in EUR thousand |
1.1. – 31.12.2017 |
1.1. – 31.12.2016 1 |
I. Cash flow from operating activities |
|
|
Net income |
1,044,577 |
1,226,426 |
Appreciation / depreciation |
113,569 |
105,358 |
Net realised gains and losses on investments |
(377,093) |
(206,296) |
Change in fair value of financial instruments (through profit or loss) |
(38,569) |
(26,066) |
Realised gains and losses on deconsolidation |
(191) |
(1,995) |
Income from the recognition of negative goodwill |
– |
(10,543) |
Amortisation of investments |
57,735 |
74,224 |
Changes in funds withheld |
54,510 |
1,592,162 |
Net changes in contract deposits |
(25,992) |
(404,033) |
Changes in prepaid reinsurance premium (net) |
462,495 |
189,724 |
Changes in tax assets / provisions for taxes |
(105,658) |
88,078 |
Changes in benefit reserve (net) |
(545,687) |
(1,118,242) |
Changes in claims reserves (net) |
1,871,147 |
1,123,269 |
Changes in deferred acquisition costs |
(129,259) |
(98,986) |
Changes in other technical provisions |
57,219 |
20,254 |
Changes in clearing balances |
(581,817) |
(161,164) |
Changes in other assets and liabilities (net) |
(163,133) |
(60,887) |
Cash flow from operating activities |
1,693,853 |
2,331,283 |
|
|
|
II. Cash flow from investing activities |
|
|
Fixed-income securities – held to maturity |
|
|
Maturities |
135,297 |
504,293 |
Fixed-income securities – loans and receivables |
|
|
Maturities, sales |
229,949 |
533,319 |
Purchases |
(181,016) |
(224,906) |
Fixed-income securities – available for sale |
|
|
Maturities, sales |
10,061,559 |
10,744,087 |
Purchases |
(11,384,950) |
(12,721,891) |
Fixed-income securities – at fair value through profit or loss |
|
|
Maturities, sales |
6,569 |
53,995 |
Purchases |
– |
(185,375) |
Equity securities – available for sale |
|
|
Sales |
975,776 |
132,636 |
Purchases |
(35,373) |
(504,713) |
Other financial assets – at fair value through profit or loss |
|
|
Sales |
42,674 |
30,025 |
Purchases |
(90,223) |
(16,064) |
Other invested assets |
|
|
Sales |
247,258 |
260,882 |
Purchases |
(327,224) |
(385,936) |
Affiliated companies and participating interests |
|
|
Sales |
3,873 |
41,068 |
Purchases |
(118,912) |
(76,217) |
Real estate and real estate funds |
|
|
Sales |
167,121 |
79,428 |
Purchases |
(481,126) |
(204,044) |
Short-term investments |
|
|
Changes |
(180,377) |
255,823 |
Other changes (net) |
(13,125) |
(27,960) |
Cash flow from investing activities |
(942,250) |
(1,711,550) |
|
|
|
III. Cash flow from financing activities |
|
|
Contribution from capital measures |
559 |
7,762 |
Payment on capital measures |
(4,508) |
(20,048) |
Structural change without loss of control |
778 |
141 |
Dividends paid |
(647,067) |
(612,953) |
Proceeds from long-term debts |
57,734 |
226 |
Repayment of long-term debts |
(97,486) |
(2,028) |
Other changes (net) |
(54) |
(13) |
Cash flow from financing activities |
(690,044) |
(626,913) |
|
|
|
IV. Exchange rate differences on cash |
(74,520) |
34,852 |
|
|
|
Cash and cash equivalents at the beginning of the period |
848,667 |
820,995 |
Change in cash and cash equivalents (I. + II. + III. + IV.) |
(12,961) |
27,672 |
Cash and cash equivalents at the end of the period |
835,706 |
848,667 |
|
|
|
Supplementary information on the cash flow statement 2 |
|
|
Income taxes paid (on balance) |
(387,247) |
(271,440) |
Dividend receipts 3 |
268,916 |
151,914 |
Interest received |
1,454,903 |
1,543,699 |
Interest paid |
(272,831) |
(253,533) |