| Group | Group | Society | Society | ||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | £M | £M | £M | £M | |
| Interest receivable and similar income | |||||
Accounted for using effective interest rate method* | 3 | 1,279.9 | 946.7 | ||
Other | 3 | 304.1 | 313.8 | ||
Total interest receivable and similar income | 1,584.0 | 1,260.5 | |||
Interest payable and similar charges | 4 | ( | ( | (1,221.4) | (923.1) |
Net interest receivable | 362.6 | 337.4 | |||
Fees and commissions receivable | 5.1 | 5.2 | |||
Fees and commissions payable | ( | ( | (0.3) | (0.6) | |
Fair value gains/(losses) from financial instruments | 5 | ( | 6.0 | (16.0) | |
Other operating (expense)/income | 24 | ( | (21.4) | 22.5 | |
Total income | 352.0 | 348.5 | |||
Administrative expenses | 6 | ( | ( | (185.4) | (159.9) |
Depreciation and amortisation | 16,17 | ( | ( | (10.6) | (9.1) |
Impairment release/(charge) on loans and advances to customers | 8 | ( | 5.7 | (6.1) | |
Impairment of property, plant and equipment and intangible assets | 16,17 | ( | ( | (17.5) | (0.2) |
Provisions charge | 22 | ( | ( | (10.3) | (0.7) |
Operating profit and profit before tax | 133.9 | 172.5 | |||
Tax expense | 9 | ( | ( | (36.2) | (45.3) |
Profit for the financial year | 127.2 |
| Group | Group | Society | Society | ||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | £M | £M | £M | £M | |
Profit for the financial year | 127.2 | ||||
| Items that may subsequently be reclassified to profit and loss: | |||||
Fair value gains recorded in cash flow hedge reserve | 19.1 | 15.0 | |||
Gains previously recorded in cash flow hedge reserve amortised through profit or loss | ( | ( | (27.9) | (26.7) | |
Fair value (losses)/gains on investment securities measured at fair value through other comprehensive income | ( | (18.1) | 13.4 | ||
(Gains)/losses on investment securities measured through other comprehensive income reclassified to profit or loss on disposal | ( | (1.3) | 1.4 | ||
Tax relating to items that may subsequently be reclassified | 7.0 | 0.5 | |||
Effect of change in corporation tax rate | 0.8 | 0.1 | |||
| Items that may not subsequently be reclassified to profit and loss: | |||||
Actuarial gain/(loss) on retirement benefit surplus | 25 | ( | 0.7 | (0.9) | |
Change in asset ceiling on retirement benefits | 25 | ( | (4.2) | – | |
Tax relating to items that may not be reclassified | 0.9 | – | |||
Effect of change in corporation tax rate | ( | 0.1 | (0.1) | ||
Total comprehensive income for the year | 74.8 | 129.9 |
| Group | Group | Society | Society | ||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | £M | £M | £M | £M | |
| Assets | |||||
| Liquid assets | |||||
Cash in hand and balances with the Bank of England | 11 | 2,443.2 | 2,830.0 | ||
Loans and advances to credit institutions | 11 | 15.2 | 109.2 | ||
Investment securities | 12 | 3,950.0 | 2,515.6 | ||
Derivative financial instruments | 31 | 371.1 | 443.6 | ||
Loans and advances to customers | 13 | ||||
Loans fully secured on residential property | 24,402.7 | 21,782.9 | |||
Other loans | 147.8 | 158.3 | |||
Fair value adjustment for hedged risk on loans and advances to customers | ( | ( | (173.1) | (132.3) | |
Other assets, prepayments and accrued income | 14 | 444.5 | 431.8 | ||
Current tax assets | – | 9.8 | |||
Deferred tax assets | 26 | – | 3.0 | ||
Intangible assets | 16 | 35.1 | 29.8 | ||
Property, plant and equipment | 17 | 45.4 | 64.5 | ||
Retirement benefit surplus | 25 | – | 2.9 | ||
Total assets | 31,681.9 | 28,249.1 | |||
| Liabilities | |||||
Shares | 18 | 24,529.8 | 20,793.0 | ||
Fair value adjustment for hedged risk on shares | 8.8 | 31.9 | |||
Derivative financial instruments | 31 | 117.2 | 232.8 | ||
Amounts owed to credit institutions | 1,244.2 | 1,869.3 | |||
Amounts owed to other customers | 19 | 791.1 | 521.6 | ||
Debt securities in issue | 20 | 2,495.6 | 2,361.0 | ||
Other liabilities and accruals | 21 | 416.0 | 410.2 | ||
Current tax liabilities | 0.6 | – | |||
Deferred tax liabilities | 26 | 21.1 | 35.3 | ||
Provisions for liabilities and charges | 22 | 4.2 | 1.3 | ||
Retirement benefit obligation | 25 | 0.5 | – | ||
Subordinated liabilities | 23 | 334.2 | 323.9 | ||
Subscribed capital | 24 | 8.0 | 33.0 | ||
Total liabilities | 29,971.3 | 26,613.3 | |||
General reserve | 1,637.4 | 1,540.9 | |||
Cash flow hedge reserve | 66.6 | 74.3 | |||
Fair value reserve | ( | (9.3) | 4.7 | ||
Revaluation reserve | 1.6 | 1.6 | |||
Other reserve | 14.3 | 14.3 | |||
Total liabilities and equity | 31,681.9 | 28,249.1 |
| Cash flow | Total equity | |||||
| General | hedge | Fair value | Revaluation | Other | attributable | |
| reserve | reserve | reserve | reserve | reserve* | to members | |
| Group 2024 | £M | £M | £M | £M | £M | £M |
At | ||||||
Comprehensive income/(expense) for the year | ( | ( | ||||
At | ( | |||||
| 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/(expense) for the year | ( | ( | ||||
At 31 December 2023 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
Profit before tax | 133.9 | 172.5 | ||
| Adjusted for: | ||||
| Impairment (release)/charge | ( | (5.7) | 6.1 | |
| Provisions charge | 10.3 | 0.7 | ||
| Depreciation and amortisation | 10.6 | 9.1 | ||
| Impairment of property, plant and equipment and intangible assets | 17.5 | 0.2 | ||
| Fair value of collateral loan which represents a pool of equity release mortgages | 7.6 | 6.9 | ||
Non-cash and other items | ( | 9.8 | (30.6) | |
Cash generated from operations | 184.0 | 164.9 | ||
| Changes in operating assets and liabilities: | ||||
Derivative financial instruments | ( | ( | (21.4) | (44.4) |
Loans and advances to customers | ( | ( | (2,611.2) | (1,461.0) |
Loans and advances to credit institutions | ( | 77.8 | (7.1) | |
Other operating assets | ( | (11.7) | 16.1 | |
Shares | 3,736.8 | 3,272.6 | ||
Amounts owed to credit institutions and other customers | ( | ( | (355.6) | (282.2) |
Other operating liabilities | ( | (0.1) | (219.4) | |
Taxation paid | ( | ( | (28.2) | (49.6) |
Net cash flows from operating activities | 970.4 | 1,389.9 | ||
| Cash flows from investing activities | ||||
Purchase of investment securities | ( | ( | (5,124.3) | (2,882.9) |
Proceeds from sale and redemption of investment securities | 3,689.3 | 1,840.2 | ||
Purchase of intangible assets | ( | ( | (12.4) | (12.5) |
Purchase of property, plant and equipment | ( | ( | (3.0) | (1.9) |
Net cash flows from investing activities | ( | ( | (1,450.4) | (1,057.1) |
| Cash flows from financing activities | ||||
Net proceeds from issue of debt securities | 560.2 | 0.4 | ||
Repayments of debt securities in issue | ( | ( | (433.4) | (269.9) |
Repayments of subscribed capital | ( | ( | (48.4) | (171.2) |
Principal lease payments | ( | ( | (1.4) | (1.4) |
Net cash flows from financing activities | ( | 77.0 | (442.1) | |
Net decrease in cash and cash equivalents | ( | ( | (403.0) | (109.3) |
Cash and cash equivalents at the beginning of the year | 2,861.4 | 2,970.7 | ||
Cash and cash equivalents at the end of the year | 2,458.4 | 2,861.4 | ||
| Additional information on operational cash flows from interest | ||||
Interest paid | 1,137.1 | 780.0 | ||
Interest received | 1,279.9 | 946.7 |
| 31 Dec | 31 Dec | |
| 2024 | 2023 | |
| Central scenario | ||
| Central scenario reflecting stronger growth in the economy in later years as inflation drops back to target | ||
and households enjoy real wage growth. Economic growth in this scenario is further supported through gradual reductions in the BoE base rate (BBR) and increasing levels of government spending and investment. | 50% | 50% |
| The scenario assumes that, as additional people return to the labour market, levels of unemployment increase | ||
| slightly from current levels and then subsequently reduce as growth generates more employment opportunities | ||
| in the later years. | ||
| Downside scenario | ||
Downside scenario as modelled in the Group’s risk management process reflecting a ‘1 in 20’ stress scenario, with weak consumer spending resulting in a reduction in gross domestic product (GDP), a rise in unemployment | 25% | 25% |
| and reductions in house prices as demand falls due to weaker affordability. The scenario assumes that base rate | ||
initially rises to help reduce entrenched level of higher inflation, before being cut in order to tackle the effects of the would-be recession on the UK economy. | ||
| Alternative downside scenario | ||
Alternative scenario representing a more severe downturn than in the downside scenario. This initially has very high levels of persistent inflation resulting in a period of higher BBR to reduce demand, with the economy then subject to a further external shock resulting in sharp falls to consumer confidence, steep falls in demand, and falling growth. These conditions drive peak unemployment to 8.4%, with a fall in demand across the housing | 10% | 20% |
market, causing greater reductions in house prices in the earlier years of the forecast. As demand collapses, BBR is then reduced quickly to try and stimulate the economy. | ||
| Growth scenario | ||
Growth scenario representing a more optimistic view of the current economic outlook than assumed in the central scenario, including higher GDP as investment in AI drives an increase in productivity and has a positive | 15% | 5% |
| impact on the unemployment rate. The scenario assumes that as inflation returns to target, further support | ||
| comes from base rate being reduced to a long run rate of 3.0%. |
| 2025 | 2026 | 2027 | 2028 | 2029 | ||
Scenario/weighting | Assumption | % | % | % | % | % |
| Central | House price inflation | 2.80 | 3.00 | 3.00 | 2.50 | 2.50 |
Unemployment rate (31 December) | 4.40 | 4.30 | 4.20 | 4.20 | 4.20 | |
| 50% | Gross domestic product growth | 1.50 | 1.60 | 1.60 | 1.60 | 1.50 |
Base rate (31 December) | 4.00 | 3.50 | 3.25 | 3.25 | 3.25 | |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | ||
| Downside | 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 | |
| 25% | Gross domestic product growth | (0.75) | (1.25) | 1.00 | 1.00 | 1.00 |
Base rate (31 December) | 6.00 | 3.00 | 0.75 | 0.25 | 0.25 | |
| Alternative | House price inflation | (20.00) | (5.00) | (4.00) | 0.00 | 1.00 |
| downside | 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 | |
| 10% | Base rate (31 December) | 6.50 | 4.50 | 1.00 | 0.10 | 0.10 |
| Growth | House price inflation | 4.20 | 3.00 | 3.00 | 3.00 | 2.75 |
Unemployment rate (31 December) | 4.20 | 4.00 | 3.80 | 3.80 | 3.70 | |
| 15% | Gross domestic product growth | 1.90 | 2.20 | 2.20 | 2.20 | 2.10 |
Base rate (31 December) | 4.00 | 3.50 | 3.25 | 3.00 | 3.00 | |
| Weighted* | House price inflation | (3.40) | 0.95 | 1.55 | 1.70 | 2.00 |
Unemployment rate (31 December) | 5.20 | 5.40 | 5.00 | 4.90 | 4.90 | |
Gross domestic product growth | 0.80 | 0.40 | 1.60 | 1.50 | 1.50 | |
Base rate (31 December) | 4.75 | 3.50 | 2.40 | 2.15 | 2.15 |
| 2024 | 2025 | 2026 | 2027 | 2028 | ||
Scenario/weighting | Assumption | % | % | % | % | % |
| Central | 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 | |
| 50% | 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 | |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | ||
| Downside | 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 | |
| 25% | 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 | |
| Alternative | House price inflation | (20.00) | (5.00) | (4.00) | 0.00 | 1.00 |
| downside | 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 | |
| 20% | Base rate (31 December) | 6.50 | 4.50 | 1.00 | 0.10 | 0.10 |
| Growth | 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 | |
| 5% | 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 | |
| Weighted* | 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 |
| + 10.0 | + 5.0 | - 5.0 | - 10.0 | |
| percentage | percentage | percentage | percentage | |
| points | points | points | points | |
(Decrease)/increase in impairment loss provisions (£M) | (1.2) | (0.6) | 1.0 | 2.3 |
| + 2.0 | + 1.0 | - 1.0 | - 2.0 | |
| percentage | percentage | percentage | percentage | |
| points | point | point | points | |
Increase/(decrease) in impairment loss provisions (£M) | 2.5 | 1.1 | (0.2) | (0.3) |
| 2024 | 2023 | |
| £M | £M | |
| (Decrease)/increase in impairment loss provisions if scenarios are weighted 100%: | ||
Central | (12.3) | (12.9) |
Downside | 12.8 | 1.9 |
Alternative downside | 91.9 | 58.5 |
Growth | (12.8) | (14.8) |
Assumption | Sensitivity modelled for current assumption | (Decrease)/increase in PMA (£M) |
| Number of borrowers that will migrate to Stage 3 due to risk | (Decrease)/increase by 5 percentage points | (1.8)/1.9 |
| of shortfall | ||
| £100 threshold above which shortfall against mortgage | (Increase threshold to £200)/reduce threshold to 1p | (0.9)/1.1 |
| 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 | (1.1)/1.0 |
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 financial year |
Assumption | Sensitivity modelled for current assumption | (Decrease)/increase in fair value of collateral loan (£M) |
Discount rate | +/- 1 percentage point | (10.1)/11.4 |
Property price volatility | +/- 3 percentage points | (3.9)/3.5 |
Sales price haircut | +/- 5 percentage points | (3.1)/2.7 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £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 | 972.7 | 693.3 | 972.7 | 693.3 |
On other loans and advances to customers | 0.4 | 0.5 | 0.4 | 0.5 |
On liquid assets | 160.4 | 159.7 | 154.0 | 154.1 |
Total interest receivable on instruments held at amortised cost | 1,133.5 | 853.5 | 1,127.1 | 847.9 |
| On instruments held at fair value through other comprehensive income: | ||||
On investment securities | 150.1 | 93.8 | 152.8 | 98.8 |
Total interest receivable calculated using the effective interest rate method | 1,283.6 | 947.3 | 1,279.9 | 946.7 |
| Similar income on instruments held at fair value through profit or loss: | ||||
| On other loans and advances to customers | 13.9 | 12.0 | 13.9 | 12.0 |
| Net income on derivatives that hedge financial assets and are designated in accounting | 287.0 | 298.6 | 287.0 | 298.6 |
| hedge relationships | ||||
Net income on derivatives that hedge financial assets and are not designated in accounting hedge relationships | 7.6 | 5.7 | 3.2 | 3.2 |
Total similar income on instruments held at fair value through profit or loss | 308.5 | 316.3 | 304.1 | 313.8 |
Total interest receivable and similar income | 1,592.1 | 1,263.6 | 1,584.0 | 1,260.5 |
| Included in the above is: | ||||
Interest receivable on impaired financial assets | 16.7 | 13.3 | 16.7 | 13.3 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
| Interest payable on instruments held at amortised cost: | ||||
On shares held by individuals | 904.7 | 551.7 | 904.7 | 551.7 |
| On deposits and other borrowings: | ||||
Wholesale and other funding | 246.9 | 233.7 | 217.8 | 223.8 |
Lease liabilities | 0.2 | 0.2 | 0.2 | 0.2 |
On subordinated liabilities | 6.2 | 6.3 | 6.2 | 6.3 |
On subscribed capital | 1.2 | 9.2 | 1.2 | 9.2 |
Total interest payable on instruments held at amortised cost | 1,159.2 | 801.1 | 1,130.1 | 791.2 |
| 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 | 48.3 | 101.9 | 58.4 | 104.1 |
Net charges on derivatives which hedge financial liabilities and are not designated in accounting hedge relationships | 21.7 | 23.0 | 32.9 | 27.8 |
Total similar charges on instruments held at fair value through profit or loss | 70.0 | 124.9 | 91.3 | 131.9 |
Total interest payable and similar charges | 1,229.2 | 926.0 | 1,221.4 | 923.1 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
| Fair value hedge relationships | ||||
Derivatives designated in fair value hedge relationships | (3.3) | (281.5) | (3.3) | (293.3) |
Fair value adjustment for hedged risk of hedged items | (20.7) | 252.5 | (20.7) | 264.3 |
| Cash flow hedge relationships | ||||
Derivatives designated in cash flow hedge relationships | 29.9 | 26.9 | 29.9 | 26.9 |
| Derivatives not designated in accounting hedge relationships | ||||
Equity release swaps | 11.1 | 0.7 | 11.1 | 0.7 |
Cross currency swaps net of retranslation on matched Euro liabilities | 0.9 | 1.6 | – | 0.2 |
Other derivatives | – | – | (3.4) | (7.9) |
| Other financial instruments measured at fair value through profit or loss | ||||
Collateral loan which represents a pool of equity release mortgages | (7.6) | (6.9) | (7.6) | (6.9) |
Total fair value gains/(losses) from financial instruments | 10.3 | (6.7) | 6.0 | (16.0) |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
| Staff costs | ||
Wages and salaries* | 80.3 | 73.3 |
Social security costs | 8.9 | 8.2 |
Pension costs | 12.1 | 10.8 |
Temporary staff | 3.1 | 9.0 |
Other staff costs | 1.7 | 1.6 |
Remuneration of auditor (see below) | 1.2 | 1.1 |
| Other administrative expenses | ||
Technology | 19.8 | 17.6 |
Development activity | 23.8 | 8.9 |
Property | 7.6 | 7.3 |
Legal and professional fees | 3.8 | 3.5 |
Marketing | 6.1 | 5.3 |
Regulatory fees | 7.1 | 2.8 |
Postage and stationery | 2.5 | 2.1 |
Recruitment and training | 1.6 | 2.1 |
Other | 5.8 | 6.3 |
Total administrative expenses | 185.4 | 159.9 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £‘000 | £‘000 | |
Fee payable to the Society’s auditor for the audit of the Society’s annual accounts | 1,029.0 | 916.2 |
Fees payable to the Society’s auditor for the audit of the Society’s subsidiaries | 84.0 | 28.2 |
Total audit fees | 1,113.0 | 944.4 |
Assurance services | 130.0 | 170.8 |
Total non-audit fees | 130.0 | 170.8 |
Total auditor’s remuneration | 1,243.0 | 1,115.2 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| Number | Number | |
Central administration | 1,551 | 1,493 |
Branches | 295 | 295 |
Total monthly average number of people employed | 1,846 | 1,788 |
Total monthly average number of full time equivalent employees | 1,662 |
| Loans fully | ||||
| secured on | Loans fully | |||
| residential | secured on | Other | ||
| property | land | loans | Total | |
| Group & Society 2024 | £M | £M | £M | £M |
| Impairment loss provision: | ||||
At 1 January 2024 | 53.5 | 1.4 | – | 54.9 |
Charge/(credit) for the year | (4.6) | (0.9) | – | (5.5) |
Amounts written off during the year | (3.1) | – | – | (3.1) |
Movement in foreign exchange rate | (0.4) | – | – | (0.4) |
At 31 December 2024 | 45.4 | 0.5 | – | 45.9 |
| Income Statement | ||||
Charge/(credit) for the year | (4.6) | (0.9) | – | (5.5) |
Recoveries of amounts previously written off | (0.2) | – | – | (0.2) |
Total income statement charge/(credit) | (4.8) | (0.9) | – | (5.7) |
| 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 |
Group & Society 2024 | Group & Society 2023 | |||||
| Impairment | Impairment | |||||
| Gross | loss | Provision | Gross | loss | Provision | |
| exposure | provision | coverage | exposure | provision | coverage | |
| £M | £M | % | £M | £M | % | |
| Retail mortgages | ||||||
Stage 1 | 19,674.0 | 7.9 | 0.04 | 17,670.1 | 4.8 | 0.03 |
Stage 2 and <30 days past due | 4,385.8 | 21.5 | 0.49 | 3,791.4 | 29.0 | 0.76 |
Stage 2 and 30+ days past due | 95.5 | 1.8 | 1.88 | 111.0 | 2.9 | 2.61 |
Stage 3 and <90 days past due | 145.4 | 2.0 | 1.38 | 125.0 | 2.1 | 1.68 |
Stage 3 and 90+ days past due | 147.4 | 11.9 | 8.07 | 138.9 | 14.4 | 10.37 |
Total retail mortgages | 24,448.1 | 45.1 | 0.18 | 21,836.4 | 53.2 | 0.24 |
| Loan commitments | ||||||
Stage 1 | 1,640.6 | 0.3 | 0.02 | 1,268.9 | 0.3 | 0.02 |
Total impairment loss provision | 26,088.7 | 45.4 | 0.17 | 23,105.3 | 53.5 | 0.23 |
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 2024 | £M | £M | £M | £M | £M | £M | £M | £M |
At 1 January 2024 | 17,670.1 | 4.8 | 3,902.4 | 31.9 | 263.9 | 16.5 | 21,836.4 | 53.2 |
| Transfers resulting in increased | ||||||||
| impairment loss provision: | ||||||||
From Stage 1 to Stage 2 | (2,290.0) | (0.6) | 2,290.0 | 4.4 | – | – | – | 3.8 |
From Stage 1 to Stage 3 | (42.4) | (0.1) | – | – | 42.4 | 0.9 | – | 0.8 |
From Stage 2 to Stage 3 | – | – | (76.8) | (0.9) | 76.8 | 2.1 | – | 1.2 |
| Transfers resulting in reduced | ||||||||
| impairment loss provision: | ||||||||
From Stage 2 to Stage 1 | 1,319.2 | 0.3 | (1,319.2) | (3.1) | – | – | – | (2.8) |
From Stage 3 to Stage 1 | 7.5 | – | – | – | (7.5) | – | – | – |
From Stage 3 to Stage 2 | – | – | 32.3 | 0.1 | (32.3) | (0.5) | – | (0.4) |
| Change in impairment loss | – | – | – | – | – | 0.5 | – | 0.5 |
| provision resulting from loan | ||||||||
| modifications | ||||||||
Other remeasurement of impairment loss provision | – | 2.1 | – | (8.8) | – | (0.9) | – | (7.6) |
| (no movement in stage) | ||||||||
New advances | 6,674.3 | 2.1 | 120.5 | 0.6 | 1.2 | – | 6,796.0 | 2.7 |
Redemptions and repayments | (3,664.7) | (0.7) | (467.9) | (0.9) | (51.7) | (1.6) | (4,184.3) | (3.2) |
Write offs | – | – | – | – | – | (3.1) | – | (3.1) |
At 31 December 2024 | 19,674.0 | 7.9 | 4,481.3 | 23.3 | 292.8 | 13.9 | 24,448.1 | 45.1 |
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 | – | (2.3) | – | (1.1) | – | 2.4 | – | (1.0) |
| (no movement in stage) | ||||||||
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 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
| Analysis of charge in the year | ||||
| Current tax | ||||
UK corporation tax on profits for the year | 38.5 | 45.1 | 38.5 | 45.1 |
Adjustments in respect of prior year | 0.1 | (0.2) | 0.1 | (0.2) |
Total current tax | 38.6 | 44.9 | 38.6 | 44.9 |
| Deferred tax | ||||
Current year | (0.8) | 2.6 | (2.2) | 0.3 |
Adjustments for changes in tax rates | (0.2) | 0.1 | (0.2) | 0.1 |
Total deferred tax | (1.0) | 2.7 | (2.4) | 0.4 |
Total tax charge | 37.6 | 47.6 | 36.2 | 45.3 |
| Tax charged/(credited) to other comprehensive income | ||||
Deferred tax current year credit | (8.8) | – | (8.8) | – |
Total tax credit to other comprehensive income | (8.8) | – | (8.8) | – |
| Factors affecting total tax charge for the year: | ||||
Profit on ordinary activities before tax | 137.5 | 181.5 | 133.9 | 172.5 |
| Profit on ordinary activities multiplied by standard rate of corporation tax | ||||
in the UK of 25.0% (2023: 23.5%) | 34.4 | 42.7 | 33.5 | 40.6 |
| Effects of: | ||||
Banking surcharge | 1.5 | 4.4 | 1.5 | 4.4 |
Adjustments in respect of prior year (current tax) | – | (0.2) | – | (0.2) |
Expenses not deductible for tax purposes | 1.3 | 0.3 | 1.3 | 0.3 |
Other differences | 0.4 | 0.4 | (0.1) | 0.2 |
Total current tax | 37.6 | 47.6 | 36.2 | 45.3 |
| Amortised | ||||
| cost | FVOCI | FVTPL | Total | |
| Group 2024 | £M | £M | £M | £M |
| Financial assets: | ||||
Cash in hand and balances with the Bank of England | 2,443.2 | – | – | 2,443.2 |
Loans and advances to credit institutions | 152.3 | – | – | 152.3 |
Investment securities | 10.5 | 3,939.5 | – | 3,950.0 |
Derivative financial instruments | – | 8.1 | 363.0 | 371.1 |
| Loans and advances to customers: | ||||
Loans fully secured on residential property | 24,402.7 | – | – | 24,402.7 |
Other loans | 2.8 | – | 145.0 | 147.8 |
Fair value adjustment for hedged risk on loans and advances to customers | – | – | (173.1) | (173.1) |
Other assets, prepayments and accrued income* | 221.4 | – | – | 221.4 |
Total financial assets | 27,232.9 | 3,947.6 | 334.9 | 31,515.4 |
| Financial liabilities: | ||||
Shares | 24,529.8 | – | – | 24,529.8 |
Fair value adjustment for hedged risk on shares | – | – | 8.8 | 8.8 |
Derivative financial instruments | – | – | 98.0 | 98.0 |
Amounts owed to credit institutions | 1,244.2 | – | – | 1,244.2 |
Amounts owed to other customers | 159.3 | – | – | 159.3 |
Debt securities in issue | 3,162.5 | – | (30.8) | 3,131.7 |
Other liabilities and accruals* | 316.7 | – | – | 316.7 |
Subordinated liabilities | 350.4 | – | (16.2) | 334.2 |
Subscribed capital | 8.0 | – | – | 8.0 |
Total financial liabilities | 29,770.9 | – | 59.8 | 29,830.7 |
| 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) |
Other assets, prepayments and accrued income* | 208.2 | – | – | 208.2 |
Total financial assets | 25,039.5 | 2,515.6 | 464.9 | 28,020.0 |
| 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 |
Other liabilities and accruals* | 267.7 | – | – | 267.7 |
Subordinated liabilities | 349.9 | – | (26.0) | 323.9 |
Subscribed capital | 33.0 | – | – | 33.0 |
Total financial liabilities | 26,232.9 | – | 197.4 | 26,430.3 |
| Amortised | ||||
| cost | FVOCI | FVTPL | Total | |
| Society 2024 | £M | £M | £M | £M |
| Financial assets: | ||||
Cash in hand and balances with the Bank of England | 2,443.2 | – | – | 2,443.2 |
Loans and advances to credit institutions | 15.2 | – | – | 15.2 |
Investment securities | 10.5 | 3,939.5 | – | 3,950.0 |
Derivative financial instruments | – | 8.1 | 363.0 | 371.1 |
| Loans and advances to customers: | ||||
Loans fully secured on residential property | 24,402.7 | – | – | 24,402.7 |
Other loans | 2.8 | – | 145.0 | 147.8 |
Fair value adjustment for hedged risk on loans and advances to customers | – | – | (173.1) | (173.1) |
Other assets, prepayments and accrued income* | 298.0 | – | – | 298.0 |
Total financial assets | 27,172.4 | 3,947.6 | 334.9 | 31,454.9 |
| Financial liabilities: | ||||
Shares | 24,529.8 | – | – | 24,529.8 |
Fair value adjustment for hedged risk on shares | – | – | 8.8 | 8.8 |
Derivative financial instruments | – | – | 117.2 | 117.2 |
Amounts owed to credit institutions | 1,244.2 | – | – | 1,244.2 |
Amounts owed to other customers | 791.1 | – | – | 791.1 |
Debt securities in issue | 2,526.4 | – | (30.8) | 2,495.6 |
Other liabilities and accruals* | 310.7 | – | – | 310.7 |
Subordinated liabilities | 350.4 | – | (16.2) | 334.2 |
Subscribed capital | 8.0 | – | – | 8.0 |
Total financial liabilities | 29,760.6 | – | 79.0 | 29,839.6 |
| 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) |
Other assets, prepayments and accrued income* | 246.5 | – | – | 246.5 |
Total financial assets | 24,973.3 | 2,515.6 | 464.9 | 27,953.8 |
| Financial liabilities: | ||||
Shares | 20,793.0 | – | – | 20,793.0 |
Fair value adjustment for hedged risk on shares | – | – | 31.9 | 31.9 |
Derivative financial instruments | – | – | 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 |
Other liabilities and accruals* | 267.7 | – | – | 267.7 |
Subordinated liabilities | 349.9 | – | (26.0) | 323.9 |
Subscribed capital | 33.0 | – | – | 33.0 |
Total financial liabilities | 26,229.3 | – | 204.9 | 26,434.2 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
Cash in hand | 2.0 | 2.0 | 2.0 | 2.0 |
Balances with the Bank of England | 2,441.2 | 2,828.0 | 2,441.2 | 2,828.0 |
Cash in hand and Balances with the Bank of England | 2,443.2 | 2,830.0 | 2,443.2 | 2,830.0 |
Loans and advances to credit institutions (excluding mandatory reserve deposits) | 152.3 | 135.9 | 15.2 | 31.4 |
Total cash and cash equivalents | 2,595.5 | 2,965.9 | 2,458.4 | 2,861.4 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
At 1 January | 2,515.6 | 1,386.7 | 2,515.6 | 1,452.8 |
Additions | 5,124.3 | 2,882.9 | 5,124.3 | 2,882.9 |
Disposals (sale and redemption) | (3,689.3) | (1,774.0) | (3,689.3) | (1,840.2) |
Movement in fair value | (0.6) | 20.0 | (0.6) | 20.1 |
At 31 December | 3,950.0 | 2,515.6 | 3,950.0 | 2,515.6 |
| Impairment | |||
| Gross | loss | ||
| exposure | provision | Total | |
| Group & Society 2024 | £M | £M | £M |
Loans fully secured on residential property | 24,448.1 | (45.4) | 24,402.7 |
Loans fully secured on land | 3.3 | (0.5) | 2.8 |
Other loans | 145.0 | – | 145.0 |
Total loans and advances to customers | 24,596.4 | (45.9) | 24,550.5 |
| 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 |
| LBS | ||||
| Covered | ||||
| Bonds | Albion | Albion | ||
| LLP | No. 5 plc | No. 6 plc | Total | |
| 2024 | £M | £M | £M | £M |
Loans and advances transferred from the Society to secured funding vehicles | 3,241.6 | 307.3 | 352.0 | 3,900.9 |
Loan notes issued by the Society | 2,100.0 | 291.4 | 337.7 | 2,729.1 |
| LBS | ||||
| Covered | ||||
| Bonds | Albion | Albion | ||
| LLP | No. 5 plc | No. 6 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 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
Collateral | 221.4 | 208.2 | 221.4 | 208.2 |
Prepayments | 10.5 | 9.8 | 10.5 | 9.8 |
Other assets | 6.2 | 6.1 | 212.6 | 213.8 |
Total other assets, prepayments and accrued income | 238.1 | 224.1 | 444.5 | 431.8 |
Name | Major Activities | Class of Shares | Interest of | Address |
| held | Society | |||
| Leeds Mortgage Funding | Non-trading | Ordinary £1 shares | 100% | 26 Sovereign Street, Leeds, |
| Limited | LS1 | 4BJ | ||
| Leeds Building Society Covered | Provision of mortgage assets | * * 26 Sovereign Street, Leeds, | ||
| Bonds LLP | and guarantor of covered bonds | LS1 | 4BJ | |
| Leeds Covered Bonds | First designated member of | * * 1 Bartholomew Lane, London, | ||
| Designated Member (No. 1) | Leeds Building Society Covered | EC2N 2AX | ||
| Limited | Bonds LLP | |||
| Leeds Covered Bonds | Second designated member of | * * 1 Bartholomew Lane, London, | ||
| Designated Member (No. 2) | Leeds Building Society Covered | EC2N 2AX | ||
| Limited | Bonds LLP | |||
| Leeds Covered Bonds Holdings | Holding company to both Leeds | * * 1 Bartholomew Lane, London, | ||
| Limited | Covered Bonds Designated | EC2N 2AX | ||
| Member (No. 1) and (No. 2) | ||||
| Limited | ||||
Albion No.5 plc | Provision of residential | * * Level 6 Duo, 280 Bishopsgate, | ||
| mortgage backed securities | London, EC2M 4RB | |||
Albion No.5 Holdings Limited | Holding company to | * * Level 6 Duo, 280 Bishopsgate, | ||
| Albion No. 5 plc | London, EC2M 4RB | |||
Albion No.6 plc | Provision of residential | * * Level 6 Duo, 280 Bishopsgate, | ||
| mortgage backed securities | London, EC2M 4RB | |||
Albion No.6 Holdings Limited | Holding company to | * * Level 6 Duo, 280 Bishopsgate, | ||
| Albion No. 6 plc | London, EC2M 4RB |
| New core | System | ||
| systems | enhancements | Total | |
| Group & Society 2024 | £M | £M | £M |
| Cost | |||
At 1 January | 16.1 | 30.7 | 46.8 |
Additions | – | 12.4 | 12.4 |
Disposals | – | (0.2) | (0.2) |
At 31 December | 16.1 | 42.9 | 59.0 |
| Amortisation and impairment | |||
At 1 January | 5.3 | 11.7 | 17.0 |
Amortisation charged in the year | 1.6 | 4.6 | 6.2 |
Disposals | – | (0.1) | (0.1) |
Impairment charged in the year | – | 0.8 | 0.8 |
At 31 December | 6.9 | 17.0 | 23.9 |
| Net book value | |||
At 31 December | 9.2 | 25.9 | 35.1 |
| 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 |
| Long | Short | Office and | ||||
| Freehold | leasehold | leasehold | computer | Right-of- | ||
| premises | premises | premises | equipment | use assets | Total | |
| Group & Society 2024 | £M | £M | £M | £M | £M | £M |
| Cost or valuation | ||||||
At 1 January | 51.8 | 0.2 | 0.9 | 46.7 | 12.6 | 112.2 |
Additions | 0.3 | – | – | 2.7 | 0.6 | 3.6 |
Disposals | – | – | – | (4.9) | (1.9) | (6.8) |
At 31 December | 52.1 | 0.2 | 0.9 | 44.5 | 11.3 | 109.0 |
| Depreciation and impairment | ||||||
At 1 January | 4.8 | – | 0.9 | 36.5 | 5.5 | 47.7 |
Disposals | – | – | – | (4.9) | (0.3) | (5.2) |
Depreciation charged in the year | – | – | – | 3.2 | 1.2 | 4.4 |
Impairment charged in the year | 16.3 | – | – | 0.4 | – | 16.7 |
At 31 December | 21.1 | – | 0.9 | 35.2 | 6.4 | 63.6 |
| Net book value | ||||||
At 31 December | 31.0 | 0.2 | – | 9.3 | 4.9 | 45.4 |
| 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 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Freehold premises | 32.9 | 44.6 |
Long leasehold premises | 0.2 | 0.2 |
At 31 December | 33.1 | 44.8 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Held by individuals | 24,526.2 | 20,789.2 |
Other shares | 3.6 | 3.8 |
Total shares | 24,529.8 | 20,793.0 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
Amounts owed to subsidiary undertakings | – | – | 631.8 | 351.7 |
Other deposits | 159.3 | 169.9 | 159.3 | 169.9 |
Total amounts owed to other customers | 159.3 | 169.9 | 791.1 | 521.6 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
Certificates of deposit | 60.3 | – | 60.3 | – |
Senior unsecured debt | 319.3 | 315.9 | 319.3 | 315.9 |
Covered bonds | 2,116.0 | 2,037.3 | 2,116.0 | 2,045.1 |
Residential mortgage backed securities | 636.1 | 355.4 | – | – |
Total debt securities in issue | 3,131.7 | 2,708.6 | 2,495.6 | 2,361.0 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
Accruals | 18.4 | 18.6 | 18.4 | 18.6 |
| Lease liabilities | ||||
Current | 1.2 | 1.2 | 1.2 | 1.2 |
Non-current | 4.3 | 6.5 | 4.3 | 6.5 |
Other payables | 323.4 | 273.9 | 392.1 | 383.9 |
Total other liabilities and accruals | 347.3 | 300.2 | 416.0 | 410.2 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| Maturity analysis – contractual undiscounted cash flows | £M | £M |
Less than one year | 1.3 | 1.3 |
One to five years | 3.1 | 4.5 |
More than five years | 0.9 | 2.0 |
Total undiscounted cash flows at 31 December | 5.3 | 7.8 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Interest payable on lease liabilities | 0.2 | 0.2 |
Depreciation of right-of-use assets | 1.2 | 1.2 |
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 | 1.6 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Total cash outflow for leases | 2.1 | 2.1 |
| Voluntary | |||
| financial | Other | ||
| support | provisions | Total | |
| Group & Society 2024 | £M | £M | £M |
At 1 January 2024 | – | 1.3 | 1.3 |
Provision charge in the year | 10.3 | 0.3 | 10.6 |
Amounts released during the year | – | (0.3) | (0.3) |
Amounts paid during the year | (6.7) | (0.7) | (7.4) |
At 31 December 2024 | 3.6 | 0.6 | 4.2 |
| Voluntary | |||
| financial | Other | ||
| support | provisions | Total | |
| Group & Society 2023 | £M | £M | £M |
At 1 January 2023 | – | 0.6 | 0.6 |
Provision charge in the year | – | 0.7 | 0.7 |
Amounts released during the year | – | – | – |
Amounts paid during the year | – | – | – |
At 31 December 2024 | – | 1.3 | 1.3 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
13 ⅜% permanent interest bearing shares | – | 25.0 |
3 ¾% tier 2 capital | 8.0 | 8.0 |
Total | 8.0 | 33.0 |
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 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 |
2024 | 2023 | |
Discount rate | 5.40% | 4.60% |
| Price inflation | ||
RPI | 3.15% | 3.05% |
CPI | 2.65% | 2.45% |
| Future pension increases | ||
RPI max 5% | 2.95% | 2.85% |
RPI min 3% max 5% | 3.70% | 3.70% |
Cash commutation | 100% of members assumed to take | 100% of members assumed to take |
| 80% of maximum tax free cash | 80% of maximum tax free cash | |
| Mortality | ||
Actuarial base table | S3PMA/S3PFA tables | S2PMA/S2PFA tables |
Future improvements | CMI_2023 with 1% p.a. long-term | CMI_2022 with 1% p.a. long-term trend, |
| trend, smoothing factor of 7, initial | smoothing factor of 7, initial addition of | |
| addition of 0, w2020 and w2021 | 0, w2020 and w2021 parameters of 10% | |
| parameters of 0% and w2022 and | and w2022 parameter of 35% | |
| w2023 parameters of 100% | ||
| Life expectancy | ||
Male at age 63 | 22.8 years | 22.4 years |
Female at age 63 | 25.4 years | 24.6 years |
Male at age 63 (currently aged 43) | 23.8 years | 23.4 years |
Female at age 63 (current age 43) | 26.6 years | 25.8 years |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Present value of funded obligations | (61.0) | (70.2) |
Present value of unfunded obligations | (0.5) | (0.6) |
Funded scheme assets at fair value | 65.2 | 73.7 |
Effect of asset ceiling | (4.2) | – |
Retirement benefit (obligation)/surplus | (0.5) | 2.9 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
At 1 January | 70.8 | 70.2 |
Interest cost | 3.1 | 3.3 |
Actuarial gains arising from changes in demographic assumptions | (0.7) | (1.4) |
Actuarial (gains)/losses arising from changes in financial assumptions | (6.0) | 0.7 |
Actuarial (gains)/losses on experience adjustment | (1.5) | 1.8 |
Benefits paid | (4.2) | (3.8) |
At 31 December | 61.5 | 70.8 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
At 1 January | 73.7 | 73.8 |
Interest income | 3.3 | 3.5 |
Return on scheme assets excluding interest income | (7.5) | 0.2 |
Contribution by employer | 0.4 | 0.4 |
Administrative expenses | (0.5) | (0.4) |
Benefits paid | (4.2) | (3.8) |
At 31 December | 65.2 | 73.7 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Corporate bonds | 29.9 | 40.0 |
Asset backed securities | 18.3 | 12.3 |
Index-linked Government bonds | 12.8 | 13.5 |
Cash and cash equivalents | 2.8 | 2.7 |
Fixed-interest Government bonds | 1.4 | 0.4 |
Absolute return bonds | – | 4.8 |
Total assets | 65.2 | 73.7 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Administration expenses | 0.5 | 0.4 |
Net interest on the defined benefit asset | (0.2) | (0.2) |
Total cost – defined benefit scheme | 0.3 | 0.2 |
| Group & | Group & | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Actuarial gains/(losses) on experience adjustment | 1.5 | (1.8) |
Actuarial gains arising from changes in demographic assumptions | 0.7 | 1.4 |
Actuarial gains/(losses) arising from changes in financial assumptions | 6.0 | (0.7) |
Effect of asset ceiling | (4.2) | – |
Percentage of scheme liabilities (%) | 6.5% | (1.6)% |
Return on scheme assets excluding interest income | (7.5) | 0.2 |
Percentage of scheme assets (%) | 28.5% | 40.3% |
Total loss recognised in SOCI during the year | (3.5) | (0.9) |
| Group & Society 2024 | |
| Approximate impact on defined benefit obligation | £M |
Increase discount rate by 1.0% | 6.9 |
Increase inflation assumption by 0.5% | (2.8) |
Change long-term trend of increases in mortality improvement to 1.25% | (0.3) |
| Group & Society 2024 | |
| £M | |
Estimated employer normal contributions in financial year 2025 | 0.4 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
| Deferred tax | ||||
At 1 January | (35.4) | (32.7) | (32.3) | (31.8) |
Credit/(charge) in other comprehensive income for the period | 8.8 | (0.1) | 8.8 | (0.1) |
Credit/(charge) to income statement for the period | 1.0 | (2.6) | 2.4 | (0.4) |
At 31 December | (25.6) | (35.4) | (21.1) | (32.3) |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
| Deferred tax liabilities | ||||
IFRS 9 transitional adjustment | 2.2 | 3.0 | 2.2 | 3.0 |
Cash flow hedge reserve | (25.9) | (28.3) | (25.9) | (28.3) |
Revaluation reserve | (0.7) | (0.7) | (0.7) | (0.7) |
Pensions | 0.1 | (0.8) | 0.1 | (0.8) |
Fair value reserve | (0.9) | (4.9) | 3.6 | (1.8) |
Fixed assets | (0.9) | (4.0) | (0.9) | (4.0) |
Trading items | 0.5 | 0.3 | 0.5 | 0.3 |
Total deferred tax | (25.6) | (35.4) | (21.1) | (32.3) |
| Group and | Group and | |
| Society | Society | |
| 2024 | 2023 | |
| £M | £M | |
Tax benefit on cash flow hedge reserve | 2.4 | 4.7 |
Tax benefit/(expense) on investment securities | 5.4 | (4.2) |
Tax expense on revaluation loss on properties | – | (0.2) |
Tax benefit on actuarial gains/losses on retirement benefit obligations | 1.0 | 0.3 |
Tax expense on IFRS 9 transitional adjustment | – | (0.1) |
Other comprehensive income | 8.8 | 0.5 |
| Group | Group | Society | Society | |
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
At 1 January | 3,064.1 | 3,217.7 | 2,716.5 | 3,126.9 |
| Cash flows: | ||||
Net proceeds from issue of debt securities | 910.1 | 350.2 | 560.2 | 0.4 |
Repayments of debt securities in issue | (503.8) | (379.9) | (433.4) | (269.9) |
Repayments of subscribed capital | (48.4) | (171.2) | (48.4) | (171.2) |
Principal lease payments | (1.4) | (1.4) | (1.4) | (1.4) |
| Non-cash flows: | ||||
Amortisation of discount on issue | – | (19.6) | – | (19.6) |
Accrued interest movements | 6.6 | 8.7 | 5.2 | 3.5 |
Foreign exchange movements | – | (9.1) | – | (9.1) |
Movement in fair value | 20.6 | 68.7 | 12.8 | 56.9 |
Loss on repurchase of subscribed capital | 23.4 | – | 23.4 | – |
At 31 December | 3,471.2 | 3,064.1 | 2,834.9 | 2,716.5 |
| Society | Directors and connected | |||
| subsidiaries | persons | |||
| 2024 | 2023 | 2024 | 2023 | |
| £M | £M | £M | £M | |
| Deposits payable by the Society | ||||
Deposits outstanding at 1 January | 351.7 | 175.1 | 0.5 | 0.2 |
Net movement during the year | 280.1 | 176.6 | 0.4 | 0.3 |
Deposits outstanding at 31 December | 631.8 | 351.7 | 0.9 | 0.5 |
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 2024 | Group 2023 | |||||
| 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 | 28,753.6 | 369.4 | (90.3) | 24,335.1 | 442.8 | (208.7) |
| Derivatives not designated in accounting hedges: | ||||||
Equity release swaps | 57.2 | – | (7.7) | 61.5 | – | (18.9) |
Interest rate swaps | – | – | – | – | – | – |
Cross currency swaps | 43.8 | 1.7 | – | 494.3 | 0.8 | (5.4) |
Total derivatives held for hedging purposes | 28,854.6 | 371.1 | (98.0) | 24,890.9 | 443.6 | (233.0) |
Society 2024 | Society 2023 | |||||
| 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 | 28,753.6 | 369.4 | (90.3) | 23,901.5 | 442.8 | (197.6) |
| Derivatives not designated in accounting hedges: | ||||||
Equity release swaps | 57.2 | – | (7.7) | 61.5 | – | (18.9) |
Interest rate swaps | 658.1 | – | (19.2) | 371.9 | – | (16.3) |
Cross currency swaps | 43.8 | 1.7 | – | 53.8 | 0.8 | – |
Total derivatives held for hedging purposes | 29,512.7 | 371.1 | (117.2) | 24,388.7 | 443.6 | (232.8) |
Group 2024 | Group 2023 | |||
| Notional | Notional | |||
| principal | Replacement | principal | Replacement | |
| amount | cost | amount | cost | |
| £M | £M | £M | £M | |
Less than 1 year | 10,961.7 | 29.0 | 8,428.9 | 43.9 |
Between 1 and 5 years inclusive | 16,877.9 | 311.9 | 15,711.5 | 381.5 |
More than 5 years | 1,015.0 | 30.2 | 750.5 | 18.2 |
Total derivatives | 28,854.6 | 371.1 | 24,890.9 | 443.6 |
Society 2024 | Society 2023 | |||
| Notional | Notional | |||
| principal | Replacement | principal | Replacement | |
| amount | cost | amount | cost | |
| £M | £M | £M | £M | |
Less than 1 year | 10,961.7 | 29.0 | 7,554.8 | 43.9 |
Between 1 and 5 years inclusive | 17,536.0 | 311.9 | 16,083.4 | 381.5 |
More than 5 years | 1,015.0 | 30.2 | 750.5 | 18.2 |
Total derivatives | 29,512.7 | 371.1 | 24,388.7 | 443.6 |
| Less than | 3 to 12 | 1 to 5 | More than | |
| 3 months | months | years | 5 years | |
| Group 2024 | £M | £M | £M | £M |
| Macro fair value hedges of loans and advances to customers | ||||
Swap notional | 13.1 | 2,714.8 | 12,910.3 | 428.8 |
Average fixed rate | 1.1% | 3.9% | 3.1% | 3.1% |
| Macro fair value hedges of shares | ||||
Swap notional | 1,024.0 | 6,141.0 | 1,837.5 | – |
Average fixed rate | 4.8% | 4.7% | 4.4% | – |
| 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 | – | – | – | – |
Average fixed rate | – | – | – | – |
| Macro cash flow hedges | ||||
Swap notional | – | – | – | 525.0 |
Average fixed rate | – | – | – | 3.6% |
| 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% |
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 2024 | £M | £M | £M | £M | £M | £M | £M | item |
Hedge of loans and advances to customers | 16,067.0 | 319.6 | (29.2) | 16,751.3 | – | 28.9 | (324.8) | Note 2 |
Hedge of shares | 9,002.5 | 14.2 | (6.5) | – | 8,876.1 | 6.4 | (12.9) | Note 3 |
| Hedge of wholesale funding | ||||||||
denominated in Sterling | 700.0 | – | (46.9) | – | 700.0 | 47.0 | – | Note 4 |
| Hedge of wholesale funding | ||||||||
denominated in Euros | – | – | – | – | – | – | – | 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 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 |
| 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 2024 | £M | £M | £M | £M |
Loans and advances to customers | 4.9 | (15.3) | (10.4) | 122.9 |
Shares | (25.0) | 35.7 | 10.6 | (2.4) |
Wholesale funding denominated in Sterling | 12.8 | (12.8) | – | – |
Wholesale funding denominated in Euros | – | – | – | – |
| 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) |
Interest rate swaps | Hedged items | ||||||
Carrying amount (Note 1) | Carrying amount | ||||||
| Notional | |||||||
| amount | Assets | Liabilities | Assets | Liabilities | SOFP line | ||
| Group 2024 | £M | £M | £M | £M | £M | item | |
Floating rate liabilities | 525.0 | 8.1 | – | – | (525.0) | Note 2 | |
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 |
| Accumulated | |||||
| amount of | Gains reclassified | ||||
| Change in fair | fair value | from OCI | |||
| value of hedging | Change in fair | Total hedge | adjustments | to Income | |
| instrument | value of hedge | ineffectiveness | remaining in OCI | Statement | |
| (Note 1) | item | (Note 2) | (Note 3) | (Note 4) | |
| Group 2024 | £M | £M | £M | £M | £M |
Floating rate liabilities | 28.8 | (29.3) | 0.5 | 92.5 | 29.4 |
| Accumulated | Gains reclassified | ||||
| Change in fair | amount of fair | from OCI | |||
| value of hedging | Change in fair | Total hedge | value adjustments | to Income | |
| instrument | value of hedge | ineffectiveness | remaining in OCI | Statement | |
| (Note 1) | item | (Note 2) | (Note 3) | (Note 4) | |
| Group 2023 | £M | £M | £M | £M | £M |
Floating rate liabilities | 128.1 | (128.3) | 0.2 | 101.2 | 26.7 |
Group 2024 | Society 2024 | |||||
| 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 | 2,443.2 | 2,443.2 | 2,443.2 | 2,443.2 | |
Loans and advances to credit institutions | i) | Level 2 | 152.3 | 152.3 | 15.2 | 15.2 |
Investment securities | v) | Level 1 | 10.5 | 10.5 | 10.5 | 10.5 |
| Loans and advances to customers | ||||||
Loans fully secured on residential property | ii) | Level 3 | 24,402.7 | 24,353.9 | 24,402.7 | 24,353.9 |
Other loans | ii) | Level 2 | 2.8 | 2.8 | 2.8 | 2.8 |
Other assets, prepayments and accrued income* | vi) | Level 1 | 221.4 | 221.4 | 221.4 | 221.4 |
Other assets, prepayments and accrued income* | vi) | Level 2 | – | – | 76.6 | 76.6 |
| Financial liabilities: | ||||||
Shares | ii) | Level 2 | 24,529.8 | 24,501.0 | 24,529.8 | 24,501.0 |
Amounts owed to credit institutions | iii) | Level 2 | 1,244.2 | 1,244.2 | 1,244.2 | 1,244.2 |
Amounts owed to other customers | ii) | Level 2 | 159.3 | 159.3 | 791.1 | 791.1 |
Debt securities in issue | iv) | Level 1 | 2,526.4 | 2,506.1 | 2,526.4 | 2,506.1 |
Debt securities in issue | iv) | Level 2 | 636.1 | 628.7 | – | – |
Other liabilities and accruals* | vi) | Level 2 | 316.7 | 316.7 | 310.7 | 310.7 |
Subordinated liabilities | v) | Level 1 | 350.4 | 337.3 | 350.4 | 337.3 |
Subscribed capital | v) | Level 1 | 8.0 | 8.0 | 8.0 | 8.0 |
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 |
Investment securities | v) | Level 1 | – | – | – | – |
| 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 |
Other assets, prepayments and accrued income* | vi) | Level 1 | 208.2 | 208.2 | 246.5 | 246.5 |
Other assets, prepayments and accrued income* | vi) | Level 2 | – | – | 38.3 | 38.3 |
| 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 | – | – |
Other liabilities and accruals* | vi) | Level 2 | 267.7 | 267.7 | 267.7 | 267.7 |
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 |
| Level 1 | Level 2 | Level 3 | Total | |
| Group 2024 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 3,939.5 | – | – | 3,939.5 |
Derivative financial instruments | – | 371.1 | – | 371.1 |
Loans and advances to customers | – | – | 145.0 | 145.0 |
Fair value adjustment for hedged risk on loans and advances to customers | – | – | (173.1) | (173.1) |
Total assets | 3,939.5 | 371.1 | (28.1) | 4,282.5 |
| Liabilities: | ||||
Fair value adjustment for hedged risk on shares | – | 8.8 | – | 8.8 |
Derivative financial instruments | – | 92.1 | 5.9 | 98.0 |
Debt securities in issue | – | (30.8) | – | (30.8) |
Subordinated liabilities | – | (16.2) | – | (16.2) |
Total liabilities | – | 53.9 | 5.9 | 59.8 |
| 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 | |
| Society 2024 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 3,939.5 | – | – | 3,939.5 |
Derivative financial instruments | – | 371.1 | – | 371.1 |
Loans and advances to customers | – | – | 145.0 | 145.0 |
Fair value adjustment for hedged risk on loans and advances to customers | – | – | (173.1) | (173.1) |
Total assets | 3,939.5 | 371.1 | (28.1) | 4,282.5 |
| Liabilities: | ||||
Fair value adjustment for hedged risk on shares | – | 8.8 | – | 8.8 |
Derivative financial instruments | – | 92.1 | 25.1 | 117.2 |
Debt securities in issue | – | (30.8) | – | (30.8) |
Subordinated liabilities | – | (16.2) | – | (16.2) |
Total liabilities | – | 53.9 | 25.1 | 79.0 |
| 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 |
| Fair value | ||||
| Derivative | Loans and | adjustment | ||
| financial | advances to | for hedged | ||
| instruments | customers | risk | Total | |
| Group 2024 | £M | £M | £M | £M |
At 1 January 2024 | (14.9) | 153.6 | (132.3) | 6.4 |
Total gains/(losses) in the Income Statement | 9.0 | (7.6) | – | 1.4 |
Movement in fair value adjustment for hedged risk on loans and advances to customers | – | – | (40.8) | (40.8) |
Net repayment in the year | – | (1.0) | – | (1.0) |
At 31 December 2024 | (5.9) | 145.0 | (173.1) | (34.0) |
| 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 | |
| Society 2024 | £M | £M | £M | £M |
At 1 January 2024 | (31.2) | 153.6 | (132.3) | (9.9) |
Total losses in the Income Statement | 6.1 | (7.6) | – | (1.5) |
Movement in fair value adjustment for hedged risk on loans and advances to customers | – | – | (40.8) | (40.8) |
Net repayment in the year | – | (1.0) | – | (1.0) |
At 31 December 2024 | (25.1) | 145.0 | (173.1) | (53.2) |
| 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 gains 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) |
| 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 | 2024 | 2023 | hierarchy | key input(s) | input(s) | fair value |
| Investment | Group | Group | Level 1 | Quoted bid prices in an active | N/A | N/A |
| securities | Assets - | Assets - £965.3 | market sourced from third-party | |||
| £3,939.5 | million | data providers. | ||||
| million | Society | |||||
| Society | Assets - £965.3 | |||||
| Assets - | million | |||||
| £3,939.5 | ||||||
| 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 | £369.4 million | £442.8 million | on forward interest rates (from | |||
| swaps) | and Liabilities - | and Liabilities - | observable yield curves at the | |||
| £90.3 million | £208.7 million | end of the reporting period) and | ||||
| Society | Society | contract interest rates, discounted | ||||
| Assets - | Assets - | at a rate that reflects the credit | ||||
| £369.4 million | £442.8 million | risk exposure to the various | ||||
| and Liabilities - | and Liabilities - | counterparties. | ||||
| £90.3 million | £197.6 million | |||||
| Derivative financial | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N/A |
| instruments (cross | Assets - | Assets - | cash flows are estimated based | |||
| currency swaps) | £1.7 million | £0.8 million | on forward interest rates (from | |||
| Society | and Liabilities - | observable yield curves at the | ||||
| Assets - | £5.4 million | end of the reporting period) and | ||||
| £1.7 million | Society | contract interest rates discounted | ||||
| Assets - £0.8 | at a rate that reflects the credit | |||||
| 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) | £1.8 million | £4.0 million | on forward interest rates (from | |||
| (Level 2) | Society | Society | observable yield curves at the | |||
| Liabilities - | Liabilities - | end of the reporting period) and | ||||
| £1.8 million | £4.0 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. | ||||||
| Fair value | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N/A |
| adjustment for | Liabilities - | Liabilities - | cash flows are estimated based | |||
| hedged risk on | £8.8 million | £31.9 million | on contractual interest rates and | |||
| shares | Society | Society | balances of fixed rate shares, | |||
| Liabilities - | Liabilities - | discounted at the risk free rate. | ||||
| £8.8 million | £31.9 million |
| 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 | 2024 | 2023 | hierarchy | key input(s) | input(s) | fair value |
| Debt securities in | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N/A |
| issue | Liabilities - | Liabilities - | cash flows are estimated based | |||
| £30.8 million | £41.5 million | contractual interest rates and | ||||
| Society | Society | balances of fixed rate shares, | ||||
| Liabilities - | Liabilities - | discounted at the risk free rate. | ||||
| £30.8 million | £33.8 million | |||||
| Subordinated | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N/A |
| liabilties | Liabilities - | Liabilities - | cash flows are estimated based | |||
| £16.2 million | £26.0 million | contractual interest rates and | ||||
| Society | Society | balances of wholesale debt. | ||||
| Liabilities - | Liabilities - | |||||
| £16.2 million | £26.0 million | |||||
| Derivative financial | Group | Group | Level 3 | Discounted cash flow. Future cash | Assumptions | An increase in |
| instruments (equity | Liabilities - | Liabilities - | flows are based on a projection of | on future life | life expectancy | |
| release swaps) | £5.9 million | £14.9 million | interest rates and RPI, a discount | expectancy of | or reduction in | |
| (Level 3) | Society | Society | rate to reflect the counterparty | customers based | prepayments will | |
| Liabilities - | Liabilities - | risk and assumptions for future | on best estimate | increase the value | ||
| £5.9 million | £14.9 million | mortality and prepayment which | mortality data. | of the liability. | ||
| determine the profile of future | Assumptions | |||||
| notional amounts. | on the level of | |||||
| prepayment. | ||||||
| Derivative financial | Society | Society | Level 3 | Discounted cash flow. The | Assumptions on | An increase in |
| instruments | Liabilities - | Liabilities - | valuations are based on a | future notional | prepayment rates | |
| (securitisation | £19.2 million | £16.3 million | discounted cash flow model | balances related | will increase the | |
| swaps) | which uses a projection of | to mortgage | fair value of the | |||
| interest rates, a discount rate | prepayment | swaps. | ||||
| to reflect the counterparty risk | rates. | |||||
| and assumptions for future | ||||||
| prepayment. The notional profile | ||||||
| of the swaps tracks the balance | ||||||
| of a loan portfolio which is subject | ||||||
| to assumptions about the rate of | ||||||
| prepayment. | ||||||
| Loans and advances | Group | Group | Level 3 | Discounted cash flow. The | Assumptions | An increase in |
| to customers | Assets - | Assets - £153.6 | valuations are based on a | on future life | life expectancy | |
| (collateral loan) | £145.0 million | million | discounted cash flow model | expectancy of | or reduction in | |
| Society | Society | which uses projections of | customers based | prepayment will | ||
| Assets - | Assets - £153.6 | interest rates, a discount rate and | on best estimate | increase the value | ||
| £145.0 million | million | assumptions for future mortality | mortality data. | of the asset. An | ||
| and prepayment. The no negative | Assumptions | increase in house | ||||
| equity component of the loan | on the level of | price volatility or | ||||
| is valued using a stochastic | repayment, house | the discount rate | ||||
| modelling technique. | price volatility and | will reduce the | ||||
| the discount rate. | value of the asset. | |||||
| Fair value | Group | Group | Level 3 | Discounted cash flow. Future | Assumptions on | An increase in |
| adjustment for | Assets - | Assets - | cash flows are estimated based | future mortgage | prepayment rates | |
| hedged risk on | £(173.1 million) | £(132.3 million) | on contractual interest rates and | balances related | will reduce the | |
| loans and advances | Society | Society | projected fixed rate mortgage | to mortgage | value of the fair | |
| to customers | Assets - | Assets - | balances, discounted at the risk | prepayment | value adjustment. | |
| £(173.1 million) | £(132.3 million) | free rate. | rates. |
Assumption | Sensitivity modelled for current assumption | (Decrease)/increase in fair value of collateral loan (£M) |
Discount rate | +/- 1 percentage point | (10.1)/11.4 |
Property price volatility | +/- 3 percentage points | (3.9)/3.5 |
Sales price haircut | +/- 5 percentage points | (3.1)/2.7 |