Final Results
A year of delivery: Chesnara announces Legal and General Nederland acquisition and delivers strong value growth.
"2016 has been one of the busiest and most successful years in Chesnara's history and ended with a very well supported equity raise to fund the acquisition of Legal and General Nederland. We have delivered against each of our core strategic objectives, continued to embed Solvency II and delivered value to our customers. The business growth has been achieved without compromising our risk appetite, building on our reputation for solid returns to our shareholders."
Financial Highlights
· Economic Value (EcV) of £602.6m Note 1 Note 2 (31 December 2015: £453.4m). Growth of 33% during the year, which includes the impact of the equity raise (see note 2), earnings in the year and foreign exchange gains. Excluding the equity raise the EcV of the group has grown by 18%.
· Economic Value earnings net of tax of £72.5m (31 December 2015: £57.5m). Growth achieved through a combination of strong operating earnings, new business growth in Sweden and economic earnings.
· Movestic EcV new business contribution of £11.7m (31 December 2015: £5.7m). Improvements due to the combined impact of increased market share and higher average gross margins result in record new business profits.
· Total group cash generation of £85.4m Note 2 Note 3 (31 December 2015: £82.4m). Total cash generation includes the impact of the equity raise (see note 2), whilst 2015 includes £39.9m gained on the acquisition of Waard Group.
· Total group cash generation (excluding the impact of equity raise) £36.5m Note 2 Note 3 (31 December 2015: £50.9m). UK cash generation remains in line with expectations but is lower than last year in part due to an increase in capital requirements driven by growing asset values. Movestic has reported a modest negative cash generation result as a consequence of continuing to invest in its new business operation. Waard has made a positive contribution of £15.7m which includes one-off gains from asset disposals and a foreign exchange gain.
· IFRS profit before tax of £40.7m (31 December 2015: £42.8m). A strong result delivered for the current period despite the adverse impact of a reduction in yield curves during the year. The prior year result includes a gain of £16.6m recognised on the acquisition of the Waard Group.
· IFRS Total Comprehensive Income of £55.4m (31 December 2015: £39.6m). The current period includes a foreign exchange gain of £20.1m compared to a corresponding loss of £0.2m in 2015.
· Group solvency ratio of 158% Note 2 (31 December 2015: 146%). After taking account of the dividend the Group solvency ratio has improved and subsidiary solvency ratios remain strong and above internal targets. This metric includes the impact of the equity raise (see note 2). In calculating the group's solvency position we have applied the "standard formula" and have not used transitional arrangements or any other elements of the long-term guarantee package.
· Group solvency ratio (excluding the impact of equity raise) of 144% Note 2 (31 December 2015: 146%). The Group solvency ratio has reduced marginally though subsidiary solvency ratios remain strong and above internal targets after accounting for dividends, with the UK at 128% (31 December 2015: 135%); Movestic at 140% (31 December 2015: 154%) and Waard Group at 712% (31 December 2015: 597%).
· 2.9% increase in final dividend compared with 2015. Recommended final dividend of 12.69p per share (2015: 12.33p per share). This increase represents the twelfth successive rise in final dividends.
Strategic delivery highlights
· Announcement of the acquisition of Legal and General Nederland. In November we announced the acquisition of LGN for a price of €160m at a discount to Economic Value of approximately 33%. The deal offers potential for phased, orderly extraction of excess capital and is expected to create an Economic Value gain of c£56m on completion. The DNB have confirmed their non-objection to the acquisition which is expected to complete in the week commencing 3 April 2017.
· Movestic dividend. Several years of growth have generated sufficient surplus for Movestic to declare its maiden dividend to Chesnara.
John Deane, Chief Executive said:
'2016 has been a year of significant development for the Chesnara group and we have delivered strongly against all of our strategic objectives.
The value of our existing businesses has grown across all territories, with cash emergence sufficient to fund a further increase in the annual dividend, the twelfth successive year of dividend growth. The increase in value includes an increasingly material contribution from new business profits in Sweden where we have delivered our best ever results.
Finally, the acquisition of Legal and General Nederland, announced in November 2016, represents a continuation of Chesnara's successful acquisition strategy. The acquisition will create significant scale in the Netherlands making Chesnara a well balanced three territory group. Legal and General Nederland is expected to have a significant positive impact on the Economic Value of the group and will further enhance ongoing cash generation thereby supporting the continuation of our dividend strategy.'
Note 1 Transition of our valuation methodology from Embedded Value reporting to Economic Value reporting has resulted in a small decrease in the valuation of Chesnara by £1.7m. Economic Value is based on the Solvency II "Own funds" valuation with adjustments for contract boundaries, risk margin and adding back the impact of restrictions placed on the value of certain ring-fenced funds. We consider the Solvency II rules understate the commercial value of these items. Contract boundary rules require Solvency II Own Funds to assume no future regular premiums on certain contracts and the Solvency II risk margin is significantly higher than under Embedded Value.
Note 2 During 2016 we announced the acquisition of Legal and General Nederland which will complete in 2017. In respect of this we raised £70m of equity in the year. The full positive impact of the acquisition will be recognised on completion in the 2017 results.
Note 3 Cash generation represents the movement in the surplus assets that exists within the group over and above the level of capital that is required to be held. The level of capital required to be held takes account of the buffers that management has set to hold over and above the solvency requirements imposed by our regulators. From 1 January 2016 cash generation has been determined with reference to the Solvency II prudential regime. Previously cash generation was determined with reference to Solvency I.
The Board approved this statement on 30 March 2017.