Uniqa Insurance Group AG
VSE:UQA
Balance Sheet
Balance Sheet Decomposition
Uniqa Insurance Group AG
Uniqa Insurance Group AG
Balance Sheet
Uniqa Insurance Group AG
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
141
|
105
|
388
|
355
|
192
|
263
|
647
|
568
|
798
|
533
|
683
|
960
|
617
|
976
|
890
|
550
|
650
|
1 444
|
480
|
641
|
593
|
668
|
700
|
637
|
|
| Cash Equivalents |
141
|
105
|
388
|
355
|
192
|
263
|
647
|
568
|
798
|
533
|
683
|
960
|
617
|
976
|
890
|
550
|
650
|
1 444
|
480
|
641
|
593
|
668
|
700
|
637
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
29
|
54
|
51
|
54
|
40
|
46
|
51
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
381
|
364
|
455
|
|
| Insurance Receivable |
373
|
408
|
527
|
696
|
699
|
708
|
806
|
932
|
1 020
|
1 007
|
988
|
936
|
85
|
46
|
638
|
407
|
440
|
478
|
532
|
670
|
701
|
0
|
0
|
0
|
|
| Deferred Policy Acquisition Cost |
526
|
604
|
678
|
738
|
807
|
863
|
873
|
872
|
877
|
886
|
900
|
869
|
928
|
999
|
1 211
|
1 135
|
1 133
|
1 152
|
1 124
|
1 116
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
0
|
0
|
0
|
0
|
29
|
54
|
51
|
54
|
40
|
46
|
51
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
381
|
364
|
455
|
|
| PP&E Net |
796
|
793
|
968
|
1 050
|
1 228
|
345
|
365
|
334
|
363
|
407
|
384
|
307
|
287
|
284
|
293
|
265
|
311
|
311
|
352
|
365
|
365
|
393
|
391
|
380
|
|
| PP&E Gross |
796
|
793
|
968
|
1 050
|
0
|
345
|
365
|
334
|
363
|
407
|
384
|
307
|
287
|
284
|
293
|
265
|
311
|
311
|
352
|
365
|
365
|
393
|
391
|
380
|
|
| Accumulated Depreciation |
230
|
246
|
299
|
359
|
0
|
204
|
212
|
214
|
249
|
285
|
302
|
250
|
243
|
260
|
269
|
236
|
268
|
283
|
374
|
382
|
391
|
375
|
388
|
398
|
|
| Intangible Assets |
7
|
19
|
33
|
45
|
49
|
300
|
333
|
535
|
639
|
624
|
601
|
546
|
63
|
66
|
63
|
62
|
101
|
171
|
226
|
630
|
359
|
584
|
638
|
666
|
|
| Goodwill |
69
|
122
|
173
|
209
|
223
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
472
|
452
|
429
|
295
|
296
|
296
|
237
|
353
|
353
|
358
|
368
|
344
|
|
| Note Receivable |
930
|
813
|
957
|
998
|
2 110
|
1 034
|
982
|
3 202
|
2 943
|
2 442
|
2 189
|
1 090
|
981
|
1 117
|
91
|
69
|
60
|
71
|
63
|
73
|
98
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 081
|
505
|
1 497
|
2 409
|
14 624
|
17 829
|
17 745
|
15 148
|
15 858
|
17 206
|
16 940
|
18 867
|
21 005
|
22 490
|
23 173
|
19 890
|
19 894
|
19 316
|
20 603
|
22 301
|
21 782
|
19 410
|
20 503
|
20 843
|
|
| Other Long-Term Assets |
83
|
107
|
64
|
53
|
73
|
85
|
77
|
69
|
96
|
106
|
206
|
197
|
142
|
168
|
22
|
5 079
|
14
|
35
|
5
|
9
|
85
|
234
|
379
|
302
|
|
| Other Assets |
8 516
|
9 771
|
10 078
|
12 516
|
2 757
|
3 105
|
3 708
|
3 915
|
4 758
|
5 439
|
5 626
|
6 211
|
6 961
|
6 893
|
6 917
|
6 181
|
6 141
|
5 525
|
5 289
|
6 103
|
7 564
|
4 972
|
5 175
|
5 248
|
|
| Total Assets |
12 452
N/A
|
13 124
+5%
|
15 190
+16%
|
18 862
+24%
|
22 568
+20%
|
24 587
+9%
|
25 589
+4%
|
25 630
+0%
|
27 393
+7%
|
28 695
+5%
|
28 568
0%
|
30 037
+5%
|
31 069
+3%
|
33 038
+6%
|
33 298
+1%
|
33 639
+1%
|
28 744
-15%
|
28 504
-1%
|
28 674
+1%
|
31 908
+11%
|
31 548
-1%
|
26 641
-16%
|
28 151
+6%
|
28 532
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Insurance Policy Liabilities |
885
|
906
|
1 194
|
1 474
|
1 940
|
2 023
|
2 192
|
2 205
|
2 300
|
2 392
|
2 457
|
2 366
|
2 368
|
27 285
|
27 204
|
22 944
|
22 883
|
23 004
|
22 595
|
24 474
|
24 365
|
21 592
|
22 013
|
22 282
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
15
|
43
|
31
|
285
|
0
|
75
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
8
|
21
|
20
|
27
|
|
| Other Current Liabilities |
34
|
28
|
6
|
43
|
537
|
730
|
772
|
636
|
700
|
717
|
591
|
544
|
235
|
306
|
287
|
255
|
242
|
290
|
296
|
377
|
381
|
0
|
0
|
0
|
|
| Total Current Liabilities |
34
|
28
|
6
|
43
|
537
|
730
|
772
|
636
|
711
|
732
|
634
|
575
|
520
|
306
|
362
|
341
|
242
|
290
|
301
|
385
|
389
|
21
|
20
|
27
|
|
| Long-Term Debt |
0
|
0
|
0
|
150
|
249
|
195
|
198
|
196
|
82
|
52
|
74
|
35
|
619
|
617
|
1 133
|
888
|
904
|
903
|
943
|
1 758
|
1 751
|
1 727
|
1 568
|
1 565
|
|
| Deferred Income Tax |
196
|
188
|
212
|
237
|
269
|
300
|
333
|
245
|
312
|
314
|
292
|
371
|
335
|
355
|
335
|
297
|
292
|
255
|
358
|
424
|
382
|
33
|
151
|
133
|
|
| Minority Interest |
130
|
99
|
109
|
177
|
203
|
207
|
196
|
194
|
232
|
245
|
220
|
22
|
22
|
20
|
22
|
27
|
91
|
14
|
19
|
25
|
20
|
18
|
20
|
52
|
|
| Other Liabilities |
666
|
963
|
1 360
|
2 028
|
1 024
|
1 197
|
1 279
|
1 225
|
1 234
|
1 301
|
1 363
|
1 377
|
845
|
1 026
|
1 097
|
5 956
|
1 174
|
1 066
|
1 090
|
1 392
|
1 337
|
1 368
|
1 669
|
1 584
|
|
| Total Liabilities |
11 896
N/A
|
12 615
+6%
|
14 649
+16%
|
18 179
+24%
|
21 638
+19%
|
23 465
+8%
|
24 252
+3%
|
24 365
+0%
|
26 060
+7%
|
27 404
+5%
|
27 692
+1%
|
28 042
+1%
|
28 301
+1%
|
29 956
+6%
|
30 153
+1%
|
30 453
+1%
|
25 586
-16%
|
25 532
0%
|
25 306
-1%
|
28 458
+12%
|
28 244
-1%
|
24 758
-12%
|
25 441
+3%
|
25 642
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
199
|
193
|
194
|
206
|
206
|
206
|
206
|
391
|
541
|
541
|
541
|
1 065
|
309
|
309
|
309
|
309
|
309
|
309
|
309
|
309
|
309
|
309
|
309
|
309
|
|
| Retained Earnings |
352
|
342
|
330
|
400
|
608
|
734
|
946
|
862
|
775
|
789
|
416
|
710
|
911
|
1 036
|
1 327
|
1 320
|
1 388
|
1 474
|
1 446
|
1 398
|
1 650
|
1 494
|
1 622
|
1 790
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
1 481
|
|
| Unrealized Security Profit/Loss |
5
|
25
|
16
|
77
|
116
|
182
|
185
|
12
|
11
|
16
|
45
|
316
|
193
|
411
|
392
|
454
|
421
|
170
|
633
|
833
|
360
|
1 954
|
1 154
|
1 146
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
22
|
36
|
95
|
116
|
144
|
353
|
361
|
424
|
445
|
485
|
555
|
480
|
570
|
469
|
473
|
|
| Total Equity |
556
N/A
|
510
-8%
|
540
+6%
|
683
+26%
|
930
+36%
|
1 122
+21%
|
1 336
+19%
|
1 265
-5%
|
1 333
+5%
|
1 292
-3%
|
876
-32%
|
1 995
+128%
|
2 768
+39%
|
3 082
+11%
|
3 145
+2%
|
3 186
+1%
|
3 158
-1%
|
2 972
-6%
|
3 368
+13%
|
3 450
+2%
|
3 304
-4%
|
1 883
-43%
|
2 710
+44%
|
2 890
+7%
|
|
| Total Liabilities & Equity |
12 452
N/A
|
13 124
+5%
|
15 190
+16%
|
18 862
+24%
|
22 568
+20%
|
24 587
+9%
|
25 589
+4%
|
25 630
+0%
|
27 393
+7%
|
28 695
+5%
|
28 568
0%
|
30 037
+5%
|
31 069
+3%
|
33 038
+6%
|
33 298
+1%
|
33 639
+1%
|
28 744
-15%
|
28 504
-1%
|
28 674
+1%
|
31 908
+11%
|
31 548
-1%
|
26 641
-16%
|
28 151
+6%
|
28 532
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
120
|
120
|
116
|
116
|
125
|
125
|
125
|
137
|
149
|
149
|
149
|
222
|
308
|
308
|
308
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
|