- Preliminary Results 2009
- >
- Notes to the consolidated financial statements
- >
- C: Other key performance information
Notes to the consolidated financial statements
For the year ended 31 December 2009
C: Other key performance information
C1: Operating profit adjusting items
(a) Summary of adjusting items
In determining the adjusted operating profit of the Group for core operations certain adjustments are made to profit before tax to reflect the directors' view of the underlying long-term performance of the Group. The following table shows an analysis of those adjustments from adjusted operating profit to profit before and after tax.
|
£m
|
||||||
|
Long Term Savings
|
||||||
| Year ended 31 December 2009 |
Notes
|
Emerging Markets
|
Nordic
|
Retail Europe
|
Wealth Management
|
US Life
|
| Income/(expense) | ||||||
| Goodwill impairment and impact of acquisition accounting |
C1(b)
|
(1)
|
(12)
|
(243)
|
(167)
|
(14)
|
| (Loss)/profit on disposal of subsidiaries, associated undertakings and strategic investments |
C1(c)
|
(51)
|
-
|
-
|
(7)
|
-
|
| Short-term fluctuations in investment return |
C1(d)
|
(38)
|
(1)
|
1
|
(88)
|
(150)
|
| Investment return adjustment for Group equity and debt instruments held in life funds |
C1(e)
|
(109)
|
-
|
-
|
-
|
-
|
| Dividends declared to holders of perpetual preferred callable securities |
C1(f)
|
-
|
-
|
-
|
-
|
-
|
| US Asset Management equity plans and non-controlling interests |
C1(g)
|
-
|
-
|
-
|
-
|
-
|
| Credit-related fair value losses on Group debt instruments |
C1(h)
|
-
|
-
|
-
|
-
|
-
|
| Total adjusting items |
(199)
|
(13)
|
(242)
|
(262)
|
(164)
|
|
| Tax on adjusting items |
D1(d)
|
(1)
|
9
|
14
|
37
|
44
|
| Non-controlling interest in adjusting items |
F2(a)(ii)
|
-
|
-
|
-
|
-
|
-
|
| Total adjusting items after tax and non-controlling interests |
(200)
|
(4)
|
(228)
|
(225)
|
(120)
|
|
|
£m
|
||||||
|
Long Term Savings
|
||||||
| Year ended 31 December 2008 |
Notes
|
Emerging Markets
|
Nordic
|
Retail Europe
|
Wealth Management
|
US Life
|
| Income/(expense) | ||||||
|
Goodwill impairment and impact of acquisition accounting |
C1(b)
|
(1)
|
(195)
|
(46)
|
(100)
|
(96)
|
|
(Loss)/profit on disposal of subsidiaries, associated undertakings and strategic investments |
C1(c)
|
(11)
|
55
|
-
|
-
|
-
|
|
Short-term fluctuations in investment return |
C1(d)
|
(95)
|
4
|
1
|
140
|
(248)
|
|
Investment return adjustment for Group equity and debt instruments held in life funds |
C1(e)
|
234
|
-
|
-
|
-
|
-
|
|
Dividends declared to holders of perpetual preferred callable securities |
C1(f)
|
-
|
-
|
-
|
-
|
-
|
|
US Asset Management equity plans and non-controlling interests |
C1(g)
|
-
|
-
|
-
|
-
|
-
|
|
Credit-related fair value gains on Group debt instruments |
C1(h)
|
-
|
-
|
-
|
-
|
-
|
|
Total adjusting items |
|
127
|
(136)
|
(45)
|
40
|
(344)
|
|
Tax on adjusting items |
D1(d)
|
20
|
14
|
17
|
10
|
3
|
|
Non-controlling interest in adjusting items |
F2(a)(ii)
|
-
|
-
|
-
|
-
|
-
|
|
Total adjusting items after tax and non-controlling interests |
|
147
|
(122)
|
(28)
|
50
|
(341)
|
|
|
|
|
|
|
£m
|
||
|
|
|
|
|
|
|
|
|
| Year ended 31 December 2009 |
Notes
|
Total Long
Term Savings |
Nedbank
|
M&F
|
USAM
|
Other
|
Total
|
| Income/(expense) | |||||||
| Goodwill impairment and impact of acquisition accounting |
C1(b)
|
(437)
|
(4)
|
-
|
(2)
|
-
|
(443)
|
| (Loss)/profit on disposal of subsidiaries, associated undertakings and strategic investments |
C1(c)
|
(58)
|
-
|
-
|
1
|
7
|
(50)
|
| Short-term fluctuations in investment return |
C1(d)
|
(276)
|
-
|
(10)
|
-
|
(30)
|
(316)
|
| Investment return adjustment for Group equity and debt instruments held in life funds |
C1(e)
|
(109)
|
-
|
-
|
-
|
-
|
(109)
|
| Dividends declared to holders of perpetual preferred callable securities |
C1(f)
|
-
|
-
|
-
|
-
|
45
|
45
|
| US Asset Management equity plans and non-controlling interests |
C1(g)
|
-
|
-
|
-
|
(1)
|
-
|
(1)
|
| Credit-related fair value losses on Group debt instruments |
C1(h)
|
-
|
-
|
-
|
-
|
(263)
|
(263)
|
| Total adjusting items |
(880)
|
(4)
|
(10)
|
(2)
|
(241)
|
(1,137)
|
|
| Tax on adjusting items |
D1(d)
|
103
|
-
|
3
|
2
|
-
|
108
|
| Non-controlling interest in adjusting items |
F2(a)(ii)
|
-
|
19
|
7
|
(3)
|
-
|
23
|
| Total adjusting items after tax and non-controlling interests |
|
(777)
|
15
|
-
|
(3)
|
(241)
|
(1,006)
|
|
|
|
|
|
|
£m
|
||
|
|
|
|
|
|
|
|
|
| Year ended 31 December 2008 |
Notes
|
Total Long
Term Savings |
Nedbank
|
M&F
|
USAM
|
Other
|
Total
|
| Income/(expense) | |||||||
| Goodwill impairment and impact of acquisition accounting |
C1(b)
|
(438)
|
-
|
-
|
-
|
-
|
(438)
|
| (Loss)/profit on disposal of subsidiaries, associated undertakings and strategic investments |
C1(c)
|
44
|
1
|
(10)
|
1
|
17
|
53
|
| Short-term fluctuations in investment return |
C1(d)
|
(198)
|
-
|
(72)
|
-
|
(72)
|
(342)
|
| Investment return adjustment for Group equity and debt instruments held in life funds |
C1(e)
|
234
|
-
|
-
|
-
|
-
|
234
|
| Dividends declared to holders of perpetual preferred callable securities |
C1(f)
|
-
|
-
|
-
|
-
|
43
|
43
|
| US Asset Management equity plans and non-controlling interests |
C1(g)
|
-
|
-
|
-
|
7
|
-
|
7
|
| Credit-related fair value losses on Group debt instruments |
C1(h)
|
-
|
14
|
-
|
-
|
489
|
503
|
| Total adjusting items |
(358)
|
15
|
(82)
|
8
|
477
|
60
|
|
| Tax on adjusting items |
D1(d)
|
64
|
(4)
|
14
|
-
|
(136)
|
(62)
|
| Non-controlling interest in adjusting items |
F2(a)(ii)
|
-
|
18
|
19
|
(7)
|
-
|
30
|
| Total adjusting items after tax and non-controlling interests |
|
(294)
|
29
|
(49)
|
1
|
341
|
28
|
(b) Goodwill impairment and impact of acquisition accounting
Acquisition date deferred acquisition costs and deferred revenues are not recognised. These are reversed in the acquisition statement of financial position and replaced by goodwill, other intangible assets and the value of the acquired present value of in-force business ('acquired PVIF'). In determining its adjusted operating profit the Group recognises deferred revenue and acquisition costs in relation to policies sold by acquired businesses pre-acquisition, and excludes the impairment of goodwill and the amortisation of acquired other intangibles and acquired PVIF and the movements in certain acquisition date provisions.
Goodwill impairment and acquisition accounting adjustments to adjusted operating profit are summarised below:
|
|
|
|
|
|
|
|
£m
|
||
| Year ended 31 December 2009 |
Emerging
Markets |
Nordic
|
Retail
Europe |
Wealth
Management |
US
Life |
Nedbank
|
USAM
|
Total
|
|
| Amortisation of acquired PVIF |
-
|
(106)
|
(37)
|
(86)
|
(14)
|
-
|
-
|
(243)
|
|
| Amortisation of acquired deferred costs and revenue |
1
|
21
|
(5)
|
34
|
-
|
-
|
-
|
51
|
|
| Amortisation of other acquired intangible assets |
(2)
|
(25)
|
(14)
|
(36)
|
-
|
(4)
|
(2)
|
(83)
|
|
| Change in acquisition date provisions |
-
|
98
|
-
|
-
|
-
|
-
|
-
|
98
|
|
| Goodwill impairment |
-
|
-
|
(187)
|
(79)
|
-
|
-
|
-
|
(266)
|
|
|
(1)
|
(12)
|
(243)
|
(167)
|
(14)
|
(4)
|
(2)
|
(443)
|
|
|
|
|
|
|
|
|
£m
|
||
| Year ended 31 December 2008 |
Emerging
Markets |
Nordic
|
Retail
Europe |
Wealth
Management |
US
Life |
Nedbank
|
USAM
|
Total
|
|
| Amortisation of acquired PVIF |
-
|
(105)
|
(49)
|
(97)
|
(35)
|
-
|
-
|
(286)
|
|
| Amortisation of acquired deferred costs and revenue |
1
|
22
|
16
|
42
|
-
|
-
|
-
|
81
|
|
| Amortisation of other acquired intangible assets |
(1)
|
(24)
|
(13)
|
(37)
|
-
|
-
|
-
|
(75)
|
|
| Change in acquisition date provisions |
-
|
(76)
|
-
|
(8)
|
-
|
-
|
-
|
(84)
|
|
| Goodwill impairment |
(1)
|
(12)
|
-
|
-
|
(61)
|
-
|
-
|
(74)
|
|
|
(1)
|
(195)
|
(46)
|
(100)
|
(96)
|
-
|
-
|
(438)
|
(c) (Loss)/profit on disposal of subsidiaries, associated undertakings and strategic investments
On 6 March 2009 the Group disposed of its interest in Old Mutual Australia at a loss of £8 million.
In August 2008, an agreement with ABN AMRO Asset Management Asia and their parent company, Fortis Bank was entered into to acquire the 49% stake that Fortis holds in AATEDA, a major Chinese asset management joint venture for €165 million. On 27 May 2009 the termination of this agreement with ABN AMRO Asset Management Asia and Fortis Bank was announced, with an exit fee of £41 million which has been accounted for as a loss on disposal.
On 11 June 2008, the Group completed the disposal of its controlling shareholding in Palladyne, an asset management business, resulting in a profit on disposal of £17 million.
Part of the Nordic segment's banking business, Skandia's Nordic vehicle finance operation, Skandiabanken Bilfinans, was sold in the previous financial year, resulting in a profit on disposal of £55 million.
In the previous financial year, the Group has closed its project to develop a direct financial services capability in South Africa due to adverse market conditions. Costs relating to the closure amounting to £25 million have been excluded from the adjusted operating profit. Emerging Markets realised a profit of £4 million on the sale of its administration business and Nedbank recognised a £1 million profit on the disposal of Bond Choice.
(Loss)/profits on the disposal of subsidiaries, associated undertakings and strategic investments are analysed below:
|
|
£m
|
|
|
Year ended
31 December 2009 |
Year ended
31 December 2008 |
|
| Emerging Markets |
(51)
|
(11)
|
| Nordic |
-
|
55
|
| Wealth Management |
(7)
|
-
|
| US Life |
-
|
-
|
| Total Long Term Savings |
(58)
|
44
|
| Nedbank |
-
|
1
|
| M&F |
-
|
(10)
|
| USAM |
1
|
1
|
| Other |
7
|
17
|
| (Loss)/profit on disposal of subsidiaries, associated undertakings and strategic investments |
(50)
|
53
|
(d) Long-term investment return
Profit before tax includes actual investment returns earned on the shareholder assets of the Group's life assurance and general insurance businesses. Adjusted operating profit is stated after recalculating shareholder asset investment returns based on a long-term investment return rate. The difference between the actual and the long-term investment returns are short-term fluctuations in investment return.
Long-term rates of return are based on achieved real rates of return appropriate to the underlying asset base, adjusted for current inflation expectations, default assumptions, costs of investment management and consensus economic investment forecasts, and are reviewed frequently, usually annually, for appropriateness. These rates of return have been selected with a view to ensuring that returns credited to adjusted operating profit are consistent with the actual returns expected to be earned over the long-term.
For Emerging Markets, the return is applied to an average value of investible shareholders' assets, adjusted for net fund flows. For Nordic, Retail Europe, Wealth Management and US Life, the return is applied to average investible assets. For M&F general insurance business, the return is an average value of investible assets supporting shareholders' funds and insurance liabilities, adjusted for net fund flows.
|
|
%
|
|
| Long-term investment rates |
Year ended
31 December 2009 |
Year ended
31 December 2008 |
| Emerging Markets |
13.3
|
16.6
|
| Nordic |
1.8
|
3.5
|
| Retail Europe |
2.8
|
3.1
|
| Wealth Management |
5.0
|
5.0
|
| US Life |
5.9
|
5.9
|
| M&F |
13.3
|
16.6
|
Analysis of short-term fluctuations in investment return
|
£m
|
||||||||||
|
Long Term Savings
|
||||||||||
| Year ended 31 December 2009 |
Emerging
Markets |
Nordic
|
Retail
Europe |
Wealth
Management |
US
Life |
Total Long
Term Savings |
M&F
|
Other
|
Total
|
|
| Long-term investment return |
126
|
1
|
1
|
109
|
539
|
776
|
60
|
91
|
927
|
|
| Less: Actual shareholder investment return |
88
|
-
|
2
|
21
|
389
|
500
|
50
|
61
|
611
|
|
| Short-term fluctuations in investment return |
38
|
1
|
(1)
|
88
|
150
|
276
|
10
|
30
|
316
|
|
|
£m
|
||||||||||
|
Long Term Savings
|
||||||||||
| Year ended 31 December 2008 |
Emerging
Markets |
Nordic
|
Retail
Europe |
Wealth
Management |
US
Life |
Total Long
Term Savings |
M&F
|
Other
|
Total
|
|
| Long-term investment return |
133
|
1
|
-
|
65
|
440
|
639
|
60
|
108
|
807
|
|
| Less: Actual shareholder investment return |
38
|
5
|
1
|
205
|
192
|
441
|
(12)
|
36
|
465
|
|
| Short-term fluctuations in investment return |
95
|
(4)
|
(1)
|
(140)
|
248
|
198
|
72
|
72
|
342
|
|
The actual investment return attributable to shareholders for US life assurance reflects total investment income, as a distinction is not drawn between shareholder and policyholder funds.
(e) Investment return adjustment for Group equity and debt instrument held in life funds
Adjusted operating profit includes investment returns on policyholder investments in Group equity and debt instruments held by the Group's life funds. These include investments in the Company's ordinary shares, and the subordinated liabilities and ordinary securities of Nedbank. These investment returns are eliminated within the consolidated income statement in arriving at profit before tax, but are included in adjusted operating profit. In 2009 the investment return adjustment increased adjusted operating profit by £109 million (2008: decrease of £234 million).
(f) Dividends declared to holders of perpetual preferred callable securities
Dividends declared to the holders of the Group's perpetual preferred callable securities were £45 million in the year ended 31 December 2009 (2008: £43 million). These are recognised in finance costs on an accruals basis for the purpose of determining adjusted operating profit. In the IFRS financial statements this cost is recognised in equity.
(g) US Asset Management equity plans and non-controlling interests
US Asset Management has a number of long-term incentive arrangements with senior employees in its asset management affiliates.
In accordance with IFRS requirements the cost of these schemes is disclosed as being attributable to non-controlling interests. However, this is treated as a compensation expense in determining adjusted operating profit. The gain recognised in 2009 was £1 million (2008: loss £7 million).
The Group has issued put options to senior employees as part of some of its US affiliate incentive schemes. The impact of revaluing these instruments is recognised in accordance with IFRS, but excluded from adjusted operating profit. As at 31 December 2009 these instruments were revalued, the impact of which was £nil (2008: £nil).
(h) Credit-related fair value gains and losses on Group debt instruments
The narrowing of credit spread of the Group's debt instruments in the market price has resulted in losses of £263 million (2008: gains due to widening of £489 million) on Other operating segments and £nil (2008: £14 million gain) in Nedbank being recorded in the Group's income statement for those instruments that are recorded at fair value.
In the directors' view, such movements are not reflective of the underlying performance of the Group and will reverse over time. They have therefore been excluded from adjusted operating profit.
C2 Foreign currencies
The principal exchange rates used to translate the operating results, assets and liabilities of key foreign business segments to Sterling are:
|
|
Income
statement (average rate) |
Statement of
financial position (closing rate) |
|
| 31 December 2009 | |||
| Rand |
13.1746
|
11.9172
|
|
| US dollars |
1.5655
|
1.6148
|
|
| Swedish kronor |
11.9743
|
11.5562
|
|
| Euro |
1.1227
|
1.1268
|
|
| 31 December 2008 | |||
| Rand |
15.2948
|
13.7194
|
|
| US dollars |
1.8524
|
1.4575
|
|
| Swedish kronor |
12.2209
|
11.4494
|
|
| Euro |
1.2594
|
1.0446
|
C3: Earnings and earnings per share
(a) Basic and diluted earnings per share
Basic earnings per share is calculated by dividing the profit for the financial year attributable to ordinary equity shareholders by the weighted average number of ordinary shares in issue during the year excluding own shares held in policyholder funds, ESOP trusts, Black Economic Empowerment trusts and other related undertakings.
|
£m
|
|||
|
|
Year ended
31 December 2009 |
Year ended
31 December 2008 |
|
| (Loss)/profit for the financial year attributable to equity holders of the parent |
(340)
|
441
|
|
| Dividends declared to holders of perpetual preferred callable securities |
(32)
|
(31)
|
|
| (Loss)/profit attributable to ordinary equity holders |
(372)
|
410
|
Total dividends declared to holders of perpetual preferred callable securities of £45 million in 2009 (2008: £43 million) are stated net of tax credits of £13 million (2008: £12 million).
|
|
Millions
|
||
|
|
Year ended
31 December 2009 |
Year ended
31 December 2008 |
|
| Weighted average number of ordinary shares in issue |
5,277
|
5,294
|
|
| Shares held in charitable foundations |
(7)
|
(19)
|
|
| Shares held in ESOP trusts |
(41)
|
(45)
|
|
| Adjusted weighted average number of ordinary shares |
5,229
|
5,230
|
|
| Shares held in life funds |
(236)
|
(240)
|
|
| Shares held in Black Economic Empowerment trusts |
(235)
|
(235)
|
|
| Weighted average number of ordinary shares |
4,758
|
4,755
|
|
| Basic earnings per ordinary share (pence) |
(7.8)
|
8.6
|
Diluted earnings per share recognises the dilutive impact of share options held in ESOP trusts and Black Economic Empowerment trusts which are currently in the money in the calculation of the weighted average number of shares, as if the relevant shares were in issue for the full period.
|
Millions
|
|||
|
|
Year ended
31 December 2009 |
Year ended
31 December 2008 |
|
| Weighted average number of ordinary shares |
4,758
|
4,755
|
|
| Adjustments for share options held by ESOP trusts |
-
|
61
|
|
| Adjustments for shares held in Black Economic Empowerment trusts |
-
|
235
|
|
|
|
4,758
|
5,051
|
|
| Diluted earnings per ordinary share (pence) |
|
(7.8)
|
8.1
|
No adjustments to the weighted average number of ordinary shares have been effected for 2009 in order to calculate the diluted earnings per ordinary share as any adjustments would be antidilutive.
(b) Adjusted operating earnings per ordinary share
Adjusted operating earnings per ordinary share is determined based on adjusted operating profit. Adjusted operating profit represents the directors' view of the underlying performance of the Group. For long-term and general insurance business adjusted operating profit is based on a long-term investment return, includes investment returns on life funds' investments in Group equity and debt instruments and is stated net of income tax attributable to policyholder returns. For the US Asset Management business it includes compensation costs in respect of certain long-term incentive schemes defined as non-controlling interests in accordance with IFRS. For all businesses, adjusted operating profit excludes goodwill impairment, the impact of acquisition accounting, revaluations of put options related to long-term incentive schemes, the impact of closure of unclaimed shares trusts, profit/(loss) on disposal of subsidiaries, associated undertakings and strategic investments, dividends declared to holders of perpetual preferred callable securities, income/(expense) from closure of unclaimed shares trusts and fair value gains/(losses) on Group debt instruments.
The reconciliation of profit for the financial year to adjusted operating profit after tax attributable to ordinary equity holders is as follows:
|
|
£m
|
||
|
|
Year ended
31 December 2009 |
Year ended
31 December 2008 |
|
| (Loss)/profit for the financial year attributable to equity holders of the parent |
(340)
|
441
|
|
| Adjusting items |
1,137
|
(60)
|
|
| Non core operations - Bermuda |
(33)
|
365
|
|
| Tax on adjusting items |
(108)
|
62
|
|
| Non-controlling interest on adjusting items |
(23)
|
(30)
|
|
| Adjusted operating profit after tax attributable to ordinary equity holders |
633
|
778
|
|
| Adjusted weighted average number of ordinary shares - (millions) |
5,229
|
5,230
|
|
| Adjusted operating earnings per ordinary share - (pence) |
12.1
|
14.9
|
(c) Headline earnings per share
In accordance with the JSE Limited (JSE) listing requirements, the Group is required to calculate a 'headline earnings per share' (HEPS), determined by reference to the South African Institute of Chartered Accountants' circular 8/2007 'Headline Earnings'. The table below sets out a reconciliation of basic earnings per ordinary share and HEPS in accordance with that circular. Disclosure of HEPS is not a requirement of International Financial Reporting Standards.
|
|
|
|
£m
|
||
|
Year ended
31 December 2009 |
Year ended
31 December 2008 |
||||
|
Gross
|
Net
|
Gross
|
Net
|
||
| (Loss)/profit for the financial year attributable to equity holders of the parent |
(340)
|
(340)
|
441
|
441
|
|
| Dividends declared to holders of perpetual preferred callable securities |
(32)
|
(32)
|
(31)
|
(31)
|
|
| (Loss)/profit attributable to ordinary equity holders |
(372)
|
(372)
|
410
|
410
|
|
| Adjustments: | |||||
| Impairments of goodwill and intangible assets |
266
|
266
|
100
|
100
|
|
| Loss/(profit) on disposal of subsidiaries, associated undertakings and strategic investments |
50
|
53
|
(53)
|
(67)
|
|
| Realised gains/losses (including impairments) on available-for-sale financial assets |
239
|
239
|
414
|
381
|
|
| Headline earnings |
183
|
186
|
871
|
824
|
|
| Weighted average number of ordinary shares |
4,758
|
4,758
|
4,755
|
4,755
|
|
| Diluted weighted average number of ordinary shares |
5,109
|
5,109
|
5,051
|
5,051
|
|
| Headline earnings per share (pence) |
3.8
|
3.9
|
18.3
|
17.3
|
|
| Diluted headline earnings per share (pence) |
3.6
|
3.6
|
17.2
|
16.3
|
|
C4: Dividends
Dividends paid were as follows:
|
£m
|
|||
|
Note
|
Year ended
31 December 2009 |
Year ended
31 December 2008 |
|
| 2007 Final dividend paid - 4.55p per 10p share |
-
|
227
|
|
| 2008 Interim dividend paid - 2.45p per 10p share |
-
|
125
|
|
| Dividends to ordinary equity holders |
-
|
352
|
|
| Dividends declared to holders of perpetual preferred callable securities |
45
|
43
|
|
| Dividend payments for the year |
45
|
395
|
Dividends paid to ordinary equity holders, as above, are calculated using the number of shares in issue at the record date, less treasury shares held in ESOP trusts, life funds of Group companies, Black Economic Empowerment trusts and related undertakings.
As a consequence of the exchange control arrangements in place in certain African territories, dividends to ordinary equity holders on the branch registers of those countries (or, in the case of Namibia, the Namibian section of the principal register) are settled through Dividend Access Trusts established for that purpose.
In March and November 2009, £22 million and £23 million respectively were declared and paid to holders of perpetual preferred callable securities (March 2008: £23 million and November 2008: £20 million).
A final dividend of 1.5 pence per 10p share has been recommended by the directors. Subject to shareholders' approval, the dividend will be paid on 25 June 2010 to shareholders on the register at the close of business on 14 May 2010. The dividend will absorb an estimated £81 million of shareholders' funds. The Company is planning to offer, for the first time, a scrip dividend alternative for eligible shareholders subject to finalising the associated logistics and timetable.

.jpg)