SECURITIES AND EXCHANGE COMMISSION 
 
Washington, D.C. 20549 
 
FORM 6-K 
 
REPORT OF FOREIGN PRIVATE ISSUER 
 
Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934 
 
For the month of March, 2017
 
PRUDENTIAL PUBLIC LIMITED COMPANY 
 
(Translation of registrant's name into English) 
 
LAURENCE POUNTNEY HILL,
LONDON, EC4R 0HH, ENGLAND
(Address of principal executive offices)


 
Indicate by check mark whether the registrant files or will file annual reports
under cover Form 20-F or Form 40-F.
Form 20-F X           Form 40-F


Indicate by check mark whether the registrant by furnishing the information
contained in this Form is also thereby furnishing the information to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
 
Yes              No X


 
If "Yes" is marked, indicate below the file number assigned to the registrant
in connection with Rule 12g3-2(b): 82- 
 
IFRS Disclosure and Additional Unaudited Financial Information
Prudential plc 2016 results
International Financial Reporting Standards (IFRS) Basis Results
 
CONSOLIDATED INCOME STATEMENT
 






Year ended 31 December
Note
2016 £m
2015 £m

Gross premiums earned

38,981
36,663

Outward reinsurance premiums

(2,020)
(1,157)

Earned premiums, net of reinsurance

36,961
35,506

Investment return

32,511
3,304

Other income

2,370
2,495

Total revenue, net of reinsurance

71,842
41,305

Benefits and claims

(60,948)
(30,547)

Outward reinsurers' share of benefit and claims

2,412
1,389

Movement in unallocated surplus of with-profits funds

(830)
(498)

Benefits and claims and movement in unallocated surplus of with-profits funds,
net of reinsurance

(59,366)
(29,656)

Acquisition costs and other expenditure
B3
(8,848)
(8,208)

Finance costs: interest on core structural borrowings of shareholder-financed operations

(360)
(312)

Remeasurement of carrying value of Korea life business classified as held for sale

(238)
-

Disposal of Japan life business - cumulative exchange loss recycled from other comprehensive income

-
(46)

Total charges, net of reinsurance

(68,812)
(38,222)

Share of profits from joint ventures and associates, net of related tax

182
238

Profit before tax (being tax attributable to shareholders' and policyholders' returns)*

3,212
3,321

Less tax charge attributable to policyholders' returns

(937)
(173)

Profit before tax attributable to shareholders
B1.1
2,275
3,148

Total tax charge attributable to policyholders and shareholders
B5
(1,291)
(742)

Adjustment to remove tax charge attributable to policyholders' returns

937
173

Tax charge attributable to shareholders' returns
B5
(354)
(569)

Profit for the year attributable to equity holders of the Company

1,921
2,579

 






Earnings per share (in pence)


2016
2015
Based on profit attributable to the equity holders of the Company:

B6



Basic


75.0p
101.0p

Diluted


75.0p
100.9p
 





Dividends per share (in pence)

2016
2015
Dividends relating to reporting year:
B7



First interim ordinary dividend

12.93p
12.31p

Second interim ordinary dividend

30.57p
26.47p

Special dividend

-
10.00p
Total

43.50p
48.78p
Dividends paid in reporting year:
B7



Current year first interim ordinary dividend

12.93p
12.31p

Second interim ordinary dividend/final ordinary dividend for prior year

26.47p
25.74p

Special dividend

10.00p
-
Total

49.40p
38.05p
   *   This measure is the formal profit before tax measure under IFRS but it is not the result attributable to shareholders.
        This is principally because the corporate taxes of the Group include those on the income of consolidated with-profits and unit-linked funds that, through adjustments to benefits, are borne by policyholders. These amounts are required to be included in the tax charge of the Company under IAS 12. Consequently, the profit before all taxes measure is not representative of pre-tax profits attributable to shareholders. Profit before all taxes is determined after deducting the cost of policyholder benefits and movements in the liability for unallocated surplus of the PAC with-profits fund after adjusting for taxes borne by policyholders.
 
International Financial Reporting Standards (IFRS) Basis Results
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
 





Year ended 31 December
Note
2016 £m
2015 £m





Profit for the year

1,921
2,579





Other comprehensive income:



Items that may be reclassified subsequently to profit or loss



Exchange movements on foreign operations and net investment hedges:




Exchange movements arising during the year

1,148
68

Cumulative exchange loss of sold Japan life business recycled through profit or loss

-
46

Related tax

13
4



1,161
118
Net unrealised valuation movements on securities of US insurance operations classified as available-for-sale:









Net unrealised holding gains (losses) arising during the year

241
(1,256)

Deduct net gains included in the income statement on disposal and impairment

(269)
(49)

Total
C3.2(c)
(28)
(1,305)

Related change in amortisation of deferred acquisition costs
C5 (b)
76
337

Related tax

(17)
339



31
(629)





Total

1,192
(511)





Items that will not be reclassified to profit or loss



Shareholders' share of actuarial gains and losses on defined benefit pension schemes:




Gross

(107)
27

Related tax

14
(5)



(93)
22





Other comprehensive income (loss) for the year, net of related tax

1,099
(489)





Total comprehensive income for the year attributable to the equity holders of the Company

3,020
2,090





 
International Financial Reporting Standards (IFRS) Basis Results
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY





 Year ended 31 December 2016 £m


Share
 capital
Share
premium
Retained
  earnings
Translation
reserve
Available
-for-sale
 securities
reserves
Shareholders'
equity
Non-
 controlling
  interests
Total
 equity


Note
note C10
note C10






Reserves









Profit for the year

-
-
1,921
-
-
1,921
-
1,921
Other comprehensive income:










Exchange movements on foreign operations and net investment hedges, net of related tax

-
-
-
1,161
-
1,161
-
1,161












Net unrealised valuation movements, net of related change in amortisation of deferred acquisition costs and related tax

-
-
-
-
31
31
-
31












Shareholders' share of actuarial
gains and losses on
defined benefit pension schemes, net of tax

-
-
(93)
-
-
(93)
-
(93)
Total other comprehensive income (loss)

-
-
(93)
1,161
31
1,099
-
1,099
Total comprehensive income for the year

-
-
1,828
1,161
31
3,020
-
3,020










Dividends
B7
-
-
(1,267)
-
-
(1,267)
-
(1,267)
Reserve movements in respect of share-based payments

-
-
(51)
-
-
(51)
-
(51)











Share capital and share premium









New share capital subscribed
C10
1
12
-
-
-
13
-
13











Treasury shares









Movement in own shares in respect of share-based payment plans

-
-
2
-
-
2
-
2
Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS

-
-
(6)
-
-
(6)
-
(6)
Net increase in equity

1
12
506
1,161
31
1,711
-
1,711
At beginning of year

128
1,915
10,436
149
327
12,955
1
12,956
At end of year

129
1,927
10,942
1,310
358
14,666
1
14,667
 
International Financial Reporting Standards (IFRS) Basis Results
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
 




 Year ended 31 December 2015 £m


Share
 capital
Share
premium
Retained
  earnings
Translation
reserve
Available
-for-sale
 securities
reserves
Shareholders'
equity
Non-
 controlling
  interests
Total
 equity


Note
note C10
note C10






Reserves









Profit for the year

-
-
2,579
-
-
2,579
-
2,579
Other comprehensive income:










Exchange movements on foreign operations and net investment hedges, net of related tax

-
-
-
118
-
118
-
118












Net unrealised valuation movements, net of related change in amortisation of deferred acquisition costs and related tax

-
-
-
-
(629)
(629)
-
(629)












Shareholders' share of actuarial
gains and losses on
defined benefit pension schemes, net of tax

-
-
22
-
-
22
-
22
Total other comprehensive
income (loss)

-
-
22
118
(629)
(489)
-
(489)
Total comprehensive income
for the year

-
-
2,601
118
(629)
2,090
-
2,090










Dividends
B7
-
-
(974)
-
-
(974)
-
(974)
Reserve movements in respect of share-based payments

-
-
39
-
-
39
-
39











Share capital and share premium









New share capital subscribed
C10
-
7
-
-
-
7
-
7











Treasury shares









Movement in own shares in respect of share-based payment plans

-
-
(38)
-
-
(38)
-
(38)
Movement in Prudential plc shares purchased by unit trusts consolidated under IFRS

-
-
20
-
-
20
-
20
Net increase in equity

-
7
1,648
118
(629)
1,144
-
1,144
At beginning of year

128
1,908
8,788
31
956
11,811
1
11,812
At end of year

128
1,915
10,436
149
327
12,955
1
12,956
 
International Financial Reporting Standards (IFRS) Basis Results
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
 







31 December
Note
2016 £m
2015 £m
Assets










Goodwill
C5(a)
1,628
1,648
Deferred acquisition costs and other intangible assets
C5(b)
10,807
8,472
Property, plant and equipment

743
1,197
Reinsurers' share of insurance contract liabilities

10,051
7,903
Deferred tax assets
C8
4,315
2,819
Current tax recoverable

440
477
Accrued investment income

3,153
2,751
Other debtors

3,019
1,955
Investment properties

14,646
13,422
Investment in joint ventures and associates accounted for using the equity method

1,273
1,034
Loans
C3.3
15,173
12,958
Equity securities and portfolio holdings in unit trusts

198,552
157,453
Debt securities
C3.2
170,458
147,671
Derivative assets

3,936
2,958
Other investments

5,465
4,395
Deposits

12,185
12,088
Assets held for sale
D1
4,589
2
Cash and cash equivalents

10,065
7,782
Total assets
C1
470,498
386,985




Equity



Shareholders' equity

14,666
12,955
Non-controlling interests

1
1
Total equity

14,667
12,956




Liabilities



Insurance contract liabilities
C4.1
316,436
260,753
Investment contract liabilities with discretionary participation features
C4.1
52,837
42,959
Investment contract liabilities without discretionary participation features
C4.1
19,723
18,806
Unallocated surplus of with-profits funds
C4.1
14,317
13,096
Core structural borrowings of shareholder-financed operations
C6.1
6,798
5,011
Operational borrowings attributable to shareholder-financed operations
C6.2
2,317
1,960
Borrowings attributable to with-profits operations
C6.2
1,349
1,332
Obligations under funding, securities lending and sale and repurchase agreements

5,031
3,765
Net asset value attributable to unit holders of consolidated unit trusts and similar funds

8,687
7,873
Deferred tax liabilities
C8
5,370
4,010
Current tax liabilities

649
325
Accruals, deferred income and other liabilities

13,825
10,416
Provisions

947
604
Derivative liabilities

3,252
3,119
Liabilities held for sale
D1
4,293
-
Total liabilities
C1
455,831
374,029







Total equity and liabilities

470,498
386,985
Included within equity securities and portfolio holdings in unit trusts, debt securities and other investments are £8,545 million (2015: £5,995 million) of lent securities and assets subject to repurchase agreements.
 
 
International Financial Reporting Standards (IFRS) Basis Results
CONSOLIDATED STATEMENT OF CASH FLOWS
 






Year ended 31 December
Note
2016 £m
2015 £m
Cash flows from operating activities



Profit before tax (being tax attributable to shareholders' and policyholders' returns)note (i)

3,212
3,321
Non-cash movements in operating assets and liabilities reflected in profit before tax:




Investments

(37,824)
(6,814)

Other non-investment and non-cash assets

(2,490)
(1,063)

Policyholder liabilities (including unallocated surplus)

31,135
6,067

Other liabilities (including operational borrowings)

7,861
1,761
Interest income and expense and dividend income included in result before tax

(9,749)
(8,726)
Other non-cash itemsnote (ii)

834
234
Operating cash items:




Interest receipts

7,886
7,316

Dividend receipts

2,286
1,777

Tax paidnote (v)

(950)
(1,340)
Net cash flows from operating activities

2,201
2,533
Cash flows from investing activities



Purchases of property, plant and equipment

(348)
(256)
Proceeds from disposal of property, plant and equipment

102
30
Acquisition of subsidiaries and intangibles

(303)
(286)
Sale of businesses

-
43
Net cash flows from investing activities

(549)
(469)
Cash flows from financing activities



Structural borrowings of the Group:




Shareholder-financed operations:note (iii)
C6.1




Issue of subordinated debt, net of costs

1,227
590


Interest paid

(335)
(288)

With-profits operations:note (iv)
C6.2




Interest paid

(9)
(9)
Equity capital:




Issues of ordinary share capital

13
7

Dividends paid

(1,267)
(974)
Net cash flows from financing activities

(371)
(674)
Net increase  in cash and cash equivalents

1,281
1,390
Cash and cash equivalents at beginning of year

7,782
6,409
Effect of exchange rate changes on cash and cash equivalents

1,002
(17)
Cash and cash equivalents at end of year

10,065
7,782
 
Notes
           (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.
          (iii)     Structural borrowings of shareholder-financed operations exclude 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.
           (iv)    Interest paid on 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.
           (v)     Tax paid includes £226 million (2015: £229 million) paid on profits taxable at policyholder rather than shareholder rates.
 
International Financial Reporting Standards (IFRS) Basis Results
NOTES
 
         A     BACKGROUND
         A1   Basis of preparation and exchange rates
These statements have been prepared in accordance with IFRS Standards as issued by the International Accounting Standards Board (IASB) and as endorsed by the European Union (EU) as required by EU law (IAS Regulation EC1606/2032). EU-endorsed IFRS Standards may differ from IFRS Standards issued by the IASB if, at any point in time, new or amended IFRS Standards have not been endorsed by the EU. At 31 December 2016, there were no unendorsed standards effective for the two years ended 31 December 2016 affecting the consolidated financial information of the Group. There were no differences between IFRS Standards endorsed by the EU and IFRS Standards issued by the IASB in terms of their application to the Group.
The Group IFRS accounting policies are the same as those applied for the year ended 31 December 2015 with the exception of  the adoption of the new and amended accounting standards as described in note A2.
Exchange rates
The exchange rates applied for balances and transactions in currency other than the presentational currency of the Group, pounds sterling (GBP) were:
 

Closing
rate at
 31 Dec 2016
Average rate
for
 2016
Closing
rate at
 31 Dec 2015
Average rate
for
 2015
Local currency: £




Hong Kong
9.58
10.52
11.42
11.85
Indonesia
16,647.30
18,026.11
20,317.71
20,476.93
Malaysia
5.54
5.61
6.33
5.97
Singapore
1.79
1.87
2.09
2.1
China
8.59
8.99
9.57
9.61
India
83.86
91.02
97.51
98.08
Vietnam
28,136.99
30,292.79
33,140.64
33,509.21
Thailand
44.25
47.80
53.04
52.38
US
1.24
1.35
1.47
1.53
 
Certain notes to the financial statements present 2015 comparative information at Constant Exchange Rates (CER), in addition to the reporting at Actual Exchange Rates (AER) used throughout the consolidated financial statements. AER are actual historical exchange rates for the specific accounting period, being the average rates over the period for the income statement and the closing rates for the balance sheet at the balance sheet date. CER results are calculated by translating prior period results using the current period foreign exchange rate ie current period average rates for the income statement and current period closing rates for the balance sheet.
The financial information set out in this announcement does not constitute the Company's statutory accounts for the years ended 31 December 2016 or 2015 but is derived from those accounts. The auditors have reported on the 2016 statutory accounts. Statutory accounts for 2015 have been delivered to the registrar of companies, and those for 2016 will be delivered following the Company's Annual General Meeting. Their report was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
A2   Adoption of new accounting pronouncements in 2016
The Group has adopted the following new accounting pronouncements which were effective in 2016:
                 -       Annual improvements to IFRSs 2012-2014 cycle;
                 -       Clarification of Acceptable Methods of Depreciation and Amortisation (Amendments to IAS 16 and IAS 38); and
                 -       Disclosure Initiative (Amendments to IAS 1).
The adoption of these pronouncements has had no impact on these financial statements.
              B       EARNINGS PERFORMANCE
              B1      Analysis of performance by segment
              B1.1   Segment results - profit before tax
 



2016 £m

2015* £m

%


Note


AER
CER

2016 vs
2015 AER
2016 vs
2015 CER





note (vi)
note (vi)

note (vi)
note (vi)
Asia operations








Asia insurance operations*
B4(a)
1,503

1,171
1,303

28%
15%
Eastspring Investments

141

115
128

23%
10%
Total Asia operations

1,644

1,286
1,431

28%
15%










US operations








Jackson (US insurance operations)

2,052

1,691
1,908

21%
8%
Broker-dealer and asset management

(4)

11
13

(136)%
(131)%
Total US operations

2,048

1,702
1,921

20%
7%










UK operations








UK insurance operations:
B4(b)








Long-term business

799

1,167
1,167

(32)%
(32)%

General insurance commissionnote (i)

29

28
28

4%
4%
Total UK insurance operations

828

1,195
1,195

(31)%
(31)%
M&G
B2
425

442
442

(4)%
(4)%
Prudential Capital

27

19
19

42%
42%
Total UK operations

1,280

1,656
1,656

(23)%
(23)%
Total segment profit

4,972

4,644
5,008

7%
(1)%










Other income and expenditure








Investment return and other income

1

14
14

(93)%
(93)%
Interest payable on core structural borrowings

(360)

(312)
(312)

(15)%
(15)%
Corporate expenditurenote (ii)

(334)

(319)
(319)

(5)%
(5)%
Total

(693)

(617)
(617)

(12)%
(12)%
Solvency II implementation costs

(28)

(43)
(43)

35%
35%
Restructuring costs note (iii)

(38)

(15)
(15)

(153)%
(153)%
Interest received from tax settlement

43

-
-

n/a
n/a
Operating profit based on longer-term investment returns

4,256

3,969
4,333

7%
(2)%
Short-term fluctuations in investment returns on
shareholder-backed business
B1.2
(1,678)

(755)
(827)

(122)%
(103)%
Amortisation of acquisition accounting adjustmentsnote (iv)

(76)

(76)
(85)

0%
11%
(Loss) profit attaching to the held for sale Korea life business
D1
(227)

56
62

n/a
n/a
Cumulative exchange loss on the sold Japan life business
recycled from other comprehensive incomenote (v)

-

(46)
(46)

n/a
n/a
Profit before tax attributable to shareholders

2,275

3,148
3,437

(28)%
(34)%
Tax charge attributable to shareholders' returns

(354)

(569)
(621)

38%
43%
Profit for the year attributable to shareholders

1,921

2,579
2,816

(26)%
(32)%























2016

2015

%






CER

2016 vs
2015 AER
2016 vs
2015 CER
Basic earnings per share (in pence)
B6



note (vi)

note (vi)
note (vi)
Based on operating profit based on longer-term investment returns

131.3p

124.6p
136.0p

5%
(3)%
Based on profit for the year

75.0p

101.0p
110.1p

(26)%
(32)%
      *  To facilitate future comparisons of operating profit based on longer-term investment returns that reflect the Group's retained operations, the results attributable to the held for sale Korea life business are included separately within the supplementary analysis of profit above.
 
           Notes
            (i)      The Group's UK insurance operations transferred its general insurance business to Churchill in 2002. General insurance commission represents the commission receivable net of expenses for Prudential-branded general insurance products as part of this arrangement, which terminated at the end of 2016.
            (ii)     Corporate expenditure as shown above is for Group Head Office and Asia Regional Head Office.
           (iii)     Restructuring costs are incurred in the UK and Asia and represent one-off business development expenses.
           (iv)     Amortisation of acquisition accounting adjustments principally relate to the acquired REALIC business of Jackson.
           (v)      On 5 February 2015, the Group completed the sale of its closed book life insurance business in Japan.
           (vi)     For definitions of AER and CER refer to note A1.
 
             B1.2   Short-term fluctuations in investment returns on shareholder-backed business
 






2016 £m
2015* £m
Insurance operations:



Asianote (i)
(225)
(137)

USnote (ii)
(1,455)
(424)

UKnote (iii)
198
(120)
Other operationsnote (iv)
(196)
(74)
Total
(1,678)
(755)
   * To facilitate comparisons of operating profit based on longer-term investment returns that reflect the Group's retained operations, the short-term fluctuations in investment returns attributable to the held for sale Korea life business are included separately within the supplementary analysis of profit.
Notes
           (i)      Asia insurance operations
         In Asia, the short-term fluctuations of negative £(225) million (2015: negative £(137) million) principally reflect the impact of changes in interest rates across the region on bonds and, equity market falls in China.
           (ii)     US insurance operations
                     The short-term fluctuations in investment returns for US insurance operations are reported net of related credit for amortisation of deferred acquisition costs, of £565 million as shown in note C5(b) (2015: £93 million) and comprise amounts in respect of the following items:
 


2016 £m
2015 £m
Net equity hedge resultnote (a)
(1,587)
(504)
Other than equity-related derivativesnote (b)
(126)
29
Debt securities note (c)
201
1
Equity-type investments: actual less longer-term return
35
19
Other items
22
31
Total
(1,455)
(424)
 
Notes
(a)  Net equity hedge result
The purpose of the inclusion of this item in short-term fluctuations in investment returns is to segregate the amount included in pre-tax profit that relates to the accounting effect of market movements on both the measured value of guarantees in Jackson's variable annuity and fixed index annuity products and on the related derivatives used to manage the exposures inherent in these guarantees. As the Group applies US GAAP for the measured value of the product guarantees this item also includes asymmetric impacts where the measurement bases of the liabilities and associated derivatives used to manage the Jackson annuity business differ as described below.
The result comprises the net effect of:
        1   The accounting value movements on the variable and fixed index annuity guarantee liabilities. This includes:
              -    The Guaranteed Minimum Death Benefit (GMDB), and the 'for life' portion of Guaranteed Minimum Withdrawal Benefit (GMWB) guarantees which are measured under the US GAAP basis applied for IFRS in a way that is substantially insensitive to the effect of current period equity market and interest rate changes; and
              -    The 'not for life' portion of GMWB embedded derivative liabilities which are required to be measured under IAS 39 using a basis under which the projected future growth rate of the account balance is based on current swap rates (rather than expected rates of return) with only a portion of the expected future guarantee fees included. Reserve value movements on these liabilities are sensitive to changes to levels of equity markets, implied volatility and interest rates.
        2   Adjustments in respect of fee assessments and claim payments;
        3   Fair value movements on free-standing equity derivatives held to manage equity exposures of the variable annuity guarantees and fixed index annuity embedded options.
        4   Related changes to DAC amortisation in accordance with the policy that DAC is amortised in line with emergence of margins.
The net equity hedge result therefore includes significant accounting mismatches and other factors that detract from the presentation of an economic result. These other factors include: 
             -    The variable annuity guarantees and fixed index annuity embedded options being only partially fair valued under 'grandfathered' US GAAP;
             -    The interest rate exposure being managed through the other than equity-related derivative programme explained in note (b) below; and
             -    Jackson's management of its economic exposures for a number of other factors that are treated differently in the accounting frameworks such as future fees and assumed volatility levels.
(b)  Other than equity-related derivatives
The fluctuations for this item comprise the net effect of:
             -    Fair value movements on free-standing, other than equity-related derivatives;
             -    Accounting effects of the Guaranteed Minimum Income Benefit (GMIB) reinsurance; and
             -    Related amortisation of DAC.
 
The free-standing, other than equity-related derivatives, are held to manage interest rate exposures and durations within the general account and the variable annuity guarantees and fixed index annuity embedded options described in note (a) above.
The direct GMIB liability is valued using the US GAAP measurement basis applied for IFRS reporting in a way that substantially does not recognise the effects of market movements. Reinsurance arrangements are in place so as to essentially fully insulate Jackson from the GMIB exposure. Notwithstanding that the liability is essentially fully reinsured, as the reinsurance asset is net settled, it is deemed a derivative under IAS 39 which requires fair valuation.
The fluctuations for this item therefore include significant accounting mismatches caused by: 
              -    The fair value movements booked in the income statement on the derivative programme being in respect of the management of  interest rate exposures of the variable and fixed index annuity business, as well as the fixed annuity business guarantees and durations within the general account; 
              -    Fair value movements on Jackson's debt securities of the general account which are recorded in other comprehensive income rather than the income statement; and
              -    The mixed measurement model that applies for the GMIB and its reinsurance.
(c)  Short-term fluctuations related to debt securities
 


2016 £m
2015 £m
Short-term fluctuations relating to debt securities


(Charges) credits in the year:



Losses on sales of impaired and deteriorating bonds
(94)
(54)

Defaults
(4)
-

Bond write-downs
(35)
(37)

Recoveries / reversals
15
18

Total (charges) credits in the year
(118)
(73)
Less: Risk margin allowance deducted from operating profit based on longer-term investment returnsnote
89
83


(29)
10
Interest-related realised gains:



Arising in the year
376
102

Less: Amortisation of gains and losses arising in current and prior years to operating profit based on longer-term investment returns
(135)
(108)


241
(6)
Related amortisation of deferred acquisition costs
(11)
(3)
Total short-term fluctuations related to debt securities
201
1
 
          Note
            The debt securities of Jackson are held in the general account of the business. Realised gains and losses are recorded in the income statement with normalised returns included in operating profit with variations from year to year included in the short-term fluctuations category. The risk margin reserve charge for longer-term credit-related losses included in operating profit based on longer-term investment returns of Jackson for 2016 is based on an average annual risk margin reserve of 21 basis points (2015: 23 basis points) on average book values of US$56.4 billion (2015: US$54.6 billion) as shown below:
 

2016

2015
Moody's rating category
(or equivalent under
NAIC ratings of mortgage-backed securities)
 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
29,051

0.12

(36)
(27)

28,185

0.13

(37)
(24)
Baa1, 2 or 3
25,964

0.24

(62)
(46)

24,768

0.25

(62)
(40)
Ba1, 2 or 3
1,051

1.07

(11)
(8)

1,257

1.17

(15)
(10)
B1, 2 or 3
312

2.95

(9)
(7)

388

3.08

(12)
(8)
Below B3
40

3.81

(2)
(1)

35

3.70

(1)
(1)
Total
56,418

0.21

(120)
(89)

54,633

0.23

(127)
(83)














Related amortisation of deferred acquisition costs (see below)

23
17





24
16
Risk margin reserve charge to operating profit for longer-term credit related losses

(97)
(72)





(103)
(67)
 
Consistent with the basis of measurement of insurance assets and liabilities for Jackson's IFRS results, the charges and credits to operating profits based on longer-term investment returns are partially offset by related amortisation of deferred acquisition costs.
In addition to the accounting for realised gains and losses described above for Jackson general account debt securities, included within the statement of other comprehensive income is a pre-tax credit for unrealised losses on debt securities classified as available-for-sale net of related change in amortisation of deferred acquisition costs of £48 million (2015: charge for net unrealised losses £(968) million). Temporary market value movements do not reflect defaults or impairments. Additional details of the movement in the value of the Jackson portfolio are included in note C3.2(b).
            (iii)     UK insurance operations
The positive short-term fluctuations in investment returns for UK insurance operations of £198 million (2015: negative £(120) million) mainly reflects gains on bonds backing the capital of the shareholder-backed annuity business following the fall in 15-year gilt yields over 2016.
            (iv)    Other
The negative short-term fluctuations in investment returns for other operations of £(196) million (2015: negative £(74) million) include unrealised value movements on financial instruments driven by the fall in interest rates.
             (v)     Default losses
The Group incurred default losses of £(4) million on its shareholder-backed debt securities for 2016 wholly in respect of Jackson's portfolio (2015: £nil).
 
              B1.3   Determining operating segments and performance measure of operating segments
              Operating segments
                The Group's operating segments, determined in accordance with IFRS 8 'Operating Segments', are as follows:
 
Insurance operations:
Asset management operations:
-    Asia
-    Eastspring Investments
-    US (Jackson)
-    US broker-dealer and asset management
-    UK
-    M&G

-    Prudential Capital
 
The Group's operating segments are also its reportable segments for the purposes of internal management reporting.
Performance measure
The performance measure of operating segments utilised by the Company is IFRS operating profit attributable to shareholders based on longer-term investment returns, as described below. This measurement basis distinguishes operating profit based on long-term investment returns from other constituents of the total profit as follows:
        -    Short-term fluctuations in investment returns on shareholder-backed business. This includes the impact of short-term market effects on the carrying value of Jackson's guarantee liabilities and related derivatives as explained below.
        -    Amortisation of acquisition accounting adjustments arising on the purchase of business. This comprises principally the charge for the adjustments arising on the purchase of REALIC in 2012;
        -    Loss attaching to the held for sale Korea life business. See note D1 for further details;
        -    The recycling of the cumulative exchange translation loss on the sold Japan life business from other comprehensive income to the income statement in 2015.
Segment results that are reported to the Group Executive Committee include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items are mainly in relation to the Group Head Office and the Asia Regional Head Office.
Determination of operating profit based on longer-term investment returns for investment and liability movements:
           (a)    General principles
             (i)      UK style with-profits business
The operating profit based on longer-term returns reflects the statutory transfer gross of attributable tax. Value movements in the underlying assets of the with-profits funds do not affect directly the determination of operating profit.
              (ii)      Unit-linked business
The policyholder unit liabilities are directly reflective of the underlying asset value movements. Accordingly, the operating results based on longer-term investment returns reflect the current period value movements in both the unit liabilities and the backing assets.
               (iii)     US variable annuity and fixed index annuity business
This business has guarantee liabilities which are measured on a combination of fair value and other US GAAP derived principles. These liabilities are subject to an extensive derivative programme to manage equity and, with those of the general account, interest rate exposures. The principles for determination of the operating profit and short-term fluctuations are necessarily bespoke, as discussed in section (c) below.
              (iv)     Business where policyholder liabilities are sensitive to market conditions
Under IFRS, the degree to which the carrying values of liabilities to policyholders are sensitive to current market conditions varies between territories depending upon the nature of the 'grandfathered' measurement basis. In general, in those instances where the liabilities are particularly sensitive to routine changes in market conditions, the accounting basis is such that the impact of market movements on the assets and liabilities is broadly equivalent in the income statement, and operating profit based on longer-term investments returns is not distorted. In these circumstances, there is no need for the movement in the liability to be bifurcated between the elements that relate to longer-term market conditions and short-term effects.
However, some types of business movements in liabilities do require bifurcation to ensure that at the net level (ie after allocated investment return and charge for policyholder benefits) the operating result reflects longer-term market returns.
Examples of where such bifurcation is necessary are in Hong Kong and for UK shareholder-backed annuity business, as explained in sections b(i) and d(i), respectively.
             (v)     Other shareholder-financed business
The measurement of operating profit based on longer-term investment returns reflects the particular features of long-term insurance business where assets and liabilities are held for the long-term and for which the accounting basis for insurance liabilities under current IFRS is not generally conducive to demonstrating trends in underlying performance of life businesses exclusive of the effects of short-term fluctuations in market conditions. In determining the profit on this basis, the following key elements are applied to the results of the Group's shareholder-financed operations.
Except in the case of assets backing liabilities which are directly matched (such as unit-linked business) or closely correlated with value movements (as discussed below) operating profit based on longer-term investment returns for shareholder-financed business is determined on the basis of expected longer-term investment returns.
            Debt, equity-type securities and loans
Longer-term investment returns comprise actual income receivable for the period (interest/dividend income) and for both debt and equity-type securities longer-term capital returns.
In principle, for debt securities and loans, the longer-term capital returns comprise two elements:
            -    Risk margin reserve based charge for the expected level of defaults for the period, which is determined by reference to the credit quality of the portfolio. The difference between impairment losses in the reporting period and the risk margin reserve charge to the operating result is reflected in short-term fluctuations in investment returns; and
            -    The amortisation of interest-related realised gains and losses to operating results based on longer-term investment returns to the date when sold bonds would have otherwise matured.
At 31 December 2016, the level of unamortised interest-related realised gains and losses related to previously sold bonds for the Group was a net gain of £969 million (2015: £567 million).
Equity-type securities
For equity-type securities, the longer-term rates of return are estimates of the long-term trend investment returns for income and capital having regard to past performance, current trends and future expectations. Equity-type securities held for shareholder-financed operations other than the UK annuity business, unit-linked and US variable annuity are of significance for the US and Asia insurance operations. Different rates apply to different categories of equity-type securities.
Derivative value movements
Generally, derivative value movements are excluded from operating results based on longer-term investment returns (unless those derivative value movements broadly offset changes in the accounting value of other assets and liabilities included in operating profit). The principal example of non-equity based derivatives (for example, interest rate swaps and swaptions) whose value movements are excluded from operating profit arises in Jackson, as discussed below in section (c).
           (b)    Asia insurance operations
             (i)      Business where policyholder liabilities are sensitive to market conditions
 For certain Asia non-participating business, for example in Hong Kong, the economic features are more akin to asset management products with policyholder liabilities reflecting asset shares over the contract term. For these products, the charge for policyholder benefits in the operating results should reflect the asset share feature rather than volatile movements that would otherwise be reflected if the local regulatory basis (also applied for IFRS basis) was used.
For certain other types of non-participating business, longer-term interest rates are used to determine the movement in policyholder liabilities for determining operating results.
             (ii)     Other Asia shareholder-financed business
Debt securities
For this business, the realised gains and losses are principally interest related. Accordingly, all realised gains and losses to date for these operations are being amortised over the period to the date those securities would otherwise have matured, with no explicit risk margin reserve charge.
Equity-type securities
For Asia insurance operations, investments in equity securities held for non-linked shareholder-backed operations amounted to £1,405 million as at 31 December 2016 (2015: £840 million). The rates of return applied in 2016 ranged from 3.2 per cent to 13.9 per cent (2015: 3.5 per cent to 13.0 per cent) with the rates applied varying by territory. These rates are broadly stable from period to period but may be different between countries reflecting, for example, differing expectations of inflation in each territory. The assumptions are for the returns expected to apply in equilibrium conditions. The assumed rates of return do not reflect any cyclical variability in economic performance and are not set by reference to prevailing asset valuations.
The longer-term investment returns for the Asia insurance joint ventures accounted for using the equity method are determined on a similar basis as the other Asia insurance operations described above.
           (c)    US Insurance operations
            (i)      Separate account business
For such business the policyholder unit liabilities are directly reflective of the asset value movements. Accordingly, the operating results based on longer-term investment returns reflect the current period value movements in unit liabilities and the backing assets.
           (ii)     US variable and fixed index annuity business
The following value movements for Jackson's variable and fixed index annuity business are excluded from operating profit based on longer-term investment returns. See note B1.2 note (ii):
       -    Fair value movements for equity-based derivatives;
        -    Fair value movements for embedded derivatives for the 'not for life' portion of GMWB and fixed index annuity business, and GMIB reinsurance (see below);
        -    Movements in the accounts carrying value of GMDB and the 'for life' portion of GMWB and GMIB liabilities, for which, under the 'grandfathered' US GAAP applied under IFRS for Jackson's insurance assets and liabilities, the measurement basis gives rise to a muted impact of current period market movements;
        -    A portion of the fee assessments as well as claim payments, in respect of guarantee liabilities; and
        -    Related amortisation of deferred acquisition costs for each of the above items.
Embedded derivatives for variable annuity guarantee minimum income benefit
The GMIB liability, which is essentially fully reinsured, subject to a deductible and annual claim limits, is accounted for in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Subtopic 944-80 Financial Services - Insurance - Separate Accounts (formerly SOP 03-1) under IFRS using        'grandfathered' US GAAP. As the corresponding reinsurance asset is net settled, it is considered to be a derivative under IAS 39, 'Financial Instruments: Recognition and Measurement', and the asset is therefore recognised at fair value. As the GMIB is economically reinsured, the mark-to-market element of the reinsurance asset is included as a component of short-term fluctuations in investment returns.
            (iii)    Other derivative value movements
The principal example of non-equity based derivatives (for example, interest rate swaps and swaptions) whose value movements are excluded from operating profit, arises in Jackson. Non-equity based derivatives are primarily held by Jackson as part of a broadly-based hedging programme for features of Jackson's bond portfolio (for which value movements are booked in the statement of comprehensive income rather than the income statement), product liabilities (for which US GAAP accounting as 'grandfathered' under IFRS 4 does not fully reflect the economic features being hedged), and the interest rate exposure attaching to equity-based embedded derivatives.
            (iv)    Other US shareholder-financed business
Debt securities
Jackson is the shareholder-backed operation for which the distinction between impairment losses and interest-related realised gains and losses is in practice relevant to a significant extent. Jackson has used the ratings by Nationally Recognised Statistical Ratings Organisations (NRSRO) or ratings resulting from the regulatory ratings detail issued by the National Association of Insurance Commissioners (NAIC) developed by external third parties such as BlackRock Solutions to determine the average annual risk margin reserve to apply to debt securities held to back general account business. Debt securities held to back separate account and reinsurance funds withheld are not subject to risk margin reserve charge. Further details of the risk margin reserve charge, as well as the amortisation of interest-related realised gains and losses, for Jackson are shown in note B1.2.
Equity-type securities
As at 31 December 2016, the equity-type securities for US insurance non-separate account operations amounted to £1,323 million (2015: £1,004 million). For these operations, the longer-term rates of return for income and capital applied in the years indicated, which reflect the combination of the average risk-free rates over the year and appropriate risk premiums are as follows:
 

2016
2015
Equity-type securities such as common and preferred stock and portfolio holdings in mutual funds
5.5% to 6.5%
5.7% to 6.4%
Other equity-type securities such as investments in limited partnerships and private equity funds
7.5% to 8.5%
7.7% to 8.4%
 
          (d)    UK Insurance operations
            (i)      Shareholder-backed annuity business
For this 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.
The operating result based on longer-term investment returns reflects the impact of value movements on policyholder liabilities for annuity business within the non-profit sub-fund of The Prudential Assurance Company (PAC) after adjustments to allocate the following elements of the movement to the category of 'short-term fluctuations in investment returns':
         -    The impact on credit risk provisioning of actual upgrades and downgrades during the period;
         -    Credit experience compared with assumptions; and
         -    Short-term value movements on assets backing the capital of the business.
Credit experience reflects the impact of defaults and other similar experience, such as asset exchanges arising from debt restructuring by issuers that include effectively an element of permanent impairment of the security held. Positive or negative experience compared with assumptions is included within short-term fluctuations in investment returns without further adjustment. The effects of other changes to credit risk provisioning are included in the operating result, as is the net effect of changes to the valuation rate of interest due to portfolio rebalancing to align more closely with management benchmark.
            (ii)     Non-linked shareholder-financed business
For debt securities backing non-linked shareholder-financed business of the UK insurance operations (other than the annuity business) the realised gains and losses are principally interest related. Accordingly, all realised gains and losses to date for these operations are being amortised over the period to the date those securities would otherwise have matured, with no explicit risk margin reserve charge.
          (e)    Fund management and other non-insurance businesses
For these businesses, the particular features applicable for life assurance noted above do not apply. For these businesses, it is inappropriate to include returns in the operating result on the basis described above. Instead, it is appropriate to generally include realised gains and losses in the operating result with temporary unrealised gains and losses being included in short-term fluctuations. In some instances, it may also be appropriate to amortise realised gains and losses on derivatives and other financial instruments to operating results over a time period that reflects the underlying economic substance of the arrangements.
               B2      Profit before tax - asset management operations
 
The profit included in the income statement in respect of asset management operations for the year is as follows:
 




2016 £m

2015 £m


M&G 
Prudential
Capital
US 
Eastspring
Investments
Total  
Total
Revenue (excluding NPH broker-dealer fees)
1,188
62
235
391
1,876
1,964
NPH broker-dealer feesnote (i)
-
-
550
-
550
522
Gross revenue
1,188
62
785
391
2,426
2,486
Charges (excluding NPH broker-dealer fees)
(768)
(91)
(239)
(304)
(1,402)
(1,497)
NPH broker-dealer feesnote (i)
-
-
(550)
-
(550)
(522)
Gross charges
(768)
(91)
(789)
(304)
(1,952)
(2,019)
Share of profit from joint ventures and associates, net of related tax
13
-
-
54
67
55
Profit (loss) before tax
433
(29)
(4)
141
541
522
Comprising:






Operating profit based on longer-term investment returnsnote (ii)
425
27
(4)
141
589
587
Short-term fluctuations in investment returns
8
(56)
-
-
(48)
(65)
Profit (loss) before tax
433
(29)
(4)
141
541
522
 
            Notes
            (i)      The segment revenue of the Group's asset management operations includes:
             NPH broker-dealer fees which represent commissions received that are then paid on to the writing brokers on sales of investment products. To reflect their commercial nature the amounts are also wholly reflected as charges within the income statement. After allowing for these charges, there is no effect on profit from this item. The presentation in the table above shows separately the amounts attributable to this item so that the underlying revenue and charges can be seen.
             (ii)     M&G operating profit based on longer-term investment returns: 
 



2016 £m 
2015 £m 

Asset management fee income
900
934

Other income
23
5

Staff costs
(332)
(293)

Other costs
(212)
(240)

Underlying profit before performance-related fees
379
406

Share of associate results
13
14

Performance-related fees
33
22

Total M&G operating profit based on longer-term investment returns
425
442
 
The revenue for M&G of £956 million (2015: £961 million), comprising the amounts for asset management fee income, other income and performance-related fees shown above, is different to the amount of £1,188 million shown in the main table of this note. This is because the £956 million (2015: £961 million) is after deducting commissions which would have been included as charges in the main table. The difference in the presentation of commission is aligned with how management reviews the business.
 
               B3      Acquisition costs and other expenditure
 

2016 £m
2015 £m
Acquisition costs incurred for insurance policies
(3,687)
(3,275)
Acquisition costs deferred less amortisation of acquisition costs
923
431
Administration costs and other expenditure
(5,522)
(4,746)
Movements in amounts attributable to external unit holders of consolidated investment funds
(562)
(618)
Total acquisition costs and other expenditure
(8,848)
(8,208)
 
               B4      Effect of changes and other accounting features on insurance assets and liabilities
The following features are of relevance to the determination of the 2016 results:
           (a)     Asia insurance operations
In 2016, the IFRS operating profit based on longer-term investment returns for Asia insurance operations included a net credit of £67 million (2015: £62 million) representing a small number of non-recurring items, including a gain resulting from entering into a reinsurance contract in the year.
(b)     UK insurance operations
 Annuity business
Allowance for credit risk
For IFRS reporting, the results for UK shareholder-backed annuity business are particularly sensitive to the allowances made for credit risk. The allowance is reflected in the deduction from the valuation rate of interest for discounting projected future annuity payments to policyholders that would have otherwise applied. The credit risk allowance comprises an amount for long-term best estimate defaults and additional provisions for credit risk premium, the cost of downgrades and short-term defaults.
Prudential Retirement Income Limited (PRIL) was the principal company writing the UK's shareholder-backed annuity business. In 2016, the business of PRIL was transferred into PAC following a Part VII transfer under the Financial Services and Markets Act 2000.
The IFRS credit risk allowance made for the ex-PRIL UK shareholder-backed fixed and linked annuity business equated to 43 basis points at 31 December 2016 (31 December 2015: 43 basis points). The allowance represented 26 per cent of the bond spread over swap rates (31 December 2015: 25 per cent).
The reserves for credit risk allowance at 31 December 2016 for the UK shareholder-backed business (both for ex-PRIL and the legacy PAC shareholder annuity business) were £1.7 billion (31 December 2015: £1.6 billion).
Other assumption changes
For the shareholder-backed business, in addition to the movement in the credit risk allowance discussed above, the net effect of routine changes to assumptions in 2016, was a credit of £16 million (2015: credit of £31 million).
Longevity reinsurance and other management actions
A number of management actions were taken in 2016 to improve the Solvency II position of the UK insurance operations and further mitigate market risk, which have generated combined profits of £332 million. Similar actions were also taken in 2015.
Of this amount £197 million related to profit from additional longevity reinsurance transactions covering £5.4 billion of annuity liabilities on an IFRS basis, with the balance of £135 million reflecting the effect of repositioning the fixed income portfolio and other actions.
The contribution to profit from similar longevity reinsurance transactions in 2015 was £231 million, covering £6.4 billion of annuity liabilities (on a Pillar 1 basis). Other asset-related management actions generated a further £169 million in 2015.
At 31 December 2016, longevity reinsurance covered £14.4 billion of IFRS annuity liabilities equivalent to 42 per cent of total annuity liabilities.
Review of past annuity sales
Prudential has agreed with the Financial Conduct Authority (FCA) to review annuities sold without advice after 1 July 2008 to its contract-based defined contribution pension customers. The review will examine whether customers were given sufficient information about their potential eligibility to purchase an enhanced annuity, either from Prudential or another pension provider. The review is expected to commence in 2017 and last a period of three years. A provision of £175 million has been established at 31 December 2016 to cover the costs of undertaking the review and any potential redress. The ultimate amount that will be expended by the Group on the review remains uncertain. Although the Group's professional indemnity insurance may mitigate the overall financial impact of this review, with potential insurance recoveries of up to £175 million, no such recovery has been factored in the provision, in accordance with the requirements of IAS 37 'Provisions, Contingent Liabilities and Contingent Assets'.
               B5      Tax charge
           (a)      Total tax charge by nature of expense
           The total tax charge in the income statement is as follows:
 

2016 £m
2015 £m
Tax charge
Current
 tax
Deferred
 tax
Total
Total
UK tax
(438)
(326)
(764)
(149)
Overseas tax
(939)
412
(527)
(593)
Total tax (charge) credit
(1,377)
86
(1,291)
(742)
 
The current tax charge of £1,377 million (2015: £734 million) includes £53 million (2015: £35 million) in respect of the tax charge for the Hong Kong operation. The Hong Kong current tax charge is calculated as 16.5 per cent for all periods on either (i) 5 per cent of the net insurance premium or (ii) the estimated assessable profits, depending on the nature of the business written.
The total tax charge comprises tax attributable to policyholders and unallocated surplus of with-profits funds, unit-linked policies and shareholders as shown below:
 

2016 £m
2015 £m
Tax charge
Current
 tax
Deferred
tax
Total
Total
Tax (charge) to policyholders' returns
(421)
(516)
(937)
(173)
Tax (charge) credit attributable to shareholders
(956)
602
(354)
(569)
Total tax (charge) credit
(1,377)
86
(1,291)
(742)
 
The principal reason for the increase in the tax charge attributable to policyholders' returns is an increase in realised and unrealised gains on equity and bond investments in the with-profits fund of the main UK insurance business. The principal reason for the decrease in the tax charge attributable to shareholders' returns is a deferred tax credit on derivative fair value movements in the US insurance operations.
 
          (b)    Reconciliation of effective tax rate
In the reconciliation below, the expected tax rates reflect the corporate income tax rates that are expected to apply to the taxable profit of the relevant business. Where there are profits of more than one jurisdiction the expected tax rates reflect the corporation tax rates weighted by reference to the amount of profit contributing to the aggregate business result. In the column 'Attributable to policyholders', the 100 per cent expected tax rate is the result of accounting for policyholder income after the deduction of expenses and movement on unallocated surpluses and on an after tax basis, the effect of which leaves the profit equal to the tax charge.
 



2016 £m



Asia
insurance
operations
US
insurance
operations
UK
insurance
operations
Other
operations
Attributable
to
shareholders
Attributable
 to
policyholders
Total
Operating profit based on longer-term investment returns
1,503
2,052
828
(127)
4,256
n/a
n/a
Non-operating (loss) profit
(460)
(1,523)
198
(196)
(1,981)
n/a
n/a
Profit (loss) before tax
1,043
529
1,026
(323)
2,275
937
3,212
Expected tax rate
22%
35%
20%
19%
25%
100%
47%

Tax at the expected rate
229
185
205
(61)
558
937
1,495

Effects of recurring tax reconciliation items:









Income not taxable or taxable at concessionary rates
(28)
(18)
(12)
(9)
(67)

(67)


Deductions not allowable for tax purposes
19
8
7
26
60

60


Items related to taxation of life insurance businesses
(20)
(159)
(1)
-
(180)

(180)


Deferred tax adjustments
(11)
-
2
(14)
(23)

(23)


Effect of results of joint ventures and associates
(29)
-
-
(17)
(46)

(46)


Irrecoverable withholding taxes
-
-
-
36
36

36


Other
-
-
1
(6)
(5)

(5)


Total
(69)
(169)
(3)
16
(225)
-
(225)










Effects of non-recurring tax reconciliation items:









Adjustments to tax charge in relation to prior years
1
(81)
(7)
5
(82)

(82)


Movements in provisions for open tax matters
20
-
-
31
51

51


Impact of changes in local statutory tax rates
-
-
(5)
(1)
(6)

(6)


Write down of Korea life business
58
-
-
-
58

58


Total
79
(81)
(12)
35
21
-
21










Total actual tax charge (credit)
239
(65)
190
(10)
354
937
1,291
Analysed into:


















Tax on operating profit based on longer-term investment returns
254
468
160
12
894
n/a
n/a

Tax on non-operating profit
(15)
(533)
30
(22)
(540)
n/a
n/a
Actual tax rate:








Operating profit based on longer-term investment returns









Including non-recurring tax reconciling items
17%
23%
19%
(9)%
21%
n/a
n/a


Excluding non-recurring tax reconciling items
16%
27%
21%
18%
22%
n/a
n/a

Total profit
23%
(12)%
19%
3%
16%
100%
40%
 
 The 2016 expected and actual tax rates as shown include the impact of the re-measurement loss on the held for sale Korea life business. The 2016 tax rates for Asia insurance and Group, excluding the impact of the held for sale Korea life business are as follows:
 


Asia insurance
Attributable to shareholders
Expected tax rate on total profit
22%
24%
Actual tax rate:



Operating profit based on longer-term investment returns
17%
21%

Total profit
19%
14%
 
The more significant reconciling items are explained below:
 
Asia insurance operations
The £28 million reconciling item 'income not taxable or taxable at concessionary rates' primarily reflects income taxable at rates lower than the expected rates in Malaysia and Singapore. It is lower than the 2015 adjustment of £42 million due to the absence of non-taxable gains on domestic securities in Taiwan.
The £20 million reconciling item 'items related to taxation of life insurance businesses' reflects where the basis of tax is not the accounting profits, primarily in:
- Hong Kong where the taxable profit is based on the net insurance premiums; and
- Indonesia and Philippines where investment income is subject to withholding tax at source and no further corporation tax.
There is no significant movement in the reconciling items from 2015. 
The £29 million reconciling item 'effect of results of the joint ventures and associates' arises from the accounting requirement for inclusion in the profit before tax of Prudential's share of the profits after tax from the joint ventures and associates, with no equivalent item included in Prudential's tax charge. The decrease reflects a lower profit from joint ventures and associates in 2016.
The £58 million reconciling item 'write down of Korea life business' reflects the non-tax deductible write down of the held for sale Korea life business.
US insurance operations
The £159 million reconciling item 'items related to taxation of life insurance businesses reflects the impact of the dividend received deduction on the taxation of profits from variable annuity business.
The £81 million non-recurring reconciling item 'adjustments to tax charge in relation to prior years' arose as a result of the finalisation of the dividend received deduction in the 2015 tax return as compared to the estimate included in the tax charge at 2015.
UK insurance operations
There are no significant reconciling items or significant movements from 2015.
Other operations
The £26 million reconciling item 'deductions not allowable for tax purposes' primarily relates to non-tax deductible foreign exchange movements on debt instruments. 
 



2015 £m



Asia
insurance
operations
US
insurance
operations
UK
insurance
operations
Other
operations
Attributable
to
shareholders
Attributable
to
policyholders
Total
Operating profit (loss) based on longer-term investment returns
1,171
1,691
1,195
(88)
3,969
n/a
n/a
Non-operating loss
(135)
(492)
(120)
(74)
(821)
n/a
n/a
Profit (loss) before tax
1,036
1,199
1,075
(162)
3,148
173
3,321
Expected tax rate
24%
35%
20%
20%
27%
100%
31%

Tax at the expected rate
249
420
215
(32)
852
173
1,025

Effects of recurring tax reconciliation items:









Income not taxable or taxable at concessionary rates
(42)
(10)
(2)
(9)
(63)

(63)


Deductions not allowable for tax purposes
15
5
7
6
33

33


Items related to taxation of life insurance businesses
(20)
(113)
-
-
(133)

(133)


Deferred tax adjustments
10
-
-
(11)
(1)

(1)


Effect of results of joint ventures and associates
(37)
-
-
(13)
(50)

(50)


Irrecoverable withholding taxes
-
-
-
28
28

28


Other
(4)
(1)
6
2
3

3


Total
(78)
(119)
11
3
(183)

(183)











Effects of non-recurring tax reconciliation items:









Adjustments to tax charge in relation to prior years
5
(65)
(7)
-
(67)

(67)


Movements in provisions for open tax matters
(6)
-
-
(5)
(11)

(11)


Impact of changes in local statutory tax rates
(5)
-
(16)
(1)
(22)

(22)


Total
(6)
(65)
(23)
(6)
(100)

(100)










Total actual tax charge (credit)
165
236
203
(35)
569
173
742
Analysed into:


















Tax on operating profit based on longer-term investment returns
170
408
227
(19)
786
n/a
n/a

Tax on non-operating profit
(5)
(172)
(24)
(16)
(217)
n/a
n/a
Actual tax rate:








Operating profit based on longer-term investment returns









Including non-recurring tax reconciling items
15%
24%
19%
22%
20%
n/a
n/a


Excluding non-recurring tax reconciling items
15%
28%
21%
15%
22%
n/a
n/a

Total profit
16%
20%
19%
22%
18%
100%
22%
 
                B6      Earnings per share
 



2016



Before
 tax
Tax    

Net of tax
Basic
earnings
 per share
Diluted
 earnings
 per share


Note
B1.1
 B5







£m 
£m 

£m 
Pence 
Pence 
Based on operating profit based on longer-term investment returns

4,256
(894)

3,362
131.3p
131.2p
Short-term fluctuations in investment returns on shareholder-backed business
B1.2
(1,678)
519

(1,159)
(45.3)p
(45.2)p
Loss attaching to held for sale Korea life business
D1
(227)
(4)

(231)
(9.0)p
(9.0)p
Amortisation of acquisition accounting adjustments

(76)
25

(51)
(2.0)p
(2.0)p
Based on profit for the year

2,275
(354)

1,921
75.0p
75.0p
 



2015*



Before
 tax
Tax    

Net of tax
Basic
earnings
 per share
Diluted
 earnings
 per share


Note
B1.1
 B5







£m 
£m 

£m 
Pence 
Pence 
Based on operating profit based on longer-term investment returns

3,969
(786)

3,183
124.6p
124.5p
Short-term fluctuations in investment returns on shareholder-backed business
B1.2
(755)
206

(549)
(21.5)p
(21.5)p
Profit attaching to held for sale Korea life business
D1
56
(14)

42
1.7p
1.7p
Cumulative exchange loss on the sold Japan life business recycled from other comprehensive income

(46)
-

(46)
(1.8)p
(1.8)p
Amortisation of acquisition accounting adjustments

(76)
25

(51)
(2.0)p
(2.0)p
Based on profit for the year

3,148
(569)

2,579
101.0p
100.9p
  * To facilitate comparisons of operating profit based on longer-term investment returns that reflect the Group's retained operations, the results attributable to the held for sale Korea life business are included separately within the supplementary analysis of profit above.
 
Earnings per share are calculated based on earnings attributable to ordinary shareholders, after related tax and non-controlling interests.
 
The weighted average number of shares for calculating earnings per share, which excludes those held in employee share trusts and consolidated unit trusts and OEICs, is set out as below:


2016
2015
Weighted average number of shares for calculation of:
(millions)
(millions)

Basic earnings per share
2,560
2,553

Shares under option at end of year
7
9

Number of shares that would have been issued at fair value on assumed option price
(5)
(6)

Diluted earnings per share
2,562
2,556
               B7      Dividends
 









2016

2015

Pence per share
£m

Pence per share
£m
Dividends relating to reporting year:






First interim ordinary dividend
12.93p 
333

12.31p 
315

Second interim ordinary dividend
30.57p 
789

26.47p 
681

Special dividend
-
-

10.00p 
257
Total
43.50p 
1,122

48.78p 
1,253
Dividends paid in reporting year:






Current year first interim ordinary dividend
12.93p 
332

12.31p 
315

Second interim ordinary dividend/final ordinary dividend for prior year
26.47p 
679

25.74p 
659

Special dividend
10.00p 
256

-
-
Total
49.40p 
1,267

38.05p 
974
 
Dividend per share
For the year ended 31 December 2015 the second interim ordinary dividend of 26.47 pence per ordinary share and the special dividend of 10.00 pence per ordinary share were paid to eligible shareholders on 20 May 2016. The 2016 first interim ordinary dividend of 12.93 pence per ordinary share was paid to eligible shareholders on 29 September 2016.
The second interim ordinary dividend for the year ended 31 December 2016 of 30.57 pence per share will be paid on 19 May 2017 in sterling to shareholders on the principal register and the Irish branch register at 6.00pm BST on 31 March 2017 (Record Date), and in Hong Kong dollars to shareholders on the Hong Kong branch register at 4.30pm Hong Kong time on the Record Date (HK Shareholders). Holders of US American Depositary Receipts (US Shareholders) will be paid their dividends in US dollars on or about 26 May 2017. The second interim ordinary dividend will be paid on or about 26 May 2017 in Singapore dollars to shareholders with shares standing to the credit of their securities accounts with The Central Depository (Pte.) Limited (CDP) at 5.00pm Singapore time on the Record Date (SG Shareholders). The dividend payable to the HK Shareholders will be translated using the exchange rate quoted by the WM Company at the close of business on 13 March 2017. The exchange rate at which the dividend payable to the SG Shareholders will be translated into Singapore dollars, will be determined by CDP.
Shareholders on the principal register and Irish branch register will be able to participate in a Dividend Reinvestment Plan.
               C       BALANCE SHEET NOTES
              C1      Analysis of Group statement of financial position by segment
              (a)       Position as at 31 December 2016
 




2016 £m

2015 £m




Insurance operations
Asset management
Unallo-
cated
to a segment
(central
opera-
tions)
Elimin-
ation of intra- group
debtors and creditors
Group Total
Group
Total



Note
Asia
US
UK
M&G
Prudential
Capital
US
Eastspring
Investments


By operating segment

C2.1
C2.2
C2.3










Assets














Goodwill
C5(a)
245
-
153
1,153
-
16
61
-
-
1,628
1,648
Deferred acquisition costs and other intangible assets
C5(b)
2,316
8,323
107
8
-
4
3
46
-
10,807
8,472
Property, plant and equipment

121
237
343
5
-
10
3
24
-
743
1,197
Reinsurers' share of insurance contract liabilities

1,539
7,224
2,590
-
-
-
-
-
(1,302)
10,051
7,903
Deferred tax assets
C8
98
3,861
146
23
8
118
9
52
-
4,315
2,819
Current tax recoverable

29
95
283
25
2
6
-
-
-
440
477
Accrued investment income

521
549
1,915
6
20
79
28
35
-
3,153
2,751
Other debtors

2,633
295
2,447
880
788
293
53
5,620
(9,990)
3,019
1,955
Investment properties

5
6
14,635
-
-
-
-
-
-
14,646
13,422
Investment in joint ventures and associates accounted for using the equity method

688
-
409
39
-
-
137
-
-
1,273
1,034
Loans
C3.3
1,303
9,735
3,572
-
563
-
-
-
-
15,173
12,958
Equity securities and portfolio holdings in unit trusts

23,581
120,747
54,037
140
-
-
18
29
-
198,552
157,453
Debt securities
C3.2
36,546
40,745
90,796
-
2,359
-
-
12
-
170,458
147,671
Derivative assets

47
834
2,927
-
124
-
-
4
-
3,936
2,958
Other investments

-
987
4,449
24
-
5
-
-
-
5,465
4,395
Deposits

1,379
-
10,705
-
-
49
46
6
-
12,185
12,088
Assets held for sale
D1
3,863
-
726
-
-
-
-
-
-
4,589
2
Cash and cash equivalents

1,995
1,054
4,703
354
1,451
81
162
265
-
10,065
7,782
Total assets
C1
76,909
194,692
194,943
2,657
5,315
661
520
6,093
(11,292)
470,498
386,985

















Total equity

4,993
5,204
5,999
1,820
22
204
383
(3,958)
-
14,667
12,956
Liabilities














Insurance contract liabilities
C4.1
54,417
174,328
88,993
-
-
-
-
-
(1,302)
316,436
260,753
Investment contract liabilities with discretionary participation features
C4.1
347
-
52,490
-
-
-
-
-
-
52,837
42,959
Investment contract liabilities without discretionary participation features
C4.1
254
3,298
16,171
-
-
-
-
-
-
19,723
18,806
Unallocated surplus of with-profits funds
C4.1
2,667
-
11,650
-
-
-
-
-
-
14,317
13,096
Core structural borrowings of shareholder-financed operations

-
202
-
-
275
-
-
6,321
-
6,798
5,011
Operational borrowings attributable to shareholder-financed operations

19
480
167
-
-
-
-
1,651
-
2,317
1,960
Borrowings attributable to with-profits operations

4
-
1,345
-
-
-
-
-
-
1,349
1,332
Obligations under funding, securities lending and sale and repurchase agreements

-
3,534
1,497
-
-
-
-
-
-
5,031
3,765
Net asset value attributable to unit holders of consolidated unit trusts and similar funds

3,093
-
5,594
-
-
-
-
-
-
8,687
7,873
Deferred tax liabilities
C8
935
2,831
1,577
15
-
1
-
11
-
5,370
4,010
Current tax liabilities

113
-
447
64
7
-
12
6
-
649
325
Accruals deferred income and other liabilities

5,887
4,749
6,176
553
4,396
455
53
1,546
(9,990)
13,825
10,416
Provisions

157
2
442
205
-
1
72
68
-
947
604
Derivative liabilities

265
64
1,860
-
615
-
-
448
-
3,252
3,119
Liabilities held for sale
D1
3,758
-
535
-
-
-
-
-
-
4,293
-
Total liabilities
C1
71,916
189,488
188,944
837
5,293
457
137
10,051
(11,292)
455,831
374,029
Total equity and liabilities

76,909
194,692
194,943
2,657
5,315
661
520
6,093
(11,292)
470,498
386,985
 
                C2      Analysis of segment statement of financial position by business type
                C2.1   Asia insurance operations
 




31 Dec 2016 £m

31 Dec
2015 £m




With-profits
business
Unit-linked
assets and
liabilities
Other
business
Total
Total

Note





Assets






Goodwill

-
-
245
245
233
Deferred acquisition costs and other intangible assets

28
-
2,288
2,316
2,145
Property, plant and equipment

89
-
32
121
73
Reinsurers' share of insurance contract liabilities

43
-
1,496
1,539
797
Deferred tax assets

-
-
98
98
66
Current tax recoverable

-
2
27
29
34
Accrued investment income

238
49
234
521
505
Other debtors

1,960
147
526
2,633
2,212
Investment properties

-
-
5
5
5
Investment in joint ventures and associates accounted for using the equity method

-
-
688
688
475
Loans
C3.3
690
-
613
1,303
1,084
Equity securities and portfolio holdings in unit trusts

10,737
11,439
1,405
23,581
18,532
Debt securities
C3.2
21,861
3,321
11,364
36,546
28,292
Derivative assets

27
-
20
47
57
Deposits

319
403
657
1,379
773
Assets held for sale
D1
-
2,877
986
3,863
-
Cash and cash equivalents

816
222
957
1,995
2,064
Total assets

36,808
18,460
21,641
76,909
57,347
Total equity

-
-
4,993
4,993
3,957
Liabilities






Insurance contract liabilities

28,221
14,035
12,161
54,417
42,084
Investment contract liabilities with discretionary participation features
C4.1
347
-
-
347
251
Investment contract liabilities without discretionary participation features
C4.1
-
254
-
254
181
Unallocated surplus of with-profits funds

2,667
-
-
2,667
2,553
Operational borrowings attributable to shareholder-financed operations

-
12
7
19
-
Borrowings attributable to with-profits operations

4
-
-
4
-
Net asset value attributable to unit holders of consolidated unit trusts and similar funds

1,770
1,144
179
3,093
2,802
Deferred tax liabilities

639
25
271
935
734
Current tax liabilities

35
-
78
113
50
Accruals, deferred income and other liabilities

2,837
108
2,942
5,887
4,476
Provisions

65
-
92
157
119
Derivative liabilities

223
5
37
265
140
Liabilities held for sale
D1
-
2,877
881
3,758
-
Total liabilities

36,808
18,460
16,648
71,916
53,390
Total equity and liabilities

36,808
18,460
21,641
76,909
57,347
 
        Note
 The statement of financial position for with-profits business comprises the with-profits assets and liabilities of the Hong Kong, Malaysia and Singapore operations. Assets and liabilities of other participating business are included in the column for 'Other business'.
               C2.2   US insurance operations
 



31 Dec 2016 £m

31 Dec
2015 £m



Variable annuity
 separate account 
 assets and 
 liabilities 
Fixed annuity,
GIC and other
business
Total

Total

Note





Assets






Deferred acquisition costs and other intangible assets

-
8,323
8,323

6,168
Property, plant and equipment

-
237
237

192
Reinsurers' share of insurance contract liabilities

-
7,224
7,224

6,211
Deferred tax assets

-
3,861
3,861

2,448
Current tax recoverable

-
95
95

307
Accrued investment income

-
549
549

473
Other debtors

-
295
295

22
Investment properties

-
6
6

5
Loans
C3.3
-
9,735
9,735

7,418
Equity securities and portfolio holdings in unit trusts

120,411
336
120,747

91,216
Debt securities
C3.2
-
40,745
40,745

34,071
Derivative assets

-
834
834

905
Other investments

-
987
987

810
Cash and cash equivalents

-
1,054
1,054

1,405
Total assets

120,411
74,281
194,692

151,651
Total equity

-
5,204
5,204

4,154
Liabilities






Insurance contract liabilities

120,411
53,917
174,328

136,129
Investment contract liabilities without discretionary participation features
C4.1
-
3,298
3,298

2,784
Core structural borrowings of shareholder-financed operations

-
202
202

169
Operational borrowings attributable to shareholder-financed operations

-
480
480

66
Obligations under funding, securities lending and sale and repurchase agreements

-
3,534
3,534

1,914
Net asset value attributable to unit holders of consolidated unit trusts and similar funds

-
-
-

22
Deferred tax liabilities

-
2,831
2,831

2,086
Current tax liabilities

-
-
-

3
Accruals, deferred income and other liabilities

-
4,749
4,749

4,069
Provisions

-
2
2

6
Derivative liabilities

-
64
64

249
Total liabilities

120,411
69,077
189,488

147,497
Total equity and liabilities

120,411
74,281
194,692

151,651
 
                 C2.3   UK insurance operations
 




31 Dec 2016 £m
31 Dec
2015 £m





Other funds and subsidiaries






With-profits sub-funds
Unit-linked
 assets and
liabilities
Annuity
 and
other
 long-term
business
Total 
 
 Total 
 
 Total 
By operating segment
Note
note (i)





Assets







Goodwill

153
-
-
-
153
185
Deferred acquisition costs and other intangible assets

25
-
82
82
107
91
Property, plant and equipment

325
-
18
18
343
798
Reinsurers' share of insurance contract liabilities

1,352
134
1,104
1,238
2,590
2,156
Deferred tax assets

82
-
64
64
146
132
Current tax recoverable

1
-
282
282
283
135
Accrued investment income

1,227
101
587
688
1,915
1,622
Other debtors

1,436
322
689
1,011
2,447
2,498
Investment properties

12,391
661
1,583
2,244
14,635
13,412
Investment in joint ventures and associates accounted for using the equity method

409
-
-
-
409
434
Loans
C3.3
1,892
-
1,680
1,680
3,572
3,571
Equity securities and portfolio holdings in unit trusts

38,803
15,183
51
15,234
54,037
47,593
Debt securities
C3.2
48,936
6,277
35,583
41,860
90,796
83,101
Derivative assets

2,388
14
525
539
2,927
1,930
Other investments

4,443
5
1
6
4,449
3,556
Deposits

8,464
1,009
1,232
2,241
10,705
11,226
Assets held for salenote (ii)

726
-
-
-
726
2
Cash and cash equivalents

3,209
694
800
1,494
4,703
2,880
Total assets

126,262
24,400
44,281
68,681
194,943
175,322
Total equity

-
-
5,999
5,999
5,999
5,140
Liabilities 







Insurance contract liabilities
C4.1
49,001
6,029
33,963
39,992
88,993
83,801
Investment contract liabilities with discretionary participation features
C4.1
52,477
-
13
13
52,490
42,708
Investment contract liabilities without discretionary participation features
C4.1
18
16,090
63
16,153
16,171
15,841
Unallocated surplus of with-profits funds
C4.1
11,650
-
-
-
11,650
10,543
Operational borrowings attributable to shareholder-financed operations

-
4
163
167
167
179
Borrowings attributable to with-profits operations

1,345
-
-
-
1,345
1,332
Obligations under funding, securities lending and sale and repurchase agreements

757
-
740
740
1,497
1,651
Net asset value attributable to unit holders of consolidated unit trusts and similar funds

3,513
2,066
15
2,081
5,594
5,049
Deferred tax liabilities

1,279
-
298
298
1,577
1,162
Current tax liabilities

90
59
298
357
447
203
Accruals deferred income and other liabilities

4,649
129
1,398
1,527
6,176
5,430
Provisions

95
-
347
347
442
158
Derivative liabilities

853
23
984
1,007
1,860
2,125
Liabilities held for salenote (ii)

535
-
-
-
535
-
Total liabilities

126,262
24,400
38,282
62,682
188,944
170,182
Total equity and liabilities

126,262
24,400
44,281
68,681
194,943
175,322
 
  Note
         
        (i)     Includes the Scottish Amicable Insurance Fund  which, at 31 December 2016 have total assets and liabilities of £6,101 million (2015: £6,230 million). The PAC with-profits sub-fund (WPSF) mainly contains with-profits business but it also contains some non-profit business (unit-linked, term assurances and annuities).  The PAC with-profits fund includes £11.2 billion (2015: £10.8 billion) of non-profits annuities liabilities.
        (ii)    The assets and liabilities held for sale for the UK insurance operations at 31 December 2016 comprise the investment properties and consolidated venture investments of the PAC with-profits fund, for which the sales had been agreed but not yet completed at the year end.
C3        Assets and liabilities
C3.1     Group assets and liabilities - measurement
              (a)        Determination of fair value
The fair values of the financial instruments for which fair valuation is required under IFRS are determined by the use of current market bid prices for exchange-quoted investments or by using quotations from independent third parties such as brokers and pricing services or by using appropriate valuation techniques.
The estimated fair value of derivative financial instruments reflects the estimated amount the Group would receive or pay in an arm's length transaction. This amount is determined using quoted prices if exchange listed, quotations from independent third parties or valued internally using standard market practices. 
The loans and receivables have been shown net of provisions for impairment. The fair value of loans have been estimated from discounted cash flows expected to be received. The rate of discount used was the market rate of interest where applicable.
The fair value of investment properties is based on market values as assessed by professionally qualified external valuers or by the Group's qualified surveyors.
The fair value of the subordinated and senior debt issued by the parent company is determined using quoted prices from independent third parties.
The fair value of financial liabilities (other than derivative financial instruments) is determined using discounted cash flows of the amounts expected to be paid.
           (b)    Fair value measurement hierarchy of Group assets and liabilities            
           Assets and liabilities carried at fair value on the statement of financial position
The table below shows the assets and liabilities carried at fair value analysed by level of the IFRS 13 'Fair Value Measurement' defined fair value hierarchy. This hierarchy is based on the inputs to the fair value measurement and reflects the lowest level input that is significant to that measurement.
 
Financial instruments at fair value
 


31 Dec 2016 £m

Level 1
Level 2
Level 3
Total

Quoted prices
(unadjusted)
 in active markets
Valuation based
on significant
observable
market inputs
Valuation based
on significant
unobservable
market inputs

Analysis of financial investments, net of derivative liabilities by business type




With-profits




Loans
-
-
27
27
Equity securities and portfolio holdings in unit trusts
45,181
3,669
690
49,540
Debt securities
26,227
43,880
690
70,797
Other investments (including derivative assets)
58
3,357
3,443
6,858
Derivative liabilities
(51)
(1,025)
-
(1,076)
Total financial investments, net of derivative liabilities
71,415
49,881
4,850
126,146
Percentage of total
56%
40%
4%
100%
Unit-linked and variable annuity separate account




Equity securities and portfolio holdings in unit trusts
146,637
374
22
147,033
Debt securities
5,136
4,462
-
9,598
Other investments (including derivative assets)
6
8
5
19
Derivative liabilities
(4)
(24)
-
(28)
Total financial investments, net of derivative liabilities
151,775
4,820
27
156,622
Percentage of total
97%
3%
0%
100%
Non-linked shareholder-backed




Loans
-
276
2,672
2,948
Equity securities and portfolio holdings in unit trusts
1,966
3
10
1,979
Debt securities
21,896
67,915
252
90,063
Other investments (including derivative assets)
-
1,492
1,032
2,524
Derivative liabilities
(9)
(1,623)
(516)
(2,148)
Total financial investments, net of derivative liabilities
23,853
68,063
3,450
95,366
Percentage of total
25%
71%
4%
100%





Group total analysis, including other financial liabilities held at fair value




Group total




Loans
-
276
2,699
2,975
Equity securities and portfolio holdings in unit trusts
193,784
4,046
722
198,552
Debt securities
53,259
116,257
942
170,458
Other investments (including derivative assets)
64
4,857
4,480
9,401
Derivative liabilities
(64)
(2,672)
(516)
(3,252)
Total financial investments, net of derivative liabilities
247,043
122,764
8,327
378,134
Investment contract liabilities without discretionary participation features held at fair value
-
(16,425)
-
(16,425)
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
(4,217)
(3,587)
(883)
(8,687)
Other financial liabilities held at fair value
-
(385)
(2,851)
(3,236)
Total financial instruments at fair value
242,826
102,367
4,593
349,786
Percentage of total
70%
29%
1%
100%
 
All assets and liabilities held at fair value are classified as fair value through profit or loss, except for £40,645 million (2015: £33,984 million) of debt securities classified as available-for-sale.
In addition to the financial instruments shown above, the assets and liabilities held for sale on the consolidated statement of financial position at 31 December 2016 in respect of Korea life business included a net financial instruments balance of £3,200 million, primarily for equity securities and debt securities. Of this amount, £2,763 million was classified as level 1 and £437 million as level 2.
 


31 Dec 2015 £m

Level 1
Level 2
Level 3
Total

Quoted prices
(unadjusted)
 in active markets
Valuation based
on significant
observable
market inputs
Valuation based
on significant
unobservable
market inputs

Analysis of financial investments, net of derivative liabilities by business type




With-profits




Equity securities and portfolio holdings in unit trusts
35,441
3,200
554
39,195
Debt securities
20,312
40,033
525
60,870
Other investments (including derivative assets)
85
1,589
3,371
5,045
Derivative liabilities
(110)
(1,526)
-
(1,636)
Total financial investments, net of derivative liabilities
55,728
43,296
4,450
103,474
Percentage of total
54%
42%
4%
100%
Unit-linked and variable annuity separate account




Equity securities and portfolio holdings in unit trusts
116,691
354
22
117,067
Debt securities
4,350
4,940
-
9,290
Other investments (including derivative assets)
5
20
4
29
Derivative liabilities
(2)
(16)
-
(18)
Total financial investments, net of derivative liabilities
121,044
5,298
26
126,368
Percentage of total
96%
4%
0%
100%
Non-linked shareholder-backed




Loans
-
255
2,183
2,438
Equity securities and portfolio holdings in unit trusts
1,150
10
31
1,191
Debt securities
17,767
59,491
253
77,511
Other investments (including derivative assets)
-
1,378
901
2,279
Derivative liabilities
-
(1,112)
(353)
(1,465)
Total financial investments, net of derivative liabilities
18,917
60,022
3,015
81,954
Percentage of total
23%
73%
4%
100%





Group total analysis, including other financial liabilities held at fair value




Group total




Loans
-
255
2,183
2,438
Equity securities and portfolio holdings in unit trusts
153,282
3,564
607
157,453
Debt securities
42,429
104,464
778
147,671
Other investments (including derivative assets)
90
2,987
4,276
7,353
Derivative liabilities
(112)
(2,654)
(353)
(3,119)
Total financial investments, net of derivative liabilities
195,689
108,616
7,491
311,796
Investment contracts liabilities without discretionary participation features held at fair value
-
(16,022)
-
(16,022)
Net asset value attributable to unit holders of consolidated unit trusts and similar funds
(5,782)
(1,055)
(1,036)
(7,873)
Other financial liabilities held at fair value
-
(322)
(2,347)
(2,669)
Total financial instruments at fair value
189,907
91,217
4,108
285,232
Percentage of total
67%
32%
1%
100%
 
Investment properties at fair value





31 December £m

Level 1
Level 2
Level 3
Total

Quoted prices (unadjusted) in active markets
Valuation based on significant observable market inputs
Valuation based on significant unobservable market inputs

2016
-
-
14,646
14,646
2015
-
-
13,422
13,422
 
        (c)   Valuation approach for level 2 fair valued assets and liabilities
A significant proportion of the Group's level 2 assets are corporate bonds, structured securities and other non-national government debt securities. These assets, in line with market practice, are generally valued using independent pricing services or third-party broker quotes. These valuations are determined using independent external quotations from multiple sources and are subject to a number of monitoring controls, such as monthly price variances, stale price reviews and variance analysis on prices achieved on subsequent trades.
Pricing services, where available, are used to obtain the third-party broker quotes. Where pricing services providers are used, a single valuation is obtained and applied.
When prices are not available from pricing services, quotes are sourced directly from brokers. Prudential seeks to obtain a number of quotes from different brokers so as to obtain the most comprehensive information available on their executability. Where quotes are sourced directly from brokers, the price used in the valuation is normally selected from one of the quotes based on a number of factors, including the timeliness and regularity of the quotes and the accuracy of the quotes considering the spreads provided. The selected quote is the one which best represents an executable quote for the security at the measurement date.
Generally, no adjustment is made to the prices obtained from independent third parties. Adjustment is made in only limited circumstances, where it is determined that the third-party valuations obtained do not reflect fair value (eg either because the value is stale and/or the values are extremely diverse in range). These are usually securities which are distressed or that could be subject to a debt restructure or where reliable market prices are no longer available due to an inactive market or market dislocation. In these instances, prices are derived using internal valuation techniques including those as described below in this note with the objective of arriving at a fair value measurement that reflects the price at which an orderly transaction would take place between market participants on the measurement date. The techniques used require a number of assumptions relating to variables such as credit risk and interest rates. Examples of such variables include an average credit spread based on the corporate bond universe and the relevant duration of the asset being valued. Prudential determines the input assumptions based on the best available information at the measurement dates. Securities valued in such manner are classified as level 3 where these significant inputs are not based on observable market data.
Of the total level 2 debt securities of £116,257 million at 31 December 2016 (2015: £104,464 million), £12,708 million are valued internally (2015: £10,331 million). The majority of such securities are valued using matrix pricing, which is based on assessing the credit quality of the underlying borrower to derive a suitable discount rate relative to government securities of a comparable duration. Under matrix pricing, the debt securities are priced taking the credit spreads on comparable quoted public debt securities and applying these to the equivalent debt instruments factoring in a specified liquidity premium. The majority of the parameters used in this valuation technique are readily observable in the market and, therefore, are not subject to interpretation.
(d)   Fair value measurements for level 3 fair valued assets and liabilities  
Valuation approach for level 3 fair valued assets and liabilities
Financial instruments at fair value
Investments valued using valuation techniques include financial investments which by their nature do not have an externally quoted price based on regular trades, and financial investments for which markets are no longer active as a result of market conditions eg market illiquidity. The valuation techniques used include comparison to recent arm's length transactions, reference to other instruments that are substantially the same, discounted cash flow analysis, option adjusted spread models and, if applicable, enterprise valuation. These techniques may include a number of assumptions relating to variables such as credit risk and interest rates. Changes in assumptions relating to these variables could positively or negatively impact the reported fair value of these instruments. When determining the inputs into the valuation techniques used priority is given to publicly available prices from independent sources when available, but overall the source of pricing is chosen with the objective of arriving at a fair value measurement that reflects the price at which an orderly transaction would take place between market participants on the measurement date.
The fair value estimates are made at a specific point in time, based upon available market information and judgements about the financial instruments, including estimates of the timing and amount of expected future cash flows and the credit standing of counterparties. Such estimates do not reflect any premium or discount that could result from offering for sale at one time the Group's entire holdings of a particular financial instrument, nor do they consider the tax impact of the realisation of unrealised gains or losses from selling the financial instrument being fair valued. In some cases the disclosed value cannot be realised in immediate settlement of the financial instrument.
In accordance with the Group's risk management framework, the estimated fair value of derivative financial instruments valued internally using standard market practices are subject to assessment against external counterparties' valuations.
At 31 December 2016, the Group held £4,593 million (2015: £4,108 million) of net financial instruments at fair value within level 3. This represents 1 per cent (2015: 1 per cent) of the total fair valued financial assets net of fair valued financial liabilities.
Included within these amounts were loans of £2,672 million at 31 December 2016 (2015: £2,183 million), measured as the loan outstanding balance, attached to REALIC and held to back the liabilities for funds withheld under reinsurance arrangements. The funds withheld liability of £2,851 million at 31 December 2016 (2015: £2,347 million) was also classified within level 3, accounted for on a fair value basis being equivalent to the carrying value of the underlying assets.
Excluding the loans and funds withheld liability under REALIC's reinsurance arrangements as described above, which amounted to a net liability of £(179) million (2015: £(164) million), the level 3 fair valued financial assets net of financial liabilities were £4,772 million (2015: £4,272 million). Of this amount, a net asset of £72 million (2015: net liability of £(77) million) was internally valued, representing less than 0.1 per cent of the total fair valued financial assets net of financial liabilities (2015: less than 0.1 per cent). Internal valuations are inherently more subjective than external valuations. Included within these internally valued net asset/liability were:
       (a)   Debt securities of £422 million (2015: £381 million), which were either valued on a discounted cash flow method with an internally developed discount rate or on external prices adjusted to reflect the specific known conditions relating to these securities (eg distressed securities or securities which were being restructured).
        (b)   Private equity and venture investments of £956 million (2015: £852 million) which were valued internally based on management information available for these investments. These investments were principally held by consolidated investment funds that are managed on behalf of third parties.
        (c)   Liabilities of £(883) million (2015: £(1,013) million) for the net asset value attributable to external unit holders in respect of the consolidated investment funds, which are non-recourse to the Group. These liabilities are valued by reference to the underlying assets.
       (d)   Derivative liabilities of £(516) million (2015: £(353) million) which are valued internally using standard market practices but are subject to independent assessment against external counterparties' valuations.
       (e)   Other sundry individual financial investments of £93 million (2015: £56 million).
 
Of the internally valued net asset referred to above of £72 million (2015: net liability of £(77) million):
       (a) A net asset of £315 million (2015: £29 million) was held by the Group's participating funds and therefore shareholders' profit and equity are not impacted by movements in the valuation of these financial instruments.
       (b) A net liability of £(243) million (2015: £(106) million) was held to support non-linked shareholder-backed business. If the value of all the level 3 instruments held to support non-linked shareholder-backed business valued internally was varied downwards by 10 per cent, the change in valuation would be £24 million (2015: £11 million), which would reduce shareholders' equity by this amount before tax. Of this amount, a decrease of £24 million (2015: a decrease of £10 million) would pass through the income statement substantially as part of short-term fluctuations in investment returns outside of operating profit and no impact (2015: a decrease of £1 million) would be included as part of other comprehensive income, being unrealised movements on assets classified as available-for-sale.
           Other assets at fair value - investment properties
The investment properties of the Group are principally held by the UK insurance operations that are externally valued by professionally qualified external valuers using the Royal Institution of Chartered Surveyors (RICS) valuation standards. An 'income capitalisation' technique is predominantly applied for these properties. This technique calculates the value through the yield and rental value depending on factors such as the lease length, building quality, covenant and location. The variables used are compared to recent transactions with similar features to those of the Group's investment properties. As the comparisons are not with properties that are virtually identical to the Group's investment properties, adjustments are made by the valuers where appropriate to the variables used. Changes in assumptions relating to these variables could positively or negatively impact the reported fair value of the properties.
           (e)    Transfers into and transfers out of levels 
The Group's policy is to recognise transfers into and transfers out of levels as of the end of each half year reporting period except for material transfers which are recognised as of the date of the event or change in circumstances that caused the transfer.
During 2016, the transfers between levels within the Group's portfolio were primarily transfers from level 1 to level 2 of £455 million and transfers from level 2 to level 1 of £902 million. These transfers which relate to equity securities and debt securities arose to reflect the change in the observability of the inputs used in valuing these securities.
In addition, in 2016, the transfers into level 3 were £138 million and the transfers out of level 3 were £394 million. These transfers were between levels 3 and 2 and primarily for equity securities and debt securities.
           (f)     Valuation processes applied by the Group
The Group's valuation policies, procedures and analyses for instruments categorised as level 3 are overseen by Business Unit committees as part of the Group's wider financial reporting governance processes. The procedures undertaken include approval of valuation methodologies, verification processes, and resolution of significant or complex valuation issues. In undertaking these activities the Group makes use of the extensive expertise of its asset management functions.
               C3.2   Debt securities
This note provides analysis of the Group's debt securities, including asset-backed securities and sovereign debt securities.
        (a)  Credit rating
Debt securities are analysed below according to external credit ratings issued, with equivalent ratings issued by different ratings agencies grouped together. Standard and Poor's ratings have been used where available, if this isn't the case Moody's and then Fitch have been used as alternatives. In the table below, AAA is the highest possible rating. Investment grade financial assets are classified within the range of AAA to BBB- ratings. Financial assets which fall outside this range are classified as below BBB. Debt securities with no external credit rating are classified as "other".
 


2016 £m


AAA 
AA+ to AA-
A+ to A-
BBB+ to
 BBB-
Below BBB- 
Other
Total 
Asia








With-profits
3,183
8,522
3,560
2,996
1,887
1,713
21,861

Unit-linked
448
112
525
1,321
494
421
3,321

Non-linked shareholder-backed
1,082
2,435
2,864
2,388
1,680
915
11,364
US








Non-linked shareholder-backed
445
7,932
10,609
13,950
1,009
6,800
40,745
UK








With-profits
5,740
9,746
10,679
12,798
3,289
6,684
48,936

Unit-linked
461
2,660
1,158
1,699
212
87
6,277

Non-linked shareholder-backed
4,238
10,371
10,558
4,515
397
5,504
35,583
Other operations
830
1,190
242
97
10
2
2,371
Total debt securities
16,427
42,968
40,195
39,764
8,978
22,126
170,458
 


2015 £m


AAA 
AA+ to AA-
A+ to A-
BBB+
 to BBB-
Below BBB- 
Other
Total 
Asia








With-profits
2,050
6,212
2,463
2,238
1,879
1,493
16,335

Unit-linked
333
404
420
1,050
203
399
2,809

Non-linked shareholder-backed
700
2,626
1,919
1,736
1,223
944
9,148
US








Non-linked shareholder-backed
1,209
5,563
8,767
11,623
832
6,077
34,071
UK








With-profits
5,657
8,318
9,557
12,241
2,673
6,089
44,535

Unit-linked
1,101
1,842
1,164
1,999
272
103
6,481

Non-linked shareholder-backed
4,760
9,022
8,735
4,994
384
4,190
32,085
Other operations
1,686
119
285
101
14
2
2,207
Total debt securities
17,496
34,106
33,310
35,982
7,480
19,297
147,671
   The credit ratings, information or data contained in this report which are attributed and specifically provided by S&P, Moody's and Fitch Solutions and their respective affiliates and suppliers ('Content Providers') is referred to here as the 'Content'. Reproduction of any Content in any form is prohibited except with the prior written permission of the relevant party. The Content Providers do not guarantee the accuracy, adequacy, completeness, timeliness or availability of any Content and are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, or for the results obtained from the use of such Content. The Content Providers expressly disclaim liability for any damages, costs, expenses, legal fees, or losses (including lost income or lost profit and opportunity costs) in connection with any use of the Content. A reference to a particular investment or security, a rating or any observation concerning an investment that is part of the Content is not a recommendation to buy, sell or hold any such investment or security, nor does it address the suitability an investment or security and should not be relied on as investment advice.
    Securities with credit ratings classified as 'Other' can be further analysed as follows:
 




2016 £m
2015 £m
Asia - non-linked shareholder-backed




Internally rated





Government bonds


63
162

Corporate bonds - rated as investment grade by local external ratings agencies

757
481

Other


95
301
Total Asia non-linked shareholder-backed


915
944












US
Mortgage
-backed
securities
Other
securities
2016
Total
2015
Total
Implicit ratings of other US debt securities based on NAIC* valuations (see below)





NAIC 1
2,587
2,172
4,759
4,334

NAIC 2
8
1,901
1,909
1,594

NAIC 3-6
12
120
132
149
Total US
2,607
4,193
6,800
6,077
   * The Securities Valuation Office of the NAIC classifies debt securities into six quality categories ranging from Class 1 (the highest) to Class 6 (the lowest). Performing securities are designated as Classes 1 to 5 and securities in or near default are designated Class 6.
 




2016 £m
2015 £m
UK




Internal ratings or unrated





AAA to A-


6,939
5,570

BBB to B-


3,257
3,234

Below B- or unrated


2,079
1,578
Total UK


12,275
10,382
 
In addition to the debt securities shown above, the assets held for sale on the consolidated statement of financial position at 31 December 2016 in respect of Korea life business included a debt securities balance of £652 million.
 
                (b)      Additional analysis of US insurance operations debt securities
 


2016 £m 

2015 £m 





Corporate and government security and commercial loans:




Government
5,856

4,242

Publicly traded and SEC Rule 144A securities*
25,992

21,776

Non-SEC Rule 144A securities
4,576

3,733
Asset backed securities (see note (e))
4,321

4,320
Total US debt securities
40,745

34,071
           *             A 1990 SEC rule that facilitates the resale of privately placed securities under Rule 144A that are without SEC registration to qualified institutional investors. The rule was designed to develop a more liquid and efficient institutional resale market for unregistered securities.
        †        Debt securities for US operations included in the statement of financial position comprise:
 


2016 £m 
2015 £m 
Available-for-sale
40,645
33,984
Fair value through profit or loss:



Securities held to back liabilities for funds withheld under reinsurance arrangement
100
87


40,745
34,071
 
Realised gains and losses, including impairments, recorded in the income statement are as shown in note B1.2 of this report.
           (c)    Movements in unrealised gains and losses on Jackson available-for-sale securities
There was a movement in the statement of financial position value for debt securities classified as available-for-sale from a net unrealised gain of £592 million to a net unrealised gain of £676 million as analysed in the table below.
 








2016
Foreign 
 exchange 
 translation 
Changes in 
unrealised 
 appreciation**
2015



Reflected as part of movement in other comprehensive income



£m
£m 
£m 
£m
Assets fair valued at below book value





Book value*
14,617


13,163

Unrealised loss
(675)
(118)
116
(673)

Fair value (as included in statement of financial position)
13,942


12,490
Assets fair valued at or above book value





Book value*
25,352


20,229

Unrealised gain
1,351
230
(144)
1,265

Fair value (as included in statement of financial position)
26,703


21,494
Total





Book value*
39,969


33,392

Net unrealised gain
676
112
(28)
592

Fair value (as included in the footnote above in the overview table and the statement of financial position)
40,645


33,984
 
The available-for-sale debt securities of Jackson are analysed into US Treasuries and other debt securities as follows:
 












US Treasuries





Book value*
5,486


3,477

Net unrealised (loss) gain
(412)
(30)
(436)
54

Fair value
5,074


3,531
Other debt securities





Book value*
34,483


29,915

Net unrealised gain
1,088
142
408
538

Fair value
35,571


30,453
Total debt securities





Book value*
39,969


33,392

Net unrealised gain (loss)
676
112
(28)
592

Fair value
40,645


33,984
   *        Book value represents cost/amortised cost of the debt securities.
   **     Translated at the average rate of US$1.3546: £1.00.
 
          (d)    US debt securities classified as available-for-sale in an unrealised loss position
          (i)      Fair value of securities as a percentage of book value
The following table shows the fair value of the debt securities in a gross unrealised loss position for various percentages of book value:
 



2016 £m

2015 £m



Fair
value
Unrealised
loss

Fair
value
Unrealised
loss

Between 90% and 100%
12,326
(405)

11,058
(320)

Between 80% and 90%
1,598
(259)

902
(144)

Below 80%:







Residential mortgage-backed securities - sub-prime
-
-

4
(1)


Commercial mortgage-backed securities
8
(3)

-
-


Other asset-backed securities
9
(8)

9
(7)


Government bonds
-
-

-
-


Corporates
1
-

517
(201)



18
(11)

530
(209)

Total
13,942
(675)

12,490
(673)
 
           (ii)     Unrealised losses by maturity of security
 

2016 £m

2015 £m
1 year to 5 years
(7)

(51)
5 years to 10 years
(118)

(334)
More than 10 years
(510)

(247)
Mortgage-backed and other debt securities
(40)

(41)
Total
(675)

(673)
 
            (iii)    Age analysis of unrealised losses for the periods indicated
The following table shows the age analysis of all the unrealised losses in the portfolio by reference to the length of time the securities have been in an unrealised loss position:
 

2016 £m
2015 £m








Non-
investment
 grade
Investment
 grade
Total
Non-
investment
 grade
Investment
 grade
Total







Less than 6 months
(3)
(599)
(602)
(13)
(148)
(161)
6 months to 1 year
-
(2)
(2)
(17)
(332)
(349)
1 year to 2 years
(4)
(27)
(31)
(16)
(63)
(79)
2 years to 3 years
(2)
(1)
(3)
(3)
(38)
(41)
More than 3 years
(2)
(35)
(37)
(3)
(40)
(43)
Total
(11)
(664)
(675)
(52)
(621)
(673)
 
Further, the following table shows the age analysis as at 31 December 2016, of the securities whose fair values were below 80 per cent of the book value:
 

2016 £m
2015 £m
Age analysis
Fair
value
Unrealised
loss
Fair
value
Unrealised
loss
Less than 3 months
1
-
450
(165)
3 months to 6 months
-
-
64
(34)
More than 6 months
17
(11)
16
(10)

18
(11)
530
(209)
 
        (e)   Asset-backed securities
The Group's holdings in Asset-Backed Securities (ABS), which comprise Residential Mortgage-Backed Securities (RMBS), Commercial Mortgage-Backed Securities (CMBS), Collateralised Debt Obligations (CDO) funds and other asset-backed securities, at 31 December 2016 are as follows:

2016 £m 
2015 £m 
Shareholder-backed operations:


Asia insurance operations note (i)
130
111
US insurance operations note (ii)
4,321
4,320
UK insurance operations  (2016: 25% AAA, 40% AA)note (iii)
1,464
1,531
Asset management operationsnote (iv)
771
911

6,686
6,873
With-profits operations:


Asia insurance operations note (i)
357
262
UK insurance operations (2016: 55% AAA, 17% AA)note (iii)
5,177
4,600

5,534
4,862
Total
12,220
11,735
 
 
        Notes
        (i)     Asia insurance operations
        The Asia insurance operations' exposure to asset-backed securities is primarily held by the with-profits operations. Of the £357 million, 99 per cent (31 December 2015: 84 per cent) are investment grade.
       (ii)    US insurance operations
US insurance operations' exposure to asset-backed securities at 31 December 2016 comprises:
 

      
2016 £m 
2015 £m 
RMBS



RMBS Sub-prime (2016: 2% AAA, 12% AA, 4% A)
180
191

Alt-A (2016: 3% AAA, 6% A)
177
191

Prime including agency (2016: 72% AA, 3% A)
675
902
CMBS (2016: 76% AAA, 16% AA, 5% A)
2,234
2,403
CDO funds (2016: 35% AAA, 5% AA, 23% A), including £nil exposure to sub-prime
50
52
Other ABS (2016: 21% AAA, 18% AA, 52% A), including £129 million exposure to sub-prime
1,005
581
Total
4,321
4,320
 
            (iii)     UK insurance operations
The majority of holdings of the shareholder-backed business are UK securities and relate to PAC's annuity business. Of the holdings of the with-profits operations, £1,623 million (2015: £1,140 million) relates to exposure to the US markets with the remaining exposure being primarily to the UK market.
            (iv)    Asset management operations
           Asset management operations' exposure to asset-backed securities is held by Prudential Capital with no sub-prime exposure. Of the £771 million, 95 per cent (2015: 95 per cent) are graded AAA.
 
           (f)     Group sovereign debt and bank debt exposure
The Group exposures held by the shareholder-backed business and with-profits funds in sovereign debts and bank debt securities at 31 December 2016 are analysed as follows:
 
Exposure to sovereign debts

2016 £m
2015 £m

Shareholder-backed
 business
With-profits
funds
Shareholder-backed
 business
With-profits
funds
Italy
56
61
55
60
Spain
33
18
1
17
France
22
-
19
-
Germany*
573
329
409
358
Other Eurozone
83
33
62
44
Total Eurozone
767
441
546
479
United Kingdom
5,510
2,868
4,997
1,802
United States**
6,861
9,008
3,911
6,893
Other, predominantly Asia
3,979
2,079
3,368
1,737
Total
17,117
14,396
12,822
10,911
     *            Including bonds guaranteed by the federal government.
     **         The exposure to the United States sovereign debt comprises holdings of the US, UK and Asia insurance operations.
 
Exposure to bank debt securities

2016 £m



Senior debt
Subordinated debt


Shareholder-backed business
Covered
Senior
Total
 senior
debt
Tier 1
Tier 2
Total
subordinated
 debt
2016
Total
£m
2015
Total
£m
Italy
-
32
32
-
-
-
32
30
Spain
148
22
170
-
-
-
170
154
France
28
53
81
10
75
85
166
226
Germany
46
4
50
-
74
74
124
130
Netherlands
-
44
44
-
6
6
50
31
Other Eurozone
-
19
19
-
-
-
19
31
Total Eurozone
222
174
396
10
155
165
561
602
United Kingdom
536
318
854
6
314
320
1,174
957
United States
-
2,494
2,494
6
184
190
2,684
2,457
Other, predominantly Asia
17
511
528
76
414
490
1,018
718
Total
775
3,497
4,272
98
1,067
1,165
5,437
4,734









With-profits funds 








Italy
-
62
62
-
-
-
62
57
Spain
153
60
213
-
-
-
213
182
France
8
140
148
-
65
65
213
250
Germany
96
18
114
-
-
-
114
111
Netherlands
-
189
189
6
7
13
202
205
Other Eurozone
-
31
31
-
-
-
31
35
Total Eurozone
257
500
757
6
72
78
835
840
United Kingdom
544
400
944
2
450
452
1,396
1,351
United States
-
1,851
1,851
58
320
378
2,229
1,796
Other, including Asia
312
1,035
1,347
220
425
645
1,992
1,656
Total
1,113
3,786
4,899
286
1,267
1,553
6,452
5,643
 
The tables above exclude assets held to cover linked liabilities and those of the consolidated unit trusts and similar funds. In addition, the tables above exclude the proportionate share of sovereign debt holdings of the Group's joint venture operations.
 
              C3.3   Loans portfolio
 
           (a)      Overview of loans portfolio
Loans are accounted for at amortised cost net of impairment except for:
 
          -   Certain mortgage loans which have been designated at fair value through profit or loss of the UK insurance operations as this loan portfolio is managed and evaluated on a fair value basis; and
           -   Certain policy loans of the US insurance operations that are held to back liabilities for funds withheld under reinsurance arrangements and are also accounted on a fair value basis.
 
The amounts included in the statement of financial position are analysed as follows:
 


2016 £m 
2015 £m 


Mortgage loans*
Policy loans**
Other loans
Total
Mortgage loans*
Policy loans**
Other loans
Total
Asia









With-profits
-
577
113
690
-
452
88
540

Non-linked shareholder-backed
179
226
208
613
130
269
145
544
US









Non-linked shareholder-backed
6,055
3,680
-
9,735
4,367
3,051
-
7,418
UK









With-profits
668
6
1,218
1,892
727
8
1,324
2,059

Non-linked shareholder-backed
1,642
-
38
1,680
1,508
-
4
1,512
Asset management operations
-
-
563
563
-
-
885
885
Total loans securities
8,544
4,489
2,140
15,173
6,732
3,780
2,446
12,958
              *        All mortgage loans are secured by properties. In the US, mortgage loans are all commercial mortgage loans that are secured on the following property types: industrial, multi-family residential, suburban office, retail or hotel. By carrying value, 96 per cent of the £1,642 million (2015: 78 per cent of the £1,508 million) mortgage loans held for UK shareholder-backed business relates to lifetime (equity release) mortgage business which has an average loan to property value of 30 per cent (2015: 30 per cent).
            **      In the US £2,672 million (2015: £2,183 million) policy loans are backing liabilities for funds withheld under reinsurance arrangements and are accounted for at fair value through profit or loss. All other policy loans are accounted for at amortised cost, less any impairment.
             †        Other loans held in UK with-profits funds are commercial loans and comprise mainly syndicated loans. The majority of other loans in shareholder-backed business in Asia are commercial loans held by the Malaysia operation and which are all investment graded by two local rating agencies.
 
       (b)   Additional information on US loans
The US insurance operations' commercial mortgage loan portfolio does not include any single-family residential mortgage loans and is therefore not exposed to the risk of defaults associated with residential sub-prime mortgage loans. The average loan size is £12.4 million (2015: £8.6 million). The portfolio has a current estimated average loan to value of 59 per cent (2015: 59 per cent).
 
At 31 December 2016, Jackson had no mortgage loans where the contractual terms of the agreements had been restructured (2015: none).
 
       (c)   Loans held by asset management operations
These relate to loans and receivables managed by Prudential Capital. These assets are generally secured but most have no external credit ratings. Internal ratings prepared by the Group's asset management operations, as part of the risk management process, are:
 


2016 £m 
2015 £m 
Loans and receivables internal ratings:



AA+ to AA-
29
-

A+ to A-
100
157

BBB+ to BBB-
248
607

BB+ to BB-
185
119

B and other
1
2
Total
563
885
 
              C4          Policyholder liabilities and unallocated surplus
The note provides information of policyholder liabilities and unallocated surplus of with-profits funds held on the Group's statement of financial position:
C4.1       Movement and duration of liabilities
C4.1(a)   Group overview
(i)         Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
 


Insurance operations £m


Asia
US
UK
Total


note C4.1(b)
note C4.1(c)
note C4.1(d)

At 1 January 2015
45,022
126,746
154,436
326,204
Comprising:





- Policyholder liabilities on the consolidated statement of financial position
38,705
126,746
144,088
309,539

- Unallocated surplus of with-profits funds on the consolidated statement of financial position
2,102
-
10,348
12,450

- Group's share of policyholder liabilities of joint ventures and associate§
4,215
-
-
4,215






Net flows:





Premiums
7,784
16,699
9,692
34,175

Surrenders
(2,550)
(6,759)
(6,363)
(15,672)

Maturities/Deaths
(1,265)
(1,464)
(6,991)
(9,720)
Net flows
3,969
8,476
(3,662)
8,783
Shareholders' transfers post-tax
(43)
-
(214)
(257)
Investment-related items and other movements
(364)
(3,824)
2,319
(1,869)
Foreign exchange translation differences
194
7,515
14
7,723
As at 31 December 2015/1 January 2016
48,778
138,913
152,893
340,584
Comprising:





- Policyholder liabilities on the consolidated statement of financial position
41,255
138,913
142,350
322,518

- Unallocated surplus of with-profits funds on the consolidated statement of financial position
2,553
-
10,543
13,096

- Group's share of policyholder liabilities of joint ventures and associate§
4,970
-
-
4,970
Reclassification of Korea life business as held for sale*
(2,812)
-
-
(2,812)





Net flows:





Premiums
9,639
14,766
11,129
35,534

Surrenders
(2,299)
(7,872)
(6,821)
(16,992)

Maturities/Deaths
(1,558)
(1,696)
(6,835)
(10,089)
Net flows
5,782
5,198
(2,527)
8,453
Shareholders' transfers post-tax
(44)
-
(215)
(259)
Investment-related items and other movements
2,005
5,690
18,626
26,321
Foreign exchange translation differences
9,075
27,825
527
37,427
At 31 December 2016
62,784
177,626
169,304
409,714
Comprising:





- Policyholder liabilities on the consolidated statement of financial position
53,716
177,626
157,654
388,996

- Unallocated surplus of with-profits funds on the consolidated statement of financial position
2,667
-
11,650
14,317

- Group's share of policyholder liabilities of joint ventures and associate§
6,401
-
-
6,401
Average policyholder liability balances





2016
51,765
158,270
150,003
360,038

2015
44,573
132,830
143,219
320,622
           *     The reclassification of Korea life business as held for sale reflects the value of policyholder liabilities held at 1 January 2016. No other amounts are shown within the 2016 analysis above in respect of Korea.
               Averages have been based on opening and closing balances and adjusted for acquisitions, disposals and corporate transactions in the year and exclude unallocated surplus of with-profits funds.
          §     The Group's investment in joint ventures and associates are accounted for on an equity method basis in the Group's balance sheet. The Group's share of the policyholder liabilities as shown above relate to life businesses in China, India and of the Takaful business in Malaysia.
            ¶     The policyholder liabilities of the Asia insurance operations of £53,716 million (2015: £41,255 million), shown in the table above, is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,302 million (2015: £1,261 million) to the Hong Kong with-profits business. Including this amount total Asia policyholder liabilities are £55,018 million (2015: £42,516 million).
The items above represent the amount attributable to changes in policyholder liabilities and unallocated surplus of with-profits funds as a result of each of the components listed. The policyholder liabilities shown include investment contracts without discretionary participation features (as defined in IFRS 4) and their full movement in the year. The items above are shown gross of external reinsurance.
The analysis includes the impact of premiums, claims and investment movements on policyholders' liabilities. The impact does not represent premiums, claims and investment movements as reported in the income statement. For example, the premiums shown above will exclude any deductions for fees/charges. Claims represent the policyholder liabilities provision released rather than the claim amount paid to the policyholder.
 
              (ii)        Analysis of movements in policyholder liabilities for shareholder-backed business
 


Shareholder-backed business £m

Asia
US
UK
Total
At 1 January 2015
26,410
126,746
55,009
208,165
Net flows:





Premiums
4,793
16,699
3,146
24,638

Surrenders
(2,308)
(6,759)
(3,227)
(12,294)

Maturities/Deaths
(618)
(1,464)
(2,613)
(4,695)
Net flowsnote (a)
1,867
8,476
(2,694)
7,649
Investment-related items and other movements
(121)
(3,824)
509
(3,436)
Foreign exchange translation differences
(312)
7,515
-
7,203
At 31 December 2015/1 January 2016
27,844
138,913
52,824
219,581






Comprising:





- Policyholder liabilities on the consolidated statement of financial position
22,874
138,913
52,824
214,611

- Group's share of policyholder liabilities relating to joint ventures
4,970
-
-
4,970






At 1 January 2016
27,844
138,913
52,824
219,581
Reclassification of Korea life business as held for sale*
(2,812)
-
-
(2,812)
Net flows:





Premiums
4,749
14,766
1,842
21,357

Surrenders
(1,931)
(7,872)
(2,967)
(12,770)

Maturities/Deaths
(732)
(1,696)
(2,521)
(4,949)
Net flowsnote (a)
2,086
5,198
(3,646)
3,638
Investment-related items and other movements
1,116
5,690
6,980
13,786
Foreign exchange translation differences
4,617
27,825
-
32,442
At 31 December 2016
32,851
177,626
56,158
266,635






Comprising:





- Policyholder liabilities on the consolidated statement of financial position
26,450
177,626
56,158
260,234

- Group's share of policyholder liabilities relating to joint ventures
6,401
-
-
6,401
     * The reclassification of Korea life business as held for sale reflects the value of policyholder liabilities held at 1 January 2016. No other amounts are shown within the 2016 analysis above in respect of Korea.
            Note
             (a)     Including net flows of the Group's insurance joint ventures and associate.
C4.1(b) Asia insurance operations
           (i)      Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of Asia insurance operations from the beginning of the year to the end of the year is as follows:
 


With-profits 
 business 
Unit-linked 
 liabilities 
Other 
business
Total 


£m 
£m 
£m 
£m 
At 1 January 2015
18,612
16,209
10,201
45,022
Comprising:





- Policyholder liabilities on the consolidated statement of financial position
16,510
13,874
8,321
38,705

- Unallocated surplus of with-profits funds on the consolidated statement of financial position
2,102
-
-
2,102

- Group's share of policyholder liabilities relating to joint ventures and associate
-
2,335
1,880
4,215






Premiums





New business
812
1,322
781
2,915

In-force
2,179
1,496
1,194
4,869


2,991
2,818
1,975
7,784
Surrenders note (c) 
(242)
(2,043)
(265)
(2,550)
Maturities/Deaths
(647)
(88)
(530)
(1,265)
Net flows note (b)
2,102
687
1,180
3,969
Shareholders' transfers post-tax
(43)
-
-
(43)
Investment-related items and other movements
(243)
(536)
415
(364)
Foreign exchange translation differences note (a)
506
(394)
82
194
At 31 December 2015/1 January 2016
20,934
15,966
11,878
48,778
Comprising:





- Policyholder liabilities on the consolidated statement of financial position
18,381
13,355
9,519
41,255

- Unallocated surplus of with-profits funds on the consolidated statement of financial position
2,553
-
-
2,553

- Group's share of policyholder liabilities relating to joint ventures and associate
-
2,611
2,359
4,970
Reclassification of Korea life business as held for sale*
-
(2,187)
(625)
(2,812)






Premiums





New business
1,701
921
767
3,389

In-force
3,189
1,447
1,614
6,250


4,890
2,368
2,381
9,639
Surrenders note (c) 
(368)
(1,641)
(290)
(2,299)
Maturities/Deaths
(826)
(78)
(654)
(1,558)
Net flows note (b)
3,696
649
1,437
5,782
Shareholders' transfers post-tax
(44)
-
-
(44)
Investment-related items and other movements note (d)
889
621
495
2,005
Foreign exchange translation differencesnote (a)
4,458
2,458
2,159
9,075
At 31 December 2016note (b)
29,933
17,507
15,344
62,784
Comprising:





- Policyholder liabilities on the consolidated statement of financial position§
27,266
14,289
12,161
53,716

- Unallocated surplus of with-profits funds on the consolidated statement of financial position
2,667
-
-
2,667

- Group's share of policyholder liabilities relating to joint ventures and associate
-
3,218
3,183
6,401
Average policyholder liability balances





2016
22,823
15,643
13,299
51,765

2015
17,446
16,088
11,039
44,573
    * The reclassification of Korea life business as held for sale reflects the value of policyholder liabilities held at 1 January 2016. No other amounts are shown within the 2016 analysis above in respect of Korea. If Korea life business had been excluded from the 2015, the average policyholder liability balance for 2015 would have been £41,814 million in total allocated £17,446 million, £13,940 million and £10,428 million for its with-profits business, unit-linked business and other business, respectively.
     Averages have been based on opening and closing balances and adjusted for acquisitions and disposals in the year and exclude unallocated surplus of with-profits funds.
    ‡  The Group's investment in joint ventures and associate are accounted for on an equity method basis and the Group's share of the policyholder liabilities as shown above relate to the life businesses in China, India and of the Takaful business in Malaysia.
    §  The policyholder liabilities of the with-profits business of £27,266 million, shown in the table above, is after deducting the intra-group reinsurance liabilities ceded by the UK insurance operations of £1,302 million to the Hong Kong with-profits business (2015: £1,261 million). Including this amount the Asia with-profits policyholder liabilities are £28,568 million.
 
            Notes
            (a)     Movements in the year have been translated at the average exchange rates for the year. The closing balance has been translated at the closing spot rates as at the end of the year. Differences upon retranslation are included in foreign exchange translation differences.
            (b)     Net flows have increased by £1,860 million to £5,782 million in 2016 after excluding Korea 2015 net inflows of £47 million from the comparative period reflecting increased flows from new business and growth in the in-force books. 
             (c)     The rate of surrenders for shareholder-backed business (expressed as a percentage of opening liabilities) was 7.7 per cent in 2016, compared with 7.6 per cent in 2015 excluding Korea (2015: 8.7 per cent including Korea).
             (d)     Investment-related items and other movements for 2016 principally represent realised gains on equity markets and bonds during the year. The gains were mixed across the region with the greatest impact on with-profits and unit-linked business.
           (ii)     Duration of liabilities
The table below shows the carrying value of policyholder liabilities and the maturity profile of the cash flows on a discounted basis for 2016 and 2015, taking account of expected future premiums and investment returns:
 


2016 £m 
2015 £m 
Policyholder liabilities
53,716
41,255
Expected maturity:
%
%

0 to 5 years
23
23

5 to 10 years
20
20

10 to 15 years
16
17

15 to 20 years
11
12

20 to 25 years
9
9

Over 25 years
21
19
 
               C4.1(c)  US insurance operations
           (i)      Analysis of movements in policyholder liabilities
A reconciliation of the total policyholder liabilities of US insurance operations from the beginning of the year to the end of the year is as follows:
 
US insurance operations







Variable 
 annuity 
 separate 
 account 
 liabilities
Fixed annuity, 
 GIC and other 
 business
Total


£m 
£m 
£m 
At 1 January 2015
81,741
45,005
126,746
Premiums
12,899
3,800
16,699
Surrenders
(4,357)
(2,402)
(6,759)
Maturities/Deaths
(655)
(809)
(1,464)
Net flows note (b)
7,887
589
8,476
Transfers from general to separate account
847
(847)
-
Investment-related items and other movements
(4,351)
527
(3,824)
Foreign exchange translation differences note (a)
4,898
2,617
7,515
At 31 December 2015/1 January 2016
91,022
47,891
138,913
Premiums
10,232
4,534
14,766
Surrenders
(5,036)
(2,836)
(7,872)
Maturities/Deaths
(803)
(893)
(1,696)
Net flows note (b)
4,393
805
5,198
Transfers from general to separate account
1,164
(1,164)
-
Investment-related items and other movements note (c)
5,246
444
5,690
Foreign exchange translation differences note (a)
18,586
9,239
27,825
At 31 December 2016
120,411
57,215
177,626
Average policyholder liability balances*




2016
105,717
52,553
158,270

2015
86,382
46,448
132,830
           *     Averages have been based on opening and closing balances.
 
        Notes
             (a)     Movements in the year have been translated at an average rate of US$1.35/£1.00 (2015: US$1.53/£1.00). The closing balances have been translated at closing rate of US$1.24/£1.00 (2015: US$1.47/£1.00). Differences upon retranslation are included in foreign exchange translation differences.
             (b)     Net flows were £5,198 million in 2016, reflecting continued strong in-flows into the variable annuity business.
             (c)     Positive investment-related items and other movements in variable annuity separate account liabilities of £5,246 million for 2016 primarily reflects the increases in equities and bond values during the year. Fixed annuity, GIC and other business investment and other movements of £444 million primarily reflect the increase in guarantee reserve in the year.
             (ii)     Duration of liabilities
The table below shows the carrying value of policyholder liabilities and maturity profile of the cash flows on a discounted basis for 2016 and 2015:
 

2016


2015


Fixed annuity  and other business (including GICs and similar contracts)
Variable
 annuity
separate
account
liabilities
Total

Fixed annuity and other business (including GICs and similar contracts)
Variable
 annuity
separate
account
liabilities
Total

£m
£m
£m

£m
£m
£m
Policyholder liabilities
57,215
120,411
177,626

47,891
91,022
138,913


Expected maturity:







0 to 5 years
49
43
45

48
43
44
5 to 10 years
26
29
28

26
28
28
10 to 15 years
11
14
14

12
15
14
15 to 20 years
7
8
7

7
8
8
20 to 25 years
3
4
3

4
4
4
Over 25 years
4
2
3

3
2
2
 
                   C4.1(d)    UK insurance operations
 
            (i)      Analysis of movements in policyholder liabilities and unallocated surplus of with-profits funds
A reconciliation of the total policyholder liabilities and unallocated surplus of with-profits funds of UK insurance operations from the beginning of the year to the end of the year is as follows:
 



Shareholder-backed funds and subsidiaries



With-profits sub-funds**
Unit-linked  liabilities
Annuity
and other
long-term
business
Total


£m
£m
£m
£m
At 1 January 2015
99,427
23,300
31,709
154,436
Comprising:





- Policyholder liabilities
89,079
23,300
31,709
144,088

- Unallocated surplus of with-profits funds
10,348
-
-
10,348
Premiums
6,546
1,115
2,031
9,692
Surrenders
(3,136)
(3,168)
(59)
(6,363)
Maturities/Deaths
(4,378)
(573)
(2,040)
(6,991)
Net flows note (a)
(968)
(2,626)
(68)
(3,662)
Shareholders' transfers post-tax
(214)
-
-
(214)
Switches
(189)
189
-
-
Investment-related items and other movements
1,999
579
(259)
2,319
Foreign exchange translation differences
14
-
-
14
At 31 December 2015/1 January 2016
100,069
21,442
31,382
152,893
Comprising:





- Policyholder liabilities
89,526
21,442
31,382
142,350

- Unallocated surplus of with-profits funds
10,543
-
-
10,543






Premiums
9,287
1,227
615
11,129
Surrenders
(3,854)
(2,889)
(78)
(6,821)
Maturities/Deaths
(4,314)
(583)
(1,938)
(6,835)
Net flows note (a)
1,119
(2,245)
(1,401)
(2,527)
Shareholders' transfers post-tax
(215)
-
-
(215)
Switches
(152)
152
-
-
Investment-related items and other movements note (b)
11,798
2,770
4,058
18,626
Foreign exchange translation differences
527
-
-
527
At 31 December 2016
113,146
22,119
34,039
169,304
Comprising:





- Policyholder liabilities
101,496
22,119
34,039
157,654

- Unallocated surplus of with-profits funds
11,650
-
-
11,650
Average policyholder liability balances*





2016
95,511
21,781
32,711
150,003

2015
89,303
22,371
31,545
143,219
*Averages have been based on opening and closing balances and exclude unallocated surplus of with-profits funds.
**Includes the Scottish Amicable Insurance Fund.
 
         Notes
           (a)     Net outflows improved from £3,662 million in 2015 to £2,527 million in 2016, due primarily to higher premium flows into our with-profits funds following increased sales into with-profits savings and retirement products. This has been offset by lower premiums into our annuity business following our staged withdrawal from this market in the UK.
           (b)     Investment-related items and other movements of £18,626 million mainly reflects investment return earned in the year, attributable to policyholders. Gains on shareholder-backed annuity business reflects a fall in bond yields over 2016.
 
(ii)     Duration of liabilities
The following tables show the carrying value of the policyholder liabilities and the maturity profile of the cash flows, on a discounted basis for 2016 and 2015:
 

2016 £m

With-profits business
Annuity business
(Insurance contracts)
Other
 Total

Insurance
contracts
Investment
contracts
Total
Non-
profit
annuities
within
 WPSF
Shareholder
-backed
annuity
Total
Insurance
contracts
Investments
contracts
Total

Policyholder liabilities
37,848
52,495
90,343
11,153
33,881
45,034
6,111
16,166
22,277
157,654

2016 %
Expected maturity:










0 to 5 years
37
37
37
29
25
26
40
34
37
34
5 to 10 years
23
29
26
24
22
23
23
23
23
25
10 to 15 years
15
16
16
18
18
18
12
17
15
17
15 to 20 years
9
10
10
12
14
13
7
12
10
11
20 to 25 years
7
4
5
7
9
9
4
7
6
6
over 25 years
9
4
6
10
12
11
14
7
9
7












2015 £m
Policyholder liabilities
35,962
42,736
78,698
10,828
30,983
41,811
6,028
15,813
21,841
142,350

2015 %
Expected maturity:










0 to 5 years
40
40
40
33
26
27
42
36
39
36
5 to 10 years
23
27
25
25
22
23
26
23
24
24
10 to 15 years
14
17
16
18
18
18
13
17
15
16
15 to 20 years
9
10
10
11
13
13
7
12
10
11
20 to 25 years
6
4
5
6
9
9
4
6
5
6
over 25 years
8
2
4
7
12
10
8
6
7
7
 
     - 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 future vesting of internal pension contracts.
     - Benefit payments do not reflect the pattern of bonuses and shareholder transfers in respect of the with-profits business.
     - Shareholder-backed annuity business includes the ex-PRIL and the legacy PAC shareholder annuity business.
    - Investment contracts under 'Other' comprise certain unit-linked and similar contracts accounted for under IAS 39 and IAS 18.
    - 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.
           C5   Intangible assets
           (a)    Goodwill
 

Attributable to:



Shareholders
With-profits
2016 £m
2015 £m
Cost




At beginning of year
1,463
185
1,648
1,769
Disposal of Japan life business
-
-
-
(120)
Charge for reclassification as held for sale
(15)
(41)
(56)
-
Additional consideration paid on previously acquired business
1
6
7
2
Exchange differences
26
3
29
(3)
Net book amount at end of year
1,475
153
1,628
1,648
 
Goodwill comprises:

2016 £m 
2015 £m 
M&G - attributable to shareholders
1,153
1,153
Other - attributable to shareholders
322
310
Goodwill - attributable to shareholders
1,475
1,463
Venture fund investments - attributable to with-profits funds
153
185

1,628
1,648
 
  Other goodwill represents amounts allocated to entities in Asia and the US operations. These goodwill amounts are not individually material.
 
            (b)    Deferred acquisition costs and other intangible assets
 

2016 £m
2015 £m



Deferred acquisition costs and other intangible assets attributable to shareholder
10,755
8,422
Deferred acquisition costs and other intangible assets attributable to with-profits funds
52
50
Total of deferred acquisition costs and other intangible assets
10,807
8,472
 
The deferred acquisition costs and other intangible assets attributable to shareholders comprise: 
 

2016 £m
2015 £m



Deferred acquisition costs related to insurance contracts as classified under IFRS 4
9,114
6,948
Deferred acquisition costs related to investment management contracts, including life assurance contracts classified as financial instruments and investment management contracts under IFRS 4
64
74

9,178
7,022
Present value of acquired in-force policies for insurance contracts as classified under IFRS 4 (PVIF)
43
45
Distribution rights and other intangibles
1,534
1,355

1,577
1,400
Total of deferred acquisition costs and other intangible assets
10,755
8,422
 


2016 £m
2015 £m


Deferred acquisition costs





Asia 
US 
UK 
Asset
management 
PVIF and 
 other 
 intangibles1
Total
Total 
Balance at 1 January
781
6,148
81
12
1,400
8,422
7,261
Additions
267
678
12
-
222
1,179
1,190
Amortisation to the income statement:2








Operating profit
(147)
(434)
(14)
(4)
(87)
(686)
(762)

Non-operating profit
-
565
-
-
(8)
557
93

(147)
131
(14)
(4)
(95)
(129)
(669)
Disposals and transfers3
(251)
-
-
-
(17)
(268)
(8)
Exchange differences and other movements
138
1,270
-
-
67
1,475
311
Amortisation of DAC related to net unrealised valuation movements on the US insurance operation's available-for-sale securities recognised within other comprehensive income2
-
76
-
-
-
76
337
Balance at 31 December
788
8,303
79
8
1,577
10,755
8,422
   1   PVIF and other intangibles includes amounts in relation to software rights with additions of £38 million, amortisation of £32 million, reclassification to held for sale assets of £14 million, forex gains of £3 million and a balance at 31 December 2016 of £66 million.
    2  Under the Group' application of IFRS 4, US GAAP is used for measuring the insurance assets and liabilities of its US and certain Asia operations. Under US GAAP, most of the US insurance operation's products are accounted for under Accounting Standard no. 97 of the Financial Accounting Standards Board (FAS 97) whereby deferred acquisition costs are amortised in line with the emergence of actual and expected gross profits which are determined using an assumption for long-term investment returns for the separate account of 7.4 per cent (2015: 7.4 per cent) (gross of asset management fees and other charges to policyholders ,but net of external fund management fees). The amounts included in the income statement and other comprehensive income affect the pattern of profit emergence and thus the DAC amortisation attaching. DAC amortisation is allocated to the operating and non-operating components of the Group's supplementary analysis of profit and other comprehensive income by reference to the underlying items.
   3  The entire £251 million for the Asia's deferred acquisition costs and £14 million out of the £17 million for the PVIF and other intangibles within the Disposals and transfers line relate to the reclassification of the Korea life business as held for sale.
Note
PVIF and other intangibles comprise PVIF, distribution rights and other intangibles such as software rights. Distribution rights relate to amounts that have been paid or have become unconditionally due for payment as a result of past events in respect of bancassurance partnership arrangements in Asia. These agreements allow for bank distribution of Prudential's insurance products for a fixed period of time.
n      US insurance operations
            The DAC amount in respect of US insurance operations comprises amounts in respect of:
 

2016 £m 
2015 £m 
Variable annuity business
7,844
5,713
Other business
696
703
Cumulative shadow DAC (for unrealised gains booked in other comprehensive income)*
(237)
(268)
Total DAC for US operations
8,303
6,148
   *  Consequent upon the negative unrealised valuation movement in 2016 of £28 million (2015: negative unrealised valuation movement of £1,305 million), there is a gain of £76 million (2015: a gain of £337 million) for altered shadow DAC amortisation booked within other comprehensive income. These adjustments reflect movement from period to period, in the changes to the pattern of reported gross profits that would have occurred if the assets reflected in the statement of financial position had been sold, crystallising the unrealised gains and losses, and the proceeds reinvested at the yields currently available in the market. At 31 December 2016, the cumulative shadow DAC balance as shown in the table above was negative £237 million (2015: negative £268 million).
 
Sensitivity of amortisation charge
The amortisation charge to the income statement is reflected in both operating profit and short-term fluctuations in investment returns. The amortisation charge to the operating profit in a reporting period comprises:
(i)      A core amount that reflects a relatively stable proportion of underlying premiums or profit; and
(ii)     An element of acceleration or deceleration arising from market movements differing from expectations.
In periods where the cap and floor feature of the mean reversion technique (which is used for moderating the effect of short-term volatility in investment returns) are not relevant, the technique operates to dampen the second element above. Nevertheless, extreme market movements can cause material acceleration or deceleration of amortisation in spite of this dampening effect.
Furthermore, in those periods where the cap or floor is relevant, the mean reversion technique provides no further dampening and additional volatility may result.
In 2016, the DAC amortisation charge for operating profit was determined after including a credit for decelerated amortisation of £93 million (2015: charge for accelerated amortisation of £2 million). The 2016 amount primarily reflects the impact of the positive separate account performance, which is higher than the assumed level for the year, and the effect of releasing the 2013 fund returns of 17 per cent from the mean reversion formula.
The application of the mean reversion formula, has the effect of dampening the impact of equity market movements on DAC amortisation while the mean reversion assumption lies within the corridor. In 2017, it would take approximate movements in separate account values of more than either negative 19 per cent or positive 63 per cent for the mean reversion assumption to move outside the corridor.
              C6      Borrowings
              C6.1   Core structural borrowings of shareholder-financed operations
 



2016 £m
2015 £m
Holding company operations:note (i)



Perpetual Subordinated Capital Securities (Tier 1)note (i)
890
746

Perpetual Subordinated Capital Securities (Tier 2)note (i),(iv),(v)
2,754
1,149

Subordinated Notes (Tier 2)note (i)
2,128
2,123

Subordinated debt total
5,772
4,018

Senior debt:note (ii)




£300m 6.875% Bonds 2023
300
300


£250m 5.875% Bonds 2029
249
249
Holding company total
6,321
4,567
Prudential Capital bank loannote (iii)
275
275
Jackson US$250m 8.15% Surplus Notes 2027
202
169
Total (per consolidated statement of financial position)
6,798
5,011
  
            Notes
          (i)     These debt tier classifications (including those noted for the comparative balances) are consistent with the treatment of capital for regulatory purposes under the Solvency II regime.
                   The Group has designated all US$4.5 billion (2015: US$2.8 billion) of its US dollar denominated 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 Prudential Capital bank loan of £275 million is drawn at a cost of 12 month GBP LIBOR plus 0.4 per cent and matures on 20 December 2017.
        (iv)     In June 2016, the Company issued core structural borrowings of US$1,000 million 5.25 per cent Tier 2 perpetual subordinated notes. The proceeds, net of costs, were £681 million.
        (v)      In September 2016, the Company issued core structural borrowings of US$725 million 4.38 per cent Tier 2 perpetual subordinated notes. The proceeds, net of costs, were £546 million.
 
Prudential plc has debt ratings from Standard & Poor's, Moody's and Fitch. Prudential plc's long-term senior debt is rated A+, A2 and A from Standard & Poor's, Moody's and Fitch, while short-term ratings are A-1, P-1 and F1 respectively.  
The financial strength of The Prudential Assurance Company Limited is rated AA by Standard & Poor's, Aa3 by Moody's and AA by Fitch.
Jackson National Life Insurance Company's financial strength is rated AA by Standard & Poor's, A1 by Moody's, AA by Fitch and A+ by AM Best.
Prudential Assurance Co. Singapore (Pte) Ltd.'s (Prudential Singapore) financial strength is rated AA by Standard & Poor's.
All ratings on Prudential and its subsidiaries have been reaffirmed on stable outlook except for PAC, which was placed on negative outlook by Moody's in June 2016 following the UK referendum on EU membership.
              C6.2   Other borrowings
          (a)    Operational borrowings attributable to shareholder-financed operations
 








2016 £m

2015 £m

Borrowings in respect of short-term fixed income securities programmesnote (i)

1,651

1,705

Other borrowings note (iii)

666

255

Totalnote (i)

2,317

1,960

 
           Notes
            (i)      In January and November 2015, the Company issued £300 million Medium Term Notes that will mature in January 2018 and November 2018 respectively. The proceeds, net of costs, were £299 million for the January 2015 issue and £299 million for the November 2015 issue.
           (ii)     Other borrowings mainly include senior debt issued through the Federal Home Loan Bank of Indianapolis (FHLB), secured by collateral posted with the FHLB by Jackson. In addition, other borrowings include amounts whose repayment to the lender is contingent upon future surplus emerging from certain contracts specified under the arrangement. If insufficient surplus emerges on those contracts, there is no recourse to other assets of the Group and the liability is not payable to the degree of shortfall.
 
          (b)    Borrowings attributable to with-profits operations
 

2016 £m
2015 £m
Non-recourse borrowings of consolidated investment funds*
1,189
1,158
£100m 8.5% undated subordinated guaranteed bonds of Scottish Amicable Finance plc
100
100
Other borrowings (predominantly obligations under finance leases)
60
74
Total
1,349
1,332
   *  In all instances the holders of the debt instruments issued by these subsidiaries and funds do not have recourse beyond the assets of these subsidiaries and funds.
   †   The interests of the holders of the bonds issued by Scottish Amicable Finance plc, a subsidiary of the Scottish Amicable Insurance Fund, are subordinated to the entitlements of the policyholders of that fund.
 
               C7      Risk and sensitivity analysis
 
               C7.1   Group overview
The Group's risk framework and the management of the risk including those attached to the Group's financial statements including financial assets, financial liabilities and insurance liabilities, together with the inter-relationship with the management of capital have been included in the Group Chief Risk Officer's Report on the risks facing our business and how these are managed.
 
The financial and insurance assets and liabilities on the Group's balance sheet are, to varying degrees, subject to market and insurance risk and other changes of experience assumptions that may have a material effect on IFRS basis profit or loss and shareholders' equity. The market and insurance risks, including how they affect Group's operations and how these are managed are discussed in the Group Chief Risk Officer's report.
 
The most significant items that the IFRS shareholders' profit or loss and shareholders' equity for the Group's life assurance business is sensitive to, are shown in the following tables. The distinction between direct and indirect exposure is not intended to indicate the relative size of the sensitivity.
 
Type of business

Market and credit risk

Insurance and lapse risk


Investments/derivatives
Liabilities / unallocated surplus

Other exposure


Asia insurance operations (see also section C7.2)




All business

Currency risk



Mortality and morbidity 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

Asset/liability mismatch risk






Credit risk
 
 
 
 
Interest rates for those
operations where the basis of insurance liabilities is sensitive to current market movements






Interest rate and price risk















US insurance operations (see also section C7.3)




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 index annuity business
 
 
 

Derivative hedge
programme to the extent
not fully hedged against
liability
 
Incidence of equity
participation features
 
 
 




Fixed index annuities, Fixed annuities and GIC business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Credit risk
Interest rate risk
Profit and loss and
shareholders' equity are
volatile 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
 
 



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
 
 
 
 
 
 
 
 
 
 
 
 









UK insurance operations (see also section C7.4)




With-profits business 
 
 
 
 

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 ie assets representing shareholder capital






 
 
 
 
 
 
 
 
 
 
 
 
 
Detailed analyses of sensitivity of IFRS basis profit or loss and shareholders' equity to key market and other risks by business unit are provided in notes C7.2, C7.3, C7.4 and C7.5. The sensitivity analyses provided show the effect on profit or loss and shareholders' equity to changes in the relevant risk variables, all of which are reasonably possible at the relevant balance sheet date. In the equity risk sensitivity analysis shown below, the Group has considered the impact of an instantaneous 20 per cent fall in equity markets. If equity markets were to fall by more than 20 per cent, the Group believes that this would not be an instantaneous fall but rather would be expected to occur over a period of time during which the Group would be able to put mitigating management actions in place. In addition, the equity risk sensitivity analysis provided assumed that all equity indices fall by the same percentage.
 
           Impact of diversification on risk exposure
The Group benefits from significant diversification benefits achieved through the geographical spread of the Group's operations and, within those operations, through a broad mix of product types. This arises because not all risk scenarios are likely to happen at the same time and across all geographic regions. Relevant correlation factors include:
 
          Correlation across geographic regions:
             -       Financial risk factors; and
             -       Non-financial risk factors.
 
          Correlation across risk factors:
             -       Longevity risk;
             -       Expenses;
            -       Persistency; and
            -       Other risks.
 
The effect of Group diversification across the Group's life businesses is to significantly reduce the aggregate standalone volatility risk to IFRS operating profit based on longer-term investment returns. The effect is almost wholly explained by the correlations across risk types, in particular mortality and longevity risk.
 
               C7.2   Asia insurance operations
 
           Exposure and sensitivity of IFRS basis profit and shareholders' equity to market and other risks
The Asia operations sell with-profits and unit-linked policies, and the investment portfolio of the with-profits funds contains a proportion of equities. Non-participating business is largely backed by debt securities or deposits. The Group's exposure to market risk arising from its Asia operations is therefore at modest levels. This reflects the fact that the Asia operations have a balanced portfolio of with-profits, unit-linked and other types of business.
 
In Asia, adverse persistency experience can impact the IFRS profitability of certain types of business written in the region. This risk is managed at a business unit level through regular monitoring of experience and the implementation of management actions as necessary. These actions could include product enhancements, increased management focus on premium collection, as well as other customer retention efforts. The potential financial impact of lapses is often mitigated through the specific features of the products, eg surrender charges, or through the availability of premium holiday or partial withdrawal policy features.
 
In summary, for Asia operations, the operating profit based on longer-term investment returns is mainly affected by the impact of market levels on unit-linked persistency, and other insurance risks. At the total IFRS profit level the Asia result is affected by short-term value movements on the asset portfolio for non-linked shareholder-backed business.
 
i      Sensitivity to risks other than foreign exchange risk
             Interest rate risk
Excluding its with-profits and unit-linked businesses, the results of the Asia business are sensitive to the vagaries of routine movements in interest rates.
 
For the purposes of analysing sensitivity to variations in interest rates, reference has been made to the movements in the 10-year government bond rates of the territories. At 31 December 2016, 10-year government bond rates vary from territory to territory and range from 1.2 per cent to 8.1 per cent (2015: 1.0 per cent to 8.9 per cent).
 
For the sensitivity analysis as shown in the table below, the reasonably possible interest rate movement used is 1 per cent for all territories. 
 
 
The estimated sensitivity to the decrease and increase in interest rates at 31 December 2016 and 2015 is as follows:
 


2016 £m
2015 £m


Decrease
 of 1%
Increase
 of 1%
Decrease
 of 1%

Increase
 of 1%
Profit before tax attributable to shareholders

213
(509)
185

(339)
Related deferred tax (where applicable)

(41)
62
(34)

59
Net effect on profit and shareholders' equity

172
(447)
151

(280)
 
The pre-tax impacts, if they arose, would mostly be recorded within the category short-term fluctuations in investments returns in the Group's segmental analysis of profit before tax.
 
The degree of sensitivity of the results of the non-linked shareholder-backed business of the Asia operations to movements in interest rates depends upon the degree to which the liabilities under the 'grandfathered' IFRS 4 measurement basis reflects market interest rates from period-to-period. For example for those countries, such as those applying US GAAP, the results can be more sensitive as the effect of interest rate movements on the backing investments may not be offset by liability movements.
 
In addition, the degree of sensitivity of the results shown in the table above is dependent on the interest rate level at that point of time. The low interest rates in certain countries have had an adverse impact on the degree of sensitivity to a decrease in interest rates.
 
An additional factor to the direction of the sensitivity of the Asia operations as a whole is movement in the country mix.
 
Equity price risk
The non-linked shareholder-backed business has limited exposure to equity and property investment (31 December 2016: £1,410 million). Generally changes in equity and property investment values are not directly offset by movements in non-linked policyholder liabilities.
 
The estimated sensitivity to a 10 per cent and 20 per cent change in equity and property prices for shareholder-backed Asia other business (including those held by the Group's joint venture and associate businesses), which would be reflected in the short-term fluctuation component of the Group's segmental analysis of profit before tax, at 31 December 2016 and 2015 would be as follows:
 

2016 £m
2015 £m

Decrease
Decrease

of 20%
of 10%
of 20%
of 10%
Profit before tax attributable to shareholders
(386)
(192)
(225)
(112)
Related deferred tax (where applicable)
4
2
21
10
Net effect on profit and shareholders' equity
(382)
(190)
(204)
(102)
 
A 10 or 20 per cent increase in their value would have an approximately equal and opposite effect on profit and shareholders' equity to the sensitivities shown above.
 
           Insurance risk
Many of the territories in Asia are exposed to mortality/morbidity risk and provision is made within policyholder liabilities on a prudent regulatory basis to cover the potential exposure. If these prudent assumptions were strengthened by 5 per cent then it is estimated that post-tax profit and shareholders' equity would be decreased by approximately £61 million (2015: £43 million). Mortality and morbidity has a symmetrical effect on the portfolio and any weakening of these assumptions would have a similar equal and opposite impact.
 
ii     Sensitivity to foreign exchange risk
Consistent with the Group's accounting policies, the profits of the Asia insurance operations are translated at average exchange rates and shareholders' equity at the closing rate for the reporting period. For 2016, the rates for the most significant operations are given in note A1. 
 
A 10 per cent increase (strengthening of the pound sterling) or decrease (weakening of the pound sterling) in these rates would have reduced or increased profit before tax attributable to shareholders, profit for the year and shareholders' equity, excluding goodwill attributable to Asia operations respectively as follows:
 

A 10% increase in local currency to £ exchange rates
A 10% decrease in local currency to £ exchange rates

2016 £m
2015 £m
2016 £m
2015 £m
Profit before tax attributable to shareholders
(97)
(94)
118
115
Profit for the year
(77)
(79)
94
97
Shareholders' equity, excluding goodwill, attributable to Asia operations
(442)
(367)
540
449
              C7.3   US insurance operations
 
          Exposure and sensitivity of IFRS basis profit and shareholders' equity to market and other risks
At the level of operating profit based on longer-term investment returns, Jackson's results are sensitive to market conditions to the extent of income earned on spread-based products and indirectly in respect of variable annuity asset management fees.
 
Jackson's main exposures are to market risk through its exposure to interest rate risk and equity risk. Approximately 91 per cent (2015: 92 per cent) of its general account investments support fixed interest rate and fixed index annuities, variable annuity fixed account deposits and guarantees, life business and surplus and 9 per cent (2015: 8 per cent) support institutional businesses. All of these types of business contain considerable interest rate guarantee features and, consequently, require that the assets that support them are primarily fixed income or fixed maturity.
 
Jackson is exposed primarily to the following risks:
 
Risks
Risk of loss
Equity risk
 
•  related to the incidence of benefits related to guarantees issued in connection with its variable annuity contracts; and
•  related to meeting contractual accumulation requirements in fixed index annuity contracts.
Interest rate risk
 
•  related to meeting guaranteed rates of accumulation on fixed annuity products following a sharp and
sustained fall in interest rates;

•  related to increases in the present value of projected benefits related to guarantees issued in connection with its variable annuity contracts following a sharp and sustained fall in interest rates in conjunction with a fall in equity markets;

•  related to the surrender value guarantee features attached to the Company's fixed annuity products and to policyholder withdrawals following a sharp and sustained increase in interest rates; and

•  the risk of mismatch between the expected duration of certain annuity liabilities and prepayment risk
and extension risk inherent in mortgage-backed securities.
 
Jackson's derivative programme is used to manage interest rate risk associated with a broad range of products and equity market risk attaching to its equity-based products. Movements in equity markets, interest rates and credit spreads materially affect the carrying value of derivatives that are used to manage the liabilities to policyholders and backing investment assets. Combined with the use of US GAAP measurement (as 'grandfathered' under IFRS 4) for the insurance contracts assets and liabilities which is largely insensitive to current period market movements, the Jackson total profit (ie including short-term fluctuations in investment returns) is sensitive to market movements. In addition to these effects the Jackson shareholders' equity is sensitive to the impact of interest rate and credit spread movements on the value of fixed income securities. Movements in unrealised appreciation on these securities are included as movement in shareholders' equity (ie outside the income statement).
 
Jackson enters into financial derivative transactions, including those noted below to reduce and manage business risks. These transactions manage the risk of a change in the value, yield, price, cash flows or quantity of, or a degree of exposure with respect to assets, liabilities or future cash flows, which Jackson has acquired or incurred.
     
Jackson uses free-standing derivative instruments for hedging purposes. Additionally, certain liabilities, primarily trust instruments supported by funding agreements, fixed index annuities, certain variable annuity features and reinsured Guaranteed Minimum Income Benefit variable annuity features contain embedded derivatives as defined by IAS 39, 'Financial Instruments: Recognition and Measurement'. Jackson does not account for such derivatives as either fair value or cash flow hedges as might be permitted if the specific hedge documentation requirements of IAS 39 were followed. Financial derivatives, including derivatives embedded in certain host liabilities that have been separated for accounting and financial reporting purposes are carried at fair value.
 
The principal types of derivatives used by Jackson and their purpose are as follows:
 
Derivative
Purpose
Interest rate swaps
These generally involve the exchange of fixed and floating payments over the period for which Jackson holds the instrument without an exchange of the underlying principal amount. These agreements are used for hedging purposes.
Swaption contracts
 
These contracts provide the purchaser with the right, but not the obligation, to require the writer to pay the present value of a long-duration interest rate swap at future exercise dates. Jackson both purchases and writes swaptions in order to hedge against significant movements in interest rates.
Treasury futures contracts
These derivatives are used to hedge Jackson's exposure to movements in interest rates.
Equity index futures contracts and equity index options
These derivatives (including various call and put options and interest rate contingent options) are used to hedge Jackson's obligations associated with its issuance of  certain VA guarantees. Some of these annuities and guarantees contain embedded options that are fair valued for financial reporting purposes.
Cross-currency swaps

Cross-currency swaps, which embody spot and forward currency swaps and additionally, in some cases, interest rate swaps and equity index swaps, are entered into for the purpose of hedging Jackson's foreign currency denominated funding agreements supporting trust instrument obligations.
Credit default swaps
 
 
These swaps, represent agreements under which Jackson has purchased default protection on certain underlying corporate bonds held in its portfolio. These contracts allow Jackson to sell the protected bonds at par value to the counterparty if a default event occurs in exchange for periodic payments made by Jackson for the life of the agreement. Jackson does not write default protection using credit derivatives.
 
 
The estimated sensitivity of Jackson's profit and shareholders' equity to equity and interest rate risks provided below is net of the related changes in amortisation of DAC. The effect on the related changes in amortisation of DAC provided is based on the current 'grandfathered' US GAAP DAC basis but does not include any effect from an acceleration or deceleration of amortisation of DAC.  
 
            i        Sensitivity to equity risk
At 31 December 2016 and 2015, Jackson had variable annuity contracts with guarantees, for which the net amount at risk ('NAR') is defined as the amount of guaranteed benefit in excess of current account value, as follows:
 
31 December 2016
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%
93,512
2,483
65.6 years


GMWB - premium only
0%
2,217
39



GMWB*
0-5%**
256
22



GMAB - premium only
0%
44
-


Highest specified anniversary account value minus withdrawals post-anniversary






GMDB

8,798
346
66.0 years


GMWB - highest anniversary only

2,479
125



GMWB*

747
83


Combination net deposits plus minimum return, highest specified anniversary account value minus withdrawals post-anniversary






GMDB
0-6%
5,309
699
68.7 years


GMIB
0-6%
1,595
595

0.5 years

GMWB*
0-8%**
85,402
9,293


 
31 December 2015
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%
70,732
2,614
65.3 years


GMWB - premium only
0%
1,916
56



GMWB*
0-5%**
229
23



GMAB - premium only
0%
45
-


Highest specified anniversary account value minus withdrawals post-anniversary






GMDB

7,008
587
65.4 years


GMWB - highest anniversary only

2,025
202



GMWB*

698
101


Combination net deposits plus minimum return, highest specified anniversary account value minus withdrawals post-anniversary






GMDB
0-6%
4,069
640
68.3 years


GMIB
0-6%
1,422
518

0.5 years

GMWB*
0-8%**
63,924
7,758


        *     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 5 per cent or 8 per cent simple interest are approximately equal to 4.1 per cent and 6 per cent respectively, on a compound interest basis over a typical 10-year bonus period. For example 1 + 10 x 0.05 is similar to 1.04 growing at a compound rate of 4 per cent for a further nine years.
          †     The GMIB reinsurance guarantees are essentially fully reinsured.
 
         Account balances of contracts with guarantees were invested in variable separate accounts as follows:
 


2016 £m 
2015 £m 
Mutual fund type:



Equity
73,430
55,488

Bond
15,044
11,535

Balanced
17,441
13,546

Money market
994
832

Total
106,909
81,401
 
As noted above, Jackson is exposed to equity risk through the options embedded in the fixed index annuity liabilities and guarantees included in certain variable annuity benefits as illustrated above. This risk is managed using an equity hedging programme to minimise the risk of a significant economic impact as a result of increases or decreases in equity market levels while taking advantage of naturally offsetting exposures in Jackson's operations. Jackson purchases external futures and options that hedge the risks inherent in these products, while also considering the impact of rising and falling guaranteed benefit fees.
 
As a result of this hedging programme, if the equity markets were to increase further in the future, the net effect of Jackson's free-standing derivatives would decrease in value. However, over time, this movement would be broadly offset by increased separate account fees and reserve decreases, net of the related changes to amortisation of deferred acquisition costs. Due to the nature of the free-standing and embedded derivatives, this hedge, while highly effective on an economic basis, may not completely mute in the financial reporting the immediate impact of equity market movements as the free-standing derivatives reset immediately while the hedged liabilities reset more slowly and fees are recognised prospectively. The opposite impact would be observed if the equity markets were to decrease.
 
In addition to the exposure explained above, Jackson is also exposed to equity risk from its holding of equity securities, partnerships in investment pools and other financial derivatives.
 
At 31 December 2016, the estimated sensitivity of Jackson's profit and shareholders' equity to immediate increases and decreases in equity markets is shown below. The sensitivities are shown net of related changes in DAC amortisation.
 

2016 £m
2015 £m

Decrease
Increase
Decrease
Increase

of 20% 
of 10% 
of 20% 
of 10% 
of 20% 
of 10% 
of 20% 
of 10% 
Pre-tax profit, net of related changes in amortisation of DAC
1,061
488
370
59
738
259
(86)
(128)
Related deferred tax effects
(371)
(171)
(129)
(21)
(258)
(91)
30
45
Net sensitivity of profit after tax and shareholders' equity
690
317
241
38
480
168
(56)
(83)
 
Note
The table above has been prepared to exclude the impact of the instantaneous equity movements on the separate account fees. In addition, the sensitivity movements shown include those relating to the fixed index annuity and the reinsurance of GMIB guarantees. 
 
The above table provides sensitivity movements as at a point in time while the actual impact on financial results would vary contingent upon the volume of new product sales and lapses, changes to the derivative portfolio, correlation of market returns and various other factors including volatility, interest rates and elapsed time.
 
The directional movements in the sensitivities reflect the hedging programme in place at 31 December 2016 and 2015.
 
           ii       Sensitivity to interest rate risk
Except in the circumstances of interest rate scenarios where the guarantee rates included in contract terms are higher than crediting rates that can be supported from assets held to cover liabilities, the accounting measurement of fixed annuity liabilities of Jackson's products is not generally sensitive to interest rate risk. This position derives from the nature of the products and the US GAAP basis of measurement. The GMWB  features attached to variable annuity business (other than 'for life' components) are accounted for as embedded derivatives which are fair valued and, therefore, will be sensitive to changes in interest rate.
 
Debt securities and related derivatives are marked to fair value. Value movements on derivatives, again net of related changes to amortisation of DAC and deferred tax, are recorded within the income statement. Fair value movements on debt securities, net of related changes to amortisation of DAC and deferred tax, are recorded within other comprehensive income. The estimated sensitivity of these items and policyholder liabilities to a 1 per cent and 2 per cent decrease and increase in interest rates at 31 December 2016 and 2015 is as follows:
 


2016 £m
2015 £m


Decrease
Increase
Decrease
Increase


of 2%
of 1%
of 1%
of 2%
of 2%
of 1%
of 1%
of 2%
Profit and loss:









Pre-tax profit effect (net of related changes in amortisation of DAC)
(2,899)
(1,394)
1,065
2,004
(1,776)
(847)
628
1,120

Related effect on charge for deferred tax
1,015
488
(373)
(701)
621
296
(220)
(392)
Net profit effect
(1,884)
(906)
692
1,303
(1,155)
(551)
408
728










Other comprehensive income:









Direct effect on carrying value of debt securities (net of related changes in  amortisation of DAC)
3,364
1,883
(1,883)
(3,364)
3,167
1,782
(1,782)
(3,167)

Related effect on movement in deferred tax
(1,177)
(659)
659
1,177
(1,108)
(624)
624
1,108
Net effect
2,187
1,224
(1,224)
(2,187)
2,059
1,158
(1,158)
(2,059)
Total net effect on shareholders' equity
303
318
(532)
(884)
904
607
(750)
(1,331)
 
These sensitivities are shown only for interest rates in isolation and do not include other movements in credit risk that may affect credit spreads and valuations of debt securities. Similar to sensitivity to equity risk, the sensitivity movements provided in the table above are at a point in time and reflect the hedging programme in place on the balance sheet date, while the actual impact on financial results would vary contingent upon a number of factors.
 
iii      Sensitivity to foreign exchange risk
Consistent with the Group's accounting policies, the profits of the Group's US operations are translated at average exchange rates and shareholders' equity at the closing rate for the reporting period. For 2016, the average and closing rates were US$1.35 (2015: $1.53) and US$1.24 (2015: US$1.47) to £1.00 sterling, respectively. A 10 per cent increase (weakening of the dollar) or decrease (strengthening of the dollar) in these rates would reduce or increase profit before tax attributable to shareholders, profit for the year and shareholders' equity attributable to US insurance operations respectively as follows:
 

A 10% increase in US$:£ exchange rates
A 10% decrease in US$:£ exchange rates

2016 £m 
2015 £m 
2016 £m 
2015£m 
Profit before tax attributable to shareholders
(48)
(109)
59
133
Profit for the year
(54)
(87)
66
107
Shareholders' equity attributable to US insurance operations
(473)
(378)
578
462
 
iv      Other sensitivities
The total profit of Jackson is sensitive to market risk on the assets covering liabilities other than variable annuity business segregated in the separate accounts.
 
For term business, acquisition costs are deferred and amortised in line with expected premiums. For annuity and interest-sensitive life business, acquisition costs are deferred and amortised in line with expected gross profits on the relevant contracts. For interest-sensitive business, the key assumption is the expected long-term spread between the earned rate and the rate credited to policyholders, which is based on an annual spread analysis. In addition, expected gross profits depend on mortality assumptions, assumed unit costs and terminations other than deaths (including the related charges) all of which are based on a combination of actual experience of Jackson, industry experience and future expectations. A detailed analysis of actual experience is measured by internally developed expense, mortality and persistency studies.
 
Except to the extent of mortality experience, which primarily affects profits through variations in claim payments and GMDB reserves, the profits of Jackson are relatively insensitive to changes in insurance risk.
 
Jackson is sensitive to lapse risk and other types of policyholder behaviour, such as the take-up of its GMWB product features. Jackson's persistency assumptions reflect a combination of recent past experience for each relevant line of business and expert judgement, especially where a lack of relevant and credible experience data exists. In the absence of hedging, equity and interest rate movements can both cause a loss directly and cause an increased future sensitivity to policyholder behaviour.  Jackson has an extensive derivative programme that seeks to manage the exposure to such altered equity markets and interest rates.
 
For variable annuity business, the key assumption is the expected long-term level of separate account returns, which for 2016 was 7.4 per cent (2015: 7.4 per cent). The impact of using this return is reflected in two principal ways, namely:
 
               -    Through the projected expected gross profits that are used to determine the amortisation of deferred acquisition costs. This is applied through the use of a mean reversion technique; and
               -    The required level of provision for claims for guaranteed minimum death, 'for life' withdrawal, and income benefits.
 
              C7.4   UK insurance operations
 
           Exposure and sensitivity of IFRS basis profit and shareholders' equity to market and other risks
The IFRS basis results of the UK insurance operations are most sensitive to asset/liability matching, mortality and default rate experience and longevity assumptions and the difference between the return on corporate bond and risk-free rate for shareholder-backed annuity business of the Prudential Assurance Company non-profit sub-fund. Further details are described below.
 
The IFRS operating profit based on longer-term investment returns for UK insurance operations is sensitive to changes in longevity assumptions affecting the carrying value of liabilities to policyholders for UK shareholder-backed annuity business. At the total IFRS profit level, the result is particularly sensitive to temporary value movements on assets backing the capital of the shareholder-backed annuity business.
 
           With-profits business
 
With-profits sub-fund business
The shareholder results of the UK with-profits business (including non-participating annuity business of the with-profits sub-fund are only sensitive to market risk through the indirect effect of investment performance on declared policyholder bonuses.
 
The investment assets of PAC with-profits funds are subject to market risk. Changes in their carrying value, net of related changes to asset-share liabilities of with-profits contracts, affect the level of unallocated surplus of the fund. Therefore, the level of unallocated surplus is particularly sensitive to the level of investment returns on the portion of the assets that represents surplus. However, as unallocated surplus is accounted for as a liability under IFRS, movements in its value do not affect shareholders' profit and equity.
 
The shareholder results of the UK with-profits fund correspond to the shareholders' share of the cost of bonuses declared on the with-profits business which is currently one-ninth of the cost of bonuses declared. Investment performance is a key driver of bonuses, and hence the shareholders' share of the cost of bonuses. Due to the 'smoothed' basis of bonus declaration, the sensitivity to investment performance in a single year is low relative to movements in the period to period performance. However, over multiple periods, it is important as it may affect future expected shareholder transfers. Altered persistency trends may affect future expected shareholder transfers.
 
Shareholder-backed annuity business
Profits from shareholder-backed annuity business are most sensitive to:
 
         -    The extent to which the duration of the assets held closely matches the expected duration of the liabilities under the contracts;
         -    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.
 
In addition the level of profit is affected by change in the level of reinsurance cover.
 
A decrease in assumed mortality rates of 1 per cent would decrease pre-tax profit by approximately £67 million (2015: £67 million). A decrease in credit default assumptions of five basis points would increase pre-tax profit by £200 million (2015: £176 million). A decrease in renewal expenses (excluding asset management expenses) of 5 per cent would increase pre-tax profit by £41 million (2015: £35 million). The effect on profit would be approximately symmetrical for changes in assumptions that are directionally opposite to those explained above. The net effect on profit after tax and shareholders' equity from all the changes in assumptions as described above would be an increase of approximately £144 million (2015: £115 million).
 
Unit-linked and other business
Unit-linked and other business represents a comparatively small proportion of the in-force business of the UK insurance operations.
 
Due to the matching of policyholder liabilities to attaching asset value movements, the UK unit-linked business is not directly affected by market or credit risk. The liabilities of the other business are also broadly insensitive to market risk. Profits from unit-linked and similar contracts primarily arise from the excess of charges to policyholders for management of assets, over expenses incurred. The former is most sensitive to the net accretion of funds under management as a function of new business and lapse and timing of death. The accounting impact of the latter is dependent upon the amortisation of acquisition costs in line with the emergence of margins (for insurance contracts) and amortisation in line with service provision (for the investment management component of investment contracts). By virtue of the design features of most of the contracts which provide low levels of mortality cover, the profits are relatively insensitive to changes in mortality experience.
 
Sensitivity to interest rate risk and other market risk
By virtue of the fund structure, product features and basis of accounting, the policyholder liabilities of the UK insurance operations are, except annuity business, not generally exposed to interest rate risk. At 31 December 2016 annuity liabilities accounted for 98 per cent (2015: 98 per cent) of UK shareholder-backed business liabilities. For annuity business, liabilities are exposed to interest rate risk. However, the net exposure is very substantially ameliorated by virtue of the close matching of assets with appropriate duration. The level of matching from period to period can vary depending on management actions and economic factors so it is possible for a degree of mis-matching profits or losses to arise.
 
The close matching by the Group of assets of appropriate duration to annuity liabilities is based on maintaining economic and regulatory capital. The measurement of liabilities under Solvency II reporting requirements and IFRS are not the same with additional assets used for the IFRS annuity liabilities . As a result, IFRS has a different sensitivity to interest rate and credit risk than under Solvency II.
 
The estimated sensitivity of the UK non-linked shareholder-backed business (principally annuities business) to a movement in interest rates is as follows:
 

2016 £m
2015 £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
12,353
5,508

(4,527)
(8,313)
10,862
4,812

(3,935)
(7,219)
Policyholder liabilities
(10,023)
(4,466)

3,636
6,635
(8,738)
(3,909)

3,208
5,872
Related deferred tax effects
(396)
(177)

151
285
(402)
(172)

138
257
Net sensitivity of profit after tax and shareholders' equity
1,934
865

(740)
(1,393)
1,722
731

(589)
(1,090)
 
In addition the shareholder-backed portfolio of UK non-linked insurance operations covering liabilities and shareholders' equity includes equity securities and investment properties. Excluding any second order effects on the measurement of the liabilities for future cash flows to the policyholder, a fall in their value would have given rise to the following effects on pre-tax profit, profit after tax and shareholders' equity.
 

2016 £m
2015 £m

A decrease
of 20%
A decrease
of 10%
A decrease
of 20%
A decrease
of 10%
Pre-tax profit
(326)
(163)
(327)
(163)
Related deferred tax effects
66
33
66
33
Net sensitivity of profit after tax and shareholders' equity
(260)
(130)
(261)
(130)
 
A 10 or 20 per cent increase in their value would have an approximately equal and opposite effect on profit and shareholders' equity to the sensitivities shown above. The market risk sensitivities shown above reflect the impact of temporary market movements, and, therefore the primary effect of such movements would, in the Group's segmental analysis of profits, be included within the short-term fluctuations in investment returns.
 
C7.5   Asset management and other operations
 
           a       Asset management
           i        Sensitivities to foreign exchange risk
Consistent with the Group's accounting policies, the profits of Eastspring Investments and US asset management operations are translated at average exchange rates and shareholders' equity at the closing rate for the reporting period. The rates for the functional currencies of most significant operations are shown in note A1.
 
A 10 per cent increase in the relevant exchange rates (strengthening of the pound sterling) would have reduced reported profit before tax attributable to shareholders, and shareholders' equity excluding goodwill attributable to Eastspring Investments and US asset management operations, by £12 million and £47 million respectively (2015: £11 million and £38 million, respectively).
 
           ii       Sensitivities to other financial risks for asset management operations 
The principal sensitivities to other financial risk of asset management operations are credit risk on the bridging loan portfolio of the Prudential Capital operation and the indirect effect of changes to market values of funds under management. Due to the nature of the asset management operations there is limited direct sensitivity to movements in interest rates. Total debt securities held at 31 December 2016 by asset management operations were £2,359 million (2015: £2,204 million), the majority of which are held by the Prudential Capital's operation. Debt securities held by Prudential Capital are in general variable rate bonds and so market value is limited in sensitivity to interest rate movements and consequently any change in interest rates would not have a material impact on profit or shareholders' equity. The Group's asset management operations do not hold significant investments in property or equities.
 
           b       Other operations
The Group holds certain derivatives that are used to manage foreign currency movements and macroeconomic exposures. The fair value of these derivatives is sensitive to the combined effect of movements in exchange rates, interest rates and inflation rates. The possible permutations cover a wide range of scenarios. For indicative purposes, a reasonably possible range of fair value movements could be plus or minus £150 million.
 
             C8      Tax assets and liabilities
 
Deferred tax
 
           The statement of financial position contains the following deferred tax assets and liabilities in relation to:
 

Deferred tax assets
Deferred tax liabilities

2016 £m 
2015 £m 
2016 £m 
2015 £m 
Unrealised losses or gains on investments
23
21
(1,534)
(1,036)
Balances relating to investment and insurance contracts
1
1
(730)
(543)
Short-term temporary differences
4,196
2,752
(3,071)
(2,400)
Capital allowances
16
10
(35)
(31)
Unused tax losses
79
35
-
-
Total
4,315
2,819
(5,370)
(4,010)
 
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 taxation regimes applicable across the Group often apply 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. For the 2016 full year results and financial position at 31 December 2016 the following tax benefits have not been recognised:
 

2016
2015

Tax benefit £m
Losses £bn
Tax benefit £m
Losses £bn
Capital losses
89
0.4
98
0.5
Trading losses
41
0.2
52
0.3
 
Of the unrecognised trading losses, losses of £31 million will expire within the next seven years, £1 million will expire within 20 years and the rest have no expiry date.
 
Under IAS 12, 'Income Taxes', deferred tax is measured at the tax rates that are expected to apply to the period when the asset is realised or the liability settled, based on the tax rates (and laws) that have been enacted or are substantively enacted at the end of the reporting period.
 
The reduction in the UK corporation tax rate to 17 per cent from 1 April 2020 was substantively enacted on 6 September 2016, and, has had the effect of reducing the UK with-profits and shareholder-backed business element of the overall net deferred tax liabilities by £5 million as at 31 December 2016. The effects of these changes are reflected in the financial statements for the year ended 31 December 2016.
 
             C9      Defined benefit pension schemes
 
         (a)    Background and summary economic and IAS 19 financial positions
The Group's businesses operate a number of pension schemes. The specific features of these schemes vary in accordance with the regulations of the country in which the employees are located, although they are, in general, funded by the Group and based either on a cash balance formula or on years of service and salary earned in the last year or years of employment. The largest defined benefit scheme is the principal UK scheme, namely the Prudential Staff Pension Scheme (PSPS). PSPS accounts for 82 per cent (2015: 84 per cent) of the underlying scheme liabilities of the Group's defined benefit schemes. 
 
The Group also operates two smaller UK defined benefit schemes in respect of Scottish Amicable (SASPS) and M&G (M&GGPS). In addition, there are two small defined benefit schemes in Taiwan which have negligible deficits.
 
Under the IAS 19 'Employee Benefits' valuation basis, the Group applies the principles of IFRIC 14, 'IAS 19 - The Limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction', whereby a surplus is only recognised to the extent that the Company is able to access the surplus either through an unconditional right of refund to the surplus or through reduced future contributions relating to ongoing service, which have been substantively enacted or contractually agreed. Further, the IFRS financial position recorded, reflects the higher of any underlying IAS 19 deficit and any obligation for committed deficit funding where applicable.
 
The Group asset/liability in respect of defined benefit pension schemes is as follows:
 



2016 £m
2015 £m



PSPS
SASPS
M&GGPS
Other
schemes
Total
PSPS
SASPS
M&GGPS
Other
schemes
Total



note (i)
note (ii)



note (i)
note (ii)




Underlying economic surplus (deficit)
717
(237)
84
(1)
563
969
(82)
75
(1)
961

Less: unrecognised surplus note (i)
(558)
-
-
-
(558)
(800)
-
-
-
(800)

Economic surplus (deficit) (including investment in Prudential insurance policies)
159
(237)
84
(1)
5
169
(82)
75
(1)
161

Attributable to:












PAC with-profits fund
111
(95)
-
-
16
118
(33)
-
-
85


Shareholder-backed operations
48
(142)
84
(1)
(11)
51
(49)
75
(1)
76

Consolidation adjustment against policyholder liabilities for investment in Prudential insurance policiesnote (iii)
-
-
(134)
-
(134)
-
-
(77)
-
(77)

IAS 19 pension asset (liability) on the Group statement of financial positionnote (iv)
159
(237)
(50)
(1)
(129)
169
(82)
(2)
(1)
84
 
Notes
            (i)      For PSPS, the Group does not have an unconditional right of refund to any surplus of the scheme. The PSPS pension asset represents the present value of the economic benefit (impact) of the Company from the difference between future ongoing contributions to the scheme and estimated accrued cost of service. No deficit or other funding is required for PSPS. Deficit funding, where applicable, is apportioned in the ratio of 70/30 between the PAC with-profits fund and shareholder-backed operations following detailed considerations in 2005 of the sourcing of previous contributions. Employer contributions for ongoing service of current employees are apportioned in the ratio relevant to current activity.
           (ii)     The deficit of SASPS has been allocated 40 per cent to the PAC with-profits fund and 60 per cent to the shareholders' fund as at 31 December 2016 and 2015.
           (iii)     The underlying position on an economic basis reflects the assets (including investments in Prudential insurance policies that are offset against liabilities to policyholders on the Group consolidation) and the liabilities of the schemes.
           (iv)    At 31 December 2016, the PSPS pension asset of £159 million (2015: £169 million) and the other schemes' pension liabilities of £288 million (2015: £85 million) are included within 'Other debtors' and 'Provisions' respectively on the consolidated statement of financial position.
 
 
Triennial actuarial valuations
Defined benefit pension schemes in the UK are generally required to be subject to full actuarial valuations every three years in order to assess the appropriate level of funding for schemes in relation to their commitments. These valuations include assessments of the likely rate of return on the assets held within the separate trustee administered funds.
The information on the latest completed actuarial valuation for the UK schemes is shown in the table below:
 

PSPS
SASPS
M&GGPS
Last completed actuarial valuation date
5 April 2014
31 March 2014
31 December 2014
Valuation actuary, all Fellows of the
Institute and Faculty of Actuaries
C G Singer
Towers Watson Limited
Jonathan Seed
Xafinity Consulting
Paul Belok
AON Hewitt Limited
Funding level at the last valuation
107 per cent
78 per cent
99 per cent
Deficit funding arrangement agreed with the Trustees based on the last valuation
 
 
 
 
 
 
 
 
No deficit or other funding required. Ongoing contributions for active members are at the minimum level required under the scheme rules (approximately £6 million per annum excluding expenses)
 
 
Deficit funding of £21 million per annum
from 1 January 2015 until 31 March 2024, or earlier if the scheme's funding level reaches 100 per cent before this date. The deficit funding will be
reviewed every three
years at subsequent
 valuations
 
No deficit funding required from 1 January 2016
 
 
 
 
 
           (b)    Assumptions
The actuarial assumptions used in determining benefit obligations and the net periodic benefit costs for the years ended 31 December were as follows:
 



2016 % 
2015 % 





Discount rate*
2.6
3.8
Rate of increase in salaries
3.2
3.0
Rate of inflation**




Retail prices index (RPI)
3.2
3.0


Consumer prices index (CPI)
2.2
2.0
Rate of increase of pensions in payment for inflation:



PSPS:




Guaranteed (maximum 5%)
2.5
2.5


Guaranteed (maximum 2.5%)
2.5
2.5


Discretionary
2.5
2.5

Other schemes
3.2
3.0
        *     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 reflects the long-term assumption for the UK RPI or CPI depending on the tranche of the schemes.
The calculations are based on current mortality estimates with an allowance made for future improvements in mortality. This allowance was updated in 2016 to reflect the CMI's 2014 mortality improvements model, with
scheme-specific calibrations. For immediate annuities in payment, in 2016 and 2015, a long-term mortality improvement rate of 1.75 per cent per annum and 1.25 per cent per annum was applied for males and females, respectively.
 
           (c)    Estimated pension scheme surpluses and deficits
The underlying pension position on an economic basis reflects the assets (including investments in Prudential policies that are offset against liabilities to policyholders on the Group consolidation) and the liabilities of the schemes. The IAS 19 basis excludes the investments in Prudential policies. At 31 December 2016, the investments in Prudential insurance policies comprise £134 million (2015: £77 million) for the M&GGPS and there were no investments in Prudential insurance policies for PSPS and SASPS (2015: £125 million for PSPS). In principle, on consolidation the investments are eliminated against policyholder liabilities of UK insurance operations, so that the formal IAS 19 position for the scheme in isolation excludes these items. This treatment applies to the M&GGPS investments. However, in 2015 as a substantial portion of the Company's interest in the underlying surplus of PSPS was not recognised, the adjustment was not necessary for the PSPS investments.
 
Movements on the pension scheme deficit determined on the economic basis are as follows, with the effect of the application of IFRIC 14 being shown separately:
 


2016 £m


Surplus
(deficit)
in schemes
at 1 Jan
2016
(Charge) credit
to income
statement
Actuarial gains
 and losses
in other
comprehensive
income
Contributions paid
Surplus
 (deficit)
 in schemes
 at 31 Dec
 2016
All schemes





Underlying position (without the effect of IFRIC 14)





Surplus
961
(1)
(442)
45
563
Less: amount attributable to PAC with-profits fund
(658)
(12)
261
(16)
(425)
Shareholders' share:






Gross of tax surplus (deficit) 
303
(13)
(181)
29
138

Related tax
(60)
3
36
(6)
(27)
Net of shareholders' tax
243
(10)
(145)
23
111
Application of IFRIC 14 for the derecognition
of PSPS surplus





Derecognition of surplus
(800)
(32)
274
-
(558)
Less: amount attributable to PAC with-profits fund
573
21
(185)
-
409
Shareholders' share:  






Gross of tax
(227)
(11)
89
-
(149)

Related tax
45
2
(18)
-
29
Net of shareholders' tax
(182)
(9)
71
-
(120)
With the effect of IFRIC 14





Surplus (deficit)
161
(33)
(168)
45
5
Less: amount attributable to PAC with-profits fund
(85)
9
76
(16)
(16)
Shareholders' share:






Gross of tax surplus (deficit)
76
(24)
(92)
29
(11)

Related tax
(15)
5
18
(6)
2
Net of shareholders' tax
61
(19)
(74)
23
(9)
 
Underlying investments of the schemes
On the 'economic basis', after including the underlying assets represented by the investments in Prudential insurance policies as scheme assets, the plans' assets at 31 December comprise the following investments:
 


2016
2015












PSPS
Other
schemes 
Total

PSPS
Other
schemes 
Total



£m
£m
£m
%
£m
£m
£m
%
Equities









UK
18
85
103
1
126
70
196
3

Overseas
293
368
661
7
151
329
480
6
Bonds









Government
5,411
550
5,961
66
4,795
427
5,222
67

Corporate
1,169
196
1,365
15
970
145
1,115
14

Asset-backed securities
144
6
150
2
135
21
156
2
Derivatives
252
(2)
250
3
183
(5)
178
2
Properties
71
109
180
2
70
62
132
2
Other assets
269
67
336
4
298
42
340
4
Total value of assets**
7,627
1,379
9,006
100
6,728
1,091
7,819
100
 
               (d)              Sensitivity of the pension scheme liabilities to key variables
The sensitivity information below is based on the core scheme liabilities and assumptions at the balance sheet date. The sensitivity is calculated based on a change in one assumption with all other assumptions being held constant. As such, interdependencies between the assumptions are excluded.
 
The sensitivity of the underlying pension scheme liabilities as shown above does not directly equate to the impact on the profit or loss attributable to shareholders or shareholders' equity due to the effect of the application of IFRIC 14 on PSPS and the allocation of a share of the interest in financial position of the PSPS and SASPS to the PAC with-profits fund as described above.
 

Assumption applied

Sensitivity change in assumption


Impact of sensitivity on scheme liabilities on IAS 19 basis

2016
2015





2016
2015
Discount rate
2.6%
3.8%

Decrease by 0.2%

Increase in scheme liabilities by:









PSPS
3.5%
3.3%







Other schemes
5.3%
5.0%
Discount rate
2.6%
3.8%

Increase by 0.2%

Decrease in scheme liabilities by:









PSPS
3.5%
3.1%







Other schemes
5.0%
4.6%
Rate of inflation
3.2%
3.0%

RPI: Decrease by 0.2%

Decrease in scheme liabilities by:



2.2%
2.0%

CPI: Decrease by 0.2%


PSPS
0.6%
0.5%




with consequent reduction


Other schemes
4.1%
4.0%




in salary increases





Mortality rate



Increase life expectancy by 1 year

Increase in scheme  liabilities by:



















PSPS
3.5%
3.2%







Other schemes
3.7%
2.8%
              C10    Share capital, share premium and own shares
 

2016

2015
Issued shares of 5p each
Number of ordinary shares
Share
 capital
Share
premium

Number of ordinary shares
Share
 capital
Share
premium
fully paid

£m
£m


£m
£m
At 1 January
2,572,454,958
128
1,915

2,567,779,950
128
1,908
Shares issued under share-based schemes
8,606,615
1
12

4,675,008
-
7
At 31 December
2,581,061,573
129
1,927

2,572,454,958
128
1,915
 
Amounts recorded in share capital represent the nominal value of the shares issued. The difference between the proceeds received on issue of shares, net of issue costs, and the nominal value of shares issued is credited to the share premium account.
 
At 31 December 2016, there were options outstanding under save as you earn schemes to subscribe for shares as follows:
 






Number of
shares to
subscribe for
Share price range
Exercisable
by year

from
to
31 December 2016
7,068,884
466p
1,155p
2022
31 December 2015
8,795,617
288p
1,155p
2021
 
Transactions by Prudential plc and its subsidiaries in Prudential plc shares
The Group buys and sells Prudential plc shares ('own shares') either in relation to its employee share schemes or via transactions undertaken by authorised investment funds that the Group is deemed to control. The cost of own shares of £226 million as at 31 December 2016 (2015: £219 million) is deducted from retained earnings. The Company has established trusts to facilitate the delivery of shares under employee incentive plans. At 31 December 2016, 10.7 million (2015: 10.5 million) Prudential plc shares with a market value of £175 million (2015: £161 million) were held in such trusts all of which are for employee incentive plans. The maximum number of shares held during 2016 was 11.2 million which was in June 2016.
 
The Company purchased the following number of shares in respect of employee incentive plans. The shares purchased each month are as follows:
 

Number
2016 Share price

Number
2015 Share price


of shares
Low
High
Cost
of shares
Low
High
Cost


£
£
£

£
£
£
January
67,625
13.73
14.00
932,711
52,474
14.83
15.11
786,584
February
79,077
11.96
12.01
947,993
49,423
16.01
16.14
795,683
March
735,361
13.09
13.72
9,686,101
4,660,458
16.44
17.01
78,940,633
April
84,848
12.91
13.31
1,115,919
52,371
16.78
17.24
892,795
May
2,272,344
13.17
13.31
30,238,832
145,542
16.07
16.61
2,357,705
June
576,386
11.28
13.09
6,604,231
160,078
15.65
16.20
2,563,060
July
84,883
11.96
12.32
1,040,732
55,208
15.04
15.99
868,713
August
73,602
14.01
14.25
1,040,528
57,653
15.07
15.17
868,091
September
173,166
13.69
14.14
2,372,037
154,461
13.57
14.31
2,149,244
October
71,253
14.37
14.50
1,026,260
58,087
15.14
15.22
879,999
November
69,976
13.49
15.40
1,044,194
56,948
15.01
15.61
866,033
December
71,626
15.76
16.37
1,134,181
61,441
15.00
15.08
923,600
Total
4,360,147


57,183,719
5,564,144


92,892,140
 
The Group has consolidated a number of authorised investment funds where it is deemed to control these funds under IFRS. Some of these funds hold shares in Prudential plc. The total number of shares held by these funds at 31 December 2016 was 6.0 million (2015: 6.1 million) and the cost of acquiring these shares of £61 million (2015: £54 million) is included in the cost of own shares. The market value of these shares as at 31 December 2016 was £97 million (2015: £94 million). During 2016, these funds made net disposals of 77,423 Prudential shares (2015: net disposals of 1,402,697) for a net increase of £7.9 million to book cost (2015: net increase of £13 million).
All share transactions were made on an exchange other than the Stock Exchange of Hong Kong.
Other than set out above the Group did not purchase, sell or redeem any Prudential plc listed securities during 2016 or 2015.
              D       OTHER NOTES
 
          D1   Held for sale Korea life business
On 10 November 2016, the Group announced that it had reached an agreement to sell 100 per cent of its life insurance subsidiary in Korea, PCA Life Insurance Co. Ltd. ('PCA Life Korea'), to Mirae Asset Life Insurance Co. Ltd. ('Mirae'), for KRW170 billion (equivalent to £114 million at 31 December 2016 closing exchange rate). The transaction is subject to regulatory approval.
The Korea life business has been classified as held for sale in these consolidated financial statements in accordance with IFRS 5, 'Non-current assets held for sale and discontinued operations'. Consistent with its classification as held for sale, the IFRS carrying value of the Korea life business and its related goodwill has been set to £105 million at 31 December 2016, representing the proceeds, net of £9 million of related expenses. This has resulted in a charge for 'Remeasurement of Korea Life business classified as held for sale' of £(238) million in the income statement.
To facilitate comparisons of businesses retained by the Group, the supplementary analysis of profit shown in note B1.1 shows separately the results of the Korea life business for both 2016 and 2015. For 2016 the result for the year, including short-term fluctuations in investment returns, together with the adjustment to the carrying value have given rise to an aggregate loss of £(227) million (2015: £56 million profit). This comprises:
 



AER
CER


2016 £m
2015 £m
2015 £m
Remeasurement of carrying value on classification as held for sale
(238)
-
-
Amounts that would otherwise be classified within:




Operating profit based on longer-term investment returns
20
38
42

Short-term fluctuations in investment returns
(9)
18
20
(Loss) profit attaching to held for sale Korea life business
(227)
56
62
Related tax charge
(4)
(14)
(15)
 
The assets and liabilities of the Korea life business classified as held for sale on the statement of financial position as at 31 December 2016 are as follows:
 





2016 £m
Assets


Investments including cash and cash equivalents1

3,722
Other assets including goodwill2

379





4,101
Adjustment for remeasurement of the carrying value of the business to fair value less costs to sell2

(238)
Assets held for sale

3,863






Liabilities


Policyholder liabilities3

3,325
Other liabilities

433
Liabilities held for sale

3,758






Net assets

105
     1  The investments of the Korea life business comprise primarily equity securities and portfolio holdings in unit trusts (£2,527 million as at 31 December 2016).
     2 The remeasurement adjustment of £238 million comprises the write down of goodwill of £15 million and other non-current assets within the scope of IFRS 5 of £16 million (£14 million of software and £2 million of property, plant and equipment) and an additional remeasurement of £207 million to adjust the carrying value of the business to fair value less costs to sell.
     3  The Korea life business has non-linked liabilities and linked liabilities at 31 December 2016 of £749 million and £2,576 million respectively (2015: £625 million and £2,187 million respectively).
             D2      Contingencies and related obligations
Litigation and regulatory matters
In addition to the matters set out in note B4(b) in relation to the Financial Conduct Authority review of past annuity sales, the Group is involved in various litigation and regulatory issues. These may from time to time include class actions  involving Jackson. While the outcome of such litigation and regulatory issues cannot be predicted with certainty, the Company believes that their ultimate outcome will not have a material adverse effect on the Group's financial condition, results of operations, or cash flows.
D3      Post balance sheet events
 
Dividends
The second interim ordinary dividend for the year ended 31 December 2016, that was approved by the Board of Directors after 31 December 2016 is described in note B7.
 
Additional Unaudited IFRS Financial Information
 
I(a)       Analysis of long-term insurance business pre-tax IFRS operating profit based on longer-term investment returns by driver
This schedule classifies the Group's pre-tax operating earnings from long-term insurance operations into the underlying drivers of those profits, using the following categories:
           -       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 certain policyholder accounts. It excludes the operating investment return on shareholder net assets, which has been separately disclosed as expected return on shareholder assets.
           -       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.
           -       With-profits business represents the gross of tax shareholders' transfer from the with-profits fund for the year.
           -       Insurance margin primarily represents profits derived from the insurance risks of mortality and morbidity.
           -       Margin on revenues primarily represents amounts deducted from premiums to cover acquisition costs and administration expenses.
           -       Acquisition costs and administration expenses represent expenses incurred in the year 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 sources of earnings lines (eg investment expenses are netted against investment income as part of spread income or fee income as appropriate).
           -       DAC adjustments comprise DAC amortisation for the year, excluding amounts related to short-term fluctuations in investment returns, net of costs deferred in respect of new business.
Analysis of pre-tax IFRS operating profit by source and margin analysis of Group long-term insurance business
The following analysis expresses certain of the Group's sources of operating profit as a margin of policyholder liabilities or other suitable driver. Details on the calculation of the Group's average policyholder liability balances are given in note (iv) at the end of this section.
 










2016 £m


Asia 
US 
UK 
Total
Average
liability
Total
bps


note (vi)



note (iv)
note (ii)
Spread income
192
802
177
1,171
83,054
141
Fee income
174
1,942
59
2,175
139,451
156
With-profits
48
-
269
317
118,334
27
Insurance margin
1,040
888
63
1,991


Margin on revenues
1,919
-
207
2,126


Expenses:







Acquisition costsnote (i)
(1,285)
(877)
(89)
(2,251)
6,320
(36)%

Administration expenses
(832)
(959)
(152)
(1,943)
229,477
(85)

DAC adjustmentsnote (v)
148
244
(2)
390


Expected return on shareholder assets
99
12
110
221




1,503
2,052
642
4,197


Longevity reinsurance and other management actions to improve solvency


332
332


Provision for review of past annuity sales


(175)
(175)


Long-term business operating profit based on longer-term investment returns
1,503
2,052
799
4,354


See notes at the end of this section.
 


2015 AER £m


Asia 
US 
UK 
Total
Average
liability
Total
bps


note (vi)



note (iv)
note(ii)
Spread income
149
746
258
1,153
72,900
158
Fee income
154
1,672
62
1,888
123,232
153
With-profits
45
-
269
314
106,749
29
Insurance margin
756
796
119
1,671


Margin on revenues
1,643
-
179
1,822


Expenses:







Acquisition costsnote (i)
(1,075)
(939)
(86)
(2,100)
5,466
(38)%

Administration expenses
(669)
(828)
(159)
(1,656)
203,664
(81)

DAC adjustmentsnote (v)
97
218
(2)
313


Expected return on shareholder assets
71
26
127
224



1,171
1,691
767
3,629


Longevity reinsurance and other management actions to improve solvency


400
400


Long-term business operating profit based on longer-term investment returns
1,171
1,691
1,167
4,029


See notes at the end of this section.


2015 CER £m
note (iii)


Asia 
US 
UK 
Total
Average
liability
Total
bps


note (vi)



note (iv)
note (ii)
Spread income
164
845
258
1,267
78,026
162
Fee income
170
1,886
62
2,118
135,717
156
With-profits
50
-
269
319
108,551
29
Insurance margin
841
898
119
1,858


Margin on revenues
1,821
-
179
2,000


Expenses:







Acquisition costsnote (i)
(1,194)
(1,059)
(86)
(2,339)
5,995
(39)%

Administration expenses
(736)
(934)
(159)
(1,829)
222,250
(82)

DAC adjustmentsnote (v)
108
246
(2)
352


Expected return on shareholder assets
79
26
127
232




1,303
1,908
767
3,978


 Longevity reinsurance and other management actions to improve solvency


400
400


Long-term business operating profit based on longer-term investment returns
1,303
1,908
1,167
4,378


See notes at the end of this section.
 
Margin analysis of long-term insurance business - Asia
 

































Asia
note (vi)







2016

2015 AER

2015 CER










note (iii)



Average



Average



Average



Profit
liability
Margin

Profit
liability
Margin

Profit
liability
Margin



note (iv)
note (ii)


note (iv)
note (ii)


note (iv)
note (ii)
Long-term business
£m 
£m 
bps 

£m 
£m 
bps 

£m 
£m 
bps 
Spread income
192
13,299
144

149
10,428
143

164
11,466
143
Fee income
174
15,643
111

154
13,940
110

170
14,944
114
With-profits
48
22,823
21

45
17,446
26

50
19,247
26
Insurance margin
1,040



756



841


Margin on revenues
1,919



1,643



1,821


Expenses:












Acquisition costsnote (i)
(1,285)
3,599
(36)%

(1,075)
2,712
(40)%

(1,194)
3,020
(40)%

Administration expenses
(832)
28,942
(287)

(669)
24,368
(274)

(736)
26,410
(279)

DAC adjustmentsnote (v)
148



97



108


Expected return on shareholder assets
99



71



79


Operating profit based on longer-term investment return
1,503



1,171



1,303


See notes at the end of this section.
 
Analysis of Asia operating profit drivers:
             -       Spread income increased on a constant exchange rate basis by 17 per cent to £192million in 2016 (AER: 29 per cent), predominantly reflecting the growth of the Asia non-linked policyholder liabilities.
             -       Fee income increased by 2 per cent on a constant exchange rate basis to £174 million in 2016 (AER: 13 per cent), broadly in line with the increase in movement in average unit-linked liabilities.
             -       Insurance margin increased on a constant exchange rate basis by 24 per cent to £1,040 million in 2016 (AER: 38 per cent), primarily reflecting the continued growth of the in-force book, which contains a relatively high proportion of risk-based products. Insurance margin includes non-recurring items of £49 million (2015: £17 million on CER basis; £15 million on AER basis).
             -       Margin on revenues increased by £96 million on a constant exchange rate basis from £1,821 million to £1,919 million in 2016, primarily reflecting higher regular premium income recognised in the year.
             -       Acquisition costs increased on a constant exchange rate basis by 8 per cent to £1,285 million in 2016, (AER: 19 per cent) compared to the 19 per cent increase in APE sales (AER: 33 per cent increase), resulting in a decrease in the acquisition costs ratio. The analysis above uses shareholder acquisition costs as a proportion of total APE sales. If with-profits APE sales were excluded from the denominator the acquisition cost ratio would become 70 per cent, which is broadly in line with the 69 per cent on a constant exchange rate basis in 2015.
             -       Administration expenses increased on a constant exchange rate basis by 13 per cent to £832 million in 2016 (AER: 24 per cent) as the business continues to expand. On a constant exchange rate basis, the administration expense ratio has increased from 279 basis points in 2015 to 287 basis points in 2016, the result of changes in country and product mix.
Margin analysis of long-term insurance business - US
 




















US







2016

2015 AER

2015 CER
note (iii)



Average



Average



Average



Profit
liability
Margin

Profit
liability
Margin

Profit
liability
Margin



note (iv)
note (ii)


note (iv)
note (ii)


note (iv)
note (ii)
Long-term business
£m
£m
bps

£m
£m
bps

£m
£m
bps
Spread income
802
37,044
217

746
30,927
241

845
35,015
241
Fee income
1,942
102,027
190

1,672
86,921
192

1,886
98,402
192
Insurance margin
888



796



898


Expenses












Acquisition costsnote (i)
(877)
1,561
(56)%

(939)
1,729
(54)%

(1,059)
1,950
(54)%

Administration expenses
(959)
146,043
(66)

(828)
125,380
(66)

(934)
141,924
(66)

DAC adjustments
244



218



246


Expected return on shareholder assets
12



26



26


Operating profit based on longer-term investment returns
2,052



1,691



1,908


See notes at the end of this section.
Analysis of US operating profit drivers: 
            -       Spread income declined on a constant exchange rate basis by 5 per cent to £802 million in 2016 (AER increased by 8 per cent). The reported spread margin decreased to 217 basis points from 241 basis points in 2015, primarily due to lower investment yields. Spread income benefited from swap transactions previously entered into to more closely match the asset and liability duration. Excluding this effect, the spread margin would have been 153 basis points (2015 CER: 167 basis points and AER: 166 basis points).
            -       Fee income increased on a constant exchange rate basis by 3 per cent to £1,942 million in 2016 (AER: 16 per cent), primarily due to positive net inflows from variable annuity business and fund appreciation during the second half of the year. Fee income margin has remained broadly in line with the prior year at 190 basis points (2015 CER and AER: 192 basis points).  
            -       Insurance margin represents operating profits from insurance risks, including variable annuity guarantees and other sundry items. Insurance margin of £888 million in 2016 was broadly in line with last year on a constant exchange rate basis, with higher income from the variable annuity guarantees offset by a decline in the contribution from the closed books of acquired business.  
            -       Acquisition costs, which are commissions and expenses incurred to acquire new business, including those that are not deferrable, have decreased by 17 per cent at a constant exchange rate basis, largely due to lower sales in 2016.  
            -       Administration expenses increased to £959 million in 2016 compared to £934 million for 2015 at constant exchange rates (AER £828 million), primarily as a result of higher asset-based commissions. These are paid on policy anniversary dates and are treated as an administration expense in this analysis. Excluding these trail commissions, the resulting administration expense ratio would be 34 basis points (2015 CER and AER: 36 basis points). 
Analysis of pre-tax operating profit before and after acquisition costs and DAC adjustments
 


2016 £m

2015 AER £m

2015 CER £m
note (iii)



Acquisition costs



Acquisition costs



Acquisition costs



Other operating profits
Incurred
Deferred
Total

Other operating profits
Incurred
Deferred
Total

Other operating profits
Incurred
Deferred
Total
Total operating profit before acquisition costs and DAC adjustments
2,685


2,685

2,412


2,412

2,721


2,721

Less new business strain

(877)
678
(199)


(939)
734
(205)


(1,059)
828
(231)
















Other DAC adjustments - amortisation of previously deferred acquisition costs:















Normal


(527)
(527)



(514)
(514)



(580)
(580)

(Accelerated)/Decelerated


93
93



(2)
(2)



(2)
(2)
Total
2,685
(877)
244
2,052

2,412
(939)
218
1,691

2,721
(1,059)
246
1,908
 
Analysis of operating profit based on longer-term investment returns for US operations by product


2016 £m

2015 £m

%





AER
CER

2016
vs
2015
AER
2016
 vs
2015
CER

Spread businessnote (a)
323

380
428

(15)%
(25)%

Fee businessnote (b)
1,523

1,114
1,257

37%
21%

Life and other businessnote (c)
206

197
223

5%
(8)%

Total insurance operations
2,052

1,691
1,908

21%
8%











US asset management and broker-dealer
(4)

11
13

n/a
n/a

Total US operations
2,048

1,702
1,921

20%
7%

 
The analysis of operating profit based on longer-term investment returns for US operations by product represents the net profit generated by each line of business after allocation of costs. Broadly:
        a)  Spread business is the net operating profit for fixed annuity, fixed indexed annuity and guaranteed investment contracts and largely comprises spread income less costs.
        b)  Fee business represents profits from variable annuity products. As well as fee income, revenue for this product line includes spread income from investments directed to the general account and other variable annuity fees included in insurance margin.
        c)  Life and other business includes the profits from the REALIC business and other closed life books. Revenue allocated to this product line includes spread income and premiums and policy charges for life protection, which are included in insurance margin after claim costs. Insurance margin forms the vast majority of revenue.
Margin analysis of long-term insurance business - UK
 




UK




2016

2015






note (v)



Average 



Average  



Profit  
liability 
Margin 

Profit  
liability 
Margin 



note (iv)
note (ii)


note (iv)
note (ii)
Long-term business
£m 
£m 
bps 

£m 
£m 
bps 
Spread income
177
32,711
54

258
31,545
82
Fee income
59
21,781
27

62
22,371
28
With-profits
269
95,511
28

269
89,303
30
Insurance margin
63



119


Margin on revenues
207



179



Acquisition costsnote (i)
(89)
1,160
(8)%

(86)
1,025
(8)%

Administration expenses
(152)
54,492
(28)

(159)
53,916
(29)

DAC adjustments
(2)



(2)


Expected return on shareholder assets
110



127




642



767


Longevity reinsurance and other management actions to improve solvency
332



400


Provision for review of past annuity sales
(175)



-


Operating profit based on longer-term investment returns
799



1,167


 
See notes at the end of this section.
 
Analysis of UK operating profit drivers:
       -    Spread income reduced from £258 million in 2015 to £177 million in 2016, mainly due to lower annuity sales. Spread income has two components:
        • A contribution from new annuity business which was lower at £41 million in 2016 compared to £123 million in 2015, as we withdrew our participation from this business. IFRS accounting (based on grandfathered GAAP) permits upfront recognition of a considerable proportion of the spread to be earned over the entire term of the new contracts.
        • A contribution from in-force annuity and other business, which was broadly in line with last year at £136 million (2015: £135 million), equivalent to 42 basis points of average reserves (2015: 43 basis points).
            -       Fee income principally represents asset management fees from unit-linked business, including direct investment only business to group pension schemes, where liability flows are driven by a small number of large single mandate transactions and fee income mostly arises within our UK asset management business. Excluding these schemes, the fee margin on the remaining balances was 40 bps (2015: 43 bps).
            -       The lower 2016 insurance margin mainly reflects the more positive experience variance seen in 2015 compared to 2016 together with the fall in annual mortality profits following the extension of our longevity reinsurance programme in 2015 and 2016.
            -       Margin on revenues represents premium charges for expenses and other sundry net income received by the UK
            -       Acquisition costs incurred were broadly consistent with 2015 at £89 million, equivalent to 8 per cent of total APE sales in 2016 (2015: 8 per cent). The ratio above expresses the percentage of shareholder acquisition costs as a percentage of total APE sales. The year on year comparison of the ratio is therefore impacted by the level of with-profits business (where acquisition costs are funded by the estate) in the year and the contribution from the bulk annuities transactions in the prior year. Acquisition costs expressed as a percentage of shareholder-backed APE sales (excluding the bulk annuity transactions) were 37 per cent (2015: 36 per cent).
            -       The contribution from longevity reinsurance and other management actions to improve solvency during 2016 was £332 million (2015: £400 million). Further explanation and analysis is provided in Additional Unaudited IFRS Financial Information section I(d).
            -       The 2016 provision for the cost of undertaking a review of past non-advised annuity sales and potential redress of £175 million is explained in note B4(b).
Notes to sources of earnings tables
            (i)      The ratio for acquisition costs is calculated as a percentage of APE sales including with-profits sales. Acquisition costs include only those relating to shareholder-backed business.
            (ii)     Margin represents the operating return earned in the year as a proportion of the relevant class of policyholder liabilities excluding unallocated surplus.
           (iii)     The 2015 comparative information has been presented at AER and CER so as to eliminate the impact of exchange translation. CER results are calculated by translating prior year results using the current year foreign exchange rates.  All CER profit figures have been translated at current year average rates. For Asia CER average liability calculations, the policyholder liabilities have been translated using current year opening and closing exchange rates. For the US CER average liability calculations, the policyholder liabilities have been translated at the current year month end closing exchange rates. See also note A1.
           (iv)    For UK and Asia, opening and closing policyholder liabilities have been used to derive an average balance for the year, as a proxy for average balances throughout the year. The calculation of average liabilities for Jackson is generally derived from month end balances throughout the year, as opposed to opening and closing balances only. In 2016, given the significant equity market fluctuations in certain months during the year, average liabilities for fee income in Jackson have been calculated using daily balances instead of month end balances in order to provide a more meaningful analysis of the fee income, which is charged on the daily account balance. The 2015 average liabilities for fee income in Jackson have been calculated based on average of month end balances. The alternative use of the daily balances to calculate the average would have resulted in no change to the margin on the CER basis. Average liabilities for spread income are based on the general account liabilities to which spread income attaches. Average liabilities used to calculate the administration expense margin exclude the REALIC liabilities reinsured to third parties prior to the acquisition by Jackson. Average liabilities are adjusted for business acquisitions and disposals in the year. 
            (v)     The DAC adjustments contain a credit of £28 million in respect of joint ventures and associate in 2016 (2015: AER credit of £3 million).
(vi)    In order to show the Asia long-term business on a comparable basis, the 2015  comparative results exclude the contribution from the held for sale Korea life business.
I(b)     Asia operations - analysis of IFRS operating profit by territory
Operating profit based on longer-term investment returns for Asia operations is analysed as follows:
 

2016 £m 

AER
 2015 £m
CER
2015 £m

2015 AER
vs 2016
2015 CER
vs 2016
Hong Kong
238

150
170

59%
40%
Indonesia
428

356
404

20%
6%
Malaysia
147

120
128

23%
15%
Philippines
38

32
35

19%
9%
Singapore
235

204
229

15%
3%
Thailand
92

70
76

31%
21%
Vietnam
114

86
94

33%
21%
South-east Asia Operations inc. Hong Kong
1,292

1,018
1,136

27%
14%
China
64

32
35

100%
83%
Taiwan
35

25
28

40%
25%
Other
49

38
42

29%
17%
Non-recurrent itemsnote (ii)
67

62
66

8%
2%
Total insurance operationsnote (i),(iii)
1,507

1,175
1,307

28%
15%
Development expenses
(4)

(4)
(4)

0%
0%
Total long-term business operating profit
1,503

1,171
1,303

28%
15%
Eastspring Investments
141

115
128

23%
10%
Total Asia operations note (iii)
1,644

1,286
1,431

28%
15%
 
         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:
 


2016 £m

2015 £m




AER
CER
New business strain*
(29)

5
7
Business in force
1,469

1,108
1,234
Non-recurrent itemsnote (ii)
67

62
66
Total
1,507

1,175
1,307
   *   The IFRS new business strain corresponds to approximately (0.8) per cent of new business APE premiums for 2016 (2015: approximately 0.2 per cent of new business APE).
The strain reflects the aggregate of the pre-tax regulatory basis strain to net worth after IFRS adjustments for deferral of acquisition costs and deferred income where appropriate.
(ii)       Other non-recurrent items of £67 million in 2016 (2015: £62 million) represent a number of items, including a gain from entering into a reinsurance contract in the year.
(iii)      In order to show the Asia long-term business on a comparable basis, the 2015 comparative results exclude the contribution from the held for sale Korea life business.
              I(c)     Analysis of asset management operating profit based on longer-term investment returns
 



2016 £m



M&G
Eastspring
 Investments
Prudential
Capital
US
Total

note (ii)
note (ii)



Operating income before performance-related fees
923
353
118
235
1,629
Performance-related fees
33
7
-
-
40
Operating income (net of commission)note (i)
956
360
118
235
1,669
Operating expensenote (i)
(544)
(198)
(91)
(239)
(1,072)
Share of associate's results
13
-
-
-
13
Group's share of tax on joint ventures' operating profit
-
(21)
-
-
(21)
Operating profit based on longer-term investment returns
425
141
27
(4)
589






Average funds under management
£250.4bn
£109.0bn



Margin based on operating income*
37bps
32bps



Cost/income ratio**
59%
56%
















2015 £m

M&G
Eastspring
 Investments
Prudential
Capital
US
Total

note (ii)
note (ii)



Operating income before performance-related fees
939
304
118
321
1,682
Performance-related fees
22
3
-
-
25
Operating income (net of commission)note (i)
961
307
118
321
1,707
Operating expensenote (i)
(533)
(176)
(99)
(310)
(1,118)
Share of associate's results
14
-
-

14
Group's share of tax on joint ventures' operating profit
-
(16)
-

(16)
Operating profit based on longer-term investment returns
442
115
19
11
587






Average funds under management
£252.5bn
£85.1bn



Margin based on operating income*
37bps
36bps



Cost/income ratio**
57%
58%















            Notes
              (i)      Operating income and expense includes the Group's share of contribution from joint ventures (but excludes any contribution from associates). In the income statement as shown in note B2 of the IFRS financial statements, these amounts are netted and tax deducted and shown as a single amount.
                 (ii)     M&G and Eastspring Investments can be further analysed as follows:
 















M&G

Eastspring Investments
Operating income before performance related fees

Operating income before performance related fees

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 
2016
504
86
419
22
923
37

2016
211
58
142
20
353
32















2015
582
87
357
19
939
37

2015
188
61
116
21
304
36















        *     Margin represents operating income before performance-related fees as a proportion of the related funds under management (FUM). Monthly 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 that are managed by third parties outside of the Prudential Group are excluded from these amounts.
        **      Cost/income ratio represents cost as a percentage of operating income before performance-related fees.
                   Institutional includes internal funds.
 
       I(d) Contribution to UK life financial metrics from specific management actions undertaken to position the balance sheet more efficiently under the new Solvency II regime
During 2016 management actions were taken to improve the solvency of UK insurance operations and to mitigate market risks. These actions included extending the reinsurance of longevity risk to cover a further £5.4 billion of IFRS annuity liabilities. As at 31 December 2016, the total IFRS annuity liabilities subject to longevity reinsurance were £14.4 billion. Management actions also repositioned the fixed income asset portfolio to improve the trade-off between yield and credit risk and to increase the proportion of the annuity business that benefits from the matching adjustment under Solvency II.
During 2015, longevity risk of £6.4 billion on a Pillar 1 basis was reinsured. In addition, a number of other management actions were also taken to reposition the fixed income portfolio and improve matching adjustment efficiency.
The effect of these actions on the UK's long-term IFRS operating profit, underlying free surplus generation and EEV operating profit is shown in the tables below.
 






IFRS operating profit of UK long-term business






First half
2016 £m
Second half
2016 £m
Full year
2016 £m
Full year
2015 £m
Shareholder-backed annuity new business:





Retail
27
14
41
34

Bulks
-
-
-
89


27
14
41
123
In-force business:





Longevity reinsurance transactions
66
131
197
231

Other management actions to improve solvency
74
61
135
169

Provision for the review of past annuity sales
-
(175)
(175)
-


140
17
157
400
With-profits and other in-force
306
295
601
644
Total Life IFRS operating profit
473
326
799
1,167












Underlying free surplus generation of UK long-term business*









First half
2016 £m
Second half
2016 £m
Full year
2016 £m
Full year
2015 £m
Expected in-force and return on net worth
334
359
693
620
Longevity reinsurance transactions
53
73
126
200
Other management actions to improve solvency
137
88
225
75
Provision for the review of past annuity sales
-
(145)
(145)
-


190
16
206
275
Changes in operating assumptions, experience variances and Solvency II and other restructuring costs
31
(23)
8
(17)
Underlying free surplus generated from in-force business
555
352
907
878






New business strain
(56)
(73)
(129)
(65)






Total underlying free surplus generation
499
279
778
813






EEV post-tax operating profit of UK long-term businesses*






First half
2016 £m
Second half
2016 £m
Full year
2016 £m
Full year
2015 £m
Unwind of discount and other expected return
205
240
445
488
Longevity reinsurance transactions
(10)
(80)
(90)
(134)
Other management actions to improve solvency
41
69
110
75
Provision for the review of past annuity sales
-
(145)
(145)
-


31
(156)
(125)
(59)
Changes in operating assumptions and experience variances
23
32
55
116
Operating profit from in-force business
259
116
375
545
New business profit:




Shareholder-backed annuity
17
15
32
148
Other products
108
128
236
170


125
143
268
318
Total post-tax Life EEV operating profit
384
259
643
863
      * The 2016 results for UK insurance operations have been prepared on a basis that reflects the Solvency II regime effective from 1 January 2016. The 2015 comparative results for UK insurance operations reflect the Solvency I basis being the regime applicable for the year.
 
                II        Other information
                II(a)    Holding company cash flow*
 



2016 £m
2015 £m
Net cash remitted by business units:


UK life net remittances to the Group




With-profits remittance
215
201


Shareholder-backed business remittance
85
100



300
301


Other UK paid to the Group
147
30
Total UK net remittances to the Group
447
331





US remittances to the Group
420
470





Asia net remittances to the Group



Asia paid to the Group:




Long-term business
546
494


Other operations
81
74



627
568

Group invested in Asia:




Long-term business
(10)
(5)


Other operations (including funding of regional head office costs)
(101)
(96)



(111)
(101)
Total Asia net remittances to the Group
516
467





M&G remittances to the Group
290
302
PruCap remittances to the Group
45
55
Net remittances to the Group from business units1
1,718
1,625
Net interest paid
(333)
(290)
Tax received
132
145
Corporate activities
(215)
(209)
Total central outflows
(416)
(354)
Operating holding company cash flow before dividend
1,302
1,271
Dividend paid
(1,267)
(974)
Operating holding company cash flow after dividend*
35
297



Non-operating net cash flow2
335
376
Total holding company cash flow
370
673

Cash and short-term investments at beginning of year
2,173
1,480

Foreign exchange movements
83
20
Cash and short-term investments at end of year3
2,626
2,173
         *    The holding company cash flow differs from the IFRS cash flow statement, which includes all cash flows in the period including those relating to both policyholder and shareholder funds. The holding company cash flow is therefore a more meaningful indication of the Group's central liquidity.
 
         1  Net cash remittances comprise dividends and other transfers from business units that are reflective of emerging earnings and capital generation.
           Non-operating net cash flow principally relates to the issue of subordinated debt less the repayment of debt and payments for distribution rights.
         3  Including central finance subsidiaries.
              II(b)    Funds under management
(a)    Summary
 


2016 £bn
2015 £bn
Business area:



Asia operations
69.6
54.0

US operations
173.3
134.6

UK operations
185.0
168.4
Prudential Group funds under managementnote (i)
427.9
357.0
External funds note (ii)
171.4
151.6
Total funds under management
599.3
508.6
 
             Notes
              (i)      Prudential Group funds under management comprise:
 


2016 £bn
2015 £bn
Total  investments per the consolidated statement of financial position
421.7
352.0
Less: investments in joint ventures and associates accounted for using the equity method
(1.2)
(1.0)
Investment properties which are held for sale or occupied by the Group (included in other IFRS captions)
0.4
0.4
Internally managed funds held in joint ventures
7.0
5.6
Prudential Group funds under management
427.9
357.0
 
               (ii)     External funds shown above as at 31 December 2016 of £171.4 billion (2015: £151.6 billion) comprise £182.5 billion (2015: £162.7 billion) of funds managed by M&G and Eastspring Investments as shown in note (b) below less £11.1 billion (2015: £11.1 billion) that are classified within Prudential Group's funds.
             (b)    Investment products - external funds under management
 

2016 £m

2015 £m

Eastspring
Investments
M&G
Group
total

Eastspring
Investments
M&G
Group
total

note



note


1 January
36,287
126,405
162,692

30,133
137,047
167,180
Market gross inflows
164,004
22,841
186,845

110,396
33,626
144,022
Redemptions
(161,766)
(30,931)
(192,697)

(103,360)
(40,634)
(143,994)
Market exchange translation and other movements
7,231
18,448
25,679

(882)
(3,634)
(4,516)
31 December
45,756
136,763
182,519

36,287
126,405
162,692
 
           Note
The £182.5 billion (2015: £162.7 billion) investment products comprise £174.8 billion (2015: £156.7 billion) plus Asia Money Market Funds of £7.7 billion (2015: £6.0 billion).
 
           (c)    M&G and Eastspring Investments - total funds under management
 

Eastspring
Investments

M&G

2016 £bn

2015 £bn

2016 £bn

2015 £bn

note

note




External funds under management
45.7

36.3

136.8

126.4
Internal funds under management
72.2

52.8

128.1

119.7
Total funds under management
117.9

89.1

264.9

246.1
      
NoteThe external funds under management for Eastspring Investments include Asia Money Market Funds at 31 December 2016 of £7.7 billion (2015: £6.0 billion).
 
          II(c)  Solvency II capital position at 31 December 2016
The estimated Group shareholder Solvency II surplus at 31 December 2016 was £12.5 billion, before allowing for payment of the 2016 second interim ordinary dividend and after allowing for recalculation of transitional measures as at 31 December 2016.

31 Dec
31 Dec
Estimated Group shareholder Solvency II capital position*
2016 £bn
2015 £bn
Own funds
24.8
20.1
Solvency capital requirement
12.3
10.4
Surplus
12.5
9.7
Solvency ratio
201%
193%
    * The Group shareholder capital position excludes the contribution to Own Funds and the Solvency Capital Requirement from ring fenced With-Profit Funds and staff pension schemes in surplus. The 31 December 2016 estimated solvency position includes the impact of recalculated transitionals at the valuation date which has reduced the Group shareholder surplus from £12.9 billion to £12.5 billion. 
 
In accordance with Solvency II requirements, these results allow for:
 
            -             Capital in Jackson in excess of 250 per cent of the US local Risk Based Capital requirement. As agreed with the Prudential Regulation Authority, this is incorporated in the result above as follows:
 
                   -   Own funds: represents Jackson's local US Risk Based available capital less 100 per cent of the US Risk Based Capital requirement (Company Action Level);
                   -   Solvency Capital Requirement: represents 150 per cent of Jackson's local US Risk Based Capital requirement (Company Action Level); and
                   -   No diversification benefits are taken into account between Jackson and the rest of the Group.
 
                -              Matching adjustment for UK annuities and Volatility adjustment for US dollar denominated Hong Kong with-profits business, based on approvals from the Prudential Regulation Authority and calibrations published by the European Insurance and Occupational Pensions Authority; and
                -              UK transitional measures, which have been recalculated at the valuation date, reducing the estimated Group shareholder surplus from £12.9 billion to £12.5 billion. The formal Quantitative Reporting Templates (Solvency II regulatory templates) will include transitional measures without this recalculation.
The Group shareholder Solvency II capital position excludes:
            -       A portion of Solvency II surplus capital (£1.4 billion at 31 December 2016) relating to the Group's Asian life operations, including due to 'contract boundaries';
            -       The contribution to Own Funds and the Solvency Capital Requirement from ring-fenced with-profits funds in surplus (representing £3.7 billion of surplus capital from UK with-profits funds at 31 December 2016) and from the shareholders' share of the estate of with-profits funds; and
            -       The contribution to Own Funds and the Solvency Capital Requirement from pension funds in surplus.
It also excludes unrealised gains on certain derivative instruments taken out to protect Jackson against declines in long-term interest rates. At Jackson's request, the Department of Insurance Financial Services renewed its approval to carry these instruments at book value in the local statutory returns for the period 31 December 2016 to 1 October 2017. At 31 December 2016, this approval had the effect of decreasing local statutory capital and surplus (and by extension Solvency II Own Funds and Solvency II surplus) by £0.3 billion, net of tax. This arrangement reflects an elective longstanding practice first put in place in 2009, which can be unwound at Jackson's discretion.
Korea is included in the Solvency II results above, pending local regulatory approval for the sale, which once complete will increase the shareholder Solvency II ratio by around 1 percentage point.
Analysis of movement in Group capital position
A summary of the estimated movement in Group Solvency II surplus from £9.7 billion at year end 2015 to £12.5 billion at year end 2016 is set out in the table below. The movement from the previously reported economic capital basis solvency surplus at 31 December 2014 to the Solvency II surplus at 31 December 2015 is included for comparison.
 
Analysis of movement in Group shareholder surplus
Full year 2016 £bn
Full year 2015 £bn



Estimated Solvency II surplus at 1 January 2016/economic capital surplus at 1 January 2015
9.7
9.7





Underlying operating experience
2.3
2.0

Management actions
0.4
0.4
Operating experience
2.7
2.4




Non-operating experience (including market movements)
(1.1)
(0.6)




Other capital movements


Subordinated debt issuance
1.2
0.6
Foreign currency translation impacts
1.6
0.2
Dividends paid
(1.3)
(1.0)




Methodology and calibration changes


Changes to Own Funds (net of transitionals) and SCR calibration strengthening
(0.3)
(0.2)
Effect of partial derecognition of Asia Solvency II surplus
-
(1.4)




Estimated Solvency II surplus at end of period
12.5
9.7
 
The estimated movement in Group Solvency II surplus over 2016 is driven by:
 
             -       Operating experience of £2.7 billion: generated by in-force business and new business written in 2016 and also the impact of one-off management optimisations implemented in 2016;
             -       Non-operating experience of £(1.1) billion: mainly arising from negative market experience during 2016, allowing for the recalculation of UK transitional measures at the valuation date;
             -       Other capital movements: comprising a gain from foreign currency translation effects and the issuance of debt during 2016 offset by a reduction in surplus from payment of dividends; and
             -       Methodology and calibration changes £(0.3) billion: reflecting model changes during 2016 and true-ups relating to opening balance estimates.
Analysis of Group Solvency Capital Requirements
The split of the Group's estimated Solvency Capital Requirement by risk type including the capital requirements in respect of Jackson's risk exposures based on 150 per cent of US Risk Based Capital requirements (Company Action Level) but with no diversification between Jackson and the rest of the Group, is as follows:
 
 






 
31 Dec 2016
31 Dec 2015


% of undiversified
% of diversified
% of undiversified
% of diversified
Split of the Group's estimated Solvency Capital Requirements
Solvency Capital
 Requirements
Solvency Capital
Requirements
Solvency Capital
Requirements
Solvency Capital
Requirements
Market
55%
68%
55%
72%

Equity
12%
19%
11%
16%

Credit
25%
41%
28%
47%

Yields (interest rates)
13%
7%
13%
6%

Other
5%
1%
3%
3%
Insurance
28%
23%
27%
20%

Mortality/morbidity
5%
2%
5%
2%

Lapse
16%
19%
14%
14%

Longevity
7%
2%
8%
4%
Operational/expense
11%
7%
11%
7%
FX translation
6%
2%
7%
1%
                 Reconciliation of IFRS equity to Group Solvency II Shareholder Own Funds 
 



Reconciliation of IFRS equity to Group Solvency II Shareholder Own Funds
31 Dec 2016 £bn
31 Dec 2015 £bn
IFRS shareholders' equity
14.7
13.0
Restate US insurance entities from IFRS onto local US statutory basis
(2.2)
(1.5)
Remove DAC, goodwill and intangibles
(3.8)
(3.7)
Add subordinated debt
6.3
4.4
Impact of risk margin (net of transitionals)
(3.4)
(2.5)
Add value of shareholder transfers
4.0
3.1
Liability valuation differences
10.5
8.6
Increase in value of net deferred tax liabilities (resulting from valuation differences above)
(1.3)
(0.9)
Other
0.0
(0.4)
Estimated Solvency II Shareholder Own Funds
24.8
20.1
 
The key items of the reconciliation as at 31 December 2016 are: 
 
             -       £2.2 billion represents the adjustment required to the Group's shareholders' funds in order to convert Jackson's contribution from an IFRS basis to the local statutory valuation basis. This item also reflects a derecognition of Own Funds of £0.9 billion, equivalent to the value of 100 per cent of Risk Based Capital requirements (Company Action Level), as agreed with the Prudential Regulation Authority;
             -       £3.8 billion due to the removal of DAC, goodwill and intangibles from the IFRS balance sheet;
             -       £6.3 billion due to the addition of subordinated debt which is treated as available capital under Solvency II but as a liability under IFRS;
             -       £3.4 billion due to the inclusion of a risk margin for UK and Asia non-hedgeable risks, net of £2.5 billion transitionals, all of which are not applicable under IFRS;
             -       £4.0 billion due to the inclusion of the value of future shareholder transfers from with-profits business (excluding the shareholders' share of the with-profits estate, for which no credit is given under Solvency II), which is excluded from the determination of the Group's IFRS shareholders' funds;
             -       £10.5 billion due to differences in insurance valuation requirements between Solvency II and IFRS, with Solvency II Own Funds partially capturing the value of in-force business which is excluded from IFRS; and
             -       £1.3 billion due to the impact on the valuation of deferred tax assets and liabilities resulting from the other valuation differences noted above.
Sensitivity analysis
The estimated sensitivity of the Group shareholder Solvency II capital position to significant changes in market conditions is as follows:
 


 
 
 
 
Impact of market sensitivities
31 Dec 2016
31 Dec 2015

Surplus £bn
Ratio
Surplus £bn
Ratio
Base position
12.5
201%
9.7
193%
Impact of:





20% instantaneous fall in equity markets
0.0
3%
(1.0)
(7)%

40% fall in equity markets1
(1.5)
(7)%
(1.8)
(14)%

50 basis points reduction in interest rates2,3
(0.6)
(9)%
(1.1)
(14)%

100 basis points increase in interest rates3
1.0
13%
1.1
17%

100 basis points increase in credit spreads 4
(1.1)
(3)%
(1.2)
(6)%
    1 Where hedges are dynamic, rebalancing is allowed for by assuming an instantaneous 20 per cent fall followed by a further 20 per cent fall over a four-week period.
    2 Subject to a floor of zero.
    3 Allowing for further transitional recalculation after the interest rate stress.
    4 US Risk Based Capital solvency position included using a stress of 10 times expected credit defaults.
The Group is positioned to withstand significant deteriorations in market conditions and we continue to use market hedges to manage some of this exposure across the Group, where we believe the benefit of the protection outweighs the cost. The sensitivity analysis above allows for predetermined management actions and those taken to date, but does not reflect all possible management actions which could be taken in the future.
UK Solvency II capital position1, 2
On the same basis as above, the estimated UK shareholder Solvency II surplus at 31 December 2016 was £4.6 billion, after allowing for recalculation of transitional measures as at 31 December 2016. This relates to shareholder-backed business including future with-profits shareholder transfers, but excludes the shareholders' share of the estate in line with Solvency II requirements.
 
Estimated UK shareholder Solvency II capital position*
31 Dec 2016 £bn
31 Dec 2015 £bn
Own funds
12.0
10.5
Solvency capital requirement
7.4
7.2
Surplus
4.6
3.3
Solvency ratio
163%
146%
  * The UK shareholder capital position excludes the contribution to Own Funds and the Solvency Capital Requirement from ring fenced With-Profit Funds and staff pension schemes in surplus. The estimated solvency position at 31 December 2016 includes the impact of recalculated transitionals at the valuation date which has reduced the UK shareholder surplus from £5.0 billion to £4.6 billion.
While the surplus position of the UK with-profits funds remains strong on a Solvency II basis, it is ring-fenced from the shareholder balance sheet and is therefore excluded from both the Group and the UK shareholder Solvency II surplus results. The estimated UK with-profits funds Solvency II surplus at 31 December 2016 was £3.7 billion, after allowing for recalculation of transitional measures as at 31 December 2016.
 



Estimated UK with-profits Solvency II capital position
31 Dec
2016 £bn
31 Dec
2015 £bn
Own funds
8.4
7.6
Solvency capital requirement
4.7
4.4
Surplus
3.7
3.2
Solvency ratio
179%
175%
 
Reconciliation of UK with-profits IFRS unallocated surplus to Solvency II Own Funds2
A reconciliation between the IFRS unallocated surplus and Solvency II Own Funds for UK with-profits business is as follows:
 



Reconciliation of UK with-profits funds
31 Dec
2016 £bn
31 Dec
2015 £bn
IFRS unallocated surplus of UK with-profits funds
11.7
10.5
Adjustments from IFRS basis to Solvency II



Value of shareholder transfers
(2.3)
(2.1)

Risk margin (net of transitional)
(0.7)
(0.7)

Other valuation differences
(0.3)
(0.1)
Estimated Solvency II Own Funds
8.4
7.6
 
Annual regulatory reporting
The group will publish its Solvency and Financial Condition Report and related quantitative templates no later than 1 July 2017. The templates will require us to combine the Group shareholder solvency position with those of all other ring fenced funds across the Group. In combining these solvency positions, the contribution to own funds from these ring fenced funds will be set equal to their aggregate solvency capital requirements, estimated at £6.2 billion (i.e. the solvency surplus in these ring fenced funds will not be captured in the templates). There will be no impact on the reported Group Solvency II surplus.
Statement of independent review
The methodology, assumptions and overall result have been subject to examination by KPMG LLP.
Notes:
        1      The UK shareholder capital position represents the consolidated capital position of the shareholder funds of The Prudential Assurance Company Ltd ('PAC') and all its subsidiaries.
        2      The UK with-profits capital position includes the PAC with-profits sub-fund, the Scottish Amicable Insurance Fund and the Defined Charge Participating Sub-Fund.
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
Date: 14 March 2017
 
 
PRUDENTIAL PUBLIC LIMITED COMPANY
 
 
 
By: /s/ Nic Nicandrou
 
 
 
Nic Nicandrou
 
Chief Financial Officer