Allstate

Financials Property & Casualty Insurance Northbrook, Illinois Last filing Feb 20, 2026 · FY2025

                    Revenue
                    FY2025
                
$3.7B
                    3y CAGR +12.3%
                    
                    P48
                    
                    +10.0%
                    
                    Net income
                    FY2025
                
$10.3B
                    Net margin +274.4%
                    
                    P95
                    
                    +120.3%
                    
                    Total assets
                    FY2025
                
$119.8B
                    ROA +8.6%
                    
                    P86
                    
                    +7.3%
                    
                    Operating cash flow
                    FY2025
                
$10.1B
                    FCF margin +263.7%
                    
                    P93
                    
                    +13.2%

19 yrs · FY2007–FY2025 1 quarantined 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Balance Sheet

Assets, liabilities, and equity

23 accounts · 10 years

Total assets $119.8B

Total liabilities $89.2B

Shareholders equity $30.6B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Assets
Cash and Cash Equivalents	$678.0M -3.7%	$704.0M -2.5%	$722.0M -1.9%	$736.0M -3.5%	$763.0M 145.3%	$311.0M 13.9%	$273.0M -45.3%	$499.0M -19.1%	$617.0M 41.5%	$436.0M
Short Term Investments	$4.9B 7.7%	$4.5B -11.8%	$5.1B 12.6%	$4.6B -35.3%	$7.1B -9.5%	$7.8B 83.1%	$4.3B 40.7%	$3.0B 55.7%	$1.9B -54.7%	$4.3B
Other Current Assets	$5.3B 2.2%	$5.1B -15.1%	$6.1B 2.5%	$5.9B -3.0%	$6.1B 77.5%	$3.4B -3.0%	$3.5B 17.5%	$3.0B 6.0%	$2.8B 54.7%	$1.8B
Property,Plant and Equipment	$627.0M -6.3%	$669.0M -22.1%	$859.0M -13.0%	$987.0M 5.1%	$939.0M -11.2%	$1.1B -7.7%	$1.1B 9.6%	$1.0B -2.5%	$1.1B 0.7%	$1.1B
Goodwill	$3.1B -3.9%	$3.2B -7.3%	$3.5B 0.0%	$3.5B 0.0%	$3.5B 37.7%	$2.5B 0.0%	$2.5B 0.6%	$2.5B 16.0%	$2.2B 78.9%	$1.2B
Intangible Assets	$0 -100.0%	$754.0M -58.1%	$1.8B 21.6%	$1.5B 31.0%	$1.1B 50.5%	$751.0M 18.6%	$633.0M 10.7%	$572.0M 22.5%	$467.0M	$0
Long Term Investments	$466.0M -89.7%	$4.5B -11.8%	$5.1B	—	—	$7.8B 83.1%	$4.3B 40.7%	$3.0B 55.7%	$1.9B -54.7%	$4.3B
Deferred Tax Assets	$0 -100.0%	$231.0M 5.5%	$219.0M -43.3%	$386.0M -69.0%	$1.2B 7.0%	$1.2B -2.3%	$1.2B 3.7%	$1.1B 18.8%	$968.0M -45.1%	$1.8B
Other Noncurrent Assets	$5.3B 2.2%	$5.1B -15.1%	$6.1B 2.5%	$5.9B -3.0%	$6.1B 77.5%	$3.4B -3.0%	$3.5B 17.5%	$3.0B 6.0%	$2.8B 54.7%	$1.8B
Total Assets	$119.8B 7.3%	$111.6B 8.0%	$103.4B 5.5%	$98.0B -1.5%	$99.4B -21.1%	$126.0B 5.0%	$120.0B 6.9%	$112.2B -0.2%	$112.4B 3.5%	$108.6B
Liabilities
Current Portion of Long Term Debt	$7.5B -7.4%	$8.1B 1.8%	$7.9B -0.3%	$8.0B -0.2%	$8.0B 1.9%	$7.8B 18.0%	$6.6B 2.8%	$6.5B 1.6%	$6.3B 0.0%	$6.3B
Total Current Liabilities	$89.2B -1.2%	$90.2B 5.3%	$85.7B 6.4%	$80.6B 8.5%	$74.3B -22.4%	$95.8B 1.9%	$94.0B 3.3%	$90.9B 1.2%	$89.9B 2.1%	$88.0B
Long Term Debt	$7.5B -7.4%	$8.1B 1.8%	$7.9B -0.3%	$8.0B -0.2%	$8.0B 1.9%	$7.8B 18.0%	$6.6B 2.8%	$6.5B 1.6%	$6.3B 0.0%	$6.3B
Deferred Tax Liabilities	$227.0M -89.0%	$2.1B 7.4%	$1.9B 6.9%	$1.8B 115.5%	$833.0M -38.5%	$1.4B -42.3%	$2.3B 49.0%	$1.6B -10.0%	$1.8B -22.3%	$2.3B
Total Liabilities	$89.2B -1.2%	$90.2B 5.3%	$85.7B 6.4%	$80.6B 8.5%	$74.3B -22.4%	$95.8B 1.9%	$94.0B 3.3%	$90.9B 1.2%	$89.9B 2.1%	$88.0B
Equity
Common Stock	$9.0M 0.0%	$9.0M 0.0%	$9.0M 0.0%	$9.0M 0.0%	$9.0M 0.0%	$9.0M 0.0%	$9.0M 0.0%	$9.0M 0.0%	$9.0M 0.0%	$9.0M
Additional Paid In Capital	$4.2B 3.2%	$4.0B 4.5%	$3.9B 1.7%	$3.8B 1.8%	$3.7B 6.4%	$3.5B 1.0%	$3.5B 4.6%	$3.3B -0.1%	$3.3B 0.3%	$3.3B
Retained Earnings	$62.4B 17.1%	$53.3B 7.2%	$49.7B -2.4%	$51.0B -4.4%	$53.3B 1.0%	$52.8B 9.8%	$48.1B 5.2%	$45.7B 5.9%	$43.2B 6.1%	$40.7B
Treasury Stock	$38.2B 3.3%	$37.0B -0.3%	$37.1B 0.7%	$36.9B 6.9%	$34.5B 10.0%	$31.3B 5.3%	$29.7B 5.9%	$28.1B 8.1%	$26.0B 5.0%	$24.7B
Accumulated Other Comprehensive Income	$255.0M 128.7%	$-889.0M -27.0%	$-700.0M 70.7%	$-2.4B -464.7%	$655.0M -80.2%	$3.3B 69.4%	$1.9B 225.2%	$-1.6B -608.8%	$306.0M 173.6%	$-416.0M
Noncontrolling Interest	$-21.0M 72.0%	$-75.0M 46.4%	$-140.0M -12.0%	$-125.0M -140.4%	$-52.0M	—	—	—	—	—
Total Stockholders Equity	$30.6B 42.8%	$21.4B 20.7%	$17.8B 1.7%	$17.5B -30.6%	$25.2B -16.7%	$30.2B 16.2%	$26.0B 22.0%	$21.3B -5.5%	$22.6B 9.6%	$20.6B
Total Liabilitiesand Equity	$119.8B 7.3%	$111.6B 8.0%	$103.4B 5.5%	$98.0B -1.5%	$99.4B -21.1%	$126.0B 5.0%	$120.0B 6.9%	$112.2B -0.2%	$112.4B 3.5%	$108.6B

Income Statement

Revenue, expense, and profitability

14 accounts · 10 years

Revenue $3.7B

Operating income $10.3B

Net income $10.3B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
IncomeStatement
Revenues Total Revenue	$3.7B 10.0%	$3.4B 22.0%	$2.8B 5.4%	$2.6B -23.5%	$3.5B 101.0%	$1.7B -9.3%	$1.9B -45.9%	$3.5B -2.7%	$3.6B 12.4%	$3.2B
Expenses Depreciation and Amortization	$231.0M -17.5%	$280.0M -14.9%	$329.0M -6.8%	$353.0M -6.1%	$376.0M 218.6%	$118.0M -6.3%	$126.0M 20.0%	$105.0M 6.1%	$99.0M 209.4%	$32.0M
Expenses Share Based Compensation	$123.0M -1.6%	$125.0M 71.2%	$73.0M -21.5%	$93.0M -22.5%	$120.0M -3.2%	$124.0M 18.1%	$105.0M -16.0%	$125.0M 17.9%	$106.0M 32.5%	$80.0M
Expenses Restructuring and Asset Impairment	$61.0M 0.0%	$61.0M -63.9%	$169.0M 231.4%	$51.0M -70.0%	$170.0M -32.8%	$253.0M 548.7%	$39.0M -41.8%	$67.0M -30.2%	$96.0M 220.0%	$30.0M
Other Income Expense Operating Income	$10.3B 120.3%	$4.7B 2582.4%	$-188.0M 85.4%	$-1.3B -124.8%	$5.2B -4.1%	$5.4B 25.5%	$4.3B 100.3%	$2.2B -39.2%	$3.6B 89.3%	$1.9B
Other Income Expense Interest Income	$3.7B 10.0%	$3.4B 22.0%	$2.8B 5.4%	$2.6B -23.5%	$3.5B 101.0%	$1.7B -9.3%	$1.9B -45.9%	$3.5B -2.7%	$3.6B 12.4%	$3.2B
Other Income Expense Income Before Tax	$13.2B 128.4%	$5.8B 1755.5%	$-348.0M	—	—	—	—	—	—	—
Income Tax Income Tax Expense	$2.9B 148.7%	$1.2B 960.7%	$-135.0M 72.3%	$-488.0M -137.8%	$1.3B -5.9%	$1.4B 23.0%	$1.1B 138.5%	$468.0M -53.0%	$995.0M 13.5%	$877.0M
net Income net Income	$10.3B 120.3%	$4.7B 2582.4%	$-188.0M 85.4%	$-1.3B -179.9%	$1.6B -71.1%	$5.6B 15.0%	$4.8B 124.4%	$2.2B -39.2%	$3.6B 89.3%	$1.9B
net Income Comprehensive Income	$11.4B 155.7%	$4.5B 199.1%	$1.5B 136.6%	$-4.1B -315.3%	$-984.0M -114.2%	$6.9B 3.8%	$6.7B 414.2%	$1.3B -66.4%	$3.9B 74.5%	$2.2B
Earnings Per Share Basic Eps	$39 123.9%	$17 1535.0%	$-1 76.7%	$-5 -201.0%	$5 -71.0%	$18 23.0%	$14 146.5%	$6 -39.2%	$10 101.3%	$5
Earnings Per Share Diluted Eps	$38 124.0%	$17 1515.8%	$-1 76.7%	$-5 -202.6%	$5 -71.1%	$17 23.4%	$14 146.1%	$6 -39.0%	$9 100.2%	$5
Earnings Per Share Weighted Average Shares Basic	$263.6M -0.3%	$264.3M 0.7%	$262.5M -3.2%	$271.2M -8.0%	$294.8M -5.4%	$311.6M -5.1%	$328.2M -5.6%	$347.8M -3.9%	$362.0M -2.9%	$372.8M
Earnings Per Share Weighted Average Shares Diluted	$267.1M -0.3%	$267.8M 2.0%	$262.5M -3.2%	$271.2M -9.3%	$299.1M -5.2%	$315.5M -5.4%	$333.5M -5.6%	$353.2M -4.0%	$367.8M -2.5%	$377.3M

Cash Flow Statement

Operating, investing, and financing flows

21 accounts · 10 years

Operating cash flow $10.1B

Investing cash flow $-7.3B

Financing cash flow $-2.9B

Account	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
CashFlow
Operating Activities net Income	$10.3B 120.3%	$4.7B 2582.4%	$-188.0M 85.4%	$-1.3B -179.9%	$1.6B -71.1%	$5.6B 15.0%	$4.8B 124.4%	$2.2B -39.2%	$3.6B 89.3%	$1.9B
Operating Activities Depreciation and Amortization	$259.0M -18.0%	$316.0M -7.9%	$343.0M 2.4%	$335.0M -18.5%	$411.0M 16.4%	$353.0M 8.3%	$326.0M 9.0%	$299.0M 3.1%	$290.0M 8.6%	$267.0M
Operating Activities Stock Based Compensation	$123.0M -1.6%	$125.0M 71.2%	$73.0M -21.5%	$93.0M -22.5%	$120.0M -3.2%	$124.0M 18.1%	$105.0M -16.0%	$125.0M 17.9%	$106.0M 32.5%	$80.0M
Operating Activities Deferred Income Taxes	$156.0M 1017.6%	$-17.0M 93.2%	$-249.0M 45.0%	$-453.0M -200.4%	$451.0M 521.5%	$-107.0M -154.3%	$197.0M 183.5%	$-236.0M -926.1%	$-23.0M -110.3%	$223.0M
Operating Activities Changes In Operating Assets and Liabilities	$362.0M 3.1%	$351.0M -9.3%	$387.0M -28.5%	$541.0M -60.5%	$1.4B 399.3%	$-457.0M -1014.0%	$50.0M 105.8%	$-855.0M -6676.9%	$13.0M -18.8%	$16.0M
Operating Activities net Cash From Operating Activities	$10.1B 13.2%	$8.9B 111.2%	$4.2B -17.4%	$5.1B 0.1%	$5.1B -6.8%	$5.5B 7.1%	$5.1B -0.9%	$5.2B 20.0%	$4.3B 8.0%	$4.0B
Investing Activities Capital Expenditures	$228.0M 8.6%	$210.0M -21.3%	$267.0M -36.4%	$420.0M 21.7%	$345.0M 12.0%	$308.0M -28.9%	$433.0M 56.3%	$277.0M -7.4%	$299.0M -4.5%	$313.0M
Investing Activities Purchases of Investments	$78.8B 69.1%	$46.6B 58.3%	$29.4B -20.3%	$36.9B 9.0%	$33.9B -11.2%	$38.1B 21.7%	$31.3B -15.3%	$37.0B 18.7%	$31.1B 11.3%	$28.0B
Investing Activities Proceeds From Sale of Investments	$814.0M -46.1%	$1.5B -8.0%	$1.6B 125.4%	$728.0M -68.1%	$2.3B 2.2%	$2.2B -13.0%	$2.6B -25.9%	$3.5B -17.4%	$4.2B -7.5%	$4.5B
Investing Activities net Cash From Investing Activities	$-7.3B 12.1%	$-8.3B -175.2%	$-3.0B -73.6%	$-1.7B -438.8%	$510.0M 114.8%	$-3.4B -22.6%	$-2.8B -63.3%	$-1.7B -42.1%	$-1.2B 52.1%	$-2.5B
Financing Activities Proceeds From Debt	$0 -100.0%	$495.0M -33.4%	$743.0M	$0	$0 -100.0%	$1.2B 142.2%	$491.0M -1.4%	$498.0M	$0 -100.0%	$1.2B
Financing Activities Repayment of Debt	$600.0M 71.4%	$350.0M -53.3%	$750.0M	$0 -100.0%	$436.0M	$0 -100.0%	$317.0M -20.8%	$400.0M	$0 -100.0%	$17.0M
Financing Activities Repurchase of Common Stock	$1.2B 61550.0%	$2.0M -99.4%	$335.0M -86.7%	$2.5B -19.2%	$3.1B 79.6%	$1.7B 0.1%	$1.7B -24.7%	$2.3B 54.0%	$1.5B 11.8%	$1.3B
Financing Activities Dividends Paid	$1.0B 7.7%	$962.0M 4.0%	$925.0M -0.1%	$926.0M 4.6%	$885.0M 32.5%	$668.0M 2.3%	$653.0M 6.4%	$614.0M 17.0%	$525.0M 8.0%	$486.0M
Financing Activities Proceeds From Stock Issuance	$78.0M -58.7%	$189.0M 83.5%	$103.0M -20.8%	$130.0M -13.9%	$151.0M 36.0%	$111.0M -27.9%	$154.0M 67.4%	$92.0M -48.3%	$178.0M -4.8%	$187.0M
Financing Activities Other Financing Activities	$42.0M 362.5%	$-16.0M 67.3%	$-49.0M -40.0%	$-35.0M 0.0%	$-35.0M -185.4%	$41.0M -68.2%	$129.0M 41.8%	$91.0M 259.6%	$-57.0M -258.3%	$36.0M
Financing Activities net Cash From Financing Activities	$-2.9B -313.3%	$-697.0M 43.9%	$-1.2B 63.7%	$-3.4B 34.7%	$-5.2B -160.6%	$-2.0B 19.0%	$-2.5B 30.5%	$-3.6B -22.3%	$-2.9B -91.5%	$-1.5B
Cash Reconciliation Effect of Exchange Rate On Cash	$678.0M -3.7%	$704.0M -2.5%	$722.0M -1.9%	$736.0M -3.5%	$763.0M 145.3%	$311.0M 13.9%	$273.0M -45.3%	$499.0M -19.1%	$617.0M	—
Cash Reconciliation net Change In Cash	$-26.0M -44.4%	$-18.0M -28.6%	$-14.0M 48.1%	$-27.0M -107.0%	$386.0M 889.7%	$39.0M 124.2%	$-161.0M -36.4%	$-118.0M -165.2%	$181.0M	—
Cash Reconciliation Cash At Beginning of Period	$678.0M -3.7%	$704.0M -2.5%	$722.0M -1.9%	$736.0M -3.5%	$763.0M 145.3%	$311.0M 13.9%	$273.0M -45.3%	$499.0M -19.1%	$617.0M	—
Cash Reconciliation Cash At End of Period	$678.0M -3.7%	$704.0M -2.5%	$722.0M -1.9%	$736.0M -3.5%	$763.0M 145.3%	$311.0M 13.9%	$273.0M -45.3%	$499.0M -19.1%	$617.0M	—

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 10 years

Ratio	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Profitability
Gross margin	—	—	—	—	—	—	—	—	—	—
Operating margin	+274.4%	+137.0%	-6.7%	-48.7%	+150.3%	+315.1%	+227.7%	+61.5%	+98.4%	+58.4%
Net margin	+274.4%	+137.0%	-6.7%	-48.7%	+46.6%	+323.6%	+255.1%	+61.5%	+98.4%	+58.4%
FCF margin	+263.7%	+256.0%	+141.9%	+177.5%	+137.7%	+300.8%	+247.2%	+139.4%	+111.1%	+114.5%
Growth
Revenue CAGR (3y)	+12.3%	-0.6%	+17.5%	+11.7%	-0.5%	-21.9%	-16.1%	+2.1%	-0.1%	-8.2%
Returns
ROE	+33.6%	+21.8%	-1.1%	-7.4%	+6.4%	+18.5%	+18.6%	+10.1%	+15.8%	+9.1%
ROA	+8.6%	+4.2%	-0.2%	-1.3%	+1.6%	+4.4%	+4.0%	+1.9%	+3.2%	+1.7%
ROIC	+17.9%	+10.1%	-0.6%	-3.9%	+12.9%	+11.9%	+11.1%	+6.4%	+10.3%	+5.7%
Liquidity
Current ratio	—	—	—	—	—	—	—	—	—	—
Quick ratio	—	—	—	—	—	—	—	—	—	—
Leverage
D/E	2.91x	4.21x	4.82x	4.61x	2.95x	3.17x	3.61x	4.27x	3.99x	4.28x
Interest coverage	—	—	-0.50x	-3.85x	15.78x	17.07x	13.23x	6.51x	10.61x	6.36x
Efficiency
Asset turnover	0.03x	0.03x	0.03x	0.03x	0.03x	0.01x	0.02x	0.03x	0.03x	0.03x
Cash conversion cycle	—	—	—	—	—	—	—	—	—	—

Valuation

Price against fundamentals

ALL $211 · 2025-09-29 · 351d old · FY2025

Market cap $56.4B

P/E 5.49x

P/S 15.06x

P/B 1.84x

EV $70.7B

EV/EBITDA 6.73x

FCF yield +17.5%

Dividend yield +1.8%

Notes

Your annotations

Not watched