_________________
Part 3 of 5
Page 27
IFRS supplement
|
Consolidated income statement |
28 |
|
Condensed statement of comprehensive income |
29 |
|
Condensed statement of changes in equity |
29 |
|
Condensed consolidated statement of financial position |
30 |
|
Condensed consolidated statement of cash flows |
31 |
|
Notes |
|
A1 |
Basis of preparation |
32 |
A2 |
Exchange rates |
33 |
A3 |
Subsidiaries |
33 |
A4 |
Segmental information |
35 |
A5 |
Tax |
44 |
A6 |
Earnings per share |
45 |
A7 |
Dividends and appropriations |
46 |
A8 |
Insurance liabilities |
47 |
A9 |
Liability for investment contracts |
48 |
A10 |
Reinsurance assets |
49 |
A11 |
Effect of changes in assumptions and estimates during the period |
50 |
A12 |
Borrowings |
50 |
A13 |
Unallocated divisible surplus |
51 |
A14 |
Pension Schemes |
51 |
A15 |
Cash and cash equivalents in the statement of cash flows |
52 |
A16 |
Related parties |
52 |
A17 |
Risk management |
53 |
A18 |
Subsequent events |
54 |
A19 |
Long-term business IFRS profit driver analysis |
55 |
A20 |
Analysis of general insurance |
56 |
A21 |
Funds under management |
57 |
A22 |
Operational cost base |
57 |
|
|
|
|
Directors' responsibility statement pursuant to the Disclosure and Transparency Rule 4 |
58 |
|
Independent review report for the six months ended 30 June 2010 |
59 |
_______________________________
Page 28
IFRS condensed financial statements
Consolidated income statement
For the six month period ended 30 June 2010
6 months |
|
|
6 months 2010 |
6 months |
Full year |
|
|
Income |
|
|
|
22,687 |
|
Gross written premiums |
19,738 |
18,860 |
34,690 |
(1,048) |
|
Premiums ceded to reinsurers |
(912) |
(952) |
(2,576) |
21,639 |
|
Premiums written net of reinsurance |
18,826 |
17,908 |
32,114 |
(276) |
|
Net change in provision for unearned premiums |
(240) |
33 |
559 |
21,363 |
|
Net earned premiums |
18,586 |
17,941 |
32,673 |
1,056 |
|
Fee and commission income |
919 |
801 |
1,789 |
10,728 |
|
Net investment income |
9,333 |
2,720 |
24,972 |
98 |
|
Share of profit/(loss) after tax of joint ventures and associates |
85 |
(547) |
(504) |
32 |
|
Profit on the disposal of subsidiaries and associates |
28 |
20 |
153 |
33,277 |
|
|
28,951 |
20,935 |
59,083 |
|
|
Expenses |
|
|
|
(16,816) |
|
Claims and benefits paid, net of recoveries from reinsurers |
(14,630) |
(14,142) |
(27,549) |
(3,801) |
|
Change in insurance liabilities, net of reinsurance |
(3,307) |
(190) |
(5,682) |
(3,129) |
|
Change in investment contract provisions |
(2,722) |
(969) |
(11,185) |
(636) |
|
Change in unallocated divisible surplus |
(553) |
(89) |
(1,547) |
(3,653) |
|
Fee and commission expense |
(3,178) |
(1,909) |
(4,396) |
(2,148) |
|
Other expenses |
(1,869) |
(2,245) |
(5,366) |
(701) |
|
Finance costs |
(610) |
(715) |
(1,336) |
(30,884) |
|
|
(26,869) |
(20,259) |
(57,061) |
2,393 |
|
Profit before tax |
2,082 |
676 |
2,022 |
(36) |
|
Tax attributable to policyholders' returns |
(31) |
264 |
(217) |
2,357 |
|
Profit before tax attributable to shareholders' profits |
2,051 |
940 |
1,805 |
(663) |
|
Tax (expense)/credit |
(577) |
71 |
(707) |
36 |
|
Less: tax attributable to policyholders' returns |
31 |
(264) |
217 |
(627) |
|
Tax attributable to shareholders' profits |
(546) |
(193) |
(490) |
1,730 |
|
Profit for the period |
1,505 |
747 |
1,315 |
|
|
Attributable to: |
|
|
|
1,243 |
|
Equity shareholders of Aviva plc |
1,081 |
675 |
1,085 |
487 |
|
Non-controlling interests |
424 |
72 |
230 |
1,730 |
|
|
1,505 |
747 |
1,315 |
|
|
Earnings per share |
|
|
|
44.6c |
|
Basic (pence per share) |
38.8p |
24.9p |
37.8p |
43.9c |
|
Diluted (pence per share) |
38.2p |
24.8p |
37.5p |
Page 29
Condensed statement of comprehensive income
For the six month period ended 30 June 2010
6 months |
|
|
6 months 2010 |
Restated |
Full year |
1,730 |
|
Profit for the period |
1,505 |
747 |
1,315 |
|
|
Other comprehensive income |
|
|
|
|
|
Investments classified as available for sale |
|
|
|
479 |
|
Fair value gains |
417 |
352 |
1,011 |
(128) |
|
Fair value gains transferred to profit on disposal |
(111) |
(13) |
(310) |
102 |
|
Impairment losses on assets previously revalued through other comprehensive income now taken to the income statement |
89 |
381 |
482 |
|
|
Owner-occupied properties |
|
|
|
(25) |
|
Fair value losses |
(22) |
― |
(25) |
― |
|
Share of other comprehensive income of joint ventures and associates |
- |
43 |
122 |
(423) |
|
Actuarial losses on pension schemes |
(368) |
(1,380) |
(1,140) |
― |
|
Actuarial losses on pension schemes transferred to unallocated divisible surplus |
- |
148 |
24 |
(427) |
|
Foreign exchange rate movements |
(372) |
(1,492) |
(951) |
(98) |
|
Aggregate tax effect - shareholder tax |
(86) |
(145) |
(196) |
(520) |
|
Other comprehensive income for the period, net of tax |
(453) |
(2,106) |
(983) |
1,210 |
|
Total comprehensive income for the period |
1,052 |
(1,359) |
332 |
|
|
Attributable to: |
|
|
|
1,083 |
|
Equity shareholders of Aviva plc |
942 |
(1,187) |
240 |
127 |
|
Non-controlling interests |
110 |
(172) |
92 |
1,210 |
|
|
1,052 |
(1,359) |
332 |
Condensed statement of changes in equity
For the six month period ended 30 June 2010
6 months |
|
|
6 months 2010 |
Restated |
Full year |
18,397 |
|
Balance at 1 January as reported |
15,086 |
14,446 |
14,573 |
- |
|
Prior year adjustment (see note A1) |
- |
127 |
- |
18,397 |
|
Balance at 1 January as restated |
15,086 |
14,573 |
14,573 |
1,835 |
|
Profit for the period |
1,505 |
747 |
1,315 |
(552) |
|
Other comprehensive income |
(453) |
(2,106) |
(983) |
1,283 |
|
Total comprehensive income for the period |
1,052 |
(1,359) |
332 |
(517) |
|
Dividends and appropriations |
(424) |
(536) |
(853) |
- |
|
Issues of share capital |
- |
- |
1 |
184 |
|
Shares issued in lieu of dividends |
151 |
184 |
299 |
1 |
|
Capital contributions from non-controlling interests |
1 |
6 |
6 |
- |
|
Transfer to non-controlling interests following Delta Lloyd IPO |
- |
- |
930 |
(99) |
|
Minority share of dividends declared in the period applicable to non-controlling interests |
(81) |
(36) |
(109) |
- |
|
Non-controlling interest in disposed subsidiaries |
- |
(2) |
(2) |
(52) |
|
Changes in non-controlling interest in existing subsidiaries |
(43) |
- |
(111) |
- |
|
Shares acquired by employee trusts |
- |
- |
(53) |
44 |
|
Reserves credit for equity compensation plans |
36 |
20 |
56 |
- |
|
Aggregate tax effect - shareholder tax |
- |
- |
17 |
19,242 |
|
Balance at 30 June/31 December |
15,778 |
12,850 |
15,086 |
__________
---------------------
Page 30
Condensed consolidated statement of financial position
As at 30 June 2010
30 June |
|
|
30 June |
Restated |
31 December 2009 |
|
|
Assets |
|
|
|
4,118 |
|
Goodwill |
3,377 |
3,361 |
3,381 |
3,222 |
|
Acquired value of in-force business and intangible assets |
2,642 |
3,269 |
2,860 |
2,282 |
|
Interests in, and loans to, joint ventures |
1,871 |
1,370 |
1,701 |
1,546 |
|
Interests in, and loans to, associates |
1,268 |
1,090 |
1,281 |
837 |
|
Property and equipment |
686 |
805 |
753 |
15,288 |
|
Investment property |
12,536 |
12,218 |
12,422 |
50,480 |
|
Loans |
41,394 |
39,718 |
41,079 |
|
|
Financial investments |
|
|
|
195,874 |
|
Debt securities |
160,617 |
146,116 |
160,510 |
49,685 |
|
Equity securities |
40,742 |
36,125 |
43,343 |
42,955 |
|
Other investments |
35,223 |
29,305 |
34,826 |
288,514 |
|
|
236,582 |
211,546 |
238,679 |
8,867 |
|
Reinsurance assets |
7,271 |
7,005 |
7,572 |
351 |
|
Deferred tax assets |
288 |
2,502 |
218 |
328 |
|
Current tax assets |
269 |
444 |
359 |
11,027 |
|
Receivables and other financial assets |
9,041 |
10,765 |
9,632 |
6,543 |
|
Deferred acquisition costs and other assets |
5,365 |
6,244 |
5,621 |
4,361 |
|
Prepayments and accrued income |
3,576 |
3,674 |
3,604 |
34,690 |
|
Cash and cash equivalents |
28,446 |
25,030 |
25,176 |
7 |
|
Assets of operations classified as held for sale |
6 |
2,451 |
53 |
432,461 |
|
Total assets |
354,618 |
331,492 |
354,391 |
|
|
Equity |
|
|
|
855 |
|
Ordinary share capital |
701 |
685 |
692 |
1,461 |
|
Share premium |
1,198 |
1,214 |
1,207 |
3,989 |
|
Merger reserve |
3,271 |
3,270 |
3,271 |
(83) |
|
Shares held by employee trusts |
(68) |
(33) |
(68) |
2,412 |
|
Other reserves |
1,978 |
1,471 |
1,829 |
4,843 |
|
Retained earnings |
3,971 |
3,053 |
3,425 |
13,477 |
|
Equity attributable to ordinary shareholders of Aviva plc |
11,051 |
9,660 |
10,356 |
1,451 |
|
Preference share capital and direct capital instrument |
1,190 |
1,190 |
1,190 |
4,313 |
|
Non-controlling interests |
3,537 |
2,000 |
3,540 |
19,241 |
|
Total equity |
15,778 |
12,850 |
15,086 |
|
|
Liabilities |
|
|
|
208,759 |
|
Gross insurance liabilities |
171,182 |
161,775 |
171,092 |
130,735 |
|
Gross liabilities for investment contracts |
107,203 |
97,541 |
110,015 |
5,152 |
|
Unallocated divisible surplus |
4,225 |
2,283 |
3,866 |
12,002 |
|
Net asset value attributable to unitholders |
9,842 |
7,973 |
9,894 |
4,882 |
|
Provisions |
4,003 |
3,955 |
3,980 |
1,520 |
|
Deferred tax liabilities |
1,246 |
2,789 |
1,038 |
555 |
|
Current tax liabilities |
455 |
378 |
192 |
17,228 |
|
Borrowings |
14,127 |
14,325 |
15,000 |
27,805 |
|
Payables and other financial liabilities |
22,800 |
21,109 |
20,542 |
4,582 |
|
Other liabilities |
3,757 |
4,529 |
3,653 |
- |
|
Liabilities of operations classified as held for sale |
- |
1,985 |
33 |
413,220 |
|
Total liabilities |
338,840 |
318,642 |
339,305 |
432,461 |
|
Total equity and liabilities |
354,618 |
331,492 |
354,391 |
----------------------------------
Page 31
Condensed consolidated statement of cash flows
For the six month period ended 30 June 2010
The cash flows presented in this statement cover all the group's activities and include flows from both policyholder and shareholder activities. All cash and cash equivalents are available for use by the Group.
|
6 months |
Restated |
Full year |
Cash flows from operating activities |
|
|
|
Cash-generated from operations* |
5,383 |
3,907 |
3,286 |
Tax paid |
(152) |
(221) |
(601) |
Net cash from operating activities |
5,231 |
3,686 |
2,685 |
Cash flows from investing activities |
|
|
|
Acquisitions of subsidiaries, joint ventures and associates, net of cash acquired |
(156) |
(223) |
(596) |
Disposals of subsidiaries, joint ventures and associates, net of cash transferred |
49 |
(239) |
1,131 |
Disposal of minority interest in subsidiary |
15 |
- |
- |
New loans to joint ventures and associates |
- |
(3) |
(145) |
Repayment of loans by joint ventures and associates |
17 |
3 |
99 |
Net repayment of loans to joint ventures and associates |
17 |
- |
(46) |
Purchases of property and equipment |
(44) |
(73) |
(149) |
Proceeds on sale of property and equipment |
13 |
26 |
188 |
Purchases of intangible assets |
(35) |
(7) |
(30) |
Net cash (used in)/from investing activities |
(141) |
(516) |
498 |
Cash flows from financing activities |
|
|
|
Proceeds from issue of ordinary shares, net of transaction costs |
1 |
- |
1 |
Treasury shares purchased for employee trusts |
- |
- |
(53) |
New borrowings drawn down, net expenses |
286 |
665 |
4,260 |
Repayment of borrowings |
(417) |
(553) |
(3,853) |
Net (repayment)/drawdown of borrowings |
(131) |
112 |
407 |
Interest paid on borrowings |
(606) |
(705) |
(1,199) |
Preference dividends paid |
(9) |
(9) |
(17) |
Ordinary dividends paid |
(264) |
(343) |
(476) |
Coupon payments on direct capital instrument |
- |
- |
(61) |
Capital contributions from non-controlling interests |
1 |
6 |
6 |
Dividends paid to non-controlling interests of subsidiaries |
(81) |
(36) |
(109) |
Net cash used in financing activities |
(1,089) |
(975) |
(1,501) |
Net increase in cash and cash equivalents |
4,001 |
2,195 |
1,682 |
Cash and cash equivalents at 1 January |
24,251 |
23,531 |
23,531 |
Effect of exchange rate changes on cash and cash equivalents |
(961) |
(1,649) |
(962) |
Cash and cash equivalents at 30 June/31 December |
27,291 |
24,077 |
24,251 |
* Cash generated from operations is stated after net purchases/sales of investment property, loans and financial investments
Of the total cash and cash equivalents, nil (30 June 2009: £192 million; 31 December 2009: nil) was classified as held for sale (see note A3 c (ii)).
Page 32
Notes to the condensed financial statements
A1 - Basis of preparation
(a)The condensed financial statements for the six months to 30 June 2010 have been prepared using International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB) and endorsed by the European Union (EU). These include IAS 34, Interim Financial Reporting, which specifically addresses the contents of interim condensed financial statements. The results apply the accounting policies set out in Aviva plc's 2009 Annual Report and Accounts, except as below.
In 2008, the IASB issued a revised version of IFRS 3, Business Combinations, which introduced a number of changes in accounting for such transactions that impact the amount of goodwill recognised, the reported results in the period an acquisition occurs, and future reported results. A consequential amendment to IAS 27, Consolidated and Separate Financial Statements, requires a change in the ownership interest of a subsidiary (without loss of control) to be accounted for as an equity transaction, rather than giving rise to goodwill or a gain or loss. Other consequential amendments were made to IAS 7, Statement of Cash Flows, IAS 12, Income Taxes, IAS 21, The Effects of Changes in Foreign Exchange Rates, IAS 28, Investments in Associates, and IAS 31, Interests in Joint Ventures.
During 2008 and 2009, the IASB also issued amendments to IFRS 1, First Time Adoption of IFRS, IFRS 2, Share-Based Payment, IAS 39, Financial Instruments: Recognition and Measurement, and the results of its annual improvements project. IFRIC interpretation 17, Distributions of Non-cash Assets to Owners, issued in 2008, has now been endorsed by the EU.
These are all applicable for the first time in the current accounting period and are now reflected in the Group's financial reporting, with no material impact.
The results for the six months to 30 June 2010 and 2009 are unaudited but have been reviewed by the auditor, Ernst & Young LLP. The interim results do not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The results for the full year 2009 have been taken from the Group's 2009 Annual Report and Accounts and do not in themselves constitute statutory accounts. The auditor has reported on the 2009 financial statements and the report was unqualified and did not contain a Statement under section 498 (2) or (3) of the Companies Act 2006. The Group's 2009 Report and Accounts have been filed with the Registrar of Companies.
After making enquiries, the directors have a reasonable expectation that the Company and the group as a whole have adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements.
(b) Items included in the financial statements of each of the group's entities are measured in the currency of the primary economic environment in which that entity operates (the "functional currency"). The consolidated financial statements are stated in sterling, which is the Company's functional and presentational currency. Unless otherwise noted, the amounts shown in the financial statements are in millions of pounds sterling (£m). As supplementary information, consolidated financial information is also presented in euros.
(c) Restatement of prior period figures
The following restatements were actioned in the Group's 2009 financial statements. As these restatements took place in the second half of 2009, the comparative figures for the six months to 30 June 2009 are now restated in this report.
(i) During 2009, the Group undertook a review of our accounting policy for cash and cash equivalents. Previously, we defined these as normally having a maturity of three months or less from date of acquisition. To avoid ambiguity, our accounting policy has been refined to impose a cut-off date of exactly three months, allowing us to delete "normally" from the policy wording. This refinement of policy resulted in a reclassification of certain short-dated instruments between cash and cash equivalents and financial investments.
The impact of this refinement was to increase financial investments and reduce cash and cash equivalents at 1 January 2009 and 30 June 2009 by £538 million and £518 million respectively compared to the amounts previously stated. As a consequence of this, cash flows from operating activities for the six month period to 30 June 2009 have decreased by £51 million, with the effect of exchange rate movements accounting for the remaining £71 million.
(ii) During 2009, the Group's Dutch subsidiary, Delta Lloyd, carried out a review of the way it had been applying IAS 19, Employee Benefits, in its own financial statements where the corridor method of smoothing actuarial gains and losses in its pension schemes is followed; in accounting for its self-insured pension obligations and intercompany eliminations; and in its reporting to Group where the corridor accounting is reversed. The review concluded that errors had been made locally in applying IAS 19 on the transition to IFRS and in subsequent years, such that gains on certain assets had been reported in provisions, to be released over time, rather than through other comprehensive income. The impact of correcting these errors was to reduce other liabilities by £170 million as at 1 January 2009, increase deferred tax liabilities by £43 million and increase retained earnings at that date by £127 million.
Page 33
A2 - Exchange rates
The group's principal overseas operations during the period were located within the Eurozone and the United States. The results and cash flows of these operations have been translated at the average rates for the period and the assets and liabilities have been translated at the period end rates as follows:
|
6 months 2010 |
6 months |
Full year |
Eurozone |
|
|
|
- Average rate (€1 equals) |
£0.87 |
£0.89 |
£0.88 |
- Period end rate (€1 equals) |
£0.82 |
£0.85 |
£0.88 |
United States |
|
|
|
- Average rate ($US1 equals) |
£0.65 |
£0.67 |
£0.64 |
- Period end rate ($US1 equals) |
£0.67 |
£0.61 |
£0.62 |
Total foreign currency movements during the period resulted in a loss recognised in the income statement of £22 million (30 June 2009: £111 million gain; 31 December 2009: £154 million gain).
A3 - Subsidiaries
(a) Acquisitions
On 24 February 2010, the Group acquired 100% of River Road Asset Management ("River Road"), a US equity manager, to support the expansion of Aviva Investors' third party institutional asset management business. The total consideration was estimated as £83 million (US$128 million), of which £37 million (US$57 million) was paid in cash on completion. The balance comprises undiscounted contingent consideration.
The contingent consideration arrangement requires the Group to pay amounts over the next five years, based on a multiple of the earnings (1.0792 times) during that period, up to a maximum of £70 million (US$108 million). The potential undiscounted amount of all future payments that the Group could be required to make under the contingent consideration arrangement is between £26 million (US$41 million) and £53 million (US$82 million). A fair value liability of £24 million, using a discount rate of 17%, has been recognised for potential consideration that is payable in 2014, 2015 and 2016.
The acquisition has given rise to goodwill of £29 million, calculated as follows:
|
£m |
Purchase cost: |
|
Cash paid |
37 |
Contingent consideration arrangement (fair value) |
24 |
Total consideration |
61 |
The estimated book and fair values of the assets and liabilities at the acquisition date were:
|
Book value |
Fair value and accounting policy adjustments |
Fair value |
Assets |
|
|
|
Intangible assets |
- |
31 |
31 |
Receivables and other assets |
3 |
- |
3 |
Total assets |
3 |
31 |
34 |
Liabilities |
|
|
|
Payables and other liabilities |
(2) |
- |
(2) |
Total liabilities |
(2) |
- |
(2) |
Total identifiable net assets |
1 |
31 |
32 |
Goodwill arising on acquisition |
|
|
29 |
The assets and liabilities as at the acquisition date are stated at their provisional fair values and may be amended until 23 February 2011. The fair value adjustment for intangible assets relates to customer relationships acquired. Goodwill of £29 million arising from this acquisition consists largely of new business and new product introductions.
Page 34
A3 - Subsidiaries continued
(b) Disposal of subsidiaries and associates
The profit on the disposal of subsidiaries and associates comprises:
|
6 months |
6 months |
Full year |
United Kingdom (see (i) below) |
4 |
- |
- |
France (see (ii) below) |
24 |
- |
- |
Netherlands |
- |
20 |
31 |
Australia |
- |
- |
122 |
Profit on disposal before tax |
28 |
20 |
153 |
Tax on profit on disposal |
- |
- |
- |
Profit on disposal after tax |
28 |
20 |
153 |
On 30 June 2010, the Group sold its wholly-owned subsidiaries, RAC France SA and RAC Service Europe SA, to their executive management for a consideration of £17 million. These companies had total assets of £48 million (comprising investments of £25 million, receivables of £20 million and other assets of £3 million) and total liabilities of £36 million (insurance liabilities of £23 million and other liabilities of £13 million), giving net assets of £12 million and a profit on disposal after transaction costs of £4 million. The Group's French subsidiary, Aviva Assurances SA, has acquired 17.5% of the shares in both companies.
On 17 February 2010, the Group sold its 35% holding in Sogessur SA to that company's main shareholder, Société Générale, for a consideration of £35 million, realising a profit on disposal of £24 million.
(c) Operations and assets classified as held for sale
Assets held for sale as at 30 June 2010 comprise:
|
30 June |
30 June |
31 December |
Property and equipment held for sale (see (i) below) |
- |
106 |
- |
Assets of operations classified as held for sale (see (ii) below) |
6 |
2,345 |
53 |
Total assets classified as held for sale |
6 |
2,451 |
53 |
Property and equipment held for sale at 30 June 2009 related to the UK data centres which were sold during the second half of 2009.
The assets and liabilities of operations classified as held for sale as at 30 June 2010 relate to an associate in Australia and are as follows:
|
30 June |
30 June |
31 December |
Assets |
|
|
|
Goodwill and intangible assets |
- |
1 |
- |
Interest in associate |
6 |
- |
6 |
Investments and property and equipment |
- |
2,058 |
26 |
Receivables and other financial assets |
- |
36 |
20 |
Deferred acquisition costs and other assets |
- |
18 |
- |
Prepayments and accrued income |
- |
40 |
1 |
Cash and cash equivalents |
- |
192 |
- |
Total assets |
6 |
2,345 |
53 |
Liabilities |
|
|
|
Gross insurance liabilities and liabilities for investment contracts |
- |
(1,718) |
(20) |
Payables and financial liabilities |
- |
(26) |
- |
Other liabilities |
- |
(21) |
(13) |
Tax liabilities and other provisions |
- |
(220) |
- |
Total liabilities |
- |
(1,985) |
(33) |
Net assets |
6 |
360 |
20 |
The operations disclosed as held for sale at 30 June 2009 comprised the Australian life and pensions business and wealth management platform, which were sold during the second half of 2009. The operations held for sale at 31 December 2009 related to the UK non-core operations which were sold in 2010 and the associate in Australia.
Page 35
A4 - Segmental information
(a) Operating segments
The Group has determined its operating segments along regional lines. These reflect the management structure whereby a member of the Executive Management team is accountable to the Group Chief Executive for the operating segment for which he is responsible. The activities of each operating segment are described below:
The United Kingdom comprises two operating segments - UK Life and UK General Insurance (UK GI). The principal activities of UK Life are life insurance, long-term health and accident insurance, savings, pensions and annuity business, whilst UK GI provides insurance cover to individuals and businesses, for risks associated mainly with motor vehicles, property and liability, such as employers' liability and professional indemnity liability, and medical expenses. UK GI also includes the RAC motor recovery business, the group reinsurance result and the results of run off agency business.
Activities reported in the Aviva Europe operating segment exclude operations in the UK and Delta Lloyd but include those in Russia, Turkey and UAE. Principal activities are long-term business in France, Ireland, Italy, Poland and Spain, and general insurance in France, Ireland and Italy.
The activities of Delta Lloyd comprise long-term business operations in the Netherlands, Belgium and Germany and general insurance, fund management and banking operations in the Netherlands.
Our activities in North America principally comprise our long-term business operations in the US and general insurance business operation in Canada.
Our activities in Asia Pacific principally comprise our long-term business operations in China, India, Singapore, Hong Kong, Sri Lanka, Taiwan, Malaysia, and South Korea.
Aviva Investors operates in most of the regions in which the Group operates, in particular the UK, France, the US, Canada and other international businesses, managing policyholders' and shareholders' invested funds, providing investment management services for institutional pension fund mandates and managing a range of retail investment products, including investment funds, unit trusts, OEICs and ISAs. Fund management activities of Delta Lloyd are included in the separate operating segment above.
Investment return on centrally held assets and head office expenses, such as Group treasury and finance functions, together with certain taxes and financing costs arising on central borrowings are included in "Other Group activities". Similarly, central core structural borrowings and certain tax balances are included in "Other Group activities" in the segmental statement of financial position. Also included here are consolidation and elimination adjustments.
The accounting policies of the segments are the same as those for the Group as a whole. Any transactions between the business segments are on normal commercial terms and market conditions. The Group evaluates performance of operating segments on the basis of:
(i) profit or loss from operations before tax attributable to shareholders.
(ii) profit or loss from operations before tax attributable to shareholders, adjusted for non-operating items outside the segment management's control, including investment market performance and fiscal policy changes.
Page 36
A4 - Segmental information continued
|
United Kingdom |
Europe |
|
|
|
|
|
||
|
Life |
GI# |
Aviva Europe |
Delta |
North |
Asia |
Aviva |
Other |
Total |
Gross written premiums |
3,576 |
2,157 |
7,897 |
2,515 |
3,283 |
310 |
- |
- |
19,738 |
Premiums ceded to reinsurers |
(308) |
(178) |
(233) |
(64) |
(105) |
(24) |
- |
- |
(912) |
Internal reinsurance revenue |
― |
37 |
(14) |
(5) |
(16) |
(2) |
- |
- |
― |
Net written premiums |
3,268 |
2,016 |
7,650 |
2,446 |
3,162 |
284 |
- |
- |
18,826 |
Net change in provision for unearned premiums |
(12) |
(23) |
(115) |
(90) |
5 |
(5) |
- |
- |
(240) |
Net earned premiums |
3,256 |
1,993 |
7,535 |
2,356 |
3,167 |
279 |
- |
- |
18,586 |
Fee and commission income |
167 |
138 |
269 |
149 |
29 |
3 |
164 |
- |
919 |
|
3,423 |
2,131 |
7,804 |
2,505 |
3,196 |
282 |
164 |
- |
19,505 |
Net investment income |
2,933 |
219 |
2,126 |
2,422 |
789 |
14 |
71 |
759 |
9,333 |
Inter-segment revenue |
- |
- |
- |
- |
- |
- |
90 |
- |
90 |
Share of profit/(loss) of joint ventures and associates |
77 |
- |
3 |
(6) |
- |
11 |
- |
- |
85 |
Profit on the disposal of subsidiaries and associates |
- |
4 |
24 |
- |
- |
- |
- |
- |
28 |
Segmental income* |
6,433 |
2,354 |
9,957 |
4,921 |
3,985 |
307 |
325 |
759 |
29,041 |
Claims and benefits paid, net of recoveries from reinsurers |
(4,099) |
(1,429) |
(4,807) |
(2,111) |
(1,979) |
(205) |
- |
- |
(14,630) |
Change in insurance liabilities, net of reinsurance |
(1,067) |
114 |
(445) |
(587) |
(1,238) |
(84) |
- |
- |
(3,307) |
Change in investment contract provisions |
240 |
- |
(2,696) |
(81) |
(89) |
- |
(96) |
- |
(2,722) |
Change in unallocated divisible surplus |
(62) |
- |
(531) |
(15) |
- |
55 |
- |
- |
(553) |
Amortisation of deferred acquisition costs and acquired value of in-force business |
- |
- |
(23) |
(2) |
(71) |
(2) |
- |
- |
(98) |
Depreciation and other amortisation expense |
(4) |
(22) |
(21) |
(16) |
(35) |
(2) |
(4) |
- |
(104) |
Other operating expenses |
(625) |
(798) |
(980) |
(708) |
(356) |
(66) |
(195) |
(1,013) |
(4,741) |
Impairment losses** |
(4) |
(3) |
(1) |
(46) |
(50) |
- |
- |
- |
(104) |
Inter-segment expenses |
(45) |
(2) |
(8) |
- |
(35) |
- |
- |
- |
(90) |
Finance costs |
(103) |
(10) |
(6) |
(316) |
(8) |
- |
(2) |
(165) |
(610) |
Segmental expenses |
(5,769) |
(2,150) |
(9,518) |
(3,882) |
(3,861) |
(304) |
(297) |
(1,178) |
(26,959) |
Profit/(loss) before tax |
664 |
204 |
439 |
1,039 |
124 |
3 |
28 |
(419) |
2,082 |
Tax attributable to policyholders' returns |
(25) |
- |
(6) |
- |
- |
- |
- |
- |
(31) |
Profit/(loss) before tax attributable to shareholders |
639 |
204 |
433 |
1,039 |
124 |
3 |
28 |
(419) |
2,051 |
Adjusted for non-operating items: |
|
|
|
|
|
|
|
|
|
Reclassification of corporate costs and unallocated interest |
1 |
(5) |
4 |
11 |
2 |
- |
1 |
(14) |
- |
Investment return variances and economic assumption changes on long-term business |
(199) |
- |
10 |
(951) |
68 |
10 |
- |
- |
(1,062) |
Short-term fluctuation in return on investments backing non-long-term business |
- |
(45) |
(29) |
20 |
(35) |
- |
- |
83 |
(6) |
Economic assumption changes on general insurance and health business |
- |
58 |
2 |
- |
4 |
- |
- |
- |
64 |
Impairment of goodwill |
2 |
- |
- |
- |
- |
- |
- |
- |
2 |
Amortisation and impairment of intangibles |
1 |
5 |
10 |
9 |
32 |
1 |
2 |
- |
60 |
Profit on the disposal of subsidiaries and associates |
― |
(4) |
(24) |
- |
- |
- |
- |
- |
(28) |
Integration and restructuring costs |
12 |
12 |
28 |
- |
4 |
― |
11 |
5 |
72 |
Exceptional items |
- |
- |
- |
107 |
10 |
- |
- |
- |
117 |
Operating profit/(loss) before tax attributable |
456 |
225 |
434 |
235 |
209 |
14 |
42 |
(345) |
1,270 |
* Total reported income, excluding inter-segment revenue, is split United Kingdom £8,787 million, France £4,511 million, Netherlands £4,921 million, USA £2,842 million and Rest of the World £7,935 million. Income is attributed on the basis of geographical origin which does not materially differ from revenue by geographical destination, as most risks are located in the countries where the contracts were written.
**All fair value gains and losses on available-for-sale investments are recorded in the investment valuation reserve. Where these investments are considered to be impaired, the relevant losses are then transferred to the income statement. Impairment losses, and reversal of such losses, recognised directly in other comprehensive income were £89 million and £nil respectively.
# United Kingdom General Insurance includes the Group Reinsurance business, agency run off business and the non-insurance business for the RAC.
Page 37
A4 - Segmental information continued
|
United Kingdom |
Europe |
|
|
|
|
|
||
|
Life |
GI# |
Aviva Europe |
Delta |
North |
Asia |
Aviva |
Other |
Total |
Gross written premiums |
2,898 |
2,247 |
6,808 |
2,357 |
4,272 |
278 |
- |
- |
18,860 |
Premiums ceded to reinsurers |
(330) |
(184) |
(223) |
(52) |
(120) |
(43) |
- |
- |
(952) |
Internal reinsurance revenue |
- |
28 |
(15) |
(6) |
(6) |
(1) |
- |
- |
- |
Net written premiums |
2,568 |
2,091 |
6,570 |
2,299 |
4,146 |
234 |
- |
- |
17,908 |
Net change in provision for unearned premiums |
(12) |
252 |
(85) |
(95) |
(24) |
(3) |
- |
- |
33 |
Net earned premiums |
2,556 |
2,343 |
6,485 |
2,204 |
4,122 |
231 |
- |
- |
17,941 |
Fee and commission income |
119 |
117 |
242 |
107 |
27 |
72 |
117 |
- |
801 |
|
2,675 |
2,460 |
6,727 |
2,311 |
4,149 |
303 |
117 |
- |
18,742 |
Net investment income |
(2,027) |
178 |
2,866 |
720 |
916 |
172 |
(88) |
(17) |
2,720 |
Inter-segment revenue |
- |
- |
- |
- |
- |
- |
93 |
- |
93 |
Share of loss of joint ventures and associates |
(537) |
- |
(6) |
(4) |
- |
- |
- |
- |
(547) |
Profit on the disposal of subsidiaries and associates |
- |
- |
- |
20 |
- |
- |
- |
- |
20 |
Segmental income* |
111 |
2,638 |
9,587 |
3,047 |
5,065 |
475 |
122 |
(17) |
21,028 |
Claims and benefits paid, net of recoveries from reinsurers |
(3,689) |
(1,700) |
(4,601) |
(1,750) |
(2,256) |
(146) |
- |
- |
(14,142) |
Change in insurance liabilities, net of reinsurance |
2,701 |
229 |
(1,012) |
377 |
(2,462) |
(23) |
- |
- |
(190) |
Change in investment contract provisions |
1,169 |
- |
(2,122) |
6 |
(76) |
(7) |
61 |
- |
(969) |
Change in unallocated divisible surplus |
312 |
- |
(359) |
(11) |
- |
(31) |
- |
- |
(89) |
Amortisation of deferred acquisition costs and acquired value of in-force business |
- |
- |
(23) |
(1) |
(27) |
(2) |
- |
- |
(53) |
Depreciation and other amortisation expense |
(6) |
(39) |
(24) |
(12) |
(35) |
(4) |
(3) |
- |
(123) |
Other operating expenses |
(527) |
(942) |
(964) |
(556) |
(33) |
(149) |
(152) |
(191) |
(3,514) |
Impairment losses** |
- |
(42) |
- |
(366) |
(56) |
- |
- |
- |
(464) |
Inter-segment expenses |
(54) |
(2) |
(7) |
- |
(30) |
(1) |
1 |
- |
(93) |
Finance costs |
(144) |
(9) |
(6) |
(371) |
(12) |
- |
- |
(173) |
(715) |
Segmental expenses |
(238) |
(2,505) |
(9,118) |
(2,684) |
(4,987) |
(363) |
(93) |
(364) |
(20,352) |
Profit/(loss) before tax |
(127) |
133 |
469 |
363 |
78 |
112 |
29 |
(381) |
676 |
Tax attributable to policyholders' returns |
301 |
- |
(34) |
- |
- |
(3) |
- |
- |
264 |
Profit/(loss) before tax attributable to shareholders |
174 |
133 |
435 |
363 |
78 |
109 |
29 |
(381) |
940 |
Adjusted for non-operating items: |
|
|
|
|
|
|
|
|
|
Reclassification of corporate costs and unallocated interest |
- |
9 |
12 |
15 |
8 |
- |
1 |
(45) |
- |
Investment return variances and economic assumption changes on long-term business |
124 |
- |
(17) |
(244) |
30 |
(48) |
- |
- |
(155) |
Short-term fluctuation in return on investments backing non-long-term business |
- |
90 |
(40) |
68 |
(41) |
- |
- |
48 |
125 |
Economic assumption changes on general insurance and health business |
- |
(54) |
2 |
- |
- |
- |
- |
- |
(52) |
Impairment of goodwill |
5 |
- |
- |
- |
- |
- |
- |
- |
5 |
Amortisation and impairment of intangibles |
1 |
9 |
9 |
8 |
28 |
2 |
1 |
- |
58 |
Profit on the disposal of subsidiaries and associates |
- |
- |
- |
(20) |
- |
- |
- |
- |
(20) |
Integration and restructuring costs |
46 |
76 |
13 |
3 |
- |
- |
5 |
5 |
148 |
Operating profit/(loss) before tax attributable |
350 |
263 |
414 |
193 |
103 |
63 |
36 |
(373) |
1,049 |
* Total reported income, excluding inter-segment revenue, is split United Kingdom £2,749 million, France £5,030 million, Netherlands £3,047 million, USA £4,074 million and Rest of the World £6,035 million. Income is attributed on the basis of geographical origin which does not materially differ from revenue by geographical destination, as most risks are located in the countries where the contracts were written.
** All fair value gains and losses on available-for-sale investments are recorded in the investment valuation reserve. Where these investments are considered to be impaired, the relevant losses are then transferred to the income statement. Impairment losses recognised directly in equity were £422 million.
# United Kingdom GI includes the group reinsurance business, agency run off business and the non-insurance business for the RAC.
Page 38
A4 - Segmental information continued
|
United Kingdom |
Europe |
|
|
|
|
|
||
|
Life |
GI# |
Aviva Europe |
Delta |
North |
Asia |
Aviva |
Other |
Total |
Gross written premiums |
6,086 |
4,239 |
12,936 |
4,482 |
6,413 |
534 |
- |
- |
34,690 |
Premiums ceded to reinsurers |
(1,311) |
(355) |
(468) |
(134) |
(231) |
(77) |
- |
- |
(2,576) |
Internal reinsurance revenue |
- |
28 |
(13) |
(7) |
(6) |
(2) |
- |
- |
- |
Net written premiums |
4,775 |
3,912 |
12,455 |
4,341 |
6,176 |
455 |
- |
- |
32,114 |
Net change in provision for unearned premiums |
2 |
607 |
(16) |
6 |
(35) |
(5) |
- |
- |
559 |
Net earned premiums |
4,777 |
4,519 |
12,439 |
4,347 |
6,141 |
450 |
- |
- |
32,673 |
Fee and commission income |
261 |
272 |
558 |
226 |
55 |
121 |
296 |
- |
1,789 |
|
5,038 |
4,791 |
12,997 |
4,573 |
6,196 |
571 |
296 |
- |
34,462 |
Net investment income |
8,199 |
553 |
10,184 |
3,172 |
2,242 |
586 |
157 |
(121) |
24,972 |
Inter-segment revenue |
- |
- |
- |
- |
- |
- |
202 |
- |
202 |
Share of loss of joint ventures and associates |
(416) |
- |
(36) |
(41) |
- |
(11) |
- |
- |
(504) |
Profit on the disposal of subsidiaries and associates |
- |
- |
- |
31 |
- |
122 |
- |
- |
153 |
Segmental income* |
12,821 |
5,344 |
23,145 |
7,735 |
8,438 |
1,268 |
655 |
(121) |
59,285 |
Claims and benefits paid, net of recoveries from reinsurers |
(7,313) |
(3,409) |
(8,871) |
(3,567) |
(4,110) |
(279) |
- |
- |
(27,549) |
Change in insurance liabilities, net of reinsurance |
663 |
531 |
(2,321) |
(1,448) |
(2,895) |
(212) |
- |
- |
(5,682) |
Change in investment contract provisions |
(4,008) |
- |
(6,451) |
(239) |
(128) |
(148) |
(211) |
- |
(11,185) |
Change in unallocated divisible surplus |
872 |
- |
(2,280) |
(68) |
- |
(71) |
- |
- |
(1,547) |
Amortisation of deferred acquisition costs and acquired value of in-force business |
(46) |
- |
(47) |
(3) |
(149) |
(4) |
- |
- |
(249) |
Depreciation and other amortisation expense |
(45) |
(72) |
(60) |
(35) |
(77) |
(6) |
(5) |
- |
(300) |
Other operating expenses |
(1,804) |
(1,893) |
(2,107) |
(1,248) |
(653) |
(246) |
(348) |
(306) |
(8,605) |
Impairment losses** |
- |
(42) |
(17) |
(445) |
(104) |
- |
- |
- |
(608) |
Inter-segment expenses |
(119) |
(6) |
(15) |
- |
(60) |
(1) |
- |
(1) |
(202) |
Finance costs |
(254) |
(19) |
(13) |
(672) |
(18) |
- |
- |
(360) |
(1,336) |
Segmental expenses |
(12,054) |
(4,910) |
(22,182) |
(7,725) |
(8,194) |
(967) |
(564) |
(667) |
(57,263) |
Profit/(loss) before tax |
767 |
434 |
963 |
10 |
244 |
301 |
91 |
(788) |
2,022 |
Tax attributable to policyholders' returns |
(156) |
- |
(32) |
- |
- |
(29) |
- |
- |
(217) |
Profit/(loss) before tax attributable to shareholders |
611 |
434 |
931 |
10 |
244 |
272 |
91 |
(788) |
1,805 |
Adjusted for non-operating items: |
|
|
|
|
|
|
|
|
|
Reclassification of corporate costs and unallocated interest |
1 |
(10) |
13 |
29 |
10 |
- |
1 |
(44) |
- |
Investment return variances and economic assumption changes on long-term business |
83 |
- |
(194) |
348 |
(87) |
(75) |
- |
- |
75 |
Short-term fluctuation in return on investments backing non- long-term business |
- |
(62) |
(92) |
23 |
(79) |
- |
- |
115 |
(95) |
Economic assumption changes on general insurance and health business |
- |
(55) |
2 |
- |
(4) |
- |
- |
- |
(57) |
Impairment of goodwill |
35 |
- |
26 |
1 |
- |
- |
- |
- |
62 |
Amortisation and impairment of intangibles |
3 |
18 |
31 |
19 |
69 |
2 |
2 |
- |
144 |
Profit on the disposal of subsidiaries and associates |
- |
- |
- |
(31) |
- |
(122) |
- |
- |
(153) |
Integration and restructuring costs |
89 |
114 |
64 |
- |
- |
- |
21 |
(2) |
286 |
Exceptional items |
(163) |
42 |
16 |
- |
60 |
- |
- |
- |
(45) |
Operating profit/(loss) before tax attributable |
659 |
481 |
797 |
399 |
213 |
77 |
115 |
(719) |
2,022 |
* Total reported income, excluding inter-segment revenue, is split United Kingdom £18,165 million, France £12,890 million, Netherlands £7,735 million, USA £6,350 million and Rest of the World £14,545 million. Income is attributed on the basis of geographical origin which does not materially differ from revenue by geographical destination, as most risks are located in the countries where the contracts were written.
** All fair value gains and losses on available-for-sale investments are recorded in the investment valuation reserve. Where these investments are considered to be impaired, the relevant losses are then transferred to the income statement. Impairment losses, and reversal of such losses, recognised directly in other comprehensive income were £3 million and £nil respectively.
# United Kingdom General Insurance includes the Group Reinsurance business, agency run off business and the non-insurance business for the RAC.
Page 39
A4 - Segmental information continued
|
United Kingdom |
Europe |
|
|
|
|
|
||
|
Life |
GI |
Aviva |
Delta Lloyd |
North |
Asia |
Aviva |
Other |
Total |
Goodwill |
31 |
1,208 |
884 |
294 |
875 |
54 |
31 |
- |
3,377 |
Acquired value of in-force business and intangible assets |
16 |
244 |
1,064 |
77 |
1,183 |
18 |
40 |
- |
2,642 |
Interests in, and loans to, joint ventures and associates |
2,096 |
- |
332 |
347 |
2 |
342 |
16 |
4 |
3,139 |
Property and equipment |
104 |
106 |
92 |
243 |
126 |
4 |
11 |
- |
686 |
Investment property |
7,766 |
86 |
1,246 |
1,985 |
9 |
(6) |
915 |
535 |
12,536 |
Loans |
19,396 |
557 |
910 |
18,016 |
2,352 |
38 |
- |
125 |
41,394 |
Financial investments |
74,650 |
2,507 |
89,993 |
31,676 |
31,416 |
2,424 |
1,069 |
2,847 |
236,582 |
Deferred acquisition costs |
1,312 |
682 |
646 |
202 |
2,242 |
6 |
- |
- |
5,090 |
Other assets |
15,752 |
3,668 |
18,481 |
4,062 |
3,402 |
442 |
587 |
2,778 |
49,172 |
Total assets |
121,123 |
9,058 |
113,648 |
56,902 |
41,607 |
3,322 |
2,669 |
6,289 |
354,618 |
Insurance liabilities |
|
|
|
|
|
|
|
|
|
Long-term business and outstanding claims provisions |
63,169 |
5,358 |
35,498 |
28,946 |
30,588 |
2,323 |
- |
- |
165,882 |
Unearned premiums |
184 |
2,204 |
1,013 |
417 |
1,104 |
35 |
- |
- |
4,957 |
Other insurance liabilities |
- |
79 |
105 |
59 |
101 |
(1) |
- |
- |
343 |
Liability for investment contracts |
38,720 |
- |
60,114 |
3,127 |
3,090 |
- |
2,152 |
- |
107,203 |
Unallocated divisible surplus |
1,910 |
- |
2,145 |
140 |
- |
30 |
- |
- |
4,225 |
Net asset value attributable to unitholders |
981 |
- |
4,589 |
646 |
- |
- |
- |
3,626 |
9,842 |
External borrowings |
2,414 |
8 |
137 |
6,173 |
195 |
- |
- |
5,200 |
14,127 |
Other liabilities, including inter-segment liabilities |
9,347 |
(347) |
3,883 |
13,352 |
2,675 |
173 |
347 |
2,831 |
32,261 |
Total liabilities |
116,725 |
7,302 |
107,484 |
52,860 |
37,753 |
2,560 |
2,499 |
11,657 |
338,840 |
Total equity |
|
|
|
|
|
|
|
|
15,778 |
Total equity and liabilities |
|
|
|
|
|
|
|
|
354,618 |
Capital expenditure (excluding business combinations) |
- |
4 |
11 |
26 |
33 |
- |
2 |
- |
76 |
External borrowings by holdingcompanies within the Group which are not allocated to operating companies are included in "Other Group activities".
|
United Kingdom |
Europe |
|
|
|
|
|
||
|
Life |
GI |
Aviva |
Delta Lloyd |
North |
Asia |
Aviva |
Other |
Restated |
Goodwill |
52 |
1,209 |
941 |
305 |
804 |
48 |
2 |
- |
3,361 |
Acquired value of in-force business and intangible assets |
63 |
256 |
1,149 |
76 |
1,692 |
21 |
12 |
- |
3,269 |
Interests in, and loans to, joint ventures and associates |
1,634 |
- |
354 |
198 |
1 |
258 |
15 |
- |
2,460 |
Property and equipment |
99 |
152 |
131 |
277 |
110 |
25 |
10 |
1 |
805 |
Investment property |
7,416 |
128 |
1,319 |
2,078 |
6 |
18 |
571 |
682 |
12,218 |
Loans |
19,433 |
770 |
946 |
16,618 |
1,916 |
33 |
2 |
- |
39,718 |
Financial investments |
65,080 |
2,491 |
83,074 |
29,155 |
24,789 |
1,810 |
1,390 |
3,757 |
211,546 |
Deferred acquisition costs |
1,255 |
916 |
725 |
190 |
2,794 |
12 |
- |
- |
5,892 |
Other assets |
17,143 |
4,671 |
17,732 |
4,752 |
4,775 |
2,670 |
609 |
(129) |
52,223 |
Total assets |
112,175 |
10,593 |
106,371 |
53,649 |
36,887 |
4,895 |
2,611 |
4,311 |
331,492 |
Insurance liabilities |
|
|
|
|
|
|
|
|
|
Long-term business and outstanding claims provisions |
59,385 |
5,863 |
35,335 |
27,713 |
26,141 |
1,785 |
- |
- |
156,222 |
Unearned premiums |
185 |
2,644 |
961 |
460 |
946 |
24 |
- |
- |
5,220 |
Other insurance liabilities |
- |
91 |
99 |
59 |
88 |
(4) |
- |
- |
333 |
Liability for investment contracts |
34,072 |
- |
55,498 |
2,885 |
2,963 |
- |
2,123 |
- |
97,541 |
Unallocated divisible surplus |
2,269 |
- |
(142) |
119 |
- |
37 |
- |
- |
2,283 |
Net asset value attributable to unitholders |
833 |
- |
3,878 |
591 |
- |
- |
- |
2,671 |
7,973 |
External borrowings |
2,485 |
10 |
149 |
6,260 |
183 |
- |
- |
5,238 |
14,325 |
Other liabilities, including inter-segment liabilities |
9,616 |
352 |
4,103 |
12,083 |
3,745 |
2,110 |
345 |
2,391 |
34,745 |
Total liabilities |
108,845 |
8,960 |
99,881 |
50,170 |
34,066 |
3,952 |
2,468 |
10,300 |
318,642 |
Total equity |
|
|
|
|
|
|
|
|
12,850 |
Total equity and liabilities |
|
|
|
|
|
|
|
|
331,492 |
Capital expenditure (excluding business combinations) |
- |
13 |
9 |
13 |
41 |
3 |
2 |
- |
81 |
-------------------------------
Page 40
A4 - Segmental information continued
|
United Kingdom |
Europe |
|
|
|
|
|
||
|
Life |
GI |
Aviva |
Delta Lloyd |
North |
Asia |
Aviva |
Other |
Total |
Goodwill |
31 |
1,208 |
959 |
319 |
812 |
50 |
2 |
- |
3,381 |
Acquired value of in-force business and intangible assets |
17 |
249 |
1,190 |
71 |
1,302 |
19 |
12 |
- |
2,860 |
Interests in, and loans to, joint ventures and associates |
1,957 |
- |
348 |
379 |
2 |
277 |
15 |
4 |
2,982 |
Property and equipment |
112 |
127 |
105 |
282 |
111 |
5 |
10 |
1 |
753 |
Investment property |
7,369 |
89 |
1,342 |
2,183 |
6 |
- |
698 |
735 |
12,422 |
Loans |
18,348 |
600 |
992 |
18,797 |
2,177 |
35 |
5 |
125 |
41,079 |
Financial investments |
73,788 |
2,477 |
95,086 |
32,009 |
27,371 |
2,169 |
1,095 |
4,684 |
238,679 |
Deferred acquisition costs |
1,313 |
717 |
732 |
198 |
2,348 |
8 |
- |
- |
5,316 |
Other assets |
14,942 |
3,847 |
19,169 |
4,364 |
3,030 |
379 |
654 |
534 |
46,919 |
Total assets |
117,877 |
9,314 |
119,923 |
58,602 |
37,159 |
2,942 |
2,491 |
6,083 |
354,391 |
Insurance liabilities |
|
|
|
|
|
|
|
|
|
Long-term business and outstanding claims provisions |
62,043 |
5,410 |
38,422 |
30,818 |
27,201 |
2,062 |
- |
- |
165,956 |
Unearned premiums |
173 |
2,240 |
956 |
347 |
1,040 |
25 |
- |
- |
4,781 |
Other insurance liabilities |
- |
79 |
116 |
63 |
98 |
(1) |
- |
- |
355 |
Liability for investment contracts |
39,322 |
- |
62,477 |
3,335 |
2,911 |
- |
1,970 |
- |
110,015 |
Unallocated divisible surplus |
1,849 |
- |
1,787 |
150 |
- |
80 |
- |
- |
3,866 |
Net asset value attributable to unitholders |
875 |
- |
5,257 |
721 |
- |
- |
- |
3,041 |
9,894 |
External borrowings |
2,518 |
10 |
141 |
6,830 |
183 |
- |
- |
5,318 |
15,000 |
Other liabilities, including inter-segment liabilities |
6,668 |
(585) |
4,282 |
12,529 |
2,450 |
140 |
320 |
3,634 |
29,438 |
Total liabilities |
113,448 |
7,154 |
113,438 |
54,793 |
33,883 |
2,306 |
2,290 |
11,993 |
339,305 |
Total equity |
|
|
|
|
|
|
|
|
15,086 |
Total equity and liabilities |
|
|
|
|
|
|
|
|
354,391 |
Capital expenditure (excluding business combinations) |
38 |
23 |
40 |
24 |
65 |
3 |
4 |
- |
197 |
(b) Further analysis by products and services
The Group's results can be further analysed by products and services which comprise long-term business, general insurance and health, fund management and other activities.
Our long-term business comprises life insurance, long-term health and accident insurance, savings, pensions and annuity business written by our life insurance subsidiaries, including managed pension fund business and our share of the other life and related business written in our associates and joint ventures, as well as lifetime mortgage business written in the UK.
Our general insurance and health business provides insurance cover to individuals and businesses, for risks associated mainly with motor vehicles, property and liability, such as employers' liability and professional indemnity liability, and medical expenses.
Our fund management business invests policyholders' and shareholders' funds, provides investment management services for institutional pension fund mandates and manages a range of retail investment products, including investment funds, unit trusts, OEICs and ISAs. Clients include Aviva Group businesses and third-party financial institutions, pension funds, public sector organisations, investment professionals and private investors.
Other includes the RAC non-insurance operations, our banking businesses, service companies, head office expenses, such as Group treasury and finance functions, and certain financing costs and taxes not allocated to business segments.
Page 41
A4 - Segmental information continued
|
Long-term |
General insurance |
Fund management |
Other† |
Total |
Gross written premiums* |
14,312 |
5,426 |
- |
- |
19,738 |
Premiums ceded to reinsurers |
(530) |
(382) |
- |
- |
(912) |
Net written premiums |
13,782 |
5,044 |
- |
- |
18,826 |
Net change in provision for unearned premiums |
1 |
(241) |
- |
- |
(240) |
Net earned premiums |
13,783 |
4,803 |
- |
- |
18,586 |
Fee and commission income |
357 |
56 |
246 |
260 |
919 |
|
14,140 |
4,859 |
246 |
260 |
19,505 |
Net investment income |
7,720 |
414 |
8 |
1,191 |
9,333 |
Inter-segment revenue |
- |
- |
91 |
- |
91 |
Share of profit/(loss) of joint ventures and associates |
94 |
- |
(4) |
(5) |
85 |
Profit on the disposal of subsidiaries and associates |
- |
- |
- |
28 |
28 |
Segmental income |
21,954 |
5,273 |
341 |
1,474 |
29,042 |
Claims and benefits paid, net of recoveries from reinsurers |
(11,322) |
(3,308) |
- |
- |
(14,630) |
Change in insurance liabilities, net of reinsurance |
(3,368) |
61 |
- |
- |
(3,307) |
Change in investment contract provisions |
(2,722) |
- |
- |
- |
(2,722) |
Change in unallocated divisible surplus |
(553) |
- |
- |
- |
(553) |
Amortisation of deferred acquisition costs and acquired value of in-force business |
(98) |
- |
- |
- |
(98) |
Depreciation and other amortisation expense |
(54) |
(14) |
(5) |
(31) |
(104) |
Other operating expenses |
(1,534) |
(1,514) |
(272) |
(1,421) |
(4,741) |
Impairment losses |
(88) |
(6) |
- |
(10) |
(104) |
Inter-segment expenses |
(86) |
(5) |
- |
- |
(91) |
Finance costs |
(82) |
(14) |
(22) |
(492) |
(610) |
Segmental expenses |
(19,907) |
(4,800) |
(299) |
(1,954) |
(26,960) |
Tax attributable to policyholder returns |
(31) |
- |
- |
- |
(31) |
Profit/(loss) before tax attributable to shareholders |
2,016 |
473 |
42 |
(480) |
2,051 |
Adjusted for non-operating items |
(888) |
52 |
14 |
41 |
(781) |
Operating profit/(loss) before tax attributable to shareholders' profits |
1,128 |
525 |
56 |
(439) |
1,270 |
* Gross written premiums includes inward reinsurance premiums assumed from other companies amounting to £156 million, of which £86 million relates to property and liability insurance and £70 million relates to long-term business.
** General insurance and health business segment includes gross written premiums of £492 million relating to health business. The remaining business relates to property and liability insurance.
† Other includes the RAC non-insurance operations, our banking business, head office expenses, such as group treasury and finance functions, and certain financing costs and taxes not allocated to business segments.
|
Long-term |
General insurance |
Fund |
Other† |
Total |
Gross written premiums* |
13,540 |
5,320 |
- |
- |
18,860 |
Premiums ceded to reinsurers |
(579) |
(373) |
- |
- |
(952) |
Net written premiums |
12,961 |
4,947 |
- |
- |
17,908 |
Net change in provision for unearned premiums |
- |
33 |
- |
- |
33 |
Net earned premiums |
12,961 |
4,980 |
- |
- |
17,941 |
Fee and commission income |
314 |
78 |
238 |
171 |
801 |
|
13,275 |
5,058 |
238 |
171 |
18,742 |
Net investment income |
1,956 |
498 |
1 |
265 |
2,720 |
Inter-segment revenue |
- |
- |
86 |
- |
86 |
Share of (loss)/profit of joint ventures and associates |
(534) |
1 |
(12) |
(2) |
(547) |
Profit on the disposal of subsidiaries and associates |
- |
- |
- |
20 |
20 |
Segmental income |
14,697 |
5,557 |
313 |
454 |
21,021 |
Claims and benefits paid, net of recoveries from reinsurers |
(10,641) |
(3,501) |
- |
- |
(14,142) |
Change in insurance liabilities, net of reinsurance |
(454) |
264 |
- |
- |
(190) |
Change in investment contract provisions |
(969) |
- |
- |
- |
(969) |
Change in unallocated divisible surplus |
(89) |
- |
- |
- |
(89) |
Amortisation of deferred acquisition costs and acquired value of in-force business |
(53) |
- |
- |
- |
(53) |
Depreciation and other amortisation expense |
(58) |
(21) |
(3) |
(41) |
(123) |
Other operating expenses |
(1,066) |
(1,760) |
(257) |
(431) |
(3,514) |
Impairment losses |
(365) |
(83) |
- |
(16) |
(464) |
Inter-segment expenses |
(81) |
(5) |
- |
- |
(86) |
Finance costs |
(183) |
(11) |
(26) |
(495) |
(715) |
Segmental expenses |
(13,959) |
(5,117) |
(286) |
(983) |
(20,345) |
Tax attributable to policyholder returns |
264 |
- |
- |
- |
264 |
Profit/(loss) before tax attributable to shareholders |
1,002 |
440 |
27 |
(529) |
940 |
Adjusted for non-operating items |
(62) |
105 |
8 |
58 |
109 |
Operating profit/(loss) before tax attributable to shareholders' profits |
940 |
545 |
35 |
(471) |
1,049 |
* Gross written premiums includes inward reinsurance premiums assumed from other companies amounting to £91 million, of which £16 million relates to property and liability insurance £75 million to long-term business.
** General insurance and health business segment includes gross written premiums of £441 million relating to health business. The remaining business relates to property and liability insurance.
† Other includes the RAC non-insurance operations, our banking business, head office expenses, such as group treasury and finance functions, and certain financing costs and taxes not allocated to business segments.
Page 42
A4 - Segmental information continued
|
Long-term |
General insurance |
Fund |
Other† |
Total |
Gross written premiums* |
24,722 |
9,968 |
- |
- |
34,690 |
Premiums ceded to reinsurers |
(1,801) |
(775) |
- |
- |
(2,576) |
Net written premiums |
22,921 |
9,193 |
- |
- |
32,114 |
Net change in provision for unearned premiums |
- |
559 |
- |
- |
559 |
Net earned premiums |
22,921 |
9,752 |
- |
- |
32,673 |
Fee and commission income |
703 |
131 |
548 |
407 |
1,789 |
|
23,624 |
9,883 |
548 |
407 |
34,462 |
Net investment income |
23,126 |
1,272 |
6 |
568 |
24,972 |
Inter-segment revenue |
- |
- |
189 |
- |
189 |
Share of (loss)/profit of joint ventures and associates |
(449) |
2 |
(16) |
(41) |
(504) |
(Loss)/profit on the disposal of subsidiaries and associates |
(4) |
- |
- |
157 |
153 |
Segmental income |
46,297 |
11,157 |
727 |
1,091 |
59,272 |
Claims and benefits paid, net of recoveries from reinsurers |
(20,442) |
(7,107) |
- |
- |
(27,549) |
Change in insurance liabilities, net of reinsurance |
(6,229) |
547 |
- |
- |
(5,682) |
Change in investment contract provisions |
(11,185) |
- |
- |
- |
(11,185) |
Change in unallocated divisible surplus |
(1,547) |
- |
- |
- |
(1,547) |
Amortisation of deferred acquisition costs and acquired value of in-force business |
(249) |
- |
- |
- |
(249) |
Depreciation and other amortisation expense |
(147) |
(53) |
(7) |
(93) |
(300) |
Other operating expenses |
(3,192) |
(3,465) |
(554) |
(1,394) |
(8,605) |
Impairment losses |
(429) |
(85) |
- |
(94) |
(608) |
Inter-segment expenses |
(178) |
(11) |
- |
- |
(189) |
Finance costs |
(278) |
(24) |
(58) |
(976) |
(1,336) |
Segmental expenses |
(43,876) |
(10,198) |
(619) |
(2,557) |
(57,250) |
Tax attributable to policyholder returns |
(217) |
- |
- |
- |
(217) |
Profit/(loss) before tax attributable to shareholders |
2,204 |
959 |
108 |
(1,466) |
1,805 |
Adjusted for non-operating items |
(317) |
1 |
25 |
508 |
217 |
Operating profit/(loss) before tax attributable to shareholders' profits |
1,887 |
960 |
133 |
(958) |
2,022 |
* Gross written premiums includes inward reinsurance premiums assumed from other companies amounting to £207 million, of which £51million relates to property and liability insurance and £156 million relates to long-term business.
** General insurance and health business segment includes gross written premiums of £841million relating to health business. The remaining business relates to property and liability insurance.
† Other includes the RAC non-insurance operations, our banking business, head office expenses, such as group treasury and finance functions, and certain financing costs and taxes not allocated to business segments.
|
Long-term |
General insurance |
Fund management |
Other |
Total |
Goodwill |
1,620 |
451 |
31 |
1,275 |
3,377 |
Acquired value of in-force business and intangible assets |
2,147 |
365 |
60 |
70 |
2,642 |
Interests in, and loans to, joint ventures and associates |
3,044 |
4 |
43 |
48 |
3,139 |
Property and equipment |
357 |
42 |
13 |
274 |
686 |
Investment property |
11,718 |
188 |
- |
630 |
12,536 |
Loans |
27,560 |
722 |
- |
13,112 |
41,394 |
Financial investments |
220,884 |
11,368 |
55 |
4,275 |
236,582 |
Deferred acquisition costs |
3,852 |
1,218 |
17 |
3 |
5,090 |
Other assets |
38,225 |
7,509 |
871 |
2,567 |
49,172 |
Total assets |
309,407 |
21,867 |
1,090 |
22,254 |
354,618 |
Gross insurance liabilities |
153,759 |
17,423 |
- |
- |
171,182 |
Gross liabilities for investment contracts |
107,203 |
- |
- |
- |
107,203 |
Unallocated divisible surplus |
4,225 |
- |
- |
- |
4,225 |
Net asset value attributable to unit holders |
6,206 |
10 |
- |
3,626 |
9,842 |
Borrowings |
3,696 |
82 |
- |
10,349 |
14,127 |
Other liabilities, including inter-segment liabilities |
16,588 |
(516) |
832 |
15,357 |
32,261 |
Total liabilities |
291,677 |
16,999 |
832 |
29,332 |
338,840 |
Total equity |
|
|
|
|
15,778 |
Total equity and liabilities |
|
|
|
|
354,618 |
Page 43
A4 - Segmental information continued
|
Long-term |
General insurance |
Fund management |
Other |
Restated |
Goodwill |
1,602 |
458 |
2 |
1,299 |
3,361 |
Acquired value of in-force business and intangible assets |
2,806 |
366 |
12 |
85 |
3,269 |
Interests in, and loans to, joint ventures and associates |
2,333 |
4 |
46 |
77 |
2,460 |
Property and equipment |
403 |
111 |
12 |
279 |
805 |
Investment property |
10,957 |
234 |
- |
1,027 |
12,218 |
Loans |
27,362 |
932 |
2 |
11,422 |
39,718 |
Financial investments |
195,026 |
10,783 |
75 |
5,662 |
211,546 |
Deferred acquisition costs |
4,478 |
1,394 |
16 |
4 |
5,892 |
Other assets |
43,690 |
8,259 |
508 |
(234) |
52,223 |
Total assets |
288,657 |
22,541 |
673 |
19,621 |
331,492 |
Gross insurance liabilities |
143,886 |
17,889 |
- |
- |
161,775 |
Gross liabilities for investment contracts |
97,541 |
- |
- |
- |
97,541 |
Unallocated divisible surplus |
2,283 |
- |
- |
- |
2,283 |
Net asset value attributable to unit holders |
5,290 |
12 |
- |
2,671 |
7,973 |
Borrowings |
4,148 |
85 |
- |
10,092 |
14,325 |
Other liabilities, including inter-segment liabilities |
19,605 |
113 |
412 |
14,615 |
34,745 |
Total liabilities |
272,753 |
18,099 |
412 |
27,378 |
318,642 |
Total equity |
|
|
|
|
12,850 |
Total equity and liabilities |
|
|
|
|
331,492 |
|
Long-term |
General insurance |
Fund management |
Other |
|
Goodwill |
1,616 |
462 |
2 |
1,301 |
3,381 |
Acquired value of in-force business and intangible assets |
2,396 |
382 |
12 |
70 |
2,860 |
Interests in, and loans to, joint ventures and associates |
2,851 |
5 |
44 |
82 |
2,982 |
Property and equipment |
397 |
48 |
12 |
296 |
753 |
Investment property |
11,138 |
191 |
- |
1,093 |
12,422 |
Loans |
26,915 |
769 |
5 |
13,390 |
41,079 |
Financial investments |
220,660 |
11,548 |
65 |
6,406 |
238,679 |
Deferred acquisition costs |
4,069 |
1,227 |
20 |
- |
5,316 |
Other assets |
38,469 |
7,014 |
523 |
913 |
46,919 |
Total assets |
308,511 |
21,646 |
683 |
23,551 |
354,391 |
Gross insurance liabilities |
153,628 |
17,464 |
- |
- |
171,092 |
Gross liabilities for investment contracts |
110,015 |
- |
- |
- |
110,015 |
Unallocated divisible surplus |
3,866 |
- |
- |
- |
3,866 |
Net asset value attributable to unit holders |
6,841 |
13 |
- |
3,040 |
9,894 |
Borrowings |
3,780 |
89 |
- |
11,131 |
15,000 |
Other liabilities, including inter-segment liabilities |
13,064 |
(606) |
414 |
16,566 |
29,438 |
Total liabilities |
291,194 |
16,960 |
414 |
30,737 |
339,305 |
Total equity |
|
|
|
|
15,086 |
Total equity and liabilities |
|
|
|
|
354,391 |
----------------------------------------------------------------------
Page 44
A5 - Tax
(a) Tax charged/(credited) to the income statement
(i) The total tax charge/(credit) comprises:
|
6 months |
6 months |
Full year |
Current tax |
|
|
|
For this period |
535 |
157 |
617 |
Prior year adjustments |
1 |
(88) |
(164) |
Total current tax |
536 |
69 |
453 |
Deferred tax |
|
|
|
Origination and reversal of temporary differences |
41 |
(153) |
231 |
Changes in tax rates or tax laws |
- |
1 |
2 |
Write-down of deferred tax assets |
- |
12 |
21 |
Total deferred tax |
41 |
(140) |
254 |
Total tax charged/(credited) to income statement |
577 |
(71) |
707 |
(ii) The Group, as a proxy for policyholders in the UK, Ireland, Singapore, and Australia (prior to its disposal on 1 October 2009) is required to record taxes on investment income and gains each year. Accordingly, the tax benefit or expense attributable to UK, Irish, Singapore and Australian life insurance policyholder returns is included in the tax charge. The tax attributable to policyholders' returns included in the charge/(credit) above is a £31 million charge (6 months 2009: £264 million credit; full year 2009: £217 million charge).
(iii) The tax charge/(credit) can be analysed as follows:
|
6 months |
6 months |
Full year |
UK tax |
138 |
(471) |
225 |
Overseas tax |
439 |
400 |
482 |
|
577 |
(71) |
707 |
(b) Tax charged/(credited) to other comprehensive income
(i) The total tax charge comprises:
|
6 months |
6 months |
Full year |
Current tax - in respect of pensions and other post-retirement obligations |
(27) |
- |
- |
Deferred tax |
|
|
|
In respect of pensions and other post-retirement obligations |
(33) |
(13) |
(45) |
In respect of unrealised gains on investments |
146 |
158 |
241 |
|
113 |
145 |
196 |
Total tax charged to other comprehensive income |
86 |
145 |
196 |
(c) Tax credited to equity
Tax credited directly to equity in the period amounted to £nil (6 months 2009: £nil, full year 2009: £17 million). The full year 2009 amount of £17 million was wholly in respect of coupon payments on a direct capital instrument.
(d) Tax reconciliation
The tax on the group's profit before tax differs from the theoretical amount that would arise using the tax rate of the home country of the Company as follows:
|
6 months |
6 months |
Full year |
Profit before tax |
2,082 |
676 |
2,022 |
Tax calculated at standard UK corporation tax rate of 28.0% |
583 |
189 |
566 |
Different basis of tax - policyholders |
6 |
(214) |
82 |
Adjustment to tax charge in respect of prior years |
(2) |
(42) |
(113) |
Non-assessable income |
(31) |
(30) |
(105) |
Non-taxable profit on sale of subsidiaries and associates |
(8) |
(6) |
(44) |
Disallowable expenses |
52 |
24 |
279 |
Different local basis of tax on overseas profits |
(40) |
6 |
50 |
Impact of increase in statutory local rates |
- |
3 |
- |
Movement in deferred tax not recognised |
19 |
14 |
(15) |
Other |
(2) |
(15) |
7 |
Total tax charged/(credited) to income statement |
577 |
(71) |
707 |
A gradual reduction in the UK corporation tax rate from 28% to 24% over 4 years was announced in the Emergency Budget of 22 June 2010. The Finance Bill published on 1 July 2010 included the first of the 1% rate reductions with effect from April 2011, with subsequent reductions to be dealt with by future legislation. The benefit to the Group's net assets arising from the 4% reduction of the rate is estimated as c£120 million in total and will be effected as the legislation is substantively enacted.
Page 45
A6 - Earnings per share
(a) Basic earnings per share
(i) The profit attributable to ordinary shareholders is:
|
6 months 2010 |
|
6 months 2009 |
|
Full year 2009 |
||||||
|
Operating profit |
Adjusting items |
Total |
|
Operating profit |
Adjusting items |
Total |
|
Operating profit |
Adjusting items |
Total |
Profit before tax attributable to |
1,270 |
781 |
2,051 |
|
1,049 |
(109) |
940 |
|
2,022 |
(217) |
1,805 |
Tax attributable to shareholders' profit |
(310) |
(236) |
(546) |
|
(235) |
42 |
(193) |
|
(547) |
57 |
(490) |
Profit for the period |
960 |
545 |
1,505 |
|
814 |
(67) |
747 |
|
1,475 |
(160) |
1,315 |
Amount attributable to non-controlling interests |
(193) |
(231) |
(424) |
|
(87) |
15 |
(72) |
|
(193) |
(37) |
(230) |
Cumulative preference dividends for the period |
(9) |
- |
(9) |
|
(9) |
- |
(9) |
|
(17) |
- |
(17) |
Coupon payments in respect of direct capital |
- |
- |
- |
|
- |
- |
- |
|
(44) |
- |
(44) |
|
758 |
314 |
1,072 |
|
718 |
(52) |
666 |
|
1,221 |
(197) |
1,024 |
(ii)Basic earnings per share is calculated as follows:
|
6 months 2010 |
|
6 months 2009 |
|
Full year 2009 |
||||||
|
Before tax |
Net of tax, non-controlling interests, preference dividends |
Per share |
|
Before tax |
Net of tax, non-controlling interests, preference dividends |
Per share |
|
Before tax |
Net of tax, non-controlling interests, preference dividends |
Per share |
Operating profit attributable to ordinary |
1,270 |
758 |
27.4 |
|
1,049 |
718 |
26.9 |
|
2,022 |
1,221 |
45.1 |
Non-operating items: |
|
|
|
|
|
|
|
|
|
|
|
Investment return variances and economic |
1,062 |
541 |
19.6 |
|
155 |
36 |
1.3 |
|
(75) |
(120) |
(4.4) |
Short-term fluctuation in return on investments |
6 |
(21) |
(0.8) |
|
(125) |
(34) |
(1.3) |
|
95 |
158 |
5.8 |
Economic assumption changes on general insurance |
(64) |
(46) |
(1.7) |
|
52 |
37 |
1.4 |
|
57 |
41 |
1.5 |
Impairment of goodwill and other amounts |
(2) |
(2) |
(0.1) |
|
(5) |
(5) |
(0.2) |
|
(62) |
(62) |
(2.3) |
Amortisation and net impairment of intangibles |
(60) |
(43) |
(1.5) |
|
(58) |
11 |
0.4 |
|
(144) |
(38) |
(1.4) |
Profit on the disposal of subsidiaries and associates |
28 |
28 |
1.0 |
|
20 |
20 |
0.7 |
|
153 |
153 |
5.7 |
Integration and restructuring costs and |
(189) |
(143) |
(5.1) |
|
(148) |
(117) |
(4.3) |
|
(241) |
(329) |
(12.2) |
Profit attributable to ordinary shareholders |
2,051 |
1,072 |
38.8 |
|
940 |
666 |
24.9 |
|
1,805 |
1,024 |
37.8 |
(iii) The calculation of basic earnings per share uses a weighted average of 2,765 million (30 June 2009: 2,672 million; 31 December 2009: 2,705 million) ordinary shares in issue, after deducting shares owned by the employee share trusts. The actual number of shares in issue at 30 June 2010 was 2,805 million (30 June 2009: 2,739 million; 31 December 2009: 2,767 million). Excluding the impact of shares owned by the employee share trusts, the number of shares in issue was 2,800 million at 30 June 2010.
Page 46
A6 - Earnings per share continued
(b) Diluted earnings per share
(i) Diluted earnings per share is calculated as follows:
|
6 months 2010 |
|
6 months 2009 |
|
Full year 2009 |
||||||
|
Total |
Weighted average number |
Per share |
|
Total |
Weighted average number |
Per share |
|
Total |
Weighted average number |
Per share |
Profit attributable to ordinary shareholders |
1,072 |
2,765 |
38.8 |
|
666 |
2,672 |
24.9 |
|
1,024 |
2,705 |
37.8 |
Dilutive effect of share awards and options |
- |
38 |
(0.6) |
|
- |
14 |
(0.1) |
|
- |
25 |
(0.3) |
Diluted earnings per share |
1,072 |
2,803 |
38.2 |
|
666 |
2,686 |
24.8 |
|
1,024 |
2,730 |
37.5 |
(ii)Diluted earnings per share on operating profit attributable to ordinary shareholders is calculated as follows:
|
6 months 2010 |
|
6 months 2009 |
|
Full year 2009 |
||||||
|
Total |
Weighted average number |
Per share |
|
Total |
Weighted average number |
Per share |
|
Total |
Weighted average number |
Per share |
Operating profit attributable to ordinary shareholders |
758 |
2,765 |
27.4 |
|
718 |
2,672 |
26.9 |
|
1,221 |
2,705 |
45.1 |
Dilutive effect of share awards and options |
- |
38 |
(0.4) |
|
- |
14 |
(0.2) |
|
- |
25 |
(0.3) |
Diluted earnings per share |
758 |
2,803 |
27.0 |
|
718 |
2,686 |
26.7 |
|
1,221 |
2,730 |
44.8 |
A7 - Dividends and appropriations
|
6 months |
6 months |
Full year |
Ordinary dividends declared and charged to equity in the period |
|
|
|
Final 2008 - 19.91 pence per share, paid on 15 May 2009 |
- |
527 |
527 |
Interim 2009 - 9.00 pence per share, paid on 17 November 2009 |
- |
- |
248 |
Final 2009 - 15.00 pence per share, paid on 17 May 2010 |
415 |
- |
- |
|
415 |
527 |
775 |
Preference dividends declared and charged to equity in the period |
9 |
9 |
17 |
Coupon payments on direct capital instrument |
- |
- |
61 |
|
424 |
536 |
853 |
Subsequent to 30 June 2010, the directors proposed an interim dividend for 2010 of 9.5 pence per ordinary share (HY09: 9.0 pence), amounting to £266 million (HY09: £247 million) in total. The dividend will be paid on 17 November 2010 and will be accounted for as an appropriation of retained earnings in the year ending 31 December 2010.
Interest on the direct capital instrument issued in November 2004 is treated as an appropriation of retained profits and, accordingly, it is accounted for when paid. Tax relief is obtained at a rate of 28% (2009: 28%).
Page 47
A8 - Insurance liabilities
(a) Carrying amount
Insurance liabilities at 30 June/31 December comprise:
|
30 June 2010 |
|
30 June 2009 |
|
31 December 2009 |
||||||
|
Long-term business |
General insurance and |
Total |
|
Long-term business |
General insurance |
Total |
|
Long-term business |
General insurance and |
Total |
Long-term business provisions |
|
|
|
|
|
|
|
|
|
|
|
Participating |
63,508 |
- |
63,508 |
|
61,230 |
- |
61,230 |
|
64,702 |
- |
64,702 |
Unit-linked non-participating |
21,349 |
- |
21,349 |
|
20,284 |
- |
20,284 |
|
23,158 |
- |
23,158 |
Other non-participating |
69,437 |
- |
69,437 |
|
62,586 |
- |
62,586 |
|
66,198 |
- |
66,198 |
|
154,294 |
- |
154,294 |
|
144,100 |
- |
144,100 |
|
154,058 |
- |
154,058 |
Outstanding claims provisions |
847 |
9,678 |
10,525 |
|
1,105 |
9,948 |
11,053 |
|
921 |
9,977 |
10,898 |
Provision for claims incurred but not reported |
- |
2,785 |
2,785 |
|
- |
2,710 |
2,710 |
|
- |
2,719 |
2,719 |
|
847 |
12,463 |
13,310 |
|
1,105 |
12,658 |
13,763 |
|
921 |
12,696 |
13,617 |
Provision for unearned premiums |
- |
4,957 |
4,957 |
|
- |
5,220 |
5,220 |
|
- |
4,781 |
4,781 |
Provision arising from liability adequacy tests |
- |
3 |
3 |
|
- |
11 |
11 |
|
- |
7 |
7 |
Total |
155,141 |
17,423 |
172,564 |
|
145,205 |
17,889 |
163,094 |
|
154,979 |
17,484 |
172,463 |
Less: Obligations to staff pension schemes transferred to provisions |
(1,382) |
- |
(1,382) |
|
(1,234) |
- |
(1,234) |
|
(1,351) |
- |
(1,351) |
Amounts classified as held for sale |
- |
- |
- |
|
(85) |
- |
(85) |
|
- |
(20) |
(20) |
|
153,759 |
17,423 |
171,182 |
|
143,886 |
17,889 |
161,775 |
|
153,628 |
17,464 |
171,092 |
(b) Movements in long-term business liabilities
The following movements have occurred in the long-term business provisions during the period
|
6 months |
6 months |
Full year |
Carrying amount at 1 January |
154,058 |
156,188 |
156,188 |
Provisions in respect of new business |
5,755 |
6,425 |
11,105 |
Expected change in existing business provisions |
(3,689) |
(3,268) |
(7,625) |
Variance between actual and expected experience |
(46) |
(765) |
2,154 |
Impact of operating assumption changes |
1 |
(128) |
(121) |
Impact of economic assumption changes |
1,424 |
(2,562) |
(404) |
Other movements |
(315) |
228 |
1,112 |
Change in liability recognised as an expense |
3,130 |
(70) |
6,221 |
Effect of portfolio transfers, acquisitions and disposals |
(1) |
35 |
(67) |
Foreign exchange rate movements |
(2,893) |
(12,053) |
(8,284) |
Carrying amount at 30 June/31 December |
154,294 |
144,100 |
154,058 |
(c) Movements in general insurance and health liabilities
The following changes have occurred in the general insurance and health claims provisions during the period:
|
6 months |
6 months |
Full year |
Carrying amount at 1 January |
12,696 |
14,360 |
14,360 |
Impact of changes in assumptions |
80 |
(72) |
(106) |
Claim losses and expenses incurred in the current year |
3,399 |
3,689 |
7,328 |
Decrease in estimated claim losses and expenses incurred in prior years |
(193) |
(303) |
(541) |
Exceptional strengthening of general insurance latent claims provisions |
10 |
- |
60 |
Incurred claims losses and expenses |
3,296 |
3,314 |
6,741 |
Less: |
|
|
|
Payments made on claims incurred in the current year |
(1,459) |
(1,511) |
(3,922) |
Payments made on claims incurred in prior years |
(2,108) |
(2,254) |
(3,814) |
Recoveries on claim payments |
122 |
132 |
298 |
Claims payments made in the year, net of recoveries |
(3,445) |
(3,633) |
(7,438) |
Unwind of discounting |
25 |
20 |
41 |
Other movements in the claims provisions |
- |
6 |
- |
Change in claims reserve recognised as an expense |
(124) |
(293) |
(656) |
Effect of portfolio transfers, acquisitions and disposals |
- |
(655) |
(649) |
Foreign exchange rate movements |
(109) |
(754) |
(359) |
Carrying amount at 30 June/31 December |
12,463 |
12,658 |
12,696 |
Page 48
A8 - Insurance liabilities continued
(d) Movements in unearned premiums
The following changes have occurred in the provision for unearned premiums (UPR) during the period:
|
6 months |
6 months |
Full year |
Carrying amount at 1 January |
4,781 |
5,493 |
5,493 |
Premiums written during the period |
5,426 |
5,320 |
9,968 |
Less: premiums earned during the period |
(5,189) |
(5,366) |
(10,613) |
Change in UPR recognised as (income)/expense |
237 |
(46) |
(645) |
Gross portfolio transfers and acquisitions |
(23) |
- |
- |
Foreign exchange rate movements |
(38) |
(227) |
(67) |
Carrying amount at 30 June/31 December |
4,957 |
5,220 |
4,781 |
A9 - Liability for investment contracts
(a) Carrying amount
|
30 June |
30 June |
31 December 2009 |
Long-term business |
|
|
|
Participating contracts |
64,608 |
59,604 |
66,559 |
Non-participating contracts at fair value |
40,351 |
37,291 |
41,289 |
Non-participating contracts at amortised costs |
2,244 |
2,279 |
2,167 |
|
42,595 |
39,570 |
43,456 |
|
107,203 |
99,174 |
110,015 |
Less: Amounts classified as held for sale |
- |
(1,633) |
- |
|
107,203 |
97,541 |
110,015 |
(b) Movements in participating investment contracts
|
6 months |
6 months |
Full year |
Carrying amount at 1 January |
66,559 |
65,278 |
65,278 |
Provisions in respect of new business |
3,367 |
2,906 |
5,973 |
Expected change in existing business provisions |
(1,476) |
(2,071) |
(1,256) |
Variance between actual and expected experience |
544 |
489 |
2,469 |
Impact of operating assumption changes |
(1) |
(16) |
(49) |
Impact of economic assumption changes |
114 |
(156) |
(57) |
Other movements |
(93) |
(177) |
(1,316) |
Change in liability recognised as an expense |
2,455 |
975 |
5,764 |
Effect of portfolio transfers, acquisitions and disposals |
- |
14 |
(246) |
Foreign exchange rate movements |
(4,407) |
(6,663) |
(4,256) |
Other movements |
1 |
- |
19 |
Carrying amount at 30 June/31 December |
64,608 |
59,604 |
66,559 |
(c) Movements in non-participating investment contracts
|
6 months |
6 months |
Full year |
Carrying amount at 1 January |
43,456 |
42,281 |
42,281 |
Provisions in respect of new business |
1,867 |
1,029 |
3,045 |
Expected change in existing business provisions |
(1,191) |
(1,096) |
(1,847) |
Variance between actual and expected experience |
(799) |
(377) |
2,495 |
Impact of operating assumption changes |
- |
- |
107 |
Impact of economic assumption changes |
12 |
9 |
4 |
Other movements |
20 |
(234) |
370 |
Change in liability |
(91) |
(669) |
4,174 |
Effect of portfolio transfers, acquisitions and disposals |
- |
- |
(1,596) |
Foreign exchange rate movements |
(770) |
(2,042) |
(1,403) |
Carrying amount at 30 June/31 December |
42,595 |
39,570 |
43,456 |
Page 49
A10 - Reinsurance assets
(a) Carrying amounts
The reinsurance assets at 30 June/31 December comprised:
|
30 June |
30 June |
31 December |
Long-term business |
|
|
|
Insurance contracts |
3,891 |
3,804 |
4,299 |
Participating investment contracts |
- |
45 |
- |
Non-participating investment contracts |
1,409 |
954 |
1,258 |
Outstanding claims provisions |
34 |
134 |
40 |
Less: Amounts classified as held for sale |
- |
(11) |
- |
|
5,334 |
4,926 |
5,597 |
General insurance and health |
|
|
|
Outstanding claims provisions |
1,180 |
1,572 |
1,194 |
Provisions for claims incurred but not reported |
436 |
108 |
449 |
|
1,616 |
1,680 |
1,643 |
Provision for unearned premiums |
321 |
393 |
332 |
Other technical provisions |
- |
6 |
- |
|
1,937 |
2,079 |
1,975 |
Total |
7,271 |
7,005 |
7,572 |
(b) Movements in respect of long-term business provisions
|
6 months |
6 months |
Full year |
Carrying amount at 1 January |
5,557 |
5,565 |
5,565 |
Asset in respect of new business |
215 |
107 |
412 |
Expected change in existing business asset |
(47) |
(58) |
(57) |
Variance between actual and expected experience |
60 |
(37) |
(35) |
Impact of other operating assumption changes |
- |
8 |
(189) |
Impact of economic assumption changes |
71 |
(274) |
(250) |
Other movements |
(451) |
(52) |
486 |
Change in asset |
(152) |
(306) |
367 |
Effect of portfolio transfers, acquisitions and disposals |
- |
- |
(41) |
Foreign exchange rate movements |
(105) |
(456) |
(334) |
Other movements |
- |
- |
- |
Carrying amount at 30 June/31 December |
5,300 |
4,803 |
5,557 |
(c) Movements in respect of general insurance and health outstanding claims provisions and IBNR
|
6 months |
6 months |
Full year |
Carrying amount at 1 January |
1,643 |
1,766 |
1,766 |
Impact of changes in assumptions |
38 |
(15) |
(72) |
Reinsurers' share of claim losses and expenses |
|
|
|
Incurred in current year |
80 |
120 |
255 |
Incurred in prior years |
(53) |
(22) |
7 |
Reinsurers' share of incurred claim losses and expenses |
27 |
98 |
262 |
Less: |
|
|
|
Reinsurance recoveries received on claims |
|
|
|
Incurred in current year |
(34) |
(23) |
(138) |
Incurred in prior years |
(119) |
(109) |
(202) |
Reinsurance recoveries received in the year |
(153) |
(132) |
(340) |
Unwind of discounting |
11 |
11 |
22 |
Change in reinsurance asset recognised as income |
(77) |
(38) |
(128) |
Effect of portfolio transfers, acquisitions and disposals |
7 |
- |
57 |
Foreign exchange rate movements |
44 |
(48) |
(50) |
Other movements |
(1) |
- |
(2) |
Carrying amount at 30 June/31 December |
1,616 |
1,680 |
1,643 |
Page 50
A10 - Reinsurance assets continued
(d) Reinsurers' share of the provision for unearned premiums (UPR)
|
6 months |
6 months |
Full year |
Carrying amount at 1 January |
332 |
418 |
418 |
Premiums ceded to reinsurers in the period |
382 |
373 |
775 |
Less: Reinsurers' share of premiums earned during the period |
(386) |
(386) |
(861) |
Change in reinsurance asset recognised as income |
(4) |
(13) |
(86) |
Reinsurers' share of portfolio transfers and acquisitions |
- |
- |
5 |
Foreign exchange rate movements |
(8) |
(12) |
(5) |
Other movements |
1 |
- |
- |
Carrying amount at 30 June/31 December |
321 |
393 |
332 |
A11 - Effect of changes in assumptions and estimates during the period
This disclosure only allows for the impact on liabilities and related assets, such as reinsurance, deferred acquisition costs and AVIF, and does not allow for offsetting movements in the value of backing financial assets.
|
Effect on |
Effect on |
Effect on |
Assumptions |
|
|
|
Long-term insurance business |
|
|
|
Interest rates |
(621) |
1,876 |
(363) |
Expenses |
8 |
- |
69 |
Persistency rates |
20 |
10 |
- |
Mortality for assurance contracts |
- |
- |
11 |
Mortality for annuity contracts |
- |
6 |
6 |
Tax and other assumptions |
19 |
(1) |
(49) |
Investment contracts |
|
|
|
Interest rates |
(53) |
(158) |
20 |
Expenses |
- |
- |
40 |
Other assumptions |
- |
- |
(89) |
General insurance and health business |
|
|
|
Change in loss ratio assumptions |
4 |
4 |
(2) |
Change in discount rate assumptions |
(47) |
54 |
57 |
Change in expense ratio assumptions |
1 |
(1) |
(21) |
Total |
(669) |
1,790 |
(321) |
The impact of interest rates for long-term business relates primarily to the UK and the Netherlands, driven by the market level of risk-free rates. Lower valuation interest rates in 2010 had the effect of increasing liabilities for traditional business and hence a negative impact on profit. This follows an increase in market interest rates in the first half of 2009 which had the reverse effect. The overall impact on profit also depends on movements in the value of assets backing the liabilities, which is not included in this disclosure. The impacts for persistency and other assumptions include the review of reserves in Ireland.
A12 - Borrowings
There has been no debt issued in the six months to 30 June 2010.
In 2009, Delta Lloyd issued subordinated debt on 27 February 2009 of €500 million at a fixed rate of 10.4% maturing 27 February 2019. On 31 March 2009, Aviva plc issued subordinated debt of £200 million at a fixed rate of 10.8% maturing on 31 March 2019. In addition, on 30 April 2009, Aviva plc issued subordinated debt of €50 million at a fixed rate of 10.5% maturing on 30 April 2019.
Page 51
A13 - Unallocated divisible surplus
The following movements have occurred in the period:
|
6 months |
6 months 2009 |
Full year |
Carrying amount at 1 January |
3,866 |
2,325 |
2,325 |
Change in participating contract assets |
488 |
(2,695) |
(1,314) |
Change in participating contract liabilities |
51 |
2,796 |
3,836 |
Effect of special bonus to with-profit policyholders |
- |
- |
(69) |
Effect of reattribution of inherited estate |
- |
- |
(881) |
Other movements |
14 |
(12) |
(25) |
Change in liability recognised as an expense |
553 |
89 |
2,428 |
Movement in respect of change in pension scheme deficit |
- |
(148) |
(24) |
Foreign exchange rate movements |
(179) |
10 |
43 |
Other movements |
(15) |
10 |
(21) |
|
4,225 |
2,286 |
3,866 |
Less: amounts classified as held for sale |
- |
(3) |
- |
Carrying amount at 30 June/31 December |
4,225 |
2,283 |
3,866 |
A14 - Pension schemes
(a) Pension scheme deficits in condensed consolidated statement of financial position
In the condensed consolidated statement of financial position, the amount described as provisions includes the pension scheme deficits and comprises:
|
30 June |
30 June |
31 December |
Deficits in the staff pension schemes |
1,657 |
1,988 |
1,707 |
Other obligations to staff pension schemes - insurance policies issued by group companies1 |
1,382 |
1,234 |
1,351 |
Total IAS 19 obligations to staff pension schemes |
3,039 |
3,222 |
3,058 |
Restructuring provisions |
152 |
208 |
198 |
Other provisions |
812 |
542 |
724 |
Less: amounts classified as held for sale |
- |
(17) |
- |
Total provisions |
4,003 |
3,955 |
3,980 |
1. Pension assets in our Dutch pension schemes include insurance policies which are non-transferable under the terms of IAS 19 so have been treated as other obligations to staff pension schemes within provisions above.
(b) Movements in the scheme deficits and surpluses
Movements in the pension schemes' deficits comprise:
|
6 months |
6 months 2009 |
Full year |
Deficits in the schemes at 1 January |
(1,707) |
(613) |
(613) |
Employer contributions |
458 |
186 |
294 |
Current and past service cost (see (c) below) |
(89) |
(80) |
(156) |
Gains on curtailments and settlements (see (c) below) |
18 |
13 |
49 |
Charge to investment income (see (c) below) |
(71) |
(59) |
(125) |
Actuarial losses (see (c) below) |
(277) |
(1,456) |
(1,158) |
Exchange rate movements on foreign plans |
11 |
21 |
2 |
Deficits in the schemes at 30 June/31 December |
(1,657) |
(1,988) |
(1,707) |
(c) Pension expense
(i) Recognised in the income statement
|
6 months |
6 months 2009 |
Full year |
Current service cost |
(80) |
(65) |
(131) |
Past service cost |
(9) |
(15) |
(25) |
Gains on curtailments |
18 |
13 |
38 |
Gains on settlements |
- |
- |
11 |
Total pension cost charged to net operating expenses |
(71) |
(67) |
(107) |
Expected return on scheme assets |
257 |
238 |
466 |
Less: Income on insurance policy assets accounted for elsewhere |
(33) |
(29) |
(58) |
|
224 |
209 |
408 |
Interest charge on scheme liabilities |
(328) |
(297) |
(591) |
Charge to investment income |
(104) |
(88) |
(183) |
Total charge to income |
(175) |
(155) |
(290) |
Page 52
A14 - Pension schemes continued
(c) Pension expense
(ii) Recognised in the statement of comprehensive income
|
6 months |
6 months 2009 |
Full year |
Expected return on scheme assets |
(257) |
(238) |
(466) |
Actual (negative) return on these assets |
444 |
(318) |
1,009 |
Actuarial gains/ losses on scheme assets |
187 |
(556) |
543 |
Less: (gains)/losses on insurance policy assets accounted for elsewhere |
(91) |
76 |
18 |
Actuarial gains/ losses on admissible assets |
96 |
(480) |
561 |
Experience (losses)/gains arising on scheme liabilities |
(31) |
1 |
77 |
Changes in assumptions underlying the present value of the scheme liabilities |
(433) |
(901) |
(1,778) |
Actuarial losses recognised in the statement of comprehensive income |
(368) |
(1,380) |
(1,140) |
(d) Proposed changes to UK pension schemes
On 20 April 2010, the Group advised its UK staff and the Trustees of the Aviva Staff Pension Scheme (ASPS) and the RAC staff pension scheme that it intended to begin consultation with them on a proposal to close the final salary sections of these schemes. This consultation is under way and is expected to be concluded by the end of the year. A long-term funding plan for the deficit in the ASPS has now been agreed with the scheme Trustees, where contributions, together with anticipated growth in scheme investments, are expected to eliminate the ASPS deficit over time. As part of this funding plan, Aviva is expecting to make contributions of £365 million in 2010 towards the funding of the ASPS deficit, of which £337 million has been paid in the first half of this year.
A15 - Cash and cash equivalents in the statement of cash flows
|
30 June |
Restated |
31 December |
Cash at bank and in hand |
11,473 |
11,081 |
10,681 |
Cash equivalents |
16,973 |
14,141 |
14,495 |
|
28,446 |
25,222 |
25,176 |
Bank overdrafts |
(1,155) |
(1,145) |
(925) |
|
27,291 |
24,077 |
24,251 |
Of the total cash and cash equivalents shown above, £nil million has been classified as held for sale (30 June 2009: £192 million; 31 December 2009: £nil).
The 30 June 2009 balances have been restated to reflect the refinement to the cash and cash equivalents accounting policy following a review undertaken in 2009. Full details of this can be found in Note A1 - Basis of Preparation.
A16 - Related parties
The group received income from related parties from transactions made in the normal course of business. Loans to related parties are made on normal arm's-length commercial terms.
|
30 June 2010 |
|
30 June 2009 |
|
31 December 2009 |
|||
|
Income earned in period |
Receivable at end of period |
|
Income |
Receivable at end of period |
|
Income |
Receivable at end of year |
Associates |
23 |
- |
|
22 |
3 |
|
49 |
3 |
Joint ventures |
5 |
314 |
|
9 |
299 |
|
17 |
328 |
Employee pension schemes |
5 |
5 |
|
15 |
4 |
|
9 |
2 |
|
33 |
319 |
|
46 |
306 |
|
75 |
333 |
The related parties' receivables are not secured and no guarantees were received in respect thereof. The receivables will be settled in accordance with normal credit terms.
Page 53
A17 - Risk management
Risk management
As a global company, we face a diverse range of risks, each of which has the potential to impact financial performance or hinder the achievement of business objectives. If we do not manage these risks effectively we could miss potential opportunities to further develop and expand our business.
At Aviva, sound risk management is a key component of our business and is an integral part of maintaining financial stability for our customers, shareholders and other stakeholders. We group the type of risks we face into three categories; financial, strategic, and operational.
- Financial risks cover market and credit risk, insurance risk, liquidity and capital management.
- Strategic risks relate to areas such as customer, brand and products as well as any risks to our business model arising from changes in our market and risks arising from mergers and acquisitions.
- Operational risks arise from inadequate or failed internal processes, or from people and systems or from external events. This includes business protection, information technology, people, legal and regulatory compliance risks.
We operate within a three lines of defence model. Primary responsibility for risk identification and management lies with business management (the 1st line of defence). Support for and challenge on the completeness and accuracy of risk assessment, risk reporting and adequacy of mitigation plans are performed by specialist risk functions (the 2nd line of defence). Independent and objective assurance on the robustness of the risk management framework and the appropriateness and effectiveness of internal control is provided by group internal audit (the 3rd line of defence).
We employ effective processes to identify, assess, mitigate, manage and monitor the risks to which we are exposed. We make appropriate decisions to limit and control the impact the risks may have on our strategic objectives. To ensure that risks are effectively identified and assessed and that appropriate controls and responses are in place, we support all group-wide risk management activities through a central risk team, led by the Group chief risk officer. In each of our regions, regional chief risk officers ensure that the regional risk profiles remain within the limits set centrally. As well as working with the regions, the central risk team is also responsible for managing group risk governance and oversight. A full description of our approach and management of risks is set out in the 2009 Annual Report and Accounts.
In accordance with the requirements of the Transparency Directive (DTR 4.2.7) we provide an update here on the material risks and uncertainties facing the group for the next six months.
Market risk
The world-wide economic environment for this half year report remains uncertain. Even though some indicators are beginning to show a positive trend there is a risk that recovery could be delayed, or in a worst case reverse. As a result we expect to continue to see heightened levels of market volatility in respect of interest rates, asset values and foreign exchange rates.
Aviva regularly monitors its investment holdings and asset-liability matching and we continue to explore new ways of mitigating the risks we are exposed to. We actively manage our equity exposures and have purchased additional protection in the half year to June 2010 to hedge against extreme scenarios. We consider equity hedging to continue to be appropriate to protect the Group's financial position against a general decline in economic conditions.
Credit risk
Credit spreads for both corporate and sovereign debt have widened in the first half of the year reflecting concerns about sovereign risks and the effectiveness of economic austerity measures, especially in certain Eurozone countries. Aviva has taken a prudent approach to its overall credit risk exposure including a reduction in some counterparty credit limits and increased monitoring and management of exposures.
Liquidity risk
We need to ensure that we maintain sufficient liquid assets to meet our cash flow obligations as they fall due. All our businesses identify their sources of liquidity risk and monitor the potential exposures.
At a group level we maintain a prudent level of liquidity by holding a buffer of liquid assets to cover unforeseen circumstances. In addition, the group maintains significant committed undrawn borrowing facilities from a range of leading international banks.
Currency risk
As an international business we are exposed to fluctuations in exchange rates of various currencies; these affect the value of shareholders' funds which are expressed in sterling. Generally we do not hedge foreign currency revenues as these are substantially retained locally to support growth in the business units and meet local regulatory and market requirements. We monitor and manage centrally against pre-determined limits the amount of foreign exchange risk to our group's consolidated shareholders' equity. Limits are set to control the extent to which deployment of capital is not aligned fully with the Group's regulatory capital requirements by currency. We use currency borrowings and derivatives to actively manage currency exposures within the limits that have been set.
Page 54
A17 - Risk management continued
Insurance risk
We continue to monitor our insurance risks, particularly those most affected by economic conditions, such as customer retention, creditor insurance and general insurance claims. Where appropriate we take steps to address emerging trends via underwriting or rating changes in order to ensure we deliver the right level of profit from our insurance business.
Regulatory risk
The macro economic uncertainty is driving increased regulatory scrutiny of the group's business; however we continue to maintain constructive relationships with our regulators around the globe. We face substantial change in the regulatory framework driven by the implementation of the Solvency II Directive in Europe as well as national, European and global regulatory reform proposals in response to the financial crisis.
Regulatory changes will also influence future distribution opportunities for our products and services. In the USA, passage of the Financial Reform1 legislation effectively assured that the distribution of equity indexed annuity products will continue to be regulated by state insurance departments rather than the SEC. In the UK, the Retail Distribution Review, which is scheduled for implementation at the end of 2012, is expected to significantly change the landscape for the distribution of life and pensions contracts. We continue to work with regulatory bodies to ensure appropriate outcomes from an insurance industry perspective and prepare for the necessary business changes.
Brand and reputation risk
Our success and results are, to a certain extent, dependent on the strength of our brands, the brands of our partners and our reputation with customers and agents in the sale of our products and services. While we as a Group are well recognised, we are vulnerable to adverse market and customer perception. Any of our brands or our reputation could also be affected if products or services recommended by us (or any of our intermediaries) do not perform as expected (whether or not the expectations are founded) or the customer's expectations for the product change. We monitor this risk closely and have controls in place to limit this risk.
We have noted no material changes to the other risks identified in the 2009 Annual Report and Accounts.
A18 - Subsequent events
There have been no subsequent events to report.
1 Financial Reform legislation refers to the Dodd-Frank Wall Street Reform and Consumer Protections Act
Page 55
A19 - Long-term business IFRS profit driver analysis
|
6 months 2010 |
|
6 months 2009 |
|
Full year 2009 |
||||||
|
United Kingdom |
Aviva Europe |
Rest of the world |
Total |
|
United Kingdom |
Aviva Europe |
Rest of the world |
Total |
|
Total |
Note (a) |
|
|
|
|
|
|
|
|
|
|
|
New business margin (£m) |
230 |
179 |
56 |
465 |
|
179 |
149 |
33 |
361 |
|
792 |
APE (£m) |
657 |
904 |
550 |
2,111 |
|
617 |
813 |
612 |
2,042 |
|
3,745 |
As margin on APE (%) |
35% |
20% |
10% |
22% |
|
29% |
18% |
5% |
18% |
|
21% |
|
|||||||||||
New business margin reflects premiums less initial capital reserves |
|||||||||||
Note (b) |
|
|
|
|
|
|
|
|
|
|
|
Underwriting margin (£m) |
88 |
157 |
124 |
369 |
|
63 |
161 |
128 |
352 |
|
683 |
Analysed by: |
|
|
|
|
|
|
|
|
|
|
|
Expenses (£m) |
54 |
37 |
74 |
165 |
|
46 |
24 |
61 |
131 |
|
263 |
Mortality and longevity (£m) |
17 |
90 |
45 |
152 |
|
17 |
104 |
58 |
179 |
|
381 |
Persistency (£m) |
17 |
30 |
5 |
52 |
|
- |
33 |
9 |
42 |
|
39 |
|
|
|
|
|
|
|
|
|
|
|
|
Expense margin represents unwind of annual expense allowance on risk business and assumption changes. Mortality and persistency margin reflect conservative reserving for unit-linked, risk and spread business |
|||||||||||
Note (c) |
|
|
|
|
|
|
|
|
|
|
|
Unit-linked margin (£m) |
177 |
310 |
51 |
538 |
|
147 |
289 |
26 |
462 |
|
1,021 |
As annual management charge on average reserves (bps) |
100 |
143 |
94 |
120 |
|
94 |
142 |
53 |
113 |
|
115 |
Average reserves (£bn) |
35.5 |
43.4 |
10.9 |
89.8 |
|
31.4 |
40.8 |
9.8 |
82.0 |
|
89.1 |
|
|
|
|
|
|
|
|
|
|
|
|
Unit-linked margin represents the return made on unit-linked business. |
|||||||||||
Note (d) |
|
|
|
|
|
|
|
|
|
|
|
Participating business (£m) |
109 |
191 |
70 |
370 |
|
137 |
158 |
78 |
373 |
|
573 |
As bonus on average reserves (bps) |
48 |
64 |
132 |
64 |
|
61 |
55 |
146 |
66 |
|
49 |
Average reserves (£bn) |
45.4 |
59.7 |
10.6 |
115.7 |
|
44.6 |
57.6 |
10.7 |
112.9 |
|
117.1 |
|
|
|
|
|
|
|
|
|
|
|
|
Participating business is shareholders' share of the bonus to policyholders on with profit and other participating business |
|||||||||||
Note (e) |
|
|
|
|
|
|
|
|
|
|
|
Spread margin (£m) |
82 |
26 |
365 |
473 |
|
80 |
25 |
229 |
334 |
|
863 |
As spread margin on average reserves (bps) |
72 |
85 |
175 |
134 |
|
75 |
74 |
114 |
98 |
|
126 |
Average reserves (£bn) |
22.7 |
6.1 |
41.8 |
70.6 |
|
21.5 |
6.7 |
40.3 |
68.5 |
|
68.4 |
|
|
|
|
|
|
|
|
|
|
|
|
Spread margin represents the return made on annuity and non-linked investment business |
|||||||||||
Note (f) |
|
|
|
|
|
|
|
|
|
|
|
Expected return on shareholder assets (£m) |
98 |
66 |
118 |
282 |
|
48 |
60 |
99 |
207 |
|
492 |
Equity (%) |
7.8% |
7.2% |
7.2% |
7.2% |
|
7.0% |
7.3% |
7.3% |
7.3% |
|
7.3% |
Property (%) |
6.3% |
5.7% |
5.7% |
5.7% |
|
5.5% |
5.8% |
5.8% |
5.8% |
|
5.8% |
Bonds (%) |
5.5% |
4.4% |
3.6% |
4.7% |
|
5.5% |
4.7% |
4.4% |
4.9% |
|
4.7% |
|
|
|
|
|
|
|
|
|
|
|
|
Expected return being the return made on shareholder net assets |
|||||||||||
Note (g) |
|
|
|
|
|
|
|
|
|
|
|
Acquisition expenses (£m) |
(183) |
(275) |
(90) |
(548) |
|
(187) |
(212) |
(101) |
(500) |
|
(950) |
APE (£m) |
657 |
904 |
550 |
2,111 |
|
617 |
813 |
612 |
2,042 |
|
3,745 |
As acquisition expense ratio on APE (%) |
28% |
30% |
16% |
26% |
|
30% |
26% |
17% |
24% |
|
25% |
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition expenses include commission incurred in writing new business less deferred costs |
|||||||||||
Note (h) |
|
|
|
|
|
|
|
|
|
|
|
Administrative expenses (£m) |
(178) |
(240) |
(214) |
(632) |
|
(177) |
(238) |
(214) |
(629) |
|
(1,350) |
As existing business expense ratio on average reserves (bps) |
34 |
44 |
68 |
46 |
|
36 |
45 |
70 |
48 |
|
49 |
Average reserves (£bn) |
104 |
109 |
63 |
276 |
|
97 |
105 |
61 |
263 |
|
275 |
|
|
|
|
|
|
|
|
|
|
|
|
Administrative expenses comprise expenses and renewal commissions incurred in managing the existing book |
Page 56
A20 - Analysis of general insurance
|
Net written premium |
|
Underwriting result |
|
Combined operating ratio |
||||||
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
Personal |
|
|
|
|
|
|
|
|
|
|
|
Motor |
569 |
541 |
1,040 |
|
(30) |
4 |
1 |
|
104% |
101% |
100% |
Homeowner |
387 |
517 |
942 |
|
21 |
15 |
21 |
|
98% |
98% |
99% |
Other |
188 |
199 |
370 |
|
9 |
(41) |
(22) |
|
98% |
117% |
105% |
|
1,144 |
1,257 |
2,352 |
|
- |
(22) |
- |
|
98% |
104% |
100% |
Commercial |
|
|
|
|
|
|
|
|
|
|
|
Motor |
261 |
252 |
484 |
|
6 |
14 |
17 |
|
98% |
96% |
97% |
Property |
327 |
335 |
616 |
|
3 |
10 |
(16) |
|
102% |
97% |
100% |
Other |
210 |
205 |
414 |
|
18 |
37 |
23 |
|
91% |
86% |
95% |
|
798 |
792 |
1,514 |
|
27 |
61 |
24 |
|
97% |
94% |
98% |
Total |
1,942 |
2,049 |
3,866 |
|
27 |
39 |
24 |
|
98% |
99% |
99% |
|
Net written premium |
|
Underwriting result |
|
Combined operating ratio |
||||||
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
Motor |
184 |
187 |
322 |
|
(22) |
(4) |
(25) |
|
112% |
101% |
107% |
Property and other |
245 |
247 |
407 |
|
4 |
11 |
40 |
|
95% |
92% |
90% |
Total |
429 |
434 |
729 |
|
(18) |
7 |
15 |
|
102% |
96% |
98% |
|
Net written premium |
|
Underwriting result |
|
Combined operating ratio |
||||||
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
Motor |
106 |
117 |
208 |
|
15 |
23 |
19 |
|
83% |
81% |
92% |
Property and other |
106 |
123 |
214 |
|
(27) |
(8) |
(30) |
|
128% |
106% |
113% |
Total |
212 |
240 |
422 |
|
(12) |
15 |
(11) |
|
105% |
94% |
103% |
|
Net written premium |
|
Underwriting result |
|
Combined operating ratio |
||||||
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
Motor |
227 |
174 |
389 |
|
(28) |
1 |
9 |
|
112% |
100% |
98% |
Property |
200 |
218 |
324 |
|
(11) |
9 |
(28) |
|
106% |
97% |
109% |
Liability |
61 |
55 |
87 |
|
16 |
(1) |
18 |
|
66% |
98% |
81% |
Other |
219 |
230 |
363 |
|
54 |
(3) |
39 |
|
68% |
95% |
91% |
Total |
707 |
677 |
1,163 |
|
31 |
6 |
38 |
|
93% |
97% |
97% |
|
Net written premium |
|
Underwriting result |
|
Combined operating ratio |
||||||
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
|
6 months 2010 |
6 months 2009 |
Full year |
Motor |
551 |
506 |
978 |
|
15 |
24 |
30 |
|
97% |
93% |
97% |
Property |
315 |
274 |
595 |
|
20 |
(19) |
(61) |
|
96% |
110% |
111% |
Liability |
105 |
92 |
190 |
|
3 |
14 |
17 |
|
98% |
86% |
91% |
Other |
25 |
17 |
37 |
|
5 |
2 |
10 |
|
67% |
69% |
71% |
Total |
996 |
889 |
1,800 |
|
43 |
21 |
(4) |
|
96% |
97% |
100% |
Page 57
A21 - Funds under management
|
30 June |
|
31 December 2009 |
||
|
Life and related businesses |
General business and other |
Total |
|
Total |
Total IFRS assets included in the consolidated statement of financial position |
309,407 |
45,211 |
354,618 |
|
354,391 |
Less: third party funds included within consolidated IFRS assets |
- |
(12,066) |
(12,066) |
|
(9,980) |
|
309,407 |
33,145 |
342,552 |
|
344,411 |
Third party funds under management: |
|
|
|
|
|
Unit trusts, OEICs, PEPs and ISAs |
|
|
16,734 |
|
21,618 |
Segregated funds |
|
|
54,494 |
|
48,770 |
|
|
|
413,780 |
|
414,799 |
Non-managed assets |
|
|
(33,871) |
|
(35,388) |
Funds under management |
|
|
379,909 |
|
379,411 |
A22 - Operational cost base
The Aviva operating cost base is calculated from reported IFRS expenses as set out in the table below:
|
6 months |
6 months |
Other expenses (as reported) |
1,869 |
2,245 |
Less: Non operating items included above (amortisation and impairments) |
(421) |
(730) |
Add: Claims handling costs1 |
338 |
340 |
Non commission acquisition costs2 |
617 |
638 |
Operating cost base |
2,403 |
2,493 |
1. As reported within Claims and benefits paid of £14,630 million (HY09: £14,142 million)
2. As reported within Fee and commissions expense of £3,178 million (HY09: £1,909 million)
During HY10, the operating cost base decreased 4% to £2,403 million (HY09: £2,493 million). The like-for-like cost base presented below is adjusted for the impact of foreign exchange, businesses acquired/disposed of during the year and elimination of one-off restructuring and integration spend from the cost base in both years. The like-for-like cost base increased by 1% to £2,331 million compared with a 30 June 2009 like-for-like cost base of £2,307 million. This is against 4% growth in life business (long-term savings sales up 4% on HY09 to £20.2 billion) and 2% growth in general insurance and health business (net written premiums up 2% to £5 billion)
Movement in operating cost base
|
£m |
Total operating cost base 30 June 2009 |
2,493 |
Less: restructuring, integration and brand costs for the six months to 30 June 2009 |
(148) |
Impact of acquisitions and disposals1 |
(40) |
Foreign exchange |
2 |
30 June 2009 like-for-like operating cost base |
2,307 |
Inflation2 |
58 |
UK Life |
(30) |
UK General Insurance |
(15) |
Aviva Europe |
(26) |
Delta Lloyd |
13 |
Other businesses (including group centre) |
24 |
30 June 2010 like-for-like operating cost base |
2,331 |
Restructuring, integration and brand costs 30 June 2010 |
72 |
Total operating cost base 30 June 2010 |
2,403 |
1. Impact of acquisitions & disposals - restatement of the 2009 cost base for the impact of acquisitions and disposals in both 2009 and 2010 to achieve a cost base on a like-for-like basis.
2. Inflation - Notional level of Inflation that would have impacted the operating cost base during the period. This is calculated using the Consumer Price Index for individual countries, applied to operating expenditure i.e. excluding restructuring & integration costs (but including adjustments for acquisitions & disposals). The overall weighted average is calculated at 2.5%
Page 58
Directors' responsibility statement
The half yearly report includes the regulated information required to be made public under DTR 4.2.2, as defined in DTR 6.3.5 of the Transparency Directive.
The directors confirm that, to the best of each person's knowledge:
(a) the group condensed financial statements in this report, which have been prepared in accordance with IFRS as adopted by the EU, IFRIC interpretation and those parts of the Companies Act 2006 applicable to companies reporting under IFRS, give a true and fair view of the assets, liabilities, financial position and results of the group taken as a whole;
(b) the commentary contained in this report includes a fair review of the development and performance of the business and the position of the group taken as a whole, together with a description of the principal risks and uncertainties that they face; and
(c) the interim report includes a fair review of the information required on material transactions with related parties and changes since the last annual report.
Information on the directors can be found on page 80 of Aviva plc's 2009 Annual Report and Accounts.
By order of the board
Andrew Moss Patrick Regan
Group Chief Executive Chief Financial Officer
4 August 2010
Page 59
Independent review report to Aviva plc
Introduction
We have been engaged by the Company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2010 which comprises the Consolidated Income Statement, the Condensed Statement of Comprehensive Income, the Condensed Statement of Changes in Equity, the Condensed Consolidated Statement of Financial Position, the Condensed Consolidated Statement of Cash Flows and the related notes A1 to A18 on pages 28 to 54. Our review did not extend to the information disclosed in notes A19 to A22. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.
This report is made solely to the Company in accordance with guidance contained in International Standards on Review Engagements (UK and Ireland) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom (ISRE 2410). To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company, for our work, for this report, or for the conclusions we have formed.
Directors' Responsibilities
The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure Rules and Transparency Rules of the United Kingdom's Financial Services Authority.
As disclosed in note A1, the annual financial statements of the group are prepared in accordance with IFRS as adopted by the European Union. The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting", as adopted by the European Union.
Our Responsibility
Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.
Scope of Review
We conducted our review in accordance with ISRE 2410. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 30 June 2010 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure Rules and Transparency Rules of the United Kingdom's Financial Services Authority.
Ernst & Young LLP
London
4 August 2010
Page 60
This page is intentionally left blank
-------------
End of part 3 of 5
----------------------------------------