ORI
Old Republic International Corp
$41.43
+0.11 (+0.27%)
At close · Jul 10
Market Cap
$10.06B
Shares
242,826,815
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$9.14B
+11%
FY2025
Net Income
$935.4M
+9.7%
FY2025
Diluted EPS
$3.72
+14.8%
FY2025
Operating Cash Flow
$1.16B
-5.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $9.42B | $9.14B | $8.23B | $7.26B | $8.08B | $9.34B | $7.17B | $7.21B | $6.02B | $6.26B | $5.9B | $5.77B | $5.53B | $5.44B | $4.97B | $4.65B | $4.1B | |
| $7.92B | $7.79B | $7.03B | $6.45B | $7.34B | $7.56B | $6.35B | $5.5B | $5.25B | $5.08B | $4.87B | $4.76B | $4.45B | $4.46B | $4.04B | $3.7B | $3.23B | |
| $1.9B | $1.85B | $1.68B | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $326.5M | $179.7M | $69.9M | -$190.9M | -$201.1M | $758M | -$142M | $636.1M | $58.2M | $211.6M | $72.8M | $91.3M | $272.3M | — | — | — | — | |
| $1.29B | $1.18B | $1.07B | $747.4M | $857.4M | $1.92B | $688.4M | $1.32B | $438.1M | $725.4M | $686M | $631.8M | $609.4M | $672.9M | -$128.5M | -$236.7M | $27.6M | |
| $264.3M | $242.1M | $216.9M | $148.7M | $170.9M | $387.7M | $129.7M | $265.9M | $67.5M | $164.8M | $219M | $209.6M | $199.7M | $225M | -$59.8M | -$96.1M | -$2.5M | |
| $1.02B | $935.4M | $852.7M | $598.6M | $686.4M | $1.53B | $558.6M | $1.06B | $370.5M | $560.5M | $466.9M | $422.1M | $409.7M | $447.8M | -$68.6M | -$140.5M | $30.1M | |
| — | 10.24% | 10.36% | 8.25% | 8.49% | 16.42% | 7.8% | 14.64% | 6.15% | 8.95% | 7.91% | 7.32% | 7.41% | 8.23% | -1.38% | -3.02% | 0.73% | |
| $1.43B | — | — | — | — | — | $558.6M | $1.06B | $370.5M | $560.5M | $466.9M | $422.1M | $409.7M | $447.8M | -$68.6M | -$140.5M | — | |
| $1.06B | $1.2B | $882.6M | $984.1M | $85.7M | $1.33B | $765M | $1.34B | $188.5M | $626M | $761.4M | $159M | $323.9M | $344.3M | -$3M | -$183.5M | $135.3M | |
| USD/shares | — | $3.82 | $3.30 | $2.12 | $2.28 | $5.08 | $1.87 | $3.52 | $1.26 | $2.14 | $1.80 | $1.63 | $1.58 | $1.74 | -$0.27 | -$0.55 | $0.13 |
| USD/shares | — | $3.72 | $3.24 | $2.10 | $2.26 | $5.05 | $1.87 | $3.51 | $1.24 | $1.92 | $1.62 | $1.48 | $1.44 | $1.57 | -$0.27 | -$0.55 | $0.13 |
| shares | — | 245.12M | 258.03M | 282.73M | 301.68M | 301.95M | 298.41M | 299.89M | 294.25M | 262.11M | 259.43M | 259.5M | 258.55M | 257.44M | 255.81M | 255.05M | 241.08M |
| shares | — | 251.31M | 262.88M | 285.47M | 303.3M | 303.67M | 298.9M | 301.23M | 301.02M | 299.39M | 296.38M | 296.09M | 295.07M | 293.68M | 255.81M | 255.05M | 241.33M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2025: $1.88B in buybacks, $5.7B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
EV/EBIT
—
P/E (TTM)
10.20×
Insurance - Property & Casualty median 12.30×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|
| Total of Major Segments | $7,387,800,000 | $8,228,300,000 | $8,536,000,000 | $7,266,600,000 | $6,775,900,000 | $6,448,100,000 | $6,001,400,000 |
| All Other Segments | — | $195,500,000 | $166,600,000 | $149,600,000 | $170,000,000 | $169,100,000 | $170,300,000 |
| Intersegment Elimination | — | — | — | -$108,200,000 | -$121,400,000 | -$122,700,000 | -$120,100,000 |