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 shown steady financial performance over the last four years, with recent quarterly results reflecting stable revenue streams and ongoing investments in the business.
Positive Highlights:
- Total revenue has grown modestly from approximately $2.91 billion in Q3 2022 to about $3.04 billion in Q1 2025, supported by consistent premiums earned and non-interest income including capital gains.
- Net income attributable to common shareholders remains solid, with Q1 2025 net income of $189 million and earnings per share of $1.06, while previous quarters and years have seen higher earnings but stable profitability overall.
- Cash flow from operating activities is strong, with $353.6 million generated in Q1 2025, reflecting good cash conversion from earnings and business operations.
- Repurchases of common equity continue, indicating management confidence in the business and a focus on returning capital to shareholders, with $200.5 million spent in Q1 2025.
- The company maintains a solid equity base, with total common equity about $11.2 billion as of Q1 2025, up from $9.3 billion in early 2023, supporting financial strength and capital adequacy.
Neutral Observations:
- Long-term debt remains stable around $3.4 billion, with interest expense consistently about $49-52 million per quarter, suggesting steady financing costs and no significant changes in leverage.
- The amortization of deferred policy acquisition costs and other benefits have incrementally affected expenses but remain consistent with industry norms.
- Dividend payouts per share have increased from $0.33 in early 2023 to $0.42 in Q1 2025, reflecting a gradual increase but within a reasonable payout range given earnings.
- Trading account securities and investment holdings fluctuate but remain high, with over $37 billion in Q1 2025, demonstrating active portfolio management without significant disruptions.
Negative Factors:
- Property & Liability insurance claims expense has increased from about $1.78 billion in Q3 2022 to nearly $2 billion in Q1 2025, indicating rising claims costs which weigh on profitability.
- Net realized and unrealized capital gains on investments have decreased in recent quarters (from a peak of $533.5 million in Q4 2024 to $306.4 million in Q1 2025), possibly reflecting market volatility impacting investment income.
- Net interest expense has remained consistently negative (around -$49 to -$52 million per quarter), putting a drag on net interest income as no interest income offsets these costs.
- The net increase in total liabilities from approximately $51.3 billion in early 2023 to $51.2 billion in Q1 2025 is relatively flat but remains high, indicating substantial obligations benefit liabilities management but could limit operational flexibility.
In summary, Unum Group has demonstrated resilient earnings and cash flow generation with consistent shareholder returns through dividends and share buybacks. Challenges include increasing insurance claims costs and fluctuating investment gains. The company's balanced approach to capital management, stable debt levels, and equity growth provide a solid foundation, though investors should monitor underwriting expense trends and capital market conditions that may impact future profitability.
08/05/25 02:30 AMAI Generated. May Contain Errors.