Old Republic International Corporation
NYSE:ORI · New York Stock Exchange
-$0.36 today
Vol 5.75M · Avg 1.55M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:ORI · Revenue to Net Income
Key Ratios
Analysis
$9.4B of revenue converted into $1.0B of net income for the selected period. Gross margin is 51.1% and net margin is 10.8%, showing how much revenue survives after costs and taxes. EPS is $4.07, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $9.1B +10.4% | $8.2B +13.4% | $7.3B -10.2% | $8.1B -13.5% | $9.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.5B +49.2% | $3.0B +17.2% | $2.6B +6.3% | $2.4B +1.2% | $2.4B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.6B -12.1% | $5.2B +11.3% | $4.7B -17.3% | $5.7B -18.5% | $6.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 50.3% -12.9pp | 63.3% -1.2pp | 64.5% -5.5pp | 70.0% -4.4pp | 74.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.4B -18.0% | $4.1B +5.3% | $3.9B -18.1% | $4.8B -4.4% | $5.0B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 | $0 -100.0% | $33.0M +16.6% | $28.3M +4.0% | $27.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.2B +7.8% | $1.1B +34.8% | $850.9M -10.7% | $952.4M -52.5% | $2.0B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 13.6% -0.3pp | 13.9% +2.2pp | 11.7% -0.1pp | 11.8% -9.7pp | 21.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.2B +10.6% | $1.1B +43.1% | $747.3M -12.8% | $857.1M -55.4% | $1.9B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 13.0% +0.0pp | 13.0% +2.7pp | 10.3% -0.3pp | 10.6% -10.0pp | 20.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $183.8M | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $70.1M -9.3% | $77.3M +9.6% | $70.5M +5.7% | $66.7M +18.7% | $56.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $500.0K +400.0% | $100.0K +0.0% | $100.0K -66.7% | $300.0K +50.0% | $200.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.2B +10.7% | $1.1B +43.1% | $747.4M -12.8% | $857.4M -55.4% | $1.9B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 13.0% +0.0pp | 13.0% +2.7pp | 10.3% -0.3pp | 10.6% -10.0pp | 20.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $241.9M +11.5% | $216.9M +45.9% | $148.7M -13.0% | $170.9M -55.9% | $387.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $936.1M +9.8% | $852.7M +42.4% | $598.6M -12.8% | $686.4M -55.3% | $1.5B | $4.9B | $4.8B | $4.7B |
| Net Margin | 10.3% -0.1pp | 10.4% +2.1pp | 8.2% -0.2pp | 8.5% -7.9pp | 16.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 +16.4% | $3 +55.7% | $2 -7.0% | $2 -55.1% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 +15.1% | $3 +54.3% | $2 -7.1% | $2 -55.2% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $243.8M -5.7% | $258.4M -8.5% | $282.4M -6.4% | $301.7M -0.1% | $301.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $249.6M -5.1% | $263.2M -7.8% | $285.5M -5.9% | $303.3M -0.1% | $303.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Arch Capital Group Ltd.
NASDAQ:ACGL
$32.27B
Globe Life Inc.
NYSE:GL
$13.30B
Assurant, Inc.
NYSE:AIZ
$12.99B
Webster Financial Corporation
NYSE:WBS
$12.15B
First Horizon Corporation
NYSE:FHN
$11.74B
Comerica Incorporated
CMA
$11.35B
American Financial Group, Inc.
NYSE:AFG
$11.08B
SEI Investments Company
NASDAQ:SEIC
$10.95B
Grupo Financiero Galicia S.A.
NASDAQ:GGAL
$8.92B
XP Inc.
NASDAQ:XP
$8.07B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ORI generate?
Old Republic International Corporation (ORI) reported $9.09B of revenue in fiscal 2025.
Is ORI profitable?
Old Republic International Corporation (ORI) reported $936.10M of net income, with a net margin of 10.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.