1. Investment property

Land and buildings, including buildings on third-party land, which are held as long-term investments to earn rentals or for capital appreciation or both and which do not constitute underlying items in life and health insurance are generally measured using the cost model. These investment properties are amortised on a straight-line basis over a useful life of 15 to 80 years and are recognised under the item “Net investment income”.

The exercise of the measurement option in accordance with IAS 40.32A results in a transition from investment property recognised at amortised cost to a fair value measurement. This only concerns those properties that are the underlying items in life and health insurance with participation features.

The fair value is determined using reports prepared by independent experts. These expert reports are prepared based on the income approach. It requires making assumptions about the future, principally concerning the discount rate, the exit yield, the expected utilisation (vacancy rate), the development of future rental charges and the condition of the land and buildings. Property value, location, usable area and usage category for the property are also taken into account.

For this reason, all measurements of the fair value for the land and buildings come under Level 3 of the hierarchy in accordance with IFRS 13. The valuation techniques respond to the underlying assumptions and parameters.

For instance, any reduction in the discount rate applied would result in an increase in the values ascertained for the land and buildings if the other assumptions and parameters remained unchanged.

Conversely, any reduction in the expected utilisation or the expected rental charges would, for instance, result in a decrease in the values ascertained for the land and buildings if the other assumptions and parameters remained unchanged. The measurement-related assumptions and parameters are ascertained at each reporting date based on the best estimate by management with due consideration of the prevailing market conditions.

Historical cost and fair values

In € thousand

Land and buildings
used by third parties
measured at amortised cost

Land and buildings
used by third parties
measured at fair value

Total

At 31 December 2021 restated

1,990,893

0

1,990,893

Reclassifications and value adjustments from initial application of IFRS 17

–572,470

1,380,504

808,034

At 1 January 2022 restated

1,418,424

1,380,504

2,798,927

Currency translation

–11,967

0

–11,967

Additions

124,476

3,543

128,018

Disposals

–9,060

–41,201

–50,262

Additions from fair value increases

0

25,914

25,914

Reclassifications

210

0

210

At 31 December 2022 restated

1,522,082

1,368,759

2,890,841

At 1 January 2023

1,522,082

1,368,759

2,890,841

Currency translation

26,238

0

26,238

Change in basis of consolidation

–419

0

–419

Additions

32,077

6,360

38,437

Disposals

–70,443

–4,433

–74,876

Additions from fair value increases

0

46,154

46,154

Disposals from fair value reductions

0

–34,977

–34,977

Reclassifications

14,482

0

14,482

At 31 December 2023

1,524,016

1,381,864

2,905,880

Accumulated depreciation and impairment losses

In € thousand

Land and buildings
used by third parties
measured at amortised cost

Land and buildings
used by third parties
measured at fair value

Total

At 31 December 2021 restated

–749,034

 

–749,034

Reclassifications from initial application of IFRS 17

231,008

 

231,008

At 1 January 2022 restated

–518,026

 

–518,026

Currency translation

2,778

 

2,778

Depreciation

–30,103

 

–30,103

Disposals

27,303

 

27,303

At 31 December 2022 restated

–518,047

 

–518,047

At 1 January 2023

–518,047

 

–518,047

Currency translation

–1,812

 

–1,812

Change in basis of consolidation

250

 

250

Depreciation

–31,538

 

–31,538

Disposals

63,840

 

63,840

Reclassifications

–6,624

 

–6,624

At 31 December 2023

–493,933

 

–493,933

Carrying amounts

In € thousand

Property and casualty insurance

Health insurance

Life insurance

Total

At 31 December 2022 restated

206,620

859,743

1,306,430

2,372,793

At 31 December 2023

202,980

872,672

1,336,295

2,411,947

Fair values

In € thousand

Property and casualty insurance

Health insurance

Life insurance

Total

At 31 December 2022

507,203

936,157

1,504,926

2,948,286

At 31 December 2023

503,592

959,261

1,481,684

2,944,537

For land and buildings used by third parties that are recognised at fair value, the following sensitivities result from the calculations in the partial internal model that have been coordinated with Solvency II:

Sensitivities of land and buildings used by third parties measured at fair value

In € thousand

31/12/2023

31/12/2022

Fair value

1,381,864

1,368,759

Rental income –5%

1,326,089

1,311,162

Rental income +5%

1,437,639

1,421,884

Capitalisation rate –100 bp

1,391,578

1,377,634

Capitalisation rate +100 bp

1,372,252

1,359,852

Land prices –5%

1,367,624

1,350,157

Land prices +5%

1,396,104

1,386,868

(Partial) internal model
Internally generated model developed by the insurance or reinsurance entity concerned and at the instruction of the FMA to calculate the solvency capital requirement or relevant risk modules (on a partial basis).
View complete glossary
Amortised cost
Amortised cost refers to the purchase price of an asset adjusted for depreciation and amortisation expense.
View complete glossary
Best estimate
Calculation based on the best estimate. This is the probability-weighted average of future cash flows taking into account the expected present value and using the relevant risk-free yield curve.
View complete glossary
Fair value
The fair value is the price that would be collected in an ordinary business transaction between market participants for the sale of an asset or that would be paid for transferring a liability.
View complete glossary
Solvency II
European Union Directive on publication obligations and solvency rules for the equity base of an insurance company.
View complete glossary