Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Unipol Earnings Release 2019

Aug 2, 2019

4405_10-q_2019-08-02_0b8ad99b-0108-4fed-b465-0afa4818c6e9.pdf

Earnings Release

Open in viewer

Opens in your device viewer

Informazione
Regolamentata n.
0265-83-2019
Data/Ora Ricezione
02 Agosto 2019
06:37:29
MTA
Societa' : UNIPOL
Identificativo
Informazione
Regolamentata
: 121432
Nome utilizzatore : UNIPOLN08 - Giay
Tipologia : 1.2
Data/Ora Ricezione : 02 Agosto 2019 06:37:29
Data/Ora Inizio
Diffusione presunta
: 02 Agosto 2019 06:37:31
Oggetto : Press Release Unipol Gruppo:
approved
consolidated results for the first half of 2019
Testo del comunicato

Vedi allegato.

CONSOLIDATED RESULTS FOR THE FIRST HALF OF 2019 APPROVED PROFIT AND PREMIUM INCOME GROW IMPROVED COMBINED RATIO SOLID FINANCIAL STRENGTH CONFIRMED

  • Consolidated net profit of €740m compared to €644m at 30 June 2018 (+14.9%)
  • Direct insurance income of €7.3bn (+18.5%)1
    • Non-Life business: €4.1bn (+2.6%)
    • Life business: €3.2bn (+48.4%)1
  • Net of reinsurance combined ratio of 94.6%, an improvement on 95.1% recorded in the first half of 2018
  • Pro forma consolidated solvency ratio of 165%2 considering the effects of the sale of Unipol Banca and the acquisition of NPL portfolios from the BPER Group

Delivery of the first operations reflecting the guidelines set out in the 2019-2021 Strategic Plan:

  • Agreement with all the trade unions on the Solidarity Fund and other forms of voluntary redundancy for approximately 750 employees. The agreement also calls for pro-active policies on employment, including hiring 300 new professionals
  • Purchase of the entire shareholding of Car Server (long-term car rental company) for €96m

1 2018 figures recalculated on a comparable basis with current figures

2 Management estimate on the figures at 31 March 2019. The reported consolidated solvency ratio is 153%: the figure was calculated on the basis of the partial internal model, to be taken as preliminary since the Supervisory Authorities will be notified of the definitive figure in accordance with legally required deadlines.

Bologna, 2 August 2019

The Board of Directors of Unipol Gruppo S.p.A., which met yesterday under the chairmanship of Pierluigi Stefanini, approved the consolidated results of the Group as at 30 June 2019. The consolidated net profit amounted to €740m in the first six months of 2019 compared to €644m in June 2018. The first half result for 2019 includes the positive effects of the first-time application of the consolidation in equity of the investment in BPER Banca (of €388m); the 2018 result included the capital gain of €309m from the sale of the investment in Popolare Vita and other minor effects. If the non-recurring economic components are not included, and on a comparable basis, Unipol Gruppo made a normalised3 consolidated net profit of €353m in the first six months of 2019, significantly up (+13.3%) on the normalised3 result of €311m in the corresponding period of the previous year.

Direct insurance income at 30 June 2019, including reinsurance ceded, stood at €7,294m (+18,5%1 compared to the €6,153m collected at 30 June 2018).

Non-Life Business

Direct non-life income at 30 June 2019 amounted to €4,109m (up 2.6% compared to €4,007m recorded at 30 June 2018). With growth of 0.5%, UnipolSai contributed to this result, along with a number of the other main Group companies. UniSalute recorded premiums of €238m (up 5.4%), Incontra Assicurazioni recorded premium income of €102m (+101%) and Linear recorded a total amount of €96m in premiums (+3.7%).

The MV business was substantially stable and stood at €2,151m (-0.3%). Premiums amounted to €1,958m in the Non-MV business, up 5.8%, mainly due to significant developments in the health business (+18.0%).

Against this background, at 30 June 2019, the Unipol Group recorded a combined ratio, net of reinsurance, of 94.6% (93.2% direct business), an improvement on the figure of 95.1% recorded at 30 June 2018 (93.0% direct business) despite the greater impact of the weather events.

The loss ratio, net of reinsurance, stood at 66.7% (compared to 67.8% for the first half of 2018), while the expense ratio, net of reinsurance, stood at 27.9% (compared to 27.3% at 30 June 2018) as they were influenced by a product mix that leaned more heavily towards the Non-MV business with a greater impact on commissions.

3 Normalised figures for the first half of 2019 do not include the extraordinary effects of the first-time consolidation of BPER in equity. The figures from the first half of 2018 do not include the effects of the capital gain from the sale of Popolare Vita, and were recalculated on a comparable basis with the current period.

The normalised3 pre-tax result for the Non-Life business amounted to €386m, up 18.3% on the normalised3 figure of the first six months of 2018 which amounted to €326m, partly due to technical improvements.

Life Business

The Unipol Group registered direct income of €3,185m in the Life business, up 48.4%1 compared to the figure at 30 June 2018 on a comparable basis.

UnipolSai registered €2,327m in direct income (+51.8%)1 , due in part to the excellent pension fund performance, while in the bancassurance business, Arca Vita in particular continued to grow significantly, and along with its subsidiary Arca Vita International, earned direct income of €811m, up 42.2% from the first half of 2018.

The pre-tax result for the business amounted to €139m compared to a normalised3 result of €200m at 30 June 2018 with the decrease the result of a lower contribution from investment income.

Real Estate Business

Property management continued to revolve around the redevelopment of certain properties with a view towards enhancing their value or using them for operational purposes.

There was a pre-tax loss of €26m in the business compared to a loss of €48m at 30 June 2018 which included the effects of the higher write-downs.

Holdings and Other Businesses

In the other sector in which the Group is active, Gruppo UNA, clinics and agricultural business posted positive profit margins. Gruppo UNA posted a net profit of €1.2m, reversing the loss trend shown in the previous period.

UnipolReC recorded a significant net profit of approximately €10m, ending the half year period with a drop of €191m in gross non-performing loans for which it collected €59m (31% of their gross value).

There was a normalised3 pre-tax loss of €25m in the business, including the holding business, however this was an improvement on the loss of €53m as at 30 June 2018 due to the abovementioned trends and the higher return on holding financial investments.

Financial Management

With regard to management of financial investments, the gross return on the Group's financial insurance investment portfolio for the period was 3.5% of the invested assets, with 3.3% of this relating to the coupon and dividend component.

Balance Sheet

Consolidated equity as at 30 June 2019 amounted to €7,547m (€6,327m at 31 December 2018), of which €6,092m attributable to the Group (€5,032m at 31 December 2018).

The Group solvency ratio at 30 June 2019, which includes the effects of classifying BPER as an associate company, was 165%2 on a pro forma basis, i.e. considering the effects of the sale of Unipol Banca and the acquisition of the NPL portfolios from the BPER Group completed on 31 July 2019 (163% at 31 December 2018). The corresponding reported ratio is 153%2 .

****

Significant events occurring after closure of the half-year period

Trade union agreement on staff. On 18 July last, UnipolSai and all the trade unions signed an agreement on the "Solidarity Fund" and other forms of voluntary redundancy falling within the scope of the strategic guidelines of the 2019-2021 Industrial Plan regarding staff. This agreement gives the opportunity to approximately 750 employees who fulfil the necessary requirements to voluntarily decide whether to take early retirement, with a series of incentives. The agreement also calls for pro-active policies on employment to capitalise on human resources and the hire of approximately 300 resources whose new skills will be put to use for the development and evolution of the Group.

Car Server company acquired

On 1 August 2019, UnipolSai finalised the purchase of the entire shareholding of Car Server, one of the main operators in Italy in the long-term rental of company car fleets, and more generally company mobility management. This will enable the Group to strengthen its assets for execution of the 2019-2021 Strategic Plan in the mobility ecosystem. The price agreed amounted to €96m.

Presentation of results to the financial community

A conference call will be held at 12:00 p.m. CEST today during which financial analysts and institutional investors may submit questions to the Group CEO and Senior Management on the results at 30 June 2019. The phone numbers to dial to attend the event are: +39/02/8058811 (from Italy and all other countries), +1/718/7058794 (from the US) and +44/121/2818003 (from the UK). The multimedia file with the pre-recorded comment on the results can be found in the Investors section of the website www.unipol.it.

****

In order to allow more complete disclosure of the results at 30 June 2019, please find attached hereto the Consolidated Balance Sheet, the Consolidated Income Statement, the summary of the Consolidated Income Statement by Business Segment and the Balance Sheet by Business Segment.

****

Maurizio Castellina, Manager in charge of financial reporting of Unipol S.p.A. and UnipolSai Assicurazioni S.p.A., declares, pursuant to Article 154-bis, paragraph 2, of the "Consolidated Law on Finance", that the accounting information contained in this press release corresponds to the figures in the corporate accounting records, ledgers and documents.

Glossary

DIRECT BUSINESS COMBINED RATIO: indicator that measures the balance of non-life direct technical management, given by the sum of the loss ratio, including the OTI ratio and expense ratio. COMBINED RATIO AFTER REINSURANCE: indicator that measures the balance of non-life total technical management, given by the sum of the loss ratio after reinsurance and the expense ratio after reinsurance. EXPENSE RATIO: ratio between operating expenses and non-life premiums calculated on direct business (direct business combined ratio) or the premiums earned, after reinsurance (Combined ratio after reinsurance). LOSS RATIO: ratio between claims and non-life premiums earned, including the OTI ratio.

Unipol Gruppo S.p.A.

Unipol is one of the main insurance groups in Europe with total premiums of approximately €12.4bn, of which €8.0bn in Non-Life and €4.4bn in Life (2018 figures). Unipol adopts an integrated offer strategy and covers the entire range of insurance and financial products, operating primarily through the subsidiary UnipolSai Assicurazioni S.p.A., founded at the start of 2014 and a leader in Italy in the Non-Life Business, particularly MV TPL. The Group is also active in direct MV insurance (Linear Assicurazioni), transport and aviation insurance (Siat), health insurance (UniSalute) and supplementary pensions, and maintains a presence in the bancassurance channel. It also manages significant diversified assets in the real estate, hotel and agricultural (Tenute del Cerro) sectors. Unipol Gruppo S.p.A. is listed on the Italian Stock Exchange.

Unipol Gruppo

Media Relations Fernando Vacarini T. +39 051 5077705 [email protected] Investor Relations Adriano Donati T. +39 051 5077933 [email protected]

Follow us on Unipol Gruppo @UnipolGroup\_PR http://changes.unipol.it www.unipol.it

Barabino & Partners

Massimiliano Parboni T. +39 335 8304078 [email protected] Giovanni Vantaggi T. +39 328 8317379 [email protected]

Consolidated Balance Sheet – Assets

Accounting records, amounts in €m

30/6/2019 31/12/2018
1 INTANGIBLE ASSETS 1,935.9 1,955.3
1.1 Goodwill 1,581.7 1,581.7
1.2 Other intangible assets 354.1 373.5
2 PROPERTY, PLANT AND EQUIPMENT 1,929.6 1,887.4
2.1 Property 1,661.0 1,637.2
2.2 Other items of property, plant and equipment 268.5 250.2
3 TECHNICAL PROVISIONS - REINSURERS' SHARE 1,013.4 982.0
4 INVESTMENTS 62,805.2 57,543.0
4.1 Investment property 2,063.6 1,996.7
4.2 Investments in subsidiaries and associates and interests in joint ventures 882.7 74.5
4.3 Held-to-maturity investments 453.2 459.6
4.4 Loans and receivables 4,051.3 3,921.0
4.4 bis Financial assets at amortised cost 451.0 490.1
4.5 Available-for-sale financial assets 46,738.8 43,439.2
4.5 bis Financial assets at fair value through OCI 722.5 663.3
4.6 Financial assets at fair value through profit or loss 7,442.1 6,498.5
4.6.1 Held-for-trading financial assets 222.7 288.0
4.6.2 Financial assets at fair value 7,214.2 6,205.5
4.6.3 Other financial assets mandatorily at fair value 5.2 5.0
5 SUNDRY RECEIVABLES 2,463.1 2,762.2
5.1 Receivables relating to direct insurance business 1,070.8 1,365.5
5.2 Receivables relating to reinsurance business 226.8 137.3
5.3 Other receivables 1,165.5 1,259.4
6 OTHER ASSETS 11,987.2 12,186.3
6.1 Non-current assets held for sale or disposal groups 10,828.7 10,758.3
6.2 Deferred acquisition costs 106.0 98.1
6.3 Deferred tax assets 622.5 944.3
6.4 Current tax assets 4.2 23.8
6.5 Other assets 425.7 361.9
7 CASH AND CASH EQUIVALENTS 183.5 264.6
TOTAL ASSETS 82,317.8 77,580.8

Consolidated Balance Sheet – Equity and Liabilities

Accounting records, amounts in €m

30/6/2019 31/12/2018
1 EQUITY 7,547.2 6,326.7
1.1 attributable to the owners of the Parent 6,091.8 5,032.4
1.1.1 Share capital 3,365.3 3,365.3
1.1.2 Other equity instruments 0.0 0.0
1.1.3 Equity-related reserves 1,639.4 1,729.4
1.1.4 Income-related and other reserves -119.4 -478.0
1.1.5 (Treasury shares) -3.7 -6.1
1.1.6 Translation reserve 4.1 4.0
1.1.7 Gains or losses on available-for-sale financial assets 590.0 64.7
1.1.7bis Gains or losses on financial assets at fair value through OCI 18.8 -34.5
1.1.8 Other gains or losses recognised directly in equity -29.1 -13.9
1.1.9 Profit (loss) for the year attributable to the owners of the Parent 626.5 401.4
1.2 attributable to non-controlling interests 1,455.4 1,294.3
1.2.1 Share capital and reserves attributable to non-controlling interests 1,189.2 1,052.3
1.2.2 Gains or losses recognised directly in equity 152.5 15.2
1.2.3 Profit (loss) for the year attributable to non-controlling interests 113.6 226.8
2 PROVISIONS 345.7 357.1
3 TECHNICAL PROVISIONS 55,901.6 53,223.3
4 FINANCIAL LIABILITIES 7,228.7 6,921.7
4.1 Financial liabilities at fair value through profit or loss 2,828.1 2,539.3
4.1.1 Financial liabilities held-for trading 366.8 278.3
4.1.2 Financial liabilities at fair value 2,461.3 2,261.0
4.2 Other financial liabilities 4,400.6 4,382.4
5 PAYABLES 781.8 804.4
5.1 Payables arising from direct insurance business 133.0 160.9
5.2 Payables arising from reinsurance business 116.3 86.8
5.3 Other payables 532.6 556.7
6 OTHER LIABILITIES 10,512.9 9,947.6
6.1 Liabilities associated with disposal groups held for sale 9,597.1 9,200.8
6.2 Deferred tax liabilities 53.1 8.9
6.3 Current tax liabilities 35.0 27.4
6.4 Other liabilities 827.7 710.5
TOTAL EQUITY AND LIABILITIES 82,317.8 77,580.8

Consolidated Income Statement

Accounting records, amounts in €m

30/6/2019 30/6/2018
1.1 Net premiums 6,897.2 5,705.4
1.1.1 Gross premiums 7,115.2 5,914.1
1.1.2 Ceded premiums -218.0 -208.7
1.2 Fee and commission income 17.5 21.6
1.3 Gains and losses on financial instruments at fair value through profit or loss -124.3 -113.1
1.4 Gains on investments in subsidiaries and associates and interests in joint ventures 452.5 312.1
1.5 Gains on other financial instruments and investment property 1,233.0 1,151.1
1.5.1 Interest income 740.0 787.2
1.5.2 Other gains 109.4 87.0
1.5.3 Realised gains 320.0 272.6
1.5.4 Unrealised gains 63.6 4.3
1.6 Other revenue 325.2 297.3
1 TOTAL REVENUE AND INCOME 8,801.2 7,374.5
2.1 Net charges relating to claims -5,958.0 -4,723.1
2.1.1 Amounts paid and changes in technical provisions -6,072.0 -4,804.6
2.1.2 Reinsurers' share 113.9 81.5
2.2 Fee and commission expense -11.1 -12.9
2.3 Losses on investments in subsidiaries and associates and interests in joint ventures -0.3 -0.4
2.4 Losses on other financial instruments and investment property -253.0 -212.7
2.4.1 Interest expense -84.1 -85.5
2.4.2 Other charges -20.4 -21.5
2.4.3 Realised losses -101.1 -39.3
2.4.4 Unrealised losses -47.5 -66.5
2.5 Operating expenses -1,330.5 -1,239.9
2.5.1 Commissions and other acquisition costs -929.2 -881.5
2.5.2 Investment management expenses -58.7 -62.0
2.5.3 Other administrative expenses -342.7 -296.4
2.6 Other costs -387.2 -434.1
2 TOTAL COSTS AND EXPENSES -7,940.2 -6,623.2
PRE-TAX PROFIT (LOSS) FOR THE YEAR 861.0 751.3
3 Income tax -120.8 -119.8
POST-TAX PROFIT (LOSS) FOR THE YEAR 740.2 631.4
4 PROFIT (LOSS) FROM DISCONTINUED OPERATIONS 0.0 12.6
CONSOLIDATED PROFIT (LOSS) FOR THE YEAR 740.2 644.1
attributable to the owners of the Parent 626.5 481.7
attributable to non-controlling interests 113.6 162.4

Condensed Consolidated Income Statement by Business Segment

Accounting records, amounts in €m

NON
-LIF
E
BUS
INES
S
LIFE
BUS
INES
S
INSU
RAN
CE
BUS
INES
S
BAN
KING
BUS
INES
S
HOL
DING
S/SE
RVIC
ES/
OTH
ER
BUS
INES
SES
REA
L ES
TAT
E
BUS
INES
S (*)
Inte
t
rseg
men
Elim
inat
ion
CON
SOL
IDAT
ED
TOT
AL
Jun
-201
9
_20
18
%
var.
Jun
-201
9
_20
18
%
var.
Jun
-201
9
_20
18
%
var.
Jun
-201
9
_20
18
%
var.
Jun
-201
9
_20
18
%
var.
Jun
-201
9
_20
18
%
var.
Jun
-201
9
Jun
18 -201
9
_20
18
%
var.
3,88
5
3,75
1
3.6 3,01
2
1,95
5
54.1 6,89
7
5,70
5
20.9 0 0 0 0 0 0 0 0 6,89
7
5,70
5
20.9
-1 -1 -30.
5
7 10 -29.
4
6 9 -29.
2
0 0 4 4 9.6 0 0 -4 -4 6 9 -26.
3
379 217 75.0 614 1,05
7
-41.
9
993 1,27
4
-22.
0
0 0 222 -31 n.s. -19 -38 -50.
1
-10 -8 1,18
6
1,19
7
-0.9
162 173 534 573 696 746 0 0 -34 -39 -3 -3 0 0 659 704
262 24 45 33 306 57 0 0 231 -4 7 7 -10 -8 535 52
77 53 74 458 152 510 0 0 27 17 0 1 0 0 179 528
-122 -34 -39 -6 -161 -40 0 0 -3 -5 -23 -42 0 0 -186 -87
-2,5
02
-2,4
51
2.1 -3,3
34
-2,3
32
43.0 -5,8
36
-4,7
83
22.0 0 0 0 0 0 0 0 0 -5,8
36
-4,7
83
22.0
-1,1
15
-1,0
58
5.4 -122 -127 -3.9 -1,2
38
-1,1
85
4.4 0 0 -95 -61 56.8 -10 -11 -4.4 12 17 -1,3
30
-1,2
40
7.3
-872 -827 5.4 -57 -54 5.9 -929 -882 5.4 0 0 0 0 0 0 0 0 -929 -881 5.4
-243 -231 5.4 -65 -73 -11.2 -308 -304 1.4 0 0 -95 -61 56.8 -10 -11 -4.4 12 17 -401 -358 12.0
-100 -128 21.6 -38 -40 5.4 -138 -168 17.7 0 0 72 35 105.
3
3 1 156.
4
2 -5 -62 -137 54.6
546 329 66.0 139 523 -73.
5
685 852 -19.
6
0 0 203 -53 n.s. -26 -48 44.3 0 0 861 751 14.6
-84 -81 4.1 -39 -62 -36.
9
-123 -142 -13.
6
0 0 1 13 -89.
6
1 10 -92.
5
0 0 -121 -120 0.8
0 13
n.s.
0 0 0 13 n.s.
462 248 86.1 100 461 -78.
4
562 709 -20.
8
0 13
n.s.
204 -40 n.s. -26 -38 32.1 0 0 740 644 14.9
627 482
114 162
Jun Jun Jun Jun Jun Jun _20 Jun Jun

(*) Real Estate business only includes real estate companies controlled by the Group

(**) Excluding assets/liabilities at fair value related to contracts issued by insurance companies with investment risk borne by customers and arising from pension fund management

Unipol Gruppo - Balance Sheet by Business Segment

Accounting records, amounts in €m

Non
-Life
Bus
ines
s
Life
Bus
ines
s
Ban
king
Bus
ines
s
Hold
ings
/Oth
er B
usin
esse
s
Rea
l Est
ate
Bus
ines
s (*)
Inter
seg
t Elim
inati
men
on
Tota
l
30/6
/201
9
31/1
2/20
18
30/6
/201
9
31/1
2/20
18
30/6
/201
9
31/1
2/20
18
30/6
/201
9
31/1
2/20
18
30/6
/201
9
31/1
2/20
18
30/6
/201
9
31/1
2/20
18
30/6
/201
9
31/1
2/20
18
1 INTA
NGIB
LE A
SSE
TS
1,51
4.6
1,52
3.6
406
.2
416
.1
0.0 0.0 14.9 15.5 0.1 0.1 0.0 0.0 1,93
5.9
1,95
5.3
2 E AS
SET
S
TAN
GIBL
1,01
9.6
990
.0
76.5 76.0 0.0 0.0 222
.1
214
.5
611
.3
606
.9
0.0 0.0 1,92
9.6
1,88
7.4
3 TEC
HNIC
AL P
ROV
ISIO
NS -
REI
NSU
RER
S' S
HAR
E
963
.5
932
.9
49.9 49.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1,01
3.4
982
.0
4 STM
S
INVE
ENT
15,7
88.6
14,4
85.7
45,1
82.6
41,7
50.2
0.0 0.0 1,68
6.2
1,19
3.8
889
.2
593
.1
-741
.5
-479
.8
62,8
05.2
57,5
43.0
4.1 Inve
stme
nt pr
rty
ope
1,28
5.7
1,37
2.5
4.1 4.2 0.0 0.0 35.2 34.0 738
.6
586
.1
0.0 0.0 2,06
3.6
1,99
6.7
4.2 Inve
nts i
bsid
iarie
soci
and
join
stme
ates
t ven
ture
n su
s, as
s
437
.8
70.1 3.5 3.6 0.0 0.0 441
.4
0.8 0.0 0.0 0.0 0.0 882
.7
74.5
4.3 Held
-to-m
atur
ity in
vest
ts
men
54.4 57.2 398
.8
402
.5
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 453
.2
459
.6
4.4 Loan
d re
ceiva
bles
s an
2,21
0.4
1,90
8.2
2,56
5.6
2,47
8.8
0.0 0.0 0.2 0.2 10.0 7.0 -734
.9
-473
.1
4,05
1.3
3,92
1.0
4.4b
is
Fina
ncia
l ass
ets a
t am
ortis
ed c
ost
0.0 0.0 0.0 0.0 0.0 0.0 451
.0
490
.1
0.0 0.0 0.0 0.0 451
.0
490
.1
4.5 Avai
lable
-for-
sale
fina
ncia
l ass
ets
11,7
19.3
10,9
67.7
34,8
54.8
32,4
77.9
0.0 0.0 30.7 0.3 140.
6
0.0 -6.6 -6.7 46,7
38.8
43,4
39.2
4.5b
is
h OC
Fina
ncia
l ass
ets a
t fair
valu
e thr
I
oug
0.0 0.0 0.0 0.0 0.0 0.0 722
.5
663
.3
0.0 0.0 0.0 0.0 722
.5
663
.3
4.6 Fina
ncia
l ass
t fair
valu
e thr
h pro
fit or
loss
ets a
oug
81.1 110.
2
7,35
5.8
6,38
3.3
0.0 0.0 5.2 5.0 0.0 0.0 0.0 0.0 7,44
2.1
6,49
8.5
5 SUN
DRY
REC
EIVA
BLE
S
1,82
0.6
2,25
1.4
586
.5
576
.1
0.0 0.0 255
.6
209
.1
21.9 18.1 -221
.5
-292
.7
2,46
3.1
2,76
2.2
6 OTH
ER A
SSE
TS
905
.5
884
.5
92.9 140.
4
11,5
41.4
11,4
92.1
367
.3
476
.5
127.
4
121.
8
-1,04
7.4
-928
.9
11,9
87.2
12,1
86.3
6.1 Defe
rred
isitio
sts
acqu
n co
49.1 42.6 56.8 55.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 106.
0
98.1
6.2 Othe
ets
r ass
856
.4
841
.8
36.0 84.9 11,5
41.4
11,4
92.1
367
.3
476
.5
127.
4
121.
8
-1,04
7.4
-928
.9
11,8
81.2
12,0
88.2
7 CAS
H AN
D CA
SH E
QUIV
ALE
NTS
176.
2
335
.5
477
.7
528
.6
0.0 0.0 1,02
6.2
1,24
1.1
30.5 107.
1
-1,52
7.0
-1,94
7.7
183.
5
264
.6
TOT
AL A
SSE
TS
22,1
88.8
21,4
03.6
46,8
72.3
43,5
36.5
11,5
41.4
11,4
92.1
3,57
2.5
3,35
0.5
1,68
0.4
1,44
7.1
-3,53
7.5
-3,64
9.1
82,3
17.8
77,5
80.8
1 EQU
ITY
7,54
7.2
6,32
6.7
2 PRO
VISI
ONS
302
.8
322
.7
18.3 18.4 0.0 0.0 20.1 11.1 4.6 4.8 0.0 0.0 345
.7
357
.1
3 TEC
HNIC
AL P
ROV
ISIO
NS
15,2
28.9
15,2
11.8
40,6
72.7
38,0
11.5
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 55,9
01.6
53,2
23.3
4 FINA
NCIA
L LIA
BILIT
IES
1,75
0.9
1,58
1.0
3,51
1.2
3,37
4.2
0.0 0.0 2,50
3.0
2,23
6.9
328
.8
328
.7
-865
.2
-599
.0
7,22
8.7
6,92
1.7
4.1 Fina
ncia
l liab
ilitie
fair v
alue
thro
ugh
prof
it or
loss
s at
202
.5
71.6 2,62
5.6
2,46
7.7
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2,82
8.1
2,53
9.3
4.2 Othe
r fina
ncia
l liab
ilitie
s
1,54
8.4
1,50
9.4
885
.6
906
.5
0.0 0.0 2,50
3.0
2,23
6.9
328
.8
328
.7
-865
.2
-599
.0
4,40
0.6
4,38
2.4
5 PAY
ABL
ES
673
.2
708
.8
155.
9
169.
2
0.0 0.0 765
.6
818
.6
45.1 27.4 -858
.0
-919
.5
781
.8
804
.4
6 OTH
ER L
IABI
LITIE
S
620
.3
647
.2
323
.2
96.5 11,3
23.1
11,2
73.6
44.6 40.3 15.9 20.5 -1,8
14.3
-2,13
0.5
10,5
12.9
9,94
7.6
TOT
AL E
QUIT
Y AN
D LIA
BILIT
IES
82,3
17.8
77,5
80.8

(*) Real Estate business only includes real estate companies controlled by the Group