{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Summary","Front Page","1. Market Data","2. UE by LOB and Net Income","3. UE by Geography","4. Shares & UEPS","5. P&C UE by Sub LOB","6. P&C UE by Geography","7. L&H UE by LOB","8. L&H UE by Geography","9. Life UE by Geography","10. Health UE by Geography","11. Asset Management","12. Holdings","13. Activity indicators","14. Balance Sheet","15.CSM Rollforward","16. FY22 Invested Assets","17. Supplementary Info on Asset","18. Shareholders Equity","19. ROE&Gearing","20. Information on Solvency II","21. IFRS17 SHE to Group EOF","Holding & Banking"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":6,"defined_names":1057,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":24,"n_cols":20,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["Financial Supplement - Table of Contents"]
["Front Page",null,"","","","","","","","","","","","","","","","","",""]
["1. Market Data",null,"","","","","","","","","","","","","","","","","",""]
["2. UE by LOB and Net Income"]
["3. UE by Geography"]
["4. Shares & UEPS"]
["5. P&C UE by Sub LOB"]
["6. P&C UE by Geography"]
["7. L&H UE by LOB"]
["8. L&H UE by Geography"]
["9. Life UE by Geography"]
["10. Health UE by Geography"]
["11. Asset Management"]
["12. Holdings"]
["13. Activity indicators"]
["14. Balance Sheet"]
["15.CSM Rollforward"]
["16. FY22 Invested Assets"]
["17. Supplementary Info on Asset"]
["18. Shareholders Equity"]
["19. ROE&Gearing"]
["20. Information on Solvency II"]
["21. IFRS17 SHE to Group EOF"]

{"sheet":"Front Page","index":1,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[3,3,3,22],[11,3,11,22]]}
["Back to Summary"]
[]
[]
[null,null,null,"Half Year and Full Year 2022 Earnings / May 15, 2023"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Financial Supplement under IFRS17/9"]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[]
[]
[""]
[]
[]
[]
[]
[""]

{"sheet":"1. Market Data","index":2,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Back to Summary"]
[]
[]
["Exchange Rate"," ","June 30, 2022","December 31, 2022","Average June 30, 2022","Average \nDecember 31, 2022"]
["USD"," ",1.05,1.07,1.0900000000000001,1.05]
["JPY"," ",142,141,134,138]
["GBP"," ",0.86,0.89,0.84,0.85]
["CHF"," ",1,0.99,1.03,1]
["HKD"," ",8.1999999999999993,8.33,8.56,8.25]
[" "]
[]
[]
["Discount Rate - 5Y"," ","Average\nDecember 31,2021","Average\nJune 30, 2022","Average\nDecember 31, 2022"]
["EUR"," ",-2.2000000000000001E-3,5.7000000000000002E-3,1.5599999999999999E-2]
["USD"," ",1.1900000000000001E-2,2.3199999999999998E-2,3.2899999999999999E-2]
["JPY"," ",-8.9999999999999998E-4,-5.9999999999999995E-4,-2.0000000000000001E-4]
["GBP"," ",7.7999999999999996E-3,1.7399999999999999E-2,2.9499999999999998E-2]
["CHF"," ",-3.8E-3,2.3999999999999998E-3,8.5000000000000006E-3]
["HKD"," ",9.2999999999999992E-3,1.9300000000000001E-2,2.87E-2]
[" "," "," "," "," "]
["Discount Rate - 10Y"," ","Closing\nDecember 31,2021","Closing\nJune 30, 2022","Closing\nDecember 31, 2022"]
["EUR"," ",3.7000000000000002E-3,2.47E-2,3.4200000000000001E-2]
["USD"," ",1.9099999999999999E-2,3.78E-2,4.4299999999999999E-2]
["JPY"," ",6.9999999999999999E-4,3.0000000000000001E-3,5.3E-3]
["GBP"," ",1.18E-2,2.86E-2,4.19E-2]
["CHF"," ",2E-3,1.84E-2,2.0899999999999998E-2]
["HKD"," ",1.5900000000000001E-2,3.56E-2,3.9699999999999999E-2]

{"sheet":"2. UE by LOB and Net Income","index":3,"n_rows":42,"n_cols":17,"rows_kept":42,"cut":false,"hidden":false,"merged":[[39,0,39,16],[1,0,1,16],[2,14,2,15],[3,14,3,15],[5,0,6,0],[5,2,5,3],[5,5,5,6],[5,8,5,9],[5,11,5,12],[5,14,5,15]]}
["Back to Summary"]
["GROUP UNDERLYING EARNINGS BY LINE OF BUSINESS AND NET INCOME","","","","","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," ",null," "," "," "," "," ","Asset Management"," "," "," "," "]
["Group Underlying Earnings by Line of Business and Net Income"," ","Group",""," ","Property & Casualty",""," ","Life & Health",""," ","Asset Management",""," ","Holdings* ",""]
[""," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"]
["Short-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Revenues"," ",32261,66647," ",24614,50798," ",7647,15849," "," "," "," "," "," "]
["Combined Ratio"," "," "," "," ",0.96199999999999997,0.97599999999999998," ",0.96899999999999997,0.97499999999999998," "," "," "," "," "," "]
["Technical Margin"," ",1184,1609," ",944,1213," ",241,396," "," "," "," "," "," "]
["Long-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["CSM Release"," ",1454,3013," "," "," "," ",1454,3013," "," "," "," "," "," "]
["Technical Experience"," ",-66,-216," "," "," "," ",-66,-216," "," "," "," "," "," "]
["Financial Result & Other"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result"," ",1992,3839," ",1288,2504," ",626,1103," ",2,1," ",77,230]
["Other Revenues"," ",1447,2910," "," "," "," "," "," "," ",947,1916," ",500,994]
["Other Expenses"," ",-1424,-2975," "," "," "," "," "," "," ",-682,-1404," ",-741,-1571]
["Debt Financing Charges"," ",-363,-759," "," "," "," "," "," "," "," "," "," ",-363,-759]
["Underlying Earnings Before Tax"," ",4225,7421," ",2231,3718," ",2255,4296," ",267,513," ",-528,-1107]
["Tax"," ",-818,-1468," ",-455,-781," ",-437,-849," ",-71,-130," ",146,292]
["Income from Affiliates & Other"," ",143,288," ",20,74," ",109,185," ",13,30," ",0,0]
["Minority Interests"," ",-82,-162," ",-47,-80," ",-30,-69," ",-5,-14," ",0,0]
["Underlying Earnings Group Share"," ",3467,6080," ",1750,2931," ",1897,3563," ",203,400," ",-383,-814]
["Underlying Earnings Growth Rate (constant FX) (will be available by HY23/FY23)"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Underlying ROE (will be available by Line of Business by FY23)"," ",0.13700000000000001,0.121," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Net Realized Capital Gains & Losses"," ",-80,-293," "," "," "," "," "," "," "," "," "," "," "," "]
["Change in Fair Value of Assets & Derivatives"," ",797,-124," "," "," "," "," "," "," "," "," "," "," "," "]
["Amortization of customer intangibles"," ",-201,-280," "," "," "," "," "," "," "," "," "," "," "," "]
["Restructuring Costs"," ",-143,-287," "," "," "," "," "," "," "," "," "," "," "," "]
["Exceptional Items"," ",11,-35," "," "," "," "," "," "," "," "," "," "," "," "]
["Net Income Group Share"," ",3852,5061," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Deeply Subordinated and Undated Subordinated Debt Charges"," ",-91,-182," "," "," "," "," "," "," "," "," "," "," "," "]
["Underlying Earnings for EPS calculation"," ",3376,5898," "," "," "," "," "," "," "," "," "," "," "," "]
["Net Income for EPS calculation"," ",3761,4879," "," "," "," "," "," "," "," "," "," "," "," "]
[]
["*Includes Bank with Underlying Earnings Group Share of Euro -5 million in June 30,2022 and Euro -27 million in December 31,2022.","","","","","","","","","","","","","","","",""]
[]
[" "]

{"sheet":"3. UE by Geography","index":4,"n_rows":33,"n_cols":22,"rows_kept":33,"cut":false,"hidden":false,"merged":[[5,20,5,21],[31,0,31,6],[1,0,1,21],[2,20,2,21],[3,20,3,21],[5,0,6,0],[5,2,5,3],[5,5,5,6],[5,8,5,9],[5,11,5,12],[5,14,5,15],[5,17,5,18]]}
["Back to Summary"]
["UNDERLYING EARNINGS BY GEOGRAPHY","","","","","","","","","","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," ","France"," "," ","Europe"," "," ","AXA XL"," "," ","Asia, Africa & EME-LATAM"," "," "," "," "," ","Transversal & Other"," "]
["Underlying Earnings by Geography"," ","Group",""," ","France",""," ","Europe",""," ","AXA XL",""," ","Asia, Africa & EME-LATAM",""," ","AXA IM",""," ","Transversal & Other",""]
[""," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"," ","June 30, 2022","December 31, 2022"]
["Short-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Revenues"," ",32261,66647," ",8980,18462," ",10053,20512," ",8930,18777," ",3359,6950," "," "," "," ",940,1946]
["Combined Ratio"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Technical Margin"," ",1184,1609," ",234,-119," ",330,739," ",648,1119," ",29,-46," "," "," "," ",-57,-84]
["Long-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["CSM Release"," ",1454,3013," ",423,944," ",475,940," ",3,3," ",554,1126," "," "," "," ",0,0]
["Technical Experience"," ",-66,-216," ",-50,-74," ",21,-7," ",-2,-3," ",-34,-132," "," "," "," ",0,0]
["Financial Result & Other"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result"," ",1992,3839," ",458,879," ",866,1621," ",265,563," ",311,526," ",2,1," ",90,249]
["Other Revenues"," ",1447,2910," ",80,137," ",0,-1," ",0,0," ",0,-6," ",947,1916," ",420,863]
["Other Expenses"," ",-1424,-2975," ",-85,-170," ",6,49," ",0,0," ",-9,-15," ",-682,-1404," ",-653,-1434]
["Debt Financing Charges"," ",-363,-759," ",0,0," ",0,-3," ",-42,-67," ",-6,-13," ",0,0," ",-315,-676]
["Underlying Earnings Before Tax"," ",4225,7421," ",1060,1597," ",1697,3339," ",871,1615," ",845,1439," ",267,513," ",-515,-1083]
["Tax"," ",-818,-1468," ",-206,-337," ",-352,-710," ",-174,-314," ",-175,-305," ",-71,-130," ",161,327]
["Income from Affiliates & Other"," ",143,288," ",3,13," ",0,0," ",0,0," ",126,246," ",13,30," ",0,0]
["Minority Interests"," ",-82,-162," ",-2,-3," ",-47,-114," ",-1,0," ",-27,-32," ",-5,-14," ",0,0]
["Underlying Earnings Group share"," ",3467,6080," ",855,1270," ",1298,2514," ",696,1302," ",770,1349," ",203,400," ",-355,-755]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Underlying Earnings by Line of Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Property & Casualty"," ",1750,2931," ",234,117," ",627,1191," ",729,1352," ",180,296," "," "," "," ",-21,-26]
["Life & Health"," ",1897,3563," ",626,1180," ",647,1266," ",9,17," ",613,1095," "," "," "," ",2,4]
["Asset Management"," ",203,400," "," "," "," "," "," "," "," "," "," "," "," "," ",203,400," "," "," "]
["Holdings*"," ",-383,-814," ",-5,-27," ",24,57," ",-42,-67," ",-23,-43," "," "," "," ",-336,-734]
["*Includes Bank with Underlying Earnings Group Share of Euro -5 million in HY22 and Euro -27 million in FY22","","","","","",""," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "]

{"sheet":"4. Shares & UEPS","index":5,"n_rows":37,"n_cols":8,"rows_kept":37,"cut":false,"hidden":false,"merged":[[34,0,34,6],[5,0,6,0],[1,0,1,6],[33,6,33,7]]}
["Back to Summary"]
["NUMBER OF SHARES & EARNINGS PER SHARE","","","","","",""]
[" "," "," "," ","","","AXA Consolidated "]
["(in million shares) "," "," "," ","","","Financial Statements "]
[" "," "," "," ","",""]
[" "," ","June 30, 2022","December 31, 2022","","June 30, 2022","December 31, 2022"]
[""," ","Outstanding Shares Excluding Treasury Shares (a)","Outstanding Shares Excluding Treasury Shares (a)","","Weighted Average Number","Weighted Average Number"]
["Basic Number of Shares"," "," "," "," "," "," "]
["As of Beginning of Period"," ",2355.5,2355.5," ",2355.5,2355.5]
["Increase of Capital Dedicated to Employees"," ",0,14," ",0,1.4]
["Exercice of Stock-options"," ",0.6,2.1," ",0.5,0.8]
["Other Movement of Treasury Shares"," ",33.700000000000003,-21.2," ",32.1,14.2]
["Capital Increase / (Decrease)"," ",-85.9,-85.9," ",-77.400000000000006,-81.7]
["As at End of Period"," ",2303.9,2264.5," "," "," "]
["During the Period"," "," "," "," ",2310.6999999999998,2290.3000000000002]
[" "," "," "," "," "," "," "]
["Fully Diluted Number of Shares"," "," "," "," "," "," "]
["Stock Options"," "," "," "," ",1.2,0.8]
["Performance Shares"," "," "," "," ",5.0999999999999996,6.6]
["During the Period (A)"," "," "," "," ",2317.1,2297.6999999999998]
[" "," "," "," "," "," "," "]
["Earnings Group Share:"," "," "," "," "," "," "]
["Net Income"," "," "," "," ",3852,5061]
["Underlying Earnings"," "," "," "," ",3467,6080]
["Impact of undated and deeply subordinated debts:"," "," "," "," "," "," "]
["Undated and deeply subordinated debt charges"," "," "," "," ",-91,-182]
["Earnings  for EPS Calculation:"," "," "," "," "," "," "]
["Net Income for EPS Calculation (B)"," "," "," "," ",3761,4879]
["Underlying Earnings for EPS Calculation (C)"," "," "," "," ",3376,5898]
[" "," "," "," "," "," "," "]
["Fully Diluted Euro per Share (EPS)"," "," "," "," "," "," "]
["EPS (B/A)"," "," "," "," ",1.62,2.12]
["Underlying EPS (C/A)"," "," "," "," ",1.46,2.57]
[" "," "," "," "," "," "," ",""]
["(a) Under IFRS, Treasury shares are not considered as outstanding shares. Treasury shares amounted to 32 million shares as at June 30, 2022 and 87 million shares as at December 31, 2022.","","","","","",""]
[]
[" "]

{"sheet":"5. P&C UE by Sub LOB","index":6,"n_rows":42,"n_cols":13,"rows_kept":42,"cut":false,"hidden":false,"merged":[[1,0,1,12],[2,11,2,12],[3,11,3,12],[5,0,6,0],[5,2,5,6],[5,8,5,12]]}
["Back to Summary"]
["PROPERTY & CASUALTY PROFITABILITY ANALYSIS BY LINE OF BUSINESS","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," ","Total Group","Commercial","Personal","XLRE"," "," ","Total Group","Commercial","Personal","XLRE"," "]
["Property & Casualty Underlying Earnings by Line of Business"," ","June 30, 2022","","","",""," ","December 31, 2022","","","",""]
[""," ","Total","Commercial \nlines","Personal\nlines","AXA XL \nReinsurance","Intercompany eliminations"," ","Total","Commercial \nlines","Personal\nlines","AXA XL \nReinsurance","Intercompany eliminations"]
["Short-term Business"," "," "," "," "," "," "," "," "," "," "," "," "]
["Revenues"," ",24614,16188,8255,1447,-1276," ",50798,33606,16687,2968,-2463]
["Current Accident Year Loss Ratio"," ",0.71,0.72,0.69699999999999995,0.88100000000000001," "," ",0.71499999999999997,0.71499999999999997,0.70799999999999996,0.94399999999999995," "]
["Undiscounted Current Accident Year Loss Ratio (excl. Nat Cats)"," ",0.68700000000000006,0.71,0.66500000000000004,0.76600000000000001," "," ",0.68899999999999995,0.70599999999999996,0.68,0.755," "]
["Undiscounted Current Accident Year Nat Cats"," ",4.1000000000000002E-2,2.7E-2,4.4999999999999998E-2,0.14499999999999999," "," ",0.05,3.4000000000000002E-2,4.4999999999999998E-2,0.22," "]
["Current Accident Year Discounting"," ",-1.7000000000000001E-2,-1.7000000000000001E-2,-1.2999999999999999E-2,-3.1E-2," "," ",-2.4E-2,-2.5000000000000001E-2,-1.7000000000000001E-2,-3.1E-2," "]
["Prior Year Reserve Development Ratio"," ",0.01,8.9999999999999993E-3,1.2999999999999999E-2,-1.2999999999999999E-2," "," ",1.7000000000000001E-2,1.7999999999999999E-2,1.7000000000000001E-2,-2.8000000000000001E-2," "]
["Expense Ratio"," ",0.24199999999999999,0.22800000000000001,0.26200000000000001,0.08," "," ",0.24399999999999999,0.23200000000000001,0.26100000000000001,9.6000000000000002E-2," "]
["Combined Ratio"," ",0.96199999999999997,0.95799999999999996,0.97199999999999998,0.94799999999999995," "," ",0.97599999999999998,0.96499999999999997,0.98699999999999999,1.012," "]
["Technical Margin"," ",944,682,234,75,-47," ",1213,1164,220,-35,-135]
["Long-term Business"," "," "," "," "," "," "," "," "," "," "," "," "]
["CSM Release"," "," "," "," "," "," "," "," "," "," "," "," "]
["Technical Experience"," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result & Other"," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result"," ",1288,925,309,75,-22," ",2504,1833,554,162,-45]
["Investment Income"," ",1532,1091,307,156,-22," ",2968,2147,544,322,-45]
["Insurance Finance Expenses"," ",-244,-166,3,-81,0," ",-463,-314,10,-159,0]
["Other Revenues"," "," "," "," "," "," "," "," "," "," "," "," "]
["Other Expenses"," "," "," "," "," "," "," "," "," "," "," "," "]
["Debt Financing Charges"," "," "," "," "," "," "," "," "," "," "," "," "]
["Underlying Earnings Before Tax"," ",2231,1607,543,151,-69," ",3718,2997,774,127,-180]
["Tax"," ",-455," "," "," "," "," ",-781," "," "," "," "]
["Income from Affiliates & Other"," ",20," "," "," "," "," ",74," "," "," "," "]
["Minority Interests"," ",-47," "," "," "," "," ",-80," "," "," "," "]
["Underlying Earnings Group share"," ",1750," "," "," "," "," ",2931," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
["Closing Invested Assets"," ",112087," "," "," "," "," ",105761," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
["For short-term business"," "," "," "," "," "," "," "," "," "," "," "," "]
["Liabilities for remaining coverage net of reinsurance"," ",17980,10653,6316,1668,-658," ",14263,8370,4847,1011,36]
["Best Estimate Liabilities for Incurred Claims net of reinsurance"," ",67972,43672,16975,7905,-580," ",66722,43020,16072,7580,50]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
["For long-term business"," "," "," "," "," "," "," "," "," "," "," "," "]
["Best Estimate Liabilities net of reinsurance"," "," "," "," "," "," "," "," "," "," "," "," "]
[" "]

{"sheet":"6. P&C UE by Geography","index":7,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,0,1,16],[2,15,2,16],[3,15,3,16],[5,0,6,0],[5,2,5,8],[5,10,5,16]]}
["Back to Summary"]
["PROPERTY & CASUALTY PROFITABILITY ANALYSIS BY GEOGRAPHY","","","","","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Property & Casualty Underlying Earnings by Geography"," ","June 30, 2022","","","","","",""," ","December 31, 2022","","","","","",""]
[""," ","Total","France","Europe","AXA XL","o/w AXA XL\nInsurance","Asia, Africa & \nEME-LATAM","Transversal & \nOther"," ","Total","France","Europe","AXA XL","o/w AXA XL \nInsurance","Asia, Africa &\nEME-LATAM","Transversal & \nOther"]
["Short-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Revenues"," ",24614,3784,8718,8930,7482,2371,811," ",50798,7820,17738,18777,15809,4786,1677]
["Current Accident Year Loss Ratio"," ",0.71,0.73699999999999999,0.68200000000000005,0.753,0.72899999999999998,0.66200000000000003,0.56499999999999995," ",0.71499999999999997,0.73099999999999998,0.68700000000000006,0.75900000000000001,0.72399999999999998,0.68700000000000006,0.53800000000000003]
["Undiscounted Current Accident Year Loss Ratio (excl. Nat Cats)"," ",0.68700000000000006,0.72099999999999997,0.65300000000000002,0.72099999999999997,0.71299999999999997,0.66400000000000003,0.56699999999999995," ",0.68899999999999995,0.71099999999999997,0.66700000000000004,0.71499999999999997,0.70699999999999996,0.68899999999999995,0.53600000000000003]
["Undiscounted Current Accident Year Nat Cats"," ",4.1000000000000002E-2,4.9000000000000002E-2,4.1000000000000002E-2,5.0999999999999997E-2,3.3000000000000002E-2,7.0000000000000001E-3,2E-3," ",0.05,5.6000000000000001E-2,3.9E-2,7.1999999999999995E-2,4.3999999999999997E-2,6.0000000000000001E-3,0.01]
["Current Accident Year Discounting"," ",-1.7000000000000001E-2,-3.3000000000000002E-2,-1.2E-2,-1.9E-2,-1.7000000000000001E-2,-8.9999999999999993E-3,-5.0000000000000001E-3," ",-2.4E-2,-3.5999999999999997E-2,-1.9E-2,-2.8000000000000001E-2,-2.7E-2,-8.9999999999999993E-3,-7.0000000000000001E-3]
["Prior Year Reserve Development Ratio"," ",0.01,3.5000000000000003E-2,2.4E-2,-1.9E-2,-0.02,1.0999999999999999E-2,4.1000000000000002E-2," ",1.7000000000000001E-2,9.7000000000000003E-2,1.4999999999999999E-2,-1.2E-2,-0.01,8.9999999999999993E-3,1.4999999999999999E-2]
["Expense Ratio"," ",0.24199999999999999,0.21299999999999999,0.26400000000000001,0.193,0.215,0.313,0.46800000000000003," ",0.24399999999999999,0.214,0.26900000000000002,0.19400000000000001,0.21199999999999999,0.311,0.499]
["Combined Ratio"," ",0.96199999999999997,0.98499999999999999,0.96899999999999997,0.92700000000000005,0.92300000000000004,0.98599999999999999,1.0740000000000001," ",0.97599999999999998,1.042,0.97,0.94,0.92700000000000005,1.006,1.052]
["Technical Margin"," ",944,55,267,648,573,33,-60," ",1213,-327,537,1119,1154,-28,-88]
["Long-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["CSM Release"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Technical Experience"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result & Other"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result"," ",1288,251,554,254,178,202,28," ",2504,498,1049,543,381,360,53]
["Investment Income"," ",1532,239,560,487,331,219,28," ",2968,475,1074,979,658,386,53]
["Insurance Finance Expenses"," ",-244,11,-6,-233,-152,-17,0," ",-463,23,-25,-436,-277,-25,0]
["Other Revenues"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Other Expenses"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Debt Financing Charges"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Underlying Earnings Before Tax"," ",2231,306,820,902,751,235,-32," ",3718,171,1586,1662,1535,333,-34]
["Tax"," ",-455,-71,-170,-172,-146,-53,12," ",-781,-54,-343,-310,-279,-82,8]
["Income from Affiliates & Other"," ",20,0,0,0,0,20,0," ",74,0,0,0,0,74,0]
["Minority Interests"," ",-47,0,-24,-1,-1,-22,0," ",-80,0,-52,0,0,-28,0]
["Underlying Earnings Group share"," ",1750,234,627,729,604,180,-21," ",2931,117,1191,1352,1257,296,-26]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["For short-term business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Liabilities for remaining coverage net of reinsurance"," ",17980,2119,7010,6802,5134,1676,373," ",14263,1813,4605,5988,4977,1605,253]
["Best Estimate Liabilities for Incurred Claims net of reinsurance"," ",67972,12531,23354,26769,18892,2943,2376," ",66722,12679,23008,25405,17870,2939,2691]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["For long-term business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Best Estimate Liabilities net of reinsurance"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "]

{"sheet":"7. L&H UE by LOB","index":8,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,0,1,8],[2,7,2,8],[3,7,3,8],[5,0,6,0],[5,2,5,4],[5,6,5,8]]}
["Back to Summary"]
["LIFE & HEALTH PROFITABILITY ANALYSIS BY LINE OF BUSINESS","","","","","","","",""]
[" "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," "," "," "," "," "]
["Life & Health Underlying Earnings by Line of Business"," ","June 30, 2022","",""," "," December 31, 2022","",""]
[""," ","Total","Life","Health"," ","Total","Life","Health"]
["Short-term Business"," "," "," "," "," "," "," "," "]
["Revenues"," ",7647,1979,5668," ",15849,4001,11848]
["Combined Ratio"," ",0.96899999999999997,0.93300000000000005,0.98099999999999998," ",0.97499999999999998,0.94199999999999995,0.98599999999999999]
["Technical Margin"," ",241,132,109," ",396,233,163]
["Long-term Business"," "," "," "," "," "," "," "," "]
["CSM Release"," ",1454,1177,277," ",3013,2451,563]
["Technical Experience"," ",-66,-50,-16," ",-216,-112,-104]
["Actual vs. Expected best estimate Cash Flows"," ",-43,-27,-15," ",-186,-87,-100]
["Risk Adjustment Release"," ",52,46,6," ",92,82,10]
["Changes in Onerous Contracts"," ",-32,-31,-1," ",4,-5,9]
["Other Long-term"," ",-44,-38,-6," ",-126,-102,-24]
["Financial Result & Other"," "," "," "," "," "," "," "," "]
["Financial Result"," ",626,511,115," ",1103,894,209]
["Investment Income"," ",1381,1218,163," ",2639,2326,313]
["Insurance Finance Expenses"," ",-755,-707,-48," ",-1535,-1432,-103]
["Other Revenues"," "," "," "," "," "," "," "," "]
["Other Expenses"," "," "," "," "," "," "," "," "]
["Debt Financing Charges"," "," "," "," "," "," "," "," "]
["Underlying Earnings Before Tax"," ",2255,1771,484," ",4296,3466,830]
["Tax"," ",-437,-326,-112," ",-849,-660,-189]
["Income from Affiliates & Other"," ",109,103,7," ",185,180,5]
["Minority Interests"," ",-30,-27,-3," ",-69,-65,-4]
["Underlying Earnings Group share"," ",1897,1521,376," ",3563,2920,643]
[" "," "," "," "," "," "," "," "," "]
["Closing Invested Assets"," ",356231," "," "," ",338496," "," "]
[" "," "," "," "," "," "," "," "," "]
["For short-term business"," "," "," "," "," "," "," "," "]
["Liabilities for remaining coverage net of reinsurance"," ",1903,173,1730," ",1619,143,1477]
["Best Estimate Liabilities for Incurred Claims net of reinsurance"," ",14277,11870,2407," ",14183,11443,2739]
[" "," "," "," "," "," "," "," "," "]
["For long-term business"," "," "," "," "," "," "," "," "]
["Best Estimate Liabilities net of reinsurance"," ",323904,303977,19928," ",304362,285500,18863]
[" "]

{"sheet":"8. L&H UE by Geography","index":9,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,0,1,14],[2,13,2,14],[3,13,3,14],[5,0,6,0],[5,2,5,7],[5,9,5,14]]}
["Back to Summary"]
["LIFE & HEALTH PROFITABILITY ANALYSIS BY GEOGRAPHY","","","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," ","Total","France","Europe","AXA XL","Asia, Africa & \nEME-LATAM","Transversal & \nOther"," ","Total","France","Europe","AXA XL","Asia, Africa & \nEME-LATAM","Transversal & \nOther"]
["Life & Health Underlying Earnings by Geography"," ","June 30, 2022","","","","",""," ","December 31, 2022","","","","",""]
[""," ","Total","France","Europe","AXA XL","Asia, Africa & \nEME-LATAM","Transversal & \nOther"," ","Total","France","Europe","AXA XL","Asia, Africa & \nEME-LATAM","Transversal & \nOther"]
["Short-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Revenues"," ",7647,5195,1335,0,988,129," ",15849,10642,2774,0,2164,269]
["Combined Ratio"," ",0.96899999999999997,0.96599999999999997,0.95299999999999996,0,1.004,0.97799999999999998," ",0.97499999999999998,0.98,0.92700000000000005,0,1.0089999999999999,0.98599999999999999]
["Technical Margin"," ",241,179,63,0,-4,3," ",396,208,202,0,-18,4]
["Long-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["CSM Release"," ",1454,423,475,3,554,0," ",3013,944,940,3,1126,0]
["Technical Experience"," ",-66,-50,21,-2,-34,0," ",-216,-74,-7,-3,-132,0]
["Actual vs. Expected best estimate Cash Flows"," ",-43,-13,-11,-3,-16,0," ",-186,1,-48,-4,-137,0]
["Risk Adjustment Release"," ",52,16,25,0,11,0," ",92,28,45,1,20,0]
["Changes in Onerous Contracts"," ",-32,0,-22,0,-10,0," ",4,0,-24,0,28,0]
["Other Long-term"," ",-44,-53,29,0,-20,0," ",-126,-103,20,0,-43,0]
["Financial Result & Other"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result"," ",626,208,285,11,122,0," ",1103,380,527,20,176,0]
["Investment Income"," ",1381,398,511,13,460,0," ",2639,746,994,24,874,0]
["Insurance Finance Expenses"," ",-755,-190,-225,-2,-338,0," ",-1535,-366,-467,-4,-698,0]
["Other Revenues"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Other Expenses"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Debt Financing Charges"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Underlying Earnings Before Tax"," ",2255,759,844,11,637,3," ",4296,1459,1662,20,1151,4]
["Tax"," ",-437,-135,-174,-2,-125,-1," ",-849,-289,-333,-3,-224,1]
["Income from Affiliates & Other"," ",109,3,0,0,106,0," ",185,13,0,0,172,0]
["Minority Interests"," ",-30,-2,-23,0,-5,0," ",-69,-3,-62,0,-4,0]
["Underlying Earnings Group share"," ",1897,626,647,9,613,2," ",3563,1180,1266,17,1095,4]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["For short-term business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Liabilities for remaining coverage net of reinsurance"," ",1903,40,1087,0,767,8," ",1619,25,801,0,786,8]
["Best Estimate Liabilities for Incurred Claims net of reinsurance"," ",14277,13335,481,0,439,21," ",14183,13362,394,0,401,25]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["For long-term business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Best Estimate Liabilities net of reinsurance"," ",323904,133806,141930,346,47823,0," ",304362,127114,133016,330,43902,0]
[" "]

{"sheet":"9. Life UE by Geography","index":10,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,0,1,14],[2,13,2,14],[3,13,3,14],[5,0,6,0],[5,2,5,7],[5,9,5,14]]}
["Back to Summary"]
["LIFE PROFITABILITY ANALYSIS BY GEOGRAPHY","","","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Life Underlying Earnings by Geography"," ","June 30, 2022","","","","",""," ","December 31, 2022","","","","",""]
[""," ","Total","France","Europe","AXA XL","Asia, Africa &\nEME-LATAM","Transversal & \nOther"," ","Total","France","Europe","AXA XL","Asia, Africa &\nEME-LATAM","Transversal & \nOther"]
["Short-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Revenues"," ",1979,1839,47,0,92,0," ",4001,3639,93,0,269,0]
["Combined Ratio"," ",0.93300000000000005,0.92700000000000005,0.92,0,1.0609999999999999,0," ",0.94199999999999995,0.94499999999999995,0.77600000000000002,0,0.95599999999999996,0]
["Technical Margin"," ",132,134,4,0,-6,0," ",233,200,21,0,12,0]
["Long-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["CSM Release"," ",1177,423,415,3,336,0," ",2451,944,796,3,707,0]
["Technical Experience"," ",-50,-50,20,-2,-18,0," ",-112,-74,-4,-3,-31,0]
["Actual vs. Expected best estimate Cash Flows"," ",-27,-13,-12,-3,1,0," ",-87,1,-47,-4,-37,0]
["Risk Adjustment Release"," ",46,16,23,0,7,0," ",82,28,42,1,12,0]
["Changes in Onerous Contracts"," ",-31,0,-21,0,-10,0," ",-5,0,-35,0,29,0]
["Other Long-term"," ",-38,-53,31,0,-16,0," ",-102,-103,37,0,-36,0]
["Financial Result & Other"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result"," ",511,169,250,11,81,0," ",894,311,467,20,96,0]
["Investment Income"," ",1218,362,481,13,363,0," ",2326,677,937,24,689,0]
["Insurance Finance Expenses"," ",-707,-193,-231,-2,-282,0," ",-1432,-366,-469,-4,-593,0]
["Other Revenues"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Other Expenses"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Debt Financing Charges"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Underlying Earnings Before Tax"," ",1771,676,690,11,394,0," ",3466,1381,1280,20,784,0]
["Tax"," ",-326,-120,-135,-2,-68,0," ",-660,-274,-243,-3,-140,0]
["Income from Affiliates & Other"," ",103,3,0,0,99,0," ",180,13,0,0,167,0]
["Minority Interests"," ",-27,-2,-23,0,-2,0," ",-65,-3,-60,0,-2,0]
["Underlying Earnings Group share"," ",1521,557,531,9,423,0," ",2920,1118,977,17,809,0]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["For short-term business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Liabilities for remaining coverage net of reinsurance"," ",173,22,23,0,129,0," ",143,20,-1,0,124,0]
["Best Estimate Liabilities for Incurred Claims net of reinsurance"," ",11870,11590,138,0,141,0," ",11443,11241,34,0,169,0]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["For long-term business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Best Estimate Liabilities net of reinsurance"," ",303977,133806,121735,346,48090,0," ",285500,127114,113984,330,44072,0]
[" "]

{"sheet":"10. Health UE by Geography","index":11,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,0,1,14],[2,13,2,14],[3,13,3,14],[5,0,6,0],[5,2,5,7],[5,9,5,14]]}
["Back to Summary"]
["HEALTH PROFITABILITY ANALYSIS BY GEOGRAPHY","","","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Health Underlying Earnings by Geography"," ","June 30, 2022","","","","",""," ","December 31, 2022","","","","",""]
[""," ","Total","France","Europe","AXA XL","Asia, Africa &\nEME-LATAM","Transversal & Other"," ","Total","France","Europe","AXA XL","Asia, Africa & \nEME-LATAM","Transversal & Other"]
["Short-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Revenues"," ",5668,3356,1288,0,896,129," ",11848,7003,2681,0,1895,269]
["Combined Ratio"," ",0.98099999999999998,0.98699999999999999,0.95399999999999996,0,0.998,0.97799999999999998," ",0.98599999999999999,0.999,0.93200000000000005,0,1.016,0.98599999999999999]
["Technical Margin"," ",109,45,60,0,1,3," ",163,8,181,0,-30,4]
["Long-term Business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["CSM Release"," ",277,0,59,0,217,0," ",563,0,144,0,418,0]
["Technical Experience"," ",-16,0,0,0,-16,0," ",-104,0,-3,0,-101,0]
["Actual vs. Expected best estimate Cash Flows"," ",-15,0,1,0,-17,0," ",-100,0,-1,0,-99,0]
["Risk Adjustment Release"," ",6,0,2,0,4,0," ",10,0,3,0,7,0]
["Changes in Onerous Contracts"," ",-1,0,-1,0,0,0," ",9,0,11,0,-1,0]
["Other Long-term"," ",-6,0,-2,0,-4,0," ",-24,0,-17,0,-8,0]
["Financial Result & Other"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Financial Result"," ",115,39,36,0,40,0," ",209,70,59,0,81,0]
["Investment Income"," ",163,36,30,0,97,0," ",313,70,57,0,186,0]
["Insurance Finance Expenses"," ",-48,3,6,0,-57,0," ",-103,0,2,0,-105,0]
["Other Revenues"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Other Expenses"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Debt Financing Charges"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Underlying Earnings Before Tax"," ",484,84,155,0,243,3," ",830,77,382,0,368,4]
["Tax"," ",-112,-15,-39,0,-57,-1," ",-189,-15,-90,0,-84,1]
["Income from Affiliates & Other"," ",7,0,0,0,7,0," ",5,0,0,0,5,0]
["Minority Interests"," ",-3,0,0,0,-3,0," ",-4,0,-2,0,-2,0]
["Underlying Earnings Group share"," ",376,69,116,0,190,2," ",643,62,290,0,286,4]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["For short-term business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Liabilities for remaining coverage net of reinsurance"," ",1730,18,1065,0,638,8," ",1477,5,802,0,662,8]
["Best Estimate Liabilities for Incurred Claims net of reinsurance"," ",2407,1745,344,0,297,21," ",2739,2121,360,0,233,25]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["For long-term business"," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Best Estimate Liabilities net of reinsurance"," ",19928,0,20196,0,-268,0," ",18863,0,19033,0,-170,0]
[" "]

{"sheet":"11. Asset Management","index":12,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[[6,2,6,3],[6,5,6,6],[10,3,12,3],[10,6,12,6],[1,0,1,6],[2,0,2,6],[3,0,4,0],[3,5,3,6],[4,5,4,6],[5,2,5,3],[5,5,5,6]]}
["Back to Summary"]
["ASSET MANAGEMENT - ASSETS UNDER MANAGEMENT (AUM) ROLLFORWARD & PROFITABILITY ANALYSIS","","","","","",""]
[" ","","","","","",""]
["(in Euro million unless otherwise mentioned) "," "," "," "," ","AXA Consolidated",""]
[""," "," "," "," ","Financial Statements",""]
[" "," "," ",""," "," ",""]
[" "," ","June 30, 2022",""," ","December 31, 2022",""]
[" "," ","Total","o/w Third Party"," ","Total","o/w Third Party"]
["Opening AUM (in Euro billion)"," ",910,321," ",910,321]
["Net Inflows"," ",14,7," ",18,18]
["Scope & Other"," ",0,-25," ",20,-24]
["Market Effect"," ",-86,""," ",-103,""]
["Currency Impact"," ",6,""," ",0,""]
["Closing AUM  (in Euro billion)"," ",844,302," ",845,314]
["Alternatives"," ",193,84," ",218,87]
["Core & Other"," ",535,218," ",521,227]
["Asian Joint Ventures"," ",116,"-"," ",105,"-"]
[" "," "," "," "," "," "," "]
["Gross Revenues - After Intercompany Elimination"," ",788," "," ",1589," "]
[" "," "," "," "," "," "," "]
["Gross Revenues - Before Intercompany Elimination"," ",947," "," ",1916," "]
["Management Fees"," ",695,387," ",1382,797]
["Performance Fees"," ",9,7," ",23,17]
["Distribution Fees"," ",188," "," ",384," "]
["Other"," ",56," "," ",128," "]
[" "," "," "," "," "," "," "]
["General Expenses"," ",-682," "," ",-1404," "]
["Distribution Fees Retroceded"," ",-188," "," ",-384," "]
["Net Financial Result"," ",2," "," ",1," "]
["Underlying Earnings Before Tax"," ",267," "," ",513," "]
["Tax"," ",-71," "," ",-130," "]
["Income from Affiliates & Other"," ",13," "," ",30," "]
["Minority Interests"," ",-5," "," ",-14," "]
["Underlying Earnings Group Share"," ",203," "," ",400," "]
[" "," "," "," "," "," "," "]
["Average AUM  (in Euro billion)"," ",771," "," ",751," "]
["Asset Management Fee bps"," ","17.8 bps"," "," ","18.2 bps"," "]
["Underlying Cost Income Ratio"," ",0.64700000000000002," "," ",0.66600000000000004," "]
[" "]

{"sheet":"12. Holdings","index":13,"n_rows":32,"n_cols":5,"rows_kept":32,"cut":false,"hidden":false,"merged":[[2,0,2,4]]}
["Back to Summary"]
[]
["HOLDINGS PROFITABILITY ANALYSIS & AXA SA CASH BALANCE ROLLFORWARD","","","",""]
[" "," "," "," ","AXA Consolidated"]
["(in Euro million unless otherwise mentioned)"," "," "," ","Financial Statements"]
[" "," "," "," "," "]
["Holdings Underlying Earnings***"," ","June 30, 2022"," ","December 31, 2022"]
["Financial Result"," ",77," ",230]
["Other Revenues"," ",500," ",994]
["Other Expenses"," ",-741," ",-1571]
["Debt Financing Charges"," ",-363," ",-759]
["Underlying Earnings Before Tax"," ",-528," ",-1107]
["Tax"," ",146," ",292]
["Income from Affiliates & Other"," ",0," ",0]
["Minority Interests"," ",0," ",0]
["Underlying Earnings Group share"," ",-383," ",-814]
[" "," "," "," "," "]
["Opening Cash Balance at AXA SA* (in Euro billion)"," "," "," ",4.5]
["Net cash remittance from subsidiaries"," "," "," ",5.5]
["Property & Casualty"," "," "," ",2.9]
["Life & Health**"," "," "," ",2.2999999999999998]
["Asset Management"," "," "," ",0.3]
["Dividends"," "," "," ",-3.5]
["Share buy-backs"," "," "," ",-2.2999999999999998]
["Holding costs and interests"," "," "," ",-1]
["Debt issuance"," "," "," ",1]
["M&A and disposals"," "," "," ",0.6]
["Other"," "," "," ",-0.2]
["Closing Cash Balance at AXA SA* "," "," "," ",4.5999999999999996]
["*Includes liquid invested assets"," "," "," "," "]
["**Includes Euro 0.3 billion from the Belgium inforce transaction"," "," "," "," "]
["***Includes Bank with Underlying Earnings Group Share of Euro -5 million in HY22 and Euro -27 million in FY22"]

{"sheet":"13. Activity indicators","index":14,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[[15,0,16,0],[15,2,15,8],[15,10,15,16],[24,0,24,14],[1,0,1,16],[2,15,2,16],[3,15,3,16],[5,0,6,0],[5,2,5,8],[5,10,5,16]]}
["Back to Summary"]
["GROSS WRITTEN PREMIUMS & OTHER REVENUES, NEW BUSINESS VALUE & PRESENT VALUE OF EXPECTED PREMIUMS","","","","","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro million)"," "," "," "," "," "," "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Activity Indicators by Line of Business"," ","Period ended June 30, 2022","","","","","",""," ","Period ended December 31, 2022","","","","","",""]
[""," ","Total","P&C","Life & Health","Life","Health","Asset Management","Bank"," ","Total","P&C","Life & Health","Life","Health","Asset Management","Bank"]
["Gross Written Premiums & Other Revenues"," ",54867,28713,25287,16553,8734,788,80," ",101844,50633,49485,32231,17254,1589,137]
["IFRS17/9 New Business Value (NBV) (a)"," ",1300," ",1300,1070,229," "," "," ",2288," ",2288,1830,459," "," "]
["New Business Contractual Service Margin (NB CSM)"," ",1209," ",1209,1011,199," "," "," ",2355," ",2355,1935,420," "," "]
["Other NBV *"," ",491," ",491,387,103," "," "," ",665," ",665,481,184," "," "]
["Tax"," ",-401," ",-401,-328,-73," "," "," ",-731," ",-731,-586,-145," "," "]
["Present Value of Expected Premiums (PVEP) (b)"," ",25936," ",25936,19202,6735," "," "," ",43320," ",43320,31634,11686," "," "]
["IFRS17/9 NBV Margin (a)/(b)"," ",0.05," ",0.05,5.6000000000000001E-2,3.4000000000000002E-2," "," "," ",5.2999999999999999E-2," ",5.2999999999999999E-2,5.8000000000000003E-2,3.9E-2," "," "]
[]
["Activity Indicators by Geography"," ","Period ended June 30, 2022","","","","","",""," ","Period ended December 31, 2022","","","","","",""]
[""," ","Total","France","Europe","AXA XL","Asia, Africa &\nEME-LATAM","AXA IM","Transversal & Other"," ","Total","France","Europe","AXA XL","Asia, Africa & \nEME-LATAM","AXA IM","Transversal & Other"]
["Gross Written Premiums & Other Revenues"," ",54867,14507,20251,10252,8152,788,917," ",101844,28627,35045,18577,16225,1589,1782]
["IFRS17/9 New Business Value (NBV) (a)"," ",1300,330,402," ",567," "," "," ",2288,605,559," ",1124," "," "]
["New Business Contractual Service Margin (NB CSM)"," ",1209,232,376," ",602," "," "," ",2355,475,646," ",1234," "," "]
["Other NBV *"," ",491,199,135," ",157," "," "," ",665,318,84," ",263," "," "]
["Tax"," ",-401,-101,-108," ",-192," "," "," ",-731,-188,-170," ",-373," "," "]
["Present Value of Expected Premiums (PVEP) (b)"," ",25936,12806,5994," ",7137," "," "," ",43320,19809,10079," ",13432," "," "]
["IFRS17/9 NBV Margin (a)/(b)"," ",0.05,2.5999999999999999E-2,6.7000000000000004E-2," ",7.9000000000000001E-2," "," "," ",5.2999999999999999E-2,3.1E-2,5.5E-2," ",8.4000000000000005E-2," "," "]
["*Includes expected profits from short term Life & Health business, carried by Life entities, Pure Investment Contracts, NBV from Equity method entities as well as New Business Loss Components and Margin ceded to reinsurers.","","","","","","","","","","","","","",""," "," "]
[" "]

{"sheet":"14. Balance Sheet","index":15,"n_rows":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":false,"merged":[[1,0,1,10],[2,9,2,10],[3,9,3,10]]}
["Back to Summary"]
["BALANCE SHEET","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro billion) "," "," "," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," "," "," "," "," "," "," "]
["Assets"," "," December 31, 2021"," June 30, 2022"," December 31, 2022"," ","Liabilities, Minority Interests & Shareholders' Equity"," "," December 31, 2021"," June 30, 2022"," December 31, 2022"]
[" "," "," "," "," "," "," "," "," "," "," "]
["Goodwill"," ",17.2,18,17.8," ","Shareholders' Equity group share"," ",51.9,48.5,46.1]
["Other intangible assets"," ",4.8,4.8,4.7," ","Minority Interests"," ",3.7,3.5,3]
["Total Intangible assets"," ",21.9,22.8,22.5," ","Shareholders’ equity "," ",55.6,52.1,49.1]
["Investments in real estate properties"," ",28,28.3,28.7," ","Financing debt"," ",11.4,13.3,13.6]
["Financial investments"," ",486.1,412.5,389.6," ","Liabilities arising from insurance contracts and investment contracts with discretionary participation features contracts"," ",539.4,460.7,444.8]
["Unit-linked Assets"," ",86.2,76,76.5," ","Present Value of Future Cash Flows"," ",501.3,423.3,407.5]
["Total Investments from Non-Insurance activities"," ",600.29999999999995,516.79999999999995,494.8," ","Contractual Service Margin "," ",34.299999999999997,34,34.200000000000003]
["Investments from Non-Insurance Activities"," ",20.6,20.2,20.8," ","Risk Adjustment "," ",3.8,3.4,3.1]
["Equity Method investments"," ",2.5,2.2000000000000002,2.2000000000000002," ","Other Investment Contract Liabilities"," ",14.5,12.7,12.4]
["Assets Arising from Insurance and Reinsurance Contracts Held"," ",25.8,24.7,24.4," ","Liabilities arising from insurance, reinsurance and investment contracts"," ",553.79999999999995,473.4,457.2]
["Present Value of Future Cash Flows"," ",24.6,23.3,23.2," ","Liabilities Arising from Non-Insurance Activities"," ",14.7,12,12.2]
["Contractual Service Margin"," ",0.7,0.9,0.7," ","Provisions for risks and charges"," ",9.4,6.6,6.5]
["Risk Adjustment"," ",0.5,0.5,0.5," ","Payables and Other liabilities "," ",78,86.5,85.3]
["Receivables and Other Assets "," ",25.9,31.8,31.9," ","Liabilities held for sale "," ",7.2,19.600000000000001,13]
["Assets held for sale"," ",8.1,20.3,14.2," ","Total Liabilities, Minority Interests and Shareholders' Equity"," ",730.1,663.4,636.9]
["Cash and cash equivalents"," ",25.1,24.8,26.2," "," "," "," "," "," "]
["Total Assets"," ",730.1,663.4,636.9," "," "," "," "," "," "]
[" "]

{"sheet":"15.CSM Rollforward","index":16,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[[1,0,1,7]]}
["Back to Summary"]
["CONTRACTUAL SERVICE MARGIN ROLLFORWARD","","","","","","",""]
[" "," "," "," "," "," "," ","AXA Consolidated"]
["(in Euro billion)"," "," "," "," "," "," ","Financial Statements"]
[" "," "," "," "," "," "," "," "]
["Contractual Service Margin (CSM)","December 31, 2021","New Business CSM","Financial Variance","Operating Variance ","Change in scope and Fx impact","CSM Release","June 30, 2022"]
[" "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "]
["Total Group (pre-tax)",33.6,1.2,-1,0.8,-0.1,-1.5,33.1]
["P&C",0.2,0,0,0,0,0,0.2]
["Life",24.6,1,-0.2,1,0.2,-1.2,25.4]
["Health",8.8000000000000007,0.2,-0.8,-0.2,-0.3,-0.3,7.5]
["Total Group (post-tax)",26.2," "," "," "," "," ",26.1]
[" "]
["Contractual Service Margin (CSM)","December 31, 2021","New Business CSM","Financial Variance","Operating Variance ","Change in scope and Fx impact","CSM Release","December 31, 2022"]
[" "," "," "," "," "," "," "," "]
["Total Group (pre-tax)",33.6,2.4,-0.8,1.4,-0.1,-3,33.5]
["P&C",0.2,0,0,0,0,0,0.2]
["Life",24.6,1.9,0,1.3,0.2,-2.5,25.5]
["Health",8.8000000000000007,0.4,-0.8,0.1,-0.3,-0.6,7.8]
["Total Group (post-tax)",26.2," "," "," "," "," ",26.3]

{"sheet":"16. FY22 Invested Assets","index":17,"n_rows":25,"n_cols":13,"rows_kept":25,"cut":false,"hidden":false,"merged":[[23,0,23,5],[1,0,1,12],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,6,5,12],[19,0,19,4],[19,6,19,12],[20,0,20,5],[21,0,21,5],[22,0,22,5]]}
["Back to Summary"]
["ECONOMIC VIEW OF INVESTED ASSETS","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated"]
["(in Euro billion)"," "," "," "," "," "," "," "," "," "," "," ","Financial Statements"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "]
["General Account Invested Assets\nPeriod ended December 31, 2022","Fair value","Asset \nAllocation \n%","o/w Participating","Duration gap"," ","Fair Value by Rating","","","","","",""]
["","","",null,""," ","Average \nrating","AAA","AA","A","BBB","Below Investment Grade","Non Rated1"]
["General Account Invested Assets1",461," ",0.59,"0.5 yr"," "," "," "," "," "," "," "," "]
["Fixed Income",340,0.74,0.61," "," "," "," "," "," "," "," "," "]
["Government Bonds",167,0.36,0.66," "," ","AA",0.19,0.47,0.2,0.12,0.01,0.02]
["Corporate Bonds",124,0.27,0.55000000000000004," "," ","A",0.12,0.09,0.33,0.35,0.1," "]
["Other Fixed Income",48,0.1,0.59," "," "," "," "," "," "," "," "," "]
["  Asset Backed Securities2",18,0.04," "," "," "," ",0.59,0.27,0.1,0,0.02,0.03]
["  Mortgage Loans3",30,0.06," "," "," "," "," "," "," "," "," "," "]
["Real Estate4",50,0.11,0.62," "," "," "," "," "," "," "," "," "]
["Listed Equities",15,0.03,0.79," "," "," "," "," "," "," "," "," "]
["Private Equity & Hedge Funds5",29,0.06,0.43," "," "," "," "," "," "," "," "," "]
["Cash",26,0.06,0.44," "," "," "," "," "," "," "," "," "]
["Policy Loans",2,0,0.36," "," "," "," "," "," "," "," "," "]
["1 Reflects the fair value of assets excluding the minority interest share in assets held in fully consolidated invested funds, hedging derivatives, Unit-linked assets and investments from non-insurance activities.","","","",""," ","1 Corporate bonds not rated by external rating agencies are reallocated under AXA’s internal ratings: AAA: Euro 1.2 billion, AA: Euro 0.5 billion, A: Euro 3.2 billion, BBB: Euro 1.4 billion, Below investment grade: Euro 4.1 billion.","","","","","",""]
["2 Includes 96% of CLOs.","","","","",""," "," "," "," "," "," "," "]
["3 Residential loans (Euro 16 billion), commercial & agricultural loans (Euro 9 billion) and Agency Pools (Euro 4 billion).","","","","",""," "," "," "," "," "," "," "]
["4 Includes Infrastructure Equities (Euro 7 billion).","","","","",""," "," "," "," "," "," "," "]
["5 Private Equity (Euro 18 billion), Hedge Funds (Euro 5 billion) and Non-listed Equities (Euro 6 billion).","","","","",""," "," "," "," "," "," "," "]
[" "]

{"sheet":"17. Supplementary Info on Asset","index":18,"n_rows":57,"n_cols":14,"rows_kept":57,"cut":false,"hidden":false,"merged":[[32,0,33,0],[1,0,1,13],[8,0,9,0],[13,0,14,0],[23,0,23,1],[28,0,29,0],[37,0,38,0],[41,0,42,0],[47,0,48,0],[52,0,53,0],[54,0,54,8]]}
["Back to Summary"]
["SUPPLEMENTARY INFORMATION ON ECONOMIC VIEW OF INVESTED ASSETS AS AT DECEMBER 31, 2022","","","","","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "," "," "," ","AXA Consolidated"]
["(in Euro billion)"," "," "," "," "," "," "," "," "," "," "," "," ","Financial Statements"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Government Bonds"," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Breakdown By Geographical Exposure","Fair Value","Belgium","France","Germany","Italy","Japan","Netherlands","Spain","Switzerland","United States","Other EU countries","Supranational","Rest of the World"]
["",167,7.0000000000000007E-2,0.19,7.0000000000000007E-2,0.09,0.14000000000000001,0.03,0.05,0.08,0.06,0.02,7.0000000000000007E-2,0.13]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Corporate Bonds"," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Breakdown By Industry","Fair Value","Basic Materials","Communications","Consumer, Cyclical","Consumer, Non-Cyclical","Energy","Financials","Industrial","Technology","Utilities","Other"," "," "]
["",124,0.03,7.0000000000000007E-2,0.06,0.13,0.05,0.42,0.08,0.03,0.08,0.05," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Exposure to the Financials","Total","Banks","Non-Banks1"," "," "," "," "," "," "," "," "," "," "]
["Total",53,45,8," "," "," "," "," "," "," "," "," "," "]
["Covered and Senior Secured Bonds",18,17,1," "," "," "," "," "," "," "," "," "," "]
["Senior Unsecured Bonds",29,22,7," "," "," "," "," "," "," "," "," "," "]
["Subordinated Bonds2",4,4,"-"," "," "," "," "," "," "," "," "," "," "]
["Other",2,2,"-"," "," "," "," "," "," "," "," "," "," "]
["1 Includes REITS corporate bonds (Euro 5 billion).",""," "," "," "," "," "," "," "," "," "," "," "," "]
["2 Includes AT1 (Euro 0.2 billion)."," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Listed Equities"," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Breakdown By Asset Domiciliation","Fair Value","Belgium","France","Germany","Japan","Netherlands","Switzerland","United States","Other EU countries","Rest of the World"," "," "," "]
["",15,0.04,0.16,0.05,0.05,0.05,0.06,0.3,0.1,0.2," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Breakdown By Industry","Fair Value","Basic Materials","Communications","Consumer, Cyclical","Consumer, Non-Cyclical","Diversified","Energy","Financials","Funds","Industrial","Technology","Utilities","Other"]
["",15,0.05,7.0000000000000007E-2,0.13,0.2,0.03,0.01,0.17,0.05,0.11,0.11,0.02,0.05]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Real Estate1"," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Breakdown By Geographical Exposure","Fair Value","Belgium","France","Germany","Italy","Japan","Spain","Switzerland","United Kingdom","United States","Other EU countries","Rest of the World"," "]
["",50,0.05,0.32,0.1,0.03,0.06,0.03,0.11,0.05,0.1,0.12,0.03," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Breakdown By Type","Fair Value","Office","Residential","Infrastructure Equity","Industrial-Logistic","Retail","Others"," "," "," "," "," "," "]
["",50,0.28000000000000003,0.16,0.14000000000000001,0.14000000000000001,0.1,0.17," "," "," "," "," "," "]
["1 Includes Infrastructure Equities (Euro 7 billion)."," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Private Equities"," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Breakdown By Asset Domiciliation","Fair Value","Europe","Japan","United States","Other"," "," "," "," "," "," "," "," "]
["",18,0.45,0.03,0.43,0.09," "," "," "," "," "," ",null," "]
[" "," "," "," "," "," "," "," "," "," "," "," ",null," "]
["Mortgage Loans1,2"," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["Breakdown by Type","Fair Value","Residential","Commercial"," "," "," "," "," "," "," "," "," "," "]
["",26,0.63,0.37," "," "," "," "," "," "," "," "," "," "]
["1 Excludes banking operations and Euro 4 billion of Agency pools (Mortgage-backed securities issues by US Government Sponsored Enterprises).","","","","","","","",""," "," "," "," "," "]
["2 Loan to Value: 49%."," "," "," "," "," "," "," "," "," "," "," "," "," "]
[" "]

{"sheet":"18. Shareholders Equity","index":19,"n_rows":53,"n_cols":5,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,0,1,4]]}
["Back to Summary"]
["CONSOLIDATED SHAREHOLDERS' EQUITY ","","","",""]
[" "," "," "," ","AXA Consolidated "]
["(in Euro billion) "," "," "," ","Financial Statements "]
[" "," "," "," "," "]
["Change in Group Share Consolidated Shareholders' Equity"," "," ","June 30, 2022","December 31, 2022"]
["Shareholders' Equity at Beginning of the Period"," "," ",51.9,51.9]
["Paid-in Capital"," "," ",-2.2000000000000002,-1.8]
["Treasury Shares"," "," ",0.7,-0.5]
["Fair Value Recorded in Shareholders' Equity"," "," ",-4.7,-5.6]
["Other Comprehensive Income Related to Invested Assets"," "," ",-44.8,-59.2]
["Other Comprehensive Income Related to (re) Insurance Contracts"," "," ",40.200000000000003,53.5]
["Other Comprehensive Income Arising from Defined Benefit Plans"," "," ",1.3,0.5]
["Impact of Currency Fluctuations"," "," ",1.6,1.2]
["Undated Subordinated Debt (including interest charges)"," "," ",-0.8,-1.2]
["Realized Gains on Equity through Retained Earnings"," "," ",0.4,0.6]
["Dividends"," "," ",-3.5,-3.5]
["Net Income for the Period"," "," ",3.9,5.0999999999999996]
["Other"," "," ",0,-0.4]
["Shareholders' Equity at End of the Period"," "," ",48.5,46.1]
[" "," "," "," "," "]
[" "," "," "," "," "]
[" "," "," "," "," "]
["Group Share Consolidated Shareholders' Equity"," ","December 31, 2021","June 30, 2022","December 31, 2022"]
["Paid-in Capital"," ",27.3,25.2,25.5]
["Treasury Shares"," ",-1.7,-1,-2.2000000000000002]
["Other Comprehensive Income"," ",-3.1,-7.8,-8.8000000000000007]
["Other Comprehensive Income Related to Invested Assets"," ",36.299999999999997,-8.5,-22.8]
["Other Comprehensive Income Related to (re) Insurance Contracts"," ",-39.5,0.7,14.1]
["Other Comprehensive Income Arising from Defined Benefit Plans"," ",-3.1,-1.8,-2.7]
["Translation Reserves"," ",-2.9,-1.3,-1.6]
["Undated Subordinated Debt"," ",6.7,6,5.7]
["Retained Earnings"," ",28.7,29.3,30.1]
["Total Shareholders' Equity at the End of the Period"," ",51.9,48.5,46.1]
[" "," "," "," "," "]
[" "," "," "," "," "]
["Book Value per Share"," ",22,21.1,20.3]
["Shareholders' Equity + CSM per Share (a)"," ",30.2,29.7,29.3]
["(a) Shareholders' equity excludes the undated and deeply subordinated debt. CSM is net of tax and Group Share."," "," "," "," "]
[" "," "," "," "," "]
[" "," "," "," "," "]
["Unrealized Gains and Losses on Invested Assets (Net of Tax)"," ","December 31, 2021","June 30, 2022","December 31, 2022"]
["Government Bonds (recyclable)"," "," ",2.6,-8.3000000000000007]
["Corporate Bonds (recyclable)"," "," ",-6.9,-9.5]
["Cash Flow hedges (recyclable)"," "," ",-5,-5.2]
["Equities (non-recyclable)"," "," ",0.7,0.1]
["Others (recyclable)"," "," ",0.2,0.1]
["Total Other Comprehensive Income Related to Invested Assets"," "," ",-8.5,-22.8]
["Real Estate"," "," ",10.199999999999999,10.4]
["Other Invested Assets Not Included in Shareholders' Equity"," "," ",-0.9,-1.9]
["Total Unrealized Gains and Losses on Invested Assets at Cost (Net of Tax)"," "," ",9.3000000000000007,8.5]
["Total Unrealized Gains and Losses on Invested Assets (Net of Tax)"," "," ",0.8,-14.3]
[" "]

{"sheet":"19. ROE&Gearing","index":20,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":false,"merged":[[1,0,1,4],[13,0,13,4],[14,0,14,4]]}
["Back to Summary"]
[" RETURN ON EQUITY, CONSOLIDATED FINANCIAL STRUCTURE & DEBT GEARING","","","",""]
[" "," "," "," ","AXA Consolidated"]
["(in Euro billion)"," "," "," ","Financial Statements"]
[" "," "," "," "," "]
["Return on Equity (ROE) "," ","June 30, 2022","December 31, 2022","Change in % points "]
["Net Income ROE"," ",0.152,0.1,"-5.2 pt"]
["Net Income (a)"," ",3.8,4.9000000000000004," "]
["Average Adjusted Shareholders' Equity (b)"," ",49.3,48.7," "]
[" "," "," "," "," "]
["Underlying ROE"," ",0.13700000000000001,0.121,"-1.6 pt"]
["Underlying Earnings (a)"," ",3.4,5.9," "]
["Average Adjusted Shareholders' Equity (b)"," ",49.3,48.7," "]
["(a) Including adjustments to reflect net financial charges related to undated and deeply subordinated debt (recorded through shareholders' equity).","","","",""]
["(b) Excluding reserves related to the change in fair value of invested assets and derivatives, reserves related to insurance contracts as well as undated and deeply subordinated debt (recorded through shareholders' equity).","","","",""]
[" "," "," "," "," "]
["Consolidated Financial Structure & Debt Gearing (in Euro billion) "," ","June 30, 2022","December 31, 2022","Financial interest treatment"]
[" "," "," "," "," "]
["Financing Debt "," ",0.8,1.7]
["Financing Debt Instrument Issued "," ",0.8,1.7]
["Financing Debt Owed to Credit Institutions "," ",0,0]
["Dated Subordinated Debt "," ",12.4,12]
["Total Gross Debt (A) "," ",13.3,13.6,"P&L "]
["Undated Deeply Subordinated Notes (TSS)"," ",3.8,3.5,"Equity "]
["Deeply Subordinated Notes (TSDI)"," ",2.2000000000000002,2.2000000000000002,"Equity"]
["Total Gross Debt incl. Undated and Deeply Subordinated Notes (B) "," ",19.3,19.3," "]
[" "," "," "," "," "]
["Shareholders' Equity (Including Minority Interests) (a) (C) "," ",52.1,49.1," "]
["Contractual Service Margin net of tax (D) "," ",26.1,26.3," "]
[" "," "," "," "," "]
["Shareholders' Equity + Contractual Service Margin + Gross Debt (E) = (C) + (D) + (A) "," ",91.4,89," "]
[" "," "," "," "," "]
["Debt Gearing (G) = (B) / (E) "," ",0.21099999999999999,0.217," "]
["(a) Shareholders' equity includes undated and deeply subordinated debts "," "," "," "," "]
[" "]

{"sheet":"20. Information on Solvency II","index":21,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,0,1,9],[3,8,3,9],[4,8,4,9],[26,0,27,5]]}
["Back to Summary"]
["ELIGIBLE OWN FUNDS, SOLVENCY CAPITAL REQUIREMENT & SOLVENCY II RATIO","","","","","","","","",""]
[" "," "," "," "," "," "," "," "," "," "]
[" "," "," "," "," "," "," "," ","AXA Consolidated",""]
["(in Euro billion)"," "," "," "," "," "," "," ","Financial Statements",""]
[" "," "," "," "," "," "," "," "," "," "]
["Solvency II Rollforward","December 31, 2021","Regulatory & model changes","Normalized Capital Generation*","Operating variance","Economic variance (incl. FX)","Dividend & share buy-backs","Debt","M&A, In-force and Other","December 31, 2022"]
["Eligible Own Fund (EOF)",62,0.7,6.7,-0.7,-2.6,-6.5,0.3,-1.4,58.5]
["Property & Casualty"," "," ",2.9," "," "," "," "," "," "]
["Life & Savings "," "," ",4.3," "," "," "," "," "," "]
["Other (incl. Asset Management, Bank & Holdings)"," "," ",-0.6," "," "," "," "," "," "]
["Solvency Capital Requirement (SCR)",28.6,-0.2,0,0,-0.8,0,0,-0.5,27.2]
["Solvency II Ratio",2.17,0.04,0.23,-0.02,-0.03,-0.23,0.01,-0.01,2.15]
[]
[" "," "," "," "," "," "," "," "," "," "]
["EOF Tiering","Total","Unrestricted Tier 1","Restricted Tier 1","Tier 2","Tier 3"," "," "," "," "]
["EOF as of Period Ended December 31, 2022",58.5,40.700000000000003,5.7,11.4,0.7," "," "," "," "]
["Insurance Sector",55.9,38.1,5.7,11.4,0.7," "," "," "," "]
["Ancillary"," "," "," "," "," "," "," "," "," "]
["Subject to Transitional Measures*",8.4," ",5.7,2.7," "," "," "," "," "]
["Other Financial Sectors",2.6,2.6," "," "," "," "," "," "," "]
["EOF as of Period Ended December 31, 2021",62,44.2,6.8,10.5,0.5," "," "," "," "]
["Insurance Sector",59.1,41.4,6.8,10.5,0.5," "," "," "," "]
["Ancillary"," "," "," "," "," "," "," "," "," "]
["Subject to Transitional Measures*",9.8000000000000007," ",6.8,3," "," "," "," "," "]
["Other Financial Sectors",2.8,2.8," "," "," "," "," "," "," "]
["*Transitional measures on basic own funds apply on subordinated debts eligible under Solvency I regulation. These subordinated debts are also eligible under Solvency II until 2026.","","","","",""," "," "," "," "]
["","","","","",""," "," "," "," "]
[" "," "," "," "," "," "," "," "," "," "]
["Solvency II Key Sensitivities (in pts)","December 31, 2021","December 31, 2022"," "," "," "," "," "," "," "]
["Interest Rate +50bps","+9 pts","+8 pts"," "," "," "," "," "," "," "]
["Interest Rate -50bps","-14 pts","-10 pts"," "," "," "," "," "," "," "]
["Corporate Spread +50bps","-1 pts","-4 pts"," "," "," "," "," "," "," "]
["Euro Sovereign Spreads +50bps","-11 pts","-9 pts"," "," "," "," "," "," "," "]
["Credit Migration +20%","-7 pts","-4 pts"," "," "," ",null," "," "," "]
["Equity Market +25bps","+7 pts","+11 pts"," "," "," "," "," "," "," "]
["Equity Market -25bps","-10 pts","-13 pts"," "," "," "," "," "," "," "]
[" "]

{"sheet":"21. IFRS17 SHE to Group EOF","index":22,"n_rows":27,"n_cols":2,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,0,1,1],[25,0,25,1]]}
["Back to Summary"]
["RECONCILIATION FROM IFRS17/9 SHAREHOLDERS' EQUITY TO SOLVENCY II ELIGIBLE OWN FUNDS",""]
[" "," "]
[" ","AXA Consolidated"]
["(in Euro billion)","Financial Statements"]
[" "," "]
["Reconciliation IFRS17/9 Shareholders' Equity to Solvency II Eligible Own Funds ","December 31, 2022"]
["IFRS SHAREHOLDERS' EQUITY",49.1]
["Contractual Service Margin (net of tax)",26.3]
["IFRS SHAREHOLDERS' EQUITY inc. CSM",75.400000000000006]
["Net URCG not included in Shareholders' Equity*",7.9]
["Elimination Undated Subordinated Debts",-5.7]
["Elimination Intangibles",-22]
["Goodwill",-17.8]
["Others",-4.2]
["IFRS TANGIBLE NET ASSET VALUE",55.6]
["Foreseeable dividends and distribution",-5]
["Technical provision adjustments",-6.5]
[" Risk Margin vs Risk Adjustment",-6]
[" BEL adjustment",-0.5]
["Other adjustments",-3.4]
["UNRESTRICTED TIER 1",40.700000000000003]
["Restricted Tier 1 + Tier 2",17.100000000000001]
["Tier 3 ",0.7]
["GROUP ELIGIBLE OWN FUNDS",58.5]
["* Difference with IFRS17/9 off balance sheet net OCI on assets held at cost driven by differences in tax treatment",""]
[" "]

{"sheet":"Holding & Banking","index":23,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":true,"merged":[[5,1,6,1],[5,3,5,4],[5,6,5,7]]}
["Back to Summary"]
[]
[]
[]
[null,null,null,"Bankings"]
[null,"Group Underlying Earnings by Line of Business and Total Net Income",null,"o/w Bankings",null,null,"o/w Holding"]
[null,null,null," Period ended December 31, 2022"," Period ended December 31, 2023",null," Period ended December 31, 2022"," Period ended December 31, 2023"]
[null,"Short-term Business"]
[null,"Insurance Revenues"]
[null,"Combined Ratio"]
[null,"Technical Margin"]
[null,"Other Short-term"]
[null,"Long-term Business"]
[null,"CSM Release"]
[null,"Technical Experience"]
[null,"Other Long-term"]
[null,"Financial Results & Other"]
[null,"Financial Results (incl. Insurance Finance Expense)",null,0,0]
[null,"Other Revenues",null,0,0]
[null,"Other Expenses",null,0,0]
[null,"Debt Financing Charges",null,0,0]
[null,"Underlying Earnings Before Tax",null,0,0,null,0,0]
[null,"Tax",null,0,0,null,0,0]
[null,"Income from Affiliates & Other",null,0,0,null,0,0]
[null,"Minority Interests",null,0,0,null,0,0]
[null,"Underlying Earnings After Tax, Affiliates & Other and Minority Interests",null,0,0,null,0,0]
[null,"Underlying Earnings Growth Rate (constant FX)"]
[]
[]
[]
[]
[]
[]
[null,"Underlying Earnings After Tax, Affiliates & Other and Minority Interests"]
[]
[null,"Net Realized Capital Gains & Losses"]
[null,"Fair Value of Funds & Derivatives"]
[null,"Amortization of Intangibles"]
[null,"Restructuring Costs"]
[null,"Exceptional Items"]
[null,"Net Income After Tax, Affiliates & Other and Minority Interests"]
[]
[]
[]
[]
[]
[null,"Deeply Subordinated and Undated Subordinated Debt Charges"]
[null,"Underlying Earnings to Shareholders"]
[null,"Net Income to Shareholders"]