| Profit & loss account |
|
| Summary |
|
|
|
|
| Accounts |
22th period (current period) |
21th period (previous period) |
| |
Amount |
|
Amount |
| I. Operating Revenues |
|
2,501,659,056,306 |
|
2,452,648,893,526 |
| 1. Insurance Premium Revenue |
1,433,330,590,216 |
|
1,359,618,656,078 |
|
| A. Individual Insurance Premiums |
1,409,925,962,759 |
|
1,340,876,938,318 |
|
| B. Goup Insurance |
23,404,627,457 |
|
18,741,717,760 |
|
| 2. Reinsurance Premium Revenue |
104,081,049,209 |
|
114,968,159,850 |
|
| A. Reinsurance Revenue |
96,464,008,321 |
|
103,162,480,063 |
|
| B. Fee revenue on Reinsurance |
7,617,040,888 |
|
11,805,679,787 |
|
| 3. Interest Revenue |
193,683,863,576 |
|
196,405,111,853 |
|
| A. Interest on Deposits |
17,182,234,615 |
|
12,402,573,147 |
|
| B. Interest on Trading Securities |
1,011,135,755 |
|
132,347,946 |
|
| C. Interest on Available-for-Sale-Securities |
43,863,005,657 |
|
42,072,719,593 |
|
| D. Interest on Securities Owned to Maturity |
51,354,962,856 |
|
52,108,087,636 |
|
| E. Interest on Loans |
78,442,061,950 |
|
86,363,463,072 |
|
| F. Interest on Deposits |
83,566,410 |
|
125,283,449 |
|
| G. Other Interest Revenues |
1,746,896,333 |
|
3,200,637,010 |
|
| 4. Gain on Valuation(Sales) of Securities |
60,191,684,997 |
|
131,463,861,541 |
|
| A. Gains on Valuation of Trading Securities |
407,283,309 |
|
84,519,237 |
|
| B. Gains on Disposal of Trading Securities |
5,542,447,099 |
|
12,293,404,958 |
|
| C. Gains on Disposal of Available-for-Sale-Securities |
54,241,954,589 |
|
119,085,937,346 |
|
| 5. Gain on Valuation(Disposal) of Loans |
1,854,805,239 |
|
2,414,949,509 |
|
| A. Reversal of Allowance for Credit losses |
1,854,805,239 |
|
2,414,949,509 |
|
| 6. Gain on Foreign Transactions |
5,616,510,977 |
|
1,682,721,735 |
|
| 7. Gain on Foreign Currency Translation |
51,308,520,100 |
|
11,561,922,751 |
|
| 8. Fee Revenue |
28,517,129,925 |
|
54,502,375,067 |
|
| 9. Dividend Revenue |
25,649,307,647 |
|
20,728,476,405 |
|
| 10. Lease Revenue |
6,165,355,730 |
|
3,786,395,584 |
|
| 11. Special Account Revenue Fee |
243,717,775,364 |
|
100,439,731,132 |
|
| 12. Revenue Special Account |
317,187,579,782 |
|
437,059,501,027 |
|
| 13. Other Operating Revenues |
30,354,883,544 |
|
18,017,030,994 |
|
| A. Gains on Derivative Transactions |
10,409,291,988 |
|
4,947,386,224 |
|
| B. Gain on Valuation of Derivatives |
716,647,841 |
|
553,931,936 |
|
| C. Recovery of Provision for Bad Debts |
37,748,101 |
|
246,786,662 |
|
| D. Other Operating Revenues |
19,191,195,614 |
|
12,268,926,172 |
|
| II. Operating Expenses |
|
2,566,276,462,420 |
|
2,443,734,776,656 |
| 1. Recovery of Insurance Reserve |
377,171,272,417 |
|
343,386,314,883 |
|
| 2. Insurance Payout Expense |
169,174,127,585 |
|
114,685,028,422 |
|
| 3. Refund Expense |
673,338,535,369 |
|
729,061,704,916 |
|
| 4. Dividend Expense |
1,506,776,785 |
|
1,628,272,101 |
|
| 5. Reinsurance Payment Expense |
105,446,900,375 |
|
116,743,837,396 |
|
| 가. Reinsurance Premium |
105,446,900,375 |
|
116,743,837,396 |
|
| 6. Operating Expenses |
207,853,936,398 |
|
276,425,896,955 |
|
| Deferred Acquisition Costs of New or Renewal Insurance Contracts |
(525,184,029,078) |
|
(594,819,318,603) |
|
| A. Acquisition Costs of New or Renewal Insurance Contracts |
536,528,482,980 |
|
672,924,041,530 |
|
| B. Maintenance Costs |
184,014,565,044 |
|
186,422,212,894 |
|
| C. Collection Expense |
12,494,917,452 |
|
11,898,961,134 |
|
| 7. Amortization of Acquisition Costs of New or Renewal Insurance Contracts |
477,334,001,419 |
|
315,092,845,573 |
|
| 8. Property Management Fee |
56,625,639,276 |
|
56,066,493,772 |
|
| 9. Interest Expense |
3,722,128,436 |
|
4,677,153,881 |
|
| 10. Loss on Valuation(Sales) of Securities |
46,285,006,974 |
|
5,172,289,437 |
|
| A. Loss on Valuation of Trading Securities |
- |
|
15,149,366 |
|
| B. Loss on Disposal of Trading Securities |
82,410,649 |
|
211,313,125 |
|
| C. Loss on Disposal of Available-for-Sale-Securities |
19,112,649,412 |
|
4,945,826,946 |
|
| D. Unrecoverable losses on AFSs |
7,255,946,913 |
|
- |
|
| E. Unrecoverable losses on HTM |
19,834,000,000 |
|
- |
|
| 11. Loss on Valuation(Disposal) of Loans |
302,657,176 |
|
- |
|
| A. Bad Debt Expenses |
302,657,176 |
|
- |
|
| 12. Loss on Foreign Transactions |
2,316,000,000 |
|
1,981,397,805 |
|
| 13. Loss on Foreign Exchanges Translation |
- |
|
70,492 |
|
| 14. Depreciation Expenses on Investment in Real Estates |
643,390,409 |
|
463,010,398 |
|
| 15. Intangible Assets Amortization Expense |
9,411,204,673 |
|
6,902,260,087 |
|
| 16. Discount Fee |
24,670,228 |
|
118,366,252 |
|
| 17. Separate Account Commission Paid |
17,450,901,982 |
|
- |
|
| 18. Expense Special Account |
317,187,579,782 |
|
437,059,501,027 |
|
| 19. Other Operating Expenses |
100,481,733,136 |
|
34,270,333,259 |
|
| A. Loss on Derivative Transactions |
38,443,612,852 |
|
2,689,995,739 |
|
| B. Loss on Valuation of Derivatives |
40,306,774,392 |
|
13,460,558,766 |
|
| C. Bad Dbt Expenses |
250,316,532 |
|
31,091,046 |
|
| D. Other Operating Expenses |
21,481,029,360 |
|
18,088,687,708 |
|
| III. Operating Profit |
|
(64,617,406,114) |
|
8,914,116,870 |
| IV. Non-operating Revenues |
|
82,760,263,774 |
|
11,776,657,807 |
| 1. Gain on Rquity |
527,027,114 |
|
4,596,739,431 |
|
| 2. Gain on Sales of Securities using Equity Method |
68,599,773,318 |
|
4,521,758,339 |
|
| 3. Gain on Disposal of Tangible Assets |
26,571,049 |
|
12,761,195 |
|
| 4. Gain on Disposition of Other Assets |
2,347,178,505 |
|
470,479,948 |
|
| 5. Gain on Conversion of Convertible Bonds |
- |
|
1,495,271,985 |
|
| 6. Miscellaneous Gains |
11,259,713,788 |
|
679,646,909 |
|
| V. Non-operating Expense |
|
8,568,714,072 |
|
6,989,648,120 |
| 1. Loss on Equity |
269,719,433 |
|
1,478,304,373 |
|
| 2. Loss on Sales of Securities using Equity Method |
161,113,049 |
|
- |
|
| 3. Loss on Disposal of Tangible Assets |
2,314,339,814 |
|
24,356,181 |
|
| 4. Loss on Disposition of Other Assets |
68,877,390 |
|
- |
|
| 5. Donations |
241,591,941 |
|
166,939,922 |
|
| 6. Miscellaneous Losses |
5,513,072,445 |
|
5,320,047,644 |
|
| VI. Net Profit Before Income Tax |
|
9,574,143,588 |
|
13,701,126,557 |
| VII. Income Tax Expense |
|
(147,784,007) |
|
9,296,247,234 |
| VIII. Net Profit |
|
9,721,927,595 |
|
4,404,879,323 |
| IX. Earnings per Share |
|
|
|
|
| 1. Basic Earnings per Share |
|
101won |
|
48 won |
|
|
|
|
|
|
|
| Special Accounts |
|
|
|
|
| Accounts |
22th period |
21th period |
| |
Amount |
|
Amount |
| 1. Policy Holder Reserves Transfer |
- |
873,999,538,982 |
- |
1,425,877,207,599 |
| 2. Insurance Payout |
- |
667,338,643,223 |
- |
370,902,585,557 |
| Insurance Payout Expense |
159,953,802,359 |
- |
122,219,261,340 |
- |
| Refund Expense |
507,384,840,864 |
- |
248,683,324,217 |
- |
| Dividend Expense |
- |
- |
- |
- |
| 3. Minimum Guarantee Expense |
- |
5,468,013,949 |
- |
3,504,053,550 |
| Variable Death Insurance |
1,234,001,997 |
- |
684,877,975 |
- |
| Variable Annuity Reserve |
4,234,011,952 |
- |
2,819,175,575 |
- |
| Miscellaneous |
- |
- |
- |
- |
| 4. Special Account Management Fee |
- |
243,718,314,875 |
- |
100,441,831,069 |
| Operating Expense Proportion of Reserves |
4,713,167,321 |
- |
4,032,706,863 |
- |
| Shareholders Equity |
- |
- |
72,539,280 |
- |
| Miscellaneous |
239,005,147,554 |
- |
96,336,584,926 |
- |
| 5. Fee Expense |
- |
2,515,063,435 |
- |
1,517,066,663 |
| 6. Taxes & Dues |
- |
192,256,150 |
- |
190,836,090 |
| 7. Depreciation Expense |
- |
- |
- |
- |
| 8. Bad Debt Expenses |
- |
220,567,845 |
- |
363,611,841 |
| 9. Property Management Fee |
- |
- |
- |
- |
| 10. Loss on Disposal of Marketable Securities |
- |
184,527,818,303 |
- |
50,802,732,519 |
| 11. Loss on Valuation of Marketable Securities |
- |
289,506,729,107 |
- |
46,663,671,232 |
| 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 |
- |
35,147,803 |
- |
31,373,964 |
| 17. Interest Expense |
- |
100,105,232 |
- |
42,312,866 |
| 18. Loss on Derivative Transactions |
- |
48,334,167 |
- |
- |
| 19. Loss on Valuation of Derivatives |
- |
- |
- |
- |
| 20. Other Expenses |
- |
103,165,026,294 |
- |
44,704,487,855 |
| Provision for Reserves |
- |
- |
- |
|
| Total Expense |
- |
2,370,835,559,365 |
- |
2,045,041,770,805 |
| 1. Insurance Premium Revenue |
- |
2,047,952,171,564 |
- |
1,774,848,487,976 |
| Individual Insurance Premiums |
1,791,630,372,538 |
- |
1,368,897,087,676 |
- |
| Group Insurance |
256,321,799,026 |
- |
405,951,400,300 |
- |
| 2. Interest Revenue |
- |
90,185,236,300 |
- |
56,373,793,254 |
| Interest on Deposits |
14,749,825,358 |
- |
8,383,047,860 |
- |
| Interest on Marketable Securities |
60,992,603,717 |
- |
37,462,909,893 |
- |
| Interest on Loans |
12,356,161,219 |
- |
7,765,594,847 |
- |
| Other Interest Revenues |
2,086,646,006 |
- |
2,762,240,654 |
- |
| 3. Dividend Revenue |
- |
1 1,286,764,790 |
- |
5,930,152,327 |
| 4. Lease Revenue |
- |
- |
- |
|
| 5. Fee Revenue |
- |
- |
- |
20,000,000 |
| 6. Gain on Disposal of Marketable Securities |
- |
33,024,872,137 |
- |
107,416,188,120 |
| 7. Gain on Valuation of Marketable Securities |
- |
72,501,382,840 |
- |
56,578,269,411 |
| 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 |
- |
653,232,970 |
- |
719,488,231 |
| 13. Gains on Derivative Transactions |
- |
18,319,167 |
- |
- |
| 14. Gain on Valuation of Derivatives |
- |
- |
- |
- |
| 15. Other Revenues |
- |
115,213,579,597 |
- |
43,155,391,486 |
| Recovery of Loss Amounts |
1 7,450,901,982 |
- |
- |
- |
| Miscellaneous |
9 7,762,677,615 |
- |
4 3,155,391,486 |
- |
| Total Revenue |
- |
2,370,835,559,365 |
- |
2,045,041,770,805 |
|
|
|
|
|
|
|
|