Operating segments – classified by business line
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Insurance service result |
|
|
|
|
|
|
|
|
|
|
|
|
Insurance revenue |
2,348,431 |
2,241,296 |
2,313,510 |
2,099,196 |
1,379,443 |
1,240,453 |
0 |
0 |
–1,266,749 |
–1,159,163 |
4,774,635 |
4,421,781 |
Insurance service expenses |
–2,169,537 |
–2,058,976 |
–1,987,528 |
–1,869,056 |
–1,183,143 |
–1,193,305 |
0 |
0 |
1,082,565 |
1,091,524 |
–4,257,642 |
–4,029,811 |
Reinsurance service result |
–76,057 |
–74,611 |
–148,409 |
–73,752 |
–83,424 |
–5,041 |
0 |
0 |
187,223 |
67,644 |
–120,666 |
–85,761 |
|
102,836 |
107,709 |
177,573 |
156,388 |
112,877 |
42,107 |
0 |
0 |
3,040 |
5 |
396,326 |
306,209 |
Financial result |
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
Income from investments |
236,975 |
216,757 |
130,600 |
130,843 |
115,384 |
109,625 |
420,480 |
547,165 |
–449,972 |
–527,114 |
453,467 |
477,276 |
Expenses from investments |
–56,960 |
–58,228 |
–51,272 |
–47,717 |
–25,695 |
–19,216 |
–152,830 |
–134,227 |
19,724 |
18,599 |
–267,034 |
–240,789 |
Result of financial assets accounted for using the equity method |
705 |
620 |
0 |
0 |
0 |
0 |
1,674 |
61 |
14,975 |
16,457 |
17,354 |
17,138 |
|
180,720 |
159,149 |
79,328 |
83,126 |
89,688 |
90,409 |
269,324 |
412,998 |
–415,273 |
–492,058 |
203,788 |
253,624 |
Financial result from insurance contracts |
–28,949 |
–29,902 |
–55,186 |
–57,385 |
–40,079 |
–30,297 |
0 |
0 |
29,894 |
29,783 |
–94,320 |
–87,801 |
Financial result from reinsurance contracts |
14,398 |
15,845 |
24,068 |
21,498 |
313 |
1,738 |
0 |
0 |
–31,381 |
–30,874 |
7,398 |
8,207 |
|
166,169 |
145,092 |
48,210 |
47,239 |
49,922 |
61,851 |
269,324 |
412,998 |
–416,760 |
–493,149 |
116,865 |
174,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
7,281 |
5,275 |
42,158 |
18,888 |
9,019 |
5,925 |
43,235 |
38,148 |
–15,070 |
8,041 |
86,622 |
76,278 |
Other expenses |
–63,009 |
–60,097 |
–125,270 |
–114,783 |
–11,543 |
–3,715 |
–93,523 |
–61,314 |
18,706 |
16,715 |
–274,640 |
–223,194 |
|
–55,729 |
–54,822 |
–83,112 |
–95,895 |
–2,524 |
2,211 |
–50,288 |
–23,166 |
3,635 |
24,756 |
–188,017 |
–146,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
213,277 |
197,979 |
142,671 |
107,733 |
160,275 |
106,168 |
219,036 |
389,832 |
–410,085 |
–468,388 |
325,174 |
333,325 |
Amortisation of VBI and impairment of goodwill |
0 |
0 |
–16,959 |
–4,359 |
0 |
0 |
0 |
0 |
0 |
0 |
–16,959 |
–4,359 |
Finance cost |
–12,542 |
–15,724 |
–7,418 |
–7,779 |
–5,825 |
–5,833 |
–62,382 |
–64,985 |
44,185 |
46,380 |
–43,981 |
–47,942 |
Earnings before taxes |
200,735 |
182,255 |
118,295 |
95,594 |
154,450 |
100,336 |
156,654 |
324,847 |
–365,900 |
–422,008 |
264,234 |
281,024 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Insurance service result |
|
|
|
|
|
|
|
|
|
|
|
|
Insurance revenue |
1,313,549 |
1,224,051 |
136,253 |
131,735 |
2,348 |
2,596 |
0 |
0 |
–2,348 |
–2,596 |
1,449,802 |
1,355,786 |
Insurance service expenses |
–1,212,480 |
–1,129,711 |
–121,466 |
–125,472 |
–1,432 |
–1,442 |
0 |
0 |
1,432 |
1,442 |
–1,333,946 |
–1,255,182 |
Reinsurance service result |
–351 |
–497 |
–1,015 |
–293 |
–507 |
–445 |
0 |
0 |
784 |
384 |
–1,090 |
–852 |
|
100,718 |
93,843 |
13,771 |
5,970 |
409 |
709 |
0 |
0 |
–132 |
–771 |
114,766 |
99,752 |
Financial result |
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
Income from investments |
270,032 |
310,940 |
657 |
664 |
0 |
0 |
213,738 |
229,387 |
–88,895 |
–142,984 |
395,532 |
398,007 |
Expenses from investments |
–114,223 |
–145,201 |
–135 |
–120 |
0 |
0 |
–167,396 |
–133,561 |
30,319 |
35,871 |
–251,435 |
–243,011 |
Result of financial assets accounted for using the equity method |
14,130 |
16,394 |
0 |
0 |
0 |
0 |
0 |
0 |
95,638 |
29,127 |
109,767 |
45,522 |
|
169,939 |
182,133 |
522 |
544 |
0 |
0 |
46,342 |
95,825 |
37,062 |
–77,986 |
253,864 |
200,517 |
Financial result from insurance contracts |
–159,425 |
–187,129 |
–624 |
–671 |
–6 |
–3 |
0 |
0 |
–78,168 |
–24,324 |
–238,223 |
–212,126 |
Financial result from reinsurance contracts |
34 |
11 |
–16 |
64 |
0 |
4 |
0 |
0 |
–4 |
–6 |
15 |
72 |
|
10,548 |
–4,984 |
–118 |
–62 |
–6 |
1 |
46,342 |
95,825 |
–41,110 |
–102,317 |
15,656 |
–11,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
3,712 |
12,185 |
5,125 |
5,025 |
0 |
0 |
232,924 |
212,922 |
–2,729 |
–3,186 |
239,033 |
226,946 |
Other expenses |
–50,123 |
–50,245 |
–10,900 |
–10,202 |
0 |
0 |
–277,979 |
–244,760 |
1,539 |
409 |
–337,464 |
–304,797 |
|
–46,411 |
–38,060 |
–5,775 |
–5,177 |
0 |
0 |
–45,055 |
–31,838 |
–1,190 |
–2,776 |
–98,431 |
–77,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
64,855 |
50,799 |
7,879 |
731 |
403 |
710 |
1,286 |
63,988 |
–42,432 |
–105,864 |
31,991 |
10,363 |
Finance cost |
–4 |
–5 |
0 |
0 |
0 |
0 |
–1,938 |
–14 |
1,896 |
0 |
–46 |
–19 |
Earnings before taxes |
64,851 |
50,794 |
7,879 |
731 |
403 |
710 |
–651 |
63,973 |
–40,536 |
–105,864 |
31,945 |
10,345 |
In € thousand |
UNIQA Austria |
UNIQA International |
Reinsurance |
Group functions |
Consolidation |
Group |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Insurance service result |
|
|
|
|
|
|
|
|
|
|
|
|
Insurance revenue |
285,645 |
254,623 |
604,248 |
524,064 |
24,340 |
21,396 |
0 |
0 |
–23,127 |
–20,487 |
891,106 |
779,597 |
Insurance service expenses |
–183,496 |
–169,290 |
–495,947 |
–434,338 |
–39,504 |
–40,124 |
0 |
0 |
29,964 |
28,319 |
–688,984 |
–615,433 |
Reinsurance service result |
5,705 |
6,381 |
–6,534 |
–10,374 |
2,755 |
–2,269 |
0 |
0 |
–4,385 |
–3,380 |
–2,459 |
–9,642 |
|
107,854 |
91,714 |
101,767 |
79,352 |
–12,409 |
–20,996 |
0 |
0 |
2,452 |
4,452 |
199,664 |
154,521 |
Financial result |
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
Income from investments |
297,700 |
326,711 |
71,086 |
78,614 |
236 |
244 |
109,838 |
113,807 |
–47,736 |
–61,929 |
431,124 |
457,448 |
Expenses from investments |
–85,844 |
–136,020 |
–21,940 |
–29,553 |
0 |
0 |
–87,010 |
–77,837 |
10,541 |
9,216 |
–184,253 |
–234,195 |
Result of financial assets accounted for using the equity method |
25,323 |
22,284 |
0 |
0 |
0 |
0 |
4,281 |
3,767 |
64,663 |
46,286 |
94,267 |
72,337 |
|
237,180 |
212,975 |
49,146 |
49,061 |
235 |
244 |
27,109 |
39,736 |
27,469 |
–6,427 |
341,138 |
295,590 |
Net investment income from unit-linked and index-linked life insurance |
|
|
|
|
|
|
|
|
|
|
|
|
Income from unit-linked and index-linked life insurance investments |
158,995 |
214,185 |
209,246 |
188,321 |
0 |
0 |
0 |
0 |
0 |
0 |
368,241 |
402,506 |
Expenses from unit-linked and index-linked life insurance investments |
–49,352 |
–28,145 |
–109,132 |
–41,411 |
0 |
0 |
0 |
0 |
0 |
0 |
–158,484 |
–69,556 |
|
109,643 |
186,040 |
100,114 |
146,910 |
0 |
0 |
0 |
0 |
0 |
0 |
209,757 |
332,951 |
Financial result from insurance contracts |
–326,464 |
–376,103 |
–113,961 |
–164,710 |
–308 |
–194 |
0 |
0 |
–33,380 |
–39,993 |
–474,112 |
–581,000 |
Financial result from reinsurance contracts |
84 |
140 |
31 |
–1 |
35 |
114 |
0 |
0 |
–96 |
–116 |
55 |
137 |
|
20,443 |
23,053 |
35,330 |
31,261 |
–38 |
164 |
27,109 |
39,736 |
–6,006 |
–46,536 |
76,838 |
47,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-technical result |
|
|
|
|
|
|
|
|
|
|
|
|
Other income |
2,164 |
1,993 |
123,737 |
136,305 |
0 |
0 |
13,752 |
12,306 |
–12,370 |
–28,677 |
127,282 |
121,926 |
Other expenses |
–29,279 |
–28,425 |
–123,723 |
–106,810 |
0 |
–138 |
–24,694 |
–26,081 |
10,986 |
9,824 |
–166,710 |
–151,631 |
|
–27,114 |
–26,433 |
13 |
29,494 |
0 |
–138 |
–10,942 |
–13,775 |
–1,384 |
–18,853 |
–39,428 |
–29,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss) |
101,182 |
88,334 |
137,111 |
140,107 |
–12,447 |
–20,970 |
16,167 |
25,962 |
–4,939 |
–60,937 |
237,074 |
172,495 |
Amortisation of VBI and impairment of goodwill |
0 |
0 |
–16,501 |
–21,574 |
0 |
0 |
0 |
0 |
0 |
0 |
–16,501 |
–21,574 |
Finance cost |
–8,403 |
–8,396 |
–408 |
–448 |
0 |
0 |
–33 |
–23 |
8,450 |
8,443 |
–394 |
–425 |
Earnings before taxes |
92,779 |
79,938 |
120,202 |
118,084 |
–12,447 |
–20,970 |
16,134 |
25,939 |
3,511 |
–52,495 |
220,179 |
150,496 |