
Employers Holdings (EIG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
246.3M
Net Income
29.7M
12.06%
EPS (Diluted)
$1.23
Balance Sheet Metrics
Total Assets
3.6B
Total Liabilities
2.5B
Shareholders Equity
1.1B
Debt to Equity
2.31
Cash Flow Metrics
Operating Cash Flow
-11.4M
Free Cash Flow
14.1M
Revenue & Profitability Trend
Employers Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 880.7M | 850.9M | 713.5M | 703.1M | 711.4M |
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 | - | 11.0M | - | 4.1M | 800.0K |
Total Operating Expenses | 0 | 11.0M | 0 | 4.1M | 800.0K |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 100.0K | 5.8M | 3.5M | 500.0K | 400.0K |
Other Non-Operating Income | 100.0K | -200.0K | 300.0K | 1.4M | 800.0K |
Pre-tax Income | 146.7M | 148.4M | 55.8M | 147.0M | 147.7M |
Income Tax | 28.1M | 30.3M | 7.4M | 27.7M | 27.9M |
Effective Tax Rate % | 19.2% | 20.4% | 13.3% | 18.8% | 18.9% |
Net Income | 118.6M | 118.1M | 48.4M | 119.3M | 119.8M |
Net Margin % | 13.5% | 13.9% | 6.8% | 17.0% | 16.8% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $4.73 | $4.48 | $1.76 | $4.22 | $4.01 |
EPS (Diluted) | $4.71 | $4.45 | $1.75 | $4.17 | $3.97 |
Basic Shares Outstanding | 25050605 | 26368801 | 27503941 | 28289118 | 29912063 |
Diluted Shares Outstanding | 25050605 | 26368801 | 27503941 | 28289118 | 29912063 |
Income Statement Trend
Employers Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 68.3M | 226.4M | 89.2M | 75.1M | 160.4M |
Short-term Investments | 949.1M | 686.8M | 2.3B | 2.4B | 2.5B |
Accounts Receivable | 779.1M | 793.2M | 757.2M | 728.5M | 736.3M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 86.0M | 86.0M | 86.0M | 86.0M | 86.0M |
Intangible Assets | 13.6M | 13.6M | 13.6M | 13.6M | 13.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 3.5B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 21.2M | 26.1M | 28.7M | 24.1M | 22.9M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 4.2M | 5.9M | 196.1M | 16.6M | 39.9M |
Deferred Tax Liabilities | - | - | - | 7.7M | 15.5M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 2.5B | - | - | - | - |
Equity | |||||
Common Stock | 600.0K | 600.0K | 600.0K | 600.0K | 600.0K |
Retained Earnings | 1.5B | 1.4B | 1.3B | 1.3B | 1.2B |
Treasury Stock | 746.5M | 704.8M | 627.7M | 597.3M | 555.1M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.1B | 1.0B | 944.2M | 1.2B | 1.2B |
Key Metrics | |||||
Total Debt | 4.2M | 5.9M | 196.1M | 16.6M | 39.9M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Employers Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 118.6M | 118.1M | 48.4M | 119.3M | 119.8M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 6.3M | 6.2M | 5.1M | 9.1M | 9.7M |
Working Capital Changes | 8.3M | -53.7M | -29.9M | -17.9M | 62.9M |
Operating Cash Flow | 151.7M | 96.7M | 25.4M | 131.1M | 194.6M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | -832.0M | -553.0M | -892.6M | -745.9M | -972.9M |
Investment Sales | 677.2M | 932.5M | 749.1M | 747.8M | 1.1B |
Investing Cash Flow | -154.8M | 379.5M | -143.5M | 1.9M | 81.5M |
Financing Activities | |||||
Share Repurchases | -42.6M | -76.1M | -30.4M | -42.6M | -99.4M |
Dividends Paid | -30.3M | -29.7M | -90.3M | -29.0M | -30.5M |
Debt Issuance | 0 | - | - | - | 35.0M |
Debt Repayment | -100.0K | -200.0K | -10.2M | -27.1M | -200.0K |
Financing Cash Flow | -73.0M | -288.5M | 51.6M | -118.7M | -75.1M |
Free Cash Flow | 71.5M | 47.2M | 97.2M | 7.2M | 27.5M |
Net Change in Cash | -76.1M | 187.7M | -66.5M | 14.3M | 201.0M |
Cash Flow Trend
Employers Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.13
Forward P/E
11.14
Price to Book
0.91
Price to Sales
1.10
PEG Ratio
-12.66
Profitability Ratios
Profit Margin
11.37%
Operating Margin
15.02%
Return on Equity
9.60%
Return on Assets
2.19%
Financial Health
Current Ratio
1.06
Debt to Equity
0.31
Beta
0.54
Per Share Data
EPS (TTM)
$4.09
Book Value per Share
$45.62
Revenue per Share
$36.31
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
eig | 986.8M | 10.13 | 0.91 | 9.60% | 11.37% | 0.31 |
Fidelity National | 16.4B | 15.40 | 2.08 | 13.75% | 7.90% | 54.14 |
Ryan Specialty | 13.6B | 129.05 | 10.75 | 16.98% | 2.02% | 309.01 |
Tiptree | 955.9M | 19.76 | 1.91 | 14.00% | 2.77% | 80.36 |
Amerisafe | 840.7M | 16.83 | 3.17 | 17.80% | 16.45% | 0.00 |
Investors Title | 469.9M | 14.68 | 1.82 | 12.55% | 12.29% | 3.01 |
Financial data is updated regularly. All figures are in the company's reporting currency.