Annual Income Statements for Chubb
This table shows Chubb's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Chubb
This table shows Chubb's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
1,801 |
2,167 |
1,965 |
2,246 |
3,616 |
2,451 |
2,427 |
3,902 |
492 |
3,007 |
3,197 |
Consolidated Net Income / (Loss) |
|
1,311 |
1,892 |
1,793 |
2,043 |
3,300 |
2,143 |
2,230 |
3,902 |
1,365 |
3,007 |
2,968 |
Net Income / (Loss) Continuing Operations |
|
1,801 |
2,167 |
1,965 |
2,246 |
3,616 |
2,451 |
2,427 |
3,902 |
609 |
3,007 |
3,197 |
Total Pre-Tax Income |
|
1,643 |
2,276 |
2,185 |
2,453 |
2,612 |
2,636 |
2,706 |
3,902 |
2,211 |
3,007 |
3,716 |
Total Revenue |
|
11,681 |
11,468 |
11,940 |
14,039 |
13,431 |
13,064 |
13,974 |
15,014 |
13,732 |
13,463 |
15,508 |
Net Interest Income / (Expense) |
|
416 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
-192 |
-549 |
-181 |
0.00 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
-416 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
192 |
549 |
181 |
0.00 |
Total Non-Interest Income |
|
11,265 |
11,468 |
11,940 |
14,039 |
13,431 |
13,064 |
13,974 |
15,206 |
14,281 |
13,644 |
15,508 |
Other Service Charges |
|
-98 |
296 |
100 |
154 |
286 |
191 |
110 |
325 |
397 |
83 |
655 |
Net Realized & Unrealized Capital Gains on Investments |
|
819 |
1,030 |
841 |
1,211 |
1,248 |
1,290 |
1,572 |
1,508 |
1,286 |
1,561 |
1,728 |
Premiums Earned |
|
10,544 |
10,142 |
10,999 |
12,674 |
11,897 |
11,583 |
12,292 |
13,373 |
12,598 |
12,000 |
13,125 |
Total Non-Interest Expense |
|
9,548 |
8,917 |
9,583 |
11,380 |
10,493 |
10,271 |
11,057 |
11,112 |
12,140 |
10,456 |
11,594 |
Property & Liability Insurance Claims |
|
5,739 |
5,148 |
5,683 |
7,106 |
6,163 |
5,727 |
6,431 |
7,383 |
6,481 |
6,896 |
6,572 |
Current and Future Benefits |
|
873 |
797 |
830 |
938 |
1,063 |
1,180 |
1,219 |
- |
- |
- |
1,406 |
Other Operating Expenses |
|
916 |
930 |
969 |
1,060 |
1,048 |
1,070 |
1,094 |
1,324 |
892 |
1,172 |
1,125 |
Amortization Expense |
|
1,998 |
2,020 |
2,086 |
2,262 |
2,201 |
2,287 |
2,306 |
2,405 |
2,427 |
2,388 |
2,489 |
Restructuring Charge |
|
22 |
22 |
15 |
14 |
18 |
7.00 |
7.00 |
- |
- |
- |
2.00 |
Income Tax Expense |
|
332 |
384 |
392 |
413 |
-678 |
342 |
490 |
- |
- |
- |
717 |
Basic Earnings per Share |
|
$3.19 |
$4.57 |
$4.35 |
$4.99 |
$8.06 |
$5.28 |
$5.51 |
$5.75 |
$6.40 |
$3.32 |
$7.42 |
Weighted Average Basic Shares Outstanding |
|
413.51M |
414.17M |
410.73M |
407.99M |
405.76M |
406.06M |
403.93M |
403.10M |
400.41M |
400.73M |
398.69M |
Diluted Earnings per Share |
|
$3.15 |
$4.53 |
$4.32 |
$4.95 |
$8.00 |
$5.23 |
$5.46 |
$5.70 |
$6.31 |
$3.29 |
$7.35 |
Weighted Average Diluted Shares Outstanding |
|
413.51M |
414.17M |
410.73M |
407.99M |
405.76M |
406.06M |
403.93M |
403.10M |
400.41M |
400.73M |
398.69M |
Weighted Average Basic & Diluted Shares Outstanding |
|
413.51M |
414.17M |
410.73M |
407.99M |
405.76M |
406.06M |
403.93M |
403.10M |
400.41M |
400.73M |
398.69M |
Annual Cash Flow Statements for Chubb
This table details how cash moves in and out of Chubb's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
76 |
1,120 |
-797 |
-237 |
489 |
306 |
190 |
-25 |
316 |
494 |
-72 |
Net Cash From Operating Activities |
|
4,496 |
3,864 |
5,292 |
4,503 |
5,480 |
6,342 |
9,785 |
11,151 |
11,258 |
12,632 |
16,182 |
Net Cash From Continuing Operating Activities |
|
4,496 |
3,864 |
5,292 |
4,503 |
5,480 |
6,342 |
9,785 |
11,151 |
11,258 |
12,632 |
16,182 |
Net Income / (Loss) Continuing Operations |
|
2,853 |
2,834 |
4,135 |
3,861 |
3,962 |
4,454 |
3,533 |
8,525 |
5,246 |
9,015 |
9,640 |
Consolidated Net Income / (Loss) |
|
2,853 |
2,834 |
4,135 |
3,861 |
3,962 |
4,454 |
3,533 |
8,525 |
5,246 |
9,015 |
9,640 |
Amortization Expense |
|
188 |
329 |
2,315 |
954 |
931 |
700 |
657 |
619 |
474 |
162 |
-44 |
Non-Cash Adjustments to Reconcile Net Income |
|
507 |
420 |
145 |
-84 |
652 |
-87 |
-521 |
-3,556 |
1,004 |
497 |
-666 |
Changes in Operating Assets and Liabilities, net |
|
948 |
281 |
-1,303 |
-228 |
-65 |
1,275 |
6,116 |
5,563 |
4,534 |
2,958 |
7,252 |
Net Cash From Investing Activities |
|
-2,504 |
-6,294 |
-5,322 |
-2,422 |
-2,935 |
-5,905 |
-7,521 |
-6,659 |
-5,654 |
-7,648 |
-13,923 |
Net Cash From Continuing Investing Activities |
|
-2,504 |
-6,294 |
-5,322 |
-2,422 |
-2,935 |
-5,905 |
-7,521 |
-6,659 |
-5,654 |
-7,648 |
-13,923 |
Purchase of Investment Securities |
|
-17,341 |
-16,311 |
-46,446 |
-28,252 |
-26,735 |
-30,427 |
-35,507 |
-35,019 |
-39,268 |
-32,486 |
-41,968 |
Sale and/or Maturity of Investments |
|
14,837 |
10,017 |
41,124 |
25,830 |
24,333 |
25,102 |
29,609 |
28,360 |
33,614 |
24,855 |
28,018 |
Other Investing Activities, net |
|
- |
- |
- |
- |
-533 |
-580 |
-1,623 |
0.00 |
0.00 |
-17 |
27 |
Net Cash From Financing Activities |
|
-1,777 |
3,695 |
-742 |
-2,319 |
-1,991 |
-151 |
-2,082 |
-4,411 |
-5,142 |
-4,489 |
-2,181 |
Net Cash From Continuing Financing Activities |
|
-1,777 |
3,695 |
-742 |
-2,319 |
-1,991 |
-151 |
-2,082 |
-4,411 |
-5,142 |
-4,489 |
-2,181 |
Issuance of Debt |
|
2,677 |
8,119 |
2,310 |
2,353 |
4,200 |
5,645 |
3,342 |
3,434 |
4,510 |
4,984 |
6,913 |
Issuance of Common Equity |
|
127 |
131 |
167 |
151 |
115 |
204 |
145 |
300 |
264 |
212 |
356 |
Repayment of Debt |
|
-2,478 |
-3,177 |
-2,311 |
-2,849 |
-4,020 |
-3,327 |
-3,655 |
-1,858 |
-5,508 |
-5,203 |
-6,259 |
Repurchase of Common Equity |
|
-1,429 |
-758 |
0.00 |
-801 |
-1,044 |
-1,530 |
-523 |
-4,861 |
-2,894 |
-2,411 |
-1,801 |
Payment of Dividends |
|
-862 |
-862 |
-1,173 |
-1,308 |
-1,337 |
-1,354 |
-1,388 |
-1,401 |
-1,375 |
-1,394 |
-1,436 |
Other Financing Activities, Net |
|
188 |
242 |
265 |
135 |
95 |
211 |
-3.00 |
-25 |
-139 |
-677 |
46 |
Effect of Exchange Rate Changes |
|
-139 |
-145 |
-25 |
1.00 |
-65 |
20 |
8.00 |
-106 |
-146 |
-1.00 |
-150 |
Cash Interest Paid |
|
264 |
259 |
642 |
644 |
621 |
512 |
524 |
492 |
552 |
553 |
599 |
Cash Income Taxes Paid |
|
349 |
469 |
662 |
736 |
503 |
912 |
902 |
1,298 |
1,242 |
1,465 |
1,662 |
Quarterly Cash Flow Statements for Chubb
This table details how cash moves in and out of Chubb's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-137 |
255 |
-7.00 |
403 |
-157 |
30 |
-83 |
110 |
-129 |
-299 |
121 |
Net Cash From Operating Activities |
|
2,658 |
2,251 |
2,515 |
4,680 |
3,186 |
3,220 |
4,079 |
4,318 |
4,565 |
1,566 |
3,551 |
Net Cash From Continuing Operating Activities |
|
2,658 |
2,251 |
2,515 |
4,680 |
3,186 |
3,220 |
4,079 |
4,318 |
4,565 |
1,566 |
3,551 |
Net Income / (Loss) Continuing Operations |
|
1,311 |
1,892 |
1,793 |
2,040 |
3,290 |
2,294 |
2,216 |
2,490 |
2,640 |
1,343 |
2,999 |
Consolidated Net Income / (Loss) |
|
1,311 |
1,892 |
1,793 |
2,040 |
3,290 |
2,294 |
2,216 |
2,490 |
2,640 |
1,343 |
2,999 |
Amortization Expense |
|
78 |
58 |
46 |
42 |
16 |
0.00 |
-18 |
-12 |
-14 |
-25 |
-22 |
Non-Cash Adjustments to Reconcile Net Income |
|
333 |
-148 |
191 |
-15 |
469 |
-508 |
344 |
-544 |
42 |
-309 |
-480 |
Changes in Operating Assets and Liabilities, net |
|
936 |
449 |
485 |
2,613 |
-589 |
1,434 |
1,537 |
2,384 |
1,897 |
557 |
1,054 |
Net Cash From Investing Activities |
|
-452 |
-570 |
-1,692 |
-3,172 |
-2,214 |
-3,746 |
-2,320 |
-5,383 |
-2,474 |
-798 |
-2,827 |
Net Cash From Continuing Investing Activities |
|
-452 |
-570 |
-1,692 |
-3,172 |
-2,214 |
-3,746 |
-2,320 |
-5,383 |
-2,474 |
-798 |
-2,827 |
Purchase of Investment Securities |
|
-5,583 |
-6,753 |
-7,298 |
-9,960 |
-8,475 |
-9,870 |
-8,054 |
-11,999 |
-10,955 |
-8,008 |
-8,619 |
Sale and/or Maturity of Investments |
|
5,131 |
6,183 |
5,606 |
6,788 |
6,278 |
6,124 |
5,734 |
6,616 |
8,454 |
7,194 |
5,794 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
16 |
-2.00 |
Net Cash From Financing Activities |
|
-2,412 |
-1,424 |
-888 |
-1,013 |
-1,164 |
562 |
-1,746 |
1,122 |
-2,119 |
-1,125 |
-762 |
Net Cash From Continuing Financing Activities |
|
-2,412 |
-1,424 |
-888 |
-1,013 |
-1,164 |
562 |
-1,746 |
1,122 |
-2,119 |
-1,125 |
-762 |
Issuance of Debt |
|
958 |
1,308 |
2,466 |
4.00 |
1,206 |
2,058 |
1,600 |
2,589 |
666 |
810 |
1,807 |
Issuance of Common Equity |
|
66 |
55 |
47 |
38 |
72 |
163 |
79 |
60 |
54 |
98 |
91 |
Repayment of Debt |
|
-2,954 |
-1,782 |
-2,367 |
-158 |
-896 |
-984 |
-2,134 |
-1,420 |
-1,721 |
-1,247 |
-1,625 |
Repurchase of Common Equity |
|
-111 |
-545 |
-722 |
-581 |
-563 |
-404 |
-652 |
-295 |
-450 |
-691 |
-746 |
Payment of Dividends |
|
-345 |
-345 |
-343 |
-356 |
-350 |
-349 |
-349 |
-371 |
-367 |
-366 |
-365 |
Other Financing Activities, Net |
|
-26 |
-115 |
31 |
40 |
-633 |
78 |
-290 |
559 |
-301 |
271 |
76 |
Effect of Exchange Rate Changes |
|
69 |
-2.00 |
58 |
-92 |
35 |
-6.00 |
-96 |
53 |
-101 |
58 |
159 |
Cash Interest Paid |
|
213 |
99 |
207 |
39 |
208 |
112 |
204 |
99 |
184 |
146 |
204 |
Cash Income Taxes Paid |
|
278 |
219 |
534 |
348 |
364 |
89 |
756 |
462 |
355 |
314 |
802 |
Annual Balance Sheets for Chubb
This table presents Chubb's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
98,248 |
102,306 |
159,786 |
16,718 |
167,771 |
176,943 |
190,774 |
200,054 |
199,017 |
230,682 |
246,548 |
Restricted Cash |
|
- |
- |
- |
123 |
93 |
109 |
89 |
152 |
2,127 |
2,621 |
2,549 |
Trading Account Securities |
|
61,912 |
56,851 |
97,184 |
- |
99,878 |
105,937 |
116,168 |
121,008 |
97,759 |
116,852 |
129,556 |
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 |
0.00 |
Accrued Investment Income |
|
552 |
513 |
918 |
- |
883 |
867 |
867 |
821 |
941 |
1,086 |
1,160 |
Unearned Premiums Asset |
|
7,452 |
7,405 |
11,418 |
- |
12,619 |
28,185 |
28,841 |
31,716 |
33,928 |
36,552 |
37,581 |
Deferred Acquisition Cost |
|
2,601 |
2,873 |
4,314 |
- |
4,922 |
5,242 |
5,402 |
5,513 |
6,031 |
7,152 |
8,358 |
Separate Account Business Assets |
|
- |
- |
- |
- |
- |
- |
- |
- |
5,190 |
5,573 |
6,231 |
Goodwill |
|
- |
4,796 |
15,332 |
15,541 |
15,271 |
15,296 |
15,400 |
15,213 |
16,228 |
19,686 |
19,579 |
Intangible Assets |
|
5,724 |
887 |
6,763 |
- |
6,143 |
6,063 |
5,811 |
5,455 |
5,441 |
6,775 |
6,377 |
Other Assets |
|
19,352 |
27,206 |
22,872 |
326 |
26,715 |
13,707 |
16,449 |
18,517 |
31,372 |
34,105 |
34,868 |
Total Liabilities & Shareholders' Equity |
|
98,248 |
102,306 |
159,786 |
63,179 |
167,771 |
176,943 |
190,774 |
200,054 |
199,017 |
230,682 |
246,548 |
Total Liabilities |
|
68,661 |
73,171 |
111,511 |
63,179 |
117,459 |
121,612 |
131,333 |
140,340 |
148,498 |
166,991 |
178,154 |
Short-Term Debt |
|
2,552 |
1,404 |
1,903 |
- |
1,927 |
1,299 |
0.00 |
999 |
475 |
1,460 |
800 |
Other Short-Term Payables |
|
5,726 |
- |
8,617 |
- |
10,472 |
12,214 |
14,052 |
15,004 |
7,148 |
8,332 |
10,192 |
Long-Term Debt |
|
3,666 |
9,696 |
12,918 |
- |
12,395 |
14,975 |
16,353 |
16,575 |
15,821 |
15,868 |
17,110 |
Claims and Claim Expense |
|
38,315 |
37,303 |
60,540 |
63,179 |
62,960 |
62,690 |
67,811 |
72,943 |
75,747 |
80,122 |
84,004 |
Future Policy Benefits |
|
4,754 |
4,807 |
5,036 |
- |
5,506 |
5,373 |
5,713 |
5,947 |
10,476 |
13,888 |
16,121 |
Unearned Premiums Liability |
|
8,222 |
8,439 |
14,779 |
- |
15,532 |
16,771 |
17,652 |
19,101 |
19,713 |
22,051 |
23,504 |
Participating Policy Holder Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
3,140 |
7,462 |
8,016 |
Separate Account Business Liabilities |
|
- |
- |
- |
- |
- |
- |
- |
- |
5,190 |
5,573 |
6,231 |
Other Long-Term Liabilities |
|
5,426 |
11,522 |
7,718 |
- |
8,667 |
8,290 |
9,752 |
9,771 |
10,788 |
11,927 |
11,757 |
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 |
|
29,587 |
29,135 |
48,275 |
0.00 |
50,312 |
55,331 |
59,441 |
59,714 |
50,519 |
63,691 |
68,394 |
Total Preferred & Common Equity |
|
29,587 |
29,135 |
48,275 |
0.00 |
50,312 |
55,331 |
59,441 |
59,714 |
50,519 |
59,507 |
64,021 |
Total Common Equity |
|
29,587 |
29,135 |
48,275 |
0.00 |
50,312 |
55,331 |
59,441 |
59,714 |
50,519 |
59,507 |
64,021 |
Common Stock |
|
13,200 |
12,314 |
26,456 |
- |
23,678 |
22,324 |
20,879 |
19,463 |
17,512 |
15,906 |
14,628 |
Retained Earnings |
|
16,644 |
19,478 |
23,613 |
- |
31,700 |
36,142 |
39,337 |
47,365 |
48,305 |
54,810 |
61,561 |
Treasury Stock |
|
-1,448 |
-1,922 |
-1,480 |
- |
-2,618 |
-3,754 |
-3,644 |
-7,464 |
-5,113 |
-4,400 |
-3,524 |
Accumulated Other Comprehensive Income / (Loss) |
|
1,191 |
-735 |
-314 |
- |
-2,448 |
619 |
2,869 |
350 |
-10,185 |
-6,809 |
-8,644 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
4,184 |
4,373 |
Quarterly Balance Sheets for Chubb
This table presents Chubb's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
199,017 |
201,415 |
205,448 |
222,748 |
230,682 |
234,867 |
238,551 |
250,557 |
246,548 |
251,752 |
261,563 |
Restricted Cash |
|
2,127 |
94 |
90 |
2,778 |
2,621 |
2,651 |
2,568 |
2,678 |
2,549 |
2,250 |
2,371 |
Trading Account Securities |
|
97,759 |
113,505 |
114,064 |
110,213 |
116,852 |
119,982 |
121,034 |
131,751 |
129,556 |
131,812 |
137,005 |
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 |
0.00 |
Accrued Investment Income |
|
941 |
953 |
983 |
1,040 |
1,086 |
1,090 |
1,130 |
1,165 |
1,160 |
1,196 |
1,324 |
Unearned Premiums Asset |
|
33,928 |
33,647 |
36,125 |
37,171 |
36,552 |
36,341 |
39,031 |
38,963 |
37,581 |
39,054 |
40,667 |
Deferred Acquisition Cost |
|
6,031 |
6,296 |
6,666 |
6,856 |
7,152 |
7,537 |
7,812 |
8,249 |
8,358 |
8,775 |
9,437 |
Separate Account Business Assets |
|
5,190 |
5,300 |
5,574 |
5,306 |
5,573 |
5,864 |
5,834 |
5,996 |
6,231 |
6,285 |
6,481 |
Goodwill |
|
16,228 |
16,175 |
16,322 |
19,554 |
19,686 |
19,696 |
19,833 |
19,990 |
19,579 |
19,716 |
20,184 |
Intangible Assets |
|
5,441 |
5,364 |
5,320 |
6,844 |
6,775 |
6,709 |
6,619 |
6,594 |
6,377 |
6,363 |
6,391 |
Other Assets |
|
31,372 |
17,793 |
18,019 |
32,986 |
34,105 |
34,725 |
34,399 |
34,879 |
34,868 |
36,034 |
37,406 |
Total Liabilities & Shareholders' Equity |
|
199,017 |
201,415 |
205,448 |
222,748 |
230,682 |
234,867 |
238,551 |
250,557 |
246,548 |
251,752 |
261,563 |
Total Liabilities |
|
148,498 |
148,428 |
152,573 |
165,244 |
166,991 |
170,436 |
173,976 |
180,437 |
178,154 |
180,997 |
187,116 |
Short-Term Debt |
|
475 |
0.00 |
699 |
700 |
1,460 |
2,265 |
1,553 |
1,571 |
800 |
0.00 |
1,499 |
Other Short-Term Payables |
|
7,148 |
- |
6,864 |
- |
8,332 |
8,357 |
8,047 |
8,967 |
10,192 |
9,213 |
9,450 |
Long-Term Debt |
|
15,821 |
16,103 |
15,300 |
16,353 |
15,868 |
16,270 |
16,327 |
17,608 |
17,110 |
17,632 |
16,536 |
Claims and Claim Expense |
|
75,747 |
75,417 |
76,480 |
79,705 |
80,122 |
80,341 |
82,191 |
84,326 |
84,004 |
85,471 |
86,376 |
Future Policy Benefits |
|
10,476 |
10,782 |
11,064 |
13,109 |
13,888 |
14,375 |
14,663 |
16,003 |
16,121 |
16,690 |
18,018 |
Unearned Premiums Liability |
|
19,713 |
20,261 |
21,860 |
22,684 |
22,051 |
22,728 |
24,102 |
24,498 |
23,504 |
24,487 |
26,519 |
Participating Policy Holder Equity |
|
3,140 |
3,178 |
3,215 |
7,178 |
7,462 |
7,560 |
7,787 |
8,136 |
8,016 |
8,129 |
8,344 |
Separate Account Business Liabilities |
|
5,190 |
5,300 |
5,574 |
5,306 |
5,573 |
5,864 |
5,834 |
5,996 |
6,231 |
6,285 |
6,481 |
Other Long-Term Liabilities |
|
10,788 |
17,387 |
11,517 |
20,209 |
11,927 |
12,676 |
13,472 |
13,332 |
11,757 |
12,671 |
13,473 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
50,519 |
52,987 |
52,875 |
57,504 |
63,691 |
64,431 |
64,575 |
70,120 |
68,394 |
70,755 |
74,447 |
Total Preferred & Common Equity |
|
50,519 |
52,987 |
52,875 |
52,373 |
59,507 |
60,535 |
61,038 |
65,757 |
64,021 |
65,726 |
69,395 |
Total Common Equity |
|
50,519 |
52,987 |
52,875 |
52,373 |
59,507 |
60,535 |
61,038 |
65,757 |
64,021 |
65,726 |
69,395 |
Common Stock |
|
17,512 |
17,026 |
16,404 |
16,128 |
15,906 |
15,429 |
15,161 |
14,878 |
14,628 |
14,207 |
13,994 |
Retained Earnings |
|
48,305 |
50,197 |
49,467 |
51,510 |
54,810 |
56,953 |
56,662 |
58,986 |
61,561 |
60,953 |
63,921 |
Treasury Stock |
|
-5,113 |
-5,341 |
-3,174 |
-3,747 |
-4,400 |
-4,461 |
-2,481 |
-2,837 |
-3,524 |
-1,799 |
-2,462 |
Accumulated Other Comprehensive Income / (Loss) |
|
-10,185 |
-8,895 |
-9,822 |
-11,518 |
-6,809 |
-7,386 |
-8,304 |
-5,270 |
-8,644 |
-7,635 |
-6,058 |
Noncontrolling Interest |
|
0.00 |
- |
- |
5,131 |
4,184 |
3,896 |
3,537 |
4,363 |
4,373 |
5,029 |
5,052 |
Annual Metrics And Ratios for Chubb
This table displays calculated financial ratios and metrics derived from Chubb's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.50% |
-1.80% |
65.86% |
3.08% |
1.48% |
5.29% |
6.55% |
18.30% |
-0.50% |
18.52% |
9.64% |
EBITDA Growth |
|
-16.97% |
-1.36% |
100.19% |
-35.57% |
19.50% |
6.46% |
-18.99% |
124.40% |
-31.12% |
43.20% |
4.62% |
EBIT Growth |
|
-16.14% |
-5.48% |
49.94% |
-24.69% |
25.12% |
12.71% |
-20.71% |
144.95% |
-31.58% |
50.61% |
6.65% |
NOPAT Growth |
|
-16.14% |
-18.73% |
45.91% |
-6.63% |
20.62% |
-4.36% |
-20.68% |
141.30% |
-38.46% |
71.85% |
6.93% |
Net Income Growth |
|
-24.08% |
-0.67% |
45.91% |
-6.63% |
2.62% |
12.42% |
-20.68% |
141.30% |
-38.46% |
72.09% |
6.78% |
EPS Growth |
|
-22.89% |
2.38% |
2.90% |
-7.67% |
3.66% |
14.37% |
-19.77% |
146.98% |
-35.60% |
75.95% |
4.13% |
Operating Cash Flow Growth |
|
11.79% |
-14.06% |
36.96% |
-14.91% |
21.70% |
15.73% |
54.29% |
13.96% |
0.96% |
12.20% |
28.10% |
Free Cash Flow Firm Growth |
|
31.66% |
-163.23% |
-1,073.31% |
705.67% |
-193.85% |
97.64% |
73.94% |
1,171.80% |
123.57% |
-133.01% |
183.93% |
Invested Capital Growth |
|
2.76% |
12.37% |
56.82% |
-173.64% |
239.11% |
10.79% |
5.85% |
1.97% |
-13.55% |
21.26% |
6.52% |
Revenue Q/Q Growth |
|
-0.79% |
-17.92% |
11.94% |
-0.65% |
-1.10% |
4.09% |
4.28% |
1.60% |
2.50% |
3.56% |
0.54% |
EBITDA Q/Q Growth |
|
-3.70% |
2.69% |
20.59% |
-14.89% |
-10.38% |
15.11% |
40.66% |
1.63% |
-10.50% |
7.49% |
-10.98% |
EBIT Q/Q Growth |
|
-3.03% |
-2.66% |
29.00% |
-16.02% |
-12.03% |
18.73% |
51.24% |
1.72% |
-10.19% |
8.30% |
-10.73% |
NOPAT Q/Q Growth |
|
-3.03% |
-5.05% |
28.90% |
-1.96% |
-9.40% |
0.75% |
54.41% |
-3.30% |
-13.46% |
28.13% |
-18.69% |
Net Income Q/Q Growth |
|
-13.44% |
-18.14% |
28.90% |
-1.96% |
-22.92% |
22.50% |
54.41% |
-3.30% |
-13.46% |
28.26% |
-16.72% |
EPS Q/Q Growth |
|
-12.66% |
-43.48% |
28.74% |
-2.62% |
-22.54% |
22.60% |
54.87% |
-2.09% |
-12.56% |
28.61% |
-6.93% |
Operating Cash Flow Q/Q Growth |
|
-0.27% |
-27.67% |
5.80% |
-7.46% |
9.84% |
-2.37% |
12.86% |
0.52% |
0.50% |
4.36% |
9.32% |
Free Cash Flow Firm Q/Q Growth |
|
57.95% |
-145.31% |
22.95% |
4,667.47% |
-2,413.37% |
-1,964.44% |
72.49% |
-6.66% |
-1.96% |
-166.65% |
250.90% |
Invested Capital Q/Q Growth |
|
-1.18% |
12.72% |
-0.18% |
-171.74% |
-1.03% |
2.89% |
2.06% |
2.30% |
1.89% |
8.67% |
-3.35% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
19.26% |
19.35% |
23.35% |
14.60% |
17.19% |
17.38% |
13.21% |
25.06% |
17.35% |
20.97% |
20.01% |
EBIT Margin |
|
18.27% |
17.59% |
15.90% |
11.62% |
14.32% |
15.33% |
11.41% |
23.63% |
16.25% |
20.65% |
20.08% |
Profit (Net Income) Margin |
|
14.95% |
15.12% |
13.31% |
12.05% |
12.19% |
13.01% |
9.69% |
19.76% |
12.22% |
17.74% |
17.28% |
Tax Burden Percent |
|
81.82% |
85.98% |
83.54% |
103.73% |
85.08% |
84.85% |
84.89% |
87.04% |
80.89% |
94.77% |
84.16% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.16% |
100.00% |
100.00% |
100.00% |
100.00% |
96.07% |
92.97% |
90.68% |
102.24% |
Effective Tax Rate |
|
0.00% |
14.02% |
16.46% |
-3.73% |
0.00% |
15.15% |
15.11% |
12.96% |
19.11% |
5.36% |
15.84% |
Return on Invested Capital (ROIC) |
|
9.87% |
7.45% |
8.00% |
46.42% |
51.25% |
6.54% |
4.79% |
11.14% |
7.28% |
12.20% |
11.52% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.49% |
7.45% |
8.00% |
46.42% |
55.58% |
6.54% |
4.79% |
11.14% |
7.28% |
12.27% |
11.52% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.10% |
2.20% |
2.68% |
-30.42% |
-35.50% |
1.89% |
1.36% |
3.17% |
2.24% |
3.61% |
3.07% |
Return on Equity (ROE) |
|
9.77% |
9.65% |
10.68% |
16.00% |
15.75% |
8.43% |
6.16% |
14.31% |
9.52% |
15.81% |
14.60% |
Cash Return on Invested Capital (CROIC) |
|
7.15% |
-4.20% |
-36.24% |
0.00% |
-164.68% |
-3.70% |
-0.89% |
9.19% |
21.82% |
-7.02% |
5.21% |
Operating Return on Assets (OROA) |
|
3.62% |
3.29% |
3.77% |
4.22% |
5.05% |
3.05% |
2.26% |
5.22% |
3.50% |
4.89% |
4.70% |
Return on Assets (ROA) |
|
2.96% |
2.83% |
3.16% |
4.38% |
4.30% |
2.58% |
1.92% |
4.36% |
2.63% |
4.20% |
4.04% |
Return on Common Equity (ROCE) |
|
9.77% |
9.65% |
10.68% |
16.00% |
15.75% |
8.43% |
6.16% |
14.31% |
9.52% |
15.23% |
13.65% |
Return on Equity Simple (ROE_SIMPLE) |
|
- |
9.73% |
8.57% |
0.00% |
7.87% |
8.05% |
5.94% |
14.28% |
10.38% |
15.17% |
15.06% |
Net Operating Profit after Tax (NOPAT) |
|
3,487 |
2,834 |
4,135 |
3,861 |
4,657 |
4,454 |
3,533 |
8,525 |
5,246 |
9,015 |
9,640 |
NOPAT Margin |
|
18.27% |
15.12% |
13.31% |
12.05% |
14.32% |
13.01% |
9.69% |
19.76% |
12.22% |
17.72% |
17.28% |
Net Nonoperating Expense Percent (NNEP) |
|
10.36% |
0.00% |
0.00% |
0.00% |
-4.33% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.08% |
0.00% |
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 |
|
81.73% |
82.41% |
84.10% |
88.38% |
85.68% |
84.67% |
88.59% |
76.37% |
83.75% |
79.35% |
79.92% |
Earnings before Interest and Taxes (EBIT) |
|
3,487 |
3,296 |
4,942 |
3,722 |
4,657 |
5,249 |
4,162 |
10,195 |
6,975 |
10,505 |
11,204 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,675 |
3,625 |
7,257 |
4,676 |
5,588 |
5,949 |
4,819 |
10,814 |
7,449 |
10,667 |
11,160 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.19 |
1.09 |
1.09 |
0.00 |
1.06 |
1.16 |
1.09 |
1.33 |
1.75 |
1.54 |
1.78 |
Price to Tangible Book Value (P/TBV) |
|
1.48 |
1.35 |
2.01 |
0.00 |
1.84 |
1.89 |
1.70 |
2.03 |
3.07 |
2.78 |
2.99 |
Price to Revenue (P/Rev) |
|
1.85 |
1.69 |
1.70 |
1.85 |
1.64 |
1.88 |
1.78 |
1.84 |
2.06 |
1.81 |
2.04 |
Price to Earnings (P/E) |
|
12.38 |
11.21 |
12.74 |
15.36 |
13.43 |
14.44 |
18.39 |
8.88 |
15.44 |
9.20 |
12.28 |
Dividend Yield |
|
2.87% |
2.72% |
2.42% |
2.21% |
3.13% |
2.10% |
2.15% |
1.73% |
1.54% |
1.53% |
1.30% |
Earnings Yield |
|
8.08% |
8.92% |
7.85% |
6.51% |
7.45% |
6.93% |
5.44% |
11.26% |
6.48% |
10.87% |
8.14% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.14 |
1.02 |
1.05 |
0.00 |
1.02 |
1.10 |
1.05 |
1.23 |
1.54 |
1.37 |
1.55 |
Enterprise Value to Revenue (EV/Rev) |
|
2.14 |
2.19 |
2.14 |
1.82 |
2.04 |
2.31 |
2.18 |
2.20 |
2.39 |
2.18 |
2.40 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.12 |
11.33 |
9.17 |
12.50 |
11.84 |
13.27 |
16.49 |
8.79 |
13.79 |
10.39 |
11.97 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.72 |
12.46 |
13.46 |
15.70 |
14.21 |
15.04 |
19.10 |
9.32 |
14.73 |
10.55 |
11.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.72 |
14.50 |
16.09 |
15.14 |
14.21 |
17.72 |
22.49 |
11.15 |
19.58 |
12.29 |
13.86 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.09 |
10.63 |
12.57 |
12.98 |
12.08 |
12.45 |
8.12 |
8.52 |
9.12 |
8.77 |
8.26 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.19 |
0.00 |
0.00 |
0.52 |
0.00 |
0.00 |
0.00 |
13.51 |
6.54 |
0.00 |
30.68 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.21 |
0.38 |
0.31 |
0.00 |
0.28 |
0.29 |
0.28 |
0.29 |
0.32 |
0.27 |
0.26 |
Long-Term Debt to Equity |
|
0.12 |
0.33 |
0.27 |
0.00 |
0.25 |
0.27 |
0.28 |
0.28 |
0.31 |
0.25 |
0.25 |
Financial Leverage |
|
0.21 |
0.29 |
0.33 |
-0.66 |
-0.64 |
0.29 |
0.28 |
0.28 |
0.31 |
0.29 |
0.27 |
Leverage Ratio |
|
3.30 |
3.42 |
3.39 |
3.66 |
3.67 |
3.26 |
3.20 |
3.28 |
3.62 |
3.76 |
3.61 |
Compound Leverage Factor |
|
3.30 |
3.42 |
3.39 |
3.66 |
3.67 |
3.26 |
3.20 |
3.15 |
3.37 |
3.41 |
3.69 |
Debt to Total Capital |
|
17.37% |
27.59% |
23.49% |
0.00% |
22.16% |
22.73% |
21.58% |
22.74% |
24.39% |
21.39% |
20.75% |
Short-Term Debt to Total Capital |
|
7.13% |
3.49% |
3.02% |
0.00% |
2.98% |
1.81% |
0.00% |
1.29% |
0.71% |
1.80% |
0.93% |
Long-Term Debt to Total Capital |
|
10.24% |
24.10% |
20.47% |
0.00% |
19.18% |
20.91% |
21.58% |
21.45% |
23.68% |
19.59% |
19.83% |
Preferred Equity 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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.16% |
5.07% |
Common Equity to Total Capital |
|
82.63% |
72.41% |
76.51% |
0.00% |
77.84% |
77.27% |
78.42% |
77.26% |
75.61% |
73.45% |
74.18% |
Debt to EBITDA |
|
1.69 |
3.06 |
2.04 |
0.00 |
2.56 |
2.74 |
3.39 |
1.63 |
2.19 |
1.62 |
1.60 |
Net Debt to EBITDA |
|
1.51 |
2.57 |
1.91 |
0.00 |
2.32 |
2.46 |
3.01 |
1.46 |
1.90 |
1.38 |
1.38 |
Long-Term Debt to EBITDA |
|
1.00 |
2.67 |
1.78 |
0.00 |
2.22 |
2.52 |
3.39 |
1.53 |
2.12 |
1.49 |
1.53 |
Debt to NOPAT |
|
1.78 |
3.92 |
3.58 |
0.00 |
3.08 |
3.65 |
4.63 |
2.06 |
3.11 |
1.92 |
1.86 |
Net Debt to NOPAT |
|
1.60 |
3.29 |
3.35 |
0.00 |
2.79 |
3.28 |
4.11 |
1.85 |
2.70 |
1.63 |
1.59 |
Long-Term Debt to NOPAT |
|
1.05 |
3.42 |
3.12 |
0.00 |
2.66 |
3.36 |
4.63 |
1.94 |
3.02 |
1.76 |
1.77 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.66% |
6.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,524 |
-1,596 |
-18,726 |
113,418 |
-106,438 |
-2,517 |
-656 |
7,031 |
15,719 |
-5,189 |
4,355 |
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 |
|
9.01 |
-5.32 |
-30.95 |
186.85 |
-166.05 |
-4.56 |
-1.27 |
0.00 |
0.00 |
0.00 |
5.88 |
Operating Cash Flow to Interest Expense |
|
16.06 |
12.88 |
8.75 |
7.42 |
8.55 |
11.49 |
18.96 |
0.00 |
0.00 |
0.00 |
21.84 |
Operating Cash Flow Less CapEx to Interest Expense |
|
16.06 |
12.88 |
8.75 |
7.42 |
8.55 |
11.49 |
18.96 |
0.00 |
0.00 |
0.00 |
21.84 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.20 |
0.19 |
0.24 |
0.36 |
0.35 |
0.20 |
0.20 |
0.22 |
0.22 |
0.24 |
0.23 |
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 |
|
35,805 |
40,235 |
63,096 |
-46,461 |
64,634 |
71,605 |
75,794 |
77,288 |
66,815 |
81,019 |
86,304 |
Invested Capital Turnover |
|
0.54 |
0.49 |
0.60 |
3.85 |
3.58 |
0.50 |
0.49 |
0.56 |
0.60 |
0.69 |
0.67 |
Increase / (Decrease) in Invested Capital |
|
963 |
4,430 |
22,861 |
-109,557 |
111,095 |
6,971 |
4,189 |
1,494 |
-10,473 |
14,204 |
5,285 |
Enterprise Value (EV) |
|
40,869 |
41,080 |
66,524 |
58,447 |
66,173 |
78,941 |
79,474 |
95,013 |
102,728 |
110,823 |
133,625 |
Market Capitalization |
|
35,306 |
31,755 |
52,688 |
59,298 |
53,191 |
64,313 |
64,957 |
79,250 |
88,559 |
91,932 |
113,891 |
Book Value per Share |
|
$88.16 |
$128.32 |
$103.74 |
$0.00 |
$109.18 |
$122.09 |
$131.69 |
$138.63 |
$121.72 |
$145.85 |
$158.82 |
Tangible Book Value per Share |
|
$71.10 |
$103.29 |
$56.26 |
($33.48) |
$62.71 |
$74.96 |
$84.70 |
$90.65 |
$69.51 |
$81.00 |
$94.43 |
Total Capital |
|
35,805 |
40,235 |
63,096 |
0.00 |
64,634 |
71,605 |
75,794 |
77,288 |
66,815 |
81,019 |
86,304 |
Total Debt |
|
6,218 |
11,100 |
14,821 |
0.00 |
14,322 |
16,274 |
16,353 |
17,574 |
16,296 |
17,328 |
17,910 |
Total Long-Term Debt |
|
3,666 |
9,696 |
12,918 |
0.00 |
12,395 |
14,975 |
16,353 |
16,575 |
15,821 |
15,868 |
17,110 |
Net Debt |
|
5,563 |
9,325 |
13,836 |
-851 |
12,982 |
14,628 |
14,517 |
15,763 |
14,169 |
14,707 |
15,361 |
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) |
|
634 |
0.00 |
0.00 |
0.00 |
695 |
0.00 |
0.00 |
0.00 |
0.00 |
-13 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
6,218 |
11,100 |
14,821 |
-46,461 |
14,322 |
16,274 |
16,353 |
17,574 |
16,296 |
17,328 |
17,910 |
Total Depreciation and Amortization (D&A) |
|
188 |
329 |
2,315 |
954 |
931 |
700 |
657 |
619 |
474 |
162 |
-44 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$8.50 |
$8.71 |
$8.94 |
$8.26 |
$8.55 |
$9.77 |
$7.82 |
$19.41 |
$12.66 |
$21.97 |
$22.94 |
Adjusted Weighted Average Basic Shares Outstanding |
|
335.61M |
461.67M |
465.78M |
464.09M |
458.38M |
451.91M |
450.22M |
426.23M |
413.51M |
405.76M |
400.41M |
Adjusted Diluted Earnings per Share |
|
$8.42 |
$8.62 |
$8.87 |
$8.19 |
$8.49 |
$9.71 |
$7.79 |
$19.27 |
$12.55 |
$21.80 |
$22.70 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
335.61M |
461.67M |
465.78M |
464.09M |
458.38M |
451.91M |
450.22M |
426.23M |
413.51M |
405.76M |
400.41M |
Adjusted Basic & Diluted Earnings per Share |
|
$8.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.77 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
335.61M |
461.67M |
465.78M |
464.09M |
458.38M |
451.91M |
450.22M |
426.23M |
413.51M |
405.76M |
400.41M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,441 |
2,862 |
4,546 |
2,822 |
3,301 |
4,474 |
3,533 |
8,525 |
5,285 |
9,080 |
9,673 |
Normalized NOPAT Margin |
|
12.79% |
15.28% |
14.63% |
8.81% |
10.15% |
13.07% |
9.69% |
19.76% |
12.31% |
17.85% |
17.34% |
Pre Tax Income Margin |
|
18.27% |
17.59% |
15.93% |
11.62% |
14.32% |
15.33% |
11.41% |
22.70% |
15.11% |
18.72% |
20.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
12.45 |
10.99 |
8.17 |
6.13 |
7.27 |
9.51 |
8.07 |
0.00 |
0.00 |
0.00 |
15.12 |
NOPAT to Interest Expense |
|
12.45 |
9.45 |
6.83 |
6.36 |
7.27 |
8.07 |
6.85 |
0.00 |
0.00 |
0.00 |
13.01 |
EBIT Less CapEx to Interest Expense |
|
12.45 |
10.99 |
8.17 |
6.13 |
7.27 |
9.51 |
8.07 |
0.00 |
0.00 |
0.00 |
15.12 |
NOPAT Less CapEx to Interest Expense |
|
12.45 |
9.45 |
6.83 |
6.36 |
7.27 |
8.07 |
6.85 |
0.00 |
0.00 |
0.00 |
13.01 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.21% |
30.42% |
28.37% |
33.88% |
33.75% |
30.40% |
39.29% |
16.43% |
26.21% |
15.44% |
14.90% |
Augmented Payout Ratio |
|
80.30% |
57.16% |
28.37% |
54.62% |
60.10% |
64.75% |
54.09% |
73.45% |
81.38% |
42.15% |
33.58% |
Quarterly Metrics And Ratios for Chubb
This table displays calculated financial ratios and metrics derived from Chubb's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.84% |
16.89% |
23.53% |
19.28% |
14.98% |
13.92% |
17.04% |
6.94% |
2.24% |
3.05% |
10.98% |
EBITDA Growth |
|
-28.33% |
5.71% |
49.35% |
132.64% |
33.60% |
94.71% |
20.64% |
44.02% |
-46.58% |
-41.30% |
34.25% |
EBIT Growth |
|
-27.05% |
10.62% |
59.15% |
152.04% |
37.74% |
9.49% |
23.76% |
46.75% |
-45.81% |
7.66% |
34.18% |
NOPAT Growth |
|
-38.36% |
-3.12% |
50.67% |
157.58% |
150.95% |
21.25% |
23.59% |
91.27% |
-32.80% |
31.08% |
35.33% |
Net Income Growth |
|
-38.36% |
-3.12% |
50.67% |
157.95% |
151.72% |
13.27% |
24.37% |
90.99% |
-58.64% |
40.32% |
33.09% |
EPS Growth |
|
-36.11% |
-0.44% |
54.29% |
161.90% |
153.97% |
15.45% |
26.39% |
15.15% |
-21.13% |
-37.09% |
34.62% |
Operating Cash Flow Growth |
|
2.15% |
-7.90% |
-7.60% |
36.28% |
19.86% |
43.05% |
62.19% |
-7.74% |
43.28% |
-51.37% |
-12.94% |
Free Cash Flow Firm Growth |
|
1,761.61% |
121.11% |
-43.95% |
-164.49% |
-192.62% |
-266.29% |
-400.50% |
-56.15% |
71.83% |
79.16% |
38.16% |
Invested Capital Growth |
|
-13.55% |
-6.84% |
-2.81% |
13.70% |
21.26% |
20.08% |
19.72% |
19.77% |
6.52% |
6.53% |
12.16% |
Revenue Q/Q Growth |
|
-0.76% |
-1.82% |
4.12% |
17.58% |
-4.33% |
-2.73% |
6.97% |
7.44% |
-8.54% |
-1.96% |
15.19% |
EBITDA Q/Q Growth |
|
90.44% |
18.00% |
-7.90% |
12.40% |
9.37% |
71.97% |
-42.93% |
34.18% |
-59.43% |
88.97% |
30.52% |
EBIT Q/Q Growth |
|
102.18% |
19.60% |
-7.60% |
12.81% |
10.49% |
-4.94% |
4.44% |
33.77% |
-59.20% |
88.88% |
30.16% |
NOPAT Q/Q Growth |
|
65.53% |
44.32% |
-5.23% |
13.78% |
61.27% |
-30.27% |
-3.40% |
76.08% |
-43.34% |
36.00% |
-0.27% |
Net Income Q/Q Growth |
|
65.53% |
44.32% |
-5.23% |
13.94% |
61.53% |
-35.06% |
4.06% |
74.98% |
-65.02% |
120.29% |
-1.30% |
EPS Q/Q Growth |
|
66.67% |
43.81% |
-4.64% |
14.58% |
61.62% |
-34.63% |
4.40% |
4.40% |
10.70% |
-47.86% |
123.40% |
Operating Cash Flow Q/Q Growth |
|
-22.60% |
-15.31% |
11.73% |
86.08% |
-31.92% |
1.07% |
26.68% |
5.86% |
5.72% |
-65.70% |
126.76% |
Free Cash Flow Firm Q/Q Growth |
|
9.48% |
-40.89% |
-45.70% |
-283.55% |
-57.22% |
-6.12% |
1.87% |
4.62% |
71.64% |
21.47% |
-191.14% |
Invested Capital Q/Q Growth |
|
1.89% |
3.40% |
-0.31% |
8.25% |
8.67% |
2.40% |
-0.62% |
8.30% |
-3.35% |
2.41% |
4.63% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
18.93% |
22.75% |
20.13% |
19.24% |
21.99% |
38.89% |
20.75% |
25.91% |
11.49% |
22.15% |
25.10% |
EBIT Margin |
|
18.26% |
22.24% |
19.74% |
18.94% |
21.87% |
21.38% |
20.87% |
25.99% |
11.59% |
22.34% |
25.24% |
Profit (Net Income) Margin |
|
11.22% |
16.50% |
15.02% |
14.55% |
24.57% |
16.40% |
15.96% |
25.99% |
9.94% |
22.34% |
19.14% |
Tax Burden Percent |
|
79.79% |
83.13% |
82.06% |
83.29% |
126.34% |
81.30% |
82.41% |
100.00% |
61.74% |
100.00% |
79.87% |
Interest Burden Percent |
|
77.03% |
89.22% |
92.70% |
92.25% |
88.90% |
94.38% |
92.77% |
100.00% |
138.88% |
100.00% |
94.94% |
Effective Tax Rate |
|
20.21% |
16.87% |
17.94% |
16.84% |
-25.96% |
12.97% |
18.11% |
0.00% |
0.00% |
0.00% |
19.29% |
Return on Invested Capital (ROIC) |
|
6.69% |
10.27% |
10.07% |
10.19% |
16.86% |
12.12% |
11.42% |
17.60% |
10.74% |
14.65% |
12.76% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.69% |
10.27% |
10.07% |
10.21% |
16.92% |
11.25% |
11.51% |
17.60% |
5.93% |
14.65% |
12.59% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.05% |
3.14% |
3.39% |
3.40% |
4.98% |
3.32% |
3.32% |
5.00% |
1.58% |
3.92% |
3.25% |
Return on Equity (ROE) |
|
8.74% |
13.41% |
13.46% |
13.58% |
21.84% |
15.44% |
14.74% |
22.60% |
12.32% |
18.57% |
16.01% |
Cash Return on Invested Capital (CROIC) |
|
21.82% |
14.32% |
11.13% |
-2.78% |
-7.02% |
-5.86% |
-4.94% |
-3.52% |
5.21% |
7.48% |
3.21% |
Operating Return on Assets (OROA) |
|
3.93% |
4.97% |
4.61% |
4.42% |
5.18% |
5.14% |
5.13% |
6.09% |
2.71% |
5.16% |
5.83% |
Return on Assets (ROA) |
|
2.41% |
3.68% |
3.51% |
3.40% |
5.82% |
3.95% |
3.92% |
6.09% |
2.32% |
5.16% |
4.42% |
Return on Common Equity (ROCE) |
|
8.74% |
13.41% |
13.46% |
12.92% |
21.04% |
14.93% |
14.30% |
20.92% |
11.52% |
17.34% |
15.02% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.79% |
10.95% |
13.44% |
0.00% |
15.33% |
15.92% |
17.60% |
0.00% |
15.98% |
16.20% |
Net Operating Profit after Tax (NOPAT) |
|
1,311 |
1,892 |
1,793 |
2,040 |
3,290 |
2,294 |
2,216 |
3,902 |
2,211 |
3,007 |
2,999 |
NOPAT Margin |
|
11.22% |
16.50% |
15.02% |
14.53% |
24.50% |
17.56% |
15.86% |
25.99% |
16.10% |
22.34% |
19.34% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-0.02% |
-0.06% |
0.87% |
-0.08% |
0.00% |
4.80% |
0.00% |
0.17% |
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% |
0.00% |
Operating Expenses to Revenue |
|
81.74% |
77.76% |
80.26% |
81.06% |
78.13% |
78.62% |
79.13% |
74.01% |
88.41% |
77.66% |
74.76% |
Earnings before Interest and Taxes (EBIT) |
|
2,133 |
2,551 |
2,357 |
2,659 |
2,938 |
2,793 |
2,917 |
3,902 |
1,592 |
3,007 |
3,914 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,211 |
2,609 |
2,403 |
2,701 |
2,954 |
5,080 |
2,899 |
3,890 |
1,578 |
2,982 |
3,892 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.75 |
1.47 |
1.47 |
1.61 |
1.54 |
1.75 |
1.71 |
1.80 |
1.78 |
1.90 |
1.73 |
Price to Tangible Book Value (P/TBV) |
|
3.07 |
2.48 |
2.49 |
3.25 |
2.78 |
3.10 |
3.02 |
3.02 |
2.99 |
3.15 |
2.80 |
Price to Revenue (P/Rev) |
|
2.06 |
1.75 |
1.66 |
1.72 |
1.81 |
2.02 |
1.92 |
2.14 |
2.04 |
2.22 |
2.08 |
Price to Earnings (P/E) |
|
15.44 |
13.11 |
11.56 |
10.31 |
9.20 |
10.29 |
9.73 |
9.56 |
12.28 |
12.71 |
11.30 |
Dividend Yield |
|
1.54% |
1.76% |
1.78% |
1.66% |
1.53% |
1.35% |
1.38% |
1.24% |
1.30% |
1.21% |
1.28% |
Earnings Yield |
|
6.48% |
7.63% |
8.65% |
9.70% |
10.87% |
9.72% |
10.28% |
10.46% |
8.14% |
7.87% |
8.85% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.54 |
1.33 |
1.33 |
1.39 |
1.37 |
1.51 |
1.50 |
1.56 |
1.55 |
1.64 |
1.52 |
Enterprise Value to Revenue (EV/Rev) |
|
2.39 |
2.06 |
1.95 |
2.11 |
2.18 |
2.39 |
2.26 |
2.51 |
2.40 |
2.59 |
2.43 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.79 |
12.09 |
10.89 |
10.46 |
10.39 |
11.57 |
10.87 |
11.12 |
11.97 |
12.80 |
11.39 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.73 |
12.70 |
11.28 |
10.70 |
10.55 |
11.68 |
10.91 |
11.10 |
11.93 |
12.72 |
11.32 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.58 |
17.69 |
15.78 |
14.75 |
12.29 |
13.33 |
12.53 |
11.75 |
13.86 |
12.29 |
10.95 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.12 |
8.29 |
8.41 |
8.57 |
8.77 |
9.23 |
8.13 |
9.41 |
8.26 |
10.00 |
10.04 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.54 |
8.94 |
11.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.68 |
22.68 |
50.02 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.32 |
0.30 |
0.30 |
0.30 |
0.27 |
0.29 |
0.28 |
0.27 |
0.26 |
0.25 |
0.24 |
Long-Term Debt to Equity |
|
0.31 |
0.30 |
0.29 |
0.28 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.22 |
Financial Leverage |
|
0.31 |
0.31 |
0.34 |
0.33 |
0.29 |
0.30 |
0.29 |
0.28 |
0.27 |
0.27 |
0.26 |
Leverage Ratio |
|
3.62 |
3.64 |
3.84 |
4.00 |
3.76 |
3.72 |
3.78 |
3.71 |
3.61 |
3.60 |
3.60 |
Compound Leverage Factor |
|
2.79 |
3.25 |
3.56 |
3.69 |
3.34 |
3.51 |
3.51 |
3.71 |
5.02 |
3.60 |
3.42 |
Debt to Total Capital |
|
24.39% |
23.31% |
23.23% |
22.87% |
21.39% |
22.34% |
21.68% |
21.48% |
20.75% |
19.95% |
19.50% |
Short-Term Debt to Total Capital |
|
0.71% |
0.00% |
1.01% |
0.94% |
1.80% |
2.73% |
1.88% |
1.76% |
0.93% |
0.00% |
1.62% |
Long-Term Debt to Total Capital |
|
23.68% |
23.31% |
22.21% |
21.93% |
19.59% |
19.61% |
19.80% |
19.72% |
19.83% |
19.95% |
17.88% |
Preferred Equity 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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
6.88% |
5.16% |
4.70% |
4.29% |
4.89% |
5.07% |
5.69% |
5.46% |
Common Equity to Total Capital |
|
75.61% |
76.69% |
76.77% |
70.25% |
73.45% |
72.96% |
74.03% |
73.64% |
74.18% |
74.36% |
75.04% |
Debt to EBITDA |
|
2.19 |
2.12 |
1.91 |
1.72 |
1.62 |
1.71 |
1.58 |
1.53 |
1.60 |
1.55 |
1.46 |
Net Debt to EBITDA |
|
1.90 |
1.81 |
1.63 |
1.44 |
1.38 |
1.46 |
1.35 |
1.32 |
1.38 |
1.36 |
1.27 |
Long-Term Debt to EBITDA |
|
2.12 |
2.12 |
1.82 |
1.65 |
1.49 |
1.50 |
1.44 |
1.40 |
1.53 |
1.55 |
1.34 |
Debt to NOPAT |
|
3.11 |
3.11 |
2.76 |
2.42 |
1.92 |
1.97 |
1.82 |
1.62 |
1.86 |
1.49 |
1.41 |
Net Debt to NOPAT |
|
2.70 |
2.65 |
2.35 |
2.03 |
1.63 |
1.69 |
1.56 |
1.39 |
1.59 |
1.30 |
1.22 |
Long-Term Debt to NOPAT |
|
3.02 |
3.11 |
2.64 |
2.32 |
1.76 |
1.73 |
1.66 |
1.49 |
1.77 |
1.49 |
1.29 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
4.88% |
3.66% |
3.32% |
3.01% |
7.44% |
6.48% |
6.60% |
6.18% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
11,784 |
6,965 |
3,782 |
-6,942 |
-10,914 |
-11,582 |
-11,365 |
-10,840 |
-3,074 |
-2,414 |
-7,028 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-56.46 |
-5.60 |
-13.34 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.49 |
8.32 |
8.65 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.49 |
8.32 |
8.65 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.22 |
0.22 |
0.23 |
0.23 |
0.24 |
0.24 |
0.25 |
0.23 |
0.23 |
0.23 |
0.23 |
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 |
|
66,815 |
69,090 |
68,874 |
74,557 |
81,019 |
82,966 |
82,455 |
89,299 |
86,304 |
88,387 |
92,482 |
Invested Capital Turnover |
|
0.60 |
0.62 |
0.67 |
0.70 |
0.69 |
0.69 |
0.72 |
0.68 |
0.67 |
0.66 |
0.66 |
Increase / (Decrease) in Invested Capital |
|
-10,473 |
-5,073 |
-1,989 |
8,982 |
14,204 |
13,876 |
13,581 |
14,742 |
5,285 |
5,421 |
10,027 |
Enterprise Value (EV) |
|
102,728 |
91,730 |
91,336 |
103,767 |
110,823 |
125,538 |
123,316 |
139,346 |
133,625 |
145,286 |
140,517 |
Market Capitalization |
|
88,559 |
78,009 |
77,712 |
84,361 |
91,932 |
105,758 |
104,467 |
118,482 |
113,891 |
124,875 |
119,801 |
Book Value per Share |
|
$121.72 |
$128.14 |
$127.66 |
$127.51 |
$145.85 |
$149.08 |
$150.32 |
$162.79 |
$158.82 |
$164.15 |
$173.17 |
Tangible Book Value per Share |
|
$69.51 |
$76.05 |
$75.41 |
$63.24 |
$81.00 |
$84.05 |
$85.17 |
$96.98 |
$94.43 |
$99.02 |
$106.86 |
Total Capital |
|
66,815 |
69,090 |
68,874 |
74,557 |
81,019 |
82,966 |
82,455 |
89,299 |
86,304 |
88,387 |
92,482 |
Total Debt |
|
16,296 |
16,103 |
15,999 |
17,053 |
17,328 |
18,535 |
17,880 |
19,179 |
17,910 |
17,632 |
18,035 |
Total Long-Term Debt |
|
15,821 |
16,103 |
15,300 |
16,353 |
15,868 |
16,270 |
16,327 |
17,608 |
17,110 |
17,632 |
16,536 |
Net Debt |
|
14,169 |
13,721 |
13,624 |
14,275 |
14,707 |
15,884 |
15,312 |
16,501 |
15,361 |
15,382 |
15,664 |
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) |
|
0.00 |
0.00 |
0.00 |
-3.00 |
-10 |
151 |
-14 |
0.00 |
846 |
0.00 |
31 |
Net Nonoperating Obligations (NNO) |
|
16,296 |
16,103 |
15,999 |
17,053 |
17,328 |
18,535 |
17,880 |
19,179 |
17,910 |
17,632 |
18,035 |
Total Depreciation and Amortization (D&A) |
|
78 |
58 |
46 |
42 |
16 |
2,287 |
-18 |
-12 |
-14 |
-25 |
-22 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.19 |
$4.57 |
$4.35 |
$4.99 |
$8.06 |
$5.28 |
$5.51 |
$5.75 |
$6.40 |
$3.32 |
$7.42 |
Adjusted Weighted Average Basic Shares Outstanding |
|
413.51M |
414.17M |
410.73M |
407.99M |
405.76M |
406.06M |
403.93M |
403.10M |
400.41M |
400.73M |
398.69M |
Adjusted Diluted Earnings per Share |
|
$3.15 |
$4.53 |
$4.32 |
$4.95 |
$8.00 |
$5.23 |
$5.46 |
$5.70 |
$6.31 |
$3.29 |
$7.35 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
413.51M |
414.17M |
410.73M |
407.99M |
405.76M |
406.06M |
403.93M |
403.10M |
400.41M |
400.73M |
398.69M |
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 |
|
413.51M |
414.17M |
410.73M |
407.99M |
405.76M |
406.06M |
403.93M |
403.10M |
400.41M |
400.73M |
398.69M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,329 |
1,910 |
1,805 |
2,052 |
1,841 |
2,300 |
2,222 |
2,731 |
1,548 |
2,105 |
3,001 |
Normalized NOPAT Margin |
|
11.37% |
16.66% |
15.12% |
14.61% |
13.71% |
17.61% |
15.90% |
18.19% |
11.27% |
15.63% |
19.35% |
Pre Tax Income Margin |
|
14.07% |
19.85% |
18.30% |
17.47% |
19.45% |
20.18% |
19.36% |
25.99% |
16.10% |
22.34% |
23.96% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.32 |
2.90 |
16.61 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.32 |
4.03 |
16.61 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.32 |
2.90 |
16.61 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.32 |
4.03 |
16.61 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
26.21% |
26.60% |
23.88% |
19.73% |
15.44% |
15.07% |
14.45% |
12.26% |
14.90% |
13.83% |
13.07% |
Augmented Payout Ratio |
|
81.38% |
73.62% |
59.02% |
47.56% |
42.15% |
39.53% |
37.09% |
28.79% |
33.58% |
33.71% |
32.48% |
Key Financial Trends
Chubb Ltd (NYSE: CB) has shown consistent financial strength and growth over the past several years through to Q2 2025. Here are some key trends and insights from its quarterly financial statements:
- Steady Growth in Net Income: Consolidated net income has generally risen each year from about $1.31 billion in Q4 2022 to $3.00 billion in Q2 2025, indicating strong profitability momentum.
- Increasing Premiums Earned: Premiums earned have grown steadily from roughly $10.1 billion in Q1 2023 to about $13.1 billion in Q2 2025, reflecting solid revenue growth in core insurance operations.
- Strong Operating Cash Flows: Net cash from continuing operating activities increased significantly from around $2.25 billion in Q1 2023 to $3.55 billion in Q2 2025, highlighting robust internal cash generation.
- Healthy Investment Gains: Net realized and unrealized capital gains on investments have improved, reaching $1.73 billion in Q2 2025 from $1.03 billion in Q1 2023, boosting total non-interest income.
- Maintained Dividends and Share Repurchases: The company consistently pays dividends (~$345-$367 million quarterly) and conducts share repurchases indicating a shareholder-friendly capital allocation policy.
- Equity Growth: Total common equity grew from about $52.9 billion mid-2023 to nearly $69.4 billion by Q2 2025, strengthening the company's capital base.
- Stable Debt Levels: Long-term debt remains relatively consistent around $15-$17 billion indicating a stable leverage profile.
- Amortization Expense: Amortization expense is a significant non-cash charge consistently around $2.2-$2.5 billion quarterly, reflecting ongoing intangible asset amortization.
- Claims & Benefits Expense: Property & liability insurance claims and future policy benefits have risen slightly along with premiums, consistent with the company's underwriting scale.
- Exchange Rate Effects Varied: Effects of exchange rate changes have fluctuated positively and negatively between quarters, impacting cash balances but not materially affecting long-term trends.
- Rising Operating Expenses: Other operating expenses have increased over time, reaching $1.13 billion in Q2 2025 up from about $930 million in Q1 2023, potentially compressing margins if trend continues.
- Restructuring and Charges: There are recurring restructuring charges and amortization of intangibles that add to total expenses each quarter (ranging from $2 million to $22 million), impacting net income.
- Fluctuating Non-Cash Adjustments: Non-cash adjustments to reconcile net income to cash flow show volatility, occasionally negative and reducing operating cash flow in some quarters.
Summary:
Over the last several years, Chubb Ltd has displayed a solid growth trajectory in profitability, revenue, and capital strength. The company boasts strong operating cash flow generation, growing premiums, and investment gains that drive overall financial performance. Stable debt levels and steady dividend/share repurchase programs enhance shareholder value. However, rising operating expenses and recurring charges highlight areas to monitor for margin pressure. Overall, Chubb remains financially robust with positive trends supporting potential future growth.
09/18/25 08:05 AM ETAI Generated. May Contain Errors.