DB Insurance Income Statement

Financials in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Premiums & Annuity Revenue	15,697,477	15,537,193	14,929,919	13,918,308	13,266,596	15,390,577
Total Interest & Dividend Income	2,861,794	2,800,537	2,495,778	2,197,400	2,016,041	1,711,041
Gain (Loss) on Sale of Investments	1,163,691	900,440	511,591	521,838	134,890	253,696
Other Revenue	1,156,590	1,122,414	380,363	628,736	1,011,367	712,386
Total Revenue	20,879,552	20,360,584	18,317,651	17,266,282	16,428,894	18,067,700
Revenue Growth (YoY)	11.52%	11.15%	6.09%	5.10%	-9.07%	1.77%
Policy Benefits	15,707,019	15,289,468	14,076,408	13,257,842	11,878,514	12,546,633
Policy Acquisition & Underwriting Costs	108,315	92,580	65,877	49,962	49,379	2,013,072
Amortization of Goodwill & Intangibles	35,590	35,849	46,194	42,557	34,807	37,538
Depreciation & Amortization	19,558	19,546	10,615	10,494	18,304	18,548
Selling, General & Administrative	208,408	214,850	120,781	118,387	113,543	684,353
Other Operating Expenses	2,584,927	1,531,544	2,480,114	1,233,861	1,646,109	1,787,689
Reinsurance Income or Expense	-	-	-	-	-	-24,439
Total Operating Expenses	18,677,293	17,193,619	16,891,535	14,810,251	13,777,068	17,588,088
Operating Income	2,202,259	3,166,965	1,426,116	2,456,032	2,651,826	479,612
Interest Expense	-645,327	-609,742	-465,818	-381,226	-230,690	-79,062
Earnings From Equity Investments	67,109	64,813	20,123	8,067	-7,388	34,859
Currency Exchange Gain (Loss)	1,111,849	151,032	1,873,604	432,671	685,407	824,696
Other Non Operating Income (Expenses)	28,716	33,741	-299	7,786	-3,287	1,008
EBT Excluding Unusual Items	2,764,606	2,806,809	2,853,726	2,523,331	3,095,867	1,261,113
Gain (Loss) on Sale of Investments	-495,070	-326,529	-410,114	-267,391	-380,495	-116,845
Gain (Loss) on Sale of Assets	-80	-63	-7,445	-79	17,320	31,280
Asset Writedown	-16,675	-16,675	-	-39	-33,116	-29
Pretax Income	2,252,781	2,463,542	2,436,167	2,255,821	2,699,575	1,175,519
Income Tax Expense	657,374	672,977	583,776	513,442	660,093	302,599
Earnings From Continuing Ops.	1,595,407	1,790,565	1,852,391	1,742,379	2,039,482	872,920
Minority Interest in Earnings	-3,152	-2,555	-1,623	-3,810	-5,581	-3,397
Net Income	1,592,255	1,788,010	1,850,768	1,738,569	2,033,901	869,523
Preferred Dividends & Other Adjustments	21,439	10,645	-	-	-	-
Net Income to Common	1,570,816	1,777,365	1,850,768	1,738,569	2,033,901	869,523
Net Income Growth	-6.45%	-3.39%	6.45%	-14.52%	133.91%	57.44%
Shares Outstanding (Basic)	60	60	60	60	60	60
Shares Outstanding (Diluted)	60	60	60	60	60	60
Shares Change (YoY)	0.27%	0.02%	-	-	-	-1.47%
EPS (Basic)	26091.46	29596.44	30823.80	28955.17	33873.81	14481.55
EPS (Diluted)	26091.46	29596.44	30823.80	28955.17	33873.81	14481.55
EPS Growth	-7.95%	-3.98%	6.45%	-14.52%	133.91%	59.79%
Free Cash Flow	2,004,739	-357,862	3,239,373	4,427,610	2,692,266	2,249,038
Free Cash Flow Per Share	33298.99	-5959.07	53950.46	73740.08	44838.61	37456.83
Dividend Per Share	7600.000	7600.000	6800.000	-	-	-
Dividend Growth	11.77%	11.77%	-	-	-	-
Operating Margin	10.55%	15.55%	7.79%	14.22%	16.14%	2.66%
Profit Margin	7.52%	8.73%	10.10%	10.07%	12.38%	4.81%
Free Cash Flow Margin	9.60%	-1.76%	17.68%	25.64%	16.39%	12.45%
EBITDA	2,340,588	3,305,014	1,567,801	2,586,340	2,774,313	600,359
EBITDA Margin	11.21%	16.23%	8.56%	14.98%	16.89%	3.32%
D&A For EBITDA	138,329	138,049	141,685	130,308	122,487	120,747
EBIT	2,202,259	3,166,965	1,426,116	2,456,032	2,651,826	479,612
EBIT Margin	10.55%	15.55%	7.79%	14.22%	16.14%	2.66%
Effective Tax Rate	29.18%	27.32%	23.96%	22.76%	24.45%	25.74%