Consolidated cash flow statement for the period from 1 January 2014 to 31 December 2014

XLS Download

 

2014

2013 restated

1

The non-cash income and expenses are primarily the result of exchange rate changes

2

The amount of Cash and cash equivalents at the end of the period corresponds to balance sheet asset item I "Cash and cash equivalents".

3

The interest paid is primarily due to financing activities.

in EUR '000

 

 

Profit for the period

391,360

256,310

Change in underwriting provisions net

615,626

465,948

Change in underwriting receivables and liabilities

177,489

117,514

Change in deposits on assumed and ceded reinsurance and reinsurance receivables and liabilities

-50,614

-31,020

Change in other receivables and liabilities

-15,631

-201,562

Change in securities held for trading

130,317

66,194

Gain/loss from disposal of investments

-171,445

-211,166

Write-downs/write-ups of all other investments

143,870

113,418

Change in pension, severance and other personnel provisions

83,356

131,668

Change in deferred tax asset/liability excl. tax liabilities

34,467

6,938

Change in other balance sheet items

-2,352

46,262

Change in goodwill and other intangible assets

-2,401

105,927

Other non-cash income and expenses and adjustments to the result of the period1

92,854

354,152

Cash flow from operating activities

1,426,896

1,220,583

Cash inflow from the sale of fully and at equity consolidated companies

4,165

0

Payments for the acquisition of fully and at equity consolidated companies

-96,856

-73,431

Cash inflow from the sale of securities available for sale

3,678,028

4,330,354

Payments for the acquisition of available for sale securities

-4,578,929

-5,450,272

Cash inflow from the sale of securities held to maturity

163,483

334,877

Payments for the addition of securities held to maturity

-221,936

-368,574

Cash inflow from the sale of land and buildings

54,888

120,563

Payments for the acquisition of land and buildings

-245,455

-193,118

Change in unit- and index-linked life insurance items

-168,375

-195,530

Change in other investments

381,579

186,724

Cash flow from investing activities

-1,029,408

-1,308,407

Corporate actions, incl. hybrid capital

0

-250,000

Increase in subordinated liabilities

0

500,000

Decrease of subordinated liabilities

-110,043

-5,750

Dividend payments

-206,089

-203,155

Cash inflow from other financing activities

0

12,583

Cash outflow from other financing activities

-2,597

-5,195

Cash flow from financing activities

-318,729

48,483

Change in cash and cash equivalents

78,759

-39,341

 

 

 

Cash and cash equivalents at beginning of period

719,953

787,166

Change in cash and cash equivalents

78,759

-39,341

Additions/disposals from change in consolidation method

-22,309

-35,520

Effects of foreign currency exchange differences on cash and cash equivalents

5,584

7,648

Cash and cash equivalents at end of period2

781,987

719,953

thereof non-profit housing societies

0

22,671

 

 

 

Additional information

 

 

Received interest

805,578

835,484

Received dividends

165,085

179,887

Interest paid3

60,262

45,211

Income taxes paid

91,946

63,631

 

 

 

Expected cash flow from reclassified securities

26,609

42,167

Effective interest rate of reclassified securities

4.73%

4.46%