Unum UNM Effect of changes in discount rate assumptions

Effect of changes in discount rate assumptions at other companies

Corebridge FinancialCRBG

——

CNA FinancialCNA

——

Segments

By segment

See full

Closed Block-$553.3M-187%

Colonial Life-$546.1M-2.8%

Unum US-$428.6M+0.8%

Unum International-$337.4M-26.6%

By product

See full

Other Insurance Product Line-$361M+2.4%

Voluntary Benefits-$254.7M-11.1%

Long-term Care-$192.3M-209%

Other financials

Income statement

See full

Revenue$3.4B+8.5%

Operating income$501.8M+2.4%

Net income$232.0M+22.7%

EPS (diluted)$1.41+33.0%

Balance sheet

See full

Cash & equivalents$192.6M-19.0%

Total debt$3.8B+0.5%

Total equity$10.9B-2.9%

Total assets$62.7B+0.4%

Cash flow

See full

Operating cash flow$340.8M-3.6%

CapEx$39.6M+10.6%

Free cash flow$301.2M-5.2%

Valuation

See full

Market cap$14.38B-17.0%

Enterprise value$17.95B-13.3%

P/E18.4×+7.4×

P/S1.1×-0.3×

Profitability

See full

Net margin5.9%-6.5pp

FCF margin11.2%+1.4pp

Returns & leverage

See full

Return on equity7.1%-7.6pp

Debt / equity0.3×0.0×