Financhill
Buy
67

AXS Quote, Financials, Valuation and Earnings

Last price:
$101.04
Seasonality move :
1.22%
Day range:
$101.40 - $103.01
52-week range:
$84.81 - $110.34
Dividend yield:
1.71%
P/E ratio:
8.50x
P/S ratio:
1.33x
P/B ratio:
1.36x
Volume:
474.2K
Avg. volume:
606.3K
1-year change:
15.79%
Market cap:
$7.9B
Revenue:
$6B
EPS (TTM):
$12.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.2B $5.3B $5.6B $6B
Revenue Growth (YoY) -8.18% 7.31% 0.37% 6.87% 6.34%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $579.8M -- -- -- --
Other Inc / (Exp) -$8.1M $23.3M $13.1M $22.5M $30.7M
Operating Expenses $588.8M -$660.8M -$172.1M -$580.1M -$1.1B
Operating Income -- $660.8M $172.1M $580.1M $1.1B
 
Net Interest Expenses $75M $62.3M $63.1M $68.4M $67.8M
EBT. Incl. Unusual Items -$129.1M $648.9M $243.1M $398.4M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.3M $62.4M $22M $26.3M -$55.6M
Net Income to Company -$120.4M $618.6M $223.1M $376.3M $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$120.4M $618.6M $223.1M $376.3M $1.1B
 
Basic EPS (Cont. Ops) -$1.79 $6.95 $2.27 $4.06 $12.49
Diluted EPS (Cont. Ops) -$1.79 $6.90 $2.25 $4.02 $12.35
Weighted Average Basic Share $84.3M $84.7M $84.9M $85.1M $84.2M
Weighted Average Diluted Share $84.3M $85.3M $85.7M $86M $85.2M
 
EBITDA -- -- -- -- --
EBIT -$54.1M $648.9M $243.1M $398.4M $1B
 
Revenue (Reported) $4.8B $5.2B $5.3B $5.6B $6B
Operating Income (Reported) -- $660.8M $172.1M $580.1M $1.1B
Operating Income (Adjusted) -$54.1M $648.9M $243.1M $398.4M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.2B $1.5B $1.6B $1.7B
Revenue Growth (YoY) 7.5% -6.58% 17.31% 7.83% 5.88%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.7M $1.1M $10.3M $6.8M --
Operating Expenses -$22.4M $142.6M -$196.4M -$344.1M -$387M
Operating Income $22.4M -$142.6M $196.4M $344.1M $387M
 
Net Interest Expenses $16M $15.9M $16.4M $16.8M $16.7M
EBT. Incl. Unusual Items $44.2M -$2.2M $209.8M $227M $370M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M -$363K $24.6M $47.9M $70.3M
Net Income to Company $54.9M -$9.4M $188.1M $180.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $54.9M -$9.4M $188.1M $180.7M $301.9M
 
Basic EPS (Cont. Ops) $0.56 -$0.20 $2.12 $2.06 $3.79
Diluted EPS (Cont. Ops) $0.56 -$0.20 $2.10 $2.04 $3.74
Weighted Average Basic Share $84.8M $84.7M $85.2M $83.9M $77.6M
Weighted Average Diluted Share $85.3M $84.7M $86.1M $85M $78.6M
 
EBITDA -- -- -- -- --
EBIT $44.2M -$2.2M $209.8M $227M $370M
 
Revenue (Reported) $1.3B $1.2B $1.5B $1.6B $1.7B
Operating Income (Reported) $22.4M -$142.6M $196.4M $344.1M $387M
Operating Income (Adjusted) $44.2M -$2.2M $209.8M $227M $370M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.2B $5.1B $5.7B $5.9B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.4M $17M $19.5M $29.8M --
Operating Expenses -$550.9M -$153.9M -$920.3M -$807.5M -$1.3B
Operating Income $550.9M $153.9M $920.3M $807.5M $1.3B
 
Net Interest Expenses $62.2M $62.3M $66.5M $69.4M $66.6M
EBT. Incl. Unusual Items $419.2M $380.5M $663M $555.6M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.5M $7.3M $95.4M -$77.9M $151.4M
Net Income to Company $416.5M $379.5M $567.4M $645.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $416.5M $379.5M $567.4M $645.6M $1B
 
Basic EPS (Cont. Ops) $4.56 $4.11 $6.31 $7.29 $12.27
Diluted EPS (Cont. Ops) $4.56 $4.07 $6.25 $7.20 $12.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $419.2M $380.5M $663M $555.6M $1.2B
 
Revenue (Reported) $5.2B $5.1B $5.7B $5.9B $6.3B
Operating Income (Reported) $550.9M $153.9M $920.3M $807.5M $1.3B
Operating Income (Adjusted) $419.2M $380.5M $663M $555.6M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9B $3.8B $4.2B $4.5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $320.9M -- -- -- --
Other Inc / (Exp) $16.3M $10M $16.4M $23.7M $12.2M
Operating Expenses $306.3M $82.5M -$663M -$897.5M -$1.1B
Operating Income $22.4M -$82.5M $663M $897.5M $1.1B
 
Net Interest Expenses $46.8M $46.7M $50.1M $51M $49.8M
EBT. Incl. Unusual Items $432.7M $164.3M $584.1M $741.3M $886.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.8M -$5.3M $68.1M -$36.2M $170.8M
Net Income to Company $413.7M $174.6M $518.9M $788.2M $417.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $413.7M $174.6M $518.9M $788.2M $719.3M
 
Basic EPS (Cont. Ops) $4.62 $1.79 $5.83 $9.05 $8.84
Diluted EPS (Cont. Ops) $4.59 $1.77 $5.77 $8.96 $8.73
Weighted Average Basic Share $254M $254.8M $255.3M $253.3M $237.1M
Weighted Average Diluted Share $255.6M $256.3M $257.8M $256M $240.3M
 
EBITDA -- -- -- -- --
EBIT $463.5M $164.3M $584.1M $741.3M $886.4M
 
Revenue (Reported) $3.9B $3.8B $4.2B $4.5B $4.8B
Operating Income (Reported) $22.4M -$82.5M $663M $897.5M $1.1B
Operating Income (Adjusted) $463.5M $164.3M $584.1M $741.3M $886.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $902.8M $1.3B $1.2B $1.4B $3.1B
Short Term Investments $12.2B $12.3B $4.2B $4.4B $4.8B
Accounts Receivable, Net $7.7B $8.3B $9.1B $10B $10.6B
Inventory -- -- -- -- --
Prepaid Expenses $1.2B $1.4B $1.6B $1.9B $1.9B
Other Current Assets -- -- -- -- --
Total Current Assets $22B $9.7B $10.5B $11.8B $14.2B
 
Property Plant And Equipment $123.6M $103.3M $92.2M $108.1M $92.5M
Long-Term Investments $12.8B $1.6B $1.3B $1.1B $1.4B
Goodwill $100.8M $100.8M $100.8M $100.8M $66.5M
Other Intangibles $223.5M $208.7M $197.8M $186.9M $176M
Other Long-Term Assets -- -- -- -- --
Total Assets $25.9B $26B $26.1B $28.3B $30.6B
 
Accounts Payable $1.1B $1.3B $1.6B $1.8B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $16B $16.8B $18.3B $19.2B
 
Long-Term Debt $1.3B $1.4B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $20.6B $20.6B $21.5B $23.1B $24.5B
 
Common Stock $552.2M $2.2M $2.2M $2.2M $2.2M
Other Common Equity Adj $414.4M $56.5M -$760.3M -$365.8M -$267.6M
Common Equity $4.7B $4.9B $4.1B $4.7B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.3B $5.4B $4.6B $5.3B $6.1B
 
Total Liabilities and Equity $25.9B $26B $26.1B $28.3B $30.6B
Cash and Short Terms $13.1B $13.2B $4.9B $5.3B $6.9B
Total Debt $1.3B $1.4B $1.5B $1.5B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.8B $1.3B $1.5B $1.4B
Short Term Investments $12.4B $10.9B $11.8B $5.1B --
Accounts Receivable, Net $8.5B $8.5B $9.8B $10.7B --
Inventory -- -- -- -- --
Prepaid Expenses $1.5B $1.6B $2B $2B --
Other Current Assets -- -- -- -- --
Total Current Assets $10.1B $10.5B $11.3B $12.4B $14.9B
 
Property Plant And Equipment $107.8M $96.6M $104.2M $97.9M $92.7M
Long-Term Investments $145.1M $151.3M $162.4M $197.7M $220M
Goodwill $100.8M $100.8M $100.8M $100.8M --
Other Intangibles $211.6M $200.5M $189.6M $178.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $26.5B $25.5B $27.5B $30.7B $32.2B
 
Accounts Payable $1.4B $1.6B $1.9B $1.8B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $16.3B $16.3B $17.5B $19.3B $20.1B
 
Long-Term Debt $1.4B $1.5B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $21.1B $21.2B $22.5B $24.6B $25.8B
 
Common Stock $2.2M $2.2M $2.2M $2.2M $2.2M
Other Common Equity Adj $150.1M -$1B -$775.4M -$76.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.3B $4.3B $5B $6.1B $6.4B
 
Total Liabilities and Equity $26.5B $25.5B $27.5B $30.7B $32.2B
Cash and Short Terms $13.4B $12.1B $12.7B $6.1B --
Total Debt $1.4B $1.5B $1.5B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$120.4M $618.6M $223.1M $376.3M $1.1B
Depreciation & Amoritzation $65.8M $67M $68.3M $75.6M $55.3M
Stock-Based Compensation $29M $37.7M $48.5M $54.1M $42.7M
Change in Accounts Receivable -$710.8M -$737.4M -$763.3M -$566.5M -$555.6M
Change in Inventories -- -- -- -- --
Cash From Operations $343.5M $1.1B $798M $1.3B $1.8B
 
Capital Expenditures -- $38.7M $36.8M $31.1M $17.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $489.9M -$1.1B -$761.6M -$855.6M $280.5M
 
Dividends Paid (Ex Special Dividend) -$173.4M $175.9M $179.6M $184M $182M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500M -- -- -- --
Repurchase of Common Stock -$225M -- $35M -- $199.9M
Other Financing Activities -$10.4M -$10.2M -$14M -$23.6M -$15.9M
Cash From Financing -$908.8M -$186.1M -$149.6M -$202.4M -$417.3M
 
Beginning Cash (CF) $1.6B $1.3B $1.2B $1.4B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75.4M -$185.5M -$143M $209.3M $1.7B
Ending Cash (CF) $1.5B $1.1B $1B $1.6B $4.7B
 
Levered Free Cash Flow $343.5M $1.1B $761.2M $1.2B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $54.9M -$9.4M $188.1M $180.7M --
Depreciation & Amoritzation $15.6M $21.4M $31.2M $14.3M $13.9M
Stock-Based Compensation $11.9M $14.4M $15.3M $10.2M $11M
Change in Accounts Receivable -$407.5M -$177.8M -$197.4M -$229.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $475.2M $403.2M $348.2M $587M $673.8M
 
Capital Expenditures $16.6M $8M $8.6M $5M $16.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$522.6M -$71.9M -$544.1M -$700.3M -$566M
 
Dividends Paid (Ex Special Dividend) $43.2M $44M $45.1M $44.7M $42M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $39.9M $110M
Other Financing Activities -$206K -$342K -$373K -$387K --
Cash From Financing -$43.4M $34.6M -$45.5M -$95.2M -$152M
 
Beginning Cash (CF) $1.5B $1.8B $1.3B $1.5B $1.4B
Foreign Exchange Rate Adjustment $607K -$28.6M -$9.6M $24.8M -$7M
Additions / Reductions -$90.2M $337.3M -$251M -$183.7M -$51.1M
Ending Cash (CF) $1.4B $2.1B $1B $1.3B $1.3B
 
Levered Free Cash Flow $458.6M $395.3M $339.6M $582M $657.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $416.5M $379.5M $567.4M $645.6M --
Depreciation & Amoritzation $66M $72.5M $78.2M $55.3M $54.3M
Stock-Based Compensation $37.2M $48M $52.3M $47.7M $43.4M
Change in Accounts Receivable -$779.5M -$221.3M -$992.4M -$725.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $1B $830.3M $1.8B -$315.8M
 
Capital Expenditures $38.8M $33.1M $20.4M $28.9M $39M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$765.4M -$478.6M -$1.2B -$1.3B $1.1B
 
Dividends Paid (Ex Special Dividend) $175.2M $178.8M $182.3M $183.1M $176.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$225M $35M -- $139.9M $660M
Other Financing Activities -$11.7M -$13.9M -$17.7M -$21.1M --
Cash From Financing -$186.9M -$148.7M -$194.8M -$354.3M -$872M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.4M $336.1M -$567.9M $204M -$113.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $966.1M $988.6M $809.9M $1.8B -$354.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $413.7M $174.6M $518.9M $788.2M $417.4M
Depreciation & Amoritzation $47M $52.5M $62.4M $42.2M $41.2M
Stock-Based Compensation $25.8M $36.1M $39.9M $33.5M $34.1M
Change in Accounts Receivable -$567.6M -$51.5M -$280.7M -$440.1M -$2.4B
Change in Inventories -- -- -- -- --
Cash From Operations $1B $917M $949.3M $1.5B -$671.3M
 
Capital Expenditures $16.6M $25M $8.6M $13.9M $35.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$869.3M -$233.7M -$690M -$1.1B -$288.2M
 
Dividends Paid (Ex Special Dividend) -$46.2M $135.6M $138.3M $137.3M $131.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $35M -- $139.9M $600M
Other Financing Activities -$10M -$13.7M -$17.4M -$14.9M -$25.6M
Cash From Financing -$142.7M -$105.3M -$150.4M -$302.4M -$757.1M
 
Beginning Cash (CF) $4.6B $5B $4B $5B $6.1B
Foreign Exchange Rate Adjustment -$2.2M -$60.4M -$16.2M $11M $11M
Additions / Reductions -$1.2M $517.6M $92.7M $87.3M -$1.7B
Ending Cash (CF) $4.6B $5.5B $4B $5.1B $4.4B
 
Levered Free Cash Flow $993.6M $892M $940.7M $1.5B -$706.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
59
RGC alert for Jan 23

Regencell Bioscience Holdings Ltd. [RGC] is down 2.6% over the past day.

Buy
76
HYMC alert for Jan 23

Hycroft Mining Holding Corp. [HYMC] is up 8.03% over the past day.

Sell
24
INSP alert for Jan 23

Inspire Medical Systems, Inc. [INSP] is up 0.05% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock