Annual Income Statements for W.R. Berkley
Annual Income Statements for W.R. Berkley
This table shows W.R. Berkley's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for W.R. Berkley
This table shows W.R. Berkley'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 |
|
382 |
294 |
356 |
334 |
397 |
442 |
372 |
366 |
576 |
418 |
401 |
Consolidated Net Income / (Loss) |
|
382 |
296 |
356 |
333 |
399 |
442 |
372 |
365 |
575 |
417 |
401 |
Net Income / (Loss) Continuing Operations |
|
382 |
296 |
356 |
333 |
399 |
442 |
372 |
365 |
575 |
417 |
401 |
Total Pre-Tax Income |
|
478 |
376 |
457 |
420 |
501 |
574 |
488 |
474 |
728 |
539 |
522 |
Total Revenue |
|
3,049 |
2,895 |
2,996 |
3,031 |
3,221 |
3,257 |
3,314 |
3,400 |
3,668 |
3,547 |
3,671 |
Net Interest Income / (Expense) |
|
35 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
-35 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Non-Interest Income |
|
3,014 |
2,895 |
3,006 |
3,031 |
3,211 |
3,231 |
3,314 |
3,400 |
3,668 |
3,547 |
3,640 |
Other Service Charges |
|
30 |
33 |
25 |
23 |
25 |
26 |
28 |
29 |
28 |
29 |
34 |
Net Realized & Unrealized Capital Gains on Investments |
|
306 |
246 |
314 |
229 |
311 |
320 |
314 |
316 |
476 |
377 |
379 |
Premiums Earned |
|
2,513 |
2,491 |
2,553 |
2,642 |
2,715 |
2,764 |
2,846 |
2,927 |
3,011 |
3,012 |
3,098 |
Other Non-Interest Income |
|
164 |
124 |
114 |
137 |
160 |
121 |
126 |
129 |
153 |
129 |
129 |
Total Non-Interest Expense |
|
2,570 |
2,519 |
2,539 |
2,611 |
2,720 |
2,683 |
2,826 |
2,926 |
2,939 |
3,009 |
3,149 |
Property & Liability Insurance Claims |
|
1,522 |
1,539 |
1,570 |
1,636 |
1,628 |
1,664 |
1,781 |
1,826 |
1,861 |
1,901 |
1,955 |
Other Operating Expenses |
|
1,048 |
980 |
969 |
974 |
1,093 |
1,019 |
1,046 |
1,100 |
1,078 |
1,108 |
1,194 |
Income Tax Expense |
|
96 |
80 |
101 |
87 |
102 |
132 |
116 |
109 |
153 |
121 |
121 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.24 |
1.60 |
-0.58 |
-0.16 |
1.62 |
-0.44 |
-0.02 |
-0.32 |
-0.76 |
-0.22 |
-0.58 |
Basic Earnings per Share |
|
$1.45 |
$1.07 |
$0.88 |
$0.83 |
$1.55 |
$1.10 |
$0.93 |
$0.92 |
$1.52 |
$1.05 |
$1.01 |
Weighted Average Basic Shares Outstanding |
|
263.45M |
260.77M |
257.52M |
257.87M |
256.55M |
255.66M |
380.55M |
381.07M |
379.23M |
379.36M |
379.29M |
Diluted Earnings per Share |
|
$1.45 |
$1.06 |
$0.87 |
$0.82 |
$1.55 |
$1.09 |
$0.92 |
$0.91 |
$1.52 |
$1.04 |
$1.00 |
Weighted Average Diluted Shares Outstanding |
|
263.45M |
260.77M |
257.52M |
257.87M |
256.55M |
255.66M |
380.55M |
381.07M |
379.23M |
379.36M |
379.29M |
Weighted Average Basic & Diluted Shares Outstanding |
|
263.45M |
260.77M |
257.52M |
257.87M |
256.55M |
255.66M |
380.55M |
381.07M |
379.23M |
379.36M |
379.29M |
Annual Cash Flow Statements for W.R. Berkley
This table details how cash moves in and out of W.R. Berkley'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 |
|
-165 |
89 |
32 |
155 |
-133 |
206 |
1,349 |
-804 |
-119 |
-86 |
612 |
Net Cash From Operating Activities |
|
735 |
881 |
848 |
711 |
620 |
1,144 |
1,617 |
2,184 |
2,569 |
2,929 |
3,678 |
Net Cash From Continuing Operating Activities |
|
-18 |
881 |
848 |
711 |
620 |
1,144 |
1,617 |
2,184 |
2,569 |
2,929 |
3,678 |
Net Income / (Loss) Continuing Operations |
|
649 |
504 |
602 |
549 |
641 |
682 |
531 |
1,022 |
1,381 |
1,381 |
1,756 |
Consolidated Net Income / (Loss) |
|
649 |
504 |
602 |
549 |
641 |
682 |
531 |
1,022 |
1,381 |
1,381 |
1,756 |
Depreciation Expense |
|
89 |
85 |
86 |
113 |
131 |
113 |
135 |
130 |
56 |
-21 |
-171 |
Non-Cash Adjustments to Reconcile Net Income |
|
-358 |
-122 |
-328 |
-360 |
-135 |
-139 |
-105 |
-255 |
-294 |
-10 |
-53 |
Changes in Operating Assets and Liabilities, net |
|
-398 |
414 |
488 |
409 |
-17 |
487 |
1,056 |
1,287 |
1,426 |
1,579 |
2,146 |
Net Cash From Investing Activities |
|
-808 |
-171 |
-794 |
-333 |
-714 |
-425 |
120 |
-2,989 |
-1,891 |
-1,962 |
-2,184 |
Net Cash From Continuing Investing Activities |
|
-808 |
-171 |
-794 |
-333 |
-714 |
-425 |
120 |
-2,989 |
-1,891 |
-1,962 |
-2,184 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-42 |
-64 |
-51 |
-116 |
-50 |
-60 |
-38 |
-67 |
-53 |
-53 |
-106 |
Purchase of Investment Securities |
|
-4,580 |
-4,666 |
-5,930 |
-8,275 |
-7,377 |
-5,474 |
-7,626 |
-10,941 |
-8,556 |
-6,808 |
-9,719 |
Divestitures |
|
16 |
0.00 |
250 |
0.00 |
8.66 |
- |
0.00 |
0.00 |
907 |
97 |
0.00 |
Sale and/or Maturity of Investments |
|
3,766 |
4,581 |
4,915 |
8,062 |
6,700 |
5,107 |
7,810 |
8,036 |
5,796 |
4,837 |
7,533 |
Other Investing Activities, net |
|
33 |
-23 |
21 |
-4.37 |
4.26 |
2.84 |
-27 |
-18 |
14 |
-34 |
107 |
Net Cash From Financing Activities |
|
-70 |
-555 |
-6.93 |
-235 |
-7.40 |
-513 |
-398 |
5.83 |
-772 |
-1,062 |
-852 |
Net Cash From Continuing Financing Activities |
|
-70 |
-555 |
-6.93 |
-235 |
-7.40 |
-513 |
-398 |
5.83 |
-772 |
-1,062 |
-852 |
Issuance of Debt |
|
354 |
9.06 |
389 |
6.98 |
295 |
291 |
742 |
1,034 |
0.00 |
0.98 |
3.11 |
Repayment of Debt |
|
-3.70 |
-281 |
-75 |
-0.02 |
-22 |
-456 |
-653 |
-505 |
-430 |
-1.95 |
0.00 |
Repurchase of Common Equity |
|
-239 |
-224 |
-132 |
-48 |
-25 |
-18 |
-346 |
-122 |
-94 |
-537 |
-304 |
Payment of Dividends |
|
-181 |
-58 |
-184 |
-188 |
-255 |
-308 |
-84 |
-356 |
-235 |
-501 |
-532 |
Other Financing Activities, Net |
|
0.34 |
-1.60 |
-3.82 |
-6.04 |
- |
-21 |
-56 |
-45 |
-13 |
-23 |
-20 |
Effect of Exchange Rate Changes |
|
-22 |
-66 |
-15 |
13 |
-31 |
0.38 |
10 |
-4.20 |
-25 |
9.07 |
-30 |
Quarterly Cash Flow Statements for W.R. Berkley
This table details how cash moves in and out of W.R. Berkley'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 |
|
319 |
-207 |
581 |
-177 |
-283 |
-194 |
411 |
-7.03 |
402 |
-255 |
264 |
Net Cash From Operating Activities |
|
795 |
445 |
709 |
1,077 |
698 |
746 |
881 |
1,241 |
810 |
744 |
704 |
Net Cash From Continuing Operating Activities |
|
795 |
445 |
709 |
1,077 |
698 |
746 |
881 |
1,241 |
810 |
744 |
704 |
Net Income / (Loss) Continuing Operations |
|
382 |
294 |
356 |
334 |
397 |
442 |
372 |
366 |
576 |
418 |
401 |
Consolidated Net Income / (Loss) |
|
382 |
294 |
356 |
334 |
397 |
442 |
372 |
366 |
576 |
418 |
401 |
Depreciation Expense |
|
9.84 |
9.74 |
-2.84 |
-3.61 |
-24 |
-81 |
-64 |
-12 |
-14 |
-9.79 |
-14 |
Non-Cash Adjustments to Reconcile Net Income |
|
-85 |
-12 |
-45 |
51 |
-4.27 |
16 |
47 |
16 |
-133 |
-31 |
-44 |
Changes in Operating Assets and Liabilities, net |
|
489 |
153 |
400 |
697 |
329 |
368 |
527 |
871 |
380 |
367 |
360 |
Net Cash From Investing Activities |
|
-341 |
-359 |
198 |
-1,235 |
-565 |
-905 |
-87 |
-1,105 |
-87 |
-924 |
-234 |
Net Cash From Continuing Investing Activities |
|
-341 |
-359 |
198 |
-1,235 |
-565 |
-905 |
-87 |
-1,105 |
-87 |
-924 |
-234 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-17 |
-12 |
-14 |
-16 |
-11 |
-54 |
-24 |
-13 |
-14 |
-16 |
-21 |
Purchase of Investment Securities |
|
-455 |
-1,737 |
-1,166 |
-2,268 |
-1,638 |
-2,431 |
-2,174 |
-3,027 |
-2,115 |
-2,561 |
-1,805 |
Sale and/or Maturity of Investments |
|
294 |
1,403 |
1,170 |
1,141 |
1,123 |
1,510 |
2,016 |
1,978 |
2,057 |
1,638 |
1,660 |
Other Investing Activities, net |
|
-163 |
-14 |
114 |
-92 |
-42 |
70 |
95 |
-43 |
-15 |
15 |
-69 |
Net Cash From Financing Activities |
|
-137 |
-296 |
-320 |
-23 |
-424 |
-30 |
-378 |
-154 |
-291 |
-81 |
-232 |
Net Cash From Continuing Financing Activities |
|
-137 |
-296 |
-320 |
-23 |
-424 |
-30 |
-378 |
-154 |
-291 |
-81 |
-232 |
Issuance of Debt |
|
-2.18 |
-0.87 |
1.03 |
0.94 |
-0.12 |
0.02 |
0.40 |
-0.42 |
3.11 |
1.64 |
-1.21 |
Payment of Dividends |
|
-53 |
-159 |
-28 |
- |
-315 |
-28 |
-158 |
-126 |
-220 |
-30 |
-224 |
Other Financing Activities, Net |
|
8.96 |
-1.11 |
1.44 |
-21 |
-2.36 |
-1.51 |
2.45 |
-15 |
-6.04 |
-3.51 |
-6.67 |
Effect of Exchange Rate Changes |
|
1.38 |
2.84 |
-5.50 |
3.62 |
8.11 |
-5.56 |
-4.50 |
11 |
-31 |
7.47 |
26 |
Annual Balance Sheets for W.R. Berkley
This table presents W.R. Berkley'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 |
|
21,717 |
21,731 |
23,365 |
24,300 |
24,896 |
26,662 |
28,607 |
32,086 |
33,861 |
37,202 |
40,449 |
Cash and Due from Banks |
|
674 |
764 |
795 |
950 |
818 |
1,024 |
2,372 |
1,569 |
1,449 |
1,363 |
1,975 |
Trading Account Securities |
|
14,538 |
15,078 |
15,358 |
15,901 |
15,671 |
2,095 |
16,094 |
19,025 |
20,382 |
22,890 |
25,070 |
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 |
|
120 |
123 |
127 |
137 |
144 |
139 |
120 |
123 |
167 |
213 |
244 |
Premises and Equipment, Net |
|
332 |
348 |
349 |
423 |
416 |
422 |
406 |
420 |
423 |
427 |
479 |
Mortgage Servicing Rights |
|
322 |
273 |
107 |
80 |
95 |
92 |
85 |
115 |
193 |
201 |
405 |
Unearned Premiums Asset |
|
2,047 |
2,064 |
2,115 |
2,246 |
2,307 |
4,698 |
2,816 |
6,123 |
3,476 |
3,868 |
4,090 |
Deferred Acquisition Cost |
|
489 |
513 |
538 |
508 |
498 |
517 |
556 |
676 |
763 |
862 |
952 |
Goodwill |
|
151 |
153 |
145 |
179 |
173 |
170 |
170 |
170 |
186 |
175 |
184 |
Other Assets |
|
3,043 |
2,414 |
3,831 |
3,877 |
4,774 |
17,505 |
5,987 |
3,866 |
6,822 |
7,203 |
7,050 |
Total Liabilities & Shareholders' Equity |
|
21,717 |
21,731 |
23,365 |
24,300 |
24,896 |
26,662 |
28,607 |
32,086 |
33,861 |
37,202 |
40,449 |
Total Liabilities |
|
17,093 |
17,098 |
18,284 |
18,849 |
19,416 |
20,544 |
22,281 |
25,419 |
27,093 |
29,733 |
32,041 |
Long-Term Debt |
|
2,456 |
2,185 |
2,488 |
2,497 |
2,790 |
2,626 |
2,725 |
3,267 |
2,837 |
2,837 |
1,831 |
Claims and Claim Expense |
|
10,370 |
10,669 |
11,197 |
11,670 |
11,966 |
12,583 |
13,784 |
15,391 |
17,011 |
18,740 |
20,368 |
Unearned Premiums Liability |
|
3,027 |
3,137 |
3,283 |
3,290 |
3,360 |
3,657 |
4,073 |
4,847 |
5,298 |
5,922 |
6,375 |
Other Long-Term Liabilities |
|
1,241 |
1,107 |
1,315 |
1,391 |
1,300 |
1,668 |
1,698 |
1,860 |
1,947 |
2,234 |
3,467 |
Total Equity & Noncontrolling Interests |
|
4,624 |
4,633 |
5,081 |
5,451 |
5,480 |
6,118 |
6,326 |
6,668 |
6,768 |
7,469 |
8,407 |
Total Preferred & Common Equity |
|
4,590 |
4,600 |
5,047 |
5,411 |
5,438 |
6,075 |
6,311 |
6,653 |
6,748 |
7,455 |
8,395 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
4,590 |
4,600 |
5,047 |
5,411 |
5,438 |
6,075 |
6,311 |
6,653 |
6,748 |
7,455 |
8,395 |
Common Stock |
|
1,039 |
1,052 |
1,084 |
1,095 |
1,110 |
1,127 |
1,083 |
1,087 |
1,103 |
1,123 |
1,144 |
Retained Earnings |
|
5,732 |
6,178 |
6,596 |
6,957 |
7,559 |
7,932 |
8,348 |
9,015 |
10,161 |
11,041 |
12,265 |
Treasury Stock |
|
-2,365 |
-2,564 |
-2,689 |
-2,709 |
-2,720 |
-2,727 |
-3,058 |
-3,167 |
-3,251 |
-3,783 |
-4,079 |
Accumulated Other Comprehensive Income / (Loss) |
|
184 |
-67 |
56 |
69 |
-510 |
-257 |
-62 |
-282 |
-1,265 |
-926 |
-934 |
Noncontrolling Interest |
|
34 |
33 |
34 |
40 |
42 |
43 |
15 |
15 |
20 |
14 |
12 |
Quarterly Balance Sheets for W.R. Berkley
This table presents W.R. Berkley'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 |
|
33,861 |
34,296 |
35,309 |
36,111 |
37,202 |
37,851 |
38,910 |
40,359 |
40,567 |
41,346 |
42,658 |
Cash and Due from Banks |
|
1,449 |
1,242 |
1,824 |
1,646 |
1,363 |
1,169 |
1,580 |
1,573 |
1,975 |
1,720 |
1,985 |
Trading Account Securities |
|
20,382 |
20,973 |
20,890 |
21,818 |
22,890 |
23,699 |
2,667 |
2,656 |
2,672 |
26,246 |
26,848 |
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 |
|
167 |
181 |
185 |
201 |
213 |
218 |
225 |
234 |
244 |
236 |
259 |
Premises and Equipment, Net |
|
423 |
421 |
421 |
423 |
427 |
467 |
477 |
478 |
479 |
482 |
490 |
Mortgage Servicing Rights |
|
193 |
195 |
182 |
178 |
201 |
229 |
349 |
390 |
405 |
420 |
324 |
Unearned Premiums Asset |
|
3,476 |
3,516 |
7,241 |
3,861 |
3,868 |
7,439 |
7,748 |
7,724 |
7,648 |
4,133 |
4,520 |
Deferred Acquisition Cost |
|
763 |
787 |
830 |
854 |
862 |
889 |
939 |
958 |
952 |
978 |
1,017 |
Goodwill |
|
186 |
186 |
175 |
175 |
175 |
175 |
184 |
184 |
184 |
184 |
184 |
Other Assets |
|
6,822 |
6,796 |
3,563 |
6,955 |
7,203 |
3,568 |
24,740 |
26,163 |
26,009 |
6,946 |
7,030 |
Total Liabilities & Shareholders' Equity |
|
33,861 |
34,296 |
35,309 |
36,111 |
37,202 |
37,851 |
38,910 |
40,359 |
40,567 |
41,346 |
42,658 |
Total Liabilities |
|
27,093 |
27,330 |
28,400 |
29,181 |
29,733 |
30,053 |
31,123 |
31,920 |
32,160 |
32,419 |
33,353 |
Long-Term Debt |
|
2,837 |
2,837 |
2,836 |
2,837 |
2,837 |
2,837 |
2,838 |
2,837 |
2,841 |
1,833 |
1,832 |
Claims and Claim Expense |
|
17,011 |
17,432 |
17,920 |
18,273 |
18,740 |
19,100 |
19,567 |
20,155 |
20,368 |
20,922 |
21,496 |
Unearned Premiums Liability |
|
5,298 |
5,386 |
5,698 |
5,900 |
5,922 |
5,997 |
6,333 |
6,490 |
6,375 |
6,494 |
6,818 |
Other Long-Term Liabilities |
|
1,947 |
1,676 |
1,946 |
2,171 |
2,234 |
2,119 |
2,385 |
2,438 |
2,576 |
3,170 |
3,207 |
Total Equity & Noncontrolling Interests |
|
6,768 |
6,966 |
6,908 |
6,930 |
7,469 |
7,799 |
7,787 |
8,439 |
8,407 |
8,926 |
9,305 |
Total Preferred & Common Equity |
|
6,748 |
6,944 |
6,887 |
6,916 |
7,455 |
7,785 |
7,774 |
8,426 |
8,395 |
8,914 |
9,295 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
6,748 |
6,944 |
6,887 |
6,916 |
7,455 |
7,785 |
7,774 |
8,426 |
8,395 |
8,914 |
9,295 |
Common Stock |
|
1,103 |
1,114 |
1,127 |
1,114 |
1,123 |
1,136 |
1,146 |
1,132 |
1,144 |
1,152 |
1,164 |
Retained Earnings |
|
10,161 |
10,297 |
10,625 |
10,801 |
11,041 |
11,455 |
11,670 |
11,909 |
12,265 |
12,652 |
12,830 |
Treasury Stock |
|
-3,251 |
-3,388 |
-3,682 |
-3,676 |
-3,783 |
-3,783 |
-4,008 |
-4,012 |
-4,079 |
-4,128 |
-4,127 |
Accumulated Other Comprehensive Income / (Loss) |
|
-1,265 |
-1,079 |
-1,182 |
-1,323 |
-926 |
-1,024 |
-1,034 |
-603 |
-934 |
-762 |
-572 |
Noncontrolling Interest |
|
20 |
22 |
21 |
14 |
14 |
14 |
13 |
13 |
12 |
12 |
10 |
Annual Metrics And Ratios for W.R. Berkley
This table displays calculated financial ratios and metrics derived from W.R. Berkley's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.24% |
2.94% |
6.21% |
0.40% |
-1.96% |
4.88% |
0.58% |
18.96% |
18.10% |
8.74% |
12.32% |
EBITDA Growth |
|
12.53% |
-8.93% |
3.63% |
-9.85% |
6.49% |
2.45% |
-13.08% |
68.19% |
25.70% |
-2.37% |
20.78% |
EBIT Growth |
|
15.83% |
-9.37% |
3.88% |
-13.80% |
5.09% |
5.03% |
-17.37% |
82.02% |
34.05% |
2.02% |
29.07% |
NOPAT Growth |
|
28.56% |
-22.40% |
19.71% |
-8.31% |
17.30% |
5.38% |
-22.08% |
93.44% |
34.33% |
-0.08% |
26.79% |
Net Income Growth |
|
28.56% |
-22.40% |
19.71% |
-8.31% |
17.30% |
5.38% |
-22.08% |
93.44% |
34.33% |
-0.08% |
26.79% |
EPS Growth |
|
36.90% |
-20.37% |
20.93% |
-8.31% |
17.30% |
5.71% |
-22.08% |
93.44% |
34.33% |
-0.08% |
29.38% |
Operating Cash Flow Growth |
|
-10.36% |
19.93% |
-3.74% |
-16.21% |
-12.76% |
84.42% |
41.34% |
35.09% |
17.61% |
14.04% |
25.57% |
Free Cash Flow Firm Growth |
|
-105.14% |
150.80% |
4,070.88% |
-71.12% |
88.33% |
-36.41% |
8.53% |
-58.62% |
1,786.67% |
-61.37% |
18.97% |
Invested Capital Growth |
|
10.59% |
6.92% |
0.00% |
5.01% |
4.04% |
5.75% |
3.51% |
10.36% |
-3.84% |
7.30% |
9.14% |
Revenue Q/Q Growth |
|
-0.56% |
1.82% |
2.20% |
-0.45% |
-2.76% |
2.90% |
1.86% |
4.61% |
4.40% |
1.44% |
3.38% |
EBITDA Q/Q Growth |
|
-1.57% |
14.32% |
-5.59% |
-1.39% |
-1.98% |
0.10% |
35.52% |
-3.77% |
6.30% |
-0.64% |
12.80% |
EBIT Q/Q Growth |
|
-1.96% |
16.85% |
-5.81% |
-3.79% |
-4.56% |
-1.83% |
55.88% |
-3.37% |
7.76% |
1.32% |
11.15% |
NOPAT Q/Q Growth |
|
-3.63% |
-0.21% |
7.82% |
0.47% |
-2.99% |
-2.35% |
56.63% |
-1.73% |
6.76% |
1.24% |
11.18% |
Net Income Q/Q Growth |
|
-3.63% |
-0.21% |
7.82% |
0.47% |
-2.99% |
-2.35% |
56.63% |
-1.73% |
6.76% |
1.24% |
11.18% |
EPS Q/Q Growth |
|
-1.82% |
0.26% |
1.74% |
0.47% |
-2.99% |
-6.88% |
56.63% |
-1.73% |
6.76% |
1.24% |
5.31% |
Operating Cash Flow Q/Q Growth |
|
-4.30% |
12.93% |
-14.09% |
10.43% |
16.68% |
6.63% |
8.82% |
8.97% |
5.58% |
-3.21% |
3.14% |
Free Cash Flow Firm Q/Q Growth |
|
99.57% |
-98.57% |
727.66% |
298.00% |
-27.21% |
-52.04% |
168.63% |
-59.58% |
-12.21% |
-16.03% |
1,090.53% |
Invested Capital Q/Q Growth |
|
-3.03% |
11.38% |
1.58% |
-0.13% |
1.13% |
3.58% |
-0.67% |
0.59% |
4.26% |
5.52% |
-0.25% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
14.87% |
13.16% |
12.84% |
11.53% |
12.52% |
12.23% |
10.57% |
14.94% |
15.90% |
14.28% |
15.35% |
EBIT Margin |
|
13.60% |
11.98% |
11.71% |
10.06% |
10.78% |
10.79% |
8.87% |
13.57% |
15.40% |
14.45% |
16.60% |
Profit (Net Income) Margin |
|
9.28% |
7.00% |
7.88% |
7.20% |
8.61% |
8.66% |
6.71% |
10.90% |
12.40% |
11.40% |
12.86% |
Tax Burden Percent |
|
68.22% |
68.86% |
67.32% |
71.60% |
79.93% |
80.19% |
75.62% |
80.37% |
80.54% |
78.88% |
77.48% |
Interest Burden Percent |
|
100.00% |
84.83% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
31.78% |
31.14% |
32.68% |
28.40% |
20.08% |
19.81% |
24.38% |
19.63% |
19.46% |
21.12% |
22.52% |
Return on Invested Capital (ROIC) |
|
9.64% |
6.88% |
7.97% |
7.13% |
8.00% |
8.04% |
5.99% |
10.83% |
14.14% |
13.90% |
16.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.64% |
6.88% |
7.97% |
7.13% |
8.00% |
8.04% |
5.99% |
10.83% |
14.14% |
13.90% |
16.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.81% |
3.51% |
3.90% |
3.38% |
3.87% |
3.75% |
2.58% |
5.04% |
6.48% |
5.54% |
5.82% |
Return on Equity (ROE) |
|
14.45% |
10.39% |
11.88% |
10.51% |
11.88% |
11.79% |
8.57% |
15.87% |
20.62% |
19.44% |
22.10% |
Cash Return on Invested Capital (CROIC) |
|
-0.42% |
0.20% |
7.97% |
2.25% |
4.05% |
2.45% |
2.55% |
0.98% |
18.05% |
6.86% |
7.54% |
Operating Return on Assets (OROA) |
|
4.51% |
3.83% |
3.84% |
3.24% |
3.30% |
3.31% |
2.55% |
4.23% |
5.22% |
4.94% |
5.82% |
Return on Assets (ROA) |
|
3.07% |
2.24% |
2.58% |
2.32% |
2.64% |
2.65% |
1.93% |
3.40% |
4.20% |
3.89% |
4.51% |
Return on Common Equity (ROCE) |
|
14.34% |
10.32% |
11.80% |
10.43% |
11.79% |
11.71% |
8.53% |
15.83% |
20.56% |
19.39% |
22.07% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.15% |
9.99% |
11.96% |
10.23% |
11.94% |
11.26% |
8.45% |
15.50% |
20.52% |
18.56% |
20.90% |
Net Operating Profit after Tax (NOPAT) |
|
650 |
504 |
603 |
553 |
649 |
684 |
533 |
1,031 |
1,385 |
1,384 |
1,755 |
NOPAT Margin |
|
9.28% |
7.00% |
7.88% |
7.20% |
8.61% |
8.66% |
6.71% |
10.90% |
12.40% |
11.40% |
12.86% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
86.40% |
88.03% |
88.29% |
89.94% |
89.22% |
89.21% |
91.13% |
86.43% |
84.60% |
85.55% |
83.40% |
Earnings before Interest and Taxes (EBIT) |
|
952 |
863 |
896 |
773 |
812 |
853 |
705 |
1,283 |
1,720 |
1,754 |
2,264 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,041 |
948 |
982 |
886 |
943 |
966 |
840 |
1,413 |
1,776 |
1,734 |
2,094 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.77 |
0.74 |
0.90 |
0.93 |
0.99 |
1.27 |
1.15 |
1.38 |
1.79 |
1.58 |
2.66 |
Price to Tangible Book Value (P/TBV) |
|
0.80 |
0.76 |
0.93 |
0.96 |
1.02 |
1.31 |
1.18 |
1.41 |
1.85 |
1.62 |
2.72 |
Price to Revenue (P/Rev) |
|
0.51 |
0.52 |
0.60 |
0.66 |
0.71 |
0.98 |
0.91 |
0.97 |
1.08 |
0.97 |
1.64 |
Price to Earnings (P/E) |
|
5.46 |
7.37 |
7.57 |
9.18 |
8.36 |
11.32 |
13.68 |
8.96 |
8.77 |
8.54 |
12.70 |
Dividend Yield |
|
5.12% |
4.88% |
3.67% |
3.07% |
4.08% |
1.02% |
1.15% |
1.21% |
1.30% |
2.81% |
2.39% |
Earnings Yield |
|
18.30% |
13.57% |
13.20% |
10.89% |
11.96% |
8.83% |
7.31% |
11.16% |
11.41% |
11.72% |
7.87% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.76 |
0.72 |
0.83 |
0.83 |
0.89 |
1.07 |
0.84 |
1.09 |
1.41 |
1.29 |
2.06 |
Enterprise Value to Revenue (EV/Rev) |
|
0.77 |
0.75 |
0.82 |
0.86 |
0.98 |
1.19 |
0.96 |
1.16 |
1.21 |
1.09 |
1.70 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.15 |
5.74 |
6.40 |
7.48 |
7.81 |
9.70 |
9.08 |
7.74 |
7.61 |
7.66 |
11.07 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.63 |
6.30 |
7.01 |
8.58 |
9.08 |
10.98 |
10.82 |
8.52 |
7.86 |
7.57 |
10.24 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.25 |
10.79 |
10.42 |
11.98 |
11.35 |
13.70 |
14.31 |
10.60 |
9.76 |
9.60 |
13.21 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.30 |
6.17 |
7.41 |
9.32 |
11.88 |
8.19 |
4.72 |
5.00 |
5.26 |
4.53 |
6.30 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
375.88 |
10.42 |
38.03 |
22.46 |
44.89 |
33.67 |
116.64 |
7.65 |
19.44 |
28.53 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.53 |
0.49 |
0.49 |
0.46 |
0.51 |
0.43 |
0.43 |
0.50 |
0.42 |
0.38 |
0.34 |
Long-Term Debt to Equity |
|
0.53 |
0.49 |
0.49 |
0.46 |
0.51 |
0.43 |
0.43 |
0.49 |
0.42 |
0.38 |
0.34 |
Financial Leverage |
|
0.50 |
0.51 |
0.49 |
0.47 |
0.48 |
0.47 |
0.43 |
0.47 |
0.46 |
0.40 |
0.36 |
Leverage Ratio |
|
4.70 |
4.65 |
4.60 |
4.53 |
4.50 |
4.45 |
4.44 |
4.67 |
4.91 |
4.99 |
4.90 |
Compound Leverage Factor |
|
4.70 |
3.94 |
4.60 |
4.53 |
4.50 |
4.45 |
4.44 |
4.67 |
4.91 |
4.99 |
4.90 |
Debt to Total Capital |
|
34.68% |
32.87% |
32.87% |
31.42% |
33.73% |
30.03% |
30.11% |
33.25% |
29.54% |
27.53% |
25.26% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.54% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
34.68% |
32.87% |
32.87% |
31.42% |
33.73% |
30.03% |
30.11% |
32.71% |
29.54% |
27.53% |
25.26% |
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 |
|
0.48% |
0.45% |
0.45% |
0.50% |
0.51% |
0.50% |
0.17% |
0.15% |
0.21% |
0.13% |
0.11% |
Common Equity to Total Capital |
|
64.83% |
66.68% |
66.68% |
68.08% |
65.76% |
69.47% |
69.72% |
66.61% |
70.26% |
72.34% |
74.63% |
Debt to EBITDA |
|
2.36 |
2.62 |
2.53 |
2.82 |
2.96 |
2.72 |
3.25 |
2.35 |
1.60 |
1.64 |
1.36 |
Net Debt to EBITDA |
|
1.71 |
1.79 |
1.72 |
1.75 |
2.09 |
1.66 |
0.42 |
1.24 |
0.78 |
0.85 |
0.41 |
Long-Term Debt to EBITDA |
|
2.36 |
2.62 |
2.53 |
2.82 |
2.96 |
2.72 |
3.25 |
2.31 |
1.60 |
1.64 |
1.36 |
Debt to NOPAT |
|
3.78 |
4.94 |
4.12 |
4.51 |
4.30 |
3.84 |
5.11 |
3.22 |
2.05 |
2.05 |
1.62 |
Net Debt to NOPAT |
|
2.74 |
3.36 |
2.81 |
2.80 |
3.04 |
2.34 |
0.66 |
1.70 |
1.00 |
1.07 |
0.49 |
Long-Term Debt to NOPAT |
|
3.78 |
4.94 |
4.12 |
4.51 |
4.30 |
3.84 |
5.11 |
3.17 |
2.05 |
2.05 |
1.62 |
Noncontrolling Interest Sharing Ratio |
|
0.75% |
0.70% |
0.67% |
0.70% |
0.75% |
0.74% |
0.47% |
0.23% |
0.26% |
0.24% |
0.16% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-28 |
14 |
603 |
174 |
328 |
209 |
226 |
94 |
1,768 |
683 |
812 |
Operating Cash Flow to CapEx |
|
1,751.39% |
1,386.53% |
1,669.08% |
614.32% |
1,243.88% |
1,891.91% |
4,235.38% |
3,277.59% |
4,875.49% |
5,518.53% |
3,482.54% |
Free Cash Flow to Firm to Interest Expense |
|
-0.22 |
0.11 |
0.00 |
0.00 |
2.09 |
0.00 |
1.50 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
5.73 |
6.73 |
0.00 |
0.00 |
3.95 |
0.00 |
10.74 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.41 |
6.24 |
0.00 |
0.00 |
3.63 |
0.00 |
10.49 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.33 |
0.32 |
0.33 |
0.32 |
0.31 |
0.31 |
0.29 |
0.31 |
0.34 |
0.34 |
0.35 |
Fixed Asset Turnover |
|
20.85 |
21.15 |
21.90 |
19.90 |
17.95 |
18.85 |
19.20 |
22.90 |
26.49 |
28.57 |
30.13 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,080 |
7,569 |
7,569 |
7,948 |
8,269 |
8,745 |
9,051 |
9,988 |
9,605 |
10,306 |
11,248 |
Invested Capital Turnover |
|
1.04 |
0.98 |
1.01 |
0.99 |
0.93 |
0.93 |
0.89 |
0.99 |
1.14 |
1.22 |
1.27 |
Increase / (Decrease) in Invested Capital |
|
678 |
490 |
0.00 |
379 |
321 |
475 |
307 |
937 |
-383 |
701 |
942 |
Enterprise Value (EV) |
|
5,361 |
5,439 |
6,285 |
6,628 |
7,370 |
9,368 |
7,626 |
10,930 |
13,517 |
13,279 |
23,179 |
Market Capitalization |
|
3,545 |
3,712 |
4,558 |
5,041 |
5,356 |
7,723 |
7,258 |
9,164 |
12,109 |
11,791 |
22,300 |
Book Value per Share |
|
$36.17 |
$40.94 |
$41.58 |
$44.43 |
$44.53 |
$33.07 |
$35.41 |
$37.66 |
$25.42 |
$28.91 |
$22.03 |
Tangible Book Value per Share |
|
$34.98 |
$39.77 |
$40.39 |
$42.96 |
$43.11 |
$32.15 |
$34.46 |
$36.70 |
$24.72 |
$28.23 |
$21.55 |
Total Capital |
|
7,080 |
7,569 |
7,569 |
7,948 |
8,269 |
8,745 |
9,051 |
9,988 |
9,605 |
10,306 |
11,248 |
Total Debt |
|
2,456 |
2,488 |
2,488 |
2,497 |
2,790 |
2,626 |
2,725 |
3,321 |
2,837 |
2,837 |
2,841 |
Total Long-Term Debt |
|
2,456 |
2,488 |
2,488 |
2,497 |
2,790 |
2,626 |
2,725 |
3,267 |
2,837 |
2,837 |
2,841 |
Net Debt |
|
1,781 |
1,693 |
1,693 |
1,547 |
1,972 |
1,603 |
353 |
1,752 |
1,388 |
1,474 |
866 |
Capital Expenditures (CapEx) |
|
42 |
64 |
51 |
116 |
50 |
60 |
38 |
67 |
53 |
53 |
106 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,456 |
2,488 |
2,488 |
2,497 |
2,790 |
2,626 |
2,725 |
3,321 |
2,837 |
2,837 |
2,841 |
Total Depreciation and Amortization (D&A) |
|
89 |
85 |
86 |
113 |
131 |
113 |
135 |
130 |
56 |
-21 |
-171 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.25 |
$0.00 |
$0.00 |
$1.96 |
$2.25 |
$2.39 |
$0.00 |
$3.69 |
$4.99 |
$5.10 |
$4.39 |
Adjusted Weighted Average Basic Shares Outstanding |
|
283.07M |
0.00 |
0.00 |
273.47M |
274.53M |
275.13M |
0.00 |
265.19M |
263.45M |
256.55M |
379.23M |
Adjusted Diluted Earnings per Share |
|
$2.16 |
$0.00 |
$0.00 |
$1.89 |
$2.22 |
$2.35 |
$0.00 |
$3.65 |
$4.94 |
$5.05 |
$4.36 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
283.07M |
0.00 |
0.00 |
273.47M |
274.53M |
275.13M |
0.00 |
265.19M |
263.45M |
256.55M |
379.23M |
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 |
|
283.07M |
0.00 |
0.00 |
273.47M |
274.53M |
275.13M |
0.00 |
265.19M |
263.45M |
256.55M |
379.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
650 |
504 |
603 |
553 |
649 |
684 |
533 |
1,031 |
1,385 |
1,384 |
1,755 |
Normalized NOPAT Margin |
|
9.28% |
7.00% |
7.88% |
7.20% |
8.61% |
8.66% |
6.71% |
10.90% |
12.40% |
11.40% |
12.86% |
Pre Tax Income Margin |
|
13.60% |
10.16% |
11.71% |
10.06% |
10.78% |
10.79% |
8.87% |
13.57% |
15.40% |
14.45% |
16.60% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.43 |
6.59 |
0.00 |
0.00 |
5.17 |
0.00 |
4.68 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
5.07 |
3.85 |
0.00 |
0.00 |
4.13 |
0.00 |
3.54 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
7.10 |
6.10 |
0.00 |
0.00 |
4.85 |
0.00 |
4.43 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
4.74 |
3.36 |
0.00 |
0.00 |
3.81 |
0.00 |
3.29 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
27.94% |
11.51% |
30.49% |
34.01% |
39.28% |
45.06% |
15.79% |
34.50% |
16.98% |
36.24% |
30.32% |
Augmented Payout Ratio |
|
64.72% |
55.88% |
52.43% |
42.65% |
43.09% |
47.72% |
80.77% |
46.38% |
23.78% |
75.05% |
47.62% |
Quarterly Metrics And Ratios for W.R. Berkley
This table displays calculated financial ratios and metrics derived from W.R. Berkley'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 |
|
18.25% |
0.51% |
19.22% |
11.24% |
5.66% |
12.50% |
10.62% |
12.20% |
13.85% |
8.92% |
10.77% |
EBITDA Growth |
|
27.49% |
-49.04% |
93.20% |
41.10% |
-2.30% |
27.86% |
-6.81% |
11.09% |
49.81% |
7.20% |
19.96% |
EBIT Growth |
|
34.91% |
-48.65% |
105.42% |
46.70% |
4.76% |
52.65% |
6.67% |
12.98% |
45.31% |
-6.18% |
7.01% |
NOPAT Growth |
|
29.79% |
-50.13% |
98.21% |
44.67% |
4.45% |
49.47% |
4.54% |
9.56% |
44.21% |
-5.58% |
7.75% |
Net Income Growth |
|
29.79% |
-50.13% |
98.21% |
44.67% |
4.45% |
49.47% |
4.54% |
9.56% |
44.21% |
-5.58% |
7.75% |
EPS Growth |
|
29.79% |
-50.00% |
98.21% |
44.67% |
4.45% |
54.72% |
4.54% |
10.98% |
-1.94% |
-4.59% |
8.70% |
Operating Cash Flow Growth |
|
20.57% |
-6.77% |
34.24% |
40.31% |
-12.22% |
67.57% |
24.35% |
15.20% |
16.04% |
-0.32% |
-20.14% |
Free Cash Flow Firm Growth |
|
218.98% |
-48.84% |
-103.65% |
-123.25% |
-139.47% |
-239.85% |
-4,410.90% |
-419.91% |
-21.47% |
175.06% |
78.22% |
Invested Capital Growth |
|
-3.84% |
0.16% |
3.91% |
6.01% |
7.30% |
8.50% |
9.04% |
15.46% |
9.14% |
1.16% |
4.81% |
Revenue Q/Q Growth |
|
11.91% |
-5.04% |
3.49% |
1.16% |
6.29% |
1.10% |
1.76% |
2.61% |
7.86% |
-3.28% |
3.48% |
EBITDA Q/Q Growth |
|
65.47% |
-20.98% |
17.77% |
-8.36% |
14.58% |
3.40% |
-14.17% |
9.24% |
54.51% |
-26.00% |
-3.96% |
EBIT Q/Q Growth |
|
67.13% |
-21.39% |
21.57% |
-8.14% |
19.35% |
14.54% |
-15.05% |
-2.71% |
53.50% |
-26.05% |
-3.11% |
NOPAT Q/Q Growth |
|
65.74% |
-22.58% |
20.29% |
-6.27% |
19.65% |
10.80% |
-15.87% |
-1.77% |
57.49% |
-27.46% |
-3.99% |
Net Income Q/Q Growth |
|
65.74% |
-22.58% |
20.29% |
-6.27% |
19.65% |
10.80% |
-15.87% |
-1.77% |
57.49% |
-27.46% |
-3.99% |
EPS Q/Q Growth |
|
65.74% |
-26.90% |
20.29% |
-6.27% |
19.65% |
5.81% |
-15.87% |
-1.09% |
67.03% |
-31.58% |
-3.85% |
Operating Cash Flow Q/Q Growth |
|
3.60% |
-44.01% |
59.15% |
51.97% |
-35.19% |
6.90% |
18.10% |
40.78% |
-34.72% |
-8.17% |
-5.38% |
Free Cash Flow Firm Q/Q Growth |
|
-19.21% |
-63.40% |
-104.03% |
-1,851.61% |
-37.15% |
-29.68% |
-29.95% |
-124.94% |
67.96% |
180.14% |
-137.70% |
Invested Capital Q/Q Growth |
|
4.26% |
2.05% |
-0.59% |
0.23% |
5.52% |
3.20% |
-0.10% |
6.14% |
-0.25% |
-4.35% |
3.51% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
16.01% |
13.33% |
15.17% |
13.74% |
14.81% |
15.15% |
12.78% |
13.60% |
19.49% |
14.91% |
13.84% |
EBIT Margin |
|
15.69% |
12.99% |
15.26% |
13.86% |
15.56% |
17.63% |
14.72% |
13.95% |
19.86% |
15.18% |
14.22% |
Profit (Net Income) Margin |
|
12.53% |
10.22% |
11.87% |
11.00% |
12.38% |
13.57% |
11.22% |
10.74% |
15.69% |
11.76% |
10.92% |
Tax Burden Percent |
|
79.84% |
78.64% |
77.81% |
79.40% |
79.60% |
77.00% |
76.26% |
77.00% |
79.00% |
77.49% |
76.78% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
20.16% |
21.36% |
22.19% |
20.60% |
20.40% |
23.00% |
23.74% |
23.00% |
21.00% |
22.51% |
23.22% |
Return on Invested Capital (ROIC) |
|
14.28% |
11.66% |
14.49% |
13.88% |
15.11% |
16.61% |
14.13% |
13.47% |
19.85% |
15.32% |
14.33% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.28% |
11.66% |
14.49% |
13.88% |
15.11% |
16.61% |
14.13% |
13.47% |
19.85% |
15.32% |
14.33% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.55% |
4.83% |
6.12% |
5.93% |
6.02% |
6.38% |
5.45% |
4.97% |
7.10% |
4.28% |
3.92% |
Return on Equity (ROE) |
|
20.83% |
16.49% |
20.60% |
19.80% |
21.13% |
22.99% |
19.58% |
18.44% |
26.95% |
19.60% |
18.25% |
Cash Return on Invested Capital (CROIC) |
|
18.05% |
10.94% |
9.38% |
8.57% |
6.86% |
6.82% |
6.53% |
0.65% |
7.54% |
15.02% |
11.46% |
Operating Return on Assets (OROA) |
|
5.31% |
4.37% |
5.24% |
4.79% |
5.32% |
6.11% |
5.08% |
4.81% |
6.97% |
5.34% |
4.98% |
Return on Assets (ROA) |
|
4.24% |
3.43% |
4.07% |
3.81% |
4.23% |
4.70% |
3.88% |
3.71% |
5.50% |
4.14% |
3.82% |
Return on Common Equity (ROCE) |
|
20.77% |
16.44% |
20.53% |
19.75% |
21.08% |
22.94% |
19.54% |
18.41% |
26.91% |
19.57% |
18.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
15.66% |
18.35% |
19.77% |
0.00% |
19.66% |
19.89% |
18.73% |
0.00% |
19.41% |
18.92% |
Net Operating Profit after Tax (NOPAT) |
|
382 |
296 |
356 |
333 |
399 |
442 |
372 |
365 |
575 |
417 |
401 |
NOPAT Margin |
|
12.53% |
10.22% |
11.87% |
11.00% |
12.38% |
13.57% |
11.22% |
10.74% |
15.69% |
11.76% |
10.92% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
84.31% |
87.01% |
84.74% |
86.14% |
84.44% |
82.37% |
85.28% |
86.05% |
80.14% |
84.82% |
85.78% |
Earnings before Interest and Taxes (EBIT) |
|
478 |
376 |
457 |
420 |
501 |
574 |
488 |
474 |
728 |
539 |
522 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
488 |
386 |
454 |
416 |
477 |
493 |
423 |
463 |
715 |
529 |
508 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.79 |
1.52 |
1.45 |
1.53 |
1.58 |
1.93 |
1.72 |
2.56 |
2.66 |
3.03 |
3.00 |
Price to Tangible Book Value (P/TBV) |
|
1.85 |
1.56 |
1.49 |
1.57 |
1.62 |
1.97 |
1.76 |
2.62 |
2.72 |
3.09 |
3.06 |
Price to Revenue (P/Rev) |
|
1.08 |
0.94 |
0.86 |
0.88 |
0.97 |
1.20 |
1.04 |
1.64 |
1.64 |
1.94 |
1.95 |
Price to Earnings (P/E) |
|
8.77 |
9.73 |
7.94 |
7.75 |
8.54 |
9.80 |
8.67 |
13.69 |
12.70 |
15.59 |
15.83 |
Dividend Yield |
|
1.30% |
2.25% |
2.37% |
2.30% |
2.81% |
0.76% |
1.81% |
2.16% |
2.39% |
1.97% |
2.15% |
Earnings Yield |
|
11.41% |
10.27% |
12.60% |
12.91% |
11.72% |
10.20% |
11.54% |
7.31% |
7.87% |
6.42% |
6.32% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.41 |
1.24 |
1.13 |
1.21 |
1.29 |
1.57 |
1.38 |
2.03 |
2.06 |
2.52 |
2.49 |
Enterprise Value to Revenue (EV/Rev) |
|
1.21 |
1.09 |
0.95 |
0.98 |
1.09 |
1.33 |
1.14 |
1.73 |
1.70 |
1.95 |
1.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.61 |
8.67 |
6.81 |
6.76 |
7.66 |
9.06 |
8.10 |
12.32 |
11.07 |
12.73 |
12.52 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.86 |
8.93 |
6.91 |
6.81 |
7.57 |
8.54 |
7.40 |
11.22 |
10.24 |
12.16 |
12.25 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.76 |
11.19 |
8.74 |
8.62 |
9.60 |
10.90 |
9.48 |
14.49 |
13.21 |
15.67 |
15.77 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.26 |
4.80 |
4.07 |
3.89 |
4.53 |
5.16 |
4.31 |
6.41 |
6.30 |
7.38 |
7.93 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.65 |
11.36 |
12.32 |
14.49 |
19.44 |
23.94 |
22.03 |
335.07 |
28.53 |
16.88 |
22.23 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.42 |
0.41 |
0.41 |
0.41 |
0.38 |
0.36 |
0.36 |
0.34 |
0.34 |
0.21 |
0.20 |
Long-Term Debt to Equity |
|
0.42 |
0.41 |
0.41 |
0.41 |
0.38 |
0.36 |
0.36 |
0.34 |
0.34 |
0.21 |
0.20 |
Financial Leverage |
|
0.46 |
0.41 |
0.42 |
0.43 |
0.40 |
0.38 |
0.39 |
0.37 |
0.36 |
0.28 |
0.27 |
Leverage Ratio |
|
4.91 |
4.80 |
5.06 |
5.20 |
4.99 |
4.89 |
5.05 |
4.98 |
4.90 |
4.74 |
4.77 |
Compound Leverage Factor |
|
4.91 |
4.80 |
5.06 |
5.20 |
4.99 |
4.89 |
5.05 |
4.98 |
4.90 |
4.74 |
4.77 |
Debt to Total Capital |
|
29.54% |
28.94% |
29.10% |
29.05% |
27.53% |
26.68% |
26.71% |
25.16% |
25.26% |
17.03% |
16.45% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
29.54% |
28.94% |
29.10% |
29.05% |
27.53% |
26.68% |
26.71% |
25.16% |
25.26% |
17.03% |
16.45% |
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 |
|
0.21% |
0.22% |
0.22% |
0.15% |
0.13% |
0.13% |
0.12% |
0.12% |
0.11% |
0.11% |
0.09% |
Common Equity to Total Capital |
|
70.26% |
70.84% |
70.68% |
70.81% |
72.34% |
73.19% |
73.17% |
74.72% |
74.63% |
82.85% |
83.46% |
Debt to EBITDA |
|
1.60 |
2.02 |
1.75 |
1.63 |
1.64 |
1.54 |
1.57 |
1.53 |
1.36 |
0.86 |
0.83 |
Net Debt to EBITDA |
|
0.78 |
1.14 |
0.62 |
0.68 |
0.85 |
0.91 |
0.69 |
0.68 |
0.41 |
0.05 |
-0.07 |
Long-Term Debt to EBITDA |
|
1.60 |
2.02 |
1.75 |
1.63 |
1.64 |
1.54 |
1.57 |
1.53 |
1.36 |
0.86 |
0.83 |
Debt to NOPAT |
|
2.05 |
2.61 |
2.24 |
2.08 |
2.05 |
1.85 |
1.84 |
1.80 |
1.62 |
1.06 |
1.04 |
Net Debt to NOPAT |
|
1.00 |
1.47 |
0.80 |
0.87 |
1.07 |
1.09 |
0.81 |
0.80 |
0.49 |
0.07 |
-0.09 |
Long-Term Debt to NOPAT |
|
2.05 |
2.61 |
2.24 |
2.08 |
2.05 |
1.85 |
1.84 |
1.80 |
1.62 |
1.06 |
1.04 |
Noncontrolling Interest Sharing Ratio |
|
0.26% |
0.32% |
0.32% |
0.29% |
0.24% |
0.24% |
0.23% |
0.18% |
0.16% |
0.16% |
0.14% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
765 |
280 |
-11 |
-220 |
-302 |
-392 |
-509 |
-1,145 |
-367 |
294 |
-111 |
Operating Cash Flow to CapEx |
|
4,567.02% |
3,861.63% |
4,995.39% |
6,564.84% |
6,373.38% |
1,373.40% |
3,651.97% |
9,398.35% |
5,805.44% |
4,591.18% |
3,417.70% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.34 |
0.34 |
0.35 |
0.34 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
Fixed Asset Turnover |
|
26.49 |
26.65 |
27.89 |
28.59 |
28.57 |
28.17 |
28.56 |
29.26 |
30.13 |
29.37 |
29.54 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,605 |
9,802 |
9,744 |
9,767 |
10,306 |
10,636 |
10,625 |
11,277 |
11,248 |
10,759 |
11,136 |
Invested Capital Turnover |
|
1.14 |
1.14 |
1.22 |
1.26 |
1.22 |
1.22 |
1.26 |
1.25 |
1.27 |
1.30 |
1.31 |
Increase / (Decrease) in Invested Capital |
|
-383 |
16 |
367 |
554 |
701 |
834 |
881 |
1,510 |
942 |
123 |
512 |
Enterprise Value (EV) |
|
13,517 |
12,172 |
11,049 |
11,787 |
13,279 |
16,675 |
14,664 |
22,866 |
23,179 |
27,111 |
27,729 |
Market Capitalization |
|
12,109 |
10,557 |
10,015 |
10,582 |
11,791 |
14,993 |
13,393 |
21,589 |
22,300 |
26,986 |
27,871 |
Book Value per Share |
|
$25.42 |
$26.36 |
$26.41 |
$26.85 |
$28.91 |
$30.45 |
$30.41 |
$22.14 |
$22.03 |
$23.51 |
$24.50 |
Tangible Book Value per Share |
|
$24.72 |
$25.65 |
$25.74 |
$26.18 |
$28.23 |
$29.77 |
$29.69 |
$21.66 |
$21.55 |
$23.02 |
$24.01 |
Total Capital |
|
9,605 |
9,802 |
9,744 |
9,767 |
10,306 |
10,636 |
10,625 |
11,277 |
11,248 |
10,759 |
11,136 |
Total Debt |
|
2,837 |
2,837 |
2,836 |
2,837 |
2,837 |
2,837 |
2,838 |
2,837 |
2,841 |
1,833 |
1,832 |
Total Long-Term Debt |
|
2,837 |
2,837 |
2,836 |
2,837 |
2,837 |
2,837 |
2,838 |
2,837 |
2,841 |
1,833 |
1,832 |
Net Debt |
|
1,388 |
1,594 |
1,012 |
1,191 |
1,474 |
1,668 |
1,258 |
1,264 |
866 |
113 |
-153 |
Capital Expenditures (CapEx) |
|
17 |
12 |
14 |
16 |
11 |
54 |
24 |
13 |
14 |
16 |
21 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,837 |
2,837 |
2,836 |
2,837 |
2,837 |
2,837 |
2,838 |
2,837 |
2,841 |
1,833 |
1,832 |
Total Depreciation and Amortization (D&A) |
|
9.84 |
9.74 |
-2.84 |
-3.61 |
-24 |
-81 |
-64 |
-12 |
-14 |
-9.79 |
-14 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.45 |
$1.07 |
$1.32 |
$1.24 |
$1.55 |
$1.65 |
$0.93 |
$0.92 |
$1.52 |
$1.05 |
$1.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
263.45M |
260.77M |
257.52M |
257.87M |
256.55M |
255.66M |
380.55M |
381.07M |
379.23M |
379.36M |
379.29M |
Adjusted Diluted Earnings per Share |
|
$1.45 |
$1.06 |
$1.30 |
$1.23 |
$1.55 |
$1.64 |
$0.92 |
$0.91 |
$1.52 |
$1.04 |
$1.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
263.45M |
260.77M |
257.52M |
257.87M |
256.55M |
255.66M |
380.55M |
381.07M |
379.23M |
379.36M |
379.29M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.45 |
$0.00 |
$0.00 |
$0.00 |
$1.55 |
$0.00 |
$0.00 |
$0.00 |
$1.52 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
263.45M |
260.77M |
257.52M |
257.87M |
256.55M |
255.66M |
380.55M |
381.07M |
379.23M |
379.36M |
379.29M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
382 |
296 |
356 |
333 |
399 |
442 |
372 |
365 |
575 |
417 |
401 |
Normalized NOPAT Margin |
|
12.53% |
10.22% |
11.87% |
11.00% |
12.38% |
13.57% |
11.22% |
10.74% |
15.69% |
11.76% |
10.92% |
Pre Tax Income Margin |
|
15.69% |
12.99% |
15.26% |
13.86% |
15.56% |
17.63% |
14.72% |
13.95% |
19.86% |
15.18% |
14.22% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
16.98% |
34.09% |
31.58% |
17.56% |
36.24% |
24.25% |
32.35% |
39.67% |
30.32% |
30.87% |
34.14% |
Augmented Payout Ratio |
|
23.78% |
55.17% |
72.86% |
55.46% |
75.05% |
50.52% |
53.91% |
61.39% |
47.62% |
51.27% |
41.48% |
Key Financial Trends
W.R. Berkley (NYSE:WRB) has demonstrated steady financial performance over the past four years through Q2 2025. Here is an analysis of key trends based on the company's quarterly income statements, cash flow statements, and balance sheets:
- Consistent Net Income Growth: Net income has generally trended upward, from approximately $228 million in Q3 2022 to $401 million in Q2 2025, showcasing profitability improvement over time.
- Robust Premiums Earned: Premiums earned have steadily increased from around $2.44 billion in Q3 2022 to over $3 billion by Q2 2025, reflecting growth in the company's insurance business.
- Solid Operating Cash Flow: Net cash from operating activities remains strong, with $703.8 million reported in Q2 2025, indicating healthy cash generation from core operations.
- Capital Return to Shareholders: The company has regularly paid dividends, with quarterly dividends per share increasing from $0.10 in early 2023 to $0.08 in Q1 2025, and significant dividend payments evident across periods in cash flow statements.
- Stable Common Equity: Total common equity has grown from about $6.34 billion in Q1 2022 to approximately $9.29 billion in Q2 2025, showing strengthening equity base.
- Investment Income: There is no reported interest income or expense, consistent with the company's insurance and investment model, but net realized and unrealized capital gains on investments are a significant source of income, fluctuating each quarter.
- Debt Levels: Long-term debt has remained relatively stable, around $2.8 billion, indicating controlled leverage usage.
- Shares Outstanding: Weighted average shares outstanding have remained steady, roughly 379 million in recent quarters, suggesting limited dilution.
- Rising Property & Liability Claims: Claims and claim expenses have increased over the years, from $16.5 billion in Q3 2022 to $19.5 billion in Q2 2025, which could pressure profitability if not managed properly.
- Increasing Operating Expenses: Other operating expenses have also risen from about $873 million in Q3 2022 to $1.19 billion in Q2 2025, potentially impacting margins.
Summary: W.R. Berkley has shown disciplined growth in revenues and net income, underpinned by solid cash flow from operations and a growing equity base. The company continues to reward shareholders with dividends and maintains stable leverage. However, rising claims and operating expenses warrant monitoring as they may affect profitability. Overall, WRB appears to be on a sustainable growth path with strong fundamentals.
09/18/25 05:00 PM ETAI Generated. May Contain Errors.