Test: Difference between revisions
Content deleted Content added
No edit summary |
No edit summary |
||
Line 9:
<div style="overflow-x: auto; max-width: 100%;">
{| class="wikitable" style="text-align:right; white-space: nowrap; font-size: 0.85em;"
|-
! scope="col" style="position: sticky; left: 0; z-index: 2; background: #eaecf0; min-width: 20%; width: 20%;" |
! scope="col" colspan="6" | Property & Casualty
! scope="col" colspan="6" | Life
Line 20:
! scope="col" colspan="6" | Total
|-
! style="position: sticky; left: 0; z-index: 2; background: #eaecf0;" |
! colspan="3" | 2024
! colspan="3" | 2025
Line 36:
! colspan="3" | 2025
|-
! style="position: sticky; left: 0; z-index: 2; background: #eaecf0;" |
! H1 !! H2 !! FY-24 !! H1 !! H2 !! FY-25
! H1 !! H2 !! FY-24 !! H1 !! H2 !! FY-25
Line 45:
! H1 !! H2 !! FY-24 !! H1 !! H2 !! FY-25
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Insurance revenue
| 21445.7 || 23345.8 || 44791.5 || 23014.1 || 25219.5 || 48233.6 || 5796.9 || 5902.8 || 11699.7 || 5775.2 || 6547.7 || 12322.9 || 1456.0 || 1485.4 || 2941.4 || 1111.8 || 1133.5 || 2245.3 || - || - || - || - || - || - || 45.5 || 51.8 || 97.2 || 78.7 || 92.1 || 170.8 || (8.2) || (14.2) || (22.4) || (11.1) || (16.1) || (27.2) || 28735.9 || 30771.6 || 59507.5 || 29968.6 || 32976.7 || 62945.4
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Insurance service expense
| (17829.6) || (20649.3) || (38478.9) || (18815.8) || (21826.5) || (40642.3) || (4540.6) || (4589.6) || (9130.2) || (4496.7) || (5166.8) || (9663.5) || (1304.6) || (1220.0) || (2524.6) || (897.1) || (869.1) || (1766.2) || (0.3) || 0.4 || 0.1 || (0.2) || (0.2) || (0.4) || (69.9) || (268.5) || (338.4) || (210.7) || (132.4) || (343.1) || 4.9 || 10.7 || 15.6 || 18.8 || 15.1 || 33.9 || (23740.1) || (26716.3) || (50456.4) || (24401.9) || (27979.8) || (52381.6)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Net expenses from reinsurance contracts held
| (1753.0) || (1059.2) || (2812.2) || (1971.6) || (1075.0) || (3046.6) || (84.6) || (76.3) || (160.8) || (92.7) || (78.5) || (171.3) || (63.7) || (145.4) || (209.1) || (108.3) || (103.0) || (211.2) || - || - || - || - || - || - || 30.5 || 113.9 || 144.4 || 132.4 || 7.1 || 139.6 || 3.3 || 3.5 || 6.8 || (7.6) || 0.9 || (6.7) || (1867.5) || (1163.4) || (3030.9) || (2047.8) || (1248.4) || (3296.2)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Insurance service result
| 1863.1 || 1637.4 || 3500.5 || 2226.6 || 2318.0 || 4544.7 || 1171.7 || 1237.0 || 2408.7 || 1185.8 || 1302.3 || 2488.1 || 87.6 || 120.0 || 207.7 || 106.4 || 161.5 || 267.9 || (0.3) || 0.4 || 0.1 || (0.2) || (0.2) || (0.4) || 6.1 || (102.9) || (96.8) || 0.4 || (33.2) || (32.8) || - || - || - || - || - || - || 3128.3 || 2891.9 || 6020.2 || 3519.0 || 3748.6 || 7267.5
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Net investment income on Group investments
| 1233.2 || 1269.8 || 2503.0 || 1276.0 || 1359.4 || 2635.4 || 1521.3 || 1470.8 || 2992.1 || 1374.8 || 1504.1 || 2878.9 || 23.1 || 23.1 || 46.3 || 24.6 || 24.0 || 48.6 || 127.7 || 110.5 || 238.2 || 108.8 || 106.2 || 215.0 || 67.9 || 80.0 || 148.0 || 58.2 || 54.5 || 112.7 || (110.9) || (86.4) || (197.3) || (74.2) || (73.9) || (148.1) || 2862.3 || 2868.0 || 5730.3 || 2768.2 || 2974.2 || 5742.4
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Net capital gains/(losses) on Group investments
| 152.5 || 116.9 || 269.4 || 35.9 || 174.7 || 210.7 || (48.0) || (72.8) || (120.8) || (140.1) || 4.8 || (135.3) || (3.4) || (0.2) || (3.6) || 0.0 || 0.0 || 0.0 || 73.9 || 82.3 || 156.2 || 87.4 || 53.4 || 140.8 || (53.4) || (6.3) || (59.7) || 33.0 || (1.9) || 31.1 || - || - || - || - || - || - || 121.6 || 119.9 || 241.5 || 16.3 || 231.0 || 247.3
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Net investment result on Group investments
| 1385.6 || 1386.8 || 2772.4 || 1311.9 || 1534.1 || 2846.1 || 1473.3 || 1398.1 || 2871.3 || 1234.7 || 1508.9 || 2743.6 || 19.8 || 22.9 || 42.6 || 24.6 || 24.0 || 48.6 || 201.6 || 192.8 || 394.4 || 196.2 || 159.6 || 355.8 || 14.5 || 73.7 || 88.2 || 91.2 || 52.6 || 143.8 || (110.9) || (86.4) || (197.3) || (74.2) || (73.9) || (148.1) || 2983.9 || 2987.9 || 5971.8 || 2784.5 || 3205.3 || 5989.7
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Net investment income on unit-linked investments
| - || - || - || - || - || - || 640.9 || 619.2 || 1260.1 || 640.4 || 633.2 || 1273.6 || 18.9 || 45.5 || 64.4 || 49.4 || 78.7 || 128.1 || - || - || - || - || - || - || 0.1 || 0.0 || 0.1 || 0.1 || 0.0 || 0.1 || - || - || - || - || - || - || 659.9 || 664.7 || 1324.6 || 689.9 || 712.0 || 1401.8
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Change in liabilities for investment contracts and other funds
| - || - || - || - || - || - || (444.1) || (398.2) || (842.3) || (462.6) || (416.0) || (878.6) || (0.7) || (0.9) || (1.6) || (0.8) || (0.6) || (1.5) || - || - || - || - || - || - || (3.6) || (3.6) || (7.2) || (3.4) || (3.4) || (6.8) || - || - || - || - || - || - || (448.5) || (402.7) || (851.2) || (466.8) || (420.0) || (886.8)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Re-/Insurance finance income/(expenses)
| (588.2) || (644.9) || (1233.2) || (658.8) || (679.0) || (1337.8) || (1380.1) || (1305.2) || (2685.4) || (1181.4) || (1301.7) || (2483.1) || (8.8) || (38.3) || (47.2) || (49.8) || (80.3) || (130.1) || - || - || - || - || - || - || (10.4) || (26.1) || (36.4) || (74.8) || (64.5) || (139.3) || 0.0 || (0.0) || 0.0 || (0.0) || (0.0) || (0.0) || (1987.5) || (2014.5) || (4002.1) || (1964.9) || (2125.5) || (4090.3)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Net investment result
| 797.4 || 741.9 || 1539.3 || 653.2 || 855.1 || 1508.2 || 290.0 || 313.8 || 603.8 || 231.1 || 424.4 || 655.5 || 29.1 || 29.2 || 58.3 || 23.3 || 21.8 || 45.1 || 201.6 || 192.8 || 394.4 || 196.2 || 159.6 || 355.8 || 0.6 || 44.0 || 44.6 || 13.1 || (15.3) || (2.2) || (110.9) || (86.4) || (197.2) || (74.2) || (73.9) || (148.1) || 1207.8 || 1235.3 || 2443.1 || 1042.7 || 1371.7 || 2414.4
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Fee income
| 243.3 || 239.9 || 483.2 || 267.0 || 263.3 || 530.3 || 460.1 || 491.3 || 951.4 || 508.2 || 596.8 || 1105.0 || 2265.6 || 2311.1 || 4576.8 || 2273.1 || 2464.2 || 4737.2 || 0.0 || (0.8) || (0.7) || 0.0 || 0.0 || 0.0 || 0.0 || 0.0 || 0.1 || 0.0 || 0.2 || 0.2 || 0.0 || (0.0) || - || 0.0 || (0.0) || - || 2969.1 || 3041.6 || 6010.7 || 3048.3 || 3324.4 || 6372.7
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Fee business expenses
| (185.8) || (199.6) || (385.4) || (226.8) || (220.7) || (447.5) || (325.8) || (319.8) || (645.6) || (352.9) || (389.4) || (742.3) || (1250.0) || (1285.2) || (2535.2) || (1229.5) || (1401.4) || (2630.9) || (0.2) || (0.0) || (0.2) || (0.1) || (0.0) || (0.1) || (0.0) || (0.0) || (0.0) || - || - || - || (4.0) || (4.7) || (8.8) || (5.1) || (4.2) || (9.3) || (1765.8) || (1809.4) || (3575.1) || (1814.4) || (2015.7) || (3830.0)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Fee result
| 57.4 || 40.3 || 97.7 || 40.2 || 42.6 || 82.8 || 134.3 || 171.5 || 305.9 || 155.3 || 207.4 || 362.7 || 1015.6 || 1025.9 || 2041.6 || 1043.6 || 1062.8 || 2106.4 || (0.1) || (0.8) || (0.9) || (0.0) || (0.0) || (0.1) || 0.0 || 0.0 || 0.1 || 0.0 || 0.2 || 0.2 || (4.0) || (4.8) || (8.8) || (5.1) || (4.2) || (9.3) || 1203.3 || 1232.2 || 2435.5 || 1234.0 || 1308.7 || 2542.7
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Other revenues
| 205.7 || 255.1 || 460.8 || 201.1 || 203.2 || 404.3 || 159.2 || 99.9 || 259.2 || 78.9 || 77.1 || 156.0 || 29.0 || 37.6 || 66.6 || 23.7 || 37.2 || 60.9 || 127.7 || 122.9 || 250.6 || 95.8 || 89.7 || 185.5 || 12.2 || 12.2 || 24.4 || 21.5 || 14.0 || 35.6 || (335.5) || (367.9) || (703.4) || (285.4) || (262.7) || (548.0) || 198.3 || 159.8 || 358.1 || 135.7 || 158.6 || 294.3
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Interest expense on debt
| (41.8) || (38.1) || (80.0) || (35.2) || (35.3) || (70.4) || (31.2) || (21.8) || (53.0) || (10.4) || (22.4) || (32.8) || (7.0) || (0.0) || (7.0) || (0.1) || (0.2) || (0.3) || (370.8) || (365.3) || (736.2) || (319.7) || (354.6) || (674.3) || (32.1) || (30.5) || (62.6) || (19.7) || (6.2) || (25.9) || 257.6 || 241.0 || 498.6 || 173.9 || 169.3 || 343.2 || (225.3) || (214.8) || (440.1) || (211.2) || (249.3) || (460.5)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Other expenses
| (709.8) || (761.5) || (1471.4) || (682.6) || (845.7) || (1528.2) || (333.0) || (367.9) || (700.9) || (363.4) || (494.1) || (857.5) || (74.9) || (76.6) || (151.5) || (83.4) || (105.1) || (188.4) || (369.4) || (480.1) || (849.6) || (430.7) || (409.9) || (840.7) || (27.4) || (73.8) || (101.2) || 3.2 || (19.4) || (16.3) || 192.7 || 218.1 || 410.8 || 190.9 || 171.5 || 362.3 || (1321.8) || (1541.9) || (2863.7) || (1366.1) || (1702.6) || (3068.7)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Restructuring costs and other items not relevant for BOP
| 125.7 || 185.6 || 311.3 || 104.0 || 242.5 || 346.6 || 26.1 || 17.9 || 44.0 || 64.4 || 136.0 || 200.4 || 35.4 || 34.6 || 70.0 || 40.8 || 54.8 || 95.6 || 53.1 || 18.3 || 71.4 || 61.4 || 12.7 || 74.1 || 0.2 || 87.3 || 87.5 || (8.0) || 1.1 || (6.9) || - || - || - || - || - || - || 240.4 || 343.7 || 584.1 || 262.7 || 447.1 || 709.8
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Other result
| (420.3) || (358.9) || (779.2) || (412.6) || (435.2) || (847.7) || (178.8) || (271.9) || (450.7) || (230.5) || (303.4) || (533.9) || (17.4) || (4.5) || (21.9) || (19.0) || (13.2) || (32.2) || (559.5) || (704.3) || (1263.8) || (593.2) || (662.1) || (1255.3) || (47.2) || (4.7) || (51.9) || (3.0) || (10.5) || (13.5) || 114.9 || 91.1 || 206.0 || 79.4 || 78.1 || 157.5 || (1108.3) || (1253.2) || (2361.5) || (1178.9) || (1346.2) || (2525.1)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Income tax (expense)/benefit attributable to policyholders (BOP relevant)
| (2.0) || (2.8) || (4.8) || (0.4) || (1.7) || (2.2) || (130.5) || (32.3) || (162.7) || (77.1) || (141.2) || (218.4) || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || - || (132.5) || (35.1) || (167.6) || (77.6) || (143.0) || (220.6)
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Business operating profit before non-controlling interests
| 2295.6 || 2057.8 || 4353.3 || 2507.0 || 2778.8 || 5285.8 || 1286.8 || 1418.1 || 2704.9 || 1264.6 || 1489.5 || 2754.2 || 1114.9 || 1170.7 || 2285.6 || 1154.3 || 1232.8 || 2387.2 || (358.3) || (511.9) || (870.2) || (397.3) || (502.7) || (900.0) || (40.4) || (63.5) || (104.0) || 10.5 || (58.7) || (48.2) || - || - || - || 0.1 || 0.1 || 0.1 || 4298.6 || 4071.1 || 8369.7 || 4539.1 || 4939.8 || 9479.0
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Non-controlling interest
| 71.4 || 77.5 || 148.9 || 77.9 || 79.2 || 157.2 || 239.3 || 230.8 || 470.1 || 234.0 || 232.0 || 466.0 || - || - || - || - || - || - || (0.0) || (0.0) || (0.1) || (0.0) || (0.2) || (0.3) || - || - || - || - || - || - || - || - || - || - || - || - || 310.6 || 308.3 || 618.9 || 311.8 || 311.0 || 622.8
|-
! scope="row" style="text-align:left; position: sticky; left: 0; z-index: 1; background: #f8f9fa;" | Business operating profit
| 2224.2 || 1980.2 || 4204.5 || 2429.0 || 2699.6 || 5128.6 || 1047.5 || 1187.3 || 2234.9 || 1030.7 || 1257.5 || 2288.2 || 1114.9 || 1170.7 || 2285.6 || 1154.3 || 1232.8 || 2387.2 || (358.2) || (511.9) || (870.1) || (397.3) || (502.5) || (899.7) || (40.4) || (63.5) || (104.0) || 10.5 || (58.7) || (48.2) || - || - || - || 0.1 || 0.1 || 0.1 || 3988.0 || 3762.8 || 7750.8 || 4227.3 || 4628.8 || 8856.1
|}
| |||