Annual Income Statements for Horace Mann Educators
This table shows Horace Mann Educators' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Horace Mann Educators
This table shows Horace Mann Educators' 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 |
|
20 |
-17 |
6.60 |
-13 |
12 |
40 |
27 |
3.80 |
34 |
38 |
38 |
Consolidated Net Income / (Loss) |
|
20 |
-17 |
6.60 |
-13 |
12 |
40 |
27 |
3.80 |
34 |
38 |
38 |
Net Income / (Loss) Continuing Operations |
|
20 |
-17 |
6.60 |
-13 |
12 |
40 |
27 |
3.80 |
34 |
38 |
38 |
Total Pre-Tax Income |
|
23 |
-26 |
8.10 |
-16 |
14 |
47 |
33 |
4.60 |
43 |
48 |
48 |
Total Revenue |
|
337 |
341 |
347 |
350 |
371 |
394 |
377 |
379 |
403 |
401 |
408 |
Net Interest Income / (Expense) |
|
-5.30 |
-5.90 |
-6.70 |
-6.90 |
-7.50 |
-8.60 |
-8.70 |
-8.70 |
-8.70 |
-8.50 |
-8.90 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
5.30 |
5.90 |
6.70 |
6.90 |
7.50 |
8.60 |
8.70 |
8.70 |
8.70 |
8.50 |
8.90 |
Long-Term Debt Interest Expense |
|
5.30 |
5.90 |
6.70 |
6.90 |
7.50 |
8.60 |
8.70 |
8.70 |
8.70 |
8.50 |
8.90 |
Total Non-Interest Income |
|
343 |
346 |
354 |
356 |
379 |
403 |
386 |
388 |
412 |
409 |
416 |
Other Service Charges |
|
0.40 |
-0.20 |
1.50 |
4.60 |
2.20 |
5.70 |
3.20 |
4.70 |
6.20 |
6.70 |
5.50 |
Net Realized & Unrealized Capital Gains on Investments |
|
85 |
88 |
97 |
91 |
111 |
123 |
108 |
103 |
117 |
102 |
113 |
Premiums Earned |
|
257 |
259 |
256 |
261 |
266 |
275 |
275 |
281 |
289 |
301 |
298 |
Total Non-Interest Expense |
|
314 |
366 |
339 |
365 |
358 |
347 |
344 |
375 |
361 |
352 |
360 |
Property & Liability Insurance Claims |
|
212 |
249 |
232 |
256 |
252 |
235 |
229 |
261 |
246 |
225 |
236 |
Other Operating Expenses |
|
76 |
86 |
80 |
80 |
76 |
83 |
85 |
83 |
83 |
95 |
91 |
Amortization Expense |
|
26 |
27 |
27 |
29 |
30 |
30 |
31 |
31 |
32 |
33 |
33 |
Income Tax Expense |
|
3.00 |
-9.20 |
1.50 |
-2.80 |
1.90 |
7.70 |
6.50 |
0.80 |
8.40 |
10 |
9.30 |
Basic Earnings per Share |
|
$0.49 |
($0.39) |
$0.16 |
($0.31) |
$0.28 |
$0.96 |
$0.64 |
$0.09 |
$0.83 |
$0.93 |
$0.93 |
Weighted Average Basic Shares Outstanding |
|
41.40M |
41.60M |
41.30M |
41.30M |
41.30M |
41.30M |
41.30M |
41.40M |
41.20M |
41.30M |
41.30M |
Diluted Earnings per Share |
|
$0.49 |
($0.40) |
$0.16 |
($0.31) |
$0.28 |
$0.96 |
$0.64 |
$0.09 |
$0.83 |
$0.92 |
$0.92 |
Weighted Average Diluted Shares Outstanding |
|
41.60M |
41.80M |
41.40M |
41.40M |
41.40M |
41.40M |
41.50M |
41.60M |
41.40M |
41.50M |
41.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
40.90M |
40.84M |
40.84M |
40.84M |
40.84M |
40.88M |
40.96M |
40.77M |
40.76M |
40.87M |
40.78M |
Cash Dividends to Common per Share |
|
$0.32 |
- |
$0.33 |
- |
- |
- |
$0.34 |
- |
- |
- |
$0.35 |
Annual Cash Flow Statements for Horace Mann Educators
This table details how cash moves in and out of Horace Mann Educators' 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 |
|
-6.51 |
3.83 |
1.16 |
-9.04 |
4.28 |
14 |
-3.20 |
111 |
-91 |
-13 |
8.40 |
Net Cash From Operating Activities |
|
222 |
208 |
211 |
257 |
201 |
128 |
260 |
205 |
172 |
302 |
452 |
Net Cash From Continuing Operating Activities |
|
222 |
208 |
211 |
257 |
201 |
128 |
260 |
205 |
172 |
302 |
452 |
Net Income / (Loss) Continuing Operations |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
184 |
133 |
170 |
20 |
45 |
103 |
Consolidated Net Income / (Loss) |
|
- |
- |
- |
- |
- |
184 |
133 |
170 |
20 |
45 |
103 |
Depreciation Expense |
|
- |
- |
- |
6.62 |
7.36 |
16 |
23 |
18 |
28 |
26 |
26 |
Non-Cash Adjustments to Reconcile Net Income |
|
222 |
208 |
211 |
175 |
22 |
-121 |
24 |
-19 |
99 |
18 |
55 |
Changes in Operating Assets and Liabilities, net |
|
- |
- |
- |
89 |
181 |
48 |
79 |
35 |
26 |
213 |
268 |
Net Cash From Investing Activities |
|
-566 |
-416 |
-325 |
-229 |
-186 |
56 |
-407 |
-302 |
-215 |
-107 |
-136 |
Net Cash From Continuing Investing Activities |
|
-566 |
-416 |
-325 |
-229 |
-186 |
56 |
-407 |
-302 |
-215 |
-107 |
-136 |
Purchase of Investment Securities |
|
-1,325 |
-1,582 |
-1,696 |
-1,730 |
-1,592 |
-1,675 |
-1,564 |
-1,845 |
-1,542 |
-837 |
-1,192 |
Sale and/or Maturity of Investments |
|
760 |
1,166 |
1,371 |
1,502 |
1,406 |
1,730 |
1,157 |
1,543 |
1,327 |
730 |
1,056 |
Net Cash From Financing Activities |
|
337 |
212 |
115 |
-37 |
-10 |
-170 |
144 |
209 |
-48 |
-208 |
-308 |
Net Cash From Continuing Financing Activities |
|
337 |
212 |
115 |
-37 |
-10 |
-170 |
144 |
208 |
-48 |
-208 |
-308 |
Net Change in Deposits |
|
- |
- |
- |
- |
0.00 |
-150 |
-21 |
-39 |
-67 |
-115 |
-162 |
Issuance of Debt |
|
0.00 |
250 |
11 |
50 |
22 |
135 |
4.00 |
119 |
0.00 |
298 |
15 |
Repayment of Debt |
|
-1.16 |
-240 |
- |
-4.75 |
0.00 |
-330 |
7.30 |
-416 |
-144 |
-511 |
-270 |
Repurchase of Common Equity |
|
-5.41 |
-22 |
-22 |
-1.66 |
-5.09 |
0.00 |
-2.20 |
-5.30 |
-24 |
-6.50 |
-8.60 |
Payment of Dividends |
|
-39 |
-43 |
-44 |
-46 |
-47 |
-47 |
-50 |
-51 |
-53 |
-54 |
-56 |
Other Financing Activities, Net |
|
383 |
267 |
170 |
-34 |
20 |
222 |
206 |
601 |
240 |
181 |
174 |
Quarterly Cash Flow Statements for Horace Mann Educators
This table details how cash moves in and out of Horace Mann Educators' 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 |
|
-14 |
6.60 |
-15 |
-4.30 |
11 |
-4.80 |
-9.30 |
-5.80 |
25 |
-1.70 |
-7.80 |
Net Cash From Operating Activities |
|
36 |
56 |
86 |
68 |
45 |
103 |
75 |
40 |
144 |
194 |
141 |
Net Cash From Continuing Operating Activities |
|
36 |
56 |
86 |
68 |
45 |
103 |
75 |
40 |
144 |
194 |
141 |
Net Income / (Loss) Continuing Operations |
|
20 |
-17 |
6.60 |
-13 |
12 |
40 |
27 |
3.80 |
34 |
38 |
38 |
Consolidated Net Income / (Loss) |
|
20 |
-17 |
6.60 |
-13 |
12 |
40 |
27 |
3.80 |
34 |
38 |
38 |
Depreciation Expense |
|
13 |
6.90 |
6.60 |
6.30 |
6.60 |
6.70 |
6.60 |
6.40 |
6.40 |
7.00 |
7.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
23 |
42 |
22 |
18 |
5.90 |
-27 |
9.50 |
13 |
-14 |
47 |
11 |
Changes in Operating Assets and Liabilities, net |
|
-20 |
24 |
52 |
57 |
21 |
84 |
32 |
17 |
117 |
102 |
85 |
Net Cash From Investing Activities |
|
0.20 |
81 |
-95 |
51 |
-41 |
-22 |
-60 |
-28 |
-44 |
-4.40 |
-35 |
Net Cash From Continuing Investing Activities |
|
0.20 |
81 |
-95 |
51 |
-41 |
-22 |
-60 |
-28 |
-44 |
-4.40 |
-35 |
Purchase of Investment Securities |
|
-256 |
-235 |
-235 |
-168 |
-270 |
-164 |
-290 |
-288 |
-270 |
-344 |
-283 |
Sale and/or Maturity of Investments |
|
256 |
316 |
140 |
218 |
229 |
143 |
230 |
260 |
226 |
339 |
248 |
Net Cash From Financing Activities |
|
-50 |
-130 |
-6.50 |
-123 |
7.10 |
-86 |
-24 |
-18 |
-75 |
-191 |
-114 |
Net Cash From Continuing Financing Activities |
|
-50 |
-130 |
-6.50 |
-123 |
7.10 |
-86 |
-24 |
-18 |
-75 |
-191 |
-114 |
Net Change in Deposits |
|
-8.00 |
-35 |
-24 |
-29 |
-26 |
-36 |
-49 |
19 |
-5.20 |
-127 |
-37 |
Issuance of Debt |
|
92 |
-99 |
-6.70 |
-63 |
300 |
68 |
51 |
-48 |
44 |
-33 |
-6.70 |
Repayment of Debt |
|
-84 |
-45 |
-85 |
- |
-254 |
-173 |
-50 |
-105 |
-15 |
-100 |
-287 |
Repurchase of Common Equity |
|
-10 |
- |
-4.40 |
-1.10 |
-1.00 |
- |
0.00 |
-4.50 |
-4.10 |
- |
-0.20 |
Payment of Dividends |
|
-13 |
-13 |
-14 |
-14 |
-13 |
-14 |
-14 |
-14 |
-14 |
-14 |
-14 |
Other Financing Activities, Net |
|
-27 |
61 |
127 |
-16 |
0.60 |
69 |
38 |
134 |
-80 |
83 |
232 |
Annual Balance Sheets for Horace Mann Educators
This table presents Horace Mann Educators' 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 |
|
9,769 |
10,057 |
10,577 |
11,198 |
11,032 |
12,479 |
13,472 |
14,384 |
13,306 |
14,050 |
14,488 |
Cash and Due from Banks |
|
12 |
16 |
17 |
7.63 |
12 |
26 |
22 |
- |
43 |
30 |
38 |
Trading Account Securities |
|
7,403 |
7,648 |
7,999 |
8,105 |
7,922 |
5,894 |
6,467 |
6,387 |
5,285 |
5,322 |
5,454 |
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 |
Deferred Acquisition Cost |
|
215 |
253 |
268 |
258 |
299 |
277 |
230 |
248 |
331 |
336 |
347 |
Separate Account Business Assets |
|
1,814 |
1,801 |
1,924 |
2,152 |
2,001 |
2,490 |
2,891 |
- |
2,792 |
3,294 |
3,709 |
Goodwill |
|
47 |
47 |
47 |
47 |
47 |
49 |
44 |
44 |
54 |
54 |
54 |
Intangible Assets |
|
- |
- |
- |
- |
0.00 |
177 |
159 |
145 |
185 |
170 |
156 |
Other Assets |
|
277 |
292 |
322 |
628 |
751 |
3,566 |
3,659 |
288 |
4,616 |
4,844 |
4,729 |
Total Liabilities & Shareholders' Equity |
|
9,769 |
10,057 |
10,577 |
11,198 |
11,032 |
12,479 |
13,472 |
14,384 |
13,306 |
14,050 |
14,488 |
Total Liabilities |
|
8,432 |
8,792 |
9,283 |
9,697 |
9,741 |
10,911 |
11,682 |
931 |
12,208 |
12,875 |
13,200 |
Long-Term Debt |
|
200 |
247 |
247 |
297 |
298 |
298 |
302 |
254 |
249 |
546 |
547 |
Claims and Claim Expense |
|
326 |
324 |
330 |
348 |
397 |
443 |
439 |
- |
564 |
582 |
569 |
Future Policy Benefits |
|
4,802 |
5,127 |
5,448 |
5,574 |
5,711 |
6,234 |
6,445 |
- |
1,718 |
1,762 |
1,623 |
Unearned Premiums Liability |
|
223 |
233 |
246 |
261 |
276 |
279 |
265 |
- |
266 |
301 |
344 |
Participating Policy Holder Equity |
|
607 |
693 |
709 |
724 |
768 |
647 |
751 |
- |
6,070 |
6,103 |
6,096 |
Separate Account Business Liabilities |
|
1,814 |
1,801 |
1,924 |
2,152 |
2,001 |
2,490 |
2,891 |
- |
2,792 |
3,294 |
3,709 |
Other Long-Term Liabilities |
|
422 |
369 |
379 |
341 |
290 |
384 |
453 |
428 |
300 |
287 |
312 |
Total Equity & Noncontrolling Interests |
|
1,336 |
1,265 |
1,294 |
1,502 |
1,291 |
1,567 |
1,790 |
2,301 |
1,098 |
1,175 |
1,288 |
Total Preferred & Common Equity |
|
1,336 |
1,265 |
1,294 |
1,502 |
1,291 |
1,567 |
1,790 |
1,807 |
1,098 |
1,175 |
1,288 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,336 |
1,265 |
1,294 |
1,502 |
1,291 |
1,567 |
1,790 |
2,301 |
1,098 |
1,175 |
1,288 |
Common Stock |
|
422 |
443 |
454 |
464 |
475 |
481 |
489 |
495 |
503 |
511 |
525 |
Retained Earnings |
|
1,065 |
1,116 |
1,156 |
1,231 |
1,217 |
1,353 |
1,435 |
1,525 |
1,512 |
1,502 |
1,548 |
Treasury Stock |
|
-436 |
-458 |
-479 |
-481 |
-486 |
-486 |
-488 |
- |
-517 |
-524 |
-533 |
Accumulated Other Comprehensive Income / (Loss) |
|
285 |
163 |
164 |
287 |
85 |
220 |
355 |
281 |
-458 |
-336 |
-364 |
Other Equity Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
59 |
22 |
111 |
Quarterly Balance Sheets for Horace Mann Educators
This table presents Horace Mann Educators' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
13,314 |
13,654 |
13,672 |
13,413 |
14,236 |
14,282 |
14,714 |
14,396 |
Cash and Due from Banks |
|
36 |
- |
23 |
35 |
20 |
15 |
40 |
30 |
Trading Account Securities |
|
5,386 |
99 |
5,298 |
5,039 |
5,427 |
5,428 |
5,662 |
5,522 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Deferred Acquisition Cost |
|
440 |
332 |
333 |
335 |
337 |
342 |
345 |
349 |
Separate Account Business Assets |
|
2,600 |
- |
3,099 |
2,974 |
3,517 |
3,545 |
3,733 |
3,568 |
Goodwill |
|
56 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
Intangible Assets |
|
192 |
182 |
178 |
174 |
167 |
163 |
159 |
152 |
Other Assets |
|
4,604 |
3,897 |
4,688 |
4,802 |
4,713 |
4,736 |
4,720 |
4,720 |
Total Liabilities & Shareholders' Equity |
|
13,314 |
13,654 |
13,672 |
13,413 |
14,236 |
14,282 |
14,714 |
14,396 |
Total Liabilities |
|
12,238 |
2,864 |
12,570 |
12,361 |
13,025 |
13,073 |
13,427 |
13,053 |
Long-Term Debt |
|
249 |
249 |
249 |
546 |
546 |
547 |
547 |
547 |
Claims and Claim Expense |
|
482 |
- |
598 |
587 |
584 |
597 |
597 |
577 |
Future Policy Benefits |
|
7,068 |
1,772 |
1,741 |
1,613 |
1,702 |
1,655 |
1,746 |
1,636 |
Unearned Premiums Liability |
|
267 |
263 |
273 |
296 |
300 |
320 |
345 |
337 |
Participating Policy Holder Equity |
|
1,001 |
- |
6,107 |
6,120 |
6,079 |
6,070 |
6,095 |
6,085 |
Separate Account Business Liabilities |
|
2,600 |
- |
3,099 |
2,974 |
3,517 |
3,545 |
3,733 |
3,568 |
Other Long-Term Liabilities |
|
323 |
330 |
256 |
225 |
297 |
341 |
365 |
303 |
Total Equity & Noncontrolling Interests |
|
1,077 |
1,643 |
1,102 |
1,051 |
1,211 |
1,209 |
1,287 |
1,343 |
Total Preferred & Common Equity |
|
1,077 |
1,139 |
1,102 |
1,051 |
1,211 |
1,209 |
1,287 |
1,343 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,077 |
1,643 |
1,102 |
1,051 |
1,211 |
1,209 |
1,287 |
1,343 |
Common Stock |
|
501 |
503 |
506 |
509 |
513 |
516 |
518 |
526 |
Retained Earnings |
|
1,500 |
1,505 |
1,479 |
1,477 |
1,514 |
1,504 |
1,524 |
1,572 |
Treasury Stock |
|
-517 |
- |
-523 |
-524 |
-524 |
-528 |
-533 |
-533 |
Accumulated Other Comprehensive Income / (Loss) |
|
-407 |
-365 |
-403 |
-544 |
-356 |
-378 |
-245 |
-322 |
Other Equity Adjustments |
|
- |
- |
43 |
134 |
63 |
95 |
22 |
99 |
Annual Metrics And Ratios for Horace Mann Educators
This table displays calculated financial ratios and metrics derived from Horace Mann Educators' official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.90% |
1.77% |
4.89% |
3.80% |
1.64% |
20.05% |
-8.46% |
1.56% |
3.56% |
7.34% |
6.73% |
EBITDA Growth |
|
0.51% |
-4.82% |
-7.62% |
-61.17% |
-79.49% |
-5,708.07% |
119.42% |
24.86% |
-80.70% |
80.27% |
94.97% |
EBIT Growth |
|
-5.16% |
-11.40% |
-11.76% |
-22.36% |
-77.97% |
-5,001.98% |
116.66% |
31.64% |
-92.15% |
223.03% |
141.28% |
NOPAT Growth |
|
-6.00% |
-10.32% |
-10.39% |
102.30% |
-89.18% |
905.29% |
-27.71% |
27.83% |
-88.38% |
127.27% |
128.44% |
Net Income Growth |
|
-6.00% |
-10.32% |
-10.39% |
102.30% |
-89.18% |
905.29% |
-27.71% |
27.83% |
-88.38% |
127.27% |
128.44% |
EPS Growth |
|
-7.14% |
-10.93% |
-8.18% |
101.98% |
-89.22% |
900.00% |
-27.95% |
27.44% |
-88.37% |
131.91% |
127.52% |
Operating Cash Flow Growth |
|
7.77% |
-6.41% |
1.79% |
21.36% |
-21.71% |
-36.48% |
103.61% |
-21.13% |
-16.30% |
76.15% |
49.65% |
Free Cash Flow Firm Growth |
|
-151.68% |
217.50% |
-65.31% |
-263.05% |
359.18% |
-199.36% |
58.80% |
-12,223.17% |
207.11% |
-100.65% |
87.00% |
Invested Capital Growth |
|
17.74% |
-3.99% |
1.96% |
16.73% |
-11.71% |
25.94% |
11.35% |
526.55% |
-88.56% |
7.83% |
6.58% |
Revenue Q/Q Growth |
|
0.96% |
0.44% |
0.87% |
1.76% |
0.00% |
0.00% |
2.22% |
-1.53% |
0.99% |
3.82% |
0.40% |
EBITDA Q/Q Growth |
|
-1.31% |
-5.17% |
-1.25% |
-54.05% |
-84.39% |
-639.78% |
117.78% |
439.52% |
-89.58% |
1,104.55% |
0.91% |
EBIT Q/Q Growth |
|
-4.15% |
-9.88% |
-0.67% |
9.83% |
0.00% |
0.00% |
115.16% |
333.70% |
-95.89% |
369.19% |
0.86% |
NOPAT Q/Q Growth |
|
-3.89% |
-8.81% |
-1.43% |
164.97% |
-88.81% |
40.56% |
12.53% |
13.52% |
-81.07% |
424.68% |
-1.25% |
Net Income Q/Q Growth |
|
-3.89% |
-8.81% |
-1.43% |
164.97% |
0.00% |
0.00% |
12.53% |
13.52% |
-81.07% |
501.79% |
-1.25% |
EPS Q/Q Growth |
|
-3.14% |
-9.47% |
-0.98% |
166.67% |
-88.83% |
40.58% |
12.01% |
13.48% |
-81.05% |
503.70% |
-1.59% |
Operating Cash Flow Q/Q Growth |
|
0.58% |
-14.66% |
14.02% |
-9.59% |
-15.19% |
-33.07% |
38.07% |
20.46% |
20.27% |
18.52% |
25.06% |
Free Cash Flow Firm Q/Q Growth |
|
-46.74% |
86.89% |
188.74% |
-175.33% |
14.64% |
18.26% |
-309.53% |
-9,892.76% |
1,631.11% |
-117.63% |
92.13% |
Invested Capital Q/Q Growth |
|
3.15% |
-2.17% |
-8.87% |
9.84% |
-0.85% |
-0.56% |
3.46% |
538.70% |
1.38% |
7.76% |
0.04% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
22.93% |
21.44% |
18.88% |
7.06% |
1.43% |
-66.58% |
14.13% |
17.37% |
3.24% |
5.44% |
9.93% |
EBIT Margin |
|
13.96% |
12.16% |
10.23% |
7.65% |
1.66% |
-67.69% |
12.32% |
15.97% |
1.21% |
3.65% |
8.24% |
Profit (Net Income) Margin |
|
9.96% |
8.78% |
7.50% |
14.61% |
1.56% |
13.03% |
10.29% |
12.95% |
1.45% |
3.08% |
6.59% |
Tax Burden Percent |
|
71.34% |
72.21% |
73.33% |
191.08% |
93.89% |
78.00% |
83.52% |
81.10% |
120.00% |
84.43% |
79.94% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-24.68% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
28.66% |
27.79% |
26.67% |
-91.08% |
6.11% |
22.00% |
16.48% |
18.90% |
-20.00% |
15.57% |
20.06% |
Return on Invested Capital (ROIC) |
|
7.16% |
6.06% |
5.49% |
10.15% |
1.08% |
10.28% |
6.31% |
2.11% |
0.25% |
2.71% |
5.78% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.16% |
6.06% |
5.49% |
10.15% |
1.08% |
10.28% |
6.31% |
2.11% |
0.25% |
2.71% |
5.78% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.40% |
1.13% |
1.06% |
1.98% |
0.23% |
2.63% |
1.63% |
6.22% |
0.91% |
1.25% |
2.57% |
Return on Equity (ROE) |
|
8.56% |
7.19% |
6.55% |
12.12% |
1.31% |
12.90% |
7.94% |
8.33% |
1.17% |
3.96% |
8.35% |
Cash Return on Invested Capital (CROIC) |
|
-9.13% |
10.13% |
3.55% |
-5.29% |
13.53% |
-12.69% |
-4.44% |
-142.84% |
159.20% |
-4.82% |
-0.59% |
Operating Return on Assets (OROA) |
|
1.57% |
1.31% |
1.11% |
0.81% |
0.18% |
-8.15% |
1.23% |
1.51% |
0.12% |
0.39% |
0.90% |
Return on Assets (ROA) |
|
1.12% |
0.94% |
0.81% |
1.56% |
0.17% |
1.57% |
1.03% |
1.22% |
0.14% |
0.33% |
0.72% |
Return on Common Equity (ROCE) |
|
8.56% |
7.19% |
6.55% |
12.12% |
1.31% |
12.90% |
7.94% |
8.33% |
1.17% |
3.96% |
8.35% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.80% |
7.39% |
6.47% |
11.29% |
1.42% |
11.77% |
7.45% |
9.43% |
1.80% |
3.83% |
7.98% |
Net Operating Profit after Tax (NOPAT) |
|
104 |
93 |
84 |
169 |
18 |
184 |
133 |
170 |
20 |
45 |
103 |
NOPAT Margin |
|
9.96% |
8.78% |
7.50% |
14.61% |
1.56% |
13.03% |
10.29% |
12.95% |
1.45% |
3.08% |
6.59% |
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 |
|
86.04% |
87.84% |
89.77% |
92.35% |
98.34% |
167.69% |
87.68% |
84.03% |
98.79% |
96.35% |
91.76% |
Earnings before Interest and Taxes (EBIT) |
|
146 |
129 |
114 |
89 |
20 |
-958 |
160 |
210 |
17 |
53 |
129 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
240 |
228 |
211 |
82 |
17 |
-942 |
183 |
229 |
44 |
80 |
155 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.77 |
0.82 |
1.05 |
0.97 |
0.99 |
0.98 |
0.86 |
0.63 |
1.28 |
1.09 |
1.24 |
Price to Tangible Book Value (P/TBV) |
|
0.80 |
0.85 |
1.09 |
1.00 |
1.02 |
1.15 |
0.97 |
0.69 |
1.64 |
1.35 |
1.48 |
Price to Revenue (P/Rev) |
|
0.99 |
0.97 |
1.21 |
1.25 |
1.08 |
1.09 |
1.18 |
1.11 |
1.04 |
0.88 |
1.02 |
Price to Earnings (P/E) |
|
9.89 |
11.03 |
16.17 |
8.56 |
69.42 |
0.00 |
11.50 |
8.56 |
71.27 |
28.57 |
15.55 |
Dividend Yield |
|
3.74% |
3.95% |
3.15% |
3.08% |
3.67% |
3.09% |
3.24% |
3.53% |
3.71% |
4.19% |
3.47% |
Earnings Yield |
|
10.11% |
9.06% |
6.19% |
11.68% |
1.44% |
0.00% |
8.69% |
11.68% |
1.40% |
3.50% |
6.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.80 |
0.84 |
1.03 |
0.97 |
0.98 |
0.97 |
0.87 |
0.14 |
1.17 |
1.05 |
1.15 |
Enterprise Value to Revenue (EV/Rev) |
|
1.20 |
1.19 |
1.42 |
1.50 |
1.32 |
1.37 |
1.50 |
1.49 |
1.37 |
1.23 |
1.35 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.24 |
5.53 |
7.51 |
21.24 |
92.81 |
0.00 |
10.65 |
8.58 |
42.32 |
22.66 |
13.60 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.60 |
9.76 |
13.87 |
19.62 |
79.81 |
0.00 |
12.21 |
9.34 |
113.11 |
33.80 |
16.39 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.06 |
13.51 |
18.92 |
10.27 |
85.00 |
10.54 |
14.62 |
11.51 |
94.26 |
40.04 |
20.50 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.66 |
6.08 |
7.50 |
6.78 |
7.76 |
15.23 |
7.50 |
9.57 |
10.88 |
5.96 |
4.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.08 |
29.23 |
0.00 |
6.81 |
0.00 |
0.00 |
0.00 |
0.15 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.18 |
0.20 |
0.19 |
0.20 |
0.23 |
0.28 |
0.24 |
0.22 |
0.45 |
0.46 |
0.42 |
Long-Term Debt to Equity |
|
0.15 |
0.20 |
0.19 |
0.20 |
0.23 |
0.19 |
0.17 |
0.11 |
0.23 |
0.46 |
0.42 |
Financial Leverage |
|
0.20 |
0.19 |
0.19 |
0.19 |
0.21 |
0.26 |
0.26 |
2.96 |
3.58 |
0.46 |
0.44 |
Leverage Ratio |
|
7.63 |
7.62 |
8.06 |
7.79 |
7.96 |
8.23 |
7.73 |
6.81 |
8.15 |
12.03 |
11.59 |
Compound Leverage Factor |
|
7.63 |
7.62 |
8.06 |
7.79 |
7.96 |
-2.03 |
7.73 |
6.81 |
8.15 |
12.03 |
11.59 |
Debt to Total Capital |
|
15.11% |
16.34% |
16.04% |
16.53% |
18.75% |
21.65% |
19.63% |
17.93% |
31.20% |
31.72% |
29.82% |
Short-Term Debt to Total Capital |
|
2.41% |
0.00% |
0.00% |
0.00% |
0.00% |
6.75% |
6.06% |
8.88% |
15.60% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
12.70% |
16.34% |
16.04% |
16.53% |
18.75% |
14.90% |
13.57% |
9.05% |
15.60% |
31.72% |
29.82% |
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 |
|
84.89% |
83.66% |
83.96% |
83.47% |
81.25% |
78.35% |
80.37% |
82.07% |
68.80% |
68.28% |
70.18% |
Debt to EBITDA |
|
0.99 |
1.08 |
1.17 |
3.63 |
17.72 |
-0.46 |
2.39 |
2.20 |
11.29 |
6.87 |
3.53 |
Net Debt to EBITDA |
|
0.94 |
1.01 |
1.09 |
3.54 |
17.01 |
-0.43 |
2.27 |
2.20 |
10.32 |
6.49 |
3.28 |
Long-Term Debt to EBITDA |
|
0.83 |
1.08 |
1.17 |
3.63 |
17.72 |
-0.32 |
1.65 |
1.11 |
5.65 |
6.87 |
3.53 |
Debt to NOPAT |
|
2.28 |
2.64 |
2.95 |
1.76 |
16.23 |
2.35 |
3.28 |
2.95 |
25.15 |
12.13 |
5.32 |
Net Debt to NOPAT |
|
2.17 |
2.48 |
2.75 |
1.71 |
15.58 |
2.21 |
3.11 |
2.95 |
22.99 |
11.47 |
4.95 |
Long-Term Debt to NOPAT |
|
1.92 |
2.64 |
2.95 |
1.76 |
16.23 |
1.62 |
2.27 |
1.49 |
12.58 |
12.13 |
5.32 |
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) |
|
-133 |
156 |
54 |
-88 |
229 |
-228 |
-94 |
-11,558 |
12,379 |
-80 |
-10 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-9.37 |
11.91 |
4.59 |
-7.40 |
17.62 |
-14.59 |
-6.17 |
-831.50 |
638.10 |
-2.69 |
-0.30 |
Operating Cash Flow to Interest Expense |
|
15.63 |
15.83 |
17.91 |
21.48 |
15.45 |
8.18 |
17.09 |
14.74 |
8.84 |
10.17 |
13.07 |
Operating Cash Flow Less CapEx to Interest Expense |
|
15.63 |
15.83 |
17.91 |
21.48 |
15.45 |
8.18 |
17.09 |
14.74 |
8.84 |
10.17 |
13.07 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.10 |
0.09 |
0.10 |
0.11 |
0.11 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,574 |
1,512 |
1,541 |
1,799 |
1,588 |
2,000 |
2,227 |
13,956 |
1,596 |
1,721 |
1,835 |
Invested Capital Turnover |
|
0.72 |
0.69 |
0.73 |
0.69 |
0.70 |
0.79 |
0.61 |
0.16 |
0.18 |
0.88 |
0.88 |
Increase / (Decrease) in Invested Capital |
|
237 |
-63 |
30 |
258 |
-211 |
412 |
227 |
11,728 |
-12,359 |
125 |
113 |
Enterprise Value (EV) |
|
1,257 |
1,263 |
1,585 |
1,740 |
1,559 |
1,943 |
1,948 |
1,961 |
1,866 |
1,802 |
2,108 |
Market Capitalization |
|
1,031 |
1,031 |
1,354 |
1,450 |
1,273 |
1,536 |
1,533 |
1,459 |
1,411 |
1,285 |
1,599 |
Book Value per Share |
|
$31.89 |
$31.07 |
$32.18 |
$36.92 |
$31.52 |
$38.02 |
$43.23 |
$55.46 |
$26.85 |
$28.78 |
$31.59 |
Tangible Book Value per Share |
|
$30.75 |
$29.91 |
$31.00 |
$35.76 |
$30.36 |
$32.53 |
$38.35 |
$50.90 |
$21.00 |
$23.28 |
$26.43 |
Total Capital |
|
1,574 |
1,512 |
1,541 |
1,799 |
1,588 |
2,000 |
2,227 |
2,803 |
1,596 |
1,721 |
1,835 |
Total Debt |
|
238 |
247 |
247 |
297 |
298 |
433 |
437 |
503 |
498 |
546 |
547 |
Total Long-Term Debt |
|
200 |
247 |
247 |
297 |
298 |
298 |
302 |
254 |
249 |
546 |
547 |
Net Debt |
|
226 |
231 |
231 |
290 |
286 |
408 |
415 |
503 |
455 |
516 |
509 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
238 |
247 |
247 |
297 |
298 |
433 |
437 |
11,655 |
498 |
546 |
547 |
Total Depreciation and Amortization (D&A) |
|
94 |
99 |
97 |
-6.77 |
-2.74 |
16 |
23 |
18 |
28 |
26 |
26 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.50 |
$2.23 |
$2.04 |
$4.10 |
$0.44 |
$4.42 |
$3.18 |
$3.40 |
($0.06) |
$1.09 |
$2.49 |
Adjusted Weighted Average Basic Shares Outstanding |
|
41.65M |
41.91M |
41.16M |
41.37M |
41.57M |
41.74M |
41.88M |
42M |
41.60M |
41.30M |
41.30M |
Adjusted Diluted Earnings per Share |
|
$2.47 |
$2.20 |
$2.02 |
$4.08 |
$0.44 |
$4.40 |
$3.17 |
$3.39 |
($0.06) |
$1.09 |
$2.48 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
42.23M |
42.42M |
41.48M |
41.57M |
41.89M |
41.95M |
42.04M |
42.20M |
41.80M |
41.40M |
41.50M |
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 |
|
41.09M |
40.39M |
40.34M |
40.78M |
40.99M |
41.27M |
41.42M |
41.35M |
40.84M |
40.88M |
40.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
104 |
93 |
84 |
62 |
18 |
206 |
142 |
170 |
15 |
45 |
103 |
Normalized NOPAT Margin |
|
9.96% |
8.78% |
7.50% |
5.35% |
1.56% |
14.58% |
10.94% |
12.95% |
1.09% |
3.08% |
6.59% |
Pre Tax Income Margin |
|
13.96% |
12.16% |
10.23% |
7.65% |
1.66% |
16.71% |
12.32% |
15.97% |
1.21% |
3.65% |
8.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.29 |
9.87 |
9.67 |
7.42 |
1.50 |
-61.39 |
10.50 |
15.12 |
0.85 |
1.79 |
3.72 |
NOPAT to Interest Expense |
|
7.34 |
7.12 |
7.09 |
14.18 |
1.41 |
11.82 |
8.77 |
12.26 |
1.02 |
1.52 |
2.97 |
EBIT Less CapEx to Interest Expense |
|
10.29 |
9.87 |
9.67 |
7.42 |
1.50 |
-61.39 |
10.50 |
15.12 |
0.85 |
1.79 |
3.72 |
NOPAT Less CapEx to Interest Expense |
|
7.34 |
7.12 |
7.09 |
14.18 |
1.41 |
11.82 |
8.77 |
12.26 |
1.02 |
1.52 |
2.97 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
37.64% |
45.49% |
52.90% |
27.21% |
254.53% |
25.65% |
37.21% |
30.16% |
265.66% |
119.78% |
53.99% |
Augmented Payout Ratio |
|
42.83% |
68.97% |
78.58% |
28.19% |
282.27% |
25.65% |
38.86% |
33.27% |
386.87% |
134.22% |
62.35% |
Quarterly Metrics And Ratios for Horace Mann Educators
This table displays calculated financial ratios and metrics derived from Horace Mann Educators' 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 |
|
3.40% |
4.10% |
1.28% |
2.31% |
10.05% |
15.80% |
8.67% |
8.56% |
8.67% |
1.57% |
8.00% |
EBITDA Growth |
|
47.15% |
-105.27% |
-48.96% |
-389.47% |
-44.20% |
383.68% |
169.39% |
218.28% |
143.07% |
2.60% |
37.63% |
EBIT Growth |
|
23.16% |
-107.22% |
-67.60% |
-160.00% |
-41.88% |
282.24% |
307.41% |
129.49% |
213.97% |
2.33% |
43.94% |
NOPAT Growth |
|
25.15% |
-126.62% |
-67.49% |
-160.00% |
-42.65% |
317.87% |
301.52% |
134.80% |
193.16% |
-3.29% |
44.15% |
Net Income Growth |
|
25.15% |
-124.52% |
-67.49% |
-204.76% |
-42.65% |
336.53% |
301.52% |
129.69% |
193.16% |
-3.29% |
44.15% |
EPS Growth |
|
25.64% |
-124.84% |
-66.67% |
-210.00% |
-42.86% |
340.00% |
300.00% |
129.03% |
196.43% |
-4.17% |
43.75% |
Operating Cash Flow Growth |
|
-41.79% |
107.84% |
-9.72% |
529.94% |
26.54% |
84.74% |
-13.77% |
-40.44% |
217.66% |
88.05% |
88.99% |
Free Cash Flow Firm Growth |
|
4,099.37% |
205.84% |
-8,418.90% |
-68.59% |
-101.78% |
-100.69% |
203.41% |
-203.08% |
-1,703.57% |
12.28% |
-100.99% |
Invested Capital Growth |
|
-27.94% |
-88.56% |
453.49% |
-8.98% |
1.45% |
7.83% |
-84.43% |
9.71% |
14.79% |
6.58% |
7.53% |
Revenue Q/Q Growth |
|
-1.26% |
0.95% |
1.97% |
0.66% |
6.21% |
6.22% |
-4.31% |
0.56% |
6.33% |
-0.72% |
1.75% |
EBITDA Q/Q Growth |
|
2,005.26% |
-152.49% |
177.37% |
-163.27% |
317.20% |
166.83% |
-26.53% |
-72.22% |
346.36% |
12.63% |
-1.45% |
EBIT Q/Q Growth |
|
490.00% |
-210.68% |
131.27% |
-292.59% |
187.18% |
247.06% |
-30.08% |
-86.06% |
828.26% |
13.11% |
-1.66% |
NOPAT Q/Q Growth |
|
585.71% |
-188.87% |
136.40% |
-265.45% |
207.14% |
237.61% |
-32.91% |
-85.66% |
802.63% |
11.37% |
0.00% |
Net Income Q/Q Growth |
|
585.71% |
-181.86% |
139.52% |
-293.94% |
191.41% |
237.61% |
-32.91% |
-85.66% |
802.63% |
11.37% |
0.00% |
EPS Q/Q Growth |
|
590.00% |
-181.63% |
140.00% |
-293.75% |
190.32% |
242.86% |
-33.33% |
-85.94% |
822.22% |
10.84% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
328.03% |
55.59% |
55.12% |
-21.88% |
-32.89% |
127.15% |
-27.60% |
-46.04% |
257.96% |
34.47% |
-27.24% |
Free Cash Flow Firm Q/Q Growth |
|
34.81% |
1,856.14% |
-174.89% |
101.59% |
-107.62% |
-663.39% |
11,278.13% |
-101.59% |
-33.33% |
62.87% |
-25.60% |
Invested Capital Q/Q Growth |
|
-10.43% |
1.38% |
607.16% |
-85.83% |
-0.16% |
7.76% |
2.11% |
-0.13% |
4.47% |
0.04% |
3.03% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
10.73% |
-5.58% |
4.23% |
-2.66% |
5.44% |
13.67% |
10.50% |
2.90% |
12.17% |
13.81% |
13.37% |
EBIT Margin |
|
6.94% |
-7.61% |
2.33% |
-4.46% |
3.66% |
11.97% |
8.75% |
1.21% |
10.59% |
12.06% |
11.66% |
Profit (Net Income) Margin |
|
6.05% |
-4.90% |
1.90% |
-3.66% |
3.15% |
10.02% |
7.02% |
1.00% |
8.50% |
9.54% |
9.37% |
Tax Burden Percent |
|
87.18% |
64.48% |
81.48% |
82.05% |
86.03% |
83.69% |
80.30% |
82.61% |
80.33% |
79.09% |
80.42% |
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 |
|
12.82% |
0.00% |
18.52% |
0.00% |
13.97% |
16.31% |
19.70% |
17.39% |
19.67% |
20.91% |
19.58% |
Return on Invested Capital (ROIC) |
|
4.34% |
-0.93% |
0.39% |
-2.56% |
2.80% |
8.83% |
1.61% |
0.91% |
7.70% |
8.37% |
8.18% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.34% |
-0.91% |
0.39% |
-2.94% |
2.80% |
8.83% |
1.61% |
0.91% |
7.70% |
8.37% |
8.18% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.34% |
-3.25% |
1.24% |
-1.24% |
1.37% |
4.05% |
5.74% |
0.41% |
3.60% |
3.72% |
3.50% |
Return on Equity (ROE) |
|
5.68% |
-4.18% |
1.63% |
-3.80% |
4.17% |
12.89% |
7.34% |
1.32% |
11.30% |
12.09% |
11.68% |
Cash Return on Invested Capital (CROIC) |
|
38.04% |
159.20% |
-138.79% |
8.99% |
-2.32% |
-4.82% |
147.11% |
-4.40% |
-7.71% |
-0.59% |
-0.98% |
Operating Return on Assets (OROA) |
|
0.68% |
-0.75% |
0.23% |
-0.45% |
0.39% |
1.28% |
0.94% |
0.13% |
1.17% |
1.32% |
1.30% |
Return on Assets (ROA) |
|
0.59% |
-0.48% |
0.19% |
-0.37% |
0.33% |
1.07% |
0.75% |
0.11% |
0.94% |
1.04% |
1.04% |
Return on Common Equity (ROCE) |
|
5.68% |
-4.18% |
1.63% |
-3.80% |
4.17% |
12.89% |
7.34% |
1.32% |
11.30% |
12.09% |
11.68% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.72% |
0.00% |
0.54% |
-0.23% |
-1.07% |
0.00% |
5.36% |
6.74% |
8.09% |
0.00% |
8.53% |
Net Operating Profit after Tax (NOPAT) |
|
20 |
-18 |
6.60 |
-11 |
12 |
40 |
27 |
3.80 |
34 |
38 |
38 |
NOPAT Margin |
|
6.05% |
-5.32% |
1.90% |
-3.12% |
3.15% |
10.02% |
7.02% |
1.00% |
8.50% |
9.54% |
9.37% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.02% |
0.00% |
0.38% |
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 |
|
93.06% |
107.61% |
97.67% |
104.46% |
96.34% |
88.03% |
91.25% |
98.79% |
89.42% |
87.94% |
88.34% |
Earnings before Interest and Taxes (EBIT) |
|
23 |
-26 |
8.10 |
-16 |
14 |
47 |
33 |
4.60 |
43 |
48 |
48 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
36 |
-19 |
15 |
-9.30 |
20 |
54 |
40 |
11 |
49 |
55 |
55 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.25 |
1.28 |
0.79 |
1.06 |
1.10 |
1.09 |
1.23 |
1.11 |
1.11 |
1.24 |
1.30 |
Price to Tangible Book Value (P/TBV) |
|
1.62 |
1.64 |
0.92 |
1.34 |
1.40 |
1.35 |
1.51 |
1.35 |
1.33 |
1.48 |
1.54 |
Price to Revenue (P/Rev) |
|
1.00 |
1.04 |
0.95 |
0.85 |
0.82 |
0.88 |
1.00 |
0.88 |
0.92 |
1.02 |
1.10 |
Price to Earnings (P/E) |
|
3.56 |
71.27 |
212.80 |
0.00 |
0.00 |
28.57 |
23.04 |
16.40 |
13.69 |
15.55 |
15.25 |
Dividend Yield |
|
3.86% |
3.71% |
4.06% |
4.57% |
4.64% |
4.19% |
3.63% |
4.11% |
3.86% |
3.47% |
3.21% |
Earnings Yield |
|
28.13% |
1.40% |
0.47% |
0.00% |
0.00% |
3.50% |
4.34% |
6.10% |
7.31% |
6.43% |
6.56% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.15 |
1.17 |
0.16 |
1.02 |
1.04 |
1.05 |
1.15 |
1.06 |
1.05 |
1.15 |
1.20 |
Enterprise Value to Revenue (EV/Rev) |
|
1.34 |
1.37 |
1.31 |
1.19 |
1.18 |
1.23 |
1.35 |
1.23 |
1.24 |
1.35 |
1.42 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.27 |
42.32 |
59.87 |
72.46 |
252.24 |
22.66 |
19.36 |
14.98 |
12.58 |
13.60 |
13.32 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.51 |
113.11 |
0.00 |
0.00 |
0.00 |
33.80 |
25.85 |
18.99 |
15.15 |
16.39 |
15.82 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.28 |
94.26 |
0.00 |
0.00 |
0.00 |
40.04 |
31.14 |
22.92 |
18.56 |
20.50 |
19.77 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.67 |
10.88 |
11.07 |
6.67 |
6.53 |
5.96 |
6.96 |
7.11 |
5.34 |
4.66 |
4.37 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.53 |
0.15 |
0.00 |
10.85 |
0.00 |
0.00 |
0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.46 |
0.45 |
0.30 |
0.45 |
0.52 |
0.46 |
0.45 |
0.45 |
0.42 |
0.42 |
0.41 |
Long-Term Debt to Equity |
|
0.23 |
0.23 |
0.15 |
0.23 |
0.52 |
0.46 |
0.45 |
0.45 |
0.42 |
0.42 |
0.41 |
Financial Leverage |
|
0.31 |
3.58 |
3.19 |
0.42 |
0.49 |
0.46 |
3.57 |
0.45 |
0.47 |
0.44 |
0.43 |
Leverage Ratio |
|
9.60 |
8.15 |
8.83 |
11.61 |
12.56 |
12.03 |
9.77 |
12.10 |
12.03 |
11.59 |
11.21 |
Compound Leverage Factor |
|
9.60 |
8.15 |
8.83 |
11.61 |
12.56 |
12.03 |
9.77 |
12.10 |
12.03 |
11.59 |
11.21 |
Debt to Total Capital |
|
31.62% |
31.20% |
23.26% |
31.13% |
34.19% |
31.72% |
31.08% |
31.13% |
29.81% |
29.82% |
28.95% |
Short-Term Debt to Total Capital |
|
15.81% |
15.60% |
11.63% |
15.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
15.81% |
15.60% |
11.63% |
15.57% |
34.19% |
31.72% |
31.08% |
31.13% |
29.81% |
29.82% |
28.95% |
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 |
|
68.38% |
68.80% |
76.74% |
68.87% |
65.81% |
68.28% |
68.92% |
68.87% |
70.19% |
70.18% |
71.05% |
Debt to EBITDA |
|
1.18 |
11.29 |
16.60 |
22.04 |
82.74 |
6.87 |
5.23 |
4.38 |
3.56 |
3.53 |
3.22 |
Net Debt to EBITDA |
|
1.09 |
10.32 |
16.60 |
21.02 |
77.52 |
6.49 |
5.04 |
4.27 |
3.30 |
3.28 |
3.04 |
Long-Term Debt to EBITDA |
|
0.59 |
5.65 |
8.30 |
11.02 |
82.74 |
6.87 |
5.23 |
4.38 |
3.56 |
3.53 |
3.22 |
Debt to NOPAT |
|
4.76 |
25.15 |
-1,778.57 |
-71.16 |
-39.40 |
12.13 |
8.42 |
6.71 |
5.25 |
5.32 |
4.78 |
Net Debt to NOPAT |
|
4.41 |
22.99 |
-1,778.57 |
-67.86 |
-36.91 |
11.47 |
8.10 |
6.53 |
4.87 |
4.95 |
4.51 |
Long-Term Debt to NOPAT |
|
2.38 |
12.58 |
-889.29 |
-35.59 |
-39.40 |
12.13 |
8.42 |
6.71 |
5.25 |
5.32 |
4.78 |
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) |
|
631 |
12,341 |
-9,242 |
147 |
-11 |
-86 |
9,557 |
-152 |
-202 |
-75 |
-94 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
119.04 |
2,091.74 |
-1,379.45 |
21.30 |
-1.49 |
-9.94 |
1,098.54 |
-17.41 |
-23.22 |
-8.82 |
-10.58 |
Operating Cash Flow to Interest Expense |
|
6.75 |
9.44 |
12.90 |
9.78 |
6.04 |
11.97 |
8.56 |
4.62 |
16.54 |
22.76 |
15.82 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.75 |
9.44 |
12.90 |
9.78 |
6.04 |
11.97 |
8.56 |
4.62 |
16.54 |
22.76 |
15.82 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,575 |
1,596 |
11,288 |
1,600 |
1,597 |
1,721 |
1,758 |
1,755 |
1,834 |
1,835 |
1,890 |
Invested Capital Turnover |
|
0.72 |
0.18 |
0.21 |
0.82 |
0.89 |
0.88 |
0.23 |
0.91 |
0.91 |
0.88 |
0.87 |
Increase / (Decrease) in Invested Capital |
|
-611 |
-12,359 |
9,249 |
-158 |
23 |
125 |
-9,531 |
155 |
236 |
113 |
132 |
Enterprise Value (EV) |
|
1,807 |
1,866 |
1,796 |
1,638 |
1,665 |
1,802 |
2,021 |
1,868 |
1,932 |
2,108 |
2,263 |
Market Capitalization |
|
1,345 |
1,411 |
1,298 |
1,163 |
1,153 |
1,285 |
1,495 |
1,336 |
1,425 |
1,599 |
1,746 |
Book Value per Share |
|
$26.32 |
$26.85 |
$40.24 |
$26.98 |
$25.74 |
$28.78 |
$29.33 |
$29.51 |
$31.57 |
$31.59 |
$32.85 |
Tangible Book Value per Share |
|
$20.25 |
$21.00 |
$34.46 |
$21.30 |
$20.15 |
$23.28 |
$23.98 |
$24.20 |
$26.33 |
$26.43 |
$27.80 |
Total Capital |
|
1,575 |
1,596 |
2,141 |
1,600 |
1,597 |
1,721 |
1,758 |
1,755 |
1,834 |
1,835 |
1,890 |
Total Debt |
|
498 |
498 |
498 |
498 |
546 |
546 |
546 |
547 |
547 |
547 |
547 |
Total Long-Term Debt |
|
249 |
249 |
249 |
249 |
546 |
546 |
546 |
547 |
547 |
547 |
547 |
Net Debt |
|
462 |
455 |
498 |
475 |
512 |
516 |
526 |
532 |
507 |
509 |
517 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
-1.43 |
0.00 |
1.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
498 |
498 |
9,645 |
498 |
546 |
546 |
546 |
547 |
547 |
547 |
547 |
Total Depreciation and Amortization (D&A) |
|
13 |
6.90 |
6.60 |
6.30 |
6.60 |
6.70 |
6.60 |
6.40 |
6.40 |
7.00 |
7.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.33 |
($0.39) |
$0.16 |
($0.31) |
$0.28 |
$0.96 |
$0.64 |
$0.09 |
$0.83 |
$0.93 |
$0.93 |
Adjusted Weighted Average Basic Shares Outstanding |
|
41.40M |
41.60M |
41.30M |
41.30M |
41.30M |
41.30M |
41.30M |
41.40M |
41.20M |
41.30M |
41.30M |
Adjusted Diluted Earnings per Share |
|
$0.33 |
($0.40) |
$0.16 |
($0.31) |
$0.28 |
$0.96 |
$0.64 |
$0.09 |
$0.83 |
$0.92 |
$0.92 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
41.60M |
41.80M |
41.40M |
41.40M |
41.40M |
41.40M |
41.50M |
41.60M |
41.40M |
41.50M |
41.60M |
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 |
|
40.90M |
40.84M |
40.84M |
40.84M |
40.84M |
40.88M |
40.96M |
40.77M |
40.76M |
40.87M |
40.78M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
-18 |
6.60 |
-11 |
12 |
40 |
27 |
3.80 |
34 |
38 |
38 |
Normalized NOPAT Margin |
|
6.05% |
-5.32% |
1.90% |
-3.12% |
3.15% |
10.02% |
7.02% |
1.00% |
8.50% |
9.54% |
9.37% |
Pre Tax Income Margin |
|
6.94% |
-7.61% |
2.33% |
-4.46% |
3.66% |
11.97% |
8.75% |
1.21% |
10.59% |
12.06% |
11.66% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.42 |
-4.39 |
1.21 |
-2.26 |
1.81 |
5.49 |
3.79 |
0.53 |
4.91 |
5.68 |
5.34 |
NOPAT to Interest Expense |
|
3.85 |
-3.07 |
0.99 |
-1.58 |
1.56 |
4.59 |
3.05 |
0.44 |
3.94 |
4.49 |
4.29 |
EBIT Less CapEx to Interest Expense |
|
4.42 |
-4.39 |
1.21 |
-2.26 |
1.81 |
5.49 |
3.79 |
0.53 |
4.91 |
5.68 |
5.34 |
NOPAT Less CapEx to Interest Expense |
|
3.85 |
-3.07 |
0.99 |
-1.58 |
1.56 |
4.59 |
3.05 |
0.44 |
3.94 |
4.49 |
4.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
50.00% |
265.66% |
867.21% |
-2,128.00% |
-477.68% |
119.78% |
83.67% |
67.12% |
53.03% |
53.99% |
48.82% |
Augmented Payout Ratio |
|
76.39% |
386.87% |
1,296.72% |
-2,748.00% |
-535.71% |
134.22% |
86.90% |
73.87% |
61.29% |
62.35% |
56.51% |
Key Financial Trends
Horace Mann Educators (NYSE: HMN) has demonstrated a generally improving financial performance over the last several quarters, with some fluctuations in key metrics. Below is a summary of the most significant trends observed from the last four years of quarterly income statements, cash flow statements, and balance sheets.
- Steady Growth in Net Income: Net income has shown a strong rebound after a period of losses in 2022 and early 2023. For example, Q1 2025 net income was $38.2 million versus a loss of $12.8 million in Q2 2023, indicating recovery and improved profitability.
- Increasing Earnings Per Share (EPS): EPS has trended upwards, with Q1 2025 showing a basic EPS of $0.93 compared to negative EPS of -$0.31 in Q2 2023 and -$0.39 in Q4 2022, reflecting better earnings performance on a per-share basis.
- Strong Capital Gains Contribution: Net realized and unrealized capital gains on investments have been robust, with $112.6 million reported in Q1 2025, supporting total non-interest income and overall revenue.
- Healthy Operating Cash Flow: Net cash from operating activities remains strong, with $140.8 million in Q1 2025, indicating good cash generation from core business operations.
- Improved Equity Position: Total common equity has increased to approximately $1.34 billion by Q1 2025 from about $1.07 billion in early 2023, highlighting strengthened shareholder equity and balance sheet resilience.
- Stable Interest Expenses: The long-term debt interest expense has slightly fluctuated but remained roughly between $6.7 million and $8.9 million quarterly, indicating stable financing costs over time.
- Consistent Premiums Earned: Premiums earned hover around $255 million to $300 million quarterly, supporting steady underwriting revenue streams but with minor quarterly variations.
- Fluctuating Insurance Claims: Property and liability insurance claims have varied significantly, reaching $261 million in Q2 2024 but dropping to $236 million in Q1 2025. The claims volatility impacts underwriting results and overall expenses.
- Rising Operating and Amortization Expenses: Other operating expenses and amortization expenses have generally trended higher, with Q1 2025 reporting $90.8 million and $33.2 million respectively, up from lower levels in 2022, which pressures profitability.
- Negative Net Interest Income: Net interest income remains negative due to consistent interest expense on debt with no reported interest income, resulting in a net interest expense of around $8.9 million in Q1 2025, slightly higher than prior periods.
In summary, Horace Mann Educators has shown a solid recovery from losses in 2022, with improving earnings, EPS, and cash flow, supported by strong capital gains and premium revenues. However, the company faces challenges from fluctuating insurance claims, rising operating costs, and continual interest expenses. Investors should monitor expense control and claims experience, which are key to sustaining earnings growth in future periods.
09/17/25 04:48 PM ETAI Generated. May Contain Errors.