Annual Income Statements for Allstate
This table shows Allstate's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Allstate
This table shows Allstate's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-303 |
-346 |
-1,389 |
-41 |
1,460 |
1,189 |
301 |
1,161 |
1,899 |
566 |
2,079 |
Consolidated Net Income / (Loss) |
|
-296 |
-321 |
-1,375 |
-4.00 |
1,487 |
1,198 |
347 |
1,164 |
1,890 |
596 |
2,099 |
Net Income / (Loss) Continuing Operations |
|
-296 |
-321 |
-1,375 |
-4.00 |
1,487 |
1,198 |
347 |
1,164 |
1,890 |
596 |
2,099 |
Total Pre-Tax Income |
|
-410 |
-406 |
-1,748 |
-21 |
1,827 |
1,464 |
430 |
1,418 |
2,449 |
719 |
2,703 |
Total Revenue |
|
13,564 |
13,700 |
13,881 |
14,409 |
14,725 |
15,162 |
15,616 |
16,523 |
16,405 |
16,352 |
17,423 |
Net Interest Income / (Expense) |
|
-84 |
-86 |
-98 |
-88 |
-107 |
-97 |
-98 |
-104 |
-101 |
-100 |
-100 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
84 |
86 |
98 |
88 |
107 |
97 |
98 |
104 |
101 |
100 |
100 |
Long-Term Debt Interest Expense |
|
84 |
86 |
98 |
88 |
107 |
97 |
98 |
104 |
101 |
100 |
100 |
Total Non-Interest Income |
|
13,648 |
13,786 |
13,979 |
14,497 |
14,832 |
15,259 |
15,714 |
16,627 |
16,506 |
16,452 |
17,523 |
Other Service Charges |
|
660 |
561 |
597 |
592 |
650 |
669 |
679 |
781 |
801 |
762 |
747 |
Net Realized & Unrealized Capital Gains on Investments |
|
652 |
589 |
459 |
603 |
527 |
600 |
609 |
1,026 |
632 |
505 |
1,500 |
Premiums Earned |
|
12,336 |
12,636 |
12,923 |
13,302 |
13,655 |
13,990 |
14,426 |
14,820 |
15,073 |
15,185 |
15,276 |
Total Non-Interest Expense |
|
13,974 |
14,106 |
15,629 |
14,430 |
12,898 |
13,698 |
15,186 |
15,105 |
13,956 |
15,633 |
14,720 |
Salaries and Employee Benefits |
|
25 |
-53 |
-40 |
149 |
-47 |
-2.00 |
-9.00 |
26 |
-52 |
78 |
0.00 |
Property & Liability Insurance Claims |
|
10,002 |
10,326 |
11,727 |
10,237 |
8,780 |
9,501 |
10,801 |
10,409 |
9,024 |
10,815 |
10,249 |
Current and Future Benefits |
|
257 |
265 |
258 |
262 |
286 |
296 |
291 |
317 |
337 |
333 |
188 |
Other Operating Expenses |
|
1,852 |
1,716 |
1,786 |
1,771 |
1,864 |
1,885 |
2,019 |
2,217 |
2,505 |
2,245 |
2,135 |
Amortization Expense |
|
1,814 |
1,825 |
1,871 |
1,924 |
1,987 |
2,008 |
2,071 |
2,108 |
2,132 |
2,146 |
2,133 |
Restructuring Charge |
|
24 |
27 |
27 |
87 |
28 |
10 |
13 |
28 |
10 |
16 |
15 |
Income Tax Expense |
|
-114 |
-85 |
-373 |
-17 |
340 |
266 |
83 |
254 |
559 |
123 |
604 |
Preferred Stock Dividends Declared |
|
26 |
26 |
37 |
36 |
29 |
29 |
30 |
29 |
29 |
29 |
30 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-19 |
-1.00 |
-23 |
1.00 |
-2.00 |
-20 |
16 |
-26 |
-38 |
1.00 |
-10 |
Basic Earnings per Share |
|
($1.07) |
($1.31) |
($5.29) |
($0.16) |
$5.56 |
$4.51 |
$1.14 |
$4.39 |
$7.18 |
$2.13 |
$7.86 |
Weighted Average Basic Shares Outstanding |
|
271.20M |
263.50M |
262.60M |
261.80M |
262.50M |
263.50M |
264.10M |
264.60M |
264.30M |
265.30M |
264.60M |
Diluted Earnings per Share |
|
($1.04) |
($1.31) |
($5.29) |
($0.16) |
$5.56 |
$4.46 |
$1.13 |
$4.33 |
$7.07 |
$2.11 |
$7.76 |
Weighted Average Diluted Shares Outstanding |
|
271.20M |
263.50M |
262.60M |
261.80M |
262.50M |
266.50M |
267.10M |
268M |
267.80M |
268.80M |
267.90M |
Weighted Average Basic & Diluted Shares Outstanding |
|
263.33M |
262.85M |
261.57M |
261.69M |
263.07M |
263.92M |
264.04M |
264.80M |
265.03M |
264.82M |
263.51M |
Cash Dividends to Common per Share |
|
- |
$0.89 |
$0.89 |
$0.89 |
- |
$0.92 |
$0.92 |
$0.92 |
- |
$1.00 |
$1.00 |
Annual Cash Flow Statements for Allstate
This table details how cash moves in and out of Allstate's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-18 |
-162 |
-59 |
181 |
-118 |
-161 |
39 |
386 |
-27 |
-14 |
-18 |
Net Cash From Operating Activities |
|
3,236 |
3,616 |
3,993 |
4,314 |
5,175 |
5,129 |
5,491 |
5,116 |
5,121 |
4,228 |
8,931 |
Net Cash From Continuing Operating Activities |
|
3,236 |
3,616 |
3,993 |
4,314 |
5,175 |
5,129 |
5,491 |
5,116 |
5,121 |
4,228 |
8,931 |
Net Income / (Loss) Continuing Operations |
|
2,850 |
2,171 |
1,877 |
3,554 |
2,160 |
4,847 |
5,576 |
1,581 |
-1,342 |
-213 |
4,599 |
Consolidated Net Income / (Loss) |
|
2,850 |
2,171 |
1,877 |
3,554 |
2,160 |
4,847 |
5,576 |
1,581 |
-1,342 |
-213 |
4,599 |
Depreciation Expense |
|
366 |
371 |
382 |
483 |
511 |
647 |
686 |
1,086 |
847 |
704 |
555 |
Non-Cash Adjustments to Reconcile Net Income |
|
300 |
728 |
811 |
435 |
2,908 |
-1,025 |
-1,407 |
2,108 |
1,188 |
309 |
188 |
Changes in Operating Assets and Liabilities, net |
|
-280 |
346 |
923 |
-158 |
-404 |
666 |
640 |
345 |
4,428 |
3,428 |
3,589 |
Net Cash From Investing Activities |
|
1,621 |
742 |
-2,526 |
-1,210 |
-1,719 |
-2,807 |
-3,441 |
510 |
-1,728 |
-2,999 |
-8,252 |
Net Cash From Continuing Investing Activities |
|
1,621 |
742 |
-2,526 |
-1,210 |
-1,719 |
-2,807 |
-3,441 |
510 |
-1,728 |
-2,999 |
-8,252 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-288 |
-303 |
-313 |
-299 |
-277 |
-433 |
-308 |
-345 |
-420 |
-267 |
-210 |
Acquisitions |
|
- |
- |
- |
- |
- |
-18 |
1.00 |
-3,593 |
0.00 |
0.00 |
-13 |
Purchase of Investment Securities |
|
-46,254 |
-37,630 |
-36,326 |
-40,199 |
-46,042 |
-41,216 |
-46,926 |
-38,776 |
-46,975 |
-34,165 |
-51,819 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
209 |
27 |
18 |
Sale and/or Maturity of Investments |
|
47,181 |
38,261 |
33,878 |
40,165 |
45,058 |
38,948 |
43,995 |
41,387 |
45,562 |
31,551 |
43,885 |
Other Investing Activities, net |
|
-491 |
-687 |
-646 |
-2,002 |
-1,222 |
-844 |
-203 |
-221 |
-104 |
-145 |
-113 |
Net Cash From Financing Activities |
|
-4,875 |
-4,520 |
-1,526 |
-2,923 |
-3,574 |
-2,483 |
-2,011 |
-5,240 |
-3,420 |
-1,243 |
-697 |
Net Cash From Continuing Financing Activities |
|
-4,875 |
-4,520 |
-1,526 |
-2,923 |
-3,574 |
-2,483 |
-2,011 |
-5,240 |
-3,420 |
-1,243 |
-697 |
Issuance of Debt |
|
0.00 |
0.00 |
1,236 |
0.00 |
589 |
491 |
1,189 |
0.00 |
0.00 |
743 |
495 |
Issuance of Preferred Equity |
|
965 |
- |
0.00 |
0.00 |
557 |
-1,132 |
- |
0.00 |
0.00 |
587 |
0.00 |
Issuance of Common Equity |
|
266 |
130 |
164 |
135 |
73 |
120 |
63 |
114 |
82 |
73 |
163 |
Repayment of Debt |
|
-1,006 |
-20 |
-17 |
0.00 |
-400 |
-317 |
0.00 |
-436 |
0.00 |
-750 |
-350 |
Repurchase of Preferred Equity |
|
- |
- |
0.00 |
0.00 |
-385 |
1,414 |
-288 |
-450 |
0.00 |
-575 |
0.00 |
Repurchase of Common Equity |
|
-2,301 |
-2,808 |
-1,337 |
-1,495 |
-2,303 |
-1,735 |
-1,737 |
-3,120 |
-2,520 |
-335 |
-2.00 |
Payment of Dividends |
|
-564 |
-599 |
-602 |
-641 |
-748 |
-787 |
-776 |
-999 |
-1,031 |
-1,032 |
-1,079 |
Other Financing Activities, Net |
|
-2,235 |
-1,223 |
-970 |
-922 |
-957 |
-537 |
-462 |
-349 |
49 |
46 |
76 |
Quarterly Cash Flow Statements for Allstate
This table details how cash moves in and out of Allstate's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-50 |
-74 |
37 |
161 |
-138 |
128 |
-251 |
331 |
-226 |
337 |
45 |
Net Cash From Operating Activities |
|
970 |
601 |
1,169 |
1,233 |
1,225 |
1,666 |
2,359 |
3,201 |
1,705 |
1,964 |
1,873 |
Net Cash From Continuing Operating Activities |
|
970 |
601 |
1,169 |
1,233 |
1,225 |
1,666 |
2,359 |
3,201 |
1,705 |
1,964 |
1,873 |
Net Income / (Loss) Continuing Operations |
|
-296 |
-321 |
-1,375 |
-4.00 |
1,487 |
1,198 |
347 |
1,164 |
1,890 |
596 |
2,099 |
Consolidated Net Income / (Loss) |
|
-296 |
-321 |
-1,375 |
-4.00 |
1,487 |
1,198 |
347 |
1,164 |
1,890 |
596 |
2,099 |
Depreciation Expense |
|
201 |
177 |
186 |
176 |
165 |
132 |
132 |
140 |
151 |
132 |
127 |
Non-Cash Adjustments to Reconcile Net Income |
|
-70 |
-67 |
111 |
235 |
30 |
162 |
1,521 |
954 |
-2,772 |
427 |
-746 |
Changes in Operating Assets and Liabilities, net |
|
1,135 |
812 |
2,247 |
826 |
-457 |
174 |
359 |
943 |
2,436 |
809 |
393 |
Net Cash From Investing Activities |
|
-447 |
-796 |
-253 |
-845 |
-1,105 |
-1,372 |
-2,524 |
-2,685 |
-1,671 |
-1,293 |
-1,208 |
Net Cash From Continuing Investing Activities |
|
-447 |
-796 |
-253 |
-845 |
-1,105 |
-1,372 |
-2,524 |
-2,685 |
-1,671 |
-1,290 |
-1,212 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-68 |
-79 |
-62 |
-55 |
-71 |
-41 |
-56 |
-63 |
-50 |
-92 |
1.00 |
Purchase of Investment Securities |
|
-9,224 |
-9,910 |
-9,232 |
-6,904 |
-8,119 |
-9,333 |
-12,855 |
-15,159 |
-14,472 |
-14,704 |
-27,547 |
Sale and/or Maturity of Investments |
|
8,636 |
9,234 |
9,081 |
6,152 |
7,084 |
7,984 |
10,388 |
12,553 |
12,960 |
13,535 |
24,495 |
Other Investing Activities, net |
|
- |
-41 |
-59 |
-38 |
-7.00 |
0.00 |
-1.00 |
-16 |
-96 |
-29 |
-46 |
Net Cash From Financing Activities |
|
-573 |
121 |
-879 |
-227 |
-258 |
-166 |
-86 |
-185 |
-260 |
-334 |
-620 |
Net Cash From Continuing Financing Activities |
|
-573 |
121 |
-879 |
-227 |
-258 |
-166 |
-86 |
-185 |
-260 |
-334 |
-620 |
Issuance of Common Equity |
|
21 |
6.00 |
4.00 |
7.00 |
56 |
80 |
13 |
56 |
14 |
15 |
11 |
Repurchase of Common Equity |
|
-370 |
-153 |
-154 |
-28 |
- |
0.00 |
- |
- |
-2.00 |
-99 |
-340 |
Payment of Dividends |
|
-254 |
-250 |
-262 |
-251 |
-269 |
-262 |
-273 |
-272 |
-272 |
-273 |
-295 |
Other Financing Activities, Net |
|
30 |
24 |
22 |
45 |
-45 |
16 |
29 |
31 |
- |
23 |
4.00 |
Annual Balance Sheets for Allstate
This table presents Allstate's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
108,479 |
104,656 |
108,610 |
112,422 |
112,249 |
119,950 |
125,987 |
99,440 |
97,989 |
103,362 |
111,617 |
Cash and Due from Banks |
|
657 |
495 |
436 |
617 |
499 |
338 |
311 |
763 |
736 |
722 |
704 |
Trading Account Securities |
|
66,544 |
63,030 |
63,505 |
65,613 |
62,206 |
67,206 |
45,733 |
49,197 |
47,052 |
51,276 |
57,210 |
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 |
|
591 |
569 |
567 |
569 |
600 |
600 |
371 |
339 |
423 |
539 |
615 |
Premises and Equipment, Net |
|
1,031 |
1,024 |
1,065 |
1,072 |
1,045 |
1,145 |
1,057 |
939 |
987 |
859 |
669 |
Mortgage Servicing Rights |
|
4,188 |
4,338 |
4,486 |
4,534 |
4,670 |
4,817 |
746 |
821 |
762 |
822 |
784 |
Unearned Premiums Asset |
|
5,465 |
5,544 |
5,597 |
5,786 |
6,154 |
6,472 |
6,463 |
8,364 |
9,165 |
10,044 |
10,614 |
Deferred Acquisition Cost |
|
3,525 |
3,861 |
3,954 |
4,191 |
4,784 |
4,699 |
3,774 |
4,722 |
5,442 |
5,940 |
5,773 |
Goodwill |
|
1,219 |
1,219 |
1,219 |
2,181 |
2,530 |
2,545 |
2,369 |
3,502 |
3,502 |
3,502 |
3,245 |
Other Assets |
|
20,863 |
20,918 |
24,388 |
24,415 |
26,956 |
29,084 |
65,163 |
30,793 |
29,920 |
29,658 |
32,003 |
Total Liabilities & Shareholders' Equity |
|
108,479 |
104,656 |
108,610 |
112,422 |
112,249 |
119,950 |
125,987 |
99,440 |
97,989 |
103,362 |
111,617 |
Total Liabilities |
|
86,175 |
84,631 |
88,037 |
89,871 |
90,937 |
93,952 |
95,770 |
74,313 |
80,626 |
85,732 |
90,250 |
Long-Term Debt |
|
5,140 |
5,124 |
6,347 |
6,350 |
6,451 |
6,631 |
7,825 |
7,976 |
7,964 |
7,942 |
8,085 |
Claims and Claim Expense |
|
23,707 |
24,711 |
26,129 |
27,200 |
28,430 |
28,641 |
28,567 |
34,183 |
38,809 |
41,211 |
43,484 |
Future Policy Benefits |
|
12,380 |
12,247 |
12,239 |
12,549 |
12,208 |
12,300 |
1,028 |
1,273 |
1,321 |
1,336 |
285 |
Unearned Premiums Liability |
|
11,655 |
12,202 |
12,583 |
13,473 |
14,510 |
15,343 |
15,946 |
19,844 |
22,299 |
24,709 |
26,909 |
Other Long-Term Liabilities |
|
6,368 |
5,394 |
7,086 |
7,421 |
8,162 |
10,301 |
41,547 |
10,129 |
9,353 |
9,635 |
11,503 |
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 |
|
22,304 |
20,025 |
20,573 |
22,551 |
21,312 |
25,998 |
30,217 |
25,127 |
17,363 |
17,630 |
21,367 |
Total Preferred & Common Equity |
|
22,304 |
20,025 |
20,573 |
22,551 |
21,312 |
25,998 |
30,217 |
25,179 |
17,488 |
17,770 |
21,442 |
Preferred Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
1,970 |
- |
2,001 |
Total Common Equity |
|
22,304 |
20,025 |
20,573 |
22,551 |
21,312 |
25,998 |
30,217 |
25,179 |
15,519 |
17,781 |
19,425 |
Common Stock |
|
3,208 |
3,254 |
3,312 |
3,322 |
3,319 |
3,472 |
3,507 |
3,731 |
3,797 |
3,863 |
4,038 |
Retained Earnings |
|
37,842 |
39,413 |
40,678 |
43,162 |
44,033 |
48,074 |
52,767 |
53,294 |
50,970 |
49,716 |
53,288 |
Treasury Stock |
|
-21,030 |
-23,620 |
-24,741 |
-25,982 |
-28,085 |
-29,746 |
-31,331 |
-34,471 |
-36,857 |
-37,110 |
-36,996 |
Accumulated Other Comprehensive Income / (Loss) |
|
561 |
-755 |
-416 |
306 |
118 |
1,950 |
3,304 |
655 |
-2,391 |
-689 |
-905 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
0.00 |
-52 |
-125 |
-140 |
-75 |
Quarterly Balance Sheets for Allstate
This table presents Allstate's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
97,989 |
99,631 |
100,514 |
101,176 |
103,362 |
105,241 |
108,368 |
113,743 |
111,617 |
115,161 |
115,894 |
Cash and Due from Banks |
|
736 |
662 |
699 |
860 |
722 |
850 |
599 |
816 |
704 |
840 |
995 |
Trading Account Securities |
|
47,052 |
46,277 |
47,840 |
49,190 |
51,276 |
53,160 |
54,792 |
56,052 |
57,210 |
56,458 |
56,832 |
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 |
|
423 |
436 |
471 |
525 |
539 |
567 |
609 |
603 |
615 |
614 |
628 |
Premises and Equipment, Net |
|
987 |
971 |
945 |
909 |
859 |
802 |
777 |
714 |
669 |
632 |
619 |
Mortgage Servicing Rights |
|
762 |
781 |
823 |
830 |
822 |
815 |
815 |
765 |
784 |
770 |
807 |
Unearned Premiums Asset |
|
9,165 |
9,483 |
9,713 |
10,102 |
10,044 |
10,573 |
10,762 |
11,041 |
10,614 |
11,053 |
11,271 |
Deferred Acquisition Cost |
|
5,442 |
5,471 |
5,607 |
5,824 |
5,940 |
5,946 |
6,112 |
5,751 |
5,773 |
5,787 |
5,930 |
Goodwill |
|
3,502 |
3,502 |
3,502 |
3,502 |
3,502 |
3,502 |
3,502 |
3,206 |
3,245 |
3,115 |
3,118 |
Other Assets |
|
29,920 |
32,048 |
30,914 |
29,434 |
29,658 |
29,026 |
30,400 |
34,795 |
32,003 |
35,892 |
35,694 |
Total Liabilities & Shareholders' Equity |
|
97,989 |
99,631 |
100,514 |
101,176 |
103,362 |
105,241 |
108,368 |
113,743 |
111,617 |
115,161 |
115,894 |
Total Liabilities |
|
80,626 |
82,258 |
85,142 |
86,729 |
85,732 |
86,761 |
89,795 |
92,905 |
90,250 |
93,109 |
91,889 |
Long-Term Debt |
|
7,964 |
8,452 |
7,949 |
7,946 |
7,942 |
7,938 |
8,082 |
8,083 |
8,085 |
8,086 |
8,087 |
Claims and Claim Expense |
|
38,809 |
39,977 |
41,918 |
42,139 |
41,211 |
41,634 |
43,128 |
44,470 |
43,484 |
45,494 |
45,796 |
Future Policy Benefits |
|
1,321 |
1,338 |
1,337 |
1,337 |
1,336 |
1,339 |
1,357 |
251 |
285 |
107 |
306 |
Unearned Premiums Liability |
|
22,299 |
22,499 |
23,355 |
24,518 |
24,709 |
24,945 |
25,929 |
27,059 |
26,909 |
27,167 |
28,005 |
Other Long-Term Liabilities |
|
9,353 |
9,114 |
9,700 |
9,933 |
9,635 |
10,029 |
10,421 |
13,019 |
11,503 |
12,276 |
9,697 |
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 |
|
17,363 |
17,373 |
15,372 |
14,447 |
17,630 |
18,480 |
18,573 |
20,838 |
21,367 |
22,052 |
24,005 |
Total Preferred & Common Equity |
|
17,488 |
17,494 |
15,517 |
14,593 |
17,770 |
18,639 |
18,593 |
20,877 |
21,442 |
22,055 |
24,019 |
Total Common Equity |
|
15,519 |
17,504 |
13,518 |
12,564 |
17,781 |
16,624 |
16,579 |
20,900 |
19,425 |
20,033 |
24,017 |
Common Stock |
|
3,797 |
3,789 |
3,795 |
3,820 |
3,863 |
3,903 |
3,936 |
3,996 |
4,038 |
4,057 |
4,093 |
Retained Earnings |
|
50,970 |
50,388 |
48,766 |
48,491 |
49,716 |
50,662 |
50,718 |
51,635 |
53,288 |
53,586 |
55,400 |
Treasury Stock |
|
-36,857 |
-36,980 |
-37,131 |
-37,149 |
-37,110 |
-37,044 |
-37,036 |
-37,006 |
-36,996 |
-37,080 |
-37,418 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2,391 |
-1,663 |
-1,912 |
-2,598 |
-689 |
-897 |
-1,039 |
274 |
-905 |
-530 |
-59 |
Other Equity Adjustments |
|
- |
1,970 |
- |
- |
2,001 |
- |
- |
2,001 |
- |
- |
2,001 |
Noncontrolling Interest |
|
-125 |
-121 |
-145 |
-146 |
-140 |
-159 |
-20 |
-39 |
-75 |
-3.00 |
-14 |
Annual Metrics And Ratios for Allstate
This table displays calculated financial ratios and metrics derived from Allstate's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.71% |
1.50% |
4.93% |
5.34% |
1.02% |
4.37% |
0.91% |
20.87% |
1.60% |
11.04% |
12.33% |
EBITDA Growth |
|
22.26% |
-20.62% |
-14.15% |
60.46% |
-37.62% |
93.82% |
23.01% |
0.86% |
-113.02% |
136.22% |
1,674.16% |
EBIT Growth |
|
24.74% |
-22.52% |
-16.09% |
65.18% |
-42.23% |
107.12% |
24.97% |
-4.94% |
-128.30% |
80.98% |
1,755.46% |
NOPAT Growth |
|
25.00% |
-23.82% |
-13.54% |
89.34% |
-39.22% |
100.32% |
25.47% |
-4.70% |
-124.76% |
80.98% |
1,987.93% |
Net Income Growth |
|
25.00% |
-23.82% |
-13.54% |
89.34% |
-39.22% |
124.40% |
15.04% |
-71.65% |
-184.88% |
84.13% |
2,259.15% |
EPS Growth |
|
30.35% |
-19.46% |
-7.52% |
100.21% |
-39.04% |
146.14% |
23.38% |
-71.06% |
-202.59% |
76.65% |
1,515.83% |
Operating Cash Flow Growth |
|
-23.72% |
11.74% |
10.43% |
8.04% |
19.96% |
-0.89% |
7.06% |
-6.83% |
0.10% |
-17.44% |
111.23% |
Free Cash Flow Firm Growth |
|
149.76% |
44.67% |
-97.63% |
1,383.96% |
109.66% |
-116.34% |
102.97% |
63,106.25% |
-35.78% |
-107.52% |
247.16% |
Invested Capital Growth |
|
-0.86% |
-8.36% |
7.04% |
7.36% |
-3.94% |
17.53% |
16.59% |
-12.98% |
-23.49% |
0.97% |
15.17% |
Revenue Q/Q Growth |
|
0.09% |
-0.20% |
4.06% |
-0.18% |
-1.48% |
-2.71% |
6.31% |
4.62% |
1.24% |
2.09% |
2.71% |
EBITDA Q/Q Growth |
|
-0.73% |
-12.36% |
20.75% |
10.96% |
-43.60% |
61.85% |
20.83% |
-15.35% |
-208.62% |
119.30% |
10.65% |
EBIT Q/Q Growth |
|
-0.02% |
-13.72% |
24.28% |
11.50% |
-48.11% |
72.90% |
23.16% |
-18.35% |
-20,233.33% |
86.54% |
12.10% |
NOPAT Q/Q Growth |
|
0.11% |
-13.37% |
23.00% |
27.84% |
-49.95% |
70.89% |
23.05% |
-18.09% |
-20,233.33% |
86.54% |
9.60% |
Net Income Q/Q Growth |
|
0.11% |
-13.37% |
23.00% |
27.84% |
-49.95% |
91.43% |
18.01% |
-53.49% |
-459.17% |
89.33% |
9.60% |
EPS Q/Q Growth |
|
1.29% |
-11.40% |
25.88% |
30.40% |
-50.99% |
93.52% |
21.82% |
-52.96% |
-252.05% |
84.62% |
9.75% |
Operating Cash Flow Q/Q Growth |
|
-13.38% |
7.72% |
8.74% |
-3.38% |
5.23% |
-2.34% |
1.57% |
-8.05% |
1.97% |
6.42% |
5.68% |
Free Cash Flow Firm Q/Q Growth |
|
33.06% |
2.64% |
-90.87% |
341.85% |
22.10% |
-247.74% |
-99.51% |
82.94% |
-29.04% |
-136.86% |
130.83% |
Invested Capital Q/Q Growth |
|
-0.29% |
-2.06% |
3.36% |
1.52% |
-7.71% |
-0.43% |
12.22% |
-4.57% |
-0.79% |
14.20% |
1.84% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
13.21% |
10.33% |
8.45% |
12.87% |
7.95% |
14.76% |
17.99% |
15.01% |
-1.92% |
0.63% |
9.91% |
EBIT Margin |
|
12.16% |
9.28% |
7.42% |
11.64% |
6.66% |
13.21% |
16.35% |
12.86% |
-3.58% |
-0.61% |
9.04% |
Profit (Net Income) Margin |
|
8.18% |
6.14% |
5.06% |
9.09% |
5.47% |
11.76% |
13.41% |
3.15% |
-2.63% |
-0.38% |
7.22% |
Tax Burden Percent |
|
67.28% |
66.15% |
68.16% |
78.13% |
82.19% |
89.05% |
81.98% |
24.45% |
73.33% |
61.21% |
79.83% |
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 |
|
32.72% |
33.85% |
31.84% |
21.87% |
17.81% |
20.50% |
20.19% |
19.98% |
0.00% |
0.00% |
20.17% |
Return on Invested Capital (ROIC) |
|
10.34% |
8.26% |
7.21% |
12.73% |
7.62% |
14.33% |
15.36% |
14.54% |
-4.38% |
-0.96% |
16.72% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.34% |
8.26% |
7.21% |
12.73% |
7.62% |
22.28% |
17.40% |
-30.93% |
-5.15% |
-0.57% |
16.72% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.68% |
2.00% |
2.04% |
3.75% |
2.23% |
6.16% |
4.47% |
-8.83% |
-1.93% |
-0.26% |
6.87% |
Return on Equity (ROE) |
|
13.02% |
10.26% |
9.25% |
16.48% |
9.85% |
20.49% |
19.84% |
5.71% |
-6.32% |
-1.22% |
23.59% |
Cash Return on Invested Capital (CROIC) |
|
11.20% |
16.98% |
0.41% |
5.64% |
11.64% |
-1.79% |
0.05% |
28.43% |
22.23% |
-1.92% |
2.61% |
Operating Return on Assets (OROA) |
|
3.65% |
3.08% |
2.58% |
4.12% |
2.34% |
4.69% |
5.53% |
5.74% |
-1.85% |
-0.35% |
5.36% |
Return on Assets (ROA) |
|
2.46% |
2.04% |
1.76% |
3.22% |
1.92% |
4.17% |
4.53% |
1.40% |
-1.36% |
-0.21% |
4.28% |
Return on Common Equity (ROCE) |
|
13.02% |
10.26% |
9.25% |
16.48% |
9.85% |
20.49% |
19.84% |
5.72% |
-6.05% |
-1.16% |
22.50% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.78% |
10.84% |
9.12% |
15.76% |
10.14% |
18.64% |
18.45% |
6.28% |
-7.67% |
-1.20% |
21.45% |
Net Operating Profit after Tax (NOPAT) |
|
2,850 |
2,171 |
1,877 |
3,554 |
2,160 |
4,327 |
5,429 |
5,174 |
-1,281 |
-244 |
4,599 |
NOPAT Margin |
|
8.18% |
6.14% |
5.06% |
9.09% |
5.47% |
10.50% |
13.05% |
10.29% |
-2.51% |
-0.43% |
7.22% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.95% |
-2.03% |
45.48% |
0.77% |
-0.38% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
-0.56% |
1.19% |
0.28% |
-0.12% |
-1.28% |
0.23% |
0.02% |
-0.06% |
Operating Expenses to Revenue |
|
87.84% |
90.72% |
92.58% |
88.36% |
93.35% |
86.79% |
83.65% |
87.14% |
103.58% |
100.61% |
90.96% |
Earnings before Interest and Taxes (EBIT) |
|
4,236 |
3,282 |
2,754 |
4,549 |
2,628 |
5,443 |
6,802 |
6,466 |
-1,830 |
-348 |
5,761 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,602 |
3,653 |
3,136 |
5,032 |
3,139 |
6,084 |
7,484 |
7,548 |
-983 |
356 |
6,316 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.07 |
0.99 |
1.12 |
1.43 |
1.17 |
1.25 |
1.01 |
1.25 |
2.20 |
2.02 |
2.63 |
Price to Tangible Book Value (P/TBV) |
|
1.13 |
1.06 |
1.19 |
1.58 |
1.32 |
1.38 |
1.09 |
1.45 |
2.84 |
2.51 |
3.16 |
Price to Revenue (P/Rev) |
|
0.69 |
0.56 |
0.62 |
0.82 |
0.63 |
0.79 |
0.73 |
0.63 |
0.67 |
0.63 |
0.80 |
Price to Earnings (P/E) |
|
8.70 |
9.66 |
13.05 |
9.36 |
12.35 |
6.94 |
5.57 |
21.01 |
0.00 |
0.00 |
11.22 |
Dividend Yield |
|
1.97% |
2.34% |
2.12% |
1.65% |
2.55% |
2.00% |
2.16% |
2.95% |
2.64% |
2.60% |
1.91% |
Earnings Yield |
|
11.50% |
10.35% |
7.66% |
10.69% |
8.10% |
14.42% |
17.95% |
4.76% |
0.00% |
0.00% |
8.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.03 |
0.97 |
1.07 |
1.31 |
1.11 |
1.19 |
1.00 |
1.17 |
1.71 |
1.68 |
2.05 |
Enterprise Value to Revenue (EV/Rev) |
|
0.81 |
0.69 |
0.78 |
0.97 |
0.78 |
0.94 |
0.91 |
0.77 |
0.85 |
0.76 |
0.95 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.16 |
6.70 |
9.21 |
7.53 |
9.81 |
6.37 |
5.07 |
5.12 |
0.00 |
120.68 |
9.56 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.70 |
7.46 |
10.49 |
8.33 |
11.72 |
7.12 |
5.58 |
5.98 |
0.00 |
0.00 |
10.48 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.95 |
11.28 |
15.39 |
10.66 |
14.26 |
8.95 |
6.99 |
7.47 |
0.00 |
0.00 |
13.12 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.77 |
6.77 |
7.24 |
8.79 |
5.95 |
7.55 |
6.91 |
7.56 |
8.45 |
10.16 |
6.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.19 |
5.48 |
272.58 |
24.10 |
9.34 |
0.00 |
2,370.89 |
3.82 |
6.66 |
0.00 |
83.95 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.23 |
0.26 |
0.31 |
0.28 |
0.30 |
0.26 |
0.26 |
0.32 |
0.46 |
0.45 |
0.38 |
Long-Term Debt to Equity |
|
0.23 |
0.26 |
0.31 |
0.28 |
0.30 |
0.26 |
0.26 |
0.32 |
0.46 |
0.45 |
0.38 |
Financial Leverage |
|
0.26 |
0.24 |
0.28 |
0.29 |
0.29 |
0.28 |
0.26 |
0.29 |
0.38 |
0.45 |
0.41 |
Leverage Ratio |
|
5.30 |
5.04 |
5.25 |
5.13 |
5.12 |
4.91 |
4.37 |
4.07 |
4.65 |
5.75 |
5.51 |
Compound Leverage Factor |
|
5.30 |
5.04 |
5.25 |
5.13 |
5.12 |
4.91 |
4.37 |
4.07 |
4.65 |
5.75 |
5.51 |
Debt to Total Capital |
|
18.73% |
20.37% |
23.58% |
21.97% |
23.24% |
20.32% |
20.57% |
24.09% |
31.44% |
31.06% |
27.45% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
18.73% |
20.37% |
23.58% |
21.97% |
23.24% |
20.32% |
20.57% |
24.09% |
31.44% |
31.06% |
27.45% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.78% |
0.00% |
6.79% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.16% |
-0.49% |
-0.55% |
-0.25% |
Common Equity to Total Capital |
|
81.27% |
79.63% |
76.42% |
78.03% |
76.76% |
79.68% |
79.43% |
76.06% |
61.27% |
69.53% |
65.95% |
Debt to EBITDA |
|
1.12 |
1.40 |
2.02 |
1.26 |
2.06 |
1.09 |
1.05 |
1.06 |
-8.10 |
22.31 |
1.28 |
Net Debt to EBITDA |
|
0.97 |
1.27 |
1.88 |
1.14 |
1.90 |
1.03 |
1.00 |
0.96 |
-7.35 |
20.28 |
1.17 |
Long-Term Debt to EBITDA |
|
1.12 |
1.40 |
2.02 |
1.26 |
2.06 |
1.09 |
1.05 |
1.06 |
-8.10 |
22.31 |
1.28 |
Debt to NOPAT |
|
1.80 |
2.36 |
3.38 |
1.79 |
2.99 |
1.53 |
1.44 |
1.54 |
-6.22 |
-32.60 |
1.76 |
Net Debt to NOPAT |
|
1.57 |
2.13 |
3.15 |
1.61 |
2.76 |
1.45 |
1.38 |
1.39 |
-5.64 |
-29.64 |
1.60 |
Long-Term Debt to NOPAT |
|
1.80 |
2.36 |
3.38 |
1.79 |
2.99 |
1.53 |
1.44 |
1.54 |
-6.22 |
-32.60 |
1.76 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.09% |
4.22% |
4.84% |
4.59% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
3,087 |
4,466 |
106 |
1,573 |
3,298 |
-539 |
16 |
10,113 |
6,495 |
-489 |
719 |
Operating Cash Flow to CapEx |
|
1,123.61% |
1,193.40% |
1,275.72% |
1,442.81% |
1,868.23% |
1,184.53% |
1,782.79% |
1,482.90% |
2,427.01% |
1,761.67% |
4,651.56% |
Free Cash Flow to Firm to Interest Expense |
|
9.59 |
15.29 |
0.36 |
4.70 |
9.93 |
-1.65 |
0.05 |
30.65 |
19.39 |
-1.29 |
1.80 |
Operating Cash Flow to Interest Expense |
|
10.05 |
12.38 |
13.54 |
12.88 |
15.59 |
15.69 |
17.27 |
15.50 |
15.29 |
11.16 |
22.33 |
Operating Cash Flow Less CapEx to Interest Expense |
|
9.16 |
11.35 |
12.47 |
11.99 |
14.75 |
14.36 |
16.30 |
14.46 |
14.66 |
10.52 |
21.85 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.30 |
0.33 |
0.35 |
0.35 |
0.35 |
0.36 |
0.34 |
0.45 |
0.52 |
0.56 |
0.59 |
Fixed Asset Turnover |
|
33.91 |
34.42 |
35.53 |
36.59 |
37.31 |
37.64 |
37.78 |
50.37 |
53.04 |
61.45 |
83.38 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
27,444 |
25,149 |
26,920 |
28,901 |
27,763 |
32,629 |
38,042 |
33,103 |
25,327 |
25,572 |
29,452 |
Invested Capital Turnover |
|
1.26 |
1.34 |
1.43 |
1.40 |
1.39 |
1.36 |
1.18 |
1.41 |
1.75 |
2.23 |
2.32 |
Increase / (Decrease) in Invested Capital |
|
-237 |
-2,295 |
1,771 |
1,981 |
-1,138 |
4,866 |
5,413 |
-4,939 |
-7,776 |
245 |
3,880 |
Enterprise Value (EV) |
|
28,364 |
24,487 |
28,894 |
37,902 |
30,804 |
38,741 |
37,934 |
38,670 |
43,259 |
42,960 |
60,358 |
Market Capitalization |
|
23,881 |
19,858 |
22,983 |
32,169 |
24,852 |
32,448 |
30,420 |
31,509 |
34,186 |
35,880 |
51,051 |
Book Value per Share |
|
$53.18 |
$51.70 |
$55.87 |
$62.85 |
$61.87 |
$80.25 |
$99.38 |
$87.83 |
$58.52 |
$67.95 |
$73.36 |
Tangible Book Value per Share |
|
$50.27 |
$48.56 |
$52.56 |
$56.77 |
$54.53 |
$72.40 |
$91.58 |
$75.62 |
$45.31 |
$54.57 |
$61.10 |
Total Capital |
|
27,444 |
25,149 |
26,920 |
28,901 |
27,763 |
32,629 |
38,042 |
33,103 |
25,327 |
25,572 |
29,452 |
Total Debt |
|
5,140 |
5,124 |
6,347 |
6,350 |
6,451 |
6,631 |
7,825 |
7,976 |
7,964 |
7,942 |
8,085 |
Total Long-Term Debt |
|
5,140 |
5,124 |
6,347 |
6,350 |
6,451 |
6,631 |
7,825 |
7,976 |
7,964 |
7,942 |
8,085 |
Net Debt |
|
4,483 |
4,629 |
5,911 |
5,733 |
5,952 |
6,293 |
7,514 |
7,213 |
7,228 |
7,220 |
7,381 |
Capital Expenditures (CapEx) |
|
288 |
303 |
313 |
299 |
277 |
433 |
308 |
345 |
211 |
240 |
192 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-520 |
-147 |
3,593 |
61 |
-31 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
5,140 |
5,124 |
6,347 |
6,350 |
6,451 |
6,631 |
7,825 |
7,976 |
7,964 |
7,942 |
8,085 |
Total Depreciation and Amortization (D&A) |
|
366 |
371 |
382 |
483 |
511 |
641 |
682 |
1,082 |
847 |
704 |
555 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$6.37 |
$5.12 |
$4.72 |
$8.49 |
$6.05 |
$14.25 |
$17.53 |
$5.04 |
($5.22) |
($1.20) |
$17.22 |
Adjusted Weighted Average Basic Shares Outstanding |
|
431.40M |
401.10M |
372.80M |
362M |
347.80M |
328.20M |
311.60M |
294.80M |
271.20M |
262.50M |
264.30M |
Adjusted Diluted Earnings per Share |
|
$6.27 |
$5.05 |
$4.67 |
$8.36 |
$5.96 |
$14.03 |
$17.31 |
$4.96 |
($5.22) |
($1.20) |
$16.99 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
438.20M |
406.80M |
377.30M |
367.80M |
353.20M |
333.50M |
315.50M |
299.10M |
271.20M |
262.50M |
267.80M |
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 |
|
416.43M |
378.30M |
365.13M |
354.46M |
331.96M |
316.91M |
302.87M |
278.35M |
263.33M |
263.07M |
265.03M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,862 |
2,197 |
1,897 |
3,727 |
2,215 |
4,442 |
5,631 |
5,310 |
-1,245 |
-125 |
4,648 |
Normalized NOPAT Margin |
|
8.21% |
6.21% |
5.11% |
9.53% |
5.61% |
10.78% |
13.54% |
10.56% |
-2.44% |
-0.22% |
7.30% |
Pre Tax Income Margin |
|
12.16% |
9.28% |
7.42% |
11.64% |
6.66% |
13.21% |
16.35% |
12.86% |
-3.58% |
-0.61% |
9.04% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
13.16 |
11.24 |
9.34 |
13.58 |
7.92 |
16.65 |
21.39 |
19.59 |
-5.46 |
-0.92 |
14.40 |
NOPAT to Interest Expense |
|
8.85 |
7.43 |
6.36 |
10.61 |
6.51 |
13.23 |
17.07 |
15.68 |
-3.82 |
-0.64 |
11.50 |
EBIT Less CapEx to Interest Expense |
|
12.26 |
10.20 |
8.27 |
12.69 |
7.08 |
15.32 |
20.42 |
18.55 |
-6.09 |
-1.55 |
13.92 |
NOPAT Less CapEx to Interest Expense |
|
7.96 |
6.40 |
5.30 |
9.72 |
5.67 |
11.91 |
16.10 |
14.63 |
-4.45 |
-1.28 |
11.02 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.79% |
27.59% |
32.07% |
18.04% |
34.63% |
16.24% |
13.92% |
63.19% |
-76.83% |
-484.51% |
23.46% |
Augmented Payout Ratio |
|
100.53% |
156.93% |
103.30% |
60.10% |
141.25% |
52.03% |
45.07% |
260.53% |
-264.61% |
-641.78% |
23.51% |
Quarterly Metrics And Ratios for Allstate
This table displays calculated financial ratios and metrics derived from Allstate's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.82% |
11.81% |
14.38% |
9.80% |
8.56% |
10.67% |
12.50% |
14.67% |
11.41% |
7.85% |
11.57% |
EBITDA Growth |
|
-112.44% |
-122.08% |
-42.65% |
121.65% |
1,053.11% |
796.94% |
135.98% |
905.16% |
30.52% |
-46.68% |
403.56% |
EBIT Growth |
|
-129.06% |
-150.69% |
-33.33% |
97.69% |
545.61% |
460.59% |
124.60% |
6,852.38% |
34.04% |
-50.89% |
528.60% |
NOPAT Growth |
|
-125.47% |
-143.72% |
-33.33% |
97.69% |
618.12% |
521.53% |
128.36% |
8,018.37% |
27.10% |
-50.25% |
504.90% |
Net Income Growth |
|
-136.72% |
-149.38% |
-34.54% |
99.41% |
602.36% |
473.21% |
125.24% |
29,200.00% |
27.10% |
-50.25% |
504.90% |
EPS Growth |
|
-139.39% |
-158.22% |
-39.21% |
93.73% |
634.62% |
440.46% |
121.36% |
2,806.25% |
27.16% |
-52.69% |
586.73% |
Operating Cash Flow Growth |
|
11.37% |
39.12% |
-30.13% |
-39.74% |
26.29% |
177.20% |
101.80% |
159.61% |
39.18% |
17.89% |
-20.60% |
Free Cash Flow Firm Growth |
|
23.46% |
15.60% |
-52.59% |
-63.39% |
-83.42% |
-87.90% |
-186.59% |
-271.91% |
-260.23% |
-616.36% |
-11.75% |
Invested Capital Growth |
|
-23.49% |
-16.99% |
-16.69% |
-12.28% |
0.97% |
2.30% |
14.30% |
29.15% |
15.17% |
14.08% |
20.40% |
Revenue Q/Q Growth |
|
3.36% |
1.00% |
1.32% |
3.80% |
2.19% |
2.97% |
2.99% |
5.81% |
-0.71% |
-0.32% |
6.55% |
EBITDA Q/Q Growth |
|
70.81% |
-9.57% |
-582.10% |
109.92% |
1,185.16% |
-19.88% |
-64.79% |
177.22% |
66.88% |
-67.27% |
232.55% |
EBIT Q/Q Growth |
|
54.95% |
0.98% |
-330.54% |
98.80% |
8,800.00% |
-19.87% |
-70.63% |
229.77% |
72.71% |
-70.64% |
275.94% |
NOPAT Q/Q Growth |
|
54.95% |
0.98% |
-330.54% |
98.80% |
10,215.65% |
-19.44% |
-71.04% |
235.45% |
62.37% |
-68.47% |
252.18% |
Net Income Q/Q Growth |
|
56.08% |
-8.45% |
-328.35% |
99.71% |
37,275.00% |
-19.44% |
-71.04% |
235.45% |
62.37% |
-68.47% |
252.18% |
EPS Q/Q Growth |
|
59.22% |
-25.96% |
-303.82% |
96.98% |
3,575.00% |
-19.78% |
-74.66% |
283.19% |
63.28% |
-70.16% |
267.77% |
Operating Cash Flow Q/Q Growth |
|
-52.59% |
-38.04% |
94.51% |
5.47% |
-0.65% |
36.00% |
41.60% |
35.69% |
-46.74% |
15.19% |
-4.63% |
Free Cash Flow Firm Q/Q Growth |
|
-12.12% |
-33.21% |
-31.04% |
-9.54% |
-60.20% |
-51.29% |
-593.72% |
-79.58% |
62.90% |
-56.98% |
-6.85% |
Invested Capital Q/Q Growth |
|
-0.79% |
1.97% |
-9.70% |
-3.98% |
14.20% |
3.31% |
0.90% |
8.50% |
1.84% |
2.33% |
6.48% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-1.54% |
-1.67% |
-11.25% |
1.08% |
13.53% |
10.53% |
3.60% |
9.43% |
15.85% |
5.20% |
16.24% |
EBIT Margin |
|
-3.02% |
-2.96% |
-12.59% |
-0.15% |
12.41% |
9.66% |
2.75% |
8.58% |
14.93% |
4.40% |
15.51% |
Profit (Net Income) Margin |
|
-2.18% |
-2.34% |
-9.91% |
-0.03% |
10.10% |
7.90% |
2.22% |
7.04% |
11.52% |
3.64% |
12.05% |
Tax Burden Percent |
|
72.20% |
79.06% |
78.66% |
19.05% |
81.39% |
81.83% |
80.70% |
82.09% |
77.17% |
82.89% |
77.65% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
18.61% |
18.17% |
19.30% |
17.91% |
22.83% |
17.11% |
22.35% |
Return on Invested Capital (ROIC) |
|
-3.70% |
-3.83% |
-18.64% |
-0.24% |
22.50% |
17.60% |
5.33% |
17.03% |
26.68% |
8.36% |
27.36% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.81% |
-4.28% |
-20.55% |
-0.10% |
22.50% |
17.60% |
5.33% |
17.03% |
26.68% |
8.36% |
27.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.43% |
-1.73% |
-9.24% |
-0.05% |
10.23% |
8.04% |
2.52% |
7.74% |
10.96% |
3.31% |
10.39% |
Return on Equity (ROE) |
|
-5.13% |
-5.56% |
-27.89% |
-0.29% |
32.73% |
25.64% |
7.84% |
24.77% |
37.64% |
11.67% |
37.75% |
Cash Return on Invested Capital (CROIC) |
|
22.23% |
11.10% |
8.74% |
5.53% |
-1.92% |
2.73% |
-1.22% |
-9.09% |
2.61% |
0.98% |
1.06% |
Operating Return on Assets (OROA) |
|
-1.56% |
-1.58% |
-6.94% |
-0.08% |
6.99% |
5.48% |
1.58% |
4.95% |
8.85% |
2.59% |
9.23% |
Return on Assets (ROA) |
|
-1.13% |
-1.25% |
-5.46% |
-0.02% |
5.69% |
4.49% |
1.27% |
4.07% |
6.83% |
2.15% |
7.17% |
Return on Common Equity (ROCE) |
|
-4.91% |
-5.59% |
-26.50% |
-0.27% |
31.15% |
24.41% |
6.95% |
23.49% |
35.91% |
10.56% |
35.99% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-13.22% |
-17.18% |
-13.68% |
0.00% |
7.01% |
16.29% |
20.10% |
0.00% |
18.12% |
23.94% |
Net Operating Profit after Tax (NOPAT) |
|
-287 |
-284 |
-1,224 |
-15 |
1,487 |
1,198 |
347 |
1,164 |
1,890 |
596 |
2,099 |
NOPAT Margin |
|
-2.12% |
-2.07% |
-8.81% |
-0.10% |
10.10% |
7.90% |
2.22% |
7.04% |
11.52% |
3.64% |
12.05% |
Net Nonoperating Expense Percent (NNEP) |
|
0.11% |
0.45% |
1.90% |
-0.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.18% |
-0.39% |
-0.29% |
1.03% |
-0.32% |
-0.01% |
-0.06% |
0.16% |
-0.32% |
0.48% |
0.00% |
Operating Expenses to Revenue |
|
103.02% |
102.96% |
112.59% |
100.15% |
87.59% |
90.34% |
97.25% |
91.42% |
85.07% |
95.60% |
84.49% |
Earnings before Interest and Taxes (EBIT) |
|
-410 |
-406 |
-1,748 |
-21 |
1,827 |
1,464 |
430 |
1,418 |
2,449 |
719 |
2,703 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-209 |
-229 |
-1,562 |
155 |
1,992 |
1,596 |
562 |
1,558 |
2,600 |
851 |
2,830 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.20 |
1.61 |
2.07 |
2.27 |
2.02 |
2.71 |
2.54 |
2.40 |
2.63 |
2.74 |
2.22 |
Price to Tangible Book Value (P/TBV) |
|
2.84 |
2.01 |
2.79 |
3.14 |
2.51 |
3.43 |
3.22 |
2.83 |
3.16 |
3.24 |
2.55 |
Price to Revenue (P/Rev) |
|
0.67 |
0.54 |
0.51 |
0.51 |
0.63 |
0.77 |
0.70 |
0.81 |
0.80 |
0.85 |
0.80 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.93 |
14.49 |
12.18 |
11.22 |
13.97 |
9.34 |
Dividend Yield |
|
2.64% |
3.21% |
3.28% |
3.23% |
2.60% |
2.09% |
2.27% |
1.92% |
1.91% |
1.82% |
1.91% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.71% |
6.90% |
8.21% |
8.91% |
7.16% |
10.70% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.71 |
1.39 |
1.59 |
1.67 |
1.68 |
2.04 |
1.94 |
1.98 |
2.05 |
2.13 |
1.88 |
Enterprise Value to Revenue (EV/Rev) |
|
0.85 |
0.68 |
0.68 |
0.67 |
0.76 |
0.93 |
0.86 |
0.92 |
0.95 |
0.99 |
0.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
120.68 |
24.74 |
11.99 |
10.04 |
9.56 |
11.51 |
7.70 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.45 |
13.95 |
11.15 |
10.48 |
12.78 |
8.28 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.31 |
17.04 |
13.66 |
13.12 |
16.04 |
10.50 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.45 |
6.78 |
7.74 |
9.42 |
10.16 |
10.19 |
7.96 |
6.78 |
6.76 |
6.95 |
6.91 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.66 |
11.35 |
16.52 |
28.24 |
0.00 |
75.67 |
0.00 |
0.00 |
83.95 |
231.49 |
193.55 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.46 |
0.49 |
0.52 |
0.55 |
0.45 |
0.43 |
0.44 |
0.39 |
0.38 |
0.37 |
0.34 |
Long-Term Debt to Equity |
|
0.46 |
0.49 |
0.52 |
0.55 |
0.45 |
0.43 |
0.44 |
0.39 |
0.38 |
0.37 |
0.34 |
Financial Leverage |
|
0.38 |
0.41 |
0.45 |
0.50 |
0.45 |
0.46 |
0.47 |
0.45 |
0.41 |
0.40 |
0.38 |
Leverage Ratio |
|
4.65 |
4.86 |
5.56 |
6.21 |
5.75 |
5.71 |
6.15 |
6.09 |
5.51 |
5.44 |
5.27 |
Compound Leverage Factor |
|
4.65 |
4.86 |
5.56 |
6.21 |
5.75 |
5.71 |
6.15 |
6.09 |
5.51 |
5.44 |
5.27 |
Debt to Total Capital |
|
31.44% |
32.73% |
34.09% |
35.48% |
31.06% |
30.05% |
30.32% |
27.95% |
27.45% |
26.83% |
25.20% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
31.44% |
32.73% |
34.09% |
35.48% |
31.06% |
30.05% |
30.32% |
27.95% |
27.45% |
26.83% |
25.20% |
Preferred Equity to Total Capital |
|
7.78% |
0.00% |
8.58% |
8.94% |
0.00% |
7.57% |
7.51% |
0.00% |
6.79% |
6.64% |
0.00% |
Noncontrolling Interests to Total Capital |
|
-0.49% |
-0.47% |
-0.62% |
-0.65% |
-0.55% |
-0.60% |
-0.08% |
-0.13% |
-0.25% |
-0.01% |
-0.04% |
Common Equity to Total Capital |
|
61.27% |
67.78% |
57.96% |
56.11% |
69.53% |
62.93% |
62.20% |
72.27% |
65.95% |
66.47% |
74.84% |
Debt to EBITDA |
|
-8.10 |
-3.76 |
-2.93 |
-4.31 |
22.31 |
3.64 |
1.88 |
1.42 |
1.28 |
1.45 |
1.03 |
Net Debt to EBITDA |
|
-7.35 |
-3.46 |
-2.67 |
-3.84 |
20.28 |
3.25 |
1.74 |
1.27 |
1.17 |
1.30 |
0.90 |
Long-Term Debt to EBITDA |
|
-8.10 |
-3.76 |
-2.93 |
-4.31 |
22.31 |
3.64 |
1.88 |
1.42 |
1.28 |
1.45 |
1.03 |
Debt to NOPAT |
|
-6.22 |
-3.98 |
-3.27 |
-4.39 |
-32.60 |
6.08 |
2.67 |
1.93 |
1.76 |
2.02 |
1.41 |
Net Debt to NOPAT |
|
-5.64 |
-3.66 |
-2.98 |
-3.92 |
-29.64 |
5.43 |
2.47 |
1.73 |
1.60 |
1.81 |
1.23 |
Long-Term Debt to NOPAT |
|
-6.22 |
-3.98 |
-3.27 |
-4.39 |
-32.60 |
6.08 |
2.67 |
1.93 |
1.76 |
2.02 |
1.41 |
Noncontrolling Interest Sharing Ratio |
|
4.22% |
-0.51% |
4.98% |
5.53% |
4.84% |
4.81% |
11.34% |
5.16% |
4.59% |
9.56% |
4.66% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
7,489 |
5,002 |
3,449 |
3,120 |
1,242 |
605 |
-2,987 |
-5,364 |
-1,990 |
-3,124 |
-3,338 |
Operating Cash Flow to CapEx |
|
0.00% |
760.76% |
2,718.60% |
2,241.82% |
1,944.44% |
7,243.48% |
4,212.50% |
5,080.95% |
3,410.00% |
2,134.78% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
89.15 |
58.16 |
35.20 |
35.46 |
11.61 |
6.24 |
-30.48 |
-51.58 |
-19.70 |
-31.24 |
-33.38 |
Operating Cash Flow to Interest Expense |
|
11.55 |
6.99 |
11.93 |
14.01 |
11.45 |
17.18 |
24.07 |
30.78 |
16.88 |
19.64 |
18.73 |
Operating Cash Flow Less CapEx to Interest Expense |
|
13.23 |
6.07 |
11.49 |
13.39 |
10.86 |
16.94 |
23.50 |
30.17 |
16.39 |
18.72 |
18.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.52 |
0.53 |
0.55 |
0.56 |
0.56 |
0.57 |
0.57 |
0.58 |
0.59 |
0.59 |
0.59 |
Fixed Asset Turnover |
|
53.04 |
54.23 |
56.53 |
57.96 |
61.45 |
65.63 |
69.58 |
76.43 |
83.38 |
90.51 |
95.56 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
25,327 |
25,825 |
23,321 |
22,393 |
25,572 |
26,418 |
26,655 |
28,921 |
29,452 |
30,138 |
32,092 |
Invested Capital Turnover |
|
1.75 |
1.85 |
2.12 |
2.32 |
2.23 |
2.23 |
2.40 |
2.42 |
2.32 |
2.29 |
2.27 |
Increase / (Decrease) in Invested Capital |
|
-7,776 |
-5,286 |
-4,673 |
-3,135 |
245 |
593 |
3,334 |
6,528 |
3,880 |
3,720 |
5,437 |
Enterprise Value (EV) |
|
43,259 |
35,858 |
37,023 |
37,426 |
42,960 |
53,952 |
51,601 |
57,303 |
60,358 |
64,123 |
60,388 |
Market Capitalization |
|
34,186 |
28,189 |
27,917 |
28,485 |
35,880 |
45,022 |
42,137 |
50,075 |
51,051 |
54,879 |
53,310 |
Book Value per Share |
|
$58.52 |
$66.47 |
$51.43 |
$48.03 |
$67.95 |
$63.09 |
$62.82 |
$79.15 |
$73.36 |
$75.59 |
$90.69 |
Tangible Book Value per Share |
|
$45.31 |
$53.17 |
$38.11 |
$34.64 |
$54.57 |
$49.80 |
$49.55 |
$67.01 |
$61.10 |
$63.84 |
$78.92 |
Total Capital |
|
25,327 |
25,825 |
23,321 |
22,393 |
25,572 |
26,418 |
26,655 |
28,921 |
29,452 |
30,138 |
32,092 |
Total Debt |
|
7,964 |
8,452 |
7,949 |
7,946 |
7,942 |
7,938 |
8,082 |
8,083 |
8,085 |
8,086 |
8,087 |
Total Long-Term Debt |
|
7,964 |
8,452 |
7,949 |
7,946 |
7,942 |
7,938 |
8,082 |
8,083 |
8,085 |
8,086 |
8,087 |
Net Debt |
|
7,228 |
7,790 |
7,250 |
7,086 |
7,220 |
7,088 |
7,483 |
7,267 |
7,381 |
7,246 |
7,092 |
Capital Expenditures (CapEx) |
|
-141 |
79 |
43 |
55 |
63 |
23 |
56 |
63 |
50 |
92 |
-1.00 |
Net Nonoperating Expense (NNE) |
|
9.00 |
37 |
151 |
-11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
7,964 |
8,452 |
7,949 |
7,946 |
7,942 |
7,938 |
8,082 |
8,083 |
8,085 |
8,086 |
8,087 |
Total Depreciation and Amortization (D&A) |
|
201 |
177 |
186 |
176 |
165 |
132 |
132 |
140 |
151 |
132 |
127 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.07) |
($1.31) |
($5.29) |
($0.16) |
$5.56 |
$4.51 |
$1.14 |
$4.39 |
$7.18 |
$2.13 |
$7.86 |
Adjusted Weighted Average Basic Shares Outstanding |
|
271.20M |
263.50M |
262.60M |
261.80M |
262.50M |
263.50M |
264.10M |
264.60M |
264.30M |
265.30M |
264.60M |
Adjusted Diluted Earnings per Share |
|
($1.04) |
($1.31) |
($5.29) |
($0.16) |
$5.56 |
$4.46 |
$1.13 |
$4.33 |
$7.07 |
$2.11 |
$7.76 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
271.20M |
263.50M |
262.60M |
261.80M |
262.50M |
266.50M |
267.10M |
268M |
267.80M |
268.80M |
267.90M |
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 |
|
263.33M |
262.85M |
261.57M |
261.69M |
263.07M |
263.92M |
264.04M |
264.80M |
265.03M |
264.82M |
263.51M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-270 |
-265 |
-1,205 |
46 |
1,510 |
1,206 |
357 |
1,187 |
1,898 |
609 |
2,111 |
Normalized NOPAT Margin |
|
-1.99% |
-1.94% |
-8.68% |
0.32% |
10.25% |
7.96% |
2.29% |
7.18% |
11.57% |
3.73% |
12.11% |
Pre Tax Income Margin |
|
-3.02% |
-2.96% |
-12.59% |
-0.15% |
12.41% |
9.66% |
2.75% |
8.58% |
14.93% |
4.40% |
15.51% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-4.88 |
-4.72 |
-17.84 |
-0.24 |
17.07 |
15.09 |
4.39 |
13.63 |
24.25 |
7.19 |
27.03 |
NOPAT to Interest Expense |
|
-3.42 |
-3.30 |
-12.49 |
-0.17 |
13.90 |
12.35 |
3.54 |
11.19 |
18.71 |
5.96 |
20.99 |
EBIT Less CapEx to Interest Expense |
|
-3.20 |
-5.64 |
-18.28 |
-0.86 |
16.49 |
14.86 |
3.82 |
13.03 |
23.75 |
6.27 |
27.04 |
NOPAT Less CapEx to Interest Expense |
|
-1.74 |
-4.22 |
-12.92 |
-0.79 |
13.31 |
12.11 |
2.97 |
10.59 |
18.22 |
5.04 |
21.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-76.83% |
-44.31% |
-38.41% |
-50.95% |
-484.51% |
79.94% |
34.84% |
25.64% |
23.46% |
27.27% |
19.34% |
Augmented Payout Ratio |
|
-264.61% |
-125.21% |
-88.75% |
-86.27% |
-641.78% |
93.87% |
35.77% |
25.64% |
23.51% |
29.80% |
27.01% |
Key Financial Trends
The last four years of financial data for Allstate (NYSE: ALL) reveal several notable trends and key metrics in income, cash flow, and balance sheet positions. Below is a summary of the important trends seen from Q3 2022 through Q2 2025, which includes quarterly snapshots of income statements, balance sheets, and cash flow statements.
- Net Income Growth: Allstate showed significant improvement in profitability over the recent quarters, with consolidated net income rising from negative territory (Q2 2023: -$1.375B) to a strong positive $2.10B in Q2 2025. Particularly strong quarters have been in 2024 and 2025.
- Revenue Expansion: Total revenue steadily increased from approximately $13.8B in Q1 2023 to about $17.4B in Q2 2025, reflecting growth in premiums earned and investment income.
- Operating Cash Flow Strength: Net cash from operating activities (continuing) maintains healthy levels, showing $1.87B in Q2 2025 and consistently around $1.2B to $3.2B in prior periods, supporting ongoing business and investment activities.
- Robust Investment Portfolio: Trading account securities increased in value over time, with $47.8B reported in Q2 2023 growing to $56.8B by Q2 2025, evidencing ongoing investment growth and portfolio support for insurance operations.
- Shareholder Equity Growth: Total common equity rose from around $17.5B in early 2023 to $24B by Q2 2025, indicating solid retained earnings accumulation and capital management optimizing shareholder value.
- Stable Long-Term Debt: Long-term debt remained relatively flat around $8B across the time period, indicating stability in capital structure without significant new leverage or repayments.
- Consistent Dividends: Cash dividends per share have held steady at $0.89 to $1.00 per quarter, signaling a stable dividend policy supporting income-focused investors.
- Volatile Insurance Claims Expenses: Property and liability insurance claims and claim expenses have shown fluctuations, peaking near $11.7B in Q2 2023 and slightly decreasing in later periods. This volatility may affect underwriting margins and requires monitoring.
- High Non-Interest Expense Levels: Non-interest expenses, including amortization and restructuring charges, remain substantial (~$13.9B to $15.1B quarterly), indicating potentially heavy administrative, operational, or amortization expense burdens that influence earnings.
- Net Losses in 2022 to Mid 2023: Allstate faced losses during much of 2022 and early 2023 with negative earnings per share (e.g., -$5.29 in Q2 2023), reflecting challenges prior to recent turnaround in profitability.
Summary: Allstate has clearly moved from a period of operating losses and lower equity bases in 2022 to a phase of growth, improved profitability, expanding equity, and solid cash flow generation through mid-2025. Increasing revenue and net income, along with a growing investment portfolio and equity base, are positive signals for investors. However, the company faces challenges with high claims costs and significant operational expenses that could impact margins going forward. Overall, recent trends suggest improving performance and financial stability for Allstate.
08/09/25 09:51 AMAI Generated. May Contain Errors.