Annual Income Statements for RLI
This table shows RLI's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for RLI
This table shows RLI'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 |
|
440 |
98 |
99 |
78 |
14 |
115 |
128 |
82 |
95 |
41 |
63 |
Consolidated Net Income / (Loss) |
|
440 |
98 |
99 |
78 |
14 |
115 |
128 |
82 |
95 |
41 |
63 |
Net Income / (Loss) Continuing Operations |
|
440 |
98 |
99 |
78 |
14 |
115 |
128 |
82 |
95 |
41 |
63 |
Total Pre-Tax Income |
|
555 |
114 |
123 |
96 |
15 |
143 |
160 |
103 |
117 |
47 |
79 |
Total Revenue |
|
859 |
357 |
363 |
380 |
330 |
432 |
443 |
415 |
468 |
438 |
406 |
Net Interest Income / (Expense) |
|
-2.01 |
-2.01 |
-2.01 |
-2.05 |
-1.87 |
-1.37 |
-1.62 |
-1.60 |
-1.62 |
-1.49 |
-1.34 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
2.01 |
2.01 |
2.01 |
2.05 |
1.87 |
1.37 |
1.62 |
1.60 |
1.62 |
1.49 |
1.34 |
Long-Term Debt Interest Expense |
|
2.01 |
2.01 |
2.01 |
2.05 |
1.87 |
1.37 |
1.62 |
1.60 |
1.62 |
1.49 |
1.34 |
Total Non-Interest Income |
|
859 |
361 |
365 |
382 |
332 |
434 |
445 |
416 |
470 |
439 |
408 |
Net Realized & Unrealized Capital Gains on Investments |
|
568 |
60 |
57 |
60 |
13 |
88 |
84 |
37 |
81 |
42 |
9.32 |
Premiums Earned |
|
291 |
301 |
308 |
322 |
318 |
346 |
361 |
379 |
389 |
397 |
398 |
Total Non-Interest Expense |
|
303 |
245 |
244 |
284 |
315 |
285 |
283 |
312 |
352 |
390 |
328 |
Property & Liability Insurance Claims |
|
165 |
126 |
114 |
154 |
190 |
146 |
144 |
168 |
202 |
226 |
177 |
Insurance Policy Acquisition Costs |
|
97 |
98 |
101 |
103 |
103 |
111 |
110 |
114 |
118 |
122 |
124 |
Other Operating Expenses |
|
23 |
28 |
28 |
29 |
24 |
33 |
34 |
31 |
33 |
30 |
30 |
Other Special Charges |
|
17 |
-6.79 |
- |
-1.51 |
-1.73 |
- |
-4.77 |
-1.65 |
-1.24 |
13 |
-3.05 |
Income Tax Expense |
|
115 |
16 |
24 |
18 |
1.48 |
29 |
32 |
21 |
22 |
6.57 |
15 |
Basic Earnings per Share |
|
$9.69 |
$1.08 |
$2.17 |
$1.70 |
$0.30 |
$1.26 |
$2.80 |
$1.79 |
$2.08 |
$0.45 |
$0.69 |
Weighted Average Basic Shares Outstanding |
|
45.38M |
90.74M |
45.53M |
45.59M |
45.62M |
91.19M |
45.68M |
45.74M |
45.78M |
91.53M |
91.77M |
Diluted Earnings per Share |
|
$9.61 |
$1.08 |
$2.15 |
$1.69 |
$0.29 |
$1.26 |
$2.77 |
$1.78 |
$2.06 |
$0.45 |
$0.68 |
Weighted Average Diluted Shares Outstanding |
|
45.78M |
91.59M |
46.04M |
46.04M |
46.07M |
92.16M |
46.16M |
46.18M |
46.22M |
92.45M |
92.53M |
Weighted Average Basic & Diluted Shares Outstanding |
|
45.38M |
45.51M |
45.55M |
45.60M |
45.63M |
45.66M |
45.71M |
45.75M |
45.82M |
91.76M |
91.77M |
Cash Dividends to Common per Share |
|
$0.26 |
$3.64 |
$0.26 |
$0.27 |
$0.27 |
$1.14 |
$0.27 |
$0.29 |
$0.29 |
$2.15 |
$0.15 |
Annual Cash Flow Statements for RLI
This table details how cash moves in and out of RLI'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 |
|
-20 |
7.19 |
6.00 |
5.87 |
16 |
16 |
27 |
-66 |
14 |
3.37 |
Net Cash From Operating Activities |
|
153 |
174 |
198 |
217 |
277 |
263 |
385 |
250 |
464 |
560 |
Net Cash From Continuing Operating Activities |
|
153 |
174 |
198 |
217 |
277 |
263 |
385 |
250 |
464 |
557 |
Net Income / (Loss) Continuing Operations |
|
138 |
115 |
105 |
64 |
192 |
157 |
279 |
583 |
305 |
346 |
Consolidated Net Income / (Loss) |
|
138 |
115 |
105 |
64 |
192 |
157 |
279 |
583 |
305 |
346 |
Depreciation Expense |
|
5.41 |
6.43 |
6.94 |
7.04 |
8.16 |
7.43 |
7.39 |
7.98 |
8.55 |
7.66 |
Non-Cash Adjustments to Reconcile Net Income |
|
-40 |
-26 |
-35 |
15 |
-63 |
-47 |
-133 |
-547 |
-74 |
-73 |
Changes in Operating Assets and Liabilities, net |
|
50 |
79 |
121 |
131 |
140 |
145 |
232 |
206 |
225 |
277 |
Net Cash From Investing Activities |
|
-61 |
-54 |
-81 |
-134 |
-185 |
-168 |
-275 |
49 |
-212 |
-319 |
Net Cash From Continuing Investing Activities |
|
-61 |
-54 |
-81 |
-134 |
-185 |
-168 |
-275 |
49 |
-212 |
-319 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-10 |
-16 |
-9.24 |
-6.09 |
-6.96 |
-5.77 |
-8.31 |
-5.89 |
-5.91 |
-4.71 |
Purchase of Investment Securities |
|
-712 |
-602 |
-476 |
-862 |
-640 |
-614 |
-895 |
-2,108 |
-827 |
-861 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.08 |
1.69 |
0.13 |
0.17 |
- |
0.00 |
0.00 |
0.38 |
0.03 |
0.01 |
Sale and/or Maturity of Investments |
|
654 |
563 |
403 |
734 |
463 |
451 |
628 |
2,162 |
621 |
547 |
Net Cash From Financing Activities |
|
-112 |
-114 |
-110 |
-77 |
-76 |
-79 |
-83 |
-365 |
-239 |
-238 |
Net Cash From Continuing Financing Activities |
|
-112 |
-114 |
-110 |
-77 |
-76 |
-79 |
-83 |
-365 |
-239 |
-238 |
Issuance of Debt |
|
- |
- |
- |
- |
0.00 |
0.00 |
50 |
0.00 |
100 |
73 |
Repayment of Debt |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-200 |
-73 |
Payment of Dividends |
|
-120 |
-122 |
-114 |
-83 |
-86 |
-88 |
-135 |
-365 |
-140 |
-236 |
Other Financing Activities, Net |
|
8.05 |
8.84 |
3.50 |
6.08 |
9.49 |
8.65 |
1.84 |
-0.47 |
1.25 |
-2.33 |
Quarterly Cash Flow Statements for RLI
This table details how cash moves in and out of RLI'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 |
|
498 |
-418 |
-69 |
-180 |
-97 |
360 |
-63 |
-136 |
-209 |
411 |
-116 |
Net Cash From Operating Activities |
|
112 |
-32 |
69 |
174 |
99 |
122 |
71 |
142 |
219 |
128 |
104 |
Net Cash From Continuing Operating Activities |
|
- |
250 |
0.00 |
- |
- |
464 |
0.00 |
- |
- |
557 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
- |
583 |
0.00 |
- |
- |
305 |
0.00 |
- |
- |
346 |
0.00 |
Net Cash From Investing Activities |
|
509 |
-336 |
-58 |
-168 |
15 |
-0.33 |
-53 |
-124 |
-195 |
53 |
-103 |
Net Cash From Continuing Investing Activities |
|
509 |
-336 |
-58 |
-168 |
15 |
-0.33 |
-53 |
-124 |
-195 |
53 |
-103 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.41 |
-1.46 |
-1.28 |
-1.51 |
-2.66 |
-0.46 |
-1.09 |
-2.75 |
-0.35 |
-0.52 |
-1.05 |
Purchase of Investment Securities |
|
-247 |
-1,526 |
-188 |
-206 |
-215 |
-218 |
-140 |
-279 |
-253 |
-189 |
-198 |
Sale and/or Maturity of Investments |
|
758 |
1,191 |
131 |
39 |
233 |
218 |
88 |
158 |
58 |
242 |
96 |
Net Cash From Financing Activities |
|
-11 |
-333 |
-11 |
-12 |
-112 |
-104 |
-9.75 |
-12 |
-14 |
-202 |
-13 |
Net Cash From Continuing Financing Activities |
|
-11 |
-333 |
-11 |
-12 |
-112 |
-104 |
-9.75 |
-12 |
-14 |
-202 |
-13 |
Payment of Dividends |
|
-12 |
-330 |
-12 |
-12 |
-12 |
-104 |
-12 |
-13 |
-13 |
-197 |
-14 |
Other Financing Activities, Net |
|
0.54 |
-2.66 |
0.38 |
0.21 |
0.82 |
-0.15 |
2.59 |
0.86 |
-0.41 |
-5.37 |
0.93 |
Annual Balance Sheets for RLI
This table presents RLI's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
2,735 |
2,778 |
2,947 |
3,105 |
3,546 |
3,938 |
4,508 |
4,767 |
5,180 |
5,629 |
Cash and Due from Banks |
|
11 |
18 |
24 |
30 |
46 |
62 |
89 |
23 |
36 |
40 |
Trading Account Securities |
|
1,984 |
2,047 |
2,163 |
2,208 |
2,548 |
2,849 |
3,195 |
557 |
647 |
793 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,667 |
2,856 |
3,176 |
Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
- |
- |
- |
-2,667 |
-2,856 |
-3,176 |
Accrued Investment Income |
|
15 |
15 |
15 |
14 |
15 |
16 |
18 |
21 |
24 |
28 |
Premises and Equipment, Net |
|
47 |
55 |
56 |
55 |
53 |
51 |
52 |
50 |
47 |
43 |
Unearned Premiums Asset |
|
196 |
179 |
192 |
224 |
254 |
288 |
298 |
328 |
333 |
355 |
Deferred Acquisition Cost |
|
70 |
73 |
78 |
85 |
85 |
88 |
104 |
128 |
147 |
166 |
Intangible Assets |
|
71 |
64 |
59 |
55 |
54 |
54 |
54 |
54 |
54 |
54 |
Other Assets |
|
340 |
327 |
360 |
435 |
491 |
529 |
700 |
940 |
1,037 |
974 |
Total Liabilities & Shareholders' Equity |
|
2,735 |
2,778 |
2,947 |
3,105 |
3,546 |
3,938 |
4,508 |
4,767 |
5,180 |
5,629 |
Total Liabilities |
|
1,912 |
1,954 |
2,094 |
2,298 |
2,550 |
2,803 |
3,279 |
3,590 |
3,767 |
4,107 |
Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
100 |
100 |
Claims and Claim Expense |
|
1,104 |
1,139 |
1,272 |
1,461 |
1,574 |
1,750 |
2,044 |
2,316 |
2,446 |
2,693 |
Unearned Premiums Liability |
|
422 |
434 |
451 |
497 |
540 |
586 |
680 |
785 |
892 |
984 |
Other Long-Term Liabilities |
|
238 |
232 |
169 |
146 |
220 |
241 |
257 |
289 |
328 |
329 |
Total Equity & Noncontrolling Interests |
|
823 |
824 |
854 |
807 |
995 |
1,136 |
1,229 |
1,177 |
1,414 |
1,522 |
Total Preferred & Common Equity |
|
823 |
824 |
854 |
807 |
995 |
1,136 |
1,229 |
1,177 |
1,414 |
1,522 |
Total Common Equity |
|
823 |
824 |
854 |
807 |
995 |
1,136 |
1,229 |
1,177 |
1,414 |
1,522 |
Common Stock |
|
288 |
297 |
309 |
306 |
322 |
336 |
344 |
353 |
363 |
369 |
Retained Earnings |
|
805 |
797 |
789 |
908 |
1,014 |
1,084 |
1,228 |
1,446 |
1,610 |
1,720 |
Treasury Stock |
|
-404 |
-404 |
-402 |
-401 |
-401 |
-401 |
-403 |
-405 |
-407 |
-406 |
Accumulated Other Comprehensive Income / (Loss) |
|
124 |
123 |
158 |
-15 |
52 |
109 |
50 |
-229 |
-166 |
-174 |
Other Equity Adjustments |
|
11 |
11 |
- |
8.35 |
7.98 |
8.29 |
9.64 |
12 |
14 |
13 |
Quarterly Balance Sheets for RLI
This table presents RLI'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 |
|
5,212 |
4,836 |
5,066 |
5,084 |
5,338 |
5,512 |
5,792 |
5,729 |
Trading Account Securities |
|
2,973 |
52 |
55 |
56 |
66 |
67 |
65 |
57 |
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 |
|
19 |
21 |
23 |
25 |
25 |
27 |
27 |
28 |
Premises and Equipment, Net |
|
50 |
49 |
48 |
49 |
47 |
47 |
45 |
42 |
Unearned Premiums Asset |
|
339 |
326 |
342 |
337 |
338 |
410 |
362 |
360 |
Deferred Acquisition Cost |
|
129 |
135 |
148 |
151 |
153 |
167 |
172 |
170 |
Intangible Assets |
|
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
Other Assets |
|
924 |
4,199 |
4,396 |
4,412 |
4,656 |
4,741 |
5,067 |
5,019 |
Total Liabilities & Shareholders' Equity |
|
5,212 |
4,836 |
5,066 |
5,084 |
5,338 |
5,512 |
5,792 |
5,729 |
Total Liabilities |
|
3,818 |
3,532 |
3,714 |
3,784 |
3,818 |
3,927 |
4,043 |
4,125 |
Long-Term Debt |
|
50 |
- |
- |
100 |
100 |
100 |
100 |
100 |
Claims and Claim Expense |
|
2,323 |
2,286 |
2,362 |
2,489 |
2,532 |
2,545 |
2,612 |
2,743 |
Unearned Premiums Liability |
|
786 |
801 |
891 |
906 |
905 |
993 |
1,011 |
976 |
Other Long-Term Liabilities |
|
295 |
245 |
261 |
290 |
281 |
290 |
321 |
306 |
Total Equity & Noncontrolling Interests |
|
1,394 |
1,304 |
1,352 |
1,299 |
1,521 |
1,585 |
1,748 |
1,604 |
Total Preferred & Common Equity |
|
1,394 |
1,304 |
1,352 |
1,299 |
1,521 |
1,585 |
1,748 |
1,604 |
Total Common Equity |
|
1,394 |
1,304 |
1,352 |
1,299 |
1,521 |
1,585 |
1,748 |
1,604 |
Common Stock |
|
353 |
356 |
358 |
361 |
367 |
370 |
372 |
372 |
Retained Earnings |
|
1,679 |
1,532 |
1,598 |
1,599 |
1,725 |
1,794 |
1,876 |
1,769 |
Treasury Stock |
|
-402 |
-405 |
-406 |
-406 |
-406 |
-406 |
-405 |
-405 |
Accumulated Other Comprehensive Income / (Loss) |
|
-245 |
-191 |
-211 |
-268 |
-179 |
-187 |
-107 |
-144 |
Other Equity Adjustments |
|
9.05 |
12 |
13 |
13 |
13 |
13 |
12 |
12 |
Annual Metrics And Ratios for RLI
This table displays calculated financial ratios and metrics derived from RLI's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.54% |
2.76% |
-2.36% |
2.64% |
22.86% |
-2.01% |
20.03% |
44.25% |
-10.96% |
17.24% |
EBITDA Growth |
|
4.15% |
-19.09% |
-44.02% |
-18.47% |
222.82% |
-18.11% |
59.50% |
131.57% |
-47.05% |
12.81% |
EBIT Growth |
|
3.80% |
-20.13% |
-46.15% |
-20.11% |
244.38% |
-18.43% |
61.85% |
134.55% |
-47.65% |
13.33% |
NOPAT Growth |
|
1.55% |
-16.45% |
-8.61% |
-38.89% |
198.61% |
-18.03% |
58.69% |
134.03% |
-47.79% |
13.51% |
Net Income Growth |
|
1.55% |
-16.45% |
-8.61% |
-38.89% |
198.61% |
-18.03% |
77.83% |
108.84% |
-47.79% |
13.51% |
EPS Growth |
|
0.97% |
-16.99% |
-8.88% |
-39.41% |
195.80% |
-18.20% |
76.59% |
108.84% |
-47.79% |
13.51% |
Operating Cash Flow Growth |
|
23.97% |
14.34% |
13.22% |
9.91% |
27.55% |
-4.93% |
46.21% |
-34.93% |
85.37% |
20.67% |
Free Cash Flow Firm Growth |
|
34.28% |
-28.45% |
-34.73% |
48.03% |
-97.37% |
460.81% |
548.01% |
500.89% |
-73.51% |
41.01% |
Invested Capital Growth |
|
-2.28% |
0.03% |
3.11% |
-4.65% |
19.74% |
12.30% |
11.17% |
-3.63% |
9.90% |
7.17% |
Revenue Q/Q Growth |
|
0.76% |
0.62% |
-0.56% |
-4.21% |
10.22% |
4.25% |
1.64% |
2.13% |
5.29% |
0.31% |
EBITDA Q/Q Growth |
|
3.25% |
-0.70% |
-6.24% |
-40.43% |
76.08% |
31.30% |
-2.00% |
4.44% |
16.19% |
-17.49% |
EBIT Q/Q Growth |
|
0.49% |
-4.60% |
-13.35% |
-46.05% |
70.12% |
26.36% |
-4.30% |
3.29% |
13.61% |
-18.94% |
NOPAT Q/Q Growth |
|
-2.58% |
-1.43% |
31.36% |
-54.83% |
62.96% |
24.02% |
-6.94% |
0.44% |
5.83% |
-17.58% |
Net Income Q/Q Growth |
|
-2.58% |
-1.43% |
31.36% |
-54.83% |
62.96% |
24.02% |
4.29% |
0.44% |
5.83% |
-17.58% |
EPS Q/Q Growth |
|
-4.29% |
-2.63% |
30.39% |
-54.89% |
62.69% |
24.46% |
3.91% |
0.44% |
5.83% |
-17.58% |
Operating Cash Flow Q/Q Growth |
|
23.97% |
-36.69% |
0.07% |
1.00% |
15.14% |
3.89% |
1.17% |
-35.34% |
49.88% |
1.09% |
Free Cash Flow Firm Q/Q Growth |
|
-16.34% |
46.42% |
-39.19% |
-25.78% |
128.11% |
-39.03% |
-9.47% |
64.17% |
-65.12% |
898.32% |
Invested Capital Q/Q Growth |
|
-5.89% |
-9.22% |
-2.48% |
-6.36% |
-0.36% |
2.94% |
2.08% |
-13.59% |
8.18% |
-12.25% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.67% |
20.21% |
11.59% |
9.20% |
24.19% |
20.21% |
26.86% |
43.12% |
25.64% |
24.67% |
EBIT Margin |
|
24.98% |
19.42% |
10.71% |
8.34% |
23.37% |
19.45% |
26.23% |
42.65% |
25.07% |
24.24% |
Profit (Net Income) Margin |
|
17.47% |
14.21% |
13.30% |
7.92% |
19.24% |
16.10% |
23.84% |
34.52% |
20.24% |
19.60% |
Tax Burden Percent |
|
69.93% |
73.16% |
124.16% |
94.97% |
82.34% |
82.75% |
81.13% |
80.95% |
80.74% |
80.87% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
112.06% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
30.07% |
26.84% |
-24.16% |
5.03% |
17.66% |
17.25% |
18.87% |
19.05% |
19.26% |
19.13% |
Return on Invested Capital (ROIC) |
|
13.99% |
11.82% |
10.64% |
6.55% |
18.25% |
12.93% |
18.37% |
41.58% |
21.08% |
22.06% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.99% |
11.82% |
10.64% |
6.55% |
18.25% |
12.93% |
35.59% |
41.58% |
21.08% |
22.06% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.50% |
2.13% |
1.89% |
1.18% |
3.02% |
1.81% |
5.25% |
6.90% |
2.44% |
1.50% |
Return on Equity (ROE) |
|
16.49% |
13.95% |
12.52% |
7.73% |
21.27% |
14.74% |
23.62% |
48.48% |
23.51% |
23.56% |
Cash Return on Invested Capital (CROIC) |
|
16.29% |
11.79% |
7.58% |
11.31% |
0.28% |
1.34% |
7.79% |
45.27% |
11.64% |
15.14% |
Operating Return on Assets (OROA) |
|
7.14% |
5.70% |
2.96% |
2.23% |
7.00% |
5.07% |
7.28% |
15.54% |
7.59% |
7.91% |
Return on Assets (ROA) |
|
4.99% |
4.17% |
3.67% |
2.12% |
5.76% |
4.20% |
6.61% |
12.58% |
6.12% |
6.40% |
Return on Common Equity (ROCE) |
|
16.49% |
13.95% |
12.52% |
7.73% |
21.27% |
14.74% |
23.62% |
48.48% |
23.51% |
23.56% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.70% |
13.95% |
12.30% |
7.95% |
19.25% |
13.83% |
22.72% |
49.55% |
21.55% |
22.72% |
Net Operating Profit after Tax (NOPAT) |
|
138 |
115 |
105 |
64 |
192 |
157 |
249 |
583 |
305 |
346 |
NOPAT Margin |
|
17.47% |
14.21% |
13.30% |
7.92% |
19.24% |
16.10% |
21.28% |
34.52% |
20.24% |
19.60% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-17.22% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
75.02% |
80.58% |
89.29% |
91.66% |
76.63% |
80.55% |
73.77% |
57.35% |
74.93% |
75.76% |
Earnings before Interest and Taxes (EBIT) |
|
197 |
157 |
85 |
68 |
233 |
190 |
307 |
721 |
377 |
428 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
202 |
164 |
92 |
75 |
241 |
197 |
315 |
729 |
386 |
435 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.48 |
2.68 |
2.60 |
3.24 |
3.53 |
3.67 |
3.77 |
4.80 |
4.17 |
4.96 |
Price to Tangible Book Value (P/TBV) |
|
2.71 |
2.91 |
2.80 |
3.48 |
3.73 |
3.85 |
3.94 |
5.03 |
4.34 |
5.14 |
Price to Revenue (P/Rev) |
|
2.59 |
2.73 |
2.81 |
3.23 |
3.53 |
4.27 |
3.95 |
3.34 |
3.92 |
4.28 |
Price to Earnings (P/E) |
|
14.84 |
19.19 |
21.15 |
40.78 |
18.34 |
26.54 |
16.59 |
9.69 |
19.35 |
21.84 |
Dividend Yield |
|
5.44% |
5.16% |
1.65% |
1.48% |
1.16% |
1.03% |
0.97% |
1.65% |
4.33% |
6.24% |
Earnings Yield |
|
6.74% |
5.21% |
4.73% |
2.45% |
5.45% |
3.77% |
6.03% |
10.33% |
5.17% |
4.58% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.24 |
2.40 |
2.34 |
2.86 |
3.16 |
3.31 |
3.32 |
4.23 |
3.94 |
4.69 |
Enterprise Value to Revenue (EV/Rev) |
|
2.77 |
2.89 |
2.97 |
3.37 |
3.63 |
4.36 |
4.05 |
3.45 |
3.96 |
4.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.78 |
14.29 |
25.63 |
36.66 |
15.01 |
21.58 |
15.08 |
8.00 |
15.45 |
17.49 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.08 |
14.87 |
27.73 |
40.48 |
15.54 |
22.42 |
15.44 |
8.09 |
15.80 |
17.81 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.84 |
20.33 |
22.34 |
42.63 |
18.87 |
27.10 |
19.03 |
9.99 |
19.56 |
22.02 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.28 |
13.39 |
11.88 |
12.60 |
13.06 |
16.17 |
12.33 |
23.27 |
12.84 |
13.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.60 |
20.38 |
31.36 |
24.70 |
1,243.40 |
260.93 |
44.88 |
9.17 |
35.41 |
32.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.18 |
0.18 |
0.17 |
0.18 |
0.15 |
0.13 |
0.16 |
0.17 |
0.07 |
0.07 |
Long-Term Debt to Equity |
|
0.18 |
0.18 |
0.17 |
0.18 |
0.15 |
0.13 |
0.16 |
0.17 |
0.00 |
0.00 |
Financial Leverage |
|
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.14 |
0.15 |
0.17 |
0.12 |
0.07 |
Leverage Ratio |
|
3.30 |
3.35 |
3.41 |
3.65 |
3.69 |
3.51 |
3.57 |
3.85 |
3.84 |
3.68 |
Compound Leverage Factor |
|
3.30 |
3.35 |
3.41 |
3.65 |
3.69 |
3.51 |
4.00 |
3.85 |
3.84 |
3.68 |
Debt to Total Capital |
|
15.28% |
15.30% |
14.86% |
15.60% |
13.04% |
11.63% |
13.97% |
14.51% |
6.61% |
6.17% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.61% |
6.17% |
Long-Term Debt to Total Capital |
|
15.28% |
15.30% |
14.86% |
15.60% |
13.04% |
11.63% |
13.97% |
14.51% |
0.00% |
0.00% |
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 |
|
84.72% |
84.70% |
85.14% |
84.40% |
86.96% |
88.37% |
86.03% |
85.49% |
93.39% |
93.83% |
Debt to EBITDA |
|
0.74 |
0.91 |
1.63 |
2.00 |
0.62 |
0.76 |
0.63 |
0.27 |
0.26 |
0.23 |
Net Debt to EBITDA |
|
0.68 |
0.80 |
1.36 |
1.59 |
0.43 |
0.44 |
0.35 |
0.24 |
0.16 |
0.14 |
Long-Term Debt to EBITDA |
|
0.74 |
0.91 |
1.63 |
2.00 |
0.62 |
0.76 |
0.63 |
0.27 |
0.00 |
0.00 |
Debt to NOPAT |
|
1.08 |
1.29 |
1.42 |
2.32 |
0.78 |
0.95 |
0.80 |
0.34 |
0.33 |
0.29 |
Net Debt to NOPAT |
|
1.00 |
1.14 |
1.19 |
1.85 |
0.54 |
0.56 |
0.44 |
0.30 |
0.21 |
0.17 |
Long-Term Debt to NOPAT |
|
1.08 |
1.29 |
1.42 |
2.32 |
0.78 |
0.95 |
0.80 |
0.34 |
0.00 |
0.00 |
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) |
|
160 |
115 |
75 |
111 |
2.91 |
16 |
106 |
635 |
168 |
237 |
Operating Cash Flow to CapEx |
|
1,532.14% |
1,205.94% |
2,168.22% |
3,667.26% |
3,981.55% |
4,564.13% |
4,631.83% |
4,542.04% |
7,887.48% |
11,927.17% |
Free Cash Flow to Firm to Interest Expense |
|
21.57 |
15.44 |
10.07 |
14.89 |
0.38 |
2.15 |
13.77 |
78.94 |
23.05 |
37.49 |
Operating Cash Flow to Interest Expense |
|
20.55 |
23.49 |
26.60 |
29.19 |
36.49 |
34.63 |
50.14 |
31.12 |
63.59 |
88.49 |
Operating Cash Flow Less CapEx to Interest Expense |
|
19.21 |
21.55 |
25.37 |
28.40 |
35.58 |
33.87 |
49.06 |
30.44 |
62.78 |
87.75 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.29 |
0.29 |
0.28 |
0.27 |
0.30 |
0.26 |
0.28 |
0.36 |
0.30 |
0.33 |
Fixed Asset Turnover |
|
17.56 |
15.91 |
14.30 |
14.67 |
18.48 |
18.68 |
22.62 |
33.22 |
31.25 |
39.25 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
972 |
972 |
1,003 |
956 |
1,145 |
1,285 |
1,429 |
1,377 |
1,514 |
1,622 |
Invested Capital Turnover |
|
0.80 |
0.83 |
0.80 |
0.83 |
0.95 |
0.80 |
0.86 |
1.20 |
1.04 |
1.13 |
Increase / (Decrease) in Invested Capital |
|
-23 |
0.29 |
30 |
-47 |
189 |
141 |
144 |
-52 |
136 |
108 |
Enterprise Value (EV) |
|
2,178 |
2,336 |
2,346 |
2,736 |
3,617 |
4,257 |
4,744 |
5,827 |
5,959 |
7,613 |
Market Capitalization |
|
2,041 |
2,205 |
2,221 |
2,617 |
3,514 |
4,169 |
4,633 |
5,650 |
5,895 |
7,553 |
Book Value per Share |
|
$18.98 |
$18.76 |
$19.37 |
$18.14 |
$22.20 |
$25.21 |
$27.17 |
$25.95 |
$30.98 |
$33.22 |
Tangible Book Value per Share |
|
$17.34 |
$17.29 |
$18.03 |
$16.91 |
$20.99 |
$24.02 |
$25.99 |
$24.76 |
$29.81 |
$32.05 |
Total Capital |
|
972 |
972 |
1,003 |
956 |
1,145 |
1,285 |
1,429 |
1,377 |
1,514 |
1,622 |
Total Debt |
|
149 |
149 |
149 |
149 |
149 |
149 |
200 |
200 |
100 |
100 |
Total Long-Term Debt |
|
149 |
149 |
149 |
149 |
149 |
149 |
200 |
200 |
0.00 |
0.00 |
Net Debt |
|
137 |
130 |
125 |
119 |
103 |
87 |
111 |
177 |
64 |
60 |
Capital Expenditures (CapEx) |
|
9.96 |
14 |
9.11 |
5.92 |
6.96 |
5.77 |
8.31 |
5.51 |
5.89 |
4.70 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-30 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
149 |
149 |
149 |
149 |
149 |
149 |
200 |
200 |
100 |
100 |
Total Depreciation and Amortization (D&A) |
|
5.41 |
6.43 |
6.94 |
7.04 |
8.16 |
7.43 |
7.39 |
7.98 |
8.55 |
7.66 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.18 |
$2.63 |
$2.39 |
$1.45 |
$4.28 |
$3.49 |
$6.18 |
$6.43 |
$3.34 |
$3.78 |
Adjusted Weighted Average Basic Shares Outstanding |
|
43.30M |
43.77M |
44.03M |
44.36M |
44.73M |
45M |
45.23M |
90.74M |
91.19M |
91.53M |
Adjusted Diluted Earnings per Share |
|
$3.12 |
$2.59 |
$2.36 |
$1.43 |
$4.23 |
$3.46 |
$6.11 |
$6.37 |
$3.31 |
$3.74 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
44.13M |
44.43M |
44.50M |
44.84M |
45.26M |
45.38M |
45.71M |
91.59M |
92.15M |
92.45M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
43.58M |
43.96M |
44.24M |
44.51M |
44.92M |
45.15M |
45.29M |
91.03M |
91.32M |
91.76M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
130 |
107 |
47 |
49 |
174 |
140 |
249 |
575 |
297 |
350 |
Normalized NOPAT Margin |
|
16.50% |
13.23% |
5.97% |
6.04% |
17.51% |
14.38% |
21.28% |
34.05% |
19.73% |
19.82% |
Pre Tax Income Margin |
|
24.98% |
19.42% |
10.71% |
8.34% |
23.37% |
19.45% |
29.39% |
42.65% |
25.07% |
24.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
26.49 |
21.15 |
11.39 |
9.09 |
30.67 |
24.97 |
40.02 |
89.56 |
51.67 |
67.53 |
NOPAT to Interest Expense |
|
18.52 |
15.48 |
14.14 |
8.63 |
25.26 |
20.66 |
32.47 |
72.50 |
41.72 |
54.62 |
EBIT Less CapEx to Interest Expense |
|
25.14 |
19.20 |
10.16 |
8.29 |
29.75 |
24.21 |
38.94 |
88.87 |
50.87 |
66.79 |
NOPAT Less CapEx to Interest Expense |
|
17.18 |
13.53 |
12.92 |
7.83 |
24.34 |
19.90 |
31.39 |
71.82 |
40.92 |
53.87 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
86.94% |
106.59% |
108.36% |
129.48% |
44.66% |
55.96% |
48.44% |
62.54% |
45.99% |
68.15% |
Augmented Payout Ratio |
|
86.94% |
106.59% |
108.36% |
129.48% |
44.66% |
55.96% |
48.44% |
62.54% |
45.99% |
68.15% |
Quarterly Metrics And Ratios for RLI
This table displays calculated financial ratios and metrics derived from RLI'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 |
|
220.03% |
10.94% |
38.09% |
79.94% |
-61.63% |
21.20% |
22.13% |
9.22% |
42.01% |
1.27% |
-8.32% |
EBITDA Growth |
|
2,009.25% |
25.82% |
103.11% |
1,565.23% |
-97.30% |
31.57% |
34.60% |
7.57% |
677.85% |
-67.81% |
-50.85% |
EBIT Growth |
|
2,009.25% |
25.82% |
103.11% |
1,565.23% |
-97.30% |
31.57% |
34.60% |
7.57% |
677.85% |
-67.81% |
-50.85% |
NOPAT Growth |
|
1,919.65% |
2.68% |
99.60% |
1,792.58% |
-96.92% |
17.15% |
33.71% |
5.59% |
602.03% |
-64.35% |
-50.58% |
Net Income Growth |
|
1,404.27% |
2.68% |
106.19% |
3,568.16% |
-96.92% |
17.15% |
29.44% |
5.59% |
602.03% |
-64.35% |
-50.58% |
EPS Growth |
|
1,401.56% |
2.68% |
104.76% |
3,480.00% |
-96.98% |
17.15% |
28.84% |
5.33% |
610.34% |
-64.35% |
-51.08% |
Operating Cash Flow Growth |
|
-3.18% |
-131.05% |
77.42% |
32.47% |
-12.16% |
476.30% |
2.50% |
-18.67% |
122.49% |
4.93% |
45.91% |
Free Cash Flow Firm Growth |
|
290.20% |
409.96% |
-6,014.65% |
-261.20% |
-15.33% |
-114.50% |
119.95% |
77.92% |
-270.10% |
-211.52% |
-284.41% |
Invested Capital Growth |
|
13.85% |
-3.63% |
11.14% |
24.75% |
-12.22% |
9.90% |
7.77% |
8.56% |
32.11% |
7.17% |
5.15% |
Revenue Q/Q Growth |
|
307.19% |
-58.51% |
1.78% |
4.66% |
-13.16% |
31.02% |
2.56% |
-6.40% |
12.91% |
-6.57% |
-7.15% |
EBITDA Q/Q Growth |
|
8,594.28% |
-79.88% |
16.38% |
-19.21% |
-84.36% |
881.07% |
8.58% |
-35.43% |
13.09% |
-59.40% |
65.78% |
EBIT Q/Q Growth |
|
8,594.28% |
-79.88% |
16.38% |
-19.21% |
-84.36% |
881.07% |
8.58% |
-35.43% |
13.09% |
-59.40% |
65.78% |
NOPAT Q/Q Growth |
|
9,688.32% |
-77.76% |
-2.23% |
-18.82% |
-82.57% |
746.72% |
11.59% |
-35.89% |
15.90% |
-57.00% |
54.71% |
Net Income Q/Q Growth |
|
19,746.85% |
-77.76% |
1.00% |
-21.41% |
-82.57% |
746.72% |
11.59% |
-35.89% |
15.90% |
-57.00% |
54.71% |
EPS Q/Q Growth |
|
19,320.00% |
-77.76% |
0.94% |
-21.40% |
-82.84% |
746.72% |
11.69% |
-35.74% |
15.73% |
-57.00% |
51.11% |
Operating Cash Flow Q/Q Growth |
|
-14.73% |
-128.90% |
313.39% |
151.92% |
-43.46% |
23.80% |
-41.88% |
99.91% |
54.68% |
-41.61% |
-19.18% |
Free Cash Flow Firm Q/Q Growth |
|
72.20% |
-39.15% |
-136.77% |
-318.41% |
190.44% |
-110.42% |
150.60% |
-563.13% |
-596.66% |
80.92% |
70.05% |
Invested Capital Q/Q Growth |
|
28.12% |
-13.59% |
9.19% |
3.19% |
-9.84% |
8.18% |
7.09% |
3.95% |
9.71% |
-12.25% |
5.07% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
64.77% |
31.41% |
32.75% |
25.28% |
4.55% |
34.10% |
36.10% |
24.90% |
24.94% |
10.84% |
19.35% |
EBIT Margin |
|
64.77% |
31.41% |
32.75% |
25.28% |
4.55% |
34.10% |
36.10% |
24.90% |
24.94% |
10.84% |
19.35% |
Profit (Net Income) Margin |
|
51.18% |
27.44% |
27.23% |
20.44% |
4.10% |
26.52% |
28.86% |
19.76% |
20.29% |
9.34% |
15.56% |
Tax Burden Percent |
|
79.30% |
85.82% |
80.47% |
80.86% |
90.13% |
79.91% |
79.94% |
79.37% |
81.34% |
86.14% |
80.39% |
Interest Burden Percent |
|
99.64% |
101.80% |
103.30% |
100.00% |
100.00% |
97.34% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
20.70% |
14.18% |
19.53% |
19.14% |
9.87% |
20.09% |
20.06% |
20.63% |
18.66% |
13.86% |
19.61% |
Return on Invested Capital (ROIC) |
|
56.58% |
33.05% |
33.03% |
28.65% |
3.92% |
27.61% |
29.28% |
19.79% |
21.97% |
10.51% |
16.16% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
56.58% |
33.05% |
34.61% |
28.65% |
3.92% |
27.61% |
29.28% |
19.79% |
21.97% |
10.51% |
16.16% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.48% |
5.49% |
5.63% |
4.78% |
0.44% |
3.20% |
3.11% |
2.02% |
1.44% |
0.72% |
1.03% |
Return on Equity (ROE) |
|
64.06% |
38.53% |
38.66% |
33.43% |
4.36% |
30.81% |
32.39% |
21.81% |
23.42% |
11.22% |
17.20% |
Cash Return on Invested Capital (CROIC) |
|
25.85% |
45.27% |
33.85% |
29.06% |
32.25% |
11.64% |
13.88% |
12.68% |
-1.83% |
15.14% |
11.89% |
Operating Return on Assets (OROA) |
|
22.23% |
11.45% |
12.69% |
10.46% |
1.26% |
10.32% |
11.25% |
7.63% |
8.07% |
3.54% |
6.04% |
Return on Assets (ROA) |
|
17.56% |
10.00% |
10.54% |
8.46% |
1.14% |
8.02% |
8.99% |
6.05% |
6.56% |
3.05% |
4.86% |
Return on Common Equity (ROCE) |
|
64.06% |
38.53% |
38.66% |
33.43% |
4.36% |
30.81% |
32.39% |
21.81% |
23.42% |
11.22% |
17.20% |
Return on Equity Simple (ROE_SIMPLE) |
|
41.67% |
0.00% |
48.65% |
52.83% |
22.16% |
0.00% |
21.94% |
21.33% |
24.00% |
0.00% |
17.52% |
Net Operating Profit after Tax (NOPAT) |
|
440 |
98 |
96 |
78 |
14 |
115 |
128 |
82 |
95 |
41 |
63 |
NOPAT Margin |
|
51.18% |
27.44% |
26.36% |
20.44% |
4.10% |
26.52% |
28.86% |
19.76% |
20.29% |
9.34% |
15.56% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-1.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
35.23% |
68.59% |
67.25% |
74.72% |
95.45% |
65.90% |
63.90% |
75.10% |
75.06% |
89.16% |
80.65% |
Earnings before Interest and Taxes (EBIT) |
|
557 |
112 |
119 |
96 |
15 |
147 |
160 |
103 |
117 |
47 |
79 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
557 |
112 |
119 |
96 |
15 |
147 |
160 |
103 |
117 |
47 |
79 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.07 |
4.80 |
4.53 |
4.50 |
4.66 |
4.17 |
4.45 |
4.06 |
4.06 |
4.96 |
4.60 |
Price to Tangible Book Value (P/TBV) |
|
3.19 |
5.03 |
4.72 |
4.68 |
4.86 |
4.34 |
4.61 |
4.20 |
4.18 |
5.14 |
4.75 |
Price to Revenue (P/Rev) |
|
2.58 |
3.34 |
3.30 |
3.10 |
4.24 |
3.92 |
4.27 |
3.97 |
4.03 |
4.28 |
4.27 |
Price to Earnings (P/E) |
|
7.36 |
9.69 |
9.30 |
8.51 |
21.05 |
19.35 |
20.26 |
19.02 |
16.90 |
21.84 |
26.22 |
Dividend Yield |
|
1.08% |
1.65% |
0.80% |
0.79% |
0.80% |
4.33% |
1.90% |
2.01% |
1.84% |
6.24% |
3.22% |
Earnings Yield |
|
13.59% |
10.33% |
10.75% |
11.75% |
4.75% |
5.17% |
4.94% |
5.26% |
5.92% |
4.58% |
3.81% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.35 |
4.23 |
4.06 |
4.04 |
4.40 |
3.94 |
4.23 |
3.88 |
3.89 |
4.69 |
4.38 |
Enterprise Value to Revenue (EV/Rev) |
|
2.27 |
3.45 |
3.41 |
3.20 |
4.31 |
3.96 |
4.33 |
4.03 |
4.09 |
4.32 |
4.33 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.37 |
8.00 |
7.91 |
7.18 |
18.54 |
15.45 |
16.40 |
15.34 |
13.63 |
17.49 |
21.58 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.37 |
8.09 |
7.91 |
7.18 |
18.54 |
15.80 |
16.40 |
15.34 |
13.63 |
17.81 |
21.58 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.46 |
9.99 |
9.62 |
8.79 |
21.39 |
19.56 |
20.56 |
19.32 |
17.14 |
22.02 |
26.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.68 |
23.27 |
21.74 |
19.41 |
19.88 |
12.84 |
14.72 |
15.07 |
12.97 |
13.59 |
12.60 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.69 |
9.17 |
12.61 |
15.45 |
12.76 |
35.41 |
31.65 |
31.83 |
0.00 |
32.08 |
37.80 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.14 |
0.17 |
0.15 |
0.15 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
0.06 |
Long-Term Debt to Equity |
|
0.04 |
0.17 |
0.00 |
0.00 |
0.08 |
0.00 |
0.07 |
0.06 |
0.06 |
0.00 |
0.06 |
Financial Leverage |
|
0.13 |
0.17 |
0.16 |
0.17 |
0.11 |
0.12 |
0.11 |
0.10 |
0.07 |
0.07 |
0.06 |
Leverage Ratio |
|
3.65 |
3.85 |
3.76 |
3.95 |
3.82 |
3.84 |
3.60 |
3.60 |
3.57 |
3.68 |
3.54 |
Compound Leverage Factor |
|
3.63 |
3.92 |
3.89 |
3.95 |
3.82 |
3.74 |
3.60 |
3.60 |
3.57 |
3.68 |
3.54 |
Debt to Total Capital |
|
12.54% |
14.51% |
13.29% |
12.88% |
7.15% |
6.61% |
6.17% |
5.94% |
5.41% |
6.17% |
5.87% |
Short-Term Debt to Total Capital |
|
9.40% |
0.00% |
13.29% |
12.88% |
0.00% |
6.61% |
0.00% |
0.00% |
0.00% |
6.17% |
0.00% |
Long-Term Debt to Total Capital |
|
3.14% |
14.51% |
0.00% |
0.00% |
7.15% |
0.00% |
6.17% |
5.94% |
5.41% |
0.00% |
5.87% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
87.46% |
85.49% |
86.71% |
87.12% |
92.85% |
93.39% |
93.83% |
94.06% |
94.59% |
93.83% |
94.13% |
Debt to EBITDA |
|
0.29 |
0.27 |
0.26 |
0.23 |
0.30 |
0.26 |
0.24 |
0.23 |
0.19 |
0.23 |
0.29 |
Net Debt to EBITDA |
|
-0.75 |
0.24 |
0.26 |
0.23 |
0.30 |
0.16 |
0.24 |
0.23 |
0.19 |
0.14 |
0.29 |
Long-Term Debt to EBITDA |
|
0.07 |
0.27 |
0.00 |
0.00 |
0.30 |
0.00 |
0.24 |
0.23 |
0.19 |
0.00 |
0.29 |
Debt to NOPAT |
|
0.34 |
0.34 |
0.32 |
0.28 |
0.35 |
0.33 |
0.30 |
0.30 |
0.24 |
0.29 |
0.36 |
Net Debt to NOPAT |
|
-0.90 |
0.30 |
0.32 |
0.28 |
0.35 |
0.21 |
0.30 |
0.30 |
0.24 |
0.17 |
0.36 |
Long-Term Debt to NOPAT |
|
0.09 |
0.34 |
0.00 |
0.00 |
0.35 |
0.00 |
0.30 |
0.30 |
0.24 |
0.00 |
0.36 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
246 |
150 |
-55 |
-230 |
208 |
-22 |
11 |
-51 |
-354 |
-68 |
-20 |
Operating Cash Flow to CapEx |
|
7,971.66% |
-2,226.36% |
5,420.44% |
11,525.18% |
3,705.26% |
26,421.00% |
6,514.78% |
5,155.40% |
63,218.44% |
24,489.48% |
9,830.39% |
Free Cash Flow to Firm to Interest Expense |
|
122.19 |
74.35 |
-27.41 |
-112.49 |
111.19 |
-15.80 |
6.79 |
-31.70 |
-219.07 |
-45.30 |
-15.17 |
Operating Cash Flow to Interest Expense |
|
55.76 |
-16.11 |
34.47 |
85.19 |
52.64 |
88.90 |
43.85 |
88.42 |
135.66 |
85.84 |
77.54 |
Operating Cash Flow Less CapEx to Interest Expense |
|
55.06 |
-16.84 |
33.84 |
84.45 |
51.22 |
88.57 |
43.17 |
86.70 |
135.45 |
85.49 |
76.75 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.36 |
0.39 |
0.41 |
0.28 |
0.30 |
0.31 |
0.31 |
0.32 |
0.33 |
0.31 |
Fixed Asset Turnover |
|
32.69 |
33.22 |
35.42 |
39.45 |
28.88 |
31.25 |
33.20 |
34.13 |
37.72 |
39.25 |
38.87 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,594 |
1,377 |
1,504 |
1,552 |
1,399 |
1,514 |
1,621 |
1,685 |
1,848 |
1,622 |
1,704 |
Invested Capital Turnover |
|
1.11 |
1.20 |
1.25 |
1.40 |
0.96 |
1.04 |
1.01 |
1.00 |
1.08 |
1.13 |
1.04 |
Increase / (Decrease) in Invested Capital |
|
194 |
-52 |
151 |
308 |
-195 |
136 |
117 |
133 |
449 |
108 |
83 |
Enterprise Value (EV) |
|
3,749 |
5,827 |
6,100 |
6,277 |
6,158 |
5,959 |
6,860 |
6,531 |
7,190 |
7,613 |
7,471 |
Market Capitalization |
|
4,273 |
5,650 |
5,901 |
6,077 |
6,058 |
5,895 |
6,760 |
6,431 |
7,090 |
7,553 |
7,371 |
Book Value per Share |
|
$30.73 |
$25.95 |
$28.65 |
$29.68 |
$28.49 |
$30.98 |
$33.29 |
$34.67 |
$38.22 |
$33.22 |
$17.48 |
Tangible Book Value per Share |
|
$29.55 |
$24.76 |
$27.47 |
$28.50 |
$27.32 |
$29.81 |
$32.12 |
$33.50 |
$37.05 |
$32.05 |
$16.90 |
Total Capital |
|
1,594 |
1,377 |
1,504 |
1,552 |
1,399 |
1,514 |
1,621 |
1,685 |
1,848 |
1,622 |
1,704 |
Total Debt |
|
200 |
200 |
200 |
200 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
Total Long-Term Debt |
|
50 |
200 |
0.00 |
0.00 |
100 |
0.00 |
100 |
100 |
100 |
0.00 |
100 |
Net Debt |
|
-524 |
177 |
200 |
200 |
100 |
64 |
100 |
100 |
100 |
60 |
100 |
Capital Expenditures (CapEx) |
|
1.41 |
1.46 |
1.28 |
1.51 |
2.66 |
0.46 |
1.09 |
2.75 |
0.35 |
0.52 |
1.05 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-3.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
200 |
200 |
200 |
200 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
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 |
|
$9.69 |
$0.54 |
$2.17 |
$1.70 |
$0.30 |
$0.63 |
$2.80 |
$1.79 |
$2.08 |
$0.23 |
$0.69 |
Adjusted Weighted Average Basic Shares Outstanding |
|
45.38M |
181.47M |
45.53M |
45.59M |
45.62M |
182.38M |
45.68M |
45.74M |
45.78M |
183.06M |
91.77M |
Adjusted Diluted Earnings per Share |
|
$9.61 |
$0.54 |
$2.15 |
$1.69 |
$0.29 |
$0.63 |
$2.77 |
$1.78 |
$2.06 |
$0.23 |
$0.68 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
45.78M |
183.18M |
46.04M |
46.04M |
46.07M |
184.31M |
46.16M |
46.18M |
46.22M |
184.90M |
92.53M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.54 |
$0.00 |
$0.00 |
$0.00 |
$0.63 |
$0.00 |
$0.00 |
$0.00 |
$0.23 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
45.38M |
91.03M |
45.55M |
45.60M |
45.63M |
91.32M |
45.71M |
45.75M |
45.82M |
183.53M |
91.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
454 |
92 |
96 |
76 |
12 |
115 |
124 |
81 |
94 |
52 |
61 |
Normalized NOPAT Margin |
|
52.78% |
25.80% |
26.36% |
20.12% |
3.63% |
26.52% |
28.00% |
19.45% |
20.07% |
11.80% |
14.95% |
Pre Tax Income Margin |
|
64.54% |
31.97% |
33.83% |
25.28% |
4.55% |
33.19% |
36.10% |
24.90% |
24.94% |
10.84% |
19.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
276.56 |
55.63 |
59.20 |
46.91 |
8.02 |
107.32 |
98.88 |
64.40 |
72.25 |
31.79 |
58.90 |
NOPAT to Interest Expense |
|
218.53 |
48.60 |
47.64 |
37.93 |
7.23 |
83.48 |
79.05 |
51.12 |
58.77 |
27.39 |
47.35 |
EBIT Less CapEx to Interest Expense |
|
275.86 |
54.91 |
58.56 |
46.17 |
6.60 |
106.98 |
98.21 |
62.69 |
72.03 |
31.44 |
58.11 |
NOPAT Less CapEx to Interest Expense |
|
217.83 |
47.88 |
47.00 |
37.20 |
5.81 |
83.14 |
78.38 |
49.40 |
58.55 |
27.04 |
46.56 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
23.55% |
62.54% |
57.60% |
51.23% |
127.30% |
45.99% |
42.13% |
41.87% |
33.96% |
68.15% |
84.34% |
Augmented Payout Ratio |
|
23.55% |
62.54% |
57.60% |
51.23% |
127.30% |
45.99% |
42.13% |
41.87% |
33.96% |
68.15% |
84.34% |
Key Financial Trends
Over the past four years through Q1 2025, RLI Corp has displayed several key trends in its financial performance and position, relevant to investors considering this insurance company.
- Net income has generally shown strength, with Q1 2025 net income of $63.2 million continuing a track record of profitability (e.g., Q4 2024 net income was $40.9 million, and Q1 2024 was $127.9 million), supporting ongoing shareholder value.
- Premiums earned remain robust and stable, recently near $398 million in Q1 2025, consistent with previous quarters suggesting steady core insurance revenue.
- Capital gains on investments contributed positively in recent quarters, with Q1 2025 gains at $9.3 million, indicating effective investment management that supplements underwriting revenue.
- Dividends per share have been consistently paid and modestly increasing from around $0.26-$0.29 in prior years to $0.15 in Q1 2025 (reflecting quarterly basis), illustrating a shareholder-friendly approach.
- Total common equity grew from approximately $1.3 billion in Q3 2022 to over $1.6 billion by Q1 2025, reflecting retained earnings growth and financial strength.
- Interest expense related to long-term debt has declined slightly to $1.3 million in Q1 2025 from $2.0 million in early 2023, indicating a modest reduction in financing costs over time.
- Total assets have increased from around $5.2 billion in Q3 2022 to nearly $5.7 billion as of Q1 2025, showing asset growth which might support underwriting and investment activities.
- Cash flow from operations showed volatility, with notable high cash inflows in 2023 and 2024 quarters but showing $0 in operating cash flow in Q1 2025, which may raise short-term liquidity or operational cash concerns.
- Cash and cash equivalents experienced a decline in some recent quarters (e.g., Q1 2025 saw a net cash decrease of $116 million), potentially reflecting investment outlays or financing needs.
- The ratio of claims and claim expenses remains significant relative to premiums earned, with Q1 2025 claims at $177 million against premiums near $398 million, which is typical but requires continuous management to maintain underwriting profitability.
Summary: RLI Corp demonstrates solid profitability, stable premium revenue, and growing equity capital, which support a generally positive outlook. However, fluctuations in cash flow and sizable claims expenses necessitate investor attention to liquidity management and underwriting discipline going forward.
09/19/25 05:51 PM ETAI Generated. May Contain Errors.