Food |
Federal |
Wholesale |
Funeral |
Legal |
Insurance |
Support |
Total |
|
2024 |
(e) |
functions |
||||||
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Revenue from external customers |
7,403 |
2,076 |
1,399 |
289 |
84 |
28 |
- |
11,279 |
Cost of goods and services (j) |
(5,056) |
(2,076) |
(1,220) |
(35) |
(8) |
- |
- |
(8,395) |
Employee benefits expense (j) |
(1,181) |
- |
(18) |
(106) |
(35) |
(5) |
(174) |
(1,519) |
Distribution and other costs and income (j) |
(965) |
- |
(162) |
(149) |
(14) |
(8) |
64 |
(1,234) |
Underlying operating profit / (loss) (c) |
201 |
- |
(1) |
(1) |
27 |
15 |
(110) |
131 |
Property disposals and closures (c) (i) |
7 |
- |
1 |
- |
- |
- |
11 |
19 |
Impairment of non-current assets (c) (ii) |
(17) |
- |
(1) |
- |
- |
- |
- |
(18) |
Change in value of investment properties |
- |
- |
- |
- |
- |
- |
14 |
14 |
Other non-underlying items (c) (iii) |
19 |
- |
(1) |
(8) |
- |
- |
(5) |
5 |
Operating profit / (loss) (a) |
210 |
- |
(2) |
(9) |
27 |
15 |
(90) |
151 |
Profit before tax (Funerals only) (g) |
103 |
|||||||
Depreciation and amortisation |
293 |
- |
6 |
29 |
1 |
- |
21 |
350 |
EBITDA (f) |
503 |
- |
4 |
20 |
28 |
15 |
(69) |
501 |
Underlying EBITDA (f) |
494 |
- |
5 |
28 |
28 |
15 |
(89) |
481 |
Additions to non-current assets (d) |
194 |
- |
6 |
31 |
- |
- |
42 |
273 |
Food |
Federal |
Wholesale |
Funeral |
Legal |
Insurance |
Support |
Total |
|
2023 |
(h) |
(e) |
functions |
|||||
(h) |
||||||||
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Revenue from external customers |
7,262 |
2,142 |
1,480 |
281 |
68 |
29 |
- |
11,262 |
Cost of goods and services (j) |
(5,000) |
(2,142) |
(1,290) |
(32) |
(7) |
- |
- |
(8,471) |
Employee benefits expense (j) |
(1,116) |
- |
(17) |
(106) |
(30) |
(4) |
(159) |
(1,432) |
Distribution and other costs and income (j) |
(973) |
- |
(159) |
(154) |
(10) |
(11) |
45 |
(1,262) |
Underlying operating profit / (loss) (c) |
173 |
- |
14 |
(11) |
21 |
14 |
(114) |
97 |
Property disposals and closures (c) (i) |
9 |
- |
(1) |
- |
- |
- |
1 |
9 |
Impairment of non-current assets (c) (ii) |
(20) |
- |
(1) |
- |
- |
- |
(11) |
(32) |
Change in value of investment properties |
- |
- |
- |
- |
- |
- |
4 |
4 |
Other non-underlying items (c) (iii) |
9 |
- |
- |
- |
- |
- |
(21) |
(12) |
Operating profit / (loss) (a) |
171 |
- |
12 |
(11) |
21 |
14 |
(141) |
66 |
Profit before tax (Funerals only) (g) |
13 |
|||||||
Depreciation and amortisation |
314 |
- |
8 |
27 |
1 |
- |
21 |
371 |
EBITDA (f) |
485 |
- |
20 |
16 |
22 |
14 |
(120) |
437 |
Underlying EBITDA (f) |
487 |
- |
22 |
16 |
22 |
14 |
(93) |
468 |
Additions to non-current assets (d) |
151 |
- |
5 |
19 |
- |
- |
30 |
205 |
Funerals segment (£m) | 2024 | 2023 |
Operating loss | (9) | (11) |
Finance income (funeral plans) | 102 | 17 |
Finance cost (funeral plans) | (18) | (16) |
Finance income (other) | 30 | 25 |
Finance costs (other) | (2) | (2) |
Profit before tax | 103 | 13 |
Net cash from operating activities | 20 | 36 |
Continuing Operations |
2024 |
2023 |
|
Notes |
£m |
£m |
|
Underlying operating profit |
131 |
97 |
|
Underlying net interest on loans and deposits |
6, 7 |
(22) |
(31) |
Underlying net interest expense on leases |
6, 7 |
(64) |
(68) |
Underlying profit / (loss) before tax |
45 |
(2) |
|
Property disposals and closures |
1 |
19 |
9 |
Impairment of non-current assets |
1 |
(18) |
(32) |
Change in value of investment properties |
23 |
14 |
4 |
Other non-underlying items |
1 |
5 |
(12) |
Finance income (net pension income) |
6 |
17 |
77 |
Fair value movement on foreign exchange contracts and commodity derivatives (net) |
7 |
(1) |
(6) |
Fair value movement on interest rate swaps |
6 |
3 |
4 |
Fair value movement on quoted Group debt |
7 |
(3) |
(10) |
Finance income (funeral plans) |
6 |
102 |
17 |
Finance costs (funeral plans) |
7 |
(18) |
(16) |
Other non-underlying finance income |
6 |
5 |
1 |
Other non-underlying finance interest |
7 |
(9) |
(6) |
Profit before tax (continuing operations) |
161 |
28 |
2024 |
2023 |
|
£m |
£m |
|
Retail sales |
7,398 |
7,284 |
Member reward on sale of goods |
5 |
(22) |
Provision of services |
312 |
295 |
Insurance revenue (funeral plans) |
91 |
86 |
Member reward earned on provision of services |
(2) |
(3) |
Wholesale sales |
1,399 |
1,480 |
Federal sales |
2,076 |
2,142 |
Total Revenue |
11,279 |
11,262 |
2024 | 2023 | |
£m | £m | |
Cost of goods and services recognised as an expense* | (8,395) | (8,471) |
Employee benefits expense (see below)* | (1,519) | (1,432) |
Impairment of plant, property and equipment and goodwill | (8) | (11) |
Impairment of right-of-use assets | (10) | (21) |
Depreciation of plant, property and equipment | (208) | (225) |
Depreciation of right-of-use assets | (110) | (106) |
Amortisation of intangible assets | (32) | (40) |
Charge on allowance for expected credit losses on trade receivables | (8) | (10) |
Credit on allowance for expected credit losses on trade receivables | 9 | 8 |
Subscriptions and donations | (9) | (7) |
Community reward earned** | (1) | (20) |
2024 | 2023 | |
£m | £m | |
Wages and salaries* | (1,355) | (1,280) |
Social security costs | (97) | (87) |
Pension costs - defined benefit schemes | (6) | (6) |
Pension costs - defined contribution schemes | (61) | (59) |
Total employee benefits expense | (1,519) | (1,432) |
2024 | 2023 | |
Number | Number | |
Full-time | 17,373 | 17,899 |
Part-time | 37,482 | 39,205 |
Total average employees | 54,855 | 57,104 |
Auditor remuneration | 2024 | 2023 |
£m | £m | |
Audit of these financial statements | 3.0 | 4.2 |
Audit of financial statements of subsidiaries | 0.8 | 0.8 |
Non-audit services | 0.1 | 0.1 |
Total fees | 3.9 | 5.1 |
Supplier income | 2024 | 2023 |
£m | £m | |
Food - Long-term agreements | 166 | 162 |
Food - Bonus income | 130 | 74 |
Food - Promotional income | 258 | 260 |
Total Food supplier income | 554 | 496 |
Wholesale - Long-term agreements | 26 | 32 |
Wholesale - Bonus income | 10 | 12 |
Wholesale - Promotional income | 69 | 72 |
Wholesale supplier income | 105 | 116 |
Total supplier income | 659 | 612 |
% | % | |
Percentage of Cost of Sales before deducting Supplier income | ||
Food - Long-term agreements | 3.0% | 3.0% |
Food - Bonus income | 2.4% | 1.4% |
Food - Promotional income | 4.7% | 4.8% |
Total Food supplier income percentage | 10.1% | 9.2% |
Wholesale - Long-term agreements | 2.1% | 2.4% |
Wholesale - Bonus income | 0.8% | 0.9% |
Wholesale - Promotional income | 5.5% | 5.3% |
Total Wholesale supplier income percentage | 8.4% | 8.6% |
2024 |
2023 |
|
£m |
£m |
|
Rental income from non-investment properties |
7 |
6 |
Rental income from investment properties |
2 |
3 |
Gain on property, business disposals and closures (before impairments) * |
19 |
9 |
Change in value of investment properties * |
14 |
4 |
Net gain on other plant and equipment disposals * |
2 |
1 |
Gain on one-off fair value adjustment ** |
17 |
- |
Total other income |
61 |
23 |
2024 | 2023 | |
£m | £m | |
Underlying finance income: | ||
Interest income from finance lease receivables | 2 | 2 |
Interest receivable on deposits | 25 | 25 |
Total underlying finance income | 27 | 27 |
Non-underlying finance income: | ||
Net pension finance income | 17 | 77 |
Fair value movement on interest rate swaps | 3 | 4 |
Unrealised fair value movement on funeral plan investments | 102 | 17 |
Other non-underlying finance income* | 5 | 1 |
Total non-underlying finance income | 127 | 99 |
Total finance income | 154 | 126 |
2024 | 2023 | |
£m | £m | |
Underlying finance costs: | ||
Interest on loans (all repayable within five years) | (47) | (56) |
Interest expense on lease liabilities | (66) | (70) |
Total underlying finance cost | (113) | (126) |
Non-underlying finance costs: | ||
Fair value movement on foreign exchange contracts and commodity derivatives | (1) | (6) |
Fair value movement on quoted Group debt | (3) | (10) |
Other non-underlying finance interest | (9) | (6) |
Insurance finance expenses (funeral plans) | (18) | (16) |
Total non-underlying finance cost | (31) | (38) |
Total finance costs | (144) | (164) |
2024 |
2023 |
||
Footnote |
£m |
£m |
|
Current tax credit - current period |
(i) |
- |
1 |
Current tax credit - adjustment in respect of prior periods |
- |
- |
|
Net current tax credit - in respect of continuing operations |
- |
1 |
|
Net current tax charge - in respect of discontinued operations |
- |
(1) |
|
Total current tax charge |
- |
- |
|
Deferred tax charge - current period |
(ii) |
(74) |
(29) |
Deferred tax credit - adjustments in respect of prior periods |
(iii) |
11 |
3 |
Deferred tax charge - impact of rate change (see note below) |
(ii) |
- |
(2) |
Total deferred tax charge |
(63) |
(28) |
|
Total tax charge reported in the income statement |
(63) |
(27) |
|
Total tax charge attributable to a discontinued operation |
- |
(1) |
|
Total tax charge |
(63) |
(28) |
2024 |
2023 |
||
Footnote |
£m |
£m |
|
Profit before tax from continuing operations |
161 |
28 |
|
Profit before tax from discontinued operation |
- |
3 |
|
Total profit before tax |
161 |
31 |
|
Tax charge at 25.0% (2023: 23.5%) |
(40) |
(7) |
|
Current tax reconciliation: |
|||
Expenses not deductible for tax (including one-off costs) |
(iv) |
(20) |
(9) |
Depreciation and amortisation on non-qualifying assets |
(v) |
(12) |
(10) |
Capital gains arising on property disposals |
(vi) |
(2) |
(1) |
Impact on current tax for movement in temporary tax differences (see below) |
74 |
27 |
|
Total current tax charge |
- |
- |
|
Deferred tax reconciliation: (Utilisation) / increase of temporary tax differences - see Note 14 footnote (vii) |
|||
Utilisation of capital allowances in excess of depreciation on qualifying assets |
(78) |
(10) |
|
Utilisation of brought forward tax losses |
(1) |
(1) |
|
Pension timing differences |
10 |
(20) |
|
Unwind of restatement adjustment on adoption of IFRS 16 |
(5) |
(4) |
|
IFRS 17 Funeral plan liabilities |
- |
5 |
|
Unrealised gains on investment properties, rolled-over gains and historic business combinations |
- |
1 |
|
Subtotal of deferred tax reconciling items |
(74) |
(29) |
|
Other deferred tax items: |
|||
Adjustment in respect of previous periods |
(iii) |
11 |
3 |
Impact of restatement of deferred tax to enacted rate |
(vii) |
- |
(2) |
Total deferred tax charge |
(63) |
(28) |
|
Total tax charge |
(63) |
(28) |
2024 |
2023 |
|
£m |
£m |
|
Actuarial gains and losses on employee pension scheme |
(2) |
328 |
IFRS 17 Funeral plan liabilities |
(24) |
9 |
Tax on items taken directly to consolidated statement of comprehensive income |
(26) |
337 |
2024 |
2023 |
|
£m |
£m |
|
Operating profit |
151 |
66 |
Depreciation and amortisation charges |
350 |
371 |
Non-current asset impairments |
25 |
37 |
Non-current asset impairment reversals |
(7) |
(5) |
Profit on closure and disposal of businesses and non-current assets |
(19) |
(10) |
Change in value of investment properties |
(14) |
(4) |
Other non-underlying items * |
(17) |
- |
Retirement benefit obligations |
56 |
(9) |
Increase in inventories |
(17) |
(7) |
(Increase) / Decrease in receivables |
(12) |
13 |
Increase / (Decrease) in expected credit losses on trade receivables |
(3) |
1 |
Increase in insurance contract liabilities (funeral plans) |
(2) |
(28) |
(Decrease) / Increase in payables and provisions |
(35) |
174 |
Net cash flow from operating activities before net cash flow from discontinued operations |
456 |
599 |
Net cash flow from operating activities relating to discontinued operations |
- |
3 |
Net cash flow from operating activities |
456 |
602 |
For the period ended 4 January 2025 | Property | Plant and | Total |
equipment | |||
£m | £m | £m | |
Cost or valuation: | |||
At 6 January 2024 | 1,362 | 2,719 | 4,081 |
Additions | 49 | 188 | 237 |
Disposals * | (81) | (125) | (206) |
Transfer to Investment properties (Note 23) | (4) | - | (4) |
At 4 January 2025 | 1,326 | 2,782 | 4,108 |
Depreciation: | |||
At 6 January 2024 | 634 | 1,904 | 2,538 |
Charge for the period | 27 | 181 | 208 |
Impairment | 6 | 2 | 8 |
Disposals * | (74) | (128) | (202) |
At 4 January 2025 | 593 | 1,959 | 2,552 |
Net book value: | |||
At 4 January 2025 | 733 | 823 | 1,556 |
At 6 January 2024 | 728 | 815 | 1,543 |
Capital work in progress included above | - | 23 | 23 |
For the period ended 6 January 2024 | Property | Plant and | Total |
equipment | |||
£m | £m | £m | |
Cost or valuation: | |||
At 31 December 2022 | 1,359 | 2,619 | 3,978 |
Additions | 19 | 143 | 162 |
Disposals | (11) | (43) | (54) |
Transfer to Investment properties (Note 23) | (5) | - | (5) |
At 6 January 2024 | 1,362 | 2,719 | 4,081 |
Depreciation: | |||
At 31 December 2022 | 609 | 1,738 | 2,347 |
Charge for the period | 26 | 199 | 225 |
Impairment | 5 | 6 | 11 |
Disposals | (6) | (39) | (45) |
At 6 January 2024 | 634 | 1,904 | 2,538 |
Net book value: | |||
At 6 January 2024 | 728 | 815 | 1,543 |
At 31 December 2022 | 750 | 881 | 1,631 |
Capital work in progress included above | - | 26 | 26 |
Assumption | Food Segment | Funeral Segment |
Structure of a | Each individual food store is deemed to be an individual CGU. | A CGU is deemed to be a local network of interdependent branches, |
CGU | known as a Funeralcare Hub. | |
Future cash flows for FY25 and FY26 are derived from Board | Future cash flows for FY25 and FY26 are derived from Board approved | |
approved four-year plan cash flow assumptions. | four-year plan cash flow projections. | |
These forecasts are based on the approved forecasts for FY25 - | These forecasts are based on budget for FY25, four-year plan for FY26 | |
FY26 and then subject to a long term growth rate of 0% for the | and then subject to a long term growth rate of 1.07% (2023: 1.9%) | |
remainder of the lease period. Growth rate of 1.9% (2023: 1.9%) is | reflecting the UK's long-term death rate (2023: reflecting the UK's long- | |
applied into perpetuity (adjusted for rent expense given the impact | term growth rate) for the period of the lease and into perpetuity. Where | |
of IFRS 16 leases), after the lease period, reflecting the UK's long- | we have known lease exit dates then the remaining lease terms have been | |
term growth rate. Where we have known lease exit dates then the | used. For freehold branches, the assumed time frame aligns with the | |
remaining lease terms have been used. For freehold stores, the | average branch refit cycle. | |
assumed time frame aligns with the average store refit cycle of 10 | ||
years, with cash flows taken to perpetuity at 1.9% growth (2023: | Perpetuities are included in cash flows with 1.07% growth (2023: 1.9%) | |
1.9%) where stores are expected to be operated beyond the | where branches are expected to be operational beyond their current | |
average store refit cycle. Cash flows include estimated periodic | lease terms (adjusted for rent expense given the impact of IFRS 16 leases), | |
store capital maintenance costs based on the square footage of the | or for freeholds, beyond the average branch refit cycle. | |
store. | ||
Cash flow | Cash flows include an appropriate estimate of periodic capital | |
assumptions | New stores in their first two years of operations are considered to be maintenance costs. | |
on a maturity curve and therefore excluded from our impairment | ||
assessment. Similarly, impairment reversals are considered after a | ||
store has completed a two year recovery period. | ||
The Group is working through the potential impact of the climate related risks and opportunities as identified and disclosed in our Climate- | ||
Related Financial Disclosures (CRFD) report on pages 110 - 118. Our risk assessment and scenario analysis identified that the most material | ||
climate related risks are on technology and consumer sentiment. We have considered these risks in our assessment of whether any indicators of | ||
impairment existed at the balance sheet date, however it was concluded that the expected climate related risks did not have a material impact | ||
on the Group's impairment considerations at the reporting date. | ||
The board-approved four year plan underpinning our goodwill impairment assessment, takes into consideration any incremental costs of | ||
climate related actions to mitigate these risks where these are expected to crystallise within the timeframe of the plan. This represents a | ||
developing area with inherent uncertainty which is constantly evolving. |
Assumption | Food Segment | Funeral Segment |
A post tax discount rate has been calculated for impairment | A post tax discount rate has been calculated for impairment purposes, | |
purposes, with the Food segment's weighted average cost of | with the Funeralcare segment's weighted average cost of capital | |
capital (WACC) deemed to be an appropriate rate, subsequently | (WACC) deemed to be an appropriate rate, subsequently grossed up | |
grossed up to a pre-tax rate of 10.3% (2023: 9.6%). The post tax | to a pre-tax rate of 9.7% (2023: 11.6%). The post tax discount rate has | |
discount rate has been calculated using the capital asset pricing | been calculated using the capital asset pricing model. | |
model. | ||
Certain inputs into the capital asset pricing model are not readily | ||
Certain inputs into the capital asset pricing model are not readily | available for non-listed entities. As such, certain inputs have been | |
available for non-listed entities. As such, certain inputs have been | obtained from industry benchmarks which carries a measure of | |
obtained from industry benchmarks which carries a measure of | estimation uncertainty. | |
Discount rate and | estimation uncertainty. | |
Sensitivity analysis | Sensitivity analysis has been performed against the key assumptions | |
Sensitivity analysis has been performed against the key | used in our Funeralcare Hub impairment testing as follows: a) a 1% | |
assumptions used in our store impairment testing as follows: a) a | increase or decrease to the discount rate and b) a 1% increase or | |
1% increase or decrease to the discount rate and b) a 1% increase decrease in the long term growth rate. The sensitivities have not | ||
or decrease in the long term growth rate. The sensitivities have | resulted in a material movement in the impairment calculated. The | |
not resulted in a material movement in the impairment calculated. sensitivity analysis performed considers reasonably possible changes | ||
The sensitivity analysis performed considers reasonably possible | in the discount rate and growth rate assumptions. | |
changes in the discount rate and growth rate assumptions. | ||
Sensitivity analysis has also been performed on our goodwill | ||
Sensitivity analysis has also been performed on our goodwill | impairment testing, see note 12. | |
impairment testing, see note 12. |
Right-of-use assets | Property | Plant and | Total |
equipment | |||
£m | £m | £m | |
Balance at 6th January 2024 | 774 | 53 | 827 |
Depreciation charge for the year | (89) | (21) | (110) |
Additions | 87 | 33 | 120 |
Disposals | (20) | - | (20) |
Transfer to Investment Properties (Note 23) | (2) | - | (2) |
Impairment | (10) | - | (10) |
Balance at 4th January 2025 | 740 | 65 | 805 |
Balance at 1st January 2023 | 821 | 61 | 882 |
Depreciation charge for the year | (93) | (13) | (106) |
Additions | 79 | 5 | 84 |
Disposals | (12) | - | (12) |
Impairment | (21) | - | (21) |
Balance at 6th January 2024 | 774 | 53 | 827 |
Lease liabilities | 2024 | 2023 |
£m | £m | |
Current | (173) | (179) |
Non-current | (1,020) | (1,054) |
Lease liabilities included in the Consolidated balance sheet | (1,193) | (1,233) |
Lease liabilities | 2024 | 2023 |
£m | £m | |
At the start of the period | (1,233) | (1,306) |
Additions | (121) | (90) |
Disposals | 35 | 30 |
Interest expense | (67) | (70) |
Payments | 193 | 203 |
Total lease liabilities | (1,193) | (1,233) |
2024 | 2023 | |
£m | £m | |
Operating lease (i) | ||
Lease income | 8 | 9 |
Finance lease (ii) | ||
Finance income on the net investment in the lease | 2 | 2 |
2024 | 2023 | |
£m | £m | |
Less than one year | 5 | 5 |
One to two years | 4 | 4 |
Two to three years | 4 | 4 |
Three to four years | 4 | 3 |
Four to five years | 4 | 2 |
More than five years | 26 | 31 |
Total undiscounted lease payments receivable | 47 | 49 |
2024 | 2023 | |
£m | £m | |
Less than one year | 6 | 8 |
One to two years | 6 | 8 |
Two to three years | 6 | 7 |
Three to four years | 5 | 6 |
Four to five years | 4 | 5 |
More than five years | 22 | 22 |
Total undiscounted lease payments receivable | 49 | 56 |
Less: Unearned finance income | (11) | (14) |
Present value of minimum lease payments receivable | 38 | 42 |
Impairment loss allowance | (12) | (13) |
Finance lease receivable (net of impairment allowance) | 26 | 29 |
2024 | 2023 | |
£m | £m | |
Current | 6 | 8 |
Non-current | 20 | 21 |
Total finance lease receivable | 26 | 29 |
For period ended 4 January 2025 | Goodwill | Computer | Other | Total |
software | intangibles | |||
£m | £m | £m | £m | |
Cost: | ||||
At 6 January 2024 | 1,126 | 387 | 43 | 1,556 |
Additions | - | 40 | - | 40 |
Disposals | (3) | (40) | - | (43) |
At 4 January 2025 | 1,123 | 387 | 43 | 1,553 |
Accumulated amortisation and impairment: | ||||
At 6 January 2024 | 385 | 215 | 39 | 639 |
Charge for the period | - | 31 | 1 | 32 |
Disposals | (2) | (40) | - | (42) |
At 4 January 2025 | 383 | 206 | 40 | 629 |
Net book value: | ||||
At 4 January 2025 | 740 | 181 | 3 | 924 |
For period ended 6 January 2024 | Goodwill | Computer | Other | Total |
software | intangibles | |||
£m | £m | £m | £m | |
Cost: | ||||
At 31 December 2022 | 1,131 | 361 | 43 | 1,535 |
Additions | - | 26 | - | 26 |
Disposals | (5) | - | - | (5) |
At 6 January 2024 | 1,126 | 387 | 43 | 1,556 |
Accumulated amortisation and impairment: | ||||
At 31 December 2022 | 387 | 176 | 38 | 601 |
Charge for the period | - | 39 | 1 | 40 |
Impairment | (2) | - | - | (2) |
At 6 January 2024 | 385 | 215 | 39 | 639 |
Net book value: | ||||
At 6 January 2024 | 741 | 172 | 4 | 917 |
2024 | 2023 | |
£m | £m | |
Food | 720 | 721 |
Other businesses | 20 | 20 |
Total goodwill | 740 | 741 |
2024 | 2023 | |
£m | £m | |
Non-current assets | 1,414 | 1,346 |
Total Funeral plan investments | 1,414 | 1,346 |
2024 | 2023 | |
£m | £m | |
Fair value through the income statement: | ||
Funeral plan investments | 1,414 | 1,346 |
Total Funeral plan investments | 1,414 | 1,346 |
2024 | 2023 | |
£m | £m | |
At start of period | 1,346 | 1,369 |
Net plan investments (including ongoing instalments) | 90 | 73 |
Plans redeemed | (96) | (95) |
Plans cancelled | (14) | (18) |
De-recognition of fixed monthly payment plans (FMPs)* | (14) | - |
Unrealised fair value movement on funeral plan investments (Note 6) | 102 | 17 |
At end of period | 1,414 | 1,346 |
Net deferred tax in the balance sheet: | 2024 | 2023 | |
£m | £m | ||
Deferred tax asset - continuing operations | 324 | 395 | |
Deferred tax liability - continuing operations | (362) | (343) | |
Net deferred tax (liability) / asset | (38) | 52 | |
Comprised of: | Footnote: | ||
Other temporary differences | (i) | (3) | (5) |
Retirement benefit obligations | (ii) | (81) | (89) |
Capital allowances on fixed assets | (iii) | 250 | 315 |
Unrealised gains on investment properties, rolled-over gains and historic business combinations | (iv) | (148) | (145) |
Tax losses | (v) | 19 | 21 |
IFRS 16 adjustment | (vi) | 38 | 43 |
IFRS 17 Funeral plan liabilities | (vii) | (113) | (88) |
Net deferred tax (liability) / asset | (38) | 52 |
Movement in deferred tax: | 2024 | 2023 | |
£m | £m | ||
At beginning of the period | 52 | (258) | |
Income statement charge (see Note 8) | (63) | (28) | |
Additions / disposals | (1) | 1 | |
Reported in other comprehensive income: | |||
Retirement benefit obligations (see Note 8) | (ii) | (2) | 328 |
Items taken directly to Retained earnings: | |||
IFRS 17 Funeral plan liabilities | (vii) | (24) | 9 |
At end of the period | (38) | 52 |
Inventories include the following: |
2024 |
2023 |
£m |
£m |
|
Raw materials, consumables and work in progress |
4 |
4 |
Finished goods and goods for resale |
453 |
436 |
Total inventory |
457 |
440 |
2024 |
2023 |
|
£m |
£m |
|
Non-current |
6 |
7 |
Current |
602 |
595 |
Total trade and other receivables |
608 |
602 |
2024 |
2023 |
|
£m |
£m |
|
Trade receivables |
344 |
351 |
Prepayments |
42 |
43 |
Accrued income |
152 |
118 |
Other receivables |
79 |
102 |
617 |
614 |
|
Allowance for expected credit losses |
(9) |
(12) |
Total trade and other receivables |
608 |
602 |
2024 |
2023 |
|
£m |
£m |
|
Opening allowance for expected credit losses |
12 |
11 |
Charge to the income statement |
8 |
10 |
Payments |
(2) |
(1) |
Credit to the income statement |
(9) |
(8) |
Closing allowance for expected credit losses |
9 |
12 |
Cash and cash equivalents | 2024 | 2023 |
£m | £m | |
Cash in hand | 47 | 53 |
Cash at banks | 273 | 342 |
Cash and cash equivalents | 320 | 395 |
Short-term investments | 2024 | 2023 |
£m | £m | |
Cash deposits with banks (> 3 months) | 100 | 200 |
Total Short-term investments | 100 | 200 |
2024 | 2023 | |
£m | £m | |
£109m 11% Final repayment subordinated notes due 2025** | - | 109 |
£20m 11% Instalment repayment notes (final payment 2025)** | - | 3 |
£105m 7.5% Bond Notes due 2026 (fair value) | 108 | 105 |
£245m 7.5% Bond Notes due 2026 (amortised cost) | 250 | 253 |
Total (excluding lease liabilities) | 358 | 470 |
Lease liabilities | 1,020 | 1,054 |
Total Group interest-bearing loans and borrowings | 1,378 | 1,524 |
2024 | 2023 | |
£m | £m | |
£200m 5.125% Sustainability Bond due 2024 (amortised cost) * | - | 202 |
£109m 11% Final repayment subordinated notes due 2025** | 109 | - |
£20m 11% Instalment repayment notes (final payment 2025)** | 3 | 2 |
£245m 7.5% Bond Notes due 2026 (amortised cost) *** | 9 | 9 |
Other borrowings | 2 | 2 |
Corporate investor shares | 3 | 3 |
Total (excluding lease liabilities) | 126 | 218 |
Lease liabilities | 173 | 179 |
Total Group interest-bearing loans and borrowings | 299 | 397 |
For period ended 4 January 2025 | |||||
Start of period | Non cash movements | Cash flow | End of | ||
New leases | Other | period | |||
£m | £m | £m | £m | £m | |
Interest-bearing loans and borrowings: | |||||
- current | (218) | - | (112) | 204 | (126) |
- non-current | (470) | - | 112 | - | (358) |
Lease liabilities: | |||||
- current | (179) | (18) | (169) | 193 | (173) |
- non-current | (1,054) | (103) | 137 | - | (1,020) |
Total debt | (1,921) | (121) | (32) | 397 | (1,677) |
Group cash and short term investments: | |||||
- cash | 395 | - | - | (75) | 320 |
- short-term investments | 200 | - | - | (100) | 100 |
Group net debt | (1,326) | (121) | (32) | 222 | (1,257) |
Less: interest accrued on amortised debt | 11 | - | 34 | (36) | 9 |
Group net debt (excluding accrued interest) | (1,315) | (121) | 2 | 186 | (1,248) |
For period ended 6 January 2024 | |||||
Start of period | Non cash movements | Cash flow | End of | ||
New leases | Other | period | |||
£m | £m | £m | £m | £m | |
Interest-bearing loans and borrowings: | |||||
- current | (17) | - | (203) | 2 | (218) |
- non-current | (763) | - | 194 | 99 | (470) |
Lease liabilities: | |||||
- current | (182) | (12) | (178) | 193 | (179) |
- non-current | (1,124) | (68) | 138 | - | (1,054) |
Total debt | (2,086) | (80) | (49) | 294 | (1,921) |
Group cash: | |||||
- cash | 447 | - | - | (52) | 395 |
- short-term investments | - | - | - | 200 | 200 |
Group net debt | (1,639) | (80) | (49) | 442 | (1,326) |
Less: interest accrued on amortised debt | 11 | - | 43 | (43) | 11 |
Group net debt (excluding accrued interest) | (1,628) | (80) | (6) | 399 | (1,315) |
2024 |
2023 |
|
£m |
£m |
|
Current |
1,555 |
1,564 |
Non-current |
9 |
18 |
Total trade and other payables |
1,564 |
1,582 |
2024 |
2023 |
|
£m |
£m |
|
Trade payables |
1,083 |
1,050 |
Value Added Tax, PAYE and social security |
12 |
33 |
Accruals |
364 |
360 |
Deferred income |
29 |
36 |
Other payables |
76 |
103 |
Total trade and other payables |
1,564 |
1,582 |
Insurance contract liabilities (by nature) | Liabilities for remaining coverage | |||
Liabilities for | Total | |||
2024 | Excluding loss | Loss | claims incurred | |
component | component | |||
£m | £m | £m | £m | |
Insurance contract liability as at 6 January 2024 | 1,097 | 1 | - | 1,098 |
Insurance revenue | (91) | - | - | (91) |
Insurance service expenses: | ||||
Incurred claims and other expenses* | (13) | - | 89 | 76 |
Amortisation of insurance acquisition cashflows | 3 | - | - | 3 |
Losses on onerous contracts and reversals of those losses | - | 2 | - | 2 |
Insurance service result | (101) | 2 | 89 | (10) |
Insurance finance expenses (Income statement) | 18 | - | - | 18 |
Insurance finance income (Other comprehensive income) | (95) | - | - | (95) |
Total changes in Statement of comprehensive income | (178) | 2 | 89 | (87) |
Cashflows: | ||||
Premiums received less premiums refunded | 91 | - | - | 91 |
Claims and other expenses paid | - | - | (85) | (85) |
Insurance acquisition flows | (9) | - | - | (9) |
Total cashflows | 82 | - | (85) | (3) |
Insurance contract liability as at 4 January 2025 | 1,001 | 3 | 4 | 1,008 |
Insurance contract liabilities (by nature) | Liabilities for remaining coverage | |||
Liabilities for | Total | |||
2023 | Excluding loss | Loss | claims incurred | |
component | component | |||
£m | £m | £m | £m | |
Insurance contract liability as at 31 December 2022 | 1,073 | - | - | 1,073 |
Insurance revenue | (86) | - | - | (86) |
Insurance service expenses: | ||||
Incurred claims and other expenses | - | - | 77 | 77 |
Amortisation of insurance acquisition cashflows | 2 | - | - | 2 |
Losses on onerous contracts and reversals of those losses | - | 1 | - | 1 |
Insurance service result | (84) | 1 | 77 | (6) |
Insurance finance expenses (Income statement) | 16 | - | - | 16 |
Insurance finance expense (Other comprehensive income) | 36 | - | - | 36 |
Total changes in Statement of comprehensive income | (32) | 1 | 77 | 46 |
Cashflows: | ||||
Premiums received less premiums refunded | 63 | - | - | 63 |
Claims and other expenses paid | - | - | (77) | (77) |
Insurance acquisition flows | (7) | - | - | (7) |
Total cashflows | 56 | - | (77) | (21) |
Insurance contract liability as at 6 January 2024 | 1,097 | 1 | - | 1,098 |
Insurance contract liabilities (by component) | Estimates of | Risk | Contractual | Total |
present value of | adjustment | service margin | ||
2024 | future cashflows | (CSM) | ||
£m | £m | £m | £m | |
Insurance contract liability as at 6 January 2024 | 934 | 55 | 109 | 1,098 |
Changes that relate to current services: | ||||
CSM recognised for service provided | - | - | (3) | (3) |
Risk adjustment for the risk expired | - | (4) | - | (4) |
Experience adjustments | 8 | - | - | 8 |
Changes that relate to future services: | ||||
Contracts initially recognised in the period | (9) | 1 | 8 | - |
Changes in estimates that adjust the CSM | 37 | 13 | (65) | (15) |
Changes in estimates that do not adjust the CSM | 2 | - | - | 2 |
Insurance service result | 38 | 10 | (60) | (12) |
Insurance finance expenses (Income statement) | 15 | 1 | 2 | 18 |
Insurance finance income (Other comprehensive income) | (73) | (21) | - | (94) |
Total changes in Statement of comprehensive income | (20) | (10) | (58) | (88) |
Cashflows: | ||||
Premiums received less premiums refunded | 91 | - | - | 91 |
Claims and other expenses paid | (85) | - | - | (85) |
Insurance acquisition flows | (8) | - | - | (8) |
Total cashflows | (2) | - | - | (2) |
Insurance contract liability as at 4 January 2025 | 912 | 45 | 51 | 1,008 |
Insurance contract liabilities (by component) | Estimates of | Risk | Contractual | Total |
present value of | adjustment | service margin | ||
2023 | future cashflows | (CSM) | ||
£m | £m | £m | £m | |
Insurance contract liability as at 31 December 2022 | 896 | 55 | 122 | 1,073 |
Changes that relate to current services: | ||||
CSM recognised for service provided | - | - | (6) | (6) |
Risk adjustment for the risk expired | - | (4) | - | (4) |
Experience adjustments | 3 | - | - | 3 |
Changes that relate to future services: | ||||
Contracts initially recognised in the period | (12) | 1 | 11 | - |
Changes in estimates that adjust the CSM | 21 | (1) | (20) | - |
Changes in estimates that do not adjust the CSM | 1 | - | - | 1 |
Insurance service result | 13 | (4) | (15) | (6) |
Insurance finance expenses (Income statement) | 13 | 1 | 2 | 16 |
Insurance finance expense (Other comprehensive income) | 33 | 3 | - | 36 |
Total changes in Statement of comprehensive income | 59 | - | (13) | 46 |
Cashflows: | ||||
Premiums received less premiums refunded | 63 | - | - | 63 |
Claims and other expenses paid | (77) | - | - | (77) |
Insurance acquisition flows | (7) | - | - | (7) |
Total cashflows | (21) | - | - | (21) |
Insurance contract liability as at 6 January 2024 | 934 | 55 | 109 | 1,098 |
Re-insurance contract liabilities (by nature) | Assets for remaining coverage | Amounts | ||
Excluding loss | Loss recovery | recoverable on | Total | |
2024 | recovery | component | insured claims | |
component | ||||
£m | £m | £m | £m | |
Net re-insurance contract liability as at 6 January 2024 | 8 | - | - | 8 |
An allocation of re-insurance premium | 2 | - | - | 2 |
Amounts recoverable from re-insurers for incurred claims: | ||||
Amounts recoverable for incurred claims and other expenses* | (6) | - | (2) | (8) |
Net income from re-insurance contract held | (4) | - | (2) | (6) |
Re-insurance finance income (Income statement) | - | - | - | - |
Re-insurance finance income (Other comprehensive income) | 1 | - | - | 1 |
Total changes in Statement of comprehensive income | (3) | - | (2) | (5) |
Cashflows: | ||||
Premiums paid (net of commission) | (4) | - | - | (4) |
Amounts received | - | - | 2 | 2 |
Total cashflows | (4) | - | 2 | (2) |
Net re-insurance contract liability as at 4 January 2025 | 1 | - | - | 1 |
Re-insurance contract liabilities (by nature) | Liabilities for remaining coverage | |||
Excluding loss | Loss recovery | Amounts | Total | |
2023 | recovery | component | recoverable on | |
component | insured claims | |||
£m | £m | £m | £m | |
Net re-insurance contract liability as at 31 December 2022 | 8 | - | - | 8 |
An allocation of re-insurance premium | 1 | - | - | 1 |
Amounts recoverable from re-insurers for incurred claims: | - | |||
Amounts recoverable for incurred claims and other expenses | - | - | (1) | (1) |
Net income from re-insurance contract held | 1 | - | (1) | - |
Re-insurance finance income (Income statement) | - | - | - | - |
Re-insurance finance income (Other comprehensive income) | 1 | - | - | 1 |
Total changes in Statement of comprehensive income | 2 | - | (1) | 1 |
Cashflows: | ||||
Premiums paid (net of commission) | (2) | - | - | (2) |
Amounts received | - | - | 1 | 1 |
Total cashflows | (2) | - | 1 | (1) |
Net re-insurance contract liability as at 6 January 2024 | 8 | - | - | 8 |
Re-insurance contract liabilities (by component) | Estimates of | Risk | Contractual | |
present value of | adjustment | service margin | Total | |
2024 | future cashflows | |||
£m | £m | £m | £m | |
Net re-insurance contract liability as at 6 January 2024 | 7 | - | 1 | 8 |
Changes that relate to current services: | ||||
Contractual service margin recognised for service provided | - | - | - | - |
Risk adjustment for the risk expired | - | - | - | - |
Experience adjustments | - | - | - | - |
Changes that relate to future services: | ||||
Contracts initially recognised in the period | - | - | - | - |
Changes in estimates that adjust the contractual service margin | (4) | (1) | (1) | (6) |
Re-insurance service result | (4) | (1) | (1) | (6) |
Re-insurance finance income (Income statement) | - | - | - | - |
Re-insurance finance expense (other comprehensive income) | - | 1 | - | 1 |
Total changes in Statement of comprehensive Income | (4) | - | (1) | (5) |
Cashflows: | ||||
Premiums and similar expenses paid | (4) | - | - | (4) |
Amounts received | 2 | - | - | 2 |
Total cashflows | (2) | - | - | (2) |
Net re-insurance contract liability as at 4 January 2025 | 1 | - | - | 1 |
Re-insurance contract liabilities (by component) | Estimates of | Risk | Contractual | |
present value of | adjustment | service margin | Total | |
2023 | future cashflows | |||
£m | £m | £m | £m | |
Net re-insurance contract liability as at 31 December 2022 | 8 | - | - | 8 |
Changes that relate to current services: | ||||
Contractual service margin recognised for service provided | - | - | - | - |
Risk adjustment for the risk expired | - | - | - | - |
Experience adjustments | - | - | - | - |
Changes that relate to future services: | ||||
Contracts initially recognised in the period | - | - | - | - |
Changes in estimates that adjust the contractual service margin | (1) | - | 1 | - |
Re-insurance service result | (1) | - | 1 | - |
Re-insurance finance income (Income statement) | - | - | - | - |
Re-insurance finance expense (other comprehensive income) | 1 | - | - | 1 |
Total changes in Statement of comprehensive Income | - | - | 1 | 1 |
Cashflows: | ||||
Premiums and similar expenses paid | (2) | - | - | (2) |
Amounts received | 1 | - | - | 1 |
Total cashflows | (1) | - | - | (1) |
Net re-insurance contract liability as at 6 January 2024 | 7 | - | 1 | 8 |
Contracts using | All other | Total | |
Contractual service margin | the fair value | contracts | |
(2024) | approach | ||
£m | £m | £m | |
Contractual service margin as at 6 January 2024 | 85 | 24 | 109 |
Changes that relate to current services: | |||
Contractual service margin recognised for service provided | (2) | (1) | (3) |
Changes that relate to future services: | |||
Contracts initially recognised in the period | - | 8 | 8 |
Changes in estimates that adjust the contractual service margin | (49) | (16) | (65) |
Sub-total | (51) | (9) | (60) |
Insurance finance expenses | 1 | 1 | 2 |
Contractual service margin as at 4 January 2025 | 35 | 16 | 51 |
Contracts using | All other | Total | |
Contractual service margin | the fair value | contracts | |
(2023) | approach | ||
£m | £m | £m | |
Contractual service margin as at 31 December 2022 | 105 | 17 | 122 |
Changes that relate to current services: | |||
Contractual service margin recognised for service provided | (5) | (1) | (6) |
Changes that relate to future services: | |||
Contracts initially recognised in the period | - | 11 | 11 |
Changes in estimates that adjust the contractual service margin | (16) | (4) | (20) |
Sub-total | (21) | 6 | (15) |
Insurance finance expenses | 1 | 1 | 2 |
Contractual service margin as at 6 January 2024 | 85 | 24 | 109 |
Profitable | Onerous | ||
New business | contracts issued | contracts issued | Total |
(2024) | £m | £m | £m |
Insurance contracts: | |||
Estimate of present value of future cashflows, excluding insurance acquisition costs | 65 | - | 65 |
Estimate of insurance acquisition cashflows | 9 | - | 9 |
Estimate of present value of future cash outflows | 74 | - | 74 |
Estimate of present value of future cash inflows | (84) | - | (84) |
Risk adjustment | 1 | - | 1 |
Contractual service margin | 9 | - | 9 |
Profit / (loss) on contracts at initial recognition | - | - | - |
New business | Profitable | Onerous | Total |
(2023) | contracts issued | contracts issued | |
£m | £m | £m | |
Insurance contracts: | |||
Estimate of present value of future cashflows, excluding insurance acquisition costs | 39 | - | 39 |
Estimate of insurance acquisition cashflows | 6 | - | 6 |
Estimate of present value of future cash outflows | 45 | - | 45 |
Estimate of present value of future cash inflows | (56) | - | (56) |
Risk adjustment | 1 | - | 1 |
Contractual service margin | 11 | - | 11 |
Profit on contracts at initial recognition | 1 | - | 1 |
Insurance revenue | 2024 | 2023 |
£m | £m | |
Amounts relating to changes in liabilities for remaining coverage : | ||
Contractual service margin recognised for services provided | 3 | 6 |
Change in risk adjustment for non financial risk for risk expired | 4 | 4 |
Expected incurred claims and other insurance service | 81 | 73 |
Recovery of insurance acquisition cash flows | 3 | 3 |
Total insurance revenue | 91 | 86 |
Insurance revenue | 2024 | 2023 |
£m | £m | |
Contracts using the fair value approach | 75 | 74 |
All other contracts | 16 | 12 |
Total insurance revenue | 91 | 86 |
Contractual service margin maturity | 2024 | 2023 |
£m | £m | |
- Less than 1 year | 3 | 6 |
- 1 to 2 years | 3 | 5 |
- 2 to 3 years | 3 | 5 |
- 3 to 4 years | 3 | 5 |
- more than 4 years | 39 | 88 |
Total | 51 | 109 |
Fulfilment cashflows | 2024 | 2023 |
£m | £m | |
- Less than 1 year | 64 | 59 |
- 1 to 2 years | 67 | 61 |
- 2 to 3 years | 67 | 62 |
- 3 to 4 years | 67 | 62 |
- 4 to 5 years | 67 | 61 |
- more than 5 years | 1,454 | 1,402 |
Total | 1,786 | 1,707 |
Financial assumptions | 2024 | 2023 | ||
Year 1 | 4.14% | 3.55% | ||
Year 2 | 4.21% | 3.02% | ||
Year 3 | 4.25% | 2.99% | ||
Risk free rate - UK Gilt curve | Year 4 | 4.37% | 3.10% | |
Discount rate | ||||
Year 5 | 4.54% | 3.29% | ||
Year 10 | 5.65% | 4.76% | ||
Year 15 | 5.97% | 5.04% | ||
Illiquidity premium (credit spread) | 0.13% | 0.16% | ||
Year 1 | 4.46% | 3.22% | ||
Year 2 | 3.42% | 3.33% | ||
Year 3 | 3.23% | 3.30% | ||
Inflation rate | Bank of England curve less 25 bps plus management view | Year 4 | 3.12% | 3.18% |
Year 5 | 3.08% | 3.09% | ||
Year 10 | 3.17% | 3.25% | ||
Year 15 | 3.16% | 3.20% |
Change in Insurance contract liability - £m | 2024 | 2023 |
Discount rate - decrease of 1.0% | 105 | 126 |
Inflation rate - increase of 1.0% | 109 | 130 |
Fulfilment costs - increase of 5% | 51 | 55 |
Mortality stress +20% | 24 | 16 |
Change in Profit before tax - £m | 2024 | 2023 |
Discount rate - decrease of 1.0% | - | - |
Inflation rate - increase of 1.0% | (58) | (6) |
Fulfilment costs - increase of 5% | (3) | (3) |
Mortality stress +20% | (1) | (1) |
Assumption | Financial Statement Impact |
Discount rate | Consolidated statement of comprehensive income |
Fulfilment costs | Consolidated income statement |
Inflation rate | Consolidated income statement |
Risk adjustment | Consolidated income statement |
Maintenance costs | Consolidated income statement |
Mortality rates | Consolidated income statement |
Cancellation rates | Consolidated income statement |
2024 | 2023 | |
£m | £m | |
Non-current | 47 | 55 |
Current | 49 | 55 |
Total provisions | 96 | 110 |
Uninsured | Property | Regulatory & | ||
2024 | claims | provisions | Legal | Total |
£m | £m | £m | £m | |
At beginning of the period | 38 | 29 | 43 | 110 |
Credit to income statement | (3) | (11) | - | (14) |
Charge to income statement | 17 | 6 | - | 23 |
Payments | (17) | (5) | (1) | (23) |
At end of the period | 35 | 19 | 42 | 96 |
Uninsured | Property | Regulatory & | ||
2023 | claims | provisions | Legal | Total |
£m | £m | £m | £m | |
At beginning of the period | 38 | 41 | 14 | 93 |
Credit to income statement | (1) | (6) | (1) | (8) |
Charge to income statement | 18 | 4 | 33 | 55 |
Payments | (17) | (10) | (3) | (30) |
At end of the period | 38 | 29 | 43 | 110 |
2024 | 2023 | |
£m | £m | |
Individual shares of £1 each | 69 | 67 |
Corporate shares of £5 each | 8 | 9 |
Share capital | 77 | 76 |
Other reserves | 12 | 9 |
Retained earnings | 2,109 | 1,935 |
Total Retained earnings and Other reserves | 2,121 | 1,944 |
Total Capital resources | 2,198 | 2,020 |
Revaluation | ||
Other reserves (2024) | Reserve | Total |
£m | £m | |
Balance at 6 January 2024 | 9 | 9 |
Balance at 4 January 2025 | 12 | 12 |
2024 | 2023 | |
£m | £m | |
Valuation at beginning of period | 40 | 40 |
Disposals | (12) | (12) |
Transfer from Property, plant and equipment (Note 10) | 4 | 5 |
Transfer from Right of use assets (Note 11) | 2 | - |
Revaluation gain recognised in the Consolidated income statement | 14 | 4 |
Revaluation gain recognised in the Consolidated statement of other comprehensive income | 3 | 3 |
Valuation at end of period | 51 | 40 |
2024 | 2023 | |
£m | £m | |
Pension schemes in surplus | 328 | 359 |
Pension schemes in deficit | (3) | (3) |
Closing net retirement benefit surplus | 325 | 356 |
2024 | 2023 | |
£m | £m | |
Schemes in surplus: | ||
The Co-operative Group Pension Scheme (Pace) | 229 | 283 |
Somerfield Pension Scheme | 71 | 68 |
United Norwest Co-operatives Employees' Pension Fund | 28 | 8 |
Total schemes in surplus | 328 | 359 |
Schemes in deficit: | ||
Other unfunded obligations | (3) | (3) |
Total schemes in deficit | (3) | (3) |
Total schemes (net) | 325 | 356 |
The effective date of the last full valuations of the schemes are shown below: | |
The Co-operative Pension Scheme (‘Pace’) | 5 April 2022 |
Somerfield Pension Scheme (‘Somerfield Scheme’) | 31 March 2022 |
United Norwest Co-operatives Employees’ Pension Fund (‘United Fund’) | 31 January 2023 |
Risk description | Mitigation |
Risk of changes in contribution requirements - When | The closure of the DB schemes has reduced the exposure of the Group to changes in |
setting the contributions that are paid to a scheme, the | future contributions, as did the subsequent Pace Insurance buy-in contracts. In addition, |
Group and Trustee are required to consider the funding | the Group and Trustee have taken steps to reduce the volatility of the funding level (as |
level at a specified valuation date. The funding level at | set out below). The Group monitors the funding level of the schemes in order to |
future valuation dates is uncertain and this leads to | understand the likely outcome of valuations and the Trustee is required to obtain |
uncertainty in future cash requirements for the Group. | agreement from the Group to funding assumptions and deficit recovery contributions. |
Interest rate risk - Pension liabilities are measured with | Through its insurance buy-in contracts Pace has minimal further exposure. The |
reference to yields on bonds, with lower yields increasing | Somerfield and United schemes invest in liability-driven investment (LDI) products which |
the liabilities. The schemes are therefore exposed to the | increase (decrease) in value when yields on government bonds fall (rise), providing |
risk of falls in interest rates. | protection against interest rate risk. Across all schemes, approximately 98% of the |
liability is currently protected from movements in yields on government bonds. LDI | |
involves investing in assets which are expected to generate cashflows that broadly mirror | |
expected benefit payments from the scheme. | |
Risk associated with volatility in asset value - The | Given Pace’s liabilities are almost fully insured, assets are expected to move in line with |
market value of the assets held by the pension schemes, | liabilities meaning Pace has minimal further exposure. For the Somerfield and United |
particularly the assets held in return-seeking assets such as | schemes this risk has been mitigated by reducing the exposure of the pension schemes |
equity, can be volatile (and, for example, may be affected | to those asset classes which have the most volatile market values. In particular, the |
by environmental, social or corporate governance (“ESG”) | schemes have limited allocation to return-seeking assets such as equity. In addition, the |
failures at investee companies and/or sovereign states - | Trustees of the Co-op’s pension schemes have responsible investment policies in place, |
including the physical and transition risks of climate | and aligned with those policies exclude specific investments (where appropriate and |
change). This creates a risk of short-term fluctuations in | viable). Management of ESG risks is considered when appointing investment managers |
funding level. | and in their ongoing monitoring, and the schemes’ equity assets are explicitly managed |
with a consideration of such risks, including climate change. | |
Inflation risk - Many of the benefits paid by the schemes | Through its insurance buy-in contracts Pace has minimal further exposure. The |
are linked to inflation. Therefore, the pension liabilities | Somerfield and United schemes invest in liability driven investment products which |
reflect expectations of future inflation with higher inflation | increase (decrease) in value when expectations of future inflation rates increase (fall), |
leading to higher liabilities. | thus providing protection against inflation risk. Across all schemes, approximately 97% of |
the liability is currently protected from movements in inflation. | |
Risk associated with changes in life expectancy - | Through its insurance buy-in contracts Pace has minimal further exposure, and risk has |
Pensions paid by the schemes are guaranteed for life, and | substantially passed to the buy-in insurance providers. The remaining risk is now mainly |
therefore if members are expected to live longer, the | in respect of the credit risk associated with those buy-in insurance providers (with the |
liabilities increase. | mitigation that the buy-in insurance providers have strong credit ratings). The Somerfield |
and United schemes' funding targets incorporate a margin for prudence to reflect | |
uncertainty in future life expectancy. |
Financial assumptions | 2024 | 2023 |
Discount rate | 5.54% | 4.76% |
RPI inflation rate | 3.39% | 3.32% |
Pension increases in payment (RPI capped at 5% p.a.) | 3.17% | 3.12% |
Future salary increases | 3.64% | 3.57% |
Life expectancy from age 65 | 2024 | 2023 |
Male currently aged 65 years | 20.5 | 20.7 |
Female currently aged 65 years | 22.3 | 22.5 |
Male currently aged 45 years | 21.3 | 21.8 |
Female currently aged 45 years | 23.4 | 23.8 |
Sensitivities | 2024 | 2023 |
£m | £m | |
Change in liability from a 0.5% decrease in discount rate | 366 | 428 |
Change in liability from a 0.5% increase in RPI inflation | 227 | 264 |
Change in liability from a 0.25% increase in long-term rate of longevity improvements | 34 | 42 |
Changes in the present value of the defined benefit obligation (DBO) | 2024 | 2023 |
£m | £m | |
Opening defined benefit obligation | 5,857 | 5,543 |
Interest expense on DBO | 270 | 261 |
Remeasurements: | ||
a. Effect of changes in demographic assumptions | (37) | (95) |
b. Effect of changes in financial assumptions | (558) | (51) |
c. Effect of experience adjustments | (11) | 491 |
Benefit payments from plan | (298) | (292) |
Closing defined benefit obligation | 5,223 | 5,857 |
Changes in the fair value of the plan assets | 2024 | 2023 |
£m | £m | |
Opening fair value of plan assets | 6,213 | 7,124 |
Interest income | 287 | 338 |
Return on plan assets (excluding interest income) | (598) | (966) |
Administrative expenses paid from plan assets | (6) | (6) |
Employer contributions | 2 | 15 |
Pace DC contributions* | (52) | - |
Benefit payments from plan | (298) | (292) |
Closing fair value of plan assets | 5,548 | 6,213 |
Fair value of plan assets | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 |
Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
£m | £m | £m | £m | £m | £m | |
Equity instruments | 25 | - | 25 | 40 | - | 40 |
Liability driven investments | 370 | - | 370 | 434 | - | 434 |
Investment grade credit assets | 345 | - | 345 | 329 | - | 329 |
Illiquid / other credit assets | - | 89 | 89 | - | 95 | 95 |
Cash and cash equivalents | 266 | - | 266 | 310 | - | 310 |
Insurance buy-in contracts | - | 4,453 | 4,453 | - | 5,005 | 5,005 |
Fair value of plan assets | 1,006 | 4,542 | 5,548 | 1,113 | 5,100 | 6,213 |
Amounts recognised in the balance sheet | 2024 | 2023 |
£m | £m | |
Present value of funded obligations | (5,220) | (5,854) |
Present value of unfunded liabilities | (3) | (3) |
Fair value of plan assets | 5,548 | 6,213 |
Net retirement benefit asset | 325 | 356 |
Amounts recognised in the income statement and other comprehensive income | 2024 | 2023 |
£m | £m | |
Interest expense on defined benefit obligations | (270) | (261) |
Interest income on plan assets | 287 | 338 |
Administrative expenses and taxes | (6) | (6) |
Total recognised in the income statement | 11 | 71 |
Remeasurement gains / (losses) on employee pension schemes | 8 | (1,310) |
Total recognised in other comprehensive income | 8 | (1,310) |
Total | 19 | (1,239) |
Carrying | Carrying | |
amount | amount | |
2024 | 2023 | |
£m | £m | |
Trade and other receivables (excluding prepayments and accrued income) | 414 | 434 |
Interest rate swaps | (6) | (9) |
Foreign exchange contracts and commodity swaps (net) | (3) | (4) |
Funeral plan investments | 1,414 | 1,346 |
Finance lease receivables | 26 | 29 |
Cash | 320 | 395 |
Short-term investments | 100 | 200 |
2024 | 2023 | |||||
Bank facilities as at 4 January 2025 | Expiry | Facility | Undrawn | Expiry | Facility | Undrawn |
£m | £m | £m | £m | |||
Cash and cash equivalents | 320 | 395 | ||||
Short-term investments | 100 | 200 | ||||
Cash and cash equivalents and short-term investments | 420 | 595 | ||||
Revolving Credit Facility * | Nov 2029 | 400 | 400 | Mar 2026 | 443 | 443 |
£300m 5.125% Sustainability Bond ** | May 2024 | - | - | May 2024 | 200 | |
£109m 11% Final repayment subordinated notes | Dec 2025 | 109 | - | Dec 2025 | 109 | |
£20m Instalment repayment notes | Dec 2025 | 3 | - | Dec 2025 | 5 | |
£350m 7.5% Bond notes | July 2026 | 350 | - | July 2026 | 350 | |
Total debt facilities | 862 | 400 | 1,107 | 443 | ||
Total cash and cash equivalents, | ||||||
short-term investments and debt liquidity | 820 | 1,038 |
Carrying Contractual | 1 - 2 | 2 - 5 | More than | |||
2024 | amount | cash flows | <1 year | years | years | 5 years |
£m | £m | £m | £m | £m | £m | |
Non-derivative financial liabilities | ||||||
£109m 11% Final repayment subordinated notes 2025 | (109) | (121) | (121) | - | - | - |
£20m Instalment repayment notes (final payment 2025) | (3) | (3) | (3) | - | - | - |
£105m 7.5% Bond 2026 (fair value) | (108) | (121) | (8) | (113) | - | - |
£245m 7.5% Bond 2026 (amortised cost) | (259) | (281) | (18) | (263) | - | - |
Lease liabilities | (1,193) | (1,509) | (194) | (179) | (438) | (698) |
Trade and other payables | (1,564) | (1,564) | (1,532) | (21) | (7) | (4) |
Carrying | Contractual | More than 5 | ||||
2023 | amount | cash flows | < 1 year | 1 - 2 years | 2 - 5 years | years |
£m | £m | £m | £m | £m | £m | |
Non-derivative financial liabilities | ||||||
£300m Sustainability Bond 2024 (amortised cost)* | (202) | (205) | (205) | - | - | - |
£109m 11% Final repayment subordinated notes 2025 | (109) | (133) | (12) | (121) | - | - |
£20m Instalment repayment notes (final payment 2025) | (5) | (6) | (3) | (3) | - | - |
£105m 7.5% Bond 2026 (fair value) | (105) | (129) | (8) | (8) | (113) | - |
£245m 7.5% Bond 2026 (amortised cost) | (262) | (299) | (18) | (18) | (263) | - |
Lease liabilities | (1,233) | (1,666) | (192) | (180) | (437) | (857) |
Trade and other payables | (1,582) | (1,582) | (1,544) | (20) | (14) | (4) |
2024 | 2023 | |||||
Contractual/ | Fair value | Fair value | Contractual | Fair value | Fair value | |
notional | assets | liabilities | / notional | assets | liabilities | |
amount | amount | |||||
£m | £m | £m | £m | £m | £m | |
Interest rate swaps | 105 | - | (6) | 105 | - | (9) |
Foreign exchange contracts | 73 | - | (2) | 64 | - | (2) |
Commodity swaps (diesel) | 20 | - | (1) | 20 | - | (2) |
Total recognised derivative liabilities) | 198 | - | (9) | 189 | - | (13) |
Carrying value | Fair value | Carrying value | Fair value | |
Financial liabilities | 2024 | 2024 | 2023 | 2023 |
£m | £m | £m | £m | |
Interest-bearing loans and borrowings (held at amortised cost) | 376 | 384 | 583 | 581 |
Fair value | Amortised | Total | |
2024 | through income | cost | |
statement | |||
£m | £m | £m | |
Assets | |||
Other investments (funeral plans) | 1,414 | - | 1,414 |
Trade and other receivables | - | 414 | 414 |
Cash and cash equivalents | - | 320 | 320 |
Short-term investments | - | 100 | 100 |
Total financial assets | 1,414 | 834 | 2,248 |
Liabilities | |||
Interest-bearing loans and borrowings | 108 | 376 | 484 |
Derivative financial instruments | 9 | - | 9 |
Trade and other payables | - | 1,171 | 1,171 |
Total financial liabilities | 117 | 1,547 | 1,664 |
Fair value | Amortised | Total | |
2023 | through income | cost | |
statement | |||
£m | £m | £m | |
Assets | |||
Other investments (funeral plans) | 1,346 | - | 1,346 |
Trade and other receivables | - | 434 | 434 |
Cash and cash equivalents | - | 395 | 395 |
Short-term investments | - | 200 | 200 |
Total financial assets | 1,346 | 1,029 | 2,375 |
Liabilities | |||
Interest-bearing loans and borrowings | 105 | 583 | 688 |
Derivative financial instruments | 13 | - | 13 |
Trade and other payables | - | 1,186 | 1,186 |
Total financial liabilities | 118 | 1,769 | 1,887 |
• Level 1 | Fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities. |
• Level 2 | Fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are observable |
for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices). | |
• Level 3 | Fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not |
based on observable market data (unobservable inputs). |
2024 | Level 1 | Level 2 | Level 3 | Total |
£m | £m | £m | £m | |
Assets | ||||
Financial assets at fair value through the income statement | ||||
- Funeral plan investments | - | - | 1,414 | 1,414 |
- Derivative financial instruments | - | - | - | - |
Total financial assets at fair value | - | - | 1,414 | 1,414 |
Liabilities | ||||
Financial liabilities at fair value through the income statement | ||||
- Fixed rate sterling 2026 bond | - | 108 | - | 108 |
- Derivative financial instruments | - | 9 | - | 9 |
Total financial liabilities at fair value | - | 117 | - | 117 |
2023 | Level 1 | Level 2 | Level 3 | Total |
£m | £m | £m | £m | |
Assets | ||||
Financial assets at fair value through the income statement | ||||
- Funeral plan investments | - | - | 1,346 | 1,346 |
Total financial assets at fair value | - | - | 1,346 | 1,346 |
Liabilities | ||||
Financial liabilities at fair value through the income statement | ||||
- Fixed rate sterling 2026 bond | - | 105 | - | 105 |
- Derivative financial instruments | - | 13 | - | 13 |
Total financial liabilities at fair value | - | 118 | - | 118 |
2024 | 2023 | ||
Relationship | £m | £m | |
Subscription to Co-operatives UK Limited | (i) | 0.8 | 0.7 |
2024 | 2023 | |
Key management personnel compensation | £m | £m |
Short-term employee benefits | 4.1 | 3.6 |
Post-employment benefits | 0.2 | 0.1 |
Other long-term benefits | 0.3 | 0.3 |
Total | 4.6 | 4.0 |
Society holding % | Nature of business | |
Co-operative Group Holdings (2011) Ltd | 100 | Property management |
Co-operative Group Food Ltd | 100 | Food retailing |
Co-operative Foodstores Ltd | 100 | Food retailing |
Nisa Retail Ltd | 100 | Food wholesaling |
Co-op Insurance Services Limited | 100 | Insurance (marketing) |
Funeral Services Ltd | 100 | Funeral directors |
Co-op Funeral Plans Ltd | 100 | Funeral plan services |
Co-operative Legal Services Ltd | 100 | Legal services |
Rochpion Properties (4) LLP | 100 | Holds property |
2024 | 2023 | |
Members | m | m |
Active members (unaudited) | 6.2 | 5.0 |
Membership and community rewards (within the income statement) | £m | £m |
Member reward earned | (3) | 25 |
Community reward earned | 1 | 20 |
Total reward | (2) | 45 |