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) has demonstrated generally strong financial performance over the last several years, as reflected in its quarterly financial statements from 2022 through Q1 2025. Below are the key trends and points from the analysis of the company's income statements, balance sheets, and cash flow statements.
- Revenue Growth: Total revenue has shown steady growth from about $2.65 billion in Q4 2022 to $3.07 billion in Q1 2025, driven primarily by increased premiums earned and other service charges.
- Consistent Net Income Growth: Net income attributable to common shareholders rose from $68.1 million in Q4 2022 to $146.6 million in Q1 2025, showing solid profitability improvement over this timeframe.
- Strong Operating Cash Flow: Net cash from operating activities increased significantly since 2023, with $259.6 million in Q1 2023, reaching $392.4 million in Q1 2025, indicating robust cash generation capability from core operations.
- Stable Shareholder Equity Growth: Total common equity has increased from roughly $4.23 billion in Q1 2022 to $5.23 billion in Q1 2025, reflecting retained earnings growth and potentially share repurchases supporting shareholder value.
- Effective Capital Allocation: The company continues to pay consistent dividends (e.g., $0.80 per share in Q1 2025) and repurchases shares (e.g., $64.3 million in Q1 2025), showing balanced capital return to shareholders.
- Interest Expense Impact: Interest expense on long-term debt has roughly doubled from about $26.7 million in mid-2023 to $53.6 million in Q4 2024, which impacts net interest income negatively, though interest expense stabilized in Q1 2025.
- Underlying Non-Interest Expenses: Other operating expenses remain substantial at around $2 billion quarterly, though relatively stable, requiring management's ongoing control to support margins.
- Investment Income Volatility: Net realized and unrealized capital gains on investments fluctuate between about $88 million to $127 million quarterly, introducing variability to non-interest income.
- Increase in Total Liabilities: Total liabilities saw an increase from approximately $28.5 billion in early 2022 to nearly $30 billion by end of 2024, led by rising unearned premium liabilities and other long-term liabilities, potentially raising risk if not matched by revenue growth.
- Decline in Cash and Due from Banks: Cash and cash equivalents decreased from about $1.8 billion in Q4 2024 to $1.67 billion in Q1 2025, partially due to investing activities outpacing operating cash inflows, which could constrain liquidity in the short term.
Summary: Assurant has shown positive trends in revenue growth, net income, and strong operating cash flow generation over recent years. The company has effectively managed shareholder returns through dividends and share repurchases. However, investors should monitor the pressure from rising interest expenses and growing liabilities alongside investment income volatility. Liquidity remains adequate but watchful management of cash balances and liabilities will be important going forward.
08/08/25 11:38 PMAI Generated. May Contain Errors.