Annual Income Statements for Assurant
This table shows Assurant's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Assurant
This table shows Assurant'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 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
7.30 |
68 |
114 |
156 |
190 |
183 |
236 |
189 |
134 |
201 |
147 |
Consolidated Net Income / (Loss) |
|
7.30 |
68 |
114 |
156 |
190 |
183 |
236 |
189 |
134 |
201 |
147 |
Net Income / (Loss) Continuing Operations |
|
7.30 |
68 |
114 |
156 |
190 |
183 |
236 |
189 |
134 |
201 |
147 |
Total Pre-Tax Income |
|
8.50 |
96 |
147 |
204 |
229 |
227 |
293 |
233 |
152 |
250 |
184 |
Total Revenue |
|
2,548 |
2,653 |
2,643 |
2,704 |
2,747 |
2,929 |
2,880 |
2,925 |
2,968 |
3,105 |
3,074 |
Net Interest Income / (Expense) |
|
0.00 |
-108 |
0.00 |
-27 |
-27 |
-54 |
0.00 |
-27 |
-27 |
-54 |
-27 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
108 |
0.00 |
27 |
27 |
54 |
0.00 |
27 |
27 |
54 |
27 |
Long-Term Debt Interest Expense |
|
- |
- |
- |
27 |
27 |
- |
- |
27 |
27 |
- |
27 |
Total Non-Interest Income |
|
2,548 |
2,653 |
2,643 |
2,732 |
2,774 |
2,983 |
2,880 |
2,925 |
2,968 |
3,105 |
3,074 |
Other Service Charges |
|
295 |
301 |
283 |
296 |
310 |
434 |
386 |
375 |
439 |
439 |
403 |
Net Realized & Unrealized Capital Gains on Investments |
|
56 |
89 |
95 |
93 |
106 |
127 |
118 |
105 |
111 |
109 |
109 |
Premiums Earned |
|
2,197 |
2,263 |
2,266 |
2,343 |
2,357 |
2,422 |
2,377 |
2,445 |
2,417 |
2,558 |
2,562 |
Total Non-Interest Expense |
|
2,539 |
2,557 |
2,496 |
2,500 |
2,518 |
2,703 |
2,587 |
2,692 |
2,816 |
2,855 |
2,890 |
Property & Liability Insurance Claims |
|
671 |
599 |
646 |
633 |
645 |
599 |
623 |
696 |
777 |
671 |
780 |
Other Operating Expenses |
|
1,869 |
1,841 |
1,850 |
1,868 |
1,874 |
2,104 |
1,964 |
1,969 |
2,013 |
2,131 |
2,084 |
Income Tax Expense |
|
1.20 |
28 |
34 |
48 |
39 |
44 |
57 |
44 |
18 |
49 |
37 |
Basic Earnings per Share |
|
$0.14 |
$1.32 |
$2.12 |
$2.91 |
$3.55 |
$3.44 |
$4.50 |
$3.59 |
$2.56 |
$3.90 |
$2.86 |
Weighted Average Basic Shares Outstanding |
|
53.72M |
54.37M |
53.49M |
53.75M |
53.54M |
53.46M |
52.53M |
52.50M |
52.20M |
52.23M |
51.28M |
Diluted Earnings per Share |
|
$0.14 |
$1.31 |
$2.12 |
$2.90 |
$3.54 |
$3.39 |
$4.47 |
$3.58 |
$2.55 |
$3.86 |
$2.83 |
Weighted Average Diluted Shares Outstanding |
|
54.07M |
54.78M |
53.70M |
53.89M |
53.75M |
53.78M |
52.87M |
52.72M |
52.46M |
52.58M |
51.73M |
Weighted Average Basic & Diluted Shares Outstanding |
|
52.83M |
52.92M |
53.15M |
53.02M |
52.59M |
51.98M |
51.99M |
51.79M |
51.29M |
50.79M |
50.70M |
Cash Dividends to Common per Share |
|
$0.68 |
- |
$0.70 |
$0.70 |
$0.70 |
- |
$0.72 |
$0.72 |
$0.72 |
- |
$0.80 |
Annual Cash Flow Statements for Assurant
This table details how cash moves in and out of Assurant'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 |
Net Change in Cash & Equivalents |
|
-508 |
-246 |
-35 |
292 |
613 |
362 |
-174 |
-518 |
91 |
180 |
Net Cash From Operating Activities |
|
230 |
109 |
530 |
657 |
1,413 |
1,342 |
782 |
597 |
1,138 |
1,333 |
Net Cash From Continuing Operating Activities |
|
261 |
109 |
530 |
657 |
1,128 |
1,114 |
631 |
597 |
1,138 |
1,333 |
Net Income / (Loss) Continuing Operations |
|
142 |
565 |
520 |
251 |
383 |
519 |
1,362 |
277 |
643 |
760 |
Consolidated Net Income / (Loss) |
|
142 |
565 |
520 |
251 |
383 |
441 |
1,362 |
277 |
643 |
760 |
Depreciation Expense |
|
137 |
125 |
116 |
127 |
126 |
142 |
172 |
182 |
196 |
224 |
Non-Cash Adjustments to Reconcile Net Income |
|
-250 |
156 |
1,010 |
184 |
-534 |
273 |
-1,540 |
-196 |
-12 |
389 |
Changes in Operating Assets and Liabilities, net |
|
246 |
-344 |
-1,011 |
152 |
1,154 |
181 |
637 |
334 |
312 |
-40 |
Net Cash From Investing Activities |
|
264 |
726 |
-541 |
-2,203 |
-620 |
-735 |
158 |
-262 |
-638 |
-658 |
Net Cash From Continuing Investing Activities |
|
-401 |
726 |
-541 |
-2,203 |
-337 |
-519 |
303 |
-262 |
-638 |
-658 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-115 |
-85 |
-62 |
-83 |
-110 |
-121 |
-187 |
-186 |
-203 |
-221 |
Purchase of Investment Securities |
|
-3,024 |
-4,734 |
-4,630 |
-7,644 |
-3,650 |
-2,525 |
-3,333 |
-3,351 |
-2,344 |
-2,520 |
Divestitures |
|
50 |
874 |
0.00 |
61 |
0.00 |
0.00 |
1,316 |
4.80 |
0.00 |
-5.00 |
Sale and/or Maturity of Investments |
|
2,688 |
4,671 |
4,125 |
5,464 |
3,423 |
2,127 |
2,508 |
3,271 |
1,908 |
2,088 |
Net Cash From Financing Activities |
|
-462 |
-1,080 |
-27 |
1,838 |
-179 |
-265 |
-1,090 |
-818 |
-404 |
-478 |
Net Cash From Continuing Financing Activities |
|
-368 |
-1,080 |
-27 |
1,838 |
-179 |
-265 |
-1,090 |
-818 |
-404 |
-478 |
Issuance of Debt |
|
0.00 |
250 |
304 |
2,766 |
934 |
444 |
347 |
0.00 |
173 |
0.00 |
Repayment of Debt |
|
0.00 |
-373 |
-221 |
-942 |
-699 |
-201 |
-420 |
-76 |
-225 |
0.00 |
Repurchase of Common Equity |
|
-293 |
-863 |
-389 |
-139 |
-252 |
-307 |
-839 |
-573 |
-193 |
-307 |
Payment of Dividends |
|
- |
-125 |
-119 |
-148 |
-170 |
-173 |
-162 |
-150 |
-152 |
-156 |
Other Financing Activities, Net |
|
-75 |
32 |
398 |
9.30 |
7.50 |
-27 |
-16 |
-20 |
-6.70 |
-14 |
Effect of Exchange Rate Changes |
|
- |
- |
2.30 |
- |
-1.60 |
20 |
-24 |
-35 |
-5.80 |
-17 |
Cash Interest Paid |
|
55 |
56 |
48 |
80 |
103 |
104 |
110 |
109 |
107 |
107 |
Cash Income Taxes Paid |
|
80 |
226 |
19 |
94 |
93 |
99 |
221 |
128 |
235 |
-39 |
Quarterly Cash Flow Statements for Assurant
This table details how cash moves in and out of Assurant'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 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
248 |
107 |
-11 |
-124 |
24 |
202 |
-346 |
431 |
100 |
-5.70 |
-138 |
Net Cash From Operating Activities |
|
648 |
277 |
260 |
185 |
331 |
363 |
83 |
711 |
437 |
103 |
392 |
Net Cash From Continuing Operating Activities |
|
648 |
277 |
260 |
185 |
331 |
363 |
83 |
711 |
437 |
103 |
392 |
Net Income / (Loss) Continuing Operations |
|
7.30 |
68 |
114 |
156 |
190 |
183 |
236 |
189 |
134 |
201 |
147 |
Consolidated Net Income / (Loss) |
|
7.30 |
68 |
114 |
156 |
190 |
183 |
236 |
189 |
134 |
201 |
147 |
Depreciation Expense |
|
45 |
42 |
48 |
47 |
46 |
55 |
51 |
51 |
59 |
64 |
57 |
Non-Cash Adjustments to Reconcile Net Income |
|
-65 |
39 |
66 |
-41 |
36 |
-74 |
60 |
-17 |
207 |
139 |
73 |
Changes in Operating Assets and Liabilities, net |
|
661 |
129 |
32 |
23 |
59 |
199 |
-264 |
488 |
37 |
-301 |
116 |
Net Cash From Investing Activities |
|
-242 |
-127 |
-229 |
-254 |
-157 |
3.10 |
-328 |
-193 |
-207 |
71 |
-422 |
Net Cash From Continuing Investing Activities |
|
-242 |
-127 |
-229 |
-254 |
-157 |
3.10 |
-328 |
-193 |
-207 |
71 |
-422 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-47 |
-52 |
-48 |
-49 |
-50 |
-54 |
-51 |
-55 |
-47 |
-68 |
-53 |
Purchase of Investment Securities |
|
-855 |
-474 |
-621 |
-378 |
-581 |
-764 |
-800 |
-516 |
-681 |
-524 |
-883 |
Sale and/or Maturity of Investments |
|
660 |
399 |
440 |
173 |
475 |
821 |
522 |
378 |
521 |
668 |
515 |
Net Cash From Financing Activities |
|
-142 |
-51 |
-43 |
-57 |
-142 |
-162 |
-96 |
-81 |
-141 |
-160 |
-119 |
Net Cash From Continuing Financing Activities |
|
-142 |
-51 |
-43 |
-57 |
-142 |
-162 |
-96 |
-81 |
-141 |
-160 |
-119 |
Repurchase of Common Equity |
|
-91 |
-15 |
0.00 |
-18 |
-49 |
-126 |
-46 |
-42 |
-99 |
-120 |
-64 |
Payment of Dividends |
|
-37 |
-38 |
-37 |
-40 |
-37 |
-39 |
-37 |
-40 |
-38 |
-41 |
-41 |
Other Financing Activities, Net |
|
-15 |
1.50 |
-4.20 |
0.10 |
-5.10 |
2.50 |
-13 |
0.70 |
-3.90 |
1.70 |
-14 |
Effect of Exchange Rate Changes |
|
-16 |
8.20 |
1.70 |
2.50 |
-8.40 |
-1.60 |
-3.60 |
-5.50 |
12 |
-20 |
9.80 |
Annual Balance Sheets for Assurant
This table presents Assurant'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 |
Total Assets |
|
30,036 |
29,709 |
4,427 |
41,089 |
44,291 |
44,650 |
33,921 |
33,117 |
33,635 |
35,021 |
Cash and Due from Banks |
|
1,288 |
1,032 |
- |
1,254 |
1,867 |
2,208 |
2,041 |
1,537 |
1,627 |
1,808 |
Trading Account Securities |
|
10,715 |
9,994 |
- |
11,636 |
12,711 |
7,106 |
7,661 |
6,565 |
7,135 |
7,384 |
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 |
Accrued Investment Income |
|
130 |
110 |
- |
126 |
131 |
67 |
62 |
85 |
97 |
131 |
Premises and Equipment, Net |
|
298 |
344 |
- |
393 |
434 |
446 |
561 |
645 |
686 |
768 |
Mortgage Servicing Rights |
|
1,151 |
624 |
- |
760 |
815 |
138 |
257 |
296 |
329 |
343 |
Unearned Premiums Asset |
|
1,261 |
1,218 |
- |
1,644 |
1,693 |
1,549 |
1,943 |
2,406 |
2,266 |
2,054 |
Deferred Acquisition Cost |
|
3,151 |
3,267 |
3,485 |
5,103 |
6,668 |
7,388 |
8,811 |
9,677 |
9,967 |
9,993 |
Goodwill |
|
834 |
831 |
918 |
2,322 |
2,343 |
2,589 |
2,572 |
2,603 |
2,609 |
2,616 |
Intangible Assets |
|
277 |
240 |
- |
622 |
540 |
696 |
719 |
639 |
567 |
536 |
Other Assets |
|
9,133 |
10,357 |
24 |
15,621 |
13,229 |
22,451 |
9,295 |
8,664 |
8,353 |
9,390 |
Total Liabilities & Shareholders' Equity |
|
30,036 |
29,709 |
3,782 |
41,089 |
44,291 |
44,650 |
33,921 |
33,117 |
33,635 |
35,021 |
Total Liabilities |
|
25,512 |
25,611 |
3,782 |
35,955 |
38,609 |
38,695 |
28,457 |
28,889 |
28,826 |
29,914 |
Other Short-Term Payables |
|
2,050 |
1,986 |
- |
2,241 |
- |
2,641 |
3,044 |
- |
2,793 |
2,838 |
Long-Term Debt |
|
1,165 |
1,067 |
- |
2,006 |
2,007 |
2,253 |
2,203 |
2,130 |
2,081 |
2,083 |
Claims and Claim Expense |
|
3,897 |
3,301 |
3,782 |
2,814 |
2,688 |
1,610 |
1,605 |
2,210 |
1,989 |
2,914 |
Future Policy Benefits |
|
9,467 |
10,113 |
- |
9,241 |
9,807 |
1,359 |
413 |
508 |
487 |
537 |
Unearned Premiums Liability |
|
6,424 |
6,627 |
- |
15,648 |
16,604 |
17,293 |
18,624 |
19,802 |
20,110 |
20,211 |
Other Long-Term Liabilities |
|
713 |
825 |
- |
2,397 |
3,977 |
13,528 |
2,568 |
1,507 |
1,366 |
1,331 |
Commitments & Contingencies |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
4,524 |
4,098 |
0.00 |
5,134 |
5,682 |
5,955 |
5,464 |
4,229 |
4,810 |
5,107 |
Total Preferred & Common Equity |
|
4,524 |
4,098 |
0.00 |
5,112 |
5,653 |
5,951 |
5,464 |
4,229 |
4,810 |
5,107 |
Total Common Equity |
|
4,524 |
4,098 |
0.00 |
5,109 |
5,650 |
5,949 |
5,464 |
4,229 |
4,810 |
5,107 |
Common Stock |
|
3,150 |
3,177 |
- |
4,497 |
4,539 |
1,957 |
1,696 |
1,638 |
1,669 |
1,687 |
Retained Earnings |
|
4,857 |
5,297 |
- |
5,760 |
5,966 |
3,549 |
4,041 |
3,699 |
4,028 |
4,378 |
Treasury Stock |
|
-3,601 |
-4,471 |
- |
-4,992 |
-5,267 |
-267 |
-123 |
-123 |
-123 |
-123 |
Accumulated Other Comprehensive Income / (Loss) |
|
119 |
95 |
- |
-155 |
412 |
710 |
-150 |
-986 |
-765 |
-836 |
Quarterly Balance Sheets for Assurant
This table presents Assurant'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 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
33,246 |
33,117 |
32,915 |
33,105 |
33,209 |
33,635 |
33,225 |
33,773 |
35,332 |
35,021 |
34,988 |
Cash and Due from Banks |
|
1,430 |
1,537 |
1,526 |
1,402 |
1,425 |
1,627 |
1,282 |
1,713 |
1,813 |
1,808 |
1,670 |
Trading Account Securities |
|
6,441 |
6,565 |
6,838 |
6,877 |
6,787 |
7,135 |
7,458 |
7,435 |
7,816 |
7,384 |
7,830 |
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 |
0.00 |
Accrued Investment Income |
|
85 |
85 |
94 |
91 |
94 |
97 |
97 |
120 |
120 |
131 |
139 |
Premises and Equipment, Net |
|
618 |
645 |
671 |
643 |
664 |
686 |
706 |
733 |
742 |
768 |
786 |
Mortgage Servicing Rights |
|
304 |
296 |
306 |
303 |
322 |
329 |
333 |
330 |
329 |
343 |
346 |
Unearned Premiums Asset |
|
2,289 |
2,406 |
2,332 |
2,342 |
2,410 |
2,266 |
2,003 |
1,815 |
1,783 |
2,054 |
1,843 |
Deferred Acquisition Cost |
|
9,578 |
9,677 |
9,683 |
9,819 |
9,904 |
9,967 |
9,979 |
10,041 |
10,084 |
9,993 |
9,960 |
Goodwill |
|
2,547 |
2,603 |
2,604 |
2,606 |
2,605 |
2,609 |
2,609 |
2,618 |
2,625 |
2,616 |
2,621 |
Intangible Assets |
|
631 |
639 |
616 |
608 |
590 |
567 |
563 |
555 |
546 |
536 |
553 |
Other Assets |
|
9,323 |
8,664 |
8,246 |
8,414 |
8,408 |
8,353 |
8,198 |
8,413 |
9,474 |
9,390 |
9,241 |
Total Liabilities & Shareholders' Equity |
|
33,246 |
33,117 |
32,915 |
33,105 |
33,209 |
33,635 |
33,225 |
33,773 |
35,332 |
35,021 |
34,988 |
Total Liabilities |
|
29,147 |
28,889 |
28,519 |
28,619 |
28,718 |
28,826 |
28,305 |
28,769 |
30,077 |
29,914 |
29,754 |
Short-Term Debt |
|
- |
2,732 |
2,639 |
2,529 |
2,572 |
- |
2,455 |
- |
- |
- |
3,600 |
Long-Term Debt |
|
2,129 |
2,130 |
2,129 |
2,129 |
2,080 |
2,081 |
2,081 |
2,082 |
2,083 |
2,083 |
2,084 |
Claims and Claim Expense |
|
3,022 |
2,210 |
2,081 |
2,020 |
2,011 |
1,989 |
2,015 |
2,115 |
3,049 |
2,914 |
2,570 |
Future Policy Benefits |
|
407 |
508 |
518 |
523 |
511 |
487 |
522 |
512 |
504 |
537 |
507 |
Unearned Premiums Liability |
|
19,555 |
19,802 |
19,672 |
19,931 |
20,120 |
20,110 |
20,031 |
20,245 |
20,400 |
20,211 |
20,133 |
Other Long-Term Liabilities |
|
1,566 |
1,507 |
1,481 |
1,486 |
1,425 |
1,366 |
1,201 |
1,303 |
1,296 |
1,331 |
861 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
4,099 |
4,229 |
4,396 |
4,486 |
4,491 |
4,810 |
4,920 |
5,004 |
5,255 |
5,107 |
5,234 |
Total Preferred & Common Equity |
|
4,099 |
4,229 |
4,396 |
4,486 |
4,491 |
4,810 |
4,920 |
5,004 |
5,255 |
5,107 |
5,234 |
Total Common Equity |
|
4,099 |
4,229 |
4,396 |
4,486 |
4,491 |
4,810 |
4,920 |
5,004 |
5,255 |
5,107 |
5,234 |
Common Stock |
|
1,628 |
1,638 |
1,643 |
1,654 |
1,674 |
1,669 |
1,660 |
1,670 |
1,684 |
1,687 |
1,674 |
Retained Earnings |
|
3,679 |
3,699 |
3,776 |
3,877 |
3,991 |
4,028 |
4,194 |
4,310 |
4,322 |
4,378 |
4,431 |
Treasury Stock |
|
-123 |
-123 |
-123 |
-123 |
-123 |
-123 |
-123 |
-123 |
-123 |
-123 |
-123 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1,085 |
-986 |
-900 |
-923 |
-1,051 |
-765 |
-811 |
-853 |
-627 |
-836 |
-749 |
Annual Metrics And Ratios for Assurant
This table displays calculated financial ratios and metrics derived from Assurant's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-0.54% |
-27.90% |
-14.48% |
24.99% |
20.26% |
0.30% |
6.15% |
0.05% |
8.15% |
7.75% |
EBITDA Growth |
|
-62.88% |
76.02% |
-20.31% |
-11.57% |
43.79% |
42.18% |
14.30% |
-43.59% |
88.61% |
14.71% |
EBIT Growth |
|
-72.96% |
318.49% |
-47.21% |
-24.97% |
36.34% |
50.12% |
12.99% |
-54.64% |
130.58% |
14.94% |
NOPAT Growth |
|
-69.93% |
299.29% |
-8.10% |
-51.39% |
21.30% |
69.52% |
16.08% |
-54.12% |
132.28% |
18.32% |
Net Income Growth |
|
-69.93% |
299.29% |
-8.10% |
-51.39% |
53.13% |
14.19% |
208.31% |
-79.69% |
132.28% |
18.32% |
EPS Growth |
|
-68.17% |
345.37% |
2.85% |
-57.61% |
46.73% |
19.52% |
224.64% |
-77.71% |
136.63% |
21.00% |
Operating Cash Flow Growth |
|
-41.62% |
-52.76% |
388.40% |
23.81% |
115.23% |
-5.05% |
-41.75% |
-23.64% |
90.67% |
17.10% |
Free Cash Flow Firm Growth |
|
266.92% |
-68.72% |
362.87% |
-223.86% |
96.11% |
100.29% |
163,328.57% |
-200.25% |
347.84% |
-83.80% |
Invested Capital Growth |
|
-36.99% |
-9.20% |
-87.52% |
1,007.99% |
7.69% |
6.75% |
-6.59% |
18.57% |
-24.20% |
4.35% |
Revenue Q/Q Growth |
|
-0.72% |
-10.60% |
-0.40% |
8.52% |
-0.62% |
2.86% |
1.79% |
0.01% |
2.57% |
0.57% |
EBITDA Q/Q Growth |
|
79.41% |
-36.68% |
36.54% |
-10.11% |
12.73% |
28.25% |
-9.84% |
-9.80% |
16.72% |
2.87% |
EBIT Q/Q Growth |
|
10.97% |
-6.88% |
33.00% |
-25.71% |
8.62% |
36.27% |
-12.52% |
-13.37% |
19.26% |
2.59% |
NOPAT Q/Q Growth |
|
12.77% |
-5.75% |
118.32% |
-53.13% |
7.66% |
15.50% |
-0.30% |
-14.84% |
21.66% |
2.54% |
Net Income Q/Q Growth |
|
12.77% |
-5.75% |
118.32% |
-53.13% |
35.91% |
2.13% |
-1.79% |
-14.02% |
21.66% |
2.54% |
EPS Q/Q Growth |
|
14.53% |
-2.67% |
115.37% |
-58.37% |
48.22% |
3.71% |
-1.95% |
-9.98% |
21.07% |
3.36% |
Operating Cash Flow Q/Q Growth |
|
-75.10% |
129.55% |
-2.32% |
6.16% |
3.17% |
16.99% |
-19.20% |
3.90% |
8.12% |
-16.31% |
Free Cash Flow Firm Q/Q Growth |
|
347.86% |
-63.37% |
617.61% |
-68.17% |
-111.87% |
-99.65% |
88.47% |
-156.14% |
219.14% |
-81.91% |
Invested Capital Q/Q Growth |
|
-29.28% |
-8.91% |
-87.62% |
-24.50% |
-0.10% |
3.26% |
-3.52% |
45.95% |
-24.63% |
-2.02% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
3.15% |
7.69% |
7.17% |
5.07% |
6.06% |
8.59% |
9.26% |
5.22% |
9.10% |
9.69% |
EBIT Margin |
|
1.95% |
11.31% |
6.98% |
4.19% |
4.75% |
7.11% |
7.57% |
3.43% |
7.32% |
7.81% |
Profit (Net Income) Margin |
|
1.37% |
7.59% |
8.16% |
3.17% |
4.04% |
4.60% |
13.37% |
2.71% |
5.83% |
6.40% |
Tax Burden Percent |
|
70.38% |
66.63% |
116.90% |
75.74% |
85.07% |
76.41% |
176.56% |
79.05% |
79.64% |
81.98% |
Interest Burden Percent |
|
100.00% |
100.78% |
100.00% |
100.00% |
100.00% |
84.69% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
29.62% |
33.37% |
-16.90% |
24.26% |
32.61% |
10.15% |
21.83% |
20.95% |
20.36% |
18.02% |
Return on Invested Capital (ROIC) |
|
1.92% |
10.42% |
17.89% |
6.49% |
4.13% |
6.53% |
7.60% |
3.30% |
8.04% |
10.80% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.92% |
10.42% |
17.89% |
6.49% |
8.14% |
2.89% |
41.66% |
3.30% |
8.04% |
10.80% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.99% |
2.70% |
7.47% |
3.35% |
3.02% |
1.06% |
16.26% |
2.41% |
6.18% |
4.53% |
Return on Equity (ROE) |
|
2.92% |
13.12% |
25.36% |
9.84% |
7.15% |
7.59% |
23.85% |
5.71% |
14.22% |
15.33% |
Cash Return on Invested Capital (CROIC) |
|
47.31% |
20.07% |
173.52% |
-160.40% |
-3.27% |
0.01% |
14.41% |
-13.69% |
35.58% |
6.54% |
Operating Return on Assets (OROA) |
|
0.65% |
2.82% |
2.60% |
1.47% |
1.07% |
1.53% |
1.96% |
1.04% |
2.42% |
2.70% |
Return on Assets (ROA) |
|
0.46% |
1.89% |
3.04% |
1.11% |
0.91% |
0.99% |
3.47% |
0.83% |
1.93% |
2.21% |
Return on Common Equity (ROCE) |
|
2.92% |
13.12% |
25.36% |
9.79% |
7.11% |
7.57% |
23.84% |
5.71% |
14.22% |
15.33% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.13% |
13.80% |
0.00% |
4.94% |
6.84% |
7.42% |
24.92% |
6.54% |
13.36% |
14.89% |
Net Operating Profit after Tax (NOPAT) |
|
142 |
565 |
520 |
253 |
306 |
519 |
603 |
277 |
643 |
760 |
NOPAT Margin |
|
1.37% |
7.59% |
8.16% |
3.17% |
3.20% |
5.41% |
5.92% |
2.71% |
5.83% |
6.40% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-4.01% |
3.65% |
-34.07% |
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 |
|
98.05% |
88.69% |
93.02% |
95.81% |
95.25% |
92.89% |
92.43% |
96.57% |
92.68% |
92.19% |
Earnings before Interest and Taxes (EBIT) |
|
201 |
842 |
445 |
334 |
455 |
683 |
771 |
350 |
807 |
927 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
325 |
573 |
456 |
404 |
580 |
825 |
943 |
532 |
1,003 |
1,151 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.98 |
1.11 |
0.00 |
0.98 |
1.29 |
1.26 |
1.55 |
1.50 |
1.81 |
2.13 |
Price to Tangible Book Value (P/TBV) |
|
1.30 |
1.50 |
0.00 |
2.30 |
2.64 |
2.82 |
3.90 |
6.43 |
5.32 |
5.57 |
Price to Revenue (P/Rev) |
|
0.43 |
0.61 |
0.75 |
0.63 |
0.76 |
0.78 |
0.83 |
0.62 |
0.79 |
0.92 |
Price to Earnings (P/E) |
|
31.38 |
8.04 |
9.17 |
21.07 |
20.06 |
17.78 |
6.25 |
22.95 |
13.53 |
14.33 |
Dividend Yield |
|
2.03% |
2.55% |
2.43% |
2.84% |
2.02% |
2.00% |
1.79% |
2.28% |
1.71% |
1.39% |
Earnings Yield |
|
3.19% |
12.43% |
10.91% |
4.75% |
4.98% |
5.62% |
16.01% |
4.36% |
7.39% |
6.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.76 |
0.89 |
7.39 |
0.81 |
0.97 |
0.92 |
1.13 |
1.06 |
1.33 |
1.55 |
Enterprise Value to Revenue (EV/Rev) |
|
0.42 |
0.62 |
0.75 |
0.72 |
0.78 |
0.79 |
0.85 |
0.95 |
0.83 |
0.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.28 |
8.00 |
10.44 |
14.29 |
12.88 |
9.16 |
9.16 |
18.19 |
9.11 |
9.71 |
Enterprise Value to EBIT (EV/EBIT) |
|
21.47 |
5.44 |
10.72 |
17.29 |
16.44 |
11.07 |
11.20 |
27.65 |
11.33 |
12.05 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
30.50 |
8.10 |
9.17 |
22.83 |
24.39 |
14.55 |
14.33 |
34.97 |
14.23 |
14.69 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.79 |
42.19 |
8.98 |
8.78 |
5.29 |
5.63 |
11.05 |
16.21 |
8.03 |
8.38 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.24 |
4.21 |
0.95 |
0.00 |
0.00 |
10,797.76 |
7.55 |
0.00 |
3.22 |
24.26 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.26 |
0.26 |
0.00 |
0.39 |
0.35 |
0.38 |
0.40 |
1.15 |
0.43 |
0.41 |
Long-Term Debt to Equity |
|
0.26 |
0.26 |
0.00 |
0.39 |
0.35 |
0.38 |
0.40 |
0.50 |
0.43 |
0.41 |
Financial Leverage |
|
0.52 |
0.26 |
0.42 |
0.52 |
0.37 |
0.37 |
0.39 |
0.73 |
0.77 |
0.42 |
Leverage Ratio |
|
6.35 |
6.93 |
8.33 |
8.87 |
7.89 |
7.64 |
6.88 |
6.92 |
7.39 |
6.92 |
Compound Leverage Factor |
|
6.35 |
6.98 |
8.33 |
8.87 |
7.89 |
6.47 |
6.88 |
6.92 |
7.39 |
6.92 |
Debt to Total Capital |
|
20.47% |
20.66% |
0.00% |
28.10% |
26.10% |
27.45% |
28.73% |
53.48% |
30.20% |
28.97% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
30.05% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
20.47% |
20.66% |
0.00% |
28.10% |
26.10% |
27.45% |
28.73% |
23.43% |
30.20% |
28.97% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.04% |
0.04% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.31% |
0.38% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
79.53% |
79.34% |
0.00% |
71.56% |
73.48% |
72.47% |
71.27% |
46.52% |
69.80% |
71.03% |
Debt to EBITDA |
|
3.58 |
1.86 |
0.00 |
4.97 |
3.46 |
2.73 |
2.34 |
9.14 |
2.07 |
1.81 |
Net Debt to EBITDA |
|
-0.38 |
0.06 |
0.00 |
1.86 |
0.24 |
0.05 |
0.17 |
6.25 |
0.45 |
0.24 |
Long-Term Debt to EBITDA |
|
3.58 |
1.86 |
0.00 |
4.97 |
3.46 |
2.73 |
2.34 |
4.00 |
2.07 |
1.81 |
Debt to NOPAT |
|
8.23 |
1.89 |
0.00 |
7.94 |
6.55 |
4.34 |
3.65 |
17.58 |
3.24 |
2.74 |
Net Debt to NOPAT |
|
-0.87 |
0.06 |
0.00 |
2.98 |
0.46 |
0.09 |
0.27 |
12.02 |
0.71 |
0.36 |
Long-Term Debt to NOPAT |
|
8.23 |
1.89 |
0.00 |
7.94 |
6.55 |
4.34 |
3.65 |
7.70 |
3.24 |
2.74 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.48% |
0.53% |
0.33% |
0.06% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
3,481 |
1,089 |
5,040 |
-6,243 |
-243 |
0.70 |
1,144 |
-1,147 |
2,843 |
461 |
Operating Cash Flow to CapEx |
|
200.09% |
127.46% |
1,477.44% |
793.12% |
1,281.41% |
1,107.26% |
417.13% |
320.40% |
562.02% |
602.21% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
18.90 |
101.82 |
-62.24 |
0.00 |
0.01 |
0.00 |
-10.59 |
26.32 |
4.30 |
Operating Cash Flow to Interest Expense |
|
0.00 |
1.89 |
10.72 |
6.55 |
0.00 |
12.84 |
0.00 |
5.51 |
10.54 |
12.46 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.41 |
9.99 |
5.72 |
0.00 |
11.68 |
0.00 |
3.79 |
8.66 |
10.39 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.25 |
0.37 |
0.35 |
0.22 |
0.22 |
0.26 |
0.30 |
0.33 |
0.35 |
Fixed Asset Turnover |
|
35.85 |
23.19 |
0.00 |
0.00 |
23.16 |
21.82 |
20.22 |
16.90 |
16.57 |
16.34 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,689 |
5,165 |
644 |
7,140 |
7,689 |
8,208 |
7,667 |
9,090 |
6,890 |
7,190 |
Invested Capital Turnover |
|
1.40 |
1.37 |
2.19 |
2.04 |
1.29 |
1.21 |
1.28 |
1.22 |
1.38 |
1.69 |
Increase / (Decrease) in Invested Capital |
|
-3,339 |
-524 |
-4,521 |
6,496 |
549 |
519 |
-541 |
1,424 |
-2,200 |
300 |
Enterprise Value (EV) |
|
4,319 |
4,582 |
4,763 |
5,766 |
7,474 |
7,558 |
8,639 |
9,673 |
9,144 |
11,170 |
Market Capitalization |
|
4,443 |
4,547 |
4,763 |
4,989 |
7,302 |
7,507 |
8,477 |
6,349 |
8,691 |
10,895 |
Book Value per Share |
|
$68.71 |
$71.88 |
$0.00 |
$82.33 |
$93.18 |
$101.24 |
$95.90 |
$80.04 |
$91.45 |
$99.57 |
Tangible Book Value per Share |
|
$51.84 |
$53.09 |
($17.05) |
$34.89 |
$45.62 |
$45.32 |
$38.14 |
$18.68 |
$31.06 |
$38.12 |
Total Capital |
|
5,689 |
5,165 |
0.00 |
7,140 |
7,689 |
8,208 |
7,667 |
9,090 |
6,890 |
7,190 |
Total Debt |
|
1,165 |
1,067 |
0.00 |
2,006 |
2,007 |
2,253 |
2,203 |
4,861 |
2,081 |
2,083 |
Total Long-Term Debt |
|
1,165 |
1,067 |
0.00 |
2,006 |
2,007 |
2,253 |
2,203 |
2,130 |
2,081 |
2,083 |
Net Debt |
|
-124 |
35 |
0.00 |
752 |
140 |
45 |
162 |
3,325 |
453 |
275 |
Capital Expenditures (CapEx) |
|
115 |
85 |
36 |
83 |
110 |
121 |
187 |
186 |
203 |
221 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-80 |
78 |
-759 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,165 |
1,067 |
644 |
2,006 |
2,007 |
2,253 |
2,203 |
4,861 |
2,081 |
2,083 |
Total Depreciation and Amortization (D&A) |
|
124 |
-269 |
12 |
70 |
126 |
142 |
172 |
182 |
196 |
224 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.08 |
$9.23 |
$9.45 |
$4.00 |
$5.87 |
$7.04 |
$23.13 |
$5.09 |
$12.02 |
$14.55 |
Adjusted Weighted Average Basic Shares Outstanding |
|
68.16M |
61.26M |
54.99M |
59.24M |
61.94M |
60.11M |
59.14M |
54.37M |
53.46M |
52.23M |
Adjusted Diluted Earnings per Share |
|
$2.05 |
$9.13 |
$9.39 |
$3.98 |
$5.84 |
$6.99 |
$22.83 |
$5.05 |
$11.95 |
$14.46 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
69.02M |
61.93M |
55.31M |
59.55M |
62.31M |
63.18M |
60.12M |
54.78M |
53.78M |
52.58M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.87 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
64.78M |
55.64M |
52.48M |
61.70M |
59.82M |
57.90M |
55.16M |
52.92M |
51.98M |
50.79M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
142 |
565 |
312 |
253 |
328 |
519 |
619 |
283 |
643 |
760 |
Normalized NOPAT Margin |
|
1.37% |
7.59% |
4.90% |
3.17% |
3.42% |
5.41% |
6.08% |
2.78% |
5.83% |
6.40% |
Pre Tax Income Margin |
|
1.95% |
11.40% |
6.98% |
4.19% |
4.75% |
6.02% |
7.57% |
3.43% |
7.32% |
7.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
14.62 |
8.98 |
3.33 |
0.00 |
6.53 |
0.00 |
3.23 |
7.47 |
8.67 |
NOPAT to Interest Expense |
|
0.00 |
9.82 |
10.50 |
2.52 |
0.00 |
4.97 |
0.00 |
2.55 |
5.95 |
7.10 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
13.14 |
8.25 |
2.50 |
0.00 |
5.37 |
0.00 |
1.51 |
5.60 |
6.60 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
8.34 |
9.77 |
1.69 |
0.00 |
3.81 |
0.00 |
0.83 |
4.07 |
5.04 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
22.16% |
22.90% |
58.59% |
43.98% |
39.23% |
11.92% |
54.30% |
23.70% |
20.51% |
Augmented Payout Ratio |
|
206.85% |
174.81% |
97.75% |
113.74% |
109.15% |
108.81% |
73.55% |
261.39% |
53.76% |
60.94% |
Quarterly Metrics And Ratios for Assurant
This table displays calculated financial ratios and metrics derived from Assurant'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 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.61% |
0.03% |
6.45% |
7.76% |
7.82% |
10.43% |
8.98% |
8.15% |
8.03% |
5.99% |
7.73% |
EBITDA Growth |
|
-76.84% |
-29.50% |
-12.27% |
113.14% |
415.38% |
104.06% |
75.97% |
12.68% |
-23.55% |
11.39% |
-30.01% |
EBIT Growth |
|
-95.48% |
-35.93% |
-16.04% |
192.27% |
2,591.76% |
135.31% |
99.12% |
14.00% |
-33.79% |
10.33% |
-37.28% |
NOPAT Growth |
|
-95.17% |
-41.44% |
-23.76% |
199.43% |
2,504.11% |
167.99% |
108.10% |
20.73% |
-29.62% |
10.30% |
-37.99% |
Net Income Growth |
|
-99.17% |
-39.84% |
-23.76% |
199.43% |
2,504.11% |
167.99% |
108.10% |
20.73% |
-29.62% |
10.30% |
-37.99% |
EPS Growth |
|
-99.05% |
-29.95% |
-20.00% |
205.26% |
2,428.57% |
158.78% |
110.85% |
23.45% |
-27.97% |
13.86% |
-36.69% |
Operating Cash Flow Growth |
|
32,495.00% |
8.79% |
151.81% |
7.17% |
-48.99% |
30.86% |
-68.22% |
283.44% |
32.07% |
-71.65% |
375.64% |
Free Cash Flow Firm Growth |
|
1,025.51% |
-306.18% |
-291.41% |
-224.80% |
-257.86% |
275.78% |
96.93% |
193.64% |
171.15% |
-104.13% |
-2,243.49% |
Invested Capital Growth |
|
-21.62% |
18.57% |
26.85% |
38.79% |
46.79% |
-24.20% |
3.19% |
-22.51% |
-19.74% |
4.35% |
15.45% |
Revenue Q/Q Growth |
|
1.52% |
4.12% |
-0.38% |
2.33% |
1.58% |
6.64% |
-4.33% |
1.56% |
1.46% |
4.62% |
-0.99% |
EBITDA Q/Q Growth |
|
-54.83% |
159.10% |
41.35% |
28.84% |
9.22% |
2.58% |
21.90% |
-17.50% |
-25.90% |
49.48% |
-23.42% |
EBIT Q/Q Growth |
|
-87.84% |
1,032.94% |
52.75% |
38.89% |
11.99% |
-0.96% |
29.26% |
-20.48% |
-34.95% |
65.02% |
-26.52% |
NOPAT Q/Q Growth |
|
-86.02% |
832.88% |
66.81% |
37.59% |
21.63% |
-4.00% |
29.53% |
-20.18% |
-29.09% |
50.45% |
-27.17% |
Net Income Q/Q Growth |
|
-86.02% |
832.88% |
66.81% |
37.59% |
21.63% |
-4.00% |
29.53% |
-20.18% |
-29.09% |
50.45% |
-27.17% |
EPS Q/Q Growth |
|
-85.26% |
835.71% |
61.83% |
36.79% |
22.07% |
-4.24% |
31.86% |
-19.91% |
-28.77% |
51.37% |
-26.68% |
Operating Cash Flow Q/Q Growth |
|
274.51% |
-57.23% |
-6.32% |
-28.58% |
78.26% |
9.71% |
-77.25% |
761.70% |
-38.60% |
-76.45% |
281.71% |
Free Cash Flow Firm Q/Q Growth |
|
-10.26% |
-178.56% |
-34.75% |
-31.37% |
-13.52% |
187.47% |
86.32% |
4,104.99% |
-13.74% |
-105.08% |
-1,236.08% |
Invested Capital Q/Q Growth |
|
-5.47% |
45.95% |
0.81% |
-0.22% |
-0.02% |
-24.63% |
-2.34% |
-25.07% |
3.55% |
-2.02% |
51.85% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
2.09% |
5.21% |
7.39% |
9.30% |
10.00% |
9.62% |
11.93% |
9.69% |
7.08% |
10.11% |
7.82% |
EBIT Margin |
|
0.33% |
3.63% |
5.57% |
7.55% |
8.33% |
7.74% |
10.17% |
7.96% |
5.11% |
8.05% |
5.98% |
Profit (Net Income) Margin |
|
0.29% |
2.57% |
4.30% |
5.78% |
6.92% |
6.23% |
8.21% |
6.45% |
4.51% |
6.48% |
4.77% |
Tax Burden Percent |
|
85.88% |
70.72% |
77.23% |
76.51% |
83.09% |
80.54% |
80.71% |
81.02% |
88.32% |
80.52% |
79.80% |
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 |
|
14.12% |
29.28% |
22.77% |
23.49% |
16.91% |
19.46% |
19.29% |
18.98% |
11.68% |
19.48% |
20.20% |
Return on Invested Capital (ROIC) |
|
0.41% |
3.12% |
5.43% |
7.75% |
9.68% |
8.60% |
10.02% |
9.21% |
6.46% |
10.94% |
5.66% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.41% |
3.12% |
5.43% |
7.75% |
9.68% |
8.60% |
10.02% |
9.21% |
6.46% |
10.94% |
5.66% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.18% |
2.28% |
4.02% |
5.88% |
7.64% |
6.60% |
10.01% |
6.54% |
4.46% |
4.59% |
5.70% |
Return on Equity (ROE) |
|
0.59% |
5.40% |
9.45% |
13.63% |
17.32% |
15.20% |
20.03% |
15.76% |
10.93% |
15.53% |
11.36% |
Cash Return on Invested Capital (CROIC) |
|
28.83% |
-13.69% |
-20.73% |
-28.10% |
-31.04% |
35.58% |
5.08% |
35.19% |
30.89% |
6.54% |
-7.76% |
Operating Return on Assets (OROA) |
|
0.10% |
1.10% |
1.75% |
2.46% |
2.69% |
2.55% |
3.50% |
2.76% |
1.76% |
2.79% |
2.12% |
Return on Assets (ROA) |
|
0.09% |
0.78% |
1.35% |
1.88% |
2.24% |
2.06% |
2.82% |
2.24% |
1.55% |
2.24% |
1.69% |
Return on Common Equity (ROCE) |
|
0.59% |
5.40% |
9.45% |
13.63% |
17.32% |
15.20% |
20.03% |
15.76% |
10.93% |
15.53% |
11.36% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.85% |
0.00% |
5.49% |
7.70% |
11.76% |
0.00% |
15.55% |
15.94% |
14.11% |
0.00% |
12.81% |
Net Operating Profit after Tax (NOPAT) |
|
7.30 |
68 |
114 |
156 |
190 |
183 |
236 |
189 |
134 |
201 |
147 |
NOPAT Margin |
|
0.29% |
2.57% |
4.30% |
5.78% |
6.92% |
6.23% |
8.21% |
6.45% |
4.51% |
6.48% |
4.77% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
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 |
|
99.67% |
96.37% |
94.43% |
92.45% |
91.67% |
92.26% |
89.83% |
92.04% |
94.90% |
91.95% |
94.02% |
Earnings before Interest and Taxes (EBIT) |
|
8.50 |
96 |
147 |
204 |
229 |
227 |
293 |
233 |
152 |
250 |
184 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
53 |
138 |
195 |
252 |
275 |
282 |
344 |
283 |
210 |
314 |
240 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.82 |
1.50 |
1.41 |
1.46 |
1.67 |
1.81 |
2.00 |
1.73 |
1.96 |
2.13 |
2.04 |
Price to Tangible Book Value (P/TBV) |
|
8.11 |
6.43 |
5.27 |
5.16 |
5.78 |
5.32 |
5.64 |
4.72 |
4.94 |
5.57 |
5.17 |
Price to Revenue (P/Rev) |
|
0.73 |
0.62 |
0.60 |
0.62 |
0.70 |
0.79 |
0.87 |
0.75 |
0.87 |
0.92 |
0.88 |
Price to Earnings (P/E) |
|
23.21 |
22.95 |
25.73 |
19.01 |
14.18 |
13.53 |
12.88 |
10.83 |
13.89 |
14.33 |
15.89 |
Dividend Yield |
|
1.94% |
2.28% |
2.35% |
2.25% |
1.98% |
1.71% |
1.89% |
1.72% |
1.45% |
1.39% |
1.45% |
Earnings Yield |
|
4.31% |
4.36% |
3.89% |
5.26% |
7.05% |
7.39% |
7.76% |
9.23% |
7.20% |
6.98% |
6.29% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.31 |
1.06 |
1.03 |
1.07 |
1.17 |
1.33 |
1.39 |
1.27 |
1.44 |
1.55 |
1.34 |
Enterprise Value to Revenue (EV/Rev) |
|
0.80 |
0.95 |
0.91 |
0.93 |
1.00 |
0.83 |
1.15 |
0.78 |
0.89 |
0.94 |
1.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.85 |
18.19 |
18.73 |
15.39 |
12.47 |
9.11 |
11.39 |
7.61 |
9.45 |
9.71 |
14.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
20.22 |
27.65 |
29.36 |
21.53 |
15.84 |
11.33 |
13.77 |
9.18 |
11.69 |
12.05 |
17.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.15 |
34.97 |
39.18 |
28.44 |
20.29 |
14.23 |
17.13 |
11.30 |
14.26 |
14.69 |
21.88 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.22 |
16.21 |
6.96 |
7.17 |
10.18 |
8.03 |
13.65 |
6.06 |
6.64 |
8.38 |
8.93 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.22 |
27.74 |
3.16 |
4.15 |
24.26 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.52 |
1.15 |
1.08 |
1.04 |
1.04 |
0.43 |
0.92 |
0.42 |
0.40 |
0.41 |
1.09 |
Long-Term Debt to Equity |
|
0.52 |
0.50 |
0.48 |
0.47 |
0.46 |
0.43 |
0.42 |
0.42 |
0.40 |
0.41 |
0.40 |
Financial Leverage |
|
0.44 |
0.73 |
0.74 |
0.76 |
0.79 |
0.77 |
1.00 |
0.71 |
0.69 |
0.42 |
1.01 |
Leverage Ratio |
|
6.79 |
6.92 |
7.00 |
7.25 |
7.74 |
7.39 |
7.10 |
7.05 |
7.03 |
6.92 |
6.72 |
Compound Leverage Factor |
|
6.79 |
6.92 |
7.00 |
7.25 |
7.74 |
7.39 |
7.10 |
7.05 |
7.03 |
6.92 |
6.72 |
Debt to Total Capital |
|
34.19% |
53.48% |
52.03% |
50.94% |
50.88% |
30.20% |
47.97% |
29.38% |
28.38% |
28.97% |
52.06% |
Short-Term Debt to Total Capital |
|
0.00% |
30.05% |
28.80% |
27.65% |
28.13% |
0.00% |
25.96% |
0.00% |
0.00% |
0.00% |
32.97% |
Long-Term Debt to Total Capital |
|
34.19% |
23.43% |
23.23% |
23.29% |
22.75% |
30.20% |
22.01% |
29.38% |
28.38% |
28.97% |
19.09% |
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 |
|
65.81% |
46.52% |
47.97% |
49.06% |
49.12% |
69.80% |
52.03% |
70.62% |
71.62% |
71.03% |
47.94% |
Debt to EBITDA |
|
3.61 |
9.14 |
9.45 |
7.30 |
5.41 |
2.07 |
3.94 |
1.76 |
1.86 |
1.81 |
5.42 |
Net Debt to EBITDA |
|
1.19 |
6.25 |
6.43 |
5.10 |
3.75 |
0.45 |
2.83 |
0.31 |
0.24 |
0.24 |
3.83 |
Long-Term Debt to EBITDA |
|
3.61 |
4.00 |
4.22 |
3.34 |
2.42 |
2.07 |
1.81 |
1.76 |
1.86 |
1.81 |
1.99 |
Debt to NOPAT |
|
6.56 |
17.58 |
19.77 |
13.49 |
8.81 |
3.24 |
5.93 |
2.61 |
2.81 |
2.74 |
8.48 |
Net Debt to NOPAT |
|
2.15 |
12.02 |
13.44 |
9.43 |
6.11 |
0.71 |
4.25 |
0.46 |
0.36 |
0.36 |
5.99 |
Long-Term Debt to NOPAT |
|
6.56 |
7.70 |
8.83 |
6.17 |
3.94 |
3.24 |
2.72 |
2.61 |
2.81 |
2.74 |
3.11 |
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) |
|
1,725 |
-1,355 |
-1,826 |
-2,399 |
-2,724 |
2,383 |
-56 |
2,247 |
1,938 |
-98 |
-1,315 |
Operating Cash Flow to CapEx |
|
1,390.34% |
528.82% |
536.36% |
375.30% |
655.75% |
667.77% |
162.40% |
1,283.21% |
926.75% |
151.18% |
734.83% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-12.52 |
0.00 |
-88.21 |
-100.88 |
44.28 |
0.00 |
84.15 |
72.59 |
-1.84 |
-49.06 |
Operating Cash Flow to Interest Expense |
|
0.00 |
2.56 |
0.00 |
6.82 |
12.24 |
6.74 |
0.00 |
26.63 |
16.35 |
1.92 |
14.64 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
2.07 |
0.00 |
5.00 |
10.37 |
5.73 |
0.00 |
24.55 |
14.58 |
0.65 |
12.65 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.30 |
0.30 |
0.31 |
0.33 |
0.32 |
0.33 |
0.34 |
0.35 |
0.34 |
0.35 |
0.35 |
Fixed Asset Turnover |
|
17.78 |
16.90 |
16.48 |
16.86 |
16.77 |
16.57 |
16.51 |
16.85 |
16.79 |
16.34 |
16.21 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,228 |
9,090 |
9,164 |
9,144 |
9,142 |
6,890 |
9,457 |
7,086 |
7,338 |
7,190 |
10,918 |
Invested Capital Turnover |
|
1.44 |
1.22 |
1.26 |
1.34 |
1.40 |
1.38 |
1.22 |
1.43 |
1.43 |
1.69 |
1.19 |
Increase / (Decrease) in Invested Capital |
|
-1,718 |
1,424 |
1,940 |
2,556 |
2,914 |
-2,200 |
293 |
-2,058 |
-1,804 |
300 |
1,461 |
Enterprise Value (EV) |
|
8,168 |
9,673 |
9,449 |
9,821 |
10,715 |
9,144 |
13,113 |
9,011 |
10,569 |
11,170 |
14,668 |
Market Capitalization |
|
7,468 |
6,349 |
6,207 |
6,564 |
7,488 |
8,691 |
9,859 |
8,643 |
10,300 |
10,895 |
10,654 |
Book Value per Share |
|
$77.03 |
$80.04 |
$83.08 |
$84.40 |
$84.69 |
$91.45 |
$93.66 |
$96.26 |
$101.47 |
$99.57 |
$103.05 |
Tangible Book Value per Share |
|
$17.30 |
$18.68 |
$22.24 |
$23.92 |
$24.43 |
$31.06 |
$33.29 |
$35.22 |
$40.24 |
$38.12 |
$40.58 |
Total Capital |
|
6,228 |
9,090 |
9,164 |
9,144 |
9,142 |
6,890 |
9,457 |
7,086 |
7,338 |
7,190 |
10,918 |
Total Debt |
|
2,129 |
4,861 |
4,768 |
4,658 |
4,652 |
2,081 |
4,537 |
2,082 |
2,083 |
2,083 |
5,684 |
Total Long-Term Debt |
|
2,129 |
2,130 |
2,129 |
2,129 |
2,080 |
2,081 |
2,081 |
2,082 |
2,083 |
2,083 |
2,084 |
Net Debt |
|
700 |
3,325 |
3,242 |
3,257 |
3,226 |
453 |
3,255 |
369 |
269 |
275 |
4,014 |
Capital Expenditures (CapEx) |
|
47 |
52 |
48 |
49 |
50 |
54 |
51 |
55 |
47 |
68 |
53 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,129 |
4,861 |
4,768 |
4,658 |
4,652 |
2,081 |
4,537 |
2,082 |
2,083 |
2,083 |
5,684 |
Total Depreciation and Amortization (D&A) |
|
45 |
42 |
48 |
47 |
46 |
55 |
51 |
51 |
59 |
64 |
57 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.14 |
$1.32 |
$2.12 |
$2.91 |
$3.55 |
$3.44 |
$4.50 |
$3.59 |
$2.56 |
$3.90 |
$2.86 |
Adjusted Weighted Average Basic Shares Outstanding |
|
53.72M |
54.37M |
53.49M |
53.75M |
53.54M |
53.46M |
52.53M |
52.50M |
52.20M |
52.23M |
51.28M |
Adjusted Diluted Earnings per Share |
|
$0.14 |
$1.31 |
$2.12 |
$2.90 |
$3.54 |
$3.39 |
$4.47 |
$3.58 |
$2.55 |
$3.86 |
$2.83 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
54.07M |
54.78M |
53.70M |
53.89M |
53.75M |
53.78M |
52.87M |
52.72M |
52.46M |
52.58M |
51.73M |
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 |
|
52.83M |
52.92M |
53.15M |
53.02M |
52.59M |
51.98M |
51.99M |
51.79M |
51.29M |
50.79M |
50.70M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7.30 |
68 |
114 |
156 |
190 |
183 |
236 |
189 |
134 |
201 |
147 |
Normalized NOPAT Margin |
|
0.29% |
2.57% |
4.30% |
5.78% |
6.92% |
6.23% |
8.21% |
6.45% |
4.51% |
6.48% |
4.77% |
Pre Tax Income Margin |
|
0.33% |
3.63% |
5.57% |
7.55% |
8.33% |
7.74% |
10.17% |
7.96% |
5.11% |
8.05% |
5.98% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.89 |
0.00 |
7.51 |
8.47 |
4.21 |
0.00 |
8.72 |
5.67 |
4.66 |
6.85 |
NOPAT to Interest Expense |
|
0.00 |
0.63 |
0.00 |
5.75 |
7.04 |
3.39 |
0.00 |
7.07 |
5.01 |
3.76 |
5.47 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.41 |
0.00 |
5.69 |
6.61 |
3.20 |
0.00 |
6.65 |
3.91 |
3.40 |
4.86 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.15 |
0.00 |
3.93 |
5.17 |
2.38 |
0.00 |
4.99 |
3.25 |
2.49 |
3.48 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
47.19% |
54.30% |
62.11% |
43.70% |
28.65% |
23.70% |
19.95% |
19.17% |
20.68% |
20.51% |
23.78% |
Augmented Payout Ratio |
|
312.22% |
261.39% |
204.23% |
79.61% |
44.23% |
53.76% |
51.21% |
52.14% |
62.91% |
60.94% |
72.34% |
Key Financial Trends
Assurant (NYSE:AIZ) exhibits several notable financial trends over the last four years through its quarterly reports, reflecting its insurance and related services business operations.
Positive Trends and Highlights:
- Consistent profitability with consolidated net income growing from $68.1 million in Q4 2022 to $146.6 million in Q1 2025, demonstrating solid earnings progression.
- Steady increase in premiums earned, rising from $2.26 billion in Q4 2022 to approximately $2.56 billion by Q1 2025, indicating stable core insurance premium growth.
- Robust and relatively stable non-interest income, driven by other service charges and net realized & unrealized capital gains on investments, supporting revenue diversification.
- Increasing deferred acquisition costs (around $9.7-$10 billion range), suggesting revenue growth and investment in acquiring new policies.
- Solid cash flow from continuing operating activities, fluctuating but generally trending positively with $392 million generated in Q1 2025 versus $278 million in Q4 2022, supporting operational strength.
- Effective capital management, evidenced by regular repurchase of common equity and steady dividend payments (around $0.68-$0.80 per share), indicating management's confidence and shareholder returns.
- Relatively stable total equity around $4.4 billion to $5.2 billion, supporting financial stability.
- Improvement in diluted earnings per share from $1.31 in Q4 2022 to $2.83 in Q1 2025, showing enhanced profitability on a per-share basis despite slight share repurchases.
Neutral Observations:
- Total assets have been relatively constant around $33-35 billion but show movement in the composition, such as small fluctuations in cash and equivalents and trading account securities.
- Long-term debt levels remain stable, approximately $2.1 billion, indicating consistent leverage but no significant deleveraging or additional borrowing.
- Property & Liability Insurance claims expenses have moved but generally tracked with premium earners, indicating steady claims ratio consistent with underwriting performance.
Negative Aspects or Concerns:
- Net interest expense has increased sharply in Q1 2025 ($26.8 million) compared to zero or lower totals in previous years, which might pressure net income unless offset by investment income or other measures.
- Fluctuations in total non-interest expense with a peak close to $2.89 billion in Q1 2025, reflecting higher operating costs which may compress margins if revenue growth does not keep pace.
- Accumulated other comprehensive losses have deepened over time to nearly -$748 million by Q1 2025, potentially pressuring shareholders' equity through adverse market or foreign currency impacts.
- Cash and cash equivalents decreased from $1.8 billion in Q4 2024 to approximately $1.67 billion in Q1 2025, signaling potential liquidity tightening or increased capital deployments.
- Net change in cash & equivalents in Q1 2025 was negative $138 million driven by large investing outflows mainly from purchase of investment securities, which could stress liquidity if continued without offsetting inflows.
Summary: Assurant’s recent financials reflect steady growth in revenues and profitability, supported by its premium income and diversified service charges. The company maintains strong operating cash flow and shareholder returns through dividends and buybacks. However, increases in interest expenses and operating costs, along with rising accumulated other comprehensive losses, warrant monitoring. Asset composition and liquidity remain stable though with some recent investing outflows impacting cash balances. For investors, Assurant demonstrates a sound earnings trajectory and disciplined capital management, balanced against cautious watchfulness for operating cost efficiency and interest expense trends.
09/03/25 12:40 PM ETAI Generated. May Contain Errors.