Legal & General Group Plc

DB:LGI

英國 / 財務狀況 / 保險

綜觀

股息

10年銀行歷史財務資料

股價

2.90 EUR

Model Summary
-	-
Key Metrics	Latest
Total Revenue	12.012 B
Net Profit Margin	1.6%
Total Assets	544.2 B
Total Equity	3.511 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	6,705	17,890	10,431	10,992	19,724	18,001	9,651	11,954	11,985	12,012	12,012
% Growth		166.8%	-41.7%	5.4%	79.4%	-8.7%	-46.4%	23.9%	0.3%	0.2%

Adjusted Net Income	812	1,312	1,902	1,793	1,810	1,571	2,079	2,051	1,132	195	195
% Margin	12.1%	7.3%	18.2%	16.3%	9.2%	8.7%	21.5%	17.2%	9.4%	1.6%	1.6%

Adjusted Basic EPS	0.14	0.22	0.32	0.30	0.31	0.26	0.35	0.35	0.19	0.03	0.03

支援算式

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Press Release
GBP	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	6,705	17,890	10,431	10,992	19,724	18,001	9,651	11,954	11,985	12,012	12,012
% Growth	NA	166.8%	-41.7%	5.4%	79.4%	-8.7%	-46.4%	23.9%	0.3%	0.2%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	(49)	(26)	0	0	0	0	(4)	0	0	0	0
Other Exp / (Inc)	(5,056)	(16,175)	(8,179)	(8,660)	(17,347)	(16,258)	(6,776)	(10,725)	(11,443)	(11,098)	(11,098)
Total Operating Exp	(5,105)	(16,201)	(8,179)	(8,660)	(17,347)	(16,258)	(6,780)	(10,725)	(11,443)	(11,098)	(11,098)

Operating Income	1,600	1,689	2,252	2,332	2,377	1,743	2,871	1,229	542	914	914
% Revenue	23.9%	9.4%	21.6%	21.2%	12.1%	9.7%	29.7%	10.3%	4.5%	7.6%	7.6%

Interest Expense	(186)	(172)	(191)	(203)	(221)	(244)	(239)	(290)	(347)	(372)	(372)
Pre-tax Income	1,414	1,517	2,061	2,129	2,156	1,499	2,632	939	195	542	542
Earnings of Discontinued Ops.	0	91	80	43	23	290	0	0	0	0	0
Provision for Taxes	(320)	(343)	(239)	(364)	(369)	(218)	(589)	(157)	248	(347)	(347)
Net Income to Company	1,094	1,265	1,902	1,808	1,810	1,571	2,043	782	443	195	195
% Margin	16.3%	7.1%	18.2%	16.4%	9.2%	8.7%	21.2%	6.5%	3.7%	1.6%	1.6%

Minority Interest in Earnings	(19)	(7)	(11)	19	24	36	7	1	14	(4)	(4)
Net Income to Stockholders	1,075	1,258	1,891	1,827	1,834	1,607	2,050	783	457	191	191

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	(91)	(80)	(43)	(23)	(296)	(23)	(23)	(22)	(21)	(21)

Net Income to Common	1,075	1,167	1,811	1,784	1,811	1,311	2,027	760	435	170	170
% Margin	16.0%	6.5%	17.4%	16.2%	9.2%	7.3%	21.0%	6.4%	3.6%	1.4%	1.4%

As Reported
Basic EPS (Continuing Ops)	0.18	0.20	0.31	0.30	0.31	0.22	0.34	0.13	0.07	0.03	0.03
Diluted EPS (Continuing Ops)	0.18	0.20	0.30	0.30	0.30	0.21	0.33	0.12	0.07	0.03	0.03

WA Basic Shares Out.	5,920	5,929	5,933	5,933	5,932	5,930	5,929	5,917	5,915	5,886	5,886
WA Diluted Shares Out.	5,958	5,953	5,960	5,962	5,965	6,277	6,295	6,279	6,281	5,948	5,948

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	0	19	21	35	48	61	55	0	0	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	64	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	(381)	0	0	0	0	0	49	1,715	931	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	(20)	0	0	0	0	0	0	0
Total Unusual Items	(381)	83	21	15	48	61	104	1,715	931	0	0
% Margin	-5.7%	0.5%	0.2%	0.1%	0.2%	0.3%	1.1%	14.3%	7.8%	0.0%	0.0%

Adjusted Net Income Reconciliation
Net Income to Company	1,094	1,265	1,902	1,808	1,810	1,571	2,043	782	443	195	195
Addback: Unusual Items	(381)	64	0	(20)	0	0	49	1,715	931	0	0
Less: Tax Benefit of Unusual Items (26%)	99	(17)	0	5	0	0	(13)	(446)	(242)	0	0
Adjusted Net Income	812	1,312	1,902	1,793	1,810	1,571	2,079	2,051	1,132	195	195
% Margin	12.1%	7.3%	18.2%	16.3%	9.2%	8.7%	21.5%	17.2%	9.4%	1.6%	1.6%

載入錯誤

Legal & General Group Plc

DB:LGI

英國 / 財務狀況 / 保險

10年銀行歷史財務資料