38 Borrowings


(Download XLS:)

(i) Analysis by type

 

Unit linked
borrowings
2008
£m

Other
borrowings
2008
£m

Total
2008
£m

Unit linked
borrowings
2007
£m

Other
borrowings
2007
£m

Total
2007
£m

Subordinated borrowings

1,657

1,657

1,461

1,461

Senior borrowings

180

2,134

2,314

11

1,316

1,327

Total borrowings

180

3,791

3,971

11

2,777

2,788

Unit linked borrowings have increased following the acquisition of Suffolk Life. Unit linked borrowings are excluded from the analysis below as the risk is retained by the policyholders.

(Download XLS:)

(ii) Shareholder borrowings – analysis by nature

 

Carrying
amount
2008
£m

Coupon
rate
2008
%

Fair value
2008
£m

Carrying
amount
2007
£m

Coupon
rate
2007
%

Fair value
2007
£m

Subordinated borrowings

 

 

 

 

 

 

6.385% Sterling perpetual capital securities

692

6.39

414

620

6.39

591

5.875% Sterling undated subordinated notes

426

5.88

287

427

5.88

387

4.0% Euro subordinated notes 2025

539

4.00

283

414

4.00

409

Total subordinated borrowings

1,657

 

984

1,461

 

1,387

Senior borrowings

 

 

 

 

 

 

Sterling medium term notes 2031-2041

608

5.87

493

608

5.87

626

Euro commercial paper 2009

609

3.69

610

118

4.66

118

Bank loans 2009

154

6.20

154

7

5.84

7

Non recourse financing

 

 

 

 

 

 

– US Dollar Triple X securitisation 2025

369

2.94

369

266

6.27

266

– US Dollar Triple X securitisation 2037

308

2.25

308

223

5.61

223

– Sterling property partnership loans 2011

86

5.47

86

94

7.09

94

Total senior borrowings

2,134

 

2,020

1,316

 

1,334

Total other borrowings

3,791

 

3,004

2,777

 

2,721

Total other borrowings (excluding non recourse financing)

3,028

 

2,241

2,194

 

2,138

£140m of interest expense was incurred during the period (2007: £119m) on borrowings excluding non recourse financing and unit linked borrowings.

Subordinated borrowings

6.385% Sterling perpetual capital securities
In 2007, Legal & General Group Plc issued £600m of 6.385% Sterling perpetual capital securities. Simultaneous with the issuance, the fixed coupon was swapped into six month LIBOR plus 0.94% pa. These securities are callable at par on 2 May 2017 and every three months thereafter. If not called, the coupon from 2 May 2017 will be reset to three month LIBOR plus 1.93% pa. For regulatory purposes these securities are treated as innovative tier I capital. These securities have been classified as liabilities as the interest payments become mandatory in certain circumstances.

5.875% Sterling undated subordinated notes
In 2004, Legal & General Group Plc issued £400m of 5.875% Sterling undated subordinated notes. These notes are callable at par on 1 April 2019 and every five years thereafter. If not called, the coupon from 1 April 2019 will be reset to the prevailing five year benchmark gilt yield plus 2.33% pa. These notes are treated as upper tier II capital for regulatory purposes. These securities have been classified as liabilities as the interest payments become mandatory in certain circumstances.

4.0% Euro subordinated notes 2025
In 2005, Legal & General Group Plc issued €600m of 4.0% Euro dated subordinated notes. The proceeds were swapped into sterling. The notes are callable at par on 8 June 2015 and each year thereafter. If not called, the coupon from 8 June 2015 will reset to a floating rate of interest based on prevailing three month Euribor plus 1.7% pa. These notes mature on 8 June 2025 and are treated as lower tier II capital for regulatory purposes.

Non recourse financing

US Dollar Triple X securitisation 2025
In 2004, a subsidiary of Legal & General America Inc issued US$550m of non recourse debt in the US capital markets to meet the Triple X reserve requirements of part of the US term insurance written up to 2005. It is secured on the cash flows related to that tranche of business.

US Dollar Triple X securitisation 2037
In 2006, a subsidiary of Legal & General America Inc issued US$450m of non recourse debt in the US capital markets to meet the Triple X reserve requirements of part of the US term insurance written after 2005 and 2006. It is secured on the cash flows related to that tranche of business.

Sterling property partnership loans 2011
The property partnership loans are secured on specific properties.

Suffolk Life unit linked borrowings
These borrowings relate solely to client investments.

(Download XLS:)

(iii) Shareholder borrowings – analysis by maturity

 

 

Maturity profile of undiscounted cash flows

 

As at 31 December 2008

Carrying
amount
£m

Within
1 year
£m

1-5
years
£m

5-15
years
£m

15-25
years
£m

Over
25 years
£m

Total
£m

Subordinated borrowings

 

 

 

 

 

 

 

6.385% Sterling perpetual capital securities

692

(600)

(600)

5.875% Sterling undated subordinated notes

426

(400)

(400)

4.0% Euro subordinated notes 2025

539

(583)

(583)

Senior borrowings

 

 

 

 

 

 

Sterling medium term notes 2031-2041

608

(590)

(10)

(600)

Euro commercial paper 2009

609

(611)

(611)

Bank loans 2009

154

(154)

(154)

Non recourse financing

 

 

 

 

 

 

– US Dollar Triple X securitisation 2025

369

(375)

(375)

– US Dollar Triple X securitisation 2037

308

(313)

(313)

– Sterling property partnership loans 2011

86

(85)

(85)

Total borrowings

3,791

(765)

(85)

(1,548)

(1,323)

(3,721)

Contractual undiscounted interest payments

 

(144)

(564)

(1,384)

(1,067)

(33)

(3,192)

Total contractual undiscounted cash flows

 

(909)

(649)

(1,384)

(2,615)

(1,356)

(6,913)

 

 

 

 

 

 

 

 

 

 

Maturity profile of undiscounted cash flows

 

As at 31 December 2007

Carrying
amount
£m

Within
1 year
£m

1-5
years
£m

5-15
years
£m

15-25
years
£m

Over
25 years
£m

Total
£m

Subordinated borrowings

 

 

 

 

 

 

 

6.385% Sterling perpetual capital securities

620

(600)

(600)

5.875% Sterling undated subordinated notes

427

(400)

(400)

4.0% Euro subordinated notes 2025

414

(441)

(441)

Senior borrowings

 

 

 

 

 

 

 

Sterling medium term notes 2031-2041

608

(350)

(250)

(600)

Euro commercial paper 2008

118

(118)

(118)

Bank loans 2008

7

(7)

(7)

Non recourse financing

 

 

 

 

 

 

 

– US Dollar Triple X securitisation 2025

266

(272)

(272)

– US Dollar Triple X securitisation 2037

223

(226)

(226)

– Sterling property partnership loans 2011

94

(94)

(94)

Total borrowings

2,777

(125)

(94)

(1,063)

(1,476)

(2,758)

Contractual undiscounted interest payments

 

(151)

(598)

(1,444)

(1,181)

(82)

(3,456)

Total contractual undiscounted cash flows

 

(276)

(692)

(1,444)

(2,244)

(1,558)

(6,214)

As at 31 December 2008, the [Group] had in place a £960m syndicated committed revolving credit facility provided by a number of its key relationship banks, maturing in December 2012.

The maturity profile above is calculated on the basis that a facility to refinance a maturing loan is not recognised unless the facility and loan are related. If refinancing under the Group’s syndicated facility was recognised, then all amounts shown as repayable within one year would be reclassified as repayable between one and five years.

Undiscounted interest payments are estimated based on the year end applicable interest rate and spot exchange rates.

At 31 December 2008, short term assets available at the holding company level exceeded the amount of short term borrowings of £763m (Euro Commercial Paper and Bank Loans).

top


Menu of your bespoke report

Your Report