Table as Excel file:
download (28 KB)
Segment statement of income |
|
Property and casualty reinsurance |
Life and health reinsurance | Consolidation | Total |
in EUR thousand |
1.1. – 30.9.2016 |
1.1. – 30.9.2015 |
1.1. – 30.9.2016 | 1.1. – 30.9.2015 | 1.1. – 30.9.2016 | 1.1. – 30.9.2015 | 1.1. – 30.9.2016 | 1.1. – 30.9.2015 |
Gross written premium |
7,120,505 |
7,319,357 |
5,333,465 | 5,626,585 | 52 | (54) | 12,454,022 | 12,945,888 |
thereof |
|
|
| | | | | |
From insurance business with other segments |
– |
– |
(52) | 54 | 52 | (54) | – | – |
From insurance business with external third parties |
7,120,505 |
7,319,357 |
5,333,517 | 5,626,531 | – | – | 12,454,022 | 12,945,888 |
Net premium earned |
5,925,274 |
5,965,363 |
4,841,137 | 4,864,069 | 141 | 671 | 10,766,552 | 10,830,103 |
Net investment income |
642,494 |
672,844 |
494,689 | 542,941 | 9,211 | 8,945 | 1,146,394 | 1,224,730 |
thereof |
|
|
| | | | | |
Change in fair value of financial instruments |
493 |
(623) |
28,817 | (8,584) | (72) | – | (29,238) | (9,207) |
Total depreciation, impairments and appreciation of investments |
60,968 |
21,700 |
23 | 46 | – | 2,365 | 60,991 | 24,111 |
Income / expense on funds withheld and contract deposits |
18,646 |
16,297 |
231,242 | 276,595 | – | – | 249,888 | 292,892 |
Claims and claims expenses |
4,013,783 |
4,187,298 |
4,113,086 | 4,095,092 | 367 | – | 8,127,236 | 8,282,390 |
Change in benefit reserve |
– |
– |
75,783 | 133,474 | 20 | 15 | 75,803 | 133,489 |
Commission and brokerage, change in deferred acquisition costs
and other technical income / expenses |
1,481,301 |
1,367,854 |
733,565 | 811,106 | 2 | 4 | 2,214,868 | 2,178,964 |
Administrative expenses |
154,647 |
158,839 |
149,427 | 148,955 | 117 | 267 | 304,191 | 308,061 |
Other income and expenses |
(25,073) |
12,094 |
26,428 | 27,900 | (3,080) | (1,648) | (1,725) | 38,346 |
Operating profit / loss (EBIT) |
892,964 |
936,310 |
290,393 | 246,283 | 5,766 | 7,682 | 1,189,123 | 1,190,275 |
Interest on hybrid capital |
– |
– |
– | – | 53,858 | 66,444 | 53,858 | 66,444 |
Net income before taxes |
892,964 |
936,310 |
290,393 | 246,283 | (48,092) | (58,762) | 1,135,265 | 1,123,831 |
Taxes |
244,267 |
247,392 |
78,258 | 66,324 | (15,723) | (15,978) | 306,802 | 297,738 |
Net income |
648,697 |
688,918 |
212,135 | 179,959 | (32,369) | (42,784) | 828,463 | 826,093 |
thereof |
|
|
| | | | | |
Non-controlling interest in profit or loss |
35,217 |
37,889 |
3,278 | 2,206 | – | – | 38,495 | 40,095 |
Group net income |
613,480 |
651,029 |
208,857 | 177,753 | (32,369) | (42,784) | 789,968 | 785,998 |
Segment statement of income |
|
Property and casualty reinsurance |
Life and health reinsurance | Consolidation | Total |
in EUR thousand |
1.1. – 30.9.2016 |
1.1. – 30.9.2015 |
1.1. – 30.9.2016 | 1.1. – 30.9.2015 | 1.1. – 30.9.2016 | 1.1. – 30.9.2015 | 1.1. – 30.9.2016 | 1.1. – 30.9.2015 |
Gross written premium |
7,120,505 |
7,319,357 |
5,333,465 | 5,626,585 | 52 | (54) | 12,454,022 | 12,945,888 |
thereof |
|
|
| | | | | |
From insurance business with other segments |
– |
– |
(52) | 54 | 52 | (54) | – | – |
From insurance business with external third parties |
7,120,505 |
7,319,357 |
5,333,517 | 5,626,531 | – | – | 12,454,022 | 12,945,888 |
Net premium earned |
5,925,274 |
5,965,363 |
4,841,137 | 4,864,069 | 141 | 671 | 10,766,552 | 10,830,103 |
Net investment income |
642,494 |
672,844 |
494,689 | 542,941 | 9,211 | 8,945 | 1,146,394 | 1,224,730 |
thereof |
|
|
| | | | | |
Change in fair value of financial instruments |
493 |
(623) |
28,817 | (8,584) | (72) | – | (29,238) | (9,207) |
Total depreciation, impairments and appreciation of investments |
60,968 |
21,700 |
23 | 46 | – | 2,365 | 60,991 | 24,111 |
Income / expense on funds withheld and contract deposits |
18,646 |
16,297 |
231,242 | 276,595 | – | – | 249,888 | 292,892 |
Claims and claims expenses |
4,013,783 |
4,187,298 |
4,113,086 | 4,095,092 | 367 | – | 8,127,236 | 8,282,390 |
Change in benefit reserve |
– |
– |
75,783 | 133,474 | 20 | 15 | 75,803 | 133,489 |
Commission and brokerage, change in deferred acquisition costs
and other technical income / expenses |
1,481,301 |
1,367,854 |
733,565 | 811,106 | 2 | 4 | 2,214,868 | 2,178,964 |
Administrative expenses |
154,647 |
158,839 |
149,427 | 148,955 | 117 | 267 | 304,191 | 308,061 |
Other income and expenses |
(25,073) |
12,094 |
26,428 | 27,900 | (3,080) | (1,648) | (1,725) | 38,346 |
Operating profit / loss (EBIT) |
892,964 |
936,310 |
290,393 | 246,283 | 5,766 | 7,682 | 1,189,123 | 1,190,275 |
Interest on hybrid capital |
– |
– |
– | – | 53,858 | 66,444 | 53,858 | 66,444 |
Net income before taxes |
892,964 |
936,310 |
290,393 | 246,283 | (48,092) | (58,762) | 1,135,265 | 1,123,831 |
Taxes |
244,267 |
247,392 |
78,258 | 66,324 | (15,723) | (15,978) | 306,802 | 297,738 |
Net income |
648,697 |
688,918 |
212,135 | 179,959 | (32,369) | (42,784) | 828,463 | 826,093 |
thereof |
|
|
| | | | | |
Non-controlling interest in profit or loss |
35,217 |
37,889 |
3,278 | 2,206 | – | – | 38,495 | 40,095 |
Group net income |
613,480 |
651,029 |
208,857 | 177,753 | (32,369) | (42,784) | 789,968 | 785,998 |