Fubon Financial Holding Co., Ltd. (LUX:094382572)

Fubon Financial Holding Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Premiums & Annuity Revenue	403,375	384,749	373,039	384,483	477,472	593,063
Total Interest & Dividend Income	312,250	304,048	275,147	216,143	175,082	172,693
Gain (Loss) on Sale of Investments	194,686	60,506	57,330	-40,067	183,819	185,589
Other Revenue	-1,496	-637.12	-3,425	6,513	13,536	-1,586
Total Revenue	908,815	748,665	702,090	567,072	849,907	949,759
Revenue Growth (YoY)	8.37%	6.63%	23.81%	-33.28%	-10.51%	5.15%
Policy Benefits	475,298	477,398	434,359	556,820	560,297	661,347
Depreciation & Amortization	8,213	8,024	7,460	7,024	6,650	6,289
Selling, General & Administrative	28,884	29,507	25,448	19,104	17,833	17,174
Provision for Bad Debts	12,365	12,927	9,983	5,768	4,588	4,372
Other Operating Expenses	7,849	7,328	5,815	4,737	4,947	3,896
Total Operating Expenses	584,048	584,219	526,906	632,517	636,794	728,394
Operating Income	324,767	164,446	175,184	-65,444	213,113	221,365
Interest Expense	-118,685	-123,620	-102,660	-49,438	-25,253	-33,072
Currency Exchange Gain (Loss)	-65,689	131,537	1,919	175,846	-22,224	-85,190
EBT Excluding Unusual Items	140,392	172,364	74,443	60,963	165,636	103,103
Asset Writedown	-13.3	-55.87	0.78	-17.32	-46.62	25.06
Pretax Income	140,379	172,308	74,444	60,946	165,589	103,128
Income Tax Expense	19,873	21,447	9,402	13,081	18,354	12,156
Earnings From Continuing Ops.	120,505	150,861	65,042	47,864	147,235	90,972
Minority Interest in Earnings	-89.25	-40.9	974.44	-938.87	-2,676	-699.23
Net Income	120,416	150,820	66,017	46,926	144,559	90,272
Preferred Dividends & Other Adjustments	3,689	3,637	3,516	3,026	2,916	2,916
Net Income to Common	116,727	147,184	62,501	43,900	141,643	87,356
Net Income Growth	0.76%	128.46%	40.68%	-67.54%	60.14%	54.32%
Shares Outstanding (Basic)	14,007	14,007	14,007	14,007	13,458	13,357
Shares Outstanding (Diluted)	14,007	14,007	14,007	14,007	13,458	13,357
Shares Change (YoY)	-	-	-	4.08%	0.76%	-
EPS (Basic)	8.33	10.51	4.46	3.13	10.52	6.54
EPS (Diluted)	8.33	10.51	4.46	3.13	10.52	6.54
EPS Growth	0.73%	135.49%	42.37%	-70.22%	60.92%	56.35%
Free Cash Flow	77,686	72,714	-89,326	142,576	29,576	46,977
Free Cash Flow Per Share	5.55	5.19	-6.38	10.18	2.20	3.52
Dividend Per Share	4.146	4.146	2.323	1.327	2.950	2.299
Dividend Growth	78.50%	78.50%	75.00%	-55.00%	28.33%	50.00%
Operating Margin	35.73%	21.96%	24.95%	-11.54%	25.07%	23.31%
Profit Margin	12.84%	19.66%	8.90%	7.74%	16.67%	9.20%
Free Cash Flow Margin	8.55%	9.71%	-12.72%	25.14%	3.48%	4.95%
EBITDA	330,230	169,589	179,841	-61,188	217,136	225,139
EBITDA Margin	36.34%	22.65%	25.61%	-10.79%	25.55%	23.71%
D&A For EBITDA	5,463	5,143	4,656	4,256	4,023	3,773
EBIT	324,767	164,446	175,184	-65,444	213,113	221,365
EBIT Margin	35.73%	21.96%	24.95%	-11.54%	25.07%	23.31%
Effective Tax Rate	14.16%	12.45%	12.63%	21.46%	11.08%	11.79%

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.