2015 £m
|
2014 £m
|
|||||
Note
|
Half year
|
Half year
|
Full year
|
|||
Earned premiums, net of reinsurance
|
17,884
|
16,189
|
32,033
|
|||
Investment return
|
6,110
|
13,379
|
25,787
|
|||
Other income
|
1,285
|
1,059
|
2,306
|
|||
Total revenue, net of reinsurance
|
25,279
|
30,627
|
60,126
|
|||
Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance
|
(18,618)
|
(25,549)
|
(50,169)
|
|||
Acquisition costs and other expenditure
|
B3
|
(4,505)
|
(3,336)
|
(6,752)
|
||
Finance costs: interest on core structural borrowings of shareholder-financed operations
|
(148)
|
(170)
|
(341)
|
|||
Disposal of Japan Life business:
|
||||||
Cumulative exchange loss recycled from other comprehensive income
|
D1
|
(46)
|
-
|
-
|
||
Remeasurement adjustments
|
D1
|
-
|
(11)
|
(13)
|
||
Total charges, net of reinsurance
|
(23,317)
|
(29,066)
|
(57,275)
|
|||
Share of profits from joint ventures and associates, net of related tax
|
122
|
147
|
303
|
|||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)*
|
2,084
|
1,708
|
3,154
|
|||
Less tax charge attributable to policyholders' returns
|
(202)
|
(284)
|
(540)
|
|||
Profit before tax attributable to shareholders
|
B1.1
|
1,882
|
1,424
|
2,614
|
||
Total tax charge attributable to policyholders and shareholders
|
B5
|
(646)
|
(563)
|
(938)
|
||
Adjustment to remove tax charge attributable to policyholders' returns
|
202
|
284
|
540
|
|||
Tax charge attributable to shareholders' returns
|
B5
|
(444)
|
(279)
|
(398)
|
||
Profit for the period attributable to equity holders of the Company
|
1,438
|
1,145
|
2,216
|
2015
|
2014
|
|||||
Earnings per share (in pence)
|
Half year
|
Half year
|
Full year
|
|||
Based on profit attributable to the equity holders of the Company:
|
B6
|
|||||
Basic
|
56.3p
|
45.0p
|
86.9p
|
|||
Diluted
|
56.2p
|
44.9p
|
86.8p
|
|||
2015
|
2014
|
|||||
Dividends per share (in pence)
|
Note
|
Half year
|
Half year
|
Full year
|
||
Dividends relating to reporting period:
|
B7
|
|||||
Interim dividend (2015 and 2014)
|
12.31p
|
11.19p
|
11.19p
|
|||
Final dividend (2014)
|
-
|
-
|
25.74p
|
|||
Total
|
12.31p
|
11.19p
|
36.93p
|
|||
Dividends declared and paid in reporting period:
|
B7
|
|||||
Current year interim dividend
|
-
|
-
|
11.19p
|
|||
Final dividend for prior year
|
25.74p
|
23.84p
|
23.84p
|
|||
Total
|
25.74p
|
23.84p
|
35.03p
|
|
* 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. |
2015 £m
|
2014 £m
|
|||||
Note
|
Half year
|
Half year
|
Full year
|
|||
Profit for the period
|
1,438
|
1,145
|
2,216
|
|||
Other comprehensive (loss) income:
|
||||||
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
|
(165)
|
(115)
|
215
|
|||
Cumulative exchange loss of Japan Life business recycled through profit or loss
|
D1
|
46
|
-
|
-
|
||
Related tax
|
(1)
|
(2)
|
5
|
|||
(120)
|
(117)
|
220
|
||||
Net unrealised valuation movements on securities of US insurance operations classified as available-for-sale:
|
||||||
Net unrealised holding (losses) gains arising during the period
|
(661)
|
1,060
|
1,039
|
|||
Deduct net gains included in the income statement on disposal and impairment
|
(101)
|
(37)
|
(83)
|
|||
Total
|
C3.3(b)
|
(762)
|
1,023
|
956
|
||
Related change in amortisation of deferred acquisition costs
|
C5.1(b)
|
165
|
(212)
|
(87)
|
||
Related tax
|
209
|
(284)
|
(304)
|
|||
(388)
|
527
|
565
|
||||
Total
|
(508)
|
410
|
785
|
|||
Items that will not be reclassified to profit or loss
|
||||||
Shareholders' share of actuarial gains and losses on defined benefit pension schemes:
|
||||||
Gross
|
(21)
|
12
|
(12)
|
|||
Related tax
|
4
|
(2)
|
2
|
|||
(17)
|
10
|
(10)
|
||||
Other comprehensive (loss) income for the period, net of related tax
|
(525)
|
420
|
775
|
|||
Total comprehensive income for the period attributable to the equity
holders of the Company
|
913
|
1,565
|
2,991
|
|||
Period ended 30 June 2015 £m
|
||||||||||||
Share
capital
|
Share
premium
|
Retained
earnings
|
Translation
reserve
|
Available
-for-sale
securities
reserves
|
Shareholders'
equity
|
Non-
controlling
interests
|
Total
Equity
|
|||||
Note
|
note C9
|
note C9
|
||||||||||
Reserves
|
||||||||||||
Profit for the period
|
-
|
-
|
1,438
|
-
|
-
|
1,438
|
-
|
1,438
|
||||
Other comprehensive loss
|
-
|
-
|
(17)
|
(120)
|
(388)
|
(525)
|
-
|
(525)
|
||||
Total comprehensive income (loss) for the period
|
-
|
-
|
1,421
|
(120)
|
(388)
|
913
|
-
|
913
|
||||
Dividends
|
B7
|
-
|
-
|
(659)
|
-
|
-
|
(659)
|
-
|
(659)
|
|||
Reserve movements in respect of share-based payments
|
-
|
-
|
66
|
-
|
-
|
66
|
-
|
66
|
||||
Change in non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||
Share capital and share premium
|
||||||||||||
New share capital subscribed
|
C9
|
-
|
2
|
-
|
-
|
-
|
2
|
-
|
2
|
|||
Treasury shares
|
||||||||||||
Movement in own shares in respect of share-based payment plans
|
-
|
-
|
(40)
|
-
|
-
|
(40)
|
-
|
(40)
|
||||
Movement in own shares purchased by funds consolidated under IFRS
|
-
|
-
|
11
|
-
|
-
|
11
|
-
|
11
|
||||
Net increase (decrease) in equity
|
-
|
2
|
799
|
(120)
|
(388)
|
293
|
-
|
293
|
||||
At beginning of period
|
128
|
1,908
|
8,788
|
31
|
956
|
11,811
|
1
|
11,812
|
||||
At end of period
|
128
|
1,910
|
9,587
|
(89)
|
568
|
12,104
|
1
|
12,105
|
Period ended 30 June 2014 £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
|
-
|
-
|
1,145
|
-
|
-
|
1,145
|
-
|
1,145
|
||||
Other comprehensive income (loss)
|
-
|
-
|
10
|
(117)
|
527
|
420
|
-
|
420
|
||||
Total comprehensive income (loss) for the period
|
-
|
-
|
1,155
|
(117)
|
527
|
1,565
|
-
|
1,565
|
||||
Dividends
|
B7
|
-
|
-
|
(610)
|
-
|
-
|
(610)
|
-
|
(610)
|
|||
Reserve movements in respect of share-based payments
|
-
|
-
|
52
|
-
|
-
|
52
|
-
|
52
|
||||
Change in non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||
Share capital and share premium
|
||||||||||||
New share capital subscribed
|
C9
|
-
|
8
|
-
|
-
|
-
|
8
|
-
|
8
|
|||
Treasury shares
|
||||||||||||
Movement in own shares in respect of share-based payment plans
|
-
|
-
|
(34)
|
-
|
-
|
(34)
|
-
|
(34)
|
||||
Movement in own shares purchased by funds consolidated under IFRS
|
-
|
-
|
(6)
|
-
|
-
|
(6)
|
-
|
(6)
|
||||
Net increase (decrease) in equity
|
-
|
8
|
557
|
(117)
|
527
|
975
|
-
|
975
|
||||
At beginning of period
|
128
|
1,895
|
7,425
|
(189)
|
391
|
9,650
|
1
|
9,651
|
||||
At end of period
|
128
|
1,903
|
7,982
|
(306)
|
918
|
10,625
|
1
|
10,626
|
Year ended 31 December 2014 £m
|
||||||||||||
Share
capital
|
Share
premium
|
Retained
earnings
|
Translation
reserve
|
Available
-for-sale
securities
reserves
|
Shareholders'
equity
|
Non-
controlling
interests
|
Total
equity
|
|||||
Note
|
note C9
|
note C9
|
||||||||||
Reserves
|
||||||||||||
Profit for the year
|
-
|
-
|
2,216
|
-
|
-
|
2,216
|
-
|
2,216
|
||||
Other comprehensive (loss) income
|
-
|
-
|
(10)
|
220
|
565
|
775
|
-
|
775
|
||||
Total comprehensive income for the year
|
-
|
-
|
2,206
|
220
|
565
|
2,991
|
-
|
2,991
|
||||
Dividends
|
B7
|
-
|
-
|
(895)
|
-
|
-
|
(895)
|
-
|
(895)
|
|||
Reserve movements in respect of share-based payments
|
-
|
-
|
106
|
-
|
-
|
106
|
-
|
106
|
||||
Change in non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||
Share capital and share premium
|
||||||||||||
New share capital subscribed
|
C9
|
-
|
13
|
-
|
-
|
-
|
13
|
-
|
13
|
|||
Treasury shares
|
||||||||||||
Movement in own shares in respect of share-based payment plans
|
-
|
-
|
(48)
|
-
|
-
|
(48)
|
-
|
(48)
|
||||
Movement in own shares purchased by funds consolidated under IFRS
|
-
|
-
|
(6)
|
-
|
-
|
(6)
|
-
|
(6)
|
||||
Net increase in equity
|
-
|
13
|
1,363
|
220
|
565
|
2,161
|
-
|
2,161
|
||||
At beginning of year
|
128
|
1,895
|
7,425
|
(189)
|
391
|
9,650
|
1
|
9,651
|
||||
At end of year
|
128
|
1,908
|
8,788
|
31
|
956
|
11,811
|
1
|
11,812
|
2015 £m
|
2014 £m
|
|||||||
Note
|
30 Jun
|
30 Jun
|
31 Dec
|
|||||
Assets
|
||||||||
Intangible assets attributable to shareholders:
|
||||||||
Goodwill
|
C5.1(a)
|
1,461
|
1,458
|
1,463
|
||||
Deferred acquisition costs and other intangible assets
|
C5.1(b)
|
7,310
|
5,944
|
7,261
|
||||
Total
|
8,771
|
7,402
|
8,724
|
|||||
Intangible assets attributable to with-profits funds:
|
||||||||
Goodwill in respect of acquired subsidiaries for venture fund and other
investment purposes
|
184
|
177
|
186
|
|||||
Deferred acquisition costs and other intangible assets
|
49
|
63
|
61
|
|||||
Total
|
233
|
240
|
247
|
|||||
Total intangible assets
|
9,004
|
7,642
|
8,971
|
|||||
Other non-investment and non-cash assets:
|
||||||||
Property, plant and equipment
|
C1.1
|
984
|
910
|
978
|
||||
Reinsurers' share of insurance contract liabilities
|
7,259
|
6,743
|
7,167
|
|||||
Deferred tax assets
|
C7
|
2,820
|
2,173
|
2,765
|
||||
Current tax recoverable
|
220
|
158
|
117
|
|||||
Accrued investment income
|
2,575
|
2,413
|
2,667
|
|||||
Other debtors
|
3,626
|
3,643
|
1,852
|
|||||
Total
|
17,484
|
16,040
|
15,546
|
|||||
Investments of long-term business and other operations:
|
||||||||
Investment properties
|
13,259
|
11,754
|
12,764
|
|||||
Investment in joint ventures and associates accounted for using the equity method
|
962
|
911
|
1,017
|
|||||
Financial investments*:
|
||||||||
Loans
|
C3.4
|
12,578
|
12,457
|
12,841
|
||||
Equity securities and portfolio holdings in unit trusts
|
155,253
|
130,566
|
144,862
|
|||||
Debt securities
|
C3.3
|
142,307
|
134,177
|
145,251
|
||||
Other investments
|
7,713
|
5,908
|
7,623
|
|||||
Deposits
|
11,043
|
13,057
|
13,096
|
|||||
Total
|
343,115
|
308,830
|
337,454
|
|||||
Assets held for sale
|
D1
|
-
|
875
|
824
|
||||
Cash and cash equivalents
|
8,298
|
5,903
|
6,409
|
|||||
Total assets
|
C1,C3.1
|
377,901
|
339,290
|
369,204
|
|
* Included within financial investments are £3,599 million of lent securities as at 30 June 2015 (30 June 2014: £3,953 million; 31 December 2014: £4,578 million).
|
|
|
2015 £m
|
2014 £m
|
|||||
Note
|
30 Jun
|
30 Jun
|
31 Dec
|
|||
Equity and liabilities
|
||||||
Equity
|
||||||
Shareholders' equity
|
12,104
|
10,625
|
11,811
|
|||
Non-controlling interests
|
1
|
1
|
1
|
|||
Total equity
|
12,105
|
10,626
|
11,812
|
|||
Liabilities
|
||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
313,620
|
283,704
|
309,539
|
|||
Unallocated surplus of with-profits-funds
|
12,768
|
13,044
|
12,450
|
|||
Total
|
C4.1(a)
|
326,388
|
296,748
|
321,989
|
||
Core structural borrowings of shareholder-financed operations:
|
||||||
Subordinated debt
|
3,897
|
3,597
|
3,320
|
|||
Other
|
983
|
970
|
984
|
|||
Total
|
C6.1
|
4,880
|
4,567
|
4,304
|
||
Other borrowings:
|
||||||
Operational borrowings attributable to shareholder-financed operations
|
C6.2(a)
|
2,504
|
2,243
|
2,263
|
||
Borrowings attributable to with-profits operations
|
C6.2(b)
|
1,089
|
864
|
1,093
|
||
Other non-insurance liabilities:
|
||||||
Obligations under funding, securities lending and sale and repurchase agreements
|
3,296
|
2,188
|
2,347
|
|||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
10,007
|
5,262
|
7,357
|
|||
Deferred tax liabilities
|
C7
|
4,325
|
3,855
|
4,291
|
||
Current tax liabilities
|
393
|
475
|
617
|
|||
Accruals and deferred income
|
750
|
731
|
947
|
|||
Other creditors
|
5,515
|
4,999
|
4,262
|
|||
Provisions
|
546
|
534
|
724
|
|||
Derivative liabilities
|
1,758
|
1,400
|
2,323
|
|||
Other liabilities
|
4,345
|
3,970
|
4,105
|
|||
Total
|
30,935
|
23,414
|
26,973
|
|||
Liabilities held for sale
|
D1
|
-
|
828
|
770
|
||
Total liabilities
|
C1,C3.1
|
365,796
|
328,664
|
357,392
|
||
Total equity and liabilities
|
377,901
|
339,290
|
369,204
|
2015 £m
|
2014 £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)
|
2,084
|
1,708
|
3,154
|
||||
Non-cash movements in operating assets and liabilities reflected in profit
before taxnote (ii)
|
704
|
(1,162)
|
(1,178)
|
||||
Other itemsnote (iii)
|
(389)
|
38
|
(148)
|
||||
Net cash flows from operating activities
|
2,399
|
584
|
1,828
|
||||
Cash flows from investing activities
|
|||||||
Net cash outflows from purchases and disposals of property, plant and equipment
|
(90)
|
(50)
|
(162)
|
||||
Net cash inflows (outflows) from corporate transactionsnote (iv)
|
34
|
(534)
|
(383)
|
||||
Net cash flows from investing activities
|
(56)
|
(584)
|
(545)
|
||||
Cash flows from financing activities
|
|||||||
Structural borrowings of the Group:
|
|||||||
Shareholder-financed operations:note (v)
|
C6.1
|
||||||
Issue of subordinated debt, net of costs
|
590
|
-
|
-
|
||||
Redemption of subordinated debt
|
-
|
-
|
(445)
|
||||
Interest paid
|
(144)
|
(169)
|
(330)
|
||||
With-profits operations:note (vi)
|
C6.2
|
||||||
Interest paid
|
(4)
|
(4)
|
(9)
|
||||
Equity capital:
|
|||||||
Issues of ordinary share capital
|
2
|
8
|
13
|
||||
Dividends paid
|
(659)
|
(610)
|
(895)
|
||||
Net cash flows from financing activities
|
(215)
|
(775)
|
(1,666)
|
||||
Net increase (decrease) in cash and cash equivalents
|
2,128
|
(775)
|
(383)
|
||||
Cash and cash equivalents at beginning of period
|
6,409
|
6,785
|
6,785
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
(239)
|
(107)
|
7
|
||||
Cash and cash equivalents at end of period
|
8,298
|
5,903
|
6,409
|
(i) This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.
|
(ii) The adjusting items to profit before tax included within non-cash movements in operating assets and liabilities reflected in profit before tax are as follows:
|
2015 £m
|
2014 £m
|
|||
Half year
|
Half year
|
Full year
|
||
Other non-investment and non-cash assets
|
(2,004)
|
(2,461)
|
(1,521)
|
|
Investments
|
(8,431)
|
(15,866)
|
(30,746)
|
|
Policyholder liabilities (including unallocated surplus)
|
6,795
|
15,110
|
27,292
|
|
Other liabilities (including operational borrowings)
|
4,344
|
2,055
|
3,797
|
|
Non-cash movements in operating assets and liabilities reflected in profit before tax
|
704
|
(1,162)
|
(1,178)
|
(iii) The adjusting items to profit before tax included within other items are adjustments in respect of non-cash items together with operational interest receipts and payments, dividend receipts and tax paid.
|
(iv) Net cash flows for corporate transactions are for distribution rights and the acquisition and disposal of businesses.
|
(v) Structural borrowings of shareholder-financed operations exclude borrowings to support short-term fixed income securities programmes, non-recourse borrowings of investment subsidiaries of shareholder-financed operations and other borrowings of shareholder-financed operations. Cash flows in respect of these borrowings are included
within cash flows from operating activities. |
(vi) Interest paid on structural borrowings of with-profits operations relate solely to the £100 million 8.5 per cent undated subordinated guaranteed bonds, which contribute to the solvency base of the Scottish Amicable Insurance Fund (SAIF), a ring-fenced sub-fund of the PAC with-profits fund. Cash flows in respect of other borrowings of
with-profits funds, which principally relate to consolidated investment funds, are included within cash flows from operating activities. |
|
|
A BACKGROUND
|
A1 Basis of preparation, audit status and exchange rates
|
|
|
Closing
rate at
30 Jun 2015
|
Average
for the
6 months to
30 Jun 2015
|
Closing
rate at
30 Jun 2014
|
Average
for the
6 months to
30 Jun 2014
|
Closing
rate at
31 Dec 2014
|
Average for
12 months to
31 Dec 2014
|
|
Local currency: £
|
||||||
Hong Kong
|
12.19
|
11.81
|
13.25
|
12.95
|
12.09
|
12.78
|
Indonesia
|
20,968.02
|
19,760.02
|
20,270.27
|
19,573.46
|
19,311.31
|
19,538.56
|
Malaysia
|
5.93
|
5.55
|
5.49
|
5.45
|
5.45
|
5.39
|
Singapore
|
2.12
|
2.06
|
2.13
|
2.10
|
2.07
|
2.09
|
India
|
100.15
|
95.76
|
102.84
|
101.45
|
98.42
|
100.53
|
Vietnam
|
34,345.42
|
32,832.81
|
36,471.11
|
35,266.15
|
33,348.46
|
34,924.62
|
Thailand
|
53.12
|
50.21
|
55.49
|
54.34
|
51.30
|
53.51
|
US
|
1.57
|
1.52
|
1.71
|
1.67
|
1.56
|
1.65
|
B EARNINGS PERFORMANCE
|
|
B1 Analysis of performance by segment
|
|
B1.1 Segment results - profit before tax
|
2015 £m
|
2014 £m
|
%
|
2014 £m
|
||||||||
Note
|
Half year
|
AER
Half year
|
CER
Half year
|
Half year 2015 vs
half year 2014
AER
|
Half year 2015 vs
half year 2014
CER
|
Full year
|
|||||
note (v)
|
note (v)
|
note (v)
|
note (v)
|
||||||||
Asia operations
|
|||||||||||
Insurance operations
|
B4(a)
|
576
|
484
|
498
|
19%
|
16%
|
1,052
|
||||
Development expenses
|
(2)
|
(1)
|
(1)
|
(100)%
|
(100)%
|
(2)
|
|||||
Total Asia insurance operations after
development expenses
|
574
|
483
|
497
|
19%
|
15%
|
1,050
|
|||||
Eastspring Investments
|
58
|
42
|
43
|
38%
|
35%
|
90
|
|||||
Total Asia operations
|
632
|
525
|
540
|
20%
|
17%
|
1,140
|
|||||
US operations
|
|||||||||||
Jackson (US insurance operations)
|
B4(b)
|
834
|
686
|
751
|
22%
|
11%
|
1,431
|
||||
Broker-dealer and asset management
|
12
|
(5)
|
(5)
|
340%
|
340%
|
12
|
|||||
Total US operations
|
846
|
681
|
746
|
24%
|
13%
|
1,443
|
|||||
UK operations
|
|||||||||||
UK insurance operations:
|
B4(c)
|
||||||||||
Long-term business*
|
436
|
366
|
366
|
19%
|
19%
|
729
|
|||||
General insurance commission note (i)
|
17
|
12
|
12
|
42%
|
42%
|
24
|
|||||
Total UK insurance operations
|
453
|
378
|
378
|
20%
|
20%
|
753
|
|||||
M&G
|
251
|
227
|
227
|
11%
|
11%
|
446
|
|||||
Prudential Capital
|
7
|
22
|
22
|
(68)%
|
(68)%
|
42
|
|||||
Total UK operations
|
711
|
627
|
627
|
13%
|
13%
|
1,241
|
|||||
Total segment profit
|
2,189
|
1,833
|
1,913
|
19%
|
14%
|
3,824
|
|||||
Other income and expenditure
|
|||||||||||
Investment return and other income
|
11
|
3
|
3
|
267%
|
267%
|
15
|
|||||
Interest payable on core structural borrowings
|
(148)
|
(170)
|
(170)
|
13%
|
13%
|
(341)
|
|||||
Corporate expenditurenote (ii)
|
(146)
|
(138)
|
(138)
|
(6)%
|
(6)%
|
(293)
|
|||||
Total
|
(283)
|
(305)
|
(305)
|
7%
|
7%
|
(619)
|
|||||
Solvency II implementation costs
|
(17)
|
(11)
|
(11)
|
(55)%
|
(55)%
|
(28)
|
|||||
Restructuring costs note (iii)
|
(8)
|
(4)
|
(4)
|
(100)%
|
(100)%
|
(14)
|
|||||
Results of the sold PruHealth and PruProtect businesses*
|
-
|
8
|
8
|
(100)%
|
(100)%
|
23
|
|||||
Operating profit based on longer-term
investment returns
|
1,881
|
1,521
|
1,601
|
24%
|
17%
|
3,186
|
|||||
Short-term fluctuations in investment returns on shareholder-backed business
|
B1.2
|
86
|
(45)
|
(57)
|
291%
|
251%
|
(574)
|
||||
Gain on sale of PruHealth and PruProtectnote (iv)
|
-
|
-
|
-
|
n/a
|
n/a
|
86
|
|||||
Amortisation of acquisition accounting
adjustmentsnote (vi)
|
(39)
|
(44)
|
(48)
|
11%
|
19%
|
(79)
|
|||||
Cumulative exchange loss on the sold Japan Life business recycled from other comprehensive income
|
D1
|
(46)
|
-
|
-
|
n/a
|
n/a
|
-
|
||||
Costs of domestication of Hong Kong branchnote (vii)
|
-
|
(8)
|
(8)
|
100%
|
100%
|
(5)
|
|||||
Profit before tax attributable to shareholders
|
1,882
|
1,424
|
1,488
|
32%
|
26%
|
2,614
|
|||||
2015
|
2014
|
%
|
2014
|
||||||||
Half year
|
AER
Half year
|
CER
Half year
|
Half year 2015 vs
half year 2014
AER
|
Half year 2015 vs
half year 2014
CER
|
Full year
|
||||||
Basic earnings per share (in pence)
|
B6
|
note (v)
|
note (v)
|
note (v)
|
note (v)
|
||||||
Based on operating profit based on longer-term investment returns
|
57.0p
|
45.2p
|
47.4
|
p
|
26%
|
20%
|
96.6p
|
||||
Based on profit for the period
|
56.3p
|
45.0p
|
46.9
|
p
|
25%
|
20%
|
86.9p
|
* In order to show the UK long-term business on a comparable basis, the half year and full year 2014 comparative results exclude the contribution from the sold PruHealth and PruProtect businesses.
|
|
|
Notes
|
(i) The Group's UK insurance operations transferred its general insurance business to Churchill in 2002. General insurance commission represents the commission receivable net of expenses for Prudential-branded general insurance products as part of this arrangement which terminates in 2016.
|
(ii) Corporate expenditure as shown above is for Group Head Office and Asia Regional Head Office.
|
(iii) Restructuring costs are incurred in the UK and represent one-off business development expenses.
|
(iv) In November 2014, PAC completed the sale of its 25 per cent equity stake in PruHealth and PruProtect businesses to Discovery Group Europe Limited for £155 million in cash giving rise to a gain on disposal of £86 million.
|
(v) For definitions of actual exchange rates (AER) and constant exchange rates (CER) refer to note A1.
|
(vi) Amortisation of acquisition accounting adjustments principally relate to the acquired REALIC business of Jackson.
|
(vii) On 1 January 2014, the Hong Kong branch of the Prudential Assurance Company Limited was transferred to separate subsidiaries established in Hong Kong.
|
B1.2 Short-term fluctuations in investment returns on shareholder-backed business
|
2015 £m
|
2014 £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Insurance operations:
|
|||||
Asia note (i)
|
(57)
|
119
|
178
|
||
US note (ii)
|
228
|
(226)
|
(1,103)
|
||
UK note (iii)
|
(96)
|
93
|
464
|
||
Other operationsnote (iv)
|
11
|
(31)
|
(113)
|
||
Total
|
86
|
(45)
|
(574)
|
Notes
|
(i) Asia insurance operations
|
(ii) US insurance operations
|
The short-term fluctuations in investment returns for US insurance operations comprise amounts, net of related amortisation of deferred acquisition costs, in respect of the following items:
|
2015 £m
|
2014 £m
|
|||||
Half year
|
Half year
|
Full year
|
||||
Net equity hedge resultnote (a)
|
214
|
(478)
|
(1,574)
|
|||
Other than equity-related derivativesnote (b)
|
(71)
|
208
|
391
|
|||
Debt securities note (c)
|
66
|
16
|
47
|
|||
Equity-type investments: actual less longer-term return
|
7
|
21
|
16
|
|||
Other items
|
12
|
7
|
17
|
|||
Total
|
228
|
(226)
|
(1,103)
|
|
- The accounting value movements on the variable annuity guarantee and fixed index annuity embedded option liabilities;
|
|
- Fair value movements on free-standing equity derivatives;
|
|
- A portion of the fee assessments as well as claim payments, in respect of guarantee liabilities; and
|
|
- Related amortisation of DAC.
|
|
- The Guaranteed Minimum Death Benefit (GMDB) and the "for life" portion of Guaranteed Minimum Withdrawal Benefit (GMWB) guarantees which are valued under the US GAAP insurance measurement basis applied for IFRS in a way that substantially does not recognise the effect of equity market and interest rate changes.
These represent the majority of the guarantees offered by Jackson; and |
|
- The "not for life" portion of GMWB embedded derivative liabilities which are required to be fair valued. Fair value movements on these liabilities include the effects of changes to levels of equity markets, implied volatility and interest rates.
|
|
- The variable annuity guarantees and fixed index annuity embedded options are only partially fair valued under grandfathered GAAP;
|
|
- The interest rate exposure being managed through the other than equity related derivative programme explained in note (b) below; and
|
|
- Jackson's management of its economic exposures for a number of other factors that are treated differently in the accounting frameworks such as future fees and assumed volatility levels.
|
|
- 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 fair value movements recorded 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
|
2015 £m
|
2014 £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Short-term fluctuations relating to debt securities
|
|||||
Credits (charges) in the period:
|
|||||
Losses on sales of impaired and deteriorating bonds
|
(13)
|
(1)
|
(5)
|
||
Bond write downs
|
(3)
|
(5)
|
(4)
|
||
Recoveries / reversals
|
15
|
14
|
19
|
||
Total (charges) credits in the period
|
(1)
|
8
|
10
|
||
Add: Risk margin allowance deducted from operating profit based on longer-term investment returns
|
41
|
38
|
78
|
||
40
|
46
|
88
|
|||
Interest-related realised gains:
|
|||||
Arising in the period
|
95
|
20
|
63
|
||
Less: Amortisation of gains and losses arising in current and prior years to operating profit based on longer-term investment returns
|
(61)
|
(43)
|
(87)
|
||
34
|
(23)
|
(24)
|
|||
Related amortisation of deferred acquisition costs
|
(8)
|
(7)
|
(17)
|
||
Total short-term fluctuations related to debt securities
|
66
|
16
|
47
|
Half year 2015
|
Half year 2014
|
Full year 2014
|
||||||||||||||||||
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
|
28,211
|
0.13
|
(37)
|
(24)
|
27,849
|
0.12
|
(32)
|
(19)
|
27,912
|
0.12
|
(34)
|
(21)
|
||||||||
Baa1, 2 or 3
|
24,317
|
0.25
|
(60)
|
(40)
|
24,982
|
0.25
|
(62)
|
(37)
|
24,714
|
0.25
|
(62)
|
(38)
|
||||||||
Ba1, 2 or 3
|
1,333
|
1.18
|
(16)
|
(10)
|
1,363
|
1.25
|
(17)
|
(10)
|
1,390
|
1.23
|
(17)
|
(10)
|
||||||||
B1, 2 or 3
|
396
|
3.07
|
(12)
|
(8)
|
386
|
3.02
|
(12)
|
(7)
|
385
|
3.04
|
(12)
|
(7)
|
||||||||
Below B3
|
43
|
3.69
|
(2)
|
(1)
|
108
|
3.71
|
(4)
|
(2)
|
92
|
3.70
|
(4)
|
(2)
|
||||||||
Total
|
54,300
|
0.23
|
(127)
|
(83)
|
54,688
|
0.23
|
(127)
|
(75)
|
54,493
|
0.24
|
(129)
|
(78)
|
||||||||
Related amortisation of deferred acquisition costs (see below)
|
24
|
16
|
22
|
13
|
25
|
15
|
||||||||||||||
Risk margin reserve charge to operating profit for longer-term credit related losses
|
(103)
|
(67)
|
(105)
|
(62)
|
(104)
|
(63)
|
(iii) UK insurance operations
|
(iv) Other
|
(v) Default losses
|
B1.3 Determining operating segments and performance measure of operating segments
|
|
|
Operating segments
|
|
|
Insurance operations:
|
Asset management operations:
|
- Asia
|
- Eastspring Investments
|
- US (Jackson)
|
- US broker-dealer and asset management (including Curian)
|
- UK
|
- M&G
|
- Prudential Capital
|
|
- Short-term fluctuations in investment returns;
|
|
- Gain on the sale of the Group's stake in the PruHealth and PruProtect businesses in 2014;
|
|
- Amortisation of acquisition accounting adjustments arising on the purchase of business. This comprises principally the charge for the adjustments arising on the purchase of REALIC in 2012;
|
|
- The recycling of the cumulative exchange translation loss on the sold Japan Life business from other comprehensive income to the income statement in 2015. See note D1 for further details; and
|
|
- The costs associated with the domestication of the Hong Kong branch which became effective on 1 January 2014.
|
(a) General principles
|
(i) UK style with-profits business
|
|
|
(ii) Unit linked business
|
|
|
(iii) US variable annuity and fixed index annuity business
|
|
|
(iv) Business where policyholder liabilities are sensitive to market conditions
|
(v) Other shareholder-financed business
|
Debt, equity-type securities and loans
|
|
- Risk margin reserve based charge for the expected level of defaults for the period, which is determined by reference to the credit quality of the portfolio. The difference between impairment losses in the reporting period and the risk margin reserve charge to the operating result is reflected in short-term fluctuations in investment returns; and
|
|
- The amortisation of interest-related realised gains and losses to operating results based on longer-term investment returns to the date when sold bonds would have otherwise matured.
|
(b) Asia insurance operations
|
(i) Business where policyholder liabilities are sensitive to market conditions
|
(ii) Other Asia shareholder-financed business
|
(c) US insurance operations
|
(i) Separate account business
|
(ii) US variable and fixed index annuity business
|
|
- Fair value movements for equity-based derivatives;
|
|
- Fair value movements for embedded derivatives for the 'not for life' portion of Guaranteed Minimum Withdrawal Benefit and fixed index annuity business, and Guaranteed Minimum Income Benefit reinsurance (see below);
|
|
- Movements in accounts carrying value of Guaranteed Minimum Death Benefit and the 'for life' portion of Guaranteed Minimum Withdrawal Benefits and Guaranteed Minimum Income Benefit liabilities, for which, under the 'grandfathered' US GAAP applied under IFRS for Jackson's insurance assets and liabilities, the measurement basis
gives rise to a muted impact of current period market movements; |
|
- A portion of the fee assessments as well as claim payments, in respect of guarantee liabilities; and
|
|
- Related amortisation of deferred acquisition costs for each of the above items.
|
(iii) Other derivative value movements
|
(iv) Other US shareholder-financed business
|
2015
|
2014
|
|||
Half year
|
Half year
|
Full year
|
||
Equity-type securities such as common and preferred stock and portfolio holdings in mutual funds
|
5.7% to 6.4%
|
6.5% to 6.7%
|
6.2% to 6.7%
|
|
Other equity-type securities such as investments in limited partnerships and private equity funds
|
7.7% to 8.4%
|
8.5% to 8.7%
|
8.2% to 8.7%
|
(d) UK Insurance operations
|
|
|
(i) Shareholder-backed annuity business
|
|
- The impact on credit risk provisioning of actual upgrades and downgrades during the period;
|
|
- Credit experience compared to assumptions; and
|
|
- Short-term value movements on assets backing the capital of the business.
|
(ii) Non-linked shareholder-financed business
|
(e) Fund management and other non-insurance businesses
|
|
|
B1.4 Additional segmental analysis of revenue
|
|
|
Half year 2015 £m
|
||||||
Asia
|
US
|
UK
|
Intra-group
|
Total
|
||
Revenue from external customers:
|
||||||
Insurance operations
|
5,154
|
8,426
|
4,518
|
-
|
18,098
|
|
Asset management
|
179
|
451
|
641
|
(241)
|
1,030
|
|
Unallocated corporate
|
-
|
-
|
41
|
-
|
41
|
|
Intra-group revenue eliminated on consolidation
|
(94)
|
(45)
|
(102)
|
241
|
-
|
|
Total revenue from external customers
|
5,239
|
8,832
|
5,098
|
-
|
19,169
|
Half year 2014 £m
|
||||||
Asia
|
US
|
UK
|
Intra-group
|
Total
|
||
Revenue from external customers:
|
||||||
Insurance operations
|
4,336
|
8,321
|
3,629
|
-
|
16,286
|
|
Asset management
|
140
|
387
|
612
|
(194)
|
945
|
|
Unallocated corporate
|
-
|
-
|
17
|
-
|
17
|
|
Intra-group revenue eliminated on consolidation
|
(67)
|
(42)
|
(85)
|
194
|
-
|
|
Total revenue from external customers
|
4,409
|
8,666
|
4,173
|
-
|
17,248
|
Full year 2014 £m
|
||||||
Asia
|
US
|
UK
|
Intra-group
|
Total
|
||
Revenue from external customers:
|
||||||
Insurance operations
|
9,558
|
15,387
|
7,375
|
-
|
32,320
|
|
Asset management
|
307
|
808
|
1,291
|
(449)
|
1,957
|
|
Unallocated corporate
|
-
|
-
|
62
|
-
|
62
|
|
Intra-group revenue eliminated on consolidation
|
(146)
|
(84)
|
(219)
|
449
|
-
|
|
Total revenue from external customers
|
9,719
|
16,111
|
8,509
|
-
|
34,339
|
2015 £m
|
2014 £m
|
|||
Half year
|
Half year
|
Full year
|
||
Earned premiums, net of reinsurance
|
17,884
|
16,189
|
32,033
|
|
Fee income and investment contract business and asset management (presented as 'Other income')
|
1,285
|
1,059
|
2,306
|
|
Total revenue from external customers
|
19,169
|
17,248
|
34,339
|
2015 £m
|
2014 £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Intra-group revenue generated by:
|
|||||
M&G
|
93
|
85
|
208
|
||
Prudential Capital
|
9
|
-
|
11
|
||
Eastspring Investments
|
94
|
67
|
146
|
||
US broker-dealer and asset management (including Curian)
|
45
|
42
|
84
|
||
Total intra-group fees included within asset management segment
|
241
|
194
|
449
|
B2 Profit before tax - asset management operations
|
|
|
2015 £m
|
2014 £m
|
|||||||||
M&G
|
Prudential
Capital
|
US
|
Eastspring
Investments
|
Half year
Total
|
Half year
Total
|
Full year
Total
|
||||
Revenue (excluding NPH broker-dealer fees)
|
639
|
35
|
175
|
180
|
1,029
|
963
|
2,008
|
|||
NPH broker-dealer feesnote (i)
|
-
|
-
|
272
|
-
|
272
|
248
|
503
|
|||
Gross revenue
|
639
|
35
|
447
|
180
|
1,301
|
1,211
|
2,511
|
|||
Charges (excluding NPH broker-dealer fees)
|
(389)
|
(40)
|
(163)
|
(142)
|
(734)
|
(691)
|
(1,477)
|
|||
NPH broker-dealer feesnote (i)
|
-
|
-
|
(272)
|
-
|
(272)
|
(248)
|
(503)
|
|||
Gross charges
|
(389)
|
(40)
|
(435)
|
(142)
|
(1,006)
|
(939)
|
(1,980)
|
|||
Share of profits from joint ventures and associates, net of related tax
|
7
|
-
|
-
|
20
|
27
|
20
|
42
|
|||
Profit before tax
|
257
|
(5)
|
12
|
58
|
322
|
292
|
573
|
|||
Comprising:
|
||||||||||
Operating profit based on longer-term investment returnsnote (ii)
|
251
|
7
|
12
|
58
|
328
|
286
|
590
|
|||
Short-term fluctuations in investment returns
|
6
|
(12)
|
-
|
-
|
(6)
|
6
|
(17)
|
|||
Profit before tax
|
257
|
(5)
|
12
|
58
|
322
|
292
|
573
|
Notes
|
(i) NPH broker-dealer fees represent commissions received that are then paid on to the writing brokers on sales of investment products
|
(ii) M&G operating profit based on longer-term investment returns:
|
2015 £m
|
2014 £m
|
|||||
Half year
|
Half year
|
Full year
|
||||
Asset management fee income
|
489
|
462
|
953
|
|||
Other income
|
2
|
1
|
1
|
|||
Staff costs
|
(154)
|
(160)
|
(351)
|
|||
Other costs
|
(94)
|
(89)
|
(203)
|
|||
Underlying profit before performance-related fees
|
243
|
214
|
400
|
|||
Share of associate's results
|
7
|
6
|
13
|
|||
Performance-related fees
|
1
|
7
|
33
|
|||
M&G operating profit based on longer-term investment returns
|
251
|
227
|
446
|
B3 Acquisition costs and other expenditure
|
2015 £m
|
2014 £m
|
|||
Half year
|
Half year
|
Full year
|
||
Acquisition costs incurred for insurance policies
|
(1,580)
|
(1,307)
|
(2,668)
|
|
Acquisition costs deferred less amortisation of acquisition costs
|
(15)
|
272
|
916
|
|
Administration costs and other expenditure
|
(2,314)
|
(2,097)
|
(4,486)
|
|
Movements in amounts attributable to external unit holders
of consolidated investment funds
|
(596)
|
(204)
|
(514)
|
|
Total acquisition costs and other expenditure
|
(4,505)
|
(3,336)
|
(6,752)
|
B4 Effect of changes and other accounting features on insurance assets and liabilities
|
|
|
(a) Asia insurance operations
|
(c) UK insurance operations
|
30 Jun 2015 (bps)
|
30 Jun 2014 (bps)
|
31 Dec 2014 (bps)
|
||||||||||
Pillar 1
regulatory
basis
|
Adjustment
|
IFRS
|
Pillar 1
regulatory
basis
|
Adjustment
|
IFRS
|
Pillar 1
regulatory
basis
|
Adjustment
|
IFRS
|
||||
Bond spread over swap rates note (i)
|
150
|
-
|
150
|
119
|
-
|
119
|
143
|
-
|
143
|
|||
Credit risk allowance:
|
||||||||||||
Long-term expected defaults note (ii)
|
15
|
-
|
15
|
14
|
-
|
14
|
14
|
-
|
14
|
|||
Additional provisionsnote (iii)
|
44
|
(13)
|
31
|
47
|
(19)
|
28
|
44
|
(12)
|
32
|
|||
Total credit risk allowance
|
59
|
(13)
|
46
|
61
|
(19)
|
42
|
58
|
(12)
|
46
|
|||
Liquidity premium
|
91
|
13
|
104
|
58
|
19
|
77
|
85
|
12
|
97
|
(i) Bond spread over swap rates reflect market observed data.
|
(ii) Long-term expected defaults are derived by applying Moody's data from 1970 to 2009 and the definition of the credit rating used is the second highest credit rating published by Moody's, Standard & Poor's and Fitch.
|
(iii) Additional provisions comprise credit risk premium, which is derived from Moody's data from 1970 to 2009, an allowance for a one-notch downgrade of the portfolio subject to credit risk and an additional allowance for short-term defaults.
|
|
|
Pillar 1
Regulatory
basis
|
IFRS
|
|
(bps)
|
(bps)
|
|
Total allowance for credit risk at 31 December 2014
|
58
|
46
|
Credit rating changes
|
1
|
1
|
Other effects (including for new business)
|
-
|
(1)
|
Total allowance for credit risk at 30 June 2015
|
59
|
46
|
Pillar 1 Regulatory
basis
|
IFRS
|
|
Total £bn
|
Total £bn
|
|
PRIL
|
2.0
|
1.5
|
PAC non-profit sub-fund
|
0.2
|
0.2
|
Total 30 June 2015
|
2.2
|
1.7
|
Total 30 June 2014
|
1.9
|
1.3
|
Total 31 December 2014
|
2.2
|
1.7
|
B5 Tax charge
|
(a) Total tax charge by nature of expense
|
The total tax charge in the income statement is as follows:
|
2015 £m
|
2014 £m
|
|||||
Tax charge
|
Current
tax
|
Deferred
tax
|
Half year
Total
|
Half year
Total
|
Full year
Total
|
|
UK tax
|
(152)
|
(7)
|
(159)
|
(262)
|
(578)
|
|
Overseas tax
|
(273)
|
(214)
|
(487)
|
(301)
|
(360)
|
|
Total tax charge
|
(425)
|
(221)
|
(646)
|
(563)
|
(938)
|
2015 £m
|
2014 £m
|
|||||
Tax charge
|
Current
tax
|
Deferred
tax
|
Half year
Total
|
Half year
Total
|
Full year
Total
|
|
Tax charge to policyholders' returns
|
(142)
|
(60)
|
(202)
|
(284)
|
(540)
|
|
Tax charge attributable to shareholders
|
(283)
|
(161)
|
(444)
|
(279)
|
(398)
|
|
Total tax charge
|
(425)
|
(221)
|
(646)
|
(563)
|
(938)
|
(b) Reconciliation of effective tax rate
|
Half year 2015 £m (Except for tax rates)
|
||||||||
Asia
insurance
operations
|
US
insurance
operations
|
UK
insurance
operations
|
Other
operations
|
Total
|
||||
Operating profit based on longer-term investment returns
|
574
|
834
|
453
|
20
|
1,881
|
|||
Non-operating profit (loss)
|
(107)
|
193
|
(96)
|
11
|
1
|
|||
Profit before tax attributable to shareholders
|
467
|
1,027
|
357
|
31
|
1,882
|
|||
Expected tax rate:*
|
26%
|
35%
|
20%
|
19%
|
30%
|
|||
Tax charge at the expected tax rate
|
121
|
359
|
71
|
6
|
557
|
|||
Effects of:
|
||||||||
Adjustment to tax charge in relation to prior years
|
5
|
(28)
|
-
|
4
|
(19)
|
|||
Movements in provisions for open tax matters
|
(9)
|
-
|
-
|
(2)
|
(11)
|
|||
Income not taxable or taxable at concessionary rates
|
(13)
|
(44)
|
(2)
|
(5)
|
(64)
|
|||
Deductions not allowable for tax purposes
|
4
|
2
|
2
|
11
|
19
|
|||
Effect of different basis of tax in local jurisdictions
|
(2)
|
-
|
-
|
-
|
(2)
|
|||
Impact of changes in local statutory tax rates
|
(5)
|
-
|
-
|
-
|
(5)
|
|||
Deferred tax adjustments
|
1
|
-
|
(1)
|
(4)
|
(4)
|
|||
Effect of results of joint ventures and associates
|
(16)
|
-
|
-
|
(6)
|
(22)
|
|||
Irrecoverable withholding taxes
|
-
|
-
|
-
|
14
|
14
|
|||
Other
|
2
|
(23)
|
5
|
(3)
|
(19)
|
|||
Total actual tax charge
|
88
|
266
|
75
|
15
|
444
|
|||
Analysed into:
|
||||||||
Tax charge on operating profit based on longer-term investment returns
|
91
|
222
|
94
|
19
|
426
|
|||
Tax charge (credit) on non-operating profit (loss)
|
(3)
|
44
|
(19)
|
(4)
|
18
|
|||
Actual tax rate:
|
||||||||
Operating profit based on longer-term investment returns
|
16%
|
27%
|
21%
|
95%
|
23%
|
|||
Total profit
|
19%
|
26%
|
21%
|
48%
|
24%
|
Half year 2014 £m (Except for tax rates)
|
||||||||
Asia
insurance
operations*
|
US
insurance
operations
|
UK†
insurance
operations
|
Other†
operations
|
Total
|
||||
Operating profit (loss) based on longer-term investment returns
|
483
|
686
|
378
|
(26)
|
1,521
|
|||
Non-operating profit (loss)
|
115
|
(266)
|
85
|
(31)
|
(97)
|
|||
Profit (loss) before tax attributable to shareholders
|
598
|
420
|
463
|
(57)
|
1,424
|
|||
Expected tax rate*
|
22%
|
35%
|
22%
|
21%
|
26%
|
|||
Tax charge (credit) at the expected tax rate
|
130
|
147
|
102
|
(13)
|
366
|
|||
Effects of:
|
||||||||
Adjustment to tax charge in relation to prior years
|
-
|
-
|
-
|
3
|
3
|
|||
Movements in provisions for open tax matters
|
1
|
-
|
-
|
-
|
1
|
|||
Income not taxable or taxable at concessionary rates
|
(40)
|
(27)
|
(2)
|
(4)
|
(73)
|
|||
Deductions not allowable for tax purposes
|
15
|
-
|
-
|
2
|
17
|
|||
Impact of changes in local statutory tax rates
|
-
|
-
|
-
|
-
|
-
|
|||
Deferred tax adjustments
|
1
|
-
|
(4)
|
-
|
(3)
|
|||
Effect of results of joint ventures and associates
|
(19)
|
-
|
-
|
(5)
|
(24)
|
|||
Irrecoverable withholding taxes
|
-
|
-
|
-
|
15
|
15
|
|||
Other
|
(4)
|
(13)
|
(2)
|
(4)
|
(23)
|
|||
Total actual tax charge (credit)
|
84
|
107
|
94
|
(6)
|
279
|
|||
Analysed into:
|
||||||||
Tax charge on operating profit (loss) based on longer-term investment returns
|
82
|
206
|
77
|
4
|
369
|
|||
Tax charge (credit) on non-operating profit (loss)
|
2
|
(99)
|
17
|
(10)
|
(90)
|
|||
Actual tax rate:
|
||||||||
Operating profit (loss) based on longer-term investment returns
|
17%
|
30%
|
20%
|
(15%)
|
24%
|
|||
Total profit
|
14%
|
25%
|
20%
|
11%
|
20%
|
Full year 2014 £m (Except for tax rates)
|
||||||||
Asia
insurance
operations
|
US
insurance
operations
|
UK†
insurance
operations
|
Other†
operations
|
Total
|
||||
Operating profit (loss) based on longer-term investment returns
|
1,050
|
1,431
|
753
|
(48)
|
3,186
|
|||
Non-operating profit (loss)
|
170
|
(1,174)
|
545
|
(113)
|
(572)
|
|||
Profit (loss) before tax attributable to shareholders
|
1,220
|
257
|
1,298
|
(161)
|
2,614
|
|||
Expected tax rate:*
|
22%
|
35%
|
21%
|
22%
|
23%
|
|||
Tax charge (credit) at the expected tax rate
|
268
|
90
|
273
|
(35)
|
596
|
|||
Effects of:
|
||||||||
Adjustment to tax charge in relation to prior years
|
(2)
|
(1)
|
3
|
(7)
|
(7)
|
|||
Movements in provisions for open tax matters
|
7
|
-
|
-
|
(26)
|
(19)
|
|||
Income not taxable or taxable at concessionary rates
|
(17)
|
(82)
|
-
|
(2)
|
(101)
|
|||
Deductions not allowable for tax purposes
|
13
|
-
|
7
|
9
|
29
|
|||
Effect of different basis of tax in local jurisdiction
|
(44)
|
-
|
-
|
-
|
(44)
|
|||
Impact of changes in local statutory tax rates
|
(1)
|
-
|
2
|
-
|
1
|
|||
Deferred tax adjustments
|
(8)
|
-
|
(7)
|
(11)
|
(26)
|
|||
Effect of results of joint ventures and associates
|
(40)
|
-
|
(8)
|
(10)
|
(58)
|
|||
Irrecoverable withholding taxes
|
-
|
-
|
-
|
27
|
27
|
|||
Other
|
(4)
|
1
|
(4)
|
7
|
-
|
|||
Total actual tax charge (credit)
|
172
|
8
|
266
|
(48)
|
398
|
|||
Analysed into:
|
||||||||
Tax charge (credit) on operating profit (loss) based on longer-term investment returns
|
171
|
419
|
163
|
(29)
|
724
|
|||
Tax charge (credit) on non-operating profit (loss)
|
1
|
(411)
|
103
|
(19)
|
(326)
|
|||
Actual tax rate:
|
||||||||
Operating profit (loss) based on longer-term investment returns
|
16%
|
29%
|
22%
|
61%
|
23%
|
|||
Total profit
|
14%
|
3%
|
21%
|
40%
|
15%
|
* The expected tax rates (rounded to the nearest whole percentage) reflect the corporation tax rates generally applied to taxable profits of the relevant country jurisdictions. For Asia operations the expected tax rates reflect the corporation tax rates weighted by reference to the source of profits of operations contributing to the aggregate business
result. The expected tax rate for other operations reflects the mix of business between UK and overseas non-insurance operations, which are taxed at a variety of rates. The rates will fluctuate from year to year dependent on the mix of profits. |
† In order to show the UK insurance business on a comparable basis, the half year and full year 2014 comparatives exclude the contribution from the sold PruHealth and PruProtect businesses from the UK insurance operations and show it in the column for Other operations.
|
B6 Earnings per share
|
Half year 2015
|
||||||||
Before
tax
|
Tax
|
Net of tax
|
Basic
earnings
per share
|
Diluted
earnings
per share
|
||||
note B1.1
|
note B5
|
|||||||
Note
|
£m
|
£m
|
£m
|
pence
|
pence
|
|||
Based on operating profit based on longer-term investment returns
|
1,881
|
(426)
|
1,455
|
57.0p
|
56.9p
|
|||
Short-term fluctuations in investment returns on shareholder-backed business
|
B1.2
|
86
|
(31)
|
55
|
2.1p
|
2.1p
|
||
Cumulative exchange loss on the sold Japan Life business recycled from other comprehensive income
|
D1
|
(46)
|
-
|
(46)
|
(1.8)p
|
(1.8)p
|
||
Amortisation of acquisition accounting adjustments
|
(39)
|
13
|
(26)
|
(1.0)p
|
(1.0)p
|
|||
Based on profit for the period
|
1,882
|
(444)
|
1,438
|
56.3p
|
56.2p
|
Half year 2014
|
||||||||
Before
tax
|
Tax
|
Net of tax
|
Basic
earnings
per share
|
Diluted
earnings
per share
|
||||
note B1.1
|
note B5
|
|||||||
Note
|
£m
|
£m
|
£m
|
pence
|
pence
|
|||
Based on operating profit based on longer-term investment returns
|
1,521
|
(369)
|
1,152
|
45.2p
|
45.1p
|
|||
Short-term fluctuations in investment returns on shareholder-backed business
|
B1.2
|
(45)
|
73
|
28
|
1.1p
|
1.1p
|
||
Amortisation of acquisition accounting adjustments
|
(44)
|
15
|
(29)
|
(1.1)p
|
(1.1)p
|
|||
Costs of domestication of Hong Kong branch
|
(8)
|
2
|
(6)
|
(0.2)p
|
(0.2)p
|
|||
Based on profit for the period
|
1,424
|
(279)
|
1,145
|
45.0p
|
44.9p
|
Full year 2014
|
||||||||
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
|
3,186
|
(724)
|
2,462
|
96.6p
|
96.5p
|
|||
Short-term fluctuations in investment returns on shareholder-backed business
|
B1.2
|
(574)
|
299
|
(275)
|
(10.8)p
|
(10.8)p
|
||
Gain on sale of PruHealth and PruProtect
|
86
|
-
|
86
|
3.4p
|
3.4p
|
|||
Amortisation of acquisition accounting adjustments
|
(79)
|
26
|
(53)
|
(2.1)p
|
(2.1)p
|
|||
Costs of domestication of Hong Kong branch
|
(5)
|
1
|
(4)
|
(0.2)p
|
(0.2)p
|
|||
Based on profit for the year
|
2,614
|
(398)
|
2,216
|
86.9p
|
86.8p
|
2015 (millions)
|
2014 (millions)
|
||||
Half year
|
Half year
|
Full year
|
|||
Weighted average number of shares for calculation of:
|
|||||
Basic earnings per share
|
2,552
|
2,547
|
2,549
|
||
Diluted earnings per share
|
2,555
|
2,551
|
2,552
|
B7 Dividends
|
Half year 2015
|
Half year 2014
|
Full year 2014
|
|||||||
Pence per share
|
£m
|
Pence per share
|
£m
|
Pence per share
|
£m
|
||||
Dividends relating to reporting period:
|
|||||||||
Interim dividend (2015 and 2014)
|
12.31p
|
315
|
11.19p
|
287
|
11.19p
|
287
|
|||
Final dividend (2014)
|
-
|
-
|
-
|
-
|
25.74p
|
658
|
|||
Total
|
12.31p
|
315
|
11.19p
|
287
|
36.93p
|
945
|
|||
Dividends declared and paid in reporting period:
|
|||||||||
Current year interim dividend
|
-
|
-
|
-
|
-
|
11.19p
|
285
|
|||
Final dividend for prior year
|
25.74p
|
659
|
23.84p
|
610
|
23.84p
|
610
|
|||
Total
|
25.74p
|
659
|
23.84p
|
610
|
35.03p
|
895
|
|
C BALANCE SHEET NOTES
|
|
|
|
C1 Analysis of Group position by segment and business type
|
|
|
|
|
|
C1.1 Group statement of financial position - analysis by segment
|
2015 £m
|
2014 £m
|
|||||||||||||||
Insurance operations
|
Total
insurance operations
|
Asset
management
operations
|
Unallocated
to a
segment
(central
operations)
|
Elimination
of intra-group debtors and creditors
|
30 Jun
Group
Total
|
30 Jun
Group
Total
|
31 Dec
Group
Total
|
|||||||||
Asia
|
US
|
UK
|
||||||||||||||
By operating segment
|
Note
|
C2.1
|
C2.2
|
C2.3
|
C2.4
|
|||||||||||
Assets
|
||||||||||||||||
Intangible assets attributable to shareholders:
|
||||||||||||||||
Goodwill
|
C5.1(a)
|
231
|
-
|
-
|
231
|
1,230
|
-
|
-
|
1,461
|
1,458
|
1,463
|
|||||
Deferred acquisition costs and other intangible assets
|
C5.1(b)
|
1,918
|
5,240
|
85
|
7,243
|
19
|
48
|
-
|
7,310
|
5,944
|
7,261
|
|||||
Total
|
2,149
|
5,240
|
85
|
7,474
|
1,249
|
48
|
-
|
8,771
|
7,402
|
8,724
|
||||||
Intangible assets attributable to with-profits funds:
|
||||||||||||||||
Goodwill in respect of acquired subsidiaries for venture fund and other investment purposes
|
-
|
-
|
184
|
184
|
-
|
-
|
-
|
184
|
177
|
186
|
||||||
Deferred acquisition costs and other intangible assets
|
44
|
-
|
5
|
49
|
-
|
-
|
-
|
49
|
63
|
61
|
||||||
Total
|
44
|
-
|
189
|
233
|
-
|
-
|
-
|
233
|
240
|
247
|
||||||
Total
|
2,193
|
5,240
|
274
|
7,707
|
1,249
|
48
|
-
|
9,004
|
7,642
|
8,971
|
||||||
Deferred tax assets
|
C7
|
95
|
2,389
|
140
|
2,624
|
133
|
63
|
-
|
2,820
|
2,173
|
2,765
|
|||||
Other non-investment and non-cash assets note (i)
|
3,367
|
6,562
|
8,161
|
18,090
|
2,159
|
5,107
|
(10,692)
|
14,664
|
13,867
|
12,781
|
||||||
Investments of long-term business and other operations:
|
||||||||||||||||
Investment properties
|
5
|
19
|
13,235
|
13,259
|
-
|
-
|
-
|
13,259
|
11,754
|
12,764
|
||||||
Investments in joint ventures and associates accounted for using the equity method
|
415
|
-
|
433
|
848
|
114
|
-
|
-
|
962
|
911
|
1,017
|
||||||
Financial investments:
|
||||||||||||||||
Loans
|
C3.4
|
1,009
|
6,798
|
3,845
|
11,652
|
926
|
-
|
-
|
12,578
|
12,457
|
12,841
|
|||||
Equity securities and portfolio holdings in unit trusts
|
20,190
|
86,283
|
48,662
|
155,135
|
89
|
29
|
-
|
155,253
|
130,566
|
144,862
|
||||||
Debt securities
|
C3.3
|
24,366
|
32,117
|
83,876
|
140,359
|
1,948
|
-
|
-
|
142,307
|
134,177
|
145,251
|
|||||
Other investments
|
71
|
1,515
|
6,006
|
7,592
|
118
|
3
|
-
|
7,713
|
5,908
|
7,623
|
||||||
Deposits
|
696
|
-
|
10,295
|
10,991
|
52
|
-
|
-
|
11,043
|
13,057
|
13,096
|
||||||
Total investments
|
46,752
|
126,732
|
166,352
|
339,836
|
3,247
|
32
|
-
|
343,115
|
308,830
|
337,454
|
||||||
Assets held for sale
|
D1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
875
|
824
|
|||||
Cash and cash equivalents
|
1,672
|
713
|
3,673
|
6,058
|
1,390
|
850
|
-
|
8,298
|
5,903
|
6,409
|
||||||
Total assets
|
C3.1
|
54,079
|
141,636
|
178,600
|
374,315
|
8,178
|
6,100
|
(10,692)
|
377,901
|
339,290
|
369,204
|
2015 £m
|
2014 £m
|
|||||||||||||
Insurance operations
|
|
|||||||||||||
By operating segment
|
Note
|
Asia
|
US
|
UK
|
Total
insurance
operations
|
Asset
management
operations
|
Unallocated
to a segment
(central
operations)
|
Elimination
of intra-
group
debtors and
creditors
|
30 Jun
Group
Total
|
30 Jun
Group
Total
|
31 Dec
Group
Total
|
|||
Equity and liabilities
|
||||||||||||||
Equity
|
||||||||||||||
Shareholders' equity
|
3,620
|
4,004
|
3,972
|
11,596
|
2,172
|
(1,664)
|
-
|
12,104
|
10,625
|
11,811
|
||||
Non-controlling interests
|
1
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
1
|
1
|
||||
Total equity
|
3,621
|
4,004
|
3,972
|
11,597
|
2,172
|
(1,664)
|
-
|
12,105
|
10,626
|
11,812
|
||||
Liabilities
|
||||||||||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
40,832
|
129,667
|
144,431
|
314,930
|
-
|
-
|
(1,310)
|
313,620
|
283,704
|
309,539
|
||||
Unallocated surplus of with-profits funds
|
2,127
|
-
|
10,641
|
12,768
|
-
|
-
|
-
|
12,768
|
13,044
|
12,450
|
||||
Total policyholder liabilities and unallocated surplus of with-profits funds
|
C4
|
42,959
|
129,667
|
155,072
|
327,698
|
-
|
-
|
(1,310)
|
326,388
|
296,748
|
321,989
|
|||
Core structural borrowings of shareholder-financed operations:
|
||||||||||||||
Subordinated debt
|
-
|
-
|
-
|
-
|
-
|
3,897
|
-
|
3,897
|
3,597
|
3,320
|
||||
Other
|
-
|
159
|
-
|
159
|
275
|
549
|
-
|
983
|
970
|
984
|
||||
Total
|
C6.1
|
-
|
159
|
-
|
159
|
275
|
4,446
|
-
|
4,880
|
4,567
|
4,304
|
|||
Operational borrowings attributable to shareholder-financed operations
|
C6.2(a)
|
-
|
221
|
96
|
317
|
11
|
2,176
|
-
|
2,504
|
2,243
|
2,263
|
|||
Borrowings attributable to with-profits operations
|
C6.2(b)
|
-
|
-
|
1,089
|
1,089
|
-
|
-
|
-
|
1,089
|
864
|
1,093
|
|||
Deferred tax liabilities
|
C7
|
760
|
2,309
|
1,226
|
4,295
|
20
|
10
|
-
|
4,325
|
3,855
|
4,291
|
|||
Other non-insurance
liabilitiesnote (ii)
|
6,739
|
5,276
|
17,145
|
29,160
|
5,700
|
1,132
|
(9,382)
|
26,610
|
19,559
|
22,682
|
||||
Liabilities held for sale
|
D1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
828
|
770
|
|||
Total liabilities
|
C3.1
|
50,458
|
137,632
|
174,628
|
362,718
|
6,006
|
7,764
|
(10,692)
|
365,796
|
328,664
|
357,392
|
|||
Total equity and liabilities
|
54,079
|
141,636
|
178,600
|
374,315
|
8,178
|
6,100
|
(10,692)
|
377,901
|
339,290
|
369,204
|
|
Notes
|
|
(i) The largest component of the other non-investment and non-cash assets of £14,664 million (30 June 2014: £13,867 million; 31 December 2014: £12,781 million) is the reinsurers' share of contract liabilities of £7,259 million (30 June 2014: £6,743 million; 31 December 2014; £7,167 million). As set out in note C2.2 these amounts relate primarily to the reinsurance ceded in respect of the acquired REALIC business by the Group's US insurance operations.
|
|
Also included within other non-investment and non-cash assets are property, plant and equipment of £984 million (30 June 2014: £910 million; 31 December 2014: £978 million) of which £659 million (30 June 2014: £611 million; 31 December 2014: £660 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 £105 million (30 June 2014: £58 million; 31 December 2014: £172 million).
|
|
(ii) Within other non-insurance liabilities are other creditors of £5,515 million (30 June 2014: £4,999 million; 31 December 2014: £4,262 million) of which £5,193 million (30 June 2014: £4,720 million; 31 December 2014: £3,935 million) is due within one year.
|
|
|
|
C1.2 Group statement of financial position - analysis by business type
|
2015 £m
|
2014 £m
|
||||||||||||||
Policyholder
|
Shareholder-backed business
|
||||||||||||||
Note
|
Participating
funds
|
Unit-linked
and variable
annuity
|
Non
-linked
business
|
Asset
management
operations
|
Unallocated
to a
segment
(central
operations)
|
Elimination of intra-group debtors and creditors
|
30 Jun
Group
Total
|
30 Jun
Group
Total
|
31 Dec
Group
Total
|
||||||
Assets
|
|||||||||||||||
Intangible assets attributable to shareholders:
|
|||||||||||||||
Goodwill
|
C5.1(a)
|
-
|
-
|
231
|
1,230
|
-
|
-
|
1,461
|
1,458
|
1,463
|
|||||
Deferred acquisition costs and other intangible assets
|
C5.1(b)
|
-
|
-
|
7,243
|
19
|
48
|
-
|
7,310
|
5,944
|
7,261
|
|||||
Total
|
-
|
-
|
7,474
|
1,249
|
48
|
-
|
8,771
|
7,402
|
8,724
|
||||||
Intangible assets attributable to with-profits funds:
|
|||||||||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
184
|
-
|
-
|
-
|
-
|
-
|
184
|
177
|
186
|
||||||
Deferred acquisition costs and other intangible assets
|
49
|
-
|
-
|
-
|
-
|
-
|
49
|
63
|
61
|
||||||
Total
|
233
|
-
|
-
|
-
|
-
|
-
|
233
|
240
|
247
|
||||||
Total
|
233
|
-
|
7,474
|
1,249
|
48
|
-
|
9,004
|
7,642
|
8,971
|
||||||
Deferred tax assets
|
C7
|
80
|
-
|
2,544
|
133
|
63
|
-
|
2,820
|
2,173
|
2,765
|
|||||
Other non-investment and non-cash assets
|
3,767
|
657
|
10,933
|
2,159
|
5,107
|
(7,959)
|
14,664
|
13,867
|
12,781
|
||||||
Investments of long-term business and other operations:
|
|||||||||||||||
Investment properties
|
10,808
|
682
|
1,769
|
-
|
-
|
-
|
13,259
|
11,754
|
12,764
|
||||||
Investments in joint ventures and associates accounted for using the equity method
|
433
|
-
|
415
|
114
|
-
|
-
|
962
|
911
|
1,017
|
||||||
Financial investments:
|
|||||||||||||||
Loans
|
C3.4
|
2,808
|
-
|
8,844
|
926
|
-
|
-
|
12,578
|
12,457
|
12,841
|
|||||
Equity securities and portfolio holdings in unit trusts
|
39,761
|
114,150
|
1,224
|
89
|
29
|
-
|
155,253
|
130,566
|
144,862
|
||||||
Debt securities
|
C3.3
|
58,984
|
9,858
|
71,517
|
1,948
|
-
|
-
|
142,307
|
134,177
|
145,251
|
|||||
Other investments
|
5,550
|
75
|
1,967
|
118
|
3
|
-
|
7,713
|
5,908
|
7,623
|
||||||
Deposits
|
7,998
|
1,023
|
1,970
|
52
|
-
|
-
|
11,043
|
13,057
|
13,096
|
||||||
Total investments
|
126,342
|
125,788
|
87,706
|
3,247
|
32
|
-
|
343,115
|
308,830
|
337,454
|
||||||
Assets held for sale
|
D1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
875
|
824
|
|||||
Cash and cash equivalents
|
2,710
|
918
|
2,430
|
1,390
|
850
|
-
|
8,298
|
5,903
|
6,409
|
||||||
Total assets
|
C3.1
|
133,132
|
127,363
|
111,087
|
8,178
|
6,100
|
(7,959)
|
377,901
|
339,290
|
369,204
|
|||||
Equity and liabilities
|
|||||||||||||||
Equity
|
|||||||||||||||
Shareholders' equity
|
-
|
-
|
11,596
|
2,172
|
(1,664)
|
-
|
12,104
|
10,625
|
11,811
|
||||||
Non-controlling interests
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
1
|
1
|
||||||
Total equity
|
-
|
-
|
11,597
|
2,172
|
(1,664)
|
-
|
12,105
|
10,626
|
11,812
|
||||||
Liabilities
|
|||||||||||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
|||||||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
106,821
|
122,434
|
84,365
|
-
|
-
|
-
|
313,620
|
283,704
|
309,539
|
||||||
Unallocated surplus of with-profits funds
|
12,768
|
-
|
-
|
-
|
-
|
-
|
12,768
|
13,044
|
12,450
|
||||||
Total policyholder liabilities and unallocated surplus of with-profits funds
|
C4
|
119,589
|
122,434
|
84,365
|
-
|
-
|
-
|
326,388
|
296,748
|
321,989
|
|||||
Core structural borrowings of shareholder-financed operations:
|
|||||||||||||||
Subordinated debt
|
-
|
-
|
-
|
-
|
3,897
|
-
|
3,897
|
3,597
|
3,320
|
||||||
Other
|
-
|
-
|
159
|
275
|
549
|
-
|
983
|
970
|
984
|
||||||
Total
|
C6.1
|
-
|
-
|
159
|
275
|
4,446
|
-
|
4,880
|
4,567
|
4,304
|
|||||
Operational borrowings attributable to shareholder-financed operations
|
C6.2(a)
|
-
|
4
|
313
|
11
|
2,176
|
-
|
2,504
|
2,243
|
2,263
|
|||||
Borrowings attributable to with-profits operations
|
C6.2(b)
|
1,089
|
-
|
-
|
-
|
-
|
-
|
1,089
|
864
|
1,093
|
|||||
Deferred tax liabilities
|
C7
|
1,347
|
36
|
2,912
|
20
|
10
|
-
|
4,325
|
3,855
|
4,291
|
|||||
Other non-insurance liabilities
|
11,107
|
4,889
|
11,741
|
5,700
|
1,132
|
(7,959)
|
26,610
|
19,559
|
22,682
|
||||||
Liabilities held for sale
|
D1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
828
|
770
|
|||||
Total liabilities
|
C3.1
|
133,132
|
127,363
|
99,490
|
6,006
|
7,764
|
(7,959)
|
365,796
|
328,664
|
357,392
|
|||||
Total equity and liabilities
|
133,132
|
127,363
|
111,087
|
8,178
|
6,100
|
(7,959)
|
377,901
|
339,290
|
369,204
|
|
* Participating funds business in the table above is presented after the elimination on consolidation of the balances relating to an intra-group reinsurance contract entered into during the period between the UK with-profits and Asia with-profits operations. In the segmental analysis presented in note C1.1, the balances are presented before elimination in the individual insurance operations segment, with the adjustment presented separately under intra-group eliminations.
|
|
C2 Analysis of segment position by business type
|
|
|
|
|
|
C2.1 Asia insurance operations
|
2015 £m
|
2014 £m
|
|||||||||
With-profits
business
|
Unit-linked
assets and
liabilities
|
Other
business
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
|||||
Note
|
note (i)
|
|||||||||
Assets
|
||||||||||
Intangible assets attributable to shareholders:
|
||||||||||
Goodwill
|
-
|
-
|
231
|
231
|
228
|
233
|
||||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
1,918
|
1,918
|
1,767
|
1,911
|
||||
Total
|
-
|
-
|
2,149
|
2,149
|
1,995
|
2,144
|
||||
Intangible assets attributable to with-profits funds:
|
||||||||||
Deferred acquisition costs and other intangible assets
|
44
|
-
|
-
|
44
|
58
|
54
|
||||
Deferred tax assets
|
-
|
-
|
95
|
95
|
68
|
84
|
||||
Other non-investment and non-cash assets
|
1,939
|
217
|
1,211
|
3,367
|
2,667
|
3,111
|
||||
Investments of long-term business and other operations:
|
||||||||||
Investment properties
|
-
|
-
|
5
|
5
|
1
|
-
|
||||
Investments in joint ventures and associates accounted for using the equity method
|
-
|
-
|
415
|
415
|
303
|
374
|
||||
Financial investments:
|
||||||||||
Loans
|
C3.4
|
525
|
-
|
484
|
1,009
|
916
|
1,014
|
|||
Equity securities and portfolio holdings in unit trusts
|
7,811
|
11,548
|
831
|
20,190
|
16,775
|
19,200
|
||||
Debt securities
|
C3.3
|
13,321
|
2,733
|
8,312
|
24,366
|
19,958
|
23,629
|
|||
Other investments
|
43
|
19
|
9
|
71
|
49
|
48
|
||||
Deposits
|
192
|
246
|
258
|
696
|
693
|
769
|
||||
Total investments
|
21,892
|
14,546
|
10,314
|
46,752
|
38,695
|
45,034
|
||||
Assets held for sale
|
-
|
-
|
-
|
-
|
875
|
819
|
||||
Cash and cash equivalents
|
492
|
344
|
836
|
1,672
|
1,487
|
1,684
|
||||
Total assets
|
24,367
|
15,107
|
14,605
|
54,079
|
45,845
|
52,930
|
||||
Equity and liabilities
|
||||||||||
Equity
|
||||||||||
Shareholders' equity
|
-
|
-
|
3,620
|
3,620
|
3,020
|
3,548
|
||||
Non-controlling interests
|
-
|
-
|
1
|
1
|
1
|
1
|
||||
Total equity
|
-
|
-
|
3,621
|
3,621
|
3,021
|
3,549
|
||||
Liabilities
|
||||||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
18,356
|
13,845
|
8,631
|
40,832
|
35,372
|
40,068
|
||||
Unallocated surplus of with-profits funds
|
2,127
|
-
|
-
|
2,127
|
1,985
|
2,102
|
||||
Total
|
C4.1(b)
|
20,483
|
13,845
|
8,631
|
42,959
|
37,357
|
42,170
|
|||
Deferred tax liabilities
|
489
|
36
|
235
|
760
|
645
|
719
|
||||
Other non-insurance liabilities
|
3,395
|
1,226
|
2,118
|
6,739
|
3,994
|
5,722
|
||||
Liabilities held for sale
|
-
|
-
|
-
|
-
|
828
|
770
|
||||
Total liabilities
|
24,367
|
15,107
|
10,984
|
50,458
|
42,824
|
49,381
|
||||
Total equity and liabilities
|
24,367
|
15,107
|
14,605
|
54,079
|
45,845
|
52,930
|
|
Note
|
|
(i) 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 business are included in the column for 'Other business'.
|
|
|
|
C2.2 US insurance operations
|
2015 £m
|
2014 £m
|
|||||||||
Variable annuity
separate account
assets and
liabilities
|
Fixed annuity,
GIC and other
business
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
||||||
Note
|
note (i)
|
note (i)
|
||||||||
Assets
|
||||||||||
Intangible assets attributable to shareholders:
|
||||||||||
Deferred acquisition costs and other intangibles
|
-
|
5,240
|
5,240
|
4,037
|
5,197
|
|||||
Total
|
-
|
5,240
|
5,240
|
4,037
|
5,197
|
|||||
Deferred tax assets
|
-
|
2,389
|
2,389
|
1,819
|
2,343
|
|||||
Other non-investment and non-cash assetsnote (iv)
|
-
|
6,562
|
6,562
|
6,440
|
6,617
|
|||||
Investments of long-term business and other operations:
|
||||||||||
Investment properties
|
-
|
19
|
19
|
26
|
28
|
|||||
Financial investments:
|
||||||||||
Loans
|
C3.4
|
-
|
6,798
|
6,798
|
6,130
|
6,719
|
||||
Equity securities and portfolio holdings in unit trustsnote (iii)
|
85,946
|
337
|
86,283
|
71,775
|
82,081
|
|||||
Debt securities
|
C3.3
|
-
|
32,117
|
32,117
|
30,586
|
32,980
|
||||
Other investmentsnote (ii)
|
-
|
1,515
|
1,515
|
1,349
|
1,670
|
|||||
Total investments
|
85,946
|
40,786
|
126,732
|
109,866
|
123,478
|
|||||
Cash and cash equivalents
|
-
|
713
|
713
|
677
|
904
|
|||||
Total assets
|
85,946
|
55,690
|
141,636
|
122,839
|
138,539
|
|||||
Equity and liabilities
|
||||||||||
Equity
|
||||||||||
Shareholders' equitynote (v)
|
-
|
4,004
|
4,004
|
3,801
|
4,067
|
|||||
Total equity
|
-
|
4,004
|
4,004
|
3,801
|
4,067
|
|||||
Liabilities
|
||||||||||
Policyholder liabilities:
|
||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
85,946
|
43,721
|
129,667
|
112,009
|
126,746
|
|||||
Total
|
C4.1 (c)
|
85,946
|
43,721
|
129,667
|
112,009
|
126,746
|
||||
Core structural borrowings of shareholder-financed operations
|
-
|
159
|
159
|
146
|
160
|
|||||
Operational borrowings attributable to shareholder-financed operations
|
-
|
221
|
221
|
222
|
179
|
|||||
Deferred tax liabilities
|
-
|
2,309
|
2,309
|
1,997
|
2,308
|
|||||
Other non-insurance liabilities
|
-
|
5,276
|
5,276
|
4,664
|
5,079
|
|||||
Total liabilities
|
85,946
|
51,686
|
137,632
|
119,038
|
134,472
|
|||||
Total equity and liabilities
|
85,946
|
55,690
|
141,636
|
122,839
|
138,539
|
|
(i) These amounts are for separate account assets and liabilities for all variable annuity products comprising those with and without guarantees. Assets and liabilities attaching to variable annuity business that are not held in the separate account, eg. in respect of guarantees are shown within other business.
|
|
(ii) Other investments comprise:
|
2015 £m
|
2014 £m
|
|||||
30 Jun
|
30 Jun
|
31 Dec
|
||||
Derivative assets*
|
765
|
600
|
916
|
|||
Partnerships in investment pools and other**
|
750
|
749
|
754
|
|||
1,515
|
1,349
|
1,670
|
|
* After taking account of the derivative liabilities of £258 million (30 June 2014: £284 million; 31 December 2014: £251 million), which are included in other non-insurance liabilities, the derivative position for US operations is a net asset of £507 million (30 June 2014: net asset of £316 million; 31 December 2014: net asset of £665 million).
|
|
** Partnerships in investment pools and other comprise primarily investments in limited partnerships. These include interests in the PPM America Private Equity Fund and diversified investments in other partnerships by independent money managers that generally invest in various equities and fixed income loans and securities.
|
|
(iii) Equity securities and portfolio holdings in unit trusts include investments in mutual funds, the majority of which are equity-based.
|
|
(iv) Included within other non-investment and non-cash assets of £6,562 million (30 June 2014: £6,440 million; 31 December 2014: £6,617 million) were balances of £5,817 million (30 June 2014: £5,842 million; 31 December 2014: £5,979 million) for reinsurers' share of insurance contract liabilities. Of the £5,817 million as at 30 June 2015, £5,057 million related to the reinsurance ceded in respect of the acquired REALIC business (30 June 2014: £5,179 million; 31 December 2014: £5,174 million). Jackson holds collateral for certain of these reinsurance arrangements with a corresponding funds withheld liability. As of 30 June 2015, the funds withheld liability of £2,204 million (30 June 2014: £2,019 million; 31 December 2014: £2,201 million) was recorded within other non-insurance liabilities.
|
|
(v) Changes in shareholders' equity
|
2015 £m
|
2014 £m
|
|||||
Half year
|
Half year
|
Full year
|
||||
Operating profit based on longer-term investment returns B1.1
|
834
|
686
|
1,431
|
|||
Short-term fluctuations in investment returns B1.2
|
228
|
(226)
|
(1,103)
|
|||
Amortisation of acquisition accounting adjustments arising on the purchase of REALIC
|
(35)
|
(40)
|
(71)
|
|||
Profit before shareholder tax
|
1,027
|
420
|
257
|
|||
Tax B5
|
(266)
|
(107)
|
(8)
|
|||
Profit for the period
|
761
|
313
|
249
|
|||
Profit for the period (as above)
|
761
|
313
|
249
|
|||
Items recognised in other comprehensive income:
|
||||||
Exchange movements
|
(34)
|
(122)
|
235
|
|||
Unrealised valuation movements on securities classified as available-for-sale:
|
||||||
Unrealised holding (losses) gains arising during the period
|
(661)
|
1,060
|
1,039
|
|||
Deduct net gains included in the income statement on disposal and impairment
|
(101)
|
(37)
|
(83)
|
|||
Total unrealised valuation movements
|
(762)
|
1,023
|
956
|
|||
Related amortisation of deferred acquisition costs C5.1(b)
|
165
|
(212)
|
(87)
|
|||
Related tax
|
209
|
(284)
|
(304)
|
|||
Total other comprehensive (loss) income
|
(422)
|
405
|
800
|
|||
Total comprehensive income for the period
|
339
|
718
|
1,049
|
|||
Dividends, interest payments to central companies and other movements
|
(402)
|
(363)
|
(428)
|
|||
Net (decrease) increase in equity
|
(63)
|
355
|
621
|
|||
Shareholders' equity at beginning of period
|
4,067
|
3,446
|
3,446
|
|||
Shareholders' equity at end of period
|
4,004
|
3,801
|
4,067
|
|
C2.3 UK insurance operations
|
2015 £m
|
2014 £m
|
|||||||||||||||
Other funds and subsidiaries
|
||||||||||||||||
Scottish
Amicable
Insurance
Fund
|
PAC
with-
profits
sub-
fund
|
Unit-linked
assets and
liabilities
|
Annuity
and other
long-term
business
|
Total
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
|||||||||
By operating segment
|
Note
|
note (ii)
|
note (i)
|
|||||||||||||
Assets
|
||||||||||||||||
Intangible assets attributable to shareholders:
|
||||||||||||||||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
-
|
85
|
85
|
85
|
84
|
86
|
||||||||
Total
|
-
|
-
|
-
|
85
|
85
|
85
|
84
|
86
|
||||||||
Intangible assets attributable to with-profits funds:
|
||||||||||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
-
|
184
|
-
|
-
|
-
|
184
|
177
|
186
|
||||||||
Deferred acquisition costs
|
-
|
5
|
-
|
-
|
-
|
5
|
5
|
7
|
||||||||
Total
|
-
|
189
|
-
|
-
|
-
|
189
|
182
|
193
|
||||||||
Total
|
-
|
189
|
-
|
85
|
85
|
274
|
266
|
279
|
||||||||
Deferred tax assets
|
-
|
80
|
-
|
60
|
60
|
140
|
132
|
132
|
||||||||
Other non-investment and non-cash assets
|
207
|
4,354
|
440
|
3,160
|
3,600
|
8,161
|
8,001
|
6,826
|
||||||||
Investments of long-term business and other operations:
|
||||||||||||||||
Investment properties
|
349
|
10,459
|
682
|
1,745
|
2,427
|
13,235
|
11,727
|
12,736
|
||||||||
Investments in joint ventures and associates accounted for using the equity method (principally property funds joint ventures)
|
-
|
433
|
-
|
-
|
-
|
433
|
513
|
536
|
||||||||
Financial investments:
|
||||||||||||||||
Loans
|
C3.4
|
62
|
2,221
|
-
|
1,562
|
1,562
|
3,845
|
4,389
|
4,254
|
|||||||
Equity securities and portfolio holdings in unit trusts
|
2,697
|
29,253
|
16,656
|
56
|
16,712
|
48,662
|
41,916
|
43,468
|
||||||||
Debt securities
|
C3.3
|
2,465
|
43,198
|
7,125
|
31,088
|
38,213
|
83,876
|
81,680
|
86,349
|
|||||||
Other investmentsnote (iii)
|
261
|
5,246
|
56
|
443
|
499
|
6,006
|
4,433
|
5,782
|
||||||||
Deposits
|
466
|
7,340
|
777
|
1,712
|
2,489
|
10,295
|
12,319
|
12,253
|
||||||||
Total investments
|
6,300
|
98,150
|
25,296
|
36,606
|
61,902
|
166,352
|
156,977
|
165,378
|
||||||||
Properties held for sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
||||||||
Cash and cash equivalents
|
221
|
1,997
|
574
|
881
|
1,455
|
3,673
|
2,121
|
2,457
|
||||||||
Total assets
|
6,728
|
104,770
|
26,310
|
40,792
|
67,102
|
178,600
|
167,497
|
175,077
|
2015 £m
|
2014 £m
|
|||||||||||||
Other funds and subsidiaries
|
||||||||||||||
Scottish
Amicable
Insurance
Fund
|
PAC with-profits sub-fund
|
Unit-linked
assets and
liabilities
|
Annuity
and
other
long-term
business
|
Total
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
|||||||
Note
|
note (ii)
|
note (i)
|
||||||||||||
Equity and liabilities
|
||||||||||||||
Equity
|
||||||||||||||
Shareholders' equity
|
-
|
-
|
-
|
3,972
|
3,972
|
3,972
|
3,245
|
3,804
|
||||||
Total equity
|
-
|
-
|
-
|
3,972
|
3,972
|
3,972
|
3,245
|
3,804
|
||||||
Liabilities
|
||||||||||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
6,413
|
83,362
|
22,643
|
32,013
|
54,656
|
144,431
|
137,619
|
144,088
|
||||||
Unallocated surplus of with-profits funds (reflecting application of 'realistic' basis provisions for UK regulated with-profits funds)
|
-
|
10,641
|
-
|
-
|
-
|
10,641
|
11,059
|
10,348
|
||||||
Total
|
C4.1(d)
|
6,413
|
94,003
|
22,643
|
32,013
|
54,656
|
155,072
|
148,678
|
154,436
|
|||||
Operational borrowings attributable to shareholder-financed operations
|
-
|
-
|
4
|
92
|
96
|
96
|
71
|
74
|
||||||
Borrowings attributable to with-profits funds
|
11
|
1,078
|
-
|
-
|
-
|
1,089
|
864
|
1,093
|
||||||
Deferred tax liabilities
|
52
|
806
|
-
|
368
|
368
|
1,226
|
1,184
|
1,228
|
||||||
Other non-insurance liabilities
|
252
|
8,883
|
3,663
|
4,347
|
8,010
|
17,145
|
13,455
|
14,442
|
||||||
Total liabilities
|
6,728
|
104,770
|
26,310
|
36,820
|
63,130
|
174,628
|
164,252
|
171,273
|
||||||
Total equity and liabilities
|
6,728
|
104,770
|
26,310
|
40,792
|
67,102
|
178,600
|
167,497
|
175,077
|
|
(i) The PAC with-profits sub-fund (WPSF) mainly contains with-profits business but it also contains some non-profit business (unit-linked, term assurances and annuities). Included in the PAC with-profits fund is £11.3 billion (30 June 2014: £11.2 billion; 31 December 2014: £11.7 billion) of non-profits annuities liabilities. The WPSF's profits are apportioned 90 per cent to its policyholders and 10 per cent to shareholders as surplus for distribution is determined via the annual actuarial valuation. For the purposes of this table and subsequent explanation, references to the WPSF also include, for convenience, the amounts attaching to the Defined Charges Participating Sub-fund which comprises 3.84 per cent of the total assets of the WPSF and includes the with-profits annuity business transferred to Prudential from the Equitable Life Assurance Society on 1 December 2007 (with assets of approximately £1.7 billion). Profits to shareholders on this with-profits annuity business emerge on a 'charges less expenses' basis and policyholders are entitled to 100 per cent of the investment earnings.
|
|
(ii) The fund is solely for the benefit of policyholders of SAIF. Shareholders have no interest in the profits of this fund although they are entitled to asset management fees on this business. SAIF is a separate sub-fund within the PAC long-term business fund.
|
|
(iii) Other investments comprise:
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Derivative assets*
|
2,555
|
1,262
|
2,344
|
|
Partnerships in investment pools and other**
|
3,451
|
3,171
|
3,438
|
|
6,006
|
4,433
|
5,782
|
|
* After including derivative liabilities of £841 million (30 June 2014: £751 million; 31 December 2014: £1,381 million), which are also included in the statement of financial position, the overall derivative position was a net asset of £1,714 million (30 June 2014: net asset of £511 million; 31 December 2014: net asset of £963 million).
|
|
** Partnerships in investment pools and other comprise mainly investments held by the PAC with-profits fund. These investments are primarily investments in limited partnerships and additionally, investments in property funds.
|
|
C2.4 Asset management operations
|
2015 £m
|
2014 £m
|
|||||||||
Note
|
M&G
|
Prudential
Capital
|
US
|
Eastspring
Investments
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
|||
Assets
|
||||||||||
Intangible assets:
|
||||||||||
Goodwill
|
1,153
|
-
|
16
|
61
|
1,230
|
1,230
|
1,230
|
|||
Deferred acquisition costs and other intangible assets
|
15
|
-
|
3
|
1
|
19
|
20
|
21
|
|||
Total
|
1,168
|
-
|
19
|
62
|
1,249
|
1,250
|
1,251
|
|||
Other non-investment and non-cash assets
|
1,345
|
637
|
228
|
82
|
2,292
|
1,371
|
1,605
|
|||
Investments in joint ventures and associates accounted for using the equity method
|
34
|
-
|
-
|
80
|
114
|
95
|
107
|
|||
Financial investments:
|
||||||||||
Loans
|
C3.4
|
-
|
926
|
-
|
-
|
926
|
1,022
|
854
|
||
Equity securities and portfolio holdings in unit trusts
|
77
|
-
|
-
|
12
|
89
|
74
|
79
|
|||
Debt securities
|
C3.3
|
-
|
1,945
|
-
|
3
|
1,948
|
1,953
|
2,293
|
||
Other investments
|
14
|
97
|
7
|
-
|
118
|
73
|
121
|
|||
Deposits
|
-
|
-
|
18
|
34
|
52
|
45
|
74
|
|||
Total investments
|
125
|
2,968
|
25
|
129
|
3,247
|
3,262
|
3,528
|
|||
Cash and cash equivalents
|
418
|
797
|
74
|
101
|
1,390
|
751
|
1,044
|
|||
Total assets
|
3,056
|
4,402
|
346
|
374
|
8,178
|
6,634
|
7,428
|
|||
Equity and liabilities
|
||||||||||
Equity
|
||||||||||
Shareholders' equity
|
1,698
|
25
|
165
|
284
|
2,172
|
2,053
|
2,077
|
|||
Total equity
|
1,698
|
25
|
165
|
284
|
2,172
|
2,053
|
2,077
|
|||
Liabilities
|
||||||||||
Core structural borrowing of shareholder-financed operations
|
-
|
275
|
-
|
-
|
275
|
275
|
275
|
|||
Operational borrowing attributable to shareholder-financed operations
|
11
|
-
|
-
|
-
|
11
|
-
|
6
|
|||
Intra-group debt represented by operational borrowings at Group levelnote (i)
|
-
|
2,176
|
-
|
-
|
2,176
|
1,950
|
2,004
|
|||
Other non-insurance liabilitiesnote (ii)
|
1,347
|
1,926
|
181
|
90
|
3,544
|
2,356
|
3,066
|
|||
Total liabilities
|
1,358
|
4,377
|
181
|
90
|
6,006
|
4,581
|
5,351
|
|||
Total equity and liabilities
|
3,056
|
4,402
|
346
|
374
|
8,178
|
6,634
|
7,428
|
|
Notes
|
|
(i) Intra-group debt represented by operational borrowings at Group level, which are in respect of Prudential Capital's short-term fixed income security programme and comprise:
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Commercial paper
|
1,577
|
1,650
|
1,704
|
|
Medium Term Notes
|
599
|
300
|
300
|
|
Total intra-group debt represented by operational borrowings at Group level
|
2,176
|
1,950
|
2,004
|
|
(ii) Other non-insurance liabilities consist primarily of intra-group balances, derivative liabilities and other creditors.
|
|
C3.1 Group assets and liabilities - Classification
|
30 Jun 2015 £m
|
||||||
At fair value
|
Cost/
amortised
cost/ IFRS 4
basis value
|
Total
carrying
value
|
Fair
value,
where
applicable
|
|||
note (i)
|
||||||
Through
profit
or loss
|
Available-
for-sale
|
|||||
Intangible assets attributable to shareholders:
|
||||||
Goodwill
|
-
|
-
|
1,461
|
1,461
|
||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
7,310
|
7,310
|
||
Total
|
-
|
-
|
8,771
|
8,771
|
||
Intangible assets attributable to with-profits funds:
|
||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
-
|
-
|
184
|
184
|
||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
49
|
49
|
||
Total
|
-
|
-
|
233
|
233
|
||
Total intangible assets
|
-
|
-
|
9,004
|
9,004
|
||
Other non-investment and non-cash assets:
|
||||||
Property, plant and equipment
|
-
|
-
|
984
|
984
|
||
Reinsurers' share of insurance contract liabilities
|
-
|
-
|
7,259
|
7,259
|
||
Deferred tax assets
|
-
|
-
|
2,820
|
2,820
|
||
Current tax recoverable
|
-
|
-
|
220
|
220
|
||
Accrued investment income
|
-
|
-
|
2,575
|
2,575
|
2,575
|
|
Other debtors
|
-
|
-
|
3,626
|
3,626
|
3,626
|
|
Total
|
-
|
-
|
17,484
|
17,484
|
||
Investments of long-term business and other operations:note (ii)
|
||||||
Investment properties
|
13,259
|
-
|
-
|
13,259
|
13,259
|
|
Investments accounted for using the equity method
|
-
|
962
|
962
|
|||
Loans
|
2,306
|
-
|
10,272
|
12,578
|
13,189
|
|
Equity securities and portfolio holdings in unit trusts
|
155,253
|
-
|
-
|
155,253
|
155,253
|
|
Debt securities
|
110,273
|
32,034
|
-
|
142,307
|
142,307
|
|
Other investments
|
7,713
|
-
|
7,713
|
7,713
|
||
Deposits
|
-
|
-
|
11,043
|
11,043
|
11,043
|
|
Total investments
|
288,804
|
32,034
|
22,277
|
343,115
|
||
Assets held for sale
|
-
|
-
|
-
|
|||
Cash and cash equivalents
|
-
|
8,298
|
8,298
|
8,298
|
||
Total assets
|
288,804
|
32,034
|
57,063
|
377,901
|
||
Liabilities
|
||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||
Insurance contract liabilities
|
-
|
-
|
254,417
|
254,417
|
||
Investment contract liabilities with discretionary
participation features note (iii)
|
-
|
-
|
39,795
|
39,795
|
||
Investment contract liabilities without discretionary participation features
|
16,741
|
-
|
2,667
|
19,408
|
19,426
|
|
Unallocated surplus of with-profits funds
|
-
|
-
|
12,768
|
12,768
|
||
Total
|
16,741
|
-
|
309,647
|
326,388
|
||
Core structural borrowings of shareholder-financed operations
|
-
|
-
|
4,880
|
4,880
|
5,373
|
|
Other borrowings:
|
||||||
Operational borrowings attributable to shareholder-financed operations
|
-
|
-
|
2,504
|
2,504
|
2,504
|
|
Borrowings attributable to with-profits operations
|
-
|
-
|
1,089
|
1,089
|
1,102
|
|
Other non-insurance liabilities:
|
||||||
Obligations under funding, securities lending and sale and repurchase agreements
|
-
|
-
|
3,296
|
3,296
|
3,305
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
10,007
|
-
|
-
|
10,007
|
10,007
|
|
Deferred tax liabilities
|
-
|
-
|
4,325
|
4,325
|
||
Current tax liabilities
|
-
|
-
|
393
|
393
|
||
Accruals and deferred income
|
-
|
-
|
750
|
750
|
||
Other creditors
|
322
|
-
|
5,193
|
5,515
|
5,515
|
|
Provisions
|
-
|
546
|
546
|
|||
Derivative liabilities
|
1,758
|
-
|
-
|
1,758
|
1,758
|
|
Other liabilities
|
2,204
|
-
|
2,141
|
4,345
|
4,345
|
|
Total
|
14,291
|
-
|
16,644
|
30,935
|
||
Liabilities held for sale
|
-
|
-
|
-
|
|||
Total liabilities
|
31,032
|
-
|
334,764
|
365,796
|
30 Jun 2014 £m
|
||||||
At fair value
|
Cost/
amortised
cost/ IFRS 4
basis value
|
Total
carrying
value
|
Fair
value,
where
applicable
|
|||
note (i)
|
||||||
Through
profit
or loss
|
Available-
for-sale
|
|||||
Intangible assets attributable to shareholders:
|
||||||
Goodwill
|
-
|
-
|
1,458
|
1,458
|
||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
5,944
|
5,944
|
||
Total
|
-
|
-
|
7,402
|
7,402
|
||
Intangible assets attributable to with-profits funds:
|
||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
-
|
-
|
177
|
177
|
||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
63
|
63
|
||
Total
|
-
|
-
|
240
|
240
|
||
Total intangible assets
|
-
|
-
|
7,642
|
7,642
|
||
Other non-investment and non-cash assets:
|
||||||
Property, plant and equipment
|
-
|
-
|
910
|
910
|
||
Reinsurers' share of insurance contract liabilities
|
-
|
-
|
6,743
|
6,743
|
||
Deferred tax assets
|
-
|
-
|
2,173
|
2,173
|
||
Current tax recoverable
|
-
|
-
|
158
|
158
|
||
Accrued investment income
|
-
|
-
|
2,413
|
2,413
|
2,413
|
|
Other debtors
|
-
|
-
|
3,643
|
3,643
|
3,643
|
|
Total
|
-
|
-
|
16,040
|
16,040
|
||
Investments of long-term business and other operations:note (ii)
|
||||||
Investment properties
|
11,754
|
-
|
-
|
11,754
|
11,754
|
|
Investments accounted for using the equity method
|
-
|
-
|
911
|
911
|
||
Loans
|
2,123
|
-
|
10,334
|
12,457
|
12,987
|
|
Equity securities and portfolio holdings in unit trusts
|
130,566
|
-
|
-
|
130,566
|
130,566
|
|
Debt securities
|
103,666
|
30,511
|
-
|
134,177
|
134,177
|
|
Other investments
|
5,908
|
-
|
-
|
5,908
|
5,908
|
|
Deposits
|
-
|
-
|
13,057
|
13,057
|
13,057
|
|
Total investments
|
254,017
|
30,511
|
24,302
|
308,830
|
||
Assets held for sale
|
875
|
-
|
875
|
875
|
||
Cash and cash equivalents
|
-
|
-
|
5,903
|
5,903
|
5,903
|
|
Total assets
|
254,892
|
30,511
|
53,887
|
339,290
|
||
Liabilities
|
||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||
Insurance contract liabilities
|
-
|
-
|
227,779
|
227,779
|
||
Investment contract liabilities with discretionary
participation features note (iii)
|
-
|
-
|
35,636
|
35,636
|
||
Investment contract liabilities without discretionary participation features
|
17,840
|
-
|
2,449
|
20,289
|
20,290
|
|
Unallocated surplus of with-profits funds
|
-
|
-
|
13,044
|
13,044
|
||
Total
|
17,840
|
-
|
278,908
|
296,748
|
||
Core structural borrowings of shareholder-financed operations
|
-
|
-
|
4,567
|
4,567
|
5,056
|
|
Other borrowings:
|
||||||
Operational borrowings attributable to shareholder-financed operations
|
-
|
-
|
2,243
|
2,243
|
2,243
|
|
Borrowings attributable to with-profits operations
|
-
|
-
|
864
|
864
|
879
|
|
Other non-insurance liabilities:
|
||||||
Obligations under funding, securities lending and sale and repurchase agreements
|
-
|
-
|
2,188
|
2,188
|
2,200
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
5,262
|
-
|
-
|
5,262
|
5,262
|
|
Deferred tax liabilities
|
-
|
-
|
3,855
|
3,855
|
||
Current tax liabilities
|
-
|
-
|
475
|
475
|
||
Accruals and deferred income
|
-
|
-
|
731
|
731
|
||
Other creditors
|
279
|
-
|
4,720
|
4,999
|
4,999
|
|
Provisions
|
-
|
-
|
534
|
534
|
||
Derivative liabilities
|
1,400
|
-
|
-
|
1,400
|
1,400
|
|
Other liabilities
|
2,019
|
-
|
1,951
|
3,970
|
3,970
|
|
Total
|
8,960
|
-
|
14,454
|
23,414
|
||
Liabilities held for sale
|
828
|
-
|
-
|
828
|
828
|
|
Total liabilities
|
27,628
|
-
|
301,036
|
328,664
|
31 Dec 2014 £m
|
||||||
At fair value
|
Cost/
amortised
cost/ IFRS 4
basis value
|
Total
carrying
value
|
Fair
value,
where
applicable
|
|||
note (i)
|
||||||
Through
profit
or loss
|
Available-
for-sale
|
|||||
Intangible assets attributable to shareholders:
|
||||||
Goodwill
|
-
|
-
|
1,463
|
1,463
|
||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
7,261
|
7,261
|
||
Total
|
-
|
-
|
8,724
|
8,724
|
||
Intangible assets attributable to with-profits funds:
|
||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
-
|
-
|
186
|
186
|
||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
61
|
61
|
||
Total
|
-
|
-
|
247
|
247
|
||
Total intangible assets
|
-
|
-
|
8,971
|
8,971
|
||
Other non-investment and non-cash assets:
|
||||||
Property, plant and equipment
|
-
|
-
|
978
|
978
|
||
Reinsurers' share of insurance contract liabilities
|
-
|
-
|
7,167
|
7,167
|
||
Deferred tax assets
|
-
|
-
|
2,765
|
2,765
|
||
Current tax recoverable
|
-
|
-
|
117
|
117
|
||
Accrued investment income
|
-
|
-
|
2,667
|
2,667
|
2,667
|
|
Other debtors
|
-
|
-
|
1,852
|
1,852
|
1,852
|
|
Total
|
-
|
-
|
15,546
|
15,546
|
||
Investments of long-term business and other operations:note (ii)
|
||||||
Investment properties
|
12,764
|
-
|
-
|
12,764
|
12,764
|
|
Investments accounted for using the equity method
|
-
|
-
|
1,017
|
1,017
|
||
Loans
|
2,291
|
-
|
10,550
|
12,841
|
13,548
|
|
Equity securities and portfolio holdings in unit trusts
|
144,862
|
-
|
-
|
144,862
|
144,862
|
|
Debt securities
|
112,354
|
32,897
|
-
|
145,251
|
145,251
|
|
Other investments
|
7,623
|
-
|
-
|
7,623
|
7,623
|
|
Deposits
|
-
|
-
|
13,096
|
13,096
|
13,096
|
|
Total investments
|
279,894
|
32,897
|
24,663
|
337,454
|
||
Assets held for sale
|
824
|
-
|
-
|
824
|
824
|
|
Cash and cash equivalents
|
-
|
-
|
6,409
|
6,409
|
6,409
|
|
Total assets
|
280,718
|
32,897
|
55,589
|
369,204
|
||
Liabilities
|
||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||
Insurance contract liabilities
|
-
|
-
|
250,038
|
250,038
|
||
Investment contract liabilities with discretionary
participation features note (iii)
|
-
|
-
|
39,277
|
39,277
|
||
Investment contract liabilities without discretionary participation features
|
17,554
|
-
|
2,670
|
20,224
|
20,211
|
|
Unallocated surplus of with-profits funds
|
-
|
-
|
12,450
|
12,450
|
||
Total
|
17,554
|
-
|
304,435
|
321,989
|
||
Core structural borrowings of shareholder-financed operations
|
-
|
-
|
4,304
|
4,304
|
4,925
|
|
Other borrowings:
|
||||||
Operational borrowings attributable to shareholder-financed operations
|
-
|
-
|
2,263
|
2,263
|
2,263
|
|
Borrowings attributable to with-profits operations
|
-
|
-
|
1,093
|
1,093
|
1,108
|
|
Other non-insurance liabilities:
|
||||||
Obligations under funding, securities lending and sale and repurchase agreements
|
-
|
-
|
2,347
|
2,347
|
2,361
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
7,357
|
-
|
-
|
7,357
|
7,357
|
|
Deferred tax liabilities
|
-
|
-
|
4,291
|
4,291
|
||
Current tax liabilities
|
-
|
-
|
617
|
617
|
||
Accruals and deferred income
|
-
|
-
|
947
|
947
|
||
Other creditors
|
327
|
-
|
3,935
|
4,262
|
4,262
|
|
Provisions
|
-
|
-
|
724
|
724
|
||
Derivative liabilities
|
2,323
|
-
|
-
|
2,323
|
2,323
|
|
Other liabilities
|
2,201
|
-
|
1,904
|
4,105
|
4,105
|
|
Total
|
12,208
|
-
|
14,765
|
26,973
|
||
Liabilities held for sale
|
770
|
-
|
-
|
770
|
770
|
|
Total liabilities
|
30,532
|
-
|
326,860
|
357,392
|
|
(i) Assets carried at cost or amortised cost are subject to impairment testing where appropriate under IFRS requirements. This category also includes assets which are valued by reference to specific IFRS standards such as reinsurers' share of insurance contract liabilities, deferred tax assets and investments accounted for under the equity method.
|
|
(ii) Realised gains and losses on the Group's investments for half year 2015 recognised in the income statement amounted to a net gain of £1.8 billion (30 June 2014: £1.8 billion; 31 December 2014: £2.9 billion).
|
|
(iii) The carrying value of investment contracts with discretionary participation features is determined on an IFRS 4 basis. It is impractical to determine the fair value of these contracts due to the lack of a reliable basis to measure the participation features.
|
|
C3.2 Group assets and liabilities - Measurement
|
|
|
|
(a) Determination of fair value
|
|
(b) Fair value hierarchy of financial instruments measured at fair value on recurring basis
|
30 Jun 2015 £m
|
|||||
Level 1
|
Level 2
|
Level 3
|
|||
Analysis of financial investments, net of derivative liabilities by business type
|
Quoted prices
(unadjusted)
in active markets
|
Valuation based
on significant
observable
market inputs
|
Valuation based
on significant
unobservable
market inputs
|
Total
|
|
With-profits
|
|||||
Equity securities and portfolio holdings in unit trusts
|
36,488
|
2,650
|
623
|
39,761
|
|
Debt securities
|
16,988
|
41,635
|
361
|
58,984
|
|
Other investments (including derivative assets)
|
26
|
2,255
|
3,269
|
5,550
|
|
Derivative liabilities
|
(29)
|
(565)
|
-
|
(594)
|
|
Total financial investments, net of derivative liabilities
|
53,473
|
45,975
|
4,253
|
103,701
|
|
Percentage of total
|
52%
|
44%
|
4%
|
100%
|
|
Unit-linked and variable annuity separate account
|
|||||
Equity securities and portfolio holdings in unit trusts
|
113,797
|
344
|
9
|
114,150
|
|
Debt securities
|
4,300
|
5,558
|
-
|
9,858
|
|
Other investments (including derivative assets)
|
1
|
70
|
4
|
75
|
|
Derivative liabilities
|
-
|
(18)
|
-
|
(18)
|
|
Total financial investments, net of derivative liabilities
|
118,098
|
5,954
|
13
|
124,065
|
|
Percentage of total
|
95%
|
5%
|
0%
|
100%
|
|
Non-linked shareholder-backed
|
|||||
Loans
|
-
|
267
|
2,039
|
2,306
|
|
Equity securities and portfolio holdings in unit trusts
|
1,182
|
125
|
35
|
1,342
|
|
Debt securities
|
15,170
|
58,099
|
196
|
73,465
|
|
Other investments (including derivative assets)
|
-
|
1,310
|
778
|
2,088
|
|
Derivative liabilities
|
-
|
(810)
|
(336)
|
(1,146)
|
|
Total financial investments, net of derivative liabilities
|
16,352
|
58,991
|
2,712
|
78,055
|
|
Percentage of total
|
21%
|
76%
|
3%
|
100%
|
|
Group total analysis, including other financial liabilities held
at fair value
|
|||||
Group total
|
|||||
Loans*
|
-
|
267
|
2,039
|
2,306
|
|
Equity securities and portfolio holdings in unit trusts
|
151,467
|
3,119
|
667
|
155,253
|
|
Debt securities
|
36,458
|
105,292
|
557
|
142,307
|
|
Other investments (including derivative assets)
|
27
|
3,635
|
4,051
|
7,713
|
|
Derivative liabilities
|
(29)
|
(1,393)
|
(336)
|
(1,758)
|
|
Total financial investments, net of derivative liabilities
|
187,923
|
110,920
|
6,978
|
305,821
|
|
Investment contracts liabilities without discretionary participation features held at fair value
|
(22)
|
(16,719)
|
-
|
(16,741)
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(8,559)
|
(45)
|
(1,403)
|
(10,007)
|
|
Other financial liabilities held at fair value
|
-
|
(322)
|
(2,204)
|
(2,526)
|
|
Total financial instruments at fair value
|
179,342
|
93,834
|
3,371
|
276,547
|
|
Percentage of total
|
65%
|
34%
|
1%
|
100%
|
|
* Loans in the table above are those classified as fair value through profit and loss in note C3.1.
|
|
|
30 Jun 2014 £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
|
28,796
|
2,711
|
597
|
32,104
|
|
Debt securities
|
15,870
|
39,756
|
480
|
56,106
|
|
Other investments (including derivative assets)
|
64
|
1,037
|
3,044
|
4,145
|
|
Derivative liabilities
|
(45)
|
(394)
|
-
|
(439)
|
|
Total financial investments, net of derivative liabilities
|
44,685
|
43,110
|
4,121
|
91,916
|
|
Percentage of total
|
49%
|
47%
|
4%
|
100%
|
|
Unit-linked and variable annuity separate account
|
|||||
Equity securities and portfolio holdings in unit trusts
|
97,125
|
200
|
38
|
97,363
|
|
Debt securities
|
3,546
|
6,313
|
-
|
9,859
|
|
Other investments (including derivative assets)
|
5
|
33
|
-
|
38
|
|
Derivative liabilities
|
-
|
(1)
|
-
|
(1)
|
|
Total financial investments, net of derivative liabilities
|
100,676
|
6,545
|
38
|
107,259
|
|
Percentage of total
|
94%
|
6%
|
0%
|
100%
|
|
Non-linked shareholder-backed
|
|||||
Loans
|
-
|
259
|
1,864
|
2,123
|
|
Equity securities and portfolio holdings in unit trusts
|
986
|
79
|
34
|
1,099
|
|
Debt securities
|
14,271
|
53,853
|
88
|
68,212
|
|
Other investments (including derivative assets)
|
-
|
959
|
766
|
1,725
|
|
Derivative liabilities
|
-
|
(750)
|
(210)
|
(960)
|
|
Total financial investments, net of derivative liabilities
|
15,257
|
54,400
|
2,542
|
72,199
|
|
Percentage of total
|
21%
|
75%
|
4%
|
100%
|
|
Group total analysis, including other financial liabilities held
at fair value
|
|||||
Group total
|
|||||
Loans*
|
-
|
259
|
1,864
|
2,123
|
|
Equity securities and portfolio holdings in unit trusts
|
126,907
|
2,990
|
669
|
130,566
|
|
Debt securities
|
33,687
|
99,922
|
568
|
134,177
|
|
Other investments (including derivative assets)
|
69
|
2,029
|
3,810
|
5,908
|
|
Derivative liabilities
|
(45)
|
(1,145)
|
(210)
|
(1,400)
|
|
Total financial investments, net of derivative liabilities
|
160,618
|
104,055
|
6,701
|
271,374
|
|
Investment contracts liabilities without discretionary participation features held at fair value
|
-
|
(17,840)
|
-
|
(17,840)
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(3,902)
|
(134)
|
(1,226)
|
(5,262)
|
|
Other financial liabilities held at fair value
|
-
|
(279)
|
(2,019)
|
(2,298)
|
|
Total financial instruments at fair value
|
156,716
|
85,802
|
3,456
|
245,974
|
|
Percentage of total
|
64%
|
35%
|
1%
|
100%
|
|
* Loans in the table above are those classified as fair value through profit and loss in note C3.1.
|
31 Dec 2014 £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
|
31,136
|
2,832
|
694
|
34,662
|
|
Debt securities
|
16,415
|
42,576
|
582
|
59,573
|
|
Other investments (including derivative assets)
|
96
|
1,997
|
3,252
|
5,345
|
|
Derivative liabilities
|
(72)
|
(1,024)
|
-
|
(1,096)
|
|
Total financial investments, net of derivative liabilities
|
47,575
|
46,381
|
4,528
|
98,484
|
|
Percentage of total
|
48%
|
47%
|
5%
|
100%
|
|
Unit-linked and variable annuity separate account
|
|||||
Equity securities and portfolio holdings in unit trusts
|
108,392
|
336
|
21
|
108,749
|
|
Debt securities
|
4,509
|
6,375
|
11
|
10,895
|
|
Other investments (including derivative assets)
|
4
|
29
|
-
|
33
|
|
Derivative liabilities
|
(10)
|
(12)
|
-
|
(22)
|
|
Total financial investments, net of derivative liabilities
|
112,895
|
6,728
|
32
|
119,655
|
|
Percentage of total
|
94%
|
6%
|
0%
|
100%
|
|
Non-linked shareholder-backed
|
|||||
Loans
|
-
|
266
|
2,025
|
2,291
|
|
Equity securities and portfolio holdings in unit trusts
|
1,303
|
116
|
32
|
1,451
|
|
Debt securities
|
15,806
|
58,780
|
197
|
74,783
|
|
Other investments (including derivative assets)
|
-
|
1,469
|
776
|
2,245
|
|
Derivative liabilities
|
-
|
(867)
|
(338)
|
(1,205)
|
|
Total financial investments, net of derivative liabilities
|
17,109
|
59,764
|
2,692
|
79,565
|
|
Percentage of total
|
22%
|
75%
|
3%
|
100%
|
|
Group total analysis, including other financial liabilities held at fair value
|
|||||
Group total
|
|||||
Loans*
|
-
|
266
|
2,025
|
2,291
|
|
Equity securities and portfolio holdings in unit trusts
|
140,831
|
3,284
|
747
|
144,862
|
|
Debt securities
|
36,730
|
107,731
|
790
|
145,251
|
|
Other investments (including derivative assets)
|
100
|
3,495
|
4,028
|
7,623
|
|
Derivative liabilities
|
(82)
|
(1,903)
|
(338)
|
(2,323)
|
|
Total financial investments, net of derivative liabilities
|
177,579
|
112,873
|
7,252
|
297,704
|
|
Investment contracts liabilities without discretionary participation features held at fair value
|
-
|
(17,554)
|
-
|
(17,554)
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(5,395)
|
(671)
|
(1,291)
|
(7,357)
|
|
Other financial liabilities held at fair value
|
-
|
(327)
|
(2,201)
|
(2,528)
|
|
Total financial instruments at fair value
|
172,184
|
94,321
|
3,760
|
270,265
|
|
Percentage of total
|
64%
|
35%
|
1%
|
100%
|
|
* Loans in the table above are those classified as fair value through profit and loss in note C3.1.
|
|
(c) Valuation approach for level 2 fair valued financial instruments
|
£m
|
|||||||||||
Half year 2015
|
At
1 Jan
|
Total
gains
(losses) in
income
statement
|
Total
gains
(losses)
recorded
in other
compre-
hensive
income
|
Purchases
|
Sales
|
Settled
|
Issued
|
Transfers
into
level 3
|
Transfers
out of
Level 3
|
At
30 Jun
2015
|
|
Loans
|
2,025
|
72
|
(18)
|
-
|
-
|
(64)
|
24
|
-
|
-
|
2,039
|
|
Equity securities and portfolio holdings in unit trusts
|
747
|
45
|
(1)
|
23
|
(148)
|
-
|
-
|
1
|
-
|
667
|
|
Debt securities
|
790
|
(66)
|
-
|
33
|
(245)
|
-
|
-
|
46
|
(1)
|
557
|
|
Other investments (including derivative assets)
|
4,028
|
114
|
(77)
|
271
|
(285)
|
-
|
-
|
-
|
-
|
4,051
|
|
Derivative liabilities
|
(338)
|
2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(336)
|
|
Total financial investments, net of derivative liabilities
|
7,252
|
167
|
(96)
|
327
|
(678)
|
(64)
|
24
|
47
|
(1)
|
6,978
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(1,291)
|
(32)
|
-
|
(4)
|
22
|
24
|
(122)
|
-
|
-
|
(1,403)
|
|
Other financial liabilities
|
(2,201)
|
(85)
|
19
|
-
|
-
|
113
|
(50)
|
-
|
-
|
(2,204)
|
|
Total financial instruments at fair value
|
3,760
|
50
|
(77)
|
323
|
(656)
|
73
|
(148)
|
47
|
(1)
|
3,371
|
|
Half year 2014
|
At
1 Jan
|
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
2014
|
|
Loans
|
1,887
|
64
|
(60)
|
-
|
-
|
(46)
|
19
|
-
|
-
|
1,864
|
|
Equity securities and portfolio holdings in unit trusts
|
649
|
17
|
(2)
|
12
|
(9)
|
-
|
-
|
2
|
-
|
669
|
|
Debt securities
|
670
|
1
|
(1)
|
16
|
(123)
|
-
|
-
|
12
|
(7)
|
568
|
|
Other investments (including derivative assets)
|
3,758
|
158
|
(61)
|
209
|
(253)
|
-
|
-
|
-
|
(1)
|
3,810
|
|
Derivative liabilities
|
(201)
|
(9)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(210)
|
|
Total financial investments, net of derivative liabilities
|
6,763
|
231
|
(124)
|
237
|
(385)
|
(46)
|
19
|
14
|
(8)
|
6,701
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(1,327)
|
11
|
1
|
(2)
|
2
|
116
|
(27)
|
-
|
-
|
(1,226)
|
|
Other financial liabilities
|
(2,051)
|
(71)
|
65
|
-
|
-
|
71
|
(33)
|
-
|
-
|
(2,019)
|
|
Total financial instruments at fair value
|
3,385
|
171
|
(58)
|
235
|
(383)
|
141
|
(41)
|
14
|
(8)
|
3,456
|
|
Full year 2014
|
At
1 Jan
|
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
2014
|
|
Loans
|
1,887
|
1
|
118
|
-
|
-
|
(175)
|
194
|
-
|
-
|
2,025
|
|
Equity securities and portfolio holdings in unit trusts
|
649
|
118
|
2
|
26
|
(50)
|
-
|
-
|
2
|
-
|
747
|
|
Debt securities
|
670
|
271
|
(7)
|
49
|
(169)
|
-
|
-
|
11
|
(35)
|
790
|
|
Other investments (including derivative assets)
|
3,758
|
337
|
36
|
371
|
(474)
|
-
|
-
|
-
|
-
|
4,028
|
|
Derivative liabilities
|
(201)
|
(138)
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
(338)
|
|
Total financial investments, net of derivative liabilities
|
6,763
|
589
|
149
|
446
|
(693)
|
(175)
|
194
|
13
|
(34)
|
7,252
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(1,327)
|
(14)
|
-
|
(18)
|
18
|
123
|
(73)
|
-
|
-
|
(1,291)
|
|
Other financial liabilities
|
(2,051)
|
(10)
|
(129)
|
-
|
-
|
279
|
(290)
|
-
|
-
|
(2,201)
|
|
Total financial instruments at fair value
|
3,385
|
565
|
20
|
428
|
(675)
|
227
|
(169)
|
13
|
(34)
|
3,760
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Equity securities
|
38
|
14
|
70
|
|
Debt securities
|
(2)
|
1
|
149
|
|
Other investments
|
125
|
153
|
284
|
|
Derivative liabilities
|
2
|
(9)
|
(137)
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(32)
|
11
|
(14)
|
|
Other financial liabilities
|
-
|
(7)
|
(8)
|
|
Total
|
131
|
163
|
344
|
|
Valuation approach for level 3 fair valued financial instruments
|
|
|
|
(a) Debt securities of £251 million (30 June 2014: £80 million; 31 December 2014: £298 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 (e.g. distressed securities or securities which were being restructured).
|
|
(b) Private equity and venture investments of £715 million (30 June 2014: £897 million; 31 December 2014: £1,002 million) which were valued internally based on management information available for these investments. These investments, in the form of debt and equity securities, were principally held by consolidated investment funds which are managed on behalf of third parties.
|
|
(c) Liabilities of £(1,379) million (30 June 2014: £(1,206) million; 31 December 2014: £(1,269) million) for the net asset value attributable to external unit holders 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 £(28) million (30 June 2014: £ nil; 31 December 2014: £(23) 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 £63 million (30 June 2014: £1 million; 31 December 2014: £3 million).
|
|
|
|
(a) A net liability of £(525) million (30 June 2014: net liability of £(267) million; 31 December 2014: net liability of £(133) 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 asset of £147 million (30 June 2014: £39 million; 31 December 2014: £144 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 £15 million (30 June 2014: £4 million; 31 December 2014: £14 million), which would reduce shareholders' equity by this amount before tax. Of this amount, a decrease of £14 million (30 June 2014: a decrease of £3 million; 31 December 2014: a decrease of £13 million) would pass through the income statement substantially as part of short-term fluctuations in investment returns outside of operating profit and a £1 million decrease (30 June 2014: a decrease of £1 million; 31 December 2014: a decrease of £1 million) would be included as part of other comprehensive income, being unrealised movements on assets classified as available-for-sale.
|
|
|
|
(e) Transfers into and transfers out of levels
|
|
(f) Valuation processes applied by the Group
|
|
C3.3 Debt securities
|
|
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Insurance operations:
|
|||||
Asia note (a)
|
24,366
|
19,958
|
23,629
|
||
US note (b)
|
32,117
|
30,586
|
32,980
|
||
UK note (c)
|
83,876
|
81,680
|
86,349
|
||
Asset management operationsnote (d)
|
1,948
|
1,953
|
2,293
|
||
Total
|
142,307
|
134,177
|
145,251
|
|
(a) Asia insurance operations
|
2015 £m
|
2014 £m
|
||||||
With-profits
business
|
Unit-linked
assets
|
Other
business
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
||
S&P - AAA
|
824
|
46
|
190
|
1,060
|
734
|
962
|
|
S&P - AA+ to AA-
|
4,789
|
343
|
979
|
6,111
|
5,042
|
6,332
|
|
S&P - A+ to A-
|
2,104
|
382
|
1,822
|
4,308
|
3,258
|
3,922
|
|
S&P - BBB+ to BBB-
|
1,831
|
710
|
1,340
|
3,881
|
2,790
|
3,545
|
|
S&P - Other
|
643
|
211
|
1,072
|
1,926
|
1,463
|
1,839
|
|
10,191
|
1,692
|
5,403
|
17,286
|
13,287
|
16,600
|
||
Moody's - Aaa
|
824
|
198
|
345
|
1,367
|
2,390
|
1,282
|
|
Moody's - Aa1 to Aa3
|
78
|
8
|
1,138
|
1,224
|
104
|
1,141
|
|
Moody's - A1 to A3
|
231
|
81
|
102
|
414
|
147
|
366
|
|
Moody's - Baa1 to Baa3
|
159
|
270
|
131
|
560
|
477
|
585
|
|
Moody's - Other
|
67
|
12
|
6
|
85
|
74
|
68
|
|
1,359
|
569
|
1,722
|
3,650
|
3,192
|
3,442
|
||
Fitch
|
493
|
97
|
246
|
836
|
584
|
1,009
|
|
Other
|
1,278
|
375
|
941
|
2,594
|
2,895
|
2,578
|
|
Total debt securities
|
13,321
|
2,733
|
8,312
|
24,366
|
19,958
|
23,629
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Government bonds*
|
208
|
402
|
174
|
|
Corporate bonds*
|
578
|
532
|
654
|
|
Other
|
155
|
79
|
134
|
|
941
|
1,013
|
962
|
|
* Rated as investment grade by local external ratings agencies.
|
|
(b) US insurance operations
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Corporate and government security and commercial loans:
|
|||||
Government
|
3,885
|
3,385
|
3,972
|
||
Publicly traded and SEC Rule 144A securities*
|
20,511
|
19,530
|
20,745
|
||
Non-SEC Rule 144A securities
|
3,548
|
3,335
|
3,745
|
||
Total
|
27,944
|
26,250
|
28,462
|
||
Residential mortgage-backed securities (RMBS)
|
1,370
|
1,584
|
1,567
|
||
Commercial mortgage-backed securities (CMBS)
|
2,212
|
2,224
|
2,343
|
||
Other debt securities
|
591
|
528
|
608
|
||
Total US debt securities†
|
32,117
|
30,586
|
32,980
|
|
* 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:
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Available-for-sale
|
32,034
|
30,511
|
32,897
|
||
Fair value through profit and loss:
|
|||||
Securities held to back liabilities for funds withheld under reinsurance arrangement
|
83
|
75
|
83
|
||
32,117
|
30,586
|
32,980
|
|
(ii) Valuation basis, presentation of gains and losses and securities in an unrealised loss position
|
Under IAS 39, unless categorised as 'held to maturity' or 'loans and receivables' debt securities are required to be fair valued. Where available, quoted market prices are used. However, where securities do not have an externally quoted price based on regular trades or where markets for the securities are no longer active as a result of market conditions, IAS 39 requires that valuation techniques be applied. IFRS 13 requires classification of the fair values applied by the Group into a three level hierarchy. At 30 June 2015, 0.1 per cent of Jackson's debt securities were classified as level 3 (30 June 2014: 0.1 per cent; 31 December 2014: 0.1 per cent) comprising of fair values where there are significant inputs which are not based on observable market data.
|
|
|
|
Movements in unrealised gains and losses
|
30 Jun 2015 £m
|
Changes in
unrealised
appreciation
|
Foreign
exchange
translation**
|
31 Dec 2014 £m
|
||
Reflected as part of movement in other comprehensive income
|
|||||
Assets fair valued at below book value
|
|||||
Book value*
|
10,279
|
5,899
|
|||
Unrealised (loss) gain
|
(424)
|
(253)
|
9
|
(180)
|
|
Fair value (as included in statement of financial position)
|
9,855
|
5,719
|
|||
Assets fair valued at or above book value
|
|||||
Book value*
|
20,669
|
25,158
|
|||
Unrealised gain (loss)
|
1,510
|
(509)
|
(1)
|
2,020
|
|
Fair value (as included in statement of financial position)
|
22,179
|
27,178
|
|||
Total
|
|||||
Book value*
|
30,948
|
31,057
|
|||
Net unrealised gain (loss)
|
1,086
|
(762)
|
8
|
1,840
|
|
Fair value (as included in statement of financial position)
|
32,034
|
32,897
|
|
* Book value represents cost/amortised cost of the debt securities.
|
|
** Translated at the average rate of US$1.5235: £1.00
|
|
|
|
Debt securities classified as available-for-sale in an unrealised loss position
|
|
(a) Fair value of securities as a percentage of book value
|
30 Jun 2015 £m
|
30 Jun 2014 £m
|
31 Dec 2014 £m
|
|||||||
Fair value
|
Unrealised
loss
|
Fair value
|
Unrealised
loss
|
Fair value
|
Unrealised
loss
|
||||
Between 90% and 100%
|
8,998
|
(294)
|
4,069
|
(126)
|
5,429
|
(124)
|
|||
Between 80% and 90%
|
796
|
(109)
|
1,176
|
(162)
|
245
|
(37)
|
|||
Below 80%:
|
|||||||||
Residential mortgage-backed securities - sub-prime
|
4
|
(1)
|
3
|
(1)
|
4
|
(1)
|
|||
Commercial mortgage-backed securities
|
10
|
(3)
|
8
|
(3)
|
10
|
(3)
|
|||
Other asset-backed securities
|
9
|
(6)
|
9
|
(6)
|
9
|
(6)
|
|||
Corporates
|
38
|
(11)
|
2
|
(1)
|
22
|
(9)
|
|||
61
|
(21)
|
22
|
(11)
|
45
|
(19)
|
||||
Total
|
9,855
|
(424)
|
5,267
|
(299)
|
5,719
|
(180)
|
|
(b) Unrealised losses by maturity of security
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
1 year to 5 years
|
(8)
|
(2)
|
(5)
|
|
5 years to 10 years
|
(139)
|
(48)
|
(90)
|
|
More than 10 years
|
(245)
|
(216)
|
(54)
|
|
Mortgage-backed and other debt securities
|
(32)
|
(33)
|
(31)
|
|
Total
|
(424)
|
(299)
|
(180)
|
|
(c) Age analysis of unrealised losses for the periods indicated
|
30 Jun 2015 £m
|
30 Jun 2014 £m
|
31 Dec 2014 £m
|
|||||||||
Non-
investment
grade
|
Investment
grade
|
Total
|
Non-
investment
grade
|
Investment
grade
|
Total
|
Non-
investment
grade
|
Investment
grade
|
Total
|
|||
Less than 6 months
|
(9)
|
(314)
|
(323)
|
(1)
|
(2)
|
(3)
|
(18)
|
(46)
|
(64)
|
||
6 months to 1 year
|
(14)
|
(25)
|
(39)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
||
1 year to 2 years
|
(2)
|
(1)
|
(3)
|
(2)
|
(271)
|
(273)
|
(6)
|
(51)
|
(57)
|
||
2 years to 3 years
|
(2)
|
(39)
|
(41)
|
-
|
-
|
-
|
(1)
|
(36)
|
(37)
|
||
More than 3 years
|
(7)
|
(11)
|
(18)
|
(10)
|
(11)
|
(21)
|
(7)
|
(13)
|
(20)
|
||
Total
|
(34)
|
(390)
|
(424)
|
(14)
|
(285)
|
(299)
|
(33)
|
(147)
|
(180)
|
30 Jun 2015 £m
|
30 Jun 2014 £m
|
31 Dec 2014 £m
|
||||||
Age analysis
|
Fair
value
|
Unrealised
loss
|
Fair
value
|
Unrealised
loss
|
Fair
value
|
Unrealised
loss
|
||
Less than 3 months
|
35
|
(9)
|
-
|
-
|
17
|
(7)
|
||
3 months to 6 months
|
4
|
(2)
|
-
|
-
|
3
|
(1)
|
||
More than 6 months
|
22
|
(10)
|
22
|
(11)
|
25
|
(11)
|
||
61
|
(21)
|
22
|
(11)
|
45
|
(19)
|
|
(iii) Ratings
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
S&P - AAA
|
145
|
131
|
164
|
||
S&P - AA+ to AA-
|
5,216
|
5,352
|
6,067
|
||
S&P - A+ to A-
|
8,462
|
7,776
|
8,640
|
||
S&P - BBB+ to BBB-
|
10,345
|
10,065
|
10,308
|
||
S&P - Other
|
876
|
1,027
|
1,016
|
||
25,044
|
24,351
|
26,195
|
|||
Moody's - Aaa
|
218
|
175
|
84
|
||
Moody's - Aa1 to Aa3
|
30
|
6
|
29
|
||
Moody's - A1 to A3
|
35
|
86
|
27
|
||
Moody's - Baa1 to Baa3
|
72
|
85
|
72
|
||
Moody's - Other
|
7
|
10
|
8
|
||
362
|
362
|
220
|
|||
Implicit ratings of MBS based on NAIC* valuations (see below)
|
|||||
NAIC 1
|
2,416
|
2,558
|
2,786
|
||
NAIC 2
|
57
|
116
|
85
|
||
NAIC 3-6
|
46
|
75
|
58
|
||
2,519
|
2,749
|
2,929
|
|||
Fitch
|
300
|
161
|
300
|
||
Other **
|
3,892
|
2,963
|
3,336
|
||
Total debt securities
|
32,117
|
30,586
|
32,980
|
|
* The Securities Valuation Office of the NAIC classifies debt securities into six quality categories range from Class 1 (the highest) to Class 6 (the lowest). Performing securities are designated as Classes 1 to 5 and securities in or near default are designated Class 6.
|
|
**The amounts within 'Other' which are not rated by S&P, Moody's nor Fitch, nor are MBS securities using the revised regulatory ratings, have the following NAIC classifications:
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
NAIC 1
|
2,177
|
1,140
|
1,322
|
|
NAIC 2
|
1,601
|
1,756
|
1,890
|
|
NAIC 3-6
|
114
|
67
|
124
|
|
3,892
|
2,963
|
3,336
|
|
(c) UK insurance operations
|
£m
|
||||||||||
Other funds and subsidiaries
|
UK insurance operations
|
|||||||||
Scottish
Amicable
Insurance
Fund
|
PAC with-profits fund
|
Unit-linked
assets
|
PRIL
|
Other
annuity and
long-term
business
|
30 Jun
2015
Total
|
30 Jun
2014
Total
|
31 Dec
2014
Total
|
|||
S&P - AAA
|
214
|
4,149
|
1,143
|
3,421
|
375
|
9,302
|
8,630
|
9,376
|
||
S&P - AA+ to AA-
|
463
|
5,162
|
943
|
3,673
|
445
|
10,686
|
10,952
|
11,249
|
||
S&P - A+ to A-
|
633
|
9,749
|
1,387
|
6,911
|
748
|
19,428
|
20,880
|
21,491
|
||
S&P - BBB+ to BBB-
|
570
|
9,444
|
1,753
|
4,558
|
734
|
17,059
|
15,652
|
16,741
|
||
S&P - Other
|
154
|
2,126
|
233
|
326
|
66
|
2,905
|
2,744
|
2,867
|
||
2,034
|
30,630
|
5,459
|
18,889
|
2,368
|
59,380
|
58,858
|
61,724
|
|||
Moody's - Aaa
|
44
|
1,502
|
191
|
386
|
46
|
2,169
|
2,145
|
2,063
|
||
Moody's - Aa1 to Aa3
|
59
|
2,320
|
1,050
|
2,660
|
500
|
6,589
|
7,045
|
7,129
|
||
Moody's - A1 to A3
|
50
|
1,015
|
87
|
1,367
|
179
|
2,698
|
2,400
|
2,686
|
||
Moody's - Baa1 to Baa3
|
29
|
882
|
93
|
312
|
40
|
1,356
|
1,443
|
1,376
|
||
Moody's - Other
|
4
|
540
|
23
|
82
|
1
|
650
|
173
|
436
|
||
186
|
6,259
|
1,444
|
4,807
|
766
|
13,462
|
13,206
|
13,690
|
|||
Fitch
|
14
|
408
|
79
|
222
|
21
|
744
|
744
|
848
|
||
Other
|
231
|
5,901
|
143
|
3,696
|
319
|
10,290
|
8,872
|
10,087
|
||
Total debt securities
|
2,465
|
43,198
|
7,125
|
27,614
|
3,474
|
83,876
|
81,680
|
86,349
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Internal ratings or unrated:
|
|||||
AAA to A-
|
5,306
|
4,082
|
4,917
|
||
BBB to B-
|
3,592
|
3,403
|
3,755
|
||
Below B- or unrated
|
1,392
|
1,387
|
1,415
|
||
Total
|
10,290
|
8,872
|
10,087
|
|
|
|
(d) Asset management operations
|
2015 £m
|
2014 £m
|
|||||
30 Jun
|
30 Jun
|
31 Dec
|
||||
AAA to A- by S&P or equivalent ratings
|
1,821
|
1,604
|
2,056
|
|||
Other
|
127
|
349
|
237
|
|||
Total
|
1,948
|
1,953
|
2,293
|
|
(e) Asset-backed securities
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Shareholder-backed operations:
|
||||
Asia insurance operations note (i)
|
115
|
108
|
104
|
|
US insurance operations note (ii)
|
4,173
|
4,336
|
4,518
|
|
UK insurance operations (2015: 30% AAA, 31% AA)note (iii)
|
1,938
|
1,765
|
1,864
|
|
Asset management operations note (iv)
|
712
|
873
|
875
|
|
6,938
|
7,082
|
7,361
|
||
With-profits operations:
|
||||
Asia insurance operations note (i)
|
286
|
225
|
228
|
|
UK insurance operations (2015: 55% AAA, 20% AA)note (iii)
|
5,019
|
5,352
|
5,126
|
|
5,305
|
5,577
|
5,354
|
||
Total
|
12,243
|
12,659
|
12,715
|
|
Notes
|
|
(i) Asia insurance operations
|
|
(ii) US insurance operations
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
RMBS
|
|||||
Sub-prime (2015: 5% AAA, 13% AA, 8% A)
|
201
|
232
|
235
|
||
Alt-A (2015: 1% AA, 4% A)
|
216
|
244
|
244
|
||
Prime including agency (2015: 76% AA, 2% A)
|
953
|
1,108
|
1,088
|
||
CMBS (2015: 51% AAA, 25% AA, 19% A)
|
2,212
|
2,224
|
2,343
|
||
CDO funds (2015: 24% AAA, 11% A), including £nil exposure to sub-prime
|
45
|
38
|
53
|
||
Other ABS (2015: 21% AAA, 15% AA, 52% A), including £70 million exposure to sub-prime
|
546
|
490
|
555
|
||
Total
|
4,173
|
4,336
|
4,518
|
|
(iii) UK insurance operations
|
|
(iv) Asset management operations
|
|
Asset management operations' exposure to asset-backed securities is held by Prudential Capital with no sub-prime exposure. Of the £712 million, 90 per cent (30 June 2014: 86 per cent; 31 December 2014: 89 per cent) are graded AAA.
|
|
(f) Group sovereign debt and bank debt exposure
|
£m
|
||||||||
30 Jun 2015
|
30 Jun 2014
|
31 Dec 2014
|
||||||
Shareholder-backed
business
|
With-
profits
funds
|
Shareholder-backed
business
|
With-
profits
funds
|
Shareholder-backed
business
|
With-
profits
funds
|
|||
Italy
|
55
|
60
|
58
|
58
|
62
|
61
|
||
Spain
|
1
|
17
|
1
|
16
|
1
|
18
|
||
France
|
18
|
-
|
18
|
-
|
20
|
-
|
||
Germany*
|
347
|
330
|
356
|
380
|
388
|
336
|
||
Other Europe (principally Belgium)
|
5
|
28
|
49
|
43
|
5
|
29
|
||
Total Eurozone
|
426
|
435
|
482
|
497
|
476
|
444
|
||
United Kingdom
|
3,735
|
1,963
|
3,474
|
2,309
|
4,104
|
2,065
|
||
United States**
|
3,522
|
5,429
|
3,125
|
4,805
|
3,607
|
5,771
|
||
Other, predominantly Asia
|
2,890
|
1,682
|
3,289
|
1,679
|
2,787
|
1,714
|
||
Total
|
10,573
|
9,509
|
10,370
|
9,290
|
10,974
|
9,994
|
|
* 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.
|
|
|
£m
|
|||||||||||
Senior debt
|
Subordinated debt
|
||||||||||
Shareholder-backed business
|
Covered
|
Senior
|
Total
senior
debt
|
Tier 1
|
Tier 2
|
Total
subordinated
debt
|
Total
30 Jun
2015
|
Total
30 Jun
2014
|
Total
31 Dec
2014
|
||
Italy
|
-
|
29
|
29
|
-
|
-
|
-
|
29
|
31
|
31
|
||
Spain
|
132
|
11
|
143
|
-
|
12
|
12
|
155
|
151
|
133
|
||
France
|
19
|
127
|
146
|
25
|
74
|
99
|
245
|
213
|
249
|
||
Germany
|
62
|
3
|
65
|
-
|
59
|
59
|
124
|
63
|
111
|
||
Netherlands
|
-
|
12
|
12
|
71
|
25
|
96
|
108
|
136
|
124
|
||
Other Eurozone
|
-
|
24
|
24
|
-
|
11
|
11
|
35
|
72
|
53
|
||
Total Eurozone
|
213
|
206
|
419
|
96
|
181
|
277
|
696
|
666
|
701
|
||
United Kingdom
|
377
|
167
|
544
|
27
|
560
|
587
|
1,131
|
1,335
|
1,296
|
||
United States
|
-
|
2,075
|
2,075
|
13
|
335
|
348
|
2,423
|
2,279
|
2,484
|
||
Other, predominantly Asia
|
19
|
297
|
316
|
47
|
349
|
396
|
712
|
724
|
735
|
||
Total
|
609
|
2,745
|
3,354
|
183
|
1,425
|
1,608
|
4,962
|
5,004
|
5,216
|
||
With-profits funds
|
|||||||||||
Italy
|
5
|
57
|
62
|
-
|
-
|
-
|
62
|
74
|
67
|
||
Spain
|
161
|
42
|
203
|
-
|
-
|
-
|
203
|
202
|
186
|
||
France
|
6
|
177
|
183
|
-
|
59
|
59
|
242
|
233
|
206
|
||
Germany
|
104
|
24
|
128
|
-
|
-
|
-
|
128
|
29
|
128
|
||
Netherlands
|
-
|
217
|
217
|
-
|
-
|
-
|
217
|
223
|
195
|
||
Other Eurozone
|
-
|
35
|
35
|
-
|
-
|
-
|
35
|
25
|
24
|
||
Total Eurozone
|
276
|
552
|
828
|
-
|
59
|
59
|
887
|
786
|
806
|
||
United Kingdom
|
578
|
490
|
1,068
|
2
|
505
|
507
|
1,575
|
1,556
|
1,561
|
||
United States
|
-
|
1,646
|
1,646
|
185
|
132
|
317
|
1,963
|
1,822
|
2,064
|
||
Other, predominantly Asia
|
271
|
835
|
1,106
|
122
|
317
|
439
|
1,545
|
1,268
|
1,396
|
||
Total
|
1,125
|
3,523
|
4,648
|
309
|
1,013
|
1,322
|
5,970
|
5,432
|
5,827
|
|
C3.4 Loans portfolio
|
|
- certain mortgage loans which have been designated at fair value through profit and 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 reinsurance arrangement and are also accounted on a fair value basis.
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Insurance operations:
|
|||||
Asianote (a)
|
1,009
|
916
|
1,014
|
||
USnote (b)
|
6,798
|
6,130
|
6,719
|
||
UKnote (c)
|
3,845
|
4,389
|
4,254
|
||
Asset management operationsnote (d)
|
926
|
1,022
|
854
|
||
Total
|
12,578
|
12,457
|
12,841
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Mortgage loans‡
|
105
|
65
|
88
|
|
Policy loans‡
|
676
|
615
|
672
|
|
Other loans‡‡
|
228
|
236
|
254
|
|
Total
|
1,009
|
916
|
1,014
|
|
‡ The mortgage and policy loans are secured by properties and life insurance policies respectively.
|
|
‡‡ The majority of the other loans are commercial loans held by the Malaysia operation and which are all rated as investment grade by two local rating agencies.
|
|
(b) US insurance operations
|
30 Jun 2015 £m
|
30 Jun 2014 £m
|
31 Dec 2014 £m
|
|||||||||
Loans backing liabilities for funds withheld
|
Other loans
|
Total
|
Loans backing liabilities for funds withheld
|
Other loans
|
Total
|
Loans backing liabilities for funds withheld
|
Other loans
|
Total
|
|||
Mortgage loans†
|
-
|
3,933
|
3,933
|
-
|
3,490
|
3,490
|
-
|
3,847
|
3,847
|
||
Policy loans††
|
2,039
|
826
|
2,865
|
1,864
|
776
|
2,640
|
2,025
|
847
|
2,872
|
||
Total
|
2,039
|
4,759
|
6,798
|
1,864
|
4,266
|
6,130
|
2,025
|
4,694
|
6,719
|
|
† All of the mortgage loans are commercial mortgage loans which are collateralised by properties. The property types are industrial, multi-family residential, suburban office, retail and hotel.
|
|
†† The policy loans are secured by individual life insurance policies or annuity policies. Included within the policy loans are those accounted for at fair value through profit and loss to back liabilities for funds withheld under reinsurance. All other policy loans are accounted for at amortised cost, less any impairment.
|
|
(c) UK insurance operations
|
|
The loans of the Group's UK insurance operations comprise:
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
SAIF and PAC WPSF
|
|||||
Mortgage loans†
|
807
|
1,391
|
1,145
|
||
Policy loans
|
9
|
12
|
10
|
||
Other loans‡
|
1,467
|
1,503
|
1,510
|
||
Total SAIF and PAC WPSF loans
|
2,283
|
2,906
|
2,665
|
||
Shareholder-backed operations
|
|||||
Mortgage loans†
|
1,558
|
1,478
|
1,585
|
||
Other loans
|
4
|
5
|
4
|
||
Total loans of shareholder-backed operations
|
1,562
|
1,483
|
1,589
|
||
Total
|
3,845
|
4,389
|
4,254
|
|
† The mortgage loans are collateralised by properties. By carrying value, 76 per cent of the £1,558 million (30 June 2014: 78 per cent of £1,478 million; 31 December 2014: 74 per cent of £1,585 million) held for shareholder-backed business relates to lifetime (equity release) mortgage business which has an average loan to property value of 30 per cent (30 June 2014: 30 per cent; 31 December 2014: 29 per cent).
|
|
‡ Other loans held by the PAC with-profits fund are all commercial loans and comprise mainly syndicated loans.
|
|
(d) Asset management operations
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Loans and receivables internal ratings:
|
|||||
AAA
|
92
|
104
|
101
|
||
AA+ to AA-
|
32
|
-
|
-
|
||
A+ to A-
|
222
|
120
|
161
|
||
BBB+ to BBB-
|
224
|
488
|
244
|
||
BB+ to BB-
|
83
|
49
|
49
|
||
B and other
|
273
|
261
|
299
|
||
Total
|
926
|
1,022
|
854
|
|
C4 Policyholder liabilities and unallocated surplus
|
Insurance operations £m
|
|||||
Asia
|
US
|
UK
|
Total
|
||
Half year 2015 movements
|
note C4.1(b)
|
note C4.1(c)
|
note C4.1(d)
|
||
At 1 January 2015
|
45,022
|
126,746
|
154,436
|
326,204
|
|
Comprising:
|
|||||
- Policyholder liabilities on the consolidated statement of financial position
|
38,705
|
126,746
|
144,088
|
309,539
|
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position
|
2,102
|
-
|
10,348
|
12,450
|
|
- Group's share of policyholder liabilities of joint ventures‡
|
4,215
|
-
|
-
|
4,215
|
|
Net flows:
|
|||||
Premiums
|
3,910
|
8,493
|
4,895
|
17,298
|
|
Surrenders
|
(1,437)
|
(3,406)
|
(3,012)
|
(7,855)
|
|
Maturities/Deaths
|
(625)
|
(736)
|
(3,248)
|
(4,609)
|
|
Net flows
|
1,848
|
4,351
|
(1,365)
|
4,834
|
|
Shareholders' transfers post tax
|
(36)
|
-
|
(106)
|
(142)
|
|
Investment-related items and other movements
|
837
|
(221)
|
2,316
|
2,932
|
|
Foreign exchange translation differences
|
(1,197)
|
(1,209)
|
(209)
|
(2,615)
|
|
As at 30 June 2015
|
46,474
|
129,667
|
155,072
|
331,213
|
|
Comprising:
|
|||||
- Policyholder liabilities on the consolidated statement of financial position§
|
39,522
|
129,667
|
144,431
|
313,620
|
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position
|
2,127
|
-
|
10,641
|
12,768
|
|
- Group's share of policyholder liabilities of joint ventures‡
|
4,825
|
-
|
-
|
4,825
|
|
Half year 2014 movements
|
|||||
At 1 January 2014
|
35,146
|
107,411
|
146,616
|
289,173
|
|
Comprising:
|
|||||
- Policyholder liabilities on the consolidated statement of financial position
|
31,910
|
107,411
|
134,632
|
273,953
|
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position
|
77
|
-
|
11,984
|
12,061
|
|
- Group's share of policyholder liabilities of joint ventures‡
|
3,159
|
-
|
-
|
3,159
|
|
Reallocation of unallocated surplus for the domestication of the Hong Kong branch*
|
1,690
|
-
|
(1,690)
|
-
|
|
Net flows:
|
|||||
Premiums
|
3,195
|
8,435
|
3,969
|
15,599
|
|
Surrenders
|
(1,133)
|
(2,787)
|
(2,240)
|
(6,160)
|
|
Maturities/Deaths
|
(548)
|
(671)
|
(3,547)
|
(4,766)
|
|
Net flows
|
1,514
|
4,977
|
(1,818)
|
4,673
|
|
Shareholders' transfers post tax
|
(14)
|
-
|
(106)
|
(120)
|
|
Investment-related items and other movements
|
2,073
|
3,181
|
5,907
|
11,161
|
|
Foreign exchange translation differences
|
(837)
|
(3,560)
|
(231)
|
(4,628)
|
|
At 30 June 2014
|
39,572
|
112,009
|
148,678
|
300,259
|
|
Comprising:
|
|||||
- Policyholder liabilities on the consolidated statement of financial position
|
34,076
|
112,009
|
137,619
|
283,704
|
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position
|
1,985
|
-
|
11,059
|
13,044
|
|
- Group's share of policyholder liabilities of joint ventures‡
|
3,511
|
-
|
-
|
3,511
|
|
Average policyholder liability balances†
|
|||||
Half year 2015
|
43,634
|
128,207
|
144,260
|
316,101
|
|
Half year 2014
|
36,328
|
109,710
|
136,126
|
282,164
|
|
* On 1 January 2014, following consultation with the policyholders of PAC and regulators and court approval, the Hong Kong branch of PAC was transferred to separate subsidiaries established in Hong Kong. From this date the unallocated surplus of the Hong Kong with-profits business is reported within the Asia insurance operations segment.
|
|
† Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds.
|
|
‡ The Group's investment in joint ventures are accounted for on the equity method in the Group's statement of financial position. The Group's share of the policyholder liabilities as shown above relate to the joint venture life business in China, India and of the Takaful business in Malaysia.
|
|
§ The policyholder liabilities of the Asia insurance operations of £39,522 million as shown in the table above is after deducting the intragroup reinsurance liabilities ceded by the UK insurance operations of £1,310 million to the Hong Kong with-profits business. Including this amount total Asia policyholder liabilities are £40,832 million.
|
|
|
|
(ii) Analysis of movements in policyholder liabilities for shareholder-backed business
|
Half year 2015 £m
|
||||
Asia
|
US
|
UK
|
Total
|
|
note (b)
|
||||
At 1 January 2015
|
26,410
|
126,746
|
55,009
|
208,165
|
Net flows:
|
||||
Premiums
|
2,456
|
8,493
|
2,016
|
12,965
|
Surrenders
|
(1,317)
|
(3,406)
|
(1,623)
|
(6,346)
|
Maturities/Deaths
|
(305)
|
(736)
|
(1,249)
|
(2,290)
|
Net flowsnote
|
834
|
4,351
|
(856)
|
4,329
|
Investment-related items and other movements
|
860
|
(221)
|
503
|
1,142
|
Foreign exchange translation differences
|
(803)
|
(1,209)
|
-
|
(2,012)
|
At 30 June 2015
|
27,301
|
129,667
|
54,656
|
211,624
|
Comprising:
|
||||
- Policyholder liabilities on the consolidated statement of financial position
|
22,476
|
129,667
|
54,656
|
206,799
|
- Group's share of policyholder liabilities relating to joint ventures
|
4,825
|
-
|
-
|
4,825
|
Half year 2014 £m
|
||||
Asia
|
US
|
UK
|
Total
|
|
At 1 January 2014
|
21,931
|
107,411
|
50,779
|
180,121
|
Net flows:
|
||||
Premiums
|
2,195
|
8,435
|
2,094
|
12,724
|
Surrenders
|
(1,028)
|
(2,787)
|
(1,033)
|
(4,848)
|
Maturities/Deaths
|
(276)
|
(671)
|
(1,201)
|
(2,148)
|
Net flowsnote
|
891
|
4,977
|
(140)
|
5,728
|
Investment-related items and other movements
|
1,030
|
3,181
|
2,048
|
6,259
|
Foreign exchange translation differences
|
(433)
|
(3,560)
|
-
|
(3,993)
|
At 30 June 2014
|
23,419
|
112,009
|
52,687
|
188,115
|
Comprising:
|
||||
- Policyholder liabilities on the consolidated statement of financial position
|
19,908
|
112,009
|
52,687
|
184,604
|
- Group's share of policyholder liabilities relating to joint ventures
|
3,511
|
-
|
-
|
3,511
|
|
Note
|
|
Including net flows of the Group's insurance joint ventures.
|
|
(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
|
£m
|
|||||
Half year 2015 movements
|
With-profits
business
|
Unit-linked
liabilities
|
Other
business
|
Total
|
|
At 1 January 2015
|
18,612
|
16,209
|
10,201
|
45,022
|
|
Comprising:
|
|||||
- Policyholder liabilities on the consolidated statement of financial position
|
16,510
|
13,874
|
8,321
|
38,705
|
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position
|
2,102
|
-
|
-
|
2,102
|
|
- Group's share of policyholder liabilities relating to joint ventures‡
|
-
|
2,335
|
1,880
|
4,215
|
|
Premiums:
|
|||||
New business
|
385
|
692
|
474
|
1,551
|
|
In-force
|
1,069
|
761
|
529
|
2,359
|
|
1,454
|
1,453
|
1,003
|
3,910
|
||
Surrendersnote (d)
|
(120)
|
(1,158)
|
(159)
|
(1,437)
|
|
Maturities/Deaths
|
(320)
|
(44)
|
(261)
|
(625)
|
|
Net flows note (c)
|
1,014
|
251
|
583
|
1,848
|
|
Shareholders' transfers post tax
|
(36)
|
-
|
-
|
(36)
|
|
Investment-related items and other movements note (e)
|
(23)
|
637
|
223
|
837
|
|
Foreign exchange translation differences note (a)
|
(394)
|
(623)
|
(180)
|
(1,197)
|
|
At 30 June 2015
|
19,173
|
16,474
|
10,827
|
46,474
|
|
Comprising:
|
|||||
- Policyholder liabilities on the consolidated statement of financial position*
|
17,046
|
13,845
|
8,631
|
39,522
|
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position
|
2,127
|
-
|
-
|
2,127
|
|
- Group's share of policyholder liabilities relating to joint ventures‡
|
-
|
2,629
|
2,196
|
4,825
|
|
Half year 2014 movements
|
|||||
At 1 January 2014
|
13,215
|
13,765
|
8,166
|
35,146
|
|
Comprising:
|
|||||
- Policyholder liabilities on the consolidated statement of financial position
|
13,138
|
11,918
|
6,854
|
31,910
|
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position
|
77
|
-
|
-
|
77
|
|
- Group's share of policyholder liabilities relating to joint ventures‡
|
-
|
1,847
|
1,312
|
3,159
|
|
Reallocation of unallocated surplus for the domestication of the Hong Kong branchnote (b)
|
1,690
|
-
|
-
|
1,690
|
|
Premiums:
|
|||||
New business
|
138
|
547
|
456
|
1,141
|
|
In-force
|
862
|
668
|
524
|
2,054
|
|
1,000
|
1,215
|
980
|
3,195
|
||
Surrendersnote (d)
|
(105)
|
(914)
|
(114)
|
(1,133)
|
|
Maturities/Deaths
|
(272)
|
(29)
|
(247)
|
(548)
|
|
Net flows note (c)
|
623
|
272
|
619
|
1,514
|
|
Shareholders' transfers post tax
|
(14)
|
-
|
-
|
(14)
|
|
Investment-related items and other movements note (e)
|
1,043
|
798
|
232
|
2,073
|
|
Foreign exchange translation differencesnote (a)
|
(404)
|
(193)
|
(240)
|
(837)
|
|
At 30 June 2014
|
16,153
|
14,642
|
8,777
|
39,572
|
|
Comprising:
|
|||||
- Policyholder liabilities on the consolidated statement of financial position
|
14,168
|
12,638
|
7,270
|
34,076
|
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position
|
1,985
|
-
|
-
|
1,985
|
|
- Group's share of policyholder liabilities relating to joint ventures‡
|
-
|
2,004
|
1,507
|
3,511
|
|
Average policyholder liability balances†
|
|||||
Half year 2015
|
16,778
|
16,342
|
10,514
|
43,634
|
|
Half year 2014
|
13,653
|
14,204
|
8,472
|
36,328
|
|
* The policyholder liabilities of the with-profits business of £17,046 million, shown in the table above, is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,310 million to the Hong Kong with-profits business. Including this amount the Asia with-profits policyholder liabilities are £18,356 million.
|
|
† Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds.
|
|
‡ The Group's investment in joint ventures are accounted for on an equity method and the Group's share of the policyholder liabilities as shown above relate to the joint venture life business in China, India and of the Takaful business in Malaysia.
|
|
|
|
Notes
|
|
(a) Movements in the period have been translated at the average exchange rates for the period ended 30 June 2015. The closing balance has been translated at the closing spot rates as at 30 June 2015. Differences upon retranslation are included in foreign exchange translation differences.
|
|
(b) On 1 January 2014, following consultation with the policyholders of PAC and regulators and court approval, the Hong Kong branch of PAC was transferred to separate subsidiaries established in Hong Kong. From this date the unallocated surplus of the Hong Kong with-profits business is reported within the Asia insurance operations segment.
|
|
(c) Net flows increased by 22 per cent from £1,514 million in half year 2014 to £1,848 million in half year 2015 predominantly reflecting increased flows from new business and continued growth of the in-force book.
|
|
(d) Surrenders and maturities/deaths have increased from £1,681 million in the first half of 2014 to £2,062 million in the first half of 2015. This is principally driven by higher maturities in the with-profits business, where higher maturities of a 10-year endowment bond arose in Hong Kong, and higher surrenders within the shareholder-backed business. The rate of surrenders for shareholder-backed business (expressed as a percentage of opening liabilities) was 5.0 per cent in the first half of 2015 (half year 2014: 4.7 per cent) as policyholders took advantage of equity market gains in the early part of 2015.
|
|
(e) Investment-related items and other movements in the first half of 2015 primarily represent gains from equity markets. These gains have been partially offset by losses on bonds held in the with-profits fund in particular, following rises in yields in the period.
|
|
|
|
C4.1(c) US insurance operations
|
|
(i) Analysis of movements in policyholder liabilities
|
US insurance operations
|
||||
£m
|
||||
Half year 2015 movements
|
Variable annuity
separate account
liabilities
|
Fixed annuity,
GIC and other
business
|
Total
|
|
At 1 January 2015
|
81,741
|
45,005
|
126,746
|
|
Premiums
|
6,697
|
1,796
|
8,493
|
|
Surrenders
|
(2,237)
|
(1,169)
|
(3,406)
|
|
Maturities/Deaths
|
(344)
|
(392)
|
(736)
|
|
Net flows note (b)
|
4,116
|
235
|
4,351
|
|
Transfers from general to separate account
|
560
|
(560)
|
-
|
|
Investment-related items and other movements note (c)
|
383
|
(604)
|
(221)
|
|
Foreign exchange translation differences note (a)
|
(854)
|
(355)
|
(1,209)
|
|
At 30 June 2015
|
85,946
|
43,721
|
129,667
|
|
Half year 2014 movements
|
||||
At 1 January 2014
|
65,681
|
41,730
|
107,411
|
|
Premiums
|
6,591
|
1,844
|
8,435
|
|
Surrenders
|
(1,720)
|
(1,067)
|
(2,787)
|
|
Maturities/Deaths
|
(276)
|
(395)
|
(671)
|
|
Net flows note (b)
|
4,595
|
382
|
4,977
|
|
Transfers from general to separate account
|
708
|
(708)
|
-
|
|
Investment-related items and other movements
|
2,718
|
463
|
3,181
|
|
Foreign exchange translation differences note (a)
|
(2,249)
|
(1,311)
|
(3,560)
|
|
At 30 June 2014
|
71,453
|
40,556
|
112,009
|
|
Average policyholder liability balances*
|
||||
Half year 2015
|
83,844
|
44,363
|
128,207
|
|
Half year 2014
|
68,567
|
41,143
|
109,710
|
|
* 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 $1.52/£1.00 (30 June 2014: $1.67/£1.00). The closing balance has been translated at closing rate of $1.57/£1.00 (30 June 2014: $1.71/£1.00). Differences upon retranslation are included in foreign exchange translation differences.
|
|
(b) Net flows in the first half of 2015 were £4,351 million compared with £4,977 million in the first half of 2014 with surrenders, deaths and maturities growing broadly in line with the in-force book and premiums remaining in line with prior period given our disciplined approach to writing new business.
|
|
(c) Positive investment-related items and other movements in variable annuity separate account liabilities of £383 million for the first six months in 2015 represents positive separate account return mainly following the increase in the US equity market in the period. Fixed annuity, GIC and other business investment and other movements include the interest credited to policyholders in the period. The negative £604 million movement in half year 2015 primarily related to the offsetting effect arising from a decrease in the guarantee reserves following the increase in interest rates in the period.
|
|
C4.1(d) UK insurance operations
|
|
(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
|
£m
|
|||||
Shareholder-backed funds and subsidiaries
|
|||||
Half year 2015 movements
|
SAIF and PAC with-profits sub-fund
|
Unit-linked liabilities
|
Annuity and
other
long-term
business
|
Total
|
|
At 1 January 2015
|
99,427
|
23,300
|
31,709
|
154,436
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
89,079
|
23,300
|
31,709
|
144,088
|
|
- Unallocated surplus of with-profits funds
|
10,348
|
-
|
-
|
10,348
|
|
Premiums
|
2,879
|
618
|
1,398
|
4,895
|
|
Surrenders
|
(1,389)
|
(1,601)
|
(22)
|
(3,012)
|
|
Maturities/Deaths
|
(1,999)
|
(329)
|
(920)
|
(3,248)
|
|
Net flows note (b)
|
(509)
|
(1,312)
|
456
|
(1,365)
|
|
Shareholders' transfers post tax
|
(106)
|
-
|
-
|
(106)
|
|
Switches
|
(103)
|
103
|
-
|
-
|
|
Investment-related items and other movements note (c)
|
1,916
|
552
|
(152)
|
2,316
|
|
Foreign exchange translation differences
|
(209)
|
-
|
-
|
(209)
|
|
At 30 June 2015
|
100,416
|
22,643
|
32,013
|
155,072
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
89,775
|
22,643
|
32,013
|
144,431
|
|
- Unallocated surplus of with-profits funds
|
10,641
|
-
|
-
|
10,641
|
|
Half year 2014 movements
|
|||||
At 1 January 2014
|
95,837
|
23,652
|
27,127
|
146,616
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
83,853
|
23,652
|
27,127
|
134,632
|
|
- Unallocated surplus of with-profits funds
|
11,984
|
-
|
-
|
11,984
|
|
Reallocation of unallocated surplus for the domestication of the
Hong Kong branchnote (a)
|
(1,690)
|
-
|
-
|
(1,690)
|
|
Premiums
|
1,875
|
643
|
1,451
|
3,969
|
|
Surrenders
|
(1,207)
|
(1,010)
|
(23)
|
(2,240)
|
|
Maturities/Deaths
|
(2,346)
|
(314)
|
(887)
|
(3,547)
|
|
Net flows note (b)
|
(1,678)
|
(681)
|
541
|
(1,818)
|
|
Shareholders' transfers post tax
|
(106)
|
-
|
-
|
(106)
|
|
Switches
|
(95)
|
95
|
-
|
-
|
|
Investment-related items and other movements note (c)
|
3,954
|
624
|
1,329
|
5,907
|
|
Foreign exchange translation differences
|
(231)
|
-
|
-
|
(231)
|
|
At 30 June 2014
|
95,991
|
23,690
|
28,997
|
148,678
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
84,932
|
23,690
|
28,997
|
137,619
|
|
- Unallocated surplus of with-profits funds
|
11,059
|
-
|
-
|
11,059
|
|
Average policyholder liability balances*
|
|||||
Half year 2015
|
89,427
|
22,972
|
31,861
|
144,260
|
|
Half year 2014
|
84,393
|
23,671
|
28,062
|
136,126
|
|
* 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) On 1 January 2014, following consultation with the policyholders of PAC and regulators and court approval, the Hong Kong branch of PAC was transferred to separate subsidiaries established in Hong Kong. From this date the unallocated surplus of the Hong Kong with-profits business is reported within the Asia insurance operations segment.
|
|
(b) Net outflows have improved from £1,818 million in the first half of 2014 to £1,365 million in the same period in 2015 primarily as a result of higher premium flows (up by £926 million to £4,895 million) into single premium bonds and pension products principally in the with-profits fund. This has been offset by higher surrenders in our unit-linked business. The levels 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.
|
|
(c) Investment-related items and other movements of £2,316 million includes investment return and realised gains attributable to policyholders in the period. Offsetting these positive returns are unrealised losses on bonds within the with-profits funds and unit-linked funds as well as lower annuity liabilities following a rise in long-term bond yields in the first half of 2015.
|
|
C5 Intangible assets
|
|
|
|
C5.1 Intangible assets attributable to shareholders
|
|
|
|
(a) Goodwill attributable to shareholders
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Cost
|
||||
At beginning of period
|
1,583
|
1,581
|
1,581
|
|
Disposal of Japan Life business
|
(120)
|
-
|
-
|
|
Additional consideration paid on previously acquired business
|
2
|
-
|
-
|
|
Exchange differences
|
(4)
|
(3)
|
2
|
|
At end of period
|
1,461
|
1,578
|
1,583
|
|
Aggregate impairment
|
-
|
(120)
|
(120)
|
|
Net book amount at end of period
|
1,461
|
1,458
|
1,463
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
M&G
|
1,153
|
1,153
|
1,153
|
|
Other
|
308
|
305
|
310
|
|
1,461
|
1,458
|
1,463
|
|
(b) Deferred acquisition costs and other intangible assets attributable to shareholders
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Deferred acquisition costs related to insurance contracts as classified under IFRS 4
|
5,937
|
4,612
|
5,840
|
|
Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4
|
80
|
91
|
87
|
|
6,017
|
4,703
|
5,927
|
||
Present value of acquired in-force policies for insurance contracts as classified under
IFRS 4 (PVIF)
|
51
|
62
|
59
|
|
Distribution rights and other intangibles
|
1,242
|
1,179
|
1,275
|
|
1,293
|
1,241
|
1,334
|
||
Total of deferred acquisition costs and other intangible assets
|
7,310
|
5,944
|
7,261
|
2015 £m
|
2014 £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:
|
650
|
5,177
|
83
|
17
|
1,334
|
7,261
|
5,295
|
5,295
|
|||||
Additions and acquisition of subsidiaries
|
137
|
369
|
5
|
-
|
21
|
532
|
1,227
|
1,768
|
|||||
Amortisation to the income statement:
|
|||||||||||||
Operating profit
|
(75)
|
(255)
|
(5)
|
(3)
|
(43)
|
(381)
|
(322)
|
(688)
|
|||||
Non-operating profit
|
-
|
(188)
|
-
|
-
|
(4)
|
(192)
|
103
|
645
|
|||||
(75)
|
(443)
|
(5)
|
(3)
|
(47)
|
(573)
|
(219)
|
(43)
|
||||||
Disposals and transfers
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(6)
|
|||||
Exchange differences and other movements
|
(13)
|
(47)
|
-
|
-
|
(15)
|
(75)
|
(147)
|
334
|
|||||
Amortisation of DAC related to net unrealised valuation movements on Jackson's available-for-sale securities recognised within other comprehensive income
|
-
|
165
|
-
|
-
|
-
|
165
|
(212)
|
(87)
|
|||||
Balance at end of period
|
699
|
5,221
|
83
|
14
|
1,293
|
7,310
|
5,944
|
7,261
|
|
† PVIF and other intangibles includes amounts in relation to software rights with additions of £13 million, amortisation of £15 million and exchange losses of £1 million and a balance at 30 June 2015 of £63 million.
|
|
|
|
Note
|
|
|
|
US insurance operations
|
|
Summary balances
|
|
The DAC amount in respect of US insurance operations comprises amounts in respect of:
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Variable annuity business
|
4,931
|
3,930
|
5,002
|
|
Other business
|
710
|
747
|
759
|
|
Cumulative shadow DAC (for unrealised gains/losses booked in Other Comprehensive Income)*
|
(420)
|
(656)
|
(584)
|
|
Total DAC for US operations
|
5,221
|
4,021
|
5,177
|
|
* Consequent upon the negative unrealised valuation movement at half year 2015 of £762 million (30 June 2014: positive unrealised valuation movement of £1,023 million; 31 December 2014: positive unrealised valuation movement of £956 million), there is a gain of £165 million (30 June 2014: a charge of £212 million; 31 December 2014: a charge of £87 million) for altered 'shadow' DAC amortisation booked within other comprehensive income. These adjustments reflect 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 2015, the cumulative shadow DAC balance as shown in the table above was negative £420 million (30 June 2014: negative £656 million; 31 December 2014: negative £584 million).
|
|
|
|
Overview of the deferral and amortisation of acquisition costs for Jackson
|
|
C6 Borrowings
|
|
|
|
C6.1 Core structural borrowings of shareholder-financed operations
|
2015 £m
|
2014 £m
|
|||||
30 Jun
|
30 Jun
|
31 Dec
|
||||
Holding company operations:
|
||||||
Perpetual subordinated capital securitiesnote (i)
|
1,775
|
2,067
|
1,789
|
|||
Subordinated notesnote (v)
|
2,122
|
1,530
|
1,531
|
|||
Subordinated debt total
|
3,897
|
3,597
|
3,320
|
|||
Senior debt:note (ii)
|
||||||
£300m 6.875% Bonds 2023
|
300
|
300
|
300
|
|||
£250m 5.875% Bonds 2029
|
249
|
249
|
249
|
|||
Holding company total
|
4,446
|
4,146
|
3,869
|
|||
Prudential Capital bank loannote (iii)
|
275
|
275
|
275
|
|||
Jackson US$250m 8.15% Surplus Notes 2027
|
159
|
146
|
160
|
|||
Total (per condensed consolidated statement of financial position)note (iv)
|
4,880
|
4,567
|
4,304
|
|
Notes
|
|
(i) The perpetual subordinated capital securities are entirely US$ denominated. The Group has designated all US$2.80 billion (30 Jun 2014: US$3.55 billion; 31 December 2014: US$ 2.80 billion) of its perpetual subordinated debt as a net investment hedge under IAS 39 to hedge the currency risks related to the investment in Jackson.
|
|
(ii) The senior debt ranks above subordinated debt in the event of liquidation.
|
|
(iii) The Prudential Capital bank loan of £275 million has been made in two tranches: a £160 million loan drawn at a cost of 12 month £LIBOR plus 0.4 per cent maturing on 20 December 2017 and a £115 million loan drawn at a cost of 11 month £LIBOR plus 0.4 per cent also maturing 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 2014.
|
|
(v) In June 2015, the Company issued core structural borrowings of £600 million 5.00 per cent Tier 2 subordinated notes due 2055. The proceeds, net of discount adjustment and costs, were £590 million.
|
|
C6.2 Other borrowings
|
|
|
|
(a) Operational borrowings attributable to shareholder-financed operations
|
2015 £m
|
2014 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Borrowings in respect of short-term fixed income securities programmesnote (ii)
|
2,176
|
1,950
|
2,004
|
||
Non-recourse borrowings of US operations note (iv)
|
10
|
17
|
19
|
||
Other borrowings note (iii)
|
318
|
276
|
240
|
||
Totalnote (i)
|
2,504
|
2,243
|
2,263
|
|
Notes
|
|
(i) In addition to the debt listed above, £200 million Floating Rate Notes were issued by Prudential plc in October 2014 which will mature in October 2015. These Notes have been wholly subscribed by a Group subsidiary and accordingly have been eliminated on consolidation in the Group financial statements. These Notes were originally issued in October 2008 and have been reissued upon their maturity.
|
|
(ii) In January 2015, the Company issued £300 million Medium Term Notes which will mature in January 2018. The proceeds, net of costs, were £299 million.
|
|
(iii) 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.
|
|
(iv) 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.
|
|
|
|
(b) Borrowings attributable to with-profits operations
|
2015 £m
|
2014 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Non-recourse borrowings of consolidated investment funds*
|
911
|
667
|
924
|
|
£100m 8.5% undated subordinated guaranteed bonds of Scottish Amicable Finance plc**
|
100
|
100
|
100
|
|
Other borrowings (predominantly obligations under finance leases)
|
78
|
97
|
69
|
|
Total
|
1,089
|
864
|
1,093
|
|
* In all instances the holders of the debt instruments issued by these subsidiaries and funds do not have recourse beyond the assets of those subsidiaries and funds.
|
|
** The interests of the holders of the bonds issued by Scottish Amicable Finance plc, a subsidiary of the Scottish Amicable Insurance Fund, are subordinated to the entitlements of the policyholders of that fund.
|
|
C7 Deferred tax
|
|
|
|
The statement of financial position contains the following deferred tax assets and liabilities in relation to:
|
Deferred tax assets
|
Deferred tax liabilities
|
||||||||
30 Jun 2015 £m
|
30 Jun 2014 £m
|
31 Dec 2014 £m
|
30 Jun 2015 £m
|
30 Jun 2014 £m
|
31 Dec 2014 £m
|
||||
Unrealised losses or gains on investments
|
331
|
116
|
83
|
(1,673)
|
(1,611)
|
(1,697)
|
|||
Balances relating to investment and insurance contracts
|
8
|
5
|
4
|
(544)
|
(469)
|
(499)
|
|||
Short-term temporary differences
|
2,407
|
2,001
|
2,607
|
(2,076)
|
(1,748)
|
(2,065)
|
|||
Capital allowances
|
9
|
9
|
9
|
(32)
|
(27)
|
(30)
|
|||
Unused deferred tax losses
|
65
|
42
|
62
|
-
|
-
|
-
|
|||
Total
|
2,820
|
2,173
|
2,765
|
(4,325)
|
(3,855)
|
(4,291)
|
Short-term temporary differences
|
Unused tax losses
|
||||
30 Jun
2015 £m
|
Expected
period of
recoverability
|
30 Jun
2015 £m
|
Expected
period of
recoverability
|
||
Asia insurance operations
|
34
|
1 to 3 years
|
51
|
3 to 5 years
|
|
US insurance operations
|
2,066
|
With run-off
of in-force book
|
-
|
-
|
|
UK insurance operations
|
136
|
1 to 10 years
|
-
|
-
|
|
Other operations
|
171
|
1 to 10 years
|
14
|
1 to 3 years
|
|
Total
|
2,407
|
65
|
|
C8 Defined benefit pension schemes
|
|
(a) Background and summary economic and IAS 19 financial positions
|
2015 £m
|
2014 £m
|
2014 £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
|
|||||
note (i)
|
note (iv)
|
note (i)
|
note (iv)
|
note (i)
|
note (iv)
|
||||||||||||||
Underlying economic surplus (deficit)
|
915
|
(140)
|
53
|
(1)
|
827
|
745
|
(104)
|
51
|
(1)
|
691
|
840
|
(144)
|
60
|
(1)
|
755
|
||||
Less: unrecognised surplus note (i)
|
(790)
|
-
|
-
|
-
|
(790)
|
(623)
|
-
|
-
|
-
|
(623)
|
(710)
|
-
|
-
|
-
|
(710)
|
||||
Economic surplus (deficit) (including investment in Prudential insurance policies)
|
125
|
(140)
|
53
|
(1)
|
37
|
122
|
(104)
|
51
|
(1)
|
68
|
130
|
(144)
|
60
|
(1)
|
45
|
||||
Consolidation adjustment against policyholder liabilities for investment in Prudential insurance policiesnote (ii)
|
-
|
-
|
(85)
|
-
|
(85)
|
-
|
-
|
(122)
|
-
|
(122)
|
-
|
-
|
(132)
|
-
|
(132)
|
||||
IAS 19 pension asset (liability) on the Group statement of financial positionnote (iii)
|
125
|
(140)
|
(32)
|
(1)
|
(48)
|
122
|
(104)
|
(71)
|
(1)
|
(54)
|
130
|
(144)
|
(72)
|
(1)
|
(87)
|
|
(i) For PSPS, the Group does not have an unconditional right of refund to any surplus of the scheme. The PSPS IAS 19 pension asset represents the present value of the economic benefit (impact) of the Company from the difference between future ongoing contributions to the scheme and estimated accrued cost of service.
|
|
(ii) The underlying position on an economic basis reflects the assets (including investments in Prudential insurance policies that are offset against liabilities to policyholders on the Group consolidation) and the liabilities of the schemes.
|
|
(iii) At 30 June 2015, the PSPS pension asset of £125 million (30 June 2014: £122 million; 31 December 2014: £130 million) and the other schemes' pension liabilities of £173 million (30 June 2014: £176 million; 31 December 2014: £217 million) are included within 'Other debtors' and 'Provisions' respectively on the consolidated statement of financial position.
|
|
(iv) The amounts for PSPS and SASPS are apportioned between the PAC with-profits fund and the shareholders' fund. The amounts for the M&GGPS and other schemes are wholly attributable to the shareholders' fund. Of the economis surplus of £37 million (30 June 2014: £68 million; 31 December 2014; £45 million), the amounts attributable to the PAC with-profits fund and shareholders fund are as follows:
|
30 Jun
2015
|
30 Jun
2014
|
31 Dec
2014
|
|||
Attributable to:
|
|||||
PAC with-profits fund
|
18
|
33
|
19
|
||
Shareholder-backed operations
|
19
|
35
|
26
|
||
37
|
68
|
45
|
|
(b) Assumptions
|
2015 %
|
2014 %
|
2014 %
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Discount rate*
|
3.7
|
4.2
|
3.5
|
||
Rate of increase in salaries
|
3.2
|
3.2
|
3.0
|
||
Rate of inflation**
|
|||||
Retail prices index (RPI)
|
3.2
|
3.2
|
3.0
|
||
Consumer prices index (CPI)
|
2.2
|
2.2
|
2.0
|
||
Rate of increase of pensions in payment for inflation:
|
|||||
PSPS:
|
|||||
Guaranteed (maximum 5%)
|
2.5
|
2.5
|
2.5
|
||
Guaranteed (maximum 2.5%)
|
2.5
|
2.5
|
2.5
|
||
Discretionary
|
2.5
|
2.5
|
2.5
|
||
Other schemes
|
3.2
|
3.2
|
3.0
|
|
* The discount rate has been determined by reference to an 'AA' corporate bond index, adjusted where applicable, to allow for the difference in duration between the index and the pension liabilities.
|
|
** The rate of inflation reflects the long-term assumption for the UK RPI or CPI depending on the tranche of the schemes.
|
|
(c) Estimated pension scheme surpluses and deficits
|
Half year 2015 £m
|
||||||
Surplus
(deficit) in
schemes at
1 Jan 2015
|
(Charge) credit to income statement
|
Actuarial
gains
and losses
in other
comprehensive
income
|
Contributions paid
|
Surplus
(deficit) in
schemes at
30 Jun 2015
|
||
All schemes
|
||||||
Underlying position (without the effect of IFRIC 14)
|
||||||
Surplus
|
755
|
41
|
9
|
22
|
827
|
|
Less: amount attributable to PAC with-profits fund
|
(525)
|
(35)
|
(14)
|
(8)
|
(582)
|
|
Shareholders' share:
|
||||||
Gross of tax surplus (deficit)
|
230
|
6
|
(5)
|
14
|
245
|
|
Related tax
|
(46)
|
(1)
|
1
|
(3)
|
(49)
|
|
Net of shareholders' tax
|
184
|
5
|
(4)
|
11
|
196
|
|
Application of IFRIC 14 for the derecognition of PSPS surplus
|
||||||
Derecognition of surplus
|
(710)
|
(13)
|
(67)
|
-
|
(790)
|
|
Less: amount attributable to PAC with-profits fund
|
506
|
10
|
48
|
-
|
564
|
|
Shareholders' share:
|
||||||
Gross of tax surplus (deficit)
|
(204)
|
(3)
|
(19)
|
-
|
(226)
|
|
Related tax
|
41
|
1
|
4
|
-
|
46
|
|
Net of shareholders' tax
|
(163)
|
(2)
|
(15)
|
-
|
(180)
|
|
With the effect of IFRIC 14
|
||||||
Surplus (deficit)
|
45
|
28
|
(58)
|
22
|
37
|
|
Less: amount attributable to PAC with-profits fund
|
(19)
|
(25)
|
34
|
(8)
|
(18)
|
|
Shareholders' share:
|
||||||
Gross of tax surplus (deficit)
|
26
|
3
|
(24)
|
14
|
19
|
|
Related tax
|
(5)
|
-
|
5
|
(3)
|
(3)
|
|
Net of shareholders' tax
|
21
|
3
|
(19)
|
11
|
16
|
30 Jun 2015
|
30 Jun 2014
|
31 Dec 2014
|
|||||||||||||
PSPS
|
Other
schemes
|
Total
|
PSPS
|
Other
schemes
|
Total
|
PSPS
|
Other
schemes
|
Total
|
|||||||
£m
|
£m
|
£m
|
%
|
£m
|
£m
|
£m
|
%
|
£m
|
£m
|
£m
|
%
|
||||
Equities
|
|||||||||||||||
UK
|
132
|
75
|
207
|
3
|
132
|
79
|
211
|
3
|
126
|
86
|
212
|
2
|
|||
Overseas
|
98
|
323
|
421
|
5
|
10
|
312
|
322
|
5
|
143
|
317
|
460
|
6
|
|||
Bonds:
|
|||||||||||||||
Government
|
4,984
|
424
|
5,408
|
69
|
4,420
|
339
|
4,759
|
67
|
5,078
|
440
|
5,518
|
68
|
|||
Corporate
|
965
|
140
|
1,105
|
14
|
873
|
114
|
987
|
14
|
931
|
117
|
1,048
|
13
|
|||
Asset-backed securities
|
143
|
16
|
159
|
2
|
71
|
23
|
94
|
1
|
197
|
26
|
223
|
3
|
|||
Derivatives
|
166
|
(8)
|
158
|
2
|
127
|
4
|
131
|
2
|
159
|
(13)
|
146
|
2
|
|||
Properties
|
124
|
58
|
182
|
2
|
44
|
53
|
97
|
1
|
93
|
57
|
150
|
2
|
|||
Other assets
|
208
|
51
|
259
|
3
|
516
|
25
|
541
|
7
|
270
|
40
|
310
|
4
|
|||
Total value of assets
|
6,820
|
1,079
|
7,899
|
100
|
6,193
|
949
|
7,142
|
100
|
6,997
|
1,070
|
8,067
|
100
|
|
(d) Sensitivity of the pension scheme liabilities to key variables
|
Assumption applied
|
Impact of sensitivity on scheme liabilities on IAS 19 basis
|
||||||||||||
2015
|
2014
|
Sensitivity change
|
2015
|
2014
|
|||||||||
30 Jun
|
30 Jun
|
31 Dec
|
in assumption
|
30 Jun
|
30 Jun
|
31 Dec
|
|||||||
Discount rate
|
3.7%
|
4.2%
|
3.5%
|
Decrease by 0.2%
|
Increase in scheme
|
||||||||
liabilities by:
|
|||||||||||||
PSPS
|
3.3%
|
3.3%
|
3.4%
|
||||||||||
Other schemes
|
5.2%
|
5.0%
|
5.2%
|
||||||||||
Discount rate
|
3.7%
|
4.2%
|
3.5%
|
Increase by 0.2%
|
Decrease in scheme
|
||||||||
liabilities by:
|
|||||||||||||
PSPS
|
3.2%
|
3.1%
|
3.2%
|
||||||||||
Other schemes
|
4.8%
|
4.7%
|
4.9%
|
||||||||||
Rate of inflation
|
RPI:3.2%
|
3.2%
|
3.0%
|
RPI: Decrease by 0.2%
|
Decrease in scheme
|
||||||||
liabilities by:
|
|||||||||||||
CPI:2.2%
|
2.2%
|
2.0%
|
CPI: Decrease by 0.2%
|
PSPS
|
0.6%
|
0.7%
|
0.6%
|
||||||
with consequent reduction
|
Other schemes
|
4.1%
|
4.1%
|
4.2%
|
|||||||||
in salary increases
|
|||||||||||||
Mortality rate
|
Increase life expectancy
|
Increase in scheme
|
|||||||||||
by 1 year
|
liabilities by:
|
||||||||||||
PSPS
|
3.2%
|
3.0%
|
3.3%
|
||||||||||
Other schemes
|
2.8%
|
3.0%
|
3.0%
|
|
C9 Share capital, share premium and own shares
|
30 Jun 2015
|
30 Jun 2014
|
31 Dec 2014
|
|||||||||
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
|
2,567,779,950
|
128
|
1,908
|
2,560,381,736
|
128
|
1,895
|
2,560,381,736
|
128
|
1,895
|
||
Shares issued under share-based schemes
|
3,284,119
|
-
|
2
|
5,845,737
|
-
|
8
|
7,398,214
|
-
|
13
|
||
At end of period
|
2,571,064,069
|
128
|
1,910
|
2,566,227,473
|
128
|
1,903
|
2,567,779,950
|
128
|
1,908
|
Number of shares
to subscribe for
|
Share price
range
|
Exercisable
by year
|
||
from
|
to
|
|||
30 June 2015
|
8,007,928
|
288p
|
1,155p
|
2019
|
30 June 2014
|
7,617,023
|
288p
|
901p
|
2019
|
31 December 2014
|
8,624,491
|
288p
|
1,155p
|
2020
|
Number of shares
purchased
(in millions)
|
Cost
£m
|
|
Half year 2015
|
5.1
|
86.3
|
Half year 2014
|
6.2
|
81.9
|
Full year 2014
|
7.9
|
106.7
|
|
D OTHER NOTES
|
|
|
|
D1 Sale of Japan Life business
|
2014 £m
|
||||
30 Jun
|
31 Dec
|
|||
Assets
|
||||
Investments
|
934
|
898
|
||
Other assets
|
72
|
45
|
||
1,006
|
943
|
|||
Adjustment for remeasurement of the carrying value to fair value less costs to sell
|
(131)
|
(124)
|
||
Assets held for sale
|
875
|
819
|
||
Liabilities
|
||||
Policyholder liabilities
|
783
|
717
|
||
Other liabilities
|
45
|
53
|
||
Liabilities held for sale
|
828
|
770
|
||
Net assets
|
47
|
49
|
|
D2 Contingencies and related obligations
|
|
|
|
D4 Related party transactions
|
|
|
|
- the condensed consolidated financial statements have been prepared in accordance with IAS 34, 'Interim Financial Reporting', as adopted by the European Union;
|
|
(a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the six months ended 30 June 2015, and their impact on the condensed consolidated financial statements, and a description of the principal risks and uncertainties for the remaining six months of the year; and
|
|
(b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place during the six months ended 30 June 2015 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 2014.
|
|
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
|
|
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.
|
Half year 2015 £m
|
|||||||
Asia
|
US
|
UK
|
Total
|
Average
liability
|
Margin
bps
|
||
note (v)
|
note (iv)
|
note(ii)
|
|||||
Spread income
|
65
|
372
|
137
|
574
|
72,890
|
157
|
|
Fee income
|
86
|
832
|
33
|
951
|
125,581
|
151
|
|
With-profits
|
21
|
-
|
133
|
154
|
106,205
|
29
|
|
Insurance margin
|
387
|
383
|
87
|
857
|
|||
Margin on revenues
|
832
|
-
|
88
|
920
|
|||
Expenses:
|
|||||||
Acquisition costsnote (i)
|
(573)
|
(479)
|
(43)
|
(1,095)
|
2,733
|
(40)%
|
|
Administration expenses
|
(355)
|
(408)
|
(66)
|
(829)
|
206,167
|
(80)
|
|
DAC adjustmentsnote (vi)
|
78
|
114
|
-
|
192
|
|||
Expected return on shareholder assets
|
33
|
20
|
67
|
120
|
|||
Long-term business operating profit
|
574
|
834
|
436
|
1,844
|
Half year 2014 AER £m
|
|||||||
Asia
|
US
|
UK
|
Total
|
Average
liability
|
Margin
bps
|
||
note (v)
|
note (iv)
|
note (ii)
|
|||||
Spread income
|
62
|
364
|
131
|
557
|
64,741
|
172
|
|
Fee income
|
74
|
658
|
32
|
764
|
106,052
|
144
|
|
With-profits
|
15
|
-
|
135
|
150
|
98,046
|
31
|
|
Insurance margin
|
314
|
328
|
30
|
672
|
|||
Margin on revenues
|
724
|
-
|
84
|
808
|
|||
Expenses:
|
|||||||
Acquisition costsnote (i)
|
(473)
|
(477)
|
(50)
|
(1,000)
|
2,286
|
(44)%
|
|
Administration expenses
|
(304)
|
(333)
|
(64)
|
(701)
|
178,649
|
(78)
|
|
DAC adjustmentsnote (vi)
|
40
|
135
|
(6)
|
169
|
|||
Expected return on shareholder assets
|
31
|
11
|
74
|
116
|
|||
Long-term business operating profit
|
483
|
686
|
366
|
1,535
|
|
|
|
* The additional financial information is not covered by the KPMG independent review opinion.
|
Half year 2014 CER £m
note (iii)
|
|||||||
Asia
|
US
|
UK
|
Total
|
Average
liability
|
Margin
bps
|
||
note (v)
|
note (iv)
|
note (ii)
|
|||||
Spread income
|
65
|
398
|
131
|
594
|
67,672
|
176
|
|
Fee income
|
76
|
721
|
32
|
829
|
112,561
|
147
|
|
With-profits
|
16
|
-
|
135
|
151
|
98,560
|
31
|
|
Insurance margin
|
323
|
360
|
30
|
713
|
|||
Margin on revenues
|
746
|
-
|
84
|
830
|
|||
Expenses:
|
|||||||
Acquisition costsnote (i)
|
(488)
|
(523)
|
(50)
|
(1,061)
|
2,415
|
(44)%
|
|
Administration expenses
|
(316)
|
(365)
|
(64)
|
(745)
|
188,814
|
(79)
|
|
DAC adjustmentsnote (vi)
|
43
|
147
|
(6)
|
184
|
|||
Expected return on shareholder assets
|
32
|
13
|
74
|
119
|
|||
Long-term business operating profit
|
497
|
751
|
366
|
1,614
|
|
See notes at the end of this section.
|
|
|
|
Margin analysis of long-term insurance business - Asia
|
Asia
|
||||||||||||
Half year 2015
|
Half year 2014 AER
|
Half year 2014 CER
|
||||||||||
note (iii)
|
||||||||||||
Average
|
Average
|
Average
|
||||||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
||||
note (iv)
|
note (ii)
|
note (iv)
|
note (ii)
|
note (iv)
|
note (ii)
|
|||||||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
|||
Spread income
|
65
|
10,514
|
124
|
62
|
8,472
|
146
|
65
|
8,785
|
148
|
|||
Fee income
|
86
|
16,342
|
105
|
74
|
14,204
|
104
|
76
|
14,377
|
106
|
|||
With-profits
|
21
|
16,778
|
25
|
15
|
13,653
|
22
|
16
|
14,167
|
23
|
|||
Insurance margin
|
387
|
314
|
323
|
|||||||||
Margin on revenues
|
832
|
724
|
746
|
|||||||||
Expenses:
|
||||||||||||
Acquisition costsnote (i)
|
(573)
|
1,366
|
(42)%
|
(473)
|
996
|
(47)%
|
(488)
|
1,042
|
(47)%
|
|||
Administration expenses
|
(355)
|
26,856
|
(264)
|
(304)
|
22,676
|
(268)
|
(316)
|
23,162
|
(273)
|
|||
DAC adjustmentsnote (vi)
|
78
|
40
|
43
|
|||||||||
Expected return on shareholder assets
|
33
|
31
|
32
|
|||||||||
Operating profit
|
574
|
483
|
497
|
|
See notes at the end of this section.
|
|
|
|
- On a constant exchange rate basis, spread income has remained in line with the prior year. The margin has declined from 148 basis points in half year 2014 to 124 basis points in half year 2015 due to a change in product and country mix, caused in part by the cessation of sales of Universal Life products in Singapore.
|
|
- Fee income has increased by 13 per cent at constant exchange rates (AER 16 per cent), broadly in line with the increase in movement in average unit-linked liabilities.
|
|
- On a constant exchange rate basis, insurance margin has increased by 20 per cent to £387 million in half year 2015 (AER 23 per cent) primarily reflecting the continued growth of the in-force book, which contains a relatively high proportion of risk-based products.
|
|
- Margin on revenue has increased by £86 million on a constant exchange rate basis from £746 million in half year 2014 to £832 million in half year 2015 primarily reflecting higher premium income recognised in the period.
|
|
- Acquisition costs have increased by 17 per cent at constant exchange rates (AER 21 per cent) in half year 2015, compared to the 31 per cent increase in APE sales (AER 37 percent increase), resulting in a decrease in the acquisition costs ratio. The analysis above uses shareholder acquisition costs as a proportion of total APE. If with-profits sales were excluded from the denominator the acquisition cost ratio would become 66 per cent (half year 2014: 67 per cent at CER), the small decrease being the result of product and country mix.
|
|
- Administration expenses have increased by 12 per cent at constant exchange rates (AER 17 per cent increase) in half year 2015 as the business continues to expand. On constant exchange rates, the administration expense ratio has reduced from 273 basis points in half year 2014 to 264 basis points in half year 2015.
|
US
|
||||||||||||
Half year 2015
|
Half year 2014 AER
|
Half year 2014 CER
|
||||||||||
note (iii)
|
||||||||||||
Average
|
Average
|
Average
|
||||||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
||||
note (iv)
|
note (ii)
|
note (iv)
|
note (ii)
|
note (iv)
|
note (ii)
|
|||||||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
|||
Spread income
|
372
|
30,515
|
244
|
364
|
28,207
|
258
|
398
|
30,825
|
258
|
|||
Fee income
|
832
|
86,267
|
193
|
658
|
68,177
|
193
|
721
|
74,513
|
193
|
|||
Insurance margin
|
383
|
328
|
360
|
|||||||||
Expenses
|
||||||||||||
Acquisition costsnote (i)
|
(479)
|
857
|
(56)%
|
(477)
|
871
|
(55)%
|
(523)
|
954
|
(55)%
|
|||
Administration expenses
|
(408)
|
124,478
|
(66)
|
(333)
|
104,240
|
(64)
|
(365)
|
113,919
|
(64)
|
|||
DAC adjustments
|
114
|
135
|
147
|
|||||||||
Expected return on shareholder assets
|
20
|
11
|
13
|
|||||||||
Operating profit
|
834
|
686
|
751
|
|
See notes at the end of this section.
|
|
|
|
- Spread income has decreased by 6 per cent at constant exchange rates (AER increased by 2 per cent) to £372 million in the first half of 2015. The reported spread margin decreased to 244 basis points from 258 basis points in the first half of 2014, primarily due to lower investment yields, reflecting the lower interest rate environment. 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 167 basis points (half year 2014 CER: 188 basis points).
|
|
- Fee income has increased by 15 per cent at constant exchange rates (AER 26 per cent) to £832 million during the first half of 2015, primarily due to higher average separate account balances resulting from positive net cash flows from variable annuity business and market appreciation. Fee income margin has remained consistent with the prior year at 193 basis points (half year 2014 CER: 193 basis points).
|
|
- Insurance margin represents operating profits from insurance risks, including variable annuity guarantees and other sundry items. Insurance margin increased to £383 million in the first half of 2015 compared to £360 million at constant exchange rates at half year 2014, due primarily to higher fee income from variable annuity guarantees following positive net flows in recent periods into variable annuity business with guarantees.
|
|
- Acquisition costs, which are commissions and expenses incurred to acquire new business, including those that are not deferrable, have decreased by 8 per cent at constant exchange rates broadly in line with the decline in sales. As a percentage of APE, acquisition costs have remained relatively flat in comparison to the first half of 2014 at 56 per cent.
|
|
- Administration expenses increased to £408 million during the first half of 2015, compared to £365 million for the first half of 2014 at a constant exchange rate (AER £333 million), primarily as a result of higher asset-based commissions paid on the larger 2015 separate account balance subject to these trail commissions. These are paid upon policy anniversary dates and are treated as an administration expense in this analysis. Excluding these trail commissions, the resulting administration expense ratio would be slightly lower than in 2014 at 36 basis points (first half of 2014: 37 basis points at CER and AER).
|
|
- DAC adjustments decreased to £114 million during the first half of 2015, compared to £147 million at a constant exchange rate (AER £135 million) during the first half of 2014, primarily due to a decline in DAC deferrals due to the reduced sales in 2015.
|
Half year 2015 £m
|
Half year 2014 AER £m
|
Half year 2014 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
|
1,199
|
1,199
|
1,028
|
1,028
|
1,127
|
1,127
|
|||||||||
Less new business strain
|
(479)
|
369
|
(110)
|
(477)
|
374
|
(103)
|
(523)
|
409
|
(114)
|
||||||
Other DAC adjustments - amortisation of previously deferred acquisition costs:
|
|||||||||||||||
Normal
|
(275)
|
(275)
|
(249)
|
(249)
|
(273)
|
(273)
|
|||||||||
Deceleration
|
20
|
20
|
10
|
10
|
11
|
11
|
|||||||||
Total
|
1,199
|
(479)
|
114
|
834
|
1,028
|
(477)
|
135
|
686
|
1,127
|
(523)
|
147
|
751
|
UK
|
||||||||
Half year 2015
|
Half year 2014
note (v)
|
|||||||
Average
|
Average
|
|||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
|||
note (iv)
|
note (ii)
|
note (iv)
|
note (ii)
|
|||||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
||
Spread income
|
137
|
31,861
|
86
|
131
|
28,062
|
93
|
||
Fee income
|
33
|
22,972
|
29
|
32
|
23,671
|
27
|
||
With-profits
|
133
|
89,427
|
30
|
135
|
84,393
|
32
|
||
Insurance margin
|
87
|
30
|
||||||
Margin on revenues
|
88
|
84
|
||||||
Expenses:
|
||||||||
Acquisition costsnote (i)
|
(43)
|
510
|
(8)%
|
(50)
|
419
|
(12)%
|
||
Administration expenses
|
(66)
|
54,833
|
(24)
|
(64)
|
51,733
|
(25)
|
||
DAC adjustments
|
-
|
(6)
|
||||||
Expected return on shareholders' assets
|
67
|
74
|
||||||
Operating profit
|
436
|
366
|
|
Analysis of UK operating profit drivers:
|
|
- The adverse effect on spread income from lower new retail and bulk annuity sales has been offset by profits from the in-force business, so that overall spread income has increased from £131 million in half year 2014 to £137 million in half year 2015.
|
|
- Insurance margin has increased from £30 million in half year 2014 to £87 million in half year 2015 due to a £61 million profit from an outward longevity reassurance transaction entered into in the first half of 2015.
|
|
- Margin on revenues represents premium charges for expenses and other sundry net income received by the UK. The half year 2015 margin remained stable at £88 million compared with the £84 million reported for half year 2014.
|
|
- Acquisition costs as a percentage of new business sales for half year 2015 decreased to 8 per cent from 12 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 and excluding the bulk annuity transactions, were 37 per cent in half year 2015 (half year 2014: 35 per cent).
|
|
|
|
(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 2014 comparative information has been presented at Actual Exchange Rate (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 derived from month end balances throughout the period as opposed to opening and closing balances only. 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) In order to show the UK long-term business on a comparable basis, the half year 2014 comparative results exclude the contribution from the sold PruHealth and PruProtect businesses.
|
|
(vi) The DAC adjustment contains £16 million in respect of joint ventures in half year 2015 (half year 2014: £2 million).
|
|
I(b) Asia operations - analysis of IFRS operating profit by territory
|
2015 £m
|
2014 £m
|
%
|
2014 £m
|
||||||
Half year
|
AER
Half year
|
CER
Half year
|
Half year
2015 vs
half year
2014
AER
|
Half year
2015 vs
half year
2014
CER
|
Full year
|
||||
Hong Kong
|
69
|
51
|
56
|
35%
|
23%
|
109
|
|||
Indonesia
|
167
|
139
|
138
|
20%
|
21%
|
309
|
|||
Malaysia
|
61
|
61
|
59
|
0%
|
3%
|
118
|
|||
Philippines
|
14
|
11
|
12
|
27%
|
17%
|
28
|
|||
Singapore
|
105
|
99
|
101
|
6%
|
4%
|
214
|
|||
Thailand
|
39
|
25
|
27
|
56%
|
44%
|
53
|
|||
Vietnam
|
34
|
27
|
30
|
26%
|
13%
|
72
|
|||
SE Asia Operations inc. Hong Kong
|
489
|
413
|
423
|
18%
|
16%
|
903
|
|||
China
|
12
|
8
|
9
|
50%
|
33%
|
13
|
|||
India
|
22
|
24
|
25
|
(8)%
|
(12)%
|
49
|
|||
Korea
|
19
|
17
|
18
|
12%
|
6%
|
32
|
|||
Taiwan
|
8
|
7
|
7
|
14%
|
14%
|
15
|
|||
Other
|
(3)
|
(4)
|
(4)
|
25%
|
25%
|
(9)
|
|||
Non-recurrent itemsnote (ii)
|
29
|
19
|
20
|
53%
|
45%
|
49
|
|||
Total insurance operationsnote (i)
|
576
|
484
|
498
|
19%
|
16%
|
1,052
|
|||
Development expenses
|
(2)
|
(1)
|
(1)
|
(100)%
|
(100)%
|
(2)
|
|||
Total long-term business operating profit
|
574
|
483
|
497
|
19%
|
15%
|
1,050
|
|||
Eastspring Investments
|
58
|
42
|
43
|
38%
|
35%
|
90
|
|||
Total Asia operations
|
632
|
525
|
540
|
20%
|
17%
|
1,140
|
|
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:
|
2015 £m
|
2014 £m
|
|||||
Half year
|
AER
Half year
|
CER
Half year
|
Full year
|
|||
New business strain†
|
(33)
|
(19)
|
(20)
|
(18)
|
||
Business in force
|
580
|
484
|
498
|
1,021
|
||
Non-recurrent itemsnote (ii)
|
29
|
19
|
20
|
49
|
||
Total
|
576
|
484
|
498
|
1,052
|
|
† The IFRS new business strain corresponds to approximately 2 per cent of new business APE sales for 2014 (half year 2014: approximately 2 per cent; full year 2014: approximately 1 per cent).
|
|
|
|
(ii) Other non-recurrent items of £29 million in 2015 (half year 2014: £19 million; full year 2014: £49 million) represent a small number of items none of which are individually significant that are not anticipated to re-occur in subsequent years.
|
|
I(c) Analysis of asset management operating profit based on longer-term investment returns
|
Half year 2015 £m
|
|||||
M&G
|
Eastspring
Investments
|
Prudential
Capital
|
US
|
Total
|
|
note (ii)
|
note (ii)
|
||||
Operating income before performance-related fees
|
491
|
149
|
47
|
175
|
862
|
Performance-related fees
|
1
|
2
|
-
|
-
|
3
|
Operating income(net of commission)note (i)
|
492
|
151
|
47
|
175
|
865
|
Operating expensenote (i)
|
(248)
|
(86)
|
(40)
|
(163)
|
(537)
|
Share of associate's results
|
7
|
-
|
-
|
-
|
7
|
Group's share of tax on joint ventures' operating profit
|
-
|
(7)
|
-
|
-
|
(7)
|
Operating profit based on longer-term investment returns
|
251
|
58
|
7
|
12
|
328
|
Average funds under management
|
£260.1bn
|
£81.6bn
|
|||
Margin based on operating income*
|
38bps
|
37bps
|
|||
Cost / income ratio**
|
51%
|
58%
|
|||
Half year 2014 £m
|
|||||
M&G
|
Eastspring
Investments
|
Prudential
Capital
|
US
|
Total
|
|
note (ii)
|
note (ii)
|
||||
Operating income before performance-related fees
|
463
|
111
|
64
|
139
|
777
|
Performance-related fees
|
7
|
-
|
-
|
-
|
7
|
Operating income(net of commission)note (i)
|
470
|
111
|
64
|
139
|
784
|
Operating expensenote (i)
|
(249)
|
(65)
|
(42)
|
(144)
|
(500)
|
Share of associate's results
|
6
|
-
|
-
|
-
|
6
|
Group's share of tax on joint ventures' operating profit
|
-
|
(4)
|
-
|
-
|
(4)
|
Operating profit based on longer-term investment returns
|
227
|
42
|
22
|
(5)
|
286
|
Average funds under management
|
£242.9bn
|
£62.4bn
|
|||
Margin based on operating income*
|
38bps
|
36bps
|
|||
Cost / income ratio**
|
54%
|
59%
|
|||
Full year 2014 £m
|
|||||
M&G
|
Eastspring
Investments
|
Prudential
Capital
|
US
|
Total
|
|
note (ii)
|
note (ii)
|
||||
Operating income before performance-related fees
|
954
|
240
|
130
|
303
|
1,627
|
Performance-related fees
|
33
|
1
|
-
|
-
|
34
|
Operating income(net of commission)note (i)
|
987
|
241
|
130
|
303
|
1,661
|
Operating expensenote (i)
|
(554)
|
(140)
|
(88)
|
(291)
|
(1,073)
|
Share of associate's results
|
13
|
-
|
-
|
-
|
13
|
Group's share of tax on joint ventures' operating profit
|
-
|
(11)
|
-
|
-
|
(11)
|
Operating profit based on longer-term investment returns
|
446
|
90
|
42
|
12
|
590
|
Average funds under management
|
£250.0bn
|
£68.8bn
|
|||
Margin based on operating income*
|
38bps
|
35bps
|
|||
Cost / income ratio**
|
58%
|
59%
|
|
Notes
|
|
(i) Operating income and expense includes 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 2015
|
309
|
86
|
182
|
19
|
491
|
38
|
30 Jun 2015
|
93
|
63
|
56
|
23
|
149
|
37
|
|
30 Jun 2014
|
291
|
86
|
172
|
20
|
463
|
38
|
30 Jun 2014
|
65
|
62
|
46
|
22
|
111
|
36
|
|
31 Dec 2014
|
593
|
84
|
361
|
20
|
954
|
38
|
31 Dec 2014
|
139
|
60
|
101
|
22
|
240
|
35
|
|
* 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.
|
|
II Other information
|
|
|
|
II(a) Holding company cash flow
|
2015 £m
|
2014 £m
|
|||||
Half year
|
Half year
|
Full year
|
||||
Net cash remitted by business units:
|
||||||
UK net remittances to the Group
|
||||||
UK Life fund paid to the Group
|
200
|
193
|
193
|
|||
Shareholder-backed business:
|
||||||
Other UK paid to the Group
|
31
|
53
|
132
|
|||
Group invested in UK
|
-
|
-
|
-
|
|||
Total shareholder-backed business
|
31
|
53
|
132
|
|||
Total UK net remittances to the Group
|
231
|
246
|
325
|
|||
US remittances to the Group
|
403
|
352
|
415
|
|||
Asia net remittances to the Group
|
||||||
Asia paid to the Group:
|
||||||
Long-term business
|
280
|
240
|
453
|
|||
Other operations
|
40
|
32
|
60
|
|||
320
|
272
|
513
|
||||
Group invested in Asia:
|
||||||
Long-term business
|
(4)
|
(3)
|
(3)
|
|||
Other operations (including funding of Regional Head Office costs)
|
(58)
|
(53)
|
(110)
|
|||
(62)
|
(56)
|
(113)
|
||||
Total Asia net remittances to the Group
|
258
|
216
|
400
|
|||
M&G remittances to the Group
|
151
|
135
|
285
|
|||
Prudential Capital remittances to the Group
|
25
|
25
|
57
|
|||
Net remittances to the Group from Business Units
|
1,068
|
974
|
1,482
|
|||
Net interest paid
|
(137)
|
(161)
|
(335)
|
|||
Tax received
|
72
|
111
|
198
|
|||
Corporate activities
|
(93)
|
(93)
|
(193)
|
|||
Solvency II costs
|
(10)
|
(12)
|
(23)
|
|||
Total central outflows
|
(168)
|
(155)
|
(353)
|
|||
Net operating holding company cash flow before dividend*
|
900
|
819
|
1,129
|
|||
Dividend paid
|
(659)
|
(610)
|
(895)
|
|||
Operating holding company cash flow after dividend*
|
241
|
209
|
234
|
|||
Non-operating net cash flow**
|
380
|
(520)
|
(978)
|
|||
Total holding company cash flow
|
621
|
(311)
|
(744)
|
|||
Cash and short-term investments at beginning of period
|
1,480
|
2,230
|
2,230
|
|||
Foreign exchange movements
|
(7)
|
(17)
|
(6)
|
|||
Cash and short-term investments at end of period
|
2,094
|
1,902
|
1,480
|
|
* Including central finance subsidiaries.
|
|
** Non-operating net cash flow is principally for corporate transactions for distribution rights and acquired subsidiaries, and issue or repayment of subordinated debt.
|
|
|
|
II(b) Funds under management
|
2015 £bn
|
2014 £bn
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Business area:
|
|||||
Asia operations
|
51.4
|
42.1
|
49.0
|
||
US operations
|
126.9
|
109.9
|
123.6
|
||
UK operations
|
169.6
|
160.4
|
169.0
|
||
Prudential Group funds under managementnote (i)
|
347.9
|
312.4
|
341.6
|
||
External funds note (ii)
|
157.0
|
144.8
|
154.3
|
||
Total funds under management
|
504.9
|
457.2
|
495.9
|
|
Notes
|
|
(i) Prudential Group funds under management of £347.9 billion (30 June 2014: £312.4 billion; 31 December 2014: £341.6 billion) comprise:
|
2015 £bn
|
2014 £bn
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Total investments per the consolidated statement of financial position
|
343.1
|
308.8
|
337.4
|
||
Less: investments in joint ventures and associates accounted for using the equity method
|
(1.0)
|
(0.9)
|
(1.0)
|
||
Internally managed funds held in joint ventures
|
5.4
|
4.2
|
4.9
|
||
Investment properties which are held for sale or occupied by the Group (included in other IFRS captions)
|
0.4
|
0.3
|
0.3
|
||
Prudential Group funds under management
|
347.9
|
312.4
|
341.6
|
|
|
|
(ii) External funds shown above as at 30 June 2015 of £157.0 billion (30 June 2014: £144.8 billion; 31 December 2014: £154.3 billion) comprise £168.9 billion (30 June 2014: £158.1 billion; 31 December 2014: £167.2 billion) of funds managed by M&G and Eastspring Investments as shown in note (b) below less £11.9 billion (30 June 2014: £13.3 billion; 31 December 2014: £12.9 billion) that are classified within Prudential Group's funds.
|
|
(b) Investment products - external funds under management
|
Half year 2015 £m
|
Half year 2014 £m
|
Full year 2014 £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
|
30,133
|
137,047
|
167,180
|
22,222
|
125,989
|
148,211
|
22,222
|
125,989
|
148,211
|
||
Market gross inflows
|
56,725
|
20,425
|
77,150
|
38,934
|
19,322
|
58,256
|
82,440
|
38,017
|
120,457
|
||
Redemptions
|
(51,555)
|
(22,800)
|
(74,355)
|
(36,504)
|
(15,111)
|
(51,615)
|
(77,001)
|
(30,930)
|
(107,931)
|
||
Market exchange translation and other movements
|
212
|
(1,272)
|
(1,060)
|
726
|
2,571
|
3,297
|
2,472
|
3,971
|
6,443
|
||
At end of period
|
35,515
|
133,400
|
168,915
|
25,378
|
132,771
|
158,149
|
30,133
|
137,047
|
167,180
|
|
Note
|
|
|
|
(c) M&G and Eastspring Investments - total funds under management
|
Eastspring Investments
|
M&G
|
|||||||||
note
|
||||||||||
2015 £bn
|
2014 £bn
|
2014 £bn
|
2015 £bn
|
2014 £bn
|
2014 £bn
|
|||||
30 Jun
|
30 Jun
|
31 Dec
|
30 Jun
|
30 Jun
|
31 Dec
|
|||||
External funds under management
|
35.5
|
25.4
|
30.1
|
133.4
|
132.8
|
137.0
|
||||
Internal funds under management
|
49.8
|
41.4
|
47.2
|
123.1
|
120.9
|
127.0
|
||||
Total funds under management
|
85.3
|
66.8
|
77.3
|
256.5
|
253.7
|
264.0
|
PRUDENTIAL PUBLIC LIMITED COMPANY
|
|
By: Nic Nicandrou
|
|
Nic Nicandrou
|
|
Chief Financial Officer
|