PVI Holdings
VN:PVI
Income Statement
Income Statement
PVI Holdings
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 |
2 763 628
|
2 894 371
|
3 004 744
|
3 141 875
|
3 266 391
|
3 671 914
|
3 874 346
|
4 209 660
|
4 547 379
|
4 623 789
|
4 869 285
|
4 902 408
|
4 786 056
|
4 733 955
|
4 689 503
|
4 667 002
|
4 789 156
|
4 793 005
|
4 817 520
|
5 568 228
|
5 684 804
|
6 141 432
|
6 650 849
|
5 950 086
|
5 911 471
|
5 523 393
|
6 178 616
|
6 119 528
|
4 776 257
|
0
|
2 420 011
|
2 479 044
|
4 966 641
|
5 214 580
|
5 546 254
|
5 901 160
|
6 495 080
|
6 707 089
|
6 681 279
|
6 870 371
|
6 709 340
|
|
Revenue |
2 763 628
N/A
|
2 894 371
+5%
|
3 004 744
+4%
|
3 141 875
+5%
|
3 266 391
+4%
|
3 671 914
+12%
|
3 874 346
+6%
|
4 209 660
+9%
|
4 547 379
+8%
|
4 623 789
+2%
|
4 869 285
+5%
|
4 902 408
+1%
|
4 786 056
-2%
|
4 733 955
-1%
|
4 689 503
-1%
|
4 667 002
0%
|
4 789 156
+3%
|
4 793 005
+0%
|
4 817 520
+1%
|
5 568 228
+16%
|
5 684 804
+2%
|
6 141 432
+8%
|
6 650 849
+8%
|
5 950 086
-11%
|
5 911 471
-1%
|
5 523 393
-7%
|
6 178 616
+12%
|
6 119 528
-1%
|
4 776 257
-22%
|
6 008 870
+26%
|
4 900 673
-18%
|
4 959 706
+1%
|
4 966 641
+0%
|
5 214 580
+5%
|
5 546 254
+6%
|
5 901 160
+6%
|
6 495 080
+10%
|
6 707 089
+3%
|
6 681 279
0%
|
6 870 371
+3%
|
6 709 340
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 666 087)
|
(2 865 937)
|
(3 057 704)
|
(3 203 942)
|
(3 418 155)
|
(3 776 980)
|
(3 892 817)
|
(4 185 856)
|
(4 657 657)
|
(4 679 743)
|
(4 851 512)
|
(4 878 124)
|
(4 726 766)
|
(4 669 230)
|
(4 698 555)
|
(4 691 401)
|
(4 700 349)
|
(4 707 878)
|
(4 732 100)
|
(5 328 871)
|
(5 421 457)
|
(5 793 786)
|
(6 215 580)
|
(5 613 693)
|
(5 673 524)
|
(5 340 552)
|
(5 852 254)
|
(5 773 042)
|
(4 482 119)
|
(5 624 640)
|
(4 604 755)
|
(4 522 852)
|
(4 591 520)
|
(4 804 326)
|
(5 229 803)
|
(5 682 774)
|
(6 100 463)
|
(6 334 232)
|
(6 299 399)
|
(6 503 102)
|
(6 398 437)
|
|
Selling, General & Administrative |
(1 479 852)
|
(1 342 236)
|
(1 146 784)
|
(926 003)
|
(671 941)
|
(667 600)
|
(631 211)
|
(631 441)
|
(668 620)
|
(646 019)
|
(596 405)
|
(547 107)
|
(446 900)
|
(419 584)
|
(445 831)
|
(434 418)
|
(453 086)
|
(464 145)
|
(450 272)
|
(458 022)
|
(460 841)
|
(437 468)
|
(486 271)
|
(494 050)
|
(478 193)
|
(515 036)
|
(594 024)
|
(592 809)
|
(594 566)
|
(718 270)
|
(604 573)
|
(584 026)
|
(653 518)
|
(664 740)
|
(713 768)
|
(778 694)
|
(634 248)
|
(649 592)
|
(650 556)
|
(646 290)
|
(684 934)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18 327)
|
(66 622)
|
0
|
0
|
(24 315)
|
(50 254)
|
(37 688)
|
(45 262)
|
(46 535)
|
(37 632)
|
(40 323)
|
(43 126)
|
(40 823)
|
(42 694)
|
(41 136)
|
(40 955)
|
(39 454)
|
(33 628)
|
(31 912)
|
(35 165)
|
(34 172)
|
(29 823)
|
(36 458)
|
(29 059)
|
(23 783)
|
(25 004)
|
(24 197)
|
(23 992)
|
(28 307)
|
(26 106)
|
(30 973)
|
(35 862)
|
(40 038)
|
(42 919)
|
|
Benefits Claims Loss Adjustment |
(1 186 237)
|
(1 514 316)
|
(1 880 722)
|
(2 231 478)
|
(2 673 479)
|
(3 025 220)
|
(3 141 813)
|
(3 417 586)
|
(3 837 752)
|
(3 880 157)
|
(4 120 835)
|
(4 188 370)
|
(4 124 699)
|
(4 083 524)
|
(4 078 710)
|
(4 086 521)
|
(4 050 336)
|
(4 042 285)
|
(4 027 597)
|
(3 881 801)
|
(3 780 206)
|
(3 757 193)
|
(3 685 631)
|
(3 701 583)
|
(3 730 914)
|
(3 759 911)
|
(4 635 699)
|
(4 663 860)
|
(3 707 693)
|
0
|
(1 863 480)
|
(1 813 133)
|
(3 803 764)
|
(4 008 367)
|
(4 306 653)
|
(4 777 640)
|
(5 145 682)
|
(5 356 492)
|
(5 404 867)
|
(5 527 199)
|
(5 579 321)
|
|
Other Operating Expenses |
0
|
(9 385)
|
(30 198)
|
(46 461)
|
(72 735)
|
(84 161)
|
(119 793)
|
(118 502)
|
(84 662)
|
(153 567)
|
(134 272)
|
(118 332)
|
(104 914)
|
(128 434)
|
(128 753)
|
(123 928)
|
(159 295)
|
(161 126)
|
(211 106)
|
(948 227)
|
(1 137 715)
|
(1 557 990)
|
(2 002 723)
|
(1 378 606)
|
(1 430 789)
|
(1 033 693)
|
(587 366)
|
(482 200)
|
(150 038)
|
(4 869 912)
|
(2 107 644)
|
(2 101 911)
|
(109 234)
|
(107 022)
|
(185 389)
|
(98 133)
|
(294 426)
|
(297 175)
|
(208 115)
|
(289 574)
|
(91 263)
|
|
Operating Income |
97 540
N/A
|
28 434
-71%
|
(52 960)
N/A
|
(62 067)
-17%
|
(151 764)
-145%
|
(105 066)
+31%
|
(18 471)
+82%
|
23 805
N/A
|
(110 277)
N/A
|
(55 951)
+49%
|
17 776
N/A
|
24 285
+37%
|
59 290
+144%
|
64 724
+9%
|
(9 053)
N/A
|
(24 399)
-170%
|
88 806
N/A
|
85 126
-4%
|
85 419
+0%
|
239 355
+180%
|
263 347
+10%
|
347 645
+32%
|
435 268
+25%
|
336 394
-23%
|
237 947
-29%
|
182 841
-23%
|
326 362
+78%
|
346 486
+6%
|
294 138
-15%
|
384 230
+31%
|
295 917
-23%
|
436 854
+48%
|
375 121
-14%
|
410 254
+9%
|
316 451
-23%
|
218 386
-31%
|
394 618
+81%
|
372 857
-6%
|
381 880
+2%
|
367 269
-4%
|
310 903
-15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
153 530
|
274 195
|
283 837
|
319 564
|
(143 291)
|
315 073
|
323 448
|
334 091
|
384 320
|
360 538
|
273 144
|
281 778
|
725 752
|
732 797
|
862 722
|
905 426
|
594 992
|
654 258
|
574 159
|
549 240
|
552 468
|
575 063
|
700 872
|
690 957
|
714 753
|
601 103
|
728 890
|
745 088
|
832 029
|
999 318
|
834 410
|
884 030
|
795 060
|
798 803
|
801 126
|
802 477
|
788 156
|
868 277
|
1 020 441
|
1 099 030
|
1 173 712
|
|
Total Other Income |
286 827
|
174 421
|
232 652
|
223 585
|
656 200
|
184 007
|
132 144
|
113 247
|
434 414
|
420 372
|
383 020
|
383 150
|
(70 853)
|
(69 137)
|
(10 191)
|
11 742
|
(327)
|
16 671
|
8 482
|
(25 952)
|
(70 506)
|
(88 283)
|
(102 397)
|
(95 839)
|
(79 060)
|
(76 038)
|
(81 630)
|
(81 632)
|
(66 650)
|
(84 395)
|
(66 323)
|
(64 162)
|
(68 983)
|
(59 689)
|
(61 009)
|
(61 048)
|
(77 804)
|
(106 141)
|
(129 837)
|
(168 456)
|
(238 204)
|
|
Pre-Tax Income |
537 898
N/A
|
477 050
-11%
|
463 529
-3%
|
481 081
+4%
|
361 146
-25%
|
394 015
+9%
|
437 121
+11%
|
471 143
+8%
|
708 456
+50%
|
724 958
+2%
|
673 940
-7%
|
689 213
+2%
|
714 189
+4%
|
728 384
+2%
|
843 479
+16%
|
892 770
+6%
|
683 471
-23%
|
756 057
+11%
|
668 061
-12%
|
762 644
+14%
|
745 309
-2%
|
834 426
+12%
|
1 033 743
+24%
|
931 511
-10%
|
873 640
-6%
|
707 906
-19%
|
973 622
+38%
|
1 009 941
+4%
|
1 059 517
+5%
|
1 299 153
+23%
|
1 064 004
-18%
|
1 256 721
+18%
|
1 101 198
-12%
|
1 149 367
+4%
|
1 056 567
-8%
|
959 815
-9%
|
1 104 970
+15%
|
1 134 994
+3%
|
1 272 484
+12%
|
1 297 843
+2%
|
1 246 410
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(182 460)
|
(175 863)
|
(162 115)
|
(163 822)
|
(115 436)
|
(124 312)
|
(137 251)
|
(129 814)
|
(132 202)
|
(124 054)
|
(117 937)
|
(117 231)
|
(140 546)
|
(139 814)
|
(144 398)
|
(162 277)
|
(143 884)
|
(153 966)
|
(149 303)
|
(159 696)
|
(157 206)
|
(176 203)
|
(215 363)
|
(197 753)
|
(171 844)
|
(160 797)
|
(205 848)
|
(222 298)
|
(210 960)
|
(260 114)
|
(207 945)
|
(228 693)
|
(230 568)
|
(242 878)
|
(218 899)
|
(191 697)
|
(231 792)
|
(219 365)
|
(232 672)
|
(236 715)
|
(239 909)
|
|
Income from Continuing Operations |
355 439
|
301 188
|
301 415
|
317 259
|
245 709
|
269 702
|
299 868
|
341 327
|
576 254
|
600 904
|
556 003
|
571 983
|
573 643
|
588 570
|
699 081
|
730 493
|
539 587
|
602 091
|
518 758
|
602 949
|
588 103
|
658 224
|
818 380
|
733 759
|
701 796
|
547 109
|
767 774
|
787 643
|
848 557
|
1 039 039
|
856 059
|
1 028 029
|
870 630
|
906 489
|
837 669
|
768 118
|
873 178
|
915 629
|
1 039 813
|
1 061 129
|
1 006 501
|
|
Income to Minority Interest |
(24 952)
|
(20 494)
|
(10 620)
|
(3 185)
|
33 042
|
34 490
|
20 165
|
(1 150)
|
24 266
|
9 989
|
3 732
|
7 535
|
(33 985)
|
(33 974)
|
(33 819)
|
(30 860)
|
(39 731)
|
(41 521)
|
(37 056)
|
(46 212)
|
(37 552)
|
(41 267)
|
(49 016)
|
(41 117)
|
(42 939)
|
(34 614)
|
(43 229)
|
(44 293)
|
(41 351)
|
(50 396)
|
(38 479)
|
(40 355)
|
(40 369)
|
(44 136)
|
(45 189)
|
(42 950)
|
(39 267)
|
(39 792)
|
(43 837)
|
(47 962)
|
(49 372)
|
|
Net Income (Common) |
330 486
N/A
|
280 694
-15%
|
279 824
0%
|
303 103
+8%
|
278 751
-8%
|
280 674
+1%
|
311 800
+11%
|
327 827
+5%
|
568 743
+73%
|
584 755
+3%
|
529 283
-9%
|
541 428
+2%
|
491 089
-9%
|
504 832
+3%
|
603 883
+20%
|
638 268
+6%
|
459 867
-28%
|
515 726
+12%
|
443 167
-14%
|
529 943
+20%
|
506 507
-4%
|
585 345
+16%
|
725 560
+24%
|
637 230
-12%
|
606 148
-5%
|
474 199
-22%
|
682 209
+44%
|
704 427
+3%
|
766 846
+9%
|
939 211
+22%
|
776 701
-17%
|
938 290
+21%
|
788 748
-16%
|
820 730
+4%
|
755 679
-8%
|
693 600
-8%
|
798 052
+15%
|
846 095
+6%
|
970 678
+15%
|
995 929
+3%
|
945 644
-5%
|
|
EPS (Diluted) |
1 462.32
N/A
|
1 247.52
-15%
|
1 227.29
-2%
|
1 347.12
+10%
|
1 238.89
-8%
|
1 247.44
+1%
|
1 398.2
+12%
|
1 476.69
+6%
|
2 548.31
+73%
|
2 634.03
+3%
|
2 352.36
-11%
|
2 438.86
+4%
|
2 207.27
-9%
|
2 274.01
+3%
|
2 720.19
+20%
|
2 875.08
+6%
|
2 066.94
-28%
|
2 312.67
+12%
|
1 902
-18%
|
2 334.55
+23%
|
2 212.73
-5%
|
2 532.76
+14%
|
3 139.47
+24%
|
2 759.31
-12%
|
2 622.78
-5%
|
2 051.84
-22%
|
3 037.03
+48%
|
3 166.98
+4%
|
3 393.12
+7%
|
4 201.93
+24%
|
3 474.88
-17%
|
4 197.81
+21%
|
3 496.15
-17%
|
3 671.86
+5%
|
3 084.84
-16%
|
2 961.04
-4%
|
3 406.96
+15%
|
3 612.05
+6%
|
4 143.91
+15%
|
4 251.71
+3%
|
4 037.04
-5%
|