Operating segments – classified by business line
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
|
Premiums written (gross) |
1,973,648 |
1,857,585 |
1,701,066 |
1,618,657 |
1,430,641 |
1,425,000 |
0 |
0 |
–1,419,334 |
–1,411,709 |
3,686,021 |
3,489,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned (net) |
1,142,161 |
1,086,677 |
967,276 |
902,411 |
1,297,333 |
1,206,962 |
0 |
0 |
2,123 |
7,814 |
3,408,893 |
3,203,865 |
Technical interest income |
0 |
0 |
1,638 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,638 |
0 |
Other insurance income |
3,159 |
3,069 |
19,311 |
12,901 |
236 |
237 |
276 |
308 |
–6,337 |
–5,404 |
16,645 |
11,111 |
Insurance benefits |
–747,796 |
–684,823 |
–521,624 |
–505,832 |
–812,509 |
–775,000 |
0 |
0 |
–1,336 |
532 |
–2,083,265 |
–1,965,123 |
Operating expenses |
–305,935 |
–311,854 |
–356,797 |
–332,185 |
–393,291 |
–356,610 |
–24,175 |
–31,873 |
–3,262 |
–5,240 |
–1,083,459 |
–1,037,763 |
Other technical expenses |
–7,754 |
–13,377 |
–52,237 |
–45,434 |
–14,455 |
–13,718 |
–4,765 |
–7,204 |
14,076 |
11,579 |
–65,136 |
–68,153 |
Technical result |
83,835 |
79,692 |
57,568 |
31,861 |
77,314 |
61,871 |
–28,664 |
–38,769 |
5,263 |
9,282 |
195,316 |
143,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
18,958 |
132,858 |
37,876 |
34,829 |
–5,055 |
28,904 |
301,964 |
467,151 |
–349,325 |
–528,547 |
4,418 |
135,195 |
Income from investments |
168,367 |
162,308 |
88,310 |
49,471 |
60,775 |
39,953 |
529,306 |
561,625 |
–508,178 |
–545,387 |
338,580 |
267,971 |
Expenses from investments |
–149,859 |
–31,007 |
–53,183 |
–14,915 |
–65,830 |
–11,049 |
–227,387 |
–96,031 |
148,019 |
8,523 |
–348,239 |
–144,478 |
Financial assets accounted for using the equity method |
451 |
1,556 |
2,748 |
272 |
0 |
0 |
44 |
1,557 |
10,834 |
8,318 |
14,077 |
11,703 |
Other income |
3,223 |
2,237 |
19,662 |
17,058 |
11,288 |
4,019 |
5,483 |
6,568 |
15,685 |
382 |
55,341 |
30,264 |
Reclassification of technical interest income |
0 |
0 |
–1,638 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
–1,638 |
0 |
Other expenses |
–22,264 |
–10,284 |
–29,622 |
–19,572 |
–5,394 |
–4,259 |
–7,716 |
–10,138 |
–2,787 |
99 |
–67,785 |
–44,153 |
Non-technical result |
–82 |
124,812 |
26,278 |
32,314 |
838 |
28,665 |
299,730 |
463,581 |
–336,427 |
–528,065 |
–9,663 |
121,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
83,753 |
204,504 |
83,846 |
64,175 |
78,152 |
90,536 |
271,067 |
424,812 |
–331,164 |
–518,784 |
185,653 |
265,243 |
Amortisation of VBI and impairment of goodwill |
0 |
0 |
–10,078 |
–23,365 |
0 |
0 |
–23 |
0 |
0 |
0 |
–10,101 |
–23,365 |
Finance cost |
–11,394 |
–13,218 |
–5,255 |
–4,606 |
–2,901 |
–2,901 |
–61,496 |
–141,541 |
29,095 |
27,734 |
–51,952 |
–134,532 |
Earnings before taxes |
72,359 |
191,286 |
68,512 |
36,204 |
75,250 |
87,635 |
209,548 |
283,271 |
–302,069 |
–491,049 |
123,600 |
107,347 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
|
Premiums written (gross) |
1,973,648 |
1,857,585 |
1,701,066 |
1,618,657 |
1,430,641 |
1,425,000 |
0 |
0 |
–1,419,334 |
–1,411,709 |
3,686,021 |
3,489,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned (net) |
1,142,161 |
1,086,677 |
967,276 |
902,411 |
1,297,333 |
1,206,962 |
0 |
0 |
2,123 |
7,814 |
3,408,893 |
3,203,865 |
Technical interest income |
0 |
0 |
1,638 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,638 |
0 |
Other insurance income |
3,159 |
3,069 |
19,311 |
12,901 |
236 |
237 |
276 |
308 |
–6,337 |
–5,404 |
16,645 |
11,111 |
Insurance benefits |
–747,796 |
–684,823 |
–521,624 |
–505,832 |
–812,509 |
–775,000 |
0 |
0 |
–1,336 |
532 |
–2,083,265 |
–1,965,123 |
Operating expenses |
–305,935 |
–311,854 |
–356,797 |
–332,185 |
–393,291 |
–356,610 |
–24,175 |
–31,873 |
–3,262 |
–5,240 |
–1,083,459 |
–1,037,763 |
Other technical expenses |
–7,754 |
–13,377 |
–52,237 |
–45,434 |
–14,455 |
–13,718 |
–4,765 |
–7,204 |
14,076 |
11,579 |
–65,136 |
–68,153 |
Technical result |
83,835 |
79,692 |
57,568 |
31,861 |
77,314 |
61,871 |
–28,664 |
–38,769 |
5,263 |
9,282 |
195,316 |
143,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
18,958 |
132,858 |
37,876 |
34,829 |
–5,055 |
28,904 |
301,964 |
467,151 |
–349,325 |
–528,547 |
4,418 |
135,195 |
Income from investments |
168,367 |
162,308 |
88,310 |
49,471 |
60,775 |
39,953 |
529,306 |
561,625 |
–508,178 |
–545,387 |
338,580 |
267,971 |
Expenses from investments |
–149,859 |
–31,007 |
–53,183 |
–14,915 |
–65,830 |
–11,049 |
–227,387 |
–96,031 |
148,019 |
8,523 |
–348,239 |
–144,478 |
Financial assets accounted for using the equity method |
451 |
1,556 |
2,748 |
272 |
0 |
0 |
44 |
1,557 |
10,834 |
8,318 |
14,077 |
11,703 |
Other income |
3,223 |
2,237 |
19,662 |
17,058 |
11,288 |
4,019 |
5,483 |
6,568 |
15,685 |
382 |
55,341 |
30,264 |
Reclassification of technical interest income |
0 |
0 |
–1,638 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
–1,638 |
0 |
Other expenses |
–22,264 |
–10,284 |
–29,622 |
–19,572 |
–5,394 |
–4,259 |
–7,716 |
–10,138 |
–2,787 |
99 |
–67,785 |
–44,153 |
Non-technical result |
–82 |
124,812 |
26,278 |
32,314 |
838 |
28,665 |
299,730 |
463,581 |
–336,427 |
–528,065 |
–9,663 |
121,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
83,753 |
204,504 |
83,846 |
64,175 |
78,152 |
90,536 |
271,067 |
424,812 |
–331,164 |
–518,784 |
185,653 |
265,243 |
Amortisation of VBI and impairment of goodwill |
0 |
0 |
–10,078 |
–23,365 |
0 |
0 |
–23 |
0 |
0 |
0 |
–10,101 |
–23,365 |
Finance cost |
–11,394 |
–13,218 |
–5,255 |
–4,606 |
–2,901 |
–2,901 |
–61,496 |
–141,541 |
29,095 |
27,734 |
–51,952 |
–134,532 |
Earnings before taxes |
72,359 |
191,286 |
68,512 |
36,204 |
75,250 |
87,635 |
209,548 |
283,271 |
–302,069 |
–491,049 |
123,600 |
107,347 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
|
Premiums written (gross) |
1,162,084 |
1,120,480 |
115,251 |
105,978 |
–45 |
8,729 |
0 |
0 |
45 |
–8,729 |
1,277,335 |
1,226,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned (net) |
1,163,153 |
1,111,095 |
106,627 |
93,402 |
–720 |
8,460 |
0 |
0 |
485 |
305 |
1,269,545 |
1,213,262 |
Technical interest income |
94,183 |
91,100 |
2 |
2 |
0 |
0 |
0 |
0 |
0 |
0 |
94,185 |
91,102 |
Other insurance income |
1,266 |
1,726 |
573 |
218 |
0 |
0 |
0 |
0 |
0 |
0 |
1,840 |
1,944 |
Insurance benefits |
–1,031,575 |
–947,665 |
–53,540 |
–49,879 |
–278 |
–4,919 |
5,075 |
4,892 |
–1,906 |
–156 |
–1,082,223 |
–997,727 |
Operating expenses |
–148,667 |
–151,080 |
–43,267 |
–36,119 |
–366 |
–197 |
–17,143 |
–19,237 |
672 |
9 |
–208,770 |
–206,624 |
Other technical expenses |
–121 |
–1,433 |
–926 |
–616 |
–722 |
0 |
2 |
–66 |
23 |
0 |
–1,744 |
–2,115 |
Technical result |
78,239 |
103,743 |
9,469 |
7,007 |
–2,085 |
3,344 |
–12,066 |
–14,411 |
–725 |
158 |
72,831 |
99,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
5,317 |
111,968 |
262 |
163 |
0 |
0 |
71,187 |
88,840 |
63,261 |
–37,847 |
140,027 |
163,124 |
Income from investments |
194,335 |
102,578 |
334 |
223 |
0 |
0 |
161,095 |
116,721 |
–59,020 |
–25,769 |
296,744 |
193,754 |
Expenses from investments |
–200,941 |
–31,745 |
–72 |
–61 |
0 |
0 |
–89,907 |
–27,881 |
96,337 |
2,258 |
–194,584 |
–57,429 |
Financial assets accounted for using the equity method |
11,923 |
41,134 |
0 |
0 |
0 |
0 |
0 |
0 |
25,944 |
–14,336 |
37,867 |
26,799 |
Other income |
646 |
551 |
3,667 |
3,691 |
0 |
52 |
202,755 |
181,145 |
–41,825 |
–29,538 |
165,243 |
155,902 |
Reclassification of technical interest income |
–94,183 |
–91,100 |
–2 |
–2 |
0 |
0 |
0 |
0 |
0 |
0 |
–94,185 |
–91,102 |
Other expenses |
–994 |
–696 |
–3,988 |
–3,715 |
–536 |
–159 |
–200,814 |
–179,839 |
42,229 |
29,655 |
–164,103 |
–154,754 |
Non-technical result |
–89,214 |
20,722 |
–61 |
138 |
–536 |
–107 |
73,128 |
90,147 |
63,664 |
–37,730 |
46,981 |
73,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
–10,975 |
124,466 |
9,409 |
7,145 |
–2,622 |
3,237 |
61,062 |
75,736 |
62,939 |
–37,572 |
119,813 |
173,011 |
Amortisation of VBI and impairment of goodwill |
0 |
0 |
–149 |
–172 |
0 |
0 |
0 |
0 |
0 |
0 |
–149 |
–172 |
Finance cost |
191 |
190 |
–1 |
–4 |
0 |
0 |
–15 |
–42 |
1 |
1 |
176 |
146 |
Earnings before taxes |
–10,784 |
124,656 |
9,259 |
6,969 |
–2,622 |
3,237 |
61,047 |
75,695 |
62,940 |
–37,572 |
119,840 |
172,985 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
|
Premiums written (gross) |
1,162,084 |
1,120,480 |
115,251 |
105,978 |
–45 |
8,729 |
0 |
0 |
45 |
–8,729 |
1,277,335 |
1,226,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned (net) |
1,163,153 |
1,111,095 |
106,627 |
93,402 |
–720 |
8,460 |
0 |
0 |
485 |
305 |
1,269,545 |
1,213,262 |
Technical interest income |
94,183 |
91,100 |
2 |
2 |
0 |
0 |
0 |
0 |
0 |
0 |
94,185 |
91,102 |
Other insurance income |
1,266 |
1,726 |
573 |
218 |
0 |
0 |
0 |
0 |
0 |
0 |
1,840 |
1,944 |
Insurance benefits |
–1,031,575 |
–947,665 |
–53,540 |
–49,879 |
–278 |
–4,919 |
5,075 |
4,892 |
–1,906 |
–156 |
–1,082,223 |
–997,727 |
Operating expenses |
–148,667 |
–151,080 |
–43,267 |
–36,119 |
–366 |
–197 |
–17,143 |
–19,237 |
672 |
9 |
–208,770 |
–206,624 |
Other technical expenses |
–121 |
–1,433 |
–926 |
–616 |
–722 |
0 |
2 |
–66 |
23 |
0 |
–1,744 |
–2,115 |
Technical result |
78,239 |
103,743 |
9,469 |
7,007 |
–2,085 |
3,344 |
–12,066 |
–14,411 |
–725 |
158 |
72,831 |
99,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
5,317 |
111,968 |
262 |
163 |
0 |
0 |
71,187 |
88,840 |
63,261 |
–37,847 |
140,027 |
163,124 |
Income from investments |
194,335 |
102,578 |
334 |
223 |
0 |
0 |
161,095 |
116,721 |
–59,020 |
–25,769 |
296,744 |
193,754 |
Expenses from investments |
–200,941 |
–31,745 |
–72 |
–61 |
0 |
0 |
–89,907 |
–27,881 |
96,337 |
2,258 |
–194,584 |
–57,429 |
Financial assets accounted for using the equity method |
11,923 |
41,134 |
0 |
0 |
0 |
0 |
0 |
0 |
25,944 |
–14,336 |
37,867 |
26,799 |
Other income |
646 |
551 |
3,667 |
3,691 |
0 |
52 |
202,755 |
181,145 |
–41,825 |
–29,538 |
165,243 |
155,902 |
Reclassification of technical interest income |
–94,183 |
–91,100 |
–2 |
–2 |
0 |
0 |
0 |
0 |
0 |
0 |
–94,185 |
–91,102 |
Other expenses |
–994 |
–696 |
–3,988 |
–3,715 |
–536 |
–159 |
–200,814 |
–179,839 |
42,229 |
29,655 |
–164,103 |
–154,754 |
Non-technical result |
–89,214 |
20,722 |
–61 |
138 |
–536 |
–107 |
73,128 |
90,147 |
63,664 |
–37,730 |
46,981 |
73,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
–10,975 |
124,466 |
9,409 |
7,145 |
–2,622 |
3,237 |
61,062 |
75,736 |
62,939 |
–37,572 |
119,813 |
173,011 |
Amortisation of VBI and impairment of goodwill |
0 |
0 |
–149 |
–172 |
0 |
0 |
0 |
0 |
0 |
0 |
–149 |
–172 |
Finance cost |
191 |
190 |
–1 |
–4 |
0 |
0 |
–15 |
–42 |
1 |
1 |
176 |
146 |
Earnings before taxes |
–10,784 |
124,656 |
9,259 |
6,969 |
–2,622 |
3,237 |
61,047 |
75,695 |
62,940 |
–37,572 |
119,840 |
172,985 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
|
Premiums written (gross), including savings portions from unit-linked and index-linked life insurance |
950,623 |
938,508 |
690,314 |
698,637 |
30,679 |
35,811 |
0 |
0 |
–29,733 |
–30,947 |
1,641,882 |
1,642,009 |
Premiums earned (net), including savings portions from unit-linked and index-linked life insurance |
931,066 |
915,520 |
663,005 |
675,472 |
11,673 |
13,824 |
0 |
0 |
60 |
225 |
1,605,804 |
1,605,041 |
Savings portions from unit-linked and index-linked life insurance (gross) |
233,043 |
213,210 |
101,962 |
111,385 |
0 |
0 |
0 |
0 |
0 |
0 |
335,005 |
324,595 |
Savings portions from unit-linked and index-linked life insurance (net) |
233,043 |
213,210 |
101,962 |
111,385 |
0 |
0 |
0 |
0 |
0 |
0 |
335,005 |
324,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written (gross) |
717,580 |
725,299 |
588,351 |
587,252 |
30,679 |
35,811 |
0 |
0 |
–29,733 |
–30,947 |
1,306,877 |
1,317,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned (net) |
698,023 |
702,311 |
561,043 |
564,087 |
11,673 |
13,824 |
0 |
0 |
60 |
225 |
1,270,799 |
1,280,446 |
Technical interest income |
192,730 |
198,639 |
31,498 |
29,207 |
0 |
0 |
0 |
0 |
0 |
0 |
224,228 |
227,846 |
Other insurance income |
53 |
285 |
9,424 |
20,280 |
43 |
29 |
4 |
65 |
–3,184 |
–5,432 |
6,340 |
15,227 |
Insurance benefits |
–634,934 |
–809,800 |
–284,401 |
–319,281 |
–9,213 |
–8,062 |
0 |
0 |
–1,806 |
–4,212 |
–930,354 |
–1,141,354 |
Operating expenses |
–172,248 |
–159,310 |
–232,302 |
–224,430 |
–2,116 |
–3,008 |
–14,477 |
–16,822 |
1,650 |
–571 |
–419,492 |
–404,140 |
Other technical expenses |
–4,465 |
–5,879 |
–6,401 |
–8,682 |
–2,625 |
–2,915 |
–85 |
–41 |
4,442 |
4,911 |
–9,134 |
–12,606 |
Technical result |
79,159 |
–73,754 |
78,861 |
61,182 |
–2,238 |
–133 |
–14,557 |
–16,798 |
1,162 |
–5,078 |
142,387 |
–34,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
198,838 |
322,472 |
29,317 |
37,039 |
4,537 |
4,804 |
24,872 |
50,784 |
3,674 |
–65,467 |
261,238 |
349,632 |
Income from investments |
331,925 |
295,772 |
105,562 |
58,554 |
4,537 |
4,804 |
56,135 |
73,694 |
–51,230 |
–59,491 |
446,929 |
373,333 |
Expenses from investments |
–149,294 |
–29,213 |
–76,245 |
–21,516 |
0 |
0 |
–34,003 |
–32,362 |
13,677 |
16,805 |
–245,864 |
–66,286 |
Financial assets accounted for using the equity method |
16,207 |
55,913 |
0 |
0 |
0 |
0 |
2,740 |
9,453 |
41,227 |
–22,781 |
60,174 |
42,585 |
Other income |
144 |
133 |
210,958 |
125,636 |
180 |
126 |
2,483 |
1,154 |
–37,541 |
–12,834 |
176,223 |
114,215 |
Reclassification of technical interest income |
–192,730 |
–198,639 |
–31,498 |
–29,207 |
0 |
0 |
0 |
0 |
0 |
0 |
–224,228 |
–227,846 |
Other expenses |
–691 |
–164 |
–159,253 |
–58,175 |
–177 |
–44 |
–3,818 |
–2,063 |
18,843 |
8,735 |
–145,096 |
–51,711 |
Non-technical result |
5,561 |
123,802 |
49,524 |
75,293 |
4,540 |
4,886 |
23,537 |
49,875 |
–15,025 |
–69,567 |
68,137 |
184,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
84,720 |
50,048 |
128,385 |
136,475 |
2,302 |
4,753 |
8,980 |
33,077 |
–13,863 |
–74,645 |
210,524 |
149,708 |
Amortisation of VBI and impairment of goodwill |
–330 |
–1,786 |
–31,525 |
–45,589 |
0 |
0 |
0 |
0 |
0 |
0 |
–31,855 |
–47,375 |
Finance cost |
–44,019 |
–24,988 |
–525 |
–385 |
0 |
0 |
–9,395 |
–14,190 |
53,555 |
39,188 |
–384 |
–376 |
Earnings before taxes |
40,372 |
23,274 |
96,335 |
90,501 |
2,302 |
4,753 |
–415 |
18,887 |
39,692 |
–35,457 |
178,286 |
101,957 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
1 – 12/2022 |
1 – 12/2021 |
|
Premiums written (gross), including savings portions from unit-linked and index-linked life insurance |
950,623 |
938,508 |
690,314 |
698,637 |
30,679 |
35,811 |
0 |
0 |
–29,733 |
–30,947 |
1,641,882 |
1,642,009 |
Premiums earned (net), including savings portions from unit-linked and index-linked life insurance |
931,066 |
915,520 |
663,005 |
675,472 |
11,673 |
13,824 |
0 |
0 |
60 |
225 |
1,605,804 |
1,605,041 |
Savings portions from unit-linked and index-linked life insurance (gross) |
233,043 |
213,210 |
101,962 |
111,385 |
0 |
0 |
0 |
0 |
0 |
0 |
335,005 |
324,595 |
Savings portions from unit-linked and index-linked life insurance (net) |
233,043 |
213,210 |
101,962 |
111,385 |
0 |
0 |
0 |
0 |
0 |
0 |
335,005 |
324,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written (gross) |
717,580 |
725,299 |
588,351 |
587,252 |
30,679 |
35,811 |
0 |
0 |
–29,733 |
–30,947 |
1,306,877 |
1,317,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned (net) |
698,023 |
702,311 |
561,043 |
564,087 |
11,673 |
13,824 |
0 |
0 |
60 |
225 |
1,270,799 |
1,280,446 |
Technical interest income |
192,730 |
198,639 |
31,498 |
29,207 |
0 |
0 |
0 |
0 |
0 |
0 |
224,228 |
227,846 |
Other insurance income |
53 |
285 |
9,424 |
20,280 |
43 |
29 |
4 |
65 |
–3,184 |
–5,432 |
6,340 |
15,227 |
Insurance benefits |
–634,934 |
–809,800 |
–284,401 |
–319,281 |
–9,213 |
–8,062 |
0 |
0 |
–1,806 |
–4,212 |
–930,354 |
–1,141,354 |
Operating expenses |
–172,248 |
–159,310 |
–232,302 |
–224,430 |
–2,116 |
–3,008 |
–14,477 |
–16,822 |
1,650 |
–571 |
–419,492 |
–404,140 |
Other technical expenses |
–4,465 |
–5,879 |
–6,401 |
–8,682 |
–2,625 |
–2,915 |
–85 |
–41 |
4,442 |
4,911 |
–9,134 |
–12,606 |
Technical result |
79,159 |
–73,754 |
78,861 |
61,182 |
–2,238 |
–133 |
–14,557 |
–16,798 |
1,162 |
–5,078 |
142,387 |
–34,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
198,838 |
322,472 |
29,317 |
37,039 |
4,537 |
4,804 |
24,872 |
50,784 |
3,674 |
–65,467 |
261,238 |
349,632 |
Income from investments |
331,925 |
295,772 |
105,562 |
58,554 |
4,537 |
4,804 |
56,135 |
73,694 |
–51,230 |
–59,491 |
446,929 |
373,333 |
Expenses from investments |
–149,294 |
–29,213 |
–76,245 |
–21,516 |
0 |
0 |
–34,003 |
–32,362 |
13,677 |
16,805 |
–245,864 |
–66,286 |
Financial assets accounted for using the equity method |
16,207 |
55,913 |
0 |
0 |
0 |
0 |
2,740 |
9,453 |
41,227 |
–22,781 |
60,174 |
42,585 |
Other income |
144 |
133 |
210,958 |
125,636 |
180 |
126 |
2,483 |
1,154 |
–37,541 |
–12,834 |
176,223 |
114,215 |
Reclassification of technical interest income |
–192,730 |
–198,639 |
–31,498 |
–29,207 |
0 |
0 |
0 |
0 |
0 |
0 |
–224,228 |
–227,846 |
Other expenses |
–691 |
–164 |
–159,253 |
–58,175 |
–177 |
–44 |
–3,818 |
–2,063 |
18,843 |
8,735 |
–145,096 |
–51,711 |
Non-technical result |
5,561 |
123,802 |
49,524 |
75,293 |
4,540 |
4,886 |
23,537 |
49,875 |
–15,025 |
–69,567 |
68,137 |
184,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
84,720 |
50,048 |
128,385 |
136,475 |
2,302 |
4,753 |
8,980 |
33,077 |
–13,863 |
–74,645 |
210,524 |
149,708 |
Amortisation of VBI and impairment of goodwill |
–330 |
–1,786 |
–31,525 |
–45,589 |
0 |
0 |
0 |
0 |
0 |
0 |
–31,855 |
–47,375 |
Finance cost |
–44,019 |
–24,988 |
–525 |
–385 |
0 |
0 |
–9,395 |
–14,190 |
53,555 |
39,188 |
–384 |
–376 |
Earnings before taxes |
40,372 |
23,274 |
96,335 |
90,501 |
2,302 |
4,753 |
–415 |
18,887 |
39,692 |
–35,457 |
178,286 |
101,957 |