5. Technical provisions
Unearned premiums
For short-term insurance contracts, such as most property and casualty insurance policies, premiums relating to future years are reported as unearned premiums in line with the applicable regulations of US GAAP. The amount of these unearned premiums corresponds to the insurance cover granted proportionally in future periods. Premiums levied upon entering into certain long-term contracts (e.g. upfront fees) are recognised as unearned premiums. In line with the applicable regulations of US GAAP, these fees are recorded in the same manner as the redemption of deferred acquisition costs. These unearned premiums are in principle calculated for each individual policy and exactly to the day. If they are attributable to life insurance, they are included in insurance provision.
Insurance provisions
Insurance provisions are essentially established in the life and health insurance lines. Their carrying amount is determined based on actuarial principles on the basis of the present value determined prospectively of future benefits to be paid by the insurer less the present value of future net premiums the insurer expects to receive on an individual contract basis. Insurance provisions are also established in the property and casualty lines that cover life-long obligations (accident pensions as well as pensions in motor liability insurance). The insurance provision of the life insurer is calculated by taking into account prudent and contractually agreed calculation principles, which are explained in more detail under the actuarial risks in chapter 43, “Risk profile”. These calculation principles take into account assumptions related to costs, mortality, invalidity and interest rate changes. Reasonable safety margins are included here in order to account for the risk of adjustments, errors and contingencies over the term of the contract.
For policies that are mainly of investment character (e.g. unit-linked life insurance), the provisions of FAS 97 are used to measure insurance provision. Insurance provision is arrived at by combining the invested amounts, the change in value of the underlying investments and the withdrawals under the policy.
Insurance provisions for health insurance are determined based on calculation principles that correspond to the “best estimate”, taking into account safety margins. Once calculation principles have been determined, they have to be applied to the corresponding partial portfolio for the whole duration (locked-in principle).
Provisions for unsettled claims
The provision for unsettled claims includes both the provision for claims already reported by the reporting date as well as the provision for damage that has not yet been reported but which has already occurred.
The provision in property and casualty insurance is determined based on a best estimate. Standard actuarial methods are used to calculate the claim reserves with the parameters for these based on historical data. The assumptions made are reviewed continuously and adjusted if necessary. Examples of material assumptions include growth in claims frequency and in average claims expenses. The settlement patterns for the individual lines of business which can be impacted by various factors represent a further material assumption. Assumptions regarding the future progress of claims inflation are only made to the extent that the future development is extrapolated based on historical observations. In insurance lines where historical values do not allow the application of statistical methods, calculations are made on the basis of market data or expert assessments.
Discounting of claims reserves only takes place with respect to a small section of the annuity reserves for which an insurance provision is also formed. Recourse payments expected in future are deducted from the provision for unsettled claims. Costs of settling the claim that are directly attributable to the claim event such as costs of an expert report are already included in the calculation for the provision. Provisions for internal settlement expense are determined in a separate calculation procedure. The calculation of the provision for unsettled claims involves uncertainty on account of the contingency risk in the underlying assumptions. Further information on this can be found in chapter 43, “Risk profile”.
For health insurance, provisions for unsettled claims are estimated on the basis of past experience, taking into consideration the known arrears in claim payments.
Life insurance is calculated on an individual loss basis with the exception of the provision for unreported claims.
Provision for the assumed reinsurance business generally complies with the figures of the cedents.
Provisions for premium refunds and profit participation
The provision for premium refunds includes the amounts for profit-related and non-profit related profit participation to which the policyholders are entitled on the basis of statutory or contractual provisions.
In life insurance, policies with a discretionary participation feature, differences between local measurement and measurement in accordance with IFRSs are presented with deferred profit participation taken into account, whereby this is also reported in profit/(loss) for the period or in other comprehensive income depending on the recognition of the change in the underlying measurement differences. The amount of the provision for deferred profit participation generally comes to 85 per cent of the valuation differentials before tax.
Other technical provisions
This item contains provision for contingent losses for acquired reinsurance portfolios as well as provision for expected cancellations and premium defaults.
Liability Adequacy Test
The Liability Adequacy Test evaluates whether the established IFRS reserves are sufficient. For the life insurance portfolio, a best estimate reserve is compared with the IFRS reserve less the deferred acquisition costs plus unearned revenue liability (URL). This calculation is done separately each quarter for mixed insurance policies, pension policies, risk insurance policies, and unit-linked and index-linked policies.
Because UNIQA already uses the best estimate approach for calculating loss reserves in non-life, only unearned premiums are tested. Business lines that feature a surplus in the annual calculation of less than 10 per cent from future premiums less claims and costs expected in future are reviewed each quarter. In non-life insurance, the business lines tested are motor vehicle liability insurance, general liability insurance and other.
In € thousand |
Unearned premiums |
Insurance provision |
Provision for unsettled claims |
Provision for non-profit related premium refunds |
Provision for profit-related premium refunds and/ |
Other technical provisions |
Total |
Property and casualty insurance |
|
|
|
|
|
||
At 1 January 2018 |
563,515 |
12,550 |
2,492,366 |
28,242 |
1,771 |
14,308 |
3,112,751 |
Foreign exchange differences |
–3,499 |
–383 |
–7,791 |
–52 |
1 |
–75 |
–11,799 |
Portfolio changes |
–515 |
|
–808 |
|
|
–2,269 |
–3,592 |
Additions |
|
319 |
|
1,186 |
501 |
3,015 |
5,020 |
Disposals |
|
–185 |
|
–124 |
–954 |
–3,136 |
–4,399 |
Premiums written |
2,774,435 |
|
|
|
|
|
2,774,435 |
Premiums earned |
–2,741,750 |
|
|
|
|
|
–2,741,750 |
Claims reporting year |
|
|
1,769,180 |
|
|
|
1,769,180 |
Claims payments reporting year |
|
|
–863,108 |
|
|
|
–863,108 |
Change in claims previous years |
|
|
–46,449 |
|
|
|
–46,449 |
Claims payments previous years |
|
|
–744,127 |
|
|
|
–744,127 |
At 31 December 2018 |
592,185 |
12,301 |
2,599,264 |
29,251 |
1,319 |
11,843 |
3,246,163 |
|
|
|
|
|
|
|
|
Health insurance |
|
|
|
|
|
|
|
At 1 January 2018 |
10,727 |
2,799,040 |
165,494 |
11,580 |
51,545 |
657 |
3,039,042 |
Foreign exchange differences |
–200 |
–105 |
81 |
–12 |
0 |
–2 |
–238 |
Portfolio changes |
492 |
|
97 |
|
|
–158 |
431 |
Additions |
|
133,208 |
|
10,571 |
20,000 |
218 |
163,997 |
Disposals |
|
–23 |
|
–9,056 |
–20,651 |
|
–29,730 |
Premiums written |
1,086,444 |
|
|
|
|
|
1,086,444 |
Premiums earned |
–1,084,569 |
|
|
|
|
|
–1,084,569 |
Claims reporting year |
|
|
741,200 |
|
|
|
741,200 |
Claims payments reporting year |
|
|
–571,444 |
|
|
|
–571,444 |
Change in claims previous years |
|
|
–8,868 |
|
|
|
–8,868 |
Claims payments previous years |
|
|
–143,344 |
|
|
|
–143,344 |
At 31 December 2018 |
12,894 |
2,932,119 |
183,216 |
13,082 |
50,894 |
715 |
3,192,921 |
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
At 1 January 2018 |
|
10,207,610 |
169,477 |
4,829 |
843,708 |
4,655 |
11,230,279 |
Foreign exchange differences |
|
–14,236 |
–1,063 |
–14 |
–776 |
–98 |
–16,187 |
Portfolio changes |
|
50,017 |
–422 |
|
–3,307 |
–102 |
46,186 |
Additions |
|
147,563 |
|
164 |
26,881 |
1,397 |
176,006 |
Disposals |
|
–411,471 |
|
–49 |
–158,687 |
–495 |
–570,701 |
Claims reporting year |
|
|
1,224,385 |
|
|
|
1,224,385 |
Claims payments reporting year |
|
|
–1,044,615 |
|
|
|
–1,044,615 |
Change in claims previous years |
|
|
11,324 |
|
|
|
11,324 |
Claims payments previous years |
|
|
–159,402 |
|
|
|
–159,402 |
At 31 December 2018 |
|
9,979,484 |
199,684 |
4,931 |
707,819 |
5,357 |
10,897,274 |
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
At 1 January 2018 |
574,242 |
13,019,200 |
2,827,337 |
44,650 |
897,024 |
19,620 |
17,382,072 |
Foreign exchange differences |
–3,699 |
–14,724 |
–8,772 |
–78 |
–775 |
–175 |
–28,224 |
Portfolio changes |
–24 |
50,017 |
–1,133 |
|
–3,307 |
–2,529 |
43,025 |
Additions |
|
281,090 |
|
11,921 |
47,382 |
4,630 |
345,023 |
Disposals |
|
–411,679 |
|
–9,230 |
–180,291 |
–3,631 |
–604,831 |
Premiums written |
3,860,879 |
|
|
|
|
|
3,860,879 |
Premiums earned |
–3,826,319 |
|
|
|
|
|
–3,826,319 |
Claims reporting year |
|
|
3,734,766 |
|
|
|
3,734,766 |
Claims payments reporting year |
|
|
–2,479,167 |
|
|
|
–2,479,167 |
Change in claims previous years |
|
|
–43,993 |
|
|
|
–43,993 |
Claims payments previous years |
|
|
–1,046,874 |
|
|
|
–1,046,874 |
At 31 December 2018 |
605,079 |
12,923,904 |
2,982,164 |
47,264 |
760,032 |
17,915 |
17,336,358 |
In € thousand |
Unearned premiums |
Insurance provision |
Provision for unsettled claims |
Provision for non-profit related premium refunds |
Provision for profit-related premium refunds and/ |
Other technical provisions |
Total |
Property and casualty insurance |
|
|
|
|
|
|
|
At 1 January 2018 |
25,903 |
12 |
145,312 |
|
|
1,791 |
173,019 |
Foreign exchange differences |
223 |
0 |
173 |
|
|
–22 |
374 |
Portfolio changes |
17 |
|
–856 |
|
|
|
–839 |
Additions |
|
10 |
|
|
|
831 |
841 |
Premiums written |
157,498 |
|
|
|
|
|
157,498 |
Premiums earned |
–156,085 |
|
|
|
|
|
–156,085 |
Claims reporting year |
|
|
142,869 |
|
|
|
142,869 |
Claims payments reporting year |
|
|
–18,784 |
|
|
|
–18,784 |
Change in claims previous years |
|
|
–699 |
|
|
|
–699 |
Claims payments previous years |
|
|
–22,587 |
|
|
|
–22,587 |
At 31 December 2018 |
27,557 |
22 |
245,429 |
|
|
2,600 |
275,608 |
|
|
|
|
|
|
|
|
Health insurance |
|
|
|
|
|
|
|
At 1 January 2018 |
200 |
1,159 |
31 |
|
|
|
1,391 |
Foreign exchange differences |
3 |
–68 |
–2 |
|
|
|
–67 |
Portfolio changes |
466 |
–457 |
456 |
|
|
|
464 |
Additions |
|
|
|
|
|
4 |
4 |
Disposals |
|
–68 |
|
|
|
|
–68 |
Premiums written |
3,611 |
|
|
|
|
|
3,611 |
Premiums earned |
–3,656 |
|
|
|
|
|
–3,656 |
Claims reporting year |
|
|
789 |
|
|
|
789 |
Claims payments reporting year |
|
|
–391 |
|
|
|
–391 |
Change in claims previous years |
|
|
872 |
|
|
|
872 |
Claims payments previous years |
|
|
–891 |
|
|
|
–891 |
At 31 December 2018 |
624 |
566 |
863 |
|
|
4 |
2,057 |
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
At 1 January 2018 |
|
136,223 |
5,477 |
|
|
17 |
141,716 |
Foreign exchange differences |
|
–85 |
–18 |
|
|
|
–104 |
Portfolio changes |
|
–192 |
–1 |
|
|
|
–193 |
Additions |
|
237 |
|
|
|
0 |
238 |
Disposals |
|
–5,593 |
|
|
|
|
–5,593 |
Claims reporting year |
|
|
22,023 |
|
|
|
22,023 |
Claims payments reporting year |
|
|
–19,685 |
|
|
|
–19,685 |
Change in claims previous years |
|
|
2,463 |
|
|
|
2,463 |
Claims payments previous years |
|
|
–5,169 |
|
|
|
–5,169 |
At 31 December 2018 |
|
130,590 |
5,089 |
|
|
17 |
135,696 |
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
At 1 January 2018 |
26,103 |
137,394 |
150,820 |
|
|
1,808 |
316,126 |
Foreign exchange differences |
227 |
–154 |
153 |
|
|
–22 |
204 |
Portfolio changes |
483 |
–649 |
–401 |
|
|
|
–567 |
Additions |
|
248 |
|
|
|
835 |
1,083 |
Disposals |
|
–5,661 |
|
|
|
|
–5,661 |
Premiums written |
161,109 |
|
|
|
|
|
161,109 |
Premiums earned |
–159,741 |
|
|
|
|
|
–159,741 |
Claims reporting year |
|
|
165,681 |
|
|
|
165,681 |
Claims payments reporting year |
|
|
–38,860 |
|
|
|
–38,860 |
Change in claims previous years |
|
|
2,637 |
|
|
|
2,637 |
Claims payments previous years |
|
|
–28,647 |
|
|
|
–28,647 |
At 31 December 2018 |
28,181 |
131,178 |
251,381 |
|
|
2,621 |
413,361 |
In € thousand |
Unearned premiums |
Insurance provision |
Provision for unsettled claims |
Provision for non-profit related premium refunds |
Provision for profit-related premium refunds and/ |
Other technical provisions |
Total |
Property and casualty insurance |
|
|
|
|
|
|
|
At 1 January 2018 |
537,612 |
12,538 |
2,347,053 |
28,242 |
1,771 |
12,516 |
2,939,732 |
Foreign exchange differences |
–3,722 |
–382 |
–7,964 |
–52 |
1 |
–53 |
–12,173 |
Portfolio changes |
–532 |
|
48 |
|
|
–2,269 |
–2,753 |
Additions |
|
308 |
|
1,186 |
501 |
2,184 |
4,179 |
Disposals |
|
–185 |
|
–124 |
–954 |
–3,136 |
–4,399 |
Premiums written |
2,616,937 |
|
|
|
|
|
2,616,937 |
Premiums earned |
–2,585,666 |
|
|
|
|
|
–2,585,666 |
Claims reporting year |
|
|
1,626,311 |
|
|
|
1,626,311 |
Claims payments reporting year |
|
|
–844,324 |
|
|
|
–844,324 |
Change in claims previous years |
|
|
–45,750 |
|
|
|
–45,750 |
Claims payments previous years |
|
|
–721,540 |
|
|
|
–721,540 |
At 31 December 2018 |
564,628 |
12,279 |
2,353,835 |
29,251 |
1,319 |
9,243 |
2,970,555 |
|
|
|
|
|
|
|
|
Health insurance |
|
|
|
|
|
|
|
At 1 January 2018 |
10,526 |
2,797,881 |
165,463 |
11,580 |
51,545 |
657 |
3,037,651 |
Foreign exchange differences |
–203 |
–37 |
83 |
–12 |
0 |
–2 |
–172 |
Portfolio changes |
26 |
457 |
–359 |
|
|
–158 |
–34 |
Additions |
|
133,208 |
|
10,571 |
20,000 |
214 |
163,993 |
Disposals |
|
45 |
|
–9,056 |
–20,651 |
|
–29,662 |
Premiums written |
1,082,834 |
|
|
|
|
|
1,082,834 |
Premiums earned |
–1,080,912 |
|
|
|
|
|
–1,080,912 |
Claims reporting year |
|
|
740,411 |
|
|
|
740,411 |
Claims payments reporting year |
|
|
–571,052 |
|
|
|
–571,052 |
Change in claims previous years |
|
|
–9,741 |
|
|
|
–9,741 |
Claims payments previous years |
|
|
–142,453 |
|
|
|
–142,453 |
At 31 December 2018 |
12,270 |
2,931,554 |
182,353 |
13,082 |
50,894 |
711 |
3,190,864 |
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
At 1 January 2018 |
|
10,071,387 |
164,000 |
4,829 |
843,708 |
4,638 |
11,088,563 |
Foreign exchange differences |
|
–14,151 |
–1,045 |
–14 |
–776 |
–98 |
–16,083 |
Portfolio changes |
|
50,209 |
–421 |
|
–3,307 |
–102 |
46,379 |
Additions |
|
147,326 |
|
164 |
26,881 |
1,396 |
175,768 |
Disposals |
|
–405,878 |
|
–49 |
–158,687 |
–495 |
–565,108 |
Claims reporting year |
|
|
1,202,363 |
|
|
|
1,202,363 |
Claims payments reporting year |
|
|
–1,024,930 |
|
|
|
–1,024,930 |
Change in claims previous years |
|
|
8,861 |
|
|
|
8,861 |
Claims payments previous years |
|
|
–154,234 |
|
|
|
–154,234 |
At 31 December 2018 |
|
9,848,894 |
194,595 |
4,931 |
707,819 |
5,340 |
10,761,578 |
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
At 1 January 2018 |
548,138 |
12,881,806 |
2,676,517 |
44,650 |
897,024 |
17,812 |
17,065,946 |
Foreign exchange differences |
–3,926 |
–14,570 |
–8,925 |
–78 |
–775 |
–153 |
–28,428 |
Portfolio changes |
–507 |
50,666 |
–731 |
|
–3,307 |
–2,529 |
43,593 |
Additions |
|
280,842 |
|
11,921 |
47,382 |
3,795 |
343,940 |
Disposals |
|
–406,018 |
|
–9,230 |
–180,291 |
–3,631 |
–599,169 |
Premiums written |
3,699,770 |
|
|
|
|
|
3,699,770 |
Premiums earned |
–3,666,578 |
|
|
|
|
|
–3,666,578 |
Claims reporting year |
|
|
3,569,085 |
|
|
|
3,569,085 |
Claims payments reporting year |
|
|
–2,440,306 |
|
|
|
–2,440,306 |
Change in claims previous years |
|
|
–46,630 |
|
|
|
–46,630 |
Claims payments previous years |
|
|
–1,018,226 |
|
|
|
–1,018,226 |
At 31 December 2018 |
576,898 |
12,792,727 |
2,730,783 |
47,264 |
760,032 |
15,294 |
16,922,997 |
In € thousand |
Unearned premiums |
Insurance provision |
Provision for unsettled claims |
Provision for non-profit related premium refunds |
Provision for profit-related premium refunds and/ |
Other technical provisions |
Total |
Property and casualty insurance |
|
|
|
|
|
|
|
At 1 January 2017 |
541,701 |
12,273 |
2,287,500 |
26,815 |
1,399 |
15,096 |
2,884,784 |
Foreign exchange differences |
7,773 |
9 |
16,375 |
–2 |
46 |
366 |
24,566 |
Portfolio changes |
12,508 |
–17 |
116,717 |
|
|
|
129,208 |
Additions |
|
376 |
|
1,617 |
327 |
1,169 |
3,488 |
Disposals |
|
–91 |
|
–188 |
|
–2,323 |
–2,603 |
Premiums written |
2,639,699 |
|
|
|
|
|
2,639,699 |
Premiums earned |
–2,638,167 |
|
|
|
|
|
–2,638,167 |
Claims reporting year |
|
|
1,651,428 |
|
|
|
1,651,428 |
Claims payments reporting year |
|
|
–840,646 |
|
|
|
–840,646 |
Change in claims previous years |
|
|
–76,821 |
|
|
|
–76,821 |
Claims payments previous years |
|
|
–662,186 |
|
|
|
–662,186 |
At 31 December 2017 |
563,515 |
12,550 |
2,492,366 |
28,242 |
1,771 |
14,308 |
3,112,751 |
|
|
|
|
|
|
|
|
Health insurance |
|
|
|
|
|
|
|
At 1 January 2017 |
7,780 |
2,660,066 |
158,203 |
10,684 |
44,621 |
561 |
2,881,916 |
Foreign exchange differences |
–52 |
170 |
–489 |
–1 |
0 |
8 |
–363 |
Portfolio changes |
16 |
3,582 |
1,265 |
|
|
|
4,863 |
Additions |
|
135,247 |
|
9,797 |
26,404 |
102 |
171,549 |
Disposals |
|
–26 |
|
–8,900 |
–19,480 |
–14 |
–28,420 |
Premiums written |
1,041,964 |
|
|
|
|
|
1,041,964 |
Premiums earned |
–1,038,981 |
|
|
|
|
|
–1,038,981 |
Claims reporting year |
|
|
648,054 |
|
|
|
648,054 |
Claims payments reporting year |
|
|
–551,643 |
|
|
|
–551,643 |
Change in claims previous years |
|
|
52,083 |
|
|
|
52,083 |
Claims payments previous years |
|
|
–141,980 |
|
|
|
–141,980 |
At 31 December 2017 |
10,727 |
2,799,040 |
165,494 |
11,580 |
51,545 |
657 |
3,039,042 |
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
At 1 January 2017 adjusted |
|
10,774,952 |
139,844 |
3,923 |
953,228 |
4,795 |
11,876,742 |
Foreign exchange differences |
|
–1,798 |
298 |
–1 |
368 |
0 |
–1,132 |
Portfolio changes |
|
22,454 |
–103 |
|
–7,109 |
|
15,242 |
Additions |
|
160,605 |
|
907 |
5,353 |
1,002 |
167,867 |
Disposals |
|
–748,603 |
|
|
–108,132 |
–1,142 |
–857,877 |
Claims reporting year |
|
|
1,608,701 |
|
|
|
1,608,701 |
Claims payments reporting year |
|
|
–1,455,481 |
|
|
|
–1,455,481 |
Change in claims previous years |
|
|
32,473 |
|
|
|
32,473 |
Claims payments previous years |
|
|
–156,255 |
|
|
|
–156,255 |
At 31 December 2017 adjusted |
|
10,207,610 |
169,477 |
4,829 |
843,708 |
4,655 |
11,230,279 |
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
At 1 January 2017 adjusted |
549,482 |
13,447,291 |
2,585,547 |
41,422 |
999,247 |
20,452 |
17,643,442 |
Foreign exchange differences |
7,721 |
–1,619 |
16,184 |
–3 |
415 |
374 |
23,071 |
Portfolio changes |
12,524 |
26,019 |
117,879 |
|
–7,109 |
|
149,314 |
Additions |
|
296,228 |
|
12,320 |
32,083 |
2,273 |
342,904 |
Disposals |
|
–748,720 |
|
–9,089 |
–127,612 |
–3,479 |
–888,900 |
Premiums written |
3,681,663 |
|
|
|
|
|
3,681,663 |
Premiums earned |
–3,677,148 |
|
|
|
|
|
–3,677,148 |
Claims reporting year |
|
|
3,908,183 |
|
|
|
3,908,183 |
Claims payments reporting year |
|
|
–2,847,770 |
|
|
|
–2,847,770 |
Change in claims previous years |
|
|
7,735 |
|
|
|
7,735 |
Claims payments previous years |
|
|
–960,422 |
|
|
|
–960,422 |
At 31 December 2017 adjusted |
574,242 |
13,019,200 |
2,827,337 |
44,650 |
897,024 |
19,620 |
17,382,072 |
In € thousand |
Unearned premiums |
Insurance provision |
Provision for unsettled claims |
Provision for non-profit related premium refunds |
Provision for profit-related premium refunds and/ |
Other technical provisions |
Total |
Property and casualty insurance |
|
|
|
|
|
|
|
At 1 January 2017 |
23,021 |
13 |
151,227 |
|
|
2,158 |
176,419 |
Foreign exchange differences |
588 |
0 |
505 |
|
|
–2 |
1,092 |
Portfolio changes |
657 |
|
1,034 |
|
|
|
1,691 |
Disposals |
|
–1 |
|
|
|
–366 |
–366 |
Premiums written |
143,175 |
|
|
|
|
|
143,175 |
Premiums earned |
–141,538 |
|
|
|
|
|
–141,538 |
Claims reporting year |
|
|
30,932 |
|
|
|
30,932 |
Claims payments reporting year |
|
|
–14,339 |
|
|
|
–14,339 |
Change in claims previous years |
|
|
2,169 |
|
|
|
2,169 |
Claims payments previous years |
|
|
–26,215 |
|
|
|
–26,215 |
At 31 December 2017 |
25,903 |
12 |
145,312 |
|
|
1,791 |
173,019 |
|
|
|
|
|
|
|
|
Health insurance |
|
|
|
|
|
|
|
At 1 January 2017 |
281 |
995 |
582 |
|
|
|
1,857 |
Foreign exchange differences |
9 |
–21 |
0 |
|
|
|
–12 |
Portfolio changes |
9 |
|
|
|
|
|
9 |
Additions |
|
262 |
|
|
|
|
262 |
Disposals |
|
–76 |
|
|
|
|
–76 |
Premiums written |
1,116 |
|
|
|
|
|
1,116 |
Premiums earned |
–1,214 |
|
|
|
|
|
–1,214 |
Claims reporting year |
|
|
920 |
|
|
|
920 |
Claims payments reporting year |
|
|
–893 |
|
|
|
–893 |
Change in claims previous years |
|
|
1,019 |
|
|
|
1,019 |
Claims payments previous years |
|
|
–1,598 |
|
|
|
–1,598 |
At 31 December 2017 |
200 |
1,159 |
31 |
|
|
|
1,391 |
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
At 1 January 2017 |
|
141,556 |
4,789 |
|
|
–178 |
146,166 |
Foreign exchange differences |
|
–38 |
22 |
|
|
0 |
–16 |
Portfolio changes |
|
–2,313 |
|
|
|
|
–2,313 |
Additions |
|
252 |
|
|
|
195 |
447 |
Disposals |
|
–3,234 |
|
|
|
|
–3,234 |
Claims reporting year |
|
|
23,226 |
|
|
|
23,226 |
Claims payments reporting year |
|
|
–20,930 |
|
|
|
–20,930 |
Change in claims previous years |
|
|
2,457 |
|
|
|
2,457 |
Claims payments previous years |
|
|
–4,088 |
|
|
|
–4,088 |
At 31 December 2017 |
|
136,223 |
5,477 |
|
|
17 |
141,716 |
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
At 1 January 2017 |
23,302 |
142,564 |
156,598 |
|
|
1,980 |
324,443 |
Foreign exchange differences |
597 |
–59 |
528 |
|
|
–2 |
1,064 |
Portfolio changes |
666 |
–2,313 |
1,034 |
|
|
|
–614 |
Additions |
|
514 |
|
|
|
195 |
709 |
Disposals |
|
–3,311 |
|
|
|
–366 |
–3,676 |
Premiums written |
144,291 |
|
|
|
|
|
144,291 |
Premiums earned |
–142,752 |
|
|
|
|
|
–142,752 |
Claims reporting year |
|
|
55,078 |
|
|
|
55,078 |
Claims payments reporting year |
|
|
–36,162 |
|
|
|
–36,162 |
Change in claims previous years |
|
|
5,644 |
|
|
|
5,644 |
Claims payments previous years |
|
|
–31,901 |
|
|
|
–31,901 |
At 31 December 2017 |
26,103 |
137,394 |
150,820 |
|
|
1,808 |
316,126 |
In € thousand |
Unearned premiums |
Insurance provision |
Provision for unsettled claims |
Provision for non-profit related premium refunds |
Provision for profit-related premium refunds and/ |
Other technical provisions |
Total |
Property and casualty insurance |
|
|
|
|
|
|
|
At 1 January 2017 |
518,681 |
12,260 |
2,136,273 |
26,815 |
1,399 |
12,937 |
2,708,365 |
Foreign exchange differences |
7,184 |
9 |
15,869 |
–2 |
46 |
368 |
23,475 |
Portfolio changes |
11,851 |
–17 |
115,683 |
|
|
|
127,517 |
Additions |
|
376 |
|
1,617 |
327 |
1,169 |
3,488 |
Disposals |
|
–91 |
|
–188 |
|
–1,958 |
–2,237 |
Premiums written |
2,496,524 |
|
|
|
|
|
2,496,524 |
Premiums earned |
–2,496,629 |
|
|
|
|
|
–2,496,629 |
Claims reporting year |
|
|
1,620,496 |
|
|
|
1,620,496 |
Claims payments reporting year |
|
|
–826,307 |
|
|
|
–826,307 |
Change in claims previous years |
|
|
–78,990 |
|
|
|
–78,990 |
Claims payments previous years |
|
|
–635,971 |
|
|
|
–635,971 |
At 31 December 2017 |
537,612 |
12,538 |
2,347,053 |
28,242 |
1,771 |
12,516 |
2,939,732 |
|
|
|
|
|
|
|
|
Health insurance |
|
|
|
|
|
|
|
At 1 January 2017 |
7,499 |
2,659,072 |
157,622 |
10,684 |
44,621 |
561 |
2,880,058 |
Foreign exchange differences |
–61 |
191 |
–489 |
–1 |
0 |
8 |
–351 |
Portfolio changes |
7 |
3,582 |
1,265 |
|
|
|
4,855 |
Additions |
|
134,985 |
|
9,797 |
26,404 |
102 |
171,288 |
Disposals |
|
50 |
|
–8,900 |
–19,480 |
–14 |
–28,344 |
Premiums written |
1,040,848 |
|
|
|
|
|
1,040,848 |
Premiums earned |
–1,037,767 |
|
|
|
|
|
–1,037,767 |
Claims reporting year |
|
|
647,134 |
|
|
|
647,134 |
Claims payments reporting year |
|
|
–550,750 |
|
|
|
–550,750 |
Change in claims previous years |
|
|
51,064 |
|
|
|
51,064 |
Claims payments previous years |
|
|
–140,382 |
|
|
|
–140,382 |
At 31 December 2017 |
10,526 |
2,797,881 |
165,463 |
11,580 |
51,545 |
657 |
3,037,651 |
|
|
|
|
|
|
|
|
Life insurance |
|
|
|
|
|
|
|
At 1 January 2017 adjusted |
|
10,633,396 |
135,055 |
3,923 |
953,228 |
4,974 |
11,730,576 |
Foreign exchange differences |
|
–1,760 |
276 |
–1 |
368 |
0 |
–1,117 |
Portfolio changes |
|
24,767 |
–103 |
|
–7,109 |
|
17,555 |
Additions |
|
160,353 |
|
907 |
5,353 |
807 |
167,419 |
Disposals |
|
–745,369 |
|
|
–108,132 |
–1,142 |
–854,643 |
Claims reporting year |
|
|
1,585,474 |
|
|
|
1,585,474 |
Claims payments reporting year |
|
|
–1,434,551 |
|
|
|
–1,434,551 |
Change in claims previous years |
|
|
30,016 |
|
|
|
30,016 |
Claims payments previous years |
|
|
–152,168 |
|
|
|
–152,168 |
At 31 December 2017 adjusted |
|
10,071,387 |
164,000 |
4,829 |
843,708 |
4,638 |
11,088,563 |
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
At 1 January 2017 adjusted |
526,180 |
13,304,728 |
2,428,950 |
41,422 |
999,247 |
18,472 |
17,318,999 |
Foreign exchange differences |
7,124 |
–1,560 |
15,656 |
–3 |
415 |
375 |
22,007 |
Portfolio changes |
11,858 |
28,333 |
116,845 |
|
–7,109 |
|
149,927 |
Additions |
|
295,714 |
|
12,320 |
32,083 |
2,078 |
342,195 |
Disposals |
|
–745,409 |
|
–9,089 |
–127,612 |
–3,113 |
–885,224 |
Premiums written |
3,537,372 |
|
|
|
|
|
3,537,372 |
Premiums earned |
–3,534,396 |
|
|
|
|
|
–3,534,396 |
Claims reporting year |
|
|
3,853,104 |
|
|
|
3,853,104 |
Claims payments reporting year |
|
|
–2,811,608 |
|
|
|
–2,811,608 |
Change in claims previous years |
|
|
2,090 |
|
|
|
2,090 |
Claims payments previous years |
|
|
–928,521 |
|
|
|
–928,521 |
At 31 December 2017 adjusted |
548,138 |
12,881,806 |
2,676,517 |
44,650 |
897,024 |
17,812 |
17,065,946 |
The interest rates used as an accounting basis for the insurance provision were as follows:
In per cent |
Health insurance |
Life insurance |
2018 |
|
|
For insurance provision |
1.50 – 5.50 |
0.00 – 4.00 |
For deferred acquisition costs |
1.50 – 5.50 |
2.39 – 2.59 |
|
|
|
2017 |
|
|
For insurance provision |
1.50 – 5.50 |
0.00 – 4.00 |
For deferred acquisition costs |
1.50 – 5.50 |
2.49 – 2.54 |
In € thousand |
31/12/2018 |
31/12/2017 |
At 1 January |
771,927 |
871,730 |
Fluctuation in value, available-for-sale securities |
–132,275 |
–317,334 |
Revaluations through profit or loss |
6,284 |
217,532 |
At 31 December |
645,937 |
771,927 |
Claims payments |
|
|
|
|
|
|
|
|
|
|
|
|
In € thousand |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
Total |
Financial year |
680,427 |
751,599 |
773,996 |
714,267 |
778,329 |
798,573 |
729,222 |
734,691 |
746,846 |
814,664 |
844,675 |
|
1 year later |
1,020,882 |
1,130,543 |
1,138,253 |
1,068,406 |
1,142,524 |
1,174,639 |
1,106,066 |
1,106,222 |
1,118,644 |
1,233,210 |
|
|
2 years later |
1,108,613 |
1,228,232 |
1,229,475 |
1,177,160 |
1,255,972 |
1,285,030 |
1,204,327 |
1,202,760 |
1,231,387 |
|
|
|
3 years later |
1,152,195 |
1,286,633 |
1,276,504 |
1,225,202 |
1,308,792 |
1,334,305 |
1,251,179 |
1,251,488 |
|
|
|
|
4 years later |
1,178,204 |
1,311,375 |
1,300,643 |
1,251,970 |
1,339,606 |
1,362,980 |
1,278,898 |
|
|
|
|
|
5 years later |
1,197,413 |
1,327,499 |
1,318,705 |
1,266,660 |
1,358,361 |
1,380,369 |
|
|
|
|
|
|
6 years later |
1,208,719 |
1,341,509 |
1,329,655 |
1,278,874 |
1,372,186 |
|
|
|
|
|
|
|
7 years later |
1,219,432 |
1,350,716 |
1,338,526 |
1,289,116 |
|
|
|
|
|
|
|
|
8 years later |
1,228,579 |
1,358,874 |
1,346,403 |
|
|
|
|
|
|
|
|
|
9 years later |
1,233,379 |
1,366,121 |
|
|
|
|
|
|
|
|
|
|
10 years later |
1,238,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulated payments and provision for unsettled claims In |
|
|
|
|
|
|
|
|
|
|
|
|
In € thousand |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
|
Financial year |
1,259,054 |
1,392,902 |
1,401,783 |
1,337,566 |
1,444,917 |
1,489,270 |
1,475,068 |
1,476,130 |
1,515,928 |
1,615,166 |
1,719,067 |
|
1 year later |
1,259,435 |
1,405,975 |
1,395,983 |
1,348,006 |
1,436,610 |
1,472,322 |
1,457,929 |
1,449,504 |
1,495,915 |
1,606,939 |
|
|
2 years later |
1,272,176 |
1,410,426 |
1,404,598 |
1,350,674 |
1,449,431 |
1,495,723 |
1,437,879 |
1,429,766 |
1,479,026 |
|
|
|
3 years later |
1,271,441 |
1,407,144 |
1,392,071 |
1,353,309 |
1,454,301 |
1,489,480 |
1,413,637 |
1,417,989 |
|
|
|
|
4 years later |
1,269,188 |
1,401,274 |
1,394,923 |
1,353,437 |
1,447,394 |
1,474,842 |
1,399,226 |
|
|
|
|
|
5 years later |
1,266,219 |
1,402,704 |
1,401,018 |
1,351,386 |
1,447,991 |
1,470,199 |
|
|
|
|
|
|
6 years later |
1,272,535 |
1,405,034 |
1,399,677 |
1,349,836 |
1,449,843 |
|
|
|
|
|
|
|
7 years later |
1,276,077 |
1,411,355 |
1,397,935 |
1,346,159 |
|
|
|
|
|
|
|
|
8 years later |
1,282,654 |
1,412,051 |
1,395,533 |
|
|
|
|
|
|
|
|
|
9 years later |
1,282,802 |
1,420,703 |
|
|
|
|
|
|
|
|
|
|
10 years later |
1,279,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Settlement gains/losses |
3,171 |
–8,652 |
2,403 |
3,678 |
–1,851 |
4,643 |
14,412 |
11,777 |
16,889 |
8,227 |
|
54,695 |
Settlement gains/losses before 2008 |
|
|
|
|
|
|
|
|
|
|
|
310 |
Total settlement gains/losses |
|
|
|
|
|
|
|
|
|
|
|
55,005 |
Provision for unsettled claims for accident years before 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for unsettled claims |
40,695 |
54,582 |
49,129 |
57,043 |
77,657 |
89,830 |
120,328 |
166,501 |
247,638 |
373,729 |
874,391 |
2,151,525 |
|
|
|
|
|
|
|
|
|
|
|
|
268,186 |
Plus other reserve components (components not in triangle, internal claims regulation costs, etc.) |
179,553 |
|||||||||||
Provisions for unsettled claims (gross at 31 December 2018) |
2,599,264 |