People's Insurance Company Group of China Ltd
OTC:PINXF
Income Statement
Income Statement
People's Insurance Company Group of China Ltd
Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Gross Premiums Earned |
237 306
|
244 809
|
276 798
|
318 568
|
317 999
|
342 539
|
361 554
|
397 563
|
410 087
|
420 188
|
447 227
|
455 419
|
468 919
|
484 678
|
514 510
|
670 029
|
687 452
|
814 253
|
536 149
|
818 972
|
653 803
|
651 201
|
560 657
|
551 999
|
560 063
|
566 937
|
465 709
|
508 085
|
506 553
|
509 858
|
501 017
|
|
Revenue |
257 349
N/A
|
269 961
+5%
|
304 655
+13%
|
346 629
+14%
|
353 080
+2%
|
389 667
+10%
|
406 055
+4%
|
429 486
+6%
|
443 901
+3%
|
455 623
+3%
|
484 015
+6%
|
491 748
+2%
|
500 316
+2%
|
519 070
+4%
|
552 426
+6%
|
721 053
+31%
|
741 824
+3%
|
885 120
+19%
|
584 391
-34%
|
901 317
+54%
|
731 771
-19%
|
727 438
-1%
|
623 781
-14%
|
613 751
-2%
|
620 282
+1%
|
625 043
+1%
|
487 395
-22%
|
558 520
+15%
|
543 660
-3%
|
533 800
-2%
|
519 681
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(239 611)
|
(252 783)
|
(286 527)
|
(328 623)
|
(328 868)
|
(357 352)
|
(373 929)
|
(405 712)
|
(423 634)
|
(435 169)
|
(458 668)
|
(462 199)
|
(476 233)
|
(494 731)
|
(528 218)
|
(690 553)
|
(702 867)
|
(842 029)
|
(555 183)
|
(852 218)
|
(689 178)
|
(688 365)
|
(584 398)
|
(578 669)
|
(582 400)
|
(583 461)
|
(443 505)
|
(514 677)
|
(500 746)
|
(500 057)
|
(480 669)
|
|
Selling, General & Administrative |
(20 205)
|
(20 601)
|
(21 659)
|
(23 873)
|
(26 464)
|
(29 974)
|
(35 963)
|
(59 052)
|
(83 177)
|
(91 957)
|
(103 814)
|
(115 218)
|
(122 717)
|
(119 394)
|
(112 911)
|
(152 464)
|
(154 676)
|
(200 366)
|
(109 235)
|
(189 518)
|
(164 432)
|
(151 860)
|
(135 816)
|
(140 463)
|
(139 635)
|
(140 607)
|
(391)
|
(110 330)
|
(78 528)
|
(45 531)
|
(1 604)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(2 477)
|
(1 060)
|
(2 133)
|
(2 084)
|
(2 057)
|
(1 986)
|
(1 926)
|
(2 244)
|
(2 338)
|
(2 848)
|
(3 694)
|
0
|
(3 947)
|
0
|
(4 050)
|
0
|
0
|
0
|
(4 184)
|
0
|
0
|
0
|
(5 003)
|
0
|
0
|
0
|
(4 933)
|
|
Benefits Claims Loss Adjustment |
(170 411)
|
(176 155)
|
(208 290)
|
(246 359)
|
(238 760)
|
(257 984)
|
(266 143)
|
(290 173)
|
(301 753)
|
(306 911)
|
(318 841)
|
(313 627)
|
(318 625)
|
(333 266)
|
(364 578)
|
(479 517)
|
(490 991)
|
(576 509)
|
(382 837)
|
(589 115)
|
(476 570)
|
(489 767)
|
(440 036)
|
(428 319)
|
(433 823)
|
(433 679)
|
(433 518)
|
(395 359)
|
(416 513)
|
(447 857)
|
(472 563)
|
|
Other Operating Expenses |
(48 995)
|
(56 027)
|
(56 578)
|
(58 391)
|
(61 167)
|
(68 334)
|
(69 690)
|
(54 403)
|
(36 647)
|
(34 315)
|
(34 087)
|
(31 110)
|
(32 553)
|
(39 223)
|
(47 035)
|
(58 572)
|
(53 253)
|
(65 154)
|
(59 061)
|
(73 585)
|
(48 176)
|
(46 738)
|
(4 362)
|
(9 887)
|
(8 942)
|
(9 175)
|
(4 593)
|
(8 988)
|
(5 705)
|
(6 669)
|
(1 569)
|
|
Operating Income |
17 738
N/A
|
17 178
-3%
|
18 128
+6%
|
18 006
-1%
|
24 212
+34%
|
32 315
+33%
|
32 126
-1%
|
23 774
-26%
|
20 267
-15%
|
20 454
+1%
|
25 347
+24%
|
29 549
+17%
|
24 083
-18%
|
24 339
+1%
|
24 208
-1%
|
30 500
+26%
|
38 957
+28%
|
43 091
+11%
|
29 208
-32%
|
49 099
+68%
|
42 593
-13%
|
39 073
-8%
|
39 383
+1%
|
35 082
-11%
|
37 882
+8%
|
41 582
+10%
|
43 890
+6%
|
43 843
0%
|
42 914
-2%
|
33 743
-21%
|
39 012
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
(4 418)
|
(1 564)
|
(2 541)
|
(904)
|
792
|
1 680
|
1 888
|
2 622
|
6 053
|
8 156
|
7 105
|
6 049
|
5 985
|
5 986
|
6 759
|
0
|
7 113
|
0
|
5 724
|
0
|
0
|
0
|
(3 229)
|
0
|
0
|
0
|
33
|
(399)
|
(1 525)
|
(2 337)
|
(3 461)
|
|
Non-Reccuring Items |
0
|
31
|
83
|
(1 374)
|
(1 584)
|
(170)
|
(44)
|
(223)
|
(1 001)
|
(2 052)
|
(1 621)
|
(1 171)
|
(3 010)
|
(3 363)
|
(1 820)
|
(1 798)
|
(2 701)
|
(2 697)
|
(3 322)
|
(3 276)
|
(1 261)
|
(1 258)
|
(326)
|
184
|
147
|
340
|
(1 510)
|
176
|
(13)
|
(184)
|
(1 258)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 515
|
(51)
|
12 424
|
0
|
11 459
|
6 095
|
6 010
|
65
|
17
|
91
|
165
|
249
|
343
|
275
|
216
|
137
|
|
Pre-Tax Income |
13 320
N/A
|
15 645
+17%
|
15 670
+0%
|
15 728
+0%
|
23 420
+49%
|
33 825
+44%
|
33 970
+0%
|
26 173
-23%
|
25 319
-3%
|
26 558
+5%
|
30 831
+16%
|
34 427
+12%
|
27 058
-21%
|
26 962
0%
|
29 147
+8%
|
41 217
+41%
|
43 318
+5%
|
52 818
+22%
|
31 610
-40%
|
57 282
+81%
|
47 427
-17%
|
43 825
-8%
|
35 893
-18%
|
35 283
-2%
|
38 120
+8%
|
42 087
+10%
|
42 662
+1%
|
43 963
+3%
|
41 651
-5%
|
31 438
-25%
|
34 430
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(3 176)
|
(2 787)
|
(3 615)
|
(4 279)
|
(4 705)
|
(6 330)
|
(6 305)
|
(5 256)
|
(4 638)
|
(4 370)
|
(7 780)
|
(9 819)
|
(8 343)
|
(973)
|
2 134
|
(60)
|
(6 077)
|
(7 276)
|
(3 377)
|
(6 904)
|
(5 318)
|
(4 563)
|
(5 291)
|
(6 207)
|
(5 992)
|
(7 143)
|
(7 232)
|
(5 906)
|
(5 376)
|
(2 597)
|
(2 964)
|
|
Income from Continuing Operations |
10 144
|
12 858
|
12 055
|
11 449
|
18 715
|
27 495
|
27 665
|
20 917
|
20 681
|
22 188
|
23 051
|
24 608
|
18 715
|
25 989
|
31 281
|
41 157
|
37 241
|
45 542
|
28 233
|
50 378
|
42 109
|
39 262
|
30 602
|
29 076
|
32 128
|
34 944
|
35 430
|
38 057
|
36 275
|
28 841
|
31 466
|
|
Income to Minority Interest |
(3 312)
|
(3 407)
|
(3 934)
|
(4 256)
|
(5 606)
|
(8 179)
|
(8 123)
|
(6 471)
|
(6 436)
|
(6 853)
|
(6 952)
|
(7 279)
|
(5 803)
|
(7 644)
|
(9 146)
|
(11 961)
|
(10 917)
|
(13 084)
|
(8 197)
|
(14 174)
|
(11 661)
|
(11 057)
|
(8 964)
|
(8 728)
|
(9 524)
|
(10 586)
|
(10 061)
|
(10 674)
|
(9 838)
|
(7 427)
|
(8 693)
|
|
Net Income (Common) |
6 832
N/A
|
9 451
+38%
|
8 121
-14%
|
7 193
-11%
|
13 109
+82%
|
19 316
+47%
|
19 542
+1%
|
14 446
-26%
|
14 245
-1%
|
15 335
+8%
|
16 099
+5%
|
17 329
+8%
|
12 912
-25%
|
18 345
+42%
|
22 135
+21%
|
29 196
+32%
|
26 324
-10%
|
32 458
+23%
|
20 036
-38%
|
36 204
+81%
|
30 448
-16%
|
28 205
-7%
|
21 638
-23%
|
20 348
-6%
|
22 604
+11%
|
24 358
+8%
|
25 369
+4%
|
27 383
+8%
|
26 437
-3%
|
21 414
-19%
|
22 773
+6%
|
|
EPS (Diluted) |
0.19
N/A
|
0.23
+21%
|
0.19
-17%
|
0.17
-11%
|
0.31
+82%
|
0.45
+45%
|
0.46
+2%
|
0.34
-26%
|
0.34
N/A
|
0.36
+6%
|
0.38
+6%
|
0.41
+8%
|
0.3
-27%
|
0.42
+40%
|
0.5
+19%
|
0.66
+32%
|
0.6
-9%
|
0.74
+23%
|
0.45
-39%
|
0.83
+84%
|
0.69
-17%
|
0.64
-7%
|
0.49
-23%
|
0.46
-6%
|
0.51
+11%
|
0.51
N/A
|
0.57
+12%
|
0.61
+7%
|
0.59
-3%
|
0.44
-25%
|
0.51
+16%
|