Annual Income Statements for Donegal Group
This table shows Donegal Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Donegal Group
This table shows Donegal Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-10 |
3.48 |
5.20 |
2.00 |
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
Consolidated Net Income / (Loss) |
|
-10 |
3.48 |
5.20 |
2.00 |
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
Net Income / (Loss) Continuing Operations |
|
-10 |
3.48 |
5.20 |
2.00 |
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
Total Pre-Tax Income |
|
-13 |
4.08 |
6.30 |
2.25 |
-1.00 |
-2.48 |
7.25 |
5.01 |
20 |
30 |
Total Revenue |
|
213 |
223 |
225 |
229 |
234 |
239 |
241 |
247 |
251 |
250 |
Net Interest Income / (Expense) |
|
-0.07 |
-0.16 |
-0.15 |
-0.15 |
-0.16 |
-0.16 |
-0.15 |
-0.15 |
-0.37 |
-0.27 |
Total Interest Expense |
|
0.07 |
0.16 |
0.15 |
0.15 |
0.16 |
0.16 |
0.15 |
0.15 |
0.37 |
0.27 |
Long-Term Debt Interest Expense |
|
0.07 |
0.16 |
0.15 |
0.15 |
0.16 |
0.16 |
0.15 |
0.15 |
0.37 |
0.27 |
Total Non-Interest Income |
|
213 |
223 |
225 |
229 |
234 |
239 |
241 |
247 |
252 |
250 |
Other Service Charges |
|
0.41 |
0.35 |
0.31 |
0.19 |
0.16 |
0.25 |
0.22 |
0.58 |
1.00 |
0.94 |
Net Realized & Unrealized Capital Gains on Investments |
|
6.21 |
10 |
9.12 |
13 |
9.29 |
13 |
13 |
12 |
13 |
12 |
Premiums Earned |
|
206 |
213 |
215 |
216 |
224 |
226 |
228 |
234 |
238 |
237 |
Other Non-Interest Income |
|
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
Total Non-Interest Expense |
|
226 |
219 |
218 |
227 |
235 |
242 |
234 |
242 |
231 |
220 |
Property & Liability Insurance Claims |
|
156 |
149 |
138 |
151 |
157 |
163 |
151 |
165 |
146 |
141 |
Insurance Policy Acquisition Costs |
|
35 |
33 |
42 |
37 |
39 |
39 |
43 |
35 |
43 |
38 |
Other Operating Expenses |
|
0.22 |
0.25 |
0.44 |
0.32 |
0.21 |
0.23 |
0.44 |
0.37 |
1.50 |
0.25 |
Amortization Expense |
|
36 |
38 |
38 |
38 |
39 |
39 |
40 |
41 |
40 |
40 |
Income Tax Expense |
|
-2.99 |
0.60 |
1.09 |
0.26 |
-0.20 |
-0.51 |
1.29 |
0.86 |
3.66 |
5.66 |
Basic Earnings per Share |
|
($0.63) |
$0.18 |
$0.31 |
$0.11 |
($0.04) |
($0.13) |
$0.34 |
$0.24 |
$0.97 |
$1.36 |
Weighted Average Basic Shares Outstanding |
|
32.47M |
32.74M |
32.92M |
33.14M |
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
Diluted Earnings per Share |
|
($0.63) |
$0.18 |
$0.31 |
$0.11 |
($0.04) |
($0.13) |
$0.34 |
$0.24 |
$0.97 |
$1.36 |
Weighted Average Diluted Shares Outstanding |
|
32.47M |
32.74M |
32.92M |
33.14M |
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
Weighted Average Basic & Diluted Shares Outstanding |
|
32.47M |
32.74M |
32.92M |
33.14M |
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
Annual Cash Flow Statements for Donegal Group
This table details how cash moves in and out of Donegal Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-33 |
-1.33 |
29 |
Net Cash From Operating Activities |
67 |
29 |
67 |
Net Cash From Continuing Operating Activities |
67 |
29 |
67 |
Net Income / (Loss) Continuing Operations |
-1.96 |
4.43 |
51 |
Consolidated Net Income / (Loss) |
-1.96 |
4.43 |
51 |
Depreciation Expense |
4.84 |
4.33 |
3.87 |
Non-Cash Adjustments to Reconcile Net Income |
10 |
-3.17 |
-4.98 |
Changes in Operating Assets and Liabilities, net |
54 |
23 |
18 |
Net Cash From Investing Activities |
-98 |
-17 |
-48 |
Net Cash From Continuing Investing Activities |
-98 |
-17 |
-48 |
Purchase of Investment Securities |
-287 |
-156 |
-205 |
Sale and/or Maturity of Investments |
189 |
139 |
157 |
Net Cash From Financing Activities |
-1.20 |
-13 |
9.73 |
Net Cash From Continuing Financing Activities |
-1.20 |
-13 |
9.73 |
Issuance of Common Equity |
19 |
8.65 |
32 |
Payment of Dividends |
-21 |
-22 |
-23 |
Quarterly Cash Flow Statements for Donegal Group
This table details how cash moves in and out of Donegal Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
4.85 |
-1.54 |
-2.29 |
1.91 |
-1.03 |
0.07 |
-3.99 |
4.42 |
4.43 |
24 |
Net Cash From Operating Activities |
|
15 |
17 |
-0.68 |
14 |
13 |
2.60 |
4.82 |
22 |
13 |
28 |
Net Cash From Continuing Operating Activities |
|
15 |
17 |
-0.68 |
14 |
13 |
2.60 |
4.82 |
22 |
13 |
28 |
Net Income / (Loss) Continuing Operations |
|
-10 |
3.48 |
5.20 |
2.00 |
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
Consolidated Net Income / (Loss) |
|
-10 |
3.48 |
5.20 |
2.00 |
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
Depreciation Expense |
|
1.14 |
1.09 |
1.12 |
1.07 |
1.02 |
1.11 |
0.97 |
0.93 |
0.98 |
1.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
-12 |
14 |
0.33 |
-2.50 |
1.24 |
-2.24 |
-2.11 |
-0.74 |
-1.88 |
-0.26 |
Changes in Operating Assets and Liabilities, net |
|
36 |
-1.24 |
-7.34 |
13 |
12 |
5.70 |
0.01 |
17 |
-3.12 |
3.46 |
Net Cash From Investing Activities |
|
-7.95 |
-17 |
1.41 |
-9.65 |
-9.67 |
1.20 |
-3.82 |
-12 |
-6.74 |
-25 |
Net Cash From Continuing Investing Activities |
|
-7.95 |
-17 |
1.41 |
-9.65 |
-9.67 |
1.20 |
-3.82 |
-12 |
-6.74 |
-25 |
Purchase of Investment Securities |
|
-46 |
-81 |
-50 |
-42 |
-69 |
5.75 |
-46 |
-54 |
-49 |
-57 |
Sale and/or Maturity of Investments |
|
38 |
63 |
51 |
32 |
60 |
-4.55 |
42 |
42 |
42 |
32 |
Net Cash From Financing Activities |
|
-2.11 |
-1.30 |
-3.02 |
-2.18 |
-4.33 |
-3.72 |
-4.99 |
-5.13 |
-1.58 |
21 |
Net Cash From Continuing Financing Activities |
|
-2.11 |
-1.30 |
-3.02 |
-2.18 |
-4.33 |
-3.72 |
-4.99 |
-5.13 |
-1.58 |
21 |
Issuance of Common Equity |
|
3.13 |
3.96 |
2.29 |
3.32 |
1.20 |
1.83 |
0.59 |
0.54 |
4.10 |
27 |
Payment of Dividends |
|
-5.24 |
-5.26 |
-5.30 |
-5.50 |
-5.54 |
-5.55 |
-5.58 |
-5.67 |
-5.68 |
-5.77 |
Annual Balance Sheets for Donegal Group
This table presents Donegal Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
2,243 |
2,266 |
2,336 |
Cash and Due from Banks |
25 |
24 |
53 |
Trading Account Securities |
1,247 |
1,295 |
1,360 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
8.86 |
9.95 |
10 |
Customer and Other Receivables |
0.00 |
1.50 |
0.02 |
Premises and Equipment, Net |
2.76 |
2.63 |
2.48 |
Unearned Premiums Asset |
791 |
790 |
778 |
Deferred Acquisition Cost |
73 |
75 |
73 |
Goodwill |
5.63 |
5.63 |
5.63 |
Intangible Assets |
0.96 |
0.96 |
0.96 |
Other Assets |
89 |
60 |
43 |
Total Liabilities & Shareholders' Equity |
2,243 |
2,266 |
2,336 |
Total Liabilities |
1,760 |
1,787 |
1,790 |
Short-Term Debt |
35 |
35 |
35 |
Other Short-Term Payables |
9.52 |
9.52 |
2.92 |
Claims and Claim Expense |
1,121 |
1,126 |
1,121 |
Unearned Premiums Liability |
578 |
599 |
612 |
Other Long-Term Liabilities |
17 |
16 |
19 |
Total Equity & Noncontrolling Interests |
484 |
480 |
546 |
Total Preferred & Common Equity |
484 |
480 |
546 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
484 |
480 |
546 |
Common Stock |
326 |
336 |
370 |
Retained Earnings |
241 |
218 |
245 |
Treasury Stock |
-41 |
-41 |
-41 |
Accumulated Other Comprehensive Income / (Loss) |
-42 |
-33 |
-28 |
Quarterly Balance Sheets for Donegal Group
This table presents Donegal Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
2,237 |
2,279 |
2,289 |
2,260 |
2,294 |
2,335 |
2,346 |
Cash and Due from Banks |
|
27 |
23 |
25 |
24 |
20 |
24 |
29 |
Trading Account Securities |
|
1,244 |
1,278 |
1,285 |
1,286 |
1,313 |
1,327 |
1,353 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
9.82 |
10 |
9.45 |
10 |
10 |
10 |
11 |
Customer and Other Receivables |
|
3.27 |
2.48 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2.80 |
2.76 |
2.72 |
2.67 |
2.59 |
2.56 |
2.52 |
Unearned Premiums Asset |
|
799 |
821 |
821 |
800 |
808 |
831 |
814 |
Deferred Acquisition Cost |
|
74 |
77 |
79 |
78 |
79 |
81 |
78 |
Goodwill |
|
5.63 |
5.63 |
5.63 |
5.63 |
5.63 |
5.63 |
5.63 |
Intangible Assets |
|
0.96 |
0.96 |
0.96 |
0.96 |
0.96 |
0.96 |
0.96 |
Other Assets |
|
70 |
58 |
55 |
53 |
46 |
43 |
35 |
Total Liabilities & Shareholders' Equity |
|
2,237 |
2,279 |
2,289 |
2,260 |
2,294 |
2,335 |
2,346 |
Total Liabilities |
|
1,756 |
1,785 |
1,803 |
1,787 |
1,809 |
1,851 |
1,833 |
Short-Term Debt |
|
35 |
35 |
35 |
35 |
35 |
35 |
35 |
Other Short-Term Payables |
|
4.31 |
4.69 |
4.53 |
4.11 |
3.69 |
3.51 |
2.99 |
Claims and Claim Expense |
|
1,108 |
1,124 |
1,123 |
1,113 |
1,124 |
1,147 |
1,135 |
Unearned Premiums Liability |
|
595 |
610 |
624 |
617 |
634 |
654 |
647 |
Other Long-Term Liabilities |
|
13 |
12 |
6.86 |
7.45 |
12 |
12 |
13 |
Total Equity & Noncontrolling Interests |
|
481 |
494 |
486 |
473 |
485 |
484 |
513 |
Total Preferred & Common Equity |
|
481 |
494 |
486 |
473 |
485 |
484 |
513 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
481 |
494 |
486 |
473 |
485 |
484 |
513 |
Common Stock |
|
322 |
329 |
332 |
334 |
337 |
338 |
343 |
Retained Earnings |
|
248 |
244 |
240 |
231 |
224 |
222 |
233 |
Treasury Stock |
|
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
Accumulated Other Comprehensive Income / (Loss) |
|
-47 |
-38 |
-45 |
-50 |
-34 |
-35 |
-21 |
Annual Metrics And Ratios for Donegal Group
This table displays calculated financial ratios and metrics derived from Donegal Group's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
3.93% |
9.33% |
6.68% |
EBITDA Growth |
-96.67% |
680.24% |
605.14% |
EBIT Growth |
-111.99% |
239.18% |
1,131.15% |
NOPAT Growth |
-110.08% |
273.78% |
1,049.30% |
Net Income Growth |
-107.76% |
325.86% |
1,049.30% |
EPS Growth |
-108.28% |
292.31% |
1,064.00% |
Operating Cash Flow Growth |
-12.54% |
-57.35% |
135.61% |
Free Cash Flow Firm Growth |
-32.98% |
-81.57% |
-283.35% |
Invested Capital Growth |
-8.38% |
-0.74% |
12.83% |
Revenue Q/Q Growth |
1.57% |
1.77% |
1.06% |
EBITDA Q/Q Growth |
-69.63% |
-40.82% |
93.72% |
EBIT Q/Q Growth |
-221.97% |
-56.19% |
106.48% |
NOPAT Q/Q Growth |
-202.83% |
-55.18% |
104.35% |
Net Income Q/Q Growth |
-1,078.02% |
-55.18% |
104.35% |
EPS Q/Q Growth |
0.00% |
-55.36% |
104.93% |
Operating Cash Flow Q/Q Growth |
-1.55% |
-33.80% |
61.21% |
Free Cash Flow Firm Q/Q Growth |
-19.96% |
-53.36% |
-0.18% |
Invested Capital Q/Q Growth |
0.46% |
1.26% |
5.91% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
0.14% |
1.01% |
6.70% |
EBIT Margin |
-0.43% |
0.55% |
6.31% |
Profit (Net Income) Margin |
-0.23% |
0.48% |
5.14% |
Tax Burden Percent |
53.86% |
87.40% |
81.59% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
0.00% |
12.60% |
18.41% |
Return on Invested Capital (ROIC) |
-0.47% |
0.86% |
9.29% |
ROIC Less NNEP Spread (ROIC-NNEP) |
1.21% |
0.86% |
9.29% |
Return on Net Nonoperating Assets (RNNOA) |
0.08% |
0.06% |
0.63% |
Return on Equity (ROE) |
-0.39% |
0.92% |
9.92% |
Cash Return on Invested Capital (CROIC) |
8.28% |
1.60% |
-2.77% |
Operating Return on Assets (OROA) |
-0.16% |
0.22% |
2.71% |
Return on Assets (ROA) |
-0.09% |
0.20% |
2.21% |
Return on Common Equity (ROCE) |
-0.39% |
0.92% |
9.92% |
Return on Equity Simple (ROE_SIMPLE) |
-0.41% |
0.92% |
9.32% |
Net Operating Profit after Tax (NOPAT) |
-2.55 |
4.43 |
51 |
NOPAT Margin |
-0.30% |
0.48% |
5.14% |
Net Nonoperating Expense Percent (NNEP) |
-1.68% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
100.43% |
99.45% |
93.69% |
Earnings before Interest and Taxes (EBIT) |
-3.64 |
5.06 |
62 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1.20 |
9.39 |
66 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.86 |
0.91 |
0.95 |
Price to Tangible Book Value (P/TBV) |
0.87 |
0.93 |
0.96 |
Price to Revenue (P/Rev) |
0.49 |
0.47 |
0.52 |
Price to Earnings (P/E) |
0.00 |
99.08 |
10.19 |
Dividend Yield |
5.12% |
5.12% |
4.50% |
Earnings Yield |
0.00% |
1.01% |
9.81% |
Enterprise Value to Invested Capital (EV/IC) |
0.82 |
0.87 |
0.86 |
Enterprise Value to Revenue (EV/Rev) |
0.50 |
0.49 |
0.51 |
Enterprise Value to EBITDA (EV/EBITDA) |
353.16 |
47.89 |
7.56 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
88.81 |
8.03 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
101.61 |
9.84 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
6.33 |
15.71 |
7.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
9.47 |
54.36 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.07 |
0.07 |
0.06 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
0.07 |
0.07 |
0.07 |
Leverage Ratio |
4.43 |
4.68 |
4.49 |
Compound Leverage Factor |
4.43 |
4.68 |
4.49 |
Debt to Total Capital |
6.75% |
6.80% |
6.03% |
Short-Term Debt to Total Capital |
6.75% |
6.80% |
6.03% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
93.25% |
93.20% |
93.97% |
Debt to EBITDA |
29.08 |
3.73 |
0.53 |
Net Debt to EBITDA |
8.21 |
1.19 |
-0.27 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
-13.74 |
7.91 |
0.69 |
Net Debt to NOPAT |
-3.88 |
2.53 |
-0.35 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
45 |
8.27 |
-15 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
72.35 |
13.35 |
-16.03 |
Operating Cash Flow to Interest Expense |
108.14 |
46.18 |
71.29 |
Operating Cash Flow Less CapEx to Interest Expense |
108.14 |
46.18 |
71.29 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.38 |
0.41 |
0.43 |
Fixed Asset Turnover |
296.78 |
343.96 |
386.75 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
519 |
515 |
581 |
Invested Capital Turnover |
1.56 |
1.79 |
1.80 |
Increase / (Decrease) in Invested Capital |
-47 |
-3.85 |
66 |
Enterprise Value (EV) |
425 |
450 |
500 |
Market Capitalization |
415 |
438 |
518 |
Book Value per Share |
$14.89 |
$14.43 |
$16.10 |
Tangible Book Value per Share |
$14.69 |
$14.23 |
$15.91 |
Total Capital |
519 |
515 |
581 |
Total Debt |
35 |
35 |
35 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
9.88 |
11 |
-18 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
-0.59 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
35 |
35 |
35 |
Total Depreciation and Amortization (D&A) |
4.84 |
4.33 |
3.87 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.13) |
$0.25 |
$2.91 |
Adjusted Weighted Average Basic Shares Outstanding |
32.74M |
33.39M |
35.64M |
Adjusted Diluted Earnings per Share |
($0.13) |
$0.25 |
$2.91 |
Adjusted Weighted Average Diluted Shares Outstanding |
32.74M |
33.39M |
35.64M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
32.74M |
33.39M |
35.64M |
Normalized Net Operating Profit after Tax (NOPAT) |
-2.55 |
4.43 |
51 |
Normalized NOPAT Margin |
-0.30% |
0.48% |
5.14% |
Pre Tax Income Margin |
-0.43% |
0.55% |
6.31% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-5.86 |
8.17 |
65.90 |
NOPAT to Interest Expense |
-4.10 |
7.14 |
53.76 |
EBIT Less CapEx to Interest Expense |
-5.86 |
8.17 |
65.90 |
NOPAT Less CapEx to Interest Expense |
-4.10 |
7.14 |
53.76 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-1,046.37% |
494.72% |
44.63% |
Augmented Payout Ratio |
-1,046.37% |
494.72% |
44.63% |
Quarterly Metrics And Ratios for Donegal Group
This table displays calculated financial ratios and metrics derived from Donegal Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.90% |
6.25% |
8.25% |
12.24% |
9.84% |
7.21% |
7.30% |
7.67% |
7.53% |
4.33% |
EBITDA Growth |
|
-68.37% |
-35.08% |
-57.77% |
135.67% |
100.15% |
-126.84% |
10.73% |
78.87% |
114,347.65% |
2,337.34% |
EBIT Growth |
|
-54.09% |
-38.46% |
-61.20% |
121.30% |
92.44% |
-161.84% |
15.12% |
122.43% |
2,131.15% |
1,295.51% |
NOPAT Growth |
|
-54.92% |
-34.01% |
-60.41% |
126.97% |
92.48% |
-149.93% |
14.45% |
107.91% |
2,481.37% |
1,481.78% |
Net Income Growth |
|
-54.59% |
-34.01% |
-60.41% |
124.34% |
92.24% |
-156.63% |
14.45% |
107.91% |
2,180.16% |
1,318.26% |
EPS Growth |
|
-50.00% |
-41.94% |
-62.20% |
122.00% |
93.65% |
-172.22% |
9.68% |
118.18% |
2,525.00% |
1,146.15% |
Operating Cash Flow Growth |
|
2,196.14% |
-5.79% |
-103.28% |
-3.54% |
-12.99% |
-84.92% |
807.79% |
57.83% |
-1.79% |
986.45% |
Free Cash Flow Firm Growth |
|
219.39% |
8.32% |
55.35% |
-21.56% |
-84.95% |
-95.86% |
-59.81% |
-77.56% |
-425.11% |
-2,091.31% |
Invested Capital Growth |
|
-9.93% |
-8.38% |
-5.49% |
-4.74% |
-1.52% |
-0.74% |
-1.60% |
-0.41% |
7.87% |
12.83% |
Revenue Q/Q Growth |
|
4.30% |
4.88% |
0.62% |
1.98% |
2.07% |
2.37% |
0.70% |
2.34% |
1.93% |
-0.67% |
EBITDA Q/Q Growth |
|
-30.49% |
142.01% |
45.29% |
-55.21% |
-99.44% |
-7,432.27% |
699.45% |
-27.66% |
259.93% |
43.34% |
EBIT Q/Q Growth |
|
-25.70% |
130.17% |
56.92% |
-64.21% |
-144.59% |
-146.94% |
392.09% |
-30.85% |
307.21% |
45.34% |
NOPAT Q/Q Growth |
|
-26.37% |
137.18% |
49.56% |
-61.61% |
-135.22% |
-146.94% |
442.85% |
-30.27% |
303.38% |
43.28% |
Net Income Q/Q Growth |
|
-26.42% |
133.53% |
49.56% |
-61.61% |
-140.32% |
-144.66% |
402.28% |
-30.27% |
303.38% |
43.28% |
EPS Q/Q Growth |
|
-26.00% |
128.57% |
72.22% |
-64.52% |
-136.36% |
-225.00% |
361.54% |
-29.41% |
304.17% |
40.21% |
Operating Cash Flow Q/Q Growth |
|
4.71% |
15.43% |
-103.96% |
2,117.80% |
-5.55% |
-79.99% |
85.62% |
349.96% |
-41.23% |
121.35% |
Free Cash Flow Firm Q/Q Growth |
|
33.56% |
7.04% |
-29.49% |
-22.20% |
-74.37% |
-70.52% |
583.75% |
-56.55% |
-471.25% |
-80.54% |
Invested Capital Q/Q Growth |
|
-5.65% |
0.46% |
1.92% |
-1.39% |
-2.47% |
1.26% |
1.04% |
-0.19% |
5.64% |
5.91% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-5.71% |
2.29% |
3.30% |
1.45% |
0.01% |
-0.57% |
3.41% |
2.41% |
8.51% |
12.28% |
EBIT Margin |
|
-6.25% |
1.80% |
2.80% |
0.98% |
-0.43% |
-1.04% |
3.01% |
2.03% |
8.12% |
11.88% |
Profit (Net Income) Margin |
|
-4.88% |
1.56% |
2.32% |
0.87% |
-0.34% |
-0.82% |
2.47% |
1.68% |
6.66% |
9.61% |
Tax Burden Percent |
|
77.61% |
85.19% |
82.64% |
88.64% |
80.14% |
79.40% |
82.16% |
82.85% |
82.07% |
80.91% |
Interest Burden Percent |
|
100.54% |
101.78% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
14.81% |
17.36% |
11.36% |
0.00% |
0.00% |
17.84% |
17.15% |
17.93% |
19.09% |
Return on Invested Capital (ROIC) |
|
-6.74% |
2.44% |
3.68% |
1.45% |
-0.53% |
-1.30% |
4.45% |
3.11% |
12.34% |
17.35% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-9.64% |
2.44% |
3.68% |
1.45% |
-0.83% |
-1.97% |
4.45% |
3.11% |
12.34% |
17.35% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.66% |
0.17% |
0.25% |
0.10% |
-0.06% |
-0.14% |
0.32% |
0.22% |
0.88% |
1.18% |
Return on Equity (ROE) |
|
-7.40% |
2.60% |
3.94% |
1.56% |
-0.60% |
-1.44% |
4.76% |
3.33% |
13.21% |
18.54% |
Cash Return on Invested Capital (CROIC) |
|
10.30% |
8.28% |
3.90% |
4.76% |
3.46% |
1.60% |
2.60% |
1.82% |
-2.87% |
-2.77% |
Operating Return on Assets (OROA) |
|
-2.32% |
0.68% |
1.07% |
0.39% |
-0.17% |
-0.43% |
1.24% |
0.84% |
3.45% |
5.10% |
Return on Assets (ROA) |
|
-1.81% |
0.59% |
0.89% |
0.34% |
-0.14% |
-0.34% |
1.02% |
0.70% |
2.83% |
4.13% |
Return on Common Equity (ROCE) |
|
-7.40% |
2.60% |
3.94% |
1.56% |
-0.60% |
-1.44% |
4.76% |
3.33% |
13.21% |
18.54% |
Return on Equity Simple (ROE_SIMPLE) |
|
-0.03% |
0.00% |
-2.01% |
0.06% |
2.09% |
0.00% |
1.07% |
1.51% |
4.85% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-9.36 |
3.48 |
5.20 |
2.00 |
-0.70 |
-1.74 |
5.96 |
4.15 |
17 |
24 |
NOPAT Margin |
|
-4.40% |
1.56% |
2.32% |
0.87% |
-0.30% |
-0.73% |
2.47% |
1.68% |
6.66% |
9.61% |
Net Nonoperating Expense Percent (NNEP) |
|
2.91% |
0.00% |
0.00% |
0.00% |
0.29% |
0.67% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
106.25% |
98.20% |
97.20% |
99.02% |
100.43% |
101.04% |
96.99% |
97.97% |
91.88% |
88.12% |
Earnings before Interest and Taxes (EBIT) |
|
-13 |
4.01 |
6.30 |
2.25 |
-1.00 |
-2.48 |
7.25 |
5.01 |
20 |
30 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-12 |
5.11 |
7.42 |
3.32 |
0.02 |
-1.37 |
8.22 |
5.94 |
21 |
31 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.83 |
0.86 |
0.94 |
0.92 |
0.94 |
0.91 |
0.95 |
0.88 |
0.95 |
0.95 |
Price to Tangible Book Value (P/TBV) |
|
0.84 |
0.87 |
0.96 |
0.93 |
0.95 |
0.93 |
0.96 |
0.89 |
0.96 |
0.96 |
Price to Revenue (P/Rev) |
|
0.48 |
0.49 |
0.54 |
0.50 |
0.49 |
0.47 |
0.49 |
0.44 |
0.50 |
0.52 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
1,471.04 |
45.09 |
99.08 |
88.98 |
57.97 |
19.60 |
10.19 |
Dividend Yield |
|
5.29% |
5.12% |
4.64% |
4.89% |
4.99% |
5.12% |
4.93% |
5.36% |
4.70% |
4.50% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.07% |
2.22% |
1.01% |
1.12% |
1.73% |
5.10% |
9.81% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.82 |
0.90 |
0.88 |
0.90 |
0.87 |
0.92 |
0.84 |
0.90 |
0.86 |
Enterprise Value to Revenue (EV/Rev) |
|
0.49 |
0.50 |
0.55 |
0.51 |
0.50 |
0.49 |
0.50 |
0.45 |
0.51 |
0.51 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
102.36 |
353.16 |
0.00 |
124.05 |
28.77 |
47.89 |
46.72 |
34.03 |
14.46 |
7.56 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
39.50 |
88.81 |
79.11 |
49.67 |
16.37 |
8.03 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
46.23 |
101.61 |
91.92 |
59.44 |
19.86 |
9.84 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.95 |
6.33 |
10.47 |
10.14 |
10.56 |
15.71 |
13.95 |
10.36 |
11.82 |
7.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.23 |
9.47 |
22.55 |
18.01 |
25.74 |
54.36 |
34.86 |
46.12 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Leverage Ratio |
|
4.40 |
4.43 |
4.44 |
4.55 |
4.71 |
4.68 |
4.67 |
4.77 |
4.67 |
4.49 |
Compound Leverage Factor |
|
4.43 |
4.51 |
4.44 |
4.55 |
4.71 |
4.68 |
4.67 |
4.77 |
4.67 |
4.49 |
Debt to Total Capital |
|
6.78% |
6.75% |
6.62% |
6.72% |
6.89% |
6.80% |
6.73% |
6.74% |
6.38% |
6.03% |
Short-Term Debt to Total Capital |
|
6.78% |
6.75% |
6.62% |
6.72% |
6.89% |
6.80% |
6.73% |
6.74% |
6.38% |
6.03% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
93.22% |
93.25% |
93.38% |
93.28% |
93.11% |
93.20% |
93.27% |
93.26% |
93.62% |
93.97% |
Debt to EBITDA |
|
8.83 |
29.08 |
-3.91 |
9.48 |
2.21 |
3.73 |
3.44 |
2.73 |
1.02 |
0.53 |
Net Debt to EBITDA |
|
2.10 |
8.21 |
-1.36 |
2.78 |
0.71 |
1.19 |
1.49 |
0.84 |
0.19 |
-0.27 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-41.62 |
-13.74 |
-3.69 |
-68.00 |
3.54 |
7.91 |
6.76 |
4.77 |
1.41 |
0.69 |
Net Debt to NOPAT |
|
-9.92 |
-3.88 |
-1.28 |
-19.92 |
1.14 |
2.53 |
2.93 |
1.47 |
0.26 |
-0.35 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
48 |
51 |
36 |
28 |
7.16 |
2.11 |
14 |
6.27 |
-23 |
-42 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
665.99 |
325.65 |
234.75 |
180.67 |
45.81 |
13.54 |
93.35 |
40.56 |
-63.33 |
-156.09 |
Operating Cash Flow to Interest Expense |
|
208.74 |
110.06 |
-4.45 |
88.83 |
82.99 |
16.65 |
31.17 |
140.24 |
34.66 |
104.74 |
Operating Cash Flow Less CapEx to Interest Expense |
|
208.74 |
110.06 |
-4.45 |
88.83 |
82.99 |
16.65 |
31.17 |
140.24 |
34.66 |
104.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.37 |
0.38 |
0.38 |
0.39 |
0.41 |
0.41 |
0.41 |
0.42 |
0.42 |
0.43 |
Fixed Asset Turnover |
|
273.71 |
296.78 |
306.52 |
320.19 |
332.85 |
343.96 |
352.48 |
364.50 |
376.94 |
386.75 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
516 |
519 |
529 |
521 |
508 |
515 |
520 |
519 |
548 |
581 |
Invested Capital Turnover |
|
1.53 |
1.56 |
1.59 |
1.67 |
1.78 |
1.79 |
1.80 |
1.85 |
1.85 |
1.80 |
Increase / (Decrease) in Invested Capital |
|
-57 |
-47 |
-31 |
-26 |
-7.86 |
-3.85 |
-8.48 |
-2.12 |
40 |
66 |
Enterprise Value (EV) |
|
406 |
425 |
478 |
458 |
457 |
450 |
476 |
436 |
494 |
500 |
Market Capitalization |
|
397 |
415 |
466 |
448 |
445 |
438 |
461 |
425 |
488 |
518 |
Book Value per Share |
|
$14.89 |
$14.89 |
$15.08 |
$14.77 |
$14.28 |
$14.43 |
$14.53 |
$14.50 |
$15.33 |
$16.10 |
Tangible Book Value per Share |
|
$14.68 |
$14.69 |
$14.87 |
$14.57 |
$14.08 |
$14.23 |
$14.33 |
$14.30 |
$15.14 |
$15.91 |
Total Capital |
|
516 |
519 |
529 |
521 |
508 |
515 |
520 |
519 |
548 |
581 |
Total Debt |
|
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
8.34 |
9.88 |
12 |
10 |
11 |
11 |
15 |
11 |
6.35 |
-18 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
1.02 |
0.00 |
0.00 |
0.00 |
0.10 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
Total Depreciation and Amortization (D&A) |
|
1.14 |
1.09 |
1.12 |
1.07 |
1.02 |
1.11 |
0.97 |
0.93 |
0.98 |
1.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.63) |
$0.18 |
$0.31 |
$0.11 |
($0.04) |
($0.13) |
$0.34 |
$0.24 |
$0.97 |
$1.36 |
Adjusted Weighted Average Basic Shares Outstanding |
|
32.47M |
32.74M |
32.92M |
33.14M |
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
Adjusted Diluted Earnings per Share |
|
($0.63) |
$0.18 |
$0.31 |
$0.11 |
($0.04) |
($0.13) |
$0.34 |
$0.24 |
$0.97 |
$1.36 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
32.47M |
32.74M |
32.92M |
33.14M |
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
32.47M |
32.74M |
32.92M |
33.14M |
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-9.36 |
3.48 |
5.20 |
2.00 |
-0.70 |
-1.74 |
5.96 |
4.15 |
17 |
24 |
Normalized NOPAT Margin |
|
-4.40% |
1.56% |
2.32% |
0.87% |
-0.30% |
-0.73% |
2.47% |
1.68% |
6.66% |
9.61% |
Pre Tax Income Margin |
|
-6.28% |
1.83% |
2.80% |
0.98% |
-0.43% |
-1.04% |
3.01% |
2.03% |
8.12% |
11.88% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-186.17 |
25.66 |
41.16 |
14.57 |
-6.43 |
-15.92 |
46.89 |
32.42 |
55.53 |
110.18 |
NOPAT to Interest Expense |
|
-131.02 |
22.25 |
34.02 |
12.92 |
-4.50 |
-11.14 |
38.52 |
26.86 |
45.57 |
89.14 |
EBIT Less CapEx to Interest Expense |
|
-186.17 |
25.66 |
41.16 |
14.57 |
-6.43 |
-15.92 |
46.89 |
32.42 |
55.53 |
110.18 |
NOPAT Less CapEx to Interest Expense |
|
-131.02 |
22.25 |
34.02 |
12.92 |
-4.50 |
-11.14 |
38.52 |
26.86 |
45.57 |
89.14 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-12,119.49% |
-1,046.37% |
-210.95% |
6,998.13% |
218.72% |
494.72% |
428.17% |
304.66% |
90.33% |
44.63% |
Augmented Payout Ratio |
|
-12,119.49% |
-1,046.37% |
-210.95% |
6,998.13% |
218.72% |
494.72% |
428.17% |
304.66% |
90.33% |
44.63% |
Key Financial Trends
Donegal Group (NASDAQ:DGICA) has shown a noticeable improvement in its financial performance over the past year through Q4 2024, with key metrics reflecting growth and solid operational cash flow. Below are some important highlights and trends drawn from its quarterly financial statements, including income statements, cash flow statements, and balance sheets for the last four years.
- Donegal Group's consolidated net income increased significantly from a loss of approximately -$1.97 million in Q4 2023 to a profit of about $24.0 million in Q4 2024, reflecting improved profitability.
- Premiums earned have steadily increased from $212.99 million in Q4 2022 to $236.63 million in Q4 2024, indicating growing underwriting revenue.
- Net realized and unrealized capital gains on investments have risen year-over-year, reaching over $12.3 million in Q4 2024, enhancing non-interest income.
- Cash flow from continuing operating activities improved significantly, with positive cash flow reported in the last quarters (Q4 2024 net operating cash approximately $28.2 million), supporting liquidity and operations.
- Equity position has grown, with total common equity increasing from around $481 million in Q4 2022 to about $513 million by Q3 2024, providing a stronger capital base.
- Total assets have been relatively stable, fluctuating slightly around the $2.3 billion mark, indicating stable asset management with no large expansions or contractions.
- Trading account securities remain the largest asset component, steady around $1.3 billion, reflecting the company’s investment portfolio consistency.
- Interest expense on long-term debt has increased slightly over recent quarters but remains a small expense relative to total revenue, with Q4 2024 interest expense at about $269K.
- Insurance claims (property & liability insurance claims) remain high and relatively increasing, escalating from approximately $148.8 million in Q4 2022 to about $141.4 million in Q4 2024, which could pressure margins.
- Amortization expense has remained elevated around $39-40 million quarterly, which impacts earnings and cash flow.
Summary: Donegal Group’s recent financials reveal improving profitability and operating cash flows, supported by rising premiums earned and investment gains. The company maintains a strong equity base and consistent asset management. However, high insurance claims and sizable amortization expenses continue to present challenges. Overall, Donegal Group appears to be on a path of recovery and growth in profitability after previous losses, making it a potentially positive story for investors watching the insurance sector.
09/21/25 08:27 AM ETAI Generated. May Contain Errors.