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 shown a generally positive financial trajectory over the last four years, particularly in its profitability and cash flow generation, with some fluctuations that investors should note.
Positive Highlights:
- Consistent Net Income Growth: Quarterly net income climbed from a low of $3.8 million in Q2 2024 to $38.2 million in Q1 2025, illustrating strong profitability improvement over recent quarters.
- Strong Capital Gains Contribution: Net realized and unrealized capital gains have been a significant source of income, reaching $112.6 million in Q1 2025, supporting overall non-interest income.
- Robust Cash Flow from Operations: Net cash from operating activities has been consistently strong, with $140.8 million generated in Q1 2025, indicating solid operational cash generation capability.
- Stable Premiums Earned: Premiums earned remained fairly steady around $275 million to $300 million per quarter, reflecting stable insurance business revenue.
- Shareholder Returns: Horace Mann maintained steady dividend payments per share around $0.33-$0.35 per quarter, indicative of a shareholder-friendly capital return policy.
- Solid Equity Base Growth: Total common equity increased from approximately $1.07 billion in early 2022 to about $1.34 billion by Q1 2025, demonstrating strengthening capital position over time.
Neutral Observations:
- Interest Expense Remains Elevated: Long-term debt interest expense rose from $5.9 million in Q4 2022 to around $8.9 million in Q1 2025, reflecting increased debt levels or rising rates but was stable in the last several quarters.
- Stable Trading Securities Assets: Trading account securities hovered around $5.5 billion to $5.6 billion, indicating steady investment strategy with large asset backing but no aggressive growth implied.
- Total Assets and Liabilities Growth Moderate: Total assets and liabilities rose gradually from around $13.3 billion in late 2022 to $14.4 billion by Q1 2025, showing steady but not rapid growth.
Negative Factors to Consider:
- Recurring Net Interest Expense: The company consistently reported a net interest expense (negative net interest income) of about $8.5M to $8.9M quarterly, which negatively impacts profitability.
- Increased Other Operating Expenses and Amortization: Other operating expenses and amortization have shown fluctuations but remain a significant cost burden, reaching $90.8 million and $33.2 million respectively in Q1 2025.
- Volatile Claims and Claims Expense: Insurance claims have varied but remained high, $236 million in Q1 2025, impacting underwriting profitability and highlighting exposure to insurance risk.
- Downturn in Q2 2023: The company posted a net loss of $12.8 million in Q2 2023, reflecting possible operational or market challenges during that period.
Summary: Horace Mann Educators has recovered well from setbacks in mid-2023, delivering improving net income and cash flows. The company’s strong capital gains and steady premiums underpin revenue growth. Operational costs and interest expenses remain a challenge to watch, but stable shareholder returns and an improving equity base provide a solid foundation for investors. Overall, the financial statements suggest a company on a positive trajectory with some risks around expenses and claims that should be monitored.
08/28/25 02:47 AM ETAI Generated. May Contain Errors.