Premiums & Annuity Revenue | 919.27 | 792.44 | 441.41 | 236.59 |
Total Interest & Dividend Income | 32.39 | 27.5 | 16.21 | 2.38 |
Gain (Loss) on Sale of Investments | 21.81 | 19.56 | 4.73 | - |
Other Revenue | 8.3 | 7.31 | 6.19 | 3.47 |
Total Revenue | 981.76 | 846.81 | 468.53 | 242.43 |
Revenue Growth (YoY) | 47.53% | 80.74% | 93.26% | - |
Policy Benefits | 345.88 | 339.29 | 193.27 | 133.49 |
Policy Acquisition & Underwriting Costs | 111.78 | 85.97 | 58.56 | 33.49 |
Amortization of Goodwill & Intangibles | 7.71 | 7.87 | 8.19 | 5.93 |
Depreciation & Amortization | 4.03 | 2.45 | 0.42 | - |
Selling, General & Administrative | 153.4 | 133.44 | 85.58 | 37.66 |
Other Operating Expenses | 1.18 | 1.18 | 0.18 | - |
Total Operating Expenses | 632.39 | 573.09 | 348.49 | 211.93 |
Operating Income | 349.37 | 273.73 | 120.04 | 30.5 |
Interest Expense | -4 | -3.75 | -2.4 | -0.49 |
Pretax Income | 345.37 | 269.98 | 117.64 | 30.01 |
Income Tax Expense | 90.13 | 68.85 | 30.27 | 7.72 |
Net Income | 255.25 | 201.13 | 87.37 | 22.3 |
Net Income to Common | 255.25 | 201.13 | 87.37 | 22.3 |
Net Income Growth | 63.88% | 130.20% | 291.82% | - |
Shares Outstanding (Basic) | 59 | 56 | 57 | 61 |
Shares Outstanding (Diluted) | 123 | 121 | 121 | 112 |
Shares Change (YoY) | -0.18% | 0.04% | 7.27% | - |
EPS (Basic) | 4.33 | 3.58 | 1.53 | 0.36 |
EPS (Diluted) | 2.08 | 1.67 | 0.72 | 0.20 |
EPS Growth | 63.92% | 130.42% | 265.09% | - |
Free Cash Flow | 621.66 | 543.8 | 434.32 | 151.85 |
Free Cash Flow Per Share | 5.06 | 4.51 | 3.60 | 1.35 |
Operating Margin | 35.59% | 32.32% | 25.62% | 12.58% |
Profit Margin | 26.00% | 23.75% | 18.65% | 9.20% |
Free Cash Flow Margin | 63.32% | 64.22% | 92.70% | 62.63% |
EBITDA | 361.11 | 284.04 | 128.77 | 36.43 |
EBITDA Margin | 36.78% | 33.54% | 27.48% | 15.03% |
D&A For EBITDA | 11.74 | 10.32 | 8.73 | 5.93 |
EBIT | 349.37 | 273.73 | 120.04 | 30.5 |
EBIT Margin | 35.59% | 32.32% | 25.62% | 12.58% |
Effective Tax Rate | 26.10% | 25.50% | 25.73% | 25.70% |
Revenue as Reported | 981.76 | 846.81 | 468.53 | 242.43 |