Insurance and investment contracts

Similar documents
IFRS 4 and its Implication to HK and China s Insurance Industry

FINANCIAL REPORT THE ROYAL AUTOMOBILE CLUB OF QUEENSLAND LIMITED AND ITS CONTROLLED ENTITIES FOR THE YEAR ENDED 31 DECEMBER 2011

Consolidated financial statements 2016

IFRS IMPLICATIONS. IIM Calcutta

186 DZ BANK 2012 ANNUAL REPORT CONSOLIDATED FINANCIAL STATEMENTS » 10 BUSINESS

IASB Exposure Draft Insurance Contracts

Impact of accounting standards on insurance statistics

Howard Mutual Insurance Company Financial Statements For the year ended December 31, 2017

ALAHLI TAKAFUL COMPANY (A SAUDI JOINT STOCK COMPANY)

Ray Sigorta Anonim Şirketi Balance Sheet As At 30 June 2016 (Currency: Turkish Lira (TL))

ANADOLU ANONİM TÜRK SİGORTA ŞİRKETİ DETAILED BALANCE SHEET. ASSETS I- Current Assets

ANADOLU ANONİM TÜRK SİGORTA ŞİRKETİ DETAILED BALANCE SHEET ASSETS

Great American Insurance Company (Incorporated in United States of America) Singapore Branch Company Registration No. T15FC0029B

ANADOLU ANONİM TÜRK SİGORTA ŞİRKETİ DETAILED BALANCE SHEET (TRY) ASSETS I- Current Assets

Consolidated financial statements Zurich Insurance Group Annual Report 2012

Colina Holdings Bahamas Limited. Audited Consolidated Financial Statements Year Ended December 31, 2016 With Report of Independent Auditors

Financial Report For the year ended 31 December 2012 ANNUAL REPORT 2012

Financial Statements of. FACILITY ASSOCIATION RESIDUAL MARKET SEGMENT and UNINSURED AUTOMOBILE FUNDS

Consolidated Financial Statements (unaudited)

Allianz Saudi Fransi Cooperative Insurance Company (A Saudi Joint Stock Company) AUDITED FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS AUDIT REPORT

RS Official Gazette No 42/2015

Implementation of the Liability Adequacy Test in the Czech Republic

Millî Reasürans Türk Anonim Şirketi Unconsolidated Balance Sheet As At 30 September 2018 (Currency: Turkish Lira (TL))

PROGRESSIVE INSURANCE BHD (Company number P) (Incorporated in Malaysia) Unaudited Interim Financial Statements For The Period 1 January 2013

Financial Statements of FACILITY ASSOCIATION ONTARIO RISK SHARING POOL

TAKAFUL EMARAT - INSURANCE (PSC) Financial Statements for the year ended 31 December 2015

Millî Reasürans Türk Anonim Şirketi Unconsolidated Balance Sheet As At 30 June 2018 (Currency: Turkish Lira (TL))

SAGICOR FINANCIAL CORPORATION LIMITED FINANCIAL STATEMENTS DECEMBER 31, 2016

Kompania e Sigurimeve Illyria Sh.a. FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2017 WITH INDEPENDENT AUDITORS REPORT THEREON

Consolidated Financial Statements

Millî Reasürans Türk Anonim Şirketi Consolidated Balance Sheet As At 30 September 2017 (Currency: Turkish Lira (TL))

SAGICOR FINANCIAL CORPORATION LIMITED FINANCIAL STATEMENTS DECEMBER 31, 2017

Preprint. Financial report. Consolidated financial statements of Helvetia Group. Consolidated income statement

Important information about Syndicate Reports and Accounts

Implications of Exposure Draft IFRS 4 Phase II and its Implementation

Great American Insurance Company (Incorporated in United States) Singapore Branch Company Registration No. T15FC0029B

Erie Mutual Fire Insurance Company Consolidated Financial Statements For the year ended December 31, 2017

Transition Resource Group for IFRS 17 Insurance Contracts Determining quantity of benefits for identifying coverage units

SAUDI ENAYA COOPERATIVE INSURANCE COMPANY (A SAUDI JOINT STOCK COMPANY)

AIG Philippines Insurance, Inc. Financial Statements As at and for the years ended December 31, 2016 and 2015

2

LINKAGE ASSURANCE PLC UNAUDITED FINANCIAL STATEMENTS AS AT 30TH SEPTEMBER 2017

AXA COOPERATIVE INSURANCE COMPANY (A Saudi joint stock company)

QATAR GENERAL INSURANCE AND REINSURANCE COMPANY S.A.Q. CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2009

BERMUDA LIFE INSURANCE COMPANY LIMITED. Consolidated financial statements (With Independent Auditors Report Thereon) March 31, 2015

ADDITIONAL INFORMATION

AIG Philippines Insurance, Inc. Financial Statements As at and for the years ended December 31, 2015 and 2014

CHARTIS INSURANCE NEW ZEALAND LIMITED

Ras Al Khaimah National Insurance Company P.S.C.

Questions to EFRAG TEG 3 Do EFRAG TEG members have comments on the comparison between US GAAP requirements for insurance and IFRS 17?

AvivaSA Emeklilik ve Hayat Anonim Şirketi BALANCE SHEET AS OF 31 MARCH 2018 (Amounts expressed in Turkish Lira (TL) unless otherwise stated).

CONSOLIDATED BALANCE SHEET As at June 30, 2008 (in RMB million)

AvivaSA Emeklilik ve Hayat Anonim Şirketi BALANCE SHEET AS OF 31 DECEMBER 2017 (Amounts expressed in Turkish Lira (TL) unless otherwise stated).

AKSİGORTA ANONİM ŞİRKETİ CONDENSED INTERIM FINANCIAL STATEMENTS FOR THE THREE MONTHS PERIOD ENDED JANUARY 1 - MARCH 31, 2018

Insurance Contracts. IFRS Standard 4 IFRS 4. IFRS Foundation

Global Alliance Insurance,S.A.

Financial Report 2001

Financial statements as at

QATAR GENERAL INSURANCE AND REINSURANCE COMPANY S.A.Q. CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2010

Preliminary Exposure Draft of. International Actuarial Standard of Practice A Practice Guideline*

BF&M LIFE INSURANCE COMPANY LIMITED (Incorporated in Bermuda)

Financial statements as at

Insurance Contracts. International Financial Reporting Standard 4 IFRS 4

Consolidated financial statements

Financial Statements of. FACILITY ASSOCIATION RESIDUAL MARKET SEGMENT and UNINSURED AUTOMOBILE FUNDS

Notes to the Consolidated Financial Statements 1 General Information

Condensed Consolidated Financial Statements. Contents

Telia Försäkring AB Annual Report 2016

Annual Results Reporting 2004 Consolidated Financial Statements Consolidated operating statements in USD millions, for the years ended December 31

Caradoc Townsend Mutual Insurance Company. Consolidated Financial Statements December 31, 2018

POLAND International Comparison of Insurance Taxation January 2005

THE INSURANCE COMPANY OF THE WEST INDIES LIMITED Bahamas Branch Financial Statements

Massy United Insurance Ltd. Consolidated Financial Statements September 30, 2016 (expressed in thousands of Barbados dollars)

RESO Insurance Closed Joint-Stock Company

Norfolk Mutual Insurance Company. Financial Statements December 31, 2016

Preliminary Exposure Draft of

AXA Mansard Insurance Plc and Subsidiary Companies. Management Accounts for the period ended 31 March 2018

THE INSURANCE COMPANY OF THE WEST INDIES LIMITED Bahamas Branch Financial Statements

NEW EXPOSURE DRAFT IFRS 4 - PHASE , Novembre 7

RESO Insurance Closed Joint-Stock Company

CONDENSED BALANCE SHEET Bermuda Life Worldwide Limited As at March 31, 2017 expressed in ['000s] Bermuda Dollars

IBDO FIJICARE INSURANCE LIMITED AND SUBSIDIARY COMPANIES FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2015

Swiss Reinsurance Company Consolidated Third Quarter 2015 Report

CONSOLIDATED BALANCE SHEETS

General purpose financial report

Guardian General Insurance Jamaica Limited Financial Statements For the Year Ended 31 December 2017

YARMOUTH MUTUAL INSURANCE COMPANY Financial Statements For the year ended December 31, 2017

Changes in this edition

FINANCIAL STATEMENTS 2011

International Financial Reporting Standard 4 Insurance Contracts. Objective. Scope IFRS 4

Peel Mutual Insurance Company. Financial Statements

Al-Sagr National Insurance Company (Public Shareholding Company) and its subsidiary

Orient UNB Takaful P.J.S.C. Financial statements for the year ended 31 December 2018

IFRS 4 Insurance Contracts

RAS AL KHAIMAH NATIONAL INSURANCE COMPANY P.S.C. Independent auditor s report and financial statements for the year ended 31 December 2012

Consolidated Statement of Financial Position

Practical guide to IFRS 23 August 2010

GULF INTERNATIONAL SERVICES Q.P.S.C. CONSOLIDATED FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR S REPORT AS AT AND FOR THE YEAR ENDED 31 DECEMBER 2018

Peel Mutual Insurance Company. Financial Statements

Notes to the Group Financial Statements

Transcription:

204 Generali Group Annual Integrated Report and Consolidated Financial Statements 2016 Insurance and investment contracts 13 Insurance provisions Insurance provisions ( million) Direct insurance Accepted reinsurance Total Non-life insurance provisions 31,676 31,687 1,673 1,691 33,349 33,377 Provisions for unearned premiums 5,132 5,147 228 216 5,360 5,363 Provisions for outstanding claims 26,074 26,068 1,437 1,469 27,511 27,537 Other insurance provisions 471 471 8 7 478 478 of which provisions for liability adequacy test 0 12 0 0 0 12 Life insurance provisions 386,202 369,457 1,926 1,853 388,128 371,310 Provisions for outstanding claims 5,740 5,364 1,139 1,046 6,879 6,410 Mathematical provisions 274,077 263,099 636 663 274,713 263,762 Provisions for policies where the investment risk is borne by the policyholders and provisions for pension funds 60,790 57,783 9 11 60,799 57,793 Other insurance provisions 45,595 43,211 142 133 45,737 43,344 of which provisions for liability adequacy test 1,289 1,036 0 0 1,289 1,036 of which deferred policyholder liabilities 23,882 22,642 0 0 23,882 22,642 Total 417,878 401,143 3,599 3,544 421,477 404,687 In the Non-life segment insurance provisions remain stable (-0.1% compared to 31 December 2015). In the Life segment insurance provisions increase by 4.5%, mainly attributable to the development of net inflow and the financial revaluation of technical reserves. The overall total of the other life insurance provisions included both the provision for profit sharing and premium refunds, which amounts to 6,799 million ( 6,725 million in 2015) and the ageing provisions for life segment, which amount to 12,960 million ( 12,242 million in 2015). As part of the technical provisions of the life segment, subject to liability adequacy test, are also included the reservations made in accordance with applicable locally regulations related to the risk of interest rates change.

We, Generali Our performace Risk Report Outlook Appendices to the Management Report Consolidated Financial Statements 205 14 Amounts ceded to reinsurers from insurance provisions Insurance provisions ceded to reinsurers ( million) Direct insurance Accepted reinsurance Total Non-life amounts ceded to reinsurers from insurance provisions 1,897 2,086 808 809 2,704 2,895 Life amounts ceded to reinsurers from insurance provisions 484 635 745 563 1,229 1,199 "Provisions for policies where the investment risk is borne by the policyholders and provisions for pension funds" 4 156 138 0 142 156 Mathematical provisions and other insurance provisions 480 480 607 563 1,087 1,043 Total 2,381 2,722 1,552 1,372 3,933 4,094 15 Deferred acquisition costs Deferred acquisition costs ( million) Segment Life Segment Non Life Total Carrying amount as at 31 December previous year 1,722 1,674 278 283 2,000 1,958 Acquisition costs deferred 388 366 53 69 441 435 Changes in consolidation scope 0 0 0 0 0 0 Amortization of the period -304-318 -54-75 -358-393 Other movements 0 0 0 1 0 1 Carrying amount as at 31 December current year 1,806 1,722 277 278 2,083 2,000 The deferred acquisition costs amounted to 2,083 million, substantially stable compared to the previous year.

204 Generali Group Annual Integrated Report and Consolidated Financial Statements 2016 Insurance and investment contracts 13 Insurance provisions Insurance provisions ( million) Direct insurance Accepted reinsurance Total Non-life insurance provisions 31,676 31,687 1,673 1,691 33,349 33,377 Provisions for unearned premiums 5,132 5,147 228 216 5,360 5,363 Provisions for outstanding claims 26,074 26,068 1,437 1,469 27,511 27,537 Other insurance provisions 471 471 8 7 478 478 of which provisions for liability adequacy test 0 12 0 0 0 12 Life insurance provisions 386,202 369,457 1,926 1,853 388,128 371,310 Provisions for outstanding claims 5,740 5,364 1,139 1,046 6,879 6,410 Mathematical provisions 274,077 263,099 636 663 274,713 263,762 Provisions for policies where the investment risk is borne by the policyholders and provisions for pension funds 60,790 57,783 9 11 60,799 57,793 Other insurance provisions 45,595 43,211 142 133 45,737 43,344 of which provisions for liability adequacy test 1,289 1,036 0 0 1,289 1,036 of which deferred policyholder liabilities 23,882 22,642 0 0 23,882 22,642 Total 417,878 401,143 3,599 3,544 421,477 404,687 In the Non-life segment insurance provisions remain stable (-0.1% compared to 31 December 2015). In the Life segment insurance provisions increase by 4.5%, mainly attributable to the development of net inflow and the financial revaluation of technical reserves. The overall total of the other life insurance provisions included both the provision for profit sharing and premium refunds, which amounts to 6,799 million ( 6,725 million in 2015) and the ageing provisions for life segment, which amount to 12,960 million ( 12,242 million in 2015). As part of the technical provisions of the life segment, subject to liability adequacy test, are also included the reservations made in accordance with applicable locally regulations related to the risk of interest rates change.

We, Generali Our performace Risk Report Outlook Appendices to the Management Report Consolidated Financial Statements 205 14 Amounts ceded to reinsurers from insurance provisions Insurance provisions ceded to reinsurers ( million) Direct insurance Accepted reinsurance Total Non-life amounts ceded to reinsurers from insurance provisions 1,897 2,086 808 809 2,704 2,895 Life amounts ceded to reinsurers from insurance provisions 484 635 745 563 1,229 1,199 "Provisions for policies where the investment risk is borne by the policyholders and provisions for pension funds" 4 156 138 0 142 156 Mathematical provisions and other insurance provisions 480 480 607 563 1,087 1,043 Total 2,381 2,722 1,552 1,372 3,933 4,094 15 Deferred acquisition costs Deferred acquisition costs ( million) Segment Life Segment Non Life Total Carrying amount as at 31 December previous year 1,722 1,674 278 283 2,000 1,958 Acquisition costs deferred 388 366 53 69 441 435 Changes in consolidation scope 0 0 0 0 0 0 Amortization of the period -304-318 -54-75 -358-393 Other movements 0 0 0 1 0 1 Carrying amount as at 31 December current year 1,806 1,722 277 278 2,083 2,000 The deferred acquisition costs amounted to 2,083 million, substantially stable compared to the previous year.

206 Generali Group Annual Integrated Report and Consolidated Financial Statements 2016 Details on insurance and investment contracts Insurance provisions and financial liabilities related to policies of the life segment Insurance provisions and financial liabilities related to the life segment ( million) Net Insurance contracts 213,646 207,964 Investment contracts with discretionary participation feature 134,312 125,311 Total insurance provisions 347,958 333,275 Investments contracts fair valued 17,491 16,921 Investments contracts at amortised cost 5,443 5,070 Total financial liabilities 22,934 21,991 Total 370,892 355,266 Total insurance provisions include the mathematical provisions and provisions for policies where the investment risk is borne by policyholders and for pension funds net of reinsurance (which amounted to 274,357 million and 60,657 million respectively), and net ageing provisions for life segment, which amounted to 12,943 million (accounted for in other insurance provisions of the life segment). In the Life portfolio the policies with significant insurance risk amounted to 57.6% (58.5% at 31 December 2015), whereas investment contracts with discretionary participation feature amounted to 36.2% (35.3% at 31 December 2015). The investment contracts within the scope of IAS 39 remained stable at 6.2% of Life portfolio. They are mainly unit/index linked policies without significant insurance risk. Mathematical provisions and ageing for life segment ( million) Gross direct amount Carrying amount as at 31 December previous year 275,338 260,722 Foreign curreny translation effects -258 755 Premiums and payments 2,916 4,132 Interests and bonuses credited to policyholders 9,843 9,912 Transfer to Non-current assets or disposal group classified as held for sale -102 0 Acquisitions, disinvestments and other movements -702-183 Carrying amount as at the ed of the period 287,034 275,338 The increase in mathematical provisions and ageing for life segment shows both the development of net inflow and the financial revaluation of the period.

206 Generali Group Annual Integrated Report and Consolidated Financial Statements 2016 Details on insurance and investment contracts Insurance provisions and financial liabilities related to policies of the life segment Insurance provisions and financial liabilities related to the life segment ( million) Net Insurance contracts 213,646 207,964 Investment contracts with discretionary participation feature 134,312 125,311 Total insurance provisions 347,958 333,275 Investments contracts fair valued 17,491 16,921 Investments contracts at amortised cost 5,443 5,070 Total financial liabilities 22,934 21,991 Total 370,892 355,266 Total insurance provisions include the mathematical provisions and provisions for policies where the investment risk is borne by policyholders and for pension funds net of reinsurance (which amounted to 274,357 million and 60,657 million respectively), and net ageing provisions for life segment, which amounted to 12,943 million (accounted for in other insurance provisions of the life segment). In the Life portfolio the policies with significant insurance risk amounted to 57.6% (58.5% at 31 December 2015), whereas investment contracts with discretionary participation feature amounted to 36.2% (35.3% at 31 December 2015). The investment contracts within the scope of IAS 39 remained stable at 6.2% of Life portfolio. They are mainly unit/index linked policies without significant insurance risk. Mathematical provisions and ageing for life segment ( million) Gross direct amount Carrying amount as at 31 December previous year 275,338 260,722 Foreign curreny translation effects -258 755 Premiums and payments 2,916 4,132 Interests and bonuses credited to policyholders 9,843 9,912 Transfer to Non-current assets or disposal group classified as held for sale -102 0 Acquisitions, disinvestments and other movements -702-183 Carrying amount as at the ed of the period 287,034 275,338 The increase in mathematical provisions and ageing for life segment shows both the development of net inflow and the financial revaluation of the period.

We, Generali Our performace Risk Report Outlook Appendices to the Management Report Consolidated Financial Statements 207 Provisions for policies where the investment risk is borne by policyholders and for pension funds ( million) Gross direct amount Carrying amount as at 31 December previous year 57,783 51,663 Foreign curreny translation effects 109 684 Premiums and claims 1,741 3,270 Interests and bonuses credited to policyholders 1,688 2,301 Acquisitions, disinvestments and other -86-135 Transfer to Non-current assets or disposal group classified as held for sale -443 0 Carrying amount as at the ed of the period 60,790 57,783 The development of provisions for policies where the investment risk is borne by policyholders and for pension funds highlights the positive trend of net inflow, and the development in the value of assets backing unit/index linked policies, due to financial market movements. Group s financial guarantee of life insurance provisions and financial liabilities of gross direct insurance is reported in the following table Life insurance provisions and financial liabilities: financial gurantees ( million) Gross direct insurance Liabilities with guaranteed interest (*) 283,933 269,838 between 0% and 1% 89,592 73,958 between 1% and 3% 122,279 118,416 between 3% and 4% 45,325 46,654 between 4% and 5% 25,721 29,725 more than 5 % 1,016 1,084 Provisions without guaranteed interest 81,690 78,213 Provisions matched by specific assets 5,135 7,061 Total 370,758 355,112 (*) The upper bound of each range is excluded. The total insurance provisions include the gross direct amount of mathematical provisions, which amount to 274,077 million ( 263,099 million at 31 December 2015), the provisions for policies where the investment risk is borne by the policyholders and for pension fund, which amount to 60,790 million ( 57,783 million at 31 December 2015), the ageing provision for life segment, which amount to 12,957 million ( 12,240 million at 31 December 2015), and financial liabilities related to investment contacts, which amount to 22,934 million ( 21,991 million at 31 December 2015). The table above shows a progressive shift of the exposures towards less than 3% guarantee classes, also due to the new business. Lastly, the amount of provisions without guaranteed interest showed an increase amounting to 81,690 million ( 78,213 million as at 31 December 2015). The table below shows the amount of the life gross direct insurance provisions broken down by expected contractual residual duration. For contracts without maturity (annuity or whole life contracts) the expected residual duration is calculated considering an expected date of conclusion of the contract, according to the embedded value valuation.

208 Generali Group Annual Integrated Report and Consolidated Financial Statements 2016 Life insurance provisions and financial liabilities related to investment contracts: contractual term to maturity ( million) Up to 1 year 38,487 34,491 Between 1 and 5 years 78,233 73,650 Between 5 and 10 years 68,568 67,255 Between 11 and 20 years 86,208 86,442 More than 20 years 99,264 93,273 Total 370,758 355,112 Deferred policyholders liabilities ( million) Carrying amount as at the beginning of the period 22,642 25,300 Foreign currency translation effects 6 59 Change of the period 1,234-2,717 Acquisitions and disinvestments 0 0 Carrying amount as at the end of the period 23,882 22,642 Deferred policyholders liabilities recorded an increase as a consequence of the increase of the policyholders share recognized on the fair value of the investment available for sale, with particular reference to the bonds component. Provisions for outstanding claims Provisions for outstanding claims ( million) Gross direct insurance Motor 11,893 11,821 Non motor 14,180 14,247 Personal and commercial lines 11,461 11,573 Accident/Health (*) 2,720 2,674 Total 26,074 26,068 (*) Life segment includes health insurance with life features. With reference to the gross direct claims provisions 45.6% was referred to the motor business in line with the prior year (45.3%). In the non-motor business, the personal and commercial lines weighted 80.8%. With reference to non-life segment, the table below shows the amount of gross direct claims and unearned premiums reserves split by remaining maturity. The total liability is broken down by remaining duration in proportion to the cash flows expected to arise during each duration band. It should be noted that the extension of terms to the classes with the highest duration was mainly due to regulatory changes, as well as to a better and more prudent approach in the estimates of long-tail claims.

We, Generali Our performace Risk Report Outlook Appendices to the Management Report Consolidated Financial Statements 209 Non-life insurance provisions: maturity ( million) Up to 1 year 9,289 10,733 Between 1 and 5 years 13,748 11,888 Between 5 and 10 years 3,959 4,317 Between 11 and 20 years 2,982 2,928 More than 20 years 1,228 1,349 Total 31,205 31,215 The following table shows the cumulative claim payments and the ultimate cost of claims by accident year and their development from 2007 to 2016. The ultimate cost includes paid losses, outstanding reserves on reported losses, estimated reserves for IBNR claims and ULAE. The amount refer to direct business gross of reinsurance and recoveries. The difference between the ultimate cost of claims and the cumulative paid losses for calendar year 2016 constitutes the claim reserve for accident years 2007 to 2016. The reserve reported in the balance sheet also includes a residual claim reserve that is composed almost exclusively by the accident years not reported in the development triangle. The observed trend in the ultimate cost for generations 2007-2016 indicates the adequate level of prudence adopted by the Generali Group in its reserving policy.

210 Generali Group Annual Integrated Report and Consolidated Financial Statements 2016 Claims development ( million) 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Totale Cumulative claim payments at the end of accident year 5,118 5,409 5,677 5,646 5,181 5,320 5,323 5,083 5,270 5,427 one year later 8,828 9,304 9,503 9,380 8,689 8,850 8,697 8,250 8,416 two years later 9,900 10,351 10,617 10,437 9,687 9,827 9,610 9,107 threes years later 10,403 10,860 11,176 10,910 10,144 10,279 10,024 four years later 10,719 11,178 11,494 11,215 10,427 10,547 five years later 10,905 11,402 11,734 11,428 10,646 six years later 11,067 11,585 11,910 11,597 seven years later 11,204 11,711 12,049 eight years later 11,304 11,807 nine years later 11,376 Estimate of ultimate cumulative claims costs: at the end of accident year 11,765 12,719 13,236 13,104 12,416 12,810 12,467 11,909 12,130 12,296 124,852 one year later 12,368 12,884 13,214 12,919 12,143 12,383 12,235 11,867 11,939 two years later 12,176 12,625 12,977 12,720 11,963 12,152 11,879 11,531 threes years later 12,021 12,541 12,880 12,689 11,899 11,992 11,745 four years later 11,975 12,468 12,876 12,630 11,850 11,931 five years later 11,972 12,480 12,852 12,612 11,823 six years later 11,989 12,454 12,822 12,565 seven years later 11,965 12,424 12,777 eight years later 11,925 12,407 nine years later 11,913 Estimate of ultimate cumulative claims costs at reporting date 11,913 12,407 12,777 12,565 11,823 11,931 11,745 11,531 11,939 12,296 120,927 Cumulative payments to date -11,376-11,807-12,049-11,597-10,646-10,547-10,024-9,107-8,416-5,427-100,996 Provision recognised in the balance sheet 538 600 728 967 1,177 1,384 1,721 2,424 3,523 6,869 19,931 Provision not included in the claims development table 6,670 Total provision included in the balance sheet 26,601