jlt ftse 100 report
TRANSCRIPT
THE FTSE 100 AND THEIR PENSION DISCLOSURESA quarterly report from JLT Employee Benefits as at 31 March 2015
In association with
FTSE 100 AS AT MARCH 2015
2
J.P. Morgan Cazenove is a marketing
name for the UK investment banking
businesses [and EMEA cash equities
and equity research businesses]
of JPMorgan Chase & Co. and its
subsidiaries. J.P. Morgan provides
corporate and institutional clients
with a wide range of services from
sales and research to corporate
broking and fi nancial advice.
In the UK, J.P. Morgan Cazenove
is corporate broker to more
companies in the FTSE 100 and
FTSE 250 than any other bank.
J.P. Morgan Cazenove equity
research covers approximately
950 stocks across 40 sectors in
Europe. Our stock coverage is
complemented by a diverse set of
strategy teams, including equity,
derivatives, small and mid-caps,
quant, accounting and valuation,
investment companies, and pensions.
J.P. Morgan Cazenove’s European
research team holds top-fi ve
positions across all industry sectors in
Institutional Investor’s 2013 surveys.
www.jpmorgancazenove.com
PUBLISHED IN ASSOCIATION WITH
Charles Cowling
JLT Employee Benefi ts
+44 (0) 161 242 5388
Murray Wright
JLT Employee Benefi ts
+44 (0) 131 456 6868
EXECUTIVE SUMMARY• The total deficit in FTSE 100 pension
schemes at 31 March 2015 is
estimated to be £89 billion. This is
a deterioration of £30 billion from
the position 12 months ago.
• Only 54 FTSE 100 companies are
still providing more than a handful
of current employees with DB
benefits (i.e. ignoring companies
who are incurring ongoing DB
service costs of less than 1% of
total payroll). Of these, only 23
companies (i.e. less than a quarter
of the FTSE 100) are still providing
DB benefits to a significant
number of employees (defined as
incurring ongoing DB service cost
of more than 5% of total payroll).
• There continues to be significant
funding of pension deficits. Last
year saw total deficit funding of
£6.5 billion, down from £7.3 billion
the previous year. BT led the way
with a deficit contribution of £0.8
billion (net of ongoing costs), but
56 other FTSE 100 companies also
reported significant deficit funding
contributions in their most recent
annual report and accounts.
• The decline in ongoing DB
pensions continues. We estimate
that after allowing for the impact
of changes in assumptions and
market conditions, the underlying
reduction in ongoing DB pension
provision is approximately
15% in the last 12 months.
• There are a number of companies
reporting very significant
individual changes to investment
strategies. Eight FTSE 100
companies changed their bond
allocations by more than 10%.
• The average pension scheme
asset allocation to bonds has
increased from 55% to 60%. Six
years ago, the average bond
allocation was only 45%.
• There are a significant number
of FTSE 100 companies where
the pension scheme represents a
material risk to the business. Six
FTSE 100 companies have total
disclosed pension liabilities greater
than their equity market value.
For BAE Systems, International
Airlines Group, RSA and Royal
Bank of Scotland, total disclosed
pension liabilities are almost
double their equity market value.
• Only 25 companies disclosed
a pension surplus in their
most recent annual report
and accounts; 63 companies
disclosed pension deficits.
• In the last 12 months, the total
disclosed pension liabilities of the
FTSE 100 companies have risen
from £557 billion to £615 billion. A
total of 16 companies have disclosed
pension liabilities of more than £10
billion, the largest of which is Royal
Dutch Shell with disclosed pension
liabilities of £62 billion. A total of 18
companies have disclosed pension
liabilities of less than £100 million,
of which 12 companies have no
defined benefit pension liabilities.
• If pension liabilities were measured
on a “risk-free” basis rather than
using a AA bond discount rate, the
total disclosed pension liabilities of
the FTSE 100 would increase from
£615 billion to £735 billion, and
the total deficit at 31 March 2015
would be around £170 billion.
The appendix at the end of this report contains a full list of all the FTSE 100 companies
analysed and their relevant pension disclosures.
3
JLT EMPLOYEE BENEFITS
FUNDING POSITIONThe overall funding position of pension schemes of FTSE 100 companies has worsened over the year covered by their latest
annual report and accounts.
Including all pension arrangements, both UK and overseas, whether funded or unfunded, the FTSE 100 companies with the
best-funded pension schemes overall were as follows:
Name Rank Assets £m Liabilities £m Surplus / (Deficit) £m Funding Level
Royal Mail Group 1 6,619 3,425 3,194 193%
Standard Life 2 4,266 3,237 1,029 132%
3i 3 1,055 846 209 125%
Old Mutual 4 621 514 107 121%
Aviva plc 5 15,474 13,170 2,304 117%
Schroders 6 988 884 104 112%
Prudential 7 8,067 7,312 755 110%
Ashtead 8 84 78 6 108%
HSBC 9 28,859 27,092 1,767 107%
Marks & Spencer 10 8,597 8,137 460 106%
The FTSE 100 companies with the worst funded pension schemes overall were as follows:
Name Rank Assets £m Liabilities £m Surplus / (Deficit) £m Funding Level
Coca-Cola HBC 91 277 393 (116) 70%
Tesco 92 9,677 14,519 (4,842) 67%
Dixons Carphone 93 945 1,431 (486) 66%
InterContinental Hotels 94 113 184 (71) 61%
Hammerson 95 62 102 (40) 61%
TUI AG 96 1,547 2,543 (996) 61%
GKN 97 2,627 4,338 (1,711) 61%
Fresnillo 98 13 22 (9) 59%
Sage Group 99 17 31 (14) 56%
Mondi 100 110 254 (143) 44%
In 2007, IFRIC14* provided new guidance on the recognition of surpluses and the impact of minimum funding requirements.
Within the FTSE 100, 19 companies have reported that the restrictions imposed by IFRIC14 have had an impact on their pension
disclosures. The total reported impact for FTSE 100 companies is now £2.2 billion. The largest reported adjustments for IFRIC14
in the FTSE 100 were as follows:
Name Rank Irrecoverable surplus £m
Prudential 1 710
Standard Life 2 414
International Airlines Group 3 393
SSE 4 207
Anglo American plc 5 116
3i 6 73
Friends Life Group Limited 7 66
SABMiller 8 38
Rio Tinto 9 34
BHP Billiton 10 19
COMMENTARYAdjusting these figures up to the quarter-end, we estimate that the total pension deficit in the FTSE 100 as at 31 March 2015 was £89 billion. This is a deterioration of £30 billion from the position 12 months ago.
* For more information on IFRIC14, see JLT publication – IAS19: A Quarterly Guide for Finance Directors, at 31 December 2014.
4
FTSE 100 AS AT MARCH 2015
INVESTMENT MISMATCHINGLegislation over a number of years has clarified that pension liabilities are a form of corporate debt. Despite the fact that there is
an increasing weight of opinion from academics and analysts that mismatched investment strategies in pension schemes reduce
shareholder value, many companies are still running very large mismatched equity positions in their pension schemes. This has
the impact of creating balance sheet volatility which some academic evidence might suggest flows through to share price volatility.
Inevitably, analysis of mismatching is limited to the information disclosed in the annual report and accounts. Given the bond-like
nature of pension liabilities, the allocation of pension assets to bonds gives an indication of the level of investment mismatching that
exists. This report refers to investment mismatching in terms of the IAS19 accounting position, where liabilities are being valued
using AA corporate bonds; therefore assets other than these bonds will lead to a mismatch.
The FTSE 100 companies with the highest allocation to bonds were:
Name Rank Assets £m % of Assets in Bonds
Direct Line Insurance 1 83 96%
Rolls-Royce 2 12,934 92%
BHP Billiton 3 778 89%
Fresnillo 4 13 89%
Prudential 5 8,067 88%
InterContinental Hotels 6 113 87%
Royal Mail Group 7 6,619 87%
Friends Life Group Limited 8 1,638 86%
Aviva plc 9 15,474 86%
Kingfisher 10 2,815 83%
The FTSE 100 companies with the lowest allocation to bonds were:
Name Rank Assets £m % of Assets in Bonds
BG 91 1,285 40%
Wolseley 92 1,384 39%
Imperial Tobacco 93 3,535 37%
BP 94 28,223 31%
Travis Perkins 95 1,155 27%
Dixons Carphone 96 945 25%
Ashtead 97 84 24%
Tesco 98 9,677 19%
British Land 99 131 2%
Hammerson 100 62 0%
5
JLT EMPLOYEE BENEFITS
The FTSE 100 companies with the greatest change in bond allocation were:
Name Rank Current Bond Allocation Previous Bond Allocation Switch to Bonds
Smiths Group 1 74% 43% +31%
Land Securities 2 82% 64% +19%
Meggitt 3 64% 47% +17%
Vodafone 4 64% 48% +16%
Fresnillo 5 89% 77% +12%
Barclays 6 59% 71% -12%
Lloyds Banking Group 7 82% 71% +11%
G4S 8 60% 70% -10%
GKN 9 46% 56% -9%
Anglo American plc 10 76% 67% +9%
COMMENTARY
Several companies and trustees are continuing to switch pension assets out of equities into bonds. Smiths Group is the latest company to report a big switch, with bond allocations increasing by 31%. A total of 61 FTSE 100 companies have more than 50% of pension scheme assets in bonds. Moreover, company disclosures reveal little of the extensive activity there has been by many companies to use LDI (liability-driven investment) strategies, which frequently make use of derivatives and other financial instruments to improve liability matching. Overall, though, the average pension scheme asset allocation to bonds is now 60%, which has increased from 55% the year before. This compares to 45% six years ago.
We can also expect IFRIC14 to impact on pension scheme investment strategies. If shareholders see none of the upside of pension scheme investment in equities and all of the downside, there will inevitably be further pressure on company management to encourage moves towards lower volatility investments in pension schemes. In addition, a further cause of movement towards bond-based assets could be the recent change to IAS19. In the P&L the expected return on assets will be replaced by the discount rate applied to the assets, so there will be no P&L benefit from holding outperforming assets.
6
FTSE 100 AS AT MARCH 2015
SIZE OF PENSION SCHEMEIn recent years, pension schemes have grown significantly. Attempts by many companies to stem the growth of their pension
liabilities by closing defined benefit pension schemes to new entrants have had little impact. Changes in economic conditions and
increasing life expectancy have contributed to the spiralling growth in pension liabilities.
The FTSE 100 companies with the largest pension scheme liabilities (all those over £10 billion) are as follows:
Name Rank Total Pension Liabilities £m Equity Market Value* £m
Royal Dutch Shell 1 62,333 132,469
BT 2 51,210 36,657
Lloyds Banking Group 3 37,243 56,739
Royal Bank of Scotland 4 36,643 22,014
BP 5 35,576 80,298
BAE Systems 6 30,506 16,436
Barclays 7 30,392 30,844
HSBC 8 27,092 108,612
National Grid 9 26,180 32,300
International Airlines Group 10 20,443 11,107
GlaxoSmithKline 11 17,801 73,366
Unilever 12 17,305 85,061
Tesco 13 14,519 19,507
Aviva plc 14 13,170 16,055
Rolls-Royce 15 12,379 17,480
Rio Tinto 16 11,444 39,019
* as at 31 March 2015
The FTSE 100 companies with the smallest pension liabilities (all those under £100 million) are as follows:
Name Rank Total Pension Liabilities £m Equity Market Value* £m
Aggreko 83 98 3,911
Direct Line Insurance 84 80 4,785
Ashtead 85 78 5,456
Sports Direct International 86 65 3,645
Sage Group 87 31 5,260
Fresnillo 88 22 5,164
* as at 31 March 2015
In addition, Admiral, Antofagasta, ARM Holdings, Burberry, Easyjet, Hargreaves Lansdown, Hikma Pharmaceuticals, Intu Properties,
Randgold Resources, Shire, Sky and St. Jame’s Place and all reported no defined
benefit pension liabilities.
COMMENTARY
In the last 12 months, the total disclosed pension liabilities of the FTSE 100 companies have risen from £557 billion to £615 billion. A total of 16 companies have disclosed pension liabilities of more than £10 billion, whilst 18 companies have disclosed pension liabilities of less than £100 million.
The possibility of measuring pension liabilities on a “risk-free” basis (i.e. using gilt-based discount rates rather than AA bond discount rates) has been debated at length, including in a detailed discussion paper from the Accounting Standards Board. In the UK, a company can no longer default on its promises to pension scheme members unless it goes into liquidation; however, last year the government changed the index linkage for many inflation-linked benefits which has had the effect of reducing the expected benefit outgo. If pension liabilities were to be measured on a “risk-free” basis, with no allowance for default or further reduction in benefits, we estimate that it would add approximately 18% to the total pension liabilities, increasing the total disclosed pension liabilities from £615 billion to £735 billion. The total deficit at 31 March 2015 on a “risk-free” basis would be around £170 billion.
7
JLT EMPLOYEE BENEFITS
SIGNIFICANCE OF THE PENSION SCHEME IN THE BOARDROOM The impact of the pension liabilities on corporate decision-making and its importance in the boardroom depends on the relative size
of the pension scheme. In the analysis below, the pension scheme deficit and liabilities are expressed as a percentage of the equity
market value of the company. The FTSE 100 companies with the most significant pension scheme liabilities are as follows:
Name Rank Equity Market Value* £mSurplus / (Deficit) as a % of Equity
Market ValueLiabilities as a % of Equity
Market Value
BAE Systems 1 16,436 -42% 186%
International Airlines Group 2 11,107 0% 184% 171%**
RSA 3 4,434 -2% 171%
Royal Bank of Scotland 4 22,014 -10% 166%
Sainsbury 5 4,888 -14% 157%
BT 6 36,657 -21% 140%
Barclays 7 30,844 -5% 99%
Marks & Spencer 8 8,597 5% 95%
Morrison Supermarkets 9 4,550 -1% 92%
Smiths Group 10 4,390 -5% 92% 73%**
Babcock International 11 4,943 -3% 83%
Aviva plc 12 16,055 14% 82%
National Grid 13 32,300 -5% 81%
Royal Mail Group 14 4,384 73% 78%
GKN 15 5,826 -29% 74%
* as at 31 March 2015
** These companies’ pension schemes have purchased contracts, which insure part of their liabilities; the figures in italics represent the impact of the liabilities without these insured sections.
A further sign of the significance of pensions in the boardroom is the extent of continuing DB provision to employees. This can be
measured by looking at the ongoing spend on DB pensions (the service cost) before any allowance for deficit spending. The FTSE 100
companies with the highest ongoing spending is shown in the table below, together with the previous year’s spend for comparison.
Name Rank Current DB Service Cost £m Previous DB Service Cost £m
Royal Dutch Shell 1 1,062 1,153
Tesco 2 631 542
BP 3 565 662
Royal Mail Group 4 508 448
Diageo 5 411 407
Royal Bank of Scotland 6 357 372
Barclays 7 324 371
BAE Systems 8 314 321
HSBC 9 294 325
Lloyds Banking Group 10 277 351
Twenty-four FTSE 100 companies showed zero (or negative) cost of current DB service costs, compared with twenty-two
in the previous year.
COMMENTARY
Six FTSE 100 companies have total disclosed pension liabilities greater than their equity market value. For BAE Systems, International Airlines Group and RSA, total disclosed pension liabilities are almost double their equity market value. BAE Systems have a disclosed pension deficit of greater than a third of their equity market value. A further seven companies have disclosed pension deficits bigger than 10% of their equity market value.
Increasingly companies are reacting to the combination of difficult economic conditions, rising pension costs and FTSE 100 companies amounts increasingly aggressive pension regulations by closing pension schemes to future and even current employees. This decline in total DB pension provision is now apparent in the accounts of FTSE 100 companies, with several companies closing their scheme to future accrual or freezing pensionable salaries. The total current DB service cost of to £7.5 billion compared to £8.0 billion in the previous year. However, we estimate that after allowing for the impact of changes in assumptions and market conditions, the underlying reduction in ongoing DB pension provision is approximately 15% in the last 12 months alone. We believe that the majority of FTSE 100 companies will cease DB pension provision to all employees within twelve months.
8
FTSE 100 AS AT MARCH 2015
IMPACT OF THE PENSION SCHEME ON THE COMPANY’S SHARE PRICEAs already mentioned, there is some evidence that balance sheet volatility caused by pension schemes flows through to share price
volatility. Changes in the balance sheet position resulting from pensions can be separated into expected changes and unexpected
changes. Expected balance sheet changes arise largely from the contributions paid by the company and the costs shown in the
company’s income statement. Unexpected balance sheet changes arise largely from actuarial gains and losses (due to stock market
volatility) and changes to actuarial assumptions.
In the analysis below, the unexpected change in balance sheet position (net of change in adjustment for IFRC 14) is expressed as a
percentage of the equity market value of the company. We are not suggesting that the balance sheet impact will translate into a £
for £ impact on a company’s share price (not least because of the impact of deferred tax), but this analysis gives a good indication
of those companies most positively (and negatively) affected by their pension schemes in their last financial year.
The FTSE 100 companies most positively affected by their pension schemes were:
Name Rank Equity Market Value* £mUnanticipated Balance
Sheet Gain £mImpact as a % of Equity
Market Value
Royal Mail Group 1 4,384 1,480 34%
Aviva plc 2 16,055 1,654 10%
Rolls-Royce 3 17,480 1,189 7%
United Utilities 4 6,361 242 4%
Standard Life 5 9,365 273 3%
Lloyds Banking Group 6 56,739 1,437 3%
Marks & Spencer 7 8,597 189 2%
Kingfisher 8 8,899 188 2%
G4S 9 4,590 83 2%
HSBC 10 108,612 1,571 1%
* as at 31 March 2015
The FTSE 100 companies most negatively affected by their pension schemes were:
Name Rank Equity Market Value* £mUnanticipated Balance
Sheet Gain £mImpact as a % of Equity
Market Value
TUI AG 91 6,879 (159) -2%
Meggitt 92 4306 (108) -3%
BT 93 36,657 (1,032) -3%
BP 94 80,298 (2,261) -3%
Severn Trent 95 4,891 (146) -3%
Royal Dutch Shell 96 132,469 (4,441) -3%
International Airlines Group 97 11,107 (478) -4%
GKN 98 5,826 (426) -7%
Tesco 99 19,507 (1,458) -7%
BAE Systems 100 16,436 (2,500) -15%
* as at 31 March 2015
COMMENTARY
Over the year covered by their latest report and accounts, 31 companies felt the benefit of an unexpected gain to their balance sheet as a result of their pension schemes, whilst 56 companies suffered an unexpected loss to their balance sheet as a result of their pension schemes.
The impact of the transfer of the majority of the Royal Mail Pension Plan’s assets and liabilities to the Government provided the Royal Mail Group with an unanticipated balance sheet gain of over £3bn.
JLT EMPLOYEE BENEFITS
9
CONTRIBUTIONS PAID INTO PENSION SCHEMESThis analysis compares the pension scheme contributions actually paid by companies with the cost of
pension benefits accrued during the year. Surplus pension contributions paid in excess of the cost of
benefits will reduce pension scheme deficits. However, where the contributions paid are less than the cost
of benefits, this will increase pension scheme deficits (or reduce pension scheme surpluses).
The large increases in the contributions seen in the last couple of years have ended, with the amount contributed in the
most recent accounting year being £1 billion lower than the amount contributed the previous year.
Only contributions actually paid in the relevant accounting year are included in the analysis below.
The FTSE 100 companies who have made the largest surplus contributions to their pension schemes were as follows:
Name Rank Pension Contributions £m Cost of Benefits £m Surplus Contributions £m
BT 1 1,054 249 805
Royal Bank of Scotland 2 1,065 359 706
BAE Systems 3 745 318 427
Aviva plc 4 391 - 391
Vodafone 5 404 37 367
International Airlines Group 6 480 164 317
Unilever 7 433 126 308
Lloyds Banking Group 8 531 297 234
National Grid 9 384 155 229
BP 10 760 565 195
Imperial Tobacco 11 116 (72) 188
British American Tobacco 12 241 78 163
Rolls-Royce 13 322 161 161
TUI AG 14 119 (27) 146
G45 15 50 (72) 122
* The Cost of Benefits recognised in the income statement of the Royal Mail Group was reduced by a plan amendment which resulted in a credit of £1,350million
COMMENTARY
In total, the amount contributed to FTSE 100 company pension schemes was £13.7 billion, down from £14.6 billion in the previous accounting year. This is more than the £7.2 billion cost of benefits accrued during the year. It therefore represents £6.5 billion of funding towards reducing pension scheme deficits. This is a decrease on the previous year’s deficit funding of £7.3 billion.
Nam
eYe
ar E
ndE
qui
ty
Mar
ket
Valu
e*
Pen
sion
A
sset
sP
ensi
on
Liab
ilitie
sS
urp
lus
/ (D
efici
t)Fu
ndin
g Le
vel
% B
ond
sS
urp
lus
/ (D
efici
t) as
% o
f M
arke
t Va
lue
Liab
ilitie
s as
%
of M
arke
t Va
lue
Una
ntic
ipat
ed
Bal
ance
She
et
Imp
act
Bal
ance
She
et
Imp
act
as %
of
Mar
ket
Valu
e
Cur
rent
Fu
ndin
gP
revi
ous
Fund
ing
Sur
plu
s /
(Defi
cit)
Fund
ing
£m£m
£m£m
£m£m
£m£m
3i31
/03/
2015
4,6
77
1,0
55
846
2
09
125%
79%
4%18
%(1
0)0%
1
3
1
Abe
rdee
n A
sset
Man
agem
ent
30/0
9/20
14 5
,915
1
92
192
(0
)10
0%62
%0%
3%(6
)0%
8
22
8
Adm
iral
31/1
2/20
14 4
,151
-
- -
--
--
- -
- -
- A
ggre
ko31
/12/
2014
3,9
11
91
98
(7)
93%
63%
0%3%
(3)
0% 4
5
2
A
nglo
Am
eric
an p
lc31
/12/
2014
14,
223
3,6
01
3,7
61
(159
)96
%76
%-1
%26
%(9
)0%
81
97
65
Ant
ofag
asta
plc
31/1
2/20
14 7
,221
-
- -
--
--
- -
- -
- A
RM
Hol
ding
s31
/12/
2014
15,
149
- -
- -
--
--
--
- -
Ash
tead
30/0
4/20
14 5
,456
8
4 7
8 6
10
8%24
%0%
1% 5
0%
1
2
1
Ass
ocia
ted
Brit
ish
Food
s13
/09/
2014
22,
319
3,4
85
3,5
16
(31)
99%
53%
0%16
%(2
0)0%
41
69
(8)
Ast
raZe
neca
31/1
2/20
14 5
6,80
2 6
,581
8
,416
(1
,835
)78
%67
%-3
%15
%(3
97)
-1%
111
2
36
(22)
Avi
va p
lc31
/12/
2014
16,
055
15,
474
13,
170
2,3
04
117%
86%
14%
82%
1,6
54
10%
391
1
49
391
B
abco
ck In
tern
atio
nal
31/0
3/20
15 4
,943
3
,938
4
,107
(1
69)
96%
71%
-3%
83%
62
1% 8
8 9
7 4
8 B
AE
Sys
tem
s31
/12/
2014
16,
436
23,
675
30,
506
(6,8
31)
78%
50%
-42%
186%
(2,5
00)
-15%
745
7
50
427
B
arcl
ays
31/1
2/20
14 3
0,84
4 2
8,87
4 3
0,39
2 (1
,518
)95
%59
%-5
%99
% 3
57
1% 3
47
364
2
8 B
arra
tt D
evel
opm
ents
30/0
6/20
14 5
,155
3
30
327
3
10
1%52
%0%
6% 4
0%
13
13
13
BG
31/1
2/20
14 2
8,16
0 1
,285
1
,451
(1
65)
89%
40%
-1%
5%(1
03)
0% 3
4 6
1 4
4 B
HP
Billi
ton
30/0
6/20
14 3
1,12
1 7
78
826
(4
8)94
%89
%0%
3%(3
7)0%
81
122
5
4 B
P31
/12/
2014
80,
298
28,
223
35,
576
(7,3
53)
79%
31%
-9%
44%
(2,2
61)
-3%
760
8
13
195
B
ritis
h A
mer
ican
Tob
acco
31/1
2/20
14 6
4,93
8 6
,253
6
,881
(6
28)
91%
46%
-1%
11%
(399
)-1
% 2
41
320
1
63
Brit
ish
Land
31/0
3/20
15 8
,444
1
39
145
(6
)96
%2%
0%2%
(6)
0% 2
4
(1
)B
T31
/03/
2015
36,
657
43,
627
51,
210
(7,5
83)
85%
45%
-21%
140%
(1,0
32)
-3%
1,0
54
553
8
05
Bun
zl31
/12/
2014
6,0
65
366
4
36
(70)
84%
60%
-1%
7%(3
2)-1
% 1
4 1
4 8
B
urbe
rry
31/0
3/20
15 7
,614
-
- -
--
--
- -
- -
- C
apita
31/1
2/20
14 7
,302
9
40
1,1
32
(193
)83
%41
%-3
%16
%(7
3)-1
% 2
6 2
6 4
C
arni
val
30/1
1/20
14 7
,134
3
74
367
7
10
2%57
%0%
5% 2
0%
19
11
14
Cen
tric
a31
/12/
2014
12,
506
6,4
44
6,3
82
62
101%
59%
0%51
%(7
0)-1
% 2
16
251
8
6 C
oca-
Col
a H
BC
31/1
2/20
14 4
,453
2
77
393
(1
16)
70%
57%
-3%
9%(2
5)-1
% 1
1 1
2 6
C
ompa
ss30
/09/
2014
19,
753
2,3
07
2,4
83
(176
)93
%61
%-1
%13
%(6
)0%
60
146
4
6 C
RH
31/1
2/20
14 1
4,10
1 1
,601
2
,158
(5
56)
74%
40%
-4%
15%
(258
)-2
% 9
3 1
05
56
Dia
geo
30/0
6/20
14 4
6,19
8 7
,480
7
,953
(4
73)
94%
61%
-1%
17%
(116
)0%
288
5
91
(123
)D
irect
Lin
e In
sura
nce
31/1
2/20
14 4
,785
8
3 8
0 4
10
4%96
%0%
2% 3
0%
3
3
3
Dix
ons
Car
phon
e02
/05/
2015
4,7
49
945
1
,431
(4
86)
66%
25%
-10%
30%
(72)
-2%
28
- 2
8 E
asyj
et30
/09/
2014
7,4
42
- -
- -
--
--
--
- -
Exp
eria
n31
/03/
2015
11,
062
739
7
35
4
101%
44%
0%7%
(10)
0% 5
4
(1
)Fr
esni
llo31
/12/
2014
5,1
64
13
22
(9)
59%
89%
0%0%
(1)
0% 0
2
(1
)Fr
iend
s Li
fe G
roup
Lim
ited
31/1
2/20
14 5
,828
1
,638
1
,579
5
9 10
4%86
%1%
27%
22
0% 2
3 2
8 2
3 G
4S31
/12/
2014
4,5
90
2,0
40
2,3
59
(319
)86
%60
%-7
%51
% 8
3 2%
50
49
122
G
KN
31/1
2/20
14 5
,826
2
,627
4
,338
(1
,711
)61
%46
%-2
9%74
%(4
26)
-7%
85
55
36
Gla
xoS
mith
Klin
e31
/12/
2014
73,
366
16,
112
17,
801
(1,6
89)
91%
45%
-2%
24%
(1,1
06)
-2%
323
3
43
51
Gle
ncor
e31
/12/
2014
37,
526
2,3
53
3,0
41
(689
)77
%58
%-2
%8%
(137
)0%
115
1
13
67
Ham
mer
son
31/1
2/20
14 5
,422
6
2 1
02
(40)
61%
0%-1
%2%
(9)
0% 3
2
3
H
argr
eave
s La
nsdo
wn
30/0
6/20
14 5
,464
-
- -
--
--
- -
- -
- H
ikm
a P
harm
aceu
tical
s31
/12/
2014
4,1
92
- -
- -
--
--
--
- -
HS
BC
31/1
2/20
14 1
08,6
12
28,
859
27,
092
1,7
67
107%
82%
2%25
% 1
,571
1%
410
6
02
106
Im
peria
l Tob
acco
30/0
9/20
14 2
8,24
2 3
,535
4
,315
(7
80)
82%
37%
-3%
15%
118
0%
116
9
8 1
88
Inte
rCon
tinen
tal H
otel
s31
/12/
2014
6,5
23
113
1
84
(71)
61%
87%
-1%
3% 1
5 0%
8
19
8
Inte
rnat
iona
l Airl
ines
Gro
up31
/12/
2014
11,
107
20,
480
20,
443
37
100%
53%
0%18
4%(4
78)
-4%
480
4
79
317
In
tert
ek31
/12/
2014
4,0
16
120
1
45
(25)
83%
45%
-1%
4%(1
2)0%
3
2
-
APPENDIX
APPENDIX (CONTINUED)N
ame
Year
End
Eq
uity
M
arke
t Va
lue*
Pen
sion
A
sset
sP
ensi
on
Liab
ilitie
sS
urp
lus
/ (D
efici
t)Fu
ndin
g Le
vel
% B
ond
sS
urp
lus
/ (D
efici
t) as
% o
f M
arke
t Va
lue
Liab
ilitie
s as
%
of M
arke
t Va
lue
Una
ntic
ipat
ed
Bal
ance
She
et
Imp
act
Bal
ance
She
et
Imp
act
as %
of
Mar
ket
Valu
e
Cur
rent
Fu
ndin
gP
revi
ous
Fund
ing
Sur
plu
s /
(Defi
cit)
Fund
ing
£m£m
£m£m
£m£m
£m£m
Intu
Pro
pert
ies
31/1
2/20
14 4
,483
-
- -
--
--
- -
- -
- IT
V31
/12/
2014
9,8
91
3,3
41
3,6
87
(346
)91
%71
%-3
%37
% 1
9 0%
103
9
1 9
6 Jo
hnso
n M
atth
ey31
/03/
2015
7,1
62
1,8
29
1,9
65
(136
)93
%63
%-2
%27
%(4
4)-1
% 6
6 7
0 3
0 K
ingfi
sher
31/0
1/20
15 8
,899
2
,815
2
,703
1
12
104%
83%
1%30
% 1
88
2% 3
6 3
3 2
7 La
nd S
ecur
ities
31/0
3/20
15 9
,942
2
27
220
7
10
3%82
%0%
2% 4
0%
2
5
1
Lega
l & G
ener
al31
/12/
2014
16,
364
1,9
10
2,4
04
(494
)79
%70
%-3
%15
%(3
4)0%
69
62
55
Lloy
ds B
anki
ng G
roup
31/1
2/20
14 5
6,73
9 3
8,13
3 3
7,24
3 8
90
102%
82%
2%66
% 1
,437
3%
531
8
04
234
Lo
ndon
Sto
ck E
xcha
nge
31/1
2/20
14 8
,576
5
07
531
(2
4)96
%79
%0%
6%(5
)0%
4
4
4
Mar
ks &
Spe
ncer
28/0
3/20
15 8
,597
8
,597
8
,137
4
60
106%
71%
5%95
% 1
89
2% 1
43
92
61
Meg
gitt
31/1
2/20
14 4
,306
7
61
1,0
32
(271
)74
%64
%-6
%24
%(1
08)
-3%
42
42
37
Mon
di31
/12/
2014
4,7
67
110
2
54
(143
)44
%72
%-3
%5%
(2)
0% 2
3
(3
)M
orris
on S
uper
mar
kets
01/0
2/20
15 4
,550
4
,134
4
,173
(3
9)99
%64
%-1
%92
%(3
4)-1
% 8
5 3
4 5
N
atio
nal G
rid31
/03/
2015
32,
300
24,
505
26,
180
(1,6
75)
94%
62%
-5%
81%
(576
)-2
% 3
84
409
2
29
Nex
t24
/01/
2015
10,
826
775
7
37
38
105%
46%
0%7%
(35)
0% 7
2
2 (0
)O
ld M
utua
l31
/12/
2014
10,
938
621
5
14
107
12
1%66
%1%
5% 4
5 0%
9
8
6
Pea
rson
31/1
2/20
14 1
1,79
8 2
,878
2
,743
1
35
105%
45%
1%23
% 3
6 0%
66
82
44
Per
sim
mon
31/1
2/20
14 5
,033
5
06
507
(1
)10
0%46
%0%
10%
(43)
-1%
20
24
17
Pru
dent
ial
31/1
2/20
14 4
2,66
5 8
,067
7
,312
7
55
110%
88%
2%17
%(4
9)0%
55
56
21
Ran
dgol
d R
esou
rces
31/1
2/20
14 6
,731
-
- -
--
--
- -
- -
- R
ecki
tt B
enck
iser
31/1
2/20
14 4
0,84
5 1
,650
1
,817
(1
67)
91%
56%
0%4%
(79)
0% 6
4 1
03
48
Ree
d E
lsev
ier
31/1
2/20
14 1
2,99
8 4
,345
4
,977
(6
32)
87%
53%
-5%
38%
(251
)-2
% 7
6 8
3 1
3 R
io T
into
31/1
2/20
14 3
9,01
9 9
,756
1
1,44
4 (1
,688
)85
%51
%-4
%29
%(3
95)
-1%
176
4
28
63
Rol
ls-R
oyce
31/1
2/20
14 1
7,48
0 1
2,93
4 1
2,37
9 5
55
104%
92%
3%71
% 1
,189
7%
322
3
15
161
R
oyal
Ban
k of
Sco
tland
31/1
2/20
14 2
2,01
4 3
4,35
9 3
6,64
3 (2
,284
)94
%57
%-1
0%16
6% 1
13
1% 1
,065
8
21
706
R
oyal
Dut
ch S
hell
31/1
2/20
14 1
32,4
69
55,
574
65,
240
(9,6
66)
85%
48%
-7%
49%
(4,6
91)
-4%
1,1
13
1,6
48
51
Roy
al M
ail G
roup
29/0
3/20
15 4
,384
6
,619
3
,425
3
,194
19
3%87
%73
%78
% 1
,480
34
% 4
09
407
(9
9)R
SA
31/1
2/20
14 4
,434
7
,500
7
,598
(9
8)99
%73
%-2
%17
1%(1
0)0%
114
1
22
81
SA
BM
iller
31/0
3/20
15 5
6,37
6 3
06
354
(4
8)86
%63
%0%
1% 1
4 0%
5
8
(1)
Sag
e G
roup
30/0
9/20
14 5
,260
1
7 3
1 (1
4)56
%73
%0%
1% 0
0%
1
1
(1)
Sai
nsbu
ry14
/03/
2015
4,8
88
6,9
88
7,6
96
(708
)91
%69
%-1
4%15
7%(2
6)-1
% 8
5 1
27
85
Sch
rode
rs31
/12/
2014
8,5
57
988
8
84
104
11
2%58
%1%
10%
37
0%-
- -
Sev
ern
Tren
t31
/03/
2015
4,8
91
2,0
87
2,5
56
(469
)82
%42
%-1
0%52
%(1
46)
-3%
81
73
40
Shi
re31
/12/
2014
31,
995
- -
- -
--
--
--
- -
Sky
plc
30/0
6/20
14 1
7,22
6 -
- -
--
--
- -
- -
- S
mith
& N
ephe
w31
/12/
2014
10,
003
904
1
,020
(1
15)
89%
57%
-1%
10%
(49)
0% 3
9 4
3 4
8 S
mith
s G
roup
31/0
7/20
14 4
,390
3
,800
4
,023
(2
23)
94%
74%
-5%
92%
(67)
-2%
82
71
80
Spo
rts
Dire
ct In
tern
atio
nal
27/0
4/20
14 3
,645
4
9 6
5 (1
5)76
%54
%0%
2% 2
0%
3
3
3
SS
E31
/03/
2015
15,
026
3,7
51
4,2
09
(458
)89
%72
%-3
%28
%(8
8)-1
% 1
50
133
7
8 S
t. Ja
mes
's P
lace
31/1
2/20
14 4
,674
-
- -
--
--
- -
- -
- S
tand
ard
Cha
rter
ed31
/12/
2014
26,
635
1,6
96
1,9
48
(252
)87
%63
%-1
%7%
(40)
0% 5
9 1
07
3
Sta
ndar
d Li
fe31
/12/
2014
9,3
65
4,2
66
3,2
37
1,0
29
132%
44%
11%
35%
273
3%
38
51
(7)
Tayl
or W
impe
y31
/12/
2014
4,9
95
2,0
04
2,1
86
(182
)92
%54
%-4
%44
%(2
9)-1
% 3
6 4
8 3
6 Te
sco
28/0
2/20
15 1
9,50
7 9
,677
1
4,51
9 (4
,842
)67
%19
%-2
5%74
%(1
,458
)-7
% 5
76
535
(5
5)Tr
avis
Per
kins
31/1
2/20
14 4
,756
1
,155
1
,235
(8
1)93
%27
%-2
%26
%(8
9)-2
% 3
5 3
4 2
5 TU
I AG
30/0
9/20
14 6
,879
1
,547
2
,543
(9
96)
61%
55%
-14%
37%
(159
)-2
% 1
19
66
146
U
nile
ver
31/1
2/20
14 8
5,06
1 1
5,11
0 1
7,30
5 (2
,195
)87
%49
%-3
%20
%(1
,220
)-1
% 4
33
504
3
08
Uni
ted
Util
ities
31/0
3/20
15 6
,361
3
,134
3
,055
7
9 10
3%80
%1%
48%
242
4%
39
28
21
Voda
fone
31/0
3/20
15 6
3,62
8 4
,956
5
,354
(3
98)
93%
64%
-1%
8%(2
13)
0% 4
04
51
367
Nam
eYe
ar E
ndE
qui
ty
Mar
ket
Valu
e*
Pen
sion
A
sset
sP
ensi
on
Liab
ilitie
sS
urp
lus
/ (D
efici
t)Fu
ndin
g Le
vel
% B
ond
sS
urp
lus
/ (D
efici
t) as
% o
f M
arke
t Va
lue
Liab
ilitie
s as
%
of M
arke
t Va
lue
Una
ntic
ipat
ed
Bal
ance
She
et
Imp
act
Bal
ance
She
et
Imp
act
as %
of
Mar
ket
Valu
e
Cur
rent
Fu
ndin
gP
revi
ous
Fund
ing
Sur
plu
s /
(Defi
cit)
Fund
ing
£m£m
£m£m
£m£m
£m£m
Wei
r G
roup
02/0
1/20
15 3
,615
7
42
836
(9
4)89
%72
%-3
%23
%(3
5)-1
% 1
3 1
5 1
1 W
hitb
read
26/0
2/20
15 9
,455
1
,894
2
,448
(5
54)
77%
40%
-6%
26%
(79)
-1%
81
71
81
Wol
sele
y31
/07/
2014
10,
652
1,3
84
1,3
77
7
101%
39%
0%13
% 1
16
1% 4
0 1
76
27
WP
P31
/12/
2014
18,
795
850
1
,145
(2
95)
74%
73%
-2%
6%(9
2)0%
68
48
51
APPENDIX (CONTINUED)
*as
at 3
1 M
arch
201
5
JLT EMPLOYEE BENEFITS
13
J.P. Morgan Cazenove is a marketing name for the UK investment banking businesses [and EMEA cash equities and equity research businesses] of JPMorgan Chase & Co. and its subsidiaries (collectively JPMorgan). This publication has been prepared for information purposes only and is not a solicitation, or an offer, to buy or sell any security or to participate in any trading strategy, and should not be regarded as specific or investment advice in relation to the matters addressed. It has been prepared without regard to the individual financial objectives and circumstances of the recipients. It does not purport to be a complete description of the securities, markets or developments referred to in it. The information on which this publication is based has been obtained from sources which we believe to be reliable, but we have not independently verified such information and we do not warrant that it is accurate or complete. All expressions of opinion are subject to change without notice. Third party data providers make no warranty relating to the accuracy, completeness or timeliness of their data and shall have no liability whatsoever for losses that may arise from reliance upon such data. Jardine Lloyd Thompson and JPMorgan shall have no responsibility or liability whatsoever for loss or damage that may arise from reliance upon any statement or opinion in, or any error or omission from, this publication (including, without limitation, such third party data). Each of Jardine Lloyd Thompson, JPMorgan, and their respective connected companies, and the directors, officers and employees of each of them, may from time to time have a long or short position, or other interest, in the securities of the companies referred to and may sell or buy such securities and interests and may trade them in ways that may be inconsistent with any discussion in this publication.
NOTES• All of the analysis contained in this report is based on the IAS19 numbers
disclosed in a company’s most recently published annual report and accounts.
• No adjustment is made for the fact that companies have applied different
interpretations of IAS19 and have used different actuarial assumptions (for
example, different mortality assumptions can make a significant difference to a
company’s pension liabilities).
• No adjustment is made in the individual analysis for the fact that companies have
different year-ends. Inevitably, different market conditions applying at different
year-ends will affect the comparisons.
• The assets and liabilities shown are the total global pension assets and liabilities,
not just the UK figures.
• The figures shown in this report are before adjustment for IFRIC14 (and
before adjustment for any other unrecognised pension surpluses), except for
Unanticipated Balance Sheet Impact, which is shown net of the change in
irrecoverable surplus.
ABOUT US
JLT Employee Benefits is one
of the UK’s leading employee
benefit providers offering a wide
range of benefit and pension
services, including administration,
actuarial and pension consultancy,
investment, Self Invested Personal
Pensions (SIPPs) and Small Self
Administered Schemes (SSASs)
administration, flexible benefits,
healthcare, benefit communication
and financial education.
JLT Employee Benefits The St Botolph Building 138 Houndsditch London EC3A 7AW
www.jlteb.com
JLT Employee Benefits. A trading name of JLT Benefit Solutions Limited. Authorised and regulated by the Financial Conduct Authority. A member of the Jardine Lloyd Thompson Group. Registered Office: The St Botolph Building, 138 Houndsditch, London EC3A 7AW. Registered in England No. 02240496. VAT No. 244 2321 96.
© August 2015 9482
CONTACTS
Charles Cowling
JLT Employee Benefits
+44 (0) 161 242 5388
Murray Wright
JLT Employee Benefits
+44 (0) 131 456 6868