Consolidated shareholders’ equity

Change in consolidated shareholders’ equity in financial years 2015 and 2014

in EUR ’000

Share capital

Other capital reserves

Capital reserves from additional payments on hybrid capital

Retained earnings

Other reserves

Subtotal

Non-controlling interests

Shareholders’ equity

*

Including payment for servicing the hybrid capital.

As of 1 January 2014

132,887

2,109,003

245,602

2,184,297

123,939

4,795,728

170,824

4,966,552

Changes in scope of consolidation/ownership interests

0

0

0

9,152

0

9,152

-3,649

5,503

Total comprehensive income

0

0

0

366,800

120,124

486,924

25,537

512,461

Dividend payment*

0

0

0

-181,400

0

-181,400

-19,689

-201,089

As of 31 December 2014

132,887

2,109,003

245,602

2,378,849

244,063

5,110,404

173,023

5,283,427

 

 

 

 

 

 

 

 

 

As of 1 January 2015

132,887

2,109,003

245,602

2,378,849

244,063

5,110,404

173,023

5,283,427

Changes in scope of consolidation/ownership interests

0

0

0

4,508

0

4,508

21,997

26,505

Total comprehensive income

0

0

0

98,223

-99,938

-1,715

10,915

9,200

Repurchase of hybrid capital

0

0

-51,983

-8,536

0

-60,519

0

-60,519

Dividend payment*

0

0

0

-192,545

0

-192,545

-8,265

-200,810

As of 31 December 2015

132,887

2,109,003

193,619

2,280,499

144,125

4,860,133

197,670

5,057,803

The above subtotal equals the equity attributable to shareholders and other capital providers of the parent company.

The share of changes recognised directly in the equity of the companies accounted for using the equity method is EUR 77,060,000 (EUR 61,959,000).

The dividend payments of EUR 192,545,000 (EUR 181,400,000) are comprised of EUR 179,200,000 (EUR 166,400,000) in dividends and EUR 17,793,000 (EUR 20,000,000) in interest payments on the hybrid capital, less EUR 4,448,000 (EUR 5,000,000) in deferred taxes recognised directly in equity.

EUR 51,983,000 of the nominal value of the hybrid bond issued in 2008 and 2009 was repurchased in the 1st quarter of 2015. The holders of the bonds also received a premium of EUR 8,536,000 as part of the repurchase. Accrued interest was EUR 1,951,000 for the period between the last interest payment and the repurchase.

Composition Other reserves

in EUR ’000

31.12.2015

31.12.2014

Unrealised gains and losses

411,271

529,630

Cash flow hedge reserve

-2,836

-5,346

Underwriting gains and losses from provisions for employee benefits

-100,192

-106,538

Share of other reserves of associated companies

-6,407

-8,186

Currency reserve

-157,711

-165,497

Total

144,125

244,063

Unrealised gains and losses

in EUR ’000

31.12.2015

31.12.2014

Bonds

2,062,146

2,519,214

Shares and other participations

124,898

112,674

Investment funds

-3,465

25,877

 

2,183,579

2,657,765

+/- Exchange rate changes from securities available for sale

10,108

10,986

+/- Policyholder claims

 

 

thereof deferred actuarial reserve

-831,160

-998,236

thereof provisions for deferred profit participation

-820,678

-971,786

+/- Deferred taxes

-124,393

-161,104

+/- Non-controlling interests

-6,185

-7,995

Total

411,271

529,630

Cash flow hedge reserve

in EUR ’000

31.12.2015

31.12.2014

Cash flow hedge

-3,660

-7,128

+/- Deferred taxes

824

1,782

Total

-2,836

-5,346

Underwriting gains and losses from provisions for employee benefits

in EUR ’000

31.12.2015

31.12.2014

Pension provision and severance payment provision

-194,684

-208,957

+/- Deferred profit participation

60,504

65,481

+/- Deferred taxes

33,030

35,844

+/- Non-controlling interests

958

1,094

Total

-100,192

-106,538

Share of other reserves of associated companies

in EUR ’000

31.12.2015

31.12.2014

Share of other reserves of associated companies

-7,219

-9,092

+/- Non-controlling interests

812

906

Total

-6,407

-8,186

Currency reserve

in EUR ’000

31.12.2015

31.12.2014

Currency reserve

-159,225

-167,395

+/- Non-controlling interests

1,514

1,898

Total

-157,711

-165,497