Development of asset items
1 | Self-used land and buildings
Book values for |
|
|
Property and casualty insurance |
102,560 |
95,344 |
Life insurance |
12,261 |
13,276 |
Health insurance |
105,744 |
118,568 |
|
220,565 |
227,187 |
Market values for |
|
|
Property and casualty insurance |
129,237 |
123,217 |
Life insurance |
13,913 |
17,870 |
Health insurance |
122,391 |
140,332 |
|
265,542 |
281,419 |
Acquisition values |
318,820 |
323,285 |
Cumulative depreciation |
98,255 |
96,098 |
Book values |
220,565 |
227,187 |
|
|
|
Useful life for land and buildings |
1080 Jahre |
1080 Jahre |
|
|
|
Additions from company acquisition |
31 Dec. 2008
€ 000 |
31,12,2007
Tsd. € |
Self-used land and buildings |
14,444 |
0 |
The market values are derived from expert reports. 2 | Other tangible assets
Tangible assets |
42,900 |
43,425 |
Inventories |
4,296 |
4,269 |
Other assets |
66,216 |
90,336 |
Total |
113,412 |
138,030 |
Acquisition values as at 31 Dec. 2007 |
159,608 |
Cumulative depreciation up to 31 Dec. 2007 |
116,183 |
Book values as at 31 Dec. 2007 |
43,425 |
|
|
Currency translation changes |
272 |
Additions |
15,807 |
Disposals |
2,833 |
Transfers |
60 |
Appreciation and depreciation |
13,288 |
Book values as at 31 Dec. 2008 |
42,900 |
|
|
Acquisition values as at 31 Dec. 2008 |
158,956 |
Cumulative depreciation up to 31 Dec. 2008 |
116,057 |
Book values as at 31 Dec. 2008 |
42,900 |
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 |
12,735 |
56 |
3 | Land and buildings held as financial investments
Book values for |
|
|
Property and casualty insurance |
354,144 |
329,023 |
Health insurance |
186,666 |
179,540 |
Life insurance |
606,823 |
505,697 |
|
1,147,634 |
1,014,259 |
Market values for |
|
|
Property and casualty insurance |
542,084 |
481,703 |
Health insurance |
296,955 |
434,941 |
Life insurance |
984,967 |
652,581 |
|
1,824,006 |
1,569,225 |
Acquisition values |
1,543,413 |
1,398,800 |
Cumulative depreciation |
395,779 |
384,541 |
Book values |
1,147,634 |
1,014,259 |
|
|
|
Useful life for land and buildings |
1080 years |
1080 years |
|
|
|
Additions from company acquisition |
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Land and buildings used by third parties |
66,474 |
42,879 |
The market values are derived from expert reports.
Change on impairment for current year |
1,004 |
|
of which reallocation |
1,004 |
4 | Deferred acquisition costs
Property and casualty insurance |
|
|
As at 1 Jan. |
121,671 |
110,050 |
Currency translation changes |
1,602 |
1,030 |
Changes to scope of consolidation |
5,854 |
0 |
Capitalisation |
68,044 |
60,583 |
Depreciation |
58,837 |
49,992 |
As at 31 Dec. |
135,129 |
121,671 |
|
|
|
Health insurance |
|
|
As at 1 Jan. |
214,665 |
213,952 |
Currency translation changes |
26 |
1 |
Capitalisation |
13,582 |
14,924 |
Interest surcharge |
9,237 |
9,182 |
Depreciation |
21,602 |
23,395 |
As at 31 Dec. |
215,855 |
214,665 |
|
|
|
Life insurance |
|
|
As at 1 Jan. |
537,126 |
539,428 |
Currency translation changes |
500 |
259 |
Capitalisation |
113,082 |
104,734 |
Interest surcharge |
15,159 |
18,750 |
Transfers |
0 |
10,126 |
Depreciation |
143,848 |
115,920 |
As at 31 Dec. |
521,019 |
537,126 |
|
|
|
Consolidated financial statements |
|
|
As at 1 Jan. |
873,462 |
863,430 |
Currency translation changes |
2,129 |
1,291 |
Changes to scope of consolidation |
5,854 |
0 |
Capitalisation |
194,708 |
180,241 |
Interest surcharge |
24,396 |
27,932 |
Transfers |
0 |
10,126 |
Depreciation |
224,288 |
189,307 |
As at 31 Dec. |
872,003 |
873,462 |
5 | Goodwill
|
|
Acquisition values as at 31 Dec. 2007 |
414,487 |
Cumulative depreciation up to 31 Dec. 2007 |
121,029 |
Book values as at 31 Dec. 2007 |
293,458 |
|
|
Acquisition values as at 31 Dec. 2008 |
633,479 |
Cumulative depreciation up to 31 Dec. 2008 |
132,510 |
Book values as at 31 Dec. 2008 |
500,969 |
Main additions: Credo-Classic and UNITA S.A. see also the information on the scope of consolidation.
Cumulative depreciation up to 31 Dec. 2008 |
132,510 |
of which relating to impairment |
21,337 |
of which current depreciation |
111,174 |
|
|
|
31 Dec. 2008 € 000 |
Change in impairment for current year |
0 |
of which reallocation |
0 |
The above values include the goodwill as well as the purchase price paid for the total insurance policies acquired.
Assets |
314,036 |
314,036 |
Tangible assets |
26,062 |
26,062 |
Land and buildings held as financial investments |
66,417 |
66,417 |
Intangible assets |
6,759 |
6,759 |
Shares in associated companies |
0 |
0 |
Investments |
78,251 |
78,251 |
Investments held on account and at risk of life insurance policyholders |
0 |
0 |
Share of reinsurance in the technical provisions |
36,267 |
36,267 |
Receivables incl. receivables under insurance business |
86,964 |
86,964 |
Receivables from income tax |
346 |
346 |
Deferred tax assets |
0 |
0 |
Liquid funds |
12,971 |
12,971 |
|
|
|
Equity and liabilities |
314,036 |
314,036 |
Total equity |
90,473 |
90,473 |
Subordinated liabilities |
5,881 |
5,881 |
Technical provisions |
145,550 |
145,550 |
Technical provisions held on account and at risk of life insurance policyholders |
0 |
0 |
Financial liabilities |
0 |
0 |
Other provisions |
223 |
223 |
Payables and other liabilities |
66,189 |
66,189 |
Liabilities from income tax |
187 |
187 |
Deferred tax liabilities |
5,429 |
5,429 |
Currency differences |
105 |
105 |
6 | Other intangible assets
Acquisition values as at 31 Dec. 2007 |
35,536 |
154,575 |
Cumulative depreciation up to 31 Dec. 2007 |
31,740 |
119,098 |
Book values as at 31 Dec. 2007 |
3,796 |
35,477 |
|
|
|
Acquisition values as at 31 Dec. 2008 |
35,536 |
161,916 |
Cumulative depreciation up to 31 Dec. 2008 |
34,448 |
128,580 |
Book values as at 31 Dec. 2008 |
1,088 |
33,336 |
The other intangible assets are composed of:
|
|
|
Computer software |
30,129 |
34,361 |
Copyrights |
0 |
30 |
Licences |
1,271 |
1,844 |
Other intangible assets |
3,024 |
3,039 |
|
34,424 |
39,273 |
|
|
|
Useful life |
|
|
Self-produced software |
25 years |
25 years |
Acquired intangible assets |
25 years |
25 years |
The intangible assets include paid-for and self-produced computer software
as well as licences and copyrights.
The depreciation of the other intangible assets was recognised in the
income statement on the basis of allocated operating expenses under
the items of insurance benefits, operating expenses and net investment
income.
The intangible assets are depreciated using the straight-line method.
Self-produced software |
0 |
0 |
Acquired intangible assets |
906 |
1 |
Research and development expenditures
recorded as an expense during the period under review |
5,512 |
7 | Shares in affiliated companies valued at equity
Current market values for |
|
|
|
Shares in affiliated companies of minor importance1) |
20,480 |
20,044 |
|
Shares in associated companies of minor importance |
3,474 |
17,326 |
|
|
|
Book values for |
|
|
|
Shares in associated companies valued at equity |
847,908 |
489,328 |
|
|
|
Equity for |
|
|
|
Shares in affiliated companies of minor importance |
10,093 |
13,303 |
|
|
|
Annual net profit/loss for the year |
|
|
|
Shares in affiliated companies of minor importance |
909 |
936 |
The increase in the shares in associated companies is mainly due to the
increases in shares held in Leipnik-Lundenburger Invest Beteiligungs AG
and STRABAG SE.
Current market value of associated companies
listed on a public stock exchange |
547,132 |
Profits/losses for the period |
29,488 |
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 |
8 | Fixed interest securities, held to maturity
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Corporate bonds of domestic financial institutions |
340,000 |
0 |
Other securities |
108,957 |
0 |
Total |
448,957 |
0 |
For the issue of Rasperia Trading Ltd. shown under other securities, UNIQA
was pledged 6,815,218 shares in STRABAG SE as collateral.
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Corporate bonds of domestic financial institutions |
340,000 |
0 |
Other securities |
110,000 |
0 |
Total |
450,000 |
0 |
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Up to 1 year |
108,957 |
0 |
More than 1 year up to 5 years |
340,000 |
0 |
Total |
448,957 |
0 |
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Up to 1 year |
110,000 |
0 |
More than 1 year up to 5 years |
340,000 |
0 |
Total |
450,000 |
0 |
9 | Securities available for sale
The market values listed for participating interests contain participat-
ing interest valuations, resulting in an appreciation in the amount of
€117,877,000 in 2007. In 2008, it was decided to sell this participating
interest (shares of Raiffeisen Zentralbank AG) and a recategorisation to the Shares category was therefore carried out. The effect of the internal valuation
results in a value reduction not affecting income in the amount of
€133,311,000 in 2008.
31 Dec. 2008
€ 000 |
31 Dec. 2008
€ 000 |
31 Dec. 2008
€ 000 |
31 Dec. 2008
€ 000 |
Shares in affiliated companies |
0 |
0 |
0 |
0 |
Shares |
155,849 |
215,316 |
59,467 |
0 |
Equity funds |
20,898 |
36,252 |
15,354 |
0 |
Debenture bonds not capital-guaranteed |
67,964 |
67,964 |
0 |
0 |
Other variable-yield securities |
0 |
0 |
0 |
0 |
Participating interests and other investments |
4,023 |
4,241 |
217 |
0 |
Fixed-interest securities |
137,154 |
157,526 |
20,372 |
0 |
Total |
385,888 |
481,298 |
95,410 |
0 |
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Infinite |
33,595 |
24,002 |
31,819 |
24,637 |
Up to 1 year |
1,720,797 |
2,702,664 |
1,492,853 |
2,499,159 |
More than 1 year
up to 5 years |
3,277,055 |
3,185,270 |
3,110,079 |
3,090,701 |
More than 5 years
up to 10 years |
3,102,648 |
4,554,791 |
2,857,533 |
4,389,110 |
More than 10 years |
1,765,507 |
2,086,297 |
1,501,195 |
1,813,582 |
Total |
9,899,603 |
12,553,024 |
8,993,478 |
11,817,188 |
The remaining maturities stipulated by contract refer to fixed-interest securities,
other variable yield securities and bonds without capital guarantee.
Fixed-interest securities |
|
|
Rating AAA |
3,047,365 |
|
Rating AA |
1,530,123 |
|
Rating A |
2,312,366 |
|
Rating BBB |
1,126,691 |
|
Rating
| 764,584 |
|
Not assigned |
212,349 |
Rating total of fixed-interest securities |
8,993,478 |
|
|
|
Issuer countries |
|
Share securities |
|
|
IE, NL, UK, US |
216,489 |
|
AT, BE, CH, DE, DK, FR, IT |
530,725 |
|
ES, FI, NO, SE |
3,724 |
|
Remaining EU |
44,254 |
|
Other countries |
127,257 |
Issuer countries total of share securities |
922,449 |
Other shareholdings |
67,021 |
Total variable-yield securities |
989,470 |
10 | Derivative financial instruments
|
|
|
Market values |
|
|
Share risk |
8,428 |
14,793 |
Interest rate change risk |
1,083 |
536 |
Currency risk |
23,134 |
38,847 |
Structured risk |
25,613 |
6,289 |
Total |
11,990 |
47,887 |
Structured risk – of which: |
|
|
Share risk |
13,552 |
6,903 |
Interest rate change risk |
16,808 |
15,612 |
Currency risk |
22,357 |
2,420 |
Credit risk |
0 |
0 |
Balance sheet values |
|
|
Investments |
19,077 |
60,228 |
Financial liabilities |
7,087 |
12,342 |
11 | Loans
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Loans to affiliated companies |
491 |
14,495 |
Loans to participating interests |
552 |
552 |
Mortgage loans |
140,563 |
172,784 |
Loans and advance payments on policies |
13,670 |
14,274 |
Other loans |
641,551 |
529,874 |
Registered bonds |
302,285 |
250,500 |
Reclassified bonds |
2,102,704 |
0 |
Total |
3,201,817 |
982,480 |
On 1 July 2008, securities previously available for sale were reclassified according
to IAS 39/50E as other loans. Overall, fixed-interest securities with
a book value of €2,129,552,000 were reclassified. The corresponding revaluation
reserve as at 30 June 2008 was €98,208,000. The current market
value as at 31 December 2008 is €1,889,108,000, which corresponds to a
change in market value of €213,596,000 since 1 July 2008. In addition, an
amortisation expense of €61,000 was posted in the income statement.
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Infinite |
1,474 |
1,683 |
Up to 1 year |
1,110,926 |
61,906 |
More than 1 year up to 5 years |
740,557 |
224,772 |
More than 5 years up to 10 years |
1,015,364 |
476,410 |
More than 10 years |
333,495 |
217,709 |
Total |
3,201,817 |
982,480 |
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Loans to affiliated companies |
491 |
14,495 |
Loans to participating interests |
552 |
552 |
Mortgage loans |
140,563 |
172,784 |
Loans and advance payments on policies |
13,670 |
14,274 |
Other loans |
642,216 |
522,624 |
Registered bonds |
302,285 |
250,500 |
Reclassified bonds |
1,889,108 |
0 |
Total |
2,988,886 |
975,230 |
31 Dec. 2008
€ 000 |
31 Dec. 2007
€ 000 |
Infinite |
1,474 |
1,683 |
Up to 1 year |
979,700 |
61,733 |
More than 1 year up to 5 years |
744,552 |
225,566 |
More than 5 years up to 10 years |
933,883 |
470,536 |
More than 10 years |
329,277 |
215,713 |
Total |
2,988,886 |
975,230 |
12 | Other investments
Deposits with credit institutions |
1,457,298 |
649,313 |
Deposits with ceding companies |
129,405 |
118,908 |
Total |
1,586,702 |
768,221 |
13 | Receivables incl. receivables under insurance business
I. Reinsurance receivables |
|
|
1. Accounts receivable under reinsurance
operations |
46,766 |
67,795 |
|
46,766 |
67,795 |
II. Other receivables |
|
|
Receivables under the insurance business |
|
|
1. from policyholders |
277,514 |
219,145 |
2. from intermediaries |
72,864 |
62,285 |
3. from insurance companies |
4,985 |
6,828 |
|
355,363 |
288,258 |
Other receivables |
|
|
Accrued interest and rent |
239,538 |
205,764 |
Other tax refund claims |
41,551 |
42,126 |
Receivables due from employees |
3,552 |
3,614 |
Other receivables |
195,117 |
155,437 |
|
479,756 |
406,940 |
Total other receivables |
835,119 |
695,198 |
|
|
|
Subtotal |
881,885 |
762,993 |
of which receivables with a remaining term of |
|
|
up to 1 year |
862,485 |
746,927 |
more than 1 year |
19,376 |
16,067 |
|
881,861 |
762,993 |
of which receivables with values not yet adjusted |
|
|
up to 3 months overdue |
57,021 |
48,590 |
more than 3 months overdue |
9,692 |
5,961 |
|
|
|
III. Other assets |
|
|
Accruals |
50,432 |
43,383 |
|
50,432 |
43,383 |
Total receivables incl. receivables under insurance
business |
932,317 |
806,377 |
14 | Receivables from income tax
Receivables from income tax |
54,077 |
51,253 |
of which receivables with a remaining term of |
|
|
up to 1 year |
41,113 |
38,533 |
more than 1 year |
12,964 |
12,720 |
15 | Deferred tax assets
Actuarial items |
2,986 |
9,158 |
Social capital |
32,228 |
45,901 |
Investments |
1,276 |
2,636 |
Loss carried forward |
6,986 |
3,514 |
Other |
25,621 |
15,846 |
Total |
69,096 |
77,055 |
|