Notes to the consolidated financial statements of the Helsana Group

1. Income statement – Supplementary information on the business areas (divisions)

Insurance under KVG 1

Insurance under VVG 2

Insurance under UVG 3

Other 4

Elimination

Total

 

2017

2016

2017

2016

2017

2016

2017

2016

2017

2016

2017

2016

Net premiums earned

4,497,206

4,521,402

1,751,153

1,701,603

142,247

147,393

0

0

–154

–157

6,390,452

6,370,241

Net cost of claims and benefits

–4,791,719

–4,692,037

–1,352,970

–1,280,701

–170,807

–128,880

0

0

154

157

–6,315,342

–6,101,461

Allocated interest

0

0

0

0

10,132

10,020

0

0

0

0

10,132

10,020

Risk adjustment between insurers

624,599

434,630

0

0

0

0

0

0

0

0

624,599

434,630

Policyholder participation

–7,494

–8,515

–30,010

–23,239

–2,333

–2,505

0

0

0

0

–39,837

–34,258

Net operating expenses

–306,253

–273,635

–349,849

–326,857

–23,733

–23,901

0

0

0

0

–679,835

–624,393

Underwriting result

16,339

–18,155

18,324

70,806

–44,494

2,127

0

0

0

0

–9,831

54,778

Investment income

292,530

221,732

302,906

283,092

89,156

95,104

99,232

85,175

–26,200

–30,000

757,624

655,103

Investment expenses

–170,705

–153,435

–127,204

–200,213

–68,157

–52,894

–38,378

–41,111

1,200

0

–403,244

–447,653

Change in provision for investment risk

26,000

–10,000

–85,000

–97,000

–2,000

5,000

10,000

–50,000

0

0

–51,000

–152,000

Earnings from investments

147,825

58,297

90,702

–14,121

18,999

47,210

70,854

–5,936

–25,000

–30,000

303,380

55,450

Allocated interest expenses

0

0

0

0

–10,132

–10,020

0

0

0

0

–10,132

–10,020

Other operating income

8,017

7,211

1,032

6,401

448

750

959

1,068

–1,072

–1,082

9,384

14,348

Other operating expenses

–2,471

–2,657

–65,852

–2,100

–177

–920

–392

–1,241

1,072

1,082

–67,820

–5,837

Operating earnings

169,710

44,696

44,206

60,986

–35,356

39,148

71,421

–6,110

–25,000

–30,000

224,981

108,720

Non-operating earnings

216

–190

–117

790

–26

–41

5,244

2,098

0

0

5,317

2,657

Exceptional earnings

–12

–24

0

–5

0

0

0

0

0

0

–12

–28

Consolidated earnings before taxes

169,914

44,482

44,089

61,771

–35,382

39,107

76,665

–4,012

–25,000

–30,000

230,286

111,349

Deferred income taxes

0

0

4,379

59,008

–2,603

–1,711

–28

116

0

0

1,748

57,412

Income taxes

0

0

–12,238

–64,797

–82

–4,512

–1,104

–718

0

0

–13,424

–70,027

Non-controlling interest

0

0

0

0

0

0

–728

–765

0

0

–728

–765

Consolidated earnings

169,914

44,482

36,230

55,982

–38,067

32,884

74,805

–5,379

–25,000

–30,000

217,882

97,969

1 Insurance under KVG This segment comprises the companies that offer mandatory health care insurance and voluntary daily benefits insurance under the KVG.

2 Insurance under VVG This segment comprises the companies that offer insurance products under the VVG.

3 Insurance under UVG This segment comprises the companies that offer insurance products under the UVG.

4 Other This segment comprises all other companies.

2. Consolidation and accounting principles

General

The consolidated financial statements 2017 are presented in accordance with the Swiss GAAP accounting and reporting recommendations (Swiss GAAP FER) and provide a true and fair view of the Group’s assets, finances and earnings. Swiss GAAP FER represents a complete body of rules. All recommendations must be applied.

Swiss GAAP FER 41 entered into force for the individual financial statements of KVG health insurers on 1 January 2012. The Helsana Group has applied Swiss GAAP FER 30 (Consolidation) in conjunction with Swiss GAAP FER 41 since financial year 2015. The application of Swiss GAAP FER is voluntary.

Consolidated companies

The consolidated financial statements include all companies that are directly or indirectly controlled by Helsana. Control means the decisive influence on the operational and financial activities in order to derive the corresponding benefit therefrom. This is usually the case if Helsana directly or indirectly holds more than 50 per cent of the voting rights in a company. Companies acquired during the financial year are included from the date on which control over the business activities was transferred to Helsana, and all companies disposed of during the year are excluded from the Group statements from the date of sale.

Change in consolidated companies

On 1 January 2017, Helsana Insurance Company Ltd absorbed Avanex Insurance Ltd and Progrès Insurance Ltd absorbed Sansan Insurance Ltd by way of a merger in accordance with Art. 3 para. 1 A of the Swiss Merger Act (FusG). The assets and liabilities of these companies were assumed through universal succession.

On 1 January 2017, LLC Consulting AG of Helsana Supplementary Insurances Ltd was sold to Helsana Investment Ltd and was renamed Health & Medical Service AG on 25 April 2017.

Rounding differences

All amounts in the annual financial statements are round­ed to thousand Swiss francs. This means that the sum of several rounded amounts added together can differ from the rounded total that is reported.

2.1 Consolidation method

Full consolidation

Companies are included in the Group statements based on the full consolidation method. Capital consolidation is carried out using the Anglo-Saxon method (purchase method). Assets and borrowed capital of companies ­acquired are revalued at the time of control changes in accordance with the Helsana Group’s principles; unrea­lised gains and losses are carried under the relevant balance sheet items and the remaining difference between the purchase price and goodwill calculated according to the accounting policies of the Group is fully amortised over five years or in the year of consolidation. Any third-party participations in fully consolidated companies are shown separately as non-controlling interests in equity and income.

Equity method 

Companies in which Helsana holds between a 20 and 50 per cent stake are stated in the balance sheet at the value corresponding to the pro rata equity capital in line with the equity method.

Consolidation reporting date

The reporting date for all companies included is 31 December.

Events after the reporting date

On 1 January 2018, Progrès Insurance Ltd absorbed Indivo Insurance Ltd by way of a merger in accordance with Art. 3 para. 1 A of the Swiss Merger Act (FusG). The assets and liabilities of these companies were assumed through universal succession.

Moreover, there were no significant events after the ­reporting date until the date of signature by the responsible body (6 February 2018).

Intragroup transactions

All intragroup transactions, relationships and earnings are eliminated as part of the consolidation process.

2.2 Valuation principles

Valuation is carried out in line with standardised criteria. In general, the principle of the individual valuation of assets and liabilities applies.

Foreign currencies

Foreign currency positions are converted at current exchange rates at year-end.

The following exchange rates were used:

31.12.2017

31.12.2016

Unit / currency

Price

Price

1 EUR

1.16963

1.07198

1 GBP

1.31744

1.25589

1 USD

0.97634

1.01636

100 JPY

0.86662

0.87140

1 CAD

0.77792

0.75786

1 AUD

0.76221

0.73594

Investments

Real estate

Real estate includes both investment properties and owner-occupied properties, and is recognised in the balance sheet at current market value. Market values are estimated at least once every three years by an inde­pendent consulting firm. The values are determined using the discounted cash flow method or another recognised method during the intervening years.

Bonds and bond funds

Fixed-income securities are recognised in the balance sheet using the amortised cost method if the debtor is able to pay the interest and amortisation payments. Periodic changes in the carrying amount are recognised in the income statement. If there are justified doubts about the debtor’s ability to pay interest and amortisation payments, fixed-income securities are recognised in the balance sheet at their current value. Investments in similar securities without a fixed term (e.g. bond funds) or without a defined redemption price are reported at their market value.

Equities

Equities include equity securities such as stocks and similar securities.

Such assets are marketable and are valued at market price. Periodic changes in the carrying amount are recognised in the income statement. Any impairments are booked accordingly.

Collective investment schemes

Collective investment schemes (equity funds, alternative investments, real estate funds, etc.) are reported as a separate item. They are measured at current value. Periodic changes in the carrying amount are recognised in the income statement.

Currency futures

Derivatives include foreign exchange and option contracts, certificates on equity indices and futures. Forward exchange transactions are used to hedge exchange rate and market price fluctuations and are measured at market value.

Investments in other companies

These include investments in companies that are held for strategic purposes. These investments are measured using the last known pro rata equity (equity method) or are valued at cost.

Loans and mortgages

Loans and mortgages are stated in the balance sheet at nominal value less any necessary write-downs.

Assets from employer reserves

Assets from employer reserves are, provided they are not subject to a waiver of usage, recognised in the balance sheet at their nominal value and deducted from staff costs accordingly if they are used. The value is reviewed annually and, if necessary, the item is written down.

Collateral for own liabilities as well as assets ­under reservation of ownership

All investments and cash holdings except for the KVG, VVG and UVG segments are reported as tied assets.

Intangible assets

With intangible assets, a distinction is drawn between purchased software and projects. The latter are amortised on a straight-line basis over the course of their useful life. With purchased software, amounts below CHF 5,000 are expensed.

Projects are generally amortised over a period of five years from launch, up to a maximum of ten years in justified cases. They must provide a benefit over several years. At maximum, they are measured at cost of acqui­sition or production. These costs must be measurable and allocable to the project. Projects may only be capitalised if they are strategic in nature and involve an investment in excess of CHF 3 million.

Property, plant and equipment

Property, plant and equipment are depreciated on a straight-line basis over the course of their useful life. For fixtures and fittings, acquisitions and collective ­acquisitions for amounts of more than CHF 5,000 are capitalised. Amounts below this limit are expensed.

Useful life for each asset category:

  • Five years for fixtures and fittings
  • Three years for IT hardware
  • Three years for vehicles

The value is reviewed annually and the item is written down accordingly.

Prepaid expenses and accrued income

This item includes expenses during the reporting year that are deducted as an expense in the following finan­cial year, and income that only leads to revenue in the following financial year.

Receivables

Receivables due from third parties, such as policyholders, insurance organisations, agents and brokers, cantons and other parties, are measured at nominal value. The security is determined on the basis of the maturity structure and recognisable credit risks. In addition to individual write-downs for specific known receivable risks, impairments are formed using statistical information about the risk of default. The calculation of the necessary value adjustments also includes the type of receivable (private customer, corporate customer, co-payment) in addition to the maturity structure. The assumptions are based on historical figures from previous years. Assuming the losses on accounts remain constant as in previous years, an allowance for doubtful receivables is made for the unpaid receivables of up to 180 days with a rate of 0.25 per cent. For older receivables, the effects of Art. 64a KVG (depending on the canton) are included in the ­calculation of the allowance for doubtful receivables of the KVG companies. The totals of the receivables are included in the ratio of the debt collection proceedings initiated to the resulting certificates of debt.

The receivables due from affiliates are measured at ­nominal value, taking account of operationally necessary impairments.

Cash and cash equivalents

Cash and cash equivalents include cash on hand as well as postal and bank account balances. Cash and cash equivalents are measured at nominal value. Any impairments are booked accordingly.

Net technical provisions

The item for net technical provisions includes provisions for claims and benefits, actuarial reserves, provisions for profit sharing, technical equalisation reserves and provisions for guarantees as well as other technical provisions.

Provisions for claims and benefits are calculated according to actuarial methods recognised by the supervisory authorities (e.g. chain ladder). In doing so, the following parameters are taken into account for the year of occurrence and the year of processing:

  • First year of treatment versus payment year for care benefits
  • First year of event versus payment year for daily benefits

The reserves for annuities are calculated according to the accounting principles pursuant to Art.108 UVV. The calculation is based on the annuity without cost of living bonuses. For ceded co-insurance, we assume our portion of the individual actuarial reserve as reported by the company that carries it.

For group sickness benefits, provisions for profit sharing are formed for contracts that include agreements on profit sharing. They are calculated as the expected value of the profit share paid out after the reporting date for contracts for profit sharing that are in effect through the reporting date. The estimate of provisions for profit ­sharing takes account of the active portfolio and the empirical claims experience as at the reporting date.

The equalisation reserves and provisions for guarantees protect the capital base against the effects of unusual fluctuations in the technical result. They are endowed up to a maximum limit of 15 per cent of the insurance ­benefits in line with the technical result. The lower limit is zero.

The other technical provisions include additional actua­rial provisions that are measured according to the applicable and approved business plan.

Non-technical provisions

If an outflow of funds is probable, a corresponding provi­sion is raised for legal and actual obligations on an event in the past. The amount is determined by analysing the relevant past result and the economic risk. If time has a significant impact, the provision requirement must be discounted. The provisions are revalued annually.

Provisions for investment risk

The provisions for investment risk map the long-term volatilities of the capital market. The provisions are based on the total portfolio and are reviewed annually. The target provisions for investment risk are calculated on the basis of

  • ten per cent of Swiss bonds
  • three per cent of properties and buildings as well as
  • twenty per cent of other investments.

If the investments during the reporting period experience above-average losses in value, the provisions for investment risk can also be liquidated in the income statement, either in full or in part. If the values of the investments increase by more than the average during the reporting period, the provisions for investment risk can also be increased in full or in part to the target value in the income statement.

Accrued expenses and deferred income

This item includes deferred income during the reporting year that is credited as income in the following financial year, and expenses for the reporting year that are only paid the following financial year.

Liabilities

This item mainly includes obligations to policyholders or service providers as well as premiums billed in advance. Loans due are also recognised in this item. The liabilities are recognised in the balance sheet at their nominal amount.

3. Consolidated companies 2017

Name

Sector

Consolidation

Shareholding in %

Capital in CHF m

Helsana Ltd, Dübendorf

Holding

Fully consolidated

100

70.0

– Helsana Insurance Company Ltd, Dübendorf

Health insurance

Fully consolidated

100

70.0

– Helsana Supplementary Insurances Ltd, Dübendorf

Health insurance

Fully consolidated

100

35.0

– Helsana Legal Protection Ltd, Aarau

Legal expenses insurance

Equity method

50

3.0

– Progrès Insurance Ltd, Dübendorf

Health insurance

Fully consolidated

100

0.3

– Indivo Insurance Ltd, Dübendorf

Health insurance

Fully consolidated

100

0.1

– Helsana Accidents Ltd, Dübendorf

Accident insurance

Fully consolidated

100

14.0

– Solida Insurance Ltd, Zurich

Accident insurance

Equity method

50

10.0

– Helsana Investment Ltd, Dübendorf

Holding

Fully consolidated

100

0.1

– SSS Schaden Service Switzerland Ltd, Zurich

Recourse settlement

Fully consolidated

50.9

0.1

– Health & Medical Service AG, Zurich

Healthcare sector

Fully consolidated

100

0.1

– Procare Vorsorge AG, Dübendorf

Services

Fully consolidated

100

0.1

– Purchasing Cooperative HSK Ltd, Dübendorf

Services

Fully consolidated

60

0.1

– Aviga AG, Zurich

Case management

Equity method

50

1.0

– Topwell-Apotheken AG, Winterthur

Healthcare sector

Equity method

25

0.3

4. Notes to the consolidated income statement

Figures in CHF thousand

2017

2016

Premium income

6,391,250

6,371,065

Reinsurers' share

–798

–824

Total net premiums earned

6,390,452

6,370,241

Cost of claims and benefits

–6,663,482

–6,675,433

Co-payments

633,539

646,188

Reinsurers' share

0

2,195

Change in technical provisions

–221,578

–16,444

Loss mitigation costs

–63,821

–57,967

Total net cost of claims and benefits

–6,315,342

–6,101,461

Personnel expenses

–378,849

–365,381

Administrative offices and operating equipment

–25,696

–27,413

IT costs

–97,016

–94,048

Marketing, advertising and commission

–70,438

–92,495

Other administrative expenses

–93,894

–31,322

Write-downs

–13,942

–13,734

Total operating expenses, net

–679,835

–624,393

Liquid funds (interest)

2,763

8,521

Receivables (interest risk adjustment, default interest, etc.)

5,244

4,143

Other income

1,377

1,684

Total other operating income

9,384

14,348

Liquid funds (interest)

–2,707

–4,777

Liabilities (interest risk adjustment, etc.)

–77

–95

Other expenses

–65,036

–965

Total other operating expenses

–67,820

–5,837

Non-operating income, third party

18,774

17,103

Non-operating expenses, third party

–13,457

–14,446

Total non-operating income

5,317

2,657

Extraordinary expenses

–12

–28

Total extraordinary income

–12

–28

5. Notes to the consolidated income statement – investments

Figures in CHF thousand

Ordinary earnings

Realised gains

Unrealised gains

Total 2016

Investment income

Real estate

18,925

126

8,553

27,604

Bonds

82,298

172,272

3,896

258,466

Equities

23,857

64,023

100,097

187,977

Alternative investments

0

0

20,289

20,289

Real estate funds

0

79,941

23,951

103,892

Currency futures

0

30,491

15,243

45,734

Investments in other companies

234

1,566

9,027

10,827

Employer contribution reserve

0

0

167

167

Other investment income 1

147

0

0

147

Total investment income

125,461

348,419

181,223

655,103

Figures in CHF thousand

Administrative costs

Realised losses

Non-realised losses

Total 2016

Investment expenses

Real estate

0

–6

–5,410

–5,416

Bonds

0

–144,938

–8,299

–153,237

Equities

0

–73,981

–73,365

–147,346

Alternative investments

0

–35

–3,621

–3,656

Real estate funds

0

–14,830

–55,064

–69,894

Currency futures

0

–51,553

–1,910

–53,463

Investments in other companies

0

0

–26

–26

Employer contribution reserve

0

0

–1,378

–1,378

Asset management costs

–13,237

0

0

–13,237

Total investment expenses

–13,237

–285,343

–149,073

–447,653

Change in provision for investment risk

0

0

–152,000

–152,000

Total investment income 2016

112,224

63,076

–119,850

55,450

1 Other investment income comprises retrocession repayments by the custodian financial institution.

Figures in CHF thousand

Ordinary earnings

Realised gains

Unrealised gains

Total 2017

Investment income

Real estate

19,123

608

10,321

30,052

Bonds

70,119

168,807

15,708

254,634

Bond funds

0

0

2,009

2,009

Equities

25,037

157,227

145,170

327,434

Alternative investments

0

0

14,235

14,235

Real estate funds

0

19,896

62,168

82,064

Currency futures

0

29,029

8,802

37,831

Investments in other companies

350

3,300

907

4,557

Employer contribution reserve

0

0

220

220

Other investment income 1

4,588

0

0

4,588

Total investment income

119,217

378,867

259,540

757,624

Figures in CHF thousand

Administrative costs

Realised losses

Non-realised losses

Total 2017

Investment expenses

Real estate

0

–2,218

–5,185

–7,403

Bonds

0

–136,390

–18,403

–154,793

Bond funds

0

0

–171

–171

Equities

0

–48,029

–63,043

–111,072

Alternative investments

0

–30

–8,250

–8,280

Real estate funds

0

–3,326

–3,125

–6,451

Currency futures

0

–64,863

–5,972

–70,835

Investments in other companies

0

0

–26,882

–26,882

Employer contribution reserve

0

0

–1,001

–1,001

Other investment expenses

–3,859

0

0

–3,859

Asset management costs

–12,497

0

0

–12,497

Total investment expenses

–16,356

–254,856

–132,032

–403,244

Change in provision for investment risk

0

0

–51,000

–51,000

Total investment income 2017

102,861

124,011

76,508

303,380

1 Other investment income comprises retrocession repayments by the custodian financial institution.

6. Notes to the consolidated balance sheet – investments

Figures in CHF thousand

As at 1.1.2016

Additions /  disposals

Change in valuation adjustment

As at 31.12.2016

Real estate

317,303

6,404

3,143

326,850

Bonds 1

3,668,307

46,655

–4,404

3,710,558

Equities

1,129,904

12,945

26,732

1,169,581

Alternative investments

133,530

66,943

16,668

217,139

Real estate funds

482,868

67,683

–31,113

519,437

Currency futures

–10,891

0

13,333

2,442

Investments in other companies

75,232

–550

9,001

83,683

Loans and mortgages

7

6

0

13

Employer contribution reserve

6,687

0

–1,211

5,476

Investments

5,802,947

200,085

32,149

6,035,180

Figures in CHF thousand

As at 31.12.2016

Additions /  disposals

Change in valuation adjustment

As at 31.12.2017

Real estate

326,850

2,963

5,136

334,949

Bonds 1

3,710,558

31,827

–2,695

3,739,690

Bond funds

0

22,573

1,839

24,412

Equities

1,169,581

–15,431

82,128

1,236,278

Alternative investments

217,139

31,943

5,985

255,067

Real estate funds

519,437

35,610

59,043

614,090

Currency futures

2,442

0

2,830

5,272

Investments in other companies

83,683

–95

–25,975

57,613

Loans and mortgages

13

–4

0

9

Employer contribution reserve

5,476

0

–782

4,694

Investments

6,035,179

109,386

127,509

6,272,074

1 The market value of the bonds (excluding accrued interest) is CHF 3,926,178,000 (CHF 3,843,759,000 as at 31 December 2016).

7. Currency futures

Market value as at 31.12.2017

Market value as at 31.12.2016

Figures in CHF thousand

Currency

Positive

Negative

Positive

Negative

Futures

Hedges

CHF

4,486

0

3,378

0

Futures

Hedges

USD

0

–325

0

–511

Futures

Hedges

EUR

0

–500

24

0

Total in bonds1

4,486

–825

3,402

–511

Futures

Hedges

USD

7,671

0

0

–917

Futures

Hedges

EUR

0

–2,612

1,264

0

Futures

Hedges

GBP

214

0

2,095

0

Total currency futures

7,885

–2,612

3,359

–917

1 The bond hedges are included in the bond asset class.

8. Statement of asset additions and disposals Fixed and intangible assets

Figures in CHF thousand

Office fixtures, fittings and equipment

IT hardware

Vehicles

Total property, plant and equipment

Projects

Software

Total intangible assets

Net carrying amount as at 1.1.2016

6,185

7,563

132

13,880

31,727

13,528

45,255

Historical cost

Carrying amount as at 1.1.2016

145,224

51,516

668

197,408

52,192

18,979

71,171

Asset additions

1,998

2,644

20

4,662

56,735

7,763

64,498

Asset disposals

0

–2,507

–2

–2,509

0

0

0

Carrying amount as at 31.12.2016

147,222

51,653

686

199,561

108,927

26,742

135,669

Accumulated valuation adjustments

Value adjustments as at 1.1.2016

–139,039

–43,953

–536

–183,528

–20,465

–5,451

–25,916

Depreciation and amortisation

–2,383

–6,020

–85

–8,488

–36,309

–5,348

–41,657

Asset disposals

0

2,506

2

2,508

0

0

0

Value adjustments as at 31.12.2016

–141,422

–47,467

–619

–189,508

–56,774

–10,799

–67,573

Net carrying amount as at 31.12.2016

5,800

4,186

67

10,053

52,153

15,943

68,096

Figures in CHF thousand

Office fixtures, fittings and equipment

IT hardware

Vehicles

Total property, plant and equipment

Projects

Software

Total intangible assets

Net carrying amount as at 31.12.2016

5,800

4,186

67

10,053

52,153

15,943

68,096

Historical cost

Carrying amount as at 31.12.2016

147,222

51,653

685

199,560

108,927

26,742

135,669

Asset additions

3,078

9,883

204

13,165

0

0

0

Asset disposals

–16

–10,538

–34

–10,588

0

0

0

Carrying amount as at 31.12.2017

150,284

50,997

856

202,137

108,928

26,742

135,670

Accumulated valuation adjustments

Value adjustments as at 31.12.2016

–141,422

–47,466

–619

–189,507

–56,775

–10,799

–67,574

Depreciation and amortisation

–2,962

–6,531

–128

–9,621

–33,241

–5,348

–38,590

Asset disposals

3

10,363

34

10,400

0

0

0

Value adjustments as at 31.12.2017

–144,381

–43,633

–713

–188,727

–90,016

–16,148

–106,164

Net carrying amount as at 31.12.2017

5,903

7,364

143

13,410

18,912

10,595

29,506

9. Deferred charges and credits

Figures in CHF thousand

31.12.2017

31.12.2016

Accrued interest on investments

34,079

36,270

Risk compensation

434,289

293,551

Other accrued income and prepaid expenses

143,690

84,697

Total deferred charges

612,058

414,518

Risk compensation

13,185

68,287

Other deferred income and accrued expenses

43,427

27,806

Total deferred credits

56,612

96,093

10. Receivables and liabilities

Figures in CHF thousand

31.12.2017

31.12.2016

Policyholders

315,503

284,573

Insurance organisations

5,199

6,614

Related parties

561

1,338

Government offices

20,306

4,982

Other receivables

37,334

45,845

Total receivables

378,903

343,352

Policyholders

281,069

357,625

Insurance organisations

821

1,067

Service providers

80,224

95,309

Agents and brokers

1,712

1,790

Related parties

2,232

2,220

Government offices

18,411

709

Current financial liabilities

110,000

0

Other liabilities

165,305

123,002

Total liabilities

659,774

581,722

11. Technical provisions

Figures in CHF thousand

Provision for claims and benefits 1

Actuarial reserve 2

Provision for policyholder participation

Claims equalisation reserve

Other technical provisions 3

Total

As at 1.1.2016

1,596,669

420,141

58,630

745,653

578,983

3,400,076

Creation

1,227,168

29,564

794,638

41,061

412,250

2,504,681

Release

–1,219,656

–22,366

–789,856

–54,900

–401,459

–2,488,238

Restatement

0

0

0

2,055

–2,055

0

As at 31.12.2016

1,604,181

427,339

63,412

733,869

587,719

3,416,519

Figures in CHF thousand

Provision for claims and benefits 1

Actuarial reserve 2

Provision for policyholder participation

Claims equalisation reserve

Other technical provisions 3

Total

As at 31.12.2016

1,604,181

427,339

63,412

733,869

587,719

3,416,519

Creation

1,195,210

21,126

827,164

287,804

56,617

2,387,921

Release

–1,243,922

–30,122

–800,802

–57,659

–33,837

–2,166,342

As at 31.12.2017

1,555,469

418,343

89,774

964,014

610,499

3,638,098

1 The amount of reinsurance in the provisions for claims and benefits was CHF 0 as at 31 December 2017 (CHF 0 as at 31.12.2016).

2 The actuarial reserves were discounted with a technical interest rate of 2.75 per cent for the accident years up to 2013 and 2.0 per cent for 2014, 2015, 2016 and 2017 (Average term: 15.3 years).

3 The other technical provisions comprise provisions for other compulsory health insurance products (OKP) (models such as HAV / HMO). Ageing reserves were discounted with a technical interest rate of 1.0 per cent (Average term: 39.2 years).

12. Non-technical provisions

Figures in CHF thousand

Restructur- ing 1

Personnel / brokers 2

Taxes

IT investments

Process risks 3

Other 4

Total

As at 1.1.2016

5,267

23,330

53,780

358

0

58,952

141,687

Creation

628

27,345

104,875

368

0

–1,281

131,935

Use

–4,240

–27,298

–90,786

–726

0

–32,296

–155,346

As at 31.12.2016

1,655

23,377

67,869

0

0

25,375

118,277

Figures in CHF thousand

Restructur- ing 1

Personnel /  brokers 2

Taxes

IT investments

Process risks 3

Other 4 / 5

Total

As at 31.12.2016

1,655

23,377

67,869

0

0

25,375

118,277

Creation

0

41,073

7,025

0

2,190

66,793

117,081

Use

–1,252

–25,067

–73,915

0

0

–10,257

–110,491

As at 31.12.2017

403

39,383

979

0

2,190

81,911

124,867

1 The restructuring provisions include the costs of the organisational changes that were made as part of the cost reduction programme.

2 The provisions for holiday and overtime claims as well as staff bonuses and broker fees are included under “Personnel / brokers”.

3 The process risks include subsequent licensing requirements. Any payments were deferred accordingly.

4 The other non-technical provisions include past provisions for subsequent premium corrections. In 2014, the Swiss Parliament decided to correct the imbalances in basic health insurance premiums accumulated from 1996 to 2013 in accordance with Art. 106 of the Federal Health Insurance Act (KVG). The financial correction process took place between 2015 and 2017.

5 The Swiss Financial Market Supervisory Authority (FINMA) has ordered a restriction for the awarding of discounts. The potential compensation payment to individual policyholders was set aside conservatively in 2017 at CHF 65 million.

13. Provisions for investment risk

Figures in CHF thousand

Provision for investment risk

Total

As at 1.1.2016

639,632

639,632

Creation

157,000

157,000

Release

–5,000

–5,000

As at 31.12.2016

791,632

791,632

Figures in CHF thousand

Provision for investment risk

Total

As at 31.12.2016

791,632

791,632

Creation

102,000

102,000

Release

–51,000

–51,000

As at 31.12.2017

842,632

842,632

14. Liabilities to pension funds

Employer contribution reserve in TCHF

Par value

Waiver of usage

Balance sheet

Release

Balance sheet

Earnings from employer contribution reserve

31.12.2016

2016

31.12.2016

2016

31.12.2016

2016

Prior year

Pension schemes

5,476

0

5,476

–1,378

6,687

–167

209

Total

5,476

0

5,476

–1,378

6,687

–167

209

Economic benefit / obligation and pension cost

Funding surplus /deficiency 1

Economic interest of organisation

Change from prior year /recognised in income statement in reporting year

Contributions recognised in reporting period

Pension cost in personnel costs

31.12.2016

31.12.2016

31.12.2015

2016

Prior year

Pension plans with funding surplus

150,191

0

0

0

30,096

30,096

29,443

Total

150,191

0

0

0

30,096

30,096

29,443

Employer contribution reserve in TCHF

Par value

Waiver of usage

Balance sheet

Release

Balance sheet

Earnings from employer contribution reserve

31.12.2017

2017

31.12.2017

2017

31.12.2017

2017

Prior year

Pension schemes

4,695

0

4,695

–1,001

3,913

219

–167

Total

4,695

0

4,695

–1,001

3,913

219

–167

Economic benefit / obligation and pension cost

Funding surplus /  deficiency 1

Economic interest of organisation

Change from prior year /  recognised in income statement in reporting year

Contributions recognised in reporting period

Pension cost in personnel costs

31.12.2017

31.12.2017

31.12.2016

2017

Prior year

Pension plans with funding surplus

158,698

0

0

0

31,709

31,709

30,096

Total

158,698

0

0

0

31,709

31,709

30,096

1 The information is based on the audited 2015 and 2016 annual financial statements of the staff pension fund foundation of Helsana Insurance Company Ltd.

15. Other information

Collateral for own liabilities, reservation of ownership

The total amount of the assets used as collateral stood at CHF thousand 166,055 as at the reporting date (bonds incl. accrued interest).

Contingent receivables / liabilities

Within the scope of Group VAT taxation, the Helsana Group is jointly and severally liable to the Swiss Federal Tax Administration. Verein Artisana is also included in the VAT group together with the fully consolidated companies.

Significant related companies

Figures in CHF thousand

Transactions with the Helsana Group (net)1

Investments 2

Technical provisions 2

2017

2016

31.12.2016

31.12.2015

31.12.2016

31.12.2015

Name

Solida Insurance Ltd, 8048 Zurich

11,957

11,637

612,996

594,515

540,751

531,275

Helsana Legal Protection Ltd, 5000 Aarau

17,238

16,886

44,724

40,086

38,963

35,958

1 The transactions with associated companies include the sum of the statements of these companies, which include the transferred net premiums less any profit sharing and compensation for administration.

2 The figures have been taken from the 2016 Annual Report.