Final Results part 4 of 4

RNS Number : 0971S

Aviva PLC

07 March 2019

 

Start part 4 of 4

Page 92

Analysis of assets

In this section		Page
C Analysis of assets
C1	Summary of total assets - by fund	93
C2	Summary of total assets by valuation bases	94
C3	Summary of financial investments by fund	96
C4	Analysis of debt securities	97
C5	Analysis of loans	102
C6	Analysis of equity securities	104
C7	Analysis of investment property	104
C8	Analysis of other financial investments	105
C9	Analysis of available for sale investments	106
C10	Exposures to peripheral countries	106
C11	Exposures to worldwide bank debt securities	106
C12	Reinsurance assets	107

Page 93

As an insurance business, the Group holds a variety of assets to match the characteristics and duration of its insurance liabilities. Appropriate and effective asset liability matching (on an economic basis) is the principal way in which Aviva manages its investments. To support this, we use a variety of hedging and other risk management strategies to mitigate any residual mismatch risk that is outside of our risk appetite.

C1 - Summary of total assets by fund

2018	Policyholder assets £m	Participating fund assets £m	Shareholder assets £m	Total assets analysed £m	Less assets of operations classified as held for sale £m	Balance sheet total £m
Goodwill and acquired value of in-force business and intangible assets	-	-	5,733	5,733	(660)	5,073
Interests in joint ventures and associates	-	999	519	1,518	-	1,518
Property and equipment	-	194	359	553	(5)	548
Investment property	6,868	3,884	730	11,482	-	11,482
Loans	9	3,128	25,648	28,785	-	28,785
Financial investments
Debt securities	29,472	91,469	48,745	169,686	(397)	169,289
Equity securities	67,152	14,117	1,069	82,338	(210)	82,128
Other investments	41,954	7,225	3,633	52,812	(6,644)	46,168
Reinsurance assets	4,099	534	7,167	11,800	(45)	11,755
Deferred tax assets	-	-	185	185	-	185
Current tax assets	-	-	76	76	-	76
Receivables and other financial assets	813	1,442	6,635	8,890	(11)	8,879
Deferred acquisition costs and other assets	66	591	5,840	6,497	(191)	6,306
Prepayments and accrued income	296	1,149	1,506	2,951	(4)	2,947
Cash and cash equivalents	14,455	18,737	13,980	47,172	(688)	46,484
Assets of operations classified as held for sale	-	-	-	-	8,855	8,855
Total	165,184	143,469	121,825	430,478	-	430,478
Total %	38.4%	33.3%	28.3%	100.0%	-	100.0%
2017 Total	172,635	148,839	121,211	442,685	-	442,685
2017 Total %	39.0%	33.6%	27.4%	100.0%	-	100.0%

Page 94

C2 - Summary of total assets by valuation bases

Total assets - 2018	Fair value £m	Amortised cost £m	Equity accounted/ tax assets1 £m	Total £m
Goodwill and acquired value of in-force business and intangible assets	-	5,733	-	5,733
Interests in joint ventures and associates	-	-	1,518	1,518
Property and equipment	427	126	-	553
Investment property	11,482	-	-	11,482
Loans	25,526	3,259	-	28,785
Financial Investments
Debt securities	169,686	-	-	169,686
Equity securities	82,338	-	-	82,338
Other investments	52,812	-	-	52,812
Reinsurance assets	4,008	7,792	-	11,800
Deferred tax assets	-	-	185	185
Current tax assets	-	-	76	76
Receivables and other financial assets	-	8,890	-	8,890
Deferred acquisition costs and other assets	-	6,497	-	6,497
Prepayments and accrued income	-	2,951	-	2,951
Cash and cash equivalents	47,172	-	-	47,172
Total	393,451	35,248	1,779	430,478
Total %	91.4%	8.2%	0.4%	100.0%
Assets of operations classified as held for sale	7,952	903	-	8,855
Total (excluding assets held for sale)	385,499	34,345	1,779	421,623
Total % (excluding assets held for sale)	91.4%	8.2%	0.4%	100.0%
2017 Total	405,152	35,651	1,882	442,685
2017 Total %	91.5%	8.1%	0.4%	100.0%

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

Total assets - Participating fund assets 2018	Fair value £m	Amortised cost £m	Equity accounted/ tax assets1 £m	Total £m
Goodwill and acquired value of in-force business and intangible assets	-	-	-	-
Interests in joint ventures and associates	-	-	999	999
Property and equipment	187	7	-	194
Investment property	3,884	-	-	3,884
Loans	52	3,076	-	3,128
Financial Investments
Debt securities	91,469	-	-	91,469
Equity securities	14,117	-	-	14,117
Other investments	7,225	-	-	7,225
Reinsurance assets	-	534	-	534
Deferred tax assets	-	-	-	-
Current tax assets	-	-	-	-
Receivables and other financial assets	-	1,442	-	1,442
Deferred acquisition costs and other assets	-	591	-	591
Prepayments and accrued income	-	1,149	-	1,149
Cash and cash equivalents	18,737	-	-	18,737
Total	135,671	6,799	999	143,469
Total %	94.6%	4.7%	0.7%	100.0%
Assets of operations classified as held for sale	-	-	-	-
Total (excluding assets held for sale)	135,671	6,799	999	143,469
Total % (excluding assets held for sale)	94.6%	4.7%	0.7%	100.0%
2017 Total	140,937	6,769	1,133	148,839
2017 Total %	94.7%	4.5%	0.8%	100.0%

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

Page 95

C2 - Summary of total assets by valuation bases continued

Total assets - Shareholders assets 2018	Fair value £m	Amortised cost £m	Equity accounted/ tax assets1 £m	Total £m
Goodwill and acquired value of in-force business and intangible assets	-	5,733	-	5,733
Interests in joint ventures and associates	-	-	519	519
Property and equipment	240	119	-	359
Investment property	730	-	-	730
Loans	25,474	174	-	25,648
Financial Investments
Debt securities	48,745	-	-	48,745
Equity securities	1,069	-	-	1,069
Other investments	3,633	-	-	3,633
Reinsurance assets	9	7,158	-	7,167
Deferred tax assets	-	-	185	185
Current tax assets	-	-	76	76
Receivables and other financial assets	-	6,635	-	6,635
Deferred acquisition costs and other assets	-	5,840	-	5,840
Prepayments and accrued income	-	1,506	-	1,506
Cash and cash equivalents	13,980	-	-	13,980
Total	93,880	27,165	780	121,825
Total %	77.1%	22.3%	0.6%	100.0%
Assets of operations classified as held for sale	184	887	-	1,071
Total (excluding assets held for sale)	93,696	26,278	780	120,754
Total % (excluding assets held for sale)	77.6%	21.8%	0.6%	100.0%
2017 Total	92,403	28,061	747	121,211
2017 Total %	76.2%	23.2%	0.6%	100.0%

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

Page 96

C3 - Analysis of financial investments by fund

The asset allocation as at 31 December 2018 across the Group, split according to the type of the liability the assets are backing, is shown in the table below.

	Shareholder business assets				Participating fund assets
Carrying value in the statement of financial position	General Insurance & health & other1 £m	Annuity and non-profit £m	Total Shareholder assets	Policyholder (unit linked assets) £m	UK style with profits £m	Continental European-style Participating funds £m	Total assets analysed £m	Less assets of operation classified as held for sale £m	Carrying value in the statement of financial position £m
Debt securities (note C4)
Government bonds	6,123	16,148	22,271	14,711	14,488	30,472	81,942	(19)	81,923
Corporate bonds	3,404	20,784	24,188	12,236	12,966	26,855	76,245	(378)	75,867
Other	264	2,022	2,286	2,525	722	5,966	11,499	-	11,499
	9,791	38,954	48,745	29,472	28,176	63,293	169,686	(397)	169,289
Loans (note C5)
Mortgage loans	-	19,813	19,813	-	51	-	19,864	-	19,864
Other loans	165	5,670	5,835	9	2,367	710	8,921	-	8,921
	165	25,483	25,648	9	2,418	710	28,785	-	28,785
Equity securities (note C6)	909	160	1,069	67,152	11,713	2,404	82,338	(210)	82,128
Investment property	487	243	730	6,868	2,157	1,727	11,482	-	11,482
Other investments (note C8)	1,449	2,184	3,633	41,954	1,941	5,284	52,812	(6,644)	46,168
Total as at 31 December 2018	12,801	67,024	79,825	145,455	46,405	73,418	345,103	(7,251)	337,852
Total as at 31 December 2017	13,581	65,576	79,157	153,729	54,813	70,349	358,048	(8,312)	349,736

1    Of the £12.8 billion of assets 6% relates to other shareholder business assets.

Page 97

C4 - Analysis of debt securities

C4.1 Fair value hierarchy

To provide further information on the valuation techniques we use to measure assets carried at fair value, we have categorised the measurement basis for assets carried at fair value into a 'fair value hierarchy' described as follows, based on the lowest level input that is significant to the valuation as a whole:

· Inputs to Level 1 fair values are quoted prices (unadjusted) in active markets for identical assets.

· Inputs to Level 2 fair values are inputs other than quoted prices included within Level 1 that are observable for the asset, either directly or indirectly. If the asset has a specified (contractual) term, a Level 2 input must be observable for substantially the full term of the asset.

· Inputs to Level 3 fair values are unobservable inputs for the asset. Unobservable inputs may have been used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset at the measurement date. However, the fair value measurement objective remains the same, i.e. an exit price at the measurement date from the perspective of a market participant that holds the asset. Unobservable inputs reflect the assumptions the business unit considers that market participants would use in pricing the asset. Examples are investment property and commercial and equity release mortgage loans.

	Fair value hierarchy
Debt securities - Total 2018	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
UK Government	25,207	2,128	521	27,856
Non-UK government	37,705	12,617	3,764	54,086
Europe	31,996	6,403	3,175	41,574
North America	1,003	3,626	291	4,920
Asia Pacific & Other	4,706	2,588	298	7,592
Corporate bonds - Public utilities	3,735	5,620	1,448	10,803
Other corporate bonds	32,253	23,250	9,939	65,442
Other	4,098	5,136	2,265	11,499
Total	102,998	48,751	17,937	169,686
Total %	60.7%	28.7%	10.6%	100.0%
Assets of operations classified as held for sale	19	19	359	397
Total (excluding assets held for sale)	102,979	48,732	17,578	169,289
Total % (excluding assets held for sale)	60.8%	28.8%	10.4%	100.0%
2017 Total	108,535	51,921	15,492	175,948
2017 Total %	61.7%	29.5%	8.8%	100.0%

	Fair value hierarchy
Debt securities - Policyholders assets 2018	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
UK Government	9,826	1	-	9,827
Non-UK government	4,242	637	5	4,884
Europe	1,401	354	-	1,755
North America	588	249	5	842
Asia Pacific & Other	2,253	34	-	2,287
Corporate bonds - Public utilities	806	131	4	941
Other corporate bonds	9,635	1,043	617	11,295
Other	1,382	1,143	-	2,525
Total	25,891	2,955	626	29,472
Total %	87.9%	10.0%	2.1%	100.0%
Assets of operations classified as held for sale	18	19	359	396
Total (excluding assets held for sale)	25,873	2,936	267	29,076
Total % (excluding assets held for sale)	89.0%	10.1%	0.9%	100.0%
2017 Total	26,377	4,044	566	30,987
2017 Total %	85.1%	13.1%	1.8%	100.0%

Page 98

C4 - Analysis of debt securities continued

C4.1 Fair value hierarchy continued

	Fair value hierarchy
Debt securities - Participating fund assets 2018	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
UK Government	6,790	822	133	7,745
Non-UK government	30,324	4,989	1,902	37,215
Europe	27,656	3,049	1,873	32,578
North America	367	16	29	412
Asia Pacific & Other	2,301	1,924	-	4,225
Corporate bonds - Public utilities	2,822	798	164	3,784
Other corporate bonds	21,653	8,017	6,367	36,037
Other	2,461	2,287	1,940	6,688
Total	64,050	16,913	10,506	91,469
Total %	70.0%	18.5%	11.5%	100.0%
Assets of operations classified as held for sale	-	-	-	-
Total (excluding assets held for sale)	64,050	16,913	10,506	91,469
Total % (excluding assets held for sale)	70.0%	18.5%	11.5%	100.0%
2017 Total	67,713	18,439	9,623	95,775
2017 Total %	70.7%	19.3%	10.0%	100.0%

	Fair value hierarchy
Debt securities - Shareholder assets 2018	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
UK Government	8,591	1,305	388	10,284
Non-UK government	3,139	6,991	1,857	11,987
Europe	2,939	3,000	1,302	7,241
North America	48	3,361	257	3,666
Asia Pacific & Other	152	630	298	1,080
Corporate bonds - Public utilities	107	4,691	1,280	6,078
Other corporate bonds	965	14,190	2,955	18,110
Other	255	1,706	325	2,286
Total	13,057	28,883	6,805	48,745
Total %	26.8%	59.2%	14.0%	100.0%
Assets of operations classified as held for sale	1	-	-	1
Total (excluding assets held for sale)	13,056	28,883	6,805	48,744
Total % (excluding assets held for sale)	26.8%	59.2%	14.0%	100.0%
2017 Total	14,445	29,438	5,303	49,186
2017 Total %	29.3%	59.9%	10.8%	100.0%

Page 99

C4 - Analysis of debt securities continued

C4.2 External ratings

	External ratings
Debt securities - Total 2018	AAA £m	AA £m	A £m	BBB £m	Less than BBB £m	Non-rated £m	Total £m
Government
UK Government	-	27,106	117	-	-	442	27,665
UK local authorities	-	137	-	-	-	54	191
Non-UK Government	10,396	21,768	5,747	12,710	2,015	1,450	54,086
	10,396	49,011	5,864	12,710	2,015	1,946	81,942
Corporate
Public utilities	1	633	3,300	5,242	432	1,195	10,803
Other corporate bonds	6,474	6,017	19,589	20,840	6,402	6,120	65,442
	6,475	6,650	22,889	26,082	6,834	7,315	76,245
Certificates of deposit	-	389	497	-	19	303	1,208
Structured
Residential Mortgage Backed Security non-agency prime	12	3	29	27	4	28	103
	12	3	29	27	4	28	103
Commercial Mortgage Backed Security	300	60	116	54	-	26	556
Asset Backed Security	-	404	401	49	54	-	908
Collateralised Debt Obligation (including Collateralised Loan Obligation)	-	-	-	-	-	335	335
Asset Backed Commercial Paper	-	6	-	-	-	-	6
	300	470	517	103	54	361	1,805
Wrapped credit	-	14	498	76	5	40	633
Other	213	513	608	3,566	2,173	677	7,750
Total	17,396	57,050	30,902	42,564	11,104	10,670	169,686
Total %	10.3%	33.6%	18.2%	25.1%	6.5%	6.3%	100.0%
Assets of operations classified as held for sale	11	9	2	358	3	14	397
Total (excluding assets held for sale)	17,385	57,041	30,900	42,206	11,101	10,656	169,289
Total % (excluding assets held for sale)	10.2%	33.7%	18.3%	24.9%	6.6%	6.3%	100.0%
2017 Total	18,718	57,240	35,192	40,947	13,740	10,111	175,948
2017 Total %	10.6%	32.5%	20.0%	23.3%	7.8%	5.8%	100.0%

	External ratings
Debt securities - Policyholders assets 2018	AAA £m	AA £m	A £m	BBB £m	Less than BBB £m	Non-rated £m	Total £m
Government
UK Government	-	9,696	-	-	-	130	9,826
UK local authorities	-	1	-	-	-	-	1
Non-UK Government	1,179	189	1,232	1,005	898	381	4,884
	1,179	9,886	1,232	1,005	898	511	14,711
Corporate
Public utilities	1	17	334	325	256	8	941
Other corporate bonds	427	667	3,407	2,656	2,497	1,641	11,295
	428	684	3,741	2,981	2,753	1,649	12,236
Certificates of deposit	-	389	497	-	19	217	1,122
Structured
Residential Mortgage Backed Security non-agency prime	-	2	-	-	-	-	2
	-	2	-	-	-	-	2
Commercial Mortgage Backed Security	-	-	3	-	-	-	3
Asset Backed Security	-	-	8	-	-	-	8
Collateralised Debt Obligation (including Collateralised Loan Obligation)	-	-	-	-	-	-	-
Asset Backed Commercial Paper	-	6	-	-	-	-	6
	-	6	11	-	-	-	17
Wrapped credit	-	-	-	4	-	-	4
Other	38	91	108	635	387	121	1,380
Total	1,645	11,058	5,589	4,625	4,057	2,498	29,472
Total %	5.6%	37.5%	19.0%	15.7%	13.7%	8.5%	100.0%
Assets of operations classified as held for sale	10	9	2	358	3	14	396
Total (excluding assets held for sale)	1,635	11,049	5,587	4,267	4,054	2,484	29,076
Total % (excluding assets held for sale)	5.6%	38.0%	19.2%	14.7%	14.0%	8.5%	100.0%
2017 Total	2,337	9,900	6,557	4,692	5,012	2,489	30,987
2017 Total %	7.6%	31.9%	21.2%	15.1%	16.2%	8.0%	100.0%

Page 100

C4 - Analysis of debt securities continued

C4.2 External ratings continued

	External ratings
Debt securities - Participating fund assets 2018	AAA £m	AA £m	A £m	BBB £m	Less than BBB £m	Non-rated £m	Total £m
Government
UK Government	-	7,602	3	-	-	133	7,738
UK local authorities	-	7	-	-	-	-	7
Non-UK Government	3,944	17,593	3,489	10,844	1,117	228	37,215
	3,944	25,202	3,492	10,844	1,117	361	44,960
Corporate
Public utilities	-	131	944	2,412	105	192	3,784
Other corporate bonds	3,972	3,059	9,429	13,347	3,781	2,449	36,037
	3,972	3,190	10,373	15,759	3,886	2,641	39,821
Certificates of deposit	-	-	-	-	-	-	-
Structured
Residential Mortgage Backed Security non-agency prime	11	1	9	24	2	-	47
	11	1	9	24	2	-	47
Commercial Mortgage Backed Security	48	18	34	-	-	10	110
Asset Backed Security	-	53	125	20	17	-	215
Collateralised Debt Obligation (including Collateralised Loan Obligation)	-	-	-	-	-	335	335
Asset Backed Commercial Paper	-	-	-	-	-	-	-
	48	71	159	20	17	345	660
Wrapped credit	-	-	34	4	-	2	40
Other	163	394	466	2,733	1,666	519	5,941
Total	8,138	28,858	14,533	29,384	6,688	3,868	91,469
Total %	8.9%	31.5%	15.9%	32.1%	7.3%	4.3%	100.0%
Assets of operations classified as held for sale	-	-	-	-	-	-	-
Total (excluding assets held for sale)	8,138	28,858	14,533	29,384	6,688	3,868	91,469
Total % (excluding assets held for sale)	8.9%	31.5%	15.9%	32.1%	7.3%	4.3%	100.0%
2017 Total	9,342	29,946	15,703	27,618	8,202	4,964	95,775
2017 Total %	9.7%	31.3%	16.4%	28.8%	8.6%	5.2%	100.0%

Page 101

C4 - Analysis of debt securities continued

C4.2 External ratings continued

	External ratings
Debt securities - Shareholder assets 2018	AAA £m	AA £m	A £m	BBB £m	Less than BBB £m	Non-rated £m	Total £m
Government
UK Government	-	9,808	114	-	-	179	10,101
UK local authorities	-	129	-	-	-	54	183
Non-UK Government	5,273	3,986	1,026	861	-	841	11,987
	5,273	13,923	1,140	861	-	1,074	22,271
Corporate
Public utilities	-	485	2,022	2,505	71	995	6,078
Other corporate bonds	2,075	2,291	6,753	4,837	124	2,030	18,110
	2,075	2,776	8,775	7,342	195	3,025	24,188
Certificates of deposit	-	-	-	-	-	86	86
Structured
Residential Mortgage Backed Security non-agency prime	1	-	20	3	2	28	54
	1	-	20	3	2	28	54
Commercial Mortgage Backed Security	252	42	79	54	-	16	443
Asset Backed Security	-	351	268	29	37	-	685
Collateralised Debt Obligation (including Collateralised Loan Obligation)	-	-	-	-	-	-	-
Asset Backed Commercial Paper	-	-	-	-	-	-	-
	252	393	347	83	37	16	1,128
Wrapped credit	-	14	464	68	5	38	589
Other	12	28	34	198	120	37	429
Total	7,613	17,134	10,780	8,555	359	4,304	48,745
Total %	15.6%	35.2%	22.1%	17.6%	0.7%	8.8%	100.0%
Assets of operations classified as held for sale	1	-	-	-	-	-	1
Total (excluding assets held for sale)	7,612	17,134	10,780	8,555	359	4,304	48,744
Total % (excluding assets held for sale)	15.6%	35.2%	22.1%	17.6%	0.7%	8.8%	100.0%
2017 Total	7,039	17,394	12,932	8,637	526	2,658	49,186
2017 Total %	14.2%	35.4%	26.3%	17.6%	1.1%	5.4%	100.0%

Within shareholder assets debt securities, 46% of exposure is in government holdings (2017: 46%). Our corporate debt securities portfolio represents 50% of total shareholder debt securities (2017: 50%). At 31 December 2018, the proportion of our shareholder debt securities that are investment grade is 90.4% (2017: 93.5%). The remaining 9.6% of shareholder debt securities that do not have an external rating of BBB or higher can be split as follows:

· 0.8% are debt securities that are rated as below investment grade;

· 8.8% are not rated by the major rating agencies.

The majority of non-rated corporate bonds are held by our businesses in the UK. Of the securities not rated by an external rating agency most are allocated an internal rating using a methodology largely consistent with that adopted by an external rating agency, and are considered to be of investment grade credit quality; these include £3.0 billion (2017: £2.0 billion) of debt securities held in our UK life business, predominantly made up of private placements and other corporate bonds, which have been internally rated as investment grade.

Page 102

C5 - Analysis of loans

(a)  Overview

The Group's loan portfolio of £28.8 billion (2017: £27.9 billion) is principally made up of the following:

· Policy loans of £0.8 billion (2017: £0.8 billion), which are generally collateralised by a lien or charge over the underlying policy;

· Loans and advances to banks of £1.9 billion (2017: £2.5 billion), which primarily relate to loans of cash collateral received in stock lending transactions and are fully collateralised by other securities;

· Mortgage loans collateralised by property assets of £19.9 billion (2017: £20.3 billion); and

· Healthcare, infrastructure and private financial initiative (PFI) loans of £5.4 billion (2017: £3.6 billion).

Loans with fixed maturities, including policy loans and loans and advances to banks, are recognised when cash is advanced to borrowers. These loans are carried at their unpaid principal balances and adjusted for amortisation of premium or discount, non-refundable loan fees and related direct costs. These amounts are deferred and amortised over the life of the loan using the effective interest rate method.

For certain mortgage loans, the Group has taken advantage of the fair value option under IAS 39 Financial Instruments: Recognition Measurement to present the mortgages, associated borrowings, other liabilities and derivative financial instruments at fair value, since they are managed together on a fair value basis. These mortgage loans are not traded in active markets and are classified within level 3 of the fair value hierarchy as the significant valuation assumptions and inputs are not deemed to be market observable. Of the Group's total loan portfolio, 69% (2017: 73%) is invested in mortgage loans. The shareholder risk relating to these loans is discussed further below.

Primary healthcare, infrastructure and PFI loans included within shareholder assets are £5.4 billion (2017: £3.6 billion). These loans are secured against the income from healthcare and education premises and as such are not considered further in this section.

Loans - Shareholder assets 2018	United Kingdom £m	Canada £m	Europe £m	Asia £m	Total £m
Policy loans	5	-	2	2	9
Loans and advances to banks	303	-	-	-	303
Healthcare, Infrastructure and PFI other loans	5,109	-	249	-	5,358
Mortgage loans	19,813	-	-	-	19,813
Other loans	-	164	1	-	165
Total	25,230	164	252	2	25,648
Total %	98.4%	0.6%	1.0%	-	100.0%
Assets of operations classified as held for sale	-	-	-	-	-
Total (excluding assets held for sale)	25,230	164	252	2	25,648
Total % (excluding assets held for sale)	98.4%	0.6%	1.0%	-	100.0%
2017 Total	24,120	180	213	2	24,515
2017 Total %	98.4%	0.7%	0.9%	-	100.0%

(b)  Analysis of shareholder mortgage loans

Mortgage loans included within shareholder assets are £19.8 billion (2017: £20.2 billion) and are almost entirely held in the UK. The narrative below focuses on explaining the risks arising as a result of these exposures.

2018	Total £m
Non-securitised mortgage loans
- Residential (Equity release)	7,315
- Commercial	7,232
- Healthcare, Infrastructure and PFI mortgage loans	2,829
	17,376
Securitised mortgage loans	2,437
Total	19,813
Assets of operations classified as held for sale	-
Total (excluding assets held for sale)	19,813
2017 Total	20,189

Non-securitised mortgage loans

Residential

The UK non-securitised residential mortgage portfolio has a total value as at 31 December 2018 of £7.3 billion (2017: £6.8 billion). The movement in the year is due to £0.7 billion of new lending and a decrease in the fair value of £0.2 billion. Additional accrued interest in the year offsets with the value of redemptions. These mortgages are all in the form of equity release, whereby homeowners mortgage their property to release cash equity. Due to the structure of equity release mortgages, whereby interest amounts due are not paid in cash but instead rolled into the amount outstanding, they predominantly have a current Loan to Value (LTV) of below 70%. The average LTV across the portfolio is 26.8% (2017: 24.6%).

Commercial

Gross exposure by loan to value and arrears of UK non-securitised commercial mortgages is shown in the table below.

2018	>120% £m	115-120% £m	110-115% £m	105-110% £m	100-105% £m	95-100% £m	90-95% £m	80-90% £m	70-80% £m	<70% £m	Total £m
Not in arrears	-	-	-	-	-	-	328	149	164	6,591	7,232
Total	-	-	-	-	-	-	328	149	164	6,591	7,232

Page 103

C5 - Analysis of loans continued

(b)  Analysis of shareholder mortgage loans continued

Non-securitised mortgage loans continued

Commercial continued

Of the £7.2 billion (2017: £7.5 billion) of mortgage loans in the shareholder fund, £6.7 billion are used to back annuity liabilities and are stated on a fair value basis. The UK loan exposures are calculated on a discounted cash flow basis, and include a risk adjustment through the use of a Credit Risk Adjusted Value (CRAV).

For commercial mortgages, loan service collection ratios, a key indicator of mortgage portfolio performance, improved to 2.43x (2017: 2.23x). Loan Interest Cover (LIC), which is defined as the annual net rental income (including rental deposits less ground rent) divided by the annual loan interest service, also improved to 2.75x (2017: 2.51x). Average mortgage LTV decreased by 1pp compared to 2017 from 56% to 55%. There are no loans in arrears (2017: nil).

Commercial mortgages and Healthcare, Infrastructure and PFI loans are held at fair value on the asset side of the statement of financial position. The related insurance liabilities are valued using a discount rate derived from the gross yield on assets, with adjustments to allow for risk. £14.4 billion of shareholder loan assets are backing annuity liabilities and comprise of commercial mortgage loans (£6.7 billion), Healthcare, Infrastructure and PFI mortgage loans (£2.8 billion) and Primary Healthcare, Infrastructure and PFI other loans (£4.9 billion). The Group carries a valuation allowance within insurance liabilities against the risk of default of commercial mortgages of £0.5 billion which equates to 41 bps at 31 December 2018 (2017: 40 bps).

The total valuation allowance held on business transferred in from Aviva Annuity UK Limited in respect of corporate bonds and mortgages is £1.3 billion (2017: £1.3 billion) over the remaining term of the UK corporate bond and mortgage portfolio.

The UK portfolio remains well diversified in terms of property type, location and tenants as well as the spread of loans written over time. The risks in commercial mortgages are addressed through several layers of protection with the mortgage risk profile being primarily driven by the ability of the underlying tenant rental income to cover loan interest and amortisation. Should any single tenant default on their rental payment, rental from other tenants backing the same loan often ensures the loan interest cover does not fall below 1.0x. Where there are multiple loans to a single borrower further protection may be achieved through cross-charging (or pooling) such that any single loan is also supported by rents received within other pool loans. Additionally, there may be support provided by the borrower of the loan itself and further loss mitigation from any general floating charge held over assets within the borrower companies.

If the LIC cover falls below 1.0x and the borrower defaults then Aviva retains the option of selling the security or restructuring the loans and benefiting from the protection of the collateral. A combination of these benefits and the high recovery levels afforded by property collateral (compared to corporate debt or other uncollateralised credit exposures) results in the economic exposure being significantly lower than the gross exposure reported above. We will continue to actively manage this position.

Healthcare, Infrastructure and PFI

Primary Healthcare, Infrastructure and PFI mortgage loans included within shareholder assets of £2.8 billion (2017: £3.4 billion) are secured against primary health care premises (including General Practitioner surgeries), education, social housing and emergency services related premises. For all such loans, Government support is provided through either direct funding or reimbursement of rental payments to the tenants to meet income service and provide for the debt to be reduced substantially over the term of the loan. Although the loan principal is not Government guaranteed, the nature of these businesses provides considerable comfort of an ongoing business model and low risk of default.

On a market value basis, we estimate the average LTV of these mortgages to be 72% (2017: 76%), although this is not considered to be a key risk indicator due to the Government support noted above and the social need for these premises. We therefore consider these loans to be lower risk relative to other mortgage loans.

Securitised mortgage loans

As at 31 December 2018, the Group has £2.4 billion (2017: £2.5 billion) of securitised mortgage loans within shareholder assets. Funding for the securitised residential mortgage assets was obtained by issuing loan note securities. Of these loan notes approximately £239 million (2017: £231 million) are held by Group companies. The remainder is held by third parties external to Aviva. As any cash shortfall arising once all mortgages have been redeemed is borne by the loan note holders, the majority of the credit risk of these mortgages is borne by third parties rather than by shareholders. The average LTV across the securitised mortgage loans is 45.2%.

Page 104

C6 - Analysis of equity securities

				2018				2017
	Fair value hierarchy				Fair value hierarchy
Equity securities - Total assets	Level 1 £m	Level 2 £m	Level 3 £m	Total £m	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
Public utilities	2,383	-	-	2,383	2,402	-	-	2,402
Banks, trusts and insurance companies1	17,868	-	172	18,040	18,645	-	208	18,853
Industrial miscellaneous and all other1	61,450	-	269	61,719	68,022	-	642	68,664
Non-redeemable preferred shares	196	-	-	196	244	-	-	244
Total	81,897	-	441	82,338	89,313	-	850	90,163
Total %	99.5%	-	0.5%	100.0%	99.1%	-	0.9%	100.0%
Assets of operations classified as held for sale	183	-	27	210	121	-	74	195
Total (excluding assets held for sale)	81,714	-	414	82,128	89,192	-	776	89,968
Total % (excluding assets held for sale)	99.5%	-	0.5%	100.0%	99.1%	-	0.9%	100.0%

				2018				2017
	Fair value hierarchy				Fair value hierarchy
Equity securities - Policyholder assets	Level 1 £m	Level 2 £m	Level 3 £m	Total £m	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
Public utilities	2,073	-	-	2,073	2,042	-	-	2,042
Banks, trusts and insurance companies1	14,526	-	6	14,532	15,802	-	13	15,815
Industrial miscellaneous and all other1	50,361	-	167	50,528	56,161	-	64	56,225
Non-redeemable preferred shares	19	-	-	19	28	-	-	28
Total	66,979	-	173	67,152	74,033	-	77	74,110
Total %	99.7%	-	0.3%	100.0%	99.9%	-	0.1%	100.0%
Assets of operations classified as held for sale	183	-	26	209	115	-	74	189
Total (excluding assets held for sale)	66,796	-	147	66,943	73,918	-	3	73,921
Total % (excluding assets held for sale)	99.8%	-	0.2%	100.0%	100.0%	-	-	100.0%

				2018				2017
	Fair value hierarchy				Fair value hierarchy
Equity securities - Participating fund assets	Level 1 £m	Level 2 £m	Level 3 £m	Total £m	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
Public utilities	306	-	-	306	356	-	-	356
Banks, trusts and insurance companies1	3,327	-	65	3,392	2,809	-	89	2,898
Industrial miscellaneous and all other1	10,324	-	95	10,419	11,237	-	563	11,800
Non-redeemable preferred shares	-	-	-	-	4	-	-	4
Total	13,957	-	160	14,117	14,406	-	652	15,058
Total %	98.9%	-	1.1%	100.0%	95.7%	-	4.3%	100.0%
Assets of operations classified as held for sale	-	-	-	-	-	-	-	-
Total (excluding assets held for sale)	13,957	-	160	14,117	14,406	-	652	15,058
Total % (excluding assets held for sale)	98.9%	-	1.1%	100.0%	95.7%	-	4.3%	100.0%

				2018				2017
	Fair value hierarchy				Fair value hierarchy
Equity securities - Shareholder assets	Level 1 £m	Level 2 £m	Level 3 £m	Total £m	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
Public utilities	4	-	-	4	4	-	-	4
Banks, trusts and insurance companies	15	-	101	116	34	-	106	140
Industrial miscellaneous and all other	765	-	7	772	624	-	15	639
Non-redeemable preferred shares	177	-	-	177	212	-	-	212
Total	961	-	108	1,069	874	-	121	995
Total %	89.9%	-	10.1%	100.0%	87.8%	-	12.2%	100.0%
Assets of operations classified as held for sale	-	-	1	1	6	-	-	6
Total (excluding assets held for sale)	961	-	107	1,068	868	-	121	989
Total % (excluding assets held for sale)	90.0%	-	10.0%	100.0%	87.8%	-	12.2%	100.0%

1    Following a review of the Group's investment classifications, comparative amounts in the table have been revised. This review has resulted in a reclassification of £5,443 million in Equity securities previously classified as Banks, trusts and insurance companies to Industrial miscellaneous and all other. There is no impact on total Equity securities.

C7 - Analysis of investment property

Within total investment properties by value 93.6% (2017: 94.7%) are held in policyholder or participating fund assets. Shareholder exposure to investment properties is principally through investments in UK and French commercial property.

Investment properties are stated at their market values as assessed by qualified external independent valuers. The properties are valued on an income basis that is based on current rental income plus anticipated uplifts at the next rent review, lease expiry, or break option taking into consideration lease incentives and assuming no further growth in the estimated rental value of the property. This uplift and the discount rate are derived from rates implied by recent market transactions on similar property. These inputs are deemed unobservable.

Within total investment properties by value 97.3% (2017: 97.4%) are leased to third parties under operating leases, with the remainder either being vacant or held for capital appreciation.

Within shareholder investment properties by value 100% (2017: 97.6%) are leased to third parties under operating leases.

Page 105

C8 - Analysis of other financial investments

				2018				2017
	Fair value hierarchy				Fair value hierarchy
Other investments - Total	Level 1 £m	Level 2 £m	Level 3 £m	Total £m	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
Unit trusts and other investment vehicles	41,613	365	3,234	45,212	42,518	437	2,711	45,666
Derivative financial instruments	574	3,888	532	4,994	370	4,730	407	5,507
Deposits with credit institutions	155	-	-	155	161	-	-	161
Minority holdings in property management undertakings	-	28	1,947	1,975	-	27	1,408	1,435
Other	476	-	-	476	507	-	1	508
Total	42,818	4,281	5,713	52,812	43,556	5,194	4,527	53,277
Total %	81.1%	8.1%	10.8%	100.0%	81.8%	9.7%	8.5%	100.0%
Assets of operations classified as held for sale	5,038	-	1,606	6,644	5,307	-	1,664	6,971
Total (excluding assets held for sale)	37,780	4,281	4,107	46,168	38,249	5,194	2,863	46,306
Total % (excluding assets held for sale)	81.8%	9.3%	8.9%	100.0%	82.6%	11.2%	6.2%	100.0%

				2018				2017
	Fair value hierarchy				Fair value hierarchy
Other investments - Policyholder assets	Level 1 £m	Level 2 £m	Level 3 £m	Total £m	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
Unit trusts and other investment vehicles	38,945	259	1,611	40,815	39,550	260	1,670	41,480
Derivative financial instruments	166	16	2	184	108	13	-	121
Deposits with credit institutions	125	-	-	125	147	-	-	147
Minority holdings in property management undertakings	-	-	370	370	-	-	183	183
Other	460	-	-	460	437	-	-	437
Total	39,696	275	1,983	41,954	40,242	273	1,853	42,368
Total %	94.6%	0.7%	4.7%	100.0%	95.0%	0.6%	4.4%	100.0%
Assets of operations classified as held for sale	5,022	-	1,606	6,628	5,231	-	1,660	6,891
Total (excluding assets held for sale)	34,674	275	377	35,326	35,011	273	193	35,477
Total % (excluding assets held for sale)	98.1%	0.8%	1.1%	100.0%	98.7%	0.8%	0.5%	100.0%

				2018				2017
	Fair value hierarchy				Fair value hierarchy
Other investments - Participating fund assets	Level 1 £m	Level 2 £m	Level 3 £m	Total £m	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
Unit trusts and other investment vehicles	1,408	105	1,557	3,070	1,697	177	996	2,870
Derivative financial instruments	252	2,451	69	2,772	216	2,873	34	3,123
Deposits with credit institutions	17	-	-	17	10	-	-	10
Minority holdings in property management undertakings	-	-	1,366	1,366	-	-	1,020	1,020
Other	-	-	-	-	-	-	-	-
Total	1,677	2,556	2,992	7,225	1,923	3,050	2,050	7,023
Total %	23.2%	35.4%	41.4%	100.0%	27.4%	43.4%	29.2%	100.0%
Assets of operations classified as held for sale	-	-	-	-	-	-	-	-
Total (excluding assets held for sale)	1,677	2,556	2,992	7,225	1,923	3,050	2,050	7,023
Total % (excluding assets held for sale)	23.2%	35.4%	41.4%	100.0%	27.4%	43.4%	29.2%	100.0%

				2018				2017
	Fair value hierarchy				Fair value hierarchy
Other investments - Shareholder assets	Level 1 £m	Level 2 £m	Level 3 £m	Total £m	Level 1 £m	Level 2 £m	Level 3 £m	Total £m
Unit trusts and other investment vehicles	1,260	1	66	1,327	1,271	-	45	1,316
Derivative financial instruments	156	1,421	461	2,038	46	1,844	373	2,263
Deposits with credit institutions	13	-	-	13	4	-	-	4
Minority holdings in property management undertakings	-	28	211	239	-	27	205	232
Other	16	-	-	16	70	-	1	71
Total	1,445	1,450	738	3,633	1,391	1,871	624	3,886
Total %	39.8%	39.9%	20.3%	100.0%	35.8%	48.1%	16.1%	100.0%
Assets of operations classified as held for sale	16	-	-	16	76	-	4	80
Total (excluding assets held for sale)	1,429	1,450	738	3,617	1,315	1,871	620	3,806
Total % (excluding assets held for sale)	39.5%	40.1%	20.4%	100.0%	34.5%	49.2%	16.3%	100.0%

Page 106

C9 - Analysis of available for sale investments

There were no impairment expenses during 2018 relating to AFS debt securities and other investments.

Total unrealised losses on AFS debt securities at 31 December 2018 were £5 million (2017:£1 million). There were no other unrealised losses on AFS investments.

C10 - Summary of exposure to peripheral European countries

The Group's direct sovereign exposures to Greece, Ireland, Portugal, Italy and Spain (net of non-controlling interests, excluding policyholder assets) is summarised below:

		Participating		Shareholder		Total
	2018 £bn	2017  £bn	2018  £bn	2017  £bn	2018  £bn	2017  £bn
Greece	-	-	-	-	-	-
Ireland	0.8	0.7	0.2	0.1	1.0	0.8
Portugal	0.1	0.1	-	-	0.1	0.1
Italy	6.8	6.0	0.6	0.6	7.4	6.6
Spain	0.6	0.3	0.1	-	0.7	0.3
Total Greece, Ireland, Portugal, Italy and Spain	8.3	7.1	0.9	0.7	9.2	7.8

Included in our debt securities and other financial assets are exposures to peripheral European countries. All of these assets are valued on a mark-to-market basis under IAS 39, and therefore our statement of financial position and income statement already reflect any reduction in value between the date of purchase and the balance sheet date. The significant majority of these holdings are within our participating funds where the risk to our shareholders is governed by the nature and extent of our participation within those funds. Despite the current market volatility in Italy, shareholder risk is immaterial and continues to be managed through active portfolio management.

C11 - Summary of exposure to worldwide bank debt securities

Direct shareholder and participating fund assets exposures to worldwide bank debt securities (net of non-controlling interest, excluding policyholder assets)

	Shareholder assets			Participating fund assets
2018	Total senior debt  £bn	Total subordinated debt  £bn	Total debt £bn	Total senior debt  £bn	Total subordinated debt  £bn	Total debt  £bn
Australia	0.2	-	0.2	0.8	0.2	1.0
Denmark	-	-	-	0.5	-	0.5
France	0.5	0.1	0.6	2.6	0.4	3.0
Germany	-	-	-	0.6	0.2	0.8
Italy	-	-	-	0.1	-	0.1
Netherlands	0.3	0.2	0.5	1.4	0.2	1.6
Spain	0.4	-	0.4	0.5	0.1	0.6
Sweden	0.1	-	0.1	0.3	0.1	0.4
Switzerland	-	-	-	0.7	-	0.7
United Kingdom	1.3	0.4	1.7	1.1	0.5	1.6
United States	1.0	0.2	1.2	1.5	0.1	1.6
Other	0.4	0.1	0.5	1.8	0.2	2.0
Total	4.2	1.0	5.2	11.9	2.0	13.9
Assets of operations classified as held for sale	-	-	-	-	-	-
Total (excluding assets held for sale)	4.2	1.0	5.2	11.9	2.0	13.9
2017 Total	4.4	1.0	5.4	12.1	2.5	14.6

Net of non-controlling interests, our direct shareholder assets exposure to worldwide bank debt securities is £5.2 billion (2017: £5.4 billion). The majority of our holding (81%) is in senior debt. The primary exposures are to UK (33%), US (23%), French (12%) and Dutch (10%) banks.

Net of non-controlling interest, the participating fund exposures to worldwide bank debt securities, where the risk to our shareholders is governed by the nature and extent of our participation within those funds, is £13.9 billion (2017: £14.6 billion). The majority of the exposure (86%) is in senior debt. Participating funds are most exposed to French (22%), UK (12%), Dutch (12%) and US (12%) banks

Page 107

C12 - Reinsurance assets

The Group assumes and cedes reinsurance in the normal course of business, with retention limits varying by line of business. Reinsurance assets primarily include balances due from both insurance and reinsurance companies for ceded insurance liabilities. Amounts recoverable from reinsurers are estimated in a manner consistent with the outstanding claims provisions or settled claims associated with the reinsured policies and in accordance with the relevant reinsurance contract.

If a reinsurance asset is impaired, the Group reduces the carrying amount accordingly and recognises that impairment loss in the income statement. A reinsurance asset is impaired if there is objective evidence, as a result of an event that occurred after initial recognition of the reinsurance asset, that the Group may not receive all amounts due to it under the terms of the contract, and the event has a reliably measurable impact on the amounts that the Group will receive from the reinsurer.

For the table below, reinsurance asset credit ratings are stated in accordance with information from leading rating agencies.

					Ratings
2018	AAA £m	AA £m	A £m	BBB £m	Less than BBB £m	Not rated £m	Total £m
Policyholders assets	-	3,164	267	317	-	351	4,099
Participating fund assets	-	225	307	2	-	-	534
Shareholder assets	-	6,407	609	3	1	147	7,167
Total	-	9,796	1,183	322	1	498	11,800
Total %	-	83.1%	10.0%	2.7%	-	4.2%	100.0%
Assets of operations classified as held for sale	-	9	36	-	-	-	45
Total (excluding assets held for sale)	-	9,787	1,147	322	1	498	11,755
Total % (excluding assets held for sale)	-	83.3%	9.8%	2.7%	-	4.2%	100.0%
2017 Total	-	11,880	1,113	264	3	355	13,615
2017 Total %	-	87.3%	8.2%	1.9%	-	2.6%	100.0%

Page 108

Alternative Performance Measures

In order to fully explain the performance of our business, we discuss and analyse our results in terms of financial measures which include a number of alternative performance measures (APMs). APMs are non-GAAP measures which are used to supplement the disclosures prepared in accordance with other regulations such as International Financial Reporting Standards (IFRS) and Solvency II. We believe these measures provide useful information to enhance the understanding of our financial performance. However, APMs should be viewed as complementary to, rather than as a substitute for, the figures determined according to other regulations.

The APMs utilised by Aviva may not be the same as those used by other insurers and may change over time. These metrics are reviewed annually and updated as appropriate to ensure they remain an effective measurement that underpins the objectives for the Group.

This section includes a definition of each APM and additional information, including a reconciliation to the relevant amounts in the IFRS Financial Statements and, where appropriate, commentary on the material reconciling items.

There are no new APMs or changes to existing APMs in 2018.

Annual Premium Equivalent (APE)

Annual Premium Equivalent is a measure of sales in our life insurance businesses. APE is calculated as the sum of new regular premiums plus 10% of new single premiums written in the period. While not a key performance metric of the Group, the APE measure provides useful information on sales and new business when considered alongside other measures such as the present value of new business premiums (PVNBP) or value of new business on an adjusted Solvency II basis (VNB)^‡.

Assets under management (AUM) and assets under administration (AUA)

Assets under management (AUM) represent all assets managed or administered by or on behalf of the Group, including those assets managed by third parties. AUM include managed assets that are reported within the Group's statement of financial position and those assets belonging to external clients outside the Aviva Group which are therefore not included in the Group's statement of financial position.

Consistent with previous years, assets under administration (AUA) comprise AUM plus assets managed by third parties on platforms administered by Aviva Investors.

Both AUM and AUA are monitored as they reflect the potential earnings arising from investment returns and fee and commission income and measure the size and scale of the Group's fund management business.

A reconciliation of AUM to amounts appearing in the Group's statement of financial position is shown below.

	2018 £bn	2017 £bn
AUM managed on behalf of Group companies
Assets included in statement of financial position1
Financial investments	305	319
Investment properties	11	11
Loans	29	28
Cash and cash equivalents	47	44
Other	1	1
	393	403
Less: third party funds included above	(19)	(19)
	374	384
AUM managed on behalf of third parties2
Aviva Investors3	64	72
UK Platform4	23	20
Other	9	11
	96	103
Total AUM	470	487

1    Includes assets classified as held for sale.

2    AUM managed on behalf of third parties cannot be directly reconciled to the financial statements.

3    Following a review of AUM managed on behalf of third parties, comparative amounts for Aviva Investors have been amended from those previously reported to reflect the fact that certain crossholdings had not been correctly eliminated on consolidation. The effect of this change is to reduce total AUM by £2.5 billion at 31 December 2017.

4    UK Platform relates to the assets under management in the UK long-term savings business.

Cash remittances^{‡ #}

Cash paid by our operating businesses to the Group, comprised of dividends and interest on internal loans. Dividend payments by operating businesses may be subject to insurance regulations that restrict the amount that can be paid. The business monitors total cash remittances at a Group level and in each of its markets.

Cash remittances eliminate on consolidation and hence are not directly reconcilable to the Group's IFRS consolidated statement of cash flows.

Combined operating ratio (COR)^‡

A financial measure of general insurance underwriting profitability calculated as total underwriting costs in our insurance entities expressed as a percentage of net earned premiums. A COR below 100% indicates profitable underwriting.

The COR does not include the impact of any changes in the discount rate used for estimating lump sum payments in settlement of bodily injury claims.

The Group reported COR is shown below.

	2018  £m	2017  £m
Incurred claims - GI & Health (as per B6)1	(6,400)	(6,533)
Adjusted for the following:
Incurred claims - Health	633	677
Impact of change in the discount rate used in settlement of bodily injury claims	(190)	-
Total incurred claims (included in COR)	(5,957)	(5,856)
Total commissions and expenses (included in COR)2	(2,765)	(2,813)
Total underwriting costs	(8,722)	(8,669)
Net earned premiums - GI & Health (as per B6)	9,887	9,882
Adjusted for:
Net earned premiums - Health	(857)	(906)
Net earned premiums (included in COR)	9,030	8,976
Combined operating ratio	96.6%	96.6%

1    Corresponds to the sum of claims and benefits paid, net of recoveries from reinsurers and the change in insurance liabilities, net of reinsurance per note B6.

2    Commission and expenses consists of fee and commission income, fee and commission expense and other operating expenses included within the general insurance & health segmental income statement (per note B6) adjusted to an earned basis and to remove the health business.

# symbol denotes key performance indicators used as a base to determine or modify remuneration.

‡ denotes APMs which are key performance indicators. There have been no changes to the APMs used by the Group during period under review.

Page 109

The normalised accident year combined operating ratio is derived from the COR (as defined in this section) with adjustments made to exclude the impact of prior year reserve development and weather claims variations versus expectations, gross of the impact of profit sharing arrangements. These adjustments are made so that the underlying performance of the Group can be assessed excluding factors that might distort the trend in the claims ratio on a year on year basis.

Claims ratio

A financial measure of the performance of our general insurance business which is calculated as incurred claims expressed as a percentage of net earned premiums, which can be derived from the previous COR table.

Commission and expense ratio

A financial measure of the performance of our general insurance business which is derived from the sum of earned commissions and expenses expressed as a percentage of net earned premiums from the previous COR table.

Excess centre cash flow

This represents the cash remitted by business units to the Group centre less central operating expenses and debt financing costs. Excess centre cash flow is a measure of the cash available to pay dividends, reduce debt or invest back into our business.

These amounts eliminate on consolidation and hence are not directly reconcilable to the Group's IFRS consolidated statement of cash flows.

Group adjusted operating profit^‡#

Group adjusted operating profit is a non-GAAP APM which is reported to the Group chief operating decision maker for the purpose of decision making and for internal performance management of the Group's operating segments that incorporates an expected return on investments supporting the life and non-life insurance businesses. The various items excluded from group adjusted operating profit, but included in IFRS profit before tax, are:

Investment variances, economic assumption changes and short-term fluctuation in return on investments

Group adjusted operating profit for the life insurance business is based on expected investment returns on financial investments backing shareholder and policyholder funds over the reporting period, with allowance for the corresponding expected movements in liabilities. The expected rate of return is determined using consistent assumptions between operations, having regard to local economic and market forecasts of investment return and asset classification. For fixed interest securities classified as fair value through profit or loss, the expected investment returns are based on average prospective yields for the actual assets held less an adjustment for credit risk. Where such securities are classified as available for sale the expected return comprises interest or dividend payments and amortisation of the premium or discount at purchase. The expected return on equities and properties is calculated by reference to the opening 10-year swap rate in the relevant currency plus an appropriate risk margin.

Group adjusted operating profit includes the effect of variances in experience for non-economic items, such as mortality, persistency and expenses, and the effect of changes in non-economic assumptions. This would include movements in liabilities due to changes in discount rate arising from discretionary management decisions that impact on product profitability over the lifetime of products. Changes due to economic items, such as market value movement and interest rate changes, which give rise to variances between actual and expected investment returns, and the impact of changes in economic assumptions on liabilities, are disclosed separately outside Group adjusted operating profit.

Group adjusted operating profit for the non-life insurance business is based on expected investment returns on financial investments backing shareholder funds over the period. Expected investment returns are calculated for equities and properties by multiplying the opening market value of the investments, adjusted for sales and purchases during the year, by the longer-term rate of return. This rate of return is the same as that applied for the long-term business expected returns. The longer-term return for other investments is the actual income receivable for the period.

Changes due to market value movements and interest rate changes, which give rise to variances between actual and expected investment returns, are disclosed separately outside Group adjusted operating profit. The impact of changes in the discount rate applied to claims provisions is also disclosed outside Group adjusted operating profit.

The exclusion of short-term investment variances from this APM reflects the long-term nature of much of our business. The Group adjusted operating profit which is used in managing the performance of our operating segments excludes the impact of economic factors, to provide a comparable measure year on year.

Impairment, amortisation and profit or loss on disposal

Group adjusted operating profit also excludes impairment of goodwill, associates and joint ventures; amortisation and impairment of other intangibles; amortisation and impairment of acquired value of in-force business; and the profit or loss on disposal and remeasurement of subsidiaries, joint ventures and associates. These items principally relate to merger and acquisition activity which we view as strategic in nature, hence they are excluded from the Group adjusted operating profit APM as this is principally used to manage the performance of our operating segments when reporting to the Group chief operating decision maker.

Other items

These items are, in the Directors' view, required to be separately disclosed by virtue of their nature or incidence to enable a full understanding of the Group's financial performance. Other items at 2018 are disclosed in section A11. There were no Other items in 2017.

Group adjusted operating profit is presented before and after integration and restructuring costs. These costs are only reported to the extent that they are significant, and not otherwise absorbed within operating costs.

The Group adjusted operating profit APM should be viewed as complementary to IFRS GAAP measures. It is important to consider Group adjusted operating profit and profit before tax together to understand the performance of the business in the period.

Page 110

The table below presents a reconciliation between our consolidated operating profit and profit before tax attributable to shareholders' profits.

	2018 £m	2017 £m
United Kingdom - Life	1,909	1,764
United Kingdom - General Insurance	415	411
Canada	47	46
Europe	1,011	1,059
Asia	262	191
Aviva Investors	151	201
Other Group activities	(679)	(604)
Group adjusted operating profit before tax attributable to shareholders' profit	3,116	3,068
Integration and restructuring costs	-	(141)
Group adjusted operating profit before tax after integration and restructuring costs	3,116	2,927
Adjusted for the following:
Investment return variances and economic assumption changes on life business	(197)	34
Short-term fluctuation in return on investments on non-life business	(476)	(345)
Economic assumption changes on general insurance and health business	1	(7)
Impairment of goodwill, associates and joint ventures and other amounts expensed	(13)	(49)
Amortisation and impairment of intangibles	(209)	(197)
Amortisation and impairment of acquired value of in-force business	(426)	(495)
Profit on the disposal and re-measurement of subsidiaries, joint ventures and associates	102	135
Other	231	-
Adjusting items before tax	(987)	(924)
Profit before tax attributable to shareholders' profits	2,129	2,003

Net asset value (NAV) per share

NAV per share is calculated as the equity attributable to shareholders of Aviva plc, less preference share capital (both within the consolidated statement of financial position), divided by the actual number of shares in issue as at the balance sheet date.

NAV per share is used to monitor the value generated by the Company in terms of the equity shareholders' face value per share investment and enables comparability.

Net fund flows

Net fund flows is one of the measures of growth used by management and is a component of the movement in the life and platform business managed assets (excluding UK with-profits) during the period. It is the difference between the inflows (being IFRS net written premiums plus deposits received under investment contracts) and outflows (being IFRS net paid claims plus redemptions and surrenders under investment contracts). It excludes market and other movements.

Operating expenses 

The day-to-day expenses involved in running the business are classified as operating expenses. A reconciliation of operating expenses to the IFRS consolidated income statement is set out below:

	2018 £m	2017 £m
Other expenses (IFRS income statement)	3,843	3,537
Less: amortisation and impairment	(658)	(678)
Less: foreign exchange gains/(losses)	(28)	(49)
Other acquisition costs	954	892
Claims handling costs	336	330
Integration and restructuring costs	-	(141)
Less: Other costs	(421)	(113)
Operating expenses	4,026	3,778

Operating expenses exclude impairment of goodwill, associates and joint ventures; amortisation and impairment of other intangible assets; amortisation and impairment of acquired value of in-force business; and the profit or loss on disposal and remeasurement of subsidiaries, joint ventures and associates. These items relate to merger and acquisition activity which we view as strategic in nature, hence they are excluded from the operating expenses APM as this is principally used to manage the performance of our operating segments.

Other acquisition costs and claims handling costs are included as these are considered to be controllable by the operating segments and directly impact their performance.

There have been no costs classified as integration and restructuring in the year. In 2017, these costs relate to integration costs in the UK and Canada, and restructuring costs in the UK and Europe. It is possible that significant integration and restructuring activity undertaken in the future may result in the related costs being excluded from operating profit.

Operating expenses excludes other costs based on management's assessment of their nature or incidence that are not representative of underlying operating expenses and would distort the year on year operating expenses trend. Other costs represent a reallocation based on management's assessment of ongoing maintenance of business units and in 2018 includes movements in provisions set aside in respect of ongoing regulatory compliance as well as an increase of £175 million product governance provision relating to a historical issue over pension arrangement advised sales by Friends Provident (of which over 90% of cases relate to pre-2002).

Operating expense ratio

The operating expense ratio expresses operating expenses as a percentage of operating income.

Operating income is calculated as Group adjusted operating profit before Group debt costs and operating expenses.

Operating earnings per share (EPS) ^{‡ #}

Operating EPS is calculated based on the Group adjusted operating profit attributable to ordinary shareholders net of tax, deducting non-controlling interests, preference dividends and the direct capital instrument (DCI) and tier 1 note coupons divided by the weighted average number of ordinary shares in issue, after deducting treasury shares. Operating EPS is used by management to determine the dividend payout ratio target and hence a useful APM for users of the financial statements. A reconciliation between Operating EPS and Basic EPS can be found in note B8.

Present value of new business premiums (PVNBP)

PVNBP measures the additional value to shareholders of sales in the Group's life insurance business. PVNBP is derived from the present value of new regular premiums expected to be received over the term of the new contracts plus 100% of single premiums from new business written in the financial period and is expressed at the point of sale. The discounted value of regular premiums is calculated using the same methodology as for Value of new business on an adjusted Solvency II basis (VNB). PVNBP also includes any changes to existing contracts which were not anticipated at the outset of the contract that generate additional shareholder risk and associated premium income of the nature of a new policy.

Page 111

The table below presents a reconciliation of sales to IFRS net written premiums.

	2018 £m	2017 £m
Present value of new business premiums	40,763	40,795
Investment sales	4,799	7,888
General insurance and health net written premiums	9,968	10,035
Long-term health and collectives business	(3,840)	(5,213)
Total sales	51,690	53,505
Effect of capitalisation factor on regular premium long-term business1	(12,726)	(11,412)
JVs and associates2	(257)	(618)
Annualisation impact of regular premium long-term business3	(247)	(281)
Deposits4	(10,329)	(10,953)
Investment sales5	(4,799)	(7,888)
IFRS gross written premiums from existing long-term business6	4,776	4,765
Long-term insurance and savings business premiums ceded to reinsurers	(1,775)	(1,741)
Total IFRS net written premiums	26,333	25,377
Analysed as:
Long-term insurance and savings net written premiums	16,365	15,342
General insurance and health net written premiums	9,968	10,035
	26,333	25,377

1    Discounted value of regular premiums expected to be received over the term of the new contract, adjusted for expected levels of persistency.

2    Total long-term new business sales include our share of sales from joint ventures and associates. Under IFRS, premiums from these sales are excluded.

3    The impact of annualisation is removed in order to reconcile the non-GAAP new business sales to IFRS premiums.

4    Under IFRS, only the margin earned from non-participating investment contracts is recognised in the IFRS income statement.

5    Investment sales included in total sales represent the cash inflows received from customers investing in mutual fund type products such as unit trusts and OEICs.

6    The non-GAAP measure of sales focuses on new business written in the period under review while the IFRS income statement includes premiums received from all business, both new and existing.

Investment sales

This measure comprises retail sales of mutual fund-type products such as unit trusts, individual savings accounts (ISAs) and open-ended investment companies (OEICs). We earn fees on the investment and management of these funds which are recorded separately in the IFRS income statement as 'fees and commissions received' and are not included in statutory premiums.

Return on capital employed (ROCE)

ROCE indicates the efficiency with which a company uses its assets to generate profits. Usually calculated as pre-tax profit divided by capital employed (total assets minus current liabilities) and expressed as a percentage.

Return on Equity (RoE)^#

The RoE calculation is based on Group adjusted operating profit, after tax attributable to ordinary shareholders expressed as a percentage of weighted average ordinary shareholders' equity (excluding non-controlling interests, preference share capital and direct capital instrument and tier 1 notes) as shown in section 8iii.

Solvency II

Available capital resources determined under Solvency II are referred to as 'own funds'. This includes the excess of assets over liabilities in the Solvency II balance sheet, calculated on best estimate, market consistent assumptions and net of transitional measures on technical provisions (TMTP), subordinated liabilities that qualify as capital under Solvency II, and off-balance sheet own funds.

The Solvency II regime requires insurers to hold own funds in excess of the Solvency Capital Requirement (SCR). The SCR is calculated at Group level using a risk based capital model which is calibrated to reflect the cost of mitigating the risk of insolvency to a 99.5% confidence level over a one year time horizon - equivalent to a 1 in 200 year event - against financial and non-financial shocks. As a number of subsidiaries utilise the standard formula rather than a risk based capital model to assess capital requirements, the overall Group SCR is calculated using a partial internal model, and it is shown after the impact of diversification benefit.

The reconciliation from total Group equity on an IFRS basis to Solvency II own funds is presented below.

	2018 £bn	2017 £bn
Total Group equity on an IFRS basis	18.5	19.1
Elimination of goodwill and other intangible assets1	(7.8)	(9.8)
Liability valuation differences (net of transitional deductions)2	19.2	22.0
Inclusion of risk margin (net of transitional deductions)	(3.3)	(3.2)
Net deferred tax3	(1.1)	(1.3)
Revaluation of subordinated liabilities	(0.6)	(0.7)
Other accounting differences4	(0.3)	(0.1)
Estimated Solvency II net assets (gross of non-controlling interests)	24.6	26.0
Difference between Solvency II net assets and own funds5	(1.0)	(1.3)
Estimated Solvency II own funds6	23.6	24.7

1    Includes £1.8 billion (2017: £1.9 billion) of goodwill and £6.0 billion (2017 £7.9 billion) of other intangible assets comprising acquired value of in-force business of £2.9 billion (2017: £3.3 billion), deferred acquisition costs (net of deferred income) of £2.8 billion (2017: £2.9 billion) and other intangibles of £0.3 billion (2017: £1.7 billion).

2    Includes the adjustments required to reflect market consistent principles under Solvency II whereby non-insurance assets and liabilities are measured using market value and liabilities arising from insurance contracts are valued on a best estimate basis using market-implied assumptions.

3    Net deferred tax includes the tax effect of all other reconciling items in the table above which are shown gross of tax.

4     Includes valuation adjustments and the impact of the difference between consolidation methodologies under Solvency II and IFRS.

5    Regulatory adjustments to bridge from Solvency II net assets to own funds include recognition of subordinated debt capital and non-controlling interests.

6    The estimated Solvency II position represents the shareholder view only.

A number of key performance metrics relating to Solvency II are utilised to measure and monitor the Group's performance and financial strength:

· Solvency II shareholder cover ratio^‡

· Value of new business on an adjusted Solvency II basis (VNB)^‡

· Operating Capital Generation (OCG)^#

Definitions and additional information in respect of each of these metrics is included within this section.

Solvency II shareholder cover ratio^‡

The estimated Solvency II shareholder cover ratio is an indicator of the Group's balance sheet strength which is derived from own funds divided by the SCR using a 'shareholder view'. The shareholder view is considered by management to be more representative of the shareholders' risk-exposure and the Group's ability to cover the SCR with eligible own funds, and aligns with management's approach to dynamically manage its capital position. In arriving at the shareholder position, the following adjustments are typically made to the regulatory Solvency II position:

· The contribution to the Group's SCR and own funds of the most material fully ring fenced with-profits funds and staff pension schemes in surplus are excluded. These exclusions have no impact on Solvency II surplus as these funds are self-supporting on a Solvency II capital basis with any surplus capital above SCR not recognised.

Page 112

· A notional reset of the transitional measure on technical provisions (TMTP), calculated using the same method as used for formal TMTP resets. This presentation avoids step changes to the Solvency II position that arise only when the formal TMTP reset points are triggered. The TMTP is amortised on a straight-line basis over 16 years from 1 January 2016 in line with the Solvency II rules.

· Pro forma adjustments are made if the Solvency II shareholder cover ratio does not fully reflect the effect of transactions or capital actions that are known as at each reporting date. Such adjustments may be required in respect of planned acquisitions and disposals, group reorganisations and adjustments to the Solvency II valuation basis arising from changes to the underlying regulations or updated interpretations provided by EIOPA. These adjustments have been made in order to show a more representative view of the Group's solvency position.

A summary of the Group's Solvency II position is shown in the table below.

	2018 £bn	2017 £bn
Own Funds	23.6	24.7
Solvency Capital Requirement	(11.6)	(12.5)
Estimated Solvency II Surplus at 31 December	12.0	12.2
Estimated Shareholder Cover Ratio	204%	198%

Value of new business on an adjusted Solvency II basis (VNB)^‡

VNB measures the additional value to shareholders created through the writing of new life business in the period. It reflects Solvency II assumptions and allowance for risk and is defined as the increase in Solvency II own funds resulting from business written in the period, including the impact of interactions between in-force and new business, adjusted to:

i)    remove the impact of the contract boundary restrictions under Solvency II;

ii)   allow for businesses which are not within the scope of the Solvency II own funds (e.g. UK and Asia Healthcare, retail fund management and UK equity release); and

iii)  include the impacts of tax and 'look through profits' in service companies (where not included in Solvency II) and deduct the impacts of non-controlling interests.

These adjustments are considered to reflect a more realistic basis than the prudential Solvency II rules. The VNB is derived from the present value of projected pre-tax distributable profits generated by new business plus a risk margin.

Operating assumptions

The operating assumptions used are derived from an analysis of recent operating experience to give a best estimate of future experience. When these assumptions are updated, the year-to-date VNB will capture the impact of the assumption change on all business sold that year.

Economic assumptions

VNB is calculated using economic assumptions as at the point of sale, taken as those appropriate to the start of each quarter. For contracts that are repriced more frequently, weekly or monthly economic assumptions have been used. Dealing with each of the principal economic assumptions in turn:

· The risk-free interest rate curves used to calculate VNB reflect the basic risk-free interest rate curves (including the credit risk adjustment) published by EIOPA on their website.

· The volatility adjustment is intended to reflect temporary distortions in spreads on government bonds based on rates prescribed by EIOPA.
 

· The matching adjustment (MA) is an increase applied to the risk-free rate used to value insurance liabilities where the cash flows are relatively fixed and well matched by assets intended to be held to maturity with relatively fixed cash flows (resulting in additional yield from illiquidity risk).

Matching adjustment (MA)

A MA is applied to certain obligations based on the expected allocation of assets backing new business at each year-end date. This allocation may be different to the MA applied at the portfolio level. Aviva applies a MA to certain obligations in UK Life, using methodology which is set out in the Solvency and Financial Condition Report.

The matching adjustment used for 2018 UK new business (where applicable) was 105 bps (2017 restated¹: 132 bps).

1    The 2017 matching adjustment has been restated to reflect an allowance for credit risk and investment expenses.

New business income

New business income represents the impact on Group adjusted operating profit^‡ of new business written in the period. New business income comprises income arising from premiums written during the period less initial reserves, expenses and commission. Expense and commission are shown net of deferred acquisition costs. While not a key performance metric of the Group, new business income provides useful information on sales and new business when considered alongside other measures such as PVNBP or VNB.

New business margin

New business margin is calculated as Value of new business on an adjusted Solvency II basis (VNB) divided by the present value of new business premiums (PVNBP), and expressed as a percentage.

Operating capital generation (OCG)^#

OCG is the Solvency II surplus movement in the period due to operating items. The calculation of OCG is consistent with previous years.

For life business, OCG is split into the impact of new business, earnings from existing business and other OCG, where other OCG includes the impact of capital actions and non-economic assumption changes. OCG excludes economic variances and economic assumption changes. The expected investment returns assumed within earnings from existing business are consistent with the returns within Group adjusted operating profit.

An analysis of the components of OCG is presented below:

	2018 £bn	2017 £bn
Adjusted Solvency II VNB (gross of tax and non-controlling interests)	1.2	1.2
Allowance for Solvency II contract boundary rules	-	-
Differences due to change in business in scope	(0.2)	(0.2)
Tax & Other1	(0.3)	(0.3)
Solvency II Own Funds impact of new business (net of tax and non-controlling interests)	0.7	0.7
Solvency II SCR impact of new business	(0.9)	(0.8)
Solvency II surplus impact of new business	(0.2)	(0.1)
Life earnings from existing business	1.6	1.6
Life Other OCG2	1.8	0.9
Life Solvency II OCG	3.2	2.4
GI, Health, FM & Other Solvency II OCG	-	0.2
Total Solvency II OCG	3.2	2.6

1    Other includes the impact of 'look through profits' in service companies (where not included in Solvency II) and the reduction in value when moving to a net of non-controlling interests basis.

2    Other OCG includes the impact of capital actions and non-economic assumption changes.

Page 113

Spread margin

The spread margin represents the return made on the Group's annuity and other non-linked business, based on the expected investment return, less amounts credited to policyholders. While not a key performance metric of the Group, the spread margin is a useful indicator of the expected investment return arising on this business.

Underwriting margin

The underwriting margin represents the release of reserves held to cover claims, surrenders and administrative expenses less the cost of actual claims and surrenders in the period. While not a key performance metric of the Group, the underwriting margin is a useful measure of the financial performance of our Life insurance business when considered alongside other financial metrics.

Unit-linked margin

The unit-linked margin represents the annual management charges on unit-linked business based on expected investment return. While not a key performance metric of the Group, the unit-linked margin is a useful indicator of the expected investment return arising on this business.

End part 4 of 4

 

END

 

 

FR LLFIAVDIRIIA