Income Statement
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
Mar '24
LTM

Premiums and Annuity Revenues

244,985.6

257,598.3

314,298.4

361,581.2

463,226.5

504,164.8

Total Interest And Dividend Income

265,693.8

270,256.6

314,314.3

402,909.1

539,556

573,550.8

Gain (Loss) on Sale of Investments, Total

37,747.9

3,222

-8,973.9

25,650.6

25,688.7

Non-Insurance Activities Revenues

1,876.9

2,837.8

3,404.9

3,258.7

6,551.2

8,505

Other Revenues, Total

28,144.9

34,053.8

36,127.5

49,655.8

56,225.6

59,302.7

Total Revenues

540,701.2

602,494.4

671,367.1

808,430.9

1,091,209.9

1,171,212

Total Revenues % Chg.

27.2%

11.4%

11.4%

20.4%

35%

33%

Policy Benefits

213,867.1

246,952.9

281,086.6

302,472.7

416,488.9

453,280.3

Policy Acquisition / Underwriting Costs, Total

22,061

26,143.7

34,420.4

42,381.7

69,706

73,548.2

Depreciation & Amortization - (Collected)

4,567.9

4,984.6

5,627.3

6,778

9,001.3

9,648.4

Selling General & Admin Expenses, Total

18,587.7

17,493.2

22,537.8

30,901.2

19,617.9

19,617.9

Provision For Loan Losses

-59,432.8

-48,031.2

-31,415.9

-45,491.6

-52,388.5

Salaries And Other Employee Benefits

46,274

45,204.3

63,037.4

84,244.1

99,684.3

104,222.4

Other Operating Expenses

17,740.4

12,176.2

9,011.5

20,124.7

33,684.5

36,820.6

Total Operating Expenses

323,098.1

412,387.7

463,752.2

518,318.3

693,674.5

749,526.3

Operating Income

217,603.1

190,106.7

207,614.9

290,112.6

397,535.4

421,685.7

Interest Expense, Total

-93,385.3

-91,412.8

-94,982.6

-122,014.2

-183,995.1

-199,711.1

Income (Loss) on Equity Invest.

6.6

-1.8

-3.6

11.9

80.9

77

Other Non Operating Income (Expenses)

-41,203.8

0.5

EBT, Excl. Unusual Items

83,020.6

98,692.6

112,628.7

168,110.3

213,621.2

222,051.6

Gain (Loss) on Sale of Assets

-4

-69.2

77.1

1

129.1

129.1

EBT, Incl. Unusual Items

83,016.6

98,623.4

112,705.8

168,111.3

213,750.3

222,180.7

Income Tax Expense

23,080.6

24,949.6

29,570.5

46,015.9

57,796.7

61,228.5

Earnings From Continuing Operations

59,936

73,673.8

83,135.3

122,095.4

155,953.6

160,952.2

Minority Interest

-26,244.7

-28,969.2

-37,567.6

-57,922.6

-74,475.7

-77,523.6

Net Income

33,691.3

44,704.6

45,567.7

64,172.8

81,477.9

83,428.6

Net Income to Common Incl Extra Items

33,691.3

44,704.6

45,567.7

64,172.8

81,477.9

83,428.6

Net Income to Common Excl. Extra Items

33,691.3

44,704.6

45,567.7

64,172.8

81,477.9

83,428.6

Total Shares Outstanding

1,591.4

1,591.4

1,591.4

1,592.6

1,594.1

1,595.3

Weighted Avg. Shares Outstanding

1,591.4

1,591.4

1,591.4

1,591.4

1,592.8

1,593.6

Weighted Avg. Shares Outstanding Dil

1,591.7

1,591.7

1,591.9

1,604.3

1,608.3

1,608.7

EPS

21.2

28.1

28.6

40.3

51.2

52.4

EPS Diluted

21.2

28.1

28.6

40

50.7

51.9

EBITDA

219,867.7

192,295.2

210,066.1

292,744.1

401,261.3

425,685.2

Effective Tax Rate

27.8%

25.3%

26.2%

27.4%

27%

27.6%