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

5,604

5,980

6,478

7,225

7,958

8,324

Total Interest And Dividend Income

646

670

714

781

894

951

Gain (Loss) on Sale of Investments, Total

1,650

865

2,409

-1,467

1,127

1,336

Other Revenues, Total

24

21

25

24

34

35

Total Revenues

7,924

7,536

9,626

6,563

10,013

10,646

Total Revenues % Chg.

46.6%

-4.9%

27.7%

-31.8%

52.6%

13.6%

Policy Benefits

3,650

4,144

3,914

5,025

5,279

5,370

Policy Acquisition / Underwriting Costs, Total

1,640

1,734

1,862

2,072

2,292

2,424

Other Operating Expenses

109

105

99

107

112

117

Total Operating Expenses

5,399

5,983

5,875

7,204

7,683

7,911

Operating Income

2,525

1,553

3,751

-641

2,330

2,735

Interest Expense, Total

-53

-54

-53

-53

-54

-54

EBT, Excl. Unusual Items

2,472

1,499

3,698

-694

2,276

2,681

EBT, Incl. Unusual Items

2,472

1,499

3,698

-694

2,276

2,681

Income Tax Expense

475

283

730

-207

433

530

Earnings From Continuing Operations

1,997

1,216

2,968

-487

1,843

2,151

Net Income

1,997

1,216

2,968

-487

1,843

2,151

Net Income to Common Incl Extra Items

1,997

1,216

2,968

-487

1,843

2,151

Net Income to Common Excl. Extra Items

1,997

1,216

2,968

-487

1,843

2,151

Total Shares Outstanding

162.9

160.9

160.3

157.1

157

156.2

Weighted Avg. Shares Outstanding

163.2

161.2

161

158.8

157

156.8

Weighted Avg. Shares Outstanding Dil

165.1

162.4

162.7

158.8

158.1

157.8

EPS

12.2

7.5

18.4

-3.1

11.7

13.7

EPS Diluted

12.1

7.5

18.2

-3.1

11.7

13.6

EBITDA

2,597

1,662

3,869

-514

2,442

2,849

Effective Tax Rate

19.2%

18.9%

19.7%

29.8%

19%

19.8%