Annual Income Statements for CNA Financial
This table shows CNA Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for CNA Financial
This table shows CNA Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-42 |
239 |
297 |
283 |
258 |
367 |
338 |
317 |
283 |
21 |
274 |
Consolidated Net Income / (Loss) |
|
-42 |
239 |
297 |
283 |
258 |
367 |
338 |
317 |
283 |
21 |
274 |
Net Income / (Loss) Continuing Operations |
|
-42 |
239 |
297 |
283 |
258 |
367 |
338 |
317 |
283 |
21 |
274 |
Total Pre-Tax Income |
|
-51 |
283 |
371 |
361 |
326 |
460 |
427 |
402 |
361 |
21 |
349 |
Total Revenue |
|
2,929 |
3,083 |
3,124 |
3,273 |
3,302 |
3,473 |
3,409 |
3,485 |
3,586 |
3,657 |
3,595 |
Net Interest Income / (Expense) |
|
-28 |
-28 |
-28 |
-31 |
-34 |
-34 |
-35 |
-34 |
-32 |
-32 |
-32 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
28 |
28 |
28 |
31 |
34 |
34 |
35 |
34 |
32 |
32 |
32 |
Long-Term Debt Interest Expense |
|
28 |
28 |
28 |
31 |
34 |
34 |
35 |
34 |
32 |
32 |
32 |
Total Non-Interest Income |
|
2,957 |
3,111 |
3,152 |
3,304 |
3,336 |
3,507 |
3,444 |
3,519 |
3,618 |
3,689 |
3,627 |
Other Service Charges |
|
11 |
8.00 |
7.00 |
7.00 |
8.00 |
8.00 |
9.00 |
9.00 |
8.00 |
8.00 |
9.00 |
Net Realized & Unrealized Capital Gains on Investments |
|
326 |
470 |
490 |
543 |
515 |
617 |
587 |
608 |
616 |
605 |
595 |
Premiums Earned |
|
2,221 |
2,232 |
2,248 |
2,347 |
2,406 |
2,479 |
2,441 |
2,498 |
2,593 |
2,679 |
2,626 |
Other Non-Interest Income |
|
399 |
401 |
407 |
407 |
407 |
403 |
407 |
404 |
401 |
397 |
397 |
Total Non-Interest Expense |
|
2,980 |
2,800 |
2,753 |
2,912 |
2,976 |
3,013 |
2,982 |
3,083 |
3,225 |
3,636 |
3,246 |
Current and Future Benefits |
|
- |
- |
1,653 |
1,779 |
1,826 |
1,810 |
1,807 |
1,882 |
2,019 |
2,030 |
2,027 |
Other Operating Expenses |
|
717 |
717 |
721 |
730 |
724 |
767 |
731 |
766 |
749 |
1,144 |
748 |
Amortization Expense |
|
383 |
389 |
379 |
403 |
426 |
436 |
444 |
435 |
457 |
462 |
471 |
Income Tax Expense |
|
-9.00 |
44 |
74 |
78 |
68 |
93 |
89 |
85 |
78 |
- |
75 |
Basic Earnings per Share |
|
($0.15) |
$0.88 |
$1.10 |
$1.04 |
$0.95 |
$1.35 |
$1.24 |
$1.17 |
$1.04 |
$0.08 |
$1.01 |
Weighted Average Basic Shares Outstanding |
|
271.40M |
271.60M |
271.30M |
271.20M |
271.20M |
271.30M |
271.60M |
271.60M |
271.30M |
271.50M |
271.30M |
Diluted Earnings per Share |
|
($0.15) |
$0.89 |
$1.09 |
$1.04 |
$0.95 |
$1.35 |
$1.24 |
$1.17 |
$1.04 |
$0.07 |
$1.00 |
Weighted Average Diluted Shares Outstanding |
|
272.30M |
272.50M |
272.30M |
272M |
272.30M |
272.20M |
272.70M |
272.60M |
272.70M |
272.70M |
272.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
270.89M |
270.90M |
270.85M |
270.86M |
270.87M |
270.90M |
271.28M |
270.84M |
270.84M |
270.86M |
270.62M |
Cash Dividends to Common per Share |
|
$0.40 |
- |
$1.62 |
$0.42 |
$0.42 |
- |
$2.44 |
$0.44 |
$0.44 |
- |
$2.46 |
Annual Cash Flow Statements for CNA Financial
This table details how cash moves in and out of CNA Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
197 |
-116 |
84 |
-35 |
-68 |
177 |
117 |
-61 |
-130 |
127 |
Net Cash From Operating Activities |
|
1,387 |
1,416 |
1,254 |
1,227 |
1,140 |
1,775 |
1,997 |
2,502 |
2,285 |
2,571 |
Net Cash From Continuing Operating Activities |
|
1,387 |
1,416 |
1,254 |
1,227 |
1,140 |
1,775 |
1,997 |
2,502 |
2,285 |
2,571 |
Net Income / (Loss) Continuing Operations |
|
479 |
859 |
899 |
813 |
1,000 |
690 |
1,184 |
682 |
1,205 |
959 |
Consolidated Net Income / (Loss) |
|
479 |
859 |
899 |
813 |
1,000 |
690 |
1,184 |
682 |
1,205 |
959 |
Depreciation Expense |
|
84 |
77 |
88 |
79 |
68 |
60 |
54 |
51 |
73 |
67 |
Amortization Expense |
|
17 |
-27 |
-40 |
-70 |
-89 |
-67 |
-81 |
-129 |
-191 |
-200 |
Non-Cash Adjustments to Reconcile Net Income |
|
110 |
353 |
212 |
401 |
-289 |
-148 |
-280 |
168 |
-99 |
355 |
Changes in Operating Assets and Liabilities, net |
|
697 |
154 |
95 |
4.00 |
450 |
1,240 |
1,120 |
1,730 |
1,297 |
1,390 |
Net Cash From Investing Activities |
|
-372 |
-846 |
-424 |
-177 |
-225 |
-705 |
-1,228 |
-1,512 |
-1,843 |
-1,317 |
Net Cash From Continuing Investing Activities |
|
-372 |
-846 |
-424 |
-177 |
-225 |
-705 |
-1,228 |
-1,512 |
-1,843 |
-1,317 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-125 |
-146 |
-102 |
-99 |
-26 |
-23 |
-26 |
-52 |
-90 |
-95 |
Purchase of Investment Securities |
|
-8,925 |
-10,079 |
-9,411 |
-11,474 |
-9,354 |
-11,164 |
-10,146 |
-10,644 |
-7,440 |
-7,272 |
Sale and/or Maturity of Investments |
|
8,801 |
9,392 |
9,363 |
11,506 |
9,155 |
10,482 |
8,944 |
9,184 |
5,687 |
6,050 |
Net Cash From Financing Activities |
|
-807 |
-673 |
-755 |
-1,085 |
-988 |
-902 |
-648 |
-1,032 |
-577 |
-1,117 |
Net Cash From Continuing Financing Activities |
|
-807 |
-673 |
-755 |
-1,085 |
-988 |
-902 |
-648 |
-1,032 |
-577 |
-1,117 |
Issuance of Debt |
|
0.00 |
498 |
496 |
0.00 |
496 |
495 |
0.00 |
0.00 |
491 |
490 |
Repayment of Debt |
|
0.00 |
-358 |
-391 |
-189 |
-520 |
-419 |
0.00 |
0.00 |
-243 |
-550 |
Repurchase of Common Equity |
|
- |
- |
0.00 |
0.00 |
-23 |
-18 |
-18 |
-39 |
-24 |
-20 |
Payment of Dividends |
|
-811 |
-813 |
-842 |
-896 |
-929 |
-950 |
-621 |
-982 |
-787 |
-1,025 |
Other Financing Activities, Net |
|
4.00 |
0.00 |
-18 |
- |
-12 |
-10 |
-9.00 |
-11 |
-14 |
-12 |
Effect of Exchange Rate Changes |
|
-11 |
-13 |
9.00 |
- |
5.00 |
9.00 |
-4.00 |
-19 |
5.00 |
-10 |
Quarterly Cash Flow Statements for CNA Financial
This table details how cash moves in and out of CNA Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-57 |
-28 |
8.00 |
-125 |
127 |
-140 |
64 |
-34 |
81 |
16 |
11 |
Net Cash From Operating Activities |
|
737 |
512 |
436 |
501 |
828 |
520 |
504 |
616 |
748 |
703 |
638 |
Net Cash From Continuing Operating Activities |
|
737 |
512 |
436 |
501 |
828 |
520 |
504 |
616 |
748 |
703 |
638 |
Net Income / (Loss) Continuing Operations |
|
-42 |
239 |
297 |
283 |
258 |
367 |
338 |
317 |
283 |
21 |
274 |
Consolidated Net Income / (Loss) |
|
-42 |
239 |
297 |
283 |
258 |
367 |
338 |
317 |
283 |
21 |
274 |
Depreciation Expense |
|
13 |
13 |
12 |
16 |
16 |
29 |
16 |
18 |
17 |
16 |
17 |
Amortization Expense |
|
-33 |
-40 |
-46 |
-41 |
-53 |
-51 |
-57 |
-48 |
-48 |
-47 |
-49 |
Non-Cash Adjustments to Reconcile Net Income |
|
39 |
71 |
-164 |
6.00 |
195 |
-136 |
-36 |
14 |
-40 |
417 |
14 |
Changes in Operating Assets and Liabilities, net |
|
760 |
229 |
337 |
237 |
412 |
311 |
243 |
315 |
536 |
296 |
382 |
Net Cash From Investing Activities |
|
-641 |
-440 |
51 |
-909 |
-679 |
-306 |
-249 |
40 |
-553 |
-555 |
88 |
Net Cash From Continuing Investing Activities |
|
-641 |
-440 |
51 |
-909 |
-679 |
-306 |
-249 |
40 |
-553 |
-555 |
88 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-16 |
-11 |
-20 |
-23 |
-24 |
-23 |
-20 |
-19 |
-18 |
-38 |
-18 |
Purchase of Investment Securities |
|
-2,692 |
-1,285 |
-1,789 |
-2,135 |
-2,225 |
-1,291 |
-1,881 |
-1,850 |
-1,895 |
-1,646 |
-2,024 |
Sale and/or Maturity of Investments |
|
2,067 |
856 |
1,860 |
1,249 |
1,570 |
1,008 |
1,652 |
1,909 |
1,360 |
1,129 |
2,130 |
Net Cash From Financing Activities |
|
-138 |
-108 |
-480 |
280 |
-18 |
-359 |
-189 |
-689 |
-120 |
-119 |
-722 |
Net Cash From Continuing Financing Activities |
|
-138 |
-108 |
-480 |
280 |
-18 |
-359 |
-189 |
-689 |
-120 |
-119 |
-722 |
Issuance of Debt |
|
- |
- |
0.00 |
395 |
96 |
- |
490 |
- |
- |
- |
0.00 |
Repurchase of Common Equity |
|
-18 |
- |
-24 |
- |
- |
- |
0.00 |
-20 |
- |
- |
-34 |
Payment of Dividends |
|
-109 |
-108 |
-445 |
-114 |
-114 |
-114 |
-667 |
-119 |
-120 |
-119 |
-673 |
Other Financing Activities, Net |
|
-11 |
- |
-11 |
-1.00 |
- |
-2.00 |
-12 |
- |
- |
- |
-15 |
Effect of Exchange Rate Changes |
|
-15 |
8.00 |
1.00 |
3.00 |
-4.00 |
5.00 |
-2.00 |
-1.00 |
6.00 |
-13 |
7.00 |
Annual Balance Sheets for CNA Financial
This table presents CNA Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
55,045 |
55,233 |
56,567 |
57,152 |
60,612 |
64,026 |
66,639 |
61,000 |
64,711 |
66,492 |
Cash and Due from Banks |
|
387 |
271 |
355 |
310 |
242 |
419 |
536 |
475 |
345 |
472 |
Trading Account Securities |
|
39,769 |
41,015 |
42,182 |
40,326 |
43,072 |
45,623 |
45,415 |
38,301 |
41,108 |
41,770 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
404 |
405 |
411 |
391 |
395 |
380 |
377 |
402 |
444 |
451 |
Premises and Equipment, Net |
|
343 |
310 |
326 |
324 |
282 |
252 |
226 |
226 |
253 |
295 |
Mortgage Servicing Rights |
|
678 |
591 |
839 |
839 |
994 |
1,068 |
973 |
1,040 |
1,035 |
1,019 |
Unearned Premiums Asset |
|
2,078 |
2,209 |
2,292 |
2,323 |
2,449 |
2,607 |
2,945 |
3,158 |
3,442 |
3,671 |
Deferred Acquisition Cost |
|
598 |
600 |
634 |
633 |
662 |
708 |
737 |
4,477 |
4,557 |
4,484 |
Goodwill |
|
150 |
145 |
148 |
146 |
147 |
148 |
148 |
144 |
146 |
145 |
Other Assets |
|
10,638 |
9,687 |
9,380 |
11,860 |
12,369 |
12,821 |
15,282 |
12,777 |
13,381 |
14,185 |
Total Liabilities & Shareholders' Equity |
|
55,045 |
55,233 |
56,567 |
57,152 |
60,612 |
64,026 |
66,639 |
61,000 |
64,711 |
66,492 |
Total Liabilities |
|
43,289 |
43,264 |
44,323 |
45,935 |
48,397 |
51,319 |
53,830 |
52,452 |
54,818 |
55,979 |
Short-Term Debt |
|
350 |
0.00 |
150 |
- |
- |
- |
0.00 |
243 |
550 |
0.00 |
Long-Term Debt |
|
2,210 |
2,710 |
2,708 |
2,680 |
2,679 |
2,776 |
2,779 |
2,538 |
2,481 |
2,973 |
Claims and Claim Expense |
|
22,663 |
22,343 |
22,004 |
21,984 |
21,720 |
22,706 |
24,174 |
22,120 |
23,304 |
24,976 |
Future Policy Benefits |
|
10,152 |
10,326 |
11,179 |
10,597 |
12,311 |
13,318 |
13,236 |
13,480 |
13,959 |
13,158 |
Unearned Premiums Liability |
|
3,671 |
3,762 |
4,029 |
4,183 |
4,583 |
5,119 |
5,761 |
6,374 |
6,933 |
7,346 |
Other Long-Term Liabilities |
|
4,243 |
4,123 |
4,253 |
6,491 |
7,104 |
7,400 |
7,880 |
7,697 |
7,591 |
7,526 |
Commitments & Contingencies |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
11,756 |
11,969 |
12,244 |
11,217 |
12,215 |
12,707 |
12,809 |
8,548 |
9,893 |
10,513 |
Total Preferred & Common Equity |
|
11,756 |
11,969 |
12,244 |
11,217 |
12,215 |
12,707 |
12,809 |
8,548 |
9,893 |
10,513 |
Total Common Equity |
|
11,756 |
11,969 |
12,244 |
11,217 |
12,215 |
12,707 |
12,809 |
8,548 |
9,893 |
10,513 |
Common Stock |
|
2,836 |
2,856 |
2,858 |
2,875 |
2,886 |
2,894 |
2,898 |
2,903 |
2,904 |
2,912 |
Retained Earnings |
|
9,313 |
9,359 |
9,414 |
9,277 |
9,348 |
9,081 |
9,663 |
9,336 |
9,755 |
9,686 |
Treasury Stock |
|
-78 |
-73 |
-60 |
-57 |
-70 |
-71 |
-72 |
-93 |
-94 |
-94 |
Accumulated Other Comprehensive Income / (Loss) |
|
-315 |
-173 |
32 |
-878 |
51 |
803 |
320 |
-3,598 |
-2,672 |
-1,991 |
Quarterly Balance Sheets for CNA Financial
This table presents CNA Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
60,215 |
62,055 |
63,088 |
61,952 |
65,075 |
65,194 |
67,356 |
67,326 |
Cash and Due from Banks |
|
503 |
483 |
358 |
485 |
409 |
375 |
456 |
483 |
Trading Account Securities |
|
38,142 |
39,789 |
39,411 |
38,548 |
41,296 |
41,072 |
43,247 |
42,668 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
411 |
415 |
424 |
441 |
447 |
453 |
460 |
465 |
Premises and Equipment, Net |
|
229 |
232 |
246 |
257 |
256 |
259 |
258 |
291 |
Mortgage Servicing Rights |
|
953 |
1,006 |
1,009 |
995 |
1,029 |
986 |
1,003 |
1,049 |
Unearned Premiums Asset |
|
2,986 |
3,126 |
3,521 |
3,211 |
3,432 |
3,816 |
3,489 |
3,703 |
Deferred Acquisition Cost |
|
787 |
4,523 |
4,574 |
4,568 |
4,548 |
4,546 |
943 |
4,492 |
Goodwill |
|
142 |
145 |
146 |
145 |
146 |
146 |
147 |
146 |
Other Assets |
|
16,062 |
12,336 |
13,399 |
13,302 |
13,512 |
13,541 |
17,353 |
14,029 |
Total Liabilities & Shareholders' Equity |
|
60,215 |
62,055 |
63,088 |
61,952 |
65,075 |
65,194 |
67,356 |
67,326 |
Total Liabilities |
|
52,121 |
53,388 |
54,362 |
53,389 |
55,413 |
55,320 |
56,598 |
57,047 |
Short-Term Debt |
|
- |
243 |
792 |
793 |
550 |
0.00 |
0.00 |
500 |
Long-Term Debt |
|
2,780 |
2,539 |
2,384 |
2,480 |
2,970 |
2,971 |
2,972 |
2,474 |
Claims and Claim Expense |
|
24,700 |
22,409 |
22,802 |
22,836 |
23,588 |
23,974 |
24,558 |
25,581 |
Future Policy Benefits |
|
10,454 |
13,976 |
13,666 |
12,654 |
13,513 |
13,211 |
14,047 |
13,304 |
Unearned Premiums Liability |
|
6,195 |
6,581 |
6,978 |
6,789 |
7,046 |
7,409 |
7,259 |
7,504 |
Other Long-Term Liabilities |
|
7,992 |
7,640 |
7,740 |
7,837 |
7,746 |
7,755 |
7,762 |
7,684 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
8,094 |
8,667 |
8,726 |
8,563 |
9,662 |
9,874 |
10,758 |
10,279 |
Total Preferred & Common Equity |
|
8,094 |
8,667 |
8,726 |
8,563 |
9,662 |
9,874 |
10,758 |
10,279 |
Total Common Equity |
|
8,094 |
8,667 |
8,726 |
8,563 |
9,662 |
9,874 |
10,758 |
10,279 |
Common Stock |
|
2,894 |
2,879 |
2,887 |
2,896 |
2,884 |
2,893 |
2,904 |
2,887 |
Retained Earnings |
|
9,433 |
9,191 |
9,359 |
9,503 |
9,425 |
9,623 |
9,785 |
9,287 |
Treasury Stock |
|
-94 |
-95 |
-95 |
-95 |
-75 |
-95 |
-94 |
-110 |
Accumulated Other Comprehensive Income / (Loss) |
|
-4,139 |
-3,308 |
-3,425 |
-3,741 |
-2,572 |
-2,547 |
-1,837 |
-1,785 |
Annual Metrics And Ratios for CNA Financial
This table displays calculated financial ratios and metrics derived from CNA Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-5.92% |
2.92% |
1.89% |
6.56% |
7.71% |
-0.75% |
10.38% |
-0.24% |
11.94% |
7.33% |
EBITDA Growth |
|
-49.73% |
82.62% |
14.41% |
-28.35% |
23.54% |
-32.28% |
76.29% |
-48.71% |
90.22% |
-23.00% |
EBIT Growth |
|
-54.52% |
107.10% |
15.22% |
-26.41% |
26.87% |
-32.87% |
78.08% |
-44.32% |
86.49% |
-20.22% |
NOPAT Growth |
|
-46.06% |
79.33% |
4.66% |
-9.57% |
23.00% |
-31.00% |
71.59% |
-42.40% |
76.69% |
-20.41% |
Net Income Growth |
|
-30.68% |
79.33% |
4.66% |
-9.57% |
23.00% |
-31.00% |
71.59% |
-42.40% |
76.69% |
-20.41% |
EPS Growth |
|
-30.59% |
79.10% |
4.10% |
-9.70% |
23.15% |
-31.06% |
71.54% |
-42.17% |
76.49% |
-20.54% |
Operating Cash Flow Growth |
|
-3.68% |
2.09% |
-11.44% |
-2.15% |
-7.09% |
55.70% |
12.51% |
25.29% |
-8.67% |
12.52% |
Free Cash Flow Firm Growth |
|
110.62% |
-67.28% |
-4.03% |
323.95% |
-99.85% |
3,266.67% |
968.32% |
357.92% |
-107.89% |
201.79% |
Invested Capital Growth |
|
-6.75% |
2.54% |
2.88% |
-7.98% |
7.17% |
3.95% |
0.68% |
-27.32% |
14.08% |
4.35% |
Revenue Q/Q Growth |
|
-1.13% |
1.31% |
0.65% |
-0.42% |
4.95% |
-0.05% |
1.32% |
0.49% |
3.05% |
1.32% |
EBITDA Q/Q Growth |
|
-37.02% |
57.22% |
7.52% |
-39.45% |
81.02% |
22.59% |
-11.04% |
-5.40% |
14.94% |
-29.36% |
EBIT Q/Q Growth |
|
-42.93% |
72.53% |
7.64% |
-35.22% |
58.01% |
21.09% |
-10.42% |
-2.98% |
13.20% |
-26.61% |
NOPAT Q/Q Growth |
|
-35.88% |
56.75% |
-1.96% |
-27.41% |
55.52% |
19.79% |
-10.51% |
-1.30% |
11.88% |
-26.51% |
Net Income Q/Q Growth |
|
-35.88% |
56.75% |
-1.96% |
-27.41% |
55.52% |
19.79% |
-10.51% |
-1.30% |
11.88% |
-26.51% |
EPS Q/Q Growth |
|
-35.87% |
57.71% |
-2.65% |
-27.32% |
56.17% |
19.34% |
-10.52% |
-0.79% |
11.59% |
-26.67% |
Operating Cash Flow Q/Q Growth |
|
-3.55% |
-3.15% |
5.38% |
-0.08% |
-14.86% |
13.20% |
16.04% |
-4.98% |
0.35% |
7.66% |
Free Cash Flow Firm Q/Q Growth |
|
110.96% |
5.53% |
-40.13% |
3.17% |
-90.63% |
-82.59% |
59.14% |
-6.05% |
-439.13% |
167.40% |
Invested Capital Q/Q Growth |
|
-3.44% |
-1.51% |
0.51% |
-2.06% |
0.63% |
4.64% |
0.95% |
4.18% |
9.19% |
-1.78% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
7.27% |
12.89% |
14.48% |
9.73% |
11.16% |
7.62% |
12.17% |
6.25% |
10.63% |
7.63% |
EBIT Margin |
|
6.14% |
12.35% |
13.96% |
9.64% |
11.36% |
7.68% |
12.40% |
6.92% |
11.52% |
8.57% |
Profit (Net Income) Margin |
|
5.35% |
9.33% |
9.58% |
8.13% |
9.29% |
6.46% |
10.04% |
5.80% |
9.15% |
6.78% |
Tax Burden Percent |
|
87.25% |
75.55% |
68.63% |
84.34% |
81.77% |
84.04% |
80.99% |
83.78% |
79.38% |
79.19% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
12.75% |
24.45% |
31.37% |
15.66% |
18.23% |
15.96% |
19.02% |
16.22% |
20.62% |
20.81% |
Return on Invested Capital (ROIC) |
|
3.23% |
5.93% |
6.04% |
5.61% |
6.95% |
4.54% |
7.62% |
5.07% |
9.94% |
7.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.23% |
5.93% |
6.04% |
5.61% |
6.95% |
4.54% |
7.62% |
5.07% |
9.94% |
7.26% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.67% |
1.32% |
1.39% |
1.32% |
1.59% |
0.99% |
1.66% |
1.32% |
3.13% |
2.14% |
Return on Equity (ROE) |
|
3.90% |
7.24% |
7.43% |
6.93% |
8.54% |
5.54% |
9.28% |
6.39% |
13.07% |
9.40% |
Cash Return on Invested Capital (CROIC) |
|
10.22% |
3.42% |
3.20% |
13.92% |
0.02% |
0.67% |
6.95% |
36.71% |
-3.22% |
3.01% |
Operating Return on Assets (OROA) |
|
0.99% |
2.06% |
2.34% |
1.70% |
2.08% |
1.32% |
2.24% |
1.28% |
2.42% |
1.85% |
Return on Assets (ROA) |
|
0.87% |
1.56% |
1.61% |
1.43% |
1.70% |
1.11% |
1.81% |
1.07% |
1.92% |
1.46% |
Return on Common Equity (ROCE) |
|
3.90% |
7.24% |
7.43% |
6.93% |
8.54% |
5.54% |
9.28% |
6.39% |
13.07% |
9.40% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.07% |
7.18% |
7.34% |
7.25% |
8.19% |
5.43% |
9.24% |
7.98% |
12.18% |
9.12% |
Net Operating Profit after Tax (NOPAT) |
|
479 |
859 |
899 |
813 |
1,000 |
690 |
1,184 |
682 |
1,205 |
959 |
NOPAT Margin |
|
5.35% |
9.33% |
9.58% |
8.13% |
9.29% |
6.46% |
10.04% |
5.80% |
9.15% |
6.78% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
93.86% |
87.65% |
86.04% |
90.36% |
88.64% |
92.32% |
87.60% |
93.08% |
88.48% |
91.43% |
Earnings before Interest and Taxes (EBIT) |
|
549 |
1,137 |
1,310 |
964 |
1,223 |
821 |
1,462 |
814 |
1,518 |
1,211 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
650 |
1,187 |
1,358 |
973 |
1,202 |
814 |
1,435 |
736 |
1,400 |
1,078 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.42 |
0.53 |
0.72 |
0.70 |
0.70 |
0.64 |
0.75 |
1.15 |
1.07 |
1.25 |
Price to Tangible Book Value (P/TBV) |
|
0.42 |
0.54 |
0.73 |
0.71 |
0.71 |
0.64 |
0.76 |
1.17 |
1.08 |
1.26 |
Price to Revenue (P/Rev) |
|
0.55 |
0.69 |
0.94 |
0.78 |
0.79 |
0.76 |
0.82 |
0.84 |
0.80 |
0.93 |
Price to Earnings (P/E) |
|
10.26 |
7.45 |
9.76 |
9.60 |
8.55 |
11.71 |
8.12 |
14.48 |
8.78 |
13.66 |
Dividend Yield |
|
5.50% |
4.23% |
3.40% |
10.43% |
5.56% |
4.97% |
4.29% |
4.39% |
4.30% |
6.86% |
Earnings Yield |
|
9.74% |
13.43% |
10.24% |
10.41% |
11.70% |
8.54% |
12.31% |
6.91% |
11.40% |
7.32% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.50 |
0.60 |
0.75 |
0.73 |
0.74 |
0.67 |
0.76 |
1.08 |
1.03 |
1.16 |
Enterprise Value to Revenue (EV/Rev) |
|
0.79 |
0.96 |
1.20 |
1.02 |
1.02 |
0.98 |
1.01 |
1.04 |
1.01 |
1.10 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.91 |
7.44 |
8.31 |
10.46 |
9.14 |
12.82 |
8.26 |
16.55 |
9.47 |
14.47 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.91 |
7.77 |
8.61 |
10.56 |
8.98 |
12.71 |
8.11 |
14.96 |
8.74 |
12.88 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.80 |
10.29 |
12.55 |
12.52 |
10.98 |
15.12 |
10.02 |
17.86 |
11.00 |
16.27 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.11 |
6.24 |
9.00 |
8.29 |
9.63 |
5.88 |
5.94 |
4.87 |
5.80 |
6.07 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.68 |
17.81 |
23.70 |
5.04 |
3,660.99 |
103.32 |
10.99 |
2.46 |
0.00 |
39.30 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.22 |
0.23 |
0.23 |
0.24 |
0.22 |
0.22 |
0.22 |
0.33 |
0.31 |
0.28 |
Long-Term Debt to Equity |
|
0.19 |
0.23 |
0.22 |
0.24 |
0.22 |
0.22 |
0.22 |
0.30 |
0.25 |
0.28 |
Financial Leverage |
|
0.21 |
0.22 |
0.23 |
0.24 |
0.23 |
0.22 |
0.22 |
0.26 |
0.32 |
0.29 |
Leverage Ratio |
|
4.51 |
4.65 |
4.62 |
4.85 |
5.03 |
5.00 |
5.12 |
5.98 |
6.82 |
6.43 |
Compound Leverage Factor |
|
4.51 |
4.65 |
4.62 |
4.85 |
5.03 |
5.00 |
5.12 |
5.98 |
6.82 |
6.43 |
Debt to Total Capital |
|
17.88% |
18.46% |
18.92% |
19.28% |
17.99% |
17.93% |
17.83% |
24.55% |
23.45% |
22.05% |
Short-Term Debt to Total Capital |
|
2.44% |
0.00% |
0.99% |
0.00% |
0.00% |
0.00% |
0.00% |
2.14% |
4.26% |
0.00% |
Long-Term Debt to Total Capital |
|
15.44% |
18.46% |
17.93% |
19.28% |
17.99% |
17.93% |
17.83% |
22.40% |
19.20% |
22.05% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
82.12% |
81.54% |
81.08% |
80.72% |
82.01% |
82.07% |
82.17% |
75.45% |
76.55% |
77.95% |
Debt to EBITDA |
|
3.94 |
2.28 |
2.10 |
2.75 |
2.23 |
3.41 |
1.94 |
3.78 |
2.17 |
2.76 |
Net Debt to EBITDA |
|
3.34 |
2.05 |
1.84 |
2.44 |
2.03 |
2.90 |
1.56 |
3.13 |
1.92 |
2.32 |
Long-Term Debt to EBITDA |
|
3.40 |
2.28 |
1.99 |
2.75 |
2.23 |
3.41 |
1.94 |
3.45 |
1.77 |
2.76 |
Debt to NOPAT |
|
5.34 |
3.15 |
3.18 |
3.30 |
2.68 |
4.02 |
2.35 |
4.08 |
2.52 |
3.10 |
Net Debt to NOPAT |
|
4.54 |
2.84 |
2.78 |
2.92 |
2.44 |
3.42 |
1.89 |
3.38 |
2.23 |
2.61 |
Long-Term Debt to NOPAT |
|
4.61 |
3.15 |
3.01 |
3.30 |
2.68 |
4.02 |
2.35 |
3.72 |
2.06 |
3.10 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,516 |
496 |
476 |
2,018 |
3.00 |
101 |
1,079 |
4,941 |
-390 |
397 |
Operating Cash Flow to CapEx |
|
1,109.60% |
3,630.77% |
1,229.41% |
1,239.39% |
4,384.62% |
7,717.39% |
7,680.77% |
4,811.54% |
2,538.89% |
2,706.32% |
Free Cash Flow to Firm to Interest Expense |
|
9.78 |
3.12 |
2.96 |
14.62 |
0.02 |
0.83 |
9.55 |
44.12 |
-3.07 |
2.99 |
Operating Cash Flow to Interest Expense |
|
8.95 |
8.91 |
7.79 |
8.89 |
8.70 |
14.55 |
17.67 |
22.34 |
17.99 |
19.33 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.14 |
8.66 |
7.16 |
8.17 |
8.50 |
14.36 |
17.44 |
21.88 |
17.28 |
18.62 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.16 |
0.17 |
0.17 |
0.18 |
0.18 |
0.17 |
0.18 |
0.18 |
0.21 |
0.22 |
Fixed Asset Turnover |
|
28.04 |
28.20 |
29.50 |
30.76 |
35.53 |
40.02 |
49.35 |
52.07 |
55.00 |
51.59 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
14,316 |
14,679 |
15,102 |
13,897 |
14,894 |
15,483 |
15,588 |
11,329 |
12,924 |
13,486 |
Invested Capital Turnover |
|
0.60 |
0.64 |
0.63 |
0.69 |
0.75 |
0.70 |
0.76 |
0.87 |
1.09 |
1.07 |
Increase / (Decrease) in Invested Capital |
|
-1,037 |
363 |
423 |
-1,205 |
997 |
589 |
105 |
-4,259 |
1,595 |
562 |
Enterprise Value (EV) |
|
7,090 |
8,835 |
11,281 |
10,178 |
10,983 |
10,435 |
11,858 |
12,178 |
13,260 |
15,602 |
Market Capitalization |
|
4,917 |
6,396 |
8,778 |
7,808 |
8,546 |
8,078 |
9,615 |
9,872 |
10,574 |
13,101 |
Book Value per Share |
|
$43.50 |
$44.25 |
$45.15 |
$41.33 |
$44.99 |
$46.82 |
$47.20 |
$31.55 |
$36.52 |
$38.82 |
Tangible Book Value per Share |
|
$42.94 |
$43.71 |
$44.61 |
$40.79 |
$44.45 |
$46.28 |
$46.66 |
$31.02 |
$35.98 |
$38.28 |
Total Capital |
|
14,316 |
14,679 |
15,102 |
13,897 |
14,894 |
15,483 |
15,588 |
11,329 |
12,924 |
13,486 |
Total Debt |
|
2,560 |
2,710 |
2,858 |
2,680 |
2,679 |
2,776 |
2,779 |
2,781 |
3,031 |
2,973 |
Total Long-Term Debt |
|
2,210 |
2,710 |
2,708 |
2,680 |
2,679 |
2,776 |
2,779 |
2,538 |
2,481 |
2,973 |
Net Debt |
|
2,173 |
2,439 |
2,503 |
2,370 |
2,437 |
2,357 |
2,243 |
2,306 |
2,686 |
2,501 |
Capital Expenditures (CapEx) |
|
125 |
39 |
102 |
99 |
26 |
23 |
26 |
52 |
90 |
95 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,560 |
2,710 |
2,858 |
2,680 |
2,679 |
2,776 |
2,779 |
2,781 |
3,031 |
2,973 |
Total Depreciation and Amortization (D&A) |
|
101 |
50 |
48 |
9.00 |
-21 |
-7.00 |
-27 |
-78 |
-118 |
-133 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.77 |
$3.18 |
$3.32 |
$2.99 |
$3.68 |
$2.54 |
$4.42 |
$3.29 |
$4.44 |
$3.53 |
Adjusted Weighted Average Basic Shares Outstanding |
|
270.20M |
270.40M |
271.10M |
271.50M |
271.60M |
271.60M |
271.80M |
271.60M |
271.30M |
271.50M |
Adjusted Diluted Earnings per Share |
|
$1.77 |
$3.17 |
$3.30 |
$2.98 |
$3.67 |
$2.53 |
$4.41 |
$3.28 |
$4.43 |
$3.52 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
270.70M |
271.10M |
272.10M |
272.50M |
272.50M |
272.40M |
272.80M |
272.50M |
272.20M |
272.70M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
270.27M |
270.50M |
271.22M |
271.47M |
271.41M |
271.39M |
271.37M |
270.90M |
270.90M |
270.86M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
479 |
859 |
899 |
813 |
1,000 |
690 |
1,184 |
682 |
1,205 |
959 |
Normalized NOPAT Margin |
|
5.35% |
9.33% |
9.58% |
8.13% |
9.29% |
6.46% |
10.04% |
5.80% |
9.15% |
6.78% |
Pre Tax Income Margin |
|
6.14% |
12.35% |
13.96% |
9.64% |
11.36% |
7.68% |
12.40% |
6.92% |
11.52% |
8.57% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.54 |
7.15 |
8.14 |
6.99 |
9.34 |
6.73 |
12.94 |
7.27 |
11.95 |
9.11 |
NOPAT to Interest Expense |
|
3.09 |
5.40 |
5.58 |
5.89 |
7.63 |
5.66 |
10.48 |
6.09 |
9.49 |
7.21 |
EBIT Less CapEx to Interest Expense |
|
2.74 |
6.91 |
7.50 |
6.27 |
9.14 |
6.54 |
12.71 |
6.80 |
11.24 |
8.39 |
NOPAT Less CapEx to Interest Expense |
|
2.28 |
5.16 |
4.95 |
5.17 |
7.44 |
5.47 |
10.25 |
5.63 |
8.78 |
6.50 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
169.31% |
94.64% |
93.66% |
110.21% |
92.90% |
137.68% |
52.45% |
143.99% |
65.31% |
106.88% |
Augmented Payout Ratio |
|
169.31% |
94.64% |
93.66% |
110.21% |
95.20% |
140.29% |
53.97% |
149.71% |
67.30% |
108.97% |
Quarterly Metrics And Ratios for CNA Financial
This table displays calculated financial ratios and metrics derived from CNA Financial's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-0.07% |
1.88% |
9.35% |
12.94% |
12.73% |
12.65% |
9.12% |
6.48% |
8.60% |
5.30% |
5.46% |
EBITDA Growth |
|
-122.83% |
-14.09% |
-1.46% |
60.77% |
507.04% |
71.09% |
14.54% |
10.71% |
14.19% |
-102.28% |
-17.88% |
EBIT Growth |
|
-116.24% |
-8.12% |
4.51% |
59.03% |
739.22% |
62.54% |
15.09% |
11.36% |
10.74% |
-95.43% |
-18.27% |
NOPAT Growth |
|
-113.95% |
-3.63% |
0.68% |
48.95% |
822.69% |
53.56% |
13.80% |
12.01% |
9.69% |
-94.28% |
-18.93% |
Net Income Growth |
|
-116.41% |
-3.63% |
0.68% |
48.95% |
714.29% |
53.56% |
13.80% |
12.01% |
9.69% |
-94.28% |
-18.93% |
EPS Growth |
|
-115.96% |
-2.20% |
0.93% |
50.72% |
733.33% |
51.69% |
13.76% |
12.50% |
9.47% |
-94.81% |
-19.35% |
Operating Cash Flow Growth |
|
10.16% |
-20.37% |
-32.40% |
-17.60% |
12.35% |
1.56% |
15.60% |
22.95% |
-9.66% |
35.19% |
26.59% |
Free Cash Flow Firm Growth |
|
1,265.12% |
3,045.45% |
56.17% |
-79.87% |
-115.53% |
-127.30% |
-157.08% |
-193.02% |
-128.84% |
55.94% |
114.55% |
Invested Capital Growth |
|
-29.58% |
-27.32% |
-15.79% |
-3.17% |
8.85% |
14.08% |
15.14% |
7.92% |
16.00% |
4.35% |
0.54% |
Revenue Q/Q Growth |
|
1.07% |
5.26% |
1.33% |
4.77% |
0.89% |
5.18% |
-0.87% |
2.23% |
2.90% |
1.98% |
-1.70% |
EBITDA Q/Q Growth |
|
-133.97% |
460.56% |
31.64% |
-0.30% |
-13.99% |
51.56% |
-4.46% |
-3.63% |
-11.29% |
-103.03% |
3,270.00% |
EBIT Q/Q Growth |
|
-122.47% |
654.90% |
31.10% |
-2.70% |
-9.70% |
41.10% |
0.23% |
-5.85% |
-10.20% |
-94.18% |
1,561.90% |
NOPAT Q/Q Growth |
|
-118.79% |
769.47% |
24.27% |
-4.71% |
-8.83% |
42.25% |
-7.90% |
-6.21% |
-10.73% |
-92.58% |
1,204.76% |
Net Income Q/Q Growth |
|
-122.11% |
669.05% |
24.27% |
-4.71% |
-8.83% |
42.25% |
-7.90% |
-6.21% |
-10.73% |
-92.58% |
1,204.76% |
EPS Q/Q Growth |
|
-121.74% |
693.33% |
22.47% |
-4.59% |
-8.65% |
42.11% |
-8.15% |
-5.65% |
-11.11% |
-93.27% |
1,328.57% |
Operating Cash Flow Q/Q Growth |
|
21.22% |
-30.53% |
-14.84% |
14.91% |
65.27% |
-37.20% |
-3.08% |
22.22% |
21.43% |
-6.02% |
-9.25% |
Free Cash Flow Firm Q/Q Growth |
|
35.58% |
-0.76% |
-45.66% |
-72.46% |
-204.61% |
-74.43% |
-13.60% |
55.13% |
-157.35% |
66.42% |
137.52% |
Invested Capital Q/Q Growth |
|
-11.54% |
4.18% |
1.06% |
3.96% |
-0.55% |
9.19% |
2.00% |
-2.56% |
6.89% |
-1.78% |
-1.73% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-2.42% |
8.30% |
10.79% |
10.27% |
8.75% |
12.61% |
11.32% |
10.67% |
9.20% |
-0.27% |
8.82% |
EBIT Margin |
|
-1.74% |
9.18% |
11.88% |
11.03% |
9.87% |
13.25% |
12.53% |
11.54% |
10.07% |
0.57% |
9.71% |
Profit (Net Income) Margin |
|
-1.43% |
7.75% |
9.51% |
8.65% |
7.81% |
10.57% |
9.91% |
9.10% |
7.89% |
0.57% |
7.62% |
Tax Burden Percent |
|
82.35% |
84.45% |
80.05% |
78.39% |
79.14% |
79.78% |
79.16% |
78.86% |
78.39% |
100.00% |
78.51% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
15.55% |
19.95% |
21.61% |
20.86% |
20.22% |
20.84% |
21.14% |
21.61% |
0.00% |
21.49% |
Return on Invested Capital (ROIC) |
|
-1.08% |
6.78% |
9.14% |
8.87% |
8.80% |
11.48% |
10.83% |
10.05% |
8.61% |
0.61% |
8.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.31% |
6.78% |
9.14% |
8.87% |
8.80% |
11.48% |
10.83% |
10.05% |
8.61% |
0.61% |
8.26% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.35% |
1.76% |
2.61% |
2.90% |
3.20% |
3.62% |
3.73% |
3.32% |
2.78% |
0.18% |
2.69% |
Return on Equity (ROE) |
|
-1.44% |
8.54% |
11.74% |
11.77% |
11.99% |
15.10% |
14.56% |
13.37% |
11.40% |
0.80% |
10.95% |
Cash Return on Invested Capital (CROIC) |
|
39.97% |
36.71% |
22.61% |
9.65% |
1.01% |
-3.22% |
-3.95% |
2.72% |
-4.61% |
3.01% |
6.23% |
Operating Return on Assets (OROA) |
|
-0.32% |
1.69% |
2.27% |
2.18% |
2.07% |
2.78% |
2.65% |
2.46% |
2.17% |
0.12% |
2.10% |
Return on Assets (ROA) |
|
-0.27% |
1.43% |
1.82% |
1.71% |
1.64% |
2.21% |
2.10% |
1.94% |
1.70% |
0.12% |
1.65% |
Return on Common Equity (ROCE) |
|
-1.44% |
8.54% |
11.74% |
11.77% |
11.99% |
15.10% |
14.56% |
13.37% |
11.40% |
0.80% |
10.95% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.54% |
0.00% |
7.89% |
8.90% |
12.58% |
0.00% |
12.90% |
12.96% |
12.13% |
0.00% |
8.71% |
Net Operating Profit after Tax (NOPAT) |
|
-36 |
239 |
297 |
283 |
258 |
367 |
338 |
317 |
283 |
21 |
274 |
NOPAT Margin |
|
-1.22% |
7.75% |
9.51% |
8.65% |
7.81% |
10.57% |
9.91% |
9.10% |
7.89% |
0.57% |
7.62% |
Net Nonoperating Expense Percent (NNEP) |
|
0.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
101.74% |
90.82% |
88.12% |
88.97% |
90.13% |
86.76% |
87.47% |
88.46% |
89.93% |
99.43% |
90.29% |
Earnings before Interest and Taxes (EBIT) |
|
-51 |
283 |
371 |
361 |
326 |
460 |
427 |
402 |
361 |
21 |
349 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-71 |
256 |
337 |
336 |
289 |
438 |
386 |
372 |
330 |
-10 |
317 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.07 |
1.15 |
1.10 |
1.09 |
1.15 |
1.07 |
1.25 |
1.25 |
1.23 |
1.25 |
1.34 |
Price to Tangible Book Value (P/TBV) |
|
1.08 |
1.17 |
1.12 |
1.11 |
1.17 |
1.08 |
1.27 |
1.27 |
1.25 |
1.26 |
1.36 |
Price to Revenue (P/Rev) |
|
0.74 |
0.84 |
0.79 |
0.77 |
0.77 |
0.80 |
0.90 |
0.91 |
0.95 |
0.93 |
0.96 |
Price to Earnings (P/E) |
|
12.48 |
14.48 |
13.95 |
12.27 |
9.12 |
8.78 |
9.69 |
9.68 |
10.16 |
13.66 |
15.37 |
Dividend Yield |
|
4.97% |
4.39% |
4.60% |
4.66% |
4.58% |
4.30% |
7.31% |
7.18% |
6.74% |
6.86% |
7.44% |
Earnings Yield |
|
8.01% |
6.91% |
7.17% |
8.15% |
10.97% |
11.40% |
10.32% |
10.33% |
9.85% |
7.32% |
6.51% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.00 |
1.08 |
1.03 |
1.04 |
1.07 |
1.03 |
1.15 |
1.17 |
1.15 |
1.16 |
1.23 |
Enterprise Value to Revenue (EV/Rev) |
|
0.93 |
1.04 |
0.98 |
1.00 |
0.99 |
1.01 |
1.13 |
1.10 |
1.13 |
1.10 |
1.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.01 |
16.55 |
16.19 |
14.40 |
10.35 |
9.47 |
10.48 |
10.09 |
10.33 |
14.47 |
16.10 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.99 |
14.96 |
14.26 |
12.82 |
9.40 |
8.74 |
9.65 |
9.28 |
9.56 |
12.88 |
14.34 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.78 |
17.86 |
17.31 |
15.90 |
11.70 |
11.00 |
12.19 |
11.70 |
12.08 |
16.27 |
18.15 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.14 |
4.87 |
5.16 |
5.65 |
5.54 |
5.80 |
6.45 |
6.07 |
6.60 |
6.07 |
6.01 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.07 |
2.46 |
4.18 |
10.59 |
109.61 |
0.00 |
0.00 |
44.46 |
0.00 |
39.30 |
19.72 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.34 |
0.33 |
0.32 |
0.36 |
0.38 |
0.31 |
0.36 |
0.30 |
0.28 |
0.28 |
0.29 |
Long-Term Debt to Equity |
|
0.34 |
0.30 |
0.29 |
0.27 |
0.29 |
0.25 |
0.31 |
0.30 |
0.28 |
0.28 |
0.24 |
Financial Leverage |
|
0.27 |
0.26 |
0.29 |
0.33 |
0.36 |
0.32 |
0.34 |
0.33 |
0.32 |
0.29 |
0.33 |
Leverage Ratio |
|
6.11 |
5.98 |
6.46 |
6.87 |
7.33 |
6.82 |
6.94 |
6.90 |
6.69 |
6.43 |
6.64 |
Compound Leverage Factor |
|
6.11 |
5.98 |
6.46 |
6.87 |
7.33 |
6.82 |
6.94 |
6.90 |
6.69 |
6.43 |
6.64 |
Debt to Total Capital |
|
25.57% |
24.55% |
24.30% |
26.68% |
27.65% |
23.45% |
26.70% |
23.13% |
21.65% |
22.05% |
22.44% |
Short-Term Debt to Total Capital |
|
0.00% |
2.14% |
2.12% |
6.65% |
6.70% |
4.26% |
4.17% |
0.00% |
0.00% |
0.00% |
3.77% |
Long-Term Debt to Total Capital |
|
25.57% |
22.40% |
22.18% |
20.03% |
20.95% |
19.20% |
22.53% |
23.13% |
21.65% |
22.05% |
18.67% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
74.43% |
75.45% |
75.70% |
73.32% |
72.35% |
76.55% |
73.30% |
76.87% |
78.35% |
77.95% |
77.56% |
Debt to EBITDA |
|
3.57 |
3.78 |
3.81 |
3.70 |
2.69 |
2.17 |
2.43 |
2.00 |
1.95 |
2.76 |
2.95 |
Net Debt to EBITDA |
|
2.93 |
3.13 |
3.15 |
3.28 |
2.29 |
1.92 |
2.15 |
1.75 |
1.65 |
2.32 |
2.47 |
Long-Term Debt to EBITDA |
|
3.57 |
3.45 |
3.47 |
2.78 |
2.04 |
1.77 |
2.05 |
2.00 |
1.95 |
2.76 |
2.45 |
Debt to NOPAT |
|
4.02 |
4.08 |
4.07 |
4.09 |
3.04 |
2.52 |
2.83 |
2.32 |
2.28 |
3.10 |
3.32 |
Net Debt to NOPAT |
|
3.30 |
3.38 |
3.36 |
3.63 |
2.59 |
2.23 |
2.50 |
2.03 |
1.93 |
2.61 |
2.78 |
Long-Term Debt to NOPAT |
|
4.02 |
3.72 |
3.71 |
3.07 |
2.30 |
2.06 |
2.38 |
2.32 |
2.28 |
3.10 |
2.76 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
4,532 |
4,498 |
2,444 |
673 |
-704 |
-1,228 |
-1,395 |
-626 |
-1,611 |
-541 |
203 |
Operating Cash Flow to CapEx |
|
4,606.25% |
4,654.55% |
2,180.00% |
2,178.26% |
3,450.00% |
2,260.87% |
2,520.00% |
3,242.11% |
4,155.56% |
1,850.00% |
3,544.44% |
Free Cash Flow to Firm to Interest Expense |
|
161.87 |
160.64 |
87.29 |
21.71 |
-20.71 |
-36.12 |
-39.86 |
-18.41 |
-50.34 |
-16.91 |
6.34 |
Operating Cash Flow to Interest Expense |
|
26.32 |
18.29 |
15.57 |
16.16 |
24.35 |
15.29 |
14.40 |
18.12 |
23.38 |
21.97 |
19.94 |
Operating Cash Flow Less CapEx to Interest Expense |
|
25.75 |
17.89 |
14.86 |
15.42 |
23.65 |
14.62 |
13.83 |
17.56 |
22.81 |
20.78 |
19.38 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.18 |
0.18 |
0.19 |
0.20 |
0.21 |
0.21 |
0.21 |
0.21 |
0.22 |
0.22 |
0.22 |
Fixed Asset Turnover |
|
50.58 |
52.07 |
52.67 |
52.47 |
52.60 |
55.00 |
55.15 |
54.13 |
54.19 |
51.59 |
52.37 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
10,874 |
11,329 |
11,449 |
11,902 |
11,836 |
12,924 |
13,182 |
12,845 |
13,730 |
13,486 |
13,253 |
Invested Capital Turnover |
|
0.89 |
0.87 |
0.96 |
1.03 |
1.13 |
1.09 |
1.09 |
1.10 |
1.09 |
1.07 |
1.08 |
Increase / (Decrease) in Invested Capital |
|
-4,568 |
-4,259 |
-2,147 |
-390 |
962 |
1,595 |
1,733 |
943 |
1,894 |
562 |
71 |
Enterprise Value (EV) |
|
10,902 |
12,178 |
11,838 |
12,355 |
12,605 |
13,260 |
15,185 |
14,982 |
15,771 |
15,602 |
16,248 |
Market Capitalization |
|
8,625 |
9,872 |
9,539 |
9,537 |
9,817 |
10,574 |
12,074 |
12,386 |
13,255 |
13,101 |
13,757 |
Book Value per Share |
|
$29.83 |
$31.55 |
$31.99 |
$32.22 |
$31.61 |
$36.52 |
$35.57 |
$36.40 |
$39.72 |
$38.82 |
$37.95 |
Tangible Book Value per Share |
|
$29.31 |
$31.02 |
$31.46 |
$31.68 |
$31.08 |
$35.98 |
$35.04 |
$35.86 |
$39.18 |
$38.28 |
$37.41 |
Total Capital |
|
10,874 |
11,329 |
11,449 |
11,902 |
11,836 |
12,924 |
13,182 |
12,845 |
13,730 |
13,486 |
13,253 |
Total Debt |
|
2,780 |
2,781 |
2,782 |
3,176 |
3,273 |
3,031 |
3,520 |
2,971 |
2,972 |
2,973 |
2,974 |
Total Long-Term Debt |
|
2,780 |
2,538 |
2,539 |
2,384 |
2,480 |
2,481 |
2,970 |
2,971 |
2,972 |
2,973 |
2,474 |
Net Debt |
|
2,277 |
2,306 |
2,299 |
2,818 |
2,788 |
2,686 |
3,111 |
2,596 |
2,516 |
2,501 |
2,491 |
Capital Expenditures (CapEx) |
|
16 |
11 |
20 |
23 |
24 |
23 |
20 |
19 |
18 |
38 |
18 |
Net Nonoperating Expense (NNE) |
|
6.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,780 |
2,781 |
2,782 |
3,176 |
3,273 |
3,031 |
3,520 |
2,971 |
2,972 |
2,973 |
2,974 |
Total Depreciation and Amortization (D&A) |
|
-20 |
-27 |
-34 |
-25 |
-37 |
-22 |
-41 |
-30 |
-31 |
-31 |
-32 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.47 |
$0.88 |
$1.10 |
$1.04 |
$0.95 |
$1.35 |
$1.24 |
$1.17 |
$1.04 |
$0.08 |
$1.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
271.40M |
271.60M |
271.30M |
271.20M |
271.20M |
271.30M |
271.60M |
271.60M |
271.30M |
271.50M |
271.30M |
Adjusted Diluted Earnings per Share |
|
$0.47 |
$0.89 |
$1.09 |
$1.04 |
$0.95 |
$1.35 |
$1.24 |
$1.17 |
$1.04 |
$0.07 |
$1.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
272.30M |
272.50M |
272.30M |
272M |
272.30M |
272.20M |
272.70M |
272.60M |
272.70M |
272.70M |
272.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
270.89M |
270.90M |
270.85M |
270.86M |
270.87M |
270.90M |
271.28M |
270.84M |
270.84M |
270.86M |
270.62M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-36 |
239 |
297 |
283 |
258 |
367 |
338 |
317 |
283 |
15 |
274 |
Normalized NOPAT Margin |
|
-1.22% |
7.75% |
9.51% |
8.65% |
7.81% |
10.57% |
9.91% |
9.10% |
7.89% |
0.40% |
7.62% |
Pre Tax Income Margin |
|
-1.74% |
9.18% |
11.88% |
11.03% |
9.87% |
13.25% |
12.53% |
11.54% |
10.07% |
0.57% |
9.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.82 |
10.11 |
13.25 |
11.65 |
9.59 |
13.53 |
12.20 |
11.82 |
11.28 |
0.66 |
10.91 |
NOPAT to Interest Expense |
|
-1.28 |
8.54 |
10.61 |
9.13 |
7.59 |
10.79 |
9.66 |
9.32 |
8.84 |
0.66 |
8.56 |
EBIT Less CapEx to Interest Expense |
|
-2.39 |
9.71 |
12.54 |
10.90 |
8.88 |
12.85 |
11.63 |
11.26 |
10.72 |
-0.53 |
10.34 |
NOPAT Less CapEx to Interest Expense |
|
-1.85 |
8.14 |
9.89 |
8.39 |
6.88 |
10.12 |
9.09 |
8.76 |
8.28 |
-0.53 |
8.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
141.39% |
143.99% |
112.57% |
99.87% |
72.52% |
65.31% |
80.98% |
79.22% |
78.16% |
106.88% |
115.20% |
Augmented Payout Ratio |
|
147.03% |
149.71% |
118.71% |
105.28% |
74.74% |
67.30% |
80.98% |
80.78% |
79.69% |
108.97% |
121.23% |
Key Financial Trends
CNA Financial (NYSE: CNA) has demonstrated solid financial performance over the last four years, ending with its Q1 2025 results. Here is a summary of key trends and observations based on the quarterly financial statements:
- Consistent positive net income growth: Q1 2025 net income was $274 million, a significant increase compared to $210 million in Q4 2024 and higher compared to corresponding quarters in prior years.
- Strong total revenue streams driven largely by premiums earned and investment gains; total revenue in Q1 2025 was $3.6 billion, remaining relatively stable compared to prior quarters, supported by premiums earned at about $2.6 billion.
- Robust net realized and unrealized capital gains on investments, reaching $595 million in Q1 2025, indicating favorable investment performance.
- Increase in operating cash flow: Net cash from continuing operating activities was $638 million in Q1 2025, showing healthy cash generation to support operations and dividends.
- CNA continues to maintain a strong dividend payout to shareholders, with cash dividends per share increasing to $2.46 in Q1 2025 from lower levels in previous quarters, reflecting confidence in cash flow stability.
- Stable interest expense on long-term debt approximates $32-35 million quarterly, suggesting manageable financing costs given the scale of operations.
- Total assets and liabilities have remained relatively steady over quarters, with total assets reported at roughly $67.3 billion in Q1 2025, supported by substantial holdings in trading account securities (about $42.7 billion).
- Equity levels have steadily increased over time, with total common equity about $10.3 billion as of Q1 2025, supporting the company's capitalization strength.
- A noticeable increase in amortization expense (up to $471 million in Q1 2025) and other operating expenses, which could pressure margins if not offset by revenue growth.
- Repurchases of common equity are continuing but at moderate levels, such as $34 million in Q1 2025, alongside substantial dividend payments indicating a balance between returning cash to shareholders and preserving financial flexibility.
Summary: CNA Financial has shown resilient profitability and consistent cash generation across the recent years. Investment income and underwriting remain solid pillars of its revenue. While expenses such as amortization and operating costs are increasing, the company still delivers strong net income and continues a sizable dividend distribution. The balance sheet reflects stability with strong asset bases and well-managed liabilities. For investors, CNA appears to sustain a favorable financial position with positive earnings momentum and disciplined capital management.
08/24/25 07:08 PMAI Generated. May Contain Errors.