Notes on the Group financial statements

Sections:   A   B   C   D   E   F   G   H   I   J
Page 152

B: Summary of results

B1: Supplementary analysis of profit from continuing operations before tax attributable to shareholders

This information is provided as supplementary information under the Group’s accounting policies. It is not required by IFRS standards.

Download as excel file
2007 £m   2006 £m
Asian operations
Long-term businessnote ii 189 189
Asset management 72 50
Development expenses (15) (15)
Total 246 224
US operations
Jacksonnote ii,iii 444 398
Broker dealer and asset management (including Curian losses of £5m (2006: £8m)) 8 10
Total 452 408
UK operations
UK insurance operationsnote ii 528 500
M&G 254 204
Total 782 704
Other income and expenditure
Investment return and other income 86 58
Interest payable on core structural borrowings (168) (177)
Corporate expenditure:
Group Head Office (GHO) (117) (83)
Asia Regional Head Office (38) (36)
Charge for share-based payments for Prudential schemesnote vi (11) (10)
Total (248) (248)
UK restructuring costsnote vii (19) (38)
Operating profit from continuing operations based on longer-term investment returnsnote i 1,213 1,050
Short-term fluctuations in investment returns on shareholder-backed businessnote iv (137) 155
Shareholders’ share of actuarial gains and losses on defined benefit pension schemesnote v 90 167
Profit from continuing operations before tax attributable to shareholders 1,166 1,372

Notes

i Operating profit based on longer-term investment returns

Operating profit based on longer-term investment returns is a supplemental measure of results. For the purposes of measuring operating profit, investment returns on shareholder-financed business are based on expected long-term rates of return. The expected long-term rates of return are intended to reflect historical real rates of return and, where appropriate, current inflation expectations adjusted for consensus economic and investment forecasts. The significant operations that require adjustment for the difference between actual and long-term investment returns are Jackson and certain businesses of the Group’s Asian operations. The amounts included in operating results for long-term capital returns for debt securities comprise two components. These are a risk margin reserve based charge for expected defaults, which is determined by reference to the credit quality of the portfolio, and amortisation of interest-related gains and losses for operating results based on longer-term results to the date when sold bonds would otherwise have matured.

ii Effect of changes to assumptions, estimates and bases of determining life assurance liabilities

The results of the Group’s long-term business operations are affected by changes of assumptions and bases of preparation. These are described in notes D2(g), D3(g) and D4(f). In particular, the operating result for UK insurance operations for 2007 and 2006 benefited from credits of £34 million and £46 million respectively. The 2007 benefit of £34 million arose on annuity and pension business. The 2006 credit of £46 million arose from regulatory changes.

iii Jackson operating results based on longer-term investment returns

IFRS basis operating profits for US operations include the following amounts (net of related change in amortisation of deferred acquisition costs, where applicable) so as to derive longer-term investment returns.

Download as excel file
2007
£m
2006
£m
Debt securities:
Amortisation of interest related realised gains and losses 31 38
Risk margin reserve charge for longer-term credit related losses (37) (44)
Equity type investments:
Longer-term returns 47 45
Page 153

The risk margin reserve (RMR) charge for longer-term impairment losses for 2007 is based on an average annual RMR of 21 basis points (2006: 23 basis points) on a book value of US$42.7bn (2006: US$43.9bn).

Market value movements on equity-based derivatives and embedded derivatives are also recorded within operating profits based on longer-term investment returns so as to be consistent with the market related effects on fees and reserve movements for equity-based products. Market value movements on other derivatives are excluded from operating profit, and are included in short-term fluctuations in investment returns.

iv Short-term fluctuations in investment returns on shareholder-backed business

Download as excel file
2007
£m
2006
£m
Asian operations (71) 134
Jackson (18) 53
UK insurance operations (47) (43)
Other (1) 11
(137) 155

The short-term fluctuations in investment returns for 2007 primarily reflect temporary market value movements on the portfolio of investments held by the Group’s shareholder-backed operations. There were no default losses in debt securities in 2007.

The short-term fluctuations for Asian operations in 2007 primarily reflect value movements on Vietnam offset by value movements in Taiwan on the value of debt securities arising from increases in interest rates and a £30 million reduction of an investment in a CDO fund, partially offset by strong equity market movements in Vietnam. For 2006, the £134 million of short-term fluctuations mainly arose in Vietnam due to strong equity returns.

The fluctuations for US operations for the year comprise of the following items:

Download as excel file
2007
£m
2006
£m
Debt security fluctuations
Credit related
Actual credit related losses in the year
Bond writedowns (35) (32)
Losses on sales of impaired and deteriorating bonds (51) (3)
Recoveries/reversals 8 10
(78) (25)
Risk margin charge to operating profit based on longer-term investment returns 48 54
(30) 29
Interest related
Actual interest related realised gains (losses) in year 31 (15)
Amortisation of current and prior year interest related realised gains and losses to operating profit
based on longer-term investment returns (37) (45)
(6) (60)
Related change to amortisation of deferred acquisition costs 9 6
Total fluctuations related to debt securities (27) (25)
Derivatives (other than equity related): Market value movement (19) 34
Equity type movements: Actual less longer-term return 42 21
Other items (14) 23
Total (18) 53

In addition, for US operations, included within the movements in shareholders’ equity is a net reduction in value of Jackson’s debt securities of £244 million. This reduction reflects a combination of increases due to reduction in US interest rates offset by the impact of widened credit spreads in the US bond market. These movements do not reflect defaults or permanent impairments. Additional details on the values of the Jackson portfolio are described in note D3.

The fluctuations for the UK insurance operations arise mostly in Prudential Retirement Income Limited, which writes the most significant element of the shareholder-backed annuity business in the UK. The fluctuations principally reflect the impact of widened credit spreads on the corporate bond securities backing the shareholders’ equity of the business.

Page 154

v Shareholders’ share of actuarial gains and losses on defined benefit pension schemes

Download as excel file
2007
£m
2006
£m
Actuarial gains and losses
Actual less expected return on scheme assets (8) 156
Experience losses on liabilities (14) 18
Gains on changes of assumptions for scheme liabilities 317 311
295 485
Less: amount attributable to the PAC with-profits sub-fund (205) (318)
Total 90 167

Further details on the Group’s defined benefit pension schemes are shown in note I1.

vi Share-based payments

The charge for share-based payments for Prudential schemes is for the SAYE and Group performance-related schemes.

vii UK restructuring costs are allocated as follows:

Download as excel file
2007
£m
2006
£m
UK insurance operations 7 31
M&G 0 2
Unallocated corporate 12 5
19 38

B2: Earnings per share

Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year, excluding those held in employee share trusts, which are treated as cancelled.

For diluted earnings per share, the weighted average number of shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. The Group’s only class of dilutive potential ordinary shares are those share options granted to employees where the exercise price is less than the average market price of the Company’s ordinary shares during the year.

Download as excel file
2007
Before tax
B1

£m
Tax
F5

£m
Minority
interests
£m
Net of tax
and minority
interests
£m
Basic
earnings
per share
Pence
Diluted
earnings
per share
Pence
Based on operating profit based on longer-term
investment returns 1,213 (383) (4) 826 33.8p 33.7p
Short-term fluctuations in investment returns
on shareholder-backed business (137) 26 1 (110) (4.5)p (4.5)p
Shareholders’ share of actuarial gains and
losses on defined benefit pension schemes 90 (25) 65 2.6p 2.7p
Based on profit for the year from
continuing operations 1,166 (382) (3) 781 31.9p 31.9p
Adjustment for post-tax results of
discontinued operations* 222 19 241 9.9p 9.8p
Based on profit for the year 1,388 (363) (3) 1,022 41.8p 41.7p

Page 155
Download as excel file
2006
Before tax
B1

£m
Tax
F5

£m
Minority
interests
£m
Net of tax
and minority
interests
£m
Basic
earnings
per share
Pence
Diluted
earnings
per share
Pence
Based on operating profit based on longer-term
investment returns 1,050 (304) (1) 745 30.9p 30.9p
Short-term fluctuations in investment returns
on shareholder-backed business 155 (38) (2) 115 4.8p 4.8p
Shareholders’ share of actuarial gains and losses
on defined benefit pension schemes 167 (50) 117 4.8p 4.8p
Based on profit for the year from
continuing operations 1,372 (392) (3) 977 40.5p 40.5p
Adjustment for post-tax results of
discontinued operations* (150) 45 2 (103) (4.3)p (4.3)p
Based on profit for the year 1,222 (347) (1) 874 36.2p 36.2p

*Discontinued operations relate entirely to UK Banking operations following the sale on 1 May 2007 of Egg Banking plc to Citi. Note I6 provides details of the sale of Egg.

Number of shares

A reconciliation of the weighted average number of ordinary shares used for calculating basic and diluted earnings per share is set out as below:

Download as excel file
2007 millions   2006 millions
Weighted average shares for calculation of basic earnings per share 2,445 2,413
Shares under option at end of year 9 10
Number of shares that would have been issued at fair value on assumed option exercise (6) (7)
Weighted average shares for calculation of diluted earnings per share 2,448 2,416

B3: Dividends

Download as excel file
2007 £m   2006 £m
Dividends declared and paid in reporting period
Parent company:
Interim dividend (2007: 5.70p, 2006: 5.42p per share) 140 131
Final dividend for prior period (2006: 11.72p, 2005: 11.02p per share) 286 267
Subsidiary company payments to minority interests 5 1
Total 431 399

As a result of shares issued in lieu of dividends of £176 million (2006: £76 million), dividends paid in cash, as set out in the consolidated cash flow statement, were £255 million (2006: £323 million).

Download as excel file
2007 £m   2006 £m
Parent company dividends relating to reporting period:
Interim dividend (2007: 5.70p, 2006: 5.42p per share) 140 131
Final dividend (2007: 12.30p, 2006: 11.72p per share) 304 287
Total 444 418

A final dividend of 12.30 pence per share was proposed by the directors on 13 March 2008. Subject to shareholders’ approval, the dividend will be paid on 20 May 2008 to shareholders on the register at the close of business on 11 April 2008. The dividend will absorb an estimated £304 million of shareholders’ funds. A scrip dividend alternative will be offered to shareholders.

Page 156

B4: Exchange translation

Exchange movement recorded directly in equity

Download as excel file
2007 £m   2006 £m
Asian operations 16 (97)
US operations (43) (384)
Unallocated to a segment (Central funds) 38 257
11 (224)

The movements reflect the application of year end exchange rates at balance sheet rates and average exchange rates to the income statement. The movement unallocated to a segment reflects the retranslation of currency borrowings which have been designated as a net investment hedge to hedge the currency risks related to the net investment in Jackson.

The exchange rates applied were:

Download as excel file
Local currency: £ Closing
rate at
31 Dec 2007
Average
for 2007
Closing
rate at
31 Dec 2006
Average
for 2006
Opening
rate at
1 Jan 2006
Hong Kong 15.52 15.62 15.22 14.32 13.31
Japan 222.38 235.64 233.20 214.34 202.63
Malaysia 6.58 6.88 6.90 6.76 6.49
Singapore 2.87 3.02 3.00 2.93 2.85
Taiwan 64.56 65.75 63.77 59.95 56.38
US 1.99 2.00 1.96 1.84 1.72

B5: New business

Insurance products and investment products (note i)

Download as excel file
 
   
Insurance products
gross premiums
Investment products
gross inflows

note ii
Total
2007 £m 2006 £m   2007 £m 2006 £m   2007 £m 2006 £m
Asian operations 2,944 1,921 38,954 20,408 41,898 22,329
US operations 6,534 5,981 60 6,594 5,981
UK operations 6,866 7,192 14,745 13,486 21,611 20,678
Group total 16,344 15,094 53,759 33,894 70,103 48,988

Page 157

Insurance products – new business premiums and contributions (note i)

Download as excel file
Single Regular Annual premium and
contribution equivalents
2007 £m 2006 £m   2007 £m 2006 £m   2007 £m 2006 £m
Asian operations
Chinanote v 72 27 40 36 47 39
Hong Kong 501 355 117 103 167 139
India (Group’s 26% interest) 26 20 177 105 180 107
Indonesia 118 31 109 71 121 74
Japan 122 68 22 7 34 14
Korea 179 103 241 208 259 218
Malaysia 41 4 78 72 82 72
Singapore 593 357 67 72 126 108
Taiwan 132 92 218 139 231 148
Other 36 15 55 36 59 37
Total Asian operations 1,820 1,072 1,124 849 1,306 956
US operations
Fixed annuities 573 688 57 69
Fixed index annuities 446 554 45 55
Variable annuities 4,554 3,819 455 382
Life 7 8 19 17 20 18
Guaranteed investment contracts 408 458 41 46
GIC – Medium Term Notes 527 437 53 44
Total US operations 6,515 5,964 19 17 671 614
UK operations
Product summary
Internal vesting annuities 1,399 1,341 140 134
Direct and partnership annuities 842 780 84 78
Intermediated annuities 589 592 59 59
Total individual annuities 2,830 2,713 283 271
Equity release 156 89 16 9
Individual pensions 38 21 1 5 2
Corporate pensions 283 318 84 66 112 98
Unit-linked bonds 243 388 24 39
With-profit bonds 297 139 30 14
Protection 11 5 9 5 10
Offshore products 434 540 4 47 54
Total retail retirement 4,281 4,219 94 75 522 497
Corporate pensions 198 261 115 100 135 126
Other products 190 232 25 26 44 49
DWP rebates 143 161 14 16
Total mature life and pensions 531 654 140 126 193 191
Total retail 4,812 4,873 234 201 715 688
Wholesale annuitiesnotes iii, iv  1,799 1,431 180 143
Credit life 21 687 2 69
Total UK operations 6,632 6,991 234 201 897 900
Channel Summary
Direct and partnership 2,385 2,543 209 174 448 428
Intermediated 2,284 2,169 25 27 253 244
Wholesale notes iii, iv  1,820 2,118 182 212
Sub-total 6,489 6,830 234 201 883 884
DWP rebates 143 161 14 16
Total UK operations 6,632 6,991 234 201 897 900