AEGON USA Group. Table Of Contents

Transcription

1 January 30, 2012 AEGON USA Group Primary Credit Analyst: Robert A Hafner, New York (1) ; robert_hafner@standardandpoors.com Secondary Contacts: Sanjay Joshi, London (44) ; Sanjay_Joshi@standardandpoors.com Donald H Chu, Toronto (1) ; donald_chu@standardandpoors.com Table Of Contents Major Rating Factors Rationale Outlook Competitive Position: Diverse Lines Of Business With Scale And Strong Distribution Capabilities Management And Corporate Strategy: A Wide Array Of Product And Distribution Capabilities That Meets A Variety Of Needs Enterprise Risk Management: Strong Accounting Operating Performance: Diverse Sources Of Earnings That Are Subject To Market-Related Volatility Investments And Liquidity: A Well-Diversified And Highly Liquid Portfolio With Some Exposure To Stressed Asset Classes Capitalization: Derisking And Dividend Limitations Help Maintain Capital Adequacy Financial Flexibility: Strong Related Criteria And Research 1

2 Major Rating Factors Strengths: Very strong, diversified competitive position in the U.S. life insurance, annuity, and pension markets Very strong capital adequacy and liquidity Strong enterprise risk management Relationship with AEGON N.V. that enhances financial flexibility Operating Companies Covered By This Report Weaknesses: Operating earnings volatility resulting from market-sensitive product guarantees and diminished earnings stemming from tightening spreads Exposure to investment risk Rationale Standard & Poor's Ratings Services' insurer financial strength ratings on the AEGON USA group of companies primarily reflect the group's very strong competitive position, capital adequacy, and liquidity. The group has established very strong distribution capabilities across multiple channels that enable it to execute its strategy of meeting a wide variety of protection, savings, and retirement needs in the U.S. market. The firm has leveraged its widely recognized Transamerica brand and economies of scale to become a top 10 producer of individual life insurance sales and a top 10 seller of variable annuities. The group's capital adequacy and liquidity remain very strong, owing to management's aggressive actions to derisk the balance sheet and limit dividends to the holding company. The significant actions include the placement of the institutional guaranteed spread and bank-owned life insurance and corporate-owned life insurance (BOLI/COLI) businesses into runoff, hedging the previously unhedged equity exposure of the variable annuity guaranteed minimum income benefit (GMIB) back-book, and a higher allocation of investments to cash and short-term positions, while reducing holdings of hedge funds. In third-quarter 2011, AEGON N.V. completed the divestment of the Transamerica Reinsurance (Transamerica Re) division, its global life reinsurance business. AEGON USA returned the capital released from the sale to AEGON N.V. to help complete AEGON N.V.'s repayment of convertible core capital securities issued during the financial crisis. Following these actions, declines in equity markets and interest rates adversely affected AEGON USA's stand-alone capital adequacy. Under our forecasts, we estimate a capital deficiency in the U.S. business approaching $1 billion as of year-end 2011, compared with being roughly consistent with 'AA' capital adequacy at year-end However, under our forecasts, we expect the consolidated AEGON N.V. capital model position will be consistent with 'AA' capital adequacy at year-end In addition to the firm's ongoing derisking, which will reduce capital requirements, we expect significant dividends from the U.S. operations in 2012, limited only by the group's intent to restore AEGON USA's stand-alone capital adequacy to levels that support the 'AA' confidence level targets. Standard & Poors RatingsDirect on the Global Credit Portal January 30,

3 Operating earnings have been volatile, declining significantly from their peak in 2007, mainly due to the negative affects of equity market declines and interest spread compression. Underlying earnings before tax declined marginally to $1.380 billion in the first nine months of 2011, compared with $1.434 billion for the first nine months of The decline reflected the sale of Transamerica Re and the reclassification of BOLI/COLI to run-off businesses, as well as the reduced fixed annuity earnings that resulted from the low interest rate conditions and the curtailment of new sales. We expect the underlying earnings before tax to exceed $1.8 billion in 2011 and We believe that AEGON USA's credit losses will continue to moderate. However, further economic weakness could lead to elevated credit losses. The asset classes at risk include holdings of nonagency residential mortgage-backed securities (RMBS), commercial mortgage-backed securities (CMBS), and commercial mortgage loans. We believe that the greatest risk is in the $1.253 billion (at amortized cost) portfolio backed by negative amortization collateral, which was showing a $359 million of gross unrealized losses as of Sept. 30, Outlook The stable outlook on the AEGON USA group of companies is aligned with the stable outlook on AEGON N.V. and its subsidiaries. The stable outlook on AEGON N.V. and its core subsidiaries reflects our expectation that AEGON N.V. will maintain the strength of its balance sheet and the business and financial profile of its key U.S. operations. All other things being equal, we could lower the ratings based on our criteria if: AEGON USA's stand-alone credit profile ceases to be consistent with the ratings; The consolidated capital adequacy falls below 'AA' (very strong) levels, which could result from further declines in long-term interest rates or investment-related losses in excess of 1 billion; The fixed-charge cover ratio is less than 3x; The financial leverage ratio is not less than 25% by year-end 2012; or The net cash flows to the holding company fall below 1 billion. We expect that AEGON USA's capital adequacy under our capital model will be restored to the 'AA' level in 2012 in order to support the company's stand-alone credit profile. Under our forecasts, capital adequacy in the U.S. will be $1 billion deficient at the 'AA' level as of year-end 2011, compared with being roughly consistent with the 'AA' level as of year-end Based on current information, we see no upside potential for the ratings on the core operating companies over the next two years. Although we consider it currently unlikely, a positive rating action on the holding company, AEGON N.V, could result from a combination of: The non-u.s. businesses contributing to growth in net cash flows to the holding company, leading to a more balanced cash flow profile; and Sustainable fixed-charge cover ratio sustained at more than 5x. 3

4 Competitive Position: Diverse Lines Of Business With Scale And Strong Distribution Capabilities AEGON USA has a very strong competitive position supported by the widely recognized Transamerica brand, low-cost operations with economies of scale, and very strong distribution capabilities across diverse lines of business. These lines of business provide for a diversified earnings profile, with a well-balanced mix of individual life insurance, annuities, and retirement plans. Table 1 AEGON USA Group/Selected Statistics --Year ended Dec Capital adequacy ratio (%) A A N.A. N.A Liquidity ratio (%) N.A Total assets (including separate accounts) (mil. $) 187, , , , , Total premiums and considerations (mil. $) 15, , , , , Pretax income (mil. $) 1, , (1,005.80) 1, Total adjusted capital (including asset valuation reserve) (mil. $) 9, , , , , N.A.--Not applicable. Table 2 AEGON USA Group/Competitive Position --Year ended Dec Total revenue (mil. $) 22, , , , , Total premiums and considerations (mil. $) 15, , , , , Premium revenue increase (%) 1.18 (2.05) (3.09) (1.74) Deposits (mil. $) , , , , Total premiums, considerations, and deposits (mil. $) 16, , , , , Premiums, consideration, and deposit revenue increase (%) (3.29) (35.29) (8.16) Net first-year premiums (mil. $) 4, , , , , Net first-year increase (%) (48.14) (12.28) (28.05) Net single premiums (mil. $) , , Net single increase (%) (43.85) (83.36) Separate accounts assets (mil. $) 80, , , , , Increase in separate accounts assets (%) (25.23) Major lines (mil. $) Individual life 2, , , , , Individual annuities 3, , , , , Group life (114.27) Group annuities 8, , , , , Group accident and health Individual accident and health Aggregate of all other Standard & Poors RatingsDirect on the Global Credit Portal January 30,

5 Table 2 AEGON USA Group/Competitive Position (cont.) Deposits (mil. $) , , , , AEGON USA is a strong competitor in each of its selected markets. But it hasn't been compelled to follow the sometimes irrational pricing of its competitors in any particular segment because the group does not rely too heavily on any single line of business. Some of the company's largest markets are very competitive and characterized by a high degree of commoditization. These include universal life insurance and annuities. The company's breadth of distribution outlets is a key element in maintaining its competitive position, but individual life insurance and annuity sales will be somewhat susceptible to competitor activity in terms of pricing and product features. Life and protection AEGON USA distributes life insurance, accident, and health products through an exceptionally diverse array of channels, targeting specific market segments. These include: The Brokerage Group, which targets the upper-middle and affluent markets; World Financial Group, which targets the middle-income market; Monumental Group, which targets the middle-income market primarily through a career agency sales force and First Command, an independent marketing organization that mainly serves the military market; and AEGON Direct Marketing Services, which is a direct marketer of life, supplemental health, and specialty insurance products that develops and executes cobranded marketing. Further, the group's accident and health (A&H) offerings are mainly distributed by affinity partners and include accident, critical illness, cancer treatment, hospital indemnity, and short-term disability policies. The group's long term care insurance is distributed via independent brokerage and other AEGON USA companies. AEGON USA offers universal, term, whole, and variable life insurance and is consistently among the top 10 producers of new life insurance sales in the U.S. and the top five producers of universal life insurance sales. While retail new life sales increased by 11% in 2010, sales declined by 12% for the first nine months of 2011 to $352 million, compared with the same period in Individual savings and retirement Transamerica Capital Inc., an affiliated broker-dealer, distributes individual annuities and mutual funds through wirehouses, regional broker-dealers, independent financial planners, and banks using company-owned and external wholesalers. In conjunction with the Dec. 28, 2007, acquisition of Merrill Lynch Life Insurance Co. and ML Life Insurance Co. of New York, AEGON N.V. entered into a strategic alliance with Merrill Lynch, bolstering its distribution in the variable annuities business. AEGON N.V. has chosen to deemphasize the sale of fixed annuities as part of its strategy to shift capital and source of earnings to fee-based businesses from spread-based businesses. Variable annuity deposits increased by 40% to $3.9 billion through September 2011, compared with the same period in As of Sept. 30, 2011, the variable and fixed annuity account balances were $39.9 billion and $24.0 billion, respectively. Employer solutions and pensions AEGON USA offers pension plans, pension-related products and services, life and supplemental insurance products through employers. Diversified Investment Advisors targets the mid- to large-plan market ($10 million-$2 billion), 5

6 while Transamerica Retirement Services targets the small-plan market. Diversified Investment Advisors uses an open architecture platform that supports mutual funds, variable annuities, and collective trusts. Transamerica Retirement Services offers fully bundled and partially bundled retirement solutions, predominantly supported by group variable annuities. In addition, AEGON Stable Value Solutions provides synthetic guaranteed investment contracts (GICs), primarily to tax-qualified institutional entities such as 401(k) plans and other retirement plans. Transamerica Worksite Marketing offers voluntary payroll deduction, and life and supplemental health insurance. Pension sales increased 10% to $9.3 billion through September 2011, compared with a 21% increase to $10.1 billion during The total retirement plans account balances for the nine months ended September 2011 were $75.1 billion, while the balances as of year-end 2010 were $73.6 billion. Through September 2011, stable value deposits more than tripled to $5.8 billion from $1.5 billion, and total account balances were $60.2 billion. Prospective We expect that AEGON USA, through its diverse distribution channels, will generate retail life sales that are in line or slightly above the industry's growth rates. While we also expect mid- to high-single-digit growth in the firm's variable annuity deposits, we also believe that its production will depend on equity market performance, as well as its competitors' pricing actions and product features. AEGON USA will likely maintain strong momentum in retirement plan sales. Management And Corporate Strategy: A Wide Array Of Product And Distribution Capabilities That Meets A Variety Of Needs AEGON USA has a broad strategy of meeting life-cycle needs by providing protection, savings, and retirement income products. The group has a wide variety of product and distribution capabilities to meet these needs, including life and A&H products, individual annuities, and retirement plans. The group is well positioned to meet the needs of the aging U.S population, which is enjoying greater longevity but less-certain employer- and government-provided retirement income. Three strategic priorities guide AEGON N.V.'s global group strategy: reallocate capital to businesses with higher growth and return prospects, improve growth and returns from existing businesses, and "optimize one AEGON" by increasing efficiency and making better use of the company's global resources. As a result of strategic reviews, AEGON N.V. has chosen to rebalance capital across geographies, winding-down or deemphasizing certain U.S. businesses. In June 2011, AEGON N.V. repaid in full the capital the Netherlands (the Dutch State) had provided in 2008 during the peak of the financial crisis. Further, in August 2011, AEGON completed the divestment of Transamerica Re, with the objective of retaining its focus on Transamerica's life, pension, and asset management segments. Operational management AEGON USA executes its strategy through operating units focused on key markets, supported by shared corporate functions. The major business segments include life and protection, individual savings and retirement, and employer solutions and pensions. The shared services include risk management, finance, legal, technology, and human resources. Standard & Poors RatingsDirect on the Global Credit Portal January 30,

7 Financial management AEGON N.V.'s management is committed to maintaining both consolidated capital and AEGON USA's capital consistent with the 'AA' rating requirements, very strong liquidity, and disciplined asset/liability management (ALM). The declining equity markets during 2008 created large net amounts at risk for guaranteed minimum death benefit (GMDB) riders and older GMIB riders. Management responded with significant initiatives to preserve capital, including derisking the investment portfolio, winding down the institutional spread business, hedging the equity exposure in the back book of GMIB riders, and reducing dividends to the parent holding company. AEGON USA now hedges 100% of the equity exposure from its back-book of GMIB variable annuity guarantees, which was achieved well in advance of its year-end 2012 target. Enterprise Risk Management: Strong We revised our assessment of AEGON N.V.'s enterprise risk management (ERM) framework to "strong" in 2010, reflecting the significant advances the group had made in developing its framework and the fact that those changes were being embedded in the firm's business. The financial crisis, together with the aid the firm received from the Dutch State, has accelerated the advancement of certain aspects of AEGON N.V.'s ERM framework. The capital from the Dutch State provided significant flexibility for AEGON during a period of heightened risk and uncertainty. The aid also enabled the group to pursue the strategy it had developed using its ERM framework, thus facilitating more effective risk management than was previously the case. We assess AEGON N.V.'s ERM as "strong." AEGON N.V. is a large and geographically diversified group that is exposed to risks across geographies. Therefore, ERM is of high importance to the ratings on the group. AEGON N.V.'s risk profile is still dominated by market risk, despite the company taking significant derisking measures. AEGON is actively managing its risk profile to reduce its exposure to interest rate and equity risks and to increase diversification across the group by increasing insurance risk exposures. However, as a result of effecting these derisking actions, AEGON N.V. faces the potential risk of locking into currently unfavorable economic and financial positions. AEGON N.V. has strong risk controls for the majority of its risks, reflecting the strong risk culture at the group as well as at the operating unit level. We assess AEGON N.V.'s risk management culture as "strong." The group operates a decentralised risk management structure, with local controls being the responsibility of the local operating company. The group risk and capital committee's (GRCC's) responsibility is to provide independent oversight for the group's operations. AEGON N.V.'s group chief risk officer (CRO) reports to the group's chief financial officer, and this structure is repeated in most subsidiaries. There is also a reporting line between local CROs and the group through the regional CROs. Consistency is achieved throughout the group via risk policies, regular risk meetings, and the risk committee structure. The GRCC covers all risk types as well as the management of the overall capital position, and it reports to the group's executive board. The group revised its risk appetite in line with its economic framework, and this was translated into risk limits. The risk reporting highlights risk exposures but does not always compare these to the risk limits. We assess AEGON N.V.'s emerging risk process as "adequate." AEGON is a member of the CRO Forum's working group. We assess the firm's risk models as "adequate," and their development of an integrated internal model remains in progress. We assess AEGON N.V.'s strategic risk management as "strong." AEGON N.V. has sufficiently embedded economic balance sheet modeling into its key business processes, including risk management, pricing, performance 7

8 measurement, incentives, and corporate strategy. Accounting AEGON prepares its financial statements in accordance with International Financial Reporting Standards. For external reporting, AEGON USA is included in the AEGON Americas segment, which also includes Transamerica Life Canada and the Latin American operations. AEGON USA accounts for the vast majority of assets and earnings in the segment. In addition to its U.S.-domiciled insurance companies, the segment also includes Transamerica International Re (Bermuda) Ltd., and Transamerica Life International (Bermuda) Ltd., which reinsure business that the U.S. affiliates issue. The U.S.-domiciled life insurers file statutory statements in their respective states of domicile. In recent years, AEGON USA recaptured business from international subsidiaries, which it then ceded to domestic reinsurance entities. Under statutory accounting rules, the recaptures resulted in losses that AEGON USA reported in earnings, while the subsequent ceding of the business produced offsetting gains that the group must report directly in surplus. Standard & Poor's uses its financial product company (FPC) methodology to assess the specific credit, financial market, and operational risk characteristics of certain spread-based products, including the medium-term note programs, GICs, and municipal investment contracts. The FPC model's purpose is to determine the appropriate amount of capital required to cover expected losses based on a statistical level of confidence that is commensurate with the rating on the company. Operating Performance: Diverse Sources Of Earnings That Are Subject To Market-Related Volatility AEGON USA enjoys balanced sources of earnings from interest spreads, mortality and morbidity margins, and fee-based products. However, the overall results have been subject to market-related volatility. The life, A&H, fixed annuity, and pension businesses remain strong and stable sources of earnings, offset by the more volatile results from the market-sensitive businesses--particularly variable annuities, which produced losses in 2008 and The underlying pretax earnings declined 4% to $1.380 billion in the first nine months of 2011, compared with the same period in The underlying pretax earnings for full-year 2010 were $2.1 billion, an 84% increase over full-year The earnings in 2010 reflected the improvement in the financial markets and the strong business growth in the retirement products and pensions segments. The lower earnings in 2011 reflected the sale of Transamerica Re, the reclassification of BOLI/COLI to run-off businesses, and the reduced fixed annuity earnings due to the low interest rate conditions and the curtailment of new sales. Earnings are expected track to meet expectations of $1.8 billion in In 2012, we expect that AEGON USA's underlying earnings before tax will be in the $1.8 billion to $2.0 billion range. Table 3 AEGON USA Group/Summary Operating Statistics --Year ended Dec Pretax income (mil. $) 1, , (1,005.80) 1, Net income (mil. $) (602.72) 1, Standard & Poors RatingsDirect on the Global Credit Portal January 30,

9 Table 3 AEGON USA Group/Summary Operating Statistics (cont.) Return on revenue (%) (5.03) Return on assets (%) (0.60) Table 4 AEGON USA Group/Operating Statistics --Year ended Dec General expenses (mil. $) 1, , , , , General expense ratio (%) Expense ratio (%) Unit expenses (mil. $, in whole dollars) General expenses as a percentage of total assets (mil. $) Commission ratio (%) Lapse ratio (ordinary only) (%) Mortality ratio (%) Investment spread (%) Accident and health (%) Loss ratio Expense ratio Combined ratio Investments And Liquidity: A Well-Diversified And Highly Liquid Portfolio With Some Exposure To Stressed Asset Classes AEGON USA's investment policies promote diversification among asset classes at the legal entity, business unit, and country unit levels. The group has established name limits across asset classes to control concentration risks, and this has resulted in a very well-diversified portfolio. Portfolio management teams, comprising division risk, asset liability, and portfolio managers have establish liability-driven benchmarks that consider the ALM needs of the products being supported. The benchmarks have resulted in asset allocation strategies that are well integrated with company's product and cash flow needs. Table 5 AEGON USA Group/Investment Statistics --Year ended Dec Net investment income (mil. $) 4, , , , , Total invested assets (mil. $) 102, , , , , Net realized capital gains (mil. $) (185.66) (1,219.20) High-risk assets to total invested assets (%) Net investment yield (%) Five-year realized capital gains to invested assets (%)

10 Table 5 AEGON USA Group/Investment Statistics (cont.) Portfolio composition (%) Cash, cash equivalents, and short-term investments Bonds Mortgage-backed securities Mortgages Policy loans Stocks Real estate Other (35.58) (41.18) As of Sept. 30, 2011, the $122.6 billion AEGON Americas portfolio consisted of corporate bonds (45%); cash, short-term assets, treasuries, and agencies (20%); mortgage loans (9%); CMBS (7%); RMBS (6%); nonhousing related asset-backed securities (ABS; 4%); emerging markets debt (2%); and all other (7%). AEGON Americas has very small allocations to riskier asset classes: as of Sept 30, 2011, AEGON Americas' general account investments included high-yield corporate bonds (2.6%), equity and hedge fund investments (1.8%), and private equity and real estate (2.4%). The portfolio's overall quality is high. However, exposures to underperforming asset classes such as commercial mortgage loans and CMBS, RMBS and housing-related ABS, and capital securities of financial institutions could result in elevated losses. The refinancing risk remains high for commercial whole loans and CMBS collateral. During the nine months ended Sept. 30, 2011, gross unrealized losses declined as follows: To $943 million from $1.25 billion in the $7.7 billion (amortized cost) RMBS and ABS housing-related portfolio, To $223 million from $281 million in the $4.4 billion (amortized cost) nonhousing-related ABS portfolio, and To $443 million from $521 million in the $9.3 billion U.S. holdings of CMBS (including collateralized debt obligations backed by commercial real estate loans and CMBS). Liquidity AEGON N.V. has successfully managed the significant liquidity needs associated with the planned runoff of its institutional spread-based business in the U.S. AEGON Americas has a highly liquid investment portfolio, with cash, treasuries, and agencies of $24.6 billion as of Sept. 30, 2011, serving as a very strong liquidity buffer. The Standard & Poor's liquidity ratio is an extremely strong 447%. Table 6 AEGON USA Group/Liquidity And Reserves Statistics --Year ended Dec Allocation of reserves (mil. $) Individual life Group life Individual annuities Group annuities (including guaranteed investment contracts) Accident and health Standard & Poors RatingsDirect on the Global Credit Portal January 30,

11 Table 6 AEGON USA Group/Liquidity And Reserves Statistics (cont.) Other Liquidity ratio (%) N.A N.A.--Not applicable. Capitalization: Derisking And Dividend Limitations Help Maintain Capital Adequacy AEGON USA's very strong capital adequacy supports its U.S. operations. Based on our models, capital adequacy was slightly redundant at the 'AA' confidence level as of year-end However, we estimate that capital adequacy was deficient at the 'AA' confidence level by as much as $1 billion as of year-end Though AEGON USA continues to derisk the balance sheet and to carefully manage dividends to the holding company, the adverse equity and interest rate movements in the last few months of 2011 resulted in increased risk and decreased capital adequacy within the firm's U.S. operations. Capital redundancies elsewhere within AEGON N.V.'s global operations continue to ensure that consolidated capital adequacy remains redundant at the 'AA' confidence level expected for the ratings. AEGON N.V. remains strongly committed to restoring its key U.S. operation's stand-alone capital adequacy to 'AA' confidence levels during Since the financial crisis, the group has demonstrated its commitment through its significant derisking initiatives in 2008 and 2009, as well as its curtailing of dividends to the parent holding company. In addition, AEGON also implemented a macro hedge to mitigate the impact of market volatility on reserve and capital requirements for variable annuity guarantees, wound down its institutional spread business to reduced its exposure to credit and interest rate risk, and reduced its investments in hedge funds, which incur a relatively high capital charge. We expect that the group will achieve this goal in 2012, partly by ongoing derisking that will reduce capital requirements, as well as with strong underlying earnings. We also expect significant dividends from the U.S. operations in 2012, limited only by the group's intent to restore AEGON USA's capital adequacy to levels that support its 'AA' confidence level targets. During 2010 and 2011, AEGON USA paid significant dividends to the holding company in order to facilitate repayment of the Dutch State aid it received during the financial crisis. These dividends were partially funded by the sale of Transamerica Re in In addition to ongoing derisking that will reduce capital requirements, we expect significant dividends from the U.S. operations in 2012 limited only by the group's intent to restore AEGON USA's stand-alone capital adequacy to levels that support its 'AA' confidence level targets. Table 7 AEGON USA Group/Capitalization Statistics --Year ended Dec Total assets (mil. $) 187, , , , ,560.6 General account assets (mil. $) 107, , , , ,909.5 Total liabilities excluding separate accounts (excluding asset valuation reserve) (mil. $) 98, , , , ,574.0 Total adjusted capital (including asset valuation reserve) (mil. $) 9, , , , ,116.7 Unrealized capital gains (mil. $) (724.6) (257.8) Capital adequacy ratio (%) A A N.A. N.A

12 Table 7 AEGON USA Group/Capitalization Statistics (cont.) Company action level to NAIC risk-based capital ratio (%) High-risk assets to total adjusted capital ratio (%) Surplus from operating earnings after dividends (%) (292.0) (259.6) Stockholder dividends/net income (mil. $) Net premiums to gross premiums (%) Net reserves to gross reserves (%)* Stockholders' dividends (mil. $) 2, , , Stockholders' dividends to net operating income (%) (97.1) *Includes annuity and fund deposits. N.A.--Not applicable. Financial Flexibility: Strong AEGON USA derives its strong financial flexibility from a track record of statutory earnings and organic capital generation, its demonstrated ability to finance regulations XXX and AG38 (AXXX) reserve requirements through a variety of means, and its parent, AEGON N.V. Our assessment of AEGON's financial flexibility improved after it repaid its debt to the Dutch State. Although the constraints linked to its European Commission (EC)-agreed restructuring plan have been lifted, AEGON's commitments to the EC relating to the structure of its balance sheet will persist through year-end In our view, financial flexibility remains an area of relative weakness in AEGON N.V's rating profile, reflecting its ongoing EC commitments; its relatively low fixed-charge cover ratios, which we believe are sustainable in the 3x-5x range, compared with the 5x-7x achieved before 2008; and its limited capacity for additional debt and equity issues. Partially mitigating these constraints are the company's limited need for capital, which is likely to be restricted to funding the 1 billion senior bond that matures in April We assume that the absolute amount of leverage on AEGON N.V.'s balance sheet will not increase over the next two years and its fixed-charge cover will remain at approximately 4x in both 2011 and Related Criteria And Research Use Of CreditWatch And Outlooks, Sept. 14, 2009 Holding Company Analysis, June 11, 2009 Group Methodology, April 22, 2009 Interactive Ratings Methodology, April 22, 2009 Hybrid Capital Handbook: September 2008 Edition, Sept. 15, 2008 Ratings Detail (As Of January 30, 2012) Operating Companies Covered By This Report Monumental Life Insurance Co. Counterparty Credit Rating Standard & Poors RatingsDirect on the Global Credit Portal January 30,

13 Ratings Detail (As Of January 30, 2012) (cont.) Stonebridge Life Insurance Co. Transamerica Advisors Life Insurance Co. Senior Unsecured (2 Issues) Transamerica Advisors Life Insurance Co. of NY Senior Unsecured (1 Issue) Transamerica Financial Life Insurance Co. Transamerica International Re (Bermuda) Ltd. Transamerica Life (Bermuda) Ltd. Transamerica Life Insurance Co. Western Reserve Life Assurance Co. of Ohio Related Entities AEGON N.V. AA- AA- A-/Stable/A

14 Ratings Detail (As Of January 30, 2012) (cont.) Commercial Paper A-2 Junior Subordinated (9 Issues) Senior Unsecured (9 Issues) A- Subordinated (1 Issue) A- Domicile *Unless otherwise noted, all ratings in this report are global scale ratings. Standard & Poor's credit ratings on the global scale are comparable across countries. Standard & Poor's credit ratings on a national scale are relative to obligors or obligations within that specific country. BBB Iowa Standard & Poors RatingsDirect on the Global Credit Portal January 30,

15 Copyright 2012 by Standard & Poor's Financial Services LLC. All rights reserved. No content (including ratings, credit-related analyses and data, model, software or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor's Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an "as is" basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT'S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages. Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P's opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof. S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain nonpublic information received in connection with each analytical process. S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, (free of charge), and and (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at