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

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksPrudential Regulatory News (PRU)

Share Price Information for Prudential (PRU)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 733.00
Bid: 732.80
Ask: 733.00
Change: -2.20 (-0.30%)
Spread: 0.20 (0.027%)
Open: 734.80
High: 739.40
Low: 729.80
Prev. Close: 735.20
PRU Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Prudential plc - HY17 Results - IFRS

10 Aug 2017 09:30

RNS Number : 5883N
Prudential PLC
10 August 2017
 

IFRS Disclosure and Additional Financial Information

Prudential plc Half Year 2017 results

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED INCOME STATEMENT

 

2017 £m

2016 £m

Note

Half year

Half year

Full year

Earned premiums, net of reinsurance

21,158

17,394

36,961

Investment return

20,629

17,062

32,511

Other income

1,222

1,085

2,370

Total revenue, net of reinsurance

B1.4

43,009

35,541

71,842

Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance

(35,442)

(30,939)

(59,366)

Acquisition costs and other expenditure

B3

(5,330)

(3,563)

(8,848)

Finance costs: interest on core structural borrowings of shareholder-financed operations

(216)

(169)

(360)

Disposal of Korea life business:

Cumulative exchange gain recycled from other comprehensive income

D1

61

-

-

Remeasurement adjustments

D1

5

-

(238)

Total charges, net of reinsurance

(40,922)

(34,671)

(68,812)

Share of profits from joint ventures and associates, net of related tax

120

86

182

Profit before tax (being tax attributable to shareholders' and policyholders' returns)*

2,207

956

3,212

Less tax charge attributable to policyholders' returns

(393)

(292)

(937)

Profit before tax attributable to shareholders

B1.1

1,814

664

2,275

Total tax charge attributable to policyholders and shareholders

B5

(702)

(269)

(1,291)

Adjustment to remove tax charge attributable to policyholders' returns

393

292

937

Tax (charge) credit attributable to shareholders' returns

B5

(309)

23

(354)

Profit for the period attributable to equity holders of the Company

1,505

687

1,921

 

2017

2016

Earnings per share (in pence)

Half year

Half year

Full year

Based on profit attributable to the equity holders of the Company:

B6

Basic

58.7p

26.9p

75.0p

Diluted

58.6p

26.8p

75.0p

 

2017

2016

Dividends per share (in pence)

Note

Half year

Half year

Full year

Dividends relating to reporting period:

B7

First interim ordinary dividend

14.50p

12.93p

12.93p

Second interim ordinary dividend

-

-

30.57p

Total

14.50p

12.93p

43.50p

Dividends paid in reporting period:

B7

Current year first interim ordinary dividend

-

-

12.93p

Second interim ordinary dividend for prior year

30.57p

26.47p

26.47p

Special dividend for prior year

-

10.00p

10.00p

Total

30.57p

36.47p

49.40p

* This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.

This is because the corporate taxes of the Group include those on the income of consolidated with-profits and unit-linked funds that, through adjustments to benefits, are borne by policyholders. These amounts are required to be included in the tax charge of the Company under IAS 12. Consequently, the profit before all taxes measure (which is determined after deducting the cost of policyholder benefits and movements in the liability for unallocated surplus of the PAC with-profits fund after adjusting for taxes borne by policyholders) is not representative of pre-tax profits attributable to shareholders.

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

2017 £m

2016 £m

Note

Half year

Half year

Full year

Profit for the period

1,505

687

1,921

Other comprehensive income (loss):

Items that may be reclassified subsequently to profit or loss

Exchange movements on foreign operations and net investment hedges:

Exchange movements arising during the period

(220)

798

1,148

Cumulative exchange gain of Korea life business recycled through profit and loss

D1

(61)

-

-

Related tax

(4)

8

13

(285)

806

1,161

Net unrealised valuation movements on securities of US insurance operations classified as available-for-sale:

Net unrealised holding gains arising during the period

565

2,023

241

Add back net losses (deduct net gains) included in the income statement on disposal and impairment

(34)

95

(269)

Total

C3.2(c)

531

2,118

(28)

Related change in amortisation of deferred acquisition costs

C5(b)

(69)

(435)

76

Related tax

(162)

(589)

(17)

300

1,094

31

Total

15

1,900

1,192

Items that will not be reclassified to profit or loss

Shareholders' share of actuarial gains and losses on defined benefit pension schemes:

Gross

53

11

(107)

Related tax

(7)

(2)

14

46

9

(93)

Other comprehensive income for the period, net of related tax

61

1,909

1,099

Total comprehensive income for the period attributable to the equity

holders of the Company

1,566

2,596

3,020

 

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 Period ended 30 June 2017 £m

Share

 capital

Share

premium

Retained

earnings

Translation

reserve

Available

-for-sale

 securities

reserves

Shareholders'

equity 

Non-

 controlling

interests

Total

 equity

Note

note C9

note C9

Reserves

Profit for the period

-

-

1,505

-

-

1,505

-

1,505

Other comprehensive income (loss)

-

-

46

(285)

300

61

-

61

Total comprehensive income (loss) for the period

-

-

1,551

(285)

300

1,566

-

1,566

Dividends

B7

-

-

(786)

-

-

(786)

-

(786)

Reserve movements in respect of share-based payments

-

-

22

-

-

22

-

22

Share capital and share premium

New share capital subscribed

C9

-

10

-

-

-

10

-

10

Treasury shares

Movement in own shares in respect of share-based payment plans

-

-

(12)

-

-

(12)

-

(12)

Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS

-

-

(17)

-

-

(17)

-

(17)

Net increase (decrease) in equity

-

10

758

(285)

300

783

-

783

At beginning of period

129

1,927

10,942

1,310

358

14,666

1

14,667

At end of period

129

1,937

11,700

1,025

658

15,449

1

15,450

 

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued)

 

 Period ended 30 June 2016 £m

Share

 capital

Share

premium

Retained

earnings

Translation

reserve

Available

-for-sale

 securities

reserves

Shareholders'

equity 

Non-

 controlling

interests

Total

 equity

Note

note C9

note C9

Reserves

Profit for the period

-

-

687

-

-

687

-

687

Other comprehensive income

-

-

9

806

1,094

1,909

-

1,909

Total comprehensive income for the period

-

-

696

806

1,094

2,596

-

2,596

Dividends

B7

-

-

(935)

-

-

(935)

-

(935)

Reserve movements in respect of share-based payments

-

-

(54)

-

-

(54)

-

(54)

Share capital and share premium

New share capital subscribed

C9

-

6

-

-

-

6

-

6

Treasury shares

Movement in own shares in respect of share-based payment plans

-

-

22

-

-

22

-

22

Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS

-

-

15

-

-

15

-

15

Net increase (decrease) in equity

-

6

(256)

806

1,094

1,650

-

1,650

At beginning of period

128

1,915

10,436

149

327

12,955

1

12,956

At end of period

128

1,921

10,180

955

1,421

14,605

1

14,606

 

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued)

 

 Year ended 31 December 2016 £m

Share

 capital 

Share

premium

Retained

earnings

Translation

reserve

Available

-for-sale

 securities

reserves

Shareholders'

equity

Non-

 controlling

interests

Total

 equity

Note

note C9

note C9

Reserves

Profit for the year

-

-

1,921

-

-

1,921

-

1,921

Other comprehensive income (loss)

-

-

(93)

1,161

31

1,099

-

1,099

Total comprehensive income for the year

-

-

1,828

1,161

31

3,020

-

3,020

Dividends

B7

-

-

(1,267)

-

-

(1,267)

-

(1,267)

Reserve movements in respect of share-based payments

-

-

(51)

-

-

(51)

-

(51)

Share capital and share premium

New share capital subscribed

C9

1

12

-

-

-

13

-

13

Treasury shares

Movement in own shares in respect of share-based payment plans

-

-

2

-

-

2

-

2

Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS

-

-

(6)

-

-

(6)

-

(6)

Net increase in equity

1

12

506

1,161

31

1,711

-

1,711

At beginning of year

128

1,915

10,436

149

327

12,955

1

12,956

At end of year

129

1,927

10,942

1,310

358

14,666

1

14,667

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

2017 £m

2016 £m

Note

30 Jun

30 Jun

31 Dec

Assets

Goodwill

C5(a)

1,501

1,677

1,628

Deferred acquisition costs and other intangible assets

C5(b)

10,757

9,594

10,807

Property, plant and equipment

727

1,214

743

Reinsurers' share of insurance contract liabilities

9,709

9,470

10,051

Deferred tax assets

C7

4,105

3,771

4,315

Current tax recoverable

700

554

440

Accrued investment income

2,887

2,764

3,153

Other debtors

3,417

3,505

3,019

Investment properties

15,218

13,940

14,646

Investment in joint ventures and associates accounted for using the equity method

1,293

1,135

1,273

Loans

C3.3

16,952

14,215

15,173

Equity securities and portfolio holdings in unit trusts

210,437

176,037

198,552

Debt securities

C3.2

170,793

168,367

170,458

Derivative assets

3,789

5,495

3,936

Other investments

5,566

4,845

5,465

Deposits

13,353

14,181

12,185

Assets held for sale

33

30

4,589

Cash and cash equivalents

9,893

8,530

10,065

Total assets

C1

481,130

439,324

470,498

Equity

Shareholders' equity

15,449

14,605

14,666

Non-controlling interests

1

1

1

Total equity

15,450

14,606

14,667

Liabilities

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

398,980

362,510

388,996

Unallocated surplus of with-profits funds

15,090

13,597

14,317

Core structural borrowings of shareholder-financed operations

C6.1

6,614

5,966

6,798

Operational borrowings attributable to shareholder-financed operations

C6.2(a)

2,096

2,798

2,317

Borrowings attributable to with-profits operations

C6.2(b)

3,336

1,427

1,349

Obligations under funding, securities lending and sale and repurchase agreements

6,408

4,963

5,031

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

8,577

8,770

8,687

Deferred tax liabilities

C7

5,683

5,397

5,370

Current tax liabilities

743

566

649

Accruals, deferred income and other liabilities

14,524

12,915

13,825

Provisions

759

467

947

Derivative liabilities

2,870

5,342

3,252

Liabilities held for sale

-

-

4,293

Total liabilities

C1

465,680

424,718

455,831

Total equity and liabilities

481,130

439,324

470,498

Included within equity securities and portfolio holdings in unit trusts, debt securities and other investments are £9,182 million of lent securities as at 30 June 2017 (30 June 2016: £8,162 million; 31 December 2016: £8,545 million).

 

International Financial Reporting Standards (IFRS) Basis Results

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

2017 £m

2016 £m

Note

Half year

Half year

Full year

Cash flows from operating activities

Profit before tax (being tax attributable to shareholders' and policyholders' returns)note (i)

2,207

956

3,212

Non-cash movements in operating assets and liabilities reflected in profit

before tax:

Other non-investment and non-cash assets

(550)

(2,660)

(2,490)

Investments

(26,539)

(21,280)

(37,824)

Policyholder liabilities (including unallocated surplus)

21,597

19,548

31,135

Other liabilities (including operational borrowings)

3,390

3,836

7,861

Other itemsnote (ii)

(15)

403

307

Net cash flows from operating activities

90

803

2,201

Cash flows from investing activities

Net cash outflows from purchases and disposals of property, plant and equipment

(56)

(32)

(246)

Net cash inflows (outflows) from corporate transactionsnote (iii)

813

(302)

(303)

Net cash flows from investing activities

757

(334)

(549)

Cash flows from financing activities

Structural borrowings of the Group:

Shareholder-financed operations:note (iv)

C6.1

Issue of subordinated debt, net of costs

-

681

1,227

Interest paid

(207)

(160)

(335)

With-profits operations:note (v)

C6.2

Interest paid

(4)

(4)

(9)

Equity capital:

Issues of ordinary share capital

10

6

13

Dividends paid

(786)

(935)

(1,267)

Net cash flows from financing activities

(987)

(412)

(371)

Net (decrease) / increase in cash and cash equivalents

(140)

57

1,281

Cash and cash equivalents at beginning of period

10,065

7,782

7,782

Effect of exchange rate changes on cash and cash equivalents

(32)

691

1,002

Cash and cash equivalents at end of period

9,893

8,530

10,065

 

Notes

(i) This measure as explained in the footnote to the income statement is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.

(ii) The adjusting items to profit before tax included within other items are adjustments in respect of non-cash items together with operational interest receipts and payments, dividend receipts and tax paid.

(iii) Net cash flows for corporate transactions are for distribution rights and the acquisition and disposal of businesses (including private equity and other subsidiaries acquired by with-profits funds for investment purposes).

(iv) Structural borrowings of shareholder-financed operations exclude borrowings to support short-term fixed income securities programmes, non-recourse borrowings of investment subsidiaries of shareholder-financed operations and other borrowings of shareholder-financed operations. Cash flows in respect of these borrowings are included within cash flows from operating activities.

The changes in the carrying value of the structural borrowings of shareholder-financed operations during half year 2017 are analysed as follows:

 

Non-cash movements £m

Balance at

1 Jan 2017

Amortisation of issue costs

Foreign exchange movement

Balance at

30 Jun 2017

Structural borrowings of shareholder-financed operations

6,798

7

(191)

6,614

 

(v) Interest paid on structural borrowings of with-profits operations relate solely to the £100 million 8.5 per cent undated subordinated guaranteed bonds, which contribute to the solvency base of the Scottish Amicable Insurance Fund (SAIF), a ring-fenced sub-fund of the PAC with-profits fund. There is no change in respect of the carrying value of the £100 million structural borrowings of the with-profits operations during half year 2017. Cash flows in respect of other borrowings of with-profits funds, which principally relate to consolidated investment funds, are included within cash flows from operating activities.

 

International Financial Reporting Standards (IFRS) Basis Results

 

NOTES

 

A BACKGROUND

A1 Basis of preparation, audit status and exchange rates

 

These condensed consolidated interim financial statements for the six months ended 30 June 2017 have been prepared in accordance with IAS 34 'Interim Financial Reporting' as issued by the International Accounting Standards Board (IASB) and as endorsed by the European Union (EU). The Group's policy for preparing this interim financial information is to use the accounting policies adopted by the Group in its last consolidated financial statements, as updated by any changes in accounting policies it intends to make in its next consolidated financial statements as a result of new or amended IFRS that are applicable or available for early adoption for the next annual financial statements and other policy improvements. EU-endorsed IFRS may differ from IFRSs issued by the IASB if, at any point in time, new or amended IFRS have not been endorsed by the EU. At 30 June 2017, there were no unendorsed standards effective for the period ended 30 June 2017 which impact the condensed consolidated financial statements of the Group, and there were no differences between IFRS endorsed by the EU and IFRS issued by the IASB in terms of their application to the Group.

 

The IFRS basis results for the 2017 and 2016 half years are unaudited. The 2016 full year IFRS basis results have been derived from the 2016 statutory accounts. The auditors have reported on the 2016 statutory accounts which have been delivered to the Registrar of Companies. The auditors' report was: (i) unqualified; (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report; and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

 

The exchange rates applied for balances and transactions in currencies other than the presentational currency of the Group, pounds sterling (GBP), were:

 

Closing

rate at

 30 Jun 2017

Average

for the

6 months to

30 Jun 2017

Closing

rate at

 30 Jun 2016

Average

for the

6 months to

30 Jun 2016

Closing

rate at

 31 Dec 2016

Average for

12 months to

31 Dec 2016

Local currency: £

Hong Kong

10.14

9.80

10.37

11.13

9.58

10.52

Indonesia

17,311.76

16,793.63

17,662.47

19,222.95

16,647.30

18,026.11

Malaysia

5.58

5.53

5.39

5.87

5.54

5.61

Singapore

1.79

1.77

1.80

1.98

1.79

1.87

China

8.81

8.66

8.88

9.37

8.59

8.99

India

83.96

82.77

90.23

96.30

83.86

91.02

Vietnam

29,526.43

28,612.70

29,815.99

31,996.45

28,136.99

30,292.79

Thailand

44.13

43.72

46.98

50.81

44.25

47.80

US

1.30

1.26

1.34

1.43

1.24

1.35

 

Certain notes to the financial statements present half year 2016 comparative information at Constant Exchange Rates (CER), in addition to the reporting at Actual Exchange Rates (AER) used throughout the condensed consolidated financial statements. AER are actual historical exchange rates for the specific accounting period, being the average rates over the period for the income statement and the closing rates at the balance sheet date for the balance sheet. CER results are calculated by translating prior period results using the current period foreign exchange rate ie current period average rates for the income statement and current period closing rates for the balance sheet.

 

The accounting policies applied by the Group in determining the IFRS basis results in this report are the same as those previously applied in the Group's consolidated financial statements for the year ended 31 December 2016, as disclosed in the 2016 statutory accounts.

 

A2 New accounting pronouncements in 2017

 

The IASB has issued the following new accounting pronouncements to be effective for 1 January 2017:

 

- Disclosure Initiative (Amendments to IAS 7, 'Statement of Cash Flows');

- Recognition of deferred tax assets for unrealised losses (Amendments to IAS 12, 'Income Taxes'); and

- Annual Improvements to IFRSs 2014-2016 Cycle.

 

The pronouncements have yet to be endorsed by the EU and will have no effect on the Group financial statements other than minor changes to disclosures.

 

B EARNINGS PERFORMANCE

 

B1 Analysis of performance by segment

 

B1.1 Segment results - profit before tax

 

2017 £m

2016* £m

%

2016 £m

Note

Half year

AER

Half year

CER

Half year

Half year 2017 vs

half year 2016

AER

Half year 2017 vs

half year 2016

CER

AER

Full year

note (iv)

note (iv)

note (iv)

note (iv)

Asia operations

Asia insurance operations

B4(a)

870

667

752

30%

16%

1,503

Eastspring Investments

83

61

69

36%

20%

141

Total Asia operations

953

728

821

31%

16%

1,644

US operations

Jackson (US insurance operations)

1,079

888

1,010

22%

7%

2,052

Broker-dealer and asset management

(6)

(12)

(13)

50%

54%

(4)

Total US operations

1,073

876

997

22%

8%

2,048

UK operations

UK insurance operations:

B4(b)

Long-term business

480

473

473

1%

1%

799

General insurance commission note (i)

17

19

19

(11)%

(11)%

29

Total UK insurance operations

497

492

492

1%

1%

828

M&G

248

225

225

10%

10%

425

Prudential Capital

6

13

13

(54)%

(54)%

27

Total UK operations

751

730

730

3%

3%

1,280

Total segment profit

2,777

2,334

2,548

19%

9%

4,972

Other income and expenditure

Investment return and other income

-

6

6

(100)%

(100)%

1

Interest payable on core structural borrowings

(216)

(165)

(165)

(31)%

(31)%

(360)

Corporate expenditurenote (ii)

(172)

(156)

(165)

(10)%

(4)%

(334)

Total

(388)

(315)

(324)

(23)%

(20)%

(693)

Solvency II implementation costs

-

(11)

(11)

n/a

n/a

(28)

Restructuring costs note (iii)

(31)

(7)

(7)

(343)%

(343)%

(38)

Operating profit based on longer-term investment returns before interest received from tax settlement

2,358

2,001

2,206

18%

7%

4,213

Interest received from tax settlement

-

43

43

n/a

n/a

43

Operating profit based on longer-term

investment returns

B1.3

2,358

2,044

2,249

15%

5%

4,256

Short-term fluctuations in investment returns on shareholder-backed business

B1.2

(573)

(1,385)

(1,580)

59%

64%

(1,678)

Amortisation of acquisition accounting

adjustmentsnote (v)

(32)

(35)

(39)

9%

18%

(76)

Cumulative exchange gain on the sold Korea life business recycled from other comprehensive income

D1

61

-

-

n/a

n/a

-

Profit (loss) attaching to the held for sale Korea life business

D1

-

40

47

n/a

n/a

(227)

Profit before tax attributable to shareholders

1,814

664

677

173%

168%

2,275

Tax charge attributable to shareholders' returns

B5

(309)

23

43

n/a

n/a

(354)

Profit for the period attributable to shareholders

1,505

687

720

119%

109%

1,921

2017

2016*

%

2016

Half year

AER

Half year

CER

Half year

Half year 2017 vs

half year 2016

AER

Half year 2017 vs

half year 2016

CER

AER

Full year

Basic earnings per share (in pence)

B6

note (iv)

note (iv)

note (iv)

note (iv)

Based on operating profit based on longer-term investment returns

70.0p

61.3p

67.6p

14%

4%

131.3p

Based on profit for the period

58.7p

26.9p

28.2p

118%

108%

75.0p

* The Group completed the sale of its life business in Korea in May 2017.Operating profit based on longer term investment returns for half year 2017 excludes the results attributable to the sold Korea life business, as described in note D1. This approach is consistent with the presentation of operating profit for full year 2016 reported in the Group 2016 Annual Report. Comparative operating profit for half year 2016 has been represented in order to show the results of the retained operations on a comparable basis, resulting in a reclassification in half year 2016 of £15 million of operating profit attributable to the Korea life business to non-operating profit.

 

Notes

(i) General insurance commission represents the commission receivable net of expenses for Prudential-branded general insurance products in connection with the arrangement to transfer the UK general insurance business to Churchill in 2002.

(ii) Corporate expenditure as shown above is for Group Head Office and Asia Regional Head Office.

(iii) Restructuring costs are incurred in the UK and Asia and represent one-off business development expenses.

(iv) For definitions of AER and CER refer to note A1.

(v) Amortisation of acquisition accounting adjustments principally relate to the REALIC business of Jackson.

 

B1.2 Short-term fluctuations in investment returns on shareholder-backed business

 

2017 £m

2016 £m

Half year

Half year

Full year

Insurance operations:

Asia note (i)

41

1

(225)

US note (ii)

(754)

(1,440)

(1,455)

UK note (iii)

9

246

198

Other operationsnote (iv)

131

(192)

(196)

Total

(573)

(1,385)

(1,678)

* Following its sale in May 2017, the half year 2016 comparative short-term fluctuations in investment returns has been adjusted to exclude the result attributable to the sold Korea life business. This approach is consistent with that applied at full year 2016.

 

Notes

(i) Asia insurance operations

In Asia, the positive short-term fluctuations of £41 million principally reflect net value movements on shareholders' assets and related liabilities following falls in bond yields across the region during the period (half year 2016: positive £1 million; full year 2016: negative £(225) million).

(ii) US insurance operations

The short-term fluctuations in investment returns for US insurance operations are reported net of related credit for amortisation of deferred acquisition costs, of £231 million as shown in note C5 (half year 2016: credit of £616 million; full year 2016: credit of £565 million) and comprise amounts in respect of the following items:

 

2017 £m 

2016 £m

Half year

Half year

Full year

Net equity hedge resultnote (a)

(782)

(1,692)

(1,587)

Other than equity-related derivativesnote (b)

12

335

(126)

Debt securities note (c)

5

(105)

201

Equity-type investments: actual less longer-term return

1

13

35

Other items

10

9

22

Total

(754)

(1,440)

(1,455)

 

Notes

(a) Net equity hedge result

 

The purpose of the inclusion of this item in short-term fluctuations in investment returns is to segregate the amount included in pre-tax profit that relates to the accounting effect of market movements on both the measured value of guarantees in Jackson's variable annuity and fixed index annuity products and on the related derivatives used to manage the exposures inherent in these guarantees. As the Group applies US GAAP for the measured value of the product guarantees this item also includes asymmetric impacts where the measurement bases of the liabilities and associated derivatives used to manage the Jackson annuity business differ as described below.

 

The result comprises the net effect of:

 

1 The accounting value movements on the variable and fixed index annuity guarantee liabilities. This includes:

- The Guaranteed Minimum Death Benefit (GMDB), and the 'for life' portion of Guaranteed Minimum Withdrawal Benefit (GMWB) guarantees which are measured under the US GAAP basis applied for IFRS in a way that is substantially insensitive to the effect of current period equity market and interest rate changes; and

- The 'not for life' portion of GMWB embedded derivative liabilities which are required to be measured under IAS 39 using a basis under which the projected future growth rate of the account balance is based on current swap rates (rather than expected rates of return) with only a portion of the expected future guarantee fees included. Reserve value movements on these liabilities are sensitive to changes to levels of equity markets, implied volatility and interest rates.

2 Adjustments in respect of fee assessments and claim payments;

3 Fair value movements on free-standing equity derivatives held to manage equity exposures of the variable annuity guarantees and fixed index annuity embedded options; and

4 Related changes to DAC amortisation in accordance with the policy that DAC is amortised in line with emergence of margins.

 

The net equity hedge result therefore includes significant accounting mismatches and other factors that detract from the presentation of an economic result. These other factors include: 

 

- The variable annuity guarantees and fixed index annuity embedded options being only partially fair valued under 'grandfathered' US GAAP;

- The interest rate exposure being managed through the other than equity-related derivative programme explained in note (b) below; and

- Jackson's management of its economic exposures for a number of other factors that are treated differently in the accounting frameworks such as future fees and assumed volatility levels.

 

(b) Other than equity-related derivatives

The fluctuations for this item comprise the net effect of:

 

- Fair value movements on free-standing, other than equity-related derivatives;

- Accounting effects of the Guaranteed Minimum Income Benefit (GMIB) reinsurance; and

- Related amortisation of DAC.

 

The free-standing, other than equity-related derivatives, are held to manage interest rate exposures and durations within the general account and the variable annuity guarantees and fixed index annuity embedded options described in note (a) above.

 

The direct GMIB liability is valued using the US GAAP measurement basis applied for IFRS reporting in a way that substantially does not recognise the effects of market movements. Reinsurance arrangements are in place so as to essentially fully insulate Jackson from the GMIB exposure. Notwithstanding that the liability is essentially fully reinsured, as the reinsurance asset is net settled, it is deemed a derivative under IAS 39 which requires fair valuation.

 

The fluctuations for this item therefore include significant accounting mismatches caused by:

 

- The fair value movements booked in the income statement on the derivative programme being in respect of the management of interest rate exposures of the variable and fixed index annuity business, as well as the fixed annuity business guarantees and durations within the general account;

- Fair value movements on Jackson's debt securities of the general account which are recorded in other comprehensive income rather than the income statement; and

- The mixed measurement model that applies for the GMIB and its reinsurance.

 

(c) Short-term fluctuations related to debt securities

 

2017 £m 

2016 £m

Half year 

Half year

Full year

Short-term fluctuations relating to debt securities

(Charges) credits in the period:

Losses on sales of impaired and deteriorating bonds

(2)

(87)

(94)

Defaultsnote (v)

-

(6)

(4)

Bond write downs

(1)

(32)

(35)

Recoveries/reversals

7

4

15

Total credits (charges) in the period

4

(121)

(118)

Less: Risk margin allowance deducted from operating profit based on longer-term investment returns

46

42

89

50

(79)

(29)

Interest-related realised gains:

Arising in the period

23

20

376

Less: Amortisation of gains and losses arising in current and prior periods to operating profit based on longer-term investment returns

(72)

(59)

(135)

(49)

(39)

241

Related amortisation of deferred acquisition costs

4

13

(11)

Total short-term fluctuations related to debt securities

5

(105)

201

 

The debt securities of Jackson are held in the general account of the business. Realised gains and losses are recorded in the income statement with normalised returns included in operating profit and variations from year to year are included in the short-term fluctuations category. The risk margin reserve charge for longer-term credit-related losses included in operating profit based on longer-term investment returns of Jackson for half year 2017 is based on an average annual risk margin reserve of 21 basis points (half year 2016: 21 basis points; full year 2016: 21 basis points) on average book values of US$55.8 billion (half year 2016: US$56.4 billion; full year 2016: US$56.4 billion) as shown below:

 

Half year 2017

Half year 2016

Full year 2016

Moody's rating category

(or equivalent under

NAIC ratings of

mortgage-backed

securities)

 Average

 book

 value

RMR

Annual expected loss

 Average

 book

 value

RMR

Annual expected loss

 Average

 book

 value

RMR

Annual expected loss

US$m

%

US$m

£m

US$m

%

US$m

£m

US$m

%

US$m

£m

A3 or higher

27,848

0.13

(35)

(28)

29,172

0.12

(36)

(25)

29,051

0.12

(36)

(27)

Baa1, 2 or 3

26,601

0.23

(60)

(47)

25,771

0.24

(63)

(44)

25,964

0.24

(62)

(46)

Ba1, 2 or 3

1,052

1.03

(11)

(9)

1,065

1.08

(11)

(8)

1,051

1.07

(11)

(8)

B1, 2 or 3

311

2.75

(9)

(7)

319

3.02

(10)

(7)

312

2.95

(9)

(7)

Below B3

27

3.80

(1)

(1)

41

3.81

(2)

(1)

40

3.81

(2)

(1)

Total

55,839

0.21

(116)

(92)

56,368

0.21

(122)

(85)

56,418

0.21

(120)

(89)

Related amortisation of deferred acquisition costs (see below)

22

17

22

15

23

17

Risk margin reserve charge to operating profit for longer-term credit-related losses

(94)

(75)

(100)

(70)

(97)

(72)

 

Consistent with the basis of measurement of insurance assets and liabilities for Jackson's IFRS results, the charges and credits to operating profits based on longer-term investment returns are partially offset by related amortisation of deferred acquisition costs.

 

In addition to the accounting for realised gains and losses described above for Jackson general account debt securities, included within the statement of other comprehensive income is a pre-tax credit of £462 million for net unrealised gains on debt securities classified as available-for-sale net of related amortisation of deferred acquisition costs (half year 2016: credit of £1,683 million for net unrealised gains; full year 2016: credit of £48 million for net unrealised losses). Temporary market value movements do not reflect defaults or impairments. Additional details of the movement in the value of the Jackson portfolio are included in note C3.2(b).

 

(iii) UK insurance operations

The positive short-term fluctuations in investment returns for UK insurance operations of £9 million (half year 2016: £246 million; full year 2016: £198 million) include net unrealised movements on fixed income assets supporting the capital of the shareholder-backed annuity business.

(iv) Other

The positive short-term fluctuations in investment returns for other operations of £131 million (half year 2016: negative £(192) million; full year 2016: negative £(196) million) include unrealised value movements on financial instruments and foreign exchange items.

(v) Default losses

The Group incurred no default losses on its shareholder-backed debt securities portfolio for half year 2017 (half year 2016: £(6) million; full year 2016: £(4) million).

 

B1.3 Determining operating segments and performance measure of operating segments

 

Operating segments

The Group's operating segments, determined in accordance with IFRS 8 'Operating Segments', are as follows:

 

Insurance operations:

Asset management operations:

- Asia

- Eastspring Investments

- US (Jackson)

- US broker-dealer and asset management

- UK

- M&G

- Prudential Capital

 

The Group's operating segments are also its reportable segments for the purposes of internal management reporting.

 

Performance measure

The performance measure of operating segments utilised by the Company is IFRS operating profit attributable to shareholders based on longer-term investment returns. This measurement basis distinguishes operating profit based on longer-term investment returns from other constituents of the total profit as follows:

 

- Short-term fluctuations in investment returns on shareholder-backed business;

- Amortisation of acquisition accounting adjustments arising on the purchase of business. This comprises principally the charge for the adjustments arising on the purchase of REALIC in 2012; and

- Profit (loss) attaching to the sold Korea life business including the recycling of the cumulative exchange translation gain on the sold Korea life business from other comprehensive income to the income statement in 2017.

 

Segment results include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items are mainly in relation to the Group Head Office and the Asia Regional Head Office.

 

The determination of operating profit based on longer-term investment returns for investment and liability movements is as described in note B1.3 of the Group's consolidated financial statements for the year ended 31 December 2016.

 

For Group debt securities at 30 June 2017, the level of unamortised interest-related realised gains and losses related to previously sold bonds and have yet to be amortised to operating profit was a net gain of £876 million (30 June 2016: net gain of £605 million; 31 December 2016: net gain of £969 million).

 

For equity-type securities, the longer-term rates of return applied by the non-linked shareholder-financed insurance operations of Asia and the US to determine the amount of investment return included in operating profit are as follows:

 

- For Asia insurance operations, investments in equity securities held for non-linked shareholder-financed operations amounted to £1,535 million as at 30 June 2017 (30 June 2016: £1,035 million; 31 December 2016: £1,405 million). The rates of return applied for 2017 ranged from 4.7 per cent to 17.2 per cent (30 June 2016: 3.2 per cent to 13.0 per cent; 31 December 2016: 3.2 per cent to 13.9 per cent) with the rates applied varying by business unit.

- For US insurance operations, at 30 June 2017, the equity-type securities for non-separate account operations amounted to £1,256 million (30 June 2016: £1,115 million; 31 December 2016: £1,323 million). The longer-term rates of return for income and capital applied in 2017 and 2016, which reflect the combination of the average risk-free rates over the period and appropriate risk premiums, are as follows:

 

2017

2016

Half year

Half year

Full year

Equity-type securities such as common and preferred stock and portfolio holdings in mutual funds

6.2% to 6.5%

5.5% to 5.9%

5.5% to 6.5%

Other equity-type securities such as investments in limited partnerships and private equity funds

8.2% to 8.5%

7.5% to 7.9%

7.5% to 8.5%

 

B1.4 Additional segmental analysis of revenue

 

The additional segmental analysis of revenue including those from external customers excluding investment return and net of outward reinsurance premiums are as follows:

 

Half year 2017 £m

Insurance operations

Asset management

Asia

US

UK

M&G

Prudential

Capital

US

Eastspring

Investments

Total segment

Unallo-

cated

to a

segment

(central

operations)

Group

total

Gross premium earned

7,697

7,997

6,411

-

-

-

-

22,105

-

22,105

Outward reinsurance

(243)

(168)

(536)

-

-

-

-

(947)

-

(947)

Earned premiums, net of reinsurance

7,454

7,829

5,875

-

-

-

-

21,158

-

21,158

Other income from external customers

56

3

89

576

10

371

103

1,208

14

1,222

Total revenue from external customers

7,510

7,832

5,964

576

10

371

103

22,366

14

22,380

Intra-group revenue

-

-

-

88

20

57

128

293

(293)

-

Interest income

485

1,082

1,754

-

30

-

1

3,352

3

3,355

Other investment return

4,315

7,253

5,605

4

47

1

2

17,227

47

17,274

Total revenue, net of reinsurance

12,310

16,167

13,323

668

107

429

234

43,238

(229)

43,009

 

Half year 2016 £m

Insurance operations

Asset management

Asia

US

UK

M&G

Prudential

Capital

US

Eastspring

Investments

Total segment

Unallo-

cated

to a

segment

(central

operations)

Group

total

Gross premium earned

6,116

6,980

5,242

-

-

-

-

18,338

-

18,338

Outward reinsurance

(401)

(162)

(381)

-

-

-

-

(944)

-

(944)

Earned premiums, net of reinsurance

5,715

6,818

4,861

-

-

-

-

17,394

-

17,394

Other income from external customers

32

1

124

463

2

322

85

1,029

56

1,085

Total revenue from external customers

5,747

6,819

4,985

463

2

322

85

18,423

56

18,479

Intra-group revenue

-

-

-

88

16

47

95

246

(246)

-

Interest income

441

992

2,186

2

36

-

1

3,658

-

3,658

Other investment return

2,241

1,537

9,789

4

(67)

(1)

-

13,503

(99)

13,404

Total revenue, net of reinsurance

8,429

9,348

16,960

557

(13)

368

181

35,830

(289)

35,541

 

Full year 2016 £m

Insurance operations

Asset management

Asia

US

UK

M&G

Prudential

Capital

US

Eastspring

Investments

Total segment

Unallo-

cated

to a

segment

(central

operations)

Group

total

Gross premium earned

14,006

14,685

10,290

-

-

-

-

38,981

-

38,981

Outward reinsurance

(648)

(367)

(1,005)

-

-

-

-

(2,020)

-

(2,020)

Earned premiums, net of reinsurance

13,358

14,318

9,285

-

-

-

-

36,961

-

36,961

Other income from external customers

77

4

374

972

19

680

176

2,302

68

2,370

Total revenue from external customers

13,435

14,322

9,659

972

19

680

176

39,263

68

39,331

Intra-group revenue

-

-

-

200

37

103

211

551

(551)

-

Interest income

873

2,149

4,502

15

47

2

2

7,590

57

7,647

Other investment return

2,040

5,461

17,577

1

(41)

-

2

25,040

(176)

24,864

Total revenue, net of reinsurance

16,348

21,932

31,738

1,188

62

785

391

72,444

(602)

71,842

 

B2 Profit before tax - asset management operations

 

The profit included in the income statement in respect of asset management operations for the year is as follows:

 

2017 £m

2016 £m

M&G 

Prudential

Capital

US 

Eastspring

Investments

Half year

Total

Half year

Total

Full year

Total

Revenue (excluding NPH broker-dealer fees)

668

107

124

234

1,133

834

1,876

NPH broker-dealer feesnote (i)

-

-

305

-

305

259

550

Gross revenue

668

107

429

234

1,438

1,093

2,426

Charges (excluding NPH broker-dealer fees)

(395)

(50)

(130)

(180)

(755)

(649)

(1,402)

NPH broker-dealer feesnote (i)

-

-

(305)

-

(305)

(259)

(550)

Gross charges

(395)

(50)

(435)

(180)

(1,060)

(908)

(1,952)

Share of profits from joint ventures and associates, net of related tax

8

-

-

29

37

26

67

Profit before tax

281

57

(6)

83

415

211

541

Comprising:

Operating profit based on longer-term investment returnsnote (ii)

248

6

(6)

83

331

287

589

Short-term fluctuations in investment returns

33

51

-

-

84

(76)

(48)

Profit before tax

281

57

(6)

83

415

211

541

 

Notes

(i) NPH broker-dealer fees represent commissions received that are then paid on to the writing brokers on sales of investment products.

To reflect their commercial nature, the amounts are also wholly reflected as charges within the income statement. After allowing for these charges, there is no effect on profit from this item. The presentation in the table above shows the amounts attributable to this item so that the underlying revenue and charges can be seen.

(ii) M&G operating profit based on longer-term investment returns: 

 

2017 £m

2016 £m

Half year

Half year

Full year

Asset management fee income

491

431

900

Other income

4

9

23

Staff costs

(166)

(133)

(332)

Other costs

(95)

(96)

(212)

Underlying profit before performance-related fees

234

211

379

Share of associate's results

8

5

13

Performance-related fees

6

9

33

M&G operating profit based on longer-term investment returns

248

225

425

 

The revenue for M&G of £501 million (half year 2016: £449 million; full year 2016: £956 million), comprising the amounts for asset management fee income, other income and performance-related fees shown above, is different to the amount of £668 million shown in the main table of this note. This is because the £501 million (half year 2016: £449 million; full year 2016: £956 million) is after deducting commissions which would have been included as charges in the main table. The difference in the presentation of commission is aligned with how management reviews the business.

 

B3 Acquisition costs and other expenditure

 

2017 £m

2016 £m

Half year

Half year

Full year

Acquisition costs incurred for insurance policies

(1,920)

(1,700)

(3,687)

Acquisition costs deferred less amortisation of acquisition costs

399

740

923

Administration costs and other expenditure

(3,055)

(2,451)

(5,522)

Movements in amounts attributable to external unit holders

of consolidated investment funds

(754)

(152)

(562)

Total acquisition costs and other expenditure

(5,330)

(3,563)

(8,848)

 

Included in total acquisition costs and other expenditure is depreciation of property, plant and equipment of £(60) million (half year 2016: £(75) million; full year 2016 £(158) million).

 

B4 Effect of changes and other accounting features on insurance assets and liabilities

 

The following features are of relevance to the determination of the half year 2017 results:

 

(a) Asia insurance operations

In half year 2017, the IFRS operating profit based on longer-term investment returns for Asia insurance operations included a net credit of £54 million (half year 2016: £42 million; full year 2016: £67 million) representing a small number of non-recurring items.

 

(b) UK insurance operations

Annuity business

Allowance for credit risk

For IFRS reporting, the results for UK shareholder-backed annuity business are particularly sensitive to the allowances made for credit risk. The allowance is reflected in the deduction from the valuation rate of interest used for discounting projected future annuity payments to policyholders that would have otherwise applied. The credit risk allowance comprises an amount for long-term best estimate defaults and additional provisions for credit risk premium, the cost of downgrades and short-term defaults.

 

Prudential Retirement Income Limited (PRIL) was the principal company writing the UK's shareholder-backed annuity business. In the second half of 2016, the business of PRIL was transferred into PAC following a Part VII transfer under the Financial Services and Markets Act 2000

 

The IFRS credit risk allowance made for the ex-PRIL UK shareholder-backed fixed and linked annuity business equated to 43 basis points at 30 June 2017 (30 June 2016 and 31 December 2016: 43 basis points). The allowance represented 28 per cent of the bond spread over swap rates (30 June 2016: 23 per cent; 31 December 2016: 26 per cent).

 

The reserves for credit risk allowance at 30 June 2017 for the UK shareholder-backed business (both for ex-PRIL and the legacy PAC shareholder annuity business) were £1.7 billion (30 June 2016: £ 1.8 billion; 31 December 2016: £1.7 billion).

 

Longevity reinsurance and other management actions

A number of management actions were taken in the first half of 2017 to improve the solvency position of the UK insurance operations and further mitigate market risk, which have generated combined profits of £188 million. Similar actions were also taken in 2016.

 

Of this amount £31 million related to profit from additional longevity reinsurance transactions covering £0.6 billion of annuity liabilities on an IFRS basis, with the balance of £157 million reflecting the effect of repositioning the fixed income portfolio and other actions.

 

The contribution to profit from similar longevity reinsurance and other management actions in 2016 was £140 million for the first half of the year (of which £66 million related to longevity reinsurance transactions covering £1.5 billion of IFRS annuity liabilities)and £332 million for the full year (of which £197 million related to longevity reinsurance transactions covering £5.4 billion of IFRS annuity liabilities).

 

At 30 June 2017, longevity reinsurance covered £14.8 billion of IFRS annuity liabilities equivalent to 44 per cent of total annuity liabilities (30 June 2016: £10.7 billion, 32 per cent; 31 December 2016: £14.4 billion, 42 per cent).

 

Review of past annuity sales

Prudential has agreed with the Financial Conduct Authority (FCA) to review annuities sold without advice after 1 July 2008 to its contract-based defined contribution pension customers. The review will examine whether customers were given sufficient information about their potential eligibility to purchase an enhanced annuity, either from Prudential or another pension provider. The review commenced in 2017 and is expected to last a period of three years. A provision of £175 million was established at 31 December 2016 to cover the costs of undertaking the review and any potential redress. Other than to cover the small amount of costs incurred in the period, no change has been made to this provision as at 30 June 2017. The ultimate amount that will be expended by the Group on the review remains uncertain. Although the Group's professional indemnity insurance may mitigate the overall financial impact of this review, with potential insurance recoveries of up to £175 million, no such recovery has been factored in the provision, in accordance with the requirements of IAS 37 'Provisions, Contingent Liabilities and Contingent Assets'.

 

B5 Tax charge

 

(a) Total tax charge by nature of expense

The total tax charge in the income statement is as follows:

 

2017 £m

2016 £m

Tax charge

Current

 tax

Deferred

 tax

Half year

Total

Half year

Total

Full year

Total

UK tax

(240)

(66)

(306)

(229)

(764)

Overseas tax

(187)

(209)

(396)

(40)

(527)

Total tax charge

(427)

(275)

(702)

(269)

(1,291)

 

The current tax charge of £427 million includes £37 million (half year 2016: £27 million; full year 2016: £53 million) in respect of the tax charge for the Hong Kong operation. The Hong Kong current tax charge is calculated as 16.5 per cent for all periods on either: (i) 5 per cent of the net insurance premium; or (ii) the estimated assessable profits, depending on the nature of the business written.

 

The total tax charge comprises tax attributable to policyholders and unallocated surplus of with-profits funds, unit-linked policies and shareholders as shown below:

 

2017 £m

2016 £m

Tax charge

Current

 tax

Deferred

tax

Half year

 Total

Half year

Total

Full year

 Total

Tax (charge) to policyholders' returns

(247)

(146)

(393)

(292)

(937)

Tax (charge) credit attributable to shareholders

(180)

(129)

(309)

23

(354)

Total tax (charge)

(427)

(275)

(702)

(269)

(1,291)

 

The principal reason for the increase in the tax charge attributable to policyholders' returns compared to half year 2016 is an increase on investment return in the with-profits fund in the UK insurance operations. The principal reason for the increase in the tax charge attributable to shareholders' returns compared to half year 2016 is a reduction in the deferred tax credit on derivative fair value movements in the US insurance operations.

 

(b) Reconciliation of effective tax rate

In the reconciliation below, the expected tax rates reflect the corporate income tax rates that are expected to apply to the taxable profit of the relevant business. Where there are profits of more than one jurisdiction the expected tax rates reflect the corporation tax rates weighted by reference to the amount of profit contributing to the aggregate business result. In the column 'Attributable to policyholders', the 100 per cent expected tax rate is the result of accounting for policyholder income after the deduction of expenses and movement on unallocated surpluses and on an after tax basis, the effect of which leaves the profit equal to the tax charge.

 

Half year 2017 £m

Asia

insurance

operations

US

insurance

operations

UK

insurance

operations

Other

operations

Attributable

to

shareholders

Attributable

to

policyholders

Total

Operating profit (loss) based on longer-term investment returns

870

1,079

497

(88)

2,358

n/a

n/a

Non-operating profit (loss)

98

(782)

9

131

(544)

n/a

n/a

Profit before tax

968

297

506

43

1,814

393

2,207

Expected tax rate

20%

35%

19%

19%

22%

100%

36%

Tax at the expected rate

194

104

96

8

402

393

795

Effects of recurring tax reconciliation items:

Income not taxable or taxable at concessionary rates

(18)

(10)

(3)

(31)

(31)

Deductions not allowable for tax purposes

8

5

5

18

18

Items related to taxation of life insurance businesses

(43)

(85)

(2)

(130)

(130)

Deferred tax adjustments

4

(1)

3

3

Effect of results of joint ventures and associates

(11)

(9)

(20)

(20)

Irrecoverable withholding taxes

29

29

29

Other

4

2

4

10

10

Total

(60)

(91)

4

26

(121)

-

(121)

Effects of non-recurring tax reconciliation items:

Adjustments to tax charge in relation to prior years

10

(5)

(1)

4

4

Movements in provisions for open tax matters

7

25

32

32

Cumulative exchange gains on the sold Korea life business recycled from other comprehensive income

(8)

(8)

(8)

Total

(1)

35

(5)

(1)

28

-

28

Total actual tax charge

133

48

95

33

309

393

702

Analysed into:

Tax on operating profit based on longer-term investment returns

141

322

92

8

563

n/a

n/a

Tax on non-operating profit

(8)

(274)

3

25

(254)

n/a

n/a

Actual tax rate:

Operating profit based on longer-term investment returns

Including non-recurring tax reconciling items

16%

30%

19%

(9)%

24%

n/a

n/a

Excluding non-recurring tax reconciling items

15%

27%

20%

(10)%

22%

n/a

n/a

Total profit

14%

16%

19%

77%

17%

100%

32%

 

The more significant reconciling items are explained below:

 

Asia insurance operations

The £18 million reconciling item 'income not taxable or taxable at concessionary rates' primarily reflects income not subject to the full rate of corporate tax in Malaysia, Singapore and Taiwan.

 

The £43 million reconciling item 'items related to taxation of life insurance businesses' reflects where the basis of tax is not the accounting profits, primarily in:

 

- Hong Kong where the taxable profit is based on the net insurance premiums; and

- Indonesia and Philippines where investment income is subject to withholding tax at source and no further corporation tax.

 

The £11 million reconciling item 'effect of results of the joint ventures and associates' arises from the accounting requirement for inclusion in the profit before tax of Prudential's share of the profits after tax from the joint ventures and associates, with no equivalent item included in Prudential's tax charge.

 

The £8 million reconciling item 'cumulative exchange gain on the sold Korea life business recycled from other comprehensive income' reflects the non-taxable exchange gain arising on the Korea life business previously taken through other comprehensive income on a period-by-period basis recycled through the income statement following the sale of the business.

 

US insurance operations

The £85 million reconciling item 'items related to taxation of life insurance businesses' reflects the impact of the dividend received deduction on the taxation of profits from the variable annuity business.

 

UK insurance operations

There are no significant reconciling items or significant movements from half year 2016.

 

Other operations

The £29 million reconciling item 'irrecoverable withholding taxes' relates to withholding tax suffered on distributions from group companies which cannot be recovered against other taxes paid. Other operations comprise the Group's asset management businesses and central operations.

 

Half year 2016* £m

Asia

insurance

operations

US

insurance

operations

UK

insurance

operations

Other

operations

Attributable

to

shareholders

Attributable

to

policyholders

Total

Operating profit (loss) based on longer-term investment returns*

667

888

492

(3)

2,044

n/a

n/a

Non-operating profit (loss)

37

(1,471)

246

(192)

(1,380)

n/a

n/a

Profit (loss) before tax

704

(583)

738

(195)

664

292

956

Expected tax rate

21%

35%

20%

20%

8%

100%

36%

Tax at the expected rate

148

(204)

148

(39)

53

292

345

Effects of recurring tax reconciliation items:

Income not taxable or taxable at concessionary rates

(14)

(5)

(16)

(3)

(38)

(38)

Deductions not allowable for tax purposes

8

2

6

2

18

18

Items related to taxation of life insurance businesses

(10)

(60)

(1)

-

(71)

(71)

Deferred tax adjustments

(1)

-

3

(3)

(1)

(1)

Effect of results of joint ventures and associates

(10)

-

-

(7)

(17)

(17)

Irrecoverable withholding taxes

-

-

-

20

20

20

Other

3

-

(2)

16

17

17

Total

(24)

(63)

(10)

25

(72)

-

(72)

Effects of non-recurring tax reconciliation items:

Adjustments to tax charge in relation to prior years

1

(3)

-

(2)

(4)

(4)

Total

1

(3)

-

(2)

(4)

-

(4)

Total actual tax charge (credit)

125

(270)

138

(16)

(23)

292

269

Analysed into:

Tax on operating profit based on longer-term investment returns

116

245

101

13

475

n/a

n/a

Tax on non-operating profit

9

(515)

37

(29)

(498)

n/a

n/a

Actual tax rate:

Operating profit based on longer-term investment returns

Including non-recurring tax reconciling items

17%

28%

21%

(433)%

23%

n/a

n/a

Excluding non-recurring tax reconciling items

17%

28%

21%

(500)%

23%

n/a

n/a

Total profit

18%

46%

19%

8%

(3)%

100%

28%

* Following its sale in May 2017, the half year 2016 comparative operating result has been adjusted to exclude the result attributable to the sold Korea life business. This approach is consistent with that applied at full year 2016.

 

Full year 2016 £m

Asia

insurance

operations

US

insurance

operations

UK

insurance

operations

Other

operations

Attributable

to

shareholders

Attributable

to

policyholders

Total

Operating profit (loss) based on longer-term investment returns

1,503

2,052

828

(127)

4,256

n/a

n/a

Non-operating (loss) profit

(460)

(1,523)

198

(196)

(1,981)

n/a

n/a

Profit (loss) before tax

1,043

529

1,026

(323)

2,275

937

3,212

Expected tax rate

22%

35%

20%

19%

25%

100%

47%

Tax at the expected rate

229

185

205

(61)

558

937

1,495

Effects of recurring tax reconciliation items:

Income not taxable or taxable at concessionary rates

(28)

(18)

(12)

(9)

(67)

(67)

Deductions not allowable for tax purposes

19

8

7

26

60

60

Items related to taxation of life insurance businesses

(20)

(159)

(1)

-

(180)

(180)

Deferred tax adjustments

(11)

-

2

(14)

(23)

(23)

Effect of results of joint ventures and associates

(29)

-

-

(17)

(46)

(46)

Irrecoverable withholding taxes

-

-

-

36

36

36

Other

-

-

1

(6)

(5)

(5)

Total

(69)

(169)

(3)

16

(225)

-

(225)

Effects of non-recurring tax reconciliation items:

Adjustments to tax charge in relation to prior years

1

(81)

(7)

5

(82)

(82)

Movements in provisions for open tax matters

20

-

-

31

51

51

Impact of changes in local statutory tax rates

-

-

(5)

(1)

(6)

(6)

Write down of Korea life business

58

-

-

-

58

58

Total

79

(81)

(12)

35

21

-

21

Total actual tax charge (credit)

239

(65)

190

(10)

354

937

1,291

Analysed into:

Tax on operating profit based on longer-term investment returns

254

468

160

12

894

n/a

n/a

Tax on non-operating profit

(15)

(533)

30

(22)

(540)

n/a

n/a

Actual tax rate:

Operating profit based on longer-term investment returns

Including non-recurring tax reconciling items

17%

23%

19%

(9)%

21%

n/a

n/a

Excluding non-recurring tax reconciling items

16%

27%

21%

18%

22%

n/a

n/a

Total profit

23%

(12)%

19%

3%

16%

100%

40%

 

The full year 2016 expected and actual tax rates as shown includes the impact of the re-measurement loss on the held for sale Korea life business. The full year 2016 tax rates for Asia insurance operations and attributable to shareholders, excluding the impact of the held for sale Korea life business, are as follows:

 

Asia

insurance

Attributable to

shareholders

Expected tax rate on total profit

22%

24%

Actual tax rate

Operating profit based on longer-term investment returns

17%

21%

Total profit

19%

14%

 

B6 Earnings per share

 

Half year 2017

Before

 tax

Tax

Net of tax

Basic

earnings

 per share

Diluted

 earnings

 per share

note B1.1

note B5

Note

£m

£m

£m

pence

pence

Based on operating profit based on longer-term investment returns

2,358

(563)

1,795

70.0p

69.9p

Short-term fluctuations in investment returns on shareholder-backed business

B1.2

(573)

248

(325)

(12.7)p

(12.7)p

Amortisation of acquisition accounting adjustments

(32)

6

(26)

(1.0)p

(1.0)p

Cumulative exchange gain on the sold Korea life business recycled from other comprehensive income

61

-

61

2.4p

2.4p

Based on profit for the period

1,814

(309)

1,505

58.7p

58.6p

 

Half year 2016*

Before

 tax

Tax

Net of tax

Basic

earnings

 per share

Diluted

 earnings

 per share

note B1.1

note B5

Note

£m

£m

£m

pence

pence

Based on operating profit based on longer-term investment returns

2,044

(475)

1,569

61.3p

61.2p

Short-term fluctuations in investment returns on shareholder-backed business

B1.2

(1,385)

496

(889)

(34.7)p

(34.7)p

Amortisation of acquisition accounting adjustments

(35)

11

(24)

(0.9)p

(0.9)p

Profit attaching to held for sale Korea life business

D1

40

(9)

31

1.2p

1.2p

Based on profit for the period

664

23

687

26.9p

26.8p

* Following its sale in May 2017, the half year 2016 comparative operating result has been adjusted to exclude the result attributable to the sold Korea life business. This approach is consistent with that applied at full year 2016.

 

Full year 2016

Before

 tax

Tax

Net of tax

Basic

earnings

 per share 

Diluted

 earnings

 per share 

note B1.1

note B5

Note

£m 

£m 

£m 

pence

pence

Based on operating profit based on longer-term investment returns

4,256

(894)

3,362

131.3p

131.2p

Short-term fluctuations in investment returns on shareholder-backed business

B1.2

(1,678)

519

(1,159)

(45.3)p

(45.2)p

Amortisation of acquisition accounting adjustments

(76)

25

(51)

(2.0)p

(2.0)p

Loss attaching to held for sale Korea life business

D1

(227)

(4)

(231)

(9.0)p

(9.0)p

Based on profit for the year

2,275

(354)

1,921

75.0p

75.0p

 

Earnings per share are calculated based on earnings attributable to ordinary shareholders, after related tax and non-controlling interests.

 

The weighted average number of shares for calculating earnings per share, which excludes those held in employee share trusts and consolidated unit trusts and OEICs, is set out as below:

 

Half year

2017

Half year

2016

Full year

2016

Weighted average number of shares for calculation of:

 (millions)

 (millions)

 (millions)

Basic earnings per share

2,565

2,558

2,560

Diluted earnings per share

2,567

2,559

2,562

 

B7 Dividends

 

Half year 2017

Half year 2016

Full year 2016

Pence per share

£m

Pence per share

£m

Pence per share

£m

Dividends relating to reporting period:

First interim ordinary dividend

14.50p

375

12.93p

333

12.93p 

333

Second interim ordinary dividend

-

-

-

-

30.57p 

789

Total

14.50p

375

12.93p

333

43.50p 

1,122

Dividends paid in reporting period:

Current year first interim ordinary dividend

-

-

-

-

12.93p 

332

Second interim ordinary dividend for prior year

30.57p 

786

26.47p 

679

26.47p 

679

Special dividend for prior year

-

-

10.00p 

256

10.00p 

256

Total

30.57p 

786

36.47p 

935

49.40p 

1,267

 

Dividend per share

The second interim dividend of 30.57 pence per ordinary share for the year ended 31 December 2016 was paid to eligible shareholders on 19 May 2017.

 

The 2017 first interim dividend of 14.50 pence per ordinary share will be paid on 28 September 2017 in sterling to shareholders on the principal (UK) register and the Irish branch register at 6.00pm BST on 25 August 2017 (Record Date), and in Hong Kong dollars to shareholders on the Hong Kong branch register at 4.30pm Hong Kong time on the Record Date (HK Shareholders). The dividend payable to the HK Shareholders will be translated using the exchange rate quoted by the WM Company at the close of business on 9 August 2017. Holders of US American Depositary Receipts (US Shareholders) will be paid their dividends in US dollars on or about 5 October 2017. The exchange rate at which the dividend payable to the US Shareholders will be translated into US dollars will be determined by the depositary agent. The first interim dividend will be paid on or about 5 October 2017 in Singapore dollars to shareholders with shares standing to the credit of their securities accounts with The Central Depository (Pte.) Limited (CDP) at 5.00pm Singapore time on the Record Date (SG Shareholders). The exchange rate at which the dividend payable to the SG Shareholders will be translated from Hong Kong dollars into Singapore dollars, will be determined by CDP.

 

Shareholders on the principal (UK) register and Irish branch register will be able to participate in a Dividend Reinvestment Plan.

 

C BALANCE SHEET NOTES

 

C1 Analysis of Group statement of financial position by segment

 

To explain the assets, liabilities and capital of the Group's businesses more comprehensively, it is appropriate to provide analyses of the Group's statement of financial position by operating segment and type of business.

 

30 Jun 2017 £m

30 Jun 2016 £m

31 Dec 2016 £m

Insurance operations

Asset management

Unallo-

cated

to a segment

(central

opera-

tions)

Elimin-

ation

of intra-

group

debtors

and

creditors

Group

Total

Group

Total

Group

Total

Asia

US

UK

M&G

Prudential

Capital

US

Eastspring

Investments

By operating segment

C2.1

C2.2

C2.3

Assets

GoodwillC5(a)

245

-

26

1,153

-

16

61

-

-

1,501

1,677

1,628

Deferred acquisition costs and other intangible assets C5(b)

2,340

8,187

168

6

-

5

4

47

-

10,757

9,594

10,807

Property, plant and equipment

119

224

344

4

-

8

3

25

-

727

1,214

743

Reinsurers' share of insurance contract liabilities

1,680

6,740

2,560

-

-

-

-

-

(1,271)

9,709

9,470

10,051

Deferred tax assetsC7

85

3,678

127

20

7

130

8

50

-

4,105

3,771

4,315

Current tax recoverable

30

348

311

-

5

6

-

70

(70)

700

554

440

Accrued investment income

565

493

1,650

7

23

76

32

41

-

2,887

2,764

3,153

Other debtors

2,598

260

2,796

1,000

758

73

62

5,418

(9,548)

3,417

3,505

3,019

Investment properties

5

6

15,207

-

-

-

-

-

-

15,218

13,940

14,646

Investment in joint ventures and associates accounted for using the equity method

714

-

405

39

-

-

135

-

-

1,293

1,135

1,273

LoansC3.3

1,307

9,497

5,784

-

364

-

-

-

-

16,952

14,215

15,173

Equity securities and portfolio holdings in unit trusts

26,753

125,059

58,398

111

-

-

19

97

-

210,437

176,037

198,552

Debt securitiesC3.2

39,061

38,029

91,302

-

2,381

-

-

20

-

170,793

168,367

170,458

Derivative assets

102

906

2,676

-

101

-

-

4

-

3,789

5,495

3,936

Other investments

-

932

4,614

16

-

4

-

-

-

5,566

4,845

5,465

Deposits

1,243

-

11,843

-

-

18

44

205

-

13,353

14,181

12,185

Assets held for sale

-

-

33

-

-

-

-

-

-

33

30

4,589

Cash and cash equivalents

1,786

1,194

4,565

350

1,451

276

156

115

-

9,893

8,530

10,065

Total assets

78,633

195,553

202,809

2,706

5,090

612

524

6,092

(10,889)

481,130

439,324

470,498

Total equity

5,181

5,011

6,227

1,868

61

202

382

(3,482)

-

15,450

14,606

14,667

Liabilities

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)C4.1

59,619

177,779

162,853

-

-

-

-

-

(1,271)

398,980

362,510

388,996

Unallocated surplus of with-profits fundsC4.1

3,003

-

12,087

-

-

-

-

-

-

15,090

13,597

14,317

Core structural borrowings of shareholder-financed operationsC6.1

-

192

-

-

275

-

-

6,147

-

6,614

5,966

6,798

Operational borrowings attributable to shareholder-financed operations

C6.2(a)

20

453

147

52

-

-

-

1,424

-

2,096

2,798

2,317

Borrowings attributable to with-profits operationsC6.2(b)

20

-

3,316

-

-

-

-

-

-

3,336

1,427

1,349

Obligations under funding, securities lending and sale and repurchase agreements

-

4,518

1,890

-

-

-

-

-

-

6,408

4,963

5,031

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

3,541

-

5,036

-

-

-

-

-

-

8,577

8,770

8,687

Deferred tax liabilitiesC7

1,021

2,981

1,646

21

-

2

1

11

-

5,683

5,397

5,370

Current tax liabilities

162

58

451

37

20

2

13

70

(70)

743

566

649

Accruals, deferred income and other liabilities

5,804

4,517

7,035

547

4,208

406

75

1,480

(9,548)

14,524

12,915

13,825

Provisions

138

1

350

181

-

-

53

36

-

759

467

947

Derivative liabilities

124

43

1,771

-

526

-

-

406

-

2,870

5,342

3,252

Liabilities held for sale

-

-

-

-

-

-

-

-

-

-

-

4,293

Total liabilities

73,452

190,542

196,582

838

5,029

410

142

9,574

(10,889)

465,680

424,718

455,831

Total equity and liabilities

78,633

195,553

202,809

2,706

5,090

612

524

6,092

(10,889)

481,130

439,324

470,498

 

Notes

(i) £409 million (30 June 2016: £910 million; 31 December 2016: £413 million) of the property, plant and equipment of £727 million (30 June 2016: £1,214 million; 31 December 2016: £743 million) was held by the Group's with-profits operations, primarily by the consolidated subsidiaries for venture funds and other investment purposes of the PAC with-profits fund. The Group made additions to property, plant and equipment of £120 million during the period (30 June 2016: £128 million; 31 December 2016: £348 million).

(ii) Reinsurers' share of contract liabilities relate primarily to the reinsurance ceded in respect of the acquired REALIC business by the Group's US insurance operations.

(iii) Within other debtors are premiums receivable of £432 million (30 June 2016: £467 million; 31 December 2016: £498 million) of which 77 per cent are due within one year. The remaining 23 per cent is due after one year.

(iv) Within 'Accruals, deferred income and other liabilities' of £14,524 million (30 June 2016: £12,915 million; 31 December 2016: £13,825 million) is an amount of £8,575 million (30 June 2016: £7,506 million; 31 December 2016: £9,873 million) that is due within one year.

 

C2 Analysis of segment statement of financial position by business type

 

To show the statement of financial position by reference to the differing degrees of policyholder and shareholder economic interest of the different types of business, the analysis below is structured to show the assets and liabilities of each segment by business type.

 

C2.1 Asia insurance operations

 

2017 £m

2016 £m

With-profits

business

Unit-linked

assets and

liabilities

Other

business

30 Jun

Total

30 Jun

Total

31 Dec

Total

Note

Assets

Goodwill

-

-

245

245

258

245

Deferred acquisition costs and other intangible assets

31

-

2,309

2,340

2,356

2,316

Property, plant and equipment

82

-

37

119

88

121

Reinsurers' share of insurance contract liabilities

50

-

1,630

1,680

1,564

1,539

Deferred tax assets

-

-

85

85

92

98

Current tax recoverable

-

-

30

30

38

29

Accrued investment income

253

60

252

565

570

521

Other debtors

1,847

189

562

2,598

3,229

2,633

Investment properties

-

-

5

5

5

5

Investment in joint ventures and associates accounted for using the equity method

-

-

714

714

525

688

Loans

C3.3

702

-

605

1,307

1,278

1,303

Equity securities and portfolio holdings in unit trusts

12,821

12,397

1,535

26,753

22,631

23,581

Debt securities

C3.2

23,398

3,442

12,221

39,061

35,519

36,546

Derivative assets

58

3

41

102

79

47

Deposits

307

393

543

1,243

912

1,379

Assets held for sale

-

-

-

-

-

3,863

Cash and cash equivalents

733

234

819

1,786

2,010

1,995

Total assets

40,282

16,718

21,633

78,633

71,154

76,909

Total equity

-

-

5,181

5,181

4,874

4,993

Liabilities

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

C4.1(b)

31,549

15,326

12,744

59,619

53,437

55,018

Unallocated surplus of with-profits funds

C4.1(b)

3,003

-

-

3,003

2,351

2,667

Operational borrowings attributable to shareholder-financed operations

-

13

7

20

11

19

Borrowings attributable to with-profits operations

20

-

-

20

6

4

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

2,114

1,201

226

3,541

3,379

3,093

Deferred tax liabilities

705

38

278

1,021

905

935

Current tax liabilities

64

-

98

162

109

113

Accruals, deferred income and other liabilities

2,667

138

2,999

5,804

5,838

5,887

Provisions

48

-

90

138

115

157

Derivative liabilities

112

2

10

124

129

265

Liabilities held for sale

-

-

-

-

-

3,758

Total liabilities

40,282

16,718

16,452

73,452

66,280

71,916

Total equity and liabilities

40,282

16,718

21,633

78,633

71,154

76,909

 

Note

The statement of financial position for with-profits business comprises the with-profits assets and liabilities of the Hong Kong, Malaysia and Singapore operations. Assets and liabilities of other participating businesses are included in the column for 'Other business'.

 

C2.2 US insurance operations

 

2017 £m

2016 £m

Variable annuity

 separate account 

 assets and 

 liabilities 

Fixed annuity,

GIC and other

business

30 Jun

Total

30 Jun

Total

31 Dec

Total

Note

Assets

Deferred acquisition costs and other intangible assets

-

8,187

8,187

7,081

8,323

Property, plant and equipment

-

224

224

213

237

Reinsurers' share of insurance contract liabilities

-

6,740

6,740

6,859

7,224

Deferred tax assets

-

3,678

3,678

3,369

3,861

Current tax recoverable

-

348

348

254

95

Accrued investment income

-

493

493

520

549

Other debtors

-

260

260

18

295

Investment properties

-

6

6

5

6

Loans

C3.3

-

9,497

9,497

8,504

9,735

Equity securities and portfolio holdings in unit trusts

124,735

324

125,059

104,124

120,747

Debt securities

C3.2

-

38,029

38,029

41,143

40,745

Derivative assets

-

906

906

1,608

834

Other investments

-

932

932

895

987

Cash and cash equivalents

-

1,194

1,194

1,056

1,054

Total assets

124,735

70,818

195,553

175,649

194,692

Total equity

-

5,011

5,011

5,056

5,204

Liabilities

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

C4.1(c)

124,735

53,044

177,779

159,155

177,626

Core structural borrowings of shareholder-financed operations

-

192

192

186

202

Operational borrowings attributable to shareholder-financed operations

-

453

453

70

480

Obligations under funding, securities lending and sale and repurchase agreements

-

4,518

4,518

3,144

3,534

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

-

-

-

23

-

Deferred tax liabilities

-

2,981

2,981

3,204

2,831

Current tax liabilities

-

58

58

-

-

Accruals, deferred income and other liabilities

-

4,517

4,517

4,385

4,749

Provisions

-

1

1

5

2

Derivative liabilities

-

43

43

421

64

Total liabilities

124,735

65,807

190,542

170,593

189,488

Total equity and liabilities

124,735

70,818

195,553

175,649

194,692

 

C2.3 UK insurance operations

 

 2017 £m

2016 £m

Other funds and subsidiaries

With-profits sub-funds

Unit-linked

 assets and

liabilities

Annuity

 and

other

 long-term

business

Total 

 

 30 Jun

Total

 

 30 Jun

Total

 

 31 Dec

Total

By operating segment

Note

note (i)

Assets

Goodwill

26

-

-

-

26

189

153

Deferred acquisition costs and other intangible assets

82

-

86

86

168

89

107

Property, plant and equipment

327

-

17

17

344

866

343

Reinsurers' share of insurance contract liabilities

1,308

135

1,117

1,252

2,560

2,362

2,590

Deferred tax assets

73

-

54

54

127

139

146

Current tax recoverable

179

-

132

132

311

256

283

Accrued investment income

1,040

93

517

610

1,650

1,518

1,915

Other debtors

1,895

224

677

901

2,796

2,778

2,447

Investment properties

12,962

650

1,595

2,245

15,207

13,930

14,635

Investment in joint ventures and associates accounted for using the equity method

405

-

-

-

405

462

409

Loans

C3.3

4,036

-

1,748

1,748

5,784

3,616

3,572

Equity securities and portfolio holdings in unit trusts

43,023

15,339

36

15,375

58,398

49,150

54,037

Debt securities

C3.2

49,165

6,743

35,394

42,137

91,302

89,114

90,796

Derivative assets

2,183

3

490

493

2,676

3,563

2,927

Other investments

4,608

5

1

6

4,614

3,926

4,449

Deposits

9,542

968

1,333

2,301

11,843

13,184

10,705

Assets held for salenote (ii)

33

-

-

-

33

30

726

Cash and cash equivalents

3,230

762

573

1,335

4,565

3,445

4,703

Total assets

134,117

24,922

43,770

68,692

202,809

188,617

194,943

Total equity

-

-

6,227

6,227

6,227

6,163

5,999

Liabilities

Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)

C4.1(d)

106,362

22,917

33,574

56,491

162,853

151,233

157,654

Unallocated surplus of with-profits funds

C4.1(d)

12,087

-

-

-

12,087

11,246

11,650

Operational borrowings attributable to shareholder-financed operations

-

4

143

147

147

163

167

Borrowings attributable to with-profits operations

3,316

-

-

-

3,316

1,421

1,345

Obligations under funding, securities lending and sale and repurchase agreements

1,216

-

674

674

1,890

1,619

1,497

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

3,152

1,856

28

1,884

5,036

5,368

5,594

Deferred tax liabilities

1,354

-

292

292

1,646

1,253

1,577

Current tax liabilities

246

68

137

205

451

363

447

Accruals, deferred income and other liabilities

5,604

76

1,355

1,431

7,035

5,896

6,176

Provisions

62

-

288

288

350

156

442

Derivative liabilities

718

1

1,052

1,053

1,771

3,736

1,860

Liabilities held for salenote (ii)

-

-

-

-

-

-

535

Total liabilities

134,117

24,922

37,543

62,465

196,582

182,454

188,944

Total equity and liabilities

134,117

24,922

43,770

68,692

202,809

188,617

194,943

 

Notes

(i) Includes the Scottish Amicable Insurance Fund which, at 30 June 2017, has total assets and liabilities of £5,943 million (30 June 2016: £6,282 million; 31 December 2016: £6,101 million). The PAC with-profits sub-fund (WPSF) mainly contains with-profits business but it also contains some non-profit business (unit-linked, term assurances and annuities). The PAC with-profits fund includes £10.9 billion (30 June 2016: £11.3 billion; 31 December 2016: £11.2 billion) of non-profits annuities liabilities.

(ii) The assets and liabilities held for sale for the UK insurance operations comprise the investment properties and consolidated private equity investments of the PAC with-profits fund, for which the sales had been agreed but not yet completed at the period end.

 

C3 Assets and liabilities - classification and measurement

 

C3.1 Group assets and liabilities - measurement

 

(a) Determination of fair value

The fair values of the financial instruments for which fair valuation is required under IFRS are determined by the use of current market bid prices for exchange-quoted investments, or by using quotations from independent third parties, such as brokers and pricing services or by using appropriate valuation techniques.

The estimated fair value of derivative financial instruments reflects the estimated amount the Group would receive or pay in an arm's length transaction. This amount is determined using quoted prices if exchange listed, quotations from independent third parties or valued internally using standard market practices.

Other than the loans which have been designated at fair value through profit or loss, the loans and receivables have been shown net of provisions for impairment. The fair value of loans has been estimated from discounted cash flows expected to be received. The discount rate used is updated for the market rate of interest where applicable.

The fair value of investment properties is based on market values as assessed by professionally qualified external valuers or by the Group's qualified surveyors.

The fair value of financial liabilities (other than derivative financial instruments) and borrowings that are carried at fair value through profit or loss is determined using discounted cash flows of the amounts expected to be paid.

(b) Fair value hierarchy of financial instruments measured at fair value on recurring basis

Assets and liabilities carried at fair value on the statement of financial position

The table below shows the financial instruments carried at fair value analysed by level of the IFRS 13 'Fair Value Measurement' defined fair value hierarchy. This hierarchy is based on the inputs to the fair value measurement and reflects the lowest level input that is significant to that measurement.

 

Financial instruments at fair value

 

30 Jun 2017 £m

Level 1

Level 2

Level 3

Analysis of financial investments, net of derivative liabilities by business type

Quoted prices

(unadjusted)

 in active markets

Valuation

based on

significant

observable

market inputs

Valuation

based on

significant

unobservable

market inputs

Total

With-profits

Loans

-

-

1,906

1,906

Equity securities and portfolio holdings in unit trusts

51,136

4,282

426

55,844

Debt securities

28,122

44,145

296

72,563

Other investments (including derivative assets)

73

3,310

3,464

6,847

Derivative liabilities

(79)

(752)

-

(831)

Total financial investments, net of derivative liabilities

79,252

50,985

6,092

136,329

Percentage of total

58%

38%

4%

100%

Unit-linked and variable annuity separate account

Equity securities and portfolio holdings in unit trusts

152,050

399

23

152,472

Debt securities

5,243

4,943

-

10,186

Other investments (including derivative assets)

4

3

4

11

Derivative liabilities

(2)

-

-

(2)

Total financial investments, net of derivative liabilities

157,295

5,345

27

162,667

Percentage of total

97%

3%

0%

100%

Non-linked shareholder-backed

Loans

-

309

2,594

2,903

Equity securities and portfolio holdings in unit trusts

2,104

7

10

2,121

Debt securities

21,525

66,233

286

88,044

Other investments (including derivative assets)

(25)

1,526

996

2,497

Derivative liabilities

(1)

(1,576)

(460)

(2,037)

Total financial investments, net of derivative liabilities

23,603

66,499

3,426

93,528

Percentage of total

25%

71%

4%

100%

Group total analysis, including other financial liabilities held

at fair value

Group total

Loans

-

309

4,500

4,809

Equity securities and portfolio holdings in unit trusts

205,290

4,688

459

210,437

Debt securities

54,890

115,321

582

170,793

Other investments (including derivative assets)

52

4,839

4,464

9,355

Derivative liabilities

(82)

(2,328)

(460)

(2,870)

Total financial investments, net of derivative liabilities

260,150

122,829

9,545

392,524

Investment contract liabilities without discretionary participation features held at fair value

-

(17,166)

-

(17,166)

Borrowings attributable to with-profits operations

-

-

(1,816)

(1,816)

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(5,719)

(2,421)

(437)

(8,577)

Other financial liabilities held at fair value

-

(394)

(2,766)

(3,160)

Total financial instruments at fair value

254,431

102,848

4,526

361,805

Percentage of total

70%

29%

1%

100%

 

30 Jun 2016 £m

Level 1

Level 2

Level 3

Analysis of financial investments, net of derivative liabilities by business type

Quoted prices

(unadjusted)

 in active markets

Valuation

based on

significant

observable

market inputs

Valuation

based on

significant

unobservable

market inputs

Total

With-profits

Equity securities and portfolio holdings in unit trusts

38,596

3,969

630

43,195

Debt securities

24,430

42,741

662

67,833

Other investments (including derivative assets)

103

3,157

3,674

6,934

Derivative liabilities

(192)

(2,536)

-

(2,728)

Total financial investments, net of derivative liabilities

62,937

47,331

4,966

115,234

Percentage of total

55%

41%

4%

100%

Unit-linked and variable annuity separate account

Equity securities and portfolio holdings in unit trusts

130,977

401

27

131,405

Debt securities

4,956

5,059

-

10,015

Other investments (including derivative assets)

11

38

5

54

Derivative liabilities

(19)

(51)

-

(70)

Total financial investments, net of derivative liabilities

135,925

5,447

32

141,404

Percentage of total

96%

4%

0%

100%

Non-linked shareholder-backed

Loans

-

259

2,448

2,707

Equity securities and portfolio holdings in unit trusts

1,402

1

34

1,437

Debt securities

23,379

66,823

317

90,519

Other investments (including derivative assets)

-

2,369

983

3,352

Derivative liabilities

-

(2,064)

(480)

(2,544)

Total financial investments, net of derivative liabilities

24,781

67,388

3,302

95,471

Percentage of total

26%

71%

3%

100%

Group total analysis, including other financial liabilities held

at fair value

Group total

Loans

-

259

2,448

2,707

Equity securities and portfolio holdings in unit trusts

170,975

4,371

691

176,037

Debt securities

52,765

114,623

979

168,367

Other investments (including derivative assets)

114

5,564

4,662

10,340

Derivative liabilities

(211)

(4,651)

(480)

(5,342)

Total financial investments, net of derivative liabilities

223,643

120,166

8,300

352,109

Investment contract liabilities without discretionary participation features held at fair value

-

(16,178)

-

(16,178)

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(5,275)

(2,427)

(1,068)

(8,770)

Other financial liabilities held at fair value

-

(375)

(2,616)

(2,991)

Total financial instruments at fair value

218,368

101,186

4,616

324,170

Percentage of total

67%

31%

2%

100%

 

31 Dec 2016 £m

Level 1

Level 2

Level 3

Analysis of financial investments, net of derivative liabilities by business type

Quoted prices

(unadjusted)

 in active markets

Valuation

based on

significant

observable

market inputs

Valuation

based on

significant

unobservable

market inputs

Total

With-profits

Loans

-

-

27

27

Equity securities and portfolio holdings in unit trusts

45,181

3,669

690

49,540

Debt securities

26,227

43,880

690

70,797

Other investments (including derivative assets)

58

3,357

3,443

6,858

Derivative liabilities

(51)

(1,025)

-

(1,076)

Total financial investments, net of derivative liabilities

71,415

49,881

4,850

126,146

Percentage of total

56%

40%

4%

100%

Unit-linked and variable annuity separate account

Equity securities and portfolio holdings in unit trusts

146,637

374

22

147,033

Debt securities

5,136

4,462

-

9,598

Other investments (including derivative assets)

6

8

5

19

Derivative liabilities

(4)

(24)

-

(28)

Total financial investments, net of derivative liabilities

151,775

4,820

27

156,622

Percentage of total

97%

3%

0%

100%

Non-linked shareholder-backed

Loans

-

276

2,672

2,948

Equity securities and portfolio holdings in unit trusts

1,966

3

10

1,979

Debt securities

21,896

67,915

252

90,063

Other investments (including derivative assets)

-

1,492

1,032

2,524

Derivative liabilities

(9)

(1,623)

(516)

(2,148)

Total financial investments, net of derivative liabilities

23,853

68,063

3,450

95,366

Percentage of total

25%

71%

4%

100%

Group total analysis, including other financial liabilities held at fair value

Group total

Loans

-

276

2,699

2,975

Equity securities and portfolio holdings in unit trusts

193,784

4,046

722

198,552

Debt securities

53,259

116,257

942

170,458

Other investments (including derivative assets)

64

4,857

4,480

9,401

Derivative liabilities

(64)

(2,672)

(516)

(3,252)

Total financial investments, net of derivative liabilities

247,043

122,764

8,327

378,134

Investment contract liabilities without discretionary participation features held at fair value

-

(16,425)

-

(16,425)

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(4,217)

(3,587)

(883)

(8,687)

Other financial liabilities held at fair value

-

(385)

(2,851)

(3,236)

Total financial instruments at fair value

242,826

102,367

4,593

349,786

Percentage of total

70%

29%

1%

100%

 

All assets and liabilities held at fair value are classified as fair value through profit or loss, except for £37,936 million (30 June 2016: £41,045 million; 31 December 2016: £40,645 million) of debt securities classified as available-for-sale.

 

The Korea life business was classified as held for sale in the second half of 2016, with the sale completed in May 2017. Accordingly, the financial instruments shown above only included the assets and liabilities of Korea life business as at 30 June 2016 (prior to its classification as held for sale). The assets and liabilities held for sale on the consolidated statement of financial position at 31 December 2016 in respect of Korea life business included a net financial instruments balance of £3,200 million, primarily for equity securities and debt securities. Of this amount, £2,763 million was classified as level 1 and £437 million as level 2.

 

(c) Valuation approach for level 2 fair valued financial instruments

A significant proportion of the Group's level 2 assets are corporate bonds, structured securities and other non-national government debt securities. These assets, in line with market practice, are generally valued using independent pricing services or third-party broker quotes. These valuations are determined using independent external quotations from multiple sources and are subject to a number of monitoring controls, such as monthly price variances, stale price reviews and variance analysis on prices achieved on subsequent trades. For further detail on the valuation approach for level 2 fair valued financial instruments please refer to note C3.1 of the Group's consolidated financial statements for the year ended 31 December 2016.

 

Of the total level 2 debt securities of £115,321 million at 30 June 2017 (30 June 2016: £114,623 million; 31 December 2016: £116,257 million), £13,596 million are valued internally (30 June 2016: £11,867 million; 31 December 2016: £12,708 million). The majority of such securities are valued using matrix pricing, which is based on assessing the credit quality of the underlying borrower to derive a suitable discount rate relative to government securities of a comparable duration. Under matrix pricing, the debt securities are priced taking the credit spreads on comparable quoted public debt securities and applying these to the equivalent debt instruments factoring in a specified liquidity premium. The majority of the parameters used in this valuation technique are readily observable in the market and, therefore, are not subject to interpretation.

 

(d) Fair value measurements for level 3 fair valued financial instruments

Reconciliation of movements in level 3 financial instruments measured at fair value

The following table reconciles the value of level 3 fair valued financial instruments at 1 January 2017 to that presented at 30 June 2017.

Total investment return recorded in the income statement represents interest and dividend income, realised gains and losses, unrealised gains and losses on the assets classified at fair value through profit and loss and foreign exchange movements on an individual entity's overseas investments.

 

Total gains and losses recorded in other comprehensive income includes unrealised gains and losses on debt securities held as available-for-sale within Jackson and foreign exchange movements arising from the retranslation of the Group's overseas subsidiaries and branches.

 

£m

Half year 2017

At

 1 Jan

2017

Total

gains

(losses) in

income

statement

Total

gains

(losses)

recorded

in other

compre-

hensive

income

Purchases

Sales

Settled

Issued

 

Transfers

 into

 level 3

Transfers

 out of

level 3

At

30 Jun

2017

Loans

2,699

96

(132)

1,879

-

(70)

28

-

-

4,500

Equity securities and portfolio holdings in unit trusts

722

(17)

(2)

175

(418)

-

-

-

(1)

459

Debt securities

942

2

(11)

142

(471)

-

-

-

(22)

582

Other investments (including derivative assets)

4,480

84

(64)

191

(227)

-

-

-

-

4,464

Derivative liabilities

(516)

56

-

-

-

-

-

-

-

(460)

Total financial investments, net of derivative liabilities

8,327

221

(209)

2,387

(1,116)

(70)

28

-

(23)

9,545

Borrowings attributable to with-profits operations

-

2

-

-

-

-

(1,818)

-

-

(1,816)

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(883)

(357)

-

-

(167)

1,017*

(47)

-

-

(437)

Other financial liabilities

(2,851)

(96)

141

-

(1)

73

(32)

-

-

(2,766)

Total financial instruments at fair value

4,593

(230)

(68)

2,387

(1,284)

1,020

(1,869)

-

(23)

4,526

 

Half year 2016

At

 1 Jan

2016

Total

gains

(losses) in

income

statement

Total

gains

(losses)

recorded

in other

compre-

hensive

income

Purchases

Sales

Settled

Issued

 

Transfers

 into

 level 3

Transfers

 out of

level 3

At

30 Jun

2016

Loans

2,183

79

227

-

-

(64)

23

-

-

2,448

Equity securities and portfolio holdings in unit trusts

607

(13)

11

81

(4)

-

-

9

-

691

Debt securities

778

66

7

120

(17)

-

-

30

(5)

979

Other investments (including derivative assets)

4,276

184

265

377

(473)

-

-

33

-

4,662

Derivative liabilities

(353)

(127)

-

-

-

-

-

-

-

(480)

Total financial investments, net of derivative liabilities

7,491

189

510

578

(494)

(64)

23

72

(5)

8,300

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(1,036)

24

(2)

-

1

62*

(117)

-

-

(1,068)

Other financial liabilities

(2,347)

(84)

(243)

-

-

99

(41)

-

-

(2,616)

Total financial instruments at fair value

4,108

129

265

578

(493)

97

(135)

72

(5)

4,616

Full year 2016

At

 1 Jan

2016

Total

gains

(losses) in

income

statement

Total

gains

(losses)

recorded

in other

compre-

hensive

income

Purchases

Sales

Settled

Issued

 

Transfers

 into

 level 3

Transfers

 out of

level 3

At

31 Dec

2016

Loans

2,183

2

427

-

-

(123)

210

-

-

2,699

Equity securities and portfolio holdings in unit trusts

607

59

(20)

153

(133)

(9)

-

65

-

722

Debt securities

778

85

11

185

(75)

(37)

-

-

(5)

942

Other investments (including derivative assets)

4,276

359

443

720

(1,002)

-

-

73

(389)

4,480

Derivative liabilities

(353)

(163)

-

-

-

-

-

-

-

(516)

Total financial investments, net of derivative liabilities

7,491

342

861

1,058

(1,210)

(169)

210

138

(394)

8,327

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

(1,036)

(18)

(2)

-

24

271*

(122)

-

-

(883)

Other financial liabilities

(2,347)

(4)

(457)

-

-

259

(302)

-

-

(2,851)

Total financial instruments at fair value

4,108

320

402

1,058

(1,186)

361

(214)

138

(394)

4,593

* Includes distributions to third party investors by subsidiaries held by the UK with-profits funds for investment purposes. These distributions vary period to period depending on the maturity of the subsidiaries and the gains realised by those entities in the period.

 

Of the total net gains and losses in the income statement of £(230) million (30 June 2016: £129 million; 31 December 2016: £320 million), £(234) million (30 June 2016: £92 million; 31 December 2016: £242 million) relates to net unrealised (losses) gains relating to financial instruments still held at the end of the period, which can be analysed as follows:

 

 

2017 £m

2016 £m

30 Jun

30 Jun

31 Dec

Equity securities

21

(14)

8

Debt securities

2

65

71

Other investments

42

149

182

Derivative liabilities

56

(127)

-

Net asset value attributable to unit holders of consolidated unit trusts and similar funds

2

23

(18)

Other financial liabilities

(357)

(4)

(1)

Total

(234)

92

242

 

Valuation approach for level 3 fair valued financial instruments

Investments valued using valuation techniques include financial investments which by their nature do not have an externally quoted price based on regular trades, and financial investments for which markets are no longer active as a result of market conditions, eg market illiquidity. The valuation techniques used include comparison to recent arm's length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, option-adjusted spread models and, if applicable, enterprise valuation. For further detail on the valuation approach for level 3 fair valued financial instruments, please refer to note C3.1 of the Group's consolidated financial statements for the year ended 31 December 2016.

 

At 30 June 2017, the Group held £4,526 million (30 June 2016: £4,616 million; 31 December 2016: £4,593 million) of net financial instruments at fair value within level 3. This represents 1 per cent (30 June 2016: 2 per cent; 31 December 2016: 1 per cent) of the total fair valued financial assets net of fair valued financial liabilities.

 

The net financial instruments at fair value within level 3 at 30 June 2017 include £1,906 million of loans and a corresponding £1,816 million of borrowings held by a subsidiary of the Group's UK with-profits fund, attaching to the acquisition of a portfolio of buy-to-let mortgage loans in half year 2017 financed largely by external third party (non-recourse) borrowings (see note C3.3(c) for further details). The fair value of these loans and the related borrowings is determined by an external valuer using the income approach with the most significant inputs into the valuation being non-observable assumptions on the future level of defaults and prepayments and their effect on cash flows. The discount rate applied is updated to reflect changes in the LIBOR swap rate. The Group's exposure is limited to the investment held by the UK with-profits fund rather than to the individual loans and borrowings themselves. The fair value movements of these loans and borrowings have no effect on shareholders' profit and equity.

 

Included within these amounts were loans of £2,594 million at 30 June 2017 (30 June 2016: £2,448 million; 31 December 2016: £2,672 million), measured as the loan outstanding balance attached to REALIC and held to back the liabilities for funds withheld under reinsurance arrangements. The funds withheld liability of £2,766 million at 30 June 2017 (30 June 2016: £2,616 million; 31 December 2016: £2,851 million) was also classified within level 3, accounted for on a fair value basis being equivalent to the carrying value of the underlying assets.

 

Excluding the loans and funds withheld liability under REALIC's reinsurance arrangements as described above, which amounted to a net liability of £(172) million (30 June 2016: £(168) million; 31 December 2016: £(179) million), the level 3 fair valued financial assets net of financial liabilities were £4,698 million (30 June 2016: £4,784 million; 31 December 2016: £4,772 million). Of this amount, a net liability of £(218) million (30 June 2016: net asset of £47 million; 31 December 2016: net asset of £72 million) was internally valued, representing 0.1 per cent of the total fair valued financial assets net of financial liabilities (30 June 2016: 0.0 per cent; 31 December 2016: 0.1 per cent). Internal valuations are inherently more subjective than external valuations. Included within these internally valued net liabilities were:

 

(a) Debt securities of £446 million (30 June 2016: £463 million; 31 December 2016: £422 million), which were either valued on a discounted cash flow method with an internally developed discount rate or on external prices adjusted to reflect the specific known conditions relating to these securities (eg distressed securities or securities which were being restructured).

(b) Private equity and venture investments of £176 million (30 June 2016: £1,038 million; 31 December 2016: £956 million) which were valued internally based on management information available for these investments. These investments, in the form of debt and equity securities, were principally held by consolidated investment funds which are managed on behalf of third parties.

(c) Liabilities of £(437) million (30 June 2016: £(1,045) million; 31 December 2016: £(883) million) for the net asset value attributable to external unit holders in respect of the consolidated investment funds, which are non-recourse to the Group. These liabilities are valued by reference to the underlying assets.

(d) Derivative liabilities of £(460) million (30 June 2016: £(480) million; 31 December 2016: £(516) million) which are valued internally using standard market practices but are subject to independent assessment against counterparties' valuations.

(e) Other sundry individual financial investments of £57 million (30 June 2016: £71 million; 31 December 2016: £93 million).

Of the internally valued net liability referred to above of £(218) million (30 June 2016: net asset of £47 million; 31 December 2016: net asset of £72 million):

 

(a) A net liability of £(97) million (30 June 2016: net asset of £303 million; 31 December 2016: net asset of £315 million) was held by the Group's participating funds and therefore shareholders' profit and equity are not impacted by movements in the valuation of these financial instruments.

(b) A net liability of £(121) million (30 June 2016: net liability of £(256) million; 31 December 2016: net liability of £(243) million) was held to support non-linked shareholder-backed business. If the value of all the level 3 instruments held to support non-linked shareholder-backed business valued internally was varied downwards by 10 per cent, the change in valuation would be £12 million (30 June 2016: £26 million; 31 December 2016: £24 million), which would increase (reduce) shareholders' equity by this amount before tax. All this amount passes through the income statement substantially as part of short-term fluctuations in investment returns outside of operating profit.

 

(e) Transfers into and transfers out of levels 

The Group's policy is to recognise transfers into and transfers out of levels as of the end of each half year reporting period except for material transfers which are recognised as of the date of the event or change in circumstances that caused the transfer.

During half year 2017, the transfers between levels within the Group's portfolio were primarily transfers from level 1 to 2 of £119 million and transfers from level 2 to level 1 of £400 million. These transfers, which primarily relate to debt securities, arose to reflect the change in the observability of the inputs used in valuing these securities.

 

In addition, the transfers out of level 3 in half year 2017 were £23 million. These transfers were primarily between levels 3 and 2 for debt securities and other investments. There were no transfers into level 3 in the period.

 

(f) Valuation processes applied by the Group

The Group's valuation policies, procedures and analyses for instruments categorised as level 3 are overseen by business unit committees as part of the Group's wider financial reporting governance processes. The procedures undertaken include approval of valuation methodologies, verification processes, and resolution of significant or complex valuation issues. In undertaking these activities the Group makes use of the extensive expertise of its asset management functions.

C3.2 Debt securities

 

This note provides analysis of the Group's debt securities, including asset-backed securities and sovereign debt securities.

 

(a) Credit rating

Debt securities are analysed below according to external credit ratings issued, with equivalent ratings issued by different ratings agencies grouped together. Standard and Poor's ratings have been used where available, if this isn't the case Moody's and then Fitch have been used as alternatives. In the table below, AAA is the highest possible rating. Investment grade financial assets are classified within the range of AAA to BBB- ratings. Financial assets which fall outside this range are classified as below BBB-. Debt securities with no external credit rating are classified as 'other'.

 

30 Jun 2017 £m

AAA 

AA+ to AA-

A+ to A-

BBB+

 to BBB-

Below BBB- 

Other

Total 

Asia

With-profits

3,168

9,722

3,540

3,201

1,789

1,978

23,398

Unit-linked

501

129

526

1,502

323

461

3,442

Non-linked shareholder-backed

1,138

2,758

3,035

2,699

1,645

946

12,221

US

Non-linked shareholder-backed

455

6,739

10,318

13,526

1,046

5,945

38,029

UK

With-profits

5,965

9,872

10,827

12,577

3,481

6,443

49,165

Unit-linked

597

2,871

1,131

1,856

176

112

6,743

Non-linked shareholder-backed

4,481

10,313

10,396

4,036

388

5,780

35,394

Other operations

819

1,275

192

95

14

6

2,401

Total debt securities

17,124

43,679

39,965

39,492

8,862

21,671

170,793

 

30 Jun 2016 £m

AAA 

AA+ to AA-

A+ to A-

BBB+

 to BBB-

Below BBB- 

Other

Total 

Asia

With-profits

2,894

7,756

3,132

2,982

1,925

1,889

20,578

Unit-linked

420

467

508

1,285

247

500

3,427

Non-linked shareholder-backed

1,013

3,126

2,944

1,961

1,450

1,020

11,514

US

Non-linked shareholder-backed

3,761

6,190

10,137

13,379

888

6,788

41,143

UK

With-profits

4,979

9,416

10,318

13,091

2,972

6,479

47,255

Unit-linked

404

2,488

1,218

2,042

339

97

6,588

Non-linked shareholder-backed

4,190

11,399

9,741

4,571

416

4,954

35,271

Other operations

1,024

1,165

286

112

2

2

2,591

Total debt securities

18,685

42,007

38,284

39,423

8,239

21,729

168,367

 

31 Dec 2016 £m

AAA 

AA+ to AA-

A+ to A-

BBB+ to

 BBB-

Below BBB- 

Other

Total 

Asia

With-profits

3,183

8,522

3,560

2,996

1,887

1,713

21,861

Unit-linked

448

112

525

1,321

494

421

3,321

Non-linked shareholder-backed

1,082

2,435

2,864

2,388

1,680

915

11,364

US

Non-linked shareholder-backed

445

7,932

10,609

13,950

1,009

6,800

40,745

UK

With-profits

5,740

9,746

10,679

12,798

3,289

6,684

48,936

Unit-linked

461

2,660

1,158

1,699

212

87

6,277

Non-linked shareholder-backed

4,238

10,371

10,558

4,515

397

5,504

35,583

Other operations

830

1,190

242

97

10

2

2,371

Total debt securities

16,427

42,968

40,195

39,764

8,978

22,126

170,458

 

The credit ratings, information or data contained in this report which are attributed and specifically provided by S&P, Moody's and Fitch Solutions and their respective affiliates and suppliers ('Content Providers') is referred to here as the 'Content'. Reproduction of any Content in any form is prohibited except with the prior written permission of the relevant party. The Content Providers do not guarantee the accuracy, adequacy, completeness, timeliness or availability of any Content and are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, or for the results obtained from the use of such Content. The Content Providers expressly disclaim liability for any damages, costs, expenses, legal fees, or losses (including lost income or lost profit and opportunity costs) in connection with any use of the Content. A reference to a particular investment or security, a rating or any observation concerning an investment that is part of the Content is not a recommendation to buy, sell or hold any such investment or security, nor does it address the suitability an investment or security and should not be relied on as investment advice.

 

Securities with credit ratings classified as 'Other' can be further analysed as follows:

 

2017 £m

2016 £m

Asia

30 Jun

30 Jun

31 Dec

 Non-linked shareholder-backed

Internally rated

Government bonds

40

207

63

Corporate bonds - rated as investment grade by local external ratings agencies

821

582

757

Other

85

231

95

Total Asia non-linked shareholder-backed

946

1,020

915

 

2017 £m

2016 £m

US

Mortgage

-backed

securities

Other

securities

30 Jun

Total

30 Jun

Total

31 Dec

Total

Implicit ratings of other US debt securities based on NAIC* valuations (see below)

NAIC 1

1,926

2,018

3,944

4,776

4,759

NAIC 2

10

1,893

1,903

1,868

1,909

NAIC 3-6

7

91

98

144

132

Total US

1,943

4,002

5,945

6,788

6,800

* The Securities Valuation Office of the NAIC classifies debt securities into six quality categories ranging from Class 1 (the highest) to Class 6 (the lowest). Performing securities are designated as Classes 1 to 5 and securities in or near default are designated Class 6.

 

2017 £m

2016 £m

UK

30 Jun

30 Jun

31 Dec

Internal ratings or unrated

AAA to A-

7,494

6,584

6,939

BBB to B-

3,180

3,284

3,257

Below B- or unrated

1,661

1,662

2,079

Total UK

12,335

11,530

12,275

 

In addition to the debt securities shown above, the assets held for sale on the consolidated statement of financial position at

31 December 2016 in respect of Korea life business included a debt securities balance of £652 million.

 

(b) Additional analysis of US insurance operations debt securities

 

2017 £m 

2016 £m 

30 Jun

30 Jun

31 Dec

Corporate and government security and commercial loans:

Government

4,884

7,151

5,856

Publicly traded and SEC Rule 144A securities*

24,971

24,894

25,992

Non-SEC Rule 144A securities

4,543

4,302

4,576

Asset backed securities (see note (e))

3,631

4,796

4,321

Total US debt securities**

38,029

41,143

40,745

* A 1990 SEC rule that facilitates the resale of privately placed securities under Rule 144A that are without SEC registration to qualified institutional investors. The rule was designed to develop a more liquid and efficient institutional resale market for unregistered securities.

** Debt securities for US operations included in the statement of financial position comprise:

 

2017 £m 

2016 £m 

30 Jun

30 Jun

31 Dec

Available-for-sale

37,936

41,045

40,645

Fair value through profit and loss:

Securities held to back liabilities for funds withheld under reinsurance arrangement

93

98

100

38,029

41,143

40,745

 

Realised gains and losses, including impairments, recorded in the income statement are as shown in note B1.2 of this report.

 

(c) Movements in unrealised gains and losses on Jackson available-for-sale securities

There was a movement in the statement of financial position value for debt securities classified as available-for-sale from a net unrealised gain of £676 million to a net unrealised gain of £1,157 million as analysed in the table below.

 

30 Jun 2017 £m

Foreign 

 exchange 

 translation**

Changes in 

unrealised 

 appreciation

31 Dec 2016 £m

Reflected as part of movement in other comprehensive income

Assets fair valued at below book value

Book value*

8,760

14,617

Unrealised gain (loss)

(306)

22

347

(675)

Fair value (as included in statement of financial position)

8,454

13,942

Assets fair valued at or above book value

Book value*

28,019

25,352

Unrealised gain (loss)

1,463

(72)

184

1,351

Fair value (as included in statement of financial position)

29,482

26,703

Total

Book value*

36,779

39,969

Net unrealised gain (loss)

1,157

(50)

531

676

Fair value (as included in the footnote above in the overview table and the statement of financial position)

37,936

40,645

 

The available-for-sale debt securities of Jackson are analysed into US Treasuries and other debt securities as follows:

 

US Treasuries

Book value*

4,415

5,486

Unrealised gain (loss)

(186)

13

213

(412)

Fair value

4,229

5,074

Other debt securities

Book value*

32,364

34,483

Unrealised gain (loss)

1,343

(63)

318

1,088

Fair value

33,707

35,571

Total debt securities

Book value*

36,779

39,969

Net unrealised gain (loss)

1,157

(50)

531

676

Fair value

37,936

40,645

* Book value represents cost/amortised cost of the debt securities.

** Translated at the average rate of US$1.2599: £1.00.

 

(d) US debt securities classified as available-for-sale in an unrealised loss position

(i) Fair value of securities as a percentage of book value

The following table shows the fair value of the debt securities in a gross unrealised loss position for various percentages of book value:

 

30 Jun 2017 £m

30 Jun 2016 £m

31 Dec 2016 £m

Fair

value

Unrealised

loss

Fair

value

Unrealised

loss

Fair

value

Unrealised

loss

Between 90% and 100%

7,962

(236)

1,848

(51)

12,326

(405)

Between 80% and 90%

482

(64)

304

(52)

1,598

(259)

Below 80%:

Residential mortgage-backed securities - sub-prime

-

-

-

-

-

-

Commercial mortgage-backed securities

 -

-

8

(3)

8

(3)

Other asset-backed securities

10

(6)

9

(7)

9

(8)

Government bonds

-

-

-

-

-

-

Corporates

 -

-

19

(6)

1

-

10

(6)

36

(16)

18

(11)

Total

8,454

(306)

2,188

(119)

13,942

(675)

 

(ii) Unrealised loss by maturity of security

 

2017 £m 

2016 £m 

30 Jun

30 Jun

31 Dec

1 year to 5 years

(5)

(10)

(7)

5 year to 10 years

(48)

(38)

(118)

More than 10 years

(231)

(42)

(510)

Mortgage-backed and other debt securities

(22)

(29)

(40)

Total

(306)

(119)

(675)

 

(iii) Age analysis of unrealised losses for the periods indicated

The following table shows the age analysis of all the unrealised losses in the portfolio by reference to the length of time the securities have been in an unrealised loss position:

 

30 Jun 2017 £m

30 Jun 2016 £m

31 Dec 2016 £m

Age analysis

Non-

investment

grade

Investment

grade

Total

Non-

investment

grade

Investment

grade

Total

Non-

investment

grade

Investment

grade

Total

Less than 6 months

(1)

(15)

(16)

(2)

(5)

(7)

(3)

(599)

(602)

6 months to 1 year

-

(251)

(251)

(4)

(8)

(12)

-

(2)

(2)

1 year to 2 years

(2)

(1)

(3)

(14)

(46)

(60)

(4)

(27)

(31)

2 year to 3 years

(3)

(12)

(15)

-

-

-

(2)

(1)

(3)

More than 3 years

(1)

(20)

(21)

(3)

(37)

(40)

(2)

(35)

(37)

(7)

(299)

(306)

(23)

(96)

(119)

(11)

(664)

(675)

 

Further, the following table shows the age analysis as at 30 June 2017 of the securities whose fair values were below 80 per cent of the book value:

 

30 Jun 2017 £m

30 Jun 2016 £m

31 Dec 2016 £m

Age analysis

Fair

value

Unrealised

loss

Fair

value

Unrealised

loss

Fair

value

Unrealised

loss

Less than 3 months

-

-

2

-

1

-

3 months to 6 months

-

-

19

(6)

-

-

More than 6 months

10

(6)

15

(10)

17

(11)

10

(6)

36

(16)

18

(11)

 

(e) Asset-backed securities

The Group's holdings in asset-backed securities (ABS), which comprise residential mortgage-backed securities (RMBS), commercial mortgage-backed securities (CMBS), collateralised debt obligations (CDO) funds and other asset-backed securities, at 30 June 2017 are as follows:

 

2017 £m 

2016 £m 

30 Jun

30 Jun

31 Dec

Shareholder-backed operations:

Asia insurance operations note (i)

104

151

130

US insurance operations note (ii)

3,631

4,796

4,321

UK insurance operations (2017: 35% AAA, 19% AA)note (iii)

1,045

1,445

1,464

Asset management operations note (iv)

665

963

771

5,445

7,355

6,686

With-profits operations:

Asia insurance operations note (i)

233

310

357

UK insurance operations (2017: 56% AAA, 13% AA)note (iii)

5,091

4,558

5,177

5,324

4,868

5,534

Total

10,769

12,223

12,220

 

Notes

(i) Asia insurance operations

The Asia insurance operations' exposure to asset-backed securities is primarily held by the with-profits operations. Of the £233 million, 99 per cent (30 June 2016: 99 per cent; 31 December 2016: 99 per cent) are investment grade.

(ii) US insurance operations

US insurance operations' exposure to asset-backed securities at 30 June 2017 comprises:

 

2017 £m 

2016 £m

30 Jun

30 Jun

31 Dec

RMBS

Sub-prime (2017: 2% AAA, 11% AA, 3% A)

150

185

180

Alt-A (2017: 3% AAA, 5% A)

151

178

177

Prime including agency (2017: 70% AA, 5% A)

515

904

675

CMBS (2017: 80% AAA, 14% AA, 1% A)

1,768

2,635

2,234

CDO funds (2017: 23% AAA, 8% AA, 43% A), including £nil exposure to sub-prime

33

55

50

Other ABS (2017: 17% AAA, 17% AA, 51% A), including £108 million exposure to sub-prime

1,014

839

1,005

Total

3,631

4,796

4,321

 

(iii) UK insurance operations

The majority of holdings of the shareholder-backed business are UK securities and relate to PAC's annuity business. Of the holdings of the with-profits operations, £1,473 million (30 June 2016: £1,332 million; 31 December 2016: £1,623 million) relates to exposure to the US markets with the remaining exposure being primarily to the UK market.

(iv) Asset management operations

Asset management operations' exposure to asset-backed securities is held by Prudential Capital with no sub-prime exposure. Of the £665 million, 96 per cent (30 June 2016: 95 per cent; 31 December 2016: 95 per cent) are graded AAA.

 

(f) Group sovereign debt and bank debt exposure

The Group exposures held by the shareholder-backed business and with-profits funds in sovereign debts and bank debt securities at 30 June 2017:

 

Exposure to sovereign debts

 

30 Jun 2017 £m

30 Jun 2016 £m

31 Dec 2016 £m

Shareholder-backed

 business

With-

profits

funds

Shareholder-backed

 business

With-

profits

funds

Shareholder-backed

 business

With-

profits

funds

Italy

57

62

58

63

56

61

Spain

33

18

35

18

33

18

France

23

23

22

-

22

-

Germany*

649

317

546

348

573

329

Other Europe (principally Belgium)

82

32

84

32

83

33

Total Eurozone

844

452

745

461

767

441

United Kingdom

4,904

3,049

5,720

2,431

5,510

2,868

United States**

4,959

9,913

6,881

8,354

6,861

9,008

Other, predominantly Asia

4,174

2,221

4,081

2,073

3,979

2,079

Total

14,881

15,635

17,427

13,319

17,117

14,396

* Including bonds guaranteed by the federal government.

** The exposure to the United States sovereign debt comprises holdings of Jackson, the UK and Asia insurance operations.

 

Exposure to bank debt securities

 

2017 £m

2016 £m

Senior debt

Subordinated debt

Shareholder-backed business

Covered

Senior

Total

 senior

debt

Tier 1

Tier 2

Total

subordinated

 debt

30 Jun

 Total

30 Jun

 Total

31 Dec

Total

Italy

-

32

32

-

-

-

32

31

32

Spain

43

16

59

-

-

-

59

159

170

France

28

52

80

10

73

83

163

224

166

Germany

76

4

80

-

87

87

167

124

124

Netherlands

-

67

67

-

6

6

73

39

50

Other Eurozone

-

23

23

-

-

-

23

32

19

Total Eurozone

147

194

341

10

166

176

517

609

561

United Kingdom

698

387

1,085

6

310

316

1,401

1,118

1,174

United States

-

2,580

2,580

3

174

177

2,757

2,651

2,684

Other, predominantly Asia

33

600

633

85

420

505

1,138

1,041

1,018

Total

878

3,761

4,639

104

1,070

1,174

5,813

5,419

5,437

With-profits funds

Italy

-

65

65

-

-

-

65

64

62

Spain

44

41

85

-

-

-

85

219

213

France

9

200

209

-

64

64

273

274

213

Germany

112

20

132

-

35

35

167

112

114

Netherlands

-

192

192

5

7

12

204

200

202

Other Eurozone

-

30

30

-

-

-

30

30

31

Total Eurozone

165

548

713

5

106

111

824

899

835

United Kingdom

790

515

1,305

2

485

487

1,792

1,532

1,396

United States

-

1,985

1,985

16

333

349

2,334

1,978

2,229

Other, predominantly Asia

400

1,012

1,412

258

463

721

2,133

1,775

1,992

Total

1,355

4,060

5,415

281

1,387

1,668

7,083

6,184

6,452

 

The tables above exclude assets held to cover linked liabilities and those of the consolidated unit trusts and similar funds. In addition, the tables above exclude the proportionate share of sovereign debt holdings of the Group's joint venture and associate operations.

 

C3.3 Loans portfolio

 

(a) Overview of loans portfolio

Loans are principally accounted for at amortised cost, net of impairment except for:

 

- Certain mortgage loans which have been designated at fair value through profit or loss of the UK insurance operations as this loan portfolio is managed and evaluated on a fair value basis; and

- Certain policy loans of the US insurance operations which are held to back liabilities for funds withheld under a reinsurance arrangement and are also accounted for on a fair value basis.

 

The amounts included in the statement of financial position are analysed as follows:

 

30 Jun 2017 £m 

30 Jun 2016 £m

31 Dec 2016 £m 

Mortgage loans*

Policy loans**

Other

loans†

Total

Mortgage loans*

Policy loans**

Other loans†

Total

Mortgage loans*

Policy loans**

Other

loans†

Total

Asia

With-profits

-

589

113

702

-

539

113

652

-

577

113

690

Non-linked shareholder-backed

188

219

198

605

156

294

176

626

179

226

208

613

US

Non-linked shareholder-backed

5,964

3,533

-

9,497

5,109

3,395

-

8,504

6,055

3,680

-

9,735

UK

With-profits

2,576

5

1,455

4,036

719

6

1,339

2,064

668

6

1,218

1,892

Non-linked shareholder-backed

1,711

-

37

1,748

1,548

-

4

1,552

1,642

-

38

1,680

Asset management operations

-

-

364

364

-

-

817

817

-

-

563

563

Total loans securities

10,439

4,346

2,167

16,952

7,532

4,234

2,449

14,215

8,544

4,489

2,140

15,173

* All mortgage loans are secured by properties.

** In the US £2,594 million (30 June 2016: £2,448 million; 31 December 2016: £2,672 million) policy loans are backing liabilities for funds withheld under reinsurance arrangements and are accounted for at fair value through profit or loss. All other policy loans are accounted for at amortised cost, less any impairment.

Other loans held in UK with-profits funds are commercial loans and comprise mainly syndicated loans. The majority of other loans in shareholder-backed business in Asia are commercial loans held by the Malaysia operation and which are all investment graded by two local rating agencies.

 

(b) Additional information on US mortgage loans

In the US, mortgage loans are all commercial mortgage loans that are secured on the following property types: industrial, multi-family residential, suburban office, retail or hotel. The US insurance operations' commercial mortgage loan portfolio does not include any single-family residential mortgage loans and is therefore not exposed to the risk of defaults associated with residential sub-prime mortgage loans. The average loan size is £12.5 million (30 June 2016: £10.2 million; 31 December 2016: £12.4 million). The portfolio has a current estimated average loan to value of 59 per cent (30 June 2016 and 31 December 2016: 59 per cent).

 

At 30 June 2017, Jackson had no mortgage loans where the contractual terms of the agreements had been restructured (30 June 2016 and 31 December 2016: none).

 

(c) Additional information on UK mortgage loans

During the first half of 2017, the UK with-profits fund invested in an entity established to acquire a portfolio of buy-to-let mortgage loans. The vehicle financed the acquisition through the issue of debt instruments, largely to external parties, securitised upon the mortgages acquired. These third party borrowings have no recourse to any other assets of the Group and the Group's exposure is limited to the amount invested by the UK with-profits fund. The securitisation entity is consolidated under IFRS with the mortgage loans and the related third party non-recourse borrowings (see note C6.2 (b)) carried at fair value through profit or loss as they are managed and evaluated by the Group on a fair value basis.

 

By carrying value, 100 per cent of the £1,711 million (30 June 2016: 76 per cent of £1,548 million; 31 December 2016: 96 per cent of £1,642 million) mortgage loans held by the UK shareholder-backed business relates to lifetime (equity release) mortgage business which has an average loan to property value of 30 per cent (30 June 2016: 29 per cent; 2016: 30 per cent).

 

(d) Loans held by asset management operations

These relate to loans and receivables managed by Prudential Capital. These assets are generally secured but most have no external credit ratings. Internal ratings prepared by the Group's asset management operations, as part of the risk management process, are:

 

2017 £m 

2016 £m 

30 Jun

30 Jun

31 Dec

Loans and receivables internal ratings:

AA+ to AA-

21

31

29

A+ to A-

97

120

100

BBB+ to BBB-

146

442

248

BB+ to BB-

100

223

185

B and other

 -

1

1

Total

364

817

563

 

C4 Policyholder liabilities and unallocated surplus of with-profits funds

The note provides information of policyholder liabilities and unallocated surplus of with-profits funds held on the Group's statement of financial position:

C4.1 Movement of liabilities

C4.1(a) Group overview

(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds

 

Insurance operations £m

Asia**

US

UK

Total

Half year 2017 movements

note C4.1(b)

note C4.1(c)

note C4.1(d)

At 1 January 2017

62,784

177,626

169,304

409,714

Comprising:

- Policyholder liabilities on the consolidated statement of financial position

53,716

177,626

157,654

388,996

- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,667

-

11,650

14,317

- Group's share of policyholder liabilities of joint ventures and associate

6,401

-

-

6,401

Net flows:

Premiums

5,699

8,148

7,756

21,603

Surrenders

(1,508)

(5,071)

(3,816)

(10,395)

Maturities/deaths

(880)

(1,119)

(3,533)

(5,532)

Net flows

3,311

1,958

407

5,676

Shareholders' transfers post tax

(27)

-

(115)

(142)

Investment-related items and other movements

4,288

7,124

5,214

16,626

Foreign exchange translation differences

(2,035)

(8,929)

130

(10,834)

As at 30 June 2017

68,321

177,779

174,940

421,040

Comprising:

- Policyholder liabilities on the consolidated statement of financial position

58,348

177,779

162,853

398,980

- Unallocated surplus of with-profits funds on the consolidated statement of financial position

3,003

-

12,087

15,090

- Group's share of policyholder liabilities of joint ventures and associate

6,970

-

-

6,970

Half year 2016 movements

At 1 January 2016

45,966

138,913

152,893

337,772

Comprising:

- Policyholder liabilities excluding Korea life**

38,443

138,913

142,350

319,706

- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,553

-

10,543

13,096

- Group's share of policyholder liabilities of joint ventures and associate

4,970

-

-

4,970

Net flows:

Premiums

4,191

7,101

5,561

16,853

Surrenders

(992)

(3,437)

(3,208)

(7,637)

Maturities/deaths

(671)

(809)

(3,470)

(4,950)

Net flows

2,528

2,855

(1,117)

4,266

Shareholders' transfers post tax

(22)

-

(110)

(132)

Investment-related items and other movements

2,232

2,737

10,092

15,061

Foreign exchange translation differences

6,280

14,650

721

21,651

At 30 June 2016

56,984

159,155

162,479

378,618

Comprising:

- Policyholder liabilities excluding Korea life**

48,918

159,155

151,233

359,306

- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,351

-

11,246

13,597

- Group's share of policyholder liabilities of joint ventures and associate

5,715

-

-

5,715

Average policyholder liability balances*

Half year 2017

62,718

177,702

160,254

400,674

Half year 2016**

49,023

149,034

146,792

344,849

* Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds.

** The sale of the Group's Korea life business was completed in May 2017. Accordingly, no amounts are shown in the half year 2017 analysis above for Korea. The half year 2016 comparatives have been correspondingly adjusted. The amounts excluded from policyholder liabilities as presented in the balance sheet are £2,812 million at 1 January 2016 and £3,204 million at 30 June 2016.

The Group's investment in joint ventures and associates are accounted for on the equity method in the Group's statement of financial position. The Group's share of the policyholder liabilities as shown above relates to life businesses in China, India and of the Takaful business in Malaysia.

The policyholder liabilities of the Asia insurance operations of £58,348 million as shown in the table above is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,271 million to the Hong Kong with-profits business.

 

The items above represent the amount attributable to changes in policyholder liabilities and unallocated surplus of with-profits funds as a result of each of the components listed. The policyholder liabilities shown include investment contracts without discretionary participation features (as defined in IFRS 4) and their full movement in the period. The items above are shown gross of external reinsurance.

 

The analysis includes the impact of premiums, claims and investment movements on policyholders' liabilities. The impact does not represent premiums, claims and investment movements as reported in the income statement. For example, the premiums shown above are after any deductions for fees/charges and claims, represent the policyholder liabilities provision released rather than the claim amount paid to the policyholder.

 

(ii) Analysis of movements in policyholder liabilities for shareholder-backed business

 

Half year 2017 £m

Asia

US

UK

Total

note (b)

At 1 January 2017

32,851

177,626

56,158

266,635

Net flows:

Premiums

2,801

8,148

1,658

12,607

Surrenders

(1,335)

(5,071)

(1,500)

(7,906)

Maturities/deaths

(450)

(1,119)

(1,325)

(2,894)

Net flowsnote (a)

1,016

1,958

(1,167)

1,807

Investment-related items and other movements

1,912

7,124

1,500

10,536

Foreign exchange translation differences

(739)

(8,929)

-

(9,668)

At 30 June 2017

35,040

177,779

56,491

269,310

Comprising:

- Policyholder liabilities on the consolidated statement of financial position

28,070

177,779

56,491

262,340

- Group's share of policyholder liabilities relating to joint ventures and associate

6,970

-

-

6,970

Half year 2016 £m

Asia

US

UK

Total

note (b)

At 1 January 2016

25,032

138,913

52,824

216,769

Net flows:

Premiums

2,090

7,101

869

10,060

Surrenders

(829)

(3,437)

(1,311)

(5,577)

Maturities/deaths

(284)

(809)

(1,257)

(2,350)

Net flowsnotes (a)(b)

977

2,855

(1,699)

2,133

Investment-related items and other movements

841

2,737

4,285

7,863

Foreign exchange translation differences

3,294

14,650

1

17,945

At 30 June 2016

30,144

159,155

55,411

244,710

Comprising:

- Policyholder liabilities excluding Korea lifenote (b)

24,429

159,155

55,411

238,995

- Group's share of policyholder liabilities relating to joint ventures and associate

5,715

-

-

5,715

 

Note

(a) Including net flows of the Group's insurance joint ventures and associate.

(b) The sale of the Group's Korea life business was completed in May 2017. Accordingly, no amounts are shown in the half year 2017 analysis above for Korea. The half year 2016 comparatives have been correspondingly adjusted. The amounts excluded from policyholder liabilities as presented in the balance sheet are £2,812 million at 1 January 2016 and £3,204 million at 30 June 2016.

 

C4.1(b) Asia insurance operations

(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds

A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of Asia insurance operations from the beginning of the period to 30 June is as follows:

 

£m

Half year 2017 movements

With-profits 

 business*

Unit-linked 

 liabilities 

Other 

business

Total 

At 1 January 2017

29,933

17,507

15,344

62,784

Comprising:

- Policyholder liabilities on the consolidated statement of financial position

27,266

14,289

12,161

53,716

- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,667

-

-

2,667

- Group's share of policyholder liabilities relating to joint ventures and associate

-

3,218

3,183

6,401

Premiums:

New business

676

527

528

1,731

In-force

2,222

805

941

3,968

2,898

1,332

1,469

5,699

Surrendersnote (c)

(173)

(1,102)

(233)

(1,508)

Maturities/deaths

(430)

(82)

(368)

(880)

Net flowsnote (b)

2,295

148

868

3,311

Shareholders' transfers post tax

(27)

-

-

(27)

Investment-related items and other movements note (d)

2,376

1,551

361

4,288

Foreign exchange translation differencesnote (a)

(1,296)

(373)

(366)

(2,035)

At 30 June 2017

33,281

18,833

16,207

68,321

Comprising:

- Policyholder liabilities on the consolidated statement of financial position*

30,278

15,326

12,744

58,348

- Unallocated surplus of with-profits funds on the consolidated statement of financial position

3,003

-

-

3,003

- Group's share of policyholder liabilities relating to joint ventures and associate

-

3,507

3,463

6,970

Half year 2016 movements**

At 1 January 2016

20,934

13,779

11,253

45,966

Comprising:

- Policyholder liabilities excluding Korea life**

18,381

11,168

8,894

38,443

- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,553

-

-

2,553

- Group's share of policyholder liabilities relating to joint ventures and associate

-

2,611

2,359

4,970

Premiums:

New business

706

366

335

1,407

In-force

1,395

686

703

2,784

2,101

1,052

1,038

4,191

Surrendersnote (c)

(163)

(679)

(150)

(992)

Maturities/deaths

(387)

(27)

(257)

(671)

Net flows note (b)

1,551

346

631

2,528

Shareholders' transfers post tax

(22)

-

-

(22)

Investment-related items and other movementsnote (d)

1,391

97

744

2,232

Foreign exchange translation differencesnote (a)

2,986

1,902

1,392

6,280

At 30 June 2016

26,840

16,124

14,020

56,984

Comprising:

- Policyholder liabilities excluding Korea life**

24,489

13,224

11,205

48,918

- Unallocated surplus of with-profits funds on the consolidated statement of financial position

2,351

-

-

2,351

- Group's share of policyholder liabilities relating to joint ventures and associate

-

2,900

2,815

5,715

Average policyholder liability balances†

Half year 2017

28,772

18,170

15,776

62,718

Half year 2016**

21,435

14,951

12,637

49,023

* The policyholder liabilities of the with-profits business of £30,278 million, shown in the table above, is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,271 million to the Hong Kong with-profits business.

** The sale of the Group's Korea life business was completed in May 2017. Accordingly, no amounts are shown in the half year 2017 analysis above for Korea. The half year 2016 comparatives have been correspondingly adjusted. The amounts excluded from policyholder liabilities as presented in the balance sheet are £2,812 million at 1 January 2016 and £3,204 million at 30 June 2016.

Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds.

The Group's investment in joint ventures are accounted for on an equity method and the Group's share of the policyholder liabilities as shown above relate to the life business in China, India and of the Takaful business in Malaysia.

 

Notes

(a) Movements in the period have been translated at the average exchange rates for the period ended 30 June 2017. The closing balance has been translated at the closing spot rates as at 30 June 2017. Differences upon retranslation are included in foreign exchange translation differences.

(b) Net flows increased by 31 per cent from £2,528 million in half year 2016 to £3,311 million in half year 2017 predominantly reflecting continued growth of the in-force book and increased flows from new business.

(c) The rate of surrenders for shareholder-backed business (expressed as a percentage of opening liabilities) was 4.1 per cent in the first half of 2017 (half year 2016: 3.3 per cent).

(d) Investment-related items and other movements in the first half of 2017 primarily represent gains on equities and bonds during the period.

 

C4.1(c) US insurance operations

(i) Analysis of movements in policyholder liabilities

A reconciliation of the total policyholder liabilities of US insurance operations from the beginning of the period to 30 June is as follows:

 

US insurance operations

£m 

Half year 2017 movements

Variable annuity

separate account

liabilities

Fixed annuity, 

 GIC and other 

 business

Total

At 1 January 2017

120,411

57,215

177,626

Premiums

5,981

2,167

8,148

Surrenders

(3,409)

(1,662)

(5,071)

Maturities/deaths

(541)

(578)

(1,119)

Net flows note (b)

2,031

(73)

1,958

Transfers from general to separate account

1,240

(1,240)

-

Investment-related items and other movementsnote (c)

7,236

(112)

7,124

Foreign exchange translation differencesnote (a)

(6,183)

(2,746)

(8,929)

At 30 June 2017

124,735

53,044

177,779

Half year 2016 movements

At 1 January 2016

91,022

47,891

138,913

Premiums

4,848

2,253

7,101

Surrenders

(2,168)

(1,269)

(3,437)

Maturities/deaths

(384)

(425)

(809)

Net flowsnote (b)

2,296

559

2,855

Transfers from general to separate account

169

(169)

-

Investment-related items and other movements

843

1,894

2,737

Foreign exchange translation differences note (a)

9,574

5,076

14,650

At 30 June 2016

103,904

55,251

159,155

Average policyholder liability balances*

Half year 2017

122,573

55,129

177,702

Half year 2016

97,463

51,571

149,034

* Averages have been based on opening and closing balances, and adjusted for any acquisitions, disposals and corporate transactions in the period.

 

Notes

(a) Movements in the period have been translated at an average rate of US$1.26:£1.00 (30 June 2016: US$1.43:£1.00). The closing balance has been translated at closing rate of US$1.30:£1.00 (30 June 2016: US$1.34:£1.00). Differences upon retranslation are included in foreign exchange translation differences.

(b) Net flows in the first half of 2017 were £1,958 million (2016: £2,855 million) as we continue to grow the business with gross inflows of £8.148 million, principally into variable annuities, more than exceeding surrenders and maturities in the period.

(c) Positive investment-related items and other movements in variable annuity separate account liabilities of £7,236 million for the first six months in 2017 represents positive separate account return mainly following the increase in the US equity market in the period.

 

C4.1(d) UK insurance operations

(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds

A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of UK insurance operations from the beginning of the period to 30 June is as follows:

 

£m

Shareholder-backed funds and subsidiaries

Half year 2017 movements

SAIF and PAC with-profits sub-fund

Unit-linked liabilities

Annuity and

 other

 long-term

business

Total

At 1 January 2017

113,146

22,119

34,039

169,304

Comprising:

- Policyholder liabilities

101,496

22,119

34,039

157,654

- Unallocated surplus of with-profits funds

11,650

-

-

11,650

Premiums

6,098

1,484

174

7,756

Surrenders

(2,316)

(1,472)

(28)

(3,816)

Maturities/deaths

(2,208)

(323)

(1,002)

(3,533)

Net flowsnote (a)

1,574

(311)

(856)

407

Shareholders' transfers post tax

(115)

-

-

(115)

Switches

(91)

91

-

-

Investment-related items and other movementsnote (b)

3,805

1,018

391

5,214

Foreign exchange translation differences

130

-

-

130

At 30 June 2017

118,449

22,917

33,574

174,940

Comprising:

- Policyholder liabilities

106,362

22,917

33,574

162,853

- Unallocated surplus of with-profits funds

12,087

-

-

12,087

Half year 2016 movements

At 1 January 2016

100,069

21,442

31,382

152,893

Comprising:

- Policyholder liabilities

89,526

21,442

31,382

142,350

- Unallocated surplus of with-profits funds

10,543

-

-

10,543

Premiums

4,692

527

342

5,561

Surrenders

(1,897)

(1,285)

(26)

(3,208)

Maturities/deaths

(2,213)

(271)

(986)

(3,470)

Net flowsnote (a)

582

(1,029)

(670)

(1,117)

Shareholders' transfers post tax

(110)

-

-

(110)

Switches

(84)

84

-

-

Investment-related items and other movementsnote (b)

5,891

1,050

3,151

10,092

Foreign exchange translation differences

720

1

-

721

At 30 June 2016

107,068

21,548

33,863

162,479

Comprising:

- Policyholder liabilities

95,822

21,548

33,863

151,233

- Unallocated surplus of with-profits funds

11,246

-

-

11,246

Average policyholder liability balances*

Half year 2017

103,929

22,518

33,807

160,254

Half year 2016

92,674

21,495

32,623

146,792

* Averages have been based on opening and closing balances, and adjusted for any acquisitions, disposals and corporate transactions in the period, and exclude unallocated surplus of with-profits funds.

 

Notes

(a) Net flows have improved from a net outflow £1,117 million in the first half of 2016 to net inflows of £407 million in the same period of 2017 due primarily to higher premium flows, up by £2,195 million to £7,756 million, following increased sales of with-profits savings and retirement products. This has been partially offset by lower premiums into our annuity business due to our withdrawal from selling new annuity business. The level of inflows/outflows for unit-linked business remains subject to annual variation as it is driven by corporate pension schemes with transfers in or out from a small number of schemes influencing the level of flows in the period.

(b) Investment-related items and other movements of £5,214 million principally comprise investment return attributable to policyholders earned in the period reflecting favourable equity market movements.

 

 

C5 Intangible assets

 

(a) Goodwill

 

Attributable to:

Shareholders

With-profits

2017 £m

2016 £m

30 Jun

30 Jun

31 Dec

Cost

At beginning of year

1,475

153

1,628

1,648

1,648

Disposals

-

(127)

(127)

-

-

Charge for reclassification as held for sale

-

-

-

-

(56)

Additional consideration paid on previously acquired business

-

-

-

1

7

Exchange differences

-

-

-

28

29

Net book amount at end of year

1,475

26

1,501

1,677

1,628

 

Goodwill comprises:

 

2017 £m 

2016 £m 

30 Jun

30 Jun

31 Dec

M&G - attributable to shareholders

1,153

1,153

1,153

Other - attributable to shareholders

322

335

322

Goodwill - attributable to shareholders

1,475

1,488

1,475

Venture fund investments - attributable to with-profits funds

26

189

153

1,501

1,677

1,628

 

Other goodwill represents amounts arising from the purchase of entities by the Asia and US operations. These goodwill amounts relating to acquired operations are not individually material.

 

(b) Deferred acquisition costs and other intangible assets

 

2017 £m

2016 £m

30 Jun

30 Jun

31 Dec

Deferred acquisition costs and other intangible assets attributable to shareholder

10,643

9,549

10,755

Deferred acquisition costs and other intangible assets attributable to with-profits funds

114

45

52

Total of deferred acquisition costs and other intangible assets

10,757

9,594

10,807

The deferred acquisition costs and other intangible assets attributable to shareholders comprise: 

 

2017 £m

2016 £m

30 Jun

30 Jun

31 Dec

Deferred acquisition costs related to insurance contracts as classified under IFRS 4

9,022

8,010

9,114

Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4

60

68

64

9,082

8,078

9,178

Present value of acquired in-force policies for insurance contracts as classified under

IFRS 4 (PVIF)

39

48

43

Distribution rights and other intangibles

1,522

1,423

1,534

1,561

1,471

1,577

Total of deferred acquisition costs and other intangible assets

10,643

9,549

10,755

 

2017 £m

2016 £m

Deferred acquisition costs

Asia 

US 

UK 

Asset

management 

PVIF and other 

 intangibles*

30 Jun

Total

30 Jun

Total 

31 Dec

Total 

note

Balance at beginning of period:

788

8,303

79

8

1,577

10,755

8,422

8,422

Additions and acquisition of subsidiaries

122

353

8

-

58

541

516

1,179

Amortisation to the income statement:†

Operating profit

(66)

(236)

(5)

(2)

(66)

(375)

(369)

(686)

Non-operating profit

-

231

-

-

(4)

227

616

557

(66)

(5)

(5)

(2)

(70)

(148)

247

(129)

Disposals and transfers ǂ

-

-

-

-

-

-

(2)

(268)

Exchange differences and other movements

(21)

(411)

-

-

(4)

(436)

801

1,475

Amortisation of DAC related to net unrealised valuation movements on Jackson's available-for-sale securities recognised within other comprehensive income†

-

(69)

-

-

-

(69)

(435)

76

Balance at end of period

823

8,171

82

6

1,561

10,643

9,549

10,755

* PVIF and other intangibles includes amounts in relation to software rights with additions of £17 million, amortisation of £16 million, foreign exchange gains of £2 million and a balance at 30 June 2017 of £66 million.

Under the Group's application of IFRS 4, US GAAP is used for measuring the insurance assets and liabilities of its US and certain Asia operations. Under US GAAP, most of the US insurance operation's products are accounted for under Accounting Standard no. 97 of the Financial Accounting Standards Board (FAS 97) whereby deferred acquisition costs are amortised in line with the emergence of actual and expected gross profits which are determined using an assumption for long-term investment returns for the separate account of 7.4 per cent (half year 2016: 7.4 per cent) (gross of asset management fees and other charges to policyholders, but net of external fund management fees). The amounts included in the income statement and other comprehensive income affect the pattern of profit emergence and thus the DAC amortisation attaching. DAC amortisation is allocated to the operating and non-operating components of the Group's supplementary analysis of profit and other comprehensive income by reference to the underlying items.

ǂ Of the £268 million of disposals and transfers at 31 December 2016, £265 million related to the reclassification of the Korea life business as held for sale.

 

Note

PVIF and other intangibles comprise PVIF, distribution rights and other intangibles such as software rights. Distribution rights relate to amounts that have been paid or have become unconditionally due for payment as a result of past events in respect of bancassurance partnership arrangements in Asia. These agreements allow for bank distribution of Prudential's insurance products for a fixed period of time.

 

US insurance operations

The DAC amount in respect of US insurance operations comprises amounts in respect of:

 

2017 £m 

2016 £m 

30 Jun

30 Jun

31 Dec

Variable annuity business

8,133

7,266

7,844

Other business

330

558

696

Cumulative shadow DAC (for unrealised gains/losses booked in Other Comprehensive Income)*

(292)

(763)

(237)

Total DAC for US operations

8,171

7,061

8,303

* Consequent upon the positive unrealised valuation movement for half year 2017 of £531 million (30 June 2016: positive unrealised valuation movement of £2,118 million; 31 December 2016: negative unrealised valuation movement of £28 million), there is a charge of £69 million (30 June 2016: a charge of £435 million; 31 December 2016: a gain of £76 million) for altered 'shadow' DAC amortisation booked within other comprehensive income. These adjustments reflect the movement from period to period, in the changes to the pattern of reported gross profits that would have happened if the assets reflected in the statement of financial position had been sold, crystallising the unrealised gains and losses, and the proceeds reinvested at the yields currently available in the market. At 30 June 2017, the cumulative shadow DAC balance as shown in the table above was negative £292 million (30 June 2016: negative £763 million; 31 December 2016: negative £237 million).

 

Sensitivity of amortisation charge

The amortisation charge to the income statement is reflected in both operating profit and short-term fluctuations in investment returns. The amortisation charge to the operating profit in a reporting period comprises:

(i) A core amount that reflects a relatively stable proportion of underlying premiums or profit; and

(ii) An element of acceleration or deceleration arising from market movements differing from expectations.

In periods where the cap and floor feature of the mean reversion technique (which is used for moderating the effect of short-term volatility in investment returns) are not relevant, the technique operates to dampen the second element above. Nevertheless, extreme market movements can cause material acceleration or deceleration of amortisation in spite of this dampening effect.

Furthermore, in those periods where the cap or floor is relevant, the mean reversion technique provides no further dampening and additional volatility may result.

In the first half of 2017, the DAC amortisation charge for operating profit was determined after including a credit for decelerated amortisation of £36 million (half year 2016: £29 million; full year 2016: £93 million). The first half of 2017 amount reflects the impact of the positive separate account performance, which is higher than the assumed level for the period.

 

The application of the mean reversion formula has the effect of dampening the impact of equity market movements on DAC amortisation while the mean reversion assumption lies within the corridor. At 1 July 2017, it would take an instantaneous movement in separate account values of approximately more than either negative 25 per cent or positive 41 per cent for mean reversion assumption to move outside the corridor.

 

C6 Borrowings

C6.1 Core structural borrowings of shareholder-financed operations

 

2017 £m

2016 £m

30 Jun

30 Jun

31 Dec

Holding company operations:

Perpetual subordinated notes (Tier 1)note (i)

847

823

890

Perpetual subordinated notes (Tier 2)note (i)

2,620

2,007

2,754

Subordinated notes (Tier 2)note (i)

2,131

2,126

2,128

Subordinated debt total

5,598

4,956

5,772

Senior debt:note (ii)

£300m 6.875% Bonds 2023

300

300

300

£250m 5.875% Bonds 2029

249

249

249

Holding company total

6,147

5,505

6,321

Prudential Capital bank loannote (iii)

275

275

275

Jackson US$250m 8.15% Surplus Notes 2027

192

186

202

Total (per condensed consolidated statement of financial position)note (iv)

6,614

5,966

6,798

 

Notes

(i) These debt tier classifications (including those noted for the comparative balances) are consistent with the treatment of capital for regulatory purposes under the Solvency II regime.

The Group has designated US$4.5 billion (30 June 2016: US$2.80 billion; 31 December 2016: US$4.5 billion) of its perpetual subordinated debt as a net investment hedge under IAS 39 to hedge the currency risks related to the investment in Jackson.

(ii) The senior debt ranks above subordinated debt in the event of liquidation.

(iii) The Prudential Capital bank loan of £275 million is drawn at a cost of 12 month GBP LIBOR plus 0.4 per cent and matures on 20 December 2017.

(iv) The maturity profile, currency and interest rates applicable to all other core structural borrowings of shareholder-financed operations of the Group are as detailed in note C6.1 of the Group's consolidated financial statements for the year ended 31 December 2016.

 

Prudential plc has debt ratings from Standard & Poor's, Moody's and Fitch. The long-term senior debt of Prudential plc is rated A+, A2 and A from Standard & Poor's, Moody's and Fitch, while short-term ratings are A-1, P-1 and F1 respectively.  

 

The financial strength of The Prudential Assurance Company Limited is rated AA by Standard & Poor's, Aa3 by Moody's and AA by Fitch.

 

Jackson National Life Insurance Company's financial strength is rated AA by Standard & Poor's, A1 by Moody's, AA by Fitch and A+ by AM Best.

 

The financial strength of Prudential Assurance Co. Singapore (Pte) Ltd. (Prudential Singapore) is rated AA by Standard & Poor's.

 

All ratings on Prudential and its subsidiaries have been reaffirmed on stable outlook.

 

C6.2 Other borrowings

 

(a) Operational borrowings attributable to shareholder-financed operations

 

2017 £m 

2016 £m 

30 Jun

30 Jun

31 Dec

Borrowings in respect of short-term fixed income securities programmes

1,424

2,554

1,651

Other borrowingsnote

672

244

666

Total

2,096

2,798

2,317

 

Note

Other borrowings mainly include senior debt issued through the Federal Home Loan Bank of Indianapolis (FHLB), secured by collateral posted with the FHLB by Jackson. In addition, other borrowings include amounts whose repayment to the lender is contingent upon future surplus emerging from certain contracts specified under the arrangement. If insufficient surplus emerges on those contracts, there is no recourse to other assets of the Group and the liability is not payable to the degree of shortfall.

 

(b) Borrowings attributable to with-profits operations

 

2017 £m

2016 £m

30 Jun

30 Jun

31 Dec

Non-recourse borrowings of consolidated investment funds*

3,178

1,248

1,189

£100m 8.5% undated subordinated guaranteed bonds of Scottish Amicable Finance plc**

100

100

100

Other borrowings (predominantly obligations under finance leases)

58

79

60

Total

3,336

1,427

1,349

* In all instances the holders of the debt instruments issued by these subsidiaries and funds do not have recourse beyond the assets of those subsidiaries and funds. The increase since 31 December 2016 primarily relates to the debt instruments issued by a new consolidated securitisation entity backed by a portfolio of mortgage loans (see note C3.3(c) for further details).

** The interests of the holders of the bonds issued by Scottish Amicable Finance plc, a subsidiary of the Scottish Amicable Insurance Fund, are subordinated to the entitlements of the policyholders of that fund.

 

C7 Deferred tax

 

The statement of financial position contains the following deferred tax assets and liabilities in relation to:

 

Deferred tax assets

Deferred tax liabilities

2017 £m

2016 £m

2017 £m

2016 £m

30 Jun

30 Jun

31 Dec

30 Jun

30 Jun

31 Dec

Unrealised losses or gains on investments

21

22

23

(1,774)

(1,815)

(1,534)

Balances relating to investment and insurance contracts

-

1

1

(796)

(655)

(730)

Short-term temporary differences

4,002

3,690

4,196

(3,059)

(2,893)

(3,071)

Capital allowances

16

12

16

(54)

(34)

(35)

Unused tax losses

66

46

79

-

-

Total

4,105

3,771

4,315

(5,683)

(5,397)

(5,370)

 

Deferred tax assets are recognised to the extent that they are regarded as recoverable, that is to the extent that, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying temporary differences can be deducted.

 

The taxation regimes applicable across the Group often apply separate rules to trading and capital profits and losses. The distinction between temporary differences that arise from items of either a trading or capital nature may affect the recognition of deferred tax assets. For the 2017 half year results and financial position at 30 June 2017 the tax benefits on the following losses have not been recognised:

 

2017

2016

30 Jun

30 Jun

31 Dec

Tax benefit £m

Losses £bn

Tax benefit £m

Losses £bn

Tax benefit £m

Losses £bn

Capital losses

90

0.4

94

0.5

89

0.4

Trading losses

48

0.2

60

0.3

41

0.2

 

Of the unrecognised trading losses, £33 million will expire within the next seven years, the rest have no expiry date.

 

Under IAS 12, 'Income Taxes', deferred tax is measured at the tax rates that are expected to apply to the period when the asset is realised or the liability settled, based on the tax rates (and laws) that have been enacted or are substantively enacted at the end of the reporting period.

 

C8 Defined benefit pension schemes

 

(a) IAS 19 financial positions

The Group operates a number of pension schemes. The largest defined benefit scheme is the Prudential Staff Pension Scheme (PSPS), which is the principal scheme in the UK. The Group also operates two smaller UK defined benefit schemes in respect of Scottish Amicable (SASPS) and M&G (M&GGPS). In addition, there are two small defined benefit schemes in Taiwan which have negligible deficits.

 

The Group asset/liability in respect of defined benefit pension schemes is as follows:

 

2017 £m

2016 £m

2016 £m

30 Jun

30 Jun

31 Dec

PSPS

SASPS

M&GGPS

Other

schemes

Total

PSPS

SASPS

M&GGPS

Other

schemes

Total

PSPS

SASPS

M&GGPS

Other

schemes

Total

Underlying economic surplus (deficit)

753

(154)

85

(1)

683

1,270

(123)

115

(1)

1,261

717

(237)

84

(1)

563

Less: unrecognised surplus

(598)

-

-

-

(598)

(1,100)

-

-

-

(1,100)

(558)

-

-

-

(558)

Economic surplus (deficit) (including investment in Prudential insurance policies)

155

(154)

85

(1)

85

170

(123)

115

(1)

161

159

(237)

84

(1)

5

Attributable to:

PAC with-profits fund

109

(62)

-

-

47

119

(49)

-

-

70

111

(95)

-

-

16

Shareholder-backed operations

46

(92)

85

(1)

38

51

(74)

34

(1)

10

48

(142)

84

(1)

(11)

Consolidation adjustment against policyholder liabilities for investment in Prudential insurance policies

-

-

(145)

-

(145)

-

-

(81)

-

(81)

-

-

(134)

-

(134)

IAS 19 pension asset (liability) on the Group statement of financial position*

155

(154)

(60)

(1)

(60)

170

(123)

34

(1)

80

159

(237)

(50)

(1)

(129)

* At 30 June 2017, the PSPS pension asset of £155 million (30 June 2016: £170 million; 31 December 2016: £159 million) and the other schemes' pension liabilities of £215 million (30 June 2016: £90 million; 31 December 2016: £288 million) are included within 'Other debtors' and 'Provisions' respectively in the consolidated statement of financial position.

 

Triennial actuarial valuations

Defined benefit schemes in the UK are generally required to be subject to full actuarial valuations every three years in order to assess the appropriate level of funding for schemes in relation to their commitments. These valuations include assessments of the likely rate of return on the assets held within the separate trustee administered funds.

 

The next triennial valuation for the PSPS and SASPS are at 5 April 2017 and 31 March 2017 respectively are currently in progress. The next triennial valuation for the M&GGPS is at 31 December 2017.

 

(b) Estimated pension scheme surpluses and deficits (on an economic basis)

The underlying pension position on an economic basis reflects the assets (including investments in Prudential policies that are offset against liabilities to policyholders on consolidation in the Group financial statements) and the liabilities of the schemes. The IAS 19 basis excludes the investments in Prudential policies. In principle, on consolidation the investments are eliminated against policyholder liabilities of UK insurance operations, so that the formal IAS 19 position for the scheme in isolation excludes these items and the movements on them over the reporting periods. This treatment applies to the M&GGPS investments. However, as a substantial portion of the Company's interest in the underlying surplus of PSPS is not recognised, the adjustment is not necessary for the PSPS investments.

Movements on the pension scheme deficit determined on the economic basis are as follows, with the effect of the application of IFRIC 14 being shown separately:

 

Half year 2017 £m

Surplus

 (deficit) in

schemes at

1 Jan 2017

(Charge) credit to income statement

Actuarial

gains

 and losses

in other

comprehensive

 income

Contributions paid

Surplus

 (deficit) in

schemes at

30 Jun 2017

All schemes

Underlying position (without the effect of IFRIC 14)

Surplus

563

(20)

117

23

683

Less: amount attributable to PAC with-profits fund

(425)

4

(57)

(8)

(486)

Shareholders' share:

Gross of tax surplus (deficit)

138

(16)

60

15

197

Related tax

(27)

3

(12)

(3)

(39)

Net of shareholders' tax

111

(13)

48

12

158

Application of IFRIC 14 for the derecognition of PSPS surplus

Derecognition of surplus

(558)

(7)

(32)

(1)

(598)

Less: amount attributable to PAC with-profits fund

409

4

26

-

439

Shareholders' share:

Gross of tax

(149)

(3)

(6)

(1)

(159)

Related tax

29

1

1

-

31

Net of shareholders' tax

(120)

(2)

(5)

(1)

(128)

With the effect of IFRIC 14

Surplus (deficit)

5

(27)

85

22

85

Less: amount attributable to PAC with-profits fund

(16)

8

(31)

(8)

(47)

Shareholders' share:

Gross of tax surplus (deficit)

(11)

(19)

54

14

38

Related tax

2

4

(11)

(3)

(8)

Net of shareholders' tax

(9)

(15)

43

11

30

 

C9 Share capital, share premium and own shares

 

30 Jun 2017

30 Jun 2016

31 Dec 2016

Number of ordinary shares

Share

 capital

Share

premium

Number of ordinary shares

Share

 capital

Share premium

Number of ordinary shares

Share

 capital

Share

premium

£m

£m

£m

£m

£m

£m

Issued shares of 5p each fully paid:

At 1 January

2,581,061,573

129

1,927

2,572,454,958

128

1,915

2,572,454,958

128

1,915

Shares issued under share-based schemes

4,791,845

-

10

6,579,190

-

6

8,606,615

1

12

At end of period

2,585,853,418

129

1,937

2,579,034,148

128

1,921

2,581,061,573

129

1,927

 

Amounts recorded in share capital represent the nominal value of the shares issued. The difference between the proceeds received on issue of shares, net of issue costs, and the nominal value of shares issued is credited to the share premium account.

 

At 30 June 2017, there were options outstanding under Save As You Earn schemes to subscribe for shares as follows:

 

Number of shares

to subscribe for

Share price

 range

Exercisable

by year

from

to

30 June 2017

6,280,110

466p

1,155p

2022

30 June 2016

7,128,449

288p

1,155p

2021

31 December 2016

7,068,884

466p

1,155p

2022

 

Transactions by Prudential plc and its subsidiaries in Prudential plc shares

The Group buys and sells Prudential plc shares ('own shares') either in relation to its employee share schemes or via transactions undertaken by authorised investment funds that the Group is deemed to control. The cost of own shares of £257 million at 30 June 2017 (30 June 2016: £185 million; 31 December 2016: £226 million) is deducted from retained earnings. The Company has established trusts to facilitate the delivery of shares under employee incentive plans. At 30 June 2017, 11.5 million (30 June 2016: 11.2 million; 31 December 2016: 10.7 million) Prudential plc shares with a market value of £204 million (30 June 2016: £141 million; 31 December 2016: £175 million) were held in such trusts, all of which are for employee incentive plans. The maximum number of shares held during the period was 15.1 million which was in March 2017.

 

The Company purchased the following number of shares in respect of employee incentive plans:

 

Number of shares

purchased

(in millions)

Cost

£m

Half year 2017

3.3

56.0

Half year 2016

3.8

49.5

Full year 2016

4.4

57.2

 

The Group has consolidated a number of authorised investment funds where it is deemed to control these funds under IFRS. Some of these funds hold shares in Prudential plc. The total number of shares held by these funds at 30 June 2017 was 6.7 million (30 June 2016: 4.8 million; 31 December 2016: 6.0 million) and the cost of acquiring these shares of £75 million (30 June 2016: £39 million; 31 December 2016: £61 million) is included in the cost of own shares. The market value of these shares as at 30 June 2017 was £120 million (30 June 2016: £61 million; 31 December 2016: £97 million). During 2017, these funds made a net purchase of 678,131 Prudential shares (30 June 2016: net disposal of 1,280,258; 31 December 2016: net disposal of 77,423) for a net purchase of £13.8 million to book cost (30 June 2016: net disposal of £14.1 million; 31 December 2016: net purchase of £7.9 million).

All share transactions were made on an exchange other than the Stock Exchange of Hong Kong.

 

Other than set out above the Group did not purchase, sell or redeem any Prudential plc listed securities during half year 2017 or 2016.

 

D Other notes

 

D1 Sale of Korea life business

 

On 18 May 2017, the Group announced that it had completed the sale of its life insurance subsidiary in Korea, PCA Life Insurance Co. Ltd. to Mirae Asset Life Insurance Co. Ltd., following regulatory approvals. The transaction, announced on 10 November 2016, was for a consideration of KRW170 billion (equivalent to £117 million at 17 May 2017 closing rate).The proceeds, net of £9 million of related expenses, were £108 million. This has changed by £3 million from the £105 million carrying value recorded at 31 December 2016 due to exchange rate movement.

 

On completion of the sale, the cumulative foreign exchange translation gain of the Korea life business of £61 million, that had arisen from 2004 (the year of the Group's conversion to IFRS) to disposal was recycled from other comprehensive income through the profit and loss account in 2017 as required by IAS 21. This amount is included within 'Cumulative exchange gain on the sold Korea life business recycled from other comprehensive income' in the supplementary analysis of profit of the Group as shown in note B1.1. The adjustment has no net effect on shareholders' equity. The net contribution for Korea life business to the half year 2017 profit after tax is the £61 million gain for foreign exchange translation recycling with other elements in the various line items include £5 million remeasurement adjustment netting to nil.

 

The full year 2016 income statement recorded a charge for remeasurement of Korea Life business classified as held for sale of £(238) million. To facilitate comparisons of businesses retained by the Group, the supplementary analysis of profit shown in note B1.1 shows separately the results of the Korea life business. For full year 2016 the result for the year, including short-term fluctuations in investment returns, together with the adjustment to the carrying value gave rise to an aggregate loss of £(227) million (half year 2016: profit of £40 million).

 

D2 Contingencies and related obligations

 

In addition to the matters set out in note B4(b) in relation to the Financial Conduct Authority review of past annuity sales, the Group is involved in various litigation and regulatory issues. These may from time to time include class actions involving Jackson. While the outcome of such matters cannot be predicted with certainty, Prudential believes that the ultimate outcome of such litigation and regulatory issues will not have a material adverse effect on the Group's financial condition, results of operations or cash flows.

 

There have been no material changes to the Group's contingencies and related obligations in the six month period ended 30 June 2017.

 

D3 Post balance sheet events

 

First interim ordinary dividend

The 2017 first interim ordinary dividend approved by the Board of Directors after 30 June 2017 is as described in note B7.

 

D4 Related party transactions

 

There were no transactions with related parties during the six months ended 30 June 2017 which have had a material effect on the results or financial position of the Group.

 

The nature of the related party transactions of the Group has not changed from those described in the Group's consolidated financial statements for the year ended 31 December 2016.

 

Statement of directors' responsibilities

The Directors (who are listed below) are responsible for preparing the Half Year Financial Report in accordance with applicable law and regulations.

 

Accordingly, the Directors confirm that to the best of their knowledge:

 

- the condensed consolidated financial statements have been prepared in accordance with IAS 34, 'Interim Financial Reporting', as adopted by the European Union;

 

- the Half Year Financial Report includes a fair review of information required by:

(a) DTR 4.2.7R of the Disclosure Guidance and Transparency Rules, being an indication of important events that have occurred during the six months ended 30 June 2017, and their impact on the condensed consolidated financial statements, and a description of the principal risks and uncertainties for the remaining six months of the year; and

(b) DTR 4.2.8R of the Disclosure Guidance and Transparency Rules, being related party transactions that have taken place during the six months ended 30 June 2017 and that have materially affected the financial position or the performance of the Group during the period and changes in the related party transactions described in the Group's consolidated financial statements for the year ended 31 December 2016.

 

 

 

 

 

 

Prudential plc Board of Directors:

 

Chairman

Paul Manduca

 

Executive Directors

Michael Wells

Mark FitzPatrick CA (appointed on 17 July 2017)

Penelope James ACA

John Foley

Nicolaos Nicandrou ACA

Anne Richards

Barry Stowe

 

Independent Non-executive Directors

The Hon. Philip Remnant CBE FCA

Sir Howard Davies

David Law ACA

Kaikhushru Nargolwala FCA

Anthony Nightingale CMG SBS JP

Alice Schroeder

Lord Turner FRS

Thomas Watjen (appointed on 11 July 2017)

 

 

 

9 August 2017

 

 

 

Independent review report to Prudential plc

Conclusion

We have been engaged by the company to review the International Financial Reporting Standards (IFRS) basis financial information in the Half Year Financial Report for the six months ended 30 June 2017 which comprises the Condensed Consolidated Income Statement, the Condensed Consolidated Statement of Comprehensive Income, the Condensed Consolidated Statement of Changes in Equity, the Condensed Consolidated Statement of Financial Position, the Condensed Consolidated Statement of Cash Flows and the related explanatory notes.

 

Based on our review, nothing has come to our attention that causes us to believe that the IFRS basis financial information in the Half Year Financial Report for the six months ended 30 June 2017 is not prepared, in all material respects, in accordance with IAS 34 Interim Financial Reporting as adopted by the European Union ("EU") and the Disclosure Guidance and Transparency Rules ("the DTR") of the UK's Financial Conduct Authority ("the UK FCA").

 

We have also been engaged by the company to review the European Embedded Value (EEV) basis supplementary financial information for the six months ended 30 June 2017 which comprises the Post-tax Operating Profit Based on Longer-Term Investment Returns, the Post-tax Summarised Consolidated Income Statement, the Movement in Shareholders' Equity, the Summary Statement of Financial Position and the related explanatory notes and Total Insurance and Investment Products New Business information.

 

Based on our review, nothing has come to our attention that causes us to believe that the EEV basis supplementary financial information for the six months ended 30 June 2017 is not prepared, in all material respects, in accordance with the European Embedded Value Principles dated April 2016 by the European Insurance CFO Forum ("the EEV Principles"), using the methodology and assumptions set out in the Notes to the EEV basis supplementary financial information.

 

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Auditing Practices Board for use in the UK. A review of interim financial information and supplementary information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. We have read the other information contained in the Half Year Financial Report and considered whether it contains any apparent misstatements or material inconsistencies with the IFRS basis financial information or the EEV basis supplementary financial information.

A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

 

Directors' responsibilities

The Half Year Financial Report, including the IFRS basis financial information contained therein, is the responsibility of, and has been approved by, the directors. The directors are responsible for preparing the Half Year Financial Report in accordance with the DTR of the UK FCA. The directors have accepted responsibility for preparing the EEV basis supplementary financial information in accordance with 'the EEV Principles and for determining the methodology and assumptions used in the application of those principles.

 

The annual IFRS basis financial statements of the Group are prepared in accordance with IFRSs as adopted by the 'EU. The directors are responsible for preparing the IFRS basis financial information included in the Half Year Financial Report in accordance with IAS 34 as adopted by the EU.

 

The EEV basis supplementary financial information has been prepared in accordance with the EEV Principles using the methodology and assumptions set out in the Notes to the EEV basis supplementary financial information. The EEV basis supplementary financial information should be read in conjunction with the IFRS basis financial information.

 

Our responsibility

Our responsibility is to express to the company a conclusion on the IFRS basis financial information in the Half Year Financial Report and the EEV basis supplementary financial information based on our reviews. 

 

The purpose of our review work and to whom we owe our responsibilities

This report is made solely to the company in accordance with the terms of our engagement to assist the company in meeting the requirements of the DTR of the UK FCA and also to provide a review conclusion to the company on the EEV basis supplementary financial information. Our review of the IFRS basis financial information has been undertaken so that we might state to the company those matters we are required to state to it in this report and for no other purpose. Our review of the EEV basis supplementary financial information has been undertaken so that we might state to the company those matters we have been engaged to state in this report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company for our review work, for this report, or for the conclusions we have reached.

 

 

Philip Smart

For and on behalf of KPMG LLP

Chartered Accountants

London

9 August 2017

 

Additional IFRS financial information*

 

I IFRS profit and loss information

 

I(a) Analysis of long-term insurance business pre-tax IFRS operating profit based on longer-term investment returns by driver

This schedule classifies the Group's pre-tax operating earnings from long-term insurance operations into the underlying drivers of those profits, using the following categories:

i Spread income represents the difference between net investment income (or premium income in the case of the UK annuities new business) and amounts credited to certain policyholder accounts. It excludes the operating investment returns on shareholder net assets, which has been separately disclosed as expected return on shareholder assets.

ii Fee income represents profits driven by net investment performance, being asset management fees that vary with the size of the underlying policyholder funds net of investment management expenses.

iii With-profits business represents the gross of tax shareholders' transfer from the with-profits fund for the period.

iv Insurance margin primarily represents profits derived from the insurance risks of mortality and morbidity.

v Margin on revenues primarily represents amounts deducted from premiums to cover acquisition costs and administration expenses.

vi Acquisition costs and administration expenses represent expenses incurred in the period attributable to shareholders. It excludes items such as restructuring costs and Solvency II costs which are not included in the segment profit for insurance as well as items that are more appropriately included in other source of earnings lines (eg investment expenses are netted against investment income as part of spread income or fee income as appropriate).

vii DAC adjustments comprises DAC amortisation for the period, excluding amounts related to short-term fluctuations in investment returns, net of costs deferred in respect of new business.

 

Analysis of pre-tax IFRS operating profit by source and margin analysis of Group long-term insurance business

The following analysis expresses certain of the Group's sources of operating profit as a margin of policyholder liabilities or other suitable driver. Details on the calculation of the Group's average policyholder liability balances are given in note (iv) at the end of this section.

 

Half year 2017

Asia 

US 

UK 

Total

Average

liability

Margin

£m

£m

£m

£m

£m

bps

note (iv)

note(ii)

Spread income

108

401

74

583

89,314

131

Fee income

103

1,145

31

1,279

164,152

156

With-profits

30

-

142

172

132,701

26

Insurance margin

658

472

22

1,152

Margin on revenues

1,056

-

82

1,138

Expenses:

Acquisition costsnote (i)

(736)

(463)

(42)

(1,241)

3,624

(34)%

Administration expenses

(471)

(593)

(67)

(1,131)

259,451

(87)

DAC adjustmentsnote (v)

66

117

3

186

Expected return on shareholder assets

56

-

47

103

870

1,079

292

2,241

Longevity reinsurance and other management actions to improve solvency

-

-

188

188

Long-term business operating profit

based on longer-term investment returns

870

1,079

480

2,429

See notes at the end of this section.

 

 

* The additional financial information (set out in sections I(a) to II(c)) is not covered by the KPMG independent review opinion.

 

 

Half year 2016 AER

Asia 

US 

UK 

Total

Average

liability

Margin

£m

£m

£m

£m

£m

bps

note (vi)

note (iv)

note (ii)

Spread income

81

379

96

556

80,146

139

Fee income

82

878

29

989

129,054

153

With-profits

24

-

138

162

114,109

28

Insurance margin

472

401

25

898

Margin on revenues

860

-

86

946

Expenses:

-

Acquisition costsnote (i)

(573)

(412)

(42)

(1,027)

2,980

(34)%

Administration expenses

(369)

(452)

(58)

(879)

216,075

(81)

DAC adjustmentsnote (v)

51

83

(2)

132

Expected return on shareholder assets

39

11

61

111

667

888

333

1,888

Longevity reinsurance and other management actions to improve solvency

-

-

140

140

Long-term business operating profit

based on longer-term investment returns

667

888

473

2,028

See notes at the end of this section.

 

Half year 2016 CER

note (iii)

Asia 

US 

UK 

Total

Average

liability

Margin

£m

£m

£m

£m

£m

bps

note (vi)

note (v)

note (iv)

note (ii)

Spread income

91

426

96

613

85,708

143

Fee income

92

997

29

1,118

143,526

156

With-profits

27

-

138

165

115,945

28

Insurance margin

532

456

25

1,013

Margin on revenues

965

-

86

1,051

Expenses:

Acquisition costsnote (i)

(644)

(469)

(42)

(1,155)

3,296

(35)%

Administration expenses

(412)

(513)

(58)

(983)

236,974

(83)

DAC adjustmentsnote (v)

56

95

(2)

149

Expected return on shareholder assets

45

18

61

124

752

1,010

333

2,095

Longevity reinsurance and other management actions to improve solvency

-

-

140

140

Long-term business operating profit

based on longer-term investment returns

752

1,010

473

2,235

See notes at the end of this section.

 

Margin analysis of long-term insurance business - Asia

 

Asia

note (vi)

Half year 2017

Half year 2016 AER

Half year 2016 CER

note (iii)

Average 

Average

Average

Profit 

liability 

Margin 

Profit

liability 

Margin 

Profit

liability 

Margin 

£m 

£m 

bps 

£m 

£m 

bps 

£m 

£m 

bps 

Long-term business

note (iv)

note (ii)

note (iv)

note (ii)

note (iv)

note (ii)

Spread income

108

15,776

137

81

12,637

128

91

13,886

131

Fee income

103

18,170

113

82

14,951

110

92

16,240

113

With-profits

30

28,772

21

24

21,435

22

27

23,271

23

Insurance margin

658

472

532

Margin on revenues

1,056

860

965

Expenses:

Acquisition costsnote (i)

(736)

1,943

(38)%

(573)

1,605

(36)%

(644)

1,814

(36)%

Administration expenses

(471)

33,946

(278)

(369)

27,588

(268)

(412)

30,126

(274)

DAC adjustmentsnote (v)

66

51

56

Expected return on shareholder assets

56

39

45

Operating profit based on

longer-term investment returns

870

667

752

See notes at the end of this section.

 

Analysis of Asia operating profit drivers

- Spread income has increased on a constant exchange rate basis by 19 per cent (AER: 33 per cent) to £108 million in half year 2017, predominantly reflecting the growth of the Asia non-linked policyholder liabilities.

- Fee income has increased by 12 percent at constant exchange rates (AER: 26 per cent) to £103 million in half year 2017, broadly in line with the increase in movement in average unit-linked liabilities.

- On a constant exchange rate basis, insurance margin has increased by 24 per cent to £658 million in half year 2017 (AER: 39 per cent), primarily reflecting the continued growth of the in-force book, which contains a relatively high proportion of risk-based products. Insurance margin includes non-recurring items of £66 million (half year 2016: £42 million at AER and £46 million at CER).

- Margin on revenue has increased by £91 million on a constant exchange rate basis from £965 million in half year 2016 to £1,056 million in half year 2017, primarily reflecting growth of the in-force book and higher regular premium income recognised in the period.

- Acquisition costs have increased by 14 per cent at constant exchange rates (AER: 28 per cent) to £736 million, compared to the 7 per cent increase in APE sales, resulting in an increase in the acquisition costs ratio. The analysis above uses shareholder acquisition costs as a proportion of total APE. If with-profits sales were excluded from the denominator the acquisition cost ratio would become 65 per cent (half year 2016: 72 per cent at CER), the decrease being the result of product and country mix.

- Administration expenses have increased by 14 per cent at a constant exchange rate basis (AER: 28 per cent increase) in half year 2017 as the business continues to expand. On a constant exchange rate basis, the administration expense ratio has increased from 274 basis points in half year 2016 to 278 basis points in half year 2017, the result of changes in country and product mix.

 

Margin analysis of long-term insurance business - US

 

US

Half year 2017

Half year 2016 AER

Half year 2016 CER

note (iii)

Average

Average

Average

Profit

liability

Margin

Profit

liability

Margin

Profit

liability

Margin

£m

£m

bps

£m

£m

bps

£m

£m

bps

Long-term business

note (iv)

note (ii)

note (iv)

note (ii)

note (iv)

note (ii)

Spread income

401

39,731

202

379

34,886

217

426

39,199

217

Fee income

1,145

123,464

186

878

92,608

190

997

105,791

188

Insurance margin

472

401

456

Expenses:

Acquisition costsnote (i)

(463)

960

(48)%

(412)

782

(53)%

(469)

889

(53)%

Administration expenses

(593)

169,180

(70)

(452)

134,369

(67)

(513)

152,730

(67)

DAC adjustments

117

83

95

Expected return on shareholder assets

-

11

18

Operating profit based on

longer-term investment returns

1,079

888

1,010

See notes at the end of this section.

 

Analysis of US operating profit drivers:

- Spread income has decreased by 6 per cent at constant exchange rates (AER: increased by 6 per cent) to £401 million in the first half of 2017. The reported spread margin decreased to 202 basis points from 217 basis points in the first half of 2016, due to lower investment yields. Spread income benefited from swap transactions previously entered into to more closely match the asset and liability duration. Excluding this effect, the spread margin would have been 147 basis points (half year 2016 CER: 150 basis points and AER: 151 basis points).

- Fee income has increased by 15 per cent at constant exchange rates (AER: increased by 30 per cent) to £1,145 million during the first half of 2017, primarily due to higher average separate account balances resulting from positive net cash flows from variable annuity business and market appreciation.

- Insurance margin represents operating profits from insurance risks, including variable annuity guarantees and other sundry items. Insurance margin increased to £472 million in the first half of 2017 compared to £456 million at constant exchange rates at half year 2016. The increase was primarily due to higher income from variable annuity guarantees partially offset by a decline in the contribution from the closed books of business.

- Acquisition costs, which are commissions and expenses incurred to acquire new business, including those that are not deferrable, have decreased in absolute terms and as a percentage of APE compared to the first half of 2016 at constant exchange rates. This is due to the continued increase in producers selecting asset-based commissions which are paid upon policy anniversary dates and are treated as an administrative expense in this analysis, rather than front-end commissions and the result of change in product mix.

- Administration expenses increased to £593 million during the first half of 2017, compared to £513 million for the first half of 2016 at a constant exchange rate (AER: £452 million), primarily as a result of higher asset-based commissions. Excluding these trail commissions, the resulting administration expense ratio would remain flat at 36 basis points (half year 2016: 36 basis points at CER and AER).

- DAC adjustments increased to £117 million during the first half of 2017, compared to £95 million at a constant exchange rate (AER: £83 million) during the first half of 2016, primarily due to lower DAC amortisation due to higher fund returns.

 

Analysis of pre-tax operating profit before and after acquisition costs and DAC adjustments

 

Half year 2017 £m

Half year 2016 AER £m

Half year 2016 CER £m

note (iii)

Acquisition costs

Acquisition costs

Acquisition costs

Other operating profits

Incurred

Deferred

Total

Other operating profits

Incurred

Deferred

Total

Other operating profits

Incurred

Deferred

Total

Total operating profit before acquisition costs and DAC adjustments

1,425

1,425

1,217

1,217

1,384

1,384

Less new business strain

(463)

353

(110)

(412)

320

(92)

(469)

364

(105)

Other DAC adjustments - amortisation of previously deferred acquisition costs:

Normal

(272)

(272)

(266)

(266)

(303)

(303)

Deceleration

36

36

29

29

34

34

Total

1,425

(463)

117

1,079

1,217

(412)

83

888

1,384

(469)

95

1,010

 

Analysis of operating profit based on longer-term investment returns for US operations by product

2017 £m

2016 £m

%

Half year

AER

Half year

CER

Half year

Half year 2017

vs

half year 2016

AER

Half year 2017

 vs

half year 2016

CER

Spread businessnote (a)

176

154

175

14%

1%

Fee businessnote (b)

852

642

730

33%

17%

Life and other businessnote (c)

51

92

105

(45)%

(51)%

Total insurance operations

1,079

888

1,010

22%

7%

US asset management and broker-dealer

(6)

(12)

(13)

50%

54%

Total US operations

1,073

876

997

22%

8%

 

The analysis of operating profit based on longer-term investment returns for US operations by product represents the net profit generated by each line of business after allocation of costs. Broadly:

 

a) Spread business is the net operating profit for fixed annuity, fixed indexed annuity and guaranteed investment contracts and largely comprises spread income less costs.

b) Fee business represents profits from variable annuity products. As well as fee income revenue for this product line includes spread income from investments directed to the general account and other variable annuity fees included in insurance margin.

c) Life and other business includes the profits from the REALIC business and other closed life books. Revenue allocated to this product line includes spread income and premiums and policy charges for life protection, which are included in insurance margin after claim costs. Insurance margin forms the vast majority of revenue.

 

Margin analysis of long-term insurance business - UK

 

UK

Half year 2017

Half year 2016

Average

Average

Profit

liability 

Margin 

Profit

liability 

Margin 

£m 

£m 

bps 

£m 

£m 

bps 

Long-term business

note (iv)

note (ii)

note (iv)

note (ii)

Spread income

74

33,807

44

96

32,623

59

Fee income

31

22,518

27

29

21,495

27

With-profits

142

103,929

27

138

92,674

30

Insurance margin

22

25

Margin on revenues

82

86

Expenses:

Acquisition costsnote (i)

(42)

721

(6)%

(42)

593

(7)%

Administration expenses

(67)

56,325

(24)

(58)

54,118

(21)

DAC adjustments

3

(2)

Expected return on shareholders' assets

47

61

292

333

Longevity reinsurance and other management actions to improve solvency

188

140

Operating profit based on longer-term

investment returns

480

473

 

Analysis of UK operating profit drivers

- Spread income has decreased from £96 million in half year 2016 to £74 million in half year 2017 mainly due to lower annuity sales. Spread income has two components:

• A contribution from new annuity business which was lower at £4 million in half year 2017 compared to £27 million in half year 2016, reflecting our withdrawal from this market.

• A contribution from in-force annuity and other business, which was broadly in line with last year at £70 million (half year 2016: £69 million), equivalent to 41 basis points of average reserves (half year 2016: 42 basis points).

- Fee income principally represents asset management fees from unit-linked business, including direct investment only business to group pension schemes, where liability flows are driven by a small number of large single mandate transactions and fee income mostly arise within our UK asset management business. Excluding these schemes, the fee margin on the remaining balance was 40 basis points (half year 2016: 40 basis points).

- Margin on revenues represents premium charges for expenses of shareholder-backed business and other sundry net income.  

- Acquisition costs incurred were £42 million, equivalent to 6 per cent of total APE sales in half year 2017 (half year 2016: 7 per cent). The ratio above expresses the percentage of shareholder acquisition costs as a percentage of total APE sales. It is therefore impacted by the level of with-profit sales in the year. Acquisition costs as a percentage of shareholder-backed new business sales were 32 per cent in half year 2017 (half year 2016: 33 per cent).

- The contribution from longevity reinsurance and other management actions to improve solvency during half year 2017 was £188 million (half year 2016: £140 million). Further explanation and analysis is provided in Additional Financial Information section I(d).

 

Notes

(i) The ratio for acquisition costs is calculated as a percentage of APE sales including with-profits sales. Acquisition costs include only those relating to shareholder-backed business.

(ii) Margin represents the operating return earned in the period as a proportion of the relevant class of policyholder liabilities excluding unallocated surplus. The margin is on an annualised basis in which half year profits are annualised by multiplying by two.

(iii) The half year 2016 comparative information has been presented at Actual Exchange Rates (AER) and Constant Exchange Rates (CER) so as to eliminate the impact of exchange translation. CER results are calculated by translating prior period results using the current period foreign exchange rates. All CER profit figures have been translated at current period average rates. For Asia CER average liability calculations the policyholder liabilities have been translated using current period opening and closing exchange rates. For the US CER average liability calculations the policyholder liabilities have been translated at the current period month end closing exchange rates. See also note A1.

(iv) For UK and Asia, opening and closing policyholder liabilities have been used to derive an average balance for the period, as a proxy for average balances throughout the period. The calculation of average liabilities for Jackson is generally derived from month end balances throughout the period as opposed to opening and closing balances only. The average liabilities for fee income in Jackson have been calculated using daily balances instead of month end balances in order to provide a more meaningful analysis of the fee income, which is charged on the daily account balance. Average liabilities for spread income are based on the general account liabilities to which spread income attaches. Average liabilities used to calculate the administration expense margin exclude the REALIC liabilities reinsured to third parties prior to the acquisition by Jackson. Average liabilities are adjusted for business acquisitions and disposals in the period.

(v) The DAC adjustment contains £10 million in respect of joint ventures and associate in half year 2017 (half year 2016: £14 million).

(vi) Following its sale in May 2017, the half year 2016 comparative operating result has been adjusted to exclude the result attributable to the sold Korean life business. This approach is consistent with that applied at full year 2016.

 

I(b) Asia operations - analysis of IFRS operating profit by business unit

 

Operating profit based on longer-term investment returns for Asia operations are analysed below. The table below presents the half year 2016 results on both actual exchange rates (AER) and constant exchange rates (CER) bases so as to eliminate the impact of exchange translation.

 

 2017 £m

 2016 £m

%

 2016 £m

 

Half year

AER

Half year

CER

Half year

Half year

2017 vs

half year

2016

AER

Half year

2017 vs

half year

2016

CER

AER

Full year

Hong Kong

157

96

109

64%

44%

238

Indonesia

232

193

221

20%

5%

428

Malaysia

86

71

76

21%

13%

147

Philippines

21

17

18

24%

17%

38

Singapore

133

111

125

20%

6%

235

Thailand

46

39

44

18%

5%

92

Vietnam

57

44

49

30%

16%

114

South-east Asia Operations inc. Hong Kong

732

571

642

28%

14%

1,292

China

39

20

21

95%

86%

64

Taiwan

19

13

17

46%

12%

35

Other

27

23

28

17%

(4)%

49

Non-recurrent itemsnote (ii)

54

42

46

29%

17%

67

Total insurance operationsnote (i)

871

669

754

30%

16%

1,507

Development expenses

(1)

(2)

(2)

50%

50%

(4)

Total long-term business operating profit

 

870

667

752

30%

16%

1,503

Eastspring Investments

83

61

69

36%

20%

141

Total Asia operations

953

728

821

31%

16%

1,644

* Following its sale in May 2017, the half year 2016 comparative operating result has been adjusted to exclude the result attributable to the sold Korea life business. This approach is consistent with that applied at full year 2016.

 

Notes

(i) Analysis of operating profit between new and in force business

The result for insurance operations comprises amounts in respect of new business and business in force as follows:

 

2017 £m

2016 £m

Half year

AER

Half year

CER

Half year

AER

Full year

New business strain†

(40)

(17)

(19)

(29)

Business in force

857

644

727

1,469

Non-recurrent itemsnote (ii)

54

42

46

67

Total

871

669

754

1,507

The IFRS new business strain corresponds to approximately (2.0) per cent of new business APE sales for half year 2017 (half year 2016: approximately (1.1) per cent; full year 2016: approximately (0.8) per cent).

 

The strain represents the pre-tax regulatory basis strain to net worth after IFRS adjustments; for deferral of acquisition costs and deferred income where appropriate.

 

(ii) Other non-recurrent items of £54 million in 2017 (half year 2016: £42 million; full year 2016: £67 million) represent a small number of items.

 

I(c) Analysis of asset management operating profit based on longer-term investment returns

 

Half year 2017 £m

M&G

Eastspring

 Investments

Prudential

Capital

US

Total

note (ii)

note (ii)

Operating income before performance-related fees

495

205

56

124

880

Performance-related fees

6

3

-

-

9

Operating income(net of commission)note (i)

501

208

56

124

889

Operating expensenote (i)

(261)

(113)

(50)

(130)

(554)

Share of associate's results

8

-

-

-

8

Group's share of tax on joint ventures' operating profit

-

(12)

-

-

(12)

Operating profit/(loss) based on longer-term investment returns

248

83

6

(6)

331

Average funds under management

£267.2bn

£124.9bn

Margin based on operating income*

37bps

33bps

Cost / income ratio**

53%

55%

Half year 2016 £m

M&G

Eastspring

 Investments

Prudential

Capital

US

Total

note (ii)

note (ii)

Operating income before performance-related fees

440

155

61

109

765

Performance-related fees

9

1

-

-

10

Operating income(net of commission)note (i)

449

156

61

109

775

Operating expensenote (i)

(229)

(87)

(48)

(121)

(485)

Share of associate's results

5

-

-

-

5

Group's share of tax on joint ventures' operating profit

-

(8)

-

-

(8)

Operating profit based on longer-term investment returns

225

61

13

(12)

287

Average funds under management

£243.2bn

£102.2bn

Margin based on operating income*

36bps

30bps

Cost / income ratio**

52%

56%

Full year 2016 £m

M&G

Eastspring

 Investments

Prudential

Capital

US

Total

note (ii)

note (ii)

Operating income before performance-related fees

923

353

118

235

1,629

Performance-related fees

33

7

-

-

40

Operating income(net of commission)note (i)

956

360

118

235

1,669

Operating expensenote (i)

(544)

(198)

(91)

(239)

(1,072)

Share of associate's results

13

-

-

-

13

Group's share of tax on joint ventures' operating profit

-

(21)

-

-

(21)

Operating profit based on longer-term investment returns

425

141

27

(4)

589

Average funds under management

£250.4bn

£109.0bn

Margin based on operating income*

37bps

32bps

Cost / income ratio**

59%

56%

 

Notes

(i) Operating income and expense include the Group's share of contribution from joint ventures (but excludes any contribution from associates). In the income statement as shown in note B2 of the IFRS financial statements, the net post-tax income of the joint ventures and associates is shown as a single item.

(ii) M&G and Eastspring Investments can be further analysed as follows:

 

M&G

Eastspring Investments

Operating income before performance-related fees

Operating income before performance-related fees

Retail

Margin

 of FUM*

Institu-

tional†

Margin

 of FUM*

Total

Margin

 of FUM*

Retail

Margin

 of FUM*

Institu-

tional†

Margin

 of FUM*

Total

Margin

 of FUM*

£m

bps 

£m 

bps 

£m 

bps 

£m

bps 

£m 

bps 

£m 

bps 

30 Jun 2017

285

86

210

21

495

37

30 Jun 2017

120

57

85

20

205

33

30 Jun 2016

247

87

193

21

440

36

30 Jun 2016

91

53

64

19

155

30

31 Dec 2016

504

86

419

22

923

37

31 Dec 2016

211

58

142

20

353

32

* Margin represents operating income before performance related fees as a proportion of the related funds under management (FUM). Half year figures have been annualised by multiplying by two. Monthly closing internal and external funds managed by the respective entity have been used to derive the average. Any funds held by the Group's insurance operations which are managed by third parties outside of the Prudential Group are excluded from these amounts.

** Cost/income ratio represents cost as a percentage of operating income before performance related fees.

Institutional includes internal funds.

 

I(d) Contribution to UK life financial metrics from specific management actions undertaken to position the balance sheet more efficiently under the Solvency II regime

 

In the first half of 2017, further management actions were taken to improve the solvency of UK insurance operations and to mitigate market risks. These actions included extending the reinsurance of longevity risk to cover a further £0.6 billion of IFRS annuity liabilities. As at 30 June 2017 the total IFRS annuity liabilities subject to longevity reinsurance were £14.8 billion. Management actions also repositioned the fixed income asset portfolio to improve the trade-off between yield and credit risk.

 

The effect of these actions on the UK's long term IFRS operating profit, underlying free surplus generation and EEV operating profit is shown in the tables below.

 

IFRS operating profit of UK long-term business

Half

year

2017

Half

year

2016

Full

year

2016

Shareholder-backed annuity new business:

Retail

4

27

41

Bulks

-

-

-

4

27

41

In-force business:

Longevity reinsurance transactions

31

66

197

Other management actions to improve solvency

157

74

135

Provision for the review of past annuity sales

-

-

(175)

188

140

157

With-profits and other in-force

288

306

601

Total Life IFRS operating profit

480

473

799

Underlying free surplus generation of UK long-term business

Half

year

2017

Half

year

2016

Full

year

2016

Expected in-force and return on net worth

349

334

693

Longevity reinsurance transactions

15

53

126

Other management actions to improve solvency

178

137

225

Provision for the review of past annuity sales

-

-

(145)

193

190

206

Changes in operating assumptions, experience variances and solvency II and other restructuring costs

21

31

8

Underlying free surplus generated from in-force business

563

555

907

New business strain

(42)

(56)

(129)

Total underlying free surplus generation

521

499

778

EEV post-tax operating profit of UK long-term business

Half

year

2017

Half

year

2016

Full

year

2016

Unwind of discount and other expected return

232

205

445

Longevity reinsurance transactions

(6)

(10)

(90)

Other management actions to improve solvency

65

41

110

Provision for the review of past annuity sales

-

-

(145)

59

31

(125)

Changes in operating assumptions and experience variances

13

23

55

Operating profit from in-force business

304

259

375

New business profit:

Shareholder-backed annuity

4

17

32

Other products

157

108

236

161

125

268

Total post-tax Life EEV operating profit

465

384

643

 

II Other information

 

II(a) Holding company cash flow*

 

2017 £m

2016 £m

Half year

Half year

Full year

Net cash remitted by business units:

UK life net remittances to the Group

With-profits remittance

215

215

215

Shareholder-backed business remittance

-

-

85

215

215

300

Other UK paid to Group

-

131

147

Total UK net remittances to the Group

215

346

447

US remittances to the Group

475

339

420

Total Asia net remittances to the Group

350

258

516

M&G remittances to the Group

175

150

290

Prudential Capital remittances to the Group

15

25

45

Net remittances to the Group from Business Units**

1,230

1,118

1,718

Net interest paid

(207)

(157)

(333)

Tax received

84

67

132

Corporate activities

(103)

(109)

(215)

Total central outflows

(226)

(199)

(416)

Net operating holding company cash flow before dividend

1,004

919

1,302

Dividend paid

(786)

(935)

(1,267)

Operating holding company cash flow after dividend

218

(16)

35

Non-operating net cash flow†

(186)

382

335

Total holding company cash flow

32

366

370

Cash and short-term investments at beginning of period

2,626

2,173

2,173

Foreign exchange movements

(1)

7

83

Cash and short-term investments at end of period

2,657

2,546

2,626

* The holding company cash flow differs from the IFRS cash flow statement, which includes all cash flows in the period including those relating to both policyholder and shareholder funds. The holding company cash flow is therefore a more meaningful indication of the Group's central liquidity.

** Net cash remittances comprise dividends and other transfers from business units that are reflective of emerging earnings and capital generation.

Non-operating net cash flow is principally for corporate transactions for distribution rights and acquired businesses, and issue or repayment of subordinated debt.

 

II(b) Funds under management

 

For our asset management businesses, funds managed on behalf of third parties are not recorded on the balance sheet. They are however a driver of profitability. We therefore analyse the movement in the funds under management each period, focusing on those which are external to the Group and those held by the insurance businesses and included on the Group balance sheet. This is analysed below.

 

(a) Summary

 

2017 £bn

2016 £bn

30 Jun

30 Jun

31 Dec

Business area:

Asia operations

75.8

66.3

69.6

US operations

174.6

156.5

173.3

UK operations

193.8

180.9

185.0

Prudential Group funds under managementnote (i)

444.2

403.7

427.9

External funds note (ii)

190.7

158.6

171.4

Total funds under management

634.9

562.3

599.3

 

Notes

(i) Prudential Group funds under management comprise:

 

2017 £bn

2016 £bn

30 Jun

30 Jun

31 Dec

Total investments per the consolidated statement of financial position

437.4

398.2

421.7

Less: investments in joint ventures and associates accounted for using the equity method

(1.3)

(1.1)

(1.2)

Internally managed funds held in joint ventures

7.7

6.2

7.0

Investment properties which are held for sale or occupied by the Group (included in other IFRS captions)

0.4

0.4

0.4

Prudential Group funds under management

444.2

403.7

427.9

 

(ii) External funds shown above as at 30 June 2017 of £190.7 billion (30 June 2016: £158.6 billion; 31 December 2016: £171.4 billion) comprise £202.0 billion (30 June 2016: £169.8 billion; 31 December 2016: £182.5 billion) of funds managed by M&G and Eastspring Investments as shown in note (b) below less £11.3 billion (30 June 2016: £11.2 billion; 31 December 2016: £11.1 billion) that are classified within Prudential Group's funds.

 

(b) Investment products - external funds under management

 

Half year 2017 £m

Half year 2016 £m

Full year 2016 £m

Eastspring

Investments

M&G

Group

total

Eastspring

Investments

M&G

Group

total

Eastspring

Investments

M&G

Group

total

note

note

note

note

note

note

At beginning of period

45,756

136,763

182,519

36,287

126,405

162,692

36,287

126,405

162,692

Market gross inflows

108,240

22,677

130,917

68,465

9,731

78,196

164,004

22,841

186,845

Redemptions

(105,468)

(15,498)

(120,966)

(68,221)

(16,697)

(84,918)

(161,766)

(30,931)

(192,697)

Market exchange translation and other movements

4,395

5,176

9,571

3,618

10,217

13,835

7,231

18,448

25,679

At end of period

52,923

149,118

202,041

40,149

129,656

169,805

45,756

136,763

182,519

 

Note

The £202.0 billion (30 June 2016: £169.8 billion; 31 December 2016: £182.5 billion) investment products comprise £193.7 billion (30 June 2016: £162.4 billion; 31 December 2016: £174.8 billion) plus Asia Money Market Funds of £8.3 billion (30 June 2016: £7.4 billion; 31 December 2016: £7.7 billion).

 

(c) M&G and Eastspring Investments - total funds under management

 

Eastspring Investments

M&G

note

2017 £bn

2016 £bn

2016 £bn

2017 £bn

2016 £bn

2016 £bn

30 Jun

30 Jun

31 Dec

30 Jun

30 Jun

31 Dec

External funds under management

52.9

40.1

45.7

149.1

129.7

136.8

Internal funds under management

77.6

64.8

72.2

132.4

125.7

128.1

Total funds under management

130.5

104.9

117.9

281.5

255.4

264.9

 

Note

The external funds under management for Eastspring Investments include Asia Money Market Funds at 30 June 2017 of £8.3 billion (30 June 2016: £7.4 billion; 31 December 2016: £7.7 billion).

 

II(c) Solvency II capital position at 30 June 2017

The estimated Group shareholder Solvency II surplus at 30 June 2017 was £12.9 billion, before allowing for payment of the 2017 first interim dividend and after allowing for management's estimate of transitional measures reflecting operating and market conditions as at 30 June 2017.

30 Jun

30 Jun

31 Dec

Estimated Group shareholder Solvency II capital position*

2017 £bn

2016 £bn

2016 £bn

Own funds

25.6

21.1

24.8

Solvency capital requirement

12.7

12.0

12.3

Surplus

12.9

9.1

12.5

Solvency ratio

202%

175%

201%

* The Group shareholder capital position excludes the contribution to Own Funds and the Solvency Capital Requirement from ring fenced With-Profit Funds and staff pension schemes in surplus. The solvency positions include management's estimates of UK transitional measures reflecting operating and market conditions at each valuation date.

 

In accordance with Solvency II requirements, these results allow for:

 

- Capital in Jackson in excess of 250 per cent of the US local Risk Based Capital requirement. As agreed with the Prudential Regulation Authority, this is incorporated in the result above as follows:

 

- Own funds: represents Jackson's local US Risk Based available capital less 100 per cent of the US Risk Based Capital requirement (Company Action Level);

- Solvency Capital Requirement: represents 150 per cent of Jackson's local US Risk Based Capital requirement (Company Action Level); and

- No diversification benefits are taken into account between Jackson and the rest of the Group.

 

- Matching adjustment for UK annuities and volatility adjustment for US dollar denominated Hong Kong with-profits business, based on approvals from the Prudential Regulation Authority and calibrations published by the European Insurance and Occupational Pensions Authority; and

 

- UK transitional measures, which have been recalculated using management's estimate of the impact of operating and market conditions at the valuation date. The estimated Group shareholder surplus would increase from £12.9 billion to £13.6 billion at 30 June 2017 if the approved regulatory transitional amount was applied instead.

 

The Group shareholder Solvency II capital position excludes:

 

- A portion of Solvency II surplus capital (£1.6 billion at 30 June 2017) relating to the Group's Asian life operations, including due to 'contract boundaries';

- The contribution to Own Funds and the Solvency Capital Requirement from ring-fenced with-profits funds in surplus (representing £4.1 billion of surplus capital from UK with-profits funds at 30 June 2017) and from the shareholders' share of the estate of with-profits funds; and

- The contribution to Own Funds and the Solvency Capital Requirement from pension funds in surplus.

 

It also excludes unrealised gains on certain derivative instruments taken out to protect Jackson against declines in long-term interest rates. At Jackson's request, the Department of Insurance Financial Services renewed its approval to carry these instruments at book value in the local statutory returns for the period 31 December 2016 to 1 October 2017. At 30 June 2017, this approval had the effect of decreasing local statutory capital and surplus (and by extension Solvency II Own Funds and Solvency II surplus) by £0.4 billion, net of tax. This arrangement reflects an elective longstanding practice first put in place in 2009, which can be unwound at Jackson's discretion.

 

The 30 June 2017 Solvency II results above allow for the completion of the sale of the Korea life business in the first half of 2017.

 

Further information on the Solvency II capital position for the Group and The Prudential Assurance Company Limited is published annually in the Solvency and Financial Condition Reports. These were last published on the Group's website on 18 May 2017.

 

Analysis of movement in Group capital position

A summary of the estimated movement in Group Solvency II surplus from £12.5 billion at year end 2016 to £12.9 billion at half year 2017 is set out in the table below. The movement from the Group Solvency II surplus at 31 December 2015 to the Solvency II surplus at 30 June 2016 and 31 December 2016 is included for comparison.

 

Analysis of movement in Group shareholder surplus

Half year 2017 £bn

Half year 2016 £bn

Full year 2016 £bn

Surplus

Surplus

Surplus

Estimated Solvency II surplus at 1 January 2017 / 1 January 2016

12.5

9.7

9.7

Underlying operating experience

1.5

1.0

2.3

Management actions

0.2

0.2

0.4

Operating experience

1.7

1.2

2.7

Non-operating experience (including market movements)

0.0

(2.4)

(1.1)

Other capital movements

Subordinated debt issuance

-

0.7

1.2

Foreign currency translation impacts

(0.5)

0.9

1.6

Dividends paid

(0.8)

(0.9)

(1.3)

Model changes

0.0

(0.1)

(0.3)

Estimated Solvency II surplus at end period

12.9

9.1

12.5

 

The estimated movement in Group Solvency II surplus in the first half of 2017 is driven by:

 

- Operating experience of £1.7 billion: generated by in-force business and new business written in 2017, after allowing for amortisation of the UK transitional and the impact of one-off management optimisations implemented over the period;

- Non-operating experience: has been neutral overall during the first half of 2017, after allowing for the recalculation of the UK transitional at the valuation date; and

- Other capital movements: comprising a loss from foreign currency translation in the first half of 2017 and a reduction in surplus from payment of dividends.

 

Analysis of Group Solvency Capital Requirements

The split of the Group's estimated Solvency Capital Requirement by risk type including the capital requirements in respect of Jackson's risk exposures based on 150 per cent of US Risk Based Capital requirements (Company Action Level) but with no diversification between Jackson and the rest of the Group, is as follows:

 

 

30 Jun 2017

31 Dec 2016

% of undiversified

% of diversified

% of undiversified

% of diversified

Split of the Group's estimated Solvency Capital Requirements

Solvency Capital

 Requirements

Solvency Capital

Requirements

Solvency Capital

 Requirements

Solvency Capital

Requirements

Market

56%

71%

55%

68%

Equity

13%

21%

12%

19%

Credit

25%

40%

25%

41%

Yields (interest rates)

14%

8%

13%

7%

Other

4%

2%

5%

1%

Insurance

27%

21%

28%

23%

Mortality/morbidity

5%

2%

5%

2%

Lapse

16%

17%

16%

19%

Longevity

6%

2%

7%

2%

Operational/expense

10%

6%

11%

7%

FX translation

7%

2%

6%

2%

 

Reconciliation of IFRS equity to Group Solvency II Shareholder Own Funds

 

Reconciliation of IFRS equity to Group Solvency II Shareholder Own Funds

30 Jun 2017 £bn

30 Jun 2016 £bn

31 Dec 2016 £bn

IFRS shareholders' equity

15.4

14.6

14.7

Restate US insurance entities from IFRS onto local US statutory basis

(2.6)

(3.1)

(2.2)

Remove DAC, goodwill and intangibles

(3.9)

(3.9)

(3.8)

Add subordinated debt

6.1

5.7

6.3

Impact of risk margin (net of transitionals)

(3.6)

(3.3)

(3.4)

Add value of shareholder transfers

4.6

3.1

4.0

Liability valuation differences

10.7

9.7

10.5

Increase in value of net deferred tax liabilities (resulting from valuation differences above)

(1.4)

(1.2)

(1.3)

Other

0.3

(0.5)

0.0

Estimated Solvency II Shareholder Own Funds

25.6

21.1

24.8

 

The key items of the reconciliation as at 30 June 2017 are:

 

- £(2.6) billion represents the adjustment required to the Group's shareholders' funds in order to convert Jackson's contribution from an IFRS basis to the local statutory valuation basis. This item also reflects a derecognition of Own Funds of £0.8 billion, equivalent to the value of 100 per cent of Risk Based Capital requirements (Company Action Level), as agreed with the Prudential Regulation Authority;

- £(3.9) billion due to the removal of DAC, goodwill and intangibles from the IFRS balance sheet;

- £6.1 billion due to the addition of subordinated debt which is treated as available capital under Solvency II but as a liability under IFRS;

- £(3.6) billion due to the inclusion of a risk margin for UK and Asia non-hedgeable risks, net of £2.1 billion from transitional measures (after recalculation for management's estimate of the impact of operating and market conditions on the UK transitional as at 30 June 2017), all of which are not applicable under IFRS;

- £4.6 billion due to the inclusion of the value of future shareholder transfers from with-profits business (excluding the shareholders' share of the with-profits estate, for which no credit is given under Solvency II), which is excluded from the determination of the Group's IFRS shareholders' funds;

- £10.7 billion due to differences in insurance valuation requirements between Solvency II and IFRS, with Solvency II Own Funds partially capturing the value of in-force business which is excluded from IFRS;

- £(1.4) billion due to the impact on the valuation of deferred tax assets and liabilities resulting from the other valuation differences noted above; and

- £0.3 billion due to other items, including the impact of revaluing loans, borrowings and debt from IFRS to Solvency II.

 

Sensitivity analysis

The estimated sensitivity of the Group shareholder Solvency II capital position to significant changes in market conditions is as follows:

 

 

 

 

 

Impact of market sensitivities

30 Jun 2017

31 Dec 2016

Surplus £bn

Ratio

Surplus £bn

Ratio

Base position

12.9

202%

12.5

201%

Impact of:

20% instantaneous fall in equity markets

0.1

4%

0.0

3%

40% fall in equity markets1

(1.2)

(3)%

(1.5)

(7)%

50 basis points reduction in interest rates2,3

(0.4)

(9)%

(0.6)

(9)%

100 basis points increase in interest rates3

0.9

18%

1.0

13%

100 basis points increase in credit spreads 4

(1.1)

(3)%

(1.1)

(3)%

1 Where hedges are dynamic, rebalancing is allowed for by assuming an instantaneous 20 per cent fall followed by a further 20 per cent fall over a four-week period.

2 Subject to a floor of zero.

3 Allowing for further transitional recalculation after the interest rate stress.

4 US Risk Based Capital solvency position included using a stress of 10 times expected credit defaults.

 

The Group is positioned to withstand significant deteriorations in market conditions and we continue to use market hedges to manage some of this exposure across the Group, where we believe the benefit of the protection outweighs the cost. The sensitivity analysis above allows for predetermined management actions and those taken to date, but does not reflect all possible management actions which could be taken in the future.

 

UK Solvency II capital position1, 2

On the same basis as above, the estimated UK shareholder Solvency II surplus at 30 June 2017 was £5.3 billion, after allowing for management's estimate of transitional measures reflecting operating and market conditions as at 30 June 2017. This relates to shareholder-backed business including future with-profits shareholder transfers, but excludes the shareholders' share of the estate in line with Solvency II requirements.

 

Estimated UK shareholder Solvency II capital position*

30 Jun 2017 £bn

30 Jun 2016 £bn

31 Dec 2016 £bn

Own funds

13.0

10.6

12.0

Solvency capital requirement

7.7

7.7

7.4

Surplus

5.3

2.9

4.6

Solvency ratio

168%

138%

163%

* The UK shareholder capital position excludes the contribution to Own Funds and the Solvency Capital Requirement from ring fenced With-Profit Funds and staff pension schemes in surplus. The solvency positions include management's estimate of UK transitional measures reflecting operating and market conditions at each valuation date. The estimated UK shareholder surplus would increase from £5.3 billion to £6.0 billion at 30 June 2017 if the approved regulatory transitional amount was applied instead.

 

While the surplus position of the UK with-profits funds remains strong on a Solvency II basis, it is ring-fenced from the shareholder balance sheet and is therefore excluded from both the Group and the UK shareholder Solvency II surplus results. The estimated UK with-profits funds Solvency II surplus at 30 June 2017 was £4.1 billion, after allowing for management's estimate of transitional measures reflecting operating and market conditions as at 30 June 2017.

 

Estimated UK with-profits Solvency II capital position

30 Jun

2017 £bn

30 Jun

2016 £bn

31 Dec

2016 £bn

Own funds

8.6

8.2

8.4

Solvency capital requirement

4.5

4.7

4.7

Surplus

4.1

3.5

3.7

Solvency ratio

192%

176%

179%

 

Reconciliation of UK with-profits IFRS unallocated surplus to Solvency II Own Funds2

 

A reconciliation between the IFRS unallocated surplus and Solvency II Own Funds for UK with-profits business is as follows:

 

Reconciliation of UK with-profits funds

30 Jun

2017 £bn

30 Jun

2016 £bn

31 Dec

2016 £bn

IFRS unallocated surplus of UK with-profits funds

12.1

11.2

11.7

Adjustments from IFRS basis to Solvency II:

Value of shareholder transfers

(2.5)

(1.9)

(2.3)

Risk margin (net of transitional)

(0.6)

(0.7)

(0.7)

Other valuation differences

(0.4)

(0.4)

(0.3)

Estimated Solvency II Own Funds

8.6

8.2

8.4

 

 

Statement of independent review in respect of Solvency II Capital Position at 30 June 20173

 

The methodology, assumptions and overall result have been subject to examination by KPMG LLP.

 

 

 

 

 

 

 

 

 

 

 

Notes:

1 The UK shareholder capital position represents the consolidated capital position of the shareholder funds of The Prudential Assurance Company Ltd ('PAC') and all its subsidiaries.

2 The UK with-profits capital position includes the PAC with-profits sub-fund, the Scottish Amicable Insurance Fund and the Defined Charge Participating Sub-Fund.

3 This review is separate from that set out on page 58.

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR PLMPTMBTMBLR
Date   Source Headline
22nd Apr 20248:34 amRNSNotice of AGM
18th Apr 20249:00 amRNSBLOCK LISTING APPLICATION
12th Apr 202410:01 amRNSDirector/PDMR Shareholding
28th Mar 20241:44 pmRNSDirector/PDMR Shareholding
28th Mar 20249:37 amRNSTotal Voting Rights
27th Mar 20242:34 pmRNSDirector/PDMR Shareholding
27th Mar 20242:28 pmRNSDirector/PDMR Shareholding
27th Mar 202410:08 amRNSOverseas Regulatory Announcement - Grant of Awards
26th Mar 20242:41 pmRNSAnnual Report and Accounts 2023 and Form 20-F
20th Mar 202411:33 amRNSDividend Declaration
20th Mar 202411:33 amRNSPrudential plc – FY23 Results – Additional Info
20th Mar 202411:33 amRNSPrudential plc – FY23 Results – EEV
20th Mar 20248:10 amRNSDividend Declaration
20th Mar 20248:09 amRNSPrudential plc – FY23 Results – Additional Info
20th Mar 20248:08 amRNSPrudential plc – FY23 Results – EEV
20th Mar 20248:03 amRNSPrudential plc – FY23 Results – IFRS
12th Mar 20249:52 amRNSDirector/PDMR Shareholding
29th Feb 202411:08 amRNSTotal Voting Rights
14th Feb 20248:47 amRNSDirector/PDMR Shareholding
31st Jan 20248:53 amRNSTotal Voting Rights
25th Jan 20249:02 amRNSBoard changes
16th Jan 20246:02 pmRNSCompletion of Share Repurchase Programme
16th Jan 20245:56 pmRNSTransaction in Own Shares
15th Jan 20245:45 pmRNSTransaction in Own Shares
12th Jan 20245:49 pmRNSTransaction in Own Shares
11th Jan 20246:04 pmRNSTransaction in Own Shares
11th Jan 20249:53 amRNSDirector/PDMR Shareholding
10th Jan 20246:07 pmRNSTransaction in Own Shares
9th Jan 20245:49 pmRNSTransaction in Own Shares
8th Jan 20245:58 pmRNSTransaction in Own Shares
5th Jan 20248:35 amRNSRepurchase to neutralise share scheme issuance
29th Dec 20238:47 amRNSTotal Voting Rights
20th Dec 20237:00 amRNSPrudential & CITIC provide growth capital for CPL
14th Dec 202310:37 amRNSDirector/PDMR Shareholding
12th Dec 202310:04 amRNSDirector/PDMR Shareholding
30th Nov 202311:54 amRNSTotal Voting Rights
30th Nov 202311:47 amRNSBLOCK LISTING SIX MONTHLY RETURN
16th Nov 20239:17 amRNSBLOCK LISTING APPLICATION
14th Nov 20238:47 amRNSDirector/PDMR Shareholding
6th Nov 20237:19 amRNSPrudential plc - Q3 Business Performance Update
31st Oct 20239:12 amRNSTotal Voting Rights
30th Oct 202311:27 amRNSDirector/PDMR Shareholding
12th Oct 20239:49 amRNSDirector/PDMR Shareholding
9th Oct 20239:44 amRNSDividend Rate Achieved
3rd Oct 202310:31 amRNSOverseas Regulatory Announcement-Grant of Options
3rd Oct 202310:29 amRNSOverseas Regulatory Announcement-Grant of Options
29th Sep 20239:41 amRNSTotal Voting Rights
26th Sep 202310:00 amRNSDirector/PDMR Shareholding
14th Sep 202310:25 amRNS2023 Half-year Report
13th Sep 20239:59 amRNSDirector/PDMR Shareholding

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.