XML 472 R59.htm IDEA: XBRL DOCUMENT v3.25.0.1
Retirement Benefit Schemes (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of defined benefit plans [abstract]  
Schedule of Defined Benefit Amounts Recognised in Balance Sheets The amounts recognised in the balance sheet are determined as follows:
Pension schemes
Healthcare schemes
Total
2024
£m
2023
£m
2024
£m
2023
£m
2024
£m
2023
£m
Present value of funded scheme liabilities
(5,560)
(6,267)
(145)
(150)
(5,705)
(6,417)
Fair value of funded scheme assets
6,472
7,172
140
145
6,612
7,317
912
905
(5)
(5)
907
900
Unrecognised funded scheme surpluses
(56)
(40)
(56)
(40)
856
865
(5)
(5)
851
860
Present value of unfunded scheme liabilities
(358)
(380)
(376)
(405)
(734)
(785)
498
485
(381)
(410)
117
75
The above net asset/(liability) is recognised in the balance sheet as follows:
– retirement benefit scheme liabilities
(434)
(467)
(386)
(414)
(820)
(881)
– retirement benefit scheme assets
932
952
5
4
937
956
498
485
(381)
(410)
117
75
The net assets of funded pension schemes by territory are as follows:
Liabilities
Assets
Total
2024
£m
2023
£m
2024
£m
2023
£m
2024
£m
2023
£m
– U.S.
(1,380)
(1,439)
1,843
1,890
463
451
– UK
(1,942)
(2,132)
2,109
2,315
167
183
– Germany
(695)
(741)
798
863
103
122
– Canada
(499)
(556)
534
594
35
38
– Netherlands
(465)
(736)
542
780
77
44
– Switzerland
(243)
(273)
267
295
24
22
– Rest of Group
(336)
(390)
379
435
43
45
Funded schemes
(5,560)
(6,267)
6,472
7,172
912
905
The movements in scheme liabilities are as follows:
Pension schemes
Healthcare schemes
Total
2024
£m
2023
£m
2024
£m
2023
£m
2024
£m
2023
£m
Present value at 1 January
6,647
6,697
555
615
7,202
7,312
Differences on exchange
(127)
(153)
5
(34)
(122)
(187)
Current service cost
37
36
1
1
38
37
Past service (credit)/cost and settlements
(221)
(67)
1
(221)
(66)
Interest on scheme liabilities
288
315
28
32
316
347
Contributions by scheme members
2
2
2
2
Benefits paid
(470)
(484)
(54)
(52)
(524)
(536)
Actuarial (gains)/losses
– arising from changes in demographic
assumptions
(13)
(28)
(13)
(28)
– arising from changes in financial
assumptions
(239)
268
(6)
9
(245)
277
Experience losses/(gains)
14
61
(8)
(17)
6
44
Present value at 31 December
5,918
6,647
521
555
6,439
7,202
Scheme liabilities by scheme membership:
Pension schemes
Healthcare schemes
Total
2024
£m
2023
£m
2024
£m
2023
£m
2024
£m
2023
£m
Active members
582
656
22
23
604
679
Deferred members
756
1,025
1
1
757
1,026
Retired members
4,580
4,966
498
531
5,078
5,497
Present value at 31 December
5,918
6,647
521
555
6,439
7,202
Pension schemes
Healthcare schemes
Total
2024
£m
2023
£m
2024
£m
2023
£m
2024
£m
2023
£m
Fair value of scheme assets
at 1 January
7,172
7,271
145
153
7,317
7,424
Differences on exchange
(128)
(182)
2
(10)
(126)
(192)
Settlements
(203)
(60)
(203)
(60)
Interest on scheme assets
312
345
8
9
320
354
Company contributions
30
64
30
64
Contributions by scheme members
2
2
2
2
Benefits paid
(442)
(448)
(15)
(14)
(457)
(462)
Actuarial (losses)/gains
(271)
180
7
(271)
187
Fair value of scheme assets
at 31 December
6,472
7,172
140
145
6,612
7,317
Pension schemes
Healthcare schemes
Total
2024
£m
2023
£m
2024
£m
2023
£m
2024
£m
2023
£m
Equities ‒ listed
336
629
5
5
341
634
Equities ‒ unlisted
688
675
49
688
724
Bonds ‒ listed
1,180
1,139
25
17
1,205
1,156
Bonds ‒ unlisted
777
803
98
58
875
861
Buy-in insurance policies
2,345
2,585
2,345
2,585
Other assets ‒ listed
509
556
2
8
511
564
Other assets ‒ unlisted
637
785
10
8
647
793
Fair value of scheme assets
at 31 December
6,472
7,172
140
145
6,612
7,317
Schedule of Defined Benefit Amounts Recognised in Income Statement The amounts recognised in the income statement are as follows:
Pension schemes
Healthcare schemes
Total
2024
£m
2023
£m
2024
£m
2023
£m
2024
£m
2023
£m
Defined benefit schemes
Service cost
– current service cost
37
36
1
1
38
37
– past service (credit)/cost, curtailments
and settlements
(18)
(7)
1
(18)
(6)
Net interest on the net defined benefit
liability
– interest on scheme liabilities
288
315
28
32
316
347
– interest on scheme assets
(312)
(345)
(8)
(9)
(320)
(354)
– interest on unrecognised funded scheme
surpluses
3
4
3
4
(2)
3
21
25
19
28
Defined contribution schemes
96
80
96
80
Total amount recognised in the income
statement (note 3)
94
83
21
25
115
108
Disclosure - Retirement Benefit Schemes - Summary of Movements in the Unrecognised Scheme Surpluses Recognised in Other Comprehensive Income The movements in the
unrecognised scheme surpluses, recognised in other comprehensive income, are as follows:
Pension schemes
Healthcare schemes
Total
2024
£m
2023
£m
2022
£m
2024
£m
2023
£m
2022
£m
2024
£m
2023
£m
2022
£m
Unrecognised funded
scheme surpluses at
1 January
(40)
(60)
(16)
(40)
(60)
(16)
Differences
on exchange
1
(4)
1
(4)
Interest on
unrecognised funded
scheme surpluses
(3)
(4)
(1)
(3)
(4)
(1)
Movement in year
(note 22)
(14)
24
(39)
(14)
24
(39)
Unrecognised funded
scheme surpluses at
31 December
(56)
(40)
(60)
(56)
(40)
(60)
Disclosure - Retirement Benefit Schemes - Summary of Actuarial Assumptions Rate for Valuations Plans The principal actuarial assumptions (weighted to reflect individual scheme differences) used in the following territories are shown below.
In both years, discount rates are determined by reference to normal yields on high quality corporate bonds at the balance sheet date.
2024
2023
U.S.
UK
Germany
Canada
Netherlands
Switzerland
U.S.
UK
Germany
Canada
Netherlands
Switzerland
Rate of increase in
salaries (%)
3.3
Nil
2.8
2.5
2.0
2.0
3.3
Nil
2.5
2.5
1.4
2.0
Rate of increase in
pensions in payment
(%)
2.4
3.2
2.2
Nil
2.1
Nil
2.4
3.1
2.3
Nil
2.5
Nil
Rate of increase in
deferred pensions (%)
0.1
2.8
2.2
Nil
2.1
0.1
2.5
2.3
Nil
2.5
Discount rate (%)
5.6
5.5
3.5
4.6
3.5
0.9
5.2
4.8
3.5
4.6
3.3
1.4
General inflation (%)
2.5
3.2
2.2
2.0
2.0
1.1
2.5
3.1
2.5
2.0
2.0
1.4
2024
2023
U.S.
UK
Germany
Canada
Netherlands
Switzerland
U.S.
UK
Germany
Canada
Netherlands
Switzerland
Weighted average
duration of liabilities
(years)
9.6
11.4
10.6
9.0
13.6
10.9
10.2
12.2
10.6
9.0
15.0
10.8
For healthcare inflation in the U.S., the assumption is 7.0% for 2024 (2023: 7.5%) and in Canada, the assumption is 5.0% for both years. 
Mortality assumptions are subject to regular review. The principal schemes used the following tables:
U.S.
Pri-2012 mortality tables without collar or amount adjustments projected with MP-2021 generational projection except
for a specific group of retired members for which the mortality assumption is 99.5% of the RP-2006 table with white
collar adjustment, projected with MP-2021 generational projection (both years)
UK
S3NA (YOB) with the CMI (2023) improvement model (smoothing parameter of 7) and 15% weighting to the 2022 and
2023 data with a 1.25% long-term improvement rate applied from 2020 onwards (2023: S3NA (YOB) with the CMI (2022)
improvement model (smoothing parameter of 7) and 25% weighting to the 2022 data with a 1.25% long-term
improvement rate)
Germany
RT Heubeck 2018 G (both years)
Canada
CPM-2014 Private Table (both years)
Netherlands
AG Prognosetafel 2024 (2023: AG Prognosetafel 2022)
Switzerland
LPP/BVG 2020 base table with CMI projection factors for mortality improvements with a 1.5% long-term improvement
rate (both years)
Based on the above, the weighted average life expectancy, in years, for mortality tables used to determine benefit obligations is as follows:
U.S.
UK
Germany
Canada
Netherlands
Switzerland
Male
Female
Male
Female
Male
Female
Male
Female
Male
Female
Male
Female
31 December 2024
Member age 65
(current life expectancy)
22.2
23.7
22.6
24.1
20.8
24.2
22.1
24.5
21.0
24.7
22.1
23.9
Member age 45
(life expectancy at age 65)
22.3
24.2
24.1
26.1
22.5
26.4
23.1
25.4
23.2
26.5
24.1
25.8
31 December 2023
Member age 65
(current life expectancy)
22.1
23.6
22.6
24.1
20.6
24.0
22.1
24.4
21.0
24.4
22.0
23.8
Member age 45
(life expectancy at age 65)
22.2
24.1
24.1
26.1
23.0
26.8
23.1
25.4
23.2
26.3
24.0
25.7
For the remaining territories, typical assumptions are that real salary increases will be from 0% to 9.8% (2023: 0% to 11.7%) per annum
and discount rates will be from 0% to 8.7% (2023: 0% to 7.0%) above inflation. Pension increases, where allowed for, are generally
assumed to be in line with inflation. Assumptions of life expectancy are in line with best practice in each territory. For countries where
there is not a deep market in such corporate bonds, the yield on government bonds is used.
The valuation of retirement benefit schemes involves judgements about uncertain future events. Sensitivities in respect of the key
assumptions used to measure the principal pension schemes as at 31 December 2024 are set out below. These sensitivities show the
hypothetical impact of a change in each of the listed assumptions in isolation, with the exception of the sensitivity to inflation which
incorporates the impact of certain correlating assumptions such as salary increases and pension increases. While each of these
sensitivities holds all other assumptions constant, in practice such assumptions rarely change in isolation, while asset values also change,
and the impacts may offset to some extent.
1 year
increase
£m
1 year
decrease
£m
percentage
increase
£m
percentage
decrease
£m
Average life expectancy – increase/(decrease) of scheme liabilities
113
(113)
Rate of inflation (+/- 25bps) – increase/(decrease) of scheme liabilities
82
(79)
Discount rate (+/- 50bps) – (decrease)/increase of scheme liabilities
(258)
280