We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksBUPF.L Regulatory News (BUPF)

  • There is currently no data for BUPF

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Bupa Finance Announces Half Year Results

4 Aug 2022 07:00

RNS Number : 8429U
BUPA Finance PLC
04 August 2022
 

Bupa Finance plc (Bupa Finance)

HALF YEAR STATEMENT FOR THE SIX MONTHS TO 30 JUNE 2022

 

KEY POINTS

· Revenue[1] of £6.7bn was up 4% (HY 2021: £6.4bn) at constant exchange rates (CER) with year-on-year financial growth in all our lines of business.

· Underlying profit[2] before taxation of £280m was up 22% at CER (HY 2021[3] £229m). Continued implementation of our 3x6 strategy has driven portfolio growth in health insurance, alongside good trading performance in health provision businesses. This was offset by the continued challenges from further waves of COVID-19 in Australia and New Zealand and the recruitment and retention of healthcare workers impacting our health provision businesses, notably UK Dental, and aged care businesses in UK and Australia. While achieving this positive growth year-on-year, we continue to invest in digitalisation and meeting our sustainability ambitions in line with our strategy.

· Statutory profit before taxation of £189m was down 35% at AER (HY 2021: £291m). This was driven by: non-underlying trading items, including a net monetary loss in Türkiye due to hyperinflation (£38m); continued market uncertainty from both the war in Ukraine and inflationary pressures, which lead to volatility and losses in our return-seeking assets (£41m); the accelerated amortisation of aged care bed licences in Australia following changes in government regulations which will become effective in 2024 (£17m); and the non-recurrence of a gain made upon the transfer of CS Healthcare customers in 2021 (£39m).

· Solvency II capital coverage ratio[4] remains strong at 181% (FY 2021: 179%) with leverage (excluding IFRS 16 liabilities) improving to 19.5% (HY 2021: 25.0%).

 

Performance review: "These results show positive progress across our business as we continue to deliver our 3x6 strategy which will position Bupa to satisfy major shifts in customer expectations and engagement with healthcare. We're pleased that our focus on driving transformation across digitalisation and customer service has led to strong organic growth."

 

Market performance (all at CER)

· Bupa Asia Pacific[5]: Revenue decreased by 3% to £2,691m largely due to the continued commitment to return savings from COVID-19 to our Australian Health Insurance customers, ongoing portfolio optimisation in our dental and aged care businesses as well as the impact of the pandemic across these underlying businesses. Underlying profit was £131m, a decrease of 5% reflecting localised lockdowns and staff availability in our Health Services business and increased costs and reduced occupancy in our aged care businesses due to the impacts of COVID-19.

· Europe and Latin America: Revenue grew by 11% to £2,138m, however underlying profit declined by 29% to £57m as customer growth across most businesses was more than offset by increased claims levels in our insurance businesses due to the reduced disruption from COVID-19 and ongoing challenges in Bupa Chile as a result of regulatory interventions and judicial decisions.

· Bupa Global and UK: Revenue was up 9% to £1,822m through an increase in customers across insurance and provision businesses, alongside improved occupancy rates in our UK aged care business. Underlying profit grew to £74m (HY 2021: £16m) as a result of the performance of the insurance businesses, with Bupa Global, our International Private Medical Insurance (IPMI) business, returning to profitability.

· Other businesses: Underlying profit of £30m is flat year-on-year driven by performance in our associate businesses as they continue to emerge from the pandemic.

 

Financial position

· Solvency II capital coverage ratio of 181% (FY 2021: 179%).

· Leverage is 26.7% (HY 2021: 32.1%) when including IFRS 16 leases as liabilities. Excluding these liabilities, the leverage ratio is 19.5% (HY 2021: 25.0%).

· Net cash generated from operating activities was £696m, up £217m on prior year (HY 2021: £479m) primarily due to higher revenue across the Market Units (MUs) and lower claims in Australia as a result of the continued disruption from COVID-19.

 

Operational highlights

· We launched a new sustainability strategy through which we will achieve our ambition to become a Net Zero business by 2040 across all emissions scopes.

· Through our business in Poland, LuxMed, we have been providing a substantial package of free healthcare support to thousands of Ukrainian refugees who have been forced to flee the war.

· We became the Official Healthcare Partner to ParalympicsGB, joining our existing partnerships with Paralympians in Spain, Poland and Chile.

 

Enquiries

 

Media

Duncan West (Corporate Affairs): duncan.west@bupa.com 

 

Investors

Gareth Evans (Treasury): ir@bupa.com

 

About Bupa Finance plc

Bupa Finance plc (the Company) is a company incorporated in England and Wales. The Condensed Consolidated Half Year Financial Statements comprise the financial results and position of the Company and its subsidiary companies (together referred to as the Group). The immediate and ultimate parent of the Company is The British United Provident Association Limited (the Parent), which is also the ultimate parent company of the Bupa Group (Bupa).

 

Bupa's purpose is helping people live longer, healthier, happier lives and making a better world.

 

We are an international healthcare company serving over 38 million[6] customers worldwide. With no shareholders, we reinvest profits into providing more and better healthcare for the benefit of current and future customers.

 

We directly employ around 85,000 people, principally in the UK, Australia, Spain, Chile, Poland, New Zealand, Hong Kong SAR, Türkiye, Brazil, Mexico, the US, Middle East and Ireland. We also have associate businesses in Saudi Arabia and India.

 

 

Disclaimer: Cautionary statement concerning forward-looking statements

This document may contain certain 'forward-looking statements'. Statements that are not historical facts, including statements about the beliefs and expectations of The British United Provident Association Limited (Bupa) and Bupa's directors or management, are forward-looking statements. In particular, but not exclusively, these may relate to Bupa's plans, current goals and expectations relating to future financial condition, performance and results.

 

By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend upon future circumstances that may or may not occur, many of which are beyond Bupa's control and all of which are solely based on Bupa's current beliefs and expectations about future events. These circumstances include, among others, global economic and business conditions, market-related risks such as fluctuations in interest rates and exchange rates, the policies and actions of governmental and regulatory authorities, the impact of competition, the timing, impact and other uncertainties of future mergers or combinations within relevant industries. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual future condition, results, performance or achievements of Bupa or its industry to be materially different to those expressed or implied by such forward-looking statements. Other than as required by law, Bupa expressly disclaims any obligations or undertakings to release publicly any updates or revisions to any forward-looking statements to reflect any change in the expectations of Bupa with regard thereto or any change in events, conditions or circumstances on which any such statement is based.

 

Forward-looking statements in this document are current only as of the date on which such statements are made.

Neither the content of Bupa's website nor the content of any other website accessible from hyperlinks on Bupa's website is incorporated into, or forms part of, this document.

 

Management review

 

These results demonstrate positive performance across the Group. We are seeing the benefits of our progress during the early stages of the roll-out of our 3x6 strategy. Our strategic focus on driving significant transformation around digitalisation and customer service improvements has led to strong organic growth in a number of our businesses. We have embedded our new values across Bupa and these are guiding our actions in how we support both our customers and employees through a cost of living crisis, and wider society during geopolitical instability. We also finalised our new global approach to Sustainability.

 

Under the new strategy, we have embedded a portfolio management approach. This enables a sharp focus on how each business unit is contributing to overall performance and aligns to our long term strategy, and how capital should be deployed. In health insurance, in particular, we have had continued customer growth in established businesses such as Sanitas Seguros in Spain and UK Insurance, as well as in businesses with long term potential growth such as Bupa Acıbadem Sigorta in Türkiye. We also achieved positive progress in businesses where performance has been challenged recently, such as Sanitas Mayores, our aged care business in Spain, where occupancy is improving, and in Bupa Global, our IPMI business, where management action is resulting in signs of recovery.

 

Outlook

We are continuing to navigate the impacts of COVID-19, both direct and indirect, across our markets, although these are generally reducing in most locations. The recruitment and retention of healthcare workers remains an ongoing sector-wide challenge in multiple markets - impacting our health provision businesses, notably UK Dental, and aged care businesses in UK and Australia.

 

Inflation continues to increase costs for our businesses and for our customers, although we are encouraged by recent customer growth across our markets as they see value from the healthcare services we provide. In Chile, ongoing political and judicial challenges, along with uncertainty regarding future premium rate rises set by the regulator, continue to affect our isapre insurance business and present us with an increasingly uncertain operating environment in the medium term. We are in detailed dialogue with government and relevant national authorities to push for reforms to ensure sector sustainability, although the political and social environment is complex and uncertain, with the outcome of the national referendum taking place in September 2022 giving heightened risk to local financial markets in the near term. 

 

Although we have challenges in some businesses, we're seeing continued strong demand for our products and services to meet changing customer needs, particularly digital access to healthcare. Through our 3x6 strategy, we are focused on expanding the availability of these services across all of our markets. We are encouraged by the positive overall performance across the Group and how our businesses are transforming while continuing to deliver for our customers.

 

FINANCIAL REVIEW

 

Summary

 

 

HY 2022

HY 2021 (AER)

% growth/ (decline)

HY 2021 (CER)

% growth/ (decline)

Revenue

£6.7bn

£6.5bn

3%

£6.4bn

4%

Underlying profit

£280m

£234m

20%

£229m

22%

Cash generated from operating activities

£696m

£479m

45%

n/a

n/a

Statutory Profit

£189m

£291m

(35%)

£286m

(34%)

Leverage (excl. IFRS 16)

19.5%

25.0%

5.5 ppts

n/a

n/a

Leverage (incl. IFRS 16)

26.7%

32.1%

5.4 ppts

n/a

n/a

Solvency

181%

179%[7]

2 ppts

n/a

n/a

 

Revenue (CER)

 

Revenue was up 4% as a result of portfolio growth, price rises in a majority of our health insurance markets to keep pace with global inflation, and increased activity in our health provision businesses.

 

Revenue in health insurance grew by 4%. Insurance customer growth was 8% (16% year-on-year growth when including our associate businesses), driven by strong new sales in the UK and continued growth in our Polish, Turkish and Brazilian businesses. This was partially offset by the announcement to return further cash to our Australian health insurance customers.

 

Our health provision businesses saw revenue growth of 4% reflecting higher customer numbers as the impacts of COVID-19 subsided and health facilities continued to remain open.

 

In our aged care businesses, revenue was up 5% as occupancy rates increased by 2% driven by UK Care Services and Sanitas Mayores. COVID-19 challenges remained in our Australian and New Zealand businesses as localised lockdowns and sector-wide staffing availability continued to impact occupancy levels.

 

Underlying profit (CER)

 

Group underlying profit increased by 22% to £280m (HY 2021: £229m at CER).

 

For our largest line of business, health insurance, underlying profit increased driven by continued portfolio growth. Price increases in a majority of markets were broadly offset by higher claims inflation. We saw reduced claims levels in Australian Health Insurance in the first quarter as localised lockdowns persisted, and we therefore still hold a deferred claims reserve of £231m (30 June 2021: £180m).

 

In Chile, we continue to see the impacts of regulatory interventions and judicial decisions on the isapre insurance sector which have caused underlying losses to continue to grow in our Chilean insurance business.

 

In the UK in 2021, we paid £125m to eligible health insurance customers in return of premium following the pledge we made in April 2020 to pass back any exceptional financial benefit ultimately arising from the temporary disruption to some medical treatments as a consequence of COVID-19. As at 30 June 2022, we continue to hold a return of premium provision of £60m. It represents the best estimate of exceptional financial benefits occurring from 23 March 2020 to 31 December 2021.

 

Profitability continued to grow in our health provision businesses, as restrictions in place reduced in 2022. However, we continue to see challenges in UK Dental driven by sector-wide pressures, including an ongoing shortage of dentists, particularly in NHS work, and of dental nurses. It is clear the pressures on the business mean poor returns will persist in the near term.

 

Underlying losses in aged care increased slightly year-on-year. Our Australian and New Zealand villages and aged care businesses continued to manage COVID-19 as the Omicron outbreak in early 2022 led to the majority of our 59 Australian care homes either putting in place lockdowns or other restrictions, alongside higher staffing costs to minimise sector wide staff shortages. These losses were offset by improved closing occupancy rates in Sanitas Mayores and UK Care Services.

 

Central expenses and net interest margin of £12m were lower (HY 2021: £36m at CER). This was driven by higher investment returns from increased interest rates, alongside reduced costs from the redemption of the £250m subordinated bond and maturity of a £350m senior bond in 2021.

 

Statutory profit

 

Statutory profit before taxation was £189m down 35% at AER (HY 2021: £291m), driven by non-underlying results. The non-underlying items totalled to a £91m loss in 2022, compared with £57m profit in 2021.

 

The key drivers for non-underlying items in 2022 include Türkiye being considered a hyperinflationary economy. As a consequence, the results and balances for the Group's Turkish operations have been adjusted for changes in the general purchasing power of the Turkish Lira (£38m) and this is recognised in 'realised and unrealised foreign exchange (losses)/gains'. Losses on our return seeking assets grew as the war in Ukraine and the impact of rising inflation continues to impact market volatility (£41m). Also included is the amortisation of intangible assets in Bupa Villages and Aged Care Australia following the government announcement to deregulate bed licences from 2024 (£17m) and restructuring costs (£10m).

 

 

2022

£m

2021

£m

Bupa Asia Pacific at CER

131

138

Europe and Latin America at CER

57

80

Bupa Global and UK at CER

74

16

Other businesses at CER

30

31

Underlying profit for reportable segments at CER

292

265

Central expenses and net interest margin at CER

(12)

(36)

Consolidated underlying profit before taxation at CER

280

229

Foreign exchange re-translation on 2021 results (CER/AER)

-

5

Consolidated underlying profit before taxation at AER

280

234

Impairment of intangible assets and goodwill arising on business combinations

-

(1)

Net (losses)/gains on disposal of businesses and transaction costs on business combinations

(2)

9

Net property revaluation gains

11

7

Realised and unrealised foreign exchange (losses)/gains

(32)

9

Amortisation of bed licences

(17)

-

Other non-underlying items

(10)

30

(Losses)/gains on return-seeking-assets, net of hedging

(41)

3

Total non-underlying items

(91)

57

Statutory profit before taxation at AER

189

291

 

Taxation

 

The Group's effective taxation rate for the period was 32% (HY 2021: 25%; FY 2021: 18%), which is higher than the current UK corporation taxation rate of 19%. This is mainly due to profits arising in jurisdictions with a higher rate of corporation taxation than the UK, irrecoverable overseas taxation on group dividend income and the impact of non-deductible IAS 29 adjustments applied as a result of hyperinflation in Türkiye.

 

Cash flow

 

Net cash generated from operating activities increased by £217m to £696m primarily due to higher revenue across the MUs and lower claims in Australia as a result of the continued disruption due to COVID-19 which has in turn driven the increase in cash used in investing activities by £541m to £737m.

 

Net cash used in financing activities decreased by £162m to £174m primarily due to the one-off repayment and buy-back of bonds in 2021 and reduction in the use of the Group's revolving credit facility in 2022.

 

Funding

 

We manage our funding prudently to ensure a strong platform for continued growth. This requires us to ensure we maintain good access to both senior and subordinated bond markets. A key element of our funding policy is to target an A-/A3 senior credit rating for the Company, the main issuer of Bupa's debt. Our senior ratings are currently A3 (negative) by Moody's and BBB+ (stable) by Fitch. There have been no changes to our ratings in 2022 apart from a one notch improvement to the Moody's rating of Bupa's Restricted Tier 1 bond in January, following a change to their methodology.

 

We continue to hold a good level of Group liquidity. At 30 June 2022, our £900m Revolving Credit Facility was drawn by £230m. Coverage of financial covenants within the facility remains strong. Liquidity is also managed by Bupa's local insurance entities to ensure they have sufficient stand-alone capacity to absorb future cashflow requirements.

 

We focus on managing our leverage in line with our credit rating objectives. Leverage excluding operating leases at 30 June 2022 was 19.5% (HY 2021: 25.0%) and was 26.7% (HY 2021: 32.1%) when IFRS 16 lease liabilities are taken into account.

 

Solvency

 

Our solvency coverage ratio of 181% remains strong and is above our target working range of 140-170%.

 

The Group holds capital to cover its Solvency Capital Requirement (SCR), calculated on a Standard Formula basis, considering all our risks, including those related to non-insurance businesses. As at 30 June 2022, the estimated SCR of £2.7bn was £0.2bn higher and Own Funds of £4.9bn was £0.4bn higher when compared to 31 December 2021.

 

Our surplus capital was estimated to be £2.2bn, compared to £2.0bn at 31 December 2021, representing a solvency coverage ratio of 181% (FY 2021: 179%). Our business continued to generate capital through our underlying profitability. This capital generation was partially offset by capital expenditure and debt financing activities.

 

We perform an analysis of the relative sensitivity of our estimated solvency coverage ratio to changes in market conditions and underwriting performance. Each sensitivity is an independent stress of a single risk and before any management actions. The selected sensitivities do not represent our expectations for future market and business conditions. A movement in values of properties that we own continues to be the most sensitive item, with a 10% decrease having a 11% percentage point reduction to the solvency coverage ratio.

 

Our capital position is resilient in the face of the individual risks, illustrating the strength of our balance sheet.

 

Risk Sensitivities

Solvency II coverage ratio

Solvency coverage ratio

181%

Property values -10%

170%

Sterling depreciates by 20%

173%

Loss ratio worsening by 2%

174%

Group Specific Parameter (GSP)[8] +0.2%

179%

Credit spreads +100bps (no credit transition)

180%

Interest rate -100bps

180%

Pension risk +10%

181%

Equity markets -20%

181%

 

We include a GSP in respect of the insurance risk parameter in the Standard Formula. We apply a premium recognition adjustment to the GSP loss ratio data to allow for the distorting impact of the COVID-19 pandemic. The PRA have confirmed its approval of this approach at the end of 2021.

 

MARKET UNIT PERFORMANCE

 

Bupa Asia Pacific[9]

 

Revenue

Underlying profit[10]

HY 2022

£2,691m

£131m

HY 2021 (AER)

£2,779m

£139m

% decline

(3%)

(6%)

 

 

 

HY 2021 (CER)

£2,787m

£138m

% decline

(3%)

(5%)

 

Revenue declined by 3% to £2,691m at CER. This was driven by our decisions to: return cash to Australian health insurance customers; defer health insurance premium increases; and from divestments as part of ongoing portfolio optimisation in our aged care and dental businesses. Underlying profit declined by 5% to £131m, driven by the continued challenge of COVID-19, impacting staff availability in Australian Health Services, and aged care in Australia and New Zealand, where sector-wide staff shortages and localised lockdowns reduced occupancy.

 

In Australian Health Insurance, revenue declined due to our ongoing commitment to return savings from COVID-19. In June, we announced a further return of cash to customers of £86m (AUD$155m), which will be paid from October 2022. We also announced the deferral of our 2022 premium increase until 1 November. Through our package of cash returns, premium deferrals, financial assistance and other customer support programmes, we have provided £355m (AUD$640m) of support to customers since the pandemic started. The combined operating ratio (COR) was 92%[11] (HY 2021: 93%). Since the beginning of 2022, we have seen a strong take up by new domestic retail customers of our FLEXtras product, which enables customers to select personalised services and limits. We maintained market share at 24.7% as at March 2022 and have held this position for three consecutive quarters[12].

 

Australian Health Services revenue declined due to localised lockdowns and staff availability driven by the pandemic, clinician vacancies and dental practice divestments as part of ongoing portfolio optimisation. This resulted in underlying profit declining. We continue to develop Blua, our digital healthcare platform, which we launched in December 2021.

 

Revenue in Australian Villages and Aged Care decreased driven by lower occupancy arising from the COVID-19 Omicron outbreak in early 2022. Underlying losses increased due to lower occupancy, increased pandemic-related staff costs and personal protective equipment costs. Closing occupancy was 83% (HY 2021: 88%). Changes in government regulations regarding the derecognition of bed licences effective in 2024, have led to accelerated amortisation and a loss of £17m for the first half of 2022 being recorded outside of underlying profit.

 

In New Zealand Villages and Aged Care, revenue was stable as strong village sales volumes offset reduced occupancy. Underlying losses increased from the continued impact of COVID-19 on occupancy and increased staffing costs. As part of continued portfolio optimisation, we opened a new retirement village in March, a care home in May and closed three other care homes. Closing occupancy was 85% (HY 2021: 88%).

 

In our Hong Kong SAR businesses, revenue was ahead despite the continued disruption from COVID-19. Underlying losses improved driven by operating cost reductions and the closure of one clinic. We opened three new medical and four dental centres. We are also making progress in expanding digital health services and over 200,000 users have now been connected to these services, including 100,000 new users in the first half of 2022.

 

Europe and Latin America

 

Revenue

Underlying profit

HY 2022

£2,138m

£57m

HY 2021 (AER)

£2,016m

£79m

% growth/(decline)

6%

(28%)

 

 

 

HY 2021 (CER)

£1,922m

£80m

% growth/(decline)

11%

(29%)

 

Revenue grew by 11% to £2,138m and underlying profit declined by 29% to £57m at CER. The impact of customer growth across most businesses was more than offset by increased claims levels in our insurance businesses resulting from the reduced disruption to services from COVID-19.

 

Sanitas Seguros, our health insurance business in Spain, delivered good revenue growth driven by increased customer volumes as we reached the milestone of two million customers in June 2022, with distribution agreements with bancassurance partners contributing to more than a third of sales. Underlying profit declined as a result of the normalisation of claims following COVID-19 and the COR for the half year was 91%[13] (HY 2021: 89%). We continued to expand digital services and in June, we reached an average of 66,000 video consultations per month.

 

Revenue and underlying profit in our Dental business in Spain increased compared to June 2021 driven by higher customer volumes as lockdown restrictions eased.

 

In our Hospitals and New Services business in Spain, revenue was down through the impact of divestments in the second half of 2021, while underlying profit was slightly ahead. We launched our new physiotherapy model, new clinical units (covering robotic surgery, rheumatology, obesity and breast cancer) and also announced a new hospital in Madrid, which is expected to open in 2025. 

 

In Sanitas Mayores, our aged care business in Spain, revenue and underlying performance improved through higher occupancy levels and as we improved operating efficiency. Closing occupancy rates increased to 91% (HY 2021: 80%).

 

In Chile, revenue improved, however, underlying losses increased as a result of higher claim volumes in our isapre insurance business. The whole sector is facing severe financial challenges marked by ongoing losses. This is as a result of a series of regulatory interventions and judicial decisions which mean that pricing actions are being challenged and delayed. These decisions include: successive scheduled sector price adjustments being blocked; mandated financing of parental medical leave; and continued judicial challenges towards the premium price base. We expect continued challenges and are engaging directly with the local regulator and other stakeholders to attempt to stabilise the position. If these risks to the isapre business materially deteriorate, there is a future risk of impairment to Bupa Chile. In our health provision business, we opened a new medical centre in Santiago and increased activity drove higher revenue and underlying profit.

 

In Poland, LuxMed revenue increased and underlying profit was up as a result of strong performance in health provision. We launched a special healthcare and work support programme for Ukrainian refugees forced to flee the war, which continues across our national network.

 

Bupa Acıbadem Sigorta, our health insurance business in Türkiye, delivered substantial revenue growth driven by organic growth in customers. Underlying losses increased as underlying claims volumes increased and as the country entered a period of hyperinflation. The economy is now a hyperinflationary environment, leading to a change in accounting treatment (IAS 29, see Financial Review for more detail) and a net monetary loss of £38m being recorded outside of underlying profit.

 

Care Plus in Brazil delivered significant revenue growth as a result of a substantial increase in customer numbers. Underlying profit decreased driven by higher claims and increased inflation. 

 

Bupa Mexico delivered good revenue due to pricing, portfolio mix and launch of new products in partnership with BBVA. Underlying profit remained flat to 2021. 

 

Bupa Global Latin America (BGLA) underlying profit improved as a result of entry into the domestic health insurance market in Ecuador and as pandemic related provisions were released.

 

Bupa Global and UK

 

Revenue

Underlying profit

 

HY 2022

£1,822m

£74m

 

HY 2021 (AER)

£1,660m

£16m

% growth

10%

363%

 

 

 

HY 2021 (CER)

£1,669m

£16m

% growth

9%

363%

 

We achieved good revenue growth of 9% to £1,822m driven mainly by an increase in UK Insurance customers, the continued return towards normal trading volumes in Health Services, and improved occupancy rates in UK Care Services. Underlying profit grew substantially as a result of the performance of the insurance businesses, with Bupa Global, our IPMI business, returning to profitability. 

 

UK Insurance delivered strong revenue growth, with a significant growth in customers of over 150,000 across private medical insurance, health trusts, dental and cash plan so far during 2022, and the impact of the return of premium in 2021. Underlying profit increased with volume growth and price increases offsetting claims returning towards normal levels. We launched new specialist centres for bowel cancer within the Bupa Cromwell Hospital and HCA Healthcare UK, giving customers faster access to diagnostics and treatment. We continued to expand our digital services with over 500,000 direct customers now registered on Bupa Touch and almost nine out of ten business customers registered for our Bupa Connect portal, offering online access to cover and benefits.  

 

In Bupa Global, revenue increased and profitability improved, driven by: increased customer volumes, strong retention, and pricing adjustments to reflect claims inflation. We have reorganised the business by creating three regional units: Middle East & Asia Pacific, Europe and UK & Africa. This supports our plans for long-term sustainable growth by responding to the distinct needs of our customers and our people in each region, with an increased focus on digital experience. 

 

The COR for Bupa Insurance Limited, the UK based insurance entity that underwrites both domestic and international insurance, improved to 93%[14] (HY 2021: 97%). 

 

UK Dental's underlying losses increased driven by sector-wide pressures, including an ongoing shortage of dentists, particularly for NHS work, and of dental nurses. Productivity has not yet returned to pre-COVID-19 levels, and the business was impacted by increased costs due to workforce supply constraints, rising energy prices, and growing consumer caution towards elective treatment as a result of cost-of-living pressures. While the long-term opportunity in UK Dental remains attractive, current industry pressures mean poor returns will persist in the near term. We launched our new digital B2C subscription product, Bupa Smile Plan, to help customers access oral care in our clinics. We have also continued the rollout of our cloud-based practice management system, with 60% of the network transitioned and 210,000 digital customer accounts created.

 

UK Care Services delivered strong revenue growth due to strong fee rates and growing occupancy. Underlying losses are primarily due to sector-wide staffing and inflation pressures, including rising energy costs. We are continuing to transform our business through digital innovation with the rollout of eCare, an electronic care planning system, across 10 Richmond Villages and 39 care homes. Closing occupancy was up to 85% (HY 2021: 82%).

 

In Health Services, revenue grew substantially and underlying losses reduced, driven by higher customer numbers in Clinics and the Cromwell Hospital and strong growth across all product and service lines. We opened three new health clinics and the Cromwell Hospital opened a new outpatient centre in London. 

 

Other businesses[15]

 

Revenue[16]

Underlying profit

HY 2022

£3m

£30m

HY 2021 (AER)

£2m

£29m

% growth

50%

3%

 

 

 

HY 2021 (CER)

£2m

£31m

% growth/(decline)

50%

(3%)

 

Underlying profit is broadly flat to 30 June 2021 driven by the performance of our associate businesses: Niva Bupa in India and Bupa Arabia in Saudi Arabia as both businesses continue to emerge from the impacts of COVID-19.

 

BUSINESS RISKS

 

We described our main risks in the Risk section of the Annual Report and Accounts 2021, which are available on www.bupa.com. In the period to 30 June 2022, while we are still seeing impacts from the COVID-19 pandemic in some of our markets, and we continue to take appropriate actions to address these challenges, the principal risks and themes previously identified at the 2021 year-end remain. With a new strategy and a refreshed purpose, we also continue to place significant emphasis on the risks associated with these.

 

While Bupa does not have businesses in either Ukraine or Russia, the global macro-economic risks and human consequences of the conflict are having an impact through inflation and other business constraints, and we will continue to monitor any potential impacts on Bupa's businesses. 

 

Strategic and financial risks and risks impacting our ability to deliver for our customers: 

The macroeconomic environment is challenging in most markets we operate in. In particular, in many markets we are seeing heightened inflationary pressures. Medical inflation continues to increase at a higher rate than income inflation and this is likely to be exacerbated by weakened economic environments.  

 

Heightened inflation is likely to impact our businesses in a variety of ways, including: increased costs, higher interest rates impacting households, reduced personal expenditure and affordability issues, changes in government funding levels and political instability. The potential impacts from inflation will be a key focus of our stress testing programme this year, assessing the impacts on both short-term profit and over the three year plan.

 

In many markets, we continue to see strategic challenges associated with workforce availability, which may impact our ability to deliver services. We also see other risks associated with the resilience of our own people, particularly as a result of the pandemic, including health, safety and wellbeing, and capacity.

 

Governmental and regulatory policy risks: 

Changes in governmental and regulatory policy has consistently been one of our top risks given the nature of our businesses and this remains true. The significant governmental and regulatory responses to the pandemic have shown that future legislation, regulations and government funding decisions could have a material impact on the Group, for example, the Australian government's decision to deregulate bed licences. The situation affecting our isapre insurance business in Chile is another example of crystallising government and regulatory risks. We continue to engage governments and regulators in the markets we operate in to understand and influence potential changes to ensure we are able to continue to deliver quality and value for our customers. Global supply chains continue to remain challenged, and we have heightened our supplier monitoring, management and communications to help minimise disruption.

 

Operational risks: 

Information Security and Privacy remain key risks for the Group. Our focus on information security, technology and operational resilience in recent years is supported by significant investment to uplift capability and capacity in this area across the Group. This investment has equipped us to effectively enhance digital and telehealth services and enabled our people to work remotely.

 

Social and environmental risks: 

Climate change remains one of the major risks we face as a society and is a key area of focus for us as Sustainability is a core pillar of our 3x6 strategy. We closely manage our environmental impacts and promote positive environmental practices. A key focus is our commitment to become a net zero business by 2040 across all our operations and throughout our value chain, underpinned by our 1.5 degree aligned science-based targets.

 

We have identified our key climate-related risks over the short, medium and long term. The principal risks we have identified are reputational and regulatory compliance risk (short term), acute and chronic physical risk impacting our property portfolio and aged care businesses (medium to long term), and transition risk impacts in the wider economy impacting affordability of our products and services (medium to long term). The link between planet and human health is clear and, therefore, there are also likely to be health impacts from climate change which will impact health insurance claims in the longer term (long term). We do not expect climate change to have a material impact on our fixed assets or investment and insurance risk exposures in the short term.

 

Our approach to risk management: 

We have a well-established process for identifying and managing all business risks, including all types of operational risk such as information security and privacy. Monitoring and managing our risks is key to ensuring that we achieve our strategic objectives in the long-term, meeting the evolving expectations of our customers, people, bondholders and regulators. Internal controls, particularly regarding customer conduct and information security and privacy, continue to be key areas of focus. 

 

BUPA AROUND THE WORLD

 

Bupa Asia Pacific  

 

· Bupa Health Insurance Australia, with 4m customers, is a leading health insurance provider in Australia and also offers health insurance for overseas workers and visitors.

· Bupa Health Services in Australia and New Zealand is a health provision business, comprising dental, optical, audiology, medical assessment services, and healthcare for the Australian Defence Force. 

· Bupa Villages and Aged Care Australia cares for around 5,100 residents across 59 homes. It also operates 1 retirement village in Australia. 

· Bupa Villages and Aged Care New Zealand cares for around 3,150 residents across 47 care homes. It also operates 38 retirement villages. 

· Bupa Hong Kong comprises a health insurance business, with more than 400,000 customers, and a Health Services business operating 91 medical centres providing healthcare services to around 480,000 customers. 

 

Europe and Latin America 

 

· Sanitas Seguros is the second largest health insurance provider in Spain, with more than 2m customers.

· Sanitas Dental provides dental services through 201 centres and third-party networks in Spain.  

· Sanitas Hospitales and New Services comprise four private hospitals, 30 private medical clinics and one public hospital under a public-private partnership model.  

· Sanitas Mayores cares for around 5,500 people in 43 care homes, operates six day-care centres and has professional home care services with digital medical support for seniors in Spain.  

· LuxMed is a leading private healthcare business in Poland, operating in health funding and provision through 14 hospitals and 267 private clinics.  

· Bupa Chile is a leading health insurer and health provision business. In insurance we serve more than 839,000 customers. In health provision we serve around 1.9m customers across four hospitals and 38 medical clinics. 

· Bupa Acıbadem Sigorta is Türkiye's second largest health insurer, with products for corporate and individual customers, and has over 1.2m customers.  

· Care Plus is a leading health insurance company in Brazil, with around 169,000 customers, concentrated in São Paulo.  

· Bupa Mexico is a health insurer offering international and local private medical insurance to individuals and corporates in Mexico, with more than 87,000 customers, and a health administrator company with more than 300,000 customers.  

· Bupa Global Latin America provides international health insurance, local health insurance, and travel insurance in Latin America to around 68,000 customers. It is headquartered in Miami and has operations in Guatemala, Panama, Dominican Republic, Ecuador and Bolivia as well as a provision business in Peru. 

 

Bupa Global and UK 

 

· Bupa UK Insurance is a leading health insurer, with 2.4m customers and 2.9m lives covered.  

· Bupa Global serves over 540,000 IPMI customers and administers medical assistance for individuals, small businesses and corporate customers.  

· Bupa Dental Care is a leading provider of private dentistry, providing dental services through over 480 centres across the UK and the Republic of Ireland.  

· Bupa Care Services cares for around 6,100 residents in 122 care homes and 10 Richmond care villages.  

· Bupa Health Services comprises 52 health clinics, and the Cromwell Hospital.

 

Other businesses

 

· We also have associate health insurance businesses in Saudi Arabia (Bupa Arabia) and India (Niva Bupa) and an interest in MyClinic in Saudi Arabia.

 

Bupa Finance plc

 

(Company Number 2779134)

 

Condensed Consolidated Half Year Financial Statements (unaudited)

 

Six months ended 30 June 2022

 

Bupa Finance plc

Condensed Consolidated Income Statement

for six months ended 30 June 2022 (unaudited)

 

 

For six months ended 30 June 2022

For six months ended 30 June 2021 restated¹

For year ended 31 December 2021

 

Note

£m

£m

£m

Revenues

 

 

 

 

Gross insurance premiums

 

4,780

4,633

9,227

Premiums ceded to reinsurers

 

(63)

(47)

(102)

Net insurance premiums earned

 

4,717

4,586

9,125

 

 

 

 

 

Care, health and other customer contract revenue

 

1,893

1,837

3,699

Other revenue

 

44

34

79

Total revenues

3

6,654

6,457

12,903

 

 

 

 

 

Claims and expenses

 

 

 

 

Insurance claims incurred

 

(3,766)

(3,685)

(7,294)

Reinsurers' share of claims incurred

 

42

35

79

Net insurance claims incurred

 

(3,724)

(3,650)

(7,215)

 

 

 

 

 

Share of post-taxation results of equity accounted investments

 

27

25

42

Impairment of goodwill and intangible assets

 

-

(3)

(27)

Other operating expenses¹

 

(2,651)

(2,542)

(5,123)

Other income and charges

4

(3)

46

49

Total claims and expenses

 

(6,351)

(6,124)

(12,274)

 

 

 

 

 

Profit before financial income and expense

 

303

333

629

 

 

 

 

 

Financial income and expense

 

 

 

 

Financial income

5

34

47

97

Financial expense¹

5

(82)

(88)

(185)

Net monetary loss

1.6

(61)

-

-

Net impairment loss on financial assets

 

(5)

(1)

(4)

Net financial expense

 

(114)

(42)

(92)

 

 

 

 

 

Profit before taxation expense

 

189

291

537

 

 

 

 

 

Taxation expense

6

(60)

(75)

(99)

 

 

 

 

 

Profit for the period

 

129

216

438

 

 

 

 

 

Attributable to:

 

 

 

 

Shareholder of Bupa Finance plc¹

 

128

215

435

Non-controlling interests

 

1

1

3

Profit for the period

 

129

216

438

 

1.

Refer to note 1.4 for details of the restatements.

 

 

Notes 1-20 form part of these Condensed Consolidated Financial Statements.

 

Bupa Finance plc

Condensed Consolidated Statement of Comprehensive Income

for six months ended 30 June 2022 (unaudited)

 

For six months ended 30 June 2022

For six months ended 30 June 2021 restated¹

For year ended 31 December 2021

 

£m

£m

£m

Profit for the period¹

129

216

438

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

Items that will not be reclassified to the Income Statement

 

 

 

Unrealised gain/(loss) on revaluation of property

11

(10)

(26)

Remeasurement gain on pension schemes

-

-

4

Taxation credit on income and expenses recognised directly in other comprehensive income

1

3

5

 

 

 

 

Items that may be reclassified subsequently to the Income Statement

 

 

 

Foreign exchange translation differences on goodwill

98

(73)

(126)

Other foreign exchange translation differences¹

285

(145)

(240)

Net (loss)/gain on hedge of net investment in overseas subsidiary companies

(61)

46

62

Share of other comprehensive income of equity accounted investments

(5)

7

6

Change in fair value of financial investments through other comprehensive income

(6)

2

(6)

Realised loss on disposal of financial investments at fair value through other comprehensive income

-

-

1

Change in cash flow hedge reserve

-

(21)

(21)

Release of foreign exchange translation reserve on closure of subsidiary

4

-

-

Taxation credit on income and expenses recognised directly in other comprehensive income

3

-

-

Total other comprehensive income/(expense)

330

(191)

(341)

Comprehensive income for the period

459

25

97

 

 

 

 

Attributable to:

 

 

 

Shareholder of Bupa Finance plc¹

458

25

97

Non-controlling interests

1

-

-

Comprehensive income for the period

459

25

97

 

1.

Refer to note 1.4 for details of the restatements.

 

 

Notes 1-20 form part of these Condensed Consolidated Financial Statements.

 

Bupa Finance plc

Condensed Consolidated Statement of Financial Position

as at 30 June 2022 (unaudited)

 

 

For six months ended 30 June 2022

For year ended 31 December 2021

For six months ended 30 June 2021 restated¹

 

Note

£m

£m

£m

Assets

 

 

 

 

Goodwill and intangible assets¹

7

3,606

3,493

3,612

Property, plant and equipment

8

3,832

3,793

3,869

Investment property

9

700

666

637

Equity accounted investments

 

985

905

869

Post-employment benefit net assets

10

2

1

1

Restricted assets

11

129

158

156

Financial investments

12

3,736

2,911

2,980

Derivative assets

 

25

41

42

Deferred taxation assets

 

167

89

52

Current taxation assets

 

16

15

10

Assets arising from insurance business

13

2,122

1,374

1,894

Inventories

 

91

93

111

Trade and other receivables

 

788

618

661

Cash and cash equivalents

14

1,553

1,739

1,596

Assets held for sale

15

22

38

148

Total assets

 

17,774

15,934

16,638

 

 

 

 

 

Liabilities

 

 

 

 

Subordinated liabilities

16

(997)

(997)

(1,248)

Other interest-bearing liabilities

16

(824)

(822)

(1,028)

Lease liabilities

 

(922)

(915)

(952)

Post-employment benefit net liabilities

10

(9)

(9)

(12)

Provisions arising from insurance contracts

17

(4,407)

(3,233)

(3,897)

Derivative liabilities

 

(113)

(35)

(12)

Provisions for liabilities and charges¹

 

(372)

(270)

(264)

Deferred taxation liabilities¹

 

(185)

(171)

(172)

Current taxation liabilities

 

(61)

(55)

(81)

Other liabilities arising from insurance business

 

(229)

(213)

(221)

Trade and other payables

 

(2,155)

(2,170)

(2,027)

Liabilities associated with assets held for sale

15

(1)

(4)

(53)

Total liabilities

 

(10,275)

(8,894)

(9,967)

 

 

 

 

 

Net assets

 

7,499

7,040

6,671

 

 

 

 

 

Equity

 

 

 

 

Share capital

 

200

200

200

Property revaluation reserve

 

677

655

679

Income and expenditure reserve¹

 

5,904

5,884

5,668

Foreign exchange translation reserve¹

 

404

(13)

107

Equity attributable to shareholder of Bupa Finance plc

 

7,185

6,726

6,654

Restricted Tier 1 notes

18

297

297

-

Non-controlling interests

 

17

17

17

Total equity

 

7,499

7,040

6,671

 

1.

Refer to note 1.4 for details of the restatements.

 

 

Notes 1-20 form part of these Condensed Consolidated Financial Statements.

 

Bupa Finance plc

Condensed Consolidated Statement of Cash Flows

for six months ended 30 June 2022 (unaudited)

 

 

For six months ended 30 June 2022

For six months ended 30 June 2021 restated¹

For year ended 31 December 2021

 

Note

£m

£m

£m

Operating activities

 

 

 

 

Profit before taxation expense¹

 

189

291

537

Adjustments for:

 

 

 

 

Net financial expense¹

 

53

42

92

Net monetary loss

 

61

-

-

Depreciation, amortisation and impairment¹

 

251

236

506

Other non-cash items

 

(38)

(78)

(128)

Changes in working capital and provisions:

 

 

 

 

Increase in provisions and other liabilities arising from insurance contracts

 

1,072

839

238

Increase in assets arising from insurance business

 

(695)

(577)

(73)

Funded pension scheme employer contributions

 

-

-

(1)

Increase in trade and other receivables, and other assets

 

(93)

(88)

(29)

(Decrease)/increase in trade and other payables, and other liabilities¹

 

(29)

(63)

21

Cash generated from operations

 

771

602

1,163

Income taxation paid

 

(104)

(116)

(215)

Decrease/(increase) in cash held in restricted assets

11

29

(7)

(9)

Net cash generated from operating activities

 

696

479

939

Cash flow from investing activities

 

 

 

 

Acquisition of subsidiary companies and businesses, net of cash acquired

 

(12)

2

(19)

Investment in equity accounted investments

 

(8)

(12)

(14)

Dividends received from associates

 

56

34

34

Disposal of subsidiary companies and other businesses, net of cash disposed of

 

(7)

9

104

Divestment of equity accounted investments

 

-

5

7

Purchase of intangible assets¹

7

(41)

(31)

(88)

Purchase of property, plant and equipment

 

(71)

(62)

(193)

Proceeds from sale of property, plant and equipment

 

6

2

18

Purchase of investment property

9

(12)

(23)

(37)

Disposal of investment property

9

1

-

-

Purchases of financial investments, excluding deposits with credit institutions¹

 

(908)

(522)

(1,070)

Proceeds from sale and maturities of financial investments, excluding deposits with credit institutions

 

471

273

750

Net (investments into)/withdrawals from deposits with credit institutions¹

 

(242)

104

231

Interest received

 

30

25

62

Net cash used in investing activities

 

(737)

(196)

(215)

Cash flow from financing activities

 

 

 

 

Proceeds from issue of Restricted Tier 1 notes

 

-

-

297

Payment of Restricted Tier 1 interest

18

(6)

-

-

Proceeds from issue of interest-bearing liabilities and drawdowns on other borrowings

 

106

330

391

Repayment of interest-bearing liabilities and other borrowings

 

(87)

(473)

(983)

Principal repayment of lease liabilities

 

(60)

(61)

(130)

Repayment of interest on lease liabilities

 

(22)

(24)

(47)

Interest paid

 

(48)

(45)

(83)

(Payments)/receipts on settlement of hedging instruments

 

(41)

(10)

8

Dividends paid

 

(15)

(52)

(52)

Dividends paid to non-controlling interests

 

(1)

(1)

(1)

Net cash used in financing activities

 

(174)

(336)

(600)

Net (decrease)/increase in cash and cash equivalents 

 

(215)

(53)

124

Cash and cash equivalents at beginning of period²

 

1,738

1,705

1,705

Effect of exchange rate changes

 

29

(54)

(91)

Cash and cash equivalents at end of period²

14

1,552

1,598

1,738

 

1.

Refer to note 1.4 for details of the restatements.

2.

Includes bank overdrafts of £1m (HY 2021: £1m; FY 2021: £1m) which are not considered as a component of cash and cash equivalents within note 14 and cash balances classified as held for sale of £nil (HY 2021: £3m; FY 2021: £nil).

 

 

Notes 1-20 form part of these Condensed Consolidated Financial Statements.

 

Bupa Finance plc

Condensed Consolidated Statement of Changes in Equity

for six months ended 30 June 2022 (unaudited)

 

 

Share Capital

Property revaluation reserve

Income and expenditure reserve¹

Foreign exchange translation reserve¹

Total attributable to shareholder of Bupa Finance plc

Restricted Tier 1 notes

Non-controlling interests

Total equity

For six months ended 30 June 2022

£m

£m

£m

£m

£m

£m

£m

£m

Balance as at 1 January 2022

200

655

5,884

(13)

6,726

297

17

7,040

Initial application of IAS 29¹

-

-

(84)

105

21

-

-

21

Balance as at 1 January 2022, as restated

200

655

5,800

92

6,747

297

17

7,061

 

 

 

 

 

 

 

 

 

Profit for the period

-

-

128

-

128

-

1

129

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

Unrealised gain on revaluation of property

-

11

-

-

11

-

-

11

Realised revaluation profit on disposal of property

-

(2)

2

-

-

-

-

-

Foreign exchange translation differences on goodwill

-

-

-

98

98

-

-

98

Other foreign exchange translation differences

-

12

4

269

285

-

-

285

Net loss on hedge of net investment in overseas subsidiary companies

-

-

-

(61)

(61)

-

-

(61)

Share of other comprehensive income of equity accounted investments

-

-

(5)

-

(5)

-

-

(5)

Change in fair value of financial investments through other comprehensive income

-

-

(6)

-

(6)

-

-

(6)

Release of foreign exchange translation reserve on closure of subsidiary

-

-

-

4

4

-

-

4

Taxation credit on income and expense recognised directly in other comprehensive income

-

1

1

2

4

-

-

4

Other comprehensive income/(expense) for the period, net of taxation

-

22

(4)

312

330

-

-

330

Total comprehensive income for the period

-

22

124

312

458

-

1

459

Payment of Restricted Tier 1 coupon, net of taxation

-

-

(5)

-

(5)

-

-

(5)

Dividends to equity holders of the company

-

-

(15)

-

(15)

-

-

(15)

Dividends paid to non-controlling interests

-

-

-

-

-

-

(1)

(1)

Balance as at 30 June 2022

200

677

5,904

404

7,185

297

17

7,499

 

1.

Refer to note 1.6 for details of the adjustments.

 

 

Notes 1-20 form part of these Condensed Consolidated Financial Statements.

 

Bupa Finance plc

Condensed Consolidated Statement of Changes in Equity continued

for six months ended 30 June 2022 (unaudited)

 

Share Capital

Property revaluation reserve

Income and expenditure reserve

Cash flow hedge reserve

Foreign exchange translation reserve

Total attributable to shareholder of Bupa Finance plc

Restricted Tier 1 notes

Non-controlling interests

Total equity

For year ended 31 December 2021

£m

£m

£m

£m

£m

£m

£m

£m

£m

Balance as at 1 January 2021

200

699

5,498

21

263

6,681

-

18

6,699

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

-

435

-

-

435

-

3

438

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

Unrealised loss on revaluation of property

-

(26)

-

-

-

(26)

-

-

(26)

Realised revaluation profit on disposal of property

-

(4)

4

-

-

-

-

-

-

Remeasurement gain on pension schemes

-

-

4

-

-

4

-

-

4

Foreign exchange translation differences on goodwill

-

-

-

-

(126)

(126)

-

-

(126)

Other foreign exchange translation differences

-

(20)

(6)

-

(211)

(237)

-

(3)

(240)

Net gain on hedge of net investment in overseas subsidiary companies

-

-

-

-

62

62

-

-

62

Share of other comprehensive income of equity accounted investments

-

-

6

-

-

6

-

-

6

Change in fair value of financial investments through other comprehensive income

-

-

(6)

-

-

(6)

-

-

(6)

Realised loss on disposal of financial investments at fair value through other comprehensive income

-

-

1

-

-

1

-

-

1

Change in cash flow hedge reserve

-

-

-

(21)

-

(21)

-

-

(21)

Taxation credit/(charge) on income and expense recognised directly in other comprehensive income

-

6

-

-

(1)

5

-

-

5

Other comprehensive (expense)/income for the year, net of taxation

-

(44)

3

(21)

(276)

(338)

-

(3)

(341)

Total comprehensive (expense)/income for the year

-

(44)

438

(21)

(276)

97

-

-

97

Issue of Restricted Tier 1 notes

-

-

-

-

-

-

297

-

297

Dividends to equity holders of the company

-

-

(52)

-

-

(52)

-

-

(52)

Dividends paid to non-controlling interests

-

-

-

-

-

-

-

(1)

(1)

Balance as at 31 December 2021

200

655

5,884

-

(13)

6,726

297

17

7,040

 

 

Notes 1-20 form part of these Condensed Consolidated Financial Statements.

 

 

 

Share Capital

Property revaluation reserve

Income and expenditure reserve¹

Cash flow hedge reserve

Foreign exchange translation reserve¹

Total attributable to shareholder of Bupa Finance plc

Non-controlling interests

Total equity

For six months ended 30 June 2021

£m

£m

£m

£m

£m

£m

£m

£m

Balance as at 1 January 2021

200

699

5,542

21

266

6,728

18

6,746

Opening balance adjustments¹

-

-

(44)

-

(3)

(47)

-

(47)

Balance as at 1 January 2021, as restated

200

699

5,498

21

263

6,681

18

6,699

 

 

 

 

 

 

 

 

 

Profit for the period¹

-

-

215

-

-

215

1

216

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

Unrealised loss on revaluation of property

-

(10)

-

-

-

(10)

-

(10)

Realised revaluation profit on disposal of property

-

(1)

1

-

-

-

-

-

Foreign exchange translation differences on goodwill

-

-

-

-

(73)

(73)

-

(73)

Other foreign exchange translation differences¹

-

(12)

(3)

-

(129)

(144)

(1)

(145)

Net gain on hedge of net investment in overseas subsidiary companies

-

-

-

-

46

46

-

46

Share of other comprehensive income of equity accounted investments

-

-

7

-

-

7

-

7

Change in fair value of financial investments through other comprehensive income

-

-

2

-

-

2

-

2

Change in cash flow hedge reserve

-

-

-

(21)

-

(21)

-

(21)

Taxation credit on income and expense recognised directly in other comprehensive income

-

3

-

-

-

3

-

3

Other comprehensive (expense)/income for the period, net of taxation

-

(20)

7

(21)

(156)

(190)

(1)

(191)

Total comprehensive (expense)/income for the period

-

(20)

222

(21)

(156)

25

-

25

Dividends to equity holders of the company

-

-

(52)

-

-

(52)

-

(52)

Dividends paid to non-controlling interests

-

-

-

-

-

-

(1)

(1)

Balance as at 30 June 2021

200

679

5,668

-

107

6,654

17

6,671

 

1.

Refer to note 1.4 for details of the restatements.

 

 

Notes 1-20 form part of these Condensed Consolidated Financial Statements.

 

Bupa Finance plc

Notes to the Condensed Consolidated Financial Statements

for six months ended 30 June 2022 (unaudited)

 

1 Basis of preparation

 

1.1 Basis of preparation

 

Bupa Finance plc (the 'Company'), a company incorporated in England and Wales, together with its subsidiaries (collectively the 'Group') is an international healthcare business, providing health insurance, treatment in clinics, dental centres and hospitals, and operating care homes. The immediate and ultimate parent of the Company is The British United Provident Association Limited (the 'Parent' or 'Bupa' and together with its subsidiaries, the 'Bupa Group').

 

The Condensed Consolidated Half Year Financial Statements of the Company as at and for the six months ended 30 June 2022 comprise those of the Company and its subsidiary companies.

 

The interim financial statements have been prepared in accordance with UK-adopted International Accounting Standard 34 Interim Financial Reporting and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority. The interim financial statements should be read in conjunction with the annual financial statements for the year ended 31 December 2021, which have been prepared in accordance with UK-adopted international accounting standards, in conformity with the requirements of the Companies Act 2006. The interim financial statements have been prepared on the basis of the accounting policies set out in the annual financial statements for the year ended 31 December 2021 and in accordance with the accounting policy for IAS 29 Financial Reporting in Hyperinflationary Economies described in note 1.6.

 

The interim financial statements were approved by the Board of Directors of Bupa Finance plc on 3 August 2022.

 

The financial information contained in these interim financial statements does not constitute statutory accounts of Bupa Finance plc within the meaning of Section 435 of the Companies Act 2006. The comparative figures for the financial year ended 31 December 2021 are not the Company's statutory accounts for the financial year. Those accounts have been reported on by the Company's auditor and delivered to the Registrar of Companies. The report of the auditor was (i) unqualified, (ii) did not include a reference to any matters to which the auditor 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.

 

1.2 Going concern

 

Following a detailed assessment of the Group's going concern status based on its current position and forecast results, the Directors have concluded that the Group has adequate resources to operate for at least the next 12 months from the approval of these financial statements. This assessment considered forecast and reasonably possible adverse changes to the Group's regulatory solvency, liquidity, access to funding and trading profitability over the next 12 months.

 

The assessment identified the risks and uncertainties most likely to impact the Group and considered the impact to the Group's businesses under a number of reasonably plausible severe scenarios, such as those reflecting potential economic impacts of the COVID-19 pandemic and those including prolonged levels of heightened inflation. Under such scenarios, significant short-term reductions in planned profitability may arise, however, in the absence of a highly material and improbable stress event, the Group would still remain within its risk appetites for liquidity and regulatory solvency. The Group has access to a £900m revolving credit facility (RCF) as described in note 16. The Group expects to remain compliant with the RCF's covenants under stressed scenarios and may further draw down on the RCF in order to meet liquidity needs. Additional management actions would allow downside impacts to be further mitigated by reducing expenditure, obtaining additional funding or divesting investments or businesses.

 

Details of the Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Half Year 2022 Results Announcement. The financial position of the Group, its cash flows, liquidity position and borrowing facilities are also described in the Financial Review of the Half Year 2022 Results Announcement.

 

1.3 Accounting estimates and judgements

 

The preparation of financial statements requires the use of certain accounting estimates and assumptions that affect the reported assets, liabilities, income and expenses. It also requires management to exercise judgement in applying the Group's accounting policies.

 

The areas involving a higher degree of judgement or complexity, or where assumptions are significant to the Condensed Consolidated Financial Statements, are set out below and in more detail in the related notes.

Area

Details

Note

Goodwill and intangible assets

 

Goodwill and intangible assets are recognised on acquired businesses based on fair values at the date of acquisition. Goodwill and intangible assets with indefinite lives are tested for impairment on an annual basis, or when there are indicators of impairment. Other intangible assets are tested for impairment when there are indicators of impairment.

 

As at 30 June 2022, all CGUs and intangible assets were reviewed for indicators of impairment. Impairment indicators were identified for Bupa Dental Care UK and Bupa Care Services and a full impairment test has been performed, the results of which are included in note 7.

 

Sources of estimation uncertainty

Impairment tests include a number of sources of estimation uncertainty as the key assumptions used when modelling the recoverable amount include estimating the discount rate, terminal growth rate and the forecast cash flows. Estimation uncertainties within these cash flows vary by CGU. For Bupa Dental Care UK, these specifically include available clinician hours, fee rates and operating expenses and for Bupa Care Services these include occupancy rates, fee rates, staff and agency costs and operating expenses.

 

Key estimation uncertainty in the period has been driven by increases in inflation across Bupa's key markets. This has primarily impacted the determination of appropriate discount rates in light of associated market volatility. In addition there is increased uncertainty in the underlying cash flow forecasts driven by this economic uncertainty.

 

Accounting judgements

Judgement has been applied to determine whether there is an indication of impairment to intangible assets and goodwill. In making this judgement, the Group has considered current trading and future plans associated with each of the assets in order to assess whether a full impairment test is required.

7

Property valuations

The Group has a significant portfolio of care home, hospital and office properties. These are subject to periodic and at least triennial valuations performed by external independent valuers, with directors' valuations performed in intervening years.

 

Sources of estimation uncertainty

Significant assumptions for freehold properties are normalised earnings, average occupancy and capitalisation rates, whereas for investment property key assumptions are discount and capital growth rates.

 

Accounting judgements

In valuing care home property, a judgement is made on the highest and best use of the property. In the majority of cases this leads to the property being valued as part of a group of assets making up a going-concern business using market-based assumptions. The business is valued on a fair maintainable trade basis with the fair value thus calculated being allocated to plant and equipment and bed licences where applicable at net book value (as a proxy for fair value), with the residual value being allocated to property.

8,9

Claims provisioning

Estimates included in the provisions arising from insurance contracts include expected claims payments and expenses required to settle existing insurance contract obligations.

 

A deferred claims provision continues to be held within the outstanding claims provision in respect of the health insurance business in Australia, where the Australian prudential regulator (APRA) has mandated the need to provide for the rebound of claims following the ongoing COVID-19 disruption, triggering a constructive obligation for the Group to pay claims in relation to the disrupted business. The estimated cost of claims expected to rebound after the reporting date has been calculated as a proportion (the deferral factor) of the observed shortfall in incurred claims, compared with pre-COVID-19 expectations. This has been recognised on a best estimate basis, together with an allowance for claims handling costs and an additional risk margin.

 

Sources of estimation uncertainty

The key assumptions used in the calculation of the outstanding claims provision include claims development, margin of prudence, claims costs inflation, medical trends and seasonality. In respect of the deferred claims provision, significant assumptions include forecasting the insurance claims that remain deferred at the reporting date following periods of significant COVID-19 disruption and the percentage of those claims which are likely to rebound in future.

17

Unearned premium provisioning

The unearned premium provision includes a return of premium provision in respect of the UK Private Medical Insurance (PMI) business. In April 2020, Bupa Insurance Limited made a commitment to pass back to customers any exceptional financial benefits experienced by the UK PMI business that ultimately arise as a result of COVID-19. The provision has been calculated based on estimating the ultimate net reduction in claims costs attributable to COVID-19, adjusted to take into account incremental costs and profit impacts attributable to COVID-19, and deducting the estimated costs of deferred claims expected to rebound and COVID-19 related claims inflation.

 

Sources of estimation uncertainty

Significant assumptions for the return of premium provision include forecasting the insurance claims that remain deferred at the reporting date following COVID-19 disruption, including the timing and amount of claims that are expected to rebound and in calculating the exceptional financial benefits that are expected to be experienced by the business, including the identification of incremental costs and profit impacts attributable to COVID-19.

17

 

1.4 Restatements

 

Following the changes to published 30 June 2021 figures detailed in (a) to (d) below, the Group has consistently applied its accounting policies to all periods presented in these Condensed Consolidated Financial Statements.

 

Full details of the impact of the below restatements to opening balances as at 1 January 2021 were shown in the 2021 Group Annual Report and Accounts.

30 June 2021

As published

Restatements

As restated

 

£m

£m

£m

Total claims and expenses

(6,121)

(3)

(6,124)

Net financial expense

(41)

(1)

(42)

Total impact on profit for the period

 

(4)

 

 

 

 

 

Goodwill and intangible assets

3,626

(14)

3,612

Provisions for liabilities and charges

(210)

(54)

(264)

Deferred taxation liabilities

(190)

18

(172)

Total impact on net assets

 

(50)

 

 

 

 

 

Income and expenditure reserve

5,716

(48)

5,668

Foreign exchange translation reserve

109

(2)

107

Total impact on equity

 

(50)

 

 

(a) Underpayment of employee entitlements

During the second half of the 2021 financial year, the Group was able to quantify historical underpayments of employee entitlements affecting some current and former employees, following an extensive proactive pay compliance review carried out in Australia and New Zealand. Comparative periods have been restated for the error resulting in the impacts shown in the table below.

 

 

30 June 2021

 

£m

Opening income and expenditure reserve

(33)

 

 

Other operating expenses

(3)

Financial expense (note 5)

(1)

Total impact on profit for the period

(4)

 

 

Closing income and expenditure reserve

(37)

 

 

Opening foreign exchange translation reserve

(3)

Foreign exchange movement in the period

1

Closing foreign exchange translation reserve

(2)

 

 

Total impact on equity

(39)

 

 

30 June 2021

 

£m

Provisions for liabilities and charges

(54)

Deferred taxation liabilities

15

Total impact on net assets

(39)

 

As at 30 June 2022, the Group is holding a provision of £57m (FY 2021: £62m) in respect of future remediation payments. Remediation payments are expected to be completed by the end of 2022.

 

(b) Market Unit restructure

With effect from 1 July 2021, the Group announced an update to the organisational structure transferring Bupa Hong Kong from Other businesses into the Australia and New Zealand Market Unit to form Bupa Asia Pacific. Half Year 2021 results by operating segment have been restated to reflect this change. The amounts related to Bupa Hong Kong which have been restated between segments are shown below.

 

Bupa Hong Kong

 

30 June 2021

 

£m

Gross insurance premiums

178

Premiums ceded to reinsurers

(2)

Internal reinsurance

(25)

Net insurance premiums earned

151

 

 

Care, health and other customer contract revenue

79

Other revenue

-

Total revenues for reportable segments

230

 

 

Bupa Hong Kong

 

30 June 2021

 

£m

Underlying loss for reportable segments

(2)

 

The restructure had no impact on the Condensed Consolidated Statement of Financial Position or Condensed Consolidated Income Statement.

 

(c) IFRS Interpretations Committee decision Configuration or Customisation Costs in a Cloud Computing Arrangement (IAS 38 Intangible Assets)

 

In April 2021, the IFRS Interpretations Committee (IFRS IC) published its final agenda decision Configuration or Customisation Costs in a Cloud Computing Arrangement (IAS 38 Intangible Assets). This agenda decision considered how an entity should account for configuration and customisation costs incurred in implementing a Software as a Service (SaaS) arrangement. The IFRS IC concluded that such costs should be expensed unless the criteria for recognising a separate asset are met. The Group reviewed the historic capitalisation of SaaS costs which led to certain assets being derecognised where capitalisation was judged to have been non-compliant with the new guidance. The impact of this agenda decision was recognised on a fully retrospective basis within the Consolidated Financial Statements for the year ended 31 December 2021 and the resulting impacts on the Condensed Consolidated Half Year Financial Statements for 2021 are shown below. This comparative period has been restated to reflect the change in accounting policy resulting from the new guidance.

 

30 June 2021

 

£m

Opening income and expenditure reserve

(11)

 

 

Other operating expenses - depreciation

3

Other operating expenses - other

(3)

Total impact on profit for the period

-

 

 

Closing income and expenditure reserve

(11)

Total impact on equity

(11)

 

 

30 June 2021

 

£m

Goodwill and intangible assets

(14)

Deferred taxation liabilities

3

Total impact on net assets

(11)

 

(d) Financial asset classification

Following an internal review of financial asset classification in the prior year, £137m of assets have been restated from deposits with credit institutions at amortised cost to corporate debt securities and secured loans at amortised cost as at 30 June 2021. This had no impact on the Condensed Consolidated Statement of Financial Position.

 

1.5 New and amended accounting standards

 

1.5.1 New and amended standards adopted by the Group

 

A number of amended standards became applicable for the current reporting period. The Group did not have to change its accounting policies or make retrospective adjustments as a result of adopting these amended standards.

 

1.5.2 Impact of standards issued but not yet applied by the Group

IFRS 17 Insurance Contracts

IFRS 17 Insurance Contracts was issued in May 2017 as a replacement for IFRS 4 Insurance Contracts, with amendments to IFRS 17 issued in June 2020 and December 2021. The final standard will be effective for annual periods beginning on or after 1 January 2023.

 

IFRS 17 requires a current measurement model where estimates are remeasured each reporting period. Under the general measurement model, contracts are measured using the building blocks of discounted probability-weighted cash flows, an explicit risk adjustment, and a contractual service margin (CSM) representing the unearned profit of the contract which is recognised as revenue over the coverage period. However, an optional, simplified premium allocation approach, similar in nature to the Group's existing measurement basis, is permitted for short-duration contracts.

 

The detailed application of IFRS 17 is currently being evaluated by the Group. The majority of the Group's insurance contracts have a duration of one year or less. The Group expects to apply the simplified premium allocation approach for such contracts and to recognise insurance acquisition cash flows as incurred. A significant change in the measurement basis is not anticipated, however the Group continues to assess any recognition impacts on implementation of the new standard. The presentation and disclosure requirements of IFRS 17 will, however, differ considerably compared to the current approach.

 

IFRS Interpretations Committee decision Demand Deposits with Restrictions on Use arising from a Contract with a Third Party (IAS 7 Statement of Cash Flows)

In March 2022, the IFRS IC published its final agenda decision Demand Deposits with Restrictions on Use arising from a Contract with a Third Party (IAS 7 Statement of Cash Flows). This agenda decision considered whether an entity should include a demand deposit as a component of cash and cash equivalents in its statements of cash flows and financial position when the demand deposit is subject to contractual restrictions on use agreed with a third party.

 

The IFRS IC concluded restrictions on the use of a demand deposit arising from a contract with a third party do not result in the deposit no longer being cash unless those restrictions result in the deposit no longer meeting the definition of cash. Such a deposit would be presented as part of cash and cash equivalents on the statement of financial position, although could be presented separately if relevant to an understanding of an entity's financial position.

 

The impact of this agenda decision is currently being evaluated by the Group. This evaluation is expected to be completed, and any impact of the agenda decision recorded, during the second half of 2022.

 

1.6 Foreign exchange

 

The following significant exchange rates applied during the period:

 

 

Average rate

 

Closing rate

 

30 June 2022

31 December 2021

30 June 2021

 

30 June 2022

31 December 2021

30 June 2021

Australian dollar

1.80

1.83

1.80

 

1.77

1.86

1.84

Brazilian real

6.59

7.42

7.48

 

6.37

7.54

6.88

Chilean peso

1,071.81

1,045.64

1,000.12

 

1,117.88

1,152.93

1,013.71

Danish krone

8.83

8.65

8.57

 

8.64

8.84

8.66

Euro

1.19

1.16

1.15

 

1.16

1.19

1.16

Hong Kong dollar

10.16

10.69

10.78

 

9.55

10.55

10.72

Mexican peso

26.32

27.90

28.02

 

24.54

27.74

27.52

New Zealand dollar

1.96

1.95

1.94

 

1.95

1.98

1.98

Polish zloty

5.51

5.31

5.23

 

5.46

5.46

5.27

Saudi riyal

4.87

5.16

5.21

 

4.57

5.08

5.18

Turkish lira

19.25

12.22

10.98

 

20.32

17.97

12.02

US dollar

1.30

1.38

1.39

 

1.22

1.35

1.38

 

Türkiye is now a hyperinflationary economy and IAS 29 Financial Reporting in Hyperinflationary Economies is required to be applied from June 2022 onwards. As a consequence, the results and balances for the Group's Turkish operations have been adjusted for changes in the general purchasing power of the Turkish lira. In order to make this adjustment the Group refers to the CPI index published by the Turkish Statistical Institute. The value of CPI at 30 June 2022 was 977.88 and the movement in CPI for the period ended 30 June 2022 was 290.93, an increase of 42.4%. A loss of £61m arising from the devaluation of net monetary assets has been recognised within net financial expense in the Condensed Consolidated Income Statement. This is partially offset by the impact of indexing amounts in the Condensed Consolidated Income Statement for the application of IAS 29, with the net impact reducing profit before tax by £38m for the period.

 

All Turkish lira amounts are translated to the Group's presentation currency of sterling, using the closing exchange rate in effect on 30 June 2022 of 20.32. The impact of this adjustment is recorded within other foreign exchange translation differences in the Condensed Consolidated Statement of Comprehensive Income and within the foreign exchange translation reserve in the Condensed Consolidated Statement of Financial Position. The Group recognises the remaining exchange difference arising on consolidation within other foreign exchange translation differences through other comprehensive income in the foreign exchange translation reserve.

 

Prior periods have not been restated for the introduction of hyperinflation. The impact as at 1 January 2022 has been recorded as an opening balance adjustment in the current period. This includes an adjustment of £(84)m to the income and expenditure reserve in respect of adjusting balances for changes in the general purchasing power of the Turkish lira to that date, and adjustments to the foreign exchange translation reserve of £105m for the impact of translating the opening balances using the closing 31 December 2021 exchange rates, in addition to the remaining exchange differences arising on consolidation. The split of the opening balance adjustment is consistent with how the current period impacts are reported and will be applied consistently in future periods. Of the opening balance adjustment, £25m is in respect of goodwill and intangible assets and is shown in note 7. The net impact of applying hyperinflationary accounting has been excluded from underlying profit and included within realised and unrealised FX gains/losses as this is how the Group measures performance of the business.

 

2 Operating segments

 

The organisational structure of the Group is managed through three Market Units based on geographic locations and customers. The Group announced an update to the organisational structure in the second half of 2021, with the incorporation of Bupa Hong Kong into the previous Australia and New Zealand Market Unit to form Bupa Asia Pacific. The three Market Units are now Bupa Asia Pacific; Europe and Latin America; and Bupa Global and UK. Management monitors the operating results of the Market Units separately to assess performance and make decisions about the allocation of resources. Bupa China and the Group's associate investments, Bupa Arabia and Niva Bupa are reported within Other businesses. The segmental disclosures below are reported consistently with the way the business is managed and reported internally.

 

Comparative information has been restated to reflect the change in organisational structure. Refer to note 1.4b for further details.

 

Reportable Segments

Service and Products

Bupa Asia Pacific

Bupa Health Insurance: Health insurance, international health cover in Australia.

Bupa Health Services: Health provision services relating to dental, optical, audiology and medical assessments and therapy.

Bupa Villages and Aged Care Australia: Nursing, residential, respite care and residential villages.

Bupa Villages and Aged Care New Zealand: Nursing, residential, respite care and residential villages.

Bupa Hong Kong: Domestic health insurance, primary healthcare and day care clinics including diagnostics.

Europe and Latin America

Sanitas Seguros: Health insurance and related products in Spain.

Sanitas Dental: Insurance and dental services through clinics and third-party networks in Spain.

Sanitas Hospitales and New Services: Management and operation of hospitals and health clinics in Spain.

Sanitas Mayores: Nursing, residential and respite care in care homes and day centres in Spain.

LuxMed: Medical subscriptions, health insurance, and the management and operation of diagnostics, health clinics and hospitals in Poland.

Bupa Acıbadem Sigorta: Domestic health insurance in Türkiye.

Bupa Chile: Domestic health insurance and the management and operation of health clinics and hospitals in Chile.

Care Plus: Domestic health insurance in Brazil.

Bupa Mexico: Domestic health insurance in Mexico.

Bupa Global Latin America: International health insurance.

Bupa Global and UK

Bupa UK Insurance: Domestic health insurance, and administration services for Bupa health trusts.

Bupa Dental Care UK: Dental services and related products.

Bupa Care Services: Nursing, residential, respite care and care villages.

Bupa Health Services: Clinical services, health assessment related products and management and operation of a private hospital.

Bupa Global: International health insurance to individuals, small businesses and corporate customers.

Associate: Highway to Health (United States of America) (operating as GeoBlue).

Other businesses

Bupa China: Clinical services.

Associates: Bupa Arabia (Kingdom of Saudi Arabia) and Niva Bupa (India): Health insurance.

A key performance measure of operating segments utilised by the Group is underlying profit. This measurement basis distinguishes underlying profit from other constituents of the IFRS reported profit before taxation not directly related to the trading performance of the business. Updates have been made to underlying profit in 2022 due to the recent Australian Government announcement on the deregulation of bed licences and as a result of Türkiye becoming a hyperinflationary economy in 2022.

 

The Group holds £69m (HY 2021: £101m; FY 2021: £83m) of bed licences within Bupa Villages and Aged Care Australia. Following the Australian Government's announcement of the deregulation of bed licences from 1 July 2024, the Group reviewed the amortisation term and updated them from having an indefinite useful life to being amortised over the period to 1 July 2024. Bed licence amortisation has been removed from underlying profit as it is not considered to relate directly to the trading performance of the business.

 

The impacts of applying IAS 29 have also been removed from underlying profit as this is how the Group measures the performance of the business. These impacts have been recognised within the realised and unrealised foreign exchange gains/losses category below.

 

Underlying profit

 

The following items are excluded from underlying profit:

-

Impairment of intangible assets and goodwill arising on business combinations - these impairments are considered to be one-off and not reflective of the in-year trading performance of the business.

-

Net gains/losses on disposal of businesses and transaction costs on business combinations - gains/losses on disposal of businesses that are material and one-off in nature to the reportable segment are not considered part of the continuing business. Transaction costs that relate to material acquisitions or disposals are not related to the ongoing trading performance of the business.

-

Net property revaluation gains/losses - short-term fluctuations which would distort underlying trading performance. This includes unrealised gains or losses on investment properties, deficit on revaluations and property impairment losses.

-

Realised and unrealised foreign exchange gains/losses - fluctuations outside of management control, which would distort underlying trading performance. This includes the net impact of applying hyperinflationary accounting, as discussed above.

-

Gains/losses on return-seeking assets, net of hedging - fluctuations on investments that are not considered to be directly related to underlying trading performance.

-

Amortisation of bed licences - Following the Australian Government's announcement of the deregulation of bed licences from 1 July 2024, their amortisation term was reviewed and updated from having an indefinite useful life to amortising over the period to 1 July 2024. The impact of this is not considered reflective of the trading performance of the business, as discussed above.

-

Other Market Unit/Group non-underlying items - includes items that are considered material to the reportable segment or Group and are not reflective of ongoing trading performance. This includes items such as restructuring costs and profit or loss amounts related to changes to strategic investments.

 

The total underlying profit of the reportable segments is reconciled below to the profit before taxation expense in the Condensed Consolidated Income Statement.

 

 

Bupa Asia Pacific

Europe and Latin America

Bupa Global and UK

Other businesses

Total

For six months ended 30 June 2022

£m

£m

£m

£m

£m

(i) Revenues

 

 

 

 

 

Gross insurance premiums

2,075

1,437

1,268

-

4,780

Premiums ceded to reinsurers

(3)

(13)

(47)

-

(63)

Internal reinsurance

(31)

-

31

-

-

Net insurance premiums earned

2,041

1,424

1,252

-

4,717

 

 

 

 

 

 

Care, health and other customer contract revenue

620

709

564

-

1,893

Other revenue

30

5

6

3

44

 

 

 

 

 

 

Total revenues for reportable segments

2,691

2,138

1,822

3

6,654

 

 

 

 

 

 

Consolidated total revenues

 

 

 

 

6,654

 

 

 

 

 

 

(ii) Segmental result

 

 

 

 

 

Underlying profit for reportable segments

131

57

74

30

292

Central expenses and net interest margin

 

 

 

 

(12)

Underlying profit for reportable segments

 

 

 

 

280

Non-underlying items:

 

 

 

 

 

Net gain/(loss) on disposal of businesses and transaction costs on business combinations

4

(2)

-

(4)

(2)

Net property revaluation gain/(loss)

12

-

(1)

-

11

Realised and unrealised FX (loss)/gain¹

-

(38)

6

-

(32)

Amortisation of bed licences

(17)

-

-

-

(17)

Other Market Unit non-underlying items²

-

(10)

-

-

(10)

Loss on return-seeking assets, net of hedging

 

 

 

 

(41)

Total non-underlying items

 

 

 

 

(91)

Consolidated profit before taxation expense

 

 

 

 

189

 

1.

Includes decrease in profit before tax of £38m in Bupa Acıbadem Sigorta arising from the effect of IAS 29 Financial Reporting in Hyperinflationary Economies.

2.

Includes £10m in ELA relating to restructuring costs in Chile.

 

 

Bupa Asia Pacific restated¹,²

Europe and Latin America

Bupa Global and UK

Other businesses restated¹

Total restated²

For six months ended 30 June 2021

£m

£m

£m

£m

£m

(i) Revenues

 

 

 

 

 

Gross insurance premiums

2,146

1,341

1,146

-

4,633

Premiums ceded to reinsurers

(2)

(9)

(36)

-

(47)

Internal reinsurance

(25)

(1)

26

-

-

Net insurance premiums earned

2,119

1,331

1,136

-

4,586

 

 

 

 

 

 

Care, health and other customer contract revenue

637

681

519

-

1,837

Other revenue

23

4

5

2

34

 

 

 

 

 

 

Total revenues for reportable segments

2,779

2,016

1,660

2

6,457

 

 

 

 

 

 

Consolidated total revenues

 

 

 

 

6,457

 

 

 

 

 

 

(ii) Segmental result

 

 

 

 

 

Underlying profit for reportable segments

139

79

16

29

263

Central expenses and net interest margin

 

 

 

 

(29)

Underlying profit for reportable segments

 

 

 

 

234

Non-underlying items:

 

 

 

 

 

Impairments of intangible assets and goodwill arising on business combinations

-

(1)

-

-

(1)

Net gain on disposal of businesses and transaction costs on business combinations

7

-

2

-

9

Net property revaluation gain

7

-

-

-

7

Realised and unrealised FX gain

-

1

8

-

9

Other Market Unit non-underlying items³

-

(3)

34

(1)

30

Gain on return-seeking assets, net of hedging

 

 

 

 

3

Total non-underlying items

 

 

 

 

57

Consolidated profit before taxation expense

 

 

 

 

291

 

1.

Refer to note 1.4b for details of the restatement.

2.

Refer to note 1.4a for details of the restatement.

3.

£31m within the Bupa Global and UK segment includes a £39m gain on the acquisition of the membership and business of CS Healthcare and restructuring costs.

 

 

Bupa Asia Pacific

Europe and Latin America

Bupa Global and UK

Other businesses

Total

For year ended 31 December 2021

£m

£m

£m

£m

£m

(i) Revenues

 

 

 

 

 

Gross insurance premiums

4,241

2,663

2,323

-

9,227

Premiums ceded to reinsurers

(5)

(22)

(75)

-

(102)

Internal reinsurance

(53)

-

53

-

-

Net insurance premiums earned

4,183

2,641

2,301

-

9,125

 

 

 

 

 

 

Care, health and other customer contract revenue

1,264

1,354

1,081

-

3,699

Other revenue

51

9

14

5

79

 

 

 

 

 

 

Total revenues for reportable segments

5,498

4,004

3,396

5

12,903

 

 

 

 

 

 

Consolidated total revenues

 

 

 

 

12,903

 

 

 

 

 

 

(ii) Segmental result

 

 

 

 

 

Underlying profit for reportable segments

249

185

78

45

557

Central expenses and net interest margin

 

 

 

 

(48)

Underlying profit for reportable segments

 

 

 

 

509

Non-underlying items:

 

 

 

 

 

Impairments of intangible assets and goodwill arising on business combinations

(18)

-

-

-

(18)

Net gain on disposal of businesses and transaction costs on business combinations

8

3

2

-

13

Net property revaluation gain/(loss)

17

-

(1)

-

16

Realised and unrealised FX (loss)/gain

-

(3)

7

1

5

Other Market Unit non-underlying items¹

-

(9)

32

-

23

Group non-underlying items²

 

 

 

 

(14)

Gain on return-seeking assets, net of hedging

 

 

 

 

3

Total non-underlying items

 

 

 

 

28

Consolidated profit before taxation expense

 

 

 

 

537

 

1.

£22m within the Bupa Global and UK segment includes a £40m net gain on the acquisition of the membership and business of CS Healthcare in 2021 (initially £39m, adjusted upon finalisation of the acquisition balance sheet in the second half of 2021) and restructuring costs.

2.

Includes £18m loss recognised following the early redemption of £250m of unguaranteed subordinated bonds during the year.

 

3 Revenues

 

Revenue has been analysed at Business Unit level reflecting the nature of services provided by each geography that is reported internally to management.

 

 

Care, health and other customer contract revenue

Net insurance premiums earned

Other revenue

Total revenues

For six months ended 30 June 2022

£m

£m

£m

£m

Bupa Health Insurance

2

1,880

2

1,884

Bupa Health Services

306

-

-

306

Bupa Villages and Aged Care Australia

153

-

19

172

Bupa Villages and Aged Care New Zealand

72

-

8

80

Bupa Hong Kong

87

161

1

249

Bupa Asia Pacific

620

2,041

30

2,691

 

 

 

 

 

Sanitas Seguros

5

636

1

642

Sanitas Dental

62

36

2

100

Sanitas Hospitales and New Services

94

-

1

95

Sanitas Mayores

70

-

-

70

LuxMed

266

8

-

274

Bupa Acıbadem Sigorta

-

112

1

113

Bupa Chile

198

342

-

540

Care Plus

2

122

-

124

Bupa Mexico

5

68

-

73

Bupa Global Latin America

7

100

-

107

Europe and Latin America

709

1,424

5

2,138

 

 

 

 

 

Bupa UK Insurance

10

872

2

884

Bupa Dental Care UK

243

-

-

243

Bupa Care Services

212

-

-

212

Bupa Health Services

99

-

1

100

Bupa Global

-

380

3

383

Bupa Global and UK

564

1,252

6

1,822

 

 

 

 

 

Other

-

-

3

3

Other businesses

-

-

3

3

 

 

 

 

 

Consolidated total revenues

1,893

4,717

44

6,654

 

Care, health and other customer contract revenue restated¹

Net insurance premiums earned restated¹

Other revenue restated¹

Total revenues restated¹

For six months ended 30 June 2021

£m

£m

£m

£m

Bupa Health Insurance

5

1,968

-

1,973

Bupa Health Services

324

-

-

324

Bupa Villages and Aged Care Australia

158

-

16

174

Bupa Villages and Aged Care New Zealand

71

-

7

78

Bupa Hong Kong¹

79

151

-

230

Bupa Asia Pacific¹

637

2,119

23

2,779

 

 

 

 

 

Sanitas Seguros

5

616

-

621

Sanitas Dental

57

35

3

95

Sanitas Hospitales and New Services

120

-

-

120

Sanitas Mayores

64

-

-

64

LuxMed

229

6

-

235

Bupa Acıbadem Sigorta

-

91

-

91

Bupa Chile

195

349

1

545

Care Plus

1

85

-

86

Bupa Mexico

4

7

-

11

Bupa Global Latin America

6

142

-

148

Europe and Latin America

681

1,331

4

2,016

 

 

 

 

 

Bupa UK Insurance

9

773

1

783

Bupa Dental Care UK

243

-

-

243

Bupa Care Services

192

-

-

192

Bupa Health Services

75

-

1

76

Bupa Global

-

363

3

366

Bupa Global and UK

519

1,136

5

1,660

 

 

 

 

 

Other

-

-

2

2

Other businesses¹

-

-

2

2

 

 

 

 

 

Consolidated total revenues

1,837

4,586

34

6,457

 

1.

Refer to note 1.4b for details of the restatement.

 

 

 

Care, health and other customer contract revenue

Net insurance premiums earned

Other revenue

Total revenues

For year ended 31 December 2021

£m

£m

£m

£m

Bupa Health Insurance

8

3,876

1

3,885

Bupa Health Services

626

-

1

627

Bupa Villages and Aged Care Australia

317

-

34

351

Bupa Villages and Aged Care New Zealand

146

-

14

160

Bupa Hong Kong

167

307

1

475

Bupa Asia Pacific

1,264

4,183

51

5,498

 

 

 

 

 

Sanitas Seguros

8

1,228

2

1,238

Sanitas Dental

110

70

3

183

Sanitas Hospitales and New Services

221

-

-

221

Sanitas Mayores

130

-

-

130

LuxMed

470

13

1

484

Bupa Acıbadem Sigorta

-

166

-

166

Bupa Chile

392

674

2

1,068

Care Plus

3

178

-

181

Bupa Mexico

8

46

-

54

Bupa Global Latin America

12

266

1

279

Europe and Latin America

1,354

2,641

9

4,004

 

 

 

 

 

Bupa UK Insurance

18

1,576

4

1,598

Bupa Dental Care UK

493

-

-

493

Bupa Care Services

401

-

-

401

Bupa Health Services

168

-

1

169

Bupa Global

1

725

9

735

Bupa Global and UK

1,081

2,301

14

3,396

 

 

 

 

 

Other

-

-

5

5

Other businesses

-

-

5

5

 

 

 

 

 

Consolidated total revenues

3,699

9,125

79

12,903

 

4 Other income and charges

 

 

For six months ended 30 June 2022

For six months ended 30 June 2021

For year ended 31 December 2021

 

£m

£m

£m

Gain on acquisition of businesses¹

-

41

42

Net (loss)/gain on disposal and restructuring of businesses

(2)

9

13

Deficit on revaluation of property

(1)

(4)

(10)

Net gain on disposal of property, plant and equipment

-

-

4

Total other income and charges

(3)

46

49

 

1.

Gain on acquisition of the membership and business of CS Healthcare which was recognised gross of related transaction costs of £2m.

 

5 Financial income and expense

 

Financial income

 

For six months ended 30 June 2022

For six months ended 30 June 2021

For year ended 31 December 2021

 

£m

£m

£m

Interest income:

 

 

 

Investments at fair value through profit or loss

26

20

42

Investments at fair value through other comprehensive income

1

1

12

Investments at amortised cost

17

10

18

Net realised gains/(losses):

 

 

 

Net realised gain on investments at fair value through profit or loss

8

2

3

Net realised gain/(loss) on financial investments at fair value through other comprehensive income

1

4

(1)

Net movement in fair value:

 

 

 

Investments at fair value through profit or loss

(46)

2

-

Investment property

12

11

27

Net foreign exchange translation gain/(loss)

15

(3)

(4)

Total financial income

34

47

97

 

Included within financial income is a net loss, after hedging, on the Group's return-seeking asset portfolio of £41m (HY 2021: net gain of £3m; FY 2021: net gain of £3m).

 

Financial expense

 

For six months ended 30 June 2022

For six months ended 30 June 2021 restated¹

For year ended 31 December 2021

 

£m

£m

£m

Interest expense on financial liabilities at amortised cost

42

51

92

Finance charges in respect of leases and restoration provisions

23

24

48

Other financial expenses¹

17

13

45

Total financial expenses

82

88

185

 

1.

Refer to note 1.4a for details of the restatement.

 

Other financial expenses include £10m (HY 2021: £10m; FY 2021: £23m) of imputed financial expenses in relation to interest-free refundable accommodation deposits received by the Group in respect of payment for aged care units in Bupa Villages and Aged Care Australia.

 

6 Taxation expense

 

The Group's effective taxation rate for the period was 32% (HY 2021: 25%; FY 2021: 18%), which is higher than the current UK corporation taxation rate of 19%. This is mainly due to profits arising in jurisdictions with a higher rate of corporation taxation than the UK, irrecoverable overseas taxation on group dividend income and the impact of non-deductible IAS 29 adjustments applied as a result of hyperinflation in Türkiye.

 

 

 7 Goodwill and intangible assets

 

 

Goodwill

Computer software

Brands/Trademarks

Customer relationships

Other²

Total

At 30 June 2022

£m

£m

£m

£m

£m

£m

 

 

 

 

 

 

 

Net book value at beginning of period

2,449

291

133

482

138

3,493

Initial application of IAS 29¹

17

-

1

-

7

25

Assets arising on business combinations

3

2

-

1

-

6

Additions

-

41

-

-

-

41

Disposals

(1)

(1)

-

-

-

(2)

Amortisation for period

-

(36)

(4)

(27)

(21)

(88)

Foreign exchange

98

10

5

8

10

131

Net book value at end of period

2,566

307

135

464

134

3,606

 

 

Goodwill

Computer software

Brands/Trademarks

Customer relationships

Other²

Total

At 31 December 2021

£m

£m

£m

£m

£m

£m

 

 

 

 

 

 

 

Net book value at beginning of period

2,642

297

171

515

181

3,806

Assets arising on business combinations

28

-

1

29

4

62

Additions

-

88

-

-

-

88

Disposals

(52)

(3)

(11)

-

(4)

(70)

Amortisation for period

-

(69)

(9)

(56)

(15)

(149)

Impairment loss

(6)

(9)

-

-

(12)

(27)

Transfer to assets held for sale

(17)

-

-

-

-

(17)

Other

(20)

1

-

1

(1)

(19)

Foreign exchange

(126)

(14)

(19)

(7)

(15)

(181)

Net book value at end of period

2,449

291

133

482

138

3,493

 

 

Goodwill

Computer software³

Brands/Trademarks

Customer relationships

Other²

Total

At 30 June 2021

£m

£m

£m

£m

£m

£m

 

 

 

 

 

 

 

Net book value at beginning of period

2,642

311

171

515

181

3,820

Opening balance adjustment³

-

(14)

-

-

-

(14)

Assets arising on business combinations

5

-

-

28

4

37

Additions³

-

31

-

-

-

31

Disposals

(1)

-

-

-

(2)

(3)

Amortisation for period³

-

(33)

(5)

(28)

(3)

(69)

Impairment loss

(1)

(2)

-

-

-

(3)

Transfer to assets held for sale

(53)

-

(11)

-

(4)

(68)

Other

(20)

-

-

-

-

(20)

Foreign exchange

(73)

(9)

(6)

(3)

(8)

(99)

Net book value at end of period (restated)

2,499

284

149

512

168

3,612

 

1.

Refer to note 1.6 for details of the adjustments.

2.

Predominantly comprises bed licences, distribution networks and licences to operate care homes.

3.

Refer to note 1.4c for details of the restatement.

 

Intangible assets of £3,606m (HY 2021 (restated): £3,612m; FY 2021: £3,493m) includes £733m (HY 2021: £829m; FY 2021: £753m) attributable to other intangible assets arising on business combinations, comprising customer relationships, brands and trademarks and other in the above table.

 

Computer software assets of £307m (HY 2021 (restated): £284m; FY 2021: £291m) includes £219m (HY 2021: £236m; FY 2021: £233m) attributable to capitalised internal development costs. £36m of costs (HY 2021 (restated): £26m; FY 2021: £72m) were capitalised in the period.

 

Goodwill by CGU is as follows:

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Bupa Asia Pacific

 

 

 

Bupa Australia Health Insurance

867

821

830

Bupa Health Services Australia

303

288

308

Bupa Villages and Aged Care Australia

104

99

105

Hong Kong

127

115

114

Europe and Latin America

 

 

 

Bupa Chile

135

130

148

LuxMed

249

246

233

Sanitas Seguros

47

46

46

Sanitas Mayores

21

21

21

Bupa Acıbadem Sigorta

50

24

35

Care Plus

29

26

27

Other

6

5

4

Bupa Global and UK

 

 

 

Bupa Care Services

90

90

90

Bupa Dental Care UK

467

467

467

Bupa Global

68

68

68

Other

3

3

3

Total

2,566

2,449

2,499

 

Impairment testing

 

Goodwill and intangible assets with an indefinite useful life are tested at least annually for impairment in accordance with IAS 36 Impairment of Assets and IAS 38 Intangible Assets. As at 30 June 2022, all CGUs and intangible assets were reviewed for indicators of impairment. Where impairment indicators were identified an impairment test was carried out by comparing the net carrying value with the recoverable amount, using value in use calculations and based on the latest cash flow forecasts for CGUs as at 30 June 2022. Bupa Dental Care UK and Bupa Care Services both showed indications of impairment and a full goodwill test was performed.

 

Key judgements in performing this testing are the assumptions underlying the five-year cash flow forecasts of the businesses. For aged care, key drivers are occupancy rates, fee rates, staff and agency costs and operating expenses. For provision businesses the cash flows are driven by available clinician hours, fee rates and operating expenses.

The tests have not indicated that an impairment of goodwill is required for either of the CGUs. The headroom for both CGUs have reduced in the period having been impacted by increases in the discount rate in the period, with Bupa Dental Care UK additionally continuing to experience the sector wide challenges with the recruitment and retention of clinicians, impacting future forecast earnings. Sensitivities have been provided below showing the impact of a reasonably probable change to the discount rate, terminal grow rate or cash flows.

 

 

Headroom

Discount rate

Terminal growth rate

Reduction in headroom from 0.5% increase in discount rate

Reduction in headroom from 0.5% reduction in terminal growth rate

Reduction in headroom from 10% reduction in cash flows

 

£m

%

%

£m

£m

£m

Bupa Dental Care UK

40

8.2

2.1

(88)

(76)

(84)

Bupa Care Services

18

7.3

2.1

(108)

(94)

(102)

 

The risk of a future impairment within one or more of the CGUs with limited headroom (Bupa Dental Care UK, Bupa Care Services, Bupa Villages and Aged Care Australia and Bupa Chile) is expected to increase if rising inflation and wider global economic volatility continues in future periods. In addition, Bupa Dental Care UK continues to be highly sensitive to achieving growth in clinician hours over the forecast period. The cash flows assume that an additional 10% of average clinician hours are added over the forecast period - this level of growth rate, assuming all other assumptions remain unchanged, is required to support the current carrying value.

 

Bupa Chile is exposed to heightened regulatory and wider political uncertainty, and is particularly sensitive to the local regulatory approval of a triennial insurance premium rate rise, which is assumed effective from October 2022. This rate rise is consistent with the local legal rules of the Isapre market, however due to heightened risk in the context of a referendum on a new constitution in September 2022, should this unexpectedly not be approved, or should the level of judicial challenge to this or other annual rate rises materially increase, this could trigger an impairment in future periods.

 

8 Property, plant and equipment

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Net book value at beginning of period

3,793

4,115

4,115

Assets arising on business combinations

4

21

4

Additions

100

245

84

Transfer to assets held for sale

(14)

(20)

(67)

Disposals

(9)

(68)

(4)

Revaluations

10

(36)

(14)

Remeasurements

24

42

13

Depreciation charge for the period

(163)

(324)

(163)

Impairment loss

-

(6)

(1)

Other

-

(2)

(2)

Foreign exchange

87

(174)

(96)

Net book value at end of period

3,832

3,793

3,869

 

Property, plant and equipment comprise the physical assets or rights to use leased assets, which are utilised by the Group to carry out business activities and generate revenues and profits. Most of the assets held relate to care homes, hospital properties, office buildings and equipment. Leased right-of-use assets relate primarily to property leases.

 

Freehold properties are initially measured at cost and subsequently at revalued amount less accumulated depreciation and impairment losses. These properties are subject to periodic and at least triennial valuations performed by external independent valuers. Care homes, clinics and hospital freehold property valuations are either determined based on a capitalisation of earnings approach (i.e. each facility's normalised earnings are divided by an appropriate capitalisation rate to determine a value in use) or based on discounted future cash flow projections where the discount rate is determined according to the time value of money, the level of risk of the industry and the corresponding premium risk. All other properties are valued by external valuers, based on observable market values of similar properties.

 

No external valuations were performed as at 30 June 2022. A review of the underlying assumptions underpinning the property valuations as at 30 June 2022 resulted in uplifts of £10m in respect of owned property (HY 2021: write-downs of £14m, FY 2021: write-downs of £36m).

 

Right-of-use assets in relation to property leases, are carried at historical cost less depreciation. An assessment for indicators of impairment of right-of-use assets is made at the CGU level of the business concerned, based on value in use. If impairment testing is required, key assumptions include future projected cash flows and discount rates.

 

No impairments have been recognised as at 30 June 2022 (HY 2021: £1m; FY 2021: £6m).

 

9 Investment property

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

At beginning of period

666

627

627

Additions

12

37

23

Disposals

(1)

-

-

Increase in fair value

12

27

11

Reclassification from property, plant and equipment

-

1

1

Foreign exchange

11

(26)

(25)

At end of period

700

666

637

 

Investment properties are physical assets that are not occupied by the Group and are leased to third parties to generate rental income.

 

Investment properties are initially measured at cost and subsequently at fair value, determined individually, on a basis appropriate to the purpose for which the property is intended and with regard to recent market transactions for similar properties in the same location. Where no active market exists, as is the case for retirement villages where each village is unique due to building configuration and location, these properties are valued using discounted cash flow projections based on reliable estimates of future cash flows. Investment property is revalued externally at least annually, with any gain or loss arising from a change in fair value recognised in the Condensed Consolidated Income Statement within financial income and expense.

 

The carrying value of investment properties primarily consists of the Group's portfolio of retirement villages in Australia and New Zealand of £689m (HY 2021: £630m, FY 2021: £654m). These were valued by management using internally prepared discounted cash flow projections, supported by the terms of any existing lease and other contracts. Discount rates are used to reflect current market assessments of the uncertainty in the amount or timing of the cash flows. During the period an independent valuation of the New Zealand portfolio was performed by Jones Lang LaSalle, and this valuation, also based on a discounted cash flow model, was in line with management's valuation.

 

Significant assumptions used in the valuation at 30 June 2022 include:

 

Australia and New Zealand

 

 

 

Discount rate

 

 

13.0% - 15.5%

Capital growth rate

 

 

0.0% - 3.5%

Turnover in apartments and villas

 

 

4 - 6 years

 

The sensitivity analysis below considers the impact on the period end valuation of Level 3 investment properties and is based on a reasonably possible change in assumption while holding all other assumptions constant. In practice, changes in assumptions may be correlated.

 

Australia and New Zealand

 

0.5% absolute increase

0.5% absolute decrease

Discount rate

 

£12m decrease

£13m increase

Capital growth rate

 

£17m increase

£15m decrease

 

10 Post-employment benefits

 

The Group operates several funded defined benefit and defined contribution pension schemes for the benefit of employees and Directors.

 

The defined benefit pension schemes provide benefits based on final pensionable salary. The Group's net obligation in respect of the defined benefit pension is calculated separately for each scheme and represents the present value of the defined benefit obligation less the fair value of scheme assets. The discount rate used is the yield at the balance sheet date on high-quality corporate bonds denominated in the currency in which the benefit will be paid. When the calculation results in a benefit to the Group, the recognised asset is limited to the present value of any future refunds from the scheme or reductions in future contributions to the scheme.

 

Amount recognised in the Condensed Consolidated Income Statement

 

The total amount charged to the Condensed Consolidated Income Statement amounted to £nil (HY 2021 and FY 2021: £nil).

 

Amount recognised directly in other comprehensive income

 

The amounts credited directly to equity are:

 

 

For six months ended 30 June 2022

For six months ended 30 June 2021

For year ended 31 December 2021

 

£m

£m

£m

Gain arising from changes to financial assumptions

-

-

(3)

Gain arising from changes to experience assumptions

-

-

(1)

Total remeasurement gains credited directly to equity

-

-

(4)

 

Assets and liabilities of schemes

 

The assets and liabilities in respect of the defined benefit funded pension schemes are as follows:

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Present value of funded obligations

(82)

(82)

(87)

Fair value of scheme assets

75

74

76

Net recognised liabilities

(7)

(8)

(11)

 

 

 

 

Represented on the Condensed Consolidated Statement of Financial Position:

 

 

Net liabilities

(9)

(9)

(12)

Net assets

2

1

1

Net recognised liabilities

(7)

(8)

(11)

 

 

11 Restricted assets

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Non-current restricted assets

46

45

48

Current restricted assets

83

113

108

Total restricted assets

129

158

156

 

Restricted assets are amounts held in respect of specific obligations and potential liabilities and may be used only to discharge those obligations and potential liabilities if and when they crystallise. The non-current restricted assets balance of £46m (HY 2021: £48m; FY 2021: £45m) consists of cash deposits held to secure a charge over certain unfunded pension scheme obligations (held in the Parent company). Included in current restricted assets is £77m (HY 2021: £106m; FY 2021: £111m) in respect of claims funds held on behalf of corporate customers.

 

12 Financial investments

 

The Group generates cash from its underwriting, trading and financing activities and invests the surplus cash in financial investments. These include government bonds, corporate bonds, pooled investments funds and deposits with credit institutions.

 

Classification

 

All financial investments are initially recognised at fair value, which includes transaction costs for financial investments not classified at fair value through profit or loss. Financial investments are recorded using trade date accounting on initial recognition.

 

Financial investments are derecognised when the rights to receive cash flows from the financial investments have expired or where the Group has transferred substantially all risks and rewards of ownership.

 

The Group has classified its financial investments into the following categories: at fair value through profit or loss (FVTPL), at fair value through other comprehensive income (FVOCI) and at amortised cost.

 

Impairment

 

Under IFRS 9, impairment provisions for expected credit losses (ECL) are recognised for financial investments measured at amortised cost and FVOCI. An allowance for either a 12-month or lifetime ECL is required, depending on whether there has been a significant increase in credit risk since initial recognition. However, an assumption can be made that the credit risk on a financial instrument has not increased significantly since initial recognition if the financial instrument is determined to have low credit risk at the reporting date. The Group applies a 12-month ECL allowance to all assets, as no significant increases in credit risk since initial recognition have been identified.

 

The measurement of ECL reflects a probability-weighted outcome, the time value of money and the best available forward-looking information.

 

Financial investments are analysed as follows:

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

Carrying value

Fair value

Carrying value

Fair value

Carrying value restated¹

Fair value restated¹

 

£m

£m

£m

£m

£m

£m

Fair value through profit or loss

 

 

 

 

 

 

Corporate debt securities and secured loans

307

307

334

334

345

345

Government debt securities

45

45

45

45

40

40

Pooled investment funds

463

463

386

386

391

391

Deposits with credit institutions

7

7

-

-

1

1

Other loans

7

7

7

7

8

8

Equities

14

14

13

13

11

11

 

 

 

 

 

 

 

Fair value through other comprehensive income

 

 

 

 

 

 

Corporate debt securities and secured loans

49

49

66

66

90

90

Government debt securities

30

30

30

30

36

36

 

 

 

 

 

 

 

Amortised cost

 

 

 

 

 

 

Corporate debt securities and secured loans¹

1,130

1,127

774

776

782

787

Government debt securities

342

344

211

214

99

101

Deposits with credit institutions¹

1,342

1,339

1,044

1,045

1,177

1,179

Other loans

-

-

1

1

-

-

Total financial investments

3,736

3,732

2,911

2,917

2,980

2,989

Non-current

845

842

831

833

865

870

Current

2,891

2,890

2,080

2,084

2,115

2,119

 

1.

Refer to note 1.4d for details of the restatement.

 

Fair value of financial investments

 

Fair value is a market-based measurement of assets based on observable market transactions, where market information might be available. The objective of a fair value measurement is to estimate the price at which an orderly transaction to sell the asset or to transfer the asset would take place between market participants at the measurement date under current market conditions.

 

The fair values of quoted investments in active markets are based on current bid prices. The fair values of unlisted securities and quoted investments for which there is no active market are established by using valuation techniques supported by market transactions and observable market data provided by independent third parties. These may include reference to the current fair value of other investments that are substantially the same and discounted cash flow analysis. Financial investments carried at fair value are measured using different valuation inputs categorised into a three-level hierarchy. The different levels have been defined by reference to the lowest level input that is significant to the fair value measurement, as follows:

 

Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities;

Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and

Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

An analysis of financial investment fair values by hierarchy level is as follows:

 

 

Level 1

Level 2

Level 3

Total

 

£m

£m

£m

£m

At 30 June 2022

 

 

 

 

Fair value through profit or loss

 

 

 

 

Corporate debt securities and secured loans

26

280

1

307

Government debt securities

27

18

-

45

Pooled investment funds

115

326

22

463

Deposits with credit institutions

7

-

-

7

Other loans

-

-

7

7

Equities

-

-

14

14

 

 

 

 

 

Fair value through other comprehensive income

 

 

 

 

Corporate debt securities and secured loans

45

4

-

49

Government debt securities

30

-

-

30

 

 

 

 

 

Amortised cost

 

 

 

 

Corporate debt securities and secured loans

527

600

-

1,127

Government debt securities

171

173

-

344

Deposits with credit institutions

-

1,339

-

1,339

Total financial investments

948

2,740

44

3,732

 

 

Level 1

Level 2

Level 3

Total

 

£m

£m

£m

£m

At 31 December 2021

 

 

 

 

Fair value through profit or loss

 

 

 

 

Corporate debt securities and secured loans

36

297

1

334

Government debt securities

27

18

-

45

Pooled investment funds

96

277

13

386

Deposits with credit institutions

-

-

-

-

Other loans

-

-

7

7

Equities

-

-

13

13

 

 

 

 

 

Fair value through other comprehensive income

 

 

 

 

Corporate debt securities and secured loans

63

3

-

66

Government debt securities

30

-

-

30

 

 

 

 

 

Amortised cost

 

 

 

 

Corporate debt securities and secured loans

523

253

-

776

Government debt securities

109

105

-

214

Deposits with credit institutions

-

1,045

-

1,045

Other loans

-

1

-

1

Total financial investments

884

1,999

34

2,917

 

Level 1

Level 2restated¹

Level 3

Totalrestated¹

 

£m

£m

£m

£m

At 30 June 2021

 

 

 

 

Fair value through profit or loss

 

 

 

 

Corporate debt securities and secured loans

39

305

1

345

Government debt securities

22

18

-

40

Pooled investment funds

94

288

9

391

Deposits with credit institutions

1

-

-

1

Other loans

-

-

8

8

Equities

-

-

11

11

 

 

 

 

 

Fair value through other comprehensive income

 

 

 

 

Corporate debt securities and secured loans

90

-

-

90

Government debt securities

36

-

-

36

 

 

 

 

 

Amortised cost

 

 

 

 

Corporate debt securities and secured loans¹

541

246

-

787

Government debt securities

59

42

-

101

Deposits with credit institutions¹

-

1,179

-

1,179

Total financial investments

882

2,078

29

2,989

 

1.

Refer to note 1.4d for details of the restatement.

 

Transfers between fair value hierarchy levels

The Group's policy is to determine whether transfers have occurred between fair value hierarchy levels at the end of a reporting period. Classification is re-assessed based on the lowest level input that is significant to the fair value measurement as a whole.

 

There were no transfers between fair value hierarchy levels in the period, (HY 2021: £113m; FY 2021: £48m of government debt securities and corporate debt securities and secured loans were transferred from Level 1 to Level 2 following a review of the level of market activity and readily available quoted prices in those investments and HY 2021: £5m; FY 2021: £13m transfers from Level 2 to Level 1).

 

The Group currently holds Level 3 financial investments totalling £44m (HY 2021: £29m; FY 2021: £34m). The majority of Level 3 investments are unlisted equities and convertible notes valued at the recent subscription value and conversion price, which are deemed to be unobservable inputs. Reasonably possible changes to the valuation assumptions applied could result in a change in fair value of plus or minus £2m.

 

The table below shows movement in the Level 3 assets measured at fair value:

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Balance at beginning of period

34

28

28

Additions

3

2

1

Disposals

(1)

-

-

Net increase in fair value¹

7

4

-

Transfer between levels

-

1

1

Foreign exchange

1

(1)

(1)

Balance at end of period

44

34

29

 

1.

Net increases in fair value are recognised in the Condensed Consolidated Income Statement in financial income.

 

Transfers into Level 3 financial assets reflected changes in the availability of observable inputs used in the valuation of those assets.

 

13 Assets arising from insurance business

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Insurance debtors

1,782

1,116

1,591

Reinsurers' share of insurance provisions

74

33

58

Deferred acquisition costs

186

143

162

Medicare rebate

71

73

68

Risk Equalisation Special Account recoveries

9

9

15

Total assets arising from insurance business

2,122

1,374

1,894

Non-current

5

7

10

Current

2,117

1,367

1,884

 

Due to the nature of the Group's insurance business and the timing of renewals, half year balances are higher than year end.

 

14 Cash and cash equivalents

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Cash at bank and in hand

1,256

1,247

1,201

Short-term deposits

297

492

395

Total cash and cash equivalents

1,553

1,739

1,596

 

Cash and cash equivalents comprise cash balances, call deposits and other short-term highly liquid investments (including money market funds) with original maturities of three months or less, which are subject to an insignificant risk of change in value.

 

Bank overdrafts of £1m (HY 2021: £1m; FY 2021: £1m) that are repayable on demand are reported within other interest-bearing liabilities (note 16) in the Condensed Consolidated Statement of Financial Position, although these are considered to be a component of cash and cash equivalents for the purpose of the Condensed Consolidated Statement of Cash Flows.

 

15 Assets and liabilities held for sale

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Assets held for sale

 

 

 

Goodwill and intangible assets

-

17

68

Property, plant and equipment

21

20

69

Investment property

1

-

-

Inventories

-

-

6

Trade and other receivables

-

1

2

Cash and cash equivalents

-

-

3

Total assets classified as held for sale

22

38

148

 

 

 

 

Liabilities associated with assets held for sale

 

 

 

Lease liabilities

-

(2)

(10)

Derivative liabilities

-

-

(18)

Deferred taxation liabilities

-

-

(4)

Provisions for liabilities and charges

(1)

(1)

-

Trade and other payables

-

(1)

(21)

Total liabilities classified as held for sale

(1)

(4)

(53)

 

 

 

 

Net assets classified as held for sale

21

34

95

 

Net assets held for sale as at 30 June 2022 comprise a number of care homes within Bupa Villages and Aged Care Australia and Bupa Villages and Aged Care New Zealand, as well as an office within Care Plus in Brazil. Net assets held for sale at 31 December 2021 comprised the Dental Corporation New Zealand business, Dental Corporation Australia's 'Dental Lounge' business and a number of care homes and assets within Bupa Villages and Aged Care Australia. As at 30 June 2021, net assets held for sale primarily comprised care homes in Sanitas Mayores, Ginemed, a provision business in Spain, along with care homes and assets within Bupa Villages and Aged Care Australia. 

 

16 Borrowings

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

£m

£m

£m

Subordinated liabilities

 

 

 

Subordinated unguaranteed bonds

997

997

1,248

Total subordinated liabilities

997

997

1,248

Other interest-bearing liabilities

 

 

 

Senior unsecured bonds

599

642

645

Fair value adjustment in respect of hedged interest rate risk

(41)

(16)

(2)

Bank loans and overdrafts

266

196

385

Total other interest-bearing liabilities

824

822

1,028

 

 

 

 

Total borrowings

1,821

1,819

2,276

Non-current

1,305

1,623

1,896

Current

516

196

380

 

Other interest-bearing liabilities

 

During the period Bupa Chile redeemed £47m of inflation-linked senior unsecured bonds, originally due to mature on 30 June 2033.

 

The Group maintains a £900m revolving credit facility in order to meet liquidity needs which has a maturity of December 2026 with two, one-year extension options. This facility was entered into in December 2021 and replaced an £800m revolving credit facility and a separate £40m bilateral facility, that were previously held. At 30 June 2022 the facility was drawn down by £230m (FY 2021: £150m). During 2021, the Group put in place a EUR30m bank facility in Spain, originally maturing in May 2022 which was extended to June 2023 in the period. This remains fully undrawn as at 30 June 2022 (HY 2021: fully undrawn; FY 2021: fully undrawn).

Fair value of financial liabilities

 

The fair value of a financial liability is defined as the amount for which a financial liability could be exchanged in an arm's-length transaction between informed and willing parties. Fair values of subordinated liabilities and senior unsecured bonds are calculated based on quoted prices. The fair values of quoted liabilities in active markets are based on current offer prices. The fair values of financial liabilities for which there is no active market are established using valuation techniques. These may include reference to the current fair value of other instruments that are substantially the same and discounted cash flow analysis.

 

Financial liabilities are categorised into a three-level hierarchy. A description of the different levels is detailed in note 12.

 

An analysis of borrowings by fair value classification is as follows:

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

Level 1

Level 2

Total

Level 1

Level 2

Total

Level 1

Level 2

Total

 

£m

£m

£m

£m

£m

£m

£m

£m

£m

Subordinated liabilities

942

-

942

1,104

-

1,104

1,399

-

1,399

Senior unsecured bonds

565

-

565

608

44

652

617

47

664

Bank loans and overdrafts

-

266

266

-

196

196

-

385

385

Total fair value

1,507

266

1,773

1,712

240

1,952

2,016

432

2,448

 

The Group does not have any Level 3 financial liabilities.

 

17 Provisions arising from insurance contracts

 

 

At 30 June 2022

At 31 December 2021

At 30 June 2021

 

Gross

Re-insurance

Net

Gross

Re-insurance

Net

Gross

Re-insurance

Net

 

£m

£m

£m

£m

£m

£m

£m

£m

£m

General insurance business

 

 

 

 

 

 

 

 

 

Provisions for unearned premiums

3,054

(63)

2,991

2,104

(24)

2,080

2,712

(50)

2,662

Provisions for claims

1,352

(11)

1,341

1,093

(9)

1,084

1,150

(8)

1,142

 

 

 

 

 

 

 

 

 

 

Long-term business

 

 

 

 

 

 

 

 

 

Life insurance contract liabilities¹

1

-

1

36

-

36

35

-

35

Total insurance provisions

4,407

(74)

4,333

3,233

(33)

3,200

3,897

(58)

3,839

 

1.

The decrease in the period is due to the sale of the portfolio of life insurance in Bupa Global Latin America, as described in note 19.

 

Provision for unearned premiums

 

The provision for unearned premiums primarily represents premiums written that relate to periods of risk in future accounting periods. It is released to the Condensed Consolidated Income Statement on a straight-line basis, which is not materially different from a calculation based on the pattern of incidence of risk.

 

In circumstances where a return of premium is due to policyholders, a provision for a return of premium is treated as an adjustment to the initial premium and is established within the provision for unearned premiums, reducing gross premium income. A provision was established in 2020 in respect of Bupa Insurance Limited making a commitment to pass back to eligible customers any exceptional financial benefits experienced by the UK PMI business that ultimately arise as a result of COVID-19. At 30 June 2022, the return of premium provision held is £60m (HY 2021 £40m; FY 2021: £71m). The net reduction in the provision of £11m reflects a decrease in the best estimate of the exceptional financial benefit expected to be returned to eligible customers due to a higher rebound of claims and the closure of the provision to future accruals from 31 December 2021.

 

Provision is also made for unexpired risks when unearned premiums, net of associated acquisition costs, are insufficient to meet expected claims and administrative expenses. This is performed at a segment level for the Group's insurance entities. The expected cash flows are calculated having regard only to contracts commencing prior to or at the balance sheet date. At 30 June 2022, an unexpired risk provision of £9m has been recognised (HY 2021: £9m; FY 2021: £22m).

 

Provision for claims

 

The gross provision for claims represents the estimated liability arising from claims episodes in current and preceding financial years which have not yet given rise to claims paid. A claims episode is an insured medical service that the Group has an obligation to fund which could be consultation fees, diagnostic investigations, hospitalisation or treatment costs. The provision includes an allowance for claims management and handling expenses. The gross provision for claims also includes a deferred claims provision for claims episodes that have not taken place by the reporting date where the Group has a constructive obligation to fund deferred medical services, due to regulatory or other public commitments following periods of severe service disruption, as has been the case with COVID-19.

 

The gross provision for claims across the Group is set in line with Bupa's Claims Reserving standards, at a level to achieve an appropriate probability of sufficiency and is estimated based on current information and the ultimate liability may vary as a result of subsequent information and events. In setting the provisions for claims outstanding, a best estimate is determined on an undiscounted basis and then a margin of prudence is added such that there is confidence that future claims will be met from the provisions.

 

A deferred claims provision of £231m has been recognised as at 30 June 2022 (HY 2021: £180m; FY 2021: £163m) in respect of the health insurance business in Australia, where the Australian prudential regulator (APRA) has mandated the need to provide for the rebound of claims following the ongoing COVID-19 disruption, creating a constructive obligation for the Group to pay claims in relation to the disrupted business. The estimated cost of claims expected to rebound after the reporting date has been calculated as a proportion (the deferral factor) of the observed shortfall in incurred claims, compared with pre-COVID-19 expectations. This has been recognised on a best estimate basis, together with an allowance for claims handling costs and an additional risk margin. During the period there has been a further increase in the provision of £181m due to an increase in the best estimate reflecting the continued disruption to the supply of local health provision from the COVID-19 Omicron variant. This is partly offset by a £122m release relating to the exclusion of claims deferred up until June 2021, as they are no longer being expected to rebound. Related future claims experience may differ significantly from these estimates. The Australian health insurance business has committed to not profit from COVID-19, and therefore is seeking to return amounts to their customers through give back and rate deferral initiatives. 

 

18 Restricted Tier 1 (RT1) notes

On 24 September 2021, the Company issued £300m of RT1 notes with a fixed coupon of 4.000% paid semi-annually in arrears. Transaction costs of £3m were recognised in respect of the issue. The total coupon paid during the period was £6m (HY 2021: £nil; FY 2021: £nil).

 

The RT1 notes are perpetual with no fixed maturity or redemption date. The notes have a first call date of 24 March 2032 and interest is payable at the sole and absolute discretion of the Company, with cancelled interest providing no rights to the holder of the notes nor being considered a default. The RT1 notes are therefore treated as equity. The notes are convertible to share capital of the Company on the occurrence of certain trigger events.

 

19 Business combinations and disposals

 

There have been no material acquisitions in the six-month period ended 30 June 2022.

 

During the period, the Group sold its portfolio of life insurance in Bupa Global Latin America to a third party, realising a net loss on disposal of £2m. Other minor disposals in the period included dental businesses in New Zealand and care homes in Bupa Villages and Aged Care Australia.

 

20 Commitments and contingencies

 

Capital commitments

 

Capital expenditure for the Group contracted at 30 June 2022 but for which no provision has been made in the financial statements amounted to £54m (HY 2021: £108m; FY 2021: £68m), primarily due to aged care facility and retirement village project commitments in Australia and New Zealand and care homes in the UK.

 

Contingent assets and contingent liabilities

 

The Group currently has no contingent assets.

 

The Group has contingent liabilities arising in the ordinary course of business and in relation to a limited number of historic business disposals. These include losses which might arise from litigation, consumer matters, other disputes, regulatory compliance (including data protection) and interpretation of law (including employment law and tax law). It is not considered that the ultimate outcome of any contingent liabilities will have a significant adverse impact on the financial condition of the Group.

 

Bupa Finance plc

Statement of Directors' responsibilities for six months ended 30 June 2022

 

We confirm that to the best of our knowledge:

The condensed set of financial statements have been prepared in accordance with UK-adopted International Accounting Standard 34 Interim Financial Reporting and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority.

The interim management report includes a fair review of the information voluntarily provided in accordance with the requirements of:

(a) DTR 4.2.7R of the Disclosure Guidance and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining six months of the financial year.

(b) DTR 4.2.8R of the Disclosure Guidance and Transparency Rules, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the Group during that period; and any changes in the related party transactions described in the last annual report that could do so.

 

The Directors of Bupa Finance plc are listed in the Directors' Report for the year ended 31 December 2021. There have been no changes in Directors since the publication of the Company's Annual Report and Accounts for the year ended 31 December 2021.

 

By order of the Board

  

 

James Lenton Gareth Roberts

Director Director

3 August 2022

Independent review report to Bupa Finance plc

 

Report on the condensed consolidated interim financial statements

 

Our conclusion

We have reviewed Bupa Finance plc's condensed consolidated interim financial statements (the "interim financial statements") in the Condensed Consolidated Half Year Financial Statements of Bupa Finance plc for the 6 month period ended 30 June 2022 (the "period").

 

Based on our review, nothing has come to our attention that causes us to believe that the interim financial statements are not prepared, in all material respects, in accordance with UK adopted International Accounting Standard 34, 'Interim Financial Reporting' and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority as if the company were required to comply with these rules.

 

The interim financial statements comprise:

• the Condensed Consolidated Statement of Financial Position as at 30 June 2022;

• the Condensed Consolidated Income Statement for the period then ended;

• the Condensed Consolidated Statement of Comprehensive Income for the period then ended;

• the Condensed Consolidated Statement of Cash Flows for the period then ended;

• the Condensed Consolidated Statement of Changes in Equity for the period then ended; and

• the explanatory notes to the interim financial statements.

 

The interim financial statements included in the Condensed Consolidated Half Year Financial Statements of Bupa Finance plc have been prepared in accordance with UK adopted International Accounting Standard 34, 'Interim Financial Reporting' and the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority as if the company were required to comply with these rules.

 

Basis for conclusion

We conducted our review in accordance with International Standard on Review Engagements (UK) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Financial Reporting Council for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.

 

A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and, 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.

 

We have read the other information contained in the Condensed Consolidated Half Year Financial Statements and considered whether it contains any apparent misstatements or material inconsistencies with the information in the interim financial statements.

 

Conclusions relating to going concern

Based on our review procedures, which are less extensive than those performed in an audit as described in the Basis for conclusion section of this report, nothing has come to our attention to suggest that the directors have inappropriately adopted the going concern basis of accounting or that the directors have identified material uncertainties relating to going concern that are not appropriately disclosed. This conclusion is based on the review procedures performed in accordance with this ISRE. However, future events or conditions may cause the group to cease to continue as a going concern.

 

Responsibilities for the interim financial statements and the review

 

Our responsibilities and those of the directors

The Condensed Consolidated Half Year Financial Statements, including the interim financial statements, is the responsibility of, and has been approved by the directors. The directors are responsible for preparing the Condensed Consolidated Half Year Financial Statements in accordance with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority as if the company were required to comply with these rules. In preparing the Condensed Consolidated Half Year Financial Statements, including the interim financial statements, the directors are responsible for assessing the group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or to cease operations, or have no realistic alternative but to do so.

 

Our responsibility is to express a conclusion on the interim financial statements in the Condensed Consolidated Half Year Financial Statements based on our review. Our conclusion, including our Conclusions relating to going concern, is based on procedures that are less extensive than audit procedures, as described in the Basis for conclusion paragraph of this report. This report, including the conclusion, has been prepared for and only for the company for the purpose of complying with the Disclosure Guidance and Transparency Rules sourcebook of the United Kingdom's Financial Conduct Authority as if the company were required to comply with these rules and for no other purpose. We do not, in giving this conclusion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

 

 

 

PricewaterhouseCoopers LLP

Chartered Accountants

London

3 August 2022


[1] Revenues from associate businesses are excluded from reported revenue figures.

[2] Underlying profit is a non-GAAP financial measure. This means it is not comparable to other companies. Underlying profit reflects our trading performance and excludes a number of items included in statutory profit before taxation, to facilitate year-on-year comparison. These items include impairment of intangible assets and goodwill arising on business combinations, as well as market movements such as gains or losses on foreign exchange, on return-seeking assets, on property revaluations and other material items not considered part of trading performance. A reconciliation to statutory profit before taxation can be found in the notes to the condensed consolidated financial statements. Please refer to the reconciliation on page 31.

[3] 2021 underlying profit has been restated following the quantification of historical underpayments of employee entitlements. See note 1.4a for details of the restatement.

[4] The Solvency II capital coverage ratio is an estimate and unaudited.

[5] On 1 July 2021, we formed the new Bupa Asia Pacific Market Unit, comprising our businesses in Australia, New Zealand and Hong Kong SAR. These results and comparatives are presented as the new Market Unit.

[6] Our total customers as reported in 2021 Annual Report.

[7] 179% is the FY 2021 solvency coverage ratio.

[8] GSP is substituted for the insurance premium risk parameter in the standard formula, reflecting the Group's own loss experience.

[9] On 1 July 2021, we formed the new Bupa Asia Pacific Market Unit, comprising our businesses in Australia, New Zealand and Hong Kong SAR. These results and comparatives are presented as the new Market Unit.

[10] 2021 underlying profit has been restated following the quantification of historical underpayments of employee entitlements. See note 1.4a for details of the restatement.

[11] Bupa HI Pty Ltd (Australia): based on S.05.01 Prudential Regulation Authority (SII) form (estimated and unaudited).

[12] Source: APRA Market Share highlights report

[13] Sanitas S.A. de Seguros (Spain): Prepared under local GAAP (unaudited).

[14] Bupa Insurance Limited: Prepared under local GAAP. Excludes our associate Highway to Health (GeoBlue).

[15] On 1 July 2021, Hong Kong SAR entities were incorporated into a new Market Unit called Bupa Asia Pacific.

[16] Revenue in Other Businesses comprises of brand fees received from our associate business in Saudi Arabia as a percentage of total revenue, this is alongside our share of profit we receive as part of our 43.25% ownership.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR BLGDIUUGDGDX
Date   Source Headline
2nd Mar 20237:00 amRNSBupa Finance 2022 Annual Report
4th Aug 20227:00 amRNSBupa Finance Announces Half Year Results
8th Mar 20227:00 amRNSBupa Finance plc 2021 Annual Report
27th Oct 20213:12 pmRNSPost Stabilisation Notice
24th Sep 20212:01 pmRNSFinal Issue and Tender Offer Results
23rd Sep 202110:28 amRNSIssue of Debt
22nd Sep 20211:49 pmRNSFinal Result Tender Offer Fixed Rate Sub Notes2023
22nd Sep 202110:55 amRNSIndicative Tender Offer Result
14th Sep 20219:34 amRNSTender Offer
5th Aug 20217:00 amRNSBupa Finance plc Half Year Report 2021
26th May 20214:09 pmRNSChange of Auditor
4th Mar 20217:00 amRNSAnnual Financial Report
7th Aug 20207:00 amRNSBupa Finance plc Half Year Report 2020
5th Aug 20202:34 pmRNSBupa to redeem £330m subordinated 2004 bonds
23rd Jun 20203:59 pmRNSBupa publishes Prospectuses for Note Offerings
18th Jun 20204:51 pmRNSBupa announces price of Fixed & Subordinated Notes
27th Apr 20201:39 pmRNSProspectuses: Uploaded to NSM
9th Apr 20201:13 pmRNSMoody’s affirms Bupa Insurance Limited’s Rating
31st Mar 202011:46 amRNSFitch downgrades Bupa Finance plc’s credit rating
5th Mar 20207:00 amRNSAnnual Financial Report
1st Aug 20197:00 amRNSBupa Finance Half Year Report 2019
14th Mar 20197:00 amRNSAnnual Financial Report
2nd Aug 20184:58 pmRNSHalf-year Report - Replacement
2nd Aug 20187:00 amRNSHalf-year Report
8th Mar 20187:04 amRNSAvailability of Annual Report
3rd Aug 20177:05 amRNSHalf-year Report
12th Apr 20179:22 amRNSPost-Stabilisation Notice - Bupa Finance
3rd Apr 20172:02 pmRNSBupa Finance plc publishes Prospectus
31st Mar 20177:00 amRNSBupa Finance plc £300m 2% Fixed Rate Note due 2024
30th Mar 20179:15 amRNSPre-Stabilisation Notice - BUPA
2nd Mar 20177:05 amRNSBupa Finance plc - Annual Financial Report 2016
10th Feb 20177:00 amRNSBupa completes acquisition of Oasis Dental Care
12th Dec 20161:24 pmRNSPost Stabilisation Notice - Bupa Finance plc
6th Dec 20163:05 pmRNSPublication of a Prospectus
2nd Dec 20167:00 amRNSPricing
1st Dec 201610:15 amRNSStabilisation Notice
18th Nov 20167:00 amRNSBupa to acquire Oasis Dental Care
4th Aug 20167:05 amRNSHalf-year Report
18th Mar 20161:32 pmRNSBupa Finance plc - Annual Financial Report 2015
13th Aug 20154:29 pmRNSBupa Finance plc - 2015 Half Year Report
24th Apr 201511:04 amRNSAnnual Financial Report
13th Jun 20144:40 pmRNSBupa Finance plc prospectus £350m 3.375% Notes
12th Jun 20147:00 amRNSChange of Auditor
29th Apr 20143:04 pmRNSAnnual Financial Report
30th Oct 20136:00 pmRNSRedemption of £100m 10.5per cent. Subord Bond 2018
6th Jun 20133:00 pmRNSPost Stabilisation - Bupa
23rd Apr 201312:49 pmRNSBupa Finance plc prospectus re £500m 5% Notes 2023
18th Apr 20139:14 amRNSStabilisation Notice - Bupa
26th Mar 201310:40 amRNSAnnual Financial Report
23rd Apr 20122:09 pmRNS2011 Results

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.