2013 £m
|
2012* £m
|
|||||
Note
|
Half year
|
Half year
|
Full year
|
|||
Earned premiums, net of reinsurance
|
14,763
|
13,703
|
28,622
|
|||
Investment return
|
6,528
|
8,720
|
23,931
|
|||
Other income
|
1,100
|
939
|
1,885
|
|||
Total revenue, net of reinsurance
|
22,391
|
23,362
|
54,438
|
|||
Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance
|
(18,143)
|
(19,343)
|
(45,144)
|
|||
Acquisition costs and other expenditure
|
G
|
(3,315)
|
(2,745)
|
(6,032)
|
||
Finance costs: interest on core structural borrowings of shareholder-financed operations
|
(152)
|
(140)
|
(280)
|
|||
Remeasurement of carrying value of Japan Life business classified as held for sale
|
AB
|
(135)
|
-
|
-
|
||
Total charges, net of reinsurance
|
(21,745)
|
(22,228)
|
(51,456)
|
|||
Share of profits from joint ventures and associates, net of related tax
|
74
|
62
|
135
|
|||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)**
|
720
|
1,196
|
3,117
|
|||
Less tax charge attributable to policyholders' returns
|
(214)
|
(30)
|
(370)
|
|||
Profit before tax attributable to shareholders
|
C
|
506
|
1,166
|
2,747
|
||
Total tax charge attributable to policyholders and shareholders
|
H
|
(355)
|
(309)
|
(954)
|
||
Adjustment to remove tax charge attributable to policyholders returns
|
214
|
30
|
370
|
|||
Tax charge attributable to shareholders' returns
|
H
|
(141)
|
(279)
|
(584)
|
||
Profit for the period attributable to equity holders of the Company
|
365
|
887
|
2,163
|
|||
Earnings per share (in pence)
|
||||||
Based on profit attributable to the equity holders of the Company:
|
I
|
|||||
Basic
|
14.3p
|
35.0p
|
85.1p
|
|||
Diluted
|
14.3p
|
34.9p
|
85.0p
|
|
* The Group has adopted new accounting standards on consolidated financial statements and joint arrangements, and amendments to the employee benefits accounting standard, from 1 January 2013 as described in note B.
Accordingly, the 2012 comparative results and related notes have been adjusted retrospectively from those previously published. |
|
** This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.
|
|
This is principally because the corporate taxes of the Group include those on the income of consolidated with-profits and unit-linked funds that, through adjustments to benefits, are borne by policyholders. These amounts are
required to be included in the tax charge of the Company under IAS 12. Consequently, the profit before all taxes measure (which is determined after deducting the cost of policyholder benefits and movements in the liability for unallocated surplus of the PAC with-profits fund after adjusting for taxes borne by policyholders) is not representative of pre-tax profits attributable to shareholders. |
|
Dividends per share (in pence)
|
2013
|
2012
|
|||||
Note
|
Half year
|
Half year
|
Full year
|
|||
Dividends relating to reporting period:
|
J
|
|||||
Interim dividend (2013 and 2012)
|
9.73p
|
8.40p
|
8.40p
|
|||
Final dividend (2012)
|
-
|
-
|
20.79p
|
|||
Total
|
9.73p
|
8.40p
|
29.19p
|
|||
Dividends declared and paid in reporting period:
|
J
|
|||||
Current year interim dividend
|
-
|
-
|
8.40p
|
|||
Final dividend for prior year
|
20.79p
|
17.24p
|
17.24p
|
|||
Total
|
20.79p
|
17.24p
|
25.64p
|
2013 £m
|
2012* £m
|
|||||
Note
|
Half year
|
Half year
|
Full year
|
|||
Profit for the period
|
365
|
887
|
2,163
|
|||
Other comprehensive income:
|
||||||
Items that may be reclassified subsequently to profit or loss
|
||||||
Exchange movements on foreign operations and net investment hedges:
|
||||||
Exchange movements arising during the period
|
227
|
(53)
|
(214)
|
|||
Related tax
|
5
|
(1)
|
(2)
|
|||
232
|
(54)
|
(216)
|
||||
Net unrealised valuation movements on securities of US insurance operations classified as available-for-sale:
|
||||||
Net unrealised holding (losses) gains arising during the period
|
(1,665)
|
470
|
930
|
|||
Deduct net (gains) or add back net losses included in the income statement on disposal and impairment
|
(42)
|
12
|
(68)
|
|||
Total
|
R
|
(1,707)
|
482
|
862
|
||
Related change in amortisation of deferred acquisition costs
|
N
|
419
|
(181)
|
(270)
|
||
Related tax
|
451
|
(105)
|
(205)
|
|||
(837)
|
196
|
387
|
||||
Total
|
(605)
|
142
|
171
|
|||
Items that will not be reclassified to profit or loss
|
||||||
Shareholders' share of actuarial gains and losses on defined benefit pension schemes:
|
U
|
|||||
Actuarial (losses) and gains on defined benefit pension schemes
|
(67)
|
212
|
145
|
|||
Related tax
|
10
|
(29)
|
(17)
|
|||
(57)
|
183
|
128
|
||||
Add (deduct) amount attributable to PAC with-profits fund transferred to unallocated surplus of with-profits funds, net of related tax
|
36
|
(118)
|
(94)
|
|||
(21)
|
65
|
34
|
||||
Other comprehensive (loss) income for the period, net of related tax
|
(626)
|
207
|
205
|
|||
Total comprehensive (loss) income for the period attributable to the equity holders of the Company
|
(261)
|
1,094
|
2,368
|
|
* The Group has adopted new accounting standards on consolidated financial statements and joint arrangements, and amendments to the employee benefits accounting standard, from 1 January 2013 as described in note B. Accordingly, the 2012 comparative results and related notes have been adjusted retrospectively from those previously published.
|
Period ended 30 June 2013 £m
|
|||||||||||
Note
|
Share
capital
|
Share
premium
|
Retained
earnings
|
Translation
reserve
|
Available
-for-sale
securities
reserve
|
Shareholders'
equity
|
Non-
controlling
interests
|
Total
equity
|
|||
Reserves
|
|||||||||||
Profit for the period
|
-
|
-
|
365
|
-
|
-
|
365
|
-
|
365
|
|||
Other comprehensive (loss) income
|
-
|
-
|
(21)
|
232
|
(837)
|
(626)
|
-
|
(626)
|
|||
Total comprehensive income (loss) for the period
|
-
|
-
|
344
|
232
|
(837)
|
(261)
|
-
|
(261)
|
|||
Dividends
|
-
|
-
|
(532)
|
-
|
-
|
(532)
|
-
|
(532)
|
|||
Reserve movements in respect of share-based payments
|
-
|
-
|
31
|
-
|
-
|
31
|
-
|
31
|
|||
Change in non-controlling interests arising principally from purchase and sale of property partnerships of PAC with-profits fund and other consolidated investment funds
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
1
|
|||
Share capital and share premium
|
|||||||||||
New share capital subscribed
|
W
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
1
|
||
Treasury shares
|
|||||||||||
Movement in own shares in respect of share-based payment plans
|
-
|
-
|
25
|
-
|
-
|
25
|
-
|
25
|
|||
Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS
|
-
|
-
|
2
|
-
|
-
|
2
|
-
|
2
|
|||
Net increase (decrease) in equity
|
-
|
1
|
(130)
|
232
|
(837)
|
(734)
|
1
|
(733)
|
|||
At beginning of period
|
128
|
1,889
|
6,851
|
66
|
1,425
|
10,359
|
5
|
10,364
|
|||
At end of period
|
128
|
1,890
|
6,721
|
298
|
588
|
9,625
|
6
|
9,631
|
Period ended 30 June 2012* £m
|
|||||||||||
Note
|
Share
capital
|
Share
premium
|
Retained
earnings
|
Translation
reserve
|
Available
-for-sale
securities
reserve
|
Shareholders'
equity
|
Non- controlling
interests
|
Total
equity
|
|||
Reserves
|
|||||||||||
Profit for the period
|
-
|
-
|
887
|
-
|
-
|
887
|
-
|
887
|
|||
Other comprehensive income
|
-
|
-
|
65
|
(54)
|
196
|
207
|
-
|
207
|
|||
Total comprehensive income for the period
|
-
|
-
|
952
|
(54)
|
196
|
1,094
|
-
|
1,094
|
|||
Dividends
|
-
|
-
|
(440)
|
-
|
-
|
(440)
|
-
|
(440)
|
|||
Reserve movements in respect of share-based payments
|
-
|
-
|
52
|
-
|
-
|
52
|
-
|
52
|
|||
Change in non-controlling interests arising principally from purchase and sale of property partnerships of PAC with-profits fund and other consolidated investment funds
|
-
|
-
|
-
|
-
|
-
|
-
|
(9)
|
(9)
|
|||
Share capital and share premium
|
|||||||||||
New share capital subscribed
|
W
|
-
|
14
|
-
|
-
|
-
|
14
|
-
|
14
|
||
Treasury shares
|
|||||||||||
Movement in own shares in respect of share-based payment plans
|
-
|
-
|
5
|
-
|
-
|
5
|
-
|
5
|
|||
Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS
|
-
|
-
|
3
|
-
|
-
|
3
|
-
|
3
|
|||
Net increase (decrease) in equity
|
-
|
14
|
572
|
(54)
|
196
|
728
|
(9)
|
719
|
|||
At beginning of period
|
127
|
1,873
|
5,244
|
282
|
1,038
|
8,564
|
43
|
8,607
|
|||
At end of period
|
127
|
1,887
|
5,816
|
228
|
1,234
|
9,292
|
34
|
9,326
|
|
* The Group has adopted new accounting standards on consolidated financial statements and joint arrangements, and amendments to the employee benefits accounting standard, from 1 January 2013 as described in note B. Accordingly, the 2012 comparative results and related notes have been adjusted retrospectively from those previously published.
|
Year ended 31 December 2012* £m
|
|||||||||||
Note
|
Share
capital
|
Share
premium
|
Retained
earnings
|
Translation
reserve
|
Available
-for-sale
securities
reserve
|
Shareholders'
equity
|
Non-
controlling
interests
|
Total
equity
|
|||
Reserves
|
|||||||||||
Profit for the year
|
-
|
-
|
2,163
|
-
|
-
|
2,163
|
-
|
2,163
|
|||
Other comprehensive income (loss)
|
-
|
-
|
34
|
(216)
|
387
|
205
|
-
|
205
|
|||
Total comprehensive income for the year
|
-
|
-
|
2,197
|
(216)
|
387
|
2,368
|
-
|
2,368
|
|||
Dividends
|
-
|
-
|
(655)
|
-
|
-
|
(655)
|
-
|
(655)
|
|||
Reserve movements in respect of share-based payments
|
-
|
-
|
42
|
-
|
-
|
42
|
-
|
42
|
|||
Change in non-controlling interests arising principally from purchase and sale of property partnerships of the PAC with-profits fund and other consolidated investment funds
|
-
|
-
|
-
|
-
|
-
|
-
|
(38)
|
(38)
|
|||
Share capital and share premium
|
|||||||||||
New share capital subscribed
|
W
|
1
|
16
|
-
|
-
|
-
|
17
|
-
|
17
|
||
Treasury shares
|
|||||||||||
Movement in own shares in respect of share-based payment plans
|
-
|
-
|
(13)
|
-
|
-
|
(13)
|
-
|
(13)
|
|||
Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS
|
-
|
-
|
36
|
-
|
-
|
36
|
-
|
36
|
|||
Net increase (decrease) in equity
|
1
|
16
|
1,607
|
(216)
|
387
|
1,795
|
(38)
|
1,757
|
|||
At beginning of year
|
127
|
1,873
|
5,244
|
282
|
1,038
|
8,564
|
43
|
8,607
|
|||
At end of year
|
128
|
1,889
|
6,851
|
66
|
1,425
|
10,359
|
5
|
10,364
|
|
* The Group has adopted new accounting standards on consolidated financial statements and joint arrangements, and amendments to the employee benefits accounting standard, from 1 January 2013 as described in note B. Accordingly, the 2012 comparative results and related notes have been adjusted retrospectively from those previously published.
|
2013 £m
|
2012* £m
|
|||||||
Note
|
30 Jun
|
30 Jun
|
31 Dec
|
|||||
Assets
|
||||||||
Intangible assets attributable to shareholders:
|
||||||||
Goodwill
|
M
|
1,474
|
1,467
|
1,469
|
||||
Deferred acquisition costs and other intangible assets
|
N
|
5,538
|
4,237
|
4,177
|
||||
Total
|
7,012
|
5,704
|
5,646
|
|||||
Intangible assets attributable to with-profits funds:
|
||||||||
In respect of acquired subsidiaries for investment purposes
|
178
|
178
|
178
|
|||||
Deferred acquisition costs and other intangible assets
|
79
|
84
|
78
|
|||||
Total
|
257
|
262
|
256
|
|||||
Total
|
7,269
|
5,966
|
5,902
|
|||||
Other non-investment and non-cash assets:
|
||||||||
Property, plant and equipment
|
868
|
787
|
754
|
|||||
Reinsurers' share of insurance contract liabilities†
|
7,204
|
1,698
|
6,854
|
|||||
Deferred tax assets
|
H
|
2,637
|
2,169
|
2,306
|
||||
Current tax recoverable
|
191
|
302
|
248
|
|||||
Accrued investment income
|
2,726
|
2,686
|
2,771
|
|||||
Other debtors
|
2,318
|
1,784
|
1,325
|
|||||
Total
|
15,944
|
9,426
|
14,258
|
|||||
Investments of long-term business and other operations:
|
||||||||
Investment properties
|
10,583
|
10,532
|
10,554
|
|||||
Investments in joint ventures and associates accounted for using the equity method
|
696
|
587
|
635
|
|||||
Financial investments**:
|
||||||||
Loans
|
P
|
13,230
|
10,800
|
12,743
|
||||
Equity securities and portfolio holdings in unit trusts
|
112,258
|
89,098
|
98,626
|
|||||
Debt securities
|
Q
|
138,256
|
127,349
|
138,907
|
||||
Other investments
|
6,140
|
7,828
|
7,547
|
|||||
Deposits
|
13,542
|
11,951
|
12,248
|
|||||
Total
|
294,705
|
258,145
|
281,260
|
|||||
Assets held for sale‡
|
AB
|
1,079
|
-
|
98
|
||||
Cash and cash equivalents
|
6,840
|
6,335
|
6,126
|
|||||
Total assets
|
K
|
325,837
|
279,872
|
307,644
|
|
* The Group has adopted new accounting standards on consolidated financial statements and joint arrangements, from 1 January 2013 as described in note B. Accordingly, the 2012 comparative results and related notes have been
adjusted retrospectively from those previously published for the application of these standards. |
|
** Included within financial investments are £5,076 million of lent securities as at 30 June 2013 (30 June 2012: £5,273 million; 31 December 2012: £3,015 million), and £2,206 million of loans and debt securities covering liabilities for
funds withheld under reinsurance arrangements of the Group's US operations from the purchase of REALIC in the second half of 2012 (31 December 2012: £2,012 million). |
|
† The increase of reinsurers' share of insurance contract liabilities and other liabilities from 30 June 2012 to 31 December 2012 and 30 June 2013 is attributed to amounts due to the reinsurance arrangements attaching to the purchase
by Jackson of REALIC in September 2012. |
|
‡ The Group agreed in July 2013 to sell, subject to regulatory approval, its closed book life assurance business in Japan. As at 30 June 2013, the business was classified as held for sale.
|
2013 £m
|
2012* £m
|
|||||
Note
|
30 Jun
|
30 Jun
|
31 Dec
|
|||
Equity and liabilities
|
||||||
Equity
|
||||||
Shareholders' equity
|
9,625
|
9,292
|
10,359
|
|||
Non-controlling interests
|
6
|
34
|
5
|
|||
Total equity
|
9,631
|
9,326
|
10,364
|
|||
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)
|
V
|
272,728
|
233,507
|
257,674
|
||
Unallocated surplus of with-profits funds
|
V
|
11,434
|
9,802
|
10,589
|
||
Total
|
284,162
|
243,309
|
268,263
|
|||
Core structural borrowings of shareholder-financed operations:
|
||||||
Subordinated debt
|
3,161
|
2,638
|
2,577
|
|||
Other
|
988
|
958
|
977
|
|||
Total
|
S
|
4,149
|
3,596
|
3,554
|
||
Other borrowings:
|
||||||
Operational borrowings attributable to shareholder-financed operations
|
T
|
2,530
|
2,794
|
2,245
|
||
Borrowings attributable to with-profits operations
|
T
|
924
|
895
|
968
|
||
Other non-insurance liabilities:
|
||||||
Obligations under funding, securities lending and sale and repurchase agreements
|
2,889
|
2,563
|
2,381
|
|||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
5,394
|
4,186
|
5,145
|
|||
Deferred tax liabilities
|
H
|
4,102
|
3,909
|
3,964
|
||
Current tax liabilities
|
325
|
625
|
443
|
|||
Accruals and deferred income
|
538
|
544
|
751
|
|||
Other creditors
|
3,743
|
2,955
|
2,701
|
|||
Provisions
|
537
|
403
|
591
|
|||
Derivative liabilities
|
2,226
|
3,453
|
2,832
|
|||
Other liabilities†
|
3,661
|
1,314
|
3,442
|
|||
Total
|
23,415
|
19,952
|
22,250
|
|||
Liabilities held for sale‡
|
AB
|
1,026
|
-
|
-
|
||
Total liabilities
|
316,206
|
270,546
|
297,280
|
|||
Total equity and liabilities
|
K
|
325,837
|
279,872
|
307,644
|
|
* The Group has adopted new accounting standards on consolidated financial statements and joint arrangements from 1 January 2013 as described in note B. Accordingly, the 2012 comparative results and related notes have been
adjusted retrospectively from those previously published. |
|
† The increase of reinsurers' share of insurance contract liabilities and other liabilities from 30 June 2012 to 31 December 2012 and 30 June 2013 is attributed to amounts due to the reinsurance arrangements attaching to the purchase
by Jackson of REALIC in September 2012. |
|
‡ The Group agreed in July 2013 to sell, subject to regulatory approval, its closed book life assurance business in Japan. As at 30 June 2013, the business was classified as held for sale.
|
2013 £m
|
2012* £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)
|
720
|
1,196
|
3,117
|
||||
Non-cash movements in operating assets and liabilities
reflected in profit before taxnote (ii)
|
533
|
(1,150)
|
(1,916)
|
||||
Other itemsnote (iii)
|
70
|
254
|
(496)
|
||||
Net cash inflows from operating activities
|
1,323
|
300
|
705
|
||||
Cash flows from investing activities
|
|||||||
Net cash outflows from purchases and disposals of property, plant and equipment
|
(140)
|
(108)
|
(125)
|
||||
Acquisition of subsidiaries, net of cash balancenote (iv)
|
X
|
(376)
|
-
|
(224)
|
|||
Change to Group's holdings, net of cash balance
|
-
|
23
|
23
|
||||
Net cash outflows from investing activities
|
(516)
|
(85)
|
(326)
|
||||
Cash flows from financing activities
|
|||||||
Structural borrowings of the Group:
|
|||||||
Shareholder-financed operations:note (v)
|
S
|
||||||
Issue of subordinated debt, net of costs
|
429
|
-
|
-
|
||||
Bank loan
|
-
|
-
|
25
|
||||
Interest paid
|
(148)
|
(139)
|
(270)
|
||||
With-profits operations: note (vi)
|
T
|
||||||
Interest paid
|
(4)
|
(4)
|
(9)
|
||||
Equity capital:
|
|||||||
Issues of ordinary share capital
|
W
|
1
|
14
|
17
|
|||
Dividends paid
|
(532)
|
(440)
|
(655)
|
||||
Net cash outflows from financing activities
|
(254)
|
(569)
|
(892)
|
||||
Net increase (decrease) in cash and cash equivalents
|
553
|
(354)
|
(513)
|
||||
Cash and cash equivalents at beginning of period
|
6,126
|
6,741
|
6,741
|
||||
Effect of exchange rate changes on cash and cash equivalents
|
161
|
(52)
|
(102)
|
||||
Cash and cash equivalents at end of period
|
6,840
|
6,335
|
6,126
|
|
* The Group has adopted new accounting standards on consolidated financial statements and joint arrangements, and amendments to the employee benefits accounting standard, from 1 January 2013 as described in note B. Accordingly, the 2012 comparative results and related notes have been adjusted retrospectively from those previously published for the application of these standards.
|
|
(i) This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.
|
|
(ii) The adjusting items to profit before tax included within non-cash movements in operating assets and liabilities reflected in profit before tax are as follows:
|
2013 £m
|
2012* £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Other non-investment and non-cash assets
|
(1,140)
|
(1,223)
|
(774)
|
||
Investments
|
(8,074)
|
(9,228)
|
(26,993)
|
||
Policyholder liabilities (including unallocated surplus)
|
7,295
|
10,622
|
26,362
|
||
Other liabilities (including operational borrowings)
|
2,452
|
(1,321)
|
(511)
|
||
Non-cash movements in operating assets and liabilities reflected in profit before tax
|
533
|
(1,150)
|
(1,916)
|
|
(iii) The adjusting items to profit before tax included within other items are adjustments in respect of non-cash items together with operational interest receipts and payments, dividend receipts and tax paid.
|
|
(iv) The acquisition of Thanachart Life in the first half of 2013, resulted in a net cash outflow of £376 million. The acquisition of REALIC in the second half of 2012, resulted in a net cash outflow of £224 million. See note X for further
details. |
|
(v) Structural borrowings of shareholder-financed operations comprise core debt of the parent company, Prudential Capital bank loan and Jackson surplus notes. Core debt excludes borrowings to support short-term fixed income
securities programmes, non-recourse borrowings of investment subsidiaries of shareholder-financed operations and other borrowings of shareholder-financed operations. Cash flows in respect of these borrowings are included within cash flows from operating activities. |
|
(vi) Interest paid on structural borrowings of with-profits operations relate solely to the £100 million 8.5 per cent undated subordinated guaranteed bonds which contribute to the solvency base of the Scottish Amicable Insurance
Fund, a ring-fenced sub-fund of the PAC with-profits fund. Cash flows in respect of other borrowings of with-profits funds, which principally relate to consolidated investment funds, are included within cash flows from operating activities. |
|
A Basis of preparation and audit status
|
|
B Adoption of new and amended accounting standards in 2013
|
|
· the difference between the net value of the newly consolidated assets and liabilities (including those attributable to external parties) and the previous carrying value for the Group's interest; and
|
|
· the equal and opposite liability or non-controlling interest for the external parties' interests in the funds.
|
|
· Presentation of actuarial gains and losses.
|
|
· The replacement of the expected return on plan assets with an amount based on the liability discount rate in the determination of pension costs.
|
|
This revision altered the pension costs included in the Group's income statement with a corresponding equal and opposite effect on the actuarial gains and losses included in other comprehensive income. The effect of this
change for Prudential is insignificant. |
|
· Enhanced disclosures, specifically on risks arising from defined benefit plans. The enhanced disclosures will be included in the Group's full year 2013 Annual Report.
|
|
· The removal of the corridor option for actuarial gains and losses.
|
|
C Segment disclosure - profit before tax
|
2013 £m
|
2012* £m
|
|||||
Note
|
Half year
|
Half year
|
Full year
|
|||
Asia operations
|
||||||
Insurance operations:†
|
E(i)
|
|||||
Operating results before gain on sale of stake in China Life of Taiwan
|
476
|
406
|
862
|
|||
Gain on sale of stake in China Life of Taiwan
|
-
|
-
|
51
|
|||
Total Asia insurance operations before development expenses
|
476
|
406
|
913
|
|||
Development expenses
|
(2)
|
(3)
|
(7)
|
|||
Total Asia insurance operations after development expenses
|
474
|
403
|
906
|
|||
Eastspring Investments
|
38
|
32
|
69
|
|||
Total Asia operations
|
512
|
435
|
975
|
|||
US operations
|
||||||
Jackson (US insurance operations)
|
E(ii)
|
582
|
442
|
964
|
||
Broker-dealer and asset management
|
34
|
17
|
39
|
|||
Total US operations
|
616
|
459
|
1,003
|
|||
UK operations
|
||||||
UK insurance operations:
|
||||||
Long-term business
|
E(iii)
|
341
|
336
|
703
|
||
General insurance commission note (i)
|
15
|
17
|
33
|
|||
Total UK insurance operations
|
356
|
353
|
736
|
|||
M&G (including Prudential Capital)
|
225
|
199
|
371
|
|||
Total UK operations
|
581
|
552
|
1,107
|
|||
Total segment profit
|
1,709
|
1,446
|
3,085
|
|||
Other income and expenditure
|
||||||
Investment return and other income
|
10
|
5
|
13
|
|||
Interest payable on core structural borrowings
|
(152)
|
(140)
|
(280)
|
|||
Corporate expenditure
|
G
|
(128)
|
(120)
|
(231)
|
||
Total
|
(270)
|
(255)
|
(498)
|
|||
Solvency II implementation costs
|
(13)
|
(27)
|
(48)
|
|||
Restructuring costs note (ii)
|
(11)
|
(7)
|
(19)
|
|||
Operating profit based on longer-term investment returns
|
1,415
|
1,157
|
2,520
|
|||
Short-term fluctuations in investment returns on shareholder-backed business †
|
F
|
(755)
|
(47)
|
187
|
||
Amortisation of acquisition accounting adjustments
|
(30)
|
-
|
(19)
|
|||
Gain on dilution of Group holdingsnote (iii)
|
-
|
42
|
42
|
|||
(Loss) profit attaching to held for sale Japan Life business†
|
AB
|
(124)
|
14
|
17
|
||
Profit before tax attributable to shareholders
|
506
|
1,166
|
2,747
|
|||
2013
|
2012* £m
|
|||||
Half year
|
Half year
|
Full year
|
||||
Basic EPS based on operating profit based on longer-term investment returns after tax and non-controlling interests†
|
I
|
42.2p
|
34.6p
|
76.9p
|
||
Basic EPS based on total profit after tax and non-controlling interests
|
I
|
14.3p
|
35.0p
|
85.1p
|
|
* The 2012 comparative results have been adjusted from those previously published for the retrospective application of the new and amended accounting standards described in note B.
|
|
† To facilitate comparisons of operating profit based on longer-term investment returns that reflect the Group's retained operations, the results attributable to the held for sale Japan Life business are included separately within the supplementary analysis of profit above.
|
|
(i) UK operations transferred its general insurance business to Churchill Insurance in 2002. General insurance commission represents the commission receivable net of expenses for Prudential-branded general insurance products as
part of this arrangement. |
|
(ii) Restructuring costs are incurred in the UK and represent one-off expenses incurred in securing expense savings.
|
|
(iii) During 2012, M&G reduced its holdings in PPM South Africa resulting in a reclassification from a subsidiary to an associate giving rise to a gain on dilution of £42 million.
|
|
• Assets backing UK annuity business liabilities. For UK annuity business, policyholder liabilities are determined by reference to current interest rates. The value movements of the assets covering liabilities are closely correlated with the related change in liabilities. Accordingly, asset value and associated policyholder liability movements are recorded within the operating results based on longer-term investment returns. Policyholder liabilities include a margin for credit risk. Variations between actual and best estimate expected impairments are recorded as a component of short-term fluctuations in investment returns.
|
|
• Assets backing unit-linked and US variable annuity business separate account liabilities. For such business, the policyholder unit liabilities are directly reflective of the asset value movements. Accordingly, the operating results based on longer-term investment returns reflect the current period value movements in unit liabilities and the backing assets.
|
Half year
2013
|
Half year
2012
|
Full year
2012
|
|||
Equity-type securities such as common and preferred stock and portfolio holdings in mutual funds
|
5.7% to 6.5%
|
5.6% to 6.2%
|
5.5% to 6.2%
|
||
Other equity-type securities such as investments in limited partnerships and private equity funds
|
7.7% to 8.5%
|
7.6% to 8.2%
|
7.5% to 8.2%
|
||
|
• fair value movements for equity-based derivatives;
|
|
• fair value movements for embedded derivatives for Guaranteed Minimum Withdrawal Benefit (GMWB) 'not for life' and fixed index annuity business, and Guaranteed Minimum Income Benefit (GMIB) reinsurance (see note);
|
|
• movements in accounts carrying value of Guaranteed Minimum Death Benefit (GMDB) and GMWB 'for life' liabilities, for which, under the 'grandfathered' US GAAP applied under IFRS for Jackson's insurance assets and liabilities, the measurement basis gives rise to a muted impact of current period market movements;
|
|
• fee assessments and claim payments, in respect of guarantee liabilities; and
|
|
• related changes to amortisation of deferred acquisition costs for each of the above items.
|
|
• the impact on credit risk provisioning of actual upgrades and downgrades during the period;
|
|
• credit experience compared to assumptions; and
|
|
• short-term value movements on assets backing the capital of the business.
|
Half year 2013 £m
|
||||||
Asia
|
US
|
UK
|
Intra-group
|
Total
|
||
Revenue from external customers:
|
||||||
Insurance operations
|
4,276
|
7,858
|
2,786
|
-
|
14,920
|
|
Asset management
|
122
|
421
|
562
|
(172)
|
933
|
|
Unallocated corporate
|
-
|
-
|
10
|
-
|
10
|
|
Intra-group revenue eliminated on consolidation
|
(49)
|
(43)
|
(80)
|
172
|
-
|
|
Total revenue from external customers
|
4,349
|
8,236
|
3,278
|
-
|
15,863
|
Half year 2012* £m
|
||||||
Asia
|
US
|
UK
|
Intra-group
|
Total
|
||
Revenue from external customers:
|
||||||
Insurance operations
|
3,419
|
7,063
|
3,374
|
-
|
13,856
|
|
Asset management
|
111
|
357
|
462
|
(154)
|
776
|
|
Unallocated corporate
|
-
|
-
|
10
|
-
|
10
|
|
Intra-group revenue eliminated on consolidation
|
(42)
|
(36)
|
(76)
|
154
|
-
|
|
Total revenue from external customers
|
3,488
|
7,384
|
3,770
|
-
|
14,642
|
Full year 2012* £m
|
||||||
Asia
|
US
|
UK
|
Intra-group
|
Total
|
||
Revenue from external customers:
|
||||||
Insurance operations
|
7,339
|
14,465
|
7,098
|
-
|
28,902
|
|
Asset management
|
222
|
725
|
972
|
(333)
|
1,586
|
|
Unallocated corporate
|
-
|
-
|
19
|
-
|
19
|
|
Intra-group revenue eliminated on consolidation
|
(84)
|
(77)
|
(172)
|
333
|
-
|
|
Total revenue from external customers
|
7,477
|
15,113
|
7,917
|
-
|
30,507
|
2013 £m
|
2012* £m
|
|||
Half year
|
Half year
|
Full year
|
||
Earned premiums, net of reinsurance
|
14,763
|
13,703
|
28,622
|
|
Fee income from investment contract business and asset management
(presented as 'Other income')
|
1,100
|
939
|
1,885
|
|
Total revenue from external customers
|
15,863
|
14,642
|
30,507
|
2013 £m
|
2012* £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Intra-group revenue generated by:
|
|||||
M&G
|
80
|
76
|
172
|
||
Eastspring Investments
|
49
|
42
|
84
|
||
US broker-dealer and asset management (including Curian)
|
43
|
36
|
77
|
||
Total intra-group fees included within asset management segment
|
172
|
154
|
333
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
D Profit before tax - Asset management operations
|
2013 £m
|
2012* £m
|
|||||||
M&G
|
US
|
Eastspring
Investments
|
Half year
Total
|
Half year
Total
|
Full year
Total
|
|||
Revenue (excluding NPH broker-dealer fees)
|
612
|
181
|
123
|
916
|
831
|
1,739
|
||
NPH broker-dealer feesnote (i)
|
-
|
249
|
-
|
249
|
215
|
435
|
||
Gross revenue
|
612
|
430
|
123
|
1,165
|
1,046
|
2,174
|
||
Charges (excluding NPH broker-dealer fees)
|
(401)
|
(147)
|
(96)
|
(644)
|
(513)
|
(1,144)
|
||
NPH broker-dealer feesnote (i)
|
-
|
(249)
|
-
|
(249)
|
(215)
|
(435)
|
||
Gross charges
|
(401)
|
(396)
|
(96)
|
(893)
|
(728)
|
(1,579)
|
||
Share of profit from joint ventures and associates, net of related tax
|
5
|
-
|
11
|
16
|
14
|
24
|
||
Profit before tax
|
216
|
34
|
38
|
288
|
332
|
619
|
||
Comprising:
|
||||||||
Operating profit based on longer-term investment returnsnote (ii)
|
225
|
34
|
38
|
297
|
248
|
479
|
||
Short-term fluctuations in investment returns note (iii)
|
(9)
|
-
|
-
|
(9)
|
42
|
98
|
||
Gain on dilution of Group holdings
|
-
|
-
|
-
|
-
|
42
|
42
|
||
Profit before tax
|
216
|
34
|
38
|
288
|
332
|
619
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new and amended accounting standards described in note B. One of the new accounting standards
adopted was IFRS 11 which requires joint ventures to be equity accounted. Accordingly, share of profit from joint ventures and associates is disclosed as a separate line. |
|
Notes
|
|
(i) Under IFRS, disclosure details of segment revenue are required. The segment revenue of the Group's asset management operations is required to include NPH broker-dealer fees which represent commissions received, that are then paid on to the writing brokers on the sale of investment products. This item is for amounts which, reflecting their commercial nature, are also wholly reflected as charges within the income statement. After allowing for these charges, there is no effect on profit from this item.
|
|
(ii) M&G operating profit based on longer-term investment returns:
|
2013 £m
|
2012 £m
|
|||||||
Half year
|
Half year
|
Full year
|
||||||
Asset management fee income
|
418
|
351
|
728
|
|||||
Other income
|
3
|
3
|
6
|
|||||
Staff costs
|
(149)
|
(120)
|
(289)
|
|||||
Other costs
|
(77)
|
(66)
|
(147)
|
|||||
Underlying profit before performance-related fees
|
195
|
168
|
298
|
|||||
Share of associate results
|
5
|
6
|
13
|
|||||
Performance-related fees
|
4
|
1
|
9
|
|||||
Operating profit from asset management operations
|
204
|
175
|
320
|
|||||
Operating profit from Prudential Capital
|
21
|
24
|
51
|
|||||
Total M&G operating profit based on longer-term investment returns
|
225
|
199
|
371
|
|
(iii) Short-term fluctuations in investment returns for M&G are primarily in respect of unrealised fair value movements on Prudential Capital's bond portfolio.
|
|
E Insurance assets and liabilities - key results features
|
|
i Asia insurance operations - non-recurrent items
|
|
iii UK insurance operations - Allowance for credit risk of the annuity business
|
|
(a) the expected level of future defaults;
|
|
(b) the credit risk premium that is required to compensate for the potential volatility in default levels;
|
|
(c) the liquidity premium that is required to compensate for the lower liquidity of corporate bonds relative to swaps; and
|
|
(d) the mark to market risk premium that is required to compensate for the potential volatility in corporate bond spreads (and hence market values) at the time of sale.
|
30 June 2013
|
Pillar 1
regulatory
basis
(bps)
|
Adjustment
from
regulatory to
IFRS basis
(bps)
|
IFRS
basis
(bps)
|
|
Bond spread over swap rates note (i)
|
157
|
-
|
157
|
|
Credit risk allowance:
|
||||
Long-term expected defaults note (ii)
|
15
|
-
|
15
|
|
Additional provisionsnote (iii)
|
49
|
(22)
|
27
|
|
Total credit risk allowance
|
64
|
(22)
|
42
|
|
Liquidity premium
|
93
|
22
|
115
|
30 June 2012
|
Pillar 1
regulatory
basis
(bps)
|
Adjustment
from
regulatory
to IFRS basis
(bps)
|
IFRS
basis
(bps)
|
|
Bond spread over swap rates note (i)
|
191
|
-
|
191
|
|
Credit risk allowance:
|
||||
Long-term expected defaults note (ii)
|
16
|
-
|
16
|
|
Additional provisionsnote (iii)
|
50
|
(23)
|
27
|
|
Total credit risk allowance
|
66
|
(23)
|
43
|
|
Liquidity premium
|
125
|
23
|
148
|
31 December 2012
|
Pillar 1
regulatory
basis
(bps)
|
Adjustment
from
regulatory to
IFRS basis
(bps)
|
IFRS
basis
(bps)
|
|
Bond spread over swap rates note (i)
|
161
|
-
|
161
|
|
Credit risk allowance:
|
||||
Long-term expected defaultsnote (ii)
|
15
|
-
|
15
|
|
Additional provisions note (iii)
|
50
|
(23)
|
27
|
|
Total credit risk allowance
|
65
|
(23)
|
42
|
|
Liquidity premium
|
96
|
23
|
119
|
|
(i) Bond spread over swap rates reflect market observed data.
|
|
(ii) Long-term expected defaults are derived by applying Moody's data from 1970 to 2009 and the definition of the credit rating used is the second highest credit rating published by Moody's, Standard & Poor's and Fitch.
|
|
(iii) Additional provisions comprise credit risk premium, which is derived from Moody's data from 1970 to 2009, an allowance for a
|
|
one notch downgrade of the portfolio subject to credit risk, and an additional allowance for short-term defaults.
|
Pillar 1
Regulatory
basis
|
IFRS
basis
|
|
(bps)
Total
|
(bps)
Total
|
|
Total allowance for credit risk at 31 December 2012
|
65
|
42
|
Credit rating changes
|
1
|
1
|
Asset trading
|
(1)
|
(1)
|
Asset mix (effect of market value movements)
|
-
|
-
|
New business and other
|
(1)
|
-
|
Total allowance for credit risk at 30 June 2013
|
64
|
42
|
Pillar 1
Regulatory
basis
|
IFRS
|
|
Total
£bn
|
Total
£bn
|
|
PRIL
|
1.8
|
1.1
|
PAC non-profit sub-fund
|
0.2
|
0.1
|
Total - 30 June 2013
|
2.0
|
1.2
|
Total - 31 December 2012
|
2.1
|
1.3
|
Total - 30 June 2012
|
2.1
|
1.3
|
|
F Short-term fluctuations in investment returns on shareholder-backed business
|
2013 £m
|
2012* £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Insurance operations:
|
|||||
Asia note (ii)
|
(137)
|
26
|
54
|
||
US note (iii)
|
(441)
|
(125)
|
(90)
|
||
UK notes (iv)
|
(147)
|
5
|
136
|
||
Other operations:
|
|||||
Economic hedge value movementsnote (v)
|
-
|
(15)
|
(32)
|
||
Othernote (vi)
|
(30)
|
62
|
119
|
||
Totalnote (i)
|
(755)
|
(47)
|
187
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new and amended accounting standards described in note B. In addition, to facilitate comparisons of
results that reflect the Group's retained operations, the short-term fluctuations in investment returns attributable to the held for sale Japan Life business are included separately within the supplementary analysis of profit. |
|
(i) General overview of defaults
|
|
(ii) Asia insurance operations
|
|
(iii) US insurance operations
|
|
The short-term fluctuations in investment returns for US insurance operations comprise the following items:
|
2013 £m
|
2012 £m
|
|||||
Note
|
Half year
|
Half year
|
Full year
|
|||
Short-term fluctuations relating to debt securities
|
||||||
Charges in the period in investment returns:
|
||||||
Defaults
|
-
|
-
|
-
|
|||
Losses on sales of impaired and deteriorating bonds
|
(2)
|
(16)
|
(23)
|
|||
Bond write downs
|
(5)
|
(25)
|
(37)
|
|||
Recoveries/reversals
|
6
|
8
|
13
|
|||
Total charges in the periodnote (a)
|
(1)
|
(33)
|
(47)
|
|||
Less: risk margin charge included in operating profit based on longer-term investment returnsnote (b)
|
44
|
38
|
79
|
|||
43
|
5
|
32
|
||||
Interest-related realised gains (losses):
|
||||||
Arising in the period
|
34
|
29
|
94
|
|||
Less: amortisation of gains and losses arising in current and prior periods to operating profit based on longer-term investment returns
|
(45)
|
(44)
|
(91)
|
|||
(11)
|
(15)
|
3
|
||||
Related change to amortisation of deferred acquisition costs
|
(8)
|
2
|
(3)
|
|||
Total short-term fluctuations in investment returns related to debt securities
|
24
|
(8)
|
32
|
|||
Derivatives (other than equity-related): market value movement (net of related change to amortisation of deferred acquisition costs) note (c)
|
(380)
|
179
|
135
|
|||
Net equity hedge results (net of related change to amortisation of deferred acquisition costs) note (d)
|
(166)
|
(320)
|
(302)
|
|||
Equity type investments: actual less longer-term return (net of related change to amortisation of deferred acquisition costs)
|
C
|
63
|
22
|
23
|
||
Other items (net of related change to amortisation of deferred acquisition costs)
|
18
|
2
|
22
|
|||
Total
|
(441)
|
(125)
|
(90)
|
2013 £m
|
2012 £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Residential mortgage-backed securities:
|
|||||
Prime (including agency)
|
2
|
1
|
(4)
|
||
Alt-A
|
-
|
1
|
(1)
|
||
Sub-prime
|
(1)
|
(3)
|
(3)
|
||
Total residential mortgage-backed securities
|
1
|
(1)
|
(8)
|
||
Corporate debt securities
|
(2)
|
(12)
|
(14)
|
||
Other
|
-
|
(20)
|
(25)
|
||
Total
|
(1)
|
(33)
|
(47)
|
|
(b) The risk margin reserve (RMR) charge for longer-term credit-related losses included in operating profit based on longer-term investment returns of Jackson for half year 2013 is based on an average annual RMR of 25 basis points
(half year 2012: 27 basis points;full year 2012: 26 basis points) on average book values of US$ 54.3 billion (half year 2012: US$ 44.2 billion; full year 2012: US$ 47.6 billion) as shown below: |
Half year 2013
|
||||||
Average book value
US$m
|
RMR
%
|
Annual expected loss†
|
||||
Moody's rating category (or equivalent under NAIC ratings of MBS)
|
US$m
|
£m
|
||||
A3 or higher
|
27,411
|
0.11
|
(31)
|
(20)
|
||
Baa1, 2 or 3
|
24,187
|
0.25
|
(61)
|
(40)
|
||
Ba1, 2 or 3
|
1,633
|
1.14
|
(19)
|
(12)
|
||
B1, 2 or 3
|
608
|
2.73
|
(17)
|
(11)
|
||
Below B3
|
423
|
2.15
|
(9)
|
(6)
|
||
Total
|
54,262
|
0.25
|
(137)
|
(89)
|
||
Related change to amortisation of deferred acquisition costs
|
26
|
17
|
||||
Risk margin reserve charge to operating profit for longer-term credit related losses
|
(111)
|
(72)
|
Half year 2012
|
|||||||
Average book value
US$m
|
RMR
%
|
Annual expected loss†
|
|||||
Moody's rating category (or equivalent under NAIC ratings of MBS)
|
US$m
|
£m
|
|||||
A3 or higher
|
21,149
|
0.11
|
(23)
|
(15)
|
|||
Baa1, 2 or 3
|
20,655
|
0.26
|
(54)
|
(34)
|
|||
Ba1, 2 or 3
|
1,616
|
1.11
|
(18)
|
(11)
|
|||
B1, 2 or 3
|
560
|
2.97
|
(17)
|
(11)
|
|||
Below B3
|
174
|
3.77
|
(6)
|
(4)
|
|||
Total
|
44,154
|
0.27
|
(118)
|
(75)
|
|||
Related change to amortisation of deferred acquisition costs
|
18
|
11
|
|||||
Risk margin reserve charge to operating profit for longer-term credit related losses
|
(100)
|
(64)
|
|
† Annual expected loss as shown in the summary table above. The charge for the half year 2013 was £(44) million (half year 2012: £(38) million).
|
Full year 2012
|
||||||
Average book value
US$m
|
RMR
%
|
Annual expected loss
|
||||
Moody's rating category (or equivalent under NAIC ratings of MBS)
|
US$m
|
£m
|
||||
A3 or higher
|
23,129
|
0.11
|
(26)
|
(16)
|
||
Baa1, 2 or 3
|
21,892
|
0.26
|
(56)
|
(36)
|
||
Ba1, 2 or 3
|
1,604
|
1.12
|
(18)
|
(11)
|
||
B1, 2 or 3
|
597
|
2.82
|
(17)
|
(11)
|
||
Below B3
|
342
|
2.44
|
(8)
|
(5)
|
||
Total
|
47,564
|
0.26
|
(125)
|
(79)
|
||
Related change to amortisation of deferred acquisition costs
|
21
|
13
|
||||
Risk margin reserve charge to operating profit for longer-term credit related losses
|
(104)
|
(66)
|
|
(c) Derivatives (other than equity-related): loss of £ (380) million (half year 2012: gain of £179 million; full year 2012: gain of £135 million) net of related change to amortisation of deferred acquisition costs
|
|
These losses and gains are in respect of duration lengthening interest rate swaps and swaptions and for the GMIB reinsurance. The swaps and swaptions are undertaken to manage interest rate exposures and durations within the general account and the variable annuity and fixed index annuity guarantees (as described in note (d) below). The GMIB reinsurance is in place so as to fully insulate Jackson from the GMIB exposure.
|
|
The amounts principally reflect the fair value movement on these instruments, net of related changes to amortisation of deferred acquisition costs.
|
|
- the derivatives are required to be fair valued with the value movements booked in the income statement;
|
|
- as noted above, part of the derivative value movements arises in respect of interest rate exposures within Jackson's guarantee liabilities for variable annuity and fixed index annuity business which are only partially fair valued
under IFRS (see below); |
|
- the GMIB liability is valued under the US GAAP insurance measurement basis applied for IFRS in a way that substantially does not recognise the effect of market movements. However, notwithstanding that the liability is
fully reinsured, as the reinsurance asset is net settled it is deemed a derivative under IAS39 which requires fair valuation; and |
|
- fair value movements on Jackson's debt securities are booked in other comprehensive income rather than the income statement.
|
|
(d) Net equity hedge result: loss of £(166) million (half year 2012: loss of £(320) million; full year 2012: loss of £(302) million)
|
|
These amounts are in respect of the equity-based derivatives and associated guarantee liabilities of Jackson's variable and fixed index annuity business. The equity based derivatives are undertaken to manage the equity risk exposure of the guarantee liabilities. The economic exposure of these guarantee liabilities also includes the effects of changes in interest rates which are managed through the swaps and swaptions programmes described in note (c) above.
|
|
The amounts reflect the net effect of:
|
|
- fair value movements on free standing equity derivatives;
|
|
- the accounting value movements on the variable annuity and fixed index annuity guarantee liabilities;
|
|
- fee assessments and claim payments in respect of guarantee liabilities, and
|
|
- related changes to DAC amortisation.
|
|
- the free standing derivatives and GMWB "not for life" embedded derivative liabilities are required to be fair valued. These fair value movements include the effects of changes to levels of equity markets, implied volatility and interest rates. The interest rate exposure is managed through the derivative programme explained above in note (c);
|
|
- the GMDB and GMWB "for life" guarantees are valued under the US GAAP insurance measurement basis applied for IFRS in way that substantially does not recognise the effect of equity market and interest rate changes.
|
|
(iv) UK insurance operations
|
|
The negative short-term fluctuations for UK insurance operations of £(147) million (half year 2012: positive £5 million; full year 2012: positive £136 million) reflect net investment movements arising in the period on fixed income assets backing the capital of the annuity business following the rise in bond yields during the period.
|
|
(v) Economic hedge value movements
|
|
This item represented the costs on short-dated hedge contracts taken out in first half of 2012 to provide downside protection against severe equity market falls through a period of particular uncertainty with respect to the Eurozone. The hedge contracts were terminated in the second half of 2012.
|
|
(vi) Other
|
|
Short-term fluctuations in investment returns of other operations, in addition to the previously discussed economic hedge value movement, were negative £(30) million (half year 2012: positive £62 million; full year 2012: positive £119 million) representing unrealised value movements on investments, including centrally held swaps to manage foreign exchange and certain macro-economic exposures of the Group.
|
|
G Acquisition costs and other expenditure
|
2013 £m
|
2012* £m
|
|||
Half year
|
Half year
|
Full year
|
||
Acquisition costs incurred
|
(1,185)
|
(1,147)
|
(2,557)
|
|
Acquisition costs deferred less amortisation of acquisition costs
|
419
|
376
|
595
|
|
Administration costs and other expenditure
|
(2,127)
|
(1,957)
|
(3,863)
|
|
Movements in amounts attributable to external unit holders
|
(422)
|
(17)
|
(207)
|
|
Total acquisition costs and other expenditure
|
(3,315)
|
(2,745)
|
(6,032)
|
|
* The 2012 comparative results have been adjusted from those previously published for the retrospective application of the new and amended accounting standards described in note B.
|
2013 £m
|
2012 £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Group head office
|
(87)
|
(86)
|
(168)
|
||
Asia regional office:
|
|||||
Gross costs
|
(58)
|
(45)
|
(99)
|
||
Recharges to Asia operations
|
17
|
11
|
36
|
||
(41)
|
(34)
|
(63)
|
|||
Total
|
(128)
|
(120)
|
(231)
|
|
H Tax
|
|
i Tax charge
|
|
The total tax charge comprises:
|
2013 £m
|
2012* £m
|
|||||
Tax charge
|
Current
tax
|
Deferred
tax
|
Half year
Total
|
Half year
Total
|
Full year
Total
|
|
UK tax
|
(77)
|
(82)
|
(159)
|
(55)
|
(421)
|
|
Overseas tax
|
(68)
|
(128)
|
(196)
|
(254)
|
(533)
|
|
Total tax charge
|
(145)
|
(210)
|
(355)
|
(309)
|
(954)
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new and amended accounting standards described in note B.
|
2013 £m
|
2012* £m
|
|||||
Tax charge
|
Current
tax
|
Deferred
tax
|
Half year
Total
|
Half year
Total
|
Full year
Total
|
|
Tax charge to policyholders' returns
|
(80)
|
(134)
|
(214)
|
(30)
|
(370)
|
|
Tax charge attributable to shareholders' returns
|
(65)
|
(76)
|
(141)
|
(279)
|
(584)
|
|
Total tax charge
|
(145)
|
(210)
|
(355)
|
(309)
|
(954)
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of new and amended accounting standards described in note B.
|
|
ii Deferred tax
|
|
The statement of financial position contains the following deferred tax assets and liabilities:
|
30 June 2013 £m
|
30 June 2012* £m
|
31 December 2012* £m
|
||||||
Deferred tax
assets
|
Deferred tax
liabilities
|
Deferred tax
assets
|
Deferred tax
liabilities
|
Deferred tax
assets
|
Deferred tax
liabilities
|
|||
Unrealised gains and losses on investments
|
261
|
(1,610)
|
204
|
(1,628)
|
100
|
(1,812)
|
||
Balances relating to investment and insurance contracts
|
10
|
(466)
|
22
|
(966)
|
1
|
(428)
|
||
Short-term timing differences
|
2,283
|
(2,019)
|
1,816
|
(1,307)
|
2,092
|
(1,715)
|
||
Capital allowances
|
16
|
(7)
|
12
|
(8)
|
15
|
(9)
|
||
Unused tax losses
|
67
|
-
|
115
|
-
|
98
|
-
|
||
Total
|
2,637
|
(4,102)
|
2,169
|
(3,909)
|
2,306
|
(3,964)
|
|
* The 2012 comparative results have been retrospectively adjusted from those previously published for the application of the new consolidation accounting standards described in note B.
|
Short-term timing differences
|
Half year 2013 £m
|
Expected period of recoverability
|
Asia
|
31
|
1 to 3 years
|
JNL
|
1,984
|
With run-off of in-force book
|
UK long-term business
|
154
|
1 to 10 years
|
Other
|
114
|
3 to 10 years
|
Total
|
2,283
|
|
Unused tax losses
|
Half year 2013 £m
|
Expected period of recoverability
|
Asia
|
23
|
3 to 5 years
|
UK long-term business
|
14
|
1 to 3 years
|
Other
|
30
|
1 to 3 years
|
Total
|
67
|
|
iii Reconciliation of tax charge on profit attributable to shareholders for continuing operations
|
Half year 2013 £m
|
|||||||
Asia
insurance
operations †
|
US
insurance
operations
|
UK
insurance
operations
|
Other
operations
|
Total †
|
|||
Operating profit based on longer-term investment returns
|
474
|
582
|
356
|
3
|
1,415
|
||
Non-operating loss
|
(264)
|
(468)
|
(147)
|
(30)
|
(909)
|
||
Profit (loss) before tax attributable to shareholders
|
210
|
114
|
209
|
(27)
|
506
|
||
Expected tax rate**
|
17%
|
35%
|
23%
|
23%
|
23%
|
||
Tax at the expected tax rate
|
36
|
40
|
48
|
(6)
|
118
|
||
Effects of:
|
|||||||
Adjustment to tax charge in relation to prior years
|
4
|
-
|
1
|
6
|
11
|
||
Movement in provisions for open tax matters
|
1
|
-
|
-
|
(10)
|
(9)
|
||
Income not taxable or taxable at concessionary rates
|
(26)
|
(37)
|
-
|
-
|
(63)
|
||
Deductions not allowable for tax purposes
|
51
|
-
|
-
|
3
|
54
|
||
Deferred tax adjustments
|
(2)
|
-
|
-
|
-
|
(2)
|
||
Effect of results of joint ventures and associates
|
(14)
|
-
|
-
|
(3)
|
(17)
|
||
Irrecoverable withholding taxes
|
-
|
-
|
-
|
6
|
6
|
||
Other
|
8
|
24
|
11
|
-
|
43
|
||
Total actual tax charge (credit)
|
58
|
27
|
60
|
(4)
|
141
|
||
Analysed into:
|
|||||||
Tax charge on operating profit based on longer-term investment returns
|
79
|
166
|
92
|
3
|
340
|
||
Tax credit on non-operating profit
|
(21)
|
(139)
|
(32)
|
(7)
|
(199)
|
||
Actual tax rate:
|
|||||||
Operating profit based on longer-term investment returns
|
17%
|
29%
|
26%
|
100%
|
24%
|
||
Total profit
|
28%
|
24%
|
29%
|
15%
|
28%
|
|
† For half year 2013, the expected and actual tax rates as shown includes the impact of the held for sale Japan Life business. The tax rates for Asia insurance and Group, excluding the impact of the held for sale Japan Life business are as follows:
|
Asia insurance
|
Total Group
|
||
Expected tax rate
|
25%
|
26%
|
|
Actual tax rate:
|
|||
Operating profit based on longer-term investment returns
|
17%
|
24%
|
|
Total profit
|
17%
|
22%
|
Half year 2012* £m
|
|||||||
Asia
insurance
operations
|
US
insurance
operations
|
UK
insurance
operations
|
Other
operations
|
Total
|
|||
Operating profit (loss) based on longer-term investment returns
|
403
|
442
|
353
|
(41)
|
1,157
|
||
Non-operating profit (loss)
|
40
|
(125)
|
5
|
89
|
9
|
||
Profit before tax attributable to shareholders
|
443
|
317
|
358
|
48
|
1,166
|
||
Expected tax rate**
|
24%
|
35%
|
24.5%
|
24.5%
|
27%
|
||
Tax at the expected tax rate
|
106
|
111
|
88
|
12
|
317
|
||
Effects of:
|
|||||||
Adjustment to tax charge in relation to prior years
|
7
|
-
|
4
|
7
|
18
|
||
Movement in provisions for open tax matters
|
-
|
1
|
-
|
-
|
1
|
||
Income not taxable or taxable at concessionary rates
|
(11)
|
(37)
|
9
|
-
|
(39)
|
||
Deductions not allowable for tax purposes
|
6
|
-
|
-
|
-
|
6
|
||
Impact of changes in local statutory tax rates
|
-
|
-
|
(16)
|
7
|
(9)
|
||
Deferred tax adjustments
|
(2)
|
-
|
-
|
3
|
1
|
||
Effect of results of joint ventures and associates
|
(12)
|
-
|
-
|
(2)
|
(14)
|
||
Irrecoverable withholding taxes
|
-
|
-
|
-
|
5
|
5
|
||
Other
|
2
|
(4)
|
(4)
|
(1)
|
(7)
|
||
Total actual tax charge
|
96
|
71
|
81
|
31
|
279
|
||
Analysed into:
|
|||||||
Tax charge on operating profit based on longer-term investment returns
|
75
|
115
|
74
|
16
|
280
|
||
Tax charge (credit) on non-operating profit
|
21
|
(44)
|
7
|
15
|
(1)
|
||
Actual tax rate:
|
|||||||
Operating profit (loss) based on longer-term investment returns
|
19%
|
26%
|
21%
|
(39)%
|
24%
|
||
Total profit
|
22%
|
22%
|
23%
|
65%
|
24%
|
Full year 2012* £m
|
|||||||
Asia
insurance
operations
|
US
insurance
operations
|
UK
insurance
operations
|
Other
operations
|
Total
|
|||
Operating profit (loss) based on longer-term investment returns
|
906
|
964
|
736
|
(86)
|
2,520
|
||
Non-operating profit (loss)
|
71
|
(109)
|
136
|
129
|
227
|
||
Profit before tax attributable to shareholders
|
977
|
855
|
872
|
43
|
2,747
|
||
Expected tax rate**
|
23%
|
35%
|
24.5%
|
24.5%
|
27%
|
||
Tax at the expected tax rate
|
225
|
300
|
214
|
11
|
750
|
||
Effects of:
|
|||||||
Adjustment to tax charge in relation to prior years
|
(14)
|
10
|
(26)
|
(10)
|
(40)
|
||
Movement in provisions for open tax matters
|
-
|
(3)
|
-
|
32
|
29
|
||
Income not taxable or taxable at concessionary rates
|
(68)
|
(68)
|
-
|
(2)
|
(138)
|
||
Deductions not allowable for tax purposes
|
29
|
-
|
-
|
3
|
32
|
||
Impact of changes in local statutory tax rates
|
-
|
-
|
(39)
|
9
|
(30)
|
||
Deferred tax adjustments
|
(5)
|
-
|
8
|
-
|
3
|
||
Effect of results of joint ventures and associates
|
(24)
|
(5)
|
(29)
|
||||
Irrecoverable withholding taxes
|
-
|
-
|
-
|
14
|
14
|
||
Other
|
3
|
(5)
|
7
|
(12)
|
(7)
|
||
Total actual tax charge
|
146
|
234
|
164
|
40
|
584
|
||
Analysed into:
|
|||||||
Tax charge on operating profit based on longer-term investment returns
|
133
|
272
|
126
|
36
|
567
|
||
Tax charge (credit) on non-operating profit
|
13
|
(38)
|
38
|
4
|
17
|
||
Actual tax rate:
|
|||||||
Operating profit (loss) based on longer-term investment returns
|
15%
|
28%
|
17%
|
(42)%
|
23%
|
||
Total profit
|
15%
|
27%
|
19%
|
93%
|
21%
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new and amended accounting standards described in note B.
|
|
** The expected tax rates shown in the table above (rounded to the nearest whole percentage) reflect the corporation tax rates generally applied to taxable profits of the relevant country jurisdictions. For Asia operations the
expected tax rates reflect the corporation tax rates weighted by reference to the source of profits of operations contributing to the aggregate business result. The expected tax rate for Other operations reflects the mix of business between UK and overseas non-insurance operations, which are taxed at a variety of rates. The rates will fluctuate from year to year dependent on the mix of profits. |
|
iv Taxes paid
|
2013 £m
|
2012 £m
|
||||||
Corporation
taxes*
|
Other
taxes†
|
Taxes Collected‡
|
Half year
Total
|
Half year
Total
|
Full year
Total
|
||
Asia§
|
27
|
15
|
59
|
101
|
194
|
410
|
|
US§
|
(92)
|
9
|
186
|
103
|
126
|
470
|
|
UK
|
247
|
72
|
387
|
706
|
693
|
1,304
|
|
Other
|
-
|
-
|
2
|
2
|
-
|
2
|
|
Total tax paid
|
182
|
96
|
634
|
912
|
1,013
|
2,186
|
|
* In certain countries such as the UK, the corporation tax payments for our life insurance businesses are based on taxable profits which include policyholder investment returns on certain life insurance products.
|
|
† Other taxes paid includes property taxes, withholding taxes, customs duties, stamp duties, employer payroll taxes and irrecoverable indirect taxes.
|
|
‡ Taxes collected are other taxes that Prudential remits to tax authorities which it is obliged to collect from employees, customers and third parties which includes sales/VAT/GST taxes, employee and annuitant payroll taxes.
|
|
§ In the first half of 2013 Asia and the US received refunds of overpaid tax in relation to prior period tax returns.
|
|
I Supplementary analysis of earnings per share
|
Half year 2013
|
||||||||
Before
tax
|
Tax
|
Non-
controlling
interests
|
Net of tax
and non-controlling
interests
|
Basic
earnings
per share
|
Diluted
earnings
per share
|
|||
note C
|
note H
|
|||||||
Note
|
£m
|
£m
|
£m
|
£m
|
Pence
|
Pence
|
||
Based on operating profit based on longer-term investment returns
|
1,415
|
(340)
|
-
|
1,075
|
42.2p
|
42.1p
|
||
Short-term fluctuations in investment returns on shareholder-backed business
|
F
|
(755)
|
189
|
-
|
(566)
|
(22.2)p
|
(22.1)p
|
|
Amortisation of acquisition accounting adjustments
|
(30)
|
10
|
-
|
(20)
|
(0.8)p
|
(0.8)p
|
||
Loss attaching to held for sale Japan Life business
|
AB
|
(124)
|
-
|
-
|
(124)
|
(4.9)p
|
(4.9)p
|
|
Based on profit for the period
|
506
|
(141)
|
-
|
365
|
14.3p
|
14.3p
|
Half year 2012*
|
||||||||
Before
tax
|
Tax
|
Non-
controlling
interests
|
Net of tax
and non-controlling
interests
|
Basic
earnings
per share
|
Diluted
earnings
per share
|
|||
note C
|
note H
|
|||||||
Note
|
£m
|
£m
|
£m
|
£m
|
Pence
|
Pence
|
||
Based on operating profit based on longer-term investment returns
|
1,157
|
(280)
|
-
|
877
|
34.6p
|
34.5p
|
||
Short-term fluctuations in investment returns on shareholder-backed business
|
F
|
(47)
|
1
|
-
|
(46)
|
(1.8)p
|
(1.8)p
|
|
Gain on dilution of holding in PPMSA
|
42
|
-
|
-
|
42
|
1.7p
|
1.7p
|
||
Profit attaching to held for sale Japan Life business
|
AB
|
14
|
-
|
-
|
14
|
0.5p
|
0.5p
|
|
Based on profit for the period
|
1,166
|
(279)
|
-
|
887
|
35.0p
|
34.9p
|
Full year 2012*
|
||||||||
Before
tax
|
Tax
|
Non-
controlling
interests
|
Net of tax
and non-
controlling
interests
|
Basic
earnings
per share
|
Diluted
earnings
per share
|
|||
note C
|
note H
|
|||||||
Note
|
£m
|
£m
|
£m
|
£m
|
Pence
|
Pence
|
||
Based on operating profit based on longer-term investment return
|
2,520
|
(567)
|
-
|
1,953
|
76.9p
|
76.8p
|
||
Short-term fluctuations in investment returns on shareholder-backed business
|
F
|
187
|
(24)
|
-
|
163
|
6.4p
|
6.4p
|
|
Gain on dilution of holding in PPMSA
|
42
|
-
|
-
|
42
|
1.7p
|
1.7p
|
||
Amortisation of acquisition accounting adjustments
|
(19)
|
7
|
-
|
(12)
|
(0.5)p
|
(0.5)p
|
||
Profit attaching to held for sale Japan Life business
|
AB
|
17
|
-
|
-
|
17
|
0.6p
|
0.6p
|
|
Based on profit for the year
|
2,747
|
(584)
|
-
|
2,163
|
85.1p
|
85.0p
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new and amended accounting standards described in note B. The tables above therefore exclude actuarial
and other gains and losses on defined benefit pension schemes which are now reported in Other Comprehensive Income. Further, in order to facilitate comparisons of operating profit based on longer-term investment returns that reflect the Group's retained operations, the results attributable to the held for sale Japan Life business are included separately within the supplementary analysis of profit. |
Half year 2013
|
Half year 2012
|
Full year 2012
|
|||
(in millions)
|
(in millions)
|
(in millions)
|
|||
Weighted average number of shares for calculation of:
|
|||||
Basic earnings per share
|
2,548
|
2,536
|
2,541
|
||
Diluted earnings per share
|
2,553
|
2,539
|
2,544
|
|
J Dividends
|
2013
|
2012
|
2012
|
||
Dividends per share (in pence)
|
Half year
|
Half year
|
Full year
|
|
Dividends relating to reporting period:
|
||||
Interim dividend (2013 and 2012)
|
9.73p
|
8.40p
|
8.40p
|
|
Final dividend (2012)
|
-
|
-
|
20.79p
|
|
Total
|
9.73p
|
8.40p
|
29.19p
|
|
Dividends declared and paid in reporting period:
|
||||
Current year interim dividend
|
-
|
-
|
8.40p
|
|
Final dividend for prior year
|
20.79p
|
17.24p
|
17.24p
|
|
Total
|
20.79p
|
17.24p
|
25.64p
|
|
K Statement of financial position - analysis of Group position by segment and business type
|
|
i Group statement of financial position analysis
|
2013 £m
|
2012* £m
|
|||||||||||||||
Insurance operations
|
Total
insurance
operations
|
Asset
management
operations
|
Unallocated
to a segment
(central
operations)
|
Intra
-group
eliminations
|
30 Jun
Group
Total
|
30 Jun
Group
Total
|
31 Dec
Group
Total
|
|||||||||
By operating segment
|
Note
|
UK
|
US
|
Asia
|
||||||||||||
Assets
|
||||||||||||||||
Intangible assets attributable to shareholders:
|
||||||||||||||||
Goodwill
|
M
|
-
|
-
|
244
|
244
|
1,230
|
-
|
-
|
1,474
|
1,467
|
1,469
|
|||||
Deferred acquisition costs and other intangible assets
|
N
|
98
|
4,300
|
1,103
|
5,501
|
15
|
22
|
-
|
5,538
|
4,237
|
4,177
|
|||||
Total
|
98
|
4,300
|
1,347
|
5,745
|
1,245
|
22
|
-
|
7,012
|
5,704
|
5,646
|
||||||
Intangible assets attributable to with-profits funds:
|
||||||||||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
178
|
-
|
-
|
178
|
-
|
-
|
-
|
178
|
178
|
178
|
||||||
Deferred acquisition costs and other intangible assets
|
6
|
-
|
73
|
79
|
-
|
-
|
-
|
79
|
84
|
78
|
||||||
Total
|
184
|
-
|
73
|
257
|
-
|
-
|
-
|
257
|
262
|
256
|
||||||
Total
|
282
|
4,300
|
1,420
|
6,002
|
1,245
|
22
|
-
|
7,269
|
5,966
|
5,902
|
||||||
Deferred tax assets
|
H
|
181
|
2,232
|
68
|
2,481
|
118
|
38
|
-
|
2,637
|
2,169
|
2,306
|
|||||
Other non-investment and non-cash assets note (i)
|
5,641
|
7,255
|
1,164
|
14,060
|
1,995
|
4,060
|
(6,808)
|
13,307
|
7,257
|
11,952
|
||||||
Investment of long-term business and other operations:
|
||||||||||||||||
Investment properties
|
10,551
|
30
|
2
|
10,583
|
-
|
-
|
-
|
10,583
|
10,532
|
10,554
|
||||||
Investments in joint ventures and associates accounted for using the equity method
|
274
|
-
|
328
|
602
|
94
|
-
|
-
|
696
|
587
|
635
|
||||||
Financial investments:
|
||||||||||||||||
Loans
|
P
|
4,313
|
6,691
|
1,004
|
12,008
|
1,222
|
-
|
-
|
13,230
|
10,800
|
12,743
|
|||||
Equity securities and portfolio holdings in unit trusts
|
37,713
|
60,385
|
14,101
|
112,199
|
59
|
-
|
-
|
112,258
|
89,098
|
98,626
|
||||||
Debt securities
|
Q
|
82,854
|
33,368
|
20,081
|
136,303
|
1,953
|
-
|
-
|
138,256
|
127,349
|
138,907
|
|||||
Other investments
|
4,098
|
1,867
|
76
|
6,041
|
69
|
30
|
-
|
6,140
|
7,828
|
7,547
|
||||||
Deposits
|
12,365
|
-
|
1,141
|
13,506
|
36
|
-
|
-
|
13,542
|
11,951
|
12,248
|
||||||
Total investments
|
152,168
|
102,341
|
36,733
|
291,242
|
3,433
|
30
|
-
|
294,705
|
258,145
|
281,260
|
||||||
Assets held for sale
|
AB
|
-
|
-
|
1,079
|
1,079
|
-
|
-
|
-
|
1,079
|
-
|
98
|
|||||
Cash and cash equivalents
|
2,755
|
678
|
1,644
|
5,077
|
968
|
795
|
-
|
6,840
|
6,335
|
6,126
|
||||||
Total assets
|
161,027
|
116,806
|
42,108
|
319,941
|
7,759
|
4,945
|
(6,808)
|
325,837
|
279,872
|
307,644
|
||||||
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
2013 £m
|
2012* £m
|
|||||||||||||||||||
Insurance operations
|
Total
insurance
operations
|
Asset
management
operations
|
Unallocated
to a
segment
(central
operations)
|
Intra-
group
eliminations
|
30 Jun
Group
Total
|
30 Jun
Group
Total
|
31 Dec
Group
Total
|
|||||||||||||
By operating segment
|
Note
|
UK
|
US
|
Asia
|
||||||||||||||||
Equity and liabilities
|
||||||||||||||||||||
Equity
|
||||||||||||||||||||
Shareholders' equity
|
3,044
|
3,598
|
3,003
|
9,645
|
2,085
|
(2,105)
|
-
|
9,625
|
9,292
|
10,359
|
||||||||||
Non-controlling interests
|
2
|
-
|
4
|
6
|
-
|
-
|
-
|
6
|
34
|
5
|
||||||||||
Total equity
|
3,046
|
3,598
|
3,007
|
9,651
|
2,085
|
(2,105)
|
-
|
9,631
|
9,326
|
10,364
|
||||||||||
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)
|
V
|
133,290
|
106,215
|
33,223
|
272,728
|
-
|
-
|
-
|
272,728
|
233,507
|
257,674
|
|||||||||
Unallocated surplus of with-profits funds
|
V
|
11,350
|
-
|
84
|
11,434
|
-
|
-
|
-
|
11,434
|
9,802
|
10,589
|
|||||||||
Total policyholder liabilities and unallocated surplus of with-profits funds
|
144,640
|
106,215
|
33,307
|
284,162
|
-
|
-
|
-
|
284,162
|
243,309
|
268,263
|
||||||||||
Core structural borrowings of shareholder-financed operations:
|
||||||||||||||||||||
Subordinated debt
|
-
|
-
|
-
|
-
|
-
|
3,161
|
-
|
3,161
|
2,638
|
2,577
|
||||||||||
Other
|
-
|
164
|
-
|
164
|
275
|
549
|
-
|
988
|
958
|
977
|
||||||||||
Total
|
S
|
-
|
164
|
-
|
164
|
275
|
3,710
|
-
|
4,149
|
3,596
|
3,554
|
|||||||||
Operational borrowings attributable to shareholder-financed operations
|
T
|
76
|
23
|
5
|
104
|
4
|
2,422
|
-
|
2,530
|
2,794
|
2,245
|
|||||||||
Borrowings attributable to with-profits operations
|
T
|
924
|
-
|
-
|
924
|
-
|
-
|
-
|
924
|
895
|
968
|
|||||||||
Deferred tax liabilities
|
H
|
1,278
|
2,155
|
641
|
4,074
|
17
|
11
|
-
|
4,102
|
3,909
|
3,964
|
|||||||||
Other non-insurance liabilitiesnote (ii)
|
11,063
|
4,651
|
4,122
|
19,836
|
5,378
|
907
|
(6,808)
|
19,313
|
16,043
|
18,286
|
||||||||||
Liabilities held for sale
|
AB
|
-
|
-
|
1,026
|
1,026
|
-
|
-
|
-
|
1,026
|
-
|
-
|
|||||||||
Total liabilities
|
157,981
|
113,208
|
39,101
|
310,290
|
5,674
|
7,050
|
(6,808)
|
316,206
|
270,546
|
297,280
|
||||||||||
Total equity and liabilities
|
161,027
|
116,806
|
42,108
|
319,941
|
7,759
|
4,945
|
(6,808)
|
325,837
|
279,872
|
307,644
|
||||||||||
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
Notes
|
|
(i) Of the other non-investment and non-cash assets of £13,307 million (30 June 2012: £ 7,257 million; 31 December 2012: £11,952 million) the principle component comprises reinsurers' share of contract liabilities of £7,204 million (30
June £1,698 million; 31 December 2012; £6,854 million). As set out in note L(ii) this primarily relates to US insurance operation's acquisition of the REALIC business. |
|
Also included within other non-investment and non-cash assets are property, plant and equipment of £868 million (30 June 2012: £787 million; 31 December 2012: £754 million). The Group made additions to property, plant and
equipment of £146 million in the half year ending 30 June 2013 (half year 2012: £119 million; full year 2012: £139 million). |
|
(ii) Within other non-insurance liabilities are other creditors of £3,743 million (30 June 2012: £2,955 million; 31 December 2012: £2,701 million) of which £3,487 million (30 June 2012: £2,649 million; 31 December 2012: £2,447 million) are
due within one year. |
2013 £m
|
2012* £m
|
||||||||||||
Shareholder-backed business
|
|||||||||||||
Note
|
Participating
funds
|
Unit-linked
and variable
annuity
|
Non-linked
business
|
Asset
management
operations
|
Unallocated
to a
segment
(central
operations)
|
Intra-
group
eliminations
|
30 Jun
Group
Total
|
30 Jun
Group
Total
|
31 Dec
Group
Total
|
||||
Assets
|
|||||||||||||
Intangible assets attributable to shareholders:
|
|||||||||||||
Goodwill
|
M
|
-
|
-
|
244
|
1,230
|
-
|
-
|
1,474
|
1,467
|
1,469
|
|||
Deferred acquisition costs and other
intangible assets
|
N
|
-
|
-
|
5,501
|
15
|
22
|
-
|
5,538
|
4,237
|
4,177
|
|||
Total
|
-
|
-
|
5,745
|
1,245
|
22
|
-
|
7,012
|
5,704
|
5,646
|
||||
Intangible assets attributable to with-profits funds:
|
|||||||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
178
|
-
|
-
|
-
|
-
|
-
|
178
|
178
|
178
|
||||
Deferred acquisition costs and other intangible assets
|
79
|
-
|
-
|
-
|
-
|
-
|
79
|
84
|
78
|
||||
Total
|
257
|
-
|
-
|
-
|
-
|
-
|
257
|
262
|
256
|
||||
Total intangible assets
|
257
|
-
|
5,745
|
1,245
|
22
|
-
|
7,269
|
5,966
|
5,902
|
||||
Deferred tax assets
|
H
|
114
|
2
|
2,365
|
118
|
38
|
-
|
2,637
|
2,169
|
2,306
|
|||
Other non-investment and non-cash assets
|
3,401
|
644
|
10,015
|
1,995
|
4,060
|
(6,808)
|
13,307
|
7,257
|
11,952
|
||||
Investment of long-term business and other operations:
|
|||||||||||||
Investment properties
|
8,400
|
600
|
1,583
|
-
|
-
|
-
|
10,583
|
10,532
|
10,554
|
||||
Investments in joint ventures and associates accounted for using the equity method
|
209
|
-
|
393
|
94
|
-
|
-
|
696
|
587
|
635
|
||||
Financial investments:
|
|||||||||||||
Loans
|
P
|
3,566
|
-
|
8,442
|
1,222
|
-
|
-
|
13,230
|
10,800
|
12,743
|
|||
Equity securities and portfolio holdings in unit trusts
|
25,957
|
85,342
|
900
|
59
|
-
|
-
|
112,258
|
89,098
|
98,626
|
||||
Debt securities
|
Q
|
60,372
|
9,617
|
66,314
|
1,953
|
-
|
-
|
138,256
|
127,349
|
138,907
|
|||
Other investments
|
3,836
|
25
|
2,180
|
69
|
30
|
-
|
6,140
|
7,828
|
7,547
|
||||
Deposits
|
10,599
|
1,247
|
1,660
|
36
|
-
|
-
|
13,542
|
11,951
|
12,248
|
||||
Total investments
|
112,939
|
96,831
|
81,472
|
3,433
|
30
|
-
|
294,705
|
258,145
|
281,260
|
||||
Assets held for sale
|
AB
|
-
|
393
|
686
|
-
|
-
|
-
|
1,079
|
-
|
98
|
|||
Cash and cash equivalents
|
1,769
|
1,240
|
2,068
|
968
|
795
|
-
|
6,840
|
6,335
|
6,126
|
||||
Total assets
|
118,480
|
99,110
|
102,351
|
7,759
|
4,945
|
(6,808)
|
325,837
|
279,872
|
307,644
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
2013 £m
|
2012* £m
|
|||||||||||
Shareholder-backed business
|
||||||||||||
Note
|
Participating
funds
|
Unit-
linked
and variable
annuity
|
Non-
linked
business
|
Asset
management
operations
|
Unallocated
to a segment
(central
operations)
|
Intra
-group
eliminations
|
30 Jun
Group
Total
|
30 Jun
Group
Total
|
31 Dec
Group
Total
|
|||
Equity and liabilities
|
||||||||||||
Equity
|
||||||||||||
Shareholders' equity
|
-
|
-
|
9,645
|
2,085
|
(2,105)
|
-
|
9,625
|
9,292
|
10,359
|
|||
Non-controlling interests
|
2
|
-
|
4
|
-
|
-
|
-
|
6
|
34
|
5
|
|||
Total equity
|
2
|
-
|
9,649
|
2,085
|
(2,105)
|
-
|
9,631
|
9,326
|
10,364
|
|||
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)
|
V
|
96,877
|
96,080
|
79,771
|
-
|
-
|
-
|
272,728
|
233,507
|
257,674
|
||
Unallocated surplus of with-profits funds
|
V
|
11,434
|
-
|
-
|
-
|
-
|
-
|
11,434
|
9,802
|
10,589
|
||
Total policyholder liabilities and unallocated surplus of with-profits funds
|
108,311
|
96,080
|
79,771
|
-
|
-
|
-
|
284,162
|
243,309
|
268,263
|
|||
Core structural borrowings of shareholder-financed operations:
|
||||||||||||
Subordinated debt
|
-
|
-
|
-
|
-
|
3,161
|
-
|
3,161
|
2,638
|
2,577
|
|||
Other
|
-
|
-
|
164
|
275
|
549
|
-
|
988
|
958
|
977
|
|||
Total
|
S
|
-
|
-
|
164
|
275
|
3,710
|
-
|
4,149
|
3,596
|
3,554
|
||
Operational borrowings attributable to shareholder-financed
operations
|
T
|
-
|
-
|
104
|
4
|
2,422
|
-
|
2,530
|
2,794
|
2,245
|
||
Borrowings attributable to with-profits operations
|
T
|
924
|
-
|
-
|
-
|
-
|
-
|
924
|
895
|
968
|
||
Deferred tax liabilities
|
H
|
1,221
|
62
|
2,791
|
17
|
11
|
-
|
4,102
|
3,909
|
3,964
|
||
Other non-insurance liabilities
|
8,022
|
2,575
|
9,239
|
5,378
|
907
|
(6,808)
|
19,313
|
16,043
|
18,286
|
|||
Liabilities held for sale
|
AB
|
-
|
393
|
633
|
-
|
-
|
-
|
1,026
|
-
|
-
|
||
Total liabilities
|
118,478
|
99,110
|
92,702
|
5,674
|
7,050
|
(6,808)
|
316,206
|
270,546
|
297,280
|
|||
Total equity and liabilities
|
118,480
|
99,110
|
102,351
|
7,759
|
4,945
|
(6,808)
|
325,837
|
279,872
|
307,644
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
L Statement of financial position - analysis of segment by business type
|
|
i UK insurance operations
|
|
• In order to show the statement of financial position by reference to the differing degrees of policyholder and shareholder economic interest of the different types of fund and business, the analysis below is structured to show
separately assets and liabilities of the Scottish Amicable Insurance Fund (SAIF), the Prudential Assurance Company Limited (PAC) with-profits sub-fund (WPSF), unit-linked assets and liabilities and annuity (principally PRIL) and other long-term business. |
|
• £97 billion of the £152 billion of investments are held by SAIF and the PAC WPSF. Shareholders are exposed only indirectly to value movements on these assets.
|
2013 £m
|
2012* £m
|
||||||||||||
Other funds and subsidiaries
|
|||||||||||||
Note
|
Scottish
Amicable
Insurance
Fund
|
PAC
with-
profits
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 (iii)
|
notes (i),(ii)
|
|||||||||||
Assets
|
|||||||||||||
Intangible assets attributable to shareholders:
|
|||||||||||||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
-
|
98
|
98
|
98
|
109
|
105
|
|||||
Total
|
-
|
-
|
-
|
98
|
98
|
98
|
109
|
105
|
|||||
Intangible assets attributable to with-profits funds:
|
|||||||||||||
In respect of acquired subsidiaries for investment purposes
|
-
|
178
|
-
|
-
|
-
|
178
|
178
|
178
|
|||||
Deferred acquisition costs
|
-
|
6
|
-
|
-
|
-
|
6
|
6
|
6
|
|||||
Total
|
-
|
184
|
-
|
-
|
-
|
184
|
184
|
184
|
|||||
Total intangible assets
|
-
|
184
|
-
|
98
|
98
|
282
|
293
|
289
|
|||||
Deferred tax assets
|
1
|
113
|
-
|
67
|
67
|
181
|
243
|
183
|
|||||
Other non-investment and non-cash assets
|
468
|
2,604
|
489
|
2,080
|
2,569
|
5,641
|
5,443
|
5,448
|
|||||
Investments of long-term business and other operations:
|
|||||||||||||
Investment properties
|
453
|
7,947
|
600
|
1,551
|
2,151
|
10,551
|
10,501
|
10,528
|
|||||
Investments in joint ventures and associates accounted for using the equity method
|
-
|
209
|
-
|
65
|
65
|
274
|
236
|
259
|
|||||
Financial investments:
|
|||||||||||||
Loans
|
P
|
114
|
2,866
|
-
|
1,333
|
1,333
|
4,313
|
4,265
|
4,303
|
||||
Equity securities and portfolio holdings in unit trusts
|
2,048
|
20,435
|
15,187
|
43
|
15,230
|
37,713
|
34,090
|
36,281
|
|||||
Debt securities
|
Q
|
3,605
|
45,737
|
6,944
|
26,568
|
33,512
|
82,854
|
80,049
|
84,008
|
||||
Other investmentsnote (iv)
|
283
|
3,511
|
4
|
300
|
304
|
4,098
|
4,418
|
4,256
|
|||||
Deposits
|
814
|
9,385
|
801
|
1,365
|
2,166
|
12,365
|
11,105
|
11,131
|
|||||
Total investments
|
7,317
|
90,090
|
23,536
|
31,225
|
54,761
|
152,168
|
144,664
|
150,766
|
|||||
Properties held for sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
98
|
|||||
Cash and cash equivalents
|
132
|
1,180
|
890
|
553
|
1,443
|
2,755
|
2,593
|
2,668
|
|||||
Total assets
|
7,918
|
94,171
|
24,915
|
34,023
|
58,938
|
161,027
|
153,236
|
159,452
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
2013 £m
|
2012* £m
|
|||||||||||
Other funds and subsidiaries
|
||||||||||||
Note
|
Scottish
Amicable
Insurance
Fund
|
PAC
with-
profits
fund
|
Unit-linked
assets and
liabilities
|
Annuity
and other
long-term
business
|
Total
|
30 Jun Total
|
30 Jun Total
|
31 Dec Total
|
||||
note (iii)
|
notes (i),(ii)
|
|||||||||||
Equity and liabilities
|
||||||||||||
Equity
|
||||||||||||
Shareholders' equity
|
-
|
-
|
-
|
3,044
|
3,044
|
3,044
|
2,722
|
3,033
|
||||
Non-controlling interests
|
-
|
2
|
-
|
-
|
-
|
2
|
29
|
1
|
||||
Total equity
|
-
|
2
|
-
|
3,044
|
3,044
|
3,046
|
2,751
|
3,034
|
||||
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)
|
V
|
7,445
|
75,775
|
23,243
|
26,827
|
50,070
|
133,290
|
128,387
|
133,912
|
|||
Unallocated surplus of with-profits funds (reflecting application of 'realistic' basis provisions for UK regulated with-profits funds)
|
V
|
-
|
11,350
|
-
|
-
|
-
|
11,350
|
9,750
|
10,526
|
|||
Total
|
7,445
|
87,125
|
23,243
|
26,827
|
50,070
|
144,640
|
138,137
|
144,438
|
||||
Operational borrowings attributable to shareholder-financed operations
|
-
|
-
|
-
|
76
|
76
|
76
|
42
|
127
|
||||
Borrowings attributable to with-profits funds
|
11
|
913
|
-
|
-
|
-
|
924
|
895
|
968
|
||||
Deferred tax liabilities
|
51
|
945
|
2
|
291
|
293
|
1,289
|
1,258
|
1,185
|
||||
Other non-insurance liabilities
|
411
|
5,186
|
1,670
|
3,785
|
5,455
|
11,052
|
10,153
|
9,700
|
||||
Total liabilities
|
7,918
|
94,169
|
24,915
|
30,979
|
55,894
|
157,981
|
150,485
|
156,418
|
||||
Total equity and liabilities
|
7,918
|
94,171
|
24,915
|
34,023
|
58,938
|
161,027
|
153,236
|
159,452
|
|
* The 2012 comparative results have been adjusted from those previously published for the retrospective application of the new and amended accounting standards described in note B.
|
|
(i) The WPSF mainly contains with-profits business but it also contains some non-profit business (unit-linked, term assurances and annuities). The WPSF's profits are apportioned 90 per cent to its policyholders and 10 per cent to
shareholders as surplus for distribution is determined via the annual actuarial valuation. For the purposes of this table and subsequent explanation, references to the WPSF also include, for convenience, the amounts attaching to the Defined Charges Participating Sub-fund which comprises 3.4 per cent of the total assets of the WPSF and includes the with-profits annuity business transferred to Prudential from the Equitable Life Assurance Society on 1 December 2007 (with assets of approximately £1.7 billion). Profits to shareholders on this with-profits annuity business emerge on a 'charges less expenses' basis and policyholders are entitled to 100 per cent of the investment earnings. Included in the PAC with-profits fund is £13.5 billion (2012: £13.3 billion) of non-profits annuities liabilities.
|
|
(ii) Excluding policyholder liabilities of the Hong Kong branch of PAC.
|
|
(iii) The fund is solely for the benefit of policyholders of SAIF. Shareholders have no interest in the profits of this fund although they are entitled to asset management fees on this business. SAIF is a separate sub-fund within the
PAC long-term business fund. |
|
(iv) Other investments comprise:
|
2013 £m
|
2012* £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Derivative assets**
|
894
|
1,318
|
1,349
|
|
Partnerships in investment pools and other†
|
3,204
|
3,100
|
2,907
|
|
4,098
|
4,418
|
4,256
|
|
* The 2012 comparative results have been adjusted from those previously published for the retrospective application of the new and amended accounting standards described in note B.
|
|
** After including derivative liabilities of £1,289 million (30 June 2012: £1,340 million; 31 December 2012: £1,010 million), which are also included in the statement of financial position, the overall derivative position was a net liability of £395 million (30 June 2012: net liability of £22 million; 31 December 2012: net asset of £339 million).
|
|
† Partnerships in investment pools and other comprise mainly investments held by the PAC with-profits fund. These investments are primarily investments in limited partnerships and additionally investments in property funds.
|
2013 £m
|
2012 £m
|
||||||||
Note
|
Variable annuity
separate account
assets and
liabilities
|
Fixed annuity,
GIC and other
business
|
30 Jun
Total*
|
30 Jun
Total
|
31 Dec
Total*
|
||||
note (i)
|
note (i)
|
||||||||
Assets
|
|||||||||
Intangible assets attributable to shareholders:
|
|||||||||
Deferred acquisition costs and other intangibles
|
-
|
4,300
|
4,300
|
3,203
|
3,222
|
||||
Total
|
-
|
4,300
|
4,300
|
3,203
|
3,222
|
||||
Deferred tax assets
|
-
|
2,232
|
2,232
|
1,633
|
1,889
|
||||
Other non-investment and non-cash assetsnote (v)
|
-
|
7,255
|
7,255
|
1,536
|
6,792
|
||||
Investments of long-term business and other operations:
|
|||||||||
Investment properties
|
-
|
30
|
30
|
25
|
24
|
||||
Financial investments:
|
|||||||||
Loans
|
P
|
-
|
6,691
|
6,691
|
4,168
|
6,235
|
|||
Equity securities and portfolio holdings in unit trustsnote (iv)
|
60,054
|
331
|
60,385
|
43,874
|
49,551
|
||||
Debt securities
|
Q,R
|
-
|
33,368
|
33,368
|
27,061
|
32,993
|
|||
Other investmentsnote (ii)
|
-
|
1,867
|
1,867
|
2,634
|
2,296
|
||||
Deposits
|
-
|
-
|
-
|
228
|
211
|
||||
Total investments
|
60,054
|
42,287
|
102,341
|
77,990
|
91,310
|
||||
Cash and cash equivalents
|
-
|
678
|
678
|
293
|
513
|
||||
Total assets
|
60,054
|
56,752
|
116,806
|
84,655
|
103,726
|
||||
Equity and liabilities
|
|||||||||
Equity
|
|||||||||
Shareholders' equity note (iii)
|
-
|
3,598
|
3,598
|
3,919
|
4,343
|
||||
Total equity
|
-
|
3,598
|
3,598
|
3,919
|
4,343
|
||||
Liabilities
|
|||||||||
Policyholder:
|
|||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
V
|
60,054
|
46,161
|
106,215
|
75,264
|
92,261
|
|||
Total
|
60,054
|
46,161
|
106,215
|
75,264
|
92,261
|
||||
Core structural borrowings of shareholder-financed operations
|
S
|
-
|
164
|
164
|
159
|
153
|
|||
Operational borrowings attributable to shareholder-financed operations
|
-
|
23
|
23
|
91
|
26
|
||||
Deferred tax liabilities
|
-
|
2,155
|
2,155
|
2,069
|
2,168
|
||||
Other non-insurance liabilitiesnote (v)
|
-
|
4,651
|
4,651
|
3,153
|
4,775
|
||||
Total liabilities
|
60,054
|
53,154
|
113,208
|
80,736
|
99,383
|
||||
Total equity and liabilities
|
60,054
|
56,752
|
116,806
|
84,655
|
103,726
|
|
* The statements of financial position at 30 June 2013 and 31 December 2012 include the assets and liabilities of the acquired REALIC business. See note X(b).
|
|
Notes
|
|
(i) Assets and liabilities attaching to variable annuity business that are not held in the separate account are shown within other business.
|
|
(ii) Other investments comprise:
|
2013 £m
|
2012 £m
|
||||||
30 Jun
|
30 Jun
|
31 Dec
|
|||||
Derivative assets**
|
1,010
|
1,866
|
1,546
|
||||
Partnerships in investment pools and other**†
|
857
|
768
|
750
|
||||
1,867
|
2,634
|
2,296
|
|
** In the US, Prudential uses derivatives to reduce interest rate risk, to facilitate efficient portfolio management to match liabilities under annuity policies and for certain equity based product management activities. After taking
account of derivative liabilities of £555 million (30 June 2012: £1,046 million; 31 December 2012: £645 million), which are also included in the statement of financial position, the overall derivative position is a net asset of £455 million (30 June 2012: net asset of £820 million; 31 December 2012: net asset of £901 million). |
|
† Partnerships in investment pools and other comprise primarily investments in limited partnerships. These include interests in the PPM America Private Equity Fund and diversified investments in other partnerships by independent
money managers that generally invest in various equities and fixed income loans and securities. |
2013 £m
|
2012 £m
|
||||||
Note
|
30 Jun
|
30 Jun
|
31 Dec
|
||||
Operating profits based on longer-term investment returns
|
C
|
582
|
442
|
964
|
|||
Short-term fluctuations in investment returns
|
F
|
(441)
|
(125)
|
(90)
|
|||
Amortisation of acquisition accounting adjustments arising on the purchase of REALIC
|
(27)
|
-
|
(19)
|
||||
Profit before shareholder tax
|
114
|
317
|
855
|
||||
Tax
|
H
|
(27)
|
(71)
|
(234)
|
|||
Profit for the period
|
87
|
246
|
621
|
2013 £m
|
2012 £m
|
||||||
Note
|
30 Jun
|
30 Jun
|
31 Dec
|
||||
Profit for the period (as above)
|
87
|
246
|
621
|
||||
Items recognised in other comprehensive income:
|
|||||||
Exchange movements
|
293
|
(34)
|
(181)
|
||||
Unrealised valuation movements on securities classified as available-for sale:
|
|||||||
Unrealised holding (losses) gains arising during the period
|
(1,665)
|
470
|
930
|
||||
Deduct net (gains)/add back net losses included in income statement
|
(42)
|
12
|
(68)
|
||||
Total unrealised valuation movements
|
(1,707)
|
482
|
862
|
||||
Related change in amortisation of deferred income and acquisition costs
|
N
|
419
|
(181)
|
(270)
|
|||
Related tax
|
451
|
(105)
|
(205)
|
||||
Total other comprehensive (loss) income
|
(544)
|
162
|
206
|
||||
Total comprehensive (loss) income for the period
|
(457)
|
408
|
827
|
||||
Dividends, interest payments to central companies and other movements
|
(288)
|
(250)
|
(245)
|
||||
Net (decrease) increase in equity
|
(745)
|
158
|
582
|
||||
Shareholders' equity at beginning of period
|
4,343
|
3,761
|
3,761
|
||||
Shareholders' equity at end of period
|
3,598
|
3,919
|
4,343
|
|
(iv) Equity securities and portfolio holdings in unit trusts includes investments in mutual funds, the majority of which are equity based.
|
|
(v) Reinsurance balances relating to REALIC
|
|
iii Asia insurance operations
|
2013 £m
|
2012* £m
|
|||||||||
Note
|
With-profits
business
|
Unit-linked
assets and
liabilities
|
Other
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
||||
note (i)
|
||||||||||
Assets
|
||||||||||
Intangible assets attributable to shareholders:
|
||||||||||
Goodwill
|
-
|
-
|
244
|
244
|
237
|
239
|
||||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
1,103
|
1,103
|
892
|
819
|
||||
Total
|
-
|
-
|
1,347
|
1,347
|
1,129
|
1,058
|
||||
Intangible assets attributable to with-profits funds:
|
||||||||||
Deferred acquisition costs and other intangible assets
|
73
|
-
|
-
|
73
|
78
|
72
|
||||
Deferred tax assets
|
-
|
2
|
66
|
68
|
86
|
76
|
||||
Other non-investment and non-cash assets
|
329
|
155
|
680
|
1,164
|
970
|
1,023
|
||||
Investments of long-term business and other operations:
|
||||||||||
Investment properties
|
-
|
-
|
2
|
2
|
6
|
2
|
||||
Investments accounted for using the equity method
|
-
|
-
|
328
|
328
|
259
|
284
|
||||
Financial investments:
|
||||||||||
Loans
|
P
|
586
|
-
|
418
|
1,004
|
1,160
|
1,006
|
|||
Equity securities and portfolio holdings in unit trusts
|
3,474
|
10,101
|
526
|
14,101
|
11,060
|
12,730
|
||||
Debt securities
|
Q
|
11,030
|
2,673
|
6,378
|
20,081
|
18,372
|
20,067
|
|||
Other investments
|
42
|
21
|
13
|
76
|
669
|
927
|
||||
Deposits
|
400
|
446
|
295
|
1,141
|
594
|
851
|
||||
Total investments
|
15,532
|
13,241
|
7,960
|
36,733
|
32,120
|
35,867
|
||||
Assets held for sale
|
AB
|
-
|
393
|
686
|
1,079
|
-
|
-
|
|||
Cash and cash equivalents
|
457
|
350
|
837
|
1,644
|
1,797
|
1,545
|
||||
Total assets
|
16,391
|
14,141
|
11,576
|
42,108
|
36,180
|
39,641
|
||||
Equity and liabilities
|
||||||||||
Equity
|
||||||||||
Shareholders' equity
|
-
|
-
|
3,003
|
3,003
|
2,403
|
2,529
|
||||
Non-controlling interests
|
-
|
-
|
4
|
4
|
5
|
4
|
||||
Total equity
|
-
|
-
|
3,007
|
3,007
|
2,408
|
2,533
|
||||
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)
|
V
|
13,657
|
12,783
|
6,783
|
33,223
|
29,856
|
31,501
|
|||
Unallocated surplus of with-profits funds note (ii)
|
V
|
84
|
-
|
-
|
84
|
52
|
63
|
|||
Total
|
13,741
|
12,783
|
6,783
|
33,307
|
29,908
|
31,564
|
||||
Operational borrowings attributable to shareholder-financed operations
|
-
|
-
|
5
|
5
|
93
|
7
|
||||
Deferred tax liabilities
|
425
|
62
|
154
|
641
|
546
|
582
|
||||
Other non-insurance liabilities
|
2,225
|
903
|
994
|
4,122
|
3,225
|
4,955
|
||||
Liabilities held for sale
|
AB
|
-
|
393
|
633
|
1,026
|
-
|
-
|
|||
Total liabilities
|
16,391
|
14,141
|
8,569
|
39,101
|
33,772
|
37,108
|
||||
Total equity and liabilities
|
16,391
|
14,141
|
11,576
|
42,108
|
36,180
|
39,641
|
|
* The 2012 comparative results have been adjusted from those previously published for the retrospective application of the new and amended accounting standards described in note B.
|
|
Notes
|
|
(i) The statement of financial position for with-profits business comprises the with-profits assets and liabilities of the Hong Kong, Malaysia and Singapore with-profits operations. Assets and liabilities of other participating
business are included in the column for 'Other business'. |
|
(ii) For the purposes of the presentation of unallocated surplus of with-profits within the statement of financial position, the Hong Kong branch balance is reported within the unallocated surplus of the PAC with-profits sub-fund of
the UK insurance operations. |
|
iv Asset management operations
|
2013 £m
|
2012* £m
|
||||||||
Note
|
M&G
|
US
|
Eastspring
Investments
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
|||
note (i)
|
|||||||||
Assets
|
|||||||||
Intangible assets:
|
|||||||||
Goodwill
|
M
|
1,153
|
16
|
61
|
1,230
|
1,230
|
1,230
|
||
Deferred acquisition costs
|
12
|
2
|
1
|
15
|
14
|
13
|
|||
Total intangible assets
|
1,165
|
18
|
62
|
1,245
|
1,244
|
1,243
|
|||
Other non-investment and non-cash assets
|
1,844
|
198
|
71
|
2,113
|
1,198
|
1,142
|
|||
Investments accounted for using the equity method
|
37
|
-
|
57
|
94
|
92
|
92
|
|||
Financial investments:
|
|||||||||
Loans
|
P
|
1,222
|
-
|
-
|
1,222
|
1,207
|
1,199
|
||
Equity securities and portfolio holdings in unit trusts
|
45
|
-
|
14
|
59
|
74
|
64
|
|||
Debt securities
|
Q
|
1,953
|
-
|
-
|
1,953
|
1,867
|
1,839
|
||
Other investments
|
56
|
13
|
-
|
69
|
56
|
41
|
|||
Deposits
|
-
|
16
|
20
|
36
|
24
|
55
|
|||
Total investments
|
3,313
|
29
|
91
|
3,433
|
3,320
|
3,290
|
|||
Cash and cash equivalents
|
793
|
53
|
122
|
968
|
1,269
|
918
|
|||
Total assets
|
7,115
|
298
|
346
|
7,759
|
7,031
|
6,593
|
|||
Equity and liabilities
|
|||||||||
Equity
|
|||||||||
Shareholders' equity
|
1,664
|
143
|
278
|
2,085
|
1,888
|
1,937
|
|||
Total equity
|
1,664
|
143
|
278
|
2,085
|
1,888
|
1,937
|
|||
Liabilities
|
|||||||||
Core structural borrowing of shareholder-financed operations
|
S
|
275
|
-
|
-
|
275
|
250
|
275
|
||
Intra-group debt represented by
operational borrowings
at Group level note (ii)
|
T
|
2,422
|
-
|
-
|
2,422
|
2,568
|
2,084
|
||
Other non-insurance liabilitiesnote (iii)
|
2,754
|
155
|
68
|
2,977
|
2,325
|
2,297
|
|||
Total liabilities
|
5,451
|
155
|
68
|
5,674
|
5,143
|
4,656
|
|||
Total equity and liabilities
|
7,115
|
298
|
346
|
7,759
|
7,031
|
6,593
|
|
* The 2012 comparative results have been adjusted from those previously published for the retrospective application of the new and amended accounting standards described in note B.
|
|
Notes
|
|
(i) The M&G statement of financial position includes the assets and liabilities in respect of Prudential Capital.
|
2013 £m
|
2012 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Commercial Paper
|
2,123
|
2,318
|
1,535
|
||
Medium Term Notes
|
299
|
250
|
549
|
||
Total intra-group debt represented by operational borrowings at Group level
|
2,422
|
2,568
|
2,084
|
|
(iii) Other non-insurance liabilities consists primarily of intra-group balances, derivative liabilities and other creditors.
|
|
M Goodwill attributable to shareholders
|
2013 £m
|
2012 £m
|
||||
Note
|
30 Jun
|
30 Jun
|
31 Dec
|
||
Cost
|
|||||
At beginning of period
|
1,589
|
1,585
|
1,585
|
||
Additional consideration paid on previously acquired business
|
-
|
-
|
2
|
||
Exchange differences
|
5
|
2
|
2
|
||
At end of period
|
1,594
|
1,587
|
1,589
|
||
Aggregate impairment
|
(120)
|
(120)
|
(120)
|
||
Net book amount at end of period
|
1,474
|
1,467
|
1,469
|
|
N Deferred acquisition costs and other intangible assets attributable to shareholders
|
|
The deferred acquisition costs and other intangible assets attributable to shareholders comprise:
|
2013 £m
|
2012* £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Deferred acquisition costs related to insurance contracts as classified under IFRS 4
|
4,851
|
3,824
|
3,776
|
|
Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4
|
97
|
103
|
100
|
|
4,948
|
3,927
|
3,876
|
||
Present value of acquired in-force policies for insurance contracts as classified under IFRS 4 (PVIF)
|
85
|
62
|
64
|
|
Other intangibles
|
505
|
248
|
237
|
|
590
|
310
|
301
|
||
Total of deferred acquisition costs and other intangible assets
|
5,538
|
4,237
|
4,177
|
2013 £m
|
2012* £m
|
||||||||||
Deferred acquisition costs
|
|||||||||||
Note
|
UK
|
US
|
Asia
|
Asset
management
|
PVIF and
Other
intangibles**
|
Total
30 Jun
|
Total
30 Jun
|
Total
31 Dec
|
|||
note (i)
|
|||||||||||
Balance at beginning of period:
|
|||||||||||
As previously reported
|
103
|
3,199
|
654
|
10
|
301
|
4,267
|
4,234
|
4,234
|
|||
Effect of change in accounting policy
|
B
|
-
|
-
|
(90)
|
-
|
-
|
(90)
|
(90)
|
(90)
|
||
After effect of change
|
103
|
3,199
|
564
|
10
|
301
|
4,177
|
4,144
|
4,144
|
|||
Additionsnote (ii)
|
1
|
372
|
92
|
4
|
288
|
757
|
535
|
1,059
|
|||
Acquisition of subsidiariesnote (ii)
|
-
|
-
|
-
|
-
|
21
|
21
|
-
|
5
|
|||
Amortisation to the income statement:
|
|||||||||||
Operating profit
|
(8)
|
(199)
|
(83)
|
(2)
|
(19)
|
(311)
|
(308)
|
(682)
|
|||
Non-operating profit
|
-
|
242
|
-
|
-
|
(3)
|
239
|
80
|
76
|
|||
(8)
|
43
|
(83)
|
(2)
|
(22)
|
(72)
|
(228)
|
(606)
|
||||
Exchange differences
|
-
|
244
|
18
|
-
|
2
|
264
|
(33)
|
(155)
|
|||
Change in amortisation of DAC related to net unrealised valuation movement on Jackson's available-for-sale securities recognised as Other Comprehensive Income
|
-
|
419
|
-
|
-
|
-
|
419
|
(181)
|
(270)
|
|||
Reclassification of Japan Life as held for sale
|
-
|
-
|
(28)
|
-
|
-
|
(28)
|
-
|
-
|
|||
Balance at end of period
|
96
|
4,277
|
563
|
12
|
590
|
5,538
|
4,237
|
4,177
|
|
* The 2012 comparative results have been retrospectively adjusted from those previously published for the application of IFRS 11 described in note B whereby equity presentation rather than proportionate consolidation for joint
venture operations applies. |
|
** PVIF and Other intangibles includes software rights of £62 million at 30 June 2013 (31 December 2012: £60 million) with additions of £11 million, amortisation of £10 million and exchange gains of £1 million.
|
|
Notes
|
|
(i) The DAC amount in respect of US insurance operations comprises amounts in respect of:
|
2013 £m
|
2012 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Variable annuity business
|
3,917
|
3,287
|
3,330
|
|
Other business
|
953
|
794
|
821
|
|
Cumulative shadow DAC (for unrealised gains/losses booked in other
comprehensive income)
|
(593)
|
(896)
|
(952)
|
|
Total DAC for US operations
|
4,277
|
3,185
|
3,199
|
|
(ii) The additions of £288 million for PVIF and other intangibles in half year 2013 include the amount advanced to secure the exclusive 15-year bancassurance partnership agreement entered with Thanachart Bank in Thailand.
|
|
Overview of the deferral and amortisation of acquisition costs for Jackson
|
|
O Valuation bases for Group assets
|
2013 £m
|
2012* £m
|
2012* £m
|
|||||||||||
Note
|
At fair
value
|
Cost /
Amortised
cost
|
30 June
Total
|
At fair
value
|
Cost /
Amortised
cost
|
30 June
Total
|
At fair
value
|
Cost /
Amortised
cost
|
31 Dec
Total
|
||||
note (i)
|
note (i)
|
note (i)
|
|||||||||||
Intangible assets attributable to shareholders:
|
|||||||||||||
Goodwill
|
M
|
-
|
1,474
|
1,474
|
-
|
1,467
|
1,467
|
-
|
1,469
|
1,469
|
|||
Deferred acquisition costs and other intangible assets
|
N
|
-
|
5,538
|
5,538
|
-
|
4,237
|
4,237
|
-
|
4,177
|
4,177
|
|||
Total
|
-
|
7,012
|
7,012
|
-
|
5,704
|
5,704
|
-
|
5,646
|
5,646
|
||||
Intangible assets attributable to with-profits funds:
|
|||||||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
-
|
178
|
178
|
-
|
178
|
178
|
-
|
178
|
178
|
||||
Deferred acquisition costs and other intangible assets
|
-
|
79
|
79
|
-
|
84
|
84
|
-
|
78
|
78
|
||||
Total
|
-
|
257
|
257
|
-
|
262
|
262
|
-
|
256
|
256
|
||||
Total intangible assets
|
-
|
7,269
|
7,269
|
-
|
5,966
|
5,966
|
-
|
5,902
|
5,902
|
||||
Other non-investment and non-cash assets:
|
|||||||||||||
Property, plant and equipment
|
-
|
868
|
868
|
-
|
787
|
787
|
-
|
754
|
754
|
||||
Reinsurers' share of insurance contract liabilities
|
-
|
7,204
|
7,204
|
-
|
1,698
|
1,698
|
-
|
6,854
|
6,854
|
||||
Deferred tax assets
|
H
|
-
|
2,637
|
2,637
|
-
|
2,169
|
2,169
|
-
|
2,306
|
2,306
|
|||
Current tax recoverable
|
-
|
191
|
191
|
-
|
302
|
302
|
-
|
248
|
248
|
||||
Accrued investment income
|
-
|
2,726
|
2,726
|
-
|
2,686
|
2,686
|
-
|
2,771
|
2,771
|
||||
Other debtors
|
-
|
2,318
|
2,318
|
-
|
1,784
|
1,784
|
-
|
1,325
|
1,325
|
||||
Total
|
-
|
15,944
|
15,944
|
-
|
9,426
|
9,426
|
-
|
14,258
|
14,258
|
||||
Investments of long-term business and other operations:note (ii)
|
|||||||||||||
Investment properties
|
10,583
|
-
|
10,583
|
10,532
|
-
|
10,532
|
10,544
|
-
|
10,544
|
||||
Investments accounted for using the equity method
|
-
|
696
|
696
|
-
|
587
|
587
|
-
|
635
|
635
|
||||
Loans
|
P
|
2,268
|
10,962
|
13,230
|
285
|
10,515
|
10,800
|
2,068
|
10,675
|
12,743
|
|||
Equity securities and portfolio holdings in unit trusts
|
112,258
|
-
|
112,258
|
89,098
|
-
|
89,098
|
98,626
|
-
|
98,626
|
||||
Debt securities
|
Q
|
138,256
|
-
|
138,256
|
127,349
|
-
|
127,349
|
138,907
|
-
|
138,907
|
|||
Other investments
|
6,140
|
-
|
6,140
|
7,828
|
-
|
7,828
|
7,547
|
-
|
7,547
|
||||
Deposits
|
-
|
13,542
|
13,542
|
-
|
11,951
|
11,951
|
-
|
12,248
|
12,248
|
||||
Total investments
|
269,505
|
25,200
|
294,705
|
235,092
|
23,053
|
258,145
|
257,702
|
23,558
|
281,260
|
||||
Assets held for sale
|
1,079
|
-
|
1,079
|
-
|
-
|
-
|
98
|
-
|
98
|
||||
Cash and cash equivalents
|
-
|
6,840
|
6,840
|
-
|
6,335
|
6,335
|
-
|
6,126
|
6,126
|
||||
Total assets
|
270,584
|
55,253
|
325,837
|
235,092
|
44,780
|
279,872
|
257,800
|
49,844
|
307,644
|
||||
Percentage of Group total assets
|
83%
|
17%
|
100%
|
84%
|
16%
|
100%
|
84%
|
16%
|
100%
|
|
* The 2012 comparative results have been adjusted from those previously published for the retrospective application of the new and amended accounting standards described in note B.
|
|
(i) Assets carried at cost or amortised cost are subject to impairment testing where appropriate under IFRS requirements. This category also includes assets which are valued by reference to specific IFRS standards such as
reinsurers' share of insurance contract liabilities, deferred tax assets and investments accounted for under the equity method. |
|
(ii) Realised gains and losses on the Group's investments for the half year 2013 recognised in the income statement amounted to a net gain of £0.8 billion (half year 2012: £3.6 billion; full year 2012: £6.8 billion).
|
|
i Financial instruments - Designation and fair values
|
30 June 2013 £m
note (ii)
|
||||
Note
|
Total
carrying
value
|
Fair
Value
|
||
Financial assets
|
||||
Cash and cash equivalents
|
6,840
|
6,840
|
||
Deposits
|
13,542
|
13,542
|
||
Equity securities and portfolio holdings in unit trusts
|
112,258
|
112,258
|
||
Debt securities
|
Q
|
138,256
|
138,256
|
|
Loans
|
P
|
13,230
|
13,404
|
|
Other investments
|
6,140
|
6,140
|
||
Accrued investment income
|
2,726
|
2,726
|
||
Other debtors
|
2,318
|
2,318
|
||
295,310
|
30 June 2013 £m
note (ii)
|
||||
Note
|
Total
carrying
value
|
Fair
value
|
||
Financial liabilities
|
||||
Core structural borrowings of shareholder-financed operations
|
S
|
4,149
|
4,534
|
|
Operational borrowings attributable to shareholder-financed operations
|
T
|
2,530
|
2,530
|
|
Borrowings attributable to the with-profits fund held at fair value
|
T
|
924
|
924
|
|
Obligations under funding, securities lending and sale and repurchase agreements
|
2,889
|
2,899
|
||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
5,394
|
5,394
|
||
Investment contract with discretionary participation features held at fair valuenote (i)
|
33,402
|
n/a
|
||
Investment contract without discretionary participation features held at fair value
|
19,865
|
19,872
|
||
Other creditors
|
3,743
|
3,743
|
||
Derivative liabilities
|
2,226
|
2,226
|
||
Other liabilities
|
3,661
|
3,661
|
||
78,783
|
|
Notes
|
|
(i) It is impractical to determine the fair value of investment contracts with discretionary participation features due to the lack of a reliable basis to measure such features.
|
|
(ii) Following the adoption of IFRS 13, and in accordance with the corresponding amendments to IAS 34, the tables above show a comparison of the fair value of financial assets and liabilities compared to their carrying amounts.
Under IFRS 13, this disclosure has been provided on a prospective basis. |
|
ii Determination of fair value
|
|
iii Fair value hierarchy of financial instruments measured at fair value on recurring basis
|
30 June 2013 £m
|
||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||
Analysis of investments, net of derivative liabilities by business type
|
||||||
With-profits
|
||||||
Equity securities and portfolio holdings in unit trusts
|
23,525
|
1,807
|
625
|
25,957
|
||
Debt securities
|
15,241
|
44,609
|
522
|
60,372
|
||
Other investments (including derivative assets)
|
155
|
757
|
2,924
|
3,836
|
||
Derivative liabilities
|
(156)
|
(883)
|
-
|
(1,039)
|
||
Total financial investments, net of derivative liabilities
|
38,765
|
46,290
|
4,071
|
89,126
|
||
Percentage of total
|
43%
|
52%
|
5%
|
100%
|
||
Unit-linked and variable annuity separate account
|
||||||
Equity securities and portfolio holdings in unit trusts
|
85,014
|
265
|
63
|
85,342
|
||
Debt securities
|
3,683
|
5,932
|
2
|
9,617
|
||
Other investments (including derivative assets)
|
4
|
21
|
-
|
25
|
||
Derivative liabilities
|
(2)
|
(5)
|
-
|
(7)
|
||
Total financial investments, net of derivative liabilities
|
88,699
|
6,213
|
65
|
94,977
|
||
Percentage of total
|
93%
|
7%
|
0%
|
100%
|
||
Non-linked shareholder-backed
|
||||||
Loans
|
-
|
242
|
2,026
|
2,268
|
||
Equity securities and portfolio holdings in unit trusts
|
879
|
33
|
47
|
959
|
||
Debt securities
|
13,551
|
54,559
|
157
|
68,267
|
||
Other investments (including derivative assets)
|
72
|
1,331
|
876
|
2,279
|
||
Derivative liabilities
|
-
|
(974)
|
(206)
|
(1,180)
|
||
Total financial investments, net of derivative liabilities
|
14,502
|
55,191
|
2,900
|
72,593
|
||
Percentage of total
|
20%
|
76%
|
4%
|
100%
|
||
Group total analysis, including other financial liabilities held at fair value
|
||||||
Group total
|
||||||
Loans
|
-
|
242
|
2,026
|
2,268
|
||
Equity securities and portfolio holdings in unit trusts
|
109,418
|
2,105
|
735
|
112,258
|
||
Debt securities
|
32,475
|
105,100
|
681
|
138,256
|
||
Other investments (including derivative assets)
|
231
|
2,109
|
3,800
|
6,140
|
||
Derivative liabilities
|
(158)
|
(1,862)
|
(206)
|
(2,226)
|
||
Total investments, net of derivative liabilities
|
141,966
|
107,694
|
7,036
|
256,696
|
||
Borrowings attributable to the with-profits fund held at fair value
|
-
|
(22)
|
-
|
(22)
|
||
Investment contract liabilities without discretionary participation features held at fair value
|
-
|
(17,342)
|
-
|
(17,342)
|
||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(3,696)
|
(357)
|
(1,341)
|
(5,394)
|
||
Other financial liabilities held at fair value
|
-
|
(256)
|
(2,206)
|
(2,462)
|
||
Total
|
138,270
|
89,717
|
3,489
|
231,476
|
||
Percentage of total
|
59%
|
39%
|
2%
|
100%
|
30 June 2012* £m
|
|||||
Level 1
|
Level 2
|
Level 3
|
Total
|
||
Analysis of financial investments, net of derivative liabilities by business type
|
|||||
With-profits
|
|||||
Equity securities and portfolio holdings in unit trusts
|
21,466
|
1,389
|
475
|
23,330
|
|
Debt securities
|
14,698
|
43,849
|
532
|
59,079
|
|
Other investments (including derivative assets)
|
295
|
1,412
|
2,692
|
4,399
|
|
Derivative liabilities
|
(41)
|
(1,413)
|
-
|
(1,454)
|
|
Total financial investments, net of derivative liabilities
|
36,418
|
45,237
|
3,699
|
85,354
|
|
Percentage of total
|
43%
|
53%
|
4%
|
100%
|
|
Unit-linked and variable annuity separate account
|
|||||
Equity securities and portfolio holdings in unit trusts
|
64,581
|
176
|
22
|
64,779
|
|
Debt securities
|
3,742
|
4,955
|
9
|
8,706
|
|
Other investments (including derivative assets)
|
24
|
80
|
-
|
104
|
|
Derivative liabilities
|
(8)
|
(9)
|
-
|
(17)
|
|
Total financial investments, net of derivative liabilities
|
68,339
|
5,202
|
31
|
73,572
|
|
Percentage of total
|
93%
|
7%
|
0%
|
100%
|
|
Non-linked shareholder-backed
|
|||||
Loans
|
-
|
285
|
-
|
285
|
|
Equity securities and portfolio holdings in unit trusts
|
904
|
12
|
73
|
989
|
|
Debt securities
|
11,822
|
47,591
|
151
|
59,564
|
|
Other investments (including derivative assets)
|
21
|
2,530
|
774
|
3,325
|
|
Derivative liabilities
|
(132)
|
(1,649)
|
(201)
|
(1,982)
|
|
Total financial investments, net of derivative liabilities
|
12,615
|
48,769
|
797
|
62,181
|
|
Percentage of total
|
20%
|
79%
|
1%
|
100%
|
|
Group total analysis, including other financial liabilities held at fair value
|
|||||
Group total
|
|||||
Loans
|
-
|
285
|
-
|
285
|
|
Equity securities and portfolio holdings in unit trusts
|
86,951
|
1,577
|
570
|
89,098
|
|
Debt securities
|
30,262
|
96,395
|
692
|
127,349
|
|
Other investments (including derivative assets)
|
340
|
4,022
|
3,466
|
7,828
|
|
Derivative liabilities
|
(181)
|
(3,071)
|
(201)
|
(3,453)
|
|
Total financial investments, net of derivative liabilities
|
117,372
|
99,208
|
4,527
|
221,107
|
|
Borrowings attributable to the with-profits fund held at fair value
|
-
|
(41)
|
-
|
(41)
|
|
Investment contract liabilities without discretionary participation features held at fair value
|
-
|
(15,221)
|
-
|
(15,221)
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(2,936)
|
(152)
|
(1,098)
|
(4,186)
|
|
Other financial liabilities held at fair value
|
-
|
(311)
|
-
|
(311)
|
|
Total
|
114,436
|
83,483
|
3,429
|
201,348
|
|
Percentage of total
|
57%
|
41%
|
2%
|
100%
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
31 December 2012* £m
|
|||||
Level 1
|
Level 2
|
Level 3
|
Total
|
||
Analysis of financial investments, net of derivative liabilities by business type
|
|||||
With-profits
|
|||||
Equity securities and portfolio holdings in unit trusts
|
22,057
|
2,496
|
480
|
25,033
|
|
Debt securities
|
16,056
|
45,550
|
542
|
62,148
|
|
Other investments (including derivative assets)
|
108
|
1,743
|
2,574
|
4,425
|
|
Derivative liabilities
|
(61)
|
(1,075)
|
-
|
(1,136)
|
|
Total financial investments, net of derivative liabilities
|
38,160
|
48,714
|
3,596
|
90,470
|
|
Percentage of total
|
42%
|
54%
|
4%
|
100%
|
|
Unit-linked and variable annuity separate account
|
|||||
Equity securities and portfolio holdings in unit trusts
|
72,488
|
183
|
39
|
72,710
|
|
Debt securities
|
3,660
|
5,409
|
2
|
9,071
|
|
Other investments (including derivative assets)
|
26
|
10
|
-
|
36
|
|
Derivative liabilities
|
-
|
(1)
|
-
|
(1)
|
|
Total financial investments, net of derivative liabilities
|
76,174
|
5,601
|
41
|
81,816
|
|
Percentage of total
|
93%
|
7%
|
0%
|
100%
|
|
Non-linked shareholder-backed
|
|||||
Loans
|
-
|
226
|
1,842
|
2,068
|
|
Equity securities and portfolio holdings in unit trusts
|
827
|
7
|
49
|
883
|
|
Debt securities
|
13,357
|
54,146
|
185
|
67,688
|
|
Other investments (including derivative assets)
|
24
|
2,301
|
761
|
3,086
|
|
Derivative liabilities
|
(16)
|
(1,484)
|
(195)
|
(1,695)
|
|
Total financial investments, net of derivative liabilities
|
14,192
|
55,196
|
2,642
|
72,030
|
|
Percentage of total
|
20%
|
76%
|
4%
|
100%
|
|
Group total analysis, including other financial liabilities held at fair value
|
|||||
Group total
|
|||||
Loans
|
-
|
226
|
1,842
|
2,068
|
|
Equity securities and portfolio holdings in unit trusts
|
95,372
|
2,686
|
568
|
98,626
|
|
Debt securities
|
33,073
|
105,105
|
729
|
138,907
|
|
Other investments (including derivative assets)
|
158
|
4,054
|
3,335
|
7,547
|
|
Derivative liabilities
|
(77)
|
(2,560)
|
(195)
|
(2,832)
|
|
Total financial investments, net of derivative liabilities
|
128,526
|
109,511
|
6,279
|
244,316
|
|
Borrowings attributable to the with-profits fund held at fair value
|
-
|
(40)
|
-
|
(40)
|
|
Investment contract liabilities without discretionary participation features held at fair value
|
-
|
(16,309)
|
-
|
(16,309)
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(3,653)
|
(268)
|
(1,224)
|
(5,145)
|
|
Other financial liabilities held at fair value
|
-
|
(259)
|
(2,021)
|
(2,280)
|
|
Total
|
124,873
|
92,635
|
3,034
|
220,542
|
|
Percentage of total
|
57%
|
42%
|
1%
|
100%
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
iv Valuation approach for Level 2 fair valued financial instruments
|
Half year 2013 £m
|
||||||||||||
At 1 Jan
|
Total
gains/
losses in
income
statement
|
Total
gains/
losses
recorded
in other
compre-
hensive
income
|
Purchases
|
Sales
|
Settled
|
Issued
|
Reclassification of Japan Life as held for sale
|
Transfers
into
level 3
|
Transfers
out of
level 3
|
At
30 Jun
|
||
Loans
|
1,842
|
67
|
36
|
-
|
-
|
(37)
|
118
|
-
|
-
|
-
|
2,026
|
|
Equity securities and portfolio holdings in unit trusts
|
568
|
52
|
4
|
13
|
(11)
|
-
|
25
|
-
|
87
|
(3)
|
735
|
|
Debt securities
|
729
|
27
|
9
|
20
|
(77)
|
-
|
-
|
(26)
|
29
|
(30)
|
681
|
|
Other investments (including derivative assets)
|
3,335
|
373
|
137
|
177
|
(272)
|
-
|
-
|
-
|
50
|
-
|
3,800
|
|
Derivative liabilities
|
(195)
|
(14)
|
-
|
-
|
2
|
-
|
-
|
-
|
-
|
1
|
(206)
|
|
Total financial investments, net of derivative liabilities
|
6,279
|
505
|
186
|
210
|
(358)
|
(37)
|
143
|
(26)
|
166
|
(32)
|
7,036
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(1,224)
|
(80)
|
(2)
|
26
|
-
|
-
|
(61)
|
-
|
-
|
-
|
(1,341)
|
|
Other financial liabilities
|
(2,021)
|
(54)
|
(146)
|
-
|
-
|
50
|
(35)
|
-
|
-
|
-
|
(2,206)
|
|
Total
|
3,034
|
371
|
38
|
236
|
(358)
|
13
|
47
|
(26)
|
166
|
(32)
|
3,489
|
30 June 2013 £m
|
|||
Equity securities
|
50
|
||
Debt securities
|
10
|
||
Other investments
|
355
|
||
Derivative liabilities
|
(14)
|
||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(80)
|
||
Other financial liabilities
|
12
|
||
Total
|
333
|
|
- Debt securities of £80 million (30 June 2012: £105 million; 31 December 2012: £75 million), which were either valued on a discounted cash flow method with an internally developed discount rate or on external prices adjusted to reflect the specific known conditions relating to these securities (eg distressed securities or securities which were being restructured).
|
|
- Private equity and venture investments of £955 million (30 June 2012: £800 million; 31 December 2012: £904 million) which were valued internally based on management information available for these investments. These investments were principally held by consolidated investment funds which are managed on behalf of third-parties.
|
|
- Liabilities of £(1,311) million (30 June 2012: £(1,111) million; 31 December 2012: £(1,199) million) for the Net asset value attributable to external unit holders respect of the consolidated investment funds, which are non-recourse to the Group. These liabilities are valued by reference to the underlying assets.
|
|
- Other sundry individual financial investments of £4 million (30 June 2012: £29 million; 31 December 2012: £7 million).
|
|
- A net liability of £(313) million (30 June 2012: £(232) million; 31 December 2012: £(240) million) was held by the Group's participating funds and therefore shareholders' profit and equity are not impacted by movements in the valuation of these financial instruments.
|
|
- A net asset of £nil (30 June 2012: £13 million; 31 December 2012: £3 million) was held by the Group's unit-linked funds for which the investment return is wholly attributable to policyholders.
|
|
- A net asset of £41 million (30 June 2012: £42 million; 31 December 2012: £24 million) was held to support non-linked shareholder-backed business. If the value of all the level 3 instruments held to support non-linked shareholder-backed business valued internally was varied downwards by 10 per cent, the change in valuation would be £4 million (30 June 2012: £4 million; 31 December 2012: £2 million), which would reduce shareholders' equity by this amount before tax. Of this amount, a decrease of less than £1 million (30 June 2012: a decrease of £1 million; 31 December 2012: an increase of £1 million) would pass through the income statement substantially as part of short-term fluctuations in investment returns outside of operating profit and a £4 million decrease (30 June 2012: a £3 million decrease; 31 December 2012: a £3 million decrease) would be included as part of other comprehensive income, being unrealised movements on assets classified as available-for-sale.
|
|
P Loans portfolio
|
|
- certain mortgage loans which have been designated at fair value through profit and loss of the UK insurance operations as this loan portfolio is managed and evaluated on a fair value basis; and
|
|
- certain policy loans of the US insurance operations which are held to back liabilities for funds withheld under reinsurance arrangement and are also accounted on a fair value through profit and loss basis.
|
2013 £m
|
2012* £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Insurance operations:
|
|||||
UKnote(i)
|
4,313
|
4,265
|
4,303
|
||
USnote (ii)
|
6,691
|
4,168
|
6,235
|
||
Asianote (iii)
|
1,004
|
1,160
|
1,006
|
||
Asset management operations
|
|||||
M&Gnote (iv)
|
1,222
|
1,207
|
1,199
|
||
Total
|
13,230
|
10,800
|
12,743
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
(i) UK insurance operations
|
2013 £m
|
2012* £m
|
|||||
30 Jun
|
30 Jun
|
31 Dec
|
||||
SAIF and PAC WPSF:
|
||||||
Mortgage loans†
|
1,379
|
1,282
|
1,311
|
|||
Policy loans
|
13
|
18
|
16
|
|||
Other loans‡
|
1,588
|
1,670
|
1,712
|
|||
Total PAC WPSF loans
|
2,980
|
2,970
|
3,039
|
|||
Shareholder-backed
|
||||||
Mortgage loans†
|
1,328
|
1,290
|
1,259
|
|||
Other loans
|
5
|
5
|
5
|
|||
Total shareholder-backed loans
|
1,333
|
1,295
|
1,264
|
|||
Total UK insurance operations loans
|
4,313
|
4,265
|
4,303
|
|
† The mortgage loans are collateralised by properties. By carrying value, 84 per cent of the £1,328 million held for shareholder-backed business relate to lifetime (equity release) mortgage business which have an average loan to
property value of 30 per cent. |
|
‡ Other loans held by the PAC with-profits fund are all commercial loans and comprise mainly syndicated loans.
|
|
(ii) US insurance operations
|
2013 £m
|
2012 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Mortgage loans†
|
3,905
|
3,623
|
3,543
|
||
Policy loans‡
|
2,786
|
545
|
2,692
|
||
Total US insurance operations loans
|
6,691
|
4,168
|
6,235
|
|
† All of the mortgage loans are commercial mortgage loans which are collateralised by properties. The property types are mainly industrial, multi-family residential, suburban office, retail and hotel. The breakdown by property type is as follows:
|
2013 %
|
2012 %
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Industrial
|
28
|
27
|
29
|
||
Multi-family residential
|
28
|
24
|
25
|
||
Office
|
18
|
19
|
19
|
||
Retail
|
17
|
19
|
17
|
||
Hotels
|
9
|
11
|
10
|
||
100
|
100
|
100
|
|
(iii) Asia insurance operations
|
|
The loans of the Group's Asia insurance operations comprise:
|
2013 £m
|
2012 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Mortgage loans‡
|
54
|
34
|
43
|
||
Policy loans‡
|
640
|
586
|
602
|
||
Other loans‡‡
|
310
|
540
|
361
|
||
Total Asia insurance operations loans
|
1,004
|
1,160
|
1,006
|
|
‡ The mortgage and policy loans are secured by properties and life insurance policies respectively.
|
|
‡‡ The majority of the other loans are commercial loans held by the Malaysia operation and which are all investment graded by two local rating agencies.
|
|
(iv) M&G
|
2013 £m
|
2012 £m
|
|||||
30 Jun
|
30 Jun
|
31 Dec
|
||||
Loans and receivables internal ratings:
|
||||||
AAA
|
112
|
-
|
-
|
|||
A+ to A-
|
-
|
108
|
-
|
|||
BBB+ to BBB-
|
667
|
980
|
836
|
|||
BB+ to BB-
|
419
|
89
|
339
|
|||
B+ to B- and below
|
24
|
30
|
24
|
|||
Total M&G (including Prudential Capital) loans
|
1,222
|
1,207
|
1,199
|
|
Q Debt securities portfolio
|
2013 £m
|
2012* £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Insurance operations:
|
|||||
UK note(i)
|
82,854
|
80,049
|
84,008
|
||
US note (ii)
|
33,368
|
27,061
|
32,993
|
||
Asia note (iii)
|
20,081
|
18,372
|
20,067
|
||
Asset management operationsnote (iv)
|
1,953
|
1,867
|
1,839
|
||
Totalnotes (v), (vi)
|
138,256
|
127,349
|
138,907
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
(i) UK insurance operations
|
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
|
2013 £m
|
2012* £m
|
|||||
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
|||||||||
S&P - AAA
|
385
|
4,381
|
738
|
2,884
|
337
|
8,725
|
9,222
|
9,200
|
|||
S&P - AA+ to AA-
|
522
|
4,773
|
1,099
|
2,983
|
383
|
9,760
|
9,174
|
9,688
|
|||
S&P - A+ to A-
|
919
|
11,492
|
1,752
|
6,552
|
820
|
21,535
|
22,276
|
23,000
|
|||
S&P - BBB+ to BBB-
|
853
|
10,000
|
1,642
|
4,287
|
670
|
17,452
|
16,424
|
17,720
|
|||
S&P - Other
|
257
|
2,847
|
115
|
324
|
57
|
3,600
|
2,920
|
3,043
|
|||
2,936
|
33,493
|
5,346
|
17,030
|
2,267
|
61,072
|
60,016
|
62,651
|
||||
Moody's - Aaa
|
100
|
1,602
|
208
|
355
|
73
|
2,338
|
8,288
|
8,446
|
|||
Moody's - Aa1 to Aa3
|
110
|
2,576
|
966
|
2,163
|
544
|
6,359
|
1,087
|
1,420
|
|||
Moody's - A1 to A3
|
59
|
911
|
88
|
889
|
121
|
2,068
|
1,107
|
927
|
|||
Moody's - Baa1 to Baa3
|
46
|
786
|
104
|
351
|
31
|
1,318
|
1,216
|
1,385
|
|||
Moody's - Other
|
16
|
256
|
-
|
8
|
-
|
280
|
268
|
307
|
|||
331
|
6,131
|
1,366
|
3,766
|
769
|
12,363
|
11,966
|
12,485
|
||||
Fitch
|
21
|
372
|
31
|
162
|
19
|
605
|
520
|
527
|
|||
Other
|
317
|
5,741
|
201
|
2,388
|
167
|
8,814
|
7,547
|
8,345
|
|||
Total debt securities
|
3,605
|
45,737
|
6,944
|
23,346
|
3,222
|
82,854
|
80,049
|
84,008
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
2013 £m
|
2012* £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Internal ratings or unrated:
|
|||||
AAA to A-
|
3,438
|
2,871
|
3,173
|
||
BBB to B-
|
3,778
|
3,649
|
3,810
|
||
Below B- or unrated
|
1,598
|
1,027
|
1,362
|
||
Total
|
8,814
|
7,547
|
8,345
|
2013 £m
|
2012 £m
|
||||
Summary
|
30 Jun
|
30 Jun
|
31 Dec
|
||
Corporate and government security and commercial loans:
|
|||||
Government
|
4,017
|
2,107
|
4,126
|
||
Publicly traded and SEC Rule 144A securities*
|
20,376
|
16,724
|
19,699
|
||
Non-SEC Rule 144A securities
|
3,584
|
3,263
|
3,542
|
||
Total
|
27,977
|
22,094
|
27,367
|
||
Residential mortgage-backed securities
|
2,175
|
2,282
|
2,400
|
||
Commercial mortgage-backed securities
|
2,591
|
2,129
|
2,639
|
||
Other debt securities
|
625
|
556
|
587
|
||
Total debt securities
|
33,368
|
27,061
|
32,993
|
|
* A 1990 SEC rule that facilitates the resale of privately placed securities under Rule 144A that are without SEC registration to qualified institutional investors. The rule was designed to develop a more liquid and efficient institutional resale market for unregistered securities.
|
2013 £m
|
2012 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
S&P - AAA
|
148
|
71
|
187
|
||
S&P - AA+ to AA-
|
6,162
|
4,187
|
6,343
|
||
S&P - A+ to A-
|
8,308
|
6,767
|
7,728
|
||
S&P - BBB+ to BBB-
|
10,195
|
8,516
|
10,230
|
||
S&P - Other
|
1,223
|
954
|
1,173
|
||
26,036
|
20,495
|
25,661
|
|||
Moody's - Aaa
|
62
|
69
|
55
|
||
Moody's - Aa1 to Aa3
|
25
|
17
|
18
|
||
Moody's - A1 to A3
|
65
|
24
|
21
|
||
Moody's - Baa1 to Baa3
|
36
|
63
|
56
|
||
Moody's - Other
|
4
|
21
|
13
|
||
192
|
194
|
163
|
|||
Implicit ratings of MBS based on NAIC* valuations (see below):*
|
|||||
NAIC 1
|
2,873
|
2,577
|
2,934
|
||
NAIC 2
|
252
|
114
|
207
|
||
NAIC 3-6
|
268
|
289
|
321
|
||
3,393
|
2,980
|
3,462
|
|||
Fitch
|
72
|
220
|
184
|
||
Other **
|
3,675
|
3,172
|
3,523
|
||
Total debt securities
|
33,368
|
27,061
|
32,993
|
|
* The Securities Valuation Office of the National Association of Insurance Commissioners (NAIC) classifies debt securities into six quality categories range from Class 1 (the highest) to Class 6 (the lowest). Performing securities are designated as Classes 1 to 5 and securities in or near default are designated Class 6.
|
|
** The amounts within 'Other' which are not rated by S&P, Moody's nor Fitch, nor are MBS securities using the revised regulatory ratings, have the following NAIC classifications:
|
2013 £m
|
2012 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
NAIC 1
|
1,506
|
1,279
|
1,453
|
|
NAIC 2
|
2,098
|
1,823
|
2,022
|
|
NAIC 3-6
|
71
|
70
|
48
|
|
3,675
|
3,172
|
3,523
|
(iii) Asia insurance operations
|
|||||||
2013 £m
|
2012* £m
|
||||||
With-profits business
|
Unit-linked assets
|
Other
business
|
30 Jun
Total
|
30 Jun
Total
|
31 Dec
Total
|
||
S&P - AAA
|
659
|
12
|
49
|
720
|
665
|
785
|
|
S&P - AA+ to AA-
|
2,875
|
390
|
1,736
|
5,001
|
4,813
|
5,523
|
|
S&P - A+ to A-
|
2,210
|
196
|
1,241
|
3,647
|
3,490
|
3,272
|
|
S&P - BBB+ to BBB-
|
1,504
|
280
|
460
|
2,244
|
1,642
|
1,906
|
|
S&P - Other
|
402
|
559
|
995
|
1,956
|
2,424
|
3,132
|
|
7,650
|
1,437
|
4,481
|
13,568
|
13,034
|
14,618
|
||
Moody's - Aaa
|
843
|
219
|
412
|
1,474
|
1,399
|
1,389
|
|
Moody's - Aa1 to Aa3
|
128
|
36
|
10
|
174
|
142
|
271
|
|
Moody's - A1 to A3
|
82
|
13
|
81
|
176
|
303
|
147
|
|
Moody's - Baa1 to Baa3
|
192
|
309
|
132
|
633
|
389
|
375
|
|
Moody's - Other
|
73
|
16
|
29
|
118
|
100
|
112
|
|
1,318
|
593
|
664
|
2,575
|
2,333
|
2,294
|
||
Fitch
|
277
|
62
|
119
|
458
|
66
|
533
|
|
Other
|
1,785
|
581
|
1,114
|
3,480
|
2,939
|
2,622
|
|
Total debt securities
|
11,030
|
2,673
|
6,378
|
20,081
|
18,372
|
20,067
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
2013 £m
|
2012* £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Government bonds
|
387
|
164
|
58
|
||
Corporate bonds rated as investment grade by local external ratings agencies
|
542
|
393
|
428
|
||
Other
|
185
|
40
|
123
|
||
1,114
|
597
|
609
|
|
(iv) Asset Management Operations
|
2013 £m
|
2012 £m
|
|||||
30 Jun
|
30 Jun
|
31 Dec
|
||||
M&G
|
||||||
AAA to A- by S&P or Aaa to A3 rated by Moody's
|
1,597
|
1,620
|
1,529
|
|||
Other
|
356
|
247
|
310
|
|||
Total M&G (including Prudential Capital)
|
1,953
|
1,867
|
1,839
|
|
(v) Group's holdings in asset-backed securities
|
2013 £m
|
2012 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Shareholder-backed operations (excluding assets held in unit-linked funds):
|
||||
UK insurance operations note (a)
|
1,623
|
1,538
|
1,408
|
|
US insurance operations note (b)
|
5,391
|
4,967
|
5,626
|
|
Asia insurance operations note (c)
|
144
|
172
|
144
|
|
Other operations note (d)
|
584
|
622
|
566
|
|
7,742
|
7,299
|
7,744
|
||
With-profits operations:
|
||||
UK insurance operations note (a)
|
5,815
|
5,743
|
5,850
|
|
Asia insurance operations note (c)
|
319
|
407
|
241
|
|
6,134
|
6,150
|
6,091
|
||
Total
|
13,876
|
13,449
|
13,835
|
|
(a) UK insurance operations
|
|
(b) US insurance operations
|
2013 £m
|
2012 £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
RMBS:
|
|||||
Sub-prime (2013: 12% AAA, 6% AA)
|
283
|
213
|
261
|
||
Alt-A (2013: 0% AAA, 1% AA)
|
325
|
281
|
323
|
||
Prime including agency (2013: 0% AAA, 75% AA)
|
1,567
|
1,788
|
1,816
|
||
CMBS (2013: 39% AAA, 24% AA)
|
2,591
|
2,129
|
2,639
|
||
CDO funds (2013: 0% AAA, 25% AA), including £nil exposure to sub-prime
|
49
|
37
|
44
|
||
Other ABS (2013: 23% AAA, 21% AA), including £nil exposure to sub-prime
|
576
|
519
|
543
|
||
Total
|
5,391
|
4,967
|
5,626
|
|
(c) Asia insurance operations
|
|
(d) Asset management operations
|
|
Asset management operations' exposure to asset-backed securities is held by Prudential Capital with no sub-prime exposure. Of the £584 million, 80 per cent (30 June 2012: 80 per cent; 31 December 2012: 77 per cent) are graded
AAA. |
|
R Debt securities of US insurance operations: Valuation basis, accounting presentation of gains and losses and securities in an unrealised loss position
|
|
i Valuation basis
|
|
ii Accounting presentation of gains and losses
|
|
iii Half year 2013 movements in unrealised gains and losses
|
30 Jun 2013 £m
|
31 Dec 2012 £m
|
|||||
Changes in Unrealised appreciation**
|
Foreign
exchange
translation
|
|||||
Available-for-sale securities
|
Reflected as part of movement in comprehensive income
|
|||||
Assets fair valued at below book value:
|
||||||
Book value*
|
10,595
|
4,551
|
||||
Unrealised lossnotes (iv)(a), (b)
|
(747)
|
(546)
|
(23)
|
(178)
|
||
Fair value (as included in statement of financial position)
|
9,848
|
4,373
|
||||
Assets fair valued at or above book value:
|
||||||
Book value*
|
21,348
|
25,467
|
||||
Unrealised gain
|
2,017
|
(1,161)
|
193
|
2,985
|
||
Fair value (as included in statement of financial position)
|
23,365
|
28,452
|
||||
Total:
|
||||||
Book value*
|
31,943
|
30,018
|
||||
Net unrealised gain (loss)
|
1,270
|
(1,707)
|
170
|
2,807
|
||
Fair value (as included in statement of financial position)†
|
33,213
|
32,825
|
|
* Book value represents cost/amortised cost of the debt securities.
|
|
** Translated at the average rate of $1.5439: £1.
|
|
† Debt securities for US operations included in the statement of financial position at 30 June 2013 and as referred to in note Q, comprise:
|
2013 £m
|
2012 £m
|
||||||||
30 Jun
|
30 Jun
|
31 Dec
|
|||||||
Available-for-sale
|
33,213
|
27,055
|
32,825
|
||||||
Fair value through profit and loss:
|
|||||||||
Securities of consolidated investment funds
|
-
|
6
|
-
|
||||||
Securities held to back liabilities for funds withheld under reinsurance arrangement
|
155
|
-
|
168
|
||||||
33,368
|
27,061
|
32,993
|
|||||||
|
iv Debt securities classified as available-for-sale in an unrealised loss position
|
|
(a) Fair value of securities as a percentage of book value
|
2013 £m
|
2012 £m
|
||||||
30 Jun
|
30 Jun
|
31 Dec
|
|||||
Fair value
|
Unrealised
loss
|
Fair value
|
Unrealised
loss
|
Fair value
|
Unrealised loss
|
||
Between 90% and 100%
|
7,510
|
(317)
|
1,160
|
(27)
|
4,214
|
(112)
|
|
Between 80% and 90%
|
2,214
|
(369)
|
190
|
(31)
|
85
|
(13)
|
|
Below 80%
|
124
|
(61)
|
163
|
(99)
|
74
|
(53)
|
|
Total
|
9,848
|
(747)
|
1,513
|
(157)
|
4,373
|
(178)
|
|
(b) Unrealised losses by maturity of security
|
2013 £m
|
2012 £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Less than 1 year
|
-
|
-
|
-
|
|
1 year to 5 years
|
(6)
|
(2)
|
(1)
|
|
5 years to 10 years
|
(215)
|
(18)
|
(9)
|
|
More than 10 years
|
(440)
|
(11)
|
(91)
|
|
Mortgage-backed and other debt securities
|
(86)
|
(126)
|
(77)
|
|
Total
|
(747)
|
(157)
|
(178)
|
|
(c) Age analysis of unrealised losses for the periods indicated
|
2013 £m
|
2012 £m
|
||||||||||
30 Jun
|
30 Jun
|
31 Dec
|
|||||||||
Non-
investment
grade
|
Investment
grade
|
Total
|
Non-
investment
grade
|
Investment
grade
|
Total
|
Non-
investment
grade
|
Investment
grade
|
Total
|
|||
Less than 6 months
|
(16)
|
(326)
|
(342)
|
(7)
|
(15)
|
(22)
|
(5)
|
(101)
|
(106)
|
||
6 months to 1 year
|
(1)
|
(345)
|
(346)
|
(4)
|
(6)
|
(10)
|
(1)
|
(1)
|
(2)
|
||
1 year to 2 years
|
(3)
|
-
|
(3)
|
(5)
|
(3)
|
(8)
|
(2)
|
-
|
(2)
|
||
2 years to 3 years
|
(2)
|
-
|
(2)
|
(3)
|
-
|
(3)
|
(1)
|
-
|
(1)
|
||
More than 3 years
|
(23)
|
(31)
|
(54)
|
(52)
|
(62)
|
(114)
|
(31)
|
(36)
|
(67)
|
||
Total
|
(45)
|
(702)
|
(747)
|
(71)
|
(86)
|
(157)
|
(40)
|
(138)
|
(178)
|
|
(d) Securities whose fair value were below 80 per cent of the book value
|
2013 £m
|
2012 £m
|
||||||||
30 Jun
|
30 Jun
|
31 Dec
|
|||||||
Category analysis
|
Fair
value
|
Unrealised
loss
|
Fair
value
|
Unrealised
loss
|
Fair
value
|
Unrealised
loss
|
|||
Residential mortgage-backed securities:
|
|||||||||
Prime (including agency)
|
5
|
(2)
|
27
|
(10)
|
5
|
(2)
|
|||
Alt - A
|
-
|
-
|
11
|
(3)
|
-
|
-
|
|||
Sub-prime
|
7
|
(2)
|
51
|
(22)
|
18
|
(8)
|
|||
12
|
(4)
|
89
|
(35)
|
23
|
(10)
|
||||
Commercial mortgage-backed securities
|
13
|
(21)
|
8
|
(29)
|
10
|
(23)
|
|||
Other asset-backed securities
|
24
|
(13)
|
53
|
(31)
|
41
|
(20)
|
|||
Total structured securities
|
49
|
(38)
|
150
|
(95)
|
74
|
(53)
|
|||
Corporates
|
75
|
(23)
|
13
|
(4)
|
-
|
-
|
|||
Total
|
124
|
(61)
|
163
|
(99)
|
74
|
(53)
|
2013 £m
|
2012 £m
|
|||||||
30 Jun
|
30 Jun
|
31 Dec
|
||||||
Age analysis
|
Fair
value
|
Unrealised loss
|
Fair
value
|
Unrealised loss
|
Fair
value
|
Unrealised loss
|
||
Less than 3 months
|
79
|
(25)
|
32
|
(10)
|
7
|
(2)
|
||
3 months to 6 months
|
2
|
(1)
|
-
|
-
|
-
|
-
|
||
More than 6 months
|
43
|
(35)
|
131
|
(89)
|
67
|
(51)
|
||
124
|
(61)
|
163
|
(99)
|
74
|
(53)
|
|
S Net core structural borrowings of shareholder-financed operations
|
2013 £m
|
2012 £m
|
|||||
30 Jun
|
30 Jun
|
31 Dec
|
||||
Core structural borrowings of shareholder-financed operations: note (i)
|
||||||
Perpetual subordinated capital securities (Innovative Tier 1)notes (ii),(vi)
|
2,327
|
1,808
|
1,746
|
|||
Subordinated notes (Lower Tier 2) note (ii)
|
834
|
830
|
831
|
|||
Subordinated debt total
|
3,161
|
2,638
|
2,577
|
|||
Senior debt:note (iii)
|
||||||
2023
|
300
|
300
|
300
|
|||
2029
|
249
|
249
|
249
|
|||
Holding company total
|
3,710
|
3,187
|
3,126
|
|||
PruCap bank loannote (iv)
|
275
|
250
|
275
|
|||
Jackson surplus notes (Lower Tier 2) note (ii)
|
164
|
159
|
153
|
|||
Total (per condensed consolidated statement of financial position)
|
4,149
|
3,596
|
3,554
|
|||
Less: Holding company cash and short-term investments
|
||||||
(recorded within the condensed consolidated statement of financial position)note (v)
|
(1,490)
|
(1,222)
|
(1,380)
|
|||
Net core structural borrowings of shareholder-financed operations
|
2,659
|
2,374
|
2,174
|
|
Notes
|
|
(i) The maturity profile, currency and interest rates applicable to the core structural borrowings of shareholder-financed operations of the Group are as detailed in note H13 of the Group's consolidated financial statements for the
year ended 31 December 2012. Other than the changes described in notes (iv) and (vi) below, there are no further changes affecting these core structural borrowings in half year 2013. |
|
(ii) These debt classifications are consistent with the treatment of capital for regulatory purposes, as defined in the Prudential Regulation Authority handbook.
|
|
The Group has designated US$3.55 billion (30 June 2012 and 31 December 2012: US$2.85 billion) of its Tier 1 subordinated debt as a net investment hedge under IAS 39 to hedge the currency risks related to the net investment in
Jackson. |
|
(iii) The senior debt ranks above subordinated debt in the event of liquidation.
|
|
(iv) The PruCap bank loan of £275 million has been made in two tranches: a £160 million loan maturing in June 2014, currently drawn at a cost of 12 month £LIBOR plus 0.6 per cent and a £115 million loan maturing on 20 December
2017 and currently drawn at a cost of 12 month £LIBOR plus 0.79 per cent. |
|
(v) Including central finance subsidiaries.
|
|
(vi) In January 2013, the Company issued core structural borrowings of US$700 million 5.25 per cent Tier 1 perpetual subordinated capital securities primarily to Asian retail investors. The proceeds, net of costs, were US$689 million.
|
|
T Other borrowings
|
2013 £m
|
2012* £m
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Operational borrowings attributable to shareholder-financed operationsnote (i)
|
||||
Borrowings in respect of short-term fixed income securities programmesnote (ii)
|
2,422
|
2,568
|
2,084
|
|
Non-recourse borrowings of US operations
|
20
|
20
|
20
|
|
Other borrowings note (iii)
|
88
|
206
|
141
|
|
Total
|
2,530
|
2,794
|
2,245
|
|
Borrowings attributable to with-profits operations
|
||||
Non-recourse borrowings of consolidated investment funds
|
727
|
682
|
759
|
|
£100m 8.5% undated subordinated guaranteed bonds of Scottish Amicable Finance plc
|
100
|
100
|
100
|
|
Other borrowings (predominantly obligations under finance leases)
|
97
|
113
|
109
|
|
Total
|
924
|
895
|
968
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
(i) In addition to the debt listed above, £200 million Floating Rate Notes were issued by Prudential plc in April 2013 which will mature in October 2013. These Notes have been wholly subscribed by a Group subsidiary and
accordingly have been eliminated on consolidation in the Group financial statements. These notes were originally issued in October 2008 and have been reissued upon their maturity. |
|
(ii) In January 2013 the Company repaid on maturity, £250 million Medium Term Notes included within borrowings in respect of short-term fixed income securities in the table above.
|
|
(iii) Other borrowings mainly include amounts whose repayment to the lender is contingent upon future surplus emerging from certain contracts specified under the arrangement. If insufficient surplus emerges on those contracts,
there is no recourse to other assets of the Group and the liability is not payable to the degree of shortfall. |
|
In addition, other borrowings include senior debt issued through the Federal Home Loan Bank of Indianapolis (FHLB), secured by collateral posted with the FHLB by Jackson.
|
|
U Defined benefit pension schemes
|
2013 £m
|
2012 £m
|
|||||||
PSPS
|
Other
schemes
|
30 Jun
|
30 Jun
|
31 Dec
|
||||
Underlying economic surplus (deficit)note (ii)
|
939
|
(45)
|
894
|
1,425
|
1,138
|
|||
Less: unrecognised surplus and adjustment for obligation for deficit funding note (ii)
|
(821)
|
-
|
(821)
|
(1,249)
|
(1,010)
|
|||
Economic surplus (deficit) (including investment in Prudential insurance policies)note (ii)
|
118
|
(45)
|
73
|
176
|
128
|
|||
Attributable to:
|
||||||||
PAC with-profits fund
|
83
|
(41)
|
42
|
98
|
78
|
|||
Shareholder-backed operations
|
35
|
(4)
|
31
|
78
|
50
|
|||
Consolidation adjustment against policyholder liabilities for investment in Prudential insurance policies
|
-
|
(172)
|
(172)
|
(169)
|
(169)
|
|||
IAS 19 pension asset (liability) on the Group statement of financial position*
|
118
|
(217)
|
(99)
|
7
|
(41)
|
|
* At 30 June 2013, the PSPS' pension asset of £118 million (30 June 2012: £167 million; 31 December 2012: £164 million) and the other schemes' pension liability of £217 million (30 June 2012: £160 million; 31 December 2012: £205 million) were included within 'Other debtors' and 'Provisions', respectively on the condensed consolidated statement of financial position.
|
2013%
|
2012 %
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Discount rate*
|
4.6
|
4.6
|
4.4
|
||
Rate of increase in salaries
|
3.2
|
2.6
|
2.7
|
||
Rate of inflation:**
|
|||||
Retail Price Index (RPI)
|
3.2
|
2.6
|
2.7
|
||
Consumer Price Index (CPI)
|
2.2
|
1.6
|
2.0
|
||
Rate of increase of pensions in payment for inflation:
|
|||||
Guaranteed (maximum 5%)
|
2.5
|
2.5
|
2.5
|
||
Guaranteed (maximum 2.5%)†
|
2.5
|
2.5
|
2.5
|
||
Discretionary
|
2.5
|
2.5
|
2.5
|
|
* The discount rate has been determined by reference to an 'AA' corporate bond index, adjusted where applicable, to allow for the difference in duration between the index and the pension liabilities.
|
|
** The rate of inflation reflects the long-term assumption for the UK RPI or CPI depending on the tranche of the schemes.
|
|
† The rates of 2.5 per cent are those for PSPS. Assumed rates of increase of pensions in payments for inflation for all other schemes are 3.2 per cent in 2013 (30 June 2012: 2.6 per cent; 31 December 2012: 2.7 per cent).
|
Half year 2013 £m
|
|||||||
(Charge) credit to income
statement or other
comprehensive income
|
|||||||
note (a)
|
|||||||
Surplus
(deficit)
in schemes
at 1 January
2013
|
Operating
results
(based on
longer-term
investment returns)
|
Actuarial
and other
gains
and losses
|
Contributions paid
|
Surplus
(deficit)
in schemes
at 30 June
2013
|
|||
note (a)(v)
|
note (b)
|
||||||
All schemes
|
|||||||
Underlying position (without the effect of IFRIC 14)
|
|||||||
Surplus (deficit)
|
1,138
|
5
|
(278)
|
29
|
894
|
||
Less: amount attributable to PAC with-profits fund
|
(787)
|
(8)
|
183
|
(8)
|
(620)
|
||
Shareholders' share:
|
|||||||
Gross of tax surplus (deficit)
|
351
|
(3)
|
(95)
|
21
|
274
|
||
Related tax
|
(81)
|
1
|
22
|
(5)
|
(63)
|
||
Net of shareholders' tax
|
270
|
(2)
|
(73)
|
16
|
211
|
||
Effect of IFRIC 14
|
|||||||
Derecognition of surplus and set up of additional funding obligation
|
(1,010)
|
(18)
|
207
|
-
|
(821)
|
||
Less: amount attributable to PAC with-profits fund
|
709
|
13
|
(144)
|
-
|
578
|
||
Shareholders' share:
|
|||||||
Gross of tax (deficit) surplus
|
(301)
|
(5)
|
63
|
-
|
(243)
|
||
Related tax
|
69
|
1
|
(14)
|
-
|
56
|
||
Net of shareholders' tax
|
(232)
|
(4)
|
49
|
-
|
(187)
|
||
With the effect of IFRIC 14
|
|||||||
Surplus (deficit)
|
128
|
(13)
|
(71)
|
29
|
73
|
||
Less: amount attributable to PAC with-profits fund
|
(78)
|
5
|
39
|
(8)
|
(42)
|
||
Shareholders' share:
|
|||||||
Gross of tax surplus (deficit)
|
50
|
(8)
|
(32)
|
21
|
31
|
||
Related tax
|
(12)
|
2
|
8
|
(5)
|
(7)
|
||
Net of shareholders' tax
|
38
|
(6)
|
(24)
|
16
|
24
|
|
(a) Credit (charge) to the income statement or other comprehensive income
|
2013 £m
|
2012* £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Pension cost -credit (charge) to income statement
|
|||||
Current service cost
|
(14)
|
(15)
|
(29)
|
||
Past service cost:
|
|||||
Exceptional discretionary pension increase for PSPS in 2012note (i)
|
-
|
(106)
|
(106)
|
||
Other
|
(3)
|
-
|
-
|
||
Administration cost paid out by the schemes
|
(2)
|
(2)
|
(3)
|
||
Net interest on net defined benefit liability (asset) - economic basis
|
24
|
35
|
69
|
||
Total credit (charge) without the effect of IFRIC 14
|
5
|
(88)
|
(69)
|
||
Effect of the application of IFRIC 14
|
(18)
|
70
|
39
|
||
Pension cost - economic basistable above and note (ii)
|
(13)
|
(18)
|
(30)
|
||
Adjustment for investments in Prudential insurance policies note (iv)
|
(7)
|
(6)
|
(8)
|
||
Pension cost - IAS 19 basis (pre-tax and pre-allocation to PAC with-profits fund)
|
(20)
|
(24)
|
(38)
|
||
Actuarial and other gains and losses- Other Comprehensive Income
|
|||||
Return on the scheme assets less amount included in interest income
|
(304)
|
(81)
|
(131)
|
||
Gains (losses) on changes of assumptions for plan liabilities
|
27
|
10
|
(273)
|
||
Experience losses on scheme liabilities
|
(1)
|
(4)
|
(4)
|
||
Total charge without the effect of IFRIC 14
|
(278)
|
(75)
|
(408)
|
||
Effect of the application of IFRIC 14
|
207
|
288
|
558
|
||
Actuarial gains and losses - economic basis table above and notes (iii), (v)
|
(71)
|
213
|
150
|
||
Adjustment for investments in Prudential insurance policies notes (iv), (v)
|
4
|
(1)
|
(5)
|
||
Actuarial and other gains and losses - IAS 19 basis (pre-tax and pre-allocation to PAC with-profits fund) notes (v)
|
(67)
|
212
|
145
|
|
* The presentation of the 2012 comparatives in the table above has been altered for the application of the amended IAS 19 principally for the presentation of actuarial gains and losses in other comprehensive income rather than the income statement as described in note B.
|
|
Notes
|
|
(i) Exceptional discretionary pension increase for PSPS in 2012
|
|
During the first half of 2012, an exceptional discretionary increase to pensions in payment of PSPS was awarded which resulted in a past service cost of £106 million. As the PSPS scheme surplus is substantially not recognised for accounting purposes, this item had no impact on the Group's results.
|
|
(ii) Consistent with the derecognition of a substantial portion of the Company's interest in the underlying IAS 19 surplus of PSPS, the charge to operating profit based on longer-term investment returns for PSPS reflects the cash
cost of contributions for ongoing service of active members and expenses (30 June 2013: £6 million; 30 June 2012: £10 million; 31 December 2012: £17 million). |
|
(iii) The net (charge) credit for actuarial and other gains and losses is recorded within the statement of other comprehensive income.
|
|
(iv) The adjustments for investments in Prudential insurance policies are consolidation adjustments with no impact to operating results.
|
|
(v) The amounts for actuarial and other gains and losses presented within the condensed consolidated statement of comprehensive income comprise the following:
|
2013 £m
|
2012 £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Actuarial and other gains and losses - economic basis:
|
|||||
Total (Pre-allocation to the PAC with-profits funds)
|
|||||
Gross of tax
|
(71)
|
213
|
150
|
||
Related tax
|
11
|
(29)
|
(18)
|
||
(60)
|
184
|
132
|
|||
Amount attributable to the PAC with-profits funds (with offsetting effect to movement in unallocated surplus):
|
|||||
Gross of tax
|
(39)
|
126
|
100
|
||
Related tax
|
3
|
(8)
|
(6)
|
||
(36)
|
118
|
94
|
|||
Shareholders' share of actuarial and other gains and losses (after allocation to PAC with-profits funds) - economic basistable above
|
|||||
Gross of tax
|
(32)
|
87
|
50
|
||
Related tax
|
8
|
(21)
|
(12)
|
||
(24)
|
66
|
38
|
|||
Consolidation adjustment for investments in Prudential insurance policies by a Group pension scheme:
|
|||||
Gross of tax
|
4
|
(1)
|
(5)
|
||
Related tax
|
(1)
|
-
|
1
|
||
3
|
(1)
|
(4)
|
|||
Shareholders' share of actuarial and other gains and losses, net of related tax - IAS 19 basis (as recognised in other comprehensive income)
|
(21)
|
65
|
34
|
|
(b) Underlying investments and liabilities of the schemes
|
2013 £m
|
2012* £m
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Equities
|
409
|
512
|
364
|
||
Bonds
|
5,696
|
5,852
|
5,858
|
||
Properties
|
339
|
327
|
330
|
||
Other assets
|
506
|
485
|
645
|
||
Total value of assets
|
6,950
|
7,176
|
7,197
|
||
Present value of benefit obligations
|
(6,056)
|
(5,751)
|
(6,059)
|
||
894
|
1,425
|
1,138
|
|||
Effect of the application of IFRIC 14 for pension schemes:
|
|||||
Derecognition of PSPS surplus
|
(821)
|
(1,247)
|
(1,010)
|
||
Adjust for additional funding for PSPS
|
-
|
(2)
|
-
|
||
Pre-tax surplus
|
73
|
176
|
128
|
Assumption applied
|
Sensitivity change in assumption
|
Impact of sensitivity on scheme liabilities on IAS 19 basis
|
||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||
Half year
|
Half year
|
Full year
|
Half year
|
Half year
|
Full year
|
|||||||
Discount rate
|
4.6%
|
4.6%
|
4.4%
|
Decrease by 0.2%
|
Increase in scheme
liabilities by:
|
|||||||
PSPS
|
3.4%
|
3.0%
|
3.3%
|
|||||||||
Other schemes
|
5.0%
|
4.8%
|
4.9%
|
|||||||||
Discount rate
|
4.6%
|
4.6%
|
4.4%
|
Increase by 0.2%
|
Decrease in scheme
liabilities by:
|
|||||||
PSPS
|
3.2%
|
2.9%
|
3.1%
|
|||||||||
Other schemes
|
4.7%
|
4.5%
|
4.6%
|
|||||||||
Rate of inflation
|
RPI: 3.2%
|
RPI: 2.6%
|
RPI: 2.7%
|
RPI: Decrease by 0.2%
|
Decrease in scheme
liabilities by:
|
|||||||
CPI: 2.2%
|
CPI: 1.6%
|
CPI: 2.0%
|
CPI: Decrease by 0.2%
|
PSPS
|
0.7%
|
1.5%
|
0.6%
|
|||||
with consequent reduction
in salary increases
|
Other schemes
|
4.3%
|
4.3%
|
4.3%
|
||||||||
Mortality rate
|
Increase life expectancy
by 1 year
|
Increase in scheme
liabilities by:
|
||||||||||
PSPS
|
2.6%
|
2.7%
|
2.6%
|
|||||||||
Other schemes
|
2.5%
|
2.3%
|
2.4%
|
|
V Policyholder liabilities
|
£m
|
|||||
Insurance operations
|
|||||
Half year 2013 movements
|
UK
|
US
|
Asia
|
Total
|
|
Comprising:
|
|||||
- Policyholder liabilities on the condensed consolidated statement of financial position*
|
133,912
|
92,261
|
31,501
|
257,674
|
|
- Unallocated surplus of with-profits funds on the condensed consolidated statement of financial position
|
10,526
|
-
|
63
|
10,589
|
|
- Group's share of policyholder liabilities of joint ventures†
|
-
|
-
|
3,100
|
3,100
|
|
At 1 January 2013
|
144,438
|
92,261
|
34,664
|
271,363
|
|
Premiums
|
3,880
|
8,208
|
3,266
|
15,354
|
|
Surrenders
|
(2,315)
|
(2,420)
|
(1,652)
|
(6,387)
|
|
Maturities/Deaths
|
(3,883)
|
(620)
|
(430)
|
(4,933)
|
|
Net flows
|
(2,318)
|
5,168
|
1,184
|
4,034
|
|
Shareholders' transfers post tax
|
(102)
|
-
|
(18)
|
(120)
|
|
Investment-related items and other movements
|
2,411
|
2,038
|
5
|
4,454
|
|
Foreign exchange translation differences
|
211
|
6,748
|
1,292
|
8,251
|
|
Reclassification of Japan Life business as held for sale
|
-
|
-
|
(970)
|
(970)
|
|
Acquisition of Thanachart Life
|
-
|
-
|
487
|
487
|
|
At 30 June 2013
|
144,640
|
106,215
|
36,644
|
287,499
|
|
Comprising:
|
|||||
- Policyholder liabilities on the condensed consolidated statement of financial position
|
133,290
|
106,215
|
33,223
|
272,728
|
|
- Unallocated surplus of with-profits funds on the condensed consolidated statement of financial position
|
11,350
|
-
|
84
|
11,434
|
|
- Group's share of policyholder liabilities of joint ventures†
|
-
|
-
|
3,337
|
3,337
|
|
Half year 2012 movements*
|
|||||
Comprising:
|
|||||
- Policyholder liabilities on the condensed consolidated statement of financial position*
|
127,024
|
69,189
|
28,110
|
224,323
|
|
- Unallocated surplus of with-profits funds on the condensed consolidated statement of financial position
|
9,165
|
-
|
50
|
9,215
|
|
- Group's share of policyholder liabilities of joint ventures†
|
-
|
-
|
2,752
|
2,752
|
|
At 1 January 2012
|
136,189
|
69,189
|
30,912
|
236,290
|
|
Premiums
|
4,062
|
7,303
|
2,641
|
14,006
|
|
Surrenders
|
(2,378)
|
(2,083)
|
(1,252)
|
(5,713)
|
|
Maturities/Deaths
|
(3,819)
|
(451)
|
(294)
|
(4,564)
|
|
Net flows
|
(2,135)
|
4,769
|
1,095
|
3,729
|
|
Shareholders' transfers post tax
|
(110)
|
-
|
(15)
|
(125)
|
|
Investment-related items and other movements
|
4,276
|
1,906
|
1,055
|
7,237
|
|
Foreign exchange translation differences
|
(83)
|
(600)
|
(227)
|
(910)
|
|
At 30 June 2012
|
138,137
|
75,264
|
32,820
|
246,221
|
|
Comprising:
|
|||||
- Policyholder liabilities on the condensed consolidated statement of financial position*
|
128,387
|
75,264
|
29,856
|
233,507
|
|
- Unallocated surplus of with-profits funds on the condensed consolidated statement of financial position
|
9,750
|
-
|
52
|
9,802
|
|
- Group's share of policyholder liabilities of joint ventures†
|
-
|
-
|
2,912
|
2,912
|
|
Average policyholder liability balances**
|
|||||
Half year 2013
|
133,601
|
99,238
|
35,993
|
268,832
|
|
Half year 2012
|
127,705
|
72,227
|
31,815
|
231,747
|
|
* The 2012 comparative results in the consolidated statement of financial position have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
** Averages have been based on opening and closing balances and adjusted for acquisitions and disposals in the period and exclude unallocated surplus of with-profits funds and adjusted for corporate transactions in the period.
|
|
† The Group's investment in joint ventures are accounted for on an equity method and the Group's share of the policyholder liabilities as shown above relate to the joint venture life business in China, India and of the Takaful business in Malaysia.
|
£m
|
|||||
Other shareholder-backed funds and subsidiaries
|
|||||
Half year 2013 movements
|
SAIF
and PAC
with-profits
sub-fund
|
Unit-linked
liabilities
|
Annuity
and other
long-term
business
|
Total
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
84,407
|
22,197
|
27,308
|
133,912
|
|
- Unallocated surplus of with-profits funds
|
10,526
|
-
|
-
|
10,526
|
|
At 1 January 2013
|
94,933
|
22,197
|
27,308
|
144,438
|
|
Premiums
|
1,790
|
1,428
|
662
|
3,880
|
|
Surrenders
|
(1,063)
|
(1,227)
|
(25)
|
(2,315)
|
|
Maturities/Deaths
|
(2,709)
|
(326)
|
(848)
|
(3,883)
|
|
Net flows note (a)
|
(1,982)
|
(125)
|
(211)
|
(2,318)
|
|
Shareholders' transfers post tax
|
(102)
|
-
|
-
|
(102)
|
|
Switches
|
(104)
|
104
|
-
|
-
|
|
Investment-related items and other movements note (b)
|
1,614
|
1,067
|
(270)
|
2,411
|
|
Foreign exchange translation differences
|
211
|
-
|
-
|
211
|
|
At 30 June 2013
|
94,570
|
23,243
|
26,827
|
144,640
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
83,220
|
23,243
|
26,827
|
133,290
|
|
- Unallocated surplus of with-profits funds
|
11,350
|
-
|
-
|
11,350
|
|
Half year 2012 movements
|
|||||
Comprising:
|
|||||
- Policyholder liabilities
|
80,976
|
21,281
|
24,767
|
127,024
|
|
- Unallocated surplus of with-profits funds
|
9,165
|
-
|
-
|
9,165
|
|
At 1 January 2012
|
90,141
|
21,281
|
24,767
|
136,189
|
|
Premiums
|
2,044
|
1,064
|
954
|
4,062
|
|
Surrenders
|
(1,071)
|
(1,247)
|
(60)
|
(2,378)
|
|
Maturities/Deaths
|
(2,649)
|
(314)
|
(856)
|
(3,819)
|
|
Net flows note (a)
|
(1,676)
|
(497)
|
38
|
(2,135)
|
|
Shareholders' transfers post tax
|
(110)
|
-
|
-
|
(110)
|
|
Switches
|
(131)
|
131
|
-
|
-
|
|
Investment-related items and other movements note (b)
|
2,900
|
343
|
1,033
|
4,276
|
|
Foreign exchange translation differences
|
(83)
|
-
|
-
|
(83)
|
|
At 30 June 2012
|
91,041
|
21,258
|
25,838
|
138,137
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
81,291
|
21,258
|
25,838
|
128,387
|
|
- Unallocated surplus of with-profits funds
|
9,750
|
-
|
-
|
9,750
|
|
Average policyholder liability balances*
|
|||||
Half year 2013
|
83,814
|
22,720
|
27,067
|
133,601
|
|
Half year 2012
|
81,134
|
21,269
|
25,302
|
127,705
|
|
|
Notes
|
|
(a) Net outflows increased from £2,135 million in the first half of 2012 to £2,318 million for the same period in 2013, driven by an increase in the net outflows of the with-profits business reflecting lower sales of with-profits bonds in
the period. The levels of inflows/outflows for unit-linked business is driven by corporate pension schemes with transfers in or out from one or two schemes influencing the level of flows in the year. Excluding these transactions, the net flow in the unit-linked business for the first half of 2013 is broadly consistent to the same period in 2012. |
|
(b) Investment-related items and other movements of £2,411 million across fund types reflected the strong growth in the equity market in the first half of 2013, partly offset by the impact on liabilities of rising long-term bond yields.
|
US insurance operations
|
£m
|
|||
Half year 2013 movements
|
Variable annuity
separate account
liabilities
|
Fixed annuity,
GIC and other
business
|
Total
|
|
At 1 January 2013
|
49,298
|
42,963
|
92,261
|
|
Premiums
|
5,665
|
2,543
|
8,208
|
|
Surrenders
|
(1,352)
|
(1,068)
|
(2,420)
|
|
Maturities/Deaths
|
(259)
|
(361)
|
(620)
|
|
Net flows note (b)
|
4,054
|
1,114
|
5,168
|
|
Transfers from general to separate account
|
715
|
(715)
|
-
|
|
Investment-related items and other movements note (c)
|
2,323
|
(285)
|
2,038
|
|
Foreign exchange translation differences note (a)
|
3,664
|
3,084
|
6,748
|
|
At 30 June 2013
|
60,054
|
46,161
|
106,215
|
|
Half year 2012 movements
|
||||
At 1 January 2012
|
37,833
|
31,356
|
69,189
|
|
Premiums
|
5,060
|
2,243
|
7,303
|
|
Surrenders
|
(1,024)
|
(1,059)
|
(2,083)
|
|
Maturities/Deaths
|
(194)
|
(257)
|
(451)
|
|
Net flows note (b)
|
3,842
|
927
|
4,769
|
|
Transfers from general to separate account
|
708
|
(708)
|
-
|
|
Investment-related items and other movements note (c)
|
1,557
|
349
|
1,906
|
|
Foreign exchange translation differences
|
(315)
|
(285)
|
(600)
|
|
At 30 June 2012
|
43,625
|
31,639
|
75,264
|
|
Average policyholder liability balances*
|
||||
Half year 2013
|
54,676
|
44,562
|
99,238
|
|
Half year 2012
|
40,729
|
31,498
|
72,227
|
|
*Averages have been based on opening and closing balances.
|
|
Notes
|
|
(a) Movements in the period have been translated at an average rate of $1.54/£1.00 (30 June 2012: $1.58/£1.00). The closing balance has been translated at closing rate of $1.52/£1.00 (30 June 2012: $1.57/£1.00; 31 December 2012:
$1.63/£1.00). Differences upon retranslation are included in foreign exchange translation differences. |
|
(b) Net flows in the first half of 2013 were £5,168 million compared with £4,769 million in the first half of 2012, driven largely by increased new business volumes in the US business.
|
|
(c) The £2,323 million of investment-related items and other movements for variable annuity separate account liabilities for the first six months in 2013 reflects the increase in US equity market and partly offset by the reduction in
bond values during the period. Fixed annuity, GIC and other business investment and other movements primarily reflects interest credited to the policyholder account in the period net of falls in technical provisions held for the guarantees issued with variable annuity business. |
|
Asia insurance operations
|
£m
|
|||||
Half year 2013 movements
|
With-profits
business
|
Unit-linked
liabilities
|
Other
|
Total
|
|
Comprising:
|
|||||
- Policyholder liabilities on the condensed consolidated statement of financial position*
|
13,388
|
11,969
|
6,144
|
31,501
|
|
- Unallocated surplus of with-profits funds on the condensed consolidated statement of financial position
|
63
|
-
|
-
|
63
|
|
- Group's share of policyholder liabilities of joint ventures†
|
-
|
2,059
|
1,041
|
3,100
|
|
At 1 January 2013
|
13,451
|
14,028
|
7,185
|
34,664
|
|
Premiums:
|
|||||
New business
|
144
|
883
|
334
|
1,361
|
|
In-force
|
743
|
664
|
498
|
1,905
|
|
887
|
1,547
|
832
|
3,266
|
||
Surrendersnote (c)
|
(458)
|
(1,043)
|
(151)
|
(1,652)
|
|
Maturities/Deathsnote (c)
|
(284)
|
(22)
|
(124)
|
(430)
|
|
Net flows note (b)
|
145
|
482
|
557
|
1,184
|
|
Shareholders' transfers post tax
|
(18)
|
-
|
-
|
(18)
|
|
Investment-related items and other movements note (d)
|
(544)
|
341
|
208
|
5
|
|
Reclassification of Japan business held for salenote (f)
|
-
|
(377)
|
(593)
|
(970)
|
|
Acquisition of Thanachart Lifenote (e)
|
-
|
-
|
487
|
487
|
|
Foreign exchange translation differences note (a)
|
707
|
370
|
215
|
1,292
|
|
At 30 June 2013
|
13,741
|
14,844
|
8,059
|
36,644
|
|
Comprising:
|
|||||
- Policyholder liabilities on the condensed consolidated statement of financial position*
|
13,657
|
12,783
|
6,783
|
33,223
|
|
- Unallocated surplus of with-profits funds on the condensed consolidated statement of financial position
|
84
|
-
|
-
|
84
|
|
- Group's share of policyholder liabilities of joint ventures†
|
-
|
2,061
|
1,276
|
3,337
|
|
Half year 2012 movements*
|
|||||
Comprising:
|
|||||
- Policyholder liabilities on the condensed consolidated statement of financial position*
|
12,593
|
10,101
|
5,416
|
28,110
|
|
- Unallocated surplus of with-profits funds on the condensed consolidated statement of financial position
|
50
|
-
|
-
|
50
|
|
- Group's share of policyholder liabilities of joint ventures†
|
-
|
1,914
|
838
|
2,752
|
|
At 1 January 2012
|
12,643
|
12,015
|
6,254
|
30,912
|
|
Premiums:
|
|||||
New business
|
110
|
638
|
297
|
1,045
|
|
In-force
|
593
|
617
|
386
|
1,596
|
|
703
|
1,255
|
683
|
2,641
|
||
Surrendersnote (c)
|
(303)
|
(819)
|
(130)
|
(1,252)
|
|
Maturities/Deaths
|
(196)
|
(16)
|
(82)
|
(294)
|
|
Net flows
|
204
|
420
|
471
|
1,095
|
|
Shareholders' transfers post tax
|
(15)
|
-
|
-
|
(15)
|
|
Investment-related items and other movements
|
558
|
325
|
172
|
1,055
|
|
Foreign exchange translation differencesnote (a)
|
6
|
(167)
|
(66)
|
(227)
|
|
At 30 June 2012
|
13,396
|
12,593
|
6,831
|
32,820
|
|
Comprising:
|
|||||
- Policyholder liabilities on the condensed consolidated statement of financial position*
|
13,344
|
10,643
|
5,869
|
29,856
|
|
- Unallocated surplus of with-profits funds on the condensed consolidated statement of financial position
|
52
|
-
|
-
|
52
|
|
- Group's share of policyholder liabilities of joint ventures†
|
-
|
1,950
|
962
|
2,912
|
|
Average policyholder liability balances**
|
|||||
Half year 2013
|
13,522
|
14,625
|
7,846
|
35,993
|
|
Half year 2012
|
12,969
|
12,304
|
6,542
|
31,815
|
|
|
* The 2012 comparative results in the consolidated statement of financial position have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
** Averages have been based on opening and closing balances and exclude unallocated surplus of the with-profits funds, and adjusted for corporate transactions in the period.
|
|
† The Group's investment in joint ventures are accounted for on an equity method and the Group's share of the policyholder liabilities as shown above relate to the joint venture life businesses in China, India and of the Takaful
business in Malaysia. |
|
Notes
|
|
(a) Movements in the period have been translated at the average exchange rate for the six months ended 30 June 2013. The closing balance has been translated at the closing spot rates as at 30 June 2013. Differences upon
retranslation are included in foreign exchange translation differences. |
|
(b) Net flows have increased to £1,184 million in the first half of 2013 reflecting increased premium flows from new business and growth in the in-force books offset by higher surrenders and maturities in the with-profits business.
|
|
(c) The surrenders for shareholder-backed business in the first half of 2013, are broadly consistent with the equivalent period in 2012 once allowance is made for the movements in investment markets and foreign exchange. For with-
profits business, surrenders, maturities and deaths have increased from £499 million in half year 2012 to £742 million in half year 2013, primarily as a result of an increased number of policies within Hong Kong and Singapore reaching their five year anniversary and maturity, the point at which some product features trigger. |
|
(d) Investment-related items and other movements for with-profits business for the first six months of 2013 principally represents unrealised losses on bonds, following the rise in long-term bond yields within the with-profits funds.
This has been partly offset by gains in the unit-linked funds from the improvement in equity markets in the period. |
|
(e) The acquisition of Thanachart Life reflects the liabilities acquired at the date of acquisition.
|
|
(f) The liabilities of the Japanese life operation at 30 June 2013 have been removed from policyholder liabilities following its reclassification as held for sale at that date.
|
|
W Share capital, share premium and own shares
|
Number of ordinary shares
|
Share capital £m
|
Share premium £m
|
||
Issued shares of 5p each fully paid:
|
||||
At 1 January 2012
|
2,548,039,330
|
127
|
1,873
|
|
Shares issued under share option schemes
|
8,209,568
|
-
|
14
|
|
At 30 June 2012
|
2,556,248,898
|
127
|
1,887
|
|
At 1 January 2012
|
2,548,039,330
|
127
|
1,873
|
|
Shares issued under share option schemes
|
9,203,022
|
1
|
16
|
|
At 31 December 2012
|
2,557,242,352
|
128
|
1,889
|
|
Issued shares of 5p each fully paid:
|
||||
At 1 January 2013
|
2,557,242,352
|
128
|
1,889
|
|
Shares issued under share option schemes
|
2,036,258
|
-
|
1
|
|
At 30 June 2013
|
2,559,278,610
|
128
|
1,890
|
|
Share price range
|
||||
Number of shares
to subscribe for
|
from
|
to
|
Exercisable
by year
|
|
30 June 2013
|
9,014,837
|
288p
|
629p
|
2018
|
30 June 2012
|
8,181,704
|
288p
|
572p
|
2017
|
31 December 2012
|
9,396,810
|
288p
|
629p
|
2018
|
Number of shares purchased*
|
Cost
|
|
(in millions)
|
£m
|
|
Half year 2013
|
2.9
|
31.4
|
Half year 2012
|
5.8
|
44.2
|
Full year 2012
|
9.4
|
76.1
|
|
X Business acquisitions
|
|
(a) Acquisition of Thanachart Life Assurance Company Limited and bancassurance partnership agreement with Thanachart Bank
|
Fair value
recognised at
acquisition date
£m
|
||
Assets
|
||
Acquired value of in-force business
|
21
|
|
Investments (principally debt securities)
|
642
|
|
Cash and cash equivalents
|
4
|
|
Other assets (including distribution rights)
|
293
|
|
Total assets
|
960
|
|
Liabilities
|
||
Insurance contract liabilities
|
487
|
|
Other non-insurance liabilities
|
61
|
|
Total liabilities
|
548
|
|
Net assets acquired and liabilities assumed
|
412
|
|
Purchase consideration (including £32 million of deferred consideration)
|
412
|
|
Actual £m
|
Proforma £m
|
||
Post
acquisition
period
from 3 May
to 30 June 2013
|
Estimated
Half year
2013
|
||
note (i)
|
|||
Revenue
|
15
|
102
|
|
Operating profit based on longer-term investment returns
|
6
|
18
|
|
Short-term fluctuations in investment returns
|
(1)
|
(1)
|
|
Amortisation of acquisition accounting adjustmentsnote (ii)
|
(1)
|
(2)
|
|
Profit before tax
|
4
|
15
|
|
(i) The proforma shows the estimation of the Thanachart Life business' contribution to the Group's consolidated revenue and profit before tax for the period if the acquisition had occurred on 1 January 2013. In determining these
amounts, it has been assumed that the fair value adjustments which arose on the date of acquisition would have been the same as if the acquisition had occurred on 1 January 2013. These amounts have been determined using actual results for the four month period to 2 May 2013 and the post-acquisition results from 3 May to 30 June 2013. |
|
(ii) The amortisation of acquisition accounting adjustments represents the amortisation of the acquired value of in-force business.
|
|
(b) Acquisition of Reassure America Life Insurance Company in 2012
|
|
Y Joint ventures and associates
|
2013 £m
|
2012 £m
|
|||
Half year
|
Half year
|
Full year
|
||
Shareholder-backed business
|
59
|
57
|
108
|
|
PAC with-profits fund (prior to offsetting effect in movement in unallocated surplus)
|
15
|
5
|
27
|
|
Total
|
74
|
62
|
135
|
|
Z Related party transactions
|
|
AA Contingencies and related obligations
|
|
AB Post balance sheet events
|
2013 £m
|
2012 £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Remeasurement of carrying value on classification as held for sale
|
(135)
|
-
|
-
|
||
Amounts previously classified within:
|
|||||
- Operating profit based on longer-term investment returns
|
5
|
-
|
(2)
|
||
- Short-term fluctuations in investment returns
|
6
|
14
|
19
|
||
(Loss) profit attaching to held for sale Japan Life business
|
(124)
|
14
|
17
|
||
Related tax charge
|
-
|
-
|
-
|
2013 £m
|
|||||
30 Jun
|
|||||
Assets
|
|||||
Investments
|
1,095
|
||||
Other assets
|
119
|
||||
1,214
|
|||||
Adjustment for remeasurement of the carrying value to fair value less costs to sell
|
(135)
|
||||
Assets held for sale
|
1,079
|
||||
Liabilities
|
|||||
Policyholder liabilities
|
970
|
||||
Other liabilities
|
56
|
||||
Liabilities held for sale
|
1,026
|
||||
Net assets
|
53
|
|
AC Additional information on the effect of adoption of new and amended accounting standards
|
|
(a) The aggregate effect of the adoption of the standards on the income statement, earnings per share, statement of comprehensive income, statement of changes in equity, statement of financial position and cash flow statement is
shown in the tables below: |
Half year 2013 £m
|
||||||
Under
previous
accounting
requirements
|
Effect of IFRS changes
|
As reported
after
IFRS
changes
|
||||
IFRS 10
|
IFRS 11
|
IAS 19R
|
||||
Total revenue, net of reinsurance
|
23,070
|
65
|
(744)
|
-
|
22,391
|
|
Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance
|
(18,629)
|
-
|
522
|
(36)
|
(18,143)
|
|
Acquisition costs and other expenditure
|
(3,605)
|
(65)
|
136
|
67
|
(3,467)
|
|
Remeasurement of Japan Life business classified as held for sale
|
(135)
|
-
|
-
|
-
|
(135)
|
|
Share of profit from joint ventures and associates, net of related tax*
|
-
|
-
|
74
|
-
|
74
|
|
Profit before tax (being tax attributable to shareholders' and policyholders' returns)
|
701
|
-
|
(12)
|
31
|
720
|
|
Less tax charge attributable to policyholders' returns
|
(213)
|
-
|
2
|
(3)
|
(214)
|
|
Profit before tax attributable to shareholders
|
488
|
-
|
(10)
|
28
|
506
|
|
Total tax charge attributable to policyholders and shareholders
|
(357)
|
-
|
12
|
(10)
|
(355)
|
|
Adjustment to remove tax charge (credit) attributable to policyholders' returns
|
213
|
-
|
(2)
|
3
|
214
|
|
Tax charge attributable to shareholders' returns
|
(144)
|
-
|
10
|
(7)
|
(141)
|
|
Profit for the period attributable to equity holders of the Company
|
344
|
-
|
-
|
21
|
365
|
|
Earnings per share (in pence)
|
||||||
Based on profit attributable to the equity holders of the Company:
|
||||||
Basic
|
13.5p
|
-
|
-
|
0.8p
|
14.3p
|
|
Diluted
|
13.5p
|
-
|
-
|
0.8p
|
14.3p
|
Half year 2012 £m
|
||||||
As reported
under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
||||
IFRS 10
|
IFRS 11
|
IAS 19R
|
||||
Total revenue, net of reinsurance
|
23,881
|
38
|
(557)
|
-
|
23,362
|
|
Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance
|
(19,850)
|
-
|
389
|
118
|
(19,343)
|
|
Acquisition costs and other expenditure
|
(2,732)
|
(38)
|
97
|
(212)
|
(2,885)
|
|
Share of profit from joint ventures and associates, net of related tax*
|
-
|
-
|
62
|
-
|
62
|
|
Profit before tax (being tax attributable to shareholders' and policyholders' returns)
|
1,299
|
-
|
(9)
|
(94)
|
1,196
|
|
Less tax charge attributable to policyholders' returns
|
(40)
|
-
|
2
|
8
|
(30)
|
|
Profit before tax attributable to shareholders
|
1,259
|
-
|
(7)
|
(86)
|
1,166
|
|
Total tax charge attributable to policyholders and shareholders
|
(347)
|
-
|
9
|
29
|
(309)
|
|
Adjustment to remove tax charge attributable to policyholders' returns
|
40
|
-
|
(2)
|
(8)
|
30
|
|
Tax charge attributable to shareholders' returns
|
(307)
|
-
|
7
|
21
|
(279)
|
|
Profit for the period attributable to equity holders of the Company
|
952
|
-
|
-
|
(65)
|
887
|
|
Earnings per share (in pence)
|
||||||
Based on profit attributable to the equity holders of the Company:
|
||||||
Basic
|
37.5p
|
-
|
-
|
(2.5)p
|
35.0p
|
|
Diluted
|
37.5p
|
-
|
-
|
(2.6)p
|
34.9p
|
Full year 2012 £m
|
||||||
As reported
under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
||||
IFRS 10
|
IFRS 11
|
IAS 19R
|
||||
Total revenue, net of reinsurance
|
55,476
|
52
|
(1,090)
|
-
|
54,438
|
|
Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance
|
(45,953)
|
-
|
715
|
94
|
(45,144)
|
|
Acquisition costs and other expenditure
|
(6,335)
|
(52)
|
220
|
(145)
|
(6,312)
|
|
Share of profit from joint ventures and associates, net of related tax*
|
-
|
-
|
135
|
-
|
135
|
|
Profit before tax (being tax attributable to shareholders' and policyholders' returns)
|
3,188
|
-
|
(20)
|
(51)
|
3,117
|
|
Less tax charge attributable to policyholders' returns
|
(378)
|
-
|
2
|
6
|
(370)
|
|
Profit before tax attributable to shareholders
|
2,810
|
-
|
(18)
|
(45)
|
2,747
|
|
Total tax charge attributable to policyholders and shareholders
|
(991)
|
-
|
20
|
17
|
(954)
|
|
Adjustment to remove tax charge (credit) attributable to policyholders' returns
|
378
|
-
|
(2)
|
(6)
|
370
|
|
Tax charge attributable to shareholders' returns
|
(613)
|
-
|
18
|
11
|
(584)
|
|
Profit for the year attributable to equity holders of the Company
|
2,197
|
-
|
-
|
(34)
|
2,163
|
|
Earnings per share (in pence)
|
||||||
Based on profit attributable to the equity holders of the Company:
|
||||||
Basic
|
86.5p
|
-
|
-
|
(1.4)p
|
85.1p
|
|
Diluted
|
86.4p
|
-
|
-
|
(1.4)p
|
85.0p
|
|
*The effect of change from IFRS 11 in the table above includes the reclassification of the Group's share of profit from its investments in associates into the Share of profit from joint ventures and associates, net of related tax line. These investments were already on the equity method accounting prior to 2013 but their results were previously included within the Investment return line.
|
Half year 2013 £m
|
||||||
Under
previous
accounting
requirements
|
Effect of IFRS changes
|
As reported
after
IFRS
changes
|
||||
IFRS 10
|
IFRS 11
|
IAS 19R
|
||||
Profit for the period
|
344
|
-
|
-
|
21
|
365
|
|
Exchange movements on foreign operations and net investment hedges, net of related tax
|
232
|
-
|
-
|
-
|
232
|
|
Unrealised valuation on securities of US insurance operations classified as available-for-sale net of amortisation of deferred acquisition costs and related tax
|
(837)
|
-
|
-
|
-
|
(837)
|
|
Shareholders' share of actuarial gains and losses on defined benefit pension schemes, net of related tax
|
-
|
-
|
-
|
(21)
|
(21)
|
|
Total comprehensive loss for the period
|
(261)
|
-
|
-
|
-
|
(261)
|
|
Net decrease in shareholders' equity
|
(734)
|
-
|
-
|
-
|
(734)
|
|
At beginning of period
|
10,359
|
-
|
-
|
-
|
10,359
|
|
At end of period
|
9,625
|
-
|
-
|
-
|
9,625
|
Half year 2012 £m
|
||||||
As reported
under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
||||
IFRS 10
|
IFRS 11
|
IAS 19R
|
||||
Profit for the period
|
952
|
-
|
-
|
(65)
|
887
|
|
Exchange movements on foreign operations and net investment hedges, net of related tax
|
(54)
|
-
|
-
|
-
|
(54)
|
|
Unrealised valuation on securities of US insurance operations classified as available-for-sale net of amortisation of deferred acquisition costs and related tax
|
196
|
-
|
-
|
-
|
196
|
|
Shareholders' share of actuarial gains and losses on defined benefit pension schemes, net of related tax
|
-
|
-
|
-
|
65
|
65
|
|
Total comprehensive income for the period
|
1,094
|
-
|
-
|
-
|
1,094
|
|
Net increase in shareholders' equity
|
728
|
-
|
-
|
-
|
728
|
|
At beginning of period
|
8,564
|
-
|
-
|
-
|
8,564
|
|
At end of period
|
9,292
|
-
|
-
|
-
|
9,292
|
Full year 2012 £m
|
||||||
As reported
under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
||||
IFRS 10
|
IFRS11
|
IAS 19R
|
||||
Profit for the year
|
2,197
|
-
|
-
|
(34)
|
2,163
|
|
Exchange movements on foreign operations and net investment hedges, net of related tax
|
(216)
|
-
|
-
|
-
|
(216)
|
|
Unrealised valuation on securities of US insurance operations classified as available-for-sale net of amortisation of deferred acquisition costs and related tax
|
387
|
-
|
-
|
-
|
387
|
|
Shareholders' share of actuarial gains and losses on defined benefit pension schemes, net of related tax
|
-
|
-
|
-
|
34
|
34
|
|
Total comprehensive income for the year
|
2,368
|
-
|
-
|
-
|
2,368
|
|
Net increase in shareholders' equity
|
1,795
|
-
|
-
|
-
|
1,795
|
|
At beginning of year
|
8,564
|
-
|
-
|
-
|
8,564
|
|
At end of year
|
10,359
|
-
|
-
|
-
|
10,359
|
|
Condensed consolidated statement of financial position
|
30 Jun 2013 £m
|
|||||||
Under
previous
accounting
requirements
|
Effect of IFRS changes
|
As reported
after
IFRS
changes
|
|||||
IFRS 10
|
IFRS 11
|
IAS 19R
|
|||||
Assets
|
|||||||
Intangible assets attributable to shareholders
|
7,101
|
-
|
(89)
|
-
|
7,012
|
||
Intangible assets attributable to with-profits funds
|
257
|
-
|
-
|
-
|
257
|
||
Reinsurers' share of insurance contract liabilities
|
7,211
|
-
|
(7)
|
-
|
7,204
|
||
Other non-investment and non-cash assets
|
8,843
|
10
|
(113)
|
-
|
8,740
|
||
Investments of long-term business and other operations:
|
|||||||
Investment properties
|
10,936
|
-
|
(353)
|
-
|
10,583
|
||
Investments accounted for using the equity method
|
103
|
-
|
593
|
-
|
696
|
||
Financial investments:
|
|||||||
Loans
|
12,411
|
830
|
(11)
|
-
|
13,230
|
||
Equity securities and portfolio holdings in unit trusts
|
113,124
|
571
|
(1,437)
|
-
|
112,258
|
||
Debt securities
|
139,629
|
152
|
(1,525)
|
-
|
138,256
|
||
Other investments
|
6,178
|
(3)
|
(35)
|
-
|
6,140
|
||
Deposits
|
13,998
|
(3)
|
(453)
|
-
|
13,542
|
||
Total other assets
|
8,269
|
(141)
|
(209)
|
-
|
7,919
|
||
Total assets
|
328,060
|
1,416
|
(3,639)
|
-
|
325,837
|
||
Liabilities
|
|||||||
Policyholder liabilities and unallocated surplus of with-profits funds
|
287,499
|
-
|
(3,337)
|
-
|
284,162
|
||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
4,270
|
1,124
|
-
|
-
|
5,394
|
||
Total other liabilities
|
26,660
|
292
|
(302)
|
-
|
26,650
|
||
Total liabilities
|
318,429
|
1,416
|
(3,639)
|
-
|
316,206
|
||
Equity
|
|||||||
Shareholders' equity
|
9,625
|
-
|
-
|
-
|
9,625
|
||
Non-controlling interests
|
6
|
-
|
-
|
-
|
6
|
||
Total equity
|
9,631
|
-
|
-
|
-
|
9,631
|
||
Total equity and liabilities
|
328,060
|
1,416
|
(3,639)
|
-
|
325,837
|
30 Jun 2012 £m
|
|||||||
As reported
under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
|||||
IFRS 10
|
IFRS 11
|
IAS 19R
|
|||||
Assets
|
|||||||
Intangible assets attributable to shareholders
|
5,800
|
-
|
(96)
|
-
|
5,704
|
||
Intangible assets attributable to with-profits funds
|
262
|
-
|
-
|
-
|
262
|
||
Reinsurers' share of insurance contract liabilities
|
1,703
|
-
|
(5)
|
-
|
1,698
|
||
Other non-investment and non-cash assets
|
7,825
|
28
|
(125)
|
-
|
7,728
|
||
Investments of long-term business and other operations:
|
|||||||
Investment properties
|
10,822
|
-
|
(290)
|
-
|
10,532
|
||
Investments accounted for using the equity method
|
112
|
-
|
475
|
-
|
587
|
||
Financial investments:
|
|||||||
Loans
|
9,981
|
830
|
(11)
|
-
|
10,800
|
||
Equity securities and portfolio holdings in unit trusts
|
90,542
|
(45)
|
(1,399)
|
-
|
89,098
|
||
Debt securities
|
128,269
|
149
|
(1,069)
|
-
|
127,349
|
||
Other investments
|
8,143
|
(280)
|
(35)
|
-
|
7,828
|
||
Deposits
|
12,429
|
(5)
|
(473)
|
-
|
11,951
|
||
Total other assets
|
6,737
|
(251)
|
(151)
|
6,335
|
|||
Total assets
|
282,625
|
426
|
(3,179)
|
-
|
279,872
|
||
Liabilities
|
|||||||
Policyholder liabilities and unallocated surplus of with-profits funds
|
246,221
|
-
|
(2,912)
|
-
|
243,309
|
||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
3,778
|
408
|
-
|
-
|
4,186
|
||
Total other liabilities
|
23,300
|
18
|
(267)
|
-
|
23,051
|
||
Total liabilities
|
273,299
|
426
|
(3,179)
|
-
|
270,546
|
||
Equity
|
|||||||
Shareholders' equity
|
9,292
|
-
|
-
|
-
|
9,292
|
||
Non-controlling interests
|
34
|
-
|
-
|
-
|
34
|
||
Total equity
|
9,326
|
-
|
-
|
-
|
9,326
|
||
Total equity and liabilities
|
282,625
|
426
|
(3,179)
|
-
|
279,872
|
31 Dec 2012 £m
|
|||||||
As reported
under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
|||||
IFRS 10
|
IFRS 11
|
IAS 19R
|
|||||
Assets
|
|||||||
Intangible assets attributable to shareholders
|
5,736
|
-
|
(90)
|
-
|
5,646
|
||
Intangible assets attributable to with-profits funds
|
256
|
-
|
-
|
-
|
256
|
||
Reinsurers' share of insurance contract liabilities
|
6,859
|
-
|
(5)
|
-
|
6,854
|
||
Other non-investment and non-cash assets
|
7,492
|
25
|
(113)
|
-
|
7,404
|
||
Investments of long-term business and other operations:
|
|||||||
Investment properties
|
10,880
|
-
|
(326)
|
-
|
10,554
|
||
Investments accounted for using the equity method
|
113
|
-
|
522
|
-
|
635
|
||
Financial investments:
|
|||||||
Loans
|
11,821
|
930
|
(8)
|
-
|
12,743
|
||
Equity securities and portfolio holdings in unit trusts
|
99,958
|
172
|
(1,504)
|
-
|
98,626
|
||
Debt securities
|
140,103
|
146
|
(1,342)
|
-
|
138,907
|
||
Other investments
|
7,900
|
(323)
|
(30)
|
-
|
7,547
|
||
Deposits
|
12,653
|
(3)
|
(402)
|
-
|
12,248
|
||
Total other assets
|
6,482
|
(121)
|
(137)
|
6,224
|
|||
Total assets
|
310,253
|
826
|
(3,435)
|
-
|
307,644
|
||
Liabilities
|
|||||||
Policyholder liabilities and unallocated surplus of with-profits funds
|
271,363
|
-
|
(3,100)
|
-
|
268,263
|
||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
4,345
|
800
|
-
|
-
|
5,145
|
||
Total other liabilities
|
24,181
|
26
|
(335)
|
-
|
23,872
|
||
Total liabilities
|
299,889
|
826
|
(3,435)
|
-
|
297,280
|
||
Equity
|
|||||||
Shareholders' equity
|
10,359
|
-
|
-
|
-
|
10,359
|
||
Non-controlling interests
|
5
|
-
|
-
|
-
|
5
|
||
Total equity
|
10,364
|
-
|
-
|
-
|
10,364
|
||
Total equity and liabilities
|
310,253
|
826
|
(3,435)
|
-
|
307,644
|
30 Jun 2013 £m
|
|||||
Under
previous
accounting
requirements
|
Effect of IFRS changes
|
As reported
after
IFRS
changes
|
|||
IFRS 10
|
IFRS 11
|
IAS 19R
|
|||
Cash flows from operating activities
|
|||||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)
|
701
|
-
|
(12)
|
31
|
720
|
Non-cash movements in operating assets and liabilities reflected in profit before tax and Other items
|
972
|
(141)
|
(197)
|
(31)
|
603
|
Net cash flows from operating activities
|
1,673
|
(141)
|
(209)
|
-
|
1,323
|
Cash flows from investing activities
|
(516)
|
-
|
-
|
-
|
(516)
|
Cash flows from financing activities
|
(254)
|
-
|
-
|
-
|
(254)
|
Net increase (decrease) in cash and cash equivalents
|
903
|
(141)
|
(209)
|
-
|
553
|
Cash and cash equivalents at beginning of period
|
6,126
|
-
|
-
|
-
|
6,126
|
Effect of exchange rate changes on cash and cash equivalents
|
161
|
-
|
-
|
-
|
161
|
Cash and cash equivalents at end of period
|
7,190
|
(141)
|
(209)
|
-
|
6,840
|
30 Jun 2012 £m
|
|||||
As reported
under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
|||
IFRS 10
|
IFRS 11
|
IAS 19R
|
|||
Cash flows from operating activities
|
|||||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)
|
1,299
|
-
|
(9)
|
(94)
|
1,196
|
Non-cash movements in operating assets and liabilities reflected in profit before tax and Other items
|
(1,111)
|
60
|
61
|
94
|
(896)
|
Net cash flows from operating activities
|
188
|
60
|
52
|
-
|
300
|
Cash flows from investing activities
|
(85)
|
-
|
-
|
-
|
(85)
|
Cash flows from financing activities
|
(569)
|
-
|
-
|
-
|
(569)
|
Net (decrease) increase in cash and cash equivalents
|
(466)
|
60
|
52
|
-
|
(354)
|
Cash and cash equivalents at beginning of period
|
7,257
|
(310)
|
(206)
|
-
|
6,741
|
Effect of exchange rate changes on cash and cash equivalents
|
(54)
|
-
|
2
|
-
|
(52)
|
Cash and cash equivalents at end of period
|
6,737
|
(250)
|
(152)
|
-
|
6,335
|
31 Dec 2012 £m
|
|||||
As reported
under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
|||
IFRS 10
|
IFRS 11
|
IAS 19R
|
|||
Cash flows from operating activities
|
|||||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)
|
3,188
|
-
|
(20)
|
(51)
|
3,117
|
Non-cash movements in operating assets and liabilities reflected in profit before tax and Other items
|
(2,742)
|
190
|
89
|
51
|
(2,412)
|
Net cash flows from operating activities
|
446
|
190
|
69
|
-
|
705
|
Cash flows from investing activities
|
(326)
|
-
|
-
|
-
|
(326)
|
Cash flows from financing activities
|
(892)
|
-
|
-
|
-
|
(892)
|
Net (decrease) increase in cash and cash equivalents
|
(772)
|
190
|
69
|
-
|
(513)
|
Cash and cash equivalents at beginning of year
|
7,257
|
(310)
|
(206)
|
-
|
6,741
|
Effect of exchange rate changes on cash and cash equivalents
|
(101)
|
-
|
(1)
|
-
|
(102)
|
Cash and cash equivalents at end of year
|
6,384
|
(120)
|
(138)
|
-
|
6,126
|
|
(b) The effect of the adoption of the new and amended accounting standards in 2013 on the Group's supplementary analysis of profit is shown in the table below.
|
|
Segment disclosure - profit before tax
|
Half year 2013 £m
|
|||||||
Under
previous
accounting
requirements
|
Effect of IFRS changes
|
As reported
after
IFRS
changes
|
|||||
IFRS 11
|
IAS 19R
|
||||||
Operating profit based on longer-term investment returns
|
|||||||
Asia operations:
|
|||||||
Asia insurance operations
|
|||||||
Before reclassification of held for sale Japan Life business
|
482
|
(3)
|
-
|
479
|
|||
Reclassification of Japan Life business
|
(5)
|
-
|
-
|
(5)
|
|||
477
|
(3)
|
-
|
474
|
||||
Eastspring Investments
|
42
|
(4)
|
-
|
38
|
|||
Other operations
|
903
|
-
|
-
|
903
|
|||
Total
|
1,422
|
(7)
|
-
|
1,415
|
|||
Short-term fluctuations in investment returns:
|
|||||||
Before reclassification of held for sale Japan Life business
|
(742)
|
(3)
|
(4)
|
(749)
|
|||
Reclassification of Japan Life business
|
(6)
|
-
|
-
|
(6)
|
|||
(748)
|
(3)
|
(4)
|
(755)
|
||||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
(32)
|
-
|
32
|
-
|
|||
Amortisation of acquisition accounting adjustments
|
(30)
|
-
|
-
|
(30)
|
|||
Loss attaching to held for sale Japan Life business:
|
|||||||
Reclassification from operating profit based on longer-term investment returns
|
5
|
-
|
-
|
5
|
|||
Reclassification from short-term fluctuations in investment returns
|
6
|
-
|
-
|
6
|
|||
Remeasurement of carrying value of Japan Life business classified as held for sale
|
(135)
|
-
|
-
|
(135)
|
|||
(124)
|
-
|
-
|
(124)
|
||||
Profit before tax attributable to shareholders
|
488
|
(10)
|
28
|
506
|
|||
Basic EPS based on operating profit based on longer-term investment returns after tax and non-controlling interests
|
42.2p
|
-
|
-
|
42.2p
|
|||
Basic EPS based on total profit after tax and non-controlling interests
|
13.5p
|
-
|
0.8p
|
14.3p
|
Half year 2012 £m
|
|||||||
Under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
Changes
|
|||||
IFRS 11
|
IAS 19R
|
||||||
Operating profit based on longer-term investment returns
|
|||||||
Asia operations:
|
|||||||
Asia insurance operations*
|
406
|
(3)
|
-
|
403
|
|||
Eastspring Investments
|
34
|
(2)
|
-
|
32
|
|||
Other operations
|
722
|
-
|
-
|
722
|
|||
Total
|
1,162
|
(5)
|
-
|
1,157
|
|||
Short-term fluctuations in investment returns:
|
|||||||
Before reclassification of held for sale Japan Life business
|
(32)
|
(2)
|
1
|
(33)
|
|||
Reclassification of Japan Life business
|
(14)
|
-
|
-
|
(14)
|
|||
(46)
|
(2)
|
1
|
(47)
|
||||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
87
|
-
|
(87)
|
-
|
|||
Gain on dilution of Group holdings
|
42
|
-
|
-
|
42
|
|||
Profit attaching to held for sale Japan Life business:
|
|||||||
Reclassification from operating profit based on longer-term investment returns
|
-
|
-
|
-
|
-
|
|||
Reclassification from short-term fluctuations in investment returns
|
14
|
-
|
-
|
14
|
|||
14
|
-
|
-
|
14
|
||||
Profit before tax attributable to shareholders
|
1,259
|
(7)
|
(86)
|
1,166
|
|||
Basic EPS based on operating profit based on longer-term investment returns after tax and non-controlling interests
|
34.6p
|
-
|
-
|
34.6p
|
|||
Basic EPS based on total profit after tax and non-controlling interests
|
37.5p
|
-
|
(2.5)p
|
35.0p
|
|
* For the half year 2012, Japan Life business operating profit was £nil.
|
Full year 2012 £m
|
|||||||
Under
previous
accounting
requirements
|
Effect of IFRS changes
|
After
IFRS
changes
|
|||||
IFRS 11
|
IAS 19R
|
||||||
Operating profit based on longer-term investment returns
|
|||||||
Asia operations:
|
|||||||
Asia insurance operations:
|
|||||||
Before reclassification of held for sale Japan Life business
|
913
|
(9)
|
-
|
904
|
|||
Reclassification of Japan Life business
|
2
|
-
|
-
|
2
|
|||
915
|
(9)
|
-
|
906
|
||||
Eastspring Investments
|
75
|
(6)
|
-
|
69
|
|||
Other operations
|
1,545
|
-
|
-
|
1,545
|
|||
Total
|
2,535
|
(15)
|
-
|
2,520
|
|||
Short-term fluctuations in investment returns:
|
|||||||
Before reclassification of held for sale Japan Life business
|
204
|
(3)
|
5
|
206
|
|||
Reclassification of Japan Life business
|
(19)
|
-
|
-
|
(19)
|
|||
185
|
(3)
|
5
|
187
|
||||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
50
|
-
|
(50)
|
-
|
|||
Amortisation of acquisition accounting adjustments
|
(19)
|
-
|
-
|
(19)
|
|||
Gain on dilution of Group holdings
|
42
|
-
|
-
|
42
|
|||
Profit attaching to held for sale Japan Life business:
|
|||||||
Reclassification from operating profit based on longer-term investment returns
|
(2)
|
-
|
-
|
(2)
|
|||
Reclassification from short-term fluctuations in investment returns
|
19
|
-
|
-
|
19
|
|||
17
|
-
|
-
|
17
|
||||
Profit before tax attributable to shareholders
|
2,810
|
(18)
|
(45)
|
2,747
|
|||
Basic EPS based on operating profit based on longer-term investment returns after tax and non-controlling interests
|
76.9p
|
-
|
-
|
76.9p
|
|||
Basic EPS based on total profit after tax and non-controlling interests
|
86.5p
|
-
|
(1.4)p
|
85.1p
|
|||
|
- the condensed consolidated financial statements have been prepared in accordance with IAS 34, 'Interim Financial Reporting', as adopted by the European Union;
|
|
(a) DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the six months ended 30 June 2013, and their impact on the condensed consolidated financial statements, and a description of the principal risks and uncertainties for the remaining six months of the year; and
|
|
(b) DTR 4.2.8R of the Disclosure and Transparency Rules, being related party transactions that have taken place during the six months ended 30 June 2013 and that have materially affected the financial position or the performance of the Group during the period and changes in the related party transactions described in the Group's consolidated financial statements for the year ended 31 December 2012.
|
|
1 Analysis of long-term insurance business pre-tax IFRS operating profit based on longer-term investment returns by driver
|
|
i Spread income represents the difference between net investment income (or premium income in the case of the UK annuities new business) and amounts credited to certain policyholder accounts. It excludes the operating investment return on shareholder net assets, which has been separately disclosed as expected return on shareholder assets.
|
|
ii Fee income represents profits driven by net investment performance, being asset management fees that vary with the size of the underlying policyholder funds net of investment management expenses.
|
|
iii With-profits business represents the shareholders' transfer from the with-profits fund in the period.
|
|
iv Insurance margin primarily represents profits derived from the insurance risks of mortality, morbidity and persistency.
|
|
v Margin on revenues primarily represents amounts deducted from premiums to cover acquisition costs and administration expenses.
|
|
vi Acquisition costs and administration expenses represent expenses incurred in the period attributable to shareholders. It excludes items such as restructuring costs and Solvency II costs which are not included in the segment profit for insurance as well as items that are more appropriately included in other source of earnings lines (eg investment expenses are netted against investment income as part of spread income or fee income as appropriate).
|
|
vii DAC adjustments comprises DAC amortisation for the period, excluding amounts related to short-term fluctuations, net of costs deferred in respect of new business.
|
|
Analysis of pre-tax IFRS operating profit by source
|
Half year 2013 £m
|
||||||||
Asia
|
||||||||
On prior basis
|
Adjustments
|
Asia
|
US
|
UK
|
Unallocated
|
Total
|
||
notes (ii), (iii)
|
||||||||
Spread income
|
61
|
(5)
|
56
|
377
|
102
|
535
|
||
Fee income
|
80
|
-
|
80
|
554
|
33
|
667
|
||
With-profits
|
22
|
-
|
22
|
-
|
133
|
155
|
||
Insurance margin
|
307
|
(4)
|
303
|
262
|
48
|
613
|
||
Margin on revenues
|
785
|
(7)
|
778
|
-
|
80
|
858
|
||
Acquisition costs
|
(502)
|
-
|
(502)
|
(465)
|
(54)
|
(1,021)
|
||
Administration expenses
|
(306)
|
6
|
(300)
|
(323)
|
(59)
|
(682)
|
||
DAC adjustments
|
7
|
2
|
9
|
173
|
(7)
|
175
|
||
Expected return on shareholder assets
|
28
|
-
|
28
|
4
|
65
|
97
|
||
Long-term business operating profit
|
482
|
(8)
|
474
|
582
|
341
|
-
|
1,397
|
|
Asset management operating profit
|
42
|
(4)
|
38
|
34
|
225
|
297
|
||
GI commission
|
15
|
15
|
||||||
Other income and expenditure note (i)
|
(294)
|
(294)
|
||||||
Total operating profit based on longer-term investment returns
|
524
|
(12)
|
512
|
616
|
581
|
(294)
|
1,415
|
|
Half year 2012 £m
|
|||||||||
Asia
|
|||||||||
As previously reported
|
Adjustments
|
Asia
|
US
|
UK
|
Unallocated
|
Total
|
|||
notes (ii),(iii)
|
|||||||||
Spread income
|
55
|
(7)
|
48
|
349
|
132
|
-
|
529
|
||
Fee income
|
66
|
-
|
66
|
408
|
35
|
-
|
509
|
||
With-profits
|
18
|
-
|
18
|
-
|
146
|
-
|
164
|
||
Insurance margin
|
256
|
-
|
256
|
153
|
11
|
-
|
420
|
||
Margin on revenues
|
636
|
(8)
|
628
|
-
|
68
|
-
|
696
|
||
Expenses:
|
|||||||||
Acquisition costs
|
(428)
|
-
|
(428)
|
(480)
|
(64)
|
-
|
(972)
|
||
Administration expenses
|
(250)
|
7
|
(243)
|
(242)
|
(63)
|
-
|
(548)
|
||
DAC adjustments
|
33
|
5
|
38
|
219
|
(4)
|
-
|
253
|
||
Expected return on shareholder assets
|
20
|
-
|
20
|
35
|
75
|
-
|
130
|
||
Long-term business operating profit
|
406
|
(3)
|
403
|
442
|
336
|
-
|
1,181
|
||
Asset management operating profit
|
34
|
(2)
|
32
|
17
|
199
|
-
|
248
|
||
GI commission
|
-
|
-
|
-
|
17
|
-
|
17
|
|||
Other income and expenditurenote (i)
|
-
|
-
|
-
|
-
|
(289)
|
(289)
|
|||
Total operating profit based on longer-term investment returns
|
440
|
(5)
|
435
|
459
|
552
|
(289)
|
1,157
|
||
Full year 2012 £m
|
||||||||
Asia
|
||||||||
As previously reported
|
Adjustments
|
Asia
|
US
|
UK
|
Unallocated
|
Total
|
||
notes (ii),(iii)
|
||||||||
Spread income
|
106
|
(13)
|
93
|
702
|
266
|
-
|
1,061
|
|
Fee income
|
141
|
-
|
141
|
875
|
61
|
-
|
1,077
|
|
With-profits
|
39
|
-
|
39
|
-
|
272
|
-
|
311
|
|
Insurance margin
|
594
|
(5)
|
589
|
399
|
39
|
-
|
1,027
|
|
Margin on revenues
|
1,453
|
(14)
|
1,439
|
-
|
216
|
-
|
1,655
|
|
Expenses:
|
||||||||
Acquisition costs
|
(903)
|
-
|
(903)
|
(972)
|
(122)
|
-
|
(1,997)
|
|
Administration expenses
|
(583)
|
13
|
(570)
|
(537)
|
(128)
|
-
|
(1,235)
|
|
DAC adjustments
|
(28)
|
12
|
(16)
|
442
|
(8)
|
-
|
418
|
|
Expected return on shareholder assets
|
43
|
-
|
43
|
55
|
107
|
-
|
205
|
|
Gain on China Life (Taiwan) shares
|
51
|
-
|
51
|
-
|
-
|
-
|
51
|
|
Long-term business operating profit
|
913
|
(7)
|
906
|
964
|
703
|
-
|
2,573
|
|
Asset management operating profit
|
75
|
(6)
|
69
|
39
|
371
|
-
|
479
|
|
GI commission
|
-
|
-
|
-
|
33
|
-
|
33
|
||
Other income and expenditurenote (i)
|
-
|
-
|
-
|
-
|
(565)
|
(565)
|
||
Total operating profit based on longer-term investment returns
|
988
|
(13)
|
975
|
1,003
|
1,107
|
(565)
|
2,520
|
|
|
Note
|
|
(i) Including restructuring and Solvency II implementation costs.
|
|
(ii) The 2013 analysis excludes the results of the held for sale life insurance business of Japan. The 2012 comparative results have been presented on a consistent basis. The results of Japan Life business excluded were half year 2013: profit of £5 million, half year 2012: £nil and full year 2012: loss of £(2) million.
|
|
(iii) The Group has adopted new accounting standards on joint arrangements as described in note B. The only impact of the resulting change on the analysis above is to deduct the associated tax expense from the joint ventures' operating profit by treating it as an administration expense. This contributed to an additional expense as follows:
|
|
- Long-term business - half year 2013: £3 million; half year 2012: £3 million and full year 2012: £9 million
|
|
- Asset management business - half year 2013: £4 million; half year 2012: £2 million and full year 2012: £6 million
|
|
Margin analysis of long-term insurance business
|
Total
|
||||||||||||
Half year 2013
note (v)
|
Half year 2012
notes (iv),(v)
|
Full year 2012
notes (iv),(v)
|
||||||||||
Average
|
Average
|
Average
|
||||||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
||||
note (iii)
|
note (ii)
|
note (iii)
|
note (ii)
|
note (iii)
|
note (ii)
|
|||||||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
|||
Spread income
|
535
|
65,424
|
164
|
529
|
60,320
|
175
|
1,061
|
61,432
|
173
|
|||
Fee income
|
667
|
93,512
|
143
|
509
|
74,422
|
137
|
1,077
|
78,433
|
137
|
|||
With-profits
|
155
|
97,336
|
32
|
164
|
94,103
|
35
|
311
|
95,681
|
33
|
|||
Insurance margin
|
613
|
420
|
1,027
|
|||||||||
Margin on revenues
|
858
|
696
|
1,655
|
|||||||||
Expenses:
|
||||||||||||
Acquisition costsnote (i)
|
(1,021)
|
2,162
|
(47)%
|
(972)
|
2,030
|
(48)%
|
(1,997)
|
4,195
|
(48)%
|
|||
Administration expenses
|
(682)
|
166,130
|
(82)
|
(548)
|
134,742
|
(81)
|
(1,235)
|
142,205
|
(87)
|
|||
DAC adjustments
|
175
|
253
|
418
|
|||||||||
Expected return on shareholder assets
|
97
|
130
|
205
|
|||||||||
Gain on China Life (Taiwan) shares
|
51
|
|||||||||||
Operating profit
|
1,397
|
1,181
|
2,573
|
|
Notes
|
|
(i) The ratio for acquisition costs is calculated as a percentage of APE including with-profits sales. Acquisition costs include only those relating to shareholder-backed business.
|
|
(ii) Margin represents the operating return earned in the period as a proportion of the relevant class of policyholder liabilities excluding unallocated surplus. The margin is on an annualised basis in which half year profits are annualised by multiplying by two.
|
|
(iii) For UK and Asia, opening and closing policyholder liabilities have been used to derive an average balance for the period, as a proxy for average balances throughout the period. The calculation of average liabilities for Jackson is derived from month-end balances throughout the period as opposed to opening and closing balances only, and liabilities held in the general account for variable annuity living and death guaranteed benefits are excluded from the calculation of the average as no spread income is earned on these balances. In addition for REALIC (acquired in the second half of 2012), which are included in the average liability to calculate the administration expense margin, the calculation excludes the liabilities reinsured to (and in essence retained by) Swiss Re immediately prior to the acquisition by Jackson. Average liabilities are adjusted for business acquisitions and disposals in the period.
|
|
(iv) The Group has adopted new accounting standards on joint arrangements as described in note B. The only impact of the resulting change on the analysis above is to deduct the associated tax expense from the joint ventures' operating profit by treating it as an administration expense. The impact of this change is explained in note (iii), to the 'Analysis of pre-tax IFRS operating profit by source' table on the previous page. All other lines continue to include the Group's share of the relevant part of the joint ventures' pre-tax operating profit.
|
|
(v) The 2013 analysis excludes the results of the held for sale life insurance business of Japan in both the individual profit and average liability amounts shown in the table above. The 2012 comparative results have been presented on a consistent basis.
|
Asia
|
||||||||||||
note (iii)
|
||||||||||||
Half year 2013
|
Half year 2012
|
Full year 2012
|
||||||||||
note (ii)
|
note (ii)
|
|||||||||||
Average
|
Average
|
Average
|
||||||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
||||
note (iv)
|
note (iv)
|
note (iv)
|
||||||||||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
|||
Spread income
|
56
|
7,220
|
155
|
48
|
5,753
|
167
|
93
|
5,978
|
155
|
|||
Fee income
|
80
|
14,253
|
112
|
66
|
11,931
|
111
|
141
|
12,648
|
111
|
|||
With-profits
|
22
|
13,522
|
33
|
18
|
12,969
|
28
|
39
|
12,990
|
30
|
|||
Insurance margin
|
303
|
256
|
589
|
|||||||||
Margin on revenues
|
778
|
628
|
1,439
|
|||||||||
Expenses:
|
||||||||||||
Acquisition costsnote (i)
|
(502)
|
1,010
|
(50)%
|
(428)
|
899
|
(48)%
|
(903)
|
1,897
|
(48)%
|
|||
Administration expenses
|
(300)
|
21,473
|
(279)
|
(243)
|
17,684
|
(275)
|
(570)
|
18,626
|
(306)
|
|||
DAC adjustments
|
9
|
38
|
(16)
|
|||||||||
Expected return on shareholder assets
|
28
|
20
|
43
|
|||||||||
Gain on China Life (Taiwan) shares
|
51
|
|||||||||||
Operating profit
|
474
|
403
|
906
|
|
Notes
|
|
(i) The ratio for acquisition costs is calculated as a percentage of APE including with-profits sales. Acquisition costs include only those relating to shareholder-backed business.
|
|
(ii) The Group has adopted new accounting standards on joint arrangements as described in note B. The only impact of the resulting change on the analysis above is to deduct the associated tax expense from the joint venture's operating profit by treating it as an administration expense. The impact of this change is explained in note (iii) to the 'Analysis of pre-tax IFRS operating profit by source' table earlier in this section. All other lines continue to include the Group's share of the relevant part of the joint venture's pre-tax operating profit.
|
|
(iii) The 2013 analysis excludes the results of the held for sale life insurance business of Japan in both the individual profit and the average liability amounts shown in the table above. The average shareholder-backed policyholder liabilities excluding Japan business at half year 2013 is £21,473 million (half year 2012: £17,684 million and full year 2012: £18,626 million). The corresponding amount including Japan business at half year 2013 is £22,471 (half year 2012: £18,846 million and full year 2012: £19,742 million). The 2012 comparative results have been presented on a consistent basis.
|
|
(iv) Opening and closing policyholder liabilities, adjusted for corporate transactions, have been used to derive an average balance for the period, as a proxy for average balances throughout the period.
|
|
Analysis of Asia operating profit drivers
|
|
• Spread income has increased from £48 million in half year 2012 to £56 million in half year 2013 predominantly reflecting the growth of the Asian non-linked policyholder liabilities.
|
|
• Fee income has increased from £66 million in half year 2012 to £80 million in half year 2013, broadly in line with the increase in movement in average unit-linked liabilities.
|
|
• Insurance margin has increased by £47 million from £256 million in half year 2012 to £303 million in half year 2013 predominantly reflecting the continued growth of the in-force book, which contains a relatively high proportion of risk-based products and management action on claims controls and pricing. Insurance margin includes non-recurring items of £23 million (half year 2012: £30 million), reflecting items that are not expected to reoccur in the future.
|
|
• Margin on revenues has increased by £150 million from £628 million in half year 2012 to £778 million in half year 2013 primarily reflecting the on-going growth in the size of the portfolio and higher premium income recognised in the period.
|
|
• Acquisition costs have increased from £428 million in half year 2012 to £502 million in half year 2013, compared to the 12 per cent increase in sales, resulting in an increase in the acquisition cost ratio. The analysis above uses shareholder acquisition costs as a proportion of total APE. If with-profits sales were excluded from the denominator the acquisition cost ratio would become 67 per cent (half year 2012: 63 per cent and full year 2012: 63 per cent ) reflecting changes to product mix.
|
|
• Administration expenses have increased from £243 million in half year 2012 to £300 million in half year 2013 as the business continues to expand. The administration expense ratio remains broadly in line with prior periods at 279 basis points (half year 2012: 275 basis points and full year 2012: 306 basis points).
|
US
|
||||||||||||
Half year 2013
|
Half year 2012
|
Full year 2012
|
||||||||||
Average
|
Average
|
Average
|
||||||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
||||
note (ii)
|
note (ii)
|
note (ii)
|
||||||||||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
|||
Spread income
|
377
|
31,137
|
242
|
349
|
29,265
|
238
|
702
|
29,416
|
239
|
|||
Fee income
|
554
|
56,539
|
196
|
408
|
41,222
|
198
|
875
|
44,046
|
199
|
|||
Insurance margin
|
262
|
153
|
399
|
|||||||||
Expenses
|
||||||||||||
Acquisition costsnote (i)
|
(465)
|
797
|
(58)%
|
(480)
|
719
|
(67)%
|
(972)
|
1,462
|
(66)%
|
|||
Administration expenses
|
(323)
|
94,870
|
(68)
|
(242)
|
70,487
|
(69)
|
(537)
|
75,802
|
(71)
|
|||
DAC adjustments
|
173
|
219
|
442
|
|||||||||
Expected return on shareholder assets
|
4
|
35
|
55
|
|||||||||
Operating profit
|
582
|
442
|
964
|
|
Notes
|
|
(i) The ratio for acquisition costs is calculated as a percentage of APE.
|
|
(ii) The calculation of average liabilities for Jackson is derived from month-end balances throughout the period as opposed to opening and closing balances only. Liabilities held in the general account for variable annuity living and death guaranteed benefits together with other amounts on which no spread income is earned (eg REALIC liabilities) are excluded from the calculation of the average. In addition for REALIC, which is included in the average liability to calculate the administration expense margin, the calculation excludes the liabilities reinsured to (and in essence retained by) Swiss Re immediately prior to the acquisition by Jackson.
|
|
Analysis of US operating profit drivers:
|
|
• Spread income was £377 million in half year 2013, compared to £349 million in half year 2012. The reported spread margin increased to 242 basis points as a result of lower crediting rates, which have helped to maintain spread income levels on a stable asset base, partially offset by a decrease in yields earned in the period caused by the lower interest rate environment. In addition, spread income benefited from swap transactions previously entered into to more closely match the overall asset and liability duration. Excluding this effect, the spread margin would have been 183 basis points (half year 2012: 187 basis points and full year 2012: 186 basis points).
|
|
• Fee income has increased by 36 per cent to £554 million in half year 2013, compared to £408 million in half year 2012, primarily due to higher average separate account balances due to positive net flows from variable annuity business and market appreciation. Fee income margin has remained broadly consistent with half year 2012 at 196 basis points (half year 2012: 198 basis points).
|
|
• Insurance margin represents operating profits from insurance risks, including variable annuity guarantees and other sundry items. Positive net flows into variable annuity business with life contingent and other guarantee fees, coupled with the benefit in the period of repricing actions, have increased the insurance margin from £153 million in half year 2012 to £262 million in half year 2013. This includes a benefit of £83 million from REALIC, following its acquisition by Jackson in September 2012.
|
|
• Acquisition costs,which are commissions and expenses incurred to acquire new business, including those that are not deferrable, have decreased by £15 million compared to half year 2012 due largely to the discontinuation of certain policy enhancement options on annuity business. As a percentage of APE, acquisition costs have decreased to 58 per cent for half year 2013, compared to 67 per cent in half year 2012. This is due to the discontinuation of contract enhancements mentioned above and the continued increase in producers selecting asset based commission which is treated as an administrative expense in this analysis, rather than front end commissions.
|
|
• Administration expenses increased to £323 million during the first half of 2013 compared to £242 million in 2012, primarily as a result of the acquisition of REALIC and higher asset based commission paid on the larger 2013 separate account balance. Asset based commissions are paid upon policy anniversary dates and are treated as an administration expense in this analysis as opposed to a cost of acquisition and are offset by higher fee income. Excluding these trail commission amounts, the resulting administration expense ratio would be lower at 45 basis points (half year 2012: 47 basis points and full year 2012: 48 basis points), reflecting the benefits of operational leverage.
|
|
• DAC adjustments decreased to £173 million in the first half of 2013 compared to £219 million in the first half of 2012 due to lower levels of current period acquisition costs being deferred (as discussed above) and higher DAC amortisation being incurred following higher gross profit in the period. Certain acquisition costs are not fully deferrable resulting in new business strain of £93 million for half year 2013 (half year 2012: £82 million and full year 2012: £174 million).
|
Analysis of pre-tax operating profit before and after acquisition costs and DAC adjustments
|
||||||||||
Half year 2013 £m
|
Half year 2012 £m
|
|||||||||
Acquisition costs
|
Acquisition costs
|
|||||||||
Other operating profits
|
Incurred
|
Deferred
|
Total
|
Other operating profits
|
Incurred
|
Deferred
|
Total
|
|||
Total operating profit before acquisition costs and DAC adjustments
|
874
|
874
|
703
|
703
|
||||||
Less new business strain
|
(465)
|
372
|
(93)
|
(480)
|
398
|
(82)
|
||||
Other DAC adjustments - amortisation of previously deferred acquisition costs:
|
||||||||||
Normal
|
(219)
|
(219)
|
(204)
|
(204)
|
||||||
Decelerated
|
20
|
20
|
25
|
25
|
||||||
Total
|
874
|
(465)
|
173
|
582
|
703
|
(480)
|
219
|
442
|
||
Full year 2012 £m
|
||||||||||
Acquisition costs
|
||||||||||
Other operating profits
|
Incurred
|
Deferred
|
Total
|
|||||||
Total operating profit before acquisition costs and DAC adjustments
|
1,494
|
1,494
|
||||||||
Less New business strain
|
(972)
|
798
|
(174)
|
|||||||
Other DAC adjustments - amortisation of previously deferred acquisition costs:
|
||||||||||
Normal
|
(412)
|
(412)
|
||||||||
Decelerated
|
56
|
56
|
||||||||
Total
|
1,494
|
(972)
|
442
|
964
|
UK
|
||||||||||||
Half year 2013
|
Half year 2012
|
Full year 2012
|
||||||||||
Average
|
Average
|
Average
|
||||||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
||||
note (ii)
|
note (ii)
|
note (ii)
|
||||||||||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
|||
Spread income
|
102
|
27,067
|
75
|
132
|
25,302
|
104
|
266
|
26,038
|
102
|
|||
Fee income
|
33
|
22,720
|
29
|
35
|
21,269
|
33
|
61
|
21,739
|
28
|
|||
With-profits
|
133
|
83,814
|
32
|
146
|
81,134
|
36
|
272
|
82,691
|
33
|
|||
Insurance margin
|
48
|
11
|
39
|
|||||||||
Margin on revenues
|
80
|
68
|
216
|
|||||||||
Expenses:
|
||||||||||||
Acquisition costsnote (i)
|
(54)
|
355
|
(15)%
|
(64)
|
412
|
(16)%
|
(122)
|
836
|
(15)%
|
|||
Administration expenses
|
(59)
|
49,787
|
(24)
|
(63)
|
46,571
|
(27)
|
(128)
|
47,777
|
(27)
|
|||
DAC adjustments
|
(7)
|
(4)
|
(8)
|
|||||||||
Expected return on shareholders' assets
|
65
|
75
|
107
|
|||||||||
Operating profit
|
341
|
336
|
703
|
|
Notes
|
|
(i) The ratio for acquisition costs is calculated as a percentage of APE including with-profits sales. Acquisition costs include only those relating to shareholder-backed business.
|
|
(ii) Opening and closing policyholder liabilities have been used to derive an average balance for the period, as a proxy for average balances throughout the period.
|
|
Analysis of UK operating profit drivers:
|
|
• Spread income has reduced from £132 million in the first half of 2012 to £102 million in the same period in 2013. This is principally due to the non-recurrence of bulk annuity profits of £18 million experienced in the first half of 2012 and lower contribution to profits from sales of conventional annuities in the first half of 2013.
|
|
• Fee income earned in the first six months of 2013 of £33 million (half year 2012: £35 million) is broadly consistent with that earned in the prior period. The margin at 29 basis points is in line with the margin recognised for full year 2012 of 28 basis points.
|
|
• With-profits income has decreased from £146 million in half year 2012 to £133 million in half year 2013 principally due to a 50 basis points reduction in the annual bonus rate. This has contributed to the reduction in the with-profits margin from 36 basis points in half year 2012 to 32 basis points in half year 2013.
|
|
• Insurance margin has increased from £11 million in the first half of 2012 to £48 million in the first half of 2013, reflecting a £27 million positive impact of undertaking a longevity swap on certain aspects of the UK's annuity back-book liabilities in the first half of 2013.
|
|
• Margin on revenues represents premiums charges for expenses and other sundry net income received by the UK. Half year 2013 income was higher at £80 million (half year 2012: £68 million), with 2012 impacted by a lower level of sundry net income.
|
|
• Acquisition costs as a percentage of new business sales have decreased from 16 per cent in the first half of 2012 to 15 per cent for 2013, partly reflecting lower commission payments from the implementation of the recommendations of the Retail Distribution Review.
|
|
• Administration expenses at £59 million are lower than at half year 2012 (half year 2012: £63 million) due to lower project spend in the period.
|
|
• Expected return on shareholder assets has decreased from £75 million in half year 2012 to £65 million in half year 2013 principally due to a reduction in investment yields achieved.
|
2013 £m
|
2012* £m
|
||||
Half year
|
Half year
|
Full year
|
|||
Underlying operating profit:
|
|||||
China
|
6
|
7
|
16
|
||
Hong Kong
|
51
|
47
|
88
|
||
India
|
26
|
26
|
50
|
||
Indonesia
|
137
|
123
|
260
|
||
Korea
|
8
|
8
|
16
|
||
Malaysia
|
73
|
60
|
118
|
||
Philippines
|
9
|
2
|
15
|
||
Singapore
|
104
|
93
|
206
|
||
Taiwan (bancassurance business)
|
4
|
1
|
18
|
||
Thailand
|
11
|
2
|
7
|
||
Vietnam
|
16
|
18
|
25
|
||
Other
|
-
|
2
|
(5)
|
||
Non-recurrent itemsnote (ii)
|
31
|
17
|
48
|
||
Operating profit before gain on sale of stake in China Life of Taiwan
|
476
|
406
|
862
|
||
Gain on sale of stake in China Life of Taiwannote (ii)
|
-
|
-
|
51
|
||
Total insurance operations note (i)
|
476
|
406
|
913
|
||
Development expenses
|
(2)
|
(3)
|
(7)
|
||
Total long-term business operating profit note (iii)
|
474
|
403
|
906
|
||
Eastspring Investments
|
38
|
32
|
69
|
||
Total Asia operations
|
512
|
435
|
975
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new and amended accounting standards described in note B.
|
|
Notes
|
|
(i) Analysis of operating profit between new and in-force business
|
2013 £m
|
2012* £m
|
||||
Half year
|
Half year
|
Full year
|
|||
New business strain†
|
(23)
|
(40)
|
(46)
|
||
Business in force
|
468
|
429
|
860
|
||
Non-recurrent items:note (ii)
|
|||||
Gain on sale of stake in China Life of Taiwan
|
-
|
-
|
51
|
||
Other non-recurrent items
|
31
|
17
|
48
|
||
Total
|
476
|
406
|
913
|
|
† The IFRS new business strain corresponds to approximately 2 per cent of new business APE premiums for 2013 (half year 2012: approximately 4 per cent; full year 2012: approximately 2 per cent). The improvement over the half year 2012 is driven by a shift in overall sales mix to lower strain products and countries.
|
|
(ii) During the second half of 2012, the Group sold its 7.74 per cent stake in China Life (Taiwan) for £97 million, crystallising a gain of £51 million.
|
|
(iii) To facilitate comparisons of operating profit based on longer-term investment returns that reflect the Group's retained operations, the results attributable to the held for sale Japan Life business are not included within the long-term business operating profit for Asia. The 2012 comparative results have also been adjusted. The Japan Life business contributed a profit of £5 million in half year 2013 (half year 2012: £nil; full year 2012: loss of £(2) million).
|
|
3 Analysis of asset management operating profit based on longer-term investment returns
|
Half year 2013 £m
|
|||||
M&G
|
Eastspring Investments
|
PruCap
|
US
|
Total
|
|
notes (i)
|
notes (iii)
|
||||
Operating income before performance-related fees
|
421
|
109
|
56
|
181
|
767
|
Performance related fees
|
4
|
1
|
-
|
-
|
5
|
Operating income (net of commission)note (i)
|
425
|
110
|
56
|
181
|
772
|
Operating expensenote (i)
|
(226)
|
(68)
|
(35)
|
(147)
|
(476)
|
Share of associate's results
|
5
|
-
|
-
|
-
|
5
|
Group's share of tax on joint ventures operating profitnote (iii)
|
-
|
(4)
|
-
|
-
|
(4)
|
Operating profit based on longer-term investment returns
|
204
|
38
|
21
|
34
|
297
|
Average funds under management
|
£230.9bn
|
£62.7 bn
|
|||
Margin based on operating income**
|
36bps
|
35bps
|
|||
Cost/income ratio†
|
54%
|
62%
|
Half year 2012 £m
|
|||||
M&G
|
Eastspring Investments
|
PruCap
|
US
|
Total
|
|
notes (ii)
|
notes (ii)(iii)
|
||||
Operating income before performance-related fees
|
354
|
96
|
59
|
142
|
651
|
Performance related fees
|
1
|
1
|
-
|
-
|
2
|
Operating income (net of commission)note (i)
|
355
|
97
|
59
|
142
|
653
|
Operating expensenote (i)
|
(186)
|
(63)
|
(35)
|
(125)
|
(409)
|
Share of associate's results
|
6
|
-
|
-
|
-
|
6
|
Group's share of tax on joint ventures operating profit
|
-
|
(2)
|
-
|
-
|
(2)
|
Operating profit based on longer-term investment returns
|
175
|
32
|
24
|
17
|
248
|
Average funds under management**
|
£197.3bn
|
£53.5bn
|
|||
Margin based on operating income**
|
36bps
|
36bps
|
|||
Cost/income ratio†
|
53%
|
66%
|
Full year 2012 £m
|
|||||
M&G
|
Eastspring Investments
|
PruCap
|
US
|
Total
|
|
note (ii)
|
notes(ii)(iii)
|
||||
Operating income before performance-related fees
|
734
|
201
|
120
|
296
|
1351
|
Performance related fees
|
9
|
2
|
-
|
-
|
11
|
Operating income (net of commission)note (i)
|
743
|
203
|
120
|
296
|
1,362
|
Operating expensenote (i)
|
(436)
|
(128)
|
(69)
|
(257)
|
(890)
|
Share of associate's results
|
13
|
-
|
-
|
-
|
13
|
Group's share of tax on joint ventures operating profit
|
-
|
(6)
|
-
|
-
|
(6)
|
Operating profit based on longer-term investment returns
|
320
|
69
|
51
|
39
|
479
|
Average funds under management
|
£205.1bn
|
£55.0bn
|
|||
Margin based on operating income**
|
36bps
|
37bps
|
|||
Cost/income ratio†
|
59%
|
64%
|
|
(i) Operating income and expense includes the Group's share of contribution from Joint Ventures (but excludes any contribution from associates). In the income statement as shown in note D of the IFRS financial statements, these amounts are netted and tax deducted and shown as single amount,
|
|
(ii) M&G and Eastspring Investments can be further analysed as follows:
|
M&G
|
Eastspring Investments
|
|||||||||||||
Operating income before performance related fees
|
Operating income before performance related fees
|
|||||||||||||
Retail
|
Margin
of FUM **
|
Institu-
tional ‡
|
Margin
of FUM **
|
Total
|
Margin
of FUM **
|
Retail
|
Margin
of FUM**
|
Institu-
tional‡
|
Margin
of FUM**
|
Total
|
Margin
of FUM**
|
|||
£m
|
bps
|
£m
|
bps
|
£m
|
bps
|
£m
|
bps
|
£m
|
bps
|
£m
|
bps
|
|||
30 Jun 2013
|
265
|
89
|
156
|
18
|
421
|
36
|
30 Jun 2013
|
64
|
60
|
45
|
22
|
109
|
35
|
|
30 Jun 2012
|
218
|
96
|
136
|
18
|
354
|
36
|
30 Jun 2012
|
56
|
63
|
40
|
23
|
96
|
36
|
|
31 Dec 2012
|
438
|
91
|
297
|
19
|
734
|
36
|
31 Dec 2012
|
118
|
64
|
83
|
24
|
201
|
37
|
|
|
** Margin represents operating income before performance related fees as a proportion of the related funds under management (FUM). Half year figures have been annualised by multiplying by two. Monthly closing internal and external funds managed by the respective entity have been used to derive the average. Any funds held by the Group's insurance operations which are managed by third parties outside of the Prudential Group are excluded from these amounts.
|
|
† Cost/income ratio represents cost as a percentage of operating income before performance related fees
|
|
‡ Institutional includes internal funds.
|
|
(iii) The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B following adoption of IFRS 11 for joint ventures group on the joint venture's operating profit. This amount is excluded from the cost for cost/income ratio purposes.
|
2013 £bn
|
2012 £bn
|
||||
30 Jun
|
30 Jun
|
31 Dec
|
|||
Business area
|
|||||
Asia operations
|
39.9
|
35.0
|
38.9
|
||
US operations
|
102.5
|
78.1
|
91.4
|
||
UK operations
|
155.7
|
147.4
|
153.3
|
||
Prudential Group funds under management
|
298.1
|
260.5
|
283.6
|
||
External funds (ii)
|
129.3
|
102.7
|
121.4
|
||
Total funds under management
|
427.4
|
363.2
|
405.0
|
|
Notes
|
|
(i) Including Group's share of assets managed by joint ventures
|
|
(ii) External funds shown above as at 30 June 2013 of £129.3 billion (30 June 2012: £102.7 billion; 31 December 2012:£121.4 billion) comprise £141.7 billion (30 June 2012: £114.3 billion; 31 December 2012: £133.5 billion) of funds managed by M&G and Eastspring Investments as shown in note (c) below less £12.4 billion (half year 2012: £11.6 billion; full year 2012: £12.1 billion) that are classified within Prudential Group's funds. The £141.7 billion (30 June 2012: £114.3 billion; 31 December 2012: £133.5 billion) investment products comprise £137.4 billion (30 June 2012: £110.2 billion; 31 December 2012: £129.4 billion) as published in the New Business schedules plus Asia Money Market Funds of £4.3 billion (30 June 2012: £4.1 billion; 31 December 2012: £4.0 billion)
|
|
(b) Prudential Group funds under management - analysis by business area
|
Asia operations £bn
|
US operations £bn
|
UK operations £bn
|
Total £bn
|
||||||||||||
30 Jun
2013
|
30 Jun
2012
|
31 Dec
2012
|
30 Jun
2013
|
30 Jun
2012
|
31 Dec
2012
|
30 Jun
2013
|
30 Jun
2012
|
31 Dec
2012
|
30 Jun
2013
|
30 Jun
2012*
|
31 Dec
2012*
|
||||
Investment properties**
|
-
|
-
|
-
|
0.1
|
0.1
|
0.1
|
10.7
|
10.7
|
10.7
|
10.8
|
10.8
|
10.8
|
|||
Equity securities
|
14.1
|
11.1
|
12.7
|
60.4
|
43.9
|
49.6
|
37.8
|
34.1
|
36.4
|
112.3
|
89.1
|
98.7
|
|||
Debt securities
|
20.1
|
18.3
|
20.0
|
33.4
|
27.1
|
33.0
|
84.8
|
81.9
|
85.8
|
138.3
|
127.3
|
138.9
|
|||
Loans
|
1.0
|
1.2
|
1.0
|
6.7
|
4.1
|
6.2
|
5.5
|
5.5
|
5.5
|
13.2
|
10.8
|
12.7
|
|||
Other investments and deposits
|
1.2
|
1.3
|
1.8
|
1.9
|
2.9
|
2.5
|
16.6
|
15.6
|
15.6
|
19.7
|
19.8
|
19.8
|
|||
Total included in statement of financial position
|
36.4
|
31.9
|
35.5
|
102.5
|
78.1
|
91.4
|
155.4
|
147.8
|
154.0
|
294.3
|
257.8
|
280.9
|
|||
Internally managed funds held in insurance joint ventures'
|
3.5
|
3.1
|
3.4
|
-
|
-
|
-
|
0.3
|
(0.4)
|
(0.7)
|
3.8
|
2.7
|
2.7
|
|||
Total Prudential Group funds under management as published
|
39.9
|
35.0
|
38.9
|
102.5
|
78.1
|
91.4
|
155.7
|
147.4
|
153.3
|
298.1
|
260.5
|
283.6
|
|
* The 2012 comparative results have been adjusted retrospectively from those previously published for the application of the new accounting standards described in note B.
|
|
** As included in the investments section of the consolidated statement of financial position at 30 June 2013 except for £0.2 billion (30 June 2012: £0.3 billion; 31 December 2012: £0.2 billion) investment properties which are held for sale or occupied by the Group and, accordingly under IFRS, are included in other statement of financial position captions.
|
|
(c) Investment products -external funds under management(i)
|
Half year 2013 £m
|
|||||
1 Jan
2013
|
Market
gross
inflows
|
Redemptions
|
Market
exchange
translation
and other
movements
|
30 Jun
2013
|
|
Eastspring Investments
|
21,634
|
38,146
|
(36,034)
|
(211)
|
23,535
|
M&G
|
111,868
|
20,598
|
(16,758)
|
2,431
|
118,139
|
Group total
|
133,502
|
58,744
|
(52,792)
|
2,220
|
141,674
|
Half year 2012 £m
|
|||||
1 Jan
2012
|
Market
gross
inflows
|
Redemptions
|
Market
exchange
translation
and other
movements
|
30 Jun
2012
|
|
Eastspring Investments
|
19,221
|
29,142
|
(28,819)
|
72
|
19,616
|
M&G
|
91,948
|
14,701
|
(9,760)
|
(2,246)
|
94,643
|
Group total
|
111,169
|
43,843
|
(38,579)
|
(2,174)
|
114,259
|
Full year 2012 £m
|
|||||
1 Jan
2012
|
Market
gross
inflows
|
Redemptions
|
Market
exchange
translation
and other
movements
|
31 Dec
2012
|
|
Eastspring Investments
|
19,221
|
60,498
|
(59,098)
|
1,013
|
21,634
|
M&G
|
91,948
|
36,463
|
(19,582)
|
3,039
|
111,868
|
Group total
|
111,169
|
96,961
|
(78,680)
|
4,052
|
133,502
|
|
Note
|
|
(i) Including Asia Money Market Funds at 30 June 2013 of £4.3 billion (half year: 2012: £4.1 billion; full year 2012: £4.0 billion).
|
|
(d) M&G and Eastspring Investments total funds under management
|
2013 £bn
|
2012 £bn
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
M&G
|
||||
External funds under management
|
118.1
|
94.6
|
111.9
|
|
Internal funds under management
|
116.2
|
109.1
|
116.4
|
|
Total funds under management
|
234.3
|
203.7
|
228.3
|
|
2013 £bn
|
2012 £bn
|
|||
30 Jun
|
30 Jun
|
31 Dec
|
||
Eastspring Investments
|
||||
External funds under managementnote (i)
|
23.5
|
19.6
|
21.6
|
|
Internal funds under management
|
38.3
|
34.2
|
36.5
|
|
Total funds under management
|
61.8
|
53.8
|
58.1
|
|
Note
|
|
(i) Including Asia Money Market Funds at 30 June 2013 of £4.3 billion (half year: 2012: £4.1 billion; full year 2012: £4.0 billion).
|
PRUDENTIAL PUBLIC LIMITED COMPANY
|
|
By: /s/ Nic Nicandrou
|
|
Nic Nicandrou
|
|
Chief Financial Officer
|