YOU ARE HERE:

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.