| (Download XLS:) |
|
(i) Analysis by type | ||||||
|---|---|---|---|---|---|---|
|
|
Unit linked |
Other |
Total |
Unit linked |
Other |
Total |
|
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 |
Coupon |
Fair value |
Carrying |
Coupon |
Fair value |
|
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 |
Within |
1-5 |
5-15 |
15-25 |
Over |
Total |
|
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 |
Within |
1-5 |
5-15 |
15-25 |
Over |
Total |
|
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).
