Operating segments – classified by business line
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Insurance revenue |
2,241,296 |
2,118,482 |
2,099,196 |
1,843,347 |
1,240,453 |
1,099,964 |
0 |
0 |
–1,159,163 |
–1,055,525 |
4,421,781 |
4,006,268 |
Insurance service expenses |
–2,058,976 |
–1,954,355 |
–1,869,056 |
–1,576,997 |
–1,193,305 |
–1,003,517 |
0 |
0 |
1,091,524 |
954,103 |
–4,029,811 |
–3,580,765 |
Technical result from reinsurance |
–74,611 |
–57,631 |
–73,752 |
–112,404 |
–5,041 |
–60,578 |
0 |
0 |
67,644 |
92,578 |
–85,761 |
–138,036 |
|
107,709 |
106,496 |
156,388 |
153,946 |
42,107 |
35,869 |
0 |
0 |
5 |
–8,844 |
306,209 |
287,467 |
Financial result |
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
Income from investments |
216,757 |
145,808 |
130,843 |
118,207 |
109,625 |
128,767 |
547,165 |
517,020 |
–527,114 |
–520,864 |
477,276 |
388,937 |
Expenses from investments |
–58,228 |
–27,602 |
–47,717 |
–54,724 |
–19,216 |
–28,194 |
–134,227 |
–125,432 |
18,599 |
8,641 |
–240,789 |
–227,312 |
Financial assets accounted for using the equity method |
620 |
451 |
0 |
0 |
0 |
0 |
61 |
1,693 |
16,457 |
9,665 |
17,138 |
11,810 |
|
159,149 |
118,657 |
83,126 |
63,483 |
90,409 |
100,573 |
412,998 |
393,281 |
–492,058 |
–502,558 |
253,624 |
173,435 |
Financial result from insurance contracts |
–29,902 |
–13,963 |
–57,385 |
–44,421 |
–30,297 |
–42,793 |
0 |
0 |
29,783 |
20,434 |
–87,801 |
–80,742 |
Financial result from reinsurance contracts |
15,845 |
8,922 |
21,498 |
18,647 |
1,738 |
2,496 |
0 |
0 |
–30,874 |
–21,375 |
8,207 |
8,689 |
|
145,092 |
113,616 |
47,239 |
37,708 |
61,851 |
60,275 |
412,998 |
393,281 |
–493,149 |
–503,498 |
174,031 |
101,383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
5,275 |
10,664 |
18,888 |
21,173 |
5,925 |
4,322 |
38,148 |
39,441 |
8,041 |
29,160 |
76,278 |
104,760 |
Other expenses |
–60,097 |
–56,320 |
–114,783 |
–74,173 |
–3,715 |
–4,944 |
–61,314 |
–60,848 |
16,715 |
–27,518 |
–223,194 |
–223,804 |
|
–54,822 |
–45,656 |
–95,895 |
–53,000 |
2,211 |
–621 |
–23,166 |
–21,408 |
24,756 |
1,641 |
–146,916 |
–119,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
197,979 |
174,456 |
107,733 |
138,654 |
106,168 |
95,523 |
389,832 |
371,874 |
–468,388 |
–510,702 |
333,325 |
269,806 |
Amortisation of VBI and impairment of goodwill |
0 |
0 |
–4,359 |
–6,982 |
0 |
0 |
0 |
0 |
0 |
0 |
–4,359 |
–6,982 |
Finance cost |
–15,724 |
–14,273 |
–7,779 |
–6,129 |
–5,833 |
–5,367 |
–64,985 |
–65,421 |
46,380 |
39,844 |
–47,942 |
–51,346 |
Earnings before taxes |
182,255 |
160,183 |
95,594 |
125,544 |
100,336 |
90,156 |
324,847 |
306,453 |
–422,008 |
–470,858 |
281,024 |
211,478 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Insurance revenue |
1,224,051 |
1,119,423 |
131,735 |
115,313 |
2,596 |
1,929 |
0 |
0 |
–2,596 |
–1,915 |
1,355,786 |
1,234,749 |
Insurance service expenses |
–1,129,711 |
–1,013,562 |
–125,472 |
–96,640 |
–1,442 |
–1,174 |
0 |
0 |
1,442 |
1,124 |
–1,255,182 |
–1,110,251 |
Technical result from reinsurance |
–497 |
–1,734 |
–293 |
–796 |
–445 |
–494 |
0 |
0 |
384 |
509 |
–852 |
–2,514 |
|
93,843 |
104,127 |
5,970 |
17,877 |
709 |
261 |
0 |
0 |
–771 |
–282 |
99,752 |
121,984 |
Financial result |
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
Income from investments |
310,940 |
291,641 |
664 |
504 |
0 |
0 |
229,387 |
143,912 |
–142,984 |
–124,796 |
398,007 |
311,262 |
Expenses from investments |
–145,201 |
–132,080 |
–120 |
–75 |
0 |
0 |
–133,561 |
–112,929 |
35,871 |
16,649 |
–243,011 |
–228,436 |
Financial assets accounted for using the equity method |
16,394 |
11,923 |
0 |
0 |
0 |
0 |
0 |
0 |
29,127 |
16,976 |
45,522 |
28,899 |
|
182,133 |
171,484 |
544 |
429 |
0 |
0 |
95,825 |
30,983 |
–77,986 |
–91,171 |
200,517 |
111,725 |
Financial result from insurance contracts |
–187,129 |
–172,973 |
–671 |
–685 |
–3 |
–36 |
0 |
0 |
–24,324 |
42,837 |
–212,126 |
–130,857 |
Financial result from reinsurance contracts |
11 |
4 |
64 |
56 |
4 |
6 |
0 |
0 |
–6 |
0 |
72 |
67 |
|
–4,984 |
–1,485 |
–62 |
–200 |
1 |
–30 |
95,825 |
30,983 |
–102,317 |
–48,334 |
–11,537 |
–19,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
12,185 |
5,805 |
5,025 |
4,533 |
0 |
0 |
212,922 |
180,644 |
–3,186 |
–2,447 |
226,946 |
188,535 |
Other expenses |
–50,245 |
–40,751 |
–10,202 |
–8,315 |
0 |
0 |
–244,760 |
–197,654 |
409 |
–30 |
–304,797 |
–246,750 |
|
–38,060 |
–34,946 |
–5,177 |
–3,781 |
0 |
0 |
–31,838 |
–17,010 |
–2,776 |
–2,477 |
–77,851 |
–58,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
50,799 |
67,696 |
731 |
13,896 |
710 |
231 |
63,988 |
13,973 |
–105,864 |
–51,093 |
10,363 |
44,704 |
Finance cost |
–5 |
–3 |
0 |
0 |
0 |
0 |
–14 |
–564 |
0 |
0 |
–19 |
–567 |
Earnings before taxes |
50,794 |
67,693 |
731 |
13,896 |
710 |
231 |
63,973 |
13,409 |
–105,864 |
–51,093 |
10,345 |
44,137 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Insurance revenue |
254,623 |
281,080 |
524,064 |
471,221 |
21,396 |
22,913 |
0 |
0 |
–20,487 |
–22,094 |
779,597 |
753,119 |
Insurance service expenses |
–169,290 |
–228,155 |
–434,338 |
–364,100 |
–40,124 |
–29,697 |
0 |
0 |
28,319 |
21,974 |
–615,433 |
–599,978 |
Technical result from reinsurance |
6,381 |
6,597 |
–10,374 |
–9,155 |
–2,269 |
5,574 |
0 |
0 |
–3,380 |
–3,361 |
–9,642 |
–344 |
|
91,714 |
59,522 |
79,352 |
97,966 |
–20,996 |
–1,210 |
0 |
0 |
4,452 |
–3,482 |
154,521 |
152,797 |
Financial result |
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
Income from investments |
326,711 |
450,192 |
78,614 |
68,957 |
244 |
270 |
113,807 |
84,515 |
–61,929 |
–173,862 |
457,448 |
430,072 |
Expenses from investments |
–136,020 |
–114,370 |
–29,553 |
–25,141 |
0 |
0 |
–77,837 |
–38,891 |
9,216 |
6,078 |
–234,195 |
–172,324 |
Financial assets accounted for using the equity method |
22,284 |
16,207 |
0 |
0 |
0 |
0 |
3,767 |
2,696 |
46,286 |
27,020 |
72,337 |
45,923 |
|
212,975 |
352,029 |
49,061 |
43,815 |
244 |
270 |
39,736 |
48,320 |
–6,427 |
–140,764 |
295,590 |
303,670 |
Net investment income from unit-linked and index-linked life insurance |
|
|
|
|
|
|
|
|
|
|
|
|
Income from unit-linked and index-linked life insurance investments |
214,185 |
211,114 |
188,321 |
179,972 |
0 |
0 |
0 |
0 |
0 |
0 |
402,506 |
391,086 |
Expenses from unit-linked and index-linked life insurance investments |
–28,145 |
–31,559 |
–41,411 |
–53,492 |
0 |
0 |
0 |
0 |
0 |
0 |
–69,556 |
–85,050 |
|
186,040 |
179,555 |
146,910 |
126,481 |
0 |
0 |
0 |
0 |
0 |
0 |
332,951 |
306,036 |
Financial result from insurance contracts |
–376,103 |
–502,314 |
–164,710 |
–143,160 |
–194 |
–36 |
0 |
0 |
–39,993 |
103,651 |
–581,000 |
–541,859 |
Financial result from reinsurance contracts |
140 |
69 |
–1 |
–106 |
114 |
59 |
0 |
0 |
–116 |
53 |
137 |
75 |
|
23,053 |
29,339 |
31,261 |
27,030 |
164 |
293 |
39,736 |
48,320 |
–46,536 |
–37,060 |
47,678 |
67,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
1,993 |
2,273 |
136,305 |
115,172 |
0 |
7 |
12,306 |
14,852 |
–28,677 |
10,492 |
121,926 |
142,797 |
Other expenses |
–28,425 |
–22,607 |
–106,810 |
–128,102 |
–138 |
–52 |
–26,081 |
–27,247 |
9,824 |
6,036 |
–151,631 |
–171,972 |
|
–26,433 |
–20,334 |
29,494 |
–12,930 |
–138 |
–44 |
–13,775 |
–12,395 |
–18,853 |
16,528 |
–29,704 |
–29,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
88,334 |
68,527 |
140,107 |
112,067 |
–20,970 |
–961 |
25,962 |
35,925 |
–60,937 |
–24,013 |
172,495 |
191,545 |
Amortisation of VBI and impairment of goodwill |
0 |
0 |
–21,574 |
–21,277 |
0 |
0 |
0 |
0 |
0 |
0 |
–21,574 |
–21,277 |
Finance cost |
–8,396 |
–17,165 |
–448 |
–398 |
0 |
0 |
–23 |
649 |
8,443 |
17,402 |
–425 |
489 |
Earnings before taxes |
79,938 |
51,362 |
118,084 |
90,392 |
–20,970 |
–961 |
25,939 |
36,575 |
–52,495 |
–6,611 |
150,496 |
170,757 |