XML 206 R47.htm IDEA: XBRL DOCUMENT v3.25.1
Risk and sensitivity analysis (Tables)
12 Months Ended
Dec. 31, 2024
Risk and sensitivity analysis  
Schedule of sensitivity analysis to foreign exchange risk

    

31 Dec 2024 $m

    

31 Dec 2023 $m

Change in local currency to $exchange rates

Decrease of 5%

    

Increase of 5%

Decrease of 5%

    

Increase of 5%

Profit after tax for the year

 

102

 

(92)

 

72

 

(65)

Shareholders’ equity

 

624

 

(565)

 

595

 

(538)

Schedule of sensitivity analysis to market risk

Base values

    

2024 $m

    

2023 $m

Profit after tax for the year for the Group

2,415

1,712

Group shareholders’ equity as at 31 Dec

 

17,492

 

17,823

CSM as at 31 Dec including JVs and associates

 

21,960

 

21,012

    

31 Dec 2024 $m

    

31 Dec 2023 $m

Interest rates and consequential effects

Decrease of 0.5%

Increase of 1%

Decrease of 0.5%

Increase of 1%

Increase (decrease) to shareholders’ equity:

Financial assets note

7,690

(13,462)

6,815

(12,004)

Net insurance contract liabilities (including CSM) note

(7,324)

12,474

(7,332)

12,191

Net effect on shareholders' equity

 

348

 

(878)

 

(328)

 

24

Increase (decrease) to profit after tax:

Net effect on profit after tax

380

(940)

(328)

24

Increase (decrease) to CSM liability:

CSM note

 

395

 

(975)

 

358

 

(880)

    

31 Dec 2024 $m

    

31 Dec 2023 $m

Equity/property market values

Decrease of 20%

    

Increase of 10%

Decrease of 20%

Increase of 10%

Increase (decrease) to shareholders’ equity:

Financial assets note

(14,133)

7,075

(13,359)

6,681

Net insurance contract liabilities (including CSM) note

13,132

(6,628)

12,288

(6,254)

Net effect on shareholders' equity

(689)

302

(822)

327

Increase (decrease) to profit after tax:

 

 

 

 

Net effect on profit after tax

(738)

325

(822)

327

Increase (decrease) to CSM liability:

CSM note

 

(1,479)

 

651

 

(1,392)

 

618

Schedule of sensitivity analysis to insurance risk

    

2024 $m

Net effect on shareholders’

equity and profit after tax

attributable to equity holders

    

Net effect on CSM

 

Gross of

    

Net of

    

Gross of

    

Net of

Sensitivity to insurance risk:

 

reinsurance

 

reinsurance

 

reinsurance

 

reinsurance

Maintenance expenses – 10% increase

(73)

(72)

(422)

(424)

Lapse rates – 10% increase

(97)

(72)

(1,435)

(1,593)

Mortality and morbidity – 5% increase

(110)

(108)

(689)

(269)

    

2023 $m

Net effect on shareholders’

equity and profit after tax

attributable to equity holders

Net effect on CSM

 

Gross of

 

Net of

 

Gross of

 

Net of

Sensitivity to insurance risk:

 

reinsurance

    

reinsurance

    

reinsurance

    

reinsurance

Maintenance expenses – 10% increase

(77)

(71)

(420)

(427)

Lapse rates – 10% increase

(88)

(76)

(1,363)

(1,496)

Mortality and morbidity – 5% increase

(131)

(96)

(638)

(261)