Ifrs

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 272

IFRS condensed consolidated financial statements

Condensed consolidated income statement


Condensed consolidated statement of comprehensive income
Condensed consolidated statement of changes in equity
Condensed consolidated statement of financial position
Condensed consolidated statement of cash flows

Notes to the condensed financial statements


A2 Exchange rates
A3 Subsidiaries, joint ventures and associates
A4 Segmental information
A5 Tax
A6 Earnings per share
A7 Dividends and appropriations
A8 Insurance liabilities
A9 Liability for investment contracts
A10 Reinsurance assets
A11 Effect of changes in assumptions and estimates during the period
A12 Unallocated divisible surplus
A14 Pension obligations and other provisions
A15 Cash and cash equivalents
A16 Related party transactions
A20 Analysis of general insurance
A21 Funds under management
A22 Operational cost base

New business
B1 Geographical analysis of life, pension and investment sales
B2 Product analysis of life and pensions sales
B3 Trend analysis of PVNBP cumulative
B4 Trend analysis of PVNBP discrete
B5 Geographical analysis of regular and single premiums life and pensions sales
B6 Geographical analysis of regular and single premiums investment sales
B7 Life and pensions new business net of tax and non-controlling interests

Capital management
C1 Capital management objectives and approach
C2 Capital performance
C3 Group capital structure

C4 Regulatory capital
C5 IFRS Sensitivity analysis

Analysis of assets
D1 Total assets
D2 Total assets Valuation bases/fair value hierarchy
D3 Analysis of asset quality
D4 Pension fund assets
D5 Available funds

Shareholder services
2012 financial calendar

Condensed consolidated income statement


For the six month period ended 30 June 2012

Income
Gross written premiums
Premiums ceded to reinsurers
Premiums written net of reinsurance
Net change in provision for unearned premiums
Net earned premiums
Fee and commission income
Net investment income
Share of (loss)/profit after tax of joint ventures and associates
(Loss)/ profit on the disposal and re-measurement of subsidiaries and associates

Expenses
Claims and benefits paid, net of recoveries from reinsurers
Change in insurance liabilities, net of reinsurance
Change in investment contract provisions
Change in unallocated divisible surplus
Fee and commission expense
Other expenses
Finance costs

(Loss)/profit before tax


Tax attributable to policyholders returns
(Loss)/profit before tax attributable to shareholders profits
Tax (expense)/credit
Less: tax attributable to policyholders returns
Tax attributable to shareholders profits
(Loss)/profit after tax
(Loss)/profit from discontinued operations

(Loss)/profit for the period

Attributable to:
Equity shareholders of Aviva plc
Non-controlling interests

Earnings per share


Basic (pence per share)
Diluted (pence per share)

Continuing operations Basic (pence per share)


Continuing operations Diluted (pence per share)
1. Statements have been prepared in accordance with the Basis of Preparation

Note

Reviewed

Reviewed1

6 months 2012

6 months 2011

Full yea

Continuing operations

Continuing operations Discontinued operations

Continuing operations

13,765

15,398

2,118

30,000

(903)

(940)

(75)

(1,673)

12,862

14,458

2,043

28,327

(212)

(290)

(56)

(236)

12,650

14,168

1,987

28,091

632

719

97

1,479

8,687

5,787

436

5,991

(76)

152

28

(123)

(30)

(11)

(32)

565

21,863

20,815

2,516

36,003

(13,646)

(13,063)

(1,475)

(26,934)

186

(1,139)

(909)

(3,730)

(1,210)

(1,957)

(94)

1,224

(2,506)

101

(19)

2,721

(2,389)

(2,341)

(192)

(4,554)

(2,394)

(1,422)

(291)

(3,297)

(360)

(339)

(262)

(798)

(22,319)

(20,160)

(3,242)

(35,368)

(456)

655

(726)

635

(21)

178

(477)

658

(726)

813

A5

(225)

(190)

202

(51)

A5

21

(3)

(178)

(204)

(193)

202

(229)

(681)

465

(524)

584

(524)

A5

(524)

(681)

(59)

60

(745)

125

225

64

(184)

(165)

(681)

(59)

60

(26.0)p

4.1p

5.8p

(26.0)p

4.0p

5.7p

(26.0)p

15.4p

17.0p

(26.0)p

15.1p

16.7p

A6

Audited
Full year 2011
m

Discontinued operations

2,118
(75)
2,043
(56)
1,987
97
436
28
(32)
2,516

(1,475)
(909)
(94)
(19)
(192)
(291)
(262)
(3,242)
(726)

(726)
202

202
(524)

Condensed consolidated statement of comprehensive income


For the six month period ended 30 June 2012

(Loss)/profit for the period from continuing operations


(Loss) for the period from discontinued operations
Total (loss)/profit for the period

Other comprehensive income from continuing operations:


Investments classified as available for sale
Fair value gains
Fair value gains transferred to profit on disposals
Impairment losses on assets previously revalued through other
comprehensive income now taken to the income statement
Owner-occupied properties
Fair value (losses)/gains
Share of other comprehensive income of joint ventures and associates
Actuarial gains/(losses) on pension schemes
Other pension scheme movements
Foreign exchange rate movements
Aggregate tax effect shareholder tax
Other comprehensive income, net of tax from continuing operations

Other comprehensive income, net of tax from discontinued operations


Total other comprehensive income, net of tax

Total comprehensive income for the period from continuing operations


Total comprehensive income for the period from discontinued operations
Total comprehensive income for the period

Attributable to:
Equity shareholders of Aviva plc
Non-controlling interests

Reviewed

Reviewed

Audited

6 months

6 months

Full year

2012

2011

2011

(681)

465

584

(524)

(524)

(681)

(59)

60

261

56

414

(50)

(38)

(148)

21

(1)

(60)

(134)

123

22

996

(30)

(22)

(226)

209

(254)

(118)

(21)

(261)

147

614

82

82

229

696

(679)

612

1,198

(442)

(442)

(679)

170

756

(703)

234

923

24

(64)

(167)

(679)

170

756

Condensed consolidated statement of changes in equity


For the six month period ended 30 June 2012

Balance at 1 January
(Loss)/profit for the period
Other comprehensive income
Total comprehensive income for the period
Dividends and appropriations
Shares issued in lieu of dividends
Capital contributions from non-controlling interests
Effect of deconsolidation of Delta Lloyd
Non-controlling interests share of dividends declared in the period
Transfer to profit on disposal of subsidiaries
Non controlling interests in (disposal)/acquired subsidiaries
Changes in non-controlling interest in existing subsidiaries
Shares acquired by employee trusts
Reserves credit for equity compensation plans
Reclassification to financial liabilities
Aggregate tax effect shareholder tax
Issue of fixed rate tier 1 notes
Balance at 30 June/31 December

Reviewed

Reviewed

Audited

6 months

6 months

Full year

2012

2011

2011

15,363

17,725

17,725

(681)

(59)

60

229

696

(679)

170

756

(474)

(460)

(813)

38

184

307

25

68

(2,370)

(2,370)

(66)

(76)

(126)

(3)

(11)

(11)

(3)

(29)

23

18

48

(205)

16

392

14,605

15,205

15,363

Condensed consolidated statement of financial position


As at 30 June 2012

Assets
Goodwill
Acquired value of in-force business and intangible assets
Interests in, and loans to, joint ventures
Interests in, and loans to, associates
Property and equipment
Investment property
Loans
Financial investments
Reinsurance assets
Deferred tax assets
Current tax assets
Receivables
Deferred acquisition costs and other assets
Prepayments and accrued income
Cash and cash equivalents
Assets of operations classified as held for sale
Total assets
Equity
Capital
Ordinary share capital
Preference share capital

Capital reserves
Share premium
Merger reserve

Shares held by employee trusts


Other reserves
Retained earnings

Equity attributable to shareholders of Aviva plc


Direct capital instruments and fixed rate tier 1 notes
Non-controlling interests
Total equity
Liabilities
Gross insurance liabilities
Gross liabilities for investment contracts
Unallocated divisible surplus
Net asset value attributable to unitholders
Provisions
Deferred tax liabilities
Current tax liabilities
Borrowings
Payables and other financial liabilities
Other liabilities
Liabilities of operations classified as held for sale
Total liabilities
Total equity and liabilities

Note

A10

A15

Reviewed

Reviewed

Audited

30 June

30 June

31 December

2012

2011

2011

1,794

2,823

2,640

1,649

2,396

2,021

1,689

2,154

1,700

979

1,427

1,118

445

467

510

11,001

11,236

11,638

26,918

24,828

28,116

213,270

228,006

216,058

7,239

6,570

7,112

262

136

238

74

112

140

8,456

9,271

7,937

6,444

5,956

6,444

3,176

3,390

3,235

25,251

23,106

23,043

3,962

728

426

312,609

322,606

312,376

729

716

726

200

200

200

929

916

926

1,170

1,184

1,173

3,271

3,271

3,271

4,441

4,455

4,444

(14)

(32)

(43)

1,514

1,729

1,562

4,854

5,303

5,954

11,724

12,371

12,843

1,382

990

990

1,499

1,844

1,530

14,605

15,205

15,363

A8

148,003

149,515

150,101

A9

107,386

119,284

110,644

A12

3,162

3,273

650

11,138

8,735

10,352

1,097

1,103

992

1,324

1,166

1,171

200

249

232

8,071

8,882

8,450

11,061

12,029

11,230

2,927

2,822

2,828

3,635

343

363

298,004

307,401

297,013

312,609

322,606

312,376

A14

A13

Condensed consolidated statement of cash flows


For the six month period ended 30 June 2012

Cash flows from operating activities


Cash generated from continuing operations
Tax paid
Net cash from/(used in) operating activities continuing operations
Net cash (used in)/from operating activities discontinued operations
Total net cash from/(used in) operating activities
Cash flows from investing activities
Acquisitions of, and additions to subsidiaries, joint ventures and associates, net of cash
acquired
Disposals of subsidiaries, joint ventures and associates, net of cash transferred
New loans to joint ventures and associates
Repayment of loans to joint ventures and associates
Net new loans to joint ventures and associates
Purchases of property and equipment
Proceeds on sale of property and equipment
Purchases of intangible assets
Net cash (used in)/from investing activities continuing operations
Net cash (used in)/from investing activities discontinued operations
Total net cash (used in)/from investing activities
Cash flows from financing activities
Proceeds from issue of ordinary shares and fixed rate tier 1 notes, net of transaction costs
Treasury shares purchased for employee trusts
New borrowings drawn down, net expenses
Repayment of borrowings
Net drawdown/(repayment) of borrowings

Interest paid on borrowings


Preference dividends paid
Ordinary dividends paid
Coupon payments on direct capital instruments
Capital contributions from non-controlling interests
Dividends paid to non-controlling interests of subsidiaries
Changes in controlling interest in subsidiary
Net cash (used in)/from financing activities continuing operations
Net cash from/(used in) financing activities discontinued operations
Total net cash (used in)/from financing activities
Total net increase/(decrease) in cash and cash equivalents
Cash and cash equivalents at 1 January
Effect of exchange rate changes on cash and cash equivalents
Cash and cash equivalents at 30 June/31 December

Reviewed

Reviewed

Audited

6 months

6 months

Full Year

2012

2011

2011

3,693

(1,425)

107

(90)

(198)

(434)

3,603

(1,623)

(327)

(15)

(15)

3,603

(1,638)

(342)

(43)

(119)

(114)

54

51

877

(3)

(19)

(18)

17

(3)

(18)

(1)

(30)

(39)

(97)

11

34

48

(53)

(29)

(123)

(64)

(120)

590

(512)

(512)

(64)

(632)

78

392

(3)

(29)

1,192

718

3,646

(1,373)

(254)

(3,602)

(181)

464

44

(318)

(290)

(708)

(9)

(9)

(17)

(427)

(267)

(431)

(58)

25

68

(66)

(76)

(126)

(1)

(607)

(153)

(1,257)

(516)

(516)

(607)

(669)

(1,773)

2,932

(2,939)

(2,037)

22,401

24,695

24,695

(338)

504

(257)

24,995

22,260

22,401

A2 Exchange rates

Eurozone
Average rate (1 equals)
Period end rate (1 equals)
United States
Average rate ($US1 equals)
Period end rate ($US1 equals)

6 months

6 months

Full year

2012

2011

2011

0.82

0.87

0.87

0.81

0.90

0.84

0.63

0.62

0.63

0.64

0.62

0.65

A3 Subsidiaries, joint ventures and associates


(a) Acquisitions

Assets
Financial investments
Reinsurance assets
Other assets
Total assets
Liabilities
Insurance liabilities
Other liabilities
Total liabilities
Total net assets
Net assets acquired (50%)
Cash consideration
Goodwill arising on acquisition of this holding
(b) Disposal of subsidiaries, joint ventures and associates

Continuing operations
United Kingdom
RAC Limited
Non-core operations
Australia
Other small operations
(Loss)/profit on disposal from continuing operations
Loss on disposal from discontinued operations
Total (loss)/profit on disposal
(c) Assets and liabilities of operations classified as held for sale

Assets
Goodwill
Intangible assets
Interests in, and loans to, joint ventures and associates
Property and equipment
Investment property
Financial Investments
Receivables and other financial assets
Prepayments and accrued income
Total assets
Liabilities
Insurance liabilities
Liability for investment contracts
Other liabilities
Total liabilities
Net assets

Book value and fair


value
m

79
59
6
144

(130)
(2)
(132)
12
6
7
1

6 months

6 months

Full Year

2012

2011

2011

(21)

532

(3)

23

(9)

(8)

10

(30)

(11)

565

(32)

(32)

(30)

(43)

533

30 June

30 June

31 December

2012

2011

2011

284

108

229

14

14

12

31

26

3,039

347

765

158

62

10

3,962

728

426

(1,633)

(149)

(344)

(1,798)

(204)

(194)

(19)

(3,635)

(343)

(363)

327

385

63

A4 Segmental information
(a) Operating segments
(i) Segmental income statement for the six month period ended 30 June 2012

Gross written premiums


Premiums ceded to reinsurers
Internal reinsurance revenue
Net written premiums
Net change in provision for unearned premiums
Net earned premiums
Fee and commission income

Net investment income


Inter-segment revenue
Share of profit of joint ventures and associates
Loss on the disposal of subsidiaries and associates
Segmental income
Claims and benefits paid, net of recoveries from reinsurers
Change in insurance liabilities, net of reinsurance
Change in investment contract provisions
Change in unallocated divisible surplus
Amortisation of acquired value of in-force business
Impairment of goodwill and other intangibles, depreciation and other amortisation expense
Other operating expenses
Impairment losses on AVIF and tangible assets*
Inter-segment expenses
Finance costs
Segmental expenses

Profit/(loss) before tax


Tax attributable to policyholders returns
Profit/(loss) before tax attributable to shareholders
Adjusted for non-operating items:
Reclassification of corporate costs and unallocated interest
Investment return variances and economic assumption
changes on long-term business
Short-term fluctuation in return on investments backing
non-long-term business
Economic assumption changes on general insurance and
health business
Impairment of goodwill, associates and joint ventures
Amortisation and impairment of intangibles
(Profit)/loss on the disposal of subsidiaries and associates
Integration and restructuring costs
Exceptional items
Share of Delta Lloyds non-operating items (before tax),
as an associate
Share of Delta Lloyds tax expense, as an associate
Operating profit/(loss) before tax attributable
to shareholders

* Impairment losses, and reversal of such losses, recognised directly in other comprehensive income were 8 million and nil re
** Other developed markets include Czech Republic, Romania, Hungary, Group Reinsurance and agencies in runoff.
Aviva Investors operating profit includes 1 million profit relating to the Aviva Investors Pooled Pension business.
# Other group activities include Delta Lloyd as an associate.
(ii) Segmental income statement for the six month period ended 30 June 2011

Gross written premiums

Premiums ceded to reinsurers


Internal reinsurance revenue
Net written premiums
Net change in provision for unearned premiums
Net earned premiums
Fee and commission income

Net investment income


Inter-segment revenue
Share of profit of joint ventures and associates
Loss on the disposal of subsidiaries and associates
Segmental income
Claims and benefits paid, net of recoveries from reinsurers
Change in insurance liabilities, net of reinsurance
Change in investment contract provisions
Change in unallocated divisible surplus
Amortisation of acquired value of in-force business
Impairment of goodwill and other intangibles, depreciation and other amortisation expense
Other operating expenses
Impairment losses on AVIF and tangible assets*
Inter-segment expenses
Finance costs
Segmental expenses
Profit/(loss) before tax
Tax attributable to policyholders returns
Profit/(loss) before tax attributable
to shareholders
Adjusted for non-operating items:
Reclassification of corporate costs and unallocated interest
Investment return variances and economic assumption changes on long-term business
Short-term fluctuation in return on investments backing non-long-term business
Economic assumption changes on general insurance and health business

Impairment of goodwill
Amortisation and impairment of intangibles
(Profit)/loss on the disposal of subsidiaries and associates
Integration and restructuring costs
Exceptional items
Share of Delta Lloyds non-operating items (before tax), as an associate
Share of Delta Lloyds tax expense, as an associate
Operating profit/(loss) before tax
attributable to shareholders

* Impairment losses, and reversal of such losses, recognised directly in other comprehensive income were 8 million and nil re
** Other developed markets include Czech Republic, Romania, Hungary, Group Reinsurance and agencies in runoff.
Aviva Investors operating profit includes 2 million profit relating to the Aviva Investors Pooled Pension business.
# Other group activities include Delta Lloyd as an associate.
(iii) Segmental income statement for the year ended 31 December 2011

Gross written premiums


Premiums ceded to reinsurers
Internal reinsurance revenue
Net written premiums
Net change in provision for unearned premiums
Net earned premiums
Fee and commission income

Net investment income


Inter-segment revenue
Share of profit/(loss) of joint ventures and associates
Profit/(loss) on the disposal of subsidiaries and associates
Segmental income
Claims and benefits paid, net of recoveries from reinsurers

Change in insurance liabilities, net of reinsurance


Change in investment contract provisions
Change in unallocated divisible surplus
Amortisation of acquired value of in- force business
Impairment of goodwill and other intangibles, depreciation and other amortisation expense
Other operating expenses
Impairment losses on AVIF and tangible assets*
Inter-segment expenses
Finance costs
Segmental expenses
Profit/(loss) before tax
Tax attributable to policyholders returns
Profit/(loss) before tax attributable
to shareholders
Adjusted for non-operating items:
Reclassification of corporate costs and unallocated interest
Investment return variances and economic assumption changes on long-term business
Short-term fluctuation in return on investments backing non-long-term business
Economic assumption changes on general insurance and health business
Impairment of goodwill, associates and joint ventures
Amortisation and impairment of intangibles
(Profit)/loss on the disposal of subsidiaries and associates
Integration and restructuring costs
Exceptional items
Share of Delta Lloyds non-operating items (before tax), as an associate
Share of Delta Lloyds tax expense, as an associate
Operating profit/(loss) before tax
attributable to shareholders
* Impairment losses, and reversal of such losses, recognised directly in other comprehensive income were 21 million and nil
** Other developed markets include Czech Republic, Romania, Hungary, Group Reinsurance and agencies in runoff.
Aviva Investors operating profit includes 3 million profit relating to the Aviva Investors Pooled Pension business.
# Other group activities include Delta Lloyd as an associate.

(iv) Segmental statement of financial position as at 30 June 2012

Goodwill
Acquired value of in-force business and intangible assets
Interests in, and loans to, joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Deferred acquisition costs
Other assets
Total assets
Insurance liabilities
Long-term business and outstanding claims provisions
Unearned premiums
Other insurance liabilities
Liability for investment contracts
Unallocated divisible surplus
Net asset value attributable to unitholders
External borrowings
Other liabilities, including inter-segment liabilities
Total liabilities
Total equity
Total equity and liabilities
Capital expenditure (excluding business combinations)
# Other group activities include Delta Lloyd as an associate.
(v) Segmental statement of financial position as at 30 June 2011

Goodwill
Acquired value of in-force business and intangible assets
Interests in, and loans to, joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Deferred acquisition costs
Other assets
Total assets
Insurance liabilities
Long-term business and outstanding claims provisions
Unearned premiums
Other insurance liabilities
Liability for investment contracts
Unallocated divisible surplus
Net asset value attributable to unitholders
External borrowings
Other liabilities, including inter segment liabilities
Total liabilities
Total equity
Total equity and liabilities
Capital expenditure (excluding business combinations)
# Other group activities include Delta Lloyd as an associate.
(vi) Segmental statement of financial position as at 31 December 2011

Goodwill
Acquired value of in-force business and intangible assets
Interests in, and loans to, joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Deferred acquisition costs
Other assets
Total assets
Insurance liabilities
Long-term business and outstanding claims provisions
Unearned premiums
Other insurance liabilities
Liability for investment contracts
Unallocated divisible surplus
Net asset value attributable to unitholders
Borrowings
Other liabilities, including inter- segment liabilities
Total liabilities
Total equity
Total equity and liabilities
Capital expenditure (excluding business combinations)
# Other group activities include Delta Lloyd as an associate.
(i) Segmental income statement products and services for the six month period ended 30 June 2012

Gross written premiums*


Premiums ceded to reinsurers

Net written premiums


Net change in provision for unearned premiums
Net earned premiums
Fee and commission income

Net investment income


Inter-segment revenue
Share of profit of joint ventures and associates
Loss on the disposal of subsidiaries and associates
Segmental income
Claims and benefits paid, net of recoveries from reinsurers
Change in insurance liabilities, net of reinsurance
Change in investment contract provisions
Change in unallocated divisible surplus
Amortisation of acquired value of in-force business
Depreciation and other amortisation expense
Other operating expenses
Impairment losses
Inter-segment expenses
Finance costs
Segmental expenses
Profit/(loss) before tax from continuing operations
Tax attributable to policyholder returns
Profit/(loss) before tax attributable to shareholders
Adjusted for:
Non-operating items from continuing operations (excluding Delta Lloyd as an associate)
Share of Delta Lloyds non-operating items (before tax), as an associate
Share of Delta Lloyds tax expense, as an associate
Operating profit/(loss) before tax attributable to shareholders profits from continuing
operations
Operating profit/(loss) before tax attributable to shareholders profits from discontinued
operations
Operating profit/(loss) before tax attributable to shareholders profits

* Gross written premiums includes inward reinsurance premiums assumed from other companies amounting to 137 million, of
million relates to long-term business.

** General insurance and health business segment includes gross written premiums of 610 million relating to health business.
Other includes Delta Lloyd as an associate, head office expenses, such as group treasury and finance functions, and certain
(ii) Segmental income statement products and services for the six month period ended 30 June 2011

Gross written premiums*


Premiums ceded to reinsurers
Net written premiums
Net change in provision for unearned premiums
Net earned premiums
Fee and commission income

Net investment income


Inter-segment revenue
Share of profit of joint ventures and associates
Loss on the disposal of subsidiaries and associates
Segmental income
Claims and benefits paid, net of recoveries from reinsurers
Change in insurance liabilities, net of reinsurance
Change in investment contract provisions
Change in unallocated divisible surplus
Amortisation of acquired value of in-force business
Depreciation and other amortisation expense
Other operating expenses
Impairment losses
Inter-segment expenses
Finance costs
Segmental expenses
Profit/(loss) before tax from continuing operations

Tax attributable to policyholder returns


Profit/(loss) before tax attributable to shareholders
Adjusted for:
Non-operating items from continuing operations (excluding Delta Lloyd as an associate)
Share of Delta Lloyds non-operating items (before tax), as an associate
Share of Delta Lloyds tax expense, as an associate
Operating profit/(loss) before tax attributable to shareholders profits from continuing
operations
Operating profit/(loss) before tax attributable to shareholders profits from continuing
operations
Operating profit/(loss) before tax attributable to shareholders profits
* Gross written premiums includes inward reinsurance premiums assumed from other companies amounting to 110 million, of
million relates to long-term business.

** General insurance and health business segment includes gross written premiums of 589 million relating to health business.
Other includes the RAC, up to the date of disposal, head office expenses, such as group treasury and finance functions, and
segments.
(iii) Segmental income statement products and services for the year ended 31 December 2011

Gross written premiums*


Premiums ceded to reinsurers
Net written premiums
Net change in provision for unearned premiums
Net earned premiums
Fee and commission income

Net investment income/(expense)


Inter-segment revenue
Share of (loss) of joint ventures and associates
Profit/(loss) on the disposal of subsidiaries and associates
Segmental income
Claims and benefits paid, net of recoveries from reinsurers
Change in insurance liabilities, net of reinsurance

Change in investment contract provisions


Change in unallocated divisible surplus
Amortisation of acquired value of in-force business on insurance contracts
Depreciation and other amortisation expense
Other operating expenses
Impairment losses
Inter-segment expenses
Finance costs
Segmental expenses
Profit/(loss) before tax from continuing operations
Tax attributable to policyholder returns
Profit/(loss) before tax attributable to shareholders from continuing operations
Adjusted for:
Non-operating items from continuing operations (excluding Delta Lloyd as an associate)
Share of Delta Lloyds non-operating items (before tax), as an associate
Share of Delta Lloyds tax expense, as an associate
Operating profit/(loss) before tax attributable to shareholders profits from continuing
operations
Operating profit/(loss) before tax attributable to shareholders profits from discontinued
operations
Operating profit/(loss) before tax attributable to shareholders profits
* Gross written premiums includes inward reinsurance premiums assumed from other companies amounting to 243 million, of
133 million relates to long-term business.

** General insurance and health business segment includes gross written premiums of 1,107 million relating to health busines
Other includes the RAC, up to the date of disposal, head office expenses, such as group treasury and finance functions, and
segments.
(iv) Segmental statement of financial position products and services as at 30 June 2012

Goodwill
Acquired value of in-force business and intangible assets

Interests in, and loans to, joint ventures and associates


Property and equipment
Investment property
Loans
Financial investments
Deferred acquisition costs
Other assets
Total assets
Gross insurance liabilities
Gross liabilities for investment contracts
Unallocated divisible surplus
Net asset value attributable to unitholders
Borrowings
Other liabilities, including inter-segment liabilities
Total liabilities
Total equity
Total equity and liabilities
* Avivas continuing associate interest in Delta Lloyd is included within other.
(v) Segmental statement of financial position products and services as at 30 June 2011

Goodwill
Acquired value of in-force business and intangible assets
Interests in, and loans to, joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Deferred acquisition costs
Other assets
Total assets

Gross insurance liabilities


Gross liabilities for investment contracts
Unallocated divisible surplus
Net asset value attributable to unit holders
Borrowings
Other liabilities, including inter-segment liabilities
Total liabilities
Total equity
Total equity and liabilities
* Avivas continuing associate interest in Delta Lloyd is included within other.
(vi) Segmental statement of financial position products and services as at 31 December 2011

Goodwill
Acquired value of in-force business and intangible assets
Interests in, and loans to, joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Deferred acquisition costs
Other assets
Total assets
Gross insurance liabilities
Gross liabilities for investment contracts
Unallocated divisible surplus
Net asset value attributable to unitholders
Borrowings
Other liabilities, including inter-segment liabilities
Total liabilities
Total equity

Total equity and liabilities


* Avivas continuing associate interest in Delta Lloyd is included within other.

Developed Markets
United Kingdom & Ireland
Life

GI

France

United States

Canada

3,246

2,408

2,562

1,955

1,121

(512)

(140)

(26)

(64)

(36)

(3)

(7)

(2)

(4)

2,731

2,261

2,534

1,891

1,081

(18)

(42)

(85)

(26)

2,713

2,219

2,449

1,891

1,055

236

75

63

19

2,949

2,294

2,512

1,894

1,074

2,923

256

2,996

1,093

78

11

(21)

5,883

2,529

5,512

2,987

1,152

(4,781)

(1,448)

(2,785)

(1,356)

(608)

1,151

49

(375)

(1,044)

(2)

(681)

(168)

(46)

(355)

(1,537)

(7)

(9)

(72)

(41)

(29)

(1)

(901)

(9)

(813)

(935)

(382)

(215)

(361)

(22)

(10)

(10)

(46)

(2)

(37)

(2)

(107)

(29)

(2)

(10)

(5)

(5,702)

(2,404)

(5,259)

(3,691)

(987)

181

125

253

(704)

165

(20)

161

125

253

(704)

165

13

301

(44)

(92)

(36)

(33)

(3)

18

(1)

787

21

112

21

12

54

483

207

195

111

173

ehensive income were 8 million and nil respectively.

nsurance and agencies in runoff.

tors Pooled Pension business.

Developed Markets
United Kingdom & Ireland

Life

GI

France

United States

Canada

4,111

2,502

3,075

1,607

1,068

(619)

(78)

(25)

(62)

(39)

(2)

(4)

(4)

3,492

2,422

3,046

1,545

1,025

(42)

(107)

(82)

(18)

3,450

2,315

2,964

1,545

1,007

232

92

75

16

3,682

2,407

3,039

1,545

1,023

2,759

195

935

1,062

103

112

(3)

(8)

6,553

2,599

3,969

2,607

1,126

(4,655)

(1,638)

(2,432)

(1,269)

(623)

170

170

(380)

(929)

(30)

(741)

(904)

(43)

(102)

388

(6)

(10)

(74)

(40)

(15)

(1)

(27)

(8)

(629)

(895)

(429)

(122)

(328)

(30)

(9)

(49)

(1)

(34)

(2)

(92)

(26)

(3)

(8)

(6)

(6,144)

(2,435)

(3,770)

(2,515)

(997)

409

164

199

92

129

414

164

199

92

129

(1)

23

(20)

(16)

54

(22)

20

12

26

35

13

16

504

244

215

107

118

ehensive income were 8 million and nil respectively.

nsurance and agencies in runoff.

tors Pooled Pension business.

Developed Markets
United Kingdom & Ireland
Life

GI

France

United States

Canada

7,925

4,941

5,305

3,745

2,164

(999)

(192)

(66)

(125)

(70)

(11)

(6)

(11)

6,926

4,738

5,233

3,620

2,083

(57)

(60)

(22)

(46)

6,869

4,678

5,211

3,620

2,037

503

199

147

10

38

7,372

4,877

5,358

3,630

2,075

5,497

449

(896)

1,650

236

(41)

528

37

12,828

5,854

4,508

5,280

2,311

(9,647)

(3,159)

(5,366)

(2,554)

(1,308)

(2,383)

99

62

(1,614)

(1)

949

583

(86)

358

1,334

(35)

(19)

(199)

(260)

(36)

(7)

(55)

(18)

(1,423)

(1,846)

(806)

(421)

(673)

(60)

(4)

(31)

(133)

(6)

(71)

(3)

(277)

(52)

(18)

(22)

(11)

(12,851)

(5,060)

(4,241)

(5,053)

(2,014)

(23)

794

267

227

297

186

163

794

267

227

297

20

543

47

(101)

54

140

(64)

86

149

66

54

11

(528)

(37)

46

37

30

22

35

989

489

471

194

254

ehensive income were 21 million and nil respectively.

nsurance and agencies in runoff.

tors Pooled Pension business.

Developed Markets
United Kingdom & Ireland

Life

GI

France

United States

Canada

23

1,013

50

177

52

141

526

44

1,257

148

174

40

48

116

18

7,798

17

1,270

22,281

341

844

3,192

81

86,868

3,059

55,455

31,731

3,789

1,472

551

207

1,839

277

21,966

4,143

13,213

1,873

1,118

142,016

9,216

71,326

39,284

5,377

70,509

5,641

13,636

31,573

2,502

377

2,245

426

1,140

94

72

97

47,085

46,026

2,699

2,063

1,759

1,389

4,640

2,771

166

11,496

(2,835)

2,648

2,385

412

135,690

5,147

69,207

36,823

4,151

135,690

5,147

69,207

36,823

4,151

36

13

Developed Markets
United Kingdom & Ireland
Life

GI

France

United States

Canada

159

1,024

774

51

447

20

155

916

48

1,737

163

174

54

51

106

28

8,427

27

1,204

20,510

566

972

2,626

97

91,053

3,588

63,335

28,039

3,753

1,666

606

244

2,320

278

18,011

3,761

12,445

1,894

1,200

142,184

9,646

78,569

36,682

5,455

69,879

5,662

15,236

28,870

2,634

354

2,443

443

1,118

84

99

102

50,430

52,735

2,806

2,177

1,253

1,040

3,587

2,799

151

9,064

(1,656)

3,034

2,071

423

135,743

6,533

76,387

33,898

4,277

135,743

6,533

76,387

33,898

4,277

22

20

12

Developed Markets
United Kingdom & Ireland

Life

GI

France

United States

Canada

24

1,016

800

50

326

67

155

681

47

1,274

152

229

44

50

113

19

8,431

20

1,246

23,440

524

949

3,067

80

90,262

3,171

55,074

30,613

3,683

1,594

566

207

1,950

274

17,144

3,548

11,856

1,752

1,183

142,724

8,956

69,689

38,983

5,336

72,704

5,857

13,679

30,697

2,538

350

2,209

353

1,122

95

85

100

48,456

47,346

2,833

1,712

249

1,279

3,362

2,945

159

8,983

(3,434)

2,538

2,188

456

136,429

4,729

67,612

35,877

4,216

136,429

4,729

67,612

35,877

4,216

55

79

21

Long-term business

General insurance and


health**

Fund management

Other

Total

8,810

4,955

13,765

(563)

(340)

(903)

od ended 30 June 2012

8,247

4,615

12,862

(212)

(212)

8,247

4,403

12,650

305

30

174

123

632

8,552

4,433

174

123

13,282

8,314

422

(51)

8,687

84

84

22

(99)

(76)

(21)

(9)

(30)

16,888

4,835

260

(36)

21,947

(10,799)

(2,847)

(13,646)

175

11

186

(1,210)

(1,210)

(2,506)

(2,506)

(95)

(95)

(975)

(12)

(10)

(34)

(1,031)

(1,413)

(1,557)

(213)

(433)

(3,616)

(31)

(10)

(41)

(81)

(3)

(84)

(90)

(14)

(29)

(227)

(360)

(17,025)

(4,432)

(252)

(694)

(22,403)

(137)

403

(730)

(456)

(21)

(21)

(158)

403

(730)

(477)

1,168

58

30

(74)

1,182

523

523

(107)

(107)

1,010

461

38

(388)

1,121

1,010

461

38

(388)

1,121

er companies amounting to 137 million, of which 83 million relates to property and liability insurance and 54

of 610 million relating to health business. The remaining business relates to property and liability insurance.

reasury and finance functions, and certain financing costs and taxes not allocated to business segments.

iod ended 30 June 2011

Long-term business

General insurance and


health**

Fund management

Other

Total

10,404

4,994

15,398

(654)

(286)

(940)

9,750

4,708

14,458

(290)

(290)

9,750

4,418

14,168

322

207

182

719

10,072

4,426

207

182

14,887

5,244

369

170

5,787

94

94

132

20

152

(11)

(11)

15,448

4,795

305

361

20,909

(10,106)

(2,957)

(13,063)

(1,195)

56

(1,139)

(1,957)

(1,957)

101

101

(98)

(98)

(78)

(9)

(6)

(19)

(112)

(1,206)

(1,462)

(250)

(595)

(3,513)

(6)

(31)

(3)

(40)

(89)

(4)

(1)

(94)

(36)

(19)

(22)

(262)

(339)

(14,670)

(4,426)

(278)

(880)

(20,254)

778

369

27

(519)

655

781

369

27

(519)

658

301

86

15

71

473

1,082

455

42

(433)

1,146

185

11

(6)

191

1,267
456
53
(439)
1,337
er companies amounting to 110 million, of which 49 million relates to property and liability insurance and 61

of 589 million relating to health business. The remaining business relates to property and liability insurance.
group treasury and finance functions, and certain financing costs and taxes not allocated to business

1 December 2011

Long-term business

General insurance and


health**

Fund management

Other

Total

20,250

9,750

30,000

(1,085)

(588)

(1,673)

19,165

9,162

28,327

(236)

(236)

19,165

8,926

28,091

715

54

377

333

1,479

19,880

8,980

377

333

29,570

5,469

725

(207)

5,991

227

227

(10)

(2)

(111)

(123)

(28)

24

569

565

25,339

9,677

630

584

36,230

(20,989)

(5,945)

(26,934)

(3,727)

(3)

(3,730)

1,224

1,224

2,721

2,721

(269)

(269)

(332)

(19)

(16)

(64)

(431)

(2,714)

(2,994)

(483)

(833)

(7,024)

(48)

(60)

(19)

(127)

(216)

(11)

(227)

(224)

(36)

(51)

(487)

(798)

(24,574)

(9,068)

(550)

(1,403)

(35,595)

765

609

80

(819)

635

178

178

943

609

80

(819)

813

1,180

326

19

(50)

1,475

(10)

(10)

34

34

2,123

935

99

(845)

2,312

185

11

(6)

191

2,308

936

110

(851)

2,503

er companies amounting to 243 million, of which 110 million relates to property and liability insurance and

of 1,107 million relating to health business. The remaining business relates to property and liability insurance.
group treasury and finance functions, and certain financing costs and taxes not allocated to business
June 2012

Long-term business

General insurance and


health

Fund management

Other*

Total

627

1,066

28

73

1,794

1,390

137

45

77

1,649

2,052

610

2,668

343

35

12

55

445

10,102

144

755

11,001

26,370

423

125

26,918

200,683

9,516

45

3,026

213,270

3,502

991

13

4,506

37,823

7,456

540

4,539

50,358

282,892

19,774

683

9,260

312,609

132,823

15,180

148,003

107,386

107,386

3,162

3,162

6,048

5,090

11,138

2,840

5,231

8,071

15,737

(2,827)

383

6,951

20,244

267,996

12,353

383

17,272

298,004
14,605
312,609

June 2011

Long-term business

General insurance and


health

Fund management

Other*

Total

1,615

308

28

872

2,823

2,161

151

39

45

2,396

2,513

1,061

3,581

337

44
129

18

68

467

493

11,236

24,828

10,614
24,165

663

214,421

9,978

81

3,526

228,006

4,270

1,040

13

5,323

32,630

7,122

461

3,733

43,946

292,726

19,441

641

9,798

322,606

133,901

15,614

4,653

4,082

8,735

2,879

6,003

8,882

13,181

(1,595)

414

5,712

17,712

277,171

14,019

414

15,797

307,401

119,284
3,273

149,515
119,284
3,273

15,205
322,606

December 2011

Long-term business

General insurance and


health

Fund management

Other*

Total

1,466

1,067

29

78

2,640

1,742

145

44

90

2,021

2,035

778

2,818

395

34

16

65

510

10,686

152

800

11,638

27,511

605

28,116

203,247

9,391

43

3,377

216,058

3,755

986

14

4,755

31,449

6,717

495

5,159

43,820

282,286

19,102

641

10,347

312,376

134,860

15,241

150,101

110,644

110,644

650

650

4,659

5,693

10,352

3,016

5,434

8,450

12,793

(3,170)

374

6,819

16,816

266,622

12,071

374

17,946

297,013
15,363

312,376

Developed Markets

Italy, Spain and other**

Higher Growth
markets

Aviva Investors

Other Group
activities#

Total

1,804

669

13,765

(55)

(70)

(903)

20

(4)

1,769

595

12,862

(30)

(11)

(212)

1,739

584

12,650

61

34

141

632

1,800

618

141

13,282

1,149

242

(2)

(48)

8,687

89

89

(99)

(76)

(4)

(5)

(30)

2,945

866

230

(152)

21,952

(2,266)

(402)

(13,646)

564

(157)

186

(302)

10

(23)

(1,210)

(577)

(37)

(2,506)

(5)

(2)

(95)

(34)

(4)

(10)

(2)

(1,031)

(228)

(177)

(189)

(316)

(3,616)

(41)

(2)

(89)

(1)

(3)

(203)

(360)

(2,848)

(771)

(225)

(521)

(22,408)

97

95

(673)

(456)

(1)

(21)

97

94

(673)

(477)

(26)

56

(9)

212

(14)

55

(31)

18

21

(205)

603

164

30

21

79

186

523

523

(107)

(107)

175

91

35

(349)

1,121

Aviva Investors Other Group activities#

Continuing operations

Developed Markets

Italy, Spain and other** Higher Growth markets


m

2,345

690

15,398

(67)

(52)

(942)

13

(1)

2,291

637

14,458

(30)

(11)

(290)

2,261

626

14,168

84

45

175

719

2,345

671

175

14,887

314

202

28

189

5,787

89

89

15

20

152

(11)

2,659

888

294

209

20,904

(2,034)

(412)

(13,063)

13

(153)

(1,139)

(221)

11

(59)

(1,957)

(150)

(35)

101

(4)

(4)

(98)

(8)

(6)

(7)

(112)

(304)

(174)

(199)

(433)

(3,513)

(2)

(40)

(3)

(89)

(1)

(2)

(201)

(339)

(2,709)

(778)

(267)

(634)

(20,249)

(50)

110

27

(425)

655

(2)

(50)

108

27

(425)

658

(9)

203

(3)

187

28

15

80

20

56

11

11

20

111

191

110

41

(384)

1,146

Aviva Investors Other Group activities#

Continuing operations

Developed Markets

Italy, Spain and other** Higher Growth markets


m

4,586

1,334

30,000

(108)

(115)

(1,675)

34

(4)

4,512

1,215

28,327

(25)

(26)

(236)

4,487

1,189

28,091

174

80

328

1,479

4,661

1,269

328

29,570

(747)

(158)

79

(119)

5,991

219

219

(12)

(84)

(123)

23

(23)

565

3,902

1,112

653

(226)

36,222

(4,118)

(782)

(26,934)

(115)

222

(3,730)

(131)

46

(137)

1,224

1,053

(24)

2,721

(11)

(5)

(269)

(28)

(8)

(17)

(2)

(431)

(567)

(369)

(424)

(495)

(7,024)

(31)

(1)

(127)

(6)

(219)

(2)

(3)

(413)

(798)

(3,950)

(926)

(582)

(910)

(35,587)

(48)

186

71

(1,136)

635

(8)

178

(48)

178

71

(1,136)

813

(34)

285

22

796

62

74

266

90

11

15

217

392

12

10

171

(23)

23

(565)

10

31

93

268

57

(10)

(10)

34

34

334

229

91

(739)

2,312

Developed Markets

Italy, Spain and other

Higher Growth
markets

Aviva Investors

Other Group
activities#

Total

609

71

28

1,794

644

21

44

1,649

646

609

2,668

18

13

12

445

1,153

755

11,001

15

39

125

26,918

23,269

5,587

739

2,773

213,270

125

35

4,506

3,050

732

602

3,661

50,358

27,732

7,144

2,585

7,929

312,609

14,278

4,923

143,062

320

168

4,676

265

9,524

51

2,001

107,386

(823)

163

3,162

19

5,090

11,138

89

5,043

8,071

1,577

349

289

3,923

20,244

24,986

5,654

2,290

14,056

298,004
14,605

24,986

5,654

2,290

14,056

312,609

81

Developed Markets

Italy, Spain and other Higher Growth markets

Aviva Investors Other Group activities#

Total

715

72

28

2,823

741

30

39

2,396

12

591

16

1,061

3,581

22

11

18

467

1,078

493

11,236

17

40

24,828

28,050

6,081

1,001

3,106

228,006

172

37

5,323

2,299

766

516

3,054

43,946

32,029

7,628

2,696

7,717

322,606

16,597

5,503

144,381

338

151

4,847

287

11,027

100

2,186

119,284

(303)

146

3,273

25

4,083

8,735

99

5,833

8,882

1,067

345

309

3,055

17,712

28,852

6,245

2,495

12,971

307,401
15,205

28,852

6,245

2,495

12,971

322,606

70

Developed Markets

Italy, Spain and other Higher Growth markets

Aviva Investors Other Group activities#

Total

650

71

29

2,640

678

23

44

2,021

600

15

776

2,818

18

13

16

510

1,133

800

11,638

16

40

28,116

23,895

5,398

884

3,078

216,058

129

35

4,755

2,780

519

579

4,459

43,820

28,168

6,699

2,700

9,121

312,376

15,130

4,732

145,337

296

153

4,483

281

9,821

51

2,137

110,644

(1,435)

124

650

18

5,693

10,352

89

5,255

8,450

1,422

232

309

4,122

16,816

25,342

5,292

2,446

15,070

297,013
15,363

25,342

5,292

2,446

15,070

312,376

17

20

214

Discontinued operations

Total

2,118

17,516

(73)

(1,015)

(2)

2,043

16,501

(56)

(346)

1,987

16,155

97

816

2,084

16,971

436

6,223

89

28

180

(32)

(43)

2,516

23,420

(1,475)

(14,538)

(909)

(2,048)

(94)

(2,051)

(19)

82

(1)

(99)

(9)

(121)

(471)

(3,984)

(2)

(42)

(89)

(262)

(601)

(3,242)

(23,491)

(726)

(71)

(726)

(68)

820

1,007

60

140

20

61

32

43

111

191

1,337

Discontinued operations

Total

2,118

32,118

(73)

(1,748)

(2)

2,043

30,370

(56)

(292)

1,987

30,078

97

1,576

2,084

31,654

436

6,427

219

28

(95)

(32)

533

2,516

38,738

(1,475)

(28,409)

(909)

(4,639)

(94)

1,130

(19)

2,702

(1)

(270)

(9)

(440)

(471)

(7,495)

(2)

(129)

(219)

(262)

(1,060)

(3,242)

(38,829)

(726)

(91)

178

(726)

87

820

1,616

60

326

90

392

176

32

(533)

268

57

(10)

34

191

2,503

A5 Tax
(a) Tax charged/(credited) to the income statement
(i) The total tax charge/(credit) comprises:

Current tax
For this year
Prior year adjustments
Total current tax from continuing operations
Deferred tax
Origination and reversal of temporary differences
Changes in tax rates or tax laws
Write-down of deferred tax assets
Total deferred tax from continuing operations
Total tax charged to income statement from continuing operations
Total tax credited to income statement from discontinued operations
Total tax charged/(credited) to income statement
(ii) The Group, as a proxy for policyholders in the UK, Ireland and Singapore, is required to record taxes on investment
income and gains each year. Accordingly, the tax benefit or expense attributable to UK, Ireland and Singapore
insurance policyholder returns is included in the tax charge. The tax charge attributable to policyholders returns
included in the charge above is 21 million (HY2011: 3 million credit; FY 2011: 178 million credit).
(iii) The tax charge/(credit) can be analysed as follows:

UK tax
Overseas tax

(b) Tax charged/(credited) to other comprehensive income


(i) The total tax charge comprises:

Current tax from continuing operations


In respect of pensions and other post-retirement obligations
In respect of foreign exchange movements

Deferred tax from continuing operations


In respect of pensions and other post-retirement obligations
In respect of fair value gains on owner-occupied properties
In respect of unrealised gains on investments

Tax charged to other comprehensive income arising from continuing operations


Tax credited to other comprehensive income arising from discontinued operations
Total tax charged to other comprehensive income
(c) Tax credited to equity

Tax credited directly to equity in the period amounted to nil (HY 2011: nil; FY 2011: 16 million). The FY 2011 amount of
of coupon payments on direct capital instruments.
(d) Tax reconciliation

The tax on the Groups loss before tax differs from the theoretical amount that would arise using the tax rate of the home co
follows:

Total (loss)/profit before tax

Tax calculated at standard UK corporation tax rate of 24.5%


Reconciling items
Different basis of tax policyholders
Adjustment to tax charge in respect of prior years
Non-assessable income
Non-taxable loss on sale of subsidiaries and associates
Disallowable expenses
Different local basis of tax on overseas profits
Change in future local statutory tax rates
Movement in deferred tax not recognised

Tax effect of loss from associates and joint ventures


Other
Total tax charged to income statement

Total loss before tax

Tax calculated at standard UK corporation tax rate of 26.5%


Reconciling items
Different basis of tax policyholders
Adjustment to tax charge in respect of prior years
Non-assessable income
Non-taxable loss on sale of subsidiaries and associates
Disallowable expenses
Different local basis of tax on overseas profits
Change in future local statutory tax rates
Movement in deferred tax not recognised
Tax effect of profit from associates and joint ventures
Other
Total tax credited to income statement

Total profit/(loss) before tax

Tax calculated at standard UK corporation tax rate of 26.5%


Reconciling items
Different basis of tax policyholders
Adjustment to tax charge in respect of prior years
Non-assessable income
Non-taxable profit on sale of subsidiaries and associates
Disallowable expenses
Different local basis of tax on overseas profits

Change in future local statutory tax rates


Movement in deferred tax not recognised
Tax effect of profit from associates and joint ventures
Other
Total tax charged/(credited) to income statement

Tax attributable to policyholder returns


UK corporation tax at a rate of 24.5% (2011: 26.5%) in respect of the policyholder tax
deduction
Different local basis of tax on overseas profits
Other life insurance regime impacts
Different basis of tax policyholders per tax reconciliation

6 months

6 months

Full year

2012

2011

2011

214

249

539

(10)

(1)

(16)

204

248

523

31

(67)

(514)

(18)

(29)

(28)

38

70

21

(58)

(472)

225

190

51

(202)

(202)

225

(12)

(151)

6 months

6 month

Full year

2012

2011

2011

10

74

(304)

215

(86)

153

225

(12)

(151)

6 months

6 months

Full year

2012

2011

2011

ired to record taxes on investment


o UK, Ireland and Singapore
utable to policyholders returns
178 million credit).

(1)

(28)

(88)

(10)

11

(8)

(11)

(17)

(96)

52

29

260

(1)

77

98

129

38

357

118

21

261

(3)

(3)

118

18

258

: 16 million). The FY 2011 amount of 16 million was wholly in respect

arise using the tax rate of the home country of the Company as

6 months 2012
Shareholder

Policy-holder

Total

(477)

21

(456)

(117)

(112)

17

17

(63)

(63)

327

327

(33)

(1)

(34)

(18)

(18)

31

31

71

71

(2)

(2)

204

21

225

6 months 2011
Shareholder

Policy-holder

Total

(68)

(3)

(71)

(18)

(1)

(19)

(27)

(27)

(18)

(18)

(34)

(34)

14

14

37

37

32

34

(27)

(27)

34

34

(11)

(11)

(18)

23

(9)

(3)

(12)

Full Year 2011


Shareholder

Policy-holder

Total

87

(178)

(91)

23

(47)

(24)

(129)

(129)

(25)

(25)

(60)

(60)

(135)

(135)

215

215

84

(2)

82

(32)

(32)

(5)

(5)

(41)

(41)

27

(178)

(151)

6 months 2012

6 months 2011

Full Year 2011

21

(3)

(178)

(5)

47

(2)

(23)

17

(27)

(129)

A6 Earnings per share


(a) Basic earnings per share
(i) The profit attributable to ordinary shareholders is:

Continuing operations

Profit /(loss) before tax attributable to shareholders profits


Share of Delta Lloyds tax expense as an associate
Profit/(loss) before tax
Tax attributable to shareholders profits
Profit/(loss) for the period
Amount attributable to non-controlling interests
Cumulative preference dividends for the period
Coupon payments in respect of direct capital instruments
(DCI) and fixed rate tier 1 notes (net of tax)
Profit/(loss) attributable to ordinary shareholders from continuing operations
Profit/(loss) attributable to ordinary shareholders from discontinued operations
Profit/(loss) attributable to ordinary shareholders
(ii) Basic earnings per share is calculated as follows:

Continuing operations
Operating profit attributable to ordinary shareholders
Non-operating items:
Investment return variances and economic assumption
changes on long-term business
Short-term fluctuation in return on investments backing
non-long-term business
Economic assumption changes on general insurance and
health business

Impairment of goodwill, associates and joint ventures


Amortisation and net impairment of intangibles
(Loss)/profit on the disposal of subsidiaries and associates
Integration and restructuring costs and exceptional items
Share of Delta Lloyds non-operating items
(before tax) as an associate
Share of Delta Lloyds tax expense, as an associate
(Loss)/profit attributable to ordinary shareholders from
continuing operations
(Loss)/profit attributable to ordinary shareholders
from discontinued operations
(Loss)/profit attributable to ordinary shareholders
(b) Diluted earnings per share
(i) Diluted earnings per share is calculated as follows:

(Loss)/profit attributable to ordinary shareholders


Dilutive effect of share awards and options
Diluted earnings per share from continuing operations 1
(Loss)/profit attributable to ordinary shareholders
Dilutive effect of share awards and options
Diluted earnings per share from discontinued operations 1
Diluted earnings per share
1. Losses have an anti-dilutive effect. Therefore the basic and diluted earnings have remained the same.
(ii) Diluted operating profit per share on operating profit attributable to ordinary shareholders is calculated as follows:

Operating profit attributable to ordinary shareholders


Dilutive effect of share awards and options

Diluted operating profit per share from continuing operations


Operating profit attributable to ordinary shareholders
Dilutive effect of share awards and options
Diluted operating profit per share from discontinued operations
Diluted operating profit per share

6 months 2012

6 months 201

Operating profit

Non-operating items

Total

Operating profit

Non-operating items

1,121

(1,705)

(584)

1,146

(481)

(28)

135

107

(9)

1,093

(1,570)

(477)

1,137

(479)

(316)

112

(204)

(292)

99

777

(1,458)

(681)

845

(380)

(90)

26

(64)

(107)

85

(9)

(9)

(9)

678

(1,432)

(754)

729

(295)

93

(411)

678

(1,432)

(754)

822

(706)

6 months 2012

6 months 201

Before tax

Net of tax, noncontrolling interests,


preference dividends
and DCI

Per share

Before tax

Net of tax, noncontrolling interests,


preference dividends
and DCI

1,121

678

23.4

1,146

729

(212)

(150)

(5.2)

(187)

31

16

0.5

(80)

(53)

(18)

(14)

(0.5)

(8)

(6)

(603)

(603)

(20.8)

(20)

(20)

(164)

(115)

(3.9)

(56)

(101)

(30)

(29)

(1.0)

(11)

(14)

(186)

(149)

(5.1)

(111)

(97)

(523)

(388)

(13.4)

(8)

(6)

107

(7)

(477)

(754)

(26.0)

658

434

(726)

(318)

(477)

(754)

(26.0)

(68)

116

6 months 2012

6 months 201

Total

Weighted average
number of shares

Per share

Total

Weighted average
number of shares

(754)

2,902

(26.0)

434

2,825

41

48

(754)

2,943

(26.0)

434

2,873

(318)

2,825

48

(318)

2,873

(754)

2,943

(26.0)

116

2,873

remained the same.

holders is calculated as follows:

6 months 2012

6 months 201

Total

Weighted average
number of shares

Per share

Total

Weighted average
number of shares

678

2,902

23.4

729

2,825

41

(0.4)

48

678

2,943

23.0

729

2,873

93

2,825

48

93

2,873

678

2,943

23.0

822

2,873

6 months 2011

Full year 2011

Total

Operating profit

Non-operating items

Total

665

2,312

(1,465)

847

(7)

(39)

(34)

658

2,273

(1,460)

813

(193)

(625)

396

(229)

465

1,648

(1,064)

584

(22)

(150)

109

(41)

(9)

(17)

(17)

(43)

(43)

434

1,438

(955)

483

(318)

93

(411)

(318)

116

1,531

(1,366)

165

6 months 2011

Full year 2011

Per share

Before tax

Net of tax, noncontrolling interests,


preference dividends
and DCI

25.8

2,312

1,438

50.5

0.1

(796)

(476)

(16.7)

(1.9)

(266)

(198)

(7.0)

(0.2)

(90)

(67)

(2.4)

Per share

(0.7)

(392)

(359)

(12.6)

(3.6)

(171)

(178)

(6.3)

(0.5)

565

552

19.5

(3.4)

(325)

(244)

(8.5)

(0.2)

10

15

0.5

(34)

15.4

813

483

17.0

(11.3)

(726)

(318)

(11.2)

4.1

87

165

5.8

6 months 2011

Full year 2011

Per share

Total

Weighted average
number of shares

Per share

15.4

483

2,845

17.0

(0.3)

50

(0.3)

15.1

483

2,895

16.7

(11.3)

(318)

2,845

(11.2)

0.2

50

(11.1)

(318)

2,895

(11.2)

4.0

165

2,895

5.7

6 months 2011

Full year 2011

Per share

Total

Weighted average
number of shares

Per share

25.8

1,438

2,845

50.5

(0.4)

50

(0.8)

25.4

1,438

2,895

49.7

3.3

93

2,845

3.3

(0.1)

50

(0.1)

3.2

93

2,895

3.2

28.6

1,531

2,895

52.9

A7 Dividends and appropriations

Ordinary dividends declared and charged to equity in the period


Final 2011 16.00 pence per share, paid on 17 May 2012
Interim 2011 10.00 pence per share, paid on 17 November 2011
Final 2010 16.00 pence per share, paid on 17 May 2011

Preference dividends declared and charged to equity in the year


Coupon payments on direct capital instruments and fixed rate tier 1 notes

6 months

6 months

Full year

2012

2011

2011

465

287

451

451

465

451

738

17

58

474

460

813

A8 Insurance liabilities
(a) Carrying amount
Insurance liabilities at 30 June/31 December comprise:

Long-term business provisions


Participating
Unit-linked non-participating
Other non-participating

Outstanding claims provisions


Provision for claims incurred but not reported

Provision for unearned premiums


Provision arising from liability adequacy tests
Other technical provisions
Total
Less:
Obligations to staff pension schemes transferred to provisions
Amounts classified as held for sale

(b) Movements in long-term business liabilities


The following movements have occurred in the long-term business provisions during the period:

Carrying amount at 1 January


Provisions in respect of new business
Expected change in existing business provisions

Variance between actual and expected experience


Impact of operating assumption changes
Impact of economic assumption changes
Other movements
Change in liability recognised as an expense
Effect of portfolio transfers, acquisitions and disposals
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Carrying amount at 30 June/31 December
(c) Movements in general insurance and health liabilities
The following changes have occurred in the general insurance and health claims provisions during the period:

Carrying amount at 1 January


Impact of changes in assumptions
Claim losses and expenses incurred in the current year
Decrease in estimated claim losses and expenses incurred in prior years
Exceptional strengthening of general insurance latent claims provisions
Incurred claims losses and expenses
Less:
Payments made on claims incurred in the current year
Payments made on claims incurred in prior years
Recoveries on claim payments
Claims payments made in the year, net of recoveries
Unwind of discounting
Other movements in the claims provisions
Change in claims reserve recognised as an expense
Effect of portfolio transfers, acquisitions and disposals
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Other movements

Carrying amount at 30 June/31 December


(d) Movements in unearned premiums
The following changes have occurred in the provision for unearned premiums (UPR) during the period:

Carrying amount at 1 January


Premiums written during the period
Less: Premiums earned during the period
Change in UPR recognised as income
Gross portfolio transfers and acquisitions
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Other
Carrying amount at 30 June/31 December

30 June 2012

30 June 2011

Long-term business

General insurance and


health

Total

Long-term business

General insurance and


health

52,905

59,084

10,065

11,027

70,182

62,517

52,905
10,065
70,182

133,152

133,152

132,628

1,304

7,805

9,109

1,273

8,398

2,687

2,687

2,518

1,304

10,492

11,796

10,916

4,676

4,676

1,273

12

12

134,456

15,180

149,636

133,901

15,763

(1,633)

(1,633)

132,823

15,180

148,003

6 months

6 months

Full year

2012

2011

2011

133,893

160,946

160,946

4,317

5,289

11,149

(4,080)

(4,166)

(8,964)

the period:

133,901

4,847

(149)
15,614

138

(172)

(2,279)

(40)

(20)

(61)

(377)

1,023

5,663

103

(90)

(623)

61

1,864

4,885

272

(6)

(6)

(32,159)

(32,159)

(1,074)

1,983

227

133,152

132,628

133,893

6 months

6 months

Full year

2012

2011

2011

10,745

12,263

12,263

50

149

3,021

3,366

6,520

(125)

(19)

(140)

45

2,946

3,350

6,574

(1,264)

(1,450)

(3,393)

(1,838)

(2,149)

(3,514)

142

135

313

(2,960)

(3,464)

(6,594)

17

26

47

(2)

(6)

(12)

(94)

15

(149)

(1,445)

(1,445)

(112)

187

(87)

(1)

ovisions during the period:

10,492

10,916

10,745

6 months

6 months

Full year

2012

2011

2011

4,483

4,855

4,855

4,955

5,612

10,364

(4,718)

(5,265)

(10,099)

237

347

265

(161)

(424)

(424)

(43)

69

(52)

(1)

4,676

4,847

4,483

during the period:

30 June 2011

31 December 2011

Total

Long-term business

General insurance and


health

Total

59,084

55,594

55,594

11,027

10,168

10,168

62,517

68,131

68,131

132,628

133,893

133,893

9,671

1,311

8,099

9,410

2,518

2,646

2,646

12,189

1,311

10,745

12,056

4,847

4,483

4,483

13

13

149,664

135,204

15,241

150,445

(149)

(344)

(344)

149,515

134,860

15,241

150,101

A9 Liability for investment contracts


(a) Carrying amount
The liability for investment contracts at 30 June/31 December comprised:

Long-term business
Participating contracts
Non-participating contracts at fair value
Non-participating contracts at amortised cost

Less: Amounts classified as held for sale


Total
(b) Movements in participating investment contracts
The following movements have occurred in the year:

Carrying amount at 1 January


Provisions in respect of new business
Expected change in existing business provisions
Variance between actual and expected experience
Impact of operating assumption changes
Impact of economic assumption changes
Other movements
Change in liability recognised as an expense
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Other movements
Carrying amount at 30 June/31 December

(c) Movements in non-participating investment contracts

Carrying amount at 1 January


Provisions in respect of new business
Expected change in existing business provisions
Variance between actual and expected experience
Impact of operating assumption changes
Impact of economic assumption changes
Other movements
Change in liability
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Other movements
Carrying amount at 30 June/31 December

30 June

30 June

31 December

2012

2011

2011

63,426

71,253

64,985

44,130

46,391

43,990

1,628

1,640

1,669

45,758

48,031

45,659

(1,798)

107,386

119,284

110,644

6 months

6 months

Full year

2012

2011

2011

64,985

69,482

69,482

1,544

2,169

3,433

(1,185)

(1,288)

(2,195)

(136)

339

(2,708)

(4)

(27)

(72)

(46)

45

631

(75)

(2)

211

98

1,236

(700)

(2,523)

(2,523)

(1,657)

3,049

(1,284)

63,426

9
71,253

10
64,985

6 months

6 months

Full year

2012

2011

2011

45,659

48,305

48,305

1,905

2,253

3,863

(1,455)

(1,689)

(2,558)

(17)

(488)

(2,796)

(1)

17

(78)

(123)

450

(1,606)

(832)

(832)

(340)

558

(206)

(11)

(2)

45,758

48,031

45,659

A10 Reinsurance assets


(a) Carrying amounts
The reinsurance assets at 30 June/31 December comprised:

Long-term business
Insurance contracts
Participating investment contracts
Non-participating investment contracts1

Outstanding claims provisions

Less: Amounts classified as held for sale

General insurance and health


Outstanding claims provisions
Provisions for claims incurred but not reported

Provision for unearned premiums

Total
1. Balances in respect of all reinsurance treaties are included under reinsurance assets, regardless of whether they
transfer significant insurance risk.
(b) Movements in respect of long-term business provisions
The following movements have occurred in the reinsurance asset during the period:

Carrying amount at 1 January


Asset in respect of new business

Expected change in existing business asset


Variance between actual and expected experience
Impact of other operating assumption changes
Impact of economic assumption changes
Other movements
Change in asset
Effect of portfolio transfers, acquisitions and disposals
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Carrying amount at 30 June/31 December
(c) Movements in respect of general insurance and health outstanding claims provisions and IBNR

Carrying amount at 1 January


Impact of changes in assumptions
Reinsurers share of claim losses and expenses
Incurred in current period
Incurred in prior periods
Exceptional strengthening of general insurance latent claims provisions
Reinsurers share of incurred claim losses and expenses
Less:
Reinsurance recoveries received on claims
Incurred in current period
Incurred in prior periods
Reinsurance recoveries received in the period
Unwind of discounting
Other movements
Change in reinsurance asset recognised as income
Effect of portfolio transfers, acquisitions and disposals
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Other movements

Carrying amount at 30 June/31 December


(d) Reinsurers share of the provision for unearned premiums (UPR)

Carrying amount at 1 January


Premiums ceded to reinsurers in the period
Less: Reinsurers share of premiums earned during the period
Change in reinsurance asset recognised as income
Reinsurers share of portfolio transfers and acquisitions
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Other movements
Carrying amount at 30 June/31 December

30 June

30 June

31 December

2012

2011

2011

4,152

3,280

3,747

1,707

1,556

1,626

5,862

4,838

5,373

134

127

125

5,996

4,965

5,498

(244)

5,752

4,965

5,498

818

929

974

405

392

395

1,223

1,321

1,369

264

284

245

1,487

1,605

1,614

7,239

6,570

7,112

6 months

6 months

31 December

2012

2011

2011

5,373

5,115

5,115

94

296

187

ets, regardless of whether they

(37)

(141)

104

290

(9)

13

433

143

(149)

(260)

320

18

648

201

(1)

(2)

(375)

(375)

(32)

81

(13)

5,862

4,838

5,373

6 months

6 months

Full year

2012

2011

2011

1,369

1,558

1,558

26

17

87

105

115

247

(17)

(44)

(84)

10

88

71

173

(38)

(42)

(138)

(83)

(148)

(196)

(121)

(190)

(334)

19

(1)

(1)

(93)

(56)

(143)

28

(153)

(153)

(5)

(1)

(2)

(6)

provisions and IBNR

1,223

1,321

1,369

6 months

6 months

Full year

2012

2011

2011

245

307

307

340

345

650

(315)

(344)

(678)

25

(28)

(30)

(30)

(4)

(4)

(2)

264

284

245

A11 Effect of changes in assumptions and estimates during the period

Assumptions
Long-term insurance business
Interest rates
Expenses
Persistency rates
Mortality for assurance contracts
Mortality for annuity contracts
Tax and other assumptions
Investment contracts
Interest rates
Expenses
Persistency rates
Tax and other assumptions
General insurance and health business
Change in loss ratio assumptions
Change in discount rate assumptions
Change in expense ratio and other assumptions
Total

period
Effect on profit

Effect on profit

Effect on profit

6 months

6 months

Full year

2012

2011

2011

271

(897)

(2,403)

(3)

(3)

19

(4)

35

90

(21)

(3)

31

99

(2)

(79)

(82)

28

28

(3)

(18)

(8)

(90)

(4)

15

22

347

(908)

(2,406)

A12 Unallocated divisible surplus

Carrying amount at 1 January


Change in participating contract assets
Change in participating contract liabilities
Other movements
Change in liability recognised as an expense
Effect of portfolio transfers, acquisitions and disposals
Deconsolidation of Delta Lloyd
Foreign exchange rate movements
Other movements
Carrying amount at 30 June/31 December

6 months

6 months

Full year

2012

2011

2011

650

3,428

3,428

2,269

(183)

(3,016)

203

101

244

34

70

2,506

(82)

(2,702)

(144)

(144)

10

57

60

(4)

(14)

3,162

3,273

650

A14 Pension obligations and other provisions


(a) Pension scheme deficits in condensed consolidated statement of financial position

Deficits in the main staff pension schemes


Deficits in other staff pension schemes
Total obligations to staff pension schemes
Restructuring provisions
Other provisions
Total
Less: amounts classified as held for sale

(b) Movements in the main schemes surpluses and deficits

Net surpluses/(deficits) in the schemes at 1 January


Employer contributions
Current and past service cost
Gains on curtailments and settlements
Charge to finance costs
Actuarial gains
Disposals
Deconsolidation of Delta Lloyd
Exchange rate movements on foreign plans
Net surpluses in the schemes at 30 June/31 December
Comprising:
Surpluses
Deficits

(c) Pension expense


(i) Recognised in the income statement

Continuing operations
Current service cost
Gains on curtailments
Total pension cost from continuing operations
Total pension cost from discontinued operations
Total pension cost charged to net operating expenses
Expected return on scheme assets
Interest charge on scheme liabilities
Charge to finance costs from continuing operations
Charge to finance costs from discontinued operations
Total charge to finance costs
Total charge to income arising from continuing operations
Total charge to income arising from discontinued operations
Total charge to income
(ii) Recognised in the statement of comprehensive income

Continuing operations
Expected return on scheme assets
Actual return on these assets
Actuarial (losses)/gains on scheme assets
Experience gains/(losses) arising on scheme liabilities
Changes in assumptions underlying the present value of scheme liabilities
Actuarial gains from continuing operations

Actuarial gains from discontinued operations


Total actuarial gains recognised in other comprehensive income

Attributable to equity shareholders of Aviva plc


Attributable to non-controlling interests

position
30 June

30 June

31 December

2012

2011

2011

497

483

406

84

75

86

581

558

492

147

83

106

376

479

398

1,104

1,120

996

(7)

(17)

(4)

1,097

1,103

992

6 months

6 months

Full year

2012

2011

2011

Pension scheme
surpluses/ (deficits)

Pension scheme
surpluses/ (deficits)

Pension scheme
surpluses/ (deficits)

1,264

(3)

(3)

80

240

452

(11)

(43)

(58)

(42)

(60)

(100)

123

17

991

(31)

(31)

(8)

1,423

112

1,264

1,920

595

1,670

(497)

(483)

(406)

1,423

112

1,264

6 months

6 months

Full year

2012

2011

2011

(11)
1

(36)

(51)

(10)

(36)

(51)

(7)

(7)

(10)

(43)

(58)

215

224

452

(257)

(271)

(539)

(42)

(47)

(87)

(26)

(26)

(42)

(73)

(113)

(52)

(83)

(138)

(33)

(33)

(52)

(116)

(171)

6 months

6 months

Full year

2012

2011

2011

(215)

(224)

(452)

151

192

1,815

(64)

(32)

1,363

16

(40)

(46)

171

94

(321)

123

22

996

11

11

123

33

1,007

123

28

1,002

123

33

1,007

A15 Cash and cash equivalents

Cash at bank and in hand


Cash equivalents

Bank overdrafts

30 June

30 June

31 December

2012

2011

2011

10,967

10,158

8,854

14,693

12,988

14,215

25,660

23,146

23,069

(665)

(886)

(668)

24,995

22,260

22,401

A16 Related party transactions


Services provided to and by related parties

Income earned in Expenses incurred in


period
period
m

Associates

(1)

Joint ventures

11

(1)

17

(2)

Employee pension schemes

6 months 2012

6 months 2011

Payable at period end

Receivable at period
end

Income earned in
period

Expenses incurred in
period

Payable at period end

(48)

(1)

(54)

161

10

(48)

170

15

(1)

(54)

6 months 2011

Full year 2011

Receivable at period
end

Income earned in year

Expenses incurred in
year

(3)

(49)

404

23

125

13

412

36

(3)

(49)

134

Payable at year end Receivable at year end

A20 Analysis of general insurance


(i) United Kingdom (excluding Group reinsurance and agencies in run-off)

Personal
Motor
Homeowner
Other

Commercial
Motor
Property
Other

Total
(ii) France

Motor
Property and other
Total
(iii) Ireland

Motor
Property and other

Total
(iv) Canada

Motor
Property
Liability
Other
Total

Net written premiums

Underwriting result

6 months

6 months

Full year

6 months

6 months

2012

2011

2011

2012

2011

611

705

1,387

22

38

376

396

797

26

20

239

278

510

1,226

1,379

2,694

57

67

313

303

618

(11)

(18)

333

340

640

(20)

215

200

419

861

843

1,677

(29)

(12)

2,087

2,222

4,371

28

55

Net written premiums

Underwriting result

6 months

6 months

Full year

6 months

6 months

2012

2011

2011

2012

2011

200

193

347

23

258

263

442

(4)

17

458

456

789

19

21

Net written premiums

Underwriting result

6 months

6 months

Full year

6 months

6 months

2012

2011

2011

2012

2011

88

98

179

(18)

15

86

102

188

(11)

174

200

367

(12)

Net written premiums

Underwriting result

6 months

6 months

Full year

6 months

6 months

2012

2011

2011

2012

2011

602

579

1,130

76

60

349

322

701

18

(8)

101

99

204

(7)

29

25

48

1,081

1,025

2,083

105

46

Underwriting result

Combined operating ratio

Full year

6 months

6 months

Full year

2011

2012

2011

2011

58

96%

94%

96%

87

95%

96%

89%

39

96%

97%

93%

184

95%

94%

91%

(76)

101%

106%

113%

11

103%

98%

99%

(9)

97%

99%

102%

(74)

101%

101%

105%

110

97%

96%

96%

Underwriting result

Combined operating ratio

Full year

6 months

6 months

Full year

2011

2012

2011

2011

(14)

84%

95%

104%

84

99%

89%

80%

70

92%

92%

90%

Underwriting result

Combined operating ratio

Full year

6 months

6 months

Full year

2011

2012

2011

2011

14

119%

85%

93%

(19)

95%

111%

111%

(5)

106%

Underwriting result

98%

102%

Combined operating ratio

Full year

6 months

6 months

Full year

2011

2012

2011

2011

89

86%

91%

92%

(14)

95%

101%

102%

97%

106%

96%

13

75%

89%

67%

97

90%

96%

95%

A21 Funds under management

Total IFRS assets included in the consolidated statement of financial position


Less: third party funds included within consolidated IFRS assets

Third party funds under management

Non-managed assets
Funds under management

30 June 2012

Saturday, December 31, 2011

Life and related


businesses

General insurance
and other

Total

Total

282,892

29,717

312,609

312,376

(11,142)

(11,142)

(11,814)

282,892

18,575

301,467

300,562

71,590

67,557

373,057

368,119

(31,144)

(31,558)

341,913

336,561

A22 Operational cost base


The Aviva operating cost base is calculated from reported IFRS expenses as set out in the table below:

Other expenses (as reported) 1


Less: Non-operating items included above (amortisation and impairments)
Add: Claims handling costs1 & 2
Non-commission acquisition costs3
Operating cost base from continuing operations
Operating cost base from discontinued operations
Operating cost base
1. 2011 includes RAC Limited (RAC), disposed on 30 September 2011.
2. As reported within Claims and benefits paid of 13,646 million (HY 2011: 14,538 million).
3. As reported within Fee and commissions expense of 2,389 million (HY2011: 2,533 million).
Movement in operating cost base

Total operating cost base 30 June 2011


Delta Lloyd costs from 1 January 2011 to 6 May 20111
Total operating cost base from continuing operations 30 June 2011

Less: restructuring and integration costs for the six months to 30 June 2011
European levies2
Impact of acquisitions/disposals3
Foreign exchange
30 June 2011 like-for-like operating cost base
Inflation4
UK & Ireland
France
USA
Other Developed Markets

Developed Markets
Higher Growth Markets
Other businesses (including Aviva Investors and Group centre)
30 June 2012 like-for-like operating cost base
Restructuring and integration costs for the six months to 30 June 2012
European levies2
Total operating cost base 30 June 2012
1. Delta Lloyd associate status effective from 7 May 2011 onwards.
2. Levies and sales taxes charged to European Businesses.
3. Impact of acquisitions/disposals restatement of the HY 2011 cost base for the
impact of acquisitions and disposals in both 2011 and 2012 (including the RAC
disposal) to achieve a cost base on a like-for-like basis.
4. Inflation Notional level of Inflation that would have impacted the operating cost base
during the period. This is calculated at an individual country level, and applied to
operating expenditure i.e. excluding restructuring and integration costs (but including
adjustments for acquisitions and disposals). The overall weighted average is calculate at
2.5%.

the table below:

6 months

6 months

2012

2011

2,394

1,422

(1,170)

(334)

189

306

594

584

2,007

1,978

362

2,007

2,340

lion).

2,340
(362)
1,978

(81)
(32)
(62)
(27)
1,776
46
(51)
(18)
11
9

e at

(49)
(1)
14
1,786
186
35
2,007

B1 Geographical analysis of life, pension and investment sales

Life and pensions business


United Kingdom
Ireland
United Kingdom and Ireland
France
United States
Spain
Italy
Other
Developed markets
Poland
China
Hong Kong
India
Singapore
South Korea
Other
Higher growth markets
Total life and pensions continuing operations
Total life and pensions discontinued operations4
Total life and pensions
Investment sales3
United Kingdom & Ireland
Aviva Investors
Higher growth markets
Total investment sales continuing operations
Total investment sales discontinued operations 4

Total investment sales


Total long-term savings sales continuing operations
Total long-term savings sales discontinued operations 4
Total long-term savings sales

1. Present value of new business premiums (PVNBP) is the present value of new regular premiums plus 100% of single premiu
calculated using assumptions consistent with those used to determine the value of new business.
2. Growth rates are calculated based on constant rates of exchange.
3. Investment sales are calculated as new single premiums plus the annualised value of new regular premiums.
4. Prior period discontinued operations represent the results of Delta Lloyd up to 6 May 2011 only.

Present value of new business premiums1


% Growth
6 months

6 months

2012

2011

Sterling

currency2

5,387

5,434

(1)%

(1)%

342

553

(38)%

(34)%

5,729

5,987

(4)%

(4)%

1,944

2,345

(17)%

(12)%

2,073

1,658

25%

22%

705

1,015

(31)%

(26)%

1,259

1,778

(29)%

(25)%

98

155

(37)%

(31)%

11,808

12,938

(9)%

(7)%

201

305

(34)%

(26)%

161

207

(22)%

(27)%

63

83

(24)%

(26)%

56

50

12%

27%

309

244

27%

24%

235

242

(3)%

(2)%

270

248

9%

17%

1,295

1,379

(6)%

(3)%

13,103

14,317

(8)%

(6)%

1,085

(100)%

(100)%

13,103

15,402

(15)%

(13)%

823

782

5%

5%

1,043

931

12%

18%

68

117

(42)%

(43)%

1,934

1,830

6%

8%

170

(100)%

(100)%

Local

1,934

2,000

(3)%

(1)%

15,037

16,147

(7)%

(5)%

1,255

(100)%

(100)%

15,037

17,402

(14)%

(11)%

gular premiums plus 100% of single premiums,


new business.

e of new regular premiums.

May 2011 only.

B2 Product analysis of life and pensions sales

Life and pensions business


Pensions
Annuities
Bonds
Protection
Equity release
United Kingdom
Ireland
United Kingdom and Ireland
Savings
Protection
France
Life
Annuities
United States
Pensions
Savings
Annuities
Protection
Italy, Spain and Other
Developed markets
Higher growth markets
Total life and pensions sales continuing operations
Total life and pensions sales discontinued operations 3
Total life and pensions sales

1. Present value of new business premiums (PVNBP) is the present value of new regular premiums plus 100% of single premiu
calculated using assumptions consistent with those used to determine the value of new business.
2. Growth rates are calculated based on constant rates of exchange.

3. Prior period discontinued operations represent the results of Delta Lloyd up to 6 May 2011 only

Present value of new business premiums1


% Growth
6 months

6 months

2012

2011

Sterling

currency2

2,762

2,708

2%

2%

1,555

1,610

(3)%

(3)%

253

466

(46)%

(46)%

608

490

24%

24%

209

160

31%

31%

5,387

5,434

(1)%

(1)%

342

553

(38)%

(34)%

5,729

5,987

(4)%

(4)%

1,842

2,244

(18)%

(13)%

102

101

1%

7%

1,944

2,345

(17)%

(12)%

613

456

34%

31%

1,460

1,202

21%

19%

2,073

1,658

25%

22%

170

272

(38)%

(34)%

1,688

2,346

(28)%

(24)%

19

22

(14)%

(10)%

185

308

(40)%

(36)%

2,062

2,948

(30)%

(26)%

11,808

12,938

(9)%

(7)%

1,295

1,379

(6)%

(3)%

13,103

14,317

(8)%

(6)%

1,085

(100)%

(100)%

13,103

15,402

(15)%

(13)%

gular premiums plus 100% of single premiums,


new business.

Local

May 2011 only

B3 Trend analysis of PVNBP cumulative

Life and pensions business Present value of new business premiums 1


Pensions
Annuities
Bonds
Protection
Equity release
United Kingdom
Ireland
United Kingdom and Ireland
France
United States
Spain
Italy
Other
Developed markets
Poland
Asia
Other
Higher growth markets
Total life and pensions
Investment sales2
Total long term saving sales continuing operations
Total long term saving sales discontinued operations 3
Total long term saving sales

1. Present value of new business premiums (PVNBP) is the present value of new regular premiums plus 100% of single premiu
those used to determine the value of new business.
2. Investment sales are calculated as new single premiums plus the annualised value of new regular premiums.
3. Prior period discontinued operations represent the results of Delta Lloyd up to 6 May 2011 only.

1Q11 YTD

2Q11 YTD

3Q11 YTD

4Q11 YTD

1Q12 YTD

1,105

2,708

3,963

5,279

1,251

785

1,610

2,434

3,832

662

271

466

638

801

128

250

490

749

1,025

300

83

160

234

317

89

2,494

5,434

8,018

11,254

2,430

280

553

757

917

199

2,774

5,987

8,775

12,171

2,629

1,271

2,345

3,224

4,047

1,092

786

1,658

2,796

3,932

1,034

524

1,015

1,425

1,926

402

874

1,778

2,517

2,993

673

79

155

228

262

50

6,308

12,938

18,965

25,331

5,880

149

305

403

487

107

426

902

1,343

1,782

442

91

172

237

320

87

666

1,379

1,983

2,589

636

6,974

14,317

20,948

27,920

6,516

869

1,830

2,682

3,473

949

7,843

16,147

23,630

31,393

7,465

921

1,255

1,255

1,255

8,764

17,402

24,885

32,648

7,465

gular premiums plus 100% of single premiums, calculated using assumptions consistent with

e of new regular premiums.

May 2011 only.

2Q12 YTD

% Growth on 2Q11

YTD

2,762

2%

1,555

(3)%

253

(46)%

608

24%

209

31%

5,387

(1)%

342

(38)%

5,729

(4)%

1,944

(17)%

2,073

25%

705

(31)%

1,259

(29)%

98

(37)%

11,808

(9)%

201

(34)%

913

1%

181

5%

1,295

(6)%

13,103

(8)%

1,934

6%

15,037

(7)%

(100)%

15,037

(14)%

B4 Trend analysis of PVNBP discrete

Life and pensions business Present value of new business premiums 1


Pensions
Annuities
Bonds
Protection
Equity release
United Kingdom
Ireland
United Kingdom and Ireland
France
United States
Spain
Italy
Other
Developed markets
Poland
Asia
Other
Higher growth Markets
Total life and pensions
Investment sales2
Total long term saving sales continuing operations
Total long term saving sales discontinued operations 3
Total long term saving sales

1. Present value of new business premiums (PVNBP) is the present value of new regular premiums plus 100% of single premiu
those used to determine the value of new business.
2. Investment sales are calculated as new single premiums plus the annualised value of new regular premiums.
3. Prior period discontinued operations represent the results of Delta Lloyd up to 6 May 2011 only.

1Q11

2Q11

3Q11

4Q11

1Q12

1,105

1,603

1,255

1,316

1,251

785

825

824

1,398

662

271

195

172

163

128

250

240

259

276

300

83

77

74

83

89

2,494

2,940

2,584

3,236

2,430

280

273

204

160

199

2,774

3,213

2,788

3,396

2,629

1,271

1,074

879

823

1,092

786

872

1,138

1,136

1,034

524

491

410

501

402

874

904

739

476

673

79

76

73

34

50

6,308

6,630

6,027

6,366

5,880

149

156

98

84

107

426

476

441

439

442

91

81

65

83

87

666

713

604

606

636

6,974

7,343

6,631

6,972

6,516

869

961

852

791

949

7,843

8,304

7,483

7,763

7,465

921

334

8,764

8,638

7,483

7,763

7,465

gular premiums plus 100% of single premiums, calculated using assumptions consistent with

e of new regular premiums.

May 2011 only.

2Q12

% Growth on 1Q12

Sterling

1,511

21%

893

35%

125

(2)%

308

3%

120

35%

2,957

22%

143

(28)%

3,100

18%

852

(22)%

1,039

303

(25)%

586

(13)%

48

(4)%

5,928

1%

94

(12)%

471

7%

94

8%

659

4%

6,587

1%

985

4%

7,572

1%

7,572

1%

B5 Geographical analysis of regular and single premiums life and pensions sales

Pensions
Annuities
Bonds
Protection
Equity release
United Kingdom
Ireland
United Kingdom and Ireland
France
United States
Spain
Italy
Other
Developed markets
Poland
Asia
Other
Higher growth markets
Total life and pensions sales
continuing operations
Total life and pensions sales
discontinued operations1
Total life and pensions
1. Prior period discontinued operations represent the results of Delta Lloyd up to 6 May 2011 only.

and pensions sales

May 2011 only.

6 months 2012

Local currency

Present value

6 months 2011

growth

WACF

302

(13)%

4.7

1,425

346

88

13%

6.9

608

78

390

(8)%

5.2

2,033

424

20

(33)%

4.0

80

32

410

(10)%

5.2

2,113

456

40

(9)%

7.0

280

47

59

23%

10.3

608

47

36

(28)%

5.5

199

53

39

5%

5.4

210

39

(30)%

8.9

62

11

591

(8)%

5.9

3,472

653

18

(31)%

7.6

137

29

155

11%

5.0

780

139

34

(6)%

4.1

138

39

207

2%

5.1

1,055

207

798

(6)%

5.7

4,527

860

(100)%

73

798

(13)%

5.7

4,527

933

Regular premiums

Local currency

Single premiums

Present value

6 months 2012

6 months 2011

growth

WACF

66%

4.5

1,562

1,337

1,146

1,555

1,610

253

466

(1)%

6.3

490

209

160

48%

4.8

2,052

3,354

3,382

(11)%

3.9

125

262

428

41%

4.8

2,177

3,616

3,810

(13)%

6.6

308

1,664

2,037

2%

9.6

453

1,465

1,205

(10)%

5.7

300

506

715

5%

5.5

215

1,049

1,563

(21)%

9.2

101

36

54

23%

5.4

3,554

8,336

9,384

7.6

219

64

86

17%

4.9

678

133

224

44%

3.4

133

43

39

18%

5.0

1,030

240

349

21%

5.3

4,584

8,576

9,733

(16)%

9.1

663

422

17%

5.6

5,247

8,576

10,155

Single premiums

Local currency
growth

17%
(3)%
(46)%

31%
(1)%
(35)%
(4)%
(13)%
19%
(25)%
(29)%
(31)%
(9)%
(16)%
(42)%
19%
(30)%

(10)%

(100)%
(13)%

B6 Geographical analysis of regular and single premiums investment sales

Investment sales

United Kingdom & Ireland


Aviva Investors
Higher growth markets
Total investment sales continuing operations
Total investment sales discontinued operations 1
Total investment sales
1. Prior period discontinued operations represent the results of Delta Lloyd up to 6 May 2011 only.

estment sales

May 2011 only.

Regular

Single

6 months

6 months

Local

6 months

6 months

2012

2011

currency

2012

2011

growth

819

782

1,040

928

68

117

4
3

133%

1,927

1,827

170

133%

1,927

1,997

Single

PVNBP

Local

Local

currency

currency

growth

growth

5%

5%

18%

18%

(43)%

(43)%

8%

8%

(100)%

(100)%

(1)%

(1)%

B7 Life and pensions new business net of tax and non-controlling interests

Life and pensions (net of tax and non-controlling interests)

United Kingdom
Ireland
United Kingdom and Ireland
France
United States
Spain
Italy
Other
Developed markets
Poland
Asia
Other
Higher growth markets
Total life and pensions sales continuing operations
Total life and pensions sales discontinued operations 1
Total life and pensions
1. Prior period discontinued operations represent the results of Delta Lloyd up to 6 May 2011 only.

ling interests

May 2011 only.

Present value of new business premiums

Value of new business

6 months

6 months

Full year

6 months

6 months

2012

2011

2011

2012

2011

5,387

5,434

11,254

138

140

256

415

688

(3)

5,643

5,849

11,942

135

141

1,588

1,947

3,376

35

53

2,073

1,658

3,932

(90)

(55)

391

555

1,054

17

549

792

1,336

15

98

155

262

(1)

10,342

10,956

21,902

87

173

183

276

440

13

14

903

889

1,756

29

27

181

172

320

12

1,267

1,337

2,516

54

50

11,609

12,293

24,418

141

223

599

599

11,609

12,892

25,017

141

223

Value of new business

New business margin

Full year

6 months

6 months

Full year

2011

2012

2011

2011

281

2.6%

2.6%

2.5%

(3)

(1.2)%

0.2%

(0.4)%

278

2.4%

2.4%

2.3%

79

2.2%

2.7%

2.3%

(85)

(4.3)%

(3.3)%

(2.2)%

28

1.0%

3.1%

2.7%

23

0.7%

1.9%

1.7%

(1.0)%

1.3%

1.5%

327

0.8%

1.6%

1.5%

34

7.1%

5.1%

7.7%

55

3.2%

3.0%

3.1%

16

6.6%

5.2%

5.0%

105

4.3%

3.7%

4.2%

432

1.2%

1.8%

1.8%

432

1.2%

1.7%

1.7%

C1 Capital management objectives and approach


Capital Management

FY 2011 Economic Capital Position


Adjusted MCEV Movement1
Net impact of fixed rate note issuance / call
Impact of credit hedging
Capital requirement benefits of Delta Lloyd sell-down
Other items
Proforma HY 2012 Estimated Economic Capital Position
1. The adjusted MCEV movement reflects changes in MCEV attributable to ordinary
shareholders during the year (0.5 billion adverse) adjusted for items which do not
impact the economic capital position such as the impairment of goodwill and
intangibles (0.8 billion) and movements in IFRS pension scheme valuations.

bn

3.6
0.3
0.2
0.2
0.2
0.2
4.7

C2 Capital performance
C2 i Capital generation and utilisation

Operating capital generation:


Life in-force profits
General insurance, fund management and other operations profits
Operating capital generated before investment in new business
Capital invested in new business
Operating capital generated after investment in new business
Operating capital generation comprises the following components:
Operating Free surplus emergence, including release of required capital, for the life in-force business (net of tax and
non-controlling interests);
Operating profits for the general insurance and non-life businesses (net of tax and non-controlling interests);
Capital invested in new business. For life business this is the impact of initial and required capital on free surplus. For
general insurance business this reflects the movement in required capital, which has been assumed to equal the
regulatory minimum multiplied by the local management target level. Where appropriate movements in capital
requirements exclude the impact of foreign exchange and other movements deemed to be non-operating in nature.
Post deconsolidation on 6 May 2011, all Delta Lloyd capital generation, including life business, has been included
within general insurance, fund management and other operations profits on an IFRS basis.

The amount of operating capital remitted to Group is dependent upon a number of factors including non-operating items an

Operating capital generated after investment in new business


Interest, corporate and other costs
External dividend net of scrip
Net operating capital generation after financing
C2 ii Capital required to write new business, internal rate of return and payback period
The internal rates of return on new business written during the period are set out below.

30 June 2012
United Kingdom
Ireland

United Kingdom & Ireland


France
United States
Spain
Italy
Other
Developed markets
Poland
Asia
Other
Higher Growth markets
Total

30 June 2011
United Kingdom
Ireland
United Kingdom & Ireland
France
United States
Spain
Italy
Other
Developed markets
Poland
Asia
Other
Higher Growth markets
Total excluding Delta Lloyd
Delta Lloyd1
Total

31 December 2011
United Kingdom

Ireland
United Kingdom & Ireland
France
United States
Spain
Italy
Other
Developed markets
Poland
Asia
Other
Higher Growth markets
Total excluding Delta Lloyd
Delta Lloyd1
Total
1. Comparative periods include the results of Delta Lloyd up to 6 May 2011.
The capital invested data above is stated gross of non-controlling interests and valued on a point of sale basis. This differs
which is stated net of non-controlling interests, valued on a year-end basis and benefits from the writing of new business in

6 months 2012

Total capital invested


Non-controlling interests
Benefit of RIEESA on new business funding
Timing differences (point of sale versus year end basis)
New business impact on free surplus
C2 iii Analysis of IFRS basis return on equity

Life assurance
General insurance and health
Fund management

Other business
Corporate2
Return on total capital employed (excluding Delta Lloyd)
Delta Lloyd
Return on total capital employed (including Delta Lloyd)
Subordinated debt
External debt
Return on total equity
Less: Non-controlling interests
Direct capital instruments and fixed rate tier 1 notes
Preference capital
Return on equity shareholders funds

1. The operating return is based upon Group adjusted operating profit, which is stated before impairment of goodwill, amort
intangibles, exceptional items and investment variance.

2. The Corporate loss before tax of 234 million comprises costs of 64 million, net finance charge on the main UK pensio
of 18 million and interest on internal lending arrangements of 158 million offset by investment return of 6 million.

Life assurance
General insurance and health
Fund management
Other business
Corporate2
Return on total capital employed (excluding Delta Lloyd)
Delta Lloyd
Return on total capital employed (including Delta Lloyd)
Subordinated debt
External debt
Return on total equity
Less: Non-controlling interests
Direct capital instruments

Preference capital
Return on equity shareholders funds

1. The operating return is based upon Group adjusted operating profit, which is stated before impairment of goodwill, amort
intangibles, exceptional items and investment variance.

2. The Corporate loss before tax of 439 million comprises costs of 138 million, net finance charge on the main UK pensi
of 46 million and interest on internal lending arrangements of 287 million offset by investment return of 32 million.
* Notes E7 and E9 are included in Supplement 2 MCEV financial statements.
C2 iv Analysis of MCEV basis return on equity

Life assurance
General insurance and health
Fund management
Other business
Corporate2
Return on total capital employed (excluding Delta Lloyd)
Delta Lloyd
Return on total capital employed (including Delta Lloyd)
Subordinated debt
External debt
Return on total equity
Less: Non-controlling interests
Direct capital instruments and fixed rate tier 1 notes
Preference capital
Return on equity shareholders funds

1. The operating return is based upon Group adjusted operating profit, which is stated before impairment of goodwill, amort
intangibles, exceptional items and investment variance.

2. The Corporate loss before tax of 234 million comprises costs of 64 million, net finance charge on the main UK pensio
of 18 million and interest on internal lending arrangements of 158 million offset by investment return of 6 million.

Life assurance
General insurance and health
Fund management
Other business
Corporate2
Return on total capital employed (excluding Delta Lloyd)
Delta Lloyd
Return on total capital employed (including Delta Lloyd)
Subordinated debt
External debt
Return on total equity
Less: Non-controlling interests
Direct capital instruments
Preference capital
Return on equity shareholders funds

1. The operating return is based upon Group adjusted operating profit, which is stated before impairment of goodwill, amort
intangibles, exceptional items and investment variance.

2. The Corporate loss before tax of 439 million comprises costs of 138 million, net finance charge on the main UK pensi
of 46 million and interest on internal lending arrangements of 287 million offset by investment return of 32 million.

6 months

6 months

Full year

2012

2011

2011

bn

bn

bn

1.0

1.0

2.3

0.3

0.3

0.6

1.3

1.3

2.9

(0.4)

(0.5)

(0.8)

0.9

0.8

2.1

e in-force business (net of tax and


non-controlling interests);

equired capital on free surplus. For


as been assumed to equal the
priate movements in capital
ed to be non-operating in nature.

fe business, has been included


RS basis.

actors including non-operating items and local regulatory requirements.

6 months

6 months

Full year

2012

2011

2011

bn

bn

bn

0.9

0.8

2.1

(0.4)

(0.4)

(0.6)

(0.4)

(0.3)

(0.5)

0.1

0.1

1.0

ack period

ow.

Initial capital

Required capital Total invested capital

IRR

Payback period

years

80

75

155

15%

15

21

2%

20

95

81

176

13%

20

62

82

11%

42

156

198

14%

14

25

39

16%

13

47

60

12%

11

11

8%

10

195

371

566

13%

12

16

22%

28

16

44

12%

11

15

29%

48

27

75

17%

243

398

641

13.6%

Initial capital

Required capital

Total invested capital

IRR

Payback period

years

41

80

121

16%

13

15

28

8%

54

95

149

15%

22

76

98

11%

36

127

163

14%

12

41

53

23%

20

63

83

12%

13

14

8%

157

403

560

14%

15

20

20%

27

16

43

13%

12

16

23%

50

29

79

17%

207

432

639

14.3%

26

27

53

10%

10

233

459

692

13.9%

Initial capital

Required capital

Total invested capital

IRR

Payback period

years

155

187

342

15%

27

22

49

6%

12

182

209

391

14%

45

127

172

11%

27

301

328

14%

25

70

95

23%

24

117

141

12%

25

26

9%

328

825

1,153

14%

25

34

24%

56

31

87

13%

12

15

12

27

22%

96

52

148

17%

424

877

1,301

14.4%

26

27

53

10%

10

450

904

1,354

14.3%

ed on a point of sale basis. This differs from the analysis of life and pensions earnings in notes E7* and E9*
fits from the writing of new business in the UK Life RIEESA. The reconciliation is as follows:

641
(70)
(99)
(23)
449

30 June 12

Operating return1

Before tax

After tax

Opening
shareholders funds
including noncontrolling interests

1,010

769

15,079

10.2%

455

335

5,875

11.4%

38

27

218

24.8%

Return on capital

(102)

(72)

(1,102)

13.1%

(234)

(248)

(228)

217.5%

1,167

811

19,842

8.2%

112

84

776

21.6%

1,279

895

20,618

8.7%

(146)

(109)

(4,550)

4.8%

(12)

(9)

(705)

2.6%

1,121

777

15,363

10.1%

(90)

(1,530)

11.8%

(990)

(9)

(200)

8.5%

678

12,643

10.7%

ed before impairment of goodwill, amortisation of

finance charge on the main UK pension scheme


by investment return of 6 million.

31 December 2011
Operating return1

Before tax

After tax

Opening shareholders
funds including noncontrolling interests

2,123

1,583

14,856

10.7%

903

657

4,747

13.8%

99

69

215

32.1%

(207)

(148)

(119)

124.4%

(439)

(394)

(997)

39.5%

2,479

1,767

18,702

9.4%

352

288

5,089

5.7%

2,831

2,055

23,791

8.6%

(302)

(222)

(4,572)

4.9%

(26)

(19)

(1,494)

1.3%

2,503

1,814

17,725

10.2%

(223)

(3,741)

6.0%

(43)

(990)

4.3%

Return on capital

(17)

(200)

8.5%

1,531

12,794

12.0%

ed before impairment of goodwill, amortisation of

et finance charge on the main UK pension scheme


by investment return of 32 million.

30 June 2012

Operating return1

Before tax

After tax

Opening
shareholders funds
including noncontrolling interests

1,228

881

15,211

11.6%

455

335

5,875

11.4%

218

4.6%

(96)

(67)

(1,102)

12.2%

(234)

(248)

(228)

217.5%

1,360

906

19,974

9.1%

112

84

776

21.6%

1,472

990

20,750

9.5%

(146)

(109)

(4,550)

4.8%

(12)

(9)

(705)

2.6%

1,314

872

15,495

11.2%

(146)

(1,476)

19.8%

(990)

(9)

(200)

8.5%

717

12,829

11.2%

Return on equity

ed before impairment of goodwill, amortisation of

finance charge on the main UK pension scheme


by investment return of 6 million.

31 December 2011
Operating return1

Before tax

Restated Opening
shareholders funds
including non-controlling
After tax
interests

Return on equity

3,129

2,219

18,533

12.0%

903

657

4,747

13.8%

32

22

215

10.2%

(204)

(144)

(119)

121.0%

(439)

(394)

(997)

39.5%

3,421

2,360

22,379

10.5%

444

331

3,892

8.5%

3,865

2,691

26,271

10.2%

(302)

(222)

(4,572)

4.9%

(26)

(19)

(1,494)

1.3%

3,537

2,450

20,205

12.1%

(253)

(3,977)

6.4%

(43)

(990)

4.3%

(17)

(200)

8.5%

2,137

15,038

14.2%

ed before impairment of goodwill, amortisation of

et finance charge on the main UK pension scheme


by investment return of 32 million.

C3 Group capital structure

Long-term savings
General insurance and health
Fund management
Other business
Corporate1
Delta Lloyd
Total capital employed
Financed by
Equity shareholders funds
Non-controlling interests
Direct capital instruments and fixed rate tier 1 notes
Preference shares
Subordinated debt
External debt
Total capital employed
1. Corporate includes centrally held tangible net assets, the staff pension scheme surplus and also
reflects internal lending arrangements. These internal lending arrangements, which net out on
consolidation, arise in relation to the following:
Aviva Insurance Limited (AI) acts as both a UK general insurer and as the primary holding company for
our foreign subsidiaries. Internal capital management mechanisms in place allocate a portion of the
total capital of the company to the UK general insurance operations, giving rise to notional lending
between the general insurance and holding company activities. These mechanisms also allow for
some of the assets of the general insurance business to be made available for use across the Group.
Certain subsidiaries, subject to continuing to satisfy stand alone capital and liquidity requirements,
loan funds to corporate and holding entities. These loans satisfy arms-length criteria and all interest
payments are made when due.

Shareholders funds, including non-controlling interests

Life assurance
United Kingdom
Ireland
United Kingdom & Ireland
France
United States
Spain
Italy
Other
Developed markets
Poland
Asia
Other
Higher Growth markets

General insurance and health


United Kingdom
Ireland
United Kingdom & Ireland
France
Canada
Other
Developed markets
Higher Growth markets

Fund management
Other business
Corporate
Total capital employed (excluding Delta Lloyd)
Delta Lloyd
Total capital employed

Subordinated debt
External debt
Total equity
Less:
Non-controlling interests
Direct capital instruments and fixed rate tier 1 notes
Preference capital
Equity shareholders funds
Less: goodwill and intangibles1
Equity shareholders funds excluding goodwill and intangibles

1. Goodwill and intangibles comprise 1,794 million (FY 2011: 2,640 million) of goodwill in subsidiaries, 927 million (FY 2011:
subsidiaries, 131 million (FY 2011: 131 million) of goodwill and intangibles in joint ventures and 148 million (FY 2011: 11
net of associated deferred tax liabilities of 165 million (FY 2011: (241) million) and the non controlling interests share of int
(228) million).

30 June

31 December

2012

2011

15,288

15,211

6,111

5,875

243

218

(1,408)

(1,102)

(132)

(228)

609

776

20,711

20,750

12,279

12,829

1,808

1,476

1,382

990

200

200

4,340

4,550

702

705

20,711

20,750

plus and also


et out on

ding company for


portion of the
onal lending
so allow for
cross the Group.

equirements,
and all interest

30 June 2012

31 December 2011

Closing shareholders funds

Closing shareholders funds

IFRS net assets

Internally generated
AVIF

Total Equity

IFRS net assets

Internally generated
AVIF

4,732

1,654

6,386

4,794

1,421

628

394

1,022

684

365

5,360

2,048

7,408

5,478

1,786

1,740

1,233

2,973

1,825

1,091

3,211

(2,885)

326

3,842

(2,779)

1,035

337

1,372

1,160

384

1,316

(729)

587

1,266

(1,405)

232

(135)

97

238

(140)

12,894

(131)

12,763

13,809

(1,063)

251

1,059

1,310

263

1,063

939

46

985

865

58

140

90

230

142

74

1,330

1,195

2,525

1,270

1,195

14,224

1,064

15,288

15,079

132

3,492

3,394

378

408

3,870

3,802

486

480

1,149

1,034

505

468

6,010

5,784

101

91

6,111

5,875

243

218

(1,408)

(1,102)

(132)

(228)

1,064

20,102

19,842

132

609

776

1,064

20,711

20,618

132

3,492
378
3,870
486
1,149
505
6,010
101
6,111
243
(1,408)
(132)
19,038
609
19,647

(4,340)
(702)
14,605

1,064

(4,340)

(4,550)

(702)

(705)

15,669

15,363

132

(1,808)
(1,382)
(200)
12,279
(2,616)
9,663

ll in subsidiaries, 927 million (FY 2011: 1,062 million) of intangibles in


ventures and 148 million (FY 2011: 115 million) of goodwill in associates,
the non controlling interests share of intangibles of 219 million (FY 2011:

31 December 2011
Closing shareholders funds

Total Equity
m

6,215
1,049
7,264
2,916
1,063
1,544
(139)
98
12,746
1,326
923
216
2,465
15,211

3,394
408
3,802
480
1,034
468
5,784
91
5,875
218
(1,102)
(228)
19,974
776
20,750

(4,550)
(705)
15,495

(1,476)
(990)
(200)
12,829
(3,479)
9,350

C4 Regulatory capital
Regulatory capital Group: European Insurance Groups Directive (IGD)

Insurance Groups Directive (IGD) capital resources


Less: capital resource requirement
Insurance Group Directive (IGD) excess solvency
Cover over EU minimum (calculated excluding UK life funds)

The EU Insurance Groups Directive (IGD) regulatory capital solvency surplus has increased by 0.9 billion since 31 Decem
period are set out in the following table:

IGD solvency surplus at 31 December 2011


Operating profits net of other income and expenses
Dividends net of scrip
Market movements including foreign exchange1
Movement in hybrid debt
UK reinsurance transactions
Increase in Capital Resources Requirement
Other regulatory adjustments
Estimated IGD solvency surplus at 30 June 2012
1. Market movements include the impact of equity, credit spread, interest rate and
foreign exchange movements net of the effect of hedging instruments.
Regulatory capital UK Life with-profits funds

NWPSF
OWPSF
WPSF4
Aggregate

1. These realistic liabilities include the shareholders share of future bonuses of 0.4 billion (FY 2011: 0.3 billion). Realistic
bonuses are 37.0 billion (FY 2011: 38.8 billion). These realistic liabilities make provision for guarantees, options and pr
provision included within realistic liabilities is 2.0 billion, 0.3 billion and 3.7 billion for NWPSF, OWPSF and WPSF res

2. Estimated realistic inherited estate at 31 December 2011 was nil, 0.3billion and 1.6 billion for NWPSF, OWPSF and W

3. The support arrangement represents the reattributed estate (RIEESA) of 1.3 billion at 30 June 2012 (FY 2011: 1.1 billi

4. The WPSF fund includes the Provident Mutual (PM) fund which has realistic assets of 1.7 billion and realistic liabilities o
inherited estate.

5. The risk capital margin (RCM) is 3.6 times covered by the inherited estate and support arrangement FY 2011: 2.7 times).
Investment mix
The aggregate investment mix of the assets in the three main with-profit funds was:

Equity
Property
Fixed interest
Other

UK life

Other

30 June

31 December

funds

business

2012

2011

bn

bn

bn

bn

6.6

9.3

15.9

14.1

(6.6)

(6.2)

(12.8)

(11.9)

3.1

3.1

2.2

1.5 times

1.3 times

creased by 0.9 billion since 31 December 2011 to 3.1 billion. The key movements over the

bn

2.2
0.4
(0.4)
0.6
0.2
0.1
(0.1)
0.1
3.1

30 June 20

Estimated realistic
assets

Realistic liabilities1

Estimated realistic
Estimated risk Capital
inherited estate2 Support Arrangement3
Margin5

bn

bn

bn

bn

bn

17.8

(17.8)

1.3

(0.3)

2.9

(2.6)

0.3

(0.1)

19.0

(17.0)

2.0

(0.6)

39.7

(37.4)

2.3

1.3

(1.0)

billion (FY 2011: 0.3 billion). Realistic liabilities adjusted to eliminate the shareholders share of future
provision for guarantees, options and promises on a market consistent stochastic basis. The value of the
on for NWPSF, OWPSF and WPSF respectively (FY 2011: 1.9 billion, 0.3 billion and 3.1 billion).
1.6 billion for NWPSF, OWPSF and WPSF respectively.

on at 30 June 2012 (FY 2011: 1.1 billion).

ts of 1.7 billion and realistic liabilities of 1.7 billion and therefore does not contribute to the realistic

pport arrangement FY 2011: 2.7 times).

30 June 2012

31 December 2011

20%

22%

15%

17%

51%

54%

14%

7%

30 June 2012

31 December 2011

Estimated excess

Estimated excess

bn

bn

1.0

0.7

0.2

0.2

1.4

1.0

2.6

1.9

C5 IFRS Sensitivity analysis


Sensitivity test results

Sensitivity factor
Interest rate and investment return

Equity/property market values


Expenses
Assurance mortality/morbidity (life insurance only)
Annuitant mortality (life insurance only)
Gross loss ratios (non-life insurance only)
Long-term businesses

Impact on profit before tax


m

Insurance participating
Insurance non-participating
Investment participating
Investment non-participating
Assets backing life shareholders funds
Total excluding Delta Lloyd

Impact on shareholders equity before tax


m

Insurance participating
Insurance non-participating
Investment participating
Investment non-participating
Assets backing life shareholders funds
Total excluding Delta Lloyd

Impact on profit before tax


m

Insurance participating
Insurance non-participating
Investment participating
Investment non-participating
Assets backing life shareholders funds
Total excluding Delta Lloyd

Impact on shareholders equity before tax


m

Insurance participating
Insurance non-participating
Investment participating
Investment non-participating
Assets backing life shareholders funds
Total excluding Delta Lloyd
General insurance and health businesses

Impact on profit before tax


m

Gross of reinsurance excluding Delta Lloyd


Net of reinsurance excluding Delta Lloyd

Impact on shareholders equity before tax


m

Gross of reinsurance excluding Delta Lloyd

Net of reinsurance excluding Delta Lloyd

Impact on profit before tax


m

Gross of reinsurance excluding Delta Lloyd


Net of reinsurance excluding Delta Lloyd

Impact on shareholders equity before tax


m

Gross of reinsurance excluding Delta Lloyd


Net of reinsurance excluding Delta Lloyd
Fund management and other operations businesses

Impact on profit before tax


m

Total excluding Delta Lloyd

Impact on shareholders equity before tax


m

Total excluding Delta Lloyd

Impact on profit before tax


m

Total excluding Delta Lloyd

Impact on shareholders equity before tax


m

Total excluding Delta Lloyd

Description of sensitivity factor applied


The impact of a change in market interest rates by a 1% increase or decrease. The test allows consistently for similar
changes to investment returns and movements in the market value of backing fixed interest securities.
The impact of a change in equity/property market values by 10%.
The impact of an increase in maintenance expenses by 10%.
The impact of an increase in mortality/morbidity rates for assurance contracts by 5%.
The impact of a reduction in mortality rates for annuity contracts by 5%.
The impact of an increase in gross loss ratios for general insurance and health business by 5%.

Interest rates

Interest rates

Equity/ property

Equity/ property

Expenses

+1%

1%

+10%

10%

+10%

(120)

70

(90)

(30)

(110)

90

20

(55)

(70)

(25)

20

15

(45)

(10)

(10)

10

15

(20)

(15)

35

(40)

45

(45)

(110)

(40)

165

(255)

(125)

Interest rates

Interest rates

Equity/ property

Equity/ property

Expenses

+1%

1%

+10%

10%

+10%

(130)

30

70

(90)

(30)

(785)

575

20

(55)

(70)

(25)

20

15

(45)

(10)

(100)

20

15

(20)

(15)

(50)

35

45

(45)

(1,090)

680

165

(255)

(125)

31

Interest rates

Interest rates

Equity/ property

Equity/ property

Expenses

+1%

1%

+10%

10%

+10%

(45)

(155)

(95)

(45)

(135)

85

55

(45)

(75)

(35)

40

50

(75)

(10)

(15)

15

15

(15)

(20)

135

(15)

35

(35)

(95)

(30)

160

(265)

(150)

31
Interest rates

Interest rates

Equity/ property

Equity/ property

Expenses

+1%

1%

+10%

10%

+10%

(80)

(115)

(95)

(45)

(500)

455

55

(45)

(75)

(35)

40

50

(75)

(10)

(110)

25

15

(15)

(20)

35

85

40

(40)

(690)

490

165

(270)

(150)

30 June 2012
Interest rates

Interest rates

Equity/ property

Equity/ property

Expenses

+1%

1%

+10%

10%

+10%

(250)

245

40

(45)

(75)

(305)

310

40

(45)

(75)

30 June 2012
Interest rates

Interest rates

Equity/ property

Equity/ property

Expenses

+1%

1%

+10%

10%

+10%

(250)

245

40

(45)

(25)

(305)

310

40

(45)

(25)

31 December 2011
Interest rates

Interest rates

Equity/property

Equity/property

Expenses

+1%

1%

+10%

10%

+10%

(205)

180

50

(55)

(130)

(275)

275

50

(55)

(130)

31 December 2011
Interest rates

Interest rates

Equity/ property

Equity/ property

Expenses

+1%

1%

+10%

10%

+10%

(205)

180

50

(55)

(30)

(275)

275

50

(55)

(30)

30 June 2012
Interest rates

Interest rates

Equity/ property

Equity/ property

+1%

1%

+10%

10%

(15)

15

(65)

110

30 June 2012
Interest rates

Interest rates

Equity/ property

Equity/ property

+1%

1%

+10%

10%

(15)

15

(65)

110

31 December 2011
Interest rates

Interest rates

Equity/ property

Equity/ property

+1%

1%

+10%

10%

(10)

10

(40)

75

31 December 2011
Interest rates

Interest rates

Equity/ property

Equity/ property

+1%

1%

+10%

10%

(10)

10

(40)

75

allows consistently for similar


est securities.

by 5%.

30 June 2012
Assurance mortality

Annuitant mortality

+5%

5%

(40)

(55)

(465)

(50)

(505)

30 June 2012
Assurance mortality

Annuitant mortality

+5%

5%

(40)

(55)

(465)

(50)

(505)

31 December 2011

Assurance mortality

Annuitant mortality

+5%

5%

(10)

(50)

(60)

(470)

(70)

(520)

31 December 2011
Assurance mortality

Annuitant mortality

+5%

5%

(10)

(50)

(60)

(470)

(70)

(520)

30 June 2012
Gross loss ratios
+5%

(140)
(140)

30 June 2012
Gross loss ratios
+5%

(140)

(140)

31 December 2011
Gross loss ratios
+5%

(300)
(290)

31 December 2011
Gross loss ratios
+5%

(300)
(290)

D1 Total assets

30 June 2012

Goodwill and acquired value of in-force business and intangible assets


Interests in joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Debt securities
Equity securities
Other investments
Reinsurance assets
Deferred tax assets
Current tax assets
Receivables and other financial assets
Deferred acquisition costs and other assets
Prepayments and accrued income
Cash and cash equivalents
Assets of operations classified as held for sale
Total
Total %
FY11 as reported
FY11 Total %

Less assets of
operations classified
as held for sale

Policyholder assets

Participating fund
assets

3,551

3,551

(108)

237

1,129

1,316

2,682

(14)

42

131

272

445

3,813

6,248

966

11,027

(26)

481

5,907

20,530

26,918

14,659

80,083

59,975

154,717

(1,441)

20,807

9,571

1,076

31,454

(1,248)

23,141

4,468

2,529

30,138

(350)

1,548

554

5,381

7,483

(244)

262

262

74

74

372

2,861

5,244

8,477

(21)

97

6,437

6,535

(91)

146

1,390

1,650

3,186

(10)

4,442

12,285

8,933

25,660

(409)

3,962

69,689

124,724

118,196

312,609

22.3%

39.9%

37.8%

100.0%

0.0%

70,367

124,631

117,378

312,376

22.5%

39.9%

37.6%

100.0%

0.0%

Shareholder assets Total assets analysed

Balance sheet total


m

3,443
2,668
445
11,001
26,918

153,276
30,206
29,788
7,239
262
74
8,456
6,444
3,176
25,251
3,962
312,609
100.0%
312,376
100.0%

D2 Total assets Valuation bases/fair value hierarchy

Total assets 30 June 2012

Goodwill and acquired value of in-force business and intangible assets


Interests in joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Debt securities
Equity securities
Other investments
Reinsurance assets
Deferred tax assets
Current tax assets
Receivables and other financial assets
Deferred acquisition costs and other assets
Prepayments and accrued income
Cash and cash equivalents
Total
Total %
FY11 Total
FY11 Total %

1. Within the Groups statement of financial position, assets are recognised for deferred tax and current tax. The valuation basis
these assets does not directly fall within any of the categories outlined above. As such, these assets have been reported toge
with equity accounted within the analysis of the groups assets.

Total assets Policyholder assets 30 June 2012

Goodwill and acquired value of in-force business and intangible assets


Interests in joint ventures and associates
Property and equipment

Investment property
Loans
Financial investments
Debt securities
Equity securities
Other investments
Reinsurance assets
Deferred tax assets
Current tax assets
Receivables and other financial assets
Deferred acquisition costs and other assets
Prepayments and accrued income
Cash and cash equivalents
Total
Total %
FY11 Total
FY11 Total %

1. Within the Groups statement of financial position, assets are recognised for deferred tax and current tax. The valuation basis
these assets does not directly fall within any of the categories outlined above. As such, these assets have been reported toge
with equity accounted within the analysis of the groups assets.

Total assets Participating fund assets 30 June 2012

Goodwill and acquired value of in-force business and intangible assets


Interests in joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Debt securities
Equity securities
Other investments
Reinsurance assets

Deferred tax assets


Current tax assets
Receivables and other financial assets
Deferred acquisition costs and other assets
Prepayments and accrued income
Cash and cash equivalents
Total
Total %
FY11 Total
FY11 Total %

1. Within the Groups statement of financial position, assets are recognised for deferred tax and current tax. The valuation basis
these assets does not directly fall within any of the categories outlined above. As such, these assets have been reported toge
with equity accounted within the analysis of the groups assets.

Total assets Shareholder assets 30 June 2012

Goodwill and acquired value of in-force business and intangible assets


Interests in joint ventures and associates
Property and equipment
Investment property
Loans
Financial investments
Debt securities
Equity securities
Other investments
Reinsurance assets
Deferred tax assets
Current tax assets
Receivables and other financial assets
Deferred acquisition costs and other assets
Prepayments and accrued income
Cash and cash equivalents
Total

Total %
FY11 Total
FY11 Total %

1. Within the Groups statement of financial position, assets are recognised for deferred tax and current tax. The valuation basis
these assets does not directly fall within any of the categories outlined above. As such, these assets have been reported toge
with equity accounted within the analysis of the groups assets.
Fair value hierarchy

Total assets
30 June 2012

Investment properties
Loans
Debt securities
Equity securities
Other investments (including derivatives)
Total
Total %
FY11 Total
FY11 Total %

Fair value

Amortised cost

Equity accounted/tax
assets1

Total

3,551

3,551

2,682

2,682

208

237

445

11,027

11,027

18,159

8,759

26,918

154,717

154,717

31,454

31,454

30,138

30,138

7,483

7,483

262

262

74

74

8,477

8,477

6,535

6,535

3,186

3,186

25,660

25,660

271,363

38,228

3,018

312,609

86.8%

12.2%

1.0%

100.0%

269,812

39,356

3,208

312,376

86.4%

12.6%

1.0%

100.0%

red tax and current tax. The valuation basis of


such, these assets have been reported together

Fair value

Amortised cost

Equity accounted/tax
assets1

Total

237

237

29

13

42

3,813

3,813

481

481

14,659

14,659

20,807

20,807

23,141

23,141

1,548

1,548

372

372

146

146

4,442

4,442

66,891

2,561

237

69,689

96.0%

3.7%

0.3%

100.0%

67,310

2,804

253

70,367

95.6%

4.0%

0.4%

100.0%

red tax and current tax. The valuation basis of


such, these assets have been reported together

Fair value

Amortised cost

Equity accounted/tax
assets1

Total

1,129

1,129

19

112

131

6,248

6,248

1,011

4,896

5,907

80,083

80,083

9,571

9,571

4,468

4,468

554

554

2,861

2,861

97

97

1,390

1,390

12,285

12,285

113,685

9,910

1,129

124,724

91.1%

7.9%

1.0%

100.0%

113,287

9,884

1,460

124,631

90.9%

7.9%

1.2%

100.0%

red tax and current tax. The valuation basis of


such, these assets have been reported together

Fair value

Amortised cost

Equity accounted/tax
assets1

Total

3,551

3,551

1,316

1,316

160

112

272

966

966

17,148

3,382

20,530

59,975

59,975

1,076

1,076

2,529

2,529

5,381

5,381

262

262

74

74

5,244

5,244

6,437

6,437

1,650

1,650

8,933

8,933

90,787

25,757

1,652

118,196

76.8%

21.8%

1.4%

100.0%

89,215

26,668

1,495

117,378

76.0%

22.7%

1.3%

100.0%

red tax and current tax. The valuation basis of


such, these assets have been reported together

Fair value hierarchy

Level 1

Level 2

Level 3

Sub-total fair value

Amortised cost

11,027

11,027

18,159

18,159

8,759

102,793

43,327

8,597

154,717

30,381

585

488

31,454

22,345

5,020

2,773

30,138

155,519

78,118

11,858

245,495

8,759

61.9%

31.1%

4.7%

97.7%

3.5%

156,641

78,520

11,368

246,529

9,630

61.2%

30.7%

4.4%

96.3%

3.8%

Less: Assets of
operations classified
as held for sale

Balance sheet total

(26)

11,001

26,918

(1,441)

153,276

(1,248)

30,206

(350)

29,788

(3,065)

251,189

(1.2)%

100.0%

(347)

255,812

(0.1)%

100.0%

D3 Analysis of asset quality


D3.2 Investment property

Investment property Total

Leased to third parties under operating leases


Vacant investment property/held for capital appreciation
Total
Total %

Investment property Shareholder assets

Leased to third parties under operating leases


Vacant investment property/held for capital appreciation
Total
Total %
D3.3 Loans

Loans Total assets


30 June 2012

Policy loans
Loans and advances to banks
Mortgage loans
Other loans
Total
Total %
FY11 Total
FY11 Total %

Loans Total shareholder assets


30 June 2012

Policy loans
Loans and advances to banks
Mortgage loans
Other loans
Total
Total %
FY11 Total
FY11 Total %

Mortgage loans Shareholder assets

30 June 2012

Non-securitised mortgage loans


Residential (Equity release)
Healthcare
Commercial

Securitised mortgage loans


Total
FY11 Total
United Kingdom & Ireland
(Non-securitised mortgage loans)
Gross exposure by loan to value and arrears
Shareholder assets

30 June 2012

Not in arrears
0 3 months
3 6 months
6 12 months
> 12 months
Total
United States

(Non-securitised mortgage loans)


Commercial
Gross exposure by loan to value and arrears
Shareholder assets

30 June 2012

Neither past due nor impaired


0 3 months
3 6 months
6 12 months
> 12 months
Total
Total %
D3.4 Financial investments
Total Assets

Debt securities
Equity securities
Other investments
Total

D3.4.1 Debt securities

Debt securities Shareholder assets

UK Government
Non-UK Government
Europe
North America
Asia Pacific & Other

Corporate bonds Public utilities


Corporate convertible bonds
Other corporate bonds
Other
Total
Total %
FY11
FY11 %

Debt securities Shareholder assets


30 June 2012

Government
UK Government
UK local authorities
Non-UK Government

Corporate
Public utilities
Convertibles and bonds with warrants
Other corporate bonds

Certificates of deposits
Structured
RMBS1 non-agency ALT A2
RMBS1 non-agency prime
RMBS1 agency

CMBS3
ABS4
CDO (including CLO)5
ABCP6

Wrapped credit
Other
Total

Total %
FY11
FY11 %
1. RMBS Residential Mortgage Backed Security.
2. ALT A Alternative A paper.
3. CMBS Commercial Mortgage Backed Security.
4. ABS Asset Backed Security.
5. CDO Collateralised Debt Obligation, CLO Collateralised Loan Obligation.
6. ABCP Asset Backed Commercial Paper

D3.4.2 Equity securities

Equity securities Shareholder assets

Public utilities
Banks, trusts and insurance companies
Industrial miscellaneous and all other
Non-redeemable preferred shares
Total
Total %

D3.4.3 Other investments

Other investments Shareholder assets

Unit trusts and other investment vehicles


Derivative financial instruments
Deposits with credit institutions
Minority holdings in property management undertakings
Other
Total
Total %

D3.4.5 Exposures to peripheral European countries

Direct sovereign exposures to Greece, Ireland, Portugal, Italy and Spain (net of non-controlling interests, excluding policyho

30 June 2012

Greece
Ireland
Portugal
Italy
Spain
Total Greece, Ireland, Portugal, Italy and Spain
FY11 Greece, Ireland, Portugal, Italy and Spain

Direct sovereign exposures to Greece, Ireland, Portugal, Italy and Spain (gross of non-controlling interests, excluding policy

30 June 2012

Greece
Ireland
Portugal
Italy
Spain
Total Greece, Ireland, Portugal, Italy and Spain
FY11 Greece, Ireland, Portugal, Italy and Spain

D3.4.6 Non UK Government Debt Securities (gross of non-controlling interests)

Non UK Government Debt Securities

Austria
Belgium
France

Germany
Greece
Ireland
Italy
Netherlands
Poland
Portugal
Spain
European Supranational debt
Other European countries
Europe

Canada
United States
North America

Singapore
Sri Lanka
Other
Asia Pacific and other
Total

D3.4.7 Exposure to worldwide bank debts

Direct shareholder and participating fund assets exposures to worldwide bank debts (net of non-controlling interests, exclud

30 June 2012

Debt securities

Austria
France
Germany
Ireland
Italy
Netherlands

Portugal
Spain
United Kingdom
United States
Other
Total
FY11 Total

Direct shareholder and participating fund assets exposures to worldwide bank debts (gross of non-controlling interests, exc

30 June 2012

Debt securities

Austria
France
Germany
Ireland
Italy
Netherlands
Portugal
Spain
United Kingdom
United States
Other
Total
FY11 Total

30 June 2012
Fair value hierarchy
Level 1

Level 2

Level 3

Total

11,005

11,005

22

22

11,027

11,027

100.0%

100.0%

30 June 2012
Fair value hierarchy
Level 1

Level 2

Level 3

Total

947

947

19

19

966

966

100.0%

100.0%

United Kingdom &


Ireland

France

United States

Canada
m

35

835

427

12

4,284

18,397

2,760

31

81

22,747

844

3,192

81

15

84.5%

3.1%

11.9%

0.3%

0.1%

23,964

949

3,067

80

16

85.2%

3.4%

10.9%

0.3%

0.1%

United Kingdom &


Ireland

France

United States

Canada

Italy, Spain and other

Italy, Spain and other


m

230

125

17,389

2,631

31

17,552

2,866

85.4%

0.0%

14.0%

0.4%

0.1%

17,849

2,743

80

16

86.1%

0.0%

13.2%

0.4%

0.1%

United Kingdom &


Ireland

United States

Total

2,677

2,677

3,977

3,977

8,730

2,631

11,361

15,384

2,631

18,015

2,005

2,005

17,389

2,631

20,020

17,668

2,507

20,175

115

110

105

100

>120%

120%

115%

110%

105%

345

237

827

1,389

1,412

12

104

372

237

827

1,397

1,523

81
81

12

3
15

115

110

105

100

>120%

120%

115%

110%

105%

14

17

31

0.3%

0.3%

0.0%

0.2%

1.2%

30 June 2012

Unrealised gains

Impairment and
Unrealised losses

Fair value

145,509

13,319

(4,111)

154,717

30,857

4,316

(3,719)

31,454

29,624

2,153

(1,639)

30,138

205,990

19,788

(9,469)

216,309

Cost/amortised cost

30 June 2012
Fair value hierarchy
Level 1

Level 2

Level 3

Total

2,471

119

2,590

6,787

4,278

72

11,137

5,986

286

41

6,313

520

3,646

4,166

281

346

31

658

2,982

3,102

16

6,100

105

28

140

9,555

23,947

323

33,825

1,640

4,482

61

6,183

23,442

36,033

500

59,975

39.1%

60.1%

0.8%

100.0%

23,038

35,001

561

58,600

39.3%

59.7%

1.0%

100.0%

External ratings
AAA

AA

BBB

Less than BBB

2,389

36

5,962

2,021

1,928

980

172

8,351

2,057

1,928

980

172

23

335

3,809

1,719

74

43

60

1,209

3,604

12,761

10,229

1,510

1,240

3,939

16,613

12,008

1,584

86

158

92

97

19

122

104

24

31

1,174

1,281

27

19

153

1,511

140

373

90

167

710

163

157

56

63

58

27

2,221

330

537

146

288

195

110

84

44

59

14

66

35

31

13,153

6,648

19,415

13,364

2,369

21.9%

11.1%

32.4%

22.3%

3.9%

13,011

7,831

17,903

12,101

2,416

22.2%

13.4%

30.6%

20.7%

4.1%

30 June 2012
Fair value hierarchy
Level 1

Level 2

Level 3

Total

11

12

75

86

330

491

211

12

223

350

350

297

436

343

1,076

27.6%

40.5%

31.9%

100.0%

30 June 2012
Fair value hierarchy
Level 1

Level 2

Level 3

Total

328

516

844

204

1,091

94

1,389

184

25

218

16

16

54

62

724

1,116

689

2,529

28.6%

44.1%

27.3%

100.0%

controlling interests, excluding policyholder assets)


Participating fund
assets

Shareholder assets

Total

billion

billion

billion

0.3

0.1

0.4

0.2

0.2

4.9

0.6

5.5

0.7

0.3

6.1

1.0

7.1

6.9

1.3

8.2

on-controlling interests, excluding policyholder assets)

Participating fund
assets

Shareholder assets

Total

billion

billion

billion

0.3

0.1

0.4

0.3

0.3

8.8

0.9

9.7

1.0

0.6

1.6

10.4

1.6

12

11.3

1.9

13.2

ts)

Policyholder

Participating

30 June

31 December

30 June

31 December

2012

2011

2012

2011

28

28

649

512

41

30

1,184

1,029

200

215

8,491

7,529

214

239

1,958

1,751

46

37

33

328

378

287

273

8,794

9,670

51

63

1,446

1,284

589

509

819

720

251

204

45

46

966

1,046

134

114

3,030

2,376

223

125

593

410

1,849

1,675

28,515

26,955

20

18

195

195

131

129

71

66

151

147

266

261

287

309

21

21

384

391

1,057

1,262

412

420

1,346

1,573

2,412

2,242

30,127

28,789

(net of non-controlling interests, excluding policyholder assets)

Shareholder assets
Total

Total

senior

subordinated

Total

debt

debt

debt

bn

bn

bn

0.1

0.1

0.1

0.1

0.2

0.1

0.1

0.5

0.2

0.7

0.5

0.1

0.6

0.8

0.6

1.4

1.3

0.9

2.2

0.8

0.3

1.1

4.2

2.2

6.4

3.7

2.2

5.9

(gross of non-controlling interests, excluding policyholder assets)

Shareholder assets
Total

Total

senior

subordinated

Total

debt

debt

debt

bn

bn

bn

0.1

0.1

0.1

0.1

0.2

0.1

0.1

0.1

0.1

0.2

0.5

0.2

0.7

0.9

0.2

1.1

0.8

0.7

1.5

1.3

0.9

2.2

0.9

0.3

1.2

4.8

2.5

7.3

4.3

2.3

6.6

31 December 2011
Fair value hierarchy
Level 1

Level 2

Level 3

Total

11,552

11,552

86

86

11,638

11,638

100.0%

100.0%

31 December 2011
Fair value hierarchy
Level 1

Level 2

Level 3

Total

1,076

1,076

10

10

1,086

1,086

100.0%

100.0%

Higher Growth
markets

Total

38

1,347

4,284

21,158

129

39

26,918

0.1%

100.0%

40

28,116

0.1%

100.0%

Higher Growth
markets

Total

15

264

125

20,020

121

16

20,530

0.1%

100.0%

39

20,728

0.2%

100.0%

95

90

80

70

100%

95%

90%

80%

<70%

1,005

711

1,115

559

756

31

21

64

108

1,229

714

1,115

559

757

95

90

80

70

100%

95%

90%

80%

<70%

25

30

172

453

1,897

25

30

175

453

1,897

1.0%

1.1%

6.7%

17.2%

72.0%

31 December 2011

Cost/amortised cost

Unrealised gains

Impairment and
Unrealised losses

Fair value

147,537

12,395

(6,587)

153,345

33,055

3,637

(4,009)

32,683

30,362

553

(538)

30,377

210,954

16,585

(11,134)

216,405

Non-rated

Total

138

2,563

27

27

74

11,137

239

13,727

140

6,100

29

140

4,512

33,825

4,681

40,065

21

455

150

159

1,174

1,483

2,281

24

1,173

58

34

24

3,546

56

489

210

5,026

59,975

8.4%

100.0%

5,338

58,600

9.0%

100.0%

31 December 2011
Fair value hierarchy
Level 1

Level 2

Level 3

Total

36

37

166

99

333

598

275

10

287

371

371

477

472

344

1,293

36.9%

36.5%

26.6%

100.0%

31 December 2011
Fair value hierarchy
Level 1

Level 2

Level 3

Total

141

100

453

694

253

820

14

1,087

184

24

208

16

16

53

61

586

936

544

2,066

28.4%

45.3%

26.3%

100.0%

Shareholder

Total

30 June

31 December

30 June

2012

2011

2012

86

58

763

132

176

1,357

1,756

1,634

10,447

954

792

3,126

10

89

216

454

853

1,056

9,934

199

136

1,696

361

329

1,769

251

637

639

1,648

1,063

856

4,227

179

91

995

6,313

5,993

36,677

2,392

2,342

2,607

1,774

1,631

1,976

4,166

3,973

4,583

158

211

452

108

139

131

392

227

1,833

658

577

2,416

11,137

10,543

43,676

Participating fund assets


Total

Total

senior

subordinated

Total

debt

debt

debt

bn

bn

bn

0.2

0.2

3.2

0.9

4.1

0.5

0.7

1.2

0.3

0.1

0.4

1.5

0.3

1.8

0.1

0.1

0.8

0.2

1.0

0.8

1.3

2.1

0.9

0.1

1.0

2.0

0.6

2.6

10.3

4.2

14.5

10.6

3.6

14.2

Participating fund assets


Total

Total

senior

subordinated

Total

debt

debt

debt

bn

bn

bn

0.2

0.2

3.6

0.9

4.5

0.5

0.7

1.2

0.5

0.2

0.7

1.6

0.3

1.9

0.1

0.1

1.2

0.3

1.5

1.0

1.3

2.3

1.1

0.1

1.2

2.3

0.7

3.0

12.1

4.5

16.6

12

3.9

15.9

Total
m

8,356
48
36
169
121
8,730

Total
m

2,606
3

5
17
2,631
100.0%

Total
31 December
2011
m

598
1,235
9,378

2,782
48
627
10,999
1,483
1,558
212
1,731
3,346
626
34,623

2,555
1,826
4,381

528
162
1,880
2,570
41,574

D4 Pension fund assets


Plan assets comprise:

Equities
Bonds
Property
Other
Total

30 June 2012

United Kingdom

Ireland

Canada

Total

United Kingdom

664

44

88

796

735

8,671

237

123

9,031

8,663

834

16

850

657

1,051

86

13

1,150

1,135

11,220

383

224

11,827

11,190

31 December 2011

Ireland

Canada

Total

46

76

857

233

129

9,025

13

670

90

14

1,239

382

219

11,791

D5 Available funds
30 June 2012

Expiring in one year


Expiring beyond one year
Total

635
1,480
2,115

2012 financial calendar


Announcement of third quarter
Interim Management Statement
Dividends
Ordinary shares 2012 interim dividend
Ex-dividend date
Record date
Scrip dividend price announcement date
Last date for receipt of Scrip elections
Dividend payment date*

08 November 2012

19 September 2012
21 September 2012
26 September 2012
19 October 2012
16 November 2012

You might also like