Notes on the Group financial statements
Page 246
H: Other information on balance sheet items
H1: Intangible assets attributable to shareholders
a Goodwill
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Cost |
|
|
|
|
At 1 January and 31 December |
1,461 |
|
1,461 |
|
|
|
|
|
Aggregate impairment |
|
|
|
|
At 1 January and 31 December |
(120) |
|
(120) |
|
|
|
|
|
Net book amount at 31 December |
1,341 |
|
1,341 |
|
|
|
|
Impairment testing
Goodwill does not generate cash flows independently of other groups of assets and thus is assigned to cash generating units (CGUs) for the purposes of impairment testing. These CGUs are based upon how management monitors the business and represent the lowest level to which goodwill can be allocated on a reasonable basis. An allocation to CGUs of the Group’s goodwill attributable to shareholders is shown below:
‘Other’ represents goodwill amounts allocated across CGUs in Asia and US operations. These goodwill amounts are not individually material.
Assessment of whether goodwill may be impaired
With the exception of M&G, the goodwill attributable to shareholders in the balance sheet relates to acquired life businesses. The Company routinely compares the aggregate of net asset value and acquired goodwill on an IFRS basis of acquired life business with the value of the business as determined using the EEV methodology, as described in note D1. Any excess of IFRS over EEV carrying value is then compared with EEV basis value of current and projected future new business to determine whether there is any indication that the goodwill in the IFRS balance sheet may be impaired.
Goodwill is tested for impairment by comparing the CGUs carrying amount, excluding any goodwill, with its recoverable amount.
M&G
The recoverable amount for the M&G CGU has been determined by calculating its value in use. This has been calculated by aggregating the present value of future cash flows expected to be derived from the component businesses of M&G (based upon management projections) and its current surplus capital.
The discounted cash flow valuation has been based on a three-year plan prepared by M&G, and approved by the directors of Prudential plc, and cash flow projections for later years.
The value in use is particularly sensitive to a number of key assumptions as follows:
i The assumed growth rate on forecast cash flows beyond the terminal year of the budget. A growth rate of 2.5 per cent has been used to extrapolate beyond the plan period.
ii The risk discount rate. Differing discount rates have been applied in accordance with the nature of the individual component businesses. For retail and institutional business a risk discount rate of 12 per cent has been applied. This represents an average implied discount rate for comparable UK listed asset managers calculated by reference to risk-free rates, equity risk premiums of five per cent and an average ‘beta’ factor for relative market risk of comparable UK listed asset managers. A similar approach has been applied for the other component businesses of M&G.
iii That asset management contracts continue on similar terms.
Management believes that any reasonable change in the key assumptions would not cause the carrying amount of M&G to exceed its recoverable amount.
Page 247
Japanese life company
The aggregate goodwill impairment of £120 million at 31 December 2007 and 2006 relates to the goodwill held in relation to the Japanese life operation which was impaired in 2005.
b Deferred acquisition costs and acquired in-force value of long-term business contracts attributable to shareholders
Other intangible assets in the Group consolidated balance sheet attributable to shareholders consist of:
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Deferred acquisition costs (DAC) related to insurance contracts as classified under
IFRS 4 |
2,644 |
|
2,315 |
|
Deferred acquisition costs related to investment management contracts, including life
assurance |
|
|
|
| contracts classified as financial instruments and investment management contracts under IFRS 4 |
113 |
|
110 |
|
|
|
|
|
2,757 |
|
2,425 |
|
|
|
|
|
Present value of acquired in-force policies for insurance contracts as classified under
IFRS 4 |
59 |
|
66 |
|
Present value of future profits of acquired investment management contracts, including
life assurance |
|
|
|
| contracts classified as financial instruments and investment management contracts under IFRS 4 |
4 |
|
6 |
|
Distribution rights* |
16 |
|
– |
|
|
|
|
|
79 |
|
72 |
|
|
|
|
|
Total of deferred acquisition costs and acquired in-force value of long-term business
contracts |
2,836 |
|
2,497 |
|
|
|
|
*Distribution rights relate to facilitation fees paid in 2007 of £16 million which are amortised over 8 years. The amortisation charge for the year to 31 December 2007 was £0.3 million.
Deferred acquisition costs related to insurance contracts attributable to shareholders
The movement in deferred acquisition costs relating to insurance contracts attributable to shareholders is as follows:
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Deferred acquisition costs at 1 January |
2,315 |
|
2,200 |
|
Additions |
694 |
|
623 |
|
Amortisation |
(410) |
|
(299) |
|
Exchange differences |
(44) |
|
(290) |
|
Change in shadow DAC |
89 |
|
81 |
|
|
|
|
|
Deferred acquisition costs at 31 December |
2,644 |
|
2,315 |
|
|
|
|
Deferred acquisition costs related to investment management contracts attributable to shareholders
Incremental costs associated with the origination of investment management contracts written by the Group’s insurance and asset management businesses are capitalised and amortised as the related revenue is recognised. Deferred acquisition costs related to investment management contracts are all internally generated.
Amortisation of this intangible asset is included in the ‘acquisition costs and other operating expenditure’ line in the income statement.
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
At 1 January |
|
|
|
|
Gross amount |
130 |
|
118 |
|
Accumulated amortisation |
(20) |
|
(14) |
|
|
|
|
|
Net book amount |
110 |
|
104 |
|
|
|
|
|
Additions (through internal development) |
7 |
|
36 |
|
Amortisation |
(3) |
|
(6) |
|
Other charges |
(1) |
|
(24) |
|
|
|
|
|
At 31 December |
113 |
|
110 |
|
|
|
|
|
Comprising: |
|
|
|
|
Gross amount |
136 |
|
130 |
|
Accumulated amortisation |
(23) |
|
(20) |
|
|
|
|
|
Net book amount |
113 |
|
110 |
|
|
|
|
Page 248
Present value of acquired in-force business of long-term business contracts attributable to shareholders
Prior to the adoption of IFRS 4, the present value of acquired in-force business (PVAIF) was accounted for under UK GAAP. On 1 January 2005, following the adoption of IFRS 4, PVAIF relating to investment contracts without discretionary participation features, which was previously included within long-term business, is removed and replaced by an asset representing the present value of the future profits of the asset management component of these contracts, where applicable. These contracts are accounted for under the provisions of IAS 18. The remainder of the PVAIF balance relates to insurance contracts and is accounted for under UK GAAP as permitted by IFRS 4.
The present value of future profits of acquired asset management contracts relates to unit-linked contracts acquired as part of the M&G acquisition in 1999.
Amortisation is charged to the ‘acquisition costs and other operating expenditure’ line in the income statement over the period of provision of asset management services as those profits emerge.
Download as excel file
|
2007 £m |
|
2006 £m |
|
Insurance contracts |
Investment management |
|
Insurance contracts |
Investment management |
|
|
|
|
|
|
|
At 1 January |
|
|
|
|
|
|
Cost |
220 |
12 |
|
233 |
12 |
|
Accumulated amortisation |
(154) |
(6) |
|
(141) |
(3) |
|
|
|
|
|
|
|
Net book amount |
66 |
6 |
|
92 |
9 |
|
|
|
|
|
|
|
Exchange differences |
2 |
– |
|
(4) |
– |
|
Amortisation charge |
(9) |
(2) |
|
(22) |
(3) |
|
|
|
|
|
|
|
At 31 December |
59 |
4 |
|
66 |
6 |
|
|
|
|
|
|
|
Comprising |
|
|
|
|
|
|
Cost |
161 |
12 |
|
220 |
12 |
|
Accumulated amortisation |
(102) |
(8) |
|
(154) |
(6) |
|
|
|
|
|
|
|
Net book amount |
59 |
4 |
|
66 |
6 |
|
|
|
|
|
|
H2: Intangible assets attributable to the PAC with-profits fund
a Goodwill and other acquired intangible assets in respect of acquired investment subsidiaries
Download as excel file
|
2007 £m |
|
Goodwill |
Other acquired intangible assets |
Total |
|
|
|
|
|
Carrying value at 1 January 2007 |
587 |
243 |
830 |
|
Additions |
313 |
– |
313 |
|
Amortisation charge |
– |
(35) |
(35) |
|
Deconsolidated venture fund investments |
(708) |
(208) |
(916) |
|
|
|
|
|
At 31 December 2007 |
192 |
– |
192 |
|
|
|
|
All goodwill figures shown above reflect the cost. These have no impairment losses or other write-offs.
All goodwill additions relate to the UK and the long-term business segments. Following the sale by the Group of PPM Capital in November 2007, the Group no longer controls venture fund investments and consequently has ceased to consolidate these operations, with these carried as investments of long-term business at fair value through profit and loss going forwards. Additional details on the changes in consolidated entities are provided in note I6.
The recoverable amount for the venture fund investments previously controlled by the Group through PPM Capital was determined on a portfolio CGU basis by aggregating fair values calculated for each entity less costs to sell these entities.
Page 249
The fair value of each entity prior to deconsolidation following the disposal of PPM Capital was calculated in accordance with the International Private Equity and Venture Capital Valuation Guidelines which set out industry best practice for determining the fair value of private equity investments. The guidelines require that an enterprise value is calculated for each investment, typically using an appropriate multiple applied to the company’s maintainable earnings. All amounts relating to financial instruments ranking higher in a liquidation than those controlled by the Group prior to the disposal of PPM Capital were then deducted from the enterprise value and a marketability discount applied to the result to give a fair value attributable to the instruments previously controlled by the Group. The marketability discount ranged from 10 per cent to 30 per cent, depending on the Group’s level of control over a realisation process.
Management believes that any reasonable change in the key assumptions would not have given rise to an impairment charge.
b Deferred acquisition costs
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
At 1 January |
31 |
|
35 |
|
Additions |
1 |
|
2 |
|
Amortisation |
(13) |
|
(6) |
|
|
|
|
|
At 31 December |
19 |
|
31 |
|
|
|
|
The above costs relate to non-participating business written by the PAC with-profits sub-fund. No deferred acquisition costs are established for the participating business.
H3: Reinsurers’ share of insurance contract liabilities
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Insurance contract liabilities |
724 |
|
878 |
|
Claims outstanding |
59 |
|
67 |
|
|
|
|
|
783 |
|
945 |
|
|
|
|
The movement on reinsurers’ share of insurance contract liabilities is as follows:
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
At 1 January |
878 |
|
1,203 |
|
Movement in the year |
(147) |
|
(265) |
|
Foreign exchange translation differences |
(7) |
|
(60) |
|
|
|
|
|
At 31 December |
724 |
|
878 |
|
|
|
|
H4: Tax assets and liabilities
Assets
Of the £285 million (2006: £404 million) current tax recoverable, the majority is expected to be recovered in one year or less.
Deferred tax asset
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Unrealised losses on investments |
129 |
|
83 |
|
Balances relating to investment and insurance contracts |
2 |
|
439 |
|
Short-term timing differences |
744 |
|
446 |
|
Capital allowances |
20 |
|
12 |
|
Unused deferred tax losses |
30 |
|
– |
|
|
|
|
|
Continuing operations |
925 |
|
980 |
|
Discontinued banking operations |
– |
|
32 |
|
|
|
|
|
Total |
925 |
|
1,012 |
|
|
|
|
Page 250
Deferred tax assets are recognised to the extent that they are regarded as recoverable, that is to the extent that, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying temporary differences can be deducted. The UK taxation regime applies separate rules to trading and capital profits and losses. The distinction between temporary differences that arise from items of either a trading or capital nature may affect the recognition of deferred tax assets. Accordingly, for the 2007 results and balance sheet position at 31 December 2007, the possible tax benefit of approximately £280 million (2006: £333 million), which may arise from capital losses valued at approximately £1.4 billion (2006: £1.7 billion), is sufficiently uncertain that it has not been recognised. In addition, a potential deferred tax asset of £112 million (2006: £71 million), which may arise from trading losses of approximately £350 million (2006: £245 million), is sufficiently uncertain that it has not been recognised.
Liabilities
Of the £1,237 million (2006: £1,303 million) current tax liability, it is not practicable to estimate how much is expected to be settled in one year or less due to the uncertainty over when outstanding issues will be agreed with HM Revenue & Customs.
Deferred tax liability
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Unrealised gains on investments |
2,098 |
|
2,346 |
|
Balances relating to investment and insurance contracts |
599 |
|
613 |
|
Short-term timing differences |
766 |
|
916 |
|
Capital allowances |
12 |
|
7 |
|
|
|
|
|
3,475 |
|
3,882 |
|
|
|
|
Unprovided deferred income tax liabilities on temporary differences associated with investments in subsidiaries, associates and interests in joint ventures are considered to be insignificant due to the availability of various UK tax exemptions and reliefs.
Discounting
Deferred tax asset and liability balances have not been discounted.
Page 251
H5: Accrued investment income and other debtors
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Accrued investment income |
|
|
|
|
Interest receivable |
1,434 |
|
1,331 |
|
Other |
589 |
|
563 |
|
|
|
|
|
Continuing operations |
2,023 |
|
1,894 |
|
Discontinued banking operations |
– |
|
6 |
|
|
|
|
|
Total |
2,023 |
|
1,900 |
|
|
|
|
|
Other debtors |
|
|
|
|
Surplus in respect of PSPS defined benefit pension schemes:I1* |
|
|
|
| Surplus, gross of deferred tax, based on scheme assets held, including investments in |
|
|
|
| Prudential insurance policies: |
|
|
|
| Attributable to PAC with-profits fund (i.e. absorbed by the liability for unallocated surplus) |
365 |
|
– |
| Attributable to shareholder-financed operations (i.e. to shareholders’ equity) |
163 |
|
– |
|
|
|
|
|
528 |
|
– |
| Less investments in Prudential insurance policies |
(140) |
|
– |
|
|
|
|
|
Net surplus after elimination of investments in Prudential insurance policies and
matching |
|
|
|
| policyholder liability from Group balance sheet |
388 |
|
– |
|
Premiums receivable: |
|
|
|
| From policyholders |
154 |
|
200 |
| From intermediaries |
13 |
|
12 |
| From reinsurers |
104 |
|
22 |
|
Other |
638 |
|
619 |
|
|
|
|
|
Continuing operations |
1,297 |
|
853 |
|
Discontinued banking operations |
– |
|
199 |
|
|
|
|
|
Total |
1,297 |
|
1,052 |
|
|
|
|
|
Total accrued investment income and other debtors |
3,320 |
|
2,952 |
|
|
|
|
*The 2007 pension surplus amounts relate to the PSPS defined benefit scheme. The 2006 amounts are included in H14 Provisions note.
Of the £3,320 million (2006: £2,952 million) of accrued investment income and other debtors, £452 million (2006: £800 million) is expected to be settled after one year or more.
Page 252
H6: Property, plant and equipment
Property, plant and equipment comprise Group occupied properties, development property and tangible assets. A reconciliation of the carrying amount of these items from the beginning of the year to the end of the year is as follows:
Download as excel file
|
Group occupied property |
Development property |
Tangible assets |
Continuing operations |
Discontinued operations |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
|
|
|
|
|
|
|
At 1 January 2006 |
|
|
|
|
|
|
|
Cost |
262 |
175 |
853 |
1,290 |
246 |
1,536 |
|
Accumulated depreciation |
(36) |
– |
(433) |
(469) |
(157) |
(626) |
|
|
|
|
|
|
|
|
Net book amount |
226 |
175 |
420 |
821 |
89 |
910 |
|
|
|
|
|
|
|
|
Year ended 31 December 2006 |
|
|
|
|
|
|
|
Opening net book amount |
226 |
175 |
420 |
821 |
89 |
910 |
|
Exchange differences |
(8) |
– |
(8) |
(16) |
– |
(16) |
|
Depreciation charge |
(6) |
– |
(96) |
(102) |
(43) |
(145) |
|
Additions |
4 |
36 |
123 |
163 |
11 |
174 |
|
Arising on acquisition of subsidiaries |
– |
– |
40 |
40 |
– |
40 |
|
Disposals |
(24) |
– |
(80) |
(104) |
6 |
(98) |
|
Reclassification from held for investment |
– |
268 |
– |
268 |
– |
268 |
|
|
|
|
|
|
|
|
Closing net book amount |
192 |
479 |
399 |
1,070 |
63 |
1,133 |
|
|
|
|
|
|
|
|
At 1 January 2007 |
|
|
|
|
|
|
|
Cost |
225 |
479 |
917 |
1,621 |
226 |
1,847 |
|
Accumulated depreciation |
(33) |
– |
(518) |
(551) |
(163) |
(714) |
|
|
|
|
|
|
|
|
Net book amount |
192 |
479 |
399 |
1,070 |
63 |
1,133 |
|
|
|
|
|
|
|
|
Year ended 31 December 2007 |
|
|
|
|
|
|
|
Opening net book amount |
192 |
479 |
399 |
1,070 |
63 |
1,133 |
|
Exchange differences |
2 |
– |
1 |
3 |
– |
3 |
|
Depreciation charge |
(48) |
– |
(50) |
(98) |
(9) |
(107) |
|
Additions |
71 |
48 |
109 |
228 |
3 |
231 |
|
Arising on acquisition of subsidiaries |
5 |
– |
33 |
38 |
– |
38 |
|
Disposal of subsidiaries |
– |
– |
– |
– |
(57) |
(57) |
|
Deconsolidated venture fund investmentsI6 |
(69) |
– |
(261) |
(330) |
– |
(330) |
|
Disposals |
(2) |
– |
(25) |
(27) |
– |
(27) |
|
Reclassification from held for investment |
– |
120 |
– |
120 |
– |
120 |
|
Reclassification from held for sale |
– |
8 |
– |
8 |
– |
8 |
|
|
|
|
|
|
|
|
Closing net book amount |
151 |
655 |
206 |
1,012 |
– |
1,012 |
|
|
|
|
|
|
|
|
At 31 December 2007 |
|
|
|
|
|
|
|
Cost |
172 |
655 |
612 |
1,439 |
– |
1,439 |
|
Accumulated depreciation |
(21) |
– |
(406) |
(427) |
– |
(427) |
|
|
|
|
|
|
|
|
Net book amount |
151 |
655 |
206 |
1,012 |
– |
1,012 |
|
|
|
|
|
|
|
Of the above net book amounts, £nil (2006: £102 million) of Group occupied property and £nil (2006: £261 million) of tangible assets are attributable to consolidated venture investment subsidiaries of the PAC with-profits fund at 31 December 2007. All additions arising on acquisition of subsidiaries relate to acquisitions of venture investment subsidiaries of the PAC with-profits fund.
Page 253
Capital expenditure: property, plant and equipment by primary segment
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Long-term business |
206 |
|
153 |
|
Asset management |
11 |
|
6 |
|
Unallocated corporate |
11 |
|
3 |
|
|
|
|
|
Continuing operations |
228 |
|
162 |
|
Discontinued banking operations |
3 |
|
12 |
|
|
|
|
|
Total |
231 |
|
174 |
|
|
|
|
Capital expenditure: property, plant and equipment by secondary segment
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
UK |
145 |
|
122 |
|
US |
33 |
|
15 |
|
Asia |
50 |
|
25 |
|
|
|
|
|
Continuing operations |
228 |
|
162 |
|
Discontinued banking operations |
3 |
|
12 |
|
|
|
|
|
Total |
231 |
|
174 |
|
|
|
|
H7: Investment properties
Investment properties principally relate to the PAC with-profits fund and are carried at fair value. A reconciliation of the carrying amount of investment properties at the beginning and end of the year is set out below:
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
At 1 January |
14,491 |
|
13,180 |
|
Additions: |
|
|
|
| Resulting from acquisitions |
1,707 |
|
1,185 |
| Resulting from expenditure capitalised |
128 |
|
51 |
| Resulting from acquisitions through business combinations |
– |
|
2 |
|
Disposals |
(1,378) |
|
(398) |
|
Net (loss) gains from fair value adjustments |
(1,128) |
|
813 |
|
Net foreign exchange differences |
14 |
|
(42) |
|
Transfers to held for sale assets |
(25) |
|
(32) |
|
Transfers to development properties |
(121) |
|
(268) |
|
|
|
|
|
At 31 December |
13,688 |
|
14,491 |
|
|
|
|
The income statement includes the following items in respect of investment properties:
Download as excel file
|
2007 £m |
|
2006 £m |
|
|
|
|
|
Rental income from investment properties |
670 |
|
744 |
|
Direct operating expenses (including repairs and maintenance expenses) |
|
|
|
| arising from inve |