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 and operational strength over the past four years through Q2 2025, supported by its insurance underwriting and investment activities. Here are the key takeaways from the analysis of its recent quarterly financial statements:
- Consistent Profitability: Net income has remained solid and generally trending upward over the past four years, with Q2 2025 net income of $401 million, closely aligned with recent quarters indicating stable earnings generation.
- Strong Operating Cash Flows: Operating cash flow has been robust, with $704 million reported in Q2 2025, reflecting strong core operations and effective working capital management.
- Revenue Growth and Diversification: Total revenues, driven primarily by premiums earned and investment income, have grown year-over-year. Q2 2025 total revenue was approximately $3.67 billion, supported by nearly $3.1 billion of premiums earned and $379 million in realized/unrealized capital gains.
- Increasing Equity Base: Total common equity has grown steadily from about $6.9 billion in Q1 2022 to over $9.3 billion in Q2 2025, enhancing financial stability and capital adequacy.
- Effective Capital Deployment: Regular dividend payments and share repurchases reflect management’s commitment to returning value to shareholders; dividends per share have consistently increased, reaching $0.08 per share in Q2 2025, up from $0.10 in early 2022.
- Stable Debt Levels: Long-term debt has been relatively stable around $2.8 billion - $3.2 billion over the analyzed period, indicating controlled leverage but requiring monitoring for interest obligations.
- Investment Securities Activity: The company actively manages its investment portfolio, with significant purchases and sales of securities each quarter, impacting cash flows but supporting investment income.
- Growth in Unearned Premiums: Unearned premiums assets and liabilities have increased over time, showing growth in business but also indicating future premium revenue yet to be recognized.
- Rising Claims Expense: Property and liability insurance claims expense have shown a gradual increase from $1.5 billion in 2022 Q1 to nearly $2.0 billion in Q2 2025, which could pressure underwriting profit margins.
- Accumulated Other Comprehensive Loss: The negative balance in accumulated other comprehensive income has grown, indicating unrealized losses on certain investments or other comprehensive items, which may affect shareholders’ equity volatility.
In summary, W.R. Berkley continues to show operational strength with stable earnings and solid cash flow generation, supported by growth in revenues and equity. The company’s consistent dividend payments and share buybacks enhance shareholder value. However, investors should keep an eye on increasing claims costs and comprehensive losses, which may impact future profitability. Overall, WRB’s financial trends reflect a well-managed insurer with steady growth prospects and effective capital management.
08/08/25 04:29 PMAI Generated. May Contain Errors.