Annual Income Statements for Old Republic International
This table shows Old Republic International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Old Republic International
This table shows Old Republic International'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 |
|
-92 |
512 |
200 |
156 |
53 |
191 |
317 |
92 |
339 |
105 |
245 |
Consolidated Net Income / (Loss) |
|
-92 |
512 |
200 |
156 |
53 |
191 |
317 |
92 |
339 |
105 |
245 |
Net Income / (Loss) Continuing Operations |
|
-92 |
512 |
200 |
156 |
53 |
191 |
317 |
92 |
339 |
105 |
246 |
Total Pre-Tax Income |
|
-120 |
649 |
249 |
197 |
64 |
237 |
399 |
113 |
427 |
131 |
308 |
Total Revenue |
|
1,550 |
2,162 |
1,564 |
1,598 |
1,557 |
1,728 |
1,793 |
1,635 |
2,106 |
1,770 |
2,067 |
Net Interest Income / (Expense) |
|
-16 |
-17 |
-17 |
-21 |
-16 |
-17 |
-16 |
-22 |
-21 |
-17 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
16 |
17 |
17 |
21 |
16 |
17 |
16 |
22 |
21 |
17 |
0.00 |
Total Non-Interest Income |
|
1,566 |
2,179 |
1,581 |
1,618 |
1,573 |
1,744 |
1,810 |
1,657 |
2,127 |
1,787 |
2,067 |
Other Service Charges |
|
81 |
67 |
59 |
71 |
69 |
63 |
68 |
72 |
75 |
70 |
58 |
Net Realized & Unrealized Capital Gains on Investments |
|
-377 |
348 |
26 |
-30 |
-187 |
0.20 |
167 |
-141 |
198 |
-154 |
226 |
Premiums Earned |
|
1,862 |
1,764 |
1,496 |
1,577 |
1,691 |
1,681 |
1,575 |
1,726 |
1,854 |
1,872 |
1,783 |
Total Non-Interest Expense |
|
1,670 |
1,513 |
1,315 |
1,401 |
1,493 |
1,490 |
1,395 |
1,521 |
1,679 |
1,639 |
1,759 |
Current and Future Benefits |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,806 |
Other Special Charges |
|
-40 |
-36 |
-39 |
-41 |
-41 |
-42 |
-42 |
-47 |
-44 |
-45 |
-47 |
Income Tax Expense |
|
-28 |
137 |
49 |
41 |
11 |
47 |
82 |
21 |
88 |
26 |
62 |
Basic Earnings per Share |
|
($0.31) |
$1.71 |
$0.68 |
$0.55 |
$0.19 |
$0.70 |
$1.17 |
$0.35 |
$1.35 |
$0.43 |
$1.01 |
Weighted Average Basic Shares Outstanding |
|
303.65M |
301.68M |
291.95M |
285.43M |
277.01M |
282.73M |
271.73M |
260.80M |
251.64M |
258.03M |
243.77M |
Diluted Earnings per Share |
|
($0.31) |
$1.70 |
$0.68 |
$0.54 |
$0.19 |
$0.69 |
$1.15 |
$0.35 |
$1.32 |
$0.42 |
$0.98 |
Weighted Average Diluted Shares Outstanding |
|
303.65M |
303.30M |
293.99M |
287.88M |
279.92M |
285.47M |
275.43M |
265.55M |
256.86M |
262.88M |
249.64M |
Weighted Average Basic & Diluted Shares Outstanding |
|
304.30M |
297.15M |
292.77M |
284.64M |
280.38M |
278.18M |
271.83M |
258.49M |
253.56M |
248.19M |
247.16M |
Annual Cash Flow Statements for Old Republic International
This table details how cash moves in and out of Old Republic International'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 |
|
-403 |
-14 |
-20 |
-26 |
-21 |
40 |
39 |
-77 |
123 |
2.40 |
Net Cash From Operating Activities |
|
688 |
637 |
453 |
761 |
936 |
1,185 |
1,312 |
1,171 |
880 |
1,233 |
Net Cash From Continuing Operating Activities |
|
259 |
574 |
700 |
464 |
936 |
1,185 |
1,312 |
1,171 |
880 |
1,234 |
Net Income / (Loss) Continuing Operations |
|
422 |
467 |
561 |
371 |
1,056 |
559 |
1,534 |
686 |
599 |
853 |
Consolidated Net Income / (Loss) |
|
422 |
467 |
561 |
371 |
1,056 |
559 |
1,534 |
686 |
599 |
853 |
Non-Cash Adjustments to Reconcile Net Income |
|
-78 |
-73 |
-212 |
166 |
-636 |
142 |
-758 |
201 |
191 |
-70 |
Changes in Operating Assets and Liabilities, net |
|
344 |
243 |
104 |
224 |
516 |
484 |
535 |
283 |
91 |
451 |
Net Cash From Investing Activities |
|
-450 |
-1,036 |
-294 |
-240 |
-425 |
-845 |
-937 |
-415 |
25 |
-3.90 |
Net Cash From Continuing Investing Activities |
|
-450 |
-1,037 |
-294 |
-240 |
-425 |
-845 |
-937 |
-415 |
25 |
-3.90 |
Purchase of Investment Securities |
|
-1,970 |
-2,786 |
-2,503 |
-2,239 |
-2,580 |
-2,431 |
-3,418 |
-5,140 |
-3,481 |
-4,207 |
Divestitures |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
137 |
Sale and/or Maturity of Investments |
|
1,520 |
1,750 |
2,209 |
1,999 |
2,155 |
1,585 |
2,482 |
4,725 |
3,506 |
4,066 |
Net Cash From Financing Activities |
|
-212 |
385 |
-179 |
-546 |
-533 |
-300 |
-336 |
-833 |
-783 |
-1,227 |
Net Cash From Continuing Financing Activities |
|
-212 |
385 |
-179 |
-546 |
-533 |
-300 |
-336 |
-833 |
-783 |
-1,227 |
Issuance of Debt |
|
34 |
577 |
- |
0.00 |
0.00 |
0.00 |
643 |
0.00 |
0.00 |
396 |
Issuance of Common Equity |
|
12 |
8.40 |
18 |
13 |
14 |
6.70 |
60 |
27 |
31 |
2.00 |
Repayment of Debt |
|
- |
-3.50 |
-3.90 |
-61 |
-8.40 |
-8.60 |
-22 |
0.00 |
-5.30 |
-400 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
-50 |
0.00 |
-281 |
-535 |
-942 |
Payment of Dividends |
|
191 |
-194 |
-199 |
-499 |
-539 |
-250 |
-1,019 |
-580 |
-276 |
-272 |
Other Financing Activities, Net |
|
1.30 |
-2.80 |
6.40 |
- |
0.20 |
2.00 |
2.50 |
1.50 |
1.80 |
-11 |
Cash Interest Paid |
|
41 |
41 |
63 |
51 |
42 |
41 |
53 |
66 |
66 |
77 |
Cash Income Taxes Paid |
|
199 |
179 |
106 |
137 |
229 |
149 |
237 |
227 |
198 |
196 |
Quarterly Cash Flow Statements for Old Republic International
This table details how cash moves in and out of Old Republic International'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 |
|
1.60 |
-21 |
13 |
2.60 |
56 |
51 |
-66 |
36 |
356 |
-323 |
62 |
Net Cash From Operating Activities |
|
500 |
267 |
157 |
91 |
350 |
283 |
160 |
237 |
475 |
362 |
232 |
Net Cash From Continuing Operating Activities |
|
500 |
267 |
157 |
91 |
350 |
284 |
160 |
237 |
475 |
362 |
232 |
Net Income / (Loss) Continuing Operations |
|
-92 |
512 |
200 |
156 |
53 |
191 |
317 |
92 |
339 |
105 |
246 |
Consolidated Net Income / (Loss) |
|
-92 |
512 |
200 |
156 |
53 |
191 |
317 |
92 |
339 |
105 |
246 |
Non-Cash Adjustments to Reconcile Net Income |
|
92 |
294 |
-28 |
-2.10 |
43 |
178 |
-180 |
41 |
26 |
43 |
-37 |
Changes in Operating Assets and Liabilities, net |
|
500 |
-538 |
-15 |
-63 |
254 |
-85 |
24 |
103 |
110 |
214 |
23 |
Net Cash From Investing Activities |
|
-20 |
-60 |
49 |
201 |
-110 |
-114 |
-355 |
282 |
115 |
-46 |
428 |
Net Cash From Continuing Investing Activities |
|
-20 |
-60 |
49 |
200 |
-110 |
-114 |
-355 |
282 |
115 |
-46 |
428 |
Purchase of Investment Securities |
|
-1,993 |
-827 |
-494 |
-446 |
-981 |
-1,559 |
-976 |
-798 |
-1,212 |
-1,220 |
-636 |
Divestitures |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Sale and/or Maturity of Investments |
|
1,974 |
766 |
544 |
647 |
871 |
1,445 |
621 |
944 |
1,327 |
1,175 |
1,064 |
Net Cash From Financing Activities |
|
-479 |
-228 |
-193 |
-289 |
-184 |
-118 |
128 |
-483 |
-233 |
-639 |
-598 |
Net Cash From Continuing Financing Activities |
|
-479 |
-229 |
-193 |
-288 |
-184 |
-118 |
129 |
-483 |
-233 |
-639 |
-598 |
Issuance of Debt |
|
- |
- |
0.00 |
- |
- |
- |
396 |
-0.10 |
- |
- |
0.00 |
Issuance of Common Equity |
|
4.60 |
7.60 |
17 |
3.70 |
11 |
-0.20 |
0.80 |
0.50 |
0.40 |
0.30 |
2.40 |
Repayment of Debt |
|
- |
- |
-5.30 |
- |
- |
- |
0.00 |
- |
- |
-400 |
0.00 |
Repurchase of Common Equity |
|
-105 |
-176 |
-134 |
-220 |
-126 |
-56 |
-194 |
-409 |
-165 |
-174 |
-25 |
Payment of Dividends |
|
-374 |
-67 |
-71 |
-70 |
-68 |
-67 |
-72 |
-69 |
-66 |
-65 |
-568 |
Other Financing Activities, Net |
|
-5.00 |
7.40 |
-0.20 |
-2.00 |
-0.90 |
4.90 |
-2.30 |
-5.70 |
-2.40 |
-0.30 |
-7.60 |
Other Net Changes in Cash |
|
- |
- |
0.00 |
- |
- |
-0.80 |
0.40 |
- |
- |
- |
0.00 |
Cash Interest Paid |
|
20 |
13 |
21 |
13 |
20 |
13 |
20 |
13 |
32 |
13 |
22 |
Cash Income Taxes Paid |
|
57 |
41 |
4.10 |
104 |
39 |
52 |
4.80 |
111 |
46 |
35 |
3.90 |
Annual Balance Sheets for Old Republic International
This table presents Old Republic International'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 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
17,102 |
18,592 |
3,735 |
19,327 |
22,815 |
24,982 |
25,159 |
26,501 |
27,843 |
Cash and Due from Banks |
|
160 |
146 |
126 |
100 |
119 |
158 |
81 |
203 |
202 |
Trading Account Securities |
|
10,580 |
12,091 |
- |
12,609 |
14,552 |
15,979 |
14,968 |
14,801 |
14,632 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
90 |
92 |
- |
92 |
86 |
84 |
107 |
117 |
128 |
Unearned Premiums Asset |
|
1,310 |
1,390 |
- |
1,499 |
1,594 |
1,769 |
1,928 |
2,201 |
2,472 |
Deferred Acquisition Cost |
|
255 |
274 |
298 |
316 |
328 |
350 |
383 |
418 |
531 |
Other Assets |
|
4,705 |
4,598 |
3,311 |
4,710 |
6,136 |
6,641 |
7,693 |
8,761 |
9,878 |
Total Liabilities & Shareholders' Equity |
|
17,102 |
18,592 |
9,338 |
19,327 |
22,815 |
24,982 |
25,159 |
26,501 |
27,843 |
Total Liabilities |
|
13,221 |
14,131 |
9,338 |
14,181 |
16,629 |
18,089 |
18,986 |
20,091 |
22,224 |
Long-Term Debt |
|
953 |
1,529 |
- |
981 |
966 |
1,589 |
1,597 |
1,591 |
1,589 |
Claims and Claim Expense |
|
9,120 |
9,206 |
9,238 |
9,471 |
10,671 |
11,426 |
12,222 |
12,538 |
13,728 |
Unearned Premiums Liability |
|
1,749 |
1,843 |
- |
2,105 |
2,397 |
2,559 |
2,788 |
3,043 |
3,505 |
Participating Policy Holder Equity |
|
- |
- |
- |
- |
- |
- |
1,079 |
1,381 |
1,410 |
Other Long-Term Liabilities |
|
946 |
1,068 |
101 |
1,098 |
2,594 |
2,515 |
1,300 |
1,537 |
1,992 |
Total Equity & Noncontrolling Interests |
|
3,881 |
4,461 |
0.00 |
5,146 |
6,187 |
6,893 |
6,173 |
6,411 |
5,619 |
Total Preferred & Common Equity |
|
3,881 |
4,461 |
0.00 |
5,146 |
6,187 |
6,893 |
6,173 |
6,411 |
5,619 |
Preferred Stock |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
3,881 |
4,461 |
0.00 |
5,146 |
6,187 |
6,893 |
6,173 |
6,411 |
5,619 |
Common Stock |
|
960 |
977 |
- |
1,580 |
1,611 |
1,684 |
1,439 |
957 |
249 |
Retained Earnings |
|
2,938 |
3,200 |
- |
3,850 |
4,395 |
5,214 |
5,322 |
5,644 |
5,520 |
Accumulated Other Comprehensive Income / (Loss) |
|
29 |
324 |
- |
-210 |
284 |
78 |
-518 |
-132 |
-102 |
Other Equity Adjustments |
|
-46 |
-39 |
- |
-74 |
-103 |
-83 |
-70 |
-58 |
-47 |
Quarterly Balance Sheets for Old Republic International
This table presents Old Republic International'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 |
|
24,947 |
25,398 |
25,850 |
26,401 |
27,064 |
27,525 |
28,844 |
28,028 |
Cash and Due from Banks |
|
102 |
94 |
96 |
152 |
137 |
169 |
525 |
264 |
Trading Account Securities |
|
13,887 |
15,105 |
14,749 |
14,233 |
14,952 |
14,384 |
15,145 |
14,841 |
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 |
|
100 |
113 |
108 |
117 |
128 |
129 |
124 |
123 |
Unearned Premiums Asset |
|
2,097 |
2,020 |
2,334 |
2,356 |
2,304 |
2,626 |
2,640 |
2,655 |
Deferred Acquisition Cost |
|
387 |
393 |
407 |
419 |
436 |
457 |
505 |
556 |
Other Assets |
|
8,373 |
7,672 |
8,155 |
9,123 |
9,107 |
9,761 |
9,904 |
9,590 |
Total Liabilities & Shareholders' Equity |
|
24,947 |
25,398 |
25,850 |
26,401 |
27,064 |
27,525 |
28,844 |
28,028 |
Total Liabilities |
|
19,269 |
19,066 |
19,731 |
20,485 |
20,663 |
21,499 |
22,398 |
22,085 |
Long-Term Debt |
|
1,597 |
1,590 |
1,591 |
1,591 |
1,988 |
1,988 |
1,988 |
1,589 |
Claims and Claim Expense |
|
12,175 |
12,136 |
12,405 |
12,811 |
12,570 |
12,958 |
13,538 |
13,951 |
Unearned Premiums Liability |
|
2,993 |
2,884 |
3,149 |
3,234 |
3,170 |
3,554 |
3,679 |
3,659 |
Participating Policy Holder Equity |
|
1,154 |
- |
1,343 |
1,468 |
1,453 |
1,670 |
1,603 |
1,463 |
Other Long-Term Liabilities |
|
1,350 |
1,952 |
1,244 |
1,380 |
1,482 |
1,329 |
1,590 |
1,423 |
Total Equity & Noncontrolling Interests |
|
5,678 |
6,332 |
6,120 |
5,916 |
6,401 |
6,027 |
6,445 |
5,944 |
Total Preferred & Common Equity |
|
5,678 |
6,332 |
6,120 |
5,916 |
6,401 |
6,027 |
6,445 |
5,918 |
Preferred Stock |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
5,678 |
6,332 |
6,120 |
5,916 |
6,401 |
6,027 |
6,445 |
5,918 |
Common Stock |
|
1,604 |
1,326 |
1,116 |
1,007 |
773 |
364 |
254 |
248 |
Retained Earnings |
|
4,875 |
5,450 |
5,536 |
5,521 |
5,889 |
5,912 |
6,135 |
5,721 |
Treasury Stock |
|
- |
- |
- |
- |
- |
- |
- |
-19 |
Accumulated Other Comprehensive Income / (Loss) |
|
-728 |
-378 |
-469 |
-551 |
-205 |
-197 |
106 |
11 |
Other Equity Adjustments |
|
-73 |
-67 |
-64 |
-61 |
-56 |
-53 |
-50 |
-44 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
26 |
Annual Metrics And Ratios for Old Republic International
This table displays calculated financial ratios and metrics derived from Old Republic International's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.38% |
2.43% |
6.21% |
7.15% |
12.18% |
-4.17% |
32.87% |
-14.91% |
-12.98% |
13.30% |
EBITDA Growth |
|
3.66% |
8.55% |
5.79% |
-39.61% |
201.85% |
-47.95% |
179.25% |
-55.39% |
-12.82% |
43.10% |
EBIT Growth |
|
3.66% |
8.55% |
5.79% |
-39.61% |
201.85% |
-47.95% |
179.25% |
-55.39% |
-12.82% |
43.10% |
NOPAT Growth |
|
3.05% |
10.61% |
20.04% |
-33.89% |
185.08% |
-47.12% |
174.64% |
-55.26% |
-12.79% |
42.44% |
Net Income Growth |
|
3.03% |
10.61% |
20.05% |
-33.90% |
185.13% |
-47.12% |
174.67% |
-55.26% |
-12.79% |
42.45% |
EPS Growth |
|
2.78% |
9.46% |
18.52% |
-35.42% |
183.06% |
-46.72% |
170.05% |
-55.25% |
-7.08% |
54.29% |
Operating Cash Flow Growth |
|
479.80% |
-7.40% |
-28.95% |
67.95% |
23.10% |
26.58% |
10.69% |
-10.76% |
-24.79% |
40.10% |
Free Cash Flow Firm Growth |
|
453.25% |
-244.20% |
1,864.64% |
-193.48% |
101.85% |
80.86% |
-45.81% |
579.30% |
-73.75% |
348.77% |
Invested Capital Growth |
|
-1.13% |
23.91% |
-193.55% |
209.36% |
13.81% |
2.57% |
18.57% |
-8.39% |
2.98% |
-9.93% |
Revenue Q/Q Growth |
|
1.81% |
1.21% |
3.18% |
3.56% |
3.45% |
4.00% |
3.43% |
-5.09% |
-6.32% |
0.58% |
EBITDA Q/Q Growth |
|
8.61% |
7.69% |
29.23% |
-52.91% |
57.65% |
80.99% |
7.58% |
-14.07% |
-35.51% |
-9.06% |
EBIT Q/Q Growth |
|
8.61% |
7.69% |
29.23% |
-52.91% |
57.65% |
80.99% |
7.58% |
-14.07% |
-35.51% |
-9.06% |
NOPAT Q/Q Growth |
|
6.97% |
9.68% |
42.65% |
-52.29% |
56.73% |
78.44% |
7.39% |
-14.33% |
-34.95% |
-9.10% |
Net Income Q/Q Growth |
|
6.94% |
9.70% |
42.66% |
-52.29% |
56.71% |
77.45% |
7.53% |
-14.37% |
-34.92% |
-9.10% |
EPS Q/Q Growth |
|
6.47% |
8.72% |
41.18% |
-52.31% |
56.70% |
73.15% |
6.77% |
-12.74% |
-32.48% |
-7.69% |
Operating Cash Flow Q/Q Growth |
|
-8.88% |
21.72% |
-40.22% |
44.09% |
12.85% |
9.83% |
-2.60% |
-5.94% |
1.87% |
6.78% |
Free Cash Flow Firm Q/Q Growth |
|
2.25% |
6.02% |
10,928.22% |
-1,632.06% |
5.63% |
854.27% |
-62.72% |
-3.20% |
-46.69% |
14,872.73% |
Invested Capital Q/Q Growth |
|
0.38% |
0.25% |
-189.55% |
-2.62% |
3.05% |
1.59% |
7.12% |
6.81% |
6.60% |
-14.54% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
12.08% |
12.81% |
12.75% |
7.19% |
19.34% |
10.51% |
22.08% |
11.58% |
11.60% |
14.65% |
EBIT Margin |
|
12.08% |
12.81% |
12.75% |
7.19% |
19.34% |
10.51% |
22.08% |
11.58% |
11.60% |
14.65% |
Profit (Net Income) Margin |
|
8.07% |
8.72% |
9.85% |
6.08% |
15.45% |
8.53% |
17.62% |
9.27% |
9.29% |
11.68% |
Tax Burden Percent |
|
66.81% |
68.06% |
77.27% |
84.57% |
79.89% |
81.14% |
79.82% |
80.06% |
80.09% |
79.71% |
Interest Burden Percent |
|
100.00% |
100.03% |
99.99% |
100.00% |
100.00% |
100.01% |
100.00% |
99.99% |
99.97% |
99.99% |
Effective Tax Rate |
|
33.18% |
31.92% |
22.72% |
15.41% |
20.11% |
18.84% |
20.17% |
19.93% |
19.90% |
20.28% |
Return on Invested Capital (ROIC) |
|
8.68% |
8.63% |
290.24% |
141.29% |
16.13% |
7.91% |
19.63% |
8.45% |
7.59% |
11.21% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.67% |
8.62% |
290.25% |
141.29% |
16.12% |
7.91% |
19.62% |
8.44% |
7.59% |
11.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.13% |
2.57% |
-265.11% |
-126.89% |
24.93% |
10.15% |
3.83% |
2.06% |
1.92% |
2.96% |
Return on Equity (ROE) |
|
10.82% |
11.19% |
25.13% |
14.40% |
41.06% |
18.06% |
23.46% |
10.51% |
9.51% |
14.18% |
Cash Return on Invested Capital (CROIC) |
|
9.82% |
-12.73% |
0.00% |
-185.39% |
3.21% |
5.38% |
2.63% |
17.20% |
4.65% |
21.66% |
Operating Return on Assets (OROA) |
|
3.71% |
3.84% |
6.50% |
3.80% |
6.55% |
3.14% |
8.04% |
3.42% |
2.89% |
3.94% |
Return on Assets (ROA) |
|
2.48% |
2.62% |
5.02% |
3.21% |
5.23% |
2.55% |
6.42% |
2.74% |
2.32% |
3.14% |
Return on Common Equity (ROCE) |
|
10.82% |
11.19% |
25.13% |
14.40% |
41.06% |
18.06% |
23.46% |
10.51% |
9.51% |
14.18% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.88% |
10.47% |
0.00% |
7.20% |
0.00% |
9.03% |
22.26% |
11.12% |
9.34% |
15.18% |
Net Operating Profit after Tax (NOPAT) |
|
422 |
467 |
561 |
371 |
1,057 |
559 |
1,534 |
687 |
599 |
853 |
NOPAT Margin |
|
8.07% |
8.72% |
9.86% |
6.08% |
15.45% |
8.53% |
17.63% |
9.27% |
9.29% |
11.68% |
Net Nonoperating Expense Percent (NNEP) |
|
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
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 |
|
87.92% |
87.20% |
87.25% |
92.81% |
80.66% |
89.49% |
77.92% |
88.42% |
88.40% |
85.35% |
Earnings before Interest and Taxes (EBIT) |
|
632 |
686 |
726 |
438 |
1,322 |
688 |
1,922 |
858 |
748 |
1,070 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
632 |
686 |
726 |
438 |
1,322 |
688 |
1,922 |
858 |
748 |
1,070 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.70 |
0.65 |
0.00 |
0.80 |
0.81 |
0.73 |
0.96 |
1.05 |
1.18 |
1.54 |
Price to Tangible Book Value (P/TBV) |
|
0.70 |
0.65 |
0.00 |
0.80 |
0.81 |
0.73 |
0.96 |
1.05 |
1.18 |
1.54 |
Price to Revenue (P/Rev) |
|
0.52 |
0.54 |
0.60 |
0.68 |
0.71 |
0.69 |
0.76 |
0.87 |
1.17 |
1.19 |
Price to Earnings (P/E) |
|
6.48 |
6.25 |
6.11 |
11.12 |
4.60 |
8.06 |
4.29 |
9.44 |
12.60 |
10.16 |
Dividend Yield |
|
7.07% |
6.75% |
5.85% |
13.07% |
4.99% |
5.68% |
15.76% |
4.32% |
3.64% |
3.10% |
Earnings Yield |
|
15.43% |
16.00% |
16.36% |
8.99% |
21.72% |
12.41% |
23.30% |
10.59% |
7.94% |
9.84% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.73 |
0.72 |
0.00 |
0.82 |
0.83 |
0.75 |
0.95 |
1.03 |
1.12 |
1.39 |
Enterprise Value to Revenue (EV/Rev) |
|
0.67 |
0.80 |
0.58 |
0.82 |
0.84 |
0.82 |
0.92 |
1.08 |
1.39 |
1.38 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.58 |
6.27 |
4.55 |
11.42 |
4.36 |
7.77 |
4.17 |
9.32 |
11.94 |
9.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.58 |
6.27 |
4.55 |
11.42 |
4.36 |
7.77 |
4.17 |
9.32 |
11.94 |
9.40 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.36 |
9.21 |
5.89 |
13.50 |
5.45 |
9.57 |
5.22 |
11.65 |
14.91 |
11.79 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.13 |
6.75 |
7.29 |
6.58 |
6.15 |
4.51 |
6.11 |
6.83 |
10.14 |
8.15 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.39 |
0.00 |
0.27 |
0.00 |
27.43 |
14.08 |
38.95 |
5.72 |
24.33 |
6.10 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.25 |
0.34 |
0.00 |
0.19 |
0.00 |
0.16 |
0.23 |
0.26 |
0.25 |
0.28 |
Long-Term Debt to Equity |
|
0.25 |
0.34 |
0.00 |
0.19 |
0.00 |
0.16 |
0.23 |
0.26 |
0.25 |
0.28 |
Financial Leverage |
|
0.25 |
0.30 |
-0.91 |
-0.90 |
1.55 |
1.28 |
0.20 |
0.24 |
0.25 |
0.26 |
Leverage Ratio |
|
4.37 |
4.28 |
5.01 |
4.48 |
7.85 |
7.09 |
3.65 |
3.84 |
4.11 |
4.52 |
Compound Leverage Factor |
|
4.37 |
4.28 |
5.00 |
4.48 |
7.85 |
7.10 |
3.65 |
3.84 |
4.10 |
4.52 |
Debt to Total Capital |
|
19.71% |
25.52% |
0.00% |
16.02% |
100.00% |
13.51% |
18.73% |
20.55% |
19.89% |
22.04% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
19.71% |
25.52% |
0.00% |
16.02% |
100.00% |
13.51% |
18.73% |
20.55% |
19.89% |
22.04% |
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 |
|
80.29% |
74.47% |
0.00% |
83.98% |
0.00% |
86.49% |
81.27% |
79.45% |
80.11% |
77.96% |
Debt to EBITDA |
|
1.51 |
2.23 |
0.00 |
2.24 |
0.74 |
1.40 |
0.83 |
1.86 |
2.13 |
1.49 |
Net Debt to EBITDA |
|
1.26 |
2.02 |
0.00 |
2.01 |
0.68 |
1.23 |
0.74 |
1.77 |
1.86 |
1.30 |
Long-Term Debt to EBITDA |
|
1.51 |
2.23 |
0.00 |
2.24 |
0.74 |
1.40 |
0.83 |
1.86 |
2.13 |
1.49 |
Debt to NOPAT |
|
2.26 |
3.27 |
0.00 |
2.65 |
0.92 |
1.73 |
1.04 |
2.33 |
2.66 |
1.86 |
Net Debt to NOPAT |
|
1.88 |
2.96 |
0.00 |
2.38 |
0.85 |
1.52 |
0.93 |
2.21 |
2.32 |
1.63 |
Long-Term Debt to NOPAT |
|
2.26 |
3.27 |
0.00 |
2.65 |
0.92 |
1.73 |
1.04 |
2.33 |
2.66 |
1.86 |
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) |
|
478 |
-689 |
12,153 |
-11,360 |
210 |
380 |
206 |
1,398 |
367 |
1,647 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
11.40 |
-13.72 |
192.91 |
-269.20 |
5.25 |
8.69 |
3.66 |
20.96 |
5.21 |
21.31 |
Operating Cash Flow to Interest Expense |
|
16.42 |
12.70 |
7.19 |
18.02 |
23.41 |
27.12 |
23.34 |
17.55 |
12.49 |
15.96 |
Operating Cash Flow Less CapEx to Interest Expense |
|
16.42 |
12.70 |
7.19 |
18.02 |
23.41 |
27.12 |
23.34 |
17.55 |
12.49 |
15.96 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.31 |
0.30 |
0.51 |
0.53 |
0.34 |
0.30 |
0.36 |
0.30 |
0.25 |
0.27 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,834 |
5,989 |
-5,603 |
6,128 |
6,974 |
7,153 |
8,482 |
7,770 |
8,002 |
7,208 |
Invested Capital Turnover |
|
1.08 |
0.99 |
29.45 |
23.24 |
1.04 |
0.93 |
1.11 |
0.91 |
0.82 |
0.96 |
Increase / (Decrease) in Invested Capital |
|
-55 |
1,156 |
-11,593 |
11,731 |
847 |
179 |
1,329 |
-712 |
232 |
-794 |
Enterprise Value (EV) |
|
3,528 |
4,300 |
3,300 |
5,001 |
5,760 |
5,348 |
8,015 |
7,995 |
8,929 |
10,054 |
Market Capitalization |
|
2,735 |
2,917 |
3,425 |
4,120 |
4,865 |
4,500 |
6,585 |
6,479 |
7,540 |
8,667 |
Book Value per Share |
|
$14.84 |
$16.99 |
$0.00 |
$17.00 |
$0.00 |
$20.35 |
$22.45 |
$20.29 |
$22.86 |
$22.16 |
Tangible Book Value per Share |
|
$14.84 |
$16.99 |
$0.00 |
$17.00 |
$0.00 |
$20.35 |
$22.45 |
$20.29 |
$22.86 |
$22.16 |
Total Capital |
|
4,834 |
5,989 |
0.00 |
6,128 |
974 |
7,153 |
8,482 |
7,770 |
8,002 |
7,208 |
Total Debt |
|
953 |
1,529 |
0.00 |
981 |
974 |
966 |
1,589 |
1,597 |
1,591 |
1,589 |
Total Long-Term Debt |
|
953 |
1,529 |
0.00 |
981 |
974 |
966 |
1,589 |
1,597 |
1,591 |
1,589 |
Net Debt |
|
793 |
1,383 |
-126 |
881 |
895 |
848 |
1,430 |
1,516 |
1,388 |
1,387 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
Net Nonoperating Obligations (NNO) |
|
953 |
1,529 |
-5,603 |
982 |
6,974 |
967 |
1,589 |
1,597 |
1,591 |
1,589 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.63 |
$1.80 |
$2.14 |
$1.26 |
$3.52 |
$1.87 |
$5.08 |
$2.28 |
$2.12 |
$3.30 |
Adjusted Weighted Average Basic Shares Outstanding |
|
259.50M |
259.43M |
262.11M |
294.25M |
299.89M |
298.41M |
301.95M |
301.68M |
282.73M |
258.03M |
Adjusted Diluted Earnings per Share |
|
$1.48 |
$1.62 |
$1.92 |
$1.24 |
$3.51 |
$1.87 |
$5.05 |
$2.26 |
$2.10 |
$3.24 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
296.09M |
296.38M |
299.39M |
301.02M |
301.23M |
298.90M |
303.67M |
303.30M |
285.47M |
262.88M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.52 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
262.05M |
262.81M |
269.35M |
302.78M |
303.79M |
304.18M |
307.60M |
297.15M |
278.18M |
248.19M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
351 |
394 |
482 |
268 |
951 |
452 |
1,418 |
566 |
468 |
711 |
Normalized NOPAT Margin |
|
6.71% |
7.36% |
8.47% |
4.39% |
13.90% |
6.90% |
16.29% |
7.65% |
7.26% |
9.74% |
Pre Tax Income Margin |
|
12.08% |
12.81% |
12.75% |
7.19% |
19.34% |
10.51% |
22.08% |
11.57% |
11.59% |
14.65% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
15.08 |
13.66 |
11.52 |
10.38 |
33.06 |
15.75 |
34.20 |
12.86 |
10.60 |
13.84 |
NOPAT to Interest Expense |
|
10.08 |
9.30 |
8.90 |
8.78 |
26.41 |
12.78 |
27.30 |
10.29 |
8.49 |
11.03 |
EBIT Less CapEx to Interest Expense |
|
15.08 |
13.66 |
11.52 |
10.38 |
33.06 |
15.75 |
34.20 |
12.86 |
10.60 |
13.84 |
NOPAT Less CapEx to Interest Expense |
|
10.08 |
9.30 |
8.90 |
8.78 |
26.41 |
12.78 |
27.30 |
10.29 |
8.49 |
11.03 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-45.32% |
41.51% |
35.47% |
134.63% |
50.99% |
44.77% |
66.43% |
84.46% |
46.02% |
31.89% |
Augmented Payout Ratio |
|
-45.32% |
41.51% |
35.47% |
134.63% |
50.99% |
53.72% |
66.43% |
125.42% |
135.45% |
142.38% |
Quarterly Metrics And Ratios for Old Republic International
This table displays calculated financial ratios and metrics derived from Old Republic International'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 |
|
-16.04% |
-15.53% |
-23.58% |
-3.08% |
0.45% |
-20.11% |
14.63% |
2.33% |
35.25% |
2.45% |
4.71% |
EBITDA Growth |
|
-212.71% |
-17.78% |
-34.88% |
460.62% |
153.47% |
-63.41% |
59.95% |
-42.41% |
567.03% |
-44.88% |
-22.81% |
EBIT Growth |
|
-212.71% |
-17.78% |
-34.88% |
460.62% |
153.47% |
-63.41% |
59.95% |
-42.41% |
567.03% |
-44.88% |
-22.81% |
NOPAT Growth |
|
-194.28% |
-18.31% |
-34.74% |
507.12% |
162.83% |
-62.79% |
58.48% |
-40.94% |
544.30% |
-44.81% |
-22.32% |
Net Income Growth |
|
-203.38% |
-18.37% |
-34.77% |
487.78% |
157.36% |
-62.75% |
58.51% |
-40.96% |
544.30% |
-44.78% |
-22.64% |
EPS Growth |
|
-206.90% |
-16.26% |
-32.00% |
515.38% |
161.29% |
-59.41% |
69.12% |
-35.19% |
594.74% |
-39.13% |
-14.78% |
Operating Cash Flow Growth |
|
9.89% |
-21.67% |
-43.75% |
-27.40% |
-30.07% |
6.06% |
2.43% |
161.04% |
35.73% |
27.63% |
44.45% |
Free Cash Flow Firm Growth |
|
170.97% |
274.42% |
197.36% |
26.32% |
-132.06% |
-103.36% |
-124.05% |
-149.03% |
-228.11% |
2,288.32% |
836.70% |
Invested Capital Growth |
|
-8.12% |
-8.39% |
-5.06% |
-3.47% |
3.19% |
2.98% |
5.89% |
3.95% |
12.35% |
-9.93% |
-10.20% |
Revenue Q/Q Growth |
|
-5.97% |
39.53% |
-27.65% |
2.12% |
-2.55% |
10.97% |
3.80% |
-8.84% |
28.80% |
-15.94% |
16.77% |
EBITDA Q/Q Growth |
|
-119.23% |
642.27% |
-61.61% |
-20.99% |
-67.50% |
271.09% |
67.83% |
-71.55% |
276.46% |
-69.34% |
134.99% |
EBIT Q/Q Growth |
|
-119.23% |
642.27% |
-61.61% |
-20.99% |
-67.50% |
271.09% |
67.83% |
-71.55% |
276.46% |
-69.34% |
134.99% |
NOPAT Q/Q Growth |
|
-119.05% |
711.80% |
-60.97% |
-22.16% |
-66.20% |
262.36% |
66.21% |
-70.99% |
268.77% |
-68.96% |
133.94% |
Net Income Q/Q Growth |
|
-128.68% |
658.23% |
-60.97% |
-22.17% |
-66.17% |
262.55% |
66.07% |
-71.01% |
269.17% |
-68.93% |
132.67% |
EPS Q/Q Growth |
|
-138.46% |
648.39% |
-60.00% |
-20.59% |
-64.81% |
263.16% |
66.67% |
-69.57% |
277.14% |
-68.18% |
133.33% |
Operating Cash Flow Q/Q Growth |
|
300.80% |
-46.58% |
-41.39% |
-42.15% |
286.09% |
-18.98% |
-43.40% |
47.44% |
100.76% |
-23.82% |
-35.94% |
Free Cash Flow Firm Q/Q Growth |
|
63.13% |
118.84% |
-49.16% |
-30.40% |
-141.41% |
77.08% |
-263.99% |
-41.91% |
-177.11% |
252.88% |
22.54% |
Invested Capital Q/Q Growth |
|
-8.93% |
6.81% |
1.96% |
-2.67% |
-2.64% |
6.60% |
4.83% |
-4.46% |
5.23% |
-14.54% |
4.51% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-7.72% |
30.02% |
15.93% |
12.33% |
4.11% |
13.75% |
22.23% |
6.94% |
20.28% |
7.40% |
14.88% |
EBIT Margin |
|
-7.72% |
30.02% |
15.93% |
12.33% |
4.11% |
13.75% |
22.23% |
6.94% |
20.28% |
7.40% |
14.88% |
Profit (Net Income) Margin |
|
-5.92% |
23.67% |
12.77% |
9.73% |
3.38% |
11.04% |
17.66% |
5.62% |
16.10% |
5.95% |
11.85% |
Tax Burden Percent |
|
76.67% |
78.88% |
80.18% |
78.97% |
82.32% |
80.33% |
79.43% |
81.02% |
79.39% |
80.50% |
79.62% |
Interest Burden Percent |
|
99.92% |
99.98% |
100.00% |
100.00% |
99.84% |
99.96% |
100.03% |
99.91% |
100.00% |
99.92% |
100.03% |
Effective Tax Rate |
|
0.00% |
21.08% |
19.78% |
20.98% |
17.68% |
19.71% |
20.54% |
18.89% |
20.61% |
19.57% |
20.02% |
Return on Invested Capital (ROIC) |
|
-5.55% |
21.59% |
10.88% |
8.53% |
3.15% |
9.02% |
14.46% |
4.80% |
14.66% |
5.71% |
11.06% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.05% |
21.57% |
10.87% |
8.52% |
3.15% |
9.02% |
14.45% |
4.79% |
14.66% |
5.71% |
11.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.61% |
5.26% |
2.65% |
2.17% |
0.86% |
2.29% |
4.06% |
1.41% |
4.25% |
1.51% |
3.19% |
Return on Equity (ROE) |
|
-7.16% |
26.85% |
13.53% |
10.70% |
4.01% |
11.30% |
18.52% |
6.21% |
18.91% |
7.22% |
14.25% |
Cash Return on Invested Capital (CROIC) |
|
19.01% |
17.20% |
12.32% |
13.42% |
9.31% |
4.65% |
3.06% |
4.42% |
0.14% |
21.66% |
20.58% |
Operating Return on Assets (OROA) |
|
-2.41% |
8.87% |
4.37% |
3.31% |
1.10% |
3.43% |
5.66% |
1.74% |
5.33% |
1.99% |
4.00% |
Return on Assets (ROA) |
|
-1.85% |
6.99% |
3.50% |
2.62% |
0.91% |
2.75% |
4.49% |
1.41% |
4.23% |
1.60% |
3.18% |
Return on Common Equity (ROCE) |
|
-7.16% |
26.85% |
13.53% |
10.70% |
4.01% |
11.30% |
18.52% |
6.21% |
18.91% |
7.22% |
14.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.12% |
0.00% |
9.16% |
12.67% |
15.55% |
0.00% |
11.18% |
10.82% |
14.55% |
0.00% |
13.20% |
Net Operating Profit after Tax (NOPAT) |
|
-84 |
512 |
200 |
156 |
53 |
191 |
317 |
92 |
339 |
105 |
246 |
NOPAT Margin |
|
-5.40% |
23.69% |
12.78% |
9.74% |
3.38% |
11.03% |
17.67% |
5.62% |
16.10% |
5.94% |
11.91% |
Net Nonoperating Expense Percent (NNEP) |
|
0.50% |
0.02% |
0.01% |
0.01% |
0.00% |
-0.01% |
0.01% |
0.01% |
0.00% |
-0.01% |
0.06% |
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 |
|
107.72% |
69.98% |
84.07% |
87.67% |
95.89% |
86.25% |
77.77% |
93.06% |
79.72% |
92.60% |
85.12% |
Earnings before Interest and Taxes (EBIT) |
|
-120 |
649 |
249 |
197 |
64 |
238 |
399 |
113 |
427 |
131 |
308 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-120 |
649 |
249 |
197 |
64 |
238 |
399 |
113 |
427 |
131 |
308 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.07 |
1.05 |
1.12 |
1.16 |
1.25 |
1.18 |
1.33 |
1.39 |
1.42 |
1.54 |
1.64 |
Price to Tangible Book Value (P/TBV) |
|
1.07 |
1.05 |
1.12 |
1.16 |
1.25 |
1.18 |
1.33 |
1.39 |
1.42 |
1.54 |
1.64 |
Price to Revenue (P/Rev) |
|
0.78 |
0.87 |
1.02 |
1.04 |
1.08 |
1.17 |
1.28 |
1.25 |
1.26 |
1.19 |
1.32 |
Price to Earnings (P/E) |
|
7.57 |
9.44 |
12.23 |
9.18 |
8.06 |
12.60 |
11.94 |
12.89 |
9.76 |
10.16 |
12.46 |
Dividend Yield |
|
12.27% |
4.32% |
3.92% |
3.91% |
3.70% |
3.64% |
3.28% |
3.30% |
2.94% |
3.10% |
7.87% |
Earnings Yield |
|
13.22% |
10.59% |
8.18% |
10.90% |
12.40% |
7.94% |
8.38% |
7.76% |
10.25% |
9.84% |
8.02% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.04 |
1.03 |
1.08 |
1.12 |
1.18 |
1.12 |
1.24 |
1.28 |
1.26 |
1.39 |
1.47 |
Enterprise Value to Revenue (EV/Rev) |
|
0.97 |
1.08 |
1.24 |
1.25 |
1.29 |
1.39 |
1.56 |
1.52 |
1.46 |
1.38 |
1.50 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.58 |
9.32 |
11.86 |
8.83 |
7.64 |
11.94 |
11.58 |
12.56 |
9.03 |
9.40 |
11.32 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.58 |
9.32 |
11.86 |
8.83 |
7.64 |
11.94 |
11.58 |
12.56 |
9.03 |
9.40 |
11.32 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.43 |
11.65 |
14.81 |
11.10 |
9.62 |
14.91 |
14.52 |
15.67 |
11.32 |
11.79 |
14.17 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.07 |
6.83 |
8.19 |
8.49 |
10.25 |
10.14 |
11.75 |
9.92 |
9.19 |
8.15 |
8.50 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.23 |
5.72 |
8.57 |
8.17 |
12.86 |
24.33 |
41.70 |
29.39 |
965.37 |
6.10 |
6.77 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.28 |
0.26 |
0.25 |
0.26 |
0.27 |
0.25 |
0.31 |
0.33 |
0.31 |
0.28 |
0.27 |
Long-Term Debt to Equity |
|
0.28 |
0.26 |
0.25 |
0.26 |
0.27 |
0.25 |
0.31 |
0.33 |
0.31 |
0.28 |
0.27 |
Financial Leverage |
|
0.27 |
0.24 |
0.24 |
0.25 |
0.27 |
0.25 |
0.28 |
0.29 |
0.29 |
0.26 |
0.29 |
Leverage Ratio |
|
4.16 |
3.84 |
3.86 |
4.09 |
4.43 |
4.11 |
4.12 |
4.39 |
4.47 |
4.52 |
4.46 |
Compound Leverage Factor |
|
4.16 |
3.84 |
3.86 |
4.09 |
4.42 |
4.10 |
4.12 |
4.39 |
4.47 |
4.51 |
4.46 |
Debt to Total Capital |
|
21.95% |
20.55% |
20.07% |
20.63% |
21.19% |
19.89% |
23.69% |
24.80% |
23.58% |
22.04% |
21.10% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
21.95% |
20.55% |
20.07% |
20.63% |
21.19% |
19.89% |
23.69% |
24.80% |
23.58% |
22.04% |
21.10% |
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% |
0.35% |
Common Equity to Total Capital |
|
78.05% |
79.45% |
79.93% |
79.37% |
78.81% |
80.11% |
76.31% |
75.20% |
76.42% |
77.96% |
78.56% |
Debt to EBITDA |
|
1.60 |
1.86 |
2.20 |
1.63 |
1.37 |
2.13 |
2.22 |
2.44 |
1.69 |
1.49 |
1.62 |
Net Debt to EBITDA |
|
1.50 |
1.77 |
2.07 |
1.53 |
1.24 |
1.86 |
2.06 |
2.24 |
1.24 |
1.30 |
1.35 |
Long-Term Debt to EBITDA |
|
1.60 |
1.86 |
2.20 |
1.63 |
1.37 |
2.13 |
2.22 |
2.44 |
1.69 |
1.49 |
1.62 |
Debt to NOPAT |
|
1.99 |
2.33 |
2.74 |
2.05 |
1.73 |
2.66 |
2.78 |
3.05 |
2.12 |
1.86 |
2.03 |
Net Debt to NOPAT |
|
1.86 |
2.21 |
2.58 |
1.93 |
1.56 |
2.32 |
2.59 |
2.79 |
1.56 |
1.63 |
1.69 |
Long-Term Debt to NOPAT |
|
1.99 |
2.33 |
2.74 |
2.05 |
1.73 |
2.66 |
2.78 |
3.05 |
2.12 |
1.86 |
2.03 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.21% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
559 |
1,224 |
622 |
433 |
-179 |
-41 |
-150 |
-212 |
-588 |
899 |
1,102 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
34.31 |
72.41 |
36.81 |
20.92 |
-10.93 |
-2.49 |
-9.12 |
-9.56 |
-27.62 |
51.69 |
0.00 |
Operating Cash Flow to Interest Expense |
|
30.69 |
15.81 |
9.27 |
4.38 |
21.33 |
17.18 |
9.78 |
10.65 |
22.29 |
20.79 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
30.69 |
15.81 |
9.27 |
4.38 |
21.33 |
17.18 |
9.78 |
10.65 |
22.29 |
20.79 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.31 |
0.30 |
0.27 |
0.27 |
0.27 |
0.25 |
0.25 |
0.25 |
0.26 |
0.27 |
0.27 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,275 |
7,770 |
7,922 |
7,710 |
7,507 |
8,002 |
8,389 |
8,015 |
8,434 |
7,208 |
7,533 |
Invested Capital Turnover |
|
1.03 |
0.91 |
0.85 |
0.88 |
0.93 |
0.82 |
0.82 |
0.85 |
0.91 |
0.96 |
0.93 |
Increase / (Decrease) in Invested Capital |
|
-643 |
-712 |
-422 |
-277 |
232 |
232 |
466 |
304 |
927 |
-794 |
-856 |
Enterprise Value (EV) |
|
7,560 |
7,995 |
8,589 |
8,610 |
8,855 |
8,929 |
10,391 |
10,218 |
10,619 |
10,054 |
11,085 |
Market Capitalization |
|
6,066 |
6,479 |
7,093 |
7,116 |
7,416 |
7,540 |
8,540 |
8,400 |
9,156 |
8,667 |
9,734 |
Book Value per Share |
|
$18.38 |
$20.29 |
$21.31 |
$20.90 |
$20.78 |
$22.86 |
$23.56 |
$22.17 |
$24.93 |
$22.16 |
$24.28 |
Tangible Book Value per Share |
|
$18.38 |
$20.29 |
$21.31 |
$20.90 |
$20.78 |
$22.86 |
$23.56 |
$22.17 |
$24.93 |
$22.16 |
$24.28 |
Total Capital |
|
7,275 |
7,770 |
7,922 |
7,710 |
7,507 |
8,002 |
8,389 |
8,015 |
8,434 |
7,208 |
7,533 |
Total Debt |
|
1,597 |
1,597 |
1,590 |
1,591 |
1,591 |
1,591 |
1,988 |
1,988 |
1,988 |
1,589 |
1,589 |
Total Long-Term Debt |
|
1,597 |
1,597 |
1,590 |
1,591 |
1,591 |
1,591 |
1,988 |
1,988 |
1,988 |
1,589 |
1,589 |
Net Debt |
|
1,494 |
1,516 |
1,497 |
1,494 |
1,439 |
1,388 |
1,851 |
1,819 |
1,463 |
1,387 |
1,325 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
7.98 |
0.30 |
0.10 |
0.10 |
0.00 |
-0.10 |
0.10 |
0.10 |
0.00 |
-0.10 |
1.10 |
Net Nonoperating Obligations (NNO) |
|
1,597 |
1,597 |
1,590 |
1,591 |
1,591 |
1,591 |
1,988 |
1,988 |
1,989 |
1,589 |
1,589 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.31) |
$1.71 |
$0.68 |
$0.55 |
$0.19 |
$0.70 |
$1.17 |
$0.35 |
$1.35 |
$0.43 |
$1.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
303.65M |
301.68M |
291.95M |
285.43M |
277.01M |
282.73M |
271.73M |
260.80M |
251.64M |
258.03M |
243.77M |
Adjusted Diluted Earnings per Share |
|
($0.31) |
$1.70 |
$0.68 |
$0.54 |
$0.19 |
$0.69 |
$1.15 |
$0.35 |
$1.32 |
$0.42 |
$0.98 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
303.65M |
303.30M |
293.99M |
287.88M |
279.92M |
285.47M |
275.43M |
265.55M |
256.86M |
262.88M |
249.64M |
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 |
|
304.30M |
297.15M |
292.77M |
284.64M |
280.38M |
278.18M |
271.83M |
258.49M |
253.56M |
248.19M |
247.16M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-112 |
483 |
168 |
124 |
19 |
157 |
284 |
54 |
304 |
69 |
208 |
Normalized NOPAT Margin |
|
-7.20% |
22.36% |
10.76% |
7.73% |
1.22% |
9.07% |
15.81% |
3.27% |
14.45% |
3.91% |
10.08% |
Pre Tax Income Margin |
|
-7.72% |
30.01% |
15.93% |
12.33% |
4.10% |
13.74% |
22.23% |
6.93% |
20.28% |
7.39% |
14.89% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-7.34 |
38.41 |
14.75 |
9.51 |
3.90 |
14.39 |
24.30 |
5.11 |
20.04 |
7.52 |
0.00 |
NOPAT to Interest Expense |
|
-5.14 |
30.31 |
11.83 |
7.52 |
3.21 |
11.55 |
19.32 |
4.14 |
15.91 |
6.05 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-7.34 |
38.41 |
14.75 |
9.51 |
3.90 |
14.39 |
24.30 |
5.11 |
20.04 |
7.52 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-5.14 |
30.31 |
11.83 |
7.52 |
3.21 |
11.55 |
19.32 |
4.14 |
15.91 |
6.05 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
128.52% |
84.46% |
100.28% |
75.01% |
29.98% |
46.02% |
38.55% |
42.21% |
29.20% |
31.89% |
98.37% |
Augmented Payout Ratio |
|
141.59% |
125.42% |
171.82% |
156.92% |
101.29% |
135.45% |
121.84% |
162.52% |
116.99% |
142.38% |
197.36% |
Key Financial Trends
Old Republic International (ORI) Financial Summary and Trends Analysis
Old Republic International has shown notable fluctuations in its financial performance over the past several years and quarters, based on income statements, cash flow statements, and balance sheet data through Q1 2025.
- Revenue Growth: The company’s total revenue increased to approximately $2.07 billion in Q1 2025 from $1.77 billion in Q4 2024, indicating strengthening top-line performance.
- Net Income Improvement: Q1 2025 reported net income attributable to common shareholders of $245 million, more than doubling from $105 million in Q4 2024, showing improved profitability.
- Strong Investment Gains: Net realized and unrealized capital gains on investments jumped to $226 million in Q1 2025 from a loss of $154 million in Q4 2024, significantly boosting non-interest income.
- Operating Cash Flow Strength: Net cash from operating activities remained healthy at $232 million in Q1 2025, supporting capital needs and dividend payments.
- Investing Cash Flow Positive: Q1 2025 showed net cash from investing activities of $428 million, substantially higher compared to a negative $46 million in Q4 2024, driven by sale/maturity of investments exceeding purchases.
- Controlled Financing Activities: Though financing activities used $598 million in Q1 2025 mainly due to dividend payment ($568 million) and stock repurchases ($25 million), issuance of common equity ($2.4 million) helped offset some cash outflows.
- Equity Growth: Total shareholders’ equity increased to approximately $5.94 billion in Q1 2025 from $6.45 billion in Q3 2024, maintaining a strong capital base despite share repurchases and dividend payouts.
- Interest Expense on Debt: The company had zero interest income offset by no interest expense in Q1 2025, compared to moderate interest expenses of around $17-$22 million in prior quarters. The absence of interest expense may reflect debt changes or accounting timing.
- Stable Premiums Earned: Premiums earned showed some quarter-to-quarter variability but remain broadly consistent around $1.5 to $1.8 billion, indicating stable underwriting activity.
- Shares Outstanding: Weighted average shares outstanding declined moderately from about 291 million in early 2023 to 244 million in early 2025, reflecting ongoing share repurchases.
- Insurance Claims and Expenses: Claims and claim expenses have remained high, generally around $13.5 to $14 billion on the balance sheet, which pressure underwriting margins.
- Volatility in Investment Gains: Investment gains have shown significant volatility with large swings from sizeable gains to losses quarter-to-quarter, adding unpredictability to earnings.
- Increasing Long-term Debt: Long-term debt rose from about $1.59 billion in mid-2022 to $1.59 billion at Q1 2025, with some fluctuations, which may increase interest burden and leverage risks.
- Declining Cash and Equivalents: Cash and due from banks fluctuate, with a decline from $263 million in Q1 2025 compared to peaks of $525 million in Q3 2024, indicating less liquidity buffer at times.
- Dividend and Repurchase Payouts: The company has consistently paid sizable dividends exceeding $60 million quarterly and repurchased shares, which though shareholder-friendly, generates significant cash outflows affecting available capital.
Overall Analysis: Old Republic International has steadily grown revenue and reported improving net income in early 2025 quarters, supported by strong non-interest income particularly from investments. Operational cash flow remains solid, and despite significant dividends and share repurchases, the company maintains a robust equity base.
However, the company faces challenges from high insurance claims costs and investment gain volatility, which can pressure profit margins. Maintaining careful balance of debt and cash reserves will be important to sustain financial flexibility. The ongoing share repurchases and dividends reflect a shareholder-friendly policy but require monitoring relative to capital adequacy.
Retail investors considering ORI should note the improving profitability trend alongside the cyclical risks typical in the insurance sector, and the influence of investment market volatility on financial results.
09/15/25 05:18 PM ETAI Generated. May Contain Errors.