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 consistent financial performance and operational stability over the last several years, as reflected in its quarterly financial statements through Q2 2025. Here are key trends and observations based on the company’s cash flow, income, and balance sheet data:
- Consistent Net Income Growth: WRB's consolidated net income has generally increased year-over-year, reaching $401 million in Q2 2025 compared to $382 million in Q4 2022, indicating strong profitability.
- Strong Operating Cash Flow: The company generated robust net cash from continuing operating activities, with $704 million in Q2 2025 and a steady stream of cash flow from operations across previous quarters. This underscores effective core business cash generation.
- Stable Premiums Earned Growth: Premiums earned consistently increased from around $2.5 billion in early 2022 quarters to over $3.1 billion by Q2 2025, signaling growth in underwriting revenue.
- Healthy Investment Income: WRB consistently recognized substantial net realized and unrealized capital gains on investments, contributing $379 million in Q2 2025, indicating effective investment portfolio management.
- Controlled Claims and Expenses: Although property and liability insurance claims increased modestly to roughly $1.96 billion in Q2 2025, other operating expenses also rose proportionally, maintaining underwriting discipline.
- Equity Growth and Financial Strength: Total common equity increased steadily to over $9.29 billion by Q2 2025 from around $6.75 billion at end of 2022, indicating capital base strengthening.
- Dividend Payments and Share Repurchases: WRB consistently paid dividends and repurchased common equity, reflecting shareholder return focus; however, such cash outflows ranged between $22 million to $303 million and may impact liquidity.
- Leverage Position Stable: Long-term debt remained largely consistent, around $1.8 - $2.8 billion over the period, showing stable debt management but limiting leverage adjustments.
- Increase in Unearned Premiums Asset: Unearned premiums asset increased from about $3.5 billion in Q1 2023 to $4.5 billion in Q2 2025, suggesting growth in premiums written that are yet to be earned, which requires careful future claims management.
- Accumulated Other Comprehensive Loss: AOCI has shown a sustained negative balance increasing to approximately -$572 million by Q2 2025, potentially indicating volatility in certain equity or foreign currency components.
Summary: W.R. Berkley reflects steady growth in earnings and operating cash flows, with strong premium growth and disciplined claims expense controls supporting its underwriting profitability. The company's growing equity base strengthens its financial position, while ongoing dividends and share repurchases demonstrate commitment to shareholders. Some caution arises from growing unearned premiums and negative accumulated other comprehensive income, which warrant monitoring for future impacts.
08/29/25 06:52 AM ETAI Generated. May Contain Errors.