All figures in £ millions | 2004 | 2003 | ||
---|---|---|---|---|
Staff costs | ||||
Wages and salaries | 1,023 | 1,027 | ||
Social security costs | 105 | 99 | ||
Post-retirement costs | 68 | 62 | ||
1,196 | 1,188 | |||
UK | US | Other | Total | |
Average number employed 2004 | ||||
Pearson Education | 2,071 | 16,133 | 4,080 | 22,284 |
FT Group | 1,709 | 1,352 | 2,594 | 5,655 |
The Penguin Group | 1,067 | 2,026 | 992 | 4,085 |
Other | 792 | 572 | 1 | 1,365 |
5,639 | 20,083 | 7,667 | 33,389 | |
UK | US | Other | Total | |
Average number employed 2003 | ||||
Pearson Education | 1,443 | 14,438 | 4,097 | 19,978 |
FT Group | 1,885 | 1,397 | 2,362 | 5,644 |
The Penguin Group | 1,223 | 2,115 | 980 | 4,318 |
Other | 414 | 513 | 1 | 928 |
4,965 | 18,463 | 7,440 | 30,868 |
All figures in £ millions | 2004 | 2003 | ||||||
---|---|---|---|---|---|---|---|---|
UK Group scheme | ||||||||
Regular pension cost | ||||||||
- Defined benefit sections | 10 | 10 | ||||||
- Defined contribution sections | 8 | 7 | ||||||
Variation cost | 9 | 6 | ||||||
27 | 23 | |||||||
Other schemes | ||||||||
Defined benefit schemes | 6 | 7 | ||||||
Defined contribution schemes | 29 | 27 | ||||||
35 | 34 | |||||||
62 | 57 | |||||||
Note From 1 January 2003 the UK Group scheme only offers defined contribution benefits to new joiners. The main US defined benefit scheme was closed to the majority of active members in 2001. The changes to these schemes will give rise to a reduction in defined benefit and an increase in defined contribution costs. | ||||||||
Included in the balance sheet, there is a pension provision of £19m (2003: £29m) as measured in accordance with SSAP 24 (see note 22). A full actuarial valuation of the UK Group scheme was performed as at 1 January 2004 using the projected unit method of valuation. The market value of the assets of the scheme at 1 January 2004 was £1,091m. The major assumptions used to determine the SSAP 24 charge are as follows: |
||||||||
All figures in percentages | UK Group scheme | |||||||
Inflation | 2.75 | |||||||
Rate of increase in salaries | 4.75 | |||||||
Rate of increase for pensions in payment and deferred pensions |
2.0 - 4.5 | |||||||
Return on investments | 7.1 | |||||||
Level of funding | 95 | |||||||
The funding policy differs from the accounting policy to the extent that more conservative assumptions are used for funding purposes. In particular, the deficit measured on the funding assumptions was £137m (compared to £56m on the SSAP 24 assumptions). Please refer to Note 10b for further details of the funding of the scheme. The next full actuarial valuation of the UK Group scheme for funding purposes is due to be carried out as at 1 January 2006. The date of the most recent valuation of the US plan was 1 January 2004. FRS 17 disclosures The disclosures required under the transitional arrangements of FRS 17 for the Group's defined benefit schemes and the UK Group hybrid scheme are set out below. The disclosures for the UK Group hybrid scheme are in respect of both the defined benefit and defined contribution sections. For the purpose of these disclosures, the latest full actuarial valuations of the UK Group scheme and other schemes have been updated by independent actuaries to 31 December 2004. The assumptions used are shown below. Weighted average assumptions have been shown for the other schemes. |
||||||||
2004 | 2003 | 2002 | ||||||
All figures in percentages | UK Group scheme |
Other schemes |
UK Group scheme |
Other schemes |
UK Group scheme |
Other schemes |
||
Inflation | 2.80 | 3.00 | 2.75 | 3.00 | 2.25 | 3.00 | ||
Rate of increase in salaries | 4.80 | 4.50 | 4.75 | 4.50 | 4.25 | 4.50 | ||
Rate of increase for pensions in payment | 2.80 | 2.75 | 2.25 | |||||
and deferred pensions | -4.00 | - | -4.00 | - | -4.00 | - | ||
Rate used to discount scheme liabilities | 5.40 | 5.85 | 5.50 | 6.10 | 5.70 | 6.75 | ||
The assets of the UK Group scheme and the expected rate of return on these assets, and the assets of the other defined benefit schemes and the expected rate of return on these assets shown as a weighted average, are as follows: | ||||||||
Long-term rate of return expected at 31 Dec 2004 % | Value at 31 Dec 2004 £m | Long-term rate of return expected at 31 Dec 2003 % | Value at 31 Dec 2003 £m | Long-term rate of return expected at 31 Dec 2002 % | Value at 31 Dec 2002 £m | |||
UK Group scheme | ||||||||
Equities | 7.50 | 638 | 7.75 | 589 | 8.00 | 472 | ||
Bonds | 4.75 | 276 | 5.00 | 262 | 4.75 | 284 | ||
Properties | 6.25 | 113 | 6.50 | 107 | 6.50 | 112 | ||
Other | 6.25 | 174 | 6.50 | 133 | 6.50 | 108 | ||
Total market value of assets | 1,201 | 1,091 | 976 | |||||
Present value of scheme liabilities | (1,495) | (1,316) | (1,189) | |||||
Deficit in the scheme | (294) | (225) | (213) | |||||
Related deferred tax asset | 88 | 68 | 64 | |||||
Net pension liability | (206) | (157) | (149) | |||||
Other schemes | ||||||||
Equities | 8.50 | 45 | 9.00 | 41 | 9.75 | 33 | ||
Bonds | 5.50 | 26 | 6.00 | 25 | 6.00 | 23 | ||
Other | 3.75 | 2 | 2.80 | 1 | 2.75 | 1 | ||
Total market value of assets | 73 | 67 | 57 | |||||
Present value of scheme liabilities | (102) | (104) | (96) | |||||
Deficit in the schemes | (29) | (37) | (39) | |||||
Related deferred tax asset | 10 | 13 | 14 | |||||
Net pension liability | (19) | (24) | (25) | |||||
Note The measurement of the deficit in the scheme for FRS 17 follows a different approach to SSAP 24. The FRS 17 measurement date is 31 December 2004. Although the rise in stock markets in 2004 increased the market value of the UK Group scheme assets, this is more than offset by the increase in the present value of the UK Group scheme liabilities. This increase has largely been caused by use of the 1 January 2004 formal funding valuation and the change in both economic and mortality assumptions used for FRS 17 purposes since 31 December 2003. This has resulted in an increased deficit in the UK Group scheme under FRS 17. | ||||||||
All figures in £ millions | UK Group scheme | Defined benefit other | Sub-total | Defined contribution | 2004 Total | |||
Operating charge | ||||||||
Current service cost | (24) | (1) | (25) | (29) | (54) | |||
Past service cost | - | - | - | - | - | |||
Total operating charge | (24) | (1) | (25) | (29) | (54) | |||
Other finance income/(charge) | ||||||||
Expected return on pension scheme assets | 73 | 5 | 78 | - | 78 | |||
Interest on pension scheme liabilities | (70) | (6) | (76) | - | (76) | |||
Net finance credit/(charge) | 3 | (1) | 2 | - | 2 | |||
Net profit and loss impact | (21) | (2) | (23) | (29) | (52) | |||
Statement of total recognised gains and losses | ||||||||
Actual return less expected return on pension scheme assets |
60 | 2 | 62 | |||||
Experience (losses)/gains arising on the scheme liabilities |
(62) | 1 | (61) | |||||
Changes in assumptions underlying the present value of the scheme liabilities |
(76) | (4) | (80) | |||||
Exchange differences | - | 2 | 2 | |||||
Actuarial (loss)/gain | (78) | 1 | (77) | |||||
Movement in deficit during the year | ||||||||
Deficit in scheme at beginning of the year | (225) | (37) | (262) | |||||
Current service cost | (24) | (1) | (25) | |||||
Past service cost | - | - | - | |||||
Contributions | 30 | 9 | 39 | |||||
Other finance charge | 3 | (1) | 2 | |||||
Actuarial (loss)/gain | (78) | 1 | (77) | |||||
Deficit in scheme at end of the year | (294) | (29) | (323) | |||||
Related deferred tax asset | 88 | 10 | 98 | |||||
Net pension deficit | (206) | (19) | (225) | |||||
Following the 1 January 2004 actuarial valuation for funding purposes, the Group has agreed to pay contributions of 14.8% of pensionable salaries, plus contributions in respect of the Money Purchase 2003 section introduced with effect from 1 January 2003, in respect of future service benefits. Further, the Group has agreed to pay contributions of £10m in respect of 2004, £15m in respect of 2005 and £21m in respect of each year from 2006 to 2013 to fund the past service deficit revealed by the funding valuation. | ||||||||
All figures in £ millions | UK Group scheme | Defined benefit other | Sub-total | Defined contribution | 2003 Total | |||
Operating charge | ||||||||
Current service cost | (20) | (1) | (21) | (27) | (48) | |||
Past service cost | - | (1) | (1) | - | (1) | |||
Total operating charge | (20) | (2) | (22) | (27) | (49) | |||
Other finance income/(charge) | ||||||||
Expected return on pension scheme assets | 65 | 5 | 70 | - | 70 | |||
Interest on pension scheme liabilities | (66) | (7) | (73) | - | (73) | |||
Net finance charge | (1) | (2) | (3) | - | (3) | |||
Net profit and loss impact | (21) | (4) | (25) | (27) | (52) | |||
Statement of total recognised gains and losses | ||||||||
Actual return less expected return on pension scheme assets |
80 | 8 | 88 | |||||
Experience losses arising on the scheme liabilities |
(1) | (8) | (9) | |||||
Changes in assumptions underlying the present value of the scheme liabilities |
(95) | (6) | (101) | |||||
Exchange differences | - | 3 | 3 | |||||
Actuarial loss | (16) | (3) | (19) | |||||
Movement in deficit during the year | ||||||||
Deficit in scheme at beginning of the year | (213) | (39) | (252) | |||||
Current service cost | (20) | (1) | (21) | |||||
Past service cost | - | (1) | (1) | |||||
Contributions | 25 | 9 | 34 | |||||
Other finance charge | (1) | (2) | (3) | |||||
Actuarial loss | (16) | (3) | (19) | |||||
Deficit in scheme at end of the year | (225) | (37) | (262) | |||||
Related deferred tax asset | 68 | 13 | 81 | |||||
Net pension deficit | (157) | (24) | (181) | |||||
The contribution rate for 2003 for the UK Group scheme was 17.1% of pensionable salaries, plus £1m in respect of the new Money Purchase section introduced with effect from 1 January 2003. In addition, a one-off contribution of £5m was paid into this scheme to improve the funding position. The experience gains and losses of both the UK Group scheme and other schemes are shown below: |
||||||||
2004 | 2003 | 2002 | ||||||
History of experience gains and losses | ||||||||
Difference between the actual and expected return on scheme assets |
£62m | £88m | £(176)m | |||||
As a percentage of year end assets | 5% | 8% | (17)% | |||||
Experience gains and (losses) on scheme liabilities | £(61)m | £(9)m | £16m | |||||
As a percentage of year end liabilities | (4)% | (1)% | 1% | |||||
Total amount recognised in statement of total recognised gains and losses |
£(77)m | £(19)m | £(159)m | |||||
As a percentage of year end liabilities | (5)% | (1)% | (12)% | |||||
If the above amounts had been recognised in the financial statements, the Group's net assets and profit and loss reserve at 31 December 2004 would be as follows: | ||||||||
All figures in £ millions | 2004 | 2003 | ||||||
Net assets excluding pension liability (see note below) |
2,835 | 3,117 | ||||||
FRS 17 pension liability | (225) | (181) | ||||||
Net assets including FRS 17 pension liability | 2,610 | 2,936 | ||||||
Profit and loss reserve excluding pension reserve (see note below) |
(52) | 252 | ||||||
FRS 17 pension reserve | (225) | (181) | ||||||
Profit and loss reserve including FRS 17 pension reserves |
(277) | 71 | ||||||
Note The net assets and profit and loss reserve exclude the pension liability of £19m (2003: £29m) included within provisions (see note 22). |
All figures in £ millions | 2004 | 2003 | |
---|---|---|---|
Other post-retirement benefits | 6 | 5 | |
All figures in percentages | |||
Inflation | 3.0 | ||
Initial rate of increase in healthcare rates | 12.0 | ||
Ultimate rate of increase in healthcare rates (2008) | 5.0 | ||
Rate used to discount scheme liabilities | 6.1 | ||
Included in the balance sheet, there is a post-retirement medical benefits provision of £51m (2003: £51m). In accordance with UITF 6, the cost of post-retirement benefits, and related provisions, are based on the equivalent US GAAP standard, FAS 106 (see note 22). FRS 17 disclosures The disclosures required under the transitional arrangements of FRS 17 are set out below. For the purpose of these disclosures the valuation of the schemes has been updated to 31 December 2004 using the assumptions listed below. |
|||
All figures in percentages | 2004 | 2003 | 2002 |
Inflation | 3.00 | 3.00 | 3.00 |
Initial rate of increase in healthcare rates | 12.00 | 12.00 | 12.00 |
Ultimate rate of increase in healthcare rates (2009; 2008; 2007) | 5.00 | 5.00 | 5.00 |
Rate used to discount scheme liabilities | 5.85 | 6.10 | 6.75 |
The value of the unfunded liability is as follows: | |||
Present value of unfunded liabilities | (58) | (61) | (63) |
Related deferred tax asset | 20 | 21 | 22 |
Net post-retirement healthcare liability | (38) | (40) | (41) |
Operating charge | |||
Current service cost | (1) | (1) | |
Past service cost | - | - | |
Total operating charge | (1) | (1) | |
Other finance charge | |||
Interest on pension scheme liabilities | (3) | (4) | |
Net finance charge | (3) | (4) | |
Net profit and loss impact | (4) | (5) | |
Statement of total recognised gains and losses | |||
Experience gains arising on the scheme liabilities | 5 | 3 | |
Changes in assumptions underlying the present value of the scheme liabilities | (5) | (6) | |
Exchange differences | 4 | 6 | |
Actuarial gain | 4 | 3 | |
Movement in deficit during the year | |||
Deficit in scheme at beginning of the year | (61) | (63) | |
Current service cost | (1) | (1) | |
Contributions | 3 | 4 | |
Other finance charge | (3) | (4) | |
Actuarial gain | 4 | 3 | |
Deficit in scheme at end of the year | (58) | (61) | |
Related deferred tax asset | 20 | 21 | |
Net post-retirement deficit | (38) | (40) | |
The experience gains and losses for the schemes are shown below: | |||
History of experience gains and losses | |||
Experience gains on scheme liabilities | £5m | £3m | £3m |
As a percentage of year end liabilities | 9% | 5% | 4% |
Total amount recognised in statement of total recognised gains and losses | £4m | £3m | £1m |
As a percentage of year end liabilities | 7% | 5% | 2% |
If the above amounts had been recognised in the financial statements, the Group's net assets and profit and loss reserves at 31 December 2004 would be as follows: | |||
All figures in £ millions | 2004 | 2003 | |
Net assets excluding post-retirement healthcare liability (see note below) | 2,867 | 3,139 | |
FRS 17 post-retirement healthcare liability | (38) | (40) | |
Net assets including FRS 17 post-retirement healthcare liability | 2,829 | 3,099 | |
Profit and loss reserve excluding post-retirement healthcare reserve (see note below) | (20) | 274 | |
FRS 17 post-retirement healthcare reserve | (38) | (40) | |
Profit and loss reserve including FRS 17 post-retirement healthcare reserve | (58) | 234 |
Note The net assets and profit and loss reserve exclude the post-retirement healthcare liability of £51m (2003: £51m) included within provisions (see note 22).