Annual Income Statements for Loews
This table shows Loews' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Loews
This table shows Loews' 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 |
|
-22 |
355 |
375 |
360 |
253 |
446 |
457 |
369 |
401 |
187 |
370 |
Consolidated Net Income / (Loss) |
|
-27 |
379 |
404 |
388 |
276 |
477 |
485 |
395 |
425 |
189 |
392 |
Net Income / (Loss) Continuing Operations |
|
-27 |
379 |
404 |
388 |
276 |
477 |
485 |
395 |
425 |
189 |
392 |
Total Pre-Tax Income |
|
-25 |
465 |
519 |
508 |
356 |
613 |
629 |
507 |
550 |
188 |
514 |
Total Revenue |
|
3,369 |
3,699 |
3,688 |
3,843 |
3,832 |
4,162 |
4,128 |
4,153 |
4,352 |
4,436 |
4,389 |
Net Interest Income / (Expense) |
|
-92 |
-94 |
-95 |
-91 |
-94 |
-96 |
-103 |
-114 |
-114 |
-110 |
-105 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
92 |
94 |
95 |
91 |
94 |
96 |
103 |
114 |
114 |
110 |
105 |
Long-Term Debt Interest Expense |
|
92 |
94 |
95 |
91 |
94 |
96 |
103 |
114 |
114 |
110 |
105 |
Total Non-Interest Income |
|
3,461 |
3,793 |
3,783 |
3,934 |
3,926 |
4,258 |
4,231 |
4,267 |
4,466 |
4,546 |
4,494 |
Other Service Charges |
|
533 |
593 |
594 |
574 |
559 |
728 |
736 |
736 |
706 |
813 |
872 |
Net Realized & Unrealized Capital Gains on Investments |
|
308 |
567 |
534 |
606 |
554 |
648 |
647 |
629 |
766 |
657 |
599 |
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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
401 |
- |
397 |
Total Non-Interest Expense |
|
3,394 |
3,234 |
3,169 |
3,335 |
3,476 |
3,549 |
3,499 |
3,646 |
3,802 |
4,248 |
3,875 |
Net Occupancy & Equipment Expense |
|
-35 |
-28 |
-28 |
-39 |
-22 |
-31 |
-26 |
-27 |
9.00 |
-14 |
1.00 |
Property & Liability Insurance Claims |
|
1,880 |
1,694 |
1,653 |
1,779 |
1,826 |
1,810 |
1,807 |
1,882 |
2,019 |
2,030 |
2,027 |
Other Operating Expenses |
|
1,166 |
1,179 |
1,165 |
1,192 |
1,246 |
1,334 |
1,274 |
1,356 |
1,317 |
1,770 |
1,376 |
Amortization Expense |
|
383 |
389 |
379 |
403 |
426 |
436 |
444 |
435 |
457 |
462 |
471 |
Income Tax Expense |
|
2.00 |
86 |
115 |
120 |
80 |
136 |
144 |
112 |
125 |
-1.00 |
122 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-5.00 |
24 |
29 |
28 |
23 |
31 |
28 |
26 |
24 |
2.00 |
22 |
Basic Earnings per Share |
|
($0.09) |
$1.50 |
$1.61 |
$1.58 |
$1.12 |
$1.99 |
$2.05 |
$1.67 |
$1.83 |
$0.87 |
$1.74 |
Weighted Average Basic Shares Outstanding |
|
240.37M |
242.83M |
233.30M |
227.69M |
225.64M |
227.48M |
222.47M |
221.35M |
219.67M |
220.26M |
212.45M |
Diluted Earnings per Share |
|
($0.09) |
$1.50 |
$1.61 |
$1.58 |
$1.12 |
$1.98 |
$2.05 |
$1.67 |
$1.82 |
$0.87 |
$1.74 |
Weighted Average Diluted Shares Outstanding |
|
240.76M |
243.28M |
233.62M |
227.97M |
225.99M |
227.81M |
222.78M |
221.60M |
219.94M |
220.53M |
212.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
237.43M |
235.00M |
227.90M |
225.51M |
223.25M |
222.20M |
221.41M |
219.52M |
217.78M |
212.86M |
209.70M |
Cash Dividends to Common per Share |
|
$0.06 |
- |
$0.06 |
$0.06 |
$0.06 |
- |
$0.06 |
$0.06 |
$0.06 |
- |
$0.06 |
Annual Cash Flow Statements for Loews
This table details how cash moves in and out of Loews' 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 |
|
76 |
-113 |
145 |
-57 |
-69 |
142 |
143 |
-89 |
-133 |
142 |
Net Cash From Operating Activities |
|
3,547 |
2,253 |
2,590 |
4,222 |
1,741 |
1,745 |
2,623 |
3,314 |
3,907 |
3,025 |
Net Cash From Continuing Operating Activities |
|
3,547 |
2,253 |
2,590 |
4,222 |
1,741 |
1,745 |
2,623 |
3,314 |
3,907 |
3,025 |
Net Income / (Loss) Continuing Operations |
|
287 |
716 |
1,412 |
706 |
871 |
-1,291 |
1,685 |
891 |
1,545 |
1,494 |
Consolidated Net Income / (Loss) |
|
287 |
716 |
1,412 |
706 |
871 |
-1,291 |
1,685 |
891 |
1,545 |
1,494 |
Depreciation Expense |
|
955 |
841 |
874 |
912 |
943 |
734 |
515 |
509 |
538 |
583 |
Amortization Expense |
|
17 |
-27 |
-40 |
-70 |
-89 |
-67 |
-81 |
-129 |
-191 |
-200 |
Non-Cash Adjustments to Reconcile Net Income |
|
1,018 |
1,043 |
126 |
745 |
227 |
1,984 |
-444 |
475 |
307 |
68 |
Changes in Operating Assets and Liabilities, net |
|
1,270 |
-320 |
218 |
1,929 |
-211 |
385 |
948 |
1,568 |
1,708 |
1,080 |
Net Cash From Investing Activities |
|
-1,935 |
-2,187 |
-2,655 |
-1,444 |
-671 |
-1,414 |
-1,187 |
-2,347 |
-2,745 |
-1,975 |
Net Cash From Continuing Investing Activities |
|
-1,935 |
-2,187 |
-2,655 |
-1,444 |
-671 |
-1,414 |
-1,187 |
-2,347 |
-2,745 |
-1,975 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1,555 |
-1,450 |
-1,031 |
-995 |
-1,041 |
-710 |
-482 |
-660 |
-686 |
-632 |
Purchase of Investment Securities |
|
-9,072 |
-9,945 |
-10,994 |
-11,463 |
-9,508 |
-11,130 |
-10,192 |
-10,650 |
-7,792 |
-7,146 |
Sale and/or Maturity of Investments |
|
8,692 |
9,208 |
9,370 |
11,337 |
9,935 |
10,482 |
9,487 |
8,963 |
5,733 |
5,803 |
Net Cash From Financing Activities |
|
-1,525 |
-166 |
201 |
-2,835 |
-1,144 |
-198 |
-1,289 |
-1,037 |
-1,300 |
-898 |
Net Cash From Continuing Financing Activities |
|
-1,525 |
-166 |
201 |
-2,835 |
-1,144 |
-198 |
-1,289 |
-1,037 |
-1,300 |
-898 |
Issuance of Debt |
|
1,828 |
3,614 |
3,067 |
939 |
2,076 |
2,659 |
1,199 |
573 |
778 |
1,294 |
Repayment of Debt |
|
-1,929 |
-3,418 |
-2,411 |
-1,043 |
-1,956 |
-1,726 |
-1,193 |
-640 |
-878 |
-1,366 |
Repurchase of Common Equity |
|
-1,265 |
-134 |
-216 |
-1,026 |
-1,051 |
-923 |
-1,136 |
-729 |
-849 |
-608 |
Payment of Dividends |
|
-255 |
-218 |
-223 |
-201 |
-174 |
-169 |
-129 |
-159 |
-131 |
-140 |
Other Financing Activities, Net |
|
89 |
-10 |
-16 |
-1,504 |
-39 |
-39 |
-30 |
-82 |
-220 |
-78 |
Effect of Exchange Rate Changes |
|
- |
-13 |
9.00 |
- |
5.00 |
9.00 |
-4.00 |
-19 |
5.00 |
-10 |
Quarterly Cash Flow Statements for Loews
This table details how cash moves in and out of Loews' 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 |
|
-65 |
-354 |
62 |
-131 |
299 |
-363 |
157 |
-86 |
78 |
-7.00 |
19 |
Net Cash From Operating Activities |
|
1,246 |
622 |
719 |
1,434 |
1,277 |
477 |
198 |
952 |
934 |
941 |
736 |
Net Cash From Continuing Operating Activities |
|
1,246 |
622 |
719 |
1,434 |
1,277 |
477 |
198 |
952 |
934 |
941 |
736 |
Net Income / (Loss) Continuing Operations |
|
-27 |
379 |
404 |
388 |
276 |
477 |
485 |
395 |
425 |
189 |
392 |
Consolidated Net Income / (Loss) |
|
-27 |
379 |
404 |
388 |
276 |
477 |
485 |
395 |
425 |
189 |
392 |
Non-Cash Adjustments to Reconcile Net Income |
|
229 |
-251 |
204 |
96 |
219 |
-212 |
175 |
75 |
175 |
-357 |
180 |
Changes in Operating Assets and Liabilities, net |
|
1,044 |
114 |
111 |
950 |
782 |
-135 |
-462 |
482 |
334 |
726 |
164 |
Net Cash From Investing Activities |
|
-993 |
-568 |
-134 |
-1,333 |
-786 |
-492 |
-1,026 |
-250 |
-740 |
41 |
-204 |
Net Cash From Continuing Investing Activities |
|
-993 |
-568 |
-134 |
-1,333 |
-786 |
-492 |
-1,026 |
-250 |
-740 |
41 |
-204 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-125 |
-223 |
-159 |
-140 |
-164 |
-223 |
-159 |
-159 |
-140 |
-174 |
-98 |
Purchase of Investment Securities |
|
-2,980 |
-1,861 |
-1,843 |
-2,476 |
-2,112 |
-1,361 |
-2,332 |
-1,687 |
-2,086 |
-1,041 |
-1,692 |
Sale and/or Maturity of Investments |
|
2,112 |
1,516 |
1,868 |
1,283 |
1,490 |
1,092 |
1,465 |
1,596 |
1,486 |
1,256 |
1,586 |
Net Cash From Financing Activities |
|
-303 |
-416 |
-524 |
-235 |
-188 |
-353 |
987 |
-787 |
-122 |
-976 |
-520 |
Net Cash From Continuing Financing Activities |
|
-303 |
-416 |
-524 |
-235 |
-188 |
-353 |
987 |
-787 |
-122 |
-976 |
-520 |
Issuance of Debt |
|
34 |
41 |
37 |
426 |
130 |
185 |
1,299 |
24 |
-39 |
10 |
0.00 |
Repayment of Debt |
|
-26 |
-313 |
-1.00 |
-501 |
-1.00 |
-375 |
-201 |
-561 |
-1.00 |
-603 |
-1.00 |
Repurchase of Common Equity |
|
-231 |
-118 |
-462 |
-131 |
-116 |
-140 |
-24 |
-179 |
-59 |
-346 |
-394 |
Payment of Dividends |
|
-23 |
-26 |
-59 |
-25 |
-24 |
-23 |
-70 |
-23 |
-24 |
-23 |
-68 |
Other Financing Activities, Net |
|
-57 |
- |
-39 |
-4.00 |
-177 |
- |
-17 |
-48 |
1.00 |
-14 |
-57 |
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 Loews
This table presents Loews' 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 |
|
76,006 |
76,594 |
79,586 |
78,316 |
82,243 |
80,236 |
81,626 |
75,567 |
79,197 |
81,943 |
Cash and Due from Banks |
|
440 |
327 |
472 |
405 |
336 |
478 |
621 |
532 |
399 |
541 |
Trading Account Securities |
|
40,453 |
42,043 |
43,357 |
40,992 |
48,174 |
50,881 |
6,534 |
43,690 |
46,072 |
5,670 |
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 |
Premises and Equipment, Net |
|
15,477 |
15,230 |
15,427 |
15,511 |
15,568 |
10,451 |
9,888 |
10,027 |
10,718 |
10,738 |
Deferred Acquisition Cost |
|
598 |
600 |
846 |
633 |
662 |
708 |
737 |
806 |
896 |
4,484 |
Goodwill |
|
351 |
346 |
659 |
665 |
767 |
785 |
349 |
346 |
347 |
347 |
Other Assets |
|
10,646 |
10,404 |
11,212 |
12,150 |
16,736 |
16,933 |
63,497 |
20,166 |
20,765 |
60,163 |
Total Liabilities & Shareholders' Equity |
|
76,006 |
76,594 |
79,586 |
78,316 |
82,243 |
80,236 |
81,626 |
75,567 |
79,197 |
81,943 |
Total Liabilities |
|
53,196 |
53,233 |
55,020 |
56,930 |
60,313 |
61,055 |
62,451 |
60,366 |
62,672 |
64,006 |
Short-Term Debt |
|
1,607 |
260 |
340 |
59 |
185 |
129 |
183 |
987 |
1,163 |
115 |
Long-Term Debt |
|
9,520 |
10,668 |
11,253 |
11,359 |
11,456 |
10,072 |
8,986 |
8,165 |
7,919 |
8,939 |
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 |
|
5,583 |
5,874 |
6,215 |
8,748 |
10,058 |
9,711 |
10,111 |
9,240 |
9,394 |
9,472 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
22,810 |
23,361 |
24,566 |
21,386 |
21,930 |
19,181 |
19,175 |
15,201 |
16,525 |
17,937 |
Total Preferred & Common Equity |
|
17,561 |
18,163 |
19,204 |
18,518 |
19,119 |
17,860 |
17,846 |
14,349 |
15,704 |
17,066 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
17,561 |
18,163 |
19,204 |
18,518 |
19,119 |
17,860 |
17,846 |
14,349 |
15,704 |
17,066 |
Common Stock |
|
3,187 |
3,190 |
3,154 |
3,630 |
3,377 |
3,136 |
2,887 |
2,750 |
2,591 |
2,492 |
Retained Earnings |
|
14,731 |
15,196 |
16,096 |
15,773 |
15,823 |
14,150 |
14,776 |
14,931 |
15,617 |
16,459 |
Treasury Stock |
|
- |
0.00 |
-20 |
-5.00 |
-13 |
-7.00 |
-3.00 |
-12 |
-7.00 |
-18 |
Accumulated Other Comprehensive Income / (Loss) |
|
-357 |
-223 |
-26 |
-880 |
-68 |
581 |
186 |
-3,320 |
-2,497 |
-1,867 |
Noncontrolling Interest |
|
5,249 |
5,198 |
5,362 |
2,868 |
2,811 |
1,321 |
1,329 |
852 |
821 |
871 |
Quarterly Balance Sheets for Loews
This table presents Loews' 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 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
75,111 |
75,567 |
76,560 |
77,347 |
76,469 |
79,197 |
80,906 |
81,057 |
83,617 |
81,943 |
83,142 |
Cash and Due from Banks |
|
886 |
532 |
594 |
463 |
762 |
399 |
556 |
470 |
548 |
541 |
560 |
Trading Account Securities |
|
42,969 |
43,690 |
5,136 |
5,529 |
5,024 |
46,072 |
6,492 |
6,033 |
6,457 |
5,670 |
5,543 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
43,055 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
9,949 |
10,027 |
10,098 |
10,328 |
10,674 |
10,718 |
10,723 |
10,710 |
10,689 |
10,738 |
10,674 |
Deferred Acquisition Cost |
|
787 |
806 |
4,523 |
4,574 |
880 |
896 |
4,548 |
948 |
4,514 |
4,484 |
4,492 |
Goodwill |
|
344 |
346 |
346 |
347 |
346 |
347 |
347 |
347 |
349 |
347 |
347 |
Other Assets |
|
20,176 |
20,166 |
55,863 |
56,106 |
58,783 |
20,765 |
58,240 |
62,549 |
18,005 |
60,163 |
61,526 |
Total Liabilities & Shareholders' Equity |
|
75,111 |
75,567 |
76,560 |
77,347 |
76,469 |
79,197 |
80,906 |
81,057 |
83,617 |
81,943 |
83,142 |
Total Liabilities |
|
60,458 |
60,366 |
61,246 |
61,877 |
61,311 |
62,672 |
63,908 |
63,856 |
65,369 |
64,006 |
65,108 |
Short-Term Debt |
|
1,173 |
987 |
1,128 |
1,152 |
1,705 |
1,163 |
1,880 |
1,143 |
982 |
115 |
711 |
Long-Term Debt |
|
8,475 |
8,165 |
8,150 |
8,094 |
7,925 |
7,919 |
8,425 |
8,558 |
8,821 |
8,939 |
8,441 |
Claims and Claim Expense |
|
24,700 |
22,120 |
22,409 |
22,802 |
22,836 |
23,304 |
23,588 |
23,974 |
24,558 |
24,976 |
25,581 |
Future Policy Benefits |
|
10,454 |
13,480 |
13,976 |
13,666 |
12,654 |
13,959 |
13,513 |
13,211 |
14,047 |
13,158 |
13,304 |
Unearned Premiums Liability |
|
6,195 |
6,374 |
6,581 |
6,978 |
6,789 |
6,933 |
7,046 |
7,409 |
7,259 |
7,346 |
7,504 |
Other Long-Term Liabilities |
|
9,461 |
9,240 |
9,002 |
9,185 |
9,402 |
9,394 |
9,456 |
9,561 |
9,702 |
9,472 |
9,567 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
14,653 |
15,201 |
15,314 |
15,470 |
15,158 |
16,525 |
16,998 |
17,201 |
18,248 |
17,937 |
18,034 |
Total Preferred & Common Equity |
|
13,846 |
14,349 |
14,451 |
14,603 |
14,448 |
15,704 |
16,184 |
16,384 |
17,357 |
17,066 |
17,191 |
Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
13,846 |
14,349 |
14,451 |
14,603 |
14,448 |
15,704 |
16,184 |
16,384 |
17,357 |
17,066 |
17,191 |
Common Stock |
|
2,888 |
2,750 |
2,718 |
2,730 |
2,766 |
2,591 |
2,549 |
2,558 |
2,564 |
2,492 |
2,453 |
Retained Earnings |
|
15,377 |
14,931 |
15,293 |
15,637 |
15,877 |
15,617 |
16,060 |
16,415 |
16,802 |
16,459 |
16,821 |
Treasury Stock |
|
-616 |
-12 |
-498 |
-604 |
-722 |
-7.00 |
-24 |
-206 |
-271 |
-18 |
-398 |
Accumulated Other Comprehensive Income / (Loss) |
|
-3,803 |
-3,320 |
-3,062 |
-3,160 |
-3,473 |
-2,497 |
-2,401 |
-2,383 |
-1,738 |
-1,867 |
-1,685 |
Noncontrolling Interest |
|
807 |
852 |
863 |
867 |
710 |
821 |
814 |
817 |
891 |
871 |
843 |
Annual Metrics And Ratios for Loews
This table displays calculated financial ratios and metrics derived from Loews' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-6.74% |
-2.53% |
4.14% |
3.08% |
6.29% |
-15.84% |
17.94% |
-3.98% |
13.60% |
9.95% |
EBITDA Growth |
|
-55.16% |
43.91% |
38.06% |
-30.63% |
17.72% |
-140.40% |
425.47% |
-42.41% |
56.83% |
-3.67% |
EBIT Growth |
|
-86.52% |
283.61% |
69.02% |
-47.28% |
34.17% |
-230.83% |
247.54% |
-48.43% |
79.17% |
-6.11% |
NOPAT Growth |
|
-78.79% |
149.48% |
97.21% |
-50.00% |
23.37% |
-217.66% |
264.42% |
-47.12% |
73.40% |
-3.30% |
Net Income Growth |
|
-70.17% |
149.48% |
97.21% |
-50.00% |
23.37% |
-248.22% |
230.52% |
-47.12% |
73.40% |
-3.30% |
EPS Growth |
|
-53.55% |
168.06% |
78.76% |
-42.32% |
54.27% |
-208.14% |
280.72% |
-43.67% |
86.09% |
1.91% |
Operating Cash Flow Growth |
|
18.63% |
-36.48% |
14.96% |
63.01% |
-58.76% |
0.23% |
50.32% |
26.34% |
17.89% |
-22.57% |
Free Cash Flow Firm Growth |
|
213.81% |
-84.45% |
-225.82% |
986.68% |
-97.44% |
2,942.50% |
-13.94% |
79.29% |
-94.04% |
-62.20% |
Invested Capital Growth |
|
-5.71% |
1.04% |
5.45% |
-9.28% |
2.34% |
-12.48% |
-3.53% |
-14.08% |
5.15% |
5.40% |
Revenue Q/Q Growth |
|
-1.41% |
-0.03% |
1.62% |
-1.96% |
4.30% |
-1.11% |
-0.26% |
1.02% |
3.07% |
1.63% |
EBITDA Q/Q Growth |
|
-49.63% |
16.36% |
-14.20% |
-40.69% |
-0.30% |
-140.06% |
-30.25% |
-41.32% |
-31.99% |
-44.56% |
EBIT Q/Q Growth |
|
-78.91% |
3,700.00% |
0.06% |
-45.38% |
83.14% |
15.67% |
-4.89% |
2.58% |
8.01% |
-18.49% |
NOPAT Q/Q Growth |
|
-67.35% |
3,627.09% |
9.20% |
-51.24% |
93.99% |
15.67% |
-4.75% |
3.01% |
6.77% |
-16.16% |
Net Income Q/Q Growth |
|
-67.09% |
5,407.69% |
9.20% |
-51.24% |
93.99% |
14.90% |
-4.75% |
3.01% |
6.77% |
-16.16% |
EPS Q/Q Growth |
|
-60.00% |
250.91% |
20.21% |
-49.23% |
67.76% |
15.31% |
-0.33% |
5.63% |
8.26% |
-14.76% |
Operating Cash Flow Q/Q Growth |
|
14.83% |
-26.56% |
10.35% |
1.13% |
-17.02% |
-0.91% |
23.15% |
-8.93% |
-3.58% |
18.12% |
Free Cash Flow Firm Q/Q Growth |
|
23.02% |
-57.51% |
-895.65% |
1.45% |
246.67% |
-3.32% |
15.58% |
-10.77% |
-69.69% |
107.43% |
Invested Capital Q/Q Growth |
|
-4.82% |
-1.41% |
0.11% |
-2.26% |
-1.21% |
-0.38% |
-1.95% |
0.21% |
3.30% |
-3.78% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
9.43% |
13.92% |
18.46% |
12.42% |
13.76% |
-6.60% |
18.23% |
10.93% |
15.09% |
13.22% |
EBIT Margin |
|
1.89% |
7.45% |
12.09% |
6.18% |
7.80% |
-12.13% |
15.18% |
8.15% |
12.86% |
10.98% |
Profit (Net Income) Margin |
|
2.23% |
5.70% |
10.79% |
5.23% |
6.07% |
-10.70% |
11.84% |
6.52% |
9.95% |
8.75% |
Tax Burden Percent |
|
117.62% |
76.50% |
89.25% |
84.65% |
77.84% |
88.18% |
78.01% |
79.98% |
77.40% |
79.72% |
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 |
|
-17.62% |
23.50% |
10.75% |
15.35% |
22.16% |
0.00% |
21.99% |
20.02% |
22.60% |
20.28% |
Return on Invested Capital (ROIC) |
|
0.82% |
2.10% |
4.01% |
2.05% |
2.62% |
-3.26% |
5.84% |
3.38% |
6.18% |
5.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.82% |
2.10% |
4.01% |
2.05% |
2.62% |
-5.69% |
5.84% |
3.38% |
6.18% |
5.68% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.39% |
1.00% |
1.88% |
1.03% |
1.40% |
-3.02% |
2.95% |
1.80% |
3.55% |
2.99% |
Return on Equity (ROE) |
|
1.21% |
3.10% |
5.89% |
3.07% |
4.02% |
-6.28% |
8.79% |
5.18% |
9.74% |
8.67% |
Cash Return on Invested Capital (CROIC) |
|
6.70% |
1.07% |
-1.30% |
11.78% |
0.31% |
10.05% |
9.43% |
18.53% |
1.16% |
0.42% |
Operating Return on Assets (OROA) |
|
0.32% |
1.23% |
2.03% |
1.06% |
1.39% |
-1.80% |
2.67% |
1.42% |
2.58% |
2.33% |
Return on Assets (ROA) |
|
0.37% |
0.94% |
1.81% |
0.89% |
1.09% |
-1.59% |
2.08% |
1.13% |
2.00% |
1.85% |
Return on Common Equity (ROCE) |
|
0.94% |
2.40% |
4.59% |
2.52% |
3.49% |
-5.65% |
8.18% |
4.86% |
9.23% |
8.24% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.63% |
3.94% |
7.35% |
3.81% |
4.56% |
-7.23% |
9.44% |
6.21% |
9.84% |
8.75% |
Net Operating Profit after Tax (NOPAT) |
|
287 |
716 |
1,412 |
706 |
871 |
-1,025 |
1,685 |
891 |
1,545 |
1,494 |
NOPAT Margin |
|
2.23% |
5.70% |
10.79% |
5.23% |
6.07% |
-8.49% |
11.84% |
6.52% |
9.95% |
8.75% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.44% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.60% |
-0.18% |
-1.02% |
-0.77% |
-0.34% |
Operating Expenses to Revenue |
|
98.11% |
92.55% |
87.91% |
93.82% |
92.20% |
112.13% |
84.82% |
91.85% |
87.14% |
89.02% |
Earnings before Interest and Taxes (EBIT) |
|
244 |
936 |
1,582 |
834 |
1,119 |
-1,464 |
2,160 |
1,114 |
1,996 |
1,874 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,216 |
1,750 |
2,416 |
1,676 |
1,973 |
-797 |
2,594 |
1,494 |
2,343 |
2,257 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.74 |
0.84 |
0.85 |
0.75 |
0.80 |
0.68 |
0.81 |
0.96 |
0.99 |
1.08 |
Price to Tangible Book Value (P/TBV) |
|
0.76 |
0.85 |
0.88 |
0.78 |
0.83 |
0.71 |
0.83 |
0.98 |
1.01 |
1.10 |
Price to Revenue (P/Rev) |
|
1.01 |
1.21 |
1.25 |
1.03 |
1.07 |
1.01 |
1.02 |
1.01 |
1.00 |
1.08 |
Price to Earnings (P/E) |
|
50.13 |
23.26 |
14.02 |
21.90 |
16.40 |
0.00 |
9.28 |
16.73 |
10.80 |
13.04 |
Dividend Yield |
|
0.68% |
0.55% |
0.52% |
0.56% |
0.49% |
0.56% |
0.44% |
0.43% |
0.36% |
0.30% |
Earnings Yield |
|
1.99% |
4.30% |
7.13% |
4.57% |
6.10% |
0.00% |
10.77% |
5.98% |
9.26% |
7.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.90 |
0.91 |
0.85 |
0.88 |
0.79 |
0.86 |
0.95 |
0.98 |
1.03 |
Enterprise Value to Revenue (EV/Rev) |
|
2.25 |
2.47 |
2.51 |
2.06 |
2.05 |
1.93 |
1.71 |
1.70 |
1.61 |
1.63 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.82 |
17.72 |
13.58 |
16.59 |
14.90 |
0.00 |
9.40 |
15.54 |
10.67 |
12.33 |
Enterprise Value to EBIT (EV/EBIT) |
|
118.73 |
33.13 |
20.73 |
33.34 |
26.27 |
0.00 |
11.28 |
20.85 |
12.52 |
14.85 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
100.94 |
43.31 |
23.23 |
39.39 |
33.75 |
0.00 |
14.47 |
26.06 |
16.18 |
18.63 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.17 |
13.76 |
12.66 |
6.59 |
16.88 |
13.31 |
9.29 |
7.01 |
6.40 |
9.20 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.38 |
85.19 |
0.00 |
6.85 |
282.66 |
7.34 |
8.95 |
4.76 |
85.88 |
252.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.49 |
0.47 |
0.47 |
0.53 |
0.53 |
0.53 |
0.48 |
0.60 |
0.55 |
0.50 |
Long-Term Debt to Equity |
|
0.42 |
0.46 |
0.46 |
0.53 |
0.52 |
0.53 |
0.47 |
0.54 |
0.48 |
0.50 |
Financial Leverage |
|
0.47 |
0.48 |
0.47 |
0.50 |
0.53 |
0.53 |
0.51 |
0.53 |
0.57 |
0.53 |
Leverage Ratio |
|
3.25 |
3.31 |
3.26 |
3.44 |
3.71 |
3.95 |
4.22 |
4.57 |
4.88 |
4.68 |
Compound Leverage Factor |
|
3.25 |
3.31 |
3.26 |
3.44 |
3.71 |
3.95 |
4.22 |
4.57 |
4.88 |
4.68 |
Debt to Total Capital |
|
32.79% |
31.87% |
32.06% |
34.81% |
34.68% |
34.72% |
32.35% |
37.58% |
35.47% |
33.54% |
Short-Term Debt to Total Capital |
|
4.74% |
0.76% |
0.94% |
0.18% |
0.55% |
0.44% |
0.65% |
4.05% |
4.54% |
0.43% |
Long-Term Debt to Total Capital |
|
28.05% |
31.11% |
31.12% |
34.63% |
34.12% |
34.28% |
31.70% |
33.53% |
30.93% |
33.12% |
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 |
|
15.47% |
15.16% |
14.83% |
8.74% |
8.37% |
4.50% |
4.69% |
3.50% |
3.21% |
3.23% |
Common Equity to Total Capital |
|
51.75% |
52.97% |
53.11% |
56.45% |
56.95% |
60.79% |
62.96% |
58.92% |
61.33% |
63.23% |
Debt to EBITDA |
|
9.15 |
6.24 |
4.80 |
6.81 |
5.90 |
-12.80 |
3.53 |
6.13 |
3.88 |
4.01 |
Net Debt to EBITDA |
|
8.79 |
6.06 |
4.60 |
6.57 |
5.73 |
-12.20 |
3.30 |
5.77 |
3.71 |
3.77 |
Long-Term Debt to EBITDA |
|
7.83 |
6.10 |
4.66 |
6.78 |
5.81 |
-12.64 |
3.46 |
5.47 |
3.38 |
3.96 |
Debt to NOPAT |
|
38.77 |
15.26 |
8.21 |
16.17 |
13.37 |
-9.95 |
5.44 |
10.27 |
5.88 |
6.06 |
Net Debt to NOPAT |
|
37.24 |
14.81 |
7.88 |
15.60 |
12.98 |
-9.49 |
5.07 |
9.67 |
5.62 |
5.70 |
Long-Term Debt to NOPAT |
|
33.17 |
14.90 |
7.97 |
16.09 |
13.15 |
-9.83 |
5.33 |
9.16 |
5.13 |
5.98 |
Noncontrolling Interest Sharing Ratio |
|
22.37% |
22.63% |
22.03% |
17.91% |
13.11% |
10.05% |
6.91% |
6.34% |
5.27% |
4.91% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,341 |
364 |
-458 |
4,061 |
104 |
3,164 |
2,723 |
4,882 |
291 |
110 |
Operating Cash Flow to CapEx |
|
228.10% |
155.38% |
251.21% |
478.68% |
167.24% |
245.77% |
544.19% |
502.12% |
569.53% |
478.64% |
Free Cash Flow to Firm to Interest Expense |
|
4.50 |
0.68 |
-0.71 |
7.07 |
0.18 |
6.14 |
6.42 |
12.92 |
0.77 |
0.25 |
Operating Cash Flow to Interest Expense |
|
6.82 |
4.20 |
4.01 |
7.36 |
2.95 |
3.39 |
6.19 |
8.77 |
10.39 |
6.86 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.83 |
1.50 |
2.41 |
5.82 |
1.18 |
2.01 |
5.05 |
7.02 |
8.57 |
5.43 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.17 |
0.16 |
0.17 |
0.17 |
0.18 |
0.15 |
0.18 |
0.17 |
0.20 |
0.21 |
Fixed Asset Turnover |
|
0.83 |
0.82 |
0.85 |
0.87 |
0.92 |
0.93 |
1.40 |
1.37 |
1.50 |
1.59 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
33,937 |
34,289 |
36,159 |
32,804 |
33,571 |
29,382 |
28,344 |
24,353 |
25,607 |
26,991 |
Invested Capital Turnover |
|
0.37 |
0.37 |
0.37 |
0.39 |
0.43 |
0.38 |
0.49 |
0.52 |
0.62 |
0.65 |
Increase / (Decrease) in Invested Capital |
|
-2,054 |
352 |
1,870 |
-3,355 |
767 |
-4,189 |
-1,038 |
-3,991 |
1,254 |
1,384 |
Enterprise Value (EV) |
|
28,970 |
31,009 |
32,801 |
27,808 |
29,397 |
23,232 |
24,375 |
23,222 |
24,990 |
27,828 |
Market Capitalization |
|
13,034 |
15,210 |
16,318 |
13,927 |
15,281 |
12,188 |
14,498 |
13,750 |
15,486 |
18,444 |
Book Value per Share |
|
$49.56 |
$53.90 |
$57.05 |
$58.94 |
$64.28 |
$64.98 |
$70.35 |
$60.44 |
$70.34 |
$78.36 |
Tangible Book Value per Share |
|
$48.57 |
$52.88 |
$55.09 |
$56.82 |
$61.70 |
$62.12 |
$68.97 |
$58.98 |
$68.79 |
$76.77 |
Total Capital |
|
33,937 |
34,289 |
36,159 |
32,804 |
33,571 |
29,382 |
28,344 |
24,353 |
25,607 |
26,991 |
Total Debt |
|
11,127 |
10,928 |
11,593 |
11,418 |
11,641 |
10,201 |
9,169 |
9,152 |
9,082 |
9,054 |
Total Long-Term Debt |
|
9,520 |
10,668 |
11,253 |
11,359 |
11,456 |
10,072 |
8,986 |
8,165 |
7,919 |
8,939 |
Net Debt |
|
10,687 |
10,601 |
11,121 |
11,013 |
11,305 |
9,723 |
8,548 |
8,620 |
8,683 |
8,513 |
Capital Expenditures (CapEx) |
|
1,555 |
1,450 |
1,031 |
882 |
1,041 |
710 |
482 |
660 |
686 |
632 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
266 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
11,127 |
10,928 |
11,593 |
11,418 |
11,641 |
10,201 |
9,169 |
9,152 |
9,082 |
9,054 |
Total Depreciation and Amortization (D&A) |
|
972 |
814 |
834 |
842 |
854 |
667 |
434 |
380 |
347 |
383 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.72 |
$1.93 |
$3.46 |
$1.99 |
$3.08 |
($3.32) |
$6.08 |
$4.17 |
$6.30 |
$6.42 |
Adjusted Weighted Average Basic Shares Outstanding |
|
362.43M |
337.95M |
336.61M |
319.06M |
302.70M |
280.32M |
259.67M |
242.83M |
227.48M |
220.26M |
Adjusted Diluted Earnings per Share |
|
$0.72 |
$1.93 |
$3.45 |
$1.99 |
$3.07 |
($3.32) |
$6.07 |
$4.16 |
$6.29 |
$6.41 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
339.00M |
338.31M |
337.50M |
319.93M |
303.35M |
280.32M |
260.20M |
243.28M |
227.81M |
220.53M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$1.93 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
339.00M |
336.63M |
328.83M |
311.30M |
287.77M |
267.05M |
248.20M |
235.00M |
222.20M |
212.86M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
171 |
716 |
1,412 |
706 |
871 |
-1,025 |
1,685 |
891 |
1,545 |
1,494 |
Normalized NOPAT Margin |
|
1.32% |
5.70% |
10.79% |
5.23% |
6.07% |
-8.49% |
11.84% |
6.52% |
9.95% |
8.75% |
Pre Tax Income Margin |
|
1.89% |
7.45% |
12.09% |
6.18% |
7.80% |
-12.13% |
15.18% |
8.15% |
12.86% |
10.98% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.47 |
1.75 |
2.45 |
1.45 |
1.89 |
-2.84 |
5.09 |
2.95 |
5.31 |
4.25 |
NOPAT to Interest Expense |
|
0.55 |
1.34 |
2.19 |
1.23 |
1.47 |
-1.99 |
3.97 |
2.36 |
4.11 |
3.39 |
EBIT Less CapEx to Interest Expense |
|
-2.52 |
-0.96 |
0.85 |
-0.08 |
0.13 |
-4.22 |
3.96 |
1.20 |
3.48 |
2.82 |
NOPAT Less CapEx to Interest Expense |
|
-2.44 |
-1.37 |
0.59 |
-0.31 |
-0.29 |
-3.37 |
2.84 |
0.61 |
2.28 |
1.95 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
88.85% |
30.45% |
15.79% |
28.47% |
19.98% |
-13.09% |
7.66% |
17.85% |
8.48% |
9.37% |
Augmented Payout Ratio |
|
529.62% |
49.16% |
31.09% |
173.80% |
140.64% |
-84.59% |
75.07% |
99.66% |
63.43% |
50.07% |
Quarterly Metrics And Ratios for Loews
This table displays calculated financial ratios and metrics derived from Loews' 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 |
|
2.96% |
3.88% |
11.55% |
16.74% |
13.74% |
12.52% |
11.93% |
8.07% |
13.57% |
6.58% |
6.32% |
EBITDA Growth |
|
-46.73% |
7.29% |
14.69% |
49.59% |
118.44% |
22.83% |
19.49% |
3.40% |
28.77% |
-38.04% |
-8.20% |
EBIT Growth |
|
-108.22% |
6.41% |
18.22% |
116.17% |
1,524.00% |
31.83% |
21.19% |
-0.20% |
54.49% |
-69.33% |
-18.28% |
NOPAT Growth |
|
-107.11% |
7.37% |
14.77% |
107.49% |
1,677.14% |
25.86% |
20.05% |
1.80% |
53.99% |
-60.38% |
-19.18% |
Net Income Growth |
|
-110.98% |
7.37% |
14.77% |
107.49% |
1,122.22% |
25.86% |
20.05% |
1.80% |
53.99% |
-60.38% |
-19.18% |
EPS Growth |
|
-110.59% |
13.64% |
24.81% |
132.35% |
1,344.44% |
32.00% |
27.33% |
5.70% |
62.50% |
-56.06% |
-15.12% |
Operating Cash Flow Growth |
|
9.97% |
-34.32% |
69.98% |
40.18% |
2.49% |
-23.31% |
-72.46% |
-33.61% |
-26.86% |
97.27% |
271.72% |
Free Cash Flow Firm Growth |
|
450.84% |
214.16% |
228.07% |
-57.60% |
-104.60% |
-117.78% |
-170.02% |
-219.80% |
-1,245.02% |
-53.80% |
122.87% |
Invested Capital Growth |
|
-15.93% |
-14.08% |
-10.14% |
-4.29% |
2.00% |
5.15% |
11.02% |
8.84% |
13.16% |
5.40% |
-0.43% |
Revenue Q/Q Growth |
|
2.34% |
9.80% |
-0.30% |
4.20% |
-0.29% |
8.61% |
-0.82% |
0.61% |
4.79% |
1.93% |
-1.06% |
EBITDA Q/Q Growth |
|
-41.22% |
138.55% |
5.15% |
1.45% |
-14.16% |
34.14% |
2.29% |
-12.21% |
6.90% |
-35.45% |
51.54% |
EBIT Q/Q Growth |
|
-110.64% |
1,960.00% |
11.61% |
-2.12% |
-29.92% |
72.19% |
2.61% |
-19.40% |
8.48% |
-65.82% |
173.40% |
NOPAT Q/Q Growth |
|
-109.36% |
2,265.71% |
6.60% |
-3.96% |
-28.87% |
72.83% |
1.68% |
-18.56% |
7.59% |
-55.53% |
107.41% |
Net Income Q/Q Growth |
|
-114.44% |
1,503.70% |
6.60% |
-3.96% |
-28.87% |
72.83% |
1.68% |
-18.56% |
7.59% |
-55.53% |
107.41% |
EPS Q/Q Growth |
|
-113.24% |
1,766.67% |
7.33% |
-1.86% |
-29.11% |
76.79% |
3.54% |
-18.54% |
8.98% |
-52.20% |
100.00% |
Operating Cash Flow Q/Q Growth |
|
21.80% |
-50.08% |
15.59% |
99.44% |
-10.95% |
-62.65% |
-58.49% |
380.81% |
-1.89% |
0.75% |
-21.79% |
Free Cash Flow Firm Q/Q Growth |
|
30.13% |
-4.76% |
-27.25% |
-52.97% |
-114.11% |
-268.25% |
-186.49% |
19.54% |
-58.46% |
57.89% |
142.59% |
Invested Capital Q/Q Growth |
|
-5.89% |
0.21% |
0.98% |
0.50% |
0.29% |
3.30% |
6.62% |
-1.47% |
4.27% |
-3.78% |
0.72% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
10.63% |
23.09% |
24.35% |
23.71% |
20.41% |
25.20% |
25.99% |
22.68% |
23.14% |
14.65% |
22.44% |
EBIT Margin |
|
-0.74% |
12.57% |
14.07% |
13.22% |
9.29% |
14.73% |
15.24% |
12.21% |
12.64% |
4.24% |
11.71% |
Profit (Net Income) Margin |
|
-0.80% |
10.25% |
10.95% |
10.10% |
7.20% |
11.46% |
11.75% |
9.51% |
9.77% |
4.26% |
8.93% |
Tax Burden Percent |
|
108.00% |
81.51% |
77.84% |
76.38% |
77.53% |
77.81% |
77.11% |
77.91% |
77.27% |
100.53% |
76.26% |
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% |
18.49% |
22.16% |
23.62% |
22.47% |
22.19% |
22.89% |
22.09% |
22.73% |
-0.53% |
23.74% |
Return on Invested Capital (ROIC) |
|
-0.26% |
5.31% |
5.92% |
5.83% |
4.42% |
7.12% |
7.23% |
6.00% |
6.21% |
2.77% |
5.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.36% |
5.31% |
5.92% |
5.83% |
4.42% |
7.12% |
7.23% |
6.00% |
6.21% |
2.77% |
5.68% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.21% |
2.83% |
3.40% |
3.47% |
2.86% |
4.09% |
4.38% |
3.48% |
3.61% |
1.46% |
3.16% |
Return on Equity (ROE) |
|
-0.47% |
8.15% |
9.32% |
9.30% |
7.28% |
11.22% |
11.61% |
9.48% |
9.82% |
4.22% |
8.84% |
Cash Return on Invested Capital (CROIC) |
|
20.56% |
18.53% |
14.31% |
8.91% |
3.91% |
1.16% |
-4.18% |
-2.14% |
-5.61% |
0.42% |
5.57% |
Operating Return on Assets (OROA) |
|
-0.13% |
2.19% |
2.54% |
2.50% |
1.85% |
2.95% |
3.09% |
2.51% |
2.65% |
0.90% |
2.47% |
Return on Assets (ROA) |
|
-0.14% |
1.78% |
1.98% |
1.91% |
1.43% |
2.30% |
2.38% |
1.95% |
2.05% |
0.90% |
1.89% |
Return on Common Equity (ROCE) |
|
-0.44% |
7.63% |
8.76% |
8.76% |
6.91% |
10.63% |
11.01% |
8.99% |
9.35% |
4.01% |
8.42% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.25% |
0.00% |
6.53% |
7.83% |
10.02% |
0.00% |
10.05% |
9.97% |
10.27% |
0.00% |
8.15% |
Net Operating Profit after Tax (NOPAT) |
|
-18 |
379 |
404 |
388 |
276 |
477 |
485 |
395 |
425 |
189 |
392 |
NOPAT Margin |
|
-0.52% |
10.25% |
10.95% |
10.10% |
7.20% |
11.46% |
11.75% |
9.51% |
9.77% |
4.26% |
8.93% |
Net Nonoperating Expense Percent (NNEP) |
|
0.10% |
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 |
|
-1.04% |
-0.76% |
-0.76% |
-1.01% |
-0.57% |
-0.74% |
-0.63% |
-0.65% |
0.21% |
-0.32% |
0.02% |
Operating Expenses to Revenue |
|
100.74% |
87.43% |
85.93% |
86.78% |
90.71% |
85.27% |
84.76% |
87.79% |
87.36% |
95.76% |
88.29% |
Earnings before Interest and Taxes (EBIT) |
|
-25 |
465 |
519 |
508 |
356 |
613 |
629 |
507 |
550 |
188 |
514 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
358 |
854 |
898 |
911 |
782 |
1,049 |
1,073 |
942 |
1,007 |
650 |
985 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.86 |
0.96 |
0.94 |
0.92 |
0.98 |
0.99 |
1.08 |
1.01 |
1.00 |
1.08 |
1.14 |
Price to Tangible Book Value (P/TBV) |
|
0.88 |
0.98 |
0.96 |
0.95 |
1.01 |
1.01 |
1.10 |
1.03 |
1.02 |
1.10 |
1.16 |
Price to Revenue (P/Rev) |
|
0.88 |
1.01 |
0.97 |
0.92 |
0.94 |
1.00 |
1.09 |
1.02 |
1.03 |
1.08 |
1.13 |
Price to Earnings (P/E) |
|
15.01 |
16.73 |
15.50 |
12.62 |
10.59 |
10.80 |
11.51 |
10.84 |
10.37 |
13.04 |
14.74 |
Dividend Yield |
|
0.51% |
0.43% |
0.43% |
0.42% |
0.40% |
0.36% |
0.32% |
0.33% |
0.32% |
0.30% |
0.27% |
Earnings Yield |
|
6.66% |
5.98% |
6.45% |
7.93% |
9.44% |
9.26% |
8.69% |
9.22% |
9.64% |
7.67% |
6.78% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.88 |
0.95 |
0.94 |
0.94 |
0.96 |
0.98 |
1.03 |
0.99 |
0.98 |
1.03 |
1.07 |
Enterprise Value to Revenue (EV/Rev) |
|
1.59 |
1.70 |
1.64 |
1.58 |
1.58 |
1.61 |
1.75 |
1.63 |
1.64 |
1.63 |
1.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.44 |
15.54 |
8.50 |
7.65 |
6.91 |
10.67 |
7.34 |
6.91 |
6.75 |
12.33 |
8.09 |
Enterprise Value to EBIT (EV/EBIT) |
|
19.79 |
20.85 |
19.35 |
15.76 |
12.88 |
12.52 |
13.30 |
12.63 |
11.96 |
14.85 |
16.49 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
24.84 |
26.06 |
24.50 |
20.21 |
16.45 |
16.18 |
17.23 |
16.28 |
15.43 |
18.63 |
20.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.90 |
7.01 |
6.40 |
5.75 |
5.88 |
6.40 |
8.27 |
9.15 |
10.74 |
9.20 |
8.14 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.93 |
4.76 |
6.22 |
10.27 |
24.80 |
85.88 |
0.00 |
0.00 |
0.00 |
252.98 |
19.10 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.66 |
0.60 |
0.61 |
0.60 |
0.64 |
0.55 |
0.61 |
0.56 |
0.54 |
0.50 |
0.51 |
Long-Term Debt to Equity |
|
0.58 |
0.54 |
0.53 |
0.52 |
0.52 |
0.48 |
0.50 |
0.50 |
0.48 |
0.50 |
0.47 |
Financial Leverage |
|
0.58 |
0.53 |
0.57 |
0.59 |
0.65 |
0.57 |
0.61 |
0.58 |
0.58 |
0.53 |
0.56 |
Leverage Ratio |
|
4.64 |
4.57 |
4.72 |
4.87 |
5.08 |
4.88 |
4.87 |
4.85 |
4.79 |
4.68 |
4.68 |
Compound Leverage Factor |
|
4.64 |
4.57 |
4.72 |
4.87 |
5.08 |
4.88 |
4.87 |
4.85 |
4.79 |
4.68 |
4.68 |
Debt to Total Capital |
|
39.70% |
37.58% |
37.73% |
37.41% |
38.85% |
35.47% |
37.74% |
36.06% |
34.95% |
33.54% |
33.66% |
Short-Term Debt to Total Capital |
|
4.83% |
4.05% |
4.59% |
4.66% |
6.88% |
4.54% |
6.89% |
4.25% |
3.50% |
0.43% |
2.62% |
Long-Term Debt to Total Capital |
|
34.88% |
33.53% |
33.14% |
32.75% |
31.97% |
30.93% |
30.86% |
31.81% |
31.45% |
33.12% |
31.05% |
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% |
0.00% |
Noncontrolling Interests to Total Capital |
|
3.32% |
3.50% |
3.51% |
3.51% |
2.86% |
3.21% |
2.98% |
3.04% |
3.18% |
3.23% |
3.10% |
Common Equity to Total Capital |
|
56.98% |
58.92% |
58.76% |
59.08% |
58.29% |
61.33% |
59.28% |
60.90% |
61.88% |
63.23% |
63.23% |
Debt to EBITDA |
|
3.79 |
6.13 |
3.41 |
3.06 |
2.80 |
3.88 |
2.70 |
2.52 |
2.41 |
4.01 |
2.55 |
Net Debt to EBITDA |
|
3.44 |
5.77 |
3.19 |
2.91 |
2.57 |
3.71 |
2.56 |
2.40 |
2.27 |
3.77 |
2.40 |
Long-Term Debt to EBITDA |
|
3.33 |
5.47 |
3.00 |
2.68 |
2.30 |
3.38 |
2.21 |
2.23 |
2.17 |
3.96 |
2.36 |
Debt to NOPAT |
|
11.15 |
10.27 |
9.84 |
8.08 |
6.66 |
5.88 |
6.34 |
5.94 |
5.50 |
6.06 |
6.53 |
Net Debt to NOPAT |
|
10.13 |
9.67 |
9.21 |
7.68 |
6.13 |
5.62 |
6.00 |
5.65 |
5.19 |
5.70 |
6.13 |
Long-Term Debt to NOPAT |
|
9.80 |
9.16 |
8.64 |
7.08 |
5.48 |
5.13 |
5.18 |
5.24 |
4.95 |
5.98 |
6.03 |
Noncontrolling Interest Sharing Ratio |
|
6.28% |
6.34% |
6.01% |
5.84% |
5.09% |
5.27% |
5.19% |
5.15% |
4.79% |
4.91% |
4.73% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
4,589 |
4,370 |
3,179 |
1,495 |
-211 |
-777 |
-2,226 |
-1,791 |
-2,838 |
-1,195 |
509 |
Operating Cash Flow to CapEx |
|
996.80% |
278.92% |
452.20% |
1,024.29% |
778.66% |
213.90% |
124.53% |
598.74% |
667.14% |
540.80% |
751.02% |
Free Cash Flow to Firm to Interest Expense |
|
49.88 |
46.49 |
33.46 |
16.43 |
-2.24 |
-8.09 |
-21.61 |
-15.71 |
-24.89 |
-10.86 |
4.85 |
Operating Cash Flow to Interest Expense |
|
13.54 |
6.62 |
7.57 |
15.76 |
13.59 |
4.97 |
1.92 |
8.35 |
8.19 |
8.55 |
7.01 |
Operating Cash Flow Less CapEx to Interest Expense |
|
12.18 |
4.24 |
5.89 |
14.22 |
11.84 |
2.65 |
0.38 |
6.96 |
6.96 |
6.97 |
6.08 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.17 |
0.17 |
0.18 |
0.19 |
0.20 |
0.20 |
0.20 |
0.21 |
0.21 |
0.21 |
0.21 |
Fixed Asset Turnover |
|
1.36 |
1.37 |
1.41 |
1.44 |
1.46 |
1.50 |
1.53 |
1.55 |
1.57 |
1.59 |
1.62 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
24,301 |
24,353 |
24,592 |
24,716 |
24,788 |
25,607 |
27,303 |
26,902 |
28,051 |
26,991 |
27,186 |
Invested Capital Turnover |
|
0.51 |
0.52 |
0.54 |
0.58 |
0.61 |
0.62 |
0.62 |
0.63 |
0.64 |
0.65 |
0.64 |
Increase / (Decrease) in Invested Capital |
|
-4,606 |
-3,991 |
-2,775 |
-1,107 |
487 |
1,254 |
2,711 |
2,186 |
3,263 |
1,384 |
-117 |
Enterprise Value (EV) |
|
21,487 |
23,222 |
23,107 |
23,123 |
23,806 |
24,990 |
28,013 |
26,583 |
27,499 |
27,828 |
28,999 |
Market Capitalization |
|
11,918 |
13,750 |
13,560 |
13,473 |
14,228 |
15,486 |
17,450 |
16,535 |
17,353 |
18,444 |
19,564 |
Book Value per Share |
|
$57.46 |
$60.44 |
$61.49 |
$64.08 |
$64.07 |
$70.34 |
$72.75 |
$74.00 |
$79.07 |
$78.36 |
$80.76 |
Tangible Book Value per Share |
|
$56.04 |
$58.98 |
$60.02 |
$62.55 |
$62.53 |
$68.79 |
$71.19 |
$72.43 |
$77.48 |
$76.77 |
$79.13 |
Total Capital |
|
24,301 |
24,353 |
24,592 |
24,716 |
24,788 |
25,607 |
27,303 |
26,902 |
28,051 |
26,991 |
27,186 |
Total Debt |
|
9,648 |
9,152 |
9,278 |
9,246 |
9,630 |
9,082 |
10,305 |
9,701 |
9,803 |
9,054 |
9,152 |
Total Long-Term Debt |
|
8,475 |
8,165 |
8,150 |
8,094 |
7,925 |
7,919 |
8,425 |
8,558 |
8,821 |
8,939 |
8,441 |
Net Debt |
|
8,762 |
8,620 |
8,684 |
8,783 |
8,868 |
8,683 |
9,749 |
9,231 |
9,255 |
8,513 |
8,592 |
Capital Expenditures (CapEx) |
|
125 |
223 |
159 |
140 |
164 |
223 |
159 |
159 |
140 |
174 |
98 |
Net Nonoperating Expense (NNE) |
|
9.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
9,648 |
9,152 |
9,278 |
9,246 |
9,630 |
9,082 |
10,305 |
9,701 |
9,803 |
9,054 |
9,152 |
Total Depreciation and Amortization (D&A) |
|
383 |
389 |
379 |
403 |
426 |
436 |
444 |
435 |
457 |
462 |
471 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.54 |
$1.50 |
$1.61 |
$1.58 |
$1.12 |
$1.99 |
$2.05 |
$1.67 |
$1.83 |
$0.87 |
$1.74 |
Adjusted Weighted Average Basic Shares Outstanding |
|
240.37M |
242.83M |
233.30M |
227.69M |
225.64M |
227.48M |
222.47M |
221.35M |
219.67M |
220.26M |
212.45M |
Adjusted Diluted Earnings per Share |
|
$0.54 |
$1.50 |
$1.61 |
$1.58 |
$1.12 |
$1.98 |
$2.05 |
$1.67 |
$1.82 |
$0.87 |
$1.74 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
240.76M |
243.28M |
233.62M |
227.97M |
225.99M |
227.81M |
222.78M |
221.60M |
219.94M |
220.53M |
212.60M |
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 |
|
237.43M |
235.00M |
227.90M |
225.51M |
223.25M |
222.20M |
221.41M |
219.52M |
217.78M |
212.86M |
209.70M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
379 |
404 |
388 |
276 |
477 |
485 |
395 |
425 |
132 |
392 |
Normalized NOPAT Margin |
|
-0.52% |
10.25% |
10.95% |
10.10% |
7.20% |
11.46% |
11.75% |
9.51% |
9.77% |
2.97% |
8.93% |
Pre Tax Income Margin |
|
-0.74% |
12.57% |
14.07% |
13.22% |
9.29% |
14.73% |
15.24% |
12.21% |
12.64% |
4.24% |
11.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.27 |
4.95 |
5.46 |
5.58 |
3.79 |
6.39 |
6.11 |
4.45 |
4.82 |
1.71 |
4.90 |
NOPAT to Interest Expense |
|
-0.19 |
4.03 |
4.25 |
4.26 |
2.94 |
4.97 |
4.71 |
3.46 |
3.73 |
1.72 |
3.73 |
EBIT Less CapEx to Interest Expense |
|
-1.63 |
2.57 |
3.79 |
4.04 |
2.04 |
4.06 |
4.56 |
3.05 |
3.60 |
0.13 |
3.96 |
NOPAT Less CapEx to Interest Expense |
|
-1.55 |
1.66 |
2.58 |
2.73 |
1.19 |
2.65 |
3.17 |
2.07 |
2.50 |
0.14 |
2.80 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
18.38% |
17.85% |
14.21% |
11.63% |
9.26% |
8.48% |
8.73% |
8.57% |
7.86% |
9.37% |
9.85% |
Augmented Payout Ratio |
|
124.97% |
99.66% |
126.51% |
93.97% |
66.41% |
63.43% |
34.01% |
36.68% |
30.42% |
50.07% |
79.66% |
Key Financial Trends
Loews Corporation (NYSE: L) has demonstrated a generally positive financial performance trend over the past four years through the first quarter of 2025, with some variations in quarterly results that are typical in the insurance and investment segments of its business.
Key positive trends and highlights:
- Consistent growth in consolidated net income, with Q1 2025 net income of $392 million, nearly doubling from Q4 2024’s $189 million and showing strong improvement from prior comparable quarters.
- Non-interest income remains robust, with substantial contributions from premiums earned (approximately $2.63 billion in Q1 2025) and significant net realized & unrealized capital gains ($599 million in Q1 2025), highlighting effective investment gains.
- Strong operating cash flow, with Q1 2025 net cash from continuing operating activities at $736 million, showing good cash generation capability to support operations and investments.
- Stable or modestly growing shareholders’ equity over the period, with total common equity around $17.19 billion as of Q1 2025, reflecting retained earnings and capital management strategies.
- Diluted earnings per share in Q1 2025 at $1.74, showing strong earnings growth compared to $0.87 in Q4 2024 and consistent improvement from earlier quarters.
- Ongoing share repurchases (e.g., $394 million repurchased in Q1 2025) which could enhance shareholder value by reducing share count.
- Stable dividends paid to shareholders at $0.0625 per share consistently each quarter from 2022 through Q1 2025, demonstrating commitment to returning cash to investors.
- Investment in property, leasehold improvements, and equipment remains steady, supporting operational capacity ($98 million spent in Q1 2025).
- Total assets have increased moderately over time, reaching about $83.1 billion in Q1 2025, suggesting asset base growth to support business operations.
- Claims and claim expenses remain stable relative to premiums earned, indicating controlled underwriting and risk management.
Neutral factors:
- Loews shows a consistent net interest expense, around $105-$114 million quarterly recently, reflecting debt interest costs related to its capital structure.
- Accumulated other comprehensive income (loss) remains negative (e.g., -$1.68 billion in Q1 2025), possibly due to unrealized losses on securities or foreign currency impacts, a common issue in financial firms.
- Minor fluctuations in cash and cash equivalents quarter over quarter, with Q1 2025 holding $560 million, reflective of normal business liquidity management.
- Consistent deferred acquisition costs and goodwill, indicating stable underwriting and acquisitions without major impairments identified recently.
- Minor exchange rate effects on cash and earnings, typical for diversified multinational entities.
Potential negative considerations:
- Property and liability insurance claims expense remains a significant cost (around $2.03 billion in Q4 2024 and $2.03 billion in Q1 2025), which could pressure underwriting margins if claim frequency or severity rises.
- Total non-interest expenses increased in Q4 2024 ($4.25 billion) compared to previous quarters, causing a decrease in pre-tax income that quarter; expense control will be important going forward.
- Repurchase of common equity and dividend payments, while positive for shareholders, contribute to significant outflows of cash (e.g., $394 million repurchased and $68 million dividends paid in Q1 2025) which may limit internal cash availability.
- Long-term debt remains high at over $8.4 billion, which results in sizeable interest expense; increased rates or refinancing could impact profitability.
- Some quarters show fluctuations or periods of negative pre-tax income (e.g., Q3 2022 had net loss of $27 million), indicative of inherent risks in certain underwriting periods or investment cycles.
Overall, Loews Corporation appears to maintain solid and improving profitability, stable cash flows, and a strong capital base with prudent financial management. The company’s significant insurance operations create exposure to claims costs, but results show effective investment income and expense control driving positive shareholder returns over the recent years.
09/16/25 01:24 AM ETAI Generated. May Contain Errors.