Group embedded value
Our Group embedded value increased by £603m or 11% in 2007. Before taking into account dividends paid to shareholders, the increase was £800m, of which £600m was from capital and cash generation. Our capital and cash generation from the core elements rose £213m to £334m, mainly due to improvements in new business strain and expected return. Back book management was the other main contributor to our capital and cash generation with a return of £209m, £137m higher than 2006. Efficiency profits and non-operating items also made small positive contributions to capital and cash generation. This is discussed in more detail in the capital and cash generation section. The net worth of our Group has increased from £2,391m to £2,884m and the present value of the in-force business (PVIF) rose from £3,217m to £3,327m, reflecting our growth.
Reconciliation of EEV
| 12 months to 31 December 2007 |
Free surplus £m |
Required capital £m |
Net worth £m |
PVIF net of cost of capital £m |
Group EEV £m |
|---|---|---|---|---|---|
| Opening | 1,829 | 562 | 2,391 | 3,217 | 5,608 |
| Capital and cash generation | 566 | 34 | 600 | - | 600 |
| PVIF income statement | - | - | - | (13) | (13) |
| Profit after tax | 566 | 34 | 600 | (13) | 587 |
| Dividends | (197) | - | (197) | - | (197) |
| Other non-trading movements | 6 | 84 | 90 | 123 | 213 |
| Closing | 2,204 | 680 | 2,884 | 3,327 | 6,211 |



