Vaudoise Assurances Holding SA
SIX:VAHN
Income Statement
Income Statement
Vaudoise Assurances Holding SA
Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Gross Premiums Earned |
2 581
|
3 100
|
2 223
|
1 914
|
1 894
|
1 946
|
1 921
|
1 577
|
1 418
|
1 534
|
1 417
|
1 262
|
1 227
|
1 232
|
1 220
|
1 216
|
1 227
|
1 223
|
1 238
|
1 276
|
1 242
|
1 271
|
1 254
|
1 202
|
1 266
|
1 204
|
1 172
|
1 239
|
|
Revenue |
2 732
N/A
|
3 363
+23%
|
2 381
-29%
|
1 939
-19%
|
1 920
-1%
|
1 995
+4%
|
1 978
-1%
|
1 621
-18%
|
1 445
-11%
|
1 600
+11%
|
1 456
-9%
|
1 328
-9%
|
1 266
-5%
|
1 280
+1%
|
1 266
-1%
|
1 285
+2%
|
1 279
-1%
|
1 248
-2%
|
1 277
+2%
|
1 314
+3%
|
1 258
-4%
|
1 304
+4%
|
1 376
+5%
|
1 431
+4%
|
1 479
+3%
|
1 339
-9%
|
1 342
+0%
|
1 387
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(2 506)
|
(2 967)
|
(2 068)
|
(1 795)
|
(1 791)
|
(1 834)
|
(1 812)
|
(1 419)
|
(1 260)
|
(1 369)
|
(1 282)
|
(1 122)
|
(1 121)
|
(1 106)
|
(1 091)
|
(1 109)
|
(1 103)
|
(1 073)
|
(1 091)
|
(1 085)
|
(1 053)
|
(1 089)
|
(1 255)
|
(1 282)
|
(1 256)
|
(1 264)
|
(1 285)
|
(1 262)
|
|
Selling, General & Administrative |
(116)
|
(210)
|
(210)
|
(210)
|
(211)
|
(221)
|
(225)
|
(120)
|
(235)
|
(145)
|
(238)
|
(140)
|
(245)
|
(267)
|
(257)
|
(260)
|
(221)
|
(247)
|
(238)
|
(253)
|
(239)
|
(274)
|
(287)
|
(322)
|
(329)
|
(323)
|
(337)
|
(346)
|
|
Benefits Claims Loss Adjustment |
(2 801)
|
(2 731)
|
(1 840)
|
(1 562)
|
(1 552)
|
(1 589)
|
(1 570)
|
(1 198)
|
(1 002)
|
(1 140)
|
(1 021)
|
(875)
|
(857)
|
(842)
|
(821)
|
(843)
|
(864)
|
(833)
|
(841)
|
(828)
|
(798)
|
(833)
|
(891)
|
(958)
|
(995)
|
(946)
|
(954)
|
(921)
|
|
Policy Acquisition Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(110)
|
0
|
(112)
|
0
|
(113)
|
2
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
5
|
6
|
5
|
|
Other Operating Expenses |
411
|
(26)
|
(18)
|
(22)
|
(28)
|
(24)
|
(17)
|
10
|
(23)
|
28
|
(23)
|
6
|
(22)
|
(1)
|
(17)
|
(11)
|
(25)
|
0
|
(17)
|
(10)
|
(21)
|
14
|
(80)
|
(6)
|
64
|
0
|
0
|
0
|
|
Operating Income |
226
N/A
|
396
+75%
|
313
-21%
|
145
-54%
|
129
-11%
|
160
+24%
|
166
+3%
|
203
+22%
|
185
-9%
|
230
+25%
|
175
-24%
|
206
+18%
|
145
-30%
|
175
+20%
|
175
+0%
|
176
+0%
|
176
0%
|
174
-1%
|
186
+7%
|
229
+23%
|
205
-10%
|
214
+4%
|
120
-44%
|
149
+24%
|
223
+49%
|
75
-66%
|
57
-24%
|
125
+119%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(8)
|
0
|
(8)
|
0
|
(9)
|
0
|
(7)
|
0
|
(5)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
(46)
|
0
|
(46)
|
0
|
(20)
|
0
|
(40)
|
0
|
(20)
|
0
|
(28)
|
0
|
(34)
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Total Other Income |
(134)
|
(231)
|
(148)
|
2
|
24
|
(2)
|
(15)
|
(1)
|
(11)
|
6
|
18
|
0
|
(30)
|
2
|
(31)
|
8
|
(16)
|
(7)
|
(46)
|
(53)
|
(73)
|
(40)
|
24
|
2
|
(71)
|
73
|
95
|
25
|
|
Pre-Tax Income |
91
N/A
|
165
+82%
|
165
0%
|
146
-11%
|
153
+5%
|
152
-1%
|
151
-1%
|
153
+2%
|
174
+14%
|
183
+5%
|
192
+5%
|
152
-21%
|
115
-24%
|
150
+31%
|
144
-3%
|
139
-4%
|
160
+15%
|
142
-11%
|
140
-1%
|
149
+6%
|
133
-11%
|
140
+6%
|
144
+3%
|
151
+5%
|
152
+0%
|
148
-3%
|
151
+2%
|
147
-3%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(19)
|
(35)
|
(36)
|
(29)
|
(28)
|
(30)
|
(26)
|
(27)
|
(30)
|
(29)
|
(31)
|
(23)
|
(15)
|
(25)
|
(22)
|
(18)
|
(23)
|
(14)
|
(12)
|
(15)
|
(13)
|
(17)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(15)
|
|
Income from Continuing Operations |
72
|
130
|
129
|
118
|
126
|
122
|
125
|
126
|
144
|
154
|
161
|
129
|
99
|
125
|
122
|
121
|
137
|
128
|
128
|
134
|
120
|
123
|
127
|
134
|
136
|
131
|
134
|
132
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Net Income (Common) |
72
N/A
|
130
+81%
|
129
-1%
|
118
-9%
|
126
+7%
|
122
-3%
|
125
+2%
|
126
+1%
|
144
+14%
|
154
+7%
|
161
+5%
|
129
-20%
|
99
-23%
|
125
+26%
|
122
-2%
|
121
-1%
|
137
+13%
|
128
-7%
|
128
+1%
|
134
+4%
|
120
-10%
|
123
+2%
|
127
+4%
|
134
+6%
|
136
+1%
|
131
-4%
|
134
+3%
|
132
-1%
|
|
EPS (Diluted) |
24.79
N/A
|
43.46
+75%
|
44.34
+2%
|
40.51
-9%
|
43.27
+7%
|
42.13
-3%
|
43.03
+2%
|
43.58
+1%
|
49.51
+14%
|
52.17
+5%
|
55.44
+6%
|
42.92
-23%
|
34.2
-20%
|
41.6
+22%
|
41.61
+0%
|
40.22
-3%
|
45.59
+13%
|
42.51
-7%
|
42.79
+1%
|
45.48
+6%
|
40.77
-10%
|
42.01
+3%
|
43.48
+3%
|
45.9
+6%
|
46.41
+1%
|
44.84
-3%
|
45.88
+2%
|
46.21
+1%
|