| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £M | £M | £M | £M | |
Interest receivable and similar income | 3 | 1,260.5 | 676.1 | ||
Interest payable and similar charges | 4 | ( | ( | (923.1) | (316.7) |
Net interest receivable | 337.4 | 359.4 | |||
Fees and commissions receivable | 5.2 | 6.1 | |||
Fees and commissions payable | ( | ( | (0.6) | (0.5) | |
Fair value (losses) / gains from financial instruments | 5 | ( | (16.0) | 8.1 | |
Other operating income / (expense) | ( | 22.5 | (4.0) | ||
Total income | 348.5 | 369.1 | |||
Administrative expenses | 6 | ( | ( | (159.9) | (130.1) |
Depreciation and amortisation | 16,17 | ( | ( | (9.1) | (10.9) |
Impairment charge on loans and advances to customers | 8 | ( | ( | (6.1) | (11.9) |
Impairment of property, plant and equipment and intangible assets | 16,17 | ( | ( | (0.2) | (3.8) |
Provisions (charge) / release | 22 | ( | (0.7) | 0.5 | |
Operating profit and profit before tax | 172.5 | 212.9 | |||
Tax expense | 9 | ( | ( | (45.3) | (57.3) |
Profit for the financial year | 127.2 | 155.6 |
| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Notes | £M | £M | £M | £M | |
Profit for the financial year | 127.2 | 155.6 | |||
| Items that may subsequently be reclassified to profit and loss: | |||||
Fair value gains recorded in cash flow hedge reserve | 15.0 | 118.1 | |||
Gains previously recorded in cash flow hedge reserve amortised through profit or loss | ( | ( | (26.7) | (5.2) | |
Fair value gains / (losses) on investment securities measured at fair value through other comprehensive income | ( | 13.4 | (10.8) | ||
Losses on investment securities measured through other comprehensive income reclassified to profit or loss on disposal | 1.4 | 1.7 | |||
Tax relating to items that may subsequently be reclassified | ( | 0.5 | (19.7) | ||
Effect of change in corporation tax rate | ( | 0.1 | (9.4) | ||
| Items that may not subsequently be reclassified to profit and loss: | |||||
Actuarial loss on retirement benefit surplus | 25 | ( | ( | (0.9) | (4.9) |
Revaluation loss on properties | 17 | ( | – | (1.9) | |
Tax relating to items that may not be reclassified | – | 1.9 | |||
Effect of change in corporation tax rate | ( | (0.1) | 0.5 | ||
Total comprehensive income for the year | 129.9 | 225.9 |
| Group | Group | Society | Society | ||
| 2023 | 2022 | 2023 | 2022 | ||
| £M | £M | £M | £M | ||
| Assets | |||||
| Liquid assets | |||||
Cash in hand and balances with the Bank of England | 11 | 2,830.0 | 2,958.1 | ||
Loans and advances to credit institutions | 11 | 109.2 | 83.3 | ||
Investment securities | 12 | 2,515.6 | 1,452.8 | ||
Derivative financial instruments | 31 | 443.6 | 679.5 | ||
Loans and advances to customers | 13 | ||||
Loans fully secured on residential property | 21,782.9 | 20,324.3 | |||
Other loans | 158.3 | 168.9 | |||
Fair value adjustment for hedged risk on loans and advances to customers | ( | ( | (132.3) | (585.9) | |
Other assets, prepayments and accrued income | 14 | 431.8 | 447.8 | ||
Current tax assets | 9.8 | 4.6 | |||
Deferred tax assets | 26 | 3.0 | 0.3 | ||
Intangible assets | 16 | 29.8 | 22.5 | ||
Property, plant and equipment | 17 | 64.5 | 66.7 | ||
Retirement benefit surplus | 25 | 2.9 | 3.6 | ||
Total assets | 28,249.1 | 25,626.5 | |||
| Liabilities | |||||
Shares | 18 | 20,793.0 | 17,520.4 | ||
Fair value adjustment for hedged risk on shares | ( | 31.9 | (100.7) | ||
Derivative financial instruments | 31 | 232.8 | 237.2 | ||
Amounts owed to credit institutions | 1,869.3 | 2,268.4 | |||
Amounts owed to other customers | 19 | 521.6 | 404.7 | ||
Debt securities in issue | 20 | 2,361.0 | 2,620.2 | ||
Other liabilities and accruals | 21 | 410.2 | 631.0 | ||
Deferred tax liabilities | 26 | 35.3 | 32.1 | ||
Provisions for liabilities and charges | 22 | 1.3 | 0.6 | ||
Subordinated liabilities | 23 | 323.9 | 309.1 | ||
Subscribed capital | 24 | 33.0 | 197.6 | ||
Total liabilities | 26,613.3 | 24,120.6 | |||
General reserve | 1,540.9 | 1,414.4 | |||
Cash flow hedge reserve | 74.3 | 81.3 | |||
Fair value reserve | ( | 4.7 | (5.9) | ||
Revaluation reserve | 1.6 | 1.8 | |||
Other reserve | 14.3 | 14.3 | |||
Total liabilities and equity | 28,249.1 | 25,626.5 |
| Cash flow | Total equity | |||||
| General | hedge | Fair value | Revaluation | Other | attributable | |
| reserve | reserve | reserve | reserve | reserve | to members | |
| Group 2023 | £M | £M | £M | £M | £M | £M |
At 1 January 2023 | ( | |||||
Comprehensive income for the year | ( | ( | ||||
At 31 December 2023 | ||||||
| Cash flow | Total equity | |||||
| General | hedge | Fair value | Revaluation | Other | attributable | |
| reserve | reserve | reserve | reserve | reserve | to members | |
| Group 2022 | £M | £M | £M | £M | £M | £M |
At 1 January 2022 | ||||||
Comprehensive income for the year | ( | |||||
Revaluation gains transferred on disposal of assets | ( | |||||
At 31 December 2022 | ( |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
Profit before tax | 172.5 | 212.9 | ||
| Adjusted for: | ||||
| Impairment charge | 6.1 | 11.9 | ||
| Provisions charge | ( | 0.7 | (0.5) | |
| Depreciation and amortisation | 9.1 | 10.9 | ||
| Impairment of property, plant and equipment and intangible assets | 0.2 | 3.8 | ||
| Fair value of collateral loan which represents a pool of equity release mortgages | 6.9 | 53.9 | ||
Non-cash and other items | ( | (30.6) | 27.0 | |
Cash generated from operations | 164.9 | 319.9 | ||
| Changes in operating assets and liabilities: | ||||
Derivative financial instruments | ( | ( | (44.4) | 21.8 |
Loans and advances to customers | ( | ( | (1,461.0) | (2,031.8) |
Loans and advances to credit institutions* | ( | ( | (7.1) | (8.6) |
Other operating assets | ( | 16.1 | (235.8) | |
Shares | 3,272.6 | 2,262.4 | ||
Amounts owed to credit institutions and other customers | ( | ( | (282.2) | (126.7) |
Other operating liabilities | ( | (219.4) | 428.0 | |
Taxation paid | ( | ( | (49.6) | (56.0) |
Net cash flows from operating activities* | 1,389.9 | 573.2 | ||
| Cash flows from investing activities | ||||
Purchase of investment securities | ( | ( | (2,882.9) | (1,292.5) |
Proceeds from sale and redemption of investment securities | 1,840.2 | 873.0 | ||
Purchase of intangible assets | ( | ( | (12.5) | (3.9) |
Purchase of property, plant and equipment | ( | ( | (1.9) | (3.7) |
| Proceeds from sale of property, plant and equipment | – | 8.9 | ||
Net cash flows from investing activities | ( | ( | (1,057.1) | (418.2) |
| Cash flows from financing activities | ||||
Net proceeds from issue of debt securities | 0.4 | 665.1 | ||
Repayments of debt securities in issue | ( | ( | (269.9) | (420.9) |
Repayments of subscribed capital | ( | (171.2) | – | |
Principal lease payments | ( | ( | (1.4) | (1.6) |
Net cash flows from financing activities | ( | (442.1) | 242.6 | |
Net increase in cash and cash equivalents* | ( | (109.3) | 397.6 | |
Cash and cash equivalents at the beginning of the year* | 2,970.7 | 2,573.1 | ||
Cash and cash equivalents at the end of the year* | 2,861.4 | 2,970.7 |
2023 | 2022 | |
Central | 50% | 55% |
Downside | 25% | 20% |
Alternative downside | 20% | 20% |
Growth | 5% | 5% |
| 31 December 2023 | |||||
2024 | 2025 | 2026 | 2027 | 2028 | |
House price inflation | (6.50%) | 1.50% | 2.50% | 2.50% | 2.50% |
Unemployment rate (31 December) | 5.00% | 4.75% | 4.50% | 4.20% | 4.00% |
Gross domestic product growth | (0.25%) | 0.75% | 1.00% | 1.50% | 1.50% |
Base rate (31 December) | 4.75% | 4.25% | 4.25% | 4.00% | 4.00% |
| 31 December 2022 | |||||
2023 | 2024 | 2025 | 2026 | 2027 | |
House price inflation | (10.00%) | 0.00% | 1.00% | 1.50% | 1.50% |
Unemployment rate (31 December) | 4.50% | 5.20% | 5.50% | 5.50% | 5.20% |
Gross domestic product growth | (1.50%) | 0.00% | 0.50% | 1.00% | 1.00% |
Base rate (31 December) | 4.00% | 3.00% | 2.25% | 2.25% | 2.25% |
| 31 December 2023 | |||||
2024 | 2025 | 2026 | 2027 | 2028 | |
House price inflation | (13.70%) | (2.00%) | 0.00% | 0.00% | 1.00% |
Unemployment rate (31 December) | 6.50% | 7.30% | 6.20% | 5.80% | 5.80% |
Gross domestic product growth | (0.70%) | (1.30%) | 1.00% | 1.00% | 1.00% |
Base rate (31 December) | 6.00% | 3.00% | 0.75% | 0.25% | 0.25% |
| 31 December 2022 | |||||
2023 | 2024 | 2025 | 2026 | 2027 | |
House price inflation | (13.70%) | (2.00%) | 0.00% | 0.00% | 1.00% |
Unemployment rate (31 December) | 7.30% | 6.50% | 6.20% | 5.80% | 5.80% |
Gross domestic product growth | (2.00%) | 0.00% | 1.00% | 1.00% | 1.00% |
Base rate (31 December) | 3.25% | 0.10% | 0.10% | 0.10% | 0.10% |
| 31 December 2023 | |||||
2024 | 2025 | 2026 | 2027 | 2028 | |
House price inflation | (20.00%) | (5.00%) | (4.00%) | 0.00% | 1.00% |
Unemployment rate (31 December) | 7.80% | 8.40% | 7.90% | 7.80% | 7.80% |
Gross domestic product growth | (0.20%) | (4.20%) | 2.10% | 1.50% | 1.50% |
Base rate (31 December) | 6.50% | 4.50% | 1.00% | 0.10% | 0.10% |
| 31 December 2022 | |||||
2023 | 2024 | 2025 | 2026 | 2027 | |
House price inflation | (20.00%) | (5.00%) | (4.00%) | 0.00% | 1.00% |
Unemployment rate (31 December) | 8.40% | 7.80% | 7.90% | 7.50% | 7.00% |
Gross domestic product growth | (0.20%) | (4.20%) | 2.10% | 1.50% | 1.50% |
Base rate (31 December) | 3.00% | 0.00% | 0.00% | 0.10% | 0.10% |
| 31 December 2023 | |||||
2024 | 2025 | 2026 | 2027 | 2028 | |
House price inflation | 1.00% | 2.00% | 2.70% | 2.70% | 2.70% |
Unemployment rate (31 December) | 4.80% | 4.50% | 4.30% | 4.00% | 4.00% |
Gross domestic product growth | 0.50% | 1.10% | 1.60% | 2.10% | 2.10% |
Base rate (31 December) | 5.00% | 4.50% | 4.00% | 3.25% | 3.25% |
| 31 December 2022 | |||||
2023 | 2024 | 2025 | 2026 | 2027 | |
House price inflation | 7.00% | 2.00% | 2.00% | 3.00% | 3.00% |
Unemployment rate (31 December) | 3.70% | 4.00% | 4.30% | 4.00% | 4.00% |
Gross domestic product growth | 5.00% | 2.00% | 2.00% | 2.50% | 2.00% |
Base rate (31 December) | 4.50% | 3.00% | 3.00% | 3.00% | 3.00% |
| 31 December 2023 | |||||
2024 | 2025 | 2026 | 2027 | 2028 | |
House price inflation | (10.60)% | (0.70)% | 0.60% | 1.40% | 1.80% |
Unemployment rate (31 December) | 5.90% | 6.10% | 5.60% | 5.30% | 5.20% |
Gross domestic product growth | (0.30)% | (0.70)% | 1.30% | 1.40% | 1.40% |
Base rate (31 December) | 5.40% | 4.00% | 2.70% | 2.20% | 2.20% |
| 31 December 2022 | |||||
2023 | 2024 | 2025 | 2026 | 2027 | |
House price inflation | (11.90)% | (1.30)% | (0.20)% | 1.00% | 1.40% |
Unemployment rate (31 December) | 5.80% | 5.90% | 6.10% | 5.90% | 5.60% |
Gross domestic product growth | (1.00)% | (0.70)% | 1.00% | 1.20% | 1.20% |
Base rate (31 December) | 3.70% | 1.80% | 1.40% | 1.40% | 1.40% |
| + 10.0 | + 5.0 | - 5.0 | - 10.0 | |
| percentage | percentage | percentage | percentage | |
| points | points | points | points | |
(Decrease) / increase in impairment loss provisions (£M) | (1.9) | (1.2) | 1.6 | 3.7 |
| + 2.0 | + 1.0 | - 1.0 | - 2.0 | |
| percentage | percentage | percentage | percentage | |
| points | point | point | points | |
Increase / (decrease) in impairment loss provisions (£M) | 3.4 | 1.3 | (0.7) | (0.9) |
| 2023 | 2022 | |
| £M | £M | |
| (Decrease)/increase in impairment loss provisions if scenarios are weighted 100%: | ||
Central | (12.9) | (8.9) |
Downside | 1.9 | (0.8) |
Alternative downside | 58.5 | 37.3 |
Growth | (14.8) | (11.6) |
| (Decrease) / increase in post | ||
Assumption | Sensitivity modelled for current assumption | model adjustment (£M) |
| Number of borrowers that will migrate to Stage 3 due to risk | Decrease / increase by 5 percentage points | (1.1) / 1.8 |
| of shortfall | ||
| £100 threshold above which shortfall against mortgage | Increase threshold to £200 / reduce threshold to 1p | (1.9) / 2.7 |
| payment is ‘unaffordable’ and PMA is applied | ||
Product interest rates available for switching product on maturity or for standard variable rate | Reduce / increase rates by 1 percentage point | (1.0) / 2.4 |
Assumption | Basis of estimation |
Discount rate | Derived from current market rates for new equity release mortgages adjusted for the specific profile of the Group's portfolio, |
| also reflects liquidity term premium in current market funding costs | |
Property price volatility | Analysis of historic property price volatility and external research |
Sales price haircut | Average actual discounts observed on the portfolio during the 2023 and 2022 financial years |
Assumption | Sensitivity modelled for current assumption | (Decrease) / increase in fair value of collateral loan (£M) |
Discount rate | + / - 1 percentage point (floored at the risk free rate) | (11.7) / 13.3 |
Property price volatility | + / - 3 percentage points | (4.5) / 4.1 |
Sales price haircut | + / - 5 percentage points | (3.8) / 3.3 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
| Interest receivable calculated using the effective interest rate method: | ||||
| On instruments held at amortised cost: | ||||
On loans fully secured on residential property | 693.3 | 512.7 | 693.3 | 512.7 |
On other loans and advances to customers | 0.5 | 0.8 | 0.5 | 0.8 |
On liquid assets | 159.7 | 42.0 | 154.1 | 42.0 |
Total interest receivable on instruments held at amortised cost | 853.5 | 555.5 | 847.9 | 555.5 |
| On instruments held at fair value through other comprehensive income: | ||||
On investment securities | 93.8 | 19.1 | 98.8 | 21.1 |
Total interest receivable calculated using the effective interest rate method | 947.3 | 574.6 | 946.7 | 576.6 |
| Similar income / (expense) on instruments held at fair value through profit or loss: | ||||
On other loans and advances to customers | 12.0 | 11.4 | 12.0 | 11.4 |
| Net income on derivatives that hedge financial assets and are designated in accounting | ||||
hedge relationships | 298.6 | 96.9 | 298.6 | 96.9 |
| Net income / (expense) on derivatives that hedge financial assets and are not designated | ||||
in accounting hedge relationships | 5.7 | (7.0) | 3.2 | (8.8) |
Total similar income on instruments held at fair value through profit or loss | 316.3 | 101.3 | 313.8 | 99.5 |
Total interest receivable and similar income | 1,263.6 | 675.9 | 1,260.5 | 676.1 |
| Included in the above is: | ||||
Interest receivable on impaired financial assets | 13.3 | 8.3 | 13.3 | 8.3 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
| Interest payable on instruments held at amortised cost: | ||||
On shares held by individuals | 551.7 | 175.3 | 551.7 | 175.3 |
| On deposits and other borrowings: | ||||
Wholesale and other funding | 233.7 | 90.4 | 223.8 | 90.6 |
Lease liabilities | 0.2 | 0.3 | 0.2 | 0.3 |
On subordinated liabilities | 6.3 | 5.8 | 6.3 | 5.8 |
On subscribed capital | 9.2 | 10.8 | 9.2 | 10.8 |
Total interest payable on instruments held at amortised cost | 801.1 | 282.6 | 791.2 | 282.8 |
| Similar charges on instruments held at fair value through profit or loss: | ||||
Net charges on derivatives which hedge financial liabilities and are designated in accounting hedge relationships | 101.9 | 24.3 | 104.1 | 26.4 |
Net charges on derivatives which hedge financial liabilities and are not designated in accounting hedge relationships | 23.0 | 9.4 | 27.8 | 7.5 |
Total similar charges on instruments held at fair value through profit or loss | 124.9 | 33.7 | 131.9 | 33.9 |
Total interest payable and similar charges | 926.0 | 316.3 | 923.1 | 316.7 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
| Fair value hedge relationships | ||||
Derivatives designated in fair value hedge relationships | (281.5) | 254.5 | (293.3) | 281.5 |
Fair value adjustment for hedged risk of hedged items | 252.5 | (254.8) | 264.3 | (281.9) |
| Cash flow hedge relationships | ||||
Derivatives designated in cash flow hedge relationships | 26.9 | 5.4 | 26.9 | 5.4 |
| Derivatives not designated in accounting hedge relationships | ||||
Equity release swaps | 0.7 | 61.4 | 0.7 | 61.4 |
Cross currency swaps net of retranslation on matched Euro liabilities | 1.6 | 2.1 | 0.2 | – |
Other derivatives | – | – | (7.9) | (4.4) |
| Other financial instruments measured at fair value through profit or loss | ||||
Collateral loan which represents a pool of equity release mortgages | (6.9) | (53.9) | (6.9) | (53.9) |
Total fair value (losses) / gains from financial instruments | (6.7) | 14.7 | (16.0) | 8.1 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
| Staff costs | ||
Wages and salaries | 79.1 | 64.8 |
Social security costs | 8.2 | 6.9 |
Pension costs | 10.8 | 8.2 |
Temporary staff | 9.0 | 5.1 |
Other staff costs | 1.6 | 1.4 |
Less capitalised staff costs | (5.8) | (2.6) |
Remuneration of auditor (see below) | 1.1 | 1.0 |
| Other administrative expenses | ||
Technology | 17.6 | 15.1 |
Development activity | 8.9 | 5.9 |
Property | 7.3 | 6.5 |
Legal and professional fees | 3.5 | 3.8 |
Marketing | 5.3 | 3.6 |
Regulatory fees | 2.8 | 2.4 |
Postage and stationery | 2.1 | 1.8 |
Recruitment and training | 2.1 | 1.3 |
Other | 6.3 | 4.9 |
Total administrative expenses | 159.9 | 130.1 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £‘000 | £‘000 | |
Fee payable to the Society’s auditor for the audit of the Society’s annual accounts | 916.2 | 798.8 |
Fees payable to the Society’s auditor for the audit of the Society’s subsidiaries | 28.2 | 41.6 |
Total audit fees | 944.4 | 840.4 |
Assurance services | 170.8 | 151.7 |
Total non-audit fees | 170.8 | 151.7 |
Total auditor’s remuneration | 1,115.2 | 992.1 |
Fees payable to the Society’s auditor and its associates in respect of associated pension schemes | 20.7 | 11.6 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| Number | Number | |
Central administration | 1,493 | 1,255 |
Branches | 295 | 283 |
Total monthly average number of people employed | 1,788 | 1,538 |
Total monthly average number of full time equivalent employees | 1,662 | 1,466 |
| Loans fully | ||||
| secured on | Loans fully | |||
| residential | secured on | Other | ||
| property | land | loans | Total | |
| Group & Society 2023 | £M | £M | £M | £M |
| Impairment loss provision: | ||||
At 1 January 2023 | 48.0 | 1.6 | 2.5 | 52.1 |
Charge / (credit) for the year | 6.4 | (0.2) | – | 6.2 |
Amounts written off during the year | (0.7) | – | (2.5) | (3.2) |
Movement in foreign exchange rate | (0.2) | – | – | (0.2) |
At 31 December 2023 | 53.5 | 1.4 | – | 54.9 |
| Income Statement | ||||
Charge / (credit) for the year | 6.4 | (0.2) | – | 6.2 |
Recoveries of amounts previously written off | (0.1) | – | – | (0.1) |
Total income statement charge / (credit) | 6.3 | (0.2) | – | 6.1 |
| Loans fully | ||||
| secured on | Loans fully | |||
| residential | secured on | Other | ||
| property | land | loans | Total | |
| Group & Society 2022 | £M | £M | £M | £M |
| Impairment loss provision: | ||||
At 1 January 2022 | 37.3 | 1.7 | 2.5 | 41.5 |
Charge / (credit) for the year | 12.1 | (0.1) | – | 12.0 |
Amounts written off during the year | (1.7) | – | – | (1.7) |
Movement in foreign exchange rate | 0.3 | – | – | 0.3 |
At 31 December 2022 | 48.0 | 1.6 | 2.5 | 52.1 |
| Income Statement | ||||
Charge / (credit) for the year | 12.1 | (0.1) | – | 12.0 |
Recoveries of amounts previously written off | (0.1) | – | – | (0.1) |
Total income statement charge / (credit) | 12.0 | (0.1) | – | 11.9 |
Group & Society 2023 | Group & Society 2022 | |||||
| Impairment | Impairment | |||||
| Gross | loss | Provision | Gross | loss | Provision | |
| exposure | provision | coverage | exposure | provision | coverage | |
| £M | £M | % | £M | £M | % | |
| Retail mortgages | ||||||
Stage 1 | 17,670.1 | 4.8 | 0.03 | 16,965.3 | 5.1 | 0.03 |
Stage 2 and <30 days past due | 3,791.4 | 29.0 | 0.76 | 3,088.3 | 30.0 | 0.97 |
Stage 2 and 30+ days past due | 111.0 | 2.9 | 2.61 | 97.2 | 1.6 | 1.65 |
Stage 3 and <90 days past due | 125.0 | 2.1 | 1.68 | 108.5 | 1.9 | 1.75 |
Stage 3 and 90+ days past due | 138.9 | 14.4 | 10.37 | 113.0 | 9.2 | 8.14 |
Total retail mortgages | 21,836.4 | 53.2 | 0.24 | 20,372.3 | 47.8 | 0.23 |
| Loan commitments | ||||||
Stage 1 | 1,268.9 | 0.3 | 0.02 | 1,051.7 | 0.2 | 0.02 |
Total impairment loss provision | 23,105.3 | 53.5 | 0.23 | 21,424.0 | 48.0 | 0.22 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
| Provision | Provision | |||||||
| Gross | Provision | Gross | Lifetime | Gross | Lifetime | Gross | ||
| exposure | 12m ECL | exposure | ECL | exposure | ECL | exposure | Provision | |
| Group & Society 2023 | £M | £M | £M | £M | £M | £M | £M | £M |
At 1 January 2023 | 16,965.3 | 5.1 | 3,185.5 | 31.6 | 221.5 | 11.1 | 20,372.3 | 47.8 |
| Transfers resulting in increased | ||||||||
| impairment loss provision: | ||||||||
From Stage 1 to Stage 2 | (1,837.6) | (0.4) | 1,837.6 | 4.2 | – | – | – | 3.8 |
From Stage 1 to Stage 3 | (45.3) | – | – | – | 45.3 | 0.9 | – | 0.9 |
From Stage 2 to Stage 3 | – | – | (68.1) | (0.7) | 68.1 | 5.1 | – | 4.4 |
| Transfers resulting in reduced | ||||||||
| impairment loss provision: | ||||||||
From Stage 2 to Stage 1 | 926.2 | 0.3 | (926.2) | (1.4) | – | – | – | (1.1) |
From Stage 3 to Stage 1 | 6.3 | – | – | – | (6.3) | – | – | – |
From Stage 3 to Stage 2 | – | – | 30.6 | 0.2 | (30.6) | (0.3) | – | (0.1) |
| Change in impairment loss | – | – | – | – | – | 0.3 | – | 0.3 |
| provision resulting from loan | ||||||||
| modifications | ||||||||
Other remeasurement of impairment loss provision (no movement in stage) | – | (2.3) | – | (1.1) | – | 2.4 | – | (1.0) |
New advances | 5,311.8 | 2.9 | – | – | – | – | 5,311.8 | 2.9 |
Redemptions and repayments | (3,656.6) | (0.8) | (157.0) | (0.9) | (34.1) | (2.3) | (3,847.7) | (4.0) |
Write offs | – | – | – | – | – | (0.7) | – | (0.7) |
At 31 December 2023 | 17,670.1 | 4.8 | 3,902.4 | 31.9 | 263.9 | 16.5 | 21,836.4 | 53.2 |
Stage 1 | Stage 2 | Stage 3 | Total | ||||||||
| Provision | Provision | ||||||||||
| Gross | Provision | Gross | Lifetime | Gross | Lifetime | Gross | |||||
| exposure | 12m ECL | exposure | ECL | exposure | ECL | exposure | Provision | ||||
| Group & Society 2022 | £M | £M | £M | £M | £M | £M | £M | £M | |||
At 1 January 2022 | 16,208.6 | 9.3 | 1,903.3 | 11.6 | 228.4 | 16.1 | 18,340.3 | 37.0 | |||
| Transfers resulting in increased | |||||||||||
| impairment loss provision: | |||||||||||
From Stage 1 to Stage 2 | (1,847.5) | (0.7) | 1,847.5 | 16.5 | – | – | – | 15.8 | |||
From Stage 1 to Stage 3 | (32.5) | – | – | – | 32.5 | 0.7 | – | 0.7 | |||
From Stage 2 to Stage 3 | – | – (42.3) | (1.1) | 42.3 | 1.7 | – | 0.6 | ||||
| Transfers resulting in reduced | |||||||||||
| impairment loss provision: | |||||||||||
From Stage 2 to Stage 1 | 492.9 | 0.1 | (492.9) | (0.9) | – | – | – | (0.8) | |||
From Stage 3 to Stage 1 | 10.4 | – | – | – (10.4) | (0.1) | – | (0.1) | ||||
From Stage 3 to Stage 2 | – | – | 32.5 | 0.2 | (32.5) | (0.7) | – | (0.5) | |||
| Change in impairment loss | |||||||||||
| provision resulting from loan | |||||||||||
modifications | – | 0.1 | – | – | – | (0.2) | – | (0.1) | |||
Other remeasurement of impairment loss provision (no movement in stage) | – | (5.3) | – | 6.2 | – | (3.5) | – | (2.6) | |||
New advances | 6,145.4 | 2.6 | – | – | – | –6,145.4 | 2.6 | ||||
Redemptions and repayments | (4,012.0) | (62.6) | (1.0) | (0.9) | (38.8) | (1.2) | (4,113.4) | (3.1) | |||
Write offs | – | – | – | – | – | (1.7) | – | (1.7) | |||
At 31 December 2022 | 16,965.3 | 3,185.5 | 5.1 | 31.6 | 221.5 | 11.1 | 20,372.3 | 47.8 | |||
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
| Analysis of charge in the year | ||||
| Current tax | ||||
UK corporation tax on profits for the year | 45.1 | 56.6 | 45.1 | 56.6 |
Adjustments in respect of prior year | (0.2) | (1.8) | (0.2) | (1.8) |
Total current tax | 44.9 | 54.8 | 44.9 | 54.8 |
| Deferred tax | ||||
Origination and reversal of timing differences | 2.6 | 1.9 | 0.3 | 0.6 |
Adjustments in respect of prior year | – | 2.3 | – | 2.3 |
Adjustments for changes in tax rates | 0.1 | (0.4) | 0.1 | (0.4) |
Total deferred tax | 2.7 | 3.8 | 0.4 | 2.5 |
Tax on profit on ordinary activities | 47.6 | 58.6 | 45.3 | 57.3 |
| Factors affecting total tax charge for the year: | ||||
Profit on ordinary activities before tax | 181.5 | 220.5 | 172.5 | 212.9 |
Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 23.5% (2022: 19.0%) | 42.7 | 41.9 | 40.6 | 40.4 |
| Effects of: | ||||
Banking surcharge | 4.4 | 15.2 | 4.4 | 15.2 |
Adjustments in respect of prior year (current tax) | (0.2) | (1.8) | (0.2) | (1.8) |
Tax on profits of Leeds Building Society Covered Bonds LLP | – | – | – | 0.6 |
Expenses not deductible for tax purposes | 0.3 | 1.0 | 0.3 | 1.0 |
Other differences | (2.3) | (1.5) | (0.2) | (0.6) |
Total current tax | 44.9 | 54.8 | 44.9 | 54.8 |
Origination and reversal of timing differences | 2.6 | 1.9 | 0.3 | 0.6 |
Adjustments in respect of prior year (deferred tax) | – | 2.3 | – | 2.3 |
Adjustments for changes in tax rates (deferred tax) | 0.1 | (0.4) | 0.1 | (0.4) |
Tax on profit on ordinary activities | 47.6 | 58.6 | 45.3 | 57.3 |
| Amortised | |||||
| cost | FVOCI | FVTPL | Total | ||
| Group 2023 | £M | £M | £M | £M | |
| Financial assets: | |||||
Cash in hand and balances with the Bank of England | 2,830.0 | – | – | 2,830.0 | |
Loans and advances to credit institutions | 213.7 | – | – | 213.7 | |
Investment securities | – | 2,515.6 | – | 2,515.6 | |
Derivative financial instruments | – | – | 443.6 | 443.6 | |
| Loans and advances to customers: | |||||
Loans fully secured on residential property | 21,782.9 | – | – | 21,782.9 | |
Other loans | 4.7 | – | 153.6 | 158.3 | |
Fair value adjustment for hedged risk on loans and advances to customers | – | – | (132.3) | (132.3) | |
Total financial assets | 24,831.3 | 2,515.6 | 464.9 | 27,811.8 | |
| Financial liabilities: | |||||
Shares | 20,793.0 | – | – | 20,793.0 | |
Fair value adjustment for hedged risk on shares | – | – | 31.9 | 31.9 | |
Derivative financial instruments | – | – | 233.0 | 233.0 | |
Amounts owed to credit institutions | 1,869.3 | – | – | 1,869.3 | |
Amounts owed to other customers | 169.9 | – | – | 169.9 | |
Debt securities in issue | 2,750.1 | – | (41.5) | 2,708.6 | |
Subordinated liabilities | 349.9 | – | (26.0) | 323.9 | |
Subscribed capital | 33.0 | – | – | 33.0 | |
Total financial liabilities | 25,965.2 | – | 197.4 | 26,162.6 |
| Amortised | |||||
| cost | FVOCI | FVTPL | Total | ||
| Group 2022 | £M | £M | £M | £M | |
| Financial assets: | |||||
Cash in hand and balances with the Bank of England | 2,958.1 | – | – | 2,958.1 | |
Loans and advances to credit institutions | 235.9 | – | –235.9 | ||
Investment securities | –1,386.7 | –1,386.7 | |||
Derivative financial instruments | – | –679.9 | 679.9 | ||
| Loans and advances to customers: | |||||
Loans fully secured on residential property | 20,324.3 | – | –20,324.3 | ||
Other loans | 7.0 | –161.9 | 168.9 | ||
Fair value adjustment for hedged risk on loans and advances to customers | – | –(585.9) | (585.9) | ||
Total financial assets | 23,525.3 | 1,386.7 | 255.9 | 25,167.9 | |
| Financial liabilities: | |||||
Shares | 17,520.4 | – | –17,520.4 | ||
Fair value adjustment for hedged risk on shares | – | –(100.7) | (100.7) | ||
Derivative financial instruments | – | –251.9 | 251.9 | ||
Amounts owed to credit institutions | 2,268.4 | – | –2,268.4 | ||
Amounts owed to other customers | 229.7 | – | –229.7 | ||
Debt securities in issue | 2,711.0 | – | –2,711.0 | ||
Subordinated liabilities | 309.1 | – | –309.1 | ||
Subscribed capital | 197.6 | – | –197.6 | ||
Total financial liabilities | 23,236.2 | –151.2 | 23,387.4 | ||
| Amortised | ||||
| cost | FVOCI | FVTPL | Total | |
| Society 2023 | £M | £M | £M | £M |
| Financial assets: | ||||
Cash in hand and balances with the Bank of England | 2,830.0 | – | – | 2,830.0 |
Loans and advances to credit institutions | 109.2 | – | – | 109.2 |
Investment securities | – | 2,515.6 | – | 2,515.6 |
Derivative financial instruments | – | – | 443.6 | 443.6 |
| Loans and advances to customers: | ||||
Loans fully secured on residential property | 21,782.9 | – | – | 21,782.9 |
Other loans | 4.7 | – | 153.6 | 158.3 |
Fair value adjustment for hedged risk on loans and advances to customers | – | – | (132.3) | (132.3) |
Total financial assets | 24,726.8 | 2,515.6 | 464.9 | 27,707.3 |
| Financial liabilities: | ||||
Shares | 20,793.0 | – | – | 20,793.0 |
Fair value adjustment for hedged risk on shares | – | – | 31.9 | 31.9 |
Derivative financial instruments | – | – | 232.8 | 232.8 |
Amounts owed to credit institutions | 1,869.3 | – | – | 1,869.3 |
Amounts owed to other customers | 521.6 | – | – | 521.6 |
Debt securities in issue | 2,394.8 | – | (33.8) | 2,361.0 |
Subordinated liabilities | 349.9 | – | (26.0) | 323.9 |
Subscribed capital | 33.0 | – | – | 33.0 |
Total financial liabilities | 25,961.6 | – | 204.9 | 26,166.5 |
| Amortised | ||||||
| cost | FVOCI | FVTPL | Total | |||
| Society 2022 | £M | £M | £M | £M | ||
| Financial assets: | ||||||
Cash in hand and balances with the Bank of England | 2,958.1 | – | –2,958.1 | |||
Loans and advances to credit institutions | 83.3 | – | – | 83.3 | ||
Investment securities | –1,452.8 | –1,452.8 | ||||
Derivative financial instruments | – | –679.5 | 679.5 | |||
| Loans and advances to customers: | ||||||
Loans fully secured on residential property | 20,324.3 | – | –20,324.3 | |||
Other loans | 7.0 | –161.9 | 168.9 | |||
Fair value adjustment for hedged risk on loans and advances to customers | – | –(585.9) | (585.9) | |||
Total financial assets | 23,372.7 | 1,452.8 | 255.5 | 25,081.0 | ||
| Financial liabilities: | ||||||
Shares | 17,520.4 | – | –17,520.4 | |||
Fair value adjustment for hedged risk on shares | – | –(100.7) | (100.7) | |||
Derivative financial instruments | – | –237.2 | 237.2 | |||
Amounts owed to credit institutions | 2,268.4 | – | –2,268.4 | |||
Amounts owed to other customers | 404.7 | – | –404.7 | |||
Debt securities in issue | 2,620.2 | – | –2,620.2 | |||
Subordinated liabilities | 309.1 | – | –309.1 | |||
Subscribed capital | 197.6 | – | –197.6 | |||
Total financial liabilities | 23,320.4 | –136.5 | 23,456.9 | |||
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
Cash in hand | 2.0 | 1.9 | 2.0 | 1.9 |
Balances with the Bank of England | 2,828.0 | 2,956.2 | 2,828.0 | 2,956.2 |
Cash in hand and Balances with the Bank of England | 2,830.0 | 2,958.1 | 2,830.0 | 2,958.1 |
Loans and advances to credit institutions (excluding mandatory reserve deposits) | 135.9 | 165.2 | 31.4 | 12.6 |
Total cash and cash equivalents | 2,965.9 | 3,123.3 | 2,861.4 | 2,970.7 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
At 1 January | 1,386.7 | 949.1 | 1,452.8 | 1,040.4 |
Additions | 2,882.9 | 1,292.5 | 2,882.9 | 1,292.5 |
Disposals (sale and redemption) | (1,774.0) | (847.9) | (1,840.2) | (873.0) |
Movement in fair value | 20.0 | (7.0) | 20.1 | (7.1) |
At 31 December | 2,515.6 | 1,386.7 | 2,515.6 | 1,452.8 |
| Impairment | |||
| Gross | loss | ||
| exposure | provision | Total | |
| Group & Society 2023 | £M | £M | £M |
Loans fully secured on residential property | 21,836.4 | (53.5) | 21,782.9 |
Loans fully secured on land | 6.1 | (1.4) | 4.7 |
Other loans | 153.6 | – | 153.6 |
Total loans and advances to customers | 21,996.1 | (54.9) | 21,941.2 |
| Impairment | |||
| Gross | loss | ||
| exposure | provision | Total | |
| Group & Society 2022 | £M | £M | £M |
Loans fully secured on residential property | 20,372.3 | (48.0) | 20,324.3 |
Loans fully secured on land | 8.6 | (1.6) | 7.0 |
Other loans | 164.4 | (2.5) | 161.9 |
Total loans and advances to customers | 20,545.3 | (52.1) | 20,493.2 |
| LBS | ||||
| Covered | ||||
| Bonds | Albion | Albion | ||
| LLP | No. 4 plc | No. 5 plc | Total | |
| 2023 | £M | £M | £M | £M |
Loans and advances transferred from the Society to secured funding vehicles | 2,974.1 | – | 367.9 | 3,342.0 |
Loan notes issued by the Society | 2,033.5 | – | 349.8 | 2,383.3 |
| LBS | ||||
| Covered | ||||
| Bonds | Albion | Albion | ||
| LLP | No. 4 plc | No. 5 plc | Total | |
| 2022 | £M | £M | £M | £M |
Loans and advances transferred from the Society to secured funding vehicles | 3,588.8 | 207.8 | – | 3,796.6 |
Loan notes issued by the Society | 2,308.6 | 219.8 | – | 2,528.4 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
Collateral | 208.2 | 239.9 | 208.2 | 239.9 |
Prepayments | 9.8 | 5.7 | 9.8 | 5.7 |
Other assets | 6.1 | 2.7 | 213.8 | 202.2 |
Total other assets, prepayments and accrued income | 224.1 | 248.3 | 431.8 | 447.8 |
Name | Major Activities | Class of Shares held | Interest of Society | Address |
Leeds Mortgage Funding Limited | Non-trading | Ordinary £1 shares | 100% | 26 Sovereign Street, Leeds, LS1 4BJ |
| Leeds Building Society Covered | Provision of mortgage assets and | * * 26 Sovereign Street, Leeds, LS1 4BJ | ||
| Bonds LLP | guarantor of covered bonds | |||
| Leeds Covered Bonds Designated | First designated member of | * * 1 Bartholomew Lane, London, | ||
| Member (No. 1) Limited | Leeds Building Society Covered | EC2N 2AX | ||
| Bonds LLP | ||||
| Leeds Covered Bonds Designated | Second designated member of | * * 1 Bartholomew Lane, London, | ||
| Member (No. 2) Limited | Leeds Building Society Covered | EC2N 2AX | ||
| Bonds LLP | ||||
| Leeds Covered Bonds Holdings | Holding company to both Leeds | * * 1 Bartholomew Lane, London, | ||
| Limited | Covered Bonds Designated | EC2N 2AX | ||
| Member (No. 1) & (No. 2) Limited | ||||
Albion No.4 plc | Provision of residential mortgage | 11 th Floor, 200 Aldersgate Street, | ||
| backed securities | London, EC1A 4HD | |||
Albion No.4 Holdings Limited | Holding company to Albion | 11 th Floor, 200 Aldersgate Street, | ||
| No. 4 plc | London, EC1A 4HD | |||
Albion No.5 plc | Provision of residential mortgage | 11 th Floor, 200 Aldersgate Street, | ||
| backed securities | London, EC1A 4HD | |||
Albion No.5 Holdings Limited | Holding company to Albion | 11 th Floor, 200 Aldersgate Street, | ||
| No. 5 plc | London, EC1A 4HD |
| New core | System | ||
| systems | enhancements | Total | |
| Group & Society 2023 | £M | £M | £M |
| Cost | |||
At 1 January | 16.1 | 18.2 | 34.3 |
Additions | – | 12.5 | 12.5 |
Disposals | – | – | – |
At 31 December | 16.1 | 30.7 | 46.8 |
| Amortisation and impairment | |||
At 1 January | 3.7 | 8.1 | 11.8 |
Amortisation charged in the year | 1.6 | 3.4 | 5.0 |
Impairment charged in the year | – | 0.2 | 0.2 |
At 31 December | 5.3 | 11.7 | 17.0 |
| Net book value | |||
At 31 December | 10.8 | 19.0 | 29.8 |
| New core | System | ||
| systems | enhancements | Total | |
| Group & Society 2022 | £M | £M | £M |
| Cost | |||
At 1 January | 16.1 | 21.5 | 37.6 |
Additions | – | 3.9 | 3.9 |
Disposals | – | (7.2) | (7.2) |
At 31 December | 16.1 | 18.2 | 34.3 |
| Amortisation and impairment | |||
At 1 January | 2.1 | 10.5 | 12.6 |
Amortisation charged in the year | 1.6 | 4.8 | 6.4 |
Disposals | – | (7.2) | (7.2) |
At 31 December | 3.7 | 8.1 | 11.8 |
| Net book value | |||
At 31 December | 12.4 | 10.1 | 22.5 |
| Long | Short | Office and | ||||
| Freehold | leasehold | leasehold | computer | Right-of- | ||
| premises | premises | premises | equipment | use assets | Total | |
| Group & Society 2023 | £M | £M | £M | £M | £M | £M |
| Cost or valuation | ||||||
At 1 January | 51.8 | 0.2 | 0.9 | 45.0 | 12.4 | 110.3 |
Additions | – | – | – | 1.7 | 0.2 | 1.9 |
At 31 December | 51.8 | 0.2 | 0.9 | 46.7 | 12.6 | 112.2 |
| Depreciation and impairment | ||||||
At 1 January | 4.8 | – | 0.9 | 33.6 | 4.3 | 43.6 |
Depreciation charged in the year | – | – | – | 2.9 | 1.2 | 4.1 |
At 31 December | 4.8 | – | 0.9 | 36.5 | 5.5 | 47.7 |
| Net book value | ||||||
At 31 December | 47.0 | 0.2 | – | 10.2 | 7.1 | 64.5 |
| Long | Short | Office and | ||||
| Freehold | leasehold | leasehold | computer | Right-of- | ||
| premises | premises | premises | equipment | use assets | Total | |
| Group & Society 2022 | £M | £M | £M | £M | £M | £M |
| Cost or valuation | ||||||
At 1 January | 61.4 | 0.2 | 0.9 | 44.1 | 13.6 | 120.2 |
Additions | 1.2 | – | – | 2.5 | 1.0 | 4.7 |
Disposals | (8.9) | – | – | (1.6) | (2.2) | (12.7) |
Increase in value reported in Other Comprehensive Income | (1.9) | – | – | – | – | (1.9) |
At 31 December | 51.8 | 0.2 | 0.9 | 45.0 | 12.4 | 110.3 |
| Depreciation and impairment | ||||||
At 1 January | 1.0 | – | 0.9 | 31.8 | 4.1 | 37.8 |
Disposals | – | – | – | (1.3) | (1.2) | (2.5) |
Depreciation charged in the year | – | – | – | 3.1 | 1.4 | 4.5 |
Impairment charged in the year | 3.8 | – | – | – | – | 3.8 |
At 31 December | 4.8 | – | 0.9 | 33.6 | 4.3 | 43.6 |
| Net book value | ||||||
At 31 December | 47.0 | 0.2 | – | 11.4 | 8.1 | 66.7 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
Freehold premises | 44.6 | 44.6 |
Long leasehold premises | 0.2 | 0.2 |
At 31 December | 44.8 | 44.8 |
| The amount of land and buildings occupied by the Group and Society for its own activities is: | ||
At 31 December | 45.0 | 45.5 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
Held by individuals | 20,789.2 | 17,515.2 |
Other shares | 3.8 | 5.2 |
Total shares | 20,793.0 | 17,520.4 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
Amounts owed to subsidiary undertakings | – | –351.7 | 175.0 | |
Other deposits | 169.9 | 229.7 | 169.9 | 229.7 |
Total amounts owed to other customers | 169.9 | 229.7 | 521.6 | 404.7 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
Certificates of deposit | – | 5.0 | – | 5.0 |
Senior unsecured debt | 315.9 | 299.1 | 315.9 | 299.1 |
Covered bonds | 2,037.3 | 2,296.5 | 2,045.1 | 2,316.1 |
Residential mortgage backed securities | 355.4 | 110.4 | – | – |
Total debt securities in issue | 2,708.6 | 2,711.0 | 2,361.0 | 2,620.2 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
Accruals | 18.6 | 20.6 | 18.6 | 20.6 |
| Lease liabilities | ||||
Current | 1.2 | 1.6 | 1.2 | 1.6 |
Non-current | 6.5 | 7.1 | 6.5 | 7.1 |
Other payables | 273.9 | 556.8 | 383.9 | 601.7 |
Total other liabilities and accruals | 300.2 | 586.1 | 410.2 | 631.0 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| Maturity analysis – contractual undiscounted cash flows | £M | £M |
Less than one year | 1.3 | 1.3 |
One to five years | 4.5 | 4.7 |
More than five years | 2.0 | 3.0 |
Total undiscounted cash flows at 31 December | 7.8 | 9.0 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
Interest payable on lease liabilities | 0.2 | 0.3 |
Depreciation of right-of-use assets | 1.2 | 1.4 |
Expenses relating to short term leases | 0.1 | 0.1 |
Expenses relating to leases of low value assets, excluding short term leases of low value assets | 0.1 | 0.1 |
Total recognised in Income Statement in the year | 1.6 | 1.9 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
Total cash outflow for leases | 2.1 | 2.3 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
At 1 January | 0.6 | 1.9 |
Amounts paid during the year | – | (0.8) |
Provision charge / (release) in the year | 0.7 | (0.5) |
At 31 December | 1.3 | 0.6 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
13 3/8 % permanent interest bearing shares | 25.0 | 25.0 |
3 3/4 % tier 2 capital | 8.0 | 172.6 |
Total | 33.0 | 197.6 |
Risk | Impact |
Interest rate risk | A decrease in corporate bond yields results in an increase in the present value of the scheme liabilities because the discount |
| rate is linked to corporate bond yields | |
Inflation risk | An increase in inflation results in higher benefit increases for scheme members, increasing the scheme’s liabilities |
Longevity risk | An increase in life expectancies results in a longer benefit payment period which in turn increases the scheme liabilities |
Investment market risk | The value of the scheme’s assets is impacted by the market prices of those assets |
2023 | 2022 | |
Discount rate | 4.60% | 4.85% |
| Price inflation | ||
RPI | 3.05% | 3.40% |
CPI | 2.45% | 2.80% |
Future salary increases | N/A | N/A |
| Future pension increases | ||
RPI max 5% | 2.85% | 3.00% |
RPI min 3% max 5% | 3.70% | 3.85% |
Cash commutation | 100% of members assumed to take 80% | 100% of members assumed to take 80% |
| of maximum tax free cash | of maximum tax free cash | |
| Mortality | ||
Actuarial base table | S2PMA / S2PFA tables | S2PMA / S2PFA tables |
Future improvements | CMI_2022 with 1% p.a. long term trend, | CMI_2021 with 1.25% p.a. long term trend, |
| smoothing factor of 7, initial addition of | smoothing factor of 7, initial addition of 0, | |
| 0, w2020 and w2021 parameters of 10% | w2020 and w2021 parameters of 10% | |
| and w2022 parameter of 35% | ||
| Life expectancy | ||
Male at age 63 | 22.4 years | 23.0 years |
Female at age 63 | 24.6 years | 25.2 years |
Male at age 63 (currently aged 43) | 23.4 years | 24.4 years |
Female at age 63 (current age 43) | 25.8 years | 26.8 years |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
Present value of funded obligations | (70.2) | (69.6) |
Present value of unfunded obligations | (0.6) | (0.6) |
Assets at fair value | 73.7 | 73.8 |
Surplus | 2.9 | 3.6 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
At 1 January | 70.2 | 112.9 |
Interest cost | 3.3 | 2.0 |
Actuarial gains arising from changes in demographic assumptions | (1.4) | (0.6) |
Actuarial losses / (gains) arising from changes in financial assumptions | 0.7 | (44.6) |
Actuarial losses on experience adjustment | 1.8 | 5.6 |
Benefits paid | (3.8) | (5.1) |
At 31 December | 70.8 | 70.2 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
At 1 January | 73.8 | 121.2 |
Interest income | 3.5 | 2.2 |
Return on scheme assets excluding interest income | 0.2 | (44.5) |
Contribution by employer | 0.4 | 0.4 |
Contribution by scheme members | – | – |
Administrative expenses | (0.4) | (0.4) |
Benefits paid | (3.8) | (5.1) |
At 31 December | 73.7 | 73.8 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
Corporate bonds | 40.0 | 37.8 |
Index-linked Government bonds | 13.5 | 8.4 |
Absolute return bonds | 4.8 | 4.6 |
Asset backed securities | 12.3 | – |
Liability driven investments | – | 14.0 |
Fixed-interest Government bonds | 0.4 | 0.3 |
Cash and cash equivalents | 2.7 | 8.7 |
Total assets | 73.7 | 73.8 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
Administration expenses | 0.4 | 0.4 |
Net interest on the defined benefit asset | (0.2) | (0.2) |
Total cost – defined benefit scheme | 0.2 | 0.2 |
| Group & | Group & | |
| Society | Society | |
| 2023 | 2022 | |
| £M | £M | |
Actuarial losses on experience adjustment | (1.8) | (5.6) |
Actuarial gains arising from changes in demographic assumptions | 1.4 | 0.6 |
Actuarial (losses) / gains arising from changes in financial assumptions | (0.7) | 44.6 |
Percentage of scheme liabilities (%) | (1.6)% | 56.4% |
Return on scheme assets excluding interest income | 0.2 | (44.5) |
Percentage of scheme assets (%) | 40.3% | (60.3)% |
Total loss recognised in SOCI during the year | (0.9) | (4.9) |
| Group & Society 2023 | |
| Approximate impact on defined benefit surplus | £M |
Increase discount rate by 1.0% | 8.4 |
Increase inflation assumption by 0.5% | (3.1) |
Change long term trend of increases in mortality improvement to 1.25% | (0.4) |
| Group & Society 2023 | |
| £M | |
Estimated employer normal contributions in financial year 2024 | 0.4 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
| Deferred tax | ||||
At 1 January | (32.7) | (1.7) | (31.8) | (2.1) |
Adjustment in respect of prior years | – | (2.3) | – | (2.3) |
Amount recognised directly in equity | (0.1) | (27.2) | (0.1) | (27.2) |
Income and expenditure movement during the year | (2.6) | (1.5) | (0.4) | (0.2) |
At 31 December | (35.4) | (32.7) | (32.3) | (31.8) |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
| Deferred tax assets | ||||
IFRS9 transitional adjustments | 3.0 | 3.7 | 3.0 | 3.7 |
Differences relating to fixed assets | – | (3.4) | – | (3.4) |
Total deferred tax assets | 3.0 | 0.3 | 3.0 | 0.3 |
| Deferred tax liabilities | ||||
Cash flow hedge reserve | 28.3 | 31.6 | 28.3 | 31.6 |
Differences relating to fixed assets | 4.0 | – | 4.0 – | |
Revaluation reserve | 0.7 | 0.7 | 0.7 | 0.7 |
Pensions | 0.8 | 2.5 | 0.8 | 2.5 |
Temporary differences relating to trading items | 2.8 | (0.3) | (0.3) | (0.3) |
Fair value reserve | 1.8 | (2.4) | 1.8 | (2.4) |
Other temporary differences | – | 0.9 | – – | |
Total deferred tax liabilities | 38.4 | 33.0 | 35.3 | 32.1 |
Group 2023 | Society 2023 | |||||
| Tax | Tax | |||||
| Before tax | benefit/ | Net of tax | Before tax | benefit/ | Net of tax | |
| amount | (expense) | amount | amount | (expense) | amount | |
| £M | £M | £M | £M | £M | £M | |
Cash flow hedge reserve | (11.7) | 4.7 | (7.0) | (11.7) | 4.7 | (7.0) |
Investment securities at FVOCI | 14.8 | (4.2) | 10.6 | 14.8 | (4.2) | 10.6 |
Revaluation loss on properties | – | (0.2) | (0.2) | – | (0.2) | (0.2) |
Actuarial (losses) on retirement benefit obligations | (0.9) | 0.3 | (0.6) | (0.9) | 0.3 | (0.6) |
IFRS9 transitional adjustment | – | (0.1) | (0.1) | – | (0.1) | (0.1) |
Other comprehensive income | 2.2 | 0.5 | 2.7 | 2.2 | 0.5 | 2.7 |
Group 2022 | Society 2022 | |||||
| Tax | Tax | |||||
| Before tax | benefit/ | Net of tax | Before tax | benefit/ | Net of tax | |
| amount | (expense) | amount | amount | (expense) | amount | |
| £M | £M | £M | £M | £M | £M | |
Cash flow hedge reserves | 112.9 | (31.6) | 81.3 | 112.9 | (31.6) | 81.3 |
Investment securities at FVOCI | (9.1) | 2.5 | (6.6) | (9.1) | 2.5 | (6.6) |
Actuarial gains / (losses) on retirement benefit obligations | (1.9) | 3.3 | 1.4 | (1.9) | 3.3 | 1.4 |
Revaluation loss on properties | (4.9) | 0.1 | (4.8) | (4.9) | 0.1 | (4.8) |
IFRS9 transitional adjustment | – | (1.0) | (1.0) | – | (1.0) | (1.0) |
Other comprehensive income | 97.0 | (26.7) | 70.3 | 97.0 | (26.7) | 70.3 |
| Group | Group | Society | Society | |
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
At 1 January | 3,217.7 | 3,121.3 | 3,126.9 | 2,961.9 |
| Cash flows: | ||||
Net proceeds from issue of debt securities | 350.2 | 665.1 | 0.4 | 665.1 |
Repayments of debt securities in issue | (379.9) | (463.0) | (269.9) | (420.9) |
Repayments of subscribed capital | (171.2) | –(171.2) | – | |
| Non-cash flows: | ||||
Amortisation of discount on issue | (19.6) | 0.2 | (19.6) | 0.2 |
Accrued interest movements | 8.7 | 4.8 | 3.5 | 4.5 |
Foreign exchange movements | (9.1) | 23.2 | (9.1) | 23.2 |
Movement in fair value | 68.7 | (133.9) | 56.9 | (107.1) |
At 31 December | 3,065.5 | 3,217.7 | 2,717.9 | 3,126.9 |
| Society | Directors and connected | |||
| subsidiaries | persons | |||
| 2023 | 2022 | 2023 | 2022 | |
| £M | £M | £M | £M | |
| Loans payable to the Society | ||||
Loans outstanding at 1 January | – | 1.9 | – – | |
Net movement during the year | – | (1.9) | – – | |
Loans outstanding at 31 December | – | – | – – | |
| Deposits payable by the Society | ||||
Deposits outstanding at 1 January | 175.1 | 243.4 | 0.2 | 0.2 |
Net movement during the year | 176.6 | (68.3) | 0.3 – | |
Deposits outstanding at 31 December | 351.7 | 175.1 | 0.5 | 0.2 |
Activity | Risk | Type of derivative | Hedge accounting |
Fixed rate mortgage lending | Sensitivity to changes in interest rates | Pay fixed interest rate swaps | Fair value hedge |
| Cash flow hedge | |||
Fixed rate asset investments | Sensitivity to changes in interest rates | Pay fixed interest rate swaps | Fair value hedge |
Fixed rate savings products | Sensitivity to changes in interest rates | Receive fixed interest rate swaps | Fair value hedge |
Fixed rate wholesale funding | Sensitivity to changes in interest rates | Receive fixed interest rate swaps | Fair value hedge |
Equity release mortgages | Sensitivity to changes in interest rates | Pay fixed interest rate swaps | – |
Investment and funding in foreign currency | Sensitivity to changes in foreign | Cross currency interest rate swaps | – |
| exchange rates | and foreign exchange contracts |
Group 2023 | Group 2022 | |||||
| Contract or | Contract or | |||||
| underlying | underlying | |||||
| principal | Positive | Negative | principal | Positive | Negative | |
| amount | fair value | fair value | amount | fair value | fair value | |
| £M | £M | £M | £M | £M | £M | |
Interest rate swaps available to designate in accounting hedges | 24,335.1 | 442.8 | (208.7) | 18,379.4 | 679.5 | (218.7) |
| Derivatives not designated in accounting hedges: | ||||||
Equity release swaps | 61.5 | – | (18.9) | 65.5 | – (30.6) | |
Interest rate swaps | – | – | – | – | – | – |
Cross currency swaps | 494.3 | 0.8 | (5.4) | 502.5 | 0.4 | (2.6) |
Total derivatives held for hedging purposes | 24,890.9 | 443.6 | (233.0) | 18,947.4 | 679.9 | (251.9) |
Society 2023 | Society 2022 | |||||
| Contract or | Contract or | |||||
| underlying | underlying | |||||
| principal | Positive | Negative | principal | Positive | Negative | |
| amount | fair value | fair value | amount | fair value | fair value | |
| £M | £M | £M | £M | £M | £M | |
Interest rate swaps available to designate in accounting hedges | 23,901.5 | 442.8 | (197.6) | 17,936.4 | 679.5 | (198.7) |
| Derivatives not designated in accounting hedges: | ||||||
Equity release swaps | 61.5 | – | (18.9) | 65.5 | – (30.6) | |
Interest rate swaps | 371.9 | – | (16.3) | 202.1 | – | (5.3) |
Cross currency swaps | 53.8 | 0.8 | – | 62.0 | – | (2.6) |
Total derivatives held for hedging purposes | 24,388.7 | 443.6 | (232.8) | 18,266.0 | 679.5 | (237.2) |
Group 2023 | Group 2022 | |||
| Notional | Notional | |||
| principal | Replacement | principal | Replacement | |
| amount | cost | amount | cost | |
| £M | £M | £M | £M | |
Less than 1 year | 8,428.9 | 43.9 | 6,612.1 | 51.1 |
Between 1 and 5 years inclusive | 15,711.5 | 381.5 | 11,309.2 | 592.6 |
More than 5 years | 750.5 | 18.2 | 1,026.1 | 36.2 |
Total derivatives | 24,890.9 | 443.6 | 18,947.4 | 679.9 |
Society 2023 | Society 2022 | |||
| Notional | Notional | |||
| principal | Replacement | principal | Replacement | |
| amount | cost | amount | cost | |
| £M | £M | £M | £M | |
Less than 1 year | 7,554.8 | 43.9 | 6,612.1 | 51.1 |
Between 1 and 5 years inclusive | 16,083.4 | 381.5 | 10,425.7 | 592.2 |
More than 5 years | 750.5 | 18.2 | 1,228.2 | 36.2 |
Total derivatives | 24,388.7 | 443.6 | 18,266.0 | 679.5 |
| Less than | 3 to 12 | 1 to 5 | More than | |
| 3 months | months | years | 5 years | |
| Group 2023 | £M | £M | £M | £M |
| Macro fair value hedges of loans and advances to customers | ||||
Swap notional | 10.0 | 1,030.2 | 9,979.2 | 669.8 |
Average fixed rate | 1.1% | 1.7% | 2.6% | 3.9% |
| Macro fair value hedges of shares | ||||
Swap notional | – | 3,825.0 | 4,590.5 | – |
Average fixed rate | – | 4.7% | 4.7% | – |
| Micro fair value hedges of wholesale funding denominated in Sterling | ||||
Swap notional | – | – | 700.0 | – |
Average fixed rate | – | – | 1.4% | – |
| Micro fair value hedges of wholesale funding denominated in Euros | ||||
Swap notional | – | 433.5 | – | – |
Average fixed rate | – | 0.5% | – | – |
| Macro cash flow hedges | ||||
Swap notional | – | – | – | 450.0 |
Average fixed rate | – | – | – | 4.3% |
| Less than | 3 to 12 | 1 to 5 | More than | ||
| 3 months | months | years | 5 years | ||
| Group 2022 | £M | £M | £M | £M | |
| Macro fair value hedges of loans and advances to customers | |||||
Swap notional | 928.7 | 2,051.9 | 7,000.7 | 327.3 | |
Average fixed rate | 0.4% | 0.6% | 1.3% | 2.0% | |
| Macro fair value hedges of shares | |||||
Swap notional | – 3,074.5 | 2,415.0 – | |||
Average fixed rate | – 1.9% | 3.5% – | |||
| Micro fair value hedges of wholesale funding denominated in Sterling | |||||
Swap notional | – | –700.0 | 200.0 | ||
Average fixed rate | – | – 1.4% | 3.8% | ||
| Micro fair value hedges of wholesale funding denominated in Euros | |||||
Swap notional | – | – 443.0 – | |||
Average fixed rate | – | – 0.5% – | |||
| Macro cash flow hedges | |||||
Swap notional | – | – | – 400.0 | ||
Average fixed rate | – | – | – 4.2% | ||
Interest rate swaps | Hedged items | |||||||
| Accumulated fair | ||||||||
Carrying amount (Note 1) | Carrying amount | value adjustments | ||||||
| Notional | ||||||||
| amount | Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | SOFP line | |
| Group 2023 | £M | £M | £M | £M | £M | £M | £M | item |
Hedge of loans and advances to customers | 11,689.2 | 362.5 | (77.0) | 12,085.1 | – | 78.4 | (359.0) | Note 2 |
Hedge of shares | 8,415.5 | 49.4 | (16.6) | – | 8,385.1 | 15.5 | (57.6) | Note 3 |
| Hedge of wholesale | ||||||||
funding denominated in Sterling | 700.0 | – | (59.8) | – | 700.0 | 59.8 | – | Note 4 |
| Hedge of wholesale | ||||||||
funding denominated in Euros | 433.5 | – | (7.7) | – | 433.5 | 7.7 | – | Note 4 |
Interest rate swaps | Hedged items | |||||||
| Accumulated fair | ||||||||
Carrying amount (Note 1) | Carrying amount | value adjustments | ||||||
| Notional | ||||||||
| amount | Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | SOFP line | |
| Group 2022 | £M | £M | £M | £M | £M | £M | £M | item |
Hedge of loans and advances to customers | 10,308.6 | 670.0 | - | 10,521.4 | – | – | (667.1) | Note 2 |
Hedge of shares | 5,489.5 | 3.9 | (74.8) | – | 5,477.0 | 62.5 | (3.5) | Note 3 |
| Hedge of wholesale | ||||||||
funding denominated in Sterling | 900.0 | – | (116.7) | – | 900.0 | 116.6 | – | Note 4 |
| Hedge of wholesale | ||||||||
funding denominated in Euros | 443.0 | – | (20.0) | – | 443.0 | 19.6 | – | Note 4 |
| Accumulated | ||||
| amount of | ||||
| Change in fair | fair value | |||
| value of hedging | Change in fair | Total hedge | adjustments | |
| instrument | value of hedged | ineffectiveness | remaining in the | |
| (Note 1) | item (Note 1) | (Note 2) | SOFP | |
| Group 2023 | £M | £M | £M | £M |
Loans and advances to customers | (366.9) | 386.5 | 19.6 | 148.4 |
Shares | 97.1 | (101.1) | (4.0) | 11.2 |
Wholesale funding denominated in Sterling | 28.3 | (29.8) | (1.5) | (0.6) |
Wholesale funding denominated in Euros | 11.5 | (11.5) | – | (0.4) |
| Accumulated | ||||
| amount of | ||||
| Change in fair | fair value | |||
| value of hedging | Change in fair | Total hedge | adjustments | |
| instrument | value of hedged | ineffectiveness | remaining in the | |
| (Note 1) | item (Note 1) | (Note 2) | SOFP | |
| Group 2022 | £M | £M | £M | £M |
Loans and advances to customers | 533.1 | (548.7) | (15.6) | 81.1 |
Shares | (47.5) | 41.2 | (6.3) | 43.5 |
Wholesale funding denominated in Sterling | (104.1) | 105.5 | 1.4 | (0.8) |
Wholesale funding denominated in Euros | (28.4) | 28.4 | – | (1.1) |
Interest rate swaps | Hedged items | |||||
Carrying amount (Note 1) | Carrying amount | |||||
| Notional | ||||||
| amount | Assets | Liabilities | Assets | Liabilities | SOFP line | |
| Group 2023 | £M | £M | £M | £M | £M | item |
Floating rate liabilities | 450.0 | – | (18.0) | – | (450.0) | Note 2 |
Interest rate swaps | Hedged items | |||||
Carrying amount (Note 1) | Carrying amount | |||||
| Notional | ||||||
| amount | Assets | Liabilities | Assets | Liabilities | SOFP line | |
| Group 2022 | £M | £M | £M | £M | £M | item |
Floating rate liabilities | 400.0 | 2.5 | (3.9) | – | (400.0) | Note 2 |
| Accumulated | ||||
| amount of | Gains reclassified | |||
| Change in fair | fair value | from OCI | ||
| value of hedging | Total hedge | adjustments | to Income | |
| instrument | ineffectiveness | remaining in OCI | Statement | |
| (Note 1) | (Note 2) | (Note3) | (Note 4) | |
| Group 2023 | £M | £M | £M | £M |
Floating rate liabilities | 128.1 | 0.2 | 101.2 | 26.7 |
| Accumulated | Gains reclassified | |||
| Change in fair | amount of fair | from OCI | ||
| value of hedging | Total hedge | value adjustments | to Income | |
| instrument | ineffectiveness | remaining in OCI | Statement | |
| (Note 1) | (Note 2) | (Note3) | (Note 4) | |
| Group 2022 | £M | £M | £M | £M |
Floating rate liabilities | 118.3 | 0.2 | 112.9 | 5.2 |
Group 2023 | Society 2023 | |||||
| Fair value | Carrying | Fair | Carrying | Fair | ||
| hierarchy | value | value | value | value | ||
| level | £M | £M | £M | £M | ||
| Financial assets: | ||||||
Cash in hand and balances with the Bank of England | Level 1 | 2,830.0 | 2,830.0 | 2,830.0 | 2,830.0 | |
Loans and advances to credit institutions | i) | Level 2 | 213.7 | 213.7 | 109.2 | 109.2 |
| Loans and advances to customers | ||||||
Loans fully secured on residential property | ii) | Level 3 | 21,782.9 | 21,375.6 | 21,782.9 | 21,375.6 |
Other loans | ii) | Level 2 | 4.7 | 4.7 | 4.7 | 4.7 |
| Financial liabilities: | ||||||
Shares | ii) | Level 2 | 20,793.0 | 20,747.2 | 20,793.0 | 20,747.2 |
Amounts owed to credit institutions | iii) | Level 2 | 1,869.3 | 1,869.3 | 1,869.3 | 1,869.3 |
Amounts owed to other customers | ii) | Level 2 | 169.9 | 169.9 | 521.6 | 521.6 |
Debt securities in issue | iv) | Level 1 | 2,400.3 | 2,365.3 | 2,394.8 | 2,357.6 |
Debt securities in issue | iv) | Level 2 | 349.8 | 349.9 | – | – |
Subordinated liabilities | v) | Level 1 | 349.9 | 322.1 | 349.9 | 322.1 |
Subscribed capital | v) | Level 1 | 33.0 | 51.3 | 33.0 | 51.3 |
Group 2022 | Society 2022 | |||||
| Fair value | Carrying | Fair | Carrying | Fair | ||
| hierarchy | value | value | value | value | ||
| level | £M | £M | £M | £M | ||
| Financial assets: | ||||||
Cash in hand and balances with the Bank of England | Level 1 | 2,958.1 | 2,958.1 | 2,958.1 | 2,958.1 | |
Loans and advances to credit institutions | i) | Level 2 | 235.9 | 235.9 | 83.3 | 83.3 |
| Loans and advances to customers | ||||||
Loans fully secured on residential property | ii) | Level 3 | 20,324.3 | 19,734.9 | 20,324.3 | 19,734.9 |
Other loans | ii) | Level 2 | 7.0 | 7.0 | 7.0 | 7.0 |
| Financial liabilities: | ||||||
Shares | ii) | Level 2 | 17,520.4 | 17,635.6 | 17,520.4 | 17,635.6 |
Amounts owed to credit institutions | iii) | Level 2 | 2,268.4 | 2,268.4 | 2,268.4 | 2,268.4 |
Amounts owed to other customers | ii) | Level 2 | 229.7 | 229.7 | 404.7 | 404.7 |
Debt securities in issue | iv) | Level 1 | 2,601.0 | 2,664.8 | 2,620.2 | 2,644.1 |
Debt securities in issue | iv) | Level 2 | 110.0 | 110.2 | – – | |
Subordinated liabilities | v) | Level 1 | 309.1 | 305.3 | 309.1 | 305.3 |
Subscribed capital | v) | Level 1 | 197.6 | 245.6 | 197.6 | 245.6 |
| Level 1 | Level 2 | Level 3 | Total | |
| Group 2023 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 965.3 | 1,550.3 | – | 2,515.6 |
Derivative financial instruments | – | 443.6 | – | 443.6 |
Loans and advances to customers | – | – | 153.6 | 153.6 |
Fair value adjustment for hedged risk on loans and advances to customers | – | – | (132.3) | (132.3) |
Total assets | 965.3 | 1,993.9 | 21.3 | 2,980.5 |
| Liabilities: | ||||
Fair value adjustment for hedged risk on shares | – | 31.9 | – | 31.9 |
Derivative financial instruments | – | 218.1 | 14.9 | 233.0 |
Debt securities in issue | – | (41.5) | – | (41.5) |
Subordinated liabilities | – | (26.0) | – | (26.0) |
Total liabilities | – | 182.5 | 14.9 | 197.4 |
| Level 1 | Level 2 | Level 3 | Total | |
| Group 2022 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 396.7 | 990.0 | –1,386.7 | |
Derivative financial instruments | –679.9 | –679.9 | ||
Loans and advances to customers | – | –161.9 | 161.9 | |
Fair value adjustment for hedged risk on loans and advances to customers | – | –(585.9) | (585.9) | |
Total assets | 396.7 | 1,669.9 | (424.0) | 1,642.6 |
| Liabilities: | ||||
Fair value adjustment for hedged risk on shares | –(100.7) | –(100.7) | ||
Derivative financial instruments | –225.0 | 26.9 | 251.9 | |
Total liabilities | –124.3 | 26.9 | 151.2 | |
| Level 1 | Level 2 | Level 3 | Total | |
| Society 2023 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 965.3 | 1,550.3 | – | 2,515.6 |
Derivative financial instruments | – | 443.6 | – | 443.6 |
Loans and advances to customers | – | – | 153.6 | 153.6 |
Fair value adjustment for hedged risk on loans and advances to customers | – | – | (132.3) | (132.3) |
Total assets | 965.3 | 1,993.9 | 21.3 | 2,980.5 |
| Liabilities: | ||||
Fair value adjustment for hedged risk on shares | – | 31.9 | – | 31.9 |
Derivative financial instruments | – | 201.6 | 31.2 | 232.8 |
Debt securities in issue | – | (33.8) | – | (33.8) |
Subordinated liabilities | – | (26.0) | – | (26.0) |
Total liabilities | – | 173.7 | 31.2 | 204.9 |
| Level 1 | Level 2 | Level 3 | Total | |
| Society 2022 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 396.7 | 1,056.1 | –1,452.8 | |
Derivative financial instruments | –679.5 | –679.5 | ||
Loans and advances to customers | – | –161.9 | 161.9 | |
Fair value adjustment for hedged risk on loans and advances to customers | – | –(585.9) | (585.9) | |
Total assets | 396.7 | 1,735.6 | (424.0) | 1,708.3 |
| Liabilities: | ||||
Fair value adjustment for hedged risk on shares | –(100.7) | –(100.7) | ||
Derivative financial instruments | –205.0 | 32.2 | 237.2 | |
Total liabilities | –104.3 | 32.2 | 136.5 | |
| Fair value | ||||
| Derivative | Loans and | adjustment | ||
| financial | advances to | for hedged | ||
| instruments | customers | risk | Total | |
| Group 2023 | £M | £M | £M | £M |
At 1 January 2023 | (26.9) | 161.9 | (585.9) | (450.9) |
Total gains / (losses) in the Income Statement | 1.4 | (6.9) | – | (5.5) |
Movement in fair value adjustment for hedged risk on loans and advances to customers | – | – | 453.6 | 453.6 |
Net repayment in the year | 10.6 | (1.4) | – | 9.2 |
At 31 December 2023 | (14.9) | 153.6 | (132.3) | 6.4 |
| Fair value | ||||
| Derivative | Loans and | adjustment | ||
| financial | advances to | for hedged | ||
| instruments | customers | risk | Total | |
| Group 2022 | £M | £M | £M | £M |
At 1 January 2022 | (77.6) | 215.5 | (169.1) | (31.2) |
Total gains / (losses) in the Income Statement | 50.7 | (53.9) | –(3.2) | |
Movement in fair value adjustment for hedged risk on loans and advances to customers | – | –(416.8) | (416.8) | |
Net repayment in the year | – | 0.3 | – 0.3 | |
At 31 December 2022 | (26.9) | 161.9 | (585.9) | (450.9) |
| Fair value | ||||
| Derivative | Loans and | adjustment | ||
| financial | advances to | for hedged | ||
| instruments | customers | risk | Total | |
| Society 2023 | £M | £M | £M | £M |
At 1 January 2023 | (32.2) | 161.9 | (585.9) | (456.2) |
Total losses in the Income Statement | (6.5) | (6.9) | – | (13.4) |
Movement in fair value adjustment for hedged risk on loans and advances to customers | – | – | 453.6 | 453.6 |
Net repayment in the year | 7.5 | (1.4) | – | 6.1 |
At 31 December 2023 | (31.2) | 153.6 | (132.3) | (9.9) |
| Fair value | ||||
| Derivative | Loans and | adjustment | ||
| financial | advances to | for hedged | ||
| instruments | customers | risk | Total | |
| Society 2022 | £M | £M | £M | £M |
At 1 January 2022 | (77.9) | 215.5 | (169.1) | (31.5) |
Total gains / (losses) in the Income Statement | 45.7 | (53.9) | –(8.2) | |
Movement in fair value adjustment for hedged risk on loans and advances to customers | – | –(416.8) | (416.8) | |
Net repayment in the year | – | 0.3 | – 0.3 | |
At 31 December 2022 | (32.2) | 161.9 | (585.9) | (456.2) |
| Relationship of | ||||||
| Fair value at | Fair value at | Significant | unobservable | |||
| Financial assets / | 31 December | 31 December | Fair value | Valuation technique(s) and | unobservable | inputs to |
| financial liabilities | 2023 | 2022 | hierarchy | key input(s) | input(s) | fair value |
| Investment | Group | Group | Level 1 | Quoted bid prices in an active | N/A | N /A |
| securities (Gilts and | Assets - £965.3 | Assets - £396.7 | market sourced from third party | |||
| Treasury Bills) | million | million | data providers. | |||
| Society | Society | |||||
| Assets - £965.3 | Assets - £396.7 | |||||
| million | million | |||||
| Investment | Group | Group | Level 2 | Valuations are sourced from third | N/A | N /A |
| securities | Assets - | Assets - £990.0 | party data providers. The nature | |||
| (excluding Gilts and | £1,550.3 | million | of these instruments means that | |||
| Treasury Bills) | million | Society | while a market exists, pricing | |||
| Society | Assets - | activity may be limited. | ||||
| Assets - | £1,056.1 | |||||
| £1,550.3 | million | |||||
| million | ||||||
| Derivative financial | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N /A |
| instruments | Assets - | Assets - | cash flows are estimated based | |||
| (interest rate | £442.8 million | £679.5 million | on forward interest rates (from | |||
| swaps) | and Liabilities - | and Liabilities - | observable yield curves at the | |||
| £208.7 million | £218.7 million | end of the reporting period) and | ||||
| Society | Society | contract interest rates, discounted | ||||
| Assets - | Assets - | at a rate that reflects the credit | ||||
| £442.8 million | £679.5 million | risk exposure to the various | ||||
| and Liabilities - | and Liabilities - | counterparties. | ||||
| £197.6 million | £198.7 million | |||||
| Derivative financial | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N /A |
| instruments (cross | Assets - | Assets - £0.4 | cash flows are estimated based | |||
| currency swaps) | £0.8 million | million and | on forward interest rates (from | |||
| and Liabilities - | Liabilities - | observable yield curves at the | ||||
| £5.4 million | £2.6 million | end of the reporting period) and | ||||
| Society | Society | contract interest rates discounted | ||||
| Assets - £0.8 | Liabilities - | at a rate that reflects the credit | ||||
| million | £2.6 million | risk exposure to the various | ||||
| counterparties. Any foreign | ||||||
| currency amounts are translated | ||||||
| into sterling at the contract | ||||||
| exchange rate. | ||||||
| Derivative financial | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N /A |
| instruments (equity | Liabilities - | Liabilities - | cash flows are estimated based | |||
| release swaps) | £4.0 million | £3.7 million | on forward interest rates (from | |||
| (Level 2) | Society | Society | observable yield curves at the | |||
| Liabilities - | Liabilities - | end of the reporting period) and | ||||
| £4.0 million | £3.7 million | contract interest rates discounted | ||||
| at a rate that reflects the credit | ||||||
| risk exposure to the counterparty. | ||||||
| The profile of future notional | ||||||
| amounts is specified in the | ||||||
| contract. |