TIDMLGEN

RNS Number : 5968G

Legal & General Group Plc

09 August 2016

Legal & General Group Plc

Half Year Results 2016 Part 3

Capital and Investments Page 71

4.01 Group regulatory capital - Solvency II Directive

From 1 January 2016, the group has been required to measure and monitor its capital resources on a new regulatory basis and to comply with the requirements established by the Solvency II Framework Directive, as adopted by the Prudential Regulation Authority (PRA) in the UK.

In December 2015, the group received approval to calculate its Solvency II capital requirements using a Partial Internal Model. The vast majority of the risk to which the group is exposed is assessed on the Internal Model basis approved by the PRA. Capital requirements for a handful of smaller entities are assessed using the Standard Formula basis on materiality grounds. The group's US insurance businesses are valued on a local statutory basis, following the PRA's approval of the group's application to use the Deduction and Aggregation method of including these businesses in the group solvency calculation.

The table below shows the estimated Eligible Own Funds, Solvency Capital Requirement (SCR) and Surplus own funds of the group, based on the Internal Model, Matching Adjustment and Transitional Measures on Technical Provisions (TMTP), approved by the PRA in December 2015 (together with the recalculation of TMTP approved by the PRA in July 2016).

 
(a) Capital position 
 
As at 30 June 2016, the group had a Solvency II surplus of GBP5.3bn 
 (FY 15: GBP5.5bn) over its Solvency Capital Requirement, corresponding 
 to a coverage ratio of 158% (FY 15: 169%). The pro-forma Solvency II 
 capital position is as follows: 
                                                                                         30.06.16  31.12.15 
                                                                                            GBPbn     GBPbn 
 
 
Core tier 1 own funds                                                                        11.6      11.3 
Tier 1 subordinated liabilities                                                               0.6       0.6 
Tier 2 subordinated liabilities                                                               2.2       2.0 
Eligibility restrictions                                                                    (0.1)     (0.4) 
======================================================================================  =========  ======== 
Eligible Own Funds(1)                                                                        14.3      13.5 
Solvency Capital Requirement (SCR)                                                            9.0       8.0 
================================================================================ 
 
 
Surplus                                                                                       5.3       5.5 
 
 
SCR coverage ratio(2)                                                                        158%      169% 
 
 
1. Eligible Own Funds do not include an accrual for the dividend of 
 GBP238m (FY 15: GBP592m) declared after the balance sheet date. 
2. Coverage ratio is calculated on unrounded 
 values. 
 
The Solvency II results are estimated and unaudited. Further explanation 
 of the underlying methodology and assumptions is set out in the sections 
 below. 
 
 
 

(b) Methodology

Eligible Own Funds comprise the excess of the value of assets over the liabilities, as valued on a Solvency II basis. Subordinated debt issued by the group is considered to be part of available capital, rather than a liability, as it is subordinate to policyholder claims. Eligible Own Funds include deductions in relation to fungibility and transferability restrictions, where the surplus own funds of a specific group entity cannot be freely transferred around the group due to local legal or regulatory constraints.

Assets are valued at IFRS fair value with adjustments to remove intangibles and deferred acquisition costs, and to value reassurers' share of technical provisions on a basis consistent with the liabilities on the Solvency II Balance Sheet.

Liabilities are valued on a best estimate market consistent basis, with the application of a Solvency II Matching Adjustment for valuing annuity liabilities, and include recognition of the benefit relating to the TMTP for firms moving from the Solvency I to the Solvency II regime. The TMTP has been calculated on a basis approved by the PRA which seeks to encapsulate the difference between the total Financial Resources Requirement under the previous Solvency I regime and the new Solvency II regime.

The liabilities include the Risk Margin which represents an allowance for the cost of capital for a purchasing insurer taking on the portfolio of liabilities and residual risks that are deemed to be not hedgeable under Solvency II, following the 1-in-200 stress event. This is calculated using a cost of capital of 6% as prescribed by the European Insurance and Occupational Pensions Authority (EIOPA).

The Solvency Capital Requirement is the amount of capital required to cover the 1-in-200 worst projected future outcome in the year following the valuation, allowing for realistic management and policyholder actions and the impact of the stress on the tax position of the group. This allows for diversification between the different firms within the group and between the risks to which they are exposed.

All material EEA insurance firms, including Legal & General Assurance Society Limited, Legal & General Insurance Limited, and Legal & General Assurance (Pensions Management) Limited (LGIM's insurance subsidiary) are incorporated into the group's Solvency II Internal Model assessment of required capital, assuming diversification of the risks between and within those firms. These firms contribute over 95% of the group's SCR.

Firms for which the capital requirements are less material, for example Legal & General Netherlands, are valued on a Solvency II Standard Formula basis. Firms which are not regulated but which carry material risks to group solvency are modelled in the Internal Model on the basis of applying an appropriate stress to their net asset value.

Capital and Investments Page 72

4.01 Group regulatory capital - Solvency II Directive (continued)

(b) Methodology (continued)

Legal & General America's Banner Life and its subsidiaries are incorporated into the calculation of group solvency using a Deduction and Aggregation basis. All risk exposure in these firms is valued on a local statutory basis, with capital requirements set to a multiple of local statutory Risk Based Capital (RBC) and further restrictions on the surplus contribution to the group. The US regulatory regime is considered to be equivalent to Solvency II by the European Commission. The contribution to group SCR is 150% of the local RBC Capital Adequacy Level (CAL). The contribution to Eligible Own Funds is the SCR together with any surplus capital in excess of 250% of RBC CAL.

All non-insurance regulated firms are included using their current regulatory surplus. At the half year, unaudited profits earned in the year to date have been included, allowing for any restrictions on fungibility or transferability, without allowing for any diversification with the rest of the group.

Allowance is made within the Solvency II Balance Sheet for the group's defined benefit pension scheme using results on an IFRS basis. Allowance is made within the SCR by stressing the IFRS result position using the same Internal Model basis as for the insurance firms.

(c) Assumptions

The calculation of the Solvency II Balance Sheet and associated capital requirements requires a number of assumptions, including:

(i) assumptions required to derive the present value of best estimate liability cash flows. Non-market assumptions are broadly the same as those used to derive the group's IFRS disclosures. Future investment returns and discount rates are those defined by EIOPA, which means that the risk free rates used to discount liabilities are market swap rates, with a 14 basis point deduction to allow for a credit risk adjustment. For annuities that are eligible, the liability discount rate includes a Matching Adjustment;

(ii) assumptions regarding management actions and policyholder behaviour across the full range of scenarios. The only management actions allowed for are those that have been approved by the Board and are in place at the balance sheet date;

(iii) assumptions regarding the volatility of the risks to which the group is exposed. Assumptions have been set using a combination of historic market, demographic and operating experience data. In areas where data is not considered robust, expert judgement has been used; and

(iv) assumptions on the dependencies between risks, which are calibrated using a combination of historic data and expert judgement.

 
(d) Analysis of change 
 
The table below shows the movement (net of tax) during the financial 
 year in the group's Solvency II surplus. 
 
 
                                                                           Solvency 
                                                                                 II 
                                                                            surplus 
Analysis of movement in the period                                            GBPbn 
 
 
Solvency II surplus as at 1 January 2016                                        5.5 
Operating experience expected release(1)                                        0.5 
Operating experience new business                                                 - 
Market movements                                                              (0.6) 
Other capital movements(2)                                                      0.5 
Dividends declared in the period                                              (0.6) 
Solvency II surplus as at 30 June 2016                                          5.3 
 
 
1. Release of surplus generated by in-force business. 
 2. Other capital movements comprise model and assumption changes, including 
 changes to eligibility restrictions over the period. 
 

Capital and Investments Page 73

 
4.01 Group regulatory capital - Solvency II 
 Directive (continued) 
(e) Reconciliation of IFRS shareholders' equity to Solvency II Eligible 
 Own Funds 
 
The table below gives a reconciliation of the group's IFRS shareholders' 
 equity to the Eligible Own Funds on a Solvency II basis. 
 
 
                                                                 30.06.16  31.12.15 
                                                                    GBPbn     GBPbn 
 
 
IFRS shareholders' equity                                             6.6       6.4 
Remove DAC, goodwill and other intangible assets 
 and liabilities                                                    (2.1)     (2.0) 
Add subordinated debt treated as available capital(1)                 2.5       2.5 
Insurance contract valuation differences(2)                           8.2       7.5 
Add value of shareholder transfers                                    0.2       0.2 
Difference in value of net deferred tax liabilities 
 (resulting from valuation differences)                             (0.7)     (0.5) 
Other(3)                                                            (0.3)     (0.2) 
Eligibility restrictions(4)                                         (0.1)     (0.4) 
 
 
Eligible Own Funds                                                   14.3      13.5 
 
 
1. Treated as available capital on the Solvency II Balance Sheet as 
 the liabilities are subordinate to policyholder claims. 
 2. Differences in the measurement of liabilities between IFRS and Solvency 
 II, offset by the inclusion of the Risk Margin net of TMTP. 
 3. Reflects the valuation differences on other assets and liabilities, 
 predominately in respect of borrowings measured at fair value under 
 Solvency II. 
 4. Relating to the own funds of non-insurance regulated entities, subject 
 to local regulator rules. 
 
 The figures that appear in this note are all pre-accrual for the 2016 
 interim dividend of GBP238m (FY 15: 2015 final dividend of GBP592m). 
 
 
(f) Sensitivity analysis 
 
 The following sensitivities are provided to give an indication of how 
 the group's Solvency II surplus as at 30 June 2016 would have changed 
 in a variety of adverse events. These are all independent stresses to 
 a single risk. In practice, the balance sheet is impacted by combinations 
 of stresses and the combined impact can be larger than adding together 
 the impacts of the same stresses in isolation. It is expected that, 
 particularly for market risks, adverse stresses will happen together. 
 Only key sensitivities have been updated for the half-year process, 
 and only on a Solvency II basis. 
 
                                                            Impact    Impact    Impact    Impact 
                                                                on        on        on        on 
                                                            net of    net of    net of    net of 
                                                               tax       tax       tax       tax 
                                                          Solvency  Solvency  Solvency  Solvency 
                                                                II        II        II        II 
                                                           capital  coverage   capital  coverage 
                                                           surplus     ratio   surplus     ratio 
                                                          30.06.16  30.06.16  31.12.15  31.12.15 
                                                             GBPbn         %     GBPbn         % 
 
 
Credit spreads widen by 100bps assuming an 
 escalating addition to ratings(1,2)                         (0.5)       (6)     (0.6)       (8) 
A worsening in our expectation of future default 
and downgrade to 115% of our assumed best estimate 
level(3)                                                     (0.6)       (9)     (0.5)      (11) 
15% fall in property markets                                 (0.3)       (3)     (0.3)       (3) 
100bps increase in risk free rates                             0.7        14       0.6        19 
100bps fall in risk free rates                               (0.9)      (14)     (0.4)      (11) 
--------------------------------------------------------  --------  --------  --------  -------- 
 
1. The spread sensitivity applies to Legal & General's corporate bond 
 (and similar) holdings, with no change in the firm's long term default 
 expectations. 
 2. The stress for AA bonds is twice that for AAA bonds, for A bonds 
 it is three times, for BBB four times and so on, such that the weighted 
 average spread stress for the portfolio is 100bps. 
 3. Downgrade stress covers the cost of an immediate big letter downgrade 
 on c.20% of annuity portfolio bonds, or 3 times level expected in the 
 next 12 months. 
 
 
The above sensitivity analysis does not reflect all management actions 
 which could be taken to reduce the impacts. In practice, the group actively 
 manages its asset and liability positions to respond to market movements. 
 These results all allow (on an approximate basis) for the recalculation 
 of TMTP as at 30 June 2016 where the impact of the stress would cause 
 this to change materially. 
 
 The impacts of these stresses are not linear therefore these results 
 should not be used to interpolate or extrapolate the impact of a smaller 
 or larger stress. The results of these tests are indicative of the market 
 conditions prevailing at the balance sheet date. The results would be 
 different if performed at an alternative reporting date. 
 

Capital and Investments Page 74

 
(g) Analysis of Group Solvency Capital Requirement 
The table below shows a breakdown of the group's SCR by risk type. The 
 split is shown after the effects of diversification. 
 
                                                              30.06.16    31.12.15 
                                                                     %           % 
 
 
Interest Rate                                                        3           4 
Equity                                                               9          11 
Property                                                             4           5 
Credit(1)                                                           54          48 
Currency                                                             1           3 
Inflation                                                            3           2 
Total Market Risk(2)                                                74          73 
Counterparty Risk                                                    1           1 
Life Mortality                                                       -           - 
Life Longevity(3)                                                   12          11 
Life Lapse                                                           1           1 
Life Catastrophe                                                     2           2 
Non-life underwriting                                                1           1 
Health underwriting                                                  -           - 
Expense                                                              -           - 
Total Insurance Risk                                                16          15 
Operational Risk                                                     5           5 
Miscellaneous(4)                                                     4           6 
 
 
Total SCR                                                          100         100 
 
 
1. Credit risk is Legal & General's most significant exposure, arising 
 predominantly from the portfolio of bonds and bond-like assets backing 
 the group's annuity business. 
 2. In addition to credit risk the group also has significant exposure 
 to other market risks, primarily due to the investment holdings within 
 the shareholder funds but also the risk to fee income from assets backing 
 unit linked and with-profits Savings business. 
 3. Longevity risk is Legal & General's most significant insurance risk 
 exposure, arising from the annuity book on which the majority of the 
 longevity risk is retained. 
 4. Miscellaneous includes LGA on a Deduction and Aggregation basis and 
 the sectoral capital requirements for non-insurance regulated firms. 
 

Capital and Investments Page 75

4.02 Group Economic Capital

Legal & General defines Economic Capital to be the amount of capital that the Board believes the group needs to hold, over and above its liabilities, in order to meet its strategic objectives. This is not the same as regulatory capital which reflects regulatory rules and constraints. The group's objectives include being able to meet its liabilities as they fall due whilst maintaining the confidence of our investors, rating agencies, customers and intermediaries.

Legal & General maintains a risk-based capital model that is used to calculate the group's Economic Capital Balance Sheet and support the management of risk within the group. This modelling framework, suitably adjusted for regulatory constraints, also meets the needs of the Solvency II regime. Our Economic Capital model has not been reviewed by the Prudential Regulatory Authority (PRA), nor will it be.

Solvency II has elements which are considered to be inconsistent with the group's definition of economic capital, so there are differences between the two balance sheets. A reconciliation between the two bases is provided in section 4.02(g).

 
(a) Capital position 
 
As at 30 June 2016, the group had an economic capital surplus of GBP8.1bn 
 (H1 15: GBP6.4bn; FY 15: GBP7.6bn), corresponding to an economic capital 
 coverage ratio of 235% (H1 15: 220%; FY 15: 230%). The economic capital 
 position is as follows: 
                                                   30.06.16    30.06.15    31.12.15 
                                                      GBPbn       GBPbn       GBPbn 
 
 
Core tier 1 own funds                                  11.2         9.7        10.8 
Tier 1 subordinated liabilities                         0.6         0.7         0.7 
Tier 2 subordinated liabilities                         2.2         1.7         2.3 
Eligibility restrictions                                  -       (0.3)       (0.3) 
===============================================  ==========  ==========  ========== 
Eligible Own Funds(1)                                  14.0        11.8        13.5 
Economic Capital Requirement (ECR)                      5.9         5.4         5.9 
 
 
Surplus                                                 8.1         6.4         7.6 
 
 
ECR coverage ratio(2)                                  235%        220%        230% 
 
 
1. Eligible Own Funds do not include an accrual for the dividend of 
 GBP238m (H1 15: GBP205m; FY 15: GBP592m) declared after the balance 
 sheet date. 
2. Coverage ratio is calculated on 
 unrounded values. 
 
Further explanation of the underlying methodology and assumptions is 
 set out in the sections below. 
 
 

(b) Methodology

Eligible Own Funds are defined to be the excess of the value of assets over the liabilities. Subordinated debt issued by the group is considered to be part of available capital, rather than a liability, as it is subordinate to policyholder claims.

Assets are valued at IFRS fair value with adjustments to remove intangibles and deferred acquisition costs, and to value reassurers' share of technical provisions on a basis consistent with the liabilities on the Economic Capital Balance Sheet.

Liabilities are valued on a best estimate market consistent basis, with the application of an Economic Matching Adjustment for valuing annuity liabilities.

The Economic Capital Requirement is the amount of capital required to cover the 1-in-200 worst projected future outcome in the year following the valuation, allowing for realistic management and policyholder actions and the impact of the stress on the tax position of the group. This allows for diversification between the different firms within the group and between the risks that they are exposed to.

The liabilities include a Recapitalisation Cost to allow for the cost of recapitalising the balance sheet following the 1-in-200 stress in order to maintain confidence that our future liabilities will be met. This is calculated using a cost of capital that reflects the long term average rates at which it is expected that the group could raise debt and allowing for diversification between all group entities.

All material insurance firms, including Legal & General Assurance Society Limited, Legal & General Insurance Limited, Legal & General Assurance (Pensions Management) Limited (LGIM's insurance subsidiary) and Legal & General America (LGA) are incorporated into the group's Economic Capital model assessment of required capital, assuming diversification of the risks between the different firms within the group and between the risks to which they are exposed.

Firms for which the capital requirements are less material, for example Legal & General Netherlands, are valued on the Solvency II Standard Formula basis. Non-insurance firms are included using their current regulatory surplus, without allowing for any diversification with the rest of the group.

Allowance is made within the Economic Capital Balance Sheet for the group's defined benefit pension scheme based upon the scheme's funding basis, and allowance is made within the capital requirement by stressing the funding position, using the same economic capital basis as for the insurance firms.

Capital and Investments Page 76

4.02 Group Economic Capital (continued)

(c) Assumptions

The calculation of the Economic Capital Balance Sheet and associated capital requirement requires a number of assumptions, including:

(i) assumptions required to derive the present value of best estimate liability cash flows. Non-market assumptions are broadly the same as those used to derive the group's IFRS disclosures. Future investment returns and discount rates are based on market data where a deep and liquid market exists or using appropriate estimation techniques where this is not the case. The risk-free rates used to discount liabilities are market swap rates, with a 14 basis point deduction to allow for a credit risk adjustment;

(ii) assumptions regarding management actions and policyholder behaviour across the full range of scenarios. The only management actions allowed for are those that have been approved by the Board and are in place at the balance sheet date;

(iii) assumptions regarding the volatility of the risks to which the group is exposed. Assumptions have been set using a combination of historic market, demographic and operating experience data. In areas where data is not considered robust, expert judgement has been used; and

(iv) assumptions on the dependencies between risks, which are calibrated using a combination of historic data and expert judgement.

For annuities the liability discount rate includes an Economic Matching Adjustment, which is derived using the same approach as the Solvency II matching adjustment, but any constraints we consider economically artificial, such as capping the yield on assets with a credit rating below BBB and any ineligibility of certain assets and liabilities, have not been applied.

The other key assumption relating to the annuity business is the assumption of longevity. As for IFRS, Legal & General models base mortality and future improvement of mortality separately. For our Economic Capital assessment we believe it is appropriate to ensure that the balance sheet makes sufficient allowance to meet the 1-in-200 stress to longevity over the run-off of the liabilities rather than just over a 1 year timeframe as required by Solvency II.

 
(d) Analysis of change 
 
The table below shows the movement (net of tax) during the financial 
 year in the group's Economic Capital surplus. 
 
 
                                                                              Economic 
                                                                               Capital 
                                                                               surplus 
Analysis of movement in the period                                               GBPbn 
 
 
Economic solvency position as at 1 January 
 2016                                                                              7.6 
Operating experience expected 
 release(1)                                                                        0.5 
Operating experience new 
 business                                                                          0.2 
Market movements                                                                   0.1 
Other capital movements(2)                                                         0.3 
Dividends declared 
 in the period                                                                   (0.6) 
Economic solvency position as at 30 June 2016                                      8.1 
 
 
1. Release of surplus generated by in-force business. 
2. Other capital movements comprise model and assumption changes. 
 
 

Capital and Investments Page 77

 
4.02 Group Economic Capital (continued) 
(e) Reconciliation of IFRS shareholders' equity to Economic Capital 
 Eligible Own Funds 
 
The table below gives a reconciliation of the group's IFRS shareholders' 
 equity to the Eligible Own Funds on an Economic Capital basis. 
 
 
                                                           30.06.16  30.06.15  31.12.15 
                                                              GBPbn     GBPbn     GBPbn 
 
 
IFRS shareholders' equity                                       6.6       6.0       6.4 
Remove DAC, goodwill and other intangible assets 
 and liabilities                                              (2.1)     (2.0)     (2.0) 
Add subordinated debt treated as economic available 
 capital(1)                                                     2.5       1.9       2.5 
Insurance contract valuation differences(2)                     7.6       6.2       7.0 
Add value of shareholder transfers                              0.2       0.3       0.2 
Difference in value of net deferred tax liabilities 
 (resulting from valuation differences)                       (0.6)     (0.5)     (0.5) 
Other                                                         (0.2)       0.2       0.2 
Eligibility restrictions(3)                                       -     (0.3)     (0.3) 
 
 
Eligible Own Funds                                             14.0      11.8      13.5 
 
 
1. Treated as available capital on the Economic Capital balance sheet 
 as the liabilities are subordinate to policyholder claims. 
 2. Differences in the measurement of liabilities between IFRS and Economic 
 Capital, offset by the inclusion of the recapitalisation cost. 
 3. Relating to the own funds of US captive reassurers and the UK with-profits 
 fund. 
 
 The figures that appear in this note are all pre-accrual for the 2016 
 interim dividend of GBP238m (H1 15: GBP205m; FY 15: GBP592m). 
 
 
 
(f) Analysis of Group Economic Capital Requirement 
 
The table below shows a breakdown of the group's Economic Capital Requirement 
 by risk type. The split is shown after the effects of diversification. 
 
                                                      30.06.16     30.06.15    31.12.15 
                                                             %            %           % 
 
 
Interest Rate                                                3            6           4 
Equity                                                      11           14          13 
Property                                                     6            4           6 
Credit(1)                                                   48           44          48 
Currency                                                     -            2           - 
Inflation                                                    4          (1)           3 
Total Market Risk(2)                                        72           69          74 
Counterparty Risk                                            2            2           1 
Life Mortality                                               -            -           - 
Life Longevity(3)                                            6            9           4 
Life Lapse                                                   4            5           4 
Life Catastrophe                                             4            3           4 
Non-life underwriting                                        1            1           1 
Health underwriting                                          -            1           - 
Expense                                                      1            1           1 
Total Insurance Risk                                        16           20          14 
Operational Risk                                             7            7           7 
Miscellaneous(4)                                             3            2           4 
 
 
Total Economic Capital Requirement                         100          100         100 
 
 
1. Credit risk is Legal & General's most significant exposure, arising 
 predominantly from the portfolio of bonds backing the group's annuity 
 business. 
 2. In addition to credit risk the group also has significant exposure 
 to other market risks, primarily due to the investment holdings within 
 the shareholder funds but also the risk to fee income from assets backing 
 unit linked and with-profits Savings business. 
 3. Longevity risk is Legal & General's most significant insurance risk 
 exposure, arising from the annuity book on which the majority of the 
 longevity risk is retained. 
 4. Miscellaneous includes the sectoral capital requirements for non-insurance 
 regulated firms. 
 

Capital and Investments Page 78

 
4.02 Group Economic Capital (continued) 
(g) Reconciliation from Economic Capital surplus to Solvency II 
 surplus 
 
The Economic Capital position does not reflect regulatory constraints. 
 The regulatory constraints imposed by the Solvency II regime result 
 in a lower surplus. The table below provides an analysis of the key 
 differences between the two bases. The Solvency II results are reported 
 net of Transitional Measures on Technical Provisions (TMTP). 
 
                                                                     30.06.16  31.12.15 
                                                                        GBPbn     GBPbn 
 
 
Economic Capital surplus                                                  8.1       7.6 
Different matching adjustment(1)                                        (2.2)     (1.4) 
Risk margin vs Recapitalisation cost(2)                                     -         - 
Longevity calibration(3)                                                (0.6)     (0.3) 
Eligibility of group own funds(4)                                       (0.1)     (0.5) 
LGA on a D&A basis(5)                                                     0.1       0.1 
 
 
Solvency II surplus(6)                                                    5.3       5.5 
 
 
1. This is the difference between the Economic Matching Adjustment and 
 the Solvency II Matching Adjustment. 
 2. The risk margin represents the amount a third party insurance company 
 would require to take on the obligations of a given insurance company. 
 It is equal to the cost of capital on the SCR necessary to support insurance 
 risks that cannot be hedged over the lifetime of the business. This 
 is presented net of TMTP. The recapitalisation cost is an equivalent 
 measure under economic capital, but represents the cost of recapitalising 
 the balance sheet following a stress event. It also removes elements 
 of Solvency II specifications that are, in Legal & General's view, uneconomic. 
 3. Economic Capital and Solvency II balance sheets use different calibrations 
 for longevity risk. 
 4. Deductions for regulatory restrictions in respect of fungibility 
 and transferability restrictions. These do not apply to the Economic 
 Capital balance sheet. 
 5. To ensure consistency of risk management across the group, L&G America 
 remains within the Internal Model for Economic Capital purposes. 
 6. There are also differences in the valuation of with-profits business 
 and the group pension scheme that have lower order impacts on the difference 
 between the surpluses. 
 

Capital and Investments Page 79

 
4.03 Estimated Solvency II new business contribution 
(a) New business by product(1) 
                                                                   Contri- 
                                                                    bution 
                                                                  from new 
                                                        PVNBP  business(2)  Margin 
For the six months ended 30 June 2016                    GBPm         GBPm       % 
 
 
LGR - UK annuity business                               3,743          382    10.2 
 
UK Insurance Total                                        727           81    11.1 
- Retail protection                                       565           69    12.2 
- Group protection                                        162           12     7.4 
 
LGA(3)                                                    325           40    12.4 
 
 
                                                        4,795          503    10.5 
 
 
 
1. Selected lines of business only. 
2. The contribution from new business is defined as the present value 
 at the point of sale of expected future Solvency II surplus emerging 
 from new business written in the period using the risk discount rate 
 applicable at the end of the reporting period. 
 3. In local currency, LGA reflects PVNBP of $435m and a contribution 
 from new business of $54m. 
 

(b) Assumptions

The key economic assumptions as at 30 June 2016 are as follows:

 
                                   % 
 Risk margin                     3.5 
 Risk free rate 
 - UK                            1.1 
 - US                            1.3 
 Risk discount rate (net of tax) 
 - UK                            4.6 
 - US                            4.8 
 
 Long-term rate 
  of return on 
  non profit annuities 
  in LGR                         3.2 
 

The cashflows are discounted using duration-based discount rates, which is the sum of a duration-based risk free rate and a flat risk margin. The risk free rates have been based on a swap curve net of the EIOPA-specified Credit Risk Adjustment. The risk free rate shown above is a weighted average based on the projected cash flows. Using the previous methodology the risk free rate as at 30 June 2016 (for both the UK and the US) would be 1.5% and the risk discount rate would be 5.0%.

All other economic and non-economic assumptions and methodologies that would have a material impact on the margin for these contracts are unchanged from those used for the European Embedded Value reporting at end 2015 other than the cost of currency hedging which has been updated to reflect current market conditions and hedging activity in light of Solvency II. In particular:

-- The assumed future pre-tax returns on fixed interest and RPI linked securities are set by reference to the portfolio yield on the relevant backing assets held at market value at the end of the reporting period. The calculated return takes account of derivatives and other credit instruments in the investment portfolio. The returns on fixed and index-linked securities are calculated net of an allowance for default risk which takes account of the credit rating and the outstanding term of the securities. The allowance for corporate defaults within the new business contribution is based on a level rate deduction from the expected returns for the overall annuities portfolio of 20bps.

-- Non-economic assumptions have been set at levels commensurate with recent operating experience, including those for mortality, morbidity, persistency and maintenance expenses (excluding development costs). An allowance is made for future mortality improvement. For new business, mortality assumptions may be modified to take certain scheme specific features into account. These are normally reviewed annually.

Tax

The profits on the new business are calculated on an after tax basis and are grossed up by the notional attributed tax rate. For the UK, the after tax basis assumes the annualised current rate of 20% and subsequent planned future reductions in corporation tax to 19% from 1 April 2017 and 18% from 1 April 2020 onwards. The tax rate used for grossing up is the long term corporate tax rate in the territory concerned, which for the UK is 18%.

US, covered business profits are also grossed up using the long term corporate tax rates i.e. 35%.

Capital and Investments Page 80

4.03 Estimated Solvency II new business contribution (continued)

(c) Methodology

Basis of preparation

The group is required to comply with the requirements established by the EU Solvency II Directive. Consequently, a Solvency II value reporting framework, which incorporates a best estimate of cash flows in relation to insurance assets and liabilities, has replaced EEV reporting in the management information used internally to measure and monitor capital resources. Solvency II new business contribution reflects the portion of Solvency II value added by new business written in 2016, recognising that the statutory solvency in the UK is now on a Solvency II basis. It has been calculated in a manner consistent with European Embedded Value (EEV) principles.

Solvency II new business contribution has been calculated for the group's most material insurance-related businesses, namely, LGR, the Insurance Division and LGA.

Description of methodology

The objective of the Solvency II new business contribution is to provide shareholders with information on the long term contribution of new business written in 2016.

With the exception of the discount rate, cost of currency hedging and the statutory solvency basis, new business contribution arising from the new business premiums written during the reporting period has been calculated on the same economic and operating assumptions as would have been used under the EEV methodology.

The PVNBP is equivalent to total single premiums plus the discounted value of annual premiums expected to be received over the term of the contracts using the same economic and operating assumptions used for the calculation of the new business contribution for the financial period.

The new business margin is defined as new business contribution divided by the PVNBP. The premium volumes used to calculate the PVNBP are the same as those used to calculate new business contribution.

LGA is consolidated into the group solvency balance sheet on a US Statutory solvency basis. Therefore, the LGA margin is largely unchanged from the EEV basis, where new business profitability was also based on the US Statutory solvency basis. Intra-group reinsurance arrangements are in place between the US and UK businesses, and it is expected that these arrangements will be periodically extended to cover recent new business. LGA new business premiums and contribution reflect the groupwide expected impact of LGA directly-written business (i.e. looks-through any intra-group reinsurance arrangements).

Comparison to EEV new business contribution

The key difference between Solvency II and EEV new business contribution is the statutory solvency basis used for UK business. Due to the different reserving and capital bases under Solvency II compared to Solvency I, the timing of profit emergence changes. The impact on new business contribution therefore largely reflects the cost of capital effect of this change in profit timing. The impact on new business contribution of moving to a Solvency II basis will differ by type of business. Products which are more capital consumptive under Solvency II will have a lower new business value and vice versa for less capital consumptive products.

Capital and Investments Page 81

4.03 Estimated Solvency II new business contribution (continued)

(c) Methodology (continued)

Projection assumptions

Cash flow projections are determined using best estimate assumptions for each component of cash flow for each line of business. Future economic and investment return assumptions are based on conditions at the end of the financial period.

Detailed projection assumptions including mortality, morbidity, persistency and expenses reflect recent operating experience and are normally reviewed annually. Allowance is made for future improvements in annuitant mortality based on experience and externally published data. Favourable changes in operating experience are not anticipated until the improvement in experience has been observed.

All costs relating to new business, even if incurred elsewhere in the group, are allocated to the new business. The expense assumptions used for the cash flow projections therefore include the full cost of servicing this business.

Tax

The projections take into account all tax which is expected to be paid, based on best estimate assumptions, applying current legislation and practice together with known future changes.

Risk discount rate

The risk discount rate (RDR) is duration-based and is a combination of the risk free curve and a flat risk margin, which reflects the residual risks inherent in the group's businesses, after taking account of margins in the statutory technical provisions, the required capital and the specific allowance for financial options and guarantees.

The risk free rates have been based on a swap curve net of the EIOPA-specified Credit Risk Adjustment (30 June 2016: 14bps for UK and 10bps for US).

The risk margin has been determined based on an assessment of the group's weighted average cost of capital (WACC). This assessment incorporates a beta for the group, which measures the correlation of movements in the group's share price to movements in a relevant index. Beta values therefore allow for the market's assessment of the risks inherent in the business relative to other companies in the chosen index.

The WACC is derived from the group's cost of equity and debt, and the proportion of equity to debt in the group's capital structure measured using market values. Each of these three parameters is forward looking, although informed by historic information and appropriate judgements where necessary. The cost of equity is calculated as the risk free rate plus the equity risk premium for the chosen index multiplied by the company's beta.

The cost of debt used in the WACC calculations takes account of the actual locked-in rates for our senior and subordinated long term debt. All debt interest attracts tax relief at a time adjusted rate of 18.4%.

Whilst the WACC approach is a relatively simple and transparent calculation to apply, subjectivity remains within a number of the assumptions. Management believes that the chosen margin, together with the levels of required capital, the inherent strength of the group's regulatory reserves and the explicit deduction for the cost of options and guarantees, is appropriate to reflect the risks within the covered business.

 
(d) PVNBP to gross written premium reconciliation 
                                                               30.06.16  30.06.15  31.12.15 
                                                        Notes     GBPbn     GBPbn     GBPbn 
 
 
PVNBP                                                 4.03(a)       4.8 
Effect of capitalisation factor                                   (0.9) 
 
 
New business premiums from selected lines                           3.9 
Other(1)                                                            0.3 
 
 
                                                        3.07/ 
Total LGR, Insurance and LGA new business                3.08       4.2       1.6       3.3 
 
Annualisation impact of regular premium long-term 
 business                                                         (0.1)     (0.1)     (0.2) 
IFRS gross written premiums from existing long-term 
 insurance business                                                 1.3       1.3       2.6 
IFRS gross written premiums from Savings business                   0.1       0.2       0.5 
Deposit accounting for lifetime mortgage advances                 (0.2)         -     (0.2) 
General insurance gross written premiums                 3.09       0.2       0.2       0.3 
 
 
Total gross written premiums                                        5.5       3.2       6.3 
 
 
1. Other principally includes annuity sales in the US and lifetime mortgage 
 advances. 
 
 

Capital and Investments Page 82

 
4.04 Investment portfolio 
 
                                                Market     Market     Market 
                                                 value      value      value 
                                              30.06.16   30.06.15   31.12.15 
                                                  GBPm       GBPm       GBPm 
 
 
Worldwide total assets                         846,140    717,034    747,944 
Client and policyholder 
 assets                                      (766,397)  (649,882)  (679,831) 
Non-unit linked with-profits 
 assets                                       (12,478)   (12,216)   (11,644) 
 
 
Investments to which shareholders are 
 directly exposed                               67,265     54,936     56,469 
 
 
 
 
Analysed by investment class: 
 
                                                   Other 
                                              non profit                        Other 
                                        LGR    insurance             LGC  shareholder 
                                investments  investments  investments(1)  investments     Total     Total     Total 
                                   30.06.16     30.06.16        30.06.16     30.06.16  30.06.16  30.06.15  31.12.15 
                          Note         GBPm         GBPm            GBPm         GBPm      GBPm      GBPm      GBPm 
 
 
Equities                                 56            -           2,350          188     2,594     2,409     2,252 
Bonds                     4.06       47,908        2,505           1,651          666    52,730    43,917    43,916 
Derivative assets(2)                  5,661            -              62            -     5,723     3,730     3,663 
Property                  4.07        2,257            -             196            4     2,457     2,220     2,347 
Cash, cash equivalents, 
loans & receivables                     878          556           1,313          504     3,251     2,527     4,168 
 
 
Financial investments                56,760        3,061           5,572        1,362    66,755    54,803    56,346 
 
 
Other assets(3)                         157            -             331           22       510       133       123 
 
 
Total investments                    56,917        3,061           5,903        1,384    67,265    54,936    56,469 
 
 
1. Equity investments include a total of GBP323m in respect of CALA 
 Group Limited, Peel Media Holdings Limited (MediaCityUK) and NTR Wind 
 Management Ltd (30 June 2015: GBP280m; 31 December 2015: GBP295m). 
2. Derivative assets are shown gross of derivative liabilities of GBP5.0bn 
 (HY15: GBP2.0bn; FY15: GBP2.7bn). Exposures arise from the use of derivatives 
 for efficient portfolio management, especially the use of interest rate 
 swaps, inflation swaps, credit default swaps and foreign exchange forward 
 contracts for asset and liability management. 
3. Other assets include reverse repurchase agreements of GBP464m (HY15: 
 GBPnil; FY15: GBP82m). 
 

Capital and Investments Page 83

 
4.05 Direct Investments 
(a) Analysed by asset class 
 
 
                 Direct(1,   Traded(3)              Direct(1,   Traded(3)              Direct(1,   Traded(3) 
                        2)                                 2)                                 2) 
               Investments  securities     Total  Investments  securities     Total  Investments  securities     Total 
                  30.06.16    30.06.16  30.06.16     30.06.15    30.06.15  30.06.15     31.12.15    31.12.15  31.12.15 
                      GBPm        GBPm      GBPm         GBPm        GBPm      GBPm         GBPm        GBPm      GBPm 
 
 
Equities               508       2,086     2,594          410       1,999     2,409          432       1,820     2,252 
Bonds                4,474      48,256    52,730        3,050      40,867    43,917        3,722      40,194    43,916 
Derivative 
 assets                  -       5,723     5,723            -       3,730     3,730            -       3,663     3,663 
Property             2,457           -     2,457        2,220           -     2,220        2,347           -     2,347 
Cash, cash 
equivalents, 
loans & 
 receivables           466       2,785     3,251          380       2,147     2,527          425       3,743     4,168 
Other assets            46         464       510          133           -       133           41          82       123 
 
 
                     7,951      59,314    67,265        6,193      48,743    54,936        6,967      49,420    56,469 
 
 
1. Direct Investments constitute an agreement with another party and 
 represent an exposure to untraded and often less volatile assets. Direct 
 Investments include physical assets, bilateral loans and private equity 
 but exclude hedge funds. 
2. A further breakdown of property is provided in note 4.07. 
3. Traded securities are defined by exclusion. If an instrument 
 is not a Direct Investment, then it is classed as a traded security. 
 
 
(b) Analysed by segment 
                                                       LGR       LGC       LGA  Insurance     Total 
                                                  30.06.16  30.06.16  30.06.16   30.06.16  30.06.16 
                                                      GBPm      GBPm      GBPm       GBPm      GBPm 
 
 
Equities                                                 -       508         -          -       508 
Bonds                                                3,932       197       345          -     4,474 
Property                                             2,257       196         -          4     2,457 
Cash, cash equivalents, loans & receivables             20       117       329          -       466 
Other assets                                             -        46         -          -        46 
 
 
                                                     6,209     1,064       674          4     7,951 
 
 
 
 
                                           LGR       LGC       LGA  Insurance     Total 
                                            At        At        At         At        At 
                                      30.06.15  30.06.15  30.06.15   30.06.15  30.06.15 
                                          GBPm      GBPm      GBPm       GBPm      GBPm 
 
 
Equities                                     -       410         -          -       410 
Bonds                                    2,737        61       252          -     3,050 
Property                                 2,037       180         -          3     2,220 
Cash, cash equivalents, loans & 
 receivables                                 -       112       268          -       380 
Other assets                               118        15         -          -       133 
 
 
                                         4,892       778       520          3     6,193 
 
 
 

Capital and Investments Page 84

 
4.05 Direct Investments (continued) 
(b) Analysed by segment (continued) 
 
                                                       LGR       LGC       LGA  Insurance     Total 
                                                  31.12.15  31.12.15  31.12.15   31.12.15  31.12.15 
                                                      GBPm      GBPm      GBPm       GBPm      GBPm 
 
 
Equities                                                 -       432         -          -       432 
Bonds                                                3,336        93       293          -     3,722 
Property                                             2,157       186         -          4     2,347 
Cash, cash equivalents, loans & receivables              -       115       310          -       425 
Other assets                                             -        41         -          -        41 
 
 
                                                     5,493       867       603          4     6,967 
 
 
 
 
(c) Movement in the period 
 
                                  Carrying                        Change  Carrying 
                                                                      in 
                                     value                        market     value 
                                  01.01.16  Additions  Disposals   value  30.06.16 
                                      GBPm       GBPm       GBPm    GBPm      GBPm 
 
 
Equities                               432         65        (9)      20       508 
Bonds                                3,722        580      (182)     354     4,474 
Property                             2,347        198       (60)    (28)     2,457 
Cash, cash equivalents, loans 
 & receivables                         425         29       (23)      35       466 
Other assets                            41          3          -       2        46 
 
 
                                     6,967        875      (274)     383     7,951 
 
 
 

Capital and Investments Page 85

 
4.06 Bond portfolio summary 
(a) LGR analysed by sector 
Sectors analysed by credit rating 
 
                                                                         BB or 
                                   AAA        AA         A       BBB     below       LGR       LGR 
                              30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.16 
                                  GBPm      GBPm      GBPm      GBPm      GBPm      GBPm         % 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                898     6,747       114       200        58     8,017        17 
Banks: 
   - Tier 1                          -         -         -         -        21        21         - 
   - Tier 2 and other 
    subordinated                     -         -       159       265         -       424         1 
   - Senior                        100       564     1,046        85         -     1,795         4 
Financial Services: 
   - Tier 1                          -         -         -         -         -         -         - 
   - Tier 2 and other 
    subordinated                     -         -        31        10         -        41         - 
   - Senior                         78       420       210       125         -       833         2 
Insurance: 
   - Tier 1                          -         -         -         -         -         -         - 
   - Tier 2 and other 
    subordinated                     -         -       136        60        26       222         - 
   - Senior                          -        15       418       184         -       617         1 
Utilities                           63         7     2,324     2,834        24     5,252        11 
Consumer Services and 
 Goods 
& Health Care                      174     1,181     2,041     2,407       124     5,927        12 
Technology and Telecoms             46       156       550     2,181       115     3,048         6 
Industrials(1)                       -        24     1,082       967       103     2,176         5 
Oil and Gas                          -       169       683     1,146       273     2,271         5 
Property                             -       579       323       969         1     1,872         4 
Asset backed securities            134       745       292        95        48     1,314         3 
Securitisations and 
 debentures(2)                     252     2,335     6,948     2,151       850    12,536        26 
Lifetime mortgage loans(3)           -         -         -       440         -       440         1 
CDOs(4)                              -       722       366        14         -     1,102         2 
 
 
Total GBPm                       1,745    13,664    16,723    14,133     1,643    47,908       100 
 
 
Total %                              4        29        34        30         3       100 
 
 
1. Included within Industrials is a GBP599m exposure to Basic Resources. 
2. Securitisations and debentures have been reanalysed in note 4.06(c). 
3. Lifetime mortgage loans have increased in value since inception predominantly 
 due to the accrual of interest on the loans. 
4. The underlying reference portfolio has had no reference entity defaults 
 during the period. The CDOs are termed as super senior since default 
 losses on the reference portfolio have to exceed 27.5%, on average across 
 the reference portfolio, before the CDOs incur any default losses. Assuming 
 an average recovery rate of 30%, then over 39% of the reference names 
 would have to default before the CDOs incur any default losses. The 
 CDOs are valued using an external valuation which is based on observable 
 market inputs. This is then validated against the counterparty valuation. 
 

Capital and Investments Page 86

 
4.06 Bond portfolio summary (continued) 
(a) LGR analysed by sector (continued) 
Sectors analysed by credit rating 
 (continued) 
 
                                                                        BB or 
                                  AAA        AA         A       BBB     below     Other       LGR       LGR 
                             30.06.15  30.06.15  30.06.15  30.06.15  30.06.15  30.06.15  30.06.15  30.06.15 
                                 GBPm      GBPm      GBPm      GBPm      GBPm      GBPm      GBPm         % 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns               921     5,458       126       208         8         1     6,722        17 
Banks: 
   - Tier 1                         -         -        55         6        33         -        94         - 
   - Tier 2 and other 
    subordinated                   41         2       231       149        11         -       434         1 
   - Senior                        73       383       891       137         3         -     1,487         4 
Financial Services: 
   - Tier 1                         -         4         -         -         -         -         4         - 
   - Tier 2 and other 
    subordinated                    4         1        43         8         -         -        56         - 
   - Senior                        52       386        89       121         1         -       649         2 
Insurance: 
   - Tier 1                         -         4        10        71         -         -        85         - 
   - Tier 2 and other 
    subordinated                    4         6       147       138         -         -       295         1 
   - Senior                         -        49       346       138         -         -       533         1 
Utilities                           3         5     2,154     2,329        24         -     4,515        11 
Consumer Services and 
 Goods 
& Health Care                     161       735     1,434     1,518       140         1     3,989        11 
Technology and Telecoms            24        98       436     1,669       158         1     2,386         6 
Industrials(1)                      3        20       866       857        36         1     1,783         5 
Oil and Gas                        19       345       473     1,011       278         -     2,126         5 
Property                            2       364       231       814         -         2     1,413         4 
Asset backed securities           296       671       197        73        33         -     1,270         3 
Securitisations and 
 debentures(2)                    272     2,186     5,437     2,149       292         -    10,336        26 
Lifetime mortgage loans(3)          -         -         -        38         -         -        38         - 
CDOs(4)                             -       537       464        54        47         -     1,102         3 
 
 
Total GBPm                      1,875    11,254    13,630    11,488     1,064         6    39,317       100 
 
 
Total %                             5        29        34        29         3         -       100 
 
 
1. Included within Industrials is a GBP507m exposure to Basic Resources. 
2. Securitisations and debentures have been reanalysed in note 4.06(c). 
3. Lifetime mortgage loans have increased in value since inception predominantly 
 due to the accrual of interest on the loans. 
4. The underlying reference portfolio has had no reference entity defaults 
 during the period. The CDOs are termed as super senior since default 
 losses on the reference portfolio have to exceed 27.5%, on average across 
 the reference portfolio, before the CDOs incur any default losses. Assuming 
 an average recovery rate of 30%, then over 39% of the reference names 
 would have to default before the CDOs incur any default losses. The 
 CDOs are valued using an external valuation which is based on observable 
 market inputs. This is then validated against the counterparty valuation. 
 

Capital and Investments Page 87

 
4.06 Bond portfolio summary (continued) 
(a) LGR analysed by sector (continued) 
Sectors analysed by credit rating (continued) 
 
                                                                         BB or 
                                   AAA        AA         A       BBB     below       LGR       LGR 
                              31.12.15  31.12.15  31.12.15  31.12.15  31.12.15  31.12.15  31.12.15 
                                  GBPm      GBPm      GBPm      GBPm      GBPm      GBPm         % 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                956     4,774        64       154        30     5,978        14 
Banks: 
   - Tier 1                         17        35         -         -        26        78         - 
   - Tier 2 and other 
    subordinated                     -         -        92       138         2       232         1 
   - Senior                         49       421       859        77         1     1,407         4 
Financial Services: 
   - Tier 1                          -         -         -         -         -         -         - 
   - Tier 2 and other 
    subordinated                     -         3        33         8         4        48         - 
   - Senior                         63       396       106       140         -       705         2 
Insurance: 
   - Tier 1                          -         -         -         6         -         6         - 
   - Tier 2 and other 
    subordinated                     -         -       144        64         -       208         1 
   - Senior                          -        14       316       118         -       448         1 
Utilities                           43         8     1,847     2,593        27     4,518        11 
Consumer Services and 
 Goods 
& Health Care                      136       969     1,572     1,830       130     4,637        12 
Technology and Telecoms             48       138       409     1,940       129     2,664         7 
Industrials(1)                       -        21       934       899        30     1,884         5 
Oil and Gas                         24       321       482       901       247     1,975         5 
Property                             -       516       269       868         -     1,653         4 
Asset backed securities            123       657       167        74        38     1,059         3 
Securitisations and 
 debentures(2)                     258     2,152     5,489     2,349       331    10,579        26 
Lifetime mortgage loans(3)           -         -         -       207         -       207         1 
CDOs(4)                              -       552       469        14        47     1,082         3 
 
 
Total GBPm                       1,717    10,977    13,252    12,380     1,042    39,368       100 
 
 
Total %                              4        28        34        31         3       100 
 
 
1. Included within Industrials is a GBP455m exposure to Basic Resources. 
2. Securitisations and debentures have been reanalysed in note 4.06(c). 
3. Lifetime mortgage loans have increased in value since inception predominantly 
 due to the accrual of interest on the loans. 
4. The underlying reference portfolio has had no reference entity defaults 
 during the period . The CDOs are termed as super senior since default 
 losses on the reference portfolio have to exceed 27.5%, on average across 
 the reference portfolio, before the CDOs incur any default losses. Assuming 
 an average recovery rate of 30%, then over 39% of the reference names 
 would have to default before the CDOs incur any default losses. The 
 CDOs are valued using an external valuation which is based on observable 
 market inputs. This is then validated against the counterparty valuation. 
 

Capital and Investments Page 88

 
4.06 Bond portfolio summary (continued) 
(a) LGR analysed by sector 
 (continued) 
Sectors analysed by domicile 
                                                                             EU    Rest of 
                                                        UK        US  excluding  the World       LGR 
                                                                             UK 
                                                  30.06.16  30.06.16   30.06.16   30.06.16  30.06.16 
                                                      GBPm      GBPm       GBPm       GBPm      GBPm 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                                  6,133       571        635        678     8,017 
Banks                                                  638       780        635        187     2,240 
Financial Services                                     270       229        277         98       874 
Insurance                                              312       481         46          -       839 
Utilities                                            2,673       390      2,125         64     5,252 
Consumer Services and Goods 
 & Health Care                                       1,214     4,054        464        195     5,927 
Technology and Telecoms                                508     1,267        879        394     3,048 
Industrials                                            119     1,129        323        605     2,176 
Oil and Gas                                            181     1,106        345        639     2,271 
Property                                             1,410       385         12         65     1,872 
Asset backed securities, securitisations and 
 debentures(1)                                      11,539     1,086        462      1,203    14,290 
CDOs                                                     -         -      1,031         71     1,102 
 
 
Total                                               24,997    11,478      7,234      4,199    47,908 
 
 
1. Includes lifetime 
 mortgage loans. 
 
 
                                                                             EU    Rest of 
                                                        UK        US  excluding  the World       LGR 
                                                                             UK 
                                                  30.06.15  30.06.15   30.06.15   30.06.15  30.06.15 
                                                      GBPm      GBPm       GBPm       GBPm      GBPm 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                                  4,963       519        638        602     6,722 
Banks                                                  662       795        453        105     2,015 
Financial Services                                     186       330        140         53       709 
Insurance                                              463       341         91         18       913 
Utilities                                            2,347       252      1,857         59     4,515 
Consumer Services and 
 Goods & Health Care                                   792     2,786        336         75     3,989 
Technology and Telecoms                                389       973        841        183     2,386 
Industrials                                            199       735        266        583     1,783 
Oil and Gas                                            193     1,088        354        491     2,126 
Property                                             1,054       316         17         26     1,413 
Asset backed securities, securitisations and 
 debentures(1)                                       9,013     1,075        378      1,178    11,644 
CDOs                                                     -         -      1,026         76     1,102 
 
 
Total                                               20,261     9,210      6,397      3,449    39,317 
 
 
1. Includes lifetime 
 mortgage loans. 
 

Capital and Investments Page 89

 
4.06 Bond portfolio summary (continued) 
(a) LGR analysed by sector (continued) 
Sectors analysed by domicile (continued) 
                                                                             EU    Rest of 
                                                        UK        US  excluding  the World       LGR 
                                                                             UK 
                                                  31.12.15  31.12.15   31.12.15   31.12.15  31.12.15 
                                                      GBPm      GBPm       GBPm       GBPm      GBPm 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                                  4,305       455        647        571     5,978 
Banks                                                  568       582        441        126     1,717 
Financial Services                                     217       373        159          4       753 
Insurance                                              337       284         41          -       662 
Utilities                                            2,355       313      1,796         54     4,518 
Consumer Services and Goods & Health Care              870     3,212        391        164     4,637 
Technology and Telecoms                                462     1,217        787        198     2,664 
Industrials                                            220       854        272        538     1,884 
Oil and Gas                                            197       995        326        457     1,975 
Property                                             1,286       324         12         31     1,653 
Asset backed securities, securitisations and 
 debentures(1)                                       9,570       884        355      1,036    11,845 
CDOs                                                     -         -      1,047         35     1,082 
 
 
Total                                               20,387     9,493      6,274      3,214    39,368 
 
 
1. Includes lifetime 
 mortgage loans. 
 

Capital and Investments Page 90

 
4.06 Bond portfolio summary (continued) 
(b) Total group analysed by sector 
Sectors analysed by credit rating 
 
                                                                        BB or 
                                  AAA        AA         A       BBB     below     Other     Total     Total 
                             30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.16 
                                 GBPm      GBPm      GBPm      GBPm      GBPm      GBPm      GBPm         % 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns             1,549     7,355       196       424       113         1     9,638        18 
Banks: 
   - Tier 1                         -         -         -         1        21         -        22         - 
   - Tier 2 and other 
    subordinated                    -         -       172       279         -         1       452         1 
   - Senior                       207       865     1,335       102         1         1     2,511         5 
Financial Services: 
   - Tier 1                         -         -         -         -         -         -         -         - 
   - Tier 2 and other 
    subordinated                    -         -        32        11         -         3        46         - 
   - Senior                        85       504       259       161         2         2     1,013         2 
Insurance: 
   - Tier 1                         -         -         1         -         -         -         1         - 
   - Tier 2 and other 
    subordinated                    -         3       140        70        26         1       240         - 
   - Senior                         -        17       426       190         -         -       633         1 
Utilities                          64        16     2,385     2,931        36        40     5,472        10 
Consumer Services and 
 Goods 
& Health Care                     210     1,218     2,195     2,630       207        11     6,471        13 
Technology and Telecoms            58       185       614     2,302       142         3     3,304         6 
Industrials(1)                      -        34     1,194     1,125       158         5     2,516         5 
Oil and Gas                         -       197       740     1,241       323         2     2,503         5 
Property                            -       579       344     1,029        10       163     2,125         4 
Asset backed securities           335       768       293        95        48         -     1,539         3 
Securitisations and 
 debentures(2)                    309     2,337     7,011     2,180       865         -    12,702        24 
Lifetime mortgage loans(3)          -         -         -       440         -         -       440         1 
CDOs(4)                             -       722       366        14         -         -     1,102         2 
 
 
Total GBPm                      2,817    14,800    17,703    15,225     1,952       233    52,730       100 
 
 
Total %                             5        28        34        29         4         -       100 
 
 
1. Included within Industrials is a GBP605m exposure to Basic Resources. 
2. Securitisations and debentures have been reanalysed in note 4.06(d). 
3. Lifetime mortgage loans have increased in value since inception predominantly 
 due to the accrual of interest on the loans. 
4. The underlying reference portfolio has had no reference entity defaults 
 during the period. The CDOs are termed as super senior since default 
 losses on the reference portfolio have to exceed 27.5%, on average across 
 the reference portfolio, before the CDOs incur any default losses. Assuming 
 an average recovery rate of 30%, then over 39% of the reference names 
 would have to default before the CDOs incur any default losses. The 
 CDOs are valued using an external valuation which is based on observable 
 market inputs. This is then validated against the market valuation. 
 

Capital and Investments Page 91

 
4.06 Bond portfolio summary (continued) 
(b) Total group analysed by sector (continued) 
Sectors analysed by credit rating (continued) 
 
                                                                        BB or 
                                  AAA        AA         A       BBB     below     Other     Total     Total 
                             30.06.15  30.06.15  30.06.15  30.06.15  30.06.15  30.06.15  30.06.15  30.06.15 
                                 GBPm      GBPm      GBPm      GBPm      GBPm      GBPm      GBPm         % 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns             1,485     5,928       181       399        42         8     8,043        18 
Banks: 
   - Tier 1                         -         -        55         9        33         -        97         - 
   - Tier 2 and other 
    subordinated                  133         4       248       183        14         1       583         1 
   - Senior                       271       511     1,031       168         8         1     1,990         5 
Financial Services: 
   - Tier 1                         -         4         -         -         -         -         4         - 
   - Tier 2 and other 
    subordinated                   10         5        51        14         1         -        81         - 
   - Senior                        70       418       176       186         9         1       860         2 
Insurance: 
   - Tier 1                         -         4        10        72         -         -        86         - 
   - Tier 2 and other 
    subordinated                    9        15       149       150         2         1       326         1 
   - Senior                         1        89       359       146         -         -       595         1 
Utilities                           7        18     2,235     2,423        33         2     4,718        11 
Consumer Services and 
 Goods 
& Health Care                     211       817     1,636     1,714       209         5     4,592        10 
Technology and Telecoms            44       137       512     1,755       189         3     2,640         6 
Industrials(1)                      9        28     1,011     1,023        77         4     2,152         5 
Oil and Gas                        28       381       512     1,097       312         2     2,332         5 
Property                            4       367       243       866        11        64     1,555         4 
Asset backed securities           670       706       201        75        34         -     1,686         4 
Securitisations and 
 debentures(2)                    274     2,199     5,505     2,154       305         -    10,437        24 
Lifetime mortgage loans(3)          -         -         -        38         -         -        38         - 
CDOs(4)                             -       537       464        54        47         -     1,102         3 
 
 
Total GBPm                      3,226    12,168    14,579    12,526     1,326        92    43,917       100 
 
 
Total %                             7        28        33        29         3         -       100 
 
 
1. Included within Industrials is a GBP520m exposure to Basic Resources. 
2. Securitisations and debentures have been reanalysed in note 4.06(d). 
3. Lifetime mortgage loans have increased in value since inception predominantly 
 due to the accrual of interest on the loans. 
4. The underlying reference portfolio has had no reference entity defaults 
 during the period. The CDOs are termed as super senior since default 
 losses on the reference portfolio have to exceed 27.5%, on average across 
 the reference portfolio, before the CDOs incur any default losses. Assuming 
 an average recovery rate of 30%, then over 39% of the reference names 
 would have to default before the CDOs incur any default losses. The 
 CDOs are valued using an external valuation which is based on observable 
 market inputs. This is then validated against the market valuation. 
 

Capital and Investments Page 92

 
4.06 Bond portfolio summary (continued) 
(b) Total group analysed by sector (continued) 
Sectors analysed by credit rating (continued) 
 
                                                                        BB or 
                                  AAA        AA         A       BBB     below     Other     Total     Total 
                             31.12.15  31.12.15  31.12.15  31.12.15  31.12.15  31.12.15  31.12.15  31.12.15 
                                 GBPm      GBPm      GBPm      GBPm      GBPm      GBPm      GBPm         % 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns             1,981     5,022       112       367        62         5     7,549        17 
Banks: 
   - Tier 1                        68       139         5        10        26         -       248         1 
   - Tier 2 and other 
    subordinated                   22         -       100       146         3         1       272         1 
   - Senior                       105       721       992        98         3         1     1,920         4 
Financial Services: 
   - Tier 1                         -         -         -         -         -         -         -         - 
   - Tier 2 and other 
    subordinated                    -         3        38        16         -         1        58         - 
   - Senior                        65       415       172       198         7         -       857         2 
Insurance: 
   - Tier 1                         -         -         -         6         -         -         6         - 
   - Tier 2 and other 
    subordinated                    -         3       146        68         1         1       219         - 
   - Senior                         1        18       326       126         -         -       471         1 
Utilities                          42        17     1,900     2,677        42        13     4,691        11 
Consumer Services and 
 Goods 
& Health Care                     170     1,004     1,707     1,993       210         4     5,088        12 
Technology and Telecoms            61       169       472     2,027       151         1     2,881         7 
Industrials(1)                      -        38     1,039     1,075        67         2     2,221         5 
Oil and Gas                        27       342       517       958       280         1     2,125         5 
Property                            -       516       287       912         9        81     1,805         4 
Asset backed securities           511       672       164        74        42         -     1,463         3 
Securitisations and 
 debentures(2)                    281     2,157     5,602     2,370       343         -    10,753        25 
Lifetime mortgage loans(3)          -         -         -       207         -         -       207         - 
CDOs(4)                             -       552       469        14        47         -     1,082         2 
 
 
Total GBPm                      3,334    11,788    14,048    13,342     1,293       111    43,916       100 
 
 
Total %                             8        27        32        30         3         -       100 
 
 
1. Included within Industrials is a GBP455m exposure to Basic Resources. 
2. Securitisations and debentures have been reanalysed in note 4.06(d). 
3. Lifetime mortgage loans have increased in value since inception predominantly 
 due to the accrual of interest on the loans. 
4. The underlying reference portfolio has had no reference entity defaults 
 during the period. The CDOs are termed as super senior since default 
 losses on the reference portfolio have to exceed 27.5%, on average across 
 the reference portfolio, before the CDOs incur any default losses. Assuming 
 an average recovery rate of 30%, then over 39% of the reference names 
 would have to default before the CDOs incur any default losses. The 
 CDOs are valued using an external valuation which is based on observable 
 market inputs. This is then validated against the market valuation. 
 

Capital and Investments Page 93

 
4.06 Bond portfolio summary (continued) 
(b) Total group analysed by sector 
 (continued) 
Sectors analysed by domicile 
                                                                             EU 
                                                                      excluding    Rest of 
                                                        UK        US         UK  the World     Total 
                                                  30.06.16  30.06.16   30.06.16   30.06.16  30.06.16 
                                                      GBPm      GBPm       GBPm       GBPm      GBPm 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                                  6,503       881      1,398        856     9,638 
Banks                                                  676       941        935        433     2,985 
Financial Services                                     279       287        293        200     1,059 
Insurance                                              322       497         55          -       874 
Utilities                                            2,723       474      2,206         69     5,472 
Consumer Services and Goods 
 & Health Care                                       1,261     4,446        535        229     6,471 
Technology and Telecoms                                521     1,419        942        422     3,304 
Industrials                                            153     1,354        374        635     2,516 
Oil and Gas                                            205     1,202        404        692     2,503 
Property                                             1,575       459         22         69     2,125 
Asset backed securities, securitisations and 
 debentures(1)                                      11,586     1,394        478      1,223    14,681 
CDOs                                                     -         -      1,031         71     1,102 
 
 
Total                                               25,804    13,354      8,673      4,899    52,730 
 
 
1. Includes lifetime 
 mortgage loans. 
 
 
                                                                             EU 
                                                                      excluding    Rest of 
                                                        UK        US         UK  the World     Total 
                                                  30.06.15  30.06.15   30.06.15   30.06.15  30.06.15 
                                                      GBPm      GBPm       GBPm       GBPm      GBPm 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                                  5,309       735      1,271        728     8,043 
Banks                                                  757       925        687        301     2,670 
Financial Services                                     200       443        212         90       945 
Insurance                                              486       399        102         20     1,007 
Utilities                                            2,365       344      1,933         76     4,718 
Consumer Services and Goods 
 & Health Care                                         861     3,221        392        118     4,592 
Technology and Telecoms                                405     1,147        884        204     2,640 
Industrials                                            247       952        331        622     2,152 
Oil and Gas                                            208     1,186        399        539     2,332 
Property                                             1,129       369         22         35     1,555 
Asset backed securities, securitisations and 
 debentures(1)                                       9,081     1,515        388      1,177    12,161 
CDOs                                                     -         -      1,026         76     1,102 
 
 
Total                                               21,048    11,236      7,647      3,986    43,917 
 
 
1. Includes lifetime 
 mortgage loans. 
 

Capital and Investments Page 94

 
4.06 Bond portfolio summary (continued) 
(b) Total group analysed by sector 
 (continued) 
Sectors analysed by domicile (continued) 
 
                                                                             EU 
                                                                      excluding    Rest of 
                                                        UK        US         UK  the World     Total 
                                                  31.12.15  31.12.15   31.12.15   31.12.15  31.12.15 
                                                      GBPm      GBPm       GBPm       GBPm      GBPm 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                                  4,665       775      1,374        735     7,549 
Banks                                                  674       703        655        408     2,440 
Financial Services                                     227       460        208         20       915 
Insurance                                              343       305         47          1       696 
Utilities                                            2,376       387      1,859         69     4,691 
Consumer Services and 
 Goods & Health Care                                   904     3,565        428        191     5,088 
Technology and Telecoms                                468     1,377        822        214     2,881 
Industrials                                            257     1,064        330        570     2,221 
Oil and Gas                                            206     1,060        357        502     2,125 
Property                                             1,375       374         19         37     1,805 
Asset backed securities, securitisations and 
 debentures(1)                                       9,578     1,440        364      1,041    12,423 
CDOs                                                     -         -      1,047         35     1,082 
 
 
Total                                               21,073    11,510      7,510      3,823    43,916 
 
 
1. Includes lifetime 
 mortgage loans. 
 

Capital and Investments Page 95

 
4.06 Bond portfolio summary (continued) 
(c) Analysis of LGR securitisations and debentures 
 
                                                                        BB or 
                                  AAA        AA         A       BBB     below       LGR       LGR       LGR 
                             30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.15  31.12.15 
                                 GBPm      GBPm      GBPm      GBPm      GBPm      GBPm      GBPm      GBPm 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                 -       743         5         -         -       748       702       682 
Financial Services                  -       636     1,392       249       150     2,427     2,145     2,166 
Insurance                           -        43       106         -         -       149       110       130 
Utilities                           -       103     1,797       129         -     2,029     1,722     1,765 
Consumer Services and 
 Goods 
& Health Care                       -         -       286        69        21       376       408       355 
Technology and Telecoms             -         -         -         -         -         -         1         1 
Industrials                         -        43       455       300         5       803       700       711 
Oil and Gas                         -         -        14        32        19        65        64        65 
Property                            -       204       586         1         -       791       411       402 
Infrastructure / PFI 
 / Social housing                   -       186       664       715        64     1,629     1,259     1,232 
Covered Bonds(1)                  251         2         -        16         -       269       285       273 
Whole Business Securitised          -        67       390       345       105       907       847       624 
Commercial Property 
 Backed Bonds                       -       188       505        14       464     1,171       679     1,092 
Secured Bonds(2)                    1       120       748       281        22     1,172     1,003       949 
Other                               -         -         -         -         -         -         -       132 
 
 
Total                             252     2,335     6,948     2,151       850    12,536    10,336    10,579 
 
 
1. Covered bonds are typically issued by banks and are secured on pools 
 of residential mortgages. 
2. Secured bonds are typically issued by Special Purpose Vehicles and 
 are secured on various assets and/or cashflows within the issuer's business. 
 
 
(d) Analysis of total group securitisations and 
 debentures 
 
                                                                        BB or 
                                  AAA        AA         A       BBB     below     Total     Total     Total 
                             30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.16  30.06.15  31.12.15 
                                 GBPm      GBPm      GBPm      GBPm      GBPm      GBPm      GBPm      GBPm 
 
 
Sovereigns, Supras 
 and Sub-Sovereigns                 -       743         5         -         -       748       702       682 
Financial Services                  -       636     1,392       249       150     2,427     2,145     2,166 
Insurance                           -        43       106         -         -       149       114       132 
Utilities                           -       103     1,799       130         -     2,032     1,727     1,768 
Consumer Services and 
 Goods 
& Health Care                       -         -       332        86        24       442       410       416 
Technology and Telecoms             -         -         -         -         -         -         1         1 
Industrials                         -        43       456       300         6       805       701       711 
Oil and Gas                         -         -        14        32        19        65        64        65 
Property                            -       204       586         1         -       791       411       403 
Infrastructure / PFI 
 / Social housing                   -       186       667       715        64     1,632     1,259     1,234 
Covered Bonds(1)                  307         2         -        16         -       325       286       279 
Whole Business Securitised          -        67       390       347       105       909       847       626 
Commercial Property 
 Backed Bonds                       -       189       505        14       464     1,172       679     1,092 
Secured Bonds(2)                    1       121       749       289        33     1,193     1,034       959 
Other                               1         -        10         1         -        12        57       219 
 
 
Total                             309     2,337     7,011     2,180       865    12,702    10,437    10,753 
 
 
1. Covered bonds are typically issued by banks and are secured on pools 
 of residential mortgages. 
2. Secured bonds are typically issued by Special Purpose Vehicles and 
 are secured on various assets and/or cashflows within the issuer's business. 
 

Capital and Investments Page 96

 
4.06 Bond portfolio summary (continued) 
(e) LGR and total group analysed by credit 
 rating 
                        Externally     Internally            Externally  Internally 
                             rated       rated(1)       LGR       rated    rated(1)     Total 
                          30.06.16       30.06.16  30.06.16    30.06.16    30.06.16  30.06.16 
                              GBPm           GBPm      GBPm        GBPm        GBPm      GBPm 
 
 
AAA                          1,737              8     1,745       2,809           8     2,817 
AA                          11,964          1,700    13,664      13,096       1,704    14,800 
A                           14,422          2,301    16,723      15,325       2,378    17,703 
BBB                         12,496          1,637    14,133      13,372       1,853    15,225 
BB or below                  1,102            541     1,643       1,348         604     1,952 
Other                            -              -         -         233           -       233 
 
 
                            41,721          6,187    47,908      46,183       6,547    52,730 
 
 
1. Where external ratings are not available an internal rating has been 
 used where it is practicable to do so. 
 
 
                        Externally     Internally            Externally  Internally 
                             rated       rated(1)       LGR       rated    rated(1)     Total 
                          30.06.15       30.06.15  30.06.15    30.06.15    30.06.15  30.06.15 
                              GBPm           GBPm      GBPm        GBPm        GBPm      GBPm 
 
 
AAA                          1,870              5     1,875       3,149          77     3,226 
AA                           9,763          1,491    11,254      10,605       1,563    12,168 
A                           11,996          1,634    13,630      12,915       1,664    14,579 
BBB                         10,268          1,220    11,488      11,133       1,393    12,526 
BB or below                  1,008             56     1,064       1,233          93     1,326 
Other                            -              6         6           -          92        92 
 
 
                            34,905          4,412    39,317      39,035       4,882    43,917 
 
 
1. Where external ratings are not available an internal rating has been 
 used where it is practicable to do so. 
 
 
                        Externally     Internally            Externally  Internally 
                             rated       rated(1)       LGR       rated    rated(1)     Total 
                          31.12.15       31.12.15  31.12.15    31.12.15    31.12.15  31.12.15 
                              GBPm           GBPm      GBPm        GBPm        GBPm      GBPm 
 
 
AAA                          1,711              6     1,717       3,326           8     3,334 
AA                           9,426          1,551    10,977      10,234       1,554    11,788 
A                           11,349          1,903    13,252      12,084       1,964    14,048 
BBB                         10,721          1,659    12,380      11,497       1,845    13,342 
BB or below                  1,022             20     1,042       1,221          72     1,293 
Other                            -              -         -           -         111       111 
 
 
                            34,229          5,139    39,368      38,362       5,554    43,916 
 
 
1. Where external ratings are not available an internal rating has been 
 used where it is practicable to do so. 
 

Capital and Investments Page 97

 
4.07 Property analysis 
Group property Direct Investments by status 
 
 
                                            LGR(1)       LGC  Insurance     Total 
                                                At        At         At        At 
                                          30.06.16  30.06.16   30.06.16  30.06.16 
                                              GBPm      GBPm       GBPm      GBPm    % 
 
 
Fully let                                    2,257        58          4     2,319   94 
Part let                                         -         -          -         -    - 
Development                                      -        95          -        95    4 
Land                                             -        43          -        43    2 
 
 
                                             2,257       196          4     2,457  100 
 
 
1. The fully let LGR property includes GBP1.9bn let to investment grade 
 tenants. 
 
                                            LGR(1)       LGC  Insurance     Total 
                                                At        At         At        At 
                                          30.06.15  30.06.15   30.06.15  30.06.15 
                                              GBPm      GBPm       GBPm      GBPm    % 
 
 
Fully let                                    2,037        30          3     2,070   93 
Part let                                         -         -          -         -    - 
Development                                      -       108          -       108    5 
Land                                             -        42          -        42    2 
 
 
                                             2,037       180          3     2,220  100 
 
 
1. The fully let LGR property includes GBP1.7bn let to investment grade 
 tenants. 
 
                                            LGR(1)       LGC  Insurance     Total 
                                                At        At         At        At 
                                          31.12.15  31.12.15   31.12.15  31.12.15 
                                              GBPm      GBPm       GBPm      GBPm    % 
 
 
Fully let                                    2,157        25          4     2,186   93 
Part let                                         -         -          -         -    - 
Development                                      -       118          -       118    5 
Land                                             -        43          -        43    2 
 
 
                                             2,157       186          4     2,347  100 
 
 
1. The fully let LGR property includes GBP1.9bn let to investment grade 
 tenants. 
 
 

Capital and Investments Page 98

This page has been left intentionally blank

Glossary Page 99

Adjusted earnings per share*

Calculated by dividing profit after tax from continuing operations, attributable to equity holders of the company, excluding recognised gains and losses associated with held for sale and completed business disposals, by the weighted average number of ordinary shares in issue during the period, excluding employee scheme treasury shares.

Adjusted return on equity*

ROE measures the return earned by shareholders on shareholder capital retained within the business. Adjusted ROE is calculated as IFRS pro t after tax divided by average IFRS shareholders' funds excluding recognised gains and losses associated with held for sale and completed business disposals.

Adjusted operating profit*

Operating pro t measures the pre-tax result excluding the impact of investment volatility, economic assumption changes and exceptional items. Adjusted operating profit further removes exceptional restructuring costs.

Advisory assets*

These are assets on which Global Index Advisors (GIA) provide advisory services. Advisory assets are bene cially owned by GIA's clients and all investment decisions pertaining to these assets are also made by the clients. These are different from Assets under Management (AUM) de ned below.

Alternative performance measures (APMs)

Measures that are not defined by an accounting or regulatory standard, but used by the group to give shareholders a better understanding of the underlying performance of the group. All APMs defined within this glossary are marked with an asterisk.

Annualised return on equity*

Calculated by taking annualised profit after tax attributable to equity holders of the company, excluding gains and losses associated with held for sale and completed business disposals, as a percentage of the average shareholders' capital employed, being an average of the opening and closing shareholders' equity during the period.

Annual premium*

Premiums that are paid regularly over the duration of the contract such as protection policies.

Assets under administration (AUA)*

Assets administered by Legal & General which are bene cially owned by clients. Services provided in respect of assets under administration are of an administrative nature, including safekeeping, collecting investment income, settling purchase and sales transactions and record keeping.

Assets under management (AUM)*

The total amount of money investors have trusted to our fund managers to invest across our investment products i.e. these are funds which are managed by our fund managers on behalf of investors.

Deduction and aggregation (D&A)

A method of calculating group solvency on a Solvency II basis, whereby the assets and liabilities of certain entities are excluded from the group consolidation. The net contribution from those entities to group own funds is included as an asset on the group's Solvency II balance sheet. Regulatory approval has been provided to recognise the (re)insurance subsidiaries of LGA on this basis.

Direct investments

Direct investments constitute an agreement with another party and represent an exposure to untraded and often less liquid asset classes. They can include physical assets, bilateral loans and private equity but exclude hedge funds.

Earnings per share (EPS)

EPS is a common nancial metric which can be used to measure the pro tability and strength of a company over time. It is the total shareholder pro t after tax divided by the number of shares outstanding. EPS uses a weighted average number of shares outstanding during the year.

Economic capital*

Economic capital is the capital that an insurer holds internally as a result of its own assessment of risk. It differs from regulatory capital, which is determined by regulators. It represents an estimate of the amount of economic losses an insurer could withstand and still remain solvent with a target level of con dence over a speci ed time horizon.

* Represents an alternative performance measure.

Glossary Page 100

Economic Capital Requirement (ECR)*

The amount of Economic Capital required to cover the losses occurring in a 1-in-200 year risk event.

Economic Capital Surplus*

The excess of Eligible Own Funds on an economic basis over the Economic Capital Requirement. This represents the amount of capital available to the company in excess of that required to sustain it in a 1-in-200 year risk event.

ECR coverage ratio*

The Eligible Own Funds on an economic basis divided by the Economic Capital Requirement (ECR). This represents the number of times that the ECR is covered by Eligible Own Funds.

Eligible Own Funds

Eligible Own Funds represents the capital available to cover the group's Economic or Solvency II Capital Requirement. Eligible Own Funds comprise the excess of the value of assets over liabilities, as valued on an Economic Capital or Solvency II basis, plus high quality hybrid capital instruments, which are freely available (fungible and transferable) to absorb losses wherever they occur across the group.

Gross written premiums (GWP)

GWP is an industry measure of the life insurance premiums due and the general insurance premiums underwritten in the reporting period, before any deductions for reinsurance.

IFRS pro t before tax (PBT)

PBT measures pro t attributable to shareholders incorporating actual investment returns experienced during the year but before the payment of tax.

Key performance indicators (KPIs)

These are measures by which the development, performance or position of the business can be measured effectively. The group Board reviews the KPIs annually and updates them where appropriate.

Lifetime mortgages

An equity release product aimed at people aged 60 years and over. It is a mortgage loan secured against the customer's house. Customers do not make any monthly payments and continue to own and live in their house until they move into long term care or on death. A no negative equity guarantee exists such that if the house value on repayment is insufficient to cover the outstanding loan, any shortfall is borne by the lender.

Matching adjustment

An adjustment to the discount rate used for annuity liabilities in Economic Capital and Solvency II balance sheets. This adjustment reflects the fact that the profile of assets held is sufficiently well-matched to the profile of the liabilities, that those assets can be held to maturity, and that any excess return over risk-free (that is not related to defaults) can be earned regardless of asset value fluctuations after purchase.

Net cash generation*

Net cash generation is de ned as operational cash generation plus new business surplus/(strain).

New business surplus/(strain)*

The net impact of writing new business on the IFRS position, including the benefit/cost of acquiring new business and the setting up of reserves.

Operating pro t*

Operating pro t measures the pre-tax result excluding the impact of investment volatility, economic assumption changes and exceptional items. Operating pro t therefore re ects longer-term economic assumptions and changes in insurance risks such as mortality and longevity for the group's insurance business and shareholder funds, except for LGA which excludes unrealised investment returns to align with the liability measurement under US GAAP. Variances between actual and smoothed assumptions are reported below operating pro t. Exceptional income and expenses which arise outside the normal course of business in the period, such as merger and acquisition and start-up costs are excluded from operating pro t.

* Represents an alternative performance measure.

Glossary Page 101

Operational cash generation*

The expected release of IFRS surplus from in-force business for the UK non-profit Insurance and Savings and LGR businesses, the shareholder's share of bonuses on with-profits business, the post-tax operating profit on other UK businesses, including the medium term expected investment return on LGC invested assets, and dividends remitted from LGA and Legal & General Netherlands. 2015 included dividends remitted from Legal & General France, which was disposed of on 31 December 2015.

Overlay assets

Overlay assets are derivative assets that are managed alongside the physical assets held by LGIM. These instruments include interest rate swaps, in ation swaps, equity futures and options. These are typically used to hedge risks associated with pension scheme assets during the derisking stage of the pension life cycle.

Pension risk transfer (PRT)

PRT represents bulk annuities bought by entities that run nal salary pension schemes to reduce their responsibilities by closing the schemes to new members and passing the assets and obligations to insurance providers.

Present value of future new business profits (PVNBP)*

PVNBP is equivalent to total single premiums plus the discounted value of annual premiums expected to be received over the term of the contracts using the same economic and operating assumptions used for the new business value at the end of the financial period. The discounted value of longevity insurance regular premiums and quota share reinsurance single premiums are calculated on a net of reinsurance basis to enable a more representative margin figure.

Recapitalisation Cost*

An additional liability required in the L&G Economic Capital balance sheet, to allow for the cost of recapitalising the balance sheet following a 1-in-200 year risk event, in order to maintain confidence that our future liabilities will be met. This is calculated using a cost of capital that reflects the long term average rates at which it is expected that the group could raise debt and allows for diversification between all group entities.

Return on equity (ROE)*

ROE measures the return earned by shareholders on shareholder capital retained within the business. ROE is calculated as IFRS pro t after tax divided by average IFRS shareholders' funds.

Single premiums*

Single premiums arise on the sale of new contracts where the terms of the policy do not anticipate more than one premium being paid over its lifetime, such as in individual and bulk annuity deals.

Solvency II

Taking effect from 1 January 2016, the Solvency II regulatory regime is a harmonised prudential framework for insurance rms in the EEA. This single market approach is based on economic principles that measure assets and liabilities to appropriately align insurers' risk with the capital they hold to safeguard policyholder.

Solvency II Risk Margin

An additional liability required in the Solvency II balance sheet, to ensure the total value of technical provisions is equal to the current amount a (re)insurer would have to pay if it were to transfer its insurance and reinsurance obligations immediately to another (re)insurer. The value of the risk margin represents the cost of providing an amount of Eligible Own Funds equal to the Solvency Capital Requirement (relating to non-market risks) necessary to support the insurance and reinsurance obligations over the lifetime thereof.

Solvency II Surplus

The excess of Eligible Own Funds on a regulatory basis over the Solvency Capital Requirement. This represents the amount of capital available to the company in excess of that required to sustain it in a 1-in-200 year risk event.

Solvency Capital Requirement (SCR)

The amount of Solvency II capital required to cover the losses occurring in a 1-in-200 year risk event.

SCR coverage ratio

The Eligible Own Funds on a regulatory basis divided by the Solvency Capital Requirement (SCR). This represents the number of times that the SCR is covered by Eligible Own Funds.

* Represents an alternative performance measure

Glossary Page 102

SCR coverage ratio (shareholder basis)*

In order to represent a shareholder view of group solvency on a regulatory basis, the capital requirement in relation to the ring-fenced LGAS With-profits fund is excluded from both Eligible Own Funds and the SCR in the calculation of the SCR coverage ratio.

Transitional Measures on Technical Provisions (TMTP)

This is an adjustment to Solvency II technical provisions to bring them into line with the pre-Solvency II equivalent as at 1 January 2016 when the regulatory basis switched over, to smooth the introduction of the new regime. This will decrease linearly over the 16 years following Solvency II implementation but may be recalculated to allow for changes impacting the relevant business, subject to agreement with the PRA.

* Represents an alternative performance measure.

IR AKFDDOBKDBFK

(END) Dow Jones Newswires

August 09, 2016 02:01 ET (06:01 GMT)

Legal & General (LSE:LGEN)
Historical Stock Chart
Von Jun 2024 bis Jul 2024 Click Here for more Legal & General Charts.
Legal & General (LSE:LGEN)
Historical Stock Chart
Von Jul 2023 bis Jul 2024 Click Here for more Legal & General Charts.