| Profit & loss account |
|
| Summary |
|
|
|
|
| Accounts |
21th period |
20th period |
| |
Amount |
|
Amount |
| I. Operating Revenues |
|
2,452,648,893,526 |
|
1,859,710,778,742 |
| 1. Insurance Premium Revenue |
1,359,618,656,078 |
|
1,214,152,127,064 |
|
| 2. Reinsurance Premium Revenue |
114,968,159,850 |
|
122,835,096,525 |
|
| 3. Interest Revenue |
196,405,111,853 |
|
208,921,849,595 |
|
| 4. Dividend Revenue |
10,997,944,711 |
|
10,997,944,711 |
|
| 5. Lease Expense |
3,356,686,172 |
|
3,356,686,172 |
|
| 6. Fee Revenue |
54,502,375,067 |
|
10,708,909,290 |
|
| 7. Special Account Revenue Fee |
100,439,731,132 |
|
35,353,770,777 |
|
| 8. Gains on Disposal of Trading securities |
12,293,404,958 |
|
7,188,340,820 |
|
| 9. Gains on Valuation of Trading Securities |
84,519,237 |
|
2,311,275,361 |
|
| 10. Revenue Special Account |
437,059,501,027 |
|
195,068,703,105 |
|
| 11. Other Operating Revenues |
12,268,926,172 |
|
1,918,542,369 |
|
| II. Operating Expenses |
|
2,443,734,776,656 |
|
1,883,284,627,714 |
| 1. Recovery of Insurance Reserve |
343,386,314,883 |
|
397,351,579,413 |
|
| 2. Insurance Payout Expense |
114,685,028,422 |
|
79,790,783,678 |
|
| 3. Refund Expense |
729,061,704,916 |
|
622,077,271,242 |
|
| 4. Dividend Expense |
1,628,272,101 |
|
1,982,413,898 |
|
| 5. Reinsurance Payment Expense |
116,743,837,396 |
|
124,605,646,719 |
|
| 6. Interest Expense |
4,677,153,881 |
|
4,135,556,544 |
|
| 7. Loss on Disposal of Trading Securities |
211,313,125 |
|
34,619,593 |
|
| 8. Loss on Valuation of Trading Securities |
15,149,366 |
|
3,962,054 |
|
| 9. Operating Expenses |
- |
|
166,181,260,156 |
|
| 10. Amortization of Acquisition Costs of New or Renewal Insurance Contracts |
315,092,845,573 |
|
223,720,667,950 |
|
| 11. Property Management Fee |
56,066,493,772 |
|
22,632,080,332 |
|
| 12. Depreciation Expense |
22,763,260,126 |
|
17,752,575,535 |
|
| 13. Intangible Assets Amortization Expense |
6,902,260,087 |
|
7,423,444,990 |
|
| 14. Bad Debt Expenses |
- |
|
2,190,039,959 |
|
| 15. Discount Fee |
118,366,252 |
|
123,486,699 |
|
| 16. Expense Special Account |
437,059,501,027 |
|
195,068,703,105 |
|
| 17. Other Operating Expenses |
18,088,687,708 |
|
3,681,188,742 |
|
| III. Operating Profit |
|
8,914,116,870 |
|
(23,573,848,972) |
| IV. Non-operating Revenues |
|
11,776,657,807 |
|
35,611,642,638 |
| 1. Gains on Disposal of Available-for-sale-securities |
119,085,937,346 |
|
33,957,195,790 |
|
| 2. Gains on Disposal of Available-for-sale-securities |
- |
|
- |
|
| 3. Gain on Equity |
4,596,739,431 |
|
1,791,717,010 |
|
| 4. Gain on Disposal of Tangible Assets |
- |
|
- |
|
| 5. Recovery of Provision for Bad Debts |
246,786,662 |
|
217,740,031 |
|
| 6. Gains on Derivative Transactions |
4,947,386,224 |
|
6,771,242,306 |
|
| 7. Gain on Valuation of Derivatives |
553,931,936 |
|
5,764,332,513 |
|
| 8. Gain on Foreign Currency Transaction |
1,682,721,735
|
|
5,687,969 |
|
| 9. Gain on Foreign Currency Translation |
11,561,922,751 |
|
181,334,344 |
|
| 10. Miscellaneous Gains |
679,646,909 |
|
33,819,925,628 |
|
| V. Non-operating Expense |
|
11,776,657,807 |
|
35,611,642,638 |
| 1. Loss on Disposal of Available-for-sale-securities |
4,945,826,946 |
|
4,804,522,630 |
|
| 2. Loss on Devaluation of Securities Owned to Maturity |
- |
|
- |
|
| 3. Loss on Disposal of Investment Assets |
- |
|
306,429,962 |
|
| 4. Loss on Devaluation of Investment Assets |
- |
|
340,718,788 |
|
| 5. Loss on Disposal of Tangible Assets |
24,356,181 |
|
30,282,815 |
|
| 6. Loss on Devaluation of Tangible Assets |
- |
|
932,927,072 |
|
| 7. Loss on Disposition of Other Assets |
- |
|
- |
|
| 8. Donations |
166,939,922 |
|
46,880,383 |
|
| 9. Loss on Derivative Transactions |
2,689,995,739 |
|
1,665,150,515 |
|
| 10. Loss on Valuation of Derivatives |
13,460,558,766 |
|
100,095,473 |
|
| 11. Loss on Foreign Currency Transaction |
1,981,397,805 |
|
1,455,583,901 |
|
| 12. Loss on Foreign Currency Translation |
70,492 |
|
9,538,928,098 |
|
| 13. Miscellaneous Losses |
5,320,047,644 |
|
448,924,372 |
|
| VI. Ordinary Profit |
|
13,701,126,557 |
|
9,931,630,274 |
| VII. Extraordinary Profit |
|
- |
|
- |
| VIII. Extraordinary Losses |
|
- |
|
- |
| IX. Net Profit Before Income Tax |
|
13,701,126,557 |
|
9,931,630,274 |
| X. Income Tax Expense |
|
9,296,247,234 |
|
(-)24,687,275,243 |
| XI. Net Profit |
|
4,404,879,323 |
|
34,618,905,517 |
Ordinary Profit Per Share
Net Profit Per Share
current period: 411 won
previous period: 419 won |
|
|
|
|
|
|
|
|
|
|
|
| Special Accounts |
|
|
|
|
| Accounts |
21th period |
20th period |
| |
Amount |
|
Amount |
| 1. Policy Holder Reserves Transfer |
- |
1 ,425,877,207,599 |
- |
506,250,759,390 |
| 2. Insurance Payout |
- |
370,902,585,557 |
- |
199,844,043,660 |
| Insurance Payout Expense |
122,219,261,340 |
- |
146,844,950,972 |
- |
| Refund Expense |
248,683,324,217 |
- |
52,999,092,688 |
- |
| Dividend Expense |
- |
- |
- |
- |
| 3. Minimum Guarantee Expense |
- |
3,504,053,550 |
- |
1,452,369,799 |
| Variable Death Insurance |
684,877,975 |
- |
217,917,406 |
- |
| Variable Annuity Reserve |
2 ,819,175,575 |
- |
1,234,452,393 |
- |
| Miscellaneous |
- |
- |
- |
- |
| 4. Special Account Management Fee |
- |
100,441,831,069 |
- |
35,353,731,802 |
| Operating Expense Proportion of Reserves |
4 ,032,706,863 |
- |
3,382,243,892 |
- |
| Shareholders Equity |
72,539,280 |
- |
27,224,825 |
- |
| Miscellaneous |
96,336,584,926 |
- |
31,944,263,085 |
- |
| 5. Fee Expense |
- |
1,517,066,663 |
- |
666,865,485 |
| 6. Taxes & Dues |
- |
190,836,090 |
- |
132,436,170 |
| 7. Depreciation Expense |
- |
- |
- |
- |
| 8. Bad Debt Expenses |
- |
363,611,841 |
- |
82,966,076 |
| 9. Property Management Fee |
- |
- |
- |
- |
| 10. Loss on Disposal of Marketable Securities |
- |
50,802,732,519 |
- |
12,501,357,575 |
| 11. Loss on Valuation of Marketable Securities |
- |
46,663,671,232 |
- |
4,896,855,346 |
| 12. Loss on Disposal of Investment Assets |
- |
- |
- |
- |
| 13. Loss on Valuation of Investment Assets |
- |
- |
- |
- |
| 14. Loss on Disposal of Tangible Assets |
- |
- |
- |
- |
| 15. Trust Account Deficit |
- |
- |
- |
- |
| 16. Loss on Foreign Currency Transaction |
- |
31,373,964 |
- |
- |
| 17. Interest Expense |
- |
42,312,866 |
- |
31,863,686 |
| 18. Other Expenses |
- |
44,704,487,855 |
- |
5,450,315,248 |
| Provision for Reserves |
- |
- |
- |
- |
| Total Expense |
- |
2 ,045,041,770,805 |
- |
766,663,564,237 |
| 1. Insurance Premium Revenue |
- |
1 ,774,848,487,976 |
- |
664,396,086,427 |
| Individual Insurance Premiums |
1,368,897,087,676 |
- |
494,814,946,729 |
- |
| Group Insurance |
405,951,400,300 |
- |
169,581,139,698 |
- |
| 2. Interest Revenue |
- |
56,373,793,254 |
- |
32,635,758,737 |
| Interest on Deposits |
8 ,383,047,860 |
- |
2,368,518,813 |
- |
| Interest on Marketable Securities |
37,462,909,893 |
- |
26,190,428,924 |
- |
| Interest on Loans |
7 ,765,594,847 |
- |
3,206,814,356 |
- |
| Other Interest Revenues |
2 ,762,240,654 |
- |
869,996,644 |
- |
| 3. Dividend Revenue |
- |
5,930,152,327 |
- |
3,880,798,514 |
| 4. Lease Revenue |
- |
- |
- |
- |
| 5. Fee Revenue |
- |
20,000,000 |
- |
- |
| 6. Gain on Disposal of Marketable Securities |
- |
107,416,188,120 |
- |
20,971,129,674 |
| 7. Gain on Valuation of Marketable Securities |
- |
56,578,269,411 |
- |
42,095,931,104 |
| 8. Gain on Disposal of Investment Assets |
- |
- |
- |
- |
| 9. Gain on Valuation of Investment Assets |
- |
- |
- |
- |
| 10. Gain on Disposal of Tangible Assets |
- |
- |
- |
- |
| 11. Trust Account Gain |
- |
- |
- |
- |
| 12. Gain on Foreign Currency Transaction |
- |
719,488,231 |
- |
- |
| 13. Other Revenues |
- |
43,155,391,486 |
- |
2,683,859,781 |
| Recovery of Loss Amounts |
- |
- |
- |
- |
| Miscellaneous |
43,155,391,486 |
- |
2,683,859,781 |
- |
| Total Revenue |
- |
2 ,045,041,770,805 |
- |
766,663,564,237 |
|
|
|
|
|
|
|
|