Annual Income Statements for RLI
This table shows RLI's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for RLI
This table shows RLI's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
440 |
98 |
99 |
78 |
14 |
115 |
128 |
82 |
95 |
41 |
63 |
Consolidated Net Income / (Loss) |
|
440 |
98 |
99 |
78 |
14 |
115 |
128 |
82 |
95 |
41 |
63 |
Net Income / (Loss) Continuing Operations |
|
440 |
98 |
99 |
78 |
14 |
115 |
128 |
82 |
95 |
41 |
63 |
Total Pre-Tax Income |
|
555 |
114 |
123 |
96 |
15 |
143 |
160 |
103 |
117 |
47 |
79 |
Total Revenue |
|
859 |
357 |
363 |
380 |
330 |
432 |
443 |
415 |
468 |
438 |
406 |
Net Interest Income / (Expense) |
|
-2.01 |
-2.01 |
-2.01 |
-2.05 |
-1.87 |
-1.37 |
-1.62 |
-1.60 |
-1.62 |
-1.49 |
-1.34 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
2.01 |
2.01 |
2.01 |
2.05 |
1.87 |
1.37 |
1.62 |
1.60 |
1.62 |
1.49 |
1.34 |
Long-Term Debt Interest Expense |
|
2.01 |
2.01 |
2.01 |
2.05 |
1.87 |
1.37 |
1.62 |
1.60 |
1.62 |
1.49 |
1.34 |
Total Non-Interest Income |
|
859 |
361 |
365 |
382 |
332 |
434 |
445 |
416 |
470 |
439 |
408 |
Net Realized & Unrealized Capital Gains on Investments |
|
568 |
60 |
57 |
60 |
13 |
88 |
84 |
37 |
81 |
42 |
9.32 |
Premiums Earned |
|
291 |
301 |
308 |
322 |
318 |
346 |
361 |
379 |
389 |
397 |
398 |
Total Non-Interest Expense |
|
303 |
245 |
244 |
284 |
315 |
285 |
283 |
312 |
352 |
390 |
328 |
Property & Liability Insurance Claims |
|
165 |
126 |
114 |
154 |
190 |
146 |
144 |
168 |
202 |
226 |
177 |
Insurance Policy Acquisition Costs |
|
97 |
98 |
101 |
103 |
103 |
111 |
110 |
114 |
118 |
122 |
124 |
Other Operating Expenses |
|
23 |
28 |
28 |
29 |
24 |
33 |
34 |
31 |
33 |
30 |
30 |
Other Special Charges |
|
17 |
-6.79 |
- |
-1.51 |
-1.73 |
- |
-4.77 |
-1.65 |
-1.24 |
13 |
-3.05 |
Income Tax Expense |
|
115 |
16 |
24 |
18 |
1.48 |
29 |
32 |
21 |
22 |
6.57 |
15 |
Basic Earnings per Share |
|
$9.69 |
$1.08 |
$2.17 |
$1.70 |
$0.30 |
$1.26 |
$2.80 |
$1.79 |
$2.08 |
$0.45 |
$0.69 |
Weighted Average Basic Shares Outstanding |
|
45.38M |
90.74M |
45.53M |
45.59M |
45.62M |
91.19M |
45.68M |
45.74M |
45.78M |
91.53M |
91.77M |
Diluted Earnings per Share |
|
$9.61 |
$1.08 |
$2.15 |
$1.69 |
$0.29 |
$1.26 |
$2.77 |
$1.78 |
$2.06 |
$0.45 |
$0.68 |
Weighted Average Diluted Shares Outstanding |
|
45.78M |
91.59M |
46.04M |
46.04M |
46.07M |
92.16M |
46.16M |
46.18M |
46.22M |
92.45M |
92.53M |
Weighted Average Basic & Diluted Shares Outstanding |
|
45.38M |
45.51M |
45.55M |
45.60M |
45.63M |
45.66M |
45.71M |
45.75M |
45.82M |
91.76M |
91.77M |
Cash Dividends to Common per Share |
|
$0.26 |
$3.64 |
$0.26 |
$0.27 |
$0.27 |
$1.14 |
$0.27 |
$0.29 |
$0.29 |
$2.15 |
$0.15 |
Annual Cash Flow Statements for RLI
This table details how cash moves in and out of RLI's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-20 |
7.19 |
6.00 |
5.87 |
16 |
16 |
27 |
-66 |
14 |
3.37 |
Net Cash From Operating Activities |
|
153 |
174 |
198 |
217 |
277 |
263 |
385 |
250 |
464 |
560 |
Net Cash From Continuing Operating Activities |
|
153 |
174 |
198 |
217 |
277 |
263 |
385 |
250 |
464 |
557 |
Net Income / (Loss) Continuing Operations |
|
138 |
115 |
105 |
64 |
192 |
157 |
279 |
583 |
305 |
346 |
Consolidated Net Income / (Loss) |
|
138 |
115 |
105 |
64 |
192 |
157 |
279 |
583 |
305 |
346 |
Depreciation Expense |
|
5.41 |
6.43 |
6.94 |
7.04 |
8.16 |
7.43 |
7.39 |
7.98 |
8.55 |
7.66 |
Non-Cash Adjustments to Reconcile Net Income |
|
-40 |
-26 |
-35 |
15 |
-63 |
-47 |
-133 |
-547 |
-74 |
-73 |
Changes in Operating Assets and Liabilities, net |
|
50 |
79 |
121 |
131 |
140 |
145 |
232 |
206 |
225 |
277 |
Net Cash From Investing Activities |
|
-61 |
-54 |
-81 |
-134 |
-185 |
-168 |
-275 |
49 |
-212 |
-319 |
Net Cash From Continuing Investing Activities |
|
-61 |
-54 |
-81 |
-134 |
-185 |
-168 |
-275 |
49 |
-212 |
-319 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-10 |
-16 |
-9.24 |
-6.09 |
-6.96 |
-5.77 |
-8.31 |
-5.89 |
-5.91 |
-4.71 |
Purchase of Investment Securities |
|
-712 |
-602 |
-476 |
-862 |
-640 |
-614 |
-895 |
-2,108 |
-827 |
-861 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.08 |
1.69 |
0.13 |
0.17 |
- |
0.00 |
0.00 |
0.38 |
0.03 |
0.01 |
Sale and/or Maturity of Investments |
|
654 |
563 |
403 |
734 |
463 |
451 |
628 |
2,162 |
621 |
547 |
Net Cash From Financing Activities |
|
-112 |
-114 |
-110 |
-77 |
-76 |
-79 |
-83 |
-365 |
-239 |
-238 |
Net Cash From Continuing Financing Activities |
|
-112 |
-114 |
-110 |
-77 |
-76 |
-79 |
-83 |
-365 |
-239 |
-238 |
Issuance of Debt |
|
- |
- |
- |
- |
0.00 |
0.00 |
50 |
0.00 |
100 |
73 |
Repayment of Debt |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-200 |
-73 |
Payment of Dividends |
|
-120 |
-122 |
-114 |
-83 |
-86 |
-88 |
-135 |
-365 |
-140 |
-236 |
Other Financing Activities, Net |
|
8.05 |
8.84 |
3.50 |
6.08 |
9.49 |
8.65 |
1.84 |
-0.47 |
1.25 |
-2.33 |
Quarterly Cash Flow Statements for RLI
This table details how cash moves in and out of RLI's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
498 |
-418 |
-69 |
-180 |
-97 |
360 |
-63 |
-136 |
-209 |
411 |
-116 |
Net Cash From Operating Activities |
|
112 |
-32 |
69 |
174 |
99 |
122 |
71 |
142 |
219 |
128 |
104 |
Net Cash From Continuing Operating Activities |
|
- |
250 |
0.00 |
- |
- |
464 |
0.00 |
- |
- |
557 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
- |
583 |
0.00 |
- |
- |
305 |
0.00 |
- |
- |
346 |
0.00 |
Net Cash From Investing Activities |
|
509 |
-336 |
-58 |
-168 |
15 |
-0.33 |
-53 |
-124 |
-195 |
53 |
-103 |
Net Cash From Continuing Investing Activities |
|
509 |
-336 |
-58 |
-168 |
15 |
-0.33 |
-53 |
-124 |
-195 |
53 |
-103 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.41 |
-1.46 |
-1.28 |
-1.51 |
-2.66 |
-0.46 |
-1.09 |
-2.75 |
-0.35 |
-0.52 |
-1.05 |
Purchase of Investment Securities |
|
-247 |
-1,526 |
-188 |
-206 |
-215 |
-218 |
-140 |
-279 |
-253 |
-189 |
-198 |
Sale and/or Maturity of Investments |
|
758 |
1,191 |
131 |
39 |
233 |
218 |
88 |
158 |
58 |
242 |
96 |
Net Cash From Financing Activities |
|
-11 |
-333 |
-11 |
-12 |
-112 |
-104 |
-9.75 |
-12 |
-14 |
-202 |
-13 |
Net Cash From Continuing Financing Activities |
|
-11 |
-333 |
-11 |
-12 |
-112 |
-104 |
-9.75 |
-12 |
-14 |
-202 |
-13 |
Payment of Dividends |
|
-12 |
-330 |
-12 |
-12 |
-12 |
-104 |
-12 |
-13 |
-13 |
-197 |
-14 |
Other Financing Activities, Net |
|
0.54 |
-2.66 |
0.38 |
0.21 |
0.82 |
-0.15 |
2.59 |
0.86 |
-0.41 |
-5.37 |
0.93 |
Annual Balance Sheets for RLI
This table presents RLI's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
2,735 |
2,778 |
2,947 |
3,105 |
3,546 |
3,938 |
4,508 |
4,767 |
5,180 |
5,629 |
Cash and Due from Banks |
|
11 |
18 |
24 |
30 |
46 |
62 |
89 |
23 |
36 |
40 |
Trading Account Securities |
|
1,984 |
2,047 |
2,163 |
2,208 |
2,548 |
2,849 |
3,195 |
557 |
647 |
793 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,667 |
2,856 |
3,176 |
Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
- |
- |
- |
-2,667 |
-2,856 |
-3,176 |
Accrued Investment Income |
|
15 |
15 |
15 |
14 |
15 |
16 |
18 |
21 |
24 |
28 |
Premises and Equipment, Net |
|
47 |
55 |
56 |
55 |
53 |
51 |
52 |
50 |
47 |
43 |
Unearned Premiums Asset |
|
196 |
179 |
192 |
224 |
254 |
288 |
298 |
328 |
333 |
355 |
Deferred Acquisition Cost |
|
70 |
73 |
78 |
85 |
85 |
88 |
104 |
128 |
147 |
166 |
Intangible Assets |
|
71 |
64 |
59 |
55 |
54 |
54 |
54 |
54 |
54 |
54 |
Other Assets |
|
340 |
327 |
360 |
435 |
491 |
529 |
700 |
940 |
1,037 |
974 |
Total Liabilities & Shareholders' Equity |
|
2,735 |
2,778 |
2,947 |
3,105 |
3,546 |
3,938 |
4,508 |
4,767 |
5,180 |
5,629 |
Total Liabilities |
|
1,912 |
1,954 |
2,094 |
2,298 |
2,550 |
2,803 |
3,279 |
3,590 |
3,767 |
4,107 |
Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
100 |
100 |
Claims and Claim Expense |
|
1,104 |
1,139 |
1,272 |
1,461 |
1,574 |
1,750 |
2,044 |
2,316 |
2,446 |
2,693 |
Unearned Premiums Liability |
|
422 |
434 |
451 |
497 |
540 |
586 |
680 |
785 |
892 |
984 |
Other Long-Term Liabilities |
|
238 |
232 |
169 |
146 |
220 |
241 |
257 |
289 |
328 |
329 |
Total Equity & Noncontrolling Interests |
|
823 |
824 |
854 |
807 |
995 |
1,136 |
1,229 |
1,177 |
1,414 |
1,522 |
Total Preferred & Common Equity |
|
823 |
824 |
854 |
807 |
995 |
1,136 |
1,229 |
1,177 |
1,414 |
1,522 |
Total Common Equity |
|
823 |
824 |
854 |
807 |
995 |
1,136 |
1,229 |
1,177 |
1,414 |
1,522 |
Common Stock |
|
288 |
297 |
309 |
306 |
322 |
336 |
344 |
353 |
363 |
369 |
Retained Earnings |
|
805 |
797 |
789 |
908 |
1,014 |
1,084 |
1,228 |
1,446 |
1,610 |
1,720 |
Treasury Stock |
|
-404 |
-404 |
-402 |
-401 |
-401 |
-401 |
-403 |
-405 |
-407 |
-406 |
Accumulated Other Comprehensive Income / (Loss) |
|
124 |
123 |
158 |
-15 |
52 |
109 |
50 |
-229 |
-166 |
-174 |
Other Equity Adjustments |
|
11 |
11 |
- |
8.35 |
7.98 |
8.29 |
9.64 |
12 |
14 |
13 |
Quarterly Balance Sheets for RLI
This table presents RLI's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
5,212 |
4,836 |
5,066 |
5,084 |
5,338 |
5,512 |
5,792 |
5,729 |
Trading Account Securities |
|
2,973 |
52 |
55 |
56 |
66 |
67 |
65 |
57 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
19 |
21 |
23 |
25 |
25 |
27 |
27 |
28 |
Premises and Equipment, Net |
|
50 |
49 |
48 |
49 |
47 |
47 |
45 |
42 |
Unearned Premiums Asset |
|
339 |
326 |
342 |
337 |
338 |
410 |
362 |
360 |
Deferred Acquisition Cost |
|
129 |
135 |
148 |
151 |
153 |
167 |
172 |
170 |
Intangible Assets |
|
54 |
54 |
54 |
54 |
54 |
54 |
54 |
54 |
Other Assets |
|
924 |
4,199 |
4,396 |
4,412 |
4,656 |
4,741 |
5,067 |
5,019 |
Total Liabilities & Shareholders' Equity |
|
5,212 |
4,836 |
5,066 |
5,084 |
5,338 |
5,512 |
5,792 |
5,729 |
Total Liabilities |
|
3,818 |
3,532 |
3,714 |
3,784 |
3,818 |
3,927 |
4,043 |
4,125 |
Long-Term Debt |
|
50 |
- |
- |
100 |
100 |
100 |
100 |
100 |
Claims and Claim Expense |
|
2,323 |
2,286 |
2,362 |
2,489 |
2,532 |
2,545 |
2,612 |
2,743 |
Unearned Premiums Liability |
|
786 |
801 |
891 |
906 |
905 |
993 |
1,011 |
976 |
Other Long-Term Liabilities |
|
295 |
245 |
261 |
290 |
281 |
290 |
321 |
306 |
Total Equity & Noncontrolling Interests |
|
1,394 |
1,304 |
1,352 |
1,299 |
1,521 |
1,585 |
1,748 |
1,604 |
Total Preferred & Common Equity |
|
1,394 |
1,304 |
1,352 |
1,299 |
1,521 |
1,585 |
1,748 |
1,604 |
Total Common Equity |
|
1,394 |
1,304 |
1,352 |
1,299 |
1,521 |
1,585 |
1,748 |
1,604 |
Common Stock |
|
353 |
356 |
358 |
361 |
367 |
370 |
372 |
372 |
Retained Earnings |
|
1,679 |
1,532 |
1,598 |
1,599 |
1,725 |
1,794 |
1,876 |
1,769 |
Treasury Stock |
|
-402 |
-405 |
-406 |
-406 |
-406 |
-406 |
-405 |
-405 |
Accumulated Other Comprehensive Income / (Loss) |
|
-245 |
-191 |
-211 |
-268 |
-179 |
-187 |
-107 |
-144 |
Other Equity Adjustments |
|
9.05 |
12 |
13 |
13 |
13 |
13 |
12 |
12 |
Annual Metrics And Ratios for RLI
This table displays calculated financial ratios and metrics derived from RLI's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.54% |
2.76% |
-2.36% |
2.64% |
22.86% |
-2.01% |
20.03% |
44.25% |
-10.96% |
17.24% |
EBITDA Growth |
|
4.15% |
-19.09% |
-44.02% |
-18.47% |
222.82% |
-18.11% |
59.50% |
131.57% |
-47.05% |
12.81% |
EBIT Growth |
|
3.80% |
-20.13% |
-46.15% |
-20.11% |
244.38% |
-18.43% |
61.85% |
134.55% |
-47.65% |
13.33% |
NOPAT Growth |
|
1.55% |
-16.45% |
-8.61% |
-38.89% |
198.61% |
-18.03% |
58.69% |
134.03% |
-47.79% |
13.51% |
Net Income Growth |
|
1.55% |
-16.45% |
-8.61% |
-38.89% |
198.61% |
-18.03% |
77.83% |
108.84% |
-47.79% |
13.51% |
EPS Growth |
|
0.97% |
-16.99% |
-8.88% |
-39.41% |
195.80% |
-18.20% |
76.59% |
108.84% |
-47.79% |
13.51% |
Operating Cash Flow Growth |
|
23.97% |
14.34% |
13.22% |
9.91% |
27.55% |
-4.93% |
46.21% |
-34.93% |
85.37% |
20.67% |
Free Cash Flow Firm Growth |
|
34.28% |
-28.45% |
-34.73% |
48.03% |
-97.37% |
460.81% |
548.01% |
500.89% |
-73.51% |
41.01% |
Invested Capital Growth |
|
-2.28% |
0.03% |
3.11% |
-4.65% |
19.74% |
12.30% |
11.17% |
-3.63% |
9.90% |
7.17% |
Revenue Q/Q Growth |
|
0.76% |
0.62% |
-0.56% |
-4.21% |
10.22% |
4.25% |
1.64% |
2.13% |
5.29% |
0.31% |
EBITDA Q/Q Growth |
|
3.25% |
-0.70% |
-6.24% |
-40.43% |
76.08% |
31.30% |
-2.00% |
4.44% |
16.19% |
-17.49% |
EBIT Q/Q Growth |
|
0.49% |
-4.60% |
-13.35% |
-46.05% |
70.12% |
26.36% |
-4.30% |
3.29% |
13.61% |
-18.94% |
NOPAT Q/Q Growth |
|
-2.58% |
-1.43% |
31.36% |
-54.83% |
62.96% |
24.02% |
-6.94% |
0.44% |
5.83% |
-17.58% |
Net Income Q/Q Growth |
|
-2.58% |
-1.43% |
31.36% |
-54.83% |
62.96% |
24.02% |
4.29% |
0.44% |
5.83% |
-17.58% |
EPS Q/Q Growth |
|
-4.29% |
-2.63% |
30.39% |
-54.89% |
62.69% |
24.46% |
3.91% |
0.44% |
5.83% |
-17.58% |
Operating Cash Flow Q/Q Growth |
|
23.97% |
-36.69% |
0.07% |
1.00% |
15.14% |
3.89% |
1.17% |
-35.34% |
49.88% |
1.09% |
Free Cash Flow Firm Q/Q Growth |
|
-16.34% |
46.42% |
-39.19% |
-25.78% |
128.11% |
-39.03% |
-9.47% |
64.17% |
-65.12% |
898.32% |
Invested Capital Q/Q Growth |
|
-5.89% |
-9.22% |
-2.48% |
-6.36% |
-0.36% |
2.94% |
2.08% |
-13.59% |
8.18% |
-12.25% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.67% |
20.21% |
11.59% |
9.20% |
24.19% |
20.21% |
26.86% |
43.12% |
25.64% |
24.67% |
EBIT Margin |
|
24.98% |
19.42% |
10.71% |
8.34% |
23.37% |
19.45% |
26.23% |
42.65% |
25.07% |
24.24% |
Profit (Net Income) Margin |
|
17.47% |
14.21% |
13.30% |
7.92% |
19.24% |
16.10% |
23.84% |
34.52% |
20.24% |
19.60% |
Tax Burden Percent |
|
69.93% |
73.16% |
124.16% |
94.97% |
82.34% |
82.75% |
81.13% |
80.95% |
80.74% |
80.87% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
112.06% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
30.07% |
26.84% |
-24.16% |
5.03% |
17.66% |
17.25% |
18.87% |
19.05% |
19.26% |
19.13% |
Return on Invested Capital (ROIC) |
|
13.99% |
11.82% |
10.64% |
6.55% |
18.25% |
12.93% |
18.37% |
41.58% |
21.08% |
22.06% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.99% |
11.82% |
10.64% |
6.55% |
18.25% |
12.93% |
35.59% |
41.58% |
21.08% |
22.06% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.50% |
2.13% |
1.89% |
1.18% |
3.02% |
1.81% |
5.25% |
6.90% |
2.44% |
1.50% |
Return on Equity (ROE) |
|
16.49% |
13.95% |
12.52% |
7.73% |
21.27% |
14.74% |
23.62% |
48.48% |
23.51% |
23.56% |
Cash Return on Invested Capital (CROIC) |
|
16.29% |
11.79% |
7.58% |
11.31% |
0.28% |
1.34% |
7.79% |
45.27% |
11.64% |
15.14% |
Operating Return on Assets (OROA) |
|
7.14% |
5.70% |
2.96% |
2.23% |
7.00% |
5.07% |
7.28% |
15.54% |
7.59% |
7.91% |
Return on Assets (ROA) |
|
4.99% |
4.17% |
3.67% |
2.12% |
5.76% |
4.20% |
6.61% |
12.58% |
6.12% |
6.40% |
Return on Common Equity (ROCE) |
|
16.49% |
13.95% |
12.52% |
7.73% |
21.27% |
14.74% |
23.62% |
48.48% |
23.51% |
23.56% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.70% |
13.95% |
12.30% |
7.95% |
19.25% |
13.83% |
22.72% |
49.55% |
21.55% |
22.72% |
Net Operating Profit after Tax (NOPAT) |
|
138 |
115 |
105 |
64 |
192 |
157 |
249 |
583 |
305 |
346 |
NOPAT Margin |
|
17.47% |
14.21% |
13.30% |
7.92% |
19.24% |
16.10% |
21.28% |
34.52% |
20.24% |
19.60% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-17.22% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
75.02% |
80.58% |
89.29% |
91.66% |
76.63% |
80.55% |
73.77% |
57.35% |
74.93% |
75.76% |
Earnings before Interest and Taxes (EBIT) |
|
197 |
157 |
85 |
68 |
233 |
190 |
307 |
721 |
377 |
428 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
202 |
164 |
92 |
75 |
241 |
197 |
315 |
729 |
386 |
435 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.48 |
2.68 |
2.60 |
3.24 |
3.53 |
3.67 |
3.77 |
4.80 |
4.17 |
4.96 |
Price to Tangible Book Value (P/TBV) |
|
2.71 |
2.91 |
2.80 |
3.48 |
3.73 |
3.85 |
3.94 |
5.03 |
4.34 |
5.14 |
Price to Revenue (P/Rev) |
|
2.59 |
2.73 |
2.81 |
3.23 |
3.53 |
4.27 |
3.95 |
3.34 |
3.92 |
4.28 |
Price to Earnings (P/E) |
|
14.84 |
19.19 |
21.15 |
40.78 |
18.34 |
26.54 |
16.59 |
9.69 |
19.35 |
21.84 |
Dividend Yield |
|
5.44% |
5.16% |
1.65% |
1.48% |
1.16% |
1.03% |
0.97% |
1.65% |
4.33% |
6.24% |
Earnings Yield |
|
6.74% |
5.21% |
4.73% |
2.45% |
5.45% |
3.77% |
6.03% |
10.33% |
5.17% |
4.58% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.24 |
2.40 |
2.34 |
2.86 |
3.16 |
3.31 |
3.32 |
4.23 |
3.94 |
4.69 |
Enterprise Value to Revenue (EV/Rev) |
|
2.77 |
2.89 |
2.97 |
3.37 |
3.63 |
4.36 |
4.05 |
3.45 |
3.96 |
4.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.78 |
14.29 |
25.63 |
36.66 |
15.01 |
21.58 |
15.08 |
8.00 |
15.45 |
17.49 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.08 |
14.87 |
27.73 |
40.48 |
15.54 |
22.42 |
15.44 |
8.09 |
15.80 |
17.81 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.84 |
20.33 |
22.34 |
42.63 |
18.87 |
27.10 |
19.03 |
9.99 |
19.56 |
22.02 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.28 |
13.39 |
11.88 |
12.60 |
13.06 |
16.17 |
12.33 |
23.27 |
12.84 |
13.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.60 |
20.38 |
31.36 |
24.70 |
1,243.40 |
260.93 |
44.88 |
9.17 |
35.41 |
32.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.18 |
0.18 |
0.17 |
0.18 |
0.15 |
0.13 |
0.16 |
0.17 |
0.07 |
0.07 |
Long-Term Debt to Equity |
|
0.18 |
0.18 |
0.17 |
0.18 |
0.15 |
0.13 |
0.16 |
0.17 |
0.00 |
0.00 |
Financial Leverage |
|
0.18 |
0.18 |
0.18 |
0.18 |
0.17 |
0.14 |
0.15 |
0.17 |
0.12 |
0.07 |
Leverage Ratio |
|
3.30 |
3.35 |
3.41 |
3.65 |
3.69 |
3.51 |
3.57 |
3.85 |
3.84 |
3.68 |
Compound Leverage Factor |
|
3.30 |
3.35 |
3.41 |
3.65 |
3.69 |
3.51 |
4.00 |
3.85 |
3.84 |
3.68 |
Debt to Total Capital |
|
15.28% |
15.30% |
14.86% |
15.60% |
13.04% |
11.63% |
13.97% |
14.51% |
6.61% |
6.17% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.61% |
6.17% |
Long-Term Debt to Total Capital |
|
15.28% |
15.30% |
14.86% |
15.60% |
13.04% |
11.63% |
13.97% |
14.51% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
84.72% |
84.70% |
85.14% |
84.40% |
86.96% |
88.37% |
86.03% |
85.49% |
93.39% |
93.83% |
Debt to EBITDA |
|
0.74 |
0.91 |
1.63 |
2.00 |
0.62 |
0.76 |
0.63 |
0.27 |
0.26 |
0.23 |
Net Debt to EBITDA |
|
0.68 |
0.80 |
1.36 |
1.59 |
0.43 |
0.44 |
0.35 |
0.24 |
0.16 |
0.14 |
Long-Term Debt to EBITDA |
|
0.74 |
0.91 |
1.63 |
2.00 |
0.62 |
0.76 |
0.63 |
0.27 |
0.00 |
0.00 |
Debt to NOPAT |
|
1.08 |
1.29 |
1.42 |
2.32 |
0.78 |
0.95 |
0.80 |
0.34 |
0.33 |
0.29 |
Net Debt to NOPAT |
|
1.00 |
1.14 |
1.19 |
1.85 |
0.54 |
0.56 |
0.44 |
0.30 |
0.21 |
0.17 |
Long-Term Debt to NOPAT |
|
1.08 |
1.29 |
1.42 |
2.32 |
0.78 |
0.95 |
0.80 |
0.34 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
160 |
115 |
75 |
111 |
2.91 |
16 |
106 |
635 |
168 |
237 |
Operating Cash Flow to CapEx |
|
1,532.14% |
1,205.94% |
2,168.22% |
3,667.26% |
3,981.55% |
4,564.13% |
4,631.83% |
4,542.04% |
7,887.48% |
11,927.17% |
Free Cash Flow to Firm to Interest Expense |
|
21.57 |
15.44 |
10.07 |
14.89 |
0.38 |
2.15 |
13.77 |
78.94 |
23.05 |
37.49 |
Operating Cash Flow to Interest Expense |
|
20.55 |
23.49 |
26.60 |
29.19 |
36.49 |
34.63 |
50.14 |
31.12 |
63.59 |
88.49 |
Operating Cash Flow Less CapEx to Interest Expense |
|
19.21 |
21.55 |
25.37 |
28.40 |
35.58 |
33.87 |
49.06 |
30.44 |
62.78 |
87.75 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.29 |
0.29 |
0.28 |
0.27 |
0.30 |
0.26 |
0.28 |
0.36 |
0.30 |
0.33 |
Fixed Asset Turnover |
|
17.56 |
15.91 |
14.30 |
14.67 |
18.48 |
18.68 |
22.62 |
33.22 |
31.25 |
39.25 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
972 |
972 |
1,003 |
956 |
1,145 |
1,285 |
1,429 |
1,377 |
1,514 |
1,622 |
Invested Capital Turnover |
|
0.80 |
0.83 |
0.80 |
0.83 |
0.95 |
0.80 |
0.86 |
1.20 |
1.04 |
1.13 |
Increase / (Decrease) in Invested Capital |
|
-23 |
0.29 |
30 |
-47 |
189 |
141 |
144 |
-52 |
136 |
108 |
Enterprise Value (EV) |
|
2,178 |
2,336 |
2,346 |
2,736 |
3,617 |
4,257 |
4,744 |
5,827 |
5,959 |
7,613 |
Market Capitalization |
|
2,041 |
2,205 |
2,221 |
2,617 |
3,514 |
4,169 |
4,633 |
5,650 |
5,895 |
7,553 |
Book Value per Share |
|
$18.98 |
$18.76 |
$19.37 |
$18.14 |
$22.20 |
$25.21 |
$27.17 |
$25.95 |
$30.98 |
$33.22 |
Tangible Book Value per Share |
|
$17.34 |
$17.29 |
$18.03 |
$16.91 |
$20.99 |
$24.02 |
$25.99 |
$24.76 |
$29.81 |
$32.05 |
Total Capital |
|
972 |
972 |
1,003 |
956 |
1,145 |
1,285 |
1,429 |
1,377 |
1,514 |
1,622 |
Total Debt |
|
149 |
149 |
149 |
149 |
149 |
149 |
200 |
200 |
100 |
100 |
Total Long-Term Debt |
|
149 |
149 |
149 |
149 |
149 |
149 |
200 |
200 |
0.00 |
0.00 |
Net Debt |
|
137 |
130 |
125 |
119 |
103 |
87 |
111 |
177 |
64 |
60 |
Capital Expenditures (CapEx) |
|
9.96 |
14 |
9.11 |
5.92 |
6.96 |
5.77 |
8.31 |
5.51 |
5.89 |
4.70 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-30 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
149 |
149 |
149 |
149 |
149 |
149 |
200 |
200 |
100 |
100 |
Total Depreciation and Amortization (D&A) |
|
5.41 |
6.43 |
6.94 |
7.04 |
8.16 |
7.43 |
7.39 |
7.98 |
8.55 |
7.66 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.18 |
$2.63 |
$2.39 |
$1.45 |
$4.28 |
$3.49 |
$6.18 |
$6.43 |
$3.34 |
$3.78 |
Adjusted Weighted Average Basic Shares Outstanding |
|
43.30M |
43.77M |
44.03M |
44.36M |
44.73M |
45M |
45.23M |
90.74M |
91.19M |
91.53M |
Adjusted Diluted Earnings per Share |
|
$3.12 |
$2.59 |
$2.36 |
$1.43 |
$4.23 |
$3.46 |
$6.11 |
$6.37 |
$3.31 |
$3.74 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
44.13M |
44.43M |
44.50M |
44.84M |
45.26M |
45.38M |
45.71M |
91.59M |
92.15M |
92.45M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
43.58M |
43.96M |
44.24M |
44.51M |
44.92M |
45.15M |
45.29M |
91.03M |
91.32M |
91.76M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
130 |
107 |
47 |
49 |
174 |
140 |
249 |
575 |
297 |
350 |
Normalized NOPAT Margin |
|
16.50% |
13.23% |
5.97% |
6.04% |
17.51% |
14.38% |
21.28% |
34.05% |
19.73% |
19.82% |
Pre Tax Income Margin |
|
24.98% |
19.42% |
10.71% |
8.34% |
23.37% |
19.45% |
29.39% |
42.65% |
25.07% |
24.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
26.49 |
21.15 |
11.39 |
9.09 |
30.67 |
24.97 |
40.02 |
89.56 |
51.67 |
67.53 |
NOPAT to Interest Expense |
|
18.52 |
15.48 |
14.14 |
8.63 |
25.26 |
20.66 |
32.47 |
72.50 |
41.72 |
54.62 |
EBIT Less CapEx to Interest Expense |
|
25.14 |
19.20 |
10.16 |
8.29 |
29.75 |
24.21 |
38.94 |
88.87 |
50.87 |
66.79 |
NOPAT Less CapEx to Interest Expense |
|
17.18 |
13.53 |
12.92 |
7.83 |
24.34 |
19.90 |
31.39 |
71.82 |
40.92 |
53.87 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
86.94% |
106.59% |
108.36% |
129.48% |
44.66% |
55.96% |
48.44% |
62.54% |
45.99% |
68.15% |
Augmented Payout Ratio |
|
86.94% |
106.59% |
108.36% |
129.48% |
44.66% |
55.96% |
48.44% |
62.54% |
45.99% |
68.15% |
Quarterly Metrics And Ratios for RLI
This table displays calculated financial ratios and metrics derived from RLI's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
220.03% |
10.94% |
38.09% |
79.94% |
-61.63% |
21.20% |
22.13% |
9.22% |
42.01% |
1.27% |
-8.32% |
EBITDA Growth |
|
2,009.25% |
25.82% |
103.11% |
1,565.23% |
-97.30% |
31.57% |
34.60% |
7.57% |
677.85% |
-67.81% |
-50.85% |
EBIT Growth |
|
2,009.25% |
25.82% |
103.11% |
1,565.23% |
-97.30% |
31.57% |
34.60% |
7.57% |
677.85% |
-67.81% |
-50.85% |
NOPAT Growth |
|
1,919.65% |
2.68% |
99.60% |
1,792.58% |
-96.92% |
17.15% |
33.71% |
5.59% |
602.03% |
-64.35% |
-50.58% |
Net Income Growth |
|
1,404.27% |
2.68% |
106.19% |
3,568.16% |
-96.92% |
17.15% |
29.44% |
5.59% |
602.03% |
-64.35% |
-50.58% |
EPS Growth |
|
1,401.56% |
2.68% |
104.76% |
3,480.00% |
-96.98% |
17.15% |
28.84% |
5.33% |
610.34% |
-64.35% |
-51.08% |
Operating Cash Flow Growth |
|
-3.18% |
-131.05% |
77.42% |
32.47% |
-12.16% |
476.30% |
2.50% |
-18.67% |
122.49% |
4.93% |
45.91% |
Free Cash Flow Firm Growth |
|
290.20% |
409.96% |
-6,014.65% |
-261.20% |
-15.33% |
-114.50% |
119.95% |
77.92% |
-270.10% |
-211.52% |
-284.41% |
Invested Capital Growth |
|
13.85% |
-3.63% |
11.14% |
24.75% |
-12.22% |
9.90% |
7.77% |
8.56% |
32.11% |
7.17% |
5.15% |
Revenue Q/Q Growth |
|
307.19% |
-58.51% |
1.78% |
4.66% |
-13.16% |
31.02% |
2.56% |
-6.40% |
12.91% |
-6.57% |
-7.15% |
EBITDA Q/Q Growth |
|
8,594.28% |
-79.88% |
16.38% |
-19.21% |
-84.36% |
881.07% |
8.58% |
-35.43% |
13.09% |
-59.40% |
65.78% |
EBIT Q/Q Growth |
|
8,594.28% |
-79.88% |
16.38% |
-19.21% |
-84.36% |
881.07% |
8.58% |
-35.43% |
13.09% |
-59.40% |
65.78% |
NOPAT Q/Q Growth |
|
9,688.32% |
-77.76% |
-2.23% |
-18.82% |
-82.57% |
746.72% |
11.59% |
-35.89% |
15.90% |
-57.00% |
54.71% |
Net Income Q/Q Growth |
|
19,746.85% |
-77.76% |
1.00% |
-21.41% |
-82.57% |
746.72% |
11.59% |
-35.89% |
15.90% |
-57.00% |
54.71% |
EPS Q/Q Growth |
|
19,320.00% |
-77.76% |
0.94% |
-21.40% |
-82.84% |
746.72% |
11.69% |
-35.74% |
15.73% |
-57.00% |
51.11% |
Operating Cash Flow Q/Q Growth |
|
-14.73% |
-128.90% |
313.39% |
151.92% |
-43.46% |
23.80% |
-41.88% |
99.91% |
54.68% |
-41.61% |
-19.18% |
Free Cash Flow Firm Q/Q Growth |
|
72.20% |
-39.15% |
-136.77% |
-318.41% |
190.44% |
-110.42% |
150.60% |
-563.13% |
-596.66% |
80.92% |
70.05% |
Invested Capital Q/Q Growth |
|
28.12% |
-13.59% |
9.19% |
3.19% |
-9.84% |
8.18% |
7.09% |
3.95% |
9.71% |
-12.25% |
5.07% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
64.77% |
31.41% |
32.75% |
25.28% |
4.55% |
34.10% |
36.10% |
24.90% |
24.94% |
10.84% |
19.35% |
EBIT Margin |
|
64.77% |
31.41% |
32.75% |
25.28% |
4.55% |
34.10% |
36.10% |
24.90% |
24.94% |
10.84% |
19.35% |
Profit (Net Income) Margin |
|
51.18% |
27.44% |
27.23% |
20.44% |
4.10% |
26.52% |
28.86% |
19.76% |
20.29% |
9.34% |
15.56% |
Tax Burden Percent |
|
79.30% |
85.82% |
80.47% |
80.86% |
90.13% |
79.91% |
79.94% |
79.37% |
81.34% |
86.14% |
80.39% |
Interest Burden Percent |
|
99.64% |
101.80% |
103.30% |
100.00% |
100.00% |
97.34% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
20.70% |
14.18% |
19.53% |
19.14% |
9.87% |
20.09% |
20.06% |
20.63% |
18.66% |
13.86% |
19.61% |
Return on Invested Capital (ROIC) |
|
56.58% |
33.05% |
33.03% |
28.65% |
3.92% |
27.61% |
29.28% |
19.79% |
21.97% |
10.51% |
16.16% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
56.58% |
33.05% |
34.61% |
28.65% |
3.92% |
27.61% |
29.28% |
19.79% |
21.97% |
10.51% |
16.16% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.48% |
5.49% |
5.63% |
4.78% |
0.44% |
3.20% |
3.11% |
2.02% |
1.44% |
0.72% |
1.03% |
Return on Equity (ROE) |
|
64.06% |
38.53% |
38.66% |
33.43% |
4.36% |
30.81% |
32.39% |
21.81% |
23.42% |
11.22% |
17.20% |
Cash Return on Invested Capital (CROIC) |
|
25.85% |
45.27% |
33.85% |
29.06% |
32.25% |
11.64% |
13.88% |
12.68% |
-1.83% |
15.14% |
11.89% |
Operating Return on Assets (OROA) |
|
22.23% |
11.45% |
12.69% |
10.46% |
1.26% |
10.32% |
11.25% |
7.63% |
8.07% |
3.54% |
6.04% |
Return on Assets (ROA) |
|
17.56% |
10.00% |
10.54% |
8.46% |
1.14% |
8.02% |
8.99% |
6.05% |
6.56% |
3.05% |
4.86% |
Return on Common Equity (ROCE) |
|
64.06% |
38.53% |
38.66% |
33.43% |
4.36% |
30.81% |
32.39% |
21.81% |
23.42% |
11.22% |
17.20% |
Return on Equity Simple (ROE_SIMPLE) |
|
41.67% |
0.00% |
48.65% |
52.83% |
22.16% |
0.00% |
21.94% |
21.33% |
24.00% |
0.00% |
17.52% |
Net Operating Profit after Tax (NOPAT) |
|
440 |
98 |
96 |
78 |
14 |
115 |
128 |
82 |
95 |
41 |
63 |
NOPAT Margin |
|
51.18% |
27.44% |
26.36% |
20.44% |
4.10% |
26.52% |
28.86% |
19.76% |
20.29% |
9.34% |
15.56% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-1.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
35.23% |
68.59% |
67.25% |
74.72% |
95.45% |
65.90% |
63.90% |
75.10% |
75.06% |
89.16% |
80.65% |
Earnings before Interest and Taxes (EBIT) |
|
557 |
112 |
119 |
96 |
15 |
147 |
160 |
103 |
117 |
47 |
79 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
557 |
112 |
119 |
96 |
15 |
147 |
160 |
103 |
117 |
47 |
79 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.07 |
4.80 |
4.53 |
4.50 |
4.66 |
4.17 |
4.45 |
4.06 |
4.06 |
4.96 |
4.60 |
Price to Tangible Book Value (P/TBV) |
|
3.19 |
5.03 |
4.72 |
4.68 |
4.86 |
4.34 |
4.61 |
4.20 |
4.18 |
5.14 |
4.75 |
Price to Revenue (P/Rev) |
|
2.58 |
3.34 |
3.30 |
3.10 |
4.24 |
3.92 |
4.27 |
3.97 |
4.03 |
4.28 |
4.27 |
Price to Earnings (P/E) |
|
7.36 |
9.69 |
9.30 |
8.51 |
21.05 |
19.35 |
20.26 |
19.02 |
16.90 |
21.84 |
26.22 |
Dividend Yield |
|
1.08% |
1.65% |
0.80% |
0.79% |
0.80% |
4.33% |
1.90% |
2.01% |
1.84% |
6.24% |
3.22% |
Earnings Yield |
|
13.59% |
10.33% |
10.75% |
11.75% |
4.75% |
5.17% |
4.94% |
5.26% |
5.92% |
4.58% |
3.81% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.35 |
4.23 |
4.06 |
4.04 |
4.40 |
3.94 |
4.23 |
3.88 |
3.89 |
4.69 |
4.38 |
Enterprise Value to Revenue (EV/Rev) |
|
2.27 |
3.45 |
3.41 |
3.20 |
4.31 |
3.96 |
4.33 |
4.03 |
4.09 |
4.32 |
4.33 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.37 |
8.00 |
7.91 |
7.18 |
18.54 |
15.45 |
16.40 |
15.34 |
13.63 |
17.49 |
21.58 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.37 |
8.09 |
7.91 |
7.18 |
18.54 |
15.80 |
16.40 |
15.34 |
13.63 |
17.81 |
21.58 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.46 |
9.99 |
9.62 |
8.79 |
21.39 |
19.56 |
20.56 |
19.32 |
17.14 |
22.02 |
26.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.68 |
23.27 |
21.74 |
19.41 |
19.88 |
12.84 |
14.72 |
15.07 |
12.97 |
13.59 |
12.60 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.69 |
9.17 |
12.61 |
15.45 |
12.76 |
35.41 |
31.65 |
31.83 |
0.00 |
32.08 |
37.80 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.14 |
0.17 |
0.15 |
0.15 |
0.08 |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
0.06 |
Long-Term Debt to Equity |
|
0.04 |
0.17 |
0.00 |
0.00 |
0.08 |
0.00 |
0.07 |
0.06 |
0.06 |
0.00 |
0.06 |
Financial Leverage |
|
0.13 |
0.17 |
0.16 |
0.17 |
0.11 |
0.12 |
0.11 |
0.10 |
0.07 |
0.07 |
0.06 |
Leverage Ratio |
|
3.65 |
3.85 |
3.76 |
3.95 |
3.82 |
3.84 |
3.60 |
3.60 |
3.57 |
3.68 |
3.54 |
Compound Leverage Factor |
|
3.63 |
3.92 |
3.89 |
3.95 |
3.82 |
3.74 |
3.60 |
3.60 |
3.57 |
3.68 |
3.54 |
Debt to Total Capital |
|
12.54% |
14.51% |
13.29% |
12.88% |
7.15% |
6.61% |
6.17% |
5.94% |
5.41% |
6.17% |
5.87% |
Short-Term Debt to Total Capital |
|
9.40% |
0.00% |
13.29% |
12.88% |
0.00% |
6.61% |
0.00% |
0.00% |
0.00% |
6.17% |
0.00% |
Long-Term Debt to Total Capital |
|
3.14% |
14.51% |
0.00% |
0.00% |
7.15% |
0.00% |
6.17% |
5.94% |
5.41% |
0.00% |
5.87% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
87.46% |
85.49% |
86.71% |
87.12% |
92.85% |
93.39% |
93.83% |
94.06% |
94.59% |
93.83% |
94.13% |
Debt to EBITDA |
|
0.29 |
0.27 |
0.26 |
0.23 |
0.30 |
0.26 |
0.24 |
0.23 |
0.19 |
0.23 |
0.29 |
Net Debt to EBITDA |
|
-0.75 |
0.24 |
0.26 |
0.23 |
0.30 |
0.16 |
0.24 |
0.23 |
0.19 |
0.14 |
0.29 |
Long-Term Debt to EBITDA |
|
0.07 |
0.27 |
0.00 |
0.00 |
0.30 |
0.00 |
0.24 |
0.23 |
0.19 |
0.00 |
0.29 |
Debt to NOPAT |
|
0.34 |
0.34 |
0.32 |
0.28 |
0.35 |
0.33 |
0.30 |
0.30 |
0.24 |
0.29 |
0.36 |
Net Debt to NOPAT |
|
-0.90 |
0.30 |
0.32 |
0.28 |
0.35 |
0.21 |
0.30 |
0.30 |
0.24 |
0.17 |
0.36 |
Long-Term Debt to NOPAT |
|
0.09 |
0.34 |
0.00 |
0.00 |
0.35 |
0.00 |
0.30 |
0.30 |
0.24 |
0.00 |
0.36 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
246 |
150 |
-55 |
-230 |
208 |
-22 |
11 |
-51 |
-354 |
-68 |
-20 |
Operating Cash Flow to CapEx |
|
7,971.66% |
-2,226.36% |
5,420.44% |
11,525.18% |
3,705.26% |
26,421.00% |
6,514.78% |
5,155.40% |
63,218.44% |
24,489.48% |
9,830.39% |
Free Cash Flow to Firm to Interest Expense |
|
122.19 |
74.35 |
-27.41 |
-112.49 |
111.19 |
-15.80 |
6.79 |
-31.70 |
-219.07 |
-45.30 |
-15.17 |
Operating Cash Flow to Interest Expense |
|
55.76 |
-16.11 |
34.47 |
85.19 |
52.64 |
88.90 |
43.85 |
88.42 |
135.66 |
85.84 |
77.54 |
Operating Cash Flow Less CapEx to Interest Expense |
|
55.06 |
-16.84 |
33.84 |
84.45 |
51.22 |
88.57 |
43.17 |
86.70 |
135.45 |
85.49 |
76.75 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.36 |
0.39 |
0.41 |
0.28 |
0.30 |
0.31 |
0.31 |
0.32 |
0.33 |
0.31 |
Fixed Asset Turnover |
|
32.69 |
33.22 |
35.42 |
39.45 |
28.88 |
31.25 |
33.20 |
34.13 |
37.72 |
39.25 |
38.87 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,594 |
1,377 |
1,504 |
1,552 |
1,399 |
1,514 |
1,621 |
1,685 |
1,848 |
1,622 |
1,704 |
Invested Capital Turnover |
|
1.11 |
1.20 |
1.25 |
1.40 |
0.96 |
1.04 |
1.01 |
1.00 |
1.08 |
1.13 |
1.04 |
Increase / (Decrease) in Invested Capital |
|
194 |
-52 |
151 |
308 |
-195 |
136 |
117 |
133 |
449 |
108 |
83 |
Enterprise Value (EV) |
|
3,749 |
5,827 |
6,100 |
6,277 |
6,158 |
5,959 |
6,860 |
6,531 |
7,190 |
7,613 |
7,471 |
Market Capitalization |
|
4,273 |
5,650 |
5,901 |
6,077 |
6,058 |
5,895 |
6,760 |
6,431 |
7,090 |
7,553 |
7,371 |
Book Value per Share |
|
$30.73 |
$25.95 |
$28.65 |
$29.68 |
$28.49 |
$30.98 |
$33.29 |
$34.67 |
$38.22 |
$33.22 |
$17.48 |
Tangible Book Value per Share |
|
$29.55 |
$24.76 |
$27.47 |
$28.50 |
$27.32 |
$29.81 |
$32.12 |
$33.50 |
$37.05 |
$32.05 |
$16.90 |
Total Capital |
|
1,594 |
1,377 |
1,504 |
1,552 |
1,399 |
1,514 |
1,621 |
1,685 |
1,848 |
1,622 |
1,704 |
Total Debt |
|
200 |
200 |
200 |
200 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
Total Long-Term Debt |
|
50 |
200 |
0.00 |
0.00 |
100 |
0.00 |
100 |
100 |
100 |
0.00 |
100 |
Net Debt |
|
-524 |
177 |
200 |
200 |
100 |
64 |
100 |
100 |
100 |
60 |
100 |
Capital Expenditures (CapEx) |
|
1.41 |
1.46 |
1.28 |
1.51 |
2.66 |
0.46 |
1.09 |
2.75 |
0.35 |
0.52 |
1.05 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-3.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
200 |
200 |
200 |
200 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$9.69 |
$0.54 |
$2.17 |
$1.70 |
$0.30 |
$0.63 |
$2.80 |
$1.79 |
$2.08 |
$0.23 |
$0.69 |
Adjusted Weighted Average Basic Shares Outstanding |
|
45.38M |
181.47M |
45.53M |
45.59M |
45.62M |
182.38M |
45.68M |
45.74M |
45.78M |
183.06M |
91.77M |
Adjusted Diluted Earnings per Share |
|
$9.61 |
$0.54 |
$2.15 |
$1.69 |
$0.29 |
$0.63 |
$2.77 |
$1.78 |
$2.06 |
$0.23 |
$0.68 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
45.78M |
183.18M |
46.04M |
46.04M |
46.07M |
184.31M |
46.16M |
46.18M |
46.22M |
184.90M |
92.53M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.54 |
$0.00 |
$0.00 |
$0.00 |
$0.63 |
$0.00 |
$0.00 |
$0.00 |
$0.23 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
45.38M |
91.03M |
45.55M |
45.60M |
45.63M |
91.32M |
45.71M |
45.75M |
45.82M |
183.53M |
91.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
454 |
92 |
96 |
76 |
12 |
115 |
124 |
81 |
94 |
52 |
61 |
Normalized NOPAT Margin |
|
52.78% |
25.80% |
26.36% |
20.12% |
3.63% |
26.52% |
28.00% |
19.45% |
20.07% |
11.80% |
14.95% |
Pre Tax Income Margin |
|
64.54% |
31.97% |
33.83% |
25.28% |
4.55% |
33.19% |
36.10% |
24.90% |
24.94% |
10.84% |
19.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
276.56 |
55.63 |
59.20 |
46.91 |
8.02 |
107.32 |
98.88 |
64.40 |
72.25 |
31.79 |
58.90 |
NOPAT to Interest Expense |
|
218.53 |
48.60 |
47.64 |
37.93 |
7.23 |
83.48 |
79.05 |
51.12 |
58.77 |
27.39 |
47.35 |
EBIT Less CapEx to Interest Expense |
|
275.86 |
54.91 |
58.56 |
46.17 |
6.60 |
106.98 |
98.21 |
62.69 |
72.03 |
31.44 |
58.11 |
NOPAT Less CapEx to Interest Expense |
|
217.83 |
47.88 |
47.00 |
37.20 |
5.81 |
83.14 |
78.38 |
49.40 |
58.55 |
27.04 |
46.56 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
23.55% |
62.54% |
57.60% |
51.23% |
127.30% |
45.99% |
42.13% |
41.87% |
33.96% |
68.15% |
84.34% |
Augmented Payout Ratio |
|
23.55% |
62.54% |
57.60% |
51.23% |
127.30% |
45.99% |
42.13% |
41.87% |
33.96% |
68.15% |
84.34% |
Key Financial Trends
RLI Corporation has demonstrated solid financial performance over the recent quarters and years, maintaining healthy profitability and a strong balance sheet despite some fluctuations in revenue and expenses.
Positive trends and highlights:
- Net Income has been consistently positive over the last several quarters, with Q1 2025 reporting $63.2 million, which though lower than prior quarters, still reflects profitability.
- Premiums earned have increased steadily, from about $307.7 million in Q1 2023 to nearly $398.3 million in Q1 2025, indicating growth in the company’s underwriting activities.
- Net Realized and Unrealized Capital Gains on Investments are strong, with a notable $9.3 million gain reported in Q1 2025, supporting overall income beyond underwriting.
- Total Common Equity increased from approximately $1.3 billion in Q3 2023 to about $1.6 billion in Q1 2025, reflecting retained earnings growth and prudent equity management.
- Basic and diluted earnings per share (EPS) showed relatively stable results over the last few quarters, with Q1 2025 EPS at $0.69 basic and $0.68 diluted despite challenging conditions.
- The company maintains manageable long-term debt levels around $100 million, which have remained stable and do not pose a heavy interest burden relative to earnings.
Neutral observations:
- Net interest expense from long-term debt has slightly decreased from $2 million in early 2023 quarters to about $1.3 million in Q1 2025; while a moderate cost, it has not significantly impacted net income.
- Cash flow from operating activities has fluctuated, with a sharp build in Q4 2024 ($557 million) but no reported continuing operations cash income in Q1 2025, indicating some variability in cash conversion.
- Investment activity shows consistent purchase and sale of investment securities, with net investing cash outflows generally present, reflecting active balance sheet and portfolio management.
Negative trends and risks:
- Q1 2025 shows a significant drop in cash flow from continuing operating activities to zero, which could indicate timing issues or operational challenges in turning income into cash.
- Property and liability insurance claims expense rose significantly in Q4 2024 ($225.5 million) but was lower in Q1 2025 ($177.2 million); sustained high claims can pressure future profitability.
- Other operating expenses have increased modestly from $28-30 million in early 2023 and 2024 quarters to nearly $30 million in Q1 2025, which adds pressure on operating margins.
- Cash dividends per share have been relatively high, especially the spike from about $0.26-$0.29 per share in early 2023 and 2024 quarters to $0.15 in Q1 2025, and even higher dividend distributions historically (up to $3.64 per share annually in 2022 Q4), which while attractive to income investors could limit retained capital for growth.
Overall analysis: RLI has managed steady growth in premiums and maintained profitability and equity base over recent periods, supported by strong investment gains. However, some recent quarters show strain on cash flow and higher claims expenses, which investors should monitor. The company’s consistent dividend payments provide an income stream but may also constrain reinvestment options. Maintaining the current debt level and controlling expenses will be vital for sustaining earnings growth.
08/18/25 02:33 PMAI Generated. May Contain Errors.