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 (NYSE: UNM) has demonstrated solid financial performance over the last several years, with its most recent quarterly reports (Q1 2025) reflecting continuing operations and a steady revenue base.
Key positive trends and highlights:
- Net income attributable to common shareholders in Q1 2025 stands at $189.1 million, reflecting consistent profitability despite a drop from previous quarters.
- Premiums earned increased steadily over time, reaching approximately $2.7 billion in Q1 2025, demonstrating stable core insurance revenue.
- Other service charges (fees) increased to $82.3 million in Q1 2025, supporting diversification beyond premiums.
- Unum has consistently generated positive net cash from operating activities (e.g., $353.6 million in Q1 2025), supporting business operations and growth.
- The company maintains significant investment-related income, including net realized and unrealized capital gains on investments reaching $306.4 million in Q1 2025.
- Total assets have been stable and sizeable, around $62.5 billion in Q1 2025, mainly in trading securities and future policy benefits, indicating a solid asset base backing liabilities.
- Common equity has been increasing steadily over time, reflecting retained earnings and capital growth, with $11.2 billion reported as of Q1 2025.
- The company consistently pays dividends, with the dividend per share slightly raised to $0.42 in Q1 2025 from $0.365-$0.33 per share range in prior quarters, indicating shareholder returns.
Neutral observations:
- Long-term debt has remained relatively stable around $3.4 billion, with associated interest expense roughly $52 million per quarter, indicating manageable leverage.
- Amortization expenses fluctuate but remain a notable non-cash expense, reflecting the ongoing cost allocation of deferred acquisition costs and other intangible assets.
- Net interest expense shows a consistent negative impact due to long-term debt interest, reducing overall net interest income to approximately -$52 million in Q1 2025.
Key negative trends and risks:
- Property & Liability insurance claims remain the company's largest cost, amounting to approximately $1.96 billion in Q1 2025, indicating high operating expenses and potential vulnerability to claims experience.
- Current and future benefits expense is negative, which lowers net income. In Q1 2025, a benefit estimate reduction of $89.3 million helped slightly but prior quarters showed positive benefit expenses increasing overall costs.
- The firm engages heavily in share repurchases, spending $200.5 million in Q1 2025 alone, which while supportive of earnings per share can reduce cash reserves and flexibility.
Summary: Over the past four years, Unum Group has delivered consistent revenue growth and profitability with a robust asset base. The company shows strong premiums earned and investment gains supporting earnings, alongside steady dividend payments. Operating cash flow remains positive, which is a good sign for business health.
However, large insurance claim costs are a continued pressure point, and interest on debt consistently reduces net interest income. Continued share repurchases alongside dividend payments suggest a shareholder-friendly stance but could constrain liquidity. Investors should monitor claim trends and the sustainability of investment gains and underwriting performance for future growth prospects.
10/08/25 11:55 PM ETAI Generated. May Contain Errors.