
Assurant (AIZ) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
3.1B
Net Income
146.6M
4.77%
EPS (Diluted)
$2.83
Balance Sheet Metrics
Total Assets
35.0B
Total Liabilities
29.8B
Shareholders Equity
5.2B
Debt to Equity
5.68
Cash Flow Metrics
Operating Cash Flow
710.2M
Free Cash Flow
339.0M
Revenue & Profitability Trend
Assurant Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 11.9B | 11.1B | 10.2B | 10.2B | 9.6B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | - | - | - | - | -10.7M |
Total Operating Expenses | 0 | 0 | 0 | 0 | -10.7M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 107.0M | 108.0M | 108.3M | 111.8M | 104.5M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 927.3M | 806.8M | 349.9M | 771.3M | 578.1M |
Income Tax | 167.1M | 164.3M | 73.3M | 168.4M | 58.7M |
Effective Tax Rate % | 18.0% | 20.4% | 20.9% | 21.8% | 10.2% |
Net Income | 760.2M | 642.5M | 276.6M | 1.4B | 441.7M |
Net Margin % | 6.4% | 5.8% | 2.7% | 13.4% | 4.6% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $14.55 | $12.02 | $5.09 | $10.29 | $7.04 |
EPS (Diluted) | $14.46 | $11.95 | $5.05 | $10.20 | $6.99 |
Basic Shares Outstanding | 52231729 | 53455139 | 54371531 | 59140861 | 60114670 |
Diluted Shares Outstanding | 52231729 | 53455139 | 54371531 | 59140861 | 60114670 |
Income Statement Trend
Assurant Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.8B | 1.6B | 1.5B | 2.0B | 2.2B |
Short-term Investments | 2.4B | 2.1B | 6.4B | 7.5B | 7.1B |
Accounts Receivable | 9.6B | 8.8B | 9.3B | 8.1B | 8.1B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 5.8B | 5.9B | 6.1B | 6.4B | 7.0B |
Intangible Assets | 543.6M | 651.0M | 901.7M | 1.3B | 1.8B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 35.0B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 3.4B | 2.4B | 2.7B | 2.1B | 2.0B |
Short-term Debt | - | 0 | 224.7M | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 2.1B | 2.1B | 1.9B | 2.2B | 2.3B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 29.9B | - | - | - | - |
Equity | |||||
Common Stock | 500.0K | 600.0K | 600.0K | 700.0K | 600.0K |
Retained Earnings | 4.4B | 4.0B | 3.7B | 4.0B | 3.5B |
Treasury Stock | 122.8M | 122.8M | 122.8M | 122.8M | 267.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.1B | 4.8B | 4.2B | 5.5B | 6.0B |
Key Metrics | |||||
Total Debt | 2.1B | 2.1B | 2.1B | 2.2B | 2.3B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Assurant Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 760.2M | 642.5M | 276.6M | 602.9M | 518.5M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 81.1M | 75.1M | 62.6M | 66.7M | 57.9M |
Working Capital Changes | -1.1B | 400.7M | -1.5B | -776.7M | -268.6M |
Operating Cash Flow | -64.6M | 1.0B | -1.1B | 41.9M | 486.1M |
Investing Activities | |||||
Capital Expenditures | -221.3M | -202.5M | -186.3M | -187.4M | -121.2M |
Acquisitions | -17.9M | -300.0K | -67.7M | 1.3B | -531.9M |
Investment Purchases | -2.5B | -2.3B | -3.2B | -3.2B | -2.0B |
Investment Sales | 2.1B | 1.9B | 3.2B | 2.5B | 2.1B |
Investing Cash Flow | -641.2M | -602.5M | -222.3M | 416.9M | -540.1M |
Financing Activities | |||||
Share Repurchases | -307.4M | -193.1M | -572.8M | -839.3M | -297.0M |
Dividends Paid | -155.9M | -152.3M | -150.2M | -162.3M | -173.3M |
Debt Issuance | 0 | 173.2M | 0 | 347.2M | 243.7M |
Debt Repayment | 0 | -225.0M | -75.9M | -419.8M | -201.2M |
Financing Cash Flow | -463.3M | -399.7M | -798.9M | -1.1B | -454.5M |
Free Cash Flow | 1.1B | 935.6M | 410.6M | 594.3M | 1.2B |
Net Change in Cash | -1.2B | 10.5M | -2.1B | -615.4M | -508.5M |
Cash Flow Trend
Assurant Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.65
Forward P/E
12.05
Price to Book
1.98
Price to Sales
0.89
PEG Ratio
0.56
Profitability Ratios
Profit Margin
5.83%
Operating Margin
10.00%
Return on Equity
13.65%
Return on Assets
1.78%
Financial Health
Current Ratio
0.41
Debt to Equity
37.91
Beta
0.58
Per Share Data
EPS (TTM)
$13.80
Book Value per Share
$108.81
Revenue per Share
$238.57
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
aiz | 10.9B | 15.65 | 1.98 | 13.65% | 5.83% | 37.91 |
Progressive | 146.0B | 14.03 | 4.48 | 37.29% | 12.66% | 21.15 |
Chubb | 110.7B | 12.25 | 1.60 | 13.63% | 16.00% | 28.98 |
Travelers Companies | 62.2B | 12.23 | 2.11 | 19.29% | 10.97% | 27.22 |
Allstate | 54.2B | 9.67 | 2.46 | 27.01% | 8.79% | 33.71 |
Hartford Financial | 37.5B | 12.09 | 2.19 | 19.55% | 11.83% | 24.95 |
Financial data is updated regularly. All figures are in the company's reporting currency.