International Financial Reporting Standards |
|
|
|
|
|
|
Page 27 |
|
||||||||||||||||
Operating profit income statement |
|
|
|
|
|
|
|
|||||||||||||||||
For the year ended 31 December 2009 |
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
Notes |
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
From continuing operations |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Risk |
|
|
|
|
|
|
2.02(a) |
|
735 |
222 |
|
|||||||||||||
Savings |
|
|
|
|
|
2.03(a) |
|
55 |
7 |
|
||||||||||||||
Investment management |
|
|
|
|
|
2.04 |
|
167 |
165 |
|
||||||||||||||
International |
|
|
|
|
|
2.05 |
|
127 |
59 |
|
||||||||||||||
Group capital and financing |
|
|
|
|
|
2.07 |
|
57 |
139 |
|
||||||||||||||
Investment projects1 |
|
|
|
|
|
|
|
(32) |
- |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit |
|
|
|
|
|
|
|
1,109 |
592 |
|
||||||||||||||
Variation from longer term investment return |
|
|
|
2.08 |
|
(16) |
(2,020) |
|
||||||||||||||||
Property losses attributable to minority interests |
|
|
|
|
|
(19) |
(63) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) from continuing operations before tax attributable to |
|
|
|
|
|
|||||||||||||||||||
equity holders of the Company |
|
|
|
1,074 |
(1,491) |
|
||||||||||||||||||
Tax (expense)/credit attributable to equity holders of the Company |
|
2.09 |
|
(230) |
361 |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) for the year |
|
|
|
|
|
|
|
844 |
(1,130) |
|
||||||||||||||
Loss attributable to minority interests |
|
|
|
|
2.17 |
|
19 |
63 |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) attributable to equity holders of the Company |
|
|
|
|
863 |
(1,067) |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
p |
p |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Earnings per share |
|
|
|
|
|
2.10 |
|
|
|
|
||||||||||||||
Based on operating profit from continuing operations after tax attributable to |
|
|
|
|
||||||||||||||||||||
equity holders of the Company |
|
|
|
|
|
13.82 |
7.19 |
|
||||||||||||||||
Based on profit/(loss) attributable to equity holders of the Company |
|
14.82 |
(17.88) |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Diluted earnings per share |
|
|
|
|
|
2.10 |
|
|
|
|
||||||||||||||
Based on operating profit from continuing operations after tax attributable to |
|
|
|
|
||||||||||||||||||||
equity holders of the Company |
|
|
|
|
|
13.74 |
7.16 |
|
||||||||||||||||
Based on profit/(loss) attributable to equity holders of the Company |
|
14.73 |
(17.88) |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Investment projects relate to strategic investments including Solvency II. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
This supplementary operating profit information provides further analysis of the results reported under IFRS and we believe gives shareholders a better understanding of the underlying performance of the business. Supplementary IFRS operating profit is one of the Group's key performance indicators. The definition of operating profit has been amended during the year. Note 2.01 provides more detail on the restatement. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit for the Risk segment represents the net capital invested/released from the non profit Risk businesses (individual and group protection, and individual and bulk purchase annuities) and the profit of our General insurance business. Operating profit reflects the investment returns that the business expects to make on the financial investments that back this business and on shareholder funds retained within our General insurance business. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit for the Savings segment represents the net capital invested/released from the non profit Savings businesses (non profit investment bonds and non profit pensions (including SIPPs)), the with-profits transfer and the profit of our core retail investments business. Operating profit reflects the investment returns that the business expects to make on the financial investments that back this business. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit for the Investment management and International segments reflects the profits from these operations and includes a longer term expected investment return on the shareholders' funds within the Investment management and Netherlands' operations. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Investment return on Group capital incorporates a longer term expected investment return using longer term investment return assumptions applied to the average balance of Group invested assets (including interest bearing intra-group balances) calculated on a quarterly basis. Profits or losses arising from actuarial movements on annuities held by the Group's defined benefit pension schemes are excluded from operating profit. Profits or losses arising on the elimination of own debt holdings are also excluded from operating profit. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 28 |
|
||||||||||||||||
Consolidated income statement |
|
|
|
|
|
|
|
|||||||||||||||||
For the year ended 31 December 2009 |
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
Notes |
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Gross written premiums |
|
|
|
|
|
2.11 |
|
5,275 |
5,895 |
|
||||||||||||||
Outward reinsurance premiums |
|
|
|
|
(574) |
(569) |
|
|||||||||||||||||
Net change in provision for unearned premiums |
|
|
|
|
11 |
1 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net premiums earned |
|
|
|
|
|
|
|
4,712 |
5,327 |
|
||||||||||||||
Fees from fund management and investment contracts |
|
|
|
|
786 |
740 |
|
|||||||||||||||||
Investment return |
|
|
|
|
|
|
|
38,201 |
(37,749) |
|
||||||||||||||
Operational income |
|
|
|
|
|
|
|
91 |
38 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenue |
|
|
|
|
|
|
|
43,790 |
(31,644) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Expenses |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Claims and change in insurance liabilities |
|
|
|
|
|
7,614 |
3,287 |
|
||||||||||||||||
Reinsurance recoveries |
|
|
|
|
|
|
|
(520) |
(587) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net claims and change in insurance liabilities |
|
|
|
|
|
7,094 |
2,700 |
|
||||||||||||||||
Change in provisions for investment contract liabilities |
|
|
|
|
33,186 |
(33,313) |
|
|||||||||||||||||
Acquisition costs |
|
|
|
|
|
|
|
780 |
776 |
|
||||||||||||||
Finance costs |
|
|
|
|
|
|
|
179 |
379 |
|
||||||||||||||
Other expenses |
|
|
|
|
|
|
|
882 |
773 |
|
||||||||||||||
Transfers to/(from) unallocated divisible surplus |
|
|
|
|
|
430 |
(806) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total expenses |
|
|
|
|
|
|
|
42,551 |
(29,491) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) before income tax |
|
|
|
|
|
1,239 |
(2,153) |
|
||||||||||||||||
Income tax (expense)/credit attributable to policyholder returns |
|
|
|
(165) |
662 |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) from continuing operations before income tax attributable to |
|
|
|
|
||||||||||||||||||||
equity holders of the Company |
|
|
|
|
1,074 |
(1,491) |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total income tax (expense)/credit |
|
|
|
|
|
|
(395) |
1,023 |
|
|||||||||||||||
Income tax expense/(credit) attributable to policyholder returns |
|
|
|
165 |
(662) |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income tax (expense)/credit attributable to equity holders |
2.09 |
|
(230) |
361 |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) for the year |
|
|
|
|
|
|
|
844 |
(1,130) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Attributable to: |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Minority interests |
|
|
|
|
|
|
|
(19) |
(63) |
|
||||||||||||||
Equity holders of the Company |
|
|
|
|
|
863 |
(1,067) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Dividend distributions to equity holders of the Company during the year |
|
|
185 |
367 |
|
|||||||||||||||||||
Dividend distributions to equity holders of the Company proposed after the year end |
160 |
120 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
p |
p |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Earnings per share |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Based on profit/(loss) attributable to equity holders of the Company |
|
2.10 |
|
14.82 |
(17.88) |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Diluted earnings per share |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Based on profit/(loss) attributable to equity holders of the Company |
|
2.10 |
|
14.73 |
(17.88) |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 29 |
|
||||||||||||||||
Consolidated statement of comprehensive income |
|
|
|
|
|
|||||||||||||||||||
For the year ended 31 December 2009 |
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) for the year |
|
|
|
|
|
|
|
844 |
(1,130) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Other comprehensive income after tax |
|
|
|
|
|
|
|
|
||||||||||||||||
Exchange differences on translation of overseas operations |
(63) |
139 |
|
|||||||||||||||||||||
Actuarial (losses)/gains on defined benefit pension schemes |
|
|
|
(154) |
18 |
|
||||||||||||||||||
Actuarial losses/(gains) on defined benefit pension schemes transferred to unallocated divisible surplus |
62 |
(8) |
|
|||||||||||||||||||||
Net change in financial investments designated as available-for-sale |
|
|
|
66 |
(56) |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total comprehensive income/(expense) for the year |
|
|
|
|
755 |
(1,037) |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total comprehensive income/(expense) attributable to: |
|
|
|
|
|
|
|
|||||||||||||||||
Minority interests |
|
|
|
|
|
|
|
(19) |
(63) |
|
||||||||||||||
Equity holders of the Company |
|
|
|
|
|
774 |
(974) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 30 |
|
||||||||||||||||
Consolidated balance sheet |
|
|
|
|
|
|
|
|||||||||||||||||
As at 31 December 2009 |
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
Notes |
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Investment in associates |
|
|
|
|
|
|
|
45 |
14 |
|
||||||||||||||
Plant and equipment |
|
|
|
|
|
|
|
61 |
75 |
|
||||||||||||||
Investment property |
|
|
|
|
|
|
|
3,839 |
3,969 |
|
||||||||||||||
Financial investments |
|
|
|
|
|
2.13 |
|
276,016 |
234,514 |
|
||||||||||||||
Reinsurers' share of contract liabilities |
|
|
|
|
|
|
2,093 |
1,997 |
|
|||||||||||||||
Purchased interest in long term businesses and other intangible assets |
|
|
|
146 |
227 |
|
||||||||||||||||||
Deferred acquisition costs |
|
|
|
|
|
|
|
1,957 |
2,112 |
|
||||||||||||||
Deferred tax asset |
|
|
|
|
|
|
|
796 |
988 |
|
||||||||||||||
Income tax recoverable |
|
|
|
|
|
|
|
1 |
8 |
|
||||||||||||||
Other assets |
|
|
|
|
|
|
|
1,440 |
2,135 |
|
||||||||||||||
Cash and cash equivalents |
|
|
|
|
|
|
|
10,650 |
10,688 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
|
|
|
|
|
|
|
297,044 |
256,727 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equity |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Share capital |
|
|
|
|
|
2.14 |
|
147 |
147 |
|
||||||||||||||
Share premium |
|
|
|
|
|
2.14 |
|
936 |
936 |
|
||||||||||||||
Employee scheme shares |
|
|
|
|
|
|
|
(38) |
(46) |
|
||||||||||||||
Capital redemption and other reserves |
|
|
|
|
|
41 |
(42) |
|
||||||||||||||||
Retained earnings |
|
|
|
|
|
|
|
3,110 |
2,593 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Shareholders' equity |
|
|
|
|
|
2.15 |
|
4,196 |
3,588 |
|
||||||||||||||
Minority interests |
|
|
|
|
|
2.17 |
|
2 |
144 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total equity |
|
|
|
|
|
|
|
4,198 |
3,732 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Subordinated borrowings |
|
|
|
|
|
2.16 |
|
1,870 |
1,657 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Participating insurance contracts |
|
|
|
|
2.18 |
|
9,404 |
9,384 |
|
|||||||||||||||
Participating investment contracts |
|
|
|
|
2.19 |
|
7,139 |
6,992 |
|
|||||||||||||||
Unallocated divisible surplus |
|
|
|
|
|
|
|
1,284 |
913 |
|
||||||||||||||
Value of in-force non-participating contracts |
|
|
|
|
|
(367) |
(171) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Participating contract liabilities |
|
|
|
|
|
17,460 |
17,118 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-participating insurance contracts |
|
|
|
2.18 |
|
28,583 |
25,841 |
|
||||||||||||||||
Non-participating investment contracts |
|
|
|
2.19 |
|
234,502 |
196,698 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-participating contract liabilities |
|
|
|
|
|
263,085 |
222,539 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Senior borrowings |
|
|
|
|
|
2.16 |
|
1,407 |
2,314 |
|
||||||||||||||
Provisions |
|
|
|
|
|
2.21 |
|
757 |
555 |
|
||||||||||||||
Deferred tax liabilities |
|
|
|
|
|
|
|
303 |
259 |
|
||||||||||||||
Income tax liabilities |
|
|
|
|
|
|
|
140 |
5 |
|
||||||||||||||
Payables and other financial liabilities |
|
|
|
|
|
5,003 |
6,799 |
|
||||||||||||||||
Other liabilities |
|
|
|
|
|
|
|
892 |
997 |
|
||||||||||||||
Net asset value attributable to unit holders |
|
|
|
|
|
1,929 |
752 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
|
|
|
|
|
|
|
292,846 |
252,995 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total equity and liabilities |
|
|
|
|
|
|
|
297,044 |
256,727 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 31 |
|
||||||||||||||||
Consolidated statement of changes in equity |
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
Capital |
|
|
|
|
|
|||||||||||||
|
|
|
|
|
redemption |
|
|
|
|
|
||||||||||||||
|
|
|
|
|
Employee |
and |
|
|
|
|
|
|||||||||||||
|
|
|
Share |
Share |
scheme |
other |
Retained |
|
Minority |
Total |
|
|||||||||||||
For the year ended |
capital |
premium |
shares |
reserves |
earnings |
Total |
interests |
equity |
|
|||||||||||||||
31 December 2009 |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 1 January |
|
147 |
936 |
(46) |
(42) |
2,593 |
3,588 |
144 |
3,732 |
|
||||||||||||||
Profit/(loss) for the year |
|
- |
- |
- |
- |
863 |
863 |
(19) |
844 |
|
||||||||||||||
Exchange differences on translation |
|
|
|
|
|
|
|
|
|
|||||||||||||||
of overseas operations |
- |
- |
- |
(63) |
- |
(63) |
- |
(63) |
|
|||||||||||||||
Actuarial (losses) on defined benefit |
|
|
|
|
|
|
|
|
|
|||||||||||||||
pension schemes |
- |
- |
- |
- |
(154) |
(154) |
- |
(154) |
|
|||||||||||||||
Actuarial losses on defined benefit pension |
|
|
|
|
|
|
|
|
||||||||||||||||
schemes transferred to unallocated |
|
|
|
|
|
|
|
|
|
|||||||||||||||
divisible surplus |
- |
- |
- |
- |
62 |
62 |
- |
62 |
|
|||||||||||||||
Net change in financial investments |
|
|
|
|
|
|
|
|
|
|||||||||||||||
designated as available-for-sale |
- |
- |
- |
66 |
- |
66 |
- |
66 |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total comprehensive income/(expense) |
|
|
|
|
|
|
|
|
||||||||||||||||
for the year |
- |
- |
- |
3 |
771 |
774 |
(19) |
755 |
|
|||||||||||||||
Options exercised under share option schemes: |
|
|
|
|
|
|
|
|
||||||||||||||||
- Executive share option schemes |
- |
- |
- |
- |
- |
- |
- |
- |
|
|||||||||||||||
- Savings related share |
|
|
|
|
|
|
|
|
|
|||||||||||||||
option scheme |
|
- |
- |
- |
- |
- |
- |
- |
- |
|
||||||||||||||
Shares purchased |
|
- |
- |
(2) |
- |
- |
(2) |
- |
(2) |
|
||||||||||||||
Shares vested |
|
- |
- |
10 |
(18) |
- |
(8) |
- |
(8) |
|
||||||||||||||
Employee share schemes: |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
- Value of employee services |
|
- |
- |
- |
21 |
- |
21 |
- |
21 |
|
||||||||||||||
Transfer to retained earnings |
|
- |
- |
- |
- |
8 |
8 |
- |
8 |
|
||||||||||||||
Dividends |
|
- |
- |
- |
- |
(185) |
(185) |
- |
(185) |
|
||||||||||||||
Movement in third party interests |
- |
- |
- |
- |
- |
- |
(123) |
(123) |
|
|||||||||||||||
Currency translation differences |
- |
- |
- |
77 |
(77) |
- |
- |
- |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 31 December |
|
147 |
936 |
(38) |
41 |
3,110 |
4,196 |
2 |
4,198 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
For the year ended |
|
|
|
|
|
|
|
|||||||||||||||||
31 December 2008 |
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 1 January |
|
157 |
927 |
(42) |
59 |
4,345 |
5,446 |
178 |
5,624 |
|
||||||||||||||
Loss for the year |
|
- |
- |
- |
- |
(1,067) |
(1,067) |
(63) |
(1,130) |
|
||||||||||||||
Exchange differences on translation of |
|
|
|
|
|
|
|
|
||||||||||||||||
overseas operations |
|
- |
- |
- |
139 |
- |
139 |
- |
139 |
|
||||||||||||||
Actuarial gains on defined benefit |
|
|
|
|
|
|
|
|
||||||||||||||||
pension schemes |
- |
- |
- |
- |
18 |
18 |
- |
18 |
|
|||||||||||||||
Actuarial (gains) on defined benefit pension |
|
|
|
|
|
|
|
|
||||||||||||||||
schemes transferred to unallocated |
|
|
|
|
|
|
|
|
||||||||||||||||
divisible surplus |
- |
- |
- |
- |
(8) |
(8) |
- |
(8) |
|
|||||||||||||||
Net change in financial investments |
|
|
|
|
|
|
|
|
|
|||||||||||||||
designated as available-for-sale |
- |
- |
- |
(56) |
- |
(56) |
- |
(56) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total comprehensive income/(expense) |
|
|
|
|
|
|
|
|
||||||||||||||||
for the year |
|
- |
- |
- |
83 |
(1,057) |
(974) |
(63) |
(1,037) |
|
||||||||||||||
Share buyback1 |
|
(11) |
- |
- |
11 |
(523) |
(523) |
- |
(523) |
|
||||||||||||||
Options exercised under share option schemes: |
|
|
|
|
|
|
|
|
||||||||||||||||
- Executive share option schemes |
- |
1 |
- |
- |
- |
1 |
- |
1 |
|
|||||||||||||||
- Savings related share |
|
|
|
|
|
|
|
|
|
|||||||||||||||
option scheme |
1 |
8 |
- |
- |
- |
9 |
- |
9 |
|
|||||||||||||||
Shares purchased |
|
- |
- |
(10) |
- |
- |
(10) |
- |
(10) |
|
||||||||||||||
Shares vested |
|
- |
- |
6 |
(17) |
- |
(11) |
- |
(11) |
|
||||||||||||||
Employee share schemes: |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
- Value of employee services |
|
- |
- |
- |
14 |
- |
14 |
- |
14 |
|
||||||||||||||
Transfer to retained earnings |
|
- |
- |
- |
- |
3 |
3 |
- |
3 |
|
||||||||||||||
Dividends |
|
- |
- |
- |
- |
(367) |
(367) |
- |
(367) |
|
||||||||||||||
Movement in third party interests |
- |
- |
- |
- |
- |
- |
29 |
29 |
|
|||||||||||||||
Currency translation differences |
- |
- |
- |
(192) |
192 |
- |
- |
- |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 31 December |
|
147 |
936 |
(46) |
(42) |
2,593 |
3,588 |
144 |
3,732 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. During 2008, shares were repurchased and cancelled under a share buyback programme at a cost of £523m including expenses. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 32 |
|
||||||||||||||||
Consolidated cash flow statement |
|
|
|
|
|
|
|
|||||||||||||||||
For the year ended 31 December 2009 |
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
Notes |
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Profit/(loss) for the year |
|
|
|
|
|
|
|
844 |
(1,130) |
|
||||||||||||||
Adjustments for non cash movements in net profit/(loss) for the year |
|
|
|
|
|
|
||||||||||||||||||
Realised and unrealised (gains)/losses on financial investments and investment properties |
|
(29,180) |
48,376 |
|
||||||||||||||||||||
Investment income |
|
|
|
|
|
|
|
(8,813) |
(10,086) |
|
||||||||||||||
Interest expense |
|
|
|
|
|
|
|
179 |
379 |
|
||||||||||||||
Income tax expense/(credit) |
|
|
|
|
|
|
|
395 |
(1,023) |
|
||||||||||||||
Other adjustments |
|
|
|
|
|
|
|
104 |
77 |
|
||||||||||||||
Net (increase)/decrease in operational assets |
|
|
|
|
|
|
|
|
||||||||||||||||
Investments designated as held for trading or fair value through profit or loss |
|
|
(5,822) |
2,161 |
|
|||||||||||||||||||
Investments designated as available-for-sale |
|
|
|
|
|
(61) |
(93) |
|
||||||||||||||||
Other assets |
|
|
|
|
|
|
|
477 |
(1,702) |
|
||||||||||||||
Net increase/(decrease) in operational liabilities |
|
|
|
|
|
|
|
|||||||||||||||||
Insurance contracts |
|
|
|
|
|
|
|
3,143 |
(1,479) |
|
||||||||||||||
Transfer to/(from) unallocated divisible surplus |
|
|
|
|
|
368 |
(798) |
|
||||||||||||||||
Investment contracts |
|
|
|
|
|
|
|
29,337 |
(43,485) |
|
||||||||||||||
Value of in-force non-participating contracts |
|
|
|
|
|
(196) |
105 |
|
||||||||||||||||
Other liabilities |
|
|
|
|
|
|
|
1,121 |
541 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash used in operations |
|
|
|
|
|
|
|
(8,104) |
(8,157) |
|
||||||||||||||
Interest paid |
|
|
|
|
|
|
|
(160) |
(377) |
|
||||||||||||||
Interest received |
|
|
|
|
|
|
|
5,074 |
5,214 |
|
||||||||||||||
Income tax received/(paid) |
|
|
|
|
|
|
|
52 |
(208) |
|
||||||||||||||
Dividends received |
|
|
|
|
|
|
|
3,896 |
4,614 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash flows from operating activities |
|
|
|
|
|
758 |
1,086 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net acquisition of plant and equipment |
|
|
|
|
|
(7) |
(14) |
|
||||||||||||||||
Acquisitions (net of cash acquired) |
|
|
|
|
2.12 |
|
- |
1,004 |
|
|||||||||||||||
Capital injection into overseas joint ventures |
|
|
|
|
|
(36) |
- |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash flows from investing activities |
|
|
|
|
|
(43) |
990 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|||||||||||||||
Dividend distributions to ordinary equity holders of the Company during the year |
|
|
(185) |
(367) |
|
|||||||||||||||||||
Proceeds from issue of ordinary share capital |
|
|
|
|
|
- |
10 |
|
||||||||||||||||
Purchase of employee scheme shares |
|
|
|
|
|
(2) |
(9) |
|
||||||||||||||||
Purchase of shares under share buyback programme |
|
|
2.14 |
|
- |
(523) |
|
|||||||||||||||||
Proceeds from borrowings |
|
|
|
|
|
|
|
2,124 |
3,568 |
|
||||||||||||||
Repayment of borrowings |
|
|
|
|
|
|
|
(2,629) |
(2,960) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash flows from financing activities |
|
|
|
|
|
(692) |
(281) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net increase in cash and cash equivalents |
|
|
|
|
|
23 |
1,795 |
|
||||||||||||||||
Exchange (losses)/gains on cash and cash equivalents |
|
|
|
|
(61) |
156 |
|
|||||||||||||||||
Cash and cash equivalents at 1 January |
|
|
|
|
|
10,688 |
8,737 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash and cash equivalents at 31 December |
|
|
|
|
|
10,650 |
10,688 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Group's consolidated cash flow statement includes all cash and cash equivalent flows, including those relating to the UK long term fund policyholders. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 33 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.01 |
Changes to the definition of supplementary operating profit |
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Supplementary IFRS operating profit is one of the Group's key performance indicators. We provide this measure because we believe it gives shareholders a better understanding of the Group's underlying performance. In order to further enhance this understanding, we have amended the definition of IFRS operating profit to remove the impact of investment volatility from the non profit Risk and Savings and the Group capital and financing results. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The key changes to our definition of IFRS operating profit are: |
|
|||||||||||||||||||||||
i. Operating profit for the Risk and Savings businesses is now based on the investment returns that the Group expects to make on the financial investments that back the non profit business over the reporting period, rather than the actual returns on these investments. The difference between the expected return and the actual return on investments, and the corresponding impact on liabilities, is shown below the operating profit line. This adjustment includes the removal of accounting volatility arising from the mismatch of asset and liability valuations for deferred tax balances within unit linked funds under IFRS. |
|
|||||||||||||||||||||||
ii. Group capital and financing operating profit now excludes the profit or loss arising from actuarial gains and losses on annuities held by the Group's defined benefit pension schemes. As this is driven by bond market yields the effect has been classified as variation from longer term investment return. |
|
|||||||||||||||||||||||
iii. The profit or loss impact arising from the elimination of own debt holdings is reflected below operating profit. In previous reporting periods this amount has been £nil. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The amended definition more closely aligns the results of non profit Risk and Savings and Group capital and financing with our other UK businesses and is closer to the European Embedded Value (EEV) definition of operating profit. It changes the allocation of profit between operating and non-operating elements, but it does not affect underlying performance, the economics of our business, the profit before tax attributable to shareholders or the profit for the year. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The table below sets out the effect of the above changes to IFRS supplementary operating profit for the year ended 31 December 2008, and the six months ended 30 June 2009: |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
Effect of |
|
|
Effect of |
|
|
|||||||||||||
|
|
|
|
|
|
restating |
|
|
restating |
|
|
|||||||||||||
|
|
|
|
|
|
the |
|
|
the |
|
|
|||||||||||||
|
|
|
|
|
|
definition |
|
|
definition |
|
|
|||||||||||||
|
|
|
|
|
As |
of IFRS |
|
As |
of IFRS |
|
|
|||||||||||||
|
|
|
|
|
reported |
operating |
Restated |
reported |
operating |
Restated |
|
|||||||||||||
|
|
|
|
|
2008 |
profit |
2008 |
30.06.09 |
profit |
30.06.09 |
|
|||||||||||||
|
|
|
|
|
£m |
£m |
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
From continuing operations |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Risk |
|
|
|
|
(603) |
825 |
222 |
(128) |
351 |
223 |
|
|||||||||||||
Savings |
|
|
|
66 |
(59) |
7 |
(5) |
26 |
21 |
|
||||||||||||||
Investment management |
|
|
|
165 |
- |
165 |
70 |
- |
70 |
|
||||||||||||||
International |
|
|
|
59 |
- |
59 |
65 |
- |
65 |
|
||||||||||||||
Group capital and financing |
|
|
|
124 |
15 |
139 |
29 |
(4) |
25 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating (loss)/profit |
|
|
|
(189) |
781 |
592 |
31 |
373 |
404 |
|
||||||||||||||
Variation from longer term investment return |
|
(1,239) |
(781) |
(2,020) |
(154) |
(373) |
(527) |
|
||||||||||||||||
Property losses attributable to minority interests |
|
(63) |
- |
(63) |
(20) |
- |
(20) |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loss from continuing operations before tax attributable |
|
|
|
|
|
|
|
|||||||||||||||||
to equity holders of the Company |
|
|
(1,491) |
- |
(1,491) |
(143) |
- |
(143) |
|
|||||||||||||||
Tax credit attributable to equity holders of the Company |
361 |
- |
361 |
52 |
- |
52 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loss for the period |
|
|
|
(1,130) |
- |
(1,130) |
(91) |
- |
(91) |
|
||||||||||||||
Loss attributable to minority interests |
|
|
63 |
- |
63 |
20 |
- |
20 |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loss attributable to equity holders of the Company |
(1,067) |
- |
(1,067) |
(71) |
- |
(71) |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 34 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.02 |
Risk |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(a) |
Risk operating profit |
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
Notes |
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non profit Risk |
|
|
|
|
|
2.02(b) |
|
717 |
223 |
|
||||||||||||||
General insurance |
|
|
|
|
|
2.02(f) |
|
17 |
(2) |
|
||||||||||||||
Other1 |
|
|
|
|
|
|
|
1 |
1 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Risk operating profit |
|
|
|
|
|
|
|
735 |
222 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Other comprises estate agencies and housing related business conducted through our regulated mortgage network. It also includes Nationwide Life Risk business and business unit costs of £3m (2008: £3m) allocated to the Risk business. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(b) |
Analysis of net capital released from non profit Risk business |
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
Notes |
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non profit business operating profit comprises: |
|
|
|
|
|
|
|
|
||||||||||||||||
|
Operational cash generation |
|
|
|
|
|
438 |
376 |
|
|||||||||||||||
|
New business strain |
|
|
|
|
|
|
|
50 |
(173) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net cash generation |
|
|
|
|
|
|
|
488 |
203 |
|
|||||||||||||
|
Experience variances |
|
|
|
2.02(c) |
|
113 |
2 |
|
|||||||||||||||
|
Changes to valuation assumptions |
|
|
2.02(d) |
|
169 |
(42) |
|
||||||||||||||||
|
Changes to FSA reporting and capital rules |
|
|
|
|
15 |
- |
|
||||||||||||||||
|
Movements in non-cash items |
|
|
2.02(e) |
|
(229) |
16 |
|
||||||||||||||||
|
Other |
|
|
|
|
|
|
|
(41) |
(20) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
515 |
159 |
|
|||||||||||||
|
Tax gross-up |
|
|
|
|
|
|
|
202 |
64 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
717 |
223 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non profit business operational cash generation represents the capital and profit expected to be generated in the period from the in-force non profit business if the embedded value and valuation assumptions are borne out in practice. The experience variances are calculated with reference to embedded value assumptions, including the apportionment of investment return and tax in the EEV model. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The 2008 net capital released analysis has been restated in accordance with the new definition of operating profit (see Note 2.01). |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Both new business strain and operational cash generation exclude required solvency margin from the liability calculation as is required by the ABI SORP. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
In 2006, the FSA introduced a more realistic reserving framework for certain non profit business (Policy statement (PS) 06/14). In July 2009, a Part VII transfer of the Nationwide Life Risk business to Society took place and the Group chose to adopt PS06/14 for this business. The impact of this, offset by the amortisation of associated intangible assets, is reflected within changes to FSA reporting and capital rules above. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
An analysis of the experience variances, valuation assumption changes and non cash items, all net of tax, is provided below: |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(c) |
Experience variances |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Persistency |
|
|
|
|
|
|
|
(9) |
(5) |
|
||||||||||||||
Mortality/morbidity |
|
|
|
|
|
|
|
(9) |
26 |
|
||||||||||||||
Expenses |
|
|
|
|
|
|
|
1 |
18 |
|
||||||||||||||
BPA data loading |
|
|
|
|
|
|
|
48 |
22 |
|
||||||||||||||
Project and development costs1 |
|
|
|
|
|
|
(21) |
(53) |
|
|||||||||||||||
Tax2 |
|
|
|
|
|
|
|
|
79 |
(15) |
|
|||||||||||||
Other |
|
|
|
|
|
|
|
|
24 |
9 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
113 |
2 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Project and development costs in 2009 relate to continued investment in internal and other customer facing systems (£15m) and redundancy costs (£6m). |
|
|||||||||||||||||||||||
2. The current tax charge was lower than expected due to the utilisation of brought forward tax losses. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 35 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.02 |
Risk (continued) |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(d) |
Changes to valuation assumptions |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Persistency |
|
|
|
|
|
|
|
(5) |
4 |
|
||||||||||||||
Mortality/morbidity |
|
|
|
|
|
|
|
101 |
(25) |
|
||||||||||||||
Expenses |
|
|
|
|
|
|
|
54 |
(55) |
|
||||||||||||||
Other |
|
|
|
|
|
|
|
|
19 |
34 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
169 |
(42) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(e) |
Movements in non-cash items |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Deferred tax1 |
|
|
|
|
|
|
|
(221) |
19 |
|
||||||||||||||
Other |
|
|
|
|
|
|
|
|
(8) |
(3) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
(229) |
16 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. The movement in deferred tax reflects the profitability of the non profit Risk business in 2009 and the consequent utilisation of brought forward losses from 2008. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(f) |
General insurance operating profit, underwriting result and combined operating ratios |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
Operating |
Under- |
Combined |
Operating |
Under- |
Combined |
|
|||||||||||||
|
|
|
|
|
profit |
writing |
operating |
(loss)/ |
writing |
operating |
|
|||||||||||||
|
|
|
|
|
|
result |
ratio |
profit |
result |
ratio |
|
|||||||||||||
|
|
|
|
|
2009 |
2009 |
2009 |
2008 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
£m |
£m |
% |
£m |
£m |
% |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
From continuing operations |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Household |
|
|
|
12 |
1 |
98 |
(12) |
(26) |
110 |
|
||||||||||||||
Other business |
|
|
|
5 |
4 |
79 |
10 |
8 |
86 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
17 |
5 |
96 |
(2) |
(18) |
108 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The combined operating ratio is: |
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 36 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.03 |
Savings |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(a) |
Savings operating profit |
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
Notes |
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non profit Savings1 |
|
|
|
|
|
2.03(b) |
|
(4) |
(79) |
|
||||||||||||||
With-profits business2 |
|
|
|
|
|
|
|
64 |
107 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
60 |
28 |
|
|||||||||||||
Core retail investments |
|
|
|
|
|
|
|
9 |
- |
|
||||||||||||||
Other3 |
|
|
|
|
|
|
|
(14) |
(21) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Savings operating profit |
|
|
|
|
|
|
|
55 |
7 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Non profit Savings business includes non profit investment bonds and non profit pensions (including SIPPs). |
|
|||||||||||||||||||||||
2. With-profits business operating profit is the shareholders' share of total with-profits bonuses. |
|
|||||||||||||||||||||||
3. Other includes Suffolk Life, International (Ireland), Nationwide Life Savings business and business unit costs of £3m (2008: £3m), allocated to the Savings business. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(b) |
Analysis of net capital released from non profit Savings business |
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
Notes |
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non profit business operating profit/(loss) comprises: |
|
|
|
|
|
|
|
|||||||||||||||||
|
Operational cash generation |
|
|
|
|
|
58 |
77 |
|
|||||||||||||||
|
New business strain |
|
|
|
|
|
|
|
(77) |
(161) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net cash generation |
|
|
|
|
|
|
|
(19) |
(84) |
|
|||||||||||||
|
Experience variances |
|
|
|
2.03(c) |
|
(1) |
(35) |
|
|||||||||||||||
|
Changes to valuation assumptions |
|
|
|
2.03(d) |
|
9 |
32 |
|
|||||||||||||||
|
Changes to FSA reporting and capital rules |
|
|
|
|
50 |
- |
|
||||||||||||||||
|
Movements in non-cash items |
|
|
|
2.03(e) |
|
(64) |
(14) |
|
|||||||||||||||
|
Other |
|
|
|
|
|
|
|
22 |
45 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
(3) |
(56) |
|
|||||||||||||
|
Tax gross-up |
|
|
|
|
|
|
|
(1) |
(23) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
(4) |
(79) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non profit business operational cash generation represents the capital and profit expected to be generated in the period from the in-force non profit business if the embedded value and valuation assumptions are borne out in practice. The experience variances are calculated with reference to embedded value assumptions, including the apportionment of investment return and tax in the EEV model. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The 2008 net capital released analysis has been restated in accordance with the new definition of operating profit (see Note 2.01). |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Both new business strain and operational cash generation exclude required solvency margin from the liability calculation as is required by the ABI SORP. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
In 2006, the FSA introduced a more realistic reserving framework for certain non profit business (Policy statement (PS) 06/14). In 2009, the Group has chosen to implement PS 06/14 rule changes relating to the calculation of the regulatory sterling reserves on non profit unit linked contracts. The impact of this is reflected within changes to FSA reporting and capital rules above. However, sterling reserves on investment contracts are eliminated from IFRS reporting and the corresponding reduction is reported through non-cash items. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 37 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.03 |
Savings (continued) |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
An analysis of the experience variances, valuation assumption changes and non-cash items, all net of tax, is provided below: |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(c) |
Experience variances |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Persistency |
|
|
|
|
|
|
|
(1) |
12 |
|
||||||||||||||
Mortality/morbidity |
|
|
|
|
|
|
|
- |
(1) |
|
||||||||||||||
Expenses |
|
|
|
|
|
|
|
- |
(7) |
|
||||||||||||||
Project and development costs1 |
|
|
|
|
|
|
(23) |
(42) |
|
|||||||||||||||
Tax2 |
|
|
|
|
|
|
|
|
22 |
3 |
|
|||||||||||||
Other |
|
|
|
|
|
|
|
|
1 |
- |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
(1) |
(35) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Project and development costs in 2009 relate to continued investment in internal and other customer facing systems (£16m) and redundancy costs (£7m). |
|
|||||||||||||||||||||||
2. The current tax charge was lower than expected due to the utilisation of brought forward tax losses. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(d) |
Changes to valuation assumptions |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Persistency |
|
|
|
|
|
|
|
1 |
8 |
|
||||||||||||||
Mortality/morbidity |
|
|
|
|
|
|
|
(2) |
(1) |
|
||||||||||||||
Expenses |
|
|
|
|
|
|
|
(1) |
(2) |
|
||||||||||||||
Other |
|
|
|
|
|
|
|
|
11 |
27 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
9 |
32 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(e) |
Movements in non-cash items |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Deferred tax |
|
|
|
|
|
|
|
(33) |
16 |
|
||||||||||||||
Deferred acquisition costs |
|
|
|
|
|
|
|
(5) |
20 |
|
||||||||||||||
Deferred income liabilities |
|
|
|
|
|
|
|
35 |
30 |
|
||||||||||||||
Other1 |
|
|
|
|
|
|
|
(61) |
(80) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
(64) |
(14) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. In 2009, Other includes the elimination of £55m of sterling reserves following the adoption of PS06/14. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 38 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.04 |
Investment management |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Managed pension funds |
|
|
|
|
|
|
|
128 |
117 |
|
||||||||||||||
Private equity |
|
|
|
|
|
|
|
(1) |
(1) |
|
||||||||||||||
Property |
|
|
|
|
|
|
|
4 |
4 |
|
||||||||||||||
Other income1 |
|
|
|
|
|
|
|
41 |
52 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Legal & General Investment Management |
|
|
|
|
|
172 |
172 |
|
||||||||||||||||
Institutional unit trusts2 |
|
|
|
|
|
|
|
(5) |
(7) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Investment management operating profit |
|
|
|
|
|
167 |
165 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Other income includes £28m of profits arising from the provision of investment management services charged to the Group's Risk and Savings businesses (2008: £35m). |
|
|||||||||||||||||||||||
2. Investment management operating profit excludes core retail investments of £9m (2008: £nil), which has been disclosed as part of Savings. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.05 |
International |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
USA |
|
|
|
|
|
|
|
|
86 |
39 |
|
|||||||||||||
Netherlands |
|
|
|
|
|
|
|
42 |
6 |
|
||||||||||||||
France |
|
|
|
|
|
|
|
4 |
14 |
|
||||||||||||||
Other1 |
|
|
|
|
|
|
|
(5) |
- |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total International operating profit |
|
|
|
|
|
|
127 |
59 |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Other includes our joint venture operations in Egypt, the Gulf and India. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.06 |
Foreign exchange rates |
|
|
|
|
|
|
|
|
|||||||||||||||
Principal rates of exchange used for translation are: |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
01.01.09- |
|
01.01.08- |
|
|
|||||||||||||
|
|
|
|
|
|
|
31.12.09 |
2009 |
31.12.08 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
Average |
Year end |
Average |
Year end |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
United States Dollar |
|
|
|
|
|
1.57 |
1.62 |
1.85 |
1.44 |
|
||||||||||||||
Euro |
|
|
|
|
|
|
1.12 |
1.13 |
1.26 |
1.03 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.07 |
Group capital and financing |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Investment return1 |
|
|
|
|
|
|
|
191 |
298 |
|
||||||||||||||
Interest expense2 |
|
|
|
|
|
|
|
(127) |
(145) |
|
||||||||||||||
Investment expenses |
|
|
|
|
|
|
|
(3) |
(5) |
|
||||||||||||||
Unallocated corporate expenses |
|
|
|
|
|
|
(4) |
(9) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Group capital and financing operating profit |
|
|
|
|
57 |
139 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. The longer term expected investment return of £191m (2008: £298m) reflects an average return of 6% (2008: 7%) on the average balance of invested assets of £3.0bn (2008: £4.5bn) held within Group capital and financing calculated on a quarterly basis. The invested assets held within Group capital and financing amounted to £2.8bn at 31 December 2009 (31 December 2008: £3.9bn). |
|
|||||||||||||||||||||||
2. Interest expense excludes interest on non-recourse financing (see Note 2.16). |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 39 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.08 |
Variation from longer term investment return |
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Risk1 |
|
|
|
|
|
|
|
|
(218) |
(854) |
|
|||||||||||||
Savings2 |
|
|
|
|
|
|
|
127 |
59 |
|
||||||||||||||
Investment management |
|
|
|
|
|
|
|
(4) |
7 |
|
||||||||||||||
International |
|
|
|
|
|
|
|
26 |
4 |
|
||||||||||||||
Group capital and financing3 |
|
|
|
|
|
|
|
53 |
(1,236) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total variation from longer term investment return |
|
|
|
(16) |
(2,020) |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. At half-year 2009, non profit Risk business reflected a small reduction in yield from action taken to sell some of the Group's holdings of tier 1 and upper tier 2 bank securities. These actions have contributed £75m to the negative investment variance. The cash and overlay strategy executed on the portfolio resulted in adverse effects on the assumed yields at the half year which are reflected within IFRS profit. As expected these half-year yield impacts have been reversed by action taken in further diversifying the credit portfolio in the second half of the year. The impact of strengthening assumptions for reinvestment of cashflows, variability in currency hedging costs and inflation is also reflected here, in addition to the negative impact from default provisioning of £50m. The 2008 Risk investment return variance includes £(650)m relating to the increase in the non profit annuity credit default reserve. |
|
|||||||||||||||||||||||
2. Savings investment variances reflect management action taken in the second half of the year to optimise the tax position of unit linked business. |
|
|||||||||||||||||||||||
3. Comprises £7m (2008: £(1,096)m) relating to Society shareholder capital, £26m (2008: £(125)m) relating to the Group's treasury function, £14m (2008: £(15)m) actuarial gains and losses arising on annuity assets held by the defined benefit pension schemes that have been purchased from Legal & General Assurance Society Limited and £6m (2008: £nil) from the impact of Legal & General debt owned by the Group. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Investment return is allocated to operating profit by reference to a longer term rate of investment return for the respective invested funds. The difference between the amount allocated to operating profit and actual investment return is the variation from longer term investment return analysed above. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.09 |
Analysis of tax |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
Profit/ |
|
Profit |
|
|
|||||||||||||
|
|
|
|
|
|
|
(loss) |
Tax |
(loss) |
Tax |
|
|||||||||||||
|
|
|
|
|
|
|
before |
(expense)/ |
before |
(expense)/ |
|
|||||||||||||
|
|
|
|
|
|
|
tax |
credit |
tax |
credit |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
Restated |
Restated |
|
|||||||||||||
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
From continuing operations |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Risk |
|
|
|
|
|
|
735 |
(204) |
222 |
(71) |
|
|||||||||||||
Savings |
|
|
|
|
|
55 |
(14) |
7 |
10 |
|
||||||||||||||
Investment management |
|
|
|
|
|
167 |
(46) |
165 |
(50) |
|
||||||||||||||
International |
|
|
|
|
|
127 |
(41) |
59 |
(20) |
|
||||||||||||||
Group capital and financing |
|
|
|
|
|
57 |
(8) |
139 |
(32) |
|
||||||||||||||
Investment projects |
|
|
|
|
|
(32) |
9 |
- |
- |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit/(loss) |
|
|
|
|
|
1,109 |
(304) |
592 |
(163) |
|
||||||||||||||
Variation from longer term investment return |
|
|
|
(16) |
74 |
(2,020) |
524 |
|
||||||||||||||||
Property losses attributable to minority interests |
|
|
|
(19) |
- |
(63) |
- |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) for the year/Tax |
|
|
|
|
|
1,074 |
(230) |
(1,491) |
361 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Only the element of total tax attributable to equity holders' profit/loss is shown explicitly in the analysis above; the tax attributable to policyholder returns is included within reported operating profit. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
A surplus of £469m has been declared in the period by Society's LTF, which represents the full balance of the Shareholder Retained Capital (SRC). As such, no deferred tax liability exists at the balance sheet date. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
At 31 December 2009, a partial provision is held for a dispute with HMRC relating to the basis of recognition of taxable profit within Society's LTF. The matter is being progressed through the Tax Tribunals Service. The maximum exposure in relation to this issue is £232m, plus interest of £98m. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 40 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.10 |
Earnings per share |
|
|
|
|
|
|
|
|
|||||||||||||||
(a) |
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
Profit |
|
Profit |
|
Loss |
|
Loss |
|
|
|||||||||||||
|
|
|
before |
Tax |
after |
Earnings |
before |
Tax |
after |
Earnings |
|
|||||||||||||
|
|
|
tax |
expense |
tax |
per share |
tax |
credit |
tax |
per share |
|
|||||||||||||
|
|
|
2009 |
2009 |
2009 |
2009 |
2008 |
2008 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
Restated |
Restated |
Restated |
Restated |
|
|||||||||||||
|
|
|
£m |
£m |
£m |
p |
£m |
£m |
£m |
p |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit/(loss) from |
|
|
|
|
|
|
|
|
|
|||||||||||||||
continuing operations |
1,109 |
(304) |
805 |
13.82 |
592 |
(163) |
429 |
7.19 |
|
|||||||||||||||
Variation from longer term |
|
|
|
|
|
|
|
|
|
|||||||||||||||
investment return |
(16) |
74 |
58 |
1.00 |
(2,020) |
524 |
(1,496) |
(25.07) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Earnings per share based on profit/ |
|
|
|
|
|
|
|
|
|
|||||||||||||||
(loss) attributable to equity holders |
1,093 |
(230) |
863 |
14.82 |
(1,428) |
361 |
(1,067) |
(17.88) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(b) |
Diluted earnings per share |
|
|
|
|
|
|
|
|
|
||||||||||||||
(i) |
Based on operating profit/(loss) from continuing operations after tax |
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
Profit |
Number |
Earnings |
Profit |
Number |
Earnings |
|
|||||||||||||
|
|
|
|
|
after tax |
of shares1 |
per share |
after tax |
of shares1 |
per share |
|
|||||||||||||
|
|
|
|
|
2009 |
2009 |
2009 |
2008 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
Restated |
|
Restated |
|
|||||||||||||
|
|
|
|
|
£m |
m |
p |
£m |
m |
p |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit/(loss) from continuing operations after tax |
805 |
5,824 |
13.82 |
429 |
5,968 |
7.19 |
|
|||||||||||||||||
Net shares under options allocable |
|
|
|
|
|
|
|
|||||||||||||||||
for no further consideration2 |
- |
33 |
(0.08) |
- |
22 |
(0.03) |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Diluted earnings per share |
|
|
|
805 |
5,857 |
13.74 |
429 |
5,990 |
7.16 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(ii) |
Based on profit/(loss) attributable to equity holders |
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
Profit |
Number |
Earnings |
Loss |
Number |
Earnings |
|
|||||||||||||
|
|
|
|
|
after tax |
of shares1 |
per share |
after tax |
of shares1 |
per share |
|
|||||||||||||
|
|
|
|
|
2009 |
2009 |
2009 |
2008 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
£m |
m |
p |
£m |
m |
p |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Profit/(loss) attributable to equity holders of the Company |
863 |
5,824 |
14.82 |
(1,067) |
5,968 |
(17.88) |
|
|||||||||||||||||
Net shares under options allocable |
|
|
|
|
|
|
|
|||||||||||||||||
for no further consideration2 |
- |
33 |
(0.09) |
- |
22 |
- |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Diluted earnings per share |
|
|
|
863 |
5,857 |
14.73 |
(1,067) |
5,990 |
(17.88) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The number of shares in issue at 31 December 2009 was 5,862,216,780 (31 December 2008: 5,861,627,994). |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Weighted average number of shares. |
|
|||||||||||||||||||||||
2. At 31 December 2008, net shares under options allocable for no further consideration were anti-dilutive and were therefore excluded from the diluted earnings per share calculation. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 41 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.11 |
Gross written premiums on insurance contracts |
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
From continuing operations |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Risk |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-participating Risk business |
|
|
|
|
|
3,057 |
4,038 |
|
||||||||||||||||
General insurance |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
- Household |
|
|
|
|
|
|
|
247 |
267 |
|
||||||||||||||
- Other business |
|
|
|
|
|
|
|
26 |
29 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Risk |
|
|
|
|
|
|
|
3,330 |
4,334 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Savings |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Non-participating Savings business |
|
|
|
|
|
|
45 |
49 |
|
|||||||||||||||
Participating business |
|
|
|
|
|
|
|
772 |
551 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Savings |
|
|
|
|
|
|
|
817 |
600 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
USA |
|
|
|
|
|
|
|
|
487 |
397 |
|
|||||||||||||
Netherlands |
|
|
|
|
|
|
|
270 |
278 |
|
||||||||||||||
France |
|
|
|
|
|
|
|
371 |
286 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total International |
|
|
|
|
|
|
|
1,128 |
961 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total gross written premiums |
|
|
|
|
|
|
|
5,275 |
5,895 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.12 |
Acquisitions |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Total net |
|
|||||||||||||
|
|
|
|
|
|
Date of |
Cash |
Transaction |
Total |
assets |
|
|||||||||||||
|
|
|
|
|
|
acquisition |
paid |
costs |
cost |
acquired |
|
|||||||||||||
Company name |
|
|
|
|
|
£m |
£m |
£m |
£m |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Nationwide Life Limited |
|
|
|
|
31/01/08 |
250 |
2 |
252 |
252 |
|
||||||||||||||
Nationwide Unit Trust Managers Limited |
|
31/01/08 |
49 |
1 |
50 |
50 |
|
|||||||||||||||||
Suffolk Life Group Plc |
|
|
|
|
06/05/08 |
62 |
1 |
63 |
63 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
On 31 January 2008, the Group acquired 100% of the shares of Nationwide Life Limited and Nationwide Unit Trust Managers Limited. In addition, on 6 May 2008 the Group acquired 100% of the shares of Suffolk Life Group Plc. The total cost of these acquisitions was £365m. Full details are provided in the 2008 full year financial statements. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 42 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.13 |
Financial investments |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equities |
|
|
|
|
|
|
|
139,296 |
107,408 |
|
||||||||||||||
Unit trusts |
|
|
|
|
|
|
|
6,329 |
5,456 |
|
||||||||||||||
Debt securities |
|
|
|
|
|
|
|
123,511 |
112,013 |
|
||||||||||||||
Accrued interest |
|
|
|
|
|
|
|
1,688 |
1,607 |
|
||||||||||||||
Derivative assets1 |
|
|
|
|
|
|
|
3,749 |
6,130 |
|
||||||||||||||
Loans and receivables |
|
|
|
|
|
|
|
1,443 |
1,900 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
276,016 |
234,514 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Derivative assets include £2,160m (2008: £3,765m) held on behalf of unit linked policyholders. Derivative assets are shown gross of derivative liabilities. Exposures arise from: |
|
|||||||||||||||||||||||
a. The use of derivatives for efficient portfolio management, especially the use of interest rate swaps, inflation swaps, credit default swaps and foreign exchange forward contracts for asset and liability management. |
|
|||||||||||||||||||||||
b. Derivatives matching Guaranteed Equity Bonds within the Nationwide Life portfolio. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.14 |
Share capital and share premium |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
2009 |
|
|
2008 |
|
|
|||||||||||||
|
|
|
|
|
|
Number |
|
|
Number |
|
|
|||||||||||||
|
|
|
|
|
|
of |
2009 |
|
of |
2008 |
|
|||||||||||||
Authorised share capital |
|
|
|
|
shares |
£m |
|
shares |
£m |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
At 31 December: ordinary shares of 2.5p each |
|
9,200,000,000 |
230 |
9,200,000,000 |
230 |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
Number |
Share |
Share |
|
|||||||||||||
|
|
|
|
|
|
|
|
of |
capital |
premium |
|
|||||||||||||
Issued share capital, fully paid |
|
|
|
|
|
shares |
£m |
£m |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 1 January 2009 |
|
|
|
|
|
5,861,627,994 |
147 |
936 |
|
|||||||||||||||
Options exercised under share option schemes |
|
|
|
|
|
|
|
|
||||||||||||||||
- Executive share option scheme |
|
|
|
|
20,000 |
- |
- |
|
||||||||||||||||
- Savings related share option scheme |
|
|
568,786 |
- |
- |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 31 December 2009 |
|
|
|
|
|
5,862,216,780 |
147 |
936 |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
Number |
Share |
Share |
|
|||||||||||||
|
|
|
|
|
|
|
|
of |
capital |
premium |
|
|||||||||||||
Issued share capital, fully paid |
|
|
|
|
|
shares |
£m |
£m |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 1 January 2008 |
|
|
|
|
|
6,296,321,160 |
157 |
927 |
|
|||||||||||||||
Shares cancelled under share buyback programme1 |
(449,891,914) |
(11) |
- |
|
||||||||||||||||||||
Options exercised under share option schemes |
|
|
|
|
|
|
|
|
||||||||||||||||
- Executive share option scheme |
|
|
|
|
640,846 |
- |
1 |
|
||||||||||||||||
- Savings related share option scheme |
|
|
|
14,557,902 |
1 |
8 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 31 December 2008 |
|
|
|
|
|
5,861,627,994 |
147 |
936 |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. During 2008, 449,891,914 shares were repurchased and cancelled under the share buyback programme representing 7.1% of opening issued share capital, at a cost of £523m including expenses. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
There is one class of ordinary shares. All shares issued carry equal voting rights. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The holders of the Company's ordinary shares are entitled to receive dividends as declared and are entitled to one vote per share at shareholder meetings of the Company. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 43 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.15 |
Segmental analysis of shareholders' equity |
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Risk |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
General insurance |
|
|
|
|
|
|
|
120 |
99 |
|
||||||||||||||
Other |
|
|
|
|
|
|
|
|
- |
2 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Risk |
|
|
|
|
|
|
|
120 |
101 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Savings |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Core retail investments |
|
|
|
|
|
|
|
66 |
59 |
|
||||||||||||||
Other |
|
|
|
|
|
|
|
|
13 |
14 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Savings |
|
|
|
|
|
|
|
79 |
73 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Investment management |
|
|
|
|
|
|
|
339 |
322 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
USA |
|
|
|
|
|
|
|
|
1,002 |
932 |
|
|||||||||||||
Netherlands |
|
|
|
|
|
|
|
158 |
135 |
|
||||||||||||||
France |
|
|
|
|
|
|
|
178 |
193 |
|
||||||||||||||
Emerging markets |
|
|
|
|
|
|
|
34 |
12 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total International |
|
|
|
|
|
|
|
1,372 |
1,272 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Group capital and financing |
|
|
|
|
|
|
|
2,286 |
1,820 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Shareholders' equity |
|
|
|
|
|
|
|
4,196 |
3,588 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Group has five reporting segments comprising Risk, Savings, Investment management, International, and Group capital and financing. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Risk segment comprises individual and group protection, individual and bulk purchase annuities, and general insurance, together with estate agencies and the housing related business conducted through our regulated mortgage network. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Savings segment comprises non profit investment bonds, non profit pensions (including SIPPs), ISAs, retail unit trusts, and all with-profits products. 'Other' principally comprises the Group's interest in Cofunds. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Investment management segment comprises institutional fund management and institutional unit trust business. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The International segment comprises businesses in the United States, France, the Netherlands and emerging markets. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Shareholders' equity supporting the non profit Risk and Savings businesses is held within Legal & General Assurance Society Limited and Legal & General Pensions Limited and is managed on a groupwide basis within Group capital and financing. This also includes capital within the Group's treasury function and unit trust funds and property partnerships, which are managed on behalf of clients but are required to be consolidated under IFRS, which do not constitute a separately reportable segment. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Transactions between reportable segments are on normal commercial terms, and are included within the reported segments. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Group assesses performance and allocates resources on the basis of IFRS operating profit before tax. Segmental IFRS operating profit before tax is reconciled to the consolidated profit from continuing operations before tax attributable to equity holders and consolidated profit from ordinary activities after income tax. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 44 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.16 |
Analysis of borrowings |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subordinated borrowings |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
6.385% Sterling perpetual capital securities (Tier 1) |
|
|
|
666 |
692 |
|
||||||||||||||||||
5.875% Sterling undated subordinated notes (Tier 2) |
|
|
|
425 |
426 |
|
||||||||||||||||||
4.0% Euro subordinated notes 2025 (Tier 2) |
|
|
|
498 |
539 |
|
||||||||||||||||||
10% Sterling subordinated notes 2041 (Tier 2) |
|
|
|
308 |
- |
|
||||||||||||||||||
Client fund holdings of Group debt1 |
|
|
|
|
|
|
(27) |
- |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total subordinated borrowings |
|
|
|
|
1,870 |
1,657 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Senior borrowings |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Sterling medium term notes 2031-2041 |
|
|
|
|
608 |
608 |
|
|||||||||||||||||
Euro Commercial paper 2010 |
|
|
|
|
|
|
|
98 |
609 |
|
||||||||||||||
Bank loans 2010 |
|
|
|
|
|
|
|
12 |
160 |
|
||||||||||||||
Non recourse financing |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
- US Dollar Triple X securitisation 2025 |
|
|
|
|
|
|
262 |
369 |
|
|||||||||||||||
- US Dollar Triple X securitisation 2037 |
|
|
|
|
|
|
274 |
308 |
|
|||||||||||||||
- Sterling property partnership loans 2011 |
|
|
|
|
|
- |
101 |
|
||||||||||||||||
- Suffolk Life unit linked borrowings |
|
|
|
|
|
|
158 |
159 |
|
|||||||||||||||
- LGV 6 Private Equity Fund Limited Partnership |
|
|
|
|
|
40 |
- |
|
||||||||||||||||
Client fund holdings of Group debt1 |
|
|
|
|
|
|
(45) |
- |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total senior borrowings |
|
|
|
|
|
|
|
1,407 |
2,314 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total borrowings |
|
|
|
|
|
|
|
3,277 |
3,971 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total borrowings (excluding non recourse financing) |
|
|
2,543 |
3,034 |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. £72m of the Group's subordinated and senior debt is currently held by Legal & General customers through unit linked products. These borrowings are shown as a deduction from total borrowings in the tables above. The prior year has not been restated. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subordinated borrowings |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
6.385% Sterling perpetual capital securities |
|
|||||||||||||||||||||||
In 2007, Legal & General Group Plc issued £600m of 6.385% Sterling perpetual capital securities. Simultaneous with the issuance, the fixed coupon was swapped into six month LIBOR plus 0.94% pa. These securities are callable at par on 2 May 2017 and every three months thereafter. If not called, the coupon from 2 May 2017 will be reset to three month LIBOR plus 1.93% pa. For regulatory purposes these securities are treated as innovative tier 1 capital. These securities have been classified as liabilities as the interest payments become mandatory in certain circumstances. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
5.875% Sterling undated subordinated notes |
|
|||||||||||||||||||||||
In 2004, Legal & General Group Plc issued £400m of 5.875% Sterling undated subordinated notes. These notes are callable at par on 1 April 2019 and every five years thereafter. If not called, the coupon from 1 April 2019 will be reset to the prevailing five year benchmark gilt yield plus 2.33% pa. These notes are treated as upper tier 2 capital for regulatory purposes. These securities have been classified as liabilities as the interest payments become mandatory in certain circumstances. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
4.0% Euro subordinated notes 2025 |
|
|||||||||||||||||||||||
In 2005, Legal & General Group Plc issued €600m of 4.0% Euro dated subordinated notes. The proceeds were swapped into sterling. The notes are callable at par on 8 June 2015 and each year thereafter. If not called, the coupon from 8 June 2015 will reset to a floating rate of interest based on prevailing three month Euribor plus 1.7% pa. These notes mature on 8 June 2025 and are treated as lower tier 2 capital for regulatory purposes. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
10% Sterling subordinated notes 2041 |
|
|||||||||||||||||||||||
On 16 July 2009, Legal & General Group Plc issued £300m of 10% dated subordinated notes. The notes are callable at par on 23 July 2021 and every five years thereafter. If not called, the coupon from 23 July 2021 will be reset to the prevailing five year benchmark gilt yield plus 9.325% pa. These notes mature on 23 July 2041 and are treated as lower tier 2 capital for regulatory purposes. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 45 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.16 |
Analysis of borrowings (continued) |
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non recourse financing |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
US Dollar Triple X securitisation 2025 |
|
|||||||||||||||||||||||
In 2004, a subsidiary of Legal & General America Inc issued US$550m of non recourse debt in the US capital markets to meet the Triple X reserve requirements of part of the US term insurance written up to 2005. It is secured on the cash flows related to that tranche of business. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
US Dollar Triple X securitisation 2037 |
|
|||||||||||||||||||||||
In 2006, a subsidiary of Legal & General America Inc issued US$450m of non recourse debt in the US capital markets to meet the Triple X reserve requirements of part of the US term insurance written after 2005 and 2006. It is secured on the cash flows related to that tranche of business. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Sterling property partnership loans 2011 |
|
|||||||||||||||||||||||
The property partnership loans are secured on specific properties. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Suffolk Life unit linked borrowings |
|
|||||||||||||||||||||||
These borrowings relate solely to client investments. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
LGV6 Private Equity Fund Limited Partnership |
|
|||||||||||||||||||||||
These borrowings are non recourse bank borrowings. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Syndicated credit facility |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
As at 31 December 2009, the Group had in place a £960m syndicated committed revolving credit facility provided by a number of its key relationship banks, maturing in December 2012. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Holding company short term assets |
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Short term assets available at the holding company level exceeded the amount of non-unit linked short term borrowings of £107m (Euro Commercial Paper and Bank Loans). |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.17 |
Minority interests |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Minority interests represent third party interests in property investment vehicles which are consolidated in the Group's results. The reduction in the minority interest in 2009 arises from the dilution of the Group's ownership of St Giles Limited Partnership and The Leisure Fund Limited Partnership below 50%. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 46 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.18 |
Insurance contract liabilities |
|
|
|
|
|
|
|
||||||||||||||||
(a) |
Analysis of insurance contract liabilities |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
Re- |
|
Re- |
|
|||||||||||||
|
|
|
|
|
|
|
Gross |
insurance |
Gross |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
Notes |
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Participating insurance contracts |
|
|
|
2.18(b) |
9,404 |
(1) |
9,384 |
(1) |
|
|||||||||||||||
Non-participating insurance contracts1 |
|
|
2.18(c) |
28,353 |
(1,902) |
25,582 |
(1,847) |
|
||||||||||||||||
General insurance contracts |
|
|
|
|
2.08(d) |
230 |
(9) |
259 |
(11) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Insurance contract liabilities |
|
|
|
|
|
37,987 |
(1,912) |
35,225 |
(1,859) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. Excluding General insurance contracts. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(b) |
Movement in participating insurance contract liabilities |
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
Re- |
|
Re- |
|
|||||||||||||
|
|
|
|
|
|
|
Gross |
insurance |
Gross |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 1 January |
|
|
|
|
|
9,384 |
(1) |
11,663 |
(1) |
|
||||||||||||||
New liabilities in the year |
|
|
|
|
|
658 |
- |
333 |
- |
|
||||||||||||||
Liabilities discharged in the year |
|
|
|
(1,157) |
- |
(1,628) |
- |
|
||||||||||||||||
Unwinding of discount rates |
|
|
|
|
|
92 |
- |
383 |
- |
|
||||||||||||||
Effect of change in non-economic assumptions |
|
|
48 |
- |
58 |
- |
|
|||||||||||||||||
Effect of change in economic assumptions |
|
|
430 |
- |
(1,348) |
- |
|
|||||||||||||||||
Other |
|
|
|
|
|
|
(51) |
- |
(77) |
- |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 31 December |
|
|
|
|
|
9,404 |
(1) |
9,384 |
(1) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(c) |
Movement in non-participating insurance contract liabilities |
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
Re- |
|
Re- |
|
|||||||||||||
|
|
|
|
|
|
|
Gross |
insurance |
Gross |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 1 January |
|
|
|
|
|
25,582 |
(1,847) |
22,568 |
(1,302) |
|
||||||||||||||
New liabilities in the year |
|
|
|
|
|
2,339 |
(312) |
3,020 |
(262) |
|
||||||||||||||
Liabilities discharged in the year |
|
|
|
(2,004) |
136 |
(1,493) |
79 |
|
||||||||||||||||
Unwinding of discount rates |
|
|
|
|
|
1,233 |
(103) |
1,022 |
(88) |
|
||||||||||||||
Effect of change in non-economic assumptions |
|
|
|
(319) |
188 |
(87) |
121 |
|
||||||||||||||||
Effect of change in economic assumptions1 |
|
|
|
1,871 |
(2) |
(1,366) |
(26) |
|
||||||||||||||||
Foreign exchange adjustments |
|
|
|
|
(363) |
33 |
946 |
(82) |
|
|||||||||||||||
Acquisitions |
|
|
|
|
|
- |
- |
1,172 |
(286) |
|
||||||||||||||
Other |
|
|
|
|
|
|
14 |
5 |
(200) |
(1) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 31 December |
|
|
|
|
|
28,353 |
(1,902) |
25,582 |
(1,847) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
1. The economic assumptions changes in 2009 principally reflect the narrowing of credit spreads. Movements in credit spreads also increased the value of the corresponding backing assets. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
In 2008, the Effect of changes in economic assumptions includes the impact arising from the prevailing interest rate environment and increased credit spreads reducing liabilities, partially offset by £650m of additional reserves for non profit annuity credit default. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 47 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.18 |
Insurance contract liabilities (continued) |
|
|
|
|
|
|
|||||||||||||||||
(d) |
Analysis of General insurance contract liabilities |
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
Re- |
|
Re- |
|
|||||||||||||
|
|
|
|
|
|
|
Gross |
insurance |
Gross |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Outstanding claims |
|
|
|
|
|
87 |
(3) |
99 |
(4) |
|
||||||||||||||
Claims incurred but not reported |
|
|
|
|
23 |
- |
29 |
- |
|
|||||||||||||||
Unearned premiums |
|
|
|
|
|
120 |
(6) |
131 |
(7) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
General insurance contract liabilities |
|
|
|
|
230 |
(9) |
259 |
(11) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(e) |
Movement in General insurance claim liabilities |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
Re- |
|
Re- |
|
|||||||||||||
|
|
|
|
|
|
|
Gross |
insurance |
Gross |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 1 January |
|
|
|
|
|
128 |
(4) |
172 |
(12) |
|
||||||||||||||
Claims arising |
|
|
|
|
|
188 |
(1) |
231 |
(4) |
|
||||||||||||||
Claims paid |
|
|
|
|
|
(177) |
2 |
(235) |
6 |
|
||||||||||||||
Adjustments to prior year liabilities |
|
|
|
|
(29) |
- |
(40) |
6 |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 31 December |
|
|
|
|
|
110 |
(3) |
128 |
(4) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.19 |
Investment contract liabilities |
|
|
|
|
|
|
|
||||||||||||||||
(a) |
Analysis of investment contract liabilities |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
Re- |
|
Re- |
|
|||||||||||||
|
|
|
|
|
|
|
Gross |
insurance |
Gross |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Participating investment contracts |
|
|
|
|
7,139 |
(1) |
6,992 |
(12) |
|
|||||||||||||||
Non-participating investment contracts |
|
|
234,502 |
(180) |
196,698 |
(126) |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Investment contract liabilities |
|
|
|
|
|
241,641 |
(181) |
203,690 |
(138) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(b) |
Movement in investment contract liabilities |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
Re- |
|
Re- |
|
|||||||||||||
|
|
|
|
|
|
|
Gross |
insurance |
Gross |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 1 January |
|
|
|
|
|
203,690 |
(138) |
232,368 |
(208) |
|
||||||||||||||
Reserves in respect of new business |
|
|
|
|
37,618 |
(750) |
38,583 |
(741) |
|
|||||||||||||||
Amounts paid on surrenders and maturities during the year |
|
(32,382) |
571 |
(36,852) |
504 |
|
||||||||||||||||||
Investment return and related benefits |
|
|
|
33,221 |
136 |
(33,500) |
307 |
|
||||||||||||||||
Management charges |
|
|
|
|
|
(313) |
- |
(378) |
- |
|
||||||||||||||
Foreign exchange adjustments |
|
|
|
(193) |
- |
527 |
- |
|
||||||||||||||||
Acquisitions |
|
|
|
|
|
- |
- |
2,942 |
- |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As at 31 December |
|
|
|
|
|
241,641 |
(181) |
203,690 |
(138) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 48 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.20 |
Sensitivity analysis |
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
Impact on |
Impact |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
pre-tax |
on |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
profit |
equity |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
net of re- |
net of re- |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
insurance |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2009 |
|
|||||||||||||
UK long term business |
|
|
|
|
|
|
|
£m |
£m |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Sensitivity test |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
1% increase in interest rates |
|
|
|
|
|
|
|
(92) |
(66) |
|
||||||||||||||
1% decrease in interest rates |
|
|
|
|
|
|
|
71 |
51 |
|
||||||||||||||
Credit spread widens by 100 bps with no change in expected defaults |
(141) |
(101) |
|
|||||||||||||||||||||
1% increase in inflation |
|
|
|
|
|
|
|
(3) |
(2) |
|
||||||||||||||
Default of largest reinsurer |
|
|
|
|
|
|
|
(589) |
(424) |
|
||||||||||||||
5% decrease in annuitant mortality |
|
|
|
|
|
|
(281) |
(202) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
* In calculating the alternative values, all other assumptions are left unchanged. In practice, items of the Group's experience may be correlated. |
|
|||||||||||||||||||||||
* The Group seeks to actively manage its asset and liability position. A change in market conditions may lead to changes in the asset allocation or charging structure which may have a more, or less, significant impact on the value of the liabilities. The analysis also ignores any second order effects of the assumption change, including the potential impact on the Group asset and liability position and any second order tax effects. |
|
|||||||||||||||||||||||
* These stresses use the assets that back the liabilities. Any excess assets have not been stressed in these calculations. |
|
|||||||||||||||||||||||
* The sensitivity of the profit to changes in assumptions may not be linear. They should not be extrapolated to changes of a much larger order. |
|
|||||||||||||||||||||||
* The change in interest rate test assumes a 100 basis point change in the gross redemption yield on fixed interest securities together with a 100 basis point change in the real yields on variable securities. Valuation interest rates are assumed to move in line with market yields adjusted to allow for the impact of FSA regulations. |
|
|||||||||||||||||||||||
* In the sensitivity for credit spreads corporate bond yields have increased by 100bps, gilt and approved security yields unchanged, and there has been no adjustment to the default assumptions. |
|
|||||||||||||||||||||||
* The inflation stress adopted is a 1% pa increase in inflation resulting in a 1% pa reduction in real yield and no change to the nominal yield. In addition the expense inflation rate is increased by 1% pa. |
|
|||||||||||||||||||||||
* The reinsurer stress shown is equal to the technical provisions ceded to that insurer. |
|
|||||||||||||||||||||||
* The annuitant mortality stress is a 5% reduction in the mortality rates for immediate and deferred annuitants with no change to the mortality improvement rates (so for example a rate that was 80% of a standard table would become 76% of that standard table). |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Impact on |
Impact |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
pre-tax |
on |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
profit |
equity |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
net of re- |
net of re- |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
insurance |
insurance |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2009 |
|
|||||||||||||
General insurance |
|
|
|
|
|
|
|
£m |
£m |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Sensitivity test |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Single storm event with 1 in 200 year probability |
|
|
|
|
|
(50) |
(36) |
|
||||||||||||||||
Subsidence event - worst claims ratio in last 30 years |
|
|
|
(41) |
(29) |
|
||||||||||||||||||
Economic downturn |
|
|
|
|
|
|
|
(39) |
(28) |
|
||||||||||||||
5% decrease in overall claims ratio |
|
|
|
|
|
|
8 |
6 |
|
|||||||||||||||
5% surplus over claims liabilities |
|
|
|
|
|
5 |
4 |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 49 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.21 |
Provisions |
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(i) Analysis of provisions |
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
2009 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
|
Notes |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Retirement benefit obligations |
|
|
|
|
(ii) |
746 |
551 |
|
||||||||||||||||
Other provisions |
|
|
|
|
|
|
|
11 |
4 |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
757 |
555 |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(ii) Retirement benefit obligations |
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
Fund and |
|
Fund and |
|
|
|||||||||||||
|
|
|
|
|
|
|
Scheme |
Overseas |
Scheme |
Overseas |
|
|||||||||||||
|
|
|
|
|
|
|
2009 |
2009 |
2008 |
2008 |
|
|||||||||||||
|
|
|
|
|
|
|
£m |
£m |
£m |
£m |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross pension obligations included in provisions |
|
|
|
(747) |
1 |
(551) |
- |
|
||||||||||||||||
Annuity obligations insured by Society |
|
|
465 |
- |
411 |
- |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross defined benefit pension deficit |
|
|
|
|
(282) |
1 |
(140) |
- |
|
|||||||||||||||
Deferred tax on defined benefit pension deficit |
|
|
|
79 |
- |
39 |
- |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net defined benefit pension deficit |
|
|
|
|
(203) |
1 |
(101) |
- |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
The Legal & General Group UK Pension and Assurance Fund and the Legal & General Group UK Senior Pension Scheme are defined benefit pension arrangements and account for all UK and the majority of worldwide assets of, and contributions to, such arrangements. At 31 December 2009, the combined after tax deficit arising from these arrangements (net of annuity obligations insured by Society) has been estimated at £203m (2008: £101m). These amounts have been recognised in the financial statements with £121m charged against shareholder equity (2008: £59m) and £82m against the unallocated divisible surplus (2008: £42m). |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
2.22 |
Contingent liabilities, guarantees and indemnities |
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Provision for the liabilities arising under contracts with policyholders is based on certain assumptions. The variance between actual experience from that assumed may result in those liabilities differing from the provisions made for them. Liabilities may also arise in respect of claims relating to the interpretation of policyholder contracts, or the circumstances in which policyholders have entered into them. The extent of these liabilities is influenced by a number of factors including the actions and requirements of the FSA, ombudsman rulings, industry compensation schemes and court judgments. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Various Group companies receive claims and become involved in actual or threatened litigation and regulatory issues from time to time. The relevant members of the Group ensure that they make prudent provision as and when circumstances calling for such provision become clear, and that each has adequate capital and reserves to meet reasonably foreseeable eventualities. The provisions made are regularly reviewed. It is not possible to predict, with certainty, the extent and the timing of the financial impact of these claims, litigation or issues. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
In 1975, Legal & General Assurance Society Limited (the Society) was required by the Institute of London Underwriters (ILU) to execute the ILU form of guarantee in respect of policies issued through the ILU's Policy Signing Office on behalf of NRG Victory Reinsurance Company Ltd (Victory), a company which was then a subsidiary of the Society. In 1990, Nederlandse Reassurantie Groep Holding NV (the assets and liabilities of which have since been assumed by Nederlandse Reassurantie Groep NV under a statutory merger in the Netherlands) acquired Victory and provided an indemnity to the Society against any liability the Society may have as a result of the ILU's requirement, and the ILU agreed that its requirement of the Society would not apply to policies written or renewed after the acquisition. Nederlandse Reassurantie Groep NV is now owned by Columbia Insurance Company, a subsidiary of Berkshire Hathaway Inc. Whether the Society has any liability as a result of the ILU's requirement and, if so, the amount of its potential liability, is uncertain. The Society has made no payment or provision in respect of this matter. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Group companies have given indemnities and guarantees as a normal part of their business and operating activities or in relation to capital market transactions. Legal & General Group plc has provided indemnities and guarantees in respect of the liabilities of Group companies in support of their business activities. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
International Financial Reporting Standards |
|
|
|
|
|
|
Page 50 |
|
||||||||||||||||
Notes to the Financial Statements |
|
|
|
|
|
|
|
|||||||||||||||||
2.23 |
Basis of preparation |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Basis of preparation |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The Group financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs) issued by the International Accounting Standards Board (IASB) and as adopted by the European Commission (EC) for use in the European Union. The Group's financial statements also comply with IFRS as issued by the IASB. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The Group presents its balance sheet broadly in order of liquidity. Given the long term nature of the Group's core business, this is considered to be more relevant than a presentation that distinguishes between before or after twelve months. However, for each asset and liability line item which combines amounts expected to be recovered or settled before and after twelve months from the balance sheet date, disclosure of the split is made by way of notes in the annual report and accounts. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Financial assets and financial liabilities are disclosed gross in the balance sheet unless a legally enforceable right of offset exists and there is an intention to settle recognised amounts on a net basis. Income and expenses are not offset in the income statement unless required or permitted by an accounting standard or International Financial Reporting Interpretations Committee (IFRIC) interpretation, as detailed in the applicable accounting policies of the Group. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Estimates are based on management's best knowledge of current circumstances and future events and actions, however, actual results may differ from those estimates, possibly significantly. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The Group has adopted the revised presentation under Revised IAS 1, 'Presentation of financial statements' and accordingly included a separate statement of comprehensive income. The revision prohibits the presentation of items of income and expenses in the statement of changes in equity and requires changes in equity attributable to shareholders to be presented separately from those that are not attributable to shareholders. The changes are purely presentational and the comparatives have been restated to reflect the new presentation. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
In 2009, the Group adopted amendments to IFRS 2 'Share-based payments' and IAS 23 'Borrowing costs' with no impact to the Group's results. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Reportable segments |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The Group has five reporting segments comprising Risk, Savings, Investment management, International, and Group capital and financing. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The Risk segment comprises individual and group protection, individual and bulk purchase annuities, and general insurance, together with estate agencies and the housing related business conducted through our regulated mortgage network. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The Savings segment comprises non profit investment bonds, non profit pensions (including SIPPs), ISAs, retail unit trusts, and all with-profits products. 'Other' principally comprises the Group's interest in Cofunds. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The Investment management segment comprises institutional fund management and institutional unit trust business. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The International segment comprises businesses in the United States, France, the Netherlands and emerging markets. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Shareholders' equity supporting the non profit Risk and Savings businesses is held within Legal & General Assurance Society Limited and Legal & General Pensions Limited and is managed on a groupwide basis within Group capital and financing. This also includes capital within the Group's treasury function and unit trust funds and property partnerships, which are managed on behalf of clients but are required to be consolidated under IFRS, which do not constitute a separately reportable segment. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Transactions between reportable segments are on normal commercial terms, and are included within the reported segments. |
|
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
The Group assesses performance and allocates resources on the basis of IFRS operating profit before tax. Segmental IFRS operating profit before tax is reconciled to the consolidated profit from continuing operations before tax attributable to equity holders and consolidated profit from ordinary activities after income tax. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||