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
Over the past four years, Axis Capital (NYSE: AXS) has shown a generally stable financial performance with notable fluctuations across key financial metrics. Here's an analysis of the most important trends from their quarterly financial statements:
- Consistent Premiums Earned Growth: Premiums earned increased from approximately $1.26 billion in Q4 2022 to $1.34 billion in Q1 2025, reflecting solid revenue generation in underwriting operations.
- Strong Net Realized & Unrealized Capital Gains: Capital gains contributed significantly to non-interest income, growing from $32.4 million in Q4 2022 to $125 million in Q1 2025, enhancing profitability.
- Robust Net Income in Most Quarters: Despite volatility, net income remained positive in most recent quarters, such as $194 million in Q1 2025 and $295 million in Q4 2024, demonstrating operational resilience.
- Growing Cash and Equivalents Position: Cash and due from banks rose from about $816 million in Q1 2023 to $2.76 billion in Q1 2025, improving liquidity for business operations or investments.
- Operating Cash Flow Strong and Positive: Net cash from continuing operating activities exceeded $300 million in Q1 2025, a healthy figure supporting business sustainability.
- Relatively Stable Debt Levels: Long-term debt hovered around $1.38 billion to $1.4 billion in recent quarters, indicating stable leverage but with ongoing interest expenses around $16-17 million quarterly.
- Consistent Dividend Payments to Preferred Stockholders: Preferred dividends remain steady around $7.56 million per quarter, indicating commitment to preferred shareholders but a fixed obligation.
- Declining Net Income Compared to Prior Year Peaks: Net income dipped to $194 million in Q1 2025 from highs near $395 million in Q1 2024, suggesting pressures on profitability recently.
- High and Increasing Non-Interest Expenses: Non-interest expenses remained substantial, with increases in amortization charges and operating expenses, totaling over $1.2 billion in Q1 2025, which compress profits.
- Volatile and Sometimes Negative Pre-Tax Income: Some quarters, notably Q4 2023, showed a negative pre-tax income of about $186 million, signaling challenges in underwriting or investment results at times.
Summary: Axis Capital maintains strong premium writing and investment gains, contributing to solid top-line growth and liquidity. However, recent quarters reveal a moderation in profitability due to elevated non-interest expenses and volatile underwriting results. Investors should monitor Axis’s ability to control expenses and sustain investment income while managing debt costs. The stable operating cash flow and growing cash reserves provide a cushion for these efforts.
09/15/25 12:19 PM ETAI Generated. May Contain Errors.