Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksHansard Regulatory News (HSD)

Share Price Information for Hansard (HSD)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 50.05
Bid: 48.60
Ask: 51.50
Change: -0.10 (-0.20%)
Spread: 2.90 (5.967%)
Open: 50.15
High: 0.00
Low: 0.00
Prev. Close: 50.15
HSD Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Results for the six months ended 31 December 2015

25 Feb 2016 07:00

RNS Number : 0781Q
Hansard Global plc
25 February 2016
 

 

 

 

 

25 February 2016

 

 

Hansard Global plc

Results for the six months ended 31 December 2015

Hansard Global plc ("Hansard" or "the Group"), the specialist long-term savings provider, issues its results for the six months ended 31 December 2015. All figures refer to the six months ended 31 December 2015 ("H1 2016"), except where indicated.

SUMMARY

· As announced in our January new business announcement, new business levels are £56.4m on a PVNBP basis, up 92% from the previous financial period as success in the Middle East & Africa is starting to be replicated across other regions;

· IFRS profits were £4.9m for the period, down from £6.6m in H1 2015. Most of this reduction is due to lower fee income from Hansard Europe which was closed to new business in 2013. Global stock market declines in the period have also reduced annual management charges earned across the Group;

· EEV profit after tax was £1.2m (H1 2015: £6.6m). Both 2016 and 2015 figures are predominantly driven by stock market and foreign exchange market changes;

 

· New business contribution and margin have improved from the levels of last year to be profitable in Q2 and we expect to see further positive progression over time;

· The Board has declared an increased interim dividend of 3.6p per share;

· Litigation against Hansard Europe has increased by a net £1m since the date of release of our full year 2015 results, primarily due to additional complainants adding to existing actions. We have however had some important successes with two cases in Belgium and one case in Italy being ruled fully in our favour (removing £1m of exposure).

 

 

H1 2016

 H1 2015

New business sales - PVNBP

IFRS profit after tax

£56.4m

£4.9m

£29.4m

£6.6m

EEV profit after tax

£1.2m

£6.6m

IFRS basic earnings per share

Interim dividend - to be paid on 31 March 2016

3.5p

3.6p

4.8p

3.5p

 

As at

31 December

30 June

 

2015

2015

Assets under Administration

£856m

£907m

European Embedded Value

£189m

£195m

 

 

INTERIM MANAGEMENT STATEMENT

The second Interim Management Statement in respect of the year ending 30 June 2016 is expected to be published on 12 May 2016.

 

OUTLOOK

As the implementation of the Group's strategic investment in product and people continues to mature, we expect the current run-rate of new business levels (excluding the one-off related party transaction) to continue into the second half of our financial year.

 

 

Gordon Marr, Group Chief Executive Officer, commented:

"It is very pleasing to see the roll-out of our strategy delivering encouraging results and we expect this trend to continue through the second half of the year. We have a growing, well-diversified business and continue to work hard to deliver on the further opportunities that we have identified."

 

 

For further information:

Hansard Global plc

+44 (0) 1624 688000

Gordon Marr, Group Chief Executive Officer

 

Tim Davies, Chief Financial Officer

 

Bell Pottinger

+44 (0) 20 3772 2500

Daniel de Belder

 

 

Notes to editors:

· Hansard Global plc is the holding company of the Hansard Group of companies. The Company was listed on the London Stock Exchange in December 2006. The Group is a specialist long-term savings provider, based in the Isle of Man.

· The Group offers a range of flexible and tax-efficient investment products within a life assurance policy wrapper, designed to appeal to affluent, international investors.

· The Group utilises a controlled cost distribution model by selling policies exclusively through a network of independent financial advisors, and the retail operations of certain financial institutions who provide access to their clients in more than 170 countries. The Group's distribution model is supported by Hansard OnLine, a multi-language internet platform, and is scaleable.

· The principal geographic markets in which the Group currently services policyholders and financial advisors are the Middle East & Africa, the Far East and Latin America, in the case of Hansard International Limited, and Western Europe in the case of Hansard Europe dac, the Group's two life assurance companies. Hansard Europe dac closed to new business with effect from 30 June 2013. 

 

· The Group's objective is to grow by attracting new business and positioning itself to adapt rapidly to market trends and conditions. The scaleability and flexibility of the Group's operations allow it to enter or develop new geographic markets and exploit growth opportunities within existing markets without the need for significant further investment.

· Following the closure of Hansard Europe dac to new business with effect from 30 June 2013, the Group continues to report new business performance of Hansard International Limited alone within this document. Reporting of Assets under Administration incorporates cash flows relating to insurance policies issued by both Hansard International and Hansard Europe.

Forward-looking statements:

This announcement may contain certain forward-looking statements with respect to certain of Hansard Global plc's plans and its current goals and expectations relating to future financial condition, performance and results. By their nature forward-looking statements involve risk and uncertainties because they relate to future events and circumstances which are beyond Hansard Global plc's control. As a result, Hansard Global plc's actual future condition, performance and results may differ materially from the plans, goals and expectations set out in Hansard Global plc's forward-looking statements. Hansard Global plc does not undertake to update forward-looking statements contained in this announcement or any other forward-looking statement it may make. No statement in this announcement is intended to be a profit forecast or be relied upon as a guide for future performance.

 

CHAIRMAN'S STATEMENT

 

New business

In my Chairman's Statement in September 2015, I noted that the benefits of the Group's revised strategy were starting to deliver increased levels of new business. The results for H1 of the 2016 financial year ("FY") show further progress in our goal to build sales levels in a sustainable and diversified way.

In H1 2016 our new business on a like-for-like basis was 64% above the levels of H1 2015 measured on a Present Value of New Business Premiums ("PVNBP") basis (or a 92% increase when an investment into a Hansard product by the Group President on arm's length terms is included). The Middle East and Africa region continued to be the main source of new business growth but we are now seeing replication of this success in the Far East and Rest of World regions.

Financial performance

The Group's profit after tax under International Financial Reporting Standards ("IFRS") of £4.9m is lower than the comparative period of £6.6m. This is driven by the following factors:

· lower fees earned from Hansard Europe, which closed to new business in 2013, resulting in a declining number of customers and assets under management;

· our newer products in Hansard International having a lengthier earning period than older products;

· lower annual management charges due to market value declines in line with global stock markets in the period and;

· continued investment in the distribution network and new market opportunities.

The European Embedded Value ("EEV") profit after tax of £1.2m (H1 2015: £6.6m) is driven predominantly by investment-related drivers in the period, in particular the strengthening of the US dollar against Sterling. Encouragingly, our new business contribution and margin have improved from the levels of last year to be profitable in Q2 and we expect to see further positive progression over time.

Dividends

The Board has resolved to pay an interim dividend of 3.6p per share (2015: 3.5p per share).

Capitalisation and solvency

The Group is well capitalised to meet the requirements of regulators, policyholders, intermediaries and other stakeholders. Aggregate minimum solvency margins are covered 13 times by our capital resources. Our prudent investment policy for shareholder assets minimises market risk and provides a stable and resilient solvency position.

Outlook

As the implementation of the Group's strategic investment in product and people continues to mature, we expect the current run-rate of new business levels (excluding the one-off related party transaction) to continue into the second half of our financial year. However, further stock-market declines in 2016 could erode investor confidence levels for new contributions, as well as the level of income earned from existing assets under administration.

 

New licencing opportunities continue to be pursued within a timeframe that remains primarily under the control of foreign regulatory authorities. We believe that these opportunities will be a significant source of future new business and expect them to start to deliver in the next financial year.

 

Philip Gregory

Chairman

24 February 2016

INTERIM MANAGEMENT REPORT

REPORT OF THE GROUP CHIEF EXECUTIVE OFFICER

GORDON MARR

 

The Group continues to focus on the distribution of regular and single premium products in a range of jurisdictions around the world. As planned, our new relationships with a number of IFA networks in target markets are delivering increased levels of new business. We have established an encouraging trend of growth as regional initiatives and new distribution relationships start to deliver results.

Strategy implementation

Throughout the first half of this financial year we have continued to make progress in increasing the scale of our business, better diversifying new business flows and pursuing longer term licensing opportunities in targeted locations.

The initial success of our strategic roll-out in the Middle East and Africa is now being replicated in other regions, resulting in strong initial growth. A further three Account Executives have been added to the team in the past quarter to drive growth in Latin America and Asia.

New business distribution

During H1 2016 we have seen strong levels of growth in all but one of our geographical regions. The Middle East and Africa continued to perform extremely well with £15.0m PVNBP sold. The Rest of World region includes an investment into a Hansard product by the Group President on arm's length terms of £8.3m, but the underlying sales of £13.8m showed a 92% increase on the prior period with markets such as the Caribbean and Europe (non-EU) having performed well. The Far East yielded £12.8m of new business, an increase of 80%.

 

Latin America was the only region where increased sales were not achieved. We expect to see some recovery later in the year however following the recent recruitment of a new Account Executive for that region.

 

Results for the period

Changes in new business flows have a limited immediate impact on current earnings reported under IFRS, as initial fees and acquisition costs from the contracts sold are mostly deferred and amortised over the life of the contract. IFRS profit for the period is £4.9m after tax (H1 2015: £6.6m). The decline is primarily due to the expected contraction of Hansard Europe's book of business which closed to new business in 2013. The benefit of increasing sales within Hansard International to Group fee income levels will be felt in future financial periods, noting however that our newer products have a longer earning period than our older products.

 

The increase in new business levels has resulted in the Group recovering to a position where new business contribution and margin are close to a breakeven level for EEV purposes (and were marginally positive in the second quarter of the year). The EEV profit of £1.2m in the period and the prior period equivalent of £6.6m are largely driven by fluctuating investment and economic related factors which can vary quite significantly each year.

The Group has continued to generate positive cash flows to fund new business. However as initial fee periods on our older style products come to an end, cash generating levels are now lower than that experienced in previous years. Accordingly there will be a period as we rebuild new business levels, where operating cash inflows will not be sufficient to cover dividend payments in full. We are monitoring this expected cash strain against our current free surplus of £31.5m.

The EEV at 31 December 2015 is £189m as compared to £203.5m at 31 December 2014. The reduction is as a result of dividends paid out.

 

A summary of the results for H1 FY 2016 are as follows:

 

 

H1 2016

H1 2015

IFRS profit after tax

£4.9m

£6.6m

EEV profit after tax

£1.2m

£6.6m

IFRS basic earnings per share

3.5p

4.8p

Interim dividend - to be paid on 31 March 2016

3.6p

3.5p

 

 

31 December

30 June

As at

2015

2015

Assets under Administration

£856m

£907m

European Embedded Value

£189m

£195m

Details of the results for the period, under both IFRS and EEV reporting, are contained in the Business and Financial Review.

Hansard Europe dac ("Hansard Europe", previously Hansard Europe Limited)

Hansard Europe remains profitable and strongly capitalised. We continue to meet the requirements of the company's policyholders, regulators and stakeholders while gaining operational efficiencies through the use of Hansard OnLine. The servicing of policy contracts and other administrative operations are performed at the Group's head office on the Isle of Man. Regulatory control and management of outsourced activities are exercised from the company's offices in Dublin.

We continue to deal with complaints in circumstances where a contract holder believes that the performance of an asset linked to a particular contract is not satisfactory. We do not give investment advice and are not party to the selection of the asset and therefore we feel that we are justified in robustly defending each complaint. Sometimes these complaints progress to threatened litigation with the resulting increase in cost and resource to the Group. In many cases the threatened litigation relates to decisions taken by individuals during, or as a result of, the global financial crisis in 2007/2008.

 

We reported in our annual report for 2015 that Hansard Europe was facing litigation based on writs totalling €13.3m (approximately £9.4m) as a result of these and related complaints. We will continue to defend ourselves from all claims, considering early settlement (without admission of liability) only where there is a clear economic benefit.

As at the report date of these Interim Report and Accounts, writs totalled €14.1m (£10.4m). The total has increased primarily as a result of further claimants adding to a group action taken in Belgium which forms €7.2m (£5.3m) of the total. We believe this case to be highly speculative and will robustly defend against it. Offsetting this, the Group has had three cases successfully ruled in its favour in Belgium and Italy (with no liability attributed to the Group), reducing writs outstanding by €1.3m (£1.0m). We believe these rulings set helpful precedents in these jurisdictions and expect them to be useful for resolving a number of similar cases.

 

Capitalisation and solvency

A key financial objective is to ensure that the Group's solvency is managed safely through the economic cycle to meet the requirements of regulators, contract holders, intermediaries and shareholders. The Group remains well capitalised. The required minimum solvency margins remain covered 13 times by our capital resources, which are typically held in a wide range of deposit institutions and in highly-rated money market liquidity funds.

Hansard Europe's capital surplus is not available for distribution until there is better clarity over the expected outcome of the litigation against the company. It is therefore included within the total of Required Capital of £27.2m in the analysis of the Group's EEV balance sheet at 31 December 2015. Allowing for this, the EEV balance sheet reflects that the Group has a free surplus of £31.5m available for investment and distribution, consistent with that of 31 December 2014.

The new European Directive "Solvency II" came into effect for Hansard Europe on 1 January 2016. Solvency II sets regulatory standards around the valuation of assets and liabilities, capital requirements, governance and risk management, and reporting and disclosure requirements. Hansard Europe has developed the necessary capabilities to fully implement Solvency II and remains strongly capitalised under the new capital rules.

Hansard OnLine

We continue to develop additional functionality for Hansard OnLine to allow policyholders and intermediaries to transact with us more efficiently and to allow us to meet their expectations.

 

As is reported in the Business and Financial Review, over 95% of policy investment transactions are processed electronically by intermediaries using Hansard OnLine and over 90% of all new business applications were submitted via the platform during the period.

 

Risk management

As the pace, scale, and complexity of regulatory change continues to increase, it is vital for us to understand and manage the impact of these changes both on our clients and on ourselves as a business. This is a core objective of our strategic planning.

Dividend

The Board has resolved to pay an interim dividend of 3.6p per share (2015: 3.5p). This dividend will be paid on 31 March 2016.

Our people

The Group has a dedicated dynamic workforce. We have a commitment to service and quality at the highest level in relation to servicing contract holders and intermediaries, the development of successful products and Hansard OnLine. We also have a strong commitment to performance improvement in all areas of the business. I thank all our employees for their continued contribution to Hansard and the successes achieved in this period.

  

Gordon Marr

Chief Executive Officer

24 February 2016

 

 

BUSINESS AND FINANCIAL REVIEW

1. BUSINESS MODEL

Hansard is a specialist long-term savings provider that has been providing innovative financial solutions for international clients since 1987. We focus on helping financial advisors and institutions to provide their clients (individual and corporate investors) with savings and investment products in secure life assurance wrappers to meet long-term savings and investment objectives. We administer assets in excess of $1 billion for over 500 financial advisor businesses with over 40,000 client accounts in as many as 155 countries.

The Company's head office is in Douglas, Isle of Man, and its principal subsidiaries operate from the Isle of Man and the Republic of Ireland. Hansard International Limited is regulated by the Finance Services Authority (previously the Insurance and Pensions Authority) of the Isle of Man Government and has a branch in Malaysia, regulated by the Labuan Financial Services Authority, to support business flows from Asian growth economies. Hansard Europe is regulated by the Central Bank of Ireland. Hansard Europe ceased accepting new business with effect from 30 June 2013.

Our products are designed to appeal to affluent international investors, institutions and wealth-management groups. They are distributed exclusively through independent financial advisors ("IFAs") and the retail operations of financial institutions.

Our network of Account Executives provides local language-based support services to financial advisors in key territories around the world, supported by our multi-language online platform, Hansard OnLine.

2. STRATEGY

Our aim is to be the preferred choice of distributors when recommending international savings and investment products to their clients.  

We have developed attractive products and services and will continue to improve them. We recognise that clients are at the heart of our business and, consequently, we must work hard to build long-term positive relationships with them.

Our vision encompasses every part of our business. Beneath this, we have identified a range of strategic objectives to meet this target and continue to work towards them. Through careful execution of our plans we intend to add increased scale to the business, on a diversified basis, at acceptable levels of risk and profitability. Some of this activity, and the subsequent results, is summarised in section 4.

3. HANSARD ONLINE

Hansard OnLine is the Group's online platform, providing essential functionality and information for our contract holders and intermediaries around the world. Available 24/7, in multiple languages, Hansard OnLine provides users with the tools needed to better manage their objectives.

Almost all investment transactions are processed electronically by intermediaries, on behalf of their clients, using Hansard OnLine and over 90% of all new business applications are submitted via the platform.

Meeting contractholders' requirements

We appreciate that our contract holders' savings and investments are important to them, and that they want to monitor the performance of their Hansard contracts when and where it suits them. Through a secure OnLine Account contract holders can view the key documentation and investment information relating to their policy with content presented in 11 different languages.

Contract holders have access to our Unit Fund Centre which provides all of the information that they need in order to make informed investment decisions. The Unit Fund Centre can be used as a resource to research potential new unit funds, and also as a tool to monitor the performance of existing choices.

Certain contract holders have the functionality to perform their own policy investment transactions, via their OnLine Accounts, to better meet their objectives.

Over 15,000 OnLine Accounts are used regularly. However, it remains a key objective of the Group to increase OnLine Account take up and we continue to look at new ways to keep policyholders informed of new online developments in order to achieve this.

Supporting intermediaries

Hansard OnLine allows intermediaries to perform key tasks seamlessly online. Pre-sale illustrations, new business proposals and policy investment transactions are handled electronically and a range of analytical tools such as the Personal Investment Review are available through the Unit Fund Centre.

Placing this functionality online means the intermediaries can access it when they need it, and allows for an improved user-centric experience compared to using paper forms. Data validation happens in real-time to ensure there are no delays to the investment of client funds.

Hansard OnLine Lite provides prospective IFAs with easy access to a subset of the online system. Its purpose is to showcase our online proposition to prospective and new IFAs and to allow easy access to non-sensitive documents and functionality. Users can access our online document library, the Unit Fund Centre, company news and submit new business online.

Reducing Operational risk

The straight-through processing of policyholder instructions (whether received directly or through their appointed agents) reduces the Group's operational risk exposures, as does the ability of the Group to communicate electronically with policyholders and intermediaries, irrespective of geographical boundaries.

4. New business

 

Strategy Implementation

The Group has access to an increasing portfolio of distributors who know that our combined efforts can meet the needs of policyholders around the world. The Group's proposition is to develop and enhance relationships with policyholders and intermediaries through the use of our people, products and technology in a way that meets shared objectives. 

 

The Group continues to invest in its distribution resources, Hansard OnLine, and other infrastructure to support its strategic plans. We continue to pursue our longer term plans to establish additional locally-licenced branches in a small number of target markets.

 

Initiatives over the past number of years to update our product range and salesforce are now delivering increased new business flows across a more diversified distribution base. New relationships with a number of IFA networks in target markets are maturing and delivering increased levels of new business.

 

The initial success of our strategic roll-out in the Middle East has started to be replicated in other regions this period where we are experiencing strong initial growth. Further resources have recently been added to the sales team to further drive growth in Latin America and Asia in future periods.

 

The results of activities in each region in H1 2016 are reported in the table below.

 

New business performance for the six months ended 31 December 2015

We have experienced a marked increase in new business for H1 2016 as compared to the previous period, building on the growth experienced in the second half of the 2015 financial year.

New business flows for Hansard International for H1 2016 are summarised as follows. Comparisons against the corresponding periods are on an actual currency basis.

 

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Compensation Credit

4.5*

2.7

5.5

Present value of New Business Premiums

56.4*

29.4

60.6

Annualised Premium Equivalent

8.4*

4.7

9.7

 

* Included within these figures is a transaction which took place during the period whereby the Group President invested the Sterling equivalent of £8.3m as a lump sum top-up to a Hansard savings product on arm's-length terms. The transaction resulted in £0.1m Compensation Credit, £8.3m PVNBP and £0.8m Annualised Premium Equivalent being included in the figures above.

The following tables show the breakdown of new business flows calculated on the basis of PVNBP.

 

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

By type of contract

£m

£m

£m

Regular premium

29.9

17.6

36.8

Single premium

26.5

11.8

23.8

 

56.4

29.4

60.6

 

 

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

By geographical area

£m

£m

£m

Rest of World

22.1*

7.2

15.4

Middle East and Africa

15.0

4.0

7.5

Far East

12.8

7.1

16.1

Latin America

6.5

11.1

21.6

Total

56.4*

29.4

60.6

     

We continue to receive new business from a diverse range of financial advisors around the world. The majority of new business premiums are denominated in US dollars (71%), with 21% denominated in Sterling, and the remainder in euro or other currencies.

 

5. IFRS RESULTS FOR THE SIX MONTHS ENDED 31 DECEMBER 2015

The Group administers and earns fees from a portfolio of unit-linked investment contracts distributed to contract holders around the world.

The design of the Group's products means that new business flows will contribute to income streams over many years. Increasing new business levels therefore takes time for the profit to be realised under IFRS. The Group also continues to invest strategically for the future, particularly in relation to new markets and new licensing opportunities.

As a result of these factors, and the run-off of Hansard Europe which closed to new business in 2013, the IFRS profits for the Group are lower than in prior periods.

Results under IFRS

Fee and commission income received underpins the expenditure necessary to support the Group's longer-term objectives and ultimately to pay dividends over the long term.

The Group continues to invest for future growth in the business through targeted expenditure, particularly in our sales team and in connection with licence and similar business development initiatives. Projects to enhance Hansard OnLine; streamline administrative processes and reduce operational risk have continued in the period, while professional fees continue to be incurred in order to protect the Group's position in relation to actual and potential litigation against Hansard Europe.

Consolidated profit after taxation for the period is £4.9m primarily as a result in reduced fee income from Hansard Europe.

Sterling has weakened both against the euro and the US Dollar since year end, resulting in increased IFRS earnings of £0.4m in the half year (H1 2015: £0.1m increase).

The following is a summary of key items to allow readers to better understand the results of strategy implementation, as represented under accounting disclosures affecting the income statement, an analysis of cash flows and the consolidated balance sheet.

Abridged income STATEMENT

The IFRS condensed consolidated statement of comprehensive income which is presented within these half-year results reflects the financial results of the Group's activities during the period under IFRS. This statement however, as a result of its method of presentation, incorporates a number of features that might affect a clearer understanding of the results of the Group's underlying transactions. This relates principally to:

 

· Net valuation losses attributable to contract holder assets were £15.5m (H1 2015: £33.2m net gains). These assets are selected by the contract holder or an authorised intermediary and the contract holder bears the investment risk.

· Third party fund management fees in H1 2016 were £1.9m (H1 2015: £1.8m). While fund management fees paid are properly recorded in the Group's income statement under IFRS, this disclosure distorts results compared with an understanding of the Group's own entitlement to fund management fees and any requirement to pay such fees for services rendered in respect of the Group's own assets.

An abridged consolidated income statement is presented below, excluding the items of income and expenditure indicated above. 

 

 

 

Six months ended

 

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Fees and commissions

25.3

26.7

52.5

Investment and other income

1.0

1.0

1.4

 

26.3

27.7

53.9

Origination costs

(10.5)

(10.5)

(20.1)

Administrative and other expenses attributable to the Group

 

 

 

before compensation and litigation settlements

(10.9)

(10.6)

(21.8)

Operating profit for the period before compensation

 

 

 

and litigation settlements

4.9

6.6

12.0

Compensation and litigation settlements

-

-

2.9

Profit for the period before taxation

4.9

6.6

14.9

Taxation

-

-

-

Profit for the period after taxation

4.9

6.6

14.9

 

 

Fees and commissions

Fees and commissions attributable to Group operations for the half-year are £25.3m, a decrease of approximately 5% compared with £26.7m in H1 2015. A summary of fees and commissions attributable to Group activities is set out below:

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Contract fee income

18.5

19.8

38.7

Fund management fees

4.7

4.8

9.6

Commissions receivable

2.1

2.1

4.2

 

25.3

26.7

52.5

 

Elements of contract fee income are largely fixed in nature, representing both the smoothing of up-front (or deferred) income required under IFRS and contract servicing charges. Included in contract fee income is £10.4m (H1 2015: £10.3m) representing the amounts prepaid in previous years and amortised to the income statement, as can be seen below in the reconciliation of deferred income. This demonstrates the strength of the regular premium book of business. The reduction in contract fee income for the period, when compared with H1 2015, is largely as a result of reduced servicing income received by Hansard Europe. This is driven by surrenders of contracts in previous periods where all deferred income is credited to the income statement.

Fund management fees, together with commissions receivable, totalling £6.8m (H1 2015: £6.9m), are related directly to the value of contract holder Assets under Administration ("AuA") and are therefore exposed to market movements, currency rates and valuation judgements. The level of this income, when compared with the period ended 31 December 2014, reflects primarily that the level of AuA has fallen by approximately 7.4% since that date, driven largely by outflows of AuA from Hansard Europe as referred to above.

Investment and other income

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Bank interest and other income receivable

 0.6

 0.9

1.6

Foreign exchange gains / (losses) on revaluation

 

 

 

of net operating assets

0.4

0.1

(0.2)

 

1.0

1.0

1.4

     

 

The Group's own liquid assets are held predominantly in sterling and invested in highly rated money market funds and bank deposits.

Volatility in foreign exchange markets continued throughout the period. Having regard to the geographic spread of the Group's contract holders, the range of currencies in which AuA are denominated, and the composition of the net assets of Hansard Europe, the strengthening of the US dollar and the euro, against sterling since 30 June 2015 has increased investment and other income by £0.4m (H1 2015: gain of £0.1m).

Further information about the Group's foreign currency exposures is disclosed in note 4.1 to these condensed consolidated financial statements.

Origination costs

Under IFRS, new business commissions paid, together with the directly attributable incremental costs incurred on the issue of a contract, are deferred and amortised over the life of that contract to match the longer-term income streams expected to accrue from it. The life of a regular premium contract is its term, which is typically between 10 years and 25 years. The life of a typical single premium contract is 15 years.This accounting policy reflects that the Group will continue to earn income over the long-term from contracts issued in a given financial year. The impact on current year fee income of contracts issued in H1 2016 is minimal.

Reflecting the long-term nature of the Group's income streams, amounts totalling £9.2m (H1 2015: £9.4m) have been expensed to match contract fee income of £10.4m (H1 2015: £10.3m) earned this year from contracts issued in previous financial years. This reflects the profitability of the existing book.

Summarised origination costs in the period are:

 

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Amortisation of deferred origination costs

9.2

9.4

18.0

Other origination costs incurred during the period

1.3

1.1

2.1

 

10.5

10.5

20.1

The Group's new business levels in H1 2016 are over 60% higher than those of H1 2015, as reported above. This is reflected in the table below (in the category origination costs - deferred to match future income streams) and also in the net amortisation of deferred origination costs. 

Origination costs in the period are:

 

 

Six months ended

 

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Origination costs - deferred to match

 

 

 

 future income streams

6.9

3.8

7.6

Origination costs - expensed as incurred

1.3

1.1

2.1

Investment in new business in period

8.2

4.9

9.7

Net amortisation of deferred origination

 

 

 

costs

2.3

5.6

10.4

 

10.5

10.5

20.1

 

Administrative and other expenses

The Group continues to invest for future growth in the business through planned expenditure in front facing systems and targeted licence applications. Projects to streamline administrative processes and reduce operational risk have also continued in the period.

The Group has increased its sales and marketing capacity in the period, centralised the Hansard Europe legal function to the Isle of Man and expanded its administrative branch in Japan. Headcount at 31 December 2015 is 215 people, an increase from the 211 people employed at 30 June 2015.

A summary of administrative and other expenses attributable to the Group is set out below:

 

 

 

Six months ended

 

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Salaries and other employment costs

5.0

4.7

9.5

Other administrative expenses

3.3

3.2

6.7

Growth investment spend

1.2

1.1

2.6

Professional fees

1.4

1.6

3.1

 

10.9

10.6

21.9

Estimated cost of HMRC settlement

-

-

(3.0)

Litigation settlements

-

-

0.1

 

10.9

10.6

19.0

While salaries and other employment costs have increased by £0.3m or 6.4% to £5.0m over the comparative period, this is primarily as a result of one-off costs related to senior management restructuring and the above mentioned transfer of our legal function from Dublin. The average Group headcount for the period is 215 compared to 206 for the full 2015 financial year. Headcount at 31 December 2015 is 215 (30 June 2015: 211).

Other administrative expenses have increased marginally from £3.2m to £3.3m in this period, following increases in rent and investment in our brand and communications with policyholders.

Growth investment spend represents internal and external costs to generate opportunities for growth. The Group continues to invest to build its business and to implement product and technological changes to support our business model and customers.

Professional fees including audit in the year include legal fees of £0.2m (2015: £0.2m) incurred to protect the Group's position against complaints; amounts totalling £0.3m charged for the Group's audit and half year review work (2015: £0.3m); £0.2m (2015: £0.2m) for administration, custody, dealing and other charges paid under the terms of the investment processing outsourcing arrangements; recruitment costs of £0.1m (2015: £0.1m); costs of Investor Relations activities of £0.2m (2015: £0.2m); and subscriptions to professional reference services of £0.1m (2015: £0.1m) for investment and Compliance monitoring purposes.

6. CASH FLOW ANALYSIS

Historically, capital invested in the acquisition of new business contracts has been recouped, on average, within two years of issue. The capital efficiency of those products has underpinned the generation of strongly positive cash flows to support the Group's main business objectives of investing in new business, enhancing distribution and other infrastructure, and paying dividends. Our new suite of products has a longer cash payback period and this will be reflected in the analysis of future cash flows.

As can be seen below, the net cash surplus from operating activities (gross fees received less operational expenses paid) reduced significantly against the comparative period, primarily due to the expiration of the periods of initial fees earned from sales in previous financial years when sales levels were higher, particularly 2013. During the period under review, the Group increased significantly its new business which had an acquisition cost of £7.1m, against £3.8m in the comparative period. The sale of regular premium contracts produces a short-term cash strain as a result of the commission and other costs incurred at inception of a contract.

The following summarises the Group's own cash flows in the period:

 

 

 

Six months ended

 

Year ended

 

 

31 December

30 June

 

 

2015

2014

2015

 

 

£m

£m

£m

Net cash surplus from operating activities

 

8.8

13.8

24.3

Interest received

 

0.5

0.4

1.0

Net cash inflow from operations

 

9.3

14.2

25.3

Net cash investment in new business

 

(7.1)

(3.8)

(8.6)

Purchase of computer equipment and property

 

(0.2)

(0.1)

(0.2)

Corporation tax received

 

-

-

0.2

Net cash inflow before dividends

 

2.0

10.3

16.7

Dividends paid

 

(7.2)

(6.9)

(11.7)

Net cash (outflow)/inflow after dividends

 

(5.2)

3.4

5.0

The factors described above, together with the payment of our final dividend for 2015, led to a net cash outflow of £5.2m (2015: £3.4m increase) in the Group's own cash resources since 1 July 2015. The Group's has built up significant cash reserves to cover this planned situation but management are monitoring cash generation and usage closely as we continue to deliver upon increased levels of new business. 

 

 

Six months ended

Year ended

 

 

31 December

30 June

 

 

2015

2014

2015

 

 

£m

£m

£m

Net cash (outflow)/inflow after dividends

(5.2)

3.4

5.0

Increase/(decrease) in amounts due to contract holders

2.9

(1.4)

(2.4)

Net Group cash movements

 

(2.3)

2.0

2.6

Group cash - opening position

 

80.9

78.5

78.5

Effect of exchange rate movements

1.0

0.6

(0.2)

Group cash - closing position

 

79.6

81.1

80.9

       

 

Bank deposits and money market funds

The Group's liquid assets at the balance sheet date are held in highly-rated money market liquidity funds and with a wide range of deposit institutions, predominantly in sterling. This approach protects the Group's capital base from stock market falls.

Deposits totalling £15.8m (H1 2015: £26.1m) have original maturity dates greater than 3 months and are therefore excluded from the definition of "cash and cash equivalents" under IFRS. The following table summarises the total shareholder cash and deposits at the balance sheet date.

 

 

31 December

30 June

 

 

2015

2014

2015

 

 

£m

£m

£m

Money market funds

 

53.9

51.6

56.5

Short-term deposits with credit institutions

 

9.9

3.4

8.9

Cash and cash equivalents under IFRS

 

63.8

55.0

65.4

Longer-term deposits with credit institutions

15.8

26.1

15.5

Group cash and deposits

 

79.6

81.1

80.9

      

The longer-term term deposits have maturity dates between 4 months and 11 months of the balance sheet date.

7. Abridged consolidated balance sheet

The condensed consolidated balance sheet presented under IFRS reflects the financial position of the Group at 31 December 2015. As a result of its method of presentation, the consolidated balance sheet incorporates the financial assets held to back the Group's liability to contract holders, and also incorporates the net liability to those contract holders of £856m (H1 2015: £924m). Additionally, that portion of the Group's capital that is held in bank deposits is disclosed in "cash and cash equivalents" based on original maturity terms, as noted above. 

The abridged consolidated balance sheet presented below, adjusted for those differences in disclosure, allows a better understanding of the Group's own capital position. Additional factors impacting upon the Group's capital position at the balance sheet date are summarised in section 10 of this Review.

 

 

As at

 

31 December

30 June

 

 

2015

2014

2015

 

 

£m

£m

£m

Assets

 

 

 

 

Deferred origination costs

 

111.2

118.3

113.5

Other assets

 

6.0

7.1

6.9

Bank deposits and money market funds

 

79.6

81.1

80.9

 

 

196.8

206.5

201.3

Liabilities

 

 

 

 

Deferred income

 

132.7

140.4

137.6

Other payables

 

26.3

29.5

23.6

 

 

159.0

169.9

161.2

Net assets

 

37.8

36.6

40.1

Shareholders' equity

 

 

 

 

Share capital and reserves

 

37.8

36.6

40.1

Deferred origination costs

The deferral of origination costs ("DOC") reflects that the Group will earn fees over the long-term from contracts issued in a given financial year. These costs are recoverable out of future net income from the relevant contract and are charged to the consolidated statement of comprehensive income on a straight-line basis over the life of each contract.

The Group has continued to invest in profitable contracts during the year under review but the reduction in the rate of acquisition, as compared with recent years, is reflected in a net decrease in carrying value of deferred origination costs since 30 June 2015.

The movement in value of DOC over the period is summarized below:

 

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

At beginning of financial year

113.5

123.9

123.9

Origination costs deferred during the period

6.9

3.8

7.6

Origination costs amortised during the period

(9.2)

(9.4)

(18.0)

 

111.2

118.3

113.5

     

Deferred income

The treatment of deferred income ensures that initial fees are taken to the consolidated statement of comprehensive income in equal instalments over the longer-term, reflecting the services to be provided over the period of the contract. This is consistent with the treatment of deferred origination costs. At the balance sheet date deferred income represents the unamortised balance of accumulated initial fees received on new business.

The proportion of income deferred in any one year is dependent upon the mix and volume of business flows. The Group's focus on profitable regular premium business means that these fees are received over the initial period of the contract, rather than being received up front, as is typically the case with single premium contracts.

The majority of initial fees collected during the period relate to charges taken from contracts issued in prior financial years demonstrating the cash generative nature of the business. Regular premium contracts issued in this financial year will generate the majority of their initial fees over the next 18 months on average.

The movement in value of deferred income over the period is summarised below.

 

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

At beginning of financial year

137.6

141.2

141.2

Initial fees collected in the period and deferred

5.5

9.5

18.3

Income amortised during the period to fee income

(10.4)

(10.3)

(21.9)

 

132.7

140.4

137.6

 

8. Embedded Value Results

Our business is long term in nature and therefore we present our results on a European Embedded Value ("EEV") basis as well as a statutory IFRS basis. Our EEV is determined on the EEV principles published by the Chief Financial Officers ("CFO") Forum in 2004 and subsequently updated. The EEV is the Net Worth plus the discounted valuation of the future profits expected on best estimate assumptions, with proper allowance for the timing of receipt of those profits.

EEV and IFRS are different approaches to recognising the (same) ultimate profit from an insurance contract:

· The EEV approach recognises profit from new insurance contracts as a lump sum addition to the Value of In-force ("VIF") equal to the discounted value of future profits (called the New Business Contribution or "NBC"). The VIF is converted to cash (then included in "Net Worth") as the business progresses. The NBC reflects the shareholder value added from new business at point of sale. The change in EEV reflects the cash impact of writing new business as well as other changes within the business and its environment.

· The IFRS approach smoothes the recognition of profit from new insurance contracts by spreading the initial revenues and corresponding costs evenly over their expected lives. The IFRS new business result therefore reflects neither the shareholder value added from writing new business, nor its cash impact.

Results for H1 2016 under European Embedded Value

The Group's EEV results primarily reflect the earnings forecast from the value of policyholder assets at 31 December 2015 and dividends paid since 30 June 2015. The EEV profit or loss reported is primarily driven by the levels of new business received, and by investment returns.

Although increased from a low base, the level of new business volumes and the overall numbers of policies in-force have not yet recovered sufficiently to generate a positive New Business Contribution. 

The EEV operating loss of £0.6m (H1 2015: loss of £0.4m) also reflects experience variances of (£1.5m) (H1 2015: (£0.2m)) over the period.

A gain from the weakness of sterling in the period against the currencies favoured by our policyholders was partially offset with market valuation losses related to assets under administration to produce an overall EEV profit of £1.2m (H1 2015: £6.6m).

 

Headline results for the EEV performance are shown in the table below:

 

Six-Month Period ended 31 December

H1 2016

H1 2015

 

£m

£m

Opening Embedded Value

195.0

203.8

EEV Operating Loss After Tax

(0.6)

(0.4)

Investment Return Variances & Economic Assumption Changes

1.8

7.0

EEV Profit After Tax

1.2

6.6

EEV Before Dividends

196.2

210.4

Dividends paid during the financial year

(7.2)

(6.9)

Closing Embedded Value

189.0

203.5

 

There was an Operating Loss of £0.6m (H1 2015: £0.4m loss), reflecting a negative new business contribution of (£0.2m) (H1 2015: (£1.1m)), expected return of £0.7m (H1 2015: £0.9m) and experience variances of (£1.5m) (H1 2015: (£0.2m)).

 

The EEV is £189.0m which is £6.0m below the EEV at 30 June 2015 of £195.0m having paid dividends of £7.2m (H1 2015: £203.5m after dividends of £6.9m).

 

Sales Metrics

New business comparatives are shown below:

 

Six-Month Period ended 31 December

H1 2016

H1 2015

New Business Sales ("PVNBP" basis)

£56.4m

£29.4m

New Business Contribution ("NBC")

(£0.2m)

(£1.1m)

New Business Margin ("NBM")

(0.4%)

(3.9%)

 

Sales volumes for Hansard International (in PVNBP terms) have increased to £56.4m from £29.4m in H1 2015 as reported earlier in this Review. The NBC has increased to (£0.2m) (H1 2015: (£1.1m)) having allowed for initial expenses.

Regular premium business is 53% (H1 2015: 60%) of total PVNBP.

EEV balance sheet

The composition of the EEV has changed compared to the previous half year. The Value of Future Profits converts to cash, or Net Worth, to repay the capital invested in prior periods. Higher levels of new business written in prior years has converted from Value of Future Profits ("VFP") to Net Worth at a quicker rate than current new business written is being added to the VFP.

Net Worth has been reduced since 31 December 2014 by dividends paid of £12.0m.

Net Worth is typically held in a wide range of deposit institutions and in highly-rated money market liquidity funds. This prudent investment policy has removed much of the market risk and provided a stable and resilient solvency position over recent years.

The high-level components of EEV are shown in the table below:

 

 

 

H1 2016

H1 2015

 

£m

£m

Free Surplus

31.5

31.5

Required Capital

27.2

26.4

Net Worth

58.7

57.9

VIF

137.4

152.7

Other

(7.1)

(7.1)

Value Of Future Profits ('VFP')

130.3

145.6

EEV

189.0

203.5

 

The change in the VFP reflects sterling exchange rates on 31 December 2015, new business, the conversion of VFP to Net Worth and the impact of policyholder behaviour.

Net Worth has reduced to £58.7m from £63.5m at 30 June 2015, after dividend payments of £7.2m (H1 2015: £6.9m).

The Required Capital has increased marginally: it includes around £12.6m (H1 2015: £11.6m) of Hansard Europe capital. The Group has given regulatory undertakings not to release capital from that business until there is greater clarity over the litigation currently being taken against it. Some recent positive developments may allow for a partial release of excess capital in a shorter timescale, but the Group continues to estimate that much of this additional Required Capital will be constrained for three years.

The Other component of VFP is the reduction for non-market risk and frictional costs, neither of which have changed over the year.

Change in Net Worth

The change in the Net Worth over the year shows the cash-generative capacity of the Group's operations and its use of cash in the period. The business has generated net cash of £12.3m (H1 2015: £18.4m) of which £9.9m (H1 2015: £7.0m) relates to costs involved in acquiring new business in the period shown as New Business Strain below.

 

 

 Six Month Period ended 31 December

H1 2016

H1 2015

 

£m

£m

Opening Net Worth

63.5

53.4

Expected conversion to Net Worth from existing business

13.3

18.6

Time value

0.3

0.5

Net Worth Variance

(1.3)

(0.7)

Cash Generated

12.3

18.4

Dividends paid

(7.2)

(6.9)

New Business Strain

(9.9)

(7.0)

Closing Net Worth

58.7

57.9

 

The conversion to Net Worth from existing business is progressing as expected: this conversion has two aspects: the receipt of charges to meet initial expenses and the receipt of charges to meet continuing expenses.

 

EEV Profit after tax

The Group's EEV Profit after tax is lower than last year at £1.2m (H1 2015: £6.6m). This primarily reflects a lower positive Investment Return Variance of £1.3m (H1 2015 £4.6m). The components are shown in the table below:

 

H1 2016

H1 2015

 

£m

£m

New Business Contribution

(0.2)

(1.1)

Expected Return On New And Existing Business

0.5

0.7

Expected Return on Net Worth

0.2

0.2

Model Changes

0.6

0.0

Operating Assumption Changes

(0.2)

0.0

Experience Variances

(1.5)

(0.2)

EEV Operating Profit after tax

(0.6)

(0.4)

Investment Performance

1.3

4.6

Economic Assumption Changes

0.5

2.4

EEV profit after tax

1.2

6.6

 

Experience Variances

 

H1 2016

H1 2015

 

£m

£m

Full Encashments

(0.6)

(0.6)

Premium Persistency

(0.6)

0.4

One-Off Expenses

(0.3)

(0.3)

Ongoing Expenses

(0.2)

(0.7)

Partial Encashments

(0.2)

0.1

Other

0.3

0.6

Policies Made Paid Up

0.1

0.3

Experience Variances

(1.5)

(0.2)

Experience variances arise when the behaviour of the existing book differs from that assumed. The experience variance at (£1.5m) is small and shows that the existing book is behaving overall as assumed.

Operating Assumption Changes

There was one minor operating assumption change of (£0.2m) in the period, to reflect expenses charged to unit funds. Management has the view that the experience variances do not indicate any further need for assumptions to change at this time. A review of operating assumptions is conducted annually towards the year-end.

Investment Performance

Investment performance principally reflects the investment choices, by nature and currency, made by policyholders. It is largely outside the Group's control.

 

 

H1 2016

H1 2015

 

£m

£m

Investment Performance Of Policyholder Funds

(6.4)

1.1

Exchange Rate Movements

7.0

3.4

Shareholder Return Variance

0.3

0.0

Marketing Allowances

0.2

0.2

Other

0.2

(0.1)

Investment Performance

1.3

4.6

The exchange rate movements arise because most premiums are paid, and the greater proportion of policyholder-selected assets are denominated, in currencies other than sterling, yet the reporting is in sterling, based on exchange rates on the last day of the financial period.

Economic Assumption Changes

There was a positive variance of £0.5m (H1 2015: £2.4m) from Economic Assumption Changes reflecting changes in government bond yields for the currencies in which policyholder assets are denominated.

9. Assets under administration

In the following paragraphs, assets under administration ("AuA") refers to net assets held to cover financial liabilities as analysed in note 12 to the condensed consolidated financial statements presented under IFRS.

 

The Group enjoys a stream of cash flows from the large number of regular premium contracts administered on behalf of clients around the world. The majority of premium contributions are designated in currencies other than sterling, reflecting the wide geographical spread of those policyholders.

These flows are offset by charges and withdrawals, by premium holidays affecting regular premium policies and by market valuation movements. Certain assets held within contracts at the year-end remain impacted by the global financial crisis. While we have seen efforts in this financial year to resolve uncertainty over asset values, we have also seen a small number of funds held within contracts being affected by liquidity or other issues that hinder their sales or redemptions on normal terms. While the directors have exercised their judgement in relation to the fair value of these assets the cumulative impact on the balance sheet is immaterial.

The following table summarises Group AuA performance for H1 2016. Deposits to single premium investment contracts includes the £8.3m invested by our Group President into his pre-existing contract with one of our insurance subsidiaries:

 

 

31 December

30 June

 

 

2015

2014

2015

 

 

£m

£m

£m

Deposits to investment contracts - regular premiums

35.5

39.3

79.4

Deposits to investment contracts - single premiums

25.4

11.8

21.5

Withdrawals from contracts and charges

(96.2)

(104.2)

(185.2)

Effect of currency movements

32.5

8.6

51.2

Effect of market movements

(48.0)

24.6

(3.4)

Decrease in period

(50.9)

(19.9)

(36.5)

Opening balance

907.1

943.6

943.6

Closing balance

856.2

923.7

907.1

AuA of £856m as at 31 December 2015 is some 5.6% below the position at 30 June 2015, as a result of market falls since year end and net policyholder cash outflows. This is primarily driven by outflows from Hansard Europe which closed to new business in 2013.

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Hansard International

682.5

701.0

700.3

Hansard Europe

173.7

222.7

206.8

 

856.2

923.7

907.1

The value of AuA is based upon the assets selected by or on behalf of policyholders to meet their needs from time to time. Reflecting the wide geographical spread of the Group's policyholders, the majority of AuA are designated in currencies other than sterling. The currency denomination of AuA is similar to that of H1 2015. At the balance sheet date 62% of AuA is denominated in US Dollars, with a further 18% denominated in euro and 17% in sterling, as reflected in note 4 to the condensed consolidated financial statements.

10. CAPITALISATION AND SOLVENCY

The Group's authorised life insurance subsidiaries continue to be well capitalised with free assets well in excess of the regulatory requirements in each relevant jurisdiction. There has been no material change in the Group's management of capital during the period.

Solvency capital is a combination of future margins, where permitted by regulation, and capital. Where future margins are denominated in non-sterling currencies, it is vulnerable to the weakening of those currencies relative to sterling. All of the Group's excess capital is invested in a wide range of deposit institutions and highly-rated money market liquidity funds, predominantly in sterling. This approach immunises the Group's capital base from stock market falls.

The in-force portfolio has no material investment options or guarantees that could cause capital strain and retains very little of the mortality risk that it has accepted (the balance being reinsured with premium reinsurers). There is no longevity risk exposure.

Policy on capital maintenance

It is the Group's policy to maintain a strong capital base in order to:

· satisfy the requirements of its contract holders, creditors and regulators;

· maintain financial strength to support new business growth and create shareholder value;

· match the profile of its assets and liabilities, taking account of the risks inherent in the business and;

· generate operating cash flows to fund dividend requirements.

Within the Group each subsidiary company manages its own capital. Capital generated in excess of planned requirements is returned to the Company by way of dividends. Group capital requirements are monitored by the Board.

Capital position at the balance sheet date

The Group is strongly capitalised to meet the requirements of contract holders, intermediaries, regulators and other stakeholders. The aggregate required minimum margin of the regulated entities at each balance sheet date remains covered 13 times by surplus net assets.

Except in relation to Deferred Acquisition Cost ("DAC") assets held by Hansard Europe Limited of less than £0.1m (H1 2015: £0.2m), the capital, defined as total shareholders' funds, is available to meet the regulatory capital requirements without any restrictions. The Group's other assets are largely cash and cash equivalents, deposits with credit institutions and money market funds.

 

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Consolidated shareholders' funds

37.8

36.6

40.1

Adjustment from change in GAAP basis (*)

20.9

21.9

21.7

Adjusted shareholders' funds

58.7

58.5

61.8

 

* The condensed consolidated financial statements have been prepared in accordance with the requirements of IFRS whilst the regulatory capital of the life assurance subsidiaries is calculated based on local regulatory requirements. The financial statements of these subsidiary undertakings are prepared under the insurance accounting requirements of the relevant jurisdiction. The adjustment referred to arises out of the treatment of initial fees and costs relating to new business under the different accounting codes. Under IFRS these fees and costs are amortised to the income statement over the life of the relevant contracts, whereas under the local Regulatory requirements for the subsidiary undertakings, fees are recognised when received and the relevant costs of new business are deferred, where applicable, to match these income streams.

Required regulatory capital

Our agreement with the Central Bank of Ireland as a result of the implementation of the revised Operating Model for Hansard Europe has the effect of delaying dividends or other distributions from that company until such time as there is more certainty over the legal cases referred to in note 17 to the condensed consolidated financial statements. That company's total shareholders' funds at 31 December 2015, which are incorporated within the table above, is £16.0m (H1 2015: £15.0m).

Solvency II

The introduction of Solvency II from 1 January 2016 has seen a fundamental change in the way EU-based insurers assess their capital requirements and risk management standards. We do not expect additional capital requirements in Hansard Europe as a result of these legislative changes. 

11. DIVIDENDS

A final dividend of 5.0p per share in relation to the previous financial year was paid in November 2015. This amounted to £7.2m.

The Board has considered the results for H1 2016, the Group's continued cash flow generation and its future expectations and has resolved to pay an increased interim dividend of 3.6p per share (2015: 3.5p). This dividend will be paid on 31 March 2016.

 

12. complaints and potential litigation

The Group continues to deal with policyholder complaints, principally in relation to asset performance issues arising from policyholders resident in Europe. Even though the Group does not give any investment advice, as this is left to the contract holder directly or through an agent, advisor or an entity appointed at their request or preference, the Group has been subject to a number of complaints in relation to the performance of assets linked to contracts.

 

Some of these complaints escalate into litigation. As at the report date of the 2015 Annual Report and Accounts, the Group faced litigation based on writs totalling €13.3m (£9.4m). The corresponding figure as at the report date of the 2015 Interim Report and Accounts was €6.9m (£5.4m). As at the report date of these Interim Report and Accounts, writs totalled €14.1m (£10.4m). The total has increased primarily as a result of further claimants adding to a group action taken in Belgium which forms €7.2m (£5.3m) of the total. We believe this case to be highly speculative and will robustly defend against it. Offsetting this, the Group has had three cases successfully ruled in its favour in Belgium and Italy (with no liability attributed to the Group), reducing writs outstanding by €1.3m (£1.0m). We believe these rulings set helpful precedents in these jurisdictions and expect them to be helpful case law for resolving a number of similar cases.

 

There may also be circumstances where in order to avoid the expense and distraction of extended litigation, the Group may consider it to be in the best interests of the Group and its shareholders to reach a resolution with regard to certain of these claims. Provisions totalling less than £0.1m (30 June 2015: £0.1m) have been established in relation to a small number of those writs following a decision to pursue settlement.

13. Net asset value per shaRE

On an EEV basis, the net asset value per share at 31 December 2015 is 137.6p (H1 2015: 148.2p) based on the EEV at the balance sheet date divided by the number of shares in issue at that date, being 137,388,669 ordinary shares (H1 2015: 137,383,850).

 

The net asset value per share on an IFRS basis at 31 December 2015 is 27.5p (H1 2015: 26.6p) based on the net assets in the Consolidated Balance Sheet divided by the number of shares in issue.

 

14. Risk Management

As with all businesses, the Group is exposed to risk in pursuit of its objectives. The Board is responsible for determining the nature and extent of the significant risks it is willing to take in achieving those objectives. The Board is also responsible for maintaining sound risk management and internal control systems and for reviewing their effectiveness. The Group maintains an enterprise risk management ("ERM") framework to identify, assess, manage, monitor and control current and emerging risks.

 

The system of internal control is designed to manage rather than eliminate risk of failure to achieve business objectives, and can only provide reasonable and not absolute assurance against material misstatement or loss.

 

Risks relating to the Group's financial and other exposures

The Group's business model involves the controlled acceptance and management of risk exposures. Under the terms of the unit-linked investment contracts issued by the Group, the contract holder bears the investment risk on the assets in the unit-linked funds, as the benefits of the contract are directly linked to the value of the assets in the funds. These assets are administered in a manner consistent with the expectations of the contract holders. By definition, there is a precise match between the investment assets and the contract holder liabilities, and so the market risk and credit risk lie with contract holders.

The Group's exposure on this unit-linked business is limited to the extent that income arising from asset management charges and commissions is generally based on the value of assets in the funds, and any sustained falls in value will reduce earnings. In addition, there are certain financial risks (credit, market and liquidity risks) in relation to the investment of shareholders' funds. The Group's exposure to financial risks is explained in note 4 to the condensed consolidated financial statements. Additionally, the EEV Information includes a summary of the sensitivity of the Group's EEV results to economic and other factors.

A comprehensive review of the principal risks and uncertainties facing the business, and the Group's approach to managing these risks and uncertainties, are outlined on pages 26 to 31 of the 2015 Annual Report. These principal risks and uncertainties have not changed materially since the 2015 Annual Report was published.

 

The Board believes that the principal risks facing the Group's earnings and financial position are those risks which are inherent to the Group's business model and to the environment within which the Group operates. The Group's business model has served to minimise the principal risks facing the Group for a number of years but the regulatory environment continues to evolve and the risk framework will have to respond to a number of developments in future, including:

· Solvency II, which went live on 1 January 2016, will impose additional governance and detailed reporting requirements on Hansard Europe;

· The Financial Services Authority (previously the Insurance and Pensions Authority) of the Isle of Man Government ("FSA") has outlined its timetable for significant changes to the regulatory framework, which will impact on Hansard International and;

· The roll-out of automatic information exchange programmes through regulations such as FATCA and Common Reporting Standards will impact on the entire business.

In order to respond to the changing regulatory environment the Group has established a Governance, Risk and Compliance ("GRC") Department. This department will consider and analyse new regulations to determine the impact on the Group, as well as monitoring adherence to existing regulations.

The Board reviews and considers its principal risks on an annual basis. The following table provides examples of the principal inherent risks that may impact on the Group's strategic objectives, profitability or capital and how such risks are managed. Where necessary, the Group will implement controls to mitigate the risks and minimise the potential impact of the risks on the Group as far as possible.

Principal Risks

Risk

Risk factors and management

Distribution strategy compromised as a result of market changes or competitor activity

The business environment in which the international insurance industry operates in is subject to continuous change as new regulatory and market forces come into effect. These include commission models, broker regulation, licensing for specific markets and use of technology/ platforms. There is a risk the Group fails to refine and transition its business model to take account of these changes. Hansard may also fail to sufficiently differentiate itself from its competitors and global brands and as a result be unable to build successful relationships with targeted brokers and customers.

 

How we manage the risk --- The Group closely monitors marketplaces and competitor activity for signs of threats to forecast new business levels. Revised strategies have been designed to add additional scale to the business, on a more diversified basis, through organic growth at acceptable levels of risk and profitability.

Compliance risks arising from regulation

A failure to adhere to existing regulations or to properly assess and implement new regulations could result in regulatory restrictions to the Group's business, censure or financial fines.

Sudden changes in legislation without prior consultation, or the differing interpretation and application of regulations over time, may have a detrimental effect on the Group's strategy, profitability and risk profile and may incur the possibility of litigation risk, for example where responsibilities for independent advice on products and assets selected are attributed to the insurer.

How we manage the risk --- The Group has dedicated resources and processes in place to identify emerging risks from regulatory and legislative change and to monitor the timely implementation of new requirements. The Group maintains dialogue with the Isle of Man FSA and other regulatory and legislative authorities. In addition to this, we have continual discussions with our advisors in relation to developments in the regulatory environment in which we operate.

Infrastructure failure

A material failure in our core business systems or business processes may result in significant, costly interruptions and customer dissatisfaction.

How we manage the risk --- Business Continuity Plans, including full data replication at an independent recovery centre, can be invoked when required. Testing is conducted frequently.

Cyber crime

As we and our business partners increasingly digitalise our businesses, we are inherently exposed to the risk that third parties may seek to disrupt our OnLine business operations, steal customer data or perpetrate acts of fraud. A significant cyber event could result in reputational damage and financial loss.

How we manage the risk --- We're focused on maintaining a robust and secure IT environment that protects our customer and corporate data. We deploy control techniques to evaluate the security of our systems and proactively address emerging threats both internally within the organisation and externally, through regular engagement with our internet and technology providers and through industry forums.

 

Failure to drive the right corporate culture and attract and retain high performing employees

Delivery of the Group's strategy is dependent on attracting and retaining experienced and high-performing management and staff. Failure of the Board to emphasise the importance of the right corporate culture or to provide appropriate incentive schemes could lead to inappropriate behaviours, an unmotivated workforce and a higher turnover of employees.

 

If the remuneration model for the salesforce is not attractive to the salesforce compared to competitors, key personnel may be lost and lead to sales levels below plan.

How we manage the risk --- The Board has focussed significant resources in recent years in communicating its strategy and desired cultural behaviours to all employees. The Group has a number of forums for employees to provide feedback for continuous improvement and employee engagement is monitored through periodic employee surveys. Remuneration models and trends are monitored closely by the Group's human resources department and the Remuneration committee.

 

Other Key Risks

In addition to the principal risks identified above, there are other key risks that the Group is subject to that derive from the nature of the business it operates. These are outlined below, together with how they are managed.

Risk

Risk factors and management

Market risk

While the Group does not invest shareholder funds in assets subject to any significant market risk, the Group's earnings and profitability are influenced by the performance of policyholder assets and the fees derived from their value. Significant changes in equity markets and interest rates can adversely affect fee income earned.

Extreme market conditions can influence the purchase of financial services products and the period over which business is retained.

How we manage the risk --- These risks are inherent in the provision of investment-linked products. We model our business plans across a broad range of market and economic scenarios and take account of alternative economic outlooks within our overall business strategy.

Credit Risk

In dealing with financial institutions, banking, money market and settlement, custody and other counterparties the Group is exposed to the risk of financial loss and operational disruption of our business processes.

How we manage the risk --- The Group seeks to limit exposure to loss from counterparty and third party failure through selection criteria, minimum rating agency limits, pre-defined risk based limits on concentrations of exposures and monitoring positions.

Liquidity risk

If the Group does not have sufficient liquid assets available to pay its creditors, the Group may fail to honour its obligations as they fall due, or may have to incur significant loss or cost to do so.

How we manage the risk --- The Group maintains highly prudent positions in accordance with its risk appetite and investment policies which ensures a high level of liquidity is available in the short term at all times. Generally, shareholder assets are invested in cash or money market instruments with highly rated counterparties.

Currency risk

The Group operates internationally and earns income in a range of different currencies. The vast majority of its operational cost base is denominated in Sterling. The strengthening of Sterling against US Dollars is the most significant exposure to reported income levels.

How we manage the risk --- We seek to match currency assets and liabilities to mitigate against currency movements to the extent possible. As the Group's products are long term products, over time currency movements tend to even out, reducing the need for active hedging policies. Long term trends are monitored however and considered in pricing models.

 

Statement of Directors' responsibilities

The Directors, whose names are reflected on the Company's website, www.hansard.com, confirm that, to the best of their knowledge, this condensed set of consolidated half-yearly financial statements has been prepared in accordance with IAS 34 as adopted by the European Union and that the interim management report includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:

An indication of important events that have occurred during the first six months of the financial year and their impact on the condensed consolidated set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year and;

Material related party transactions in the first six months and any material changes in the related party transactions described in the last annual report.

The Directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company's website. Legislation in the Isle of Man governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

 

By order of the Board

 

 

 

 

 

 

 

P P C Gregory

G S Marr

Non-executive Chairman

Chief Executive Officer

 

 

 

 

 

 

24 February 2016

 

 

 

Condensed Consolidated Statement of Comprehensive Income

 

 

 

 

 

 

 

 

Six months ended

Year ended

 

 

 

31 December

31 December

30 June

 

 

 

2015

2014

2015

 

 

 

Notes

£m

£m

£m

Fees and commissions

6

27.2

28.5

56.3

Investment and other income

 

(14.6)

 34.2

49.3

 

 

12.6

62.7

105.6

Change in provisions for investment contract liabilities

 

15.5

(33.2)

(47.8)

Origination costs

 

(10.5)

(10.5)

(20.1)

Administrative and other expenses

7

(12.7)

(12.4)

(22.8)

 

 

(7.7)

(56.1)

(90.7)

Profit on ordinary activities before taxation

 

4.9

6.6

14.9

Taxation on profit on ordinary activities

8

-

-

-

Profit and total comprehensive income for

 

 

 

 

the period after taxation

 

4.9

6.6

14.9

         

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

Six months ended

Year ended

 

 

31 December

31 December

30 June

 

 

 

 

2015

2014

2015

 

 

 

Note

(p)

(p)

(p)

 

 

 

 

 

 

 

Basic

 

 

9

3.5

4.8

10.9

 

 

 

 

 

 

 

Diluted

 

 

9

3.5

4.8

10.9

         

 

Condensed Consolidated Statement of Changes in Equity

 

 

 

 

Share

Other

Retained

 

 

 

 

Capital

reserves

earnings

Total

 

Note

£m

£m

£m

£m

 

 

 

 

 

 

 

Shareholders' equity at 1 July 2014

 

 

68.7

(48.3)

16.5

36.9

 

 

 

 

 

 

 

Profit and total comprehensive income for the period after taxation

 

 

-

-

6.6

6.6

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

Dividends

10

-

-

(6.9)

(6.9)

Shareholders' equity at 31 December 2014

68.7

(48.3)

16.2

36.6

        

 

 

 

 

 

 

Share

Other

Retained

 

 

 

 

Capital

reserves

earnings

Total

 

 

Note

£m

£m

£m

£m

 

 

 

 

 

 

 

 

Shareholders' equity at 1 July 2015

 

68.7

(48.3)

19.7

40.1

 

 

 

 

 

 

 

 

Profit and total comprehensive income for the period after taxation

 

-

-

4.9

4.9

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

Dividends

10

-

-

(7.2)

(7.2)

 

Shareholders' equity at 31 December 2015

68.7

(48.3)

17.4

37.8

 

 

Condensed Consolidated Balance Sheet

 

 

 

 

31 December

31 December

30 June

 

 

 

2015

2014

2015

 

Notes

£m

£m

£m

Assets

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

1.2

1.5

1.3

 

 

 

 

 

Deferred origination costs

11

111.2

118.3

113.5

 

 

 

 

 

Financial investments

 

 

 

 

Equity securities

 

18.6

15.9

27.5

Collective investment schemes

 

736.6

795.7

784.9

Fixed income securities

 

17.3

23.2

18.3

Deposits and money market funds

 

100.1

117.1

93.3

 

 

 

 

 

Other receivables

 

4.1

4.4

4.2

 

 

 

 

 

Cash and cash equivalents

 

63.8

55.0

65.4

Total assets

 

1,052.9

1,131.1

1,108.4

 

Liabilities

 

 

 

 

 

 

 

 

 

Financial liabilities under investment contracts

12

856.2

923.7

907.1

 

 

 

 

 

Deferred income

13

132.7

140.4

137.6

 

 

 

 

 

Amounts due to investment contract holders

 

20.2

19.2

17.3

 

 

 

 

 

Other payables

14

6.0

11.2

6.3

Total liabilities

 

1,015.1

1,094.5

1.068.3

Net assets

 

37.8

36.6

40.1

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

Called up share capital

15

68.7

68.7

68.7

Other reserves

 

(48.3)

(48.3)

(48.3)

Retained earnings

 

17.4

16.2

19.7

Total shareholders' equity

 

37.8

36.6

40.1

          

 

 

Condensed Consolidated Cash Flow Statement

 

 

 

 

 

 

 

 

 

Six months ended

Year ended

 

 

 

 

31 December

31 December

30 June

 

 

 

2015

2014

2015

 

 

 

 

£m

£m

£m

 

 

 

 

Cash flow from operating activities

 

 

 

Profit before tax for the period

4.9

6.6

14.9

Adjustments for:

 

 

 

Depreciation

0.3

0.3

0.6

Dividends receivable

(2.2)

(2.2)

(3.9)

Interest receivable

(0.5)

(0.5)

(1.0)

Foreign exchange (gain) / loss

(1.0)

(0.5)

0.2

 

 

 

 

Changes in operating assets and liabilities

 

 

 

Increase in receivables

-

(0.1)

(0.2)

Dividends received

2.2

2.2

3.9

Interest received

0.5

0.4

1.0

Decrease in deferred origination costs

2.3

5.6

10.4

Decrease in deferred income

(4.9)

(0.8)

(3.6)

(Decrease) / increase in payables

2.6

(1.2)

(0.8)

Decrease in financial investments

51.5

13.2

41.2

Decrease in financial liabilities

(50.9)

(20.0)

(36.5)

Cash generated by operations

4.8

3.0

19.0

Corporation tax received

-

-

0.2

Net cash generated by operations

4.8

3.0

19.2

Cash flows from investing activities

 

 

 

Purchase of property, plant and equipment

(0.2)

(0.1)

(0.2)

Proceeds from sale of investments

0.1

-

0.1

Purchase of investments

(0.1)

-

(0.2)

Net cash flows (used in)/from investing activities

(0.2)

2.9

(0.3)

Cash flows from financing activities

 

 

 

Dividends paid

(7.2)

(6.9)

(11.7)

Net (decrease) / increase in cash and cash

 

 

 

equivalents

(2.6)

(4.0)

7.2

Cash and cash equivalents at beginning of period

65.4

58.4

58.4

Effect of exchange rate changes

1.0

0.6

(0.2)

Cash and cash equivalents at period end

63.8

55.0

65.4

          

 

 

Notes to the Condensed Consolidated Financial Statements

 

1 General information

The principal activity of the Company is to act as the holding company of the Hansard Group of companies. The activities of the principal operating subsidiaries include the transaction of life assurance business and related activities.

The Company has its primary listing on the London Stock Exchange.

These condensed consolidated half-yearly financial statements are unaudited and do not comprise statutory financial statements. The condensed consolidated half-yearly financial statements were approved by the board of directors on 24 February 2016.

The board of directors approved the Group's statutory financial statements for the year ended 30 June 2015 on 22 September 2015. The report of the independent auditor on those financial statements was unqualified and did not contain an emphasis of matter paragraph.

2 Basis of presentation

These condensed consolidated half-yearly financial statements for the half-year ended 31 December 2015 have been prepared in accordance with the Disclosure and Transparency Rules of the Financial Conduct Authority ("DTR") and with IAS 34 "Interim Financial Reporting" as adopted by the European Union ("EU"). The condensed consolidated half-yearly financial statements should be read in conjunction with the annual financial statements for the year ended 30 June 2015, which were prepared in accordance with International Financial Reporting Standards as adopted by the EU.

Except where otherwise stated, all figures included in the condensed consolidated half-yearly financial statements are stated in pounds sterling, which is also the functional currency of the Company, rounded to the nearest hundred thousand pounds.

The following amended standards, which the Group have adopted as of 1 July 2015, have not had any material impact on the Group's reported results:

• IFRIC 21, Levies

• Annual improvements 2012

• Annual improvements 2013

• IAS 32 Amendment - Financial Instruments: Presentation

• IAS 36 Amendment - Impairment of Assets

• IFRS 39 Amendment - Financial Instruments Recognition and Measurement

As at 31 December 2015, the following new and amended standards are in issue but not yet effective, and have not been early adopted by the Group. The adoption of these new and amended standards is not expected to have any material impact on the Group's results.

• IAS 1 amendment, 'Presentation of financial statements'

• IAS 16 amendments, 'Presentation of financial statements' and IAS 38, Intangible assets'

• IAS 27 amendments, 'Separate financial statements'

• IFRS 9 Financial instruments

• IFRS 10 amendments Consolidated financial statements and IAS 28 amendments, 'Investments in associates and joint ventures

• IFRS 11 amendments - Joint arrangements

• IFRS 15 Revenue from Contracts with Customers

• Annual Improvements to IFRSs 2014

Going Concern

As shown within the Business and Financial Review, the Group's capital position is strong and well in excess of regulatory requirements. The long-term nature of the Group's business results in considerable positive cash flows arising from existing business. As a consequence, the Directors believe that the Group is well placed to manage its business risks successfully.

The Directors are satisfied that the Company and the Group have adequate resources to continue to operate as a going concern for the foreseeable future and have prepared the condensed consolidated financial statements on that basis.

3 Principal accounting policies

As required by the Disclosure and Transparency Rules of the Financial Conduct Authority, this condensed set of consolidated financial statements has been prepared applying the accounting policies and standards that were applied, and the critical accounting estimates and judgements in applying them, in the preparation of the Group's published consolidated financial statements for the year ended 30 June 2015. The published consolidated financial statements for the year ended 30 June 2015 can be accessed on the Company's website: www.hansard.com.

4 Financial risk management

Risk management objectives and risk policies

The Group's operations expose it to a variety of financial risks. The Group's objective in the management of financial risk is to minimise, where practicable, its exposure to such risk, except when necessary to support other objectives. The Group seeks to manage risk through the operation of unit-linked business whereby the contract holder bears the financial risk. The Group's exposure is limited to the extent that certain fees and commission income are based on the value of assets in the unit-linked funds. In addition, shareholder assets are invested in highly rated investments.

Overall responsibility for the management of the Group's exposure to risk is vested in the Board. To support it in this role, an enterprise risk management ("ERM") framework is in place comprising risk identification, risk assessment, control and reporting processes. Information concerning the operation of the Enterprise Risk Management framework to manage financial and other risks is contained within the Report and Accounts for the year ended 30 June 2015, and particularly in note 3 thereto, "Financial risk management".

The more significant financial risks to which the Group is exposed, and an estimate of the potential financial impact of each on the Group's IFRS earnings, are set out below. For each category of risk, the Group determines its risk appetite and sets its investment, treasury and associated policies accordingly.

4.1 Market risk

This is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices, analysed between price, interest rate and currency risk. The Group adopts a risk averse approach to market risk, with a stated policy of not actively pursuing or accepting market risk except where necessary to support other objectives. However, the Group accepts the risk that the fall in equity or other asset values, whether as a result of price falls or strengthening of sterling against the currencies in which contract holder assets are denominated, will reduce the level of annual management charge income derived from such contract holder assets and the risk of lower future profits.

Sensitivity analysis to market risk

The Group's business is unit-linked and the direct associated market risk is therefore borne by contract holders (although there is a secondary impact as shareholder income is dependent upon the markets, as mentioned above). Financial assets and liabilities to support Group capital resources held outside unitised funds primarily consist of units in money market funds, cash and cash equivalents, and other assets and liabilities. Cash held in unitised money market funds and at bank is valued at par and is unaffected by movement in interest rates. Other assets and liabilities are similarly unaffected by market movements.

As a result of these combined factors, the Group's financial assets and liabilities held outside unitised funds are not materially subject to market risk, and movements at the reporting date in interest rates and equity values have an immaterial impact on the Group's profit after tax and equity. Future revenues from annual management charges may be affected by movements in interest rates, foreign currencies and equity values.

(a) Price risk

An overall change in the market value of the unit-linked funds would affect the annual management charges accruing to the Group since these charges, which are typically 1% p.a., are based on the market value of assets under administration. Similarly, due to the fact that some of these charges are deducted from policies in contract currency, a change in foreign exchange rates relative to sterling can result in fluctuations in fee income and expenses. The approximate impact on the Group's profits and equity of a 10% change in unit-linked fund values, either as a result of price or currency fluctuations, is £1.3m (H1 2015: £1.4m) in a financial year.

(b) Interest rate risk

Interest rate risk is the risk that the Group is exposed to lower returns or loss as a direct or indirect result of fluctuations in the value of, or income from, specific assets arising from changes in underlying interest rates.

The Group is primarily exposed to interest rate risk on the balances that it holds with credit institutions and in money market funds. The Group has mitigated its exposure to cash flow interest rate risk by placing a proportion of its cash holdings on longer-term, fixed-rate deposits.

Taking into account the proportion of Group funds held on longer-term, fixed-rate deposits, a change of 1% p.a. in interest rates will result in an increase or decrease of approximately £0.6m (H1 2016: £0.6m) in the Group's annual investment income and equity.

A summary of the Group's liquid assets at the balance sheet date is set out in note 4.2.

(c) Currency risk

Currency risk is the risk that the Group is exposed to higher or lower returns as a direct or indirect result of fluctuations in the value of, or income from, specific assets and liabilities arising from changes in underlying exchange rates.

 (c) (i) Group foreign currency exposures

The Group is exposed to currency risk on the foreign currency denominated bank balances, contract fees receivable and other liquid assets that it holds to the extent that they do not match liabilities in those currencies. The impact of currency risk is minimised by frequent repatriation of excess foreign currency funds to sterling. The Group does not hedge foreign currency cash flows.

At the balance sheet date the Group had exposures in the following currencies:

 

31 December

 

2015

2015

2015

2014

2014

2014

 

US$m

€m

¥m

US$m

€m

¥m

Gross assets

15.3

7.9

192.2

14.0

8.4

438.5

Matching currency liabilities

(13.4)

(5.9)

(132.1)

(13.5)

(4.0)

(286.0)

Uncovered currency

 

 

 

 

 

 

exposures

1.9

2.0

60.1

0.5

4.4

152.5

Sterling equivalent of

 

 

 

 

 

 

exposures (£m)

1.4

1.3

0.3

0.3

3.5

0.8

The approximate effect of a 5% change in the value of US dollars to sterling is less than £0.1m (2015: less than £0.3m); in the value of the euro to sterling is less than £0.1m (2015: less than £0.1m); and in the value of the yen to sterling is less than £0.1m (2015: less than £0.1m).

 (c) (ii) Financial investments by currency

Certain fees and commissions are earned in currencies other than sterling, based on the value of financial investments held in those currencies from time to time. The sensitivity of the Group to the currency risk inherent in investments held to cover financial liabilities under investment contracts is incorporated within the analysis set out in (a) above.

At the balance sheet date the analysis of financial investments by currency denomination is as follows:

 

 

31 December

30 June

 

2015

2014

2015

Currency

%

%

%

US Dollars

62

58

59

Euro

18

22

19

Sterling

17

16

16

Others

3

4

6

 

100

100

100

4.2 Credit risk

Credit risk is the risk that the Group is exposed to lower returns or loss if another party fails to perform its financial obligations to the Group. The Group has adopted a risk averse approach to such risk and has a stated policy of not actively pursuing or accepting credit risk except when necessary to support other objectives.

 

The clearing and custody operations for the Group's security transactions are mainly concentrated with one broker, namely Capital International Limited, a member of the London Stock Exchange. At the balance sheet date, substantially all contract holder cash and cash equivalents, balances due from broker and financial investments are placed in custody with Capital International Limited. These operations are detailed in a formal contract that incorporates notice periods and a full exit management plan. Delivery of services under the contract is monitored by a dedicated relationship manager against a documented Service Level Agreement and Key Performance Indicators.

 

The Group has an exposure to credit risk in relation to its deposits with credit institutions and its investments in unitised money market funds. To manage these risks; deposits are made, in accordance with established policy, with credit institutions having a short-term rating of at least F1 and P1 from Fitch IBCA and Moody's respectively and a long term rating of at least A and A3 respectively. Investments in unitised money market funds are made only where such fund is AAA rated. Additionally maximum counterparty exposure limits are set both at an individual subsidiary company level and on a Group-wide basis.

 

At the balance sheet date, an analysis of the Group's own cash and cash equivalent balances and liquid investments was as follows.

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Deposits with credit institutions

25.7

29.5

24.5

Money market funds

53.9

51.6

56.4

 

79.6

81.1

80.9

 

Maximum counterparty exposure limits are set both at an individual subsidiary company level and on a Group wide basis.

 

4.3 Liquidity risk

Liquidity risk is the risk that the Group, though solvent, does not have sufficient financial resources to enable it to meet its obligations as they fall due, or can only secure them at excessive cost.

The Group's objective is to ensure that it has sufficient liquidity over short (up to one year) and medium-term time horizons to meet the needs of the business. This includes liquidity to cover, amongst other things, new business costs, planned strategic activities, servicing of equity capital as well as working capital to fund day-to-day cash flow requirements.

Liquidity risk is principally managed in the following ways:

• Assets of a suitable marketability are held to meet policyholder liabilities as they fall due.

• Forecasts are prepared regularly to predict required liquidity levels over both the short and medium term.

The Group's exposure to liquidity risk is considered to be low since it maintains a high level of liquid assets to meet its liabilities and estimates of new business investment requirements.

4.4 Fair value of financial assets and liabilities

The Group closely monitors the valuation of assets in markets that have become less liquid. Determining whether a market is active requires the exercise of judgement and is determined based upon the facts and circumstances of the market for the instrument being measured. Where the Directors determine that there is no active market for a particular financial instrument, fair value is assessed using valuation techniques based on available, relevant, information and an appraisal of all associated risks. This process requires the exercise of significant judgement on the part of Directors.

 

Due to the linked nature of the contracts administered by the Group's insurance undertakings, any change in the value of financial assets held to cover financial liabilities under those contracts will result in an equal and opposite change in the value of contract liabilities. The separate effect on financial assets and financial liabilities is included in investment income and investment contract benefits, respectively, in the condensed consolidated statement of comprehensive income.

 

IFRS 13 requires the Group to classify fair value measurements into a fair value hierarchy by reference to the observability and significance of the inputs used in measuring that fair value. The hierarchy is as follows:

· Level 1: fair value is determined as the unadjusted quoted price for an identical instrument in an active market.

· Level 2: fair value is determined using observable inputs other than unadjusted quoted prices for an identical instrument and that does not use significant unobservable inputs.

· Level 3: fair value is determined using significant unobservable inputs.

The following tables analyse the Group's financial assets and liabilities at fair value through profit or loss, at 31 December 2015:

 

Level 1

Level 2

Level 3

Total

Financial assets at fair value through profit or loss

£m

£m

£m

£m

Equity securities

18.6

-

-

18.6

Collective investment schemes

683.7

52.9

-

736.6

Fixed income securities

17.3

-

-

17.3

Deposits and money market funds

100.1

-

-

100.1

 

819.7

52.9

-

872.6

 

During the period under review no assets were transferred from Level 1 to Level 2. There were no other reclassifications of assets between the different Levels in the fair value hierarchy in the period.

 

Level 1

Level 2

Level 3

Total

 

£m

£m

£m

£m

Financial liabilities at fair value

 

 

 

 

through profit or loss

-

856.2

-

856.2

The following tables analyse the Group's financial assets and liabilities at fair value through profit or loss, at 31 December 2014:

 

Level 1

Level 2

Level 3

Total

Financial assets at fair value through profit or loss

£m

£m

£m

£m

Equity securities

15.9

-

-

15.9

Collective investment schemes

745.5

50.2

-

795.7

Fixed income securities

23.2

-

-

23.2

Deposits and money market funds

117.1

-

-

117.1

 

901.7

50.2

-

951.9

 

There were no reclassifications of assets between the different Levels in the fair value hierarchy in the comparative period.

 

Level 1

Level 2

Level 3

Total

 

£m

£m

£m

£m

Financial liabilities at fair value

 

 

 

 

through profit or loss

-

923.7

-

923.7

 

5 Segmental information

Disclosure of operating segments in these condensed consolidated financial statements is consistent with reports provided to the Chief Operating Decision Maker ("CODM") which, in the case of the Group, has been identified as the Executive Committee of Hansard Global plc.

In the opinion of the CODM, the Group operates in a single reportable segment, that of the distribution and servicing of long-term investment products.

The Group's Executive Committee uses two principal measures when appraising the performance of the business: net issued compensation credit ("NICC") and expenses. NICC is a measure of the value of new in-force business and top-ups on existing single premium contracts. NICC is the total amount of basic initial commission payable by Hansard International Limited to intermediaries for business sold in a period and is calculated on each piece of new business. It excludes override commission paid to intermediaries over and above the basic level of commission. The Group maintains a close control over the margins realised on new business, which are consistent across a majority of the Group's products and, hence, NICC is a reliable indicator of value.

The following table analyses NICC geographically and reconciles NICC to direct origination costs during the period as set out in section 5 of the Business and Financial Review.

 

 

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Middle East and Africa

1.4

0.3

0.6

Far East

1.1

0.4

0.9

Rest of World

1.1

0.1

1.0

Latin America

0.5

1.2

2.1

EU and EEA

0.2

0.4

0.2

Net issued compensation credit

4.3

2.4

4.8

Other commission costs paid to third parties

2.1

1.1

2.2

Enhanced unit allocations

0.5

0.3

0.6

Direct origination costs during the period

6.9

3.8

7.6

Revenues and expenses allocated to geographical locations contained in sections 5.1 to 5.4 below, reflect the revenues and expenses generated in or incurred by the legal entities in those locations.

5.1 Geographical analysis of fees and commissions by origin

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Isle of Man

23.4

23.7

47.6

Republic of Ireland

3.8

4.8

8.7

 

27.2

28.5

56.3

 

5.2 Geographical analysis of profit before taxation

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Isle of Man

4.7

5.6

13.5

Republic of Ireland

0.2

1.0

1.4

 

4.9

6.6

14.6

 

 

5.3 Geographical analysis of gross assets

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Isle of Man

845.5

870.1

865.7

Republic of Ireland

207.4

261.0

242.7

 

1,052.9

1,131.1

1,108.4

 

 

5.4 Geographical analysis of gross liabilities

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Isle of Man

827.0

852.1

844.2

Republic of Ireland

188.1

242.4

224.1

 

1,015.1

1,094.5

1,068.3

 

6 Fees and commissions

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Contract fee income

18.5

19.8

38.7

Fund management fees

6.6

6.6

13.4

Commission receivable

2.1

2.1

4.2

 

27.2

28.5

56.3

 

7 Administrative and other expenses

Included in Administrative and other expenses are the following:

 

 

Six months ended

Year ended

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Auditors' remuneration

 

 

 

 - Fees payable to the Company's auditor for the audit of the Company's annual accounts

-

-

0.1

 - Fees payable for the audit of the Company's subsidiaries pursuant to legislation

0.2

0.2

0.7

 - Other services provided to the Group

-

-

0.1

Employee costs

5.7

5.3

10.9

Directors' fees

Estimated cost of HMRC settlement, including related professional fees

0.2

 

-

0.2

 

-

0.3

 

(0.3)

Fund management fees

1.9

1.8

3.8

Renewal and other commission

0.5

0.5

1.2

Professional and other fees

1.6

1.4

2.6

Litigation fees and settlements

-

0.2

0.6

Operating lease rentals

0.4

0.3

0.6

Licences and maintenance fees

0.5

0.5

0.9

Insurance costs

0.5

0.4

0.9

Depreciation of property, plant and equipment

0.2

0.3

0.6

Communications

0.2

0.2

0.3

8 Taxation

The Group's profits arising from its Isle of Man-based operations are taxable at zero percent.

Corporation tax for the Republic of Ireland-based operations is based on the effective annual rate for taxable income of 12.5%, applied to the expected taxable profits for the period.

9 Earnings per share

 

 

 

Six months ended

Year ended

 

 

31 December

30 June

 

 

2015

2014

2015

Profit after tax (£m)

 

4.9

6.6

14.9

Weighted average number of shares in issue (millions)

137.4

137.4

137.4

Earnings per share in pence

3.5p

4.8p

10.9p

The Directors believe that there is no material difference between the weighted average number of shares in issue for the purposes of calculating either basic or diluted earnings per share. Earnings under either measure is 3.5p pence per share.

 

10 Dividends

Interim dividends payable to shareholders are recognised in the year in which the dividends are paid. Final dividends payable are recognised as liabilities when approved by the shareholders at the annual general meeting.

The following dividends have been paid by the Group during the period:

 

 

 

Six months ended 31 December

Year ended 30 June

 

2015

2014

2015

 

Per share

Total

Per share

Total

Per share

Total

 

p

£m

p

£m

p

£m

Final dividend paid

5.25

7.2

5.0

6.9

5.0

6.9

Interim dividend paid

-

-

-

-

3.5

4.8

 

5.25

7.2

5.0

6.9

8.5

11.7

The Board have resolved to pay an increased interim dividend of 3.6p per share. This amounts to £4.9m and will be paid on 31 March 2016 to shareholders on the register at 4 March 2016.

 

11 Deferred origination costs

 

 

31 December

30 June

 

 

2015

2014

2015

 

 

£m

£m

£m

At beginning of financial year

 

113.5

123.9

123.9

Origination costs incurred during the year

 

6.9

3.8

7.6

Origination costs amortised during the year

(9.2)

(9.4)

(18.0)

 

111.2

118.3

113.5

       

 

 

31 December

30 June

 

2015

2014

2015

Carrying value

£m

£m

£m

Expected to be amortised within one year

10.7

12.0

11.3

Expected to be amortised after one year

100.5

106.3

102.2

 

111.2

118.3

113.5

     

12 Financial investments held to cover liabilities under investment contracts

The following investments, other assets and liabilities are held to cover financial liabilities under investment contracts. They are included within the relevant headings on the condensed consolidated balance sheet.

 

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Equity securities

18.6

15.9

27.5

Investment in collective investment schemes

736.2

795.4

784.4

Fixed income securities

17.3

23.2

18.3

Deposits and money market funds

84.2

90.9

77.9

Other receivables

0.8

-

-

Total assets

857.1

925.4

908.1

Other payables

(0.9)

(1.7)

(1.0)

Financial investments held to cover

 

 

 

liabilities

856.2

923.7

907.1

     

 

13 Deferred income

 

 

 

31 December

30 June

 

 

2015

£m

2014

£m

2015

£m

At beginning of financial year

 

137.6

141.2

141.2

Income received and deferred in period

 

5.5

9.5

18.3

Income recognised in contract fees in the period

(10.4)

(10.3)

(21.9)

 

132.7

140.4

137.6

      

 

 

31 December

30 June

 

2015

2014

2015

Carrying value

£m

£m

£m

Expected to be amortised within one year

13.2

14.6

14.1

Expected to be amortised after one year

119.5

125.8

123.5

 

132.7

140.4

137.6

     

14 Other payables

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Provisions for settlements

-

4.6

-

Creditors and accruals

6.0

6.6

6.3

 

6.0

11.2

6.3

     

 

15 Called up share capital

 

31 December

30 June

 

2015

2014

2015

 

£m

£m

£m

Authorised:

 

 

 

200,000,000 ordinary shares of 50p

100.0

100.0

100.0

Issued and fully paid:

 

 

 

137,388,669 ordinary shares of 50p

 

 

 

(30 June 2015: 137,383,850 ordinary shares)

68.7

68.7

68.7

     

16 Related party transactions

Intra-group transactions are eliminated on consolidation and are not disclosed separately here.

There have been no significant related party transactions in the period other than noted in 16.1 below, nor changes to related parties. Related party transactions affecting the results of previous periods and an understanding of the Group's financial position at previous balance sheet dates are as disclosed in the Annual Report & Accounts for the year ended 30 June 2015.

There have been no significant awards during the period under the Save As You Earn (SAYE) share-save programme for employees. The estimated fair value of the schemes and the imputed cost for the period under review is not material to these financial statements.

16.1 Transactions with controlling shareholder

Dr L S Polonsky is regarded as the controlling shareholder of the Group, as defined by the Listing Rules of the Financial Conduct Authority.

 

Dr Polonsky's letter of appointment reflects his position as a non-executive Director and President. It incorporates the requirements of the Listing Rules of the Financial Conduct Authority in relation to Dr Polonsky as controlling shareholder of the Group in order to maintain effective corporate governance.

 

· Dr Polonsky has an investment contract issued by the Group on terms available to employees in general. During the period under review, he invested the Sterling equivalent of £8.3m as a lump sum top-up to this investment contract on arm's-length terms. Following this top-up, as at 31 December 2015 Dr Polonsky's contract had a fair value of £15.7m (H1 2015: £7.3m).

· The Group established an Employee Benefit Trust in November 2011 with the transfer to it of 400,000 shares in Hansard Global plc by Dr Polonsky. Dr Polonsky made a further donation of 250,000 shares to the Trust in September 2014. Following the purchase of 26,195 shares in December 2015, the Trust holds 726,105 shares (30 June 2015: 699,910) at 31 December 2015.

17 Contingent liabilities

The Group does not give any investment advice and this is left to the contract holder directly or through an agent, advisor or an entity appointed at the contract holder's request or preference. Contract holders bear the financial risk relating to the investments underpinning their contracts, as the contract benefits are linked to the value of the assets.

 

Notwithstanding the above, financial services institutions are frequently drawn into disputes in cases where the value and performance of assets selected by or on behalf of contract holders fails to meet their expectations. This is particularly true of more complex structured products distributed throughout Europe that have been selected for inclusion in contracts by contract holders and / or their advisors. At the balance sheet date a number of those fund structures remain affected by liquidity or other issues that hinder their sales or redemptions on normal terms with a consequent adverse impact on transactions.

 

As reported previously, the Group has been subject to a number of complaints in relation to the selection and performance of assets linked to contracts. The company has been served with a number of writs arising from such complaints and other asset-related issues.

 

As at the report date of the 2015 Annual Report and Accounts, the Group faced litigation based on writs totalling €13.3m (£9.4m). The corresponding figure as at the report date of the 2015 Interim Report and Accounts was €6.9m (£5.4m). As at the report date of these Interim Report and Accounts, writs totalled €14.1m (£10.4m). The total has increased primarily as a result of further claimants adding to a group action taken in Belgium which forms €7.2m (£5.3m) of the total. We believe this case to be highly speculative and will robustly defend against it. Offsetting this, the Group has had three cases successfully ruled in its favour in Belgium and Italy, reducing writs outstanding by €1.3m (£1.0m).

 

While it is not possible to forecast or determine the final results of pending or threatened legal proceedings, based on the pleadings and advice received from the Group's legal representatives, the Directors believe that the Group has strong defences to such claims. Notwithstanding this, there may be circumstances where in order to avoid the expense and distraction of extended litigation, the Group may consider it to be in the best interests of the Group and its shareholders to reach a resolution with regard to certain of these claims. Provisions totalling less than £0.1m (30 June 2015: £0.1m) have been established in relation to a small number of those writs following a decision to pursue settlement. It is not possible at this time to make any further estimates of liability.

 

 18 Foreign exchange rates

The closing exchange rates used by the Group for the translation of balance sheet items to sterling were as follows:

 

31 December

30 June

 

2015

2014

2015

US Dollar

1.48

1.56

1.57

Japanese Yen

177.77

186.57

192.49

Euro

1.36

1.29

1.41

These are consistent with the rates used for the translation of EEV future currency cash flows.

 

Independent review report to Hansard Global plc

 

Introduction

We have been engaged by the company to review the condensed consolidated set of financial statements in the half-yearly financial report for the six months ended 31 December 2015, which comprises the condensed consolidated statement of comprehensive income, the condensed consolidated statement of changes in equity, the condensed consolidated balance sheet, the condensed consolidated cash flow statement and related notes. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed consolidated set of financial statements.

Directors' responsibilities

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.

 

As disclosed in note 2, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union. The condensed consolidated set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34, "Interim Financial Reporting", as adopted by the European Union.

 

Our responsibility

Our responsibility is to express to the company a conclusion on the condensed consolidated set of financial statements in the half-yearly financial report based on our review. This report, including the conclusion, has been prepared for and only for the company for the purpose of the Disclosure and Transparency Rules of the Financial Conduct Authority and for no other purpose. We do not, in producing this report, 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.

 

Scope of review

We conducted our review in accordance with International Standard on Review Engagements 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the International Auditing and Assurance Standards Board. 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 and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed consolidated set of financial statements in the half-yearly financial report for the six months ended 31 December 2015 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.

 

 

 

PricewaterhouseCoopers LLCChartered Accountants

Douglas, Isle of Man

24 February 2016

EUROPEAN EMBEDDED VALUE INFORMATION

 

1 INTRODUCTION

The European Embedded Value ("EEV") measure is an estimate of the value of the shareholders' interest in the Group. The EEV covers the entire business of the Group, including its life assurance companies and subsidiaries providing administration, distribution and other services.

The EEV comprises Net Worth and the VFP from business in-force at the valuation date, 31 December 2015. It excludes the value of any future new business that the Group may write after the valuation date. All results are calculated net of corporation tax.

 

The Group's EEV methodology complies with the EEV Principles published by the CFO Forum in May 2004 and extended in October 2005. It has been calculated using market-consistent economic assumptions and best estimate operating assumptions having regard for the Group's experience and its assessment of future experience. A description of the EEV methodology is set out in the Notes to the EEV Information. There have been no significant changes in the EEV methodology from that used in the previous financial year. 

 

2 EEV PROFIT PERFORMANCE FOR THE PERIOD

2.1 EEV Profit

EEV Profit is a measure of the performance over the period. It is derived as follows:

 

H1 2016

H1 2015

 

£m

£m

New Business Contribution

(0.2)

(1.1)

Expected Return On Business (New And Existing)

0.5

0.7

Expected Return On Net Worth

0.2

0.2

Operating Assumption And Model Changes

0.4

0.0

Experience Variances

(1.5)

(0.2)

EEV Operating Profit after tax

(0.6)

(0.4)

Investment Return Variances

1.3

4.6

Economic Assumption Changes

0.5

2.4

EEV Profit After tax

1.2

6.6

 

 

2.1.1 New Business Contribution ("NBC")

New Business Contribution is the value of new business written in the period. It is calculated at point of sale. NBC for the half year is (£0.2m) (H1 2015: (£1.1m)).

 

2.1.2 Expected Return on In Force Business (new and existing)

Under EEV methodology, it is a convention to assume that the value of the business grows at 'start of period' assumptions. The Expected Return is therefore based on assumptions determined at 30 June 2015. These assumptions are applied to give the expected conversion from VFP to Net Worth in the year, and the time value of both existing business and non-market risk.

 

No assumptions are made about new business written, so the New Business Strain is that incurred in the half year from new sales, using end of period operating and start of period economic assumptions.

 

 

 

 

H1 2016

H1 2015

 

EEV

Net

VFP*

EEV

Net

VFP*

 

 

Worth

 

 

worth

 

 

£m

£m

£m

£m

£m

£m

Cash Generated From VFP

0.0

13.3

(13.3)

0.0

18.6

(18.6)

New Business Strain 

0.0

(9.9)

9.9

0.0

(7.0)

7.0

Time Value Of Existing business

0.5

0.3

0.2

0.7

0.5

0.2

Time Value Of New Business

0.0

0.0

0.0

0.0

0.0

0.0

 

0.5

3.7

(3.2)

0.7

12.1

(11.4)

 

*this includes frictional costs and non-market risk, including its time value

The expected value of cash generated from existing business of £13.3m is lower than the previous period (H1 2015: £18.6m). Initial policy fees are used to repay the cash used to acquire new business, typically lasting 18 months from the sale of the policy. Cash generated is lower than the previous period as the initial policy fee period on new business issued in prior financial periods (when business was higher than present) is complete. The higher New Business Strain of £9.9m (H1 2015: £7.0m) reflects higher new business over the period.

 

The time value figures reflect the economic assumptions at 31 December 2015 and 31 December 2014.

 

2.1.3 Experience Variances

Experience Variances arise where experience differs from that assumed in the prior year's EEV. 

 

H1 2016

H1 2015

 

£m

£m

Full Encashments

(0.6)

(0.6)

Premium Persistency

(0.6)

0.4

One-Off Expenses

(0.3)

(0.3)

Ongoing Expenses

(0.2)

(0.7)

Partial Encashments

(0.2)

0.1

Other

0.3

0.6

Policies Made Paid Up

0.1

0.3

Experience Variances

(1.5)

(0.2)

The sum of experience variances is (£1.5m) (H1 2015: (£0.2m)), comprising a number of small, mostly negative variances.

 

2.1.4 Operating Assumption And Model Changes

There was one minor operating assumption change of (£0.2m) in the period, to reflect expenses charged to unit funds. Management believe that the experience variances do not indicate a need for any other assumptions to change at this time. A review of operating assumptions is conducted annually towards the year-end.

 

The model is an approximation of the financial impact of the expected business performance. The Group continues to develop its modelling functionality, seeking to improve its accuracy over time. Model changes made during the period increased EEV by £0.6m (H1 2015: nil).

 

2.1.5 Expected Return on Net Worth

The Expected Return on Net Worth of £0.2m (H1 2015: £0.2m) reflects the anticipated increase in shareholder assets over the period due to the time value of money. In line with EEV convention, its calculation is based on the 30 June 2015 year one sterling risk discount rate of 0.7%. 

2.1.6 Investment Return Variances

The combined impact of market and economic conditions led to EEV Investment Return Variances of £1.3m (H1 2015: £4.6m).

 

H1 2016

H1 2015

 

£m

£m

Investment Performance Of Policyholder Funds

(6.4)

1.1

Exchange Rate Movements

7.0

3.4

Shareholder Return Variance

0.3

0.0

Marketing Allowance

0.2

0.2

Other

0.2

(0.1)

Investment Performance

1.3

4.6

 

2.1.7 Economic Assumption Changes

Economic Assumption Changes resulted in an EEV gain of £0.5m (H1 2015: £2.4m). This reflects changes in government bond yields for the currencies in which the Group is exposed.

2.2 ANALYSIS OF EEV PROFIT BY EEV COMPONENT

 

The table below shows a detailed analysis of EEV profit after tax for the period.

 

 

 

 

H1 2016

H1 2015

 

Movement In

Movement In

 

EEV

Net Worth

VIF

EEV

Net Worth

VIF

 

£m

£m

£m

£m

£m

£m

New Business Contribution

(0.2)

0.0

(0.2)

(1.1)

0.0

(1.1)

Expected Return On New And Existing Business

0.5

3.7

(3.2)

0.7

12.1

(11.4)

Expected Return On Net Worth

0.2

0.2

0

0.2

0.2

0

Model Changes

0.6

0

0.6

0

0

0

Operating Assumption Changes

(0.2) 

0 

(0.2) 

0

0

0

Experience Variances

(1.5)

(1.3)

(0.2)

(0.2)

(0.6)

0.4

EEV Operating Profit After Tax

(0.6)

2.6

(3.2)

(0.4)

11.7

(12.1)

Investment Return Variances

1.3

(0.2)

1.5

4.6

(0.4)

5.0

Economic Assumption Changes

0.5

0.0

0.5

2.4

0.0

2.4

EEV Profit After Tax

1.2

2.4

(1.2)

6.6

11.3

(4.7)

 

3 EMBEDDED VALUE AT 31 DECEMBER 2015

3.1 EEV BALANCE SHEET

Following the payment of dividends of £7.2m (H1 2015: £6.9m), the Group's EEV has decreased by £6.0m since 30 June 2015 to £189.0m (30 June 2015: £195.0m, 31 December 2015: £203.5m). The EEV balance sheet is presented below.

 

 

H1 2016

H1 2015

 

£m

£m

Free Surplus

31.5

31.5

Required Capital

27.2

26.4

Net Worth

58.7

57.9

VIF

137.4

152.7

Reduction For Non-Market Risk

(6.1)

(6.1)

Frictional Costs

 (1.0)

 (1.0)

Value Of Future Profits ("VFP")

130.3

145.6

EEV

189.0

203.5

 

Net Worth is the market value of shareholder funds on an IFRS basis with adjustments to exclude certain accounting assets and liabilities. At the balance sheet date, the Net Worth of the Group is largely represented by liquid cash balances. The Required Capital has increased marginally due to an increase in Hansard Europe capital. The Group has given regulatory undertakings not to release capital from that business until there is greater clarity over the litigation currently being taken against it. Some recent positive developments may allow for a partial release of excess capital in a shorter timescale, but the Group continues to estimate that much of this additional Required Capital will be constrained for three years.

The Value of Future Profits is the capitalised value of expected future profit allowing for best estimate policyholder behaviour and market consistent economic assumptions (VIF) with adjustments for non-market risk and frictional costs. VIF is based on the value of policyholder funds under administration at 31 December 2015. The Reduction for non-market risk represents the capitalised cost of operational risk. Frictional costs are the costs associated with holding Required Capital.

4 NEW BUSINESS PROFITABILITY

The Group has a small negative New Business Contribution ("NBC") for the period. While sales levels have recovered from the previous year, fixed sales expenses are spread over a fewer total number of policies, thus leading to the negative new business margin.

 

4.1 NEW BUSINESS MARGIN

New Business Margin is the New Business Contribution divided by the Present Value of New Business Premiums ("PVNBP"). It is a measure of profitability (not profit), comparing the expected profit with the value of expected premiums.

 

H1 2016

H1 2015

New Business Sales (PVNBP)

£56.4m

£29.4m

New Business Contribution (NBC)

(£0.2m)

(£1.1m)

New Business Margin (NBM)

(0.4%)

(3.9%)

 

The New Business Margin for the year is (0.4%) (H1 2015: (3.9%)). The margin has increased from the prior period due to the increased new business sales.

 

NBC and PVNBP have, by convention, been calculated using 30 June 2015 economic assumptions and 31 December 2015 operating assumptions (which are unchanged from those at 30 June). As for the VIF, the NBC does not take credit for possible investment returns in excess of the projected risk-free return. NBC is shown after allowing for the cost of required capital, calculated on the same basis as for in-force business.

 

5 EEV SENSITIVITY ANALYSIS

Sensitivities provide an indication of the impact of changes in particular assumptions on the EEV at 31 December 2015 and the NBC for the half-year then ended.

 

The sensitivities will be affected by the change in the Group's business mix: different product types are sensitive to different assumptions in particular. Unless otherwise indicated, the sensitivities are broadly symmetrical.

 

The sensitivity analysis indicates that the Group's exposure to operating factors is limited, largely as a result of product design. A change in the level of expenses is the main operating exposure of the Group. The largest sensitivities for the Group are related to economic factors. In particular, as a result of the diversified portfolio of assets under administration, it is exposed to movements in exchange rates and asset values through the impact on the level of future fund-based management income.

 

 

Impact on:

EEV

NBC

 

£m

£m

 

Central assumptions

 

189.0

 

(0.2)

Operating sensitivities

 

 

10% decrease in expenses

6.7

0.6

1% decrease in expense inflation

4.5

0.2

1% increase in charge inflation

3.8

0.1

1% increase in expense & charge inflation

(1.1)

(0.1)

1% decrease in expense & charge inflation

0.7

0.1

10% decrease in full encashment rates

1.6

0.1

 

 

 

Economic sensitivities

 

 

1% decrease in risk discount rate

7.4

0.4

1% increase in risk discount rate

(6.7)

(0.3)

1% increase in investment return rate

6.0

0.2

1% decrease in investment return rate

(5.7)

(0.2)

1% increase in risk discount rate & investment return rate

(1.2)

(0.1)

1% decrease in risk discount rate & investment return rate

1.1

0.1

10% increase in the value of equities and property

8.3

0.0

10% strengthening of sterling

(13.0)

(0.4)

 

 

 

 

In each sensitivity calculation, all other assumptions remain unchanged, except where indicated. There is a natural correlation between many of the sensitivity scenarios tested, so the impact of two occurring together is likely to be different from the sum of the individual sensitivities.

 

Where only one side of a sensitivity is shown, the results are broadly symmetric.

 

No changes to statutory valuation bases, pricing bases and Required Capital have been allowed for. No future management action has been modelled in reaction to the changing assumptions. For new business, the sensitivities reflect the impact of a change from inception of the policy.

 

NOTES TO THE EUROPEAN EMBEDDED VALUE INFORMATION

 

1 ECONOMIC ASSUMPTIONS

 

The principal economic assumptions used in the EEV calculations are actively reviewed at each valuation date and are internally consistent.

 

1.1 Risk-free rate

In line with EEV Principles, the risk-free rate is based on the bid swap yield curve appropriate to the currency and timing of the cash flows.

 

1.2 Risk discount rate

The risk discount rates are set to the risk-free rates for the applicable currency and term. The EEV calculation uses the risk-free rates at the end of the year (i.e. at the valuation date), while the calculation of NBC and PVNBP uses the risk-free rate at the start of the year (i.e. at the previous year-end date).

 

1.3 Inflation rates

In setting the expense inflation assumption, consideration is given to price and salary inflation rates in both the Isle of Man and the Republic of Ireland, and to the Group's own expense experience and expectations. For service companies, expense inflation relates to the underlying expenses rather than the fees charged to the life assurance companies.

 

By design, contractual monetary charge inflation is broadly matched to expense inflation: in Hansard Europe, the charge inflation is subject to a minimum increase of 5% per annum. The correlation between expense inflation and charge inflation dampens the impact of inflation on the embedded value results.

 

Inflation assumptions are as follows:

 

Inflation rates

H1 2016

H1 2015

Expense inflation per annum

2.6%

3.0%

Charge inflation per annum - Hansard Europe

5.0%

5.0%

Charge inflation per annum - Hansard International - Year 1

1.9%

2.4%

Charge inflation per annum - Hansard International - Year 2

2.2%

2.7%

Charge inflation per annum - Hansard International - Year 3+

2.6%

3.0%

The 5% charge inflation rate for Hansard Europe reflects the terms of the products. The three-year stepped approach to charge inflation for Hansard International reflects the terms of the products, trending towards a long-term inflation rate of 2.6% per annum.

 

Review of the European Embedded Value ("EEV") of Hansard Global plc for the six-month period ended 31 December 2015

 

Our role

Deloitte MCS Limited has been engaged by Hansard Global plc to act as Reviewing Actuaries in connection with results on an EEV basis published in sections "Results for the year under European Embedded Value" (pages 15 to 19) and "European Embedded Value Information" (pages 45 to 50) within Hansard Global plc's Results for the six-month period ended 31 December 2015.

 

Responsibilities

The EEV Information and the methodology and assumptions underlying it is the sole responsibility of the directors of Hansard Global plc. It has been prepared by the directors of Hansard Global plc, and the calculations underlying the EEV Information have been performed by Hansard Global plc.

 

Our limited review was conducted in accordance with generally accepted actuarial practices and processes. It comprised a combination of such reasonableness checks, analytical reviews and checks of clerical accuracy as we considered necessary to provide reasonable assurance that the EEV Information has been compiled free of material error.

 

The EEV Information necessarily makes numerous assumptions with respect to economic conditions, operating conditions, taxes, and other matters, many of which are beyond the Group's control.

 

Although the assumptions used represent estimates which the directors believe are together reasonable, actual experience in future may vary from that assumed in the preparation of the EEV Information, and any such variations may be material. Deviations from assumed experience are normal and are to be expected.

 

The EEV does not purport to be a market valuation of the Group and should not be interpreted in that manner since it does not encompass all of the many factors that may bear upon a market value. For example, it makes no allowance for the value of future new business.

 

Opinion

On the basis of our limited review, nothing has come to our attention to suggest that:

• the methodology and assumptions used to prepare the EEV Information do not comply in all material respects with the European Embedded Values Principles set out by the CFO Forum in May 2004, and additional guidance released in October 2005 (the "CFO Forum Principles");

• the EEV Information has not been compiled on the basis of the methodology and assumptions and;

• the EEV Information does not comply in all material respects with the CFO Forum Principles.

 

Reliances and limitations

We have relied on data and information, including the value of net assets, management accounting data and solvency information supplied to us by the Group. Further, we have relied on the terms of the contracts, as they have been reported to us, being enforceable.

 

We have relied on the reported mathematical reserves, the adequacy of those reserves, and of the methods and assumptions used to determine them. We have assumed that all provisions made in the audited financial statements for any other liabilities (whether actual, contingent or potential) of whatever nature, are appropriate.

 

We have also relied on information relating to the current and historical operating experience of the Group's life insurance business, including the results of experience investigations relating to policy persistency, and expense analysis. In forming our opinion, we have considered the assumptions used in the EEV Information in the context of the reported results of those investigations although we have not attempted to predict the impact of potential future changes in competitive forces on the assumptions.

 

Deloitte MCS Limited

24 February 2015

 

Deloitte MCS Limited. Registered office: Hill House, 1 Little New Street, London EC4A 3TR, United Kingdom. Registered in England & Wales with registered number 3311052.

 

Deloitte MCS Limited is a subsidiary of Deloitte LLP, the United Kingdom member firm of Deloitte Touche Tohmatsu Limited ("DTTL"), a UK private company limited by guarantee, whose member firms are legally separate and independent entities. Please see www.deloitte.co.uk/about for a detailed description of the legal structure of DTTL and its member firms.

Member of Deloitte Touche Tohmatsu Limited

 

Contacts and Advisors

 

Registered Office

Harbour Court

Lord Street

Box 192

Douglas

Isle of Man

IM99 1QL

Tel: +44 (0)1624 688000

Fax: +44 (0)1624 688008

www.hansard.com

Media Enquiries

Bell Pottinger LLP6th Floor, Holborn Gate

330 High Holborn

London

WC1V 7QDTel: +44 (0)20 3772 2500 

President

Dr L S Polonsky, CBE

Dr.polonsky@hansard.com

 

Non-executive Chairman

PPC Gregory

Philip.Gregory@hansard.com

Broker

Panmure Gordon (UK) Limited

One New Change

LondonEC4M 9AF

Tel. +44 (0)20 7886 2500

Financial Advisor

Lazard & Co. Limited

50 Stratton Street

London

W1J 8LL

Tel. +44 (0)20 7187 2000

Broker

Macquarie Capital (Europe) Limited

28 Ropemaker Street

London

EC2Y 9HD

Tel: +44 (0)20 3037 2000

Auditor

PricewaterhouseCoopers LLC

Sixty Circular Road

Douglas

Isle of Man

IM1 1SA

Tel: +44 (0)1624 689689

Registrar

Capital Registrars (Isle of Man) Limited

Clinch's House

Lord Street

Douglas

Isle of Man

IM99 1RZ

Tel (UK): 0871 664 0300*

Tel: +44 (0)20 8639 3399

Reviewing Actuaries

Deloitte MCS Limited

Hill House

1 Little New Street

London

EC4A 3TR

Tel: +44 (0)20 7936 3000

UK Transfer Agent

Capita IRG Limited

The Registry

34 Beckenham Road

Beckenham

Kent

BR3 4TU

Tel (UK): 0871 664 0300*

Tel: +44 (0)20 8639 3399

 

* NB: 0871 Number - calls cost 10p per minute plus network extras.

 

 

Financial Calendar

 

Ex-dividend date for interim dividend

Record date for interim dividend

Payment date for interim dividend

Interim Management Statement

Announcement of 4th quarter new business

results

Announcement of full year results

3 March 2016

4 March 2016

31 March 2016

12 May 2016

28 July 2016

 

22 September 2016

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR KMGZZNDGGVZM
Date   Source Headline
22nd Apr 20249:36 amRNSBlock listing Interim Review
7th Mar 20247:05 amRNSResults for the six months ended 31 December 2023
15th Feb 20247:00 amRNSDirectorate Change
8th Nov 202311:55 amRNSResult of AGM
23rd Oct 20237:24 amRNSBlock listing Interim Review
28th Sep 202311:42 amRNSResults for the year ended 30 June 2023
28th Sep 20237:00 amRNSResults for the year ended 30 June 2023
27th Jul 20237:00 amRNSNew business results for the year ended 30/06/2023
23rd May 20239:27 amRNSDirector/PDMR Shareholding
4th May 20237:00 amRNSTrading Statement
20th Apr 20233:01 pmRNSBlock listing Interim Review
9th Mar 20237:00 amRNSResults for the six months ended 31 December 2022
26th Jan 20237:00 amRNSNew business results for 6 months ended 31/12/22
23rd Jan 20237:00 amRNSDirectorate Change
23rd Nov 20227:00 amRNSDirectorate Change
3rd Nov 20227:00 amRNSTrading update for the quarter ended 30/09/2022
2nd Nov 202212:22 pmRNSResult of AGM
25th Oct 20224:41 pmRNSSecond Price Monitoring Extn
25th Oct 20224:36 pmRNSPrice Monitoring Extension
20th Oct 202211:18 amRNSBlock listing Interim Review
5th Oct 20224:36 pmRNSPrice Monitoring Extension
26th Sep 20224:41 pmRNSSecond Price Monitoring Extn
26th Sep 20224:36 pmRNSPrice Monitoring Extension
22nd Sep 20227:00 amRNSResults for the year ended 30 June 2022
21st Jul 20227:00 amRNSNew business results for the year ended 30/06/2022
20th May 202211:59 amRNSPDMR Shareholding
5th May 20227:00 amRNSTrading update for the period ended 31 March 2022
22nd Apr 20228:30 amRNSBlock listing Interim Review
25th Mar 20229:54 amRNSListing Rule 9.6.14(R) Disclosure
3rd Mar 20227:05 amRNSAppointment of Chairman
3rd Mar 20227:00 amRNSResults for the six months ended 31 December 2021
27th Jan 20227:00 amRNSNew business results for 6 months ended 31/12/2021
17th Dec 20214:41 pmRNSSecond Price Monitoring Extn
17th Dec 20214:36 pmRNSPrice Monitoring Extension
7th Dec 20214:41 pmRNSSecond Price Monitoring Extn
7th Dec 20214:36 pmRNSPrice Monitoring Extension
8th Nov 20214:36 pmRNSPrice Monitoring Extension
4th Nov 20217:00 amRNSTrading update
3rd Nov 20211:15 pmRNSResult of AGM
22nd Oct 20212:01 pmRNSBlock listing Interim Review
23rd Sep 20217:00 amRNSResults for the year ended 30 June 2021
24th Aug 20214:40 pmRNSSecond Price Monitoring Extn
24th Aug 20214:35 pmRNSPrice Monitoring Extension
20th Aug 20214:40 pmRNSSecond Price Monitoring Extn
20th Aug 20214:35 pmRNSPrice Monitoring Extension
17th Aug 20214:40 pmRNSSecond Price Monitoring Extn
17th Aug 20214:35 pmRNSPrice Monitoring Extension
22nd Jul 20217:00 amRNSNew business results for year ended 30 June 2021
20th Jul 202112:30 pmRNSDirector/PDMR Shareholding
16th Jul 20214:40 pmRNSSecond Price Monitoring Extn

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.