Sompo Holdings Inc
TSE:8630
Income Statement
Income Statement
Sompo Holdings Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-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 |
2 651 542
|
2 710 450
|
2 807 300
|
2 859 115
|
2 930 678
|
3 022 362
|
3 041 955
|
3 087 709
|
3 060 867
|
0
|
3 038 605
|
3 019 365
|
3 058 326
|
3 144 463
|
3 303 438
|
3 384 386
|
3 463 699
|
3 475 732
|
3 439 017
|
3 417 134
|
3 353 563
|
3 331 588
|
3 362 917
|
3 400 157
|
3 431 095
|
3 458 513
|
3 490 770
|
3 515 737
|
0
|
3 534 855
|
2 723 399
|
2 806 477
|
3 705 147
|
3 798 056
|
3 980 566
|
4 200 799
|
4 337 165
|
4 251 264
|
4 343 225
|
4 252 556
|
4 247 080
|
|
Revenue |
2 946 613
N/A
|
2 987 515
+1%
|
3 087 261
+3%
|
3 143 213
+2%
|
3 208 618
+2%
|
3 264 880
+2%
|
3 289 620
+1%
|
3 324 179
+1%
|
3 274 468
-1%
|
3 227 704
-1%
|
3 238 981
+0%
|
3 209 029
-1%
|
3 284 352
+2%
|
3 377 919
+3%
|
3 549 713
+5%
|
3 659 667
+3%
|
3 737 641
+2%
|
3 740 190
+0%
|
3 719 027
-1%
|
3 689 591
-1%
|
3 606 932
-2%
|
3 606 649
0%
|
3 629 349
+1%
|
3 674 821
+1%
|
3 716 392
+1%
|
3 703 248
0%
|
3 720 094
+0%
|
3 721 252
+0%
|
3 754 748
+1%
|
3 792 050
+1%
|
3 843 296
+1%
|
4 001 765
+4%
|
4 073 673
+2%
|
4 124 438
+1%
|
4 314 616
+5%
|
4 470 674
+4%
|
4 584 418
+3%
|
4 491 509
-2%
|
4 639 622
+3%
|
4 584 596
-1%
|
4 664 167
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 766 680)
|
(2 863 431)
|
(2 921 762)
|
(2 971 254)
|
(3 027 805)
|
(3 050 504)
|
(3 092 565)
|
(3 171 370)
|
(3 098 013)
|
(3 005 143)
|
(3 021 755)
|
(2 957 975)
|
(3 014 087)
|
(3 126 549)
|
(3 291 177)
|
(3 471 669)
|
(3 540 721)
|
(3 583 751)
|
(3 526 882)
|
(3 509 280)
|
(3 395 028)
|
(3 393 788)
|
(3 446 230)
|
(3 425 933)
|
(3 512 919)
|
(3 496 631)
|
(3 488 291)
|
(3 501 126)
|
(3 558 692)
|
(3 563 219)
|
(3 604 054)
|
(3 659 350)
|
(3 725 817)
|
(3 793 966)
|
(4 007 117)
|
(4 353 865)
|
(4 457 809)
|
(4 353 013)
|
(4 428 129)
|
(4 242 460)
|
(4 151 928)
|
|
Selling, General & Administrative |
(436 105)
|
(439 504)
|
(445 206)
|
(447 719)
|
(451 193)
|
(465 300)
|
(469 879)
|
(477 834)
|
(467 984)
|
(465 418)
|
(476 306)
|
(473 913)
|
(491 331)
|
(506 863)
|
(540 334)
|
(569 269)
|
(596 536)
|
(608 673)
|
(581 504)
|
(568 144)
|
(557 010)
|
(541 117)
|
(540 072)
|
(535 285)
|
(530 206)
|
(540 546)
|
(540 281)
|
(538 426)
|
(537 913)
|
(539 303)
|
(544 591)
|
(556 267)
|
(562 825)
|
(572 438)
|
(578 489)
|
(594 253)
|
(609 803)
|
(603 408)
|
(618 599)
|
(625 572)
|
(635 502)
|
|
Benefits Claims Loss Adjustment |
(2 324 565)
|
(2 420 111)
|
(2 472 809)
|
(2 520 111)
|
(2 573 011)
|
(2 581 187)
|
(2 617 149)
|
(2 687 831)
|
(2 624 085)
|
0
|
(2 508 932)
|
(2 421 947)
|
(2 437 155)
|
(2 515 051)
|
(2 644 453)
|
(2 796 560)
|
(2 835 285)
|
(2 867 824)
|
(2 835 894)
|
(2 830 044)
|
(2 724 576)
|
(2 737 821)
|
(2 787 445)
|
(2 770 800)
|
(2 859 062)
|
(2 839 124)
|
(2 831 196)
|
(2 844 400)
|
0
|
(2 903 062)
|
(2 254 177)
|
(2 297 248)
|
(3 030 971)
|
(3 099 453)
|
(3 303 413)
|
(3 620 722)
|
(3 703 042)
|
(3 597 981)
|
(3 652 067)
|
(3 461 478)
|
(3 353 579)
|
|
Other Operating Expenses |
(6 010)
|
(3 816)
|
(3 747)
|
(3 424)
|
(3 601)
|
(4 017)
|
(5 537)
|
(5 705)
|
(5 944)
|
(2 539 725)
|
(36 517)
|
(62 115)
|
(85 601)
|
(104 635)
|
(106 390)
|
(105 840)
|
(108 900)
|
(107 254)
|
(109 484)
|
(111 092)
|
(113 442)
|
(114 850)
|
(118 713)
|
(119 848)
|
(123 651)
|
(116 961)
|
(116 814)
|
(118 300)
|
(3 020 779)
|
(120 854)
|
(805 286)
|
(805 835)
|
(132 021)
|
(122 075)
|
(125 215)
|
(138 890)
|
(144 964)
|
(151 624)
|
(157 463)
|
(155 410)
|
(162 847)
|
|
Operating Income |
179 933
N/A
|
124 084
-31%
|
165 499
+33%
|
171 959
+4%
|
180 813
+5%
|
214 376
+19%
|
197 055
-8%
|
152 809
-22%
|
176 455
+15%
|
222 561
+26%
|
217 226
-2%
|
251 054
+16%
|
270 265
+8%
|
251 370
-7%
|
258 536
+3%
|
187 998
-27%
|
196 920
+5%
|
156 439
-21%
|
192 145
+23%
|
180 311
-6%
|
211 904
+18%
|
212 861
+0%
|
183 119
-14%
|
248 888
+36%
|
203 473
-18%
|
206 617
+2%
|
231 803
+12%
|
220 126
-5%
|
196 056
-11%
|
228 831
+17%
|
239 242
+5%
|
342 415
+43%
|
347 856
+2%
|
330 472
-5%
|
307 499
-7%
|
116 809
-62%
|
126 609
+8%
|
138 496
+9%
|
211 493
+53%
|
342 136
+62%
|
512 239
+50%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10 703)
|
(11 692)
|
(10 998)
|
(9 323)
|
(7 556)
|
(6 067)
|
(5 020)
|
(4 935)
|
(5 057)
|
(5 707)
|
(6 514)
|
(7 695)
|
(9 489)
|
(9 657)
|
(11 229)
|
(12 565)
|
(13 266)
|
(14 549)
|
(14 422)
|
(14 340)
|
(14 081)
|
(13 902)
|
(14 032)
|
(13 975)
|
(13 988)
|
(14 166)
|
(14 042)
|
(13 930)
|
(13 993)
|
(13 734)
|
(13 976)
|
(14 238)
|
(14 412)
|
(14 960)
|
(15 069)
|
(15 509)
|
(16 231)
|
(15 966)
|
(15 508)
|
(14 929)
|
(14 036)
|
|
Non-Reccuring Items |
(42 753)
|
(43 920)
|
(96 591)
|
(115 557)
|
(114 430)
|
(103 471)
|
(45 957)
|
(22 665)
|
(19 020)
|
(15 484)
|
(15 434)
|
(15 525)
|
(9 336)
|
(12 053)
|
(12 863)
|
(16 911)
|
650
|
2 932
|
4 703
|
9 913
|
(7 129)
|
(7 372)
|
(7 651)
|
(8 882)
|
(9 518)
|
(12 601)
|
(15 473)
|
(22 955)
|
(22 562)
|
(27 331)
|
(24 234)
|
(15 540)
|
(14 534)
|
(7 573)
|
(7 748)
|
(7 822)
|
(7 966)
|
(5 707)
|
(5 706)
|
(5 627)
|
(6 817)
|
|
Gain/Loss on Disposition of Assets |
1 695
|
686
|
582
|
827
|
(110)
|
(311)
|
386
|
855
|
5 878
|
0
|
9 495
|
4 314
|
(570)
|
2 329
|
1 753
|
6 950
|
7 133
|
(30 486)
|
(30 157)
|
(30 566)
|
(30 921)
|
10 441
|
10 978
|
11 165
|
10 783
|
(2 659)
|
(3 155)
|
(2 561)
|
0
|
7 171
|
3 774
|
3 624
|
4 670
|
9 694
|
9 952
|
10 932
|
13 697
|
6 586
|
6 549
|
5 356
|
1 893
|
|
Total Other Income |
0
|
(1)
|
1
|
(1)
|
0
|
0
|
(2)
|
0
|
1
|
9 960
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
1 090
|
0
|
3 170
|
3 169
|
1
|
(1)
|
(2)
|
1
|
(2)
|
0
|
(1)
|
(1)
|
1
|
|
Pre-Tax Income |
128 171
N/A
|
69 157
-46%
|
58 493
-15%
|
47 905
-18%
|
58 716
+23%
|
104 527
+78%
|
146 462
+40%
|
126 064
-14%
|
158 257
+26%
|
211 330
+34%
|
204 774
-3%
|
232 148
+13%
|
250 870
+8%
|
231 989
-8%
|
236 197
+2%
|
165 473
-30%
|
191 437
+16%
|
114 336
-40%
|
152 269
+33%
|
145 319
-5%
|
159 774
+10%
|
202 029
+26%
|
172 415
-15%
|
237 195
+38%
|
190 749
-20%
|
177 191
-7%
|
199 132
+12%
|
180 680
-9%
|
160 591
-11%
|
194 937
+21%
|
207 976
+7%
|
319 430
+54%
|
323 581
+1%
|
317 632
-2%
|
294 632
-7%
|
104 411
-65%
|
116 107
+11%
|
123 409
+6%
|
196 827
+59%
|
326 935
+66%
|
493 280
+51%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(41 840)
|
(24 240)
|
(20 661)
|
(16 738)
|
(17 751)
|
(49 461)
|
(60 890)
|
(57 698)
|
(58 171)
|
(51 071)
|
(51 051)
|
(57 283)
|
(69 397)
|
(65 272)
|
(61 233)
|
(47 265)
|
(1 029)
|
22 301
|
11 687
|
19 122
|
(40 545)
|
(59 657)
|
(54 647)
|
(72 975)
|
(55 465)
|
(54 004)
|
(59 626)
|
(62 213)
|
(60 648)
|
(52 047)
|
(53 566)
|
(84 923)
|
(81 411)
|
(91 022)
|
(84 710)
|
(28 403)
|
(35 428)
|
(30 477)
|
(45 110)
|
(82 004)
|
(113 811)
|
|
Income from Continuing Operations |
86 331
|
44 917
|
37 832
|
31 167
|
40 965
|
55 066
|
85 572
|
68 366
|
100 086
|
160 259
|
153 723
|
174 865
|
181 473
|
166 717
|
174 964
|
118 208
|
190 408
|
136 637
|
163 956
|
164 441
|
119 229
|
142 372
|
117 768
|
164 220
|
135 284
|
123 187
|
139 506
|
118 467
|
99 943
|
142 890
|
154 410
|
234 507
|
242 170
|
226 610
|
209 922
|
76 008
|
80 679
|
92 932
|
151 717
|
244 931
|
379 469
|
|
Income to Minority Interest |
(521)
|
(746)
|
(800)
|
(729)
|
(841)
|
(790)
|
(740)
|
(962)
|
(788)
|
(677)
|
(673)
|
(423)
|
(456)
|
(313)
|
(1 475)
|
6 693
|
3 450
|
3 179
|
4 302
|
(4 408)
|
1 782
|
4 253
|
3 909
|
4 196
|
1 649
|
(671)
|
(218)
|
(262)
|
(442)
|
(407)
|
(926)
|
(905)
|
(1 688)
|
(1 767)
|
(1 620)
|
(1 931)
|
(1 950)
|
(1 774)
|
(2 315)
|
(2 216)
|
(2 875)
|
|
Net Income (Common) |
85 810
N/A
|
44 169
-49%
|
37 031
-16%
|
30 436
-18%
|
40 122
+32%
|
54 276
+35%
|
84 831
+56%
|
67 404
-21%
|
99 298
+47%
|
159 581
+61%
|
153 048
-4%
|
174 441
+14%
|
181 015
+4%
|
166 402
-8%
|
173 487
+4%
|
124 901
-28%
|
193 858
+55%
|
139 817
-28%
|
168 260
+20%
|
160 031
-5%
|
121 011
-24%
|
146 626
+21%
|
121 678
-17%
|
168 418
+38%
|
136 935
-19%
|
122 515
-11%
|
139 287
+14%
|
118 204
-15%
|
99 499
-16%
|
142 482
+43%
|
153 483
+8%
|
233 601
+52%
|
240 481
+3%
|
224 842
-7%
|
208 302
-7%
|
74 077
-64%
|
78 727
+6%
|
91 156
+16%
|
149 399
+64%
|
242 711
+62%
|
376 593
+55%
|
|
EPS (Diluted) |
208.27
N/A
|
106.68
-49%
|
90.31
-15%
|
74.41
-18%
|
98.09
+32%
|
132.62
+35%
|
208.42
+57%
|
166.42
-20%
|
245.18
+47%
|
393.66
+61%
|
377.89
-4%
|
439.39
+16%
|
459.42
+5%
|
418.71
-9%
|
440.32
+5%
|
318.62
-28%
|
508.81
+60%
|
361.09
-29%
|
445.13
+23%
|
429.73
-3%
|
324.69
-24%
|
391.97
+21%
|
326.86
-17%
|
459.3
+41%
|
375.82
-18%
|
333.9
-11%
|
382.52
+15%
|
328.55
-14%
|
279.77
-15%
|
397.17
+42%
|
432.23
+9%
|
664.89
+54%
|
693.46
+4%
|
643.86
-7%
|
608.11
-6%
|
219.07
-64%
|
235.72
+8%
|
270.54
+15%
|
448.59
+66%
|
735.16
+64%
|
1 143.66
+56%
|