|
2011
|
2010
|
||
Year ended 31 December
|
£m
|
£m
|
||
Gross premiums earned
|
25,706
|
24,568
|
||
Outward reinsurance premiums
|
(429)
|
(357)
|
||
Earned premiums, net of reinsurance note C
|
25,277
|
24,211
|
||
Investment return
|
9,360
|
21,769
|
||
Other income
|
1,869
|
1,666
|
||
Total revenue, net of reinsurance
|
36,506
|
47,646
|
||
Benefits and claims
|
(31,060)
|
(40,608)
|
||
Outward reinsurers' share of benefit and claims
|
746
|
335
|
||
Movement in unallocated surplus of with-profits funds
|
1,025
|
(245)
|
||
Benefits and claims and movement in unallocated surplus of with-profits funds, net of reinsurance
|
(29,289)
|
(40,518)
|
||
Acquisition costs and other expenditure note H
|
(5,005)
|
(4,799)
|
||
Finance costs: interest on core structural borrowings of shareholder-financed operations
|
(286)
|
(257)
|
||
Total charges, net of reinsurance
|
(34,580)
|
(45,574)
|
||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)*
|
1,926
|
2,072
|
||
Tax credit (charge) attributable to policyholders' returns
|
17
|
(611)
|
||
Profit before tax attributable to shareholders note C
|
1,943
|
1,461
|
||
Tax charge note J
|
(432)
|
(636)
|
||
Less: tax attributable to policyholders' returns
|
(17)
|
611
|
||
Tax charge attributable to shareholders' returns** note J
|
(449)
|
(25)
|
||
Profit for the year
|
1,494
|
1,436
|
||
Attributable to:
|
||||
Equity holders of the Company
|
1,490
|
1,431
|
||
Non-controlling interests
|
4
|
5
|
||
Profit for the year
|
1,494
|
1,436
|
|
||||
Earnings per share (in pence)
|
2011
|
2010
|
||
Based on profit attributable to the equity holders of the Company: note K
|
||||
Basic
|
58.8
|
p
|
56.7 p
|
|
Diluted
|
58.7
|
p
|
56.6 p
|
|
|
||||
|
Dividends per share (in pence)
|
2011
|
2010
|
|||
Dividends relating to reporting year:note L
|
|||||
Interim dividend
|
7.95
|
p
|
6.61 p
|
||
Final dividend
|
17.24
|
p
|
17.24 p
|
||
Total
|
25.19
|
p
|
23.85 p
|
||
Dividends declared and paid in reporting year:note L
|
|||||
Current year interim dividend
|
7.95
|
p
|
6.61 p
|
||
Final / second interim dividend for prior year
|
17.24
|
p
|
13.56 p
|
||
Total
|
25.19
|
p
|
20.17 p
|
|
* This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders. The 2010 profit before tax is stated after £377 million of pre-tax costs of the terminated AIA transaction. See note I.
|
|
** The 2010 tax charge attributable to shareholders' return included an exceptional tax credit of £158 million which primarily related to the impact of a settlement agreed with the UK tax authorities.
|
2011
|
2010
|
||
£m
|
£m
|
||
Profit for the year
|
1,494
|
1,436
|
|
Other comprehensive income:
|
|||
Exchange movements on foreign operations and net investment hedges:
|
|||
Exchange movements arising during the year
|
(32)
|
217
|
|
Related tax
|
(68)
|
34
|
|
(100)
|
251
|
||
Available-for-sale securities:
|
|||
Unrealised valuation movements on securities of US insurance operations classified as available-for-sale:
|
|||
Unrealised holding gains arising during the year
|
912
|
1,170
|
|
Deduct net (gains) / add back net losses included in the income statement on disposal and impairment
|
(101)
|
51
|
|
Total note T
|
811
|
1,221
|
|
Related change in amortisation of deferred income and acquisition costs
|
(331)
|
(496)
|
|
Related tax
|
(168)
|
(247)
|
|
312
|
478
|
||
Other comprehensive income for the year, net of related tax
|
212
|
729
|
|
Total comprehensive income for the year
|
1,706
|
2,165
|
|
Attributable to:
|
|||
Equity holders of the Company
|
1,702
|
2,160
|
|
Non-controlling interests
|
4
|
5
|
|
Total comprehensive income for the year
|
1,706
|
2,165
|
2011
|
||||||||
Share capital
|
Share premium
|
Retained earnings
|
Translation reserve
|
Available
-for-sale securities reserve
|
Shareholders'
equity
|
Non- controlling interests
|
Total
equity
|
|
Year ended 31 December 2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Reserves
|
||||||||
Profit for the year
|
-
|
-
|
1,490
|
-
|
-
|
1,490
|
4
|
1,494
|
Other comprehensive income
|
||||||||
Exchange movements on foreign operations and net investment hedges, net of related tax
|
-
|
-
|
-
|
(100)
|
-
|
(100)
|
-
|
(100)
|
Unrealised valuation movements, net of related change in amortisation of deferred income and acquisition costs and related tax
|
-
|
-
|
-
|
-
|
312
|
312
|
-
|
312
|
Total other comprehensive income
|
-
|
-
|
-
|
(100)
|
312
|
212
|
-
|
212
|
Total comprehensive income for the year
|
-
|
-
|
1,490
|
(100)
|
312
|
1,702
|
4
|
1,706
|
Dividends
|
-
|
-
|
(642)
|
-
|
-
|
(642)
|
-
|
(642)
|
Reserve movements in respect of share-based payments
|
-
|
-
|
44
|
-
|
-
|
44
|
-
|
44
|
Change in non-controlling interests arising principally from purchase and sale of property partnerships of the PAC with-profits fund and other consolidated investment funds
|
-
|
-
|
-
|
-
|
-
|
-
|
(5)
|
(5)
|
Share capital and share premium
|
||||||||
New share capital subscribed
|
-
|
17
|
-
|
-
|
-
|
17
|
-
|
17
|
Treasury shares
|
||||||||
Movement in own shares in respect of share-based payment plans
|
-
|
-
|
(30)
|
-
|
-
|
(30)
|
-
|
(30)
|
Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS
|
-
|
-
|
(5)
|
-
|
-
|
(5)
|
-
|
(5)
|
Net increase / (decrease) in equity
|
-
|
17
|
857
|
(100)
|
312
|
1,086
|
(1)
|
1,085
|
At beginning of year
|
127
|
1,856
|
4,982
|
454
|
612
|
8,031
|
44
|
8,075
|
At end of year
|
127
|
1,873
|
5,839
|
354
|
924
|
9,117
|
43
|
9,160
|
2010
|
||||||||
Share capital
|
Share premium
|
Retained earnings
|
Translation reserve
|
Available
-for-sale securities reserve
|
Shareholders'
equity
|
Non- controlling interests
|
Total
equity
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Reserves
|
||||||||
Profit for the year
|
-
|
-
|
1,431
|
-
|
-
|
1,431
|
5
|
1,436
|
Other comprehensive income
|
||||||||
Exchange movements on foreign operations and net investment hedges, net of related tax
|
-
|
-
|
-
|
251
|
-
|
251
|
-
|
251
|
Unrealised valuation movements, net of related change in amortisation of deferred income and acquisition costs and related tax
|
-
|
-
|
-
|
-
|
478
|
478
|
-
|
478
|
Total other comprehensive income
|
-
|
-
|
-
|
251
|
478
|
729
|
-
|
729
|
Total comprehensive income for the year
|
-
|
-
|
1,431
|
251
|
478
|
2,160
|
5
|
2,165
|
Dividends
|
-
|
-
|
(511)
|
-
|
-
|
(511)
|
-
|
(511)
|
Reserve movements in respect of share-based payments
|
-
|
-
|
37
|
-
|
-
|
37
|
-
|
37
|
Change in non-controlling interests arising principally from purchase and sale of property partnerships of the PAC with-profits fund and other consolidated investment funds
|
-
|
-
|
-
|
-
|
-
|
-
|
7
|
7
|
Share capital and share premium
|
||||||||
New share capital subscribed (including shares issued in lieu of cash dividends)
|
-
|
75
|
-
|
-
|
-
|
75
|
-
|
75
|
Reserve movements in respect of shares issued in lieu of cash dividends
|
-
|
(62)
|
62
|
-
|
-
|
-
|
-
|
-
|
Treasury shares
|
||||||||
Movement in own shares in respect of share-based payment plans
|
-
|
-
|
(4)
|
-
|
-
|
(4)
|
-
|
(4)
|
Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS
|
-
|
-
|
3
|
-
|
-
|
3
|
-
|
3
|
Net increase in equity
|
-
|
13
|
1,018
|
251
|
478
|
1,760
|
12
|
1,772
|
At beginning of year
|
127
|
1,843
|
3,964
|
203
|
134
|
6,271
|
32
|
6,303
|
At end of year
|
127
|
1,856
|
4,982
|
454
|
612
|
8,031
|
44
|
8,075
|
2011
|
2010
|
||||
£m
|
£m
|
||||
Assets
|
|||||
Intangible assets attributable to shareholders:
|
|||||
Goodwillnote O
|
1,465
|
1,466
|
|||
Deferred acquisition costs and other intangible assetsnote P
|
5,069
|
4,667
|
|||
Total
|
6,534
|
6,133
|
|||
Intangible assets attributable to with-profits funds:
|
|||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
178
|
166
|
|||
Deferred acquisition costs and other intangible assets
|
89
|
110
|
|||
Total
|
267
|
276
|
|||
Total
|
6,801
|
6,409
|
|||
Other non-investment and non-cash assets:
|
|||||
Property, plant and equipment
|
748
|
554
|
|||
Reinsurers' share of insurance contract liabilities
|
1,647
|
1,344
|
|||
Deferred tax assetsnote J
|
2,276
|
2,188
|
|||
Current tax recoverable
|
546
|
555
|
|||
Accrued investment income
|
2,710
|
2,668
|
|||
Other debtors
|
987
|
903
|
|||
Total
|
8,914
|
8,212
|
|||
Investments of long-term business and other operations:
|
|||||
Investment properties
|
10,757
|
11,247
|
|||
Investments accounted for using the equity method
|
70
|
71
|
|||
Financial investments*:
|
|||||
Loansnote R
|
9,714
|
9,261
|
|||
Equity securities and portfolio holdings in unit trusts
|
87,349
|
86,635
|
|||
Debt securitiesnote S
|
124,498
|
116,352
|
|||
Other investments
|
7,509
|
5,779
|
|||
Deposits
|
10,708
|
9,952
|
|||
Total
|
250,605
|
239,297
|
|||
Properties held for sale
|
3
|
257
|
|||
Cash and cash equivalents
|
7,257
|
6,631
|
|||
Total assetsnote M
|
273,580
|
260,806
|
2011
|
2010
|
||
£m
|
£m
|
||
Equity and liabilities
|
|||
Equity
|
|||
Shareholders' equity
|
9,117
|
8,031
|
|
Non-controlling interests
|
43
|
44
|
|
Total equity
|
9,160
|
8,075
|
|
Liabilities
|
|||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
|||
Insurance contract liabilities
|
180,363
|
171,291
|
|
Investment contract liabilities with discretionary participation features
|
29,745
|
25,732
|
|
Investment contract liabilities without discretionary participation features
|
16,967
|
17,704
|
|
Unallocated surplus of with-profits funds
|
9,215
|
10,253
|
|
Total
|
236,290
|
224,980
|
|
Core structural borrowings of shareholder-financed operations:
|
|||
Subordinated debt
|
2,652
|
2,718
|
|
Other
|
959
|
958
|
|
Total note U
|
3,611
|
3,676
|
|
Other borrowings:
|
|||
Operational borrowings attributable to shareholder-financed operationsnote V
|
3,340
|
3,004
|
|
Borrowings attributable to with-profits operationsnote V
|
972
|
1,522
|
|
Other non-insurance liabilities:
|
|||
Obligations under funding, securities lending and sale and repurchase agreements
|
3,114
|
4,199
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
3,840
|
3,372
|
|
Deferred tax liabilitiesnote J
|
4,211
|
4,224
|
|
Current tax liabilities
|
930
|
831
|
|
Accruals and deferred income
|
736
|
707
|
|
Other creditors
|
2,544
|
2,321
|
|
Provisions
|
529
|
729
|
|
Derivative liabilities
|
3,054
|
2,037
|
|
Other liabilities
|
1,249
|
1,129
|
|
Total
|
20,207
|
19,549
|
|
Total liabilities
|
264,420
|
252,731
|
|
Total equity and liabilitiesnote M
|
273,580
|
260,806
|
|
2011
|
2010
|
|||
Year ended 31 December 2011
|
£m
|
£m
|
|||
Cash flows from operating activities
|
|||||
Profit before tax (being tax attributable to shareholders' and policyholders' returns)note (i)
|
1,926
|
2,072
|
|||
Non-cash movements in operating assets and liabilities reflected in profit before tax:
|
|||||
Investments
|
(8,854)
|
(24,594)
|
|||
Other non-investment and non-cash assets
|
(1,038)
|
(1,161)
|
|||
Policyholder liabilities (including unallocated surplus)
|
10,874
|
24,287
|
|||
Other liabilities (including operational borrowings)
|
(845)
|
1,332
|
|||
Interest income and expense and dividend income included in result before tax
|
(7,449)
|
(7,514)
|
|||
Other non-cash items note (ii)
|
18
|
139
|
|||
Operating cash items:
|
|||||
Interest receipts
|
6,365
|
6,277
|
|||
Dividend receipts
|
1,302
|
1,412
|
|||
Tax paid
|
(561)
|
(302)
|
|||
Net cash flows from operating activities
|
1,738
|
1,948
|
|||
Cash flows from investing activities
|
|||||
Purchases of property, plant and equipment
|
(124)
|
(93)
|
|||
Proceeds from disposal of property, plant and equipment
|
10
|
4
|
|||
Acquisition of subsidiaries, net of cash balance note (iii)
|
(53)
|
(145)
|
|||
Net cash flows from investing activities
|
(167)
|
(234)
|
|||
Cash flows from financing activities
|
|||||
Structural borrowings of the Group:
|
|||||
Shareholder-financed operations notes (iv) and W:
|
|||||
Issue of subordinated debt, net of costs
|
340
|
-
|
|||
Redemption of senior debt
|
(333)
|
-
|
|||
Bank loan
|
-
|
250
|
|||
Interest paid
|
(286)
|
(251)
|
|||
With-profits operations notes (v) and Y:
|
|||||
Interest paid
|
(9)
|
(9)
|
|||
Equity capital note (vi):
|
|||||
Issues of ordinary share capital
|
17
|
13
|
|||
Dividends paid
|
(642)
|
(449)
|
|||
Net cash flows from financing activities
|
(913)
|
(446)
|
|||
Net increase in cash and cash equivalents
|
658
|
1,268
|
|||
Cash and cash equivalents at beginning of year
|
6,631
|
5,307
|
|||
Effect of exchange rate changes on cash and cash equivalents
|
(32)
|
56
|
|||
Cash and cash equivalents at end of year
|
7,257
|
6,631
|
|||
|
(i) This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.
|
|
(ii) Other non-cash items consist of the adjustment of non-cash items to profit before tax together with, other net items, net purchases of treasury shares and other net movements in equity.
|
|
(iii) The acquisition of subsidiaries in 2011 related to the PAC with-profits fund's purchase of Earth and Wind and Alticom venture investments with an outflow of £53 million. In 2010 the acquisition of United Overseas Bank Life Assurance Limited (UOB) resulted in an outflow of cash from investing activities of £133 million with the remaining outflow of £12 million relating to the PAC with-profits fund purchase of Meterserve.
|
|
(iv) Structural borrowings of shareholder-financed operations comprise the core debt of the parent company, a PruCap bank loan and Jackson surplus notes. Core debt excludes borrowings to support short-term fixed income securities programmes, non-recourse borrowings of investment subsidiaries of shareholder-financed operations and other borrowings of shareholder-financed operations. Cash flows in respect of these borrowings are included within cash flows from operating activities.
|
|
(v) Interest paid structural borrowings of with-profits operations relate solely to the £100 million 8.5 per cent undated subordinated guaranteed bonds which contribute to the solvency base of the Scottish Amicable Insurance Fund (SAIF), a ring-fenced sub-fund of the PAC with-profits fund. Cash flows in respect of other borrowings of with-profits funds, which principally relate to consolidated investment funds, are included within cash flows from operating activities.
|
|
(vi) Cash movements in respect of equity capital in 2010 exclude scrip dividends. The scrip dividend alternative has been replaced by the Dividend Re-investment Plan (DRIP) from the 2010 final dividend.
|
|
A Basis of preparation and audit status
|
|
|
|
B Significant accounting policies
|
|
• Improvements to IFRSs (2010), which includes minor changes to seven IFRSs;
|
|
• Amendments to IAS 12, 'Income taxes';
|
|
• Amendments to IAS 24, 'Related party disclosures';
|
|
• Amendments to IFRIC 14, 'Prepayment of a minimum funding requirement'; and
|
|
• IFRIC 19, 'Extinguishing financial liabilities with equity instruments'.
|
Year ended 31 December 2011
|
Year ended 31 December 2010
|
||||||
As reported
under
current
policy
|
Effect of
change
|
Under new
policy
from
1 Jan
2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy
from
1 Jan
2012
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Profit after tax and non controlling interests
|
1,490
|
(75)
|
1,415
|
1,431
|
(125)
|
1,306
|
|
Shareholders' equity
|
9,117
|
(553)
|
8,564
|
8,031
|
(510)
|
7,521
|
|
|
|
C Segment disclosure - income statement
|
2011
|
2010
|
||
£m
|
£m
|
||
Asian operations
|
|||
Insurance operations note E(i)
|
709
|
536
|
|
Development expenses
|
(5)
|
(4)
|
|
Total Asian insurance operations after development expenses
|
704
|
532
|
|
Eastspring Investments
|
80
|
72
|
|
Total Asian operations
|
784
|
604
|
|
US operations
|
|||
Jackson (US insurance operations) note E(ii)
|
694
|
833
|
|
Broker-dealer and asset management
|
24
|
22
|
|
Total US operations
|
718
|
855
|
|
UK operations
|
|||
UK insurance operations:note E (iii)
|
|||
Long-term business
|
683
|
673
|
|
General insurance commission note (i)
|
40
|
46
|
|
Total UK insurance operations
|
723
|
719
|
|
M&G
|
357
|
284
|
|
Total UK operations
|
1,080
|
1,003
|
|
Total segment profit
|
2,582
|
2,462
|
|
Other income and expenditure
|
|||
Investment return and other income
|
22
|
30
|
|
Interest payable on core structural borrowings
|
(286)
|
(257)
|
|
Corporate expenditure note H
|
(219)
|
(223)
|
|
Total
|
(483)
|
(450)
|
|
RPI to CPI inflation measure change on defined benefit pension schemesnote (ii)
|
42
|
-
|
|
Solvency II implementation costs
|
(55)
|
(45)
|
|
Restructuring costs note (iii)
|
(16)
|
(26)
|
|
Operating profit based on longer-term investment returns
|
2,070
|
1,941
|
|
Short-term fluctuations in investment returns on shareholder-backed business note F
|
(148)
|
(123)
|
|
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes note (iv)
|
21
|
(10)
|
|
Costs of terminated AIA transaction note I
|
-
|
(377)
|
|
Gain on dilution of Group holdings note G
|
-
|
30
|
|
Profit before tax attributable to shareholders
|
1,943
|
1,461
|
|
(i) UK operations transferred its general insurance business to Churchill in 2002, with general insurance commission representing the net commission received net of expenses for Prudential-branded general insurance products as part of this arrangement.
|
|
(ii) During 2011 the Group altered its inflation measure basis for future statutory increases to pension payments for certain tranches of its UK defined benefit pension schemes. This reflects the UK Government's decision to replace the basis of indexation from RPI with CPI. This resulted in a credit to the operating profit before tax of £42 million.
|
|
(iii) Restructuring costs are incurred in the UK as part of EEV covered business and represent one-off expenses incurred in securing expense savings. 2011: £16 million (2010: £26 million).
|
|
(iv) The shareholders' share of actuarial and other gains and losses on defined benefit pension schemes reflects the aggregate of actual less expected returns on scheme assets, experience gains and losses, the effect of changes in assumptions and altered provisions for deficit funding, where relevant.
|
|
|
|
• Assets backing UK annuity business liabilities. For UK annuity business, policyholder liabilities are determined by reference to current interest rates. The value movements of the assets covering liabilities are closely correlated with the related change in liabilities. Accordingly, asset value movements are recorded within the 'operating results based on longer-term investment returns'. Policyholder liabilities include a margin for credit risk. Variations between actual and best estimate expected impairments are recorded as a component of short-term fluctuations in investment returns.
|
|
• Assets backing unit-linked and US variable annuity business separate account liabilities. For such business, the policyholder unit liabilities are directly reflective of the asset value movements.
|
|
• Fair value movements for equity-based derivatives;
|
|
• Fair value movements for embedded derivatives for Guaranteed Minimum Withdrawal Benefit (GMWB) 'not for life' and fixed index annuity business, and Guaranteed Minimum Income Benefit (GMIB) reinsurance (see note);
|
|
• Movements in accounts carrying value of GMDB and GMWB 'for life' liabilities, for which, under the 'grandfathered' US GAAP applied under IFRS, for Jackson insurance assets and liabilities the measurement basis gives rise to a muted impact of current period market movements;
|
|
• Fee assessments and claim payments, in respect of guarantee liabilities; and
|
|
• Related changes to amortisation of deferred acquisition costs for each of the above items.
|
2011
|
|||||
Asia
|
US
|
UK
|
Intragroup
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Revenue from external customers:
|
|||||
Insurance operations
|
7,307
|
12,516
|
5,740
|
-
|
25,563
|
Asset management
|
290
|
653
|
923
|
(323)
|
1,543
|
Unallocated corporate
|
-
|
-
|
40
|
-
|
40
|
Intragroup revenue eliminated on consolidation
|
(93)
|
(68)
|
(162)
|
323
|
-
|
Total revenue from external customers
|
7,504
|
13,101
|
6,541
|
-
|
27,146
|
2010
|
|||||
Asia
|
US
|
UK
|
Intragroup
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Revenue from external customers:
|
|||||
Insurance operations
|
6,373
|
11,710
|
6,476
|
(10)
|
24,549
|
Asset management
|
248
|
597
|
768
|
(314)
|
1,299
|
Unallocated corporate
|
-
|
-
|
29
|
-
|
29
|
Intragroup revenue eliminated on consolidation
|
(77)
|
(72)
|
(175)
|
324
|
-
|
Total revenue from external customers
|
6,544
|
12,235
|
7,098
|
-
|
25,877
|
2011
|
2010
|
|||
£m
|
£m
|
|||
Earned premiums, net of reinsurance
|
25,277
|
24,211
|
||
Fee income from investment contract business and asset management (presented as 'Other income')
|
1,869
|
1,666
|
||
Total revenue from external customers
|
27,146
|
25,877
|
2011
£m
|
2010
£m
|
||
Intragroup revenue generated by:
|
|||
M&G
|
162
|
165
|
|
Eastspring Investments
|
93
|
77
|
|
US broker-dealer and asset management (including Curian)
|
68
|
72
|
|
Total intragroup fees included within asset management segment
|
323
|
314
|
|
|
|
D Profit before tax - Asset management operations
|
M&G
|
US
|
Eastspring
Investments
note (iv)
|
Total
2011
|
Total
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Revenue, (excluding revenue of consolidated investment funds and NPH broker-dealer fees)
|
1,042
|
249
|
292
|
1,583
|
1,423
|
|
Revenue of consolidated investment fundsnote (i)
|
9
|
-
|
-
|
9
|
11
|
|
NPH broker-dealer feesnote (i)
|
-
|
405
|
-
|
405
|
369
|
|
Gross revenue
|
1,051
|
654
|
292
|
1,997
|
1,803
|
|
Charges, (excluding charges of consolidated investment funds and NPH broker-dealer fees)
|
(710)
|
(225)
|
(212)
|
(1,147)
|
(1,003)
|
|
Charges of consolidated investment fundsnote (i)
|
(9)
|
-
|
-
|
(9)
|
(11)
|
|
NPH broker-dealer feesnote (i)
|
-
|
(405)
|
-
|
(405)
|
(369)
|
|
Gross charges
|
(719)
|
(630)
|
(212)
|
(1,561)
|
(1,383)
|
|
Profit before tax
|
332
|
24
|
80
|
436
|
420
|
|
Comprising:
|
||||||
Operating profit based on longer-term investment returnsnote (ii)
|
357
|
24
|
80
|
461
|
378
|
|
Short-term fluctuations in investment returns note (iii)
|
(29)
|
-
|
-
|
(29)
|
47
|
|
Shareholder's share of actuarial gains and losses on defined benefit pension schemes
|
4
|
-
|
-
|
4
|
(5)
|
|
Profit before tax
|
332
|
24
|
80
|
436
|
420
|
|
Notes
|
|
(i) Under IFRS 8, disclosure details are required of segment revenue. The segment revenue of the Group's asset management operations is required to include two items that are for amounts which, reflecting their commercial nature, are also wholly reflected as charges within the income statement. After allowing for these charges, there is no effect on profit from these two items which are:
|
|
(a) Investment funds which are managed on behalf of third parties and are consolidated under IFRS in recognition of the control arrangements for the funds. The gains and losses of these funds are non-recourse to M&G and the Group, and
|
|
(b) NPH broker-dealer fees which represent commissions received, which are then paid on to the writing brokers on sales of investment products.
|
|
|
|
|
|
(ii) M&G operating profit based on longer-term investment returns:
|
2011
|
2010
|
|||
£m
|
£m
|
|||
Asset management fee income
|
702
|
612
|
||
Other income
|
4
|
3
|
||
Staff costs
|
(285)
|
(263)
|
||
Other costs
|
(141)
|
(123)
|
||
Underlying profit before performance-related fees
|
280
|
229
|
||
Performance-related fees
|
21
|
17
|
||
Operating profit from asset management operations
|
301
|
246
|
||
Operating profit from Prudential Capital
|
56
|
38
|
||
Total M&G operating profit based on longer-term investment returns
|
357
|
284
|
|
(iii) Short-term fluctuations in investment returns for M&G are primarily in respect of unrealised value movements on Prudential Capital's bond portfolio.
|
|
(iv) Included within Eastspring Investments revenue and charges are £44 million of commissions (2010: £60 million).
|
|
|
|
E Key assumptions, estimates and bases used to measure insurance assets and liabilities
|
|
|
|
(i) Asian insurance operations
|
|
(iii) UK insurance operations
|
|
(a) the expected level of future defaults;
|
|
(b) the credit risk premium that is required to compensate for the potential volatility in default levels;
|
|
(c) the liquidity premium that is required to compensate for the lower liquidity of corporate bonds relative to swaps; and
|
|
(d) the mark-to-market risk premium that is required to compensate for the potential volatility in corporate bond spreads (and hence market values) at the time of sale.
|
31 December 2011
|
Pillar 1
regulatory basis
(bps)
|
Adjustment
from regulatory to IFRS basis
(bps)
|
IFRS
(bps)
|
|
Bond spread over swap rates note (i)
|
201
|
201
|
||
Credit risk allowance
|
||||
Long-term expected defaults note (ii)
|
15
|
-
|
15
|
|
Additional provisionsnote (iii)
|
51
|
(24)
|
27
|
|
Total credit risk allowance
|
66
|
(24)
|
42
|
|
Liquidity premium
|
135
|
24
|
159
|
|
31 December 2010
|
Pillar 1
regulatory basis
(bps)
|
Adjustment
from regulatory to IFRS basis
(bps)
|
IFRS
(bps)
|
|
Bond spread over swap rates note (i)
|
160
|
-
|
160
|
|
Credit risk allowance
|
||||
Long-term expected defaults note (ii)
|
16
|
-
|
16
|
|
Additional provisionsnote (iii)
|
52
|
(26)
|
26
|
|
Total credit risk allowance
|
68
|
(26)
|
42
|
|
Liquidity premium
|
92
|
26
|
118
|
|
(i) Bond spread over swap rates reflect market observed data.
|
|
(ii) Long-term expected defaults are derived by applying Moody's data from 1970 to 2009 and the definition of the credit rating used is the second highest credit rating published by Moody's, Standard and Poor's and Fitch.
|
|
(iii) Additional provisions comprise credit risk premium, which is derived from Moody's data from 1970 to 2009, an allowance for a 1 notch downgrade of the portfolio subject to credit risk, and an additional allowance for short-term defaults.
|
|
|
Pillar 1
Regulatory
basis
|
IFRS
|
|
(bps)
Total
|
(bps)
Total
|
|
Total allowance for credit risk at 31 December 2010
|
68
|
42
|
Credit rating changes
|
2
|
2
|
Asset trading
|
(1)
|
(1)
|
Asset mix (effect of market value movements)
|
(2)
|
(1)
|
New business and other
|
(1)
|
-
|
Total allowance for credit risk at 31 December 2011
|
66
|
42
|
Pillar 1
Regulatory
basis
|
IFRS
|
|
Total
£bn
|
Total
£bn
|
|
PRIL
|
1.8
|
1.2
|
PAC non-profit sub-fund
|
0.2
|
0.1
|
Total
|
2.0
|
1.3
|
|
F Short-term fluctuations in investment returns on shareholder-backed business
|
2011
|
2010
|
||
£m
|
£m
|
||
Insurance operations:
|
|||
Asia note (ii)
|
(92)
|
114
|
|
US note (iii)
|
(95)
|
(378)
|
|
UK note (iv)
|
159
|
116
|
|
Other operations
|
|||
- Other note (v)
|
(120)
|
25
|
|
Totalnote (i)
|
(148)
|
(123)
|
|
|
|
(i) General overview of defaults
|
|
(ii) Asian insurance operations
|
|
(iii) US insurance operations
|
|
The short-term fluctuations in investment returns for US insurance operations comprise the following items:
|
2011
|
2010
|
||
£m
|
£m
|
||
Short-term fluctuations relating to debt securities:
|
|||
Charges in the year
|
|||
Defaults
|
-
|
-
|
|
Losses on sales of impaired and deteriorating bonds
|
(32)
|
(99)
|
|
Bond write downs
|
(62)
|
(124)
|
|
Recoveries / reversals
|
42
|
10
|
|
Total charges in the yearnote (a)
|
(52)
|
(213)
|
|
Less: Risk margin charge included in operating profit based on longer-term investment returnsnote (b)
|
70
|
73
|
|
18
|
(140)
|
||
Interest related realised gains:
|
|||
Arising in the year
|
158
|
224
|
|
Less: Amortisation of gains and losses arising in current and prior years to operating profit based on longer-term investment returns
|
(84)
|
(82)
|
|
74
|
142
|
||
Related change to amortisation of deferred acquisition costs
|
(4)
|
(3)
|
|
Total short-term fluctuations related to debt securities
|
88
|
(1)
|
|
Derivatives (other than equity related): market value movement (net of related change to amortisation of deferred acquisition costs)note (c)
|
472
|
(15)
|
|
Net equity hedge results (principally guarantees and derivatives, net of related change to amortisation of deferred acquisition costs) note (d)
|
(632)
|
(365)
|
|
Equity type investments: actual less longer-term return (net of related change to amortisation of deferred acquisition costs)C
|
-
|
3
|
|
Other items (net of related change to amortisation of deferred acquisition costs)
|
(23)
|
-
|
|
Total
|
(95)
|
(378)
|
|
|
(a) The charges on the debt securities of Jackson comprise the following:
|
Defaults
|
Bond
write
downs
|
Losses on sale
of impaired
and deteriorating
bonds
|
Recoveries/
reversals
|
Total
2011
|
Total
2010
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Residential mortgage-backed securities:
|
||||||||
Prime (including agency)
|
-
|
(19)
|
(6)
|
-
|
(25)
|
(56)
|
||
Alt-A
|
-
|
(2)
|
(5)
|
6
|
(1)
|
(54)
|
||
Sub-prime
|
-
|
-
|
(1)
|
1
|
-
|
(13)
|
||
Total residential mortgage-backed securities
|
-
|
(21)
|
(12)
|
7
|
(26)
|
(123)
|
||
Corporate debt securities
|
-
|
(18)
|
4
|
(14)
|
(37)
|
|||
Other
|
-
|
(41)
|
(2)
|
31
|
(12)
|
(53)
|
||
Total
|
-
|
(62)
|
(32)
|
42
|
(52)
|
(213)
|
(b) The risk margin reserve (RMR) charge for longer-term credit related losses included in operating profit based on longer-term investment returns of Jackson for 2011 is based on an average annual RMR of 25 basis points (2010: 26 basis points) on average book values of US$44.4 billion (2010: $44.2 billion) as shown below:
|
2011
|
2010
|
||||||||
Moody's rating category
(or equivalent under
NAIC ratings of MBS)
|
Average book value
|
RMR
|
Annual expected loss
|
Average book value
|
RMR
|
Annual expected loss
|
|||
US$m
|
%
|
US$m
|
£m
|
US$m
|
%
|
US$m
|
£m
|
||
A3 or higher
|
21,255
|
0.08
|
(17)
|
(11)
|
20,622
|
0.06
|
(12)
|
(8)
|
|
Baa1, 2 or 3
|
20,688
|
0.26
|
(54)
|
(34)
|
20,785
|
0.26
|
(53)
|
(34)
|
|
Ba1, 2 or 3
|
1,788
|
1.04
|
(19)
|
(11)
|
1,935
|
1.04
|
(20)
|
(13)
|
|
B1, 2 or 3
|
474
|
3.01
|
(14)
|
(9)
|
500
|
2.99
|
(15)
|
(10)
|
|
Below B3
|
211
|
3.88
|
(8)
|
(5)
|
321
|
3.88
|
(13)
|
(8)
|
|
Total
|
44,416
|
0.25
|
(112)
|
(70)
|
44,163
|
0.26
|
(113)
|
(73)
|
|
Related change to amortisation of deferred acquisition costs (see below)
|
27
|
17
|
28
|
18
|
|||||
Risk margin reserve charge to operating profit for longer-term credit related losses
|
(85)
|
(53)
|
(85)
|
(55)
|
(c) The gain of £472 million (2010: loss of £15 million) is principally for the value movement of non-equity freestanding derivatives held to manage interest rate exposures, duration matching and for the GMIB reinsurance asset that is considered to be a derivative under IAS 39.
|
|
|
(d) The amount of £632 million in 2011 (2010: £365 million) relates to the net equity hedge accounting effect of the equity-based derivatives and associated guarantee liabilities of Jackson's variable and fixed index annuity business. The details of the value movements excluded from operating profit based on longer-term investment returns are as described in note C. The principal movements are for (i) value for free standing and GMWB 'not for life' embedded derivatives, (ii) accounting values for GMDB and GMWB 'for life' guarantees and (iii) related changes to DAC amortisation. These movements include the effect of lower interest rates which were particularly significant in 2011. The value movements on derivatives held to manage this and other interest rate exposure are included in the £472 million (2010: loss of £15 million) described above in note (c).
|
|
|
(v) Other operations
|
|
|
|
G Changes to Group's holdings
|
|
H Acquisition costs and other expenditure
|
2011
|
2010
|
|
£m
|
£m
|
|
Acquisition costs incurred
|
2,264
|
2,024
|
Acquisition costs deferred less amortisation of acquisition costs
|
(635)
|
(918)
|
Administration costs and other expenditure
|
3,524
|
3,496
|
Movements in amounts attributable to external unit holders
|
(148)
|
197
|
Total acquisition costs and other expenditure
|
5,005
|
4,799
|
2011
|
2010
|
||
£m
|
£m
|
||
Group head office
|
|||
Regular and project costs
|
(156)
|
(150)
|
|
Provision for property leases and other non-recurrent items
|
(12)
|
(25)
|
|
(168)
|
(175)
|
||
Asia regional office
|
|||
Gross costs
|
(86)
|
(90)
|
|
Recharges to Asia operations
|
35
|
42
|
|
(51)
|
(48)
|
||
Total
|
(219)
|
(223)
|
|
|
|
I Costs of terminated AIA transaction in 2010
|
2010
|
|
£m
|
|
AIG termination break fee
|
153
|
Underwriting fees
|
58
|
Costs associated with foreign exchange hedging
|
100
|
Adviser fees and other
|
66
|
Total costs before tax
|
377
|
Associated tax relief
|
(93)
|
Total costs after tax
|
284
|
|
J Tax
|
|
|
|
i Tax charge
|
|
The total tax charge comprises:
|
2011
|
2010
|
|||||
Current
tax
|
Deferred
tax
|
Total
|
Total
|
|||
Tax charge
|
£m
|
£m
|
£m
|
£m
|
||
UK tax
|
(475)
|
455
|
(20)
|
(313)
|
||
Overseas tax
|
(267)
|
(145)
|
(412)
|
(323)
|
||
Total tax charge*
|
(742)
|
310
|
(432)
|
(636)
|
|
*The 2010 tax charge attributable to shareholders' returns included an exceptional tax credit of £158 million which primarily related to the impact of a settlement agreed with the UK tax authorities.
|
2011
|
2010
|
|||||
Current
tax
|
Deferred
tax
|
Total
|
Total
|
|||
Tax charge
|
£m
|
£m
|
£m
|
£m
|
||
Tax credit (charge) to policyholders' returns
|
(410)
|
427
|
17
|
(611)
|
||
Tax charge attributable to shareholders
|
(332)
|
(117)
|
(449)
|
(25)
|
||
Total tax charge
|
(742)
|
310
|
(432)
|
(636)
|
2011
|
2010
|
|||||
Current
tax
|
Deferred
tax
|
Total
|
Total
|
|||
Tax charge attributable to shareholders
|
£m
|
£m
|
£m
|
£m
|
||
UK tax
|
(135)
|
17
|
(118)
|
187
|
||
Overseas tax
|
(197)
|
(134)
|
(331)
|
(212)
|
||
Total tax charge
|
(332)
|
(117)
|
(449)
|
(25)
|
|
An explanation of the movement in tax charge attributable to shareholders is shown in note (iii) below.
|
|
|
|
ii Deferred tax
|
|
The statement of financial position contains the following deferred tax assets and liabilities:
|
2011
|
2010
|
|||
Deferred tax assets
|
Deferred tax liabilities
|
Deferred tax assets
|
Deferred tax liabilities
|
|
£m
|
£m
|
£m
|
£m
|
|
Unrealised gains and losses on investments
|
297
|
(1,566)
|
449
|
(1,678)
|
Balances relating to investment and insurance contracts
|
13
|
(949)
|
11
|
(1,057)
|
Short-term timing differences
|
1,513
|
(1,687)
|
1,152
|
(1,477)
|
Capital allowances
|
15
|
(9)
|
16
|
(12)
|
Unused tax losses
|
438
|
-
|
560
|
-
|
Total
|
2,276
|
(4,211)
|
2,188
|
(4,224)
|
2011
|
||
Short-term timing differences
|
£m
|
Expected period of recoverability
|
Asia
|
65
|
3 to 5 years
|
JNL
|
1,206
|
70% to 90% within 10 years *
|
UK Long Term Business
|
141
|
1 to 7 years
|
Other
|
101
|
3 to 10 years
|
Total
|
1,513
|
|
* The remainder is expected to be recovered within 20 years
|
2011
|
||
Unused tax losses
|
£m
|
Expected period of recoverability
|
Asia
|
28
|
3 to 5 years
|
UK Long Term Business
|
11
|
1 to 3 years
|
Other
|
399
|
1 to 3 years
|
Total
|
438
|
Asian insurance operations
|
US insurance operations
|
UK insurance operations
|
Other operations
|
Total
|
|||
2011
|
£m (except for tax rates)
|
||||||
Profit (loss) before tax attributable to shareholders:
|
|||||||
Operating profit based on longer-term investment returns note (iii)
|
704
|
694
|
723
|
(51)
|
2,070
|
||
Short-term fluctuations in investment returns
|
(92)
|
(95)
|
159
|
(120)
|
(148)
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
18
|
3
|
21
|
||
Total
|
612
|
599
|
900
|
(168)
|
1,943
|
||
Expected tax rate:note (i)
|
|||||||
Operating profit based on longer-term investment returns note (iii)
|
24%
|
35%
|
27%
|
27%
|
28%
|
||
Short-term fluctuations in investment returns
|
20%
|
35%
|
27%
|
27%
|
28%
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
0%
|
0%
|
27%
|
27%
|
27%
|
||
Expected tax (charge) credit based on expected tax rates:
|
|||||||
Operating profit based on longer-term investment returns note (iii)
|
(169)
|
(243)
|
(195)
|
14
|
(593)
|
||
Short-term fluctuations in investment returns
|
18
|
33
|
(43)
|
32
|
40
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
(5)
|
(1)
|
(6)
|
||
Total
|
(151)
|
(210)
|
(243)
|
45
|
(559)
|
||
Variance from expected tax charge: note (ii)
|
|||||||
Operating profit based on longer-term investment returns note (iii)
|
47
|
43
|
5
|
50
|
145
|
||
Short-term fluctuations in investment returns
|
(20)
|
-
|
8
|
(24)
|
(36)
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
1
|
-
|
1
|
||
Total
|
27
|
43
|
14
|
26
|
110
|
||
Actual tax (charge) credit:
|
|||||||
Operating profit based on longer-term investment return
|
(122)
|
(200)
|
(190)
|
64
|
(448)
|
||
Short-term fluctuations in investment returns
|
(2)
|
33
|
(35)
|
8
|
4
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
(4)
|
(1)
|
(5)
|
||
Gain on dilution of Group's holdings
|
-
|
-
|
-
|
-
|
-
|
||
Total
|
(124)
|
(167)
|
(229)
|
71
|
(449)
|
||
Actual tax rate:
|
|||||||
Operating profit based on longer-term investment returns
|
17%
|
29%
|
26%
|
125%
|
22%
|
||
Total profit
|
20%
|
28%
|
25%
|
42%
|
23%
|
Asian insurance operations
|
US insurance operations
|
UK insurance operations
|
Other operations
|
Total
|
|||
2010
|
£m (except for tax rates)
|
||||||
Profit (loss) before tax attributable to shareholders:
|
|||||||
Operating profit based on longer-term investment returns note (iii)
|
532
|
833
|
719
|
(143)
|
1,941
|
||
Short-term fluctuations in investment returns
|
114
|
(378)
|
116
|
25
|
(123)
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
(5)
|
(5)
|
(10)
|
||
Costs of terminated AIA transaction
|
-
|
-
|
-
|
(377)
|
(377)
|
||
Gain on dilution of Group's holdings
|
-
|
-
|
30
|
-
|
30
|
||
Total
|
646
|
455
|
860
|
(500)
|
1,461
|
||
Expected tax rate:note (i)
|
|||||||
Operating profit based on longer-term investment returns note (iii)
|
22%
|
35%
|
28%
|
28%
|
29%
|
||
Short-term fluctuations in investment returns
|
25%
|
35%
|
28%
|
28%
|
52%
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
28%
|
28%
|
20%
|
||
Costs of terminated AIA transaction
|
-
|
-
|
-
|
28%
|
28%
|
||
Gain on dilution of Group's holdings
|
-
|
-
|
28%
|
-
|
28%
|
||
Expected tax (charge) credit based on expected tax rates:
|
|||||||
Operating profit based on longer-term investment returns note (iii)
|
(117)
|
(292)
|
(201)
|
40
|
(570)
|
||
Short-term fluctuations in investment returns
|
(29)
|
132
|
(32)
|
(7)
|
64
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
1
|
1
|
2
|
||
Costs of terminated AIA transaction
|
-
|
-
|
-
|
106
|
106
|
||
Gain on dilution of Group's holdings
|
-
|
-
|
(8)
|
-
|
(8)
|
||
Total
|
(146)
|
(160)
|
(240)
|
140
|
(406)
|
||
Variance from expected tax charge: note (ii)
|
|||||||
Operating profit based on longer-term investment returns note (iii)
|
59
|
43
|
18
|
237
|
357
|
||
Short-term fluctuations in investment returns
|
21
|
-
|
-
|
7
|
28
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
-
|
1
|
1
|
||
Costs of terminated AIA transaction
|
-
|
-
|
-
|
(13)
|
(13)
|
||
Gain on dilution of Group's holdings
|
-
|
-
|
8
|
-
|
8
|
||
Total
|
80
|
43
|
26
|
232
|
381
|
||
Actual tax (charge) credit:
|
|||||||
Operating profit based on longer-term investment returns, excluding exceptional tax creditnote (iii)
|
(58)
|
(249)
|
(183)
|
119
|
(371)
|
||
Exceptional tax credit*
|
-
|
-
|
-
|
158
|
158
|
||
Operating profit based on longer-term investment return
|
(58)
|
(249)
|
(183)
|
277
|
(213)
|
||
Short-term fluctuations in investment returns
|
(8)
|
132
|
(32)
|
-
|
92
|
||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
-
|
-
|
1
|
2
|
3
|
||
Costs of terminated AIA transaction
|
-
|
-
|
-
|
93
|
93
|
||
Gain on dilution of Group's holdings
|
-
|
-
|
-
|
-
|
-
|
||
Total
|
(66)
|
(117)
|
(214)
|
372
|
(25)
|
||
Actual tax rate:
|
|||||||
Operating profit based on longer-term investment returns
|
11%
|
30%
|
25%
|
194%
|
11%
|
||
Total profit
|
10%
|
26%
|
25%
|
74%
|
2%
|
||
Actual tax rate (excluding exceptional tax credit*):
|
|||||||
Operating profit based on longer-term investment returns
|
11%
|
30%
|
25%
|
83%
|
19%
|
||
Total profit
|
10%
|
26%
|
25%
|
43%
|
13%
|
||
* The tax charge attributable to shareholders' return included an exceptional tax credit of £158 million which primarily related to the impact of a settlement agreed with the UK tax authorities.
|
(i) Expected tax rates for profit (loss) attributable to shareholders:
|
|
• The expected tax rates shown in the table above reflect the corporation tax rates generally applied to taxable profits of the relevant country jurisdictions.
|
|
• For Asian operations the expected tax rates reflect the corporation tax rates weighted by reference to the source of profits of operations contributing to the aggregate business result.
|
|
• The expected tax rate for Other operations reflects the mix of business between UK and overseas operations, which are taxed at a variety of rates. The rates will fluctuate from year to year dependent on the mix of profits.
|
|
|
(ii) For 2011 and 2010, the principal variances arise from a number of factors, including:
|
|
(a) Asian long-term operations
|
|
For 2011 and 2010, profits in certain countries which are not taxable along with utilising brought forward tax losses on which no deferred tax assets were previously recognised partly offset by the inability to fully recognise deferred tax assets on losses being carried forward. The increase in the overall Asia tax rate from 2010 to 2011 primarily reflects recent fiscal developments in Indonesia affecting the life insurance industry.
|
|
|
|
(b) Jackson
|
|
(c) UK insurance operations
|
|
(d) Other operations
|
|
(iii) Operating profit based on longer-term investment returns is net of attributable restructuring costs and development expenses.
|
|
Related tax charges are determined on the basis of current taxation legislation.
|
|
|
|
K Supplementary analysis of earnings per share
|
2011
|
|||||||
Before
tax
note C
|
Tax
note J
|
Non-controlling interests
|
Net of tax
and non-controlling interests
|
Basic
earnings
per share
|
Diluted
earnings
per share
|
||
£m
|
£m
|
£m
|
£m
|
Pence
|
Pence
|
||
Based on operating profit based on longer-term investment return
|
2,070
|
(448)
|
(4)
|
1,618
|
63.9 p
|
63.8 p
|
|
Short-term fluctuations in investment returns on shareholder-backed business
|
(148)
|
4
|
-
|
(144)
|
(5.7)p
|
(5.7)p
|
|
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
21
|
(5)
|
-
|
16
|
0.6 p
|
0.6 p
|
|
Based on profit for the year
|
1,943
|
(449)
|
(4)
|
1,490
|
58.8 p
|
58.7 p
|
2010
|
|||||||
Before
tax
note C
|
Tax
note J
|
Non-
controlling
interests
|
Net of tax
and non-controlling interests
|
Basic
earnings
per share
|
Diluted
earnings
per share
|
||
£m
|
£m
|
£m
|
£m
|
Pence
|
Pence
|
||
Based on operating profit based on longer-term investment returns, excluding exceptional tax credit
|
1,941
|
(371)
|
(5)
|
1,565
|
62.0 p
|
61.9 p
|
|
Exceptional tax credit*
|
-
|
158
|
-
|
158
|
6.3 p
|
6.3 p
|
|
Based on operating profit based on longer-term investment return
|
1,941
|
(213)
|
(5)
|
1,723
|
68.3 p
|
68.2 p
|
|
Short-term fluctuations in investment returns on shareholder-backed business
|
(123)
|
92
|
-
|
(31)
|
(1.2)p
|
(1.2)p
|
|
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
(10)
|
3
|
-
|
(7)
|
(0.3)p
|
(0.3)p
|
|
Costs of terminated AIA transaction
|
(377)
|
93
|
-
|
(284)
|
(11.3)p
|
(11.3)p
|
|
Gain on dilution of Group's holdings
|
30
|
-
|
-
|
30
|
1.2 p
|
1.2 p
|
|
Based on profit for the year
|
|||||||
including exceptional tax credit
|
1,461
|
(25)
|
(5)
|
1,431
|
56.7 p
|
56.6 p
|
|
|
* The tax charge attributable to shareholders' return included an exceptional tax credit of £158 million which primarily related to the impact of a settlement agreed with the UK tax authorities.
|
2011
|
2010
|
||
(in millions)
|
(in millions)
|
||
Weighted average number of shares for calculation of:
|
|||
Basic earnings per share
|
2,533
|
2,524
|
|
Diluted earnings per share
|
2,538
|
2,529
|
|
|
|
L Dividend
|
Dividends per share (in pence)
|
2011
|
2010
|
|
Dividends relating to reporting year:
|
|||
Interim dividend
|
7.95 p
|
6.61 p
|
|
Final dividend
|
17.24p
|
17.24 p
|
|
Total
|
25.19p
|
23.85 p
|
|
Dividends declared and paid in reporting year:
|
|||
Current year interim dividend
|
7.95 p
|
6.61 p
|
|
Final/second interim dividend for prior year
|
17.24 p
|
13.56 p
|
|
Total
|
25.19 p
|
20.17 p
|
|
M Statement of financial position - analysis of Group position by segment and business type
|
|
(i) Group statement of financial position analysis
|
Position at 31 December 2011:
|
||||||||||
Insurance operations
|
||||||||||
UK
|
US
|
Asia
|
Total
insurance
operations
|
Asset
management
operations
|
Unallocated
to a segment
(central operations)
|
Intra
-group eliminations
|
2011
Group
total
|
2010
Group
total
|
||
By operating segment
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Assets
|
||||||||||
Intangible assets attributable to shareholders:
|
||||||||||
Goodwill note O
|
-
|
-
|
235
|
235
|
1,230
|
-
|
-
|
1,465
|
1,466
|
|
Deferred acquisition costs and other intangible assets note P
|
113
|
3,900
|
1,027
|
5,040
|
16
|
13
|
-
|
5,069
|
4,667
|
|
Total
|
113
|
3,900
|
1,262
|
5,275
|
1,246
|
13
|
-
|
6,534
|
6,133
|
|
Intangible assets attributable to with-profits funds:
|
||||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
178
|
-
|
-
|
178
|
-
|
-
|
-
|
178
|
166
|
|
Deferred acquisition costs and other intangible assets
|
6
|
-
|
83
|
89
|
-
|
-
|
-
|
89
|
110
|
|
Total
|
184
|
-
|
83
|
267
|
-
|
-
|
-
|
267
|
276
|
|
Total
|
297
|
3,900
|
1,345
|
5,542
|
1,246
|
13
|
-
|
6,801
|
6,409
|
|
Deferred tax assets note J
|
231
|
1,392
|
115
|
1,738
|
129
|
409
|
-
|
2,276
|
2,188
|
|
Other non investment and non-cash assets
|
4,771
|
1,542
|
1,024
|
7,337
|
1,000
|
4,532
|
(6,231)
|
6,638
|
6,024
|
|
Investment of long term business and other operations:note (i)
|
||||||||||
Investment properties
|
10,712
|
35
|
10
|
10,757
|
-
|
-
|
-
|
10,757
|
11,247
|
|
Investments accounted for using the equity method
|
70
|
-
|
-
|
70
|
-
|
-
|
-
|
70
|
71
|
|
Financial investments:
|
||||||||||
Loans note R
|
3,115
|
4,110
|
1,233
|
8,458
|
1,256
|
-
|
-
|
9,714
|
9,261
|
|
Equity securities and portfolio holdings in unit trusts
|
36,722
|
38,036
|
11,997
|
86,755
|
594
|
-
|
-
|
87,349
|
86,635
|
|
Debt securities note S
|
77,953
|
27,022
|
17,681
|
122,656
|
1,842
|
-
|
-
|
124,498
|
116,352
|
|
Other investments
|
4,568
|
2,376
|
470
|
7,414
|
78
|
17
|
-
|
7,509
|
5,779
|
|
Deposits
|
9,287
|
167
|
1,165
|
10,619
|
89
|
-
|
-
|
10,708
|
9,952
|
|
Total investments
|
142,427
|
71,746
|
32,556
|
246,729
|
3,859
|
17
|
-
|
250,605
|
239,297
|
|
Properties held for sale
|
-
|
3
|
-
|
3
|
-
|
-
|
-
|
3
|
257
|
|
Cash and cash equivalents
|
2,965
|
271
|
1,977
|
5,213
|
1,735
|
309
|
-
|
7,257
|
6,631
|
|
Total assets
|
150,691
|
78,854
|
37,017
|
266,562
|
7,969
|
5,280
|
(6,231)
|
273,580
|
260,806
|
Insurance operations
|
||||||||||||||||||
UK
|
US
|
Asia
|
Total
insurance
operations
|
Asset
management
operations
|
Unallocated
to a segment
(central operations)
|
Intra
-group eliminations
|
2011
Group
total
|
2010
Group
total
|
||||||||||
By operating segment
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||||||||
Equity and liabilities
|
||||||||||||||||||
Equity
|
||||||||||||||||||
Shareholders' equity
|
2,581
|
4,271
|
2,349
|
9,201
|
1,783
|
(1,867)
|
-
|
9,117
|
8,031
|
|||||||||
Non-controlling interests
|
33
|
-
|
5
|
38
|
5
|
-
|
-
|
43
|
44
|
|||||||||
Total equity
|
2,614
|
4,271
|
2,354
|
9,239
|
1,788
|
(1,867)
|
-
|
9,160
|
8,075
|
|||||||||
Liabilities
|
||||||||||||||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||||||||||||||
Insurance contract liabilities
|
82,732
|
67,278
|
30,353
|
180,363
|
-
|
-
|
-
|
180,363
|
171,291
|
|||||||||
Investment contract liabilities with discretionary participation features
|
29,348
|
-
|
397
|
29,745
|
-
|
-
|
-
|
29,745
|
25,732
|
|||||||||
Investment contract liabilities without discretionary participation features
|
14,944
|
1,911
|
112
|
16,967
|
-
|
-
|
-
|
16,967
|
17,704
|
|||||||||
Unallocated surplus of with-profits funds
|
9,165
|
-
|
50
|
9,215
|
-
|
-
|
-
|
9,215
|
10,253
|
|||||||||
Total policyholder liabilities and unallocated surplus of with-profits funds
|
136,189
|
69,189
|
30,912
|
236,290
|
-
|
-
|
-
|
236,290
|
224,980
|
|||||||||
Core structural borrowings of shareholder financed operations:
|
||||||||||||||||||
Subordinated debt
|
-
|
-
|
-
|
-
|
-
|
2,652
|
-
|
2,652
|
2,718
|
|||||||||
Other
|
-
|
160
|
-
|
160
|
250
|
549
|
-
|
959
|
958
|
|||||||||
Total note U
|
-
|
160
|
-
|
160
|
250
|
3,201
|
-
|
3,611
|
3,676
|
|||||||||
Operational borrowings attributable to shareholder financed operations note V
|
103
|
127
|
141
|
371
|
13
|
2,956
|
-
|
3,340
|
3,004
|
|||||||||
Borrowings attributable to with-profits operations note V
|
972
|
-
|
-
|
972
|
-
|
-
|
-
|
972
|
1,522
|
|||||||||
Other non-insurance liabilities:
|
||||||||||||||||||
Obligations under funding, securities lending and sale and repurchase agreements
|
1,945
|
1,169
|
-
|
3,114
|
-
|
-
|
-
|
3,114
|
4,199
|
|||||||||
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
2,043
|
18
|
1,101
|
3,162
|
678
|
-
|
-
|
3,840
|
3,372
|
|||||||||
Deferred tax liabilities note J
|
1,349
|
2,093
|
513
|
3,955
|
5
|
251
|
-
|
4,211
|
4,224
|
|||||||||
Current tax liabilities note J
|
553
|
-
|
116
|
669
|
106
|
155
|
-
|
930
|
831
|
|||||||||
Accruals and deferred income
|
321
|
-
|
103
|
424
|
290
|
22
|
-
|
736
|
707
|
|||||||||
Other creditorsnote (ii)
|
2,829
|
548
|
660
|
4,037
|
4,493
|
245
|
(6,231)
|
2,544
|
2,321
|
|||||||||
Provisions
|
266
|
13
|
47
|
326
|
133
|
70
|
-
|
529
|
729
|
|||||||||
Derivative liabilities
|
1,298
|
887
|
480
|
2,665
|
182
|
207
|
-
|
3,054
|
2,037
|
|||||||||
Other liabilities
|
209
|
379
|
590
|
1,178
|
31
|
40
|
-
|
1,249
|
1,129
|
|||||||||
Total
|
10,813
|
5,107
|
3,610
|
19,530
|
5,918
|
990
|
(6,231)
|
20,207
|
19,549
|
|||||||||
Total liabilities
|
148,077
|
74,583
|
34,663
|
257,323
|
6,181
|
7,147
|
(6,231)
|
264,420
|
252,731
|
|||||||||
Total equity and liabilities
|
150,691
|
78,854
|
37,017
|
266,562
|
7,969
|
5,280
|
(6,231)
|
273,580
|
260,806
|
|||||||||
|
(i) Within other non-investment and non-cash assets are premiums receivable of £265 million (2010: £196 million) which are all due within one year except for a small number of products where charges are levied against premiums in future years.
|
|
(ii) Other creditors amounts are due within one year.
|
2011
£m
|
2010
£m
|
|
UK including insurance operations, M&G and Central operations
|
1,906
|
1,708
|
US
|
144
|
131
|
Asia*
|
681
|
615
|
Total
|
2,731
|
2,454
|
|
(ii) Group statement of financial position - additional analysis by business type
|
Shareholder-backed business
|
|||||||||
Participating funds
|
Unit-linked
and variable
annuity
|
Non-linked
business
|
Asset
management
operations
|
Unallocated
to a segment
(central operations)
|
Intra-group eliminations
|
2011
Group
total
|
2010
Group
total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Assets
|
|||||||||
Intangible assets attributable to shareholders:
|
|||||||||
Goodwill note O
|
-
|
-
|
235
|
1,230
|
-
|
-
|
1,465
|
1,466
|
|
Deferred acquisition costs and other intangible assets note P
|
-
|
-
|
5,040
|
16
|
13
|
-
|
5,069
|
4,667
|
|
Total
|
-
|
-
|
5,275
|
1,246
|
13
|
-
|
6,534
|
6,133
|
|
Intangible assets attributable to with-profits funds:
|
|||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
178
|
-
|
-
|
-
|
-
|
-
|
178
|
166
|
|
Deferred acquisition costs and other intangible assets
|
89
|
-
|
-
|
-
|
-
|
-
|
89
|
110
|
|
Total
|
267
|
-
|
-
|
-
|
-
|
-
|
267
|
276
|
|
Total
|
267
|
-
|
5,275
|
1,246
|
13
|
-
|
6,801
|
6,409
|
|
Deferred tax assets note J
|
101
|
2
|
1,635
|
129
|
409
|
-
|
2,276
|
2,188
|
|
Other non investment and non-cash assets
|
2,622
|
457
|
4,258
|
1,000
|
4,532
|
(6,231)
|
6,638
|
6,024
|
|
Investment of long term business and other operations:
|
|||||||||
Investment properties
|
8,461
|
682
|
1,614
|
-
|
-
|
-
|
10,757
|
11,247
|
|
Investments accounted for using the equity method
|
-
|
-
|
70
|
-
|
-
|
-
|
70
|
71
|
|
Financial investments:
|
|||||||||
Loans note R
|
2,747
|
-
|
5,711
|
1,256
|
-
|
-
|
9,714
|
9,261
|
|
Equity securities and portfolio holdings in unit trusts
|
26,047
|
59,890
|
818
|
594
|
-
|
-
|
87,349
|
86,635
|
|
Debt securities note S
|
57,232
|
8,861
|
56,563
|
1,842
|
-
|
-
|
124,498
|
116,352
|
|
Other investments
|
4,423
|
113
|
2,878
|
78
|
17
|
-
|
7,509
|
5,779
|
|
Deposits
|
7,207
|
1,544
|
1,868
|
89
|
-
|
-
|
10,708
|
9,952
|
|
Total investments
|
106,117
|
71,090
|
69,522
|
3,859
|
17
|
-
|
250,605
|
239,297
|
|
Properties held for sale
|
-
|
-
|
3
|
-
|
-
|
-
|
3
|
257
|
|
Cash and cash equivalents
|
2,564
|
1,245
|
1,404
|
1,735
|
309
|
-
|
7,257
|
6,631
|
|
Total assets
|
111,671
|
72,794
|
82,097
|
7,969
|
5,280
|
(6,231)
|
273,580
|
260,806
|
Shareholder-backed business
|
|||||||||
Participating funds
|
Unit-linked and variable annuity
|
Non-linked
business
|
Asset
management
operations
|
Unallocated
to a segment
(central operations)
|
Intra-group
eliminations
|
2011
Group
total
|
2010
Group
total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Equity and liabilities
|
|||||||||
Equity
|
|||||||||
Shareholders' equity
|
-
|
-
|
9,201
|
1,783
|
(1,867)
|
-
|
9,117
|
8,031
|
|
Non-controlling interests
|
33
|
-
|
5
|
5
|
-
|
-
|
43
|
44
|
|
Total equity
|
33
|
-
|
9,206
|
1,788
|
(1,867)
|
-
|
9,160
|
8,075
|
|
Liabilities
|
|||||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
|||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
93,569
|
71,129
|
62,377
|
-
|
-
|
-
|
227,075
|
214,727
|
|
Unallocated surplus of with-profits funds
|
9,215
|
-
|
-
|
-
|
-
|
-
|
9,215
|
10,253
|
|
Total policyholder liabilities and unallocated surplus of with-profits funds
|
102,784
|
71,129
|
62,377
|
-
|
-
|
-
|
236,290
|
224,980
|
|
Core structural borrowings of shareholder-financed operations: note U
|
|||||||||
Subordinated debt
|
-
|
-
|
-
|
-
|
2,652
|
-
|
2,652
|
2,718
|
|
Other
|
-
|
-
|
160
|
250
|
549
|
-
|
959
|
958
|
|
Total
|
-
|
-
|
160
|
250
|
3,201
|
-
|
3,611
|
3,676
|
|
Operational borrowings attributable to shareholder financed operations note V
|
-
|
1
|
370
|
13
|
2,956
|
-
|
3,340
|
3,004
|
|
Borrowings attributable to with-profits operations note V
|
972
|
-
|
-
|
-
|
-
|
-
|
972
|
1,522
|
|
Deferred tax liabilities
|
1,215
|
33
|
2,707
|
5
|
251
|
-
|
4,211
|
4,224
|
|
Other non-insurance liabilities
|
6,667
|
1,631
|
7,277
|
5,913
|
739
|
(6,231)
|
15,996
|
15,325
|
|
Total liabilities
|
111,638
|
72,794
|
72,891
|
6,181
|
7,147
|
(6,231)
|
264,420
|
252,731
|
|
Total equity and liabilities
|
111,671
|
72,794
|
82,097
|
7,969
|
5,280
|
(6,231)
|
273,580
|
260,806
|
|
|
|
N Statement of financial position - analysis of segment by business type
|
|
|
i UK insurance operations
|
• £92.6 billion of the £142.4 billion of investments are held by SAIF and the PAC WPSF. Shareholders are exposed only indirectly to value movements on these assets.
|
PAC with-profits fund note (i)
|
Other funds and subsidiaries
|
||||||||||
Scottish
Amicable
Insurance
Fund
note (ii)
|
Excluding
Prudential
Annuities
Limited
|
Prudential
Annuities
Limited
note (iii)
|
Total
note (iv)
|
Unit-linked
assets and
liabilities
|
Annuity
and other
long-term
business
|
Total
|
2011 Total
|
2010 Total
|
|||
By operating segment
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Assets
|
|||||||||||
Intangible assets attributable to shareholders:
|
|||||||||||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
-
|
-
|
-
|
113
|
113
|
113
|
120
|
||
Total
|
-
|
-
|
-
|
-
|
-
|
113
|
113
|
113
|
120
|
||
Intangible assets attributable to with-profits funds:
|
|||||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
-
|
178
|
-
|
178
|
-
|
-
|
-
|
178
|
166
|
||
Deferred acquisition costs
|
-
|
6
|
-
|
6
|
-
|
-
|
-
|
6
|
13
|
||
Total
|
-
|
184
|
-
|
184
|
-
|
-
|
-
|
184
|
179
|
||
Total
|
-
|
184
|
-
|
184
|
-
|
113
|
113
|
297
|
299
|
||
Deferred tax assets
|
-
|
99
|
2
|
101
|
-
|
130
|
130
|
231
|
214
|
||
Other non investment and non-cash assets
|
413
|
1,799
|
107
|
1,906
|
364
|
2,088
|
2,452
|
4,771
|
4,631
|
||
Investment of long term business and other operations:
|
|||||||||||
Investment properties
|
571
|
7,164
|
726
|
7,890
|
682
|
1,569
|
2,251
|
10,712
|
11,212
|
||
Investments accounted for using the equity method
|
-
|
-
|
-
|
-
|
-
|
70
|
70
|
70
|
69
|
||
Financial investments:
|
|||||||||||
Loans note R
|
143
|
1,752
|
78
|
1,830
|
-
|
1,142
|
1,142
|
3,115
|
2,302
|
||
Equity securities and portfolio holdings in unit trusts
|
2,448
|
20,685
|
170
|
20,855
|
13,394
|
25
|
13,419
|
36,722
|
40,519
|
||
Debt securities note S
|
4,349
|
37,696
|
5,633
|
43,329
|
6,115
|
24,160
|
30,275
|
77,953
|
74,304
|
||
Other investmentsnote (v)
|
281
|
3,550
|
306
|
3,856
|
87
|
344
|
431
|
4,568
|
3,998
|
||
Deposits
|
693
|
6,155
|
236
|
6,391
|
966
|
1,237
|
2,203
|
9,287
|
9,022
|
||
Total investments
|
8,485
|
77,002
|
7,149
|
84,151
|
21,244
|
28,547
|
49,791
|
142,427
|
141,426
|
||
Properties held for sale
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
254
|
||
Cash and cash equivalents
|
112
|
1,636
|
191
|
1,827
|
666
|
360
|
1,026
|
2,965
|
2,839
|
||
Total assets
|
9,010
|
80,720
|
7,449
|
88,169
|
22,274
|
31,238
|
53,512
|
150,691
|
149,663
|
PAC with-profits fund note (i)
|
Other funds and subsidiaries
|
||||||||||
Scottish
Amicable
Insurance
Fund
note (ii)
|
Excluding
Prudential
Annuities
Limited
|
Prudential
Annuities
Limited
note (iii)
|
Total
note (iv)
|
Unit-linked
assets and
liabilities
|
Annuity
and other
long-term
business
|
Total
|
2011
Group
Total
|
2010
Group
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Equity and liabilities
|
|||||||||||
Equity
|
|||||||||||
Shareholders' equity
|
-
|
-
|
-
|
-
|
-
|
2,581
|
2,581
|
2,581
|
2,148
|
||
Non-controlling interests
|
-
|
33
|
-
|
33
|
-
|
-
|
-
|
33
|
35
|
||
Total equity
|
-
|
33
|
-
|
33
|
-
|
2,581
|
2,581
|
2,614
|
2,183
|
||
Liabilities
|
|||||||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
|||||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
8,555
|
67,098
|
5,323
|
72,421
|
21,281
|
24,767
|
46,048
|
127,024
|
125,530
|
||
Unallocated surplus of with-profits funds (reflecting application of 'realistic' basis provisions for UK regulated with-profits funds) note (vi)
|
-
|
7,743
|
1,422
|
9,165
|
-
|
-
|
-
|
9,165
|
10,187
|
||
Total
|
8,555
|
74,841
|
6,745
|
81,586
|
21,281
|
24,767
|
46,048
|
136,189
|
135,717
|
||
Operational borrowings attributable to shareholder financed operations
|
-
|
-
|
-
|
-
|
1
|
102
|
103
|
103
|
162
|
||
Borrowings attributable to with-profits funds
|
17
|
955
|
-
|
955
|
-
|
-
|
-
|
972
|
1,522
|
||
Deferred tax liabilities
|
41
|
691
|
135
|
826
|
-
|
482
|
482
|
1,349
|
1,738
|
||
Other non-insurance liabilities
|
397
|
4,200
|
569
|
4,769
|
992
|
3,306
|
4,298
|
9,464
|
8,341
|
||
Total liabilities
|
9,010
|
80,687
|
7,449
|
88,136
|
22,274
|
28,657
|
50,931
|
148,077
|
147,480
|
||
Total equity and liabilities
|
9,010
|
80,720
|
7,449
|
88,169
|
22,274
|
31,238
|
53,512
|
150,691
|
149,663
|
|
(i) The WPSF mainly contains with-profits business but it also contains some non-profit business (unit-linked, term assurances and annuities). The WPSF's profits are apportioned 90 per cent to its policyholders and 10 per cent to shareholders as surplus for distribution is determined via the annual actuarial valuation. For the purposes of this table and subsequent explanation, references to the WPSF also include, for convenience, the amounts attaching to the Defined Charges Participating Sub-fund which comprises 3.4 per cent of the total assets of the WPSF and includes the with-profits annuity business transferred to Prudential from the Equitable Life Assurance Society on 1 December 2007 (with assets of approximately £1.7 billion). Profits to shareholders on this with-profits annuity business emerge on a 'charges less expenses' basis and policyholders are entitled to 100 per cent of the investment earnings.
|
|
(ii) The fund is solely for the benefit of policyholders of SAIF. Shareholders have no interest in the profits of this fund although they are entitled to asset management fees on this business. SAIF is a separate sub-fund within the PAC long-term business fund.
|
|
(iii) Wholly-owned subsidiary of the PAC WPSF that writes annuity business. The closing liabilities are significantly lower than in 2010 due to a recapture of business by the PAC WPSF.
|
|
(iv) Excluding policyholder liabilities of the Hong Kong branch of PAC.
|
|
(v) Other investments comprise:
|
2011
|
2010
|
|
£m
|
£m
|
|
Derivative assets*
|
1,461
|
926
|
Partnerships in investment pools and other**
|
3,107
|
3,072
|
4,568
|
3,998
|
|
* In the UK, Prudential uses derivatives to reduce equity and credit risk, interest rate and currency exposures, and to facilitate efficient portfolio management. After derivative liabilities of £1,298 million (2010: £792 million), which are also included in the statement of financial position, the overall derivative position was a net asset of £163 million (2010: £134 million).
|
|
** Partnerships in investment pools and other comprise mainly investments held by the PAC with-profits fund. These investments are primarily investments in limited partnerships and additionally, investments in property funds.
|
|
|
|
(vii) Unallocated surplus of with-profits funds
|
|
|
2011
|
2010
|
|||||||
Variable annuity
separate account
assets and
liabilities
note (i)
|
Fixed annuity,
GIC and other
business
note (i)
|
Total
|
Total
|
|||||
£m
|
£m
|
£m
|
£m
|
|||||
Assets
|
||||||||
Intangible assets attributable to shareholders:
|
||||||||
Deferred acquisition costs and other intangibles
|
-
|
3,900
|
3,900
|
3,559
|
||||
Total
|
-
|
3,900
|
3,900
|
3,559
|
||||
Deferred tax assets
|
-
|
1,392
|
1,392
|
1,391
|
||||
Other non-investment and non-cash assets
|
-
|
1,542
|
1,542
|
1,225
|
||||
Investments of long-term business and other operations:
|
||||||||
Investment properties
|
-
|
35
|
35
|
26
|
||||
Financial investments:
|
||||||||
Loansnote R
|
-
|
4,110
|
4,110
|
4,201
|
||||
Equity securities and portfolio holdings in unit trustsnote (iv)
|
37,833
|
203
|
38,036
|
31,501
|
||||
Debt securitiesnote U
|
-
|
27,022
|
27,022
|
26,366
|
||||
Other investmentsnote (ii)
|
-
|
2,376
|
2,376
|
1,199
|
||||
Deposits
|
-
|
167
|
167
|
212
|
||||
Total investments
|
37,833
|
33,913
|
71,746
|
63,505
|
||||
Properties held for sale
|
-
|
3
|
3
|
3
|
||||
Cash and cash equivalents
|
-
|
271
|
271
|
232
|
||||
Total assets
|
37,833
|
41,021
|
78,854
|
69,915
|
||||
Equity and liabilities
|
||||||||
Equity
|
||||||||
Shareholders' equity
|
-
|
4,271
|
4,271
|
3,815
|
||||
Total equity
|
-
|
4,271
|
4,271
|
3,815
|
||||
Liabilities
|
||||||||
Policyholder:
|
||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
37,833
|
31,356
|
69,189
|
60,523
|
||||
Total
|
37,833
|
31,356
|
69,189
|
60,523
|
||||
Core structural borrowings of shareholder-financed operations
|
-
|
160
|
160
|
159
|
||||
Operational borrowings attributable to shareholder-financed operations
|
-
|
127
|
127
|
90
|
||||
Deferred tax liabilities
|
-
|
2,093
|
2,093
|
1,776
|
||||
Other non-insurance liabilities
|
-
|
3,014
|
3,014
|
3,552
|
||||
Total liabilities
|
37,833
|
36,750
|
74,583
|
66,100
|
||||
Total equity and liabilities
|
37,833
|
41,021
|
78,854
|
69,915
|
|
(i) Assets and liabilities attaching to variable annuity business that are not held in the separate account are shown within other business.
|
|
(ii) Other investments comprise:
|
2011
|
2010
|
||||
£m
|
£m
|
||||
Derivative assets*
|
1,677
|
645
|
|||
Partnerships in investment pools and other**
|
699
|
554
|
|||
2,376
|
1,199
|
|
* In the US, Prudential uses derivatives to reduce interest rate risk, to facilitate efficient portfolio management to match liabilities under annuity policies, and for certain equity-based product management activities. After taking account of the derivative liability of £887 million (2010: £799 million), which is also included in the statement of financial position, the derivative position for US operations is a net asset of £790 million (2010: net liability of £154 million).
|
|
** Partnerships in investment pools and other comprise primarily investments in limited partnerships. These include interests in the PPM America Private Equity Fund and diversified investments in 167 (2010: 161) other partnerships by independent money managers that generally invest in various equities and fixed income loans and securities.
|
|
|
|
(iii) Changes in shareholders' equity
|
2011
|
2010
|
|||
£m
|
£m
|
|||
Operating profit based on longer-term investment returns note C
|
694
|
833
|
||
Short-term fluctuations in investment returns note F
|
(95)
|
(378)
|
||
Profit before shareholder tax
|
599
|
455
|
||
Tax note J
|
(167)
|
(117)
|
||
Profit for the year
|
432
|
338
|
||
2011
|
2010
|
|||
£m
|
£m
|
|||
Profit for the year (as above)
|
432
|
338
|
||
Items recognised in other comprehensive income:
|
||||
Exchange movements
|
42
|
85
|
||
Unrealised valuation movements on securities classified as available-for sale:
|
||||
Unrealised holding gains arising during the year
|
912
|
1,170
|
||
Deduct net (gains) / add back net losses included in the income statement
|
(101)
|
51
|
||
Total unrealised valuation movements
|
811
|
1,221
|
||
Related change in amortisation of deferred income and acquisition costs note P
|
(331)
|
(496)
|
||
Related tax
|
(168)
|
(247)
|
||
Total other comprehensive income
|
354
|
563
|
||
Total comprehensive income for the year
|
786
|
901
|
||
Dividends, interest payments to central companies and other movements
|
(330)
|
(97)
|
||
Net increase in equity
|
456
|
804
|
||
Shareholders' equity at beginning of year
|
3,815
|
3,011
|
||
Shareholders' equity at end of year
|
4,271
|
3,815
|
|
(iv) Equity securities and portfolio holdings in unit trusts includes investments in mutual funds, the majority of which are equity based.
|
|
|
iii Asian insurance operations
|
2011
|
2010
|
|||||||
With-profits
business
note (i)
|
Unit-linked
assets and
liabilities
|
Other
|
Total
|
Total
|
||||
£m
|
£m
|
£m
|
£m
|
£m
|
||||
Assets
|
||||||||
Intangible assets attributable to shareholders:
|
||||||||
Goodwill
|
-
|
-
|
235
|
235
|
236
|
|||
Deferred acquisition costs and other intangible assets
|
-
|
-
|
1,027
|
1,027
|
962
|
|||
Total
|
-
|
-
|
1,262
|
1,262
|
1,198
|
|||
Intangible assets attributable to with-profits funds:
|
||||||||
Deferred acquisition costs and other intangible assets
|
83
|
-
|
-
|
83
|
97
|
|||
Deferred tax assets
|
-
|
2
|
113
|
115
|
98
|
|||
Other non-investment and non-cash assets
|
303
|
93
|
628
|
1,024
|
788
|
|||
Investments of long-term business and other operations:
|
||||||||
Investment properties
|
-
|
-
|
10
|
10
|
9
|
|||
Investments accounted for using the equity method
|
-
|
-
|
-
|
-
|
2
|
|||
Financial investments:
|
||||||||
Loans note R
|
774
|
-
|
459
|
1,233
|
1,340
|
|||
Equity securities and portfolio holdings in unit trusts
|
2,744
|
8,663
|
590
|
11,997
|
14,464
|
|||
Debt securities note S
|
9,554
|
2,746
|
5,381
|
17,681
|
14,108
|
|||
Other investments
|
286
|
26
|
158
|
470
|
382
|
|||
Deposits
|
123
|
578
|
464
|
1,165
|
638
|
|||
Total investments
|
13,481
|
12,013
|
7,062
|
32,556
|
30,943
|
|||
Cash and cash equivalents
|
625
|
579
|
773
|
1,977
|
1,601
|
|||
Total assets
|
14,492
|
12,687
|
9,838
|
37,017
|
34,725
|
|||
Equity and liabilities
|
||||||||
Equity
|
||||||||
Shareholders' equity
|
-
|
-
|
2,349
|
2,349
|
2,149
|
|||
Non-controlling interests
|
-
|
-
|
5
|
5
|
5
|
|||
Total equity
|
-
|
-
|
2,354
|
2,354
|
2,154
|
|||
Liabilities
|
||||||||
Policyholder liabilities and unallocated surplus of with-profits funds:
|
||||||||
Contract liabilities (including amounts in respect of contracts classified as investment contracts under IFRS 4)
|
12,593
|
12,015
|
6,254
|
30,862
|
28,674
|
|||
Unallocated surplus of with-profits funds note (ii)
|
50
|
-
|
-
|
50
|
66
|
|||
Total
|
12,643
|
12,015
|
6,254
|
30,912
|
28,740
|
|||
Operational borrowings attributable to shareholders-financed operations
|
-
|
-
|
141
|
141
|
189
|
|||
Deferred tax liabilities
|
348
|
33
|
132
|
513
|
495
|
|||
Other non-insurance liabilities
|
1,501
|
639
|
957
|
3,097
|
3,147
|
|||
Total liabilities
|
14,492
|
12,687
|
7,484
|
34,663
|
32,571
|
|||
Total equity and liabilities
|
14,492
|
12,687
|
9,838
|
37,017
|
34,725
|
|
Note
|
|
(i) The statement of financial position for with-profits business comprises the with-profits assets and liabilities of the Hong Kong, Malaysia and Singapore with-profits operations. Assets and liabilities of other participating business are included in the column for 'Other business'.
|
|
(ii) For the purposes of the presentation of unallocated surplus of with-profits within the statement of financial position, the Hong Kong branch balance is reported within the unallocated surplus of the PAC with-profits sub-fund of the UK insurance operations.
|
|
|
|
iv Asset management operations
|
M&G
note (i)
|
US
|
Eastspring
Investments
|
Total
2011
|
Total
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Assets
|
||||||
Intangible assets:
|
||||||
Goodwill note (iii)
|
1,153
|
16
|
61
|
1,230
|
1,230
|
|
Deferred acquisition costs and other intangibles assets
|
12
|
1
|
3
|
16
|
13
|
|
Total
|
1,165
|
17
|
64
|
1,246
|
1,243
|
|
Other non-investment and non-cash assetsnote (iii)
|
868
|
179
|
82
|
1,129
|
1,118
|
|
Financial investments:
|
||||||
Loansnote R
|
1,256
|
-
|
-
|
1,256
|
1,418
|
|
Equity securities and portfolio holdings in unit trusts
|
587
|
-
|
7
|
594
|
151
|
|
Debt securitiesnote S
|
1,834
|
-
|
8
|
1,842
|
1,574
|
|
Other investments
|
72
|
1
|
5
|
78
|
59
|
|
Deposits
|
30
|
28
|
31
|
89
|
80
|
|
Total financial investmentsnote (iii)
|
3,779
|
29
|
51
|
3,859
|
3,282
|
|
Cash and cash equivalents
|
1,533
|
45
|
157
|
1,735
|
1,436
|
|
Total assets
|
7,345
|
270
|
354
|
7,969
|
7,079
|
|
Equity and liabilities
|
||||||
Equity
|
||||||
Shareholders' equity
|
1,382
|
129
|
272
|
1,783
|
1,787
|
|
Non-controlling interests
|
5
|
-
|
-
|
5
|
4
|
|
Total equity
|
1,387
|
129
|
272
|
1,788
|
1,791
|
|
Liabilities
|
||||||
Core structural borrowing of shareholder-financed operations
|
250
|
-
|
-
|
250
|
250
|
|
Intra-group debt represented by operational borrowings at Group level note (ii)
|
2,956
|
-
|
-
|
2,956
|
2,560
|
|
Net asset value attributable to external holders of consolidated unit trusts and similar funds note (iii)
|
678
|
-
|
-
|
678
|
458
|
|
Other non-insurance liabilitiesnote (iv)
|
2,074
|
141
|
82
|
2,297
|
2,020
|
|
Total liabilities
|
5,958
|
141
|
82
|
6,181
|
5,288
|
|
Total equity and liabilities
|
7,345
|
270
|
354
|
7,969
|
7,079
|
|
Notes
|
|
(i) M&G includes those assets and liabilities in respect of Prudential Capital.
|
|
(ii) Intra group debt represented by operational borrowings at Group level
|
|
Operational borrowings for M&G are in respect of Prudential Capital's short-term fixed income security programme and comprise:
|
2011
|
2010
|
|
£m
|
£m
|
|
Commercial paper
|
2,706
|
2,311
|
Medium-term notes
|
250
|
249
|
Total intra-group debt represented by operational borrowings at Group level
|
2,956
|
2,560
|
2011
|
2010
|
||
£m
|
£m
|
||
Cash and cash equivalents
|
348
|
304
|
|
Total investments
|
415
|
167
|
|
Other net assets and liabilities
|
(85)
|
(13)
|
|
Net asset value attributable to external unit holders
|
(678)
|
(458)
|
|
Shareholders' equity
|
-
|
-
|
|
(iv) Other non-insurance liabilities consists primarily of intra-group balances, derivatives, liabilities and other creditors.
|
|
|
O Goodwill attributable to shareholders
|
2011
|
2010
|
|
£m
|
£m
|
|
Cost
|
||
At 1 January
|
1,586
|
1,430
|
Acquisition of UOB Life Assurance Limited in Singapore
|
-
|
141
|
Exchange differences
|
(1)
|
15
|
At 31 December
|
1,585
|
1,586
|
Aggregate impairment
|
(120)
|
(120)
|
Net book amount at 31 December
|
1,465
|
1,466
|
2011
|
2010
|
|
£m
|
£m
|
|
M&G
|
1,153
|
1,153
|
Other
|
312
|
313
|
1,465
|
1,466
|
The deferred acquisition costs and other intangible assets attributable to shareholders comprise:
|
||
2011
|
2010
|
|
£m
|
£m
|
|
Deferred acquisition costs related to insurance contracts as classified under IFRS 4
|
4,640
|
4,316
|
Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4
|
107
|
110
|
4,747
|
4,426
|
|
Present value of acquired in-force policies for insurance contracts as classified under IFRS 4 (PVIF)
|
64
|
70
|
Other intangibles*
|
258
|
171
|
322
|
241
|
|
Total of deferred acquisition costs and other intangible assets
|
5,069
|
4,667 *
|
|
* At 31 December 2010 as previously published, tangible assets included computer software with a net book value of £58 million, which in these financial statements have been more appropriately classified as other intangible assets. These amounts have been transferred to other intangible assets and the comparative balances have been adjusted accordingly. This is only a presentational adjustment with no impact on the Group's results or shareholders' equity.
|
Deferred acquisition costs
|
||||||||
UK
|
US
note (i)
|
Asia
|
Asset
management
|
PVIF and
Other
intangibles
|
Total
2011
|
Total
2010
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Balance at 1 January
|
116
|
3,543
|
758
|
9
|
241
|
4,667
|
4,097
|
|
Additions
|
16
|
890
|
256
|
7
|
120
|
1,289
|
1,162
|
|
Acquisitions of subsidiaries
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
|
Amortisation to the income statement:
|
||||||||
Operating profit
|
(21)
|
(619)
|
(242)
|
(4)
|
(35)
|
(921)
|
(595)
|
|
Amortisation related to short-term fluctuations in investment returns
|
-
|
359
|
-
|
-
|
-
|
359
|
358
|
|
(21)
|
(260)
|
(242)
|
(4)
|
(35)
|
(562)
|
(237)
|
||
Exchange differences
|
-
|
38
|
(28)
|
-
|
(2)
|
8
|
141
|
|
Change in shadow DAC related to movement in unrealised appreciation of Jackson's securities classified as available-for-sale
|
-
|
(331)
|
-
|
-
|
-
|
(331)
|
(496)
|
|
Disposals
|
-
|
-
|
-
|
-
|
(2)
|
(2)
|
(5)
|
|
Dilution of Group's holdings
|
-
|
-
|
-
|
-
|
-
|
-
|
(7)
|
|
Balance at 31 December
|
111
|
3,880
|
744
|
12
|
322
|
5,069
|
4,667
|
|
Note
|
|
(i) The DAC amount in respect of US insurance operations includes:
|
2011
|
2010
|
|
£m
|
£m
|
|
Variable annuity business
|
3,860
|
2,834
|
Other business
|
886
|
1,229
|
Cumulative shadow DAC
|
(866)
|
(520)
|
Total DAC for US operations
|
3,880
|
3,543
|
Overview of the deferral and amortisation of acquisition costs for Jackson
|
|
(i) the separate account performance in the year as it compares with the assumed level for the year; and
|
|
(ii) the reduction in the previously assumed future rates of return for the upcoming 5 years from 15 per cent, to a level somewhat below the middle of the corridor (of 0 and 15 per cent), so that in combination with the historical returns, the 8- year average in the mean reversion calculation is the 8.4 per cent long-term assumption.
|
|
(i) Charging of acquisition costs for business written in the year that can no longer be deferred.
|
|
(ii) Reduced amortisation charge for retrospectively adjusted deferred acquisition costs
|
|
On application of the Update, Jackson's
|
|
|
(i) deferred acquisition costs balance for business in force at 31 December 2011 will be retrospectively reduced by 20 per cent, from £3,880 million to £3,095 million.
|
|
|
(ii) amortisation charge to the 2011 operating profit based on longer-term investment returns is retrospectively adjusted by 18 per cent from £619 million (comprising £387 million core charge and £232 million accelerated amortisation) to £506 million (comprising £316 million core charge and £190 million accelerated amortisation). The core charge alters from representing 29 per cent to
|
|
- 24 per cent of operating profit, based on longer-term investment returns before DAC amortisation and the charge for acquisition costs for business written in the year that can no longer be deferred, and
|
|
- 27per cent of operating profit, based on longer-term investment returns before DAC amortisation but after the charge for acquisition costs for business written in the year that can no longer be deferred.
|
|
|
|
(iii) the amortisation charge to the 2010 operating profit based on longer-term investment returns is retrospectively adjusted by 16 per cent from £334 million (comprising £323 million core charge and £11 million accelerated amortisation) to £280 million (comprising £271 million core charge and £9 million accelerated amortisation). The core charge alters from representing 28 per cent to
|
|
- 23 per cent of operating profit based on longer-term investment returns before DAC amortisation and the charge for acquisition costs for business written in the year that can no longer be deferred, and
|
|
- 27 per cent of operating profit, based on longer-term investment returns before DAC amortisation but after the charge for acquisition costs for business written in the year that can no longer be deferred.
|
|
|
|
Q Valuation bases for Group assets
|
2011
|
2010
|
|||||||
At fair
value
|
Cost /
Amortised
cost
note (i)
|
Total
|
At fair
value
|
Cost /
Amortised
cost
note (i)
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Intangible assets attributable to shareholders:
|
||||||||
Goodwill (note O)
|
-
|
1,465
|
1,465
|
-
|
1,466
|
1,466
|
||
Deferred acquisition costs and other intangible assets (note P)
|
-
|
5,069
|
5,069
|
-
|
4,667
|
4,667
|
||
Total
|
-
|
6,534
|
6,534
|
-
|
6,133
|
6,133
|
||
Intangible assets attributable to with-profits funds:
|
||||||||
In respect of acquired subsidiaries for venture fund and other investment purposes
|
-
|
178
|
178
|
-
|
166
|
166
|
||
Deferred acquisition costs and other intangible assets
|
-
|
89
|
89
|
110
|
110
|
|||
Total
|
-
|
267
|
267
|
-
|
276
|
276
|
||
Total
|
-
|
6,801
|
6,801
|
-
|
6,409
|
6,409
|
||
Other non-investment and non-cash assets:
|
||||||||
Property, plant and equipment
|
-
|
748
|
748
|
-
|
554
|
554
|
||
Reinsurers' share of insurance contract liabilities
|
-
|
1,647
|
1,647
|
-
|
1,344
|
1,344
|
||
Deferred tax assets (note J)
|
-
|
2,276
|
2,276
|
-
|
2,188
|
2,188
|
||
Current tax recoverable
|
-
|
546
|
546
|
-
|
555
|
555
|
||
Accrued investment income
|
-
|
2,710
|
2,710
|
-
|
2,668
|
2,668
|
||
Other debtors
|
-
|
987
|
987
|
-
|
903
|
903
|
||
Total
|
-
|
8,914
|
8,914
|
-
|
8,212
|
8,212
|
||
Investments of long-term business and other operations:note (ii)
|
||||||||
Investment properties
|
10,757
|
-
|
10,757
|
11,247
|
-
|
11,247
|
||
Investments accounted for using the equity method
|
-
|
70
|
70
|
-
|
71
|
71
|
||
Loans (note R)
|
279
|
9,435
|
9,714
|
227
|
9,034
|
9,261
|
||
Equity securities and portfolio holdings in unit trusts
|
87,349
|
-
|
87,349
|
86,635
|
-
|
86,635
|
||
Debt securities (note S)
|
124,498
|
-
|
124,498
|
116,352
|
-
|
116,352
|
||
Other investments
|
7,509
|
-
|
7,509
|
5,779
|
-
|
5,779
|
||
Deposits
|
-
|
10,708
|
10,708
|
-
|
9,952
|
9,952
|
||
Total
|
230,392
|
20,213
|
250,605
|
220,240
|
19,057
|
239,297
|
||
Properties held for sale
|
3
|
-
|
3
|
257
|
-
|
257
|
||
Cash and cash equivalents
|
-
|
7,257
|
7,257
|
-
|
6,631
|
6,631
|
||
Total assets
|
230,395
|
43,185
|
273,580
|
220,497
|
40,309
|
260,806
|
||
Percentage of Group total assets
|
84%
|
16%
|
100%
|
85%
|
15%
|
100%
|
|
(i) Assets carried at cost or amortised cost are subject to impairment testing where appropriate under IFRS requirements. This category also includes assets which are valued by reference to specific IFRS standards such as reinsurers' share of insurance contract liabilities, deferred tax assets and investments accounted for under the equity method.
|
|
(ii) Realised gains and losses on the Group's investments for 2011 amounted to a net gain of £4.3 billion (2010: £3.1 billion)
|
31 December 2011
|
|||||
Level 1
|
Level 2
|
Level 3
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
||
Analysis of financial investments, net of derivative liabilities by business type
|
|||||
With-profits
|
|||||
Equity securities and portfolio holdings in unit trusts
|
24,001
|
1,762
|
284
|
26,047
|
|
Debt securities
|
13,298
|
43,279
|
655
|
57,232
|
|
Other investments (including derivative assets)
|
252
|
1,378
|
2,793
|
4,423
|
|
Derivative liabilities
|
(214)
|
(1,127)
|
-
|
(1,341)
|
|
Total financial investments, net of derivative liabilities
|
37,337
|
45,292
|
3,732
|
86,361
|
|
Percentage of total
|
43%
|
53%
|
4%
|
100%
|
|
Unit-linked and variable annuity separate account
|
|||||
Equity securities and portfolio holdings in unit trusts
|
59,662
|
198
|
30
|
59,890
|
|
Debt securities
|
4,160
|
4,698
|
3
|
8,861
|
|
Other investments (including derivative assets)
|
18
|
95
|
-
|
113
|
|
Derivative liabilities
|
(2)
|
(7)
|
-
|
(9)
|
|
Total financial investments, net of derivative liabilities
|
63,838
|
4,984
|
33
|
68,855
|
|
Percentage of total
|
93%
|
7%
|
0%
|
100%
|
|
Non-linked shareholder-backed
|
|||||
Loans
|
-
|
279
|
-
|
279
|
|
Equity securities and portfolio holdings in unit trusts
|
1,175
|
176
|
61
|
1,412
|
|
Debt securities
|
11,753
|
46,401
|
251
|
58,405
|
|
Other investments (including derivative assets)
|
30
|
2,237
|
706
|
2,973
|
|
Derivative liabilities
|
(78)
|
(1,408)
|
(218)
|
(1,704)
|
|
Total financial investments, net of derivative liabilities
|
12,880
|
47,685
|
800
|
61,365
|
|
Percentage of total
|
21%
|
78%
|
1%
|
100%
|
|
Group total analysis, including other financial liabilities held at fair value
|
|||||
Group total
|
|||||
Loans
|
-
|
279
|
-
|
279
|
|
Equity securities and portfolio holdings in unit trusts
|
84,838
|
2,136
|
375
|
87,349
|
|
Debt securities
|
29,211
|
94,378
|
909
|
124,498
|
|
Other investments (including derivative assets)
|
300
|
3,710
|
3,499
|
7,509
|
|
Derivative liabilities
|
(294)
|
(2,542)
|
(218)
|
(3,054)
|
|
Total financial investments, net of derivative liabilities
|
114,055
|
97,961
|
4,565
|
216,581
|
|
Borrowings attributable to the with-profits fund held at fair value
|
-
|
(39)
|
-
|
(39)
|
|
Investment contracts liabilities without discretionary participation features held at fair value
|
-
|
(15,056)
|
-
|
(15,056)
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(2,586)
|
(805)
|
(449)
|
(3,840)
|
|
Other financial liabilities held at fair value
|
-
|
(281)
|
-
|
(281)
|
|
Total financial instruments at fair value
|
111,469
|
81,780
|
4,116
|
197,365
|
|
Percentage of total
|
57%
|
41%
|
2%
|
100%
|
31 December 2010
|
|||||
Level 1
|
Level 2
|
Level 3
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
||
Analysis of financial investment, net of derivative liabilities by business type
|
|||||
With-profits
|
|||||
Equity securities and portfolio holdings in unit trusts
|
29,675
|
1,281
|
415
|
31,371
|
|
Debt securities
|
11,114
|
41,375
|
772
|
53,261
|
|
Other investments (including derivative assets)
|
137
|
1,207
|
2,543
|
3,887
|
|
Derivative liabilities
|
(56)
|
(626)
|
(25)
|
(707)
|
|
Total financial investments, net of derivative liabilities
|
40,870
|
43,237
|
3,705
|
87,812
|
|
Percentage of total
|
47%
|
49%
|
4%
|
100%
|
|
Unit-linked and variable annuity separate account
|
|||||
Equity securities and portfolio holdings in unit trusts
|
54,272
|
2
|
-
|
54,274
|
|
Debt securities
|
3,784
|
5,268
|
2
|
9,054
|
|
Other investments (including derivative assets)
|
43
|
88
|
-
|
131
|
|
Total financial investments, net of derivative liabilities
|
58,099
|
5,358
|
2
|
63,459
|
|
Percentage of total
|
92%
|
8%
|
0%
|
100%
|
|
Non-linked shareholder-backed
|
|||||
Loans
|
-
|
227
|
-
|
227
|
|
Equity securities and portfolio holdings in unit trusts
|
808
|
21
|
161
|
990
|
|
Debt securities
|
10,389
|
43,305
|
343
|
54,037
|
|
Other investments (including derivative assets)
|
52
|
1,146
|
563
|
1,761
|
|
Derivative liabilities
|
(80)
|
(1,049)
|
(201)
|
(1,330)
|
|
Total financial investments, net of derivative liabilities
|
11,169
|
43,650
|
866
|
55,685
|
|
Percentage of total
|
20%
|
78%
|
2%
|
100%
|
|
Group total analysis, including other financial liabilities held at fair value
|
|||||
Group total
|
|||||
Loans
|
-
|
227
|
-
|
227
|
|
Equity securities and portfolio holdings in unit trusts
|
84,755
|
1,304
|
576
|
86,635
|
|
Debt securities
|
25,287
|
89,948
|
1,117
|
116,352
|
|
Other investments (including derivative assets)
|
232
|
2,441
|
3,106
|
5,779
|
|
Derivative liabilities
|
(136)
|
(1,675)
|
(226)
|
(2,037)
|
|
Total financial investments, net of derivative liabilities
|
110,138
|
92,245
|
4,573
|
206,956
|
|
Borrowings attributable to the with-profits fund held at fair value
|
-
|
(82)
|
-
|
(82)
|
|
Investment contracts liabilities without discretionary participation features held at fair value
|
-
|
(15,822)
|
-
|
(15,822)
|
|
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
|
(2,099)
|
(894)
|
(379)
|
(3,372)
|
|
Total financial instruments at fair value
|
108,039
|
75,447
|
4,194
|
187,680
|
|
Percentage of total
|
58%
|
40%
|
2%
|
100%
|
|
|
|
R Loans portfolio
|
2011
|
2010
|
||
£m
|
£m
|
||
Insurance operations
|
|||
UKnote(i)
|
3,115
|
2,302
|
|
USnote (ii)
|
4,110
|
4,201
|
|
Asianote (iii)
|
1,233
|
1,340
|
|
Asset management operations
|
|||
M&Gnote (iv)
|
1,256
|
1,418
|
|
Total
|
9,714
|
9,261
|
|
(i) UK insurance operations
|
2011
|
2010
|
|||
£m
|
£m
|
|||
SAIF and PAC WPSF
|
||||
Mortgage loans*
|
1,036
|
256
|
||
Policy loans
|
20
|
21
|
||
Other loans**
|
917
|
993
|
||
Total SAIF and PAC WPSF loans
|
1,973
|
1,270
|
||
Shareholder-backed
|
||||
Mortgage loans*
|
1,137
|
1,027
|
||
Other loans
|
5
|
5
|
||
Total shareholder-backed loans
|
1,142
|
1,032
|
||
Total UK insurance operations loans
|
3,115
|
2,302
|
|
* The mortgage loans are collateralised by properties. By carrying value, 96 per cent of the £1,137 million held for shareholder-backed business relates to lifetime (equity release) mortgage business which has an average loan to property value of 27 per cent.
|
|
** Other loans held by the PAC WPSF are all commercial loans and comprise mainly syndicated loans.
|
|
(ii) US insurance operations
|
2011
|
2010
|
|
£m
|
£m
|
|
Mortgage loans+
|
3,559
|
3,641
|
Policy loans++
|
551
|
548
|
Other loans
|
-
|
12
|
Total US insurance operations loans
|
4,110
|
4,201
|
|
† All of the mortgage loans are commercial mortgage loans which are collateralised by properties. The property types are mainly industrial, multi-family residential, suburban office, retail and hotel. The breakdown by property type is as follows:
|
2011
|
2010
|
|
%
|
%
|
|
Industrial
|
28
|
31
|
Multi-family residential
|
23
|
18
|
Office
|
19
|
19
|
Retail
|
19
|
21
|
Hotels
|
11
|
10
|
Other
|
-
|
1
|
100
|
100
|
|
††The policy loans are fully secured by individual life insurance policies or annuity policies. These loans are accounted for at amortised cost, less any impairment.
|
2011
|
2010
|
|
£m
|
£m
|
|
Mortgage loans‡
|
31
|
25
|
Policy loans‡
|
572
|
528
|
Other loans‡‡
|
630
|
787
|
Total Asia insurance operations loans
|
1,233
|
1,340
|
|
‡ The mortgage and policy loans are secured by properties and life insurance policies respectively.
|
|
‡‡ The majority of the other loans are commercial loans held by the Malaysian operation and which are all investment graded by two local rating agencies.
|
2011
|
2010
|
||
£m
|
£m
|
||
Loans and receivables internal ratings:
|
|||
A+ to A-
|
129
|
213
|
|
BBB+ to BBB-
|
1,000
|
873
|
|
BB+ to BB-
|
89
|
219
|
|
B+ to B-
|
38
|
113
|
|
Total M&G loans
|
1,256
|
1,418
|
|
|
|
S Debt securities portfolio
|
2011
|
2010
|
||
£m
|
£m
|
||
Insurance operations
|
|||
UK note(i)
|
77,953
|
74,304
|
|
US note (ii)
|
27,022
|
26,366
|
|
Asia note (iii)
|
17,681
|
14,108
|
|
Asset management operationsnote (iv)
|
1,842
|
1,574
|
|
Total
|
124,498
|
116,352
|
(i) UK insurance operations
|
|||||||||||
PAC with-profits sub-fund
|
Other funds and subsidiaries
|
UK insurance operations
|
|||||||||
Scottish
Amicable
Insurance
Fund
|
Excluding
Prudential
Annuities
Limited
|
Prudential
Annuities
Limited
|
Total
|
Unit-linked
assets
|
PRIL
|
Other
annuity and
long-term
business
|
2011
Total
|
2010
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
S&P – AAA
|
578
|
4,292
|
585
|
4,877
|
699
|
3,302
|
472
|
9,928
|
18,833
|
||
S&P - AA+ to AA-
|
554
|
3,323
|
645
|
3,968
|
792
|
3,008
|
325
|
8,647
|
6,885
|
||
S&P - A+ to A-
|
1,104
|
10,257
|
1,318
|
11,575
|
1,444
|
6,525
|
826
|
21,474
|
21,508
|
||
S&P - BBB+ to BBB-
|
1,014
|
9,551
|
541
|
10,092
|
917
|
3,186
|
537
|
15,746
|
12,848
|
||
S&P – Other
|
311
|
2,461
|
62
|
2,523
|
142
|
174
|
25
|
3,175
|
3,403
|
||
3,561
|
29,884
|
3,151
|
33,035
|
3,994
|
16,195
|
2,185
|
58,970
|
63,477
|
|||
Moody's – Aaa
|
263
|
2,350
|
1,169
|
3,519
|
1,411
|
2,153
|
599
|
7,945
|
765
|
||
Moody's - Aa1 to Aa3
|
26
|
180
|
33
|
213
|
88
|
269
|
55
|
651
|
360
|
||
Moody's - A1 to A3
|
41
|
456
|
125
|
581
|
51
|
290
|
45
|
1,008
|
632
|
||
Moody's - Baa1 to Baa3
|
56
|
516
|
109
|
625
|
74
|
236
|
39
|
1,030
|
949
|
||
Moody's – Other
|
16
|
152
|
6
|
158
|
37
|
24
|
7
|
242
|
233
|
||
402
|
3,654
|
1,442
|
5,096
|
1,661
|
2,972
|
745
|
10,876
|
2,939
|
|||
Fitch
|
20
|
185
|
80
|
265
|
26
|
163
|
18
|
492
|
630
|
||
Other
|
366
|
3,973
|
960
|
4,933
|
434
|
1,776
|
106
|
7,615
|
7,258
|
||
Total UK debt securities
|
4,349
|
37,696
|
5,633
|
43,329
|
6,115
|
21,106
|
3,054
|
77,953
|
74,304
|
2011
£m
|
2010
£m
|
||
Internal ratings or unrated:
|
|||
AAA to A-
|
2,726
|
2,210
|
|
BBB to B-
|
3,773
|
3,861
|
|
Below B- or unrated
|
1,116
|
1,187
|
|
Total
|
7,615
|
7,258
|
2011
|
2010
|
||
Summary
|
£m
|
£m
|
|
Corporate and government security and commercial loans:
|
|||
Government
|
2,163
|
2,440
|
|
Publicly traded and SEC Rule 144A securities
|
16,281
|
14,747
|
|
Non-SEC Rule 144A securities
|
3,198
|
3,044
|
|
Total
|
21,642
|
20,231
|
|
Residential mortgage-backed securities (RMBS)
|
2,591
|
2,784
|
|
Commercial mortgage-backed securities (CMBS)
|
2,169
|
2,375
|
|
Other debt securities
|
620
|
976
|
|
Total US debt securities
|
27,022
|
26,366
|
2011
|
2010
|
||
£m
|
£m
|
||
S&P – AAA
|
133
|
4,187
|
|
S&P - AA+ to AA-
|
4,476
|
801
|
|
S&P - A+ to A-
|
6,382
|
5,156
|
|
S&P - BBB+ to BBB-
|
8,446
|
8,202
|
|
S&P – Other
|
999
|
866
|
|
20,436
|
19,212
|
||
Moody's – Aaa
|
62
|
34
|
|
Moody's - Aa1 to Aa3
|
15
|
32
|
|
Moody's - A1 to A3
|
29
|
36
|
|
Moody's - Baa1 to Baa3
|
67
|
73
|
|
Moody's – Other
|
17
|
135
|
|
190
|
310
|
||
Implicit ratings of MBS based on NAIC valuations (see below)
|
|||
NAIC 1
|
2,577
|
3,083
|
|
NAIC 2
|
147
|
181
|
|
NAIC 3-6
|
368
|
232
|
|
3,092
|
3,496
|
||
Fitch
|
184
|
176
|
|
Other *
|
3,120
|
3,172
|
|
Total US debt securities
|
27,022
|
26,366
|
|
*The amounts within Other which are not rated by S&P, Moody or Fitch, nor are MBS securities using the revised regulatory ratings, have the following NAIC classifications:
|
2011
|
2010
|
|
£m
|
£m
|
|
NAIC 1
|
1,258
|
1,193
|
NAIC 2
|
1,792
|
1,849
|
NAIC 3-6
|
70
|
130
|
3,120
|
3,172
|
|
|
|
(iii) Asia insurance operations
|
With-profits
business
|
Unit-linked
assets
|
Other
|
2011
Total
|
2010
Total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
S&P - AAA
|
1,259
|
38
|
126
|
1,423
|
2,934
|
|
S&P - AA+ to AA-
|
2,161
|
83
|
1,599
|
3,843
|
2,138
|
|
S&P - A+ to A-
|
1,560
|
564
|
931
|
3,055
|
2,843
|
|
S&P - BBB+ to BBB-
|
1,032
|
104
|
315
|
1,451
|
913
|
|
S&P - Other
|
786
|
707
|
644
|
2,137
|
1,773
|
|
6,798
|
1,496
|
3,615
|
11,909
|
10,601
|
||
Moody's - Aaa
|
818
|
222
|
449
|
1,489
|
65
|
|
Moody's - Aa1 to Aa3
|
47
|
61
|
20
|
128
|
115
|
|
Moody's - A1 to A3
|
191
|
17
|
96
|
304
|
130
|
|
Moody's - Baa1 to Baa3
|
109
|
4
|
18
|
131
|
95
|
|
Moody's - Other
|
34
|
9
|
16
|
59
|
49
|
|
1,199
|
313
|
599
|
2,111
|
454
|
||
Fitch
|
189
|
60
|
102
|
351
|
49
|
|
Other
|
1,368
|
877
|
1,065
|
3,310
|
3,004
|
|
Total Asia debt securities
|
9,554
|
2,746
|
5,381
|
17,681
|
14,108
|
|
The following table analyses debt securities of 'Other business' which are not externally rated:
|
||||||
2011
Total
|
2010
Total
|
|||||
£m
|
£m
|
|||||
Government bonds
|
244
|
350
|
||||
Corporate bonds rated as investment grade by local external ratings agencies
|
776
|
666
|
||||
Structured deposits issued by banks which are rated, but specific deposits are not
|
-
|
5
|
||||
Other
|
45
|
22
|
||||
1,065
|
1,043
|
|
(iv) Asset Management Operations
|
2011
|
2010
|
|||
£m
|
£m
|
|||
M&G
|
||||
AAA to A- by Standard and Poor's or Aaa rated by Moody's
|
1,547
|
1,468
|
||
Other
|
287
|
92
|
||
Total M&G debt securities
|
1,834
|
1,560
|
|
(v) Group exposure to holdings in asset-backed securities
|
2011
|
2010
|
|
£m
|
£m
|
|
Shareholder-backed operations (excluding assets held in unit-linked funds):
|
||
UK insurance operations note (a)
|
1,358
|
1,181
|
US insurance operations note (b)
|
5,380
|
6,135
|
Asian insurance operations note (c)
|
176
|
113
|
Other operations note (d)note (iv)
|
594
|
437
|
7,508
|
7,866
|
|
With-profits operations:
|
||
UK insurance operations note (a)
|
5,351
|
5,237
|
Asian insurance operations note (c)
|
454
|
435
|
5,805
|
5,672
|
|
Total
|
13,313
|
13,538
|
|
(a) UK insurance operations
|
2011
|
2010
|
|
£m
|
£m
|
|
Shareholder-backed business (2011: 38% AAA, 18% AA)(i)
|
1,358
|
1,181
|
With-profits operations (2011: 58% AAA, 9% AA)(ii)
|
5,351
|
5,237
|
Total
|
6,709
|
6,418
|
|
(i)All of the exposure of the shareholder-backed business relates to the UK market and primarily relates to investments held by PRIL.
|
|
(ii)Exposure of the with-profits operations relates to exposure to:
|
2011
|
2010
|
|||
£m
|
£m
|
|||
UK market
|
4,037
|
3,685
|
||
US market
|
1,314
|
1,552
|
||
5,351
|
5,237
|
|||
|
(b) US insurance operations
|
2011
|
2010
|
||
£m
|
£m
|
||
RMBS Sub-prime (2011: 20% AAA, 4% AA)
|
207
|
224
|
|
Alt-A (2011: 12% AAA, 4% AA)
|
310
|
415
|
|
Prime including agency (2011: 3% AAA, 76% AA)
|
2,074
|
2,145
|
|
CMBS (2011: 35% AAA, 12% AA)
|
2,169
|
2,375
|
|
CDO funds (2011: 16% AAA, 0% AA)*, including £nil million exposure to sub-prime
|
44
|
162
|
|
Other ABS (2011: 23% AAA, 17% AA), including £6.6 million exposure to sub-prime
|
576
|
814
|
|
Total
|
5,380
|
6,135
|
|
* Including the Group's economic interest in Piedmont and other consolidated CDO funds.
|
|
(c) Asian insurance operations
|
2011
|
2010
|
|
£m
|
£m
|
|
CMBS
|
149
|
251
|
CDO funds and ABS
|
305
|
184
|
Total
|
454
|
435
|
|
(d) Other operations
|
2011
|
2010
|
|
£m
|
£m
|
|
RMBS: Prime (2011: 91% AAA, 9% AA)
|
340
|
197
|
CMBS (2011: 27% AAA, 16% AA)
|
146
|
184
|
CDO funds and other ABS - all without sub-prime exposure (2011: 98% AAA)
|
108
|
56
|
Total
|
594
|
437
|
Shareholder
sovereign
debt
|
With-profits
sovereign
debt
|
|||
£m
|
£m
|
|||
Continental Europe
|
||||
Italy
|
43
|
52
|
||
Spain
|
1
|
33
|
||
44
|
85
|
|||
Germany
|
598
|
602
|
||
Other Europe (principally Isle of Man and Belgium)
|
48
|
62
|
||
690
|
749
|
|||
United Kingdom
|
3,254
|
2,801
|
||
United States
|
2,448
|
2,615
|
||
Other, predominately Asia
|
2,850
|
332
|
||
Total
|
9,242
|
6,497
|
Bank debt securities - shareholder-backed business
|
|||||||
Senior debt
|
Subordinated debt
|
||||||
Covered
|
Senior
|
Total senior
debt
|
Tier 2
|
Tier 1
|
Total
subordinated
debt
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Portugal
|
-
|
24
|
24
|
-
|
-
|
-
|
24
|
Ireland
|
-
|
13
|
13
|
-
|
-
|
-
|
13
|
Italy
|
-
|
11
|
11
|
56
|
14
|
70
|
81
|
Greece
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Spain
|
107
|
11
|
118
|
90
|
2
|
92
|
210
|
107
|
59
|
166
|
146
|
16
|
162
|
328
|
|
Austria
|
-
|
-
|
-
|
9
|
-
|
9
|
9
|
Belgium
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
France
|
2
|
34
|
36
|
78
|
35
|
113
|
149
|
Germany
|
-
|
28
|
28
|
1
|
-
|
1
|
29
|
Luxembourg
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Netherlands
|
-
|
7
|
7
|
81
|
64
|
145
|
152
|
United Kingdom
|
228
|
145
|
373
|
615
|
95
|
710
|
1,083
|
Total Europe
|
337
|
273
|
610
|
930
|
210
|
1,140
|
1,750
|
United States
|
-
|
1,362
|
1,362
|
352
|
2
|
354
|
1,716
|
Other, predominantly Asia
|
-
|
246
|
246
|
562
|
33
|
595
|
841
|
Total
|
337
|
1,881
|
2,218
|
1,844
|
245
|
2,089
|
4,307
|
Bank debt securities - participating funds
|
|||||||
Senior debt
|
Subordinated debt
|
||||||
Covered
|
Senior
|
Total senior
debt
|
Tier 2
|
Tier 1
|
Total
subordinated
debt
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Portugal
|
-
|
7
|
7
|
-
|
-
|
-
|
7
|
Ireland
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Italy
|
-
|
45
|
45
|
49
|
2
|
51
|
96
|
Greece
|
5
|
-
|
5
|
-
|
-
|
-
|
5
|
Spain
|
137
|
-
|
137
|
1
|
-
|
1
|
138
|
142
|
52
|
194
|
50
|
2
|
52
|
246
|
|
Austria
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Belgium
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
France
|
-
|
80
|
80
|
47
|
17
|
64
|
144
|
Germany
|
-
|
7
|
7
|
-
|
-
|
-
|
7
|
Luxembourg
|
-
|
7
|
7
|
-
|
-
|
-
|
7
|
Netherlands
|
-
|
80
|
80
|
14
|
28
|
42
|
122
|
United Kingdom
|
319
|
385
|
704
|
772
|
74
|
846
|
1,550
|
Total Europe
|
461
|
611
|
1,072
|
883
|
121
|
1,004
|
2,076
|
United States
|
-
|
1,378
|
1,378
|
396
|
278
|
674
|
2,052
|
Other, predominantly
|
1
|
384
|
385
|
341
|
20
|
361
|
746
|
Total
|
462
|
2,373
|
2,835
|
1,620
|
419
|
2,039
|
4,874
|
|
|
|
T Debt securities of US insurance operations: Valuation basis, accounting presentation of gains and losses and securities in an unrealised loss position
|
|
i Valuation basis
|
|
ii Accounting presentation of gains and losses
|
|
iii 2011 movements in unrealised gains and losses
|
2011
|
Changes in
Unrealised
appreciation**
|
Foreign
exchange
translation
|
2010
|
||
Reflected as part of movement in consolidated statement of comprehensive income
|
|||||
£m
|
£m
|
£m
|
£m
|
||
Assets fair valued at below book value
|
|||||
Book value*
|
2,455
|
4,372
|
|||
Unrealised (loss) / gainnotes (iv)(a) and (b)
|
(246)
|
122
|
2
|
(370)
|
|
Fair value (as included in statement of financial position)
|
2,209
|
4,002
|
|||
Assets fair valued at or above book value
|
|||||
Book value*
|
22,504
|
20,743
|
|||
Unrealised gain /(loss)
|
2,303
|
689
|
34
|
1,580
|
|
Fair value (as included in statement of financial position)
|
24,807
|
22,323
|
|||
Total
|
|||||
Book value*
|
24,959
|
25,115
|
|||
Net unrealised gain/(loss)
|
2,057
|
811
|
36
|
1,210
|
|
Fair value (as included in statement of financial position)***
|
27,016
|
26,325
|
|
* Book value represents cost/amortised cost of the debt securities.
|
|
** Translated at the average rate of $1.6037: £1.
|
|
***Debt securities for US operations included in the statement of financial position at 31 December 2011 and as referred to in note S, comprise:
|
|
|
2011
|
2010
|
|
£m
|
£m
|
|
Available-for-sale
|
27,016
|
26,325
|
Consolidated investment funds classified as fair value through profit and loss
|
6
|
41
|
27,022
|
26,366
|
|
|
|
|
|
iv Debt securities classified as available-for-sale in an unrealised loss position
|
|
|
|
(a) Fair value of available-for-sale securities as a percentage of book value
|
2011
|
2010
|
|||
Fair value
|
Unrealised loss
|
Fair value
|
Unrealised loss
|
|
£m
|
£m
|
£m
|
£m
|
|
Between 90% and 100%
|
1,829
|
(60)
|
3,390
|
(102)
|
Between 80% and 90%
|
172
|
(28)
|
273
|
(44)
|
Below 80% note(d)
|
208
|
(158)
|
339
|
(224)
|
Total
|
2,209
|
(246)
|
4,002
|
(370)
|
Included within the table above are amounts relating to sub-prime and Alt-A securities of:
|
||||
2011
|
2010
|
|||
Fair value
|
Unrealised loss
|
Fair value
|
Unrealised loss
|
|
£m
|
£m
|
£m
|
£m
|
|
Between 90% and 100%
|
142
|
(7)
|
98
|
(6)
|
Between 80% and 90%
|
58
|
(11)
|
55
|
(9)
|
Below 80% note(d)
|
69
|
(35)
|
56
|
(25)
|
Total
|
269
|
(53)
|
209
|
(40)
|
|
(b) Unrealised losses by maturity of available-for-sale securities
|
2011
|
2010
|
|
£m
|
£m
|
|
Less than 1 year
|
-
|
-
|
1 year to 5 years
|
(7)
|
(6)
|
5 years to 10 years
|
(28)
|
(47)
|
More than 10 years
|
(28)
|
(49)
|
Mortgage-backed and other debt securities
|
(183)
|
(268)
|
Total*
|
(246)
|
(370)
|
|
(c) Age analysis of unrealised losses for the years indicated for available-for-sale securities
|
2011
|
2010
|
|||||
Non
investment
grade
|
Investment
grade
|
Total
|
Non
investment
grade
|
Investment
grade
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Less than 6 months
|
(11)
|
(31)
|
(42)
|
(3)
|
(67)
|
(70)
|
6 months to 1 year
|
(7)
|
(8)
|
(15)
|
(2)
|
-
|
(2)
|
1 year to 2 years
|
(5)
|
(1)
|
(6)
|
(13)
|
(20)
|
(33)
|
2 years to 3 years
|
(7)
|
(10)
|
(17)
|
(27)
|
(55)
|
(82)
|
More than 3 years
|
(61)
|
(105)
|
(166)
|
(58)
|
(125)
|
(183)
|
Total
|
(91)
|
(155)
|
(246)
|
(103)
|
(267)
|
(370)
|
2011
|
2010
|
||||
Fair
value
|
Unrealised
loss
|
Fair
value
|
Unrealised
loss
|
||
Category analysis
|
£m
|
£m
|
£m
|
£m
|
|
Residential mortgage-backed securities
|
|||||
Prime (including agency)
|
38
|
(16)
|
88
|
(39)
|
|
Alt - A
|
12
|
(3)
|
15
|
(4)
|
|
Sub-prime
|
58
|
(32)
|
41
|
(20)
|
|
108
|
(51)
|
144
|
(63)
|
||
Commercial mortgage-backed securities.
|
6
|
(29)
|
8
|
(29)
|
|
Other asset-backed securities
|
65
|
(58)
|
123
|
(105)
|
|
Total structured securities
|
179
|
(138)
|
275
|
(197)
|
|
Corporates
|
29
|
(20)
|
64
|
(27)
|
|
Total
|
208
|
(158)
|
339
|
(224)
|
2011
|
2010
|
|||
Fair
value
|
Unrealised loss
|
Fair
value
|
Unrealised loss
|
|
Age analysis
|
£m
|
£m
|
£m
|
£m
|
Less than 3 months
|
15
|
(5)
|
-
|
(1)
|
3 months to 6 months
|
45
|
(15)
|
-
|
-
|
More than 6 months
|
148
|
(138)
|
339
|
(223)
|
208
|
(158)
|
339
|
(224)
|
|
|
|
U Net core structural borrowings of shareholder-financed operations
|
2011
|
2010
|
||||
£m
|
£m
|
||||
Core structural borrowings of shareholder-financed operations:
|
|||||
Perpetual subordinated capital securities (Innovative Tier 1)note (i)
|
1,823
|
1,463
|
|||
Subordinated notes (Lower Tier 2)note (i)
|
829
|
1,255
|
|||
Subordinated debt total
|
2,652
|
2,718
|
|||
Senior debtnote (ii)
|
|||||
2023
|
300
|
300
|
|||
2029
|
249
|
249
|
|||
Holding company totalnote (iii)
|
3,201
|
3,267
|
|||
PruCap bank loannote (iii)
|
250
|
250
|
|||
Jackson surplus notes (Lower Tier 2)note (ii)
|
160
|
159
|
|||
Total (per consolidated statement of financial position)
|
3,611
|
3,676
|
|||
Less: Holding company cash and short-term investments
|
|||||
(recorded within the consolidated statement of financial position)note (iv)
|
(1,200)
|
(1,232)
|
|||
Net core structural borrowings of shareholder-financed operations
|
2,411
|
2,444
|
|
Notes
|
|
(i) These debt classifications are consistent with the treatment of capital for regulatory purposes, as defined in the FSA handbook. In January 2011, the Company issued US$550 million 7.75 per cent Tier 1 subordinated debt, primarily to retail investors. The proceeds, net of costs, were US$539 million (£340 million) and have been used to finance the repayments of the €500 million Tier 2 subordinated debt in December 2011.
|
|
The Group has designated US$2.85 billion (2010: US$2.3 billion) of its Tier 1 subordinated debt as a net investment hedge under IAS 39 to hedge the currency risks related to the net investment in Jackson.
|
|
(ii) The senior debt ranks above subordinated debt in the event of liquidation.
|
|
(iii) The £250 million PruCap bank loan was made in December 2010 in two tranches: £135 million maturing in June 2014, currently drawn at a cost of twelve month £LIBOR plus 1.2 per cent and £115 million maturing on 20 December 2012, currently drawn at a cost of twelve month £LIBOR plus 0.99 per cent.
|
|
(iv) Including central finance subsidiaries.
|
|
|
|
V Other borrowings
|
2011
|
2010
|
||
£m
|
£m
|
||
Operational borrowings attributable to shareholder-financed operationsnote (i)
|
|||
Borrowings in respect of short-term fixed income securities programmes
|
2,956
|
2,560
|
|
Non-recourse borrowings of US operations
|
21
|
80
|
|
Other borrowings note (ii)
|
363
|
364
|
|
Total
|
3,340
|
3,004
|
2011
|
2010
|
|
£m
|
£m
|
|
Borrowings attributable to with-profits operations
|
||
Non-recourse borrowings of consolidated investment funds
|
747
|
1,287
|
£100m 8.5% undated subordinated guaranteed bonds of the Scottish Amicable Insurance Fund
|
100
|
100
|
Other borrowings (predominantly obligations under finance leases)
|
125
|
135
|
Total
|
972
|
1,522
|
|
(i) In addition to the debt listed above, £200 million Floating Rate Notes were issued by Prudential plc in October 2011 which mature in April 2012. These Notes have been wholly subscribed by a Group subsidiary and accordingly have been eliminated on consolidation in the Group financial statements. These notes were originally issued in October 2008 and have been reissued upon their maturity.
|
|
(ii) Other borrowings include mainly amounts whose repayment to the lender is contingent upon future surpluses emerging from certain contracts specified under the arrangement. If insufficient surplus emerges on the contracts, there is no recourse to other assets of the Group and the liability is not payable to the degree of shortfall. Further, the Group has chosen to designate as a fair value hedge under IAS 39 certain fixed to floating rate swaps which hedge the fair value exposures to interest rate movements of these borrowings.
|
|
|
|
W Defined benefit pension schemes
|
The Group liability in respect of defined benefit pension schemes is as follows:
|
|||
2011
|
2010
|
||
£m
|
£m
|
||
Economic position:
|
|||
Deficit, gross of deferred tax, based on scheme assets held, including investments in Prudential insurance policies:
|
|||
Attributable to the PAC with-profits fund (i.e. absorbed by the liability for unallocated surplus)
|
(41)
|
(106)
|
|
Attributable to shareholder-backed operations (i.e. shareholders' equity)
|
(23)
|
(114)
|
|
Economic deficit
|
(64)
|
(220)
|
|
Exclude: investments in Prudential insurance liabilities (offset on consolidation in the Group financial statements against insurance liabilities)
|
(165)
|
(227)
|
|
Deficit under IAS 19 included in Provisions in the statement of financial position
|
(229)
|
(447)
|
2011
|
2010
|
||
%
|
%
|
||
Discount rate*
|
4.7
|
5.45
|
|
Rate of increase in salaries
|
2.9
|
5.55
|
|
Rate of inflation**
|
|||
Retail price index (RPI)
|
2.9
|
3.55
|
|
Consumer price index (CPI)
|
1.9
|
n/a
|
|
Rate of increase of pensions in payment for inflation:
|
|||
Guaranteed (maximum 5%)***
|
2.5
|
3.55
|
|
Guaranteed (maximum 2.5%)***
|
2.5
|
2.5
|
|
Discretionary***
|
2.5
|
2.5
|
|
Expected returns on plan assets
|
5.1
|
5.9
|
|
* The discount rate has been determined by reference to an 'AA' corporate bond index adjusted, where applicable, to allow for the difference in duration between the index and the pension liabilities.
|
|
** The rate of inflation for the year ended 31 December 2011 reflects the long-term assumption for the UK RPI or CPI depending on the tranche of the schemes. For prior periods it reflects the long term assumption for the UK RPI. See explanation below.
|
|
*** The rates of 2.5 per cent are those for PSPS. Assumed rates of increase of pensions in payments for inflation for all other schemes are 2.9 per cent in 2011 (2010: 3.55 per cent).
|
2011
|
||||||
(Charge) credit to income statement
|
||||||
Surplus
(deficit) in
scheme at
1 January
2011
|
Operating
results
(based on
longer-term
investment
returns) (note a)
|
Actuarial and
other gains
and losses
(note b)
|
Contributions paid
|
Surplus
(deficit)
in scheme
at 31 Dec
2011
(note c)
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
All schemes
|
||||||
Underlying position (without the effect of IFRIC 14)
|
||||||
Surplus
|
312
|
256
|
882
|
93
|
1,543
|
|
Less: amount attributable to PAC with-profits fund
|
(264)
|
(171)
|
(607)
|
(41)
|
(1,083)
|
|
Shareholders' share:
|
||||||
Gross of tax surplus
|
48
|
85
|
275
|
52
|
460
|
|
Related tax
|
(13)
|
(22)
|
(68)
|
(14)
|
(117)
|
|
Net of shareholders' tax
|
35
|
63
|
207
|
38
|
343
|
|
Effect of IFRIC 14
|
||||||
Derecognition of surplus and set up of additional funding obligation
|
(532)
|
(229)
|
(846)
|
-
|
(1,607)
|
|
Less: amount attributable to PAC with-profits fund
|
370
|
162
|
592
|
-
|
1,124
|
|
Shareholders' share:
|
||||||
Gross of tax (deficit)
|
(162)
|
(67)
|
(254)
|
-
|
(483)
|
|
Related tax
|
44
|
16
|
63
|
-
|
123
|
|
Net of shareholders' tax
|
(118)
|
(51)
|
(191)
|
-
|
(360)
|
|
With the effect of IFRIC 14
|
||||||
(Deficit) surplus
|
(220)
|
27
|
36
|
93
|
(64)
|
|
Less: amount attributable to PAC with-profits fund
|
106
|
(9)
|
(15)
|
(41)
|
41
|
|
Shareholders' share:
|
||||||
Gross of tax (deficit) surplus
|
(114)
|
18
|
21
|
52
|
(23)
|
|
Related tax
|
31
|
(6)
|
(5)
|
(14)
|
6
|
|
Net of shareholders' tax
|
(83)
|
12
|
16
|
38
|
(17)
|
|
(a) The components of the credit (charge) to operating results (comprising amounts attributable to the PAC with-profits fund and shareholder-backed operations) are as follows:
|
2011
|
2010
|
||
£m
|
£m
|
||
Current service cost
|
(35)
|
(38)
|
|
Negative past service cost - RPI to CPI inflation measure changenote (i)
|
282
|
-
|
|
Finance (expense) income:
|
|||
Interest on pension scheme liabilities
|
(299)
|
(294)
|
|
Expected return on assets
|
308
|
325
|
|
Total credit (charge) without the effect IFRIC 14
|
256
|
(7)
|
|
Effect of IFRIC 14 for pension schemes
|
(229)
|
(38)
|
|
Total credit (charge) after the effect of IFRIC 14 as shown above, reflected in the Group's operating profit based on longer-term investment returnsnote (ii)
|
27
|
(45)
|
(i)
|
RPI to CPI inflation measure change
|
(ii)
|
The net credit (charge) to operating profit (comprising amounts attributable to the PAC with-profits fund and shareholder-backed operations) of £27 million (2010: (£45 million)) is made up of the following:
|
2011
|
2010
|
||
£m
|
£m
|
||
Underlying IAS 19 charge for other pension schemes
|
(17)
|
(18)
|
|
Cash costs for PSPS
|
(20)
|
(23)
|
|
Unwind of discount on opening provision for deficit funding for PSPS
|
(2)
|
(4)
|
|
Negative past service cost - RPI to CPI inflation measure change (note (i) to table above)
|
66
|
-
|
|
27
|
(45)
|
b
|
The components of the credit (charge) for actuarial and other gains and losses (comprising amounts attributable to the PAC with-profits fund and shareholder-backed operations) are as follows:
|
2011
|
2010
|
|
£m
|
£m
|
|
Actual less expected return on assets
|
982
|
306
|
Losses on changes of assumptions for plan liabilities
|
(414)
|
(411)
|
Experience gains (losses) on liabilities
|
314
|
(4)
|
Total credit (charge) without the effect of IFRIC 14
|
882
|
(109)
|
Effect of IFRIC 14 for pension schemes
|
(846)
|
94
|
Actuarial and other gains and losses after the effect of IFRIC 14
|
36
|
(15)
|
|
c On the 'economic basis', after including the underlying assets represented by the investments in Prudential insurance policies as scheme assets, the underlying statements of financial position of the schemes at 31 December were:
|
2011
|
2010
|
||
£m
|
£m
|
||
Equities
|
483
|
825
|
|
Bonds
|
5,954
|
4,203
|
|
Properties
|
317
|
228
|
|
Cash-like investments
|
409
|
748
|
|
Total value of assets
|
7,163
|
6,004
|
|
Present value of benefit obligations
|
(5,620)
|
(5,692)
|
|
1,543
|
312
|
||
Effect of the application of IFRIC 14 for pension schemes:
|
|||
Derecognition of PSPS surplus
|
(1,588)
|
(485)
|
|
Adjust for obligation deficit funding of PSPS
|
(19)
|
(47)
|
|
Pre-tax deficit
|
(64)
|
(220)
|
2011
|
|||
Assumption
|
Change in assumption
|
Impact on scheme liabilities on IAS 19 basis
|
|
Discount rate
|
Decrease by 0.2% from 4.7% to 4.5%
|
Increase in scheme liabilities by:
|
|
PSPS
|
3.3%
|
||
Other schemes
|
4.8%
|
||
Discount rate
|
Increase by 0.2% from 4.7% to 4.9%
|
Decrease in scheme liabilities by:
|
|
PSPS
|
3.1%
|
||
Other schemes
|
4.5%
|
||
Rate of inflation
|
RPI: Decrease by 0.2% from 2.9% to 2.7%
|
Decrease in scheme liabilities by:
|
|
CPI: Decrease by 0.2% from 1.9% to 1.7%
|
PSPS
|
0.6%
|
|
with consequent reduction in salary increases
|
Other schemes
|
4.1%
|
|
Mortality rate
|
Increase life expectancy by 1 year
|
Increase in scheme liabilities by:
|
|
PSPS
|
2.7%
|
||
Other schemes
|
2.4%
|
2010
|
|||
Assumption
|
Change in assumption
|
Impact on scheme liabilities on IAS 19 basis
|
|
Discount rate
|
Decrease by 0.2% from 5.45% to 5.25%
|
Increase in scheme liabilities by:
|
|
PSPS
|
3.6%
|
||
Other schemes
|
5.2%
|
||
Discount rate
|
Increase by 0.2% from 5.45% to 5.65%
|
Decrease in scheme liabilities by:
|
|
PSPS
|
3.5%
|
||
Other schemes
|
4.8%
|
||
Rate of inflation
|
RPI: Decrease by 0.2% from 3.55% to 3.35%
|
Decrease in scheme liabilities by:
|
|
with consequent reduction in salary increases
|
PSPS
|
1.0%
|
|
Other schemes
|
4.9%
|
||
Mortality rate
|
Increase life expectancy by 1 year
|
Increase in scheme liabilities by:
|
|
PSPS
|
2.1%
|
||
Other schemes
|
2.6%
|
|
|
|
X Policyholder liabilities
|
|
|
Insurance operations
|
|||||
UK
|
US
|
Asia
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
||
Policyholder liabilities
|
116,229
|
48,311
|
21,858
|
186,398
|
|
Unallocated surplus of with-profits funds
|
9,966
|
-
|
53
|
10,019
|
|
At 1 January 2010
|
126,195
|
48,311
|
21,911
|
196,417
|
|
Premiums
|
7,890
|
11,735
|
4,308
|
23,933
|
|
Surrenders
|
(3,779)
|
(3,598)
|
(2,241)
|
(9,618)
|
|
Maturities/Deaths
|
(7,303)
|
(769)
|
(498)
|
(8,570)
|
|
Net flows
|
(3,192)
|
7,368
|
1,569
|
5,745
|
|
Shareholders transfers post tax
|
(223)
|
-
|
(24)
|
(247)
|
|
Investment-related items and other movements
|
13,172
|
3,464
|
2,235
|
18,871
|
|
Foreign exchange translation differences
|
(208)
|
1,380
|
2,081
|
3,253
|
|
Dilution of Group's holdings
|
(27)
|
-
|
-
|
(27)
|
|
Acquisition of UOB Life Assurance Limited
|
-
|
-
|
968
|
968
|
|
As at 31 December 2010 / 1 January 2011
|
135,717
|
60,523
|
28,740
|
224,980
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
125,530
|
60,523
|
28,674
|
214,727
|
|
- Unallocated surplus of with-profits funds
|
10,187
|
-
|
66
|
10,253
|
|
At 1 January 2011
|
135,717
|
60,523
|
28,740
|
224,980
|
|
Premiums
|
6,988
|
12,914
|
5,079
|
24,981
|
|
Surrenders
|
(4,255)
|
(4,270)
|
(2,237)
|
(10,762)
|
|
Maturities/Deaths
|
(7,813)
|
(820)
|
(664)
|
(9,297)
|
|
Net flows
|
(5,080)
|
7,824
|
2,178
|
4,922
|
|
Shareholders transfers post tax
|
(216)
|
-
|
(30)
|
(246)
|
|
Investment-related items and other movements
|
5,862
|
136
|
365
|
6,363
|
|
Foreign exchange translation differences
|
(94)
|
706
|
(341)
|
271
|
|
At 31 December 2011
|
136,189
|
69,189
|
30,912
|
236,290
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
127,024
|
69,189
|
30,862
|
227,075
|
|
- Unallocated surplus of with-profits funds
|
9,165
|
-
|
50
|
9,215
|
|
Average policyholder liability balances*
|
|||||
2011
|
126,277
|
64,856
|
29,768
|
220,901
|
|
2010
|
120,880
|
54,417
|
25,750
|
201,047
|
|
* Averages have been based on opening and closing balances and adjusted for acquisition and disposals in the period and exclude unallocated surplus of with-profits funds.
|
Other shareholder-backed funds and subsidiaries
|
|||||
SAIF and PAC with-profits sub-fund
|
Unit-linked liabilities
|
Annuity and other long-term business
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
||
At 1 January 2010
|
87,495
|
19,035
|
19,665
|
126,195
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
77,529
|
19,035
|
19,665
|
116,229
|
|
- Unallocated surplus of with-profits funds
|
9,966
|
-
|
-
|
9,966
|
|
Premiums
|
3,311
|
2,301
|
2,278
|
7,890
|
|
Surrenders
|
(2,453)
|
(1,272)
|
(54)
|
(3,779)
|
|
Maturities/Deaths
|
(5,079)
|
(726)
|
(1,498)
|
(7,303)
|
|
Net flows note (a)
|
(4,221)
|
303
|
726
|
(3,192)
|
|
Shareholders transfers post tax
|
(223)
|
-
|
-
|
(223)
|
|
Switches
|
(236)
|
236
|
-
|
-
|
|
Investment-related items and other movements note (b)
|
9,165
|
2,097
|
1,910
|
13,172
|
|
Dilution of Group's holdings
|
-
|
-
|
(27)
|
(27)
|
|
Foreign exchange translation differences
|
(207)
|
-
|
(1)
|
(208)
|
|
At 31 December 2010 / 1 January 2011
|
91,773
|
21,671
|
22,273
|
135,717
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
81,586
|
21,671
|
22,273
|
125,530
|
|
- Unallocated surplus of with-profits funds
|
10,187
|
-
|
-
|
10,187
|
|
Premiums
|
3,413
|
1,854
|
1,721
|
6,988
|
|
Surrenders
|
(2,285)
|
(1,851)
|
(119)
|
(4,255)
|
|
Maturities/Deaths
|
(5,551)
|
(655)
|
(1,607)
|
(7,813)
|
|
Net flows note (a)
|
(4,423)
|
(652)
|
(5)
|
(5,080)
|
|
Shareholders transfers post tax
|
(216)
|
-
|
-
|
(216)
|
|
Switches
|
(237)
|
237
|
-
|
-
|
|
Investment-related items and other movements note (b)
|
3,338
|
25
|
2,499
|
5,862
|
|
Foreign exchange translation differences
|
(94)
|
-
|
-
|
(94)
|
|
At 31 December 2011
|
90,141
|
21,281
|
24,767
|
136,189
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
80,976
|
21,281
|
24,767
|
127,024
|
|
- Unallocated surplus of with-profits funds
|
9,165
|
-
|
-
|
9,165
|
|
Average policyholder liability balances*
|
|||||
2011
|
81,281
|
21,476
|
23,520
|
126,277
|
|
2010
|
79,558
|
20,353
|
20,969
|
120,880
|
|
Notes
|
|
(a) Net outflows increased from £3,192 million in 2010 to £5,080 million in 2011, principally as a result of stock transfer activity within the unit-linked business (2011 saw a large transfer out, while 2010 benefitted from a large transfer in) and a lower level of bulk annuity transactions in 2011.
|
|
(b) Investment-related items and other movements of £5,862 million was lower than the £13,172 benefit seen in 2010 principally as a result of weaker performance of UK equity markets in 2011.
|
|
|
US insurance operations
|
||||
Variable
annuity
separate
account
liabilities
|
Fixed annuity,
GIC and other
business
|
Total
|
||
£m
|
£m
|
£m
|
||
At 1 January 2010
|
20,639
|
27,672
|
48,311
|
|
Premiums
|
7,420
|
4,315
|
11,735
|
|
Surrenders
|
(1,403)
|
(2,195)
|
(3,598)
|
|
Maturities/Deaths
|
(259)
|
(510)
|
(769)
|
|
Net flows
|
5,758
|
1,610
|
7,368
|
|
Transfers from general to separate account
|
1,411
|
(1,411)
|
-
|
|
Investment-related items and other movements
|
2,875
|
589
|
3,464
|
|
Foreign exchange translation differences note (a)
|
520
|
860
|
1,380
|
|
At 31 December 2010 / 1 January 2011
|
31,203
|
29,320
|
60,523
|
|
Premiums
|
9,176
|
3,738
|
12,914
|
|
Surrenders
|
(1,898)
|
(2,372)
|
(4,270)
|
|
Maturities/Deaths
|
(300)
|
(520)
|
(820)
|
|
Net flows note (b)
|
6,978
|
846
|
7,824
|
|
Transfers from general to separate account
|
957
|
(957)
|
-
|
|
Investment-related items and other movements note (c)
|
(1,735)
|
1,871
|
136
|
|
Foreign exchange translation differences
|
430
|
276
|
706
|
|
At 31 December 2011
|
37,833
|
31,356
|
69,189
|
|
Average policyholder liability balances
|
||||
2011
|
34,518
|
30,338
|
64,856
|
|
2010
|
25,921
|
28,496
|
54,417
|
|
* Averages have been based on opening and closing balances.
|
|
Notes
|
|
(a) Movements in the year have been translated at an average rate of 1.60 (2010: 1.55). The closing balance has been translated at closing rate of 1.55 (2010: 1.57). Differences upon retranslation are included in foreign exchange translation differences of £706 million (2010: £1,380 million).
|
|
(b) Net flows for the year were £7,824 million compared with £7,368 million in 2010, driven largely by increased new business volumes for the variable annuity business.
|
|
(c) Negative investment-related items and other movements in variable annuity separate account liabilities of £1,735 million in 2011 principally reflects the negative separate account return in the year including reductions to liabilities for fees levied, versus a significant increase in the equity market in 2010. This is offset by an increase in fixed annuity, GIC and other business investment and other movements primarily related to increase in the value of the value of embedded derivatives and interest credited to policyholder accounts in the year.
|
With-profits
business
|
Unit-linked
liabilities
|
Other
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
||
At 1 January 2010
|
8,861
|
9,717
|
3,333
|
21,911
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
8,808
|
9,717
|
3,333
|
21,858
|
|
- Unallocated surplus of with-profits funds
|
53
|
-
|
-
|
53
|
|
Premiums
|
|||||
New business
|
141
|
1,072
|
452
|
1,665
|
|
In-force
|
897
|
1,130
|
616
|
2,643
|
|
1,038
|
2,202
|
1,068
|
4,308
|
||
Surrendersnote (c)
|
(441)
|
(1,572)
|
(228)
|
(2,241)
|
|
Maturities/Deaths
|
(326)
|
(40)
|
(132)
|
(498)
|
|
Net flows note (b)
|
271
|
590
|
708
|
1,569
|
|
Shareholders transfers post tax
|
(24)
|
-
|
-
|
(24)
|
|
Investment-related items and other movements
|
693
|
1,405
|
137
|
2,235
|
|
Foreign exchange translation differences note (a)
|
719
|
1,009
|
353
|
2,081
|
|
Acquisition of UOB Life Assurance Limited note (e)
|
504
|
3
|
461
|
968
|
|
At 31 December 2010 / 1 January 2011
|
11,024
|
12,724
|
4,992
|
28,740
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
10,958
|
12,724
|
4,992
|
28,674
|
|
- Unallocated surplus of with-profits funds
|
66
|
-
|
-
|
66
|
|
Premiums
|
|||||
New business
|
162
|
1,136
|
723
|
2,021
|
|
In-force
|
1,110
|
1,163
|
785
|
3,058
|
|
1,272
|
2,299
|
1,508
|
5,079
|
||
Surrendersnote (c)
|
(502)
|
(1,490)
|
(245)
|
(2,237)
|
|
Maturities/Deaths
|
(431)
|
(39)
|
(194)
|
(664)
|
|
Net flows note (b)
|
339
|
770
|
1,069
|
2,178
|
|
Shareholders transfers post tax
|
(30)
|
-
|
-
|
(30)
|
|
Investment-related items and other movements note (d)
|
1,274
|
(1,154)
|
245
|
365
|
|
Foreign exchange translation differencesnote (a)
|
36
|
(325)
|
(52)
|
(341)
|
|
At 31 December 2011
|
12,643
|
12,015
|
6,254
|
30,912
|
|
Comprising:
|
|||||
- Policyholder liabilities
|
12,593
|
12,015
|
6,254
|
30,862
|
|
- Unallocated surplus of with-profits funds
|
50
|
-
|
-
|
50
|
|
Average policyholder liability balances*
|
|||||
2011
|
11,775
|
12,370
|
5,623
|
29,768
|
|
2010
|
10,135
|
11,222
|
4,393
|
25,750
|
|
**Averages have been based on opening and closing balances and adjusted for acquisition and disposals in the period and exclude unallocated surplus of with-profits funds.
|
|
|
|
Notes
|
|
(a) Movements in the period have been translated at the average exchange rate for the year ended 31 December 2011. The closing balance has been translated at the closing spot rates as at 31 December 2011. Differences upon retranslation are included in foreign exchange translation differences.
|
|
(b) Net flows have increased by £609 million from £1,569 million in 2010 to £2,178 million in 2011 primarily reflecting increased flows from new business and the growth in the in-force book.
|
|
(c) The rate of surrenders for unit-linked and other shareholder business (expressed as a percentage of opening liabilities) was 9.8 per cent compared with 13.8 per cent in 2010.
|
|
(d) The investment-related and other items and other movements for unit-linked business of negative £1,154 million in 2011 was mainly driven from Asia equity market losses in the 2nd half of 2011.
|
|
(e) The acquisition of UOB Life Assurance Limited reflects the liabilities acquired at the date of acquisition.
|
|
|
Duration of policyholder liabilities
|
|||||||||
2011
|
2010
|
||||||||
UK insurance operations
note (i)
|
US insurance operations
note (ii)
|
Asian insurance operations
note (iii)
|
Total
|
UK insurance operations
note (i)
|
US insurance operations
note (ii)
|
Asian insurance operations
note (iii)
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||
Insurance contract liabilities
|
82,732
|
67,278
|
30,353
|
180,363
|
84,152
|
58,641
|
28,498
|
171,291
|
|
Investment contract liabilities with discretionary participation features
|
29,348
|
-
|
397
|
29,745
|
25,613
|
-
|
119
|
25,732
|
|
Investment contract liabilities without discretionary participation features
|
14,944
|
1,911
|
112
|
16,967
|
15,765
|
1,882
|
57
|
17,704
|
|
127,024
|
69,189
|
30,862
|
227,075
|
125,530
|
60,523
|
28,674
|
214,727
|
|
(i) UK insurance operations
|
With-profits business
|
Annuity business
(Insurance contracts) |
Other
|
Total
|
|||||||||||
Insurance contracts
|
Investment contracts
|
Total
|
PAL
|
PRIL
|
Total
|
Insurance
contracts |
Investments contracts
|
Total
|
||||||
2011
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||||
Policyholders liabilities
|
46,288
|
29,365
|
75,653
|
5,323
|
18,236
|
23,559
|
12,885
|
14,927
|
27,812
|
127,024
|
||||
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
|||||
Expected maturity:
|
||||||||||||||
0 to 5 years
|
47
|
32
|
41
|
25
|
25
|
25
|
34
|
28
|
31
|
35
|
||||
5 to 10 years
|
24
|
26
|
25
|
22
|
22
|
22
|
25
|
22
|
24
|
24
|
||||
10 to 15 years
|
13
|
19
|
16
|
18
|
18
|
18
|
18
|
18
|
18
|
17
|
||||
15 to 20 years
|
8
|
14
|
10
|
13
|
13
|
13
|
11
|
12
|
11
|
11
|
||||
20 to 25 years
|
5
|
7
|
6
|
9
|
10
|
9
|
7
|
9
|
7
|
7
|
||||
over 25 years
|
3
|
2
|
2
|
13
|
12
|
13
|
5
|
11
|
9
|
6
|
With-profits business
|
Annuity business
(insurance contracts) |
Other
|
Total
|
|||||||||||
Insurance
contracts
|
Investment
contracts
|
Total
|
PAL
|
PRIL
|
Total
|
Insurance
contracts
|
Investments
contracts
|
Total
|
||||||
2010
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
||||
Policyholders liabilities
|
43,691
|
25,613
|
69,304
|
12,282
|
16,442
|
28,724
|
11,737
|
15,765
|
27,502
|
125,530
|
||||
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
|||||
Expected maturity:
|
||||||||||||||
0 to 5 years
|
46
|
31
|
40
|
32
|
29
|
30
|
35
|
29
|
32
|
36
|
||||
5 to 10 years
|
25
|
25
|
25
|
25
|
23
|
24
|
26
|
21
|
23
|
24
|
||||
10 to 15 years
|
13
|
19
|
16
|
18
|
17
|
18
|
18
|
20
|
19
|
17
|
||||
15 to 20 years
|
7
|
14
|
10
|
12
|
13
|
12
|
10
|
11
|
11
|
11
|
||||
20 to 25 years
|
4
|
8
|
6
|
7
|
8
|
8
|
6
|
8
|
7
|
7
|
||||
over 25 years
|
5
|
3
|
3
|
6
|
10
|
8
|
5
|
11
|
8
|
5
|
|
Notes
|
|
(a) The cash flow projections of expected benefit payments used in the maturity profile table above are from value of in-force business and exclude the value of future new business, including vesting of internal pension contracts.
|
|
(b) Benefit payments do not reflect the pattern of bonuses and shareholder transfers in respect of the with-profits business.
|
|
(c) Investment contracts under Other comprise certain unit-linked and similar contracts accounted for under IAS 39 and IAS 18.
|
|
(d) For business with no maturity term included within the contracts, for example with-profits investment bonds such as Prudence Bonds, an assumption is made as to likely duration based on prior experience.
|
|
|
|
(ii) US Insurance operations
|
2011
|
2010
|
|||||||
Fixed annuity and other business (including GICs and similar contracts)
|
Variable
annuity
|
Total
|
Fixed annuity and other business (including GICs and similar contracts)
|
Variable
annuity
|
Total
|
|||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
Policyholder liabilities
|
31,356
|
37,833
|
69,189
|
29,320
|
31,203
|
60,523
|
||
%
|
%
|
%
|
%
|
%
|
%
|
|||
Expected maturity:
|
||||||||
0 to 5 years
|
47
|
47
|
47
|
50
|
50
|
50
|
||
5 to 10 years
|
27
|
30
|
29
|
27
|
29
|
28
|
||
10 to 15 years
|
11
|
13
|
12
|
11
|
12
|
12
|
||
15 to 20 years
|
6
|
6
|
6
|
5
|
6
|
5
|
||
20 to 25 years
|
5
|
2
|
3
|
3
|
2
|
3
|
||
Over 25 years
|
4
|
2
|
3
|
4
|
1
|
2
|
|
(iii) Asian insurance operations
|
2011
|
2010
|
|
£m
|
£m
|
|
Policyholder liabilities
|
30,862
|
28,674
|
Expected maturity:
|
%
|
%
|
0 to 5 years
|
22
|
24
|
5 to 10 years
|
19
|
20
|
10 to 15 years
|
15
|
15
|
15 to 20 years
|
13
|
12
|
20 to 25 years
|
10
|
10
|
Over 25 years
|
21
|
19
|
|
|
|
Y Sensitivity analysis
|
|
|
|
Sensitivity of IFRS basis profit or loss and shareholders' equity to market and other risks
|
|
|
|
1 Overview of risks by business unit
|
|
|
|
• Currency risk: due to changes in foreign exchange rates;
|
|
• Interest rate risk: due to changes in market interest rates; and
|
|
• Other price risk: due to fluctuations in market prices (other than those arising from interest rate risk or currency risk).
|
|
|
|
Three key points are to be noted, namely:
|
|
|
|
• The Group's with-profit and unit-linked funds absorb most market risk attaching to the funds' investments. Except for second order effects, for example on asset management fees and shareholders' share of cost of bonuses for with-profits business, shareholder results are not directly affected by market value movements on the assets of these funds;
|
|
• The Group's shareholder results are most sensitive to market risks for assets of the shareholder-backed business; and
|
|
• The main exposures of the Group's IFRS basis results to market risk for its life assurance operations on investments of the shareholder-backed business are for debt securities.
|
|
|
Market and credit risk
|
||||||
Type of business
|
Investments/derivatives
|
Liabilities / unallocated
surplus
|
Other exposure
|
Insurance and lapse risk
|
||
UK insurance operations
|
||||||
With-profits business (including Prudential Annuities Limited)
|
Net neutral direct exposure (Indirect exposure only)
|
Investment performance subject to smoothing through declared bonuses
|
Persistency risk to future shareholder transfers
|
|||
SAIF sub-fund
|
Net neutral direct exposure (Indirect exposure only)
|
Asset management fees earned by M&G
|
||||
Unit-linked business
|
Net neutral direct exposure (Indirect exposure only)
|
Investment performance through asset management fees
|
Persistency risk
|
|||
Asset/liability mismatch risk
|
||||||
Shareholder-backed
annuity business
|
Credit risk for assets covering liabilities and shareholder capital
|
Mortality experience and assumptions for longevity
|
||||
Interest rate risk for assets in excess of liabilities i.e. assets representing shareholder capital
|
||||||
US insurance operations
|
||||||
All business
|
Currency risk
|
Persistency risk
|
||||
Variable annuity
business
|
Net effect of market risk arising from incidence of guarantee features and variability of asset management fees offset by derivative hedging programme
|
|||||
Fixed indexed annuity business
|
Derivative hedge programme to the extent not fully hedged against liability and fund performance
|
Incidence of equity
participation features
|
||||
Fixed indexed annuities, Fixed annuities and GIC business
|
Credit risk
Interest rate risk
|
Spread difference
between earned
rate and rate
credited
to policyholders
|
Lapse risk, but the
effects of extreme
events are mitigated
by the application of
market value
adjustments and by
the use of
swaption contracts
|
|||
Profit and loss and shareholders' equity are volitile for these risks as they affect the values of derivatives and embedded derivatives and impairment losses. In addition, shareholders' equity is volatile for the incidence of these risks on unrealised appreciation of fixed income securities classified as available-for-sale under IAS 39
|
||||||
Asian insurance operations section
|
||||||
Mortality and morbidity risk
|
||||||
All business
|
Currency risk
|
Persistency risk
|
||||
With-profits business
|
Net neutral direct exposure (Indirect exposure only)
|
Investment performance subject to smoothing through declared bonuses
|
||||
Unit-linked business
|
Net neutral direct exposure (Indirect exposure only)
|
Investment performance through asset management fees
|
||||
Non-participating business
|
Interest rate and price risk
|
Interest rates for those operations where the basis of insurance liabilities is sensitive to current market movements
|
||||
•
|
The extent to which the duration of the assets held closely matches the expected duration of the liabilities under the contracts. Assuming close matching, the impact of short-term asset value movements as a result of interest rate movements will broadly offset changes in the value of liabilities caused by movements in valuation rates of interest;
|
•
|
Actual versus expected default rates on assets held;
|
•
|
The difference between long-term rates of return on corporate bonds and risk-free rates;
|
•
|
The variance between actual and expected mortality experience;
|
•
|
The extent to which changes to the assumed rate of improvements in mortality give rise to changes in the measurement of liabilities; and
|
•
|
Changes in renewal expense levels.
|
|
|
•
|
Growth in the size of assets under management covering the liabilities for the contracts in force;
|
•
|
Variations in fees and other income, offset by variations in market value adjustment payments and, where necessary, strengthening of liabilities;
|
•
|
Spread returns for the difference between investment returns and rates credited to policyholders; and
|
•
|
Amortisation of deferred acquisition costs.
|
|
|
|
(i) Through the projected expected gross profits which are used to determine the amortisation of deferred acquisition costs. This is applied through the use of a mean reversion technique which is described in more detail in note P and;
|
|
(ii) The required level of provision for guaranteed minimum death benefit claims.
|
|
c Asian insurance operations
|
|
With-profits business
|
|
|
|
Unit-linked business
|
|
|
|
2 IFRS shareholder results - Exposures for market and other risk
|
|
2.1 Key Group exposures
|
|
|
|
2.2 Market and credit risk
|
|
a UK insurance operations
|
|
(i) With-profits business
|
|
|
2011 £m
|
2010 £m
|
||||||||
A decrease
of 2%
|
A decrease
of 1%
|
An increase of 1%
|
An increase
of 2%
|
A decrease
of 2%
|
A decrease
of 1%
|
An increase
of 1%
|
An increase
of 2%
|
||
Carrying value of debt securities and derivatives
|
7,676
|
3,426
|
(2,820)
|
(5,178)
|
6,547
|
2,938
|
(2,434)
|
(4,481)
|
|
Policyholder liabilities
|
(6,842)
|
(3,060)
|
2,510
|
4,593
|
(5,977)
|
(2,723)
|
2,109
|
3,929
|
|
Related deferred tax effects
|
(208)
|
(91)
|
77
|
146
|
(154)
|
(58)
|
88
|
149
|
|
Net sensitivity of profit after tax and shareholders' equity
|
626
|
275
|
(233)
|
(439)
|
416
|
157
|
(237)
|
(403)
|
2011 £m
|
2010 £m
|
||||
A decrease of 20%
|
A decrease of 10%
|
A decrease of 20%
|
A decrease of 10%
|
||
Pre-tax profit
|
(319)
|
(160)
|
(302)
|
(151)
|
|
Related deferred tax effects
|
80
|
40
|
82
|
41
|
|
Net sensitivity of profit after tax and shareholders' equity
|
(239)
|
(120)
|
(220)
|
(110)
|
|
|
|
b US insurance operations (Jackson)
|
|
|
•
|
Variable annuity business -effect of market risk arising from the variability of asset management fees
|
•
|
Fixed annuity and fixed index annuity business - the spread differential between the earned rate and the rate credited to policyholders.
|
•
|
Amortisation of deferred acquisition costs.
|
|
|
|
|
|
i Exposure to equity risk
|
31 December 2011
|
|||||||
Minimum
return |
Account
value |
Net amount
at risk |
Weighted
average attained age |
Period
until
expected annuitisation
|
|||
£m
|
£m
|
||||||
Return of net deposits plus a minimum return
|
|||||||
GMDB
|
0-6%
|
31,571
|
2,914
|
64.2 years
|
|||
GMWB - Premium only
|
0%
|
2,325
|
195
|
||||
GMWB*
|
0-5%
|
2,582
|
582*
|
||||
GMAB - Premium only
|
0%
|
54
|
2
|
||||
Highest specified anniversary account value minus withdrawals post-anniversary
|
|||||||
GMDB
|
4,002
|
678
|
63.7 years
|
||||
GMWB - Highest anniversary only
|
1,855
|
423
|
|||||
GMWB*
|
735
|
217*
|
|||||
Combination net deposits plus minimum return, highest specified anniversary account value minus withdrawals post-anniversary
|
|||||||
GMDB
|
0-6%
|
2,098
|
479
|
66.1 years
|
|||
GMIB
|
0-6%
|
1,661
|
575
|
4.2 years
|
|||
GMWB*
|
0-8%**
|
21,902
|
2,263*
|
||||
31 December 2010
|
|||||||
Minimum
return
|
Account
value
|
Net amount
at risk
|
Weighted
average
attained age
|
Period
until
expected
annuitisation
|
|||
£m
|
£m
|
||||||
Return of net deposits plus a minimum return
|
|||||||
GMDB
|
0-6%
|
25,540
|
2,106
|
64.0 years
|
|||
GMWB - Premium only
|
0%
|
2,742
|
149
|
||||
GMWB*
|
0-5%**
|
1,996
|
415*
|
||||
GMAB - Premium only
|
0%
|
48
|
1
|
||||
Highest specified anniversary account value minus withdrawals post-anniversary
|
|||||||
GMDB
|
3,742
|
466
|
63.3 years
|
||||
GMWB - Highest anniversary only
|
2,010
|
343
|
|||||
GMWB*
|
852
|
196*
|
|||||
Combination net deposits plus minimum return, highest specified anniversary account value minus withdrawals post-anniversary
|
|||||||
GMDB
|
0-6%
|
1,768
|
311
|
65.7 years
|
|||
GMIB
|
0-6%
|
1,933
|
418
|
5.1 years
|
|||
GMWB*
|
0-8%**
|
15,025
|
672*
|
||||
|
* Amounts shown for GMWB comprise sums for the 'not for life' portion (where the guaranteed withdrawal base less the account value equals to the net amount at risk (NAR)), and a 'for life' portion (where the NAR has been estimated as the present value of future expected benefit payment remaining after the amount of the 'not for life' guaranteed benefits is zero).
|
|
|
|
**Ranges shown based on simple interest. The upper limits of five per cent, or eight per cent simple interest are approximately equal to 4.1 per cent and six per cent respectively, on a compound interest basis over a typical 10-year bonus period. For example 1 + 10 x 0.5 is similar to 1.041 growing at a compound rate of 4.01 per cent for a further 9 years.
|
Account balances of contracts with guarantees were invested in variable separate accounts as follows:
|
|||
2011
|
2010
|
||
£m
|
£m
|
||
Mutual fund type:
|
|||
Equity
|
28,902
|
23,841
|
|
Bond
|
4,251
|
3,417
|
|
Balanced
|
3,846
|
3,345
|
|
Money market
|
677
|
451
|
|
Total
|
37,676
|
31,054
|
2011 £m
|
2010 £m
|
||||||||
Decrease of 20%
|
Decrease of 10%
|
Increase of 10%
|
Increase of 20%
|
Decrease of 20%
|
Decrease of 10%
|
Increase of 10%
|
Increase of 20%
|
||
Pre-tax profit, net of related changes in amortisation of DAC (excluding impact on future separate account fees)
|
267
|
149
|
(195)
|
(447)
|
159
|
90
|
(98)
|
(178)
|
|
Related deferred tax effects
|
(93)
|
(52)
|
68
|
156
|
(56)
|
(31)
|
34
|
62
|
|
Net sensitivity of profit after tax and shareholders' equity
|
174
|
97
|
(127)
|
(291)
|
103
|
59
|
(64)
|
(116)
|
2011 £m
|
2010 £m
|
|||
Decrease of 20%
|
Decrease of 10%
|
Decrease of 20%
|
Decrease of 10%
|
|
Pre-tax profit, net of related changes in amortisation of DAC
|
(121)
|
(61)
|
(143)
|
(72)
|
Related deferred tax effects
|
42
|
21
|
50
|
25
|
Net sensitivity of profit after tax and shareholders' equity
|
(79)
|
(40)
|
(93)
|
(47)
|
2011 £m
|
2010 £m
|
||||||||
A 2% decrease
|
A 1% decrease
|
A 1% increase
|
A 2% increase
|
A 2% decrease
|
A 1% decrease
|
A 1% increase
|
A 2% increase
|
||
Profit and loss
|
|||||||||
Direct effect
|
|||||||||
Derivatives value change
|
1,549
|
736
|
(592)
|
(1,078)
|
842
|
363
|
(277)
|
(529)
|
|
Policyholder liabilities
|
(925)
|
(446)
|
395
|
753
|
(547)
|
(243)
|
219
|
416
|
|
Related effect on amortisation of DAC
|
(151)
|
(69)
|
36
|
48
|
47
|
23
|
(34)
|
(63)
|
|
Pre-tax profit effect
|
473
|
221
|
(161)
|
(277)
|
342
|
143
|
(92)
|
(176)
|
|
Related effect on charge for deferred tax
|
(166)
|
(77)
|
56
|
97
|
(120)
|
(50)
|
32
|
62
|
|
Net profit effect
|
307
|
144
|
(105)
|
(180)
|
222
|
93
|
(60)
|
(114)
|
|
Other comprehensive income
|
|||||||||
Direct effect on carrying value of debt securities
|
2,679
|
1,513
|
(1,513)
|
(2,679)
|
2,663
|
1,454
|
(1,454)
|
(2,663)
|
|
Related effect on amortisation of DAC
|
(1,144)
|
(646)
|
646
|
1,144
|
(1,174)
|
(641)
|
641
|
1,174
|
|
Related effect on movement in deferred tax
|
(537)
|
(303)
|
303
|
537
|
(521)
|
(285)
|
285
|
521
|
|
Net effect
|
998
|
564
|
(564)
|
(998)
|
968
|
528
|
(528)
|
(968)
|
|
Total net effect on shareholders' equity
|
1,305
|
708
|
(669)
|
(1,178)
|
1,190
|
621
|
(588)
|
(1,082)
|
A 10% increase in exchange rates
|
A 10% decrease in exchange rates
|
||||
2011
|
2010
|
2011
|
2010
|
||
£m
|
£m
|
£m
|
£m
|
||
Profit before tax attributable to shareholders
|
note (i)
|
(54)
|
(41)
|
66
|
50
|
Profit for the year
|
(39)
|
(31)
|
48
|
37
|
|
Shareholders' equity attributable to US insurance operations
|
(388)
|
(347)
|
475
|
424
|
|
Note
|
|
(i) Sensitivity on profit before tax i.e. aggregate of the operating profit based on longer-term investment returns and short-term fluctuations in investment returns.
|
|
|
|
c Asian insurance operations
|
|
i Interest rate risk
|
2011 £m
|
2010 £m
|
|||
Decrease of 1% note (i)
|
Decrease of 1% note (i)
|
|||
Pre-tax profit
|
73
|
110
|
||
Related deferred tax (where applicable)
|
(22)
|
(41)
|
||
Net effect on profit and shareholders' equity
|
51
|
69
|
|
(i) One per cent sensitivity (except for Japan and Taiwan (0.5 per cent)) has been used in all territories (2010: one per cent except Japan and Taiwan 0.5 per cent)
|
2011 £m
|
2010 £m
|
|||
Decrease of
20%
|
Decrease of
10%
|
Decrease of
20%
|
Decrease of
10%
|
|
Pre-tax profit
|
(120)
|
(60)
|
(103)
|
(52)
|
Related deferred tax (where applicable)
|
24
|
12
|
10
|
5
|
Net effect on profit and shareholders' equity
|
(96)
|
(48)
|
(93)
|
(47)
|
A 10% increase in exchange rates
|
A 10% decrease in exchange rates
|
|||
2011
|
2010
|
2011
|
2010
|
|
£m
|
£m
|
£m
|
£m
|
|
Profit before tax attributable to shareholders note (i)
|
(57)
|
(65)
|
70
|
80
|
Profit for the year
|
(46)
|
(58)
|
56
|
71
|
Shareholders' equity, excluding goodwill, attributable to Asian operations
|
(228)
|
(193)
|
278
|
236
|
|
Note
|
|
(i) Sensitivity on profit (loss) before tax i.e. aggregate of the operating profit based on longer-term investment returns and short-term fluctuations in investment returns.
|
|
d Asset management operations
|
|
i Currency translation
|
|
|
|
|
|
|
|
Impact of diversification on risk exposure
|
|
|
|
Correlation across geographic regions
|
•
|
Financial risk factors
|
•
|
Non-financial risk factors
|
|
|
|
Correlation across risk factors
|
•
|
Longevity risk
|
•
|
Expenses
|
•
|
Persistency
|
•
|
Other risks
|
|
|
|
|
|
Z Share capital, share premium and own shares
|
Number of ordinary shares
|
Share capital
|
Share premium
|
||
£m
|
£m
|
|||
Issued shares of 5p each fully paid:
|
||||
At 1 January 2010
|
2,532,227,471
|
127
|
1,843
|
|
Shares issued under share option schemes
|
2,455,227
|
-
|
13
|
|
Shares issued in lieu of cash dividends
|
10,911,808
|
-
|
62
|
|
Reserve movements in respect of shares issued in lieu of cash dividends
|
-
|
-
|
(62)
|
|
At 31 December 2010
|
2,545,594,506
|
127
|
1,856
|
|
Shares issued under share option schemes
|
2,444,824
|
-
|
17
|
|
At 31 December 2011
|
2,548,039,330
|
127
|
1,873
|
Number of shares
to subscribe for
|
Share price
range
|
Exercisable
by year
|
||
from
|
to
|
|||
31 December 2011
|
13,329,709
|
288p
|
572p
|
2017
|
31 December 2010
|
12,802,482
|
288p
|
572p
|
2016
|
Number of shares
Purchased
(in millions)*
|
Cost
£m
|
|
2011
|
8.2
|
54.7
|
2010
|
5.7
|
32.2
|
The shares purchased each month are as follows:
|
|||||||
Share Price
|
|||||||
2011
|
Number of shares
|
Low
|
High
|
Cost
|
|||
£
|
£
|
£
|
|||||
January
|
12,723
|
6.83
|
6.83
|
86,834
|
|||
February
|
11,688
|
7.13
|
7.13
|
83,376
|
|||
March
|
2,106,702
|
7.04
|
7.14
|
15,253,240
|
|||
April
|
263,361
|
7.40
|
7.49
|
1,960,300
|
|||
May
|
174,614
|
7.46
|
7.53
|
1,307,410
|
|||
June
|
1,418,209
|
7.07
|
7.18
|
10,141,069
|
|||
July
|
98,334
|
6.89
|
7.34
|
683,084
|
|||
August
|
1,520,620
|
5.77
|
6.32
|
9,051,804
|
|||
September
|
19,273
|
5.85
|
6.00
|
115,022
|
|||
October
|
15,385
|
6.07
|
6.07
|
93,310
|
|||
November
|
110,951
|
6.15
|
6.33
|
692,501
|
|||
December
|
2,456,692
|
6.07
|
6.55
|
15,226,106
|
|||
2011 Total
|
8,208,552
|
54,694,056
|
The shares purchased each month are as follows:
|
|||||||
Share Price
|
|||||||
2010
|
Number of shares
|
Low
|
High
|
Cost
|
|||
£
|
£
|
£
|
|||||
January
|
9,338
|
6.38
|
6.38
|
59,530
|
|||
February
|
11,638
|
5.68
|
5.68
|
66,046
|
|||
March
|
3,908,274
|
5.16
|
6.09
|
20,884,460
|
|||
April
|
11,129
|
5.63
|
5.63
|
62,601
|
|||
May
|
14,638
|
5.59
|
5.59
|
81,753
|
|||
June
|
190,991
|
5.26
|
5.66
|
1,075,712
|
|||
July
|
13,457
|
5.14
|
5.14
|
69,102
|
|||
August
|
10,016
|
5.86
|
5.86
|
58,644
|
|||
September
|
13,727
|
5.25
|
5.84
|
78,539
|
|||
October
|
11,634
|
6.37
|
6.37
|
74,108
|
|||
November
|
385,321
|
5.74
|
6.49
|
2,244,770
|
|||
December
|
1,153,611
|
6.04
|
6.65
|
7,445,358
|
|||
2010 Total
|
5,733,774
|
32,200,623
|
2011
|
|
Total
|
|
£m
|
|
Cash consideration paid
|
67
|
Net assets acquired:
|
|
Property, plant and equipment
|
190
|
Other non-investment and non-cash assets
|
16
|
Cash and cash equivalents
|
14
|
Borrowings attributable to with-profits funds
|
(114)
|
Derivative liabilities
|
(2)
|
Other non-insurance liabilities
|
(49)
|
Fair value of net assets acquired
|
55
|
Total goodwill arising on acquisition attributable to the with-profits fund
|
12
|
Investment
|
% held
|
Principal activity
|
Country
|
CITIC Prudential Life Insurance Company Limited
|
50
|
Life assurance
|
China
|
CITIC-Prudential Fund Management Company Limited
|
49
|
Asset management
|
China
|
ICICI Prudential Asset Management Company Limited
|
49
|
Asset management
|
India
|
Prudential BSN Takaful Berhad
|
49
|
General and life insurance
|
Malaysia
|
BOCI-Prudential Asset Management Limited
|
36
|
Asset management
|
China (Hong Kong)
|
ICICI Prudential Life Insurance Company Limited
|
26
|
Life assurance
|
India
|
|
|
|
AC Contingencies
|
|
|
1
|
Analysis of long-term insurance business pre-tax IFRS operating profit based on longer-term investment returns by driver
|
i
|
Spread income represents the difference between net investment income (or premium income in the case of the UK annuities new business) and amounts credited to policyholder accounts. It excludes the longer-term investment return on assets in excess of those covering shareholder-backed policyholder liabilities, which has been separately disclosed as expected return on shareholder assets.
|
ii
|
Fee income represents profits driven by net investment performance, being asset management fees that vary with the size of the underlying policyholder funds net of investment management expenses.
|
iii
|
With-profits business represents the shareholders' transfer from the with-profits fund in the period.
|
iv
|
Insurance margin primarily represents profits derived from the insurance risks of mortality, morbidity and persistency.
|
v
|
Margin on revenues primarily represents amounts deducted from premiums to cover acquisition costs and administration expenses.
|
vi
|
Acquisition costs and administration expenses represent expenses incurred in the period attributable to shareholders. It excludes items such as restructuring costs and Solvency II costs which are not included in the segment profit for insurance as well as items that are more appropriately included in other source of earnings lines (e.g. investment expenses are netted off investment income as part of spread income or fee income as appropriate).
|
vii
|
DAC adjustments comprises DAC amortisation for the period, excluding amounts related to short-term fluctuations, net of costs deferred in respect of new business.
|
Analysis of pre-tax IFRS operating profit by source
|
||||||
2011
|
||||||
Asia
|
US
|
UK
|
Unallocated
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Spread income
|
88
|
730
|
247
|
-
|
1,065
|
|
Fee income
|
131
|
680
|
59
|
-
|
870
|
|
With-profits
|
38
|
-
|
293
|
-
|
331
|
|
Insurance margin
|
477
|
232
|
27
|
-
|
736
|
|
Margin on revenues
|
1,199
|
-
|
226
|
-
|
1,425
|
|
Expenses
|
||||||
Acquisition costs
|
(766)
|
(890)
|
(127)
|
-
|
(1,783)
|
|
Administration expenses
|
(503)
|
(412)
|
(128)
|
-
|
(1,043)
|
|
DAC adjustments
|
14
|
271
|
(5)
|
-
|
280
|
|
Expected return on shareholder assets
|
26
|
83
|
91
|
-
|
200
|
|
Long-term business operating profit
|
704
|
694
|
683
|
-
|
2,081
|
|
Asset management operating profit
|
80
|
24
|
357
|
-
|
461
|
|
GI commission
|
-
|
-
|
40
|
-
|
40
|
|
RPI to CPI inflation measure change on defined benefit schemes
|
-
|
-
|
-
|
42
|
42
|
|
Other income and expenditure*
|
-
|
-
|
-
|
(554)
|
(554)
|
|
Total operating profit based on longer-term investment returns
|
784
|
718
|
1,080
|
(512)
|
2,070
|
|
*Including restructuring and Solvency II implementation costs.
|
2010 **
|
||||||
Asia
|
US
|
UK
|
Unallocated
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
£m
|
||
Spread income
|
70
|
692
|
251
|
-
|
1,013
|
|
Fee income
|
122
|
506
|
60
|
-
|
688
|
|
With-profits
|
32
|
-
|
310
|
-
|
342
|
|
Insurance margin
|
392
|
188
|
12
|
-
|
592
|
|
Margin on revenues
|
1,018
|
-
|
194
|
-
|
1,212
|
|
Expenses
|
||||||
Acquisition costs
|
(656)
|
(851)
|
(138)
|
-
|
(1,645)
|
|
Administration expenses
|
(467)
|
(344)
|
(113)
|
-
|
(924)
|
|
DAC adjustments
|
2
|
517
|
(1)
|
-
|
518
|
|
Expected return on shareholder assets
|
19
|
125
|
98
|
-
|
242
|
|
Long-term business operating profit
|
532
|
833
|
673
|
-
|
2,038
|
|
Asset management operating profit
|
72
|
22
|
284
|
-
|
378
|
|
GI commission
|
-
|
-
|
46
|
-
|
46
|
|
Other income and expenditure*
|
-
|
-
|
-
|
(521)
|
(521)
|
|
Total operating profit based on longer-term investment returns
|
604
|
855
|
1,003
|
(521)
|
1,941
|
|
* Including restructuring and Solvency II implementation costs.
|
|
**Following the reduction in 2010 of the Group's interest in the PruHealth and PruProtect businesses from 50 per cent to 25 per cent, the profits of these businesses have been shown as a single line in the insurance margin line in 2011, consistent with associate accounting principles. 2010 has been amended in light of this change.
|
Total
|
||||||||
2011
|
2010 **
|
|||||||
Average
|
Average
|
|||||||
Profit
|
Liability *
|
Margin
|
Profit
|
Liability *
|
Margin
|
|||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
||
Spread income
|
1,065
|
57,417
|
185
|
1,013
|
53,894
|
188
|
||
Fee income
|
870
|
68,298
|
127
|
688
|
56,822
|
121
|
||
With-profits
|
331
|
93,056
|
36
|
342
|
89,693
|
38
|
||
Insurance margin
|
736
|
592
|
||||||
Margin on revenues
|
1,425
|
1,212
|
||||||
Expenses
|
||||||||
Acquisition costs**
|
(1,783)
|
3,681
|
(48)%
|
(1,645)
|
3,492
|
(47)%
|
||
Administration expenses
|
(1,043)
|
125,715
|
(83)
|
(924)
|
110,716
|
(83)
|
||
DAC adjustments
|
280
|
518
|
||||||
Expected return on shareholder assets
|
200
|
242
|
||||||
Operating profit
|
2,081
|
2,038
|
|
* The average liability balance is generally calculated as the average of the opening and closing liability balances as this is seen as a good proxy for average balances throughout the year. Given the volatility in the year, the calculation of average liabilities has been refined for Jackson in two ways: (i) the average for both the general and the separate account balances is now derived from month-end balances throughout the year as opposed to opening and closing balances only, and (ii) liabilities held in the general account for variable annuity living and death guaranteed benefits have been excluded from the calculation of the average as no spread income is earned on these balances. The 2010 balances for Jackson have been amended for consistency albeit impacts are minimal.
|
|
** The ratio for acquisition costs is calculated as a percentage of APE including with-profits sales and Japan (2011: £nil; 2010: £7 million). Acquisition costs include only those relating to shareholders.
|
|
*** Following the reduction in 2010 of the Group's interest in the PruHealth and PruProtect businesses from 50 per cent to 25 per cent, the profits of these businesses have been shown as a single line in the insurance margin line consistent with associate accounting principles. The UK's 2010 analysis has been amended in light of this change.
|
|
|
Asia
|
||||||||
2011
|
2010
|
|||||||
Average
|
Average
|
|||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
|||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
||
Spread income
|
88
|
5,623
|
157
|
70
|
4,393
|
159
|
||
Fee income
|
131
|
12,370
|
106
|
122
|
11,222
|
109
|
||
With-profits
|
38
|
11,775
|
32
|
32
|
10,135
|
32
|
||
Insurance margin
|
477
|
392
|
||||||
Margin on revenues
|
1,199
|
1,018
|
||||||
Expenses
|
||||||||
Acquisition costs*
|
(766)
|
1,660
|
(46)%
|
(656)
|
1,508
|
(44)%
|
||
Administration expenses
|
(503)
|
17,993
|
(280)
|
(467)
|
15,615
|
(299)
|
||
DAC adjustments
|
14
|
2
|
||||||
Expected return on shareholder assets
|
26
|
19
|
||||||
Operating profit
|
704
|
532
|
|
* The ratio for acquisition costs is calculated as a percentage of APE including with-profits sales and Japan (2011: £nil; 2010: £7 million). Acquisition costs include only those relating to shareholders.
|
•
|
Spread income has increased by £18 million from £70 million in 2010 to £88 million in 2011, an increase of 26 per cent that predominantly reflects the growth of the Asian non-linked policyholder liabilities.
|
|
•
|
Fee income has increased by £9 million from £122 million in 2010 to £131 million in 2011, broadly in line with the movement in unit-linked liabilities following continued positive net flows into unit linked business.
|
|
•
|
Insurance margin has increased by £85 million from £392 million in 2010 to £477 million in 2011 predominantly reflecting the continued growth of the in-force book, which contains a relatively high proportion of risk-based products. 2011 includes £38 million (2010: £19 million) of non-recurring items reflecting assumption changes and other items that are not expected to reoccur in future periods.
|
|
•
|
Margin on revenues has increased by £181 million to £1,199 million in 2011 reflecting the on-going growth in the size of the portfolio. During the year the new business mix has moved towards those countries that levy higher premium charges (e.g. Indonesia).
|
|
•
|
Acquisition costs have increased by 17 per cent from £656 million in 2010 to £766 million in 2011, ahead of the 10 per cent increase in sales. This trend is distorted by the changes in country mix, particularly by the reduction of sales in India. Excluding India, acquisition costs were 21 per cent higher compared to a 18 per cent increase in sales. The analysis above use shareholder acquisition costs as a proportion of total APE. If with-profits sales were excluded from the denominator the acquisition cost ratio would become 59 per cent (2010: 53 per cent). (Excluding India 2011: 61 per cent, 2010: 58 per cent).
|
|
•
|
Administration expenses have increased from £467 million in 2010 to £503 million in 2011. The administration expense ratio has improved from 299 bps in 2010 to 280 bps in 2011 as we continue to see the benefits of operational leverage.
|
|
•
|
Expected return on shareholder assets has increased by £7 million to £26 million principally reflecting higher shareholder assets and lower investment expenses in the period.
|
|
|
US
|
||||||||
2011
|
2010
|
|||||||
Average
|
Average
|
|||||||
Profit
|
Liability*
|
Margin
|
Profit
|
Liability*
|
Margin
|
|||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
||
Spread income
|
730
|
28,274
|
258
|
692
|
28,532
|
243
|
||
Fee income
|
680
|
34,452
|
197
|
506
|
25,247
|
200
|
||
With-profits
|
-
|
-
|
||||||
Insurance margin
|
232
|
188
|
||||||
Margin on revenues
|
-
|
-
|
||||||
Expenses
|
||||||||
Acquisition costs**
|
(890)
|
1,275
|
(70)%
|
(851)
|
1,164
|
(73)%
|
||
Administration expenses
|
(412)
|
62,726
|
(66)
|
(344)
|
53,779
|
(64)
|
||
DAC adjustments
|
271
|
517
|
||||||
Expected return on shareholder assets
|
83
|
125
|
||||||
Operating profit
|
694
|
833
|
|
* The average liability balance is generally calculated as the average of the opening and closing liability balances as this is seen as a good proxy for average balances throughout the year. Given the volatility in the year, the calculation of average liabilities has been refined for Jackson in two ways: (i) the average for both the general and the separate account balances is now derived from month-end balances throughout the year as opposed to opening and closing balances only, and (ii) liabilities held in the general account for variable annuity living and death guaranteed benefits have been excluded from the calculation of the average as no spread income is earned on these balances. The 2010 balances have been amended for consistency albeit impacts are minimal.
|
|
** The ratio for acquisition costs is calculated as a percentage of total APE.
|
•
|
Spread income benefited by £113 million in 2011 from the effect of transactions entered into in 2011 and 2010 to more closely match the overall asset and liability duration (2010: £108 million). Excluding this effect, the spread margin would have been 218 bps (2010: 205 bps). The reported spread margin increased from 243 bps in 2010 to 258 bps in 2011. This is despite the downward pressure on yields caused by the low interest rate environment, the effect of which continues to be mitigated by reductions in crediting rates.
|
|
•
|
Fee income has increased by 34 per cent to £680 million in 2011, broadly in line with the growth in separate account balances. The growth in account balances during 2011 reflected the strong net flows from variable annuity business.
|
|
•
|
Insurance margin represents operating profits from insurance risks, including variable annuity guarantees and other sundry items. Positive net flows into variable annuity business with life contingent and other guarantee fees have primarily resulted in an improvement in the margin from £188 million in 2010 to £232 million in 2011.
|
|
•
|
Acquisition costs have increased in absolute terms compared to 2010 due largely to the significant increase in sales volumes. However, acquisition costs as a percentage of total APE is slightly lower at 70 per cent in 2011, with the decrease attributable to a reduced rate of marketing costs and lower average commissions.
|
|
•
|
Administration expenses increased to £412 million in 2011 compared to £344 million in 2010, primarily as a result of higher asset based commission paid on the larger 2011 separate account balance. These asset based commissions paid upon policy anniversary dates are treated as an administration expense in this analysis as opposed to a cost of acquisition and are offset by higher fees. The administration cost was marginally higher at 66 bps (2010: 64 bps). Excluding trail commission amounts, the resulting administration expense ratio would be 46 bps (2010: 48 bps).
|
|
•
|
DAC adjustments decreased by £246 million to £271 million in 2011 compared to £517 million in 2010. This mainly reflects additional DAC amortisation of approximately £166 million related to the reversal of the benefit received in 2008 from the mean reversion formula as well as accelerated DAC amortisation of £66 million as separate account returns were lower than 2010.
|
|
|
UK
|
||||||||
2011
|
2010 **
|
|||||||
Average
|
Average
|
|||||||
Profit
|
Liability
|
Margin
|
Profit
|
Liability
|
Margin
|
|||
Long-term business
|
£m
|
£m
|
bps
|
£m
|
£m
|
bps
|
||
Spread income
|
247
|
23,520
|
105
|
251
|
20,969
|
120
|
||
Fee income
|
59
|
21,476
|
27
|
60
|
20,353
|
29
|
||
With-profits
|
293
|
81,281
|
36
|
310
|
79,558
|
39
|
||
Insurance margin
|
27
|
12
|
||||||
Margin on revenues
|
226
|
194
|
||||||
Expenses
|
||||||||
Acquisition costs*
|
(127)
|
746
|
(17)%
|
(138)
|
820
|
(17)%
|
||
Administration expenses
|
(128)
|
44,996
|
(28)
|
(113)
|
41,322
|
(27)
|
||
DAC adjustments
|
(5)
|
(1)
|
||||||
Expected return on shareholder assets
|
91
|
98
|
||||||
Operating profit
|
683
|
673
|
|
* The ratio for acquisition costs is calculated as a percentage of APE including with-profits sales. Acquisition costs include only those relating to shareholders.
|
|
** Following the reduction in 2010 of the Group's interest in the PruHealth and PruProtect businesses from 50 per cent to 25 per cent, the profits of these businesses have been shown as a single line in the insurance margin line in 2011, consistent with associate accounting principles. 2010 has been amended in light of this change.
|
Analysis of UK IFRS operating profit drivers
|
|
|
•
|
Spread income remains broadly unchanged from 2010 at £247 million (2010: £251 million). The margin has fallen from 120 bps to 105 bps principally due to 2010 benefiting from higher bulk annuity sales, partly offset by the benefit of portfolio restructuring undertaken in the year and higher yields being achieved on new individual annuity business.
|
|
•
|
Insurance margin has increased from £12 million in 2010 to £27 million in 2011, principally driven by an improvement in the profitability of PruHealth and PruProtect.
|
•
|
Margin on revenues represents premiums charges for expenses and other sundry net income received by the UK. Higher amounts were recorded in 2011 (£226 million) compared to 2010 (£194 million) reflecting higher sundry income and an increase in premiums from shareholder-backed retail business in 2011 as compared to 2010.
|
|
•
|
Acquisition costs as a percentage of new business sales has remained constant with 2010 at 17 per cent.
|
|
•
|
Administration expenses have increased by £15 million to £128 million in 2011 primarily as a result of increased project expenditure, resulting in a marginally higher administration expense ratio of 28 bps in 2011 (2010: 27 bps).
|
|
|
•
|
Expected return on shareholder asset has fallen from £98 million in 2010 to £91 million in 2011 following a reduction in assumed longer-term yields on assets backing shareholder capital.
|
2011
|
2010
|
|
£m
|
£m
|
|
China
|
11
|
5
|
Hong Kong
|
69
|
51
|
India
|
43
|
24
|
Indonesia
|
212
|
157
|
Japan
|
2
|
(6)
|
Korea
|
17
|
12
|
Malaysia
|
104
|
97
|
Philippines
|
5
|
2
|
Singapore
|
167
|
129
|
Taiwan bancassurance business
|
1
|
(4)
|
Thailand
|
4
|
2
|
Vietnam
|
35
|
43
|
Other
|
1
|
5
|
Non-recurrent itemsnote (ii)
|
38
|
19
|
Total insurance operations note (i)
|
709
|
536
|
Development expenses
|
(5)
|
(4)
|
Total long-term business operating profit
|
704
|
532
|
Eastspring Investments
|
80
|
72
|
Total Asian operations
|
784
|
604
|
|
Notes
|
|
(i) Analysis of operating profit between new and in-force business
|
|
The result for insurance operations comprises amounts in respect of new business and business in-force as follows:
|
2011
|
2010
|
|
£m
|
£m
|
|
New business strain (excluding Japan)
|
(54)
|
(56)
|
Japan
|
-
|
(1)
|
New business strain (including Japan)
|
(54)
|
(57)
|
Business in force
|
763
|
593
|
Total
|
709
|
536
|
|
(ii) Non-recurrent items of £38 million in 2011 (2010: £19 million) represents a small number of items that are not anticipated to re-occur in subsequent periods.
|
|
(iii) The IFRS new business strain corresponds to approximately three per cent of new business APE premiums for 2011 (2010: approximately four per cent of new business APE).
|
|
|
|
3 Analysis of asset management operating profit based on longer-term investment returns
|
2011
|
|||||
M&G(i)
|
Eastspring Investments(i)
|
PruCap
|
US
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Operating income before performance-related fees
|
706
|
196
|
122
|
249
|
1,273
|
Performance-related fees
|
21
|
6
|
-
|
-
|
27
|
Operating income*
|
727
|
202
|
122
|
249
|
1,300
|
Operating expense
|
(426)
|
(122)
|
(66)
|
(225)
|
(839)
|
Operating profit based on longer-term investment returns
|
301
|
80
|
56
|
24
|
461
|
Average funds under management (FUM)**
|
£199.8 bn
|
£51.1 bn
|
|||
Margin based on operating income**
|
36 bps
|
40 bps
|
|||
Cost / income ratio***
|
60%
|
62%
|
|||
2010
|
|||||
M&G(i)
|
Eastspring Investments(i)
|
PruCap
|
US
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Operating income before performance-related fees
|
615
|
185
|
88
|
229
|
1,117
|
Performance-related fees
|
17
|
6
|
-
|
-
|
23
|
Operating income*
|
632
|
191
|
88
|
229
|
1,140
|
Operating expense
|
(386)
|
(119)
|
(50)
|
(207)
|
(762)
|
Operating profit based on longer-term investment returns
|
246
|
72
|
38
|
22
|
378
|
Average funds under management (FUM)**
|
£186.5 bn
|
£47.2 bn
|
|||
Margin based on operating income**
|
34 bps
|
40 bps
|
|||
Cost / income ratio***
|
63%
|
64%
|
|||
(i) M&G and Eastspring Investments can be further analysed as follows:
|
||||||||||||||
M&G
|
Eastspring Investments
|
|||||||||||||
Operating income*
|
Operating income*
|
|||||||||||||
Retail
|
Margin
of FUM**‡
|
Institu-
tional+ |
Margin
of FUM**
|
Total
|
Margin
of FUM**
|
Retail
|
Margin
of FUM**
|
Institu-
tional+
|
Margin
of FUM**
|
Total
|
Margin
of FUM**
|
|||
£m
|
bps
|
£m
|
bps
|
£m
|
bps
|
£m
|
bps
|
£m
|
bps
|
£m
|
bps
|
|||
2011
|
416
|
96
|
311
|
20
|
727
|
36
|
2011
|
120
|
64
|
82
|
25
|
202
|
40
|
|
2010
|
345
|
93
|
287
|
19
|
632
|
34
|
2010
|
119
|
62
|
71
|
26
|
191
|
40
|
|
* Operating income is net of commissions and includes performance related fees, and for M&G carried interest on private equity investments.
|
|
** Margin represents operating income as a proportion of the related funds under management (FUM). Opening and closing internal and external funds managed by the respective entity have been used to derive the average. Any funds held by the Group's insurance operations which are managed by third parties outside of the Prudential Group are excluded from these amounts.
|
|
***Cost / income ratio is calculated as cost as a percentage of income excluding performance related fees.
|
|
† Institutional includes internal funds.
|
|
‡ As noted above, the margins on operating income are based on the average of the opening and closing FUM balances. For M&G, if a monthly average FUM had been used, the retail margins would have been 95 bps for 2011 and 2010.
|
|
|
I
|
Shareholders' fund summary
|
|||
2011
|
2010
|
|||
£m
|
£m
|
|||
Asian operations
|
||||
Insurance operations
|
||||
Net assets of operation
|
2,114
|
1,913
|
||
Acquired goodwill
|
235
|
236
|
||
Total
|
2,349
|
2,149
|
||
Eastspring Investments
|
||||
Net assets of operation
|
211
|
197
|
||
Acquired goodwill
|
61
|
61
|
||
Total
|
272
|
258
|
||
Total
|
2,621
|
2,407
|
||
US operations
|
||||
Jackson (net of surplus note borrowings)
|
4,271
|
3,815
|
||
Broker-dealer and asset management operations:
|
||||
Net assets of operation
|
113
|
106
|
||
Acquired goodwill
|
16
|
16
|
||
Total
|
129
|
122
|
||
Total
|
4,400
|
3,937
|
||
UK operations
|
||||
Insurance operations
|
||||
Long-term business operations
|
2,552
|
2,115
|
||
Other
|
29
|
33
|
||
Total
|
2,581
|
2,148
|
||
M&G
|
||||
Net assets of operation
|
229
|
254
|
||
Acquired goodwill
|
1,153
|
1,153
|
||
Total
|
1,382
|
1,407
|
||
Total
|
3,963
|
3,555
|
||
Other operations
|
||||
Holding company net borrowings
|
(2,001)
|
(2,035)
|
||
Shareholders' share of provision for future deficit funding of the Prudential Staff Pension Scheme (net of tax)
|
(5)
|
(10)
|
||
Other net assets
|
139
|
177
|
||
Total
|
(1,867)
|
(1,868)
|
||
Total of all operations
|
9,117
|
8,031
|
ii
|
Net asset value per share
|
||
2011
|
2010
|
||
£m
|
£m
|
||
Closing shareholders' equity
|
9,117
|
8,031
|
|
Net asset value per share attributable to equity shareholdersnote (i)
|
358 p
|
315 p
|
|
(i) Based on the closing issued share capital as at 31 December 2011 of 2,548 million shares (2010: 2,546 million shares).
|
2011
|
2010
|
||
£bn
|
£bn
|
||
Business area
|
|||
Asian operations
|
32.6
|
30.9
|
|
US operations
|
71.9
|
63.6
|
|
UK operations
|
146.3
|
145.2
|
|
Internal funds under management
|
250.8
|
239.7
|
|
External funds note (i)
|
99.8
|
100.4
|
|
Total funds under management
|
350.6
|
340.1
|
|
Note
|
|
(i) External funds shown above for 2011 of £99.8 billion (2010: £100.4 billion) comprise £111.2 billion (2011: £111.4 billion) in respect of investment products, as published in the New Business schedules (see schedule 7) less £11.4 billion (2010: £11.0 billion) that are classified within internal funds.
|
|
|
|
(ii) Internal funds under management - analysis by business area
|
Asian operations
|
US operations
|
UK operations
|
Total
|
|||||
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
£bn
|
|
Investment propertiesnote (i)
|
-
|
-
|
0.1
|
0.1
|
10.9
|
11.5
|
11.0
|
11.6
|
Equity securities
|
12.0
|
14.5
|
38.1
|
31.5
|
37.3
|
40.7
|
87.4
|
86.7
|
Debt securities
|
17.7
|
14.1
|
27.0
|
26.4
|
79.8
|
75.9
|
124.5
|
116.4
|
Loans and receivables
|
2.4
|
1.3
|
4.3
|
4.2
|
13.7
|
3.8
|
20.4
|
9.3
|
Other investments
|
0.5
|
1.0
|
2.4
|
1.4
|
4.6
|
13.3
|
7.5
|
15.7
|
Total
|
32.6
|
30.9
|
71.9
|
63.6
|
146.3
|
145.2
|
250.8
|
239.7
|
|
Note
|
|
(i) As included in the investments section of the consolidated statement of financial position at 31 December 2011 except for £0.2 billion (2010: £0.4 billion) investment properties which are held-for-sale or occupied by the Group and, accordingly under IFRS, are included in other statement of financial position captions.
|
|
|
6 Effect of foreign currency translation on results
|
|
i Rates of exchange
|
Closing
|
Average
|
Closing
|
Average
|
|
Local currency: £
|
2011
|
2011
|
2010
|
2010
|
Hong Kong
|
12.07
|
12.48
|
12.17
|
12.01
|
Indonesia
|
14,091.80
|
14,049.41
|
14,106.51
|
14,033.41
|
Malaysia
|
4.93
|
4.90
|
4.83
|
4.97
|
Singapore
|
2.02
|
2.02
|
2.01
|
2.11
|
India
|
82.53
|
74.80
|
70.01
|
70.66
|
Vietnam
|
32,688.16
|
33,139.22
|
30,526.26
|
29,587.63
|
USA
|
1.55
|
1.60
|
1.57
|
1.55
|
|
ii Effect of rate movements on results
|
As published 2011
note (i)
|
Memorandum 2010
note (i)
|
||
IFRS basis results
|
£m
|
£m
|
|
Asian operations:
|
|||
Long-term operations
|
709
|
533
|
|
Development expenses
|
(5)
|
(4)
|
|
Total Asian insurance operations after development costs
|
704
|
529
|
|
Eastspring Investments
|
80
|
73
|
|
Total Asia operations
|
784
|
602
|
|
US operations
|
|||
Jackson
|
694
|
803
|
|
Broker-dealer, asset management and Curian operations
|
24
|
21
|
|
Total US operations
|
718
|
824
|
|
UK operations
|
|||
Long-term business
|
683
|
673
|
|
General insurance commission
|
40
|
46
|
|
Total UK insurance operations
|
723
|
719
|
|
M&G
|
357
|
284
|
|
Total UK operations
|
1,080
|
1,003
|
|
Total segment profit
|
2,582
|
2,429
|
|
Other income and expenditure
|
(483)
|
(449)
|
|
RPI to CPI inflation measure change on defined benefit pension schemes
|
42
|
-
|
|
Solvency II implementation costs
|
(55)
|
(45)
|
|
Restructuring costs
|
(16)
|
(26)
|
|
Operating profit based on longer-term investment returns
|
2,070
|
1,909
|
|
Shareholders' equity
|
9,117
|
8,007
|
As published
2011
note (i)
|
Memorandum
2010
(notes (i) and (ii))
|
|||
EEV basis results
|
£m
|
£m
|
||
Asian operations:
|
||||
New business:
|
||||
Excluding Japan
|
1,076
|
900
|
||
Japan
|
-
|
(1)
|
||
Total
|
1,076
|
899
|
||
Business in force
|
688
|
539
|
||
Long-term operations
|
1,764
|
1,438
|
||
Eastspring Investments
|
80
|
73
|
||
Development expenses
|
(5)
|
(4)
|
||
Total Asia operations
|
1,839
|
1,507
|
||
US operations
|
||||
New business
|
815
|
734
|
||
Business in force
|
616
|
672
|
||
Jackson
|
1,431
|
1,406
|
||
Broker-dealer, asset management and Curian operations
|
24
|
21
|
||
Total US operations
|
1,455
|
1,427
|
||
UK operations
|
||||
New business
|
260
|
365
|
||
Business in force
|
593
|
571
|
||
Long-term business
|
853
|
936
|
||
General insurance commission
|
40
|
46
|
||
Total insurance
|
893
|
982
|
||
M&G
|
357
|
284
|
||
Total UK operations
|
1,250
|
1,266
|
||
Other income and expenditure
|
(536)
|
(493)
|
||
RPI to CPI inflation measure change on defined benefit pension schemes
|
45
|
-
|
||
Solvency II implementation costs
|
(56)
|
(46)
|
||
Restructuring costs
|
(19)
|
(28)
|
||
Operating profit based on longer-term investment returns
|
3,978
|
3,633
|
||
Shareholders' funds
|
19,637
|
18,135
|
(i)
|
The 'as published' operating profit for 2011 and 'memorandum' operating profit for 2010 have been calculated by applying average 2011 exchange rates (CER).
|
(1a)
|
Insurance and investment new business for overseas operations has been calculated using average exchange rates. The applicable rate for Jackson is 1.60.
|
(1b)
|
Insurance and investment new business for overseas operations for 2010 has been calculated using constant exchange rates. The applicable rate for Jackson is 1.60.
|
(2)
|
New business values are all presented pre-tax.
|
(3)
|
Annual Equivalents, calculated as regular new business contributions plus ten per cent of single new business contributions, are subject to roundings. PVNBPs are calculated as equalling single premiums plus the present value of expected premiums of new regular premium business. In determining the present value, allowance is made for lapses and other assumptions applied in determining the EEV new business profit.
|
(4)
|
Balance includes segregated and pooled pension funds, private finance assets and other institutional clients. Other movements reflect the net flows arising from the cash component of a tactical asset allocation fund managed by PPM South Africa.
|
(5)
|
New business in India is included at Prudential's 26 per cent interest in the India life operation.
|
(6)
|
Balance Sheet figures have been calculated at the closing exchange rate.
|
(7)
|
Sales are converted using the year to date average exchange rate applicable at the time. The sterling results for individual quarters represent the difference between the year to date reported sterling results at successive quarters and will include foreign exchange movements from earlier periods.
|
(8)
|
New business in China is included at Prudential's 50 per cent interest in the China life operation.
|
(9)
|
Mandatory Provident Fund (MPF) product sales in Hong Kong are included at Prudential's 36 per cent interest in Hong Kong MPF operation.
|
Single
|
Regular
|
Annual Equivalents(3)
|
PVNBP
|
|||||||||
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
+/-
|
||||
YTD
|
YTD
|
+/- (%)
|
YTD
|
YTD
|
+/- (%)
|
YTD
|
YTD
|
+/- (%)
|
YTD
|
YTD
|
(%)
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||||
Group Insurance Operations
|
||||||||||||
Asia - ex India(1a) (7)
|
1,321
|
1,019
|
30%
|
1,426
|
1,211
|
18%
|
1,559
|
1,313
|
19%
|
8,444
|
6,911
|
22%
|
India(1a) (7) (5)
|
135
|
85
|
59%
|
88
|
180
|
(51%)
|
101
|
188
|
(46%)
|
466
|
582
|
(20%)
|
Asia
|
1,456
|
1,104
|
32%
|
1,514
|
1,391
|
9%
|
1,660
|
1,501
|
11%
|
8,910
|
7,493
|
19%
|
US(1a) (7)
|
12,562
|
11,417
|
10%
|
19
|
22
|
(14%)
|
1,275
|
1,164
|
10%
|
12,720
|
11,572
|
10%
|
UK
|
4,871
|
5,656
|
(14%)
|
259
|
254
|
2%
|
746
|
820
|
(9%)
|
6,111
|
6,842
|
(11%)
|
Group Total
|
18,889
|
18,177
|
4%
|
1,792
|
1,667
|
7%
|
3,681
|
3,485
|
6%
|
27,741
|
25,907
|
7%
|
Group Total - ex India
|
18,754
|
18,092
|
4%
|
1,704
|
1,487
|
15%
|
3,580
|
3,297
|
9%
|
27,275
|
25,325
|
8%
|
Asian Insurance Operations(1a) (7)
|
||||||||||||
Hong Kong
|
180
|
107
|
68%
|
313
|
276
|
13%
|
331
|
287
|
15%
|
2,023
|
1,693
|
19%
|
Indonesia
|
250
|
141
|
77%
|
338
|
269
|
26%
|
363
|
283
|
28%
|
1,435
|
1,011
|
42%
|
Malaysia
|
79
|
58
|
36%
|
215
|
198
|
9%
|
223
|
204
|
9%
|
1,225
|
1,153
|
6%
|
Philippines
|
95
|
64
|
48%
|
20
|
17
|
18%
|
30
|
23
|
30%
|
153
|
108
|
42%
|
Singapore
|
371
|
318
|
17%
|
198
|
143
|
38%
|
235
|
175
|
34%
|
1,855
|
1,357
|
37%
|
Thailand
|
11
|
15
|
(27%)
|
26
|
25
|
4%
|
27
|
26
|
4%
|
102
|
100
|
2%
|
Vietnam
|
1
|
1
|
-
|
42
|
41
|
2%
|
42
|
41
|
2%
|
143
|
148
|
(3%)
|
SE Asia Operations inc. Hong Kong
|
987
|
704
|
40%
|
1,152
|
969
|
19%
|
1,251
|
1,039
|
20%
|
6,936
|
5,570
|
25%
|
China(8)
|
46
|
103
|
(55%)
|
54
|
48
|
13%
|
59
|
58
|
2%
|
294
|
336
|
(13%)
|
Korea
|
71
|
66
|
8%
|
94
|
89
|
6%
|
101
|
96
|
5%
|
542
|
486
|
12%
|
Taiwan
|
217
|
146
|
49%
|
126
|
105
|
20%
|
148
|
120
|
23%
|
672
|
519
|
29%
|
Total Asia Operations - ex India
|
1,321
|
1,019
|
30%
|
1,426
|
1,211
|
18%
|
1,559
|
1,313
|
19%
|
8,444
|
6,911
|
22%
|
India(1a) (7) (5)
|
135
|
85
|
59%
|
88
|
180
|
(51%)
|
101
|
188
|
(46%)
|
466
|
582
|
(20%)
|
Total Asia Operations
|
1,456
|
1,104
|
32%
|
1,514
|
1,391
|
9%
|
1,660
|
1,501
|
11%
|
8,910
|
7,493
|
19%
|
US Insurance Operations(1a) (7)
|
||||||||||||
Fixed Annuities
|
472
|
836
|
(44%)
|
-
|
-
|
N/A
|
47
|
84
|
(44%)
|
472
|
836
|
(44%)
|
Fixed Index Annuities
|
934
|
1,089
|
(14%)
|
-
|
-
|
N/A
|
93
|
109
|
(15%)
|
934
|
1,089
|
(14%)
|
Life
|
10
|
11
|
(9%)
|
19
|
22
|
(14%)
|
20
|
23
|
(13%)
|
168
|
166
|
1%
|
Variable Annuities
|
10,909
|
9,481
|
15%
|
-
|
-
|
N/A
|
1,091
|
948
|
15%
|
10,909
|
9,481
|
15%
|
Wholesale
|
237
|
-
|
N/A
|
-
|
-
|
N/A
|
24
|
-
|
N/A
|
237
|
-
|
N/A
|
Total US Insurance Operations
|
12,562
|
11,417
|
10%
|
19
|
22
|
(14%)
|
1,275
|
1,164
|
10%
|
12,720
|
11,572
|
10%
|
UK & Europe Insurance Operations
|
||||||||||||
Direct and Partnership Annuities
|
328
|
593
|
(45%)
|
-
|
-
|
N/A
|
33
|
59
|
(44%)
|
328
|
593
|
(45%)
|
Intermediated Annuities
|
241
|
221
|
9%
|
-
|
-
|
N/A
|
24
|
22
|
9%
|
241
|
221
|
9%
|
Internal Vesting Annuities
|
1,223
|
1,235
|
(1%)
|
-
|
-
|
N/A
|
122
|
124
|
(2%)
|
1,223
|
1,235
|
(1%)
|
Total Individual Annuities
|
1,792
|
2,049
|
(13%)
|
-
|
-
|
N/A
|
179
|
205
|
(13%)
|
1,792
|
2,049
|
(13%)
|
Corporate Pensions
|
184
|
228
|
(19%)
|
215
|
198
|
9%
|
233
|
221
|
5%
|
1,224
|
1,099
|
11%
|
On-shore Bonds
|
1,779
|
1,660
|
7%
|
-
|
-
|
N/A
|
178
|
166
|
7%
|
1,781
|
1,660
|
7%
|
Other Products
|
780
|
774
|
1%
|
44
|
56
|
(21%)
|
122
|
133
|
(8%)
|
978
|
1,089
|
(10%)
|
Wholesale
|
336
|
945
|
(64%)
|
-
|
-
|
N/A
|
34
|
95
|
(64%)
|
336
|
945
|
(64%)
|
Total UK & Europe Insurance Ops
|
4,871
|
5,656
|
(14%)
|
259
|
254
|
2%
|
746
|
820
|
(9%)
|
6,111
|
6,842
|
(11%)
|
Group Total
|
18,889
|
18,177
|
4%
|
1,792
|
1,667
|
7%
|
3,681
|
3,485
|
6%
|
27,741
|
25,907
|
7%
|
Group Total - ex India
|
18,754
|
18,092
|
4%
|
1,704
|
1,487
|
15%
|
3,580
|
3,297
|
9%
|
27,275
|
25,325
|
8%
|
Single
|
Regular
|
Annual Equivalents(3)
|
PVNBP
|
|||||||||
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
2011
|
2010
|
|||||
YTD
|
YTD
|
+/- (%)
|
YTD
|
YTD
|
+/- (%)
|
YTD
|
YTD
|
+/- (%)
|
YTD
|
YTD
|
(%)
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||||
Group Insurance Operations
|
||||||||||||
Asia - ex India(1b) (7)
|
1,321
|
1,037
|
27%
|
1,426
|
1,209
|
18%
|
1,559
|
1,313
|
19%
|
8,444
|
6,930
|
22%
|
India(1b) (7) (5)
|
135
|
80
|
69%
|
88
|
170
|
(48%)
|
101
|
178
|
(43%)
|
466
|
550
|
(15%)
|
Asia
|
1,456
|
1,117
|
30%
|
1,514
|
1,379
|
10%
|
1,660
|
1,491
|
11%
|
8,910
|
7,480
|
19%
|
US(1b) (7)
|
12,562
|
11,003
|
14%
|
19
|
21
|
(10%)
|
1,275
|
1,121
|
14%
|
12,720
|
11,153
|
14%
|
UK
|
4,871
|
5,656
|
(14%)
|
259
|
254
|
2%
|
746
|
820
|
(9%)
|
6,111
|
6,842
|
(11%)
|
Group Total
|
18,889
|
17,776
|
6%
|
1,792
|
1,654
|
8%
|
3,681
|
3,432
|
7%
|
27,741
|
25,475
|
9%
|
Group Total - ex India
|
18,754
|
17,696
|
6%
|
1,704
|
1,484
|
15%
|
3,580
|
3,254
|
10%
|
27,275
|
24,925
|
9%
|
Asian Insurance Operations(1b) (7)
|
||||||||||||
Hong Kong
|
180
|
103
|
75%
|
313
|
266
|
18%
|
331
|
276
|
20%
|
2,023
|
1,629
|
24%
|
Indonesia
|
250
|
140
|
79%
|
338
|
269
|
26%
|
363
|
283
|
28%
|
1,435
|
1,010
|
42%
|
Malaysia
|
79
|
59
|
34%
|
215
|
201
|
7%
|
223
|
207
|
8%
|
1,225
|
1,170
|
5%
|
Philippines
|
95
|
65
|
46%
|
20
|
17
|
18%
|
30
|
23
|
30%
|
153
|
108
|
42%
|
Singapore
|
371
|
332
|
12%
|
198
|
149
|
33%
|
235
|
183
|
28%
|
1,855
|
1,418
|
31%
|
Thailand
|
11
|
15
|
(27%)
|
26
|
25
|
4%
|
27
|
26
|
4%
|
102
|
100
|
2%
|
Vietnam
|
1
|
1
|
0%
|
42
|
37
|
14%
|
42
|
37
|
14%
|
143
|
132
|
8%
|
SE Asia Operations inc. Hong Kong
|
987
|
715
|
38%
|
1,152
|
964
|
20%
|
1,251
|
1,035
|
21%
|
6,936
|
5,567
|
25%
|
China(8)
|
46
|
104
|
(56%)
|
54
|
48
|
13%
|
59
|
59
|
0%
|
294
|
339
|
(13%)
|
Korea
|
71
|
67
|
6%
|
94
|
89
|
6%
|
101
|
96
|
5%
|
542
|
488
|
11%
|
Taiwan
|
217
|
151
|
44%
|
126
|
108
|
17%
|
148
|
123
|
20%
|
672
|
536
|
25%
|
Total Asia Operations - ex India
|
1,321
|
1,037
|
27%
|
1,426
|
1,209
|
18%
|
1,559
|
1,313
|
19%
|
8,444
|
6,930
|
22%
|
India(1b) (7) (5)
|
135
|
80
|
69%
|
88
|
170
|
(48%)
|
101
|
178
|
(43%)
|
466
|
550
|
(15%)
|
Total Asia operations
|
1,456
|
1,117
|
30%
|
1,514
|
1,379
|
10%
|
1,660
|
1,491
|
11%
|
8,910
|
7,480
|
19%
|
US Insurance Operations(1b) (7)
|
||||||||||||
Fixed Annuities
|
472
|
806
|
(41%)
|
-
|
-
|
N/A
|
47
|
81
|
(42%)
|
472
|
806
|
(41%)
|
Fixed Index Annuities
|
934
|
1,049
|
(11%)
|
-
|
-
|
N/A
|
93
|
105
|
(11%)
|
934
|
1,049
|
(11%)
|
Life
|
10
|
10
|
0%
|
19
|
21
|
(10%)
|
20
|
21
|
(5%)
|
168
|
160
|
5%
|
Variable Annuities
|
10,909
|
9,138
|
19%
|
-
|
-
|
N/A
|
1,091
|
914
|
19%
|
10,909
|
9,138
|
19%
|
Wholesale
|
237
|
-
|
N/A
|
-
|
-
|
N/A
|
24
|
-
|
N/A
|
237
|
-
|
N/A
|
Total US Insurance Operations
|
12,562
|
11,003
|
14%
|
19
|
21
|
(10%)
|
1,275
|
1,121
|
14%
|
12,720
|
11,153
|
14%
|
UK & Europe Insurance Operations
|
||||||||||||
Direct and Partnership Annuities
|
328
|
593
|
(45%)
|
-
|
-
|
N/A
|
33
|
59
|
(44%)
|
328
|
593
|
(45%)
|
Intermediated Annuities
|
241
|
221
|
9%
|
-
|
-
|
N/A
|
24
|
22
|
9%
|
241
|
221
|
9%
|
Internal Vesting Annuities
|
1,223
|
1,235
|
(1%)
|
-
|
-
|
N/A
|
122
|
124
|
(2%)
|
1,223
|
1,235
|
(1%)
|
Total Individual Annuities
|
1,792
|
2,049
|
(13%)
|
-
|
-
|
N/A
|
179
|
205
|
(13%)
|
1,792
|
2,049
|
(13%)
|
Corporate Pensions
|
184
|
228
|
(19%)
|
215
|
198
|
9%
|
233
|
221
|
5%
|
1,224
|
1,099
|
11%
|
On-shore Bonds
|
1,779
|
1,660
|
7%
|
-
|
-
|
N/A
|
178
|
166
|
7%
|
1,781
|
1,660
|
7%
|
Other Products
|
780
|
774
|
1%
|
44
|
56
|
(21%)
|
122
|
133
|
(8%)
|
978
|
1,089
|
(10%)
|
Wholesale
|
336
|
945
|
(64%)
|
-
|
-
|
N/A
|
34
|
95
|
(64%)
|
336
|
945
|
(64%)
|
Total UK & Europe Insurance Ops
|
4,871
|
5,656
|
(14%)
|
259
|
254
|
2%
|
746
|
820
|
(9%)
|
6,111
|
6,842
|
(11%)
|
Group Total
|
18,889
|
17,776
|
6%
|
1,792
|
1,654
|
8%
|
3,681
|
3,432
|
7%
|
27,741
|
25,475
|
9%
|
Group Total - ex India
|
18,754
|
17,696
|
6%
|
1,704
|
1,484
|
15%
|
3,580
|
3,254
|
10%
|
27,275
|
24,925
|
9%
|
2010
|
2011
|
|||||||
Q1
|
Q2
|
Q3
|
Q4
|
Q1
|
Q2
|
Q3
|
Q4
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Group Insurance Operations
|
||||||||
Asia - ex India(1a)(7)
|
286
|
308
|
305
|
414
|
336
|
360
|
378
|
485
|
India(1a)(7) (5)
|
73
|
46
|
48
|
21
|
31
|
16
|
26
|
28
|
Asia
|
359
|
354
|
353
|
435
|
367
|
376
|
404
|
513
|
US(1a)(7)
|
255
|
305
|
290
|
314
|
322
|
350
|
316
|
287
|
UK
|
193
|
189
|
166
|
272
|
199
|
210
|
160
|
177
|
Group Total
|
807
|
848
|
809
|
1,021
|
888
|
936
|
880
|
977
|
Group Total - ex India
|
734
|
802
|
761
|
1,000
|
857
|
920
|
854
|
949
|
Asian Insurance Operations(1a)(7)
|
||||||||
Hong Kong
|
68
|
62
|
65
|
92
|
77
|
74
|
78
|
102
|
Indonesia
|
61
|
68
|
59
|
95
|
74
|
84
|
81
|
124
|
Malaysia
|
36
|
41
|
52
|
75
|
44
|
47
|
59
|
73
|
Philippines
|
5
|
5
|
6
|
7
|
6
|
8
|
8
|
8
|
Singapore
|
33
|
42
|
43
|
57
|
47
|
56
|
60
|
72
|
Thailand
|
5
|
8
|
7
|
6
|
5
|
6
|
9
|
7
|
Vietnam
|
8
|
10
|
10
|
13
|
8
|
11
|
10
|
13
|
SE Asia Operations inc. Hong Kong
|
216
|
236
|
242
|
345
|
261
|
286
|
305
|
399
|
China(8)
|
14
|
13
|
15
|
16
|
18
|
17
|
11
|
13
|
Korea
|
22
|
24
|
23
|
27
|
28
|
27
|
26
|
20
|
Taiwan
|
34
|
35
|
25
|
26
|
29
|
30
|
36
|
53
|
Total Asian Insurance Operations - ex India
|
286
|
308
|
305
|
414
|
336
|
360
|
378
|
485
|
India(1a)(7) (5)
|
73
|
46
|
48
|
21
|
31
|
16
|
26
|
28
|
Total Asian Insurance Operations
|
359
|
354
|
353
|
435
|
367
|
376
|
404
|
513
|
US Insurance Operations(1a)(7)
|
||||||||
Fixed Annuities
|
18
|
24
|
24
|
18
|
13
|
10
|
10
|
14
|
Fixed Index Annuities
|
30
|
30
|
24
|
25
|
20
|
22
|
26
|
25
|
Life
|
6
|
5
|
6
|
6
|
5
|
6
|
5
|
4
|
Variable Annuities
|
201
|
246
|
236
|
265
|
284
|
305
|
262
|
240
|
Wholesale
|
-
|
-
|
-
|
-
|
-
|
7
|
13
|
4
|
Total US Insurance Operations
|
255
|
305
|
290
|
314
|
322
|
350
|
316
|
287
|
UK & Europe Insurance Operations
|
||||||||
Direct and Partnership Annuities
|
20
|
16
|
14
|
9
|
10
|
8
|
8
|
6
|
Intermediated Annuities
|
6
|
6
|
5
|
5
|
5
|
7
|
6
|
6
|
Internal Vesting annuities
|
33
|
31
|
29
|
31
|
27
|
29
|
32
|
34
|
Total Individual Annuities
|
59
|
53
|
48
|
45
|
42
|
44
|
47
|
46
|
Corporate Pensions
|
60
|
62
|
48
|
51
|
78
|
69
|
43
|
43
|
On-shore Bonds
|
33
|
36
|
41
|
56
|
43
|
41
|
43
|
51
|
Other Products
|
40
|
38
|
27
|
28
|
36
|
28
|
27
|
31
|
Wholesale
|
1
|
-
|
2
|
92
|
-
|
28
|
-
|
6
|
Total UK & Europe Insurance Operations
|
193
|
189
|
166
|
272
|
199
|
210
|
160
|
177
|
Group Total
|
807
|
848
|
809
|
1,021
|
888
|
936
|
880
|
977
|
Group Total - ex India
|
734
|
802
|
761
|
1,000
|
857
|
920
|
854
|
949
|
2010
|
2011
|
|||||||
Q1
|
Q2
|
Q3
|
Q4
|
Q1
|
Q2
|
Q3
|
Q4
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Group Insurance Operations
|
||||||||
Asia - ex India(1b)(7)
|
293
|
300
|
306
|
414
|
336
|
360
|
378
|
485
|
India(1b) (7) (5)
|
70
|
41
|
47
|
20
|
31
|
16
|
26
|
28
|
Asia
|
363
|
341
|
353
|
434
|
367
|
376
|
404
|
513
|
US(1b) (7)
|
248
|
285
|
280
|
308
|
322
|
350
|
316
|
287
|
UK
|
193
|
189
|
166
|
272
|
199
|
210
|
160
|
177
|
Group Total
|
804
|
815
|
799
|
1,014
|
888
|
936
|
880
|
977
|
Group Total - ex India
|
734
|
774
|
752
|
994
|
857
|
920
|
854
|
949
|
Asian Insurance Operations(1b)(7)
|
||||||||
Hong Kong
|
66
|
57
|
63
|
90
|
77
|
74
|
78
|
102
|
Indonesia
|
62
|
66
|
59
|
96
|
74
|
84
|
81
|
124
|
Malaysia
|
39
|
41
|
51
|
76
|
44
|
47
|
59
|
73
|
Philippines
|
5
|
5
|
6
|
7
|
6
|
8
|
8
|
8
|
Singapore
|
35
|
44
|
46
|
58
|
47
|
56
|
60
|
72
|
Thailand
|
6
|
7
|
7
|
6
|
5
|
6
|
9
|
7
|
Vietnam
|
7
|
9
|
9
|
12
|
8
|
11
|
10
|
13
|
SE Asia Operations inc. Hong Kong
|
220
|
229
|
241
|
345
|
261
|
286
|
305
|
399
|
China(8)
|
14
|
13
|
15
|
17
|
18
|
17
|
11
|
13
|
Korea
|
22
|
23
|
24
|
27
|
28
|
27
|
26
|
20
|
Taiwan
|
37
|
35
|
26
|
25
|
29
|
30
|
36
|
53
|
Total Asian Insurance Operations - ex India
|
293
|
300
|
306
|
414
|
336
|
360
|
378
|
485
|
India(1b) (7) (5)
|
70
|
41
|
47
|
20
|
31
|
16
|
26
|
28
|
Total Asian Insurance Operations
|
363
|
341
|
353
|
434
|
367
|
376
|
404
|
513
|
US Insurance Operations(1b) (7)
|
||||||||
Fixed Annuities
|
18
|
22
|
23
|
18
|
13
|
10
|
10
|
14
|
Fixed Index Annuities
|
29
|
28
|
24
|
24
|
20
|
22
|
26
|
25
|
Life
|
6
|
5
|
5
|
5
|
5
|
6
|
5
|
4
|
Variable Annuities
|
195
|
230
|
228
|
261
|
284
|
305
|
262
|
240
|
Wholesale
|
-
|
-
|
-
|
-
|
-
|
7
|
13
|
4
|
Total US Insurance Operations
|
248
|
285
|
280
|
308
|
322
|
350
|
316
|
287
|
UK & Europe Insurance Operations
|
||||||||
Direct and Partnership Annuities
|
20
|
16
|
14
|
9
|
10
|
8
|
8
|
6
|
Intermediated Annuities
|
6
|
6
|
5
|
5
|
5
|
7
|
6
|
6
|
Internal Vesting annuities
|
33
|
31
|
29
|
31
|
27
|
29
|
32
|
34
|
Total Individual Annuities
|
59
|
53
|
48
|
45
|
42
|
44
|
47
|
46
|
Corporate Pensions
|
60
|
62
|
48
|
51
|
78
|
69
|
43
|
43
|
On-shore Bonds
|
33
|
36
|
41
|
56
|
43
|
41
|
43
|
51
|
Other Products
|
40
|
38
|
27
|
28
|
36
|
28
|
27
|
31
|
Wholesale
|
1
|
-
|
2
|
92
|
-
|
28
|
-
|
6
|
Total UK & Europe Insurance Operations
|
193
|
189
|
166
|
272
|
199
|
210
|
160
|
177
|
Group Total
|
804
|
815
|
799
|
1,014
|
888
|
936
|
880
|
977
|
Group Total - ex India
|
734
|
774
|
752
|
994
|
857
|
920
|
854
|
949
|
2010
|
2011
|
|||||||
Q1
|
Q2
|
Q3
|
Q4
|
Q1
|
Q2
|
Q3
|
Q4
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Group Investment Operations
|
||||||||
Opening FUM
|
89,780
|
96,746
|
96,015
|
104,451
|
111,374
|
112,807
|
115,216
|
107,056
|
Net Flows
|
1,203
|
3,173
|
1,802
|
2,712
|
1,633
|
1,660
|
(163)
|
1,376
|
- Gross Inflows
|
24,173
|
27,182
|
25,727
|
29,887
|
27,689
|
25,178
|
19,318
|
17,522
|
- Redemptions
|
(22,970)
|
(24,009)
|
(23,925)
|
(27,175)
|
(26,056)
|
(23,518)
|
(19,481)
|
(16,146)
|
Other Movements
|
5,763
|
(3,904)
|
6,634
|
4,211
|
(200)
|
749
|
(7,997)
|
2,737
|
Total Group Investment Operations
|
96,746
|
96,015
|
104,451
|
111,374
|
112,807
|
115,216
|
107,056
|
111,169
|
M&G
|
||||||||
Retail
|
||||||||
Opening FUM
|
31,059
|
34,069
|
33,724
|
38,232
|
42,506
|
44,018
|
45,603
|
41,427
|
Net Flows
|
1,454
|
1,922
|
1,742
|
2,298
|
1,310
|
1,486
|
(172)
|
1,271
|
- Gross Inflows
|
4,190
|
4,450
|
3,986
|
5,285
|
5,474
|
4,900
|
4,322
|
4,353
|
- Redemptions
|
(2,736)
|
(2,528)
|
(2,244)
|
(2,987)
|
(4,164)
|
(3,414)
|
(4,494)
|
(3,082)
|
Other Movements
|
1,556
|
(2,267)
|
2,766
|
1,976
|
202
|
99
|
(4,004)
|
1,530
|
Closing FUM
|
34,069
|
33,724
|
38,232
|
42,506
|
44,018
|
45,603
|
41,427
|
44,228
|
Institutional(4)
|
||||||||
Opening FUM
|
39,247
|
42,155
|
41,946
|
44,694
|
46,820
|
47,364
|
47,747
|
45,921
|
Net Flows
|
435
|
863
|
(206)
|
597
|
367
|
(241)
|
(116)
|
480
|
- Gross Inflows
|
2,151
|
2,581
|
1,630
|
2,099
|
1,445
|
1,571
|
2,105
|
1,811
|
- Redemptions
|
(1,716)
|
(1,718)
|
(1,836)
|
(1,502)
|
(1,078)
|
(1,812)
|
(2,221)
|
(1,331)
|
Other Movements
|
2,473
|
(1,072)
|
2,954
|
1,529
|
177
|
624
|
(1,710)
|
1,319
|
Closing FUM
|
42,155
|
41,946
|
44,694
|
46,820
|
47,364
|
47,747
|
45,921
|
47,720
|
Total M&G Investment Operations
|
76,224
|
75,670
|
82,926
|
89,326
|
91,382
|
93,350
|
87,348
|
91,948
|
Eastspring Investments
|
||||||||
Equity/Bond/Other(9)
|
||||||||
Opening FUM
|
13,122
|
14,923
|
14,497
|
15,825
|
16,358
|
14,943
|
14,565
|
13,404
|
Net Flows
|
166
|
1,031
|
446
|
103
|
64
|
(272)
|
713
|
(252)
|
- Gross Inflows
|
1,713
|
3,414
|
3,248
|
3,423
|
2,031
|
1,911
|
2,088
|
1,147
|
- Redemptions
|
(1,547)
|
(2,383)
|
(2,802)
|
(3,320)
|
(1,967)
|
(2,183)
|
(1,375)
|
(1,399)
|
Other Movements
|
1,635
|
(1,457)
|
882
|
430
|
(1,479)
|
(106)
|
(1,874)
|
(145)
|
Closing FUM(6)
|
14,923
|
14,497
|
15,825
|
16,358
|
14,943
|
14,565
|
13,404
|
13,007
|
Third Party Institutional Mandates
|
||||||||
Opening FUM
|
1,450
|
1,549
|
1,604
|
1,680
|
1,807
|
1,909
|
1,986
|
1,783
|
Net Flows
|
5
|
125
|
(39)
|
-
|
150
|
46
|
62
|
122
|
- Gross Inflows
|
12
|
137
|
14
|
12
|
236
|
100
|
84
|
227
|
- Redemptions
|
(7)
|
(12)
|
(53)
|
(12)
|
(86)
|
(54)
|
(22)
|
(105)
|
Other Movements
|
94
|
(70)
|
115
|
127
|
(48)
|
31
|
(265)
|
124
|
Closing FUM(6)
|
1,549
|
1,604
|
1,680
|
1,807
|
1,909
|
1,986
|
1,783
|
2,029
|
MMF
|
||||||||
Opening FUM
|
4,902
|
4,050
|
4,244
|
4,020
|
3,883
|
4,573
|
5,315
|
4,521
|
Net Flows
|
(857)
|
(768)
|
(141)
|
(286)
|
(258)
|
641
|
(650)
|
(245)
|
- Gross Inflows
|
16,107
|
16,600
|
16,849
|
19,068
|
18,503
|
16,696
|
10,719
|
9,984
|
- Redemptions
|
(16,964)
|
(17,368)
|
(16,990)
|
(19,354)
|
(18,761)
|
(16,055)
|
(11,369)
|
(10,229)
|
Other Movements
|
5
|
962
|
(83)
|
149
|
948
|
101
|
(144)
|
(91)
|
Closing FUM(6)
|
4,050
|
4,244
|
4,020
|
3,883
|
4,573
|
5,315
|
4,521
|
4,185
|
Total Eastspring Investments
|
20,522
|
20,345
|
21,525
|
22,048
|
21,425
|
21,866
|
19,708
|
19,221
|
US
|
||||||||
Curian Capital - FUM(6)
|
2,708
|
2,781
|
3,038
|
3,457
|
3,873
|
4,268
|
4,291
|
4,705
|
2010
|
2011
|
|||||||
Q1
|
Q2
|
Q3
|
Q4
|
Q1
|
Q2
|
Q3
|
Q4
|
|
YTD
|
YTD
|
YTD
|
YTD
|
YTD
|
YTD
|
YTD
|
YTD
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
Annual Equivalent(3)
|
||||||||
Total Asian Insurance Operations - ex India
|
286
|
594
|
899
|
1,313
|
336
|
696
|
1,074
|
1,559
|
India
|
73
|
119
|
167
|
188
|
31
|
47
|
73
|
101
|
Total Asian Insurance Operations
|
359
|
713
|
1,066
|
1,501
|
367
|
743
|
1,147
|
1,660
|
Total US Insurance Operations
|
255
|
560
|
850
|
1,164
|
322
|
672
|
988
|
1,275
|
Total UK & Europe Insurance Operations
|
193
|
382
|
548
|
820
|
199
|
409
|
569
|
746
|
Group Total
|
807
|
1,655
|
2,464
|
3,485
|
888
|
1,824
|
2,704
|
3,681
|
Group Total - ex India
|
734
|
1,536
|
2,297
|
3,297
|
857
|
1,777
|
2,631
|
3,580
|
New business profit(2)
|
||||||||
Total Asian Insurance Operations - ex India
|
170
|
372
|
588
|
864
|
207
|
455
|
704
|
1,056
|
India
|
13
|
24
|
33
|
38
|
6
|
10
|
15
|
20
|
Total Asian Insurance Operations
|
183
|
396
|
621
|
902
|
213
|
465
|
719
|
1,076
|
Total US Insurance Operations
|
175
|
361
|
532
|
761
|
220
|
458
|
622
|
815
|
Total UK & Europe Insurance Operations
|
69
|
135
|
192
|
365
|
65
|
146
|
194
|
260
|
Group Total
|
427
|
892
|
1,345
|
2,028
|
498
|
1,069
|
1,535
|
2,151
|
New business margin (% of APE)
|
||||||||
Total Asian Insurance Operations - ex India
|
59%
|
63%
|
65%
|
66%
|
62%
|
65%
|
66%
|
68%
|
India
|
19%
|
20%
|
20%
|
20%
|
18%
|
21%
|
21%
|
20%
|
Total Asian Insurance Operations
|
51%
|
56%
|
58%
|
60%
|
58%
|
63%
|
63%
|
65%
|
Total US Insurance Operations
|
69%
|
64%
|
63%
|
65%
|
68%
|
68%
|
63%
|
64%
|
Total UK & Europe Insurance Operations
|
36%
|
35%
|
35%
|
45%
|
33%
|
36%
|
34%
|
35%
|
Group Total
|
53%
|
54%
|
55%
|
58%
|
56%
|
59%
|
57%
|
58%
|
PVNBP(3)
|
||||||||
Total Asian Insurance Operations - ex India
|
1,389
|
2,987
|
4,613
|
6,911
|
1,761
|
3,690
|
5,865
|
8,444
|
India
|
192
|
329
|
458
|
582
|
174
|
249
|
356
|
466
|
Total Asian Insurance Operations
|
1,581
|
3,316
|
5,071
|
7,493
|
1,935
|
3,939
|
6,221
|
8,910
|
Total US Insurance Operations
|
2,538
|
5,569
|
8,457
|
11,572
|
3,206
|
6,689
|
9,858
|
12,720
|
Total UK & Europe Insurance Operations
|
1,557
|
3,081
|
4,463
|
6,842
|
1,551
|
3,264
|
4,603
|
6,111
|
Group Total
|
5,676
|
11,966
|
17,991
|
25,907
|
6,692
|
13,892
|
20,682
|
27,741
|
Group Total - ex India
|
5,484
|
11,637
|
17,533
|
25,325
|
6,518
|
13,643
|
20,326
|
27,275
|
New business profit(2)
|
||||||||
Total Asian Insurance Operations - ex India
|
170
|
372
|
588
|
864
|
207
|
455
|
704
|
1,056
|
India
|
13
|
24
|
33
|
38
|
6
|
10
|
15
|
20
|
Total Asian Insurance Operations
|
183
|
396
|
621
|
902
|
213
|
465
|
719
|
1,076
|
Total US Insurance Operations
|
175
|
361
|
532
|
761
|
220
|
458
|
622
|
815
|
Total UK & Europe Insurance Operations
|
69
|
135
|
192
|
365
|
65
|
146
|
194
|
260
|
Group Total
|
427
|
892
|
1,345
|
2,028
|
498
|
1,069
|
1,535
|
2,151
|
New business margin (% of PVNBP)
|
||||||||
Total Asian Insurance Operations - ex India
|
12.2%
|
12.5%
|
12.7%
|
12.5%
|
11.8%
|
12.3%
|
12.0%
|
12.5%
|
India
|
6.8%
|
7.3%
|
7.2%
|
6.5%
|
3.4%
|
4.0%
|
4.2%
|
4.3%
|
Total Asian Insurance Operations
|
11.6%
|
11.9%
|
12.2%
|
12.0%
|
11.0%
|
11.8%
|
11.6%
|
12.1%
|
Total US Insurance Operations
|
6.9%
|
6.5%
|
6.3%
|
6.6%
|
6.9%
|
6.8%
|
6.3%
|
6.4%
|
Total UK & Europe Insurance Operations
|
4.4%
|
4.4%
|
4.3%
|
5.3%
|
4.2%
|
4.5%
|
4.2%
|
4.3%
|
Group Total
|
7.5%
|
7.5%
|
7.5%
|
7.8%
|
7.4%
|
7.7%
|
7.4%
|
7.8%
|
|
|
8
|
Adoption of altered US GAAP requirements to Group IFRS reporting in 2012
|
Year ended 31 December 2011
|
6 months ended 30 June 2011
|
Year ended 31 December 2010
|
|||||||||||
Analysis of profit and earnings per share
|
|||||||||||||
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan
2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan
2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan
2012
|
|||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||||
Analysis of profit
|
|||||||||||||
Operating profit based on longer-term investment returns
|
|||||||||||||
Asian insurance operations (note (a))
|
704
|
-
|
704
|
324
|
(2)
|
322
|
532
|
(10)
|
522
|
||||
US insurance operations note (b)
|
694
|
(43)
|
651
|
368
|
(28)
|
340
|
833
|
(105)
|
728
|
||||
Other operations
|
672
|
-
|
672
|
366
|
366
|
576
|
576
|
||||||
Total
|
2,070
|
(43)
|
2,027
|
1,058
|
(30)
|
1,028
|
1,941
|
(115)
|
1,826
|
||||
Short-term fluctuations in investment returns
|
(148)
|
(72)
|
(220)
|
113
|
(20)
|
93
|
(123)
|
(75)
|
(198)
|
||||
Shareholders' share of actuarial and other gains and losses on defined benefit pension schemes
|
21
|
-
|
21
|
(7)
|
-
|
(7)
|
(10)
|
-
|
(10)
|
||||
Costs of terminated AIA transaction
|
(377)
|
-
|
(377)
|
||||||||||
Gain on dilution of Group holdings
|
30
|
-
|
30
|
||||||||||
Profit before tax attributable to shareholders (including actual investment returns)
|
1,943
|
(115)
|
1,828
|
1,164
|
(50)
|
1,114
|
1,461
|
(190)
|
1,271
|
||||
Tax attributable to shareholders - operating profit
|
|||||||||||||
Excluding, for 2010, exceptional tax credit
|
|||||||||||||
Asian insurance operations
|
(122)
|
-
|
(122)
|
(39)
|
1
|
(38)
|
(58)
|
2
|
(56)
|
||||
US insurance operations
|
(200)
|
15
|
(185)
|
(110)
|
10
|
(100)
|
(249)
|
37
|
(212)
|
||||
Other operations
|
(126)
|
-
|
(126)
|
(91)
|
-
|
(91)
|
(64)
|
-
|
(64)
|
||||
(448)
|
15
|
(433)
|
(240)
|
11
|
(229)
|
(371)
|
39
|
(332)
|
|||||
Exceptional 2010 tax credit related primarily to the impact of settlement agreed with the UK tax authorities
|
-
|
-
|
-
|
158
|
-
|
158
|
|||||||
Total
|
(448)
|
15
|
(433)
|
(240)
|
11
|
(229)
|
(213)
|
39
|
(174)
|
||||
Tax attributable to shareholders - non-operating profit
|
(1)
|
25
|
24
|
(61)
|
7
|
(54)
|
188
|
26
|
214
|
||||
Non-controlling interests - operating
|
(4)
|
-
|
(4)
|
(2)
|
-
|
(2)
|
(5)
|
-
|
(5)
|
||||
Profit after tax and non-controlling interests
|
1,490
|
(75)
|
1,415
|
861
|
(32)
|
829
|
1,431
|
(125)
|
1,306
|
||||
Year ended 31 December 2011
|
6 months ended 30 June 2011
|
Year ended 31 December 2010
|
|||||||||||
Analysis of profit and earnings per share
|
|||||||||||||
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan
2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan
2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan
2012
|
|||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||||
Operating profit after tax
|
|||||||||||||
and non-controlling interests
|
|||||||||||||
Excluding, for 2010, exceptional tax credit
|
1,618
|
(28)
|
1,590
|
816
|
(19)
|
797
|
1,565
|
(76)
|
1,489
|
||||
Exceptional 2010 tax credit
|
-
|
-
|
-
|
-
|
158
|
-
|
158
|
||||||
Total
|
1,618
|
(28)
|
1,590
|
816
|
(19)
|
797
|
1,723
|
(76)
|
1,647
|
||||
Earnings per Share (p)
|
|||||||||||||
Operating (basic) - excluding, for 2010, exceptional tax credit (p)
|
63.9
|
(1.1)
|
62.8
|
32.2
|
(0.8)
|
31.4
|
62.0
|
(3.0)
|
59.0
|
||||
Operating (diluted) - excluding, for 2010, exceptional tax credit (p)
|
63.8
|
(1.1)
|
62.7
|
32.1
|
(0.8)
|
31.3
|
61.9
|
(3.0)
|
58.9
|
||||
Total (diluted) (p)
|
58.7
|
(3.0)
|
55.7
|
33.9
|
(1.3)
|
32.6
|
56.6
|
(4.9)
|
51.7
|
||||
Notes on effect of change on operating profit based on longer-term investment returns
|
|||||||||||||
a
|
Asian insurance operations
|
||||||||||||
New business
|
|||||||||||||
Acquisition costs on new contracts
|
|||||||||||||
not able to be deferred
|
(16)
|
(10)
|
(20)
|
||||||||||
Business in force at beginning of period
|
|||||||||||||
Reduction in amortisation on reduced
|
|||||||||||||
DAC balance
|
16
|
8
|
10
|
||||||||||
Total
|
-
|
(2)
|
(10)
|
||||||||||
arising in the following insurance operations:
|
|||||||||||||
India
|
4
|
(2)
|
1
|
||||||||||
Japan
|
-
|
-
|
-
|
||||||||||
Taiwan
|
1
|
(1)
|
(3)
|
||||||||||
Vietnam
|
(5)
|
(3)
|
(8)
|
||||||||||
Total
|
-
|
(2)
|
(10)
|
||||||||||
b
|
US insurance operations
|
||||||||||||
New business
|
|||||||||||||
Acquisition costs on new contracts
|
|||||||||||||
not able to be deferred
|
(156)
|
(80)
|
(159)
|
||||||||||
Business in force at beginning of period
|
|||||||||||||
Reduction in amortisation on reduced
|
|||||||||||||
DAC balance
|
113
|
52
|
54
|
||||||||||
Total
|
(43)
|
(28)
|
(105)
|
Year ended 31 December 2011
|
6 months ended 30 June 2011
|
Year ended 31 December 2010
|
|||||||||||
Changes in equity and balance sheet
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan 2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan 2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan 2012
|
||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||||
Changes in shareholders' equity
|
|||||||||||||
Profit for the year net of non controlling interests
|
1,490
|
(75)
|
1,415
|
861
|
(32)
|
829
|
1,431
|
(125)
|
1,306
|
||||
Exchange movements on foreign operations and
|
|||||||||||||
net investment hedges, net of related tax
|
(32)
|
(5)
|
(37)
|
(75)
|
13
|
(62)
|
251
|
(14)
|
237
|
||||
Available-for-sale securities
|
|||||||||||||
US operations classified as available-for sale
|
811
|
-
|
811
|
237
|
-
|
237
|
1,221
|
-
|
1,221
|
||||
income and acquisition costs
|
(331)
|
56
|
(275)
|
(97)
|
26
|
(71)
|
(496)
|
86
|
(410)
|
||||
Related tax
|
(168)
|
(19)
|
(187)
|
(49)
|
(8)
|
(57)
|
(247)
|
(31)
|
(278)
|
||||
Total comprehensive income for the year
|
|||||||||||||
net of non-controlling interests
|
1,770
|
(43)
|
1,727
|
877
|
(1)
|
876
|
2,160
|
(84)
|
2,076
|
||||
Dividends
|
(642)
|
-
|
(642)
|
(439)
|
-
|
(439)
|
(511)
|
-
|
(511)
|
||||
New share capital and other movements
|
(42)
|
-
|
(42)
|
32
|
-
|
32
|
111
|
-
|
111
|
||||
Net increase in shareholders 'equity
|
1,086
|
(43)
|
1,043
|
470
|
(1)
|
469
|
1,760
|
(84)
|
1,676
|
||||
At beginning of year
|
8,031
|
(510)
|
7,521
|
8,031
|
(510)
|
7,521
|
6,271
|
(426)
|
5,845
|
||||
At end of year
|
9,117
|
(553)
|
8,564
|
8,501
|
(511)
|
7,990
|
8,031
|
(510)
|
7,521
|
Year ended 31 December 2011
|
6 months ended 30 June 2011
|
Year ended 31 December 2010
|
|||||||||||
Changes in equity and balance sheet
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan 2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan 2012
|
As reported
under
current
policy
|
Effect of
change
|
Under new
policy from
1 Jan 2012
|
||||
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||||
Balance sheet
|
|||||||||||||
Assets
|
|||||||||||||
Deferred acquisition costs attributable to shareholders
|
|||||||||||||
Insurance operations
|
|||||||||||||
Asia
|
744
|
(50)
|
694
|
741
|
(52)
|
690
|
758
|
(52)
|
706
|
||||
US
|
3,880
|
(785)
|
3,095
|
3,639
|
(717)
|
2,922
|
3,543
|
(714)
|
2,829
|
||||
UK
|
111
|
-
|
111
|
115
|
-
|
115
|
116
|
-
|
116
|
||||
Asset management
|
12
|
-
|
12
|
9
|
-
|
9
|
9
|
-
|
9
|
||||
4,747
|
(835)
|
3,912
|
4,504
|
(769)
|
3,736
|
4,426
|
(766)
|
3,660
|
|||||
Investments and other assets
|
268,833
|
-
|
268,833
|
264,962
|
-
|
264,962
|
256,380
|
-
|
256,380
|
||||
Total assets
|
273,580
|
(835)
|
272,745
|
269,466
|
(769)
|
268,697
|
260,806
|
(766)
|
260,040
|
||||
Liabilities
|
|||||||||||||
Policyholder liabilities and unallocated surplus
|
|||||||||||||
of with-profits funds
|
236,290
|
-
|
236,290
|
232,304
|
-
|
232,304
|
224,980
|
-
|
224,980
|
||||
Core structural borrowings of shareholder-financed operations
|
3,611
|
3,611
|
3,998
|
-
|
3,998
|
3,676
|
-
|
3,676
|
|||||
Deferred tax liabilities
|
4,211
|
(282)
|
3,929
|
4,194
|
(258)
|
3,936
|
4,224
|
(256)
|
3,968
|
||||
Other liabilities
|
20,308
|
-
|
20,308
|
20,423
|
-
|
20,423
|
19,851
|
-
|
19,851
|
||||
Total liabilities
|
264,420
|
(282)
|
264,138
|
260,919
|
(258)
|
260,661
|
252,731
|
(256)
|
252,475
|
||||
Equity
|
|||||||||||||
Shareholders' equity
|
|||||||||||||
Asian insurance operations
|
2,349
|
(43)
|
2,306
|
2,269
|
(45)
|
2,224
|
2,149
|
(45)
|
2,104
|
||||
US insurance operations
|
4,271
|
(510)
|
3,761
|
3,764
|
(466)
|
3,298
|
3,815
|
(465)
|
3,350
|
||||
Rest of Group
|
2,497
|
-
|
2,497
|
2,468
|
-
|
2,468
|
2,067
|
-
|
2,067
|
||||
9,117
|
(553)
|
8,564
|
8,501
|
(511)
|
7,990
|
8,031
|
(510)
|
7,521
|
|||||
Non-controlling interests
|
43
|
-
|
43
|
46
|
-
|
46
|
44
|
-
|
44
|
||||
Total equity
|
9,160
|
(553)
|
8,607
|
8,547
|
(511)
|
8,036
|
8,075
|
(510)
|
7,565
|
||||
Total liabilities and equity
|
273,580
|
(835)
|
272,745
|
269,466
|
(769)
|
268,697
|
260,806
|
(766)
|
260,040
|
|
|
9.
|
Reconciliation of expected transfer of fair value of in-force (VIF) and required capital business of free surplus
|
|
|
Expected transfer of value of in-force (VIF) and required capital business to free surplus
|
|||||||||
2011
|
|||||||||
Undiscounted expected generation from
all in-force business at 31 December*
|
Undiscounted expected generation from
2011 long-term new business written*
|
||||||||
Asia
|
US
|
UK
|
Total
|
Asia
|
US
|
UK
|
Total
|
||
Expected period of emergence
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
2012
|
674
|
680
|
423
|
1,777
|
104
|
245
|
20
|
369
|
|
2013
|
647
|
485
|
502
|
1,634
|
123
|
103
|
21
|
247
|
|
2014
|
634
|
450
|
472
|
1,556
|
120
|
96
|
23
|
239
|
|
2015
|
595
|
480
|
437
|
1,512
|
92
|
16
|
18
|
126
|
|
2016
|
590
|
484
|
428
|
1,502
|
91
|
102
|
20
|
213
|
|
2017
|
564
|
438
|
412
|
1,414
|
84
|
61
|
20
|
165
|
|
2018
|
556
|
425
|
400
|
1,381
|
86
|
52
|
17
|
155
|
|
2019
|
541
|
425
|
389
|
1,355
|
87
|
103
|
17
|
207
|
|
2020
|
523
|
369
|
380
|
1,272
|
81
|
87
|
17
|
185
|
|
2021
|
512
|
318
|
372
|
1,202
|
83
|
73
|
17
|
173
|
|
2022
|
491
|
274
|
364
|
1,129
|
78
|
67
|
16
|
161
|
|
2023
|
482
|
226
|
360
|
1,068
|
74
|
51
|
16
|
141
|
|
2024
|
472
|
169
|
353
|
994
|
73
|
42
|
16
|
131
|
|
2025
|
465
|
156
|
345
|
966
|
69
|
38
|
16
|
123
|
|
2026
|
464
|
135
|
332
|
931
|
88
|
33
|
17
|
138
|
|
2027
|
463
|
112
|
327
|
902
|
66
|
27
|
16
|
109
|
|
2028
|
460
|
97
|
316
|
873
|
68
|
22
|
16
|
106
|
|
2029
|
449
|
85
|
306
|
840
|
62
|
18
|
16
|
96
|
|
2030
|
445
|
67
|
297
|
809
|
65
|
15
|
16
|
96
|
|
2031
|
437
|
57
|
283
|
777
|
70
|
10
|
17
|
97
|
|
2032-2036
|
2,035
|
177
|
1,185
|
3,397
|
294
|
27
|
79
|
400
|
|
2037-2041
|
1,869
|
(96)
|
894
|
2,667
|
260
|
(35)
|
81
|
306
|
|
2042-2046
|
1,737
|
-
|
488
|
2,225
|
242
|
-
|
54
|
296
|
|
2047-2051
|
1,597
|
-
|
282
|
1,879
|
242
|
-
|
36
|
278
|
|
Total free surplus expected to emerge in the next 40 years
|
17,702
|
6,013
|
10,347
|
34,062
|
2,702
|
1,253
|
602
|
4,557
|
|
* The analysis excludes amounts incorporated into VIF at 31 December 2011 where there is no definitive timeframe for when the payments will be made or receipts received. In particular it excludes the value of the shareholders' interest in the estate. It also excludes any free surplus emerging after 2051.
|
The above amounts can be reconciled to the new business amounts as follows:
|
|||||
New business
|
2011
|
||||
Asia
|
US
|
UK
|
Total
|
||
£m
|
£m
|
£m
|
£m
|
||
Undiscounted expected free surplus generation for years 2012-2051
|
2,702
|
1,253
|
602
|
4,557
|
|
Less: discount effect
|
(1,611)
|
(377)
|
(355)
|
(2,343)
|
|
Discounted expected free surplus generation for years 2012-2051
|
1,091
|
876
|
247
|
2,214
|
|
Discounted expected free surplus generation for years 2051+
|
32
|
-
|
2
|
34
|
|
Less: Free surplus investment in new business
|
(297)
|
(202)
|
(54)
|
(553)
|
|
Other items**
|
(15)
|
(144)
|
-
|
(159)
|
|
Post-tax EEV new business profit
|
811
|
530
|
195
|
1,536
|
|
Tax
|
265
|
285
|
65
|
615
|
|
Pre-tax EEV new business profit
|
1,076
|
815
|
260
|
2,151
|
|
** Other items represent the impact of the time value of options and guarantees on new business, foreign exchange effects and other non-modelled items. Foreign exchange effects arise as EEV new business profit amounts are translated at average exchange rates and expected free surplus generation uses year end closing rates.
|
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
Other
|
Total
|
||||
Group
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
2010 expected free surplus generation for years 2011-2050
|
1,923
|
1,551
|
1,579
|
1,449
|
1,446
|
1,367
|
26,538
|
35,853
|
|||
Less: Amounts expected to be realised in the current year
|
(1,923)
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,923)
|
|||
Add: Expected free surplus to be generated in year 2051 *
|
-
|
-
|
-
|
-
|
-
|
-
|
230
|
230
|
|||
Foreign exchange differences
|
-
|
(11)
|
(13)
|
(11)
|
(9)
|
(8)
|
(64)
|
(116)
|
|||
New business
|
-
|
369
|
247
|
239
|
126
|
213
|
3,363
|
4,557
|
|||
Operating movements
|
-
|
16
|
19
|
18
|
-
|
3
|
(3,986)
|
(4,539)
|
|||
Non-operating and other movements
|
-
|
(148)
|
(198)
|
(139)
|
(51)
|
(73)
|
|||||
2011 expected free surplus generation for years 2012-2051
|
-
|
1,777
|
1,634
|
1,556
|
1,512
|
1,502
|
26,081
|
34,062
|
|||
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
Other
|
Total
|
||||
Asia
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
2010 expected free surplus generation for years 2011-2050
|
635
|
598
|
573
|
558
|
554
|
554
|
14,472
|
17,944
|
|||
Less: Amounts expected to be realised in the current year
|
(635)
|
-
|
-
|
-
|
-
|
-
|
-
|
(635)
|
|||
Add: Expected free surplus to be generated in year 2051 *
|
-
|
-
|
-
|
-
|
-
|
-
|
192
|
192
|
|||
Foreign exchange differences
|
-
|
(15)
|
(17)
|
(14)
|
(13)
|
(11)
|
(87)
|
(157)
|
|||
New business
|
-
|
104
|
123
|
120
|
92
|
91
|
2,172
|
2,702
|
|||
Operating movements
|
-
|
1
|
3
|
(4)
|
(18)
|
(21)
|
(2,187)
|
(2,344)
|
|||
Non-operating and other movements
|
-
|
(14)
|
(35)
|
(26)
|
(20)
|
(23)
|
|||||
2011 expected free surplus generation for years 2012-2051
|
-
|
674
|
647
|
634
|
595
|
590
|
14,562
|
17,702
|
|||
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
Other
|
Total
|
||||
US
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
2010 expected free surplus generation for years 2011-2050
|
852
|
546
|
490
|
440
|
449
|
380
|
3,219
|
6,376
|
|||
Less: Amounts expected to be realised in the current year
|
(852)
|
-
|
-
|
-
|
-
|
-
|
-
|
(852)
|
|||
Add: Expected free surplus to be generated in year 2051 *
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||
Foreign exchange differences
|
-
|
4
|
4
|
3
|
4
|
3
|
23
|
41
|
|||
New business
|
-
|
245
|
103
|
96
|
16
|
102
|
691
|
1,253
|
|||
Operating movements
|
-
|
(8)
|
(2)
|
7
|
4
|
16
|
(499)
|
(805)
|
|||
Non-operating and other movements
|
-
|
(107)
|
(110)
|
(96)
|
7
|
(17)
|
|||||
2011 expected free surplus generation for years 2012-2051
|
-
|
680
|
485
|
450
|
480
|
484
|
3,434
|
6,013
|
|||
2011
|
2012
|
2013
|
2014
|
2015
|
2016
|
Other
|
Total
|
||||
UK
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|||
2010 expected free surplus generation for years 2011-2050
|
436
|
407
|
516
|
451
|
443
|
433
|
8,847
|
11,533
|
|||
Less: Amounts expected to be realised in the current year
|
(436)
|
-
|
-
|
-
|
-
|
-
|
-
|
(436)
|
|||
Add: Expected free surplus to be generated in year 2051 *
|
-
|
-
|
-
|
-
|
-
|
-
|
38
|
38
|
|||
Foreign exchange differences
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||
New business
|
-
|
20
|
21
|
23
|
18
|
20
|
500
|
602
|
|||
Operating movements
|
-
|
23
|
18
|
15
|
14
|
8
|
(1,300)
|
(1,390)
|
|||
Non-operating and other movements
|
-
|
(27)
|
(53)
|
(17)
|
(38)
|
(33)
|
|||||
2011 expected free surplus generation for years 2012-2051
|
-
|
423
|
502
|
472
|
437
|
428
|
8,085
|
10,347
|
Asia
|
US
|
UK
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
|
Transfer to free surplus in 2011
|
597
|
754
|
511
|
1,862
|
Expected return on free assets
|
58
|
42
|
10
|
110
|
Operating variances
|
52
|
154
|
(38)
|
168
|
RPI to CPI inflation measure change on defined benefit pension schemes
|
-
|
-
|
20
|
20
|
Underlying free surplus generated from in-force life business in 2011
|
707
|
950
|
503
|
2,160
|
2011 free surplus expected to be generated at 31/12/2010
|
635
|
852
|
436
|
1,923
|
The equivalent discounted amounts of the undiscounted totals shown previously are outlined below:
|
||||||||
2011
|
||||||||
Discounted expected generation from all in-force business at 31 December
|
Discounted expected generation from long-term 2011 new business written
|
|||||||
Asia
|
US
|
UK
|
Total
|
Asia
|
US
|
UK
|
Total
|
|
Expected period of emergence
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
2012
|
639
|
656
|
397
|
1,692
|
99
|
237
|
19
|
355
|
2013
|
565
|
441
|
438
|
1,444
|
107
|
94
|
19
|
220
|
2014
|
512
|
385
|
381
|
1,278
|
96
|
82
|
19
|
197
|
2015
|
448
|
388
|
338
|
1,174
|
68
|
13
|
14
|
95
|
2016
|
418
|
371
|
310
|
1,099
|
61
|
75
|
15
|
151
|
2017
|
375
|
317
|
279
|
971
|
53
|
43
|
14
|
110
|
2018
|
348
|
287
|
254
|
889
|
51
|
35
|
11
|
97
|
2019
|
317
|
269
|
231
|
817
|
48
|
64
|
10
|
122
|
2020
|
289
|
228
|
210
|
727
|
41
|
51
|
10
|
102
|
2021
|
267
|
186
|
192
|
645
|
40
|
40
|
9
|
89
|
2022
|
238
|
153
|
176
|
567
|
35
|
34
|
8
|
77
|
2023
|
220
|
117
|
162
|
499
|
32
|
24
|
8
|
64
|
2024
|
200
|
85
|
149
|
434
|
28
|
19
|
7
|
54
|
2025
|
184
|
74
|
136
|
394
|
25
|
16
|
7
|
48
|
2026
|
170
|
61
|
120
|
351
|
29
|
13
|
7
|
49
|
2027
|
169
|
49
|
111
|
329
|
24
|
10
|
6
|
40
|
2028
|
158
|
41
|
100
|
299
|
22
|
8
|
6
|
36
|
2029
|
145
|
34
|
90
|
269
|
20
|
6
|
5
|
31
|
2030
|
135
|
27
|
81
|
243
|
18
|
5
|
5
|
28
|
2031
|
125
|
22
|
71
|
218
|
19
|
3
|
5
|
27
|
2032-2036
|
498
|
69
|
232
|
799
|
68
|
7
|
18
|
93
|
2037-2041
|
347
|
7
|
115
|
469
|
47
|
(3)
|
14
|
58
|
2042-2046
|
246
|
-
|
35
|
281
|
34
|
-
|
7
|
41
|
2047-2051
|
171
|
-
|
12
|
183
|
26
|
-
|
4
|
30
|
Total discounted free surplus expected to emerge in the next 40 years
|
7,184
|
4,267
|
4,620
|
16,071
|
1,091
|
876
|
247
|
2,214
|
The above amounts can be reconciled to the Group's financial statements as follows:
|
|
Total
|
|
£m
|
|
Discounted expected generation from all in-force business for years 2012-2051
|
16,071
|
Discounted expected generation from all in-force business for years after 2051
|
211
|
Discounted expected generation from all in-force business at 31 December 2011
|
16,282
|
Add: Free surplus of life operations held at 31 December 2011
|
2,839
|
Less: Time value of guarantees
|
(685)
|
Other non-modelled items*
|
1,214
|
Total EEV of life operations
|
19,650
|
|
* These relate to items where there is no definitive timeframe for when the payments will be made or receipts received and are, consequently, excluded from the amounts incorporated into the tables above showing the expected generation of free surplus from in-force business at 31 December 2011. In particular it excludes the value of the shareholders' interest in the estate.
|
PRUDENTIAL PUBLIC LIMITED COMPANY
|
|
By: /s/ Clive Burns
|
|
Clive Burns
|
|
Head of Group Secretariat
|