Aegon (AEG) 6-K Current report (foreign)

Securities and Exchange Commission

Washington, D.C. 20549

Form6-K

Report of Foreign Issuer

Pursuant to Rule13a-16 or 15d/16

of the Securities Exchange Act of 1934

November 2017

AEGON N.V.

Aegonplein 50

2591 TV THE HAGUE

The Netherlands

Aegon’s condensed consolidated interim financial statements 3Q 2017, dated November 9, 2017, are included as appendix and incorporated herein by reference.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	AEGON N.V.
	(Registrant)
Date: November 9, 2017	By	/s/ J.O. van Klinken
		J.O. van Klinken
		Executive Vice President and General Counsel

  Condensed Consolidated Interim Financial Statements 3Q 2017     1    

Table of contents

Condensed consolidated income statement	2
Condensed consolidated statement of comprehensive income	3
Condensed consolidated statement of financial position	4
Condensed consolidated statement of changes in equity	5
Condensed consolidated cash flow statement	6
Notes to the Condensed consolidated interim financial statements	7

Unaudited

2

Condensed consolidated income statement
EUR millions	Notes		3Q 2017			3Q 2016			YTD 2017			YTD 2016
Premium income		4		5,303			5,797			16,783			17,335
Investment income		5		1,682			1,852			5,547			5,860
Fee and commission income				617			602			1,869			1,801
Other revenues				1			1			6			4
Total revenues				7,603			8,253			24,205			25,001
Income from reinsurance ceded		6		893			994			3,638			2,676
Results from financial transactions		7		4,707			8,652			14,038			15,519
Other income		8		24			9			351			64
Total income				13,227			17,909			42,233			43,261
Benefits and expenses		9		12,526			17,373			40,123			42,097
Impairment charges / (reversals)		10		(4	)		(6	)		6			54
Interest charges and related fees				109			89			313			258
Other charges		11		38			-			42			682
Total charges				12,669			17,456			40,484			43,091
Share in profit / (loss) of joint ventures				47			44			120			103
Share in profit / (loss) of associates				2			2			7			2
Income / (loss) before tax				607			499			1,876			274
Income tax (expense) / benefit				(139	)		(141	)		(500	)		(158	)
Net income / (loss)				469			358			1,375			116
Net income / (loss) attributable to:
Owners of Aegon N.V.				469			358			1,376			116
Non-controlling interests				-			-			-			-
Earnings per share (EUR per share)		19
Basic earnings per common share				0.21			0.16			0.62			0.01
Basic earnings per common share B				0.01			-			0.02			-
Diluted earnings per common share				0.21			0.16			0.62			0.01
Diluted earnings per common share B				0.01			-			0.02			-

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     3    

Condensed consolidated statement of comprehensive income
EUR millions	3Q 2017			3Q 2016			YTD 2017			YTD 2016
Net income / (loss)		469			358			1,375			116
Other comprehensive income:
Items that will not be reclassified to profit or loss:
Changes in revaluation reserve real estate held for own use		5			-			5			2
Remeasurements of defined benefit plans		(24	)		(212	)		258			(1,304	)
Income tax relating to items that will not be reclassified		5			33			(64	)		336
Items that may be reclassified subsequently to profit or loss:
Gains / (losses) on revaluation ofavailable-for-sale investments		116			(526	)		1,679			3,363
Gains / (losses) transferred to the income statement on disposal and impairment ofavailable-for-sale investments		(114	)		30			(1,237	)		(2,115	)
Changes in cash flow hedging reserve		(26	)		(98	)		(782	)		729
Movement in foreign currency translation and net foreign investment hedging reserve		(547	)		(297	)		(1,845	)		(920	)
Equity movements of joint ventures		(1	)		4			(7	)		9
Equity movements of associates		(5	)		3			(7	)		4
Income tax relating to items that may be reclassified		8			163			183			(863	)
Other		(3	)		(4	)		2			3
Total other comprehensive income / (loss) for the period		(586	)		(903	)		(1,814	)		(758	)
Total comprehensive income / (loss)		(117	)		(545	)		(439	)		(642	)
Total comprehensive income / (loss) attributable to:
Owners of Aegon N.V.		(115	)		(544	)		(435	)		(648	)
Non-controlling interests		(3	)		(1	)		(4	)		7

Unaudited

4

Condensed consolidated statement of financial position
			Sept. 30,		Dec. 31,
			2017		2016
EUR millions	Notes
Assets
Cash and cash equivalents				11,837		11,347
Assets held for sale		25		5,244		8,705
Investments		12		138,440		156,813
Investments for account of policyholders		13		192,352		203,610
Derivatives		15		6,310		8,318
Investments in joint ventures				1,716		1,614
Investments in associates				270		270
Reinsurance assets		14		19,546		11,208
Deferred expenses		17		10,288		11,423
Other assets and receivables				9,510		10,805
Intangible assets		18		1,682		1,820
Total assets				397,195		425,935
Equity and liabilities
Shareholders’ equity				20,108		20,913
Other equity instruments				3,786		3,797
Issued capital and reserves attributable to owners of Aegon N.V.				23,894		24,710
Non-controlling interests				20		23
Group equity				23,914		24,734
Subordinated borrowings				764		767
Trust pass-through securities				137		156
Insurance contracts		20		110,840		119,569
Insurance contracts for account of policyholders		21		118,803		120,929
Investment contracts		22		16,976		19,572
Investment contracts for account of policyholders		23		76,033		84,774
Derivatives		15		7,567		8,878
Borrowings		24		14,702		13,153
Liabilities held for sale		25		4,977		8,816
Other liabilities				22,482		24,588
Total liabilities				373,281		401,201
Total equity and liabilities				397,195		425,935

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     5    

Condensed consolidated statement of changes in equity
EUR millions	Share capital 1			Retained earnings			Revaluation reserves			Remeasurement of defined benefit plans			Other reserves			Other equity instruments			Issued capital and reserves 2			Non- controlling interests			Total
Nine months ended September 30, 2017
At beginning of year		8,193			7,812			5,381			(1,820	)		1,347			3,797			24,710			23			24,734
Net income / (loss) recognized in the income statement		-			1,376			-			-			-			-			1,376			-			1,375
Other comprehensive income:
Items that will not be reclassified to profit or loss:
Changes in revaluation reserve real estate held for own use		-			-			5			-			-			-			5			-			5
Remeasurements of defined benefit plans		-			-			-			258			-			-			258			-			258
Income tax relating to items that will not be reclassified		-			-			(2	)		(62	)		-			-			(64	)		-			(64	)
Items that may be reclassified subsequently to profit or loss:
Gains / (losses) on revaluation ofavailable-for-sale investments		-			-			1,679			-			-			-			1,679			-			1,679
Gains / (losses) transferred to income statement on disposal and impairment ofavailable-for-sale investments		-			-			(1,237	)		-			-			-			(1,237	)		-			(1,237	)
Changes in cash flow hedging reserve		-			-			(782	)		-			-			-			(782	)		-			(782	)
Movement in foreign currency translation and net foreign investment hedging reserves		-			-			(366	)		84			(1,563	)		-			(1,845	)		-			(1,845	)
Equity movements of joint ventures		-			-			-			-			(7	)		-			(7	)		-			(7	)
Equity movements of associates		-			-			-			-			(7	)		-			(7	)		-			(7	)
Income tax relating to items that may be reclassified		-			-			118			-			65			-			183			-			183
Other		-			5			-			-			-			-			5			(3	)		2
Total other comprehensive income		-			5			(584	)		280			(1,512	)		-			(1,811	)		(3	)		(1,814	)
Total comprehensive income / (loss) for 2017		-			1,381			(584	)		280			(1,512	)		-			(435	)		(4	)		(439	)
Shares issued		3			-			-			-			-			-			3			-			3
Issuance and purchase of (treasury) shares		-			160			-			-			-			-			160			-			160
Dividends paid on common shares		(142	)		(296	)		-			-			-			-			(439	)		-			(439	)
Dividend withholding tax reduction		-			2			-			-			-			-			2			-			2
Coupons onnon-cumulative subordinated notes		-			(21	)		-			-			-			-			(21	)		-			(21	)
Coupons on perpetual securities		-			(78	)		-			-			-			-			(78	)		-			(78	)
Incentive plans		-			3			-			-			-			(12	)		(9	)		-			(9	)
At end of period		8,053			8,963			4,798			(1,540	)		(165	)		3,786			23,894			20			23,914
Nine months ended September 30, 2016
At beginning of year		8,387			8,075			6,471			(1,532	)		1,283			3,800			26,485			9			26,494
Net income / (loss) recognized in the income statement		-			116			-			-			-			-			116			-			116
Other comprehensive income:
Items that will not be reclassified to profit or loss:
Changes in revaluation reserve real estate held for own use		-			-			2			-			-			-			2			-			2
Remeasurements of defined benefit plans		-			-			-			(1,304	)		-			-			(1,304	)		-			(1,304	)
Income tax relating to items that will not be reclassified		-			-			(1	)		337			-			-			336			-			336
Items that may be reclassified subsequently to profit or loss:
Gains / (losses) on revaluation ofavailable-for-sale investments		-			-			3,363			-			-			-			3,363			-			3,363
Gains / (losses) transferred to income statement on disposal and impairment ofavailable-for-sale investments		-			-			(2,115	)		-			-			-			(2,115	)		-			(2,115	)
Changes in cash flow hedging reserve		-			-			729			-			-			-			729			-			729
Movement in foreign currency translation and net foreign investment hedging reserves		-			-			(251	)		73			(742	)		-			(920	)		-			(920	)
Equity movements of joint ventures		-			-			-			-			9			-			9			-			9
Equity movements of associates		-			-			-			-			4			-			4			-			4
Income tax relating to items that may be reclassified		-			-			(858	)		-			(5	)		-			(863	)		-			(863	)
Other		-			(3	)		-			-			-			-			(3	)		6			3
Total other comprehensive income		-			(3	)		869			(895	)		(735	)		-			(764	)		6			(758	)
Total comprehensive income / (loss) for 2016		-			113			869			(895	)		(735	)		-			(648	)		7			(642	)
Shares issued		1			-			-			-			-			-			1			-			1
Shares withdrawn		(10	)		(372	)		-			-			-			-			(382	)		-			(382	)
Issuance and purchase of (treasury) shares		-			90			-			-			-			-			90			-			90
Dividends paid on common shares		(186	)		(305	)		-			-			-			-			(491	)		-			(491	)
Coupons onnon-cumulative subordinated notes		-			(21	)		-			-			-			-			(21	)		-			(21	)
Coupons on perpetual securities		-			(79	)		-			-			-			-			(79	)		-			(79	)
Incentive plans		-			(9	)		-			-			-			(9	)		(18	)		-			(18	)
At end of period		8,193			7,493			7,340			(2,427	)		547			3,791			24,937			15			24,953

¹ For a breakdown of share capital please refer to note 19.    

² Issued capital and reserves attributable to owners of Aegon N.V.    

Unaudited

6

Condensed consolidated cash flow statement
EUR millions	YTD 2017			YTD 2016
Cash flow from operating activities		138			3,228
Purchases and disposals of intangible assets		(7	)		(15	)
Purchases and disposals of equipment and other assets		(56	)		(40	)
Purchases and disposals of businesses and subsidiaries		(1,006	)		(1,085	)
Purchases, disposals and dividends joint ventures and associates		(10	)		102
Cash flow from investing activities		(1,079	)		(1,038	)
Issuance of treasury shares		2			-
Purchase of treasury shares		-			(505	)
Dividends paid		(294	)		(305	)
Issuances, repurchases and coupons of perpetuals		(103	)		(105	)
Issuances, repurchases and coupons of non-cumulative  subordinated notes		(28	)		(28	)
Issuances and repayments of borrowings		2,258			618
Cash flow from financing activities		1,834			(325	)
Net increase / (decrease) in cash and cash equivalents		892			1,865
Net cash and cash equivalents at January 1		11,347			9,593
Effects of changes in foreign exchange rates		(184	)		(158	)
Net cash and cash equivalents at end of period		12,054			11,300
Cash and cash equivalents		11,837			11,316
Cash and cash equivalents classified as Assets held for sale		269			-
Bank overdrafts classified as other liabilities		(52	)		(16	)
Net cash and cash equivalents		12,054			11,300

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     7    

Notes to the Condensed consolidated interim financial statements

Amounts in EUR millions, unless otherwise stated

Aegon N.V., incorporated and domiciled in the Netherlands, is a public limited liability company organized under Dutch law and recorded in the Commercial Register of The Hague under number 27076669 and with its registered address at Aegonplein 50, 2591 TV, The Hague, the Netherlands. Aegon N.V. serves as the holding company for the Aegon Group and has listings of its common shares in Amsterdam and New York.

Aegon N.V. (or ‘the Company’) and its subsidiaries (‘Aegon’ or ‘the Group’) have life insurance and pensions operations in more than 20 countries in the Americas, Europe and Asia and are also active in savings and asset management operations, accident and health insurance, general insurance and to a limited extent banking operations. Headquarters are located in The Hague, the Netherlands. The Group employs close to 30,000 people worldwide.

1. Basis of presentation

The condensed consolidated interim financial statements as at and for the period ended, September 30, 2017, have been prepared in accordance with IAS 34 ‘Interim Financial Reporting’, as adopted by the European Union (hereafter ‘IFRS’). They do not include all of the information required for a full set of financial statements prepared in accordance with IFRS and should therefore be read together with the 2016 consolidated financial statements of Aegon N.V. as included in Aegon’s Annual Report for 2016. Aegon’s Annual Report for 2016 is available on its website (aegon.com).

The condensed consolidated interim financial statements have been prepared in accordance with the historical cost convention as modified by the revaluation of investment properties and those financial instruments (including derivatives) and financial liabilities that have been measured at fair value. Certain amounts in prior periods may have been reclassified to conform to the current year presentation. These reclassifications had no effect on net income, shareholders’ equity or earnings per share. The condensed consolidated interim financial statements as at, and for the period ended September 30, 2017, were approved by the Supervisory Board on November 8, 2017.

The condensed consolidated interim financial statements are presented in euro (EUR) and all values are rounded to the nearest million unless otherwise stated. The consequence is that the rounded amounts may not add up to the rounded total in all cases.

The published figures in these condensed consolidated interim financial statements are unaudited.

Unaudited

8

2. Significant accounting policies

All accounting policies and methods of computation applied in the condensed consolidated interim financial statements are the same as those applied in the 2016 consolidated financial statements.

New IFRS accounting standards effective

The following standards, interpretations, amendments to standards and interpretations became effective in 2017, but have not yet been endorsed by the European Union:

◆	IAS 7 Amendment Disclosure Initiative;
◆	IAS 12 Recognition of Deferred Tax Assets for Unrealised Losses; and
◆	Annual improvements 2014-2016 Cycle.

None of these revised standards and interpretations will significantly impact the financial position or the condensed consolidated interim financial statements.

For a complete overview of IFRS standards, published before January 1, 2017, that will be applied in future years, and were not early adopted by the Group, please refer to Aegon’s Annual Report for 2016.

Future adoption of IFRS accounting standards

In May 2017, the IASB has issued IFRS 17 Insurance Contracts. IFRS 17 will be mandatorily effective for annual reporting periods beginning on or after January 1, 2021. It aims to provide a more consistent accounting model for insurance contracts among entities issuing insurance contracts globally.

IFRS 17, together with IFRS 9 Financial Instruments, will fundamentally change the accounting in IFRS financial statements of insurance companies. Aegon has started its implementation project on both standards. Aegon expects the impact of these standards to be significant.

The endorsement process of the European Union of the new standard is expected to start in 2017. A final endorsement decision is not expected to be made in 2017.

Taxes

Taxes on income for the nine month period, ended September 30, 2017, are calculated using the tax rate that is estimated to be applicable to total annual earnings.

Judgments and critical accounting estimates

Preparing the condensed consolidated interim financial statements requires management to make judgments, estimates and assumptions, including the likelihood, timing or amount of future transactions or events, that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from the estimates made.

In preparing the condensed consolidated interim financial statements, significant judgments made by management in applying the Group’s accounting policies and the key sources of estimating uncertainty were not significantly different than those that were applied to the consolidated financial statements as at and for the year ended December 31, 2016.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     9    

Exchange rates

Assets and liabilities of foreign operations are translated to the presentation currency at the closing rates on the reporting date. Income, expenses and capital transactions (such as dividends) are translated at average exchange rates or at the prevailing rates on the transaction date, if more appropriate. The following exchange rates are applied for the condensed consolidated interim financial statements:

Closing exchange rates

			USD	GBP
September 30, 2017	1	EUR	1.1822	0.8812
December 31, 2016	1	EUR	1.0548	0.8536
Weighted average exchange rates
			USD	GBP
Nine months ended September 30, 2017	1	EUR	1.1130	0.8722
Nine months ended September 30, 2016	1	EUR	1.1161	0.8019

3. Segment information

3.1 Income statement

EUR millions	Americas			The Netherlands			United Kingdom			Central & Eastern Europe			Spain & Portugal			Europe			Asia			Asset Management			Holding and other activities			Eliminations			Segment total			Joint ventures and associates eliminations			Consolidated
Three months ended September 30, 2017
Underlying earnings before tax		376			132			25			16			4			177			14			30			(41	)		(1	)		556			19			575
Fair value items		142			25			(17	)		-			-			7			1			-			8			-			159			(28	)		130
Realized gains / (losses) on investments		90			16			26			-			-			41			3			1			-			-			135			(2	)		133
Impairment charges		(1	)		(4	)		-			-			-			(4	)		-			-			-			-			(5	)		-			(5	)
Impairment reversals		7			2			-			-			-			2			-			-			-			-			9			-			9
Other income / (charges)		(312	)		98			-			-			-			98			(19	)		(1	)		-			-			(233	)		-			(233	)
Run-off businesses		(3	)		-			-			-			-			-			-			-			-			-			(3	)		-			(3	)
Income / (loss) before tax		300			268			33			16			4			322			-			30			(33	)		(1	)		618			(10	)		607
Income tax (expense) / benefit		(69	)		(62	)		(10	)		(2	)		(2	)		(77	)		(2	)		(10	)		9			-			(149	)		10			(139	)
Net income / (loss)		231			206			23			14			2			245			(2	)		20			(25	)		(1	)		469			-			469
Inter-segment underlying earnings		(21	)		(25	)		(20	)		(2	)		-			(47	)		-			52			18
Revenues
Life insurance gross premiums		1,783			364			2,275			103			46			2,788			199			-			2			(2	)		4,769			(124	)		4,645
Accident and health insurance		508			35			8			-			-			43			22			-			-			-			573			(3	)		570
General insurance		-			35			-			53			25			113			-			-			-			-			113			(25	)		88
Total gross premiums		2,291			434			2,283			156			71			2,944			220			-			2			(2	)		5,455			(151	)		5,303
Investment income		794			531			288			13			9			841			59			1			71			(69	)		1,697			(15	)		1,682
Fee and commission income		400			85			55			11			4			155			18			145			-			(53	)		665			(48	)		617
Other revenues		2			-			-			-			-			-			-			-			1			-			3			(2	)		1
Total revenues		3,486			1,051			2,626			180			84			3,940			297			146			73			(124	)		7,819			(216	)		7,603
Inter-segment revenues		-			-			-			-			-			-			1			53			71

EUR millions	Americas			The Netherlands			United Kingdom			Central & Eastern Europe			Spain & Portugal			Europe			Asia			Asset Management			Holding and other activities			Eliminations			Segment total			Joint ventures and associates eliminations			Consolidated
Three months ended September 30, 2016
Underlying earnings before tax		307			133			5			12			1			151			6			32			(36	)		-			461			21			482
Fair value items		32			54			(4	)		-			-			49			6			-			(3	)		-			84			(29	)		55
Realized gains / (losses) on investments		(31	)		31			17			1			-			49			2			2			-			-			21			(3	)		19
Impairment charges		(12	)		(7	)		-			-			-			(7	)		-			-			-			-			(19	)		-			(19	)
Impairment reversals		24			1			-			-			-			1			-			-			-			-			25			-			25
Other income / (charges)		(109	)		30			22			-			-			52			(5	)		-			(9	)		-			(72	)		-			(72	)
Run-off businesses		8			-			-			-			-			-			-			-			-			-			8			-			8
Income / (loss) before tax		218			241			39			14			1			296			9			34			(48	)		-			510			(11	)		499
Income tax (expense) /benefit		(82	)		(53	)		(9	)		(3	)		(2	)		(68	)		(4	)		(11	)		13			-			(152	)		11			(141	)
Net income / (loss)		136			188			30			11			(1	)		228			6			23			(35	)		-			358			-			358
Inter-segment underlying earnings		(47	)		(21	)		(23	)		(3	)		-			(48	)		19			56			20
Revenues
Life insurance gross premiums		1,837			398			2,618			98			37			3,152			235			-			3			(21	)		5,206			(113	)		5,093
Accident and health insurance		556			31			9			-			1			40			24			-			(7	)		3			616			(1	)		615
General insurance		-			46			-			44			21			112			-			-			4			(4	)		112			(21	)		90
Total gross premiums		2,393			475			2,627			143			59			3,304			259			-			-			(22	)		5,933			(136	)		5,797
Investment income		931			575			280			11			10			875			58			1			99			(99	)		1,865			(13	)		1,852
Fee and commission income		419			87			20			9			3			119			17			152			-			(57	)		650			(48	)		602
Other revenues		1			-			-			-			-			-			(1	)		1			1			-			2			(1	)		1
Total revenues		3,744			1,136			2,927			163			72			4,299			333			153			100			(179	)		8,451			(198	)		8,253
Inter-segment revenues		-			2			-			-			-			2			20			57			99

Unaudited

10

EUR millions	Americas			The Netherlands			United Kingdom			Central & Eastern Europe			Spain & Portugal			Europe			Asia			Asset Management			Holding and other activities			Eliminations			Segment total			Joint ventures and associates eliminations			Consolidated
Nine months ended September 30, 2017
Underlying earnings before tax geographically		1,029			385			93			53			10			541			37			99			(129	)		-			1,578			45			1,622
Fair value items		89			(149	)		(65	)		-			-			(213	)		1			-			38			-			(85	)		(75	)		(161	)
Realized gains / (losses) on investments		119			163			32			2			-			197			2			3			-			-			321			(5	)		317
Impairment charges		(12	)		(15	)		-			(2	)		-			(18	)		-			-			(3	)		-			(33	)		-			(33	)
Impairment reversals		19			9			-			-			-			9			-			-			-			-			28			-			28
Other income / (charges)		(86	)		90			80			-			-			170			(19	)		(2	)		-			-			64			-			64
Run-off businesses		38			-			-			-			-			-			-			-			-			-			38			-			38
Income / (loss) before tax		1,197			483			140			52			10			685			22			101			(94	)		-			1,911			(36	)		1,876
Income tax (expense) / benefit		(325	)		(107	)		(55	)		(7	)		(6	)		(175	)		(28	)		(32	)		24			-			(536	)		36			(500	)
Net income / (loss)		872			376			86			45			4			510			(7	)		69			(70	)		-			1,375			-			1,375
Inter-segment underlying earnings		(58	)		(84	)		(67	)		(9	)		(1	)		(161	)		(2	)		166			55
Revenues
Life insurance gross premiums		5,614			1,416			6,749			306			151			8,623			750			-			6			(7	)		14,986			(451	)		14,535
Accident and health insurance		1,630			175			24			1			83			283			77			-			-			-			1,990			(17	)		1,972
General insurance		-			112			-			163			74			350			-			-			1			(1	)		349			(74	)		275
Total gross premiums		7,245			1,704			6,773			470			308			9,256			827			-			6			(8	)		17,325			(543	)		16,783
Investment income		2,603			1,648			1,084			36			27			2,796			185			3			226			(223	)		5,590			(43	)		5,547
Fee and commission income		1,202			260			177			30			11			479			48			445			-			(171	)		2,002			(132	)		1,869
Other revenues		4			-			-			-			3			3			-			-			3			-			10			(4	)		6
Total revenues		11,054			3,612			8,035			537			349			12,533			1,059			448			236			(402	)		24,927			(722	)		24,205
Inter-segment revenues		-			-			-			-			-			-			2			171			228

EUR millions	Americas			The Netherlands			United Kingdom			Central & Eastern Europe			Spain & Portugal			Europe			Asia			Asset Management			Holding and other activities			Eliminations			Segment total			Joint ventures and associates eliminations			Consolidated
Nine months ended September 30, 2016
Underlying earnings before tax geographically		860			400			35			41			5			481			8			114			(107	)		3			1,359			31			1,389
Fair value items		(295	)		(236	)		24			-			-			(212	)		2			-			(126	)		-			(632	)		(50	)		(682	)
Realized gains / (losses) on investments		6			142			149			1			(2	)		290			7			3			-			-			305			(6	)		299
Impairment charges		(69	)		(21	)		-			2			-			(19	)		(1	)		-			(7	)		1			(95	)		-			(95	)
Impairment reversals		34			9			-			-			-			9			-			-			-			(1	)		42			-			42
Other income / (charges)		(74	)		10			(658	)		-			-			(648	)		(5	)		-			(6	)		-			(734	)		-			(734	)
Run-off businesses		55			-			-			-			-			-			-			-			-			-			55			-			55
Income / (loss) before tax		517			304			(450	)		44			3			(100	)		10			117			(246	)		3			300			(25	)		274
Income tax (expense) / benefit		(115	)		(64	)		(1	)		(8	)		(7	)		(79	)		(13	)		(37	)		61			-			(183	)		25			(158	)
Net income / (loss)		402			240			(451	)		36			(4	)		(179	)		(3	)		79			(185	)		3			116			-			116
Inter-segment underlying earnings		(141	)		(71	)		(70	)		(11	)		-			(153	)		56			175			64
Revenues
Life insurance gross premiums		5,405			1,615			7,149			297			133			9,193			812			-			6			(63	)		15,352			(386	)		14,967
Accident and health insurance		1,656			182			28			1			73			283			80			-			-			-			2,019			(14	)		2,005
General insurance		-			229			-			134			69			433			-			-			4			(4	)		433			(69	)		364
Total gross premiums		7,061			2,026			7,177			432			274			9,909			891			-			9			(66	)		17,804			(469	)		17,335
Investment income		2,747			1,648			1,265			34			29			2,976			170			3			304			(302	)		5,898			(37	)		5,860
Fee and commission income		1,243			262			65			26			10			363			46			475			-			(181	)		1,947			(146	)		1,801
Other revenues		3			-			-			-			2			2			-			1			2			-			7			(3	)		4
Total revenues		11,054			3,936			8,508			492			315			13,250			1,108			478			316			(549	)		25,656			(655	)		25,001
Inter-segment revenues		-			2			-			-			-			3			59			181			306

Impact from 2017 assumption changes and model updates

In 3Q 2017, a charge of EUR 198 million (3Q 2016: EUR 81 million charge) has been recorded in other income/ (charges) in respect of assumption changes and model updates. The impact is mainly attributable to Aegon’s business in the Americas and the Netherlands. Assumption changes and model updates in the Americas led to a net negative impact of EUR 304 million and were mainly driven by a charge of EUR 252 million (USD 280 million) from the conversion of the largest block of universal life business to a new model. The model allows for modeling policyholder behavior and other assumptions on a policy by policy basis. Other assumption changes and model updates led to a charge of EUR 52 million (USD 58 million). In the Netherlands, assumption changes and model updates mainly relate to the guarantee provision.

3.2 Performance measure

Aegon’s segment information is prepared by consolidating on a proportionate basis Aegon’s joint ventures and associated companies.

Performance measure

Anon-IFRS performance measure of reporting segments utilized by the Company is underlying earnings before tax. Underlying earnings before tax reflects Aegon’s profit from underlying business operations and excludes components that relate to accounting mismatches that are dependent on market volatility, updates to best estimate actuarial and economic assumptions and model updates or events that are considered outside the normal course of business.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     11    

Aegon believes that itsnon-IFRS performance measure, underlying earnings before tax, provides meaningful supplemental information about the underlying results of Aegon’s business, including insight into the financial measures that Aegon’s senior management uses in managing the business. Among other things, Aegon’s senior management is compensated based in part on Aegon’s results against targets using underlying earnings before tax. While many other insurers in Aegon’s peer group present substantially similar performance measures, the performance measures presented in this document may nevertheless differ from the performance measures presented by other insurers. There is no standardized meaning to these measures under IFRS or any other recognized set of accounting standards.

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

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

Fair value items

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

In addition, hedge ineffectiveness on hedge transactions, fair value changes on economic hedges without natural offset in earnings and for which no hedge accounting is applied and fair value movements on real estate are included under fair value items.

Certain assets held by Aegon are carried at fair value and managed on a total return basis, with no offsetting changes in the valuation of related liabilities. These include assets such as investments in hedge funds, private equities, real estate (limited partnerships), convertible bonds and structured products. Underlying earnings before tax exclude any over- or underperformance compared to management’s long-term expected return on assets. Based on current holdings and asset returns, the long-term expected return on an annual basis is7-10%, depending on asset class, including cash income and market value changes. The expected earnings from these asset classes are net of deferred policy acquisition costs (DPAC) where applicable.

In addition, certain products offered by Aegon Americas contain guarantees and are reported on a fair value basis and the total return annuities and guarantees on variable annuities. The earnings on these products are impacted by movements in equity markets and risk-free interest rates. Short-term developments in the financial markets may therefore cause volatility in earnings. Included in underlying earnings before tax is a long-term expected return on these products and excluded is any over- or underperformance compared to management’s expected return.

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

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

Unaudited

12

Realized gains or losses on investments

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

Impairment charges/reversals

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

Other income or charges

Other income or charges includes: a) items which cannot be directly allocated to a specific line of business; b) the impact of actuarial and economic assumption and model updates used to support calculations of our liabilities for insurance and investment contracts sold to policyholders and related assets; and c) items that are outside the normal course of business, including restructuring charges. In the condensed consolidated interim financial statements, these restructuring charges are included in operating expenses. Actuarial assumption and model updates are recorded in Claims and Benefits in the IFRS income statement.

Run-off businesses

Includes underlying results of business units where management has decided to exit the market and torun-off the existing block of business. This line includes results related to therun-off of the institutional spread-based business, structured settlements blocks of business, bank-owned and corporate-owned life insurance (BOLI/COLI) business (until April 1, 2017, please refer to note 28 Acquisitions/ divestments for more information on the divestment of this business), and the sale of the life reinsurance business in the United States. Aegon has other blocks of business for which sales have been discontinued and of which the earnings are included in underlying earnings before tax.

Share in earnings of joint ventures and associates

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

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     13    

3.3 Investments

Amounts included in the tables on investments are presented on an IFRS basis, which means that investments in joint ventures and associates are not consolidated on a proportionate basis. Instead, these investments are included on a single line using the equity method of accounting.

																							EUR millions
September 30, 2017	Americas		The Netherlands		United Kingdom		Central & Eastern Europe		Spain & Portugal		Europe		Asia		Asset Management		Holdings and other activities			Eliminations			Total EUR
Investments
Shares		567		774		4		51		5		835		1		2		59			-			1,463
Debt securities		55,836		21,107		1,792		681		646		24,227		5,064		-		-			-			85,127
Loans		8,744		30,059		-		296		61		30,416		6		-		-			-			39,166
Other financial assets		9,929		315		116		8		-		439		76		147		20			-			10,612
Investments in real estate		674		1,380		-		4		15		1,398		-		-		-			-			2,072
Investments general account		75,750		53,636		1,913		1,039		727		57,315		5,147		150		79			-			138,440
Shares		-		9,496		15,317		298		14		25,125		-		-		-			(6	)		25,119
Debt securities		3,191		13,424		9,528		225		9		23,186		-		-		-			-			26,377
Unconsolidated investment funds		99,337		-		32,544		854		77		33,475		-		-		-			-			132,812
Other financial assets		576		3,091		3,688		14		1		6,794		-		-		-			-			7,370
Investments in real estate		-		-		674		-		-		674		-		-		-			-			674
Investments for account of policyholders		103,104		26,011		61,751		1,392		100		89,254		-		-		-			(6	)		192,352
Investments on balance sheet		178,854		79,647		63,664		2,431		827		146,569		5,147		150		79			(6	)		330,792
Off balance sheet investments third parties		220,064		1,068		110,250		5,529		543		117,390		2,704		141,306		-			(849	)		480,615
Total revenue generating investments		398,918		80,715		173,915		7,959		1,371		263,959		7,850		141,455		79			(855	)		811,407
Investments
Available-for-sale		61,360		20,402		1,910		723		651		23,687		5,120		146		20			-			90,333
Loans		8,744		30,059		-		296		61		30,416		6		-		-			-			39,166
Financial assets at fair value through profit or loss		108,077		27,805		61,081		1,408		100		90,394		21		4		59			(6	)		198,548
Investments in real estate		674		1,380		674		4		15		2,072		-		-		-			-			2,746
Total investments on balance sheet		178,854		79,647		63,664		2,431		827		146,569		5,147		150		79			(6	)		330,792
Investments in joint ventures		4		971		-		-		501		1,472		124		115		1			-			1,716
Investments in associates		94		33		8		2		-		43		14		120		(1	)		-			270
Other assets		35,372		16,315		8,632		365		210		25,509		2,395		322		29,550			(28,745	)		64,417
Consolidated total assets		214,325		96,966		72,304		2,797		1,539		173,593		7,680		706		29,629			(28,751	)		397,195

																							EUR millions
December 31, 2016	Americas		The Netherlands		United Kingdom		Central & Eastern Europe		Spain & Portugal		Europe		Asia		Asset Management		Holdings and other activities			Eliminations			Total EUR
Investments
Shares		793		334		84		35		4		457		-		2		62			-			1,314
Debt securities		70,766		23,741		2,036		633		683		27,093		5,310		-		-			-			103,169
Loans		10,820		28,627		-		303		45		28,975		18		-		-			-			39,812
Other financial assets		9,924		358		115		10		-		483		-		88		23			-			10,519
Investments in real estate		743		1,238		-		3		15		1,256		-		-		-			-			1,999
Investments general account		93,046		54,298		2,236		983		747		58,264		5,328		90		85			-			156,813
Shares		-		9,689		15,503		295		13		25,499		-		-		-			(7	)		25,492
Debt securities		4,779		15,434		9,847		235		10		25,526		-		-		-			-			30,305
Unconsolidated investment funds		102,534		-		36,600		879		64		37,543		-		-		-			-			140,077
Other financial assets		27		2,862		4,150		9		1		7,022		-		-		-			-			7,049
Investments in real estate		-		-		686		-		-		686		-		-		-			-			686
Investments for account of policyholders		107,341		27,985		66,786		1,418		88		96,276		-		-		-			(7	)		203,610
Investments on balance sheet		200,387		82,283		69,021		2,401		834		154,540		5,328		90		85			(7	)		360,423
Off balance sheet investments third parties		240,072		952		5,333		3,154		507		9,946		2,734		130,889		-			(864	)		382,776
Total revenue generating investments		440,458		83,235		74,354		5,556		1,342		164,487		8,061		130,979		85			(871	)		743,200
Investments
Available-for-sale		77,918		23,044		2,152		660		687		26,544		5,289		87		23			-			109,860
Loans		10,820		28,627		-		303		45		28,975		18		-		-			-			39,812
Financial assets at fair value through profit or loss		110,906		29,374		66,183		1,436		88		97,080		21		4		62			(7	)		208,066
Investments in real estate		743		1,238		686		3		15		1,942		-		-		-			-			2,685
Total investments on balance sheet		200,387		82,283		69,021		2,401		834		154,540		5,328		90		85			(7	)		360,423
Investments in joint ventures		7		877		-		-		495		1,373		134		99		-			-			1,614
Investments in associates		95		21		8		2		-		30		21		125		(1	)		-			270
Other assets		31,003		15,260		12,718		293		170		28,426		3,122		293		31,107			(30,338	)		63,627
Consolidated total assets		231,493		98,441		81,747		2,696		1,500		184,370		8,604		607		31,192			(30,345	)		425,935

Unaudited

14

4. Premium income and premiums paid to reinsurers

EUR millions	3Q 2017	3Q 2016	YTD 2017	YTD 2016
Premium income
Life insurance	4,645	5,093	14,535	14,967
Non-life insurance	658	705	2,248	2,369
Total premium income	5,303	5,797	16,783	17,335
Accident and health insurance	570	615	1,972	2,005
General insurance	88	90	275	364
Non-life Insurance premium income	658	705	2,248	2,369
Premiums paid to reinsurers1
Life insurance	562	707	2,375	2,110
Non-life insurance	52	61	171	192
Total premiums paid to reinsurers	614	769	2,547	2,303
Accident and health insurance	49	58	163	182
General insurance	3	3	9	10
Non-life Insurance paid to reinsurers	52	61	171	192

¹ Premiums paid to reinsurers are recorded within Benefits and expenses in the income statement - refer to note 9 - Benefits and expenses.

Premium income Life insurance includes EUR 1,253 million for 3Q 2017 and EUR 3,414 million for YTD 2017 (3Q 2016: EUR 1,590 million, YTD 2016 EUR 3,638 million) of premiums related to insurance policies upgraded to the retirement platform in the UK.

5. Investment income

EUR millions	3Q 2017	3Q 2016	YTD 2017	YTD 2016
Interest income	1,475	1,637	4,624	4,906
Dividend income	177	184	827	859
Rental income	29	31	96	95
Total investment income	1,682	1,852	5,547	5,860
Investment income related to general account	1,292	1,462	4,120	4,329
Investment income for account of policyholders	390	390	1,427	1,531
Total	1,682	1,852	5,547	5,860

6. Income from reinsurance ceded

The income from reinsurance ceded for the first nine-month period of 2017 increased by EUR 1.0 billion compared to the first nine-month period of 2016. This is mainly the result of the reinsurance transaction, related to thepay-out annuity and BOLI/COLI businesses in the US that took place in the second quarter of the year. Due to the transaction the liabilities for insurance contracts increased by EUR 0.9 billion resulting from loss recognition and then were ceded to a reinsurance company. The loss recognition is reflected in the benefits and expenses line (within claims and benefits) and is offset by an equal increase in the income from reinsurance ceded. As a result there is a nil net impact in the income statement. For more details on the divestment of thepay-out annuity and BOLI/COLI businesses refer to note 28 Acquisitions/divestments.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     15    

7. Results from financial transactions

EUR millions	3Q 2017	3Q 2016	YTD 2017	YTD 2016
Net fair value change of general account financial investments at FVTPL other than derivatives	-	44	84	(21)
Realized gains /(losses) on financial investments	132	6	353	287
Gains /(losses) on investments in real estate	90	27	140	52
Net fair value change of derivatives	(163)	244	(1,460)	411
Net fair value change on for account of policyholder financial assets at FVTPL	4,641	8,315	14,908	14,776
Net fair value change on investments in real estate for account of policyholders	10	(2)	25	(27)
Net foreign currency gains /(losses)	(7)	8	(15)	32
Net fair value change on borrowings and other financial liabilities	3	11	4	9
Realized gains /(losses) on repurchased debt	1	-	-	1
Total	4,707	8,652	14,038	15,519

Net fair value change on for account of policyholder financial assets at FVTPL for the first nine-month period of 2017 remained stable compared to the first nine-month period of 2016, as favorable equity markets results were largely offset by losses from interest rates movements. The decrease of the net fair value change on for account of policyholder financial assets at FVTPL in 3Q 2017 compared to 3Q 2016 is mainly driven by equity markets and interest rate movements.

Net fair value change on for accounts of policyholder financial assets at FVTPL is offset by amounts in the Claims and benefits line reported in note 9 Benefits and expenses.

8. Other income

Other income for the first nine-month period in 2017 of EUR 351 mln mainly related to a book gain of EUR 231 million (USD 250 million) from the divestment of thepay-out annuity and the BOLI/COLI businesses in the US recorded in the second quarter. Furthermore, a release of an expense reserve of EUR 82 million (GBP 71 million) was recorded that was embedded in the liabilities for insurance contracts following the completion of the Part VII transfer to Rothesay Life. In the third quarter EUR 17 million (GBP 14 million) related to the completion in the third quarter of the Part VII transfer of annuities reinsured to Legal & General in 2016 is included. For more details on the divestment of thepay-out annuity and the BOLI/COLI businesses and the completion of the Part VII transfer to Rothesay Life and Legal & General refer to note 28 Acquisitions/divestments.

9. Benefits and expenses

EUR millions	3Q 2017	3Q 2016	YTD 2017	YTD 2016
Claims and benefits	11,826	16,536	37,671	39,624
Employee expenses	520	549	1,679	1,704
Administration expenses	335	300	1,054	931
Deferred expenses	(234)	(281)	(755)	(915)
Amortization charges	79	268	474	752
Total	12,526	17,373	40,123	42,097

The following table provides an analysis of “claims and benefits”:

EUR millions	3Q 2017	3Q 2016	YTD 2017	YTD 2016
Benefits and claims paid life	5,748	6,161	17,471	16,285
Benefits and claims paidnon-life	450	506	1,450	1,574
Change in valuation of liabilities for insurance contracts	5,505	7,143	16,303	15,592
Change in valuation of liabilities for investment contracts	(1,134)	1,236	(2,110)	1,631
Other	(3)	(24)	(26)	(39)
Policyholder claims and benefits	10,566	15,022	33,089	35,042
Premium paid to reinsurers	614	769	2,547	2,303
Profit sharing and rebates	5	29	17	39
Commissions	641	716	2,018	2,240
Total	11,826	16,536	37,671	39,624

Unaudited

16

The lines “change in valuation of liabilities for insurance contracts” and “change in valuation of liabilities for investment contracts” reflect changes in technical provisions resulting from net fair value changes on for account of policyholder financial assets at fair value through P&L included in Results from financial transactions (note 7) of EUR 4,641 million for 3Q 2017 and EUR 14,908 million for YTD 2017 (3Q 2016: EUR 8,315 million, YTD 2016: EUR 14,776 million). In addition, the line “change in valuation of liabilities for insurance contracts” includes an increase of technical provisions for life insurance contracts of EUR 449 million for 3Q 2017 and EUR 94 million for YTD 2017 (3Q 2016: increase of EUR 447 million, YTD 2016: EUR 3,473 million).

10. Impairment charges/(reversals)

EUR millions	3Q 2017	3Q 2016	YTD 2017	YTD 2016
Impairment charges / (reversals) comprise:
Impairment charges on financial assets, excluding receivables	5	20	33	99
Impairment reversals on financial assets, excluding receivables	(9)	(25)	(28)	(42)
Impairment charges / (reversals) onnon-financial assets and receivables	-	(1)	1	(3)
Total	(4)	(6)	6	54
Impairment charges on financial assets, excluding receivables, from:
Shares	2	-	2	1
Debt securities and money market instruments	-	8	11	47
Loans	3	7	17	20
Other	-	4	-	23
Investments in associates	-	-	3	7
Total	5	20	33	99
Impairment reversals on financial assets, excluding receivables, from:
Debt securities and money market instruments	(4)	(22)	(15)	(30)
Loans	(4)	(2)	(11)	(11)
Other	(1)	(1)	(2)	(1)
Total	(9)	(25)	(28)	(42)

11. Other charges

Other charges for the first nine-month period in 2017 of EUR 42 million mainly relate to the impairment of the deferred transaction costs of EUR 36 million (GBP 32 million) recorded in the third quarter as a result of the sale of Aegon Ireland plc, which is subject to customary regulatory approvals. For more details on the divestment of Aegon Ireland plc. refer to note 28 Acquisitions/divestments.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     17    

12. Investments

EUR millions	Sept. 30, 2017	Dec. 31, 2016
Available-for-sale (AFS)	90,333	109,860
Loans	39,166	39,812
Financial assets at fair value through profit or loss (FVTPL)	6,869	5,142
Financial assets, for general account, excluding derivatives	136,368	154,814
Investments in real estate	2,072	1,999
Total investments for general account, excluding derivatives	138,440	156,813

Financial assets, for general account, excluding derivatives
EUR millions	AFS		FVTPL		Loans		Total
Shares		832		631		-		1,463
Debt securities		81,321		3,806		-		85,127
Money market and other short-term investments		7,067		412		-		7,479
Mortgages loans		-		-		33,586		33,586
Private loans		-		-		3,412		3,412
Deposits with financial institutions		-		-		145		145
Policy loans		-		-		1,929		1,929
Other		1,112		2,020		93		3,226
September 30, 2017		90,333		6,869		39,166		136,368
	AFS		FVTPL		Loans		Total
Shares		824		490		-		1,314
Debt securities		101,054		2,115		-		103,169
Money market and other short-term investments		6,776		317		-		7,093
Mortgages loans		-		-		34,206		34,206
Private loans		-		-		3,166		3,166
Deposits with financial institutions		-		-		129		129
Policy loans		-		-		2,207		2,207
Other		1,206		2,219		104		3,529
December 31, 2016		109,860		5,142		39,812		154,814

The decrease of EUR 18.5 billion in financial assets, for general account, excluding derivatives compared to December 31, 2016 is mainly driven by the disposal of debt securities related to the divestment of thepay-out annuity and BOLI/COLI businesses in the Americas and the investments relating to Aegon Ireland PLC., which were reclassified to held for sale. In addition, the balance is affected by currency translation adjustments.

13. Investments for account of policyholders

EUR millions	Sept. 30, 2017	Dec. 31, 2016
Shares	25,119	25,492
Debt securities	26,377	30,305
Money market and short-term investments	1,809	1,231
Deposits with financial institutions	2,488	2,951
Unconsolidated investment funds	132,812	140,077
Other	3,073	2,868
Total investments for account of policyholders at fair value through profit or loss, excluding derivatives	191,678	202,924
Investment in real estate	674	686
Total investments for account of policyholders	192,352	203,610

14. Reinsurance assets

Reinsurance assets increased by EUR 8.3 billion compared to December 31, 2016 mainly due to the reinsurance transaction, related to thepay-out annuity and BOLI/COLI businesses in the US that took place in the second quarter of the year. For more details on the divestment of these businesses refer to note 28 Acquisitions/divestments.

Unaudited

18

15. Derivatives

The movements in fair value of derivatives on both the asset and liability side of the condensed consolidated statement of financial position mainly result from changes in interest rates and other market movements during the period, as well as purchases, disposals and maturities. The divestment of thepay-out annuity and BOLI/COLI businesses in the US contributed to the decrease of derivative assets with EUR 259 million compared to December 31, 2016.

16. Fair value

The following tables provide an analysis of financial instruments recorded at fair value on a recurring basis by level of the fair value hierarchy:

Fair value hierarchy
EUR millions	Level I		Level II		Level III		Total
As at September 30, 2017
Financial assets carried at fair value
Available-for-sale investments
Shares		161		156		515		832
Debt securities		26,418		53,285		1,618		81,321
Money markets and other short-term instruments		-		7,067		-		7,067
Other investments at fair value		-		393		720		1,112
TotalAvailable-for-sale investments		26,579		60,901		2,853		90,333
Fair value through profit or loss
Shares		306		101		224		631
Debt securities		1,795		1,969		43		3,806
Money markets and other short-term instruments		-		412		-		412
Other investments at fair value		1		754		1,265		2,020
Investments for account of policyholders 1		115,334		74,683		1,662		191,678
Derivatives		79		6,196		36		6,310
Total Fair value through profit or loss		117,515		84,114		3,229		204,858
Total financial assets at fair value		144,095		145,015		6,082		295,191
Financial liabilities carried at fair value
Investment contracts for account of policyholders 2		-		37,493		186		37,678
Borrowings 3		-		550		-		550
Derivatives		30		5,644		1,893		7,567
Total financial liabilities at fair value		30		43,687		2,079		45,795
As at December 31, 2016
Financial assets carried at fair value
Available-for-sale investments
Shares		119		312		393		824
Debt securities		29,386		69,702		1,966		101,054
Money markets and other short-term instruments		-		6,776		-		6,776
Other investments at fair value		-		453		754		1,206
TotalAvailable-for-sale investments		29,504		77,243		3,112		109,860
Fair value through profit or loss
Shares		288		152		50		490
Debt securities		27		2,082		6		2,115
Money markets and other short-term instruments		-		317		-		317
Other investments at fair value		1		961		1,257		2,219
Investments for account of policyholders 1		125,997		75,202		1,726		202,924
Derivatives		41		8,169		108		8,318
Total Fair value through profit or loss		126,355		86,883		3,146		216,384
Total financial assets at fair value		155,860		164,126		6,259		326,244
Financial liabilities carried at fair value
Investment contracts for account of policyholders 2		-		42,627		176		42,803
Borrowings 3		-		610		-		610
Derivatives		64		6,347		2,467		8,878
Total financial liabilities at fair value		64		49,584		2,643		52,290

1 The investments for account of policyholders included in the table above represents only those investments carried at fair value through profit or loss.

2 The investment contracts for account of policyholders included in the table above represents only those investment contracts carried at fair value.

3 Total borrowings on the statement of financial position contain borrowings carried at amortized cost that are not included in the above schedule.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     19    

Significant transfers between Level I, Level II and Level III

Aegon’s policy is to record transfers of assets and liabilities between Level I, Level II and Level III at their fair values as of the beginning of each reporting period.

The table below shows transfers between Level I and II for financial assets and financial liabilities recorded at fair value on a recurring basis during the nine-month period ended September 30, 2017.

Fair value transfers
EUR millions	YTD 2017				Full Year 2016
	Transfers Level I to  Level II		Transfers Level II to Level I		Transfers       Level I to Level II		Transfers Level II to Level I
Financial assets carried at fair value  Available-for-sale investments
Debt securities		1		-		5	69
Total		1		-		5	69
Fair value through profit or loss
Shares		-		19		-	-
Investments for account of policyholders		-		13		3	(1)
Total		-		32		3	(1)
Total financial assets at fair value		1		33		8	68

Transfers are identified based on transaction volume and frequency, which are indicative of an active market.

Movements in Level III financial instruments measured at fair value

The following table summarizes the change of all assets and liabilities measured at estimated fair value on a recurring basis using significant unobservable inputs (‘Level III’), including realized and unrealized gains (losses) of all assets and liabilities and unrealized gains (losses) of all assets and liabilities still held at the end of the respective period.

Roll forward of Level III financial instruments
EUR millions	January 1, 2017		Total gains / losses in income statement1			Total gains / losses in OCI2			Purchases		Sales		Settlements		Net exchange differences		Reclassification		Transfers from Level I and Level II		Transfers to Level I and Level II		Transfers to disposal groups		September 30, 2017		Total unrealized gains and losses for the period recorded in the P&L for instruments held at September 30, 2017 ³
Financial assets carried at fair valueavailable-for-sale investments
Shares		393		47			(41)			270		(89)		(35)		(30)		-		-		-		-		515		-
Debt securities		1,966		36			(8)			537		(151)		(578)		(172)		-		146		(159)		-		1,618		-
Other investments at fair value		754		(95	)		13			169		(30)		(9)		(84)		-		1		-		-		720		-
		3,112		(11	)		(37	)		977		(269)		(622)		(287)		-		147		(159)		-		2,853		-
Fair value through profit or loss
Shares		50		(12	)		-			193		(8)		-		-		-		-		-		-		224		(12)
Debt securities		6		-			-			38		-		-		(1)		-		-		-		-		43		1
Other investments at fair value		1,257		(9	)		-			246		(204)		-		(144)		-		321		(203)		-		1,265		(10)
Investments for account of policyholders		1,726		(26	)		-			437		(417)		-		(22)		-		-		(35)		-		1,662		(24)
Derivatives		108		(59	)		-			-		-		-		(1)		(12)		-		-		-		36		(42)
		3,146		(106	)		-			915		(629)		-		(168)		(12)		321		(238)		-		3,229		(88)
Financial liabilities carried at fair value
Investment contracts for account of policyholders		176		(7	)		-			39		(12)		-		(10)		-		-		(1)		-		186		(3)
Derivatives		2,467		(781	)		-			-		294		-		(67)		10		-		-		(30)		1,893		(700)
		2,643		(788	)		-			39		282		-		(78)		10		-		(1)		(30)		2,079		(703)
EUR millions	January 1, 2016		Total gains / losses in income statement 1			Total gains / losses in OCI 2			Purchases		Sales		Settlements		Net exchange differences		Reclassification		Transfers from Level I and Level II		Transfers to Level I and Level II		Transfers to disposal groups		December 31, 2016		Total unrealized gains and losses for the period recorded in the P&L for instruments held at December 31, 2016 ³
Financial assets carried at fair valueavailable-for-sale investments
Shares		293		27			(7)			161		(92)		(1)		11		-		-		-		-		393		-
Debt securities		4,144		1			92			443		(262)		(287)		39		-		651		(2,854)		-		1,966		-
Other investments at fair value		928		(177	)		20			240		(133)		(141)		18		-		-		(1)		-		754		-
		5,365		(150	)		105			845		(487)		(429)		68		-		651		(2,856)		-		3,112		-
Fair value through profit or loss
Shares		-		3			-			48		-		-		-		-		-		-		-		50		3
Debt securities		6		(1	)		-			-		-		-		-		-		-		-		-		6		-
Other investments at fair value		1,265		(44	)		-			178		(277)		-		35		-		419		(321)		-		1,257		(42)
Investments for account of policyholders		1,745		22			-			469		(395)		-		(35)		-		8		(88)		-		1,726		23
Derivatives		222		(285	)		-			75		108		-		(12)		-		-		-		-		108		(287)
		3,239		(305	)		-			770		(564)		-		(11)		-		427		(409)		-		3,146		(303)
Financial liabilities carried at fair value
Investment contracts for account of policyholders		156		(14	)		-			45		(12)		-		2		-		-		(2)		-		176		1
Derivatives		2,104		542			-			-		(207)		-		28		-		-		-		-		2,467		562
		2,260		528			-			45		(219)		-		31		-		-		(2)		-		2,643		563

¹Includes impairments and movements related to fair value hedges. Gains and losses are recorded in the line item results from financial transactions of the income statement.

² Total gains and losses are recorded in line items Gains/ (losses) on revaluation ofavailable-for-sale investments and (Gains)/losses transferred to the income statement on disposal and impairment ofavailable-for-sale investment of the statement of other comprehensive income.

³ Total gains / (losses) for the period during which the financial instrument was in Level III.

Unaudited

20

During the first nine months of 2017, Aegon transferred certain financial instruments from Level I and II to Level III of the fair value hierarchy. The reason for the change in level was that the market liquidity for these securities decreased, which led to a change in market observability of prices. Prior to transfer, the fair value for the Level II securities was determined using observable market transactions or corroborated broker quotes respectively for the same or similar instruments. The amount of assets and liabilities transferred to Level III was EUR 468 million (full year 2016: EUR 1,077 million). Since the transfer, all such assets have been valued using valuation models incorporating significant non market-observable inputs or uncorroborated broker quotes.

Similarly, during the first nine months of 2017, Aegon transferred EUR 398 million (full year 2016: EUR 3,266 million) of financial instruments from Level III to other levels of the fair value hierarchy. The change in level was mainly the result of a return of activity in the market for these securities and that for these securities the fair value could be determined using observable market transactions or corroborated broker quotes for the same or similar instruments.

The following table presents information about the significant unobservable inputs used for recurring fair value measurements for certain Level III financial instruments.

Overview of significant unobservable inputs
EUR millions	Carrying amount September 30, 2017		Valuation technique 1			Significant unobservable input 2		Range (weighted average)
Financial assets carried at fair value    available-for-sale investments
Shares		236		Net asset value4			n.a.		n.a.
		279		Other			n.a.		n.a.
		515
Debt securities
		1,099		Broker quote			n.a.		n.a.
		116		Discounted cash flow			Credit spread		0.95% - 2.82% (1.34%)
		404		Other			n.a.		n.a.
		1,618
Other investments at fair value
Tax credit investments		661		Discounted cash flow			Discount rate		5.6%
Investment funds		34		Net asset value4			n.a.		n.a.
Other		25		Other			n.a.		n.a.
September 30, 2017		720
Fair value through profit or loss
Shares		224		Other			n.a.		n.a.
Debt securities		43		Other			n.a.		n.a.
		267
Other investments at fair value
Investment funds		1,259		Net asset value	4		n.a.		n.a.
Other		6		Other			n.a.		n.a.
		1,265
Derivatives
Longevity swap		21		Discounted cash flow			Mortality		n.a.
Other		12		Other			n.a.		n.a.
September 30, 2017		33
Total financial assets at fair value3		4,416
Financial liabilities carried at fair value
Derivatives
Embedded derivatives in insurance contracts		1,855		Discounted cash flow			Own Credit spread		0.25% - 0.35% (0.27%)
Longevity swap		10		Discounted cash flow			Mortality		n.a.
Other		28		Other			n.a.		n.a.
Total financial liabilities at fair value		1,893

¹ Other in the table above (column Valuation technique) includes investments for which the fair value is uncorroborated and no broker quote is received.

² Not applicable (n.a.) has been included when no significant unobservable assumption has been identified.

³ Investments for account of policyholders are excluded from the table above and from the disclosure regarding reasonably possible alternative assumptions. Policyholder assets, and their returns, belong to policyholders and do not impact Aegon’s net income or equity. The effect on total assets is offset by the effect on total liabilities. Derivatives exclude derivatives for account of policyholders amounting to EUR 4 million.

⁴ Net asset value is considered the best approximation to the fair value of these financial instruments.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     21    

The description of Aegon’s methods of determining fair value is included in the consolidated financial statements for 2016. For reference purposes, the valuation techniques included in the table above are described in more detail on the following pages.

Shares

When available, Aegon uses quoted market prices in active markets to determine the fair value of its investments in shares. Fair values for unquoted shares are estimated using observations of the price/earnings or price/cash flow ratios of quoted companies considered comparable to the companies being valued. Valuations are adjusted to account for company-specific issues and the lack of liquidity inherent in an unquoted investment. Adjustments for illiquidity are generally based on available market evidence. In addition, a variety of other factors are reviewed by management, including, but not limited to, current operating performance, changes in market outlook and the third-party financing environment.

Available-for-sale shares include shares in a Federal Home Loan Bank (FHLB) for an amount of EUR 207 million (December 31, 2016: EUR 237 million) that are measured at par, which are reported as part of Other in the column Valuation technique. A FHLB has implicit financial support from the United States government. The redemption value of the shares is fixed at par and they can only be redeemed by the FHLB.

Debt securities

Aegon’s portfolio of debt securities can be subdivided in Residential mortgage-backed securities (RMBS), Commercial mortgage-backed securities (CMBS), Asset-backed securities (ABS), Corporate bonds and Government debt. Below relevant details in the valuation methodology for these specific types of debt securities are described.

Valuations of RMBS, CMBS and ABS are monitored and reviewed on a monthly basis. Valuations per asset type are based on a pricing hierarchy which uses a waterfall approach that starts with market prices from indices and follows with third-party pricing services or brokers. The pricing hierarchy is dependent on the possibilities of corroboration of the market prices. If no market prices are available, Aegon uses internal models to determine fair value. Significant inputs included in the internal models are generally determined based on relative value analyses, which incorporate comparisons to instruments with similar collateral and risk profiles. Market standard models may be used to model the specific collateral composition and cash flow structure of each transaction.

Valuations of corporate bonds are monitored and reviewed on a monthly basis. The pricing hierarchy is dependent on the possibility of corroboration of market prices when available. If no market prices are available, valuations are determined by a discounted cash flow methodology using an internally calculated yield. The yield is comprised of a credit spread over a given benchmark. In all cases, the benchmark is an observable input. The credit spread contains both observable and unobservable inputs. Aegon starts by taking an observable credit spread from a similar bond of the given issuer, and then adjusts this spread based on unobservable inputs. These unobservable inputs may include subordination, liquidity and maturity differences. The weighted average credit spread used in valuation of corporate bonds has decreased to 1.3% (December 31, 2016: 3.1%).

If available, Aegon uses quoted market prices in active markets to determine the fair value of its Government debt investments. If Aegon cannot make use of quoted market prices, market prices from indices or quotes from third-party pricing services or brokers are used.

Tax credit investments

The fair value of tax credit investments is determined by using a discounted cash flow valuation technique. This valuation technique takes into consideration projections of future capital contributions and distributions, as well as future tax credits and the tax benefits of future operating losses. The present value of these cash flows is calculated by applying a discount rate. In general, the discount rate is determined based on the cash outflows for the investments and the cash inflows from the tax credits/tax benefits (and the timing of those cash flows). These inputs are unobservable in the market place. The discount rate used in valuation of tax credit investments remained level at 5.6% (December 31, 2016: 5.6%).

Unaudited

22

Investment funds

Investment funds include real estate funds, private equity funds and hedge funds. The fair values of investments held innon-quoted investment funds are determined by management after taking into consideration information provided by the fund managers. Aegon reviews the valuations each month and performs analytical procedures and trending analyses to ensure the fair values are appropriate.

Derivatives

Where quoted market prices are not available, other valuation techniques, such as option pricing or stochastic modeling, are applied. The valuation techniques incorporate all factors that a typical market participant would consider and are based on observable market data when available. Models are validated before they are used and calibrated to ensure that outputs reflect actual experience and comparable market prices.

Fair values for exchange-traded derivatives, principally futures and certain options, are based on quoted market prices in active markets. Fair values forover-the-counter (“OTC”) derivatives represent amounts estimated to be received from or paid to a third party in settlement of these instruments. These derivatives are valued using pricing models based on the net present value of estimated future cash flows, directly observed prices from exchange-traded derivatives, other OTC trades, or external pricing services. Most valuations are derived from swap and volatility matrices, which are constructed for applicable indices and currencies using current market data from many industry standard sources. Option pricing is based on industry standard valuation models and current market levels, where applicable. The pricing of complex or illiquid instruments is based on internal models or an independent third party. For long-dated illiquid contracts, extrapolation methods are applied to observed market data in order to estimate inputs and assumptions that are not directly observable. To value OTC derivatives, management uses observed market information, other trades in the market and dealer prices.

Some OTC derivatives areso-called longevity derivatives. The payout of longevity derivatives is linked to publicly available mortality tables. The derivatives are measured using the present value of the best estimate of expected payouts of the derivative plus a risk margin. The best estimate of expected payouts is determined using best estimate of mortality developments. Aegon determined the risk margin by stressing the best estimate mortality developments to quantify the risk and applying acost-of-capital methodology. The most significant unobservable input for these derivatives is the (projected) mortality development.

Aegon normally mitigates counterparty credit risk in derivative contracts by entering into collateral agreements where practical and in ISDA (International Swaps and Derivatives Association) master netting agreements for each of the Group’s legal entities to facilitate Aegon’s right to offset credit risk exposure. Changes in the fair value of derivatives attributable to changes in counterparty credit risk were not significant.

Embedded derivatives in insurance contracts including guarantees

All bifurcated guarantees for minimum benefits in insurance and investment contracts are carried at fair value. These guarantees include guaranteed minimum withdrawal benefits (GMWB) in the United States, United Kingdom and Japan which are offered on some variable annuity products and are also assumed from a ceding company; minimum investment return guarantees on insurance products offered in the Netherlands, including group pension and traditional products; variable annuities sold in Europe and Japan.

Since the price of these guarantees is not quoted in any market, the fair values of these guarantees are based on discounted cash flows calculated as the present value of future expected payments to policyholders less the present value of assessed rider fees attributable to the guarantees. Given the complexity and long-term nature of these guarantees which are unlike instruments available in financial markets, their fair values are determined by using stochastic models under a variety of market return scenarios. A variety of factors are considered including credit spread, expected market rates of return, equity and interest rate volatility, correlations of market returns, discount rates and actuarial assumptions. The most significant unobservable factor is discount rate. The credit spread used in the valuations of embedded derivatives in insurance contracts has decreased to 0.3% (December 31, 2016: 0.4%).

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     23    

The expected returns are based on risk-free rates. Aegon added a premium to reflect the credit spread as required. The credit spread is set by using the credit default swap (CDS) spreads of a reference portfolio of life insurance companies (including Aegon), adjusted to reflect the subordination of senior debt holders at the holding company level to the position of policyholders at the operating company level (who have priority in payments to other creditors). Aegon’s assumptions are set by region to reflect differences in the valuation of the guarantee embedded in the insurance contracts.

Since many of the assumptions are unobservable and are considered to be significant inputs to the liability valuation, the liability included in future policy benefits has been reflected within Level III of the fair value hierarchy.

Effect of reasonably possible alternative assumptions

The effect of changes in unobservable inputs on fair value measurement were not significantly different than those that were applied to the consolidated financial statements as at and for the year ended December 31, 2016.

Fair value information about financial instruments not measured at fair value

The following table presents the carrying values and estimated fair values of financial assets and liabilities, excluding financial instruments which are carried at fair value on a recurring basis.

Fair value information about financial instruments not measured at fair value
EUR millions	Carrying amount September 30, 2017		Total estimated fair value September 30, 2017		Carrying amount             December 31, 2016		Total estimated fair value December 31, 2016
Assets
Mortgage loans - held at amortized cost		33,586		37,707		34,206	38,499
Private loans - held at amortized cost		3,412		3,808		3,166	3,569
Other loans - held at amortized cost		2,168		2,168		2,441	2,441
Liabilities
Subordinated borrowings - held at amortized cost		764		916		767	844
Trust pass-through securities - held at amortized cost		137		135		156	141
Borrowings - held at amortized cost		14,152		14,511		12,543	12,935
Investment contracts - held at amortized cost		16,697		17,071		19,217	19,748

Financial instruments for which carrying value approximates fair value

Certain financial instruments that are not carried at fair value are carried at amounts that approximate fair value, due to their short-term nature and generally negligible credit risk. These instruments include cash and cash equivalents, short-term receivables and accrued interest receivable, short-term liabilities, and accrued liabilities. These instruments are not included in the table above.

17. Deferred expenses

EUR millions	Sept. 30, 2017		Dec. 31, 2016
Deferred policy acquisition costs (DPAC) for insurance contracts and investment contracts with discretionary participation features		9,831	10,882
Deferred cost of reinsurance		46	60
Deferred transaction costs for investment management services		410	481
Total deferred expenses		10,288	11,423

The divestment of thepay-out annuity and BOLI/COLI businesses in the US resulted in a write off regarding deferred policy acquisition costs of EUR 205 million. In addition, deferred policy acquisition costs are predominantly impacted by unfavorable currency translation adjustments.

Unaudited

24

18. Intangible assets

EUR millions	Sept. 30, 2017		Dec. 31, 2016
Goodwill		324	294
VOBA		1,178	1,399
Future servicing rights		100	64
Software		42	50
Other		37	12
Total intangible assets		1,682	1,820

Intangible assets, except for goodwill, are predominantly impacted by periodic amortization of balances and changes in foreign exchange rates. The acquisition of Cofunds Ltd. in January 2017 resulted in the addition of goodwill amounting to EUR 56 million and of “customer intangibles” (included in the line “Other”) amounting to EUR 29 million. The divestment of the payout annuity and BOLI/COLI businesses in the US resulted in a write off of VOBA of EUR 18 million. Future servicing rights increased by EUR 36 million mainly due to the acquisition of Nordea second-pillar pension fund. Refer to note 28 Acquisitions/divestments.

19. Share capital

EUR millions	Sept. 30, 2017		Dec.  31, 2016
Share capital - par value		322	319
Share premium		7,731	7,873
Total share capital		8,053	8,193
Share capital - par value
Balance at January 1		319	328
Dividend		3	1
Shares withdrawn		-	(10)
Balance		322	319
Share premium
Balance at January 1		7,873	8,059
Share dividend		(142)	(186)
Balance		7,731	7,873

Basic and diluted earnings per share

EUR millions	3Q 2017		3Q 2016		YTD 2017		YTD 2016
Earnings per share (EUR per share)
Basic earnings per common share		0.21		0.16		0.62	0.01
Basic earnings per common share B		0.01		-		0.02	-
Diluted earnings per common share		0.21		0.16		0.62	0.01
Diluted earnings per common share B		0.01		-		0.02	-
Earnings per share calculation
Net income / (loss) attributable to owners of Aegon N.V.		469		358		1,376	116
Coupons on other equity instruments		(35)		(36)		(99)	(100)
Earnings attributable to common shares and common shares B		434		322		1,276	16
Earnings attributable to common shareholders		431		320		1,267	16
Earnings attributable to common shareholders B		3		2		9	-
Weighted average number of common shares outstanding (in millions)		2,061		2,037		2,039	2,052
Weighted average number of common shares B outstanding (in millions)		583		568		573	578

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     25    

Interim dividend 2017

On September 13, 2017 Aegon paid an interim dividend 2017 in cash or stock at the election of the shareholder. The cash dividend amounted to EUR 0.13 per common share and the stock dividend amounted to one new Aegon common share for every 36 common shares held. Dividend paid on common shares B amounted to 1/40th of the dividend paid on common shares. The interim dividend 2017 is paid in cash or in stock at the election of the shareholder. The stock fraction is based on Aegon’s average share price as quoted on Euronext Amsterdam, using the high and low of each of the five trading days from September 4 up to and including September 8, 2017. The value of the stock dividend and the cash dividend are approximately equal in value and 43% of shareholders elected to receive the stock dividend. The remaining 57% opted for cash dividend. The average share price calculated on this basis amounted to EUR 4.7033. The stock dividend and the cash dividend are approximately equal in value.

Final dividend 2016

The Annual General Meeting of Shareholders on May 19, 2017, approved a final dividend for the year 2016 of EUR 0.13 per common share in either cash or stock. The stock dividend amounted to one new Aegon common share for every 35 common shares held. After taking into account the interim dividend 2016 of EUR 0.13 per common share, this resulted in a total 2016 dividend of EUR 0.26 per common share. Final dividend for the year and total 2016 dividend per common share B amounted to 1/40th of the dividend paid on common shares.

The final dividend 2016 is paid in cash or in stock at the election of the shareholder. The value of the stock dividend and the cash dividend are approximately equal in value and 46% of shareholders elected to receive the stock dividend. Those who elected to receive a stock dividend received one Aegon common share for every 35 common shares held. The stock fraction is based on Aegon’s average share price as quoted on Euronext Amsterdam, using the high and low of each of the five trading days from June 12 up to and including June 16, 2017. The average share price calculated on this basis amounted to EUR 4.5254. The dividend was paid as of June 23, 2017.

20. Insurance contracts

Insurance contracts decreased by EUR 8.7 billion to EUR 110.8 billion compared to December 31, 2016 mainly due to changes in foreign exchange rates.

21. Insurance contracts for account of policyholders

Insurance contracts for account of policyholders decreased by EUR 2.1 billion to EUR 118.8 billion compared to December 31, 2016. An increase in insurance liabilities driven by received gross premiums and deposits, and by an increase in the market value of underlying assets, was more than offset by changes in foreign exchange rates and insurance liabilities released. In addition, the reclassification to held for sale of the liabilities related to Aegon Ireland plc. of EUR 1.3 billion contributed to the decrease.

22. Investment contracts

Investment contracts decreased by EUR 2.6 billion to EUR 17.0 billion compared to December 31, 2016 mainly due to an accelerated reduction ofrun-off balances in the first quarter.

23. Investment contracts for account of policyholders

The decrease of Investment contracts for account of policyholders of EUR 8.7 billion to EUR 76.0 billion compared to December 31, 2016 includes the reclassification of the liabilities related to Aegon Ireland plc. as held for sale. Please refer to note 25 Assets and Liabilites held for sale for more details. In addition, changes in foreign exchange rates also contributed to the decrease.

Unaudited

26

24. Borrowings

EUR millions	Sept. 30, 2017		Dec. 31, 2016
Capital funding		2,299	2,386
Operational funding		12,403	10,766
Total borrowings		14,702	13,153

Included in borrowings is EUR 550 million relating to borrowings measured at fair value (December 31, 2016: EUR 610 million).

During the first nine months of 2017, the operational funding increased EUR 1.7 billion due to new FHLB advances and a EUR 0.5 billion covered bond issuance in the Netherlands. This was partly offset by a decrease of EUR 0.5 billion as a result of foreign exchange losses on the US dollar positions.

On July 18, 2017, Aegon redeemed unsecured notes with a coupon of 3%, issued in 2012. The principal amount of EUR 500 million was repaid with accrued interest. On August 30, 2017 Aegon issued EUR 500 million senior unsecured notes, due August 30, 2018. The notes were issued under Aegon’s USD 6 billion debt issuance program at a price of 100.157%, and will carry a coupon of 0.00%.

25. Assets and Liabilities held for sale

Assets and liabilities held for sale include disposal groups whose carrying amount will be recovered principally through a sale transaction rather than through continuing operations. This relates to businesses for which a sale is agreed upon or a sale is highly probable at the balance sheet date but for which the transaction has not yet fully closed.

Aegon Ireland

On August 9, 2017, Aegon agreed to sell Aegon Ireland plc. The sales price will amount to 81% of the Solvency II Own Funds of Aegon Ireland at the end of 2017. As the transaction is contingent on certain closing and market conditions until closing of the transaction, the book loss is uncertain. The transaction is subject to customary regulatory approvals and is expected to close in the first quarter of 2018.

Aegon Ireland is included in the United Kingdom operating segment.

Aegon UK

In 2016, Aegon reclassed certain assets and liabilities to the assets and liabilities held for sale line, following the sale of its UK annuity portfolio. In 2017, following court approval on the Part VII¹ transfers, the sale of the annuity portfolio to Rothesay Life and Legal & General was completed. As a consequence the assets held for sale which were on the balance sheet per December 31, 2016, of EUR 8,705 million and the liabilities held for sale on the balance sheet per December 31, 2016, of EUR 8,816 million have been derecognized. The UK annuity portfolio is included in the United Kingdom operating segment. Also refer to note 28 Acquisitions/divestments.

1A Part VII transfer is a court-sanctioned legal transfer of some or all of the policies of one company to another governed by Part VII of the Financial Services and Markets Act 2000.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     27    

The table below presents the major classes of assets and liabilities of Aegon Ireland plc included in Assets classified as held for sale and Liabilities classified as held for sale on the condensed consolidated statement of financial position:

Condensed consolidated statement of financial position Entities held for sale
EUR millions	Sept. 30, 2017
Assets
Cash and cash equivalents	269
Investments	143
Investments for account of policyholders	4,723
Derivatives	86
Deferred expenses	6
Other assets and receivables	16
Intangible assets	1
Total assets	5,244
Liabilities
Insurance contracts for account of policyholders	1,347
Investment contracts for account of policyholders	3,477
Derivatives	86
Other liabilities	68
Total liabilities	4,977

Fair value measurement

The fair value hierarchy of financial assets and liabilities (measured at fair value), which are presented as held for sale is included below. The fair value hierarchy consists of three levels. Reference is made to note 16 for more details on the fair value hierarchy.

Fair value hierarchy
EUR millions	Level I		Level II		Level III		Total
As at September 30, 2017
Financial assets carried at fair value
Fair value through profit or loss
Shares		143		-		-		143
Investments for account of policyholders		1,666		3,057		-		4,723
Derivatives		-		86		-		86
Total Fair value through profit or loss		1,809		3,143		-		4,953
Total financial assets at fair value		1,809		3,143		-		4,953
Financial liabilities carried at fair value
Investment contracts for account of policyholders		-		3,477		-		3,477
Derivatives		-		56		30		86
Total financial liabilities at fair value		-		3,533		30		3,562

26. Capital management and solvency

Capital adequacy

The capitalization of the Aegon Group and its operating units is managed in relation to the most stringent of local regulatory requirements, rating agency requirements and/or self-imposed criteria. Aegon manages its Solvency II capital in relation to the required capital. Under Aegon’s capital management framework the own funds are managed such that the Group Solvency II ratio remains within the target range of 150% - 200%. This target range has been updated (previous target range: 140% - 170%) in line with a revision of Aegon’s group capital management policy.

Unaudited

28

Together with this capital policy update, Aegon agreed with the Dutch Central Bank (DNB) to apply a revised method to calculate the Solvency II contribution of the Aegon US Insurance entities under Deduction & Aggregation (D&A), affecting Aegon’s tiering of capital, retrospectively as of 2Q, 2017. It includes lowering of the conversion factor from 250% to 150% RBC Company Action Level and reducing own funds by a 100% RBC Company Action Level requirement to reflect transferability restrictions. The methodology is subject to annual review. This methodology is consistent with EIOPA’s guidance on group solvency calculation in the context of equivalence, and in line with methods applied by other European peer companies. As a consequence, this adjustment improves the comparability of capital positions of European insurance groups with substantial insurance activities in the US. The impact on Tiering is included in the table in the Capital quality section below.

Capital quality

Aegon’s capital consists of 3 Tiers as an indication of its quality, with Tier 1 capital ranking highest. The Group own funds do not include any impact from contingent liabilities potentially arising from unit-linked products sold, issued or advised on by Aegon in the Netherlands in the past as the potential liability cannot be reliably quantified at this point. Further, the available own funds number reflects Aegon’s interpretation of Solvency II requirements which is subject to supervisory review.

The below table provides the composition of Aegon’s available own funds across Tiers:

	September 30, 2017 ¹ Available own funds		December 31, 2016 ¹ Available own funds		December 31, 2016 Available own funds
Tier 1 - unrestricted		10,162		10,081		10,656
Tier 1 - restricted		3,576		3,817		3,817
Tier 2		1,216		1,291		2,008
Tier 3		689		768		1,638
Total available own funds		15,644		15,957		18,119

1 The tiering information is based on the revised method which was confirmed by DNB on August 8, 2017.

On a comparable basis, under the revised methodology Aegon’s own funds reduced by EUR 1.9 billion at December 31, 2016. This is reflected through eliminating deferred tax balances, recorded in Tier 3 for an amount of EUR 0.9 billion and Tier 2 for an amount of EUR 0.7 billion and eliminating Tier 1 – unrestricted of EUR 0.6 billion.

As at September 30, 2017, Tier 1 capital accounted for 88% of own funds (2016: 87%; pro forma number based on revised method), including EUR 3,077 million of junior perpetual capital securities (2016: EUR 3,309 million) and EUR 499 million of perpetual cumulative subordinated bonds (2016: EUR 508 million) which are both classified as grandfathered restricted Tier 1 capital.

The grandfathered restricted Tier 1 and Tier 2 capital instruments are grandfathered such that they are considered as capital under the Solvency II framework for up to 10 years as from January 1, 2016.

Tier 3 capital as of September 30, 2017, is comprised of deferred tax assets balances related to Solvency II entities.

Unaudited

29

IFRS-EU equity compared to Solvency II own funds
EUR millions	September 30, 2017 ¹			December 31, 2016 ¹			December 31, 2016
Shareholders’ Equity		20,108			20,913		20,913
IFRS adjustments for Other Equity Instruments and non controlling interests		3,806			3,821		3,821
Group Equity		23,914			24,734		24,734
Solvency II revaluations		(5,119	)		(5,634	)	(5,634)
Excess of Assets over Liabilities		18,795			19,100		19,100
Availability adjustments		(599	)		(361	)	(361)
Fungibility restrictions2		(699	)		(619	)	(619)
Transferability restrictions3		(1,852	)		(2,162	)	-
Available own funds		15,644			15,957		18,119

1 The own funds information is based on the revised method which was confirmed by DNB on August 8, 2017.

2 Amongst others, this contains the exclusion of Aegon Bank

3 This includes the transferability restriction related to the new RBC CAL conversion methodology

The Solvency II revaluations of EUR 5,119 million (2016: EUR 5,634 million) stem from the difference in valuation betweenIFRS-EU and Solvency II frameworks, which can be grouped into three categories:

◆	Items that are not recognized under Solvency II. The most relevant examples of this category for Aegon include Goodwill, DPAC and other intangible assets (EUR 2,037 million, 2016: EUR 2,118 million);
◆	Items that have a different valuation treatment betweenIFRS-EU and Solvency II. Solvency II is a market consistent framework hence all assets and liabilities are to be presented at fair value whileIFRS-EU also includes other valuation treatments in addition to fair value. The most relevant examples of this category for Aegon Group include Loans and Mortgages, Reinsurance Recoverables and Technical provisions. The revaluation difference stemming from this category amounted to EUR (1,805) million (2016: EUR (1,924) million) compared to theIFRS-EU Statement of Financial Position;
◆	The Net Asset Value of subsidiaries that are included under the Deduction & Aggregation method (on provisional equivalence or Standard Formula basis) in the Group Solvency II results. The revaluation difference stemming from this category amounted to EUR (5,351) million (2016: EUR (5,828) million) compared to theIFRS-EU Statement of Financial Position.

The availability adjustments are changes to the availability of own funds of Aegon Group in accordance with Solvency II requirements. Examples include the adjustments for subordinated liabilities, ring-fenced fund, treasury shares and foreseeable dividend (if applicable).

Fungibility restrictions limit the availability of own funds on Aegon Group level as prescribed by Supervisory Authorities. These limitations refer to charitable trusts in the Americas for which the local Supervisory Authority could limit the upstream of capital to the Group, and Aegon Bank which is under a different regulatory regime but under the same Supervisory Authority and therefore excluded for Solvency II purposes.

Finally, Transferability restrictions reflect the restrictions on US Life Companies DTA and capping of Tier 1 unrestricted own funds as a consequence of the new RBC CAL conversion methodology as described above.

27. Commitments and contingencies

The U.S. Securities and Exchange Commission is conducting a formal investigation related to certain investment strategies offered through mutual funds, variable products and separately managed accounts. These strategies used quantitative models developed by one of the former portfolio managers of Aegon’s US investment management business unit. Among other things, the investigation relates to the operation of and/or the existence of errors in the quantitative models in question and related disclosures. The funds and strategies under review weresub-advised, advised or marketed by Aegon’s US group companies. The models are no longer being used, although some of the funds are still being offered. The money management strategies are no longer being offered. Aegon is cooperating fully with the investigation.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     30    

Government investigations, including this one, may result in the institution of administrative, injunctive or other proceedings and/or the imposition of monetary fines, penalties and/or disgorgement, as well as other remedies, sanctions, damages and restitutionary amounts.While Aegon is unable to predict what action, if any, the SEC might take and is unable to predict the costs to or other impact on Aegon of any such action, there can be no assurances that this matter or other government investigations will not have a material and adverse effect on Aegon’s reputation, financial position, results of operations or liquidity.

There have been no other material changes in contingent assets and liabilities as reported in the 2016 consolidated financial statements of Aegon.

28. Acquisitions / divestments

On January 1, 2017, Aegon completed the acquisition of Cofunds Ltd., following regulatory approval. The purchase of the Cofunds Ltd. business was done through a sale and purchase agreement to acquire all the shares and platform assets. The total consideration of the acquisition amounted to GBP 147 million (EUR 171 million). The fair value of the net assets amounted to GBP 99 million (EUR 116 million), of which GBP 25 million (EUR 29 million) related to “customer intangibles”, resulting in goodwill of GBP 48 million (EUR 56 million). The value of the transferred customer investments as per January 1, 2017 amounted to approximately GBP 82 billion (EUR 96 billion) and is not recognized on Aegon’s balance sheet.

On June 28, 2017, Aegon completed its transaction to divest its two largest USrun-off businesses, the payout annuity business and Bank Owned Life Insurance/ Corporate Owned Life Insurance business (BOLI/COLI). Under the terms of the agreement, Aegon’s Transamerica life subsidiaries has reinsured USD 14 billion of liabilities. The transaction resulted in a book gain of USD 250 million (EUR 231 million), reported in the line other income in the condensed consolidated income statement. The book gain consisted of a loss on the reinsurance transaction which is more than offset by the reclassification of gains from Other Comprehensive Income following the disposal of assets to fund the transaction.

The loss on the reinsurance transaction amounted to USD 1,813 million (EUR 1,675 million) being the difference of the reinsurance premium paid and the reinsurance asset received related to the insurance liabilities. Upon disposal an amount of USD 979 million (EUR 905 million) and USD 1,018 million (EUR 941 million) respectively related to revaluation reserves and cash flow hedging reserves has been reclassified from Other Comprehensive Income into the income statement. Gains on sale of certain assets carried at amortized cost backing the insurance liabilities amount to USD 94 million (EUR 87 million). Other expenses related to the transaction, including cost of sale, amounted to USD 28 million (EUR 26 million).

On June 30, 2017, following court approval on the Part VII transfer, the sale of the annuity portfolio to Rothesay Life has been completed. For more details related to the sale of the UK annuity portfolio, refer to the Annual Report 2016.

On August 2, 2017, Aegon Poland has received approval by the Polish Financial Supervision Authority to take over the management of the Nordea second-pillar pension fund.

On August 9, 2017, Aegon agreed to sell Aegon Ireland plc. The sales price will amount to 81% of the Solvency II Own Funds of Aegon Ireland at the end of 2017. This transaction further optimizes its portfolio of businesses. As the transaction is contingent on certain closing and market conditions until closing of the transaction, the book loss is uncertain. This divestment is expected to have an immaterial impact on income before tax and underlying earnings before tax going forward. The transaction is subject to customary regulatory approvals and is expected to close in the first quarter of 2018.

On September 22, 2017, following court approval on the Part VII transfer, the sale of the annuity portfolio to Legal & General has been completed. For more details related to the sale of the UK annuity portfolio, refer to the Annual Report 2016.

Unaudited

31

29. Post reporting date events

Share buyback

To neutralize the dilutive effect of the 2016 final dividend and the 2017 interim stock dividend paid in shares, Aegon is executing a program to repurchase 51,864,626 common shares. Aegon has committed to the repurchase of the common shares by engaging a third party to execute the transactions on its behalf. These transactions have commenced on October 2, 2017, and are expected to be completed on, or before, December 15, 2017. These shares will be held as treasury shares and will be used to cover future stock dividends.

Unirobe Meeùs Groep

On November 1, 2017, Aegon completed the sale of Unirobe Meeùs Groep (UMG), an independent financial advisory group, for a total consideration of EUR 295 million. The divestment will lead to a book gain of approximately EUR 180 million, which will be reported in Other income in the fourth quarter. As a consequence of this transaction annual income before tax and underlying earnings before tax will decrease by approximately EUR 20 million going forward.

Unaudited

  Condensed Consolidated Interim Financial Statements 3Q 2017     32    

To: The Supervisory Board and the Executive Board of Aegon N.V.

Review report

Introduction

We have reviewed the accompanying condensed consolidated interim financial information for the nine-month period ended September 30, 2017, of Aegon N.V., The Hague, as set out on page 2 to 31, which comprises the condensed consolidated statement of financial position as at September 30, 2017, the condensed consolidated income statement, the condensed consolidated statement of comprehensive income, the condensed consolidated statement of changes in equity, the condensed consolidated cash flow statement and the selected explanatory notes for the nine-month period then ended. We have not reviewed the condensed consolidated income statement and the condensed consolidated statement of comprehensive income for the three-month period ended as at September 30, 2017. Management is responsible for the preparation and presentation of these condensed consolidated interim financial statement in accordance with IAS 34, ‘Interim Financial Reporting’ as adopted by the European Union. Our responsibility is to express a conclusion on this interim financial information based on our review.

Scope

We conducted our review in accordance with Dutch law including standard 2410, “Review of Interim Financial Information Performed by the Independent Auditor of the Entity”. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Dutch auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the accompanying condensed consolidated interim financial statements as at and for the nine-month period ended September 30, 2017, are not prepared, in all material respects, in accordance with IAS 34, ‘Interim Financial Reporting’ as adopted by the European Union.

Amsterdam, November 8, 2017

PricewaterhouseCoopers Accountants N.V.

Original has been signed by

R. Dekkers RA

Unaudited

33

Disclaimers

Cautionary note regardingnon-IFRS-EU measures

This document includes the followingnon-IFRS-EU financial measures: underlying earnings before tax, income tax and income before tax. Thesenon-IFRS-EU measures are calculated by consolidating on a proportionate basis Aegon’s joint ventures and associated companies. The reconciliation of these measures to the most comparableIFRS-EU measure is provided in note 3 ‘Segment information’ of Aegon’s Condensed Consolidated Interim Financial Statements. Aegon believes that thesenon-IFRS-EU measures, together with theIFRS-EU information, provide meaningful supplemental information about the underlying operating results of

Forward-looking statements

The statements contained in this document that are not historical facts are forward-looking statements as defined in the US Private Securities Litigation Reform Act of 1995. The following are words that identify such forward-looking statements: aim, believe, estimate, target, intend, may, expect, anticipate, predict, project, counting on, plan, continue, want, forecast, goal, should, would, is confident, will, and similar expressions as they relate to Aegon. These statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. Aegon undertakes no obligation to publicly update or revise any forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which merely reflect company expectations at the time of writing. Actual results may differ materially from expectations conveyed in forward-looking statements due to changes caused by various risks and uncertainties. Such risks and uncertainties include but are not limited to the following:

◆	Changes in general economic conditions, particularly in the United States, the Netherlands and the United Kingdom;
◆	Changes in the performance of financial markets, including emerging markets, such as with regard to:
	–	The frequency and severity of defaults by issuers in Aegon’s fixed income investment portfolios;
	–	The effects of corporate bankruptcies and/or accounting restatements on the financial markets and the resulting decline in the value of equity and debt securities Aegon holds; and
	–	The effects of declining creditworthiness of certain public sector securities and the resulting decline in the value of government exposure that Aegon holds;
◆	Changes in the performance of Aegon’s investment portfolio and decline in ratings of Aegon’s counterparties;
◆	Consequences of a potential (partial)break-up of the euro;
◆	Consequences of the anticipated exit of the United Kingdom from the European Union;
◆	The frequency and severity of insured loss events;
◆	Changes affecting longevity, mortality, morbidity, persistence and other factors that may impact the profitability of Aegon’s insurance products;
◆	Reinsurers to whom Aegon has ceded significant underwriting risks may fail to meet their obligations;
◆	Changes affecting interest rate levels and continuing low or rapidly changing interest rate levels;
◆	Changes affecting currency exchange rates, in particular the EUR/USD and EUR/GBP exchange rates;
◆	Changes in the availability of, and costs associated with, liquidity sources such as bank and capital markets funding, as well as conditions in the credit markets in general such as changes in borrower and counterparty creditworthiness;
◆	Increasing levels of competition in the United States, the Netherlands, the United Kingdom and emerging markets;
◆	Changes in laws and regulations, particularly those affecting Aegon’s operations’ ability to hire and retain key personnel, taxation of Aegon companies, the products Aegon sells, and the attractiveness of certain products to its consumers;
◆	Regulatory changes relating to the pensions, investment, and insurance industries in the jurisdictions in which Aegon operates;
◆	Standard setting initiatives of supranational standard setting bodies such as the Financial Stability Board and the International Association of Insurance Supervisors or changes to such standards that may have an impact on regional (such as EU), national or US federal or state level financial regulation or the application thereof to Aegon, including the designation of Aegon by the Financial Stability Board as a Global Systemically Important Insurer(G-SII);
◆	Changes in customer behavior and public opinion in general related to, among other things, the type of products Aegon sells, including legal, regulatory or commercial necessity to meet changing customer expectations;
◆	Acts of God, acts of terrorism, acts of war and pandemics;
◆	Changes in the policies of central banks and/or governments;
◆	Lowering of one or more of Aegon’s debt ratings issued by recognized rating organizations and the adverse impact such action may have on Aegon’s ability to raise capital and on its liquidity and financial condition;
◆	Lowering of one or more of insurer financial strength ratings of Aegon’s insurance subsidiaries and the adverse impact such action may have on the premium writings, policy retention, profitability and liquidity of its insurance subsidiaries;
◆	The effect of the European Union’s Solvency II requirements and other regulations in other jurisdictions affecting the capital Aegon is required to maintain;
◆	Litigation or regulatory action that could require Aegon to pay significant damages or change the way Aegon does business;
◆	As Aegon’s operations support complex transactions and are highly dependent on the proper functioning of information technology, a computer system failure or security breach may disrupt Aegon’s business, damage its reputation and adversely affect its results of operations, financial condition and cash flows;
◆	Customer responsiveness to both new products and distribution channels;
◆	Competitive, legal, regulatory, or tax changes that affect profitability, the distribution cost of or demand for Aegon’s products;
◆	Changes in accounting regulations and policies or a change by Aegon in applying such regulations and policies, voluntarily or otherwise, which may affect Aegon’s reported results and shareholders’ equity;
◆	Aegon’s projected results are highly sensitive to complex mathematical models of financial markets, mortality, longevity, and other dynamic systems subject to shocks and unpredictable volatility. Should assumptions to these models later prove incorrect, or should errors in those models escape the controls in place to detect them, future performance will vary from projected results;
◆	The impact of acquisitions and divestitures, restructurings, product withdrawals and other unusual items, including Aegon’s ability to integrate acquisitions and to obtain the anticipated results and synergies from acquisitions;
◆	Catastrophic events, either manmade or by nature, could result in material losses and significantly interrupt Aegon’s business;
◆	Aegon’s failure to achieve anticipated levels of earnings or operational efficiencies as well as other cost saving and excess capital and leverage ratio management initiatives; and
◆	This press release contains information that qualifies, or may qualify, as inside information within the meaning of Article 7(1) of the EU Market Abuse Regulation.

Further details of potential risks and uncertainties affecting Aegon are described in its filings with the Netherlands Authority for the Financial Markets and the US Securities and Exchange Commission, including the Annual Report. These forward-looking statements speak only as of the date of this document. Except as required by any applicable law or regulation, Aegon expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Aegon’s expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.

Unaudited

Corporate and shareholder information

Headquarters

Aegon N.V.

P.O. Box 85

2501 CB The Hague

The Netherlands

+ 31 (0) 70 344 32 10

aegon.com

Group Corporate Communications & Investor Relations

Media relations

+ 31 (0) 70 344 8344

gcc@aegon.com

Investor relations

+ 31 (0) 70 344 83 05

or 877 548 96 68 - toll free, USA only

ir@aegon.com

Publication dates quarterly results 2018
February 15, 2018	Results fourth quarter 2017
August 16, 2018	Results first half year 2018

Aegon’s 3Q 2017 press release and Financial Supplement are available onaegon.com.

About Aegon

Aegon’s roots go back more than 170 years – to the first half of the nineteenth century. Since then, Aegon has grown into an international company, with businesses in more than 20 countries in the Americas, Europe and Asia. Today, Aegon is one of the world’s leading financial services organizations, providing life insurance, pensions and asset management. Aegon’s purpose is to help people achieve a lifetime of financial security. More information: aegon.com.