Annual Income Statements for Stewart Information Services
This table shows Stewart Information Services' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Stewart Information Services
This table shows Stewart Information Services' 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 |
|
29 |
13 |
-8.19 |
16 |
14 |
8.82 |
3.13 |
17 |
30 |
23 |
3.08 |
Consolidated Net Income / (Loss) |
|
35 |
18 |
-5.22 |
20 |
18 |
13 |
6.21 |
21 |
34 |
27 |
5.42 |
Net Income / (Loss) Continuing Operations |
|
35 |
18 |
-5.22 |
20 |
18 |
13 |
6.21 |
21 |
34 |
27 |
5.42 |
Total Pre-Tax Income |
|
46 |
21 |
-10 |
25 |
27 |
19 |
7.15 |
29 |
43 |
35 |
5.90 |
Total Revenue |
|
431 |
394 |
314 |
373 |
378 |
360 |
349 |
397 |
429 |
430 |
386 |
Net Interest Income / (Expense) |
|
-4.55 |
-4.93 |
-4.85 |
-4.88 |
-5.05 |
-4.96 |
-5.06 |
-4.81 |
-4.90 |
-5.15 |
-4.96 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
4.55 |
4.93 |
4.85 |
4.88 |
5.05 |
4.96 |
5.06 |
4.81 |
4.90 |
5.15 |
4.96 |
Long-Term Debt Interest Expense |
|
4.55 |
4.93 |
4.85 |
4.88 |
5.05 |
4.96 |
5.06 |
4.81 |
4.90 |
5.15 |
4.96 |
Total Non-Interest Income |
|
436 |
1,587 |
319 |
377 |
383 |
1,134 |
354 |
402 |
434 |
1,232 |
596 |
Trust Fees by Commissions |
|
-281 |
-257 |
-206 |
-172 |
-219 |
-217 |
-200 |
-200 |
-234 |
-231 |
-221 |
Net Realized & Unrealized Capital Gains on Investments |
|
-1.22 |
20 |
4.82 |
11 |
11 |
18 |
20 |
14 |
18 |
16 |
16 |
Other Non-Interest Income |
|
718 |
300 |
519 |
538 |
590 |
301 |
534 |
588 |
650 |
291 |
596 |
Total Non-Interest Expense |
|
386 |
373 |
324 |
347 |
351 |
341 |
342 |
368 |
386 |
395 |
380 |
Salaries and Employee Benefits |
|
195 |
192 |
171 |
183 |
181 |
178 |
172 |
180 |
194 |
199 |
186 |
Property & Liability Insurance Claims |
|
25 |
22 |
18 |
20 |
22 |
21 |
17 |
21 |
21 |
21 |
18 |
Other Operating Expenses |
|
151 |
145 |
121 |
129 |
130 |
127 |
137 |
152 |
156 |
159 |
161 |
Depreciation Expense |
|
14 |
15 |
15 |
16 |
16 |
16 |
15 |
15 |
15 |
16 |
15 |
Income Tax Expense |
|
11 |
2.49 |
-4.94 |
5.39 |
9.13 |
5.68 |
0.94 |
7.94 |
9.12 |
8.16 |
0.48 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
5.29 |
4.95 |
2.97 |
3.97 |
3.93 |
4.29 |
3.08 |
3.72 |
3.57 |
4.47 |
2.34 |
Basic Earnings per Share |
|
$1.09 |
$0.48 |
($0.30) |
$0.58 |
$0.51 |
$0.33 |
$0.11 |
$0.63 |
$1.09 |
$0.82 |
$0.11 |
Weighted Average Basic Shares Outstanding |
|
27.11M |
27.06M |
27.20M |
27.26M |
27.35M |
27.29M |
27.51M |
27.59M |
27.69M |
27.63M |
27.83M |
Diluted Earnings per Share |
|
$1.08 |
$0.49 |
($0.30) |
$0.58 |
$0.51 |
$0.32 |
$0.11 |
$0.62 |
$1.07 |
$0.81 |
$0.11 |
Weighted Average Diluted Shares Outstanding |
|
27.37M |
27.35M |
27.20M |
27.44M |
27.65M |
27.52M |
28.03M |
28.01M |
28.20M |
28.13M |
28.34M |
Weighted Average Basic & Diluted Shares Outstanding |
|
27.13M |
27.19M |
27.25M |
27.35M |
27.36M |
27.46M |
27.58M |
27.68M |
27.72M |
27.81M |
27.92M |
Cash Dividends to Common per Share |
|
$0.45 |
- |
$0.45 |
$0.45 |
$0.48 |
- |
$0.48 |
$0.48 |
$0.50 |
- |
$0.50 |
Annual Cash Flow Statements for Stewart Information Services
This table details how cash moves in and out of Stewart Information Services' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
6.27 |
-21 |
6.71 |
-36 |
42 |
139 |
102 |
53 |
-238 |
-15 |
-17 |
Net Cash From Operating Activities |
|
64 |
81 |
123 |
108 |
84 |
166 |
276 |
390 |
192 |
83 |
136 |
Net Cash From Continuing Operating Activities |
|
64 |
80 |
123 |
110 |
84 |
166 |
276 |
390 |
192 |
83 |
136 |
Net Income / (Loss) Continuing Operations |
|
38 |
4.04 |
68 |
60 |
59 |
90 |
170 |
340 |
182 |
46 |
88 |
Consolidated Net Income / (Loss) |
|
38 |
4.04 |
68 |
60 |
59 |
90 |
170 |
340 |
182 |
46 |
88 |
Provision For Loan Losses |
|
1.98 |
3.40 |
3.35 |
0.21 |
0.52 |
1.67 |
0.65 |
3.02 |
0.82 |
2.43 |
2.21 |
Depreciation Expense |
|
24 |
30 |
30 |
26 |
25 |
23 |
19 |
36 |
57 |
62 |
62 |
Amortization Expense |
|
- |
6.54 |
7.22 |
-6.81 |
6.08 |
4.94 |
4.26 |
3.62 |
2.16 |
0.49 |
-0.79 |
Non-Cash Adjustments to Reconcile Net Income |
|
15 |
41 |
3.28 |
8.82 |
6.81 |
9.45 |
7.77 |
-13 |
15 |
12 |
1.20 |
Changes in Operating Assets and Liabilities, net |
|
-16 |
-4.90 |
11 |
19 |
-13 |
38 |
74 |
20 |
-65 |
-39 |
-17 |
Net Cash From Investing Activities |
|
-79 |
-69 |
-57 |
-103 |
9.38 |
7.04 |
-231 |
-645 |
-301 |
-30 |
-87 |
Net Cash From Continuing Investing Activities |
|
-79 |
-69 |
-57 |
-103 |
9.38 |
7.04 |
-231 |
-645 |
-301 |
-30 |
-87 |
Purchase of Investment Securities |
|
-207 |
-186 |
-185 |
-215 |
-72 |
-95 |
-329 |
-781 |
-412 |
-164 |
-221 |
Sale and/or Maturity of Investments |
|
123 |
116 |
126 |
111 |
79 |
102 |
97 |
125 |
112 |
134 |
134 |
Net Cash From Financing Activities |
|
26 |
-26 |
-59 |
-44 |
-48 |
-38 |
54 |
310 |
-123 |
-69 |
-61 |
Net Cash From Continuing Financing Activities |
|
26 |
-26 |
-59 |
-44 |
-48 |
-38 |
54 |
310 |
-123 |
-69 |
-61 |
Issuance of Debt |
|
120 |
53 |
58 |
56 |
15 |
30 |
16 |
1,197 |
39 |
3.54 |
3.39 |
Repayment of Debt |
|
-61 |
-22 |
-62 |
-56 |
-20 |
-28 |
-26 |
-810 |
-76 |
-5.78 |
-3.38 |
Repurchase of Common Equity |
|
-22 |
-28 |
-1.05 |
-0.73 |
-1.18 |
-0.53 |
-1.05 |
-2.25 |
-3.26 |
-1.78 |
-3.84 |
Payment of Dividends |
|
-2.33 |
-18 |
-28 |
-40 |
-40 |
-40 |
-44 |
-53 |
-65 |
-67 |
-67 |
Other Financing Activities, Net |
|
-9.03 |
-9.75 |
-26 |
-3.11 |
-1.10 |
0.03 |
-0.31 |
-22 |
-18 |
1.58 |
9.88 |
Effect of Exchange Rate Changes |
|
-5.19 |
-7.66 |
-0.14 |
2.87 |
-3.81 |
2.91 |
3.34 |
-2.15 |
-5.53 |
1.02 |
-4.46 |
Cash Interest Paid |
|
2.62 |
1.87 |
3.02 |
3.47 |
4.21 |
4.24 |
2.60 |
2.83 |
17 |
17 |
17 |
Cash Income Taxes Paid |
|
-0.11 |
15 |
15 |
-1.64 |
13 |
12 |
45 |
106 |
60 |
5.35 |
26 |
Quarterly Cash Flow Statements for Stewart Information Services
This table details how cash moves in and out of Stewart Information Services' 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 |
|
-84 |
-73 |
-74 |
15 |
13 |
30 |
-95 |
-4.95 |
50 |
33 |
-68 |
Net Cash From Operating Activities |
|
49 |
25 |
-51 |
35 |
60 |
39 |
-30 |
21 |
76 |
68 |
-30 |
Net Cash From Continuing Operating Activities |
|
49 |
25 |
-51 |
35 |
60 |
39 |
-30 |
21 |
76 |
68 |
-30 |
Net Income / (Loss) Continuing Operations |
|
35 |
18 |
-5.22 |
20 |
18 |
13 |
6.21 |
21 |
34 |
27 |
5.42 |
Consolidated Net Income / (Loss) |
|
35 |
18 |
-5.22 |
20 |
18 |
13 |
6.21 |
21 |
34 |
27 |
5.42 |
Provision For Loan Losses |
|
0.97 |
0.01 |
0.59 |
0.85 |
0.98 |
- |
0.82 |
0.34 |
0.84 |
0.22 |
0.92 |
Depreciation Expense |
|
14 |
15 |
15 |
16 |
16 |
16 |
15 |
15 |
15 |
16 |
15 |
Amortization Expense |
|
0.49 |
0.29 |
0.23 |
0.16 |
0.06 |
0.04 |
-0.01 |
-0.16 |
-0.29 |
-0.33 |
-0.53 |
Non-Cash Adjustments to Reconcile Net Income |
|
9.57 |
-9.74 |
5.39 |
5.30 |
5.12 |
-4.31 |
-3.85 |
4.17 |
-1.66 |
2.55 |
0.88 |
Changes in Operating Assets and Liabilities, net |
|
-11 |
0.92 |
-67 |
-6.52 |
19 |
15 |
-48 |
-19 |
28 |
23 |
-52 |
Net Cash From Investing Activities |
|
-114 |
-75 |
-4.81 |
-2.50 |
-29 |
6.78 |
-47 |
-8.89 |
-15 |
-16 |
-20 |
Net Cash From Continuing Investing Activities |
|
-114 |
-75 |
-4.81 |
-2.50 |
-29 |
6.78 |
-47 |
-8.89 |
-15 |
-16 |
-20 |
Purchase of Investment Securities |
|
-137 |
-107 |
-57 |
-39 |
-46 |
-22 |
-69 |
-52 |
-56 |
-44 |
-47 |
Sale of Property, Leasehold Improvements and Equipment |
|
-0.06 |
- |
0.05 |
0.06 |
0.26 |
- |
0.01 |
0.07 |
0.03 |
- |
1.54 |
Sale and/or Maturity of Investments |
|
20 |
33 |
52 |
43 |
17 |
22 |
28 |
44 |
42 |
20 |
28 |
Other Investing Activities, net |
|
3.60 |
- |
-0.17 |
-6.19 |
-0.60 |
- |
-6.32 |
-1.00 |
-1.00 |
- |
-2.50 |
Net Cash From Financing Activities |
|
-14 |
-25 |
-17 |
-18 |
-15 |
-18 |
-17 |
-17 |
-12 |
-15 |
-19 |
Net Cash From Continuing Financing Activities |
|
-14 |
-25 |
-17 |
-18 |
-15 |
-18 |
-17 |
-17 |
-12 |
-15 |
-19 |
Issuance of Debt |
|
32 |
1.49 |
3.52 |
0.02 |
- |
- |
3.39 |
- |
- |
- |
1.00 |
Repayment of Debt |
|
-31 |
-0.98 |
-5.59 |
-0.19 |
- |
- |
-3.38 |
- |
- |
- |
-1.12 |
Repurchase of Common Equity |
|
-0.62 |
-0.09 |
-1.27 |
-0.08 |
-0.22 |
-0.21 |
-3.39 |
-0.13 |
-0.10 |
-0.23 |
-3.37 |
Payment of Dividends |
|
-18 |
-18 |
-16 |
-16 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-18 |
Other Financing Activities, Net |
|
3.04 |
-7.50 |
1.99 |
-2.00 |
1.83 |
-0.24 |
3.40 |
0.17 |
4.74 |
1.58 |
2.63 |
Effect of Exchange Rate Changes |
|
-5.20 |
3.01 |
-0.30 |
0.91 |
-1.66 |
2.07 |
-1.28 |
-0.38 |
1.65 |
-4.45 |
0.79 |
Annual Balance Sheets for Stewart Information Services
This table presents Stewart Information Services' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,392 |
1,322 |
1,342 |
1,406 |
1,373 |
1,593 |
1,979 |
2,813 |
2,738 |
2,703 |
2,730 |
Cash and Due from Banks |
|
201 |
179 |
186 |
150 |
192 |
331 |
433 |
486 |
248 |
233 |
216 |
Trading Account Securities |
|
151 |
106 |
156 |
228 |
182 |
168 |
6.77 |
684 |
715 |
684 |
674 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.31 |
-7.58 |
-7.73 |
Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
- |
- |
- |
- |
7.31 |
7.58 |
7.73 |
Premises and Equipment, Net |
|
-63 |
-67 |
-71 |
-85 |
-81 |
-55 |
-44 |
99 |
95 |
95 |
97 |
Unearned Premiums Asset |
|
34 |
27 |
22 |
23 |
24 |
22 |
30 |
-7.71 |
40 |
39 |
37 |
Goodwill |
|
252 |
218 |
217 |
231 |
249 |
249 |
431 |
925 |
1,073 |
1,072 |
1,084 |
Intangible Assets |
|
26 |
18 |
11 |
9.73 |
9.73 |
4.62 |
37 |
230 |
199 |
193 |
173 |
Other Assets |
|
792 |
841 |
822 |
849 |
796 |
874 |
1,084 |
398 |
376 |
394 |
457 |
Total Liabilities & Shareholders' Equity |
|
1,392 |
1,322 |
1,342 |
1,406 |
1,373 |
1,593 |
1,979 |
2,813 |
2,738 |
2,703 |
2,730 |
Total Liabilities |
|
692 |
684 |
693 |
727 |
693 |
839 |
966 |
1,519 |
1,368 |
1,324 |
1,319 |
Long-Term Debt |
|
71 |
102 |
107 |
109 |
108 |
111 |
102 |
483 |
447 |
445 |
446 |
Claims and Claim Expense |
|
495 |
463 |
463 |
481 |
462 |
459 |
496 |
550 |
549 |
528 |
512 |
Other Long-Term Liabilities |
|
13 |
1.36 |
7.86 |
19 |
14 |
143 |
368 |
198 |
371 |
351 |
362 |
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 |
|
700 |
637 |
649 |
679 |
680 |
754 |
1,012 |
1,295 |
1,370 |
1,379 |
1,411 |
Total Preferred & Common Equity |
|
693 |
629 |
641 |
672 |
674 |
747 |
1,005 |
1,282 |
1,362 |
1,371 |
1,402 |
Total Common Equity |
|
693 |
629 |
641 |
672 |
674 |
747 |
1,005 |
1,285 |
1,362 |
1,371 |
1,402 |
Common Stock |
|
179 |
157 |
181 |
184 |
187 |
188 |
302 |
310 |
324 |
338 |
359 |
Retained Earnings |
|
480 |
456 |
472 |
492 |
514 |
564 |
689 |
975 |
1,092 |
1,071 |
1,089 |
Treasury Stock |
|
-2.67 |
-2.67 |
-2.67 |
-2.67 |
-2.67 |
-2.67 |
-2.67 |
- |
-2.67 |
-2.67 |
-2.67 |
Accumulated Other Comprehensive Income / (Loss) |
|
13 |
-3.96 |
-8.88 |
-0.85 |
-25 |
-2.70 |
17 |
0.25 |
-51 |
-35 |
-43 |
Noncontrolling Interest |
|
7.27 |
7.85 |
7.65 |
6.60 |
6.31 |
6.45 |
7.29 |
13 |
8.11 |
7.14 |
8.95 |
Quarterly Balance Sheets for Stewart Information Services
This table presents Stewart Information Services' 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 |
|
2,705 |
2,679 |
2,678 |
2,669 |
2,651 |
2,645 |
2,730 |
2,707 |
Cash and Due from Banks |
|
321 |
175 |
190 |
203 |
138 |
133 |
184 |
149 |
Trading Account Securities |
|
674 |
694 |
684 |
665 |
674 |
661 |
689 |
675 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
94 |
95 |
95 |
95 |
95 |
95 |
98 |
95 |
Unearned Premiums Asset |
|
-7.58 |
-7.44 |
-7.85 |
-8.65 |
-8.00 |
-8.19 |
-8.85 |
-8.41 |
Goodwill |
|
962 |
1,094 |
1,075 |
1,072 |
1,072 |
1,081 |
1,081 |
1,093 |
Intangible Assets |
|
174 |
191 |
205 |
202 |
185 |
177 |
175 |
165 |
Other Assets |
|
488 |
438 |
437 |
441 |
495 |
506 |
512 |
539 |
Total Liabilities & Shareholders' Equity |
|
2,705 |
2,679 |
2,678 |
2,669 |
2,651 |
2,645 |
2,730 |
2,707 |
Total Liabilities |
|
1,348 |
1,319 |
1,312 |
1,310 |
1,287 |
1,274 |
1,315 |
1,299 |
Other Short-Term Payables |
|
184 |
163 |
168 |
177 |
166 |
165 |
197 |
199 |
Long-Term Debt |
|
446 |
445 |
445 |
445 |
445 |
446 |
446 |
446 |
Claims and Claim Expense |
|
547 |
533 |
524 |
521 |
519 |
512 |
518 |
511 |
Other Long-Term Liabilities |
|
170 |
178 |
175 |
166 |
156 |
151 |
155 |
144 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,358 |
1,360 |
1,366 |
1,359 |
1,364 |
1,371 |
1,414 |
1,408 |
Total Preferred & Common Equity |
|
1,345 |
1,352 |
1,358 |
1,352 |
1,358 |
1,365 |
1,407 |
1,400 |
Total Common Equity |
|
1,348 |
1,355 |
1,361 |
1,355 |
1,360 |
1,367 |
1,410 |
1,403 |
Common Stock |
|
321 |
328 |
332 |
338 |
341 |
345 |
353 |
362 |
Retained Earnings |
|
1,091 |
1,071 |
1,074 |
1,075 |
1,061 |
1,065 |
1,081 |
1,078 |
Accumulated Other Comprehensive Income / (Loss) |
|
-65 |
-44 |
-45 |
-59 |
-42 |
-43 |
-24 |
-37 |
Noncontrolling Interest |
|
13 |
7.31 |
7.50 |
7.34 |
6.50 |
6.55 |
7.25 |
7.44 |
Annual Metrics And Ratios for Stewart Information Services
This table displays calculated financial ratios and metrics derived from Stewart Information Services' official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.86% |
8.26% |
-3.65% |
65.79% |
-44.85% |
5.54% |
18.03% |
49.13% |
-7.89% |
-22.71% |
12.75% |
EBITDA Growth |
|
-36.09% |
-38.74% |
168.97% |
-24.86% |
9.99% |
39.49% |
67.54% |
95.87% |
-38.40% |
-57.60% |
41.47% |
EBIT Growth |
|
-48.73% |
-81.20% |
803.57% |
-14.72% |
-3.38% |
61.27% |
86.81% |
98.61% |
-46.39% |
-73.84% |
87.82% |
NOPAT Growth |
|
-47.22% |
-89.45% |
1,592.33% |
-12.09% |
-1.87% |
52.95% |
87.96% |
100.38% |
-46.53% |
-74.92% |
93.33% |
Net Income Growth |
|
-47.22% |
-89.45% |
1,592.33% |
-12.09% |
-1.87% |
52.95% |
87.96% |
100.38% |
-46.53% |
-74.92% |
93.33% |
EPS Growth |
|
-52.31% |
-120.97% |
811.54% |
11.35% |
-2.43% |
64.68% |
87.92% |
91.32% |
-50.08% |
-81.31% |
135.14% |
Operating Cash Flow Growth |
|
-26.61% |
25.82% |
52.72% |
-12.11% |
-22.11% |
97.63% |
65.79% |
41.51% |
-50.84% |
-56.72% |
63.30% |
Free Cash Flow Firm Growth |
|
-1.89% |
196.94% |
44.66% |
-47.07% |
114.13% |
-76.79% |
-682.49% |
-304.49% |
144.05% |
-72.66% |
41.08% |
Invested Capital Growth |
|
10.86% |
-4.16% |
2.18% |
4.30% |
-0.03% |
9.71% |
28.90% |
59.60% |
2.20% |
0.36% |
1.81% |
Revenue Q/Q Growth |
|
5.55% |
-1.78% |
0.25% |
73.07% |
-44.30% |
-26.52% |
77.57% |
8.26% |
-9.78% |
-2.33% |
4.55% |
EBITDA Q/Q Growth |
|
4.87% |
-11.78% |
26.33% |
-22.87% |
28.94% |
-78.04% |
130.54% |
-46.95% |
-24.11% |
-1.36% |
10.17% |
EBIT Q/Q Growth |
|
1.12% |
-56.95% |
29.14% |
-15.09% |
16.02% |
-81.40% |
126.80% |
-49.63% |
-28.63% |
-3.14% |
16.98% |
NOPAT Q/Q Growth |
|
-13.11% |
-68.86% |
28.08% |
-3.40% |
-5.16% |
-11.56% |
56.52% |
8.38% |
-28.47% |
-10.16% |
19.05% |
Net Income Q/Q Growth |
|
-13.11% |
-68.86% |
28.08% |
-3.40% |
-5.16% |
-11.56% |
56.52% |
8.38% |
-28.47% |
-10.16% |
19.05% |
EPS Q/Q Growth |
|
-13.29% |
-262.50% |
48.00% |
-3.74% |
-7.37% |
-12.43% |
60.31% |
7.01% |
-30.77% |
-13.28% |
23.11% |
Operating Cash Flow Q/Q Growth |
|
102.00% |
-29.53% |
55.84% |
0.98% |
-18.87% |
12.61% |
37.95% |
-0.50% |
-36.05% |
21.41% |
26.60% |
Free Cash Flow Firm Q/Q Growth |
|
-41.45% |
-19.60% |
628.95% |
-32.22% |
-34.14% |
-31.19% |
-2.10% |
-156.87% |
347.19% |
-22.36% |
199.82% |
Invested Capital Q/Q Growth |
|
1.78% |
1.84% |
-4.29% |
-2.81% |
0.60% |
-0.10% |
5.90% |
19.19% |
0.74% |
1.08% |
-0.17% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
6.74% |
3.81% |
10.64% |
4.82% |
9.62% |
12.71% |
18.04% |
23.70% |
15.85% |
8.69% |
10.91% |
EBIT Margin |
|
4.59% |
0.80% |
7.48% |
3.85% |
6.74% |
10.29% |
16.29% |
21.70% |
12.63% |
4.27% |
7.12% |
Profit (Net Income) Margin |
|
3.39% |
0.33% |
5.81% |
3.08% |
5.48% |
7.94% |
12.65% |
17.00% |
9.87% |
3.20% |
5.49% |
Tax Burden Percent |
|
73.94% |
41.71% |
77.73% |
80.12% |
81.38% |
77.18% |
77.65% |
78.34% |
78.14% |
74.92% |
77.12% |
Interest Burden Percent |
|
100.00% |
99.50% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
26.06% |
58.29% |
22.27% |
19.88% |
18.62% |
22.82% |
22.35% |
21.66% |
21.86% |
25.08% |
22.88% |
Return on Invested Capital (ROIC) |
|
5.22% |
0.54% |
9.15% |
7.79% |
7.49% |
10.93% |
17.15% |
23.51% |
10.11% |
2.50% |
4.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.22% |
0.54% |
9.15% |
7.79% |
7.49% |
10.93% |
17.15% |
23.51% |
10.11% |
2.50% |
4.79% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.40% |
0.07% |
1.49% |
1.27% |
1.20% |
1.67% |
2.06% |
5.96% |
3.53% |
0.81% |
1.53% |
Return on Equity (ROE) |
|
5.62% |
0.60% |
10.64% |
9.06% |
8.69% |
12.59% |
19.21% |
29.47% |
13.64% |
3.32% |
6.32% |
Cash Return on Invested Capital (CROIC) |
|
-5.08% |
4.78% |
6.99% |
3.59% |
7.52% |
1.66% |
-8.10% |
-22.41% |
7.94% |
2.14% |
2.99% |
Operating Return on Assets (OROA) |
|
3.81% |
0.72% |
6.61% |
5.46% |
5.22% |
7.89% |
12.24% |
18.11% |
8.38% |
2.24% |
4.21% |
Return on Assets (ROA) |
|
2.82% |
0.30% |
5.14% |
4.38% |
4.25% |
6.09% |
9.50% |
14.19% |
6.55% |
1.68% |
3.25% |
Return on Common Equity (ROCE) |
|
5.56% |
0.60% |
10.51% |
8.96% |
8.61% |
12.48% |
19.06% |
29.25% |
13.55% |
3.30% |
6.28% |
Return on Equity Simple (ROE_SIMPLE) |
|
5.53% |
0.64% |
10.67% |
8.95% |
8.76% |
12.08% |
16.88% |
26.52% |
13.35% |
3.32% |
6.29% |
Net Operating Profit after Tax (NOPAT) |
|
38 |
4.04 |
68 |
60 |
59 |
90 |
170 |
340 |
182 |
46 |
88 |
NOPAT Margin |
|
3.39% |
0.33% |
5.81% |
3.08% |
5.48% |
7.94% |
12.65% |
17.00% |
9.87% |
3.20% |
5.49% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
55.30% |
53.86% |
51.32% |
71.88% |
52.24% |
49.91% |
45.72% |
38.84% |
43.53% |
50.05% |
46.42% |
Operating Expenses to Revenue |
|
95.41% |
99.20% |
92.52% |
96.15% |
93.26% |
89.71% |
83.71% |
78.31% |
87.37% |
95.73% |
92.88% |
Earnings before Interest and Taxes (EBIT) |
|
52 |
9.74 |
88 |
75 |
73 |
117 |
219 |
434 |
233 |
61 |
114 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
76 |
47 |
125 |
94 |
104 |
144 |
242 |
474 |
292 |
124 |
175 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.97 |
1.06 |
1.33 |
1.22 |
1.23 |
1.12 |
1.15 |
1.53 |
0.79 |
1.14 |
1.33 |
Price to Tangible Book Value (P/TBV) |
|
1.62 |
1.70 |
2.07 |
1.90 |
1.99 |
1.69 |
2.15 |
15.07 |
11.99 |
14.72 |
12.91 |
Price to Revenue (P/Rev) |
|
0.60 |
0.55 |
0.73 |
0.42 |
0.77 |
0.74 |
0.86 |
0.98 |
0.59 |
1.10 |
1.17 |
Price to Earnings (P/E) |
|
22.62 |
0.00 |
15.39 |
16.86 |
17.36 |
10.64 |
7.46 |
6.06 |
6.66 |
51.31 |
25.52 |
Dividend Yield |
|
0.36% |
2.79% |
3.28% |
3.48% |
3.45% |
3.40% |
2.77% |
1.87% |
4.14% |
3.24% |
2.89% |
Earnings Yield |
|
4.42% |
0.00% |
6.50% |
5.93% |
5.76% |
9.40% |
13.41% |
16.49% |
15.02% |
1.95% |
3.92% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.71 |
0.81 |
1.04 |
1.00 |
0.95 |
0.72 |
0.75 |
1.11 |
0.71 |
0.98 |
1.14 |
Enterprise Value to Revenue (EV/Rev) |
|
0.49 |
0.49 |
0.66 |
0.40 |
0.69 |
0.55 |
0.62 |
0.99 |
0.70 |
1.25 |
1.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.24 |
12.88 |
6.25 |
8.35 |
7.22 |
4.31 |
3.44 |
4.16 |
4.41 |
14.39 |
12.04 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.63 |
61.56 |
8.89 |
10.48 |
10.31 |
5.33 |
3.81 |
4.54 |
5.53 |
29.26 |
18.45 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.38 |
148.34 |
11.44 |
13.08 |
12.66 |
6.90 |
4.90 |
5.80 |
7.08 |
39.06 |
23.93 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.61 |
7.45 |
6.36 |
7.28 |
8.88 |
3.75 |
3.02 |
5.05 |
6.71 |
21.45 |
15.56 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
16.59 |
14.97 |
28.41 |
12.61 |
45.30 |
0.00 |
0.00 |
9.02 |
45.63 |
38.31 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.10 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.10 |
0.37 |
0.33 |
0.32 |
0.32 |
Long-Term Debt to Equity |
|
0.10 |
0.16 |
0.16 |
0.16 |
0.16 |
0.15 |
0.10 |
0.37 |
0.33 |
0.32 |
0.32 |
Financial Leverage |
|
0.08 |
0.13 |
0.16 |
0.16 |
0.16 |
0.15 |
0.12 |
0.25 |
0.35 |
0.32 |
0.32 |
Leverage Ratio |
|
1.99 |
2.03 |
2.07 |
2.07 |
2.05 |
2.07 |
2.02 |
2.08 |
2.08 |
1.98 |
1.95 |
Compound Leverage Factor |
|
1.99 |
2.02 |
2.07 |
2.07 |
2.05 |
2.07 |
2.02 |
2.08 |
2.08 |
1.98 |
1.95 |
Debt to Total Capital |
|
9.22% |
13.85% |
14.13% |
13.87% |
13.71% |
12.80% |
9.13% |
27.19% |
24.60% |
24.42% |
24.01% |
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 |
|
9.22% |
13.85% |
14.13% |
13.87% |
13.71% |
12.80% |
9.13% |
27.19% |
24.60% |
24.42% |
24.01% |
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 |
|
0.94% |
1.06% |
1.01% |
0.84% |
0.80% |
0.75% |
0.65% |
0.72% |
0.45% |
0.39% |
0.48% |
Common Equity to Total Capital |
|
89.83% |
85.09% |
84.85% |
85.29% |
85.49% |
86.45% |
90.21% |
72.24% |
74.96% |
75.19% |
75.51% |
Debt to EBITDA |
|
0.94 |
2.20 |
0.85 |
1.16 |
1.04 |
0.77 |
0.42 |
1.02 |
1.53 |
3.60 |
2.55 |
Net Debt to EBITDA |
|
-1.70 |
-1.65 |
-0.63 |
-0.43 |
-0.81 |
-1.52 |
-1.37 |
-0.01 |
0.68 |
1.71 |
1.31 |
Long-Term Debt to EBITDA |
|
0.94 |
2.20 |
0.85 |
1.16 |
1.04 |
0.77 |
0.42 |
1.02 |
1.53 |
3.60 |
2.55 |
Debt to NOPAT |
|
1.86 |
25.33 |
1.56 |
1.82 |
1.83 |
1.23 |
0.60 |
1.42 |
2.46 |
9.77 |
5.06 |
Net Debt to NOPAT |
|
-3.38 |
-18.96 |
-1.15 |
-0.68 |
-1.42 |
-2.44 |
-1.95 |
-0.01 |
1.09 |
4.65 |
2.60 |
Long-Term Debt to NOPAT |
|
1.86 |
25.33 |
1.56 |
1.82 |
1.83 |
1.23 |
0.60 |
1.42 |
2.46 |
9.77 |
5.06 |
Noncontrolling Interest Sharing Ratio |
|
1.10% |
1.13% |
1.20% |
1.07% |
0.95% |
0.89% |
0.78% |
0.75% |
0.68% |
0.55% |
0.58% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-37 |
36 |
52 |
28 |
59 |
14 |
-80 |
-324 |
143 |
39 |
55 |
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 |
|
-11.52 |
17.25 |
17.08 |
8.00 |
15.30 |
3.17 |
-30.53 |
-64.41 |
7.76 |
1.98 |
2.77 |
Operating Cash Flow to Interest Expense |
|
19.77 |
38.41 |
40.16 |
31.25 |
21.72 |
38.32 |
105.11 |
77.58 |
10.43 |
4.21 |
6.81 |
Operating Cash Flow Less CapEx to Interest Expense |
|
19.77 |
38.41 |
40.16 |
31.25 |
21.72 |
38.32 |
105.20 |
79.70 |
10.43 |
4.21 |
6.81 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.83 |
0.90 |
0.88 |
1.42 |
0.78 |
0.77 |
0.75 |
0.83 |
0.66 |
0.52 |
0.59 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.06 |
15.01 |
16.69 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
772 |
740 |
756 |
788 |
788 |
864 |
1,114 |
1,778 |
1,817 |
1,824 |
1,857 |
Invested Capital Turnover |
|
1.54 |
1.62 |
1.58 |
2.53 |
1.37 |
1.38 |
1.36 |
1.38 |
1.02 |
0.78 |
0.87 |
Increase / (Decrease) in Invested Capital |
|
76 |
-32 |
16 |
32 |
-0.25 |
77 |
250 |
664 |
39 |
6.57 |
33 |
Enterprise Value (EV) |
|
551 |
600 |
783 |
786 |
748 |
623 |
832 |
1,970 |
1,287 |
1,781 |
2,109 |
Market Capitalization |
|
673 |
669 |
854 |
821 |
825 |
837 |
1,156 |
1,960 |
1,080 |
1,562 |
1,871 |
Book Value per Share |
|
$28.76 |
$27.02 |
$27.44 |
$28.29 |
$28.37 |
$31.52 |
$37.62 |
$47.77 |
$50.21 |
$50.12 |
$50.58 |
Tangible Book Value per Share |
|
$17.22 |
$16.90 |
$17.68 |
$18.14 |
$17.48 |
$20.83 |
$20.07 |
$4.84 |
$3.32 |
$3.88 |
$5.23 |
Total Capital |
|
772 |
740 |
756 |
788 |
788 |
864 |
1,114 |
1,778 |
1,817 |
1,824 |
1,857 |
Total Debt |
|
71 |
102 |
107 |
109 |
108 |
111 |
102 |
483 |
447 |
445 |
446 |
Total Long-Term Debt |
|
71 |
102 |
107 |
109 |
108 |
111 |
102 |
483 |
447 |
445 |
446 |
Net Debt |
|
-129 |
-77 |
-79 |
-41 |
-84 |
-220 |
-331 |
-2.43 |
199 |
212 |
230 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.23 |
-11 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
71 |
102 |
107 |
109 |
108 |
111 |
102 |
483 |
447 |
445 |
446 |
Total Depreciation and Amortization (D&A) |
|
24 |
37 |
37 |
19 |
31 |
27 |
23 |
40 |
59 |
63 |
61 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.31 |
($0.26) |
$1.86 |
$2.08 |
$2.02 |
$3.33 |
$6.25 |
$12.05 |
$6.00 |
$1.12 |
$2.65 |
Adjusted Weighted Average Basic Shares Outstanding |
|
22.78M |
23.54M |
23.36M |
23.45M |
23.54M |
23.61M |
24.79M |
26.82M |
27.06M |
27.29M |
27.63M |
Adjusted Diluted Earnings per Share |
|
$1.24 |
($0.26) |
$1.85 |
$2.06 |
$2.01 |
$3.31 |
$6.22 |
$11.90 |
$5.94 |
$1.11 |
$2.61 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
24.71M |
23.54M |
23.47M |
23.60M |
23.69M |
23.75M |
24.91M |
27.17M |
27.35M |
27.52M |
28.13M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.33 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
23.98M |
23.34M |
23.43M |
23.72M |
23.73M |
23.68M |
26.75M |
26.98M |
27.19M |
27.46M |
27.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
38 |
32 |
68 |
60 |
59 |
90 |
170 |
340 |
182 |
46 |
88 |
Normalized NOPAT Margin |
|
3.39% |
2.60% |
5.81% |
3.08% |
5.48% |
7.94% |
12.65% |
17.00% |
9.87% |
3.20% |
5.49% |
Pre Tax Income Margin |
|
4.59% |
0.79% |
7.48% |
3.85% |
6.74% |
10.29% |
16.29% |
21.70% |
12.63% |
4.27% |
7.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
16.01 |
4.65 |
28.75 |
21.71 |
18.72 |
26.94 |
83.27 |
86.26 |
12.64 |
3.08 |
5.74 |
NOPAT to Interest Expense |
|
11.84 |
1.93 |
22.35 |
17.39 |
15.23 |
20.80 |
64.66 |
67.58 |
9.88 |
2.31 |
4.43 |
EBIT Less CapEx to Interest Expense |
|
16.01 |
4.65 |
28.75 |
21.71 |
18.72 |
26.94 |
83.36 |
88.38 |
12.64 |
3.08 |
5.74 |
NOPAT Less CapEx to Interest Expense |
|
11.84 |
1.93 |
22.35 |
17.39 |
15.23 |
20.80 |
64.75 |
69.70 |
9.88 |
2.31 |
4.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
6.09% |
445.46% |
40.69% |
66.15% |
67.59% |
44.15% |
26.03% |
15.60% |
35.93% |
146.19% |
76.01% |
Augmented Payout Ratio |
|
63.65% |
1,136.78% |
42.23% |
67.36% |
69.58% |
44.73% |
26.65% |
16.26% |
37.72% |
150.10% |
80.37% |
Quarterly Metrics And Ratios for Stewart Information Services
This table displays calculated financial ratios and metrics derived from Stewart Information Services' 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 |
|
-14.78% |
-33.64% |
-39.36% |
-25.46% |
-12.44% |
-8.63% |
11.34% |
6.65% |
13.61% |
19.40% |
10.41% |
EBITDA Growth |
|
-52.51% |
-71.98% |
-94.70% |
-59.85% |
-27.51% |
-4.71% |
352.23% |
7.80% |
33.17% |
46.98% |
-8.11% |
EBIT Growth |
|
-60.92% |
-81.81% |
-112.76% |
-70.99% |
-40.53% |
-9.50% |
170.36% |
15.22% |
58.11% |
88.34% |
-17.44% |
NOPAT Growth |
|
-62.82% |
-79.85% |
-111.48% |
-70.42% |
-48.37% |
-28.25% |
187.35% |
6.49% |
87.78% |
107.66% |
-12.79% |
Net Income Growth |
|
-62.82% |
-79.85% |
-108.43% |
-70.42% |
-48.37% |
-28.25% |
219.01% |
6.49% |
87.78% |
107.66% |
-12.79% |
EPS Growth |
|
-66.87% |
-84.35% |
-114.22% |
-74.34% |
-52.78% |
-34.69% |
136.67% |
6.90% |
109.80% |
153.13% |
0.00% |
Operating Cash Flow Growth |
|
-54.29% |
-81.33% |
-246.41% |
-57.86% |
21.86% |
59.00% |
42.05% |
-39.83% |
27.86% |
72.19% |
-1.15% |
Free Cash Flow Firm Growth |
|
20.00% |
96.38% |
92.30% |
102.85% |
106.29% |
131.45% |
103.53% |
13.02% |
-226.18% |
-189.95% |
-2,765.59% |
Invested Capital Growth |
|
20.91% |
2.20% |
1.93% |
0.35% |
0.03% |
0.36% |
0.26% |
0.32% |
3.09% |
1.81% |
2.44% |
Revenue Q/Q Growth |
|
-13.69% |
-8.60% |
-20.42% |
18.74% |
1.39% |
-4.63% |
-3.03% |
13.75% |
8.00% |
0.23% |
-10.33% |
EBITDA Q/Q Growth |
|
-40.97% |
-39.87% |
-86.21% |
720.46% |
6.56% |
-20.95% |
-34.56% |
95.57% |
31.64% |
-12.75% |
-59.09% |
EBIT Q/Q Growth |
|
-47.56% |
-54.40% |
-148.94% |
347.87% |
7.51% |
-30.61% |
-61.95% |
305.89% |
47.53% |
-17.35% |
-83.32% |
NOPAT Q/Q Growth |
|
-48.08% |
-47.41% |
-138.93% |
378.26% |
-9.36% |
-26.92% |
-52.61% |
239.21% |
59.83% |
-19.18% |
-80.10% |
Net Income Q/Q Growth |
|
-48.08% |
-47.41% |
-128.57% |
479.11% |
-9.36% |
-26.92% |
-52.61% |
239.21% |
59.83% |
-19.18% |
-80.10% |
EPS Q/Q Growth |
|
-52.21% |
-54.63% |
-161.22% |
293.33% |
-12.07% |
-37.25% |
-65.63% |
463.64% |
72.58% |
-24.30% |
-86.42% |
Operating Cash Flow Q/Q Growth |
|
-41.36% |
-49.19% |
-305.73% |
168.75% |
69.58% |
-33.71% |
-174.97% |
171.39% |
260.37% |
-10.73% |
-144.04% |
Free Cash Flow Firm Q/Q Growth |
|
41.54% |
92.50% |
-98.27% |
132.74% |
29.34% |
-62.54% |
-77.77% |
949.21% |
-244.39% |
73.29% |
-558.80% |
Invested Capital Q/Q Growth |
|
-0.05% |
0.74% |
-0.69% |
0.34% |
-0.37% |
1.08% |
-0.78% |
0.40% |
2.38% |
-0.17% |
-0.17% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
13.93% |
9.16% |
1.59% |
10.97% |
11.53% |
9.56% |
6.45% |
11.09% |
13.51% |
11.76% |
5.37% |
EBIT Margin |
|
10.55% |
5.26% |
-3.24% |
6.76% |
7.17% |
5.21% |
2.05% |
7.30% |
9.97% |
8.22% |
1.53% |
Profit (Net Income) Margin |
|
8.05% |
4.63% |
-1.66% |
5.31% |
4.75% |
3.64% |
1.78% |
5.30% |
7.85% |
6.33% |
1.40% |
Tax Burden Percent |
|
76.31% |
88.01% |
51.38% |
78.58% |
66.25% |
69.78% |
86.90% |
72.63% |
78.68% |
76.94% |
91.80% |
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 |
|
23.69% |
11.99% |
0.00% |
21.42% |
33.75% |
30.22% |
13.10% |
27.37% |
21.32% |
23.06% |
8.20% |
Return on Invested Capital (ROIC) |
|
9.98% |
4.75% |
-2.08% |
4.44% |
3.84% |
2.85% |
1.44% |
4.34% |
6.58% |
5.52% |
1.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.98% |
4.75% |
-1.65% |
4.44% |
3.84% |
2.85% |
1.44% |
4.34% |
6.58% |
5.52% |
1.26% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.80% |
1.66% |
-0.55% |
1.45% |
1.26% |
0.92% |
0.47% |
1.41% |
2.11% |
1.76% |
0.40% |
Return on Equity (ROE) |
|
12.78% |
6.41% |
-2.63% |
5.89% |
5.10% |
3.77% |
1.91% |
5.75% |
8.69% |
7.28% |
1.66% |
Cash Return on Invested Capital (CROIC) |
|
-3.50% |
7.94% |
4.51% |
3.39% |
2.79% |
2.14% |
2.89% |
2.89% |
1.00% |
2.99% |
2.36% |
Operating Return on Assets (OROA) |
|
8.48% |
3.49% |
-1.95% |
3.76% |
3.89% |
2.73% |
1.12% |
4.07% |
5.67% |
4.86% |
0.94% |
Return on Assets (ROA) |
|
6.47% |
3.08% |
-1.00% |
2.96% |
2.58% |
1.90% |
0.97% |
2.96% |
4.46% |
3.74% |
0.86% |
Return on Common Equity (ROCE) |
|
12.68% |
6.36% |
-2.61% |
5.85% |
5.07% |
3.75% |
1.90% |
5.73% |
8.66% |
7.24% |
1.66% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.90% |
0.00% |
8.48% |
4.97% |
3.75% |
0.00% |
4.20% |
4.27% |
5.26% |
0.00% |
6.24% |
Net Operating Profit after Tax (NOPAT) |
|
35 |
18 |
-7.11 |
20 |
18 |
13 |
6.21 |
21 |
34 |
27 |
5.42 |
NOPAT Margin |
|
8.05% |
4.63% |
-2.27% |
5.31% |
4.75% |
3.64% |
1.78% |
5.30% |
7.85% |
6.33% |
1.40% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
45.22% |
48.63% |
54.36% |
49.04% |
48.06% |
49.44% |
49.36% |
45.23% |
45.18% |
46.37% |
48.18% |
Operating Expenses to Revenue |
|
89.45% |
94.74% |
103.24% |
93.24% |
92.83% |
94.79% |
97.95% |
92.70% |
90.03% |
91.78% |
98.47% |
Earnings before Interest and Taxes (EBIT) |
|
46 |
21 |
-10 |
25 |
27 |
19 |
7.15 |
29 |
43 |
35 |
5.90 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
60 |
36 |
4.98 |
41 |
44 |
34 |
23 |
44 |
58 |
51 |
21 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.82 |
0.79 |
0.77 |
0.80 |
0.86 |
1.14 |
1.30 |
1.25 |
1.47 |
1.33 |
1.41 |
Price to Tangible Book Value (P/TBV) |
|
5.23 |
11.99 |
15.01 |
13.21 |
14.35 |
14.72 |
17.23 |
15.60 |
13.44 |
12.91 |
13.67 |
Price to Revenue (P/Rev) |
|
0.54 |
0.59 |
0.64 |
0.72 |
0.80 |
1.10 |
1.21 |
1.15 |
1.35 |
1.17 |
1.21 |
Price to Earnings (P/E) |
|
4.72 |
6.66 |
10.90 |
21.49 |
33.24 |
51.31 |
42.46 |
39.55 |
34.84 |
25.52 |
27.09 |
Dividend Yield |
|
3.86% |
4.14% |
4.47% |
4.53% |
4.30% |
3.24% |
2.90% |
3.06% |
2.58% |
2.89% |
2.77% |
Earnings Yield |
|
21.20% |
15.02% |
9.17% |
4.65% |
3.01% |
1.95% |
2.36% |
2.53% |
2.87% |
3.92% |
3.69% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.69 |
0.71 |
0.73 |
0.74 |
0.78 |
0.98 |
1.15 |
1.12 |
1.26 |
1.14 |
1.23 |
Enterprise Value to Revenue (EV/Rev) |
|
0.61 |
0.70 |
0.81 |
0.89 |
0.97 |
1.25 |
1.43 |
1.37 |
1.52 |
1.31 |
1.39 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.23 |
4.41 |
6.54 |
9.47 |
11.24 |
14.39 |
14.76 |
14.05 |
14.71 |
12.04 |
13.21 |
Enterprise Value to EBIT (EV/EBIT) |
|
3.82 |
5.53 |
9.28 |
16.55 |
22.46 |
29.26 |
26.70 |
24.77 |
23.92 |
18.45 |
20.25 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
4.89 |
7.08 |
11.57 |
19.91 |
27.80 |
39.06 |
36.59 |
34.83 |
31.57 |
23.93 |
26.20 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.15 |
6.71 |
12.52 |
23.31 |
20.63 |
21.45 |
19.96 |
22.43 |
21.83 |
15.56 |
16.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
9.02 |
16.46 |
21.96 |
28.07 |
45.63 |
39.92 |
38.69 |
127.30 |
38.31 |
52.97 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.33 |
0.33 |
0.33 |
0.33 |
0.33 |
0.32 |
0.33 |
0.32 |
0.32 |
0.32 |
0.32 |
Long-Term Debt to Equity |
|
0.33 |
0.33 |
0.33 |
0.33 |
0.33 |
0.32 |
0.33 |
0.32 |
0.32 |
0.32 |
0.32 |
Financial Leverage |
|
0.28 |
0.35 |
0.33 |
0.33 |
0.33 |
0.32 |
0.33 |
0.33 |
0.32 |
0.32 |
0.32 |
Leverage Ratio |
|
1.97 |
2.08 |
2.03 |
1.99 |
1.98 |
1.98 |
1.96 |
1.94 |
1.95 |
1.95 |
1.93 |
Compound Leverage Factor |
|
1.97 |
2.08 |
2.03 |
1.99 |
1.98 |
1.98 |
1.96 |
1.94 |
1.95 |
1.95 |
1.93 |
Debt to Total Capital |
|
24.75% |
24.60% |
24.66% |
24.57% |
24.67% |
24.42% |
24.62% |
24.52% |
23.96% |
24.01% |
24.05% |
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 |
|
24.75% |
24.60% |
24.66% |
24.57% |
24.67% |
24.42% |
24.62% |
24.52% |
23.96% |
24.01% |
24.05% |
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 |
|
0.70% |
0.45% |
0.41% |
0.41% |
0.41% |
0.39% |
0.36% |
0.36% |
0.39% |
0.48% |
0.40% |
Common Equity to Total Capital |
|
74.71% |
74.96% |
75.08% |
75.16% |
75.07% |
75.19% |
75.17% |
75.26% |
75.79% |
75.51% |
75.69% |
Debt to EBITDA |
|
1.16 |
1.53 |
2.19 |
3.13 |
3.55 |
3.60 |
3.15 |
3.08 |
2.80 |
2.55 |
2.57 |
Net Debt to EBITDA |
|
0.33 |
0.68 |
1.33 |
1.80 |
1.93 |
1.71 |
2.17 |
2.16 |
1.65 |
1.31 |
1.72 |
Long-Term Debt to EBITDA |
|
1.16 |
1.53 |
2.19 |
3.13 |
3.55 |
3.60 |
3.15 |
3.08 |
2.80 |
2.55 |
2.57 |
Debt to NOPAT |
|
1.76 |
2.46 |
3.88 |
6.59 |
8.77 |
9.77 |
7.81 |
7.64 |
6.02 |
5.06 |
5.10 |
Net Debt to NOPAT |
|
0.49 |
1.09 |
2.36 |
3.77 |
4.77 |
4.65 |
5.38 |
5.35 |
3.54 |
2.60 |
3.40 |
Long-Term Debt to NOPAT |
|
1.76 |
2.46 |
3.88 |
6.59 |
8.77 |
9.77 |
7.81 |
7.64 |
6.02 |
5.06 |
5.10 |
Noncontrolling Interest Sharing Ratio |
|
0.73% |
0.68% |
0.63% |
0.64% |
0.54% |
0.55% |
0.31% |
0.32% |
0.33% |
0.58% |
0.31% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-277 |
-21 |
-41 |
13 |
17 |
6.54 |
1.45 |
15 |
-22 |
-5.88 |
-39 |
Operating Cash Flow to CapEx |
|
87,237.50% |
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 |
|
-60.88 |
-4.21 |
-8.50 |
2.77 |
3.45 |
1.32 |
0.29 |
3.17 |
-4.49 |
-1.14 |
-7.81 |
Operating Cash Flow to Interest Expense |
|
10.73 |
5.03 |
-10.53 |
7.20 |
11.78 |
7.96 |
-5.85 |
4.39 |
15.54 |
13.21 |
-6.03 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.72 |
5.03 |
-10.52 |
7.21 |
11.83 |
7.96 |
-5.85 |
4.40 |
15.54 |
13.21 |
-5.72 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.80 |
0.66 |
0.60 |
0.56 |
0.54 |
0.52 |
0.55 |
0.56 |
0.57 |
0.59 |
0.61 |
Fixed Asset Turnover |
|
21.77 |
19.06 |
16.93 |
15.94 |
15.40 |
15.01 |
15.35 |
15.61 |
15.88 |
16.69 |
17.27 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,804 |
1,817 |
1,805 |
1,811 |
1,804 |
1,824 |
1,810 |
1,817 |
1,860 |
1,857 |
1,854 |
Invested Capital Turnover |
|
1.24 |
1.02 |
0.92 |
0.84 |
0.81 |
0.78 |
0.81 |
0.82 |
0.84 |
0.87 |
0.90 |
Increase / (Decrease) in Invested Capital |
|
312 |
39 |
34 |
6.29 |
0.48 |
6.57 |
4.76 |
5.82 |
56 |
33 |
44 |
Enterprise Value (EV) |
|
1,244 |
1,287 |
1,326 |
1,345 |
1,411 |
1,781 |
2,087 |
2,031 |
2,338 |
2,109 |
2,289 |
Market Capitalization |
|
1,106 |
1,080 |
1,049 |
1,083 |
1,162 |
1,562 |
1,773 |
1,712 |
2,069 |
1,871 |
1,984 |
Book Value per Share |
|
$49.71 |
$50.21 |
$49.83 |
$49.96 |
$49.53 |
$50.12 |
$49.53 |
$49.58 |
$50.93 |
$50.58 |
$50.45 |
Tangible Book Value per Share |
|
$7.80 |
$3.32 |
$2.57 |
$3.01 |
$2.96 |
$3.88 |
$3.75 |
$3.98 |
$5.56 |
$5.23 |
$5.22 |
Total Capital |
|
1,804 |
1,817 |
1,805 |
1,811 |
1,804 |
1,824 |
1,810 |
1,817 |
1,860 |
1,857 |
1,854 |
Total Debt |
|
446 |
447 |
445 |
445 |
445 |
445 |
445 |
446 |
446 |
446 |
446 |
Total Long-Term Debt |
|
446 |
447 |
445 |
445 |
445 |
445 |
445 |
446 |
446 |
446 |
446 |
Net Debt |
|
125 |
199 |
270 |
255 |
242 |
212 |
307 |
312 |
262 |
230 |
297 |
Capital Expenditures (CapEx) |
|
0.06 |
0.00 |
-0.05 |
-0.06 |
-0.26 |
0.00 |
-0.01 |
-0.07 |
-0.03 |
0.00 |
-1.54 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-1.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
446 |
447 |
445 |
445 |
445 |
445 |
445 |
446 |
446 |
446 |
446 |
Total Depreciation and Amortization (D&A) |
|
15 |
15 |
15 |
16 |
16 |
16 |
15 |
15 |
15 |
15 |
15 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.09 |
$0.48 |
($0.30) |
$0.58 |
$0.51 |
$0.33 |
$0.11 |
$0.63 |
$1.09 |
$0.82 |
$0.11 |
Adjusted Weighted Average Basic Shares Outstanding |
|
27.11M |
27.06M |
27.20M |
27.26M |
27.35M |
27.29M |
27.51M |
27.59M |
27.69M |
27.63M |
27.83M |
Adjusted Diluted Earnings per Share |
|
$1.08 |
$0.49 |
($0.30) |
$0.58 |
$0.51 |
$0.32 |
$0.11 |
$0.62 |
$1.07 |
$0.81 |
$0.11 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
27.37M |
27.35M |
27.20M |
27.44M |
27.65M |
27.52M |
28.03M |
28.01M |
28.20M |
28.13M |
28.34M |
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 |
|
27.13M |
27.19M |
27.25M |
27.35M |
27.36M |
27.46M |
27.58M |
27.68M |
27.72M |
27.81M |
27.92M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
35 |
18 |
-7.11 |
20 |
18 |
13 |
6.21 |
21 |
34 |
27 |
5.42 |
Normalized NOPAT Margin |
|
8.05% |
4.63% |
-2.27% |
5.31% |
4.75% |
3.64% |
1.78% |
5.30% |
7.85% |
6.33% |
1.40% |
Pre Tax Income Margin |
|
10.55% |
5.26% |
-3.24% |
6.76% |
7.17% |
5.21% |
2.05% |
7.30% |
9.97% |
8.22% |
1.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.00 |
4.21 |
-2.09 |
5.16 |
5.36 |
3.79 |
1.41 |
6.03 |
8.73 |
6.87 |
1.19 |
NOPAT to Interest Expense |
|
7.63 |
3.70 |
-1.47 |
4.06 |
3.55 |
2.64 |
1.23 |
4.38 |
6.87 |
5.29 |
1.09 |
EBIT Less CapEx to Interest Expense |
|
9.98 |
4.21 |
-2.08 |
5.18 |
5.41 |
3.79 |
1.41 |
6.04 |
8.74 |
6.87 |
1.50 |
NOPAT Less CapEx to Interest Expense |
|
7.62 |
3.70 |
-1.46 |
4.07 |
3.60 |
2.64 |
1.23 |
4.39 |
6.88 |
5.29 |
1.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
24.45% |
35.93% |
58.14% |
100.14% |
132.31% |
146.19% |
118.21% |
116.96% |
91.61% |
76.01% |
77.85% |
Augmented Payout Ratio |
|
25.73% |
37.72% |
59.94% |
103.20% |
135.60% |
150.10% |
125.05% |
123.73% |
96.78% |
80.37% |
82.22% |
Key Financial Trends
Stewart Information Services (NYSE: STC) has shown mixed financial performance and some notable trends over the last four years, based on their quarterly financial data up to Q1 2025. Here's a summary of key points from their income statements, cash flow statements, and balance sheets:
- Consistent generation of positive net income in most quarters since 2023, with Q1 2025 showing a modest net income of $5.4 million, a recovery from losses in early 2023.
- Stable total assets around $2.6 to $2.7 billion over the quarters, indicating asset base stability.
- Total common equity has remained healthy, maintaining around $1.35 to $1.4 billion, supporting strong shareholder equity.
- Strong non-interest income contributions, primarily from 'Other Non-Interest Income,’ which exceeds $500 million consistently each quarter, supporting revenue beyond interest-driven activities.
- Steady interest expenses related to long-term debt, roughly around $4.5 to $5 million per quarter, showing consistent borrowing costs but no increasing trend.
- Capital expenditures on premises and equipment remain steady around $95 million net, indicating sustained investment in fixed assets.
- Large fluctuations and general downtrend in total revenue from Q4 2022's approximately $394 million to about $386-430 million in recent quarters, showing variable top-line growth.
- Earnings per share (EPS) have shown volatility, with notable negative EPS (-$0.30) in Q1 2023 but recovering in subsequent quarters to positive (e.g., $0.11 in Q1 2025), reflecting inconsistent profitability.
- Significant negative cash flows from operating activities in some quarters (e.g., -$29.9 million in Q1 2025, -$29.6 million in Q1 2024, and -$51 million in Q1 2023), suggesting operational challenges in cash generation.
- Steady increase in claims and claim expenses, consistently above $17 million per quarter, which could pressure operating margins.
Summary: Stewart Information Services maintains a solid asset base and equity position, supported by strong non-interest income streams. However, the company has faced volatility in net income and operational cash flow, with fluctuating EPS and ongoing claims expenses weighing on profitability. Investors should watch for improvements in cash flow management and revenue consistency in upcoming quarters.
08/08/25 07:32 PMAI Generated. May Contain Errors.