Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Net Premiums Earned

339,901

308,810

290,827

257,157

226,233

201,478

189,699

178,087

158,453

144,118

127,163

Investment Income

4,824

5,202

4,089

2,030

2,324

1,502

1,886

1,376

1,023

828

710

Total Other Revenues

90,434

86,266

76,706

64,975

59,040

54,161

50,570

46,784

41,683

39,894

29,234

Total Revenues

435,159

400,278

371,622

324,162

287,597

257,141

242,155

226,247

201,159

184,840

157,107

Total Revenues %Chg

10.5%

7.7%

14.6%

12.7%

11.8%

6.2%

7%

12.5%

8.8%

17.7%

20.4%

Insurance Benefits & Claims

298,989

264,185

241,894

210,842

186,911

159,396

156,440

145,403

130,036

117,038

103,875

Other Operating Expenses

109,813

103,806

97,370

84,885

76,716

75,340

66,030

63,500

55,914

54,872

42,211

Operating Profit

26,357

32,287

32,358

28,435

23,970

22,405

19,685

17,344

15,209

12,930

11,021

Interest Expense

-4,031

-3,906

-3,246

-2,092

-1,660

-1,663

-1,704

-1,400

-1,186

-1,067

-790

Operating Margin

6.1%

8.1%

8.7%

8.8%

8.3%

8.7%

8.1%

7.7%

7.6%

7%

7%

Non-Operating Income

-118

-8,310

—

—

—

—

—

—

—

—

—

Total Non-Operating Income

-4,149

-12,216

-3,246

-2,092

-1,660

-1,663

-1,704

-1,400

-1,186

-1,067

-790

Income Before Provision for Income Taxes

22,208

20,071

29,112

26,343

22,310

20,742

17,981

15,944

14,023

11,863

10,231

Provision for Income Taxes

3,835

4,829

5,968

5,704

4,578

4,973

3,742

3,562

3,200

4,790

4,363

Consolidated Net Income

18,373

15,242

23,144

20,639

17,732

15,769

14,239

12,382

10,823

7,073

5,868

Net Income Attributable to Common Shareholders

18,373

15,242

23,144

20,639

17,732

15,769

14,239

12,382

10,823

7,073

5,868

Basic EPS

19.2

15.6

24.1

21.5

18.3

16.2

14.6

12.5

11

7.4

6.1

Diluted EPS

19.2

15.5

23.9

21.2

18.1

16

14.3

12.2

10.7

7.3

6

Basic Weighted Average Shares Outstanding

913

921

928

937

943

949

951

963

964

952

953

Diluted Weighted Average Shares Outstanding

915.8

929

938

950

956

961

966

983

985

968

967

Total Shares Outstanding

905.8

915

924

934

941

946

948

960

969

952

953

EBITDA

30,642

36,386

36,330

31,835

27,073

25,296

22,405

19,772

17,454

14,985

12,714

Effective Tax Rate

17.3%

24.1%

20.5%

21.7%

20.5%

24%

20.8%

22.3%

22.8%

40.4%

42.6%