Translated
from the
Hebrew original
Migdal Insurance and Financial Holdings Ltd.
and its subsidiaries
Financial Statements
As at December 31, 2006
Migdal Insurance and Financial Holdings Ltd.
and its subsidiaries
Financial Statements
As at December 31, 2006
Index
Page
Independent Auditors’ report to the shareholders
3-2
Consolidated financial statements:
Balance sheets
3-3 ; 3-4
Income statements
3-5
Statements of changes in shareholders’ equity
3-6
Life assurance business statements
3-7
General insurance business statements
3-8
Statements of cash flows
3-9 ; 3-12
Financial statements of the Company:
Balance sheets
3-13
Income statements
3-14
Statements of cash flows
3-15 ; 3-16
Notes to the financial statements
3-17 ; 3-144
Appendix to the financial statements
3-145 ; 3-152
------------
Independent Auditors' Report
to the Shareholders of
Migdal Insurance and Financial Holdings Ltd.
We have audited the following financial statements of Migdal Insurance and Financial Holdings Ltd. (the Company) and the
following consolidated financial statements of the Company and its subsidiaries:
Balance sheets as at December 31, 2006 and 2005 - Consolidated and Company and Consolidated and Company statements for
each of the three years in the period ended December 31, 2006:
- Income statements - consolidated and Company
- Statements of changes in shareholders’ equity
- Consolidated life assurance business statements
- Consolidated general insurance business statements
- Statements of cash flows - consolidated and Company
These financial statements are the responsibility of the Company’s Board of Directors and Management. Our responsibility is
to express an opinion on these financial statements based on our audits.
We conducted our audit in accordance with generally accepted auditing standards in Israel, including those prescribed by the
Israeli Auditors Regulations (Auditor’s Mode of Performance), 1973. Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also
includes assessing the accounting principles used and significant estimates made by the Board of Directors and Management,
as well as evaluating the overall financial statements presentation. We believe that our audits provide a reasonable basis for
our opinion.
In our opinion, based on our audits as stated above:
(a)
The above financial statements of the Company present fairly, in all material respects, the financial position of the
Company as at December 31, 2006 and 2005 and the results of its operations, the changes in its shareholders’ equity
and its cash flows for each of the three years in the period ended December 31, 2006, in conformity with generally
accepted accounting principles. In addition, in our opinion, the above financial statements were prepared in
accordance with the Securities Regulations (Preparation of Annual Financial Statements), 1993.
(b)
The above consolidated financial statements of the Company and its subsidiaries present fairly, in all material
respects, the financial position of the Company and its subsidiaries as at December 31, 2006 and 2005, and the results
of their operations and their cash flows on a consolidated basis for each of the three years in the period ended
December 31, 2006, in conformity with the accounting, reporting and presentation principles prescribed by the
Supervision of Financial Services (Insurance) Law, 1981 and the regulations enacted pursuant thereto.
As described in Note 2, the aforementioned financial statements are in reported amounts, in conformity with the Accounting
Standards of the Israel Accounting Standards Board.
Without qualifying our opinion we draw attention to Note 32A to the financial statements with regard to the exposure to class
actions.
SOMEKH CHAIKIN
A member of KPMG International
KOST FORER GABBAY & KASIERER
A member practice of Ernst & Young Global
Joint Auditors
Tel-Aviv
March 6, 2007
3-2
Migdal Insurance and Financial Holdings Ltd.
Consolidated Balance Sheets
Note
Investments
Cash and cash equivalents
December 31,
2006
2005
Reported NIS in thousands
1,481,140
1,432,425
Securities
3.A
41,056,770
37,997,230
Loans and deposits:
Loans
Bank deposits
4.A
5
2,553,434
3,779,587
1,889,727
3,712,863
6,333,021
5,602,590
12,626
25,099
1,644,212
1,297,642
50,527,769
46,354,986
199,149
222,126
255,531
186,261
421,275
441,792
241,103
1,131,048
62,533
250,303
1,508,180
69,764
1,434,684
1,828,247
323,793
223,899
399,385
221,551
547,692
620,936
1,982,376
2,449,183
1,130,121
74,977
31,021
1,148,051
79,947
16,068
1,236,119
1,244,066
600,056
339,580
1,836,175
1,583,646
54,767,595
50,829,607
Investments in investees
6
Real estate for lease
8.B
Total investments
Fixed assets
Office premises
Other fixed assets
8.A
Total fixed assets
Amounts receivable
Insurance companies and insurance brokers:
Reinsurers’ share in insurance reserves
Reinsurers’ share in outstanding claims
Other accounts
9
Outstanding premiums
Other debtors and receivables
10
11
Total amounts receivable
Deferred acquisition costs and other assets
Deferred acquisition costs in life assurance
Deferred acquisition costs in general insurance
Deferred acquisition costs in health insurance
12
13
Other assets
14
Total deferred acquisition costs and other assets
The accompanying notes are an integral part of the financial statements.
March 6, 2007
Date of approval of the
financial statements
Aharan Fogel
Chairman of the Board
Izzy Cohen
Member of the Board and
Managing Director
3-3
Shimon Kalman
Chief Finance Officer
Migdal Insurance and Financial Holdings Ltd.
Consolidated Balance Sheets
Note
December 31,
2006
2005
Reported NIS in thousands
2,848,403
41,499,838
455,151
339,415
42,294,404
585,440
3,595,023
3,817,909
4,180,463
50,180,699
46,474,867
69,842
110,460
87,557
122,727
180,302
210,284
125,968
855,845
117,777
727,843
1,162,115
1,055,904
54,767,595
Insurance reserves and outstanding claims
Life assurance:
Assurance reserves
Reserve for extraordinary risks
Outstanding claims
605,485
556,606
3,261,303
Total long-term liabilities
48,484
227,772
15,292
313,937
46,362,790
15
16
17
27.D
24,196
223,193
17,609
308,978
45,526,757
455,151
380,882
Long-term liabilities
Subordinated deeds
Loans from banking institutions and others
Liabilities in respect of severance pay, net
Deferred taxes
10,681
573,976
Minority shareholders interest
2,682,670
2,402
Shareholders’ equity
50,829,607
18
Total life assurance
General insurance:
Reserves for unexpired risks
Outstanding claims
19
Total general insurance
Total insurance reserves and outstanding claims
Other liabilities
Insurance companies and insurance brokers:
Deposits by reinsurers
Other accounts
9
Total insurance companies
Credit from banking institutions and others
Other creditors and payables
20
21
Total other liabilities
The accompanying notes are an integral part of the financial statements.
3-4
Migdal Insurance and Financial Holdings Ltd.
Consolidated Income Statement
Note
Year ended December 31,
2006
2005
2004
Reported NIS thousands
Transferred from insurance business statements:
Income from life assurance business
Income from general insurance business
635,753
214,829
648,552
170,261
439,788
166,477
Total income from insurance business
850,582
818,813
606,265
65,736
18,753
121,371
19,253
184,360
20,963
46,983
102,118
163,397
14,964
24,363
15,423
20,317
20,196
7,072
26,448
2,258
6,284
101,733
149,703
198,387
952,315
968,516
804,652
23,341
3,400
19,322
23,093
18,483
15,672
925,574
926,101
770,497
-
-
24,066
925,574
926,101
794,563
362,640
364,138
255,308
562,934
561,963
539,255
Income not included in insurance
business statements:
Investment income, net
Less interest expenses on long-term liabilities
Income from insurance agencies, net
Income from management of pension funds, net
Income from other financial services, net
23
24
25
Total income, net
Administrative and general expenses, not
included in insurance business statements
Initial differences
26
2.F.8
Reversal of impairment in value of an interested
party’s quoted shares
Income before income taxes
Income taxes
27
Income after income taxes
Company’s share in results of affiliates, net
Minority’s share in net results of subsidiaries
8,685
(1,292)
Net income for the year
570,327
Net earnings per share (in NIS) *:
(3,216)
(2,923)
555,824
(3,287)
(1,520)
534,448
2.S.4
Basic earnings
0.5443
0.5342
0.5142
Diluted earnings
0.5430
0.5322
0.5120
The number of issued and paid-up shares that served
as the basis for the calculation (thousands):
Net earnings per share
1,047,821
1,040,420
1,039,386
Diluted earnings per share
1,050,421
1,044,389
1,043,844
*
Restated – see Note 2.S.4.
The accompanying notes are an integral part of the financial statements.
3-5
Migdal Insurance and Financial Holdings Ltd.
Statements of Changes in Shareholders’ Equity
Share
capital and
premiums
Note
110,476
305,117
1,874,768
125,000
2,415,361
17
-
-
-
17
-
1,036
-
110,493
306,153
1,859,216
300,000
2,575,862
9
-
-
-
9
2.O.6
-
120
-
-
120
27.A
33.F
33.F
-
855
-
110,502
307,128
1,915,040
350,000
2,682,670
-
13,626
-
-
13,626
25
-
-
-
25
2.O.6
-
1,647
-
-
1,647
27.A
33.F
33.F
-
108
-
110,527
322,509
Balance as at January 1, 2004
Realization of employee
options to shares
Decrease in tax on
revaluation increment
Dividend
Dividend announced
Net income for the year
27.A
33.F
33.F
Balance as at December 31, 2004
Realization of employee
options to shares
Tax benefit on employee
stock options
Decrease in tax on
revaluation increment
Dividend
Dividend announced
Net income for the year
Balance as at December 31, 2005
Capital reserve in respect of
options issued to employees
Realization of employee
options to shares
Tax benefit on employee
stock options
Decrease in tax on
revaluation increment
Dividend
Dividend announced
Net income for the year
Balance as at December 31, 2006
Total
Capital
Dividend
shareholders’
reserves
Surplus announced (1)
equity
Reported NIS in thousands
2.O.6
(1) Dividend announced after the
balance sheet date
The accompanying notes are an integral part of the financial statements.
3-6
(250,000)
(300,000)
534,448
(150,000)
(350,000)
555,824
(70,000)
(330,000)
570,327
2,085,367
(125,000)
300,000
-
(300,000)
350,000
-
(350,000)
330,000
330,000
1,036
(375,000)
534,448
855
(450,000)
555,824
108
(420,000)
570,327
2,848,403
Migdal Insurance and Financial Holdings Ltd.
Consolidated Life Assurance Business Statements
Note
Year ended December 31,
2006
2005
2004
Reported NIS in thousands
8,986,335
7,032,244
704,804
66,215
676,069
63,837
628,784
Claims - paid and outstanding:
Death, disability and others
Less reinsurance
4,491,221 *) 2,627,029 *)
706,954
78,170
Total revenues for the year
4,495,114
7,838,347
Premiums on retention
4,614,894 *) 4,515,022 *)
119,780
109,807
3,065,329
28.A
4,897,980
124,962
4,773,018
Premiums
Less reinsurance
638,589
612,232
4,405,215
Surrenders of policies
Maturity of policies
Participation in profits by group life assurance
Annuities
1,309,144
356,590
15,556
50,634
1,199,870 *) 1,328,702 *)
308,830
318,778
20,430
13,145
41,460 *)
33,962 *)
Total claims and other payments for the year
2,360,708
2,209,179
Increase in assurance reserves less reinsurance
Less management fees for policies participating
in profits
4,452,148
5,799,258 *) 3,732,019 *)
28.F
471,338
498,666
2,306,819
321,746
Increase in assurance reserves, net
Decrease in reserves for extraordinary risks
3,980,810
-
5,300,592 *) 3,410,273 *)
(2,677)
(3,287)
Total increase in reserves, net
3,980,810
5,297,915
3,406,986
Excess of revenues over claims for the year
net of increase in reserves
1,496,829
1,479,241
1,318,439
485,082
367,446
475,443
341,083
499,425
322,281
852,528
816,526
821,706
Decrease in deferred acquisition costs
Reinsurance commissions
17,931
(33,557)
21,753
(32,295)
66,765
(38,405)
Total expenses for the year, net
836,902
805,984
850,066
24,174
24,705
28,585
635,753
648,552
439,788
Commissions
Administrative and general expenses
26
Amortization of life assurance portfolio
acquisition expenses
Life assurance business income for the year
transferred to the income statements
*)
28.B.4
Reclassification of investment contracts in accordance with the Supervisor’s Circular – (see Note 2.I.8).
The accompanying notes are an integral part of the financial statements.
3-7
Migdal Insurance and Financial Holdings Ltd.
Consolidated General Insurance Business Statements
Note
Year ended December 31,
2006
2005
2004
Reported NIS in thousands
Premiums
Registration and other fees
1,426,810
240,720
1,459,762
234,662
1,494,123
245,984
Total insurance fees
1,667,530
1,694,424
1,740,107
497,179
509,981
494,664
1,170,351
1,184,443
1,245,443
17,919
1,471
3,108
Insurance fees earned
Investment income
1,188,270
139,271
1,185,914
156,752
1,248,551
143,433
Total revenues for the year
1,327,541
1,342,666
1,391,984
Claims - paid and outstanding
Less reinsurance
830,565
92,587
1,830,590
1,011,663
1,313,455
462,445
Total claims for the year
737,978
818,927
851,010
Excess of revenues over claims for the year
589,563
523,739
540,974
Commissions
Less reinsurance commissions
234,105
67,262
235,602
73,602
246,359
61,453
166,843
162,000
184,906
217,873
209,450
190,897
384,716
371,450
375,803
Less reinsurance
Insurance fees on retention
Decrease (increase) in reserves for unexpired
risks, net of reinsurance
Administrative and general expenses
26
Increase in deferred acquisition costs
2.J.2
Total expenses for the year, net
(9,982)
(17,972)
(1,306)
374,734
General insurance business income for the year
- transferred to the income statements
29
The accompanying notes are an integral part of the financial statements.
3-8
353,478
374,497
214,829
170,261
166,477
Migdal Insurance and Financial Holdings Ltd.
Consolidated Statements of Cash Flows
Note
Year ended December 31,
2006
2005
2004
Reported NIS in thousands
Cash flows from current activities:
585,591
251,817
(379,952)
692,342
168,162
(186,710)
457,456
673,794
128,380
10,384
430,073
(45,614)
138,764
384,459
(934,665)
(286,948)
Net cash provided by current activities
703,275
219,861
(165,816)
757,320
(A)
(B)
(C)
In life assurance business
In general insurance business
In other current operations
(28,473)
(11,209)
(3,997)
(14,629)
(2,531)
(100,457)
Cash flows from investment activities:
Charges in investments earmarked to shareholders’
equity and non- insurance liabilities:
Securities
Loans and deposits
Investments in investees, in mutual fund management
activities and in insurance portfolios
Realization of investments in previously
consolidated subsidiaries
Investment in companies consolidated for the first time
Transition from full consolidation to
proportionate consolidation
Proceeds from realization of quoted
shares of an interested party
Proceeds from realization of investments in affiliates
Acquisition of fixed assets and real estate for lease
Proceeds from realization of fixed assets
Change in shareholders’ loans to affiliates, net
(D)
(E)
(F)
-
21,782
(1,016,393)
81,728
-
8,675
(110,109)
7,142
2,928
(95,115)
8,424
(3,033)
936,876
100
(56,021)
13,495
(3,729)
Net cash provided by (used in) investment activities
(243,545)
273,415
(158,141)
Cash flows from financing activities:
Receipt of long term loans
Repayment of long term loans
Redemption of quoted securities
Change in short-term credit from banking institutions, net
Dividend paid
Dividend paid to external shareholders by subsidiary
Realization of employee stock options into shares
(62,883)
17,798
(420,000)
25
149,892
(84,756)
54,375
(700,000)
(1,337)
9
309
(97,760)
(78,422)
(187,629)
(125,000)
(330)
17
Net cash used in financing activities
(465,060)
(581,817)
(488,815)
48,715
149,054
26,838
Balance of cash and cash equivalents at the
beginning of the year
1,432,425
1,283,371
1,256,533
Balance of cash and cash equivalents at the
end of the year
1,481,140
1,432,425
1,283,371
Change in cash and cash equivalents
The accompanying notes are an integral part of the financial statements.
3-9
Migdal Insurance and Financial Holdings Ltd.
Consolidated Statements of Cash Flows
Year ended December 31,
2006
2005
2004
Reported NIS in thousands
(A) Cash flows from current life assurance business operations:
Income from life assurance business
635,753
648,552
439,788
4,025,203
41,395
49,094
68,787
24,174
5,309,838
66,801
161,578
60,060
24,705
3,482,793
19,279
171,399
60,662
28,585
(3,239,854)
(634,522)
(41,125)
(307,538)
(5,326,611)
(334,685)
36,171
(109,089)
(2,580,818)
(323,688)
43,715
(175,429)
Items not involving cash flows:
Change in assurance reserves net of reinsurance
Change in outstanding claims net of reinsurance
Change in deferred acquisition costs
Depreciation and amortization
Amortization of assurance portfolios acquisition expenses
Realization of investments (investments), net:
Securities
Loans
Deposits with banks
Real estate for lease and office premises
Change in other balance sheet items , net:
Short-term credit from banking institutions
Insurance companies
Outstanding premiums
Other debtors and receivables and other creditors and payables
10,661
18,914
18,696
(287,837)
(11,429)
14,099
(188,777)
703,275
585,591
692,342
214,829
170,261
166,477
(17,919)
43,484
4,970
17,493
(1,471)
210,555
(1,904)
18,324
(3,108)
231,613
(1,306)
16,131
61,254
(24,605)
(40,560)
(8,163)
(198,512)
19,175
65,883
(3)
(279,761)
(32,221)
1,190
101
Insurance companies
Outstanding premiums
Other debtors and receivables and other creditors and payables
(20,166)
27,166
(37,922)
(49,051)
10,689
7,871
(2,997)
57,920
14,123
Cash flows provided by current general
insurance business operations
219,861
251,817
Cash flows provided by current life assurance business operations
(2,585)
48,426
36,067
(B) Cash flows from current general insurance business
operations:
Income from general insurance business
Items not involving cash flows:
Change in insurance reserves net of reinsurance
Change in outstanding claims net of reinsurance
Change in deferred acquisition costs
Depreciation and amortization
Realization of (investments) investments, net:
Securities
Loans
Deposits with banks
Real estate for lease and office buildings
Changes in other balance sheet items, net:
The accompanying notes are an integral part of the financial statements.
3-10
168,162
Migdal Insurance and Financial Holdings Ltd.
Consolidated Statements of Cash Flows
2006
Year ended December 31,
2005
2004
Reported NIS in thousands
(C) Cash flow from other current operations:
Net income for the year
Income from insurance business
570,327
(850,582)
555,824
(818,813)
534,448
(606,265)
(46,115)
(155,893)
(104,634)
(14,466)
11,977
8,101
1,177
23,709
18,737
31,816
(6,892)
-
22,336
-
16,393
217
(59,261)
11,806
3,984
1,546
1,292
10,316
(459)
4,162
2,923
(24,066)
7,793
(680)
2,708
1,520
130,291
(36,034)
18,279
(165,816)
(379,952)
(186,710)
Items not involving cash flows:
Changes in deferred acquisition costs in life assurance and in
health insurance
Changes in deferred taxes relating to income from
ordinary operations
Company’s share in net results of affiliates, less dividend
received and write-off of initial difference
Amortization of acquisition costs of insurance portfolio
held by insurance agencies, pension portfolios and
rights to manage provident and mutual funds
Loss (profit) from realization of affiliates
Income from realization of quoted securities of an interested party
Reversal of impairment in value of investment in long-term
quoted securities
Depreciation and amortization
Loss (profit) from sale of fixed assets
Interest and erosion of loans
External shareholders’ share in net earnings of subsidiaries
Change in other debtors and receivables and other
creditors and payables, net
Cash flows used in other current operations
(D) Realization of investment in previously
consolidated subsidiaries
Working capital (excluding cash and cash equivalents)
Life assurance reserves
Loan from parent company
-
-
684,862
(679,290)
(8,103)
Net cash outflows
-
-
(2,531)
The accompanying notes are an integral part of the financial statements.
3-11
Migdal Insurance and Financial Holdings Ltd.
Consolidated Statements of Cash Flows
2006
Year ended December 31,
2005
2004
Reported NIS in thousands
(E) Investment in companies consolidated for the first time
Working capital (excluding cash and cash equivalents)
Investment in an affiliate
Fixed assets
Other assets
Initial difference
External shareholders’ interest
Liability for severance pay
Other long term liabilities
658
(229)
(4,502)
76
-
7,681
10,147
(14,899)
(690)
(30,708)
695
13,145
2,254
(2,970)
(5,107)
(1,352)
(103,943)
7,648
3,013
-
Net cash outflow
(3,997)
(14,629)
(100,457)
(F) Transition from full consolidation to
proportionate consolidation
Working capital (excluding cash and cash equivalents)
Fixed assets
Other assets
Initial difference
Liabilities for severance pay
-
6,138
3,613
2,454
10,669
(1,092)
-
Net cash inflow
-
21,782
-
(G) Significant activities not involving cash flows
For the year ended December 31, 2006
Acquisition of fixed assets and real estate for lease against creditors in the amount of NIS 17,191 thousand.
Acquisition of mutual fund management activities against long term liability in the amount of NIS 28,418 thousand.
For the year ended December 31, 2005
Acquisition of fixed assets and real estate for lease against creditors in the amount of NIS 8,856 thousand.
For the year ended December 31, 2004
Dividend proposed for payment in the amount of NIS 250,000 thousand.
Acquisition of fixed assets and real estate for lease against creditors in the amount of NIS 10,347 thousand.
Sale of investment in an affiliate against debtors in the amount of NIS 600 thousand.
The accompanying notes are an integral part of the financial statements.
3-12
Migdal Insurance and Financial Holdings Ltd.
Company’s Balance Sheets
Note
December 31,
2006
2005
Reported NIS in thousands
Investments
Subsidiaries
2,516,074
2,032,598
306,779
6,226
21,315
593,927
220
84,824
334,320
678,971
2,850,394
2,711,569
2,848,403
2,682,670
1,991
28,899
2,850,394
7
2,711,569
Current assets
Securities
Other debtors and receivables
Cash and cash equivalents
3.A
11
Shareholders’ equity
Current Liabilities
Other creditors and payables
21
The accompanying notes are an integral part of the financial statements.
Date of approval of the financial statements: March 6, 2007.
Aharan Fogel
Chairman of the Board
Izzy Cohen
Member of the Board and
Managing Director
3-13
Shimon Kalman
Chief Finance Officer
Migdal Insurance and Financial Holdings Ltd.
Company’s Income Statements
Note
Year ended December 31,
2006
2005
2004
Reported NIS in thousands
Income
Company’s share in results of subsidiaries, net
Dividend and realization of investment in
quoted shares of an interested party
556,721
The accompanying notes are an integral part of the financial statements.
3-14
1,873
497,239
472,840
77,534
47,662
574,773
520,502
-
24,066
574,773
544,568
5,339
18,949
10,120
570,327
Net income for the year
2,195
575,666
27
2,688
-
Income taxes
474,713
575,666
Income before income taxes
499,434
21,633
Reversal of impairment in value of long term
investment in quoted shares of an
interested party
88,028
554,033
Financing income, net
-
556,721
26.B
386,685
-
Administrative and general expenses
499,434
555,824
534,448
Migdal Insurance and Financial Holdings Ltd.
Company’s Statements of Cash Flows
Year ended December 31,
2006
2005
2004
Reported NIS in thousands
Cash flows from current activities:
Net income for the year
Adjustments required to present cash flows
from current activities (A)
570,327
534,448
(395,629)
(317,893)
(229,224)
174,698
Net cash provided by current activities
555,824
237,931
305,224
Cash flows from investment activities:
Investment in investees
Granting of shareholders' loans and capital notes to investees
Proceeds from repayment of shareholders loans
and capital notes to investees
Proceeds from realization of quoted securities
of an interested party
Proceeds from sale (acquisition) of quoted securities, net
(130,000)
(45,000)
-
50,000
-
306,768
531,044
936,876
(943,334)
181,768
531,044
(31,772)
Settlement of long term loans
Realization of quoted securities, net
Settlement of short term credit from banking institutions, net
Dividend paid
Realization of employee options into shares
(420,000)
25
(6,374)
(700,000)
9
(24,370)
(78,422)
(24,095)
(125,000)
17
Net cash used in financing activities
(419,975)
(706,365)
(251,870)
(63,509)
62,610
21,582
Balance of cash and cash equivalents at the
beginning of the year
84,824
22,214
632
Balance of cash and cash equivalents at the
end of the year
21,315
84,824
22,214
Net cash provided by (used in) investment activities
(314)
(25,000)
-
Cash flows from financing activities:
Change in cash and cash equivalents
The accompanying notes are an integral part of the financial statements.
3-15
Migdal Insurance and Financial Holdings Ltd.
Company’s Statements of Cash Flows
Year ended December 31,
2006
2005
2004
Reported NIS in thousands
(A) Adjustments required to present cash flows
from current activities:
Items not involving cash flows:
Income from realization of long term investment in quoted
shares of an interested party
Reversal of impairment in value of long-term investment in
quoted securities
Company’s share in net results of investees,
net of dividends received
Change in deferred taxes
Increase in value of quoted securities, net
Erosion of loans
-
-
(59,261)
-
-
(24,066)
(356,721)
(8,146)
(19,620)
-
(273,455)
864
(61,582)
-
(117,192)
8,063
(38,895)
190
(384,487)
(334,173)
(231,161)
Changes in asset and liability items:
Change in other debtors and receivables
Change in other creditors and payables
(6,006)
(5,136)
263
16,017
(483)
2,420
(11,142)
16,280
1,937
(395,629)
(317,893)
(B) Significant activities not involving cash flows
For the year ended December 31, 2004
Dividend proposed for payment in the amount of NIS 250,000 thousand.
The accompanying notes are an integral part of the financial statements.
3-16
(229,224)
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 1 - General
A.
The Company is a public company whose shares are listed for trade on the Tel Aviv Stock
Exchange.
B.
As at the financial statements date, approximately 70% of the Company is held by Assicurazioni
Generali S.p.A. (hereinafter: Generali) and approximately 10% is held by Bank Leumi Le-Israel
Ltd. (hereinafter: Bank Leumi). The rest of the shares are held by the public.
C.
The Notes relate to the Company’s consolidated financial statements, except when stated
otherwise.
D.
Definitions
In these financial statements:
The Company
- Migdal Insurance and Financial Holdings Ltd.
Interested party
as defined in paragraph (1) of the definition of an “interested
- party” in a company in Section 1 of the Securities Law.
The Group
- Migdal Insurance and Financial Holdings Ltd. and its subsidiaries
Affiliates
- companies or partnerships in which the Company has significant
influence but are not subsidiaries and the investments in them are
included on the basis of equity value
Subsidiaries
- companies whose financial statements are fully consolidated,
directly or indirectly, with the Company’s financial statements
Proportionately
- companies held by a number of entities that have a contractual
consolidated subsidiaries
agreement for a joint control and their financial statements are
proportionally consolidated with the Company’s financial
statements.
Investees
- subsidiaries,
affiliates
Index
- The Consumer Price Index published by the Central Bureau of
Statistics (hereinafter - CPI)
Financial Statement
Details Regulations
- Insurance Supervision Regulations (Financial Statement Details)
1998.
Related parties
- as defined in the Financial Statement Details Regulations.
The Regulator
- Regulator of Insurance Business.
Insurance Supervision
Law
- The Supervision of Financial Services Law (Insurance), 1981.
Capital Regulations
- Supervision of Insurance Business Regulations (Minimum
Solvency Margin Required from an Insurer), 1998, as amended.
Ways of Investment
Regulations
- Supervision of Insurance Business Regulations (Ways of
Investment of Capital and Reserves of an Insurer and Management
of its Liabilities), 2001, as amended.
3-17
proportionately-consolidated
subsidiaries
and
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies
A.
Accounting principles
The consolidated financial statements, which mainly report the assets, liabilities and operations of the
consolidated insurance companies are prepared in accordance with the accounting, reporting and
presentation principles prescribed by the Financial Services Supervision Law (Insurance), 1981 and
the regulations issued thereunder, including the Financial Statement Details Regulations and in
accordance with the directives of the Regulator of Insurance.
The Company’s financial statements are prepared in accordance with generally accepted accounting
principles and in accordance with the Securities Regulations (Preparation of Annual Financial
Statements) 1993, except for the classification of items that in Management’s opinion are prepared in
accordance with the type of business of the Company, which is a holding company whose major
assets are not current assets, in accordance with Rule 8 of the above Securities Regulations.
B.
Reporting basis of the financial statements
1)
In accordance with the Financial Statement Details Regulations amendment following to the
issue of Accounting Standards No. 12 and 17 of the Israel Accounting Standards Board with
respect to the discontinuance of adjustment of financial statements, the adjustment of financial
statements for the effect of inflation was discontinued as of January 1, 2004.
2)
3)
Amounts of non-monetary assets do not always reflect their realizable value or current economic
value, but only the reported amounts of such assets except for assets which are held against
liabilities in respect of policies participating in investment income that are reported according to
fair value (also see 2 F below).
4)
The term “cost” in these financial statements represents cost in reported amounts.
5)
C.
In the past the Company prepared its financial statements on the basis of historical cost adjusted
for the changes in the CPI. The adjusted amounts included in the financial statements as at
December 31, 2003 constitute the starting point for the nominal financial report as of
January 1, 2004. Any additions made beginning from this date are included in their nominal
values.
Condensed financial data of the Company in nominal historical values for tax purposes is
presented in Note 33.
Details of the index and the representative exchange rate of the U.S. dollar (hereunder - the
dollar)
2006
1)
2)
3)
2005
2004
Index in points (average base 1993)
For December
For November
184.9
184.9
185.1
185.4
180.7
180.6
Representative exchange rate of the
dollar in NIS as at December 31
4.225
4.603
4.308
The annual rate of increase
(decrease) in the index and in the
representative exchange
rate of the dollar
Index for December
Index for November
(0.1%)
(0.3%)
2.4%
2.7%
1.2%
0.9%
(8.2%)
6.9%
(1.6%)
Representative exchange rate of the
dollar compared to the shekel
3-18
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
D. Consolidation of financial statements
1)
The consolidated financial statements include the audited financial statements of the Company
and those of its subsidiaries. Jointly-controlled companies have been consolidated in accordance
with the proportional consolidation method.
2)
Intercompany transactions and balances have been eliminated upon consolidation of the
financial statements except for insurance transactions that are reported in the relevant items of
the insurance business statements and in the item "income from insurance agencies” that have
been consolidated in the income statement.
Intercompany earnings from commissions earned by insurance agencies classified as deferred
acquisition costs of the insurance companies, have been eliminated.
3)
The excess of the cost of the investments over the equity value as at acquisition date of the
subsidiaries, which was allocated to assets and liabilities, is included in the related balance sheet
items and is allocated to the statement of income corresponding to the depreciation of assets.
Regarding the initial difference, see paragraph F (8) below. The balance of excess of cost is
included in other assets.
4)
Investees manage pension funds, provident funds, mutual funds and investment portfolios. The
management companies have no ownership rights over the assets and liabilities of these funds
and bear no obligation as to their yield. Therefore, the activities, assets and liabilities of the
funds are not included in the consolidated financial statements.
E. Use of estimates
The preparation of financial statements and, in particular, those of insurance companies, in accordance
with the Insurance Business Supervision Law - 1981 and regulations issued thereunder, and in
accordance with generally accepted accounting principles, requires Management to make use of
estimates and valuations that affect the amounts of assets and liabilities and the disclosure of
contingent liabilities as well as the reported amounts of revenues and expenses during the reported
years. Actual results may differ from these estimates. The principal estimates included in the financial
statements are based on actuarial estimations made by appointed actuaries in accordance with
instructions of the Supervisor of Insurance in the various insurance branches (see also Notes 12.D,
18.D and 19.H below as to actuarial assumptions and estimates).
F. Valuation and presentation of assets and liabilities
1) Bank deposits for which maturity date, at the time of deposit, does not exceed three months are
included under cash and cash equivalents.
2) Unquoted bonds, loans and deposits (hereinafter – unquoted assets), except such assets held against
profit participating policies, and liabilities which are linked to the index, are included in the
balance sheet according to the latest published index prior to the balance sheet date, (November
index), in accordance with their contractual terms together with interest accrued as at balance sheet
date. Premium or discount in respect of investment in unquoted bonds is amortized using the
effective interest method. In cases where the nominal investment in unquoted assets is guaranteed
to the Company even if it is higher than the value adjusted to the index, the unquoted assets are
reported at their nominal value.
3-19
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
F. Valuation and presentation of assets and liabilities (Cont.)
2)
(Cont.)
Unquoted assets held against the liabilities of policies participating in investment income are
included in the balance sheet beginning from 2005 at their fair value using a discount cash flow
model, where the interest rates used for discounting the cash flows are determined relative to the
various risk ratings on the basis of quotations of a third party provider appointed by the
Regulator of Insurance (Interest Rate Company Ltd.).
As a result of the change in the assets valuation method in the year 2005, there was an increase
in the profit from life assurance business management fees and an increase in the profit before
taxes for the year 2005, in the amount of about 32 million and the net profit increased by about
NIS 19 million.
3)
Balances in or linked to foreign currency are included according to the representative exchange
rates as at the balance sheet date.
4)
Quoted bonds, shares and warrants for the acquisition of shares, including securities abroad that
are traded OTC in regulated markets are included at market value as at the balance sheet date.
Investment in mutual fund units are included at their redemption value as at balance sheet date.
5)
Derivative financial instruments in respect of foreign currency exchange rates, index, interest
rates, shares and other which are not hedge transactions are reported in the balance sheet at fair
value. Changes in the fair value of these instruments are charged (or credited) to the income
statement in the period during which they arise. The fair value of derivative financial
instruments is determined according to their market price, or, in their absence, according to a
valuation model. Derivative financial instruments, net, held by insurance companies are
reported under securities, in accordance with the Financial Statements Details Regulations.
Embedded derivatives are included with the base asset.
6)
Investments in unquoted shares, capital funds, and quoted shares held (by non-insurance
companies) as permanent investments, are included at cost. Where in Management’s opinion, a
decrease in value of such assets is not of a temporary nature, a provision for impairment in
value is included. When these assets are held against profit participating policies, they are
included at their fair value on the basis of their financial statements and economic valuations.
7)
Fixed assets and real estate for lease not held against profit participating policies are included at
cost, less accumulated depreciation and less impairment in value made in accordance with
Standard No. 15 of the Israel Accounting Standards Board (see H1 below).
The cost of a portion of the real estate includes an addition based on a revaluation performed by
certified real estate appraisers from the firm of Katzir, Friedman and Barak - Engineering and
Real Estate Appraising Ltd. on December 31, 1994.
Buildings used partly for rental purposes and partly as offices for the subsidiaries, are presented
as real estate for lease or as fixed assets, based on the use thereof.
Depreciation of fixed assets and real estate for lease is calculated using the straight-line method
over the estimated useful lives of the assets.
3-20
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
F. Valuation and presentation of assets and liabilities (Cont.)
7) (Cont.)
Real estate for lease held against profit participating policies are included on the basis of
valuations of market value made at least once a year. The value at balance sheet date is based
on the valuations made by certified real estate appraisers from the firm of Katzir, Friedman and
Barak - Engineering and Real Estate Appraising Ltd. which were prepared recently in the last
quarter of 2006, except for the assets that were purchased during the reported year. The
increase (decrease) in the value of the real estate is imputed to investment income in the life
assurance business statements.
Regarding the effect of the initial adoption of Accounting Standard No. 16 - Investment
Property and Accounting Standard No. 27 - Fixed Assets see paragraphs T-1 and T-3 below.
8)
Other Assets
a)
Other assets include the excess of acquisition cost of mutual funds management activities,
which was attributed, according to the estimates of financial experts, to the present value
of cash flows in future management fees, net of the existing portfolio at the time of
acquisition, which will be amortized over two to three years, to a brand that will be
amortized over the period of five years and the balance will be allocated to goodwill, that
will not be systemically amortized.
The Company performs an examination of the overall impairment in the value of
goodwill and the value of the existing portfolio once a year or more, in order to examine
if there were events or changes in circumstances that will show that there might have
been an impairment in value in accordance with Standard No. 15. Also see Note 7. A.
b)
The excess of cost resulting upon the acquisition of insurance subsidiaries which was
mainly attributable to the value of their life assurance portfolios, as well as life assurance
portfolio acquisition costs, are amortized by the straight line method over 15 years,
which in the opinion of Management reflects the average lifetime of the policies.
c)
The excess of cost resulting from the acquisition of insurance agencies or from the
combination of businesses acquired from insurance agencies, which was mainly
attributable to insurance commission portfolios, is amortized over the period of ten years
plus specific provisions in case there is a decrease in value.
3-21
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
F. Valuation and presentation of assets and liabilities (Cont.)
8) Other Assets (Cont.)
d)
Up to December 31, 2005, the goodwill was systematically amortized according to the
straight line method, over periods of up to twenty years. From January 1, 2006, following
the initial implementation of Accounting Standard 20 (Revised), the Company
discontinued the systematic amortization of the goodwill that was included in the balance
sheet in respect of investees. See paragraph S 3 hereunder.
The impairment in value of goodwill in respect of subsidiaries is examined once a year or
more, to see if there are any signs of impairment in value, in accordance with Accounting
Standard No. 15 (see paragraph (H) hereunder).
Impairment in value of goodwill in relation to affiliates is handled in the framework of
the examination of impairment in value of the entire investment (see paragraph (H)
hereunder.
G.
Investments in investees
Investments in investees are included according to the equity value method. Regarding the handling
of the initial difference that was created upon the purchase of these investees – see paragraph F.8
above.
H.
Impairment of assets
1)
Impairment in value of fixed assets and intangible assets
The Group Companies apply Accounting Standard No. 15 "Impairment in value of assets"
(hereunder – “the Standard”). The Standard applies to all assets appearing in the balance sheet,
excluding assets derived from benefits to employees, deferred tax assets, and financial assets
(not including investments in shares of an affiliate). According to the Standard, whenever there
is an indication that an asset may be impaired, the Group should determine if there has been an
impairment of the asset by comparing the carrying amount of the asset to its recoverable
amount. The recoverable amount is the higher of an asset's net selling price or value in use,
which is determined based on the present value of estimated future cash flows expected to be
generated by the continuing use of an asset and by its disposal at the end of its useful life. If the
carrying amount of an asset exceeds its recoverable amount, the impairment to be recognized is
measured by the amount by which the carrying amount of the asset exceeds its fair value. An
impairment loss recognized should be reversed only if there have been changes in the estimates
used to determine the asset's recoverable amount since the impairment loss was recognized.
The Company evaluates impairment loss for each cash generating unit separately. In testing for
impairment, the Company takes into consideration corporate assets that relate to other cash
generating units, as well as overheads that are attributed directly, or that can be reasonably and
consistently attributed to other units.
3-22
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
H. Impairment of assets (Cont.)
2)
Impairment of investments in other companies
The Company generally evaluates the fair value of its investments in each reporting period and
whenever changes in circumstances or occurrence of other events indicate a decline in value that
is other than temporary.
The evaluation of the fair value takes into consideration, among others, the market value of the
investments, estimates of analysts and valuations of the investments, the conditions of the
industry in which the portfolio company is operating, the portfolio company's business
condition, off-market transactions in the portfolio company's securities, prices of equity
transactions in the portfolio company and additional information that the portfolio company
presents to its board of directors (if the Company is represented on the board) or to its
shareholders.
Based on the results of the above evaluation, the Company, if necessary, recognizes an
impairment loss that is other than temporary in the statement of income.
I.
Life assurance business
1)
Life assurance premiums, including savings premiums, not including receipts in respect of
investment contracts (see paragraph 8 below) are mainly reported as income, when due.
Cancellations are recorded upon receipt of notice from the policyholder or by the Company as a
result of default in payment, as permitted by law.
2)
The life assurance reserves, reinsurers’ share therein and life assurance deferred acquisition costs
were determined by the actuary Mr. Leibush Ulman (previous year Mr. Dov Raphael), a senior
officer in subsidiary companies, who certified that their respective amounts were calculated
based on the data base of the subsidiaries according to the Instructions of the Supervisor of
Insurance and rules and methods detailed in Note 18 hereunder. (The statement of the actuary is
attached to the financial statements).
3)
The reserve for extraordinary risks is designated to serve the Group at a time of future
catastrophe and is calculated as a percentage of the insured amount at risk, in accordance with
principles laid down in draft regulations published in 2002, as set out below:
Insurance companies shall gradually increase their reserves for extraordinary risks in life
assurance until such reserves equal 0.2% of the amount on retention at risk as at
December 31, 2001. Provisions required as a result of changes in the amount on retention at risk
beginning from January 1, 2002, will be executed in equal parts over no more than eight
reporting years. A company may release funds from the reserve if the reserve exceeds 0.25% of
the amount on retention at risk.
In March 2004 the International Accounting Standard Board published an International
Accounting Standard regarding “Insurance Treateas” (IFRS4). The directives of this Standard
prescribe that the provision for extraordinary risks does not comply with the Standard’s
directives and therefore it should be eliminated. Taking this into account and in view of the
necessity to classify the reserve for extraordinary risks in life assurance in the financial
statements of insurance companies in Israel as shareholders’ equity, a Temporary Provision was
published in the framework of the States Capital Market Regularization Law (Legislation
Amendments to Achieve the Targets of the Budget and Financial Policy for the year 2007),
2007, which grants a tax exempt with respect to the classification of the reserve for extraordinary
risks as shareholders’ equity, at the rate of up to 0.17% of the amount at risk that the insurer
holds, and any excess amount that will be transferred to shareholders equity, as mentioned, will
be liable to tax during the period of four years from the year 2007, onwards.
3-23
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
I.
Life assurance business (Cont.)
3)
(Cont.)
In February 2007 the Regulator published a circular whereby commencing from the first quarter
of 2007, the provision for the reserve for extraordinary risks in life assurance will be eliminated
in the financial statements of insurance companies.
According to the aforementioned circular, the elimination of the provision will be imputed to the
income statement as an extraordinary item, net of the affect of income taxes, if any.
At the same time a capital requirement was defined at the rate of 0.17% of the amount on
retention at risk. Nevertheless, it was determined that the minimum capital requirement in
respect of the amount at risk will not be lower than the requirement on the date of transfer.
As at December 31, 2006 the subsidiaries’ reserve for extraordinary risks is in the amount of
about NIS 455 million, which comprise about 0.24% of the amount on retention at risk, out of
which about NIS 321 million under the basic framework of 0.17% of the amount on retention at
risk and about NIS 134 million above the said limits.
As a result of the aforementioned Regularizations, it is expected that in the first quarter of 2007
Migdal Insurance will record a profit, net of tax, in the amount of about NIS 406 million, while
at the same time an additional capital requirement will be created in the amount of about NIS
321 million.
With respect to the tax implications regarding the classification of the reserve, as mentioned, see
also Note 27. A. 5 hereunder.
With respect to the increase in the capital requirements from insurance companies, see also Note
7.D. 5 hereunder.
4)
Outstanding claims include provisions for outstanding claims made by Group experts on the
basis of notices received of insurance occurrences and insured amounts. The provision for claims
incurred but not yet reported (IBNR) is included in assurance reserves.
5)
The provisions for annuities and for disability and long-term care claims in payment are included
in assurance reserves (see also paragraph S.1 hereunder).
6)
Deferred acquisition costs (the “DAC”) include direct commission expenses to agents including
prizes and bonuses, and other expenses relating to acquisition and writing new policies,
including medical examinations, underwriting and marketing and administrative and general
expenses
The DAC is amortized in equal portions over the policy period but not over more than 15 years.
DAC in respect of cancelled policies are written-off at date of cancellation. This method relates
to policies sold as from January 1, 1999.
Deferred acquisition costs for policies produced until December 31, 1998 continue to be
included on the “Zillmer deduction” method, based on rates from premium or from the sum at
risk according to the various insurance programs.
7)
Index-linked life assurance reserves and the investments used to cover these reserves, including
deferred acquisition costs, are included in the financial statements according to the latest
published index prior to the balance sheet date (the November index), including life assurance
reserves in respect of policies which are linked to the index for June (semi-annual linkage).
3-24
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
I.
Life assurance business (Cont.)
8)
The Company implements the directives as determined in the Regulator’s circular dated
January 7, 2007, regarding receipts in respect of the investment contracts and according to this
circular the investment contracts were defined as insurance contracts with a legal structure which
do not expose the insurer to any significant insurance risk.
The investment contracts include, among others:
a)
100% savings policies which are withdrawn as a capital amount without insurance riders.
b)
Annuity policies for a defined period.
The accounting treatment of investment contracts is as follows: receipts in respect of investment
contracts will not be recorded under premiums in the life assurance business statements and they
will be allocated directly to the life assurance reserves. Surrenders in respect of these contracts
will not be allocated to the surrenders item but rather they will be deducted directly from the life
assurance reserves. Investment income is allocated directly to the reserve at the rate of yield that
was guaranteed to the policyholders.
The financial margin between the yield from the investment and the yield that was guaranteed to
the policyholders in respect of these contracts, as well as the expenses relating to this activity,
will be allocated to the statement of life assurance business.
According to the aforementioned circular, only products that were issued in the framework of
investment contracts and do not contain any insurance risk were defined in the financial
statements of Migdal Insurance, in the year 2006, as investment contracts.
According to the aforementioned circular, beginning from 2007, additional insurance products
which contain an insignificant insurance risk will be defined as investment contracts. It is
expected that during the year 2007, discussions will be held between the representatives of the
insurance companies and the Regulator of Insurance, regarding the definition of the types of
policies that will be included as investment contracts.
The comparative figures were reclassified. See Note 28. A. and B.
J.
General insurance business
1)
Insurance fees (premiums and fees) are recognized as income on the basis of monthly production
reports. These fees are generally in respect of insurance policies having a duration of one year.
(For fees relating to the period subsequent to balance sheet date, a provision for unexpired risks
is calculated – see 4 below).
A portion of the premiums in the health and foreign travel insurance branches are reported on a
monthly or daily basis.
Insurance fees in the motor act insurance branch are recorded upon payment of the premium
since insurance coverage in contingent on payment of premium insurance fees.
3-25
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
J.
General insurance business
1)
(Cont.)
Insurance fees in respect of policies commencing subsequent to balance sheet date or fees for
periods exceeding one year are included in deferred income.
Monthly production reports, primarily in the motor casco and comprehensive residential
insurance include the automatic renewal of all policies whose renewal date has arrived.
The revenues included in the financial statements is after deductions in respect of policy
cancellation notices received from policy holders and after the deduction of provisions for
cancellation and non payment of premiums subject to legal provisions.
2)
Deferred acquisition costs in general insurance include commissions to agents and a portion of
general and administrative expenses relating to writing new policies, relative to retained
unearned insurance premiums. The deferred acquisition costs are calculated at the lower of
actual costs or standard rates, set by the Insurance Regulations, calculated as a percentage of
unearned premiums for each branch.
In the year 2005, the Company began to compute deferred acquisition costs also relating to
health insurance. Deferred acquisition costs refer to costs arising from writing new policies, that
were written from the year 2005, including medical examinations, underwriting and marketing
and general and administrative expenses.
Deferred acquisition costs are amortized at equal rates over the policy’s term. However, in
policies whose insurance period is longer than six years, the asset can be amortized over a
shorter period, providing that it will not be less than six years. Deferred acquisition costs
relating to cancelled policies are eliminated at the time of cancellation.
As a result of the implementation of the directives, the deferred acquisition costs in the health
insurance branch, as at December 31, 2006 and 2005, totaled NIS 31 million and NIS 16 million,
respectively.
The profit from general insurance business for the year ended as at
December 31, 2006 and 2005 increased by the amount of about NIS 15 million, and about
NIS 16 million, respectively. The net profit for the years 2006 and 2005 increased by the
amount of about NIS 9 million in each of the years.
3)
The reserves for unexpired risks, outstanding claims and the reinsurers’ portion thereof and
deferred acquisition costs in general insurance (except as to the illness and hospitalization
branches) are calculated in accordance with the Regulations for Supervision of Insurance
Businesses (Mode of Calculating Provisions for Future Claims in General Insurance), 1984,
directives of the Supervisor of Insurance and actuarial evaluations made by the actuary Ms. Anat
Cohen, a senior officer of the subsidiaries, who certified that the amounts were calculated based
on the data base of the subsidiaries, on a basis consistent with the previous year and in
accordance with the instructions of the Supervisor of Insurance and applying rules and methods
described in Note 19.H (see also paragraphs 4 and 5 below).
3-26
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
J.
General insurance business (cont'd)
3)
(Cont.)
The insurance reserves and the deferred acquisition costs in the health branches were calculated
as from 2005 under new rules (see paragraph 4 below). The insurance reserves in these branches
were calculated by the actuary Mr. Leibush Ulman (previous year Mr. Dov Raphael) a senior
officer of the insurance subsidiaries, who has certified that the amounts were calculated based on
the data base of the subsidiaries in accordance with the instructions of the Supervisor of
Insurance and applying rules and methods described in Note 19.
The statements of the actuaries are attached to the financial statements.
4)
The reserves for unexpired risk represents the portion of the insurance premiums and fees
relating to the period subsequent to balance sheet date (unearned premiums) under generally
accepted accounting principles. These reserves do not represent the actual liabilities of unexpired
risk and therefore are not dependent on any specific assumptions.
Nevertheless, the reserves in the motor vehicle and comprehensive property branches include,
where necessary, provisions for premiums which do not cover the cost of anticipated claims
(hereunder – premiums deficiency), which are calculated using a model set down under
Regulations for Supervision of Insurance Business (Mode of Calculating Provisions for Future
Claims in General Insurance) – 1984. Furthermore, in health insurance branches provisions for
premiums deficiency are based on actuarial calculations.
The insurance reserves include a provision for anticipated losses in respect of group health
insurance which is calculated in accordance with the instructions of the Regulator of Insurance.
The amounts are insignificant.
According to the Regulator’s directives, the insurance reserves in the health branch are
calculated according to actuarial valuations from January 1, 2005. Up to that date the reserves
were calculated on the basis of the Regulator of Insurance directives.
According to the directives, the cancellation of the difference between the reserve for insurance
of medical expenses, which was calculated according to the previous directives, and that of an
actuarial valuation with respect to insurance of medical expenses, which is calculated according
to the new instructions (hereunder – the difference) will be spread equally over the period of
three years from January 1, 2005.
The abovementioned difference amounted to about NIS 16 million, consolidated.
As a result of the implementation of the directives, the profit from general insurance and the
profit before tax, in the years ended as at December 31, 2006 and 2005 increased by about
NIS 5 million. The net profit for each of those years increased by about NIS 3 million.
3-27
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
J.
General insurance business (cont'd)
5)
6)
Profit participation in group insurance is recorded on the basis of the agreements in effect, and
are deducted from insurances fees.
7)
Subrogations are taken into account in the claims data on which the actuarial calculations of
outstanding claims are made. In branches where there is insufficient statistical information, the
subrogations are taken into account in making the overall risk assessment of the claim on a
specific basis for each claim. Salvage recovery, primarily in motor vehicle property are recorded
as a reduction of the cost of claims on the basis of anticipated recovery.
8)
Premiums, commissions and claims from underwriting pools and coinsurance are recorded on a
proportional basis in accordance with the Company’s participation in the insurance.
9)
K.
Outstanding claims were mainly calculated according to actuarial valuations. In branches where
the actuary determined that an actuarial model cannot be applied due to lack of statistical
significance, the calculations of outstanding claims were made specifically for each claim. In
addition, outstanding claims include a provision for excess revenues over expenses accumulated,
in accordance with the Regulation for Supervision of Insurance Business (Mode of Calculating
Provisions for Future Claims in General Insurance) - 1984 - see Note 19. With respect to the
change in allocation of indirect expenses – see also paragraph s. 2. hereunder.
Premiums, commission and claims from other insurance companies and underwriting agencies,
is included according to accounts that are received up to the balance sheet date with the addition
of provisions as required.
Reinsurance
1)
The reinsurers’ liabilities towards the subsidiaries do not release the subsidiaries from their
liabilities towards policyholders insured under the insurance policies.
A reinsurer who does not fulfill his obligations under the reinsurance treaties may cause the
subsidiaries losses.
2)
The subsidiaries set-up a provision for doubtful debts in respect of reinsurance receivables the
collection of which is in doubt on the basis of a risk assessment of specific debts and a provision
calculated on the basis of an aging of the debts.
In addition, in determining the reinsurers’ share of outstanding claims and insurance reserves,
the possibility of collecting from the reinsurer, among others, is also taken into consideration by
the subsidiaries. When the reinsurer’s share is calculated on an actuarial basis, the share of
reinsurers in difficulty is calculated as per the actuary’s recommendations, which takes into
consideration the general risk factors. Furthermore, the subsidiaries take into consideration when
making the provisions, inter alia, the willingness of the parties to reach cut-off agreements (the
payment of the agreed amounts results in a complete and final settlement of the claims) in order
to reduce exposure.
3-28
Migdal Insurance and Financial Holdings Ltd.
Notes to the Financial Statements as at December 31, 2006
Note 2 - Reporting Principles and Accounting Policies (Cont.)
L.
Liabilities in respect of employee severance pay
The Group’s liabilities in respect of employee severance pay which include liabilities determined by
law, agreement, custom and Management’s expectations are fully covered by insurance policies,
issued mainly by the subsidiaries, by deposits with provident funds and by provisions for severance
pay.
M. Provisions for doubtful debts
Provisions for doubtful debts are made in respect of specific debts, the collection of which, in the
Company and subsidiaries management’s opinion, is doubtful. Provisions in respect of outstanding
premiums in general insurance business are made according to estimates, based inter alia, on the
period of default and in respect of loans secured by mortgage on buildings and other loans at various
rates of the balances in default together with a general provision, representing the subsidiaries’
estimates of the risks involved.
With respect to reinsurers’ debts – see paragraph K. 2 above.
N.
Administrative and general expenses
Administrative and g