Premiums & Annuity Revenue | 8,267 | 4,137 | 3,011 | 1,016 | 430 | |
Total Interest & Dividend Income | 4,686 | 1,937 | 1,258 | 72 | 35 | |
Gain (Loss) on Sale of Investments | 369 | 425 | -80 | -55 | 49 | |
Other Revenue | 781 | 413 | 224 | 8 | - | |
Total Revenue | 14,103 | 6,912 | 4,413 | 1,041 | 514 | |
Revenue Growth (YoY) | 104.04% | 56.63% | 323.92% | 102.53% | 34.55% | |
Policy Benefits | 10,036 | 4,626 | 3,091 | 1,125 | 506 | |
Policy Acquisition & Underwriting Costs | 1,237 | 632 | 371 | -30 | - | |
Selling, General & Administrative | 1,229 | 777 | 411 | 35 | 6 | |
Reinsurance Income or Expense | -26 | -21 | -13 | -11 | - | |
Total Operating Expenses | 12,528 | 6,056 | 3,886 | 1,141 | 512 | |
Operating Income | 1,575 | 856 | 527 | -100 | 2 | |
Interest Expense | -362 | -249 | -104 | -1 | - | |
Other Non Operating Income (Expenses) | 127 | 207 | 109 | -12 | - | |
EBT Excluding Unusual Items | 1,340 | 814 | 532 | -113 | 2 | |
Merger & Restructuring Charges | -127 | - | - | - | - | |
Pretax Income | 1,213 | 814 | 532 | -113 | 2 | |
Income Tax Expense | -34 | 17 | 31 | -1 | 1 | |
Earnings From Continuing Ops. | 1,247 | 797 | 501 | -112 | 1 | |
Minority Interest in Earnings | -33 | -1 | -2 | - | - | |
Net Income | 1,214 | 796 | 499 | -112 | 1 | |
Net Income to Common | 1,214 | 796 | 499 | -112 | 1 | |
Net Income Growth | 52.51% | 59.52% | - | - | -83.33% | |
Shares Outstanding (Basic) | 245 | 145 | 51 | 34 | 0 | |
Shares Outstanding (Diluted) | 245 | 145 | 51 | 34 | 0 | |
Shares Change (YoY) | 68.13% | 187.75% | 46.76% | 33899.78% | 20.16% | |
EPS (Basic) | 4.96 | 5.47 | 9.87 | -3.25 | 9.87 | |
EPS (Diluted) | 4.96 | 5.47 | 9.87 | -3.25 | 9.87 | |
EPS Growth | -9.29% | -44.56% | - | - | -86.13% | |
Free Cash Flow | 4,529 | 1,372 | 620 | 1,687 | 398 | |
Free Cash Flow Per Share | 18.52 | 9.43 | 12.26 | 48.97 | 3928.38 | |
Dividend Per Share | 0.320 | 0.280 | 0.560 | 0.260 | - | |
Dividend Growth | 14.29% | -50.00% | 115.39% | - | - | |
Operating Margin | 11.17% | 12.38% | 11.94% | -9.61% | 0.39% | |
Profit Margin | 8.61% | 11.52% | 11.31% | -10.76% | 0.19% | |
Free Cash Flow Margin | 32.11% | 19.85% | 14.05% | 162.06% | 77.43% | |
EBITDA | 1,781 | 906 | 540 | -99.66 | 2.34 | |
EBITDA Margin | 12.63% | 13.11% | 12.24% | -9.57% | 0.45% | |
D&A For EBITDA | 206 | 50 | 13 | 0.34 | 0.34 | |
EBIT | 1,575 | 856 | 527 | -100 | 2 | |
EBIT Margin | 11.17% | 12.38% | 11.94% | -9.61% | 0.39% | |
Effective Tax Rate | - | 2.09% | 5.83% | - | 50.00% | |
Revenue as Reported | 14,103 | 6,912 | 4,413 | 1,041 | - | |