By segment |
Property and casualty insurance |
Health insurance |
Life insurance |
Group |
||||||
Figures in € thousand |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
||
I. |
Properties held as investments |
5,691 |
5,030 |
25,390 |
9,486 |
69,457 |
38,355 |
100,538 |
52,871 |
|
II. |
Shares in associated companies |
3,056 |
4,723 |
8,679 |
8,389 |
10,494 |
3,387 |
22,229 |
16,499 |
|
III. |
Variable-yield securities |
27,795 |
18,207 |
7,043 |
10,245 |
101,468 |
117,821 |
136,305 |
146,273 |
|
|
1. |
Available for sale |
27,369 |
17,492 |
6,520 |
8,029 |
96,695 |
97,330 |
130,583 |
122,852 |
|
2. |
At fair value through profit or loss |
426 |
715 |
523 |
2,216 |
4,773 |
20,491 |
5,722 |
23,422 |
IV. |
Fixed interest securities |
64,099 |
60,697 |
37,381 |
53,316 |
374,331 |
454,689 |
475,811 |
568,702 |
|
|
1. |
Available for sale |
63,243 |
58,518 |
35,258 |
49,688 |
355,046 |
403,135 |
453,548 |
511,341 |
|
2. |
At fair value through profit or loss |
856 |
2,179 |
2,122 |
3,628 |
19,285 |
51,554 |
22,263 |
57,361 |
V. |
Loans and other investments |
19,615 |
15,550 |
7,372 |
7,014 |
68,334 |
50,860 |
95,320 |
73,424 |
|
|
1. |
Loans |
3,174 |
4,251 |
5,331 |
6,429 |
30,327 |
25,885 |
38,832 |
36,565 |
|
2. |
Other investments |
16,441 |
11,299 |
2,041 |
585 |
38,007 |
24,975 |
56,488 |
36,859 |
VI. |
Derivative financial instruments (held for trading) |
1,140 |
2,865 |
3,662 |
11,763 |
23,976 |
–10,346 |
28,779 |
4,282 |
|
VII. |
Expenditure for asset management, interest charges and other expenses |
–22,781 |
–21,880 |
–10,128 |
–7,630 |
–46,071 |
–41,103 |
–78,981 |
–70,613 |
|
Total (fully consolidated values) |
98,614 |
85,191 |
79,399 |
92,583 |
601,989 |
613,664 |
780,002 |
791,437 |
Based on stage 3 valuations (hierarchy for instruments that are recognised at the reconciled current value), income from available-for-sale fixed-income securities included losses in the amount of € 18,812 thousand, while income from fixed-income securities valuated at current value in the income statement included profits in the amount of € 1,047 thousand.
By income type |
Ordinary income |
Write-ups |
Realised capital gains |
Depreciation |
Realised capital losses |
Group |
of which value adjustment |
|||||||||
Figures in € thousand |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
||
I. |
Properties held as investments |
75,008 |
79,610 |
0 |
2,816 |
93,168 |
23,185 |
–63,723 |
–52,132 |
–3,916 |
–608 |
100,538 |
52,871 |
–11,226 |
–6,714 |
|
II. |
Shares in associated companies |
20,023 |
16,503 |
0 |
0 |
2,207 |
4 |
0 |
–8 |
0 |
0 |
22,229 |
16,499 |
0 |
0 |
|
III. |
Variable-yield securities |
57,621 |
53,838 |
19,643 |
69,557 |
133,030 |
92,597 |
–52,254 |
–66,806 |
–21,735 |
–2,913 |
136,305 |
146,273 |
–29,999 |
–11,457 |
|
|
1. |
Available for sale |
52,369 |
48,354 |
3,954 |
13,173 |
129,707 |
88,861 |
–36,507 |
–25,799 |
–18,940 |
–1,738 |
130,583 |
122,852 |
–29,999 |
–11,457 |
|
2. |
At fair value through profit or loss |
5,252 |
5,484 |
15,688 |
56,384 |
3,323 |
3,736 |
–15,746 |
–41,007 |
–2,795 |
–1,174 |
5,722 |
23,422 |
0 |
0 |
IV. |
Fixed interest securities |
529,973 |
550,063 |
104,221 |
113,131 |
80,740 |
182,248 |
–232,788 |
–138,901 |
–6,334 |
–137,840 |
475,811 |
568,702 |
–39,208 |
–25,827 |
|
|
1. |
Available for sale |
509,601 |
530,828 |
87,591 |
58,573 |
78,384 |
180,997 |
–215,899 |
–121,300 |
–6,131 |
–137,756 |
453,548 |
511,341 |
–39,208 |
–25,827 |
|
2. |
At fair value through profit or loss |
20,372 |
19,236 |
16,629 |
54,559 |
2,355 |
1,251 |
–16,890 |
–17,600 |
–204 |
–84 |
22,263 |
57,361 |
0 |
0 |
V. |
Loans and other investments |
83,440 |
87,417 |
11,134 |
1,770 |
3,760 |
4,374 |
–1,431 |
–8,825 |
–1,582 |
–11,311 |
95,320 |
73,424 |
–804 |
–774 |
|
|
1. |
Loans |
36,371 |
44,772 |
1,160 |
6 |
3,353 |
3,550 |
–804 |
–774 |
–1,248 |
–10,989 |
38,832 |
36,565 |
–804 |
–774 |
|
2. |
Other investments |
47,069 |
42,644 |
9,974 |
1,764 |
408 |
824 |
–628 |
–8,051 |
–335 |
–322 |
56,488 |
36,859 |
0 |
0 |
VI. |
Derivative financial instruments (held for trading) |
–5,779 |
–1,615 |
33,952 |
71,779 |
73,489 |
42,128 |
–39,470 |
–27,182 |
–33,413 |
–80,827 |
28,779 |
4,282 |
0 |
0 |
|
VII. |
Expenditure for asset management, interest charges and other expenses |
–78,981 |
–70,613 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
–78,981 |
–70,613 |
0 |
0 |
|
Total (fully consolidated values) |
681,306 |
715,202 |
168,949 |
259,053 |
386,394 |
344,536 |
–389,666 |
–293,855 |
–66,981 |
–233,499 |
780,002 |
791,437 |
–81,236 |
–44,772 |
The updating of the value adjustment concerns both appreciation and depreciation of financial assets, excluding assets held for trading and financial assets at fair value through profit or loss. Interest income from impaired portfolio items amounts to € 45,935 thousand (2012: € 55,668 thousand). Net investment income of € 780,002 thousand includes realised and unrealised profits and losses amounting to € 98,696 thousand, which include currency losses of € 64,805 thousand. The effects mainly resulted from investments in US dollars, British pounds, Australian dollars, Russian roubles and Turkish lira. Investments in US dollars generated currency losses of € 30,647 thousand. The currency losses in the underlying US dollar securities amounted to approximately € 66,746 thousand. These losses were partly offset by gains from derivative financial instruments in the amount of € 36,099 thousand in connection with hedging transactions. In addition, negative currency effects amounting to € 6,698 thousand were recorded directly as equity.
The income from properties held as financial investments include rent revenue in the amount of € 114,898 thousand (2012: € 113,687 thousand) and direct operational expenses in the amount of € 39,890 thousand (2012: € 34,077 thousand).
Of which securities, available for sale type of investment |
Ordinary income |
Write-ups |
Realised capital gains |
Depreciation |
Realised capital losses |
Group |
of which value adjustment |
||||||||||
Figures in € thousand |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
2013 |
2012 |
|||
III. |
Variable-yield securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
1. |
Available for sale |
52,369 |
48,354 |
3,954 |
13,173 |
129,707 |
88,861 |
–36,507 |
–25,799 |
–18,940 |
–1,738 |
130,583 |
122,852 |
–29,999 |
–11,457 |
|
|
|
Shares in affiliated companies |
331 |
360 |
0 |
0 |
14,790 |
3,907 |
0 |
0 |
–1,736 |
–341 |
13,386 |
3,926 |
0 |
0 |
|
|
|
Shares |
27,478 |
14,940 |
118 |
2 |
55,911 |
40,187 |
–12,946 |
–9,399 |
–13,019 |
–216 |
57,542 |
45,514 |
–10,470 |
–8,437 |
|
|
|
Equity funds |
4,898 |
4,009 |
1,719 |
3,573 |
14,995 |
24,271 |
–7,724 |
–6,862 |
–349 |
–1,066 |
13,540 |
23,925 |
–5,941 |
–3,268 |
|
|
|
Debenture bonds not capital-guaranteed |
8,707 |
16,439 |
2,117 |
9,599 |
2,441 |
1,313 |
–12,749 |
–4,134 |
–2,685 |
–116 |
–2,169 |
23,101 |
–10,500 |
5,591 |
|
|
|
Other variable-yield securities |
912 |
1,215 |
0 |
0 |
0 |
0 |
0 |
–2,400 |
0 |
0 |
912 |
–1,185 |
0 |
–2,400 |
|
|
|
Participating interests and other investments |
10,043 |
11,391 |
1 |
0 |
41,569 |
19,183 |
–3,089 |
–3,004 |
–1,151 |
0 |
47,373 |
27,570 |
–3,088 |
–2,943 |
IV. |
Fixed interest securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
1. |
Available for sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-interest securities |
509,601 |
530,828 |
87,591 |
58,573 |
78,384 |
180,997 |
–215,899 |
–121,300 |
–6,131 |
–137,756 |
453,548 |
511,341 |
–39,208 |
–25,827 |