Uniqa Insurance Group AG
VSE:UQA
Income Statement
Income Statement
Uniqa Insurance Group AG
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2021 | Jun-2021 | Mar-2022 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
24
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
0
|
0
|
26
|
52
|
53
|
51
|
48
|
48
|
0
|
|
| Gross Premiums Earned |
3 337
|
3 645
|
3 858
|
4 024
|
4 037
|
4 178
|
4 247
|
4 275
|
4 172
|
4 170
|
4 174
|
4 211
|
4 144
|
4 335
|
4 440
|
4 610
|
4 810
|
4 855
|
4 870
|
4 812
|
4 831
|
4 969
|
5 110
|
5 211
|
5 256
|
5 205
|
5 062
|
4 925
|
5 197
|
4 658
|
4 631
|
4 669
|
4 671
|
4 825
|
4 904
|
4 976
|
5 015
|
5 128
|
5 196
|
5 249
|
5 380
|
5 785
|
5 884
|
5 841
|
4 706
|
4 145
|
3 874
|
3 754
|
4 489
|
3 656
|
3 697
|
3 753
|
4 676
|
4 719
|
4 756
|
4 783
|
4 955
|
5 001
|
5 011
|
5 051
|
5 059
|
5 150
|
5 170
|
2 724
|
2 981
|
2 955
|
4 658
|
5 665
|
5 877
|
6 289
|
6 557
|
6 886
|
7 248
|
|
| Revenue |
4 088
N/A
|
4 406
+8%
|
4 732
+7%
|
4 957
+5%
|
5 027
+1%
|
5 235
+4%
|
5 219
0%
|
5 221
+0%
|
5 062
-3%
|
5 018
-1%
|
5 081
+1%
|
5 210
+3%
|
5 137
-1%
|
5 175
+1%
|
5 174
0%
|
5 113
-1%
|
5 038
-1%
|
5 150
+2%
|
5 237
+2%
|
5 347
+2%
|
5 582
+4%
|
5 824
+4%
|
5 984
+3%
|
6 071
+1%
|
6 129
+1%
|
5 994
-2%
|
5 743
-4%
|
5 249
-9%
|
5 424
+3%
|
4 894
-10%
|
4 970
+2%
|
5 369
+8%
|
5 462
+2%
|
5 773
+6%
|
5 962
+3%
|
6 047
+1%
|
5 858
-3%
|
6 857
+17%
|
6 951
+1%
|
7 124
+2%
|
6 884
-3%
|
7 898
+15%
|
7 927
+0%
|
7 896
0%
|
5 870
-26%
|
5 105
-13%
|
4 796
-6%
|
4 574
-5%
|
5 411
+18%
|
4 407
-19%
|
4 460
+1%
|
4 505
+1%
|
5 588
+24%
|
5 696
+2%
|
5 721
+0%
|
5 739
+0%
|
5 876
+2%
|
5 886
+0%
|
5 945
+1%
|
5 960
+0%
|
5 975
+0%
|
6 055
+1%
|
5 999
-1%
|
3 162
-47%
|
3 449
+9%
|
3 362
-3%
|
5 199
+55%
|
5 615
+8%
|
6 017
+7%
|
6 440
+7%
|
6 764
+5%
|
7 096
+5%
|
7 417
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 967)
|
(4 222)
|
(4 543)
|
(4 720)
|
(4 810)
|
(5 013)
|
(4 970)
|
(4 965)
|
(4 790)
|
(4 726)
|
(4 784)
|
(4 833)
|
(4 739)
|
1 768
|
1 770
|
1 672
|
(4 899)
|
(5 018)
|
(5 173)
|
(5 270)
|
(5 447)
|
(5 659)
|
(5 791)
|
(5 853)
|
(5 930)
|
(5 800)
|
(5 551)
|
(5 339)
|
(5 693)
|
(5 144)
|
(5 203)
|
(5 309)
|
(5 201)
|
(5 459)
|
(5 618)
|
(5 677)
|
(5 513)
|
(6 542)
|
(6 613)
|
(6 762)
|
(6 437)
|
(7 438)
|
(7 469)
|
(7 415)
|
(5 404)
|
(4 692)
|
(4 417)
|
(4 242)
|
(5 092)
|
(4 117)
|
(4 166)
|
(4 191)
|
(5 266)
|
(5 337)
|
(5 352)
|
(5 392)
|
(5 526)
|
(5 564)
|
(5 602)
|
(5 604)
|
(5 646)
|
(5 764)
|
(5 732)
|
(2 936)
|
(3 172)
|
(3 080)
|
(4 821)
|
(5 263)
|
(5 520)
|
(5 934)
|
(6 201)
|
(6 580)
|
(6 882)
|
|
| Selling, General & Administrative |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(20)
|
(21)
|
(18)
|
(17)
|
(12)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Benefits Claims Loss Adjustment |
(2 964)
|
(4 269)
|
(4 571)
|
(4 771)
|
(3 777)
|
(4 908)
|
(4 856)
|
(4 830)
|
(3 716)
|
(4 610)
|
(4 676)
|
(4 732)
|
(4 724)
|
(4 733)
|
(4 725)
|
(4 843)
|
(4 818)
|
(4 903)
|
(5 059)
|
(5 144)
|
(5 338)
|
(5 543)
|
(5 667)
|
(5 727)
|
(5 820)
|
(5 647)
|
(5 423)
|
(5 208)
|
(5 572)
|
(5 022)
|
(5 061)
|
(5 160)
|
(5 114)
|
(5 269)
|
(5 339)
|
(5 347)
|
(5 487)
|
(6 016)
|
(6 072)
|
(6 150)
|
(6 317)
|
(6 889)
|
(7 029)
|
(7 089)
|
(5 338)
|
(4 617)
|
(4 340)
|
(4 193)
|
(5 049)
|
(4 037)
|
(4 087)
|
(4 117)
|
(5 204)
|
(5 294)
|
(5 313)
|
(5 332)
|
(5 331)
|
(5 336)
|
(5 388)
|
(5 398)
|
(5 423)
|
(5 471)
|
(5 409)
|
(2 837)
|
(3 049)
|
(3 002)
|
(4 670)
|
(4 744)
|
(4 982)
|
(5 291)
|
(5 527)
|
(5 900)
|
(6 160)
|
|
| Policy Acquisition Expense |
(586)
|
0
|
0
|
0
|
(646)
|
0
|
0
|
0
|
(708)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
59
|
60
|
56
|
35
|
13
|
5
|
0
|
(0)
|
(14)
|
(24)
|
(21)
|
(19)
|
(7)
|
2
|
(11)
|
(25)
|
(22)
|
(20)
|
(16)
|
6
|
10
|
4
|
0
|
(13)
|
(15)
|
(12)
|
(32)
|
(41)
|
(47)
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(397)
|
68
|
47
|
68
|
(375)
|
(105)
|
(114)
|
(135)
|
(366)
|
(115)
|
(107)
|
(100)
|
(15)
|
6 501
|
6 495
|
6 515
|
(80)
|
(115)
|
(114)
|
(126)
|
(108)
|
(116)
|
(124)
|
(126)
|
(110)
|
(153)
|
(128)
|
(132)
|
(121)
|
(122)
|
(142)
|
(149)
|
(87)
|
(233)
|
(338)
|
(389)
|
(74)
|
(562)
|
(554)
|
(617)
|
(111)
|
(549)
|
(426)
|
(302)
|
(38)
|
(56)
|
(70)
|
(51)
|
(23)
|
(55)
|
(57)
|
(55)
|
(28)
|
(48)
|
(49)
|
(64)
|
(35)
|
(215)
|
(199)
|
(194)
|
(28)
|
(252)
|
(276)
|
(99)
|
(123)
|
(77)
|
(176)
|
(324)
|
(538)
|
(643)
|
(674)
|
(680)
|
(722)
|
|
| Operating Income |
121
N/A
|
184
+52%
|
190
+3%
|
238
+25%
|
217
-9%
|
222
+2%
|
249
+12%
|
255
+2%
|
272
+7%
|
292
+7%
|
297
+2%
|
377
+27%
|
397
+5%
|
6 943
+1 648%
|
6 944
+0%
|
6 785
-2%
|
140
-98%
|
132
-6%
|
64
-52%
|
77
+20%
|
136
+78%
|
166
+22%
|
194
+17%
|
219
+13%
|
199
-9%
|
194
-2%
|
191
-1%
|
(91)
N/A
|
(269)
-197%
|
(250)
+7%
|
(233)
+7%
|
60
N/A
|
261
+337%
|
314
+20%
|
344
+9%
|
370
+8%
|
345
-7%
|
315
-9%
|
339
+7%
|
363
+7%
|
448
+23%
|
460
+3%
|
458
-1%
|
480
+5%
|
466
-3%
|
414
-11%
|
378
-8%
|
332
-12%
|
319
-4%
|
290
-9%
|
294
+1%
|
315
+7%
|
323
+3%
|
359
+11%
|
369
+3%
|
347
-6%
|
350
+1%
|
322
-8%
|
343
+6%
|
356
+4%
|
330
-7%
|
291
-12%
|
267
-8%
|
226
-15%
|
277
+22%
|
283
+2%
|
378
+34%
|
352
-7%
|
496
+41%
|
506
+2%
|
563
+11%
|
516
-8%
|
535
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(30)
|
(36)
|
(43)
|
(27)
|
(26)
|
(27)
|
(26)
|
(25)
|
(28)
|
(32)
|
(35)
|
(38)
|
(35)
|
(37)
|
(38)
|
(39)
|
(41)
|
(39)
|
(37)
|
(35)
|
(34)
|
(32)
|
(32)
|
(32)
|
(32)
|
(31)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(31)
|
(29)
|
(27)
|
(29)
|
(32)
|
(36)
|
(39)
|
(39)
|
(37)
|
(37)
|
(37)
|
(43)
|
(50)
|
(58)
|
(65)
|
(67)
|
(67)
|
(64)
|
(61)
|
(58)
|
(53)
|
(52)
|
(51)
|
(52)
|
(53)
|
(53)
|
(54)
|
(54)
|
(38)
|
(57)
|
(56)
|
(32)
|
(36)
|
0
|
(26)
|
(52)
|
(53)
|
(51)
|
(48)
|
(48)
|
(49)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(8)
|
(7)
|
(5)
|
(16)
|
(19)
|
(20)
|
(21)
|
(12)
|
(11)
|
(12)
|
(11)
|
(14)
|
(19)
|
(20)
|
(21)
|
(25)
|
(21)
|
(14)
|
(14)
|
(7)
|
(24)
|
(25)
|
(26)
|
(25)
|
(25)
|
(24)
|
(23)
|
(23)
|
(7)
|
(7)
|
(7)
|
(7)
|
(32)
|
(32)
|
(33)
|
(33)
|
(18)
|
(18)
|
(19)
|
(20)
|
(26)
|
(24)
|
(22)
|
(22)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(59)
|
(59)
|
(59)
|
(13)
|
(26)
|
0
|
(21)
|
(28)
|
(29)
|
(28)
|
(27)
|
(26)
|
(26)
|
|
| Total Other Income |
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
|
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)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
121
N/A
|
154
+27%
|
154
N/A
|
195
+27%
|
190
-2%
|
194
+2%
|
218
+13%
|
225
+3%
|
239
+6%
|
257
+8%
|
260
+1%
|
326
+25%
|
340
+5%
|
6 888
+1 924%
|
6 886
0%
|
6 735
-2%
|
90
-99%
|
79
-12%
|
14
-82%
|
26
+85%
|
82
+214%
|
112
+36%
|
141
+26%
|
162
+15%
|
146
-10%
|
149
+2%
|
146
-2%
|
(129)
N/A
|
(326)
-153%
|
(307)
+6%
|
(290)
+5%
|
4
N/A
|
205
+5 606%
|
262
+27%
|
294
+12%
|
318
+8%
|
306
-4%
|
272
-11%
|
292
+7%
|
316
+8%
|
378
+19%
|
390
+3%
|
387
-1%
|
405
+4%
|
398
-2%
|
337
-15%
|
294
-13%
|
245
-17%
|
226
-8%
|
202
-11%
|
211
+5%
|
235
+11%
|
265
+13%
|
303
+14%
|
314
+4%
|
293
-7%
|
295
+1%
|
266
-10%
|
286
+7%
|
300
+5%
|
232
-23%
|
176
-24%
|
152
-14%
|
182
+20%
|
216
+19%
|
265
+23%
|
331
+25%
|
272
-18%
|
414
+52%
|
426
+3%
|
488
+14%
|
442
-9%
|
460
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
(23)
|
(44)
|
(42)
|
(57)
|
(54)
|
(61)
|
(70)
|
(63)
|
(68)
|
(61)
|
(85)
|
(71)
|
(68)
|
(49)
|
2
|
(24)
|
(26)
|
(33)
|
(39)
|
(40)
|
(48)
|
(61)
|
(75)
|
(51)
|
(48)
|
(44)
|
33
|
82
|
74
|
64
|
(3)
|
(45)
|
(71)
|
(59)
|
(66)
|
(69)
|
(54)
|
(82)
|
(98)
|
(85)
|
(78)
|
(62)
|
(58)
|
(80)
|
(71)
|
(67)
|
(51)
|
(23)
|
(17)
|
(19)
|
(26)
|
(47)
|
(62)
|
(59)
|
(62)
|
(59)
|
(48)
|
(56)
|
(57)
|
(57)
|
(45)
|
(40)
|
(37)
|
(44)
|
0
|
(12)
|
(17)
|
(63)
|
(103)
|
(119)
|
(94)
|
(98)
|
|
| Income from Continuing Operations |
102
|
131
|
110
|
153
|
133
|
139
|
157
|
155
|
175
|
188
|
198
|
240
|
269
|
6 820
|
6 837
|
6 737
|
67
|
54
|
(18)
|
(12)
|
43
|
64
|
80
|
87
|
95
|
101
|
102
|
(96)
|
(244)
|
(233)
|
(226)
|
1
|
160
|
190
|
236
|
252
|
237
|
218
|
211
|
218
|
293
|
313
|
326
|
347
|
318
|
266
|
226
|
194
|
203
|
185
|
192
|
209
|
217
|
241
|
255
|
231
|
235
|
218
|
230
|
243
|
175
|
131
|
112
|
145
|
172
|
244
|
319
|
255
|
351
|
323
|
369
|
348
|
361
|
|
| Income to Minority Interest |
(20)
|
(27)
|
(17)
|
(26)
|
(26)
|
(31)
|
(35)
|
(23)
|
(23)
|
(17)
|
(9)
|
(20)
|
(22)
|
(36)
|
(33)
|
(22)
|
(13)
|
14
|
12
|
(6)
|
(29)
|
(45)
|
(47)
|
(44)
|
(49)
|
(50)
|
(57)
|
(8)
|
(2)
|
(5)
|
(9)
|
(54)
|
(40)
|
(31)
|
(16)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(13)
|
(9)
|
(13)
|
(10)
|
8
|
4
|
7
|
3
|
(4)
|
(5)
|
(6)
|
(2)
|
(1)
|
0
|
(7)
|
0
|
(3)
|
(1)
|
(3)
|
(3)
|
1
|
|
| Net Income (Common) |
82
N/A
|
104
+27%
|
93
-11%
|
126
+36%
|
108
-15%
|
108
+1%
|
122
+12%
|
133
+9%
|
152
+15%
|
171
+13%
|
189
+11%
|
220
+16%
|
247
+12%
|
6 784
+2 645%
|
6 804
+0%
|
6 715
-1%
|
53
-99%
|
67
+26%
|
(7)
N/A
|
(19)
-179%
|
14
N/A
|
19
+33%
|
33
+75%
|
43
+31%
|
46
+9%
|
53
+15%
|
43
-20%
|
(109)
N/A
|
(246)
-125%
|
(242)
+1%
|
(223)
+8%
|
(37)
+84%
|
130
N/A
|
173
+33%
|
221
+28%
|
247
+12%
|
283
+15%
|
265
-7%
|
257
-3%
|
264
+3%
|
290
+10%
|
311
+7%
|
323
+4%
|
346
+7%
|
337
-2%
|
294
-13%
|
271
-8%
|
241
-11%
|
148
-39%
|
144
-3%
|
99
-31%
|
114
+15%
|
172
+51%
|
196
+14%
|
243
+24%
|
222
-9%
|
243
+10%
|
222
-9%
|
237
+7%
|
246
+4%
|
171
-31%
|
126
-26%
|
106
-16%
|
143
+35%
|
171
+19%
|
243
+42%
|
312
+29%
|
256
-18%
|
346
+35%
|
303
-13%
|
352
+16%
|
348
-1%
|
359
+3%
|
|
| EPS (Diluted) |
0.71
N/A
|
0.91
+28%
|
0.81
-11%
|
1.04
+28%
|
0.86
-17%
|
0.86
N/A
|
0.98
+14%
|
1.05
+7%
|
1.22
+16%
|
1.37
+12%
|
1.51
+10%
|
1.76
+17%
|
1.98
+12%
|
54.35
+2 645%
|
53.95
-1%
|
53.93
0%
|
0.42
-99%
|
0.49
+17%
|
-0.04
N/A
|
-0.13
-225%
|
0.1
N/A
|
0.12
+20%
|
0.21
+75%
|
0.29
+38%
|
0.31
+7%
|
0.35
+13%
|
0.28
-20%
|
-0.73
N/A
|
-1.65
-126%
|
-1.63
+1%
|
-1.5
+8%
|
-0.19
+87%
|
0.73
N/A
|
0.8
+10%
|
1.03
+29%
|
1.15
+12%
|
1.2
+4%
|
0.85
-29%
|
0.83
-2%
|
0.85
+2%
|
0.94
+11%
|
1.02
+9%
|
1.06
+4%
|
1.13
+7%
|
1.09
-4%
|
0.95
-13%
|
0.88
-7%
|
0.78
-11%
|
0.48
-38%
|
0.46
-4%
|
0.32
-30%
|
0.37
+16%
|
0.55
+49%
|
0.63
+15%
|
0.79
+25%
|
0.72
-9%
|
0.79
+10%
|
0.72
-9%
|
0.77
+7%
|
0.8
+4%
|
0.56
-30%
|
0.41
-27%
|
0.34
-17%
|
0.47
+38%
|
0.56
+19%
|
0
N/A
|
1.01
N/A
|
0.83
-18%
|
1.13
+36%
|
0.98
-13%
|
1.14
+16%
|
1.13
-1%
|
1.18
+4%
|
|