Segment information |
Aegon’s operating segments are based on the businesses as presented in internal reports that are regularly reviewed by the which is regarded as the chief operating decision maker. All reportable segments are involved in insurance or reinsurance business, asset management or services related to these activities. The reportable segments are:
∎ |
|
Americas : which covers business units in the United States, including any of the units’ activities located outside of the United States; |
∎ |
|
The Netherlands : which covered businesses activities from Aegon the Netherlands (no longer a reporting segment following the completion of the transaction with a.s.r.); |
∎ |
|
United Kingdom : which covers businesses activities from platform business and traditional insurance in the United Kingdom; |
∎ |
|
International : which covers operations in Spain & Portugal, China, Brazil, Bermuda, Hong Kong, and Singapore including any of the units’ activities located outside these countries; |
∎ |
|
Asset Management : which covers business activities from AAM Global Platforms and Strategic Partnerships; |
∎ |
|
Holding and other activities : which includes financing, employee and other administrative expenses of holding companies. | Aegon’s segment information is prepared by consolidating on a proportionate basis Aegon’s joint ventures and associated companies except for its 29.99 % stake in a.s.r.. The result of associate a.s.r. is included in Other income / (charges). Aegon uses the non-IFRS performance measure operating result. Similar as under the previous accounting policies, operating result reflects Aegon’s profit before tax from underlying business operations and mainly excludes components that relate to accounting mismatches that are dependent on market volatility, updates to best estimate actuarial and economic assumptions and model updates or events that are considered outside the normal course of business. Aegon believes that its performance measure operating result provides meaningful information about the operating results of Aegon’s business, including insight into the financial measures that Aegon’s senior management uses in managing the business. While many other insurers in Aegon’s peer group present substantially similar performance measures, the performance measures presented in this document may nevertheless differ from the performance measures presented by other insurers. The reconciliation from result before tax from continuing operations, being the most comparable IFRS measure, to operating result is presented in the tables in this note. There have been changes in the calculation of the items excluded from operating result (fair value items, realized gains or losses on investments, impairment charges/reversals, other income or charges and share in earnings of joint ventures and associates - these items are further discussed below) due to the adoption of IFRS 9 and IFRS 17. For example:
∎ |
|
Fair value items have reduced significantly, reflecting fewer accounting mismatches under the new accounting policies. |
∎ |
|
Realized gains/(losses) on investments now includes realized gains and losses on financial assets measured at amortized cost and financial assets classified at FVOCI. |
∎ |
|
Impairment losses and reversals of impairment losses reflect the change in ECL for financial assets. |
∎ |
|
Other non-operating results continue to include items that cannot be directly allocated to a specific line of business and items that are outside the normal course of business. It no longer includes all impacts of actuarial and economic assumption and model updates as most of these are recorded in CSM, but only: |
|
∎ |
|
the impact of changes in actuarial assumptions and model updates on onerous contracts, and |
|
∎ |
|
the impact of changes in financial assumptions and the passage of time on onerous groups of VFA contracts to which no risk mitigation is applied. | Fair value items include the following:
∎ |
|
Over- or underperformance of investments and guarantees held at fair value for which management’s best estimate investment return is included in operating result; |
∎ |
|
Hedge ineffectiveness on hedge transactions, fair value changes on economic hedges without natural offset in earnings and for which no hedge accounting is applied and fair value movements on real estate are included under fair value items; |
∎ |
|
Certain assets held by Aegon are carried at fair value and managed on a total return basis, with no offsetting changes in the valuation of related liabilities. These include assets such as investments in hedge funds, private equities, real estate (limited partnerships), convertible bonds and structured products; |
∎ |
|
Certain products offered by Aegon Americas contain guarantees and are reported on a fair value basis and include the total return annuities and variable annuities. The earnings on these products are impacted by movements in equity markets and risk-free interest rates. Short-term developments in the financial markets may therefore cause volatility in earnings; |
∎ |
|
Changes in value of VFA products that result in (a reversal of) onerous contracts; |
∎ |
|
Changes in discount rates for General model insurance contracts, including the revaluation of changes in non-financial assumptions and experience adjustments that adjust CSM to current interest rates. | Other income / (charges) include the following:
∎ |
|
Items which cannot be directly allocated to a specific line of business; |
∎ |
|
The impact of changes in actuarial assumptions and model updates on onerous contracts; |
∎ |
|
The impact of changes in financial assumptions and the passage of time on onerous groups of VFA contracts to which no risk mitigation is applied, and; |
∎ |
|
Items that are outside the normal course of business, including restructuring charges. | In the Consolidated income statement, for onerous contracts, actuarial assumption and model updates are included in “Insurance service result”. Restructuring charges are included in “Other operating expenses”. Share in earnings of joint ventures and associates Earnings from Aegon’s joint ventures in China, India, Spain & Portugal, and Aegon’s associates in France and United Kingdom are reported as part of operating result. The following table presents Aegon’s segment results.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income statement - Operating |
|
|
Americas |
|
|
|
The Nether- lands |
|
|
|
United Kingdom |
|
|
|
International |
|
|
|
Asset Manage- ment |
|
|
|
Holding and other activities |
|
|
|
Eliminations |
|
|
|
|
|
|
|
Joint ventures and associates eliminations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value items |
|
|
138 |
|
|
|
- |
|
|
|
(76 |
) |
|
|
(1 |
) |
|
|
(8 |
) |
|
|
24 |
|
|
|
(1 |
) |
|
|
76 |
|
|
|
9 |
|
|
|
85 |
|
|
|
|
|
|
|
|
|
|
|
|
Realized gains / (losses) on investments |
|
|
(683 |
) |
|
|
- |
|
|
|
- |
|
|
|
24 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(659 |
) |
|
|
(30 |
) |
|
|
(689 |
) |
|
|
|
|
|
|
|
|
|
|
|
Impairment losses / (reversals) |
|
|
(62 |
) |
|
|
- |
|
|
|
- |
|
|
|
(23 |
) |
|
|
- |
|
|
|
(7 |
) |
|
|
- |
|
|
|
(92 |
) |
|
|
2 |
|
|
|
(90 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income / (charges) |
|
|
(961 |
) |
|
|
(65 |
) |
|
|
(85 |
) |
|
|
(110 |
) |
|
|
(31 |
) |
|
|
110 |
|
|
|
2 |
|
|
|
(1,140 |
) |
|
|
(90 |
) |
|
|
(1,230 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense) / benefit |
|
|
214 |
|
|
|
- |
|
|
|
(23 |
) |
|
|
(69 |
) |
|
|
(36 |
) |
|
|
31 |
|
|
|
- |
|
|
|
118 |
|
|
|
91 |
|
|
|
209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inter-segment operating result |
|
|
(569 |
) |
|
|
(48 |
) |
|
|
(75 |
) |
|
|
256 |
|
|
|
150 |
|
|
|
286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance contracts revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Insurance contracts: direct part. |
|
|
9,468 |
|
|
|
- |
|
|
|
600 |
|
|
|
1,095 |
|
|
|
- |
|
|
|
- |
|
|
|
(51 |
) |
|
|
11,112 |
|
|
|
(1,490 |
) |
|
|
9,622 |
|
|
|
|
|
|
|
|
|
|
|
|
- Insurance contracts: without direct part. |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
700 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
700 |
|
|
|
- |
|
|
|
700 |
|
|
|
|
|
|
|
|
|
|
|
|
Investment contracts with discretionary participation features revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Insurance contracts: direct part. |
|
|
- |
|
|
|
- |
|
|
|
64 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
64 |
|
|
|
- |
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
|
- Insurance contracts: without direct part. |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue on financial instruments calculated using the effective interest method |
|
|
3,108 |
|
|
|
- |
|
|
|
58 |
|
|
|
87 |
|
|
|
2 |
|
|
|
90 |
|
|
|
(6 |
) |
|
|
3,339 |
|
|
|
(3 |
) |
|
|
3,336 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue on financial instruments measured at FVPL |
|
|
339 |
|
|
|
- |
|
|
|
486 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
826 |
|
|
|
- |
|
|
|
826 |
|
|
|
|
|
|
|
|
|
|
|
|
Other investment income |
|
|
14 |
|
|
|
- |
|
|
|
1,818 |
|
|
|
104 |
|
|
|
14 |
|
|
|
498 |
|
|
|
(498 |
) |
|
|
1,950 |
|
|
|
(116 |
) |
|
|
1,833 |
|
|
|
|
|
|
|
|
|
|
|
|
Fee and commission income |
|
|
1,653 |
|
|
|
- |
|
|
|
214 |
|
|
|
34 |
|
|
|
632 |
|
|
|
- |
|
|
|
(158 |
) |
|
|
2,376 |
|
|
|
(215 |
) |
|
|
2,160 |
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
37 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
38 |
|
|
|
(38 |
) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49 |
|
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
172 |
|
|
|
500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
The net result represents the standalone result of ‘The Netherlands’. After elimination, the remaining result is EUR (17). See note 45 Held for sale and discontinued operations for more details. | On July 4, 2023, Aegon announced the completion of the combination of its Dutch pension, life and non-life insurance, banking, and mortgage origination activities with a.s.r., and the beginning of its asset management partnership with a.s.r. As part of the transaction, Aegon received EUR 2.2 billion in cash proceeds and almost a 30% stake in a.s.r. In light of the transaction, Aegon the Netherlands is no longer reported as a separate segment, and its first half 2023 result is included in Other charges in the income statement. The other charges of the Americas in 2023 are mainly due to unfavorable assumption updates and restructuring charges.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income statement - Operating |
|
|
Americas |
|
|
|
The Nether- lands |
|
|
|
United Kingdom |
|
|
|
International |
|
|
|
Asset Manage- ment |
|
|
|
Holding and other activities |
|
|
|
Eliminations |
|
|
|
Segment total |
|
|
|
Joint ventures and associates eliminations |
|
|
|
Consoli- dated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value items |
|
|
(85 |
) |
|
|
- |
|
|
|
(71 |
) |
|
|
38 |
|
|
|
(3 |
) |
|
|
(21 |
) |
|
|
(76 |
) |
|
|
(218 |
) |
|
|
8 |
|
|
|
(209 |
) |
|
|
|
|
|
|
|
|
|
|
|
Realized gains / (losses) on investments |
|
|
(518 |
) |
|
|
- |
|
|
|
- |
|
|
|
30 |
|
|
|
- |
|
|
|
7 |
|
|
|
- |
|
|
|
(481 |
) |
|
|
(16 |
) |
|
|
(497 |
) |
|
|
|
|
|
|
|
|
|
|
|
Impairment losses / (reversals) |
|
|
(78 |
) |
|
|
- |
|
|
|
(11 |
) |
|
|
(14 |
) |
|
|
- |
|
|
|
(18 |
) |
|
|
- |
|
|
|
(122 |
) |
|
|
1 |
|
|
|
(121 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income / (charges) |
|
|
(117 |
) |
|
|
(1,373 |
) |
|
|
(64 |
) |
|
|
326 |
|
|
|
(19 |
) |
|
|
(118 |
) |
|
|
- |
|
|
|
(1,365 |
) |
|
|
(19 |
) |
|
|
(1,384 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense) / benefit |
|
|
(102 |
) |
|
|
- |
|
|
|
2 |
|
|
|
(57 |
) |
|
|
(67 |
) |
|
|
68 |
|
|
|
- |
|
|
|
(156 |
) |
|
|
85 |
|
|
|
(71 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inter-segment operating result |
|
|
(458 |
) |
|
|
(94 |
) |
|
|
(75 |
) |
|
|
236 |
|
|
|
188 |
|
|
|
203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance contracts revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Insurance contracts: direct part. |
|
|
10,174 |
|
|
|
- |
|
|
|
628 |
|
|
|
967 |
|
|
|
- |
|
|
|
- |
|
|
|
(32 |
) |
|
|
11,736 |
|
|
|
(1,210 |
) |
|
|
10,526 |
|
|
|
|
|
|
|
|
|
|
|
|
- Insurance contracts: without direct part. |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
651 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
651 |
|
|
|
- |
|
|
|
651 |
|
|
|
|
|
|
|
|
|
|
|
|
Investment contracts with discretionary participation features revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Insurance contracts: direct part. |
|
|
- |
|
|
|
- |
|
|
|
74 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
74 |
|
|
|
- |
|
|
|
74 |
|
|
|
|
|
|
|
|
|
|
|
|
- Insurance contracts: without direct part. |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue on financial instruments calculated using the effective interest method |
|
|
3,105 |
|
|
|
- |
|
|
|
12 |
|
|
|
191 |
|
|
|
- |
|
|
|
2 |
|
|
|
(5 |
) |
|
|
3,306 |
|
|
|
(3 |
) |
|
|
3,303 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest revenue on financial instruments measured at FVPL |
|
|
228 |
|
|
|
- |
|
|
|
399 |
|
|
|
(3 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
624 |
|
|
|
- |
|
|
|
624 |
|
|
|
|
|
|
|
|
|
|
|
|
Other investment income |
|
|
32 |
|
|
|
- |
|
|
|
1,530 |
|
|
|
100 |
|
|
|
12 |
|
|
|
425 |
|
|
|
(425 |
) |
|
|
1,673 |
|
|
|
(110 |
) |
|
|
1,564 |
|
|
|
|
|
|
|
|
|
|
|
|
Fee and commission income |
|
|
1,756 |
|
|
|
- |
|
|
|
223 |
|
|
|
62 |
|
|
|
693 |
|
|
|
- |
|
|
|
(187 |
) |
|
|
2,548 |
|
|
|
(254 |
) |
|
|
2,294 |
|
|
|
|
|
|
|
|
|
|
|
|
Other revenues |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
25 |
|
|
|
5 |
|
|
|
- |
|
|
|
- |
|
|
|
30 |
|
|
|
(30 |
) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
208 |
|
|
|
426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
The net result represents the standalone result of ‘The Netherlands’. After elimination and considering the result included in the Holdings and other activities, the remaining result is EUR (1,746). See note 45 Held for sale and discontinued operations for more details | The Americas recorded other charges of EUR 117 million in 2022 mainly due to unfavorable assumption updates and restructuring charges. Operating result reconciliation The reconciliation from operating result to result before tax, being the most comparable IFRS measure, is presented in the table below. For those items that cannot be directly reconciled to the respective notes, the explanation is provided below the table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Presentation Non-operating items and other income/ (charges) |
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
|
|
|
Result before tax from continuing operations |
|
|
|
|
|
|
(391 |
) |
|
|
827 |
|
|
|
|
|
Elimination of share in earnings of joint ventures and associates |
|
|
|
|
|
|
(19 |
) |
|
|
59 |
|
|
|
|
|
Insurance revenue |
|
|
|
|
|
|
(15 |
) |
|
|
1 |
|
|
|
|
|
Insurance service expenses |
|
|
|
|
|
|
427 |
|
|
|
442 |
|
|
|
|
|
Net income / (expenses) on reinsurance held |
|
|
|
|
|
|
(23 |
) |
|
|
(40 |
) |
|
|
|
|
Net fair value change of financial investments at fair value through profit or loss, other than derivatives |
|
|
|
|
|
|
(224 |
) |
|
|
183 |
|
|
|
|
|
Net fair value change of derivatives |
|
|
|
|
|
|
(7 |
) |
|
|
- |
|
|
|
|
|
Realized gains and losses on financial investments |
|
|
|
|
|
|
683 |
|
|
|
670 |
|
|
|
|
|
Net fair value change on investments in real estate |
|
|
|
|
|
|
(2 |
) |
|
|
(1 |
) |
|
|
|
|
Impairment (losses) reversals |
|
|
|
|
|
|
90 |
|
|
|
121 |
|
|
|
|
|
Insurance finance income / (expenses) |
|
|
|
|
|
|
375 |
|
|
|
(614 |
) |
|
|
|
|
Net reinsurance finance income / (expenses) on reinsurance held |
|
|
|
|
|
|
(85 |
) |
|
|
68 |
|
|
|
|
|
Investment contract income / (expenses) |
|
|
|
|
|
|
(5 |
) |
|
|
(2 |
) |
|
|
|
|
Net fair value change on borrowings and other financial liabilities |
|
|
|
|
|
|
- |
|
|
|
(5 |
) |
|
|
|
|
Fee and commission income |
|
|
|
|
|
|
(11 |
) |
|
|
(14 |
) |
|
|
|
|
Commissions and expenses |
|
|
|
|
|
|
596 |
|
|
|
378 |
|
|
|
|
|
Other income |
|
|
|
|
|
|
(18 |
) |
|
|
(341 |
) |
|
|
|
|
Other charges |
|
|
|
|
|
|
79 |
|
|
|
- |
|
|
|
|
|
Results of businesses disposed during reporting periods |
|
|
|
|
|
|
48 |
|
|
|
70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
∎ |
|
Insurance service expenses are mainly driven by two items: |
|
∎ |
|
Assumption changes on onerous contracts amounting to a loss of EUR 497 million (2022: loss of EUR 93 million), which is included in Other income / (charges). |
|
∎ |
|
Change in value of VFA products that result in (a reversal of) onerous contracts, amounting to a gain of EUR 129 million (2022: loss of 273 million), which is included in Fair value items. |
∎ |
|
Net income / (expenses) on reinsurance held mainly consist of assumption changes that relate to (a reversal of) underlying onerous contracts, amounting to a gain of EUR 31 million (2022: gain of EUR 38 million), which is included in Other income / (charges). |
∎ |
|
Net fair value change of financial investments at fair value through profit or loss, other than derivatives reflects the over- or underperformance of investments and guarantees held at fair value for which the expecting long-term return is included in operating result. |
∎ |
|
Insurance finance income / (expenses) mainly relate to changes in discount rates, amounting to a loss of EUR 354 million (2022: a gain of EUR 614 million), which is included in Fair value items. |
∎ |
|
Net reinsurance finance income / (expenses) on reinsurance held relate to changes in discount rates, amounting to a gain of EUR 84 million (2022: loss of EUR 70 million), which is included in Fair value items. |
∎ |
|
Commissions and expenses, which are included in Other income / (charges), relate to items which can cannot be directly allocated to a specific line of business and restructuring charges. | Other selected income statement items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
|
United Kingdom |
|
|
|
International |
|
|
|
Asset Management |
|
|
|
Holding and other activities |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred expenses and future servicing rights |
|
|
24 |
|
|
|
2 |
|
|
|
1 |
|
|
|
6 |
|
|
|
- |
|
|
|
33 |
|
|
|
|
|
|
|
|
Depreciation |
|
|
64 |
|
|
|
12 |
|
|
|
5 |
|
|
|
2 |
|
|
|
14 |
|
|
|
97 |
|
|
|
|
|
|
|
|
Impairment losses / (reversals) on financial assets, excluding receivables |
|
|
59 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
59 |
|
|
|
|
|
|
|
|
Impairment losses / (reversals) on non- financial assets and receivables |
|
|
32 |
|
|
|
- |
|
|
|
21 |
|
|
|
- |
|
|
|
7 |
|
|
|
60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred expenses and future servicing rights |
|
|
34 |
|
|
|
2 |
|
|
|
3 |
|
|
|
- |
|
|
|
- |
|
|
|
38 |
|
|
|
|
|
|
|
|
Depreciation |
|
|
67 |
|
|
|
11 |
|
|
|
6 |
|
|
|
2 |
|
|
|
17 |
|
|
|
103 |
|
|
|
|
|
|
|
|
Impairment losses / (reversals) on financial assets, excluding receivables |
|
|
78 |
|
|
|
- |
|
|
|
13 |
|
|
|
- |
|
|
|
- |
|
|
|
92 |
|
|
|
|
|
|
|
|
Impairment losses / (reversals) on non- financial assets and receivables |
|
|
17 |
|
|
|
11 |
|
|
|
- |
|
|
|
- |
|
|
|
18 |
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
|
United Kingdom |
|
|
|
International |
|
|
|
Asset Management |
|
|
|
Holding and other activities |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of employees - headcount |
|
|
6,967 |
|
|
|
2,591 |
|
|
|
3,654 |
|
|
|
1,409 |
|
|
|
1,037 |
|
|
|
15,658 |
|
|
|
|
|
|
|
|
Of which Aegon’s share of employees in joint ventures and associates 1) |
|
|
- |
|
|
|
49 |
|
|
|
2,936 |
|
|
|
219 |
|
|
|
- |
|
|
|
3,204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of employees - headcount |
|
|
6,153 |
|
|
|
2,621 |
|
|
|
4,281 |
|
|
|
1,464 |
|
|
|
958 |
|
|
|
15,478 |
|
|
|
|
|
|
|
|
Of which Aegon’s share of employees in joint ventures and associates |
|
|
- |
|
|
|
62 |
|
|
|
3,239 |
|
|
|
206 |
|
|
|
- |
|
|
|
3,507 |
|
1 |
Excludes a.s.r. as the results of this associate is not included in Operating result | Summarized assets and liabilities per segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
|
United Kingdom |
|
|
|
International |
|
|
|
Asset manage- ment |
|
|
|
Holding and other activities |
|
|
|
Eliminations |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash equivalents |
|
|
1,042 |
|
|
|
200 |
|
|
|
106 |
|
|
|
246 |
|
|
|
2,479 |
|
|
|
- |
|
|
|
4,074 |
|
|
|
|
|
|
|
|
|
Assets held for sale |
|
|
- |
|
|
|
432 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
432 |
|
|
|
|
|
|
|
|
|
Investments |
|
|
161,715 |
|
|
|
102,795 |
|
|
|
1,678 |
|
|
|
176 |
|
|
|
18 |
|
|
|
- |
|
|
|
266,382 |
|
|
|
|
|
|
|
|
|
Investments in joint ventures |
|
|
- |
|
|
|
- |
|
|
|
1,034 |
|
|
|
397 |
|
|
|
- |
|
|
|
- |
|
|
|
1,430 |
|
|
|
|
|
|
|
|
|
Investments in associates |
|
|
- |
|
|
|
- |
|
|
|
5 |
|
|
|
279 |
|
|
|
2,622 |
|
|
|
- |
|
|
|
2,906 |
|
|
|
|
|
|
|
|
|
Reinsurance contract assets |
|
|
16,563 |
|
|
|
2 |
|
|
|
5,656 |
|
|
|
- |
|
|
|
- |
|
|
|
(5,613 |
) |
|
|
16,608 |
|
|
|
|
|
|
|
|
|
Insurance contract assets |
|
|
181 |
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
185 |
|
|
|
|
|
|
|
|
|
Deferred expenses |
|
|
428 |
|
|
|
19 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
447 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
6,486 |
|
|
|
1,818 |
|
|
|
183 |
|
|
|
359 |
|
|
|
8,095 |
|
|
|
(7,823 |
) |
|
|
9,118 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reinsurance contract liabilities |
|
|
396 |
|
|
|
- |
|
|
|
211 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
608 |
|
|
|
|
|
|
|
|
|
Insurance contract liabilities |
|
|
136,116 |
|
|
|
40,329 |
|
|
|
6,628 |
|
|
|
- |
|
|
|
- |
|
|
|
(5,626 |
) |
|
|
177,446 |
|
|
|
|
|
|
|
|
|
Investment contracts with discretionary participating features |
|
|
- |
|
|
|
21,594 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
21,594 |
|
|
|
|
|
|
|
|
|
Investment contracts without discretionary participating features |
|
|
35,181 |
|
|
|
40,085 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
75,266 |
|
|
|
|
|
|
|
|
|
Liabilities held for sale / disposal groups |
|
|
- |
|
|
|
389 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
389 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
11,257 |
|
|
|
1,418 |
|
|
|
219 |
|
|
|
397 |
|
|
|
3,660 |
|
|
|
(228 |
) |
|
|
16,723 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
|
The Nether- lands |
|
|
|
United Kingdom |
|
|
|
Interna- tional |
|
|
|
Asset manage- ment |
|
|
|
Holding and other activities |
|
|
|
Elimina- tions |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash equivalents |
|
|
1,097 |
|
|
|
- |
|
|
|
182 |
|
|
|
116 |
|
|
|
367 |
|
|
|
1,639 |
|
|
|
- |
|
|
|
3,402 |
|
|
|
|
|
|
|
|
|
|
Assets held for sale |
|
|
- |
|
|
|
88,664 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
88,664 |
|
|
|
|
|
|
|
|
|
|
Investments |
|
|
160,624 |
|
|
|
- |
|
|
|
91,463 |
|
|
|
2,497 |
|
|
|
136 |
|
|
|
39 |
|
|
|
- |
|
|
|
254,759 |
|
|
|
|
|
|
|
|
|
|
Investments in joint ventures |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
959 |
|
|
|
471 |
|
|
|
- |
|
|
|
- |
|
|
|
1,430 |
|
|
|
|
|
|
|
|
|
|
Investments in associates |
|
|
- |
|
|
|
11 |
|
|
|
- |
|
|
|
20 |
|
|
|
129 |
|
|
|
16 |
|
|
|
(11 |
) |
|
|
165 |
|
|
|
|
|
|
|
|
|
|
Reinsurance contract assets |
|
|
16,520 |
|
|
|
- |
|
|
|
369 |
|
|
|
6,273 |
|
|
|
- |
|
|
|
- |
|
|
|
(6,223 |
) |
|
|
16,939 |
|
|
|
|
|
|
|
|
|
|
Insurance contract assets |
|
|
36 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
36 |
|
|
|
|
|
|
|
|
|
|
Deferred expenses |
|
|
432 |
|
|
|
- |
|
|
|
20 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
452 |
|
|
|
|
|
|
|
|
|
|
Other assets |
|
|
9,652 |
|
|
|
1,076 |
|
|
|
1,973 |
|
|
|
336 |
|
|
|
146 |
|
|
|
16,455 |
|
|
|
(14,774 |
) |
|
|
14,864 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reinsurance contract liabilities |
|
|
62 |
|
|
|
- |
|
|
|
- |
|
|
|
208 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
270 |
|
|
|
|
|
|
|
|
|
|
Insurance contract liabilities |
|
|
137,195 |
|
|
|
(0 |
) |
|
|
37,621 |
|
|
|
7,570 |
|
|
|
- |
|
|
|
- |
|
|
|
(6,266 |
) |
|
|
176,120 |
|
|
|
|
|
|
|
|
|
|
Investment contracts with discretionary participating features |
|
|
- |
|
|
|
- |
|
|
|
21,055 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
21,055 |
|
|
|
|
|
|
|
|
|
|
Investment contracts without discretionary participating features |
|
|
32,788 |
|
|
|
- |
|
|
|
32,440 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
65,227 |
|
|
|
|
|
|
|
|
|
|
Liabilities held for sale / disposal groups |
|
|
- |
|
|
|
84,183 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
84,183 |
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
14,920 |
|
|
|
934 |
|
|
|
1,344 |
|
|
|
281 |
|
|
|
424 |
|
|
|
7,213 |
|
|
|
(2,196 |
) |
|
|
22,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amounts included in the tables on investments are presented on an IFRS basis, which means that investments in joint ventures and associates are not consolidated on a proportionate basis. Instead, these investments are included on a single line using the equity method of accounting.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
|
United Kingdom |
|
|
|
International |
|
|
|
Asset Management |
|
|
|
Holding and other activities |
|
|
|
Eliminations |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
267 |
|
|
|
16,192 |
|
|
|
23 |
|
|
|
9 |
|
|
|
- |
|
|
|
- |
|
|
|
16,491 |
|
|
|
|
|
|
|
|
|
Debt securities |
|
|
47,547 |
|
|
|
6,916 |
|
|
|
1,295 |
|
|
|
52 |
|
|
|
- |
|
|
|
- |
|
|
|
55,811 |
|
|
|
|
|
|
|
|
|
Unconsolidated investment funds |
|
|
92,520 |
|
|
|
74,719 |
|
|
|
173 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
167,411 |
|
|
|
|
|
|
|
|
|
Loans |
|
|
10,156 |
|
|
|
2,269 |
|
|
|
3 |
|
|
|
- |
|
|
|
18 |
|
|
|
- |
|
|
|
12,446 |
|
|
|
|
|
|
|
|
|
Other financial assets |
|
|
11,187 |
|
|
|
2,266 |
|
|
|
166 |
|
|
|
115 |
|
|
|
- |
|
|
|
- |
|
|
|
13,735 |
|
|
|
|
|
|
|
|
|
Investments in real estate |
|
|
38 |
|
|
|
433 |
|
|
|
17 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
488 |
|
Total investments on balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet investments third parties |
|
|
225,090 |
|
|
|
135,270 |
|
|
|
3,711 |
|
|
|
195,304 |
|
|
|
- |
|
|
|
- |
|
|
|
559,375 |
|
|
|
|
|
|
|
|
|
Total revenue-generating investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets measured at FVOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Backing insurance contracts without direct participation |
|
|
42,973 |
|
|
|
- |
|
|
|
1,439 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
44,412 |
|
|
|
|
|
|
|
|
|
Backing investment contracts without direct participation |
|
|
5,854 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,854 |
|
|
|
|
|
|
|
|
|
Non-insurance related assets |
|
|
- |
|
|
|
- |
|
|
|
1 |
|
|
|
97 |
|
|
|
- |
|
|
|
- |
|
|
|
98 |
|
|
|
|
|
|
|
|
|
Financial assets measured at FVPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Backing direct participation insurance contracts |
|
|
67,532 |
|
|
|
40,008 |
|
|
|
173 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
107,714 |
|
|
|
|
|
|
|
|
|
Backing insurance contracts without direct participation |
|
|
9,696 |
|
|
|
1,243 |
|
|
|
27 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,967 |
|
|
|
|
|
|
|
|
|
Backing direct participation investment contracts |
|
|
24,988 |
|
|
|
22,771 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
47,759 |
|
|
|
|
|
|
|
|
|
Backing investment contracts without direct participation |
|
|
386 |
|
|
|
- |
|
|
|
19 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
405 |
|
|
|
|
|
|
|
|
|
Non-insurance related assets |
|
|
92 |
|
|
|
38,339 |
|
|
|
- |
|
|
|
27 |
|
|
|
- |
|
|
|
- |
|
|
|
38,458 |
|
Financial assets measured at amortized cost |
|
|
10,156 |
|
|
|
- |
|
|
|
1 |
|
|
|
52 |
|
|
|
18 |
|
|
|
- |
|
|
|
10,227 |
|
|
|
|
|
|
|
|
|
Investments in real estate |
|
|
38 |
|
|
|
433 |
|
|
|
17 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
488 |
|
Total investments on balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in joint ventures |
|
|
- |
|
|
|
- |
|
|
|
1,034 |
|
|
|
397 |
|
|
|
- |
|
|
|
- |
|
|
|
1,430 |
|
|
|
|
|
|
|
|
|
Investments in associates |
|
|
- |
|
|
|
- |
|
|
|
5 |
|
|
|
279 |
|
|
|
2,622 |
|
|
|
- |
|
|
|
2,906 |
|
|
|
|
|
|
|
|
|
Other assets |
|
|
24,700 |
|
|
|
2,470 |
|
|
|
5,948 |
|
|
|
606 |
|
|
|
10,575 |
|
|
|
(13,436 |
) |
|
|
30,863 |
|
|
|
|
|
|
|
|
|
Consolidated total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
The Netherlands |
|
|
United Kingdom |
|
|
International |
|
|
Asset Manage- ment |
|
|
Holding and other activities |
|
|
Eliminations |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
315 |
|
|
|
- |
|
|
|
15,518 |
|
|
|
21 |
|
|
|
7 |
|
|
|
1 |
|
|
|
- |
|
|
|
15,863 |
|
|
|
|
|
|
|
|
|
|
Debt securities |
|
|
51,008 |
|
|
|
- |
|
|
|
6,455 |
|
|
|
1,864 |
|
|
|
15 |
|
|
|
- |
|
|
|
- |
|
|
|
59,341 |
|
|
|
|
|
|
|
|
|
|
Unconsolidated investment funds |
|
|
89,535 |
|
|
|
- |
|
|
|
64,776 |
|
|
|
431 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
154,741 |
|
|
|
|
|
|
|
|
|
|
Loans |
|
|
10,406 |
|
|
|
- |
|
|
|
2,354 |
|
|
|
14 |
|
|
|
- |
|
|
|
38 |
|
|
|
- |
|
|
|
12,812 |
|
|
|
|
|
|
|
|
|
|
Other financial assets |
|
|
9,318 |
|
|
|
- |
|
|
|
1,917 |
|
|
|
150 |
|
|
|
114 |
|
|
|
- |
|
|
|
- |
|
|
|
11,500 |
|
|
|
|
|
|
|
|
|
|
Investments in real estate |
|
|
42 |
|
|
|
- |
|
|
|
443 |
|
|
|
17 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
502 |
|
|
|
|
|
|
|
|
|
|
Total investments on balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet investments third parties |
|
|
216,060 |
|
|
|
- |
|
|
|
122,742 |
|
|
|
3,384 |
|
|
|
141,067 |
|
|
|
- |
|
|
|
- |
|
|
|
483,253 |
|
|
|
|
|
|
|
|
|
|
Total revenue-generating investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets measured at FVOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Backing insurance contracts without direct participation |
|
|
46,665 |
|
|
|
- |
|
|
|
- |
|
|
|
1,900 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
48,565 |
|
|
|
|
|
|
|
|
|
|
Backing investment contracts without direct participation |
|
|
5,482 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,482 |
|
|
|
|
|
|
|
|
|
|
Non-insurance related assets |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
81 |
|
|
|
96 |
|
|
|
- |
|
|
|
- |
|
|
|
177 |
|
|
|
|
|
|
|
|
|
|
Financial assets measured at FVPL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Backing direct participation insurance contracts |
|
|
66,344 |
|
|
|
- |
|
|
|
36,843 |
|
|
|
140 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
103,327 |
|
|
|
|
|
|
|
|
|
|
Backing insurance contracts without direct participation |
|
|
8,164 |
|
|
|
- |
|
|
|
1,083 |
|
|
|
305 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9,552 |
|
|
|
|
|
|
|
|
|
|
Backing direct participation investment contracts |
|
|
23,191 |
|
|
|
- |
|
|
|
22,262 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
45,453 |
|
|
|
|
|
|
|
|
|
|
Backing investment contracts without direct participation |
|
|
285 |
|
|
|
- |
|
|
|
- |
|
|
|
47 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
331 |
|
|
|
|
|
|
|
|
|
|
Non-insurance related assets |
|
|
46 |
|
|
|
- |
|
|
|
30,832 |
|
|
|
- |
|
|
|
40 |
|
|
|
1 |
|
|
|
- |
|
|
|
30,918 |
|
|
|
|
|
|
|
|
|
|
Financial assets measured at amortized cost |
|
|
10,406 |
|
|
|
- |
|
|
|
- |
|
|
|
9 |
|
|
|
- |
|
|
|
38 |
|
|
|
- |
|
|
|
10,453 |
|
|
|
|
|
|
|
|
|
|
Investments in real estate |
|
|
42 |
|
|
|
- |
|
|
|
443 |
|
|
|
17 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
502 |
|
|
|
|
|
|
|
|
|
|
Total investments on balance sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in joint ventures |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
959 |
|
|
|
471 |
|
|
|
- |
|
|
|
- |
|
|
|
1,430 |
|
|
|
|
|
|
|
|
|
|
Investments in associates |
|
|
- |
|
|
|
11 |
|
|
|
- |
|
|
|
20 |
|
|
|
129 |
|
|
|
16 |
|
|
|
(11 |
) |
|
|
165 |
|
|
|
|
|
|
|
|
|
|
Other assets |
|
|
27,399 |
|
|
|
89,740 |
|
|
|
2,544 |
|
|
|
6,726 |
|
|
|
513 |
|
|
|
18,094 |
|
|
|
(20,658 |
) |
|
|
124,357 |
|
|
|
|
|
|
|
|
|
|
Consolidated total assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Insurance, reinsurance and investment contracts with discretionary participation feature
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summarized assets and liabilities per segment |
|
|
Americas |
|
|
|
United Kingdom |
|
|
|
International |
|
|
|
Eliminations |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct participating contracts |
|
|
70,436 |
|
|
|
39,687 |
|
|
|
193 |
|
|
|
- |
|
|
|
110,315 |
|
|
|
|
|
|
|
Without direct participation contracts |
|
|
65,499 |
|
|
|
642 |
|
|
|
6,393 |
|
|
|
(5,626 |
) |
|
|
66,907 |
|
|
|
|
|
|
|
Contracts measured under the PAA |
|
|
- |
|
|
|
- |
|
|
|
39 |
|
|
|
- |
|
|
|
39 |
|
|
|
|
|
|
|
Investment contracts with DPF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct participating contracts |
|
|
- |
|
|
|
21,594 |
|
|
|
- |
|
|
|
- |
|
|
|
21,594 |
|
|
|
|
|
|
|
Insurance contracts and investment contracts without participation features |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reinsurance contracts held |
|
|
16,166 |
|
|
|
2 |
|
|
|
5,445 |
|
|
|
(5,613 |
) |
|
|
16,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summarized assets and liabilities per segment |
|
|
Americas |
|
|
|
United Kingdom |
|
|
|
International |
|
|
|
Eliminations |
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct participating contracts |
|
|
69,163 |
|
|
|
36,694 |
|
|
|
187 |
|
|
|
- |
|
|
|
106,044 |
|
|
|
|
|
|
|
Without direct participation contracts |
|
|
67,996 |
|
|
|
927 |
|
|
|
6,944 |
|
|
|
(6,266 |
) |
|
|
69,600 |
|
|
|
|
|
|
|
Contracts measured under the PAA |
|
|
- |
|
|
|
- |
|
|
|
439 |
|
|
|
- |
|
|
|
439 |
|
|
|
|
|
|
|
Investment contracts with DPF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct participating contracts |
|
|
- |
|
|
|
21,055 |
|
|
|
- |
|
|
|
- |
|
|
|
21,055 |
|
|
|
|
|
|
|
Insurance contracts and investment contracts without participation features |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reinsurance contracts held |
|
|
16,458 |
|
|
|
369 |
|
|
|
6,065 |
|
|
|
(6,223 |
) |
|
|
16,669 |
|
|