Market Consistent Embedded Value (MCEV) - Swiss Life - Online ...

More documents

Recommendations

Info

Market Consistent Embedded Value47MCEV BY MARKET UNIT FOR THE YEAR 2009In CHF millionSwitzerland France 1 Germany Insurance Other TotalNET ASSET VALUE 741 1 247 379 –43 2 324Free surplus 300 134 –28 –87 319Required capital 441 1 114 407 45 2 005VALUE OF IN-FORCE BUSINESS 772 678 125 233 1 808Certainty equivalent value 2 884 1 153 513 298 4 848Time value of financial options and guarantees –1 602 –148 –227 –7 –1 984Cost of residual non-hedgeable risks –267 –222 –99 –44 –631Frictional costs of required capital –243 –105 –63 –14 –425MCEV 1 513 1 926 503 190 4 1321 The value for France includes CHF 93 million in goodwill and intangible assets orginating from the non-life and non-health insurance operations.SWITZERLAND — The net asset value is influenced bythe hybrid debt. It includes the – negative – differencebetween the market value of assets covering the hybriddebt in the statutory balance sheet and the marked-tomodelvalue of the hybrid debt which is calculated asdescribed in section 4.3. The decrease in net asset value ismainly a consequence of assessments alluded to before.The increase in value of in-force business is driven by thereduced expense base, changes in the profit sharingapproach, and updated demographic assumptions. Inaggregate, these changes also lead to lower time value ofoptions and guarantees and to lower sensitivities.FRANCE — In local currency, the net asset value remainedat previous year’s level despite a considerable new businessstrain and regulatory changes, such as retirement agereform and specific taxation, that lead to a reduced freesurplus.The higher TVOG of Swiss Life France at 31.12.2010 comparedto the one reported a year ago, is mainly a consequenceof higher interest rate volatilities and a changedstrategic asset allocation, which is partly offset by hedges.As the health business does not contain financial optionsand guarantees, it does not contribute to the time valueof financial options and guarantees.GERMANY — The negative free surplus stems from theassumed required coverage of 150% of statutory solvency.The free surplus would be positive at a 100% requirementof statutory solvency.The value in-force increased considerably despite deterioratingcapital market conditions, partly due to profitablenew business, expense reductions and improved disabilityexperience.INSURANCE OTHER — The contributions of PPLI businessto the total MCEV of Insurance Other accounts forabout 80% of the value.The negative net asset value is explained by not takinginto account the goodwill for the acquired insurancecompany CapitalLeben as part of Liechtenstein. The businessin force of PPLI contains only very small financialguarantees, so the TVOG is negligible.Swiss Life — Financial Statements 2010
48 Market Consistent Embedded ValueValue of New Business by Market UnitCHF million200Switzerland France Germany InsuranceOtherTotal2091601208040301184434121544812320102009PVNBPNew businessmargin (% PVNBP)3 8193 3964 838 4 652 1 707 1 587 4 242 4 755 14 607 14 3900.8 0.3 1.7 0.9 2.4 1.3 1.3 1.0 1.4 0.9VALUE OF NEW BUSINESS BY MARKET UNIT – PREMIUMS AND MARGINS FOR THE YEAR 2010Amounts in CHF millionSwitzerland France Germany Insurance Other TotalVALUE OF NEW BUSINESS 30 84 41 54 209New business strain 1 – 41 –66 –9 –7 –124Value of new business before new business strain 71 150 50 61 333Annual premiums 189 382 129 6 706Single premiums 1 164 2 099 333 4 202 7 798PRESENT VALUE OF NEW BUSINESS PREMIUMS (PVNBP) 3 819 4 838 1 707 4 242 14 607Average annual premium multiplier 14.0 7.2 10.7 6.7 9.6New business annual premium equivalent (APE) 306 592 163 426 1 486NEW BUSINESS MARGIN (% PVNBP) 0.8% 1.7% 2.4% 1.3% 1.4%New business margin (% APE) 9.8% 14.2% 25.0% 12.7% 14.0%1 New business strain represents the effect on the net asset value from writing new business.VALUE OF NEW BUSINESS BY MARKET UNIT – PREMIUMS AND MARGINS FOR THE YEAR 2009Amounts in CHF millionSwitzerland France Germany Insurance Other TotalVALUE OF NEW BUSINESS 11 43 21 48 123New business strain 1 –55 –54 –9 –15 –133Value of new business before new business strain 65 96 30 63 255Annual premiums 161 360 154 3 678Single premiums 1 352 1 867 193 4 734 8 146PRESENT VALUE OF NEW BUSINESS PREMIUMS (PVNBP) 3 396 4 652 1 587 4 755 14 390Average annual premium multiplier 12.7 7.7 9.1 6.2 9.2New business annual premium equivalent (APE) 296 547 173 477 1 493NEW BUSINESS MARGIN (% PVNBP) 0.3% 0.9% 1.3% 1.0% 0.9%New business margin (% APE) 3.6% 7.8% 12.2% 10.1% 8.2%1 New business strain represents the effect on the net asset value from writing new business.
Page 1 and 2: 34 Market Consistent Embedded Value
Page 5 and 6: 38Market Consistent Embedded Value2
Page 13: 46 Market Consistent Embedded Value
Page 29: 62 Market Consistent Embedded Value

Market Consistent Embedded Value (MCEV) - Swiss Life - Online ...

Create successful ePaper yourself

Delete template?

Save as template?