Financhill
Sell
49

TRV Quote, Financials, Valuation and Earnings

Last price:
$269.46
Seasonality move :
0.46%
Day range:
$266.93 - $270.47
52-week range:
$200.21 - $269.56
Dividend yield:
1.57%
P/E ratio:
14.59x
P/S ratio:
1.32x
P/B ratio:
2.15x
Volume:
878.6K
Avg. volume:
1.4M
1-year change:
23.92%
Market cap:
$60.7B
Revenue:
$46.4B
EPS (TTM):
$18.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32B $34.8B $36.9B $41.4B $46.4B
Revenue Growth (YoY) 1.27% 8.87% 5.97% 12.13% 12.22%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5B $4.7B $4.8B $5.2B $5.8B
Other Inc / (Exp) $279M $355M $351M $353M $449M
Operating Expenses $4.5B $4.7B $4.8B $5.2B $5.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses $339M $340M $351M $376M $392M
EBT. Incl. Unusual Items $3.2B $4.5B $3.4B $3.4B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $540M $796M $512M $380M $1.2B
Net Income to Company $2.7B $3.7B $2.8B $3B $5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.7B $3.7B $2.8B $3B $5B
 
Basic EPS (Cont. Ops) $10.56 $14.63 $11.91 $12.93 $21.76
Diluted EPS (Cont. Ops) $10.52 $14.49 $11.77 $12.79 $21.47
Weighted Average Basic Share $253.5M $248.5M $237M $229.7M $228M
Weighted Average Diluted Share $254.6M $250.8M $239.7M $232.2M $231.1M
 
EBITDA -- -- -- -- --
EBIT $3.6B $4.8B $3.7B $3.7B $6.6B
 
Revenue (Reported) $32B $34.8B $36.9B $41.4B $46.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.6B $4.8B $3.7B $3.7B $6.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.3B $8.8B $9.7B $11.2B $11.8B
Revenue Growth (YoY) 5.12% 5.97% 10.16% 15.71% 5.18%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $1.3B $1.4B $1.5B
Other Inc / (Exp) $81M $78M $75M $112M $112M
Operating Expenses $1.2B $1.2B $1.3B $1.4B $1.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $82M $87M $88M $98M $99M
EBT. Incl. Unusual Items $891M $1.2B $928M $1.4B $468M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158M $164M -$47M $247M $73M
Net Income to Company $733M $1B $975M $1.1B $395M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $733M $1B $975M $1.1B $395M
 
Basic EPS (Cont. Ops) $2.89 $4.20 $4.18 $4.87 $1.73
Diluted EPS (Cont. Ops) $2.87 $4.15 $4.13 $4.80 $1.70
Weighted Average Basic Share $252.1M $240.9M $231.7M $229M $226.9M
Weighted Average Diluted Share $254.1M $243.7M $234.4M $232M $230.4M
 
EBITDA -- -- -- -- --
EBIT $973M $1.3B $1B $1.5B $567M
 
Revenue (Reported) $8.3B $8.8B $9.7B $11.2B $11.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $973M $1.3B $1B $1.5B $567M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $32.4B $35.3B $37.8B $42.9B $47B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.5B $4.7B $4.9B $5.3B $5.9B
Other Inc / (Exp) $302M $352M $348M $390M $449M
Operating Expenses $4.5B $4.7B $4.9B $5.3B $5.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses $337M $345M $352M $386M $393M
EBT. Incl. Unusual Items $3.4B $4.7B $3.1B $3.8B $5.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $578M $802M $301M $674M $1B
Net Income to Company $2.8B $3.9B $2.8B $3.1B $4.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.8B $3.9B $2.8B $3.1B $4.3B
 
Basic EPS (Cont. Ops) $11.10 $15.98 $11.87 $13.62 $18.66
Diluted EPS (Cont. Ops) $11.04 $15.80 $11.73 $13.46 $18.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.7B $5.1B $3.5B $4.2B $5.7B
 
Revenue (Reported) $32.4B $35.3B $37.8B $42.9B $47B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.7B $5.1B $3.5B $4.2B $5.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.3B $8.8B $9.7B $11.2B $11.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.2B $1.3B $1.4B $1.5B
Other Inc / (Exp) $81M $78M $75M $112M $112M
Operating Expenses $1.2B $1.2B $1.3B $1.4B $1.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $82M $87M $88M $98M $99M
EBT. Incl. Unusual Items $891M $1.2B $928M $1.4B $468M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158M $164M -$47M $247M $73M
Net Income to Company $733M $1B $975M $1.1B $395M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $733M $1B $975M $1.1B $395M
 
Basic EPS (Cont. Ops) $2.89 $4.20 $4.18 $4.87 $1.73
Diluted EPS (Cont. Ops) $2.87 $4.15 $4.13 $4.80 $1.70
Weighted Average Basic Share $252.1M $240.9M $231.7M $229M $226.9M
Weighted Average Diluted Share $254.1M $243.7M $234.4M $232M $230.4M
 
EBITDA -- -- -- -- --
EBIT $973M $1.3B $1B $1.5B $567M
 
Revenue (Reported) $8.3B $8.8B $9.7B $11.2B $11.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $973M $1.3B $1B $1.5B $567M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $721M $761M $799M $650M $699M
Short Term Investments $79.5B $81.6B $74.6B $82.9B $88.4B
Accounts Receivable, Net $20.4B $20.4B $20.6B $21.7B $22.3B
Inventory -- -- -- -- --
Prepaid Expenses $772M $902M $1B $1.2B $1.2B
Other Current Assets -- -- -- -- --
Total Current Assets $101.4B $103.7B $97B $106.4B $112.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $80B $82.5B $75.4B $83.6B $89.1B
Goodwill $4B $4B $4B $4B $4.2B
Other Intangibles $317M $306M $287M $277M $360M
Other Long-Term Assets -- -- -- -- --
Total Assets $116.8B $120.5B $115.7B $126B $133.2B
 
Accounts Payable $4.6B $4.3B $4B $3.8B $3.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $100M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.6B $4.4B $4.1B $3.9B $3.8B
 
Long-Term Debt $6.6B $7.2B $7.2B $7.9B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $87.6B $91.6B $94.2B $101.1B $105.3B
 
Common Stock $23.7B $24.2B $24.6B $24.9B $25.5B
Other Common Equity Adj $2.5B $1.2B -$6.4B -$4.5B -$5B
Common Equity $29.2B $28.9B $21.6B $24.9B $27.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $29.2B $28.9B $21.6B $24.9B $27.9B
 
Total Liabilities and Equity $116.8B $120.5B $115.7B $126B $133.2B
Cash and Short Terms $80.2B $82.4B $75.4B $83.6B $89.1B
Total Debt $6.6B $7.3B $7.3B $8B $8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $663M $752M $767M $667M $724M
Short Term Investments $78.8B $77.9B $76.2B $82.7B $90B
Accounts Receivable, Net $20.8B $21.2B $21.2B $22.2B $22.9B
Inventory -- -- -- -- --
Prepaid Expenses $1.2B $1.3B $1.4B $1.5B $1.8B
Other Current Assets -- -- -- -- --
Total Current Assets $101.5B $101.1B $99.5B $107.1B $115.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $79.3B $78.7B $76.8B $83.4B $90.6B
Goodwill $4B $4B $4B $4.3B $4.2B
Other Intangibles $318M $301M $285M $376M $356M
Other Long-Term Assets -- -- -- -- --
Total Assets $117B $118.6B $118.4B $127.4B $136B
 
Accounts Payable $5B $4.6B $4.4B $4.2B $4.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $100M $100M $100M $100M $100M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.1B $4.7B $4.5B $4.3B $4.4B
 
Long-Term Debt $6.5B $7.2B $7.2B $7.9B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $88.8B $93.1B $95.3B $102.4B $107.8B
 
Common Stock $23.9B $24.3B $24.7B $25.2B $25.6B
Other Common Equity Adj $1.3B -$2.6B -$5.4B -$5.1B -$4.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $28.3B $25.5B $23.1B $25B $28.2B
 
Total Liabilities and Equity $117B $118.6B $118.4B $127.4B $136B
Cash and Short Terms $79.5B $78.6B $76.9B $83.3B $90.7B
Total Debt $6.6B $7.3B $7.3B $8B $8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.7B $3.7B $2.8B $3B $5B
Depreciation & Amoritzation $789M $870M $826M $722M $715M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$68M -$359M -$533M -$1.4B -$748M
Change in Inventories -- -- -- -- --
Cash From Operations $6.5B $7.3B $6.5B $7.7B $9.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$38M -$4M -- -$382M
Cash From Investing -$4.9B -$5.2B -$3.7B -$6.8B -$7.3B
 
Dividends Paid (Ex Special Dividend) -$861M -$869M -$875M -$908M -$951M
Special Dividend Paid
Long-Term Debt Issued $490M $739M -- $738M --
Long-Term Debt Repaid -$500M -- -- -- --
Repurchase of Common Stock -$672M -$2.2B -$2.1B -$1B -$1.1B
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.4B -$2B -$2.7B -$1.1B -$1.7B
 
Beginning Cash (CF) $494M $721M $761M $799M $650M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211M $41M $68M -$161M $63M
Ending Cash (CF) $721M $761M $799M $650M $699M
 
Levered Free Cash Flow $6.5B $7.3B $6.5B $7.7B $9.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $733M $1B $975M $1.1B $395M
Depreciation & Amoritzation $235M $234M $204M $196M $188M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$321M -$791M -$581M -$524M -$556M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.3B $1B $1.5B $1.4B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$38M -$4M -- -$381M --
Cash From Investing -$774M -$657M -$455M -$1B -$808M
 
Dividends Paid (Ex Special Dividend) -$214M -$213M -$215M -$229M -$240M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$397M -$559M -$460M -$360M -$352M
Other Financing Activities -- -- -- -- --
Cash From Financing -$477M -$613M -$593M -$399M -$535M
 
Beginning Cash (CF) $721M $761M $799M $650M $699M
Foreign Exchange Rate Adjustment $3M -$5M $4M -$5M $8M
Additions / Reductions -$61M -$4M -$36M $22M $17M
Ending Cash (CF) $663M $752M $767M $667M $724M
 
Levered Free Cash Flow $1.2B $1.3B $1B $1.5B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.8B $3.9B $2.8B $3.1B $4.3B
Depreciation & Amoritzation $821M $869M $796M $714M $707M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$48M -$829M -$323M -$1.3B -$780M
Change in Inventories -- -- -- -- --
Cash From Operations $7.1B $7.4B $6.2B $8.2B $9B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$38M -$4M -- -$381M -$1M
Cash From Investing -$5.8B -$5.1B -$3.5B -$7.4B -$7B
 
Dividends Paid (Ex Special Dividend) -$865M -$868M -$877M -$922M -$962M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$598M -$2.4B -$2B -$922M -$1.1B
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.2B -$2.2B -$2.6B -$857M -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $88M $98M $36M -$103M $58M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.1B $7.4B $6.2B $8.2B $9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $733M $1B $975M $1.1B $395M
Depreciation & Amoritzation $235M $234M $204M $196M $188M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$321M -$791M -$581M -$524M -$556M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.3B $1B $1.5B $1.4B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$38M -$4M -- -$381M --
Cash From Investing -$774M -$657M -$455M -$1B -$808M
 
Dividends Paid (Ex Special Dividend) -$214M -$213M -$215M -$229M -$240M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$397M -$559M -$460M -$360M -$352M
Other Financing Activities -- -- -- -- --
Cash From Financing -$477M -$613M -$593M -$399M -$535M
 
Beginning Cash (CF) $721M $761M $799M $650M $699M
Foreign Exchange Rate Adjustment $3M -$5M $4M -$5M $8M
Additions / Reductions -$61M -$4M -$36M $22M $17M
Ending Cash (CF) $663M $752M $767M $667M $724M
 
Levered Free Cash Flow $1.2B $1.3B $1B $1.5B $1.4B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
52
SRPT alert for May 8

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 23.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock