Premiums & Annuity Revenue | 870.37 | 792.44 | 441.41 | 236.59 |
Total Interest & Dividend Income | 30.16 | 27.5 | 16.21 | 2.38 |
Gain (Loss) on Sale of Investments | 21.15 | 19.56 | 4.73 | - |
Other Revenue | 7.6 | 7.31 | 6.19 | 3.47 |
Total Revenue | 929.28 | 846.81 | 468.53 | 242.43 |
Revenue Growth (YoY) | 65.36% | 80.74% | 93.26% | - |
Policy Benefits | 344.03 | 339.29 | 193.27 | 133.49 |
Policy Acquisition & Underwriting Costs | 97.46 | 85.97 | 58.56 | 33.49 |
Amortization of Goodwill & Intangibles | 7.78 | 7.87 | 8.19 | 5.93 |
Depreciation & Amortization | 3.28 | 2.45 | 0.42 | - |
Selling, General & Administrative | 145 | 133.44 | 85.58 | 37.66 |
Other Operating Expenses | 1.18 | 1.18 | 0.18 | - |
Total Operating Expenses | 604.35 | 573.09 | 348.49 | 211.93 |
Operating Income | 324.93 | 273.73 | 120.04 | 30.5 |
Interest Expense | -4.41 | -3.75 | -2.4 | -0.49 |
Pretax Income | 320.52 | 269.98 | 117.64 | 30.01 |
Income Tax Expense | 81.61 | 68.85 | 30.27 | 7.72 |
Net Income | 238.92 | 201.13 | 87.37 | 22.3 |
Net Income to Common | 238.92 | 201.13 | 87.37 | 22.3 |
Net Income Growth | 95.76% | 130.20% | 291.82% | - |
Shares Outstanding (Basic) | 10 | 10 | 10 | 11 |
Shares Outstanding (Diluted) | 22 | 22 | 22 | 20 |
Shares Change (YoY) | -1.43% | 0.04% | 7.27% | - |
EPS (Basic) | 23.33 | 19.67 | 8.40 | 2.00 |
EPS (Diluted) | 10.88 | 9.17 | 3.98 | 1.09 |
EPS Growth | 98.43% | 130.40% | 265.14% | - |
Free Cash Flow | 452.8 | 543.8 | 434.32 | 151.85 |
Free Cash Flow Per Share | 20.63 | 24.78 | 19.80 | 7.43 |
Operating Margin | 34.97% | 32.32% | 25.62% | 12.58% |
Profit Margin | 25.71% | 23.75% | 18.65% | 9.20% |
Free Cash Flow Margin | 48.73% | 64.22% | 92.70% | 62.63% |
EBITDA | 335.98 | 284.04 | 128.77 | 36.43 |
EBITDA Margin | 36.16% | 33.54% | 27.48% | 15.03% |
D&A For EBITDA | 11.05 | 10.32 | 8.73 | 5.93 |
EBIT | 324.93 | 273.73 | 120.04 | 30.5 |
EBIT Margin | 34.97% | 32.32% | 25.62% | 12.58% |
Effective Tax Rate | 25.46% | 25.50% | 25.73% | 25.70% |
Revenue as Reported | 929.28 | 846.81 | 468.53 | 242.43 |