Link to The Centre for Risk and Insurance Studies
Centre for Risk & Insurance Studies
enhancing the understanding of risk and insurance
Link to The University of Nottingham

Life Insurers' Financial Strength

Life insurance companies' returns to
Financial Services Authority (end-2003): a preliminary survey

by Chris O'Brien, Director, Centre for Risk and Insurance Studies,
Nottingham University Business School

We have now completed our preliminary analysis of the top 20 with profit life insurers' returns to FSA.

Several life insurers have now published a "realistic balance sheet" as part of their returns to the FSA: this shows that, on average they have 2.4 times the capital that would be needed to meet the effect of specified adverse financial conditions (the "risk capital margin").

The traditional measure of solvency shows that life insurers' finances are healthier than a year ago, with the free asset ratio up by 2.7% points to 9.3% on average (though it was 22.5% in 1999).

Chris O'Brien, Director of the Centre for Risk and Insurance Studies, commented:

"The new figures from the realistic balance sheet are more helpful than the traditional but artificial approach to solvency: the liabilities rightly reflect asset shares, and contain a more robust calculation of options and guarantees."

"However, the realistic balance sheet is not realistic in showing financial strength: it fails to include other capital that life insurers have available if needed; and the risk capital margin requirement does not cover all relevant risks."

"Part of the improvement in the traditional free asset ratio arises because 9 of the 20 companies have used waivers from the traditional rules in calculating their liabilities: these remove some of the artificialities in the calculations (which has been a well-known problem) but it also means comparisons are difficult."

"Insurers are making less use of financial engineering: in 2002 they used £8.8bn of future profits and £2.4bn of other forms of financial engineering (such as financial reassurance): these figures are down to £4.2bn and £2.2bn respectively."

"We are in an interim stage as FSA develops its new reporting rules. This means companies are using different methods and assumptions."

"Until the new rules are introduced fully we cannot make a true assessment of the financial prospects of the sector; the current mixture of methods leaves us in a muddle."

----------

The survey covers the 20 top with profit companies1. It shows that, at the end of 2003, the average free assets ratio2 was higher than in 2002, although still lower than in 2001.

We need to emphasise that there are a number of issues surrounding the calculation of free assets ratios. The free assets ratio can be calculated in different ways: different ratios have different characteristics and none is ideal; we calculate it as the excess of assets over liabilities, divided by liabilities. We calculate, separately, the ratio after subtracting the minimum solvency margin that companies are required to hold.

The ratio is given for the company's business as a whole. However, to gain a better understanding of an individual company, one needs to consider the mix of its business (e.g. whether it transacts unit-linked business, which has fewer risks, and where the policyholders are not entitled to share in the surplus).

The free assets ratio depends on the company's liabilities. The rules require prudence in the assumptions used to calculate liabilities (including testing resilience to more adverse economic conditions) but many would also say that the methodology prescribed is artificial. We also need to recognise that companies carry out the calculations in different ways, and make different assumptions.

FSA has granted waivers to a number of companies, enabling them to place a lower (but still prudent) value on their liabilities. For example, these waivers may enable companies to make different assumptions regarding the rate of interest, surrenders and the premiums used, and the way they treat resilience reserves. The difficulties of comparing firms are compounded where there are waivers: some firms have used a waiver with only a small impact on their liabilities.

The figure used for assets, which is calculated in accordance with the regulations, may also understate the resources available to the company.

Bearing in mind that the standard valuation of assets and liabilities typically contains significant margins for prudence, the rules allow companies to use "implicit items" in certain circumstances. The implicit item used by certain companies is "future profits". Companies may choose not to use this facility, or to use less than the maximum amount that would be permitted. We calculate the free assets ratio (after the minimum solvency requirement) both including and excluding future profits. The regulators are planning to phase out use of future profits (although, for some insurers, it may be a reliable asset).

The ratios can also be affected by the company's reinsurance and financing arrangements. We have information in the returns on "financial engineering adjustments". These adjustments comprise implicit items, financial reinsurance, outstanding contingent loans and any other charges on future profits. Although such adjustments raise some issues, they can represent prudent financial management, stabilising the fund, increasing investment flexibility and improving the security of policyholders' benefits: this takes into account that assets and liabilities, as calculated, can contain significant margins. Note also that some insurers have subordinated loan arrangements; such financing is considered elsewhere in the insurers' returns.

It is clear from the above that simple comparisons of free assets ratios should therefore be treated with extreme caution.

The average free assets ratio has been:

  1999 2000 2001 2002 2003
Before required solvency margin 22.5% 15.2% 9.6% 6.6% 9.3%
After required solvency margin, including future profits 19.1% 11.7% 7.1% 4.7% 6.4%
After required solvency margin, excluding future profits 18.5% 11.2% 5.7% 2.7% 5.4%

Note: the top 20 companies have not been the same each year

The free assets ratios have been assisted by the rise in the stock market, although the benefit has been less where insurers have sold equities. Over 2003 the FT-Actuaries All Share Index rose by 17% from 1894 to 2207 (it was 2524 at the end of 2001).

Furthermore, interest rates rose somewhat - the yield on 15-year gilts increased from 4.45% to 4.78%, which will have led to a reduction in the value attributed to insurers' guaranteed liabilities.

We are also able to show the "realistic balance sheet" (RBS) of the 12 insurers who have provided it (insurers who have not used waivers during or at the end of 2003 do not have to provide it). This aims to show the assets available to, and liabilities of the with profits business more "realistically". It is worth saying that this is still at a developmental stage, and it does not necessarily represent a coherent approach to placing values on with profit business (the Accounting Standards Board is considering similar issues for companies' accounts, as distinct from their returns to FSA). Note that the RBS figures apply to with profit business only, whereas the traditional calculations relate to the company's total business. Insurers are still developing the approach to calculating RBS numbers and FSA have not required the figures to be audited; the outcome may be considered as an interim stage towards meeting final FSA requirements.

The RBS liabilities include the asset shares on with profits policies: this aims to give a better indication of insurers' obligations than the traditional calculation, which includes an implicit allowance for future bonuses. It also includes a liability for options and guarantees that is intended to be consistent with market conditions.

The RBS assets include the assets available to the with profit business, on a market value basis and including the embedded value of non-profit (including unit-linked) business; FSA may consider waivers from the standard guidelines if appropriate. Note, though, that the embedded value may not reflect a fully market-consistent calculation.

The RBS includes a "risk capital margin": this is the amount of capital the insurer would need to cover specified adverse changes in financial markets (market risk and credit risk). In accordance with its Consultation Paper 195, FSA plans to extend the RCM to include an allowance for persistency risk; some insurers may see a material increase in their RCM as a result of this. Operational and other risks to which insurers are exposed are not reflected in the RCM. Note that RCM can also be managed in a number of ways, including the choice of investments: for example, it may be reduced by switching assets from equities to bonds. Actions that firms take to reduce the RCM may help reduce the risk to which the business is exposed, but note that this may means lower payouts for policyholders.

We show the "capital coverage ratio", derived from the RBS figures, being the excess of assets over liabilities, divided by the RCM. We also show a "restricted capital coverage ratio", calculated excluding additional assets outside the with profits fund backing with profits business. Again, these ratios need to be interpreted with caution, as they cannot reflect all companies' individual circumstances, including their actual mix of business.

A capital coverage ratio of 1.00 may be perfectly acceptable, depending on the capital support available when needed. Indeed, some funds will aim to distribute surpluses such that retaining a high capital coverage ratio would be inappropriate. Also bear in mind that this is an interim stage of development, and there will inevitably be some inconsistencies in insurers' calculations.

FSA will also be requiring insurers to calculate their "initial capital assessment", i.e. what capital the directors regard as needed to cover the risks of the company, taking into account its particular circumstances. This is leading to additional work by life insurers on modelling and risk management.

Chris O'Brien
27 May 2004

1 The with profits life offices with the highest long-term fund admissible assets at the end of 2002.
2 Using form 9 of the returns: line 21 (long-term fund admissible assets) plus line 22 (other assets) minus liabilities*, minus required solvency margin (where "after required solvency margin"), plus line 31 if applicable (future profits#), expressed as a proportion of liabilities. *Liabilities are the sum of lines 23 (mathematical reserves) and 24 (other liabilities). #For the purpose of this calculation, future profits were restricted to 5/6 times the required solvency margin. Note: some commentators use other definitions of the free assets ratio.

Download text in PDF format Download PDF file

WITH-PROFIT LIFE INSURERS - SOLVENCY CALCULATIONS
"Realistic balance sheet"
Figures in columns (1) to (10) in £m                    
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
Statutory
assets

of
WP fund(s)
Additional assets outside WP
fund backing
WP businessa
Valuation
adjustmentsb
Total
realistic
basis
assets
Policyholder
realistic
basis
liabilities
Other
liabilities
Total
liabilities
Assets -
liabilities
WP capital
requirements
on realistic
basis
(RCM)c
Assets -
liabilities
-RCM
Capital
coverage
ratio
Restricted
capital

coverage
ratio
(1)+(2)+(3)
(5)+(6)
(4)-(7)
(8)-(9)
(8)/(9)
[(8)-(2)]/(9)
2003
AXA Sun Life plc
9445
501
135
10081
8050
469
8519
1562
326
1236
4.79
3.25
CGNU Life Assurance
10761
514
11274
9565
408
9972
1302
428
874
3.05
3.05
Clerical Medical Inv Grpd
Co-operative Ins Socd
Commercial Union L.A.
12439
497
12936
10978
350
11328
1608
341
1267
4.71
4.71
Eagle Star Life Assd
Equitable Life Assd
Friends Prov L & P
13570
135
407
14112
13123
773
13896
216
216
0
1.00
0.38
Legal & General Ass
18120
490
18610
17120
460
17580
1030
960
70
1.07
1.07
Norwich Union L & P
25833
38
25871
23909
565
24474
1398
871
527
1.60
1.60
Pearl Assurance
10617
522
268
11407
9604
779
10383
1024
319
705
3.21
1.57
Prudential Assuranced
Royal London Mutual
12749
974
13723
12337
418
12755
968
172
796
5.63
5.63
Royal & Sun All L & P
7371
80
97
7549
6926
240
7166
383
127
256
3.03
2.39
Scottish Equitabled
Scottish Mutual Assd
Scottish Widows plcd
Standard Life Asse
35491
3106
38597
31540
2487
34027
4570
2047
2523
2.23
2.23
Sun Alliance & London
5902
293
34
6229
5291
525
5816
413
203
210
2.03
0.59
Sun Life Assurance
6421
466
6887
5896
315
6211
676
300
376
2.25
2.25
Total
168719
1531
7026
177276
154339
7788
162127
15150
6310
8840
2.40
2.16
a ABI guidance is that this item includes shareholders' funds, provided certain conditions are met, funds earmarked on a reconstruction or attribution of inherited estate to back the with profit business, and other funds, e.g. in a mutual, with a similar purpose
b Valuation adjustments to statutory assets and additional assets arising on a realistic basis, including future profits on non-profit contracts
c Risk capital margin
d Not provided (realistic balance sheet is not compulsory for all companies)
e Figures at 15 November except that risk capital margin reflects changes in asset mix carried out in January
Traditional basis
Figures from lines 21 to 41 on form 9 and line 19 on form 9A in £m.
Long-term
admissible
assets
Other
assets
Mathematical
reserves
Other
liabilities
Free assets ratio1
before required solvency margin
Required
solvency
margin
Future
profits2
Free assets ratio3
after required solvency margin
Future
profits
Other
financial

engineering

adjustments
Sum of financial
engineering
adjustments
incl
excl
future profits2
Form 9: line:
21
22
23
24
41
excl
31
form 9A
line 19
   
2003
AXA Sun Life plc*
11356.048
134.353
9501.055
270.205
17.6%
434.948
0.000
13.1%
13.1%
0.000
0.000
0.000
CGNU Life Assurance*
11777.758
58.271
9777.905
428.956
16.0%
696.280
0.000
9.1%
9.1%
0.000
0.000
0.000
Clerical Medical Inv Grp
21758.846
686.568
20051.152
696.424
8.2%
719.493
53.000
5.0%
4.7%
53.000
974.760
1027.760
Co-operative Ins Soc
21581.367
15092.570
4729.881
8.9%
638.350
0.000
5.7%
5.7%
0.000
0.000
0.000
Commercial Union L.A.*
14352.948
90.218
12338.216
372.613
13.6%
475.650
0.000
9.9%
9.9%
0.000
-57.263
-57.263
Eagle Star Life Ass
11718.014
768.773
11028.333
203.381
11.2%
389.852
0.000
7.7%
7.7%
0.000
0.000
0.000
Equitable Life Ass
16209.178
15119.242
243.924
5.5%
623.141
0.000
1.5%
1.5%
0.000
0.000
0.000
Friends Prov L & P
20308.421
845.310
18874.166
780.903
7.6%
711.427
400.000
6.0%
4.0%
400.000
300.000
700.000
Legal & General Ass
42105.017
1905.000
39251.877
658.245
10.3%
1565.284
1000.000
8.9%
6.4%
1000.000
40.939
1040.939
Norwich Union L & P
28522.505
505.724
24445.673
772.250
15.1%
1252.669
670.000
12.8%
10.1%
670.000
279.330
949.330
Pearl Assurance*
14042.800
443.809
13268.851
379.235
6.1%
560.165
31.000
2.3%
2.0%
31.000
-0.022
30.978
Prudential Assurance
81813.271
581.224
72088.588
2478.637
10.5%
2810.340
0.000
6.7%
6.7%
0.000
48.548
48.548
Royal London Mutual*
19443.695
125.000
18043.744
510.831
5.5%
594.427
350.000
4.1%
2.3%
350.000
-0.248
349.752
Royal & Sun All L & P*
9734.789
80.004
8327.316
248.879
14.4%
385.371
0.000
9.9%
9.9%
0.000
-2.872
-2.872
Scottish Equitable
11886.546
269.812
11181.950
133.689
7.4%
522.638
400.000
6.3%
2.8%
400.000
33.644
433.644
Scottish Mutual Ass
14442.193
196.787
13042.544
873.867
5.2%
512.767
125.000
2.4%
1.5%
125.000
574.795
699.795
Scottish Widows plc
21525.025
871.379
19559.639
330.615
12.6%
844.054
195.000
9.3%
8.4%
195.000
0.000
195.000
Standard Life Ass4*
71911.612
970.106
66826.430
2489.093
5.1%
2109.217
1000.000
3.5%
2.1%
1000.000
0.000
1000.000
Sun Alliance & London*
8449.571
293.329
7909.794
434.780
4.8%
348.326
0.000
0.6%
0.6%
0.000
132.964
132.964
Sun Life Assurance*
11909.184
261.985
10700.570
227.973
11.4%
470.075
0.000
7.1%
7.1%
0.000
-96.368
-96.368
 
 
464848.788
9087.652
416429.615
17264.381
9.3%
16664.474
4224.000
6.4%
5.4%
4224.000
2228.207
6452.207
* Waiver(s) used in calculation of mathematical reserves
2002
AXA Sun Life plc
10875.162
103.532
9776.904
251.507
9.5%
453.566
375.000
8.7%
5.0%
375.000
71.428
446.428
CGNU Life Assurance
10802.763
30.267
9497.972
436.671
9.0%
687.265
572.721
7.9%
2.1%
572.721
0.000
572.721
Clerical Medical Inv Grp
19887.535
584.882
18412.138
693.519
7.2%
677.653
110.000
4.2%
3.6%
110.000
603.740
713.740
Co-operative Ins Soc
16671.876
14132.657
1114.185
9.3%
607.152
0.000
5.4%
5.4%
0.000
0.000
0.000
Commercial Union L.A.
13344.925
56.305
12550.869
343.938
3.9%
494.168
411.807
3.3%
0.1%
411.807
-52.971
358.836
Eagle Star Life Ass
11361.355
547.186
10958.442
249.483
6.3%
402.201
0.000
2.7%
2.7%
0.000
0.000
0.000
Equitable Life Ass
18927.597
17520.081
528.436
4.9%
722.879
200.000
2.0%
0.9%
200.000
0.000
200.000
Friends Prov L & P
19835.319
632.116
18466.459
1045.447
4.9%
720.349
600.000
4.3%
1.2%
600.000
530.000
1130.000
Legal & General Ass
37148.364
1835.000
35175.429
782.084
8.4%
1463.442
1219.535
7.7%
4.3%
1219.535
48.425
1267.960
Norwich Union L & P
27651.194
368.778
24950.102
721.061
9.1%
1171.831
976.526
8.4%
4.6%
976.526
123.644
1100.170
Pearl Assurance
14745.756
440.296
14128.781
562.189
3.4%
601.537
500.000
2.7%
-0.7%
500.000
-0.022
499.978
Prudential Assurance
74222.752
696.230
67187.081
1924.353
8.4%
2654.676
0.000
4.6%
4.6%
0.000
74.110
74.110
Royal London Mutual
18888.418
125.000
17807.099
633.020
3.1%
613.062
510.885
2.6%
-0.2%
830.000
-0.808
829.192
Royal & Sun All L & P
10156.107
64.054
9393.020
349.968
4.9%
431.121
250.000
3.0%
0.5%
250.000
-4.670
245.330
Scottish Equitable
11138.161
184.117
10495.468
134.004
6.5%
482.760
400.000
5.7%
2.0%
400.000
0.000
400.000
Scottish Mutual Ass
14517.031
202.371
13348.378
868.348
3.5%
507.782
250.000
1.7%
0.0%
250.000
542.295
792.295
Scottish Widows plc
20962.076
813.018
19295.401
467.974
10.2%
822.657
400.000
8.0%
6.0%
400.000
0.000
400.000
Standard Life Ass4
64549.649
969.652
60359.758
2446.898
4.3%
2014.364
1500.000
3.5%
1.1%
1500.000
0.000
1500.000
Sun Alliance & London
8734.877
273.749
8026.822
574.870
4.7%
356.934
0.000
0.6%
0.6%
0.000
490.382
490.382
Sun Life Assurance
11791.544
234.042
10923.796
239.073
7.7%
486.205
200.000
5.2%
3.4%
200.000
-63.051
136.949
Total
436212.461
8160.595
402406.657
14367.028
6.6%
16371.604
8476.473
4.7%
2.7%
8795.589
2362.502
11158.091
Source: companies' returns to the Financial Services Authority
1 Free assets ratio = (lines 21 + 22 minus lines 23 and 24)/(lines 23 and 24)
2 Here we use the lower of the future profits shown in line 31 and 5/6 times the required solvency margin
3 Free assets ratio = (lines 21 + 22 + 31 minus lines 23, 24 and 41)/(lines 23 and 24)
where excluding future profits, line 31 is omitted (no company used implicit items other than future profits)
4 Year-end 15 November; otherwise, figures are at year-end 31 December
Download Excel file

 

Business School CRIS University of Nottingham