | £m | £m | £m |
As at 1 January 2023 | |||||
Profit for the financial year | |||||
Net remeasurement of defined benefit plan | ( | ( | |||
Net movement in fair value through other comprehensive income reserve | ( | ( | |||
Net movement in cash flow hedge reserve | ( | ( | |||
Total comprehensive income/ (expense) | ( | ( | |||
Distribution to Additional Tier 1 capital holders | ( | ( | |||
As at 31 December 2023 | |||||
As at 1 January 2022 | |||||
Profit for the financial year | |||||
Net remeasurement of defined benefit plan | ( | ( | |||
Net movement in fair value through other comprehensive income reserve | |||||
Net movement in cash flow hedge reserve | |||||
Total comprehensive income | |||||
Distribution to Additional Tier 1 capital holders | ( | ( | |||
As at 31 December 2022 |
| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
| Cash flows from operating activities: | |||||
Profit before tax | 399.7 | 261.6 | |||
| Adjustments for: | |||||
Expected credit loss provisions and other provisions | 14,24 | 1.8 | 13.6 | ||
Depreciation and amortisation | 26.1 | 28.7 | |||
Interest on subordinated liabilities and subscribed capital | 6.0 | 6.0 | |||
Changes to fair value adjustment of hedged risk | ( | ( | (144.1) | (30.9) | |
Other non-cash movements | 304.8 | 238.3 | |||
Non-cash items included in profit before tax | 194.6 | 255.7 | |||
Loans and advances to credit institutions | ( | ( | (179.3) | (331.2) | |
Loans and advances to customers | ( | ( | (2,369.8) | (1,098.1) | |
Prepayments, accrued income and other assets | ( | (5.7) | 0.9 | ||
Changes in operating assets | ( | ( | (2,554.8) | (1,428.4) | |
Shares | 4,960.7 | 2,304.2 | |||
Deposits and other borrowings | ( | (2,496.2) | 1,273.1 | ||
Debt securities in issue | ( | — | (2.5) | ||
Accruals and deferred income and other liabilities | 3.1 | 3.5 | |||
Changes in operating liabilities | 2,467.6 | 3,578.3 | |||
Interest paid on subordinated liabilities and subscribed capital | ( | ( | (6.0) | (5.9) | |
Interest paid on lease liabilities | ( | ( | (0.3) | (0.4) | |
Taxation | ( | ( | (94.0) | (67.8) | |
Net cash flows from operating activities | 406.8 | 2,593.1 | |||
| Cash flows from investing activities | |||||
Purchase of investment securities | ( | ( | (1,851.8) | (1,526.1) | |
Sale and maturity of investment securities and equities | 1,872.6 | 626.0 | |||
Proceeds from sale of properties | 2.6 | 1.7 | |||
Purchase of property, plant and equipment and intangible assets | ( | ( | (22.8) | (26.7) | |
Net cash flows from investing activities | ( | 0.6 | (925.1) | ||
| Cash flows from financing activities | |||||
Loans to connected undertakings | 787.7 | (462.7) | |||
Distributions paid to Additional Tier 1 capital holders | ( | ( | (28.5) | (28.5) | |
Repurchase and repayment of debt securities | ( | ( | (1,450.0) | (400.0) | |
Issue of debt securities | 1,036.8 | 434.4 | |||
Principal elements of lease payments | ( | ( | (4.7) | (4.7) | |
Net cash flows from financing activities | ( | 341.3 | (461.5) | ||
Net increase in cash | 748.7 | 1,206.5 | |||
Cash and cash equivalents at start of year | 7,555.9 | 6,349.4 | |||
Cash and cash equivalents at end of year | 8,304.6 | 7,555.9 | |||
| Cash and cash equivalents: | |||||
| Cash and balances with central banks | 8,304.6 | 7,555.9 |
Significant accounting policy judgements | Notes |
Classification and measurement of equity release loans | 1 |
Determining a significant increase in credit risk (SICR) under IFRS 9 | 1 |
| Significant accounting assumptions and estimates | |
Expected credit loss provision on loans and advances to customers – application of post model adjustments | 14 |
Expected credit loss provision on loans and advances to customers – forward-looking information incorporated in the ECL models | 14 |
Valuation of the defined benefit pension scheme liabilities | 19 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| On financial assets measured at amortised cost: | ||||
On loans and advances to customers | 1,446.8 | 1,032.3 | 853.8 | 570.7 |
Connected undertakings | — | — | 470.5 | 292.3 |
| Interest on other liquid assets | 449.9 | 114.8 | 443.8 | 113.6 |
Interest and other income on debt securities | 0.1 | 0.1 | 0.1 | 0.1 |
Interest and other income on debt securities measured at FVOCI | 85.7 | 16.3 | 82.6 | 15.3 |
Net income on financial instruments in a qualifying hedge relationship | 1,010.0 | 257.6 | 1,010.0 | 257.6 |
| Total interest receivable and similar income calculated using the EIR | 2,992.5 | 1,421.1 | 2,860.8 | 1,249.6 |
| method |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Bank and customer | ||||
Subordinated liabilities | 1.1 | 1.1 | 1.1 | 1.1 |
| Other | 317.5 | 111.2 | 325.7 | 114.0 |
Debt securities in issue | 164.9 | 86.7 | 116.7 | 73.8 |
| Other borrowed funds | ||||
On shares held by individuals | 1,369.8 | 461.9 | 1,369.7 | 461.9 |
On subscribed capital | 4.9 | 4.9 | 4.9 | 4.9 |
On loans from connected undertakings | — | — | 67.9 | 16.3 |
Net expense from hedging instruments | 366.3 | 98.1 | 341.8 | 78.9 |
Foreign currency losses/(gains) | 0.5 | (0.5) | 0.3 | (0.5) |
Other interest payable | 0.3 | 0.4 | 0.3 | 0.4 |
Total | 2,225.3 | 763.8 | 2,228.4 | 750.8 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Mortgage related administration fees | 3.4 | 6.7 | 2.2 | 4.2 |
General insurance commissions | 0.4 | 0.5 | 0.4 | 0.5 |
Total | 3.8 | 7.2 | 2.6 | 4.7 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Banking fees | 2.1 | 2.6 | 2.1 | 2.6 |
Mortgage related fees | 4.7 | 5.2 | 3.3 | 2.6 |
Other fees and commissions | 4.3 | 2.9 | 4.1 | 2.9 |
Total | 11.1 | 10.7 | 9.5 | 8.1 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Derivatives designated as fair value hedges | ||||
(Losses)/gains on derivatives designated as fair value hedges | (862.9) | 973.7 | (862.9) | 973.7 |
Movement in fair value of hedged items attributable to hedged risk | 798.2 | (999.0) | 798.2 | (999.0) |
Ineffectiveness on fair value hedges | (64.7) | (25.3) | (64.7) | (25.3) |
| Derivatives designated as cash flow hedges | ||||
Foreign exchange | (0.4) | 0.3 | — | — |
Interest rate | 101.1 | 30.0 | 101.1 | 30.0 |
Ineffectiveness on cash flow hedges | 100.7 | 30.3 | 101.1 | 30.0 |
(Losses)/gains on other derivatives | (5.7) | 21.8 | (5.7) | 21.8 |
Total | 30.3 | 26.8 | 30.7 | 26.5 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Employee costs | ||||
Wages and salaries | 131.9 | 115.7 | 131.9 | 115.7 |
Social security costs | 14.4 | 13.2 | 14.4 | 13.2 |
| Pension costs | ||||
Defined benefit pension scheme (note 19) | (0.2) | (1.3) | (0.2) | (1.3) |
Defined contribution pension scheme | 8.3 | 7.4 | 8.3 | 7.4 |
154.4 | 135.0 | 154.4 | 135.0 | |
| Other expenses | ||||
Information systems | 38.0 | 28.9 | 38.0 | 28.9 |
Training, recruitment and other employee costs | 20.4 | 17.7 | 20.4 | 17.7 |
Premises and facilities | 10.0 | 10.7 | 10.0 | 10.7 |
Legal, professional and consultancy | 6.6 | 7.2 | 6.3 | 7.0 |
Marketing and communications | 6.7 | 6.7 | 6.7 | 6.7 |
Loss on disposal of property, plant and equipment and intangibles | — | 6.4 | — | 6.4 |
Other operating expenses (including project costs) | 49.7 | 53.5 | 49.1 | 52.8 |
Intercompany management charge | — | — | (54.2) | (45.9) |
Total | 285.8 | 266.1 | 230.7 | 219.3 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| Group and Society | £m | £m | £m | £m |
Audit of the Group and Society annual accounts | 1.0 | 0.8 | 1.0 | 0.8 |
Audit of Group subsidiaries | 0.2 | 0.2 | — | — |
Audit related assurance services | — | 0.1 | — | 0.1 |
Other non-audit services | 0.2 | 0.2 | 0.2 | 0.2 |
Total | 1.4 | 1.3 | 1.2 | 1.1 |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| Group and Society | Full time | Part time | Total | Full time | Part time | Total |
| The average number of persons employed during the year | ||||||
| (including executive directors) was: | ||||||
Head office and administrative centres | 1,963 | 456 | 2,419 | 1,814 | 435 | 2,249 |
Branches | 311 | 259 | 570 | 287 | 288 | 575 |
Total | 2,274 | 715 | 2,989 | 2,101 | 723 | 2,824 |
| Fair value | ||||
| through other | Fair value | |||
| comprehensive | through profit | |||
| 2023 | Amortised cost | income | and loss | Total |
| Group | £m | £m | £m | £m |
| Financial assets | ||||
Cash and balances with the Bank of England | 8,572.2 | — | — | 8,572.2 |
Loans and advances to financial institutions | 787.9 | — | — | 787.9 |
Debt securities | — | 1,564.2 | — | 1,564.2 |
Loans and advances to customers | 50,276.1 | — | — | 50,276.1 |
Hedge accounting adjustment | (433.1) | — | — | (433.1) |
Derivative financial instruments | — | — | 1,513.5 | 1,513.5 |
Investment in equity shares | — | — | 6.8 | 6.8 |
Total financial assets | 59,203.1 | 1,564.2 | 1,520.3 | 62,287.6 |
Other non-financial assets | 175.1 | — | — | 175.1 |
Total assets | 59,378.2 | 1,564.2 | 1,520.3 | 62,462.7 |
| Financial liabilities | ||||
Shares | 47,582.3 | — | — | 47,582.3 |
Deposits from banks | 5,230.7 | — | — | 5,230.7 |
Other deposits | — | — | — | — |
Amounts owed to other customers | 237.3 | — | — | 237.3 |
Debt securities in issue | 5,377.5 | — | — | 5,377.5 |
Hedge accounting adjustment | (68.1) | — | — | (68.1) |
Derivative financial instruments | — | — | 594.2 | 594.2 |
Subordinated liabilities | 15.4 | — | — | 15.4 |
Subscribed capital | 41.6 | — | — | 41.6 |
Total financial liabilities | 58,416.7 | — | 594.2 | 59,010.9 |
Other non-financial liabilities | 212.2 | — | — | 212.2 |
Total liabilities | 58,628.9 | — | 594.2 | 59,223.1 |
| Fair value | ||||
| through other | Fair value | |||
| comprehensive | through profit | |||
| 2022 | Amortised cost | income | and loss | Total |
| Group | £m | £m | £m | £m |
| Financial assets | ||||
Cash and balances with the Bank of England | 7,792.2 | — | — | 7,792.2 |
Loans and advances to financial institutions | 622.8 | — | — | 622.8 |
Debt securities | 6.2 | 1,588.6 | — | 1,594.8 |
Loans and advances to customers | 48,014.3 | — | — | 48,014.3 |
Hedge accounting adjustment | (1,595.3) | — | — | (1,595.3) |
Derivative financial instruments | — | — | 2,278.1 | 2,278.1 |
Investment in equity shares | — | — | 5.8 | 5.8 |
Total financial assets | 54,840.2 | 1,588.6 | 2,283.9 | 58,712.7 |
Other non-financial assets | 154.4 | — | — | 154.4 |
Total assets | 54,994.6 | 1,588.6 | 2,283.9 | 58,867.1 |
| Financial liabilities | ||||
Shares | 42,288.7 | — | — | 42,288.7 |
Deposits from banks | 7,542.9 | — | — | 7,542.9 |
Other deposits | 5.0 | — | — | 5.0 |
Amounts owed to other customers | 416.1 | — | — | 416.1 |
Debt securities in issue | 5,243.2 | — | — | 5,243.2 |
Hedge accounting adjustment | (452.5) | — | — | (452.5) |
Derivative financial instruments | — | — | 626.5 | 626.5 |
Subordinated liabilities | 15.4 | — | — | 15.4 |
Subscribed capital | 41.6 | — | — | 41.6 |
Total financial liabilities | 55,100.4 | — | 626.5 | 55,726.9 |
Other non-financial liabilities | 192.5 | — | — | 192.5 |
Total liabilities | 55,292.9 | — | 626.5 | 55,919.4 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Fair value through other comprehensive income: | ||||
UK Government investment securities | 782.7 | 1,020.1 | 733.8 | 946.1 |
Other listed transferable debt securities | 781.5 | 568.5 | 781.5 | 568.5 |
| Amortised cost | ||||
Other listed transferable debt securities | — | 6.2 | — | 6.2 |
Total | 1,564.2 | 1,594.8 | 1,515.3 | 1,520.8 |
| Movements during the year are analysed below: | ||||
At 1 January | 1,594.8 | 676.0 | 1,520.8 | 676.0 |
Additions | 1,947.1 | 1,726.9 | 1,821.1 | 1,526.0 |
Maturities and disposals | (1,993.1) | (752.9) | (1,842.0) | (626.0) |
Changes in fair value | 15.4 | (55.2) | 15.4 | (55.2) |
At 31 December | 1,564.2 | 1,594.8 | 1,515.3 | 1,520.8 |
| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
Residential mortgages: owner-occupier | 30,944.5 | 28,529.3 | 30,604.8 | 28,150.1 | |
Residential mortgages: buy to let | 19,351.0 | 19,496.2 | 1,388.0 | 1,467.6 | |
| Legacy lending | 11.7 | 13.2 | 7.0 | 8.0 | |
| Total Gross loans and advances to customers (contractual amounts) | 50,307.2 | 48,038.7 | 31,999.8 | 29,625.7 | |
Impairment | 14 | (42.5) | (35.5) | (21.9) | (20.0) |
Total Net loans and advances to customers (contractual amounts) | 50,264.7 | 48,003.2 | 31,977.9 | 29,605.7 | |
EIR, fair value and other adjustments | 11.4 | 11.1 | 24.7 | 29.2 | |
Total | 50,276.1 | 48,014.3 | 32,002.6 | 29,634.9 |
| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £m | £m | £m | £m | |
Repayable in less than one year | 3,511.5 | 3,394.3 | 2,006.0 | 1,925.5 | |
Repayable in more than one year | 46,807.1 | 44,655.5 | 30,018.5 | 27,729.4 | |
50,318.6 | 48,049.8 | 32,024.5 | 29,654.9 | ||
Impairment provision | 14 | (42.5) | (35.5) | (21.9) | (20.0) |
Total | 50,276.1 | 48,014.3 | 32,002.6 | 29,634.9 |
| Notes in issue | |||||
| Held by the | Held by the | Total | |||
| Mortgages | Held by third | Group | Group | Notes in | |
| 2023 | pledged | parties | pledged | unpledged | Issue |
| Group | £m | £m | £m | £m | £m |
| Loans and advances to customers | |||||
| Covered bond programme – Coventry Building Society Covered | |||||
| Bonds LLP | 7,178.5 | 2,960.3 | 1,350.0 | — | 4,310.3 |
| Covered bond programme – Coventry Godiva Covered Bonds LLP | 5,421.3 | — | 4,000.0 | — | 4,000.0 |
| Securitisation programme – Economic Master Issuer plc | 2,081.9 | 1,179.9 | 267.0 | 327.2 | 1,774.1 |
| Whole mortgage loan pools | 5,288.2 | — | 503.5 | 4,784.7 | 5,288.2 |
| Total | 19,969.9 | 4,140.2 | 6,120.5 | 5,111.9 | 15,372.6 |
| Notes in issue | |||||
| Held by the | Held by the | Total | |||
| Mortgages | Held by third | Group | Group | Notes in | |
| 2022 | pledged | parties | pledged | unpledged | Issue |
| Group | £m | £m | £m | £m | £m |
| Loans and advances to customers | |||||
| Covered bond programme – Coventry Building Society Covered | |||||
| Bonds LLP | 6,613.5 | 3,107.1 | 1,350.0 | — | 4,457.1 |
Covered bond programme – Coventry Godiva Covered Bonds LLP | 5,401.1 | — | 4,000.0 | — | 4,000.0 |
| Securitisation programme – Economic Master Issuer plc | 2,065.9 | 693.2 | 367.0 | 870.0 | 1,930.2 |
| Whole mortgage loan pools | 6,208.0 | — | 2,847.4 | 3,360.5 | 6,207.9 |
Total | 20,288.5 | 3,800.3 | 8,564.4 | 4,230.5 | 16,595.2 |
| Fair value assets | Fair value | Fair value net | Fair value assets | Fair value | Fair value net | |
| pledged | liabilities | position | pledged | liabilities | position | |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Securitisation programme – Economic | ||||||
| Master Issuer plc | 2,001.2 | 1,281.8 | 719.4 | 1,803.6 | 688.7 | 1,114.9 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Income Statement | ||||
Charge for the year | 7.0 | 16.9 | 1.9 | 13.8 |
Recoveries of amounts previously written off | (0.1) | (0.3) | (0.1) | (0.2) |
Total charge to the Income Statement | 6.9 | 16.6 | 1.8 | 13.6 |
| Group | Stage 1 | Stage 2 ‘Deteriorating’ | Stage 3 ‘Default’ | |||
'Performing' | ||||||
| Not past due | Past due | Not past due | Past due | Total | ||
As at 31 December 2023 | £m | £m | £m | £m | £m | £m |
| Gross balances | ||||||
Residential mortgages: owner-occupier | 26,387.7 | 4,271.1 | 107.6 | 52.5 | 125.6 | 30,944.5 |
Residential mortgages: buy to let | 16,324.0 | 2,866.8 | 71.2 | 25.5 | 63.5 | 19,351.0 |
| Legacy lending | 8.9 | 1.8 | 0.4 | 0.4 | 0.2 | 11.7 |
Total | 42,720.6 | 7,139.7 | 179.2 | 78.4 | 189.3 | 50,307.2 |
| ECL | ||||||
Residential mortgages: owner-occupier | 1.5 | 19.8 | 0.4 | 4.1 | 1.9 | 27.7 |
Residential mortgages: buy to let | 0.8 | 8.2 | 0.2 | 2.5 | 2.3 | 14.0 |
| Legacy lending | 0.1 | 0.4 | — | 0.2 | 0.1 | 0.8 |
Total | 2.4 | 28.4 | 0.6 | 6.8 | 4.3 | 42.5 |
| ECL coverage as a % of total balance | ||||||
Residential mortgages: owner-occupier | 0.01 % | 0.46 % | 0.37 % | 7.81 % | 1.51 % | 0.09 % |
Residential mortgages: buy to let | — | 0.29 % | 0.28 % | 9.80 % | 3.62 % | 0.07 % |
| Legacy lending | 1.12 % | 22.22 % | — | 50.00 % | 50.00 % | 6.84 % |
Total coverage | 0.01 % | 0.40 % | 0.33 % | 8.67 % | 2.27 % | 0.08 % |
| Society | Stage 1 | Stage 2 ‘Deteriorating’ | Stage 3 ‘Default’ | |||
| 'Performing' | ||||||
| Not past due | Past due | Not past due | Past due | Total | ||
As at 31 December 2023 | £m | £m | £m | £m | £m | £m |
| Gross balances | ||||||
Residential mortgages: owner-occupier | 26,152.2 | 4,203.8 | 102.7 | 39.9 | 106.2 | 30,604.8 |
Residential mortgages: buy to Let | 1,224.9 | 142.4 | 6.4 | 5.7 | 8.6 | 1,388.0 |
| Legacy lending | 5.7 | 1.0 | 0.1 | 0.1 | 0.1 | 7.0 |
Total | 27,382.8 | 4,347.2 | 109.2 | 45.7 | 114.9 | 31,999.8 |
| ECL | ||||||
Residential mortgages: owner-occupier | 1.2 | 13.7 | 0.4 | 3.4 | 1.5 | 20.2 |
Residential mortgages: buy to Let | 0.1 | 0.4 | — | 0.3 | 0.5 | 1.3 |
| Legacy lending | 0.1 | 0.2 | — | — | 0.1 | 0.4 |
Total | 1.4 | 14.3 | 0.4 | 3.7 | 2.1 | 21.9 |
| ECL coverage as a % of total balance | ||||||
Residential mortgages: owner-occupier | — | 0.33 % | 0.39 % | 8.52 % | 1.41 % | 0.07 % |
Residential mortgages: buy to Let | 0.01 % | 0.28 % | — | 5.26 % | 5.81 % | 0.09 % |
| Legacy lending | 1.75 % | 20.00 % | — | — | 100.00 % | 5.71 % |
Total coverage | 0.01 % | 0.33 % | 0.37 % | 8.10 % | 1.83 % | 0.07 % |
| Group | Stage 1 | Stage 2 ‘Deteriorating’ | Stage 3 ‘Default’ | |||
| 'Performing' | ||||||
| Not past due | Past due | Not past due | Past due | Total | ||
As at 31 December 2022 | £m | £m | £m | £m | £m | £m |
| Gross balances | ||||||
Residential mortgages: owner-occupier | 25,591.5 | 2,731.7 | 65.1 | 58.2 | 82.8 | 28,529.3 |
Residential mortgages: buy to let | 17,768.4 | 1,623.3 | 44.0 | 25.5 | 35.0 | 19,496.2 |
| Legacy lending | 10.4 | 2.1 | 0.2 | 0.4 | 0.1 | 13.2 |
Total | 43,370.3 | 4,357.1 | 109.3 | 84.1 | 117.9 | 48,038.7 |
| ECL | ||||||
Residential mortgages: owner-occupier | 3.7 | 17.1 | 0.3 | 2.5 | 1.0 | 24.6 |
Residential mortgages: buy to let | 1.2 | 5.6 | 0.1 | 1.9 | 1.3 | 10.1 |
| Legacy lending | 0.1 | 0.4 | — | 0.2 | 0.1 | 0.8 |
Total | 5.0 | 23.1 | 0.4 | 4.6 | 2.4 | 35.5 |
| ECL coverage as a % of total balance | ||||||
Residential mortgages: owner-occupier | 0.01 % | 0.63 % | 0.46 % | 4.30 % | 1.21 % | 0.08 % |
Residential mortgages: buy to let | 0.01 % | 0.34 % | 0.23 % | 7.45 % | 3.71 % | 0.05 % |
| Legacy lending | 0.96 % | 19.05 % | — | 50.00 % | 100.00 % | 6.06 % |
| Total coverage | 0.01 % | 0.53 % | 0.37 % | 5.47 % | 2.04 % | 0.07 % |
| Society | Stage 1 | Stage 2 ‘Deteriorating’ | Stage 3 ‘Default’ | |||
| 'Performing' | ||||||
| Not past due | Past due | Not past due | Past due | Total | ||
As at 31 December 2022 | £m | £m | £m | £m | £m | £m |
| Gross balances | ||||||
Residential mortgages: owner-occupier | 25,313.6 | 2,671.5 | 58.4 | 38.4 | 68.2 | 28,150.1 |
Residential mortgages: buy to Let | 1,358.0 | 95.9 | 5.0 | 3.9 | 4.8 | 1,467.6 |
| Legacy lending | 6.7 | 1.0 | 0.1 | 0.1 | 0.1 | 8.0 |
Total | 26,678.3 | 2,768.4 | 63.5 | 42.4 | 73.1 | 29,625.7 |
| ECL | ||||||
Residential mortgages: owner-occupier | 3.5 | 12.7 | 0.2 | 1.7 | 0.7 | 18.8 |
Residential mortgages: buy to Let | 0.1 | 0.4 | — | 0.2 | 0.2 | 0.9 |
| Legacy lending | 0.1 | 0.2 | — | — | — | 0.3 |
Total | 3.7 | 13.3 | 0.2 | 1.9 | 0.9 | 20.0 |
| ECL coverage as a % of total balance | ||||||
Residential mortgages: owner-occupier | 0.01 % | 0.48 % | 0.34 % | 4.43 % | 1.03 % | 0.07 % |
Residential mortgages: buy to Let | 0.01 % | 0.42 % | — | 5.13 % | 4.17 % | 0.06 % |
| Legacy lending | 1.49 % | 20.00 % | — | — | — | 3.75 % |
Total coverage | 0.01 % | 0.48 % | 0.31 % | 4.48 % | 1.23 % | 0.07 % |
31 Dec 2023 | 31 Dec 2022 | ||
Total ECL provision | £m | 42.5 | 35.5 |
Total gross loans and advances to customers before ECL and EIR | £m | 50,307.2 | 48,038.7 |
ECL coverage ratio | % | 0.08 | 0.07 |
| Year ended | Year ended 31 | ||
| 31 Dec 2023 | Dec 2022 | ||
Impairment losses before recoveries | £m | 0.6 | 0.7 |
Total ECL provision | £m | 42.5 | 35.5 |
ECL coverage | Years | 70.8 | 50.7 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
ECL before judgemental adjustments | 18.1 | 16.1 | 7.0 | 6.5 |
| Judgemental adjustments | ||||
Impact of cost of living risk | 18.4 | 14.2 | 11.8 | 10.6 |
Impact of cladding risk | 1.6 | 2.5 | 0.7 | 1.8 |
Other judgemental adjustments | 4.4 | 2.7 | 2.4 | 1.1 |
24.4 | 19.4 | 14.9 | 13.5 | |
Total reported ECL | 42.5 | 35.5 | 21.9 | 20.0 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
| Provision | Provision | Provision | ||||||
| Gross | 12 month | Gross | lifetime | Gross | lifetime | Gross | ||
| balance | ECL | balance | ECL | balance | ECL | balance | Provision | |
| Group | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 43,370.3 | 5.0 | 4,466.4 | 23.5 | 202.0 | 7.0 | 48,038.7 | 35.5 |
| Movements with Income | ||||||||
| Statement impact | ||||||||
| Transfers from Stage 1 to Stage 2 | (5,309.0) | (1.6) | 5,309.0 | 4.1 | — | — | — | 2.5 |
| Transfers from Stage 1 to Stage 3 | (73.2) | — | — | — | 73.2 | 1.4 | — | 1.4 |
| Transfers from Stage 2 to Stage 3 | — | — | (101.5) | (0.5) | 101.5 | 0.5 | — | — |
| Transfers from Stage 3 to Stage 2 | — | — | 29.9 | 0.3 | (29.9) | (0.3) | — | — |
| Transfers from Stage 3 to Stage 1 | 11.4 | — | — | — | (11.4) | — | — | — |
| Transfers from Stage 2 to Stage 1 | 1,634.6 | 0.1 | (1,634.6) | (0.6) | — | — | — | (0.5) |
Net movement arising from transfer of stages | (3,736.2) | (1.5) | 3,602.8 | 3.3 | 133.4 | 1.6 | — | 3.4 |
| New loans originated | 8,235.8 | 4.0 | 11.2 | — | 0.1 | — | 8,247.1 | 4.0 |
Remeasurement of ECL due to changes in risk parameters | — | (2.3) | — | 0.1 | — | 1.9 | — | (0.3) |
| Increase/(decrease) in post model | ||||||||
| adjustments | — | (0.6) | — | 3.3 | — | 2.2 | — | 4.9 |
| Loans derecognised in the period | (3,252.8) | (2.3) | (599.1) | (1.1) | (59.1) | (0.9) | (3,911.0) | (4.3) |
| Other items impacting Income | ||||||||
| Statement reversal | — | 0.1 | — | (0.1) | — | (0.4) | — | (0.4) |
| Net write offs directly to Income | ||||||||
| Statement | — | — | — | — | (0.3) | — | (0.3) | |
Income Statement charge for the period | (2.6) | 5.5 | 4.1 | 7.0 | ||||
| Repayment and charges | (1,896.5) | — | (162.4) | — | (7.9) | — | (2,066.8) | — |
| Net write offs and other ECL | ||||||||
| movements | — | — | — | — | (0.8) | — | (0.8) | |
At 31 December 2023 | 42,720.6 | 2.4 | 7,318.9 | 29.0 | 267.7 | 11.1 | 50,307.2 | 42.5 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
| Provision | Provision | Provision | ||||||
| Gross | 12 month | Gross | lifetime | Gross | lifetime | Gross | ||
| balance | ECL | balance | ECL | balance | ECL | balance | Provision | |
| Society | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January 2023 | 26,678.3 | 3.7 | 2,831.9 | 13.5 | 115.5 | 2.8 | 29,625.7 | 20.0 |
| Movements with Income | ||||||||
| Statement impact | ||||||||
Transfers from Stage 1 to Stage 2 | (3,310.3) | (1.3) | 3,310.3 | 1.5 | — | — | — | 0.2 |
Transfers from Stage 1 to Stage 3 | (42.0) | — | — | — | 42.0 | 0.8 | — | 0.8 |
Transfers from Stage 2 to Stage 3 | — | — | (58.8) | (0.2) | 58.8 | 0.2 | — | — |
Transfers from Stage 3 to Stage 2 | — | — | 16.4 | 0.1 | (16.4) | (0.1) | — | — |
Transfers from Stage 3 to Stage 1 | 4.2 | — | — | — | (4.2) | — | — | — |
Transfers from Stage 2 to Stage 1 | 1,063.0 | 0.1 | (1,063.0) | (0.3) | — | (0.1) | — | (0.3) |
Net movement arising from transfer of stages | (2,285.1) | (1.2) | 2,204.9 | 1.1 | 80.2 | 0.8 | — | 0.7 |
| New loans originated | 6,745.8 | 3.8 | 9.3 | — | 0.1 | — | 6,755.2 | 3.8 |
Remeasurement of ECL due to changes in risk parameters | — | (2.3) | — | (0.4) | — | 0.9 | — | (1.8) |
| Increase/(decrease) in post model | ||||||||
| adjustments | — | (0.5) | — | 0.7 | — | 1.7 | — | 1.9 |
| Loans derecognised in the period | (2,168.1) | (2.1) | (441.9) | (0.2) | (28.0) | (0.3) | (2,638.0) | (2.6) |
| Other items impacting Income | ||||||||
| Statement reversal | — | — | — | — | — | — | ||
| Net write offs directly to Income | ||||||||
| Statement | — | — | — | — | — | (0.1) | — | (0.1) |
Income Statement charge for the period | (2.3) | 1.2 | 3.0 | 1.9 | ||||
| Repayment and charges | (1,588.1) | — | (147.8) | — | (7.1) | — | (1,743.0) | — |
| Net write offs and other ECL | ||||||||
| movements | — | — | — | — | (0.1) | — | (0.1) | — |
At 31 December 2023 | 27,382.8 | 1.4 | 4,456.4 | 14.7 | 160.6 | 5.8 | 31,999.8 | 21.9 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
| Gross | Provision 12 | Gross | Provision | Gross | Provision | Gross | ||
| balance | month ECL | balance | lifetime ECL | balance | lifetime ECL | balance | Provision | |
| Group | £m | £m | £m | £m | £m | £m | £m | £m |
| At 1 January 2022 | 43,200.8 | 3.7 | 3,226.2 | 9.0 | 189.0 | 6.2 | 46,616.0 | 18.9 |
| Movements with Income | ||||||||
| Statement impact | ||||||||
| Transfers from Stage 1 to Stage 2 | (3,803.4) | (0.4) | 3,803.4 | 2.0 | — | — | — | 1.6 |
| Transfers from Stage 1 to Stage 3 | (38.7) | — | — | — | 38.7 | 0.7 | — | 0.7 |
| Transfers from Stage 2 to Stage 3 | — | — | (76.1) | (0.5) | 76.1 | 0.5 | — | — |
| Transfers from Stage 3 to Stage 2 | — | — | 28.3 | 0.2 | (28.3) | (0.2) | — | — |
| Transfers from Stage 3 to Stage 1 | 12.3 | — | — | — | (12.3) | (0.1) | — | (0.1) |
| Transfers from Stage 2 to Stage 1 | 1,993.9 | 0.1 | (1,993.9) | (0.5) | — | — | — | (0.4) |
Net movement arising from transfer of stages | (1,835.9) | (0.3) | 1,761.7 | 1.2 | 74.2 | 0.9 | — | 1.8 |
| New loans originated | 8,877.5 | 3.4 | 21.1 | — | 0.1 | — | 8,898.7 | 3.4 |
Remeasurement of ECL due to changes in risk parameters | — | 1.5 | — | 1.2 | — | 1.4 | — | 4.1 |
| Increase/(decrease) in post model | ||||||||
| adjustments | — | (1.6) | — | 12.5 | — | (0.8) | — | 10.1 |
| Loans derecognised in the period | (4,986.0) | (1.7) | (420.2) | (0.4) | (50.9) | (0.4) | (5,457.1) | (2.5) |
| Other items impacting Income | ||||||||
| Statement reversal | — | — | — | — | — | (0.1) | — | (0.1) |
| Net write offs directly to Income | ||||||||
| Statement | — | — | — | — | (0.2) | — | (0.2) | |
Income Statement charge for the period | 1.3 | 14.5 | 0.8 | 16.6 | ||||
| Repayment and charges | (1,886.1) | — | (122.4) | — | (9.7) | — | (2,018.2) | — |
| Net write offs and other ECL | ||||||||
| movements | — | — | — | — | (0.7) | — | (0.7) | — |
At 31 December 2022 | 43,370.3 | 5.0 | 4,466.4 | 23.5 | 202.0 | 7.0 | 48,038.7 | 35.5 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
| Gross | Provision 12 | Gross | Provision | Gross | Provision | Gross | ||
| balance | month ECL | balance | lifetime ECL | balance | lifetime ECL | balance | Provision | |
| Society | £m | £m | £m | £m | £m | £m | £m | £m |
| At 1 January 2022 | 26,295.0 | 1.4 | 2,117.1 | 2.2 | 106.0 | 2.8 | 28,518.1 | 6.4 |
| Movements with Income | ||||||||
| Statement impact | ||||||||
| Transfers from Stage 1 to Stage 2 | (2,437.8) | (0.2) | 2,437.8 | 1.3 | — | — | — | 1.1 |
| Transfers from Stage 1 to Stage 3 | (17.7) | — | — | — | 17.7 | 0.3 | — | 0.3 |
| Transfers from Stage 2 to Stage 3 | — | — | (45.8) | (0.3) | 45.8 | 0.3 | — | — |
| Transfers from Stage 3 to Stage 2 | — | — | 16.0 | 0.1 | (16.0) | (0.1) | — | — |
| Transfers from Stage 3 to Stage 1 | 7.5 | — | — | — | (7.5) | — | — | — |
| Transfers from Stage 2 to Stage 1 | 1,339.7 | 0.1 | (1,339.7) | (0.2) | — | — | — | (0.1) |
Net movement arising from transfer of stages | (1,108.3) | (0.1) | 1,068.3 | 0.9 | 40.0 | 0.5 | — | 1.3 |
| New loans originated | 6,131.5 | 2.8 | 16.3 | — | 0.1 | — | 6,147.9 | 2.8 |
Remeasurement of ECL due to changes in risk parameters | — | 1.5 | — | 0.2 | — | 0.4 | — | 2.1 |
| Increase/(decrease) in post model | ||||||||
| adjustments | — | (0.5) | — | 10.3 | — | (0.5) | — | 9.3 |
| Loans derecognised in the period | (3,015.2) | (1.4) | (261.3) | (0.1) | (23.0) | (0.1) | (3,299.5) | (1.6) |
| Other items impacting Income | ||||||||
| Statement reversal | — | — | — | — | — | (0.1) | — | (0.1) |
| Net write offs directly to Income | ||||||||
| Statement | — | — | — | — | — | (0.2) | — | (0.2) |
Income Statement charge for the period | 2.3 | 11.3 | — | 13.6 | ||||
| Repayment and charges | (1,624.7) | — | (108.5) | — | (7.3) | — | (1,740.5) | — |
| Net write offs and other ECL | ||||||||
| movements | — | — | — | — | (0.3) | — | (0.3) | — |
At 31 December 2022 | 26,678.3 | 3.7 | 2,831.9 | 13.5 | 115.5 | 2.8 | 29,625.7 | 20.0 |
Scenario | Weighting |
| Base | |
| This is the central scenario used to support the business planning of the Society. Disinflationary trends continue, leading | 55 % |
to central banks pivoting to lower interest rates. Unemployment remains low, allowing house prices to remain more resilient. | |
| Downside | |
| A deteriorating cost of living crisis driven by a reversal of inflationary pressures. Central banks resume interest rate | 25 % |
| hikes, slowing the economy, which increases the level of unemployment and causes house prices to fall. The elevated | |
| level of inflation isn’t expected to return to the Bank of England’s 2% target within the first five years. | |
| Severe downside | |
| Based on the Internal Capital Adequacy Assessment Process (ICAAP) Annual Cyclical Scenario (ACS). This scenario | |
| embodies a significant rise in inflation across advanced economies accompanied by a sharp tightening in global financial | |
conditions, as energy supply issues recommence and combine with cost shocks in other markets. This tightening is more severe than the Global Financial Crisis and the base rate in the UK rises rapidly against a peak inflation of 17%, causing | 10 % |
| GDP to shrink. As unemployment rises considerably, house prices fall by 31% at the lowest point, before a moderate | |
| recovery begins. | |
| Upside | |
Supply-side inflation declines as geopolitical tensions subside, restoring a more orderly level of target inflation and allowing the Bank to reduce interest rates as conditions ease. Unemployment continues to be low and stable, and house | 10 % |
| prices continue to grow at a moderate rate. |
31 December 2023 | 31 December 2022 | ||||||
| Unemployment | HPI | HPI | |||||
| Weighting | % | % | Weighting | Unemployment % | % | ||
| Base | 2024 | 55 % | 4.7 | (5.0) | 55 % | 4.7 | (6.0) |
2025 | 4.7 | — | 5.2 | (3.0) | |||
| Downside | 2024 | 25 % | 6.5 | (7.5) | 25 % | 6.5 | (7.5) |
2025 | 6.8 | (9.5) | 7.3 | (9.5) | |||
| Severe Downside | 2024 | 10 % | 7.6 | (10.4) | 10 % | 7.6 | (10.4) |
2025 | 8.3 | (15.2) | 8.3 | (15.2) | |||
| Upside | 2024 | 10 % | 4.2 | 2.0 | 10 % | 3.9 | 2.5 |
2025 | 4.0 | 3.0 | 3.9 | 4.0 |
| Peak to | Average to | ||||||||
| Scenario/ | 2024 | 2025 | 2026 | 2027 | 2028 | trough | Range | 31 Dec 2028 | |
| weighting | % | % | % | % | % | % | % | % | |
Unemployment | 4.7 | 4.7 | 4.7 | 4.6 | 4.6 | 0.4 | 4.3 - 4.7 | 4.6 | |
Base | HPI | (5.0) | 0.0 | 2.0 | 2.5 | 2.5 | 6.8 | (5.0) - 1.8 | 0.4 |
55% | GDP | 0.4 | 1.3 | 1.5 | 1.5 | 1.5 | 6.4 | 0.0 - 6.4 | 1.2 |
Base Rate | 4.50 | 3.25 | 3.25 | 3.25 | 3.25 | 2.00 | 3.25 - 5.25 | 3.7 | |
Unemployment | 6.5 | 6.8 | 6.5 | 6.3 | 6.0 | 2.3 | 4.5 - 6.8 | 6.2 | |
Downside | HPI | (7.5) | (9.5) | (4.5) | 0.0 | 3.0 | 19.5 | (20.1) - (0.6) | (3.8) |
25% | GDP | (2.5) | 0.0 | 1.3 | 1.3 | 1.4 | 4.0 | (2.5) - 1.5 | 0.3 |
Base Rate | 6.25 | 6.25 | 6.25 | 6.25 | 6.00 | 1.00 | 5.25 - 6.25 | 6.2 | |
| Severe | Unemployment | 7.6 | 8.3 | 7.7 | 7.1 | 6.5 | 4.2 | 4.3 - 8.5 | 7.2 |
| downside | HPI | (10.4) | (15.2) | (8.3) | 7.2 | 6.6 | 30.9 | (31.0) - (0.1) | (4.5) |
| 10% | GDP | (5.0) | 1.2 | 1.2 | 1.2 | 1.2 | 4.9 | (5.0) - (0.1) | (0.1) |
Base Rate | 7.50 | 7.25 | 6.50 | 5.75 | 4.75 | 2.75 | 4.75 - 7.50 | 6.4 | |
Unemployment | 4.2 | 4.0 | 3.9 | 3.9 | 3.9 | 0.4 | 3.9 - 4.3 | 4.0 | |
Upside | HPI | 2.0 | 3.0 | 4.0 | 4.0 | 4.0 | 18.0 | 0.2 - 18.2 | 3.4 |
10% | GDP | 1.5 | 2.0 | 3.0 | 3.5 | 4.0 | 14.7 | 0.1 - 14.8 | 2.8 |
Base Rate | 4.25 | 3.00 | 3.00 | 3.00 | 3.00 | 2.25 | 3.00 - 5.25 | 3.5 |
31 December 2023 | Scenarios | ||||
Weighted | Base | Downside | Severe Downside | Upside | |
Stage 1 Gross balances (£m) | 42,720.6 | 43,720.8 | 42,694.3 | 42,613.4 | 45,133.1 |
Stage 1 ECL (£m) | 2.4 | 0.9 | 4.8 | 6.8 | 0.5 |
Stage 1 ECL coverage (%) | 0.01 % | — | 0.01 % | 0.02 % | — |
Stage 2 Gross balances (£m) | 7,318.9 | 6,318.7 | 7,345.2 | 7,426.1 | 4,906.4 |
Stage 2 ECL (£m) | 29.0 | 14.9 | 42.3 | 57.7 | 8.1 |
Stage 2 ECL coverage (%) | 0.40 % | 0.24 % | 0.58 % | 0.78 % | 0.17 % |
Stage 3 Gross balances (£m) | 267.7 | 267.7 | 267.7 | 267.7 | 267.7 |
Stage 3 ECL (£m) | 11.1 | 10.3 | 12.5 | 14.1 | 9.1 |
Stage 3 ECL coverage (%) | 4.15 % | 3.85 % | 4.67 % | 5.27 % | 3.39 % |
Total Gross balances (£m) | 50,307.2 | 50,307.2 | 50,307.2 | 50,307.2 | 50,307.2 |
Total ECL (£m) | 42.5 | 26.1 | 59.6 | 78.6 | 17.7 |
Total ECL coverage (%) | 0.08 % | 0.05 % | 0.12 % | 0.16 % | 0.04 % |
31 December 2022 | Scenarios | ||||
Weighted | Base | Downside | Severe Downside | Upside | |
Stage 1 Gross balances (£m) | 43,370.3 | 43,756.6 | 43,316.5 | 43,240.4 | 45,151.8 |
Stage 1 ECL (£m) | 5.0 | 3.3 | 5.7 | 10.7 | 1.3 |
Stage 1 ECL coverage (%) | 0.01 % | 0.01 % | 0.01 % | 0.02 % | — |
Stage 2 Gross balances (£m) | 4,466.4 | 4,080.1 | 4,520.2 | 4,596.3 | 2,684.9 |
| Stage 2 ECL (£m) | 23.5 | 17.5 | 30.3 | 42.0 | 6.5 |
Stage 2 ECL coverage (%) | 0.53 % | 0.43 % | 0.67 % | 0.91 % | 0.24 % |
Stage 3 Gross balances (£m) | 202.0 | 202.0 | 202.0 | 202.0 | 202.0 |
Stage 3 ECL (£m) | 7.0 | 6.6 | 7.6 | 8.8 | 5.5 |
Stage 3 ECL coverage (%) | 3.47 % | 3.27 % | 3.76 % | 4.36 % | 2.72 % |
Total Gross balances (£m) | 48,038.7 | 48,038.7 | 48,038.7 | 48,038.7 | 48,038.7 |
Total ECL (£m) | 35.5 | 27.4 | 43.6 | 61.5 | 13.3 |
Total ECL coverage (%) | 0.07 % | 0.06 % | 0.09 % | 0.13 % | 0.03 % |
2023 | 2022 | |||||
| Stage 2 | Provision | Stage 2 | Provision | |||
| balance | lifetime ECL | Total | balance | lifetime ECL | Total | |
| £m | £m | £m | £m | £m | £m | |
Quantitative criteria | 512.9 | (1.5) | 511.4 | 505.7 | (1.8) | 503.9 |
Backstop criteria (arrears of one monthly payment) | 208.0 | (0.3) | 207.7 | 167.6 | (0.2) | 167.4 |
Forbearance applied | 13.3 | — | 13.3 | 15.5 | — | 15.5 |
Other qualitative criteria | 6,584.7 | (27.2) | 6,557.5 | 3,777.6 | (21.5) | 3,756.1 |
Total | 7,318.9 | (29.0) | 7,289.9 | 4,466.4 | (23.5) | 4,442.9 |
| Stage 1 | Stage 2 | Stage 3 | |||
| As at 31 December 2023 | Performing | Deteriorating | Default | Impairment | Total |
| Indexed loan to value | £m | £m | £m | £m | £m |
<50% | 19,423.5 | 542.0 | 116.4 | (1.5) | 20,080.4 |
50% to 65% | 13,696.3 | 2,184.6 | 84.8 | (9.3) | 15,956.4 |
65% to 75% | 4,983.1 | 2,702.4 | 43.2 | (10.7) | 7,718.0 |
75% to 85% | 3,078.7 | 1,196.2 | 13.8 | (8.9) | 4,279.8 |
85% to 90% | 819.4 | 355.7 | 3.6 | (3.2) | 1,175.5 |
90% to 95% | 566.4 | 253.9 | 2.1 | (3.0) | 819.4 |
95% to 100% | 143.0 | 79.8 | 0.8 | (1.2) | 222.4 |
> 100% | 1.3 | 3.0 | 2.7 | (1.8) | 5.2 |
Unsecured loans | 8.9 | 1.3 | 0.3 | (0.6) | 9.9 |
Mortgage pipeline | — | — | — | (0.2) | (0.2) |
| Other | — | — | — | (2.1) | (2.1) |
Total | 42,720.6 | 7,318.9 | 267.7 | (42.5) | 50,264.7 |
| Stage 1 | Stage 2 | Stage 3 | |||
| As at 31 December 2022 | Performing | Deteriorating | Default | Impairment | Total |
| Indexed loan to value | £m | £m | £m | £m | £m |
<50% | 21,086.7 | 639.6 | 108.4 | (1.7) | 21,833.0 |
50% to 65% | 13,991.3 | 1,607.8 | 63.3 | (7.9) | 15,654.5 |
65% to 75% | 4,873.0 | 1,513.6 | 21.4 | (9.7) | 6,398.3 |
75% to 85% | 2,198.7 | 573.6 | 4.7 | (8.3) | 2,768.7 |
85% to 90% | 603.2 | 117.3 | 1.0 | (2.7) | 718.8 |
90% to 95% | 468.1 | 12.0 | 0.8 | (1.0) | 479.9 |
95% to 100% | 137.8 | 0.8 | — | (0.2) | 138.4 |
> 100% | 1.1 | 0.4 | 2.1 | (1.2) | 2.4 |
Unsecured loans | 10.4 | 1.3 | 0.3 | (0.6) | 11.4 |
Mortgage pipeline | — | — | — | (0.6) | (0.6) |
| Other | — | — | — | (1.6) | (1.6) |
Total | 43,370.3 | 4,466.4 | 202.0 | (35.5) | 48,003.2 |
| Average lifetime | Stage 1 | Stage 2 | Stage 3 | |||
| As at 31 December 2023 | Probability of | Performing | Deteriorating | Default | Impairment | Total |
| Risk grades | default (%) | £m | £m | £m | £m | £m |
| Performing | ||||||
A-C | 0.11 % | 37,951.9 | 4,136.8 | — | (11.3) | 42,077.4 |
D-F | 1.13 % | 4,577.2 | 2,615.4 | — | (10.5) | 7,182.1 |
G-J | 11.49 % | 41.1 | 511.4 | — | (2.0) | 550.5 |
Non-performing | — | |||||
K | 27.99 % | — | 30.8 | — | (0.2) | 30.6 |
Default and possession | 100.00 % | — | — | 265.4 | (9.1) | 256.3 |
| Other | Not applicable | 150.4 | 24.5 | 2.3 | (9.2) | 168.0 |
Mortgage pipeline | Not applicable | — | (0.2) | (0.2) | ||
Total | 42,720.6 | 7,318.9 | 267.7 | (42.5) | 50,264.7 |
| Average lifetime | Stage 1 | Stage 2 | Stage 3 | |||
| As at 31 December 2022 | Probability of | Performing | Deteriorating | Default | Impairment | Total |
| Risk grades | default (%) | £m | £m | £m | £m | £m |
| Performing | ||||||
A-C | 0.23 % | 38,840.2 | 2,467.2 | — | (10.6) | 41,296.8 |
D-F | 2.28 % | 4,316.2 | 1,620.8 | — | (9.7) | 5,927.3 |
G-J | 21.90 % | 46.6 | 343.9 | — | (2.0) | 388.5 |
| Non-performing | ||||||
K | 43.72 % | — | 16.8 | — | (0.2) | 16.6 |
Default and possession | 100.00 % | — | — | 197.5 | (5.3) | 192.2 |
| Other | Not applicable | 167.3 | 17.7 | 4.5 | (7.1) | 182.4 |
Mortgage pipeline | Not applicable | — | — | — | (0.6) | (0.6) |
Total | 43,370.3 | 4,466.4 | 202.0 | (35.5) | 48,003.2 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Current tax | ||||
UK corporation tax | 92.7 | 71.4 | 74.1 | 50.8 |
UK corporation tax – adjustment in respect of prior years | (1.9) | 2.7 | (1.9) | 2.5 |
Total current tax | 90.8 | 74.1 | 72.2 | 53.3 |
| Deferred tax | ||||
Current year | 26.9 | 9.3 | 26.9 | 8.1 |
Adjustment in respect of prior years | 4.7 | 0.9 | 4.7 | 0.9 |
Total deferred tax | 31.6 | 10.2 | 31.6 | 9.0 |
Total | 122.4 | 84.3 | 103.8 | 62.3 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Profit before tax (PBT) | 473.5 | 370.5 | 399.7 | 261.6 |
Tax at UK standard rate of corporation tax on PBT of 23.5% (2022: 19.0%) | 111.3 | 70.4 | 93.9 | 49.7 |
| Recurring items | ||||
| Surcharge on banking profits | 8.4 | 13.5 | 8.4 | 13.5 |
| Tax credit on Additional Tier 1 capital distribution | (6.7) | (5.4) | (6.7) | (5.4) |
| Expenses not deductible for tax purposes | (20.3) | (7.1) | (21.5) | (7.0) |
| Non-recurring items | ||||
| Adjustments in respect of prior years (current tax) | (1.9) | 2.7 | (1.9) | 2.5 |
Other (current tax) | — | — | — | — |
Total current tax | 90.8 | 74.1 | 72.2 | 53.3 |
Movements in deferred taxes | 26.7 | 9.5 | 26.7 | 8.3 |
| Adjustments in respect of prior years (deferred tax) | 4.7 | 0.9 | 4.7 | 0.9 |
Deferred tax arising from rate change | 0.2 | (0.2) | 0.2 | (0.2) |
Total | 122.4 | 84.3 | 103.8 | 62.3 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| Statements of Comprehensive Income | £m | £m | £m | £m |
| Tax charge / (credit) on remeasurement of defined benefit pension plan | 0.1 | (7.5) | 0.1 | (7.5) |
| Tax credit on fair value through other comprehensive income movements | (1.4) | — | (1.4) | — |
| Tax (credit)/ charge on cash flow hedges | (9.7) | 93.2 | (13.6) | 98.4 |
| Effect of change in corporation tax rate | 0.9 | 2.1 | 0.9 | 2.2 |
| Total | (10.1) | 87.8 | (14.0) | 93.1 |
| Shares | Loans | Total | |
| Society | £m | £m | £m |
At 1 January 2023 | 8.0 | 17,871.7 | 17,879.7 |
Additions | — | (204.0) | (204.0) |
At 31 December 2023 | 8.0 | 17,667.7 | 17,675.7 |
Subsidiary undertakings | Principal activity |
Godiva Mortgages Limited | Mortgage lending |
ITL Mortgages Limited | Mortgage lending |
Coventry Financial Services Limited | Non-trading |
Coventry Property Services Limited | Non-trading |
Godiva Financial Services Limited | Non-trading |
Godiva Housing Developments Limited | Non-trading |
Godiva Savings Limited | Non-trading |
Godiva Securities and Investments Limited | Non-trading |
Consolidated structured entities | Principal activity |
Coventry Building Society Covered Bonds LLP | Mortgage acquisition and guarantor of covered bonds |
Coventry Godiva Covered Bonds LLP | Mortgage acquisition and guarantor of covered bonds |
Economic Master Issuer plc | Funding vehicle |
Consolidated entities | Registered office |
Godiva Mortgages Limited | Coventry House, Harry Weston Road, Binley, Coventry CV3 2TQ |
ITL Mortgages Limited | Coventry House, Harry Weston Road, Binley, Coventry, CV3 2TQ |
Coventry Building Society Covered Bonds LLP | Oakfield House, Harry Weston Road, Coventry CV3 2TQ |
Coventry Godiva Covered Bonds LLP | Oakfield House, Harry Weston Road, Coventry CV3 2TQ |
Economic Master Issuer plc | 10th Floor 5 Churchill Place, London E14 5HU |
| Externally | Internally | Externally | Internally | |||
| acquired | developed | Total | acquired | developed | Total | |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| Group and Society | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
At 1 January | 2.5 | 70.6 | 73.1 | 14.6 | 90.2 | 104.8 |
Additions | 2.6 | 16.6 | 19.2 | 0.2 | 19.8 | 20.0 |
Retirements | — | (0.1) | (0.1) | (12.3) | (39.4) | (51.7) |
At 31 December | 5.1 | 87.1 | 92.2 | 2.5 | 70.6 | 73.1 |
| Amortisation | ||||||
At 1 January | 0.5 | 29.3 | 29.8 | 11.7 | 57.4 | 69.1 |
Charge for the year | 3.3 | 9.6 | 12.9 | 1.1 | 10.7 | 11.8 |
Retirements | — | (0.1) | (0.1) | (12.3) | (38.8) | (51.1) |
At 31 December | 3.8 | 38.8 | 42.6 | 0.5 | 29.3 | 29.8 |
Net book value at 31 December | 1.3 | 48.3 | 49.6 | 2.0 | 41.3 | 43.3 |
| Equipment, | ||||
| fixtures and | Right-of-use | |||
| Land and buildings | fitting | asset | Total | |
| Group and Society | £m | £m | £m | £m |
| Cost | ||||
| At 1 January 2023 | 18.3 | 59.9 | 27.9 | 106.1 |
| Additions | 0.1 | 3.5 | 0.2 | 3.8 |
| Disposals | (3.6) | (0.5) | (1.4) | (5.5) |
| At 31 December 2023 | 14.8 | 62.9 | 26.7 | 104.4 |
| Depreciation | ||||
| At 1 January 2023 | 4.1 | 26.0 | 12.8 | 42.9 |
| Charge for the year | 0.5 | 9.2 | 3.5 | 13.2 |
| Depreciation on disposals | (1.2) | (0.5) | (1.0) | (2.7) |
| At 31 December 2023 | 3.4 | 34.7 | 15.3 | 53.4 |
| Net book value at 31 December 2023 | 11.4 | 28.2 | 11.4 | 51.0 |
| Equipment, | ||||
| fixtures and | Right-of-use | |||
| Land and buildings | fitting | asset | Total | |
| Group and Society | £m | £m | £m | £m |
| Cost | ||||
At 1 January 2022 | 20.9 | 84.2 | 33.4 | 138.5 |
Additions | — | 6.7 | 2.3 | 9.0 |
Disposals | (2.6) | (31.0) | (7.8) | (41.4) |
At 31 December 2022 | 18.3 | 59.9 | 27.9 | 106.1 |
| Depreciation | ||||
At 1 January 2022 | 5.4 | 43.1 | 13.9 | 62.4 |
Charge for the year | 0.8 | 10.9 | 5.2 | 16.9 |
Depreciation on disposals | (2.1) | (28.0) | (6.3) | (36.4) |
At 31 December 2022 | 4.1 | 26.0 | 12.8 | 42.9 |
Net book value at 31 December 2022 | 14.2 | 33.9 | 15.1 | 63.2 |
| 2023 | 2022 | |
| Group and Society | £m | £m |
At 31 December | 11.4 | 14.2 |
| 2023 | 2022 | |
| Total | Total | |
| Right-of-use asset: | £m | £m |
Property | 9.1 | 11.9 |
Enhanced data infrastructure | 2.0 | 2.5 |
Cars and leased equipment | 0.3 | 0.7 |
Total | 11.4 | 15.1 |
| 2023 | 2022 | |
| Group and Society | £m | £m |
Present value of funded obligation | (149.5) | (157.4) |
Fair value of plan assets | 153.2 | 160.7 |
Funded status/pension benefit surplus | 3.7 | 3.3 |
| 2023 | 2022 | |
| Group and Society | £m | £m |
| Present value of obligation | ||
As at 1 January | (157.4) | (235.1) |
Past service cost | — | 1.0 |
Loss on settlements | — | (0.2) |
Interest expense | (7.7) | (4.2) |
Benefit payments from plan assets | 7.0 | 7.3 |
Settlement payments from plan assets | — | 2.0 |
| Remeasurements: | ||
Effects of changes in demographic assumptions | (1.9) | (1.7) |
| Effects of changes in financial assumptions | 6.7 | 99.3 |
| Effects of experience adjustments | 3.8 | (25.8) |
| As at 31 December | (149.5) | (157.4) |
| Fair value of plan assets | ||
| As at 1 January | 160.7 | 264.4 |
| Interest income | 7.9 | 4.7 |
Employer contributions | 0.2 | 0.2 |
Benefit payments from plan assets | (7.0) | (7.3) |
Settlement payments from plan assets | — | (1.9) |
Return on assets | (8.6) | (99.4) |
As at 31 December | 153.2 | 160.7 |
Pension benefit surplus | 3.7 | 3.3 |
| The movement in the Pension Benefit Surplus is analysed below: | ||
Pension benefit surplus as at 1 January | 3.3 | 29.3 |
Amount recognised in the income statement | 0.2 | 1.3 |
Employer contributions | 0.2 | 0.2 |
| Remeasurement gains/(losses) | — | (27.5) |
| Pension benefit surplus as at 31 December | 3.7 | 3.3 |
| 2023 | 2022 | |
| Group and Society | £m | £m |
| Amount recognised in Other Comprehensive Income: | ||
Return on plan assets | (8.6) | (99.4) |
Effect of changes in demographic assumptions | (1.9) | (1.7) |
| Effect of changes in financial assumptions | 6.7 | 99.3 |
Effect of experience adjustments | 3.8 | (25.8) |
| Remeasurement gain/(loss) of pension benefit surplus | — | (27.6) |
| Amount recognised in the income statement: | ||
Past service cost | — | 1.0 |
Loss on settlements | — | (0.2) |
Interest expense on defined benefit obligation | (7.7) | (4.2) |
Interest income on plan assets | 7.9 | 4.7 |
Net interest income | 0.2 | 1.3 |
| Group and Society | 2023 | 2022 |
| £m | £m | |
| Quoted | ||
Corporate bonds and liability matching | 79.6 | 75.0 |
Diversified growth funds | 26.0 | 1.1 |
Direct lending | 8.1 | 7.1 |
Equities | 0.3 | — |
Cash | 4.0 | 2.1 |
| Unquoted | ||
Corporate bonds and liability matching | 16.9 | 42.6 |
Property | 18.3 | 32.8 |
Total | 153.2 | 160.7 |
2023 | 2022 | |
| Weighted average assumptions used to determine benefit obligation at | % | % |
Discount rate | 4.80 | 5.00 |
Rate of pensionable salary increase | — | — |
Rates of inflation (Retail Prices Index) | 3.05 | 3.15 |
Rates of inflation (Consumer Prices Index) | 2.40 | 2.46 |
2023 | 2022 | |
| Weighted average assumptions used to determine net pension cost for the year ended | % | % |
Discount rate | 4.80 | 1.80 |
Rate of pensionable salary increase | — | — |
Rates of inflation (Retail Prices Index) | 3.05 | 3.25 |
Rates of inflation (Consumer Prices Index) | 2.40 | 2.53 |
2023 | 2022 | |||
| Weighted average life expectancy for mortality tables used to determine benefit | ||||
| obligation | Male | Female | Male | Female |
Member age 60 (current life expectancy) | 25.9 | 28.7 | 26.7 | 29.3 |
Member age 45 (life expectancy at age 60) | 27.0 | 29.8 | 27.8 | 30.4 |
| Change in | Increase in | Increase in | Decrease in | Decrease in | |
| assumption | assumption | assumption | assumption | assumption | |
| Impact on present value of obligation: | % | £m | % | £m | |
Discount rate | 0.50 % | (6.3) | (9.4) | 7.0 | 10.4 |
| Rates of inflation (Retail Prices Index and Consumer | |||||
Prices Index) | 0.25 % | 1.9 | 2.9 | (2.2) | (3.3) |
Life expectancy | 1 year | 2.7 | 4.1 | (2.6) | (3.9) |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Deferred tax liabilities/ (assets) | ||||
Cash flow hedges | 97.4 | 106.4 | 96.1 | 109.2 |
Other derivatives | 31.9 | 5.8 | 30.7 | 4.6 |
Defined benefit pension plan surplus | 1.0 | 0.8 | 1.0 | 0.8 |
Transfer of engagements – fair value adjustments | — | 0.1 | — | — |
Investment in equity shares | 2.2 | 0.4 | 2.2 | 0.4 |
Fair value through other comprehensive income | 0.4 | 1.8 | 0.5 | 1.8 |
Excess of capital allowances over depreciation | (3.6) | (6.3) | (3.6) | (6.3) |
Provisions | (0.8) | (0.7) | (0.8) | (0.7) |
IFRS 16 transitional adjustments | (0.1) | (0.1) | (0.1) | (0.1) |
Research and development intangible assets | 4.7 | 3.5 | 4.7 | 3.5 |
Total | 133.1 | 111.7 | 130.7 | 113.2 |
| Non-cash flows | ||||||
| Foreign | Change in | |||||
| exchange | accrued | |||||
| 2023 | Opening | Cash flows | movements | interest | Amortisation | Closing |
| Group | £m | £m | £m | £m | £m | £m |
Medium term notes | 1,451.9 | (310.2) | — | 2.2 | 1.1 | 1,145.0 |
Covered bonds | 3,099.6 | (101.0) | (45.5) | (0.7) | 1.8 | 2,954.2 |
Residential Mortgage Backed Securities | 691.7 | 585.1 | — | 0.5 | 1.0 | 1,278.3 |
Total | 5,243.2 | 173.9 | (45.5) | 2.0 | 3.9 | 5,377.5 |
| Non-cash flows | ||||||
| Foreign | ||||||
| exchange | Change in | |||||
| 2022 | Opening | Cash flows | movements | accrued interest | Amortisation | Closing |
| Group | £m | £m | £m | £m | £m | £m |
Medium term notes | 1,856.5 | (400.0) | — | (6.2) | 1.6 | 1,451.9 |
Covered bonds | 2,565.0 | 434.6 | 89.3 | 8.6 | 2.1 | 3,099.6 |
Residential Mortgage Backed Securities | 830.8 | (140.2) | — | 0.3 | 0.8 | 691.7 |
Total | 5,252.3 | (105.6) | 89.3 | 2.7 | 4.5 | 5,243.2 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Accrued interest | 19.3 | 17.8 | 18.3 | 17.5 |
| Other debt securities | ||||
In not more than one year | 432.7 | 1,659.5 | 432.7 | 1,449.6 |
In more than one year | 4,925.5 | 3,565.9 | 3,645.4 | 3,082.4 |
Total | 5,377.5 | 5,243.2 | 4,096.4 | 4,549.5 |
2023 | 2022 | |||||
| Notional | Fair value | Fair value | Notional | Fair value | Fair value | |
| amount | assets | liabilities | amount | assets | liabilities | |
| Group | £m | £m | £m | £m | £m | £m |
| Derivatives designated as fair value hedges: | ||||||
| Interest rate risk | 52,278.3 | 1,431.7 | 455.6 | 48,205.1 | 2,166.1 | 579.5 |
| Derivatives designated as cash flow hedges: | ||||||
| Interest rate risk | 11,143.2 | 67.6 | 109.5 | 7,129.3 | 81.5 | 31.7 |
| Foreign exchange risk | 1,952.1 | 5.3 | 19.7 | 1,952.1 | 23.4 | 9.0 |
| Other derivatives: | ||||||
| Interest rate risk | 1,252.1 | 8.9 | 9.4 | 549.0 | 7.1 | 6.3 |
| Total derivatives | 66,625.7 | 1,513.5 | 594.2 | 57,835.5 | 2,278.1 | 626.5 |
2023 | 2022 | |||||
| Notional | Fair value | Fair value | Notional | Fair value | Fair value | |
| amount | assets | liabilities | amount | assets | liabilities | |
| Society | £m | £m | £m | £m | £m | £m |
| Derivatives designated as fair value hedges: | ||||||
| Interest rate risk | 52,278.3 | 1,431.7 | 455.6 | 48,205.1 | 2,166.1 | 579.5 |
| Derivatives designated as cash flow hedges: | ||||||
| Interest rate risk | 11,143.2 | 67.6 | 109.5 | 7,129.3 | 81.5 | 31.7 |
| Other derivatives | ||||||
| Interest rate basis swaps | 1,252.1 | 8.9 | 9.4 | 549.0 | 7.1 | 6.3 |
| Total derivatives | 64,673.6 | 1,508.2 | 574.5 | 55,883.4 | 2,254.7 | 617.5 |
| Maturity | |||||
| Up to one | One to three | Three months | One to five | More than five | |
| 2023 | month | months | to one year | years | years |
| Group | £m | £m | £m | £m | £m |
| Interest rate risk: | |||||
Contract/ notional amount | 435.2 | 296.1 | 20,375.3 | 39,591.0 | 3,976.0 |
Average fixed interest rate | 1.5 % | 2.5 % | 3.8 % | 3.1 % | 3.6 % |
| Foreign exchange risk: | |||||
Contract/ notional amount | 428.0 | — | — | 1,524.1 | — |
Average fixed interest rate | 1.8 % | — | — | 2.1 % | — |
Average £/€ exchange rate | 0.9 | — | — | 0.9 | — |
| Maturity | |||||
| Up to one | One to three | Three months | One to five | More than five | |
| 2023 | month | months | to one year | years | years |
| Society | £m | £m | £m | £m | £m |
| Interest rate risk: | |||||
Contract/ notional amount | 435.2 | 296.1 | 20,375.3 | 39,591.0 | 3,976.0 |
Average fixed interest rate | 1.5 % | 2.5 % | 3.8 % | 3.1 % | 3.6 % |
| Maturity | |||||
| Up to one | One to three | Three months | One to five | More than five | |
| 2022 | month | months | to one year | years | years |
| Group | £m | £m | £m | £m | £m |
| Interest rate risk: | |||||
Contract/ notional amount | 1,198.6 | 1,547.8 | 18,129.0 | 31,354.4 | 3,853.7 |
Average fixed interest rate | 1.0 % | 0.4 % | 1.7 % | 1.6 % | 3.0 % |
| Foreign exchange risk: | |||||
Contract/ notional amount | — | — | — | 1,306.7 | 645.4 |
Average fixed interest rate | — | — | — | 2.6 % | 1.0 % |
Average £/€ exchange rate | — | — | — | 0.90 | 0.90 |
| Maturity | |||||
| Up to one | One to three | Three months | One to five | More than five | |
| 2022 | month | months | to one year | years | years |
| Society | £m | £m | £m | £m | £m |
| Interest rate risk: | |||||
Contract/ notional amount | 1,198.6 | 1,547.8 | 18,129.0 | 31,354.4 | 3,853.7 |
Average fixed interest rate | 1.0 % | 0.4 % | 1.7 % | 1.6 % | 3.0 % |
| Accumulated amount of fair | ||||
| Carrying amount of hedged | value adjustments on the | |||
| item | hedged item | |||
| 2023 | Assets | Liabilities | Assets | Liabilities |
| Group and Society | £m | £m | £m | £m |
| Fair value hedges: | ||||
| Interest rate | 44,048.4 | (23,740.7) | (467.6) | 68.1 |
| Accumulated amount of fair | ||||
| Carrying amount of hedged | value adjustments on the | |||
| item | hedged item | |||
| 2022 | Assets | Liabilities | Assets | Liabilities |
| Group and Society | £m | £m | £m | £m |
| Fair value hedges: | ||||
| Interest rate | 41,740.2 | (18,940.5) | (1,647.8) | 452.5 |
| Amounts reclassified from | ||||||
| Changes in Fair Value | reserves to Income Statement | |||||
| Hedged item | Hedged item | |||||
| for | Gains/(losses) | Hedged cash | for affected | Recognised in | ||
| Hedging | ineffectiveness | recognised in | flows will no | Income | Income | |
| 2023 | derivative | assessment | OCI | longer occur | Statement | Statement |
| Group | £m | £m | £m | £m | £m | £m |
| Derivatives designated as cash flow hedges: | ||||||
Foreign exchange | (32.1) | (31.7) | (31.7) | — | (45.6) | (0.4) |
Foreign exchange and interest rate | — | — | — | — | — | — |
Interest rate | 51.4 | 50.5 | 50.5 | 100.2 | — | 101.1 |
| Amounts reclassified from | ||||||
| Changes in Fair Value | reserves to Income Statement | |||||
| Hedged item | Hedged item | |||||
| for | Gains/(losses) | Hedged cash | for affected | Recognised in | ||
| Hedging | ineffectiveness | recognised in | flows will no | Income | Income | |
| 2022 | derivative | assessment | OCI | longer occur | Statement | Statement |
| Group | £m | £m | £m | £m | £m | £m |
| Derivatives designated as cash flow hedges: | ||||||
Foreign exchange | 73.5 | 73.2 | 73.2 | — | 92.1 | 0.3 |
Foreign exchange and interest rate | — | — | — | — | — | — |
Interest rate | 424.3 | 394.3 | 394.3 | 29.7 | — | 30.0 |
| Amounts reclassified from | ||||||
| Changes in Fair Value | reserves to Income Statement | |||||
| Hedged item | Hedged item | |||||
| for | Gains/(losses) | Hedged cash | for affected | Recognised in | ||
| Hedging | ineffectivene | recognised in | flows will no | Income | Income | |
| 2023 | derivative | ss assessment | OCI | longer occur | Statement | Statement |
| Society | £m | £m | £m | £m | £m | £m |
| Derivatives designated as cash flow hedges: | ||||||
Interest rate | 51.4 | 50.5 | 50.5 | 100.2 | — | 101.1 |
| Amounts reclassified from | ||||||
| Changes in Fair Value | reserves to Income Statement | |||||
| Hedged item | Hedged item | |||||
| for | Gains/(losses) | Hedged cash | for affected | Recognised in | ||
| Hedging | ineffectivenes | recognised in | flows will no | Income | Income | |
| 2022 | derivative | s assessment | OCI | longer occur | Statement | Statement |
| Society | £m | £m | £m | £m | £m | £m |
| Derivatives designated as cash flow hedges: | ||||||
| Interest rate | 424.3 | 394.3 | 394.3 | 29.7 | — | 30.0 |
| 2023 | 2022 | |
| Group and Society | £m | £m |
| Subordinated liabilities owed to note holders are as follows: | ||
Fixed rate subordinated notes 2032 - 7.54% | 15.4 | 15.4 |
Total | 15.4 | 15.4 |
| 2023 | 2022 | |
| Group and Society | £m | £m |
| Subscribed capital owed to permanent interest holding members is as follows: | ||
Permanent Interest Bearing Shares - 1992 - 12 1/8% | 41.6 | 41.6 |
Total | 41.6 | 41.6 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Undrawn mortgage loan facilities | 20.2 | 23.1 | 20.2 | 23.1 |
| 2023 | 2022 | |
| Group and Society | £m | £m |
Capital expenditure contracted but not provided for in the accounts | 0.5 | 0.8 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Other taxation and social security | 8.3 | 5.9 | 8.3 | 5.9 |
Lease liabilities | 14.8 | 19.5 | 14.8 | 19.5 |
Other creditors | 6.1 | 5.1 | 5.9 | 5.1 |
Amounts due to connected undertakings | — | — | 1,231.0 | 647.3 |
Total | 29.2 | 30.5 | 1,260.0 | 677.8 |
| 2023 | 2022 | |
| Group and Society | £m | £m |
| Amounts falling due: | ||
Less than three months | 1.2 | 1.3 |
Greater than three months and less than one year | 3.5 | 3.8 |
Between one and five years | 8.5 | 12.0 |
After five years | 2.2 | 3.3 |
| Total | 15.4 | 20.4 |
| 2023 | 2023 | 2022 | 2022 | |
| Carrying | Fair | Carrying | Fair | |
| amount | value | amount | value | |
| Group | £m | £m | £m | £m |
| Financial assets | ||||
Loans and advances to credit institutions | 787.9 | 787.8 | 622.8 | 622.8 |
| Loans and advances to customers | 50,276.1 | 48,915.1 | 48,014.3 | 45,854.5 |
Debt securities | — | — | 6.2 | 5.5 |
| Financial liabilities | ||||
| Shares | 47,582.3 | 46,497.0 | 42,288.7 | 40,713.3 |
Deposits from banks | 5,230.7 | 5,230.4 | 7,542.9 | 7,542.8 |
Other deposits | — | — | 5.0 | 5.0 |
Amounts owed to other customers | 237.3 | 237.4 | 416.1 | 415.9 |
Debt securities in issue | 5,377.5 | 5,221.3 | 5,243.2 | 4,935.8 |
Subordinated liabilities | 15.4 | 20.2 | 15.4 | 17.5 |
Subscribed capital | 41.6 | 66.1 | 41.6 | 62.5 |
| 2023 | Level 1 | Level 2 | Level 3 | Total |
| Group | £m | £m | £m | £m |
| Financial assets | ||||
| Derivative financial instruments: | ||||
Interest rate swaps | — | 1,508.2 | — | 1,508.2 |
Cross currency swaps | — | 5.3 | — | 5.3 |
Total | — | 1,513.5 | — | 1,513.5 |
| Debt securities: | ||||
UK Government investment securities | 782.7 | — | — | 782.7 |
Other listed transferable debt securities | 627.1 | 154.4 | — | 781.5 |
Total | 1,409.8 | 154.4 | — | 1,564.2 |
| Investment in equity shares: | ||||
Investment in equity shares | 0.8 | — | 6.0 | 6.8 |
Total | 0.8 | — | 6.0 | 6.8 |
| Financial liabilities | ||||
| Derivative financial instruments: | ||||
Interest rate swaps | — | 572.9 | 1.6 | 574.5 |
Cross currency swaps | — | 19.7 | — | 19.7 |
Total | — | 592.6 | 1.6 | 594.2 |
| 2022 | Level 1 | Level 2 | Level 3 | Total |
| Group | £m | £m | £m | £m |
| Financial assets | ||||
| Derivative financial instruments: | ||||
Interest rate swaps | — | 2,254.7 | — | 2,254.7 |
Cross currency swaps | — | 23.4 | — | 23.4 |
Total | — | 2,278.1 | — | 2,278.1 |
| Debt securities: | ||||
UK Government investment securities | 1,020.1 | — | — | 1,020.1 |
Other listed transferable debt securities | 481.8 | 86.7 | — | 568.5 |
Total | 1,501.9 | 86.7 | — | 1,588.6 |
| Investment in equity shares: | ||||
Investment in equity shares | 0.7 | — | 5.1 | 5.8 |
Total | 0.7 | — | 5.1 | 5.8 |
| Financial liabilities | ||||
| Derivative financial instruments: | ||||
Interest rate swaps | — | 616.3 | 1.3 | 617.6 |
Cross currency swaps | — | 8.9 | — | 8.9 |
Total | — | 625.2 | 1.3 | 626.5 |
| Derivative | Derivative | |||
| Investment in | financial | Investment in | financial | |
| equity shares | instruments | equity shares | instruments | |
| 2023 | 2023 | 2022 | 2022 | |
| Group and Society | £m | £m | £m | £m |
As at 1 January | 5.1 | (1.3) | 4.3 | (6.6) |
| Gains/(losses) recognised in the Income Statement | ||||
Interest payable and similar expense | — | — | — | (0.6) |
Net unrealised gains | 0.9 | (0.4) | 0.8 | 5.2 |
Settlements | — | 0.1 | — | 0.7 |
As at 31 December | 6.0 | (1.6) | 5.1 | (1.3) |
| 2023 | ||||
| Master netting | ||||
| 2022 | Gross amounts | arrangements | Financial collateral | Net amount |
| Group | £m | £m | £m | £m |
| Financial assets | ||||
Derivative financial instruments | 2,278.1 | (616.2) | (1,648.8) | 13.1 |
Reverse Repurchase Agreements | 93.8 | — | (88.2) | 5.6 |
Total financial assets | 2,371.9 | (616.2) | (1,737.0) | 18.7 |
| Financial liabilities | ||||
Derivative financial instruments | 626.5 | (616.2) | (0.6) | 9.7 |
Repurchase agreements | 345.6 | — | (340.6) | 5.0 |
Total financial liabilities | 972.1 | (616.2) | (341.2) | 14.7 |
| Master netting | Financial | |||
| 2023 | Gross amounts | arrangements | collateral | Net amount |
| Society | £m | £m | £m | £m |
| Financial assets | ||||
Derivative financial instruments | 1,508.2 | (572.9) | (925.0) | 10.3 |
Reverse Repurchase Agreements | 313.4 | — | (313.4) | — |
Total financial assets | 1,821.6 | (572.9) | (1,238.4) | 10.3 |
| Financial liabilities | ||||
Derivative financial instruments | 574.5 | (572.9) | (1.4) | 0.2 |
Repurchase agreements | 807.6 | — | (807.6) | — |
Total financial liabilities | 1,382.1 | (572.9) | (809.0) | 0.2 |
| Master netting | ||||
| 2022 | Gross amounts | arrangements | Financial collateral | Net amount |
| Society | £m | £m | £m | £m |
| Financial assets | ||||
Derivative financial instruments | 2,254.7 | (616.2) | (1,638.1) | 0.4 |
Reverse Repurchase Agreements | 93.8 | — | (88.2) | 5.6 |
Total financial assets | 2,348.5 | (616.2) | (1,726.3) | 6.0 |
| Financial liabilities | ||||
| Derivative financial instruments | 617.5 | (616.2) | (0.6) | 0.7 |
Reverse Repurchase Agreements | 345.6 | — | (340.6) | 5.0 |
Total financial liabilities | 963.1 | (616.2) | (341.2) | 5.7 |
| 2023 | 2022 | |
| £m | £m | |
| Loans payable to the Society | ||
Loans outstanding as at 1 January | 17,871.7 | 17,544.7 |
Movement during the year | (204.0) | 327.0 |
Loans outstanding as at 31 December | 17,667.7 | 17,871.7 |
| Loans and deposits payable by the Society | ||
Deposits outstanding at 1 January | 647.3 | 783.0 |
| Movement during the year | 583.7 | (135.7) |
Deposits outstanding at 31 December | 1,231.0 | 647.3 |
| Net interest income | ||
Interest receivable | 470.5 | 292.3 |
Interest payable | (67.9) | (16.3) |
Total | 402.6 | 276.0 |
| Other income and expenses | ||
Fees and expenses paid to the Society | 54.2 | 45.9 |
| No. of directors | Amounts in | No. of directors | Amounts in | |
| and connected | relation to | and connected | relation to | |
| persons | directors and | persons | directors and | |
| connected persons | connected persons | |||
| 2023 | 2023 | 2022 | 2022 | |
| Number | £m | Number | £m | |
| Loans and advances | ||||
Net movement | — | — | — | (0.1) |
Balance outstanding | 2 | 0.4 | 2 | 0.4 |
| Share and deposit accounts | ||||
Net movement | (4) | (0.7) | (4) | 0.4 |
Balance outstanding | 12 | 0.4 | 16 | 1.1 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
At 1 January | 5,300.2 | 5,309.2 | 4,606.5 | 4,475.5 |
| Cash flows: | ||||
Net proceeds from issue of debt securities | 1,887.0 | 434.3 | 1,036.8 | 434.4 |
Repayment of debt securities in issue | (1,713.1) | (540.0) | (1,450.0) | (400.0) |
Repurchase of subordinated liabilities | — | — | — | — |
| Non-cash flows: | ||||
Amortisation of premium/ discount on issue | 3.9 | 4.7 | 4.0 | 4.9 |
Accrued interest movements | 2.0 | 2.7 | 1.6 | 2.4 |
Foreign exchange movements | (45.5) | 89.3 | (45.5) | 89.3 |
At 31 December | 5,434.5 | 5,300.2 | 4,153.4 | 4,606.5 |