2023 annual report
7.4.3Segmented income statement and operating result
Segmented income statement and operating result
2023Non-lifeLifeAsset ManagementBankingDistribution and ServicesHolding and OtherEliminationsTotal
Insurance contract revenue5,3792,898-----1828,095
Incurred claims and benefits-4,267-2,298----164-6,400
Insurance service operating expenses-966-264----2-1,227
Insurance service expenses-5,232-2,562----166-7,628
Insurance service result before reinsurance147336-----15468
Allocation of reinsurance premiums paid-122-438------560
Amounts recoverable from reinsurers110422-----532
Net expenses from reinsurance contracts-12-16------27
Insurance service result135320-----15440
Direct investment income3963,65889495572-834,633
Net fair value gains and (losses)1864,571-14-31-21-154,718
Impairments on financial assets-1-232--1--20
Net finance expenses from insurance contracts-253-5,157----205-5,205
Net finance income from reinsurance contracts10-16------6
Other finance expenses-143-2,031-54-285-7-87-129-2,736
Investment operating expenses-11-103-98-82--280-216
Investment and finance result184922-9898-24591,167
Share of result of associates and joint ventures-6---2-8
Fee income-542483244--215334
Other income12105111176149-10389
Total other income1216535920251152-226731
Other expenses-58-434-134-15-248-203143-950
Other income and expenses-46-26922453-52-83-218
Result before tax2739731261021-48-391,389
Income tax (expense) / gain-69-239-33-26-45810-303
Net result2057349476-310-301,086
- Shareholders of the parent2057349476-3-38-301,038
- Holders of other equity instruments-----48-48
Result attributable to holders of equity instruments2057349476-310-301,086

a.s.r. decided to use the ‘look through’ approach on a group level when calculating the CSM, representing all income and expenses of the group related to insurance contracts. As a result the services of a.s.r. asset management related to insurance contracts measured under the variable fee approach are reflected in the insurance service result of the Life segment, as well as the segment Asset management, and subsequently reversed in ‘other income and other expenses’ within the segment Life. a.s.r. considers this to be a true and fair view. It reflects the measure reported to the Executive Board, as chief operating decision maker, for the purpose of making decisions about allocating resources to the segment and assessing its performance.

Operating result
2023Non-lifeLifeAsset ManagementBankingDistribution and ServicesHolding and OtherEliminationsTotal
Result before tax2739731261021-48-391,389
Minus adjustments related to the insurance service result-10647-----16-75
Minus adjustments related to the investment and finance result29513-30-36-123-21579
Minus adjustments related to the other result-30-27577--2925--231
Operating result3816887813930-197-31,117

In 2023, adjustments related to the insurance service result (-75 million) mainly consist of the non-economic assumption update for inflation in the liability of incurred claims of Disability (-87 million) in the segment Non-life.

Adjustments related to the investment and finance result (579 million) were mainly related to fair value revaluations driven by decreasing interest rates in 2023.

Adjustments related to the other result (-231 million) consists on the one hand of provisions made following the agreement with claim organisations on Unit Linked-life insurance transparency (see chapter 7.7.6.2). In the Life segment a provision is made of in total 300 million which includes an additional provision of 50 million to facilitate individual claims of customers in distressing situations. On the other hand in the Asset Management segment an adjustment was made for the net positive impact from the Aegon transaction and the exchange of investment portfolios. In the Distribution and Services segment an impairment of goodwill (-13 million) and amortisations of other intangible assets were adjusted for. In the Holding and Other segment the positive adjustment for the purchase gain on the Aegon transaction was partially set off by expenses for integration of the Aegon business lines and expenses for innovation projects.

For more information including an explanation of the new definition, see chapter 7.10.

Impairments
2023Non-lifeLifeAsset ManagementBankingDistribution and ServicesHolding and OtherEliminationsTotal
Intangible assetsImpairment-----13---13
Reversal--------
InvestmentsImpairment---13--1-1
Reversal--------
Other assetsImpairment---22-----22
Reversal-1---1
Total ImpairmentsImpairment---233-13-1--34
Reversal-1-----1
Total-1-233-13-1--33
Segmented income statement and operating result
2022Non-lifeLifeAsset ManagementDistribution and ServicesHolding and OtherEliminationsTotal
Insurance contract revenue4,2421,446----1425,547
Incurred claims and benefits-3,337-1,263---64-4,537
Insurance service operating expenses-873-178-----1,050
Insurance service expenses-4,210-1,441---64-5,587
Insurance service result before reinsurance325----78-40
Allocation of reinsurance premiums paid-92-17-----110
Amounts recoverable from reinsurers7512----86
Net expenses from reinsurance contracts-18-6-----23
Insurance service result15-----78-63
Direct investment income1921,510-115-101,708
Net fair value gains and (losses)-1,489-13,759--1-17-18-15,284
Net finance expenses from insurance contracts1,28911,626----1,01211,903
Net finance income from reinsurance contracts-26-41-----67
Other finance expenses-25-339--2-965882-449
Investment operating expenses-11-65-49--459-70
Investment and finance result-69-1,069-49-3-971-98-2,259
Share of result of associates and joint ventures---1-3--3
Fee income-24164122--110200
Other income1104-115-11109
Total other income112816412411-121306
Other expenses-29-22-77-108-14067-307
Other income and expenses-271068716-128-54-1
Result before tax-82-9633813-1,099-230-2,323
Income tax (expense) / gain22249-10-429059606
Net result-61-7142810-810-171-1,717
Attributable to:
Non-controlling interests-1---9--8
- Shareholders of the parent-61-715289-848-171-1,757
- Holders of other equity instruments----48-48
Result attributable to holders of equity instruments-61-715289-800-171-1,709

The increase in the market interest rates in 2022 resulted in a decrease of the employee benefits of 1.2 billion. The corresponding asset in segment Holding and Other (related to the insurance contract in Life segment based on IFRS 17 valuation) decreased accordingly with 0.9 billion. This decrease in the employee benefits is accounted for directly in OCI (remeasurements of post-employment benefit obligation), whilst the related decrease of the corresponding asset is accounted for in the income statement as part of the investment and finance result (net fair value gains and (losses) and other finance expenses). The negative 2022 result in segment Holding and Other is mainly caused by this accounting mismatch, which is subsequently eliminated in the Eliminations (since it is related to the insurance contract in Life segment).

Operating result
2022Non-lifeLifeAsset ManagementDistribution and ServicesHolding and OtherEliminationsTotal
Result before tax-82-9633813-1,099-230-2,323
Minus adjustments related to the insurance service result-141-171----78-390
Minus adjustments related to the investment and finance result-185-1,443--1-907-158-2,694
Minus adjustments related to the other result-1661-1-11-78--44
Operating result2595903925-1145805

Adjustments related to the insurance service result (-390 million) mainly consist of future services on onerous contracts (-289 million) and strengthening of Disability provisions reflecting the 10% increase of the legal minimum wage as of 1 January 2023 (-93 million).

In 2022, adjustments related to the investment and finance result (-2,694 million) were mainly related to significant revaluations driven mainly by sharply rising interest rates in 2022.

Adjustments related to the other result (-44 million) consist of regulatory project implementation costs (IFRS 17 and IFRS 9), amortisation of intangibles identified in business combinations, M&A costs related to the business combination of a.s.r. and Aegon NL and start-up costs for innovations.

Operating result is an alternative performance measure; for more information see chapter 7.10.

Impairments
2022Non-lifeLifeAsset ManagementDistribution and ServicesHolding and OtherEliminationsTotal
Associates and joint ventures at equity methodImpairment-----1--1
Reversal-------
Total ImpairmentsImpairment-----1--1
Reversal-------
Total-----1--1