C Balance sheet notes
C1 Analysis of Group statement of financial position by segment
To explain the assets, liabilities and capital of the Group’s businesses more comprehensively, it is appropriate to provide analyses of the Group’s statement of financial position by operating segment and type of business.
Download C1 Analysis of Group statement of financial position by segment as Excel file
30 Jun 2017 £m | 30 Jun 2016 £m | 31 Dec 2016 £m | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Insurance operations | Asset management | Unallo- cated to a segment (central opera- tions) | Elimin- ation of intra- group debtors and creditors | Group total | Group total | Group total | ||||||||||
By operating segment | Asia C2.1 | US C2.2 | UK C2.3 | M&G | Prudential Capital | US | Eastspring Invest- ments | |||||||||
Assets | ||||||||||||||||
GoodwillC5(a) | 245 | – | 26 | 1,153 | – | 16 | 61 | – | – | 1,501 | 1,677 | 1,628 | ||||
Deferred acquisition costs and other intangible assetsC5(b) | 2,340 | 8,187 | 168 | 6 | – | 5 | 4 | 47 | – | 10,757 | 9,594 | 10,807 | ||||
Property, plant and equipmentnote (i) | 119 | 224 | 344 | 4 | – | 8 | 3 | 25 | – | 727 | 1,214 | 743 | ||||
Reinsurers’ share of insurance contract liabilities | 1,680 | 6,740 | 2,560 | – | – | – | – | – | (1,271) | 9,709 | 9,470 | 10,051 | ||||
Deferred tax assetsC7 | 85 | 3,678 | 127 | 20 | 7 | 130 | 8 | 50 | – | 4,105 | 3,771 | 4,315 | ||||
Current tax recoverable | 30 | 348 | 311 | – | 5 | 6 | – | 70 | (70) | 700 | 554 | 440 | ||||
Accrued investment income | 565 | 493 | 1,650 | 7 | 23 | 76 | 32 | 41 | – | 2,887 | 2,764 | 3,153 | ||||
Other debtors | 2,598 | 260 | 2,796 | 1,000 | 758 | 73 | 62 | 5,418 | (9,548) | 3,417 | 3,505 | 3,019 | ||||
Investment properties | 5 | 6 | 15,207 | – | – | – | – | – | – | 15,218 | 13,940 | 14,646 | ||||
Investment in joint ventures and associates accounted for using the equity method | 714 | – | 405 | 39 | – | – | 135 | – | – | 1,293 | 1,135 | 1,273 | ||||
LoansC3.3 | 1,307 | 9,497 | 5,784 | – | 364 | – | – | – | – | 16,952 | 14,215 | 15,173 | ||||
Equity securities and portfolio holdings in unit trusts | 26,753 | 125,059 | 58,398 | 111 | – | – | 19 | 97 | – | 210,437 | 176,037 | 198,552 | ||||
Debt securitiesC3.2 | 39,061 | 38,029 | 91,302 | – | 2,381 | – | – | 20 | – | 170,793 | 168,367 | 170,458 | ||||
Derivative assets | 102 | 906 | 2,676 | – | 101 | – | – | 4 | – | 3,789 | 5,495 | 3,936 | ||||
Other investments | – | 932 | 4,614 | 16 | – | 4 | – | – | – | 5,566 | 4,845 | 5,465 | ||||
Deposits | 1,243 | – | 11,843 | – | – | 18 | 44 | 205 | – | 13,353 | 14,181 | 12,185 | ||||
Assets held for sale | – | – | 33 | – | – | – | – | – | – | 33 | 30 | 4,589 | ||||
Cash and cash equivalents | 1,786 | 1,194 | 4,565 | 350 | 1,451 | 276 | 156 | 115 | – | 9,893 | 8,530 | 10,065 | ||||
Total assets | 78,633 | 195,553 | 202,809 | 2,706 | 5,090 | 612 | 524 | 6,092 | (10,889) | 481,130 | 439,324 | 470,498 |
Download C1 Analysis of Group statement of financial position by segment as Excel file
30 Jun 2017 £m | 30 Jun 2016 £m | 31 Dec 2016 £m | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Insurance operations | Asset management | Unallo- cated to a segment (central opera- tions) | Elimin- ation of intra- group debtors and creditors | Group total | Group total | Group total | ||||||||||
By operating segment | Asia C2.1 | US C2.2 | UK C2.3 | M&G | Prudential Capital | US | Eastspring Invest- ments | |||||||||
Notes
|
||||||||||||||||
Total equity | 5,181 | 5,011 | 6,227 | 1,868 | 61 | 202 | 382 | (3,482) | – | 15,450 | 14,606 | 14,667 | ||||
Liabilities | ||||||||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)C4.1(a) | 59,619 | 177,779 | 162,853 | – | – | – | – | – | (1,271) | 398,980 | 362,510 | 388,996 | ||||
Unallocated surplus of with-profits fundsC4.1(a) | 3,003 | – | 12,087 | – | – | – | – | – | – | 15,090 | 13,597 | 14,317 | ||||
Core structural borrowings of shareholder-financed operationsC6.1 | – | 192 | – | – | 275 | – | – | 6,147 | – | 6,614 | 5,966 | 6,798 | ||||
Operational borrowings attributable to shareholder-financed operationsC6.2(a) | 20 | 453 | 147 | 52 | – | – | – | 1,424 | – | 2,096 | 2,798 | 2,317 | ||||
Borrowings attributable to with-profits operationsC6.2(b) | 20 | – | 3,316 | – | – | – | – | – | – | 3,336 | 1,427 | 1,349 | ||||
Obligations under funding, securities lending and sale and repurchase agreements | – | 4,518 | 1,890 | – | – | – | – | – | – | 6,408 | 4,963 | 5,031 | ||||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | 3,541 | – | 5,036 | – | – | – | – | – | – | 8,577 | 8,770 | 8,687 | ||||
Deferred tax liabilitiesC7 | 1,021 | 2,981 | 1,646 | 21 | – | 2 | 1 | 11 | – | 5,683 | 5,397 | 5,370 | ||||
Current tax liabilities | 162 | 58 | 451 | 37 | 20 | 2 | 13 | 70 | (70) | 743 | 566 | 649 | ||||
Accruals, deferred income and other liabilitiesnote (iv) | 5,804 | 4,517 | 7,035 | 547 | 4,208 | 406 | 75 | 1,480 | (9,548) | 14,524 | 12,915 | 13,825 | ||||
Provisions | 138 | 1 | 350 | 181 | – | – | 53 | 36 | – | 759 | 467 | 947 | ||||
Derivative liabilities | 124 | 43 | 1,771 | – | 526 | – | – | 406 | – | 2,870 | 5,342 | 3,252 | ||||
Liabilities held for sale | – | – | – | – | – | – | – | – | – | – | – | 4,293 | ||||
Total liabilities | 73,452 | 190,542 | 196,582 | 838 | 5,029 | 410 | 142 | 9,574 | (10,889) | 465,680 | 424,718 | 455,831 | ||||
Total equity and liabilities | 78,633 | 195,553 | 202,809 | 2,706 | 5,090 | 612 | 524 | 6,092 | (10,889) | 481,130 | 439,324 | 470,498 |
C2 Analysis of segment statement of financial position by business type
To show the statement of financial position by reference to the differing degrees of policyholder and shareholder economic interest of the different types of business, the analysis below is structured to show the assets and liabilities of each segment by business type.
C2.1 Asia insurance operations
Download C2.1 Asia insurance operations as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Note | With-profits business | Unit-linked assets and liabilities | Other business | 30 Jun Total | 30 Jun Total | 31 Dec Total | ||||||||||
Note The statement of financial position for with-profits business comprises the with-profits assets and liabilities of the Hong Kong, Malaysia and Singapore operations. Assets and liabilities of other participating businesses are included in the column for ‘Other business’. |
||||||||||||||||
Assets | ||||||||||||||||
Goodwill | – | – | 245 | 245 | 258 | 245 | ||||||||||
Deferred acquisition costs and other intangible assets | 31 | – | 2,309 | 2,340 | 2,356 | 2,316 | ||||||||||
Property, plant and equipment | 82 | – | 37 | 119 | 88 | 121 | ||||||||||
Reinsurers’ share of insurance contract liabilities | 50 | – | 1,630 | 1,680 | 1,564 | 1,539 | ||||||||||
Deferred tax assets | – | – | 85 | 85 | 92 | 98 | ||||||||||
Current tax recoverable | – | – | 30 | 30 | 38 | 29 | ||||||||||
Accrued investment income | 253 | 60 | 252 | 565 | 570 | 521 | ||||||||||
Other debtors | 1,847 | 189 | 562 | 2,598 | 3,229 | 2,633 | ||||||||||
Investment properties | – | – | 5 | 5 | 5 | 5 | ||||||||||
Investment in joint ventures and associates accounted for using the equity method | – | – | 714 | 714 | 525 | 688 | ||||||||||
Loans | C3.3 | 702 | – | 605 | 1,307 | 1,278 | 1,303 | |||||||||
Equity securities and portfolio holdings in unit trusts | 12,821 | 12,397 | 1,535 | 26,753 | 22,631 | 23,581 | ||||||||||
Debt securities | C3.2 | 23,398 | 3,442 | 12,221 | 39,061 | 35,519 | 36,546 | |||||||||
Derivative assets | 58 | 3 | 41 | 102 | 79 | 47 | ||||||||||
Deposits | 307 | 393 | 543 | 1,243 | 912 | 1,379 | ||||||||||
Assets held for sale | – | – | – | – | – | 3,863 | ||||||||||
Cash and cash equivalents | 733 | 234 | 819 | 1,786 | 2,010 | 1,995 | ||||||||||
Total assets | 40,282 | 16,718 | 21,633 | 78,633 | 71,154 | 76,909 | ||||||||||
Total equity | – | – | 5,181 | 5,181 | 4,874 | 4,993 | ||||||||||
Liabilities | ||||||||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) | C4.1(b) | 31,549 | 15,326 | 12,744 | 59,619 | 53,437 | 55,018 | |||||||||
Unallocated surplus of with-profits funds | C4.1(b) | 3,003 | – | – | 3,003 | 2,351 | 2,667 | |||||||||
Operational borrowings attributable to shareholder-financed operations | – | 13 | 7 | 20 | 11 | 19 | ||||||||||
Borrowings attributable to with-profits operations | 20 | – | – | 20 | 6 | 4 | ||||||||||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | 2,114 | 1,201 | 226 | 3,541 | 3,379 | 3,093 | ||||||||||
Deferred tax liabilities | 705 | 38 | 278 | 1,021 | 905 | 935 | ||||||||||
Current tax liabilities | 64 | – | 98 | 162 | 109 | 113 | ||||||||||
Accruals, deferred income and other liabilities | 2,667 | 138 | 2,999 | 5,804 | 5,838 | 5,887 | ||||||||||
Provisions | 48 | – | 90 | 138 | 115 | 157 | ||||||||||
Derivative liabilities | 112 | 2 | 10 | 124 | 129 | 265 | ||||||||||
Liabilities held for sale | – | – | – | – | – | 3,758 | ||||||||||
Total liabilities | 40,282 | 16,718 | 16,452 | 73,452 | 66,280 | 71,916 | ||||||||||
Total equity and liabilities | 40,282 | 16,718 | 21,633 | 78,633 | 71,154 | 76,909 |
C2.2 US insurance operations
Download C2.2 US insurance operations as Excel file
2017 £m | 2016 £m | ||||||
---|---|---|---|---|---|---|---|
Note | Variable annuity separate account assets and liabilities | Fixed annuity, GIC and other business | 30 Jun Total |
30 Jun Total |
31 Dec Total |
||
Assets | |||||||
Deferred acquisition costs and other intangible assets | – | 8,187 | 8,187 | 7,081 | 8,323 | ||
Property, plant and equipment | – | 224 | 224 | 213 | 237 | ||
Reinsurers’ share of insurance contract liabilities | – | 6,740 | 6,740 | 6,859 | 7,224 | ||
Deferred tax assets | – | 3,678 | 3,678 | 3,369 | 3,861 | ||
Current tax recoverable | – | 348 | 348 | 254 | 95 | ||
Accrued investment income | – | 493 | 493 | 520 | 549 | ||
Other debtors | – | 260 | 260 | 18 | 295 | ||
Investment properties | – | 6 | 6 | 5 | 6 | ||
Loans | C3.3 | – | 9,497 | 9,497 | 8,504 | 9,735 | |
Equity securities and portfolio holdings in unit trusts | 124,735 | 324 | 125,059 | 104,124 | 120,747 | ||
Debt securities | C3.2 | – | 38,029 | 38,029 | 41,143 | 40,745 | |
Derivative assets | – | 906 | 906 | 1,608 | 834 | ||
Other investments | – | 932 | 932 | 895 | 987 | ||
Cash and cash equivalents | – | 1,194 | 1,194 | 1,056 | 1,054 | ||
Total assets | 124,735 | 70,818 | 195,553 | 175,649 | 194,692 | ||
Total equity | – | 5,011 | 5,011 | 5,056 | 5,204 | ||
Liabilities | |||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) | C4.1(c) | 124,735 | 53,044 | 177,779 | 159,155 | 177,626 | |
Core structural borrowings of shareholder-financed operations | – | 192 | 192 | 186 | 202 | ||
Operational borrowings attributable to shareholder-financed operations | – | 453 | 453 | 70 | 480 | ||
Obligations under funding, securities lending and sale and repurchase agreements | – | 4,518 | 4,518 | 3,144 | 3,534 | ||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | – | – | – | 23 | – | ||
Deferred tax liabilities | – | 2,981 | 2,981 | 3,204 | 2,831 | ||
Current tax liabilities | – | 58 | 58 | – | – | ||
Accruals, deferred income and other liabilities | – | 4,517 | 4,517 | 4,385 | 4,749 | ||
Provisions | – | 1 | 1 | 5 | 2 | ||
Derivative liabilities | – | 43 | 43 | 421 | 64 | ||
Total liabilities | 124,735 | 65,807 | 190,542 | 170,593 | 189,488 | ||
Total equity and liabilities | 124,735 | 70,818 | 195,553 | 175,649 | 194,692 |
C2.3 UK insurance operations
Download Analysis of segment position by business type: UK insurance operations as Excel file
2017 £m | 2016 £m | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Other funds and subsidiaries | |||||||||||
By operating segment | Note | With-profits sub-funds note (i) |
Unit-linked assets and liabilities | Annuity and other long-term business | Total | 30 Jun Total | 30 Jun Total | 31 Dec Total | |||
Assets | |||||||||||
Goodwill | 26 | – | – | – | 26 | 189 | 153 | ||||
Deferred acquisition costs and other intangible assets | 82 | – | 86 | 86 | 168 | 89 | 107 | ||||
Property, plant and equipment | 327 | – | 17 | 17 | 344 | 866 | 343 | ||||
Reinsurers’ share of insurance contract liabilities | 1,308 | 135 | 1,117 | 1,252 | 2,560 | 2,362 | 2,590 | ||||
Deferred tax assets | 73 | – | 54 | 54 | 127 | 139 | 146 | ||||
Current tax recoverable | 179 | – | 132 | 132 | 311 | 256 | 283 | ||||
Accrued investment income | 1,040 | 93 | 517 | 610 | 1,650 | 1,518 | 1,915 | ||||
Other debtors | 1,895 | 224 | 677 | 901 | 2,796 | 2,778 | 2,447 | ||||
Investment properties | 12,962 | 650 | 1,595 | 2,245 | 15,207 | 13,930 | 14,635 | ||||
Investment in joint ventures and associates accounted for using the equity method | 405 | – | – | – | 405 | 462 | 409 | ||||
Loans | C3.3 | 4,036 | – | 1,748 | 1,748 | 5,784 | 3,616 | 3,572 | |||
Equity securities and portfolio holdings in unit trusts | 43,023 | 15,339 | 36 | 15,375 | 58,398 | 49,150 | 54,037 | ||||
Debt securities | C3.2 | 49,165 | 6,743 | 35,394 | 42,137 | 91,302 | 89,114 | 90,796 | |||
Derivative assets | 2,183 | 3 | 490 | 493 | 2,676 | 3,563 | 2,927 | ||||
Other investments | 4,608 | 5 | 1 | 6 | 4,614 | 3,926 | 4,449 | ||||
Deposits | 9,542 | 968 | 1,333 | 2,301 | 11,843 | 13,184 | 10,705 | ||||
Assets held for salenote (ii) | 33 | – | – | – | 33 | 30 | 726 | ||||
Cash and cash equivalents | 3,230 | 762 | 573 | 1,335 | 4,565 | 3,445 | 4,703 | ||||
Total assets | 134,117 | 24,922 | 43,770 | 68,692 | 202,809 | 188,617 | 194,943 |
Download Analysis of segment position by business type: UK insurance operations as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Other funds and subsidiaries | ||||||||||||||||
By operating segment | Note | With-profits sub-funds note (i) |
Unit-linked assets and liabilities | Annuity and other long-term business | Total | 30 Jun Total | 30 Jun Total | 31 Dec Total | ||||||||
Notes
|
||||||||||||||||
Total equity | – | – | 6,227 | 6,227 | 6,227 | 6,163 | 5,999 | |||||||||
Liabilities | ||||||||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4) | C4.1(d) | 106,362 | 22,917 | 33,574 | 56,491 | 162,853 | 151,233 | 157,654 | ||||||||
Unallocated surplus of with-profits funds | C4.1(d) | 12,087 | – | – | – | 12,087 | 11,246 | 11,650 | ||||||||
Operational borrowings attributable to shareholder-financed operations | – | 4 | 143 | 147 | 147 | 163 | 167 | |||||||||
Borrowings attributable to with-profits operations | 3,316 | – | – | – | 3,316 | 1,421 | 1,345 | |||||||||
Obligations under funding, securities lending and sale and repurchase agreements | 1,216 | – | 674 | 674 | 1,890 | 1,619 | 1,497 | |||||||||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | 3,152 | 1,856 | 28 | 1,884 | 5,036 | 5,368 | 5,594 | |||||||||
Deferred tax liabilities | 1,354 | – | 292 | 292 | 1,646 | 1,253 | 1,577 | |||||||||
Current tax liabilities | 246 | 68 | 137 | 205 | 451 | 363 | 447 | |||||||||
Accruals, deferred income and other liabilities | 5,604 | 76 | 1,355 | 1,431 | 7,035 | 5,896 | 6,176 | |||||||||
Provisions | 62 | – | 288 | 288 | 350 | 156 | 442 | |||||||||
Derivative liabilities | 718 | 1 | 1,052 | 1,053 | 1,771 | 3,736 | 1,860 | |||||||||
Liabilities held for salenote (ii) | – | – | – | – | – | – | 535 | |||||||||
Total liabilities | 134,117 | 24,922 | 37,543 | 62,465 | 196,582 | 182,454 | 188,944 | |||||||||
Total equity and liabilities | 134,117 | 24,922 | 43,770 | 68,692 | 202,809 | 188,617 | 194,943 |
C3 Assets and liabilities – classification and measurement
C3.1 Group assets and liabilities – measurement
(a) Determination of fair value
The fair values of the financial instruments for which fair valuation is required under IFRS are determined by the use of current market bid prices for exchange-quoted investments, or by using quotations from independent third parties, such as brokers and pricing services, or by using appropriate valuation techniques.
The estimated fair value of derivative financial instruments reflects the estimated amount the Group would receive or pay in an arm’s length transaction. This amount is determined using quoted prices if exchange listed, quotations from independent third parties, or valued internally using standard market practices.
Other than the loans which have been designated at fair value through profit or loss, the loans and receivables have been shown net of provisions for impairment. The fair value of loans has been estimated from discounted cash flows expected to be received. The discount rate used is updated for the market rate of interest where applicable.
The fair value of investment properties is based on market values as assessed by professionally qualified external valuers or by the Group’s qualified surveyors.
The fair value of financial liabilities (other than derivative financial instruments) and borrowings that are carried at fair value through profit or loss is determined using discounted cash flows of the amounts expected to be paid.
(b) Fair value hierarchy of financial instruments measured at fair value on recurring basis
Assets and liabilities carried at fair value on the statement of financial position
The table below shows the financial instruments carried at fair value analysed by the level of the IFRS 13 ‘Fair Value Measurement’ defined fair value hierarchy. This hierarchy is based on the inputs to the fair value measurement and reflects the lowest level input that is significant to that measurement.
Financial instruments at fair value
30 Jun 2017 £m | ||||
---|---|---|---|---|
Level 1 | Level 2 | Level 3 | ||
Quoted prices (unadjusted) in active markets | Valuation based on significant observable market inputs | Valuation based on significant unobservable market inputs | Total | |
Analysis of financial investments, net of derivative liabilities by business type | ||||
With-profits | ||||
Loans | – | – | 1,906 | 1,906 |
Equity securities and portfolio holdings in unit trusts | 51,136 | 4,282 | 426 | 55,844 |
Debt securities | 28,122 | 44,145 | 296 | 72,563 |
Other investments (including derivative assets) | 73 | 3,310 | 3,464 | 6,847 |
Derivative liabilities | (79) | (752) | – | (831) |
Total financial investments, net of derivative liabilities | 79,252 | 50,985 | 6,092 | 136,329 |
Percentage of total | 58% | 38% | 4% | 100% |
Unit-linked and variable annuity separate account | ||||
Equity securities and portfolio holdings in unit trusts | 152,050 | 399 | 23 | 152,472 |
Debt securities | 5,243 | 4,943 | – | 10,186 |
Other investments (including derivative assets) | 4 | 3 | 4 | 11 |
Derivative liabilities | (2) | – | – | (2) |
Total financial investments, net of derivative liabilities | 157,295 | 5,345 | 27 | 162,667 |
Percentage of total | 97% | 3% | 0% | 100% |
Non-linked shareholder-backed | ||||
Loans | – | 309 | 2,594 | 2,903 |
Equity securities and portfolio holdings in unit trusts | 2,104 | 7 | 10 | 2,121 |
Debt securities | 21,525 | 66,233 | 286 | 88,044 |
Other investments (including derivative assets) | – | 1,501 | 996 | 2,497 |
Derivative liabilities | (26) | (1,551) | (460) | (2,037) |
Total financial investments, net of derivative liabilities | 23,603 | 66,499 | 3,426 | 93,528 |
Percentage of total | 25% | 71% | 4% | 100% |
Group total analysis, including other financial liabilities held at fair value | ||||
Group total | ||||
Loans | – | 309 | 4,500 | 4,809 |
Equity securities and portfolio holdings in unit trusts | 205,290 | 4,688 | 459 | 210,437 |
Debt securities | 54,890 | 115,321 | 582 | 170,793 |
Other investments (including derivative assets) | 77 | 4,814 | 4,464 | 9,355 |
Derivative liabilities | (107) | (2,303) | (460) | (2,870) |
Total financial investments, net of derivative liabilities | 260,150 | 122,829 | 9,545 | 392,524 |
Investment contract liabilities without discretionary participation features held at fair value | – | (17,166) | – | (17,166) |
Borrowings attributable to with-profits operations | – | – | (1,816) | (1,816) |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | (5,719) | (2,421) | (437) | (8,577) |
Other financial liabilities held at fair value | – | (394) | (2,766) | (3,160) |
Total financial instruments at fair value | 254,431 | 102,848 | 4,526 | 361,805 |
Percentage of total | 70% | 29% | 1% | 100% |
30 Jun 2016 £m | ||||
---|---|---|---|---|
Level 1 | Level 2 | Level 3 | ||
Quoted prices (unadjusted) in active markets | Valuation based on significant observable market inputs | Valuation based on significant unobservable market inputs | Total | |
Analysis of financial investments, net of derivative liabilities by business type | ||||
With-profits | ||||
Equity securities and portfolio holdings in unit trusts | 38,596 | 3,969 | 630 | 43,195 |
Debt securities | 24,430 | 42,741 | 662 | 67,833 |
Other investments (including derivative assets) | 103 | 3,157 | 3,674 | 6,934 |
Derivative liabilities | (192) | (2,536) | – | (2,728) |
Total financial investments, net of derivative liabilities | 62,937 | 47,331 | 4,966 | 115,234 |
Percentage of total | 55% | 41% | 4% | 100% |
Unit-linked and variable annuity separate account | ||||
Equity securities and portfolio holdings in unit trusts | 130,977 | 401 | 27 | 131,405 |
Debt securities | 4,956 | 5,059 | – | 10,015 |
Other investments (including derivative assets) | 11 | 38 | 5 | 54 |
Derivative liabilities | (19) | (51) | – | (70) |
Total financial investments, net of derivative liabilities | 135,925 | 5,447 | 32 | 141,404 |
Percentage of total | 96% | 4% | 0% | 100% |
Non-linked shareholder-backed | ||||
Loans | – | 259 | 2,448 | 2,707 |
Equity securities and portfolio holdings in unit trusts | 1,402 | 1 | 34 | 1,437 |
Debt securities | 23,379 | 66,823 | 317 | 90,519 |
Other investments (including derivative assets) | – | 2,369 | 983 | 3,352 |
Derivative liabilities | – | (2,064) | (480) | (2,544) |
Total financial investments, net of derivative liabilities | 24,781 | 67,388 | 3,302 | 95,471 |
Percentage of total | 26% | 71% | 3% | 100% |
Group total analysis, including other financial liabilities held at fair value | ||||
Group total | ||||
Loans | – | 259 | 2,448 | 2,707 |
Equity securities and portfolio holdings in unit trusts | 170,975 | 4,371 | 691 | 176,037 |
Debt securities | 52,765 | 114,623 | 979 | 168,367 |
Other investments (including derivative assets) | 114 | 5,564 | 4,662 | 10,340 |
Derivative liabilities | (211) | (4,651) | (480) | (5,342) |
Total financial investments, net of derivative liabilities | 223,643 | 120,166 | 8,300 | 352,109 |
Investment contract liabilities without discretionary participation features held at fair value | – | (16,178) | – | (16,178) |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | (5,275) | (2,427) | (1,068) | (8,770) |
Other financial liabilities held at fair value | – | (375) | (2,616) | (2,991) |
Total financial instruments at fair value | 218,368 | 101,186 | 4,616 | 324,170 |
Percentage of total | 67% | 31% | 2% | 100% |
31 Dec 2016 £m | ||||
---|---|---|---|---|
Level 1 | Level 2 | Level 3 | ||
Quoted prices (unadjusted) in active markets | Valuation based on significant observable market inputs | Valuation based on significant unobservable market inputs | Total | |
Analysis of financial investments, net of derivative liabilities by business type | ||||
With-profits | ||||
Loans | – | – | 27 | 27 |
Equity securities and portfolio holdings in unit trusts | 45,181 | 3,669 | 690 | 49,540 |
Debt securities | 26,227 | 43,880 | 690 | 70,797 |
Other investments (including derivative assets) | 58 | 3,357 | 3,443 | 6,858 |
Derivative liabilities | (51) | (1,025) | – | (1,076) |
Total financial investments, net of derivative liabilities | 71,415 | 49,881 | 4,850 | 126,146 |
Percentage of total | 56% | 40% | 4% | 100% |
Unit-linked and variable annuity separate account | ||||
Equity securities and portfolio holdings in unit trusts | 146,637 | 374 | 22 | 147,033 |
Debt securities | 5,136 | 4,462 | – | 9,598 |
Other investments (including derivative assets) | 6 | 8 | 5 | 19 |
Derivative liabilities | (4) | (24) | – | (28) |
Total financial investments, net of derivative liabilities | 151,775 | 4,820 | 27 | 156,622 |
Percentage of total | 97% | 3% | 0% | 100% |
Non-linked shareholder-backed | ||||
Loans | – | 276 | 2,672 | 2,948 |
Equity securities and portfolio holdings in unit trusts | 1,966 | 3 | 10 | 1,979 |
Debt securities | 21,896 | 67,915 | 252 | 90,063 |
Other investments (including derivative assets) | – | 1,492 | 1,032 | 2,524 |
Derivative liabilities | (9) | (1,623) | (516) | (2,148) |
Total financial investments, net of derivative liabilities | 23,853 | 68,063 | 3,450 | 95,366 |
Percentage of total | 25% | 71% | 4% | 100% |
Group total analysis, including other financial liabilities held at fair value | ||||
Group total | ||||
Loans | – | 276 | 2,699 | 2,975 |
Equity securities and portfolio holdings in unit trusts | 193,784 | 4,046 | 722 | 198,552 |
Debt securities | 53,259 | 116,257 | 942 | 170,458 |
Other investments (including derivative assets) | 64 | 4,857 | 4,480 | 9,401 |
Derivative liabilities | (64) | (2,672) | (516) | (3,252) |
Total financial investments, net of derivative liabilities | 247,043 | 122,764 | 8,327 | 378,134 |
Investment contract liabilities without discretionary participation features held at fair value | – | (16,425) | – | (16,425) |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | (4,217) | (3,587) | (883) | (8,687) |
Other financial liabilities held at fair value | – | (385) | (2,851) | (3,236) |
Total financial instruments at fair value | 242,826 | 102,367 | 4,593 | 349,786 |
Percentage of total | 70% | 29% | 1% | 100% |
All assets and liabilities held at fair value are classified as fair value through profit or loss, except for £37,936 million (30 June 2016: £41,045 million; 31 December 2016: £40,645 million) of debt securities classified as available-for-sale.
The Korea life business was classified as held for sale in the second half of 2016, with the sale completed in May 2017. Accordingly, the financial instruments shown above only included the assets and liabilities of Korea life business as at 30 June 2016 (prior to its classification as held for sale). The assets and liabilities held for sale on the consolidated statement of financial position at 31 December 2016 in respect of Korea life business included a net financial instruments balance of £3,200 million, primarily for equity securities and debt securities. Of this amount, £2,763 million was classified as level 1 and £437 million as level 2.
(c) Valuation approach for level 2 fair valued financial instruments
A significant proportion of the Group’s level 2 assets are corporate bonds, structured securities and other non-national government debt securities. These assets, in line with market practice, are generally valued using independent pricing services or third-party broker quotes. These valuations are determined using independent external quotations from multiple sources and are subject to a number of monitoring controls, such as monthly price variances, stale price reviews and variance analysis on prices achieved on subsequent trades. For further detail on the valuation approach for level 2 fair valued financial instruments please refer to note C3.1 of the Group’s consolidated financial statements for the year ended 31 December 2016.
Of the total level 2 debt securities of £115,321 million at 30 June 2017 (30 June 2016: £114,623 million; 31 December 2016: £116,257 million), £13,596 million are valued internally (30 June 2016: £11,867 million; 31 December 2016: £12,708 million). The majority of such securities are valued using matrix pricing, which is based on assessing the credit quality of the underlying borrower to derive a suitable discount rate relative to government securities of a comparable duration. Under matrix pricing, the debt securities are priced taking the credit spreads on comparable quoted public debt securities and applying these to the equivalent debt instruments factoring in a specified liquidity premium. The majority of the parameters used in this valuation technique are readily observable in the market and, therefore, are not subject to interpretation.
(d) Fair value measurements for level 3 fair valued financial instruments
Reconciliation of movements in level 3 financial instruments measured at fair value
The following table reconciles the value of level 3 fair valued financial instruments at 1 January 2017 to that presented at 30 June 2017.
Total investment return recorded in the income statement represents interest and dividend income, realised gains and losses, unrealised gains and losses on the assets classified at fair value through profit and loss and foreign exchange movements on an individual entity’s overseas investments.
Total gains and losses recorded in other comprehensive income includes unrealised gains and losses on debt securities held as available-for-sale within Jackson and foreign exchange movements arising from the retranslation of the Group’s overseas subsidiaries and branches.
Half year 2017 £m | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
At 1 Jan 2017 | Total gains (losses) in income statement | Total gains (losses) recorded in other compre- hensive income | Purchases | Sales | Settled | Issued | Transfers into level 3 |
Transfers out of level 3 |
At 30 Jun 2017 |
|
Loans | 2,699 | 96 | (132) | 1,879 | – | (70) | 28 | – | – | 4,500 |
Equity securities and portfolio holdings in unit trusts | 722 | (17) | (2) | 175 | (418) | – | – | – | (1) | 459 |
Debt securities | 942 | 2 | (11) | 142 | (471) | – | – | – | (22) | 582 |
Other investments (including derivative assets) | 4,480 | 84 | (64) | 191 | (227) | – | – | – | – | 4,464 |
Derivative liabilities | (516) | 56 | – | – | – | – | – | – | – | (460) |
Total financial investments, net of derivative liabilities | 8,327 | 221 | (209) | 2,387 | (1,116) | (70) | 28 | – | (23) | 9,545 |
Borrowings attributable to with-profits operations | – | 2 | – | – | – | – | (1,818) | – | – | (1,816) |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | (883) | (357) | – | – | (167) | 1,017* | (47) | – | – | (437) |
Other financial liabilities | (2,851) | (96) | 141 | – | (1) | 73 | (32) | – | – | (2,766) |
Total financial instruments at fair value | 4,593 | (230) | (68) | 2,387 | (1,284) | 1,020 | (1,869) | – | (23) | 4,526 |
Half year 2016 £m | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
At 1 Jan 2016 | Total gains (losses) in income statement | Total gains (losses) recorded in other compre- hensive income | Purchases | Sales | Settled | Issued | Transfers into level 3 |
Transfers out of level 3 |
At 30 Jun 2016 | |
Loans | 2,183 | 79 | 227 | – | – | (64) | 23 | – | – | 2,448 |
Equity securities and portfolio holdings in unit trusts | 607 | (13) | 11 | 81 | (4) | – | – | 9 | – | 691 |
Debt securities | 778 | 66 | 7 | 120 | (17) | – | – | 30 | (5) | 979 |
Other investments (including derivative assets) | 4,276 | 184 | 265 | 377 | (473) | – | – | 33 | – | 4,662 |
Derivative liabilities | (353) | (127) | – | – | – | – | – | – | – | (480) |
Total financial investments, net of derivative liabilities | 7,491 | 189 | 510 | 578 | (494) | (64) | 23 | 72 | (5) | 8,300 |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | (1,036) | 24 | (2) | – | 1 | 62* | (117) | – | – | (1,068) |
Other financial liabilities | (2,347) | (84) | (243) | – | – | 99 | (41) | – | – | (2,616) |
Total financial instruments at fair value | 4,108 | 129 | 265 | 578 | (493) | 97 | (135) | 72 | (5) | 4,616 |
Full year 2016 £m | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
At 1 Jan 2016 | Total gains (losses) in income statement | Total gains (losses) recorded in other compre- hensive income | Purchases | Sales | Settled | Issued | Transfers into level 3 |
Transfers out of level 3 |
At 31 Dec 2016 | |||||||
* Includes distributions to third-party investors by subsidiaries held by the UK with-profits funds for investment purposes. These distributions vary period to period depending on the maturity of the subsidiaries and the gains realised by those entities in the period. |
||||||||||||||||
Loans | 2,183 | 2 | 427 | – | – | (123) | 210 | – | – | 2,699 | ||||||
Equity securities and portfolio holdings in unit trusts | 607 | 59 | (20) | 153 | (133) | (9) | – | 65 | – | 722 | ||||||
Debt securities | 778 | 85 | 11 | 185 | (75) | (37) | – | – | (5) | 942 | ||||||
Other investments (including derivative assets) | 4,276 | 359 | 443 | 720 | (1,002) | – | – | 73 | (389) | 4,480 | ||||||
Derivative liabilities | (353) | (163) | – | – | – | – | – | – | – | (516) | ||||||
Total financial investments, net of derivative liabilities | 7,491 | 342 | 861 | 1,058 | (1,210) | (169) | 210 | 138 | (394) | 8,327 | ||||||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | (1,036) | (18) | (2) | – | 24 | 271* | (122) | – | – | (883) | ||||||
Other financial liabilities | (2,347) | (4) | (457) | – | – | 259 | (302) | – | – | (2,851) | ||||||
Total financial instruments at fair value | 4,108 | 320 | 402 | 1,058 | (1,186) | 361 | (214) | 138 | (394) | 4,593 |
Of the total net gains and losses in the income statement of £(230) million (30 June 2016: £129 million; 31 December 2016: £320 million), £(234) million (30 June 2016: £92 million; 31 December 2016: £242 million) relates to net unrealised gains (losses) relating to financial instruments still held at the end of the period, which can be analysed as follows:
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
Equity securities | 21 | (14) | 8 | |
Debt securities | 2 | 65 | 71 | |
Other investments | 42 | 149 | 182 | |
Derivative liabilities | 56 | (127) | – | |
Net asset value attributable to unit holders of consolidated unit trusts and similar funds | 2 | 23 | (18) | |
Other financial liabilities | (357) | (4) | (1) | |
Total | (234) | 92 | 242 |
Valuation approach for level 3 fair valued financial instruments
Investments valued using valuation techniques include financial investments which by their nature do not have an externally quoted price based on regular trades, and financial investments for which markets are no longer active as a result of market conditions, eg market illiquidity. The valuation techniques used include comparison to recent arm’s length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, option-adjusted spread models and, if applicable, enterprise valuation. For further detail on the valuation approach for level 3 fair valued financial instruments, please refer to note C3.1 of the Group’s consolidated financial statements for the year ended 31 December 2016.
At 30 June 2017, the Group held £4,526 million (30 June 2016: £4,616 million; 31 December 2016: £4,593 million) of net financial instruments at fair value within level 3. This represents 1 per cent (30 June 2016: 2 per cent; 31 December 2016: 1 per cent) of the total fair valued financial assets net of fair valued financial liabilities.
The net financial instruments at fair value within level 3 at 30 June 2017 include £1,906 million of loans and a corresponding £1,816 million of borrowings held by a subsidiary of the Group’s UK with-profits fund, attaching to the acquisition of a portfolio of buy-to-let mortgage loans in half year 2017 financed largely by external third-party (non-recourse) borrowings (see note C3.3(c) for further details). The fair value of these loans and the related borrowings is determined by an external valuer using the income approach, with the most significant inputs into the valuation being non-observable assumptions on the future level of defaults and prepayments and their effect on cash flows. The discount rate applied is updated to reflect changes in the LIBOR swap rate. The Group’s exposure is limited to the investment held by the UK with-profits fund, rather than to the individual loans and borrowings themselves. The fair value movements of these loans and borrowings have no effect on shareholders’ profit and equity.
Included within these amounts were loans of £2,594 million at 30 June 2017 (30 June 2016: £2,448 million; 31 December 2016: £2,672 million), measured as the loan outstanding balance attached to REALIC and held to back the liabilities for funds withheld under reinsurance arrangements. The funds withheld liability of £2,766 million at 30 June 2017 (30 June 2016: £2,616 million; 31 December 2016: £2,851 million) was also classified within level 3, accounted for on a fair value basis being equivalent to the carrying value of the underlying assets.
Excluding the loans and funds withheld liability under REALIC’s reinsurance arrangements as described above, which amounted to a net liability of £(172) million (30 June 2016: £(168) million; 31 December 2016: £(179) million), the level 3 fair valued financial assets net of financial liabilities were £4,698 million (30 June 2016: £4,784 million; 31 December 2016: £4,772 million). Of this amount, a net liability of £(218) million (30 June 2016: net asset of £47 million; 31 December 2016: net asset of £72 million) was internally valued, representing 0.1 per cent of the total fair valued financial assets net of financial liabilities (30 June 2016: 0.0 per cent; 31 December 2016: 0.1 per cent). Internal valuations are inherently more subjective than external valuations. Included within these internally valued net liabilities were:
- Debt securities of £446 million (30 June 2016: £463 million; 31 December 2016: £422 million), which were either valued on a discounted cash flow method with an internally developed discount rate or on external prices adjusted to reflect the specific known conditions relating to these securities (eg distressed securities or securities which were being restructured);
- Private equity and venture investments of £176 million (30 June 2016: £1,038 million; 31 December 2016: £956 million) which were valued internally based on management information available for these investments. These investments, in the form of debt and equity securities, were principally held by consolidated investment funds which are managed on behalf of third parties;
- Liabilities of £(437) million (30 June 2016: £(1,045) million; 31 December 2016: £(883) million) for the net asset value attributable to external unit holders in respect of the consolidated investment funds, which are non-recourse to the Group. These liabilities are valued by reference to the underlying assets;
- Derivative liabilities of £(460) million (30 June 2016: £(480) million; 31 December 2016: £(516) million) which are valued internally using standard market practices but are subject to independent assessment against counterparties’ valuations; and
- Other sundry individual financial investments of £57 million (30 June 2016: £71 million; 31 December 2016: £93 million).
Of the internally valued net liability referred to above of £(218) million (30 June 2016: net asset of £47 million; 31 December 2016: net asset of £72 million):
- A net liability of £(97) million (30 June 2016: net asset of £303 million; 31 December 2016: net asset of £315 million) was held by the Group’s participating funds and therefore shareholders’ profit and equity are not impacted by movements in the valuation of these financial instruments; and
- A net liability of £(121) million (30 June 2016: net liability of £(256) million; 31 December 2016: net liability of £(243) million) was held to support non-linked shareholder-backed business. If the value of all the level 3 instruments held to support non-linked shareholder-backed business valued internally was varied downwards by 10 per cent, the change in valuation would be £12 million (30 June 2016: £26 million; 31 December 2016: £24 million), which would increase (reduce) shareholders’ equity by this amount before tax. All this amount passes through the income statement substantially as part of short-term fluctuations in investment returns outside of operating profit.
(e) Transfers into and transfers out of levels
The Group’s policy is to recognise transfers into and transfers out of levels as of the end of each half year reporting period except for material transfers which are recognised as of the date of the event or change in circumstances that caused the transfer.
During half year 2017, the transfers between levels within the Group’s portfolio were primarily transfers from level 1 to 2 of £119 million and transfers from level 2 to level 1 of £400 million. These transfers, which primarily relate to debt securities, arose to reflect the change in the observability of the inputs used in valuing these securities.
In addition, the transfers out of level 3 in half year 2017 were £23 million. These transfers were primarily between levels 3 and 2 for debt securities and other investments. There were no transfers into level 3 in the period.
(f) Valuation processes applied by the Group
The Group’s valuation policies, procedures and analyses for instruments categorised as level 3 are overseen by business unit committees as part of the Group’s wider financial reporting governance processes. The procedures undertaken include approval of valuation methodologies, verification processes, and resolution of significant or complex valuation issues. In undertaking these activities the Group makes use of the extensive expertise of its asset management functions.
C3.2 Debt securities
This note provides analysis of the Group’s debt securities, including asset-backed securities and sovereign debt securities.
(a) Credit rating
Debt securities are analysed below according to external credit ratings issued, with equivalent ratings issued by different ratings agencies grouped together. Standard and Poor’s ratings have been used where available, if this isn’t the case Moody’s and then Fitch have been used as alternatives. In the table below, AAA is the highest possible rating. Investment grade financial assets are classified within the range of AAA to BBB- ratings. Financial assets which fall outside this range are classified as below BBB-. Debt securities with no external credit rating are classified as ‘Other’.
30 Jun 2017 £m | ||||||||
---|---|---|---|---|---|---|---|---|
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | Below BBB- | Other | Total | ||
Asia | ||||||||
With-profits | 3,168 | 9,722 | 3,540 | 3,201 | 1,789 | 1,978 | 23,398 | |
Unit-linked | 501 | 129 | 526 | 1,502 | 323 | 461 | 3,442 | |
Non-linked shareholder-backed | 1,138 | 2,758 | 3,035 | 2,699 | 1,645 | 946 | 12,221 | |
US | ||||||||
Non-linked shareholder-backed | 455 | 6,739 | 10,318 | 13,526 | 1,046 | 5,945 | 38,029 | |
UK | ||||||||
With-profits | 5,965 | 9,872 | 10,827 | 12,577 | 3,481 | 6,443 | 49,165 | |
Unit-linked | 597 | 2,871 | 1,131 | 1,856 | 176 | 112 | 6,743 | |
Non-linked shareholder-backed | 4,481 | 10,313 | 10,396 | 4,036 | 388 | 5,780 | 35,394 | |
Other operations | 819 | 1,275 | 192 | 95 | 14 | 6 | 2,401 | |
Total debt securities | 17,124 | 43,679 | 39,965 | 39,492 | 8,862 | 21,671 | 170,793 |
30 Jun 2016 £m | ||||||||
---|---|---|---|---|---|---|---|---|
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | Below BBB- | Other | Total | ||
Asia | ||||||||
With-profits | 2,894 | 7,756 | 3,132 | 2,982 | 1,925 | 1,889 | 20,578 | |
Unit-linked | 420 | 467 | 508 | 1,285 | 247 | 500 | 3,427 | |
Non-linked shareholder-backed | 1,013 | 3,126 | 2,944 | 1,961 | 1,450 | 1,020 | 11,514 | |
US | ||||||||
Non-linked shareholder-backed | 3,761 | 6,190 | 10,137 | 13,379 | 888 | 6,788 | 41,143 | |
UK | ||||||||
With-profits | 4,979 | 9,416 | 10,318 | 13,091 | 2,972 | 6,479 | 47,255 | |
Unit-linked | 404 | 2,488 | 1,218 | 2,042 | 339 | 97 | 6,588 | |
Non-linked shareholder-backed | 4,190 | 11,399 | 9,741 | 4,571 | 416 | 4,954 | 35,271 | |
Other operations | 1,024 | 1,165 | 286 | 112 | 2 | 2 | 2,591 | |
Total debt securities | 18,685 | 42,007 | 38,284 | 39,423 | 8,239 | 21,729 | 168,367 |
31 Dec 2016 £m | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
AAA | AA+ to AA- | A+ to A- | BBB+ to BBB- | Below BBB- | Other | Total | ||||||||||||
The credit ratings, information or data contained in this report which are attributed and specifically provided by S&P, Moody’s and Fitch Solutions and their respective affiliates and suppliers (Content Providers) is referred to here as the ‘Content’. Reproduction of any Content in any form is prohibited except with the prior written permission of the relevant party. The Content Providers do not guarantee the accuracy, adequacy, completeness, timeliness or availability of any Content and are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, or for the results obtained from the use of such Content. The Content Providers expressly disclaim liability for any damages, costs, expenses, legal fees, or losses (including lost income or lost profit and opportunity costs) in connection with any use of the Content. A reference to a particular investment or security, a rating or any observation concerning an investment that is part of the Content is not a recommendation to buy, sell or hold any such investment or security, nor does it address the suitability of an investment or security and should not be relied on as investment advice. |
||||||||||||||||||
Asia | ||||||||||||||||||
With-profits | 3,183 | 8,522 | 3,560 | 2,996 | 1,887 | 1,713 | 21,861 | |||||||||||
Unit-linked | 448 | 112 | 525 | 1,321 | 494 | 421 | 3,321 | |||||||||||
Non-linked shareholder-backed | 1,082 | 2,435 | 2,864 | 2,388 | 1,680 | 915 | 11,364 | |||||||||||
US | ||||||||||||||||||
Non-linked shareholder-backed | 445 | 7,932 | 10,609 | 13,950 | 1,009 | 6,800 | 40,745 | |||||||||||
UK | ||||||||||||||||||
With-profits | 5,740 | 9,746 | 10,679 | 12,798 | 3,289 | 6,684 | 48,936 | |||||||||||
Unit-linked | 461 | 2,660 | 1,158 | 1,699 | 212 | 87 | 6,277 | |||||||||||
Non-linked shareholder-backed | 4,238 | 10,371 | 10,558 | 4,515 | 397 | 5,504 | 35,583 | |||||||||||
Other operations | 830 | 1,190 | 242 | 97 | 10 | 2 | 2,371 | |||||||||||
Total debt securities | 16,427 | 42,968 | 40,195 | 39,764 | 8,978 | 22,126 | 170,458 |
Securities with credit ratings classified as ‘Other’ can be further analysed as follows:
Download Securities with credit ratings classified as ‘Other’ can be further analysed as Excel file
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
Asia | ||||
Non-linked shareholder-backed | ||||
Internally rated | ||||
Government bonds | 40 | 207 | 63 | |
Corporate bonds – rated as investment grade by local external ratings agencies | 821 | 582 | 757 | |
Other | 85 | 231 | 95 | |
Total Asia non-linked shareholder-backed | 946 | 1,020 | 915 |
Download Securities with credit ratings classified as ‘Other’ can be further analysed as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mortgage -backed securities |
Other securities | 30 Jun Total | 30 Jun Total | 31 Dec Total | ||||||||||||
* The Securities Valuation Office of the NAIC classifies debt securities into six quality categories ranging from Class 1 (the highest) to Class 6 (the lowest). Performing securities are designated as Classes 1 to 5 and securities in or near default are designated Class 6. |
||||||||||||||||
US | ||||||||||||||||
Implicit ratings of other US debt securities based on NAIC* valuations (see below) | ||||||||||||||||
NAIC 1 | 1,926 | 2,018 | 3,944 | 4,776 | 4,759 | |||||||||||
NAIC 2 | 10 | 1,893 | 1,903 | 1,868 | 1,909 | |||||||||||
NAIC 3-6 | 7 | 91 | 98 | 144 | 132 | |||||||||||
Total US | 1,943 | 4,002 | 5,945 | 6,788 | 6,800 |
Download Securities with credit ratings classified as ‘Other’ can be further analysed as Excel file
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
UK | ||||
Internal ratings or unrated | ||||
AAA to A- | 7,494 | 6,584 | 6,939 | |
BBB to B- | 3,180 | 3,284 | 3,257 | |
Below B- or unrated | 1,661 | 1,662 | 2,079 | |
Total UK | 12,335 | 11,530 | 12,275 |
In addition to the debt securities shown above, the assets held for sale on the consolidated statement of financial position at 31 December 2016 in respect of Korea life business included a debt securities balance of £652 million.
(b) Additional analysis of US insurance operations debt securities
Download Additional analysis of US insurance operations debt securities as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||||||||||||||
* A 1990 SEC rule that facilitates the resale of privately placed securities under Rule 144A that are without SEC registration to qualified institutional investors. The rule was designed to develop a more liquid and efficient institutional resale market for unregistered securities. † Debt securities for US operations included in the statement of financial position comprise: |
||||||||||||||||
Corporate and government securities and commercial loans: | ||||||||||||||||
Government | 4,884 | 7,151 | 5,856 | |||||||||||||
Publicly traded and SEC Rule 144A securities* | 24,971 | 24,894 | 25,992 | |||||||||||||
Non-SEC Rule 144A securities | 4,543 | 4,302 | 4,576 | |||||||||||||
Asset-backed securities (see note (e)) | 3,631 | 4,796 | 4,321 | |||||||||||||
Total US debt securities† | 38,029 | 41,143 | 40,745 |
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
Available-for-sale | 37,936 | 41,045 | 40,645 | |
Fair value through profit and loss: | ||||
Securities held to back liabilities for funds withheld under reinsurance arrangement | 93 | 98 | 100 | |
38,029 | 41,143 | 40,745 |
Realised gains and losses, including impairments, recorded in the income statement are as shown in note B1.2 of this report.
(c) Movements in unrealised gains and losses on Jackson available-for-sale securities
There was a movement in the statement of financial position value for debt securities classified as available-for-sale from a net unrealised gain of £676 million to a net unrealised gain of £1,157 million as analysed in the table below:
Download Movements in unrealised gains and losses as Excel file
30 Jun 2017 £m |
Foreign exchange translation† | Changes in unrealised appreciation | 31 Dec 2016 £m |
||
---|---|---|---|---|---|
Reflected as part of movement in other comprehensive income | |||||
Assets fair valued at below book value | |||||
Book value* | 8,760 | 14,617 | |||
Unrealised (loss) gain | (306) | 22 | 347 | (675) | |
Fair value (as included in statement of financial position) | 8,454 | 13,942 | |||
Assets fair valued at or above book value | |||||
Book value* | 28,019 | 25,352 | |||
Unrealised gain (loss) | 1,463 | (72) | 184 | 1,351 | |
Fair value (as included in statement of financial position) | 29,482 | 26,703 | |||
Total | |||||
Book value* | 36,779 | 39,969 | |||
Net unrealised gain (loss) | 1,157 | (50) | 531 | 676 | |
Fair value (as included in the footnote above in the overview table and the statement of financial position) | 37,936 | 40,645 |
The available-for-sale debt securities of Jackson are analysed into US Treasuries and other debt securities as follows:
Download Movements in unrealised gains and losses as Excel file
30 Jun 2017 £m |
Foreign exchange translation† | Changes in unrealised appreciation | 31 Dec 2016 £m |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Reflected as part of movement in other comprehensive income | ||||||||||||||||
* Book value represents cost/amortised cost of the debt securities. † Translated at the average rate of US$1.2599: £1.00. |
||||||||||||||||
US Treasuries | ||||||||||||||||
Book value* | 4,415 | 5,486 | ||||||||||||||
Unrealised (loss) gain | (186) | 13 | 213 | (412) | ||||||||||||
Fair value | 4,229 | 5,074 | ||||||||||||||
Other debt securities | ||||||||||||||||
Book value* | 32,364 | 34,483 | ||||||||||||||
Unrealised gain (loss) | 1,343 | (63) | 318 | 1,088 | ||||||||||||
Fair value | 33,707 | 35,571 | ||||||||||||||
Total debt securities | ||||||||||||||||
Book value* | 36,779 | 39,969 | ||||||||||||||
Net unrealised gain (loss) | 1,157 | (50) | 531 | 676 | ||||||||||||
Fair value | 37,936 | 40,645 |
(d) US debt securities classified as available-for-sale in an unrealised loss position
(i) Fair value of securities as a percentage of book value
The following table shows the fair value of the debt securities in a gross unrealised loss position for various percentages of book value:
Download Fair value of securities as a percentage of book value as Excel file
30 Jun 2017 £m | 30 Jun 2016 £m | 31 Dec 2016 £m | ||||||
---|---|---|---|---|---|---|---|---|
Fair value | Unrealised loss | Fair value | Unrealised loss | Fair value | Unrealised loss | |||
Between 90% and 100% | 7,962 | (236) | 1,848 | (51) | 12,326 | (405) | ||
Between 80% and 90% | 482 | (64) | 304 | (52) | 1,598 | (259) | ||
Below 80%: | ||||||||
Residential mortgage-backed securities – sub-prime | – | – | – | – | – | – | ||
Commercial mortgage-backed securities | – | – | 8 | (3) | 8 | (3) | ||
Other asset-backed securities | 10 | (6) | 9 | (7) | 9 | (8) | ||
Government bonds | – | – | – | – | – | – | ||
Corporates | – | – | 19 | (6) | 1 | – | ||
10 | (6) | 36 | (16) | 18 | (11) | |||
Total | 8,454 | (306) | 2,188 | (119) | 13,942 | (675) |
(ii) Unrealised loss by maturity of security
Download Unrealised losses by maturity of security as Excel file
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
1 year to 5 years | (5) | (10) | (7) | |
5 years to 10 years | (48) | (38) | (118) | |
More than 10 years | (231) | (42) | (510) | |
Mortgage-backed and other debt securities | (22) | (29) | (40) | |
Total | (306) | (119) | (675) |
(iii) Age analysis of unrealised losses for the periods indicated
The following table shows the age analysis of all the unrealised losses in the portfolio by reference to the length of time the securities have been in an unrealised loss position:
Download Age analysis of unrealised losses for the periods indicated as Excel file
30 Jun 2017 £m | 30 Jun 2016 £m | 31 Dec 2016 £m | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Age analysis | Non- investment grade | Investment grade | Total | Non- investment grade | Investment grade | Total | Non- investment grade | Investment grade | Total | ||
Less than 6 months | (1) | (15) | (16) | (2) | (5) | (7) | (3) | (599) | (602) | ||
6 months to 1 year | – | (251) | (251) | (4) | (8) | (12) | – | (2) | (2) | ||
1 year to 2 years | (2) | (1) | (3) | (14) | (46) | (60) | (4) | (27) | (31) | ||
2 years to 3 years | (3) | (12) | (15) | – | – | – | (2) | (1) | (3) | ||
More than 3 years | (1) | (20) | (21) | (3) | (37) | (40) | (2) | (35) | (37) | ||
(7) | (299) | (306) | (23) | (96) | (119) | (11) | (664) | (675) |
Further, the following table shows the age analysis as at 30 June 2017 of the securities whose fair values were below 80 per cent of the book value:
30 Jun 2017 £m | 30 Jun 2016 £m | 31 Dec 2016 £m | ||||||
---|---|---|---|---|---|---|---|---|
Age analysis | Fair value | Unrealised loss | Fair value | Unrealised loss | Fair value | Unrealised loss | ||
Less than 3 months | – | – | 2 | – | 1 | – | ||
3 months to 6 months | – | – | 19 | (6) | – | – | ||
More than 6 months | 10 | (6) | 15 | (10) | 17 | (11) | ||
10 | (6) | 36 | (16) | 18 | (11) |
(e) Asset-backed securities
The Group’s holdings in asset-backed securities (ABS), which comprise residential mortgage-backed securities (RMBS), commercial mortgage-backed securities (CMBS), collateralised debt obligations (CDO) funds and other asset-backed securities, at 30 June 2017 are as follows:
Download Asset-backed securities as Excel file
2017 £m | 2016 £m | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholder-backed operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asia insurance operationsnote (i) | 104 | 151 | 130 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
US insurance operationsnote (ii) | 3,631 | 4,796 | 4,321 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
UK insurance operations (2017: 35% AAA, 19% AA)note (iii) | 1,045 | 1,445 | 1,464 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asset management operationsnote (iv) | 665 | 963 | 771 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5,445 | 7,355 | 6,686 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
With-profits operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asia insurance operationsnote (i) | 233 | 310 | 357 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
UK insurance operations (2017: 56% AAA, 13% AA)note (iii) | 5,091 | 4,558 | 5,177 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5,324 | 4,868 | 5,534 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 10,769 | 12,223 | 12,220 |
(f) Group sovereign debt and bank debt exposure
The Group exposures held by the shareholder-backed business and with-profits funds in sovereign debts and bank debt securities at 30 June 2017 are analysed as follows:
Exposure to sovereign debts
Download Exposure to sovereign debts as Excel file
30 Jun 2017 £m | 30 Jun 2016 £m | 31 Dec 2016 £m | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder- backed business | With-profits funds | Shareholder- backed business | With-profits funds | Shareholder- backed business | With-profits funds | |||||||||||
* Including bonds guaranteed by the federal government. |
||||||||||||||||
Italy | 57 | 62 | 58 | 63 | 56 | 61 | ||||||||||
Spain | 33 | 18 | 35 | 18 | 33 | 18 | ||||||||||
France | 23 | 23 | 22 | – | 22 | – | ||||||||||
Germany* | 649 | 317 | 546 | 348 | 573 | 329 | ||||||||||
Other Europe (principally Belgium) | 82 | 32 | 84 | 32 | 83 | 33 | ||||||||||
Total Eurozone | 844 | 452 | 745 | 461 | 767 | 441 | ||||||||||
United Kingdom | 4,904 | 3,049 | 5,720 | 2,431 | 5,510 | 2,868 | ||||||||||
United States† | 4,959 | 9,913 | 6,881 | 8,354 | 6,861 | 9,008 | ||||||||||
Other, predominantly Asia | 4,174 | 2,221 | 4,081 | 2,073 | 3,979 | 2,079 | ||||||||||
Total | 14,881 | 15,635 | 17,427 | 13,319 | 17,117 | 14,396 |
Exposure to bank debt securities
Download Exposure to sovereign debts as Excel file
2017 £m | 2016 £m | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Senior debt | Subordinated debt | |||||||||||
Covered | Senior | Total senior debt | Tier 1 | Tier 2 | Total sub- ordinated debt | 30 Jun Total | 30 Jun Total | 31 Dec Total | ||||
Shareholder-backed business | ||||||||||||
Italy | – | 32 | 32 | – | – | – | 32 | 31 | 32 | |||
Spain | 43 | 16 | 59 | – | – | – | 59 | 159 | 170 | |||
France | 28 | 52 | 80 | 10 | 73 | 83 | 163 | 224 | 166 | |||
Germany | 76 | 4 | 80 | – | 87 | 87 | 167 | 124 | 124 | |||
Netherlands | – | 67 | 67 | – | 6 | 6 | 73 | 39 | 50 | |||
Other Eurozone | – | 23 | 23 | – | – | – | 23 | 32 | 19 | |||
Total Eurozone | 147 | 194 | 341 | 10 | 166 | 176 | 517 | 609 | 561 | |||
United Kingdom | 698 | 387 | 1,085 | 6 | 310 | 316 | 1,401 | 1,118 | 1,174 | |||
United States | – | 2,580 | 2,580 | 3 | 174 | 177 | 2,757 | 2,651 | 2,684 | |||
Other, predominantly Asia | 33 | 600 | 633 | 85 | 420 | 505 | 1,138 | 1,041 | 1,018 | |||
Total | 878 | 3,761 | 4,639 | 104 | 1,070 | 1,174 | 5,813 | 5,419 | 5,437 | |||
With-profits funds | ||||||||||||
Italy | – | 65 | 65 | – | – | – | 65 | 64 | 62 | |||
Spain | 44 | 41 | 85 | – | – | – | 85 | 219 | 213 | |||
France | 9 | 200 | 209 | – | 64 | 64 | 273 | 274 | 213 | |||
Germany | 112 | 20 | 132 | – | 35 | 35 | 167 | 112 | 114 | |||
Netherlands | – | 192 | 192 | 5 | 7 | 12 | 204 | 200 | 202 | |||
Other Eurozone | – | 30 | 30 | – | – | – | 30 | 30 | 31 | |||
Total Eurozone | 165 | 548 | 713 | 5 | 106 | 111 | 824 | 899 | 835 | |||
United Kingdom | 790 | 515 | 1,305 | 2 | 485 | 487 | 1,792 | 1,532 | 1,396 | |||
United States | – | 1,985 | 1,985 | 16 | 333 | 349 | 2,334 | 1,978 | 2,229 | |||
Other, predominantly Asia | 400 | 1,012 | 1,412 | 258 | 463 | 721 | 2,133 | 1,775 | 1,992 | |||
Total | 1,355 | 4,060 | 5,415 | 281 | 1,387 | 1,668 | 7,083 | 6,184 | 6,452 |
The tables above exclude assets held to cover linked liabilities and those of the consolidated unit trusts and similar funds. In addition, the tables above exclude the proportionate share of sovereign debt holdings of the Group’s joint venture and associate operations.
C3.3 Loans portfolio
(a) Overview of loans portfolio
Loans are principally accounted for at amortised cost, net of impairment except for:
- Certain mortgage loans which have been designated at fair value through profit or loss of the UK insurance operations as this loan portfolio is managed and evaluated on a fair value basis; and
- Certain policy loans of the US insurance operations which are held to back liabilities for funds withheld under a reinsurance arrangement and are also accounted for on a fair value basis.
The amounts included in the statement of financial position are analysed as follows:
Download Loans portfolio as Excel file
30 Jun 2017 £m | 30 Jun 2016 £m | 31 Dec 2016 £m | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mortgage loans* | Policy loans† | Other loans‡ | Total | Mortgage loans* | Policy loans† | Other loans‡ | Total | Mortgage loans* | Policy loans† | Other loans‡ | Total | |||||
* All mortgage loans are secured by properties. † In the US £2,594 million (30 June 2016: £2,448 million; 31 December 2016: £2,672 million) policy loans are backing liabilities for funds withheld under reinsurance arrangements and are accounted for at fair value through profit or loss. All other policy loans are accounted for at amortised cost, less any impairment. ‡ Other loans held in UK with-profits funds are commercial loans and comprise mainly syndicated loans. The majority of other loans in shareholder-backed business in Asia are commercial loans held by the Malaysia operation and which are all investment graded by two local rating agencies. |
||||||||||||||||
Asia | ||||||||||||||||
With-profits | – | 589 | 113 | 702 | – | 539 | 113 | 652 | – | 577 | 113 | 690 | ||||
Non-linked shareholder-backed | 188 | 219 | 198 | 605 | 156 | 294 | 176 | 626 | 179 | 226 | 208 | 613 | ||||
US | ||||||||||||||||
Non-linked shareholder-backed | 5,964 | 3,533 | – | 9,497 | 5,109 | 3,395 | – | 8,504 | 6,055 | 3,680 | – | 9,735 | ||||
UK | ||||||||||||||||
With-profits | 2,576 | 5 | 1,455 | 4,036 | 719 | 6 | 1,339 | 2,064 | 668 | 6 | 1,218 | 1,892 | ||||
Non-linked shareholder-backed | 1,711 | – | 37 | 1,748 | 1,548 | – | 4 | 1,552 | 1,642 | – | 38 | 1,680 | ||||
Asset management operations | – | – | 364 | 364 | – | – | 817 | 817 | – | – | 563 | 563 | ||||
Total loans securities | 10,439 | 4,346 | 2,167 | 16,952 | 7,532 | 4,234 | 2,449 | 14,215 | 8,544 | 4,489 | 2,140 | 15,173 |
(b) Additional information on US mortgage loans
In the US, mortgage loans are all commercial mortgage loans that are secured on the following property types: industrial, multi-family residential, suburban office, retail or hotel. The US insurance operations’ commercial mortgage loan portfolio does not include any single-family residential mortgage loans and is therefore not exposed to the risk of defaults associated with residential sub-prime mortgage loans. The average loan size is £12.5 million (30 June 2016: £10.2 million; 31 December 2016: £12.4 million). The portfolio has a current estimated average loan to value of 59 per cent (30 June 2016 and 31 December 2016: 59 per cent).
At 30 June 2017, Jackson had no mortgage loans where the contractual terms of the agreements had been restructured (30 June 2016 and 31 December 2016: none).
(c) Additional information on UK mortgage loans
During the first half of 2017, the UK with-profits fund invested in an entity established to acquire a portfolio of buy-to-let mortgage loans. The vehicle financed the acquisition through the issue of debt instruments, largely to external parties, securitised upon the mortgages acquired. These third-party borrowings have no recourse to any other assets of the Group and the Group’s exposure is limited to the amount invested by the UK with-profits fund. The securitisation entity is consolidated under IFRS with the mortgage loans and the related third-party non-recourse borrowings (see note C6.2 (b)) carried at fair value through profit or loss as they are managed and evaluated by the Group on a fair value basis.
By carrying value, 100 per cent of the £1,711 million (30 June 2016: 76 per cent of £1,548 million; 31 December 2016: 96 per cent of £1,642 million) mortgage loans held by the UK shareholder-backed business relates to lifetime (equity release) mortgage business which has an average loan to property value of 30 per cent (30 June 2016: 29 per cent; 2016: 30 per cent).
(d) Loans held by asset management operations
These relate to loans and receivables managed by Prudential Capital. These assets are generally secured but most have no external credit ratings. Internal ratings prepared by the Group’s asset management operations, as part of the risk management process, are:
Download Asset management operations as Excel file
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
Loans and receivables internal ratings: | ||||
AA+ to AA- | 21 | 31 | 29 | |
A+ to A- | 97 | 120 | 100 | |
BBB+ to BBB- | 146 | 442 | 248 | |
BB+ to BB- | 100 | 223 | 185 | |
B and other | – | 1 | 1 | |
Total | 364 | 817 | 563 |
C4 Policyholder liabilities and unallocated surplus of with-profits funds
The note provides information of policyholder liabilities and unallocated surplus of with-profits funds held on the Group’s statement of financial position.
C4.1 Movement of liabilities
C4.1(a) Group overview
(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
Insurance operations £m | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Half year 2017 movements | Asia* note C4.1(b) |
US note C4.1(c) |
UK note C4.1(d) |
Total | ||||||||||||
* The sale of the Group’s Korea life business was completed in May 2017. Accordingly, no amounts are shown in the half year 2017 analysis above for Korea. The half year 2016 comparatives have been correspondingly adjusted. The amounts excluded from policyholder liabilities as presented in the balance sheet are £2,812 million at 1 January 2016 and £3,204 million at 30 June 2016. †The policyholder liabilities of the Asia insurance operations of £58,348 million as shown in the table above, is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,271 million to the Hong Kong with-profits business. ‡ The Group’s investments in joint ventures and associates are accounted for on the equity method in the Group’s statement of financial position. The Group’s share of the policyholder liabilities as shown above relates to life businesses in China, India and of the Takaful business in Malaysia. § Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds. |
||||||||||||||||
At 1 January 2017 | 62,784 | 177,626 | 169,304 | 409,714 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities on the consolidated statement of financial position† | 53,716 | 177,626 | 157,654 | 388,996 | ||||||||||||
– Unallocated surplus of with-profits funds on the consolidated statement of financial position | 2,667 | – | 11,650 | 14,317 | ||||||||||||
– Group’s share of policyholder liabilities of joint ventures and associate‡ | 6,401 | – | – | 6,401 | ||||||||||||
Net flows: | ||||||||||||||||
Premiums | 5,699 | 8,148 | 7,756 | 21,603 | ||||||||||||
Surrenders | (1,508) | (5,071) | (3,816) | (10,395) | ||||||||||||
Maturities/deaths | (880) | (1,119) | (3,533) | (5,532) | ||||||||||||
Net flows | 3,311 | 1,958 | 407 | 5,676 | ||||||||||||
Shareholders’ transfers post tax | (27) | – | (115) | (142) | ||||||||||||
Investment-related items and other movements | 4,288 | 7,124 | 5,214 | 16,626 | ||||||||||||
Foreign exchange translation differences | (2,035) | (8,929) | 130 | (10,834) | ||||||||||||
As at 30 June 2017 | 68,321 | 177,779 | 174,940 | 421,040 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities on the consolidated statement of financial position† | 58,348 | 177,779 | 162,853 | 398,980 | ||||||||||||
– Unallocated surplus of with-profits funds on the consolidated statement of financial position | 3,003 | – | 12,087 | 15,090 | ||||||||||||
– Group’s share of policyholder liabilities of joint ventures and associate‡ | 6,970 | – | – | 6,970 | ||||||||||||
Half year 2016 movements | ||||||||||||||||
At 1 January 2016 | 45,966 | 138,913 | 152,893 | 337,772 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities excluding Korea life* | 38,443 | 138,913 | 142,350 | 319,706 | ||||||||||||
– Unallocated surplus of with-profits funds on the consolidated statement of financial position | 2,553 | – | 10,543 | 13,096 | ||||||||||||
– Group’s share of policyholder liabilities of joint ventures and associate‡ | 4,970 | – | – | 4,970 | ||||||||||||
Net flows: | ||||||||||||||||
Premiums | 4,191 | 7,101 | 5,561 | 16,853 | ||||||||||||
Surrenders | (992) | (3,437) | (3,208) | (7,637) | ||||||||||||
Maturities/deaths | (671) | (809) | (3,470) | (4,950) | ||||||||||||
Net flows | 2,528 | 2,855 | (1,117) | 4,266 | ||||||||||||
Shareholders’ transfers post tax | (22) | – | (110) | (132) | ||||||||||||
Investment-related items and other movements | 2,232 | 2,737 | 10,092 | 15,061 | ||||||||||||
Foreign exchange translation differences | 6,280 | 14,650 | 721 | 21,651 | ||||||||||||
At 30 June 2016 | 56,984 | 159,155 | 162,479 | 378,618 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities excluding Korea life* | 48,918 | 159,155 | 151,233 | 359,306 | ||||||||||||
– Unallocated surplus of with-profits funds on the consolidated statement of financial position | 2,351 | – | 11,246 | 13,597 | ||||||||||||
– Group’s share of policyholder liabilities of joint ventures and associate‡ | 5,715 | – | – | 5,715 | ||||||||||||
Average policyholder liability balances§ | ||||||||||||||||
Half year 2017 | 62,718 | 177,702 | 160,254 | 400,674 | ||||||||||||
Half year 2016* | 49,023 | 149,034 | 146,792 | 344,849 |
The items above represent the amount attributable to changes in policyholder liabilities and unallocated surplus of with-profits funds as a result of each of the components listed. The policyholder liabilities shown include investment contracts without discretionary participation features (as defined in IFRS 4) and their full movement in the period. The items above are shown gross of external reinsurance.
The analysis includes the impact of premiums, claims and investment movements on policyholders’ liabilities. The impact does not represent premiums, claims and investment movements as reported in the income statement. For example, the premiums shown above are after any deductions for fees/charges, and claims represent the policyholder liabilities provision released rather than the claim amount paid to the policyholder.
(ii) Analysis of movements in policyholder liabilities for shareholder-backed business
Half year 2017 £m | ||||
---|---|---|---|---|
Asia | US | UK | Total note (b) |
|
At 1 January 2017 | 32,851 | 177,626 | 56,158 | 266,635 |
Net flows: | ||||
Premiums | 2,801 | 8,148 | 1,658 | 12,607 |
Surrenders | (1,335) | (5,071) | (1,500) | (7,906) |
Maturities/deaths | (450) | (1,119) | (1,325) | (2,894) |
Net flowsnote (a) | 1,016 | 1,958 | (1,167) | 1,807 |
Investment-related items and other movements | 1,912 | 7,124 | 1,500 | 10,536 |
Foreign exchange translation differences | (739) | (8,929) | – | (9,668) |
At 30 June 2017 | 35,040 | 177,779 | 56,491 | 269,310 |
Comprising: | ||||
– Policyholder liabilities on the consolidated statement of financial position | 28,070 | 177,779 | 56,491 | 262,340 |
– Group’s share of policyholder liabilities relating to joint ventures and associate | 6,970 | – | – | 6,970 |
Half year 2016 £m | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Asia note (b) |
US | UK | Total | |||||||||||||
Notes
|
||||||||||||||||
At 1 January 2016 | 25,032 | 138,913 | 52,824 | 216,769 | ||||||||||||
Net flows: | ||||||||||||||||
Premiums | 2,090 | 7,101 | 869 | 10,060 | ||||||||||||
Surrenders | (829) | (3,437) | (1,311) | (5,577) | ||||||||||||
Maturities/deaths | (284) | (809) | (1,257) | (2,350) | ||||||||||||
Net flows notes (a)(b) | 977 | 2,855 | (1,699) | 2,133 | ||||||||||||
Investment-related items and other movements | 841 | 2,737 | 4,285 | 7,863 | ||||||||||||
Foreign exchange translation differences | 3,294 | 14,650 | 1 | 17,945 | ||||||||||||
At 30 June 2016 | 30,144 | 159,155 | 55,411 | 244,710 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities excluding Korea lifenote (b) | 24,429 | 159,155 | 55,411 | 238,995 | ||||||||||||
– Group’s share of policyholder liabilities relating to joint ventures and associate | 5,715 | – | – | 5,715 |
C4.1(b) Asia insurance operations
(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of Asia insurance operations from the beginning of the period to 30 June is as follows:
Half year 2017 movements | With-profits business* £m |
Unit-linked liabilities £m |
Other business £m |
Total £m |
---|---|---|---|---|
At 1 January 2017 | 29,933 | 17,507 | 15,344 | 62,784 |
Comprising: | ||||
– Policyholder liabilities on the consolidated statement of financial position | 27,266 | 14,289 | 12,161 | 53,716 |
– Unallocated surplus of with-profits funds on the consolidated statement of financial position | 2,667 | – | – | 2,667 |
– Group’s share of policyholder liabilities relating to joint ventures and associate† | – | 3,218 | 3,183 | 6,401 |
Premiums: | ||||
New business | 676 | 527 | 528 | 1,731 |
In-force | 2,222 | 805 | 941 | 3,968 |
2,898 | 1,332 | 1,469 | 5,699 | |
Surrendersnote (a) | (173) | (1,102) | (233) | (1,508) |
Maturities/deaths | (430) | (82) | (368) | (880) |
Net flowsnote (b) | 2,295 | 148 | 868 | 3,311 |
Shareholders’ transfers post tax | (27) | – | – | (27) |
Investment-related items and other movementsnote (c) | 2,376 | 1,551 | 361 | 4,288 |
Foreign exchange translation differencesnote (d) | (1,296) | (373) | (366) | (2,035) |
At 30 June 2017 | 33,281 | 18,833 | 16,207 | 68,321 |
Comprising: | ||||
– Policyholder liabilities on the consolidated statement of financial position* | 30,278 | 15,326 | 12,744 | 58,348 |
– Unallocated surplus of with-profits funds on the consolidated statement of financial position | 3,003 | – | – | 3,003 |
– Group’s share of policyholder liabilities relating to joint ventures and associate† | – | 3,507 | 3,463 | 6,970 |
Half year 2016 movements‡ | With-profits business* £m |
Unit-linked liabilities £m |
Other business £m |
Total £m |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
* The policyholder liabilities of the with-profits business of £30,278 million, shown in the table above, is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,271 million to the Hong Kong with-profits business. †The Group’s investments in joint ventures and associates are accounted for on an equity method and the Group’s share of the policyholder liabilities as shown above relate to the life business in China, India and of the Takaful business in Malaysia. ‡ The sale of the Group’s Korea life business was completed in May 2017. Accordingly, no amounts are shown in the half year 2017 analysis above for Korea. The half year 2016 comparatives have been correspondingly adjusted. The amounts excluded from policyholder liabilities as presented in the balance sheet are £2,812 million at 1 January 2016 and £3,204 million at 30 June 2016. § Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the period and exclude unallocated surplus of with-profits funds. Notes
|
||||||||||||||||
At 1 January 2016 | 20,934 | 13,779 | 11,253 | 45,966 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities excluding Korea life‡ | 18,381 | 11,168 | 8,894 | 38,443 | ||||||||||||
– Unallocated surplus of with-profits funds on the consolidated statement of financial position | 2,553 | – | – | 2,553 | ||||||||||||
– Group’s share of policyholder liabilities relating to joint ventures and associate† | – | 2,611 | 2,359 | 4,970 | ||||||||||||
Premiums: | ||||||||||||||||
New business | 706 | 366 | 335 | 1,407 | ||||||||||||
In-force | 1,395 | 686 | 703 | 2,784 | ||||||||||||
2,101 | 1,052 | 1,038 | 4,191 | |||||||||||||
Surrendersnote (a) | (163) | (679) | (150) | (992) | ||||||||||||
Maturities/deaths | (387) | (27) | (257) | (671) | ||||||||||||
Net flowsnote (b) | 1,551 | 346 | 631 | 2,528 | ||||||||||||
Shareholders’ transfers post tax | (22) | – | – | (22) | ||||||||||||
Investment-related items and other movementsnote (c) | 1,391 | 97 | 744 | 2,232 | ||||||||||||
Foreign exchange translation differencesnote (d) | 2,986 | 1,902 | 1,392 | 6,280 | ||||||||||||
At 30 June 2016 | 26,840 | 16,124 | 14,020 | 56,984 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities excluding Korea life‡ | 24,489 | 13,224 | 11,205 | 48,918 | ||||||||||||
– Unallocated surplus of with-profits funds on the consolidated statement of financial position | 2,351 | – | – | 2,351 | ||||||||||||
– Group’s share of policyholder liabilities relating to joint ventures and associate† | – | 2,900 | 2,815 | 5,715 | ||||||||||||
Average policyholder liability balances§ | ||||||||||||||||
Half year 2017 | 28,772 | 18,170 | 15,776 | 62,718 | ||||||||||||
Half year 2016‡ | 21,435 | 14,951 | 12,637 | 49,023 |
C4.1(c) US insurance operations
(i) Analysis of movements in policyholder liabilities
A reconciliation of the total policyholder liabilities of US insurance operations from the beginning of the period to 30 June is as follows:
US insurance operations
Download Analysis of movements in policyholder liabilities as Excel file
Half year 2017 movements | Variable annuity separate account liabilities £m |
Fixed annuity, GIC and other business £m |
Total £m |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
* Averages have been based on opening and closing balances, and adjusted for any acquisitions, disposals and corporate transactions in the period. Notes
|
||||||||||||||||
At 1 January 2017 | 120,411 | 57,215 | 177,626 | |||||||||||||
Premiums | 5,981 | 2,167 | 8,148 | |||||||||||||
Surrenders | (3,409) | (1,662) | (5,071) | |||||||||||||
Maturities/deaths | (541) | (578) | (1,119) | |||||||||||||
Net flowsnote (a) | 2,031 | (73) | 1,958 | |||||||||||||
Transfers from general to separate account | 1,240 | (1,240) | – | |||||||||||||
Investment-related items and other movementsnote (b) | 7,236 | (112) | 7,124 | |||||||||||||
Foreign exchange translation differencesnote (c) | (6,183) | (2,746) | (8,929) | |||||||||||||
At 30 June 2017 | 124,735 | 53,044 | 177,779 | |||||||||||||
Half year 2016 movements | ||||||||||||||||
At 1 January 2016 | 91,022 | 47,891 | 138,913 | |||||||||||||
Premiums | 4,848 | 2,253 | 7,101 | |||||||||||||
Surrenders | (2,168) | (1,269) | (3,437) | |||||||||||||
Maturities/deaths | (384) | (425) | (809) | |||||||||||||
Net flowsnote (a) | 2,296 | 559 | 2,855 | |||||||||||||
Transfers from general to separate account | 169 | (169) | – | |||||||||||||
Investment-related items and other movements | 843 | 1,894 | 2,737 | |||||||||||||
Foreign exchange translation differencesnote (c) | 9,574 | 5,076 | 14,650 | |||||||||||||
At 30 June 2016 | 103,904 | 55,251 | 159,155 | |||||||||||||
Average policyholder liability balances* | ||||||||||||||||
Half year 2017 | 122,573 | 55,129 | 177,702 | |||||||||||||
Half year 2016 | 97,463 | 51,571 | 149,034 |
C4.1(d) UK insurance operations
(i) Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of UK insurance operations from the beginning of the period to 30 June is as follows:
Download UK insurance operations as Excel file
Shareholder-backed funds and subsidiaries | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Half year 2017 movements | SAIF and PAC with-profits sub-fund £m |
Unit-linked liabilities £m |
Annuity and other long-term business £m |
Total £m |
||||||||||||
* Averages have been based on opening and closing balances, and adjusted for any acquisitions, disposals and corporate transactions in the period, and exclude unallocated surplus of with-profits funds. Notes
|
||||||||||||||||
At 1 January 2017 | 113,146 | 22,119 | 34,039 | 169,304 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities | 101,496 | 22,119 | 34,039 | 157,654 | ||||||||||||
– Unallocated surplus of with-profits funds | 11,650 | – | – | 11,650 | ||||||||||||
Premiums | 6,098 | 1,484 | 174 | 7,756 | ||||||||||||
Surrenders | (2,316) | (1,472) | (28) | (3,816) | ||||||||||||
Maturities/deaths | (2,208) | (323) | (1,002) | (3,533) | ||||||||||||
Net flowsnote (a) | 1,574 | (311) | (856) | 407 | ||||||||||||
Shareholders’ transfers post tax | (115) | – | – | (115) | ||||||||||||
Switches | (91) | 91 | – | – | ||||||||||||
Investment-related items and other movementsnote (b) | 3,805 | 1,018 | 391 | 5,214 | ||||||||||||
Foreign exchange translation differences | 130 | – | – | 130 | ||||||||||||
At 30 June 2017 | 118,449 | 22,917 | 33,574 | 174,940 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities | 106,362 | 22,917 | 33,574 | 162,853 | ||||||||||||
– Unallocated surplus of with-profits funds | 12,087 | – | – | 12,087 | ||||||||||||
Half year 2016 movements | ||||||||||||||||
At 1 January 2016 | 100,069 | 21,442 | 31,382 | 152,893 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities | 89,526 | 21,442 | 31,382 | 142,350 | ||||||||||||
– Unallocated surplus of with-profits funds | 10,543 | – | – | 10,543 | ||||||||||||
Premiums | 4,692 | 527 | 342 | 5,561 | ||||||||||||
Surrenders | (1,897) | (1,285) | (26) | (3,208) | ||||||||||||
Maturities/deaths | (2,213) | (271) | (986) | (3,470) | ||||||||||||
Net flowsnote (a) | 582 | (1,029) | (670) | (1,117) | ||||||||||||
Shareholders’ transfers post tax | (110) | – | – | (110) | ||||||||||||
Switches | (84) | 84 | – | – | ||||||||||||
Investment-related items and other movementsnote (b) | 5,891 | 1,050 | 3,151 | 10,092 | ||||||||||||
Foreign exchange translation differences | 720 | 1 | – | 721 | ||||||||||||
At 30 June 2016 | 107,068 | 21,548 | 33,863 | 162,479 | ||||||||||||
Comprising: | ||||||||||||||||
– Policyholder liabilities | 95,822 | 21,548 | 33,863 | 151,233 | ||||||||||||
– Unallocated surplus of with-profits funds | 11,246 | – | – | 11,246 | ||||||||||||
Average policyholder liability balances* | ||||||||||||||||
Half year 2017 | 103,929 | 22,518 | 33,807 | 160,254 | ||||||||||||
Half year 2016 | 92,674 | 21,495 | 32,623 | 146,792 |
C5 Intangible assets
(a) Goodwill
Download Intangible assets as Excel file
Attributable to: | ||||||
---|---|---|---|---|---|---|
Shareholders | With-profits | 2017 £m | 2016 £m | |||
30 Jun | 30 Jun | 31 Dec | ||||
Cost | ||||||
At beginning of year | 1,475 | 153 | 1,628 | 1,648 | 1,648 | |
Disposals | – | (127) | (127) | – | – | |
Charge for reclassification as held for sale | – | – | – | – | (56) | |
Additional consideration paid on previously acquired business | – | – | – | 1 | 7 | |
Exchange differences | – | – | – | 28 | 29 | |
Net book amount at end of year | 1,475 | 26 | 1,501 | 1,677 | 1,628 |
Goodwill comprises:
Download Goodwill attributable to shareholders as Excel file
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
M&G – attributable to shareholders | 1,153 | 1,153 | 1,153 | |
Other – attributable to shareholders | 322 | 335 | 322 | |
Goodwill – attributable to shareholders | 1,475 | 1,488 | 1,475 | |
Venture fund investments – attributable to with-profits funds | 26 | 189 | 153 | |
1,501 | 1,677 | 1,628 |
Other goodwill represents amounts arising from the purchase of entities by the Asia and US operations. These goodwill amounts relating to acquired operations are not individually material.
(b) Deferred acquisition costs and other intangible assets
Download UK insurance operations as Excel file
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
Deferred acquisition costs and other intangible assets attributable to shareholders | 10,643 | 9,549 | 10,755 | |
Deferred acquisition costs and other intangible assets attributable to with-profits funds | 114 | 45 | 52 | |
Total of deferred acquisition costs and other intangible assets | 10,757 | 9,594 | 10,807 |
The deferred acquisition costs and other intangible assets attributable to shareholders comprise:
Download UK insurance operations as Excel file
2017 £m | 2016 £m | |||
---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||
Deferred acquisition costs related to insurance contracts as classified under IFRS 4 | 9,022 | 8,010 | 9,114 | |
Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4 | 60 | 68 | 64 | |
9,082 | 8,078 | 9,178 | ||
Present value of acquired in-force policies for insurance contracts as classified under IFRS 4 (PVIF) | 39 | 48 | 43 | |
Distribution rights and other intangibles | 1,522 | 1,423 | 1,534 | |
1,561 | 1,471 | 1,577 | ||
Total of deferred acquisition costs and other intangible assets | 10,643 | 9,549 | 10,755 |
Download UK insurance operations as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred acquisition costs | ||||||||||||||||
Asia | US | UK | Asset management | PVIF and other intangibles* note | 30 Jun Total | 30 Jun Total | 31 Dec Total | |||||||||
* PVIF and other intangibles includes amounts in relation to software rights with additions of £17 million, amortisation of £16 million, foreign exchange losses of £1 million and a balance at 30 June 2017 of £66 million. † Under the Group’s application of IFRS 4, US GAAP is used for measuring the insurance assets and liabilities of its US and certain Asia operations. Under US GAAP, most of the US insurance operation’s products are accounted for under Accounting Standard no. 97 of the Financial Accounting Standards Board (FAS 97) whereby deferred acquisition costs are amortised in line with the emergence of actual and expected gross profits, which are determined using an assumption for long-term investment returns for the separate account of 7.4 per cent (half year 2016: 7.4 per cent) (gross of asset management fees and other charges to policyholders, but net of external fund management fees). The amounts included in the income statement and other comprehensive income affect the pattern of profit emergence and thus the DAC amortisation attaching. DAC amortisation is allocated to the operating and non-operating components of the Group’s supplementary analysis of profit and other comprehensive income by reference to the underlying items. ‡ Of the £268 million of disposals and transfers at 31 December 2016, £265 million related to the reclassification of the Korea life business as held for sale. Note PVIF and other intangibles comprise PVIF, distribution rights and other intangibles such as software rights. Distribution rights relate to amounts that have been paid or have become unconditionally due for payment as a result of past events in respect of bancassurance partnership arrangements in Asia. These agreements allow for bank distribution of Prudential’s insurance products for a fixed period of time. |
||||||||||||||||
Balance at beginning of period: | 788 | 8,303 | 79 | 8 | 1,577 | 10,755 | 8,422 | 8,422 | ||||||||
Additions and acquisition of subsidiaries | 122 | 353 | 8 | – | 58 | 541 | 516 | 1,179 | ||||||||
Amortisation to the income statement:† | ||||||||||||||||
Operating profit | (66) | (236) | (5) | (2) | (66) | (375) | (369) | (686) | ||||||||
Non-operating profit | – | 231 | – | – | (4) | 227 | 616 | 557 | ||||||||
(66) | (5) | (5) | (2) | (70) | (148) | 247 | (129) | |||||||||
Disposals and transfers‡ | – | – | – | – | – | – | (2) | (268) | ||||||||
Exchange differences and other movements | (21) | (411) | – | – | (4) | (436) | 801 | 1,475 | ||||||||
Amortisation of DAC related to net unrealised valuation movements on Jackson’s available-for-sale securities recognised within other comprehensive income† | – | (69) | – | – | – | (69) | (435) | 76 | ||||||||
Balance at end of period | 823 | 8,171 | 82 | 6 | 1,561 | 10,643 | 9,549 | 10,755 |
US insurance operations
The DAC amount in respect of US insurance operations comprises amounts in respect of:
Download DAC amount in respect of US insurance operations as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||||||||||||||
* Consequent upon the positive unrealised valuation movement for half year 2017 of £531 million (30 June 2016: positive unrealised valuation movement of £2,118 million; 31 December 2016: negative unrealised valuation movement of £28 million), there is a charge of £69 million (30 June 2016: a charge of £435 million; 31 December 2016: a gain of £76 million) for altered ‘shadow’ DAC amortisation booked within other comprehensive income. These adjustments reflect the movement from period to period, in the changes to the pattern of reported gross profits that would have happened if the assets reflected in the statement of financial position had been sold, crystallising the unrealised gains and losses, and the proceeds reinvested at the yields currently available in the market. At 30 June 2017, the cumulative shadow DAC balance as shown in the table above was negative £292 million (30 June 2016: negative £763 million; 31 December 2016: negative £237 million). |
||||||||||||||||
Variable annuity business | 8,133 | 7,266 | 7,844 | |||||||||||||
Other business | 330 | 558 | 696 | |||||||||||||
Cumulative shadow DAC (for unrealised gains/losses booked in other comprehensive income)* | (292) | (763) | (237) | |||||||||||||
Total DAC for US operations | 8,171 | 7,061 | 8,303 |
Sensitivity of amortisation charge
The amortisation charge to the income statement is reflected in both operating profit and short-term fluctuations in investment returns. The amortisation charge to the operating profit in a reporting period comprises:
- A core amount that reflects a relatively stable proportion of underlying premiums or profit; and
- An element of acceleration or deceleration arising from market movements differing from expectations.
In periods where the cap and floor feature of the mean reversion technique (which is used for moderating the effect of short-term volatility in investment returns) are not relevant, the technique operates to dampen the second element above. Nevertheless, extreme market movements can cause material acceleration or deceleration of amortisation in spite of this dampening effect.
Furthermore, in those periods where the cap or floor is relevant, the mean reversion technique provides no further dampening and additional volatility may result.
In the first half of 2017, the DAC amortisation charge for operating profit was determined after including a credit for decelerated amortisation of £36 million (half year 2016: £29 million; full year 2016: £93 million). The first half of 2017 amount reflects the impact of the positive separate account performance, which is higher than the assumed level for the period.
The application of the mean reversion formula has the effect of dampening the impact of equity market movements on DAC amortisation, while the mean reversion assumption lies within the corridor. At 1 July 2017, it would take an instantaneous movement in separate account values of approximately more than either negative 25 per cent or positive 41 per cent for the mean reversion assumption to move outside the corridor.
C6 Borrowings
C6.1 Core structural borrowings of shareholder-financed operations
Download UK insurance operations as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||||||||||||||
Notes
Prudential plc has debt ratings from Standard & Poor’s, Moody’s and Fitch. The long-term senior debt of Prudential plc is rated A+, A2 and A from Standard & Poor’s, Moody’s and Fitch, while short-term ratings are A-1, P-1 and F1 respectively. The financial strength of The Prudential Assurance Company Limited is rated AA by Standard & Poor’s, Aa3 by Moody’s and AA by Fitch. Jackson National Life Insurance Company’s financial strength is rated AA by Standard & Poor’s, A1 by Moody’s, AA by Fitch and A+ by AM Best. The financial strength of Prudential Assurance Co. Singapore (Pte) Ltd. (Prudential Singapore) is rated AA by Standard & Poor’s. All ratings on Prudential and its subsidiaries have been reaffirmed on stable outlook. |
||||||||||||||||
Holding company operations: | ||||||||||||||||
Perpetual subordinated notes (Tier 1)note (i) | 847 | 823 | 890 | |||||||||||||
Perpetual subordinated notes (Tier 2)note (i) | 2,620 | 2,007 | 2,754 | |||||||||||||
Subordinated notes (Tier 2)note (i) | 2,131 | 2,126 | 2,128 | |||||||||||||
Subordinated debt total | 5,598 | 4,956 | 5,772 | |||||||||||||
Senior debt:note (ii) | ||||||||||||||||
£300m 6.875% Bonds 2023 | 300 | 300 | 300 | |||||||||||||
£250m 5.875% Bonds 2029 | 249 | 249 | 249 | |||||||||||||
Holding company total | 6,147 | 5,505 | 6,321 | |||||||||||||
Prudential Capital bank loannote (iii) | 275 | 275 | 275 | |||||||||||||
Jackson US$250m 8.15% Surplus Notes 2027 | 192 | 186 | 202 | |||||||||||||
Total (per condensed consolidated statement of financial position)note (iv) | 6,614 | 5,966 | 6,798 |
C6.2 Other borrowings
(a) Operational borrowings attributable to shareholder-financed operations
Download Operational borrowings attributable to shareholder-financed operations as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||||||||||||||
Note Other borrowings mainly include senior debt issued through the Federal Home Loan Bank of Indianapolis (FHLB), secured by collateral posted with the FHLB by Jackson. In addition, other borrowings include amounts whose repayment to the lender is contingent upon future surplus emerging from certain contracts specified under the arrangement. If insufficient surplus emerges on those contracts, there is no recourse to other assets of the Group and the liability is not payable to the degree of shortfall. |
||||||||||||||||
Borrowings in respect of short-term fixed income securities programmes | 1,424 | 2,554 | 1,651 | |||||||||||||
Other borrowingsnote | 672 | 244 | 666 | |||||||||||||
Total | 2,096 | 2,798 | 2,317 |
(b) Borrowings attributable to with-profits operations
Download Borrowings attributable to with-profits operations as Excel file
2017 £m | 2016 £m | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||||||||||||||
* In all instances the holders of the debt instruments issued by these subsidiaries and funds do not have recourse beyond the assets of those subsidiaries and funds. The increase since 31 December 2016 primarily relates to the debt instruments issued by a new consolidated securitisation entity backed by a portfolio of mortgage loans (see note C3.3(c) for further details). † The interests of the holders of the bonds issued by Scottish Amicable Finance plc, a subsidiary of the Scottish Amicable Insurance Fund, are subordinated to the entitlements of the policyholders of that fund. |
||||||||||||||||
Non-recourse borrowings of consolidated investment funds* | 3,178 | 1,248 | 1,189 | |||||||||||||
£100m 8.5% undated subordinated guaranteed bonds of Scottish Amicable Finance plc† | 100 | 100 | 100 | |||||||||||||
Other borrowings (predominantly obligations under finance leases) | 58 | 79 | 60 | |||||||||||||
Total | 3,336 | 1,427 | 1,349 |
C7 Deferred tax
The statement of financial position contains the following deferred tax assets and liabilities in relation to:
Deferred tax assets | Deferred tax liabilities | ||||||||
---|---|---|---|---|---|---|---|---|---|
2017 £m | 2016 £m | 2017 £m | 2016 £m | ||||||
30 Jun | 30 Jun | 31 Dec | 30 Jun | 30 Jun | 31 Dec | ||||
Unrealised losses or gains on investments | 21 | 22 | 23 | (1,774) | (1,815) | (1,534) | |||
Balances relating to investment and insurance contracts | – | 1 | 1 | (796) | (655) | (730) | |||
Short-term temporary differences | 4,002 | 3,690 | 4,196 | (3,059) | (2,893) | (3,071) | |||
Capital allowances | 16 | 12 | 16 | (54) | (34) | (35) | |||
Unused tax losses | 66 | 46 | 79 | – | – | – | |||
Total | 4,105 | 3,771 | 4,315 | (5,683) | (5,397) | (5,370) |
Deferred tax assets are recognised to the extent that they are regarded as recoverable, that is to the extent that, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying temporary differences can be deducted.
The taxation regimes applicable across the Group often apply separate rules to trading and capital profits and losses. The distinction between temporary differences that arise from items of either a trading or capital nature may affect the recognition of deferred tax assets. For the 2017 half year results and financial position at 30 June 2017 the tax benefits on the following losses have not been recognised:
Download Deferred tax as Excel file
2017 | 2016 | |||||||
---|---|---|---|---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | ||||||
Tax benefit £m | Losses £bn | Tax benefit £m | Losses £bn | Tax benefit £m | Losses £bn | |||
Capital losses | 90 | 0.4 | 94 | 0.5 | 89 | 0.4 | ||
Trading losses | 48 | 0.2 | 60 | 0.3 | 41 | 0.2 |
Of the unrecognised trading losses, £33 million will expire within the next seven years, the rest have no expiry date.
Under IAS 12, ‘Income Taxes’, deferred tax is measured at the tax rates that are expected to apply to the period when the asset is realised or the liability settled, based on the tax rates (and laws) that have been enacted or are substantively enacted at the end of the reporting period.
C8 Defined benefit pension schemes
(a) IAS 19 financial positions
The Group operates a number of pension schemes. The largest defined benefit scheme is the Prudential Staff Pension Scheme (PSPS), which is the principal scheme in the UK. The Group also operates two smaller UK defined benefit schemes in respect of Scottish Amicable (SASPS) and M&G (M&GGPS). In addition, there are two small defined benefit schemes in Taiwan which have negligible deficits.
The Group asset/liability in respect of defined benefit pension schemes is as follows:
2017 £m | 2016 £m | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
30 Jun | 30 Jun | 31 Dec | |||||||||||||||
PSPS | SASPS | M&GGPS | Other schemes | Total | PSPS | SASPS | M&GGPS | Other schemes | Total | PSPS | SASPS | M&GGPS | Other schemes | Total | |||
* At 30 June 2017, the PSPS pension asset of £155 million (30 June 2016: £170 million; 31 December 2016: £159 million) and the other schemes’ pension liabilities of £215 million (30 June 2016: £90 million; 31 December 2016: £288 million) are included within ‘Other debtors’ and ‘Provisions’ respectively in the consolidated statement of financial position. |
|||||||||||||||||
Underlying economic surplus (deficit) | 753 | (154) | 85 | (1) | 683 | 1,270 | (123) | 115 | (1) | 1,261 | 717 | (237) | 84 | (1) | 563 | ||
Less: unrecognised surplus | (598) | – | – | – | (598) | (1,100) | – | – | – | (1,100) | (558) | – | – | – | (558) | ||
Economic surplus (deficit) (including investment in Prudential insurance policies) | 155 | (154) | 85 | (1) | 85 | 170 | (123) | 115 | (1) | 161 | 159 | (237) | 84 | (1) | 5 | ||
Attributable to: | |||||||||||||||||
PAC with-profits fund | 109 | (62) | – | – | 47 | 119 | (49) | – | – | 70 | 111 | (95) | – | – | 16 | ||
Shareholder-backed operations | 46 | (92) | 85 | (1) | 38 | 51 | (74) | 115 | (1) | 91 | 48 | (142) | 84 | (1) | (11) | ||
Consolidation adjustment against policyholder liabilities for investment in Prudential insurance policies | – | – | (145) | – | (145) | – | – | (81) | – | (81) | – | – | (134) | – | (134) | ||
IAS 19 pension asset (liability) on the Group statement of financial position* | 155 | (154) | (60) | (1) | (60) | 170 | (123) | 34 | (1) | 80 | 159 | (237) | (50) | (1) | (129) |
Triennial actuarial valuations
Defined benefit schemes in the UK are generally required to be subject to full actuarial valuations every three years in order to assess the appropriate level of funding for schemes in relation to their commitments. These valuations include assessments of the likely rate of return on the assets held within the separate trustee administered funds.
The triennial valuations for the PSPS and SASPS as at 5 April 2017 and 31 March 2017 respectively are currently in progress. The next triennial valuation for the M&GGPS is at 31 December 2017.
(b) Estimated pension scheme surpluses and deficits (on an economic basis)
The underlying pension position on an economic basis reflects the assets (including investments in Prudential policies that are offset against liabilities to policyholders on consolidation in the Group financial statements) and the liabilities of the schemes. The IAS 19 basis excludes the investments in Prudential policies. In principle, on consolidation, the investments are eliminated against policyholder liabilities of UK insurance operations, so that the formal IAS 19 position for the scheme in isolation excludes these items, and the movements on them, over the reporting periods. This treatment applies to the M&GGPS investments. However, as a substantial portion of the Company’s interest in the underlying surplus of PSPS is not recognised, the adjustment is not necessary for the PSPS investments.
Movements on the pension scheme deficit determined on the economic basis are as follows, with the effect of the application of IFRIC 14 being shown separately:
Download Estimated pension scheme surpluses and deficits (on an economic basis) as Excel file
Half year 2017 £m | |||||
---|---|---|---|---|---|
Surplus (deficit) in schemes at 1 Jan 2017 |
(Charge) credit to income statement |
Actuarial gains and losses in other comprehensive income |
Contributions paid |
Surplus (deficit) in schemes at 30 Jun 2017 |
|
All schemes | |||||
Underlying position (without the effect of IFRIC 14) | |||||
Surplus | 563 | (20) | 117 | 23 | 683 |
Less: amount attributable to PAC with-profits fund | (425) | 4 | (57) | (8) | (486) |
Shareholders’ share: | |||||
Gross of tax surplus (deficit) | 138 | (16) | 60 | 15 | 197 |
Related tax | (27) | 3 | (12) | (3) | (39) |
Net of shareholders’ tax | 111 | (13) | 48 | 12 | 158 |
Application of IFRIC 14 for the derecognition of PSPS surplus | |||||
Derecognition of surplus | (558) | (7) | (32) | (1) | (598) |
Less: amount attributable to PAC with-profits fund | 409 | 4 | 26 | – | 439 |
Shareholders’ share: | |||||
Gross of tax | (149) | (3) | (6) | (1) | (159) |
Related tax | 29 | 1 | 1 | – | 31 |
Net of shareholders’ tax | (120) | (2) | (5) | (1) | (128) |
With the effect of IFRIC 14 | |||||
Surplus (deficit) | 5 | (27) | 85 | 22 | 85 |
Less: amount attributable to PAC with-profits fund | (16) | 8 | (31) | (8) | (47) |
Shareholders’ share: | |||||
Gross of tax (deficit) surplus | (11) | (19) | 54 | 14 | 38 |
Related tax | 2 | 4 | (11) | (3) | (8) |
Net of shareholders’ tax | (9) | (15) | 43 | 11 | 30 |
C9 Share capital, share premium and own shares
Download Share capital, share premium and own shares as Excel file
30 Jun 2017 | 30 Jun 2016 | 31 Dec 2016 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Issued shares of 5p each fully paid | Number of ordinary shares |
Share capital £m |
Share premium £m |
Number of ordinary shares |
Share capital £m |
Share premium £m |
Number of ordinary shares |
Share capital £m |
Share premium £m |
||
At 1 January | 2,581,061,573 | 129 | 1,927 | 2,572,454,958 | 128 | 1,915 | 2,572,454,958 | 128 | 1,915 | ||
Shares issued under share-based schemes | 4,791,845 | – | 10 | 6,579,190 | – | 6 | 8,606,615 | 1 | 12 | ||
At end of period | 2,585,853,418 | 129 | 1,937 | 2,579,034,148 | 128 | 1,921 | 2,581,061,573 | 129 | 1,927 |
Amounts recorded in share capital represent the nominal value of the shares issued. The difference between the proceeds received on issue of shares, net of issue costs, and the nominal value of shares issued is credited to the share premium account.
At 30 June 2017, there were options outstanding under Save As You Earn schemes to subscribe for shares as follows:
Download Shares to subscribe for under Save As You Earn schemes as Excel file
Number of shares to subscribe for | Share price range | Exercisable by year |
||
---|---|---|---|---|
from | to | |||
30 June 2017 | 6,280,110 | 466p | 1,155p | 2022 |
30 June 2016 | 7,128,449 | 288p | 1,155p | 2021 |
31 December 2016 | 7,068,884 | 466p | 1,155p | 2022 |
Transactions by Prudential plc and its subsidiaries in Prudential plc shares
The Group buys and sells Prudential plc shares (own shares) either in relation to its employee share schemes or via transactions undertaken by authorised investment funds that the Group is deemed to control. The cost of own shares of £257 million at 30 June 2017 (30 June 2016: £185 million; 31 December 2016: £226 million) is deducted from retained earnings. The Company has established trusts to facilitate the delivery of shares under employee incentive plans. At 30 June 2017, 11.5 million (30 June 2016: 11.2 million; 31 December 2016: 10.7 million) Prudential plc shares with a market value of £204 million (30 June 2016: £141 million; 31 December 2016: £175 million) were held in such trusts, all of which are for employee incentive plans. The maximum number of shares held during the period was 15.1 million which was in March 2017.
The Company purchased the following number of shares in respect of employee incentive plans:
Download Number of shares in respect of employee incentive plans as Excel file
Number of shares purchased (in millions) |
Cost £m |
|
---|---|---|
Half year 2017 | 3.3 | 56.0 |
Half year 2016 | 3.8 | 49.5 |
Full year 2016 | 4.4 | 57.2 |
The Group has consolidated a number of authorised investment funds where it is deemed to control these funds under IFRS. Some of these funds hold shares in Prudential plc. The total number of shares held by these funds at 30 June 2017 was 6.7 million (30 June 2016: 4.8 million; 31 December 2016: 6.0 million) and the cost of acquiring these shares of £75 million (30 June 2016: £39 million; 31 December 2016: £61 million) is included in the cost of own shares. The market value of these shares as at 30 June 2017 was £120 million (30 June 2016: £61 million; 31 December 2016: £97 million). During 2017, these funds made a net addition of 678,131 Prudential shares (30 June 2016: net disposal of 1,280,258; 31 December 2016: net disposal of 77,423) for a net increase of £13.8 million to book cost (30 June 2016: net decrease of £14.1 million; 31 December 2016: net increase of £7.9 million).
All share transactions were made on an exchange other than the Stock Exchange of Hong Kong.
Other than those set out above, the Group did not purchase, sell or redeem any Prudential plc listed securities during half year 2017 or 2016.