IFRS Disclosure and Additional Financial Information
Prudential plc Half Year 2016 results
International Financial Reporting Standards (IFRS) Basis Results
CONDENSED CONSOLIDATED INCOME STATEMENT
|
|
|
2016 £m |
|
2015 £m |
|
|
|
Note |
Half year |
|
Half year |
Full year |
Earned premiums, net of reinsurance |
|
17,394 |
|
17,884 |
35,506 |
|
Investment return |
|
17,062 |
|
6,110 |
3,304 |
|
Other income |
|
1,085 |
|
1,285 |
2,495 |
|
Total revenue, net of reinsurance |
|
35,541 |
|
25,279 |
41,305 |
|
Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance |
|
(30,939) |
|
(18,618) |
(29,656) |
|
Acquisition costs and other expenditure |
B3 |
(3,563) |
|
(4,505) |
(8,208) |
|
Finance costs: interest on core structural borrowings of shareholder-financed operations |
|
(169) |
|
(148) |
(312) |
|
Disposal of Japan life business: Cumulative exchange loss recycled from other comprehensive income |
|
- |
|
(46) |
(46) |
|
Total charges, net of reinsurance |
|
(34,671) |
|
(23,317) |
(38,222) |
|
Share of profits from joint ventures and associates, net of related tax |
|
86 |
|
122 |
238 |
|
Profit before tax (being tax attributable to shareholders' and policyholders' returns)* |
|
956 |
|
2,084 |
3,321 |
|
Less tax charge attributable to policyholders' returns |
|
(292) |
|
(202) |
(173) |
|
Profit before tax attributable to shareholders |
B1.1 |
664 |
|
1,882 |
3,148 |
|
Total tax charge attributable to policyholders and shareholders |
B5 |
(269) |
|
(646) |
(742) |
|
Adjustment to remove tax charge attributable to policyholders' returns |
|
292 |
|
202 |
173 |
|
Tax credit (charge) attributable to shareholders' returns |
B5 |
23 |
|
(444) |
(569) |
|
Profit for the period attributable to equity holders of the Company |
|
687 |
|
1,438 |
2,579 |
|
|
|
2016 |
|
2015 |
|
Earnings per share (in pence) |
|
Half year |
|
Half year |
Full year |
|
Based on profit attributable to the equity holders of the Company: |
B6 |
|
|
|
|
|
|
Basic |
|
26.9p |
|
56.3p |
101.0p |
|
Diluted |
|
26.8p |
|
56.2p |
100.9p |
|
|
|
|
|
|
|
|
|
|
2016 |
|
2015 |
|
Dividends per share (in pence) |
Note |
Half year |
|
Half year |
Full year |
|
Dividends relating to reporting period: |
B7 |
|
|
|
|
|
|
First interim dividend / Interim dividend for prior year |
|
12.93p |
|
12.31p |
12.31p |
|
Second interim dividend |
|
- |
|
- |
26.47p |
|
Special dividend |
|
- |
|
- |
10.00p |
Total |
|
12.93p |
|
12.31p |
48.78p |
|
Dividends declared and paid in reporting period: |
B7 |
|
|
|
|
|
|
Current year interim dividend |
|
- |
|
- |
12.31p |
|
Second interim dividend / Final dividend for prior year |
|
26.47p |
|
25.74p |
25.74p |
|
Special dividend |
|
10.00p |
|
- |
- |
Total |
|
36.47p |
|
25.74p |
38.05p |
* This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.
This is because the corporate taxes of the Group include those on the income of consolidated with-profits and unit-linked funds that, through adjustments to benefits, are borne by policyholders. These amounts are required to be included in the tax charge of the Company under IAS 12. Consequently, the profit before all taxes measure (which is determined after deducting the cost of policyholder benefits and movements in the liability for unallocated surplus of the PAC with-profits fund after adjusting for taxes borne by policyholders) is not representative of pre-tax profits attributable to shareholders.
International Financial Reporting Standards (IFRS) Basis Results
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
|
|
2016 £m |
|
2015 £m |
|
|
|
Note |
Half year |
|
Half year |
Full year |
|
|
|
|
|
|
|
Profit for the period |
|
687 |
|
1,438 |
2,579 |
|
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
|
|
Items that may be reclassified subsequently to profit or loss |
|
|
|
|
|
|
Exchange movements on foreign operations and net investment hedges: |
|
|
|
|
|
|
|
Exchange movements arising during the period |
|
798 |
|
(165) |
68 |
|
Cumulative exchange loss of Japan life business recycled through profit or loss |
|
- |
|
46 |
46 |
|
Related tax |
|
8 |
|
(1) |
4 |
|
|
|
806 |
|
(120) |
118 |
|
|
|
|
|
|
|
Net unrealised valuation movements on securities of US insurance operations classified as available-for-sale: |
|
|
|
|
|
|
|
Net unrealised holding gains (losses) arising during the period |
|
2,023 |
|
(661) |
(1,256) |
|
Add back net losses / deduct net gains included in the income statement on disposal and impairment |
|
95 |
|
(101) |
(49) |
|
Total |
C3.3(b) |
2,118 |
|
(762) |
(1,305) |
|
Related change in amortisation of deferred acquisition costs |
C5.1(b) |
(435) |
|
165 |
337 |
|
Related tax |
|
(589) |
|
209 |
339 |
|
|
|
1,094 |
|
(388) |
(629) |
|
|
|
|
|
|
|
Total |
|
1,900 |
|
(508) |
(511) |
|
|
|
|
|
|
|
|
Items that will not be reclassified to profit or loss |
|
|
|
|
|
|
Shareholders' share of actuarial gains and losses on defined benefit pension schemes: |
|
|
|
|
|
|
|
Gross |
|
11 |
|
(21) |
27 |
|
Related tax |
|
(2) |
|
4 |
(5) |
|
|
|
9 |
|
(17) |
22 |
|
|
|
|
|
|
|
Other comprehensive income (loss) for the period, net of related tax |
|
1,909 |
|
(525) |
(489) |
|
|
|
|
|
|
|
|
Total comprehensive income for the period attributable to the equity holders of the Company |
|
2,596 |
|
913 |
2,090 |
|
|
|
|
|
|
|
|
International Financial Reporting Standards (IFRS) Basis Results
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
|
|
|
Period ended 30 June 2016 £m |
|||||||||
|
|
Share capital |
Share premium |
Retained earnings |
Translation reserve |
Available -for-sale securities reserves |
Shareholders' equity |
|
Non- controlling interests |
|
Total equity |
|
|
|
Note |
note C9 |
note C9 |
|
|
|
|
|
|
|
|
Reserves |
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
- |
- |
687 |
- |
- |
687 |
|
- |
|
687 |
|
Other comprehensive income |
|
- |
- |
9 |
806 |
1,094 |
1,909 |
|
- |
|
1,909 |
|
Total comprehensive income for the period |
|
- |
- |
696 |
806 |
1,094 |
2,596 |
|
- |
|
2,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends |
B7 |
- |
- |
(935) |
- |
- |
(935) |
|
- |
|
(935) |
|
Reserve movements in respect of share-based payments |
|
- |
- |
(54) |
- |
- |
(54) |
|
- |
|
(54) |
|
New share capital subscribed |
C9 |
- |
6 |
- |
- |
- |
6 |
|
- |
|
6 |
|
Movement in own shares in respect of share-based payment plans |
|
- |
- |
22 |
- |
- |
22 |
|
- |
|
22 |
|
Movement in own shares purchased by funds consolidated under IFRS |
|
- |
- |
15 |
- |
- |
15 |
|
- |
|
15 |
|
Net increase (decrease) in equity |
|
- |
6 |
(256) |
806 |
1,094 |
1,650 |
|
- |
|
1,650 |
|
At beginning of period |
|
128 |
1,915 |
10,436 |
149 |
327 |
12,955 |
|
1 |
|
12,956 |
|
At end of period |
|
128 |
1,921 |
10,180 |
955 |
1,421 |
14,605 |
|
1 |
|
14,606 |
International Financial Reporting Standards (IFRS) Basis Results
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)
|
|
|
Period ended 30 June 2015 £m |
|||||||||
|
|
Share capital |
Share premium |
Retained earnings |
Translation reserve |
Available -for-sale securities reserves |
Shareholders' equity |
|
Non- controlling interests |
|
Total equity |
|
|
|
Note |
note C9 |
note C9 |
|
|
|
|
|
|
|
|
Reserves |
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
- |
- |
1,438 |
- |
- |
1,438 |
|
- |
|
1,438 |
|
Other comprehensive loss |
|
- |
- |
(17) |
(120) |
(388) |
(525) |
|
- |
|
(525) |
|
Total comprehensive income (loss) for the period |
|
- |
- |
1,421 |
(120) |
(388) |
913 |
|
- |
|
913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends |
B7 |
- |
- |
(659) |
- |
- |
(659) |
|
- |
|
(659) |
|
Reserve movements in respect of share-based payments |
|
- |
- |
66 |
- |
- |
66 |
|
- |
|
66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital and share premium |
|
|
|
|
|
|
|
|
|
|
|
|
New share capital subscribed |
C9 |
- |
2 |
- |
- |
- |
2 |
|
- |
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury shares |
|
|
|
|
|
|
|
|
|
|
|
|
Movement in own shares in respect of share-based payment plans |
|
- |
- |
(40) |
- |
- |
(40) |
|
- |
|
(40) |
|
Movement in own shares purchased by funds consolidated under IFRS |
|
- |
- |
11 |
- |
- |
11 |
|
- |
|
11 |
|
Net increase (decrease) in equity |
|
- |
2 |
799 |
(120) |
(388) |
293 |
|
- |
|
293 |
|
At beginning of period |
|
128 |
1,908 |
8,788 |
31 |
956 |
11,811 |
|
1 |
|
11,812 |
|
At end of period |
|
128 |
1,910 |
9,587 |
(89) |
568 |
12,104 |
|
1 |
|
12,105 |
International Financial Reporting Standards (IFRS) Basis Results
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)
|
|
|
|
Year ended 31 December 2015 £m |
||||||||
|
|
Share capital |
Share premium |
Retained earnings |
Translation reserve |
Available -for-sale securities reserves |
Shareholders' equity |
|
Non- controlling interests |
|
Total equity |
|
|
|
Note |
note C9 |
note C9 |
|
|
|
|
|
|
|
|
Reserves |
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
- |
- |
2,579 |
- |
- |
2,579 |
|
- |
|
2,579 |
|
Other comprehensive income (loss) |
|
- |
- |
22 |
118 |
(629) |
(489) |
|
- |
|
(489) |
|
Total comprehensive income (loss) for the year |
|
- |
- |
2,601 |
118 |
(629) |
2,090 |
|
- |
|
2,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends |
B7 |
- |
- |
(974) |
- |
- |
(974) |
|
- |
|
(974) |
|
Reserve movements in respect of share-based payments |
|
- |
- |
39 |
- |
- |
39 |
|
- |
|
39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital and share premium |
|
|
|
|
|
|
|
|
|
|
|
|
New share capital subscribed |
C9 |
- |
7 |
- |
- |
- |
7 |
|
- |
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury shares |
|
|
|
|
|
|
|
|
|
|
|
|
Movement in own shares in respect of share-based payment plans |
|
- |
- |
(38) |
- |
- |
(38) |
|
- |
|
(38) |
|
Movement in own shares purchased by funds consolidated under IFRS |
|
- |
- |
20 |
- |
- |
20 |
|
- |
|
20 |
|
Net increase (decrease) in equity |
|
- |
7 |
1,648 |
118 |
(629) |
1,144 |
|
- |
|
1,144 |
|
At beginning of year |
|
128 |
1,908 |
8,788 |
31 |
956 |
11,811 |
|
1 |
|
11,812 |
|
At end of year |
|
128 |
1,915 |
10,436 |
149 |
327 |
12,955 |
|
1 |
|
12,956 |
International Financial Reporting Standards (IFRS) Basis Results
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
|
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
|
Note |
30 Jun |
|
30 Jun |
31 Dec |
Assets |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
Intangible assets attributable to shareholders: |
|
|
|
|
|
|||
|
Goodwill |
C5.1(a) |
1,488 |
|
1,461 |
1,463 |
||
|
Deferred acquisition costs and other intangible assets |
C5.1(b) |
9,549 |
|
7,310 |
8,422 |
||
|
Total |
|
11,037 |
|
8,771 |
9,885 |
||
|
|
|
|
|
|
|||
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|||
|
Goodwill in respect of acquired subsidiaries for venture fund and other investment purposes |
|
189 |
|
184 |
185 |
||
|
Deferred acquisition costs and other intangible assets |
|
45 |
|
49 |
50 |
||
|
Total |
|
234 |
|
233 |
235 |
||
Total intangible assets |
|
11,271 |
|
9,004 |
10,120 |
|||
|
|
|
|
|
|
|||
Other non-investment and non-cash assets: |
|
|
|
|
|
|||
|
Property, plant and equipment |
C1.1 |
1,214 |
|
984 |
1,197 |
||
|
Reinsurers' share of insurance contract liabilities |
|
9,470 |
|
7,259 |
7,903 |
||
|
Deferred tax assets |
C7 |
3,771 |
|
2,820 |
2,819 |
||
|
Current tax recoverable |
|
554 |
|
220 |
477 |
||
|
Accrued investment income |
|
2,764 |
|
2,575 |
2,751 |
||
|
Other debtors |
|
3,505 |
|
3,626 |
1,955 |
||
|
Total |
|
21,278 |
|
17,484 |
17,102 |
||
|
|
|
|
|
|
|||
Investments of long-term business and other operations: |
|
|
|
|
|
|||
|
Investment properties |
|
13,940 |
|
13,259 |
13,422 |
||
|
Investment in joint ventures and associates accounted for using the equity method |
|
1,135 |
|
962 |
1,034 |
||
|
Financial investments*: |
|
|
|
|
|
||
|
|
Loans |
C3.4 |
14,215 |
|
12,578 |
12,958 |
|
|
|
Equity securities and portfolio holdings in unit trusts |
|
176,037 |
|
155,253 |
157,453 |
|
|
|
Debt securities |
C3.3 |
168,367 |
|
142,307 |
147,671 |
|
|
|
Other investments |
|
10,340 |
|
7,713 |
7,353 |
|
|
|
Deposits |
|
14,181 |
|
11,043 |
12,088 |
|
|
Total |
|
398,215 |
|
343,115 |
351,979 |
||
|
|
|
|
|
|
|
|
|
Assets held for sale |
|
30 |
|
- |
2 |
|||
Cash and cash equivalents |
|
8,530 |
|
8,298 |
7,782 |
|||
Total assets |
C1,C3.1 |
439,324 |
|
377,901 |
386,985 |
* Included within financial investments are £8,162 million of lent securities as at 30 June 2016 (30 June 2015: £3,599 million; 31 December 2015: £5,995 million).
International Financial Reporting Standards (IFRS) Basis Results
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
|
|
|
2016 £m |
|
2015 £m |
|
|
|
Note |
30 Jun |
|
30 Jun |
31 Dec |
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Shareholders' equity |
|
14,605 |
|
12,104 |
12,955 |
|
Non-controlling interests |
|
1 |
|
1 |
1 |
|
Total equity |
|
14,606 |
|
12,105 |
12,956 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
362,510 |
|
313,620 |
322,518 |
|
Unallocated surplus of with-profits funds |
|
13,597 |
|
12,768 |
13,096 |
|
Total |
C4.1(a) |
376,107 |
|
326,388 |
335,614 |
|
|
|
|
|
|
|
Core structural borrowings of shareholder-financed operations: |
|
|
|
|
|
|
|
Subordinated debt |
|
4,956 |
|
3,897 |
4,018 |
|
Other |
|
1,010 |
|
983 |
993 |
|
Total |
C6.1 |
5,966 |
|
4,880 |
5,011 |
|
|
|
|
|
|
|
Other borrowings: |
|
|
|
|
|
|
|
Operational borrowings attributable to shareholder-financed operations |
C6.2(a) |
2,798 |
|
2,504 |
1,960 |
|
Borrowings attributable to with-profits operations |
C6.2(b) |
1,427 |
|
1,089 |
1,332 |
|
|
|
|
|
|
|
Other non-insurance liabilities: |
|
|
|
|
|
|
|
Obligations under funding, securities lending and sale and repurchase agreements |
|
4,963 |
|
3,296 |
3,765 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
|
8,770 |
|
10,007 |
7,873 |
|
Deferred tax liabilities |
C7 |
5,397 |
|
4,325 |
4,010 |
|
Current tax liabilities |
|
566 |
|
393 |
325 |
|
Accruals and deferred income |
|
912 |
|
750 |
952 |
|
Other creditors |
|
6,520 |
|
5,515 |
4,876 |
|
Provisions |
|
467 |
|
546 |
604 |
|
Derivative liabilities |
|
5,342 |
|
1,758 |
3,119 |
|
Other liabilities |
|
5,483 |
|
4,345 |
4,588 |
|
Total |
|
38,420 |
|
30,935 |
30,112 |
Total liabilities |
C1,C3.1 |
424,718 |
|
365,796 |
374,029 |
|
Total equity and liabilities |
|
439,324 |
|
377,901 |
386,985 |
International Financial Reporting Standards (IFRS) Basis Results
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
Note |
Half year |
|
Half year |
Full year |
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)note (i) |
|
956 |
|
2,084 |
3,321 |
||
Non-cash movements in operating assets and liabilities reflected in profit before taxnote (ii) |
|
(556) |
|
704 |
(49) |
||
Other itemsnote (iii) |
|
403 |
|
(389) |
(739) |
||
Net cash flows from operating activities |
|
803 |
|
2,399 |
2,533 |
||
Cash flows from investing activities |
|
|
|
|
|
||
Net cash outflows from purchases and disposals of property, plant and equipment |
|
(32) |
|
(90) |
(226) |
||
Net cash (outflows) inflows from corporate transactionsnote (iv) |
|
(302) |
|
34 |
(243) |
||
Net cash flows from investing activities |
|
(334) |
|
(56) |
(469) |
||
Cash flows from financing activities |
|
|
|
|
|
||
Structural borrowings of the Group: |
|
|
|
|
|
||
|
Shareholder-financed operations:note (v) |
C6.1 |
|
|
|
|
|
|
|
Issue of subordinated debt, net of costs |
|
681 |
|
590 |
590 |
|
|
Interest paid |
|
(160) |
|
(144) |
(288) |
|
With-profits operations:note (vi) |
C6.2 |
|
|
|
|
|
|
|
Interest paid |
|
(4) |
|
(4) |
(9) |
Equity capital: |
|
|
|
|
|
||
|
Issues of ordinary share capital |
|
6 |
|
2 |
7 |
|
|
Dividends paid |
|
(935) |
|
(659) |
(974) |
|
Net cash flows from financing activities |
|
(412) |
|
(215) |
(674) |
||
Net increase in cash and cash equivalents |
|
57 |
|
2,128 |
1,390 |
||
Cash and cash equivalents at beginning of period |
|
7,782 |
|
6,409 |
6,409 |
||
Effect of exchange rate changes on cash and cash equivalents |
|
691 |
|
(239) |
(17) |
||
Cash and cash equivalents at end of period |
|
8,530 |
|
8,298 |
7,782 |
Notes
(i) This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.
(ii) The adjusting items to profit before tax included within non-cash movements in operating assets and liabilities reflected in profit before tax are as follows:
|
2016 £m |
|
2015 £m |
|
|
Half year |
|
Half year |
Full year |
Other non-investment and non-cash assets |
(2,660) |
|
(2,004) |
(1,063) |
Investments |
(21,280) |
|
(8,431) |
(6,814) |
Policyholder liabilities (including unallocated surplus) |
19,548 |
|
6,795 |
6,067 |
Other liabilities (including operational borrowings) |
3,836 |
|
4,344 |
1,761 |
Non-cash movements in operating assets and liabilities reflected in profit before tax |
(556) |
|
704 |
(49) |
(iii) The adjusting items to profit before tax included within other items are adjustments in respect of non-cash items together with operational interest receipts and payments, dividend receipts and tax paid.
(iv) Net cash flows for corporate transactions are for distribution rights and the acquisition and disposal of businesses.
(v) Structural borrowings of shareholder-financed operations exclude borrowings to support short-term fixed income securities programmes, non-recourse borrowings of investment subsidiaries of shareholder-financed operations and other borrowings of shareholder-financed operations. Cash flows in respect of these borrowings are included within cash flows from operating activities.
(vi) Interest paid on structural borrowings of with-profits operations relate solely to the £100 million 8.5 per cent undated subordinated guaranteed bonds, which contribute to the solvency base of the Scottish Amicable Insurance Fund (SAIF), a ring-fenced sub-fund of the PAC with-profits fund. Cash flows in respect of other borrowings of with-profits funds, which principally relate to consolidated investment funds, are included within cash flows from operating activities.
International Financial Reporting Standards (IFRS) Basis Results
NOTES
A BACKGROUND
A1 Basis of preparation, audit status and exchange rates
These condensed consolidated interim financial statements for the six months ended 30 June 2016 have been prepared in accordance with IAS 34 'Interim Financial Reporting' as issued by the International Accounting Standards Board (IASB) and as endorsed by the European Union (EU). The Group's policy for preparing this interim financial information is to use the accounting policies adopted by the Group in its last consolidated financial statements, as updated by any changes in accounting policies it intends to make in its next consolidated financial statements as a result of new or amended IFRS that are applicable or available for early adoption for the next annual financial statements and other policy improvements. EU-endorsed IFRS may differ from IFRSs issued by the IASB if, at any point in time, new or amended IFRS have not been endorsed by the EU. At 30 June 2016, there were no unendorsed standards effective for the period ended 30 June 2016 affecting the condensed consolidated financial statements of the Group, and there were no differences between IFRS endorsed by the EU and IFRS issued by the IASB in terms of their application to the Group.
The IFRS basis results for the 2016 and 2015 half years are unaudited. The 2015 full year IFRS basis results have been derived from the 2015 statutory accounts. The auditors have reported on the 2015 statutory accounts which have been delivered to the Registrar of Companies. The auditors' report was: (i) unqualified; (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report; and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
The exchange rates applied for balances and transactions in currencies other than the presentational currency of the Group, pounds sterling (GBP), were:
|
Closing rate at 30 Jun 2016 |
Average for the 6 months to 30 Jun 2016 |
Closing rate at 30 Jun 2015 |
Average for the 6 months to 30 Jun 2015 |
Closing rate at 31 Dec 2015 |
Average for 12 months to 31 Dec 2015 |
Local currency: £ |
|
|
|
|
|
|
Hong Kong |
10.37 |
11.13 |
12.19 |
11.81 |
11.42 |
11.85 |
Indonesia |
17,662.47 |
19,222.95 |
20,968.02 |
19,760.02 |
20,317.71 |
20,476.93 |
Malaysia |
5.39 |
5.87 |
5.93 |
5.55 |
6.33 |
5.97 |
Singapore |
1.80 |
1.98 |
2.12 |
2.06 |
2.09 |
2.1 |
China |
8.88 |
9.37 |
9.75 |
9.48 |
9.57 |
9.61 |
India |
90.23 |
96.30 |
100.15 |
95.76 |
97.51 |
98.08 |
Vietnam |
29,815.99 |
31,996.45 |
34,345.42 |
32,832.81 |
33,140.64 |
33,509.21 |
Thailand |
46.98 |
50.81 |
53.12 |
50.21 |
53.04 |
52.38 |
US |
1.34 |
1.43 |
1.57 |
1.52 |
1.47 |
1.53 |
Certain notes to the financial statements present half year 2015 comparative information at Constant Exchange Rates (CER), in addition to the reporting at Actual Exchange Rates (AER) used throughout the condensed consolidated financial statements. AER are actual historical exchange rates for the specific accounting period, being the average rates over the period for the income statement and the closing rates at the balance sheet date for the balance sheet. CER results are calculated by translating prior period results using the current period foreign exchange rate ie current period average rates for the income statement and current period closing rates for the balance sheet.
The accounting policies applied by the Group in determining the IFRS basis results in this report are the same as those previously applied in the Group's consolidated financial statements for the year ended 31 December 2015, except for the adoption of the new and amended accounting pronouncements for Group IFRS reporting as described below.
A2 Adoption of new accounting pronouncements in 2016
The Group has adopted the following new accounting pronouncements which were effective in 2016:
- Annual improvements to IFRSs 2012 - 2014 cycle;
- Clarification of Acceptable Methods of Depreciation and Amortisation (Amendments to IAS 16 and IAS 38) and;
- Disclosure Initiative (Amendments to IAS 1).
The adoption of these pronouncements has had no impact on these financial statements.
B EARNINGS PERFORMANCE
B1 Analysis of performance by segment
B1.1 Segment results - profit before tax
|
|
|
2016 £m |
|
2015 £m |
|
% |
|
2015 £m |
||
|
|
Note |
Half year |
|
AER Half year |
CER Half year |
|
Half year 2016 vs half year 2015 AER |
Half year 2016 vs half year 2015 CER |
|
AER Full year |
|
|
|
|
|
note (iv) |
note (iv) |
|
note (iv) |
note (iv) |
|
|
Asia operations |
|
|
|
|
|
|
|
|
|
|
|
Asia insurance operations |
B4(a) |
682 |
|
574 |
584 |
|
19% |
17% |
|
1,209 |
|
Eastspring Investments |
|
61 |
|
58 |
60 |
|
5% |
2% |
|
115 |
|
Total Asia operations |
|
743 |
|
632 |
644 |
|
18% |
15% |
|
1,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
US operations |
|
|
|
|
|
|
|
|
|
|
|
Jackson (US insurance operations) |
|
888 |
|
834 |
887 |
|
6% |
0% |
|
1,691 |
|
Broker-dealer and asset management |
|
(12) |
|
12 |
12 |
|
(200)% |
(200)% |
|
11 |
|
Total US operations |
|
876 |
|
846 |
899 |
|
4% |
(3)% |
|
1,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
UK operations |
|
|
|
|
|
|
|
|
|
|
|
UK insurance operations: |
B4(b) |
|
|
|
|
|
|
|
|
|
|
|
Long-term business |
|
473 |
|
436 |
436 |
|
8% |
8% |
|
1,167 |
|
General insurance commission note (i) |
|
19 |
|
17 |
17 |
|
12% |
12% |
|
28 |
Total UK insurance operations |
|
492 |
|
453 |
453 |
|
9% |
9% |
|
1,195 |
|
M&G |
|
225 |
|
251 |
251 |
|
(10)% |
(10)% |
|
442 |
|
Prudential Capital |
|
13 |
|
7 |
7 |
|
86% |
86% |
|
19 |
|
Total UK operations |
|
730 |
|
711 |
711 |
|
3% |
3% |
|
1,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment profit |
|
2,349 |
|
2,189 |
2,254 |
|
7% |
4% |
|
4,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and expenditure |
|
|
|
|
|
|
|
|
|
|
|
Investment return and other income |
|
6 |
|
11 |
11 |
|
(45)% |
(45)% |
|
14 |
|
Interest payable on core structural borrowings |
|
(165) |
|
(148) |
(148) |
|
(11)% |
(11)% |
|
(312) |
|
Corporate expenditurenote (ii) |
|
(156) |
|
(146) |
(146) |
|
(7)% |
(7)% |
|
(319) |
|
Total |
|
(315) |
|
(283) |
(283) |
|
(11)% |
(11)% |
|
(617) |
|
Solvency II implementation costs |
|
(11) |
|
(17) |
(17) |
|
35% |
35% |
|
(43) |
|
Restructuring costs note (iii) |
|
(7) |
|
(8) |
(8) |
|
13% |
13% |
|
(15) |
|
Interest received from tax settlement |
|
43 |
|
- |
- |
|
n/a |
n/a |
|
- |
|
Operating profit based on longer-term investment returns |
|
2,059 |
|
1,881 |
1,946 |
|
9% |
6% |
|
4,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term fluctuations in investment returns on shareholder-backed business |
B1.2 |
(1,360) |
|
86 |
97 |
|
(1,681)% |
(1,502)% |
|
(737) |
|
Amortisation of acquisition accounting adjustmentsnote (v) |
|
(35) |
|
(39) |
(42) |
|
10% |
17% |
|
(76) |
|
Cumulative exchange loss on the sold Japan life business recycled from other comprehensive incomenote (vi) |
|
- |
|
(46) |
(54) |
|
n/a |
n/a |
|
(46) |
|
Profit before tax attributable to shareholders |
|
664 |
|
1,882 |
1,947 |
|
(65)% |
(66)% |
|
3,148 |
|
Tax charge attributable to shareholders' returns |
|
23 |
|
(444) |
(461) |
|
105% |
105% |
|
(569) |
|
Profit for the period attributable to shareholders |
|
687 |
|
1,438 |
1,486 |
|
(52)% |
(54)% |
|
2,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
2015 |
|
% |
|
2015 |
||
|
|
|
Half year |
|
AER Half year |
CER Half year |
|
Half year 2016 vs half year 2015 AER |
Half year 2016 vs half year 2015 CER |
|
AER Full year |
Basic earnings per share (in pence) |
B6 |
|
|
note (iv) |
note (iv) |
|
note (iv) |
note (iv) |
|
|
|
Based on operating profit based on longer-term investment returns |
|
61.8p |
|
57.0p |
59.0p |
|
8% |
5% |
|
125.8p |
|
Based on profit for the period |
|
26.9p |
|
56.3p |
58.2p |
|
(52)% |
(54)% |
|
101.0p |
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
(i) The Group's UK insurance operations transferred its general insurance business to Churchill in 2002. General insurance commission represents the commission receivable net of expenses for Prudential-branded general insurance products as part of this arrangement which terminates at the end of 2016.
(ii) Corporate expenditure as shown above is for Group Head Office and Asia Regional Head Office.
(iii) Restructuring costs are incurred in the UK and represent one-off business development expenses.
(iv) For definitions of AER and CER refer to note A1.
(v) Amortisation of acquisition accounting adjustments principally relate to the REALIC business of Jackson.
(vi) On 5 February 2015, the Group completed the sale of its closed book life insurance business in Japan.
B1.2 Short-term fluctuations in investment returns on shareholder-backed business
|
|
2016 £m |
|
2015 £m |
|
|
|
Half year |
|
Half year |
Full year |
Insurance operations: |
|
|
|
|
|
|
Asia note (i) |
26 |
|
(57) |
(119) |
|
US note (ii) |
(1,440) |
|
228 |
(424) |
|
UK note (iii) |
246 |
|
(96) |
(120) |
Other operationsnote (iv) |
(192) |
|
11 |
(74) |
|
Total |
(1,360) |
|
86 |
(737) |
Notes
(i) Asia insurance operations
In Asia, the positive short-term fluctuations of £26 million principally reflect net value movements on shareholders' assets and related liabilities following falls in bond yields across the region during the period (half year 2015: negative £(57) million; full year 2015: negative £(119) million).
(ii) US insurance operations
The short-term fluctuations in investment returns for US insurance operations are reported net of related credit for amortisation of deferred acquisition costs, of £616 million as shown in note C5.1(b) (half year 2015: charge of £188 million; full year 2015: credit of £93 million) and comprise amounts in respect of the following items:
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
Half year |
|
Half year |
Full year |
|
Net equity hedge resultnote (a) |
(1,692) |
|
214 |
(504) |
|
|
Other than equity-related derivativesnote (b) |
335 |
|
(71) |
29 |
|
|
Debt securities note (c) |
(105) |
|
66 |
1 |
|
|
Equity-type investments: actual less longer-term return |
13 |
|
7 |
19 |
|
|
Other items |
9 |
|
12 |
31 |
|
|
Total |
(1,440) |
|
228 |
(424) |
Notes
(a) Net equity hedge result
The purpose of the inclusion of this item in short-term fluctuations in investment returns is to segregate the amount included in pre-tax profit that relates to the accounting effect of market movements on both the measured value of guarantees in Jackson's variable annuity and fixed index annuity products and on the related derivatives used to manage the exposures inherent in these guarantees. As the Group applies US GAAP for the measured value of the product guarantees this item also includes asymmetric impacts where the measurement bases of the liabilities and associated derivatives used to manage the Jackson annuity business differ as described below.
The result comprises the net effect of:
- The accounting value movements on the variable and fixed index annuity guarantee liabilities;
- Adjustments in respect of fee assessments and claim payments;
- Fair value movements on free standing equity derivatives; and
- Related changes to DAC amortisation in accordance with the policy that DAC is amortised in line with emergence of margins.
Movements in the accounting values of the variable annuity guarantee liabilities include those for:
- The Guaranteed Minimum Death Benefit (GMDB), and the 'for life' portion of Guaranteed Minimum Withdrawal Benefit (GMWB) guarantees which are measured under the US GAAP basis applied for IFRS in a way that is substantially insensitive to the effect of current period equity market and interest rate changes.
- The 'not for life' portion of GMWB embedded derivative liabilities which are required to be measured under IAS 39 using a basis under which the projected future growth rate of the account balance is based on current swap rates (rather than expected rates of return) with only a portion of the expected future guarantee fees included. Reserve value movements on these liabilities are sensitive to changes to levels of equity markets, implied volatility and interest rates.
The free-standing equity derivatives are held to manage equity exposures of the variable annuity guarantees and fixed index annuity embedded options.
The net equity hedge result therefore includes significant accounting mismatches and other factors that detract from the presentation of an economic result. These other factors include:
- The variable annuity guarantees and fixed index annuity embedded options being only partially fair valued under 'grandfathered' GAAP;
- The interest rate exposure being managed through the other than equity-related derivative programme explained in note (b) below; and
- Jackson's management of its economic exposures for a number of other factors that are treated differently in the accounting frameworks such as future fees and assumed volatility levels.
(b) Other than equity-related derivatives
The fluctuations for this item comprise the net effect of:
- Fair value movements on free-standing, other than equity-related derivatives;
- Accounting effects of the Guaranteed Minimum Income Benefit (GMIB) reinsurance; and
- Related amortisation of DAC.
The free-standing, other than equity-related derivatives are held to manage interest rate exposures and durations within the general account and the variable annuity guarantees and fixed index annuity embedded options described in note (a) above.
The direct GMIB liability is valued using the US GAAP measurement basis applied for IFRS reporting in a way that substantially does not recognise the effects of market movements. Reinsurance arrangements are in place so as to essentially fully insulate Jackson from the GMIB exposure. Notwithstanding that the liability is essentially fully reinsured, as the reinsurance asset is net settled, it is deemed a derivative under IAS 39 which requires fair valuation.
The fluctuations for this item therefore include significant accounting mismatches caused by:
- The fair value movements booked in the income statement on the derivative programme being in respect of the management of interest rate exposures of the variable and fixed index annuity business, as well as the fixed annuity business guarantees and durations within the general account;
- Fair value movements on Jackson's debt securities of the general account which are recorded in other comprehensive income rather than the income statement; and
- The mixed measurement model that applies for the GMIB and its reinsurance.
(c) Short-term fluctuations related to debt securities
|
|
2016 £m |
|
2015 £m |
|
|
|
Half year |
|
Half year |
Full year |
Short-term fluctuations relating to debt securities |
|
|
|
|
|
(Charges) credits in the period: |
|
|
|
|
|
|
Losses on sales of impaired and deteriorating bonds |
(87) |
|
(13) |
(54) |
|
Defaults |
(6) |
|
- |
- |
|
Bond write downs |
(32) |
|
(3) |
(37) |
|
Recoveries/reversals |
4 |
|
15 |
18 |
|
Total credits (charges) in the period |
(121) |
|
(1) |
(73) |
Less: Risk margin allowance deducted from operating profit based on longer-term investment returns |
42 |
|
41 |
83 |
|
|
|
(79) |
|
40 |
10 |
Interest-related realised gains: |
|
|
|
|
|
|
Arising in the period |
20 |
|
95 |
102 |
|
Less: Amortisation of gains and losses arising in current and prior periods to operating profit based on longer-term investment returns |
(59) |
|
(61) |
(108) |
|
|
(39) |
|
34 |
(6) |
Related amortisation of deferred acquisition costs |
13 |
|
(8) |
(3) |
|
Total short-term fluctuations related to debt securities |
(105) |
|
66 |
1 |
The debt securities of Jackson are held in the general account of the business. Realised gains and losses are recorded in the income statement with normalised returns included in operating profit and variations from year to year are included in the short-term fluctuations category. The risk margin reserve charge for longer-term credit-related losses included in operating profit based on longer-term investment returns of Jackson for half year 2016 is based on an average annual risk margin reserve of 21 basis points (half year 2015: 23 basis points; full year 2015: 23 basis points) on average book values of US$56.4 billion (half year 2015: US$54.3 billion; full year 2015: US$54.6 billion) as shown below:
|
Half year 2016 |
|
Half year 2015 |
|
Full year 2015 |
|||||||||||||||
Moody's rating category (or equivalent under NAIC ratings of mortgage-backed securities) |
Average book value |
|
RMR |
|
Annual expected loss |
|
Average book value |
|
RMR |
|
Annual expected loss |
|
Average book value |
|
RMR |
|
Annual expected loss |
|||
|
US$m |
|
% |
|
US$m |
£m |
|
US$m |
|
% |
|
US$m |
£m |
|
US$m |
|
% |
|
US$m |
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A3 or higher |
29,172 |
|
0.12 |
|
(36) |
(25) |
|
28,211 |
|
0.13 |
|
(37) |
(24) |
|
28,185 |
|
0.13 |
|
(37) |
(24) |
Baa1, 2 or 3 |
25,771 |
|
0.24 |
|
(63) |
(44) |
|
24,317 |
|
0.25 |
|
(60) |
(40) |
|
24,768 |
|
0.25 |
|
(62) |
(40) |
Ba1, 2 or 3 |
1,065 |
|
1.08 |
|
(11) |
(8) |
|
1,333 |
|
1.18 |
|
(16) |
(10) |
|
1,257 |
|
1.17 |
|
(15) |
(10) |
B1, 2 or 3 |
319 |
|
3.02 |
|
(10) |
(7) |
|
396 |
|
3.07 |
|
(12) |
(8) |
|
388 |
|
3.08 |
|
(12) |
(8) |
Below B3 |
41 |
|
3.81 |
|
(2) |
(1) |
|
43 |
|
3.69 |
|
(2) |
(1) |
|
35 |
|
3.70 |
|
(1) |
(1) |
Total |
56,368 |
|
0.21 |
|
(122) |
(85) |
|
54,300 |
|
0.23 |
|
(127) |
(83) |
|
54,633 |
|
0.23 |
|
(127) |
(83) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related amortisation of deferred acquisition costs (see below) |
|
22 |
15 |
|
|
|
|
|
24 |
16 |
|
|
|
|
|
24 |
16 |
|||
Risk margin reserve charge to operating profit for longer-term credit-related losses |
|
(100) |
(70) |
|
|
|
|
|
(103) |
(67) |
|
|
|
|
|
(103) |
(67) |
Consistent with the basis of measurement of insurance assets and liabilities for Jackson's IFRS results, the charges and credits to operating profits based on longer-term investment returns are partially offset by related amortisation of deferred acquisition costs.
In addition to the accounting for realised gains and losses described above for Jackson general account debt securities, included within the statement of other comprehensive income is a pre-tax credit for net unrealised gains on debt securities classified as available-for-sale net of related amortisation of deferred acquisition costs of £1,683 million (half year 2015: charge for net unrealised loss of £(597) million; full year 2015: charge for net unrealised loss of £(968) million). Temporary market value movements do not reflect defaults or impairments. Additional details of the movement in the value of the Jackson portfolio are included in note C3.3(b).
(iii) UK insurance operations
The positive short-term fluctuations in investment returns for UK insurance operations of £246 million (half year 2015: negative £(96) million; full year 2015: negative £(120) million) include net unrealised movements on fixed income assets supporting the capital of the shareholder-backed annuity business.
(iv) Other
The negative short-term fluctuations in investment returns for other operations of £(192) million (half year 2015: positive £11 million; full year 2015: negative £(74) million) include unrealised value movements on financial instruments and foreign exchange items.
(v) Default losses
The Group incurred default losses of £6 million on its shareholder-backed debt securities portfolio for half year 2016 wholly in respect of Jackson's portfolio (half year 2015 and full year 2015: £nil).
B1.3 Determining operating segments and performance measure of operating segments
Operating segments
The Group's operating segments, determined in accordance with IFRS 8 'Operating Segments', are as follows:
Insurance operations: |
Asset management operations: |
- Asia |
- Eastspring Investments |
- US (Jackson) |
- US broker-dealer and asset management |
- UK |
- M&G |
|
- Prudential Capital |
The Group's operating segments are also its reportable segments for the purposes of internal management reporting.
Performance measure
The performance measure of operating segments utilised by the Company is IFRS operating profit attributable to shareholders based on longer-term investment returns. This measurement basis distinguishes operating profit based on longer-term investment returns from other constituents of the total profit as follows:
- Short-term fluctuations in investment returns on shareholder-backed business;
- Amortisation of acquisition accounting adjustments arising on the purchase of business. This comprises principally the charge for the adjustments arising on the purchase of REALIC in 2012;
- The recycling of the cumulative exchange translation loss on the sold Japan life business from other comprehensive income to the income statement in 2015.
Segment results that are reported to the Group Executive Committee include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items are mainly in relation to the Group Head Office and the Asia Regional Head Office.
The determination of operating profit based on longer-term investment returns for investment and liability movements is as described in note B1.3 of the Group's consolidated financial statements for the year ended 31 December 2015.
For Group debt securities at 30 June 2016, the level of unamortised interest-related realised gains and losses related to previously sold bonds and have yet to be amortised to operating profit was a net gain of £605 million (30 June 2015: net gain of £478 million; 31 December 2015: net gain of £567 million).
For equity-type securities, the longer-term rates of return applied by the non-linked shareholder-financed insurance operations of Asia and the US to determine the amount of investment return included in operating profit are as follows:
- For Asia insurance operations, investments in equity securities held for non-linked shareholder-financed operations amounted to £1,035 million as at 30 June 2016 (30 June 2015: £831 million; 31 December 2015: £840 million). The rates of return applied for 2016 ranged from 3.2 per cent to 13.0 per cent (30 June 2015: 3.8 per cent to 13.0 percent, 31 December 2015: 3.5 percent to 13.0 per cent) with the rates applied varying by territory.
- For US insurance operations, at 30 June 2016, the equity-type securities for non-separate account operations amounted to £1,115 million. (30 June 2015: £1,087 million; 31 December 2015: £1,004 million). The longer-term rates of return for income and capital applied in 2016 and 2015, which reflect the combination of the average risk-free rates over the period and appropriate risk premiums, are as follows:
|
2016 |
|
2015 |
|
|
Half year |
|
Half year |
Full year |
|
|
|
|
|
Equity-type securities such as common and preferred stock and portfolio holdings in mutual funds |
5.5% to 5.9% |
|
5.7% to 6.4% |
5.7% to 6.4% |
Other equity-type securities such as investments in limited partnerships and private equity funds |
7.5% to 7.9% |
|
7.7% to 8.4% |
7.7% to 8.4% |
B1.4 Additional segmental analysis of revenue
The additional segmental analyses of revenue from external customers excluding investment return and net of outward reinsurance premiums are as follows:
|
|
Half year 2016 £m |
||||
|
|
Asia |
US |
UK |
Intra-group |
Total |
Revenue from external customers: |
|
|
|
|
|
|
|
Insurance operations |
5,747 |
6,817 |
4,985 |
- |
17,549 |
|
Asset management |
179 |
369 |
561 |
(246) |
863 |
|
Unallocated corporate |
- |
- |
67 |
- |
67 |
|
Intra-group revenue eliminated on consolidation |
(95) |
(47) |
(104) |
246 |
- |
Total revenue from external customers |
5,831 |
7,139 |
5,509 |
- |
18,479 |
|
|
Half year 2015 £m |
||||
|
|
Asia |
US |
UK |
Intra-group |
Total |
Revenue from external customers: |
|
|
|
|
|
|
|
Insurance operations |
5,154 |
8,426 |
4,518 |
- |
18,098 |
|
Asset management |
179 |
451 |
641 |
(241) |
1,030 |
|
Unallocated corporate |
- |
- |
41 |
- |
41 |
|
Intra-group revenue eliminated on consolidation |
(94) |
(45) |
(102) |
241 |
- |
Total revenue from external customers |
5,239 |
8,832 |
5,098 |
- |
19,169 |
|
|
Full year 2015 £m |
||||
|
|
Asia |
US |
UK |
Intra-group |
Total |
Revenue from external customers: |
|
|
|
|
|
|
|
Insurance operations |
10,514 |
16,567 |
8,863 |
- |
35,944 |
|
Asset management |
349 |
850 |
1,246 |
(487) |
1,958 |
|
Unallocated corporate |
- |
- |
99 |
- |
99 |
|
Intra-group revenue eliminated on consolidation |
(178) |
(90) |
(219) |
487 |
- |
Total revenue from external customers |
10,685 |
17,327 |
9,989 |
- |
38,001 |
Revenue from external customers comprises:
|
2016 £m |
|
2015 £m |
|
|
Half year |
|
Half year |
Full year |
|
|
|
|
|
Earned premiums, net of reinsurance |
17,394 |
|
17,884 |
35,506 |
Fee income and investment contract business and asset management (presented as 'Other income') |
1,085 |
|
1,285 |
2,495 |
Total revenue from external customers |
18,479 |
|
19,169 |
38,001 |
The asset management operations of M&G, Prudential Capital, Eastspring Investments and the US asset management businesses provide services to the Group insurance operations. Intra-group fees included within asset management revenue were earned by the following asset management segments:
|
|
2016 £m |
|
2015 £m |
|
|
|
Half year |
|
Half year |
Full year |
Intra-group revenue generated by: |
|
|
|
|
|
|
M&G |
88 |
|
93 |
194 |
|
Prudential Capital |
16 |
|
9 |
25 |
|
Eastspring Investments |
95 |
|
94 |
178 |
|
US broker-dealer and asset management |
47 |
|
45 |
90 |
Total intra-group fees included within asset management segment |
246 |
|
241 |
487 |
Revenue from external customers of Asia, US and UK insurance operations shown above are net of outwards reinsurance premiums of £401 million, £162 million and £381 million respectively (half year 2015: £228 million, £142 million and £152 million respectively; full year 2015: £364 million, £320 million and £473 million respectively).
Gross premiums earned in Asia including those attributable to joint ventures (that are accounted for on an equity method) were £6,814 million (half year 2015: £6,086 million; full year 2015: £12,136 million).
B2 Profit before tax - asset management operations
The profit included in the income statement in respect of asset management operations for the year is as follows:
|
|
|
|
|
2016 £m |
|
|
2015 £m |
||
|
|
M&G |
Prudential Capital |
US |
Eastspring Investments |
Half year Total |
|
Half year Total |
|
Full year Total |
Revenue (excluding NPH broker-dealer fees) |
557 |
(13) |
109 |
181 |
834 |
|
1,029 |
|
1,964 |
|
NPH broker-dealer feesnote (i) |
- |
- |
259 |
- |
259 |
|
272 |
|
522 |
|
Gross revenue |
557 |
(13) |
368 |
181 |
1,093 |
|
1,301 |
|
2,486 |
|
Charges (excluding NPH broker-dealer fees) |
(339) |
(48) |
(121) |
(141) |
(649) |
|
(734) |
|
(1,497) |
|
NPH broker-dealer feesnote (i) |
- |
- |
(259) |
- |
(259) |
|
(272) |
|
(522) |
|
Gross charges |
(339) |
(48) |
(380) |
(141) |
(908) |
|
(1,006) |
|
(2,019) |
|
Share of profits from joint ventures and associates, net of related tax |
5 |
- |
- |
21 |
26 |
|
27 |
|
55 |
|
Profit before tax |
223 |
(61) |
(12) |
61 |
211 |
|
322 |
|
522 |
|
Comprising: |
|
|
|
|
|
|
|
|
|
|
|
Operating profit based on longer-term investment returnsnote (ii) |
225 |
13 |
(12) |
61 |
287 |
|
328 |
|
587 |
|
Short-term fluctuations in investment returns |
(2) |
(74) |
- |
- |
(76) |
|
(6) |
|
(65) |
Profit before tax |
223 |
(61) |
(12) |
61 |
211 |
|
322 |
|
522 |
Notes
(i) NPH broker-dealer fees represent commissions received that are then paid on to the writing brokers on sales of investment products.
To reflect their commercial nature, the amounts are also wholly reflected as charges within the income statement. After allowing for these charges, there is no effect on profit from this item. The presentation in the table above shows the amounts attributable to this item so that the underlying revenue and charges can be seen.
(ii) M&G operating profit based on longer-term investment returns:
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
Half year |
|
Half year |
Full year |
|
Asset management fee income |
431 |
|
489 |
934 |
|
|
Other income |
9 |
|
2 |
5 |
|
|
Staff costs |
(133) |
|
(154) |
(293) |
|
|
Other costs |
(96) |
|
(94) |
(240) |
|
|
Underlying profit before performance-related fees |
211 |
|
243 |
406 |
|
|
Share of associate's results |
5 |
|
7 |
14 |
|
|
Performance-related fees |
9 |
|
1 |
22 |
|
|
M&G operating profit based on longer-term investment returns |
225 |
|
251 |
442 |
The revenue for M&G of £449 million (half year 2015: £492 million; full year 2015: £961 million), comprises the amounts for asset management fee income, other income and performance-related fees shown above, is different to the amount of £557 million shown in the main table of this note. This is because the £449 million (half year 2015: £492 million; full year 2015: £961 million) is after deducting commissions which would have been included as charges in the main table. The difference in the presentation of commission is aligned with how management reviews the business.
B3 Acquisition costs and other expenditure
|
2016 £m |
|
2015 £m |
|
|
Half year |
|
Half year |
Full year |
Acquisition costs incurred for insurance policies |
(1,700) |
|
(1,580) |
(3,275) |
Acquisition costs deferred less amortisation of acquisition costs |
740 |
|
(15) |
431 |
Administration costs and other expenditure |
(2,451) |
|
(2,314) |
(4,746) |
Movements in amounts attributable to external unit holders of consolidated investment funds |
(152) |
|
(596) |
(618) |
Total acquisition costs and other expenditure |
(3,563) |
|
(4,505) |
(8,208) |
Included in total acquisition costs and other expenditure is depreciation of property, plant and equipment of £(75) million (half year 2015: £(55) million; full year 2015 £(129) million).
B4 Effect of changes and other accounting features on insurance assets and liabilities
The following features are of relevance to the determination of the half year 2016 results:
(a) Asia insurance operations
In half year 2016, the IFRS operating profit based on longer-term investment returns for Asia insurance operations included a net credit of £42 million (half year 2015: £29 million; full year 2015: £62 million) representing a small number of non-recurring items, including a gain resulting from entering into a reinsurance contract in the period.
(b) UK insurance operations
Annuity business: allowance for credit risk
For IFRS reporting, the results for UK shareholder-backed annuity business are particularly sensitive to the allowances made for credit risk. The allowance is reflected in the deduction from the valuation rate of interest used for discounting projected future annuity payments to policyholders that would have otherwise applied. The credit risk allowance comprises an amount for long-term best estimate defaults and additional provisions for credit risk premium, the cost of downgrades and short-term defaults.
The IFRS credit risk allowance made for shareholder-backed fixed and linked annuity business for PRIL, the principal company which writes the UK's shareholder-backed business, equated to 43 basis points at 30 June 2016 (30 June 2015: 46 basis points; 31 December 2015: 43 basis points). The allowance represented 23 per cent of the bond spread over swap rates (30 June 2015: 31 per cent; 31 December 2015: 25 per cent).
The reserves for credit risk allowance at 30 June 2016 for the UK shareholder-backed business were as follows:
|
|
|
|
|
|
2016 £bn |
|
2015 £bn |
|
|
30 Jun |
|
30 Jun |
31 Dec |
PRIL |
1.6 |
|
1.5 |
1.5 |
PAC shareholder annuity business |
0.2 |
|
0.2 |
0.1 |
Total |
1.8 |
|
1.7 |
1.6 |
Annuity business: Longevity reinsurance and other management actions
A number of management actions were taken in the first half of 2016 to improve the solvency position of the UK insurance operations and further mitigate market risk, which have generated combined profits of £140 million. Similar actions were also taken in 2015.
Of this amount £66 million related to profit from additional longevity reinsurance transactions covering £1.5 billion of annuity liabilities on an IFRS basis, with the balance of £74 million reflecting the effect of repositioning the fixed income portfolio and other actions.
The contribution to profit from similar longevity reinsurance transactions in 2015 was £61 million for half-year covering £1.6 billion of annuity liabilities (on a Pillar 1 basis) and £231 million for full year covering £6.4 billion of annuity liabilities (on a Pillar 1 basis). Other asset-related management actions generated a further £169 million at full year 2015.
At 30 June 2016, longevity reinsurance covered £10.7 billion of IFRS annuity liabilities equivalent to 32 per cent of total annuity liabilities.
B5 Tax charge
(a) Total tax charge by nature of expense
The total tax charge in the income statement is as follows:
|
2016 £m |
|
2015 £m |
|||
Tax charge |
Current tax |
Deferred tax |
Half year Total |
|
Half year Total |
Full year Total |
UK tax |
(162) |
(67) |
(229) |
|
(159) |
(149) |
Overseas tax |
(340) |
300 |
(40) |
|
(487) |
(593) |
Total tax charge |
(502) |
233 |
(269) |
|
(646) |
(742) |
The current tax charge of £502 million includes £27 million (half year 2015: £16 million; full year 2015: £35 million) in respect of the tax charge for the Hong Kong operation. The Hong Kong current tax charge is calculated as 16.5 per cent for all periods on either: (i) 5 per cent of the net insurance premium; or (ii) the estimated assessable profits, depending on the nature of the business written.
The total tax charge comprises tax attributable to policyholders and unallocated surplus of with-profits funds, unit-linked policies and shareholders as shown below:
|
2016 £m |
|
2015 £m |
|||
Tax charge |
Current tax |
Deferred tax |
Half year Total |
|
Half year Total |
Full year Total |
Tax charge to policyholders' returns |
(153) |
(139) |
(292) |
|
(202) |
(173) |
Tax (charge) credit attributable to shareholders |
(349) |
372 |
23 |
|
(444) |
(569) |
Total tax (charge) credit |
(502) |
233 |
(269) |
|
(646) |
(742) |
The principal reason for the increase in the tax charge attributable to policyholders' returns compared to half year 2015 is an increase on investment return in the with-profits fund in the UK insurance operations. An explanation of the tax charge attributable to shareholders is shown in note (b) below.
(b) Reconciliation of effective tax rate
Reconciliation of tax charge on profit attributable to shareholders
|
|
|
Half year 2016 £m |
||||
|
|
|
Asia insurance operations |
US insurance operations |
UK insurance operations |
Other operations |
Total |
Operating profit (loss) based on longer-term investment returns |
682 |
888 |
492 |
(3) |
2,059 |
||
Non-operating profit (loss) |
22 |
(1,471) |
246 |
(192) |
(1,395) |
||
Profit (loss) before tax attributable to shareholders |
704 |
(583) |
738 |
(195) |
664 |
||
Expected tax rate* |
21% |
35% |
20% |
20% |
8% |
||
Tax at the expected rate |
148 |
(204) |
148 |
(39) |
53 |
||
|
Effects of recurring tax reconciliation items: |
|
|
|
|
|
|
|
|
Income not taxable or taxable at concessionary rates |
(14) |
(5) |
(16) |
(3) |
(38) |
|
|
Deductions not allowable for tax purposes |
8 |
2 |
6 |
2 |
18 |
|
|
Items related to taxation of life insurance businesses |
(10) |
(60) |
(1) |
- |
(71) |
|
|
Deferred tax adjustments |
(1) |
- |
3 |
(3) |
(1) |
|
|
Effect of results of joint ventures and associates |
(10) |
- |
- |
(7) |
(17) |
|
|
Irrecoverable withholding taxes |
- |
- |
- |
20 |
20 |
|
|
Other |
3 |
- |
(2) |
16 |
17 |
|
Total |
(24) |
(63) |
(10) |
25 |
(72) |
|
|
|
|
|
|
|
|
|
|
Effects of non-recurring tax reconciliation items: |
|
|
|
|
|
|
|
|
Adjustments to tax charge in relation to prior years |
1 |
(3) |
- |
(2) |
(4) |
|
Total |
1 |
(3) |
- |
(2) |
(4) |
|
|
|
|
|
|
|
|
|
Total actual tax charge (credit) |
125 |
(270) |
138 |
(16) |
(23) |
||
Analysed into: |
|
|
|
|
|
||
Tax on operating profit based on longer-term investment returns |
120 |
245 |
101 |
13 |
479 |
||
Tax on non-operating profit |
5 |
(515) |
37 |
(29) |
(502) |
||
Actual tax rate: |
|
|
|
|
|
||
Operating profit based on longer-term investment returns |
|
|
|
|
|
||
|
|
Including non-recurring tax reconciling items |
18% |
28% |
21% |
(433)% |
23% |
|
|
Excluding non-recurring tax reconciling items |
17% |
28% |
21% |
(500)% |
23% |
Total profit |
18% |
46% |
19% |
8% |
(3)% |
|
|
|
Half year 2015 £m |
||||
|
|
|
Asia insurance operations |
US insurance operations |
UK insurance operations |
Other operations |
Total |
Operating profit based on longer-term investment returns |
574 |
834 |
453 |
20 |
1,881 |
||
Non-operating (loss) profit |
(107) |
193 |
(96) |
11 |
1 |
||
Profit before tax attributable to shareholders |
467 |
1,027 |
357 |
31 |
1,882 |
||
Expected tax rate* |
26% |
35% |
20% |
19% |
30% |
||
Tax at the expected rate |
121 |
359 |
71 |
6 |
557 |
||
|
Effects of recurring tax reconciliation items: |
|
|
|
|
|
|
|
|
Income not taxable or taxable at concessionary rates |
(13) |
(3) |
(2) |
(5) |
(23) |
|
|
Deductions not allowable for tax purposes |
4 |
2 |
2 |
11 |
19 |
|
|
Items related to taxation of life insurance businesses |
(2) |
(64) |
- |
- |
(66) |
|
|
Deferred tax adjustments |
1 |
- |
(1) |
(4) |
(4) |
|
|
Effect of results of joint ventures and associates |
(16) |
- |
- |
(6) |
(22) |
|
|
Irrecoverable withholding taxes |
- |
- |
- |
14 |
14 |
|
|
Other |
2 |
- |
5 |
(3) |
4 |
|
Total |
(24) |
(65) |
4 |
7 |
(78) |
|
|
|
|
|
|
|
|
|
|
Effects of non-recurring tax reconciliation items: |
|
|
|
|
|
|
|
|
Adjustments to tax charge in relation to prior years |
5 |
(28) |
- |
4 |
(19) |
|
|
Movements in provisions for open tax matters |
(9) |
- |
- |
(2) |
(11) |
|
|
Impact of changes in local statutory tax rates |
(5) |
- |
- |
- |
(5) |
|
Total |
(9) |
(28) |
- |
2 |
(35) |
|
|
|
|
|
|
|
|
|
Total actual tax charge |
88 |
266 |
75 |
15 |
444 |
||
Analysed into: |
|
|
|
|
|
||
Tax on operating profit based on longer-term investment returns |
91 |
222 |
94 |
19 |
426 |
||
Tax on non-operating profit |
(3) |
44 |
(19) |
(4) |
18 |
||
Actual tax rate: |
|
|
|
|
|
||
Operating profit based on longer-term investment returns |
|
|
|
|
|
||
|
|
Including non-recurring tax reconciling items |
16% |
27% |
21% |
95% |
23% |
|
|
Excluding non-recurring tax reconciling items |
17% |
30% |
21% |
85% |
25% |
Total profit |
19% |
26% |
21% |
48% |
24% |
|
|
|
Full year 2015 £m |
||||
|
|
|
Asia insurance operations |
US insurance operations |
UK insurance operations |
Other operations |
Total |
Operating profit (loss) based on longer-term investment returns |
1,209 |
1,691 |
1,195 |
(88) |
4,007 |
||
Non-operating loss |
(173) |
(492) |
(120) |
(74) |
(859) |
||
Profit (loss) before tax attributable to shareholders |
1,036 |
1,199 |
1,075 |
(162) |
3,148 |
||
Expected tax rate* |
24% |
35% |
20% |
20% |
27% |
||
Tax at the expected rate |
249 |
420 |
215 |
(32) |
852 |
||
|
Effects of recurring tax reconciliation items: |
|
|
|
|
|
|
|
|
Income not taxable or taxable at concessionary rates |
(42) |
(10) |
(2) |
(9) |
(63) |
|
|
Deductions not allowable for tax purposes |
15 |
5 |
7 |
6 |
33 |
|
|
Items related to taxation of life insurance businesses |
(20) |
(113) |
- |
- |
(133) |
|
|
Deferred tax adjustments |
10 |
- |
- |
(11) |
(1) |
|
|
Effect of results of joint ventures and associates |
(37) |
- |
- |
(13) |
(50) |
|
|
Irrecoverable withholding taxes |
- |
- |
- |
28 |
28 |
|
|
Other |
(4) |
(1) |
6 |
2 |
3 |
|
Total |
(78) |
(119) |
11 |
3 |
(183) |
|
|
|
|
|
|
|
|
|
|
Effects of non-recurring tax reconciliation items: |
|
|
|
|
|
|
|
|
Adjustments to tax charge in relation to prior years |
5 |
(65) |
(7) |
- |
(67) |
|
|
Movements in provisions for open tax matters |
(6) |
- |
- |
(5) |
(11) |
|
|
Impact of changes in local statutory tax rates |
(5) |
- |
(16) |
(1) |
(22) |
|
Total |
(6) |
(65) |
(23) |
(6) |
(100) |
|
|
|
|
|
|
|
|
|
Total actual tax charge (credit) |
165 |
236 |
203 |
(35) |
569 |
||
Analysed into: |
|
|
|
|
|
||
Tax on operating profit based on longer-term investment returns |
180 |
408 |
227 |
(19) |
796 |
||
Tax on non-operating profit |
(15) |
(172) |
(24) |
(16) |
(227) |
||
Actual tax rate: |
|
|
|
|
|
||
Operating profit based on longer-term investment returns |
|
|
|
|
|
||
|
|
Including non-recurring tax reconciling items |
15% |
24% |
19% |
22% |
20% |
|
|
Excluding non-recurring tax reconciling items |
15% |
28% |
21% |
15% |
22% |
Total profit |
16% |
20% |
19% |
22% |
18% |
* The expected tax rates (rounded to the nearest whole percentage) reflect the corporation tax rates generally applied to taxable profit of the relevant country jurisdictions. For Asia operations the expected tax rates reflect the corporation tax rates weighted by reference to the source of profit of operations contributing to the aggregate business result. The expected tax rate for other operations reflects the mix of business between UK and overseas non-insurance operations, which are taxed at a variety of rates. The rates will fluctuate from year to year dependent on the mix of profit.
B6 Earnings per share
|
|
|
Half year 2016 |
|||||
|
|
|
Before tax |
Tax |
|
Net of tax |
Basic earnings per share |
Diluted earnings per share |
|
|
|
note B1.1 |
note B5 |
|
|
|
|
|
|
Note |
£m |
£m |
|
£m |
pence |
pence |
Based on operating profit based on longer-term investment returns |
|
2,059 |
(479) |
|
1,580 |
61.8p |
61.7p |
|
Short-term fluctuations in investment returns on shareholder-backed business |
B1.2 |
(1,360) |
491 |
|
(869) |
(34.0)p |
(34.0)p |
|
Amortisation of acquisition accounting adjustments |
|
(35) |
11 |
|
(24) |
(0.9)p |
(0.9)p |
|
Based on profit for the period |
|
664 |
23 |
|
687 |
26.9p |
26.8p |
|
|
|
Half year 2015 |
|||||
|
|
|
Before tax |
Tax |
|
Net of tax |
Basic earnings per share |
Diluted earnings per share |
|
|
|
note B1.1 |
note B5 |
|
|
|
|
|
|
Note |
£m |
£m |
|
£m |
pence |
pence |
Based on operating profit based on longer-term investment returns |
|
1,881 |
(426) |
|
1,455 |
57.0p |
56.9p |
|
Short-term fluctuations in investment returns on shareholder-backed business |
B1.2 |
86 |
(31) |
|
55 |
2.1p |
2.1p |
|
Cumulative exchange loss on the sold Japan life business recycled from other comprehensive income |
|
(46) |
- |
|
(46) |
(1.8)p |
(1.8)p |
|
Amortisation of acquisition accounting adjustments |
|
(39) |
13 |
|
(26) |
(1.0)p |
(1.0)p |
|
Based on profit for the period |
|
1,882 |
(444) |
|
1,438 |
56.3p |
56.2p |
|
|
|
Full year 2015 |
|||||
|
|
|
Before tax |
Tax |
|
Net of tax |
Basic earnings per share |
Diluted earnings per share |
|
|
|
note B1.1 |
note B5 |
|
|
|
|
|
|
Note |
£m |
£m |
|
£m |
pence |
pence |
Based on operating profit based on longer-term investment returns |
|
4,007 |
(796) |
|
3,211 |
125.8p |
125.6p |
|
Short-term fluctuations in investment returns on shareholder-backed business |
B1.2 |
(737) |
202 |
|
(535) |
(21.0)p |
(20.9)p |
|
Cumulative exchange loss on the sold Japan life business recycled from other comprehensive income |
|
(46) |
- |
|
(46) |
(1.8)p |
(1.8)p |
|
Amortisation of acquisition accounting adjustments |
|
(76) |
25 |
|
(51) |
(2.0)p |
(2.0)p |
|
Based on profit for the year |
|
3,148 |
(569) |
|
2,579 |
101.0p |
100.9p |
Earnings per share are calculated based on earnings attributable to ordinary shareholders, after related tax and non-controlling interests.
The weighted average number of shares for calculating earnings per share, which excludes those held in employee share trusts and consolidated unit trusts and OEICs, is set out as below:
|
|
Half year 2016 |
|
Half year 2015 |
Full year 2015 |
Weighted average number of shares for calculation of: |
(millions) |
|
(millions) |
(millions) |
|
|
Basic earnings per share |
2,558 |
|
2,552 |
2,553 |
|
Diluted earnings per share |
2,559 |
|
2,555 |
2,556 |
B7 Dividends
|
|
|
|
|
|
|
|
|
|
|
Half year 2016 |
|
Half year 2015 |
Full year 2015 |
|||
|
Pence per share |
£m |
|
Pence per share |
£m |
Pence per share |
£m |
|
Dividends relating to reporting period: |
|
|
|
|
|
|
|
|
|
First interim dividend / Interim dividend for prior year |
12.93p |
333 |
|
12.31p |
315 |
12.31p |
315 |
|
Second interim dividend |
- |
- |
|
- |
- |
26.47p |
681 |
|
Special dividend |
- |
- |
|
- |
- |
10.00p |
257 |
Total |
12.93p |
333 |
|
12.31p |
315 |
48.78p |
1,253 |
|
Dividends declared and paid in reporting period: |
|
|
|
|
|
|
|
|
|
Current year interim dividend |
- |
- |
|
- |
- |
12.31p |
315 |
|
Second interim dividend / Final dividend for prior year |
26.47p |
679 |
|
25.74p |
659 |
25.74p |
659 |
|
Special dividend |
10.00p |
256 |
|
- |
- |
- |
- |
Total |
36.47p |
935 |
|
25.74p |
659 |
38.05p |
974 |
Dividend per share
Prudential makes twice-yearly interim dividend payments to replace interim / final dividends that were paid in 2015. The second interim dividend of 26.47 pence per ordinary share and the special dividend of 10.00 pence per ordinary share for the year ended 31 December 2015 were paid to eligible shareholders on 20 May 2016.
The 2016 first interim dividend of 12.93 pence per ordinary share will be paid on 29 September 2016 in sterling to shareholders on the principal register and the Irish branch register at 6.00pm BST on 26 August 2016 (Record Date), and in Hong Kong dollars to shareholders on the Hong Kong branch register at 4.30pm Hong Kong time on the Record Date (HK Shareholders). Holders of US American Depositary Receipts (US Shareholders) will be paid their dividends in US dollars on or about 6 October 2016. The first interim dividend will be paid on or about 6 October 2016 in Singapore dollars to shareholders with shares standing to the credit of their securities accounts with The Central Depository (Pte.) Limited (CDP) at 5.00pm Singapore time on the Record Date (SG Shareholders). The dividend payable to the HK Shareholders will be translated using the exchange rate quoted by the WM Company at the close of business on 9 August 2016. The exchange rate at which the dividend payable to the SG Shareholders will be translated into Singapore Dollars, will be determined by CDP.
Shareholders on the principal register and Irish branch register will be able to participate in a Dividend Reinvestment Plan.
C BALANCE SHEET NOTES
C1 Analysis of Group position by segment and business type
To explain the assets, liabilities and capital of the Group's businesses more comprehensively, it is appropriate to provide analyses of the Group's statement of financial position by operating segment and type of business.
C1.1 Group statement of financial position - analysis by segment
|
|
|
|
2016 £m |
|
2015 £m |
||||||||||
|
|
|
|
Insurance operations |
Total insurance operations |
|
Asset management operations |
Unallocated to a segment (central operations) |
Elimination of intra-group debtors and creditors |
|
30 Jun Group Total |
|
30 Jun Group Total |
31 Dec Group Total |
||
|
|
|
|
Asia |
US |
UK |
|
|
|
|||||||
By operating segment |
Note |
C2.1 |
C2.2 |
C2.3 |
|
|
C2.4 |
|
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Goodwill |
C5.1(a) |
258 |
- |
- |
258 |
|
1,230 |
- |
- |
|
1,488 |
|
1,461 |
1,463 |
|
|
Deferred acquisition costs and other intangible assets |
C5.1(b) |
2,319 |
7,081 |
81 |
9,481 |
|
19 |
49 |
- |
|
9,549 |
|
7,310 |
8,422 |
|
Total |
|
2,577 |
7,081 |
81 |
9,739 |
|
1,249 |
49 |
- |
|
11,037 |
|
8,771 |
9,885 |
||
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Goodwill in respect of acquired subsidiaries for venture fund and other investment purposes |
|
- |
- |
189 |
189 |
|
- |
- |
- |
|
189 |
|
184 |
185 |
|
|
Deferred acquisition costs and other intangible assets |
|
37 |
- |
8 |
45 |
|
- |
- |
- |
|
45 |
|
49 |
50 |
|
|
Total |
|
37 |
- |
197 |
234 |
|
- |
- |
- |
|
234 |
|
233 |
235 |
|
Total |
|
2,614 |
7,081 |
278 |
9,973 |
|
1,249 |
49 |
- |
|
11,271 |
|
9,004 |
10,120 |
||
Deferred tax assets |
C7 |
92 |
3,369 |
139 |
3,600 |
|
145 |
26 |
- |
|
3,771 |
|
2,820 |
2,819 |
||
Other non-investment and non-cash assets note (i) |
|
5,489 |
7,864 |
7,780 |
21,133 |
|
1,635 |
5,603 |
(10,864) |
|
17,507 |
|
14,664 |
14,283 |
||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Investment properties |
|
5 |
5 |
13,930 |
13,940 |
|
- |
- |
- |
|
13,940 |
|
13,259 |
13,422 |
|
|
Investments in joint ventures and associates accounted for using the equity method |
|
525 |
- |
462 |
987 |
|
148 |
- |
- |
|
1,135 |
|
962 |
1,034 |
|
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
C3.4 |
1,278 |
8,504 |
3,616 |
13,398 |
|
817 |
- |
- |
|
14,215 |
|
12,578 |
12,958 |
|
|
Equity securities and portfolio holdings in unit trusts |
|
22,631 |
104,124 |
49,150 |
175,905 |
|
106 |
26 |
- |
|
176,037 |
|
155,253 |
157,453 |
|
|
Debt securities |
C3.3 |
35,519 |
41,143 |
89,114 |
165,776 |
|
2,587 |
4 |
- |
|
168,367 |
|
142,307 |
147,671 |
|
|
Other investments |
|
79 |
2,503 |
7,489 |
10,071 |
|
265 |
4 |
- |
|
10,340 |
|
7,713 |
7,353 |
|
|
Deposits |
|
912 |
- |
13,184 |
14,096 |
|
85 |
- |
- |
|
14,181 |
|
11,043 |
12,088 |
|
Total investments |
|
60,949 |
156,279 |
176,945 |
394,173 |
|
4,008 |
34 |
- |
|
398,215 |
|
343,115 |
351,979 |
|
Assets held for sale |
|
- |
- |
30 |
30 |
|
- |
- |
- |
|
30 |
|
- |
2 |
||
Cash and cash equivalents |
|
2,010 |
1,056 |
3,445 |
6,511 |
|
1,693 |
326 |
- |
|
8,530 |
|
8,298 |
7,782 |
||
Total assets |
C3.1 |
71,154 |
175,649 |
188,617 |
435,420 |
|
8,730 |
6,038 |
(10,864) |
|
439,324 |
|
377,901 |
386,985 |
|
|
|
2016 £m |
|
2015 £m |
|||||||||
|
|
|
Insurance operations |
|
|
|
|
|
|
|
|
|
||
By operating segment |
Note |
Asia |
US |
UK |
Total insurance operations |
|
Asset management operations |
Unallocated to a segment (central operations) |
Elimination of intra- group debtors and creditors |
30 Jun Group Total |
|
30 Jun Group Total |
31 Dec Group Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity |
|
4,873 |
5,056 |
6,163 |
16,092 |
|
2,422 |
(3,909) |
- |
14,605 |
|
12,104 |
12,955 |
|
Non-controlling interests |
|
1 |
- |
- |
1 |
|
- |
- |
- |
1 |
|
1 |
1 |
|
Total equity |
|
4,874 |
5,056 |
6,163 |
16,093 |
|
2,422 |
(3,909) |
- |
14,606 |
|
12,105 |
12,956 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
53,437 |
159,155 |
151,233 |
363,825 |
|
- |
- |
(1,315) |
362,510 |
|
313,620 |
322,518 |
|
Unallocated surplus of with-profits funds |
|
2,351 |
- |
11,246 |
13,597 |
|
- |
- |
- |
13,597 |
|
12,768 |
13,096 |
Total policyholder liabilities and unallocated surplus of with-profits funds |
C4 |
55,788 |
159,155 |
162,479 |
377,422 |
|
- |
- |
(1,315) |
376,107 |
|
326,388 |
335,614 |
|
Core structural borrowings of shareholder-financed operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated debt |
|
- |
- |
- |
- |
|
- |
4,956 |
- |
4,956 |
|
3,897 |
4,018 |
|
Other |
|
- |
186 |
- |
186 |
|
275 |
549 |
- |
1,010 |
|
983 |
993 |
Total |
C6.1 |
- |
186 |
- |
186 |
|
275 |
5,505 |
- |
5,966 |
|
4,880 |
5,011 |
|
Operational borrowings attributable to shareholder-financed operations |
C6.2(a) |
11 |
70 |
163 |
244 |
|
- |
2,554 |
- |
2,798 |
|
2,504 |
1,960 |
|
Borrowings attributable to with-profits operations |
C6.2(b) |
6 |
- |
1,421 |
1,427 |
|
- |
- |
- |
1,427 |
|
1,089 |
1,332 |
|
Deferred tax liabilities |
C7 |
905 |
3,204 |
1,253 |
5,362 |
|
23 |
12 |
- |
5,397 |
|
4,325 |
4,010 |
|
Other non-insurance liabilitiesnote (ii) |
|
9,570 |
7,978 |
17,138 |
34,686 |
|
6,010 |
1,876 |
(9,549) |
33,023 |
|
26,610 |
26,102 |
|
Total liabilities |
C3.1 |
66,280 |
170,593 |
182,454 |
419,327 |
|
6,308 |
9,947 |
(10,864) |
424,718 |
|
365,796 |
374,029 |
|
Total equity and liabilities |
|
71,154 |
175,649 |
188,617 |
435,420 |
|
8,730 |
6,038 |
(10,864) |
439,324 |
|
377,901 |
386,985 |
Notes
(i) The largest component of the other non-investment and non-cash assets of £17,507 million (30 June 2015: £14,664 million; 31 December 2015: £14,283 million) is the reinsurers' share of contract liabilities of £9,470 million (30 June 2015: £7,259 million; 31 December 2015; £7,903 million). As set out in note C2.2 these amounts relate primarily to the reinsurance ceded in respect of the acquired REALIC business by the Group's US insurance operations.
Within other non-investment and non-cash assets are premiums receivable of £467 million (30 June 2015: £884 million; 31 December 2015: £428 million) of which 73 per cent are due within one year. The remaining 27 per cent is due after one year.
Also included within other non-investment and non-cash assets are property, plant and equipment of £1,214 million (30 June 2015: £984 million; 31 December 2015: £1,197 million) of which £910 million (30 June 2015: £659 million; 31 December 2015: £833 million) was held by the Group's with-profits operations, primarily by the consolidated subsidiaries for venture funds and other investment purposes of the PAC with-profits fund. The Group made additions to property, plant and equipment of £128 million (30 June 2015: £105 million; 31 December 2015: £256 million).
(ii) Within other non-insurance liabilities are other creditors of £6,520 million (30 June 2015: £5,515 million; 31 December 2015: £4,876 million) of which £6,147 million (30 June 2015: £5,193 million; 31 December 2015: £4,554 million) is due within one year.
C1.2 Group statement of financial position - analysis by business type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
|
2015 £m |
||||||||
|
|
|
|
Policyholder |
|
Shareholder-backed business |
|
|
|
|
|
|
|||
|
|
|
Note |
Participating funds* |
|
Unit-linked and variable annuity |
Non -linked business |
Asset management operations |
Unallocated to a segment (central operations) |
|
Elimination of intra-group debtors and creditors |
30 Jun Group Total |
|
30 Jun Group Total |
31 Dec Group Total |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Goodwill |
C5.1(a) |
- |
|
- |
258 |
1,230 |
- |
|
- |
1,488 |
|
1,461 |
1,463 |
|
|
Deferred acquisition costs and other intangible assets |
C5.1(b) |
- |
|
- |
9,481 |
19 |
49 |
|
- |
9,549 |
|
7,310 |
8,422 |
|
Total |
|
- |
|
- |
9,739 |
1,249 |
49 |
|
- |
11,037 |
|
8,771 |
9,885 |
||
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
|
189 |
|
- |
- |
- |
- |
|
- |
189 |
|
184 |
185 |
|
|
Deferred acquisition costs and other intangible assets |
|
45 |
|
- |
- |
- |
- |
|
- |
45 |
|
49 |
50 |
|
|
Total |
|
234 |
|
- |
- |
- |
- |
|
- |
234 |
|
233 |
235 |
|
Total |
|
234 |
|
- |
9,739 |
1,249 |
49 |
|
- |
11,271 |
|
9,004 |
10,120 |
||
Deferred tax assets |
C7 |
88 |
|
- |
3,512 |
145 |
26 |
|
- |
3,771 |
|
2,820 |
2,819 |
||
Other non-investment and non-cash assets |
|
4,947 |
|
892 |
12,546 |
1,635 |
5,603 |
|
(8,116) |
17,507 |
|
14,664 |
14,283 |
||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Investment properties |
|
11,655 |
|
694 |
1,591 |
- |
- |
|
- |
13,940 |
|
13,259 |
13,422 |
|
|
Investments in joint ventures and associates accounted for using the equity method |
|
462 |
|
- |
525 |
148 |
- |
|
- |
1,135 |
|
962 |
1,034 |
|
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
C3.4 |
2,716 |
|
- |
10,682 |
817 |
- |
|
- |
14,215 |
|
12,578 |
12,958 |
|
|
Equity securities and portfolio holdings in unit trusts |
|
43,195 |
|
131,405 |
1,305 |
106 |
26 |
|
- |
176,037 |
|
155,253 |
157,453 |
|
|
Debt securities |
C3.3 |
67,833 |
|
10,015 |
87,928 |
2,587 |
4 |
|
- |
168,367 |
|
142,307 |
147,671 |
|
|
Other investments |
|
6,934 |
|
54 |
3,083 |
265 |
4 |
|
- |
10,340 |
|
7,713 |
7,353 |
|
|
Deposits |
|
11,289 |
|
1,078 |
1,729 |
85 |
- |
|
- |
14,181 |
|
11,043 |
12,088 |
|
|
Total investments |
|
144,084 |
|
143,246 |
106,843 |
4,008 |
34 |
|
- |
398,215 |
|
343,115 |
351,979 |
Assets held for sale |
|
30 |
|
- |
- |
- |
- |
|
- |
30 |
|
- |
2 |
||
Cash and cash equivalents |
|
2,499 |
|
1,082 |
2,930 |
1,693 |
326 |
|
- |
8,530 |
|
8,298 |
7,782 |
||
Total assets |
C3.1 |
151,882 |
|
145,220 |
135,570 |
8,730 |
6,038 |
|
(8,116) |
439,324 |
|
377,901 |
386,985 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Shareholders' equity |
|
- |
|
- |
16,092 |
2,422 |
(3,909) |
|
- |
14,605 |
|
12,104 |
12,955 |
||
Non-controlling interests |
|
- |
|
- |
1 |
- |
- |
|
- |
1 |
|
1 |
1 |
||
Total equity |
|
- |
|
- |
16,093 |
2,422 |
(3,909) |
|
- |
14,606 |
|
12,105 |
12,956 |
||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
120,311 |
|
141,157 |
101,042 |
- |
- |
|
- |
362,510 |
|
313,620 |
322,518 |
|
|
Unallocated surplus of with-profits funds |
|
13,597 |
|
- |
- |
- |
- |
|
- |
13,597 |
|
12,768 |
13,096 |
|
Total policyholder liabilities and unallocated surplus of with-profits funds |
C4 |
133,908 |
|
141,157 |
101,042 |
- |
- |
|
- |
376,107 |
|
326,388 |
335,614 |
||
Core structural borrowings of shareholder-financed operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Subordinated debt |
|
- |
|
- |
- |
- |
4,956 |
|
- |
4,956 |
|
3,897 |
4,018 |
|
|
Other |
|
- |
|
- |
186 |
275 |
549 |
|
- |
1,010 |
|
983 |
993 |
|
Total |
C6.1 |
- |
|
- |
186 |
275 |
5,505 |
|
- |
5,966 |
|
4,880 |
5,011 |
||
Operational borrowings attributable to shareholder-financed operations |
C6.2(a) |
- |
|
11 |
233 |
- |
2,554 |
|
- |
2,798 |
|
2,504 |
1,960 |
||
Borrowings attributable to with-profits operations |
C6.2(b) |
1,427 |
|
- |
- |
- |
- |
|
- |
1,427 |
|
1,089 |
1,332 |
||
Deferred tax liabilities |
C7 |
1,559 |
|
30 |
3,773 |
23 |
12 |
|
- |
5,397 |
|
4,325 |
4,010 |
||
Other non-insurance liabilities |
|
14,988 |
|
4,022 |
14,243 |
6,010 |
1,876 |
|
(8,116) |
33,023 |
|
26,610 |
26,102 |
||
Total liabilities |
C3.1 |
151,882 |
|
145,220 |
119,477 |
6,308 |
9,947 |
|
(8,116) |
424,718 |
|
365,796 |
374,029 |
||
Total equity and liabilities |
|
151,882 |
|
145,220 |
135,570 |
8,730 |
6,038 |
|
(8,116) |
439,324 |
|
377,901 |
386,985 |
* Participating funds business in the table above is presented after the elimination on consolidation of the balances relating to an intra-group reinsurance contract entered into during the period between the UK with-profits and Asia with-profits operations. In the segmental analysis presented in note C1.1, the balances are presented before elimination in the individual insurance operations segment, with the adjustment presented separately under intra-group eliminations.
C2 Analysis of segment position by business type
To show the statement of financial position by reference to the differing degrees of policyholder and shareholder economic interest of the different types of business, the analysis below is structured to show the assets and liabilities of each segment by business type.
C2.1 Asia insurance operations
|
|
|
|
2016 £m |
|
2015 £m |
||||
|
|
|
|
With-profits business |
Unit-linked assets and liabilities |
Other business |
30 Jun Total |
|
30 Jun Total |
31 Dec Total |
|
|
|
Note |
note |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
|
||
|
Goodwill |
|
- |
- |
258 |
258 |
|
231 |
233 |
|
|
Deferred acquisition costs and other intangible assets |
|
- |
- |
2,319 |
2,319 |
|
1,918 |
2,103 |
|
Total |
|
- |
- |
2,577 |
2,577 |
|
2,149 |
2,336 |
||
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
|
||
|
Deferred acquisition costs and other intangible assets |
|
37 |
- |
- |
37 |
|
44 |
42 |
|
Deferred tax assets |
|
- |
- |
92 |
92 |
|
95 |
66 |
||
Other non-investment and non-cash assets |
|
2,756 |
325 |
2,408 |
5,489 |
|
3,367 |
3,621 |
||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
|
||
|
Investment properties |
|
- |
- |
5 |
5 |
|
5 |
5 |
|
|
Investments in joint ventures and associates accounted for using the equity method |
|
- |
- |
525 |
525 |
|
415 |
475 |
|
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
Loans |
C3.4 |
652 |
- |
626 |
1,278 |
|
1,009 |
1,084 |
|
|
Equity securities and portfolio holdings in unit trusts |
|
8,898 |
12,698 |
1,035 |
22,631 |
|
20,190 |
18,532 |
|
|
Debt securities |
C3.3 |
20,578 |
3,427 |
11,514 |
35,519 |
|
24,366 |
28,292 |
|
|
Other investments |
|
41 |
20 |
18 |
79 |
|
71 |
57 |
|
|
Deposits |
|
169 |
284 |
459 |
912 |
|
696 |
773 |
|
Total investments |
|
30,338 |
16,429 |
14,182 |
60,949 |
|
46,752 |
49,218 |
|
Cash and cash equivalents |
|
785 |
360 |
865 |
2,010 |
|
1,672 |
2,064 |
||
Total assets |
|
33,916 |
17,114 |
20,124 |
71,154 |
|
54,079 |
57,347 |
||
Equity and liabilities |
|
|
|
|
|
|
|
|
||
Equity |
|
|
|
|
|
|
|
|
||
Shareholders' equity |
|
- |
- |
4,873 |
4,873 |
|
3,620 |
3,956 |
||
Non-controlling interests |
|
- |
- |
1 |
1 |
|
1 |
1 |
||
Total equity |
|
- |
- |
4,874 |
4,874 |
|
3,621 |
3,957 |
||
Liabilities |
|
|
|
|
|
|
|
|
||
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
|
||
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
25,804 |
15,705 |
11,928 |
53,437 |
|
40,832 |
42,516 |
|
|
Unallocated surplus of with-profits funds |
|
2,351 |
- |
- |
2,351 |
|
2,127 |
2,553 |
|
|
Total |
C4.1(b) |
28,155 |
15,705 |
11,928 |
55,788 |
|
42,959 |
45,069 |
|
Operational borrowings attributable to shareholder-financed operations |
|
- |
7 |
4 |
11 |
|
- |
- |
||
Borrowings attributable to with-profits operations |
|
6 |
- |
- |
6 |
|
- |
- |
||
Deferred tax liabilities |
|
584 |
30 |
291 |
905 |
|
760 |
734 |
||
Other non-insurance liabilities |
|
5,171 |
1,372 |
3,027 |
9,570 |
|
6,739 |
7,587 |
||
Total liabilities |
|
33,916 |
17,114 |
15,250 |
66,280 |
|
50,458 |
53,390 |
||
Total equity and liabilities |
|
33,916 |
17,114 |
20,124 |
71,154 |
|
54,079 |
57,347 |
Note
The statement of financial position for with-profits business comprises the with-profits assets and liabilities of the Hong Kong, Malaysia and Singapore operations. Assets and liabilities of other participating businesses are included in the column for 'Other business'.
C2.2 US insurance operations
|
|
|
|
2016 £m |
|
2015 £m |
||||
|
|
|
|
Variable annuity separate account assets and liabilities |
|
Fixed annuity, GIC and other business |
30 Jun Total |
|
30 Jun Total |
31 Dec Total |
|
|
|
Note |
note (i) |
|
note (i) |
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
|
||
|
Deferred acquisition costs and other intangibles |
|
- |
|
7,081 |
7,081 |
|
5,240 |
6,168 |
|
|
Total |
|
- |
|
7,081 |
7,081 |
|
5,240 |
6,168 |
|
Deferred tax assets |
|
- |
|
3,369 |
3,369 |
|
2,389 |
2,448 |
||
Other non-investment and non-cash assetsnote (iv) |
|
- |
|
7,864 |
7,864 |
|
6,562 |
7,205 |
||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
|
||
|
Investment properties |
|
- |
|
5 |
5 |
|
19 |
5 |
|
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
Loans |
C3.4 |
- |
|
8,504 |
8,504 |
|
6,798 |
7,418 |
|
|
Equity securities and portfolio holdings in unit trustsnote (iii) |
|
103,904 |
|
220 |
104,124 |
|
86,283 |
91,216 |
|
|
Debt securities |
C3.3 |
- |
|
41,143 |
41,143 |
|
32,117 |
34,071 |
|
|
Other investmentsnote (ii) |
|
- |
|
2,503 |
2,503 |
|
1,515 |
1,715 |
|
Total investments |
|
103,904 |
|
52,375 |
156,279 |
|
126,732 |
134,425 |
|
Cash and cash equivalents |
|
- |
|
1,056 |
1,056 |
|
713 |
1,405 |
||
Total assets |
|
103,904 |
|
71,745 |
175,649 |
|
141,636 |
151,651 |
||
Equity and liabilities |
|
|
|
|
|
|
|
|
||
Equity |
|
|
|
|
|
|
|
|
||
Shareholders' equitynote (v) |
|
- |
|
5,056 |
5,056 |
|
4,004 |
4,154 |
||
Total equity |
|
- |
|
5,056 |
5,056 |
|
4,004 |
4,154 |
||
Liabilities |
|
|
|
|
|
|
|
|
||
Policyholder liabilities: |
|
|
|
|
|
|
|
|
||
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
103,904 |
|
55,251 |
159,155 |
|
129,667 |
138,913 |
|
|
Total |
C4.1 (c) |
103,904 |
|
55,251 |
159,155 |
|
129,667 |
138,913 |
|
Core structural borrowings of shareholder-financed operations |
|
- |
|
186 |
186 |
|
159 |
169 |
||
Operational borrowings attributable to shareholder-financed operations |
|
- |
|
70 |
70 |
|
221 |
66 |
||
Deferred tax liabilities |
|
- |
|
3,204 |
3,204 |
|
2,309 |
2,086 |
||
Other non-insurance liabilities |
|
- |
|
7,978 |
7,978 |
|
5,276 |
6,263 |
||
Total liabilities |
|
103,904 |
|
66,689 |
170,593 |
|
137,632 |
147,497 |
||
Total equity and liabilities |
|
103,904 |
|
71,745 |
175,649 |
|
141,636 |
151,651 |
Notes
(i) These amounts are for separate account assets and liabilities for all variable annuity products comprising those with and without guarantees. Assets and liabilities attaching to variable annuity business that are not held in the separate account, eg in respect of guarantees, are shown within other business.
(ii) Other investments comprise:
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Derivative assets* |
1,608 |
|
765 |
905 |
||
Partnerships in investment pools and other** |
895 |
|
750 |
810 |
||
|
|
|
2,503 |
|
1,515 |
1,715 |
* After taking account of the derivative liabilities of £421 million (30 June 2015: £258 million; 31 December 2015: £249 million), which are included in other non-insurance liabilities, the derivative position for US operations is a net asset of £1,187 million (30 June 2015: net asset of £507 million; 31 December 2015: net asset of £656 million).
** Partnerships in investment pools and other comprise primarily investments in limited partnerships. These include interests in the PPM America Private Equity Fund and diversified investments in other partnerships by independent money managers that generally invest in various equities and fixed income loans and securities.
(iii) Equity securities and portfolio holdings in unit trusts include investments in mutual funds, the majority of which are equity-based.
(iv) Included within other non-investment and non-cash assets of £7,864 million (30 June 2015: £6,562 million; 31 December 2015: £7,205 million) were balances of £6,859 million (30 June 2015: £5,817 million; 31 December 2015: £6,211 million) for reinsurers' share of insurance contract liabilities. Of the £6,859 million as at 30 June 2016, £5,870 million (30 June 2015: £5,057 million; 31 December 2015: £5,388 million) related to the reinsurance ceded in respect of the acquired REALIC business. Jackson holds collateral for certain of these reinsurance arrangements with a corresponding funds withheld liability. As of 30 June 2016, the funds withheld liability of £2,616 million (30 June 2015: £2,204 million; 31 December 2015: £2,347 million) was recorded within other non-insurance liabilities.
(v) Changes in shareholders' equity
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
Half year |
|
Half year |
Full year |
Operating profit based on longer-term investment returns B1.1 |
888 |
|
834 |
1,691 |
||
Short-term fluctuations in investment returns B1.2 |
(1,440) |
|
228 |
(424) |
||
Amortisation of acquisition accounting adjustments arising on the purchase of REALIC |
(31) |
|
(35) |
(68) |
||
Profit before shareholder tax |
(583) |
|
1027 |
1,199 |
||
Tax B5 |
270 |
|
(266) |
(236) |
||
Profit for the period |
(313) |
|
761 |
963 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period (as above) |
(313) |
|
761 |
963 |
||
Items recognised in other comprehensive income: |
|
|
|
|
||
|
Exchange movements |
445 |
|
(34) |
230 |
|
|
Unrealised valuation movements on securities classified as available-for-sale: |
|
|
|
|
|
|
|
Unrealised holding gains (losses) arising during the period |
2,023 |
|
(661) |
(1,256) |
|
|
Add back net losses / deduct net gains included in the income statement on disposal and impairment |
95 |
|
(101) |
(49) |
|
Total unrealised valuation movements |
2,118 |
|
(762) |
(1,305) |
|
|
|
Related amortisation of deferred acquisition costs C5.1(b) |
(435) |
|
165 |
337 |
|
|
Related tax |
(589) |
|
209 |
339 |
Total other comprehensive income (loss) |
1,539 |
|
(422) |
(399) |
||
Total comprehensive income for the period |
1,226 |
|
339 |
564 |
||
Dividends, interest payments to central companies and other movements |
(324) |
|
(402) |
(477) |
||
Net increase (decrease) in equity |
902 |
|
(63) |
87 |
||
Shareholders' equity at beginning of period |
4,154 |
|
4,067 |
4,067 |
||
Shareholders' equity at end of period |
5,056 |
|
4,004 |
4,154 |
C2.3 UK insurance operations
Of the total investments of £177 billion in UK insurance operations, £114 billion of investments are held by Scottish Amicable Insurance Fund and the PAC with-profits sub-fund. Shareholders are exposed only indirectly to value movements on these assets.
|
|
|
|
|
|
|
|
2016 £m |
|
|
|
|
|
|
2015 £m |
|
|
|
|
|
|
|
|
|
Other funds and subsidiaries |
|
|
|
|
|
|||
|
|
|
|
Scottish Amicable Insurance Fund |
|
PAC with- profits sub- fund |
|
Unit-linked assets and liabilities |
Annuity and other long-term business |
|
Total |
|
30 Jun Total |
|
30 Jun Total |
31 Dec Total |
By operating segment |
Note |
note (ii) |
|
note (i) |
|
|
|
|
|
|
|
|
|
|
||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Deferred acquisition costs and other intangible assets |
|
- |
|
- |
|
- |
81 |
|
81 |
|
81 |
|
85 |
83 |
|
|
Total |
|
- |
|
- |
|
- |
81 |
|
81 |
|
81 |
|
85 |
83 |
|
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
|
- |
|
189 |
|
- |
- |
|
- |
|
189 |
|
184 |
185 |
|
|
Deferred acquisition costs |
|
- |
|
8 |
|
- |
- |
|
- |
|
8 |
|
5 |
8 |
|
|
Total |
|
- |
|
197 |
|
- |
- |
|
- |
|
197 |
|
189 |
193 |
|
Total |
|
- |
|
197 |
|
- |
81 |
|
81 |
|
278 |
|
274 |
276 |
||
Deferred tax assets |
|
- |
|
88 |
|
- |
51 |
|
51 |
|
139 |
|
140 |
132 |
||
Other non-investment and non-cash assets |
|
179 |
|
4,760 |
|
567 |
2,274 |
|
2,841 |
|
7,780 |
|
8,161 |
7,209 |
||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Investment properties |
|
346 |
|
11,309 |
|
694 |
1,581 |
|
2,275 |
|
13,930 |
|
13,235 |
13,412 |
|
|
Investments in joint ventures and associates accounted for using the equity method (principally property fund joint ventures) |
|
- |
|
462 |
|
- |
- |
|
- |
|
462 |
|
433 |
434 |
|
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
C3.4 |
55 |
|
2,009 |
|
- |
1,552 |
|
1,552 |
|
3,616 |
|
3,845 |
3,571 |
|
|
Equity securities and portfolio holdings in unit trusts |
|
2,614 |
|
31,683 |
|
14,803 |
50 |
|
14,853 |
|
49,150 |
|
48,662 |
47,593 |
|
|
Debt securities |
C3.3 |
2,127 |
|
45,128 |
|
6,588 |
35,271 |
|
41,859 |
|
89,114 |
|
83,876 |
83,101 |
|
|
Other investmentsnote (iii) |
|
300 |
|
6,593 |
|
34 |
562 |
|
596 |
|
7,489 |
|
6,006 |
5,486 |
|
|
Deposits |
|
517 |
|
10,603 |
|
794 |
1,270 |
|
2,064 |
|
13,184 |
|
10,295 |
11,226 |
|
Total investments |
|
5,959 |
|
107,787 |
|
22,913 |
40,286 |
|
63,199 |
|
176,945 |
|
166,352 |
164,823 |
|
Properties held for sale |
|
- |
|
30 |
|
- |
- |
|
- |
|
30 |
|
- |
2 |
||
Cash and cash equivalents |
|
144 |
|
1,570 |
|
722 |
1,009 |
|
1,731 |
|
3,445 |
|
3,673 |
2,880 |
||
Total assets |
|
6,282 |
|
114,432 |
|
24,202 |
43,701 |
|
67,903 |
|
188,617 |
|
178,600 |
175,322 |
|
|
|
2016 £m |
|
2015 £m |
|||||||||
|
|
|
|
|
|
|
Other funds and subsidiaries |
|
|
|
|
|
||
|
|
|
Scottish Amicable Insurance Fund |
|
PAC with-profits sub-fund |
|
Unit-linked assets and liabilities |
Annuity and other long- term business |
Total |
|
30 Jun Total |
|
30 Jun Total |
31 Dec Total |
|
|
Note |
note (ii) |
|
note (i) |
|
|
|
|
|
|
|
|
|
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity |
|
- |
|
- |
|
- |
6,163 |
6,163 |
|
6,163 |
|
3,972 |
5,140 |
|
Total equity |
|
- |
|
- |
|
- |
6,163 |
6,163 |
|
6,163 |
|
3,972 |
5,140 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
5,906 |
|
89,916 |
|
21,548 |
33,863 |
55,411 |
|
151,233 |
|
144,431 |
142,350 |
|
Unallocated surplus of with-profits funds (reflecting application of 'realistic' basis provisions for UK regulated with-profits funds) |
|
- |
|
11,246 |
|
- |
- |
- |
|
11,246 |
|
10,641 |
10,543 |
|
Total |
C4.1(d) |
5,906 |
|
101,162 |
|
21,548 |
33,863 |
55,411 |
|
162,479 |
|
155,072 |
152,893 |
Operational borrowings attributable to shareholder-financed operations |
|
- |
|
- |
|
4 |
159 |
163 |
|
163 |
|
96 |
179 |
|
Borrowings attributable to with-profits funds |
|
12 |
|
1,409 |
|
- |
- |
- |
|
1,421 |
|
1,089 |
1,332 |
|
Deferred tax liabilities |
|
25 |
|
950 |
|
- |
278 |
278 |
|
1,253 |
|
1,226 |
1,162 |
|
Other non-insurance liabilities |
|
339 |
|
10,911 |
|
2,650 |
3,238 |
5,888 |
|
17,138 |
|
17,145 |
14,616 |
|
Total liabilities |
|
6,282 |
|
114,432 |
|
24,202 |
37,538 |
61,740 |
|
182,454 |
|
174,628 |
170,182 |
|
Total equity and liabilities |
|
6,282 |
|
114,432 |
|
24,202 |
43,701 |
67,903 |
|
188,617 |
|
178,600 |
175,322 |
Notes
(i) The PAC with-profits sub-fund (WPSF) mainly contains with-profits business but it also contains some non-profit business (unit-linked, term assurances and annuities). Included in the PAC with-profits fund is £11.3 billion (30 June 2015: £11.3 billion; 31 December 2015: £10.8 billion) of non-profit annuities liabilities. The WPSF's profits are apportioned 90 per cent to its policyholders and 10 per cent to shareholders as surplus for distribution is determined via the annual actuarial valuation. For the purposes of this table and subsequent explanation, references to the WPSF also include, for convenience, the amounts attaching to the Defined Charges Participating Sub-fund which comprises 4 per cent of the total assets of the WPSF and includes the with-profits annuity business transferred to Prudential from the Equitable Life Assurance Society on 1 December 2007 (with assets of approximately £1.7 billion). Profits to shareholders on this with-profits annuity business emerge on a 'charges less expenses' basis and policyholders are entitled to 100 per cent of the investment earnings.
(ii) The fund is solely for the benefit of policyholders of SAIF. Shareholders have no interest in the profits of this fund although they are entitled to asset management fees on this business. SAIF is a separate sub-fund within the PAC long-term business fund.
(iii) Other investments comprise:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Derivative assets* |
3,563 |
|
2,555 |
1,930 |
Partnerships in investment pools and other** |
3,926 |
|
3,451 |
3,556 |
|
7,489 |
|
6,006 |
5,486 |
* After including derivative liabilities of £3,736 million (30 June 2015: £841 million; 31 December 2015: £2,125 million), which are also included in the statement of financial position, the overall derivative position was a net liability of £173 million (30 June 2015: net asset of £1,714 million; 31 December 2015: net liability of £195 million).
** Partnerships in investment pools and other comprise mainly investments held by the PAC with-profits fund. These investments are primarily investments in limited partnerships and additionally, investments in property funds.
C2.4 Asset management operations
|
|
|
2016 £m |
|
2015 £m |
|||||
|
|
Note |
M&G |
Prudential Capital |
US |
Eastspring Investments |
30 Jun Total |
|
30 Jun Total |
31 Dec Total |
Assets |
|
|
|
|
|
|
|
|
|
|
Intangible assets: |
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
1,153 |
- |
16 |
61 |
1,230 |
|
1,230 |
1,230 |
|
Deferred acquisition costs and other intangible assets |
|
13 |
- |
4 |
2 |
19 |
|
19 |
21 |
Total |
|
1,166 |
- |
20 |
63 |
1,249 |
|
1,249 |
1,251 |
|
Other non-investment and non-cash assets |
|
905 |
536 |
263 |
76 |
1,780 |
|
2,292 |
1,644 |
|
Investments in joint ventures and associates accounted for using the equity method |
|
33 |
- |
- |
115 |
148 |
|
114 |
125 |
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
Loans |
C3.4 |
- |
817 |
- |
- |
817 |
|
926 |
885 |
|
Equity securities and portfolio holdings in unit trusts |
|
89 |
- |
- |
17 |
106 |
|
89 |
85 |
|
Debt securities |
C3.3 |
- |
2,587 |
- |
- |
2,587 |
|
1,948 |
2,204 |
|
Other investments |
|
19 |
242 |
4 |
- |
265 |
|
118 |
94 |
|
Deposits |
|
- |
- |
36 |
49 |
85 |
|
52 |
89 |
Total investments |
|
141 |
3,646 |
40 |
181 |
4,008 |
|
3,247 |
3,482 |
|
Cash and cash equivalents |
|
330 |
1,145 |
84 |
134 |
1,693 |
|
1,390 |
1,054 |
|
Total assets |
|
2,542 |
5,327 |
407 |
454 |
8,730 |
|
8,178 |
7,431 |
|
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
Shareholders' equity |
|
1,838 |
31 |
201 |
352 |
2,422 |
|
2,172 |
2,332 |
|
Total equity |
|
1,838 |
31 |
201 |
352 |
2,422 |
|
2,172 |
2,332 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
Core structural borrowing of shareholder-financed operations |
|
- |
275 |
- |
- |
275 |
|
275 |
275 |
|
Operational borrowing attributable to shareholder-financed operations |
|
- |
- |
- |
- |
- |
|
11 |
10 |
|
Intra-group debt represented by operational borrowings at Group levelnote (i) |
|
- |
2,554 |
- |
- |
2,554 |
|
2,176 |
1,705 |
|
Other non-insurance liabilitiesnote (ii) |
|
704 |
2,467 |
206 |
102 |
3,479 |
|
3,544 |
3,109 |
|
Total liabilities |
|
704 |
5,296 |
206 |
102 |
6,308 |
|
6,006 |
5,099 |
|
Total equity and liabilities |
|
2,542 |
5,327 |
407 |
454 |
8,730 |
|
8,178 |
7,431 |
Notes
(i) Intra-group debt represented by operational borrowings at Group level, which are in respect of Prudential Capital's short-term fixed income security programme and comprise:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Commercial paper |
1,956 |
|
1,577 |
1,107 |
Medium Term Notes |
598 |
|
599 |
598 |
Total intra-group debt represented by operational borrowings at Group level |
2,554 |
|
2,176 |
1,705 |
(ii) Other non-insurance liabilities consist primarily of intra-group balances, derivative liabilities and other creditors.
C3 Assets and liabilities - classification and measurement
C3.1 Group assets and liabilities - classification
The classification of the Group's assets and liabilities, and its corresponding accounting carrying values reflect the requirements of IFRS. For financial investments the basis of valuation reflects the Group's application of IAS 39 'Financial Instruments: Recognition and Measurement' as described further below. Where assets and liabilities have been valued at fair value or measured on a different basis but fair value is disclosed, the Group has followed the principles under IFRS 13 'Fair value measurement'. The basis applied is summarised below:
|
|
30 Jun 2016 £m |
||||
|
|
At fair value |
Cost/ amortised cost/ IFRS 4 basis value |
Total carrying value |
Fair value, where applicable |
|
|
|
|
|
note (i) |
|
|
|
|
Through profit or loss |
Available- for-sale |
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
Goodwill |
- |
- |
1,488 |
1,488 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
9,549 |
9,549 |
|
|
Total |
- |
- |
11,037 |
11,037 |
|
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
- |
- |
189 |
189 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
45 |
45 |
|
|
Total |
- |
- |
234 |
234 |
|
Total intangible assets |
- |
- |
11,271 |
11,271 |
|
|
Other non-investment and non-cash assets: |
|
|
|
|
|
|
|
Property, plant and equipment |
- |
- |
1,214 |
1,214 |
|
|
Reinsurers' share of insurance contract liabilities |
- |
- |
9,470 |
9,470 |
|
|
Deferred tax assets |
- |
- |
3,771 |
3,771 |
|
|
Current tax recoverable |
- |
- |
554 |
554 |
|
|
Accrued investment income |
- |
- |
2,764 |
2,764 |
2,764 |
|
Other debtors |
- |
- |
3,505 |
3,505 |
3,505 |
|
Total |
- |
- |
21,278 |
21,278 |
|
Investments of long-term business and other operations:note (ii) |
|
|
|
|
|
|
|
Investment properties |
13,940 |
- |
- |
13,940 |
13,940 |
|
Investments accounted for using the equity method |
- |
- |
1,135 |
1,135 |
|
|
Loans |
2,707 |
- |
11,508 |
14,215 |
15,018 |
|
Equity securities and portfolio holdings in unit trusts |
176,037 |
- |
- |
176,037 |
176,037 |
|
Debt securities |
127,322 |
41,045 |
- |
168,367 |
168,367 |
|
Other investments |
10,340 |
- |
- |
10,340 |
10,340 |
|
Deposits |
- |
- |
14,181 |
14,181 |
14,181 |
|
Total investments |
330,346 |
41,045 |
26,824 |
398,215 |
|
Assets held for sale |
30 |
- |
- |
30 |
30 |
|
Cash and cash equivalents |
- |
- |
8,530 |
8,530 |
8,530 |
|
Total assets |
330,376 |
41,045 |
67,903 |
439,324 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
Insurance contract liabilities |
- |
- |
296,873 |
296,873 |
|
|
Investment contract liabilities with discretionary participation features note (iii) |
- |
- |
46,286 |
46,286 |
|
|
Investment contract liabilities without discretionary participation features |
16,178 |
- |
3,173 |
19,351 |
19,421 |
|
Unallocated surplus of with-profits funds |
- |
- |
13,597 |
13,597 |
|
|
Total |
16,178 |
- |
359,929 |
376,107 |
|
Core structural borrowings of shareholder-financed operations |
- |
- |
5,966 |
5,966 |
6,392 |
|
Other borrowings: |
|
|
|
|
|
|
|
Operational borrowings attributable to shareholder-financed operations |
- |
- |
2,798 |
2,798 |
2,798 |
|
Borrowings attributable to with-profits operations |
- |
- |
1,427 |
1,427 |
1,430 |
Other non-insurance liabilities: |
|
|
|
|
|
|
|
Obligations under funding, securities lending and sale and repurchase agreements |
- |
- |
4,963 |
4,963 |
5,006 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
8,770 |
- |
- |
8,770 |
8,770 |
|
Deferred tax liabilities |
- |
- |
5,397 |
5,397 |
|
|
Current tax liabilities |
- |
- |
566 |
566 |
|
|
Accruals and deferred income |
- |
- |
912 |
912 |
|
|
Other creditors |
375 |
- |
6,145 |
6,520 |
6,520 |
|
Provisions |
- |
- |
467 |
467 |
|
|
Derivative liabilities |
5,342 |
- |
- |
5,342 |
5,342 |
|
Other liabilities |
2,616 |
- |
2,867 |
5,483 |
5,483 |
|
Total |
17,103 |
- |
21,317 |
38,420 |
|
Total liabilities |
33,281 |
- |
391,437 |
424,718 |
|
|
|
30 Jun 2015 £m |
||||
|
|
At fair value |
Cost/ amortised cost/ IFRS 4 basis value |
Total carrying value |
Fair value, where applicable |
|
|
|
|
|
note (i) |
|
|
|
|
Through profit or loss |
Available- for-sale |
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
Goodwill |
- |
- |
1,461 |
1,461 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
7,310 |
7,310 |
|
|
Total |
- |
- |
8,771 |
8,771 |
|
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
- |
- |
184 |
184 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
49 |
49 |
|
|
Total |
- |
- |
233 |
233 |
|
Total intangible assets |
- |
- |
9,004 |
9,004 |
|
|
Other non-investment and non-cash assets: |
|
|
|
|
|
|
|
Property, plant and equipment |
- |
- |
984 |
984 |
|
|
Reinsurers' share of insurance contract liabilities |
- |
- |
7,259 |
7,259 |
|
|
Deferred tax assets |
- |
- |
2,820 |
2,820 |
|
|
Current tax recoverable |
- |
- |
220 |
220 |
|
|
Accrued investment income |
- |
- |
2,575 |
2,575 |
2,575 |
|
Other debtors |
- |
- |
3,626 |
3,626 |
3,626 |
|
Total |
- |
- |
17,484 |
17,484 |
|
Investments of long-term business and other operations:note (ii) |
|
|
|
|
|
|
|
Investment properties |
13,259 |
- |
- |
13,259 |
13,259 |
|
Investments accounted for using the equity method |
|
- |
962 |
962 |
|
|
Loans |
2,306 |
- |
10,272 |
12,578 |
13,189 |
|
Equity securities and portfolio holdings in unit trusts |
155,253 |
- |
- |
155,253 |
155,253 |
|
Debt securities |
110,273 |
32,034 |
- |
142,307 |
142,307 |
|
Other investments |
7,713 |
- |
- |
7,713 |
7,713 |
|
Deposits |
- |
- |
11,043 |
11,043 |
11,043 |
|
Total investments |
288,804 |
32,034 |
22,277 |
343,115 |
|
Cash and cash equivalents |
- |
|
8,298 |
8,298 |
8,298 |
|
Total assets |
288,804 |
32,034 |
57,063 |
377,901 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
Insurance contract liabilities |
- |
- |
254,417 |
254,417 |
|
|
Investment contract liabilities with discretionary participation features note (iii) |
- |
- |
39,795 |
39,795 |
|
|
Investment contract liabilities without discretionary participation features |
16,741 |
- |
2,667 |
19,408 |
19,426 |
|
Unallocated surplus of with-profits funds |
- |
- |
12,768 |
12,768 |
|
|
Total |
16,741 |
- |
309,647 |
326,388 |
|
Core structural borrowings of shareholder-financed operations |
- |
- |
4,880 |
4,880 |
5,373 |
|
Other borrowings: |
|
|
|
|
|
|
|
Operational borrowings attributable to shareholder-financed operations |
- |
- |
2,504 |
2,504 |
2,504 |
|
Borrowings attributable to with-profits operations |
- |
- |
1,089 |
1,089 |
1,102 |
Other non-insurance liabilities: |
|
|
|
|
|
|
|
Obligations under funding, securities lending and sale and repurchase agreements |
- |
- |
3,296 |
3,296 |
3,305 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
10,007 |
- |
- |
10,007 |
10,007 |
|
Deferred tax liabilities |
- |
- |
4,325 |
4,325 |
|
|
Current tax liabilities |
- |
- |
393 |
393 |
|
|
Accruals and deferred income |
- |
- |
750 |
750 |
|
|
Other creditors |
322 |
- |
5,193 |
5,515 |
5,515 |
|
Provisions |
- |
- |
546 |
546 |
|
|
Derivative liabilities |
1,758 |
- |
- |
1,758 |
1,758 |
|
Other liabilities |
2,204 |
- |
2,141 |
4,345 |
4,345 |
|
Total |
14,291 |
- |
16,644 |
30,935 |
|
Total liabilities |
31,032 |
- |
334,764 |
365,796 |
|
|
|
31 Dec 2015 £m |
||||
|
|
At fair value |
Cost/ amortised cost/ IFRS 4 basis value |
Total carrying value |
Fair value, where applicable |
|
|
|
|
|
note (i) |
|
|
|
|
Through profit or loss |
Available- for-sale |
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
Goodwill |
- |
- |
1,463 |
1,463 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
8,422 |
8,422 |
|
|
Total |
- |
- |
9,885 |
9,885 |
|
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
- |
- |
185 |
185 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
50 |
50 |
|
|
Total |
- |
- |
235 |
235 |
|
Total intangible assets |
- |
- |
10,120 |
10,120 |
|
|
Other non-investment and non-cash assets: |
|
|
|
|
|
|
|
Property, plant and equipment |
- |
- |
1,197 |
1,197 |
|
|
Reinsurers' share of insurance contract liabilities |
- |
- |
7,903 |
7,903 |
|
|
Deferred tax assets |
- |
- |
2,819 |
2,819 |
|
|
Current tax recoverable |
- |
- |
477 |
477 |
|
|
Accrued investment income |
- |
- |
2,751 |
2,751 |
2,751 |
|
Other debtors |
- |
- |
1,955 |
1,955 |
1,955 |
|
Total |
- |
- |
17,102 |
17,102 |
|
Investments of long-term business and other operations:note (ii) |
|
|
|
|
|
|
|
Investment properties |
13,422 |
- |
- |
13,422 |
13,422 |
|
Investments accounted for using the equity method |
- |
- |
1,034 |
1,034 |
|
|
Loans |
2,438 |
- |
10,520 |
12,958 |
13,482 |
|
Equity securities and portfolio holdings in unit trusts |
157,453 |
- |
- |
157,453 |
157,453 |
|
Debt securities |
113,687 |
33,984 |
- |
147,671 |
147,671 |
|
Other investments |
7,353 |
- |
- |
7,353 |
7,353 |
|
Deposits |
- |
- |
12,088 |
12,088 |
12,088 |
|
Total investments |
294,353 |
33,984 |
23,642 |
351,979 |
|
Assets held for sale |
2 |
- |
- |
2 |
2 |
|
Cash and cash equivalents |
- |
- |
7,782 |
7,782 |
7,782 |
|
Total assets |
294,355 |
33,984 |
58,646 |
386,985 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
Insurance contract liabilities |
- |
- |
260,622 |
260,622 |
|
|
Investment contract liabilities with discretionary participation features note (iii) |
- |
- |
42,959 |
42,959 |
|
|
Investment contract liabilities without discretionary participation features |
16,022 |
- |
2,784 |
18,806 |
18,842 |
|
Unallocated surplus of with-profits funds |
- |
- |
13,227 |
13,227 |
|
|
Total |
16,022 |
- |
319,592 |
335,614 |
|
Core structural borrowings of shareholder-financed operations |
- |
- |
5,011 |
5,011 |
5,419 |
|
Other borrowings: |
|
|
|
|
|
|
|
Operational borrowings attributable to shareholder-financed operations |
- |
- |
1,960 |
1,960 |
1,960 |
|
Borrowings attributable to with-profits operations |
- |
- |
1,332 |
1,332 |
1,344 |
Other non-insurance liabilities: |
|
|
|
|
|
|
|
Obligations under funding, securities lending and sale and repurchase agreements |
- |
- |
3,765 |
3,765 |
3,775 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
7,873 |
- |
- |
7,873 |
7,873 |
|
Deferred tax liabilities |
- |
- |
4,010 |
4,010 |
|
|
Current tax liabilities |
- |
- |
325 |
325 |
|
|
Accruals and deferred income |
- |
- |
952 |
952 |
|
|
Other creditors |
322 |
- |
4,554 |
4,876 |
4,876 |
|
Provisions |
- |
- |
604 |
604 |
|
|
Derivative liabilities |
3,119 |
- |
- |
3,119 |
3,119 |
|
Other liabilities |
2,347 |
- |
2,241 |
4,588 |
4,588 |
|
Total |
13,661 |
- |
16,451 |
30,112 |
|
Total liabilities |
29,683 |
- |
344,346 |
374,029 |
|
Notes
(i) Assets carried at cost or amortised cost are subject to impairment testing where appropriate under IFRS requirements. This category also includes assets which are valued by reference to specific IFRS standards such as reinsurers' share of insurance contract liabilities, deferred tax assets and investments accounted for under the equity method.
(ii) Realised gains and losses on the Group's investments for half year 2016 recognised in the income statement amounted to a net loss of £1.2 billion (30 June 2015: net gain of £1.8 billion; 31 December 2015: net gain of £3.0 billion).
(iii) The carrying value of investment contracts with discretionary participation features is determined on an IFRS 4 basis. It is impractical to determine the fair value of these contracts due to the lack of a reliable basis on which to measure the participation features.
C3.2 Group assets and liabilities - measurement
(a) Determination of fair value
The fair values of the assets and liabilities of the Group have been determined on the following bases.
The fair values of the financial instruments for which fair valuation is required under IFRS are determined by the use of current market bid prices for exchange-quoted investments, or by using quotations from independent third parties, such as brokers and pricing services or by using appropriate valuation techniques.
The estimated fair value of derivative financial instruments reflects the estimated amount the Group would receive or pay in an arm's length transaction. This amount is determined using quoted prices if exchange listed, quotations from independent third parties or valued internally using standard market practices.
The loans and receivables have been shown net of provisions for impairment. The fair value of loans has been estimated from discounted cash flows expected to be received. The rate of discount used was the market rate of interest where applicable.
The fair value of investment properties is based on market values as assessed by professionally qualified external valuers or by the Group's qualified surveyors.
The fair value of the subordinated and senior debt issued by the parent company is determined using the quoted prices from independent third parties.
The fair value of financial liabilities (other than derivative financial instruments) is determined using discounted cash flows of the amounts expected to be paid.
(b) Fair value hierarchy of financial instruments measured at fair value on recurring basis
The table below shows the financial instruments carried at fair value analysed by level of the IFRS 13 'Fair Value Measurement' defined fair value hierarchy. This hierarchy is based on the inputs to the fair value measurement and reflects the lowest level input that is significant to that measurement.
|
|
30 Jun 2016 £m |
|||
|
Level 1 |
Level 2 |
Level 3 |
|
|
Analysis of financial investments, net of derivative liabilities by business type |
Quoted prices (unadjusted) in active markets |
Valuation based on significant observable market inputs |
Valuation based on significant unobservable market inputs |
Total |
|
|
|
|
|
|
|
With-profits |
|
|
|
|
|
Equity securities and portfolio holdings in unit trusts |
38,596 |
3,969 |
630 |
43,195 |
|
Debt securities |
24,430 |
42,741 |
662 |
67,833 |
|
Other investments (including derivative assets) |
103 |
3,157 |
3,674 |
6,934 |
|
Derivative liabilities |
(192) |
(2,536) |
- |
(2,728) |
|
Total financial investments, net of derivative liabilities |
62,937 |
47,331 |
4,966 |
115,234 |
|
Percentage of total |
55% |
41% |
4% |
100% |
|
Unit-linked and variable annuity separate account |
|
|
|
|
|
Equity securities and portfolio holdings in unit trusts |
130,977 |
401 |
27 |
131,405 |
|
Debt securities |
4,956 |
5,059 |
- |
10,015 |
|
Other investments (including derivative assets) |
11 |
38 |
5 |
54 |
|
Derivative liabilities |
(19) |
(51) |
- |
(70) |
|
Total financial investments, net of derivative liabilities |
135,925 |
5,447 |
32 |
141,404 |
|
Percentage of total |
96% |
4% |
0% |
100% |
|
Non-linked shareholder-backed |
|
|
|
|
|
Loans |
- |
259 |
2,448 |
2,707 |
|
Equity securities and portfolio holdings in unit trusts |
1,402 |
1 |
34 |
1,437 |
|
Debt securities |
23,379 |
66,823 |
317 |
90,519 |
|
Other investments (including derivative assets) |
- |
2,369 |
983 |
3,352 |
|
Derivative liabilities |
- |
(2,064) |
(480) |
(2,544) |
|
Total financial investments, net of derivative liabilities |
24,781 |
67,388 |
3,302 |
95,471 |
|
Percentage of total |
26% |
71% |
3% |
100% |
|
|
|
|
|
|
|
Group total analysis, including other financial liabilities held at fair value |
|
|
|
|
|
Group total |
|
|
|
|
|
Loans* |
- |
259 |
2,448 |
2,707 |
|
Equity securities and portfolio holdings in unit trusts |
170,975 |
4,371 |
691 |
176,037 |
|
Debt securities |
52,765 |
114,623 |
979 |
168,367 |
|
Other investments (including derivative assets) |
114 |
5,564 |
4,662 |
10,340 |
|
Derivative liabilities |
(211) |
(4,651) |
(480) |
(5,342) |
|
Total financial investments, net of derivative liabilities |
223,643 |
120,166 |
8,300 |
352,109 |
|
Investment contracts liabilities without discretionary participation features held at fair value |
- |
(16,178) |
- |
(16,178) |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(5,275) |
(2,427) |
(1,068) |
(8,770) |
|
Other financial liabilities held at fair value |
- |
(375) |
(2,616) |
(2,991) |
|
Total financial instruments at fair value |
218,368 |
101,186 |
4,616 |
324,170 |
|
Percentage of total |
67% |
31% |
2% |
100% |
* Loans in the table above are those classified as fair value through profit and loss in note C3.1.
|
|
30 Jun 2015 £m |
|||
|
Level 1 |
Level 2 |
Level 3 |
|
|
Analysis of financial investments, net of derivative liabilities by business type |
Quoted prices (unadjusted) in active markets |
Valuation based on significant observable market inputs |
Valuation based on significant unobservable market inputs |
Total |
|
|
|
|
|
|
|
With-profits |
|
|
|
|
|
Equity securities and portfolio holdings in unit trusts |
36,488 |
2,650 |
623 |
39,761 |
|
Debt securities |
16,988 |
41,635 |
361 |
58,984 |
|
Other investments (including derivative assets) |
26 |
2,255 |
3,269 |
5,550 |
|
Derivative liabilities |
(29) |
(565) |
- |
(594) |
|
Total financial investments, net of derivative liabilities |
53,473 |
45,975 |
4,253 |
103,701 |
|
Percentage of total |
52% |
44% |
4% |
100% |
|
Unit-linked and variable annuity separate account |
|
|
|
|
|
Equity securities and portfolio holdings in unit trusts |
113,797 |
344 |
9 |
114,150 |
|
Debt securities |
4,300 |
5,558 |
- |
9,858 |
|
Other investments (including derivative assets) |
1 |
70 |
4 |
75 |
|
Derivative liabilities |
- |
(18) |
- |
(18) |
|
Total financial investments, net of derivative liabilities |
118,098 |
5,954 |
13 |
124,065 |
|
Percentage of total |
95% |
5% |
0% |
100% |
|
Non-linked shareholder-backed |
|
|
|
|
|
Loans |
- |
267 |
2,039 |
2,306 |
|
Equity securities and portfolio holdings in unit trusts |
1,182 |
125 |
35 |
1,342 |
|
Debt securities |
15,170 |
58,099 |
196 |
73,465 |
|
Other investments (including derivative assets) |
- |
1,310 |
778 |
2,088 |
|
Derivative liabilities |
- |
(810) |
(336) |
(1,146) |
|
Total financial investments, net of derivative liabilities |
16,352 |
58,991 |
2,712 |
78,055 |
|
Percentage of total |
21% |
76% |
3% |
100% |
|
|
|
|
|
|
|
Group total analysis, including other financial liabilities held at fair value |
|
|
|
|
|
Group total |
|
|
|
|
|
Loans* |
- |
267 |
2,039 |
2,306 |
|
Equity securities and portfolio holdings in unit trusts |
151,467 |
3,119 |
667 |
155,253 |
|
Debt securities |
36,458 |
105,292 |
557 |
142,307 |
|
Other investments (including derivative assets) |
27 |
3,635 |
4,051 |
7,713 |
|
Derivative liabilities |
(29) |
(1,393) |
(336) |
(1,758) |
|
Total financial investments, net of derivative liabilities |
187,923 |
110,920 |
6,978 |
305,821 |
|
Investment contracts liabilities without discretionary participation features held at fair value |
(22) |
(16,719) |
- |
(16,741) |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(8,559) |
(45) |
(1,403) |
(10,007) |
|
Other financial liabilities held at fair value |
- |
(322) |
(2,204) |
(2,526) |
|
Total financial instruments at fair value |
179,342 |
93,834 |
3,371 |
276,547 |
|
Percentage of total |
65% |
34% |
1% |
100% |
* Loans in the table above are those classified as fair value through profit and loss in note C3.1.
|
|
31 Dec 2015 £m |
|||
|
Level 1 |
Level 2 |
Level 3 |
|
|
Analysis of financial investments, net of derivative liabilities by business type |
Quoted prices (unadjusted) in active markets |
Valuation based on significant observable market inputs |
Valuation based on significant unobservable market inputs |
Total |
|
|
|
|
|
|
|
With-profits |
|
|
|
|
|
Equity securities and portfolio holdings in unit trusts |
35,441 |
3,200 |
554 |
39,195 |
|
Debt securities |
20,312 |
40,033 |
525 |
60,870 |
|
Other investments (including derivative assets) |
85 |
1,589 |
3,371 |
5,045 |
|
Derivative liabilities |
(110) |
(1,526) |
- |
(1,636) |
|
Total financial investments, net of derivative liabilities |
55,728 |
43,296 |
4,450 |
103,474 |
|
Percentage of total |
54% |
42% |
4% |
100% |
|
Unit-linked and variable annuity separate account |
|
|
|
|
|
Equity securities and portfolio holdings in unit trusts |
116,691 |
354 |
22 |
117,067 |
|
Debt securities |
4,350 |
4,940 |
- |
9,290 |
|
Other investments (including derivative assets) |
5 |
20 |
4 |
29 |
|
Derivative liabilities |
(2) |
(16) |
- |
(18) |
|
Total financial investments, net of derivative liabilities |
121,044 |
5,298 |
26 |
126,368 |
|
Percentage of total |
96% |
4% |
0% |
100% |
|
Non-linked shareholder-backed |
|
|
|
|
|
Loans |
- |
255 |
2,183 |
2,438 |
|
Equity securities and portfolio holdings in unit trusts |
1,150 |
10 |
31 |
1,191 |
|
Debt securities |
17,767 |
59,491 |
253 |
77,511 |
|
Other investments (including derivative assets) |
- |
1,378 |
901 |
2,279 |
|
Derivative liabilities |
- |
(1,112) |
(353) |
(1,465) |
|
Total financial investments, net of derivative liabilities |
18,917 |
60,022 |
3,015 |
81,954 |
|
Percentage of total |
23% |
73% |
4% |
100% |
|
|
|
|
|
|
|
Group total analysis, including other financial liabilities held at fair value |
|
|
|
|
|
Group total |
|
|
|
|
|
Loans* |
- |
255 |
2,183 |
2,438 |
|
Equity securities and portfolio holdings in unit trusts |
153,282 |
3,564 |
607 |
157,453 |
|
Debt securities |
42,429 |
104,464 |
778 |
147,671 |
|
Other investments (including derivative assets) |
90 |
2,987 |
4,276 |
7,353 |
|
Derivative liabilities |
(112) |
(2,654) |
(353) |
(3,119) |
|
Total financial investments, net of derivative liabilities |
195,689 |
108,616 |
7,491 |
311,796 |
|
Investment contracts liabilities without discretionary participation features held at fair value |
- |
(16,022) |
- |
(16,022) |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(5,782) |
(1,055) |
(1,036) |
(7,873) |
|
Other financial liabilities held at fair value |
- |
(322) |
(2,347) |
(2,669) |
|
Total financial instruments at fair value |
189,907 |
91,217 |
4,108 |
285,232 |
|
Percentage of total |
67% |
32% |
1% |
100% |
* Loans in the table above are those classified as fair value through profit and loss in note C3.1.
(c) Valuation approach for level 2 fair valued financial instruments
A significant proportion of the Group's level 2 assets are corporate bonds, structured securities and other non-national government debt securities. These assets, in line with market practice, are generally valued using independent pricing services or third-party broker quotes. These valuations are determined using independent external quotations from multiple sources and are subject to a number of monitoring controls, such as monthly price variances, stale price reviews and variance analysis on prices achieved on subsequent trades. For further detail on the valuation approach for level 2 fair valued financial instruments please refer to note C3.2 of the Group's consolidated financial statements for the year ended 31 December 2015.
Of the total level 2 debt securities of £114,623 million at 30 June 2016 (30 June 2015: £105,292 million; 31 December 2015: £104,464 million), £11,867 million are valued internally (30 June 2015: £10,190 million; 31 December 2015: £10,331 million). The majority of such securities are valued using matrix pricing, which is based on assessing the credit quality of the underlying borrower to derive a suitable discount rate relative to government securities of a comparable duration. Under matrix pricing, the debt securities are priced taking the credit spreads on comparable quoted public debt securities and applying these to the equivalent debt instruments factoring in a specified liquidity premium. The majority of the parameters used in this valuation technique are readily observable in the market and, therefore, are not subject to interpretation.
(d) Fair value measurements for level 3 fair valued financial instruments
Reconciliation of movements in level 3 financial instruments measured at fair value
The following table reconciles the value of level 3 fair valued financial instruments at 1 January 2016 to that presented at 30 June 2016.
Total investment return recorded in the income statement represents interest and dividend income, realised gains and losses, unrealised gains and losses on the assets classified at fair value through profit and loss and foreign exchange movements on an individual entity's overseas investments.
Total gains and losses recorded in other comprehensive income includes unrealised gains and losses on debt securities held as available-for-sale within Jackson and foreign exchange movements arising from the retranslation of the Group's overseas subsidiaries and branches.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|||||||||
Half year 2016 |
At 1 Jan 2016 |
Total gains (losses) in income statement |
Total gains (losses) recorded in other compre- hensive income |
Purchases |
Sales |
Settled |
Issued |
Transfers into level 3 |
Transfers out of level 3 |
At 30 Jun 2016 |
|
Loans |
2,183 |
79 |
227 |
- |
- |
(64) |
23 |
- |
- |
2,448 |
|
Equity securities and portfolio holdings in unit trusts |
607 |
(13) |
11 |
81 |
(4) |
- |
- |
9 |
- |
691 |
|
Debt securities |
778 |
66 |
7 |
120 |
(17) |
- |
- |
30 |
(5) |
979 |
|
Other investments (including derivative assets) |
4,276 |
184 |
265 |
377 |
(473) |
- |
- |
33 |
- |
4,662 |
|
Derivative liabilities |
(353) |
(127) |
- |
- |
- |
- |
- |
- |
- |
(480) |
|
Total financial investments, net of derivative liabilities |
7,491 |
189 |
510 |
578 |
(494) |
(64) |
23 |
72 |
(5) |
8,300 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(1,036) |
24 |
(2) |
- |
1 |
62 |
(117) |
- |
- |
(1,068) |
|
Other financial liabilities |
(2,347) |
(84) |
(243) |
- |
- |
99 |
(41) |
- |
- |
(2,616) |
|
Total financial instruments at fair value |
4,108 |
129 |
265 |
578 |
(493) |
97 |
(135) |
72 |
(5) |
4,616 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2015 |
At 1 Jan 2015 |
Total gains (losses) in income statement |
Total gains (losses) recorded in other compre- hensive income |
Purchases |
Sales |
Settled |
Issued |
Transfers into level 3 |
Transfers out of level 3 |
At 30 Jun 2015 |
|
Loans |
2,025 |
72 |
(18) |
- |
- |
(64) |
24 |
- |
- |
2,039 |
|
Equity securities and portfolio holdings in unit trusts |
747 |
45 |
(1) |
23 |
(148) |
- |
- |
1 |
- |
667 |
|
Debt securities |
790 |
(66) |
- |
33 |
(245) |
- |
- |
46 |
(1) |
557 |
|
Other investments (including derivative assets) |
4,028 |
114 |
(77) |
271 |
(285) |
- |
- |
- |
- |
4,051 |
|
Derivative liabilities |
(338) |
2 |
- |
- |
- |
- |
- |
- |
- |
(336) |
|
Total financial investments, net of derivative liabilities |
7,252 |
167 |
(96) |
327 |
(678) |
(64) |
24 |
47 |
(1) |
6,978 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(1,291) |
(32) |
- |
(4) |
22 |
24 |
(122) |
- |
- |
(1,403) |
|
Other financial liabilities |
(2,201) |
(85) |
19 |
- |
- |
113 |
(50) |
- |
- |
(2,204) |
|
Total financial instruments at fair value |
3,760 |
50 |
(77) |
323 |
(656) |
73 |
(148) |
47 |
(1) |
3,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Full year 2015 |
At 1 Jan 2015 |
Total gains (losses) in income statement |
Total gains (losses) recorded in other compre- hensive income |
Purchases |
Sales |
Settled |
Issued |
Transfers into level 3 |
Transfers out of level 3 |
At 31 Dec 2015 |
|
Loans |
2,025 |
2 |
119 |
- |
- |
(168) |
205 |
- |
- |
2,183 |
|
Equity securities and portfolio holdings in unit trusts |
747 |
52 |
3 |
32 |
(143) |
- |
- |
4 |
(88) |
607 |
|
Debt securities |
790 |
(75) |
1 |
243 |
(259) |
- |
- |
82 |
(4) |
778 |
|
Other investments (including derivative assets) |
4,028 |
213 |
68 |
547 |
(700) |
- |
- |
120 |
- |
4,276 |
|
Derivative liabilities |
(338) |
(15) |
- |
- |
- |
- |
- |
- |
- |
(353) |
|
Total financial investments, net of derivative liabilities |
7,252 |
177 |
191 |
822 |
(1,102) |
(168) |
205 |
206 |
(92) |
7,491 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(1,291) |
(160) |
(1) |
(5) |
9 |
412 |
- |
- |
- |
(1,036) |
|
Other financial liabilities |
(2,201) |
(3) |
(128) |
- |
- |
218 |
(233) |
- |
- |
(2,347) |
|
Total financial instruments at fair value |
3,760 |
14 |
62 |
817 |
(1,093) |
462 |
(28) |
206 |
(92) |
4,108 |
Of the total net gains and losses in the income statement of £129 million (30 June 2015: £50 million; 31 December 2015: £14 million), £92 million (30 June 2015: £131 million; 31 December 2015: £67 million) relates to net unrealised gains relating to financial instruments still held at the end of the period, which can be analysed as follows:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
|
|
|
|
|
Equity securities |
(14) |
|
38 |
94 |
Debt securities |
65 |
|
(2) |
(12) |
Other investments |
149 |
|
125 |
160 |
Derivative liabilities |
(127) |
|
2 |
(15) |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
23 |
|
(32) |
(160) |
Other financial liabilities |
(4) |
|
- |
- |
Total |
92 |
|
131 |
67 |
Valuation approach for level 3 fair valued financial instruments
Investments valued using valuation techniques include financial investments which by their nature do not have an externally quoted price based on regular trades, and financial investments for which markets are no longer active as a result of market conditions eg market illiquidity. The valuation techniques used include comparison to recent arm's length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, option-adjusted spread models and, if applicable, enterprise valuation. For further detail on the valuation approach for level 3 fair valued financial instruments, please refer to note C3.2 of the Group's consolidated financial statements for the year ended 31 December 2015.
At 30 June 2016 the Group held £4,616 million (30 June 2015: £3,371 million; 31 December 2015: £4,108 million) of net financial instruments at fair value within level 3. This represents 1 per cent (30 June 2015: 1 per cent; 31 December 2015: 1 per cent) of the total fair valued financial assets net of fair valued financial liabilities.
Included within these amounts were loans of £2,448 million at 30 June 2016 (30 June 2015: £2,039 million; 31 December 2015: £2,183 million), measured as the loan outstanding balance attached to REALIC and held to back the liabilities for funds withheld under reinsurance arrangements. The funds withheld liability of £2,616 million at 30 June 2016 (30 June 2015: £2,204 million; 31 December 2015: £2,347 million) was also classified within level 3, accounted for on a fair value basis being equivalent to the carrying value of the underlying assets.
Excluding the loans and funds withheld liability under REALIC's reinsurance arrangements as described above, which amounted to a net liability of £(168) million (30 June 2015: £(165) million; 31 December 2015: £(164) million), the level 3 fair valued financial assets net of financial liabilities were £4,784 million (30 June 2015: £3,536 million; 31 December 2015: £4,272 million). Of this amount, a net asset of £47 million (30 June 2015: net liability of £(378) million; 31 December 2015: net liability of £(77) million) was internally valued, representing 0.0 per cent of the total fair valued financial assets net of financial liabilities (30 June 2015: 0.1 per cent; 31 December 2015: 0.1 per cent). Internal valuations are inherently more subjective than external valuations. Included within these internally valued net liabilities were:
(a) Debt securities of £463 million (30 June 2015: £251 million; 31 December 2015: £381 million), which were either valued on a discounted cash flow method with an internally developed discount rate or on external prices adjusted to reflect the specific known conditions relating to these securities (eg distressed securities or securities which were being restructured).
(b) Private equity and venture investments of £1,038 million (30 June 2015: £715 million; 31 December 2015: £852 million) which were valued internally based on management information available for these investments. These investments, in the form of debt and equity securities, were principally held by consolidated investment funds which are managed on behalf of third parties.
(c) Liabilities of £(1,045) million (30 June 2015: £(1,379) million; 31 December 2015: £(1,013) million) for the net asset value attributable to external unit holders in respect of the consolidated investment funds, which are non-recourse to the Group. These liabilities are valued by reference to the underlying assets.
(d) Derivative liabilities of £(480) million (30 June 2015: £(28) million; 31 December 2015: £(353) million) which are valued internally using standard market practices but are subject to independent assessment against counterparties' valuations.
(e) Other sundry individual financial investments of £71 million (30 June 2015: £63 million; 31 December 2015: £56 million).
Of the internally valued net asset referred to above of £47 million (30 June 2015: net liability of £(378) million; 31 December 2015: net liability of £(77) million):
(a) A net asset of £303 million (30 June 2015: net liability of £(525) million; 31 December 2015: net asset of £29 million) was held by the Group's participating funds and therefore shareholders' profit and equity are not impacted by movements in the valuation of these financial instruments.
(b) A net liability of £(256) million (30 June 2015: net asset of £147 million; 31 December 2015: net liability of £(106) million) was held to support non-linked shareholder-backed business. If the value of all the level 3 instruments held to support non-linked shareholder-backed business valued internally was varied downwards by 10 per cent, the change in valuation would be £26 million (30 June 2015: £(15) million; 31 December 2015: £(11) million), which would increase / (reduce) shareholders' equity by this amount before tax. Of this amount, an increase of £26 million (30 June 2015: a decrease of £14 million; 31 December 2015: a decrease of £10 million) would pass through the income statement substantially as part of short-term fluctuations in investment returns outside of operating profit and a £nil (30 June 2015: a decrease of £1 million; 31 December 2015: a decrease of £1 million) would be included as part of other comprehensive income, being unrealised movements on assets classified as available-for-sale.
(e) Transfers into and transfers out of levels
The Group's policy is to recognise transfers into and transfers out of levels as of the end of each half year reporting period except for material transfers which are recognised as of the date of the event or change in circumstances that caused the transfer.
During half year 2016, the transfers between levels within the Group's portfolio were primarily transfers from level 1 to 2 of £425 million and transfers from level 2 to level 1 of £155 million. These transfers, which primarily relate to debt securities, arose to reflect the change in the observability of the inputs used in valuing these securities.
In addition, the transfers into and out of level 3 in half year 2016 were £72 million and £5 million, respectively. These transfers were primarily between levels 3 and 2 for debt securities and other investments.
(f) Valuation processes applied by the Group
The Group's valuation policies, procedures and analyses for instruments categorised as level 3 are overseen by business unit committees as part of the Group's wider financial reporting governance processes. The procedures undertaken include approval of valuation methodologies, verification processes, and resolution of significant or complex valuation issues. In undertaking these activities the Group makes use of the extensive expertise of its asset management functions.
C3.3 Debt securities
This note provides analysis of the Group's debt securities, including asset-backed securities and sovereign debt securities, by segment.
Debt securities are carried at fair value. The amounts included in the statement of financial position are analysed as follows, with further information relating to the credit quality of the Group's debt securities at 30 June 2016 provided in the notes below.
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Insurance operations: |
|
|
|
|
|
|
Asia note (a) |
35,519 |
|
24,366 |
28,292 |
|
US note (b) |
41,143 |
|
32,117 |
34,071 |
|
UK note (c) |
89,114 |
|
83,876 |
83,101 |
Other operationsnote (d) |
2,591 |
|
1,948 |
2,207 |
|
Total |
168,367 |
|
142,307 |
147,671 |
In the tables below, with the exception of some mortgage-backed securities, Standard & Poor's (S&P) ratings have been used where available. For securities where S&P ratings are not immediately available, those produced by Moody's and then Fitch have been used as an alternative.
(a) Asia insurance operations
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m |
||||
|
With-profits business |
Unit-linked assets |
Other business |
30 Jun Total |
|
30 Jun Total |
31 Dec Total |
S&P - AAA |
1,472 |
38 |
307 |
1,817 |
|
1,060 |
1,039 |
S&P - AA+ to AA- |
7,586 |
449 |
1,517 |
9,552 |
|
6,111 |
7,620 |
S&P - A+ to A- |
2,601 |
418 |
2,731 |
5,750 |
|
4,308 |
3,914 |
S&P - BBB+ to BBB- |
2,649 |
656 |
1,595 |
4,900 |
|
3,881 |
4,133 |
S&P - Other |
1,848 |
241 |
1,447 |
3,536 |
|
1,926 |
3,183 |
|
16,156 |
1,802 |
7,597 |
25,555 |
|
17,286 |
19,889 |
Moody's - Aaa |
839 |
238 |
436 |
1,513 |
|
1,367 |
1,032 |
Moody's - Aa1 to Aa3 |
150 |
18 |
1,483 |
1,651 |
|
1,224 |
1,492 |
Moody's - A1 to A3 |
461 |
83 |
179 |
723 |
|
414 |
743 |
Moody's - Baa1 to Baa3 |
295 |
595 |
330 |
1,220 |
|
560 |
790 |
Moody's - Other |
63 |
5 |
3 |
71 |
|
85 |
98 |
|
1,808 |
939 |
2,431 |
5,178 |
|
3,650 |
4,155 |
Fitch |
725 |
186 |
466 |
1,377 |
|
836 |
1,412 |
Other |
1,889 |
500 |
1,020 |
3,409 |
|
2,594 |
2,836 |
Total debt securities |
20,578 |
3,427 |
11,514 |
35,519 |
|
24,366 |
28,292 |
The following table analyses other debt securities within other business which are not externally rated by S&P, Moody's or Fitch.
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Government bonds* |
207 |
|
208 |
162 |
Corporate bonds* |
582 |
|
578 |
481 |
Other |
231 |
|
155 |
301 |
|
1,020 |
|
941 |
944 |
* Rated as investment grade by local external ratings agencies.
(b) US insurance operations
(i) Overview
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
|
|
|
|
|
|
Corporate and government security and commercial loans: |
|
|
|
|
|
|
Government |
7,151 |
|
3,885 |
4,242 |
|
Publicly traded and SEC Rule 144A securities* |
24,894 |
|
20,511 |
21,776 |
|
Non-SEC Rule 144A securities |
4,302 |
|
3,548 |
3,733 |
|
Total |
36,347 |
|
27,944 |
29,751 |
Residential mortgage-backed securities (RMBS) |
1,267 |
|
1,370 |
1,284 |
|
Commercial mortgage-backed securities (CMBS) |
2,635 |
|
2,212 |
2,403 |
|
Other debt securities |
894 |
|
591 |
633 |
|
Total US debt securities** |
41,143 |
|
32,117 |
34,071 |
* A 1990 SEC rule that facilitates the resale of privately placed securities under Rule 144A that are without SEC registration to qualified institutional investors. The rule was designed to develop a more liquid and efficient institutional resale market for unregistered securities.
** Debt securities for US operations included in the statement of financial position comprise:
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Available-for-sale |
41,045 |
|
32,034 |
33,984 |
|
Fair value through profit and loss: |
|
|
|
|
|
|
Securities held to back liabilities for funds withheld under reinsurance arrangement |
98 |
|
83 |
87 |
|
|
41,143 |
|
32,117 |
34,071 |
(ii) Valuation basis, presentation of gains and losses and securities in an unrealised loss position
Under IAS 39, unless categorised as 'held to maturity' or 'loans and receivables', debt securities are required to be fair valued. Where available, quoted market prices are used. However, where securities do not have an externally-quoted price based on regular trades or where markets for the securities are no longer active as a result of market conditions, IAS 39 requires that valuation techniques be applied. IFRS 13 requires classification of the fair values applied by the Group into a three-level hierarchy. At 30 June 2016, less than 0.1 per cent of Jackson's debt securities were classified as level 3 (30 June 2015: 0.1 per cent; 31 December 2015: 0.1 per cent) comprising of fair values where there are significant inputs which are not based on observable market data.
Except for certain assets covering liabilities that are measured at fair value, the debt securities of the US insurance operations are classified as 'available-for-sale'. Unless impaired, fair value movements are recognised in other comprehensive income. Realised gains and losses, including impairments, recorded in the income statement are as shown in note B1.2 of this report.
Movements in unrealised gains and losses
There was a movement in the statement of financial position value for debt securities classified as available-for-sale from a net unrealised gain of £592 million to a net unrealised gain of £2,923 million as analysed in the table below. This increase reflects the effects of lower market interest rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 Jun 2016 £m |
Changes in unrealised appreciation |
Foreign exchange translation** |
31 Dec 2015 £m |
|
|
|
Reflected as part of movement in other comprehensive income |
|
|
Assets fair valued at below book value |
|
|
|
|
|
|
Book value* |
2,307 |
|
|
13,163 |
|
Unrealised (loss) gain |
(119) |
581 |
(27) |
(673) |
|
Fair value (as included in statement of financial position) |
2,188 |
|
|
12,490 |
Assets fair valued at or above book value |
|
|
|
|
|
|
Book value* |
35,815 |
|
|
20,229 |
|
Unrealised gain |
3,042 |
1,537 |
240 |
1,265 |
|
Fair value (as included in statement of financial position) |
38,857 |
|
|
21,494 |
Total |
|
|
|
|
|
|
Book value* |
38,122 |
|
|
33,392 |
|
Net unrealised gain |
2,923 |
2,118 |
213 |
592 |
|
Fair value (as included in statement of financial position) |
41,045 |
|
|
33,984 |
The available-for-sale debt securities of Jackson are analysed into US Treasuries and other debt securities as follows:
|
|
|
|
|
|
US Treasuries |
|
|
|
|
|
|
Book value* |
5,562 |
|
|
3,477 |
|
Net unrealised gain |
732 |
627 |
51 |
54 |
|
Fair value |
6,294 |
|
|
3,531 |
Other debt securities |
|
|
|
|
|
|
Book value* |
32,560 |
|
|
29,915 |
|
Net unrealised gain |
2,191 |
1,491 |
162 |
538 |
|
Fair value |
34,751 |
|
|
30,453 |
Total debt securities |
|
|
|
|
|
|
Book value* |
38,122 |
|
|
33,392 |
|
Net unrealised gain |
2,923 |
2,118 |
213 |
592 |
|
Fair value |
41,045 |
|
|
33,984 |
* Book value represents cost/amortised cost of the debt securities.
** Translated at the average rate of US$1.4329: £1.00.
Debt securities classified as available-for-sale in an unrealised loss position
(a) Fair value of securities as a percentage of book value
The following table shows the fair value of the debt securities in a gross unrealised loss position for various percentages of book value:
|
|
30 Jun 2016 £m |
|
30 Jun 2015 £m |
|
31 Dec 2015 £m |
|||
|
|
Fair value |
Unrealised loss |
|
Fair value |
Unrealised loss |
|
Fair value |
Unrealised loss |
Between 90% and 100% |
1,848 |
(51) |
|
8,998 |
(294) |
|
11,058 |
(320) |
|
Between 80% and 90% |
304 |
(52) |
|
796 |
(109) |
|
902 |
(144) |
|
Below 80%: |
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed securities (sub-prime) |
- |
- |
|
4 |
(1) |
|
4 |
(1) |
|
Commercial mortgage-backed securities |
8 |
(3) |
|
10 |
(3) |
|
- |
- |
|
Other asset-backed securities |
9 |
(7) |
|
9 |
(6) |
|
9 |
(7) |
|
Corporates |
19 |
(6) |
|
38 |
(11) |
|
517 |
(201) |
|
|
36 |
(16) |
|
61 |
(21) |
|
530 |
(209) |
Total |
2,188 |
(119) |
|
9,855 |
(424) |
|
12,490 |
(673) |
(b) Unrealised losses by maturity of security
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
1 year to 5 years |
(10) |
|
(8) |
(51) |
5 years to 10 years |
(38) |
|
(139) |
(334) |
More than 10 years |
(42) |
|
(245) |
(247) |
Mortgage-backed and other debt securities |
(29) |
|
(32) |
(41) |
Total |
(119) |
|
(424) |
(673) |
(c) Age analysis of unrealised losses for the periods indicated
The following table shows the age analysis of all the unrealised losses in the portfolio by reference to the length of time the securities have been in an unrealised loss position:
|
30 Jun 2016 £m |
|
30 Jun 2015 £m |
|
31 Dec 2015 £m |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- investment grade |
Investment grade |
Total |
|
Non- investment grade |
Investment grade |
Total |
|
Non- investment grade |
Investment grade |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Less than 6 months |
(2) |
(5) |
(7) |
|
(9) |
(314) |
(323) |
|
(13) |
(148) |
(161) |
6 months to 1 year |
(4) |
(8) |
(12) |
|
(14) |
(25) |
(39) |
|
(17) |
(332) |
(349) |
1 year to 2 years |
(14) |
(46) |
(60) |
|
(2) |
(1) |
(3) |
|
(16) |
(63) |
(79) |
2 years to 3 years |
- |
- |
- |
|
(2) |
(39) |
(41) |
|
(3) |
(38) |
(41) |
More than 3 years |
(3) |
(37) |
(40) |
|
(7) |
(11) |
(18) |
|
(3) |
(40) |
(43) |
Total |
(23) |
(96) |
(119) |
|
(34) |
(390) |
(424) |
|
(52) |
(621) |
(673) |
The following table shows the age analysis as at 30 June 2016 of the securities whose fair values were below 80 per cent of the book value:
|
|
|
|
|
|
|
|
|
|
30 Jun 2016 £m |
|
30 Jun 2015 £m |
|
31 Dec 2015 £m |
|||
Age analysis |
Fair value |
Unrealised loss |
|
Fair value |
Unrealised loss |
|
Fair value |
Unrealised loss |
Less than 3 months |
2 |
- |
|
35 |
(9) |
|
450 |
(165) |
3 months to 6 months |
19 |
(6) |
|
4 |
(2) |
|
64 |
(34) |
More than 6 months |
15 |
(10) |
|
22 |
(10) |
|
16 |
(10) |
|
36 |
(16) |
|
61 |
(21) |
|
530 |
(209) |
(iii) Ratings
The following table summarises the ratings of securities detailed above by using S&P, Moody's, Fitch and implicit ratings of mortgage-backed securities based on National Association of Insurance Commissioners (NAIC) valuations:
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
S&P - AAA |
251 |
|
145 |
196 |
|
S&P - AA+ to AA- |
6,124 |
|
5,216 |
5,512 |
|
S&P - A+ to A- |
9,958 |
|
8,462 |
8,592 |
|
S&P - BBB+ to BBB- |
13,067 |
|
10,345 |
11,378 |
|
S&P - Other |
877 |
|
876 |
817 |
|
|
|
30,277 |
|
25,044 |
26,495 |
Moody's - Aaa |
3,455 |
|
218 |
963 |
|
Moody's - Aa1 to Aa3 |
54 |
|
30 |
41 |
|
Moody's - A1 to A3 |
51 |
|
35 |
49 |
|
Moody's - Baa1 to Baa3 |
83 |
|
72 |
88 |
|
Moody's - Other |
9 |
|
7 |
13 |
|
|
|
3,652 |
|
362 |
1,154 |
Implicit ratings of MBS based on NAIC* valuations (see below) |
|
|
|
|
|
|
NAIC 1 |
2,851 |
|
2,416 |
2,746 |
|
NAIC 2 |
39 |
|
57 |
45 |
|
NAIC 3-6 |
10 |
|
46 |
17 |
|
|
2,900 |
|
2,519 |
2,808 |
Fitch |
426 |
|
300 |
345 |
|
Other ** |
3,888 |
|
3,892 |
3,269 |
|
Total debt securities |
41,143 |
|
32,117 |
34,071 |
* The Securities Valuation Office of the NAIC classifies debt securities into six quality categories range from Class 1 (the highest) to Class 6 (the lowest). Performing securities are designated as Classes 1 to 5 and securities in or near default are designated Class 6.
**The amounts within 'Other' which are neither rated by S&P, Moody's nor Fitch, nor are MBS securities using the revised regulatory ratings, have the following NAIC classifications:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
NAIC 1 |
1,925 |
|
2,177 |
1,588 |
NAIC 2 |
1,829 |
|
1,601 |
1,549 |
NAIC 3-6 |
134 |
|
114 |
132 |
|
3,888 |
|
3,892 |
3,269 |
For some mortgage-backed securities within Jackson, the table above includes these securities using the regulatory ratings detail issued by the NAIC. These regulatory ratings levels were established by external third parties (PIMCO for residential mortgage-backed securities and BlackRock Solutions for commercial mortgage-backed securities).
(c) UK insurance operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|
|
|
|
|
|
|
|
|
Other funds and subsidiaries |
|
UK insurance operations |
||||
|
Scottish Amicable Insurance Fund |
PAC with-profits fund |
|
Unit-linked assets |
PRIL |
Other annuity and long-term business |
|
30 Jun 2016 Total |
30 Jun 2015 Total |
31 Dec 2015 Total |
S&P - AAA |
141 |
3,343 |
|
308 |
3,160 |
493 |
|
7,445 |
9,302 |
9,577 |
S&P - AA+ to AA- |
406 |
6,139 |
|
1,478 |
5,619 |
710 |
|
14,352 |
10,686 |
11,442 |
S&P - A+ to A- |
496 |
8,705 |
|
1,117 |
7,003 |
807 |
|
18,128 |
19,428 |
16,439 |
S&P - BBB+ to BBB- |
582 |
11,794 |
|
1,927 |
3,488 |
684 |
|
18,475 |
17,059 |
18,088 |
S&P - Other |
137 |
2,615 |
|
324 |
333 |
60 |
|
3,469 |
2,905 |
2,990 |
|
1,762 |
32,596 |
|
5,154 |
19,603 |
2,754 |
|
61,869 |
59,380 |
58,536 |
Moody's - Aaa |
33 |
1,382 |
|
96 |
477 |
60 |
|
2,048 |
2,169 |
1,817 |
Moody's - Aa1 to Aa3 |
58 |
2,805 |
|
1,008 |
4,070 |
998 |
|
8,939 |
6,589 |
7,727 |
Moody's - A1 to A3 |
50 |
934 |
|
101 |
1,590 |
198 |
|
2,873 |
2,698 |
2,738 |
Moody's - Baa1 to Baa3 |
28 |
606 |
|
108 |
329 |
40 |
|
1,111 |
1,356 |
1,031 |
Moody's - Other |
2 |
213 |
|
- |
23 |
1 |
|
239 |
650 |
318 |
|
171 |
5,940 |
|
1,313 |
6,489 |
1,297 |
|
15,210 |
13,462 |
13,631 |
Fitch |
13 |
294 |
|
24 |
160 |
14 |
|
505 |
744 |
552 |
Other |
181 |
6,298 |
|
97 |
4,520 |
434 |
|
11,530 |
10,290 |
10,382 |
Total debt securities* |
2,127 |
45,128 |
|
6,588 |
30,772 |
4,499 |
|
89,114 |
83,876 |
83,101 |
* In the table above, Moody's ratings have been used for the UK sovereign debt securities.
Where no external ratings are available, internal ratings produced by the Group's asset management operation, which are prepared on the Company's assessment of a comparable basis to external ratings, are used where possible. The £11,530 million total debt securities held at 30 June 2016 (30 June 2015: £10,290 million; 31 December 2015: £10,382 million) which are not externally rated are either internally rated or unrated. These are analysed as follows:
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Internal ratings or unrated: |
|
|
|
|
|
|
AAA to A- |
6,584 |
|
5,306 |
5,570 |
|
BBB to B- |
3,284 |
|
3,592 |
3,234 |
|
Below B- or unrated |
1,662 |
|
1,392 |
1,578 |
|
Total |
11,530 |
|
10,290 |
10,382 |
The majority of unrated debt security investments were held in SAIF and the PAC with-profits fund and relate to convertible debt and other investments which are not covered by ratings analysts nor have an internal rating attributed to them. Of the £4,954 million for PRIL and other annuity and long-term business investments for non-linked shareholder-backed business which are not externally rated, £1,571 million were internally rated AA+ to AA-, £2,152 million A+ to A-, £1,077 million BBB+ to BBB-, £44 million BB+ to BB- and £110 million were internally rated B+ and below or unrated.
(d) Other operations
The total debt securities shown in the table below are principally held by Prudential Capital.
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
|
|
|
|
|
||
|
AAA to A- by S&P or equivalent ratings |
2,475 |
|
1,821 |
2,090 |
|
|
Other |
116 |
|
127 |
117 |
|
Total |
2,591 |
|
1,948 |
2,207 |
(e) Asset-backed securities
The Group's holdings in asset-backed securities (ABS), which comprise residential mortgage-backed securities (RMBS), commercial mortgage-backed securities (CMBS), collateralised debt obligations (CDO) funds and other asset-backed securities, at 30 June 2016 are as follows:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Shareholder-backed operations: |
|
|
|
|
Asia insurance operations note (i) |
151 |
|
115 |
111 |
US insurance operations note (ii) |
4,796 |
|
4,173 |
4,320 |
UK insurance operations (2016: 25% AAA, 39% AA)note (iii) |
1,445 |
|
1,938 |
1,531 |
Asset management operations note (iv) |
963 |
|
712 |
911 |
|
7,355 |
|
6,938 |
6,873 |
With-profits operations: |
|
|
|
|
Asia insurance operations note (i) |
310 |
|
286 |
262 |
UK insurance operations (2016: 50% AAA, 19% AA)note (iii) |
4,558 |
|
5,019 |
4,600 |
|
4,868 |
|
5,305 |
4,862 |
Total |
12,223 |
|
12,243 |
11,735 |
Notes
(i) Asia insurance operations
The Asia insurance operations' exposure to asset-backed securities is primarily held by the with-profits operations. Of the £310 million, 99 per cent (30 June 2015: 100 per cent; 31 December 2015: 84 per cent) are investment grade.
(ii) US insurance operations
US insurance operations' exposure to asset-backed securities at 30 June 2016 comprises:
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
RMBS |
|
|
|
|
|
|
Sub-prime (2016: 3% AAA, 14% AA, 4% A) |
185 |
|
201 |
191 |
|
Alt-A (2016: 0% AA, 3% A) |
178 |
|
216 |
191 |
|
Prime including agency (2016: 78% AA, 2% A) |
904 |
|
953 |
902 |
CMBS (2016: 63% AAA, 30% AA, 6% A) |
2,635 |
|
2,212 |
2,403 |
|
CDO funds (2016: 44% AAA, 4% AA, 20% A), including £nil exposure to sub-prime |
55 |
|
45 |
52 |
|
Other ABS (2016: 20% AAA, 16% AA, 55% A), including £116 million exposure to sub-prime |
839 |
|
546 |
581 |
|
Total |
4,796 |
|
4,173 |
4,320 |
(iii) UK insurance operations
The majority of holdings of the shareholder-backed business relates to the UK market and primarily relates to investments held by PRIL. Of the holdings of the with-profits operations, £1,332 million (30 June 2015: £1,358 million; 31 December 2015: £1,140 million) relates to exposure to the US markets with the remaining exposure being primarily to the UK market.
(iv) Asset management operations
Asset management operations' exposure to asset-backed securities is held by Prudential Capital with no sub-prime exposure. Of the £963 million, 95 per cent (30 June 2015: 90 per cent; 31 December 2015: 95 per cent) are graded AAA.
(f) Group sovereign debt and bank debt exposure
The Group exposures held by the shareholder-backed business and with-profits funds in sovereign debts and bank debt securities at 30 June 2016:
Exposure to sovereign debts
|
|
|
|
£m |
|
|
|
|
|
30 Jun 2016 |
|
30 Jun 2015 |
|
31 Dec 2015 |
|||
|
Shareholder-backed business |
With- profits funds |
|
Shareholder-backed business |
With- profits funds |
|
Shareholder-backed business |
With- profits funds |
Italy |
58 |
63 |
|
55 |
60 |
|
55 |
60 |
Spain |
35 |
18 |
|
1 |
17 |
|
1 |
17 |
France |
22 |
- |
|
18 |
- |
|
19 |
- |
Germany* |
546 |
348 |
|
347 |
330 |
|
409 |
358 |
Other Europe (principally Belgium) |
84 |
32 |
|
5 |
28 |
|
62 |
44 |
Total Eurozone |
745 |
461 |
|
426 |
435 |
|
546 |
479 |
United Kingdom |
5,720 |
2,431 |
|
3,735 |
1,963 |
|
4,997 |
1,802 |
United States** |
6,881 |
8,354 |
|
3,522 |
5,429 |
|
3,911 |
6,893 |
Other, predominantly Asia |
4,081 |
2,073 |
|
2,890 |
1,682 |
|
3,368 |
1,737 |
Total |
17,427 |
13,319 |
|
10,573 |
9,509 |
|
12,822 |
10,911 |
* Including bonds guaranteed by the federal government.
** The exposure to the United States sovereign debt comprises holdings of Jackson, the UK and Asia insurance operations. Jackson accounts for £6,294 million of this total (30 June 2015: £3,227 million, 31 December 2015: £3,531 million)
Exposure to bank debt securities
|
|
|
|
|
|
2016 £m |
|
|
|
2015 £m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior debt |
|
Subordinated debt |
|
|
|
|
||||
Shareholder-backed business |
Covered |
Senior |
Total senior debt |
|
Tier 1 |
Tier 2 |
Total subordinated debt |
30 Jun Total |
|
30 Jun Total |
31 Dec Total |
Italy |
- |
31 |
31 |
|
- |
- |
- |
31 |
|
29 |
30 |
Spain |
148 |
11 |
159 |
|
- |
- |
- |
159 |
|
155 |
154 |
France |
28 |
122 |
150 |
|
- |
74 |
74 |
224 |
|
245 |
226 |
Germany |
46 |
4 |
50 |
|
- |
74 |
74 |
124 |
|
124 |
130 |
Netherlands |
- |
28 |
28 |
|
- |
11 |
11 |
39 |
|
108 |
31 |
Other Eurozone |
- |
20 |
20 |
|
- |
12 |
12 |
32 |
|
35 |
31 |
Total Eurozone |
222 |
216 |
438 |
|
- |
171 |
171 |
609 |
|
696 |
602 |
United Kingdom |
518 |
280 |
798 |
|
9 |
311 |
320 |
1,118 |
|
1,131 |
957 |
United States |
- |
2,420 |
2,420 |
|
5 |
226 |
231 |
2,651 |
|
2,423 |
2,457 |
Other, predominantly Asia |
17 |
481 |
498 |
|
78 |
465 |
543 |
1,041 |
|
712 |
718 |
Total |
757 |
3,397 |
4,154 |
|
92 |
1,173 |
1,265 |
5,419 |
|
4,962 |
4,734 |
|
|
|
|
|
|
|
|
|
|
|
|
With-profits funds |
|
|
|
|
|
|
|
|
|
|
|
Italy |
- |
64 |
64 |
|
- |
- |
- |
64 |
|
62 |
57 |
Spain |
154 |
65 |
219 |
|
- |
- |
- |
219 |
|
203 |
182 |
France |
7 |
161 |
168 |
|
41 |
65 |
106 |
274 |
|
242 |
250 |
Germany |
96 |
16 |
112 |
|
- |
- |
- |
112 |
|
128 |
111 |
Netherlands |
- |
187 |
187 |
|
6 |
7 |
13 |
200 |
|
217 |
205 |
Other Eurozone |
- |
30 |
30 |
|
- |
- |
- |
30 |
|
35 |
35 |
Total Eurozone |
257 |
523 |
780 |
|
47 |
72 |
119 |
899 |
|
887 |
840 |
United Kingdom |
528 |
464 |
992 |
|
65 |
475 |
540 |
1,532 |
|
1,575 |
1,351 |
United States |
- |
1,582 |
1,582 |
|
124 |
272 |
396 |
1,978 |
|
1,963 |
1,796 |
Other, predominantly Asia |
282 |
845 |
1,127 |
|
235 |
413 |
648 |
1,775 |
|
1,545 |
1,656 |
Total |
1,067 |
3,414 |
4,481 |
|
471 |
1,232 |
1,703 |
6,184 |
|
5,970 |
5,643 |
The tables above exclude assets held to cover linked liabilities and those of the consolidated unit trusts and similar funds. In addition, the tables above exclude the proportionate share of sovereign debt holdings of the Group's joint venture operations.
C3.4 Loans portfolio
Loans are principally accounted for at amortised cost, net of impairment. The exceptions include:
- Certain mortgage loans which have been designated at fair value through profit or loss of the UK insurance operations as this loan portfolio is managed and evaluated on a fair value basis; and
- Certain policy loans of the US insurance operations which are held to back liabilities for funds withheld under a reinsurance arrangement and are also accounted on a fair value basis.
The amounts included in the statement of financial position are analysed as follows:
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Insurance operations: |
|
|
|
|
|
|
Asianote (a) |
1,278 |
|
1,009 |
1,084 |
|
USnote (b) |
8,504 |
|
6,798 |
7,418 |
|
UKnote (c) |
3,616 |
|
3,845 |
3,571 |
Asset management operationsnote (d) |
817 |
|
926 |
885 |
|
Total |
14,215 |
|
12,578 |
12,958 |
(a) Asia insurance operations
The loans of the Group's Asia insurance operations comprise:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Mortgage loans‡ |
156 |
|
105 |
130 |
Policy loans‡ |
833 |
|
676 |
721 |
Other loans‡‡ |
289 |
|
228 |
233 |
Total |
1,278 |
|
1,009 |
1,084 |
‡ The mortgage and policy loans are secured by properties and life insurance policies respectively.
‡‡ Other loans include commercial loans held by the Malaysia operation and which are all rated as investment grade by two local rating agencies.
(b) US insurance operations
The loans of the Group's US insurance operations comprise:
|
30 Jun 2016 £m |
|
30 Jun 2015 £m |
|
31 Dec 2015 £m |
||||||
|
Loans backing liabilities for funds withheld |
Other loans |
Total |
|
Loans backing liabilities for funds withheld |
Other loans |
Total |
|
Loans backing liabilities for funds withheld |
Other loans |
Total |
Mortgage loans† |
- |
5,109 |
5,109 |
|
- |
3,933 |
3,933 |
|
- |
4,367 |
4,367 |
Policy loans†† |
2,448 |
947 |
3,395 |
|
2,039 |
826 |
2,865 |
|
2,183 |
868 |
3,051 |
Total |
2,448 |
6,056 |
8,504 |
|
2,039 |
4,759 |
6,798 |
|
2,183 |
5,235 |
7,418 |
† All of the mortgage loans are commercial mortgage loans which are collateralised by properties. The property types are industrial, multi-family residential, suburban office, retail and hotel.
†† The policy loans are secured by individual life insurance policies or annuity policies. Included within the policy loans are those accounted for at fair value through profit and loss to back liabilities for funds withheld under reinsurance. All other policy loans are accounted for at amortised cost, less any impairment.
The US insurance operations' commercial mortgage loan portfolio does not include any single-family residential mortgage loans and is therefore not exposed to the risk of defaults associated with residential sub-prime mortgage loans. The average loan size is £10.2 million (30 June 2015: £7.7 million; 31 December 2015: £8.6 million). The portfolio has a current estimated average loan to value of 59 per cent (30 June 2015: 57 per cent; 31 December 2015: 59 per cent).
At 30 June 2016, Jackson had no mortgage loans where the contractual terms of the agreements had been restructured (30 June 2015 and 31 December 2015: none).
(c) UK insurance operations
The loans of the Group's UK insurance operations comprise:
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
SAIF and PAC WPSF |
|
|
|
|
|
|
Mortgage loans† |
719 |
|
807 |
727 |
|
Policy loans |
6 |
|
9 |
8 |
|
Other loans‡ |
1,339 |
|
1,467 |
1,324 |
|
Total SAIF and PAC WPSF loans |
2,064 |
|
2,283 |
2,059 |
Shareholder-backed operations |
|
|
|
|
|
|
Mortgage loans† |
1,548 |
|
1,558 |
1,508 |
|
Other loans |
4 |
|
4 |
4 |
|
Total loans of shareholder-backed operations |
1,552 |
|
1,562 |
1,512 |
Total |
3,616 |
|
3,845 |
3,571 |
† The mortgage loans are collateralised by properties. By carrying value, 76 per cent of the £1,548 million (30 June 2015: 76 per cent of £1,558 million; 31 December 2015: 78 per cent of £1,508 million) held for shareholder-backed business relates to lifetime (equity release) mortgage business which has an average loan to property value of 29 per cent (30 June 2015: 30 per cent; 31 December 2015: 30 per cent).
‡ Other loans held by the PAC with-profits fund are all commercial loans and comprise mainly syndicated loans.
(d) Asset management operations
The loans of the asset management operations relate to loans and receivables managed by Prudential Capital. These assets are generally secured but most have no external credit ratings. Internal ratings prepared by the Group's asset management operations, as part of the risk management process, are:
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Loans and receivables internal ratings: |
|
|
|
|
|
|
AAA |
- |
|
92 |
- |
|
AA+ to AA- |
31 |
|
32 |
- |
|
A+ to A- |
120 |
|
222 |
157 |
|
BBB+ to BBB- |
442 |
|
224 |
607 |
|
BB+ to BB- |
223 |
|
83 |
119 |
|
B and other |
1 |
|
273 |
2 |
Total |
817 |
|
926 |
885 |
C4 Policyholder liabilities and unallocated surplus of with-profits funds
The note provides information of policyholder liabilities and unallocated surplus of with-profits funds held on the Group's statement of financial position:
C4.1 Movement of liabilities
C4.1(a) Group overview
(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
|
|
Insurance operations £m |
|||
|
|
Asia |
US |
UK |
Total |
Half year 2016 movements |
note C4.1(b) |
note C4.1(c) |
note C4.1(d) |
|
|
At 1 January 2016 |
48,778 |
138,913 |
152,893 |
340,584 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position‡ |
41,255 |
138,913 |
142,350 |
322,518 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,553 |
- |
10,543 |
13,096 |
|
- Group's share of policyholder liabilities of joint ventures† |
4,970 |
- |
- |
4,970 |
|
|
|
|
|
|
Net flows: |
|
|
|
|
|
|
Premiums |
4,428 |
7,101 |
5,561 |
17,090 |
|
Surrenders |
(1,200) |
(3,437) |
(3,208) |
(7,845) |
|
Maturities/Deaths |
(676) |
(809) |
(3,470) |
(4,955) |
Net flows |
2,552 |
2,855 |
(1,117) |
4,290 |
|
Shareholders' transfers post tax |
(22) |
- |
(110) |
(132) |
|
Investment-related items and other movements |
2,251 |
2,737 |
10,092 |
15,080 |
|
Foreign exchange translation differences |
6,629 |
14,650 |
721 |
22,000 |
|
As at 30 June 2016 |
60,188 |
159,155 |
162,479 |
381,822 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position‡ |
52,122 |
159,155 |
151,233 |
362,510 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,351 |
- |
11,246 |
13,597 |
|
- Group's share of policyholder liabilities of joint ventures† |
5,715 |
- |
- |
5,715 |
|
|
|
|
|
|
Half year 2015 movements |
|
|
|
|
|
At 1 January 2015 |
45,022 |
126,746 |
154,436 |
326,204 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position‡ |
38,705 |
126,746 |
144,088 |
309,539 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,102 |
- |
10,348 |
12,450 |
|
- Group's share of policyholder liabilities of joint ventures† |
4,215 |
- |
- |
4,215 |
|
|
|
|
|
|
Net flows: |
|
|
|
|
|
|
Premiums |
3,910 |
8,493 |
4,895 |
17,298 |
|
Surrenders |
(1,437) |
(3,406) |
(3,012) |
(7,855) |
|
Maturities/Deaths |
(625) |
(736) |
(3,248) |
(4,609) |
Net flows |
1,848 |
4,351 |
(1,365) |
4,834 |
|
Shareholders' transfers post tax |
(36) |
- |
(106) |
(142) |
|
Investment-related items and other movements |
837 |
(221) |
2,316 |
2,932 |
|
Foreign exchange translation differences |
(1,197) |
(1,209) |
(209) |
(2,615) |
|
At 30 June 2015 |
46,474 |
129,667 |
155,072 |
331,213 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position‡ |
39,522 |
129,667 |
144,431 |
313,620 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,127 |
- |
10,641 |
12,768 |
|
- Group's share of policyholder liabilities of joint ventures† |
4,825 |
- |
- |
4,825 |
Average policyholder liability balances* |
|
|
|
|
|
|
Half year 2016 |
52,031 |
149,034 |
146,792 |
347,857 |
|
Half year 2015 |
43,634 |
128,207 |
144,260 |
316,101 |
* Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds.
† The Group's investment in joint ventures are accounted for on the equity method in the Group's statement of financial position. The Group's share of the policyholder liabilities as shown above relates to the joint venture life businesses in China, India and of the Takaful business in Malaysia.
‡ The policyholder liabilities of the Asia insurance operations of £52,122 million as shown in the table above is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,315 million to the Hong Kong with-profits business. Including this amount total Asia policyholder liabilities are £53,437 million.
The items above represent the amount attributable to changes in policyholder liabilities and unallocated surplus of with-profits funds as a result of each of the components listed. The policyholder liabilities shown include investment contracts without discretionary participation features (as defined in IFRS 4) and their full movement in the period. The items above are shown gross of external reinsurance.
The analysis includes the impact of premiums, claims and investment movements on policyholders' liabilities. The impact does not represent premiums, claims and investment movements as reported in the income statement. For example, the premiums shown above are after any deductions for fees/charges and claims, represent the policyholder liabilities provision released rather than the claim amount paid to the policyholder.
(ii) Analysis of movements in policyholder liabilities for shareholder-backed business
|
Half year 2016 £m |
|||
|
Asia |
US |
UK |
Total |
|
|
|
|
note (b) |
At 1 January 2016 |
27,844 |
138,913 |
52,824 |
219,581 |
Net flows: |
|
|
|
|
Premiums |
2,327 |
7,101 |
869 |
10,297 |
Surrenders |
(1,037) |
(3,437) |
(1,311) |
(5,785) |
Maturities/Deaths |
(289) |
(809) |
(1,257) |
(2,355) |
Net flowsnote |
1,001 |
2,855 |
(1,699) |
2,157 |
Investment-related items and other movements |
860 |
2,737 |
4,285 |
7,882 |
Foreign exchange translation differences |
3,643 |
14,650 |
1 |
18,294 |
At 30 June 2016 |
33,348 |
159,155 |
55,411 |
247,914 |
|
|
|
|
|
Comprising: |
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position |
27,633 |
159,155 |
55,411 |
242,199 |
- Group's share of policyholder liabilities relating to joint ventures |
5,715 |
- |
- |
5,715 |
|
|
|
|
|
|
Half year 2015 £m |
|||
|
Asia |
US |
UK |
Total |
At 1 January 2015 |
26,410 |
126,746 |
55,009 |
208,165 |
Net flows: |
|
|
|
|
Premiums |
2,456 |
8,493 |
2,016 |
12,965 |
Surrenders |
(1,317) |
(3,406) |
(1,623) |
(6,346) |
Maturities/Deaths |
(305) |
(736) |
(1,249) |
(2,290) |
Net flowsnote |
834 |
4,351 |
(856) |
4,329 |
Investment-related items and other movements |
860 |
(221) |
503 |
1,142 |
Foreign exchange translation differences |
(803) |
(1,209) |
- |
(2,012) |
At 30 June 2015 |
27,301 |
129,667 |
54,656 |
211,624 |
|
|
|
|
|
Comprising: |
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position |
22,476 |
129,667 |
54,656 |
206,799 |
- Group's share of policyholder liabilities relating to joint ventures |
4,825 |
- |
- |
4,825 |
Note
Including net flows of the Group's insurance joint ventures.
C4.1(b) Asia insurance operations
(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of Asia insurance operations from the beginning of the period to 30 June is as follows:
|
|
£m |
|||
Half year 2016 movements |
With-profits business |
Unit-linked liabilities |
Other business |
Total |
|
At 1 January 2016 |
20,934 |
15,966 |
11,878 |
48,778 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position |
18,381 |
13,355 |
9,519 |
41,255 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,553 |
- |
- |
2,553 |
|
- Group's share of policyholder liabilities relating to joint ventures‡ |
- |
2,611 |
2,359 |
4,970 |
Premiums: |
|
|
|
|
|
|
New business |
706 |
413 |
337 |
1,456 |
|
In-force |
1,395 |
851 |
726 |
2,972 |
|
|
2,101 |
1,264 |
1,063 |
4,428 |
Surrendersnote (c) |
(163) |
(870) |
(167) |
(1,200) |
|
Maturities/Deaths |
(387) |
(28) |
(261) |
(676) |
|
Net flows note (b) |
1,551 |
366 |
635 |
2,552 |
|
Shareholders' transfers post tax |
(22) |
- |
- |
(22) |
|
Investment-related items and other movements note (d) |
1,391 |
101 |
759 |
2,251 |
|
Foreign exchange translation differences note (a) |
2,986 |
2,172 |
1,471 |
6,629 |
|
At 30 June 2016 |
26,840 |
18,605 |
14,743 |
60,188 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position* |
24,489 |
15,705 |
11,928 |
52,122 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,351 |
- |
- |
2,351 |
|
- Group's share of policyholder liabilities relating to joint ventures‡ |
- |
2,900 |
2,815 |
5,715 |
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2015 movements |
|
|
|
|
|
At 1 January 2015 |
18,612 |
16,209 |
10,201 |
45,022 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position |
16,510 |
13,874 |
8,321 |
38,705 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,102 |
- |
- |
2,102 |
|
- Group's share of policyholder liabilities relating to joint ventures‡ |
- |
2,335 |
1,880 |
4,215 |
Premiums: |
|
|
|
|
|
|
New business |
385 |
692 |
474 |
1,551 |
|
In-force |
1,069 |
761 |
529 |
2,359 |
|
|
1,454 |
1,453 |
1,003 |
3,910 |
Surrendersnote (c) |
(120) |
(1,158) |
(159) |
(1,437) |
|
Maturities/Deaths |
(320) |
(44) |
(261) |
(625) |
|
Net flows note (b) |
1,014 |
251 |
583 |
1,848 |
|
Shareholders' transfers post tax |
(36) |
- |
- |
(36) |
|
Investment-related items and other movements note (d) |
(23) |
637 |
223 |
837 |
|
Foreign exchange translation differencesnote (a) |
(394) |
(623) |
(180) |
(1,197) |
|
At 30 June 2015 |
19,173 |
16,474 |
10,827 |
46,474 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position |
17,046 |
13,845 |
8,631 |
39,522 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,127 |
- |
- |
2,127 |
|
- Group's share of policyholder liabilities relating to joint ventures‡ |
- |
2,629 |
2,196 |
4,825 |
Average policyholder liability balances† |
|
|
|
|
|
|
Half year 2016 |
21,435 |
17,286 |
13,310 |
52,031 |
|
Half year 2015 |
16,778 |
16,342 |
10,514 |
43,634 |
* The policyholder liabilities of the with-profits business of £24,489 million, shown in the table above, is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,315 million to the Hong Kong with-profits business. Including this amount the Asia with-profits policyholder liabilities are £25,804 million.
† Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds.
‡ The Group's investment in joint ventures are accounted for on an equity method and the Group's share of the policyholder liabilities as shown above relate to the joint venture life business in China, India and of the Takaful business in Malaysia.
Notes
(a) Movements in the period have been translated at the average exchange rates for the period ended 30 June 2016. The closing balance has been translated at the closing spot rates as at 30 June 2016. Differences upon retranslation are included in foreign exchange translation differences.
(b) Net flows increased by 38 per cent from £1,848 million in half year 2015 to £2,552 million in half year 2016 predominantly reflecting continued growth of the in-force book.
(c) Surrenders and maturities/deaths have decreased from £2,062 million in the first half of 2015 to £1,876 million in the first half of 2016. The rate of surrenders for shareholder-backed business (expressed as a percentage of opening liabilities) was 3.7 per cent in the first half of 2016 (half year 2015: 5.0 per cent).
(d) Investment-related items and other movements in the first half of 2016 primarily represent gains from bonds following falls in yields in the period.
C4.1(c) US insurance operations
(i) Analysis of movements in policyholder liabilities
A reconciliation of the total policyholder liabilities of US insurance operations from the beginning of the period to 30 June is as follows:
US insurance operations |
||||
|
|
£m |
||
Half year 2016 movements |
Variable annuity separate account liabilities |
Fixed annuity, GIC and other business |
Total |
|
At 1 January 2016 |
91,022 |
47,891 |
138,913 |
|
Premiums |
4,848 |
2,253 |
7,101 |
|
Surrenders |
(2,168) |
(1,269) |
(3,437) |
|
Maturities/Deaths |
(384) |
(425) |
(809) |
|
Net flows note (b) |
2,296 |
559 |
2,855 |
|
Transfers from general to separate account |
169 |
(169) |
- |
|
Investment-related items and other movements note (c) |
843 |
1,894 |
2,737 |
|
Foreign exchange translation differences note (a) |
9,574 |
5,076 |
14,650 |
|
At 30 June 2016 |
103,904 |
55,251 |
159,155 |
|
|
|
|
|
|
|
|
|
|
|
Half year 2015 movements |
|
|
|
|
At 1 January 2015 |
81,741 |
45,005 |
126,746 |
|
Premiums |
6,697 |
1,796 |
8,493 |
|
Surrenders |
(2,237) |
(1,169) |
(3,406) |
|
Maturities/Deaths |
(344) |
(392) |
(736) |
|
Net flows note (b) |
4,116 |
235 |
4,351 |
|
Transfers from general to separate account |
560 |
(560) |
- |
|
Investment-related items and other movements |
383 |
(604) |
(221) |
|
Foreign exchange translation differences note (a) |
(854) |
(355) |
(1,209) |
|
At 30 June 2015 |
85,946 |
43,721 |
129,667 |
|
Average policyholder liability balances* |
|
|
|
|
|
Half year 2016 |
97,463 |
51,571 |
149,034 |
|
Half year 2015 |
83,844 |
44,363 |
128,207 |
* Averages have been based on opening and closing balances, and adjusted for any acquisitions, disposals and corporate transactions in the period.
Notes
(a) Movements in the period have been translated at an average rate of US$1.43:£1.00 (30 June 2015: US$1.52:£1.00). The closing balance has been translated at closing rate of US$1.34:£1.00 (30 June 2015: US$1.57:£1.00). Differences upon retranslation are included in foreign exchange translation differences.
(b) Net flows in the first half of 2016 were £2,855 million compared with £4,351 million in the first half of 2015.
(c) Positive investment-related items and other movements in variable annuity separate account liabilities of £843 million for the first six months in 2016 represents positive separate account return mainly following the increase in the US equity market in the period. The positive movement of £1,894 million in fixed annuity, GIC and other business primarily reflect the increase in guarantee reserves, following the fall in interest rates, and the interest credited to the policyholder accounts in the period.
C4.1(d) UK insurance operations
(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of UK insurance operations from the beginning of the period to 30 June is as follows:
|
|
£m |
|||
|
|
|
Shareholder-backed funds and subsidiaries |
|
|
Half year 2016 movements |
SAIF and PAC with-profits sub-fund |
Unit-linked liabilities |
Annuity and other long-term business |
Total |
|
At 1 January 2016 |
100,069 |
21,442 |
31,382 |
152,893 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities |
89,526 |
21,442 |
31,382 |
142,350 |
|
- Unallocated surplus of with-profits funds |
10,543 |
- |
- |
10,543 |
|
|
|
|
|
|
Premiums |
4,692 |
527 |
342 |
5,561 |
|
Surrenders |
(1,897) |
(1,285) |
(26) |
(3,208) |
|
Maturities/Deaths |
(2,213) |
(271) |
(986) |
(3,470) |
|
Net flows note (a) |
582 |
(1,029) |
(670) |
(1,117) |
|
Shareholders' transfers post tax |
(110) |
- |
- |
(110) |
|
Switches |
(84) |
84 |
- |
- |
|
Investment-related items and other movements note (b) |
5,891 |
1,050 |
3,151 |
10,092 |
|
Foreign exchange translation differences |
720 |
1 |
- |
721 |
|
At 30 June 2016 |
107,068 |
21,548 |
33,863 |
162,479 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities |
95,822 |
21,548 |
33,863 |
151,233 |
|
- Unallocated surplus of with-profits funds |
11,246 |
- |
- |
11,246 |
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2015 movements |
|
|
|
|
|
At 1 January 2015 |
99,427 |
23,300 |
31,709 |
154,436 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities |
89,079 |
23,300 |
31,709 |
144,088 |
|
- Unallocated surplus of with-profits funds |
10,348 |
- |
- |
10,348 |
Premiums |
2,879 |
618 |
1,398 |
4,895 |
|
Surrenders |
(1,389) |
(1,601) |
(22) |
(3,012) |
|
Maturities/Deaths |
(1,999) |
(329) |
(920) |
(3,248) |
|
Net flows note (a) |
(509) |
(1,312) |
456 |
(1,365) |
|
Shareholders' transfers post tax |
(106) |
- |
- |
(106) |
|
Switches |
(103) |
103 |
- |
- |
|
Investment-related items and other movements note (b) |
1,916 |
552 |
(152) |
2,316 |
|
Foreign exchange translation differences |
(209) |
- |
- |
(209) |
|
At 30 June 2015 |
100,416 |
22,643 |
32,013 |
155,072 |
|
Comprising: |
|
|
|
|
|
|
- Policyholder liabilities |
89,775 |
22,643 |
32,013 |
144,431 |
|
- Unallocated surplus of with-profits funds |
10,641 |
- |
- |
10,641 |
Average policyholder liability balances* |
|
|
|
|
|
|
Half year 2016 |
92,674 |
21,495 |
32,623 |
146,792 |
|
Half year 2015 |
89,427 |
22,972 |
31,861 |
144,260 |
* Averages have been based on opening and closing balances, and adjusted for any acquisitions, disposals and corporate transactions in the period, and exclude unallocated surplus of with-profits funds.
Notes
(a) Net outflows have decreased from £1,365 million in the first half of 2015 to £1,117 million in the same period of 2016 due primarily to higher premium flows, up by £666 million to £5,561 million, following increased sales of with-profits savings and retirement products. This has been partially offset by lower premiums into our annuity business due to our reduced appetite for annuities post-Solvency II which meant that no bulk annuities transactions were undertaken in the first half of 2016. The level of inflows/outflows for unit-linked business remains subject to annual variation as it is driven by corporate pension schemes with transfers in or out from a small number of schemes influencing the level of flows in the period.
(b) Investment-related items and other movements of £10,092 million includes investment return and realised gains attributable to policyholders in the period.
C5 Intangible assets
C5.1 Intangible assets attributable to shareholders
(a) Goodwill attributable to shareholders
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Cost |
|
|
|
|
At beginning of period |
1,463 |
|
1,583 |
1,583 |
Disposal of Japan life business |
- |
|
(120) |
(120) |
Additional consideration paid on previously acquired business |
- |
|
2 |
2 |
Exchange differences |
25 |
|
(4) |
(2) |
Cost / Net book amount at end of period |
1,488 |
|
1,461 |
1,463 |
Goodwill attributable to shareholders comprises:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
M&G |
1,153 |
|
1,153 |
1,153 |
Other |
335 |
|
308 |
310 |
|
1,488 |
|
1,461 |
1,463 |
Other goodwill represents amounts arising from the purchase of entities by the Asia and US operations. These goodwill amounts relating to acquired operations are not individually material.
(b) Deferred acquisition costs and other intangible assets attributable to shareholders
The deferred acquisition costs and other intangible assets attributable to shareholders comprise:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
|
|
|
|
|
Deferred acquisition costs related to insurance contracts as classified under IFRS 4 |
8,010 |
|
5,937 |
6,948 |
Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4 |
68 |
|
80 |
74 |
|
8,078 |
|
6,017 |
7,022 |
Present value of acquired in-force policies for insurance contracts as classified under IFRS 4 (PVIF) |
48 |
|
51 |
45 |
Distribution rights and other intangibles |
1,423 |
|
1,242 |
1,355 |
|
1,471 |
|
1,293 |
1,400 |
Total of deferred acquisition costs and other intangible assets |
9,549 |
|
7,310 |
8,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m |
|
||||||||
|
|
Deferred acquisition costs |
|
|
|
|
|
|
|
|
|||
|
|
Asia |
US |
UK |
Asset management |
|
Other intangibles† |
|
30 Jun Total |
|
30 Jun Total |
31 Dec Total |
|
|
|
|
|
|
|
|
note |
|
|
|
|
|
|
Balance at beginning of period: |
781 |
6,148 |
81 |
12 |
|
1,400 |
|
8,422 |
|
7,261 |
7,261 |
|
|
Additions and acquisition of subsidiaries |
125 |
320 |
5 |
- |
|
66 |
|
516 |
|
532 |
1,190 |
|
|
Amortisation to the income statement*: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
(80) |
(237) |
(7) |
(2) |
|
(43) |
|
(369) |
|
(381) |
(762) |
|
|
Non-operating profit |
- |
616 |
- |
- |
|
- |
|
616 |
|
(192) |
93 |
|
|
(80) |
379 |
(7) |
(2) |
|
(43) |
|
247 |
|
(573) |
(669) |
|
|
Disposals and transfers |
- |
- |
- |
- |
|
(2) |
|
(2) |
|
- |
(8) |
|
|
Exchange differences and other movements |
102 |
649 |
- |
- |
|
50 |
|
801 |
|
(75) |
311 |
|
|
Amortisation of DAC related to net unrealised valuation movements on Jackson's available-for-sale securities recognised within other comprehensive income* |
- |
(435) |
- |
- |
|
- |
|
(435) |
|
165 |
337 |
|
|
Balance at end of period |
928 |
7,061 |
79 |
10 |
|
1,471 |
|
9,549 |
|
7,310 |
8,422 |
|
* Under the Group's application of IFRS 4, US GAAP is used for measuring the insurance assets and liabilities of its US and certain Asia operations. Under US GAAP, most of Jackson's products are accounted for under Accounting Standard no. 97 of the Financial Accounting Standards Board (FAS 97) whereby deferred acquisition costs are amortised in line with the emergence of actual and expected gross profits. The amounts included in the income statements and Other Comprehensive Income affect the pattern of profit emergence and thus the DAC amortisation attaching. DAC amortisation is allocated to the operating and non-operating components of the Group's supplementary analysis of profit and other comprehensive income by reference to the underlying items.
† Other intangibles includes amounts in relation to software rights with additions of £21 million, amortisation of £15 million, disposals of £2 million and exchange gains of £6 million and a balance at 30 June 2016 of £81 million.
Note
Other intangibles comprise PVIF, distribution rights and other intangibles such as software rights. Distribution rights relate to amounts that have been paid or have become unconditionally due for payment as a result of past events in respect of bancassurance partnership arrangements in Asia. These agreements allow for bank distribution of Prudential's insurance products for a fixed period of time.
US insurance operations
The DAC amount in respect of US insurance operations comprises amounts in respect of:
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Variable annuity business |
7,782 |
|
4,931 |
5,713 |
Other business |
42 |
|
710 |
703 |
Cumulative shadow DAC (for unrealised gains/losses booked in Other Comprehensive Income)* |
(763) |
|
(420) |
(268) |
Total DAC for US operations |
7,061 |
|
5,221 |
6,148 |
* Consequent upon the positive unrealised valuation movement for half year 2016 of £2,118 million (30 June 2015: negative unrealised valuation movement of £762 million; 31 December 2015: negative unrealised valuation movement of £1,305 million), there is a charge of £435 million (30 June 2015: a gain of £165 million; 31 December 2015: a gain of £337 million) for altered 'shadow' DAC amortisation booked within other comprehensive income. These adjustments reflect the movement from period to period, in the changes to the pattern of reported gross profits that would have happened if the assets reflected in the statement of financial position had been sold, crystallising the unrealised gains and losses, and the proceeds reinvested at the yields currently available in the market.
For further detail on the deferral and amortisation of acquisition costs for Jackson, including the mean reversion technique, please refer to note C5.1 of the Group's consolidated financial statements for the year ended 31 December 2015.
Sensitivity of amortisation charge
The amortisation charge to the income statement is reflected in both operating profit and short-term fluctuations in investment returns. The amortisation charge to the operating profit in a reporting period comprises:
(i) A core amount that reflects a relatively stable proportion of underlying premiums or profit; and
(ii) An element of acceleration or deceleration arising from market movements differing from expectations.
In periods where the cap and floor feature of the mean reversion technique are not relevant, the technique operates to dampen the second element above. Nevertheless, extreme market movements can cause material acceleration or deceleration of amortisation in spite of this dampening effect.
Furthermore, in those periods where the cap or floor is relevant, the mean reversion technique provides no further dampening and additional volatility may result.
In the first half of 2016, the DAC amortisation charge for operating profit was determined after including a credit for decelerated amortisation of £29 million (half year 2015: credit for decelerated amortisation of £20 million; full year 2015: charge for accelerated amortisation of £2 million). The first half of 2016 amount reflects the separate account performance of 3 per cent, which is higher than the assumed level for the year (under the 8 year mean reversion technique applied).
As noted above, the application of the mean reversion formula has the effect of dampening the impact of equity market movements on DAC amortisation while the mean reversion assumption lies within the corridor. It would take a significant movement in separate account values for the mean reversion assumption to move outside the corridor. Based on a pro-forma instantaneous movement at 1 July 2016, it would need to be outside the approximate range of negative 25 per cent to positive 50 per cent for this to apply.
C6 Borrowings
C6.1 Core structural borrowings of shareholder-financed operations
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Holding company operations: |
|
|
|
|
||
|
Perpetual subordinated notes (Tier 1)note (i) |
823 |
|
698 |
746 |
|
|
Perpetual subordinated notes (Tier 2)notes (i),(iv) |
2,007 |
|
1,077 |
1,149 |
|
|
Subordinated notes (Tier 2)note (i) |
2,126 |
|
2,122 |
2,123 |
|
|
Subordinated debt total |
4,956 |
|
3,897 |
4,018 |
|
|
Senior debt:note (ii) |
|
|
|
|
|
|
|
£300m 6.875% Bonds 2023 |
300 |
|
300 |
300 |
|
|
£250m 5.875% Bonds 2029 |
249 |
|
249 |
249 |
Holding company total |
5,505 |
|
4,446 |
4,567 |
||
Prudential Capital bank loannote (iii) |
275 |
|
275 |
275 |
||
Jackson US$250m 8.15% Surplus Notes 2027 |
186 |
|
159 |
169 |
||
Total (per condensed consolidated statement of financial position)note (v) |
5,966 |
|
4,880 |
5,011 |
Notes
(i) These debt tier classifications (including those noted for the comparative balances) are consistent with the treatment of capital for regulatory purposes under the Solvency II regime.
The perpetual subordinated capital securities are entirely US$ denominated. The Group has designated US$2.80 billion (30 Jun 2015: US$2.80 billion; 31 December 2015: US$2.80 billion) of its perpetual subordinated debt as a net investment hedge under IAS 39 to hedge the currency risks related to the investment in Jackson.
(ii) The senior debt ranks above subordinated debt in the event of liquidation.
(iii) The Prudential Capital bank loan of £275 million has been made in two tranches: a £160 million loan and a £115 million loan both drawn at a cost of 12 month GBP LIBOR plus 0.4 per cent and maturing on 20 December 2017.
(iv) In June 2016, the Company issued core structural borrowings of US$1,000 million 5.25 per cent Tier 2 perpetual subordinated notes. The proceeds net of costs, were £681 million.
(v) The maturity profile, currency and interest rates applicable to all other core structural borrowings of shareholder-financed operations of the Group are as detailed in note C6.1 of the Group's consolidated financial statements for the year ended 31 December 2015.
C6.2 Other borrowings
(a) Operational borrowings attributable to shareholder-financed operations
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Borrowings in respect of short-term fixed income securities programmes |
2,554 |
|
2,176 |
1,705 |
|
Non-recourse borrowings of US operations note (ii) |
- |
|
10 |
- |
|
Other borrowings note (iii) |
244 |
|
318 |
255 |
|
Totalnote (i) |
2,798 |
|
2,504 |
1,960 |
Notes
(i) In addition to the debt listed above, £200 million Floating Rate Notes were issued by Prudential plc in October 2015 which will mature in October 2016. These Notes have been wholly subscribed by a Group subsidiary and accordingly have been eliminated on consolidation in the Group financial statements. These Notes were originally issued in October 2008 and have been reissued upon their maturity.
(ii) In all instances the holders of the debt instruments issued by these subsidiaries and funds do not have recourse beyond the assets of those subsidiaries and funds.
(iii) Other borrowings mainly include amounts whose repayment to the lender is contingent upon future surplus emerging from certain contracts specified under the arrangement. If insufficient surplus emerges on those contracts, there is no recourse to other assets of the Group and the liability is not payable to the degree of shortfall. In addition, other borrowings include senior debt issued through the Federal Home Loan Bank of Indianapolis (FHLB), secured by collateral posted with the FHLB by Jackson.
(b) Borrowings attributable to with-profits operations
|
2016 £m |
|
2015 £m |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Non-recourse borrowings of consolidated investment funds* |
1,248 |
|
911 |
1,158 |
£100m 8.5% undated subordinated guaranteed bonds of Scottish Amicable Finance plc** |
100 |
|
100 |
100 |
Other borrowings (predominantly obligations under finance leases) |
79 |
|
78 |
74 |
Total |
1,427 |
|
1,089 |
1,332 |
* In all instances the holders of the debt instruments issued by these subsidiaries and funds do not have recourse beyond the assets of those subsidiaries and funds.
** The interests of the holders of the bonds issued by Scottish Amicable Finance plc, a subsidiary of the Scottish Amicable Insurance Fund, are subordinated to the entitlements of the policyholders of that fund.
C7 Deferred tax
The statement of financial position contains the following deferred tax assets and liabilities in relation to:
|
Deferred tax assets |
|
Deferred tax liabilities |
||||||
|
2016 £m |
|
2015 £m |
|
2016 £m |
|
2015 £m |
||
|
30 Jun |
|
30 Jun |
31 Dec |
|
30 Jun |
|
30 Jun |
31 Dec |
Unrealised losses or gains on investments |
22 |
|
331 |
21 |
|
(1,815) |
|
(1,673) |
(1,036) |
Balances relating to investment and insurance contracts |
1 |
|
8 |
1 |
|
(655) |
|
(544) |
(543) |
Short-term temporary differences |
3,690 |
|
2,407 |
2,752 |
|
(2,893) |
|
(2,076) |
(2,400) |
Capital allowances |
12 |
|
9 |
10 |
|
(34) |
|
(32) |
(31) |
Unused tax losses |
46 |
|
65 |
35 |
|
- |
|
- |
|
Total |
3,771 |
|
2,820 |
2,819 |
|
(5,397) |
|
(4,325) |
(4,010) |
Deferred tax assets are recognised to the extent that they are regarded as recoverable, that is to the extent that, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying temporary differences can be deducted.
The taxation regimes applicable across the Group often apply separate rules to trading and capital profits and losses. The distinction between temporary differences that arise from items of either a trading or capital nature may affect the recognition of deferred tax assets. Accordingly, for the 2016 half year results and financial position at 30 June 2016, the possible tax benefit of approximately £94 million (30 June 2015: £106 million; 31 December 2015: £98 million), which may arise from capital losses valued at approximately £0.5 billion (30 June 2015: £0.5 billion; 31 December 2015: £0.5 billion), is sufficiently uncertain that it has not been recognised. In addition, a potential deferred tax asset of £60 million (30 June 2015: £42 million; 31 December 2015: £52 million), which may arise from trading tax losses and other potential temporary differences totalling £0.3 billion (30 June 2015: £0.2 billion; 31 December 2015 £0.3 billion) is sufficiently uncertain that it has not been recognised. Of the deferred tax asset recognised for unused tax losses, £39 million will expire if not utilised within the next seven years, £1 million if not utilised within 20 years and the rest has no expiry date.
The table that follows provides a breakdown of the recognised deferred tax assets set out in the table above for the short-term temporary differences. The table also shows the period of estimated recoverability for each respective business unit. For these and each category of deferred tax asset recognised their recoverability against forecast taxable profits is not significantly impacted by any current proposed changes to future accounting standards.
|
Short-term temporary differences |
|
|
30 Jun 2016 £m |
Expected period of recoverability |
Asia insurance operations |
49 |
1 to 3 years |
US insurance operations |
3,353 |
With run-off of in-force book |
UK insurance operations |
136 |
1 to 10 years |
Other operations |
152 |
1 to 10 years |
Total |
3,690 |
|
Under IAS 12, 'Income Taxes', deferred tax is measured at the tax rates that are expected to apply to the period when the asset is realised or the liability settled, based on the tax rates (and laws) that have been enacted or are substantively enacted at the end of the reporting periods. For UK companies the UK corporation tax rate is currently 20 per cent, reducing to 19 per cent from 1 April 2017 and further to 18 per cent from 1 April 2020.
As part of the Finance Bill 2016, the UK government proposed a reduction in the UK corporation tax rate to 17 per cent effective 1 April 2020. As these changes have not been substantively enacted as at 30 June 2016 they have not been reflected in the balances at that date. The changes, once substantively enacted, are expected to have the effect of reducing the UK with-profits and shareholder-backed business element of the overall net deferred tax liabilities by £9 million.
C8 Defined benefit pension schemes
(a) IAS 19 financial positions
The Group operates a number of pension schemes. The largest defined benefit scheme is the Prudential Staff Pension Scheme (PSPS), which is the principal scheme in the UK. The Group also operates two smaller UK defined benefit schemes in respect of Scottish Amicable (SASPS) and M&G (M&GGPS). In addition, there are two small defined benefit schemes in Taiwan which have negligible deficits.
The Group asset/liability in respect of defined benefit pension schemes is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
|
2015 £m |
|
|
2015 £m |
||||||||||
|
|
|
|
30 Jun |
|
|
|
|
|
30 Jun |
|
|
|
|
|
31 Dec |
|
|
|
|
PSPS |
SASPS |
M&GGPS |
Other schemes |
Total |
|
PSPS |
SASPS |
M&GGPS |
Other schemes |
Total |
|
PSPS |
SASPS |
M&GGPS |
Other schemes |
Total |
Underlying economic surplus (deficit) |
1,270 |
(123) |
115 |
(1) |
1,261 |
|
915 |
(140) |
53 |
(1) |
827 |
|
969 |
(82) |
75 |
(1) |
961 |
|
Less: unrecognised surplus |
(1,100) |
- |
- |
- |
(1,100) |
|
(790) |
- |
- |
- |
(790) |
|
(800) |
- |
- |
- |
(800) |
|
Economic surplus (deficit) (including investment in Prudential insurance policies) |
170 |
(123) |
115 |
(1) |
161 |
|
125 |
(140) |
53 |
(1) |
37 |
|
169 |
(82) |
75 |
(1) |
161 |
|
Consolidation adjustment against policyholder liabilities for investment in Prudential insurance policies |
- |
- |
(81) |
- |
(81) |
|
- |
- |
(85) |
- |
(85) |
|
- |
- |
(77) |
- |
(77) |
|
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAC with-profits fund |
119 |
(49) |
- |
- |
70 |
|
88 |
(70) |
- |
- |
18 |
|
118 |
(33) |
- |
- |
85 |
|
Shareholder-backed operations |
51 |
(74) |
34 |
(1) |
10 |
|
37 |
(70) |
(32) |
(1) |
(66) |
|
51 |
(49) |
(2) |
(1) |
(1) |
IAS 19 pension asset (liability) on the Group statement of financial position* |
170 |
(123) |
34 |
(1) |
80 |
|
125 |
(140) |
(32) |
(1) |
(48) |
|
169 |
(82) |
(2) |
(1) |
84 |
* At 30 June 2016, the PSPS pension asset of £170 million (30 June 2015: £125 million; 31 December 2015: £169 million) and the other schemes' pension liabilities of £90 million (30 June 2015: £173 million; 31 December 2015: £85 million) are included within 'Other debtors' and 'Provisions' respectively in the consolidated statement of financial position.
(b) Estimated pension scheme surpluses and deficits (on an economic basis)
The underlying pension position on an economic basis reflects the assets (including investments in Prudential policies that are offset against liabilities to policyholders on consolidation in the Group financial statements) and the liabilities of the schemes. The IAS 19 basis excludes the investments in Prudential policies. In principle, on consolidation the investments are eliminated against policyholder liabilities of UK insurance operations, so that the formal IAS 19 position for the scheme in isolation excludes these items. This treatment applies to the M&GGPS investments. However, as a substantial portion of the Company's interest in the underlying surplus of PSPS is not recognised, the adjustment is not necessary for the PSPS investments.
Movements on the pension scheme deficit determined on the economic basis are as follows, with the effect of the application of IFRIC 14 being shown separately:
|
|
Half year 2016 £m |
||||
|
|
Surplus (deficit) in schemes at 1 Jan 2016 |
(Charge) credit to income statement |
Actuarial gains and losses in other comprehensive income |
Contributions paid |
Surplus (deficit) in schemes at 30 Jun 2016 |
All schemes |
|
|
|
|
|
|
Underlying position (without the effect of IFRIC 14) |
|
|
|
|
|
|
Surplus |
961 |
- |
277 |
23 |
1,261 |
|
Less: amount attributable to PAC with-profits fund |
(658) |
(6) |
(178) |
(9) |
(851) |
|
Shareholders' share: |
|
|
|
|
|
|
|
Gross of tax surplus (deficit) |
303 |
(6) |
99 |
14 |
410 |
|
Related tax |
(60) |
1 |
(17) |
(3) |
(79) |
Net of shareholders' tax |
243 |
(5) |
82 |
11 |
331 |
|
Application of IFRIC 14 for the derecognition of PSPS surplus |
|
|
|
|
|
|
Derecognition of surplus |
(800) |
(18) |
(282) |
- |
(1,100) |
|
Less: amount attributable to PAC with-profits fund |
573 |
12 |
195 |
1 |
781 |
|
Shareholders' share: |
|
|
|
|
|
|
|
Gross of tax |
(227) |
(6) |
(87) |
1 |
(319) |
|
Related tax |
45 |
1 |
15 |
- |
61 |
Net of shareholders' tax |
(182) |
(5) |
(72) |
1 |
(258) |
|
With the effect of IFRIC 14 |
|
|
|
|
|
|
Surplus (deficit) |
161 |
(18) |
(5) |
23 |
161 |
|
Less: amount attributable to PAC with-profits fund |
(85) |
6 |
17 |
(8) |
(70) |
|
Shareholders' share: |
|
|
|
|
|
|
|
Gross of tax surplus (deficit) |
76 |
(12) |
12 |
15 |
91 |
|
Related tax |
(15) |
2 |
(2) |
(3) |
(18) |
Net of shareholders' tax |
61 |
(10) |
10 |
12 |
73 |
C9 Share capital, share premium and own shares
|
30 Jun 2016 |
|
30 Jun 2015 |
|
31 Dec 2015 |
||||||
|
Number of ordinary shares |
Share capital |
Share premium |
|
Number of ordinary shares |
Share capital |
Share premium |
|
Number of ordinary shares |
Share capital |
Share premium |
|
|
£m |
£m |
|
|
£m |
£m |
|
|
£m |
£m |
Issued shares of 5p each fully paid: |
|
|
|
|
|
|
|
|
|
|
|
At 1 January |
2,572,454,958 |
128 |
1,915 |
|
2,567,779,950 |
128 |
1,908 |
|
2,567,779,950 |
128 |
1,908 |
Shares issued under share-based schemes |
6,579,190 |
- |
6 |
|
3,284,119 |
- |
2 |
|
4,675,008 |
- |
7 |
At end of period |
2,579,034,148 |
128 |
1,921 |
|
2,571,064,069 |
128 |
1,910 |
|
2,572,454,958 |
128 |
1,915 |
Amounts recorded in share capital represent the nominal value of the shares issued. The difference between the proceeds received on issue of shares, net of issue costs, and the nominal value of shares issued is credited to the share premium account.
At 30 June 2016, there were options outstanding under Save As You Earn schemes to subscribe for shares as follows:
|
|
|
|
|
|
Number of shares to subscribe for |
Share price range |
Exercisable by year |
|
|
|
from |
to |
|
30 June 2016 |
7,128,449 |
288p |
1,155p |
2021 |
30 June 2015 |
8,007,928 |
288p |
1,155p |
2020 |
31 December 2015 |
8,795,617 |
288p |
1,155p |
2021 |
Transactions by Prudential plc and its subsidiaries in Prudential plc shares
The Group buys and sells Prudential plc shares ('own shares') either in relation to its employee share schemes or via transactions undertaken by authorised investment funds that the Group is deemed to control. The cost of own shares of £185 million at 30 June 2016 (30 June 2015: £227 million; 31 December 2015: £219 million) is deducted from retained earnings. The Company has established trusts to facilitate the delivery of shares under employee incentive plans. At 30 June 2016, 11.2 million (30 June 2015: 10.8 million; 31 December 2015: 10.5 million) Prudential plc shares with a market value of £141 million (30 June 2015: £165 million; 31 December 2015: £161 million) were held in such trusts, all of which are for employee incentive plans. The maximum number of shares held during the period was 11.2 million which was in June 2016.
The Company purchased the following number of shares in respect of employee incentive plans:
|
|
|
|
Number of shares purchased (in millions) |
Cost £m |
Half year 2016 |
3.8 |
49.5 |
Half year 2015 |
5.1 |
86.3 |
Full year 2015 |
5.6 |
92.9 |
The Group has consolidated a number of authorised investment funds where it is deemed to control these funds under IFRS. Some of these funds hold shares in Prudential plc. The total number of shares held by these funds at 30 June 2016 was 4.8 million (30 June 2015: 6.8 million; 31 December 2015: 6.1 million) and the cost of acquiring these shares of £39 million (30 June 2015: £59 million; 31 December 2015: £54 million) is included in the cost of own shares. The market value of these shares as at 30 June 2016 was £61 million (30 June 2015: £105 million; 31 December 2015: £94 million). During 2016, these funds made a net disposal of 1,280,258 Prudential shares (30 June 2015: net disposal of 724,186; 31 December 2015: net disposal of 1,402,697) for a net decrease of £14.1 million to book cost (30 June 2015: net decrease of £8.0 million; 31 December 2015: net decrease of £13 million).
All share transactions were made on an exchange other than the Stock Exchange of Hong Kong.
Other than set out above the Group did not purchase, sell or redeem any Prudential plc listed securities during half year 2016 or 2015.
D Other notes
D1 Contingencies and related obligations
The Group is involved in various litigation and regulatory issues. While the outcome of such matters cannot be predicted with certainty, Prudential believes that the ultimate outcome of such litigation and regulatory issues will not have a material adverse effect on the Group's financial condition, results of operations or cash flows.
There have been no material changes to the Group's contingencies and related obligations in the six month period ended 30 June 2016.
D2 Post balance sheet events
First interim dividend
The 2016 first interim dividend approved by the Board of Directors after 30 June 2016 is as described in note B7.
D3 Related party transactions
There were no transactions with related parties during the six months ended 30 June 2016 which have had a material effect on the results or financial position of the Group.
The nature of the related party transactions of the Group has not changed from those described in the Group's consolidated financial statements for the year ended 31 December 2015.
Statement of directors' responsibilities
The directors (who are listed below) are responsible for preparing the Half Year Financial Report in accordance with applicable law and regulations.
Accordingly, the directors confirm that to the best of their knowledge:
- the condensed consolidated financial statements have been prepared in accordance with IAS 34, 'Interim Financial Reporting', as adopted by the European Union;
- the Half Year Financial Report includes a fair review of information required by:
(a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the six months ended 30 June 2016, and their impact on the condensed consolidated financial statements, and a description of the principal risks and uncertainties for the remaining six months of the year; and
(b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place during the six months ended 30 June 2016 and that have materially affected the financial position or the performance of the Group during the period and changes in the related party transactions described in the Group's consolidated financial statements for the year ended 31 December 2015.
Prudential plc Board of Directors:
Chairman Paul Manduca
Executive Directors Michael Wells Nicolaos Nicandrou ACA Penelope James ACA John Foley Anne Richards Barry Stowe Tony Wilkey
|
Independent Non-executive Directors The Hon. Philip Remnant CBE FCA Sir Howard Davies Ann Godbehere FCPA FCGA David Law ACA Kaikhushru Nargolwala FCA Anthony Nightingale CMG SBS JP Alice Schroeder Lord Turner
|
Independent review report to Prudential plc
Introduction
We have been engaged by the company to review the International Financial Reporting Standards (IFRS) basis financial information in the Half Year Financial Report for the six months ended 30 June 2016 which comprises the Condensed Consolidated Income Statement, the Condensed Consolidated Statement of Comprehensive Income, the Condensed Consolidated Statement of Changes in Equity, the Condensed Consolidated Statement of Financial Position, the Condensed Consolidated Statement of Cash Flows and the related explanatory notes.
We have also been engaged by the company to review the European Embedded Value (EEV) basis supplementary financial information for the six months ended 30 June 2016 which comprises the Post-tax Operating Profit Based on Longer-Term Investment Returns, the Post-tax Summarised Consolidated Income Statement, the Movement in Shareholders' Equity, the Summary Statement of Financial Position and the related explanatory notes and Total Insurance and Investment Products New Business information.
We have read the other information contained in the Half Year Financial Report and considered whether it contains any apparent misstatements or material inconsistencies with the IFRS basis financial information or the EEV basis supplementary financial information.
This report is made solely to the company in accordance with the terms of our engagement to assist the company in meeting the requirements of the Disclosure and Transparency Rules ("the DTR") of the UK's Financial Conduct Authority ("the UK FCA") and also to provide a review conclusion to the company on the EEV basis supplementary financial information. Our review of the IFRS basis financial information has been undertaken so that we might state to the company those matters we are required to state to it in this report and for no other purpose. Our review of the EEV basis supplementary financial information has been undertaken so that we might state to the company those matters we have been engaged to state in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company for our review work, for this report, or for the conclusions we have reached.
Directors' responsibilities
The Half Year Financial Report, including the IFRS basis financial information contained therein, is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the Half Year Financial Report in accordance with the DTR of the UK FCA. The directors have accepted responsibility for preparing the EEV basis supplementary financial information in accordance with the European Embedded Value Principles dated April 2016 by the European CFO Forum ('the EEV Principles') and for determining the methodology and assumptions used in the application of those principles.
The annual IFRS basis financial statements of the Group are prepared in accordance with IFRSs as adopted by the European Union ('EU'). The IFRS basis financial information included in this Half Year Financial Report has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the EU.
The EEV basis supplementary financial information has been prepared in accordance with the EEV Principles using the methodology and assumptions set out in the Notes to the EEV basis supplementary financial information. The EEV basis supplementary financial information should be read in conjunction with the IFRS basis financial information.
Our responsibility
Our responsibility is to express to the company a conclusion on the IFRS basis financial information in the Half Year Financial Report and the EEV basis supplementary financial information based on our reviews, as set out in our engagement letter with you dated 10 June 2016.
Scope of review
We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. A review of interim financial information and supplementary information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the IFRS basis financial information in the Half Year Financial Report for the six months ended 30 June 2016 is not prepared, in all material respects, in accordance with IAS 34 as adopted by the EU and the DTR of the UK FCA.
Based on our review, nothing has come to our attention that causes us to believe that the EEV basis supplementary financial information for the six months ended 30 June 2016 is not prepared, in all material respects, in accordance with the EEV Principles, using the methodology and assumptions set out in the Notes to the EEV basis supplementary financial information.
Rees Aronson
For and on behalf of KPMG LLP
Chartered Accountants
London
9 August 2016
Additional IFRS financial information*
I IFRS profit and loss information
I(a) Analysis of long-term insurance business pre-tax IFRS operating profit based on longer-term investment returns by driver
This schedule classifies the Group's pre-tax operating earnings from long-term insurance operations into the underlying drivers of those profits, using the following categories:
i Spread income represents the difference between net investment income (or premium income in the case of the UK annuities new business) and amounts credited to certain policyholder accounts. It excludes the operating investment returns on shareholder net assets, which has been separately disclosed as expected return on shareholder assets.
ii Fee income represents profits driven by net investment performance, being asset management fees that vary with the size of the underlying policyholder funds net of investment management expenses.
iii With-profits business represents the gross of tax shareholders' transfer from the with-profits fund for the period.
iv Insurance margin primarily represents profits derived from the insurance risks of mortality and morbidity.
v Margin on revenues primarily represents amounts deducted from premiums to cover acquisition costs and administration expenses.
vi Acquisition costs and administration expenses represent expenses incurred in the period attributable to shareholders. It excludes items such as restructuring costs and Solvency II costs which are not included in the segment profit for insurance as well as items that are more appropriately included in other source of earnings lines (eg investment expenses are netted against investment income as part of spread income or fee income as appropriate).
vii DAC adjustments comprises DAC amortisation for the period, excluding amounts related to short-term fluctuations in investment returns, net of costs deferred in respect of new business.
Analysis of pre-tax IFRS operating profit by source and margin analysis of Group long-term insurance business
The following analysis expresses certain of the Group's sources of operating profit as a margin of policyholder liabilities or other suitable driver. Details on the calculation of the Group's average policyholder liability balances are given in note (iv) at the end of this section.
|
|
Half year 2016 |
|||||
|
|
Asia |
US |
UK |
Total |
Average liability |
Margin bps |
|
|
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
note (iv) |
note(ii) |
Spread income |
82 |
379 |
96 |
557 |
80,819 |
138 |
|
Fee income |
86 |
878 |
29 |
993 |
131,389 |
151 |
|
With-profits |
24 |
- |
138 |
162 |
114,109 |
28 |
|
Insurance margin |
488 |
401 |
25 |
914 |
|
|
|
Margin on revenues |
904 |
- |
86 |
990 |
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
Acquisition costsnote (i) |
(613) |
(412) |
(42) |
(1,067) |
3,030 |
(35)% |
|
Administration expenses |
(388) |
(452) |
(58) |
(898) |
219,083 |
(82) |
|
DAC adjustmentsnote (v) |
59 |
83 |
(2) |
140 |
|
|
Expected return on shareholder assets |
40 |
11 |
61 |
112 |
|
|
|
|
|
682 |
888 |
333 |
1,903 |
|
|
Longevity reinsurance and other management actions to improve solvency |
- |
- |
140 |
140 |
|
|
|
Long-term business operating profit |
682 |
888 |
473 |
2,043 |
|
|
See notes at the end of this section.
|
|
Half year 2015 AER |
|||||
|
|
Asia |
US |
UK |
Total |
Average liability |
Margin bps |
|
|
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
note (iv) |
note (ii) |
Spread income |
65 |
372 |
137 |
574 |
72,890 |
157 |
|
Fee income |
86 |
832 |
33 |
951 |
125,581 |
151 |
|
With-profits |
21 |
- |
133 |
154 |
106,205 |
29 |
|
Insurance margin |
387 |
383 |
26 |
796 |
|
|
|
Margin on revenues |
832 |
- |
88 |
920 |
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
Acquisition costsnote (i) |
(573) |
(479) |
(43) |
(1,095) |
2,733 |
(40)% |
|
Administration expenses |
(355) |
(408) |
(66) |
(829) |
206,167 |
(80) |
|
DAC adjustmentsnote (v) |
78 |
114 |
- |
192 |
|
|
Expected return on shareholder assets |
33 |
20 |
67 |
120 |
|
|
|
|
|
574 |
834 |
375 |
1,783 |
|
|
Longevity reinsurance and other management actions to improve solvency |
- |
- |
61 |
61 |
|
|
|
Long-term business operating profit |
574 |
834 |
436 |
1,844 |
|
|
See notes at the end of this section.
* The additional financial information is not covered by the KPMG independent review opinion.
|
|
|
|
|
|
|
|
|
|
Half year 2015 CER note (iii) |
|||||
|
|
Asia |
US |
UK |
Total |
Average liability |
Margin bps |
|
|
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
note (v) |
|
note (iv) |
note (ii) |
Spread income |
66 |
400 |
137 |
603 |
75,983 |
159 |
|
Fee income |
87 |
884 |
33 |
1,004 |
133,147 |
151 |
|
With-profits |
21 |
- |
133 |
154 |
107,797 |
29 |
|
Insurance margin |
393 |
408 |
26 |
827 |
|
|
|
Margin on revenues |
845 |
- |
88 |
933 |
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
Acquisition costsnote (i) |
(582) |
(509) |
(43) |
(1,134) |
2,826 |
(40)% |
|
Administration expenses |
(359) |
(434) |
(66) |
(859) |
217,404 |
(79) |
|
DAC adjustmentsnote (v) |
79 |
121 |
- |
200 |
|
|
Expected return on shareholder assets |
34 |
17 |
67 |
118 |
|
|
|
|
|
584 |
887 |
375 |
1,846 |
|
|
Longevity reinsurance and other management actions to improve solvency |
- |
- |
61 |
61 |
|
|
|
Long-term business operating profit |
584 |
887 |
436 |
1,907 |
|
|
See notes at the end of this section.
Margin analysis of long-term insurance business - Asia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia |
|
|
|
|
|
|
|
Half year 2016 |
|
Half year 2015 AER |
|
Half year 2015 CER |
||||||
|
|
|
|
|
|
note (iii) |
||||||
|
|
|
Average |
|
|
|
Average |
|
|
|
Average |
|
|
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
Long-term business |
£m |
£m |
bps |
|
£m |
£m |
bps |
|
£m |
£m |
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spread income |
82 |
13,310 |
123 |
|
65 |
10,514 |
124 |
|
66 |
11,302 |
117 |
|
Fee income |
86 |
17,286 |
100 |
|
86 |
16,342 |
105 |
|
87 |
17,373 |
100 |
|
With-profits |
24 |
21,435 |
22 |
|
21 |
16,778 |
25 |
|
21 |
18,370 |
23 |
|
Insurance margin |
488 |
|
|
|
387 |
|
|
|
393 |
|
|
|
Margin on revenues |
904 |
|
|
|
832 |
|
|
|
845 |
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition costsnote (i) |
(613) |
1,655 |
(37)% |
|
(573) |
1,366 |
(42)% |
|
(582) |
1,404 |
(41)% |
|
Administration expenses |
(388) |
30,596 |
(254) |
|
(355) |
26,856 |
(264) |
|
(359) |
28,675 |
(250) |
|
DAC adjustmentsnote (v) |
59 |
|
|
|
78 |
|
|
|
79 |
|
|
Expected return on shareholder assets |
40 |
|
|
|
33 |
|
|
|
34 |
|
|
|
Operating profit |
682 |
|
|
|
574 |
|
|
|
584 |
|
|
See notes at the end of this section.
Analysis of Asia operating profit drivers
- Spread income has increased on a constant exchange rate basis by 24 per cent (AER: 26 per cent) to £82 million in half year 2016, predominantly reflecting the growth of the Asia non-linked policyholder liabilities.
- The half year 2016 fee income of £86 million is in line with the prior period.
- On a constant exchange rate basis, insurance margin has increased by 24 per cent to £488 million in half year 2016 (AER: 26 per cent), primarily reflecting the continued growth of the in-force book, which contains a relatively high proportion of risk-based products. Insurance margin includes non-recurring items of £42 million (half year 2015: £29 million at AER and CER)
- Margin on revenue has increased by £59 million on a constant exchange rate basis from £845 million in half year 2015 to £904 million in half year 2016, primarily reflecting higher regular premium income recognised in the period.
- Acquisition costs have increased by 5 per cent on a constant exchange rate basis (AER: 7 per cent) in half year 2016 to £613 million, compared to the 18 per cent increase in APE sales (AER 21 per cent), resulting in a decrease in the acquisition costs ratio. The analysis above uses shareholder acquisition costs as a proportion of total APE. If with-profits sales were excluded from the denominator the acquisition cost ratio would become 73 per cent (2015: 66 per cent at CER), the increase being the result of changes in country and product mix.
- Administration expenses have increased by 8 per cent at a constant exchange rate basis (AER: 9 per cent increase) in half year 2016 as the business continues to expand. On a constant exchange rate basis, the administration expense ratio has increased from 250 basis points in half year 2015 to 254 basis points in half year 2016, the result of changes in country and product mix.
Margin analysis of long-term insurance business - US
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US |
|
|
|
|
|
|
|
Half year 2016 |
|
Half year 2015 AER |
|
Half year 2015 CER |
||||||
|
|
|
|
|
|
|
|
|
|
|
note (iii) |
|
|
|
|
Average |
|
|
|
Average |
|
|
|
Average |
|
|
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
Long-term business |
£m |
£m |
bps |
|
£m |
£m |
bps |
|
£m |
£m |
bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Spread income |
379 |
34,886 |
217 |
|
372 |
30,515 |
244 |
|
400 |
32,820 |
244 |
|
Fee income |
878 |
92,608 |
190 |
|
832 |
86,267 |
193 |
|
884 |
92,802 |
191 |
|
Insurance margin |
401 |
|
|
|
383 |
|
|
|
408 |
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition costsnote (i) |
(412) |
782 |
(53)% |
|
(479) |
857 |
(56)% |
|
(509) |
912 |
(56)% |
|
Administration expenses |
(452) |
134,369 |
(67) |
|
(408) |
124,478 |
(66) |
|
(434) |
133,896 |
(65) |
|
DAC adjustments |
83 |
|
|
|
114 |
|
|
|
121 |
|
|
Expected return on shareholder assets |
11 |
|
|
|
20 |
|
|
|
17 |
|
|
|
Operating profit |
888 |
|
|
|
834 |
|
|
|
887 |
|
|
See notes at the end of this section.
Analysis of US operating profit drivers:
- Spread income has decreased by 5 per cent on a constant exchange rate basis (AER increased by 2 per cent) to £379 million in half year 2016. The reported spread margin decreased to 217 basis points from 244 basis points in half year 2015, primarily due to lower investment yields. Spread income benefited from swap transactions previously entered into to more closely match the asset and liability duration. Excluding this effect, the spread margin would have been 151 basis points (half year 2015 CER: 168 basis points and AER: 167 basis points).
- Fee income has decreased by 1 per cent on a constant exchange rate basis (AER increased by 6 per cent) to £878 million in half year 2016. Weak equity market performance in the first quarter curbed the growth of average separate account values in the first six months of 2016 and dampened overall fee income level. Fee income margin has remained broadly in line with the prior year at 190 basis points (half year 2015 CER: 191 basis points and AER: 193 basis points).
- Insurance margin represents operating profits from insurance risks, including variable annuity guarantees and other sundry items. Insurance margin of £401 million in half year 2016 was in line with last year on a constant exchange rate basis, with higher income from the variable annuity guarantees offset by a decline in the contribution from the closed books of term business acquired.
- Acquisition costs, which are commissions and expenses incurred to acquire new business, including those that are not deferrable, have decreased by 19 per cent at a constant exchange rate basis, largely due to the decline in sales in half year 2016.
- Administration expenses increased to £452 million in half year 2016, compared to £434 million for half year 2015 on a constant exchange rate basis (AER £408 million), primarily as a result of higher asset-based commissions. These are paid on policy anniversary dates and are treated as an administration expense in this analysis. Excluding these trail commissions, the resulting administration expense ratio would remain relatively flat at 36 basis points (half year 2015: 35 basis points at CER and 36 basis points at AER).
- DAC adjustments decreased to £83 million in half year 2016, compared to £121 million on a constant exchange rate basis (AER £114 million) in half year 2015, primarily due to a decline in DAC deferrals due to reduced sales in half year 2016, offset by lower amortisation.
Analysis of pre-tax operating profit before and after acquisition costs and DAC adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2016 £m |
|
Half year 2015 AER £m |
|
Half year 2015 CER £m |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
note (iii) |
|||
|
|
|
Acquisition costs |
|
|
|
Acquisition costs |
|
|
|
Acquisition costs |
|
|||
|
|
Other operating profits |
Incurred |
Deferred |
Total |
|
Other operating profits |
Incurred |
Deferred |
Total |
|
Other operating profits |
Incurred |
Deferred |
Total |
Total operating profit before acquisition costs and DAC adjustments |
1,217 |
|
|
1,217 |
|
1,199 |
|
|
1,199 |
|
1,275 |
|
|
1,275 |
|
Less new business strain |
|
(412) |
320 |
(92) |
|
|
(479) |
369 |
(110) |
|
|
(509) |
392 |
(117) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other DAC adjustments - amortisation of previously deferred acquisition costs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normal |
|
|
(266) |
(266) |
|
|
|
(275) |
(275) |
|
|
|
(292) |
(292) |
|
Deceleration |
|
|
29 |
29 |
|
|
|
20 |
20 |
|
|
|
21 |
21 |
Total |
1,217 |
(412) |
83 |
888 |
|
1,199 |
(479) |
114 |
834 |
|
1,275 |
(509) |
121 |
887 |
Analysis of operating profit based on longer-term investment returns for US operations by product
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m |
|
% |
||
|
|
Half year |
|
AER Half year |
CER Half year |
|
Half year 2016 vs half year 2015 AER |
Half year 2016 vs half year 2015 CER |
Spread businessnote (a) |
154 |
|
180 |
191 |
|
(14)% |
(19)% |
|
Fee businessnote (b) |
642 |
|
552 |
587 |
|
16% |
9% |
|
Life and other businessnote (c) |
92 |
|
102 |
109 |
|
(9)% |
(16)% |
|
Total insurance operations |
888 |
|
834 |
887 |
|
6% |
0% |
|
|
|
|
|
|
|
|
|
|
US asset management and broker-dealer |
(12) |
|
12 |
12 |
|
n/a |
n/a |
|
Total US operations |
876 |
|
846 |
899 |
|
4% |
(2)% |
The analysis of operating profit based on longer-term investment returns for US operations by product represents the net profit generated by each line of business after allocation of costs. Broadly:
a) Spread business is the net operating profit for fixed annuity, fixed indexed annuity and guaranteed investment contracts and largely comprises spread income less costs.
b) Fee business represents profits from variable annuity products. As well as fee income revenue for this product line includes spread income from investments directed to the general account and other variable annuity fees included in insurance margin.
c) Life and other business includes the profits from the REALIC business and other closed life books. Revenue allocated to this product line includes spread income and premiums and policy charges for life protection, which are included in insurance margin after claim costs. Insurance margin forms the vast majority of revenue.
Margin analysis of long-term insurance business - UK
|
|
UK |
||||||
|
|
Half year 2016
|
|
Half year 2015 note (v) |
||||
|
|
|
Average |
|
|
|
Average |
|
|
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
Long-term business |
£m |
£m |
bps |
|
£m |
£m |
bps |
|
|
|
|
|
|
|
|
|
|
Spread income |
96 |
32,623 |
59 |
|
137 |
31,861 |
86 |
|
Fee income |
29 |
21,495 |
27 |
|
33 |
22,972 |
29 |
|
With-profits |
138 |
92,674 |
30 |
|
133 |
89,427 |
30 |
|
Insurance margin |
25 |
|
|
|
26 |
|
|
|
Margin on revenues |
86 |
|
|
|
88 |
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
Acquisition costsnote (i) |
(42) |
593 |
(7)% |
|
(43) |
510 |
(8)% |
|
Administration expenses |
(58) |
54,118 |
(21) |
|
(66) |
54,833 |
(24) |
|
DAC adjustments |
(2) |
|
|
|
- |
|
|
Expected return on shareholders' assets |
61 |
|
|
|
67 |
|
|
|
|
|
333 |
|
|
|
375 |
|
|
Longevity reinsurance and other management actions to improve solvency |
140 |
|
|
|
61 |
|
|
|
Operating profit |
473 |
|
|
|
436 |
|
|
Analysis of UK operating profit drivers
- Spread income has decreased from £137 million in half year 2015 to £96 million in half year 2016 mainly due to lower annuity sales. Spread income has two components:
• A contribution from new annuity business which was lower at £27 million in half year 2016 compared to £66 million in half year 2015, as we withdrew our participation from this business. IFRS accounting (based on grandfathered GAAP) permits upfront recognition of a considerable proportion of the spread to be earned over the entire term of the new contracts.
• A contribution from in-force annuity and other business, which was broadly in line with last year at £69 million (2015: £71 million), equivalent to 42 basis points of average reserves (2015: 45 basis points).
- Fee income principally represents asset management fees from unit-linked business, including direct investment only business to group pension schemes, where liability flows are driven by a small number of large single mandate transactions and fee income mostly arise within our UK asset management business. Excluding these schemes, the fee margin on the remaining balance was 40 basis points (2015: 43 basis points).
- Margin on revenues represents premium charges for expenses of shareholder-backed business and other sundry net income. The half year 2016 margin is broadly consistent with half year 2015.
- Acquisition costs incurred were £42 million, equivalent to 7 per cent of total APE sales in half year 2016 (2015: 8 per cent). The ratio above expresses the percentage of shareholder acquisition costs as a percentage of total APE sales. It is therefore impacted by the level of with-profit sales in the year. The ratio is also distorted by bulk annuities transactions as acquisition costs are comparatively lower. Acquisition costs as a percentage of shareholder-backed new business sales, excluding the bulk annuities transactions, were 33 per cent in half year 2016 (2015: 37 per cent).
- Expected return on shareholders' assets includes the longer-term return on assets held to back capital and surplus.
- The contribution from longevity reinsurance and other management actions to improve solvency during half year 2016 was £140 million (2015: £61 million). Further explanation and analysis is provided in Additional IFRS Financial Information section I(d).
Notes
(i) The ratio for acquisition costs is calculated as a percentage of APE sales including with-profits sales. Acquisition costs include only those relating to shareholder-backed business.
(ii) Margin represents the operating return earned in the period as a proportion of the relevant class of policyholder liabilities excluding unallocated surplus. The margin is on an annualised basis in which half year profits are annualised by multiplying by two.
(iii) The half year 2015 comparative information has been presented at Actual Exchange Rates (AER) and Constant Exchange Rates (CER) so as to eliminate the impact of exchange translation. CER results are calculated by translating prior period results using the current period foreign exchange rates. All CER profit figures have been translated at current period average rates. For Asia CER average liability calculations the policyholder liabilities have been translated using current period opening and closing exchange rates. For the US CER average liability calculations the policyholder liabilities have been translated at the current period month end closing exchange rates. See also note A1.
(iv) For UK and Asia, opening and closing policyholder liabilities have been used to derive an average balance for the period, as a proxy for average balances throughout the period. The calculation of average liabilities for Jackson is generally derived from month end balances throughout the period as opposed to opening and closing balances only. In half year 2016, given the significant equity market fluctuations in certain months during the period, average liabilities for fee income in Jackson have been calculated using daily balances instead of month end balances in order to provide a more meaningful analysis of the fee income, which is charged on the daily account balance. The half year 2015 average liabilities for fee income in Jackson have been calculated based on average of month end balances. The alternative use of the daily balances to calculate the average would have resulted in no change to the margin on the CER basis. Average liabilities for spread income are based on the general account liabilities to which spread income attaches. Average liabilities used to calculate the administration expense margin exclude the REALIC liabilities reinsured to third parties prior to the acquisition by Jackson. Average liabilities are adjusted for business acquisitions and disposals in the period.
(v) The DAC adjustment contains £14 million in respect of joint ventures in half year 2016 (half year 2015: £16 million).
I(b) Asia operations - analysis of IFRS operating profit by territory
Operating profit based on longer-term investment returns for Asia operations are analysed below. The table below presents the half year 2015 results on both actual exchange rates (AER) and constant exchange rates (CER) bases so as to eliminate the impact of exchange translation.
|
2016 £m |
|
2015 £m |
|
% |
|
2015 £m |
||
|
Half year |
|
AER Half year |
CER Half year |
|
Half year 2016 vs half year 2015 AER |
Half year 2016 vs half year 2015 CER |
|
AER Full year |
Hong Kong |
96 |
|
69 |
73 |
|
39% |
32% |
|
150 |
Indonesia |
193 |
|
167 |
172 |
|
16% |
12% |
|
356 |
Malaysia |
71 |
|
61 |
58 |
|
16% |
22% |
|
120 |
Philippines |
17 |
|
14 |
14 |
|
21% |
21% |
|
32 |
Singapore |
111 |
|
105 |
109 |
|
6% |
2% |
|
204 |
Thailand |
39 |
|
39 |
39 |
|
0% |
0% |
|
70 |
Vietnam |
44 |
|
34 |
35 |
|
29% |
26% |
|
86 |
South-east Asia Operations inc. Hong Kong |
571 |
|
489 |
500 |
|
17% |
14% |
|
1,018 |
China |
20 |
|
12 |
12 |
|
67% |
67% |
|
32 |
India |
22 |
|
22 |
21 |
|
0% |
5% |
|
42 |
Korea |
15 |
|
19 |
18 |
|
(21)% |
(17)% |
|
38 |
Taiwan |
13 |
|
8 |
8 |
|
63% |
63% |
|
25 |
Other |
1 |
|
(3) |
(2) |
|
133% |
150% |
|
(4) |
Non-recurrent itemsnote (ii) |
42 |
|
29 |
29 |
|
45% |
45% |
|
62 |
Total insurance operationsnote (i) |
684 |
|
576 |
586 |
|
19% |
17% |
|
1,213 |
Development expenses |
(2) |
|
(2) |
(2) |
|
0% |
0% |
|
(4) |
Total long-term business operating profit |
682 |
|
574 |
584 |
|
19% |
17% |
|
1,209 |
Eastspring Investments |
61 |
|
58 |
60 |
|
5% |
2% |
|
115 |
Total Asia operations |
743 |
|
632 |
644 |
|
18% |
15% |
|
1,324 |
Notes
(i) Analysis of operating profit between new and in-force business
The result for insurance operations comprises amounts in respect of new business and business in-force as follows:
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m |
||
|
|
|
Half year |
|
AER Half year |
CER Half year |
AER Full year |
|
New business strain† |
(24) |
|
(33) |
(34) |
(4) |
|
|
Business in force |
666 |
|
580 |
591 |
1,155 |
|
|
Non-recurrent itemsnote (ii) |
42 |
|
29 |
29 |
62 |
|
|
Total |
684 |
|
576 |
586 |
1,213 |
† The IFRS new business strain corresponds to approximately 1 per cent of new business APE sales for half year 2016 (half year 2015: approximately 2 per cent; full year 2015: approximately 0.1 per cent).
The strain represents the pre-tax regulatory basis strain to net worth after IFRS adjustments; for deferral of acquisition costs and deferred income where appropriate.
(ii) Other non-recurrent items of £42 million in 2016 (half year 2015: £29 million; full year 2015: £62 million) represent a small number of items, including a gain from entering into a reinsurance contract in the period.
I(c) Analysis of asset management operating profit based on longer-term investment returns
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2016 £m |
||||
|
M&G |
Eastspring Investments |
Prudential Capital |
US |
Total |
|
note (ii) |
note (ii) |
|
|
|
Operating income before performance-related fees |
440 |
155 |
61 |
109 |
765 |
Performance-related fees |
9 |
1 |
- |
- |
10 |
Operating income(net of commission)note (i) |
449 |
156 |
61 |
109 |
775 |
Operating expensenote (i) |
(229) |
(87) |
(48) |
(121) |
(485) |
Share of associate's results |
5 |
- |
- |
- |
5 |
Group's share of tax on joint ventures' operating profit |
- |
(8) |
- |
- |
(8) |
Operating profit/(loss) based on longer-term investment returns |
225 |
61 |
13 |
(12) |
287 |
Average funds under management |
£243.2bn |
£102.2bn |
|
|
|
Margin based on operating income* |
36bps |
30bps |
|
|
|
Cost / income ratio** |
52% |
56% |
|
|
|
|
|
|
|
|
|
|
Half year 2015 £m |
||||
|
M&G |
Eastspring Investments |
Prudential Capital |
US |
Total |
|
note (ii) |
note (ii) |
|
|
|
Operating income before performance-related fees |
491 |
149 |
47 |
175 |
862 |
Performance-related fees |
1 |
2 |
- |
- |
3 |
Operating income(net of commission)note (i) |
492 |
151 |
47 |
175 |
865 |
Operating expensenote (i) |
(248) |
(86) |
(40) |
(163) |
(537) |
Share of associate's results |
7 |
- |
- |
- |
7 |
Group's share of tax on joint ventures' operating profit |
- |
(7) |
- |
- |
(7) |
Operating profit based on longer-term investment returns |
251 |
58 |
7 |
12 |
328 |
Average funds under management |
£260.1bn |
£81.6bn |
|
|
|
Margin based on operating income* |
38bps |
37bps |
|
|
|
Cost / income ratio** |
51% |
58% |
|
|
|
|
|
|
|
|
|
|
Full year 2015 £m |
||||
|
M&G |
Eastspring Investments |
Prudential Capital |
US |
Total |
|
note (ii) |
note (ii) |
|
|
|
Operating income before performance-related fees |
939 |
304 |
118 |
321 |
1,682 |
Performance-related fees |
22 |
3 |
- |
- |
25 |
Operating income(net of commission)note (i) |
961 |
307 |
118 |
321 |
1,707 |
Operating expensenote (i) |
(533) |
(176) |
(99) |
(310) |
(1,118) |
Share of associate's results |
14 |
- |
- |
- |
14 |
Group's share of tax on joint ventures' operating profit |
- |
(16) |
- |
- |
(16) |
Operating profit based on longer-term investment returns |
442 |
115 |
19 |
11 |
587 |
Average funds under management |
£252.5bn |
£85.1bn |
|
|
|
Margin based on operating income* |
37bps |
36bps |
|
|
|
Cost / income ratio** |
57% |
58% |
|
|
|
Notes
(i) Operating income and expense include the Group's share of contribution from joint ventures (but excludes any contribution from associates). In the income statement as shown in note B2 of the IFRS financial statements, the net post-tax income of the joint ventures and associates is shown as a single item.
(ii) M&G and Eastspring Investments can be further analysed as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M&G |
|
Eastspring Investments |
||||||||||||
Operating income before performance-related fees |
|
Operating income before performance-related fees |
||||||||||||
|
Retail |
Margin of FUM* |
Institu- tional† |
Margin of FUM* |
Total |
Margin of FUM* |
|
|
Retail |
Margin of FUM* |
Institu- tional† |
Margin of FUM* |
Total |
Margin of FUM* |
|
£m |
bps |
£m |
bps |
£m |
bps |
|
|
£m |
bps |
£m |
bps |
£m |
bps |
30 Jun 2016 |
247 |
87 |
193 |
21 |
440 |
36 |
|
30 Jun 2016 |
91 |
53 |
64 |
19 |
155 |
30 |
30 Jun 2015 |
309 |
86 |
182 |
19 |
491 |
38 |
|
30 Jun 2015 |
93 |
63 |
56 |
23 |
149 |
37 |
31 Dec 2015 |
582 |
87 |
357 |
19 |
939 |
37 |
|
31 Dec 2015 |
188 |
61 |
116 |
21 |
304 |
36 |
* Margin represents operating income before performance related fees as a proportion of the related funds under management (FUM). Half year figures have been annualised by multiplying by two. Monthly closing internal and external funds managed by the respective entity have been used to derive the average. Any funds held by the Group's insurance operations which are managed by third parties outside of the Prudential Group are excluded from these amounts.
** Cost/income ratio represents cost as a percentage of operating income before performance related fees.
† Institutional includes internal funds.
I(d) Contribution to UK life financial metrics from specific management actions undertaken to position the balance sheet more efficiently under the new Solvency II regime
In the first half of 2016 management actions were taken to improve the solvency of UK insurance operations and to mitigate market risks. These actions included extending the reinsurance of longevity risk to cover a further £1.5 billion of IFRS annuity liabilities. As at 30 June 2016 the total IFRS annuity liabilities subject to longevity reinsurance were £10.7 billion. Management actions also repositioned the fixed income asset portfolio to improve the trade-off between yield and credit risk and to increase the proportion of the annuity business that benefits from the matching adjustment under Solvency II.
During 2015, the longevity risk of £6.4 billion on a Pillar 1 basis was reinsured, of which £1.6 billion was carried out in the first half. Further, a number of other management actions were also taken to reposition the fixed income portfolio and improve matching adjustment efficiency.
The effect of these actions on the UK's long term IFRS operating profit, underlying free surplus generation and EEV operating profit is shown in the tables below.
|
|
|
|
|
|
|
|
IFRS operating profit of UK long-term business |
|
||
|
|
Half year 2016 |
Half year 2015 |
Full year 2015 |
|
Shareholder-backed annuity new business: |
|
|
|
|
|
|
Retail |
27 |
17 |
34 |
|
|
Bulks |
- |
49 |
89 |
|
|
|
27 |
66 |
123 |
|
In-force business: |
|
|
|
|
|
|
Longevity reinsurance transactions |
66 |
61 |
231 |
|
|
Impact of specific management actions to improve solvency |
74 |
- |
169 |
|
|
|
140 |
61 |
400 |
|
With-profits and other in-force |
306 |
309 |
644 |
|
|
Total Life IFRS operating profit |
473 |
436 |
1,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying free surplus generation of UK long-term business* |
|
||
|
|
Half year 2016 |
Half year 2015 |
Full year 2015 |
|
Expected in-force and return on net worth |
334 |
310 |
620 |
|
|
Longevity reinsurance transactions |
53 |
52 |
200 |
|
|
Impact of specific management actions to improve solvency |
137 |
- |
75 |
|
|
|
|
190 |
52 |
275 |
|
Changes in operating assumptions, experience variances and solvency II and other restructuring costs |
31 |
(10) |
(17) |
|
|
Underlying free surplus generated from in-force business |
555 |
352 |
878 |
|
|
New business strain: |
|
|
|
|
|
Shareholder-backed annuity |
(69) |
(39) |
(25) |
|
|
Other products |
13 |
(18) |
(40) |
|
|
|
|
(56) |
(57) |
(65) |
|
Total underlying free surplus generation |
499 |
295 |
813 |
|
|
|
|
|
|
|
|
|
|
EEV post-tax operating profit of UK long-term business* |
|
||
|
|
Half year 2016 |
Half year 2015 |
Full year 2015 |
|
Unwind of discount and other expected return |
205 |
245 |
488 |
|
|
Longevity reinsurance transactions |
(10) |
(46) |
(134) |
|
|
Impact of specific management actions to improve solvency |
41 |
- |
75 |
|
|
|
|
31 |
(46) |
(59) |
|
Changes in operating assumptions and experience variances |
23 |
57 |
116 |
|
|
Operating profit from in-force business |
259 |
256 |
545 |
|
|
New business profit: |
|
|
|
|
|
Shareholder-backed annuity |
17 |
89 |
148 |
|
|
Other products |
108 |
66 |
170 |
|
|
|
|
125 |
155 |
318 |
|
Total post-tax Life EEV operating profit |
384 |
411 |
863 |
|
* The half year 2016 results for UK insurance operations have been prepared on a basis that reflects the Solvency II regime effective from 1 January 2016. The half year 2015 and full year 2015 comparative results for UK insurance operations reflect the Solvency I basis being the regime applicable for those periods.
II Other information
II(a) Holding company cash flow*
|
|
|
2016 £m |
|
2015 £m |
|
|
|
|
Half year |
|
Half year |
Full year |
Net cash remitted by business units: |
|
|
|
|
||
UK life net remittances to the Group |
|
|
|
|
||
|
With-profits remittance |
215 |
|
201 |
201 |
|
|
Shareholder-backed business remittance |
- |
|
- |
100 |
|
|
|
|
215 |
|
201 |
301 |
|
Other UK paid to Group |
131 |
|
30 |
30 |
|
Total UK net remittances to the Group |
346 |
|
231 |
331 |
||
|
|
|
|
|
|
|
US remittances to the Group |
339 |
|
403 |
470 |
||
|
|
|
|
|
|
|
Asia net remittances to the Group |
|
|
|
|
||
|
Asia paid to the Group: |
|
|
|
|
|
|
|
Long-term business |
285 |
|
280 |
494 |
|
|
Other operations |
36 |
|
40 |
74 |
|
|
|
321 |
|
320 |
568 |
|
Group invested in Asia: |
|
|
|
|
|
|
|
Long-term business |
(9) |
|
(4) |
(5) |
|
|
Other operations (including funding of Regional Head Office costs) |
(54) |
|
(58) |
(96) |
|
|
|
(63) |
|
(62) |
(101) |
Total Asia net remittances to the Group |
258 |
|
258 |
467 |
||
|
|
|
|
|
|
|
M&G remittances to the Group |
150 |
|
151 |
302 |
||
Prudential Capital remittances to the Group |
25 |
|
25 |
55 |
||
Net remittances to the Group from Business Units** |
1,118 |
|
1,068 |
1,625 |
||
Net interest paid |
(157) |
|
(137) |
(290) |
||
Tax received |
67 |
|
72 |
145 |
||
Corporate activities |
(103) |
|
(93) |
(193) |
||
Solvency II costs |
(6) |
|
(10) |
(16) |
||
Total central outflows |
(199) |
|
(168) |
(354) |
||
Net operating holding company cash flow before dividend |
919 |
|
900 |
1,271 |
||
Dividend paid |
(935) |
|
(659) |
(974) |
||
Operating holding company cash flow after dividend |
(16) |
|
241 |
297 |
||
Non-operating net cash flow† |
382 |
|
380 |
376 |
||
Total holding company cash flow |
366 |
|
621 |
673 |
||
|
Cash and short-term investments at beginning of period |
2,173 |
|
1,480 |
1,480 |
|
|
Foreign exchange movements |
7 |
|
(7) |
20 |
|
Cash and short-term investments at end of period |
2,546 |
|
2,094 |
2,173 |
* The holding company cash flow differs from the IFRS cash flow statement, which includes all cash flows in the period including those relating to both policyholder and shareholder funds. The holding company cash flow is therefore a more meaningful indication of the Group's central liquidity.
** Net cash remittances comprise dividends and other transfers from business units that are reflective of emerging earnings and capital generation.
† Non-operating net cash flow is principally for corporate transactions for distribution rights and acquired subsidiaries, and issue or repayment of subordinated debt.
II(b) Funds under management
For our asset management businesses the level of funds managed on behalf of third parties, which are not therefore recorded on the balance sheet, is a driver of profitability. We therefore analyse the movement in the funds under management each period, focusing on those which are external to the Group and those held by the insurance businesses and included on the Group balance sheet. This is analysed below.
(a) Summary
|
|
2016 £bn |
|
2015 £bn |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Business area: |
|
|
|
|
|
|
Asia operations |
66.3 |
|
51.4 |
54.0 |
|
US operations |
156.5 |
|
126.9 |
134.6 |
|
UK operations |
180.9 |
|
169.6 |
168.4 |
Prudential Group funds under managementnote (i) |
403.7 |
|
347.9 |
357.0 |
|
External funds note (ii) |
158.6 |
|
157.0 |
151.6 |
|
Total funds under management |
562.3 |
|
504.9 |
508.6 |
Notes
(i) Prudential Group funds under management of £403.7 billion (30 June 2015: £347.9 billion; 31 December 2015: £357.0 billion) comprise:
|
|
2016 £bn |
|
2015 £bn |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Total investments per the consolidated statement of financial position |
398.2 |
|
343.1 |
352.0 |
|
Less: investments in joint ventures and associates accounted for using the equity method |
(1.1) |
|
(1.0) |
(1.0) |
|
Internally managed funds held in joint ventures |
6.2 |
|
5.4 |
5.6 |
|
Investment properties which are held for sale or occupied by the Group (included in other IFRS captions) |
0.4 |
|
0.4 |
0.4 |
|
Prudential Group funds under management |
403.7 |
|
347.9 |
357.0 |
(ii) External funds shown above as at 30 June 2016 of £158.6 billion (30 June 2015: £157.0 billion; 31 December 2015: £151.6 billion) comprise £169.8 billion (30 June 2015: £168.9 billion; 31 December 2015: £162.7 billion) of funds managed by M&G and Eastspring Investments as shown in note (b) below less £11.2 billion (30 June 2015: £11.9 billion; 31 December 2015: £11.1 billion) that are classified within Prudential Group's funds.
(b) Investment products - external funds under management
|
Half year 2016 £m |
|
Half year 2015 £m |
|
Full year 2015 £m |
||||||
|
Eastspring Investments |
M&G |
Group total |
|
Eastspring Investments |
M&G |
Group total |
|
Eastspring Investments |
M&G |
Group total |
|
note |
|
note |
|
note |
|
note |
|
note |
|
note |
At beginning of period |
36,287 |
126,405 |
162,692 |
|
30,133 |
137,047 |
167,180 |
|
30,133 |
137,047 |
167,180 |
Market gross inflows |
68,465 |
9,731 |
78,196 |
|
56,725 |
20,425 |
77,150 |
|
110,396 |
33,626 |
144,022 |
Redemptions |
(68,221) |
(16,697) |
(84,918) |
|
(51,555) |
(22,800) |
(74,355) |
|
(103,360) |
(40,634) |
(143,994) |
Market exchange translation and other movements |
3,618 |
10,217 |
13,835 |
|
212 |
(1,272) |
(1,060) |
|
(882) |
(3,634) |
(4,516) |
At end of period |
40,149 |
129,656 |
169,805 |
|
35,515 |
133,400 |
168,915 |
|
36,287 |
126,405 |
162,692 |
Note
The £169.8 billion (30 June 2015: £168.9 billion; 31 December 2015: £162.7 billion) investment products comprise £162.4 billion (30 June 2015: £163.5 billion; 31 December 2015: £156.7 billion) plus Asia Money Market Funds of £7.4 billion (30 June 2015: £5.4 billion; 31 December 2015: £6.0 billion).
(c) M&G and Eastspring Investments - total funds under management
|
Eastspring Investments |
|
M&G |
|
||||||
|
note |
|
|
|
|
|
|
|||
|
2016 £bn |
|
2015 £bn |
2015 £bn |
|
2016 £bn |
|
2015 £bn |
2015 £bn |
|
|
30 Jun |
|
30 Jun |
31 Dec |
|
30 Jun |
|
30 Jun |
31 Dec |
|
External funds under management |
40.1 |
|
35.5 |
36.3 |
|
129.7 |
|
133.4 |
126.4 |
|
Internal funds under management |
64.8 |
|
49.8 |
52.8 |
|
125.7 |
|
123.1 |
119.7 |
|
Total funds under management |
104.9 |
|
85.3 |
89.1 |
|
255.4 |
|
256.5 |
246.1 |
|
Note
The external funds under management for Eastspring Investments include Asia Money Market Funds at 30 June 2016 of £7.4 billion (30 June 2015: £5.4 billion; 31 December 2015: £6.0 billion).
II(c) Solvency II capital position at 30 June 2016
The estimated Group shareholder Solvency II surplus at 30 June 2016 was £9.1billion, before allowing for payment of the 2016 first interim dividend and after allowing for recalculation of transitional measures as at 30 June 2016.
|
|
|
|
|
30 Jun |
30 Jun |
31 Dec |
Estimated Group shareholder Solvency II capital position1 |
2016 £bn |
2015 £bn |
2015 £bn |
Own funds |
21.1 |
19.4 |
20.1 |
Solvency capital requirement |
12.0 |
10.2 |
10.4 |
Surplus |
9.1 |
9.2 |
9.7 |
Solvency ratio |
175% |
190% |
193% |
1 The Group shareholder capital position excludes the contribution to Own Funds and the Solvency Capital Requirement from ring fenced With-Profit Funds and staff pension schemes in surplus
In accordance with Solvency II requirements, these results allow for:
- Capital in Jackson in excess of 250 per cent of the US local Risk Based Capital requirement. As agreed with the Prudential Regulation Authority, this is incorporated in the result above as follows:
- Own funds: represents Jackson's local US Risk Based available capital less 100 per cent of the US Risk Based Capital requirement (Company Action Level);
- Solvency Capital Requirement: represents 150 per cent of Jackson's local US Risk Based Capital requirement (Company Action Level); and
- no diversification benefits are taken into account between Jackson and the rest of the Group.
- Matching adjustment for UK annuities, based on the calibrations published by the European Insurance and Occupational Pensions Authority; and
- UK transitional measures, which have been recalculated at the valuation date in line with our regulatory approvals.
The Group shareholder Solvency II capital position excludes:
- A portion of Solvency II surplus capital (£1.6 billion at 30 June 2016) relating to the Group's Asian life operations, including due to "contract boundaries";
- The contribution to Own Funds and the Solvency Capital Requirement from ring-fenced with-profits funds in surplus (representing £3.5 billion of surplus capital from UK with-profits funds at 30 June 2016) and from the shareholders' share of the estate of with-profits funds; and
- The contribution to Own Funds and the Solvency Capital Requirement from pension funds in surplus.
It also excludes unrealised gains on certain derivative instruments taken out to protect Jackson against declines in long-term interest rates. At Jackson's request, the Department of Insurance Financial Services renewed its approval to carry these instruments at book value in the local statutory returns for the period 31 December 2015 to 30 September 2016. At 30 June 2016, this approval had the effect of decreasing local statutory capital and surplus (and by extension Solvency II Own Funds and Solvency II surplus) by £0.7 billion, net of tax. This arrangement reflects an elective longstanding practice first put in place in 2009, which can be unwound at Jackson's discretion.
Analysis of movement in Group capital position
A summary of the estimated movement in Group Solvency II surplus from £9.7 billion at year end 2015 to £9.1 billion at half year 2016 is set out in the table below.
We previously reported our economic capital results at year end 2014 before there was certainty in the final outcome of Solvency II and before we received internal model approval. The Solvency II results for 30 June 2016 and 31 December 2015 reflect the output from our approved internal model under the final Solvency II rules. The movement from the previously reported economic capital basis solvency surplus at 31 December 2014 to the Solvency II surplus at 30 June 2015 and 31 December 2015 is included for comparison.
|
|
|
|
|
Analysis of movement in Group shareholder surplus |
Half year 2016 £bn |
Half year 2015 £bn |
Full year 2015 £bn |
|
|
Surplus |
Surplus |
Surplus |
|
Estimated Solvency II surplus at 1 January 2016 / economic capital surplus at 1 January 2015 |
9.7 |
9.7 |
9.7 |
|
|
|
|
|
|
|
Underlying operating experience |
1.0 |
0.8 |
2.0 |
|
Management actions |
0.2 |
- |
0.4 |
Operating experience |
1.2 |
0.8 |
2.4 |
|
|
|
|
|
|
Non-operating experience (including market movements) |
(2.4) |
0.5 |
(0.6) |
|
|
|
|
|
|
Other capital movements |
|
|
|
|
Subordinated debt issuance |
0.7 |
0.6 |
0.6 |
|
Foreign currency translation impacts |
0.9 |
(0.1) |
0.2 |
|
Dividends paid |
(0.9) |
(0.7) |
(1.0) |
|
|
|
|
|
|
Methodology and calibration changes |
|
|
|
|
Changes to Own Funds (net of transitionals) and SCR calibration strengthening |
(0.1) |
(0.2) |
(0.2) |
|
Effect of partial derecognition of Asia Solvency II surplus |
- |
(1.4) |
(1.4) |
|
|
|
|
|
|
Estimated Solvency II surplus at end period |
9.1 |
9.2 |
9.7 |
The estimated movement in Group Solvency II surplus in the first half of 2016 is driven by:
- Operating experience of £1.2 billion: generated by in-force business and new business written in 2016 and also the impact of one-off management optimisations implemented in the first half of 2016;
- Non-operating experience of (£2.4) billion: mainly arising from negative market experience during the first half of 2016, after allowing for the recalculation of UK transitional measures;
- Other capital movements: comprising a gain from foreign currency translation effects and the issuance of debt in the first half of 2016 offset by a reduction in surplus from payment of dividends.
The methodology and calibration changes in the first half of 2016 reduce the Group surplus by £0.1 billion, which relates to finalisation of the full-year 2015 regulatory templates in May 2016. In addition, the methodology and calibration changes arising from Solvency II in 2015 relate to:
- A £0.2 billion reduction in surplus due to an increase in the Solvency Capital Requirement from strengthening of internal model calibrations, mainly relating to longevity risk, operational risk, credit risk and correlations, and a corresponding increase in the risk margin, which is partially offset by UK transitionals; and
- A £1.4 billion reduction in surplus due to the negative impact of Solvency II rules for "contract boundaries" and a reduction in the capital surplus of the Group's Asian life operations, as agreed with the Prudential Regulation Authority.
Analysis of Group Solvency Capital Requirements
The split of the Group's estimated Solvency Capital Requirement by risk type including the capital requirements in respect of Jackson's risk exposures based on 150 per cent of US Risk Based Capital requirements (Company Action Level) but with no diversification between Jackson and the rest of the Group, is as follows:
|
|
|
|
|
|
|
|
30 Jun 2016 |
31 Dec 2015 |
||
|
|
% of undiversified |
% of diversified |
% of undiversified |
% of diversified |
Split of the Group's estimated Solvency Capital Requirements |
Solvency Capital Requirements |
Solvency Capital Requirements |
Solvency Capital Requirements |
Solvency Capital Requirements |
|
Market |
55% |
72% |
55% |
72% |
|
|
Equity |
11% |
16% |
11% |
16% |
|
Credit |
27% |
45% |
28% |
47% |
|
Yields (interest rates) |
13% |
8% |
13% |
6% |
|
Other |
4% |
3% |
3% |
3% |
Insurance |
28% |
20% |
27% |
20% |
|
|
Mortality/morbidity |
5% |
2% |
5% |
2% |
|
Lapse |
15% |
14% |
14% |
14% |
|
Longevity |
8% |
4% |
8% |
4% |
Operational/expense |
12% |
7% |
11% |
7% |
|
FX translation |
5% |
1% |
7% |
1% |
Reconciliation of IFRS equity to Group Solvency II Shareholder Own Funds
|
|
|
|
Reconciliation of IFRS equity to Group Solvency II Shareholder Own Funds |
30 Jun 2016 £bn |
30 Jun 2015 £bn |
31 Dec 2015 £bn |
IFRS shareholders' equity |
14.6 |
12.1 |
13.0 |
Restate US insurance entities from IFRS onto local US statutory basis |
(3.1) |
(1.8) |
(1.5) |
Remove DAC, goodwill & intangibles |
(3.9) |
(3.6) |
(3.7) |
Add subordinated-debt |
5.7 |
4.3 |
4.4 |
Impact of risk margin (net of transitionals) |
(3.3) |
(2.8) |
(2.5) |
Add value of shareholder-transfers |
3.1 |
3.4 |
3.1 |
Liability valuation differences |
9.7 |
9.0 |
8.6 |
Increase in value of net deferred tax liabilities (resulting from valuation differences above) |
(1.2) |
(1.1) |
(0.9) |
Other |
(0.5) |
(0.1) |
(0.4) |
Estimated Solvency II Shareholder Own Funds |
21.1 |
19.4 |
20.1 |
The key items of the reconciliation as at 30 June 2016 are:
- £3.1 billion represents the adjustment required to the Group's shareholders' funds in order to convert Jackson's contribution from an IFRS basis to the local statutory valuation basis. This item also reflects a derecognition of Own Funds of £0.8 billion, equivalent to the value of 100 per cent of Risk Based Capital requirements (Company Action Level), as agreed with the Prudential Regulation Authority;
- £3.9 billion due to the removal of DAC, goodwill and intangibles from the IFRS balance sheet;
- £5.7 billion due to the addition of subordinated debt which is treated as available capital under Solvency II but as a liability under IFRS;
- £3.3 billion due to the inclusion of a risk margin for UK and Asia non-hedgeable risks, net of transitionals, all of which are not applicable under IFRS;
- £3.1 billion due to the inclusion of the value of future shareholder transfers from with-profits business (excluding the shareholder's share of the with-profits estate, for which no credit is given under Solvency II), which is excluded from the determination of the Group's IFRS shareholders' funds;
- £9.7 billion due to differences in insurance valuation requirements between Solvency II and IFRS, with Solvency II Own Funds partially capturing the value of in-force business which is excluded from IFRS;
- £1.2 billion due to the impact on the valuation of deferred tax assets and liabilities resulting from the other valuation differences noted above; and
- £0.5 billion due to other items, including the impact of revaluing loans, borrowings and debt from IFRS to Solvency II.
Sensitivity analysis
The estimated sensitivity of the Group shareholder Solvency II capital position to significant changes in market conditions is as follows:
|
|
|
|
|
|
Impact of market sensitivities1 |
30 Jun 2016 |
31 Dec 2015 |
|||
|
Surplus £bn |
Ratio |
Surplus £bn |
Ratio |
|
Base position |
9.1 |
175% |
9.7 |
193% |
|
Impact of: |
|
|
|
|
|
|
20% instantaneous fall in equity markets |
(0.9) |
(6)% |
(1.0) |
(7)% |
|
40% fall in equity markets(1) |
(1.1) |
(7)% |
(1.8) |
(14)% |
|
50 basis points reduction in interest rates(2),(3) |
(0.8) |
(7)% |
(1.1) |
(14)% |
|
100 basis points increase in interest rates(3) |
2.4 |
27% |
1.1 |
17% |
|
100 basis points increase in credit spreads |
(1.4) |
(7)% |
(1.2) |
(6)% |
(1) where hedges are dynamic, rebalancing is allowed for by assuming an instantaneous 20 per cent fall followed by a further 20 per cent fall over a four-week period
(2) subject to a floor of zero
(3) allowing for further transitional recalculation after the interest rate stress
The Group's risk strategy is positioned to withstand significant deteriorations in market conditions and we continue to use market hedges to manage some of this exposure across the Group, where we believe the benefit of the protection outweighs the cost. The sensitivity analysis above allows for predetermined management actions and those taken to date, but does not reflect all possible management actions which could be taken in the future.
UK Solvency II capital position1, 2
On the same basis as above, the estimated UK shareholder Solvency II surplus at 30 June 2016 was £2.9 billion, after allowing for recalculation of transitional measures as at 30 June 2016. This relates to shareholder-backed business including future with-profits shareholder transfers, but excludes the shareholders' share of the estate in line with Solvency II requirements.
|
|
|
|
Estimated UK shareholder Solvency II capital position1 |
30 Jun 2016 £bn |
30 Jun 2015 £bn |
31 Dec 2015 £bn |
Own funds |
10.6 |
10.1 |
10.5 |
Solvency capital requirement |
7.7 |
6.7 |
7.2 |
Surplus |
2.9 |
3.4 |
3.3 |
Solvency ratio |
138% |
152% |
146% |
1 The UK shareholder capital position excludes the contribution to Own Funds and the Solvency Capital Requirement from ring fenced With-Profit Funds and staff pension schemes in surplus
While the surplus position of the UK with-profits funds remains strong on a Solvency II basis, it is ring-fenced from the shareholder balance sheet and is therefore excluded from both the Group and the UK shareholder Solvency II surplus results. The estimated UK with-profits funds Solvency II surplus at 30 June 2016 was £3.5 billion, after allowing for recalculation of transitional measures as at 30 June 2016.
|
|
|
|
Estimated UK with-profits Solvency II capital position |
30 Jun 2016 £bn |
30 Jun 2015 £bn |
31 Dec 2015 £bn |
Own funds |
8.2 |
7.2 |
7.6 |
Solvency capital requirement |
4.7 |
3.5 |
4.4 |
Surplus |
3.5 |
3.7 |
3.2 |
Solvency ratio |
176% |
210% |
175% |
Reconciliation of UK with-profits IFRS unallocated surplus to Solvency II Own Funds 2
|
|
|
|
|
Reconciliation of UK with-profits funds |
30 Jun 2016 £bn |
30 Jun 2015 £bn |
31 Dec 2015 £bn |
|
IFRS unallocated surplus of UK with-profits funds |
11.2 |
10.6 |
10.5 |
|
Adjustments from IFRS basis to Solvency II : |
|
|
|
|
|
Value of shareholder transfers |
(1.9) |
(2.3) |
(2.1) |
|
Risk margin (net of transitional) |
(0.7) |
(0.4) |
(0.7) |
|
Other valuation differences |
(0.4) |
(0.7) |
(0.1) |
Estimated Solvency II Own Funds |
8.2 |
7.2 |
7.6 |
A reconciliation from IFRS to Solvency I was previously disclosed in the Group IFRS financial statements at full year 2015. At 30 June 2016 the reconciling items from IFRS to Solvency II mainly reflect valuation differences relating to non-profit annuity liabilities within the with-profits funds.
Statement of independent review
The methodology, assumptions and overall result have been subject to examination by KPMG LLP.
Notes:
1 The UK shareholder capital position represents the consolidated capital position of the shareholder funds of Prudential Assurance Company Ltd and all its subsidiaries.
2 The UK with-profits capital position includes the Prudential Assurance Company with-profits sub-fund, the Scottish Amicable Insurance Fund and the Defined Charge Participating Sub-Fund.