2025 | 2024 | ||
Notes | £m | £m | |
Insurance revenue | C1 | ||
Insurance service expenses | C5 | ( | ( |
Insurance service result before reinsurance contracts | |||
Net expenses from reinsurance contracts | ( | ( | |
Insurance service result | |||
Fees and commissions | C2 | ||
Net investment income | C3 | ||
Other operating income | |||
Total income | |||
Net finance expense from insurance contracts | C4 | ( | ( |
Net finance income/(expense) from reinsurance contracts | C4 | ( | |
Net insurance finance expense | ( | ( | |
Change in investment contract liabilities | ( | ( | |
Change in reinsurers’ share of investment contract liabilities | |||
Amortisation and impairment of intangible assets | G2 | ( | ( |
Administrative expenses | C5 | ( | ( |
Net expense attributable to unit holders | ( | ( | |
Profit/(loss) before finance costs and tax | ( | ||
Finance costs | C7 | ( | ( |
Profit/(loss) for the year before tax | ( | ||
Tax charge attributable to policyholders’ returns | C8 | ( | ( |
Loss before the tax attributable to owners | ( | ( | |
Tax (charge)/credit | C8 | ( | |
Add: tax attributable to policyholders’ returns | C8 | ||
Tax credit attributable to owners | C8 | ||
Loss for the year | ( | ( | |
| Attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interests | D5 | ||
( | ( | ||
| Earnings per ordinary share | |||
Basic (pence per share) | B3 | ( | ( |
Diluted (pence per share) | B3 | ( | ( |
2025 | 2024 | ||
Notes | £m | £m | |
Loss for the year | ( | ( | |
| Other comprehensive (expense)/income: | |||
| Items that are or may be reclassified to profit or loss: | |||
| Cash flow hedges: | |||
Fair value (losses)/gains arising during the year | D3 | ( | |
Reclassification adjustments for amounts recognised in profit or loss | D3 | ( | |
Exchange differences on translating foreign operations (net of deferred tax) | |||
| Items that will not be reclassified to profit or loss: | |||
Remeasurements of owner-occupied property | D3 | ( | |
Remeasurements of pension scheme asset/liability | G1 | ||
Tax charge relating to other comprehensive income items | C8 | ( | ( |
Total other comprehensive income for the year | |||
Total comprehensive expense for the year | ( | ( | |
| Attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interests | D5 | ||
( | ( |
2025 | 2024 | ||
Notes | £m | £m | |
| Assets | |||
Pension scheme asset | G1 | ||
Reimbursement right assets | G1 | ||
Intangible assets | G2 | ||
Property, plant and equipment | G3 | ||
Investment property | G4 | ||
Investment in associate accounted for using the equity method | H3 | ||
Financial assets | E1 | ||
Reinsurance contract assets | F3 | ||
Deferred tax assets | G8 | ||
Current tax assets | G8 | ||
Prepayments and accrued income | |||
Other receivables | G5 | ||
Cash and cash equivalents | G6 | ||
Assets classified as held for sale | H2 | ||
Total assets | |||
| Equity | |||
Share capital | D1 | ||
Share premium | |||
Shares held by employee benefit trust | D2 | ( | ( |
Foreign currency translation reserve | |||
Other reserves | D3 | ||
Retained earnings | ( | ||
Equity attributable to owners of the parent | |||
Tier 1 Notes | D4 | ||
Non-controlling interests | D5 | ||
Total equity | |||
| Liabilities | |||
Pension scheme liability | G1 | ||
Reimbursement right liabilities | G1 | ||
Insurance contract liabilities | F1 | ||
Reinsurance contract liabilities | F3 | ||
Financial liabilities | E1 | ||
Provisions | G7 | ||
Deferred tax liabilities | G8 | ||
Current tax liabilities | G8 | ||
Lease liabilities | G9 | ||
Accruals and deferred income | G10 | ||
Other payables | G11 | ||
Liabilities classified as held for sale | H2 | ||
Total liabilities | |||
Total equity and liabilities |
| Shares | ||||||||||
| held by | ||||||||||
| employee | Foreign | Non-con- | ||||||||
| Share | Share | benefit | currency | Other | Tier 1 | trolling | ||||
| capital | premium | trust | translation | reserves | Retained | Notes | interests | Total | ||
| (note D1) | (note D1) | (note D2) | reserve | (note D3) | earnings | Total | (note D4) | (note D5) | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2025 | ( | |||||||||
(Loss)/profit for the year | ( | ( | ( | |||||||
| Other comprehensive income/ | ||||||||||
(expense) for the year | ( | |||||||||
| Total comprehensive income/ | ||||||||||
(expense) for the year | ( | ( | ( | ( | ||||||
Issue of ordinary share capital, net of associated commissions | ||||||||||
and expenses | ||||||||||
Dividends paid on ordinaryshares | ( | ( | ( | |||||||
Dividends paid to non- controlling interests | ( | ( | ||||||||
Credit to equity for equity- settled share-based payments | ||||||||||
Taxation on shares schemes | ||||||||||
| Reserve movement on exercise | ||||||||||
of share scheme awards | ( | |||||||||
Shares acquired by the employee benefit trust | ( | ( | ( | |||||||
Decrease in non-controlling interests | ( | ( | ||||||||
Coupon paid on Tier 1 Notes | ( | ( | ( | |||||||
At 31 December 2025 | ( | ( |
| Shares | ||||||||||
| held by | ||||||||||
| employee | Foreign | Non- | ||||||||
| Share | Share | benefit | currency | Other | Tier 1 | controlling | ||||
| capital | premium | trust | translation | reserves | Retained | Notes | interests | Total | ||
| (note D1) | (note D1) | (note D2) | reserve | (note D3) | earnings | Total | (note D4) | (note D5) | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | ( | |||||||||
(Loss)/profit for the year | ( | ( | ( | |||||||
| Other comprehensive income | ||||||||||
for the year | ||||||||||
| Total comprehensive income/ | ||||||||||
(expense) for theyear | ( | ( | ( | |||||||
Dividends paid on ordinaryshares | ( | ( | ( | |||||||
Dividends paid to non- controlling interests | ( | ( | ||||||||
Credit to equity for equity- settled share-based payments | ||||||||||
| Reserve movement on exercise | ||||||||||
of share scheme awards | ( | |||||||||
Shares acquired by the employee benefit trust | ( | ( | ( | |||||||
Decrease in non-controlling interests | ( | ( | ||||||||
Coupon paid on Tier 1 Notes | ( | ( | ( | |||||||
| Transfer of merger | ||||||||||
reliefreserve | ( | |||||||||
At 31 December 2024 | ( |
2025 | 2024 | ||
Notes | £m | £m | |
| Cash flows from operating activities | |||
Cash (utilised)/generated by operations | I2 | ( | |
Taxation paid | ( | ( | |
Net cash flows from operating activities | ( | ||
| Cash flows from investing activities | |||
Capitalised development costs | G2 | ( | ( |
Net cash flows from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issuing ordinary shares, net of associated commission and expenses | |||
Acquisition of non-controlling interests | D5 | ( | ( |
Ordinary share dividends paid | B4 | ( | ( |
Dividends paid to non-controlling interests | D5 | ( | ( |
Repayment of policyholder borrowings | E5.2 | ( | ( |
Repayment of shareholder borrowings | E5.2 | ( | ( |
Repayment of lease liabilities | G9 | ( | ( |
Payment by the Employee Benefit Trust to acquire shares | D2 | ( | |
Proceeds from new shareholder borrowings, net of associated expenses | E5.2 | ||
Proceeds from new policyholder borrowings, net of associated expenses | E5.2 | ||
Coupon paid on Tier 1 Notes | ( | ( | |
Interest paid on policyholder borrowings | ( | ( | |
Interest paid on shareholder borrowings | ( | ( | |
Net cash flows from financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year 1 |
Type of business/products | Coverage unit (quantity of benefits) |
| Term life assurance | Sum assured in force |
| Endowment | |
| Non-participating whole-life | |
| Other protection products | |
Immediate annuity | Annuity payments |
Deferred annuity | Fund size during deferred period and annuity payments |
| for the payment period | |
Unit linked | Annual management charge and insurance charges |
Conventional with-profits (‘CWP’) & Unitised with-profits (‘UWP’) | Maximum of the guaranteed benefit and asset share |
2025 | 2024 | ||
Notes | £m | £m | |
| Adjusted operating profit | |||
Retirement Solutions | 563 | 474 | |
Pensions & Savings | 389 | 316 | |
With-Profits | 24 | 41 | |
Europe & Other | 83 | 96 | |
Corporate Centre | (114) | (102) | |
Total segmental adjusted operating profit | 945 | 825 | |
Economic variances | B2.2 | (604) | (1,297) |
Amortisation and impairment of intangible assets | (233) | (270) | |
Other non-operating items | (396) | (520) | |
Finance costs on borrowing attributable to owners | (193) | (204) | |
Loss before the tax attributable to owners of the parent | (481) | (1,466) | |
Profit before tax attributable to non-controlling interests | 49 | 12 | |
Loss before the tax attributable to owners | (432) | (1,454) |
2025 | 2024 | |||||
| Insurance | Fees and | Total segmental | Insurance | Fees and | Total segmental | |
| revenue | Commissions | revenue | revenue | Commissions | revenue | |
Revenue from external customers: | £m | £m | £m | £m | £m | £m |
Retirement Solutions | 4,373 | – | 4,373 | 3,918 | – | 3,918 |
Pensions & Savings | 269 | 915 | 1,184 | 274 | 886 | 1,160 |
With-Profits | 327 | 52 | 379 | 378 | 51 | 429 |
Europe & Other | 543 | 105 | 648 | 569 | 90 | 659 |
Total segmental revenue | 5,512 | 1,072 | 6,584 | 5,139 | 1,027 | 6,166 |
2025 | 2024 | |
% | % | |
Equities | 8.0 | 7.4 |
Debt securities | 5.8 | 5.1 |
2025 | 2024 | |
£m | £m | |
Economic variances | (604) | (1,297) |
| Adjusted | |||||
| operating | Other | ||||
| Adjusted | Financing | earnings net of | non-operating | ||
| operating profit | costs | financing costs | items | Total | |
| 2025 | £m | £m | £m | £m | £m |
Profit/(loss) before the tax attributable to owners | 945 | (193) | 752 | (1,184) | (432) |
Tax (charge)/credit attributable to owners | (227) | 48 | (179) | 217 | 38 |
Profit/(loss) for the year attributable to owners | 718 | (145) | 573 | (967) | (394) |
Coupon paid on Tier 1 notes | – | (29) | (29) | – | (29) |
Deduct: Share of result attributable to non-controlling interests | – | – | – | (49) | (49) |
| Profit/(loss) for the year attributable to ordinary | |||||
equity holders of the parent | 718 | (174) | 544 | (1,016) | (472) |
| Adjusted | |||||
| operating | Other | ||||
| Adjusted | earnings net of | non-operating | |||
| operating profit | Financing costs | financing costs | items | Total | |
| 2024 | £m | £m | £m | £m | £m |
Profit/(loss) before the tax attributable to owners | 825 | (204) | 621 | (2,075) | (1,454) |
Tax (charge)/credit attributable to owners | (188) | 51 | (137) | 513 | 376 |
Profit/(loss) for the year attributable to owners | 637 | (153) | 484 | (1,562) | (1,078) |
Coupon paid on Tier 1 notes | – | (29) | (29) | – | (29) |
Deduct: Share of result attributable to non-controlling interests | – | – | – | (12) | (12) |
Profit/(loss) for the year attributable to ordinary equity holders of the parent | 637 | (182) | 455 | (1,574) | (1,119) |
| 2025 | 2024 | |
| Number | Number | |
| million | million | |
Issued ordinary shares at beginning of the year | 1,003 | 1,002 |
Effect of ordinary shares issued | 1 | – |
Effect of non-contingently issuable shares in respect of Group's long-term incentive plan | – | 1 |
Own shares held by the employee benefit trust | (3) | (2) |
Weighted average number of ordinary shares | 1,001 | 1,001 |
| 2025 | 2024 | |
| pence | pence | |
Basic earnings per share | (47.1) | (111.8) |
Diluted earnings per share | (47.1) | (111.8) |
Basic adjusted operating earnings net of financing costs per share | 54.3 | 45.4 |
Diluted adjusted operating earnings net of financing costs per share | 54.0 | 45.3 |
2025 | 2024 | |
£m | £m | |
Dividends declared and paid in the year | 548 | 533 |
| Retirement | Pensions & | ||||
| Solutions | Savings | With-Profits | Europe & Other | Total | |
2025 | £m | £m | £m | £m | £m |
| Amounts relating to changes in liabilities for remaining coverage: | |||||
CSM recognised in period for services provided | 323 | 33 | 45 | 44 | 445 |
Change in risk adjustment for non-financial risk | 82 | 9 | 6 | 20 | 117 |
Expected claims and other insurance service expenses | 3,961 | 195 | 246 | 463 | 4,865 |
Expected policyholder tax charges | – | 32 | 30 | 4 | 66 |
Amounts relating to recovery of insurance acquisition cash flows | 7 | – | – | 12 | 19 |
Insurance revenue | 4,373 | 269 | 327 | 543 | 5,512 |
| Comprising contracts measured using: | |||||
Fair value approach at transition | 1,760 | 230 | 316 | 390 | 2,696 |
Fully retrospective approach at transition and new contracts | 2,613 | 39 | 11 | 153 | 2,816 |
| Retirement | Pensions & | ||||
| Solutions | Savings | With-Profits | Europe & Other | Total | |
2024 | £m | £m | £m | £m | £m |
| Amounts relating to changes in liabilities for remaining coverage: | |||||
CSM recognised in period for services provided | 278 | 36 | 74 | 56 | 444 |
Change in risk adjustment for non-financial risk | 71 | 11 | 6 | 15 | 103 |
Expected claims and other insurance service expenses | 3,568 | 194 | 262 | 487 | 4,511 |
Expected policyholder tax charges | – | 33 | 36 | – | 69 |
Amounts relating to recovery of insurance acquisition cash flows | 1 | – | – | 11 | 12 |
Insurance revenue | 3,918 | 274 | 378 | 569 | 5,139 |
| Comprising contracts measured using: | |||||
Fair value approach at transition | 1,846 | 271 | 358 | 427 | 2,902 |
Fully retrospective approach at transition and new contracts | 2,072 | 3 | 20 | 142 | 2,237 |
| Pensions & | ||||
| Savings | With-Profits | Europe & Other | Total | |
| £m | £m | £m | £m | |
Fee income from investment contracts without DPF | 906 | 52 | 83 | 1,041 |
| Initial fees deferred during the year and subsequent | ||||
amortisation of deferred income | – | – | (8) | (8) |
Revenue from investment contracts without DPF | 906 | 52 | 75 | 1,033 |
Other revenue from contracts with customers | 9 | – | 30 | 39 |
Fees and commissions | 915 | 52 | 105 | 1,072 |
| Pensions & | ||||
| Savings | With-Profits | Europe & Other | Total | |
| £m | £m | £m | £m | |
Fee income from investment contracts without DPF | 877 | 51 | 63 | 991 |
| Initial fees deferred during the year and subsequent | ||||
amortisation of deferred income | – | – | (8) | (8) |
Revenue from investment contracts without DPF | 877 | 51 | 55 | 983 |
Other revenue from contracts with customers | 9 | – | 35 | 44 |
Fees and commissions | 886 | 51 | 90 | 1,027 |
2025 | 2024 | |
£m | £m | |
| Investment income | ||
Interest income on financial assets at amortised cost | 3 | 31 |
Interest income on financial assets at FVTPL | 4,338 | 4,363 |
Dividend income | 7,260 | 6,403 |
Rental income | 267 | 329 |
Net interest expense on Group defined benefit pension scheme liability/asset | (60) | (56) |
11,808 | 11,070 | |
| Fair value gains/(losses) | ||
Financial assets and financial liabilities at FVTPL | 18,843 | 7,882 |
Investment property | 11 | (100) |
18,854 | 7,782 | |
Net investment income | 30,662 | 18,852 |
| Retirement | Pensions & | ||||
| Solutions | Savings | With-Profits | Europe & Other | Total | |
£m | £m | £m | £m | £m | |
| Insurance contracts issued | |||||
| Changes in fair value of underlying items | |||||
of direct participating contracts | – | (1,812) | (1,402) | (552) | (3,766) |
| Group's share of changes in fair value of underlying items | |||||
or fulfilment cash flows that do not adjust the CSM | – | 6 | – | – | 6 |
Unwind of discount on fulfilment cash flows | (2,347) | (964) | (1,151) | (752) | (5,214) |
Interest accreted on the CSM | (113) | – | (9) | (3) | (125) |
Effect of changes in interest rates and other financial assumptions | 602 | (3) | 33 | 103 | 735 |
Insurance finance expense | (1,858) | (2,773) | (2,529) | (1,204) | (8,364) |
| Reinsurance contracts held | |||||
Unwind of discount on fulfilment cash flows | 111 | – | 42 | 16 | 169 |
Interest accreted on the CSM | 52 | – | 3 | 1 | 56 |
Effect of changes in interest rates and other financial assumptions | (159) | 2 | (25) | (15) | (197) |
Reinsurance finance income | 4 | 2 | 20 | 2 | 28 |
Net insurance finance expense | (1,854) | (2,771) | (2,509) | (1,202) | (8,336) |
| Retirement | Pensions & | ||||
| Solutions | Savings | With-Profits | Europe & Other | Total | |
2024 | £m | £m | £m | £m | £m |
| Insurance contracts issued | |||||
| Changes in fair value of underlying items | |||||
of direct participating contracts | – | (773) | (265) | (682) | (1,720) |
| Group's share of changes in fair value of underlying items | |||||
or fulfilment cash flows that do not adjust the CSM | – | 14 | – | – | 14 |
Unwind of discount on fulfilment cash flows | (2,359) | (964) | (1,342) | (890) | (5,555) |
Interest accreted on the CSM | (102) | – | (10) | (5) | (117) |
Effect of changes in interest rates and other financial assumptions | 2,997 | 1 | 495 | 229 | 3,722 |
Insurance finance income/(expense) | 536 | (1,722) | (1,122) | (1,348) | (3,656) |
| Reinsurance contracts held | |||||
Unwind of discount on fulfilment cash flows | 296 | – | 50 | 19 | 365 |
Interest accreted on the CSM | 45 | – | 3 | 1 | 49 |
Effect of changes in interest rates and other financial assumptions | (336) | – | (71) | (116) | (523) |
Reinsurance finance income/(expense) | 5 | – | (18) | (96) | (109) |
Net insurance finance income/(expense) | 541 | (1,722) | (1,140) | (1,444) | (3,765) |
2025 | 2024 | |
£m | £m | |
Claims and benefits net of reinsurance contracts 1 | 1,304 | 1,458 |
Reversal of losses on onerous insurance contracts | (63) | (30) |
Cost of retroactive cover on reinsurance contracts held | 2 | 5 |
Employee costs | 721 | 750 |
Outsourcer expenses | 436 | 368 |
Professional fees | 209 | 285 |
Temporary staff costs | 96 | 143 |
Audit fees | 29 | 26 |
Commission expenses | 158 | 161 |
Office and IT costs | 276 | 280 |
Investment management expenses and transaction costs | 378 | 388 |
Direct costs of collective investment schemes | 25 | 25 |
Depreciation | 17 | 21 |
Pension administrative expenses | 11 | 17 |
Advertising and sponsorship | 49 | 58 |
Loss on completion of buy-out of PGL Pension Scheme liabilities (see note B1.1) | – | 208 |
Regulatory fees | 10 | 18 |
Other | 93 | 65 |
3,751 | 4,246 | |
Acquisition costs deferred during the year | (28) | (29) |
Amortisation of deferred acquisition costs | 12 | 9 |
Amounts attributed to insurance acquisition cash flows incurred during the year | (180) | (179) |
Amortisation of insurance acquisition cash flows | 19 | 12 |
Total expenses | 3,574 | 4,059 |
| Reported within: | ||
Insurance service expenses | 4,743 | 4,493 |
Net expenses from reinsurance contracts 2 | (2,710) | (2,259) |
Administrative expenses | 1,541 | 1,825 |
Total expenses | 3,574 | 4,059 |
Employee costs comprise: 2025 | 2024 | |
£m | £m | |
Wages and salaries | 643 | 677 |
Social security contributions | 78 | 73 |
721 | 750 |
2025 | 2024 | |
Number | Number | |
Average number of persons employed | 6,449 | 7,505 |
2025 | 2024 | |
£m | £m | |
Audit of the consolidated financial statements | 8.7 | 7.5 |
Audit of the Company’s subsidiaries | 16.4 | 14.9 |
Total fee for audit services | 25.1 | 22.4 |
Audit-related assurance services | 3.3 | 3.0 |
Other assurance services | 0.6 | 0.2 |
Total fee for assurance services | 3.9 | 3.2 |
Total auditor’s remuneration | 29.0 | 25.6 |
2025 | 2024 | |
£m | £m | |
| Interest expense | ||
On financial liabilities at amortised cost | 264 | 288 |
On leases | 2 | 2 |
266 | 290 | |
| Attributable to: | ||
– policyholders | 52 | 68 |
– owners | 214 | 222 |
266 | 290 |
2025 | 2024 | |
£m | £m | |
| Current tax: | ||
UK corporation tax | 110 | 42 |
Overseas tax | 88 | 92 |
198 | 134 | |
Adjustment in respect of prior years | 103 | (6) |
Total current tax charge | 301 | 128 |
| Deferred tax: | ||
Origination and reversal of temporary differences | 168 | (154) |
Change in the rate of UK corporation tax | – | 1 |
Adjustment in respect of prior years | (55) | (4) |
Total deferred tax charge/(credit) | 113 | (157) |
Total tax charge/(credit) | 414 | (29) |
| Attributable to: | ||
– policyholders | 452 | 347 |
– owners | (38) | (376) |
Total tax charge/(credit) | 414 | (29) |
2025 | 2024 | |
£m | £m | |
Current tax (credit)/charge | (5) | 4 |
Deferred tax credit on exchange differences on translation of foreign operations | (8) | – |
Deferred tax charge on defined benefit schemes | 12 | 32 |
Total tax (credited)/charged to other comprehensive income | (1) | 36 |
2025 | 2024 | |
£m | £m | |
Deferred tax credit on share schemes | (6) | – |
Total tax credit | (6) | – |
2025 | 2024 | |
£m | £m | |
Profit/(loss) for the year before tax | 20 | (1,107) |
Policyholder tax charge | (452) | (347) |
Loss before the tax attributable to owners | (432) | (1,454) |
Tax credit at standard UK rate of 25% (2024:25%) 1 | (108) | (364) |
Disallowable expenses | 5 | 4 |
Prior year tax charge/(credit) for shareholders 2 | 22 | (67) |
Movement on acquired in-force amortisation at rates other than 25% (2024: 25%) | 9 | 10 |
Profits taxed at rates other than 25% (2024: 25%) 3 | 53 | 51 |
Recognition of previously unrecognised deferred tax assets 4 | (19) | (14) |
Other | – | 4 |
Owners’ tax credit | (38) | (376) |
Policyholder tax charge | 452 | 347 |
Total tax charge/(credit) for the year | 414 | (29) |
2025 | 2024 | |
£m | £m | |
| Issued and fully paid: | ||
1,006.3 million ordinary shares of £0.10 each (2024: 1,003.1 million) | 101 | 100 |
| 2025 | 2025 | 2024 | 2024 | |
| Number | £ | Number | £ | |
Shares in issue at 1 January | 1,003,111,838 | 100,311,183 | 1,001,538,419 | 100,153,841 |
Ordinary shares issued in the year | 3,140,405 | 314,041 | 1,573,419 | 157,342 |
Shares in issue at 31 December | 1,006,252,243 | 100,625,224 | 1,003,111,838 | 100,311,183 |
2025 | 2024 | |
£m | £m | |
At 1 January | 18 | 15 |
Shares acquired or subscribed for by the EBT | 9 | 16 |
Shares awarded to employees by the EBT | (13) | (13) |
At 31 December | 14 | 18 |
2025 | 2024 | ||||||
| Owner-oc- | |||||||
| cupied | |||||||
| Merger | Cash flow | Total | Merger | property | Cash flow | ||
| relief | hedging | other | relief | revaluation | hedging | Total other | |
| reserve | reserve | reserves | reserve | reserve | reserve | reserves | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 January | 593 | 23 | 616 | 1,819 | 2 | 14 | 1,835 |
Other comprehensive (expense)/income for the year | – | (22) | (22) | – | (2) | 9 | 7 |
Transfer to retained earnings | – | – | – | (1,226) | – | – | (1,226) |
At 31 December | 593 | 1 | 594 | 593 | – | 23 | 616 |
2025 | 2024 | |
£m | £m | |
Tier 1 Notes | 494 | 494 |
2025 | 2024 | |
£m | £m | |
At 1 January | 539 | 549 |
Profit for the year | 49 | 12 |
Dividends paid | (12) | (12) |
Decrease in non-controlling interests | (22) | (10) |
At 31 December | 554 | 539 |
2025 | 2024 | |
PPET | £m | £m |
| Statement of financial position: | ||
Financial assets | 611 | 529 |
Other assets | 20 | 56 |
Total assets | 631 | 585 |
Total liabilities | 77 | 46 |
| Income statement: | ||
Net income | 62 | 23 |
Profit after tax | 49 | 12 |
Comprehensive income | 49 | 12 |
| Cash flows: | ||
Net increase in cash and cash equivalents | 7 | 1 |
2025 | 2024 | |||
Carrying value | Fair value | Carrying value | Fair value | |
£m | £m | £m | £m | |
| Financial assets | ||||
| Financial assets mandatorily held at fair value through profit or loss (‘FVTPL’): | ||||
Loans and deposits | 234 | 234 | 249 | 249 |
Derivatives | 4,243 | 4,243 | 2,600 | 2,600 |
Equities 1 | 110,759 | 110,759 | 96,365 | 96,365 |
Debt securities | 99,681 | 99,681 | 89,301 | 89,301 |
Collective investment schemes 1 | 83,446 | 83,446 | 83,700 | 83,700 |
Reinsurers' share of investment contract liabilities 1 | 10,657 | 10,657 | 9,297 | 9,297 |
| Financial assets measured at amortised cost: | ||||
Loans and deposits | 11 | 11 | 12 | 12 |
Total financial assets | 309,031 | 309,031 | 281,524 | 281,524 |
Less amounts classified as financial assets held for sale (see note H2) 2 | – | – | (1,985) | (1,985) |
Total financial assets less financial assets classified as held for sale | 309,031 | 309,031 | 279,539 | 279,539 |
Amounts due for settlement after 12 months | 91,167 | 81,145 |
2025 | 2024 | |||
Carrying value | Fair value | Carrying value | Fair value | |
£m | £m | £m | £m | |
| Financial liabilities | ||||
| Financial liabilities mandatorily held at FVTPL: | ||||
Derivatives | 7,761 | 7,761 | 4,085 | 4,085 |
| Financial liabilities designated at FVTPL upon initial recognition: | ||||
Borrowings | 22 | 22 | 31 | 31 |
Net asset value attributable to unitholders 1 | 2,334 | 2,334 | 2,486 | 2,486 |
Investment contract liabilities 1 | 191,269 | 191,269 | 173,922 | 173,922 |
| Financial liabilities measured at amortised cost: | ||||
Borrowings | 3,212 | 3,309 | 3,591 | 3,599 |
Obligations for repayment of collateral received | 839 | 839 | 849 | 849 |
Total financial liabilities | 205,437 | 205,534 | 184,964 | 184,972 |
Less amounts classified as financial liabilities held for sale (see note H2) 3 | – | – | (3,175) | (3,175) |
Total financial liabilities less financial liabilities held for sale | 205,437 | 205,534 | 181,789 | 181,797 |
Amounts due for settlement after 12 months | 10,363 | 6,778 |
Category | Description | Basis for recognising ECL |
Performing | The counterparty has a low risk of default and | 12-month ECL |
| does not have any past-due amounts | ||
Doubtful | There has been a significant increase in | Lifetime ECL – not credit impaired |
| credit risk since initial recognition | ||
In default | There is evidence indicating the asset is credit impaired | Lifetime ECL – credit impaired |
Write-off | There is evidence indicating that the counterparty is in severe | Amount is written off |
| financial difficulty and the Group has no realistic prospect of recovery |
Level 1 | Level 2 | Level 3 | Total fair value | |
2025 | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||
| Financial assets at FVTPL (mandatory) | ||||
Loans and deposits | – | 234 | – | 234 |
Derivatives | 44 | 4,198 | 1 | 4,243 |
Equities | 107,629 | 258 | 2,872 | 110,759 |
Debt securities | 51,429 | 31,989 | 16,263 | 99,681 |
Collective investment schemes | 79,223 | 3,763 | 460 | 83,446 |
Reinsurers' share of investment contract liabilities | 10,657 | – | – | 10,657 |
Total financial assets measured at fair value | 248,982 | 40,442 | 19,596 | 309,020 |
| Financial assets measured at amortised cost | ||||
| for which fair values are disclosed | ||||
Loans and deposits | – | 11 | – | 11 |
248,982 | 40,453 | 19,596 | 309,031 |
Level 1 | Level 2 | Level 3 | Total fair value | |
2025 | £m | £m | £m | £m |
| Financial liabilities measured at fair value | ||||
| Financial liabilities at FVTPL (mandatory) | ||||
Derivatives | 96 | 7,663 | 2 | 7,761 |
| Financial liabilities designated at FVTPL upon initial recognition: | ||||
Borrowings | – | – | 22 | 22 |
Net asset value attributable to unitholders | 2,334 | – | – | 2,334 |
Investment contract liabilities | – | 191,269 | – | 191,269 |
Total financial liabilities measured at fair value | 2,430 | 198,932 | 24 | 201,386 |
| Financial liabilities measured at amortised cost | ||||
| for which fair values are disclosed | ||||
Borrowings | – | 3,309 | – | 3,309 |
Obligations for repayment of collateral received | – | 839 | – | 839 |
| Total financial liabilities measured at amortised | ||||
cost for which fair values are disclosed | – | 4,148 | – | 4,148 |
2,430 | 203,080 | 24 | 205,534 |
Level 1 | Level 2 | Level 3 | Total fair value | |
2024 | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||
| Financial assets at FVTPL (mandatory) | ||||
Loans and deposits | – | 249 | – | 249 |
Derivatives | 114 | 2,321 | 165 | 2,600 |
Equities | 93,708 | 81 | 2,576 | 96,365 |
Debt securities | 49,624 | 24,531 | 15,146 | 89,301 |
Collective investment schemes | 79,921 | 3,292 | 487 | 83,700 |
Reinsurers' share of investment contract liabilities | 9,297 | – | – | 9,297 |
Total financial assets measured at fair value | 232,664 | 30,474 | 18,374 | 281,512 |
Less amounts classified as held for sale 1 | (1,283) | (147) | (555) | (1,985) |
Total financial assets measured at fair value, excluding amounts classified as held for sale | 231,381 | 30,327 | 17,819 | 279,527 |
| Financial assets measured at amortised cost | ||||
| for which fair values are disclosed | ||||
Loans and deposits | – | 12 | – | 12 |
231,381 | 30,339 | 17,819 | 279,539 |
Level 1 | Level 2 | Level 3 | Total fair value | |
2024 | £m | £m | £m | £m |
| Financial liabilities measured at fair value | ||||
| Financial liabilities at FVTPL (mandatory) | ||||
Derivatives | 70 | 3,882 | 133 | 4,085 |
| Financial liabilities designated at FVTPL upon initial recognition: | ||||
Borrowings | – | – | 31 | 31 |
Net asset value attributable to unitholders | 2,486 | – | – | 2,486 |
Investment contract liabilities | – | 173,922 | – | 173,922 |
Total financial liabilities measured at fair value | 2,556 | 177,804 | 164 | 180,524 |
Less amounts classified as held for sale 2 | – | (3,175) | – | (3,175) |
Total financial liabilities measured at fair value, excluding amounts classified as held for sale | 2,556 | 174,629 | 164 | 177,349 |
| Financial liabilities measured at amortised cost | ||||
| for which fair values are disclosed | ||||
Borrowings | – | 3,599 | – | 3,599 |
Obligations for repayment of collateral received | – | 849 | – | 849 |
| Total financial liabilities measured at amortised | ||||
cost for which fair values are disclosed | – | 4,448 | – | 4,448 |
2,556 | 179,077 | 164 | 181,797 |
| Key unobservable input value | ||||
Description | Valuation technique | Significant inputs | 2025 | 2024 |
Equities | Net asset value | Net asset statement | £2,872m | £2,576m |
| Debt securities | ||||
| (see E2.3.1 for further details) | ||||
| Loans guaranteed by export credit | DCF model 1 | Credit spread | 123bps | 100bps 2 |
| agencies & supranationals | (weighted average) | (weighted average) | ||
Private corporate credit | DCF model 1 | Credit spread | 156bps | 165bps 2 |
| (weighted average) | (weighted average) | |||
Infrastructure loans | DCF model 1 | Credit spread | 162bps | 174bps 2 |
| (weighted average) | (weighted average) | |||
Loans to housing associations | DCF model 1 | Credit spread | 152bps | 161bps 2 |
| (weighted average) | (weighted average) | |||
Local authority loans | DCF model 1 | Credit spread | 145bps | 142bps 2 |
| (weighted average) | (weighted average) | |||
Equity Release Mortgage loans (‘ERM’) | DCF model and | Spread | 184bps over SONIA | 195bps over SONIA |
| Black-Scholes | House price | +75bps adjustment to | +75bps adjustment to | |
model 3 | inflation | a flat RPI curve based | RPI | |
| on a 20-year term | ||||
House prices | £396,168 (average) | £385,838 (average) | ||
Mortality | Average life | Average life expectancy | ||
| expectancy of a male | of a male and female | |||
| and female currently | currently aged 75 is 14.2 | |||
| aged 75 is 14.7 years | years and 15.8 years | |||
| and 17.0 years | respectively | |||
| respectively | ||||
| Voluntary | 190bps to 400bps | 190bps to 400bps | ||
| redemption rate | ||||
Commercial real estate loans | DCF model 1 | Credit spread | 229bps | 230bps |
| (weighted average) | (weighted average) | |||
Income strips 4 | Income | Credit spread | – | 674bps |
| capitalisation | ||||
Collective investment schemes | Net asset value | Net asset | £460m | £487m |
| statement | ||||
| Borrowings | ||||
Property reversions loans (see note E5) | Internally | Mortality rate | 130% IFL92C15 | 130% IFL92C15 |
| developed model | (Female) 5 | (Female) 5 | ||
| 130% IML92C15 | 130% IML92C15 (Male) 5 | |||
(Male) 5 | ||||
| House price | 3-year RPI rate plus | 3-year RPI rate plus | ||
| inflation | 75bps | 75bps | ||
Discount rate | 3-year swap rate plus | 3-year swap rate plus | ||
| 170bps + 1.7% margin | 170bps | |||
| Deferred | 370bps | 370bps | ||
| possession rate | ||||
| Derivative assets and liabilities | ||||
| Forward private placements, | DCF model 1 | Credit spread | 169bps | 98bps |
infrastructure and local authority loans 6 | (weighted average) | (weighted average) | ||
Longevity swaps 7 | DCF model 1 | Swap curve | swap curve | swap curve |
Analysis of Level 3 debt securities | £m | £m |
| Unquoted corporate bonds: | ||
Loans guaranteed by export credit agencies & supranationals | 486 | 461 |
Private corporate credit | 3,641 | 3,046 |
Infrastructure loans–project finance | 1,028 | 1,011 |
Infrastructure loans–corporate | 2,179 | 1,613 |
Loans to housing associations | 1,202 | 1,172 |
Local authority loans | 1,137 | 823 |
ERM | 4,957 | 4,795 |
Commercial real estate loans | 1,317 | 1,170 |
Income strips | – | 555 |
Bridging loans to private equity funds | 304 | 498 |
Other | 12 | 2 |
Total Level 3 debt securities | 16,263 | 15,146 |
| Less amounts classified as held for sale | – | (555) |
Total Level 3 debt securities excluding amounts classified as held for sale | 16,263 | 14,591 |
2025 | 2024 | |||||
| Impact from | Impact from | Impact from | Impact from | |||
| Reasonable | increase | decrease | increase | decrease | ||
Key unobservable input | alternative | £m | £m | £m | £m | |
Equities | Net asset value statements | +/- 10% | 287 | (287) | 258 | (258) |
| Debt securities | ||||||
| Loans guaranteed by export credit | Credit spread | +/- 65bps | (15) | 16 | (11) | 11 |
| agencies & supranationals | ||||||
Private corporate credit | Credit spread | +/- 65bps | (183) | 199 | (169) | 181 |
Infrastructure loans | Credit spread | +/- 65bps | (146) | 156 | (121) | 129 |
Loans to housing associations | Credit spread | +/- 65bps | (93) | 101 | (97) | 106 |
Local authority loans | Credit spread | +/- 65bps | (88) | 92 | (62) | 66 |
ERM | Credit spread | +/- 100bps | (442) | 520 | (416) | 457 |
House price inflation | +/- 1% | 64 | (89) | 57 | (80) | |
House prices | +/- 10% | 47 | (73) | 37 | (55) | |
Mortality | +/- 5% | 20 | (21) | 18 | (20) | |
Voluntary redemption rate | +/- 15% | 57 | (60) | 36 | (38) | |
Commercial real estate loans | Credit spread | +/- 65bps | (62) | 68 | (52) | 57 |
Income strips | Credit spread | +/- 65bps | – | – | (64) | 68 |
Collective investment schemes | Net asset value statements | +/- 10% | 46 | (46) | 49 | (49) |
| Derivative assets and liabilities | ||||||
Forward private placements, infrastructure and local authority loans | Credit spread | +/- 65bps | (6) | 6 | (8) | 9 |
Longevity swap contracts | Swap curve | +/- 100bps | – | – | (14) | 17 |
| From Level 1 to | From Level 2 to | |
| Level 2 | Level 1 | |
2025 | £m | £m |
| Financial assets measured at fair value | ||
| Financial assets mandatorily held at FVTPL | ||
Equities | 26 | 15 |
Debt securities | 251 | 386 |
Collective investment schemes | 3 | 4 |
| From Level 1 to | From Level 2 to | |
| Level 2 | Level 1 | |
2024 | £m | £m |
| Financial assets measured at fair value | ||
| Financial assets mandatorily held at FVTPL | ||
Derivatives | 21 | – |
Equities | 21 | 2 |
Debt securities | 1,319 | 244 |
Collective investment schemes | 56 | 5 |
| Net | Unrealised | |||||||
| (losses)/ | Transfers | gains on | ||||||
| At 1 | gains in | from | Transfers to | At 31 | assets held | |||
| January | income | Level 1 | Level 1 and | December | at end of | |||
| 2025 | statement | Purchases | Sales | and Level 2 | Level 2 | 2025 | period | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||||||
| Financial assets mandatorily held at FVTPL: | ||||||||
Derivatives | 165 | (164) | – | – | – | – | 1 | 1 |
Equities | 2,576 | 81 | 453 | (238) | – | – | 2,872 | 75 |
Debt securities | 15,146 | 429 | 6,562 | (5,927) | 53 | – | 16,263 | 148 |
Collective investment schemes | 487 | (12) | 81 | (94) | – | (2) | 460 | – |
| Total financial assets | ||||||||
measured at fair value | 18,374 | 334 | 7,096 | (6,259) | 53 | (2) | 19,596 | 224 |
| Unrealised | ||||||||
| (gains)/ | ||||||||
| Net (gains)/ | losses on | |||||||
| At 1 | losses in | Transfers | Transfers to | At 31 | liabilities | |||
| January | income | Sales/ | from Level 1 | Level 1 and | December | held at end | ||
| 2025 | statement | Purchases | repayments | and Level 2 | Level 2 | 2025 | of period | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
| Financial liabilities measured at fair value | ||||||||
| Financial liabilities mandatorily | ||||||||
| held at FVTPL: | ||||||||
Derivatives | 133 | (92) | – | (39) | – | – | 2 | (35) |
Financial liabilities designated at FVTPL upon initial recognition: | ||||||||
Borrowings | 31 | 4 | – | (13) | – | – | 22 | 4 |
| Total financial liabilities | ||||||||
measured at fair value | 164 | (88) | – | (52) | – | – | 24 | (31) |
| Unrealised | ||||||||
| (losses)/ | ||||||||
| Net (losses)/ | gains on | |||||||
| gains in | Transfers | Transfers to | At 31 | assets held | ||||
| At 1 January | income | from Level 1 | Level 1 and | December | at end of | |||
| 2024 | statement | Purchases | Sales | and Level 2 2 | Level 2 | 2024 1 | period | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m |
| Financial assets measured at fair value | ||||||||
| Financial assets mandatorily held at FVTPL: | ||||||||
Derivatives | 232 | (67) | – | – | – | – | 165 | (67) |
Equities | 2,495 | 50 | 446 | (415) | – | – | 2,576 | 82 |
Debt securities | 13,818 | (335) | 7,424 | (6,027) | 282 | (16) | 15,146 | (259) |
Collective investment schemes | 401 | 6 | 140 | (60) | 2 | (2) | 487 | 5 |
| Total financial assets | ||||||||
measured at fair value | 16,946 | (346) | 8,010 | (6,502) | 284 | (18) | 18,374 | (239) |
| Unrealised | ||||||||
| (gains)/ | ||||||||
| Net (gains)/ | Transfers | losses on | ||||||
| losses in | from | Transfers to | At 31 | liabilities | ||||
| At 1 January | income | Sales/ | Level 1 and | Level 1 and | December | held at end | ||
| 2024 | statement | Purchases | repayments | Level 2 | Level 2 | 2024 | of period | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m |
| Financial liabilities measured at fair value | ||||||||
| Financial liabilities mandatorily | ||||||||
| held at FVTPL: | ||||||||
Derivatives | 206 | (56) | – | (17) | – | – | 133 | (67) |
| Financial liabilities designated at FVTPL | ||||||||
| upon initial recognition: | ||||||||
Borrowings | 45 | 2 | – | (16) | – | – | 31 | 2 |
| Total financial liabilities | ||||||||
measured at fair value | 251 | (54) | – | (33) | – | – | 164 | (65) |
Assets | Liabilities | Assets | Liabilities | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Forward currency | 271 | 49 | 130 | 296 |
Interest rate swaps | 2,258 | 4,297 | 1,526 | 2,605 |
Total return bond swaps | 452 | 457 | 41 | 43 |
Swaptions | 25 | 85 | 147 | 44 |
Inflation swaps | 747 | 1,822 | 283 | 339 |
Equity options | 38 | 43 | 36 | 187 |
Stock index and currency futures | 31 | 92 | 79 | 32 |
Fixed income futures | 13 | 5 | 23 | 71 |
Longevity swap contracts | – | – | 165 | 63 |
Cross currency swaps | 391 | 894 | 156 | 366 |
Other | 17 | 17 | 14 | 39 |
4,243 | 7,761 | 2,600 | 4,085 |
2025 | 2024 | |||||||
Related amounts not offset | Related amounts not offset | |||||||
| Financial | Financial | |||||||
| Amount of | instruments | Amount of | instruments | |||||
| recognised | and cash | recognised | and cash | |||||
| financial | collateral | Derivative | Net | financial | collateral | Derivative | Net | |
| assets | received | liabilities | amount | assets | received | liabilities | amount | |
£m | £m | £m | £m | £m | £m | £m | £m | |
| Financial assets | ||||||||
OTC derivatives | 4,194 | 655 | 3,381 | 158 | 2,487 | 759 | 1,537 | 191 |
Exchange traded derivatives | 49 | 1 | 7 | 41 | 113 | 68 | 17 | 28 |
Stock lending | 1,101 | 1,101 | – | – | 1,156 | 1,156 | – | – |
Reverse repurchase arrangement | 603 | 603 | – | – | 151 | 151 | – | – |
Total | 5,947 | 2,360 | 3,388 | 199 | 3,907 | 2,134 | 1,554 | 219 |
2025 | 2024 | |||||||
Related amounts not offset | Related amounts not offset | |||||||
| Financial | Financial | |||||||
| Amount of | instruments | Amount of | instruments | |||||
| recognised | and cash | recognised | and cash | |||||
| financial | collateral | Derivative | Net | financial | collateral | Derivative | Net | |
| liabilities | pledged | assets | amount | liabilities | pledged | assets | amount | |
£m | £m | £m | £m | £m | £m | £m | £m | |
| Financial liabilities | ||||||||
OTC derivatives | 7,664 | 4,170 | 3,381 | 113 | 3,983 | 2,305 | 1,537 | 141 |
Exchange traded derivatives | 97 | 54 | 7 | 36 | 102 | 7 | 17 | 78 |
Total | 7,761 | 4,224 | 3,388 | 149 | 4,085 | 2,312 | 1,554 | 219 |
| OTC derivatives | ||
2025 | 2024 | |
£m | £m | |
Financial assets | 794 | 790 |
Financial liabilities | (794) | (790) |
Carrying value | Fair value | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
£400 million multi-currency revolving credit facility | 162 | 90 | 162 | 90 |
Property reversions loan | 22 | 31 | 22 | 31 |
Total policyholder borrowings | 184 | 121 | 184 | 121 |
£428 million Tier 2 notes | – | 197 | – | 199 |
US $500 million Tier 2 notes | 371 | 399 | 376 | 399 |
€500 million Tier 2 notes | 435 | 411 | 456 | 423 |
US $750 million Perpetual Contingent Convertible Tier 1 notes | – | 199 | – | 200 |
£500 million 5.625% Tier 2 notes | 492 | 490 | 506 | 485 |
US $500 million Fixed Rate Reset Callable Tier 2 notes | 259 | 279 | 260 | 275 |
£500 million 5.867% Tier 2 notes | 523 | 529 | 516 | 500 |
£250 million Tier 3 notes | 251 | 252 | 250 | 246 |
£350 million Fixed Rate Reset Callable Tier 2 notes | 348 | 347 | 385 | 367 |
US $500 million Perpetual Contingent Convertible Tier 1 notes | 371 | 398 | 398 | 415 |
Total shareholder subordinated borrowings | 3,050 | 3,501 | 3,147 | 3,509 |
Total borrowings | 3,234 | 3,622 | 3,331 | 3,630 |
Amount due for settlement after 12 months | 2,821 | 3,335 |
2025 | Nominal amount | Coupon | Maturity |
US $500 million Tier 2 notes 1 | US $500m | 5.375% | 6 July 2027 |
€500 million Tier 2 notes 1 | €500m | 4.375% | 24 January 2029 |
£500 million 5.625% Tier 2 notes | £500m | 5.625% | 28 April 2031 (with optional redemption |
| from 28 January 2031) | |||
| US $500 million Fixed Rate | US $350m 2 | 4.750% up to reset date | 4 September 2031 (with optional redemption |
| Reset Callable Tier 2 notes | of 4 September 2026 | between 4 June and 4 September 2026) | |
£500 million 5.867% Tier 2 notes 3 | £500m | 5.867% | 13 June 2029 |
£250 million Tier 3 notes 3 | £250m | 4.016% | 13 June 2026 |
| £350 million Fixed Rate Reset | £350m | 7.750% up to reset date | 6 December 2053 (with optional redemption |
| Callable Tier 2 notes | of 6 December 2033 4 | between 6 June and 6 December 2033) | |
| US $500 million Perpetual Contingent | US $500m | 8.500% up to first reset | Perpetual (with optional redemption between |
| Convertible Tier 1 notes | date of 12 June 2030 5 | 12 December 2029 and 12 June 2030) |
2025 | 2024 | |||||||
| Total | Interest | Derivative | Total | Interest | Derivative | |||
| borrowings | payable 1 | assets 2 | Total | borrowings | payable 1 | assets 2 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 3,622 | 60 | (106) | 3,576 | 3,892 | 63 | (118) | 3,837 |
| Cash movements | ||||||||
New borrowings, net of costs | 152 | – | – | 152 | 475 | – | – | 475 |
Repayments | (496) | (212) | – | (708) | (739) | (218) | – | (957) |
| Non-cash movements | ||||||||
Changes in fair value | 4 | – | 88 | 92 | 2 | – | 12 | 14 |
Movement in foreign exchange | (43) | – | – | (43) | (1) | – | – | (1) |
Other movements 3 | (5) | 210 | – | 205 | (7) | 215 | – | 208 |
At 31 December | 3,234 | 58 | (18) | 3,274 | 3,622 | 60 | (106) | 3,576 |
| BB and | Unit- | |||||||
AAA | AA | A | BBB | below | Non-rated | linked | Total | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
Loans and deposits | – | 1 | 10 | – | – | 234 | – | 245 |
Derivatives | – | 2,174 | 1,776 | – | – | 271 | 22 | 4,243 |
Debt securities 1,2 | 6,213 | 34,670 | 23,282 | 16,487 | 1,996 | 10,505 | 6,528 | 99,681 |
Reinsurance contract assets | – | 3,803 | 2,005 | – | – | – | – | 5,808 |
Reinsurers’ share of investment contract liabilities | – | – | – | – | – | – | 10,657 | 10,657 |
Cash and cash equivalents | 22 | 636 | 4,253 | 6 | – | 34 | 2,351 | 7,302 |
6,235 | 41,284 | 31,326 | 16,493 | 1,996 | 11,044 | 19,558 | 127,936 |
| Less | ||||||||||
| amounts | ||||||||||
| classified | ||||||||||
| BB and | as held for | |||||||||
AAA | AA | A | BBB | below | Non-rated | Unit-linked | Total | sale | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Loans and deposits | – | 2 | – | – | – | 259 | – | 261 | – | 261 |
Derivatives | – | 1,536 | 662 | 43 | – | 335 | 24 | 2,600 | – | 2,600 |
Debt securities 1,2 | 7,329 | 32,892 | 17,752 | 14,967 | 2,518 | 7,071 | 6,772 | 89,301 | (979) | 88,322 |
Reinsurance contract assets | – | 3,131 | 2,056 | – | – | – | – | 5,187 | – | 5,187 |
| Reinsurers’ share of investment | ||||||||||
contract liabilities | – | – | – | – | – | – | 9,297 | 9,297 | (32) | 9,265 |
Cash and cash equivalents | 1 | 1,453 | 5,820 | 82 | – | – | 2,130 | 9,486 | (33) | 9,453 |
7,330 | 39,014 | 26,290 | 15,092 | 2,518 | 7,665 | 18,223 | 116,132 | (1,044) | 115,088 |
2025 | 2024 | ||||||
| Impact on | Impact on | ||||||
| profit after | Impact on | Impact on | profit after | Impact on | Impact on | ||
| Change in | tax | equity | CSM | tax | equity | CSM | |
| interest rate | £m | £m | £m | £m | £m | £m | |
Insurance contract and reinsurance contract balances | +100bps | 3,877 | 3,877 | 5 | 3,717 | 3,717 | 3 |
Investment contract without DPF balances | +100bps | 1,974 | 1,974 | – | 2,097 | 2,097 | – |
| Financial assets subject to interest rate risk backing | |||||||
insurance and reinsurance contract balances | +100bps | (4,167) | (4,167) | – | (3,991) | (3,991) | – |
| Financial assets subject to interest rate risk backing | |||||||
investment contract without DPF balances | +100bps | (1,974) | (1,974) | – | (2,095) | (2,095) | – |
Other financial assets subject to interest rate risk | +100bps | (182) | (182) | – | (168) | (168) | – |
Pension scheme liability | +100bps | – | 114 | – | – | 127 | – |
Total (decrease)/increase | (472) | (358) | 5 | (440) | (313) | 3 | |
Insurance contract and reinsurance contract balances | -100bps | (4,355) | (4,355) | 2 | (4,493) | (4,493) | (12) |
Investment contract without DPF balances | -100bps | (2,191) | (2,191) | – | (2,431) | (2,431) | – |
| Financial assets subject to interest rate risk backing | |||||||
insurance and reinsurance contract balances | -100bps | 4,716 | 4,716 | – | 4,885 | 4,885 | – |
| Financial assets subject to interest rate risk backing | |||||||
investment contract without DPF balances | -100bps | 2,191 | 2,191 | – | 2,428 | 2,428 | – |
Other financial assets subject to interest rate risk | -100bps | 182 | 182 | – | 169 | 169 | – |
Pension scheme liability | -100bps | – | (137) | – | – | (155) | – |
Total increase/(decrease) | 543 | 406 | 2 | 558 | 403 | (12) |
2025 | 2024 | ||||||
| Impact on | Impact on | ||||||
| profit after | Impact on | Impact on | profit after | Impact on | Impact on | ||
| Change in | tax | equity | CSM | tax | equity | CSM | |
| inflation | £m | £m | £m | £m | £m | £m | |
Insurance contract and reinsurance contract balances | +100bps | (1,358) | (1,358) | (15) | (1,184) | (1,184) | (30) |
Investment contract without DPF balances | +100bps | (18) | (18) | – | (16) | (16) | – |
| Financial assets subject to inflation risk backing | |||||||
insurance and reinsurance contract balances | +100bps | 1,775 | 1,775 | – | 1,673 | 1,673 | – |
| Financial assets subject to inflation risk backing | |||||||
investment contract without DPF balances | +100bps | 18 | 18 | – | 16 | 16 | – |
Pension scheme liability | +100bps | – | (99) | – | – | (114) | – |
Total increase/(decrease) | 417 | 318 | (15) | 489 | 375 | (30) | |
Insurance contract and reinsurance contract balances | -100bps | 1,199 | 1,199 | 16 | 1,137 | 1,137 | 22 |
Investment contract without DPF balances | -100bps | 15 | 15 | – | 14 | 14 | – |
| Financial assets subject to inflation risk backing | |||||||
insurance and reinsurance contract balances | -100bps | (1,491) | (1,491) | – | (1,393) | (1,393) | – |
| Financial assets subject to inflation risk backing | |||||||
investment contract without DPF balances | -100bps | (15) | (15) | – | (14) | (14) | – |
Pension scheme liability | -100bps | – | 93 | – | – | 109 | – |
Total (decrease)/increase | (292) | (199) | 16 | (256) | (147) | 22 |
2025 | 2024 | ||||||
| Impact on | Impact on | ||||||
| Change in | profit after | Impact on | Impact on | profit after | Impact on | Impact on | |
| equity | tax | equity | CSM | tax | equity | CSM | |
| prices | £m | £m | £m | £m | £m | £m | |
Insurance contract and reinsurance contract balances | +10% | (2,552) | (2,552) | 47 | (2,239) | (2,239) | 44 |
Investment contract without DPF balances | +10% | (9,993) | (9,993) | – | (8,197) | (8,197) | – |
| Financial assets subject to equity price risk backing | |||||||
insurance and reinsurance contract balances | +10% | 2,623 | 2,623 | – | 2,293 | 2,293 | – |
| Financial assets subject to equity price risk backing | |||||||
Investment contract without DPF balances | +10% | 9,881 | 9,881 | – | 8,107 | 8,107 | – |
Other financial assets subject to equity price risk | +10% | (218) | (218) | – | (209) | (209) | – |
Total (decrease)/increase | (259) | (259) | 47 | (245) | (245) | 44 | |
Insurance contract and reinsurance contract balances | -10% | 2,571 | 2,571 | (33) | 2,274 | 2,274 | (50) |
Investment contract without DPF balances | -10% | 10,071 | 10,071 | – | 8,301 | 8,301 | – |
| Financial assets subject to equity price risk backing | |||||||
insurance and reinsurance contract balances | -10% | (2,653) | (2,653) | – | (2,328) | (2,328) | – |
| Financial assets subject to equity price risk backing | |||||||
Investment contract without DPF balances | -10% | (9,955) | (9,955) | – | (8,208) | (8,208) | – |
Other financial assets subject to equity price risk | -10% | 220 | 220 | – | 211 | 211 | – |
Total increase/(decrease) | 254 | 254 | (33) | 250 | 250 | (50) |
2025 | 2024 | ||||||
| Impact on | Impact on | ||||||
| Change in | profit after | Impact on | Impact on | profit after | Impact on | Impact on | |
| property | tax | equity | CSM | tax | equity | CSM | |
| prices | £m | £m | £m | £m | £m | £m | |
Insurance contract and reinsurance contract balances | +10% | (143) | (143) | 1 | (121) | (121) | 3 |
Investment contract without DPF balances | +10% | (297) | (297) | – | (291) | (291) | – |
| Financial assets subject to property price risk backing | |||||||
insurance and reinsurance contract balances | +10% | 209 | 209 | – | 181 | 181 | – |
| Financial assets subject to property price risk backing | |||||||
Investment contract without DPF balances | +10% | 297 | 297 | – | 291 | 291 | – |
Total increase | 66 | 66 | 1 | 60 | 60 | 3 | |
Insurance contract and reinsurance contract balances | -10% | 136 | 136 | (1) | 114 | 114 | (4) |
Investment contract without DPF balances | -10% | 300 | 300 | – | 296 | 296 | – |
| Financial assets subject to property price risk backing | |||||||
insurance and reinsurance contract balances | -10% | (229) | (229) | – | (190) | (190) | – |
| Financial assets subject to property price risk backing | |||||||
Investment contract without DPF balances | -10% | (300) | (300) | – | (296) | (296) | – |
Total decrease | (93) | (93) | (1) | (76) | (76) | (4) |
| 1 year or | Greater | |||||
| less or on | than 10 | No fixed | ||||
demand | 1–5 years | 6–10 years | years | term | Total | |
2025 | £m | £m | £m | £m | £m | £m |
Investment contracts | 191,269 | – | – | – | – | 191,269 |
Borrowings 1 | 583 | 2,172 | 1,212 | – | 22 | 3,989 |
Derivatives 1 | 219 | 301 | 983 | 23,205 | – | 24,708 |
Net asset value attributable to unitholders | 2,334 | – | – | – | – | 2,334 |
Obligations for repayment of collateral received | 839 | – | – | – | – | 839 |
Lease liabilities 1 | 12 | 37 | 18 | 1 | – | 68 |
Accruals and deferred income | 526 | 26 | 13 | – | – | 565 |
Other payables | 2,398 | 26 | 5 | 2,429 |
| Less | ||||||||
| amounts | ||||||||
| 1 year or less | classified as | |||||||
| or on | Greater than | No fixed | held for sale | |||||
demand | 1–5 years | 6 –10 years | 10 years | term | Total | (see note H2) | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m |
Investment contracts | 173,922 | – | – | – | – | 173,922 | (3,175) | 170,747 |
Borrowings 1 | 483 | 2,767 | 1,303 | – | 31 | 4,584 | – | 4,584 |
Derivatives 1 | 641 | 245 | 745 | 8,372 | – | 10,003 | – | 10,003 |
Net asset value attributable to unitholders | 2,486 | – | – | – | – | 2,486 | – | 2,486 |
| Obligations for repayment | ||||||||
of collateral received | 849 | – | – | – | – | 849 | – | 849 |
Lease liabilities 1 | 13 | 30 | 17 | 17 | – | 77 | – | 77 |
Accruals and deferred income | 545 | 25 | 13 | – | – | 583 | – | 583 |
Other payables | 2,280 | – | – | – | – | 2,280 | – | 2,280 |
Up to 1 year | 1–2 years | 2-3 years | 3-4 years | 4-5 years | >5 years | Total | |
2025 | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities | 7,640 | 5,255 | 5,429 | 5,537 | 5,391 | 84,171 | 113,423 |
Up to 1 year | 1–2 years | 2-3 years | 3-4 years | 4-5 years | >5 years | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities | 8,054 | 5,183 | 4,585 | 4,916 | 5,282 | 81,334 | 109,354 |
2025 | 2024 | |||
| Amounts payable | Carrying value of | Amounts payable | Carrying value of | |
| on demand | portfolio | on demand | portfolio | |
£m | £m | £m | £m | |
With-profits | (42,990) | (49,852) | (42,695) | (49,233) |
Annuities | (7,781) | (36,560) | (6,564) | (36,513) |
Unit-linked | (18,975) | (18,673) | (17,773) | (17,016) |
Protection | (375) | (910) | (384) | (975) |
Short-term payables and receivables (including deposits from reinsurers) | (4,462) | (4,462) | (3,248) | (3,248) |
(74,583) | (110,457) | (70,664) | (106,985) |
| Retirement | Pensions & | ||||
| Solutions | Savings | With-Profits | Europe & Other | Total | |
2025 | £m | £m | £m | £m | £m |
| Insurance contracts issued | |||||
Estimates of present value of future cash flows | 40,203 | 22,398 | 25,732 | 25,090 | 113,423 |
Risk adjustment | 828 | 78 | 76 | 180 | 1,162 |
CSM | 4,452 | 306 | 657 | 326 | 5,741 |
Insurance contract liabilities issued | 45,483 | 22,782 | 26,465 | 25,596 | 120,326 |
| Retirement | Pensions & | ||||
| Solutions | Savings | With-Profits | Europe & Other | Total | |
2024 | £m | £m | £m | £m | £m |
| Insurance contracts issued | |||||
Estimates of present value of future cash flows | 37,934 | 22,160 | 26,152 | 23,108 | 109,354 |
Risk adjustment | 826 | 78 | 89 | 213 | 1,206 |
CSM | 4,000 | 269 | 633 | 329 | 5,231 |
Insurance contract liabilities issued | 42,760 | 22,507 | 26,874 | 23,650 | 115,791 |
2025 | 2024 | |||||||
| Estimates of | Estimates of | |||||||
| the present | the present | |||||||
| value of | Contractual | value of | Contractual | |||||
| future cash | Risk | service | future cash | Risk | service | |||
| flows | adjustment | margin | Total | flows | adjustment | margin | Total | |
Retirement Solutions | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January | 37,934 | 826 | 4,000 | 42,760 | 35,713 | 767 | 3,749 | 40,229 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 1 January | 37,934 | 826 | 4,000 | 42,760 | 35,713 | 767 | 3,749 | 40,229 |
| Changes in income statement: | ||||||||
CSM recognised for services provided | – | – | (323) | (323) | – | – | (278) | (278) |
Risk adjustment for the risk expired | – | (82) | – | (82) | – | (71) | – | (71) |
| Experience adjustments | (8) | – | – | (8) | (3) | – | – | (3) |
Total change relating to current service | (8) | (82) | (323) | (413) | (3) | (71) | (278) | (352) |
Contracts initially recognised in the period | (494) | 86 | 408 | – | (488) | 128 | 360 | – |
Changes in estimates that adjust the CSM | (152) | (102) | 254 | – | (93) | 27 | 66 | – |
Changes in estimates that do not adjust the CSM | (11) | 2 | – | (9) | (12) | – | – | (12) |
Total change relating to future service | (657) | (14) | 662 | (9) | (593) | 155 | 426 | (12) |
Adjustments to liabilities for incurred claims (past service) | 5 | (1) | – | 4 | – | – | – | – |
Insurance service result | (660) | (97) | 339 | (418) | (596) | 84 | 148 | (364) |
Insurance finance expense/(income) | 1,646 | 99 | 113 | 1,858 | (614) | (25) | 103 | (536) |
Total changes in income statement | 986 | 2 | 452 | 1,440 | (1,210) | 59 | 251 | (900) |
| Cash flows: | ||||||||
Premiums received | 5,407 | – | – | 5,407 | 5,853 | – | – | 5,853 |
Claims and other expenses paid | (4,036) | – | – | (4,036) | (3,657) | – | – | (3,657) |
Insurance acquisition cash flows | (82) | – | – | (82) | (73) | – | – | (73) |
Total cash flows | 1,289 | – | – | 1,289 | 2,123 | – | – | 2,123 |
Other movements 1 | (6) | – | – | (6) | 1,308 | – | – | 1,308 |
| Net insurance contract liabilities | ||||||||
as at 31 December | 40,203 | 828 | 4,452 | 45,483 | 37,934 | 826 | 4,000 | 42,760 |
| Insurance contract liabilities | ||||||||
as at 31 December | 40,203 | 828 | 4,452 | 45,483 | 37,934 | 826 | 4,000 | 42,760 |
| Insurance contract assets | ||||||||
as at 31 December | – | – | – | – | – | – | – | – |
| Net insurance contract liabilities | ||||||||
as at 31 December | 40,203 | 828 | 4,452 | 45,483 | 37,934 | 826 | 4,000 | 42,760 |
2025 | 2024 | |||||||
| Estimates of | Estimates of | |||||||
| the present | the present | |||||||
| value of | Contractual | value of | Contractual | |||||
| future cash | Risk | service | future cash | Risk | service | |||
| flows | adjustment | margin | Total | flows | adjustment | margin | Total | |
Pensions & Savings | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January | 22,160 | 78 | 269 | 22,507 | 23,164 | 84 | 201 | 23,449 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 1 January | 22,160 | 78 | 269 | 22,507 | 23,164 | 84 | 201 | 23,449 |
| Changes in income statement: | ||||||||
CSM recognised for services provided | – | – | (33) | (33) | – | – | (36) | (36) |
Risk adjustment for the risk expired | – | (9) | – | (9) | – | (11) | – | (11) |
Experience adjustments | 6 | – | – | 6 | 63 | – | – | 63 |
Expected policyholder tax charges | (32) | – | – | (32) | (33) | – | – | (33) |
Total change relating to current service | (26) | (9) | (33) | (68) | 30 | (11) | (36) | (17) |
Changes in estimates that adjust the CSM | (84) | 14 | 70 | – | (106) | (4) | 110 | – |
Changes in estimates that do not adjust the CSM | (19) | (4) | – | (23) | (14) | 8 | – | (6) |
Total change relating to future service | (103) | 10 | 70 | (23) | (120) | 4 | 110 | (6) |
Adjustments to liabilities for incurred claims (past service) | (6) | – | – | (6) | (22) | – | – | (22) |
Insurance service result | (135) | 1 | 37 | (97) | (112) | (7) | 74 | (45) |
Insurance finance expense/(income) | 2,774 | (1) | – | 2,773 | 1,724 | 1 | (3) | 1,722 |
Total changes in income statement | 2,639 | – | 37 | 2,676 | 1,612 | (6) | 71 | 1,677 |
| Cash flows: | ||||||||
Premiums received | 329 | – | – | 329 | 377 | – | – | 377 |
Claims and other expenses paid | (2,730) | – | – | (2,730) | (2,999) | – | – | (2,999) |
Total cash flows | (2,401) | – | – | (2,401) | (2,622) | – | – | (2,622) |
Other movements | – | – | – | – | 6 | – | (3) | 3 |
| Net insurance contract liabilities | ||||||||
as at 31 December | 22,398 | 78 | 306 | 22,782 | 22,160 | 78 | 269 | 22,507 |
| Insurance contract liabilities | ||||||||
as at 31 December | 22,398 | 78 | 306 | 22,782 | 22,160 | 78 | 269 | 22,507 |
| Insurance contract assets | ||||||||
as at 31 December | – | – | – | – | – | – | – | – |
| Net insurance contract liabilities | ||||||||
as at 31 December | 22,398 | 78 | 306 | 22,782 | 22,160 | 78 | 269 | 22,507 |
2025 | 2024 | |||||||
| Estimates of | Estimates of | |||||||
| the present | the present | |||||||
| value of | Contractual | value of | Contractual | |||||
| future cash | Risk | service | future cash | Risk | service | |||
| flows | adjustment | margin | Total | flows | adjustment | margin | Total | |
With-Profits | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January | 26,152 | 89 | 633 | 26,874 | 27,700 | 104 | 589 | 28,393 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 1 January | 26,152 | 89 | 633 | 26,874 | 27,700 | 104 | 589 | 28,393 |
| Changes in income statement: | ||||||||
CSM recognised for services provided | – | – | (45) | (45) | – | – | (74) | (74) |
Risk adjustment for the risk expired | – | (6) | – | (6) | – | (6) | – | (6) |
Experience adjustments | 14 | – | – | 14 | 11 | – | – | 11 |
Expected policyholder tax charges | (30) | – | – | (30) | (36) | – | – | (36) |
Total change relating to current service | (16) | (6) | (45) | (67) | (25) | (6) | (74) | (105) |
Changes in estimates that adjust the CSM | (14) | (46) | 60 | – | (98) | (12) | 110 | – |
Changes in estimates that do not adjust the CSM | (54) | 4 | – | (50) | (36) | 3 | – | (33) |
Total change relating to future service | (68) | (42) | 60 | (50) | (134) | (9) | 110 | (33) |
Adjustments to liabilities for incurred claims (past service) | (88) | 17 | – | (71) | (38) | – | – | (38) |
Insurance service result | (172) | (31) | 15 | (188) | (197) | (15) | 36 | (176) |
Insurance finance expense | 2,502 | 18 | 9 | 2,529 | 1,113 | – | 9 | 1,122 |
Total changes in income statement | 2,330 | (13) | 24 | 2,341 | 916 | (15) | 45 | 946 |
| Cash flows: | ||||||||
Premiums received | 61 | – | – | 61 | 101 | – | – | 101 |
Claims and other expenses paid | (2,811) | – | – | (2,811) | (2,567) | – | – | (2,567) |
Total cash flows | (2,750) | – | – | (2,750) | (2,466) | – | – | (2,466) |
| Other movements | – | – | – | – | 2 | – | (1) | 1 |
| Net insurance contract liabilities | ||||||||
as at 31 December | 25,732 | 76 | 657 | 26,465 | 26,152 | 89 | 633 | 26,874 |
| Insurance contract liabilities | ||||||||
as at 31 December | 25,732 | 76 | 657 | 26,465 | 26,152 | 89 | 633 | 26,874 |
| Insurance contract assets | ||||||||
as at 31 December | – | – | – | – | – | – | – | – |
| Net insurance contract liabilities | ||||||||
as at 31 December | 25,732 | 76 | 657 | 26,465 | 26,152 | 89 | 633 | 26,874 |
2025 | 2024 | |||||||
| Estimates of | Estimates of | |||||||
| the present | the present | |||||||
| value of | Contractual | value of | Contractual | |||||
| future cash | Risk | service | future cash | Risk | service | |||
| flows | adjustment | margin | Total | flows | adjustment | margin | Total | |
Europe & Other | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January | 23,108 | 213 | 329 | 23,650 | 23,195 | 217 | 244 | 23,656 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 1 January | 23,108 | 213 | 329 | 23,650 | 23,195 | 217 | 244 | 23,656 |
| Changes in income statement: | ||||||||
CSM recognised for services provided | – | – | (44) | (44) | – | – | (56) | (56) |
Risk adjustment for the risk expired | – | (20) | – | (20) | – | (15) | – | (15) |
Experience adjustments | 28 | – | – | 28 | – | – | – | – |
Expected policyholder tax charges | (4) | – | – | (4) | – | – | – | – |
Total change relating to current service | 24 | (20) | (44) | (40) | – | (15) | (56) | (71) |
Contracts initially recognised in the period | (26) | 4 | 22 | – | (51) | 6 | 45 | – |
Changes in estimates that adjust the CSM | 14 | (23) | 9 | – | (82) | 2 | 80 | – |
Changes in estimates that do not adjust the CSM | 5 | (9) | – | (4) | 3 | 15 | – | 18 |
Total change relating to future service | (7) | (28) | 31 | (4) | (130) | 23 | 125 | 18 |
Adjustments to liabilities for incurred claims (past service) | (26) | 4 | – | (22) | (8) | – | – | (8) |
Insurance service result | (9) | (44) | (13) | (66) | (138) | 8 | 69 | (61) |
Insurance finance expense/(income) | 1,193 | 8 | 3 | 1,204 | 1,336 | (8) | 20 | 1,348 |
Total changes in income statement | 1,184 | (36) | (10) | 1,138 | 1,198 | – | 89 | 1,287 |
| Cash flows: | ||||||||
Premiums received | 2,025 | – | – | 2,025 | 1,720 | – | – | 1,720 |
Claims and other expenses paid | (1,900) | – | – | (1,900) | (2,249) | – | – | (2,249) |
Insurance acquisition cash flows | (98) | – | – | (98) | (106) | – | – | (106) |
Total cash flows | 27 | – | – | 27 | (635) | – | – | (635) |
Other movements 1 | 771 | 3 | 7 | 781 | (650) | (4) | (4) | (658) |
| Net insurance contract liabilities | ||||||||
as at 31 December | 25,090 | 180 | 326 | 25,596 | 23,108 | 213 | 329 | 23,650 |
| Insurance contract liabilities | ||||||||
as at 31 December | 25,090 | 180 | 326 | 25,596 | 23,108 | 213 | 329 | 23,650 |
| Insurance contract assets | ||||||||
as at 31 December | – | – | – | – | – | – | – | – |
| Net insurance contract liabilities | ||||||||
as at 31 December | 25,090 | 180 | 326 | 25,596 | 23,108 | 213 | 329 | 23,650 |
2025 | 2024 | |||||||
| Liabilities for remaining | Liabilities for remaining | |||||||
| coverage | coverage | |||||||
| Excluding | Liabilities | Excluding | Liabilities | |||||
| loss | Loss | for incurred | loss | Loss | for incurred | |||
| component | component | claims | Total | component | component | claims | Total | |
Retirement Solutions | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January | 42,423 | 39 | 298 | 42,760 | 40,126 | 54 | 49 | 40,229 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 1 January | 42,423 | 39 | 298 | 42,760 | 40,126 | 54 | 49 | 40,229 |
| Changes in income statement: | ||||||||
Insurance revenue (note C1) | (4,373) | – | – | (4,373) | (3,918) | – | – | (3,918) |
| Insurance service expenses: | ||||||||
Incurred claims and other expenses | – | (4) | 3,956 | 3,952 | – | (4) | 3,569 | 3,565 |
| Amortisation of insurance | ||||||||
acquisition cash flows | 7 | – | – | 7 | 1 | – | – | 1 |
Losses on onerous contracts and reversals of those losses | – | (8) | – | (8) | – | (12) | – | (12) |
| Changes to liabilities for incurred | ||||||||
claims (past service) | – | – | 4 | 4 | – | – | – | – |
Insurance service result | (4,366) | (12) | 3,960 | (418) | (3,917) | (16) | 3,569 | (364) |
Insurance finance expense/(income) | 1,856 | 1 | 1 | 1,858 | (552) | 1 | 15 | (536) |
Total changes in income statement | (2,510) | (11) | 3,961 | 1,440 | (4,469) | (15) | 3,584 | (900) |
Investment components | (384) | – | 384 | – | (301) | – | 301 | – |
| Cash flows: | ||||||||
Premiums received | 5,407 | – | – | 5,407 | 5,853 | – | – | 5,853 |
Claims and other expenses paid | – | – | (4,036) | (4,036) | – | – | (3,657) | (3,657) |
Insurance acquisition cash flows | (82) | – | – | (82) | (73) | – | – | (73) |
Total cash flows | 5,325 | – | (4,036) | 1,289 | 5,780 | – | (3,657) | 2,123 |
Other movements 1 | – | – | (6) | (6) | 1,287 | – | 21 | 1,308 |
| Net insurance contract | ||||||||
liabilities as at 31 December | 44,854 | 28 | 601 | 45,483 | 42,423 | 39 | 298 | 42,760 |
| Insurance contract liabilities | ||||||||
as at 31 December | 44,854 | 28 | 601 | 45,483 | 42,423 | 39 | 298 | 42,760 |
| Insurance contract assets | ||||||||
as at 31 December | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 31 December | 44,854 | 28 | 601 | 45,483 | 42,423 | 39 | 298 | 42,760 |
2025 | 2024 | |||||||
| Liabilities for remaining | Liabilities for remaining | |||||||
| coverage | coverage | |||||||
| Excluding | Liabilities | Excluding | Liabilities | |||||
| loss | Loss | for incurred | loss | Loss | for incurred | |||
| component | component | claims | Total | component | component | claims | Total | |
Pensions & Savings | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January | 22,029 | 94 | 384 | 22,507 | 22,892 | 115 | 442 | 23,449 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 1 January | 22,029 | 94 | 384 | 22,507 | 22,892 | 115 | 442 | 23,449 |
| Changes in income statement | ||||||||
Insurance revenue (note C1) | (269) | – | – | (269) | (274) | – | – | (274) |
| Insurance service expenses: | ||||||||
Incurred claims and other expenses | – | (20) | 221 | 201 | – | (14) | 271 | 257 |
Losses on onerous contracts and reversals of those losses | – | (23) | – | (23) | – | (6) | – | (6) |
| Changes to liabilities for incurred | ||||||||
claims (past service) | – | – | (6) | (6) | – | – | (22) | (22) |
Insurance service result | (269) | (43) | 215 | (97) | (274) | (20) | 249 | (45) |
Insurance finance expense | 2,763 | – | 10 | 2,773 | 1,708 | – | 14 | 1,722 |
Total changes in income statement | 2,494 | (43) | 225 | 2,676 | 1,434 | (20) | 263 | 1,677 |
Investment components | (2,439) | – | 2,439 | – | (2,679) | – | 2,679 | – |
| Cash flows: | ||||||||
Premiums received | 329 | – | – | 329 | 377 | – | – | 377 |
Claims and other expenses paid | – | – | (2,730) | (2,730) | – | – | (2,999) | (2,999) |
Total cash flows | 329 | – | (2,730) | (2,401) | 377 | – | (2,999) | (2,622) |
Other movements | – | – | – | – | 5 | (1) | (1) | 3 |
| Net insurance contract | ||||||||
liabilities as at 31 December | 22,413 | 51 | 318 | 22,782 | 22,029 | 94 | 384 | 22,507 |
| Insurance contract liabilities | ||||||||
as at 31 December | 22,413 | 51 | 318 | 22,782 | 22,029 | 94 | 384 | 22,507 |
| Insurance contract assets | ||||||||
as at 31 December | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 31 December | 22,413 | 51 | 318 | 22,782 | 22,029 | 94 | 384 | 22,507 |
2025 | 2024 | |||||||
| Liabilities for remaining | Liabilities for remaining | |||||||
| coverage | coverage | |||||||
| Excluding | Liabilities | Excluding | Liabilities | |||||
| loss | Loss | for incurred | loss | Loss | for incurred | |||
| component | component | claims | Total | component | component | claims | Total | |
With-Profits | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January | 25,972 | 238 | 664 | 26,874 | 27,520 | 312 | 561 | 28,393 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 1 January | 25,972 | 238 | 664 | 26,874 | 27,520 | 312 | 561 | 28,393 |
| Changes in income statement | ||||||||
Insurance revenue (note C1) | (327) | – | – | (327) | (378) | – | – | (378) |
| Insurance service expenses: | ||||||||
Incurred claims and other expenses | – | (39) | 299 | 260 | – | (43) | 316 | 273 |
Losses on onerous contracts and reversals of those losses | – | (50) | – | (50) | – | (33) | – | (33) |
| Changes to liabilities for incurred | ||||||||
claims (past service) | – | – | (71) | (71) | – | – | (38) | (38) |
Insurance service result | (327) | (89) | 228 | (188) | (378) | (76) | 278 | (176) |
Insurance finance expense | 2,518 | 1 | 10 | 2,529 | 1,098 | 1 | 23 | 1,122 |
Total changes in income statement | 2,191 | (88) | 238 | 2,341 | 720 | (75) | 301 | 946 |
Investment components | (2,264) | – | 2,264 | – | (2,369) | – | 2,369 | – |
| Cash flows: | ||||||||
Premiums received | 61 | – | – | 61 | 101 | – | – | 101 |
Claims and other expenses paid | – | – | (2,811) | (2,811) | – | – | (2,567) | (2,567) |
Insurance acquisition cash flows | – | – | – | – | – | – | – | – |
Total cash flows | 61 | – | (2,811) | (2,750) | 101 | – | (2,567) | (2,466) |
Other movements | – | – | – | – | – | 1 | – | 1 |
| Net insurance contract liabilities | ||||||||
as at 31 December | 25,960 | 150 | 355 | 26,465 | 25,972 | 238 | 664 | 26,874 |
| Insurance contract liabilities | ||||||||
as at 31 December | 25,960 | 150 | 355 | 26,465 | 25,972 | 238 | 664 | 26,874 |
| Insurance contract assets | ||||||||
as at 31 December | – | – | – | – | – | – | – | – |
| Net insurance contract liabilities | ||||||||
as at 31 December | 25,960 | 150 | 355 | 26,465 | 25,972 | 238 | 664 | 26,874 |
2025 | 2024 | |||||||
| Liabilities for remaining | Liabilities for remaining | |||||||
| coverage | coverage | |||||||
| Excluding | Liabilities | Excluding | Liabilities | |||||
| loss | Loss | for incurred | loss | Loss | for incurred | |||
| component | component | claims | Total | component | component | claims | Total | |
Europe & Other | £m | £m | £m | £m | £m | £m | £m | £m |
Insurance contract liabilities as at 1 January | 23,306 | 140 | 204 | 23,650 | 23,055 | 142 | 459 | 23,656 |
Insurance contract assets as at 1 January | – | – | – | – | – | – | – | – |
| Net insurance contract | ||||||||
liabilities as at 1 January | 23,306 | 140 | 204 | 23,650 | 23,055 | 142 | 459 | 23,656 |
| Changes in income statement: | ||||||||
Insurance revenue (note C1) | (543) | – | – | (543) | (569) | – | – | (569) |
| Insurance service expenses: | ||||||||
Incurred claims and other expenses | – | (17) | 508 | 491 | – | (34) | 521 | 487 |
| Amortisation of insurance | ||||||||
acquisition cash flows | 12 | – | – | 12 | 11 | – | – | 11 |
Losses on onerous contracts and reversals of those losses | – | (4) | – | (4) | – | 18 | – | 18 |
| Changes to liabilities for incurred | ||||||||
claims (past service) | – | – | (22) | (22) | – | – | (8) | (8) |
Insurance service result | (531) | (21) | 486 | (66) | (558) | (16) | 513 | (61) |
Insurance finance expense | 1,192 | 1 | 11 | 1,204 | 1,326 | 18 | 4 | 1,348 |
Total changes in income statement | 661 | (20) | 497 | 1,138 | 768 | 2 | 517 | 1,287 |
Investment components | (1,455) | – | 1,455 | – | (1,485) | – | 1,485 | – |
| Cash flows: | ||||||||
Premiums received | 2,025 | – | – | 2,025 | 1,720 | – | – | 1,720 |
Claims and other expenses paid | – | – | (1,900) | (1,900) | – | – | (2,249) | (2,249) |
Insurance acquisition cash flows | (98) | – | – | (98) | (106) | – | – | (106) |
Total cash flows | 1,927 | – | (1,900) | 27 | 1,614 | – | (2,249) | (635) |
Other movements 1 | 780 | 1 | – | 781 | (646) | (4) | (8) | (658) |
| Net insurance contract liabilities | ||||||||
as at 31 December | 25,219 | 121 | 256 | 25,596 | 23,306 | 140 | 204 | 23,650 |
| Insurance contract liabilities | ||||||||
as at 31 December | 25,219 | 121 | 256 | 25,596 | 23,306 | 140 | 204 | 23,650 |
| Insurance contract assets | ||||||||
as at 31 December | – | – | – | – | – | – | – | – |
| Net insurance contract liabilities | ||||||||
as at 31 December | 25,219 | 121 | 256 | 25,596 | 23,306 | 140 | 204 | 23,650 |
2025 | 2024 | |||||||
| Estimates of | Estimates of | |||||||
| the present | the present | |||||||
| value of | Contractual | value of | Contractual | |||||
| future cash | Risk | service | future cash | Risk | service | |||
| flows | adjustment | margin | Total | flows | adjustment | margin | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Reinsurance contract liabilities | ||||||||
as at 1 January | (252) | 34 | 60 | (158) | (244) | 37 | 60 | (147) |
| Reinsurance contract | ||||||||
assets as at 1 January | 2,621 | 652 | 1,914 | 5,187 | 2,410 | 596 | 1,870 | 4,876 |
| Net reinsurance contract | ||||||||
assets as at 1 January | 2,369 | 686 | 1,974 | 5,029 | 2,166 | 633 | 1,930 | 4,729 |
| Changes in income statement: | ||||||||
CSM recognised for services received | – | – | (171) | (171) | – | – | (163) | (163) |
Risk adjustment for the risk expired | – | (67) | – | (67) | – | (58) | – | (58) |
Experience adjustments | (29) | – | – | (29) | (21) | – | – | (21) |
Total change relating to current service | (29) | (67) | (171) | (267) | (21) | (58) | (163) | (242) |
Contracts initially recognised in the period | (369) | 89 | 280 | – | (190) | 116 | 74 | – |
Changes in estimates that adjust the CSM | 264 | (56) | (208) | – | (93) | 17 | 76 | – |
Changes in estimates that do not adjust the CSM | (14) | (9) | – | (23) | (12) | 9 | – | (3) |
Total change relating to future service | (119) | 24 | 72 | (23) | (295) | 142 | 150 | (3) |
Net (expenses)/income from reinsurance contracts | (148) | (43) | (99) | (290) | (316) | 84 | (13) | (245) |
Reinsurance finance (expense)/income | (110) | 81 | 57 | 28 | (130) | (28) | 49 | (109) |
Total changes in income statement | (258) | 38 | (42) | (262) | (446) | 56 | 36 | (354) |
| Cash flows: | ||||||||
Premiums paid | 3,156 | – | – | 3,156 | 2,658 | – | – | 2,658 |
Claims recovered and other expenses paid | (2,300) | – | – | (2,300) | (2,000) | – | – | (2,000) |
Total cash flows | 856 | – | – | 856 | 658 | – | – | 658 |
Other movements 1 | (1) | 3 | 3 | 5 | (9) | (3) | 8 | (4) |
| Net reinsurance contract | ||||||||
assets as at 31 December | 2,966 | 727 | 1,935 | 5,628 | 2,369 | 686 | 1,974 | 5,029 |
| Reinsurance contract liabilities | ||||||||
as at 31 December | (266) | 32 | 54 | (180) | (252) | 34 | 60 | (158) |
| Reinsurance contract assets | ||||||||
as at 31 December | 3,232 | 695 | 1,881 | 5,808 | 2,621 | 652 | 1,914 | 5,187 |
| Net reinsurance contract | ||||||||
assets as at 31 December | 2,966 | 727 | 1,935 | 5,628 | 2,369 | 686 | 1,974 | 5,029 |
| Analysed by segment as follows: | ||||||||
Retirement Solutions | 2,193 | 660 | 1,652 | 4,505 | 1,307 | 575 | 1,694 | 3,576 |
Pensions & Savings | 4 | – | 10 | 14 | 4 | 1 | 6 | 11 |
With-profits | 432 | 11 | 143 | 586 | 736 | 34 | 141 | 911 |
Europe & Other Net reinsurance contract | 337 | 56 | 130 | 523 | 322 | 76 | 133 | 531 |
assets as at 31 December | 2,966 | 727 | 1,935 | 5,628 | 2,369 | 686 | 1,974 | 5,029 |
2025 | 2024 | |||||||
| Assets for remaining | Assets for remaining | |||||||
| coverage | coverage | |||||||
| Excluding | Excluding | |||||||
| loss | Loss | Assets for | loss | Loss | Assets for | |||
| recovery | recovery | incurred | recovery | recovery | incurred | |||
| component | component | claims | Total | component | component | claims | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
| Reinsurance contract liabilities | ||||||||
as at 1 January | (163) | – | 5 | (158) | (152) | – | 5 | (147) |
| Reinsurance contract assets | ||||||||
as at 1 January | 7,076 | 40 | (1,929) | 5,187 | 7,147 | 37 | (2,308) | 4,876 |
| Net reinsurance contract | ||||||||
assets as at 1 January | 6,913 | 40 | (1,924) | 5,029 | 6,995 | 37 | (2,303) | 4,729 |
| – | ||||||||
| Changes in income statement | ||||||||
Reinsurance expenses | (3,001) | – | – | (3,001) | (2,504) | – | – | (2,504) |
Claims recoverable and other expenses incurred | – | – | 2,734 | 2,734 | – | – | 2,267 | 2,267 |
| Changes in the CSM due to recognition | ||||||||
| and reversal of a loss-recovery component | ||||||||
from onerous underlying contracts | – | (22) | – | (22) | – | (3) | – | (3) |
Cost of retroactive cover on reinsurance contracts held | – | (1) | – | (1) | – | (5) | – | (5) |
Net (expense)/income from reinsurance contracts held | (3,001) | (23) | 2,734 | (290) | (2,504) | (8) | 2,267 | (245) |
Reinsurance finance income/(expense) | 35 | – | (7) | 28 | (94) | 1 | (16) | (109) |
Total changes in income statement | (2,966) | (23) | 2,727 | (262) | (2,598) | (7) | 2,251 | (354) |
Investment components | (143) | – | 143 | – | (126) | – | 126 | – |
| – | ||||||||
Cash flows: | – | |||||||
Premiums paid | 3,156 | – | – | 3,156 | 2,658 | – | – | 2,658 |
Claims recovered and other expenses paid | – | – | (2,300) | (2,300) | – | – | (2,000) | (2,000) |
Total cash flows | 3,156 | – | (2,300) | 856 | 2,658 | – | (2,000) | 658 |
Other movements 1 | (1,494) | (1) | 1,500 | 5 | (16) | 10 | 2 | (4) |
Net reinsurance contract assets as at 31 December | 5,466 | 16 | 146 | 5,628 | 6,913 | 40 | (1,924) | 5,029 |
| Reinsurance contract liabilities | ||||||||
as at 31 December | (185) | – | 5 | (180) | (163) | – | 5 | (158) |
| Reinsurance contract assets | ||||||||
as at 31 December | 5,651 | 16 | 141 | 5,808 | 7,076 | 40 | (1,929) | 5,187 |
| Net reinsurance contract | ||||||||
assets as at 31 December | 5,466 | 16 | 146 | 5,628 | 6,913 | 40 | (1,924) | 5,029 |
| Analysed by segment as follows: | ||||||||
Retirement Solutions | 4,393 | 5 | 107 | 4,505 | 5,543 | 25 | (1,992) | 3,576 |
Pensions & Savings | 14 | – | – | 14 | 7 | – | 4 | 11 |
With-Profits | 570 | – | 16 | 586 | 879 | – | 32 | 911 |
Europe & Other Net reinsurance contract | 489 | 11 | 23 | 523 | 484 | 15 | 32 | 531 |
assets as at 31 December | 5,466 | 16 | 146 | 5,628 | 6,913 | 40 | (1,924) | 5,029 |
2025 | 2024 | |||||
| Fully | Fully | |||||
| retrospective | retrospective | |||||
| Fair value | approach at | Fair value | approach at | |||
| approach at | transition and | approach at | transition and | |||
| transition | new contracts | Total | transition | new contracts | Total | |
£m | £m | £m | £m | £m | £m | |
CSM as at 1 January | 2,152 | 3,079 | 5,231 | 1,977 | 2,806 | 4,783 |
| Changes that relate to current service: | ||||||
CSM recognised for services provided | (198) | (247) | (445) | (222) | (222) | (444) |
| Changes that relate to future service: | ||||||
Contracts initially recognised in the period | – | 430 | 430 | – | 405 | 405 |
Changes in estimates that adjust the CSM | 168 | 225 | 393 | 347 | 19 | 366 |
Insurance service result | (30) | 408 | 378 | 125 | 202 | 327 |
Insurance finance income | 32 | 93 | 125 | 51 | 78 | 129 |
Total changes in income statement | 2 | 501 | 503 | 176 | 280 | 456 |
Other movements | 5 | 2 | 7 | (1) | (7) | (8) |
CSM as at 31 December | 2,159 | 3,582 | 5,741 | 2,152 | 3,079 | 5,231 |
| Analysed by segment as follows: | ||||||
Retirement Solutions | 1,145 | 3,307 | 4,452 | 1,199 | 2,801 | 4,000 |
Pensions & Savings | 214 | 92 | 306 | 181 | 88 | 269 |
With-Profits | 577 | 80 | 657 | 547 | 86 | 633 |
Europe & Other | 223 | 103 | 326 | 225 | 104 | 329 |
CSM as at 31 December | 2,159 | 3,582 | 5,741 | 2,152 | 3,079 | 5,231 |
2025 | 2024 | |||||
| Fully | Fully | |||||
| retrospective | retrospective | |||||
| Fair value | approach at | Fair value | approach at | |||
| approach at | transition and | approach at | transition and | |||
| transition | new contracts | Total | transition | new contracts | Total | |
£m | £m | £m | £m | £m | £m | |
CSM as at 1 January | 763 | 1,211 | 1,974 | 823 | 1,107 | 1,930 |
| Changes that relate to current service: | ||||||
CSM recognised for services received | (93) | (78) | (171) | (87) | (76) | (163) |
| Changes that relate to future service: | ||||||
Contracts initially recognised in the period | – | 280 | 280 | – | 74 | 74 |
Changes in estimates that adjust the CSM | 93 | (301) | (208) | 5 | 71 | 76 |
Net expenses from reinsurance contracts | – | (99) | (99) | (82) | 69 | (13) |
Reinsurance finance income | 13 | 44 | 57 | 15 | 34 | 49 |
Total changes in income statement | 13 | (55) | (42) | (67) | 103 | 36 |
Other movements | 4 | (1) | 3 | 7 | 1 | 8 |
CSM as at 31 December | 780 | 1,155 | 1,935 | 763 | 1,211 | 1,974 |
| Analysed by segment as follows: | ||||||
Retirement Solutions | 507 | 1,145 | 1,652 | 489 | 1,205 | 1,694 |
Pensions & Savings | – | 10 | 10 | – | 6 | 6 |
With-Profits | 143 | – | 143 | 141 | – | 141 |
Europe & Other | 130 | – | 130 | 133 | – | 133 |
CSM as at 31 December | 780 | 1,155 | 1,935 | 763 | 1,211 | 1,974 |
| Less than 1 | More than | |||||||
year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | 10 years | Total | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m |
| Insurance contracts issued | ||||||||
Retirement Solutions | 309 | 295 | 282 | 268 | 255 | 1,080 | 1,963 | 4,452 |
Pensions & Savings | 26 | 24 | 23 | 21 | 19 | 79 | 114 | 306 |
With-Profits | 56 | 52 | 48 | 42 | 39 | 153 | 267 | 657 |
Europe & Other | 35 | 31 | 27 | 25 | 23 | 73 | 112 | 326 |
Total CSM | 426 | 402 | 380 | 356 | 336 | 1,385 | 2,456 | 5,741 |
| Reinsurance contracts held | ||||||||
Retirement Solutions | (125) | (118) | (111) | (105) | (99) | (406) | (688) | (1,652) |
Pensions & Savings | (4) | (1) | (2) | (1) | (1) | (1) | – | (10) |
With-Profits | (14) | (13) | (12) | (11) | (10) | (36) | (47) | (143) |
Europe & Other | (12) | (11) | (11) | (10) | (10) | (40) | (36) | (130) |
Total CSM | (155) | (143) | (136) | (127) | (120) | (483) | (771) | (1,935) |
| Less than 1 | More than | |||||||
year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | 5-10 years | 10 years | Total | |
2024 | £m | £m | £m | £m | £m | £m | £m | £m |
| Insurance contracts issued | ||||||||
Retirement Solutions | 263 | 250 | 239 | 228 | 218 | 933 | 1,869 | 4,000 |
Pensions & Savings | 30 | 26 | 24 | 21 | 19 | 68 | 81 | 269 |
With-Profits | 65 | 56 | 49 | 43 | 37 | 139 | 244 | 633 |
Europe & Other | 35 | 30 | 28 | 24 | 23 | 75 | 114 | 329 |
Total CSM | 393 | 362 | 340 | 316 | 297 | 1,215 | 2,308 | 5,231 |
| Reinsurance contracts held | ||||||||
Retirement Solutions | (120) | (113) | (107) | (101) | (96) | (401) | (756) | (1,694) |
Pensions & Savings | (2) | (2) | – | – | – | (1) | (1) | (6) |
With-Profits | (13) | (13) | (11) | (10) | (8) | (32) | (54) | (141) |
Europe & Other | (10) | (10) | (10) | (10) | (10) | (43) | (40) | (133) |
Total CSM | (145) | (138) | (128) | (121) | (114) | (477) | (851) | (1,974) |
2025 | 2024 | |||||||||
| Retirement | ||||||||||
Solutions | Europe & Other | Retirement Solutions | Europe & Other | |||||||
Profitable | Onerous | Profitable | Onerous | Total | Profitable | Onerous | Profitable | Onerous | Total | |
Contracts Issued | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Estimate of present value of future cash outflows: | ||||||||||
Insurance acquisition cash flows | 81 | 1 | 72 | – | 154 | 73 | – | 79 | – | 152 |
| Claims and other directly | ||||||||||
attributable expenses | 4,112 | 77 | 155 | – | 4,344 | 6,320 | – | 156 | 22 | 6,498 |
| Estimates of present value | ||||||||||
of future cash outflows | 4,193 | 78 | 227 | – | 4,498 | 6,393 | – | 235 | 22 | 6,650 |
| Estimates of present value | ||||||||||
of future cash inflows | (4,687) | (78) | (253) | – | (5,018) | (6,881) | – | (285) | (23) | (7,189) |
Risk adjustment incurred | 86 | – | 4 | – | 90 | 128 | – | 5 | 1 | 134 |
CSM | 408 | – | 22 | – | 430 | 360 | – | 45 | – | 405 |
| Losses on onerous contracts | ||||||||||
at initial recognition 1 | – | – | – | – | – | – | – | – | – | – |
2025 | 2024 | |
| Without a loss | Without a loss | |
| recovery | recovery | |
| component | component | |
Contracts purchased | £m | £m |
Estimate of present value of future cash inflows | 4,870 | 5,597 |
Estimates of present value of future cash outflows | (5,239) | (5,787) |
Risk adjustment incurred | 89 | 116 |
CSM | 280 | 74 |
Income recognised on initial recognition | – | – |
2025 | 2024 | |||||||
| Pensions & | Europe & | Pensions & | Europe & | |||||
Savings | With-profits | Other | Total | Savings | With-profits | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Collective investment schemes | 17,943 | 23,619 | 16,626 | 58,188 | 17,753 | 21,736 | 14,598 | 54,087 |
Debt securities | 2,487 | 6,385 | 5,157 | 14,029 | 2,554 | 6,569 | 4,881 | 14,004 |
Equities | 1,685 | 3,337 | 1,084 | 6,106 | 1,753 | 3,987 | 1,135 | 6,875 |
Investment property | 196 | 800 | 13 | 1,009 | 266 | 788 | 14 | 1,068 |
Derivative assets | 4 | 150 | 926 | 1,080 | 1 | 159 | 893 | 1,053 |
Cash and cash equivalents | 90 | 118 | 403 | 611 | 85 | 79 | 363 | 527 |
Loans and deposits | – | 2 | 195 | 197 | – | 2 | 142 | 144 |
Other assets | 80 | 688 | 548 | 1,316 | 75 | 806 | 621 | 1,502 |
Derivative liabilities | (1) | (477) | (615) | (1,093) | (3) | (494) | (152) | (649) |
Obligation for repayment of collateral received | – | (69) | (20) | (89) | – | (90) | (181) | (271) |
Deposits received from reinsurers | 432 | (15) | – | 417 | – | – | – | – |
Insurance contract liabilities | – | (2,461) | (6) | (2,467) | – | (2,132) | (4) | (2,136) |
Investment contract liabilities | – | (9,189) | – | (9,189) | – | (8,550) | – | (8,550) |
Other liabilities | (48) | (1,352) | (912) | (2,312) | (38) | (1,171) | (855) | (2,064) |
22,868 | 21,536 | 23,399 | 67,803 | 22,446 | 21,689 | 21,455 | 65,590 |
Mortality | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as |
| a result of higher than expected number of death claims on assurance products, lower than expected | |
| improvements in mortality or adverse movement in mortality rates on Equity Release Mortgages. | |
Longevity | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as |
| a result of lower than expected number of deaths experienced on annuity products or greater than | |
| expected improvements in annuitant mortality. | |
Morbidity/Disability | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as |
| a result of higher than expected number of inceptions on critical illness or income protection policies and | |
| lower than expected recovery rates on income protection policies or adverse movements in morbidity | |
| rates on Equity Release Mortgages. | |
Expenses | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as |
| a result of unexpected timing or value of expenses incurred. | |
Persistency | The risk of reductions in earnings, capital and/or value through a financial or reputational loss arising as a |
| result of adverse movements in surrender rates, guaranteed annuity option (‘GAO’) surrender rates, GAO | |
| take-up rates, policyholder retirement dates, the occurrence of a mass lapse event or adverse change in | |
| mortgage prepayment rates leading to losses. | |
Concentration of risk | The concentration of risk arising from insurance contracts might exist where the Group has significant |
| exposure to specific demographic factors such as age, smoker status, geographical location. The Group’s | |
| exposure to insurance risk is spread across a diversified portfolio of products and approximately 12 million | |
| policyholders. Concentration risk might also arise from insurance contracts that expose the Group to | |
| financial risk as a result of options and guarantees contained within the product. Details of the Group’s | |
| approach to managing these features are contained in F9.3 Managing Product Risk. | |
| The Group sets individual risk limits as a key control within its Risk Appetite Framework. Risk limits are | |
| reviewed as part of approving the Group’s Business Plan and permit concentrations of certain risks only | |
| where the strategy can be demonstrated as affordable within risk appetite. |
Impact on profit after tax | Impact on equity | Impact on CSM | |||||
| Gross of | Net of | Gross of | Net of | Gross of | Net of | ||
| Change in risk | reinsurance | reinsurance | reinsurance | reinsurance | reinsurance | reinsurance | |
| 2025 | variable | £m | £m | £m | £m | £m | £m |
Assurance mortality | +5% | (61) | (42) | (61) | (42) | (54) | (45) |
-5% | 36 | 12 | 36 | 12 | 92 | 87 | |
Annuitant longevity | +5% | 339 | 140 | 318 | 138 | (1,281) | (466) |
-5% | (334) | (144) | (314) | (142) | 1,236 | 461 | |
Lapse rates | +10% | (27) | (34) | (27) | (34) | (17) | (7) |
-10% | 31 | 33 | 31 | 33 | 23 | 17 | |
Expenses | +10% | (65) | (65) | (65) | (65) | (192) | (192) |
-10% | 38 | 38 | 38 | 38 | 227 | 227 |
Impact on profit after tax | Impact on equity | Impact on CSM | |||||
| Gross of | Net of | Gross of | Net of | Gross of | Net of | ||
| Change in risk | reinsurance | reinsurance | reinsurance | reinsurance | reinsurance | reinsurance | |
| 2024 | variable | £m | £m | £m | £m | £m | £m |
Assurance mortality | +5% | (53) | (25) | (53) | (25) | (55) | (54) |
-5% | 28 | 6 | 28 | 6 | 92 | 82 | |
Annuitant longevity | +5% | 330 | 146 | 308 | 144 | (1,236) | (452) |
-5% | (323) | (145) | (303) | (143) | 1,183 | 433 | |
Lapse rates | +10% | (39) | (47) | (39) | (47) | (8) | 17 |
-10% | 33 | 48 | 33 | 48 | 26 | (18) | |
Expenses | +10% | (63) | (63) | (63) | (63) | (251) | (251) |
-10% | 43 | 43 | 43 | 43 | 277 | 277 |
| Risk-free rate (bps) | |||||
2025 | 1 year | 5 years | 10 years | 20 years | 30 years |
GBP | 354 | 367 | 404 | 454 | 459 |
Euro | 208 | 248 | 286 | 321 | 320 |
| Risk-free rate (bps) | |||||
2024 | 1 year | 5 years | 10 years | 20 years | 30 years |
GBP | 446 | 404 | 407 | 430 | 423 |
Euro | 224 | 214 | 227 | 226 | 200 |
| Illiquidity premium over risk-free rate | ||
2025 | 2024 | |
bps | bps | |
Annuities GBP | 168 | 169 |
Annuities Euro | 62 | 67 |
With-profits GBP – liquid liabilities | 40 | 20 |
With-profits Euro – liquid liabilities | 40 | 20 |
With-profits GBP – illiquid liabilities | 119 – 168 | 104 – 169 |
2025 | 2024 | |
Insurance contracts (gross of reinsurance) | 80th | 80th |
Lifetime confidence level 2025 | 2024 | |
Insurance contracts (gross of reinsurance) | 61st | 61st |
2025 | 2024 | |||
| (Decrease)/ | Increase/ | Increase/ | (Decrease)/ | |
| increase | (decrease) in loss | (decrease) | increase in | |
| in CSM | component | in CSM | loss component | |
£m | £m | £m | £m | |
| For insurance contracts: | ||||
Change in longevity assumptions | (234) | 3 | 100 | (11) |
Change in persistency assumptions | 7 | 11 | 10 | (5) |
Change in mortality assumptions | (9) | 5 | – | 3 |
Change in expenses assumptions | 368 | (74) | (74) | 72 |
| For reinsurance contracts: | ||||
Change in longevity assumptions | 285 | – | (31) | – |
Change in persistency assumptions | 5 | – | – | – |
Change in mortality assumptions | (1) | – | – | – |
Change in expenses assumptions | (6) | – | (45) | – |
Product | Primary segment | Main insurance risks |
| With-profits: | ||
Unitised & Traditional – without guarantees | With-profits | Longevity & Lapse |
Unitised & Traditional – with guarantees | With-profits | Lapse |
Annuities | With-profits | Longevity |
| Non-profit: | ||
Deferred annuities – with guarantees | Retirement Solutions | Longevity |
Deferred annuities – without guarantees | Retirement Solutions | Longevity |
Immediate annuities | Retirement Solutions | Longevity |
Protection | Europe & Other | Mortality, Morbidity & Lapse |
Unit-linked – with guarantees | Pensions & Savings | Longevity & Lapse |
Unit-linked – without guarantees | Pensions & Savings | Mortality, Morbidity & Lapse |
| 2025 | 2024 | |
| £m | £m | |
| Pearl Group Staff Pension Scheme (G1.2) | ||
Economic surplus | 48 | 48 |
Adjustment for insurance policies eliminated on consolidation | (1,294) | (1,358) |
Pension scheme liability, as reported | (1,246) | (1,310) |
Add: value attributed to assets held by PLL within financial assets 1 | 1,261 | 1,348 |
Net reimbursement right in respect of reinsurance, as reported (G1.2.2) | 163 | 147 |
Adjusted net pension scheme asset | 178 | 185 |
| Abbey Life Staff Pension Scheme (G1.3) | ||
Pension scheme liability | (1) | (2) |
| ReAssure Staff Pension Scheme (G1.4) | ||
Pension scheme asset | 19 | 20 |
| Sun Life of Canada Scheme (G1.5) | ||
Pension scheme asset | 14 | 15 |
Reimbursement right | 2 | 2 |
| 2025 | 2024 | |
| % | % | |
Rate of increase for pensions in payment (5% per annum or RPI if lower) 1 | 2.70 | 3.00 |
Rate of increase for deferred pensions 2 | 2.35 | 2.70 |
Discount rate | 5.50 | 5.55 |
Inflation – RPI | 2.85 | 3.20 |
Inflation – CPI 3 | 2.35 | 2.70 |
Rate of increase in salaries 4 | 3.35 | 3.70 |
2025 | 2024 | |||||||
| Fair value of | Defined | Pension | Fair value of | Defined | Pension | |||
| scheme | benefit | Scheme | Reimburse- | scheme | benefit | Scheme | Reimburse- | |
| assets | obligation | Liability | ment rights 1 | assets | obligation | Liability | ment rights 1 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 48 | (1,358) | (1,310) | 147 | 50 | (1,507) | (1,457) | 168 |
Interest income/(expense) | 3 | (72) | (69) | 8 | 2 | (67) | (65) | 7 |
Included in profit or loss | 3 | (72) | (69) | 8 | 2 | (67) | (65) | 7 |
| Remeasurements: | ||||||||
| Return on plan assets excluding | ||||||||
amounts included in interest income | 3 | – | 3 | – | (4) | – | (4) | – |
Loss from changes in demographic assumptions | – | – | – | – | – | (9) | (9) | – |
Gain from changes in financial assumptions | – | 27 | 27 | – | – | 142 | 142 | – |
Experience gain/ (loss) | – | 3 | 3 | – | – | (17) | (17) | – |
Movement in valuation of reimbursement right asset/liabilities | – | – | – | 21 | – | – | – | (15) |
Included in other comprehensive income | 3 | 30 | 33 | 21 | (4) | 116 | 112 | (15) |
Income received from insurance policies | 100 | – | 100 | – | 100 | – | 100 | – |
Benefit payments | (106) | 106 | – | (13) | (100) | 100 | – | (13) |
At 31 December | 48 | (1,294) | (1,246) | 163 | 48 | (1,358) | (1,310) | 147 |
2025 | 2024 | |||
| Of which not | Of which not | |||
| quoted in an | quoted in an | |||
| Total | active market | Total | active market | |
| £m | £m | £m | £m | |
Private equities | 3 | 3 | 3 | 3 |
Hedge funds | 2 | 2 | 2 | 2 |
Cash and other | 43 | – | 43 | – |
Reported scheme assets | 48 | 5 | 48 | 5 |
| Add back: | ||||
Insurance policies eliminated on consolidation | 1,294 | 1,294 | 1,358 | 1,358 |
Economic value of scheme assets | 1,342 | 1,299 | 1,406 | 1,363 |
2025 | 2024 | ||||||
| Minimum | |||||||
| Fair value of | Defined | Pension | Fair value of | Defined | funding | Pension | |
| scheme | benefit | scheme | scheme | benefit | requirement | scheme | |
| assets | obligation | liability | assets | obligation | obligation | liability | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 192 | (194) | (2) | 211 | (218) | (2) | (9) |
Interest income/(expense) | 10 | (11) | (1) | 9 | (9) | – | – |
Administration expenses | (3) | – | (3) | (2) | – | – | (2) |
Included in profit or loss | 7 | (11) | (4) | 7 | (9) | – | (2) |
| Remeasurements: | |||||||
| Return on plan assets excluding amounts | |||||||
included in interest income | (4) | – | (4) | (19) | – | – | (19) |
Gain from changes in financial assumptions | – | 4 | 4 | – | 20 | – | 20 |
Experience loss | – | (1) | (1) | – | – | – | – |
| Change in minimum funding | |||||||
requirement obligation | – | – | – | – | – | 2 | 2 |
Included in other comprehensive income | (4) | 3 | (1) | (19) | 20 | 2 | 3 |
Employer's contributions | 6 | – | 6 | 6 | – | – | 6 |
Benefit payments | (12) | 12 | – | (13) | 13 | – | – |
At 31 December | 189 | (190) | (1) | 192 | (194) | – | (2) |
2025 | 2024 | |||
| Of which not | Of which not | |||
| quoted in an | quoted in an | |||
| Total | active market | Total | active market | |
| £m | £m | £m | £m | |
Diversified income fund | – | – | 54 | – |
Fixed interest government bonds | 129 | – | 131 | – |
Corporate bonds | 73 | – | 86 | – |
Derivatives | (15) | (15) | (86) | (86) |
Cash and cash equivalents | 2 | – | 7 | – |
Scheme assets | 189 | (15) | 192 | (86) |
2025 | 2024 | ||||||
| Provision for | |||||||
| tax on the | |||||||
| economic | |||||||
| Fair value of | Defined | Pension | Fair value of | Defined | surplus | Pension | |
| scheme | benefit | scheme | scheme | benefit | available as | scheme | |
| assets | obligation | asset | assets | obligation | a refund | asset | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 262 | (242) | 20 | 287 | (273) | (5) | 9 |
Interest income/(expense) | 14 | (13) | 1 | 13 | (12) | – | 1 |
Administration expenses | (1) | – | (1) | (2) | – | – | (2) |
Included in profit or loss | 13 | (13) | – | 11 | (12) | – | (1) |
| Remeasurements: | |||||||
| Return on plan assets excluding amounts | |||||||
included in interest income | (9) | – | (9) | (29) | – | – | (29) |
Gain from changes in financial assumptions | – | 8 | 8 | – | 33 | – | 33 |
Experience loss | – | (2) | (2) | – | – | – | – |
Change in provision for tax on the economic surplus available as a refund | – | – | – | – | – | 5 | 5 |
Included in other comprehensive income | (9) | 6 | (3) | (29) | 33 | 5 | 9 |
Employer's contributions | 2 | – | 2 | 3 | – | – | 3 |
Benefit payments | (13) | 13 | – | (10) | 10 | – | – |
At 31 December | 255 | (236) | 19 | 262 | (242) | – | 20 |
| 2025 | 2024 | |
| £m | £m | |
Equities | 26 | 33 |
Government bonds | 109 | 91 |
Corporate bonds | 105 | 99 |
Other securities | 11 | 33 |
Cash and cash equivalents | 4 | 6 |
Scheme assets | 255 | 262 |
2025 | 2024 | |||||||
| Fair value of | Defined | Pension | Fair value of | Defined | Pension | |||
| scheme | benefit | scheme | Reimburse- | scheme | benefit | scheme | Reimburse- | |
| assets | obligation | asset | ment right | assets | obligation | asset | ment right | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 267 | (252) | 15 | 2 | 297 | (280) | 17 | 2 |
Interest income/(expense) | 14 | (13) | 1 | – | 14 | (13) | 1 | – |
Administration expenses | (1) | – | (1) | – | (2) | – | (2) | – |
Included in profit or loss | 13 | (13) | – | – | 12 | (13) | (1) | – |
| Remeasurements: | ||||||||
| Return on plan assets excluding | ||||||||
amounts included in interest income | (5) | – | (5) | – | (27) | – | (27) | – |
(Loss)/gain from changes in demographic assumptions | – | (3) | (3) | – | – | 1 | 1 | – |
Gain from changes in financial assumptions | – | 9 | 9 | – | – | 27 | 27 | – |
Experience loss | – | (2) | (2) | – | – | (2) | (2) | – |
Included in other comprehensive income | (5) | 4 | (1) | – | (27) | 26 | (1) | – |
Benefit payments | (15) | 15 | – | – | (15) | 15 | – | – |
At 31 December | 260 | (246) | 14 | 2 | 267 | (252) | 15 | 2 |
2025 | 2024 | |||
| Of which not | Of which not | |||
| quoted in an | quoted in an | |||
| Total | active market | Total | active market | |
| £m | £m | £m | £m | |
Debt securities | 34 | – | 28 | – |
Cash and cash equivalents | 1 | – | 8 | – |
Qualifying insurance contracts 1 | 225 | 225 | 231 | 231 |
Scheme assets | 260 | 225 | 267 | 231 |
| 2025 | |||||||
Assumptions | Base | Discount rate | RPI | Life expectancy | |||
| Sensitivity level | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| £m | increase | decrease | increase | decrease | increase | decrease | |
Pearl Scheme | 1,294 | (31) | 32 | 24 | (23) | 39 | (40) |
Abbey Life Scheme | 190 | (5) | 5 | 4 | (4) | 6 | (6) |
ReAssure Scheme | 236 | (7) | 8 | 6 | (6) | 6 | (6) |
Sun Life of Canada Scheme | 246 | (7) | 7 | 6 | (4) | 6 | (6) |
| 2024 | |||||||
Assumptions | Base | Discount rate | RPI | Life expectancy | |||
| Sensitivity level | 25bps | 25bps | 25bps | 25bps | 1 year | 1 year | |
| £m | increase | decrease | increase | decrease | increase | decrease | |
Pearl Scheme | 1,358 | (35) | 34 | 19 | (18) | 37 | (37) |
Abbey Life Scheme | 194 | (5) | 5 | 4 | (4) | 6 | (6) |
ReAssure Scheme | 242 | (9) | 9 | 7 | (7) | 5 | (5) |
Sun Life of Canada Scheme | 252 | (7) | 7 | 5 | (5) | 6 | (6) |
2025 | 2024 | |||||||
| Acquired | Acquired | |||||||
| in-force | Other | in-force | Other | |||||
| Goodwill | business | intangibles1 | Total | Goodwill | business | intangibles 1 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
| Cost or valuation | ||||||||
At 1 January | 57 | 4,196 | 160 | 4,413 | 57 | 4,196 | 131 | 4,384 |
Additions | – | – | 10 | 10 | – | – | 29 | 29 |
At 31 December | 57 | 4,196 | 170 | 4,423 | 57 | 4,196 | 160 | 4,413 |
| Amortisation and impairment | ||||||||
At 1 January | (47) | (2,550) | (32) | (2,629) | (47) | (2,284) | (25) | (2,356) |
Amortisation charge for the year | – | (230) | (8) | (238) | – | (266) | (7) | (273) |
Impairment charge for the year | – | – | (2) | (2) | – | – | – | – |
At 31 December | (47) | (2,780) | (42) | (2,869) | (47) | (2,550) | (32) | (2,629) |
Carrying amount at 31 December | 10 | 1,416 | 128 | 1,554 | 10 | 1,646 | 128 | 1,784 |
Amount recoverable after 12 months | 10 | 1,213 | 116 | 1,339 | 10 | 1,417 | 118 | 1,545 |
2025 | 2024 | |||||||
| Owner- | Right-of-use | Owner- | Right-of-use | |||||
| occupied | assets | occupied | assets | |||||
| properties | – property | Equipment | Total | properties | – property | Equipment | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Cost or valuation | ||||||||
At 1 January | 22 | 100 | 82 | 204 | 28 | 96 | 75 | 199 |
Additions | – | 10 | 6 | 16 | – | 4 | 8 | 12 |
Revaluation losses | (1) | – | – | (1) | (6) | – | – | (6) |
Disposals | – | – | (8) | (8) | – | – | (1) | (1) |
21 | 110 | 80 | 211 | 22 | 100 | 82 | 204 | |
| Less amounts classified | ||||||||
as held for sale (note H2) | (10) | – | – | (10) | – | – | – | – |
At 31 December | 11 | 110 | 80 | 201 | 22 | 100 | 82 | 204 |
| Depreciation | ||||||||
At 1 January | – | (50) | (63) | (113) | – | (42) | (51) | (93) |
Depreciation | – | (9) | (8) | (17) | – | (8) | (13) | (21) |
Disposals | – | – | 3 | 3 | – | – | 1 | 1 |
At 31 December | – | (59) | (68) | (127) | – | (50) | (63) | (113) |
Carrying amount at 31 December | 11 | 51 | 12 | 74 | 22 | 50 | 19 | 91 |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 5,452 | 5,742 |
Additions | 331 | 920 |
Improvements | 73 | 81 |
Disposals | (1,346) | (1,173) |
Movement in foreign exchange | 11 | (18) |
Gains/(losses) on adjustments to fair value (recognised in consolidated income statement) | 11 | (100) |
4,532 | 5,452 | |
Less amounts classified as held for sale (note H2) | (4) | (1,082) |
At 31 December | 4,528 | 4,370 |
Unrealised losses on properties held at end of year | (30) | (58) |
| Weighted | Weighted | |||
| average | average | |||
Description | Valuation techniques | Significant non-observable inputs | 2025 | 2024 |
| Commercial | RICS valuation | Expected income per sq. ft. | £33.75 | £25.46 |
| Investment Property | Estimated rental value per hotel room 1 | – | £6,026 | |
Estimated rental value per parking space | £1,448 | £1,071 | ||
Capitalisation rate | 4.49% | 4.91% |
| 2025 | 2024 | |
| £m | £m | |
Not later than 1 year | 211 | 259 |
Later than 1 year and not later than 5 years | 589 | 830 |
Later than 5 years | 612 | 2,305 |
2025 | 2024 | |
£m | £m | |
Investment broker balances | 281 | 338 |
Cash collateral pledged and initial margins posted | 1,896 | 1,995 |
Property related receivables | 103 | 158 |
Deferred acquisition costs relating to investment contracts | 119 | 98 |
Other | 320 | 454 |
At 31 December | 2,719 | 3,043 |
Amount recoverable after 12 months | 103 | 91 |
2025 | 2024 | |
£m | £m | |
Bank and cash balances | 3,666 | 3,040 |
Short-term deposits (including notice accounts and term deposits) | 3,636 | 6,446 |
7,302 | 9,486 | |
Less amounts classified as held for sale | – | (33) |
At 31 December | 7,302 | 9,453 |
| Restructuring provisions | |||||||||
| Transfer of | |||||||||
| Leasehold | Transition | ReAssure | |||||||
| properties | and | Operational | policy | ||||||
| dilapida- | Staff | Known | Indirect | Transforma- | simplifica- | administra- | |||
| tions | related | incidents | Taxation | tion | tion | tion | Other | Total | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 1 January | 12 | 9 | 15 | 50 | 54 | 17 | 34 | 15 | 206 |
Additions in the year | – | 1 | 7 | 6 | 15 | 29 | 63 | 8 | 129 |
Utilised during the year | – | – | (9) | (1) | (16) | (30) | (63) | (13) | (132) |
Released during the year | (2) | (1) | (2) | (1) | – | – | (7) | (4) | (17) |
Discounting during the year | – | – | – | – | 2 | – | – | – | 2 |
At 31 December | 10 | 9 | 11 | 54 | 55 | 16 | 27 | 6 | 188 |
2025 | 2024 | |
£m | £m | |
| Current tax: | ||
Current tax assets | 298 | 523 |
Current tax liabilities | (18) | (21) |
| Deferred tax: | ||
Deferred tax assets | 327 | 146 |
Deferred tax liabilities | (490) | (198) |
2025 | 2024 | ||||||||
| Recognised | Recognised | ||||||||
| Recognised | in other | Recognised | in other | ||||||
| in income | comprehen- | Recognised | 31 | in income | comprehen- | 31 | |||
| 1 January | statement | sive income | in equity | December | 1 January | statement | sive income | December | |
2025 | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Trading losses | 536 | 15 | – | – | 551 | 399 | 137 | – | 536 |
Capital losses | – | – | – | – | – | 2 | (2) | – | – |
| Expenses and deferred | |||||||||
| acquisition costs | |||||||||
carried forward | 245 | (103) | – | – | 142 | 422 | (177) | – | 245 |
Provisions and other temporary differences | 3 | 17 | – | 6 | 26 | 4 | (1) | – | 3 |
| Non-refundable pension | |||||||||
scheme surplus | (57) | 14 | (12) | – | (55) | (91) | 66 | (32) | (57) |
| Committed future | |||||||||
pension contributions | – | – | – | – | – | 3 | (3) | – | – |
| Transitional adjustment | |||||||||
relating to IFRS 9/17 | 15 | (2) | – | – | 13 | 10 | 5 | – | 15 |
Accelerated capital allowances | 26 | (1) | – | – | 25 | 23 | 3 | – | 26 |
Intangibles | 1 | – | – | – | 1 | 31 | (30) | – | 1 |
Acquired in-force business | (314) | 41 | – | – | (273) | (361) | 47 | – | (314) |
Customer relationships | (25) | 1 | – | – | (24) | (27) | 2 | – | (25) |
Unrealised gains | (412) | (160) | – | – | (572) | (361) | (51) | – | (412) |
| Actuarial liability differences | |||||||||
between local GAAP and IFRS | (69) | 64 | – | – | (5) | (242) | 173 | – | (69) |
| Exchange differences | |||||||||
on translation of foreign operations | – | – | 8 | – | 8 | – | – | – | – |
Other | (1) | 1 | – | – | – | 11 | (12) | – | (1) |
(52) | (113) | (4) | 6 | (163) | (177) | 157 | (32) | (52) |
2025 | 2024 | |
£m | £m | |
| Deferred tax assets have not been recognised in respect of: | ||
Tax losses carried forward | 49 | 54 |
Deferred tax assets not recognised on capital losses | 103 | 116 |
2025 | 2024 | |
£m | £m | |
At 1 January | 64 | 74 |
Leases incepted during the year | 11 | 6 |
Termination of leases following the disposal of associated investment properties | (8) | (7) |
Interest expense | 2 | 2 |
Lease payments | (10) | (11) |
At 31 December | 59 | 64 |
Amount due within 12 months | 12 | 13 |
Amount due after 12 months | 47 | 51 |
2025 | 2024 | |
£m | £m | |
Accruals | 498 | 546 |
Deferred income | 67 | 37 |
At 31 December | 565 | 583 |
Amounts due for settlement after 12 months | 39 | 38 |
2025 | 2024 | |
£m | £m | |
Investment broker balances | 969 | 718 |
Property related payables | 81 | 57 |
Investment management fees | 13 | 18 |
Other | 1,366 | 1,487 |
At 31 December | 2,429 | 2,280 |
Amounts due for settlement after 12 months | 31 | – |
2025 | 2024 | |
£m | £m | |
Property, plant and equipment | 10 | – |
Investment property | 4 | 1,082 |
Financial assets | – | 1,985 |
Cash and cash equivalents | – | 33 |
Assets classified as held for sale | 14 | 3,100 |
Assets in consolidated funds 1 | – | 75 |
Total assets of the disposal group | 14 | 3,175 |
Investment contract liabilities | – | (3,175) |
Liabilities classified as held for sale | – | (3,175) |
2025 | 2024 | |
£m | £m | |
Total assets | 26 | 10 |
Total liabilities | (5) | (3) |
21 | 7 | |
Loss for the year after tax | (7) | (2) |
2025 | 2024 | |
| Carrying value of | Carrying value of | |
| financial assets | financial assets | |
£m | £m | |
Equities | 1,654 | 1,398 |
Collective investment schemes | 83,446 | 82,740 |
Debt securities | 7,642 | 7,542 |
92,742 | 91,680 |
| If unincorporated, | Type of investment | ||||
| Registered address of | address of principal | (including class of | |||
| incorporated entities | place of business | shares held) | % of shares /units held | ||
| Subsidiaries: | |||||
Phoenix Life Limited (life assurance company) | Birmingham¹ | Ordinary Shares | 100.00% | ||
| Phoenix Europe Operations (Stephen's Green) | Dublin² | Ordinary Shares | 100.00% | ||
| Designated Activity Company (formerly Phoenix Life | |||||
| Assurance Europe DAC) (non-trading company) | |||||
Phoenix Life CA Limited (life assurance company) | Birmingham¹ | Ordinary Shares | 100.00% | ||
ReAssure Life Limited (life assurance company) | Telford³ | Ordinary Shares | 100.00% | ||
ReAssure Limited (life assurance company) | Telford³ | Ordinary Shares | 100.00% | ||
| Standard Life Assurance Limited (life assurance | Edinburgh⁴ | Ordinary Shares | 100.00% | ||
| company – directly owned by the Company) | |||||
| Standard Life International Designated Activity Company | Dublin² | Ordinary Shares | 100.00% | ||
| (life assurance company – directly owned by the Company) | |||||
| Pearl Group Services Limited | Birmingham¹ | Ordinary Shares | 100.00% | ||
| (management services company) | |||||
| Phoenix Group Management Services Limited | Birmingham¹ | Ordinary Shares | 100.00% | ||
| (management services company) | |||||
PGMS (Ireland) Limited (management services company) | Dublin⁵ | Ordinary Shares | 100.00% | ||
Phoenix Management Services (Bermuda) Limited | Bermuda⁶ | Ordinary Shares | 100.00% | ||
| ReAssure UK Services Limited | Telford³ | Ordinary Shares | 100.00% | ||
| (management services company) | |||||
PA (GI) Limited (non-trading company) | Birmingham¹ | Ordinary Shares | 100.00% | ||
103 | Wardour Street Retail Investment | Telford³ | Ordinary Shares | 100.00% | |
| Company Limited (investment company) | |||||
| 3 St Andrew Square Apartments Limited | Edinburgh⁷ | Ordinary Shares | 100.00% | ||
| (property management company) | |||||
| Abbey Life Assurance Company Limited | Birmingham¹ | Ordinary Shares | 100.00% | ||
| (non-trading company) | |||||
| Abbey Life Trust Securities Limited | Birmingham¹ | Ordinary Shares | 100.00% | ||
| (pension trustee company) | |||||
Abbey Life Trustee Services Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | ||
Alba Life Trustees Limited (non-trading company) | Edinburgh⁴ | Ordinary Shares | 100.00% | ||
| Axial Fundamental Strategies (US Investments) | Wilmington⁸ | Limited Liability | 100.00% | ||
| LLC (investment company) | Company | ||||
| Alba LAS Pensions Management | Edinburgh⁴ | Ordinary Shares | 100.00% | ||
| Limited (dormant company) | |||||
| Barnwood Properties Limited (property | Birmingham¹ | Ordinary Shares | 100.00% | ||
| investment company) | |||||
BA (FURBS) Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | ||
BL Telford Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | ||
Britannic Finance Limited (finance and insurance services company) | Birmingham¹ | Ordinary Shares | 100.00% | ||
Britannic Group Services Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | ||
| Britannic Money Investment Services | Birmingham¹ | Ordinary Shares | 100.00% | ||
| Limited (investment advice company) | |||||
CH Management Limited (investment company) | Wilmington⁸ | Ordinary Shares | 100.00% | ||
Century Trustee Services Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | ||
CGE Management Company Limited | Edinburgh⁷ | Ordinary Shares | 100.00% | ||
Cityfourinc (dormant company) | Birmingham¹ | Unlimited with | 100.00% | ||
| Shares | |||||
| G Assurance & Pensions Services | Telford³ | Ordinary Shares | 100.00% | ||
| Limited (non-trading company) | |||||
Patria Private Equity Trust plc (investment company) | Edinburgh⁹ | Ordinary Shares | 55.40% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | ||
| incorporated entities | place of business | shares held) | % of shares /units held | |
Phoenix Group Holdings (non-trading company) | Cayman Islands¹⁰ | Private Company 100.00% | ||
Pearl (WP) Investments LLC (investment company) | Wilmington⁸ | Limited Liability | 100.00% | |
| Company | ||||
| ERIP General Partner Limited (General | Telford³ | Ordinary Shares | 80.00% | |
| Partner to ERIP Limited Partnership) | ||||
ERIP Limited Partnership (Limited Partnership) | Telford³ | Ordinary Shares | 100.00% | |
G Financial Services Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
G Life H Limited (holding company) | Telford³ | Ordinary Shares | 100.00% | |
G Trustees Ltd (trustee company) | Telford³ | Ordinary Shares | 100.00% | |
| Gallions Reach Shopping Park (Nominee) | London¹¹ | Ordinary Shares | 100.00% | |
| Limited (dormant company) | ||||
Gresham Life Assurance Society Limited (dormant company) Telford³ | Ordinary Shares | 100.00% | ||
Iceni Nominees (No. 2) Limited (dormant company) | London¹¹ | Ordinary Shares | 100.00% | |
IH (Jersey) Limited (dormant company) | Jersey¹² | Ordinary Shares | 100.00% | |
Impala Holdings Limited (holding company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Inhoco 3107 Limited (dormant company) | London¹¹ | Ordinary Shares | 100.00% | |
Laurtrust Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Standard Life Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
London Life Trustees Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Namulas Pension Trustees Limited (trustee company) | Telford³ | Ordinary Shares | 100.00% | |
National Provident Institution (dormant company) | Birmingham¹ | Unlimited | 100.00% | |
| without Shares | ||||
National Provident Life Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
NM Life Trustees Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
NM Pensions Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
NP Life Holdings Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
NPI (Printworks) Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
NPI (Westgate) Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Pearl (Covent Garden) Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Pearl (Moor House) Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Pearl AL Limited (dormant company) | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| Pearl Assurance Group Holdings | Birmingham¹ | Ordinary Shares | 100.00% | |
| Limited (investment company) | ||||
Pearl Customer Care Limited (financial services company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Pearl Group Holdings (No. 1) Limited (finance company) | London¹³ | Ordinary Shares | 100.00% | |
Pearl Group Holdings (No. 2) Limited (holding company) | Birmingham¹ | Ordinary Shares | 100.00% | |
| Pearl Group Secretariat Services | Birmingham¹ | Ordinary Shares | 100.00% | |
| Limited (dormant company) | ||||
Pearl Life Holdings Limited (holding company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Pearl MP Birmingham Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Pearl RLG Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Pearl Trustees Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
PG Dormant (No 4) Limited) (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
PG Dormant (No 5) Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
PG Dormant (No 6) Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
PGMS (Glasgow) Limited | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| PGMS (Ireland) Holdings Unlimited | Dublin⁵ | Unlimited with | 100.00% | |
| Company (holding company) | Shares | |||
PGS 2 Limited (investment company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix Life Assurance Limited (non-trading company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix & London Assurance Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix Advisers Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix AW Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
| Phoenix Customer Care Limited (financial | Birmingham¹ | Ordinary Shares | 100.00% | |
| services company) | ||||
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | ||
| incorporated entities | place of business | shares held) | % of shares /units held | |
Phoenix ER1 Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix ER2 Limited (finance company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix ER3 Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix ER4 Limited (finance company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix ER5 Limited (finance company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix ER6 Limited (finance company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix Group Employee Benefit Trust | Jersey¹⁴ | Trust | 100.00% | |
| Phoenix Group Holdings (Bermuda) Limited (holding | Bermuda¹⁵ | Ordinary Shares | 100.00% | |
| company – directly owned by the Company) | ||||
Phoenix Group CA Services Limited | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix Group Management Ltd (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
PG Dormant (No 7) Limited (dormant company) | London¹³ | Ordinary Shares | 100.00% | |
| Phoenix Life Holdings Limited (holding company | Birmingham¹ | Ordinary Shares | 100.00% | |
| – directly owned by the Company) | ||||
| Phoenix Management Services Holdings | Bermuda¹⁵ | Ordinary Shares | 100.00% | |
| (Bermuda) Limited (holding company) | ||||
| Phoenix Pension Scheme (Trustees) | Birmingham¹ | Ordinary Shares | 100.00% | |
| Limited (dormant company) | ||||
| Phoenix Pensions Trustee Services | Birmingham¹ | Ordinary Shares | 100.00% | |
| Limited (dormant company) | ||||
Phoenix Real Estate Management GP Limited | London¹³ | Ordinary Shares | 100.00% | |
| Phoenix Life Income Strips No.1 Limited | Birmingham¹ | Ordinary Shares | 100.00% | |
| Partnership (finance company) | ||||
Phoenix SCP Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix SCP Pensions Trustees Limited (trustee company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix SCP Trustees Limited (trustee company) | Edinburgh⁴ | Ordinary Shares | 100.00% | |
Phoenix SL Direct Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix SPV1 Limited (investment company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix SPV2 Limited (investment company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix SPV3 Limited (investment company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix SPV4 Limited (investment company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix ULA Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix Unit Trust Managers Limited (unit trust manager) | Birmingham¹ | Ordinary Shares | 100.00% | |
Phoenix Wealth Holdings Limited (holding company) | Birmingham¹ | Ordinary Shares | 100.00% | |
| Phoenix Wealth Services Limited | Birmingham¹ | Ordinary Shares | 100.00% | |
| (financial services company) | ||||
Phoenix Wealth Trustee Services Limited (trustee company) Birmingham¹ | Ordinary Shares | 100.00% | ||
Pilangen Logistik AB (investment company) | Stockholm¹⁶ | Ordinary Shares | 100.00% | |
Pilangen Logistik I AB (investment company) | Stockholm¹⁶ | Ordinary Shares | 100.00% | |
ReAssure Companies Services Limited | Telford³ | Ordinary Shares | 100.00% | |
ReAssure FS Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
ReAssure FSH UK Limited (holding company) | Telford³ | Ordinary Shares | 100.00% | |
| ReAssure Group Limited (formerly ReAssure Group plc) | Telford³ | Ordinary Shares | 100.00% | |
| (holding company – directly owned by the Company) | ||||
ReAssure Life Pension Trustees Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
ReAssure LL Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
ReAssure Midco Limited (holding company) | Telford³ | Ordinary Shares | 100.00% | |
ReAssure Nominees Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
ReAssure Pension Trustees Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
ReAssure PM Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
ReAssure Trustees Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% | |
ReAssure Two Limited (dormant company) | Telford³ | Ordinary Shares | 100.00% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | ||
| incorporated entities | place of business | shares held) | % of shares /units held | |
| ReAssure UK Life Assurance Company | Telford³ | Ordinary Shares | 100.00% | |
| Limited (dormant company) | ||||
Scottish Mutual Assurance Limited (dormant company) | Edinburgh⁴ | Ordinary Shares | 100.00% | |
Scottish Mutual Nominees Limited (dormant company) | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| Scottish Mutual Pension Funds Investment | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| Limited (trustee company) | ||||
SL (NEWCO) Limited (dormant company) | Edinburgh⁴ | Ordinary Shares | 100.00% | |
SL Liverpool Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
SLA Belgium No.1 SA (investment company) | Belgium¹⁷ | Société Anonyme100.00% | ||
SLA Denmark No.1 ApS (investment company) | Copenhagen¹⁸ | Ordinary Shares | 100.00% | |
SLA Denmark No.2 ApS (investment company) | Copenhagen¹⁸ | Ordinary Shares | 100.00% | |
SLA Germany No.1 S.à.r.l. (investment company) | Luxembourg¹⁹ | Ordinary Shares | 100.00% | |
SLA Germany No.2 S.à.r.l. (investment company) | Luxembourg¹⁹ | Ordinary Shares | 100.00% | |
SLA Germany No.3 S.à.r.l. (investment company) | Luxembourg¹⁹ | Ordinary Shares | 100.00% | |
SLA Coudray SAS | Paris²⁰ | Ordinary Shares | 100.00% | |
SLA Spain No.1 S.L.U. | Madrid²¹ | Ordinary Shares | 100.00% | |
SLA France SCI (investment company) | Paris²⁰ | Ordinary Shares | 100.00% | |
SLA Netherlands No.1 B.V. (investment company) | Amsterdam²² | Ordinary Shares | 100.00% | |
SLACOM (No. 8) Limited (dormant company) | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| Phoenix Life CA Holdings Limited (holding | Basingstoke²³ | Ordinary Shares | 100.00% | |
| company – directly owned by the Company) | ||||
| SLIF Property Investment GP Limited (General | Edinburgh⁷ | Ordinary Shares | 100.00% | |
| Partner to SLIF Property Investment) | ||||
| Standard Life Financial Advice Services Limited | Birmingham¹ | Ordinary Shares | 100.00% | |
| (financial services distribution company) | ||||
| Standard Life Assurance (HWPF) Luxembourg | Luxembourg¹⁹ | Ordinary Shares | 100.00% | |
| S.à.r.l. (investment company) | ||||
Standard Life Group Limited | Birmingham¹ | Ordinary Shares | 100.00% | |
Standard Life Investment Funds Limited | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| Standard Life Lifetime Mortgages Limited | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| (mortgage provider company) | ||||
Standard Life Master Trust Co. Ltd (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
Standard Life Mortgages Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
| Standard Life Property Company | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| Limited (dormant company) | ||||
Standard Life Trustee Company Limited (trustee company) | Edinburgh⁴ | Ordinary Shares | 100.00% | |
Standard Life Assets and Employee Services Limited | Edinburgh⁴ | Ordinary Shares | 100.00% | |
Standard Life Pension Funds Limited | Edinburgh⁴ | Limited by | 100.00% | |
| Guarantee | ||||
PGH CA Limited (dormant company) | Birmingham¹ | Ordinary Shares | 100.00% | |
SunLife Limited (financial services distribution company) | Birmingham¹ | Ordinary Shares | 100.00% | |
| The Heritable Securities and Mortgage Investment | Edinburgh⁴ | Ordinary Shares | 100.00% | |
| Association Ltd (dormant company) | ||||
The London Life Association Limited (dormant company) | Birmingham¹ | Limited by | 100.00% | |
| Guarantee | ||||
| The Pathe Building Management Company | Telford³ | Ordinary Shares | 100.00% | |
| Limited (dormant company) | ||||
The Phoenix Life SCP Institution (dormant company) | Edinburgh⁴ | Limited by | 100.00% | |
| Guarantee | ||||
The Scottish Mutual Assurance Society (dormant company) | Edinburgh⁴ | Limited by | 100.00% | |
| Guarantee | ||||
The Standard Life Assurance Company of Europe B.V. (financial holding company) | Amsterdam²² | Ordinary Shares | 100.00% | |
Vebnet (Holdings) Limited (holding company) | Birmingham¹ | Ordinary Shares | 100.00% | |
| Welbrent Property Investment Company | London¹¹ | Ordinary Shares | 100.00% | |
| Limited (dormant company) | ||||
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | ||
| incorporated entities | place of business | shares held) | % of shares /units held | |
Phoenix Highvista Venture Capital Partners LP | Boston²⁴ | Limited | 80.00% | |
| Partnership | ||||
Pearl Private Equity LP | Edinburgh²⁵ | Limited | 100.00% | |
| Partnership | ||||
Pearl Strategic Credit LP | Edinburgh²⁵ | Limited | 100.00% | |
| Partnership | ||||
SLIF Property Investment LP | Edinburgh⁷ | Limited | 100.00% | |
| Partnership | ||||
Janus Henderson Institutional Short Duration Bond Fund | London²⁶ | Unit Trust | 100.00% | |
Janus Henderson Institutional Mainstream UK Equity Trust | London²⁶ | Unit Trust | 100.00% | |
Janus Henderson Institutional UK Equity Tracker Trust | London²⁶ | Unit Trust | 100.00% | |
Janus Henderson Institutional High Alpha UK Equity Fund | London²⁶ | Unit Trust | 90.88% | |
| Janus Henderson Global Funds – Janus Henderson | London²⁶ | OEIC, sub fund | 99.11% | |
| Institutional Overseas Bond Fund | ||||
| Janus Henderson Strategic Investment | London²⁶ | OEIC, sub fund | 81.07% | |
| Funds – Janus Henderson Institutional North | ||||
| American Index Opportunities Fund | ||||
| Janus Henderson Strategic Investment Funds | London²⁶ | OEIC, sub fund | 95.50% | |
| – Janus Henderson Institutional Asia Pacific | ||||
| ex Japan Index Opportunities Fund | ||||
| Janus Henderson Strategic Investment Funds – Janus | London²⁶ | OEIC, sub fund | 84.64% | |
| Henderson Institutional Japan Index Opportunities Fund | ||||
PUTM ACS Asia Pacific ex Japan Fund | Birmingham¹ | Unit Trust | 99.98% | |
PUTM ACS Emerging Markets Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS European ex UK Fund | Birmingham¹ | Unit Trust | 89.01% | |
PUTM ACS European ex UK Fund 2 | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Japan Equity Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Lothian European Ex UK Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Lothian North American Equity Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Lothian UK Gilt Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Lothian UK Listed Smaller Companies Fund | Birmingham¹ | Unit Trust | 99.99% | |
PUTM ACS North American Fund 2 | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS North American Fund | Birmingham¹ | Unit Trust | 100.00% | |
| PUTM ACS Sustainable Index Asia | Birmingham¹ | Unit Trust | 100.00% | |
| Pacific ex Japan Equity Fund | ||||
PUTM ACS Sustainable Index Emerging Markets Equity Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index European Equity Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index Japan Equity Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index UK Equity Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Sustainable Index US Equity Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS UK All Share Listed Equity Multi Manager Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS US Dollar Credit Fund | Birmingham¹ | Unit Trust | 100.00% | |
| PUTM ACS Sustainable Index Global | Birmingham¹ | UCITS, sub fund | 100.00% | |
| Short Duration Credit Fund | ||||
| PUTM ACS Sustainable Index Global | Birmingham¹ | UCITS, sub fund | 100.00% | |
| All Maturities Credit Fund | ||||
PUTM Bothwell Asia Pacific (Excluding Japan) Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Emerging Market Debt Unconstrained Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Emerging Markets Equity Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Euro Sovereign Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell European Credit Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Floating Rate ABS Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Global Bond Fund | Birmingham¹ | Unit Trust | 100.00% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | ||
| incorporated entities | place of business | shares held) | % of shares /units held | |
PUTM Bothwell Global Credit Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Index-Linked Sterling Hedged Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Long Gilt Sterling Hedged Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Short Duration Credit Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Sterling Credit Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Sterling Government Bond Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Sub-Sovereign Bond Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Tactical Asset Allocation Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell UK Equity Income Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Bothwell Ultra Short Duration Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM Far Eastern Unit Trust | Birmingham¹ | Unit Trust | 99.65% | |
PUTM UK All-Share Index Unit Trust | Birmingham¹ | Unit Trust | 100.00% | |
PUTM UK Stock Market Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM UK Stock Market Fund (Series 3) | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS Sterling Credit Fund | Birmingham¹ | Unit Trust | 100.00% | |
PUTM ACS North American Fund 3 | Birmingham¹ | Unit Trust | 100.00% | |
iShares Bloomberg Roll Select Commodity Strategy ETF | Wilmington²⁷ | OEIC, sub fund | 65.02% | |
RGI Institutional UK Listed Smaller Companies Fund | London²⁸ | UCITS, sub fund | 97.30% | |
ESP Scotland Ltd Loan | Edinburgh²⁹ | Limited | 100.00% | |
| Partnership | ||||
Schroders (Future Growth Capital) UK Private Assets LTAF | London³⁰ | OEIC, sub fund | 100.00% | |
| Schroders (Future Growth Capital) | London³⁰ | OEIC, sub fund | 100.00% | |
| Global Private Assets LTAF | ||||
abrdn (Lothian) Pacific Basin Trust | London¹¹ | Unit Trust | 99.65% | |
abrdn Emerging Markets Income Equity Fund | London¹¹ | OEIC, sub fund | 72.84% | |
abrdn Europe Ex UK Ethical Equity Fund | London¹¹ | OEIC, sub fund | 82.00% | |
abrdn MyFolio Managed I Fund | London¹¹ | OEIC, sub fund | 77.30% | |
abrdn MyFolio Managed II Fund | London¹¹ | OEIC, sub fund | 76.93% | |
abrdn MyFolio Managed III Fund | London¹¹ | OEIC, sub fund | 82.47% | |
abrdn MyFolio Managed V Fund | London¹¹ | OEIC, sub fund | 76.54% | |
| abrdn Standard Liquidity Fund (Lux) – | Luxembourg¹⁹ | UCITS, sub fund | 100.00% | |
| Seabury Euro Liquidity 1 Fund | ||||
| abrdn Standard Liquidity Fund (Lux) – | Luxembourg¹⁹ | UCITS, sub fund | 99.77% | |
| Seabury Sterling Liquidity 2 Fund | ||||
| abrdn Standard Liquidity Fund (Lux) – | Luxembourg¹⁹ | UCITS, sub fund | 96.88% | |
| Seabury Sterling Liquidity 3 Fund | ||||
abrdn Sustainable Index World Equity Fund | London¹¹ | Unit Trust | 76.89% | |
abrdn Sustainable Index American Equity Fund | London¹¹ | OEIC, sub fund | 77.41% | |
abrdn UK Real Estate Fund | London¹¹ | Unit Trust | 92.40% | |
abrdn UK Real Estate Feeder Fund | London¹¹ | Unit Trust | 75.74% | |
abrdn Phoenix Fund Financing SCSP | Luxembourg¹⁹ | Special Limited | 100.00% | |
| Partnership | ||||
Patria Phoenix Global Private Equity III LP | Edinburgh⁹ | Limited | 100.00% | |
| Partnership | ||||
European Strategic Partners LP | Edinburgh⁷ | Limited | 72.70% | |
| Partnership | ||||
North American Strategic Partners 2008 L.P. | Edinburgh²⁹ | Limited | 100.00% | |
| Partnership | ||||
| North American Strategic Partners | Edinburgh²⁹ | Limited | 100.00% | |
| (Feeder) 2008 Limited Partnership | Partnership | |||
Ignis Private Equity Fund LP | Cayman Islands¹⁰ Limited | 100.00% | ||
| Partnership | ||||
Ignis Strategic Credit Fund LP | Cayman Islands¹⁰ Limited | 100.00% | ||
| Partnership | ||||
| Ignis Strategic Solutions Funds plc – | Dublin³¹ | OEIC, sub fund | 100.00% | |
| Fundamental Strategies Fund | ||||
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | ||
| incorporated entities | place of business | shares held) | % of shares /units held | |
| Ignis Strategic Solutions Funds plc – | Dublin³¹ | OEIC, sub fund | 100.00% | |
| Systematic Strategies Fund | ||||
ESP General Partner Limited Partnership | Edinburgh²⁹ | Limited | 100.00% | |
| Partnership | ||||
ESP II General Partner Limited Partnership | Edinburgh²⁹ | Limited | 100.00% | |
| Partnership | ||||
HSBC Investment Funds – Balanced Fund | London³² | OEIC, sub fund | 78.21% | |
iShares 350 UK Equity Index Fund UK | London³³ | OEIC, sub fund | 95.95% | |
Legal & General European Equity Income Fund | London³⁴ | Unit Trust | 72.11% | |
Partners Group Phoenix, L.P. Inc. | Guernsey³⁵ | Limited | 100.00% | |
| Partnership | ||||
Quilter Investors Global Dynamic Equity Fund | London³⁶ | OEIC, sub fund | 83.39% | |
Euro Government Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 74.27% | |
Global Infrastructure Equity Fund | Luxembourg¹⁹ | SICAV, sub fund | 99.92% | |
Stonepeak Core Fund (Lux) SCSp | Luxembourg³⁷ | Special Limited | 83.30% | |
| Partnership | ||||
| Associates: | ||||
Future Growth Capital (Holdings) Limited | London³⁸ | OEIC, sub fund | 49.90% | |
Future Growth Capital Limited | London³⁸ | OEIC, sub fund | 49.90% | |
| Significant holdings: | ||||
| Janus Henderson Institutional Global | London²⁶ | OEIC, sub fund | 29.19% | |
| Responsible Managed Fund | ||||
Janus Henderson Institutional UK Index Opportunities Fund | London²⁶ | OEIC, sub fund | 55.26% | |
Janus Henderson All Stocks Credit Fund | London²⁶ | OEIC, sub fund | 24.87% | |
Janus Henderson Emerging Markets Opportunities Fund | London²⁶ | OEIC, sub fund | 24.73% | |
Henderson Diversified Growth | London²⁶ | OEIC, sub fund | 64.14% | |
abrdn SICAV II – Global Equity Impact Fund | Luxembourg¹⁹ | SICAV, sub fund | 81.67% | |
| abrdn SICAV II – Global Inflation– | Luxembourg¹⁹ | SICAV, sub fund | 80.39% | |
| linked Government Bond Fund | ||||
abrdn SICAV II – Global Short Duration Corporate Bond Fund | Luxembourg³⁹ | SICAV, sub fund | 62.60% | |
abrdn SICAV II Absolute Return Global Bond Strategies Fund | Luxembourg¹⁹ | SICAV, sub fund | 37.10% | |
abrdn SICAV II Emerging Market Local Currency Debt Fund | Luxembourg¹⁹ | SICAV, sub fund | 70.81% | |
| abrdn SICAV II Global Real Estate | Luxembourg¹⁹ | SICAV, sub fund | 92.21% | |
| Securities Sustainable Fund | ||||
abrdn Standard Liquidity Fund (Lux) Sterling Fund | Luxembourg¹⁹ | UCITS, sub fund | 20.46% | |
abrdn American Equity Enhanced Index Fund | London¹¹ | OEIC, sub fund | 37.90% | |
abrdn Asia Pacific Equity Enhanced Index Fund | London¹¹ | OEIC, sub fund | 35.34% | |
abrdn Dynamic Distribution Fund | London¹¹ | Unit Trust | 67.20% | |
abrdn Short Duration Global Inflation-Linked Bond Fund | London¹¹ | OEIC, sub fund | 21.22% | |
abrdn Ethical Corporate Bond Fund | London¹¹ | OEIC, sub fund | 50.33% | |
abrdn European Equity Enhanced Index Fund | London¹¹ | OEIC, sub fund | 49.06% | |
abrdn Global Inflation-Linked Bond Tracker Fund | London¹¹ | OEIC, sub fund | 53.03% | |
abrdn Global Real Estate Fund | London¹¹ | Unit Trust | 44.78% | |
abrdn Global Smaller Companies Fund | London¹¹ | OEIC, sub fund | 30.40% | |
abrdn High Yield Bond Fund | London¹¹ | OEIC, sub fund | 21.72% | |
abrdn MyFolio Managed IV Fund | London¹¹ | OEIC, sub fund | 62.88% | |
abrdn MyFolio Multi-Manager II Fund | London¹¹ | OEIC, sub fund | 21.20% | |
abrdn MyFolio Multi-Manager III Fund | London¹¹ | OEIC, sub fund | 29.47% | |
abrdn MyFolio Multi-Manager IV Fund | London¹¹ | OEIC, sub fund | 42.27% | |
abrdn Short Dated Corporate Bond Fund | London¹¹ | OEIC, sub fund | 33.19% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | ||
| incorporated entities | place of business | shares held) | % of shares /units held | |
abrdn SICAV I – Global Corporate Sustainable Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 39.25% | |
abrdn SICAV I – Japanese Sustainable Equity Fund | Luxembourg¹⁹ | SICAV, sub fund | 25.27% | |
abrdn Standard SICAV I – China Onshore Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 81.51% | |
abrdn SICAV II European Corporate Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 32.09% | |
abrdn SICAV II European Smaller Companies Fund | Luxembourg¹⁹ | SICAV, sub fund | 27.41% | |
abrdn SICAV II Global Corporate Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 70.86% | |
abrdn SICAV II Global High Yield Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 49.30% | |
abrdn Liquidity Fund (Lux) – Euro Fund | Luxembourg¹⁹ | UCITS, sub fund | 37.28% | |
abrdn Sterling Corporate Bond Fund | London¹¹ | OEIC, sub fund | 45.49% | |
abrdn Strategic Bond Fund | London¹¹ | OEIC, sub fund | 68.78% | |
abrdn UK Equity Enhanced Index Fund | London¹¹ | OEIC, sub fund | 35.18% | |
abrdn UK Mid-Cap Equity Fund | London¹¹ | OEIC, sub fund | 40.38% | |
abrdn SICAV I – Europe Ex UK Sustainable Equity Fund | Luxembourg¹⁹ | SICAV, sub fund | 92.06% | |
| abrdn SICAV I – GDP Weighted Global | Luxembourg¹⁹ | SICAV, sub fund | 78.54% | |
| Government Bond Fund | ||||
abrdn SICAV I – Global Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 99.88% | |
abrdn SICAV I – Global Government Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 83.76% | |
abrdn Emerging Markets Local Currency Bond Tracker Fund | London¹¹ | OEIC, sub fund | 23.33% | |
abrdn Future Real Estate UCITS ETF | Dublin⁴⁰ | UCITS, sub fund | 30.46% | |
abrdn UK Sustainable Equity Fund | London¹¹ | OEIC, sub fund | 20.98% | |
abrdn MyFolio Index V Fund | London¹¹ | OEIC, sub fund | 44.51% | |
abrdn MyFolio Index III Fund | London¹¹ | OEIC, sub fund | 29.67% | |
abrdn MyFolio Index II Fund | London¹¹ | OEIC, sub fund | 34.38% | |
abrdn MyFolio Index I Fund | London¹¹ | OEIC, sub fund | 39.78% | |
abrdn MyFolio Index IV Fund | London¹¹ | OEIC, sub fund | 30.48% | |
abrdn Evolve UK Equity Index Fund | London¹¹ | OEIC, sub fund | 26.44% | |
| Amundi Index Solutions – Amundi MSCI | Luxembourg⁴¹ | SICAV, sub fund | 37.71% | |
| China ESG Leaders Select | ||||
Emerging Markets Smaller Companies Fund | Luxembourg¹⁹ | OEIC, sub fund | 26.60% | |
abrdn Liquidity Fund (Lux) – US Dollar Fund | Luxembourg¹⁹ | SICAV, sub fund | 32.97% | |
abrdn Global Infrastructure Equity Fund | London¹¹ | OEIC, sub fund | 37.89% | |
Responsible Global High Yield Bond Fund | Luxembourg¹⁹ | SICAV, sub fund | 26.93% | |
Gallions Reach Shopping Park Limited Partnership | London¹¹ | Unit Trust | 100.00% | |
Gallions Reach Shopping Park Unit Trust | Jersey⁴² | Unit Trust | 100.00% | |
AB SICAV I – Diversified Yield Plus Portfolio | Luxembourg⁴³ | SICAV, sub fund | 60.01% | |
| AB SICAV I – Emerging Markets Low | Luxembourg⁴³ | SICAV, sub fund | 65.35% | |
| Volatility Equity Portfolio | ||||
ACS World Multifactor Equity Tracker Fund | London³³ | OEIC, sub fund | 25.97% | |
Amundi Index Solutions – Amundi Global Corp SRI 1–5Y | Luxembourg⁴¹ | SICAV, sub fund | 47.77% | |
| Amundi Index Solutions – Amundi MSCI | Luxembourg⁴¹ | SICAV, sub fund | 31.85% | |
| Emerging Ex China ESG Leaders Select | ||||
Global Multi-Factor Equity Fund | Paris⁴⁴ | UCITS, sub fund | 74.60% | |
AQR Global Risk Premium UCITS Fund | Luxembourg⁴⁵ | UCITS, sub fund | 97.34% | |
Baillie Gifford Emerging Markets Leading Companies Fund | Edinburgh⁴⁶ | OEIC, sub fund | 30.89% | |
| Baillie Gifford Investment Funds II ICVC – | Edinburgh⁴⁶ | OEIC, sub fund | 29.73% | |
| Baillie Gifford UK Equity Core Fund | ||||
| Baillie Gifford UK & Balanced Funds ICVC – Baillie | Edinburgh⁴⁶ | OEIC, sub fund | 34.95% | |
| Gifford UK and Worldwide Equity Fund | ||||
Barings Emerging Markets Debt Short Duration Fund | Dublin⁴⁰ | OEIC, sub fund | 38.93% | |
BlackRock Global Funds – Sustainable World Bond Fund | Luxembourg⁴³ | SICAV, sub fund | 25.64% | |
BlackRock Market Advantage Fund | London³³ | UCITS, sub fund | 50.86% | |
BNY Mellon Global Equity Fund | London⁴⁷ | OEIC, sub fund | 28.42% | |
BNY Mellon Multi-Asset Global Balanced Fund | London⁴⁷ | UCITS, sub fund | 31.92% |
| If unincorporated, | Type of investment | |||
| Registered address of | address of principal | (including class of | ||
| incorporated entities | place of business | shares held) | % of shares /units held | |
Fidelity Multi Asset Open Adventurous Fund | Tadworth⁴⁸ | OEIC, sub fund | 35.84% | |
| Goldman Sachs SICAV – Emerging Markets | Luxembourg⁴⁹ | SICAV, sub fund | 82.84% | |
| Total Return Bond Portfolio | ||||
| Goldman Sachs SICAV – Goldman Sachs | Luxembourg⁴⁹ | SICAV, sub fund | 27.71% | |
| Emerging Markets Debt Portfolio | ||||
| iShares Environment & Low Carbon | London³³ | SICAV, sub fund | 37.03% | |
| Tilt Real Estate Index Fund | ||||
| Threadneedle Investment Funds ICVC | London⁵⁰ | OEIC, sub fund | 22.11% | |
| – CT American Select Fund | ||||
Baillie Gifford Japanese Income Growth Fund | Edinburgh⁵¹ | OEIC, sub fund | 20.49% | |
Blackrock ACS US Equity Tracker Fund | London³³ | OEIC, sub fund | 26.83% | |
Legal & General Mixed Investment 20-60% Fund | London³⁴ | SICAV, sub fund | 28.20% | |
Invesco Managed Growth Fund | Henley-on- | OEIC, sub fund | 51.65% | |
| Thames⁵² | ||||
L&G Absolute Return Bond Plus Fund | Luxembourg⁵³ | SICAV, sub fund | 22.30% | |
L&G Emerging Markets Bond Fund | Luxembourg⁵³ | SICAV, sub fund | 70.66% | |
L&G Multi-Asset Target Return Fund | Luxembourg⁵³ | SICAV, sub fund | 41.98% | |
Legal & General Active Sterling Corporate Bond Fund | London³⁴ | Unit Trust | 27.60% | |
| Legal & General Emerging Markets | London³⁴ | Unit Trust | 28.84% | |
| Government Bond USD Index Fund | ||||
Legal & General High Income Trust | London³⁴ | Unit Trust | 41.13% | |
Legal & General UK Smaller Companies Trust | London³⁴ | Unit Trust | 30.43% | |
Quilter Investors Cirilium Balanced Blend Portfolio | London³⁶ | OEIC, sub fund | 35.57% | |
Quilter Investors Ethical Equity Fund | London³⁶ | Unit Trust | 34.86% | |
Quilter Investors Global Equity Growth Fund | London³⁶ | OEIC, sub fund | 56.56% | |
Robeco – Phoenix Customized Multi Asset Fund | Rotterdam⁵⁴ | SICAV, sub fund | 98.92% | |
| Schroder International Selection Fund | Luxembourg⁵⁵ | SICAV, sub fund | 32.94% | |
| – Global Diversified Growth | ||||
Schroder UK Mid 250 Fund | London³⁸ | Unit Trust | 24.78% | |
Schroder International Selection Fund Global Bond | Luxembourg⁵⁵ | Unit Trust | 23.63% | |
| Robeco QI Emerging Markets Sustainable | Luxembourg⁵⁶ | SICAV, sub fund | 97. 87% | |
| Enhanced Index Equities II | ||||
AB SICAV I – Sustainable All Market Portfolio | Luxembourg⁴³ | SICAV, sub fund | 34.36% | |
| Vanguard Common Contractual Fund – Vanguard | Dublin⁴⁰ | UCITS, sub fund | 70.87% | |
| U.S. Equity Index Common Contractual Fund | ||||
| Vanguard Investment Series plc – Vanguard U.K. | Dublin⁴⁰ | UCITS, sub fund | 20.58% | |
| Short-Term Investment Grade Bond Index Fund | ||||
| Vanguard Investments Common Contractual | Dublin⁴⁰ | UCITS, sub fund | 95.34% | |
| Fund – Vanguard FTSE Developed Europe | ||||
| ex UK Common Contractual Fund | ||||
| Vanguard Investments Common Contractual | Dublin⁴⁰ | UCITS, sub fund | 47.31% | |
| Fund – Vanguard FTSE Developed World | ||||
| Common Contractual Fund | ||||
| Vanguard Investments Common Contractual | Dublin⁴⁰ | UCITS, sub fund | 96.38% | |
| Fund – Vanguard FTSE Developed World | ||||
| ex UK Common Contractual Fund |
2025 | 2024 | |
£m | £m | |
Expense arising from equity-settled share-based payment transactions | 26 | 26 |
2025 | 2024 | 2023 | |
| TSR performance | TSR performance | TSR performance | |
| condition | condition | condition | |
Share price (p) | 574 | 553 | 559 |
Expected life (years) | 3 | 3 | 3 |
Expected volatility (%) | 23 | 22 | 23 |
Risk-free interest rate (%) | 4 | 4 | 3.3 |
2025 | 2024 | 2023 | 2022 | 2021 | |
ShareSave | ShareSave | ShareSave | ShareSave | ShareSave | |
Share price (£) | 6.84 | 4.91 | 4.44 | 6.14 | 7.48 |
Exercise price (£) | 5.21 | 4.18 | 3.78 | 5.09 | 5.89 |
Expected life (years) | 3.1 | 3.1 and 5.1 | 3.1 and 5.1 | 3.25 and 5.25 | 3.25 and 5.25 |
| Risk-free rate (%) – based on UK | 3.5 | 4.2 (for 3 year | 4.7 (for 3 year | 2.0 (for 3 year | 0.5 (for 3 year |
| government gilts commensurate with | scheme) and 4.1 | scheme) and 4.5 | scheme) and 1.9 | scheme) and 0.7 | |
| the expected term of the award | (for 5 year | (for 5 year | (for 5 year | (for 5 year | |
| scheme) | scheme) | scheme) | scheme) | ||
Expected volatility (%) based on the Company’s share price volatility to date | 23 | 22 | 23 | 30 | 30 |
Dividend yield (%) | 8.0 | 10.9 | 11.5 | 8.0 | 6.3 |
2025 | 2024 | |||||
Number of share options | Number of share options | |||||
LTIP | ShareSave | DBSS | LTIP | ShareSave | DBSS | |
Outstanding at the beginning of the year | 12,487,594 | 6,971,478 | 5,268,400 | 11,111,405 | 6,844,865 | 3,367,966 |
Granted during the year | 3,722,792 | 829,571 | 2,498,000 | 4,595,364 | 1,426,648 | 2,525,215 |
Forfeited during the year | (2,844,558) | (461,117) | (179,838) | (2,270,979) | (176,532) | (33,470) |
Cancelled during the year | – | (177,173) | – | (4,258) | (471,709) | – |
Exercised during the year | (2,295,489) | (938,389) | (1,414,582) | (1,545,139) | (75,229) | (730,869) |
Expired during the year | (617) | (179,105) | (2,018) | (33,884) | (576,565) | (11,753) |
Dividends on vested awards | 931,294 | – | 314,507 | 635,085 | – | 151,311 |
Outstanding at the end of the year | 12,001,016 | 6,045,265 | 6,484,469 | 12,487,594 | 6,971,478 | 5,268,400 |
| 2025 | 2024 | ||
| £m | £m | ||
Profit/(loss) for the year before tax | 20 | (1,107) | |
| Adjustments for non-cash movements in profit/(loss) before tax for the year: | |||
Loss on PGL Pension Scheme buy-out transaction | B1.1 | – | 100 |
| Fair value (gains)/losses on: | |||
Investment property | G4 | (11) | 100 |
Financial assets and derivative liabilities | (18,804) | (7,884) | |
Change in fair value of borrowings | E5.2 | (39) | 1 |
Amortisation and impairment of intangible assets | G2 | 240 | 273 |
Depreciation of property, plant and equipment | G3 | 17 | 21 |
Share-based payment charge | I1.1 | 26 | 26 |
Finance costs | C7 | 266 | 290 |
Net interest expense on Group defined benefit pension scheme liability/asset | G1 | 60 | 56 |
Other costs of pension schemes | G1 | 5 | 12 |
| Movement in assets and liabilities relating to operations: | |||
Increase in investment assets | (5,051) | (913) | |
(Increase)/decrease in reinsurers’ share of investment contract liabilities | (1,392) | 342 | |
Increase in reinsurance contract assets/liabilities | (593) | (305) | |
Decrease in assets classified as held for sale | 3,067 | 1,475 | |
Increase/(decrease) in insurance contract liabilities | 3,839 | (166) | |
Increase in investment contract liabilities | 20,202 | 13,405 | |
Decrease in obligation for repayment of collateral received | (9) | (156) | |
Decrease in liabilities classified as held for sale | (3,175) | (1,606) | |
Net decrease/(increase) in working capital | 420 | (406) | |
| Other cash movements relating to operations: | |||
Contributions to defined benefit pension schemes | G1 | (8) | (9) |
Cash (utilised)/generated by operations | (920) | 3,549 |
2025 | 2024 | |
Unaudited | £bn | £bn |
Group's Eligible Own Funds | 10.3 | 10.4 |
Remove Own Funds pertaining to unsupported with-profits funds and pension schemes | (2.0) | (2.0) |
Group capital resources | 8.3 | 8.4 |
2025 | 2024 | |
£bn | £bn | |
Total IFRS equity | 1.3 | 2.2 |
Deduct non-controlling interests | (0.6) | (0.5) |
Deduct goodwill, intangible assets and deferred acquisition costs | (1.7) | (1.9) |
Revaluation of subordinated liabilities 1 | 0.1 | 0.2 |
Net impact of valuing technical provisions, net of reinsurance recoverables, on Solvency UK basis 1 | 12.7 | 11.6 |
Deferred tax impact of valuation differences 1 | (1.5) | (1.1) |
Other valuation differences 1 | 0.2 | (0.1) |
Excess of assets over liabilities under Solvency UK | 10.5 | 10.4 |
Subordinated liabilities 1 | 2.9 | 3.3 |
Ring-fenced fund restrictions 1 | (2.4) | (2.5) |
Other availability restrictions 1 | (0.7) | (0.8) |
Group's eligible own funds | 10.3 | 10.4 |
2025 | 2024 | |
£bn | £bn | |
IFRS Total comprehensive expense | (0.4) | (1.0) |
Dividends and coupon on Tier 1 Notes | (0.5) | (0.6) |
Change in IFRS equity | (0.9) | (1.6) |
Amortisation of acquired in-force intangibles | 0.2 | 0.2 |
| Valuation differences | ||
Annuity new business profits 1 | 0.1 | 0.2 |
Investment contract value of in-force (Solvency UK basis) 1 | 1.1 | 0.8 |
Other 1 | (0.1) | – |
Deferred tax 1 | (0.4) | (0.1) |
Other valuation differences 1 | 0.2 | 0.1 |
Subordinated liabilities 1 | (0.4) | (0.2) |
Ring-fenced funds restrictions 1 | 0.1 | (0.4) |
Other availability restrictions 1 | – | 0.4 |
Change in Group's eligible own funds | (0.1) | (0.6) |
Change in Solvency Capital Requirements 1 | 0.2 | 0.2 |
Solvency II surplus emergence | 0.1 | (0.4) |
Transactions | Transactions | |
| 2025 | 2024 | |
| £m | £m | |
| Pearl Group Staff Pension Scheme: | ||
Payment of administrative expenses | (6) | (5) |
| Future Growth Capital Holdings Limited: | ||
Investment in associate | (10) | (5) |
2025 | 2024 | |
£m | £m | |
Salary and other short-term benefits | 19 | 17 |
Equity compensation plans | 10 | 10 |
2025 | 2024 | |
£m | £m | |
To subscribe to private equity funds and other unlisted assets | 1,631 | 2,425 |
To purchase, construct or develop investment property and income strips | 11 | 16 |
For repairs, maintenance or enhancements of investment property | 15 | 22 |