Muenchener Rueckversicherungs Gesellschaft in Muenchen AG
XETRA:MUV2
Balance Sheet
Balance Sheet Decomposition
Muenchener Rueckversicherungs Gesellschaft in Muenchen AG
Cash & Short-Term Investments | 5.6B |
PP&E | 511m |
Long-Term Investments | 234.1B |
Other Assets | 33.6B |
Insurance Policy Liabilities | 214.6B |
Long Term Debt | 5.4B |
Other Liabilities | 24.1B |
Balance Sheet
Muenchener Rueckversicherungs Gesellschaft in Muenchen AG
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 912
|
3 955
|
3 353
|
3 625
|
4 986
|
4 994
|
5 615
|
5 413
|
6 439
|
5 595
|
|
Cash Equivalents |
2 912
|
3 955
|
3 353
|
3 625
|
4 986
|
4 994
|
5 615
|
5 413
|
6 439
|
5 595
|
|
Insurance Receivable |
1 373
|
1 281
|
1 306
|
2 615
|
2 586
|
3 133
|
3 098
|
3 271
|
0
|
0
|
|
Deferred Policy Acquisition Cost |
9 476
|
9 348
|
9 539
|
9 428
|
9 212
|
9 272
|
9 119
|
9 937
|
0
|
0
|
|
PP&E Net |
6 430
|
7 008
|
7 090
|
7 642
|
8 248
|
8 350
|
8 797
|
9 173
|
3 117
|
3 038
|
|
PP&E Gross |
6 430
|
7 008
|
7 090
|
7 642
|
8 248
|
8 350
|
8 797
|
9 173
|
0
|
0
|
|
Accumulated Depreciation |
1 197
|
1 220
|
1 224
|
1 302
|
1 255
|
1 313
|
1 426
|
1 527
|
0
|
0
|
|
Intangible Assets |
1 220
|
1 171
|
1 303
|
1 105
|
1 159
|
1 239
|
1 223
|
1 287
|
1 043
|
1 028
|
|
Goodwill |
3 063
|
2 790
|
2 817
|
2 584
|
2 904
|
2 941
|
2 782
|
3 092
|
3 240
|
3 184
|
|
Note Receivable |
3 947
|
3 151
|
4 871
|
5 008
|
8 447
|
10 415
|
14 540
|
16 165
|
6 189
|
7 143
|
|
Long-Term Investments |
214 906
|
212 686
|
219 289
|
216 415
|
212 184
|
223 999
|
229 465
|
236 528
|
228 984
|
232 600
|
|
Other Long-Term Assets |
7 606
|
7 153
|
328
|
652
|
1 574
|
716
|
493
|
1 055
|
3 254
|
3 189
|
|
Other Assets |
25 114
|
23 115
|
20 726
|
19 232
|
21 772
|
25 435
|
25 596
|
29 576
|
20 365
|
21 200
|
|
Total Assets |
272 984
N/A
|
268 868
-2%
|
267 805
0%
|
265 722
-1%
|
270 168
+2%
|
287 553
+6%
|
297 946
+4%
|
312 405
+5%
|
269 391
-14%
|
273 793
+2%
|
|
Liabilities | |||||||||||
Insurance Policy Liabilities |
209 174
|
208 057
|
211 386
|
214 613
|
217 087
|
227 171
|
231 802
|
245 022
|
205 323
|
214 589
|
|
Accrued Liabilities |
4 473
|
4 145
|
4 895
|
4 508
|
4 383
|
5 291
|
5 438
|
4 958
|
22
|
33
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 016
|
1 047
|
912
|
|
Other Current Liabilities |
5 815
|
4 920
|
5 163
|
5 682
|
4 875
|
4 902
|
4 788
|
4 475
|
14 678
|
7 477
|
|
Total Current Liabilities |
10 288
|
9 065
|
10 058
|
10 190
|
9 258
|
10 193
|
10 226
|
10 449
|
15 747
|
8 422
|
|
Long-Term Debt |
5 138
|
5 158
|
4 938
|
3 669
|
4 655
|
5 067
|
6 743
|
5 781
|
5 404
|
5 416
|
|
Deferred Income Tax |
9 776
|
2 343
|
2 230
|
1 456
|
1 368
|
1 908
|
2 293
|
1 300
|
1 751
|
2 241
|
|
Minority Interest |
271
|
298
|
269
|
186
|
131
|
117
|
100
|
116
|
152
|
122
|
|
Other Liabilities |
8 319
|
13 279
|
7 408
|
7 596
|
11 300
|
12 638
|
16 888
|
23 866
|
13 921
|
13 353
|
|
Total Liabilities |
242 966
N/A
|
238 200
-2%
|
236 289
-1%
|
237 710
+1%
|
243 799
+3%
|
257 094
+5%
|
268 052
+4%
|
281 576
+5%
|
242 298
-14%
|
244 143
+1%
|
|
Equity | |||||||||||
Common Stock |
572
|
573
|
573
|
573
|
573
|
576
|
588
|
588
|
577
|
580
|
|
Retained Earnings |
16 821
|
17 900
|
18 123
|
16 079
|
16 192
|
16 169
|
14 778
|
16 753
|
30 891
|
30 692
|
|
Additional Paid In Capital |
6 845
|
6 845
|
6 845
|
6 845
|
6 845
|
6 845
|
6 845
|
6 845
|
6 845
|
6 844
|
|
Unrealized Security Profit/Loss |
6 026
|
4 185
|
4 441
|
4 811
|
2 715
|
6 362
|
7 936
|
5 784
|
12 808
|
9 631
|
|
Treasury Stock |
678
|
683
|
654
|
668
|
681
|
641
|
0
|
0
|
0
|
0
|
|
Other Equity |
432
|
1 848
|
2 188
|
372
|
725
|
1 148
|
253
|
859
|
1 588
|
1 165
|
|
Total Equity |
30 018
N/A
|
30 668
+2%
|
31 516
+3%
|
28 012
-11%
|
26 369
-6%
|
30 459
+16%
|
29 894
-2%
|
30 829
+3%
|
27 093
-12%
|
29 650
+9%
|
|
Total Liabilities & Equity |
272 984
N/A
|
268 868
-2%
|
267 805
0%
|
265 722
-1%
|
270 168
+2%
|
287 553
+6%
|
297 946
+4%
|
312 405
+5%
|
269 391
-14%
|
273 793
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
169
|
163
|
157
|
151
|
146
|
141
|
140
|
140
|
138
|
135
|