Annual Income Statements for Axis Capital
This table shows Axis Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Axis Capital
This table shows Axis Capital'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 |
|
-17 |
41 |
173 |
143 |
181 |
-150 |
388 |
204 |
173 |
286 |
187 |
Consolidated Net Income / (Loss) |
|
-9.38 |
48 |
180 |
151 |
188 |
-143 |
395 |
212 |
181 |
294 |
194 |
Net Income / (Loss) Continuing Operations |
|
-9.38 |
48 |
180 |
151 |
188 |
-143 |
395 |
212 |
181 |
294 |
194 |
Total Pre-Tax Income |
|
-2.19 |
79 |
198 |
176 |
210 |
-186 |
270 |
245 |
227 |
267 |
236 |
Total Revenue |
|
1,357 |
1,359 |
1,322 |
1,346 |
1,467 |
1,401 |
1,426 |
1,454 |
1,503 |
1,568 |
1,453 |
Net Interest Income / (Expense) |
|
-16 |
-16 |
-17 |
-17 |
-16 |
-18 |
-17 |
-17 |
-17 |
-17 |
-17 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
16 |
16 |
17 |
17 |
16 |
18 |
17 |
17 |
17 |
17 |
17 |
Long-Term Debt Interest Expense |
|
16 |
16 |
17 |
17 |
16 |
18 |
17 |
17 |
17 |
17 |
17 |
Total Non-Interest Income |
|
1,373 |
1,376 |
1,338 |
1,362 |
1,484 |
1,419 |
1,443 |
1,471 |
1,520 |
1,585 |
1,470 |
Other Service Charges |
|
1.09 |
3.08 |
0.58 |
5.52 |
10 |
6.05 |
8.34 |
8.53 |
6.84 |
7.02 |
3.58 |
Net Realized & Unrealized Capital Gains on Investments |
|
87 |
32 |
108 |
91 |
151 |
148 |
177 |
158 |
146 |
201 |
125 |
Premiums Earned |
|
1,285 |
1,340 |
1,230 |
1,266 |
1,323 |
1,265 |
1,258 |
1,304 |
1,367 |
1,377 |
1,341 |
Provision for Credit Losses |
|
3.21 |
- |
2.81 |
-0.35 |
-1.08 |
3.87 |
-4.66 |
13 |
1.13 |
0.91 |
2.73 |
Total Non-Interest Expense |
|
1,356 |
1,279 |
1,121 |
1,170 |
1,258 |
1,582 |
1,161 |
1,196 |
1,275 |
1,300 |
1,214 |
Property & Liability Insurance Claims |
|
942 |
798 |
721 |
736 |
784 |
1,152 |
729 |
766 |
832 |
832 |
786 |
Other Operating Expenses |
|
158 |
187 |
167 |
169 |
179 |
170 |
163 |
148 |
165 |
189 |
159 |
Amortization Expense |
|
243 |
278 |
233 |
256 |
266 |
257 |
257 |
268 |
278 |
279 |
267 |
Impairment Charge |
|
13 |
- |
0.00 |
9.08 |
29 |
3.63 |
12 |
14 |
0.01 |
0.23 |
1.93 |
Income Tax Expense |
|
-0.36 |
27 |
16 |
28 |
25 |
-42 |
-125 |
41 |
48 |
-19 |
44 |
Other Gains / (Losses), net |
|
-7.56 |
-3.05 |
-2.21 |
2.10 |
2.94 |
1.33 |
1.17 |
7.90 |
1.62 |
7.26 |
2.29 |
Preferred Stock Dividends Declared |
|
7.56 |
7.56 |
7.56 |
7.56 |
7.56 |
7.56 |
7.56 |
7.56 |
7.56 |
7.56 |
7.56 |
Basic Earnings per Share |
|
($0.20) |
$0.48 |
$2.03 |
$1.68 |
$2.12 |
($1.77) |
$4.57 |
$2.42 |
$2.06 |
$3.44 |
$2.30 |
Weighted Average Basic Shares Outstanding |
|
84.66M |
84.86M |
84.86M |
85.21M |
85.22M |
85.14M |
84.88M |
84.48M |
83.94M |
84.17M |
81.15M |
Diluted Earnings per Share |
|
($0.20) |
$0.48 |
$2.01 |
$1.67 |
$2.10 |
($1.76) |
$4.53 |
$2.40 |
$2.04 |
$3.38 |
$2.26 |
Weighted Average Diluted Shares Outstanding |
|
84.66M |
85.67M |
85.85M |
85.81M |
86.11M |
86.01M |
85.69M |
85.33M |
85M |
85.18M |
82.38M |
Weighted Average Basic & Diluted Shares Outstanding |
|
84.67M |
84.71M |
85.20M |
- |
- |
84.45M |
84.66M |
84.18M |
83.66M |
80.79M |
78.65M |
Cash Dividends to Common per Share |
|
- |
- |
- |
- |
$0.00 |
- |
- |
- |
$0.00 |
- |
$0.00 |
Annual Cash Flow Statements for Axis Capital
This table details how cash moves in and out of Axis Capital'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 |
|
66 |
67 |
122 |
466 |
-254 |
-73 |
-186 |
-143 |
209 |
1,680 |
Net Cash From Operating Activities |
|
791 |
407 |
259 |
11 |
199 |
344 |
1,198 |
798 |
1,256 |
1,845 |
Net Cash From Continuing Operating Activities |
|
791 |
407 |
259 |
11 |
199 |
344 |
1,198 |
798 |
1,256 |
1,845 |
Net Income / (Loss) Continuing Operations |
|
642 |
513 |
-369 |
43 |
323 |
-120 |
619 |
223 |
376 |
1,082 |
Consolidated Net Income / (Loss) |
|
642 |
513 |
-369 |
43 |
323 |
-120 |
619 |
223 |
376 |
1,082 |
Depreciation Expense |
|
26 |
25 |
31 |
9.80 |
75 |
66 |
67 |
68 |
76 |
55 |
Amortization Expense |
|
97 |
66 |
93 |
197 |
45 |
38 |
40 |
26 |
-20 |
-38 |
Non-Cash Adjustments to Reconcile Net Income |
|
161 |
76 |
-71 |
-49 |
-135 |
-113 |
-309 |
448 |
105 |
122 |
Changes in Operating Assets and Liabilities, net |
|
-135 |
-273 |
574 |
-190 |
-110 |
473 |
781 |
33 |
719 |
624 |
Net Cash From Investing Activities |
|
-226 |
-129 |
392 |
639 |
-774 |
490 |
-1,197 |
-762 |
-856 |
280 |
Net Cash From Continuing Investing Activities |
|
-226 |
-129 |
392 |
639 |
-774 |
490 |
-1,197 |
-762 |
-856 |
280 |
Purchase of Investment Securities |
|
-11,772 |
-10,144 |
-9,558 |
-9,048 |
-10,707 |
-11,388 |
-13,158 |
-8,411 |
-7,242 |
-11,400 |
Sale and/or Maturity of Investments |
|
11,517 |
10,015 |
9,949 |
9,793 |
9,932 |
11,878 |
11,961 |
7,649 |
6,387 |
11,433 |
Other Investing Activities, net |
|
30 |
- |
- |
-106 |
- |
- |
- |
0.00 |
0.00 |
247 |
Net Cash From Financing Activities |
|
-487 |
-202 |
-546 |
-186 |
278 |
-909 |
-186 |
-150 |
-202 |
-417 |
Net Cash From Continuing Financing Activities |
|
-487 |
-202 |
-546 |
-186 |
278 |
-909 |
-186 |
-150 |
-202 |
-417 |
Repayment of Debt |
|
0.00 |
0.00 |
-67 |
0.00 |
-250 |
-500 |
- |
79 |
5.25 |
-19 |
Repurchase of Common Equity |
|
-314 |
-495 |
-261 |
- |
- |
0.00 |
0.00 |
-35 |
0.00 |
-200 |
Payment of Dividends |
|
-159 |
-172 |
-188 |
-176 |
-180 |
-173 |
-176 |
-180 |
-184 |
-182 |
Other Financing Activities, Net |
|
-18 |
-14 |
-25 |
-10 |
-10 |
-10 |
-10 |
-14 |
-24 |
-16 |
Effect of Exchange Rate Changes |
|
-12 |
-9.35 |
17 |
3.11 |
44 |
2.15 |
-0.07 |
-30 |
12 |
-28 |
Cash Interest Paid |
|
49 |
49 |
50 |
65 |
60 |
54 |
59 |
60 |
64 |
64 |
Cash Income Taxes Paid |
|
13 |
12 |
0.00 |
16 |
40 |
4.41 |
45 |
33 |
77 |
81 |
Quarterly Cash Flow Statements for Axis Capital
This table details how cash moves in and out of Axis Capital'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 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
- |
-661 |
4.64 |
339 |
117 |
458 |
-187 |
1,592 |
269 |
Net Cash From Operating Activities |
|
- |
-119 |
241 |
397 |
249 |
384 |
518 |
356 |
309 |
Net Cash From Continuing Operating Activities |
|
- |
-119 |
241 |
397 |
249 |
384 |
518 |
356 |
309 |
Net Income / (Loss) Continuing Operations |
|
- |
48 |
180 |
151 |
-143 |
395 |
212 |
294 |
194 |
Consolidated Net Income / (Loss) |
|
- |
48 |
180 |
151 |
-143 |
395 |
212 |
294 |
194 |
Depreciation Expense |
|
- |
16 |
15 |
16 |
13 |
14 |
14 |
13 |
14 |
Amortization Expense |
|
- |
1.22 |
-2.43 |
-3.49 |
-8.51 |
-8.63 |
-9.76 |
-12 |
-11 |
Non-Cash Adjustments to Reconcile Net Income |
|
- |
34 |
31 |
44 |
-35 |
17 |
41 |
107 |
17 |
Changes in Operating Assets and Liabilities, net |
|
- |
-219 |
17 |
190 |
422 |
-34 |
261 |
-47 |
95 |
Net Cash From Investing Activities |
|
- |
-528 |
-178 |
-4.58 |
-109 |
211 |
-621 |
1,391 |
462 |
Net Cash From Continuing Investing Activities |
|
- |
-528 |
-178 |
-4.58 |
-109 |
211 |
-621 |
1,391 |
462 |
Purchase of Investment Securities |
|
- |
-2,311 |
-1,806 |
-1,723 |
-1,434 |
-2,792 |
-2,201 |
-3,622 |
-3,245 |
Sale and/or Maturity of Investments |
|
- |
1,783 |
1,629 |
1,719 |
1,325 |
3,003 |
1,579 |
4,766 |
3,707 |
Net Cash From Financing Activities |
|
- |
-44 |
-59 |
-46 |
-52 |
-123 |
-84 |
-115 |
-512 |
Net Cash From Continuing Financing Activities |
|
- |
-44 |
-59 |
-46 |
-52 |
-123 |
-84 |
-115 |
-512 |
Repurchase of Common Equity |
|
- |
- |
0.00 |
- |
- |
-62 |
-38 |
-60 |
-440 |
Payment of Dividends |
|
- |
-44 |
-48 |
-45 |
-46 |
-48 |
-45 |
-45 |
-47 |
Other Financing Activities, Net |
|
- |
-0.31 |
-16 |
-1.11 |
-6.17 |
-14 |
-0.44 |
-0.98 |
-25 |
Effect of Exchange Rate Changes |
|
- |
31 |
0.19 |
-6.83 |
28 |
-14 |
0.28 |
-39 |
9.44 |
Cash Interest Paid |
|
- |
14 |
17 |
14 |
14 |
18 |
15 |
14 |
17 |
Cash Income Taxes Paid |
|
- |
-3.01 |
-2.40 |
34 |
23 |
6.80 |
18 |
33 |
13 |
Annual Balance Sheets for Axis Capital
This table presents Axis Capital'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 |
|
19,982 |
20,814 |
24,760 |
24,133 |
25,604 |
25,878 |
27,369 |
27,683 |
30,251 |
32,520 |
Cash and Due from Banks |
|
988 |
1,039 |
949 |
1,233 |
1,241 |
903 |
845 |
751 |
953 |
2,143 |
Restricted Cash |
|
187 |
202 |
415 |
597 |
335 |
600 |
473 |
423 |
431 |
920 |
Trading Account Securities |
|
12,329 |
12,152 |
13,366 |
11,925 |
13,060 |
12,674 |
13,561 |
12,659 |
13,684 |
13,382 |
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 |
Mortgage Servicing Rights |
|
206 |
350 |
325 |
299 |
433 |
593 |
594 |
627 |
610 |
506 |
Unearned Premiums Asset |
|
4,460 |
5,205 |
3,822 |
4,021 |
4,173 |
3,933 |
4,000 |
4,284 |
4,984 |
5,106 |
Deferred Acquisition Cost |
|
472 |
439 |
474 |
567 |
492 |
431 |
466 |
474 |
451 |
525 |
Goodwill |
|
- |
47 |
102 |
102 |
102 |
101 |
101 |
101 |
101 |
66 |
Intangible Assets |
|
87 |
38 |
258 |
242 |
231 |
220 |
209 |
198 |
187 |
176 |
Other Assets |
|
1,180 |
1,267 |
4,968 |
5,067 |
5,459 |
6,357 |
7,121 |
8,166 |
8,850 |
9,695 |
Total Liabilities & Shareholders' Equity |
|
19,982 |
20,814 |
24,760 |
24,133 |
25,604 |
25,878 |
27,369 |
27,683 |
30,251 |
32,520 |
Total Liabilities |
|
14,115 |
14,541 |
19,419 |
19,102 |
20,060 |
20,582 |
21,958 |
23,043 |
24,987 |
26,431 |
Short-Term Debt |
|
9.36 |
63 |
101 |
112 |
33 |
105 |
32 |
20 |
26 |
270 |
Long-Term Debt |
|
992 |
993 |
1,377 |
1,342 |
1,808 |
1,310 |
1,311 |
1,394 |
1,400 |
1,382 |
Claims and Claim Expense |
|
9,646 |
9,698 |
12,998 |
12,281 |
12,752 |
13,927 |
14,653 |
15,169 |
16,434 |
17,219 |
Unearned Premiums Liability |
|
2,761 |
2,969 |
3,641 |
3,636 |
3,626 |
3,686 |
4,091 |
4,361 |
4,748 |
5,212 |
Other Long-Term Liabilities |
|
707 |
818 |
1,303 |
1,732 |
1,841 |
1,555 |
1,872 |
2,099 |
2,380 |
2,349 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,867 |
6,272 |
5,341 |
5,030 |
5,544 |
5,296 |
5,411 |
4,640 |
5,263 |
6,089 |
Total Preferred & Common Equity |
|
5,867 |
6,272 |
5,341 |
5,030 |
5,544 |
5,296 |
5,411 |
4,640 |
5,263 |
6,089 |
Preferred Stock |
|
- |
- |
- |
- |
- |
- |
550 |
550 |
550 |
550 |
Total Common Equity |
|
5,867 |
6,272 |
5,341 |
5,030 |
5,544 |
5,296 |
4,861 |
4,090 |
4,713 |
5,539 |
Common Stock |
|
2,244 |
2,302 |
2,301 |
2,311 |
2,319 |
2,332 |
2,348 |
2,368 |
2,385 |
2,396 |
Retained Earnings |
|
6,194 |
6,528 |
5,980 |
5,913 |
6,057 |
5,764 |
6,205 |
6,247 |
6,441 |
7,342 |
Treasury Stock |
|
-3,010 |
-3,562 |
-3,807 |
-3,791 |
-3,779 |
-3,765 |
-3,749 |
-3,765 |
-3,747 |
-3,931 |
Accumulated Other Comprehensive Income / (Loss) |
|
-188 |
-122 |
92 |
-177 |
172 |
414 |
57 |
-760 |
-366 |
-268 |
Quarterly Balance Sheets for Axis Capital
This table presents Axis Capital'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 |
|
27,120 |
28,565 |
29,316 |
29,473 |
31,759 |
32,079 |
32,723 |
33,249 |
Cash and Due from Banks |
|
1,210 |
817 |
1,174 |
890 |
1,144 |
1,093 |
981 |
2,757 |
Restricted Cash |
|
625 |
362 |
344 |
378 |
698 |
562 |
490 |
576 |
Trading Account Securities |
|
12,096 |
13,064 |
13,027 |
13,155 |
13,727 |
14,007 |
15,075 |
13,044 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Mortgage Servicing Rights |
|
654 |
634 |
609 |
610 |
610 |
545 |
525 |
458 |
Unearned Premiums Asset |
|
4,386 |
4,752 |
5,139 |
5,181 |
5,578 |
5,800 |
5,429 |
5,901 |
Deferred Acquisition Cost |
|
542 |
560 |
586 |
504 |
543 |
592 |
574 |
626 |
Goodwill |
|
101 |
101 |
101 |
101 |
101 |
101 |
101 |
66 |
Intangible Assets |
|
201 |
195 |
192 |
190 |
184 |
181 |
179 |
173 |
Other Assets |
|
7,228 |
8,079 |
8,143 |
8,465 |
9,174 |
9,198 |
9,086 |
9,648 |
Total Liabilities & Shareholders' Equity |
|
27,120 |
28,565 |
29,316 |
29,473 |
31,759 |
32,079 |
32,723 |
33,249 |
Total Liabilities |
|
22,776 |
23,605 |
24,295 |
24,439 |
26,254 |
26,419 |
26,639 |
27,346 |
Short-Term Debt |
|
79 |
79 |
82 |
88 |
494 |
119 |
128 |
194 |
Long-Term Debt |
|
1,393 |
1,398 |
1,399 |
1,399 |
1,400 |
1,400 |
1,390 |
1,382 |
Claims and Claim Expense |
|
14,652 |
15,315 |
15,419 |
15,555 |
16,631 |
16,739 |
17,295 |
17,489 |
Unearned Premiums Liability |
|
4,651 |
4,822 |
5,139 |
4,996 |
5,354 |
5,675 |
5,453 |
5,860 |
Other Long-Term Liabilities |
|
2,001 |
1,991 |
2,255 |
2,401 |
2,375 |
2,487 |
2,373 |
2,422 |
Total Equity & Noncontrolling Interests |
|
4,343 |
4,960 |
5,021 |
5,033 |
5,505 |
5,659 |
6,083 |
5,903 |
Total Preferred & Common Equity |
|
4,343 |
4,960 |
5,021 |
5,033 |
5,505 |
5,659 |
6,083 |
5,903 |
Preferred Stock |
|
- |
550 |
550 |
550 |
550 |
550 |
550 |
550 |
Total Common Equity |
|
4,343 |
4,410 |
4,471 |
4,483 |
4,955 |
5,109 |
5,533 |
5,353 |
Common Stock |
|
2,357 |
2,350 |
2,363 |
2,378 |
2,370 |
2,378 |
2,388 |
2,377 |
Retained Earnings |
|
6,244 |
6,381 |
6,486 |
6,628 |
6,791 |
6,957 |
7,093 |
7,492 |
Treasury Stock |
|
-3,765 |
-3,749 |
-3,748 |
-3,747 |
-3,794 |
-3,831 |
-3,871 |
-4,364 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1,043 |
-572 |
-631 |
-775 |
-412 |
-395 |
-77 |
-152 |
Annual Metrics And Ratios for Axis Capital
This table displays calculated financial ratios and metrics derived from Axis Capital's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-4.45% |
-2.54% |
8.01% |
14.77% |
1.29% |
-8.43% |
12.23% |
-0.09% |
5.34% |
7.53% |
EBITDA Growth |
|
-20.75% |
-20.30% |
-139.74% |
190.13% |
108.77% |
-105.53% |
3,086.01% |
-55.33% |
34.45% |
125.88% |
EBIT Growth |
|
-22.37% |
-19.06% |
-170.55% |
103.41% |
2,590.54% |
-138.27% |
602.51% |
-62.53% |
63.88% |
153.04% |
NOPAT Growth |
|
-20.25% |
-19.66% |
-149.99% |
116.31% |
646.54% |
-128.81% |
748.86% |
-62.31% |
68.32% |
185.88% |
Net Income Growth |
|
-20.25% |
-19.99% |
-171.87% |
111.66% |
651.90% |
-137.23% |
613.69% |
-63.94% |
68.68% |
187.49% |
EPS Growth |
|
-17.15% |
-15.89% |
-197.24% |
100.00% |
0.00% |
-153.59% |
485.47% |
-67.39% |
78.67% |
207.21% |
Operating Cash Flow Growth |
|
-8.23% |
-48.59% |
-36.26% |
-95.84% |
1,747.25% |
72.61% |
248.67% |
-33.37% |
57.33% |
46.93% |
Free Cash Flow Firm Growth |
|
31.86% |
-93.29% |
351.03% |
49.53% |
-256.03% |
199.50% |
-7.03% |
69.44% |
-128.60% |
104.54% |
Invested Capital Growth |
|
-2.70% |
6.69% |
-6.95% |
-4.91% |
13.90% |
-9.14% |
0.64% |
-10.36% |
10.50% |
15.73% |
Revenue Q/Q Growth |
|
-1.73% |
1.18% |
6.26% |
-0.71% |
0.09% |
-1.65% |
3.67% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-6.75% |
0.05% |
-60.92% |
-56.27% |
97.35% |
-43.32% |
44.22% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
-5.92% |
0.10% |
-63.97% |
-94.44% |
153.72% |
-9.34% |
55.74% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
-3.91% |
0.74% |
-63.97% |
-78.81% |
132.69% |
-7.07% |
56.15% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
-3.91% |
0.81% |
-91.54% |
-78.85% |
137.09% |
2.82% |
48.54% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
-3.36% |
0.99% |
-58.33% |
-100.00% |
209.26% |
3.76% |
51.98% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-4.60% |
15.03% |
-42.84% |
-86.24% |
64.30% |
12.16% |
19.19% |
0.00% |
60.70% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-24.76% |
-88.22% |
-41.69% |
472.31% |
-896.95% |
1,182.55% |
3.68% |
-13.87% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-3.56% |
2.35% |
3.77% |
-5.62% |
4.55% |
-4.60% |
-1.91% |
4.09% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
18.37% |
15.02% |
-5.53% |
4.34% |
8.95% |
-0.54% |
14.37% |
6.42% |
8.20% |
17.22% |
EBIT Margin |
|
15.42% |
12.80% |
-8.36% |
0.25% |
6.59% |
-2.76% |
12.34% |
4.63% |
7.20% |
16.94% |
Profit (Net Income) Margin |
|
15.34% |
12.60% |
-8.38% |
0.85% |
6.32% |
-2.57% |
11.76% |
4.25% |
6.80% |
18.18% |
Tax Burden Percent |
|
99.53% |
98.38% |
100.23% |
343.02% |
95.86% |
93.26% |
95.33% |
91.76% |
94.44% |
107.29% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.47% |
1.22% |
0.00% |
-235.10% |
7.02% |
0.00% |
9.61% |
9.06% |
6.60% |
-5.51% |
Return on Invested Capital (ROIC) |
|
9.21% |
7.26% |
-3.64% |
0.63% |
4.52% |
-1.28% |
8.71% |
3.45% |
5.84% |
14.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.21% |
7.06% |
-12.43% |
0.70% |
5.11% |
-3.13% |
11.04% |
3.60% |
6.13% |
15.91% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.71% |
1.20% |
-2.71% |
0.20% |
1.59% |
-0.94% |
2.84% |
0.99% |
1.76% |
4.31% |
Return on Equity (ROE) |
|
10.92% |
8.46% |
-6.35% |
0.83% |
6.12% |
-2.22% |
11.56% |
4.44% |
7.60% |
19.06% |
Cash Return on Invested Capital (CROIC) |
|
11.95% |
0.79% |
3.56% |
5.66% |
-8.47% |
8.29% |
8.07% |
14.38% |
-4.13% |
0.17% |
Operating Return on Assets (OROA) |
|
3.23% |
2.56% |
-1.62% |
0.05% |
1.36% |
-0.50% |
2.44% |
0.88% |
1.38% |
3.21% |
Return on Assets (ROA) |
|
3.21% |
2.52% |
-1.62% |
0.18% |
1.30% |
-0.47% |
2.32% |
0.81% |
1.30% |
3.45% |
Return on Common Equity (ROCE) |
|
10.87% |
8.46% |
-6.35% |
0.83% |
6.12% |
-2.22% |
10.96% |
3.95% |
6.76% |
17.21% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.94% |
8.18% |
-6.91% |
0.86% |
5.83% |
-2.27% |
11.43% |
4.81% |
7.15% |
17.77% |
Net Operating Profit after Tax (NOPAT) |
|
642 |
515 |
-258 |
42 |
314 |
-90 |
587 |
221 |
372 |
1,064 |
NOPAT Margin |
|
15.34% |
12.65% |
-5.85% |
0.83% |
6.13% |
-1.93% |
11.15% |
4.21% |
6.72% |
17.88% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.20% |
8.79% |
-0.07% |
-0.59% |
1.84% |
-2.33% |
-0.14% |
-0.29% |
-1.17% |
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 |
|
84.58% |
87.20% |
108.36% |
99.75% |
93.41% |
102.76% |
87.66% |
95.16% |
92.71% |
82.89% |
Earnings before Interest and Taxes (EBIT) |
|
645 |
522 |
-368 |
13 |
337 |
-129 |
649 |
243 |
398 |
1,008 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
768 |
612 |
-243 |
219 |
458 |
-25 |
756 |
338 |
454 |
1,025 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.75 |
0.77 |
0.65 |
0.73 |
0.79 |
0.73 |
0.88 |
1.07 |
0.99 |
1.36 |
Price to Tangible Book Value (P/TBV) |
|
0.76 |
0.78 |
0.70 |
0.79 |
0.84 |
0.77 |
0.94 |
1.16 |
1.05 |
1.43 |
Price to Revenue (P/Rev) |
|
1.05 |
1.18 |
0.79 |
0.73 |
0.86 |
0.82 |
0.81 |
0.84 |
0.84 |
1.27 |
Price to Earnings (P/E) |
|
7.30 |
10.32 |
0.00 |
9,308.33 |
15.52 |
0.00 |
7.27 |
22.75 |
13.44 |
7.18 |
Dividend Yield |
|
2.77% |
2.72% |
3.69% |
3.58% |
3.10% |
3.61% |
3.37% |
3.38% |
3.26% |
1.99% |
Earnings Yield |
|
13.70% |
9.69% |
0.00% |
0.01% |
6.44% |
0.00% |
13.76% |
4.40% |
7.44% |
13.93% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.61 |
0.63 |
0.53 |
0.51 |
0.63 |
0.56 |
0.72 |
0.86 |
0.78 |
0.86 |
Enterprise Value to Revenue (EV/Rev) |
|
1.01 |
1.13 |
0.82 |
0.66 |
0.91 |
0.80 |
0.92 |
0.99 |
0.95 |
1.12 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.49 |
7.54 |
0.00 |
15.09 |
10.15 |
0.00 |
6.42 |
15.33 |
11.55 |
6.52 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.54 |
8.85 |
0.00 |
263.90 |
13.77 |
0.00 |
7.48 |
21.29 |
13.16 |
6.63 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.57 |
8.96 |
0.00 |
78.75 |
14.81 |
0.00 |
8.27 |
23.41 |
14.09 |
6.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.33 |
11.36 |
13.90 |
307.24 |
23.36 |
10.95 |
4.05 |
6.49 |
4.18 |
3.62 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.07 |
82.74 |
14.31 |
8.79 |
0.00 |
6.44 |
8.93 |
5.62 |
0.00 |
559.03 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.17 |
0.17 |
0.28 |
0.29 |
0.33 |
0.27 |
0.25 |
0.30 |
0.27 |
0.27 |
Long-Term Debt to Equity |
|
0.17 |
0.16 |
0.26 |
0.27 |
0.33 |
0.25 |
0.24 |
0.30 |
0.27 |
0.23 |
Financial Leverage |
|
0.19 |
0.17 |
0.22 |
0.28 |
0.31 |
0.30 |
0.26 |
0.27 |
0.29 |
0.27 |
Leverage Ratio |
|
3.40 |
3.36 |
3.92 |
4.71 |
4.70 |
4.75 |
4.97 |
5.48 |
5.85 |
5.53 |
Compound Leverage Factor |
|
3.40 |
3.36 |
3.92 |
4.71 |
4.70 |
4.75 |
4.97 |
5.48 |
5.85 |
5.53 |
Debt to Total Capital |
|
14.58% |
14.40% |
21.66% |
22.42% |
24.93% |
21.08% |
19.88% |
23.35% |
21.31% |
21.33% |
Short-Term Debt to Total Capital |
|
0.14% |
0.85% |
1.48% |
1.72% |
0.45% |
1.56% |
0.47% |
0.33% |
0.39% |
3.48% |
Long-Term Debt to Total Capital |
|
14.44% |
13.55% |
20.19% |
20.70% |
24.48% |
19.52% |
19.41% |
23.02% |
20.92% |
17.85% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.14% |
9.09% |
8.22% |
7.11% |
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 |
|
85.42% |
85.60% |
78.34% |
77.58% |
75.07% |
78.92% |
71.98% |
67.56% |
70.46% |
71.56% |
Debt to EBITDA |
|
1.30 |
1.72 |
-6.07 |
6.63 |
4.02 |
-55.90 |
1.78 |
4.19 |
3.14 |
1.61 |
Net Debt to EBITDA |
|
-0.23 |
-0.30 |
-0.47 |
-1.72 |
0.58 |
3.51 |
0.03 |
0.71 |
0.09 |
-1.38 |
Long-Term Debt to EBITDA |
|
1.29 |
1.62 |
-5.66 |
6.12 |
3.95 |
-51.76 |
1.74 |
4.13 |
3.08 |
1.35 |
Debt to NOPAT |
|
1.56 |
2.05 |
-5.73 |
34.59 |
5.87 |
-15.65 |
2.29 |
6.39 |
3.83 |
1.55 |
Net Debt to NOPAT |
|
-0.27 |
-0.36 |
-0.44 |
-8.95 |
0.84 |
0.98 |
0.04 |
1.08 |
0.11 |
-1.33 |
Long-Term Debt to NOPAT |
|
1.55 |
1.93 |
-5.34 |
31.93 |
5.76 |
-14.49 |
2.24 |
6.30 |
3.76 |
1.30 |
Noncontrolling Interest Sharing Ratio |
|
0.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.14% |
10.94% |
11.11% |
9.69% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
832 |
56 |
252 |
377 |
-588 |
585 |
544 |
921 |
-263 |
12 |
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% |
Free Cash Flow to Firm to Interest Expense |
|
16.33 |
1.09 |
4.59 |
5.58 |
-8.63 |
7.79 |
8.72 |
14.58 |
-3.85 |
0.18 |
Operating Cash Flow to Interest Expense |
|
15.53 |
7.92 |
4.73 |
0.16 |
2.92 |
4.58 |
19.22 |
12.64 |
18.35 |
27.22 |
Operating Cash Flow Less CapEx to Interest Expense |
|
15.53 |
7.92 |
4.73 |
0.16 |
2.92 |
4.58 |
19.22 |
12.64 |
18.35 |
27.22 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.21 |
0.20 |
0.19 |
0.21 |
0.21 |
0.18 |
0.20 |
0.19 |
0.19 |
0.19 |
Fixed Asset Turnover |
|
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 |
|
6,868 |
7,328 |
6,818 |
6,484 |
7,385 |
6,710 |
6,753 |
6,053 |
6,689 |
7,741 |
Invested Capital Turnover |
|
0.60 |
0.57 |
0.62 |
0.76 |
0.74 |
0.66 |
0.78 |
0.82 |
0.87 |
0.82 |
Increase / (Decrease) in Invested Capital |
|
-191 |
460 |
-509 |
-335 |
901 |
-675 |
43 |
-700 |
635 |
1,052 |
Enterprise Value (EV) |
|
4,219 |
4,620 |
3,603 |
3,310 |
4,648 |
3,762 |
4,852 |
5,176 |
5,242 |
6,686 |
Market Capitalization |
|
4,392 |
4,806 |
3,490 |
3,686 |
4,383 |
3,851 |
4,277 |
4,388 |
4,651 |
7,548 |
Book Value per Share |
|
$60.86 |
$70.92 |
$64.23 |
$60.18 |
$66.03 |
$62.80 |
$57.34 |
$48.31 |
$55.29 |
$66.22 |
Tangible Book Value per Share |
|
$59.96 |
$69.96 |
$59.90 |
$56.07 |
$62.07 |
$59.00 |
$53.69 |
$44.78 |
$51.92 |
$63.32 |
Total Capital |
|
6,868 |
7,328 |
6,818 |
6,484 |
7,385 |
6,710 |
6,753 |
6,053 |
6,689 |
7,741 |
Total Debt |
|
1,001 |
1,056 |
1,477 |
1,454 |
1,841 |
1,414 |
1,343 |
1,413 |
1,426 |
1,651 |
Total Long-Term Debt |
|
992 |
993 |
1,377 |
1,342 |
1,808 |
1,310 |
1,311 |
1,394 |
1,400 |
1,382 |
Net Debt |
|
-173 |
-186 |
113 |
-376 |
265 |
-89 |
25 |
239 |
42 |
-1,412 |
Capital Expenditures (CapEx) |
|
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 |
2.09 |
111 |
-0.99 |
-9.72 |
30 |
-32 |
-2.00 |
-4.16 |
-18 |
Net Nonoperating Obligations (NNO) |
|
1,001 |
1,056 |
1,477 |
1,454 |
1,841 |
1,414 |
1,343 |
1,413 |
1,426 |
1,651 |
Total Depreciation and Amortization (D&A) |
|
124 |
90 |
125 |
207 |
120 |
104 |
107 |
94 |
55 |
17 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$6.10 |
$5.13 |
($4.94) |
$0.00 |
$3.37 |
($1.79) |
$6.95 |
$2.27 |
$4.06 |
$12.49 |
Adjusted Weighted Average Basic Shares Outstanding |
|
98.61M |
90.77M |
84.11M |
83.50M |
83.89M |
84.26M |
84.71M |
84.86M |
85.14M |
84.17M |
Adjusted Diluted Earnings per Share |
|
$6.04 |
$5.08 |
($4.94) |
$0.00 |
$3.34 |
($1.79) |
$6.90 |
$2.25 |
$4.02 |
$12.35 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
99.63M |
91.55M |
84.11M |
84.01M |
84.47M |
84.26M |
85.29M |
85.67M |
86.01M |
85.18M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
94.91M |
86.12M |
83.23M |
83.63M |
84.00M |
84.41M |
84.80M |
84.71M |
84.45M |
80.79M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
687 |
515 |
-239 |
56 |
349 |
-85 |
587 |
261 |
411 |
724 |
Normalized NOPAT Margin |
|
16.44% |
12.65% |
-5.43% |
1.10% |
6.81% |
-1.81% |
11.15% |
4.97% |
7.43% |
12.17% |
Pre Tax Income Margin |
|
15.42% |
12.80% |
-8.36% |
0.25% |
6.59% |
-2.76% |
12.34% |
4.63% |
7.20% |
16.94% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
12.65 |
10.16 |
-6.72 |
0.19 |
4.95 |
-1.72 |
10.42 |
3.85 |
5.82 |
14.88 |
NOPAT to Interest Expense |
|
12.59 |
10.04 |
-4.70 |
0.62 |
4.61 |
-1.20 |
9.41 |
3.50 |
5.44 |
15.70 |
EBIT Less CapEx to Interest Expense |
|
12.65 |
10.16 |
-6.72 |
0.19 |
4.95 |
-1.72 |
10.42 |
3.85 |
5.82 |
14.88 |
NOPAT Less CapEx to Interest Expense |
|
12.59 |
10.04 |
-4.70 |
0.62 |
4.61 |
-1.20 |
9.41 |
3.50 |
5.44 |
15.70 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
24.74% |
33.55% |
-50.92% |
409.40% |
55.59% |
-144.01% |
28.43% |
80.50% |
48.90% |
16.83% |
Augmented Payout Ratio |
|
73.71% |
130.05% |
-121.71% |
409.40% |
55.59% |
-144.01% |
28.43% |
96.19% |
48.90% |
35.31% |
Quarterly Metrics And Ratios for Axis Capital
This table displays calculated financial ratios and metrics derived from Axis Capital'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 |
|
0.57% |
-1.01% |
2.41% |
7.88% |
8.88% |
3.04% |
7.93% |
8.05% |
2.44% |
11.97% |
1.88% |
EBITDA Growth |
|
242.32% |
-60.20% |
28.28% |
255.70% |
1,861.67% |
-286.19% |
30.61% |
31.58% |
6.05% |
248.37% |
-13.07% |
EBIT Growth |
|
-104.95% |
-62.92% |
43.96% |
512.36% |
9,692.23% |
-331.58% |
36.04% |
38.88% |
8.22% |
243.79% |
-12.44% |
NOPAT Growth |
|
-103.56% |
-74.70% |
32.44% |
340.51% |
12,194.72% |
-352.20% |
116.28% |
37.35% |
-3.27% |
320.34% |
-51.36% |
Net Income Growth |
|
-117.08% |
-76.33% |
20.71% |
333.25% |
2,104.45% |
-394.04% |
119.58% |
40.68% |
-3.92% |
305.95% |
-50.93% |
EPS Growth |
|
-135.71% |
-79.22% |
21.82% |
421.88% |
1,150.00% |
-466.67% |
125.37% |
43.71% |
-2.86% |
292.05% |
-50.11% |
Operating Cash Flow Growth |
|
0.00% |
-163.44% |
80.45% |
4.28% |
0.00% |
309.67% |
59.68% |
30.59% |
0.00% |
42.53% |
-19.54% |
Free Cash Flow Firm Growth |
|
457.11% |
367.67% |
-33.16% |
-120.56% |
462.02% |
-201.87% |
-286.46% |
-211.37% |
-223.69% |
-0.01% |
119.74% |
Invested Capital Growth |
|
-15.53% |
-10.36% |
-1.86% |
4.84% |
0.00% |
10.50% |
14.93% |
10.41% |
0.00% |
15.73% |
1.08% |
Revenue Q/Q Growth |
|
8.80% |
0.16% |
-2.28% |
1.82% |
0.00% |
-4.53% |
1.84% |
1.94% |
0.00% |
4.35% |
-7.34% |
EBITDA Q/Q Growth |
|
354.02% |
-59.67% |
119.72% |
-10.39% |
0.00% |
-138.03% |
252.07% |
-9.73% |
0.00% |
-46.79% |
-10.90% |
EBIT Q/Q Growth |
|
-107.60% |
3,765.98% |
151.28% |
-11.13% |
0.00% |
-188.50% |
245.23% |
-9.28% |
0.00% |
17.59% |
-11.56% |
NOPAT Q/Q Growth |
|
-104.54% |
3,466.26% |
253.75% |
-18.50% |
0.00% |
-170.19% |
403.38% |
-48.25% |
0.00% |
59.89% |
-33.03% |
Net Income Q/Q Growth |
|
-126.98% |
616.72% |
271.42% |
-16.34% |
0.00% |
-175.80% |
377.37% |
-46.40% |
0.00% |
62.47% |
-33.91% |
EPS Q/Q Growth |
|
-162.50% |
340.00% |
318.75% |
-16.92% |
0.00% |
-183.81% |
357.39% |
-47.02% |
0.00% |
65.69% |
-33.14% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
302.20% |
64.92% |
0.00% |
0.00% |
54.00% |
34.87% |
0.00% |
0.00% |
-13.07% |
Free Cash Flow Firm Q/Q Growth |
|
44.57% |
-29.62% |
-59.54% |
-149.94% |
0.00% |
-112.76% |
25.94% |
16.61% |
0.00% |
89.69% |
114.62% |
Invested Capital Q/Q Growth |
|
-6.22% |
4.09% |
6.35% |
1.00% |
0.00% |
0.00% |
10.61% |
-2.98% |
0.00% |
1.83% |
-3.39% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
17.76% |
7.15% |
15.95% |
14.03% |
32.44% |
-12.92% |
19.30% |
17.09% |
33.58% |
17.12% |
16.47% |
EBIT Margin |
|
-0.16% |
5.90% |
15.00% |
13.09% |
14.30% |
-13.26% |
18.90% |
16.82% |
15.11% |
17.02% |
16.25% |
Profit (Net Income) Margin |
|
-0.69% |
3.57% |
13.63% |
11.20% |
12.82% |
-10.18% |
27.73% |
14.58% |
12.03% |
18.72% |
13.36% |
Tax Burden Percent |
|
429.08% |
61.48% |
90.87% |
85.55% |
89.66% |
76.79% |
146.66% |
86.65% |
79.61% |
109.99% |
82.20% |
Interest Burden Percent |
|
100.00% |
98.38% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
34.66% |
8.02% |
15.65% |
11.74% |
0.00% |
-46.23% |
16.58% |
21.11% |
-7.27% |
18.77% |
Return on Invested Capital (ROIC) |
|
0.00% |
3.11% |
0.00% |
0.00% |
0.00% |
-8.06% |
22.54% |
11.79% |
0.00% |
15.06% |
10.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
2.89% |
0.00% |
0.00% |
0.00% |
-8.95% |
22.61% |
12.32% |
0.00% |
15.54% |
10.74% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.79% |
0.00% |
0.00% |
0.00% |
-2.57% |
7.28% |
3.46% |
0.00% |
4.21% |
3.27% |
Return on Equity (ROE) |
|
0.00% |
3.90% |
0.00% |
0.00% |
0.00% |
-10.63% |
29.82% |
15.25% |
0.00% |
19.27% |
13.87% |
Cash Return on Invested Capital (CROIC) |
|
16.84% |
14.38% |
1.87% |
-4.73% |
0.00% |
-4.13% |
-5.45% |
-0.54% |
0.00% |
0.17% |
10.51% |
Operating Return on Assets (OROA) |
|
0.00% |
1.13% |
0.00% |
0.00% |
0.00% |
-2.53% |
3.53% |
3.15% |
0.00% |
3.23% |
2.99% |
Return on Assets (ROA) |
|
0.00% |
0.68% |
0.00% |
0.00% |
0.00% |
-1.95% |
5.18% |
2.73% |
0.00% |
3.55% |
2.46% |
Return on Common Equity (ROCE) |
|
0.00% |
3.48% |
0.00% |
0.00% |
0.00% |
-9.45% |
26.68% |
13.68% |
0.00% |
17.41% |
12.53% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.75% |
11.54% |
0.00% |
0.00% |
14.91% |
Net Operating Profit after Tax (NOPAT) |
|
-1.53 |
52 |
182 |
149 |
185 |
-130 |
394 |
204 |
179 |
286 |
192 |
NOPAT Margin |
|
-0.11% |
3.79% |
13.79% |
11.04% |
12.62% |
-9.28% |
27.64% |
14.03% |
11.92% |
18.26% |
13.20% |
Net Nonoperating Expense Percent (NNEP) |
|
0.52% |
0.22% |
0.15% |
-0.14% |
0.00% |
0.89% |
-0.07% |
-0.53% |
-0.21% |
-0.47% |
-0.13% |
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 |
|
99.92% |
94.10% |
84.79% |
86.94% |
85.77% |
112.98% |
81.42% |
82.29% |
84.82% |
82.92% |
83.56% |
Earnings before Interest and Taxes (EBIT) |
|
-2.19 |
80 |
198 |
176 |
210 |
-186 |
270 |
245 |
227 |
267 |
236 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
241 |
97 |
211 |
189 |
476 |
-181 |
275 |
248 |
505 |
269 |
239 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.90 |
1.07 |
1.02 |
1.00 |
0.00 |
0.99 |
1.11 |
1.17 |
1.22 |
1.36 |
1.54 |
Price to Tangible Book Value (P/TBV) |
|
0.97 |
1.16 |
1.09 |
1.07 |
0.00 |
1.05 |
1.18 |
1.24 |
1.29 |
1.43 |
1.62 |
Price to Revenue (P/Rev) |
|
0.00 |
0.84 |
0.00 |
0.00 |
0.00 |
0.84 |
0.98 |
1.04 |
0.00 |
1.27 |
1.38 |
Price to Earnings (P/E) |
|
0.00 |
22.75 |
0.00 |
0.00 |
0.00 |
13.44 |
9.81 |
9.63 |
0.00 |
7.18 |
9.71 |
Dividend Yield |
|
3.71% |
3.38% |
3.33% |
3.37% |
3.21% |
3.26% |
3.42% |
2.51% |
2.21% |
1.99% |
1.76% |
Earnings Yield |
|
0.00% |
4.40% |
0.00% |
0.00% |
0.00% |
7.44% |
10.20% |
10.39% |
0.00% |
13.93% |
10.30% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.61 |
0.86 |
0.83 |
0.77 |
0.00 |
0.78 |
0.83 |
0.89 |
0.97 |
0.86 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.99 |
0.00 |
0.00 |
0.00 |
0.95 |
1.08 |
1.11 |
0.00 |
1.12 |
1.18 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
15.33 |
66.34 |
0.00 |
0.00 |
11.55 |
11.78 |
11.09 |
0.00 |
6.52 |
7.13 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
21.29 |
0.00 |
0.00 |
0.00 |
13.16 |
13.00 |
11.90 |
0.00 |
6.63 |
7.23 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
23.41 |
0.00 |
0.00 |
0.00 |
14.09 |
10.46 |
10.02 |
0.00 |
6.28 |
8.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
6.49 |
5.89 |
0.00 |
0.00 |
4.18 |
4.37 |
4.21 |
0.00 |
3.62 |
3.98 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.33 |
5.62 |
43.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
559.03 |
9.02 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.34 |
0.30 |
0.30 |
0.29 |
0.00 |
0.27 |
0.34 |
0.27 |
0.25 |
0.27 |
0.27 |
Long-Term Debt to Equity |
|
0.32 |
0.30 |
0.28 |
0.28 |
0.00 |
0.27 |
0.25 |
0.25 |
0.23 |
0.23 |
0.23 |
Financial Leverage |
|
0.31 |
0.27 |
0.29 |
0.31 |
0.00 |
0.29 |
0.32 |
0.28 |
0.25 |
0.27 |
0.30 |
Leverage Ratio |
|
5.69 |
5.48 |
5.59 |
5.86 |
0.00 |
5.85 |
5.76 |
5.75 |
5.38 |
5.53 |
5.70 |
Compound Leverage Factor |
|
5.69 |
5.39 |
5.59 |
5.86 |
0.00 |
5.85 |
5.76 |
5.75 |
5.38 |
5.53 |
5.70 |
Debt to Total Capital |
|
25.31% |
23.35% |
22.95% |
22.77% |
0.00% |
21.31% |
25.59% |
21.16% |
19.97% |
21.33% |
21.07% |
Short-Term Debt to Total Capital |
|
1.36% |
0.33% |
1.22% |
1.26% |
0.00% |
0.39% |
6.67% |
1.65% |
1.68% |
3.48% |
2.59% |
Long-Term Debt to Total Capital |
|
23.96% |
23.02% |
21.72% |
21.51% |
0.00% |
20.92% |
18.92% |
19.51% |
18.29% |
17.85% |
18.48% |
Preferred Equity to Total Capital |
|
0.00% |
9.09% |
8.54% |
8.46% |
0.00% |
8.22% |
7.43% |
7.66% |
7.24% |
7.11% |
7.35% |
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 |
|
74.69% |
67.56% |
68.51% |
68.77% |
0.00% |
70.46% |
66.97% |
71.18% |
72.79% |
71.56% |
71.58% |
Debt to EBITDA |
|
0.00 |
4.19 |
18.38 |
0.00 |
0.00 |
3.14 |
3.65 |
2.63 |
0.00 |
1.61 |
1.59 |
Net Debt to EBITDA |
|
0.00 |
0.71 |
3.71 |
0.00 |
0.00 |
0.09 |
0.10 |
-0.24 |
0.00 |
-1.38 |
-1.78 |
Long-Term Debt to EBITDA |
|
0.00 |
4.13 |
17.40 |
0.00 |
0.00 |
3.08 |
2.70 |
2.42 |
0.00 |
1.35 |
1.40 |
Debt to NOPAT |
|
0.00 |
6.39 |
0.00 |
0.00 |
0.00 |
3.83 |
3.24 |
2.37 |
0.00 |
1.55 |
1.83 |
Net Debt to NOPAT |
|
0.00 |
1.08 |
0.00 |
0.00 |
0.00 |
0.11 |
0.09 |
-0.21 |
0.00 |
-1.33 |
-2.04 |
Long-Term Debt to NOPAT |
|
0.00 |
6.30 |
0.00 |
0.00 |
0.00 |
3.76 |
2.40 |
2.19 |
0.00 |
1.30 |
1.60 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
10.94% |
5.46% |
5.66% |
0.00% |
11.11% |
10.51% |
10.30% |
0.00% |
9.69% |
9.64% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,068 |
751 |
304 |
-152 |
6,001 |
-765 |
-567 |
-473 |
-7,422 |
-766 |
112 |
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 |
|
67.09 |
45.74 |
18.00 |
-9.07 |
364.90 |
-41.73 |
-33.06 |
-27.79 |
-440.51 |
-45.67 |
6.75 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-7.24 |
14.24 |
23.70 |
0.00 |
13.60 |
22.40 |
30.46 |
0.00 |
21.21 |
18.65 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-7.24 |
14.24 |
23.70 |
0.00 |
13.60 |
22.40 |
30.46 |
0.00 |
21.21 |
18.65 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.19 |
0.19 |
0.19 |
0.00 |
0.19 |
0.18 |
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 |
|
5,816 |
6,053 |
6,437 |
6,502 |
0.00 |
6,689 |
7,399 |
7,178 |
7,601 |
7,741 |
7,478 |
Invested Capital Turnover |
|
0.00 |
0.82 |
0.00 |
0.00 |
0.00 |
0.87 |
0.82 |
0.84 |
0.00 |
0.82 |
0.80 |
Increase / (Decrease) in Invested Capital |
|
-1,069 |
-700 |
-122 |
300 |
-5,816 |
635 |
961 |
677 |
7,601 |
1,052 |
80 |
Enterprise Value (EV) |
|
3,558 |
5,176 |
5,332 |
4,975 |
0.00 |
5,242 |
6,108 |
6,409 |
7,364 |
6,686 |
7,050 |
Market Capitalization |
|
3,921 |
4,388 |
4,484 |
4,462 |
4,725 |
4,651 |
5,507 |
5,995 |
6,767 |
7,548 |
8,258 |
Book Value per Share |
|
$51.31 |
$48.31 |
$52.06 |
$52.48 |
$0.00 |
$55.29 |
$58.38 |
$60.35 |
$65.92 |
$66.22 |
$66.26 |
Tangible Book Value per Share |
|
$47.75 |
$44.78 |
$48.57 |
$49.04 |
$0.00 |
$51.92 |
$55.02 |
$57.02 |
$62.59 |
$63.32 |
$63.29 |
Total Capital |
|
5,816 |
6,053 |
6,437 |
6,502 |
0.00 |
6,689 |
7,399 |
7,178 |
7,601 |
7,741 |
7,478 |
Total Debt |
|
1,472 |
1,413 |
1,477 |
1,481 |
0.00 |
1,426 |
1,893 |
1,519 |
1,518 |
1,651 |
1,576 |
Total Long-Term Debt |
|
1,393 |
1,394 |
1,398 |
1,399 |
0.00 |
1,400 |
1,400 |
1,400 |
1,390 |
1,382 |
1,382 |
Net Debt |
|
-363 |
239 |
298 |
-38 |
0.00 |
42 |
52 |
-136 |
47 |
-1,412 |
-1,757 |
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) |
|
7.85 |
3.05 |
2.21 |
-2.10 |
-2.94 |
13 |
-1.17 |
-7.90 |
-1.62 |
-7.26 |
-2.29 |
Net Nonoperating Obligations (NNO) |
|
1,472 |
1,413 |
1,477 |
1,481 |
0.00 |
1,426 |
1,893 |
1,519 |
1,518 |
1,651 |
1,576 |
Total Depreciation and Amortization (D&A) |
|
243 |
17 |
13 |
13 |
266 |
4.66 |
5.63 |
3.88 |
278 |
1.59 |
3.17 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.20) |
$0.48 |
$2.03 |
$1.68 |
$0.00 |
($1.77) |
$4.57 |
$2.42 |
$2.06 |
$3.44 |
$2.30 |
Adjusted Weighted Average Basic Shares Outstanding |
|
84.66M |
84.86M |
84.86M |
85.21M |
0.00 |
85.14M |
84.88M |
84.48M |
83.94M |
84.17M |
81.15M |
Adjusted Diluted Earnings per Share |
|
($0.20) |
$0.48 |
$2.01 |
$1.67 |
$0.00 |
($1.76) |
$4.53 |
$2.40 |
$2.04 |
$3.38 |
$2.26 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
84.66M |
85.67M |
85.85M |
85.81M |
0.00 |
86.01M |
85.69M |
85.33M |
85M |
85.18M |
82.38M |
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 |
|
84.67M |
84.71M |
85.20M |
85.22M |
0.00 |
84.45M |
84.66M |
84.18M |
83.66M |
80.79M |
78.65M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7.36 |
52 |
182 |
156 |
211 |
-127 |
197 |
216 |
179 |
187 |
193 |
Normalized NOPAT Margin |
|
0.54% |
3.79% |
13.79% |
11.61% |
14.37% |
-9.10% |
13.84% |
14.85% |
11.92% |
11.93% |
13.31% |
Pre Tax Income Margin |
|
-0.16% |
5.80% |
15.00% |
13.09% |
14.30% |
-13.26% |
18.90% |
16.82% |
15.11% |
17.02% |
16.25% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.14 |
4.88 |
11.73 |
10.52 |
12.76 |
-10.12 |
15.73 |
14.38 |
13.47 |
15.93 |
14.25 |
NOPAT to Interest Expense |
|
-0.10 |
3.14 |
10.79 |
8.88 |
11.26 |
-7.09 |
22.99 |
12.00 |
10.63 |
17.09 |
11.57 |
EBIT Less CapEx to Interest Expense |
|
-0.14 |
4.88 |
11.73 |
10.52 |
0.00 |
-10.12 |
15.73 |
14.38 |
0.00 |
15.93 |
14.25 |
NOPAT Less CapEx to Interest Expense |
|
-0.10 |
3.14 |
10.79 |
8.88 |
0.00 |
-7.09 |
22.99 |
12.00 |
0.00 |
17.09 |
11.57 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
80.50% |
0.00% |
0.00% |
0.00% |
48.90% |
31.08% |
28.11% |
0.00% |
16.83% |
20.60% |
Augmented Payout Ratio |
|
0.00% |
96.19% |
0.00% |
0.00% |
0.00% |
48.90% |
41.50% |
43.42% |
0.00% |
35.31% |
86.29% |
Key Financial Trends
Axis Capital (NYSE: AXS) has shown several notable financial trends over the past four years through its quarterly results up to Q1 2025.
Positive Highlights:
- Consistent net income from continuing operations in recent quarters; for example, Q1 2025 net income was $194 million, reflecting profitability after a loss in Q4 2023.
- Strong premium revenue with premiums earned increasing slightly to $1.34 billion in Q1 2025 compared to prior quarters, supporting core underwriting performance.
- Solid cash flow from operating activities, with $309 million generated in Q1 2025, indicating healthy liquidity and operational efficiency.
- Maintained substantial investment portfolio and trading account securities, with $13 billion in trading securities as of Q1 2025, enabling investment income and gains.
- Equity has steadily increased from approximately $4.3 billion in early 2022 to about $5.9 billion in Q1 2025, showing growth in shareholder value and retained earnings.
Neutral Observations:
- Interest expense related to long-term debt remains steady near $16-18 million quarterly, consistent with the company's financing structure but limiting net interest income.
- Cash and equivalents have increased notably from around $817 million in Q1 2023 to $2.75 billion in Q1 2025, providing a strong liquidity buffer.
- Amortization expense remains a significant non-interest expense item, around $250-$280 million per quarter, reflective of intangible asset write-downs and acquisition-related costs.
Areas of Concern:
- Net interest income has been negative consistently due to long-term debt interest expense with no associated interest income, reflecting a drag on overall revenue.
- Property and liability insurance claims remain a large expense category, rising to $786 million in Q1 2025, which can pressure underwriting margins during volatile periods.
- Other operating expenses have increased to $159 million in Q1 2025 from approximately $148 million in Q2 2024, indicating rising overhead costs.
- Impairment charges, though fluctuating, showed a notable $12.3 million in Q1 2024 and continue to be a factor in earnings volatility.
- Q4 2023 showed a net loss attributable to common shareholders of about $150 million, signaling volatility and challenges faced in that quarter.
- The company has been actively repurchasing common equity (e.g., $440 million in Q1 2025), which decreases cash reserves but supports EPS; however, this could limit capital for growth or claims reserves.
- Accumulated other comprehensive income has been negative, indicating some unrealized losses or foreign currency translation losses impacting equity.
Summary:
Axis Capital has generally demonstrated solid premium growth, profitability, and cash flow generation over the past four years, supported by a strong asset base and disciplined capital management. However, the company faces consistent pressure from interest expense on debt and significant insurance claims costs, which can cause earnings volatility as seen in the 2023 loss quarter. Investors should watch for how Axis manages underwriting losses, operating expenses, and leverages its investment portfolio moving forward to sustain earnings momentum.
08/28/25 03:41 PM ETAI Generated. May Contain Errors.