| | Notes 1 - 91 | Self-used land and buildings
Book values for |
|
|
|
Property and casualty insurance |
104,338 |
163,506 |
|
Life insurance |
116,025 |
58,621 |
|
Health insurance |
13,635 |
14,260 |
|
|
233,997 |
236,388 |
Market values for |
|
|
|
Property and casualty insurance |
132,918 |
188,385 |
|
Life insurance |
124,789 |
63,430 |
|
Health insurance |
18,338 |
20,043 |
|
|
276,045 |
271,859 |
Acquisition values |
323,175 |
323,696 |
Cumulative depreciation |
-89,177 |
-87,309 |
Book value |
233,997 |
236,388 |
|
|
|
Useful life for land and buildings |
10-80 years |
10-80 years |
|
Additions from company acquisition |
31 Dec. 2006 € 000 |
31 Dec. 2005 € 000 |
Self-used land and buildings |
2,087 |
2,448 |
The market values are derived from expert reports.
2 | Other tangible assets
Tangible assets |
44,608 |
47,842 |
Inventories |
4,844 |
7,296 |
Other assets |
61,661 |
80,160 |
Total |
111,113 |
135,299 |
Acquisition values as at 31 Dec. 2005 |
156,710 |
Cumulative depreciation up to 31 Dec. 2005 |
-108,867 |
Book value as at 31 Dec. 2005 |
47,842 |
|
|
Currency translation changes |
171 |
Additions |
14,052 |
Disposals |
-2,766 |
Transfers |
-52 |
Appreciation and depreciation |
-14,638 |
Book value as at 31 Dec. 2006 |
44,608 |
|
|
Acquisition values as at 31 Dec. 2006 |
159,825 |
Cumulative depreciation up to 31 Dec. 2006 |
-115,216 |
Book value as at 31 Dec. 2006 |
44,608 |
Tangible assets refer mainly to office equipment. They are depreciated
over a useful life of four to ten years. The amounts
of depreciation are recognised in the income statement on the
basis of allocated operating expenses under the items insurance
benefits, operating expenses and net investment income.
Tangible assets |
1,081 |
449 |
3 | Land and buildings held as financial investments
Book values for |
|
|
|
Property and casualty insurance |
334,423 |
384,362 |
|
Life insurance |
411,829 |
285,862 |
|
Health insurance |
181,204 |
186,127 |
|
|
927,456 |
856,351 |
Market values for |
|
|
|
Property and casualty insurance |
456,839 |
502,804 |
|
Life insurance |
566,932 |
425,911 |
|
Health insurance |
408,361 |
408,462 |
|
|
1,432,132 |
1,337,177 |
Acquisition values |
1,257,256 |
1,150,615 |
Cumulative depreciation |
-329,800 |
-294,264 |
Book value |
927,456 |
856,351 |
|
|
|
Useful life for land and buildings |
10-80 years |
10-80 years |
|
Additions from company acquisition |
31 Dec. 2006 € 000 |
31 Dec. 2005 € 000 |
Land and buildings used by third parties |
52,667 |
303 |
The market values are derived from expert reports.
Change on impairment for current year |
11,451 |
|
of which reallocation |
11,451 |
4 | Deferred acquisition costs
Property and casualty insurance |
|
|
|
Situation as at 1 Jan. |
97,131 |
89,209 |
|
Currency translation changes |
352 |
630 |
|
Changes to scope of consolidation |
168 |
0 |
|
Capitalisation |
57,065 |
47,851 |
|
Depreciation |
-44,665 |
-40,560 |
|
Situation as at 31 Dec. |
110,050 |
97,131 |
|
|
|
|
Life insurance |
|
|
|
Situation as at 1 Jan. |
496,159 |
456,035 |
|
Currency translation changes |
268 |
59 |
|
Capitalisation |
105,867 |
106,800 |
|
Interest surcharge |
22,778 |
25,497 |
|
Depreciation |
-85,643 |
-92,232 |
|
Situation as at 31 Dec. |
539,428 |
496,159 |
|
|
|
|
Health insurance |
|
|
|
Situation as at 1 Jan. |
214,008 |
192,754 |
|
Currency translation changes |
1 |
1 |
|
Changes to scope of consolidation |
0 |
20,273 |
|
Capitalisation |
14,371 |
15,119 |
|
Interest surcharge |
9,166 |
8,468 |
|
Depreciation |
-23,593 |
-22,608 |
|
Situation as at 31 Dec. |
213,952 |
214,008 |
|
|
|
|
Consolidated Financial Statements |
|
|
|
Situation as at 1 Jan. |
807,297 |
737,998 |
|
Currency translation changes |
620 |
690 |
|
Changes to scope of consolidation |
168 |
20,273 |
|
Capitalisation |
177,302 |
169,770 |
|
Interest surcharge |
31,944 |
33,965 |
|
Depreciation |
-153,901 |
-155,400 |
|
Situation as at 31 Dec. |
863,430 |
807,297 |
5 | Goodwill
Acquisition values as at 31 Dec. 2005 |
315,826 |
Cumulative depreciation up to 31 Dec. 2005 |
-92,408 |
Book value as at 31 Dec. 2005 |
223,418 |
|
|
Acquisition values as at 31 Dec. 2006 |
353,975 |
Cumulative depreciation up to 31 Dec. 2006 |
-100,911 |
Book value as at 31 Dec. 2006 |
253,064 |
|
|
Group total
€ 000 |
Cumulative depreciation up to 31 Dec. 2006 |
100,911 |
|
of which relating to impairment |
16,648 |
|
of which current depreciation |
84,263 |
|
|
31 Dec. 2006
€ 000 |
Change in impairment for current year |
0 |
|
of which reallocation |
0 |
The values mentioned above include the goodwill and the purchase
price paid for the total acquired insurance policies.
Assets |
106,191 |
106,191 |
Tangible assets |
3,168 |
3,168 |
Land and buildings held as financial investments |
52,667 |
52,667 |
Intangible assets |
1,663 |
1,663 |
Shares in associated companies |
0 |
0 |
Investments |
20,389 |
20,389 |
Investments held for unit-linked and index-linked life insurance policyholders |
0 |
0 |
Share of reinsurance in the technical provisions |
963 |
963 |
Receivables including receivables under insurance business |
12,209 |
12,209 |
Receivables from income tax |
329 |
329 |
Deferred tax assets |
1,842 |
1,842 |
Liquid funds |
12,961 |
12,961 |
|
|
|
Equity and liabilities |
106,191 |
106,191 |
Total equity |
53,056 |
53,056 |
Subordinated liabilities |
0 |
0 |
Technical provisions |
19,050 |
19,050 |
Technical provisions for life insurance policies held on account and at risk of policyholders |
0 |
0 |
Financial liabilities |
3,717 |
3,717 |
Other provisions |
211 |
211 |
Payables and other liabilities |
22,577 |
22,577 |
Liabilities from income tax |
26 |
26 |
Deferred tax liabilities |
7,554 |
7,554 |
6 | Other intangible assets
Acquisition values as at 31 Dec. 2005 |
39,378 |
137,295 |
Cumulative depreciation up to 31 Dec. 2005 |
-26,423 |
-101,222 |
Book value as at 31 Dec. 2005 |
12,955 |
36,074 |
|
|
|
Acquisition values as at 31 Dec. 2006 |
40,003 |
149,972 |
Cumulative depreciation up to 31 Dec. 2006 |
-32,094 |
-110,714 |
Book value as at 31 Dec. 2006 |
7,909 |
39,258 |
Other intangible assets as at 31 Dec. 2006 comprised:
Computer software |
40,034 |
43,096 |
Licences |
2,438 |
3,063 |
Other intangible assets |
4,695 |
2,870 |
|
47,167 |
49,029 |
|
Useful life |
years |
years |
Self-produced software |
2-5 |
2-5 |
Acquired intangible assets |
2-5 |
2-5 |
The intangible assets include paid-for and self-produced computer
software and licences.
The amortisation of the other intangible assets were recognised
in the income statement on the basis of allocated operating expenses
under the items insurance benefits, operating expenses
and net investment income.
Intangible assets are depreciated using the straight-line
method.
Self-produced software |
0 |
Acquired intangible assets |
1,496 |
|
|
31 Dec. 2005
€ 000 |
Research and development expenditures recorded
as an expense during the period under review |
2,105 |
7 | Shares in affiliated companies and companies valued at equity
Current market value for |
|
|
|
Shares in affiliated companies of minor importance1) |
18,804 |
18,407 |
|
Shares in associated companies of minor importance |
26,722 |
1,522 |
|
|
|
Book value for |
|
|
|
Shares in associated companies valued at equity |
345,276 |
217,947 |
|
|
|
Equity for |
|
|
|
Shares in affiliated companies of minor importance |
13,919 |
17,999 |
|
|
|
Annual net profit/deficit for the year |
|
|
|
Shares in affiliated companies of minor importance |
-4,019 |
-447 |
Current market value of associated companies listed on a public stock exchange |
0 |
Profits/losses for the period |
45,017 |
Unrecorded, proportional loss, ongoing, if shares of loss are no longer recorded |
0 |
Unrecorded, proportional loss, cumulative, if shares of loss are no longer recorded |
0 |
Due to restructuring measures at STRABAG SE, the share of equity relevant to the adjustment at equity was increased. The resulting adjustment effect is €18.830 million. 8 | Securities, available for sale
|
Shares in affiliated companies |
Shares |
Equity funds |
Debenture bonds not capital-guaranteed |
Other variable-yield securities |
Participating interests and other investments |
Fixed interest securities |
Total |
|
|
The market values listed for participating interests contain participating
interest valuations for the first time, resulting in an
appreciation in the amount of €153.145 million. In 2005, application
of this valuation method would have resulted in an appreciation
of €96.443 million.
|
31 Dec. 2006
€ 000 |
31 Dec. 2005
€ 000 |
31 Dec. 2006
€ 000 |
31 Dec. 2005
€ 000 |
31 Dec. 2006
€ 000 |
31 Dec. 2005
€ 000 |
Shares in affiliated companies |
0 |
0 |
0 |
0 |
0 |
0 |
Shares |
26,771 |
17,109 |
10,550 |
10,388 |
16,221 |
6,721 |
Equity funds |
0 |
981 |
0 |
0 |
0 |
981 |
Debenture bonds not capital-guaranteed |
0 |
270 |
0 |
270 |
0 |
0 |
Other variable-yield securities |
2,229 |
84 |
0 |
0 |
2,229 |
84 |
Participating interests and other investments |
14,080 |
287 |
0 |
0 |
14,080 |
287 |
Fixed interest securities |
129,260 |
53,052 |
38,106 |
31,616 |
91,154 |
21,436 |
Total |
172,341 |
71,244 |
48,656 |
41,735 |
123,684 |
29,509 |
|
31 Dec. 2006
€ 000 |
31 Dec. 2006
€ 000 |
31 Dec. 2006
€ 000 |
Shares in affiliated companies |
0 |
0 |
0 |
Shares |
14,385 |
16,221 |
1,836 |
Equity funds |
0 |
0 |
0 |
Debenture bonds not capital-guaranteed |
200 |
200 |
0 |
Other variable-yield securities |
2,145 |
2,145 |
0 |
Participating interests and other investments |
14,080 |
14,080 |
0 |
Fixed interest securities |
86,983 |
86,983 |
0 |
Total |
117,393 |
119,229 |
1,836 |
|
31 Dec. 2006
€ 000 |
31 Dec. 2005
€ 000 |
31 Dec. 2006
€ 000 |
31 Dec. 2005
€ 000 |
31 Dec. 2006
€ 000 |
31 Dec. 2005
€ 000 |
Other securities |
|
|
|
|
|
|
|
Available for sale |
115,846 |
62,956 |
50,297 |
23,734 |
65,549 |
39,222 |
|
31 Dec. 2006
€ 000 |
31 Dec. 2005
€ 000 |
31 Dec. 2006
€ 000 |
31 Dec. 2005
€ 000 |
Infinite |
46,558 |
0 |
47,347 |
0 |
Up to 1 year |
657,301 |
335,663 |
656,151 |
339,713 |
Of more than 1 year up to 5 years |
3,942,155 |
3,092,007 |
3,922,674 |
3,157,522 |
Of more than 5 years up to 10 years |
4,212,410 |
4,692,078 |
4,156,568 |
4,748,540 |
More than 10 years |
3,500,730 |
2,736,856 |
3,446,630 |
2,818,232 |
Total |
12,359,154 |
10,856,603 |
12,229,370 |
11,064,007 |
The remaining maturities stipulated by contract refer to fixed income
securities, other variable-rate securities and bonds without
capital guarantee.
Fixed interest securities |
|
|
Rating AAA |
3,343,467 |
|
Rating AA |
2,657,943 |
|
Rating A |
3,637,927 |
|
Rating BBB |
1,024,734 |
|
Rating < BBB |
1,152,657 |
|
Not assigned |
412,642 |
Rating total of fixed interest securities |
12,229,370 |
|
|
|
Issuer countries |
|
Share securities |
|
|
IE, NL, UK, US |
298,865 |
|
AT, BE, CH, DE, DK, FR, IT |
691,356 |
|
ES, FI, NO, SE |
113,819 |
|
Remaining EU |
231,323 |
|
Other countries |
190,450 |
Issuer countries total of share securities |
1,525,812 |
Other shareholdings |
323,120 |
Total variable-yield securities |
1,848,932 |
9 | Derivative financial instruments
Market values |
|
|
Share risk |
42,278 |
5,217 |
Interest rate change risk |
6,045 |
311 |
Currency risk |
27,790 |
25,112 |
Structured risk |
18,648 |
30,961 |
Total |
94,761 |
11,376 |
Structured risk of which: |
|
|
|
Share risk |
18,925 |
18,438 |
|
Interest rate change risk |
12,108 |
3,391 |
|
Currency risk |
10,428 |
7,566 |
|
Credit risk |
1,404 |
1,567 |
Balance sheet value |
|
|
Investments |
95,970 |
48,405 |
Financial liabilities |
1,209 |
37,029 |
| | |