|
|
|
2016 £m |
|
2015 £m | |
|
|
Note |
Half year |
|
Half year |
Full year |
Earned premiums, net of reinsurance |
|
17,394 |
|
17,884 |
35,506 | |
Investment return |
|
17,062 |
|
6,110 |
3,304 | |
Other income |
|
1,085 |
|
1,285 |
2,495 | |
Total revenue, net of reinsurance |
|
35,541 |
|
25,279 |
41,305 | |
Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance |
|
(30,939) |
|
(18,618) |
(29,656) | |
Acquisition costs and other expenditure |
B3 |
(3,563) |
|
(4,505) |
(8,208) | |
Finance costs: interest on core structural borrowings of shareholder-financed operations |
|
(169) |
|
(148) |
(312) | |
Disposal of Japan life business: Cumulative exchange loss recycled from other comprehensive income |
|
- |
|
(46) |
(46) | |
Total charges, net of reinsurance |
|
(34,671) |
|
(23,317) |
(38,222) | |
Share of profits from joint ventures and associates, net of related tax |
|
86 |
|
122 |
238 | |
Profit before tax (being tax attributable to shareholders’ and policyholders’ returns)* |
|
956 |
|
2,084 |
3,321 | |
Less tax charge attributable to policyholders' returns |
|
(292) |
|
(202) |
(173) | |
Profit before tax attributable to shareholders |
B1.1 |
664 |
|
1,882 |
3,148 | |
Total tax charge attributable to policyholders and shareholders |
B5 |
(269) |
|
(646) |
(742) | |
Adjustment to remove tax charge attributable to policyholders' returns |
|
292 |
|
202 |
173 | |
Tax credit (charge) attributable to shareholders' returns |
B5 |
23 |
|
(444) |
(569) | |
Profit for the period attributable to equity holders of the Company |
|
687 |
|
1,438 |
2,579 |
|
|
|
2016 |
|
2015 | |
Earnings per share (in pence) |
|
Half year |
|
Half year |
Full year | |
Based on profit attributable to the equity holders of the Company: |
B6 |
|
|
|
| |
|
Basic |
|
26.9p |
|
56.3p |
101.0p |
|
Diluted |
|
26.8p |
|
56.2p |
100.9p |
|
|
|
|
|
|
|
|
|
|
2016 |
|
2015 | |
Dividends per share (in pence) |
Note |
Half year |
|
Half year |
Full year | |
Dividends relating to reporting period: |
B7 |
|
|
|
| |
|
First interim dividend / Interim dividend for prior year |
|
12.93p |
|
12.31p |
12.31p |
|
Second interim dividend |
|
- |
|
- |
26.47p |
|
Special dividend |
|
- |
|
- |
10.00p |
Total |
|
12.93p |
|
12.31p |
48.78p | |
Dividends declared and paid in reporting period: |
B7 |
|
|
|
| |
|
Current year interim dividend |
|
- |
|
- |
12.31p |
|
Second interim dividend / Final dividend for prior year |
|
26.47p |
|
25.74p |
25.74p |
|
Special dividend |
|
10.00p |
|
- |
- |
Total |
|
36.47p |
|
25.74p |
38.05p |
|
|
|
2016 £m |
|
2015 £m | |
|
|
Note |
Half year |
|
Half year |
Full year |
|
|
|
|
|
|
|
Profit for the period |
|
687 |
|
1,438 |
2,579 | |
|
|
|
|
|
|
|
Other comprehensive income (loss): |
|
|
|
|
| |
Items that may be reclassified subsequently to profit or loss |
|
|
|
|
| |
Exchange movements on foreign operations and net investment hedges: |
|
|
|
|
| |
|
Exchange movements arising during the period |
|
798 |
|
(165) |
68 |
|
Cumulative exchange loss of Japan life business recycled through
profit or loss |
|
- |
|
46 |
46 |
|
Related tax |
|
8 |
|
(1) |
4 |
|
|
|
806 |
|
(120) |
118 |
|
|
|
|
|
|
|
Net unrealised valuation movements on securities of US insurance operations classified as available-for-sale: |
|
|
|
|
| |
|
Net unrealised holding gains (losses) arising during the period |
|
2,023 |
|
(661) |
(1,256) |
|
Add back net losses / deduct net gains included in the income statement on disposal and impairment |
|
95 |
|
(101) |
(49) |
|
Total |
C3.3(b) |
2,118 |
|
(762) |
(1,305) |
|
Related change in amortisation of deferred acquisition costs |
C5.1(b) |
(435) |
|
165 |
337 |
|
Related tax |
|
(589) |
|
209 |
339 |
|
|
|
1,094 |
|
(388) |
(629) |
|
|
|
|
|
|
|
Total |
|
1,900 |
|
(508) |
(511) | |
|
|
|
|
|
|
|
Items that will not be reclassified to profit or loss |
|
|
|
|
| |
Shareholders' share of actuarial gains and losses on defined benefit pension schemes: |
|
|
|
|
| |
|
Gross |
|
11 |
|
(21) |
27 |
|
Related tax |
|
(2) |
|
4 |
(5) |
|
|
|
9 |
|
(17) |
22 |
|
|
|
|
|
|
|
Other comprehensive income (loss) for the period, net of related tax |
|
1,909 |
|
(525) |
(489) | |
|
|
|
|
|
|
|
Total comprehensive income for the period attributable to the equity
holders of the Company |
|
2,596 |
|
913 |
2,090 | |
|
|
|
|
|
|
|
|
|
|
Period ended 30 June 2016 £m | |||||||||
|
|
Share
capital |
Share
premium |
Retained
earnings |
Translation
reserve |
Available
-for-sale
securities
reserves |
Shareholders'
equity |
|
Non-
controlling
interests |
|
Total
equity | |
|
|
Note |
note C9 |
note C9 |
|
|
|
|
|
|
|
|
Reserves |
|
|
|
|
|
|
|
|
|
|
| |
Profit for the period |
|
- |
- |
687 |
- |
- |
687 |
|
- |
|
687 | |
Other comprehensive income |
|
- |
- |
9 |
806 |
1,094 |
1,909 |
|
- |
|
1,909 | |
Total comprehensive income for the period |
|
- |
- |
696 |
806 |
1,094 |
2,596 |
|
- |
|
2,596 | |
|
|
|
|
|
|
|
|
|
|
|
| |
Dividends |
B7 |
- |
- |
(935) |
- |
- |
(935) |
|
- |
|
(935) | |
Reserve movements in respect of share-based payments |
|
- |
- |
(54) |
- |
- |
(54) |
|
- |
|
(54) | |
New share capital subscribed |
C9 |
- |
6 |
- |
- |
- |
6 |
|
- |
|
6 | |
Movement in own shares in respect of share-based payment plans |
|
- |
- |
22 |
- |
- |
22 |
|
- |
|
22 | |
Movement in own shares purchased by funds consolidated under IFRS |
|
- |
- |
15 |
- |
- |
15 |
|
- |
|
15 | |
Net increase (decrease) in equity |
|
- |
6 |
(256) |
806 |
1,094 |
1,650 |
|
- |
|
1,650 | |
At beginning of period |
|
128 |
1,915 |
10,436 |
149 |
327 |
12,955 |
|
1 |
|
12,956 | |
At end of period |
|
128 |
1,921 |
10,180 |
955 |
1,421 |
14,605 |
|
1 |
|
14,606 |
|
|
|
Period ended 30 June 2015 £m | |||||||||
|
|
Share
capital |
Share
premium |
Retained
earnings |
Translation
reserve |
Available
-for-sale
securities
reserves |
Shareholders'
equity |
|
Non-
controlling
interests |
|
Total
equity | |
|
|
Note |
note C9 |
note C9 |
|
|
|
|
|
|
|
|
Reserves |
|
|
|
|
|
|
|
|
|
|
| |
Profit for the period |
|
- |
- |
1,438 |
- |
- |
1,438 |
|
- |
|
1,438 | |
Other comprehensive loss |
|
- |
- |
(17) |
(120) |
(388) |
(525) |
|
- |
|
(525) | |
Total comprehensive income (loss) for the period |
|
- |
- |
1,421 |
(120) |
(388) |
913 |
|
- |
|
913 | |
|
|
|
|
|
|
|
|
|
|
|
| |
Dividends |
B7 |
- |
- |
(659) |
- |
- |
(659) |
|
- |
|
(659) | |
Reserve movements in respect of share-based payments |
|
- |
- |
66 |
- |
- |
66 |
|
- |
|
66 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital and share premium |
|
|
|
|
|
|
|
|
|
|
| |
New share capital subscribed |
C9 |
- |
2 |
- |
- |
- |
2 |
|
- |
|
2 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury shares |
|
|
|
|
|
|
|
|
|
|
| |
Movement in own shares in respect of share-based payment plans |
|
- |
- |
(40) |
- |
- |
(40) |
|
- |
|
(40) | |
Movement in own shares purchased by funds consolidated under IFRS |
|
- |
- |
11 |
- |
- |
11 |
|
- |
|
11 | |
Net increase (decrease) in equity |
|
- |
2 |
799 |
(120) |
(388) |
293 |
|
- |
|
293 | |
At beginning of period |
|
128 |
1,908 |
8,788 |
31 |
956 |
11,811 |
|
1 |
|
11,812 | |
At end of period |
|
128 |
1,910 |
9,587 |
(89) |
568 |
12,104 |
|
1 |
|
12,105 |
|
|
|
|
Year ended 31 December 2015 £m | ||||||||
|
|
Share
capital |
Share
premium |
Retained
earnings |
Translation
reserve |
Available
-for-sale
securities
reserves |
Shareholders'
equity |
|
Non-
controlling
interests |
|
Total
equity | |
|
|
Note |
note C9 |
note C9 |
|
|
|
|
|
|
|
|
Reserves |
|
|
|
|
|
|
|
|
|
|
| |
Profit for the year |
|
- |
- |
2,579 |
- |
- |
2,579 |
|
- |
|
2,579 | |
Other comprehensive income (loss) |
|
- |
- |
22 |
118 |
(629) |
(489) |
|
- |
|
(489) | |
Total comprehensive income (loss) for the year |
|
- |
- |
2,601 |
118 |
(629) |
2,090 |
|
- |
|
2,090 | |
|
|
|
|
|
|
|
|
|
|
|
| |
Dividends |
B7 |
- |
- |
(974) |
- |
- |
(974) |
|
- |
|
(974) | |
Reserve movements in respect of share-based payments |
|
- |
- |
39 |
- |
- |
39 |
|
- |
|
39 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital and share premium |
|
|
|
|
|
|
|
|
|
|
| |
New share capital subscribed |
C9 |
- |
7 |
- |
- |
- |
7 |
|
- |
|
7 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury shares |
|
|
|
|
|
|
|
|
|
|
| |
Movement in own shares in respect of share-based payment plans |
|
- |
- |
(38) |
- |
- |
(38) |
|
- |
|
(38) | |
Movement in own shares purchased by funds consolidated under IFRS |
|
- |
- |
20 |
- |
- |
20 |
|
- |
|
20 | |
Net increase (decrease) in equity |
|
- |
7 |
1,648 |
118 |
(629) |
1,144 |
|
- |
|
1,144 | |
At beginning of year |
|
128 |
1,908 |
8,788 |
31 |
956 |
11,811 |
|
1 |
|
11,812 | |
At end of year |
|
128 |
1,915 |
10,436 |
149 |
327 |
12,955 |
|
1 |
|
12,956 |
|
|
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
|
Note |
30 Jun |
|
30 Jun |
31 Dec |
Assets
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
Intangible assets attributable to shareholders: |
|
|
|
|
| |||
|
Goodwill |
C5.1(a) |
1,488 |
|
1,461 |
1,463 | ||
|
Deferred acquisition costs and other intangible assets |
C5.1(b) |
9,549 |
|
7,310 |
8,422 | ||
|
Total |
|
11,037 |
|
8,771 |
9,885 | ||
|
|
|
|
|
| |||
Intangible assets attributable to with-profits funds: |
|
|
|
|
| |||
|
Goodwill in respect of acquired subsidiaries for venture fund and other
investment purposes |
|
189 |
|
184 |
185 | ||
|
Deferred acquisition costs and other intangible assets |
|
45 |
|
49 |
50 | ||
|
Total |
|
234 |
|
233 |
235 | ||
Total intangible assets |
|
11,271 |
|
9,004 |
10,120 | |||
|
|
|
|
|
| |||
Other non-investment and non-cash assets: |
|
|
|
|
| |||
|
Property, plant and equipment |
C1.1 |
1,214 |
|
984 |
1,197 | ||
|
Reinsurers' share of insurance contract liabilities |
|
9,470 |
|
7,259 |
7,903 | ||
|
Deferred tax assets |
C7 |
3,771 |
|
2,820 |
2,819 | ||
|
Current tax recoverable |
|
554 |
|
220 |
477 | ||
|
Accrued investment income |
|
2,764 |
|
2,575 |
2,751 | ||
|
Other debtors |
|
3,505 |
|
3,626 |
1,955 | ||
|
Total |
|
21,278 |
|
17,484 |
17,102 | ||
|
|
|
|
|
| |||
Investments of long-term business and other operations: |
|
|
|
|
| |||
|
Investment properties |
|
13,940 |
|
13,259 |
13,422 | ||
|
Investment in joint ventures and associates accounted for using the equity method |
|
1,135 |
|
962 |
1,034 | ||
|
Financial investments*: |
|
|
|
|
| ||
|
|
Loans |
C3.4 |
14,215 |
|
12,578 |
12,958 | |
|
|
Equity securities and portfolio holdings in unit trusts |
|
176,037 |
|
155,253 |
157,453 | |
|
|
Debt securities |
C3.3 |
168,367 |
|
142,307 |
147,671 | |
|
|
Other investments |
|
10,340 |
|
7,713 |
7,353 | |
|
|
Deposits |
|
14,181 |
|
11,043 |
12,088 | |
|
Total |
|
398,215 |
|
343,115 |
351,979 | ||
|
|
|
|
|
|
|
|
|
Assets held for sale |
|
30 |
|
- |
2 | |||
Cash and cash equivalents |
|
8,530 |
|
8,298 |
7,782 | |||
Total assets |
C1,C3.1 |
439,324 |
|
377,901 |
386,985 |
|
|
|
2016 £m |
|
2015 £m | |
|
|
Note |
30 Jun |
|
30 Jun |
31 Dec |
Equity and liabilities
|
|
|
|
|
| |
|
|
|
|
|
|
|
Equity |
|
|
|
|
| |
Shareholders' equity |
|
14,605 |
|
12,104 |
12,955 | |
Non-controlling interests |
|
1 |
|
1 |
1 | |
Total equity |
|
14,606 |
|
12,105 |
12,956 | |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
| |
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
| |
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
362,510 |
|
313,620 |
322,518 |
|
Unallocated surplus of with-profits funds |
|
13,597 |
|
12,768 |
13,096 |
|
Total |
C4.1(a) |
376,107 |
|
326,388 |
335,614 |
|
|
|
|
|
|
|
Core structural borrowings of shareholder-financed operations: |
|
|
|
|
| |
|
Subordinated debt |
|
4,956 |
|
3,897 |
4,018 |
|
Other |
|
1,010 |
|
983 |
993 |
|
Total |
C6.1 |
5,966 |
|
4,880 |
5,011 |
|
|
|
|
|
|
|
Other borrowings: |
|
|
|
|
| |
|
Operational borrowings attributable to shareholder-financed operations |
C6.2(a) |
2,798 |
|
2,504 |
1,960 |
|
Borrowings attributable to with-profits operations |
C6.2(b) |
1,427 |
|
1,089 |
1,332 |
|
|
|
|
|
|
|
Other non-insurance liabilities: |
|
|
|
|
| |
|
Obligations under funding, securities lending and sale and repurchase agreements |
|
4,963 |
|
3,296 |
3,765 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
|
8,770 |
|
10,007 |
7,873 |
|
Deferred tax liabilities |
C7 |
5,397 |
|
4,325 |
4,010 |
|
Current tax liabilities |
|
566 |
|
393 |
325 |
|
Accruals and deferred income |
|
912 |
|
750 |
952 |
|
Other creditors |
|
6,520 |
|
5,515 |
4,876 |
|
Provisions |
|
467 |
|
546 |
604 |
|
Derivative liabilities |
|
5,342 |
|
1,758 |
3,119 |
|
Other liabilities |
|
5,483 |
|
4,345 |
4,588 |
|
Total |
|
38,420 |
|
30,935 |
30,112 |
Total liabilities |
C1,C3.1 |
424,718 |
|
365,796 |
374,029 | |
Total equity and liabilities |
|
439,324 |
|
377,901 |
386,985 |
|
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
Note |
Half year |
|
Half year |
Full year |
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
| ||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)note (i) |
|
956 |
|
2,084 |
3,321 | ||
Non-cash movements in operating assets and liabilities reflected in profit
before taxnote (ii) |
|
(556) |
|
704 |
(49) | ||
Other itemsnote (iii) |
|
403 |
|
(389) |
(739) | ||
Net cash flows from operating activities |
|
803 |
|
2,399 |
2,533 | ||
Cash flows from investing activities |
|
|
|
|
| ||
Net cash outflows from purchases and disposals of property, plant and equipment |
|
(32) |
|
(90) |
(226) | ||
Net cash (outflows) inflows from corporate transactionsnote (iv) |
|
(302) |
|
34 |
(243) | ||
Net cash flows from investing activities |
|
(334) |
|
(56) |
(469) | ||
Cash flows from financing activities |
|
|
|
|
| ||
Structural borrowings of the Group: |
|
|
|
|
| ||
|
Shareholder-financed operations:note (v) |
C6.1 |
|
|
|
| |
|
|
Issue of subordinated debt, net of costs |
|
681 |
|
590 |
590 |
|
|
Interest paid |
|
(160) |
|
(144) |
(288) |
|
With-profits operations:note (vi) |
C6.2 |
|
|
|
| |
|
|
Interest paid |
|
(4) |
|
(4) |
(9) |
Equity capital: |
|
|
|
|
| ||
|
Issues of ordinary share capital |
|
6 |
|
2 |
7 | |
|
Dividends paid |
|
(935) |
|
(659) |
(974) | |
Net cash flows from financing activities |
|
(412) |
|
(215) |
(674) | ||
Net increase in cash and cash equivalents |
|
57 |
|
2,128 |
1,390 | ||
Cash and cash equivalents at beginning of period |
|
7,782 |
|
6,409 |
6,409 | ||
Effect of exchange rate changes on cash and cash equivalents |
|
691 |
|
(239) |
(17) | ||
Cash and cash equivalents at end of period |
|
8,530 |
|
8,298 |
7,782 |
|
2016 £m |
|
2015 £m | |
|
Half year |
|
Half year |
Full year |
Other non-investment and non-cash assets |
(2,660) |
|
(2,004) |
(1,063) |
Investments |
(21,280) |
|
(8,431) |
(6,814) |
Policyholder liabilities (including unallocated surplus) |
19,548 |
|
6,795 |
6,067 |
Other liabilities (including operational borrowings) |
3,836 |
|
4,344 |
1,761 |
Non-cash movements in operating assets and liabilities reflected in profit before tax |
(556) |
|
704 |
(49) |
|
Closing
rate at
30 Jun 2016 |
Average
for the
6 months to
30 Jun 2016 |
Closing
rate at
30 Jun 2015 |
Average
for the
6 months to
30 Jun 2015 |
Closing
rate at
31 Dec 2015 |
Average for
12 months to
31 Dec 2015 |
Local currency: £ |
|
|
|
|
|
|
Hong Kong |
10.37 |
11.13 |
12.19 |
11.81 |
11.42 |
11.85 |
Indonesia |
17,662.47 |
19,222.95 |
20,968.02 |
19,760.02 |
20,317.71 |
20,476.93 |
Malaysia |
5.39 |
5.87 |
5.93 |
5.55 |
6.33 |
5.97 |
Singapore |
1.80 |
1.98 |
2.12 |
2.06 |
2.09 |
2.1 |
China |
8.88 |
9.37 |
9.75 |
9.48 |
9.57 |
9.61 |
India |
90.23 |
96.30 |
100.15 |
95.76 |
97.51 |
98.08 |
Vietnam |
29,815.99 |
31,996.45 |
34,345.42 |
32,832.81 |
33,140.64 |
33,509.21 |
Thailand |
46.98 |
50.81 |
53.12 |
50.21 |
53.04 |
52.38 |
US |
1.34 |
1.43 |
1.57 |
1.52 |
1.47 |
1.53 |
|
|
|
2016 £m |
|
2015 £m |
|
% |
|
2015 £m | ||
|
|
Note |
Half year |
|
AER
Half year |
CER
Half year |
|
Half year 2016 vs
half year 2015
AER |
Half year 2016 vs
half year 2015
CER |
|
AER
Full year |
|
|
|
|
|
note (iv) |
note (iv) |
|
note (iv) |
note (iv) |
|
|
Asia operations
|
|
|
|
|
|
|
|
|
|
| |
Asia insurance operations |
B4(a) |
682 |
|
574 |
584 |
|
19% |
17% |
|
1,209 | |
Eastspring Investments |
|
61 |
|
58 |
60 |
|
5% |
2% |
|
115 | |
Total Asia operations |
|
743 |
|
632 |
644 |
|
18% |
15% |
|
1,324 | |
|
|
|
|
|
|
|
|
|
|
|
|
US operations
|
|
|
|
|
|
|
|
|
|
| |
Jackson (US insurance operations) |
|
888 |
|
834 |
887 |
|
6% |
0% |
|
1,691 | |
Broker-dealer and asset management |
|
(12) |
|
12 |
12 |
|
(200)% |
(200)% |
|
11 | |
Total US operations |
|
876 |
|
846 |
899 |
|
4% |
(3)% |
|
1,702 | |
|
|
|
|
|
|
|
|
|
|
|
|
UK operations
|
|
|
|
|
|
|
|
|
|
| |
UK insurance operations: |
B4(b) |
|
|
|
|
|
|
|
|
| |
|
Long-term business |
|
473 |
|
436 |
436 |
|
8% |
8% |
|
1,167 |
|
General insurance commission note (i) |
|
19 |
|
17 |
17 |
|
12% |
12% |
|
28 |
Total UK insurance operations |
|
492 |
|
453 |
453 |
|
9% |
9% |
|
1,195 | |
M&G |
|
225 |
|
251 |
251 |
|
(10)% |
(10)% |
|
442 | |
Prudential Capital |
|
13 |
|
7 |
7 |
|
86% |
86% |
|
19 | |
Total UK operations |
|
730 |
|
711 |
711 |
|
3% |
3% |
|
1,656 | |
|
|
|
|
|
|
|
|
|
|
|
|
Total segment profit |
|
2,349 |
|
2,189 |
2,254 |
|
7% |
4% |
|
4,682 | |
|
|
|
|
|
|
|
|
|
|
|
|
Other income and expenditure
|
|
|
|
|
|
|
|
|
|
| |
Investment return and other income |
|
6 |
|
11 |
11 |
|
(45)% |
(45)% |
|
14 | |
Interest payable on core structural borrowings |
|
(165) |
|
(148) |
(148) |
|
(11)% |
(11)% |
|
(312) | |
Corporate expenditurenote (ii) |
|
(156) |
|
(146) |
(146) |
|
(7)% |
(7)% |
|
(319) | |
Total |
|
(315) |
|
(283) |
(283) |
|
(11)% |
(11)% |
|
(617) | |
Solvency II implementation costs |
|
(11) |
|
(17) |
(17) |
|
35% |
35% |
|
(43) | |
Restructuring costs note (iii) |
|
(7) |
|
(8) |
(8) |
|
13% |
13% |
|
(15) | |
Interest received from tax settlement |
|
43 |
|
- |
- |
|
n/a |
n/a |
|
- | |
Operating profit based on longer-term
investment returns |
|
2,059 |
|
1,881 |
1,946 |
|
9% |
6% |
|
4,007 | |
|
|
|
|
|
|
|
|
|
|
|
|
Short-term fluctuations in investment returns on shareholder-backed business |
B1.2 |
(1,360) |
|
86 |
97 |
|
(1,681)% |
(1,502)% |
|
(737) | |
Amortisation of acquisition accounting
adjustmentsnote (v) |
|
(35) |
|
(39) |
(42) |
|
10% |
17% |
|
(76) | |
Cumulative exchange loss on the sold Japan life business recycled from other comprehensive incomenote (vi) |
|
- |
|
(46) |
(54) |
|
n/a |
n/a |
|
(46) | |
Profit before tax attributable to shareholders |
|
664 |
|
1,882 |
1,947 |
|
(65)% |
(66)% |
|
3,148 | |
Tax charge attributable to shareholders' returns |
|
23 |
|
(444) |
(461) |
|
105% |
105% |
|
(569) | |
Profit for the period attributable to shareholders |
|
687 |
|
1,438 |
1,486 |
|
(52)% |
(54)% |
|
2,579 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
2015 |
|
% |
|
2015 | ||
|
|
|
Half year |
|
AER
Half year |
CER
Half year |
|
Half year 2016 vs
half year 2015
AER |
Half year 2016 vs
half year 2015
CER |
|
AER
Full year |
Basic earnings per share (in pence) |
B6 |
|
|
note (iv) |
note (iv) |
|
note (iv) |
note (iv) |
|
| |
Based on operating profit based on longer-term investment returns |
|
61.8p |
|
57.0p |
59.0p |
|
8% |
5% |
|
125.8p | |
Based on profit for the period |
|
26.9p |
|
56.3p |
58.2p |
|
(52)% |
(54)% |
|
101.0p | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m | |
|
|
Half year |
|
Half year |
Full year |
Insurance operations: |
|
|
|
| |
|
Asia note (i) |
26 |
|
(57) |
(119) |
|
US note (ii) |
(1,440) |
|
228 |
(424) |
|
UK note (iii) |
246 |
|
(96) |
(120) |
Other operationsnote (iv) |
(192) |
|
11 |
(74) | |
Total |
(1,360) |
|
86 |
(737) |
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
Half year |
|
Half year |
Full year |
|
Net equity hedge resultnote (a) |
(1,692) |
|
214 |
(504) | |
|
Other than equity-related derivativesnote (b) |
335 |
|
(71) |
29 | |
|
Debt securities note (c) |
(105) |
|
66 |
1 | |
|
Equity-type investments: actual less longer-term return |
13 |
|
7 |
19 | |
|
Other items |
9 |
|
12 |
31 | |
|
Total |
(1,440) |
|
228 |
(424) |
|
|
2016 £m |
|
2015 £m | |
|
|
Half year |
|
Half year |
Full year |
Short-term fluctuations relating to debt securities |
|
|
|
| |
(Charges) credits in the period: |
|
|
|
| |
|
Losses on sales of impaired and deteriorating bonds |
(87) |
|
(13) |
(54) |
|
Defaults |
(6) |
|
- |
- |
|
Bond write downs |
(32) |
|
(3) |
(37) |
|
Recoveries/reversals |
4 |
|
15 |
18 |
|
Total credits (charges) in the period |
(121) |
|
(1) |
(73) |
Less: Risk margin allowance deducted from operating profit based on longer-term investment returns |
42 |
|
41 |
83 | |
|
|
(79) |
|
40 |
10 |
Interest-related realised gains: |
|
|
|
| |
|
Arising in the period |
20 |
|
95 |
102 |
|
Less: Amortisation of gains and losses arising in current and prior periods to operating profit based on longer-term investment returns |
(59) |
|
(61) |
(108) |
|
|
(39) |
|
34 |
(6) |
Related amortisation of deferred acquisition costs |
13 |
|
(8) |
(3) | |
Total short-term fluctuations related to debt securities |
(105) |
|
66 |
1 |
|
Half year 2016 |
|
Half year 2015 |
|
Full year 2015 | |||||||||||||||
Moody’s rating category
(or equivalent under
NAIC ratings of
mortgage-backed
securities) |
Average
book
value |
|
RMR |
|
Annual expected loss |
|
Average
book
value |
|
RMR |
|
Annual expected loss |
|
Average
book
value |
|
RMR |
|
Annual expected loss | |||
|
US$m |
|
% |
|
US$m |
£m |
|
US$m |
|
% |
|
US$m |
£m |
|
US$m |
|
% |
|
US$m |
£m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A3 or higher |
29,172 |
|
0.12 |
|
(36) |
(25) |
|
28,211 |
|
0.13 |
|
(37) |
(24) |
|
28,185 |
|
0.13 |
|
(37) |
(24) |
Baa1, 2 or 3 |
25,771 |
|
0.24 |
|
(63) |
(44) |
|
24,317 |
|
0.25 |
|
(60) |
(40) |
|
24,768 |
|
0.25 |
|
(62) |
(40) |
Ba1, 2 or 3 |
1,065 |
|
1.08 |
|
(11) |
(8) |
|
1,333 |
|
1.18 |
|
(16) |
(10) |
|
1,257 |
|
1.17 |
|
(15) |
(10) |
B1, 2 or 3 |
319 |
|
3.02 |
|
(10) |
(7) |
|
396 |
|
3.07 |
|
(12) |
(8) |
|
388 |
|
3.08 |
|
(12) |
(8) |
Below B3 |
41 |
|
3.81 |
|
(2) |
(1) |
|
43 |
|
3.69 |
|
(2) |
(1) |
|
35 |
|
3.70 |
|
(1) |
(1) |
Total |
56,368 |
|
0.21 |
|
(122) |
(85) |
|
54,300 |
|
0.23 |
|
(127) |
(83) |
|
54,633 |
|
0.23 |
|
(127) |
(83) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related amortisation of deferred acquisition costs (see below) |
|
22 |
15 |
|
|
|
|
|
24 |
16 |
|
|
|
|
|
24 |
16 | |||
Risk margin reserve charge to operating profit for longer-term credit-related losses |
|
(100) |
(70) |
|
|
|
|
|
(103) |
(67) |
|
|
|
|
|
(103) |
(67) |
Insurance operations: |
Asset management operations: |
– Asia |
– Eastspring Investments |
– US (Jackson) |
– US broker-dealer and asset management |
– UK |
– M&G |
|
– Prudential Capital |
|
2016 |
|
2015 | |
|
Half year |
|
Half year |
Full year |
|
|
|
|
|
Equity-type securities such as common and preferred stock and portfolio holdings in mutual funds |
5.5% to 5.9% |
|
5.7% to 6.4% |
5.7% to 6.4% |
Other equity-type securities such as investments in limited partnerships and private equity funds |
7.5% to 7.9% |
|
7.7% to 8.4% |
7.7% to 8.4% |
|
|
Half year 2016 £m | ||||
|
|
Asia |
US |
UK |
Intra-group |
Total |
Revenue from external customers: |
|
|
|
|
| |
|
Insurance operations |
5,747 |
6,817 |
4,985 |
- |
17,549 |
|
Asset management |
179 |
369 |
561 |
(246) |
863 |
|
Unallocated corporate |
- |
- |
67 |
- |
67 |
|
Intra-group revenue eliminated on consolidation |
(95) |
(47) |
(104) |
246 |
- |
Total revenue from external customers |
5,831 |
7,139 |
5,509 |
- |
18,479 |
|
|
Half year 2015 £m | ||||
|
|
Asia |
US |
UK |
Intra-group |
Total |
Revenue from external customers: |
|
|
|
|
| |
|
Insurance operations |
5,154 |
8,426 |
4,518 |
- |
18,098 |
|
Asset management |
179 |
451 |
641 |
(241) |
1,030 |
|
Unallocated corporate |
- |
- |
41 |
- |
41 |
|
Intra-group revenue eliminated on consolidation |
(94) |
(45) |
(102) |
241 |
- |
Total revenue from external customers |
5,239 |
8,832 |
5,098 |
- |
19,169 |
|
|
Full year 2015 £m | ||||
|
|
Asia |
US |
UK |
Intra-group |
Total |
Revenue from external customers: |
|
|
|
|
| |
|
Insurance operations |
10,514 |
16,567 |
8,863 |
- |
35,944 |
|
Asset management |
349 |
850 |
1,246 |
(487) |
1,958 |
|
Unallocated corporate |
- |
- |
99 |
- |
99 |
|
Intra-group revenue eliminated on consolidation |
(178) |
(90) |
(219) |
487 |
- |
Total revenue from external customers |
10,685 |
17,327 |
9,989 |
- |
38,001 |
|
2016 £m |
|
2015 £m | |
|
Half year |
|
Half year |
Full year |
|
|
|
|
|
Earned premiums, net of reinsurance |
17,394 |
|
17,884 |
35,506 |
Fee income and investment contract business and asset management (presented as
'Other income') |
1,085 |
|
1,285 |
2,495 |
Total revenue from external customers |
18,479 |
|
19,169 |
38,001 |
|
|
2016 £m |
|
2015 £m | |
|
|
Half year |
|
Half year |
Full year |
Intra-group revenue generated by: |
|
|
|
| |
|
M&G |
88 |
|
93 |
194 |
|
Prudential Capital |
16 |
|
9 |
25 |
|
Eastspring Investments |
95 |
|
94 |
178 |
|
US broker-dealer and asset management |
47 |
|
45 |
90 |
Total intra-group fees included within asset management segment |
246 |
|
241 |
487 |
|
|
|
|
|
2016 £m |
|
|
2015 £m | ||
|
|
M&G |
Prudential
Capital |
US |
Eastspring
Investments |
Half year
Total |
|
Half year
Total |
|
Full year
Total |
Revenue (excluding NPH broker-dealer fees) |
557 |
(13) |
109 |
181 |
834 |
|
1,029 |
|
1,964 | |
NPH broker-dealer feesnote (i) |
- |
- |
259 |
- |
259 |
|
272 |
|
522 | |
Gross revenue |
557 |
(13) |
368 |
181 |
1,093 |
|
1,301 |
|
2,486 | |
Charges (excluding NPH broker-dealer fees) |
(339) |
(48) |
(121) |
(141) |
(649) |
|
(734) |
|
(1,497) | |
NPH broker-dealer feesnote (i) |
- |
- |
(259) |
- |
(259) |
|
(272) |
|
(522) | |
Gross charges |
(339) |
(48) |
(380) |
(141) |
(908) |
|
(1,006) |
|
(2,019) | |
Share of profits from joint ventures and associates, net of related tax |
5 |
- |
- |
21 |
26 |
|
27 |
|
55 | |
Profit before tax |
223 |
(61) |
(12) |
61 |
211 |
|
322 |
|
522 | |
Comprising: |
|
|
|
|
|
|
|
|
| |
|
Operating profit based on longer-term investment returnsnote (ii) |
225 |
13 |
(12) |
61 |
287 |
|
328 |
|
587 |
|
Short-term fluctuations in investment returns |
(2) |
(74) |
- |
- |
(76) |
|
(6) |
|
(65) |
Profit before tax |
223 |
(61) |
(12) |
61 |
211 |
|
322 |
|
522 |
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
Half year |
|
Half year |
Full year |
|
Asset management fee income |
431 |
|
489 |
934 | |
|
Other income |
9 |
|
2 |
5 | |
|
Staff costs |
(133) |
|
(154) |
(293) | |
|
Other costs |
(96) |
|
(94) |
(240) | |
|
Underlying profit before performance-related fees |
211 |
|
243 |
406 | |
|
Share of associate's results |
5 |
|
7 |
14 | |
|
Performance-related fees |
9 |
|
1 |
22 | |
|
M&G operating profit based on longer-term investment returns |
225 |
|
251 |
442 |
|
2016 £m |
|
2015 £m | |
|
Half year |
|
Half year |
Full year |
Acquisition costs incurred for insurance policies |
(1,700) |
|
(1,580) |
(3,275) |
Acquisition costs deferred less amortisation of acquisition costs |
740 |
|
(15) |
431 |
Administration costs and other expenditure |
(2,451) |
|
(2,314) |
(4,746) |
Movements in amounts attributable to external unit holders
of consolidated investment funds |
(152) |
|
(596) |
(618) |
Total acquisition costs and other expenditure |
(3,563) |
|
(4,505) |
(8,208) |
|
|
|
|
|
|
2016 £bn |
|
2015 £bn | |
|
30 Jun |
|
30 Jun |
31 Dec |
PRIL |
1.6 |
|
1.5 |
1.5 |
PAC shareholder annuity business |
0.2 |
|
0.2 |
0.1 |
Total |
1.8 |
|
1.7 |
1.6 |
|
2016 £m |
|
2015 £m | |||
Tax charge |
Current
tax |
Deferred
tax |
Half year
Total |
|
Half year
Total |
Full year
Total |
UK tax |
(162) |
(67) |
(229) |
|
(159) |
(149) |
Overseas tax |
(340) |
300 |
(40) |
|
(487) |
(593) |
Total tax charge |
(502) |
233 |
(269) |
|
(646) |
(742) |
|
2016 £m |
|
2015 £m | |||
Tax charge |
Current
tax |
Deferred
tax |
Half year
Total |
|
Half year
Total |
Full year
Total |
Tax charge to policyholders' returns |
(153) |
(139) |
(292) |
|
(202) |
(173) |
Tax (charge) credit attributable to shareholders |
(349) |
372 |
23 |
|
(444) |
(569) |
Total tax (charge) credit |
(502) |
233 |
(269) |
|
(646) |
(742) |
|
|
|
Half year 2016 £m | ||||
|
|
|
Asia
insurance
operations |
US
insurance
operations |
UK
insurance
operations |
Other
operations |
Total |
Operating profit (loss) based on longer-term investment returns |
682 |
888 |
492 |
(3) |
2,059 | ||
Non-operating profit (loss) |
22 |
(1,471) |
246 |
(192) |
(1,395) | ||
Profit (loss) before tax attributable to shareholders |
704 |
(583) |
738 |
(195) |
664 | ||
Expected tax rate* |
21% |
35% |
20% |
20% |
8% | ||
Tax at the expected rate |
148 |
(204) |
148 |
(39) |
53 | ||
|
Effects of recurring tax reconciliation items: |
|
|
|
|
| |
|
|
Income not taxable or taxable at concessionary rates |
(14) |
(5) |
(16) |
(3) |
(38) |
|
|
Deductions not allowable for tax purposes |
8 |
2 |
6 |
2 |
18 |
|
|
Items related to taxation of life insurance businesses |
(10) |
(60) |
(1) |
- |
(71) |
|
|
Deferred tax adjustments |
(1) |
- |
3 |
(3) |
(1) |
|
|
Effect of results of joint ventures and associates |
(10) |
- |
- |
(7) |
(17) |
|
|
Irrecoverable withholding taxes |
- |
- |
- |
20 |
20 |
|
|
Other |
3 |
- |
(2) |
16 |
17 |
|
Total |
(24) |
(63) |
(10) |
25 |
(72) | |
|
|
|
|
|
|
|
|
|
Effects of non-recurring tax reconciliation items: |
|
|
|
|
| |
|
|
Adjustments to tax charge in relation to prior years |
1 |
(3) |
- |
(2) |
(4) |
|
Total |
1 |
(3) |
- |
(2) |
(4) | |
|
|
|
|
|
|
|
|
Total actual tax charge (credit) |
125 |
(270) |
138 |
(16) |
(23) | ||
Analysed into: |
|
|
|
|
| ||
Tax on operating profit based on longer-term investment returns |
120 |
245 |
101 |
13 |
479 | ||
Tax on non-operating profit |
5 |
(515) |
37 |
(29) |
(502) | ||
Actual tax rate: |
|
|
|
|
| ||
Operating profit based on longer-term investment returns |
|
|
|
|
| ||
|
|
Including non-recurring tax reconciling items |
18% |
28% |
21% |
(433)% |
23% |
|
|
Excluding non-recurring tax reconciling items |
17% |
28% |
21% |
(500)% |
23% |
Total profit |
18% |
46% |
19% |
8% |
(3)% |
|
|
|
Half year 2015 £m | ||||
|
|
|
Asia
insurance
operations |
US
insurance
operations |
UK
insurance
operations |
Other
operations |
Total |
Operating profit based on longer-term investment returns |
574 |
834 |
453 |
20 |
1,881 | ||
Non-operating (loss) profit |
(107) |
193 |
(96) |
11 |
1 | ||
Profit before tax attributable to shareholders |
467 |
1,027 |
357 |
31 |
1,882 | ||
Expected tax rate* |
26% |
35% |
20% |
19% |
30% | ||
Tax at the expected rate |
121 |
359 |
71 |
6 |
557 | ||
|
Effects of recurring tax reconciliation items: |
|
|
|
|
| |
|
|
Income not taxable or taxable at concessionary rates |
(13) |
(3) |
(2) |
(5) |
(23) |
|
|
Deductions not allowable for tax purposes |
4 |
2 |
2 |
11 |
19 |
|
|
Items related to taxation of life insurance businesses |
(2) |
(64) |
- |
- |
(66) |
|
|
Deferred tax adjustments |
1 |
- |
(1) |
(4) |
(4) |
|
|
Effect of results of joint ventures and associates |
(16) |
- |
- |
(6) |
(22) |
|
|
Irrecoverable withholding taxes |
- |
- |
- |
14 |
14 |
|
|
Other |
2 |
- |
5 |
(3) |
4 |
|
Total |
(24) |
(65) |
4 |
7 |
(78) | |
|
|
|
|
|
|
|
|
|
Effects of non-recurring tax reconciliation items: |
|
|
|
|
| |
|
|
Adjustments to tax charge in relation to prior years |
5 |
(28) |
- |
4 |
(19) |
|
|
Movements in provisions for open tax matters |
(9) |
- |
- |
(2) |
(11) |
|
|
Impact of changes in local statutory tax rates |
(5) |
- |
- |
- |
(5) |
|
Total |
(9) |
(28) |
- |
2 |
(35) | |
|
|
|
|
|
|
|
|
Total actual tax charge |
88 |
266 |
75 |
15 |
444 | ||
Analysed into: |
|
|
|
|
| ||
Tax on operating profit based on longer-term investment returns |
91 |
222 |
94 |
19 |
426 | ||
Tax on non-operating profit |
(3) |
44 |
(19) |
(4) |
18 | ||
Actual tax rate: |
|
|
|
|
| ||
Operating profit based on longer-term investment returns |
|
|
|
|
| ||
|
|
Including non-recurring tax reconciling items |
16% |
27% |
21% |
95% |
23% |
|
|
Excluding non-recurring tax reconciling items |
17% |
30% |
21% |
85% |
25% |
Total profit |
19% |
26% |
21% |
48% |
24% |
|
|
|
Full year 2015 £m | ||||
|
|
|
Asia
insurance
operations |
US
insurance
operations |
UK
insurance
operations |
Other
operations |
Total |
Operating profit (loss) based on longer-term investment returns |
1,209 |
1,691 |
1,195 |
(88) |
4,007 | ||
Non-operating loss |
(173) |
(492) |
(120) |
(74) |
(859) | ||
Profit (loss) before tax attributable to shareholders |
1,036 |
1,199 |
1,075 |
(162) |
3,148 | ||
Expected tax rate* |
24% |
35% |
20% |
20% |
27% | ||
Tax at the expected rate |
249 |
420 |
215 |
(32) |
852 | ||
|
Effects of recurring tax reconciliation items: |
|
|
|
|
| |
|
|
Income not taxable or taxable at concessionary rates |
(42) |
(10) |
(2) |
(9) |
(63) |
|
|
Deductions not allowable for tax purposes |
15 |
5 |
7 |
6 |
33 |
|
|
Items related to taxation of life insurance businesses |
(20) |
(113) |
- |
- |
(133) |
|
|
Deferred tax adjustments |
10 |
- |
- |
(11) |
(1) |
|
|
Effect of results of joint ventures and associates |
(37) |
- |
- |
(13) |
(50) |
|
|
Irrecoverable withholding taxes |
- |
- |
- |
28 |
28 |
|
|
Other |
(4) |
(1) |
6 |
2 |
3 |
|
Total |
(78) |
(119) |
11 |
3 |
(183) | |
|
|
|
|
|
|
|
|
|
Effects of non-recurring tax reconciliation items: |
|
|
|
|
| |
|
|
Adjustments to tax charge in relation to prior years |
5 |
(65) |
(7) |
- |
(67) |
|
|
Movements in provisions for open tax matters |
(6) |
- |
- |
(5) |
(11) |
|
|
Impact of changes in local statutory tax rates |
(5) |
- |
(16) |
(1) |
(22) |
|
Total |
(6) |
(65) |
(23) |
(6) |
(100) | |
|
|
|
|
|
|
|
|
Total actual tax charge (credit) |
165 |
236 |
203 |
(35) |
569 | ||
Analysed into: |
|
|
|
|
| ||
Tax on operating profit based on longer-term investment returns |
180 |
408 |
227 |
(19) |
796 | ||
Tax on non-operating profit |
(15) |
(172) |
(24) |
(16) |
(227) | ||
Actual tax rate: |
|
|
|
|
| ||
Operating profit based on longer-term investment returns |
|
|
|
|
| ||
|
|
Including non-recurring tax reconciling items |
15% |
24% |
19% |
22% |
20% |
|
|
Excluding non-recurring tax reconciling items |
15% |
28% |
21% |
15% |
22% |
Total profit |
16% |
20% |
19% |
22% |
18% |
|
|
|
Half year 2016 | |||||
|
|
|
Before
tax |
Tax |
|
Net of tax |
Basic
earnings
per share |
Diluted
earnings
per share |
|
|
|
note B1.1 |
note B5 |
|
|
|
|
|
|
Note |
£m |
£m |
|
£m |
pence |
pence |
Based on operating profit based on longer-term investment returns |
|
2,059 |
(479) |
|
1,580 |
61.8p |
61.7p | |
Short-term fluctuations in investment returns on shareholder-backed business |
B1.2 |
(1,360) |
491 |
|
(869) |
(34.0)p |
(34.0)p | |
Amortisation of acquisition accounting adjustments |
|
(35) |
11 |
|
(24) |
(0.9)p |
(0.9)p | |
Based on profit for the period |
|
664 |
23 |
|
687 |
26.9p |
26.8p |
|
|
|
Half year 2015 | |||||
|
|
|
Before
tax |
Tax |
|
Net of tax |
Basic
earnings
per share |
Diluted
earnings
per share |
|
|
|
note B1.1 |
note B5 |
|
|
|
|
|
|
Note |
£m |
£m |
|
£m |
pence |
pence |
Based on operating profit based on longer-term investment returns |
|
1,881 |
(426) |
|
1,455 |
57.0p |
56.9p | |
Short-term fluctuations in investment returns on shareholder-backed business |
B1.2 |
86 |
(31) |
|
55 |
2.1p |
2.1p | |
Cumulative exchange loss on the sold Japan life business recycled from other comprehensive income |
|
(46) |
- |
|
(46) |
(1.8)p |
(1.8)p | |
Amortisation of acquisition accounting adjustments |
|
(39) |
13 |
|
(26) |
(1.0)p |
(1.0)p | |
Based on profit for the period |
|
1,882 |
(444) |
|
1,438 |
56.3p |
56.2p |
|
|
|
Full year 2015 | |||||
|
|
|
Before
tax |
Tax |
|
Net of tax |
Basic
earnings
per share |
Diluted
earnings
per share |
|
|
|
note B1.1 |
note B5 |
|
|
|
|
|
|
Note |
£m |
£m |
|
£m |
pence |
pence |
Based on operating profit based on longer-term investment returns |
|
4,007 |
(796) |
|
3,211 |
125.8p |
125.6p | |
Short-term fluctuations in investment returns on shareholder-backed business |
B1.2 |
(737) |
202 |
|
(535) |
(21.0)p |
(20.9)p | |
Cumulative exchange loss on the sold Japan life business recycled from other comprehensive income |
|
(46) |
- |
|
(46) |
(1.8)p |
(1.8)p | |
Amortisation of acquisition accounting adjustments |
|
(76) |
25 |
|
(51) |
(2.0)p |
(2.0)p | |
Based on profit for the year |
|
3,148 |
(569) |
|
2,579 |
101.0p |
100.9p |
|
|
Half year
2016 |
|
Half year
2015 |
Full year
2015 |
Weighted average number of shares for calculation of: |
(millions) |
|
(millions) |
(millions) | |
|
Basic earnings per share |
2,558 |
|
2,552 |
2,553 |
|
Diluted earnings per share |
2,559 |
|
2,555 |
2,556 |
|
|
|
|
|
|
|
|
|
|
|
Half year 2016 |
|
Half year 2015 |
Full year 2015 | |||
|
Pence per share |
£m |
|
Pence per share |
£m |
Pence per share |
£m | |
Dividends relating to reporting period: |
|
|
|
|
|
|
| |
|
First interim dividend / Interim dividend for prior year |
12.93p |
333 |
|
12.31p |
315 |
12.31p |
315 |
|
Second interim dividend |
- |
- |
|
- |
- |
26.47p |
681 |
|
Special dividend |
- |
- |
|
- |
- |
10.00p |
257 |
Total |
12.93p |
333 |
|
12.31p |
315 |
48.78p |
1,253 | |
Dividends declared and paid in reporting period: |
|
|
|
|
|
|
| |
|
Current year interim dividend |
- |
- |
|
- |
- |
12.31p |
315 |
|
Second interim dividend / Final dividend for prior year |
26.47p |
679 |
|
25.74p |
659 |
25.74p |
659 |
|
Special dividend |
10.00p |
256 |
|
- |
- |
- |
- |
Total |
36.47p |
935 |
|
25.74p |
659 |
38.05p |
974 |
|
|
|
|
2016 £m |
|
2015 £m | ||||||||||
|
|
|
|
Insurance operations |
Total insurance operations |
|
Asset
management
operations |
Unallocated
to a
segment
(central
operations) |
Elimination of intra-group debtors and creditors |
|
30 Jun
Group
Total |
|
30 Jun
Group
Total |
31 Dec
Group
Total | ||
|
|
|
|
Asia |
US |
UK |
|
|
| |||||||
By operating segment |
Note |
C2.1 |
C2.2 |
C2.3 |
|
|
C2.4 |
|
|
|
|
|
|
| ||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Goodwill |
C5.1(a) |
258 |
- |
- |
258 |
|
1,230 |
- |
- |
|
1,488 |
|
1,461 |
1,463 | |
|
Deferred acquisition costs and other intangible assets |
C5.1(b) |
2,319 |
7,081 |
81 |
9,481 |
|
19 |
49 |
- |
|
9,549 |
|
7,310 |
8,422 | |
Total |
|
2,577 |
7,081 |
81 |
9,739 |
|
1,249 |
49 |
- |
|
11,037 |
|
8,771 |
9,885 | ||
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Goodwill in respect of acquired subsidiaries for venture fund and other investment purposes |
|
- |
- |
189 |
189 |
|
- |
- |
- |
|
189 |
|
184 |
185 | |
|
Deferred acquisition costs and other intangible assets |
|
37 |
- |
8 |
45 |
|
- |
- |
- |
|
45 |
|
49 |
50 | |
|
Total |
|
37 |
- |
197 |
234 |
|
- |
- |
- |
|
234 |
|
233 |
235 | |
Total |
|
2,614 |
7,081 |
278 |
9,973 |
|
1,249 |
49 |
- |
|
11,271 |
|
9,004 |
10,120 | ||
Deferred tax assets |
C7 |
92 |
3,369 |
139 |
3,600 |
|
145 |
26 |
- |
|
3,771 |
|
2,820 |
2,819 | ||
Other non-investment and non-cash assets note (i) |
|
5,489 |
7,864 |
7,780 |
21,133 |
|
1,635 |
5,603 |
(10,864) |
|
17,507 |
|
14,664 |
14,283 | ||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Investment properties |
|
5 |
5 |
13,930 |
13,940 |
|
- |
- |
- |
|
13,940 |
|
13,259 |
13,422 | |
|
Investments in joint ventures and associates accounted for using the equity method |
|
525 |
- |
462 |
987 |
|
148 |
- |
- |
|
1,135 |
|
962 |
1,034 | |
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Loans |
C3.4 |
1,278 |
8,504 |
3,616 |
13,398 |
|
817 |
- |
- |
|
14,215 |
|
12,578 |
12,958 |
|
|
Equity securities and portfolio holdings in unit trusts |
|
22,631 |
104,124 |
49,150 |
175,905 |
|
106 |
26 |
- |
|
176,037 |
|
155,253 |
157,453 |
|
|
Debt securities |
C3.3 |
35,519 |
41,143 |
89,114 |
165,776 |
|
2,587 |
4 |
- |
|
168,367 |
|
142,307 |
147,671 |
|
|
Other investments |
|
79 |
2,503 |
7,489 |
10,071 |
|
265 |
4 |
- |
|
10,340 |
|
7,713 |
7,353 |
|
|
Deposits |
|
912 |
- |
13,184 |
14,096 |
|
85 |
- |
- |
|
14,181 |
|
11,043 |
12,088 |
|
Total investments |
|
60,949 |
156,279 |
176,945 |
394,173 |
|
4,008 |
34 |
- |
|
398,215 |
|
343,115 |
351,979 | |
Assets held for sale |
|
- |
- |
30 |
30 |
|
- |
- |
- |
|
30 |
|
- |
2 | ||
Cash and cash equivalents |
|
2,010 |
1,056 |
3,445 |
6,511 |
|
1,693 |
326 |
- |
|
8,530 |
|
8,298 |
7,782 | ||
Total assets |
C3.1 |
71,154 |
175,649 |
188,617 |
435,420 |
|
8,730 |
6,038 |
(10,864) |
|
439,324 |
|
377,901 |
386,985 |
|
|
|
2016 £m |
|
2015 £m | |||||||||
|
|
|
Insurance operations |
|
|
|
|
|
|
|
|
| ||
By operating segment |
Note |
Asia |
US |
UK |
Total
insurance
operations |
|
Asset
management
operations |
Unallocated
to a segment
(central
operations) |
Elimination
of intra-
group
debtors and
creditors |
30 Jun
Group
Total |
|
30 Jun
Group
Total |
31 Dec
Group
Total | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Shareholders’ equity |
|
4,873 |
5,056 |
6,163 |
16,092 |
|
2,422 |
(3,909) |
- |
14,605 |
|
12,104 |
12,955 | |
Non-controlling interests |
|
1 |
- |
- |
1 |
|
- |
- |
- |
1 |
|
1 |
1 | |
Total equity |
|
4,874 |
5,056 |
6,163 |
16,093 |
|
2,422 |
(3,909) |
- |
14,606 |
|
12,105 |
12,956 | |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
53,437 |
159,155 |
151,233 |
363,825 |
|
- |
- |
(1,315) |
362,510 |
|
313,620 |
322,518 |
|
Unallocated surplus of with-profits funds |
|
2,351 |
- |
11,246 |
13,597 |
|
- |
- |
- |
13,597 |
|
12,768 |
13,096 |
Total policyholder liabilities and unallocated surplus of with-profits funds |
C4 |
55,788 |
159,155 |
162,479 |
377,422 |
|
- |
- |
(1,315) |
376,107 |
|
326,388 |
335,614 | |
Core structural borrowings of shareholder-financed operations: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Subordinated debt |
|
- |
- |
- |
- |
|
- |
4,956 |
- |
4,956 |
|
3,897 |
4,018 |
|
Other |
|
- |
186 |
- |
186 |
|
275 |
549 |
- |
1,010 |
|
983 |
993 |
Total |
C6.1 |
- |
186 |
- |
186 |
|
275 |
5,505 |
- |
5,966 |
|
4,880 |
5,011 | |
Operational borrowings attributable to shareholder-financed operations |
C6.2(a) |
11 |
70 |
163 |
244 |
|
- |
2,554 |
- |
2,798 |
|
2,504 |
1,960 | |
Borrowings attributable to with-profits operations |
C6.2(b) |
6 |
- |
1,421 |
1,427 |
|
- |
- |
- |
1,427 |
|
1,089 |
1,332 | |
Deferred tax liabilities |
C7 |
905 |
3,204 |
1,253 |
5,362 |
|
23 |
12 |
- |
5,397 |
|
4,325 |
4,010 | |
Other non-insurance
liabilitiesnote (ii) |
|
9,570 |
7,978 |
17,138 |
34,686 |
|
6,010 |
1,876 |
(9,549) |
33,023 |
|
26,610 |
26,102 | |
Total liabilities |
C3.1 |
66,280 |
170,593 |
182,454 |
419,327 |
|
6,308 |
9,947 |
(10,864) |
424,718 |
|
365,796 |
374,029 | |
Total equity and liabilities |
|
71,154 |
175,649 |
188,617 |
435,420 |
|
8,730 |
6,038 |
(10,864) |
439,324 |
|
377,901 |
386,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
|
2015 £m | ||||||||
|
|
|
|
Policyholder |
|
Shareholder-backed business |
|
|
|
|
|
| |||
|
|
|
Note |
Participating
funds* |
|
Unit-linked
and variable
annuity |
Non
-linked
business |
Asset
management
operations |
Unallocated
to a
segment
(central
operations) |
|
Elimination of intra-group debtors and creditors |
30 Jun
Group
Total |
|
30 Jun
Group
Total |
31 Dec
Group
Total |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Goodwill |
C5.1(a) |
- |
|
- |
258 |
1,230 |
- |
|
- |
1,488 |
|
1,461 |
1,463 | |
|
Deferred acquisition costs and other intangible assets |
C5.1(b) |
- |
|
- |
9,481 |
19 |
49 |
|
- |
9,549 |
|
7,310 |
8,422 | |
Total |
|
- |
|
- |
9,739 |
1,249 |
49 |
|
- |
11,037 |
|
8,771 |
9,885 | ||
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
|
189 |
|
- |
- |
- |
- |
|
- |
189 |
|
184 |
185 | |
|
Deferred acquisition costs and other intangible assets |
|
45 |
|
- |
- |
- |
- |
|
- |
45 |
|
49 |
50 | |
|
Total |
|
234 |
|
- |
- |
- |
- |
|
- |
234 |
|
233 |
235 | |
Total |
|
234 |
|
- |
9,739 |
1,249 |
49 |
|
- |
11,271 |
|
9,004 |
10,120 | ||
Deferred tax assets |
C7 |
88 |
|
- |
3,512 |
145 |
26 |
|
- |
3,771 |
|
2,820 |
2,819 | ||
Other non-investment and non-cash assets |
|
4,947 |
|
892 |
12,546 |
1,635 |
5,603 |
|
(8,116) |
17,507 |
|
14,664 |
14,283 | ||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Investment properties |
|
11,655 |
|
694 |
1,591 |
- |
- |
|
- |
13,940 |
|
13,259 |
13,422 | |
|
Investments in joint ventures and associates accounted for using the equity method |
|
462 |
|
- |
525 |
148 |
- |
|
- |
1,135 |
|
962 |
1,034 | |
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Loans |
C3.4 |
2,716 |
|
- |
10,682 |
817 |
- |
|
- |
14,215 |
|
12,578 |
12,958 |
|
|
Equity securities and portfolio holdings in unit trusts |
|
43,195 |
|
131,405 |
1,305 |
106 |
26 |
|
- |
176,037 |
|
155,253 |
157,453 |
|
|
Debt securities |
C3.3 |
67,833 |
|
10,015 |
87,928 |
2,587 |
4 |
|
- |
168,367 |
|
142,307 |
147,671 |
|
|
Other investments |
|
6,934 |
|
54 |
3,083 |
265 |
4 |
|
- |
10,340 |
|
7,713 |
7,353 |
|
|
Deposits |
|
11,289 |
|
1,078 |
1,729 |
85 |
- |
|
- |
14,181 |
|
11,043 |
12,088 |
|
|
Total investments |
|
144,084 |
|
143,246 |
106,843 |
4,008 |
34 |
|
- |
398,215 |
|
343,115 |
351,979 |
Assets held for sale |
|
30 |
|
- |
- |
- |
- |
|
- |
30 |
|
- |
2 | ||
Cash and cash equivalents |
|
2,499 |
|
1,082 |
2,930 |
1,693 |
326 |
|
- |
8,530 |
|
8,298 |
7,782 | ||
Total assets |
C3.1 |
151,882 |
|
145,220 |
135,570 |
8,730 |
6,038 |
|
(8,116) |
439,324 |
|
377,901 |
386,985 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Shareholders’ equity |
|
- |
|
- |
16,092 |
2,422 |
(3,909) |
|
- |
14,605 |
|
12,104 |
12,955 | ||
Non-controlling interests |
|
- |
|
- |
1 |
- |
- |
|
- |
1 |
|
1 |
1 | ||
Total equity |
|
- |
|
- |
16,093 |
2,422 |
(3,909) |
|
- |
14,606 |
|
12,105 |
12,956 | ||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
120,311 |
|
141,157 |
101,042 |
- |
- |
|
- |
362,510 |
|
313,620 |
322,518 | |
|
Unallocated surplus of with-profits funds |
|
13,597 |
|
- |
- |
- |
- |
|
- |
13,597 |
|
12,768 |
13,096 | |
Total policyholder liabilities and unallocated surplus of with-profits funds |
C4 |
133,908 |
|
141,157 |
101,042 |
- |
- |
|
- |
376,107 |
|
326,388 |
335,614 | ||
Core structural borrowings of shareholder-financed operations: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Subordinated debt |
|
- |
|
- |
- |
- |
4,956 |
|
- |
4,956 |
|
3,897 |
4,018 | |
|
Other |
|
- |
|
- |
186 |
275 |
549 |
|
- |
1,010 |
|
983 |
993 | |
Total |
C6.1 |
- |
|
- |
186 |
275 |
5,505 |
|
- |
5,966 |
|
4,880 |
5,011 | ||
Operational borrowings attributable to shareholder-financed operations |
C6.2(a) |
- |
|
11 |
233 |
- |
2,554 |
|
- |
2,798 |
|
2,504 |
1,960 | ||
Borrowings attributable to with-profits operations |
C6.2(b) |
1,427 |
|
- |
- |
- |
- |
|
- |
1,427 |
|
1,089 |
1,332 | ||
Deferred tax liabilities |
C7 |
1,559 |
|
30 |
3,773 |
23 |
12 |
|
- |
5,397 |
|
4,325 |
4,010 | ||
Other non-insurance liabilities |
|
14,988 |
|
4,022 |
14,243 |
6,010 |
1,876 |
|
(8,116) |
33,023 |
|
26,610 |
26,102 | ||
Total liabilities |
C3.1 |
151,882 |
|
145,220 |
119,477 |
6,308 |
9,947 |
|
(8,116) |
424,718 |
|
365,796 |
374,029 | ||
Total equity and liabilities |
|
151,882 |
|
145,220 |
135,570 |
8,730 |
6,038 |
|
(8,116) |
439,324 |
|
377,901 |
386,985 |
|
|
|
|
2016 £m |
|
2015 £m | ||||
|
|
|
|
With-profits
business |
Unit-linked
assets and
liabilities |
Other
business |
30 Jun
Total |
|
30 Jun
Total |
31 Dec
Total |
|
|
|
Note |
note |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
| ||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
| ||
|
Goodwill |
|
- |
- |
258 |
258 |
|
231 |
233 | |
|
Deferred acquisition costs and other intangible assets |
|
- |
- |
2,319 |
2,319 |
|
1,918 |
2,103 | |
Total |
|
- |
- |
2,577 |
2,577 |
|
2,149 |
2,336 | ||
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
| ||
|
Deferred acquisition costs and other intangible assets |
|
37 |
- |
- |
37 |
|
44 |
42 | |
Deferred tax assets |
|
- |
- |
92 |
92 |
|
95 |
66 | ||
Other non-investment and non-cash assets |
|
2,756 |
325 |
2,408 |
5,489 |
|
3,367 |
3,621 | ||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
| ||
|
Investment properties |
|
- |
- |
5 |
5 |
|
5 |
5 | |
|
Investments in joint ventures and associates accounted for using the equity method |
|
- |
- |
525 |
525 |
|
415 |
475 | |
|
Financial investments: |
|
|
|
|
|
|
|
| |
|
|
Loans |
C3.4 |
652 |
- |
626 |
1,278 |
|
1,009 |
1,084 |
|
|
Equity securities and portfolio holdings in unit trusts |
|
8,898 |
12,698 |
1,035 |
22,631 |
|
20,190 |
18,532 |
|
|
Debt securities |
C3.3 |
20,578 |
3,427 |
11,514 |
35,519 |
|
24,366 |
28,292 |
|
|
Other investments |
|
41 |
20 |
18 |
79 |
|
71 |
57 |
|
|
Deposits |
|
169 |
284 |
459 |
912 |
|
696 |
773 |
|
Total investments |
|
30,338 |
16,429 |
14,182 |
60,949 |
|
46,752 |
49,218 | |
Cash and cash equivalents |
|
785 |
360 |
865 |
2,010 |
|
1,672 |
2,064 | ||
Total assets |
|
33,916 |
17,114 |
20,124 |
71,154 |
|
54,079 |
57,347 | ||
Equity and liabilities |
|
|
|
|
|
|
|
| ||
Equity |
|
|
|
|
|
|
|
| ||
Shareholders’ equity |
|
- |
- |
4,873 |
4,873 |
|
3,620 |
3,956 | ||
Non-controlling interests |
|
- |
- |
1 |
1 |
|
1 |
1 | ||
Total equity |
|
- |
- |
4,874 |
4,874 |
|
3,621 |
3,957 | ||
Liabilities |
|
|
|
|
|
|
|
| ||
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
| ||
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
25,804 |
15,705 |
11,928 |
53,437 |
|
40,832 |
42,516 | |
|
Unallocated surplus of with-profits funds |
|
2,351 |
- |
- |
2,351 |
|
2,127 |
2,553 | |
|
Total |
C4.1(b) |
28,155 |
15,705 |
11,928 |
55,788 |
|
42,959 |
45,069 | |
Operational borrowings attributable to shareholder-financed operations |
|
- |
7 |
4 |
11 |
|
- |
- | ||
Borrowings attributable to with-profits operations |
|
6 |
- |
- |
6 |
|
- |
- | ||
Deferred tax liabilities |
|
584 |
30 |
291 |
905 |
|
760 |
734 | ||
Other non-insurance liabilities |
|
5,171 |
1,372 |
3,027 |
9,570 |
|
6,739 |
7,587 | ||
Total liabilities |
|
33,916 |
17,114 |
15,250 |
66,280 |
|
50,458 |
53,390 | ||
Total equity and liabilities |
|
33,916 |
17,114 |
20,124 |
71,154 |
|
54,079 |
57,347 |
|
|
|
|
2016 £m |
|
2015 £m | ||||
|
|
|
|
Variable annuity
separate account
assets and
liabilities |
|
Fixed annuity,
GIC and other
business |
30 Jun
Total |
|
30 Jun
Total |
31 Dec
Total |
|
|
|
Note |
note (i) |
|
note (i) |
|
|
|
|
Assets |
|
|
|
|
|
|
|
| ||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
| ||
|
Deferred acquisition costs and other intangibles |
|
- |
|
7,081 |
7,081 |
|
5,240 |
6,168 | |
|
Total |
|
- |
|
7,081 |
7,081 |
|
5,240 |
6,168 | |
Deferred tax assets |
|
- |
|
3,369 |
3,369 |
|
2,389 |
2,448 | ||
Other non-investment and non-cash assetsnote (iv) |
|
- |
|
7,864 |
7,864 |
|
6,562 |
7,205 | ||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
| ||
|
Investment properties |
|
- |
|
5 |
5 |
|
19 |
5 | |
|
Financial investments: |
|
|
|
|
|
|
|
| |
|
|
Loans |
C3.4 |
- |
|
8,504 |
8,504 |
|
6,798 |
7,418 |
|
|
Equity securities and portfolio holdings in unit trustsnote (iii) |
|
103,904 |
|
220 |
104,124 |
|
86,283 |
91,216 |
|
|
Debt securities |
C3.3 |
- |
|
41,143 |
41,143 |
|
32,117 |
34,071 |
|
|
Other investmentsnote (ii) |
|
- |
|
2,503 |
2,503 |
|
1,515 |
1,715 |
|
Total investments |
|
103,904 |
|
52,375 |
156,279 |
|
126,732 |
134,425 | |
Cash and cash equivalents |
|
- |
|
1,056 |
1,056 |
|
713 |
1,405 | ||
Total assets |
|
103,904 |
|
71,745 |
175,649 |
|
141,636 |
151,651 | ||
Equity and liabilities |
|
|
|
|
|
|
|
| ||
Equity |
|
|
|
|
|
|
|
| ||
Shareholders’ equitynote (v) |
|
- |
|
5,056 |
5,056 |
|
4,004 |
4,154 | ||
Total equity |
|
- |
|
5,056 |
5,056 |
|
4,004 |
4,154 | ||
Liabilities |
|
|
|
|
|
|
|
| ||
Policyholder liabilities: |
|
|
|
|
|
|
|
| ||
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
103,904 |
|
55,251 |
159,155 |
|
129,667 |
138,913 | |
|
Total |
C4.1 (c) |
103,904 |
|
55,251 |
159,155 |
|
129,667 |
138,913 | |
Core structural borrowings of shareholder-financed operations |
|
- |
|
186 |
186 |
|
159 |
169 | ||
Operational borrowings attributable to shareholder-financed operations |
|
- |
|
70 |
70 |
|
221 |
66 | ||
Deferred tax liabilities |
|
- |
|
3,204 |
3,204 |
|
2,309 |
2,086 | ||
Other non-insurance liabilities |
|
- |
|
7,978 |
7,978 |
|
5,276 |
6,263 | ||
Total liabilities |
|
103,904 |
|
66,689 |
170,593 |
|
137,632 |
147,497 | ||
Total equity and liabilities |
|
103,904 |
|
71,745 |
175,649 |
|
141,636 |
151,651 |
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Derivative assets* |
1,608 |
|
765 |
905 | ||
Partnerships in investment pools and other** |
895 |
|
750 |
810 | ||
|
|
|
2,503 |
|
1,515 |
1,715 |
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
Half year |
|
Half year |
Full year |
Operating profit based on longer-term investment returns B1.1 |
888 |
|
834 |
1,691 | ||
Short-term fluctuations in investment returns B1.2 |
(1,440) |
|
228 |
(424) | ||
Amortisation of acquisition accounting adjustments arising on the purchase of REALIC |
(31) |
|
(35) |
(68) | ||
Profit before shareholder tax |
(583) |
|
1027 |
1,199 | ||
Tax B5 |
270 |
|
(266) |
(236) | ||
Profit for the period |
(313) |
|
761 |
963 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period (as above) |
(313) |
|
761 |
963 | ||
Items recognised in other comprehensive income: |
|
|
|
| ||
|
Exchange movements |
445 |
|
(34) |
230 | |
|
Unrealised valuation movements on securities classified as available-for-sale: |
|
|
|
| |
|
|
Unrealised holding gains (losses) arising during the period |
2,023 |
|
(661) |
(1,256) |
|
|
Add back net losses / deduct net gains included in the income statement on disposal and impairment |
95 |
|
(101) |
(49) |
|
Total unrealised valuation movements |
2,118 |
|
(762) |
(1,305) | |
|
|
Related amortisation of deferred acquisition costs C5.1(b) |
(435) |
|
165 |
337 |
|
|
Related tax |
(589) |
|
209 |
339 |
Total other comprehensive income (loss) |
1,539 |
|
(422) |
(399) | ||
Total comprehensive income for the period |
1,226 |
|
339 |
564 | ||
Dividends, interest payments to central companies and other movements |
(324) |
|
(402) |
(477) | ||
Net increase (decrease) in equity |
902 |
|
(63) |
87 | ||
Shareholders’ equity at beginning of period |
4,154 |
|
4,067 |
4,067 | ||
Shareholders’ equity at end of period |
5,056 |
|
4,004 |
4,154 |
|
|
|
|
|
|
|
|
2016 £m |
|
|
|
|
|
|
2015 £m | |
|
|
|
|
|
|
|
|
Other funds and subsidiaries |
|
|
|
|
| |||
|
|
|
|
Scottish
Amicable
Insurance
Fund |
|
PAC
with-
profits
sub-
fund |
|
Unit-linked
assets and
liabilities |
Annuity
and other
long-term
business |
|
Total |
|
30 Jun
Total |
|
30 Jun
Total |
31 Dec
Total |
By operating segment |
Note |
note (ii) |
|
note (i) |
|
|
|
|
|
|
|
|
|
| ||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Intangible assets attributable to shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Deferred acquisition costs and other intangible assets |
|
- |
|
- |
|
- |
81 |
|
81 |
|
81 |
|
85 |
83 | |
|
Total |
|
- |
|
- |
|
- |
81 |
|
81 |
|
81 |
|
85 |
83 | |
Intangible assets attributable to with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
|
- |
|
189 |
|
- |
- |
|
- |
|
189 |
|
184 |
185 | |
|
Deferred acquisition costs |
|
- |
|
8 |
|
- |
- |
|
- |
|
8 |
|
5 |
8 | |
|
Total |
|
- |
|
197 |
|
- |
- |
|
- |
|
197 |
|
189 |
193 | |
Total |
|
- |
|
197 |
|
- |
81 |
|
81 |
|
278 |
|
274 |
276 | ||
Deferred tax assets |
|
- |
|
88 |
|
- |
51 |
|
51 |
|
139 |
|
140 |
132 | ||
Other non-investment and non-cash assets |
|
179 |
|
4,760 |
|
567 |
2,274 |
|
2,841 |
|
7,780 |
|
8,161 |
7,209 | ||
Investments of long-term business and other operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Investment properties |
|
346 |
|
11,309 |
|
694 |
1,581 |
|
2,275 |
|
13,930 |
|
13,235 |
13,412 | |
|
Investments in joint ventures and associates accounted for using the equity method (principally property fund joint ventures) |
|
- |
|
462 |
|
- |
- |
|
- |
|
462 |
|
433 |
434 | |
|
Financial investments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Loans |
C3.4 |
55 |
|
2,009 |
|
- |
1,552 |
|
1,552 |
|
3,616 |
|
3,845 |
3,571 |
|
|
Equity securities and portfolio holdings in unit trusts |
|
2,614 |
|
31,683 |
|
14,803 |
50 |
|
14,853 |
|
49,150 |
|
48,662 |
47,593 |
|
|
Debt securities |
C3.3 |
2,127 |
|
45,128 |
|
6,588 |
35,271 |
|
41,859 |
|
89,114 |
|
83,876 |
83,101 |
|
|
Other investmentsnote (iii) |
|
300 |
|
6,593 |
|
34 |
562 |
|
596 |
|
7,489 |
|
6,006 |
5,486 |
|
|
Deposits |
|
517 |
|
10,603 |
|
794 |
1,270 |
|
2,064 |
|
13,184 |
|
10,295 |
11,226 |
|
Total investments |
|
5,959 |
|
107,787 |
|
22,913 |
40,286 |
|
63,199 |
|
176,945 |
|
166,352 |
164,823 | |
Properties held for sale |
|
- |
|
30 |
|
- |
- |
|
- |
|
30 |
|
- |
2 | ||
Cash and cash equivalents |
|
144 |
|
1,570 |
|
722 |
1,009 |
|
1,731 |
|
3,445 |
|
3,673 |
2,880 | ||
Total assets |
|
6,282 |
|
114,432 |
|
24,202 |
43,701 |
|
67,903 |
|
188,617 |
|
178,600 |
175,322 |
|
|
|
2016 £m |
|
2015 £m | |||||||||
|
|
|
|
|
|
|
Other funds and subsidiaries |
|
|
|
|
| ||
|
|
|
Scottish
Amicable
Insurance
Fund |
|
PAC with-profits sub-fund |
|
Unit-linked
assets and liabilities |
Annuity
and
other
long-
term
business |
Total |
|
30 Jun
Total |
|
30 Jun
Total |
31 Dec
Total |
|
|
Note |
note (ii) |
|
note (i) |
|
|
|
|
|
|
|
|
|
Equity and liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Shareholders’ equity |
|
- |
|
- |
|
- |
6,163 |
6,163 |
|
6,163 |
|
3,972 |
5,140 | |
Total equity |
|
- |
|
- |
|
- |
6,163 |
6,163 |
|
6,163 |
|
3,972 |
5,140 | |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) |
|
5,906 |
|
89,916 |
|
21,548 |
33,863 |
55,411 |
|
151,233 |
|
144,431 |
142,350 |
|
Unallocated surplus of with-profits funds (reflecting application of ‘realistic’ basis provisions for UK regulated with-profits funds) |
|
- |
|
11,246 |
|
- |
- |
- |
|
11,246 |
|
10,641 |
10,543 |
|
Total |
C4.1(d) |
5,906 |
|
101,162 |
|
21,548 |
33,863 |
55,411 |
|
162,479 |
|
155,072 |
152,893 |
Operational borrowings attributable to shareholder-financed operations |
|
- |
|
- |
|
4 |
159 |
163 |
|
163 |
|
96 |
179 | |
Borrowings attributable to with-profits funds |
|
12 |
|
1,409 |
|
- |
- |
- |
|
1,421 |
|
1,089 |
1,332 | |
Deferred tax liabilities |
|
25 |
|
950 |
|
- |
278 |
278 |
|
1,253 |
|
1,226 |
1,162 | |
Other non-insurance liabilities |
|
339 |
|
10,911 |
|
2,650 |
3,238 |
5,888 |
|
17,138 |
|
17,145 |
14,616 | |
Total liabilities |
|
6,282 |
|
114,432 |
|
24,202 |
37,538 |
61,740 |
|
182,454 |
|
174,628 |
170,182 | |
Total equity and liabilities |
|
6,282 |
|
114,432 |
|
24,202 |
43,701 |
67,903 |
|
188,617 |
|
178,600 |
175,322 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
Derivative assets* |
3,563 |
|
2,555 |
1,930 |
Partnerships in investment pools and other** |
3,926 |
|
3,451 |
3,556 |
|
7,489 |
|
6,006 |
5,486 |
|
|
|
2016 £m |
|
2015 £m | |||||
|
|
Note |
M&G |
Prudential
Capital |
US |
Eastspring
Investments |
30 Jun
Total |
|
30 Jun
Total |
31 Dec
Total |
Assets |
|
|
|
|
|
|
|
|
| |
Intangible assets: |
|
|
|
|
|
|
|
|
| |
|
Goodwill |
|
1,153 |
- |
16 |
61 |
1,230 |
|
1,230 |
1,230 |
|
Deferred acquisition costs and other intangible assets |
|
13 |
- |
4 |
2 |
19 |
|
19 |
21 |
Total |
|
1,166 |
- |
20 |
63 |
1,249 |
|
1,249 |
1,251 | |
Other non-investment and non-cash assets |
|
905 |
536 |
263 |
76 |
1,780 |
|
2,292 |
1,644 | |
Investments in joint ventures and associates accounted for using the equity method |
|
33 |
- |
- |
115 |
148 |
|
114 |
125 | |
Financial investments: |
|
|
|
|
|
|
|
|
| |
|
Loans |
C3.4 |
- |
817 |
- |
- |
817 |
|
926 |
885 |
|
Equity securities and portfolio holdings in unit trusts |
|
89 |
- |
- |
17 |
106 |
|
89 |
85 |
|
Debt securities |
C3.3 |
- |
2,587 |
- |
- |
2,587 |
|
1,948 |
2,204 |
|
Other investments |
|
19 |
242 |
4 |
- |
265 |
|
118 |
94 |
|
Deposits |
|
- |
- |
36 |
49 |
85 |
|
52 |
89 |
Total investments |
|
141 |
3,646 |
40 |
181 |
4,008 |
|
3,247 |
3,482 | |
Cash and cash equivalents |
|
330 |
1,145 |
84 |
134 |
1,693 |
|
1,390 |
1,054 | |
Total assets |
|
2,542 |
5,327 |
407 |
454 |
8,730 |
|
8,178 |
7,431 | |
Equity and liabilities |
|
|
|
|
|
|
|
|
| |
Equity |
|
|
|
|
|
|
|
|
| |
Shareholders’ equity |
|
1,838 |
31 |
201 |
352 |
2,422 |
|
2,172 |
2,332 | |
Total equity |
|
1,838 |
31 |
201 |
352 |
2,422 |
|
2,172 |
2,332 | |
Liabilities |
|
|
|
|
|
|
|
|
| |
Core structural borrowing of shareholder-financed operations |
|
- |
275 |
- |
- |
275 |
|
275 |
275 | |
Operational borrowing attributable to shareholder-financed operations |
|
- |
- |
- |
- |
- |
|
11 |
10 | |
Intra-group debt represented by operational borrowings at Group levelnote (i) |
|
- |
2,554 |
- |
- |
2,554 |
|
2,176 |
1,705 | |
Other non-insurance liabilitiesnote (ii) |
|
704 |
2,467 |
206 |
102 |
3,479 |
|
3,544 |
3,109 | |
Total liabilities |
|
704 |
5,296 |
206 |
102 |
6,308 |
|
6,006 |
5,099 | |
Total equity and liabilities |
|
2,542 |
5,327 |
407 |
454 |
8,730 |
|
8,178 |
7,431 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
Commercial paper |
1,956 |
|
1,577 |
1,107 |
Medium Term Notes |
598 |
|
599 |
598 |
Total intra-group debt represented by operational borrowings at Group level |
2,554 |
|
2,176 |
1,705 |
|
|
30 Jun 2016 £m | ||||
|
|
At fair value |
Cost/
amortised
cost/ IFRS 4
basis value |
Total
carrying
value |
Fair
value,
where
applicable | |
|
|
|
|
note (i) |
|
|
|
|
Through
profit
or loss |
Available-
for-sale |
|
|
|
Assets |
|
|
|
|
| |
|
|
|
|
|
|
|
Intangible assets attributable to shareholders: |
|
|
|
|
| |
|
Goodwill |
- |
- |
1,488 |
1,488 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
9,549 |
9,549 |
|
|
Total |
- |
- |
11,037 |
11,037 |
|
Intangible assets attributable to with-profits funds: |
|
|
|
|
| |
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
- |
- |
189 |
189 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
45 |
45 |
|
|
Total |
- |
- |
234 |
234 |
|
Total intangible assets |
- |
- |
11,271 |
11,271 |
| |
Other non-investment and non-cash assets: |
|
|
|
|
| |
|
Property, plant and equipment |
- |
- |
1,214 |
1,214 |
|
|
Reinsurers’ share of insurance contract liabilities |
- |
- |
9,470 |
9,470 |
|
|
Deferred tax assets |
- |
- |
3,771 |
3,771 |
|
|
Current tax recoverable |
- |
- |
554 |
554 |
|
|
Accrued investment income |
- |
- |
2,764 |
2,764 |
2,764 |
|
Other debtors |
- |
- |
3,505 |
3,505 |
3,505 |
|
Total |
- |
- |
21,278 |
21,278 |
|
Investments of long-term business and other operations:note (ii) |
|
|
|
|
| |
|
Investment properties |
13,940 |
- |
- |
13,940 |
13,940 |
|
Investments accounted for using the equity method |
- |
- |
1,135 |
1,135 |
|
|
Loans |
2,707 |
- |
11,508 |
14,215 |
15,018 |
|
Equity securities and portfolio holdings in unit trusts |
176,037 |
- |
- |
176,037 |
176,037 |
|
Debt securities |
127,322 |
41,045 |
- |
168,367 |
168,367 |
|
Other investments |
10,340 |
- |
- |
10,340 |
10,340 |
|
Deposits |
- |
- |
14,181 |
14,181 |
14,181 |
|
Total investments |
330,346 |
41,045 |
26,824 |
398,215 |
|
Assets held for sale |
30 |
- |
- |
30 |
30 | |
Cash and cash equivalents |
- |
- |
8,530 |
8,530 |
8,530 | |
Total assets |
330,376 |
41,045 |
67,903 |
439,324 |
| |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
| |
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
| |
|
Insurance contract liabilities |
- |
- |
296,873 |
296,873 |
|
|
Investment contract liabilities with discretionary
participation features note (iii) |
- |
- |
46,286 |
46,286 |
|
|
Investment contract liabilities without discretionary participation features |
16,178 |
- |
3,173 |
19,351 |
19,421 |
|
Unallocated surplus of with-profits funds |
- |
- |
13,597 |
13,597 |
|
|
Total |
16,178 |
- |
359,929 |
376,107 |
|
Core structural borrowings of shareholder-financed operations |
- |
- |
5,966 |
5,966 |
6,392 | |
Other borrowings: |
|
|
|
|
| |
|
Operational borrowings attributable to shareholder-financed operations |
- |
- |
2,798 |
2,798 |
2,798 |
|
Borrowings attributable to with-profits operations |
- |
- |
1,427 |
1,427 |
1,430 |
Other non-insurance liabilities: |
|
|
|
|
| |
|
Obligations under funding, securities lending and sale and repurchase agreements |
- |
- |
4,963 |
4,963 |
5,006 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
8,770 |
- |
- |
8,770 |
8,770 |
|
Deferred tax liabilities |
- |
- |
5,397 |
5,397 |
|
|
Current tax liabilities |
- |
- |
566 |
566 |
|
|
Accruals and deferred income |
- |
- |
912 |
912 |
|
|
Other creditors |
375 |
- |
6,145 |
6,520 |
6,520 |
|
Provisions |
- |
- |
467 |
467 |
|
|
Derivative liabilities |
5,342 |
- |
- |
5,342 |
5,342 |
|
Other liabilities |
2,616 |
- |
2,867 |
5,483 |
5,483 |
|
Total |
17,103 |
- |
21,317 |
38,420 |
|
Total liabilities |
33,281 |
- |
391,437 |
424,718 |
|
|
|
30 Jun 2015 £m | ||||
|
|
At fair value |
Cost/
amortised
cost/ IFRS 4
basis value |
Total
carrying
value |
Fair
value,
where
applicable | |
|
|
|
|
note (i) |
|
|
|
|
Through
profit
or loss |
Available-
for-sale |
|
|
|
Assets |
|
|
|
|
| |
|
|
|
|
|
|
|
Intangible assets attributable to shareholders: |
|
|
|
|
| |
|
Goodwill |
- |
- |
1,461 |
1,461 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
7,310 |
7,310 |
|
|
Total |
- |
- |
8,771 |
8,771 |
|
Intangible assets attributable to with-profits funds: |
|
|
|
|
| |
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
- |
- |
184 |
184 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
49 |
49 |
|
|
Total |
- |
- |
233 |
233 |
|
Total intangible assets |
- |
- |
9,004 |
9,004 |
| |
Other non-investment and non-cash assets: |
|
|
|
|
| |
|
Property, plant and equipment |
- |
- |
984 |
984 |
|
|
Reinsurers’ share of insurance contract liabilities |
- |
- |
7,259 |
7,259 |
|
|
Deferred tax assets |
- |
- |
2,820 |
2,820 |
|
|
Current tax recoverable |
- |
- |
220 |
220 |
|
|
Accrued investment income |
- |
- |
2,575 |
2,575 |
2,575 |
|
Other debtors |
- |
- |
3,626 |
3,626 |
3,626 |
|
Total |
- |
- |
17,484 |
17,484 |
|
Investments of long-term business and other operations:note (ii) |
|
|
|
|
| |
|
Investment properties |
13,259 |
- |
- |
13,259 |
13,259 |
|
Investments accounted for using the equity method |
|
- |
962 |
962 |
|
|
Loans |
2,306 |
- |
10,272 |
12,578 |
13,189 |
|
Equity securities and portfolio holdings in unit trusts |
155,253 |
- |
- |
155,253 |
155,253 |
|
Debt securities |
110,273 |
32,034 |
- |
142,307 |
142,307 |
|
Other investments |
7,713 |
- |
- |
7,713 |
7,713 |
|
Deposits |
- |
- |
11,043 |
11,043 |
11,043 |
|
Total investments |
288,804 |
32,034 |
22,277 |
343,115 |
|
Cash and cash equivalents |
- |
|
8,298 |
8,298 |
8,298 | |
Total assets |
288,804 |
32,034 |
57,063 |
377,901 |
| |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
| |
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
| |
|
Insurance contract liabilities |
- |
- |
254,417 |
254,417 |
|
|
Investment contract liabilities with discretionary
participation features note (iii) |
- |
- |
39,795 |
39,795 |
|
|
Investment contract liabilities without discretionary participation features |
16,741 |
- |
2,667 |
19,408 |
19,426 |
|
Unallocated surplus of with-profits funds |
- |
- |
12,768 |
12,768 |
|
|
Total |
16,741 |
- |
309,647 |
326,388 |
|
Core structural borrowings of shareholder-financed operations |
- |
- |
4,880 |
4,880 |
5,373 | |
Other borrowings: |
|
|
|
|
| |
|
Operational borrowings attributable to shareholder-financed operations |
- |
- |
2,504 |
2,504 |
2,504 |
|
Borrowings attributable to with-profits operations |
- |
- |
1,089 |
1,089 |
1,102 |
Other non-insurance liabilities: |
|
|
|
|
| |
|
Obligations under funding, securities lending and sale and repurchase agreements |
- |
- |
3,296 |
3,296 |
3,305 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
10,007 |
- |
- |
10,007 |
10,007 |
|
Deferred tax liabilities |
- |
- |
4,325 |
4,325 |
|
|
Current tax liabilities |
- |
- |
393 |
393 |
|
|
Accruals and deferred income |
- |
- |
750 |
750 |
|
|
Other creditors |
322 |
- |
5,193 |
5,515 |
5,515 |
|
Provisions |
- |
- |
546 |
546 |
|
|
Derivative liabilities |
1,758 |
- |
- |
1,758 |
1,758 |
|
Other liabilities |
2,204 |
- |
2,141 |
4,345 |
4,345 |
|
Total |
14,291 |
- |
16,644 |
30,935 |
|
Total liabilities |
31,032 |
- |
334,764 |
365,796 |
|
|
|
31 Dec 2015 £m | ||||
|
|
At fair value |
Cost/
amortised
cost/ IFRS 4
basis value |
Total
carrying
value |
Fair
value,
where
applicable | |
|
|
|
|
note (i) |
|
|
|
|
Through
profit
or loss |
Available-
for-sale |
|
|
|
Assets |
|
|
|
|
| |
|
|
|
|
|
|
|
Intangible assets attributable to shareholders: |
|
|
|
|
| |
|
Goodwill |
- |
- |
1,463 |
1,463 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
8,422 |
8,422 |
|
|
Total |
- |
- |
9,885 |
9,885 |
|
Intangible assets attributable to with-profits funds: |
|
|
|
|
| |
|
In respect of acquired subsidiaries for venture fund and other investment purposes |
- |
- |
185 |
185 |
|
|
Deferred acquisition costs and other intangible assets |
- |
- |
50 |
50 |
|
|
Total |
- |
- |
235 |
235 |
|
Total intangible assets |
- |
- |
10,120 |
10,120 |
| |
Other non-investment and non-cash assets: |
|
|
|
|
| |
|
Property, plant and equipment |
- |
- |
1,197 |
1,197 |
|
|
Reinsurers’ share of insurance contract liabilities |
- |
- |
7,903 |
7,903 |
|
|
Deferred tax assets |
- |
- |
2,819 |
2,819 |
|
|
Current tax recoverable |
- |
- |
477 |
477 |
|
|
Accrued investment income |
- |
- |
2,751 |
2,751 |
2,751 |
|
Other debtors |
- |
- |
1,955 |
1,955 |
1,955 |
|
Total |
- |
- |
17,102 |
17,102 |
|
Investments of long-term business and other operations:note (ii) |
|
|
|
|
| |
|
Investment properties |
13,422 |
- |
- |
13,422 |
13,422 |
|
Investments accounted for using the equity method |
- |
- |
1,034 |
1,034 |
|
|
Loans |
2,438 |
- |
10,520 |
12,958 |
13,482 |
|
Equity securities and portfolio holdings in unit trusts |
157,453 |
- |
- |
157,453 |
157,453 |
|
Debt securities |
113,687 |
33,984 |
- |
147,671 |
147,671 |
|
Other investments |
7,353 |
- |
- |
7,353 |
7,353 |
|
Deposits |
- |
- |
12,088 |
12,088 |
12,088 |
|
Total investments |
294,353 |
33,984 |
23,642 |
351,979 |
|
Assets held for sale |
2 |
- |
- |
2 |
2 | |
Cash and cash equivalents |
- |
- |
7,782 |
7,782 |
7,782 | |
Total assets |
294,355 |
33,984 |
58,646 |
386,985 |
| |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
| |
Policyholder liabilities and unallocated surplus of with-profits funds: |
|
|
|
|
| |
|
Insurance contract liabilities |
- |
- |
260,622 |
260,622 |
|
|
Investment contract liabilities with discretionary
participation features note (iii) |
- |
- |
42,959 |
42,959 |
|
|
Investment contract liabilities without discretionary participation features |
16,022 |
- |
2,784 |
18,806 |
18,842 |
|
Unallocated surplus of with-profits funds |
- |
- |
13,227 |
13,227 |
|
|
Total |
16,022 |
- |
319,592 |
335,614 |
|
Core structural borrowings of shareholder-financed operations |
- |
- |
5,011 |
5,011 |
5,419 | |
Other borrowings: |
|
|
|
|
| |
|
Operational borrowings attributable to shareholder-financed operations |
- |
- |
1,960 |
1,960 |
1,960 |
|
Borrowings attributable to with-profits operations |
- |
- |
1,332 |
1,332 |
1,344 |
Other non-insurance liabilities: |
|
|
|
|
| |
|
Obligations under funding, securities lending and sale and repurchase agreements |
- |
- |
3,765 |
3,765 |
3,775 |
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
7,873 |
- |
- |
7,873 |
7,873 |
|
Deferred tax liabilities |
- |
- |
4,010 |
4,010 |
|
|
Current tax liabilities |
- |
- |
325 |
325 |
|
|
Accruals and deferred income |
- |
- |
952 |
952 |
|
|
Other creditors |
322 |
- |
4,554 |
4,876 |
4,876 |
|
Provisions |
- |
- |
604 |
604 |
|
|
Derivative liabilities |
3,119 |
- |
- |
3,119 |
3,119 |
|
Other liabilities |
2,347 |
- |
2,241 |
4,588 |
4,588 |
|
Total |
13,661 |
- |
16,451 |
30,112 |
|
Total liabilities |
29,683 |
- |
344,346 |
374,029 |
|
|
|
30 Jun 2016 £m | |||
|
Level 1 |
Level 2 |
Level 3 |
| |
Analysis of financial investments, net of derivative liabilities by business type |
Quoted prices
(unadjusted)
in active markets |
Valuation based
on significant
observable
market inputs |
Valuation based
on significant
unobservable
market inputs |
Total | |
|
|
|
|
|
|
With-profits |
|
|
|
| |
Equity securities and portfolio holdings in unit trusts |
38,596 |
3,969 |
630 |
43,195 | |
Debt securities |
24,430 |
42,741 |
662 |
67,833 | |
Other investments (including derivative assets) |
103 |
3,157 |
3,674 |
6,934 | |
Derivative liabilities |
(192) |
(2,536) |
- |
(2,728) | |
Total financial investments, net of derivative liabilities |
62,937 |
47,331 |
4,966 |
115,234 | |
Percentage of total |
55% |
41% |
4% |
100% | |
Unit-linked and variable annuity separate account |
|
|
|
| |
Equity securities and portfolio holdings in unit trusts |
130,977 |
401 |
27 |
131,405 | |
Debt securities |
4,956 |
5,059 |
- |
10,015 | |
Other investments (including derivative assets) |
11 |
38 |
5 |
54 | |
Derivative liabilities |
(19) |
(51) |
- |
(70) | |
Total financial investments, net of derivative liabilities |
135,925 |
5,447 |
32 |
141,404 | |
Percentage of total |
96% |
4% |
0% |
100% | |
Non-linked shareholder-backed |
|
|
|
| |
Loans |
- |
259 |
2,448 |
2,707 | |
Equity securities and portfolio holdings in unit trusts |
1,402 |
1 |
34 |
1,437 | |
Debt securities |
23,379 |
66,823 |
317 |
90,519 | |
Other investments (including derivative assets) |
- |
2,369 |
983 |
3,352 | |
Derivative liabilities |
- |
(2,064) |
(480) |
(2,544) | |
Total financial investments, net of derivative liabilities |
24,781 |
67,388 |
3,302 |
95,471 | |
Percentage of total |
26% |
71% |
3% |
100% | |
|
|
|
|
| |
Group total analysis, including other financial liabilities held
at fair value |
|
|
|
| |
Group total |
|
|
|
| |
Loans* |
- |
259 |
2,448 |
2,707 | |
Equity securities and portfolio holdings in unit trusts |
170,975 |
4,371 |
691 |
176,037 | |
Debt securities |
52,765 |
114,623 |
979 |
168,367 | |
Other investments (including derivative assets) |
114 |
5,564 |
4,662 |
10,340 | |
Derivative liabilities |
(211) |
(4,651) |
(480) |
(5,342) | |
Total financial investments, net of derivative liabilities |
223,643 |
120,166 |
8,300 |
352,109 | |
Investment contracts liabilities without discretionary participation features held at fair value |
- |
(16,178) |
- |
(16,178) | |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(5,275) |
(2,427) |
(1,068) |
(8,770) | |
Other financial liabilities held at fair value |
- |
(375) |
(2,616) |
(2,991) | |
Total financial instruments at fair value |
218,368 |
101,186 |
4,616 |
324,170 | |
Percentage of total |
67% |
31% |
2% |
100% |
|
|
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% |
|
|
31 Dec 2015 £m | |||
|
Level 1 |
Level 2 |
Level 3 |
| |
Analysis of financial investments, net of derivative liabilities by business type |
Quoted prices
(unadjusted)
in active markets |
Valuation based
on significant
observable
market inputs |
Valuation based
on significant
unobservable
market inputs |
Total | |
|
|
|
|
|
|
With-profits |
|
|
|
| |
Equity securities and portfolio holdings in unit trusts |
35,441 |
3,200 |
554 |
39,195 | |
Debt securities |
20,312 |
40,033 |
525 |
60,870 | |
Other investments (including derivative assets) |
85 |
1,589 |
3,371 |
5,045 | |
Derivative liabilities |
(110) |
(1,526) |
- |
(1,636) | |
Total financial investments, net of derivative liabilities |
55,728 |
43,296 |
4,450 |
103,474 | |
Percentage of total |
54% |
42% |
4% |
100% | |
Unit-linked and variable annuity separate account |
|
|
|
| |
Equity securities and portfolio holdings in unit trusts |
116,691 |
354 |
22 |
117,067 | |
Debt securities |
4,350 |
4,940 |
- |
9,290 | |
Other investments (including derivative assets) |
5 |
20 |
4 |
29 | |
Derivative liabilities |
(2) |
(16) |
- |
(18) | |
Total financial investments, net of derivative liabilities |
121,044 |
5,298 |
26 |
126,368 | |
Percentage of total |
96% |
4% |
0% |
100% | |
Non-linked shareholder-backed |
|
|
|
| |
Loans |
- |
255 |
2,183 |
2,438 | |
Equity securities and portfolio holdings in unit trusts |
1,150 |
10 |
31 |
1,191 | |
Debt securities |
17,767 |
59,491 |
253 |
77,511 | |
Other investments (including derivative assets) |
- |
1,378 |
901 |
2,279 | |
Derivative liabilities |
- |
(1,112) |
(353) |
(1,465) | |
Total financial investments, net of derivative liabilities |
18,917 |
60,022 |
3,015 |
81,954 | |
Percentage of total |
23% |
73% |
4% |
100% | |
|
|
|
|
| |
Group total analysis, including other financial liabilities held at fair value |
|
|
|
| |
Group total |
|
|
|
| |
Loans* |
- |
255 |
2,183 |
2,438 | |
Equity securities and portfolio holdings in unit trusts |
153,282 |
3,564 |
607 |
157,453 | |
Debt securities |
42,429 |
104,464 |
778 |
147,671 | |
Other investments (including derivative assets) |
90 |
2,987 |
4,276 |
7,353 | |
Derivative liabilities |
(112) |
(2,654) |
(353) |
(3,119) | |
Total financial investments, net of derivative liabilities |
195,689 |
108,616 |
7,491 |
311,796 | |
Investment contracts liabilities without discretionary participation features held at fair value |
- |
(16,022) |
- |
(16,022) | |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(5,782) |
(1,055) |
(1,036) |
(7,873) | |
Other financial liabilities held at fair value |
- |
(322) |
(2,347) |
(2,669) | |
Total financial instruments at fair value |
189,907 |
91,217 |
4,108 |
285,232 | |
Percentage of total |
67% |
32% |
1% |
100% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£m | |||||||||
Half year 2016 |
At
1 Jan
2016 |
Total
gains
(losses) in
income
statement |
Total
gains
(losses)
recorded
in other
compre-
hensive
income |
Purchases |
Sales |
Settled |
Issued |
Transfers
into
level 3 |
Transfers
out of
level 3 |
At
30 Jun
2016 | |
Loans |
2,183 |
79 |
227 |
- |
- |
(64) |
23 |
- |
- |
2,448 | |
Equity securities and portfolio holdings in unit trusts |
607 |
(13) |
11 |
81 |
(4) |
- |
- |
9 |
- |
691 | |
Debt securities |
778 |
66 |
7 |
120 |
(17) |
- |
- |
30 |
(5) |
979 | |
Other investments (including derivative assets) |
4,276 |
184 |
265 |
377 |
(473) |
- |
- |
33 |
- |
4,662 | |
Derivative liabilities |
(353) |
(127) |
- |
- |
- |
- |
- |
- |
- |
(480) | |
Total financial investments, net of derivative liabilities |
7,491 |
189 |
510 |
578 |
(494) |
(64) |
23 |
72 |
(5) |
8,300 | |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(1,036) |
24 |
(2) |
- |
1 |
62 |
(117) |
- |
- |
(1,068) | |
Other financial liabilities |
(2,347) |
(84) |
(243) |
- |
- |
99 |
(41) |
- |
- |
(2,616) | |
Total financial instruments at fair value |
4,108 |
129 |
265 |
578 |
(493) |
97 |
(135) |
72 |
(5) |
4,616 | |
|
|
|
|
|
|
|
|
|
|
| |
Half year 2015 |
At
1 Jan
2015 |
Total
gains
(losses) in
income
statement |
Total
gains
(losses)
recorded
in other
compre-
hensive
income |
Purchases |
Sales |
Settled |
Issued |
Transfers
into
level 3 |
Transfers
out of
level 3 |
At
30 Jun
2015 | |
Loans |
2,025 |
72 |
(18) |
- |
- |
(64) |
24 |
- |
- |
2,039 | |
Equity securities and portfolio holdings in unit trusts |
747 |
45 |
(1) |
23 |
(148) |
- |
- |
1 |
- |
667 | |
Debt securities |
790 |
(66) |
- |
33 |
(245) |
- |
- |
46 |
(1) |
557 | |
Other investments (including derivative assets) |
4,028 |
114 |
(77) |
271 |
(285) |
- |
- |
- |
- |
4,051 | |
Derivative liabilities |
(338) |
2 |
- |
- |
- |
- |
- |
- |
- |
(336) | |
Total financial investments, net of derivative liabilities |
7,252 |
167 |
(96) |
327 |
(678) |
(64) |
24 |
47 |
(1) |
6,978 | |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(1,291) |
(32) |
- |
(4) |
22 |
24 |
(122) |
- |
- |
(1,403) | |
Other financial liabilities |
(2,201) |
(85) |
19 |
- |
- |
113 |
(50) |
- |
- |
(2,204) | |
Total financial instruments at fair value |
3,760 |
50 |
(77) |
323 |
(656) |
73 |
(148) |
47 |
(1) |
3,371 | |
|
|
|
|
|
|
|
|
|
|
|
|
Full year 2015 |
At
1 Jan
2015 |
Total
gains
(losses) in
income
statement |
Total
gains
(losses)
recorded
in other
compre-
hensive
income |
Purchases |
Sales |
Settled |
Issued |
Transfers
into
level 3 |
Transfers
out of
level 3 |
At
31 Dec
2015 | |
Loans |
2,025 |
2 |
119 |
- |
- |
(168) |
205 |
- |
- |
2,183 | |
Equity securities and portfolio holdings in unit trusts |
747 |
52 |
3 |
32 |
(143) |
- |
- |
4 |
(88) |
607 | |
Debt securities |
790 |
(75) |
1 |
243 |
(259) |
- |
- |
82 |
(4) |
778 | |
Other investments (including derivative assets) |
4,028 |
213 |
68 |
547 |
(700) |
- |
- |
120 |
- |
4,276 | |
Derivative liabilities |
(338) |
(15) |
- |
- |
- |
- |
- |
- |
- |
(353) | |
Total financial investments, net of derivative liabilities |
7,252 |
177 |
191 |
822 |
(1,102) |
(168) |
205 |
206 |
(92) |
7,491 | |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
(1,291) |
(160) |
(1) |
(5) |
9 |
412 |
- |
- |
- |
(1,036) | |
Other financial liabilities |
(2,201) |
(3) |
(128) |
- |
- |
218 |
(233) |
- |
- |
(2,347) | |
Total financial instruments at fair value |
3,760 |
14 |
62 |
817 |
(1,093) |
462 |
(28) |
206 |
(92) |
4,108 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
|
|
|
|
|
Equity securities |
(14) |
|
38 |
94 |
Debt securities |
65 |
|
(2) |
(12) |
Other investments |
149 |
|
125 |
160 |
Derivative liabilities |
(127) |
|
2 |
(15) |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds |
23 |
|
(32) |
(160) |
Other financial liabilities |
(4) |
|
- |
- |
Total |
92 |
|
131 |
67 |
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Insurance operations: |
|
|
|
| |
|
Asia note (a) |
35,519 |
|
24,366 |
28,292 |
|
US note (b) |
41,143 |
|
32,117 |
34,071 |
|
UK note (c) |
89,114 |
|
83,876 |
83,101 |
Other operationsnote (d) |
2,591 |
|
1,948 |
2,207 | |
Total |
168,367 |
|
142,307 |
147,671 |
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m | ||||
|
With-profits
business |
Unit-linked
assets |
Other
business |
30 Jun
Total |
|
30 Jun
Total |
31 Dec
Total |
S&P – AAA |
1,472 |
38 |
307 |
1,817 |
|
1,060 |
1,039 |
S&P – AA+ to AA- |
7,586 |
449 |
1,517 |
9,552 |
|
6,111 |
7,620 |
S&P – A+ to A- |
2,601 |
418 |
2,731 |
5,750 |
|
4,308 |
3,914 |
S&P – BBB+ to BBB- |
2,649 |
656 |
1,595 |
4,900 |
|
3,881 |
4,133 |
S&P – Other |
1,848 |
241 |
1,447 |
3,536 |
|
1,926 |
3,183 |
|
16,156 |
1,802 |
7,597 |
25,555 |
|
17,286 |
19,889 |
Moody’s – Aaa |
839 |
238 |
436 |
1,513 |
|
1,367 |
1,032 |
Moody’s – Aa1 to Aa3 |
150 |
18 |
1,483 |
1,651 |
|
1,224 |
1,492 |
Moody’s – A1 to A3 |
461 |
83 |
179 |
723 |
|
414 |
743 |
Moody’s – Baa1 to Baa3 |
295 |
595 |
330 |
1,220 |
|
560 |
790 |
Moody’s – Other |
63 |
5 |
3 |
71 |
|
85 |
98 |
|
1,808 |
939 |
2,431 |
5,178 |
|
3,650 |
4,155 |
Fitch |
725 |
186 |
466 |
1,377 |
|
836 |
1,412 |
Other |
1,889 |
500 |
1,020 |
3,409 |
|
2,594 |
2,836 |
Total debt securities |
20,578 |
3,427 |
11,514 |
35,519 |
|
24,366 |
28,292 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
Government bonds* |
207 |
|
208 |
162 |
Corporate bonds* |
582 |
|
578 |
481 |
Other |
231 |
|
155 |
301 |
|
1,020 |
|
941 |
944 |
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
|
|
|
|
|
|
Corporate and government security and commercial loans: |
|
|
|
| |
|
Government |
7,151 |
|
3,885 |
4,242 |
|
Publicly traded and SEC Rule 144A securities* |
24,894 |
|
20,511 |
21,776 |
|
Non-SEC Rule 144A securities |
4,302 |
|
3,548 |
3,733 |
|
Total |
36,347 |
|
27,944 |
29,751 |
Residential mortgage-backed securities (RMBS) |
1,267 |
|
1,370 |
1,284 | |
Commercial mortgage-backed securities (CMBS) |
2,635 |
|
2,212 |
2,403 | |
Other debt securities |
894 |
|
591 |
633 | |
Total US debt securities** |
41,143 |
|
32,117 |
34,071 |
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Available-for-sale |
41,045 |
|
32,034 |
33,984 | |
Fair value through profit and loss: |
|
|
|
| |
|
Securities held to back liabilities for funds withheld under reinsurance arrangement |
98 |
|
83 |
87 |
|
|
41,143 |
|
32,117 |
34,071 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 Jun 2016 £m |
Changes in
unrealised
appreciation |
Foreign
exchange
translation** |
31 Dec 2015 £m |
|
|
|
Reflected as part of movement in other comprehensive income |
| |
Assets fair valued at below book value |
|
|
|
| |
|
Book value* |
2,307 |
|
|
13,163 |
|
Unrealised (loss) gain |
(119) |
581 |
(27) |
(673) |
|
Fair value (as included in statement of financial position) |
2,188 |
|
|
12,490 |
Assets fair valued at or above book value |
|
|
|
| |
|
Book value* |
35,815 |
|
|
20,229 |
|
Unrealised gain |
3,042 |
1,537 |
240 |
1,265 |
|
Fair value (as included in statement of financial position) |
38,857 |
|
|
21,494 |
Total |
|
|
|
| |
|
Book value* |
38,122 |
|
|
33,392 |
|
Net unrealised gain |
2,923 |
2,118 |
213 |
592 |
|
Fair value (as included in statement of financial position) |
41,045 |
|
|
33,984 |
|
|
|
|
|
|
US Treasuries |
|
|
|
| |
|
Book value* |
5,562 |
|
|
3,477 |
|
Net unrealised gain |
732 |
627 |
51 |
54 |
|
Fair value |
6,294 |
|
|
3,531 |
Other debt securities |
|
|
|
| |
|
Book value* |
32,560 |
|
|
29,915 |
|
Net unrealised gain |
2,191 |
1,491 |
162 |
538 |
|
Fair value |
34,751 |
|
|
30,453 |
Total debt securities |
|
|
|
| |
|
Book value* |
38,122 |
|
|
33,392 |
|
Net unrealised gain |
2,923 |
2,118 |
213 |
592 |
|
Fair value |
41,045 |
|
|
33,984 |
|
|
30 Jun 2016 £m |
|
30 Jun 2015 £m |
|
31 Dec 2015 £m | |||
|
|
Fair value |
Unrealised
loss |
|
Fair value |
Unrealised
loss |
|
Fair value |
Unrealised
loss |
Between 90% and 100% |
1,848 |
(51) |
|
8,998 |
(294) |
|
11,058 |
(320) | |
Between 80% and 90% |
304 |
(52) |
|
796 |
(109) |
|
902 |
(144) | |
Below 80%: |
|
|
|
|
|
|
|
| |
|
Residential mortgage-backed securities (sub-prime) |
- |
- |
|
4 |
(1) |
|
4 |
(1) |
|
Commercial mortgage-backed securities |
8 |
(3) |
|
10 |
(3) |
|
- |
- |
|
Other asset-backed securities |
9 |
(7) |
|
9 |
(6) |
|
9 |
(7) |
|
Corporates |
19 |
(6) |
|
38 |
(11) |
|
517 |
(201) |
|
|
36 |
(16) |
|
61 |
(21) |
|
530 |
(209) |
Total |
2,188 |
(119) |
|
9,855 |
(424) |
|
12,490 |
(673) |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
1 year to 5 years |
(10) |
|
(8) |
(51) |
5 years to 10 years |
(38) |
|
(139) |
(334) |
More than 10 years |
(42) |
|
(245) |
(247) |
Mortgage-backed and other debt securities |
(29) |
|
(32) |
(41) |
Total |
(119) |
|
(424) |
(673) |
|
30 Jun 2016 £m |
|
30 Jun 2015 £m |
|
31 Dec 2015 £m | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-
investment
grade |
Investment
grade |
Total |
|
Non-
investment
grade |
Investment
grade |
Total |
|
Non-
investment
grade |
Investment
grade |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Less than 6 months |
(2) |
(5) |
(7) |
|
(9) |
(314) |
(323) |
|
(13) |
(148) |
(161) |
6 months to 1 year |
(4) |
(8) |
(12) |
|
(14) |
(25) |
(39) |
|
(17) |
(332) |
(349) |
1 year to 2 years |
(14) |
(46) |
(60) |
|
(2) |
(1) |
(3) |
|
(16) |
(63) |
(79) |
2 years to 3 years |
- |
- |
- |
|
(2) |
(39) |
(41) |
|
(3) |
(38) |
(41) |
More than 3 years |
(3) |
(37) |
(40) |
|
(7) |
(11) |
(18) |
|
(3) |
(40) |
(43) |
Total |
(23) |
(96) |
(119) |
|
(34) |
(390) |
(424) |
|
(52) |
(621) |
(673) |
|
|
|
|
|
|
|
|
|
|
30 Jun 2016 £m |
|
30 Jun 2015 £m |
|
31 Dec 2015 £m | |||
Age analysis |
Fair
value |
Unrealised
loss |
|
Fair
value |
Unrealised
loss |
|
Fair
value |
Unrealised
loss |
Less than 3 months |
2 |
- |
|
35 |
(9) |
|
450 |
(165) |
3 months to 6 months |
19 |
(6) |
|
4 |
(2) |
|
64 |
(34) |
More than 6 months |
15 |
(10) |
|
22 |
(10) |
|
16 |
(10) |
|
36 |
(16) |
|
61 |
(21) |
|
530 |
(209) |
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
S&P – AAA |
251 |
|
145 |
196 | |
S&P – AA+ to AA- |
6,124 |
|
5,216 |
5,512 | |
S&P – A+ to A- |
9,958 |
|
8,462 |
8,592 | |
S&P – BBB+ to BBB- |
13,067 |
|
10,345 |
11,378 | |
S&P – Other |
877 |
|
876 |
817 | |
|
|
30,277 |
|
25,044 |
26,495 |
Moody’s – Aaa |
3,455 |
|
218 |
963 | |
Moody’s – Aa1 to Aa3 |
54 |
|
30 |
41 | |
Moody’s – A1 to A3 |
51 |
|
35 |
49 | |
Moody’s – Baa1 to Baa3 |
83 |
|
72 |
88 | |
Moody’s – Other |
9 |
|
7 |
13 | |
|
|
3,652 |
|
362 |
1,154 |
Implicit ratings of MBS based on NAIC* valuations (see below) |
|
|
|
| |
|
NAIC 1 |
2,851 |
|
2,416 |
2,746 |
|
NAIC 2 |
39 |
|
57 |
45 |
|
NAIC 3-6 |
10 |
|
46 |
17 |
|
|
2,900 |
|
2,519 |
2,808 |
Fitch |
426 |
|
300 |
345 | |
Other ** |
3,888 |
|
3,892 |
3,269 | |
Total debt securities |
41,143 |
|
32,117 |
34,071 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
NAIC 1 |
1,925 |
|
2,177 |
1,588 |
NAIC 2 |
1,829 |
|
1,601 |
1,549 |
NAIC 3-6 |
134 |
|
114 |
132 |
|
3,888 |
|
3,892 |
3,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
£m |
|
|
|
|
|
|
|
|
|
Other funds and subsidiaries |
|
UK insurance operations | ||||
|
Scottish
Amicable
Insurance
Fund |
PAC with-profits fund |
|
Unit-linked
assets |
PRIL |
Other
annuity and
long-term
business |
|
30 Jun
2016
Total |
30 Jun
2015
Total |
31 Dec
2015
Total |
S&P – AAA |
141 |
3,343 |
|
308 |
3,160 |
493 |
|
7,445 |
9,302 |
9,577 |
S&P – AA+ to AA- |
406 |
6,139 |
|
1,478 |
5,619 |
710 |
|
14,352 |
10,686 |
11,442 |
S&P – A+ to A- |
496 |
8,705 |
|
1,117 |
7,003 |
807 |
|
18,128 |
19,428 |
16,439 |
S&P – BBB+ to BBB- |
582 |
11,794 |
|
1,927 |
3,488 |
684 |
|
18,475 |
17,059 |
18,088 |
S&P – Other |
137 |
2,615 |
|
324 |
333 |
60 |
|
3,469 |
2,905 |
2,990 |
|
1,762 |
32,596 |
|
5,154 |
19,603 |
2,754 |
|
61,869 |
59,380 |
58,536 |
Moody’s – Aaa |
33 |
1,382 |
|
96 |
477 |
60 |
|
2,048 |
2,169 |
1,817 |
Moody’s – Aa1 to Aa3 |
58 |
2,805 |
|
1,008 |
4,070 |
998 |
|
8,939 |
6,589 |
7,727 |
Moody’s – A1 to A3 |
50 |
934 |
|
101 |
1,590 |
198 |
|
2,873 |
2,698 |
2,738 |
Moody’s – Baa1 to Baa3 |
28 |
606 |
|
108 |
329 |
40 |
|
1,111 |
1,356 |
1,031 |
Moody’s – Other |
2 |
213 |
|
- |
23 |
1 |
|
239 |
650 |
318 |
|
171 |
5,940 |
|
1,313 |
6,489 |
1,297 |
|
15,210 |
13,462 |
13,631 |
Fitch |
13 |
294 |
|
24 |
160 |
14 |
|
505 |
744 |
552 |
Other |
181 |
6,298 |
|
97 |
4,520 |
434 |
|
11,530 |
10,290 |
10,382 |
Total debt securities* |
2,127 |
45,128 |
|
6,588 |
30,772 |
4,499 |
|
89,114 |
83,876 |
83,101 |
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Internal ratings or unrated: |
|
|
|
| |
|
AAA to A- |
6,584 |
|
5,306 |
5,570 |
|
BBB to B- |
3,284 |
|
3,592 |
3,234 |
|
Below B- or unrated |
1,662 |
|
1,392 |
1,578 |
|
Total |
11,530 |
|
10,290 |
10,382 |
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
|
|
|
|
| ||
|
AAA to A- by S&P or equivalent ratings |
2,475 |
|
1,821 |
2,090 | |
|
Other |
116 |
|
127 |
117 | |
Total |
2,591 |
|
1,948 |
2,207 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
Shareholder-backed operations: |
|
|
|
|
Asia insurance operations note (i) |
151 |
|
115 |
111 |
US insurance operations note (ii) |
4,796 |
|
4,173 |
4,320 |
UK insurance operations (2016: 25% AAA, 39% AA)note (iii) |
1,445 |
|
1,938 |
1,531 |
Asset management operations note (iv) |
963 |
|
712 |
911 |
|
7,355 |
|
6,938 |
6,873 |
With-profits operations: |
|
|
|
|
Asia insurance operations note (i) |
310 |
|
286 |
262 |
UK insurance operations (2016: 50% AAA, 19% AA)note (iii) |
4,558 |
|
5,019 |
4,600 |
|
4,868 |
|
5,305 |
4,862 |
Total |
12,223 |
|
12,243 |
11,735 |
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
RMBS |
|
|
|
| |
|
Sub-prime (2016: 3% AAA, 14% AA, 4% A) |
185 |
|
201 |
191 |
|
Alt-A (2016: 0% AA, 3% A) |
178 |
|
216 |
191 |
|
Prime including agency (2016: 78% AA, 2% A) |
904 |
|
953 |
902 |
CMBS (2016: 63% AAA, 30% AA, 6% A) |
2,635 |
|
2,212 |
2,403 | |
CDO funds (2016: 44% AAA, 4% AA, 20% A), including £nil exposure to sub-prime |
55 |
|
45 |
52 | |
Other ABS (2016: 20% AAA, 16% AA, 55% A), including £116 million exposure to sub-prime |
839 |
|
546 |
581 | |
Total |
4,796 |
|
4,173 |
4,320 |
|
|
|
|
£m |
|
|
| |
|
30 Jun 2016 |
|
30 Jun 2015 |
|
31 Dec 2015 | |||
|
Shareholder-backed
business |
With-
profits
funds |
|
Shareholder-backed
business |
With-
profits
funds |
|
Shareholder-backed
business |
With-
profits
funds |
Italy |
58 |
63 |
|
55 |
60 |
|
55 |
60 |
Spain |
35 |
18 |
|
1 |
17 |
|
1 |
17 |
France |
22 |
- |
|
18 |
- |
|
19 |
- |
Germany* |
546 |
348 |
|
347 |
330 |
|
409 |
358 |
Other Europe (principally Belgium) |
84 |
32 |
|
5 |
28 |
|
62 |
44 |
Total Eurozone |
745 |
461 |
|
426 |
435 |
|
546 |
479 |
United Kingdom |
5,720 |
2,431 |
|
3,735 |
1,963 |
|
4,997 |
1,802 |
United States** |
6,881 |
8,354 |
|
3,522 |
5,429 |
|
3,911 |
6,893 |
Other, predominantly Asia |
4,081 |
2,073 |
|
2,890 |
1,682 |
|
3,368 |
1,737 |
Total |
17,427 |
13,319 |
|
10,573 |
9,509 |
|
12,822 |
10,911 |
|
|
|
|
|
|
2016 £m |
|
|
|
2015 £m | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior debt |
|
Subordinated debt |
|
|
|
| ||||
Shareholder-backed business |
Covered |
Senior |
Total
senior
debt |
|
Tier 1 |
Tier 2 |
Total
subordinated
debt |
30 Jun
Total |
|
30 Jun
Total |
31 Dec
Total |
Italy |
- |
31 |
31 |
|
- |
- |
- |
31 |
|
29 |
30 |
Spain |
148 |
11 |
159 |
|
- |
- |
- |
159 |
|
155 |
154 |
France |
28 |
122 |
150 |
|
- |
74 |
74 |
224 |
|
245 |
226 |
Germany |
46 |
4 |
50 |
|
- |
74 |
74 |
124 |
|
124 |
130 |
Netherlands |
- |
28 |
28 |
|
- |
11 |
11 |
39 |
|
108 |
31 |
Other Eurozone |
- |
20 |
20 |
|
- |
12 |
12 |
32 |
|
35 |
31 |
Total Eurozone |
222 |
216 |
438 |
|
- |
171 |
171 |
609 |
|
696 |
602 |
United Kingdom |
518 |
280 |
798 |
|
9 |
311 |
320 |
1,118 |
|
1,131 |
957 |
United States |
- |
2,420 |
2,420 |
|
5 |
226 |
231 |
2,651 |
|
2,423 |
2,457 |
Other, predominantly Asia |
17 |
481 |
498 |
|
78 |
465 |
543 |
1,041 |
|
712 |
718 |
Total |
757 |
3,397 |
4,154 |
|
92 |
1,173 |
1,265 |
5,419 |
|
4,962 |
4,734 |
|
|
|
|
|
|
|
|
|
|
|
|
With-profits funds |
|
|
|
|
|
|
|
|
|
|
|
Italy |
- |
64 |
64 |
|
- |
- |
- |
64 |
|
62 |
57 |
Spain |
154 |
65 |
219 |
|
- |
- |
- |
219 |
|
203 |
182 |
France |
7 |
161 |
168 |
|
41 |
65 |
106 |
274 |
|
242 |
250 |
Germany |
96 |
16 |
112 |
|
- |
- |
- |
112 |
|
128 |
111 |
Netherlands |
- |
187 |
187 |
|
6 |
7 |
13 |
200 |
|
217 |
205 |
Other Eurozone |
- |
30 |
30 |
|
- |
- |
- |
30 |
|
35 |
35 |
Total Eurozone |
257 |
523 |
780 |
|
47 |
72 |
119 |
899 |
|
887 |
840 |
United Kingdom |
528 |
464 |
992 |
|
65 |
475 |
540 |
1,532 |
|
1,575 |
1,351 |
United States |
- |
1,582 |
1,582 |
|
124 |
272 |
396 |
1,978 |
|
1,963 |
1,796 |
Other, predominantly Asia |
282 |
845 |
1,127 |
|
235 |
413 |
648 |
1,775 |
|
1,545 |
1,656 |
Total |
1,067 |
3,414 |
4,481 |
|
471 |
1,232 |
1,703 |
6,184 |
|
5,970 |
5,643 |
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Insurance operations: |
|
|
|
| |
|
Asianote (a) |
1,278 |
|
1,009 |
1,084 |
|
USnote (b) |
8,504 |
|
6,798 |
7,418 |
|
UKnote (c) |
3,616 |
|
3,845 |
3,571 |
Asset management operationsnote (d) |
817 |
|
926 |
885 | |
Total |
14,215 |
|
12,578 |
12,958 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
Mortgage loans‡ |
156 |
|
105 |
130 |
Policy loans‡ |
833 |
|
676 |
721 |
Other loans‡‡ |
289 |
|
228 |
233 |
Total |
1,278 |
|
1,009 |
1,084 |
|
30 Jun 2016 £m |
|
30 Jun 2015 £m |
|
31 Dec 2015 £m | ||||||
|
Loans backing liabilities for funds withheld |
Other loans |
Total |
|
Loans backing liabilities for funds withheld |
Other loans |
Total |
|
Loans backing liabilities for funds withheld |
Other loans |
Total |
Mortgage loans† |
- |
5,109 |
5,109 |
|
- |
3,933 |
3,933 |
|
- |
4,367 |
4,367 |
Policy loans†† |
2,448 |
947 |
3,395 |
|
2,039 |
826 |
2,865 |
|
2,183 |
868 |
3,051 |
Total |
2,448 |
6,056 |
8,504 |
|
2,039 |
4,759 |
6,798 |
|
2,183 |
5,235 |
7,418 |
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
SAIF and PAC WPSF |
|
|
|
| |
|
Mortgage loans† |
719 |
|
807 |
727 |
|
Policy loans |
6 |
|
9 |
8 |
|
Other loans‡ |
1,339 |
|
1,467 |
1,324 |
|
Total SAIF and PAC WPSF loans |
2,064 |
|
2,283 |
2,059 |
Shareholder-backed operations |
|
|
|
| |
|
Mortgage loans† |
1,548 |
|
1,558 |
1,508 |
|
Other loans |
4 |
|
4 |
4 |
|
Total loans of shareholder-backed operations |
1,552 |
|
1,562 |
1,512 |
Total |
3,616 |
|
3,845 |
3,571 |
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Loans and receivables internal ratings: |
|
|
|
| |
|
AAA |
- |
|
92 |
- |
|
AA+ to AA- |
31 |
|
32 |
- |
|
A+ to A- |
120 |
|
222 |
157 |
|
BBB+ to BBB- |
442 |
|
224 |
607 |
|
BB+ to BB- |
223 |
|
83 |
119 |
|
B and other |
1 |
|
273 |
2 |
Total |
817 |
|
926 |
885 |
|
|
Insurance operations £m | |||
|
|
Asia |
US |
UK |
Total |
Half year 2016 movements |
note C4.1(b) |
note C4.1(c) |
note C4.1(d) |
| |
At 1 January 2016 |
48,778 |
138,913 |
152,893 |
340,584 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities on the consolidated statement of financial position‡ |
41,255 |
138,913 |
142,350 |
322,518 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,553 |
- |
10,543 |
13,096 |
|
- Group's share of policyholder liabilities of joint ventures† |
4,970 |
- |
- |
4,970 |
|
|
|
|
|
|
Net flows: |
|
|
|
| |
|
Premiums |
4,428 |
7,101 |
5,561 |
17,090 |
|
Surrenders |
(1,200) |
(3,437) |
(3,208) |
(7,845) |
|
Maturities/Deaths |
(676) |
(809) |
(3,470) |
(4,955) |
Net flows |
2,552 |
2,855 |
(1,117) |
4,290 | |
Shareholders' transfers post tax |
(22) |
- |
(110) |
(132) | |
Investment-related items and other movements |
2,251 |
2,737 |
10,092 |
15,080 | |
Foreign exchange translation differences |
6,629 |
14,650 |
721 |
22,000 | |
As at 30 June 2016 |
60,188 |
159,155 |
162,479 |
381,822 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities on the consolidated statement of financial position‡ |
52,122 |
159,155 |
151,233 |
362,510 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,351 |
- |
11,246 |
13,597 |
|
- Group's share of policyholder liabilities of joint ventures† |
5,715 |
- |
- |
5,715 |
|
|
|
|
|
|
Half year 2015 movements |
|
|
|
| |
At 1 January 2015 |
45,022 |
126,746 |
154,436 |
326,204 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities on the consolidated statement of financial position‡ |
38,705 |
126,746 |
144,088 |
309,539 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,102 |
- |
10,348 |
12,450 |
|
- Group's share of policyholder liabilities of joint ventures† |
4,215 |
- |
- |
4,215 |
|
|
|
|
| |
Net flows: |
|
|
|
| |
|
Premiums |
3,910 |
8,493 |
4,895 |
17,298 |
|
Surrenders |
(1,437) |
(3,406) |
(3,012) |
(7,855) |
|
Maturities/Deaths |
(625) |
(736) |
(3,248) |
(4,609) |
Net flows |
1,848 |
4,351 |
(1,365) |
4,834 | |
Shareholders' transfers post tax |
(36) |
- |
(106) |
(142) | |
Investment-related items and other movements |
837 |
(221) |
2,316 |
2,932 | |
Foreign exchange translation differences |
(1,197) |
(1,209) |
(209) |
(2,615) | |
At 30 June 2015 |
46,474 |
129,667 |
155,072 |
331,213 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities on the consolidated statement of financial position‡ |
39,522 |
129,667 |
144,431 |
313,620 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,127 |
- |
10,641 |
12,768 |
|
- Group's share of policyholder liabilities of joint ventures† |
4,825 |
- |
- |
4,825 |
Average policyholder liability balances* |
|
|
|
| |
|
Half year 2016 |
52,031 |
149,034 |
146,792 |
347,857 |
|
Half year 2015 |
43,634 |
128,207 |
144,260 |
316,101 |
|
Half year 2016 £m | |||
|
Asia |
US |
UK |
Total |
|
|
|
|
note (b) |
At 1 January 2016 |
27,844 |
138,913 |
52,824 |
219,581 |
Net flows: |
|
|
|
|
Premiums |
2,327 |
7,101 |
869 |
10,297 |
Surrenders |
(1,037) |
(3,437) |
(1,311) |
(5,785) |
Maturities/Deaths |
(289) |
(809) |
(1,257) |
(2,355) |
Net flowsnote |
1,001 |
2,855 |
(1,699) |
2,157 |
Investment-related items and other movements |
860 |
2,737 |
4,285 |
7,882 |
Foreign exchange translation differences |
3,643 |
14,650 |
1 |
18,294 |
At 30 June 2016 |
33,348 |
159,155 |
55,411 |
247,914 |
|
|
|
|
|
Comprising: |
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position |
27,633 |
159,155 |
55,411 |
242,199 |
- Group's share of policyholder liabilities relating to joint ventures |
5,715 |
- |
- |
5,715 |
|
|
|
|
|
|
Half year 2015 £m | |||
|
Asia |
US |
UK |
Total |
At 1 January 2015 |
26,410 |
126,746 |
55,009 |
208,165 |
Net flows: |
|
|
|
|
Premiums |
2,456 |
8,493 |
2,016 |
12,965 |
Surrenders |
(1,317) |
(3,406) |
(1,623) |
(6,346) |
Maturities/Deaths |
(305) |
(736) |
(1,249) |
(2,290) |
Net flowsnote |
834 |
4,351 |
(856) |
4,329 |
Investment-related items and other movements |
860 |
(221) |
503 |
1,142 |
Foreign exchange translation differences |
(803) |
(1,209) |
- |
(2,012) |
At 30 June 2015 |
27,301 |
129,667 |
54,656 |
211,624 |
|
|
|
|
|
Comprising: |
|
|
|
|
- Policyholder liabilities on the consolidated statement of financial position |
22,476 |
129,667 |
54,656 |
206,799 |
- Group's share of policyholder liabilities relating to joint ventures |
4,825 |
- |
- |
4,825 |
|
|
£m | |||
Half year 2016 movements |
With-profits
business |
Unit-linked
liabilities |
Other
business |
Total | |
At 1 January 2016 |
20,934 |
15,966 |
11,878 |
48,778 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities on the consolidated statement of financial position |
18,381 |
13,355 |
9,519 |
41,255 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,553 |
- |
- |
2,553 |
|
- Group's share of policyholder liabilities relating to joint ventures‡ |
- |
2,611 |
2,359 |
4,970 |
Premiums: |
|
|
|
| |
|
New business |
706 |
413 |
337 |
1,456 |
|
In-force |
1,395 |
851 |
726 |
2,972 |
|
|
2,101 |
1,264 |
1,063 |
4,428 |
Surrendersnote (c) |
(163) |
(870) |
(167) |
(1,200) | |
Maturities/Deaths |
(387) |
(28) |
(261) |
(676) | |
Net flows note (b) |
1,551 |
366 |
635 |
2,552 | |
Shareholders' transfers post tax |
(22) |
- |
- |
(22) | |
Investment-related items and other movements note (d) |
1,391 |
101 |
759 |
2,251 | |
Foreign exchange translation differences note (a) |
2,986 |
2,172 |
1,471 |
6,629 | |
At 30 June 2016 |
26,840 |
18,605 |
14,743 |
60,188 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities on the consolidated statement of financial position* |
24,489 |
15,705 |
11,928 |
52,122 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,351 |
- |
- |
2,351 |
|
- Group's share of policyholder liabilities relating to joint ventures‡ |
- |
2,900 |
2,815 |
5,715 |
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2015 movements |
|
|
|
| |
At 1 January 2015 |
18,612 |
16,209 |
10,201 |
45,022 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities on the consolidated statement of financial position |
16,510 |
13,874 |
8,321 |
38,705 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,102 |
- |
- |
2,102 |
|
- Group's share of policyholder liabilities relating to joint ventures‡ |
- |
2,335 |
1,880 |
4,215 |
Premiums: |
|
|
|
| |
|
New business |
385 |
692 |
474 |
1,551 |
|
In-force |
1,069 |
761 |
529 |
2,359 |
|
|
1,454 |
1,453 |
1,003 |
3,910 |
Surrendersnote (c) |
(120) |
(1,158) |
(159) |
(1,437) | |
Maturities/Deaths |
(320) |
(44) |
(261) |
(625) | |
Net flows note (b) |
1,014 |
251 |
583 |
1,848 | |
Shareholders' transfers post tax |
(36) |
- |
- |
(36) | |
Investment-related items and other movements note (d) |
(23) |
637 |
223 |
837 | |
Foreign exchange translation differencesnote (a) |
(394) |
(623) |
(180) |
(1,197) | |
At 30 June 2015 |
19,173 |
16,474 |
10,827 |
46,474 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities on the consolidated statement of financial position |
17,046 |
13,845 |
8,631 |
39,522 |
|
- Unallocated surplus of with-profits funds on the consolidated statement of financial position |
2,127 |
- |
- |
2,127 |
|
- Group's share of policyholder liabilities relating to joint ventures‡ |
- |
2,629 |
2,196 |
4,825 |
Average policyholder liability balances† |
|
|
|
| |
|
Half year 2016 |
21,435 |
17,286 |
13,310 |
52,031 |
|
Half year 2015 |
16,778 |
16,342 |
10,514 |
43,634 |
US insurance operations | ||||
|
|
£m | ||
Half year 2016 movements |
Variable annuity
separate account
liabilities |
Fixed annuity,
GIC and other
business |
Total | |
At 1 January 2016 |
91,022 |
47,891 |
138,913 | |
Premiums |
4,848 |
2,253 |
7,101 | |
Surrenders |
(2,168) |
(1,269) |
(3,437) | |
Maturities/Deaths |
(384) |
(425) |
(809) | |
Net flows note (b) |
2,296 |
559 |
2,855 | |
Transfers from general to separate account |
169 |
(169) |
- | |
Investment-related items and other movements note (c) |
843 |
1,894 |
2,737 | |
Foreign exchange translation differences note (a) |
9,574 |
5,076 |
14,650 | |
At 30 June 2016 |
103,904 |
55,251 |
159,155 | |
|
|
|
|
|
|
|
|
|
|
Half year 2015 movements |
|
|
| |
At 1 January 2015 |
81,741 |
45,005 |
126,746 | |
Premiums |
6,697 |
1,796 |
8,493 | |
Surrenders |
(2,237) |
(1,169) |
(3,406) | |
Maturities/Deaths |
(344) |
(392) |
(736) | |
Net flows note (b) |
4,116 |
235 |
4,351 | |
Transfers from general to separate account |
560 |
(560) |
- | |
Investment-related items and other movements |
383 |
(604) |
(221) | |
Foreign exchange translation differences note (a) |
(854) |
(355) |
(1,209) | |
At 30 June 2015 |
85,946 |
43,721 |
129,667 | |
Average policyholder liability balances* |
|
|
| |
|
Half year 2016 |
97,463 |
51,571 |
149,034 |
|
Half year 2015 |
83,844 |
44,363 |
128,207 |
|
|
£m | |||
|
|
|
Shareholder-backed funds and subsidiaries |
| |
Half year 2016 movements |
SAIF and PAC with-profits sub-fund |
Unit-linked liabilities |
Annuity and
other
long-term
business |
Total | |
At 1 January 2016 |
100,069 |
21,442 |
31,382 |
152,893 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities |
89,526 |
21,442 |
31,382 |
142,350 |
|
- Unallocated surplus of with-profits funds |
10,543 |
- |
- |
10,543 |
|
|
|
|
|
|
Premiums |
4,692 |
527 |
342 |
5,561 | |
Surrenders |
(1,897) |
(1,285) |
(26) |
(3,208) | |
Maturities/Deaths |
(2,213) |
(271) |
(986) |
(3,470) | |
Net flows note (a) |
582 |
(1,029) |
(670) |
(1,117) | |
Shareholders' transfers post tax |
(110) |
- |
- |
(110) | |
Switches |
(84) |
84 |
- |
- | |
Investment-related items and other movements note (b) |
5,891 |
1,050 |
3,151 |
10,092 | |
Foreign exchange translation differences |
720 |
1 |
- |
721 | |
At 30 June 2016 |
107,068 |
21,548 |
33,863 |
162,479 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities |
95,822 |
21,548 |
33,863 |
151,233 |
|
- Unallocated surplus of with-profits funds |
11,246 |
- |
- |
11,246 |
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2015 movements |
|
|
|
| |
At 1 January 2015 |
99,427 |
23,300 |
31,709 |
154,436 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities |
89,079 |
23,300 |
31,709 |
144,088 |
|
- Unallocated surplus of with-profits funds |
10,348 |
- |
- |
10,348 |
Premiums |
2,879 |
618 |
1,398 |
4,895 | |
Surrenders |
(1,389) |
(1,601) |
(22) |
(3,012) | |
Maturities/Deaths |
(1,999) |
(329) |
(920) |
(3,248) | |
Net flows note (a) |
(509) |
(1,312) |
456 |
(1,365) | |
Shareholders' transfers post tax |
(106) |
- |
- |
(106) | |
Switches |
(103) |
103 |
- |
- | |
Investment-related items and other movements note (b) |
1,916 |
552 |
(152) |
2,316 | |
Foreign exchange translation differences |
(209) |
- |
- |
(209) | |
At 30 June 2015 |
100,416 |
22,643 |
32,013 |
155,072 | |
Comprising: |
|
|
|
| |
|
- Policyholder liabilities |
89,775 |
22,643 |
32,013 |
144,431 |
|
- Unallocated surplus of with-profits funds |
10,641 |
- |
- |
10,641 |
Average policyholder liability balances* |
|
|
|
| |
|
Half year 2016 |
92,674 |
21,495 |
32,623 |
146,792 |
|
Half year 2015 |
89,427 |
22,972 |
31,861 |
144,260 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
Cost |
|
|
|
|
At beginning of period |
1,463 |
|
1,583 |
1,583 |
Disposal of Japan life business |
- |
|
(120) |
(120) |
Additional consideration paid on previously acquired business |
- |
|
2 |
2 |
Exchange differences |
25 |
|
(4) |
(2) |
Cost / Net book amount at end of period |
1,488 |
|
1,461 |
1,463 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
M&G |
1,153 |
|
1,153 |
1,153 |
Other |
335 |
|
308 |
310 |
|
1,488 |
|
1,461 |
1,463 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
|
|
|
|
|
Deferred acquisition costs related to insurance contracts as classified under IFRS 4 |
8,010 |
|
5,937 |
6,948 |
Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4 |
68 |
|
80 |
74 |
|
8,078 |
|
6,017 |
7,022 |
Present value of acquired in-force policies for insurance contracts as classified under
IFRS 4 (PVIF) |
48 |
|
51 |
45 |
Distribution rights and other intangibles |
1,423 |
|
1,242 |
1,355 |
|
1,471 |
|
1,293 |
1,400 |
Total of deferred acquisition costs and other intangible assets |
9,549 |
|
7,310 |
8,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m |
| ||||||||
|
|
Deferred acquisition costs |
|
|
|
|
|
|
|
| |||
|
|
Asia |
US |
UK |
Asset
management |
|
Other
intangibles† |
|
30 Jun
Total |
|
30 Jun
Total |
31 Dec
Total |
|
|
|
|
|
|
|
|
note |
|
|
|
|
|
|
Balance at beginning of period: |
781 |
6,148 |
81 |
12 |
|
1,400 |
|
8,422 |
|
7,261 |
7,261 |
| |
Additions and acquisition of subsidiaries |
125 |
320 |
5 |
- |
|
66 |
|
516 |
|
532 |
1,190 |
| |
Amortisation to the income statement*: |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Operating profit |
(80) |
(237) |
(7) |
(2) |
|
(43) |
|
(369) |
|
(381) |
(762) |
|
|
Non-operating profit |
- |
616 |
- |
- |
|
- |
|
616 |
|
(192) |
93 |
|
|
(80) |
379 |
(7) |
(2) |
|
(43) |
|
247 |
|
(573) |
(669) |
| |
Disposals and transfers |
- |
- |
- |
- |
|
(2) |
|
(2) |
|
- |
(8) |
| |
Exchange differences and other movements |
102 |
649 |
- |
- |
|
50 |
|
801 |
|
(75) |
311 |
| |
Amortisation of DAC related to net unrealised valuation movements on Jackson's available-for-sale securities recognised within other comprehensive income* |
- |
(435) |
- |
- |
|
- |
|
(435) |
|
165 |
337 |
| |
Balance at end of period |
928 |
7,061 |
79 |
10 |
|
1,471 |
|
9,549 |
|
7,310 |
8,422 |
|
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
Variable annuity business |
7,782 |
|
4,931 |
5,713 |
Other business |
42 |
|
710 |
703 |
Cumulative shadow DAC (for unrealised gains/losses booked in Other Comprehensive Income)* |
(763) |
|
(420) |
(268) |
Total DAC for US operations |
7,061 |
|
5,221 |
6,148 |
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
30 Jun |
|
30 Jun |
31 Dec |
Holding company operations: |
|
|
|
| ||
|
Perpetual subordinated notes (Tier 1)note (i) |
823 |
|
698 |
746 | |
|
Perpetual subordinated notes (Tier 2)notes (i),(iv) |
2,007 |
|
1,077 |
1,149 | |
|
Subordinated notes (Tier 2)note (i) |
2,126 |
|
2,122 |
2,123 | |
|
Subordinated debt total |
4,956 |
|
3,897 |
4,018 | |
|
Senior debt:note (ii) |
|
|
|
| |
|
|
£300m 6.875% Bonds 2023 |
300 |
|
300 |
300 |
|
|
£250m 5.875% Bonds 2029 |
249 |
|
249 |
249 |
Holding company total |
5,505 |
|
4,446 |
4,567 | ||
Prudential Capital bank loannote (iii) |
275 |
|
275 |
275 | ||
Jackson US$250m 8.15% Surplus Notes 2027 |
186 |
|
159 |
169 | ||
Total (per condensed consolidated statement of financial position)note (v) |
5,966 |
|
4,880 |
5,011 |
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Borrowings in respect of short-term fixed income securities programmes |
2,554 |
|
2,176 |
1,705 | |
Non-recourse borrowings of US operations note (ii) |
- |
|
10 |
- | |
Other borrowings note (iii) |
244 |
|
318 |
255 | |
Totalnote (i) |
2,798 |
|
2,504 |
1,960 |
|
2016 £m |
|
2015 £m | |
|
30 Jun |
|
30 Jun |
31 Dec |
Non-recourse borrowings of consolidated investment funds* |
1,248 |
|
911 |
1,158 |
£100m 8.5% undated subordinated guaranteed bonds of Scottish Amicable Finance plc** |
100 |
|
100 |
100 |
Other borrowings (predominantly obligations under finance leases) |
79 |
|
78 |
74 |
Total |
1,427 |
|
1,089 |
1,332 |
|
Deferred tax assets |
|
Deferred tax liabilities | ||||||
|
2016 £m |
|
2015 £m |
|
2016 £m |
|
2015 £m | ||
|
30 Jun |
|
30 Jun |
31 Dec |
|
30 Jun |
|
30 Jun |
31 Dec |
Unrealised losses or gains on investments |
22 |
|
331 |
21 |
|
(1,815) |
|
(1,673) |
(1,036) |
Balances relating to investment and insurance contracts |
1 |
|
8 |
1 |
|
(655) |
|
(544) |
(543) |
Short-term temporary differences |
3,690 |
|
2,407 |
2,752 |
|
(2,893) |
|
(2,076) |
(2,400) |
Capital allowances |
12 |
|
9 |
10 |
|
(34) |
|
(32) |
(31) |
Unused tax losses |
46 |
|
65 |
35 |
|
- |
|
- |
|
Total |
3,771 |
|
2,820 |
2,819 |
|
(5,397) |
|
(4,325) |
(4,010) |
|
Short-term temporary differences | |
|
30 Jun
2016 £m |
Expected period
of recoverability |
Asia insurance operations |
49 |
1 to 3 years |
US insurance operations |
3,353 |
With run-off of in-force book |
UK insurance operations |
136 |
1 to 10 years |
Other operations |
152 |
1 to 10 years |
Total |
3,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
|
2015 £m |
|
|
2015 £m | ||||||||||
|
|
|
|
30 Jun |
|
|
|
|
|
30 Jun |
|
|
|
|
|
31 Dec |
|
|
|
|
PSPS |
SASPS |
M&GGPS |
Other
schemes |
Total |
|
PSPS |
SASPS |
M&GGPS |
Other
schemes |
Total |
|
PSPS |
SASPS |
M&GGPS |
Other
schemes |
Total |
Underlying economic surplus (deficit) |
1,270 |
(123) |
115 |
(1) |
1,261 |
|
915 |
(140) |
53 |
(1) |
827 |
|
969 |
(82) |
75 |
(1) |
961 | |
Less: unrecognised surplus |
(1,100) |
- |
- |
- |
(1,100) |
|
(790) |
- |
- |
- |
(790) |
|
(800) |
- |
- |
- |
(800) | |
Economic surplus (deficit) (including investment in Prudential insurance policies) |
170 |
(123) |
115 |
(1) |
161 |
|
125 |
(140) |
53 |
(1) |
37 |
|
169 |
(82) |
75 |
(1) |
161 | |
Consolidation adjustment against policyholder liabilities for investment in Prudential insurance policies |
- |
- |
(81) |
- |
(81) |
|
- |
- |
(85) |
- |
(85) |
|
- |
- |
(77) |
- |
(77) | |
Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
PAC with-profits fund |
119 |
(49) |
- |
- |
70 |
|
88 |
(70) |
- |
- |
18 |
|
118 |
(33) |
- |
- |
85 |
|
Shareholder-backed operations |
51 |
(74) |
34 |
(1) |
10 |
|
37 |
(70) |
(32) |
(1) |
(66) |
|
51 |
(49) |
(2) |
(1) |
(1) |
IAS 19 pension asset (liability) on the Group statement of financial position* |
170 |
(123) |
34 |
(1) |
80 |
|
125 |
(140) |
(32) |
(1) |
(48) |
|
169 |
(82) |
(2) |
(1) |
84 |
|
|
Half year 2016 £m | ||||
|
|
Surplus
(deficit) in
schemes at
1 Jan 2016 |
(Charge) credit to income statement |
Actuarial
gains
and losses
in other
comprehensive
income |
Contributions paid |
Surplus
(deficit) in
schemes at
30 Jun 2016 |
All schemes |
|
|
|
|
| |
Underlying position (without the effect of IFRIC 14) |
|
|
|
|
| |
Surplus |
961 |
- |
277 |
23 |
1,261 | |
Less: amount attributable to PAC with-profits fund |
(658) |
(6) |
(178) |
(9) |
(851) | |
Shareholders' share: |
|
|
|
|
| |
|
Gross of tax surplus (deficit) |
303 |
(6) |
99 |
14 |
410 |
|
Related tax |
(60) |
1 |
(17) |
(3) |
(79) |
Net of shareholders' tax |
243 |
(5) |
82 |
11 |
331 | |
Application of IFRIC 14 for the derecognition of PSPS surplus |
|
|
|
|
| |
Derecognition of surplus |
(800) |
(18) |
(282) |
- |
(1,100) | |
Less: amount attributable to PAC with-profits fund |
573 |
12 |
195 |
1 |
781 | |
Shareholders' share: |
|
|
|
|
| |
|
Gross of tax |
(227) |
(6) |
(87) |
1 |
(319) |
|
Related tax |
45 |
1 |
15 |
- |
61 |
Net of shareholders' tax |
(182) |
(5) |
(72) |
1 |
(258) | |
With the effect of IFRIC 14 |
|
|
|
|
| |
Surplus (deficit) |
161 |
(18) |
(5) |
23 |
161 | |
Less: amount attributable to PAC with-profits fund |
(85) |
6 |
17 |
(8) |
(70) | |
Shareholders' share: |
|
|
|
|
| |
|
Gross of tax surplus (deficit) |
76 |
(12) |
12 |
15 |
91 |
|
Related tax |
(15) |
2 |
(2) |
(3) |
(18) |
Net of shareholders' tax |
61 |
(10) |
10 |
12 |
73 |
|
30 Jun 2016 |
|
30 Jun 2015 |
|
31 Dec 2015 | ||||||
|
Number of ordinary shares |
Share
capital |
Share
premium |
|
Number of ordinary shares |
Share
capital |
Share premium |
|
Number of ordinary shares |
Share
capital |
Share
premium |
|
|
£m |
£m |
|
|
£m |
£m |
|
|
£m |
£m |
Issued shares of 5p each fully paid: |
|
|
|
|
|
|
|
|
|
|
|
At 1 January |
2,572,454,958 |
128 |
1,915 |
|
2,567,779,950 |
128 |
1,908 |
|
2,567,779,950 |
128 |
1,908 |
Shares issued under share-based schemes |
6,579,190 |
- |
6 |
|
3,284,119 |
- |
2 |
|
4,675,008 |
- |
7 |
At end of period |
2,579,034,148 |
128 |
1,921 |
|
2,571,064,069 |
128 |
1,910 |
|
2,572,454,958 |
128 |
1,915 |
|
|
|
|
|
|
Number of shares
to subscribe for |
Share price
range |
Exercisable
by year | |
|
|
from |
to |
|
30 June 2016 |
7,128,449 |
288p |
1,155p |
2021 |
30 June 2015 |
8,007,928 |
288p |
1,155p |
2020 |
31 December 2015 |
8,795,617 |
288p |
1,155p |
2021 |
|
|
|
|
Number of shares
purchased
(in millions) |
Cost
£m |
Half year 2016 |
3.8 |
49.5 |
Half year 2015 |
5.1 |
86.3 |
Full year 2015 |
5.6 |
92.9 |
Chairman
Paul Manduca
Executive Directors
Michael Wells
Nicolaos Nicandrou ACA
Penelope James ACA
John Foley
Anne Richards
Barry Stowe
Tony Wilkey
|
Independent Non-executive Directors
The Hon. Philip Remnant CBE FCA
Sir Howard Davies
Ann Godbehere FCPA FCGA
David Law ACA
Kaikhushru Nargolwala FCA
Anthony Nightingale CMG SBS JP
Alice Schroeder
Lord Turner
|
|
|
Half year 2016 | |||||
|
|
Asia |
US |
UK |
Total |
Average
liability |
Margin
bps |
|
|
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
note (iv) |
note(ii) |
Spread income |
82 |
379 |
96 |
557 |
80,819 |
138 | |
Fee income |
86 |
878 |
29 |
993 |
131,389 |
151 | |
With-profits |
24 |
- |
138 |
162 |
114,109 |
28 | |
Insurance margin |
488 |
401 |
25 |
914 |
|
| |
Margin on revenues |
904 |
- |
86 |
990 |
|
| |
Expenses: |
|
|
|
|
|
| |
|
Acquisition costsnote (i) |
(613) |
(412) |
(42) |
(1,067) |
3,030 |
(35)% |
|
Administration expenses |
(388) |
(452) |
(58) |
(898) |
219,083 |
(82) |
|
DAC adjustmentsnote (v) |
59 |
83 |
(2) |
140 |
|
|
Expected return on shareholder assets |
40 |
11 |
61 |
112 |
|
| |
|
|
682 |
888 |
333 |
1,903 |
|
|
Longevity reinsurance and other management actions to improve solvency |
- |
- |
140 |
140 |
|
| |
Long-term business operating profit |
682 |
888 |
473 |
2,043 |
|
|
|
|
Half year 2015 AER | |||||
|
|
Asia |
US |
UK |
Total |
Average
liability |
Margin
bps |
|
|
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
note (iv) |
note (ii) |
Spread income |
65 |
372 |
137 |
574 |
72,890 |
157 | |
Fee income |
86 |
832 |
33 |
951 |
125,581 |
151 | |
With-profits |
21 |
- |
133 |
154 |
106,205 |
29 | |
Insurance margin |
387 |
383 |
26 |
796 |
|
| |
Margin on revenues |
832 |
- |
88 |
920 |
|
| |
Expenses: |
|
|
|
|
|
| |
|
Acquisition costsnote (i) |
(573) |
(479) |
(43) |
(1,095) |
2,733 |
(40)% |
|
Administration expenses |
(355) |
(408) |
(66) |
(829) |
206,167 |
(80) |
|
DAC adjustmentsnote (v) |
78 |
114 |
- |
192 |
|
|
Expected return on shareholder assets |
33 |
20 |
67 |
120 |
|
| |
|
|
574 |
834 |
375 |
1,783 |
|
|
Longevity reinsurance and other management actions to improve solvency |
- |
- |
61 |
61 |
|
| |
Long-term business operating profit |
574 |
834 |
436 |
1,844 |
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2015 CER
note (iii) | |||||
|
|
Asia |
US |
UK |
Total |
Average
liability |
Margin
bps |
|
|
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
note (v) |
|
note (iv) |
note (ii) |
Spread income |
66 |
400 |
137 |
603 |
75,983 |
159 | |
Fee income |
87 |
884 |
33 |
1,004 |
133,147 |
151 | |
With-profits |
21 |
- |
133 |
154 |
107,797 |
29 | |
Insurance margin |
393 |
408 |
26 |
827 |
|
| |
Margin on revenues |
845 |
- |
88 |
933 |
|
| |
Expenses: |
|
|
|
|
|
| |
|
Acquisition costsnote (i) |
(582) |
(509) |
(43) |
(1,134) |
2,826 |
(40)% |
|
Administration expenses |
(359) |
(434) |
(66) |
(859) |
217,404 |
(79) |
|
DAC adjustmentsnote (v) |
79 |
121 |
- |
200 |
|
|
Expected return on shareholder assets |
34 |
17 |
67 |
118 |
|
| |
|
|
584 |
887 |
375 |
1,846 |
|
|
Longevity reinsurance and other management actions to improve solvency |
- |
- |
61 |
61 |
|
| |
Long-term business operating profit |
584 |
887 |
436 |
1,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia |
|
|
|
|
|
|
|
Half year 2016 |
|
Half year 2015 AER |
|
Half year 2015 CER | ||||||
|
|
|
|
|
|
note (iii) | ||||||
|
|
|
Average |
|
|
|
Average |
|
|
|
Average |
|
|
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
Long-term business |
£m |
£m |
bps |
|
£m |
£m |
bps |
|
£m |
£m |
bps | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Spread income |
82 |
13,310 |
123 |
|
65 |
10,514 |
124 |
|
66 |
11,302 |
117 | |
Fee income |
86 |
17,286 |
100 |
|
86 |
16,342 |
105 |
|
87 |
17,373 |
100 | |
With-profits |
24 |
21,435 |
22 |
|
21 |
16,778 |
25 |
|
21 |
18,370 |
23 | |
Insurance margin |
488 |
|
|
|
387 |
|
|
|
393 |
|
| |
Margin on revenues |
904 |
|
|
|
832 |
|
|
|
845 |
|
| |
Expenses: |
|
|
|
|
|
|
|
|
|
|
| |
|
Acquisition costsnote (i) |
(613) |
1,655 |
(37)% |
|
(573) |
1,366 |
(42)% |
|
(582) |
1,404 |
(41)% |
|
Administration expenses |
(388) |
30,596 |
(254) |
|
(355) |
26,856 |
(264) |
|
(359) |
28,675 |
(250) |
|
DAC adjustmentsnote (v) |
59 |
|
|
|
78 |
|
|
|
79 |
|
|
Expected return on shareholder assets |
40 |
|
|
|
33 |
|
|
|
34 |
|
| |
Operating profit |
682 |
|
|
|
574 |
|
|
|
584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US |
|
|
|
|
|
|
|
Half year 2016 |
|
Half year 2015 AER |
|
Half year 2015 CER | ||||||
|
|
|
|
|
|
|
|
|
|
|
note (iii) |
|
|
|
|
Average |
|
|
|
Average |
|
|
|
Average |
|
|
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
Long-term business |
£m |
£m |
bps |
|
£m |
£m |
bps |
|
£m |
£m |
bps | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Spread income |
379 |
34,886 |
217 |
|
372 |
30,515 |
244 |
|
400 |
32,820 |
244 | |
Fee income |
878 |
92,608 |
190 |
|
832 |
86,267 |
193 |
|
884 |
92,802 |
191 | |
Insurance margin |
401 |
|
|
|
383 |
|
|
|
408 |
|
| |
Expenses |
|
|
|
|
|
|
|
|
|
|
| |
|
Acquisition costsnote (i) |
(412) |
782 |
(53)% |
|
(479) |
857 |
(56)% |
|
(509) |
912 |
(56)% |
|
Administration expenses |
(452) |
134,369 |
(67) |
|
(408) |
124,478 |
(66) |
|
(434) |
133,896 |
(65) |
|
DAC adjustments |
83 |
|
|
|
114 |
|
|
|
121 |
|
|
Expected return on shareholder assets |
11 |
|
|
|
20 |
|
|
|
17 |
|
| |
Operating profit |
888 |
|
|
|
834 |
|
|
|
887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2016 £m |
|
Half year 2015 AER £m |
|
Half year 2015 CER £m | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
note (iii) | |||
|
|
|
Acquisition costs |
|
|
|
Acquisition costs |
|
|
|
Acquisition costs |
| |||
|
|
Other operating profits |
Incurred |
Deferred |
Total |
|
Other operating profits |
Incurred |
Deferred |
Total |
|
Other operating profits |
Incurred |
Deferred |
Total |
Total operating profit before acquisition costs and DAC adjustments |
1,217 |
|
|
1,217 |
|
1,199 |
|
|
1,199 |
|
1,275 |
|
|
1,275 | |
Less new business strain |
|
(412) |
320 |
(92) |
|
|
(479) |
369 |
(110) |
|
|
(509) |
392 |
(117) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other DAC adjustments - amortisation of previously deferred acquisition costs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Normal |
|
|
(266) |
(266) |
|
|
|
(275) |
(275) |
|
|
|
(292) |
(292) |
|
Deceleration |
|
|
29 |
29 |
|
|
|
20 |
20 |
|
|
|
21 |
21 |
Total |
1,217 |
(412) |
83 |
888 |
|
1,199 |
(479) |
114 |
834 |
|
1,275 |
(509) |
121 |
887 |
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m |
|
% | ||
|
|
Half year |
|
AER
Half year |
CER
Half year |
|
Half year 2016
vs
half year 2015
AER |
Half year 2016
vs
half year 2015
CER |
Spread businessnote (a) |
154 |
|
180 |
191 |
|
(14)% |
(19)% | |
Fee businessnote (b) |
642 |
|
552 |
587 |
|
16% |
9% | |
Life and other businessnote (c) |
92 |
|
102 |
109 |
|
(9)% |
(16)% | |
Total insurance operations |
888 |
|
834 |
887 |
|
6% |
0% | |
|
|
|
|
|
|
|
|
|
US asset management and broker-dealer |
(12) |
|
12 |
12 |
|
n/a |
n/a | |
Total US operations |
876 |
|
846 |
899 |
|
4% |
(2)% |
|
|
UK | ||||||
|
|
Half year 2016
|
|
Half year 2015
note (v) | ||||
|
|
|
Average |
|
|
|
Average |
|
|
|
Profit |
liability |
Margin |
|
Profit |
liability |
Margin |
|
|
|
note (iv) |
note (ii) |
|
|
note (iv) |
note (ii) |
Long-term business |
£m |
£m |
bps |
|
£m |
£m |
bps | |
|
|
|
|
|
|
|
|
|
Spread income |
96 |
32,623 |
59 |
|
137 |
31,861 |
86 | |
Fee income |
29 |
21,495 |
27 |
|
33 |
22,972 |
29 | |
With-profits |
138 |
92,674 |
30 |
|
133 |
89,427 |
30 | |
Insurance margin |
25 |
|
|
|
26 |
|
| |
Margin on revenues |
86 |
|
|
|
88 |
|
| |
Expenses: |
|
|
|
|
|
|
| |
|
Acquisition costsnote (i) |
(42) |
593 |
(7)% |
|
(43) |
510 |
(8)% |
|
Administration expenses |
(58) |
54,118 |
(21) |
|
(66) |
54,833 |
(24) |
|
DAC adjustments |
(2) |
|
|
|
- |
|
|
Expected return on shareholders' assets |
61 |
|
|
|
67 |
|
| |
|
|
333 |
|
|
|
375 |
|
|
Longevity reinsurance and other management actions to improve solvency |
140 |
|
|
|
61 |
|
| |
Operating profit |
473 |
|
|
|
436 |
|
|
|
2016 £m |
|
2015 £m |
|
% |
|
2015 £m | ||
|
Half year |
|
AER
Half year |
CER
Half year |
|
Half year
2016 vs
half year
2015
AER |
Half year
2016 vs
half year
2015
CER |
|
AER
Full year |
Hong Kong |
96 |
|
69 |
73 |
|
39% |
32% |
|
150 |
Indonesia |
193 |
|
167 |
172 |
|
16% |
12% |
|
356 |
Malaysia |
71 |
|
61 |
58 |
|
16% |
22% |
|
120 |
Philippines |
17 |
|
14 |
14 |
|
21% |
21% |
|
32 |
Singapore |
111 |
|
105 |
109 |
|
6% |
2% |
|
204 |
Thailand |
39 |
|
39 |
39 |
|
0% |
0% |
|
70 |
Vietnam |
44 |
|
34 |
35 |
|
29% |
26% |
|
86 |
South-east Asia Operations inc. Hong Kong |
571 |
|
489 |
500 |
|
17% |
14% |
|
1,018 |
China |
20 |
|
12 |
12 |
|
67% |
67% |
|
32 |
India |
22 |
|
22 |
21 |
|
0% |
5% |
|
42 |
Korea |
15 |
|
19 |
18 |
|
(21)% |
(17)% |
|
38 |
Taiwan |
13 |
|
8 |
8 |
|
63% |
63% |
|
25 |
Other |
1 |
|
(3) |
(2) |
|
133% |
150% |
|
(4) |
Non-recurrent itemsnote (ii) |
42 |
|
29 |
29 |
|
45% |
45% |
|
62 |
Total insurance operationsnote (i) |
684 |
|
576 |
586 |
|
19% |
17% |
|
1,213 |
Development expenses |
(2) |
|
(2) |
(2) |
|
0% |
0% |
|
(4) |
Total long-term business operating profit |
682 |
|
574 |
584 |
|
19% |
17% |
|
1,209 |
Eastspring Investments |
61 |
|
58 |
60 |
|
5% |
2% |
|
115 |
Total Asia operations |
743 |
|
632 |
644 |
|
18% |
15% |
|
1,324 |
|
|
|
|
|
|
|
|
|
|
|
2016 £m |
|
2015 £m | ||
|
|
|
Half year |
|
AER
Half year |
CER
Half year |
AER
Full year |
|
New business strain† |
(24) |
|
(33) |
(34) |
(4) | |
|
Business in force |
666 |
|
580 |
591 |
1,155 | |
|
Non-recurrent itemsnote (ii) |
42 |
|
29 |
29 |
62 | |
|
Total |
684 |
|
576 |
586 |
1,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year 2016 £m | ||||
|
M&G |
Eastspring
Investments |
Prudential
Capital |
US |
Total |
|
note (ii) |
note (ii) |
|
|
|
Operating income before performance-related fees |
440 |
155 |
61 |
109 |
765 |
Performance-related fees |
9 |
1 |
- |
- |
10 |
Operating income(net of commission)note (i) |
449 |
156 |
61 |
109 |
775 |
Operating expensenote (i) |
(229) |
(87) |
(48) |
(121) |
(485) |
Share of associate’s results |
5 |
- |
- |
- |
5 |
Group's share of tax on joint ventures' operating profit |
- |
(8) |
- |
- |
(8) |
Operating profit/(loss) based on longer-term investment returns |
225 |
61 |
13 |
(12) |
287 |
Average funds under management |
£243.2bn |
£102.2bn |
|
|
|
Margin based on operating income* |
36bps |
30bps |
|
|
|
Cost / income ratio** |
52% |
56% |
|
|
|
|
|
|
|
|
|
|
Half year 2015 £m | ||||
|
M&G |
Eastspring
Investments |
Prudential
Capital |
US |
Total |
|
note (ii) |
note (ii) |
|
|
|
Operating income before performance-related fees |
491 |
149 |
47 |
175 |
862 |
Performance-related fees |
1 |
2 |
- |
- |
3 |
Operating income(net of commission)note (i) |
492 |
151 |
47 |
175 |
865 |
Operating expensenote (i) |
(248) |
(86) |
(40) |
(163) |
(537) |
Share of associate’s results |
7 |
- |
- |
- |
7 |
Group's share of tax on joint ventures' operating profit |
- |
(7) |
- |
- |
(7) |
Operating profit based on longer-term investment returns |
251 |
58 |
7 |
12 |
328 |
Average funds under management |
£260.1bn |
£81.6bn |
|
|
|
Margin based on operating income* |
38bps |
37bps |
|
|
|
Cost / income ratio** |
51% |
58% |
|
|
|
|
|
|
|
|
|
|
Full year 2015 £m | ||||
|
M&G |
Eastspring
Investments |
Prudential
Capital |
US |
Total |
|
note (ii) |
note (ii) |
|
|
|
Operating income before performance-related fees |
939 |
304 |
118 |
321 |
1,682 |
Performance-related fees |
22 |
3 |
- |
- |
25 |
Operating income(net of commission)note (i) |
961 |
307 |
118 |
321 |
1,707 |
Operating expensenote (i) |
(533) |
(176) |
(99) |
(310) |
(1,118) |
Share of associate’s results |
14 |
- |
- |
- |
14 |
Group's share of tax on joint ventures' operating profit |
- |
(16) |
- |
- |
(16) |
Operating profit based on longer-term investment returns |
442 |
115 |
19 |
11 |
587 |
Average funds under management |
£252.5bn |
£85.1bn |
|
|
|
Margin based on operating income* |
37bps |
36bps |
|
|
|
Cost / income ratio** |
57% |
58% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M&G |
|
Eastspring Investments | ||||||||||||
Operating income before performance-related fees |
|
Operating income before performance-related fees | ||||||||||||
|
Retail |
Margin
of FUM* |
Institu-
tional† |
Margin
of FUM* |
Total |
Margin
of FUM* |
|
|
Retail |
Margin
of FUM* |
Institu-
tional† |
Margin
of FUM* |
Total |
Margin
of FUM* |
|
£m |
bps |
£m |
bps |
£m |
bps |
|
|
£m |
bps |
£m |
bps |
£m |
bps |
30 Jun 2016 |
247 |
87 |
193 |
21 |
440 |
36 |
|
30 Jun 2016 |
91 |
53 |
64 |
19 |
155 |
30 |
30 Jun 2015 |
309 |
86 |
182 |
19 |
491 |
38 |
|
30 Jun 2015 |
93 |
63 |
56 |
23 |
149 |
37 |
31 Dec 2015 |
582 |
87 |
357 |
19 |
939 |
37 |
|
31 Dec 2015 |
188 |
61 |
116 |
21 |
304 |
36 |
|
|
|
|
|
|
|
|
IFRS operating profit of UK long-term business |
| ||
|
|
Half
year
2016 |
Half
year
2015 |
Full
year
2015 |
|
Shareholder-backed annuity new business: |
|
|
|
| |
|
Retail |
27 |
17 |
34 |
|
|
Bulks |
- |
49 |
89 |
|
|
|
27 |
66 |
123 |
|
In-force business: |
|
|
|
| |
|
Longevity reinsurance transactions |
66 |
61 |
231 |
|
|
Impact of specific management actions to improve solvency |
74 |
- |
169 |
|
|
|
140 |
61 |
400 |
|
With-profits and other in-force |
306 |
309 |
644 |
| |
Total Life IFRS operating profit |
473 |
436 |
1,167 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying free surplus generation of UK long-term business* |
| ||
|
|
Half
year
2016 |
Half
year
2015 |
Full
year
2015 |
|
Expected in-force and return on net worth |
334 |
310 |
620 |
| |
Longevity reinsurance transactions |
53 |
52 |
200 |
| |
Impact of specific management actions to improve solvency |
137 |
- |
75 |
| |
|
|
190 |
52 |
275 |
|
Changes in operating assumptions, experience variances and solvency II and other restructuring costs |
31 |
(10) |
(17) |
| |
Underlying free surplus generated from in-force business |
555 |
352 |
878 |
| |
New business strain: |
|
|
|
| |
Shareholder-backed annuity |
(69) |
(39) |
(25) |
| |
Other products |
13 |
(18) |
(40) |
| |
|
|
(56) |
(57) |
(65) |
|
Total underlying free surplus generation |
499 |
295 |
813 |
| |
|
|
|
|
| |
|
|
EEV post-tax operating profit of UK long-term business* |
| ||
|
|
Half
year
2016 |
Half
year
2015 |
Full
year
2015 |
|
Unwind of discount and other expected return |
205 |
245 |
488 |
| |
Longevity reinsurance transactions |
(10) |
(46) |
(134) |
| |
Impact of specific management actions to improve solvency |
41 |
- |
75 |
| |
|
|
31 |
(46) |
(59) |
|
Changes in operating assumptions and experience variances |
23 |
57 |
116 |
| |
Operating profit from in-force business |
259 |
256 |
545 |
| |
New business profit: |
|
|
|
| |
Shareholder-backed annuity |
17 |
89 |
148 |
| |
Other products |
108 |
66 |
170 |
| |
|
|
125 |
155 |
318 |
|
Total post-tax Life EEV operating profit |
384 |
411 |
863 |
|
|
|
|
2016 £m |
|
2015 £m | |
|
|
|
Half year |
|
Half year |
Full year |
Net cash remitted by business units: |
|
|
|
| ||
UK life net remittances to the Group |
|
|
|
| ||
|
With-profits remittance |
215 |
|
201 |
201 | |
|
Shareholder-backed business remittance |
- |
|
- |
100 | |
|
|
|
215 |
|
201 |
301 |
|
Other UK paid to Group |
131 |
|
30 |
30 | |
Total UK net remittances to the Group |
346 |
|
231 |
331 | ||
|
|
|
|
|
|
|
US remittances to the Group |
339 |
|
403 |
470 | ||
|
|
|
|
|
|
|
Asia net remittances to the Group |
|
|
|
| ||
|
Asia paid to the Group: |
|
|
|
| |
|
|
Long-term business |
285 |
|
280 |
494 |
|
|
Other operations |
36 |
|
40 |
74 |
|
|
|
321 |
|
320 |
568 |
|
Group invested in Asia: |
|
|
|
| |
|
|
Long-term business |
(9) |
|
(4) |
(5) |
|
|
Other operations (including funding of Regional Head Office costs) |
(54) |
|
(58) |
(96) |
|
|
|
(63) |
|
(62) |
(101) |
Total Asia net remittances to the Group |
258 |
|
258 |
467 | ||
|
|
|
|
|
|
|
M&G remittances to the Group |
150 |
|
151 |
302 | ||
Prudential Capital remittances to the Group |
25 |
|
25 |
55 | ||
Net remittances to the Group from Business Units** |
1,118 |
|
1,068 |
1,625 | ||
Net interest paid |
(157) |
|
(137) |
(290) | ||
Tax received |
67 |
|
72 |
145 | ||
Corporate activities |
(103) |
|
(93) |
(193) | ||
Solvency II costs |
(6) |
|
(10) |
(16) | ||
Total central outflows |
(199) |
|
(168) |
(354) | ||
Net operating holding company cash flow before dividend |
919 |
|
900 |
1,271 | ||
Dividend paid |
(935) |
|
(659) |
(974) | ||
Operating holding company cash flow after dividend |
(16) |
|
241 |
297 | ||
Non-operating net cash flow† |
382 |
|
380 |
376 | ||
Total holding company cash flow |
366 |
|
621 |
673 | ||
|
Cash and short-term investments at beginning of period |
2,173 |
|
1,480 |
1,480 | |
|
Foreign exchange movements |
7 |
|
(7) |
20 | |
Cash and short-term investments at end of period |
2,546 |
|
2,094 |
2,173 |
|
|
2016 £bn |
|
2015 £bn | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Business area: |
|
|
|
| |
|
Asia operations |
66.3 |
|
51.4 |
54.0 |
|
US operations |
156.5 |
|
126.9 |
134.6 |
|
UK operations |
180.9 |
|
169.6 |
168.4 |
Prudential Group funds under managementnote (i) |
403.7 |
|
347.9 |
357.0 | |
External funds note (ii) |
158.6 |
|
157.0 |
151.6 | |
Total funds under management |
562.3 |
|
504.9 |
508.6 |
|
|
2016 £bn |
|
2015 £bn | |
|
|
30 Jun |
|
30 Jun |
31 Dec |
Total investments per the consolidated statement of financial position |
398.2 |
|
343.1 |
352.0 | |
Less: investments in joint ventures and associates accounted for using the equity method |
(1.1) |
|
(1.0) |
(1.0) | |
Internally managed funds held in joint ventures |
6.2 |
|
5.4 |
5.6 | |
Investment properties which are held for sale or occupied by the Group (included in other IFRS captions) |
0.4 |
|
0.4 |
0.4 | |
Prudential Group funds under management |
403.7 |
|
347.9 |
357.0 |
|
Half year 2016 £m |
|
Half year 2015 £m |
|
Full year 2015 £m | ||||||
|
Eastspring
Investments |
M&G |
Group
total |
|
Eastspring
Investments |
M&G |
Group
total |
|
Eastspring
Investments |
M&G |
Group
total |
|
note |
|
note |
|
note |
|
note |
|
note |
|
note |
At beginning of period |
36,287 |
126,405 |
162,692 |
|
30,133 |
137,047 |
167,180 |
|
30,133 |
137,047 |
167,180 |
Market gross inflows |
68,465 |
9,731 |
78,196 |
|
56,725 |
20,425 |
77,150 |
|
110,396 |
33,626 |
144,022 |
Redemptions |
(68,221) |
(16,697) |
(84,918) |
|
(51,555) |
(22,800) |
(74,355) |
|
(103,360) |
(40,634) |
(143,994) |
Market exchange translation and other movements |
3,618 |
10,217 |
13,835 |
|
212 |
(1,272) |
(1,060) |
|
(882) |
(3,634) |
(4,516) |
At end of period |
40,149 |
129,656 |
169,805 |
|
35,515 |
133,400 |
168,915 |
|
36,287 |
126,405 |
162,692 |
|
Eastspring Investments |
|
M&G |
| ||||||
|
note |
|
|
|
|
|
| |||
|
2016 £bn |
|
2015 £bn |
2015 £bn |
|
2016 £bn |
|
2015 £bn |
2015 £bn |
|
|
30 Jun |
|
30 Jun |
31 Dec |
|
30 Jun |
|
30 Jun |
31 Dec |
|
External funds under management |
40.1 |
|
35.5 |
36.3 |
|
129.7 |
|
133.4 |
126.4 |
|
Internal funds under management |
64.8 |
|
49.8 |
52.8 |
|
125.7 |
|
123.1 |
119.7 |
|
Total funds under management |
104.9 |
|
85.3 |
89.1 |
|
255.4 |
|
256.5 |
246.1 |
|
|
|
|
|
|
30 Jun |
30 Jun |
31 Dec |
Estimated Group shareholder Solvency II capital position1 |
2016 £bn |
2015 £bn |
2015 £bn |
Own funds |
21.1 |
19.4 |
20.1 |
Solvency capital requirement |
12.0 |
10.2 |
10.4 |
Surplus |
9.1 |
9.2 |
9.7 |
Solvency ratio |
175% |
190% |
193% |
|
|
|
|
|
Analysis of movement in Group shareholder surplus |
Half year 2016 £bn |
Half year 2015 £bn |
Full year 2015 £bn | |
|
Surplus |
Surplus |
Surplus | |
Estimated Solvency II surplus at 1 January 2016 / economic capital surplus at 1 January 2015 |
9.7 |
9.7 |
9.7 | |
|
|
|
|
|
|
Underlying operating experience |
1.0 |
0.8 |
2.0 |
|
Management actions |
0.2 |
- |
0.4 |
Operating experience |
1.2 |
0.8 |
2.4 | |
|
|
|
|
|
Non-operating experience (including market movements) |
(2.4) |
0.5 |
(0.6) | |
|
|
|
|
|
Other capital movements |
|
|
| |
Subordinated debt issuance |
0.7 |
0.6 |
0.6 | |
Foreign currency translation impacts |
0.9 |
(0.1) |
0.2 | |
Dividends paid |
(0.9) |
(0.7) |
(1.0) | |
|
|
|
|
|
Methodology and calibration changes |
|
|
| |
Changes to Own Funds (net of transitionals) and SCR calibration strengthening |
(0.1) |
(0.2) |
(0.2) | |
Effect of partial derecognition of Asia Solvency II surplus |
- |
(1.4) |
(1.4) | |
|
|
|
|
|
Estimated Solvency II surplus at end period |
9.1 |
9.2 |
9.7 |
|
|
|
|
|
|
|
|
30 Jun 2016 |
31 Dec 2015 | ||
|
|
% of undiversified |
% of diversified |
% of undiversified |
% of diversified |
Split of the Group’s estimated Solvency Capital Requirements |
Solvency Capital
Requirements |
Solvency Capital
Requirements |
Solvency Capital
Requirements |
Solvency Capital
Requirements | |
Market |
55% |
72% |
55% |
72% | |
|
Equity |
11% |
16% |
11% |
16% |
|
Credit |
27% |
45% |
28% |
47% |
|
Yields (interest rates) |
13% |
8% |
13% |
6% |
|
Other |
4% |
3% |
3% |
3% |
Insurance |
28% |
20% |
27% |
20% | |
|
Mortality/morbidity |
5% |
2% |
5% |
2% |
|
Lapse |
15% |
14% |
14% |
14% |
|
Longevity |
8% |
4% |
8% |
4% |
Operational/expense |
12% |
7% |
11% |
7% | |
FX translation |
5% |
1% |
7% |
1% |
|
|
|
|
Reconciliation of IFRS equity to Group Solvency II Shareholder Own Funds |
30 Jun 2016 £bn |
30 Jun 2015 £bn |
31 Dec 2015 £bn |
IFRS shareholders' equity |
14.6 |
12.1 |
13.0 |
Restate US insurance entities from IFRS onto local US statutory basis |
(3.1) |
(1.8) |
(1.5) |
Remove DAC, goodwill & intangibles |
(3.9) |
(3.6) |
(3.7) |
Add subordinated-debt |
5.7 |
4.3 |
4.4 |
Impact of risk margin (net of transitionals) |
(3.3) |
(2.8) |
(2.5) |
Add value of shareholder-transfers |
3.1 |
3.4 |
3.1 |
Liability valuation differences |
9.7 |
9.0 |
8.6 |
Increase in value of net deferred tax liabilities (resulting from valuation differences above) |
(1.2) |
(1.1) |
(0.9) |
Other |
(0.5) |
(0.1) |
(0.4) |
Estimated Solvency II Shareholder Own Funds |
21.1 |
19.4 |
20.1 |
|
|
|
|
|
|
Impact of market sensitivities1 |
30 Jun 2016 |
31 Dec 2015 | |||
|
Surplus £bn |
Ratio |
Surplus £bn |
Ratio | |
Base position |
9.1 |
175% |
9.7 |
193% | |
Impact of: |
|
|
|
| |
|
20% instantaneous fall in equity markets |
(0.9) |
(6)% |
(1.0) |
(7)% |
|
40% fall in equity markets(1) |
(1.1) |
(7)% |
(1.8) |
(14)% |
|
50 basis points reduction in interest rates(2),(3) |
(0.8) |
(7)% |
(1.1) |
(14)% |
|
100 basis points increase in interest rates(3) |
2.4 |
27% |
1.1 |
17% |
|
100 basis points increase in credit spreads |
(1.4) |
(7)% |
(1.2) |
(6)% |
|
|
|
|
Estimated UK shareholder Solvency II capital position1 |
30 Jun 2016 £bn |
30 Jun 2015 £bn |
31 Dec 2015 £bn |
Own funds |
10.6 |
10.1 |
10.5 |
Solvency capital requirement |
7.7 |
6.7 |
7.2 |
Surplus |
2.9 |
3.4 |
3.3 |
Solvency ratio |
138% |
152% |
146% |
|
|
|
|
Estimated UK with-profits Solvency II capital position |
30 Jun
2016 £bn |
30 Jun
2015 £bn |
31 Dec
2015 £bn |
Own funds |
8.2 |
7.2 |
7.6 |
Solvency capital requirement |
4.7 |
3.5 |
4.4 |
Surplus |
3.5 |
3.7 |
3.2 |
Solvency ratio |
176% |
210% |
175% |
|
|
|
| |
Reconciliation of UK with-profits funds |
30 Jun
2016 £bn |
30 Jun
2015 £bn |
31 Dec
2015 £bn | |
IFRS unallocated surplus of UK with-profits funds |
11.2 |
10.6 |
10.5 | |
Adjustments from IFRS basis to Solvency II : |
|
|
| |
|
Value of shareholder transfers |
(1.9) |
(2.3) |
(2.1) |
|
Risk margin (net of transitional) |
(0.7) |
(0.4) |
(0.7) |
|
Other valuation differences |
(0.4) |
(0.7) |
(0.1) |
Estimated Solvency II Own Funds |
8.2 |
7.2 |
7.6 |
|
PRUDENTIAL PUBLIC LIMITED COMPANY |
|
|
|
By: /s/ Nic Nicandrou |
|
|
|
Nic Nicandrou |
|
Chief Financial Officer |