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 and stability over the past four years, with consistent revenue growth, strong net income, and healthy operating cash flow generation. Here's a breakdown of the key trends from its quarterly financial statements, focusing on the recent two-year period through Q2 2025.
Positive Highlights:
- Net Income Growth: TRV’s consolidated net income has generally trended upward, reaching $1.51 billion in Q2 2025 compared to $534 million in Q2 2024 and recovering from a loss of $14 million in Q2 2023. This indicates improving profitability.
- Revenue Expansion: Total revenue increased steadily from approximately $10.1 billion in Q2 2023 to $12.0 billion in Q2 2025, driven by rising premiums earned and non-interest income such as capital gains on investments.
- Operating Cash Flow Strength: Net cash from continuing operating activities rose from $1.68 billion in Q2 2024 to $2.33 billion in Q2 2025, reflecting effective cash generation from core insurance operations.
- Strong Capital Position: Total common equity increased over two years, from about $21.86 billion in Q2 2023 to $29.52 billion in Q2 2025, supported by retained earnings growth and controlled treasury stock levels.
- Efficient Expense Management: Although total non-interest expenses increased modestly, the ratio of property and liability insurance claims to premiums earned remained relatively stable, indicating disciplined underwriting.
- Dividend Growth: Cash dividends per share increased from $1.00 in early 2023 to $1.10 by Q2 2025, demonstrating a commitment to returning capital to shareholders.
- Reduction in Operating Liabilities Drag: Changes in operating assets and liabilities were significantly negative in some quarters but showed signs of stabilization by Q2 2025, improving cash flow dynamics.
Neutral Factors:
- Stable Debt Levels: Long-term debt remained relatively flat around $7.3 to $8.0 billion over the period, reflecting steady leverage without aggressive debt reduction or increase.
- Investment Activity: The company consistently invested heavily in securities but also matured or sold investments regularly, resulting in a net investing cash outflow of approximately $1.7 billion in Q2 2025.
- Interest Expense: Total interest expense stayed around $98-99 million quarterly, reflecting consistent financing costs with no major changes.
Negative Considerations:
- Volatile Quarterly Net Income: While overall profitable, quarterly earnings periods such as Q2 2023 showed a net loss, indicating some fluctuations in underwriting results or investment performance.
- Negative Effect of Exchange Rate Changes: Some quarters, such as Q4 2024, showed negative impacts from currency fluctuations on cash balances, which could introduce volatility.
- Increasing Treasury Stock: The company’s treasury stock increased over time to about -$43.17 billion by Q2 2025, signaling ongoing share repurchases that, while returning cash to shareholders, reduce equity cushion.
Summary: Travelers has maintained a strong and stable financial profile with growing revenues and earnings over the last several quarters. The company’s efficient operations drive healthy cash flow, supporting dividend increases and share buybacks. Some volatility in quarterly earnings and foreign exchange effects merit monitoring, but overall, TRV shows a positive trajectory with solid capital and liquidity metrics.
Retail investors should view Travelers as a resilient insurance company with consistent profitability and shareholder-friendly capital allocation, though mindful of potential insurance claim fluctuations and macroeconomic risks inherent in the industry.
08/29/25 06:23 PM ETAI Generated. May Contain Errors.