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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
25 |
17 |
20 |
17 |
12 |
| Consolidated Net Income / (Loss) |
|
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
25 |
17 |
20 |
17 |
12 |
| Net Income / (Loss) Continuing Operations |
|
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
25 |
17 |
20 |
17 |
12 |
| Total Pre-Tax Income |
|
-1.00 |
-2.48 |
7.25 |
5.01 |
20 |
30 |
31 |
20 |
25 |
21 |
14 |
| Total Revenue |
|
234 |
239 |
241 |
247 |
251 |
250 |
245 |
247 |
246 |
239 |
236 |
| Net Interest Income / (Expense) |
|
-0.16 |
-0.16 |
-0.15 |
-0.15 |
-0.37 |
-0.27 |
-0.33 |
-0.34 |
-0.34 |
-0.34 |
-0.33 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.16 |
0.16 |
0.15 |
0.15 |
0.37 |
0.27 |
0.33 |
0.34 |
0.34 |
0.34 |
0.33 |
| Long-Term Debt Interest Expense |
|
0.16 |
0.16 |
0.15 |
0.15 |
0.37 |
0.27 |
0.33 |
0.34 |
0.34 |
0.34 |
0.33 |
| Total Non-Interest Income |
|
234 |
239 |
241 |
247 |
252 |
250 |
245 |
247 |
246 |
240 |
236 |
| Other Service Charges |
|
0.16 |
0.25 |
0.22 |
0.58 |
1.00 |
0.94 |
0.88 |
1.21 |
0.81 |
0.38 |
0.76 |
| Net Realized & Unrealized Capital Gains on Investments |
|
9.29 |
13 |
13 |
12 |
13 |
12 |
12 |
14 |
15 |
12 |
14 |
| Premiums Earned |
|
224 |
226 |
228 |
234 |
238 |
237 |
233 |
232 |
230 |
227 |
221 |
| Other Non-Interest Income |
|
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
| Total Non-Interest Expense |
|
235 |
242 |
234 |
242 |
231 |
220 |
214 |
226 |
221 |
218 |
222 |
| Property & Liability Insurance Claims |
|
157 |
163 |
151 |
165 |
146 |
141 |
132 |
151 |
143 |
139 |
142 |
| Insurance Policy Acquisition Costs |
|
39 |
39 |
43 |
35 |
43 |
38 |
42 |
36 |
40 |
43 |
43 |
| Other Operating Expenses |
|
0.21 |
0.23 |
0.44 |
0.37 |
1.50 |
0.25 |
0.46 |
0.00 |
0.18 |
-0.08 |
0.58 |
| Amortization Expense |
|
39 |
39 |
40 |
41 |
40 |
40 |
39 |
40 |
37 |
37 |
36 |
| Income Tax Expense |
|
-0.20 |
-0.51 |
1.29 |
0.86 |
3.66 |
5.66 |
5.96 |
3.56 |
4.97 |
3.77 |
2.61 |
| Basic Earnings per Share |
|
($0.04) |
($0.13) |
$0.34 |
$0.24 |
$0.97 |
$1.36 |
$1.37 |
$0.90 |
$1.07 |
$0.89 |
$0.61 |
| Weighted Average Basic Shares Outstanding |
|
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
36.10M |
36.51M |
36.64M |
37.00M |
37.05M |
| Diluted Earnings per Share |
|
($0.04) |
($0.13) |
$0.34 |
$0.24 |
$0.97 |
$1.36 |
$1.36 |
$0.89 |
$1.06 |
$0.88 |
$0.60 |
| Weighted Average Diluted Shares Outstanding |
|
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
36.10M |
36.51M |
36.64M |
37.00M |
37.05M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
36.10M |
36.51M |
36.64M |
37.00M |
37.05M |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-7.44 |
-3.55 |
13 |
15 |
-3.28 |
54 |
-45 |
-33 |
-1.33 |
29 |
-26 |
| Net Cash From Operating Activities |
|
68 |
60 |
81 |
64 |
76 |
101 |
77 |
67 |
29 |
67 |
70 |
| Net Cash From Continuing Operating Activities |
|
68 |
60 |
81 |
64 |
76 |
101 |
77 |
67 |
29 |
67 |
70 |
| Net Income / (Loss) Continuing Operations |
|
21 |
31 |
7.12 |
-33 |
47 |
53 |
25 |
-1.96 |
4.43 |
51 |
79 |
| Consolidated Net Income / (Loss) |
|
21 |
31 |
7.12 |
-33 |
47 |
53 |
25 |
-1.96 |
4.43 |
51 |
79 |
| Depreciation Expense |
|
6.74 |
6.59 |
6.11 |
6.61 |
5.57 |
6.72 |
5.84 |
4.84 |
4.33 |
3.87 |
3.08 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-3.21 |
-3.61 |
-7.33 |
2.11 |
-22 |
-2.78 |
30 |
10 |
-3.17 |
-4.98 |
-0.62 |
| Changes in Operating Assets and Liabilities, net |
|
44 |
26 |
75 |
88 |
46 |
44 |
15 |
54 |
23 |
18 |
-12 |
| Net Cash From Investing Activities |
|
-76 |
-51 |
-58 |
-38 |
-43 |
-100 |
-62 |
-98 |
-17 |
-48 |
-91 |
| Net Cash From Continuing Investing Activities |
|
-76 |
-51 |
-58 |
-38 |
-43 |
-100 |
-62 |
-98 |
-17 |
-48 |
-91 |
| Purchase of Investment Securities |
|
-227 |
-222 |
-210 |
-183 |
-281 |
-347 |
-306 |
-287 |
-156 |
-205 |
-475 |
| Sale and/or Maturity of Investments |
|
151 |
171 |
151 |
145 |
237 |
248 |
243 |
189 |
139 |
157 |
384 |
| Net Cash From Financing Activities |
|
0.44 |
-12 |
-9.31 |
-11 |
-36 |
52 |
-60 |
-1.20 |
-13 |
9.73 |
-5.21 |
| Net Cash From Continuing Financing Activities |
|
0.44 |
-12 |
-9.31 |
-11 |
-36 |
52 |
-60 |
-1.20 |
-13 |
9.73 |
-5.21 |
| Issuance of Common Equity |
|
16 |
14 |
16 |
3.25 |
4.83 |
19 |
14 |
19 |
8.65 |
32 |
20 |
| Payment of Dividends |
|
-14 |
-14 |
-15 |
-16 |
-16 |
-17 |
-19 |
-21 |
-22 |
-23 |
-26 |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-1.03 |
0.07 |
-3.99 |
4.42 |
4.43 |
24 |
11 |
-6.88 |
-19 |
-12 |
8.72 |
| Net Cash From Operating Activities |
|
13 |
2.60 |
4.82 |
22 |
13 |
28 |
26 |
12 |
22 |
9.97 |
20 |
| Net Cash From Continuing Operating Activities |
|
13 |
2.60 |
4.82 |
22 |
13 |
28 |
26 |
12 |
22 |
9.97 |
20 |
| Net Income / (Loss) Continuing Operations |
|
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
25 |
17 |
20 |
17 |
12 |
| Consolidated Net Income / (Loss) |
|
-0.81 |
-1.97 |
5.96 |
4.15 |
17 |
24 |
25 |
17 |
20 |
17 |
12 |
| Depreciation Expense |
|
1.02 |
1.11 |
0.97 |
0.93 |
0.98 |
1.00 |
1.02 |
0.91 |
0.72 |
0.43 |
0.86 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.24 |
-2.24 |
-2.11 |
-0.74 |
-1.88 |
-0.26 |
0.47 |
-1.54 |
-1.27 |
1.73 |
0.48 |
| Changes in Operating Assets and Liabilities, net |
|
12 |
5.70 |
0.01 |
17 |
-3.12 |
3.46 |
-0.95 |
-4.10 |
2.83 |
-9.37 |
7.33 |
| Net Cash From Investing Activities |
|
-9.67 |
1.20 |
-3.82 |
-12 |
-6.74 |
-25 |
-15 |
-19 |
-37 |
-20 |
-5.41 |
| Net Cash From Continuing Investing Activities |
|
-9.67 |
1.20 |
-3.82 |
-12 |
-6.74 |
-25 |
-15 |
-19 |
-37 |
-20 |
-5.41 |
| Purchase of Investment Securities |
|
-69 |
5.75 |
-59 |
-54 |
-49 |
-57 |
-45 |
-95 |
-152 |
-179 |
-57 |
| Sale and/or Maturity of Investments |
|
60 |
-4.55 |
55 |
42 |
42 |
32 |
30 |
76 |
115 |
158 |
52 |
| Net Cash From Financing Activities |
|
-4.33 |
-3.72 |
-4.99 |
-5.13 |
-1.58 |
21 |
0.56 |
-0.23 |
-4.04 |
-1.50 |
-6.04 |
| Net Cash From Continuing Financing Activities |
|
-4.33 |
-3.72 |
-4.99 |
-5.13 |
-1.58 |
21 |
0.56 |
-0.23 |
-4.04 |
-1.50 |
-6.04 |
| Issuance of Common Equity |
|
1.20 |
1.83 |
0.59 |
0.54 |
4.10 |
27 |
6.60 |
6.26 |
2.52 |
5.08 |
0.61 |
| Payment of Dividends |
|
-5.54 |
-5.55 |
-5.58 |
-5.67 |
-5.68 |
-5.77 |
-6.04 |
-6.49 |
-6.56 |
-6.59 |
-6.66 |
| Cash Interest Paid |
|
0.16 |
- |
0.16 |
0.15 |
0.32 |
- |
0.33 |
0.34 |
0.34 |
- |
0.33 |
| Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
- |
-0.06 |
- |
3.20 |
- |
0.05 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,538 |
1,623 |
1,738 |
1,832 |
1,923 |
2,161 |
2,255 |
2,243 |
2,266 |
2,336 |
2,387 |
| Cash and Due from Banks |
|
28 |
25 |
38 |
53 |
49 |
103 |
58 |
25 |
24 |
53 |
27 |
| Trading Account Securities |
|
849 |
898 |
956 |
973 |
1,097 |
1,200 |
1,264 |
1,247 |
1,295 |
1,360 |
685 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
776 |
| Loans and Leases |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
776 |
| Accrued Investment Income |
|
5.99 |
6.30 |
6.55 |
6.56 |
7.07 |
7.94 |
8.21 |
8.86 |
9.95 |
10 |
11 |
| Customer and Other Receivables |
|
- |
9.20 |
- |
- |
- |
0.07 |
1.92 |
0.00 |
1.50 |
0.02 |
3.30 |
| Premises and Equipment, Net |
|
7.03 |
6.67 |
7.28 |
4.69 |
4.56 |
4.39 |
2.96 |
2.76 |
2.63 |
2.48 |
2.33 |
| Unearned Premiums Asset |
|
515 |
547 |
594 |
635 |
675 |
748 |
801 |
791 |
790 |
778 |
750 |
| Deferred Acquisition Cost |
|
52 |
56 |
60 |
61 |
59 |
59 |
68 |
73 |
75 |
73 |
69 |
| Goodwill |
|
5.63 |
5.63 |
5.63 |
5.63 |
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 |
0.96 |
0.96 |
0.96 |
0.96 |
| Other Assets |
|
75 |
69 |
70 |
93 |
25 |
31 |
44 |
89 |
60 |
43 |
56 |
| Total Liabilities & Shareholders' Equity |
|
1,538 |
1,623 |
1,738 |
1,832 |
1,923 |
2,161 |
2,255 |
2,243 |
2,266 |
2,336 |
2,387 |
| Total Liabilities |
|
1,129 |
1,185 |
1,289 |
1,433 |
1,472 |
1,643 |
1,724 |
1,760 |
1,787 |
1,790 |
1,746 |
| Short-Term Debt |
|
81 |
69 |
59 |
60 |
35 |
85 |
35 |
35 |
35 |
35 |
35 |
| Claims and Claim Expense |
|
578 |
607 |
677 |
815 |
870 |
962 |
1,078 |
1,121 |
1,126 |
1,121 |
1,100 |
| Unearned Premiums Liability |
|
429 |
466 |
503 |
507 |
510 |
537 |
573 |
578 |
599 |
612 |
591 |
| Other Long-Term Liabilities |
|
9.19 |
5.93 |
13 |
17 |
24 |
54 |
30 |
17 |
16 |
13 |
20 |
| Total Equity & Noncontrolling Interests |
|
408 |
439 |
449 |
399 |
451 |
518 |
531 |
484 |
480 |
546 |
640 |
| Total Preferred & Common Equity |
|
408 |
439 |
449 |
399 |
451 |
518 |
531 |
484 |
480 |
546 |
640 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
408 |
438 |
448 |
399 |
451 |
518 |
531 |
484 |
480 |
546 |
640 |
| Common Stock |
|
220 |
237 |
255 |
261 |
268 |
289 |
305 |
326 |
336 |
370 |
392 |
| Retained Earnings |
|
229 |
245 |
237 |
193 |
223 |
258 |
264 |
241 |
218 |
245 |
298 |
| Treasury Stock |
|
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.77 |
-2.25 |
-2.68 |
-14 |
0.50 |
11 |
3.28 |
-42 |
-33 |
-28 |
-8.30 |
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 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
2,237 |
2,279 |
2,289 |
2,260 |
2,294 |
2,335 |
2,346 |
2,368 |
2,408 |
2,422 |
2,449 |
| Cash and Due from Banks |
|
27 |
23 |
25 |
24 |
20 |
24 |
29 |
64 |
57 |
39 |
36 |
| Trading Account Securities |
|
1,244 |
1,278 |
1,285 |
1,286 |
1,313 |
1,327 |
1,353 |
1,387 |
1,404 |
1,448 |
694 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
784 |
| Loans and Leases |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
784 |
| Accrued Investment Income |
|
9.82 |
10 |
9.45 |
10 |
10 |
10 |
11 |
11 |
11 |
11 |
12 |
| Customer and Other Receivables |
|
3.27 |
2.48 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.02 |
2.99 |
0.00 |
5.71 |
| Premises and Equipment, Net |
|
2.80 |
2.76 |
2.72 |
2.67 |
2.59 |
2.56 |
2.52 |
2.44 |
2.40 |
2.37 |
2.29 |
| Unearned Premiums Asset |
|
799 |
821 |
821 |
800 |
808 |
831 |
814 |
780 |
793 |
777 |
795 |
| Deferred Acquisition Cost |
|
74 |
77 |
79 |
78 |
79 |
81 |
78 |
76 |
77 |
73 |
72 |
| Goodwill |
|
5.63 |
5.63 |
5.63 |
5.63 |
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 |
0.96 |
0.96 |
0.96 |
0.96 |
| Other Assets |
|
70 |
58 |
55 |
53 |
46 |
43 |
35 |
38 |
47 |
56 |
42 |
| Total Liabilities & Shareholders' Equity |
|
2,237 |
2,279 |
2,289 |
2,260 |
2,294 |
2,335 |
2,346 |
2,368 |
2,408 |
2,422 |
2,449 |
| Total Liabilities |
|
1,756 |
1,785 |
1,803 |
1,787 |
1,809 |
1,851 |
1,833 |
1,784 |
1,802 |
1,794 |
1,800 |
| Short-Term Debt |
|
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
| Claims and Claim Expense |
|
1,108 |
1,124 |
1,123 |
1,113 |
1,124 |
1,147 |
1,135 |
1,093 |
1,117 |
1,114 |
1,130 |
| Unearned Premiums Liability |
|
595 |
610 |
624 |
617 |
634 |
654 |
647 |
634 |
636 |
623 |
617 |
| Other Long-Term Liabilities |
|
13 |
12 |
6.86 |
7.45 |
12 |
12 |
13 |
19 |
12 |
12 |
18 |
| Total Equity & Noncontrolling Interests |
|
481 |
494 |
486 |
473 |
485 |
484 |
513 |
585 |
606 |
627 |
649 |
| Total Preferred & Common Equity |
|
481 |
494 |
486 |
473 |
485 |
484 |
513 |
585 |
606 |
627 |
649 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
481 |
494 |
486 |
473 |
485 |
484 |
513 |
585 |
606 |
627 |
649 |
| Common Stock |
|
322 |
329 |
332 |
334 |
337 |
338 |
343 |
377 |
384 |
387 |
394 |
| Retained Earnings |
|
248 |
244 |
240 |
231 |
224 |
222 |
233 |
270 |
280 |
294 |
309 |
| Treasury Stock |
|
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
-41 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-47 |
-38 |
-45 |
-50 |
-34 |
-35 |
-21 |
-21 |
-18 |
-12 |
-12 |
Annual Metrics And Ratios for Donegal Group
This table displays calculated financial ratios and metrics derived from Donegal Group's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
28,075,158.00 |
26,808,154.00 |
27,430,850.00 |
28,364,778.00 |
28,683,303.00 |
29,771,965.00 |
31,329,347.00 |
- |
- |
- |
36,096,671.00 |
| DEI Adjusted Shares Outstanding |
|
28,075,158.00 |
26,808,154.00 |
27,430,850.00 |
28,364,778.00 |
28,683,303.00 |
29,771,965.00 |
31,329,347.00 |
- |
- |
- |
36,096,671.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.75 |
1.15 |
0.26 |
-1.16 |
1.64 |
1.77 |
0.81 |
- |
- |
- |
2.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.59% |
8.11% |
7.38% |
4.35% |
5.32% |
-4.17% |
5.01% |
3.93% |
9.33% |
6.68% |
-1.21% |
| EBITDA Growth |
|
102.52% |
19.45% |
-61.97% |
-328.42% |
249.45% |
12.51% |
-48.32% |
-96.67% |
680.24% |
605.14% |
52.04% |
| EBIT Growth |
|
104.95% |
23.84% |
-70.69% |
-498.18% |
217.42% |
11.72% |
-52.05% |
-111.99% |
239.18% |
1,131.15% |
56.55% |
| NOPAT Growth |
|
74.61% |
21.33% |
-76.90% |
-574.50% |
239.64% |
12.01% |
-52.18% |
-110.08% |
273.78% |
1,049.30% |
55.99% |
| Net Income Growth |
|
44.37% |
46.74% |
-76.90% |
-560.37% |
243.93% |
12.01% |
-52.18% |
-107.76% |
325.86% |
1,049.30% |
55.99% |
| EPS Growth |
|
40.00% |
50.65% |
-58.62% |
-572.92% |
240.09% |
9.43% |
-54.89% |
-108.28% |
292.31% |
1,064.00% |
43.99% |
| Operating Cash Flow Growth |
|
53.18% |
-11.96% |
34.93% |
-21.26% |
19.73% |
32.44% |
-24.13% |
-12.54% |
-57.35% |
135.61% |
4.09% |
| Free Cash Flow Firm Growth |
|
2,677.90% |
123.22% |
-44.05% |
114.07% |
32.84% |
-419.62% |
204.77% |
-32.98% |
-81.57% |
-283.35% |
-0.87% |
| Invested Capital Growth |
|
4.16% |
3.69% |
0.02% |
-9.52% |
5.85% |
23.78% |
-6.87% |
-8.38% |
-0.74% |
12.83% |
16.30% |
| Revenue Q/Q Growth |
|
1.98% |
1.96% |
1.87% |
-0.54% |
1.76% |
-0.39% |
1.61% |
1.57% |
1.77% |
1.06% |
-1.04% |
| EBITDA Q/Q Growth |
|
24.02% |
-9.03% |
-26.18% |
-91.74% |
152.24% |
1.20% |
-25.20% |
-69.63% |
-40.82% |
93.72% |
-8.44% |
| EBIT Q/Q Growth |
|
16.88% |
-4.90% |
-35.13% |
-70.34% |
197.44% |
0.80% |
-28.22% |
-221.97% |
-56.19% |
106.48% |
-8.19% |
| NOPAT Q/Q Growth |
|
8.07% |
13.11% |
-53.94% |
-70.34% |
161.97% |
0.79% |
-26.91% |
-202.83% |
-55.18% |
104.35% |
-7.91% |
| Net Income Q/Q Growth |
|
-10.65% |
13.11% |
-53.94% |
-59.49% |
161.97% |
0.79% |
-26.91% |
-1,078.02% |
-55.18% |
104.35% |
-7.91% |
| EPS Q/Q Growth |
|
-11.49% |
12.62% |
-14.29% |
-328.30% |
421.31% |
-0.29% |
-28.64% |
0.00% |
-55.36% |
104.93% |
-10.28% |
| Operating Cash Flow Q/Q Growth |
|
1.57% |
-8.98% |
6.02% |
-18.43% |
45.84% |
4.93% |
-15.81% |
-1.55% |
-33.80% |
61.21% |
-20.62% |
| Free Cash Flow Firm Q/Q Growth |
|
15.69% |
1,138.39% |
-55.28% |
-32.66% |
25.13% |
-8.17% |
20.74% |
-19.96% |
-53.36% |
-0.18% |
45.19% |
| Invested Capital Q/Q Growth |
|
-0.04% |
-1.99% |
-1.92% |
-3.47% |
1.75% |
2.31% |
-1.24% |
0.46% |
1.26% |
5.91% |
1.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
6.31% |
6.98% |
2.47% |
-5.41% |
7.68% |
9.01% |
4.44% |
0.14% |
1.01% |
6.70% |
10.31% |
| EBIT Margin |
|
5.25% |
6.02% |
1.64% |
-6.27% |
6.99% |
8.15% |
3.72% |
-0.43% |
0.55% |
6.31% |
9.99% |
| Profit (Net Income) Margin |
|
3.30% |
4.49% |
0.97% |
-4.26% |
5.82% |
6.80% |
3.10% |
-0.23% |
0.48% |
5.14% |
8.12% |
| Tax Burden Percent |
|
76.07% |
74.53% |
58.74% |
67.92% |
82.60% |
83.47% |
83.24% |
53.86% |
87.40% |
81.59% |
81.30% |
| Interest Burden Percent |
|
82.68% |
100.00% |
100.00% |
100.00% |
100.78% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
23.93% |
25.47% |
41.26% |
0.00% |
17.40% |
16.53% |
16.76% |
0.00% |
12.60% |
18.41% |
18.70% |
| Return on Invested Capital (ROIC) |
|
5.24% |
6.12% |
1.39% |
-6.92% |
9.88% |
9.61% |
4.30% |
-0.47% |
0.86% |
9.29% |
12.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.85% |
6.12% |
1.39% |
-5.36% |
9.88% |
9.61% |
4.30% |
1.21% |
0.86% |
9.29% |
12.63% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.15% |
1.16% |
0.22% |
-0.82% |
1.22% |
1.29% |
0.51% |
0.08% |
0.06% |
0.63% |
0.75% |
| Return on Equity (ROE) |
|
5.09% |
7.27% |
1.60% |
-7.73% |
11.09% |
10.90% |
4.82% |
-0.39% |
0.92% |
9.92% |
13.38% |
| Cash Return on Invested Capital (CROIC) |
|
1.16% |
2.50% |
1.37% |
3.08% |
4.19% |
-11.64% |
11.41% |
8.28% |
1.60% |
-2.77% |
-2.44% |
| Operating Return on Assets (OROA) |
|
2.23% |
2.61% |
0.72% |
-2.70% |
3.02% |
3.10% |
1.37% |
-0.16% |
0.22% |
2.71% |
4.13% |
| Return on Assets (ROA) |
|
1.40% |
1.95% |
0.42% |
-1.84% |
2.51% |
2.59% |
1.14% |
-0.09% |
0.20% |
2.21% |
3.36% |
| Return on Common Equity (ROCE) |
|
5.09% |
7.27% |
1.60% |
-7.72% |
11.08% |
10.90% |
4.82% |
-0.39% |
0.92% |
9.92% |
13.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.14% |
7.02% |
1.59% |
-8.21% |
10.45% |
10.20% |
4.76% |
-0.41% |
0.92% |
9.32% |
12.39% |
| Net Operating Profit after Tax (NOPAT) |
|
25 |
31 |
7.12 |
-34 |
47 |
53 |
25 |
-2.55 |
4.43 |
51 |
79 |
| NOPAT Margin |
|
4.00% |
4.49% |
0.97% |
-4.39% |
5.82% |
6.80% |
3.10% |
-0.30% |
0.48% |
5.14% |
8.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.09% |
0.00% |
0.00% |
-1.56% |
0.00% |
0.00% |
0.00% |
-1.68% |
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% |
0.00% |
| Operating Expenses to Revenue |
|
94.75% |
93.98% |
98.36% |
106.27% |
93.01% |
91.85% |
96.28% |
100.43% |
99.45% |
93.69% |
90.01% |
| Earnings before Interest and Taxes (EBIT) |
|
33 |
41 |
12 |
-48 |
57 |
63 |
30 |
-3.64 |
5.06 |
62 |
98 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
40 |
48 |
18 |
-42 |
62 |
70 |
36 |
1.20 |
9.39 |
66 |
101 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.67 |
0.77 |
0.79 |
0.75 |
0.76 |
0.68 |
0.74 |
0.86 |
0.91 |
0.95 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.69 |
0.78 |
0.80 |
0.77 |
0.77 |
0.69 |
0.75 |
0.87 |
0.93 |
0.96 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.43 |
0.49 |
0.48 |
0.39 |
0.42 |
0.45 |
0.48 |
0.49 |
0.47 |
0.52 |
0.00 |
| Price to Earnings (P/E) |
|
13.11 |
10.98 |
49.81 |
0.00 |
7.30 |
6.69 |
15.61 |
0.00 |
99.08 |
10.19 |
0.00 |
| Dividend Yield |
|
5.48% |
4.34% |
4.31% |
5.35% |
4.81% |
5.01% |
5.01% |
5.12% |
5.12% |
4.50% |
3.64% |
| Earnings Yield |
|
7.63% |
9.11% |
2.01% |
0.00% |
13.70% |
14.95% |
6.41% |
0.00% |
1.01% |
9.81% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.67 |
0.76 |
0.74 |
0.68 |
0.68 |
0.56 |
0.66 |
0.82 |
0.87 |
0.86 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.52 |
0.56 |
0.52 |
0.41 |
0.41 |
0.44 |
0.46 |
0.50 |
0.49 |
0.51 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.30 |
8.09 |
20.89 |
0.00 |
5.38 |
4.86 |
10.27 |
353.16 |
47.89 |
7.56 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.98 |
9.38 |
31.42 |
0.00 |
5.91 |
5.38 |
12.24 |
0.00 |
88.81 |
8.03 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.12 |
12.58 |
53.49 |
0.00 |
7.10 |
6.44 |
14.71 |
0.00 |
101.61 |
9.84 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.88 |
6.46 |
4.70 |
4.91 |
4.39 |
3.36 |
4.84 |
6.33 |
15.71 |
7.42 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
59.11 |
30.82 |
54.10 |
20.79 |
16.74 |
0.00 |
5.54 |
9.47 |
54.36 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.21 |
0.17 |
0.14 |
0.16 |
0.09 |
0.17 |
0.07 |
0.07 |
0.07 |
0.06 |
0.05 |
| Long-Term Debt to Equity |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.18 |
0.19 |
0.16 |
0.15 |
0.12 |
0.13 |
0.12 |
0.07 |
0.07 |
0.07 |
0.06 |
| Leverage Ratio |
|
3.63 |
3.73 |
3.79 |
4.21 |
4.42 |
4.21 |
4.21 |
4.43 |
4.68 |
4.49 |
3.98 |
| Compound Leverage Factor |
|
3.00 |
3.73 |
3.79 |
4.21 |
4.45 |
4.21 |
4.21 |
4.43 |
4.68 |
4.49 |
3.98 |
| Debt to Total Capital |
|
17.40% |
14.44% |
12.48% |
14.01% |
8.14% |
14.81% |
6.18% |
6.75% |
6.80% |
6.03% |
5.18% |
| Short-Term Debt to Total Capital |
|
16.38% |
13.46% |
11.51% |
12.93% |
7.12% |
13.99% |
6.18% |
6.75% |
6.80% |
6.03% |
5.18% |
| Long-Term Debt to Total Capital |
|
1.01% |
0.98% |
0.98% |
1.08% |
1.02% |
0.82% |
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% |
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% |
0.00% |
| Common Equity to Total Capital |
|
82.55% |
85.51% |
87.46% |
85.92% |
91.79% |
85.19% |
93.82% |
93.25% |
93.20% |
93.97% |
94.82% |
| Debt to EBITDA |
|
2.14 |
1.54 |
3.51 |
-1.56 |
0.64 |
1.29 |
0.97 |
29.08 |
3.73 |
0.53 |
0.35 |
| Net Debt to EBITDA |
|
1.44 |
1.03 |
1.44 |
-0.30 |
-0.15 |
-0.19 |
-0.63 |
8.21 |
1.19 |
-0.27 |
0.08 |
| Long-Term Debt to EBITDA |
|
0.12 |
0.10 |
0.27 |
-0.12 |
0.08 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
3.39 |
2.40 |
8.99 |
-1.93 |
0.85 |
1.70 |
1.39 |
-13.74 |
7.91 |
0.69 |
0.44 |
| Net Debt to NOPAT |
|
2.28 |
1.60 |
3.68 |
-0.37 |
-0.20 |
-0.25 |
-0.90 |
-3.88 |
2.53 |
-0.35 |
0.10 |
| Long-Term Debt to NOPAT |
|
0.20 |
0.16 |
0.70 |
-0.15 |
0.11 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.07% |
0.07% |
0.07% |
0.07% |
0.07% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
5.63 |
13 |
7.04 |
15 |
20 |
-64 |
67 |
45 |
8.27 |
-15 |
-15 |
| 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% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
5.07 |
7.59 |
4.42 |
6.54 |
12.67 |
-53.45 |
74.80 |
72.35 |
13.35 |
-16.03 |
-11.33 |
| Operating Cash Flow to Interest Expense |
|
61.35 |
36.21 |
50.83 |
27.70 |
48.35 |
84.53 |
85.68 |
108.14 |
46.18 |
71.29 |
51.98 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
61.35 |
36.21 |
50.83 |
27.70 |
48.35 |
84.53 |
87.04 |
108.14 |
46.18 |
71.29 |
51.98 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.42 |
0.43 |
0.44 |
0.43 |
0.43 |
0.38 |
0.37 |
0.38 |
0.41 |
0.43 |
0.41 |
| Fixed Asset Turnover |
|
86.46 |
100.29 |
105.73 |
128.56 |
175.25 |
173.58 |
222.01 |
296.78 |
343.96 |
386.75 |
406.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
494 |
513 |
513 |
464 |
491 |
608 |
566 |
519 |
515 |
581 |
675 |
| Invested Capital Turnover |
|
1.31 |
1.36 |
1.44 |
1.58 |
1.70 |
1.41 |
1.39 |
1.56 |
1.79 |
1.80 |
1.56 |
| Increase / (Decrease) in Invested Capital |
|
20 |
18 |
0.08 |
-49 |
27 |
117 |
-42 |
-47 |
-3.85 |
66 |
95 |
| Enterprise Value (EV) |
|
333 |
387 |
381 |
313 |
335 |
340 |
371 |
425 |
450 |
500 |
0.00 |
| Market Capitalization |
|
275 |
338 |
354 |
301 |
344 |
353 |
394 |
415 |
438 |
518 |
0.00 |
| Book Value per Share |
|
$14.54 |
$16.35 |
$16.35 |
$14.05 |
$15.72 |
$17.39 |
$16.95 |
$14.89 |
$14.43 |
$16.10 |
$17.31 |
| Tangible Book Value per Share |
|
$14.30 |
$16.10 |
$16.11 |
$13.82 |
$15.49 |
$17.17 |
$16.74 |
$14.69 |
$14.23 |
$15.91 |
$17.13 |
| Total Capital |
|
494 |
513 |
513 |
464 |
491 |
608 |
566 |
519 |
515 |
581 |
675 |
| Total Debt |
|
86 |
74 |
64 |
65 |
40 |
90 |
35 |
35 |
35 |
35 |
35 |
| Total Long-Term Debt |
|
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
5.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
58 |
49 |
26 |
12 |
-9.32 |
-13 |
-23 |
9.88 |
11 |
-18 |
8.21 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.22 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
4.40 |
0.00 |
0.00 |
-1.01 |
0.00 |
0.00 |
0.00 |
-0.59 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
86 |
74 |
64 |
65 |
40 |
90 |
35 |
35 |
35 |
35 |
35 |
| Total Depreciation and Amortization (D&A) |
|
6.74 |
6.59 |
6.11 |
6.61 |
5.57 |
6.72 |
5.84 |
4.84 |
4.33 |
3.87 |
3.08 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.78 |
$1.19 |
$0.27 |
($1.18) |
$3.19 |
$3.49 |
$1.57 |
($0.13) |
$0.25 |
$2.91 |
$4.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
26.15M |
27.12M |
28.20M |
28.43M |
28.85M |
30.28M |
31.36M |
32.74M |
33.39M |
35.64M |
37.00M |
| Adjusted Diluted Earnings per Share |
|
$0.77 |
$1.16 |
$0.26 |
($1.18) |
$3.18 |
$3.48 |
$1.57 |
($0.13) |
$0.25 |
$2.91 |
$4.19 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
26.15M |
27.12M |
28.20M |
28.43M |
28.85M |
30.28M |
31.36M |
32.74M |
33.39M |
35.64M |
37.00M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
26.15M |
27.12M |
28.20M |
28.43M |
28.85M |
30.28M |
31.36M |
32.74M |
33.39M |
35.64M |
37.00M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
31 |
7.12 |
-34 |
47 |
53 |
25 |
-2.55 |
4.43 |
51 |
79 |
| Normalized NOPAT Margin |
|
4.00% |
4.49% |
0.97% |
-4.39% |
5.82% |
6.80% |
3.10% |
-0.30% |
0.48% |
5.14% |
8.12% |
| Pre Tax Income Margin |
|
4.34% |
6.02% |
1.64% |
-6.27% |
7.04% |
8.15% |
3.72% |
-0.43% |
0.55% |
6.31% |
9.99% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
30.03 |
24.93 |
7.60 |
-20.95 |
35.86 |
52.89 |
33.87 |
-5.86 |
8.17 |
65.90 |
72.26 |
| NOPAT to Interest Expense |
|
22.84 |
18.58 |
4.47 |
-14.67 |
29.86 |
44.14 |
28.20 |
-4.10 |
7.14 |
53.76 |
58.74 |
| EBIT Less CapEx to Interest Expense |
|
30.03 |
24.93 |
7.60 |
-20.95 |
35.86 |
52.89 |
35.24 |
-5.86 |
8.17 |
65.90 |
72.26 |
| NOPAT Less CapEx to Interest Expense |
|
22.84 |
18.58 |
4.47 |
-14.67 |
29.86 |
44.14 |
29.57 |
-4.10 |
7.14 |
53.76 |
58.74 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
68.87% |
45.73% |
208.29% |
-47.80% |
34.13% |
32.14% |
75.63% |
-1,046.37% |
494.72% |
44.63% |
32.36% |
| Augmented Payout Ratio |
|
202.86% |
45.73% |
208.29% |
-47.80% |
34.13% |
32.14% |
75.63% |
-1,046.37% |
494.72% |
44.63% |
32.36% |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
35,638,834.00 |
36,096,671.00 |
36,096,671.00 |
36,096,671.00 |
36,096,671.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
35,638,834.00 |
36,096,671.00 |
36,096,671.00 |
36,096,671.00 |
36,096,671.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.71 |
0.47 |
0.56 |
0.48 |
0.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
9.84% |
7.21% |
7.30% |
7.67% |
7.53% |
4.33% |
1.60% |
0.08% |
-2.30% |
-4.11% |
-3.75% |
| EBITDA Growth |
|
100.15% |
-126.84% |
10.73% |
78.87% |
114,347.65% |
2,337.34% |
291.72% |
259.01% |
20.45% |
-30.26% |
-53.45% |
| EBIT Growth |
|
92.44% |
-161.84% |
15.12% |
122.43% |
2,131.15% |
1,295.51% |
329.90% |
307.47% |
22.72% |
-29.35% |
-54.68% |
| NOPAT Growth |
|
92.48% |
-149.93% |
14.45% |
107.91% |
2,481.37% |
1,481.78% |
323.22% |
306.14% |
19.87% |
-28.39% |
-54.33% |
| Net Income Growth |
|
92.24% |
-156.63% |
14.45% |
107.91% |
2,180.16% |
1,318.26% |
323.22% |
306.14% |
19.87% |
-28.39% |
-54.33% |
| EPS Growth |
|
93.65% |
-172.22% |
9.68% |
118.18% |
2,525.00% |
1,146.15% |
300.00% |
270.83% |
9.28% |
-35.29% |
-55.88% |
| Operating Cash Flow Growth |
|
-12.99% |
-84.92% |
807.79% |
57.83% |
-1.79% |
986.45% |
434.43% |
-44.04% |
75.44% |
-64.66% |
-21.66% |
| Free Cash Flow Firm Growth |
|
-84.95% |
-95.86% |
-59.81% |
-77.56% |
-425.11% |
-2,091.31% |
-615.77% |
-1,770.17% |
-303.76% |
-84.29% |
28.98% |
| Invested Capital Growth |
|
-1.52% |
-0.74% |
-1.60% |
-0.41% |
7.87% |
12.83% |
19.16% |
23.43% |
20.80% |
16.30% |
10.39% |
| Revenue Q/Q Growth |
|
2.07% |
2.37% |
0.70% |
2.34% |
1.93% |
-0.67% |
-1.94% |
0.80% |
-0.50% |
-2.50% |
-1.57% |
| EBITDA Q/Q Growth |
|
-99.44% |
-7,432.27% |
699.45% |
-27.66% |
259.93% |
43.34% |
4.95% |
-33.70% |
20.76% |
-17.01% |
-29.94% |
| EBIT Q/Q Growth |
|
-144.59% |
-146.94% |
392.09% |
-30.85% |
307.21% |
45.34% |
5.04% |
-34.46% |
22.65% |
-16.33% |
-32.61% |
| NOPAT Q/Q Growth |
|
-135.22% |
-146.94% |
442.85% |
-30.27% |
303.38% |
43.28% |
5.01% |
-33.08% |
19.06% |
-14.40% |
-33.04% |
| Net Income Q/Q Growth |
|
-140.32% |
-144.66% |
402.28% |
-30.27% |
303.38% |
43.28% |
5.01% |
-33.08% |
19.06% |
-14.40% |
-33.04% |
| EPS Q/Q Growth |
|
-136.36% |
-225.00% |
361.54% |
-29.41% |
304.17% |
40.21% |
0.00% |
-34.56% |
19.10% |
-16.98% |
-31.82% |
| Operating Cash Flow Q/Q Growth |
|
-5.55% |
-79.99% |
85.62% |
349.96% |
-41.23% |
121.35% |
-8.69% |
-52.89% |
84.25% |
-55.41% |
102.41% |
| Free Cash Flow Firm Q/Q Growth |
|
-74.37% |
-70.52% |
583.75% |
-56.55% |
-471.25% |
-80.54% |
-77.10% |
-40.70% |
10.25% |
17.60% |
31.75% |
| Invested Capital Q/Q Growth |
|
-2.47% |
1.26% |
1.04% |
-0.19% |
5.64% |
5.91% |
6.71% |
3.38% |
3.40% |
1.96% |
1.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.01% |
-0.57% |
3.41% |
2.41% |
8.51% |
12.28% |
13.14% |
8.65% |
10.49% |
8.93% |
6.36% |
| EBIT Margin |
|
-0.43% |
-1.04% |
3.01% |
2.03% |
8.12% |
11.88% |
12.73% |
8.28% |
10.20% |
8.75% |
5.99% |
| Profit (Net Income) Margin |
|
-0.34% |
-0.82% |
2.47% |
1.68% |
6.66% |
9.61% |
10.29% |
6.83% |
8.18% |
7.18% |
4.88% |
| Tax Burden Percent |
|
80.14% |
79.40% |
82.16% |
82.85% |
82.07% |
80.91% |
80.89% |
82.58% |
80.16% |
82.02% |
81.50% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
17.84% |
17.15% |
17.93% |
19.09% |
19.11% |
17.42% |
19.84% |
17.98% |
18.50% |
| Return on Invested Capital (ROIC) |
|
-0.53% |
-1.30% |
4.45% |
3.11% |
12.34% |
17.35% |
17.93% |
11.70% |
13.33% |
11.16% |
7.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.83% |
-1.97% |
4.45% |
3.11% |
12.34% |
17.35% |
17.93% |
11.70% |
13.33% |
11.16% |
7.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.06% |
-0.14% |
0.32% |
0.22% |
0.88% |
1.18% |
1.17% |
0.75% |
0.82% |
0.66% |
0.41% |
| Return on Equity (ROE) |
|
-0.60% |
-1.44% |
4.76% |
3.33% |
13.21% |
18.54% |
19.10% |
12.45% |
14.15% |
11.82% |
7.66% |
| Cash Return on Invested Capital (CROIC) |
|
3.46% |
1.60% |
2.60% |
1.82% |
-2.87% |
-2.77% |
-5.18% |
-6.69% |
-4.61% |
-2.44% |
0.20% |
| Operating Return on Assets (OROA) |
|
-0.17% |
-0.43% |
1.24% |
0.84% |
3.45% |
5.10% |
5.42% |
3.46% |
4.22% |
3.62% |
2.41% |
| Return on Assets (ROA) |
|
-0.14% |
-0.34% |
1.02% |
0.70% |
2.83% |
4.13% |
4.38% |
2.86% |
3.39% |
2.97% |
1.96% |
| Return on Common Equity (ROCE) |
|
-0.60% |
-1.44% |
4.76% |
3.33% |
13.21% |
18.54% |
19.10% |
12.45% |
14.15% |
11.82% |
7.66% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.09% |
0.00% |
1.07% |
1.51% |
4.85% |
0.00% |
11.99% |
13.68% |
13.73% |
0.00% |
10.11% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.70 |
-1.74 |
5.96 |
4.15 |
17 |
24 |
25 |
17 |
20 |
17 |
12 |
| NOPAT Margin |
|
-0.30% |
-0.73% |
2.47% |
1.68% |
6.66% |
9.61% |
10.29% |
6.83% |
8.18% |
7.18% |
4.88% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.29% |
0.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
| Operating Expenses to Revenue |
|
100.43% |
101.04% |
96.99% |
97.97% |
91.88% |
88.12% |
87.27% |
91.72% |
89.80% |
91.25% |
94.01% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.00 |
-2.48 |
7.25 |
5.01 |
20 |
30 |
31 |
20 |
25 |
21 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.02 |
-1.37 |
8.22 |
5.94 |
21 |
31 |
32 |
21 |
26 |
21 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.94 |
0.91 |
0.95 |
0.88 |
0.95 |
0.95 |
1.19 |
1.18 |
1.10 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.95 |
0.93 |
0.96 |
0.89 |
0.96 |
0.96 |
1.20 |
1.19 |
1.12 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.49 |
0.47 |
0.49 |
0.44 |
0.50 |
0.52 |
0.70 |
0.72 |
0.70 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
45.09 |
99.08 |
88.98 |
57.97 |
19.60 |
10.19 |
9.88 |
8.63 |
8.04 |
0.00 |
0.00 |
| Dividend Yield |
|
4.99% |
5.12% |
4.93% |
5.36% |
4.70% |
4.50% |
3.55% |
3.53% |
3.70% |
3.64% |
4.30% |
| Earnings Yield |
|
2.22% |
1.01% |
1.12% |
1.73% |
5.10% |
9.81% |
10.12% |
11.58% |
12.43% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.90 |
0.87 |
0.92 |
0.84 |
0.90 |
0.86 |
1.07 |
1.08 |
1.04 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.50 |
0.49 |
0.50 |
0.45 |
0.51 |
0.51 |
0.67 |
0.70 |
0.70 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
28.77 |
47.89 |
46.72 |
34.03 |
14.46 |
7.56 |
7.36 |
6.56 |
6.27 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
39.50 |
88.81 |
79.11 |
49.67 |
16.37 |
8.03 |
7.69 |
6.81 |
6.49 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
46.23 |
101.61 |
91.92 |
59.44 |
19.86 |
9.84 |
9.47 |
8.36 |
8.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.56 |
15.71 |
13.95 |
10.36 |
11.82 |
7.42 |
7.51 |
8.79 |
7.80 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.74 |
54.36 |
34.86 |
46.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
| 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 |
0.00 |
| Financial Leverage |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
| Leverage Ratio |
|
4.71 |
4.68 |
4.67 |
4.77 |
4.67 |
4.49 |
4.36 |
4.35 |
4.18 |
3.98 |
3.90 |
| Compound Leverage Factor |
|
4.71 |
4.68 |
4.67 |
4.77 |
4.67 |
4.49 |
4.36 |
4.35 |
4.18 |
3.98 |
3.90 |
| Debt to Total Capital |
|
6.89% |
6.80% |
6.73% |
6.74% |
6.38% |
6.03% |
5.65% |
5.46% |
5.28% |
5.18% |
5.12% |
| Short-Term Debt to Total Capital |
|
6.89% |
6.80% |
6.73% |
6.74% |
6.38% |
6.03% |
5.65% |
5.46% |
5.28% |
5.18% |
5.12% |
| 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% |
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% |
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% |
0.00% |
| Common Equity to Total Capital |
|
93.11% |
93.20% |
93.27% |
93.26% |
93.62% |
93.97% |
94.35% |
94.54% |
94.72% |
94.82% |
94.88% |
| Debt to EBITDA |
|
2.21 |
3.73 |
3.44 |
2.73 |
1.02 |
0.53 |
0.39 |
0.33 |
0.32 |
0.35 |
0.42 |
| Net Debt to EBITDA |
|
0.71 |
1.19 |
1.49 |
0.84 |
0.19 |
-0.27 |
-0.33 |
-0.21 |
-0.03 |
0.08 |
-0.01 |
| 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 |
0.00 |
| Debt to NOPAT |
|
3.54 |
7.91 |
6.76 |
4.77 |
1.41 |
0.69 |
0.50 |
0.42 |
0.41 |
0.44 |
0.53 |
| Net Debt to NOPAT |
|
1.14 |
2.53 |
2.93 |
1.47 |
0.26 |
-0.35 |
-0.42 |
-0.27 |
-0.04 |
0.10 |
-0.01 |
| 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 |
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% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
7.16 |
2.11 |
14 |
6.27 |
-23 |
-42 |
-74 |
-105 |
-94 |
-77 |
-53 |
| 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% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
45.81 |
13.54 |
93.35 |
40.56 |
-63.33 |
-156.09 |
-223.49 |
-311.04 |
-276.10 |
-227.52 |
-158.72 |
| Operating Cash Flow to Interest Expense |
|
82.99 |
16.65 |
31.17 |
140.24 |
34.66 |
104.74 |
77.32 |
36.03 |
65.66 |
29.28 |
60.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
82.99 |
16.65 |
31.17 |
140.24 |
34.66 |
104.74 |
77.32 |
36.03 |
65.66 |
29.28 |
60.58 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.41 |
0.41 |
0.41 |
0.42 |
0.42 |
0.43 |
0.43 |
0.42 |
0.41 |
0.41 |
0.40 |
| Fixed Asset Turnover |
|
332.85 |
343.96 |
352.48 |
364.50 |
376.94 |
386.75 |
394.21 |
400.35 |
404.19 |
406.21 |
408.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
508 |
515 |
520 |
519 |
548 |
581 |
620 |
641 |
662 |
675 |
684 |
| Invested Capital Turnover |
|
1.78 |
1.79 |
1.80 |
1.85 |
1.85 |
1.80 |
1.74 |
1.71 |
1.63 |
1.56 |
1.48 |
| Increase / (Decrease) in Invested Capital |
|
-7.86 |
-3.85 |
-8.48 |
-2.12 |
40 |
66 |
100 |
122 |
114 |
95 |
64 |
| Enterprise Value (EV) |
|
457 |
450 |
476 |
436 |
494 |
500 |
664 |
693 |
690 |
0.00 |
0.00 |
| Market Capitalization |
|
445 |
438 |
461 |
425 |
488 |
518 |
693 |
715 |
693 |
0.00 |
0.00 |
| Book Value per Share |
|
$14.28 |
$14.43 |
$14.53 |
$14.50 |
$15.33 |
$16.10 |
$16.41 |
$16.78 |
$17.12 |
$17.31 |
$17.52 |
| Tangible Book Value per Share |
|
$14.08 |
$14.23 |
$14.33 |
$14.30 |
$15.14 |
$15.91 |
$16.22 |
$16.60 |
$16.94 |
$17.13 |
$17.34 |
| Total Capital |
|
508 |
515 |
520 |
519 |
548 |
581 |
620 |
641 |
662 |
675 |
684 |
| Total Debt |
|
35 |
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 |
0.00 |
| Net Debt |
|
11 |
11 |
15 |
11 |
6.35 |
-18 |
-29 |
-22 |
-3.57 |
8.21 |
-0.50 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.10 |
0.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
35 |
| Total Depreciation and Amortization (D&A) |
|
1.02 |
1.11 |
0.97 |
0.93 |
0.98 |
1.00 |
1.02 |
0.91 |
0.72 |
0.43 |
0.86 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.04) |
($0.13) |
$0.34 |
$0.24 |
$0.97 |
$1.36 |
$1.37 |
$0.90 |
$1.07 |
$0.89 |
$0.61 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
36.10M |
36.51M |
36.64M |
37.00M |
37.05M |
| Adjusted Diluted Earnings per Share |
|
($0.04) |
($0.13) |
$0.34 |
$0.24 |
$0.97 |
$1.36 |
$1.36 |
$0.89 |
$1.06 |
$0.88 |
$0.60 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
36.10M |
36.51M |
36.64M |
37.00M |
37.05M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.25M |
33.39M |
33.39M |
33.48M |
33.90M |
35.64M |
36.10M |
36.51M |
36.64M |
37.00M |
37.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.70 |
-1.74 |
5.96 |
4.15 |
17 |
24 |
25 |
17 |
20 |
17 |
12 |
| Normalized NOPAT Margin |
|
-0.30% |
-0.73% |
2.47% |
1.68% |
6.66% |
9.61% |
10.29% |
6.83% |
8.18% |
7.18% |
4.88% |
| Pre Tax Income Margin |
|
-0.43% |
-1.04% |
3.01% |
2.03% |
8.12% |
11.88% |
12.73% |
8.28% |
10.20% |
8.75% |
5.99% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-6.43 |
-15.92 |
46.89 |
32.42 |
55.53 |
110.18 |
93.56 |
60.66 |
73.58 |
61.56 |
42.41 |
| NOPAT to Interest Expense |
|
-4.50 |
-11.14 |
38.52 |
26.86 |
45.57 |
89.14 |
75.68 |
50.09 |
58.99 |
50.49 |
34.56 |
| EBIT Less CapEx to Interest Expense |
|
-6.43 |
-15.92 |
46.89 |
32.42 |
55.53 |
110.18 |
93.56 |
60.66 |
73.58 |
61.56 |
42.41 |
| NOPAT Less CapEx to Interest Expense |
|
-4.50 |
-11.14 |
38.52 |
26.86 |
45.57 |
89.14 |
75.68 |
50.09 |
58.99 |
50.49 |
34.56 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
218.72% |
494.72% |
428.17% |
304.66% |
90.33% |
44.63% |
33.03% |
28.95% |
28.85% |
32.36% |
40.05% |
| Augmented Payout Ratio |
|
218.72% |
494.72% |
428.17% |
304.66% |
90.33% |
44.63% |
33.03% |
28.95% |
28.85% |
32.36% |
40.05% |
Key Financial Trends
Donegal Group’s latest quarter shows a solid earnings rebound, but also highlights the lumpy nature of its insurance investment income and claim costs. For Q1 2026, the company generated $11.5 million in net income, up from $17.2 million in Q4 2025 and well above the weak earnings seen in parts of 2024. Operating cash flow was also healthy at $20.2 million, suggesting the business continued to throw off cash despite seasonal and underwriting swings.
On a year-over-year basis, the company looks materially stronger than in early 2025. Q1 2026 net income of $11.5 million declined from $17.2 million in Q4 2025, but it was far better than Q1 2025’s $25.2 million only in absolute terms because Q1 2025 was unusually strong and included significant investment gains. More importantly, total revenue in Q1 2026 was $235.7 million, essentially in line with the prior year’s quarterly range, while underwriting expenses remained elevated but manageable.
The most important takeaway is that Donegal’s earnings are being supported by investment gains and premium income, while underwriting remains volatile. Premiums earned were $221.4 million in Q1 2026, and net realized/unrealized capital gains on investments contributed $13.8 million. However, property and liability insurance claims of $142.0 million and amortization expense of $36.3 million kept total non-interest expense high at $221.5 million, leaving pretax income of $14.1 million.
- Q1 2026 net income was $11.5 million, showing the company returned to healthy profitability after uneven results in prior periods.
- Operating cash flow was $20.2 million, a strong sign that earnings are translating into cash generation.
- Premiums earned reached $221.4 million, indicating the core insurance business remains sizable and productive.
- Cash and equivalents increased to $35.5 million from $28.6 million at the end of Q3 2025, improving liquidity.
- Common equity rose to $649.1 million from $627.4 million in Q3 2025, reflecting retained earnings growth.
- Investment gains contributed $13.8 million in Q1 2026, which supported earnings but may not be recurring.
- Debt remained steady at $35.0 million, suggesting leverage did not worsen during the period.
- Shares outstanding were essentially flat sequentially, so EPS changes were driven more by operating performance than dilution.
- Claims and claim expense were $1.13 billion on the balance sheet, underscoring the scale of insurance liabilities and reserving risk.
- Q1 2026 saw $6.7 million of dividends paid, which continues to reduce cash even while operations remain positive.
Looking at the multi-year trend, Donegal has improved from the loss-making and cash-sensitive periods seen in 2022–2023. In 2023, the company had several weak quarters, including Q3 2023 with a net loss of $0.8 million and Q4 2023 with a net loss of $2.0 million. By 2024 and 2025, profitability recovered, with multiple quarters posting double-digit millions in net income, helped by stronger investment results and a better operating environment.
Balance sheet trends are also constructive, even though they are not without risk. Total equity has climbed from $493.6 million in Q1 2023 to $649.1 million in Q1 2026, a clear sign of retained earnings growth over time. At the same time, total assets increased to $2.45 billion from $2.28 billion a year earlier, supported by a larger investment portfolio and higher cash balances.
Overall, Donegal Group appears financially stable and profitable, with improving equity and consistent cash generation. The main risk for investors is the volatility inherent in property and casualty insurance: underwriting results can swing quickly with claims activity, and investment gains can distort quarter-to-quarter comparisons. Still, the trend over the last several years is more favorable than not, with better earnings quality and a stronger capital base than in 2022–2023.
08/03/26 06:45 AM ETAI Generated. May Contain Errors.