Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Premiums and Annuity Revenues

33,576

31,440

34,290

34,769

36,051

34,680

Total Interest And Dividend Income

14,425

13,590

14,551

11,737

14,608

14,896

Gain (Loss) on Sale of Assets, Total

300

Gain (Loss) on Sale of Investments, Total

340

772

1,015

-1,434

-1,298

-1,092

Non-Insurance Activities Revenues

Other Revenues, Total

676

-2,465

2,287

9,362

-2,678

-2,559

Total Revenues

49,317

43,337

52,143

54,434

46,683

45,925

Total Revenues % Chg.

3.6%

-12.1%

20.3%

4.4%

-14.2%

16%

Policy Benefits

29,234

28,428

26,908

24,962

29,181

28,278

Policy Acquisition / Underwriting Costs, Total

5,164

4,211

4,524

4,557

4,808

4,516

Selling General & Admin Expenses, Total

8,319

7,961

8,295

8,552

7,946

8,057

Other Operating Expenses

11

Non-Insurance Activities Expenses

Total Operating Expenses

42,717

40,600

39,727

38,071

41,935

40,862

Operating Income

6,600

2,737

12,416

16,363

4,748

5,063

Interest Expense, Total

-1,417

-1,457

-1,305

-1,125

-1,136

-1,124

Currency Exchange Gains (Loss)

227

378

17

-25

120

68

EBT, Excl. Unusual Items

5,410

1,658

11,128

15,213

3,732

4,007

Restructuring Charges

-218

-435

-433

-570

-553

-553

Gain (Loss) on Sale of Assets

125

-8,525

3,044

-82

643

757

Asset Writedown

Legal Settlements

2

21

-3

41

-1

-2

Other Unusual Items

-32

-12

-389

-303

37

36

EBT, Incl. Unusual Items

5,287

-7,293

13,347

14,299

3,858

4,245

Income Tax Expense

1,166

-1,460

2,441

3,025

-20

273

Earnings From Continuing Operations

4,121

-5,833

10,906

11,274

3,878

3,972

Earnings Of Discontinued Operations

48

4

-1

-3,982

Minority Interest

-821

-115

-539

-1,046

-235

-631

Net Income

3,348

-5,944

10,367

10,227

3,643

-641

Preferred Dividend and Other Adjustments

22

29

29

29

29

36

Net Income to Common Incl Extra Items

3,326

-5,973

10,338

10,198

3,614

-677

Net Income to Common Excl. Extra Items

3,278

-5,977

10,338

10,199

3,614

3,305

Total Shares Outstanding

870

861.6

818.7

734.1

688.8

649.9

Weighted Avg. Shares Outstanding

876.8

869.3

854.3

778.6

719.5

689.3

Weighted Avg. Shares Outstanding Dil

889.5

869.3

864.9

787.9

725.2

689.3

EPS

3.8

-6.9

12.1

13.1

5

-1

EPS Diluted

3.7

-6.9

11.9

12.9

5

-1

EBITDA

11,606

6,857

16,958

20,772

8,962

9,004

Effective Tax Rate

22.1%

20%

18.3%

21.2%

-0.5%

6.4%