Annual Income Statements for Travelers Companies
This table shows Travelers Companies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Travelers Companies
This table shows Travelers Companies' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
819 |
975 |
-14 |
404 |
1,626 |
1,123 |
534 |
1,260 |
2,082 |
395 |
1,509 |
Consolidated Net Income / (Loss) |
|
819 |
975 |
-14 |
404 |
1,626 |
1,123 |
534 |
1,260 |
2,082 |
395 |
1,509 |
Net Income / (Loss) Continuing Operations |
|
819 |
975 |
-14 |
404 |
1,626 |
1,123 |
534 |
1,260 |
2,082 |
395 |
1,509 |
Total Pre-Tax Income |
|
987 |
928 |
-48 |
472 |
2,019 |
1,370 |
656 |
1,560 |
2,594 |
468 |
1,881 |
Total Revenue |
|
9,548 |
9,616 |
10,006 |
10,537 |
10,829 |
11,130 |
11,185 |
11,806 |
11,910 |
11,711 |
12,017 |
Net Interest Income / (Expense) |
|
-88 |
-88 |
-92 |
-98 |
-98 |
-98 |
-98 |
-98 |
-98 |
-99 |
-99 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
88 |
88 |
92 |
98 |
98 |
98 |
98 |
98 |
98 |
99 |
99 |
Long-Term Debt Interest Expense |
|
- |
88 |
92 |
- |
- |
98 |
- |
98 |
- |
99 |
99 |
Total Non-Interest Income |
|
9,636 |
9,704 |
10,098 |
10,635 |
10,927 |
11,228 |
11,283 |
11,904 |
12,008 |
11,810 |
12,116 |
Other Service Charges |
|
187 |
181 |
205 |
213 |
187 |
221 |
220 |
241 |
240 |
231 |
247 |
Net Realized & Unrealized Capital Gains on Investments |
|
632 |
669 |
677 |
704 |
767 |
881 |
820 |
959 |
900 |
869 |
948 |
Premiums Earned |
|
8,817 |
8,854 |
9,216 |
9,718 |
9,973 |
10,126 |
10,243 |
10,704 |
10,868 |
10,710 |
10,921 |
Total Non-Interest Expense |
|
8,561 |
8,688 |
10,054 |
10,065 |
8,810 |
9,760 |
10,529 |
10,246 |
9,316 |
11,243 |
10,136 |
Property & Liability Insurance Claims |
|
5,924 |
5,959 |
7,227 |
7,149 |
5,880 |
6,656 |
7,373 |
6,996 |
6,034 |
8,006 |
6,789 |
Other Operating Expenses |
|
1,203 |
1,267 |
1,308 |
1,312 |
1,289 |
1,406 |
1,478 |
1,460 |
1,475 |
1,459 |
1,545 |
Amortization Expense |
|
1,434 |
1,462 |
1,519 |
1,604 |
1,641 |
1,698 |
1,678 |
1,790 |
1,807 |
1,778 |
1,802 |
Income Tax Expense |
|
168 |
-47 |
-34 |
68 |
393 |
247 |
122 |
300 |
512 |
73 |
372 |
Basic Earnings per Share |
|
$3.51 |
$4.18 |
($0.07) |
$1.75 |
$7.07 |
$4.87 |
$2.32 |
$5.50 |
$9.07 |
$1.73 |
$6.63 |
Weighted Average Basic Shares Outstanding |
|
237M |
231.70M |
229.70M |
228.80M |
229.70M |
229M |
228.60M |
227.40M |
228M |
226.90M |
225.90M |
Diluted Earnings per Share |
|
$3.46 |
$4.13 |
($0.07) |
$1.74 |
$6.99 |
$4.80 |
$2.29 |
$5.42 |
$8.96 |
$1.70 |
$6.53 |
Weighted Average Diluted Shares Outstanding |
|
239.70M |
234.40M |
229.70M |
231.10M |
232.20M |
232M |
231.50M |
230.60M |
231.10M |
230.40M |
229.30M |
Weighted Average Basic & Diluted Shares Outstanding |
|
232.09M |
230.98M |
228.94M |
228.40M |
229.13M |
228.99M |
227.93M |
227.02M |
226.73M |
226.57M |
225.13M |
Cash Dividends to Common per Share |
|
- |
$0.93 |
$1.00 |
$1.00 |
- |
$1.00 |
$1.05 |
$1.05 |
- |
$1.05 |
$1.10 |
Annual Cash Flow Statements for Travelers Companies
This table details how cash moves in and out of Travelers Companies' 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 |
|
80 |
6.00 |
-73 |
37 |
29 |
121 |
227 |
40 |
38 |
-149 |
49 |
Net Cash From Operating Activities |
|
6,834 |
3,434 |
4,469 |
4,148 |
4,380 |
5,205 |
6,519 |
7,274 |
6,465 |
7,711 |
9,074 |
Net Cash From Continuing Operating Activities |
|
3,693 |
3,434 |
4,469 |
4,148 |
4,380 |
5,205 |
6,519 |
7,274 |
6,465 |
7,711 |
9,074 |
Net Income / (Loss) Continuing Operations |
|
3,692 |
3,439 |
3,014 |
2,056 |
2,523 |
2,622 |
2,697 |
3,662 |
2,842 |
2,991 |
4,999 |
Consolidated Net Income / (Loss) |
|
3,692 |
3,439 |
3,014 |
2,056 |
2,523 |
2,622 |
2,697 |
3,662 |
2,842 |
2,991 |
4,999 |
Depreciation Expense |
|
- |
818 |
826 |
813 |
803 |
763 |
789 |
870 |
826 |
722 |
715 |
Amortization Expense |
|
3,882 |
3,885 |
3,985 |
4,166 |
4,381 |
4,601 |
4,773 |
5,043 |
5,515 |
6,226 |
6,973 |
Non-Cash Adjustments to Reconcile Net Income |
|
-302 |
-48 |
266 |
-233 |
-592 |
138 |
-32 |
-352 |
-273 |
432 |
140 |
Changes in Operating Assets and Liabilities, net |
|
-438 |
-4,660 |
-3,622 |
-2,654 |
-2,735 |
-2,919 |
-1,708 |
-1,949 |
-2,445 |
-2,660 |
-3,753 |
Net Cash From Investing Activities |
|
206 |
317 |
-1,727 |
-2,202 |
-2,329 |
-2,902 |
-4,892 |
-5,196 |
-3,728 |
-6,821 |
-7,264 |
Net Cash From Continuing Investing Activities |
|
206 |
317 |
-1,727 |
-2,202 |
-2,329 |
-2,902 |
-4,892 |
-5,196 |
-3,728 |
-6,821 |
-7,264 |
Purchase of Investment Securities |
|
-12,847 |
-13,439 |
-12,825 |
-14,062 |
-14,310 |
-12,691 |
-15,681 |
-17,754 |
-16,693 |
-18,483 |
-18,120 |
Sale and/or Maturity of Investments |
|
13,053 |
13,756 |
11,098 |
11,860 |
12,303 |
9,789 |
10,789 |
12,558 |
12,965 |
11,662 |
10,856 |
Net Cash From Financing Activities |
|
-3,866 |
-3,733 |
-2,806 |
-1,920 |
-2,012 |
-2,187 |
-1,416 |
-2,037 |
-2,669 |
-1,051 |
-1,747 |
Net Cash From Continuing Financing Activities |
|
-3,809 |
-3,733 |
-2,806 |
-1,920 |
-2,012 |
-2,187 |
-1,416 |
-2,037 |
-2,669 |
-1,051 |
-1,747 |
Issuance of Debt |
|
0.00 |
392 |
491 |
789 |
591 |
492 |
490 |
739 |
0.00 |
738 |
0.00 |
Repurchase of Common Equity |
|
-3,275 |
-3,150 |
-2,400 |
-1,378 |
-1,270 |
-1,500 |
-625 |
-2,156 |
-2,000 |
-958 |
-1,003 |
Payment of Dividends |
|
-729 |
-739 |
-757 |
-785 |
-814 |
-844 |
-861 |
-869 |
-875 |
-908 |
-951 |
Other Financing Activities, Net |
|
138 |
164 |
260 |
111 |
81 |
165 |
80 |
249 |
206 |
77 |
207 |
Effect of Exchange Rate Changes |
|
- |
-12 |
-9.00 |
11 |
-10 |
5.00 |
16 |
-1.00 |
-30 |
12 |
-14 |
Cash Interest Paid |
|
- |
365 |
358 |
367 |
347 |
338 |
339 |
337 |
349 |
370 |
390 |
Cash Income Taxes Paid |
|
1,147 |
1,207 |
892 |
514 |
408 |
428 |
578 |
707 |
817 |
201 |
1,310 |
Quarterly Cash Flow Statements for Travelers Companies
This table details how cash moves in and out of Travelers Companies' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
26 |
-32 |
-162 |
-12 |
57 |
17 |
62 |
43 |
-73 |
25 |
-65 |
Net Cash From Operating Activities |
|
1,340 |
1,012 |
1,549 |
3,046 |
2,104 |
1,458 |
1,677 |
3,875 |
2,064 |
1,360 |
2,334 |
Net Cash From Continuing Operating Activities |
|
1,340 |
1,012 |
1,549 |
3,046 |
2,104 |
1,458 |
1,677 |
3,875 |
2,064 |
1,360 |
2,334 |
Net Income / (Loss) Continuing Operations |
|
819 |
975 |
-14 |
404 |
1,626 |
1,123 |
534 |
1,260 |
2,082 |
395 |
1,509 |
Consolidated Net Income / (Loss) |
|
819 |
975 |
-14 |
404 |
1,626 |
1,123 |
534 |
1,260 |
2,082 |
395 |
1,509 |
Depreciation Expense |
|
187 |
204 |
179 |
169 |
170 |
196 |
182 |
174 |
163 |
188 |
164 |
Amortization Expense |
|
1,434 |
1,462 |
1,519 |
1,604 |
1,641 |
1,698 |
1,678 |
1,790 |
1,807 |
1,778 |
1,802 |
Non-Cash Adjustments to Reconcile Net Income |
|
-23 |
-693 |
-19 |
652 |
492 |
-644 |
-384 |
785 |
383 |
-860 |
-84 |
Changes in Operating Assets and Liabilities, net |
|
-1,077 |
-936 |
-116 |
217 |
-1,825 |
-915 |
-333 |
-134 |
-2,371 |
-141 |
-1,057 |
Net Cash From Investing Activities |
|
-674 |
-455 |
-1,857 |
-2,725 |
-1,784 |
-1,037 |
-1,143 |
-3,391 |
-1,693 |
-808 |
-1,716 |
Net Cash From Continuing Investing Activities |
|
-674 |
-455 |
-1,857 |
-2,725 |
-1,784 |
-1,037 |
-1,143 |
-3,391 |
-1,693 |
-808 |
-1,716 |
Purchase of Investment Securities |
|
-3,637 |
-4,642 |
-4,021 |
-6,245 |
-3,575 |
-3,875 |
-3,804 |
-5,653 |
-4,334 |
-4,540 |
-5,095 |
Sale and/or Maturity of Investments |
|
2,963 |
4,187 |
2,164 |
3,520 |
1,791 |
2,838 |
2,661 |
2,262 |
2,641 |
3,732 |
3,379 |
Net Cash From Financing Activities |
|
-658 |
-593 |
138 |
-323 |
-273 |
-399 |
-472 |
-454 |
-422 |
-535 |
-702 |
Net Cash From Continuing Financing Activities |
|
-658 |
-593 |
138 |
-323 |
-273 |
-399 |
-472 |
-454 |
-422 |
-535 |
-702 |
Repurchase of Common Equity |
|
-500 |
-398 |
-396 |
-100 |
-64 |
-250 |
-249 |
-248 |
-256 |
-250 |
-500 |
Payment of Dividends |
|
-219 |
-215 |
-232 |
-229 |
-232 |
-229 |
-244 |
-238 |
-240 |
-240 |
-250 |
Other Financing Activities, Net |
|
61 |
20 |
28 |
6.00 |
23 |
80 |
21 |
32 |
74 |
-45 |
48 |
Effect of Exchange Rate Changes |
|
18 |
4.00 |
8.00 |
-10 |
10 |
-5.00 |
- |
13 |
-22 |
8.00 |
19 |
Cash Interest Paid |
|
115 |
60 |
115 |
59 |
136 |
60 |
135 |
60 |
135 |
61 |
136 |
Cash Income Taxes Paid |
|
154 |
-16 |
155 |
13 |
49 |
24 |
831 |
92 |
363 |
24 |
538 |
Annual Balance Sheets for Travelers Companies
This table presents Travelers Companies' 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 |
|
103,078 |
100,184 |
100,245 |
103,483 |
104,233 |
110,122 |
116,764 |
120,466 |
115,717 |
125,978 |
133,189 |
Cash and Due from Banks |
|
374 |
380 |
307 |
344 |
373 |
494 |
721 |
761 |
799 |
650 |
699 |
Trading Account Securities |
|
64,373 |
61,363 |
61,247 |
63,147 |
63,832 |
68,559 |
74,003 |
78,703 |
71,967 |
78,415 |
84,353 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
685 |
642 |
630 |
606 |
624 |
618 |
603 |
615 |
650 |
688 |
752 |
Unearned Premiums Asset |
|
16,236 |
16,003 |
15,598 |
16,004 |
16,454 |
16,833 |
16,951 |
17,439 |
18,009 |
19,575 |
20,312 |
Deferred Acquisition Cost |
|
1,835 |
1,849 |
1,923 |
2,025 |
2,120 |
2,273 |
2,358 |
2,542 |
2,836 |
3,306 |
3,494 |
Goodwill |
|
3,611 |
3,573 |
3,580 |
3,951 |
3,937 |
3,961 |
3,976 |
4,008 |
3,952 |
3,976 |
4,233 |
Intangible Assets |
|
304 |
279 |
268 |
342 |
345 |
330 |
317 |
306 |
287 |
277 |
360 |
Other Assets |
|
15,660 |
16,095 |
16,692 |
17,064 |
16,548 |
17,054 |
17,351 |
16,092 |
17,217 |
19,091 |
18,986 |
Total Liabilities & Shareholders' Equity |
|
103,078 |
100,184 |
100,245 |
103,483 |
104,233 |
110,122 |
116,764 |
120,466 |
115,717 |
125,978 |
133,189 |
Total Liabilities |
|
78,242 |
76,586 |
77,024 |
79,752 |
81,339 |
84,179 |
87,563 |
91,579 |
94,157 |
101,057 |
105,325 |
Short-Term Debt |
|
4,362 |
4,374 |
4,609 |
4,775 |
4,785 |
4,619 |
4,261 |
3,911 |
3,596 |
3,269 |
3,189 |
Long-Term Debt |
|
6,349 |
6,344 |
6,437 |
6,571 |
6,564 |
6,558 |
6,550 |
7,290 |
7,292 |
8,031 |
8,033 |
Claims and Claim Expense |
|
49,850 |
48,295 |
47,949 |
49,650 |
50,668 |
51,849 |
54,521 |
56,907 |
58,649 |
61,627 |
64,093 |
Unearned Premiums Liability |
|
12,175 |
12,267 |
12,602 |
13,189 |
13,844 |
14,967 |
15,578 |
16,853 |
18,659 |
21,390 |
22,839 |
Other Long-Term Liabilities |
|
5,506 |
5,306 |
5,427 |
5,567 |
5,478 |
6,186 |
6,653 |
6,618 |
5,961 |
6,740 |
7,171 |
Total Equity & Noncontrolling Interests |
|
24,836 |
23,598 |
23,221 |
23,731 |
22,894 |
25,943 |
29,201 |
28,887 |
21,560 |
24,921 |
27,864 |
Total Preferred & Common Equity |
|
24,836 |
23,598 |
23,221 |
23,731 |
22,894 |
25,943 |
29,201 |
28,887 |
21,560 |
24,921 |
27,864 |
Total Common Equity |
|
24,836 |
23,598 |
23,221 |
23,731 |
22,894 |
25,943 |
29,201 |
28,887 |
21,560 |
24,921 |
27,864 |
Common Stock |
|
21,843 |
22,172 |
22,614 |
22,886 |
23,144 |
23,469 |
23,743 |
24,154 |
24,565 |
24,906 |
25,452 |
Retained Earnings |
|
27,251 |
29,945 |
32,196 |
33,462 |
35,204 |
36,977 |
38,771 |
41,555 |
43,516 |
45,591 |
49,630 |
Treasury Stock |
|
-25,138 |
-28,362 |
-30,834 |
-32,274 |
-33,595 |
-35,143 |
-35,815 |
-38,015 |
-40,076 |
-41,105 |
-42,251 |
Accumulated Other Comprehensive Income / (Loss) |
|
880 |
-157 |
-755 |
-343 |
-1,859 |
640 |
2,502 |
1,193 |
-6,445 |
-4,471 |
-4,967 |
Quarterly Balance Sheets for Travelers Companies
This table presents Travelers Companies' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
115,717 |
118,352 |
120,573 |
121,384 |
125,978 |
127,410 |
129,315 |
134,588 |
133,189 |
135,977 |
138,873 |
Cash and Due from Banks |
|
799 |
767 |
605 |
593 |
650 |
667 |
729 |
772 |
699 |
724 |
659 |
Trading Account Securities |
|
71,967 |
73,563 |
73,799 |
73,157 |
78,415 |
78,680 |
79,832 |
84,687 |
84,353 |
86,044 |
88,220 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
650 |
594 |
649 |
623 |
688 |
648 |
690 |
665 |
752 |
703 |
785 |
Unearned Premiums Asset |
|
18,009 |
18,934 |
19,750 |
20,001 |
19,575 |
20,464 |
21,068 |
20,848 |
20,312 |
21,484 |
21,793 |
Deferred Acquisition Cost |
|
2,836 |
3,005 |
3,212 |
3,330 |
3,306 |
3,380 |
3,508 |
3,579 |
3,494 |
3,540 |
3,667 |
Goodwill |
|
3,952 |
3,959 |
3,975 |
3,955 |
3,976 |
4,251 |
4,250 |
4,273 |
4,233 |
4,245 |
4,283 |
Intangible Assets |
|
287 |
285 |
283 |
278 |
277 |
376 |
371 |
368 |
360 |
356 |
348 |
Other Assets |
|
17,217 |
17,245 |
18,300 |
19,447 |
19,091 |
18,944 |
18,867 |
19,396 |
18,986 |
18,881 |
19,118 |
Total Liabilities & Shareholders' Equity |
|
115,717 |
118,352 |
120,573 |
121,384 |
125,978 |
127,410 |
129,315 |
134,588 |
133,189 |
135,977 |
138,873 |
Total Liabilities |
|
94,157 |
95,300 |
98,718 |
101,406 |
101,057 |
102,388 |
104,453 |
106,892 |
105,325 |
107,786 |
109,355 |
Short-Term Debt |
|
3,596 |
3,617 |
3,469 |
4,294 |
3,269 |
4,172 |
4,161 |
4,231 |
3,189 |
3,210 |
3,112 |
Long-Term Debt |
|
7,292 |
7,292 |
8,031 |
8,031 |
8,031 |
8,032 |
8,032 |
8,033 |
8,033 |
8,033 |
8,034 |
Claims and Claim Expense |
|
58,649 |
59,064 |
60,571 |
61,709 |
61,627 |
62,487 |
63,857 |
64,746 |
64,093 |
65,976 |
66,941 |
Unearned Premiums Liability |
|
18,659 |
19,904 |
20,940 |
21,058 |
21,390 |
21,307 |
22,090 |
22,783 |
22,839 |
23,816 |
24,275 |
Other Long-Term Liabilities |
|
5,961 |
5,423 |
5,707 |
6,314 |
6,740 |
6,390 |
6,313 |
7,099 |
7,171 |
6,751 |
6,993 |
Total Equity & Noncontrolling Interests |
|
21,560 |
23,052 |
21,855 |
19,978 |
24,921 |
25,022 |
24,862 |
27,696 |
27,864 |
28,191 |
29,518 |
Total Preferred & Common Equity |
|
21,560 |
23,052 |
21,855 |
19,978 |
24,921 |
25,022 |
24,862 |
27,696 |
27,864 |
28,191 |
29,518 |
Total Common Equity |
|
21,560 |
23,052 |
21,855 |
19,978 |
24,921 |
25,022 |
24,862 |
27,696 |
27,864 |
28,191 |
29,518 |
Common Stock |
|
24,565 |
24,703 |
24,776 |
24,831 |
24,906 |
25,163 |
25,245 |
25,339 |
25,452 |
25,584 |
25,728 |
Retained Earnings |
|
43,516 |
44,273 |
44,026 |
44,198 |
45,591 |
46,483 |
46,773 |
47,789 |
49,630 |
49,784 |
51,041 |
Treasury Stock |
|
-40,076 |
-40,538 |
-40,938 |
-41,039 |
-41,105 |
-41,493 |
-41,746 |
-41,999 |
-42,251 |
-42,609 |
-43,166 |
Accumulated Other Comprehensive Income / (Loss) |
|
-6,445 |
-5,386 |
-6,009 |
-8,012 |
-4,471 |
-5,131 |
-5,410 |
-3,433 |
-4,967 |
-4,568 |
-4,085 |
Annual Metrics And Ratios for Travelers Companies
This table displays calculated financial ratios and metrics derived from Travelers Companies' official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.77% |
-1.35% |
3.10% |
4.66% |
4.90% |
4.37% |
1.30% |
8.96% |
5.97% |
12.19% |
12.30% |
EBITDA Growth |
|
2.34% |
5.26% |
-6.13% |
-13.03% |
5.66% |
4.38% |
3.49% |
17.87% |
-6.52% |
6.44% |
34.39% |
EBIT Growth |
|
2.91% |
-6.86% |
-14.49% |
-32.64% |
8.46% |
5.98% |
3.15% |
37.72% |
-24.76% |
0.51% |
83.33% |
NOPAT Growth |
|
0.52% |
-6.85% |
-12.36% |
-31.79% |
22.71% |
3.92% |
2.86% |
35.78% |
-22.39% |
5.24% |
67.13% |
Net Income Growth |
|
0.52% |
-6.85% |
-12.36% |
-31.79% |
22.71% |
3.92% |
2.86% |
35.78% |
-22.39% |
5.24% |
67.13% |
EPS Growth |
|
9.86% |
1.68% |
-5.51% |
-28.70% |
26.60% |
6.90% |
6.05% |
37.74% |
-18.77% |
8.67% |
67.87% |
Operating Cash Flow Growth |
|
-0.58% |
-49.75% |
30.14% |
-7.18% |
5.59% |
18.84% |
25.25% |
11.58% |
-11.12% |
19.27% |
17.68% |
Free Cash Flow Firm Growth |
|
-18.68% |
19.35% |
-34.41% |
-59.32% |
169.42% |
-107.60% |
23.53% |
1,938.97% |
192.30% |
-107.46% |
372.89% |
Invested Capital Growth |
|
-0.62% |
-3.46% |
-0.14% |
2.36% |
-2.38% |
8.40% |
7.79% |
0.19% |
-19.06% |
11.63% |
7.91% |
Revenue Q/Q Growth |
|
0.22% |
-0.45% |
1.94% |
0.90% |
1.19% |
0.88% |
1.07% |
1.80% |
1.74% |
3.23% |
2.40% |
EBITDA Q/Q Growth |
|
1.15% |
6.26% |
12.15% |
-4.73% |
-0.88% |
4.61% |
7.40% |
1.13% |
-5.38% |
13.43% |
5.59% |
EBIT Q/Q Growth |
|
1.78% |
-5.03% |
2.35% |
-13.93% |
-3.71% |
11.67% |
20.11% |
0.77% |
-16.50% |
44.12% |
10.26% |
NOPAT Q/Q Growth |
|
1.37% |
-4.76% |
2.62% |
-16.01% |
2.85% |
10.63% |
19.34% |
0.63% |
-15.32% |
36.95% |
10.04% |
Net Income Q/Q Growth |
|
1.37% |
-4.76% |
2.62% |
-16.01% |
2.85% |
10.63% |
19.34% |
0.63% |
-15.32% |
36.95% |
10.04% |
EPS Q/Q Growth |
|
3.98% |
-2.51% |
4.68% |
-14.97% |
3.57% |
11.34% |
20.50% |
1.54% |
-13.77% |
38.12% |
10.10% |
Operating Cash Flow Q/Q Growth |
|
24.21% |
-39.79% |
216.95% |
-15.19% |
6.96% |
9.79% |
8.11% |
-2.79% |
-5.16% |
11.00% |
-0.44% |
Free Cash Flow Firm Q/Q Growth |
|
23.83% |
3.02% |
-0.78% |
-49.90% |
-5.17% |
4.85% |
-387.50% |
15.71% |
-14.07% |
-192.54% |
168.53% |
Invested Capital Q/Q Growth |
|
-2.68% |
-3.62% |
-3.35% |
-0.96% |
-0.25% |
0.41% |
1.90% |
0.71% |
4.79% |
12.13% |
-2.19% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
33.47% |
35.71% |
32.51% |
27.02% |
27.21% |
27.22% |
27.81% |
30.08% |
26.54% |
25.18% |
30.13% |
EBIT Margin |
|
18.99% |
17.93% |
14.87% |
9.57% |
9.89% |
10.05% |
10.23% |
12.93% |
9.18% |
8.22% |
13.43% |
Profit (Net Income) Margin |
|
13.77% |
13.01% |
11.06% |
7.21% |
8.43% |
8.39% |
8.52% |
10.62% |
7.78% |
7.30% |
10.86% |
Tax Burden Percent |
|
72.55% |
72.55% |
74.36% |
75.31% |
85.21% |
83.56% |
83.32% |
82.14% |
84.73% |
88.73% |
80.89% |
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 |
|
27.45% |
27.45% |
25.64% |
24.69% |
14.79% |
16.44% |
16.68% |
17.86% |
15.27% |
11.27% |
19.11% |
Return on Invested Capital (ROIC) |
|
10.35% |
9.85% |
8.79% |
5.93% |
7.28% |
7.35% |
6.99% |
9.14% |
7.84% |
8.71% |
13.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.35% |
9.85% |
8.79% |
5.93% |
7.28% |
7.35% |
6.99% |
9.14% |
7.84% |
8.71% |
13.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.52% |
4.36% |
4.09% |
2.83% |
3.54% |
3.39% |
2.79% |
3.46% |
3.43% |
4.16% |
5.66% |
Return on Equity (ROE) |
|
14.88% |
14.20% |
12.88% |
8.76% |
10.82% |
10.74% |
9.78% |
12.61% |
11.27% |
12.87% |
18.94% |
Cash Return on Invested Capital (CROIC) |
|
10.97% |
13.37% |
8.93% |
3.59% |
9.69% |
-0.71% |
-0.51% |
8.95% |
28.90% |
-2.28% |
5.67% |
Operating Return on Assets (OROA) |
|
4.92% |
4.66% |
4.04% |
2.68% |
2.85% |
2.93% |
2.85% |
3.76% |
2.84% |
2.79% |
4.77% |
Return on Assets (ROA) |
|
3.57% |
3.38% |
3.01% |
2.02% |
2.43% |
2.45% |
2.38% |
3.09% |
2.41% |
2.48% |
3.86% |
Return on Common Equity (ROCE) |
|
14.88% |
14.20% |
12.88% |
8.76% |
10.82% |
10.74% |
9.78% |
12.61% |
11.27% |
12.87% |
18.94% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.87% |
14.57% |
12.98% |
8.66% |
11.02% |
10.11% |
9.24% |
12.68% |
13.18% |
12.00% |
17.94% |
Net Operating Profit after Tax (NOPAT) |
|
3,692 |
3,439 |
3,014 |
2,056 |
2,523 |
2,622 |
2,697 |
3,662 |
2,842 |
2,991 |
4,999 |
NOPAT Margin |
|
13.77% |
13.01% |
11.06% |
7.21% |
8.43% |
8.39% |
8.52% |
10.62% |
7.78% |
7.30% |
10.86% |
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 |
|
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 |
|
81.01% |
82.07% |
85.13% |
90.43% |
90.11% |
89.95% |
89.77% |
87.07% |
90.82% |
91.78% |
86.57% |
Earnings before Interest and Taxes (EBIT) |
|
5,089 |
4,740 |
4,053 |
2,730 |
2,961 |
3,138 |
3,237 |
4,458 |
3,354 |
3,371 |
6,180 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8,971 |
9,443 |
8,864 |
7,709 |
8,145 |
8,502 |
8,799 |
10,371 |
9,695 |
10,319 |
13,868 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.14 |
1.20 |
1.26 |
1.35 |
1.22 |
1.23 |
1.13 |
1.26 |
1.96 |
1.71 |
1.96 |
Price to Tangible Book Value (P/TBV) |
|
1.35 |
1.43 |
1.51 |
1.65 |
1.50 |
1.47 |
1.32 |
1.48 |
2.44 |
2.07 |
2.35 |
Price to Revenue (P/Rev) |
|
1.05 |
1.07 |
1.07 |
1.12 |
0.93 |
1.02 |
1.04 |
1.06 |
1.15 |
1.04 |
1.19 |
Price to Earnings (P/E) |
|
7.65 |
8.22 |
9.72 |
15.56 |
11.09 |
12.16 |
12.22 |
9.96 |
14.84 |
14.29 |
10.94 |
Dividend Yield |
|
2.52% |
2.56% |
2.54% |
2.42% |
2.87% |
2.61% |
2.59% |
2.35% |
2.04% |
2.10% |
1.72% |
Earnings Yield |
|
13.08% |
12.17% |
10.29% |
6.43% |
9.02% |
8.22% |
8.18% |
10.04% |
6.74% |
7.00% |
9.14% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.08 |
1.13 |
1.17 |
1.23 |
1.14 |
1.15 |
1.08 |
1.17 |
1.61 |
1.47 |
1.67 |
Enterprise Value to Revenue (EV/Rev) |
|
1.44 |
1.46 |
1.47 |
1.51 |
1.30 |
1.36 |
1.36 |
1.36 |
1.43 |
1.30 |
1.42 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.30 |
4.09 |
4.52 |
5.58 |
4.78 |
5.01 |
4.89 |
4.52 |
5.39 |
5.17 |
4.70 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.58 |
8.14 |
9.88 |
15.75 |
13.15 |
13.57 |
13.30 |
10.53 |
15.59 |
15.84 |
10.55 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.45 |
11.23 |
13.28 |
20.91 |
15.44 |
16.24 |
15.96 |
12.81 |
18.39 |
17.85 |
13.04 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.64 |
11.24 |
8.96 |
10.37 |
8.89 |
8.18 |
6.60 |
6.45 |
8.09 |
6.92 |
7.19 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.86 |
8.27 |
13.07 |
34.51 |
11.60 |
0.00 |
0.00 |
13.09 |
4.99 |
0.00 |
30.56 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.43 |
0.45 |
0.48 |
0.48 |
0.50 |
0.43 |
0.37 |
0.39 |
0.51 |
0.45 |
0.40 |
Long-Term Debt to Equity |
|
0.26 |
0.27 |
0.28 |
0.28 |
0.29 |
0.25 |
0.22 |
0.25 |
0.34 |
0.32 |
0.29 |
Financial Leverage |
|
0.44 |
0.44 |
0.46 |
0.48 |
0.49 |
0.46 |
0.40 |
0.38 |
0.44 |
0.48 |
0.43 |
Leverage Ratio |
|
4.17 |
4.20 |
4.28 |
4.34 |
4.46 |
4.39 |
4.11 |
4.08 |
4.68 |
5.20 |
4.91 |
Compound Leverage Factor |
|
4.17 |
4.20 |
4.28 |
4.34 |
4.46 |
4.39 |
4.11 |
4.08 |
4.68 |
5.20 |
4.91 |
Debt to Total Capital |
|
30.13% |
31.23% |
32.24% |
32.35% |
33.14% |
30.11% |
27.02% |
27.94% |
33.56% |
31.20% |
28.71% |
Short-Term Debt to Total Capital |
|
12.27% |
12.75% |
13.45% |
13.61% |
13.97% |
12.44% |
10.65% |
9.76% |
11.08% |
9.03% |
8.16% |
Long-Term Debt to Total Capital |
|
17.86% |
18.49% |
18.78% |
18.73% |
19.17% |
17.67% |
16.37% |
18.19% |
22.47% |
22.17% |
20.55% |
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 |
|
69.87% |
68.77% |
67.76% |
67.65% |
66.86% |
69.89% |
72.98% |
72.06% |
66.44% |
68.80% |
71.29% |
Debt to EBITDA |
|
1.19 |
1.14 |
1.25 |
1.47 |
1.39 |
1.31 |
1.23 |
1.08 |
1.12 |
1.10 |
0.81 |
Net Debt to EBITDA |
|
1.15 |
1.09 |
1.21 |
1.43 |
1.35 |
1.26 |
1.15 |
1.01 |
1.04 |
1.03 |
0.76 |
Long-Term Debt to EBITDA |
|
0.71 |
0.67 |
0.73 |
0.85 |
0.81 |
0.77 |
0.74 |
0.70 |
0.75 |
0.78 |
0.58 |
Debt to NOPAT |
|
2.90 |
3.12 |
3.66 |
5.52 |
4.50 |
4.26 |
4.01 |
3.06 |
3.83 |
3.78 |
2.24 |
Net Debt to NOPAT |
|
2.80 |
3.01 |
3.56 |
5.35 |
4.35 |
4.07 |
3.74 |
2.85 |
3.55 |
3.56 |
2.11 |
Long-Term Debt to NOPAT |
|
1.72 |
1.84 |
2.14 |
3.20 |
2.60 |
2.50 |
2.43 |
1.99 |
2.57 |
2.69 |
1.61 |
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) |
|
3,913 |
4,670 |
3,063 |
1,246 |
3,357 |
-255 |
-195 |
3,586 |
10,482 |
-782 |
2,134 |
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 |
|
10.60 |
12.52 |
8.44 |
3.38 |
9.54 |
-0.74 |
-0.58 |
10.55 |
29.86 |
-2.08 |
5.44 |
Operating Cash Flow to Interest Expense |
|
18.52 |
9.21 |
12.31 |
11.24 |
12.44 |
15.13 |
19.23 |
21.39 |
18.42 |
20.51 |
23.15 |
Operating Cash Flow Less CapEx to Interest Expense |
|
18.52 |
9.21 |
12.31 |
11.24 |
12.44 |
15.13 |
19.23 |
21.39 |
18.42 |
20.51 |
23.15 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.26 |
0.26 |
0.27 |
0.28 |
0.29 |
0.29 |
0.28 |
0.29 |
0.31 |
0.34 |
0.36 |
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 |
|
35,547 |
34,316 |
34,267 |
35,077 |
34,243 |
37,120 |
40,012 |
40,088 |
32,448 |
36,221 |
39,086 |
Invested Capital Turnover |
|
0.75 |
0.76 |
0.80 |
0.82 |
0.86 |
0.88 |
0.82 |
0.86 |
1.01 |
1.19 |
1.22 |
Increase / (Decrease) in Invested Capital |
|
-221 |
-1,231 |
-49 |
810 |
-834 |
2,877 |
2,892 |
76 |
-7,640 |
3,773 |
2,865 |
Enterprise Value (EV) |
|
38,563 |
38,606 |
40,030 |
42,994 |
38,952 |
42,579 |
43,054 |
46,924 |
52,275 |
53,381 |
65,210 |
Market Capitalization |
|
28,226 |
28,268 |
29,291 |
31,992 |
27,976 |
31,896 |
32,964 |
36,484 |
42,186 |
42,731 |
54,687 |
Book Value per Share |
|
$74.94 |
$77.57 |
$81.75 |
$86.71 |
$86.43 |
$100.51 |
$115.28 |
$117.42 |
$92.00 |
$109.11 |
$122.74 |
Tangible Book Value per Share |
|
$63.13 |
$64.91 |
$68.20 |
$71.02 |
$70.27 |
$83.89 |
$98.33 |
$99.89 |
$73.91 |
$90.49 |
$102.51 |
Total Capital |
|
35,547 |
34,316 |
34,267 |
35,077 |
34,243 |
37,120 |
40,012 |
40,088 |
32,448 |
36,221 |
39,086 |
Total Debt |
|
10,711 |
10,718 |
11,046 |
11,346 |
11,349 |
11,177 |
10,811 |
11,201 |
10,888 |
11,300 |
11,222 |
Total Long-Term Debt |
|
6,349 |
6,344 |
6,437 |
6,571 |
6,564 |
6,558 |
6,550 |
7,290 |
7,292 |
8,031 |
8,033 |
Net Debt |
|
10,337 |
10,338 |
10,739 |
11,002 |
10,976 |
10,683 |
10,090 |
10,440 |
10,089 |
10,650 |
10,523 |
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) |
|
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) |
|
10,711 |
10,718 |
11,046 |
11,346 |
11,349 |
11,177 |
10,811 |
11,201 |
10,888 |
11,300 |
11,222 |
Total Depreciation and Amortization (D&A) |
|
3,882 |
4,703 |
4,811 |
4,979 |
5,184 |
5,364 |
5,562 |
5,913 |
6,341 |
6,948 |
7,688 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.01 |
$10.56 |
$14.63 |
$11.91 |
$12.93 |
$21.76 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
260M |
253.50M |
248.50M |
237M |
229.70M |
228M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.92 |
$10.52 |
$14.49 |
$11.77 |
$12.79 |
$21.47 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
262.30M |
254.60M |
250.80M |
239.70M |
232.20M |
231.10M |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
255.03M |
252.21M |
241.50M |
232.09M |
229.13M |
226.73M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,692 |
3,439 |
3,014 |
2,056 |
2,523 |
2,622 |
2,697 |
3,662 |
2,842 |
2,991 |
4,999 |
Normalized NOPAT Margin |
|
13.77% |
13.01% |
11.06% |
7.21% |
8.43% |
8.39% |
8.52% |
10.62% |
7.78% |
7.30% |
10.86% |
Pre Tax Income Margin |
|
18.99% |
17.93% |
14.87% |
9.57% |
9.89% |
10.05% |
10.23% |
12.93% |
9.18% |
8.22% |
13.43% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
13.79 |
12.71 |
11.17 |
7.40 |
8.41 |
9.12 |
9.55 |
13.11 |
9.56 |
8.97 |
15.77 |
NOPAT to Interest Expense |
|
10.01 |
9.22 |
8.30 |
5.57 |
7.17 |
7.62 |
7.96 |
10.77 |
8.10 |
7.95 |
12.75 |
EBIT Less CapEx to Interest Expense |
|
13.79 |
12.71 |
11.17 |
7.40 |
8.41 |
9.12 |
9.55 |
13.11 |
9.56 |
8.97 |
15.77 |
NOPAT Less CapEx to Interest Expense |
|
10.01 |
9.22 |
8.30 |
5.57 |
7.17 |
7.62 |
7.96 |
10.77 |
8.10 |
7.95 |
12.75 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.75% |
21.49% |
25.12% |
38.18% |
32.26% |
32.19% |
31.92% |
23.73% |
30.79% |
30.36% |
19.02% |
Augmented Payout Ratio |
|
108.45% |
113.09% |
104.74% |
105.20% |
82.60% |
89.40% |
55.10% |
82.61% |
101.16% |
62.39% |
39.09% |
Quarterly Metrics And Ratios for Travelers Companies
This table displays calculated financial ratios and metrics derived from Travelers Companies' official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
7.00% |
10.25% |
10.59% |
14.35% |
13.42% |
15.74% |
11.78% |
12.04% |
9.98% |
5.22% |
7.44% |
EBITDA Growth |
|
-17.44% |
-4.84% |
-26.08% |
5.45% |
46.86% |
25.83% |
52.48% |
56.97% |
19.16% |
-25.43% |
52.90% |
EBIT Growth |
|
-40.18% |
-21.49% |
-107.31% |
-10.61% |
104.56% |
47.63% |
1,466.67% |
230.51% |
28.48% |
-65.84% |
186.74% |
NOPAT Growth |
|
-38.56% |
-4.22% |
-106.10% |
-11.01% |
98.53% |
15.18% |
1,689.29% |
211.88% |
28.04% |
-64.83% |
182.58% |
Net Income Growth |
|
-38.56% |
-4.22% |
-102.54% |
-11.01% |
98.53% |
15.18% |
3,914.29% |
211.88% |
28.04% |
-64.83% |
182.58% |
EPS Growth |
|
-35.21% |
-0.48% |
-103.08% |
-7.94% |
102.02% |
16.22% |
3,371.43% |
211.49% |
28.18% |
-64.58% |
185.15% |
Operating Cash Flow Growth |
|
-20.80% |
-20.06% |
12.65% |
22.62% |
57.01% |
44.07% |
8.26% |
27.22% |
-1.90% |
-6.72% |
39.18% |
Free Cash Flow Firm Growth |
|
572.95% |
10.96% |
-92.56% |
-110.06% |
-125.38% |
-157.03% |
-698.04% |
-584.17% |
63.53% |
15.36% |
33.67% |
Invested Capital Growth |
|
-19.06% |
-7.57% |
-1.66% |
4.32% |
11.63% |
9.61% |
11.09% |
23.70% |
7.91% |
5.93% |
9.74% |
Revenue Q/Q Growth |
|
3.61% |
0.71% |
4.06% |
5.31% |
2.77% |
2.78% |
0.49% |
5.55% |
0.88% |
-1.67% |
2.61% |
EBITDA Q/Q Growth |
|
22.50% |
-0.54% |
-36.39% |
36.06% |
70.60% |
-14.78% |
-22.92% |
40.06% |
29.51% |
-46.67% |
58.05% |
EBIT Q/Q Growth |
|
86.93% |
-5.98% |
-105.17% |
1,083.33% |
327.75% |
-32.14% |
-52.12% |
137.80% |
66.28% |
-81.96% |
301.92% |
NOPAT Q/Q Growth |
|
80.40% |
19.05% |
-103.45% |
1,302.38% |
302.48% |
-30.93% |
-52.45% |
135.96% |
65.24% |
-81.03% |
282.03% |
Net Income Q/Q Growth |
|
80.40% |
19.05% |
-101.44% |
2,985.71% |
302.48% |
-30.93% |
-52.45% |
135.96% |
65.24% |
-81.03% |
282.03% |
EPS Q/Q Growth |
|
83.07% |
19.36% |
-101.69% |
2,585.71% |
301.72% |
-31.33% |
-52.29% |
136.68% |
65.31% |
-81.03% |
284.12% |
Operating Cash Flow Q/Q Growth |
|
-46.05% |
-24.48% |
53.06% |
96.64% |
-30.93% |
-30.70% |
15.02% |
131.07% |
-46.74% |
-34.11% |
71.62% |
Free Cash Flow Firm Q/Q Growth |
|
-9.01% |
-55.60% |
-85.91% |
-276.62% |
-129.63% |
0.23% |
-47.81% |
-102.05% |
87.76% |
-131.55% |
-15.83% |
Invested Capital Q/Q Growth |
|
4.79% |
4.66% |
-1.78% |
-3.15% |
12.13% |
2.77% |
-0.46% |
7.84% |
-2.19% |
0.89% |
3.12% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
27.31% |
26.98% |
16.49% |
21.31% |
35.37% |
29.33% |
22.49% |
29.85% |
38.32% |
20.78% |
32.01% |
EBIT Margin |
|
10.34% |
9.65% |
-0.48% |
4.48% |
18.64% |
12.31% |
5.87% |
13.21% |
21.78% |
4.00% |
15.65% |
Profit (Net Income) Margin |
|
8.58% |
10.14% |
-0.14% |
3.83% |
15.02% |
10.09% |
4.77% |
10.67% |
17.48% |
3.37% |
12.56% |
Tax Burden Percent |
|
82.98% |
105.06% |
29.17% |
85.59% |
80.53% |
81.97% |
81.40% |
80.77% |
80.26% |
84.40% |
80.22% |
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 |
|
17.02% |
-5.06% |
0.00% |
14.41% |
19.47% |
18.03% |
18.60% |
19.23% |
19.74% |
15.60% |
19.78% |
Return on Invested Capital (ROIC) |
|
8.64% |
10.73% |
-0.38% |
4.81% |
17.93% |
12.05% |
5.92% |
13.28% |
21.37% |
4.10% |
15.33% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.64% |
10.73% |
-0.21% |
4.81% |
17.93% |
12.05% |
5.92% |
13.28% |
21.37% |
4.10% |
15.33% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.78% |
4.89% |
-0.11% |
2.82% |
8.56% |
5.79% |
3.00% |
6.85% |
9.12% |
1.81% |
6.58% |
Return on Equity (ROE) |
|
12.42% |
15.62% |
-0.49% |
7.63% |
26.48% |
17.84% |
8.93% |
20.13% |
30.49% |
5.91% |
21.91% |
Cash Return on Invested Capital (CROIC) |
|
28.90% |
15.78% |
8.32% |
2.67% |
-2.28% |
-0.35% |
-0.04% |
-8.62% |
5.67% |
5.38% |
4.21% |
Operating Return on Assets (OROA) |
|
3.20% |
3.05% |
-0.16% |
1.51% |
6.32% |
4.26% |
2.05% |
4.64% |
7.74% |
1.41% |
5.54% |
Return on Assets (ROA) |
|
2.65% |
3.20% |
-0.05% |
1.29% |
5.09% |
3.49% |
1.67% |
3.75% |
6.21% |
1.19% |
4.44% |
Return on Common Equity (ROCE) |
|
12.42% |
15.62% |
-0.49% |
7.63% |
26.48% |
17.84% |
8.93% |
20.13% |
30.49% |
5.91% |
21.91% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.14% |
10.22% |
10.93% |
0.00% |
12.55% |
14.83% |
16.40% |
0.00% |
15.15% |
17.77% |
Net Operating Profit after Tax (NOPAT) |
|
819 |
975 |
-34 |
404 |
1,626 |
1,123 |
534 |
1,260 |
2,082 |
395 |
1,509 |
NOPAT Margin |
|
8.58% |
10.14% |
-0.34% |
3.83% |
15.02% |
10.09% |
4.77% |
10.67% |
17.48% |
3.37% |
12.56% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-0.17% |
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 |
|
89.66% |
90.35% |
100.48% |
95.52% |
81.36% |
87.69% |
94.14% |
86.79% |
78.22% |
96.00% |
84.35% |
Earnings before Interest and Taxes (EBIT) |
|
987 |
928 |
-48 |
472 |
2,019 |
1,370 |
656 |
1,560 |
2,594 |
468 |
1,881 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,608 |
2,594 |
1,650 |
2,245 |
3,830 |
3,264 |
2,516 |
3,524 |
4,564 |
2,434 |
3,847 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.96 |
1.68 |
1.80 |
1.84 |
1.71 |
2.09 |
1.87 |
1.93 |
1.96 |
2.13 |
2.05 |
Price to Tangible Book Value (P/TBV) |
|
2.44 |
2.06 |
2.23 |
2.33 |
2.07 |
2.56 |
2.30 |
2.31 |
2.35 |
2.54 |
2.44 |
Price to Revenue (P/Rev) |
|
1.15 |
1.03 |
1.02 |
0.92 |
1.04 |
1.23 |
1.07 |
1.19 |
1.19 |
1.29 |
1.28 |
Price to Earnings (P/E) |
|
14.84 |
13.84 |
17.58 |
16.79 |
14.29 |
16.66 |
12.63 |
11.75 |
10.94 |
14.04 |
11.55 |
Dividend Yield |
|
2.04% |
2.23% |
2.23% |
2.41% |
2.10% |
1.75% |
1.99% |
1.75% |
1.72% |
1.59% |
1.59% |
Earnings Yield |
|
6.74% |
7.23% |
5.69% |
5.96% |
7.00% |
6.00% |
7.92% |
8.51% |
9.14% |
7.12% |
8.65% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.61 |
1.44 |
1.50 |
1.50 |
1.47 |
1.72 |
1.57 |
1.62 |
1.67 |
1.79 |
1.75 |
Enterprise Value to Revenue (EV/Rev) |
|
1.43 |
1.31 |
1.31 |
1.22 |
1.30 |
1.50 |
1.33 |
1.44 |
1.42 |
1.51 |
1.50 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.39 |
5.11 |
5.59 |
5.32 |
5.17 |
5.81 |
4.89 |
4.94 |
4.70 |
5.41 |
4.95 |
Enterprise Value to EBIT (EV/EBIT) |
|
15.59 |
15.76 |
20.95 |
20.69 |
15.84 |
16.74 |
12.85 |
11.57 |
10.55 |
13.35 |
10.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
18.39 |
17.46 |
22.46 |
22.16 |
17.85 |
20.34 |
15.74 |
14.28 |
13.04 |
16.50 |
13.55 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.09 |
7.87 |
7.86 |
6.97 |
6.92 |
7.83 |
7.00 |
7.12 |
7.19 |
7.85 |
7.38 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.99 |
8.76 |
17.94 |
57.28 |
0.00 |
0.00 |
0.00 |
0.00 |
30.56 |
34.16 |
43.44 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.51 |
0.47 |
0.53 |
0.62 |
0.45 |
0.49 |
0.49 |
0.44 |
0.40 |
0.40 |
0.38 |
Long-Term Debt to Equity |
|
0.34 |
0.32 |
0.37 |
0.40 |
0.32 |
0.32 |
0.32 |
0.29 |
0.29 |
0.28 |
0.27 |
Financial Leverage |
|
0.44 |
0.46 |
0.50 |
0.59 |
0.48 |
0.48 |
0.51 |
0.52 |
0.43 |
0.44 |
0.43 |
Leverage Ratio |
|
4.68 |
4.88 |
5.30 |
5.91 |
5.20 |
5.11 |
5.35 |
5.37 |
4.91 |
4.95 |
4.93 |
Compound Leverage Factor |
|
4.68 |
4.88 |
5.30 |
5.91 |
5.20 |
5.11 |
5.35 |
5.37 |
4.91 |
4.95 |
4.93 |
Debt to Total Capital |
|
33.56% |
32.12% |
34.48% |
38.15% |
31.20% |
32.78% |
32.91% |
30.69% |
28.71% |
28.51% |
27.41% |
Short-Term Debt to Total Capital |
|
11.08% |
10.65% |
10.40% |
13.29% |
9.03% |
11.21% |
11.23% |
10.59% |
8.16% |
8.14% |
7.65% |
Long-Term Debt to Total Capital |
|
22.47% |
21.47% |
24.08% |
24.86% |
22.17% |
21.58% |
21.68% |
20.10% |
20.55% |
20.37% |
19.76% |
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 |
|
66.44% |
67.88% |
65.52% |
61.85% |
68.80% |
67.22% |
67.09% |
69.31% |
71.29% |
71.49% |
72.59% |
Debt to EBITDA |
|
1.12 |
1.14 |
1.28 |
1.35 |
1.10 |
1.11 |
1.03 |
0.93 |
0.81 |
0.86 |
0.78 |
Net Debt to EBITDA |
|
1.04 |
1.06 |
1.21 |
1.29 |
1.03 |
1.05 |
0.97 |
0.88 |
0.76 |
0.81 |
0.73 |
Long-Term Debt to EBITDA |
|
0.75 |
0.76 |
0.89 |
0.88 |
0.78 |
0.73 |
0.68 |
0.61 |
0.58 |
0.62 |
0.56 |
Debt to NOPAT |
|
3.83 |
3.90 |
5.15 |
5.64 |
3.78 |
3.89 |
3.31 |
2.70 |
2.24 |
2.63 |
2.12 |
Net Debt to NOPAT |
|
3.55 |
3.62 |
4.88 |
5.37 |
3.56 |
3.68 |
3.11 |
2.53 |
2.11 |
2.46 |
2.00 |
Long-Term Debt to NOPAT |
|
2.57 |
2.61 |
3.59 |
3.68 |
2.69 |
2.56 |
2.18 |
1.77 |
1.61 |
1.88 |
1.53 |
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) |
|
8,459 |
3,756 |
529 |
-935 |
-2,147 |
-2,142 |
-3,166 |
-6,397 |
-783 |
-1,813 |
-2,100 |
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 |
|
96.13 |
42.68 |
5.75 |
-9.54 |
-21.91 |
-21.86 |
-32.31 |
-65.28 |
-7.99 |
-18.31 |
-21.21 |
Operating Cash Flow to Interest Expense |
|
15.23 |
11.50 |
16.84 |
31.08 |
21.47 |
14.88 |
17.11 |
39.54 |
21.06 |
13.74 |
23.58 |
Operating Cash Flow Less CapEx to Interest Expense |
|
15.23 |
11.50 |
16.84 |
31.08 |
21.47 |
14.88 |
17.11 |
39.54 |
21.06 |
13.74 |
23.58 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.31 |
0.32 |
0.32 |
0.34 |
0.34 |
0.35 |
0.35 |
0.35 |
0.36 |
0.35 |
0.35 |
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 |
|
32,448 |
33,961 |
33,355 |
32,303 |
36,221 |
37,226 |
37,055 |
39,960 |
39,086 |
39,434 |
40,664 |
Invested Capital Turnover |
|
1.01 |
1.06 |
1.14 |
1.26 |
1.19 |
1.19 |
1.24 |
1.24 |
1.22 |
1.22 |
1.22 |
Increase / (Decrease) in Invested Capital |
|
-7,640 |
-2,781 |
-563 |
1,339 |
3,773 |
3,265 |
3,700 |
7,657 |
2,865 |
2,208 |
3,609 |
Enterprise Value (EV) |
|
52,275 |
48,869 |
50,165 |
48,405 |
53,381 |
63,842 |
58,028 |
64,855 |
65,210 |
70,479 |
71,103 |
Market Capitalization |
|
42,186 |
38,727 |
39,270 |
36,673 |
42,731 |
52,305 |
46,564 |
53,363 |
54,687 |
59,960 |
60,616 |
Book Value per Share |
|
$92.00 |
$99.32 |
$94.62 |
$87.26 |
$109.11 |
$109.27 |
$108.57 |
$121.51 |
$122.74 |
$124.34 |
$130.28 |
Tangible Book Value per Share |
|
$73.91 |
$81.04 |
$76.19 |
$68.77 |
$90.49 |
$89.06 |
$88.39 |
$101.15 |
$102.51 |
$104.05 |
$109.84 |
Total Capital |
|
32,448 |
33,961 |
33,355 |
32,303 |
36,221 |
37,226 |
37,055 |
39,960 |
39,086 |
39,434 |
40,664 |
Total Debt |
|
10,888 |
10,909 |
11,500 |
12,325 |
11,300 |
12,204 |
12,193 |
12,264 |
11,222 |
11,243 |
11,146 |
Total Long-Term Debt |
|
7,292 |
7,292 |
8,031 |
8,031 |
8,031 |
8,032 |
8,032 |
8,033 |
8,033 |
8,033 |
8,034 |
Net Debt |
|
10,089 |
10,142 |
10,895 |
11,732 |
10,650 |
11,537 |
11,464 |
11,492 |
10,523 |
10,519 |
10,487 |
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) |
|
0.00 |
0.00 |
-20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
10,888 |
10,909 |
11,500 |
12,325 |
11,300 |
12,204 |
12,193 |
12,264 |
11,222 |
11,243 |
11,146 |
Total Depreciation and Amortization (D&A) |
|
1,621 |
1,666 |
1,698 |
1,773 |
1,811 |
1,894 |
1,860 |
1,964 |
1,970 |
1,966 |
1,966 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.51 |
$4.18 |
($0.07) |
$1.75 |
$7.07 |
$4.87 |
$2.32 |
$5.50 |
$9.07 |
$1.73 |
$6.63 |
Adjusted Weighted Average Basic Shares Outstanding |
|
237M |
231.70M |
229.70M |
228.80M |
229.70M |
229M |
228.60M |
227.40M |
228M |
226.90M |
225.90M |
Adjusted Diluted Earnings per Share |
|
$3.46 |
$4.13 |
($0.07) |
$1.74 |
$6.99 |
$4.80 |
$2.29 |
$5.42 |
$8.96 |
$1.70 |
$6.53 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
239.70M |
234.40M |
229.70M |
231.10M |
232.20M |
232M |
231.50M |
230.60M |
231.10M |
230.40M |
229.30M |
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 |
|
232.09M |
230.98M |
228.94M |
228.40M |
229.13M |
228.99M |
227.93M |
227.02M |
226.73M |
226.57M |
225.13M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
819 |
650 |
-34 |
404 |
1,626 |
1,123 |
534 |
1,260 |
2,082 |
395 |
1,509 |
Normalized NOPAT Margin |
|
8.58% |
6.76% |
-0.34% |
3.83% |
15.02% |
10.09% |
4.77% |
10.67% |
17.48% |
3.37% |
12.56% |
Pre Tax Income Margin |
|
10.34% |
9.65% |
-0.48% |
4.48% |
18.64% |
12.31% |
5.87% |
13.21% |
21.78% |
4.00% |
15.65% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
11.22 |
10.55 |
-0.52 |
4.82 |
20.60 |
13.98 |
6.69 |
15.92 |
26.47 |
4.73 |
19.00 |
NOPAT to Interest Expense |
|
9.31 |
11.08 |
-0.37 |
4.12 |
16.59 |
11.46 |
5.45 |
12.86 |
21.24 |
3.99 |
15.24 |
EBIT Less CapEx to Interest Expense |
|
11.22 |
10.55 |
-0.52 |
4.82 |
20.60 |
13.98 |
6.69 |
15.92 |
26.47 |
4.73 |
19.00 |
NOPAT Less CapEx to Interest Expense |
|
9.31 |
11.08 |
-0.37 |
4.12 |
16.59 |
11.46 |
5.45 |
12.86 |
21.24 |
3.99 |
15.24 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.79% |
31.33% |
39.66% |
40.98% |
30.36% |
29.37% |
25.33% |
20.76% |
19.02% |
22.52% |
18.45% |
Augmented Payout Ratio |
|
101.16% |
99.14% |
119.96% |
104.81% |
62.39% |
55.18% |
43.31% |
38.61% |
39.09% |
46.01% |
42.36% |
Key Financial Trends
Travelers Companies (NYSE: TRV) has demonstrated solid financial performance with several positive trends and a few areas to monitor over the past two years up to Q2 2025.
Positive factors:
- Consistent positive net income growth: The company reported a substantial increase in consolidated net income, rising from $819 million in Q4 2022 to $1.51 billion in Q2 2025, reflecting improving profitability.
- Strong operating cash flow generation: Net cash from operating activities increased significantly to $2.33 billion in Q2 2025 from $1.34 billion in Q4 2022, indicating healthy cash generation from core operations.
- Stable premium income: Premiums earned steadily increased from approximately $8.8 billion in Q4 2022 to over $10.9 billion in Q2 2025, showing resilient core insurance revenue.
- Effective capital returns to shareholders: The company maintained buybacks and dividend payments, with over $500 million repurchased and $250 million paid in dividends in Q2 2025, highlighting shareholder-friendly capital management.
- Robust total equity growth: Total common equity increased to about $29.5 billion in Q2 2025 from $21.6 billion in Q4 2022, strengthening the company's capital base and financial stability.
- Amortization and depreciation expenses held steady: Amortization around $1.8 billion and depreciation near $164 million in Q2 2025 reflect consistent non-cash charges and asset management.
- Net realized and unrealized capital gains rose: Gains on investments increased from about $632 million in Q4 2022 to approximately $948 million in Q2 2025, supporting investment income.
- Solid total assets growth: The company's total assets grew from $115.7 billion at the end of 2022 to nearly $138.9 billion in Q2 2025, driven by increases in trading securities and unearned premiums assets.
Neutral factors:
- Interest expense remained relatively stable: Total interest expense held around $88-$99 million per quarter, consistent with steady debt levels.
- Cash position showed slight volatility: Cash and cash equivalents fluctuated but remained within a manageable range around $600-$700 million.
Negative factors:
- Increase in claims and claim expenses: Claims expense rose significantly from $58.6 billion in Q4 2022 to nearly $67.0 billion in Q2 2025, potentially pressuring underwriting results.
- Decline in net interest income: Due to consistent interest expenses and essentially zero interest income, the company recorded negative net interest income, which slightly reduced profitability.
- Non-interest expenses remain high: Other operating expenses and amortization costs remained high, limiting margin expansion.
- Fluctuations in comprehensive income: Accumulated other comprehensive loss increased somewhat, possibly due to market or currency impacts.
- Negative net income in Q2 2023: There was a notable loss in Q2 2023, reflecting potential volatility or market challenges in that quarter.
- Investing activities cash outflows: The company consistently showed negative net cash flow from investing activities as it continued purchasing securities more than selling, indicating significant capital deployment.
- Increased short-term debt: Short-term debt increased from about $3.6 billion in Q1 2023 to $3.1 billion in Q2 2025 after peaking at $4.2 billion in earlier quarters, indicating potential liquidity management needs.
Summary: Travelers Companies has shown strong earnings growth, healthy operating cash flows, increasing equity capital, and a stable premium base, illustrating a solid financial foundation. However, rising claims costs and steady high expenses warrant attention. The company’s disciplined share repurchases and dividends reflect confidence in its long-term prospects. Overall, the financials present a positive outlook with some caution on claim expense trends.
08/09/25 09:51 AMAI Generated. May Contain Errors.