Annual Income Statements for Unum Group
This table shows Unum Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Unum Group
This table shows Unum Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
510 |
289 |
358 |
393 |
202 |
331 |
395 |
390 |
646 |
349 |
189 |
Consolidated Net Income / (Loss) |
|
510 |
289 |
358 |
393 |
202 |
331 |
395 |
390 |
646 |
349 |
189 |
Net Income / (Loss) Continuing Operations |
|
510 |
289 |
358 |
393 |
202 |
331 |
395 |
390 |
646 |
349 |
189 |
Total Pre-Tax Income |
|
642 |
374 |
451 |
498 |
262 |
429 |
496 |
496 |
815 |
446 |
244 |
Total Revenue |
|
2,908 |
2,958 |
2,988 |
3,063 |
3,044 |
3,096 |
3,151 |
3,184 |
3,168 |
3,184 |
3,040 |
Net Interest Income / (Expense) |
|
-51 |
-47 |
-48 |
-49 |
-49 |
-49 |
-50 |
-50 |
-49 |
-53 |
-52 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
51 |
47 |
48 |
49 |
49 |
49 |
50 |
50 |
49 |
53 |
52 |
Long-Term Debt Interest Expense |
|
51 |
47 |
48 |
49 |
49 |
49 |
50 |
50 |
49 |
53 |
52 |
Total Non-Interest Income |
|
2,959 |
3,005 |
3,036 |
3,112 |
3,093 |
3,145 |
3,200 |
3,233 |
3,217 |
3,237 |
3,092 |
Other Service Charges |
|
63 |
64 |
68 |
71 |
72 |
69 |
78 |
72 |
73 |
72 |
82 |
Net Realized & Unrealized Capital Gains on Investments |
|
507 |
531 |
509 |
532 |
495 |
525 |
512 |
535 |
515 |
534 |
306 |
Premiums Earned |
|
2,389 |
2,410 |
2,459 |
2,509 |
2,526 |
2,552 |
2,610 |
2,627 |
2,629 |
2,631 |
2,703 |
Total Non-Interest Expense |
|
2,266 |
2,584 |
2,537 |
2,565 |
2,782 |
2,667 |
2,655 |
2,688 |
2,353 |
2,739 |
2,796 |
Salaries and Employee Benefits |
|
557 |
563 |
569 |
581 |
588 |
596 |
619 |
615 |
609 |
581 |
654 |
Property & Liability Insurance Claims |
|
1,843 |
1,850 |
1,882 |
1,838 |
1,779 |
1,813 |
1,893 |
1,867 |
1,865 |
1,856 |
1,960 |
Amortization of Deferred Policy Acquisition Costs |
|
- |
- |
-158 |
-157 |
- |
- |
-167 |
-165 |
- |
- |
-173 |
Current and Future Benefits |
|
-342 |
-71 |
-146 |
-84 |
168 |
6.80 |
-108 |
-57 |
-403 |
5.20 |
-89 |
Other Operating Expenses |
|
244 |
272 |
273 |
274 |
272 |
293 |
291 |
301 |
312 |
319 |
319 |
Amortization Expense |
|
103 |
108 |
116 |
114 |
129 |
123 |
126 |
128 |
134 |
133 |
125 |
Income Tax Expense |
|
131 |
84 |
93 |
106 |
60 |
98 |
101 |
106 |
169 |
97 |
55 |
Basic Earnings per Share |
|
$2.55 |
$1.44 |
$1.81 |
$1.99 |
$1.03 |
$1.70 |
$2.05 |
$2.05 |
$3.46 |
$1.93 |
$1.06 |
Weighted Average Basic Shares Outstanding |
|
198.94M |
197.29M |
197.07M |
195.62M |
195.05M |
191.52M |
189.38M |
185.77M |
182.61M |
176.78M |
174.36M |
Diluted Earnings per Share |
|
$2.53 |
$1.44 |
$1.80 |
$1.98 |
$1.02 |
$1.70 |
$2.04 |
$2.05 |
$3.46 |
$1.91 |
$1.06 |
Weighted Average Diluted Shares Outstanding |
|
198.94M |
197.29M |
197.07M |
195.62M |
195.05M |
191.52M |
189.38M |
185.77M |
182.61M |
176.78M |
174.36M |
Weighted Average Basic & Diluted Shares Outstanding |
|
198.94M |
197.29M |
197.07M |
195.62M |
195.05M |
191.52M |
189.38M |
185.77M |
182.61M |
176.78M |
174.36M |
Cash Dividends to Common per Share |
|
$0.33 |
- |
$0.33 |
$0.33 |
$0.37 |
- |
$0.37 |
$0.37 |
$0.42 |
- |
$0.42 |
Annual Cash Flow Statements for Unum Group
This table details how cash moves in and out of Unum Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
10 |
-13 |
-23 |
17 |
-9.90 |
113 |
-122 |
44 |
27 |
17 |
Net Cash From Operating Activities |
|
1,292 |
1,122 |
1,164 |
1,537 |
1,607 |
469 |
1,388 |
1,419 |
1,203 |
1,513 |
Net Cash From Continuing Operating Activities |
|
1,467 |
1,320 |
1,366 |
1,742 |
1,704 |
410 |
1,388 |
1,419 |
1,203 |
1,513 |
Net Income / (Loss) Continuing Operations |
|
867 |
931 |
994 |
523 |
1,100 |
793 |
981 |
1,407 |
1,284 |
1,779 |
Consolidated Net Income / (Loss) |
|
867 |
931 |
994 |
523 |
1,100 |
793 |
981 |
1,407 |
1,284 |
1,779 |
Depreciation Expense |
|
100 |
102 |
103 |
101 |
110 |
114 |
120 |
111 |
109 |
116 |
Amortization Expense |
|
- |
- |
- |
- |
0.00 |
2.60 |
70 |
50 |
44 |
41 |
Non-Cash Adjustments to Reconcile Net Income |
|
83 |
14 |
-13 |
86 |
105 |
-2,203 |
-61 |
33 |
27 |
48 |
Changes in Operating Assets and Liabilities, net |
|
417 |
273 |
79 |
826 |
292 |
1,763 |
278 |
-182 |
-261 |
-471 |
Net Cash From Investing Activities |
|
-713 |
-716 |
-499 |
-930 |
-1,394 |
-268 |
-1,341 |
-956 |
-726 |
-344 |
Net Cash From Continuing Investing Activities |
|
-713 |
-716 |
-499 |
-930 |
-1,394 |
-268 |
-1,341 |
-956 |
-726 |
-344 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-100 |
-85 |
-105 |
-144 |
-151 |
-119 |
-110 |
-102 |
-135 |
-126 |
Purchase of Investment Securities |
|
-4,257 |
-4,071 |
-3,649 |
-4,898 |
-4,963 |
-3,429 |
-4,637 |
-3,341 |
-3,494 |
-3,163 |
Sale and/or Maturity of Investments |
|
3,644 |
3,441 |
3,255 |
4,112 |
3,720 |
3,280 |
3,406 |
2,487 |
2,903 |
2,944 |
Net Cash From Financing Activities |
|
-569 |
-419 |
-688 |
-590 |
-223 |
-89 |
-169 |
-419 |
-450 |
-1,152 |
Net Cash From Continuing Financing Activities |
|
-569 |
-419 |
-688 |
-590 |
-223 |
-89 |
-169 |
-419 |
-450 |
-1,152 |
Issuance of Debt |
|
271 |
609 |
0.00 |
291 |
842 |
494 |
588 |
349 |
0.00 |
392 |
Issuance of Common Equity |
|
6.40 |
8.50 |
11 |
4.60 |
6.10 |
4.40 |
3.40 |
4.00 |
5.20 |
6.00 |
Repayment of Debt |
|
-226 |
-414 |
-64 |
-260 |
-519 |
-480 |
-563 |
-368 |
-2.00 |
-350 |
Repurchase of Common Equity |
|
-418 |
-405 |
-402 |
-356 |
-400 |
0.00 |
-50 |
-200 |
-250 |
-973 |
Payment of Dividends |
|
-174 |
-183 |
-196 |
-216 |
-229 |
-232 |
-239 |
-254 |
-277 |
-297 |
Other Financing Activities, Net |
|
-28 |
-34 |
-37 |
-53 |
78 |
125 |
92 |
50 |
74 |
70 |
Quarterly Cash Flow Statements for Unum Group
This table details how cash moves in and out of Unum Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-8.10 |
-24 |
3.90 |
-15 |
58 |
-20 |
133 |
-146 |
31 |
-0.60 |
75 |
Net Cash From Operating Activities |
|
277 |
357 |
151 |
314 |
395 |
344 |
298 |
339 |
390 |
486 |
354 |
Net Cash From Continuing Operating Activities |
|
277 |
357 |
151 |
314 |
395 |
344 |
298 |
339 |
390 |
486 |
354 |
Net Income / (Loss) Continuing Operations |
|
510 |
289 |
358 |
393 |
202 |
331 |
395 |
390 |
646 |
349 |
189 |
Consolidated Net Income / (Loss) |
|
510 |
289 |
358 |
393 |
202 |
331 |
395 |
390 |
646 |
349 |
189 |
Depreciation Expense |
|
27 |
27 |
27 |
26 |
28 |
28 |
30 |
29 |
31 |
26 |
30 |
Amortization Expense |
|
12 |
12 |
11 |
11 |
11 |
11 |
10 |
10 |
10 |
10 |
9.60 |
Non-Cash Adjustments to Reconcile Net Income |
|
6.40 |
30 |
-11 |
32 |
34 |
-28 |
26 |
30 |
-44 |
35 |
198 |
Changes in Operating Assets and Liabilities, net |
|
-278 |
-0.60 |
-235 |
-148 |
120 |
1.50 |
-164 |
-120 |
-252 |
65 |
-73 |
Net Cash From Investing Activities |
|
-177 |
-265 |
-41 |
-233 |
-225 |
-227 |
18 |
-291 |
-120 |
49 |
-12 |
Net Cash From Continuing Investing Activities |
|
-177 |
-265 |
-41 |
-233 |
-225 |
-227 |
18 |
-291 |
-120 |
49 |
-12 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-26 |
-31 |
-29 |
-27 |
-33 |
-46 |
-28 |
-28 |
-38 |
-32 |
-36 |
Purchase of Investment Securities |
|
-892 |
-618 |
-485 |
-1,010 |
-1,217 |
-782 |
-635 |
-538 |
-597 |
-1,393 |
-439 |
Sale and/or Maturity of Investments |
|
742 |
384 |
474 |
804 |
1,024 |
600 |
681 |
275 |
515 |
1,474 |
463 |
Net Cash From Financing Activities |
|
-108 |
-116 |
-106 |
-96 |
-112 |
-136 |
-183 |
-194 |
-240 |
-535 |
-267 |
Net Cash From Continuing Financing Activities |
|
-108 |
-116 |
-106 |
-96 |
-112 |
-136 |
-183 |
-194 |
-240 |
-535 |
-267 |
Issuance of Common Equity |
|
1.00 |
1.30 |
1.20 |
1.50 |
1.40 |
1.10 |
1.30 |
2.10 |
1.40 |
1.20 |
1.40 |
Repurchase of Common Equity |
|
-43 |
-64 |
-51 |
-47 |
-76 |
-76 |
-122 |
-178 |
-200 |
-473 |
-201 |
Payment of Dividends |
|
-66 |
-66 |
-69 |
-65 |
-71 |
-71 |
-73 |
-69 |
-78 |
-77 |
-77 |
Other Financing Activities, Net |
|
18 |
12 |
13 |
15 |
34 |
12 |
10 |
9.00 |
37 |
14 |
9.60 |
Annual Balance Sheets for Unum Group
This table presents Unum Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
60,564 |
61,942 |
64,013 |
61,876 |
67,013 |
70,626 |
70,116 |
61,149 |
63,255 |
61,959 |
Cash and Due from Banks |
|
113 |
100 |
77 |
94 |
84 |
197 |
75 |
119 |
146 |
163 |
Trading Account Securities |
|
43,937 |
44,849 |
46,105 |
43,715 |
48,288 |
45,098 |
44,539 |
36,281 |
38,413 |
37,324 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
703 |
693 |
690 |
691 |
693 |
611 |
603 |
615 |
634 |
650 |
Premises and Equipment, Net |
|
524 |
501 |
505 |
547 |
534 |
498 |
463 |
452 |
485 |
488 |
Mortgage Servicing Rights |
|
1,884 |
2,039 |
2,213 |
2,295 |
2,397 |
2,432 |
2,560 |
2,435 |
2,318 |
2,225 |
Unearned Premiums Asset |
|
1,598 |
1,611 |
1,666 |
1,616 |
1,603 |
1,519 |
1,520 |
1,482 |
1,544 |
1,459 |
Deferred Acquisition Cost |
|
2,009 |
2,094 |
2,185 |
2,309 |
2,324 |
2,273 |
2,208 |
2,560 |
2,715 |
2,843 |
Goodwill |
|
231 |
335 |
339 |
350 |
352 |
353 |
352 |
348 |
350 |
349 |
Other Assets |
|
9,565 |
9,719 |
10,234 |
10,259 |
10,739 |
17,645 |
17,796 |
16,857 |
16,650 |
16,459 |
Total Liabilities & Shareholders' Equity |
|
60,564 |
61,942 |
64,013 |
61,876 |
67,013 |
70,626 |
70,116 |
61,149 |
63,255 |
61,959 |
Total Liabilities |
|
51,900 |
52,974 |
54,438 |
53,254 |
57,048 |
59,755 |
58,699 |
52,414 |
53,604 |
50,998 |
Short-Term Debt |
|
352 |
0.00 |
200 |
0.00 |
400 |
- |
0.00 |
2.00 |
0.00 |
275 |
Long-Term Debt |
|
2,449 |
2,999 |
2,738 |
2,971 |
2,927 |
3,346 |
3,442 |
3,428 |
3,430 |
3,465 |
Future Policy Benefits |
|
43,541 |
44,246 |
45,602 |
44,842 |
47,780 |
49,653 |
48,008 |
38,577 |
40,009 |
36,806 |
Unearned Premiums Liability |
|
384 |
364 |
373 |
363 |
364 |
349 |
348 |
366 |
380 |
384 |
Participating Policy Holder Equity |
|
1,675 |
1,624 |
1,595 |
1,595 |
1,600 |
1,664 |
1,791 |
7,491 |
7,283 |
5,634 |
Other Long-Term Liabilities |
|
2,014 |
2,233 |
2,325 |
3,483 |
2,233 |
2,888 |
3,203 |
2,551 |
2,500 |
4,434 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
8,664 |
8,968 |
9,575 |
8,622 |
9,965 |
10,871 |
11,416 |
8,735 |
9,651 |
10,961 |
Total Preferred & Common Equity |
|
8,664 |
8,968 |
9,575 |
8,622 |
9,965 |
10,871 |
11,416 |
8,735 |
9,651 |
10,961 |
Total Common Equity |
|
8,664 |
8,968 |
9,575 |
8,622 |
9,965 |
10,871 |
11,416 |
8,735 |
9,651 |
10,961 |
Common Stock |
|
2,278 |
2,303 |
2,334 |
2,352 |
2,379 |
2,407 |
2,439 |
2,472 |
1,567 |
1,509 |
Retained Earnings |
|
7,995 |
8,744 |
9,542 |
9,863 |
10,729 |
11,270 |
11,853 |
13,141 |
11,432 |
12,914 |
Treasury Stock |
|
-1,625 |
-2,028 |
-2,429 |
-2,779 |
-3,180 |
-3,180 |
-3,230 |
-3,430 |
-39 |
-938 |
Accumulated Other Comprehensive Income / (Loss) |
|
16 |
-51 |
128 |
-814 |
37 |
374 |
354 |
-3,448 |
-3,308 |
-2,524 |
Quarterly Balance Sheets for Unum Group
This table presents Unum Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
60,378 |
62,424 |
61,904 |
59,955 |
62,488 |
62,044 |
64,141 |
62,460 |
Cash and Due from Banks |
|
0.00 |
123 |
108 |
166 |
279 |
133 |
163 |
238 |
Trading Account Securities |
|
0.00 |
37,640 |
36,877 |
35,578 |
37,868 |
37,599 |
39,466 |
37,441 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
0.00 |
636 |
715 |
705 |
661 |
714 |
787 |
623 |
Premises and Equipment, Net |
|
0.00 |
456 |
460 |
463 |
484 |
483 |
495 |
496 |
Mortgage Servicing Rights |
|
0.00 |
2,390 |
2,373 |
2,322 |
2,299 |
2,261 |
2,239 |
2,188 |
Unearned Premiums Asset |
|
0.00 |
1,557 |
1,606 |
1,508 |
1,594 |
1,579 |
1,496 |
1,557 |
Deferred Acquisition Cost |
|
2,527 |
2,602 |
2,647 |
2,669 |
2,755 |
2,792 |
2,824 |
2,893 |
Goodwill |
|
0.00 |
348 |
350 |
348 |
350 |
350 |
352 |
351 |
Other Assets |
|
11,850 |
16,671 |
16,769 |
16,197 |
16,199 |
16,135 |
16,319 |
16,673 |
Total Liabilities & Shareholders' Equity |
|
0.00 |
62,424 |
61,904 |
59,955 |
62,488 |
62,044 |
64,141 |
62,460 |
Total Liabilities |
|
51,975 |
53,176 |
52,659 |
50,336 |
52,268 |
51,580 |
53,189 |
51,246 |
Short-Term Debt |
|
0.00 |
2.00 |
2.00 |
2.00 |
- |
- |
- |
275 |
Long-Term Debt |
|
0.00 |
3,429 |
3,429 |
3,430 |
3,431 |
3,470 |
3,470 |
3,467 |
Future Policy Benefits |
|
37,808 |
39,352 |
38,945 |
36,502 |
38,625 |
37,899 |
39,445 |
37,031 |
Unearned Premiums Liability |
|
407 |
452 |
495 |
447 |
470 |
503 |
475 |
476 |
Participating Policy Holder Equity |
|
5,813 |
7,437 |
7,394 |
7,376 |
7,221 |
7,228 |
7,169 |
7,144 |
Other Long-Term Liabilities |
|
21 |
2,506 |
2,394 |
2,579 |
2,521 |
2,480 |
2,631 |
2,854 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
9,307 |
9,247 |
9,246 |
9,618 |
10,220 |
10,465 |
10,951 |
11,214 |
Total Preferred & Common Equity |
|
8,403 |
9,247 |
9,246 |
9,618 |
10,220 |
10,465 |
10,951 |
11,214 |
Total Common Equity |
|
9,307 |
9,247 |
9,246 |
9,618 |
10,220 |
10,465 |
10,951 |
11,214 |
Common Stock |
|
0.00 |
2,463 |
2,476 |
2,485 |
1,568 |
1,578 |
1,583 |
1,588 |
Retained Earnings |
|
12,918 |
13,430 |
13,758 |
13,889 |
11,754 |
12,075 |
12,642 |
13,026 |
Treasury Stock |
|
0.00 |
-3,483 |
-3,530 |
-3,605 |
-162 |
-342 |
-544 |
-1,221 |
Accumulated Other Comprehensive Income / (Loss) |
|
-3,611 |
-3,162 |
-3,458 |
-3,151 |
-2,940 |
-2,846 |
-2,730 |
-2,179 |
Annual Metrics And Ratios for Unum Group
This table displays calculated financial ratios and metrics derived from Unum Group's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.14% |
3.14% |
2.05% |
2.66% |
3.41% |
9.75% |
-9.39% |
0.31% |
3.39% |
4.06% |
EBITDA Growth |
|
112.38% |
8.34% |
4.00% |
-51.63% |
104.64% |
-27.61% |
34.25% |
31.76% |
-6.17% |
34.34% |
EBIT Growth |
|
128.47% |
8.83% |
4.18% |
-55.28% |
120.15% |
-30.25% |
30.77% |
38.82% |
-6.28% |
37.27% |
NOPAT Growth |
|
115.64% |
7.42% |
6.74% |
-47.35% |
110.22% |
-27.93% |
23.71% |
43.45% |
-8.77% |
38.58% |
Net Income Growth |
|
115.64% |
7.42% |
6.74% |
-47.35% |
110.22% |
-27.93% |
23.71% |
43.45% |
-8.77% |
38.58% |
EPS Growth |
|
122.93% |
12.86% |
10.63% |
-45.54% |
120.17% |
-25.76% |
23.14% |
45.30% |
-6.61% |
45.54% |
Operating Cash Flow Growth |
|
5.60% |
-13.20% |
3.79% |
31.99% |
4.56% |
-70.79% |
195.65% |
2.25% |
-15.22% |
25.81% |
Free Cash Flow Firm Growth |
|
89.99% |
-39.05% |
4.45% |
221.92% |
-141.44% |
77.92% |
356.70% |
1,109.38% |
-91.06% |
-56.38% |
Invested Capital Growth |
|
1.44% |
4.38% |
4.56% |
-7.35% |
14.65% |
6.96% |
4.52% |
-18.13% |
7.54% |
12.38% |
Revenue Q/Q Growth |
|
0.79% |
0.96% |
0.18% |
0.26% |
1.53% |
10.32% |
-9.99% |
0.30% |
1.11% |
0.70% |
EBITDA Q/Q Growth |
|
137.62% |
3.94% |
-1.74% |
-4.62% |
5.00% |
-18.84% |
23.32% |
-0.89% |
3.18% |
0.60% |
EBIT Q/Q Growth |
|
165.10% |
4.22% |
-1.81% |
-5.54% |
5.34% |
-20.84% |
26.57% |
-0.89% |
3.48% |
0.75% |
NOPAT Q/Q Growth |
|
141.67% |
2.41% |
1.94% |
-3.29% |
4.47% |
-16.86% |
22.64% |
-1.90% |
3.33% |
1.03% |
Net Income Q/Q Growth |
|
141.67% |
2.41% |
1.94% |
-3.29% |
4.47% |
-16.86% |
22.64% |
-1.90% |
3.33% |
1.03% |
EPS Q/Q Growth |
|
134.90% |
3.40% |
2.82% |
-0.83% |
5.65% |
-16.52% |
22.51% |
-1.56% |
4.17% |
2.27% |
Operating Cash Flow Q/Q Growth |
|
1.02% |
7.06% |
-6.37% |
12.07% |
-6.04% |
-71.18% |
1,317.26% |
-7.99% |
-1.10% |
10.38% |
Free Cash Flow Firm Q/Q Growth |
|
-38.86% |
356.76% |
-52.98% |
0.10% |
-16.38% |
46.76% |
-33.65% |
-45.98% |
110.77% |
-58.88% |
Invested Capital Q/Q Growth |
|
1.42% |
-3.34% |
0.89% |
0.79% |
1.70% |
-0.38% |
2.05% |
44.77% |
0.24% |
1.94% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
12.65% |
13.28% |
13.54% |
6.38% |
12.62% |
8.33% |
12.34% |
16.21% |
14.71% |
18.99% |
EBIT Margin |
|
11.71% |
12.35% |
12.61% |
5.49% |
11.69% |
7.43% |
10.72% |
14.84% |
13.45% |
17.75% |
Profit (Net Income) Margin |
|
8.20% |
8.54% |
8.93% |
4.58% |
9.31% |
6.11% |
8.35% |
11.93% |
10.53% |
14.02% |
Tax Burden Percent |
|
70.02% |
69.11% |
70.81% |
83.37% |
79.61% |
82.26% |
77.82% |
80.41% |
78.28% |
79.03% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
29.98% |
30.89% |
29.19% |
16.63% |
20.39% |
17.74% |
22.18% |
19.59% |
21.72% |
20.97% |
Return on Invested Capital (ROIC) |
|
7.62% |
7.95% |
8.12% |
4.34% |
8.84% |
5.77% |
6.75% |
10.41% |
10.17% |
12.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.62% |
7.95% |
8.12% |
4.34% |
8.84% |
5.77% |
6.75% |
10.41% |
10.17% |
12.81% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.47% |
2.62% |
2.60% |
1.41% |
3.00% |
1.85% |
2.06% |
3.55% |
3.79% |
4.46% |
Return on Equity (ROE) |
|
10.09% |
10.56% |
10.72% |
5.75% |
11.84% |
7.61% |
8.80% |
13.97% |
13.96% |
17.26% |
Cash Return on Invested Capital (CROIC) |
|
6.19% |
3.66% |
3.66% |
11.98% |
-4.81% |
-0.96% |
2.33% |
30.35% |
2.91% |
1.15% |
Operating Return on Assets (OROA) |
|
2.01% |
2.20% |
2.23% |
1.00% |
2.14% |
1.40% |
1.79% |
2.67% |
2.64% |
3.60% |
Return on Assets (ROA) |
|
1.41% |
1.52% |
1.58% |
0.83% |
1.71% |
1.15% |
1.39% |
2.14% |
2.06% |
2.84% |
Return on Common Equity (ROCE) |
|
10.09% |
10.56% |
10.72% |
5.75% |
11.84% |
7.61% |
8.80% |
13.97% |
13.96% |
17.26% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.01% |
10.39% |
10.38% |
6.07% |
11.04% |
7.29% |
8.59% |
16.11% |
13.30% |
16.23% |
Net Operating Profit after Tax (NOPAT) |
|
867 |
931 |
994 |
523 |
1,100 |
793 |
981 |
1,407 |
1,284 |
1,779 |
NOPAT Margin |
|
8.20% |
8.54% |
8.93% |
4.58% |
9.31% |
6.11% |
8.35% |
11.93% |
10.53% |
14.02% |
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% |
SG&A Expenses to Revenue |
|
17.31% |
17.10% |
17.18% |
17.45% |
17.10% |
15.50% |
17.13% |
18.45% |
19.13% |
19.11% |
Operating Expenses to Revenue |
|
88.29% |
87.65% |
87.39% |
94.51% |
88.31% |
92.57% |
89.28% |
85.16% |
86.55% |
82.25% |
Earnings before Interest and Taxes (EBIT) |
|
1,238 |
1,348 |
1,404 |
628 |
1,382 |
964 |
1,261 |
1,750 |
1,640 |
2,251 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,338 |
1,449 |
1,507 |
729 |
1,492 |
1,080 |
1,450 |
1,911 |
1,793 |
2,409 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.69 |
0.87 |
1.00 |
0.59 |
0.49 |
0.38 |
0.40 |
0.87 |
0.88 |
1.21 |
Price to Tangible Book Value (P/TBV) |
|
0.71 |
0.90 |
1.03 |
0.62 |
0.51 |
0.39 |
0.41 |
0.91 |
0.92 |
1.25 |
Price to Revenue (P/Rev) |
|
0.57 |
0.71 |
0.86 |
0.45 |
0.42 |
0.31 |
0.39 |
0.65 |
0.70 |
1.05 |
Price to Earnings (P/E) |
|
6.94 |
8.33 |
9.59 |
9.73 |
4.48 |
5.14 |
4.67 |
5.43 |
6.63 |
7.45 |
Dividend Yield |
|
2.83% |
2.30% |
2.02% |
4.21% |
4.56% |
5.69% |
5.22% |
3.28% |
3.18% |
2.16% |
Earnings Yield |
|
14.41% |
12.01% |
10.42% |
10.28% |
22.32% |
19.45% |
21.42% |
18.42% |
15.07% |
13.42% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.76 |
0.89 |
0.99 |
0.69 |
0.61 |
0.51 |
0.53 |
0.90 |
0.90 |
1.15 |
Enterprise Value to Revenue (EV/Rev) |
|
0.82 |
0.98 |
1.11 |
0.70 |
0.69 |
0.56 |
0.68 |
0.93 |
0.97 |
1.33 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.51 |
7.35 |
8.22 |
10.93 |
5.48 |
6.69 |
5.48 |
5.73 |
6.58 |
6.99 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.03 |
7.91 |
8.83 |
12.70 |
5.91 |
7.50 |
6.30 |
6.26 |
7.20 |
7.48 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.04 |
11.44 |
12.47 |
15.23 |
7.43 |
9.11 |
8.10 |
7.78 |
9.19 |
9.46 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.74 |
9.50 |
10.65 |
5.19 |
5.09 |
15.40 |
5.73 |
7.72 |
9.81 |
11.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.36 |
24.82 |
27.65 |
5.52 |
0.00 |
0.00 |
23.43 |
2.67 |
32.17 |
105.24 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.32 |
0.33 |
0.31 |
0.34 |
0.33 |
0.31 |
0.30 |
0.39 |
0.36 |
0.34 |
Long-Term Debt to Equity |
|
0.28 |
0.33 |
0.29 |
0.34 |
0.29 |
0.31 |
0.30 |
0.39 |
0.36 |
0.32 |
Financial Leverage |
|
0.32 |
0.33 |
0.32 |
0.32 |
0.34 |
0.32 |
0.30 |
0.34 |
0.37 |
0.35 |
Leverage Ratio |
|
7.16 |
6.95 |
6.79 |
6.92 |
6.93 |
6.61 |
6.31 |
6.51 |
6.77 |
6.07 |
Compound Leverage Factor |
|
7.16 |
6.95 |
6.79 |
6.92 |
6.93 |
6.61 |
6.31 |
6.51 |
6.77 |
6.07 |
Debt to Total Capital |
|
24.43% |
25.06% |
23.48% |
25.63% |
25.03% |
23.53% |
23.17% |
28.19% |
26.22% |
25.44% |
Short-Term Debt to Total Capital |
|
3.07% |
0.00% |
1.60% |
0.00% |
3.01% |
0.00% |
0.00% |
0.02% |
0.00% |
1.87% |
Long-Term Debt to Total Capital |
|
21.36% |
25.06% |
21.88% |
25.63% |
22.02% |
23.53% |
23.17% |
28.18% |
26.22% |
23.57% |
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% |
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% |
Common Equity to Total Capital |
|
75.57% |
74.94% |
76.52% |
74.37% |
74.97% |
76.47% |
76.83% |
71.81% |
73.78% |
74.56% |
Debt to EBITDA |
|
2.09 |
2.07 |
1.95 |
4.07 |
2.23 |
3.10 |
2.37 |
1.80 |
1.91 |
1.55 |
Net Debt to EBITDA |
|
2.01 |
2.00 |
1.90 |
3.95 |
2.17 |
2.91 |
2.32 |
1.73 |
1.83 |
1.49 |
Long-Term Debt to EBITDA |
|
1.83 |
2.07 |
1.82 |
4.07 |
1.96 |
3.10 |
2.37 |
1.79 |
1.91 |
1.44 |
Debt to NOPAT |
|
3.23 |
3.22 |
2.96 |
5.68 |
3.02 |
4.22 |
3.51 |
2.44 |
2.67 |
2.10 |
Net Debt to NOPAT |
|
3.10 |
3.11 |
2.88 |
5.50 |
2.95 |
3.97 |
3.43 |
2.35 |
2.56 |
2.01 |
Long-Term Debt to NOPAT |
|
2.82 |
3.22 |
2.75 |
5.68 |
2.66 |
4.22 |
3.51 |
2.44 |
2.67 |
1.95 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
704 |
429 |
448 |
1,444 |
-598 |
-132 |
339 |
4,101 |
367 |
160 |
Operating Cash Flow to CapEx |
|
1,289.52% |
1,319.53% |
1,105.51% |
1,066.27% |
1,064.68% |
394.04% |
1,257.93% |
1,388.16% |
892.28% |
1,203.82% |
Free Cash Flow to Firm to Interest Expense |
|
4.61 |
2.59 |
2.80 |
8.63 |
-3.37 |
-0.70 |
1.34 |
21.28 |
1.88 |
0.80 |
Operating Cash Flow to Interest Expense |
|
8.46 |
6.76 |
7.28 |
9.18 |
9.06 |
2.49 |
5.50 |
7.36 |
6.17 |
7.52 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.80 |
6.24 |
6.62 |
8.32 |
8.21 |
1.86 |
5.06 |
6.83 |
5.48 |
6.90 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.19 |
0.17 |
0.18 |
0.20 |
0.20 |
Fixed Asset Turnover |
|
20.04 |
21.30 |
22.15 |
21.74 |
21.87 |
25.14 |
24.47 |
25.79 |
26.02 |
26.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
11,465 |
11,967 |
12,513 |
11,593 |
13,292 |
14,217 |
14,859 |
12,165 |
13,082 |
14,701 |
Invested Capital Turnover |
|
0.93 |
0.93 |
0.91 |
0.95 |
0.95 |
0.94 |
0.81 |
0.87 |
0.97 |
0.91 |
Increase / (Decrease) in Invested Capital |
|
163 |
502 |
546 |
-920 |
1,699 |
925 |
642 |
-2,694 |
917 |
1,619 |
Enterprise Value (EV) |
|
8,708 |
10,656 |
12,398 |
7,970 |
8,171 |
7,226 |
7,946 |
10,950 |
11,801 |
16,839 |
Market Capitalization |
|
6,019 |
7,757 |
9,537 |
5,093 |
4,929 |
4,077 |
4,579 |
7,639 |
8,517 |
13,262 |
Book Value per Share |
|
$35.59 |
$38.64 |
$42.67 |
$39.41 |
$48.31 |
$53.38 |
$55.84 |
$43.91 |
$49.48 |
$60.02 |
Tangible Book Value per Share |
|
$34.64 |
$37.19 |
$41.16 |
$37.81 |
$46.61 |
$51.64 |
$54.12 |
$42.16 |
$47.69 |
$58.11 |
Total Capital |
|
11,465 |
11,967 |
12,513 |
11,593 |
13,292 |
14,217 |
14,859 |
12,165 |
13,082 |
14,701 |
Total Debt |
|
2,801 |
2,999 |
2,938 |
2,971 |
3,327 |
3,346 |
3,442 |
3,430 |
3,430 |
3,740 |
Total Long-Term Debt |
|
2,449 |
2,999 |
2,738 |
2,971 |
2,927 |
3,346 |
3,442 |
3,428 |
3,430 |
3,465 |
Net Debt |
|
2,689 |
2,899 |
2,861 |
2,877 |
3,243 |
3,149 |
3,367 |
3,311 |
3,284 |
3,577 |
Capital Expenditures (CapEx) |
|
100 |
85 |
105 |
144 |
151 |
119 |
110 |
102 |
135 |
126 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,801 |
2,999 |
2,938 |
2,971 |
3,327 |
3,346 |
3,442 |
3,430 |
3,430 |
3,740 |
Total Depreciation and Amortization (D&A) |
|
100 |
102 |
103 |
101 |
110 |
116 |
190 |
161 |
153 |
158 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.51 |
$3.96 |
$4.39 |
$2.38 |
$5.25 |
$3.89 |
$4.04 |
$6.55 |
$6.53 |
$9.49 |
Adjusted Weighted Average Basic Shares Outstanding |
|
238.86M |
229.23M |
221.26M |
214.63M |
202.97M |
203.73M |
202.56M |
197.29M |
191.52M |
176.78M |
Adjusted Diluted Earnings per Share |
|
$3.50 |
$3.95 |
$4.37 |
$2.38 |
$5.24 |
$3.89 |
$4.02 |
$6.50 |
$6.50 |
$9.46 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
238.86M |
229.23M |
221.26M |
214.63M |
202.97M |
203.73M |
202.56M |
197.29M |
191.52M |
176.78M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
238.86M |
229.23M |
221.26M |
214.63M |
202.97M |
203.73M |
202.56M |
197.29M |
191.52M |
176.78M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
867 |
952 |
1,000 |
523 |
1,100 |
793 |
981 |
1,407 |
1,284 |
1,779 |
Normalized NOPAT Margin |
|
8.20% |
8.73% |
8.98% |
4.58% |
9.31% |
6.11% |
8.35% |
11.93% |
10.53% |
14.02% |
Pre Tax Income Margin |
|
11.71% |
12.35% |
12.61% |
5.49% |
11.69% |
7.43% |
10.72% |
14.84% |
13.45% |
17.75% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
8.10 |
8.12 |
8.78 |
3.75 |
7.79 |
5.12 |
5.00 |
9.08 |
8.42 |
11.19 |
NOPAT to Interest Expense |
|
5.67 |
5.61 |
6.22 |
3.13 |
6.20 |
4.21 |
3.89 |
7.30 |
6.59 |
8.85 |
EBIT Less CapEx to Interest Expense |
|
7.45 |
7.61 |
8.12 |
2.89 |
6.94 |
4.49 |
4.56 |
8.55 |
7.73 |
10.57 |
NOPAT Less CapEx to Interest Expense |
|
5.02 |
5.10 |
5.56 |
2.27 |
5.35 |
3.58 |
3.45 |
6.77 |
5.90 |
8.22 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
20.09% |
19.60% |
19.71% |
41.19% |
20.83% |
29.24% |
24.40% |
18.06% |
21.58% |
16.67% |
Augmented Payout Ratio |
|
68.29% |
63.11% |
60.13% |
109.25% |
57.21% |
29.24% |
29.50% |
32.28% |
41.07% |
71.35% |
Quarterly Metrics And Ratios for Unum Group
This table displays calculated financial ratios and metrics derived from Unum Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-0.58% |
1.20% |
1.85% |
2.38% |
4.68% |
4.68% |
5.45% |
3.92% |
4.07% |
2.85% |
-3.53% |
EBITDA Growth |
|
47.87% |
-4.00% |
44.23% |
11.73% |
-55.76% |
13.41% |
9.63% |
-0.07% |
184.35% |
3.08% |
-47.18% |
EBIT Growth |
|
56.53% |
-4.06% |
52.62% |
13.48% |
-59.21% |
14.78% |
9.84% |
-0.58% |
211.27% |
3.92% |
-50.86% |
NOPAT Growth |
|
55.30% |
-8.63% |
49.04% |
6.97% |
-60.42% |
14.32% |
10.30% |
-0.87% |
219.65% |
5.47% |
-52.15% |
Net Income Growth |
|
55.30% |
-8.63% |
49.04% |
6.97% |
-60.42% |
14.32% |
10.30% |
-0.87% |
219.65% |
5.47% |
-52.15% |
EPS Growth |
|
58.13% |
-7.10% |
52.54% |
9.39% |
-59.68% |
18.06% |
13.33% |
3.54% |
239.22% |
12.35% |
-48.04% |
Operating Cash Flow Growth |
|
-34.81% |
-25.66% |
-53.78% |
-31.65% |
42.53% |
-3.75% |
98.07% |
8.13% |
-1.29% |
41.43% |
18.54% |
Free Cash Flow Firm Growth |
|
16,651.51% |
1,016.72% |
-174.72% |
-164.52% |
-166.67% |
-119.66% |
89.37% |
80.69% |
83.66% |
-116.64% |
-93.28% |
Invested Capital Growth |
|
-42.29% |
-18.13% |
84.06% |
62.78% |
55.30% |
7.54% |
7.67% |
9.92% |
10.51% |
12.38% |
9.56% |
Revenue Q/Q Growth |
|
-2.82% |
1.71% |
0.88% |
2.52% |
-0.63% |
1.71% |
1.77% |
1.04% |
-0.49% |
0.51% |
-4.54% |
EBITDA Q/Q Growth |
|
41.94% |
-39.39% |
18.63% |
9.47% |
-43.80% |
55.40% |
14.67% |
-0.22% |
59.93% |
-43.67% |
-41.24% |
EBIT Q/Q Growth |
|
46.08% |
-41.79% |
20.83% |
10.44% |
-47.49% |
63.81% |
15.63% |
-0.04% |
64.40% |
-45.31% |
-45.32% |
NOPAT Q/Q Growth |
|
38.93% |
-43.33% |
23.89% |
9.66% |
-48.59% |
63.66% |
19.54% |
-1.44% |
65.78% |
-46.00% |
-45.77% |
Net Income Q/Q Growth |
|
38.93% |
-43.33% |
23.89% |
9.66% |
-48.59% |
63.66% |
19.54% |
-1.44% |
65.78% |
-46.00% |
-45.77% |
EPS Q/Q Growth |
|
39.78% |
-43.08% |
25.00% |
10.00% |
-48.48% |
66.67% |
20.00% |
0.49% |
68.78% |
-44.80% |
-44.50% |
Operating Cash Flow Q/Q Growth |
|
-39.58% |
28.75% |
-57.80% |
108.23% |
25.99% |
-13.06% |
-13.16% |
13.68% |
15.01% |
24.56% |
-27.21% |
Free Cash Flow Firm Q/Q Growth |
|
-4.32% |
-55.26% |
-282.09% |
17.22% |
1.14% |
86.81% |
1.53% |
-50.40% |
16.37% |
-74.94% |
12.15% |
Invested Capital Q/Q Growth |
|
7.90% |
44.77% |
4.22% |
-0.01% |
2.94% |
0.24% |
4.35% |
2.08% |
3.49% |
1.94% |
1.73% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
23.39% |
13.94% |
16.37% |
17.48% |
9.89% |
15.10% |
17.02% |
16.81% |
27.01% |
15.14% |
9.32% |
EBIT Margin |
|
22.06% |
12.63% |
15.10% |
16.27% |
8.60% |
13.85% |
15.73% |
15.56% |
25.72% |
13.99% |
8.01% |
Profit (Net Income) Margin |
|
17.55% |
9.78% |
11.99% |
12.83% |
6.64% |
10.68% |
12.54% |
12.24% |
20.38% |
10.95% |
6.22% |
Tax Burden Percent |
|
79.54% |
77.43% |
79.39% |
78.83% |
77.19% |
77.12% |
79.73% |
78.61% |
79.27% |
78.27% |
77.63% |
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 |
|
20.46% |
22.57% |
20.61% |
21.17% |
22.81% |
22.88% |
20.27% |
21.39% |
20.73% |
21.73% |
22.37% |
Return on Invested Capital (ROIC) |
|
17.97% |
8.53% |
14.53% |
14.94% |
7.46% |
10.31% |
11.77% |
11.47% |
18.69% |
10.00% |
5.47% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.97% |
8.53% |
14.53% |
14.94% |
7.46% |
10.31% |
11.77% |
11.47% |
18.69% |
10.00% |
5.47% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.23% |
2.91% |
2.22% |
2.13% |
1.00% |
3.85% |
4.15% |
4.02% |
6.27% |
3.48% |
1.83% |
Return on Equity (ROE) |
|
20.20% |
11.44% |
16.74% |
17.07% |
8.46% |
14.16% |
15.92% |
15.49% |
24.97% |
13.48% |
7.30% |
Cash Return on Invested Capital (CROIC) |
|
66.12% |
30.35% |
-43.60% |
-32.63% |
-31.74% |
2.91% |
2.64% |
0.45% |
2.83% |
1.15% |
1.87% |
Operating Return on Assets (OROA) |
|
3.96% |
2.27% |
2.75% |
3.09% |
1.72% |
2.71% |
3.11% |
3.13% |
5.22% |
2.84% |
1.61% |
Return on Assets (ROA) |
|
3.15% |
1.76% |
2.18% |
2.44% |
1.33% |
2.09% |
2.48% |
2.46% |
4.14% |
2.22% |
1.25% |
Return on Common Equity (ROCE) |
|
20.20% |
11.44% |
16.74% |
17.07% |
8.46% |
14.16% |
15.92% |
15.49% |
24.97% |
13.48% |
7.30% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.07% |
0.00% |
16.49% |
16.77% |
12.92% |
0.00% |
12.92% |
12.59% |
16.08% |
0.00% |
14.03% |
Net Operating Profit after Tax (NOPAT) |
|
510 |
289 |
358 |
393 |
202 |
331 |
395 |
390 |
646 |
349 |
189 |
NOPAT Margin |
|
17.55% |
9.78% |
11.99% |
12.83% |
6.64% |
10.68% |
12.54% |
12.24% |
20.38% |
10.95% |
6.22% |
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 |
|
19.17% |
19.03% |
19.04% |
18.95% |
19.30% |
19.24% |
19.66% |
19.32% |
19.23% |
18.25% |
21.50% |
Operating Expenses to Revenue |
|
77.94% |
87.37% |
84.90% |
83.73% |
91.40% |
86.15% |
84.27% |
84.44% |
74.29% |
86.01% |
91.99% |
Earnings before Interest and Taxes (EBIT) |
|
642 |
374 |
451 |
498 |
262 |
429 |
496 |
496 |
815 |
446 |
244 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
680 |
412 |
489 |
535 |
301 |
468 |
536 |
535 |
856 |
482 |
283 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.78 |
0.87 |
0.81 |
0.98 |
0.96 |
0.88 |
1.01 |
0.92 |
1.00 |
1.21 |
1.28 |
Price to Tangible Book Value (P/TBV) |
|
0.78 |
0.91 |
0.84 |
1.02 |
1.00 |
0.92 |
1.04 |
0.95 |
1.03 |
1.25 |
1.32 |
Price to Revenue (P/Rev) |
|
0.62 |
0.65 |
0.63 |
0.76 |
0.77 |
0.70 |
0.83 |
0.77 |
0.87 |
1.05 |
1.14 |
Price to Earnings (P/E) |
|
5.09 |
5.43 |
4.89 |
5.84 |
7.46 |
6.63 |
7.81 |
7.29 |
6.23 |
7.45 |
9.11 |
Dividend Yield |
|
3.37% |
3.28% |
3.41% |
2.87% |
2.86% |
3.18% |
2.70% |
2.88% |
2.57% |
2.16% |
2.01% |
Earnings Yield |
|
19.66% |
18.42% |
20.46% |
17.13% |
13.40% |
15.07% |
12.81% |
13.72% |
16.05% |
13.42% |
10.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.87 |
0.90 |
0.85 |
0.98 |
0.96 |
0.90 |
0.99 |
0.93 |
0.99 |
1.15 |
1.19 |
Enterprise Value to Revenue (EV/Rev) |
|
0.62 |
0.93 |
0.91 |
1.04 |
1.04 |
0.97 |
1.09 |
1.04 |
1.13 |
1.33 |
1.42 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.78 |
5.73 |
5.22 |
5.85 |
7.22 |
6.58 |
7.32 |
7.03 |
5.96 |
6.99 |
8.27 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.13 |
6.26 |
5.65 |
6.30 |
7.91 |
7.20 |
7.99 |
7.70 |
6.39 |
7.48 |
8.92 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
5.09 |
7.78 |
7.06 |
7.98 |
10.09 |
9.19 |
10.19 |
9.82 |
8.11 |
9.46 |
11.33 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.73 |
7.72 |
8.65 |
11.27 |
10.31 |
9.81 |
9.97 |
9.40 |
10.41 |
11.13 |
11.37 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.96 |
2.67 |
0.00 |
0.00 |
0.00 |
32.17 |
38.68 |
217.86 |
36.69 |
105.24 |
66.55 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.39 |
0.37 |
0.37 |
0.36 |
0.36 |
0.34 |
0.33 |
0.32 |
0.34 |
0.33 |
Long-Term Debt to Equity |
|
0.00 |
0.39 |
0.37 |
0.37 |
0.36 |
0.36 |
0.34 |
0.33 |
0.32 |
0.32 |
0.31 |
Financial Leverage |
|
0.12 |
0.34 |
0.15 |
0.14 |
0.13 |
0.37 |
0.35 |
0.35 |
0.34 |
0.35 |
0.33 |
Leverage Ratio |
|
6.41 |
6.51 |
7.67 |
7.00 |
6.36 |
6.77 |
6.42 |
6.29 |
6.03 |
6.07 |
5.83 |
Compound Leverage Factor |
|
6.41 |
6.51 |
7.67 |
7.00 |
6.36 |
6.77 |
6.42 |
6.29 |
6.03 |
6.07 |
5.83 |
Debt to Total Capital |
|
0.00% |
28.19% |
27.06% |
27.07% |
26.30% |
26.22% |
25.13% |
24.90% |
24.06% |
25.44% |
25.02% |
Short-Term Debt to Total Capital |
|
0.00% |
0.02% |
0.02% |
0.02% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
1.87% |
1.84% |
Long-Term Debt to Total Capital |
|
0.00% |
28.18% |
27.04% |
27.05% |
26.28% |
26.22% |
25.13% |
24.90% |
24.06% |
23.57% |
23.18% |
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 |
|
100.00% |
71.81% |
72.94% |
72.93% |
73.70% |
73.78% |
74.87% |
75.10% |
75.94% |
74.56% |
74.98% |
Debt to EBITDA |
|
0.00 |
1.80 |
1.66 |
1.62 |
1.97 |
1.91 |
1.86 |
1.89 |
1.45 |
1.55 |
1.74 |
Net Debt to EBITDA |
|
0.00 |
1.73 |
1.60 |
1.57 |
1.88 |
1.83 |
1.71 |
1.81 |
1.38 |
1.49 |
1.63 |
Long-Term Debt to EBITDA |
|
0.00 |
1.79 |
1.66 |
1.62 |
1.97 |
1.91 |
1.86 |
1.89 |
1.45 |
1.44 |
1.61 |
Debt to NOPAT |
|
0.00 |
2.44 |
2.25 |
2.21 |
2.76 |
2.67 |
2.60 |
2.63 |
1.97 |
2.10 |
2.38 |
Net Debt to NOPAT |
|
0.00 |
2.35 |
2.17 |
2.14 |
2.63 |
2.56 |
2.39 |
2.53 |
1.88 |
2.01 |
2.23 |
Long-Term Debt to NOPAT |
|
0.00 |
2.44 |
2.25 |
2.21 |
2.76 |
2.67 |
2.60 |
2.63 |
1.97 |
1.95 |
2.20 |
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) |
|
6,667 |
2,983 |
-5,432 |
-4,496 |
-4,445 |
-586 |
-577 |
-868 |
-726 |
-1,270 |
-1,116 |
Operating Cash Flow to CapEx |
|
1,050.00% |
1,136.62% |
517.53% |
1,152.94% |
1,204.57% |
751.64% |
1,054.06% |
1,224.19% |
1,034.48% |
1,518.13% |
987.71% |
Free Cash Flow to Firm to Interest Expense |
|
130.22 |
63.20 |
-112.93 |
-91.95 |
-91.46 |
-11.92 |
-11.66 |
-17.40 |
-14.76 |
-24.20 |
-21.46 |
Operating Cash Flow to Interest Expense |
|
5.41 |
7.56 |
3.13 |
6.41 |
8.13 |
6.98 |
6.03 |
6.80 |
7.93 |
9.25 |
6.80 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.90 |
6.90 |
2.53 |
5.86 |
7.45 |
6.05 |
5.45 |
6.24 |
7.16 |
8.64 |
6.11 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.18 |
0.18 |
0.18 |
0.19 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
0.20 |
Fixed Asset Turnover |
|
0.00 |
25.79 |
0.00 |
0.00 |
0.00 |
26.02 |
26.28 |
26.45 |
26.29 |
26.08 |
25.66 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,403 |
12,165 |
12,678 |
12,677 |
13,050 |
13,082 |
13,651 |
13,935 |
14,422 |
14,701 |
14,956 |
Invested Capital Turnover |
|
1.02 |
0.87 |
1.21 |
1.17 |
1.12 |
0.97 |
0.94 |
0.94 |
0.92 |
0.91 |
0.88 |
Increase / (Decrease) in Invested Capital |
|
-6,157 |
-2,694 |
5,790 |
4,889 |
4,647 |
917 |
973 |
1,258 |
1,372 |
1,619 |
1,305 |
Enterprise Value (EV) |
|
7,297 |
10,950 |
10,761 |
12,374 |
12,539 |
11,801 |
13,463 |
12,941 |
14,276 |
16,839 |
17,828 |
Market Capitalization |
|
7,297 |
7,639 |
7,454 |
9,051 |
9,273 |
8,517 |
10,311 |
9,603 |
10,969 |
13,262 |
14,324 |
Book Value per Share |
|
$46.53 |
$43.91 |
$46.87 |
$46.92 |
$49.17 |
$49.48 |
$53.96 |
$55.26 |
$58.95 |
$60.02 |
$63.44 |
Tangible Book Value per Share |
|
$46.53 |
$42.16 |
$45.11 |
$45.14 |
$47.39 |
$47.69 |
$52.12 |
$53.41 |
$57.06 |
$58.11 |
$61.45 |
Total Capital |
|
9,307 |
12,165 |
12,678 |
12,677 |
13,050 |
13,082 |
13,651 |
13,935 |
14,422 |
14,701 |
14,956 |
Total Debt |
|
0.00 |
3,430 |
3,431 |
3,431 |
3,432 |
3,430 |
3,431 |
3,470 |
3,470 |
3,740 |
3,742 |
Total Long-Term Debt |
|
0.00 |
3,428 |
3,429 |
3,429 |
3,430 |
3,430 |
3,431 |
3,470 |
3,470 |
3,465 |
3,467 |
Net Debt |
|
0.00 |
3,311 |
3,307 |
3,323 |
3,266 |
3,284 |
3,152 |
3,338 |
3,307 |
3,577 |
3,504 |
Capital Expenditures (CapEx) |
|
26 |
31 |
29 |
27 |
33 |
46 |
28 |
28 |
38 |
32 |
36 |
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) |
|
-904 |
3,430 |
3,431 |
3,431 |
3,432 |
3,430 |
3,431 |
3,470 |
3,470 |
3,740 |
3,742 |
Total Depreciation and Amortization (D&A) |
|
39 |
39 |
38 |
37 |
39 |
39 |
41 |
40 |
41 |
37 |
40 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.05 |
$1.44 |
$1.81 |
$1.99 |
$1.03 |
$1.70 |
$2.05 |
$2.05 |
$3.46 |
$1.93 |
$1.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
198.94M |
197.29M |
197.07M |
195.62M |
195.05M |
191.52M |
189.38M |
185.77M |
182.61M |
176.78M |
174.36M |
Adjusted Diluted Earnings per Share |
|
$2.04 |
$1.44 |
$1.80 |
$1.98 |
$1.02 |
$1.70 |
$2.04 |
$2.05 |
$3.46 |
$1.91 |
$1.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
198.94M |
197.29M |
197.07M |
195.62M |
195.05M |
191.52M |
189.38M |
185.77M |
182.61M |
176.78M |
174.36M |
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 |
|
198.94M |
197.29M |
197.07M |
195.62M |
195.05M |
191.52M |
189.38M |
185.77M |
182.61M |
176.78M |
174.36M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
510 |
289 |
358 |
393 |
202 |
331 |
395 |
390 |
646 |
349 |
189 |
Normalized NOPAT Margin |
|
17.55% |
9.78% |
11.99% |
12.83% |
6.64% |
10.68% |
12.54% |
12.24% |
20.38% |
10.95% |
6.22% |
Pre Tax Income Margin |
|
22.06% |
12.63% |
15.10% |
16.27% |
8.60% |
13.85% |
15.73% |
15.56% |
25.72% |
13.99% |
8.01% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
12.53 |
7.91 |
9.38 |
10.19 |
5.38 |
8.71 |
10.01 |
9.93 |
16.56 |
8.49 |
4.68 |
NOPAT to Interest Expense |
|
9.97 |
6.13 |
7.45 |
8.03 |
4.16 |
6.72 |
7.98 |
7.81 |
13.12 |
6.64 |
3.64 |
EBIT Less CapEx to Interest Expense |
|
12.02 |
7.25 |
8.78 |
9.64 |
4.71 |
7.78 |
9.44 |
9.37 |
15.79 |
7.88 |
4.00 |
NOPAT Less CapEx to Interest Expense |
|
9.45 |
5.46 |
6.84 |
7.48 |
3.48 |
5.79 |
7.41 |
7.25 |
12.36 |
6.03 |
2.95 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
17.41% |
18.06% |
17.14% |
17.17% |
21.85% |
21.58% |
21.23% |
21.58% |
16.51% |
16.67% |
19.14% |
Augmented Payout Ratio |
|
30.39% |
32.28% |
30.34% |
30.41% |
41.03% |
41.07% |
45.52% |
55.86% |
49.21% |
71.35% |
85.99% |
Key Financial Trends
Unum Group's financial performance over the past few years displays a mixed but generally positive trend, with some fluctuations in earnings and cash flows. Here are the key takeaways from the analysis of the income statements, cash flow statements, and balance sheets spanning from Q3 2022 through Q1 2025:
- Stable Earnings Growth: Net income attributable to common shareholders showed a general upward trend from around $202 million in Q3 2023 to $189 million in Q1 2025 on a quarterly basis, with some quarters considerably higher, reflecting earnings stability and growth phases.
- Revenue Growth: Total revenue increased gradually from approximately $2.9 billion in Q3 2022 to $3.0 billion in Q1 2025, driven by growth in premiums earned and non-interest income, especially from capital gains.
- Strong Capital Gains Contributions: Net realized and unrealized capital gains on investments consistently contributed several hundred million dollars each quarter, bolstering Unum's other non-interest income.
- Robust Operating Cash Flow: Net cash from continuing operating activities remained solid, with quarterly inflows typically hundreds of millions, supporting operational sustainability and investments.
- Regular Dividend Payments Consistent with Earnings: Cash dividends per share increased steadily over time, indicating a shareholder-friendly policy alongside earnings growth.
- Elevated Property & Liability Insurance Claims: Claims expenses were stable but high, generally close to $1.8–2.0 billion quarterly, highlighting the inherent risk exposure in Unum’s insurance operations.
- Significant Repurchase Activity: The company has consistently repurchased common stock, indicating confidence in the business but also a use of cash that may limit liquidity.
- Moderate Increase in Long-Term Debt: Long-term debt levels have hovered around $3.4 billion with minor fluctuations, which seems manageable relative to total assets.
- Negative Net Interest Income: Net interest income is negative due to long-term debt interest expenses approximating $50 million per quarter without corresponding interest income, which adversely affects earnings.
- Fluctuations in Amortization and Current/Future Benefits: Amortization of deferred policy acquisition costs and current/future benefits sometimes appear as negative expenses, indicating volatility in these accounting items impacting operating expenses.
Summary: Unum Group demonstrates consistent revenue growth fueled by earned premiums and investment gains, with solid operating cash flows and shareholder returns via dividends and buybacks. However, the persistent negative net interest income and substantial insurance claims expenses require close monitoring. Overall, Unum’s financial health appears stable with growth prospects, balanced by the risks typical of the insurance sector.
09/15/25 05:30 AM ETAI Generated. May Contain Errors.