Watchlist Manager

Watchlist

Price: 23.55 USD -0.67%

Market Cap: 5.7B USD

Income Statement

Currency: USD

		Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024
Revenue
Gross Premiums Earned		854	858	866	897	909	917	935	934	943	947	945	944	945	947	963	976	984	1 002	1 002	1 020	1 042	1 054	1 052	1 037	1 031	1 025	1 032	1 032	1 023	1 023	1 026	1 023	1 013	998	984	972	955	955	956	958	973
Revenue		943 N/A	978 +4%	990 +1%	1 024 +3%	1 041 +2%	1 030 -1%	1 050 +2%	1 054 +0%	1 063 +1%	1 065 +0%	1 065 0%	1 061 0%	1 066 +0%	1 071 +0%	1 090 +2%	1 110 +2%	1 124 +1%	1 150 +2%	1 160 +1%	1 188 +2%	1 214 +2%	1 229 +1%	1 231 +0%	1 209 -2%	1 199 -1%	1 190 -1%	1 194 +0%	1 194 0%	1 186 -1%	1 182 0%	1 178 0%	1 175 0%	1 173 0%	1 162 -1%	1 160 0%	1 164 +0%	1 155 -1%	1 166 +1%	1 180 +1%	1 190 +1%	1 208 +1%
Operating Income
Operating Expenses		(617)	(577)	(521)	(500)	(484)	(495)	(468)	(445)	(401)	(345)	(329)	(300)	(224)	(226)	(189)	(162)	(227)	(242)	(278)	(315)	(313)	(332)	(529)	(536)	(554)	(565)	(387)	(349)	(276)	(224)	(95)	27	6	(35)	(117)	(213)	(216)	(203)	(200)	(191)	(203)
Benefits Claims Loss Adjustment		(610)	(569)	(512)	(491)	(475)	(486)	(459)	(435)	(391)	(335)	(319)	(289)	(213)	(215)	(177)	(150)	(215)	(230)	(266)	(303)	(301)	(320)	(516)	(523)	(541)	(526)	(347)	(336)	(263)	(211)	(82)	39	18	(23)	(105)	(202)	(205)	(192)	(190)	(181)	(194)
Policy Acquisition Expense		(8)	(8)	(8)	(9)	(9)	(9)	(9)	(9)	(10)	(10)	(10)	(11)	(11)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(12)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(12)	(12)	(12)	(11)	(11)	(10)	(10)	(9)	(9)
Other Operating Expenses		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(27)	(27)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income		325 N/A	401 +23%	469 +17%	524 +12%	557 +6%	535 -4%	582 +9%	610 +5%	662 +9%	720 +9%	736 +2%	761 +3%	842 +11%	845 +0%	901 +7%	948 +5%	897 -5%	908 +1%	882 -3%	873 -1%	901 +3%	898 0%	702 -22%	673 -4%	646 -4%	625 -3%	808 +29%	845 +5%	910 +8%	959 +5%	1 083 +13%	1 201 +11%	1 178 -2%	1 127 -4%	1 043 -7%	950 -9%	939 -1%	963 +3%	980 +2%	999 +2%	1 004 +0%
Pre-Tax Income
Interest Income Expense		(70)	(70)	(70)	(70)	(69)	(66)	(61)	(57)	(57)	(58)	(60)	(60)	(57)	(54)	(53)	(53)	(53)	(53)	(53)	(53)	(53)	(52)	(52)	(54)	(60)	(65)	(70)	(72)	(71)	(68)	(64)	(56)	(48)	(43)	(39)	(38)	(37)	(36)	(36)	(36)	(36)
Non-Reccuring Items		(1)	(1)	(1)	(1)	(1)	(14)	(16)	(91)	(91)	(77)	(75)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	(27)	(27)	0	0	0	(37)	(59)	(65)	(77)	(40)	(18)	(12)	(0)	0	0	0	0	0
Pre-Tax Income		255 N/A	331 +30%	399 +21%	454 +14%	488 +7%	455 -7%	505 +11%	462 -9%	515 +12%	585 +14%	600 +3%	701 +17%	785 +12%	791 +1%	848 +7%	895 +6%	844 -6%	855 +1%	829 -3%	820 -1%	848 +3%	845 0%	651 -23%	592 -9%	559 -5%	561 +0%	738 +32%	773 +5%	802 +4%	832 +4%	954 +15%	1 068 +12%	1 090 +2%	1 066 -2%	993 -7%	913 -8%	902 -1%	927 +3%	944 +2%	964 +2%	969 +1%
Net Income
Tax Provision		(3)	(5)	(6)	690	684	653	599	(124)	(172)	(222)	(228)	(265)	(296)	(248)	(237)	(222)	(174)	(177)	(169)	(166)	(174)	(174)	(133)	(120)	(113)	(114)	(153)	(161)	(167)	(172)	(197)	(220)	(225)	(221)	(206)	(193)	(189)	(194)	(198)	(201)	(206)
Income from Continuing Operations		252	325	393	1 144	1 172	1 108	1 104	337	343	363	373	436	489	543	611	673	670	678	659	654	674	672	518	472	446	446	585	613	635	660	756	848	865	845	787	720	713	733	746	763	763
Net Income (Common)		252 N/A	325 +29%	393 +21%	1 144 +191%	1 172 +2%	1 108 -5%	1 104 0%	337 -69%	343 +2%	363 +6%	373 +3%	436 +17%	356 -18%	410 +15%	478 +17%	540 +13%	670 +24%	678 +1%	659 -3%	654 -1%	674 +3%	672 0%	518 -23%	472 -9%	446 -5%	446 +0%	585 +31%	613 +5%	635 +4%	660 +4%	756 +15%	848 +12%	865 +2%	845 -2%	787 -7%	720 -8%	713 -1%	733 +3%	746 +2%	763 +2%	763 +0%
EPS (Diluted)		0.6 N/A	0.69 +15%	0.89 +29%	2.44 +174%	2.5 +2%	2.56 +2%	2.47 -4%	0.83 -66%	0.79 -5%	0.91 +15%	0.96 +5%	1.11 +16%	0.9 -19%	1.04 +16%	1.22 +17%	1.4 +15%	1.73 +24%	1.8 +4%	1.75 -3%	1.75 N/A	1.8 +3%	1.83 +2%	1.52 -17%	1.33 -13%	1.24 -7%	1.25 +1%	1.64 +31%	1.73 +5%	1.8 +4%	2.03 +13%	2.41 +19%	2.75 +14%	2.79 +1%	2.86 +3%	2.71 -5%	2.52 -7%	2.49 -1%	2.68 +8%	2.79 +4%	2.92 +5%	2.89 -1%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 240,300+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.