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) Financial Summary and Trends Analysis
Assurant has demonstrated steady financial performance over the most recent years, with notable trends in revenue growth, expenses, and cash flow dynamics. Below is a detailed analysis of key financial statement components from Q3 2022 through Q1 2025.
- Consistent Revenue Growth: Total revenue has grown from $2.55 billion in Q3 2022 to $3.07 billion in Q1 2025, driven largely by premiums earned which increased from approximately $2.2 billion to $2.56 billion over the period.
- Increasing Net Income: Net income from continuing operations rose from $7.3 million in Q3 2022 to $146.6 million in Q1 2025, showing improving profitability.
- Solid Earnings Per Share (EPS) Growth: Diluted EPS increased from $0.14 in Q3 2022 to $2.83 in Q1 2025, indicating strong earnings growth relative to shares outstanding.
- Growing Cash From Operations: Net cash from operating activities surged from $330.5 million in Q3 2023 to $392.4 million in Q1 2025, underpinning operational strength and ability to generate cash.
- Controlled Share Count: Weighted average diluted shares outstanding remained relatively stable, decreasing slightly from roughly 54 million in 2022 to about 51.7 million in Q1 2025, supporting EPS growth.
- Elevated Interest Expense: Interest expense related to long-term debt remains around $26-27 million per quarter recently, slightly up from prior years, impacting net interest income negatively.
- Stable Dividend Payments: Cash dividends per share increased modestly from $0.68 in late 2022 to $0.80 per share in Q1 2025, signaling consistent returns to shareholders.
- Rising Operating Expenses: Other operating expenses have increased, with $2.08 billion recorded in Q1 2025, up from $1.87 billion in Q2 2023, which may weigh on margins.
- Insurance Claims Impact: Property and liability insurance claims have risen, hitting $779.7 million in Q1 2025, higher than the $670 million in Q4 2024, which could pressure profitability.
- Negative Net Interest Income/Expense: Net interest income has been negative recently, notably a $26.8 million expense in Q1 2025, reflecting the cost of debt servicing and reducing operating income.
Balance Sheet Notes:
- Total assets have remained stable around $33-$35 billion in recent quarters, with a large portion in trading securities (~$7.8 billion in Q1 2025) and deferred acquisition costs (~$10 billion), reflecting core insurance operations.
- Total liabilities increased slightly to approximately $29.8 billion in Q1 2025, driven by unearned premiums liabilities and other long-term obligations.
- Total common equity has grown steadily, reaching about $5.23 billion by Q1 2025, supporting financial strength.
Cash Flow Highlights:
- Investing activities have been consistently negative, investing hundreds of millions quarterly into securities and capital expenditures, reflecting ongoing business reinvestment.
- Financing activities show continued share repurchases and dividend payments, totaling over $100 million in outflows per quarter, indicating active shareholder value management despite substantial cash outflows.
- The company maintains positive net cash from operating activities, supporting its financing and investing needs without excessive reliance on external funding.
Summary: Assurant’s financials suggest strong operational performance reflected in rising revenues, net income, and EPS, supported by steady cash flows from operations. However, increased claims expenses and operating costs pose margin pressures. The company’s balance sheet remains robust with stable assets and growing equity. Investors should watch how the company manages expenses and interest costs amid these industry dynamics.
08/14/25 05:12 AMAI Generated. May Contain Errors.