Vaudoise Assurances Statements
VA
Vaudoise Assurances Income Statement
B
M
CHF (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
718.55
100
—
0
—
0
—
0
181.18
25.2
656.6
91.4
61.95
8.6
-1.369
-0.2
15.448
2.1
76.404
10.6
6.369
0.9
70.024
9.7
23.954
2.923
623.35
100
—
0
—
0
—
0
156
25
628.19
100.8
-4.838
-0.8
—
0
79.578
12.8
74.74
12
10.643
1.7
64.097
10.3
21.976
2.917
715.97
100
—
0
—
0
—
0
167.18
23.4
636.23
88.9
79.739
11.1
—
0
-6.898
-1
72.841
10.2
6.13
0.9
66.711
9.3
22.821
2.923
763.18
100
—
0
—
0
—
0
161.61
21.2
620.11
81.3
143.07
18.7
—
0
-64.164
-8.4
78.903
10.3
9.944
1.3
68.957
9
23.589
2.923
667.86
100
—
0
—
0
—
0
160.23
24
661.59
99.1
6.269
0.9
—
0
65.87
9.9
72.139
10.8
6.921
1
65.22
9.8
22.311
2.923
707.71
100
—
0
—
0
—
0
127.27
18
593.83
83.9
113.88
16.1
—
0
-41.528
-5.9
72.352
10.2
10.456
1.5
61.896
8.7
21.319
2.903
586.41
100
—
0
—
0
—
0
127.46
21.7
512.06
87.3
74.357
12.7
—
0
-6.589
-1.1
67.768
11.6
6.87
1.2
60.898
10.4
20.691
2.943
672
100
—
0
—
0
—
0
111.63
16.6
540.91
80.5
131.09
19.5
—
0
-66.211
-9.9
64.875
9.7
5.755
0.9
59.121
8.8
20.453
2.891
638.7
100
—
0
—
0
—
0
123.92
19.4
537.53
84.2
101.17
15.8
—
0
-17.536
-2.7
83.637
13.1
8.793
1.4
74.843
11.7
24.948
3
638
100
—
0
—
0
—
0
114.37
17.9
553.08
86.7
84.922
13.3
—
0
-28.497
-4.5
56.425
8.8
2.912
0.5
53.517
8.4
17.839
3
616.24
100
—
0
—
0
—
0
116.41
18.9
522.6
84.8
93.636
15.2
—
0
-8.184
-1.3
85.452
13.9
11.448
1.9
74.001
12
24.667
3
662.46
—
—
—
104.36
580.48
81.982
—
-7.706
74.276
11.509
62.768
20.923
3
608.42
—
—
—
133.43
514.3
94.123
—
-29.336
64.787
6.903
57.884
19.667
2.943
657.7
—
—
—
124
576.6
81.1
—
-1.5
79.6
15
64.6
22.27
2.9
626.9
—
—
—
128.6
532.1
94.8
—
-24.8
70
9.7
60.2
20.75
2.9
639.1
—
—
—
116.5
589
50.1
—
-5.5
44.5
5.6
39
13.44
2.9
660
—
—
—
121.6
546.2
113.9
—
-6.9
107
17.2
89.8
30.96
2.9
796.3
—
—
—
116.4
735.6
60.6
—
24.5
85.1
14.1
71
24.48
2.9
772.2
—
—
—
121
665.9
106.3
—
-8.4
97.8
15.3
82.5
28.44
2.9
673.2
—
—
—
114.4
594.5
78.7
—
-2.7
76.1
14.9
61.1
21.06
2.9
944
—
—
—
116.2
852.6
91.4
—
-14.6
76.8
11.5
65.2
22.48
2.9
1 033.7
—
—
—
108.4
959.1
74.6
—
-0.8
73.7
14.1
59.6
20.55
2.9
955.2
—
—
—
112.7
875.2
80
—
-1.4
78.6
16
62.6
21.58
2.9
964.4
—
—
—
98.1
915.5
48.9
—
25.6
74.5
11.6
62.9
21.68
2.9
974.8
—
—
—
111.9
879.1
95.7
—
-24.1
71.6
17
54.6
18.82
2.9
1 406
—
—
—
98.5
1 189.6
216.4
—
-123.9
93.3
19.3
74
24.66
3
1 956.9
—
—
—
111.4
1 777.7
179.3
—
-106.8
71.7
15.3
56.4
19.44
2.9
775.2
—
—
—
5
728.4
46.7
—
-27.6
19.1
3.6
15.5
5.35
2.9
572.4
—
—
—
102.4
510.1
62.4
—
8.6
70.9
15.3
55.6
19.17
2.9
714.9
—
—
—
119.2
659.1
55.8
—
-24.2
140
24
116
40
2.9