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

690,160.9

671,352.7

595,780.7

429,479.7

479,641.8

469,271.6

Total Interest And Dividend Income

231,732.2

219,369.7

219,471

264,216.1

319,620

335,495.5

Gain (Loss) on Sale of Investments, Total

129,637.5

237,829.7

254,233.1

-182,677.7

23,543.5

-53,298.9

Other Revenues, Total

3,905.9

1,639.7

21,652.5

-18,350.4

19,702.2

23,601.5

Total Revenues

1,055,436.5

1,130,191.8

1,091,137.3

492,667.7

842,507.4

775,069.7

Total Revenues % Chg.

26.4%

7.1%

-3.5%

-54.8%

71%

26.6%

Policy Benefits

818,417.5

820,448.5

754,705.5

626,141.6

648,814.1

635,844.9

Depreciation & Amortization - (Collected)

7,098

7,358.4

7,397.8

7,544.1

8,636

8,812.4

Selling General & Admin Expenses, Total

24,882.2

23,007.1

24,439.2

27,061.8

33,331.2

35,424.9

Provision For Loan Losses

-2,205.4

-3,177.9

-3,484.4

-4,777.6

-4,103.2

-7,045.8

Salaries And Other Employee Benefits

57,070.2

52,661.1

53,706.5

54,004.4

60,529.3

63,388.8

Other Operating Expenses

130

Total Operating Expenses

909,673.3

906,653.1

843,733.3

719,529.5

755,413.8

750,646.7

Operating Income

145,763.2

223,538.7

247,404

-226,861.8

87,093.6

24,422.9

Interest Expense, Total

-23,892.2

-17,319.7

-12,930.9

-24,357

-61,947.4

-67,685.1

Currency Exchange Gains (Loss)

-52,147.4

-126,717.2

-74,946.8

301,166.6

32,732.3

167,888

Other Non Operating Income (Expenses)

858.3

-24,198

EBT, Excl. Unusual Items

69,723.6

79,501.8

159,526.4

49,947.8

58,736.9

100,427.8

Asset Writedown

833.6

2,114

-267.6

-267.6

EBT, Incl. Unusual Items

70,557.2

81,615.8

159,526.4

49,947.8

58,469.3

100,160.2

Income Tax Expense

6,697.9

5,657.6

18,637.1

11,985.7

6,955.5

11,475.2

Earnings From Continuing Operations

63,859.3

75,958.2

140,889.3

37,962.1

51,513.8

88,685

Earnings Of Discontinued Operations

1,475.6

Minority Interest

-1,102

-1,378.8

-1,375.2

-602.8

-585

33

Net Income

62,757.3

74,579.5

139,514.1

37,359.4

50,928.9

90,193.6

Preferred Dividend and Other Adjustments

2,667.9

3,390.9

3,390.9

3,390.9

3,390.9

3,404.4

Net Income to Common Incl Extra Items

60,089.4

71,188.5

136,123.2

33,968.4

47,537.9

86,789.2

Net Income to Common Excl. Extra Items

60,089.4

71,188.5

136,123.2

33,968.4

47,537.9

85,313.6

Total Shares Outstanding

13,169.2

13,169.2

13,169.2

14,669.2

14,669.2

14,669.2

Weighted Avg. Shares Outstanding

12,618

13,169.2

13,169.2

13,189.8

14,669.2

14,669.2

Weighted Avg. Shares Outstanding Dil

12,618

13,169.2

13,169.2

13,189.8

14,669.2

14,669.2

EPS

4.8

5.4

10.3

2.6

3.2

5.9

EPS Diluted

4.8

5.4

10.3

2.6

3.2

5.9

EBITDA

150,811.8

228,695.1

252,523.1

-221,792.3

93,018

30,310.4

Effective Tax Rate

9.5%

6.9%

11.7%

24%

11.9%

11.5%