AEGON NV | CIK:0000769218 | 3

  • Filed: 3/23/2018
  • Entity registrant name: AEGON NV (CIK: 0000769218)
  • Generator: Donnelley Financial Solutions
  • SEC filing page: http://www.sec.gov/Archives/edgar/data/769218/000119312518093078/0001193125-18-093078-index.htm
  • XBRL Instance: http://www.sec.gov/Archives/edgar/data/769218/000119312518093078/aeg-20171231.xml
  • XBRL Cloud Viewer: Click to open XBRL Cloud Viewer
  • EDGAR Dashboard: https://edgardashboard.xbrlcloud.com/edgar-dashboard/?cik=0000769218
  • Open this page in separate window: Click
  • ifrs-full:DisclosureOfEntitysReportableSegmentsExplanatory

    5 Segment information

    Aegon’s operating segments are based on the businesses as presented in internal reports that are regularly reviewed by the Executive Board 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: one operating segment which covers business units in the United States, Brazil and Mexico, including any of the units’ activities located outside these countries;
      the Netherlands;
      United Kingdom (including Variable Annuities Europe);
      Central & Eastern Europe;
      Spain & Portugal;
      Asia: one operating segment which covers businesses operating in Hong Kong, Singapore, China, Japan, India and Indonesia including any of the units’ activities located outside these countries;
      Asset Management: one operating segment which covers business activities from Aegon Asset Management;
      Holding and other activities: one operating segment which includes financing, reinsurance activities, 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.

    Performance Measure

    A non-IFRS performance measure of reporting segments utilized by the Company is underlying earnings before tax. Underlying earnings before tax reflects Aegon’s profit from underlying business operations and 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 underlying earnings before tax provides meaningful information about the underlying results of Aegon’s business, including insight into the financial measures that Aegon’s senior management uses in managing the business. Among other things, Aegon’s senior management is compensated based in part on Aegon’s results against targets using underlying earnings before tax. 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. There is no standardized meaning to these measures under IFRS or any other recognized set of accounting standards.

    The reconciliation from underlying earnings before tax to income before tax, being the most comparable IFRS measure, is presented in the tables in this note.

    The items that are excluded from underlying earnings before tax as described further below are: fair value items, realized gains or losses on investments, impairment charges/reversals, other income or charges, run-off businesses and share in earnings of joint ventures and associates.

    Impact from assumption and model updates

    In 2017 a charge of EUR 276 million (2016: EUR 118 million charge) has been recorded in other income/ (charges) in respect of assumption changes and model updates. The impact is mainly attributable to Aegon’s business in the Americas and the Netherlands. Assumption changes and model updates in the Americas led to a net negative impact of EUR 402 million and were mainly driven by a charge of EUR 303 million (USD 343 million) from the conversion of the largest block of universal life business to a new model. The model allows for modeling policyholder behavior and other assumptions on a policy by policy basis, whereas in the previous model this was done at a cohort level. A model change in fixed annuities discount rate, resulted in a charge of EUR 44 million (USD 50 million) and other assumption changes and model updates led to a charge of EUR 54 million (USD 61 million). In the Netherlands, assumption changes and model updates led to a gain of EUR 101 million, which mainly relates to the guarantee provision.

    During 2016 Aegon implemented actuarial assumption and model updates resulting in a net EUR 118 million charge (2015: EUR 131 million charge) to income before tax.

    Fair value items

    Fair value items include the over- or underperformance of investments and guarantees held at fair value for which the expected long-term return is included in underlying earnings before tax.

    In addition, 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. Underlying earnings before tax exclude any over- or underperformance compared to management’s long-term expected return on assets. Based on current holdings and asset returns, the long-term expected return on an annual basis is 8-10%, depending on asset class, including cash income and market value changes. The expected earnings from these asset classes are net of deferred policy acquisition costs (DPAC) where applicable.

    In addition, certain products offered by Aegon Americas contain guarantees and are reported on a fair value basis and the total return annuities and guarantees on 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. Included in underlying earnings before tax is a long-term expected return on these products and excluded is any over- or underperformance compared to management’s expected return.

    The fair value movements of certain guarantees and the fair value change of derivatives that hedge certain risks on these guarantees of Aegon’s businesses in the Netherlands, VA Europe (included in United Kingdom) and Japan are excluded from underlying earnings before tax, and the long-term expected return for these guarantees is set at zero. In addition, fair value items include market related results on our loyalty bonus reserves in the United Kingdom. The value of these reserves are directly related to policyholder investments which value is directly impacted by movements in equity and bond markets.

    Holding and other activities include certain issued bonds that are held at fair value through profit or loss (FVTPL). The interest rate risk on these bonds is hedged using swaps. The fair value movement resulting from changes in Aegon’s credit spread used in the valuation of these bonds are excluded from underlying earnings before tax and reported under fair value items.

    Realized gains or losses on investments

    Includes realized gains and losses on available-for-sale investments, mortgage loans and other loan portfolios.

    Impairment charges/reversals

    Impairment charges include impairments on available-for-sale debt securities, shares including the effect of deferred policyholder acquisition costs, mortgage loans and other loan portfolios at amortized cost, joint ventures and associates. Impairment reversals include reversals on available-for-sale debt securities.

    Other income or charges

    Other income or charges includes the following:

      items which cannot be directly allocated to a specific line of business;
      the impact of assumption and model updates used to support calculations of our liabilities for insurance and investment contracts sold to policyholders and related assets; and
      items that are outside the normal course of business, including restructuring charges.

    In the Consolidated income statement, these restructuring charges are included in operating expenses. Actuarial assumption and model updates are recorded in ‘Policyholder claims and benefits’ in the Consolidated income statement.

    Run-off businesses

    Includes underlying results of business units where management has decided to exit the market and to run -off the existing block of business. This line includes results related to the run-off of the institutional spread-based business, structured settlements blocks of business, the life reinsurance business and the bank-owned and corporate-owned life insurance (BOLI/COLI) business in the United States. Aegon has other blocks of business for which sales have been discontinued and of which the earnings are included in underlying earnings before tax.

    Share in earnings of joint ventures and associates

    Earnings from Aegon’s joint ventures in the Netherlands, Mexico, Spain, Portugal, China and Japan and Aegon’s associates in India, Brazil, the Netherlands, United Kingdom, Mexico and France are reported on an underlying earnings before tax basis.

    The following table presents Aegon’s segment results.

     

    Income statement -

    Underlying earnings

      

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

     

    2017

                            

    Underlying earnings before tax

         1,381       520       116       67       4       49       136       (170     -       2,103       61       2,163  

    Fair value items

         170       30       (82     -       -       -       -       24       -       142       (97     45  

    Realized gains / (losses) on investments

         157       184       62       1       -       4       3       -       -       413       (5     408  

    Impairment charges

         (38     (27     -       (2     -       (1     -       (3     -       (71     -       (71

    Impairment reversals

         22       10       -       -       -       -       -       -       -       32       -       32  

    Other income / (charges)

         (353     296       40       -       -       (19     (49     16       -       (68     (4     (72

    Run-off businesses

         30       -       -       -       -       -       -       -       -       30       -       30  

    Income / (loss) before tax

         1,369       1,013       137       66       4       33       90       (134     -       2,579       (44     2,534  

    Income tax (expense) / benefit

         198       (196     (56     (9     (6     (28     (42     29       -       (110     44       (65

    Net income / (loss)

         1,567       818       81       57       (2     5       48       (105     -       2,469       -       2,469  

    Inter-segment underlying earnings

         (78     (111     (87     (11     (1     (1     214       73          

    Revenues

                            

    2017

                            

    Life insurance gross premiums

         7,437       1,857       9,603       411       208       983       -       7       (9     20,498       (546     19,952  

    Accident and health insurance

         2,115       203       32       1       83       97       -       -       -       2,531       (20     2,511  

    General insurance

         -       148       -       216       103       -       -       1       (1     466       (103     363  

    Total gross premiums

         9,553       2,208       9,635       628       394       1,080       -       8       (10     23,496       (670     22,826  

    Investment income

         3,368       2,172       1,517       49       37       246       4       295       (291     7,396       (58     7,338  

    Fee and commission income

         1,919       326       235       43       17       63       609       -       (221     2,991       (189     2,802  

    Other revenues

         5       -       -       -       3       1       -       4       -       13       (5     7  

    Total revenues

         14,844       4,706       11,387       720       450       1,390       613       308       (522     33,895       (922     32,973  

    Inter-segment revenues

         -       (1     -       -       -       3       222       298                                  

    Income statement -

    Underlying earnings

      

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

       

    LOGO

     

     

    2016

                            

    Underlying earnings before tax

         1,249       534       59       55       8       21       149       (162     -       1,913       48       1,960  

    Fair value items

         (521     (228     (7     -       (1     (9     -       (74     -       (840     (72     (912

    Realized gains / (losses) on investments

         (13     189       153       -       (1     8       3       -       -       340       (6     334  

    Impairment charges

         (72     (29     -       1       -       (1     (5     (7     1       (113     -       (112

    Impairment reversals

         42       17       -       -       -       -       -       -       (1     58       -       58  

    Other income / (charges)

         (100     44       (678     (23     -       (5     (2     (6     -       (771     -       (771

    Run-off businesses

         54       -       -       -       -       -       -       -       -       54       -       54  

    Income / (loss) before tax

         638       526       (474     34       6       14       145       (249     -       641       (31     610  

    Income tax (expense) / benefit

         (80     (109     18       (15     (8     (27     (48     65       -       (203     31       (172

    Net income / (loss)

         559       418       (456     19       (2     (13     97       (183     -       438       -       438  

    Inter-segment underlying earnings

         (194     (95     (87     (14     (1     74       234       84          

    Revenues

                            

    2016

                            

    Life insurance gross premiums

         7,363       2,015       9,888       399       191       1,121       -       6       (84     20,898       (498     20,400  

    Accident and health insurance

         2,204       210       36       1       73       104       -       (4     -       2,624       (15     2,609  

    General insurance

         -       266       -       179       92       -       -       5       (5     536       (92     444  

    Total gross premiums

         9,567       2,491       9,924       578       355       1,225       -       7       (89     24,058       (606     23,453  

    Investment income

         3,717       2,135       1,661       45       45       232       3       406       (403     7,841       (54     7,788  

    Fee and commission income

         1,651       350       95       36       14       61       632       -       (242     2,596       (188     2,408  

    Other revenues

         4       -       -       -       2       -       1       3       -       11       (4     7  

    Total revenues

         14,940       4,976       11,680       659       416       1,517       636       416       (734     34,507       (852     33,655  

    Inter-segment revenues

         -       3       -       -       -       79       243       409                                  

    Income statement -

    Underlying earnings

       LOGO     LOGO     LOGO     LOGO     LOGO     LOGO     LOGO     LOGO     LOGO     LOGO     LOGO     LOGO  

    2015

                            

    Underlying earnings before tax

         1,278       537       (27     37       12       20       170       (163     2       1,867       34       1,901  

    Fair value items

         (691     126       (25     -       -       7       -       (68     -       (651     (59     (710

    Realized gains / (losses) on investments

         (74     306       103       2       -       7       3       -       -       346       (8     338  

    Impairment charges

         (43     (25     -       (2     -       -       -       -       -       (70     (21     (91

    Impairment reversals

         114       5       -       -       -       -       -       -       -       119       -       119  

    Other income / (charges)

         (913     27       (1,247     (2     17       (61     (1     -       -       (2,180     21       (2,159

    Run-off businesses

         88       -       -       -       -       -       -       -       -       88       -       88  

    Income / (loss) before tax

         (241     977       (1,196     35       29       (27     172       (230     2       (482     (33     (514

    Income tax (expense) / benefit

         6       (223     268       (11     (7     (3     (50     71       -       51       33       83  

    Net income / (loss)

         (235     753       (928     24       22       (30     121       (159     2       (431     -       (431

    Inter-segment underlying earnings

         (220     (55     (63     (14     -       77       264       10          

    Revenues

                            

    2015

                            

    Life insurance gross premiums

         7,046       2,240       8,465       477       174       1,713       -       4       (106     20,013       (431     19,583  

    Accident and health insurance

         2,266       234       47       1       64       105       -       6       (6     2,717       (14     2,703  

    General insurance

         -       473       -       164       80       -       -       2       -       720       (80     640  

    Total gross premiums

         9,312       2,947       8,512       642       317       1,819       -       13       (112     23,450       (524     22,925  

    Investment income

         3,680       2,277       2,331       45       41       194       7       392       (391     8,576       (51     8,525  

    Fee and commission income

         1,704       351       98       39       13       62       650       -       (284     2,633       (195     2,438  

    Other revenues

         9       -       -       -       2       -       -       7       -       19       (5     14  

    Total revenues

         14,705       5,575       10,941       726       373       2,076       657       412       (787     34,677       (775     33,902  

    Inter-segment revenues

         24       2       -       -       -       101       261       399                                  

    The Group uses underlying earnings before tax in its segment reporting as an important indicator of its financial performance. The reconciliation of this measure to the income before tax is shown below. Aegon believes that underlying earnings before tax, together with the other information included in this report, provides a meaningful measure for the investing public to evaluate Aegon’s business relative to the businesses of its peers.

     

    The reconciliation from underlying earnings before tax to income 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.

     

          Note                  2017                 2016                 2015  

    Underlying earnings before tax

            2,103       1,913       1,867  

    Elimination of share in earnings of joint ventures and associates

            61       48       34  

    Net fair value change of general account financial investments at fair value through profit or loss, other than derivatives

         10        (437     (783     (571

    Realized gains and losses on financial investments

         10        431       327       349  

    Gains and (losses) on investments in real estate

         10        193       70       145  

    Net fair value change of derivatives

         10        (134     (277     (29

    Net foreign currency gains and (losses)

         10        5       30       (5

    Realized gains and (losses) on repurchased debt

         10        1       1       2  

    Other income

         11        540       66       83  

    Change in valuation of liabilities for insurance contracts

         12        (254     (144     (602

    Change in valuation of liabilities for investment contracts

         12        (19     (18     -  

    Policyholder claims and benefits - Other

         12        34       45       17  

    Commissions and expenses

         14        256       75       130  

    Impairment (charges) reversals

         15        (40     (97     (1,250

    Other charges

         17        (235     (700     (774

    Run-off businesses

         5        30       54       88  

    Income / (loss) before tax

                  2,534       610       (514 ) 

     

      Net fair value change of general account financial investments at fair value through profit or loss, other than derivatives is reported as part of the respective line in Note 10 and reflects the over- or underperformance of investments and guarantees held at fair value for which the expected long-term return is included in underlying earnings before tax.
      Net fair value change of derivatives is reported as part of the respective line in Note 10 and includes: 1) the over- or underperformance of derivatives of EUR 9 million gain (2016: EUR 8 million gain, 2015: EUR 4 million gain) for which the expected long-term return is included in underlying earnings before tax; 2) Net fair value change on economic hedges where no hedge accounting is applied of EUR 145 million loss (2016: EUR 297 million loss, 2015: EUR 41 million loss); 3) Ineffective portion of hedge transactions to which hedge accounting is applied of EUR 2 million gain (2016: EUR 12 million gain, 2015: EUR 8 million gain).
      Net foreign currency gains and (losses) are reported as part of the respective line in Note 10.
      Change in valuation of liabilities for insurance contracts is reported as part of the respective line in Note 12.
      Change in valuation of liabilities for investment contracts is reported as part of the respective line in Note 12.
      Policyholder claims and benefits - Other are reported as part of the “Other” line in note 12 and is related to policyholder tax.
      Commissions and expenses include: 1) Restructuring charges of EUR 116 million (2016: EUR 54 million charge, 2015: EUR 59 million charge) which are reported as part of Employee and Administration expenses lines in Note 14; 2) Amortization of deferred expenses of EUR 285 million gain (2016: gain of EUR 137 million, 2015: gain of EUR 126 million) which is reported as part of the respective line in Note 14. This is offset against realized gains and losses and impairments on financial investments; 3) Amortization of VOBA and future servicing rights of EUR 94 million gain (2016: charge of EUR 8 million; 2015: gain of EUR 63 million) which is reported as part of the respective line in Note 14. Commissions and expenses include a DPAC/VOBA fair value adjustment of EUR 135 million (2016: EUR 105 million; 2015: EUR 41 million).
      Impairment (charges) reversals include: 1) Impairment charges and reversals on financial assets, excluding receivables of EUR 42 million charge (2016: EUR 59 million charge, 2015: EUR 24 million gain) as shown in Note 15; 2) Impairment charges and reversals on non-financial assets and receivables of EUR 1 million gain (2016: EUR 38 million charge; 2015: EUR 1,274 million charge) reported as part of the respective line in Note 15.
      There are no interest charges and related fees that are classified for segment reporting purposes as non-underlying earnings.

     

    Other selected income statement items   

    LOGO

     

       

    LOGO

     

       

    LOGO

     

        

    LOGO

     

       

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

     

    2017

                              

    Amortization of deferred expenses, VOBA and future servicing rights

         336       27       134        55       -        33        -        -        -        586  

    Depreciation

         44       16       28        8       3        1        3        2        -        105  

    Impairment charges / (reversals) on financial assets, excluding receivables

         19       17       -        2       -        -        -        3        -        42  

    Impairment charges / (reversals) on non-financial assets and receivables

         (2     3       -        -       -        -        -        -        -        -  

    2016

                              

    Amortization of deferred expenses, VOBA and future servicing rights

         761       32       177        59       -        32        -        -        2        1,065  

    Depreciation

         38       17       21        9       3        1        -        2        -        89  

    Impairment charges / (reversals) on financial assets, excluding receivables

         35       12       -        (1     -        1        5        7        -        59  

    Impairment charges / (reversals) on non-financial assets and receivables

         7       (2     31        (1     -        -        -        -        -        36  

    2015

                              

    Amortization of deferred expenses, VOBA and future servicing rights

         731       39       377        80       -        34        -        -        -        1,261  

    Depreciation

         31       17       23        9       2        1        -        -        -        84  

    Impairment charges / (reversals) on financial assets, excluding receivables

         (68     20       -        2       21        -        -        -        -        (24

    Impairment charges / (reversals) on non-financial assets and receivables

         -       2       1,274        -       -        -        -        -        -        1,275  
                              
    Number of employees    LOGO     LOGO     LOGO      LOGO             LOGO      LOGO      LOGO      LOGO      LOGO  

    2017

                              

    Number of employees - headcount

         10,951       3,089       3,435        2,337          610        6,025        1,500        371        28,318  

    Of which Aegon’s share of employees in joint ventures and associates

         549       -       -        -          83        5,702        163        -        6,497  

    2016

                              

    Number of employees - headcount

         11,943       4,464       2,673        2,317          600        5,579        1,474        330        29,380  

    Of which Aegon’s share of employees in joint ventures and associates

         561       -       -        -          41        5,186        156        -        5,944  

    2015

                              

    Number of employees - headcount

         12,701       4,503       2,478        2,470          534        7,163        1,382        299        31,530  

    Of which Aegon’s share of employees in joint ventures and associates

         545       -       -        -                33        6,780        141        -        7,499  

     

    Summarized assets and

    liabilities per segment

      

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

       

    LOGO

     

     

    2017

                                

    Assets

                                

    Cash and Cash equivalents

         548        8,382        317        67        116        71        141        1,125        -       10,768  

    Assets held for sale

         -        -        5,249        -        -        -        -        -        -       5,249  

    Investments

         73,469        53,975        2,011        1,055        720        5,326        157        91        -       136,804  

    Investments for account of policyholders

         102,964        26,697        62,961        1,343        105        -        -        -        (6     194,063  

    Investments in joint ventures

         6        1,008        -        -        480        118        99        1        -       1,712  

    Investments in associates

         77        74        7        6        -        14        122        8        -       308  

    Deferred expenses

         8,552        76        945        70        1        490        -        -        -       10,135  

    Other assets

         26,628        6,763        1,840        245        72        1,786        101        28,427        (28,979     36,883  

    Total assets

         212,245        96,975        73,331        2,787        1,494        7,805        620        29,651        (28,985     395,923  

    Liabilities

                                

    Insurance contracts

         68,556        34,379        1,451        624        703        6,696        -        24        (1,615     110,818  

    Insurance contracts for account of policyholders

         72,501        25,587        22,862        1,109        108        -        -        -        -       122,168  

    Investment contracts

         6,824        9,787        278        52        -        2        -        -        -       16,943  

    Investment contracts for account of policyholders

         30,463        3,255        40,482        234        -        -        -        -        -       74,434  

    Liabilities held for sale

         -        -        5,003        -        -        -        -        -        -       5,003  

    Other liabilities

         19,145        17,400        1,103        365        250        133        218        5,526        (1,684     42,456  

    Total liabilities

         197,490        90,408        71,178            2,385            1,061        6,830                218        5,550        (3,299     371,821  

     

    Summarized assets and

    liabilities per segment

       LOGO      LOGO      LOGO      LOGO      LOGO      LOGO     LOGO      LOGO     LOGO     LOGO  

    2016

                              

    Assets

                              

    Cash and Cash equivalents

         928        7,410        1,010        47        92        271       183        1,407       -       11,347  

    Assets held for sale

         -        -        8,705        -        -        -       -        -       -       8,705  

    Investments

         93,046        53,788        2,236        983        747        5,328       90        85       -       156,303  

    Investments for account of policyholders

         107,341        27,985        66,786        1,418        88        -       -        -       (7     203,610  

    Investments in joint ventures

         7        877        -        -        495        134       99        -       -       1,614  

    Investments in associates

         95        21        8        2        -        21       125        (1     -       270  

    Deferred expenses

         9,351        84        1,084        71        1        832       -        -       -       11,423  

    Other assets

         20,725        7,766        1,920        174        77        2,018       109        29,308       (29,946     32,152  

    Total assets

         231,493        97,931        81,747        2,696        1,500        8,604       607        30,800       (29,952     425,425  

    Liabilities

                              

    Insurance contracts

         75,942        34,900        1,747        558        722        7,466       -        20       (1,785     119,569  

    Insurance contracts for account of policyholders

         75,328        26,275        18,112        1,126        89        -       -        -       -       120,929  

    Investment contracts

         10,148        9,043        355        24        -        2       -        -       -       19,572  

    Investment contracts for account of policyholders

         32,013        3,160        49,309        292        -        -       -        -       -       84,774  

    Liabilities held for sale

         -        -        8,816        -        -        -       -        -       -       8,816  

    Other liabilities

         21,837        19,445        1,249        318        238        (78     180        6,438       (2,203     47,424  

    Total liabilities

         215,268        92,822        79,586            2,318            1,049        7,390               180        6,458       (3,988     401,084  

     

    Investments   

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

       

    LOGO

     

     

    2017

                                

    Shares

         567        859        5        54        5        1        2        57        -       1,551  

    Debt securities

         54,535        21,411        1,779        712        646        5,252        9        -        -       84,344  

    Loans

         8,831        30,189        -        275        54        6        -        13        -       39,368  

    Other financial assets

         8,904        21        228        10        -        67        146        20        -       9,395  

    Investments in real estate

         633        1,495        -        4        15        -        -        -        -       2,147  

    Investments general account

         73,469        53,975        2,011        1,055        720        5,326        157        91        -       136,804  

    Shares

         -        9,262        15,856        244        14        -        -        -        (6     25,370  

    Debt securities

         3,116        13,370        8,125        216        9        -        -        -        -       24,836  

    Unconsolidated investment funds

         99,426        276        33,476        873        81        -        -        -        -       134,132  

    Other financial assets

         422        3,788        4,850        11        1        -        -        -        -       9,072  

    Investments in real estate

         -        -        655        -        -        -        -        -        -       655  

    Investments for account of policyholders

         102,964        26,697        62,961        1,343        105        -        -        -        (6     194,063  

    Investments on balance sheet

         176,434        80,672        64,972        2,398        825        5,326        157        91        (6     330,868  

    Off-balance sheet investments third parties

         212,736        1,759        114,906        5,709        528        2,718        143,923        -        (981     481,297  

    Total revenue-generating investments

         389,170        82,431        179,878        8,107        1,353        8,043        144,079        91        (987     812,165  

    Investments

                                

    Available-for-sale

         59,459        19,841        2,007        756        651        5,299        137        20        -       88,170  

    Loans

         8,831        30,189        -        275        54        6        -        13        -       39,368  

    Financial assets at fair value through profit or loss

         107,511        29,147        62,310        1,363        105        21        20        57        (6     200,528  

    Investments in real estate

         633        1,495        655        4        15        -        -        -        -       2,801  

    Total investments on balance sheet

         176,434        80,672        64,972        2,398        825        5,326        157        91        (6     330,868  

    Investments in joint ventures

         6        1,008        -        -        480        118        99        1        -       1,712  

    Investments in associates

         77        74        7        6        -        14        122        8        -       308  

    Other assets

         35,728        15,221        8,352        383        189        2,347        242        29,552        (28,979     63,034  

    Consolidated total assets

         212,245        96,975        73,331        2,787        1,494        7,805        620        29,651        (28,985     395,923  

     

    Investments   

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

        

    LOGO

     

       

    LOGO

     

       

    LOGO

     

     

    2016

                               

    Shares

         793        334        84        35        4        -        2        62       -       1,314  

    Debt securities

         70,766        23,741        2,036        633        683        5,310        -        -       -       103,169  

    Loans

         10,820        28,117        -        303        45        18        -        -       -       39,303  

    Other financial assets

         9,924        358        115        10        -        -        88        23       -       10,519  

    Investments in real estate

         743        1,238        -        3        15        -        -        -       -       1,999  

    Investments general account

         93,046        53,788        2,236        983        747        5,328        90        85       -       156,303  

    Shares

         -        9,689        15,503        295        13        -        -        -       (7     25,492  

    Debt securities

         4,779        15,434        9,847        235        10        -        -        -       -       30,305  

    Unconsolidated investment funds

         102,534        -        36,600        879        64        -        -        -       -       140,077  

    Other financial assets

         27        2,862        4,150        9        1        -        -        -       -       7,049  

    Investments in real estate

         -        -        686        -        -        -        -        -       -       686  

    Investments for account of policyholders

         107,341        27,985        66,786        1,418        88        -        -        -       (7     203,610  

    Investments on balance sheet

         200,387        81,774        69,021        2,401        834        5,328        90        85       (7     359,914  

    Off-balance sheet investments third parties

         240,072        952        5,333        3,154        507        2,734        130,889        -       (864     382,776  

    Total revenue-generating investments

         440,458        82,725        74,354        5,556        1,342        8,061        130,979        85       (871     742,690  

    Investments

                               

    Available-for-sale

         77,918        23,044        2,152        660        687        5,289        87        23       -       109,860  

    Loans

         10,820        28,117        -        303        45        18        -        -       -       39,303  

    Financial assets at fair value through profit or loss

         110,906        29,374        66,183        1,436        88        21        4        62       (7     208,066  

    Investments in real estate

         743        1,238        686        3        15        -        -        -       -       2,685  

    Total investments on balance sheet

         200,387        81,774        69,021        2,401        834        5,328        90        85       (7     359,914  

    Investments in joint ventures

         7        877        -        -        495        134        99        -       -       1,614  

    Investments in associates

         95        21        8        2        -        21        125        (1     -       270  

    Other assets

         31,003        15,260        12,718        293        170        3,122        293        30,715       (29,946     63,627  

    Consolidated total assets

         231,493        97,931        81,747        2,696        1,500        8,604        607        30,800       (29,952     425,425