Financhill
Buy
55

AXS Quote, Financials, Valuation and Earnings

Last price:
$97.06
Seasonality move :
1.68%
Day range:
$95.17 - $96.94
52-week range:
$70.16 - $107.19
Dividend yield:
1.84%
P/E ratio:
9.52x
P/S ratio:
1.34x
P/B ratio:
1.41x
Volume:
472.8K
Avg. volume:
774.2K
1-year change:
32.83%
Market cap:
$7.5B
Revenue:
$6B
EPS (TTM):
$10.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $5.3B $5.3B $5.6B $6B
Revenue Growth (YoY) -8.18% 11.77% -0.31% 5.39% 7.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $579.8M $663.3M $680.3M $684.4M $666.2M
Other Inc / (Exp) -$8.1M $23.3M $13.1M $22.5M $30.7M
Operating Expenses $588.8M $679.6M $671.3M $671.6M $661.1M
Operating Income -- -- -- -- --
 
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 $711.2M $306.3M $466.9M $1.1B
 
Revenue (Reported) $4.8B $5.3B $5.3B $5.6B $6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$54.1M $711.2M $306.3M $466.9M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.3B $1.3B $1.4B $1.5B
Revenue Growth (YoY) 4.55% 4.82% 2.41% 8.41% 1.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.4M $169M $166.8M $163.4M $159.2M
Other Inc / (Exp) $2.8M $6.7M $577K $8.3M $3.6M
Operating Expenses $162M $171.8M $171.4M $155.7M $164.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $15.6M $15.6M $16.9M $17.1M $16.6M
EBT. Incl. Unusual Items $134.9M $137.7M $198.2M $269.6M $236.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.8M $24K $15.9M -$124.7M $44.3M
Net Income to Company $123.3M $149.2M $180.1M $395.5M $194.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $123.3M $149.2M $180.1M $395.5M $194.1M
 
Basic EPS (Cont. Ops) $1.37 $1.67 $2.03 $4.57 $2.30
Diluted EPS (Cont. Ops) $1.36 $1.65 $2.01 $4.53 $2.26
Weighted Average Basic Share $84.5M $85M $84.9M $84.9M $81.2M
Weighted Average Diluted Share $85M $85.8M $85.9M $85.7M $82.4M
 
EBITDA -- -- -- -- --
EBIT $150.5M $153.2M $215.1M $286.8M $252.7M
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.4B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $150.5M $153.2M $215.1M $286.8M $252.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $5.4B $5.3B $5.7B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $581.1M $673.9M $678.1M $681M $662M
Other Inc / (Exp) $3.4M $27.2M $7M $30.3M $26M
Operating Expenses $568.1M $689.4M $666.4M $653.7M $670.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses $67.1M $62.3M $64.5M $68.7M $67.2M
EBT. Incl. Unusual Items $164.9M $651.7M $303.7M $469.9M $974.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $41.6M $37.9M -$114.2M $113.4M
Net Income to Company $180.7M $644.5M $254M $591.7M $880.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $180.7M $644.5M $254M $591.7M $880.4M
 
Basic EPS (Cont. Ops) $1.77 $7.25 $2.63 $6.61 $10.21
Diluted EPS (Cont. Ops) $1.76 $7.19 $2.61 $6.54 $10.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $232M $714M $368.1M $538.6M $1B
 
Revenue (Reported) $4.8B $5.4B $5.3B $5.7B $6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $232M $714M $368.1M $538.6M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.3B $1.3B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.4M $169M $166.8M $163.4M $159.2M
Other Inc / (Exp) $2.8M $6.7M $577K $8.3M $3.6M
Operating Expenses $162M $171.8M $171.4M $155.7M $164.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $15.6M $15.6M $16.9M $17.1M $16.6M
EBT. Incl. Unusual Items $134.9M $137.7M $198.2M $269.6M $236.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.8M $24K $15.9M -$124.7M $44.3M
Net Income to Company $123.3M $149.2M $180.1M $395.5M $194.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $123.3M $149.2M $180.1M $395.5M $194.1M
 
Basic EPS (Cont. Ops) $1.37 $1.67 $2.03 $4.57 $2.30
Diluted EPS (Cont. Ops) $1.36 $1.65 $2.01 $4.53 $2.26
Weighted Average Basic Share $84.5M $85M $84.9M $84.9M $81.2M
Weighted Average Diluted Share $85M $85.8M $85.9M $85.7M $82.4M
 
EBITDA -- -- -- -- --
EBIT $150.5M $153.2M $215.1M $286.8M $252.7M
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.4B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $150.5M $153.2M $215.1M $286.8M $252.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $902.8M $844.6M $751.4M $953.5M $2.1B
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 $22.9B $15.7B $17.3B $19.5B
 
Property Plant And Equipment $123.6M $103.3M $92.2M $108.1M $92.5M
Long-Term Investments $12.8B $13.6B $12.7B $13.7B $13.6B
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 $27.4B $27.7B $30.3B $32.5B
 
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 $1.4B $1.6B $1.8B $2B
 
Long-Term Debt $1.3B $1.3B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $20.6B $22B $23B $25B $26.4B
 
Common Stock $552.2M $552.2M $552.2M $552.2M $552.2M
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 $27.4B $27.7B $30.3B $32.5B
Cash and Short Terms $13.1B $13.2B $4.9B $5.3B $6.9B
Total Debt $1.3B $1.3B $1.4B $1.4B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $895.9M $987.1M $816.9M $1.1B $2.8B
Short Term Investments $11.9B $11.5B $11.7B $4.4B $4.8B
Accounts Receivable, Net $8.4B $8.7B $9.5B $10.5B $11.2B
Inventory -- -- -- -- --
Prepaid Expenses $1.4B $1.6B $1.6B $2.1B $2.2B
Other Current Assets -- -- -- -- --
Total Current Assets $22.6B $22.9B $23.8B $18.2B $21.1B
 
Property Plant And Equipment $116.7M $98.8M $88.2M $104.2M $92.3M
Long-Term Investments $13B $12.7B $13.1B $13.8B $13.1B
Goodwill $100.8M $100.8M $100.8M $100.8M $66.5M
Other Intangibles $216.9M $206M $195.1M $184.2M $173.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $27.1B $27.8B $28.6B $31.8B $33.2B
 
Accounts Payable $1.2B $1.5B $1.6B $1.9B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.6B $1.7B $2.4B $2.1B
 
Long-Term Debt $1.3B $1.3B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $21.9B $22.7B $23.6B $26.3B $27.3B
 
Common Stock $552.2M $552.2M $552.2M $552.2M $552.2M
Other Common Equity Adj $214.9M -$338.3M -$571.9M -$411.8M -$152.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2B $5.1B $5B $5.5B $5.9B
 
Total Liabilities and Equity $27.1B $27.8B $28.6B $31.8B $33.2B
Cash and Short Terms $12.8B $12.5B $12.5B $5.5B $7.5B
Total Debt $1.3B $1.3B $1.4B $1.4B $1.4B
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 $1.2B $798M $1.3B $1.8B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$22.2M -$14.4M
Cash From Investing $489.9M -$1.2B -$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 $1.5B $1.3B $1.2B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75.4M -$185.5M -$113.2M $197.6M $1.7B
Ending Cash (CF) $1.5B $1.3B $1.2B $1.4B $3.1B
 
Levered Free Cash Flow $343.5M $1.2B $798M $1.3B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $123.3M $149.2M $180.1M $395.5M $194.1M
Depreciation & Amoritzation $15.1M $15.7M $15M $14.3M $13.8M
Stock-Based Compensation $1.7M $7.7M $8.9M $13.7M $11.8M
Change in Accounts Receivable -$57.8M $90.4M -$55.8M -$89.8M -$99.6M
Change in Inventories -- -- -- -- --
Cash From Operations $145.1M $133.3M $240.6M $384.1M $309.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$6.8M -$5M
Cash From Investing -$24.2M $322.6M -$177.5M $211M $462.3M
 
Dividends Paid (Ex Special Dividend) -$46.1M -$47.3M -$47.9M -$47.8M -$47.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$61.6M -$440M
Other Financing Activities -$9.4M -$13M -$15.9M -$14.1M -$24.5M
Cash From Financing -$55.5M -$60.3M -$58.6M -$123.5M -$511.7M
 
Beginning Cash (CF) $1.5B $1.3B $1.2B $1.4B $3.1B
Foreign Exchange Rate Adjustment -$8.3M -$6.6M $193K -$14.1M $9.4M
Additions / Reductions $65.4M $395.6M $4.4M $471.7M $259.7M
Ending Cash (CF) $1.6B $1.7B $1.2B $1.8B $3.3B
 
Levered Free Cash Flow $145.1M $133.3M $240.6M $384.1M $309.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $180.7M $644.5M $254M $591.7M $880.4M
Depreciation & Amoritzation $65.3M $67.6M $67.5M $74.8M $54.8M
Stock-Based Compensation $35.4M $43.7M $49.8M $58.9M $40.9M
Change in Accounts Receivable -$509.7M -$589.2M -$909.4M -$600.5M -$565.4M
Change in Inventories -- -- -- -- --
Cash From Operations $538.4M $1.2B $905.3M $1.4B $1.8B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$29M -$12.6M
Cash From Investing $442.7M -$850.2M -$1.3B -$467M $531.7M
 
Dividends Paid (Ex Special Dividend) -$173.1M -$177M -$180.2M -$183.9M -$181.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$35M -$61.6M -$578.3M
Other Financing Activities -$11.3M -$13.8M -$17M -$21.8M -$26.3M
Cash From Financing -$684.4M -$190.9M -$147.9M -$267.3M -$805.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $296.7M $144.8M -$504.4M $664.8M $1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $538.4M $1.2B $905.3M $1.4B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $123.3M $149.2M $180.1M $395.5M $194.1M
Depreciation & Amoritzation $15.1M $15.7M $15M $14.3M $13.8M
Stock-Based Compensation $1.7M $7.7M $8.9M $13.7M $11.8M
Change in Accounts Receivable -$57.8M $90.4M -$55.8M -$89.8M -$99.6M
Change in Inventories -- -- -- -- --
Cash From Operations $145.1M $133.3M $240.6M $384.1M $309.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$6.8M -$5M
Cash From Investing -$24.2M $322.6M -$177.5M $211M $462.3M
 
Dividends Paid (Ex Special Dividend) -$46.1M -$47.3M -$47.9M -$47.8M -$47.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$61.6M -$440M
Other Financing Activities -$9.4M -$13M -$15.9M -$14.1M -$24.5M
Cash From Financing -$55.5M -$60.3M -$58.6M -$123.5M -$511.7M
 
Beginning Cash (CF) $1.5B $1.3B $1.2B $1.4B $3.1B
Foreign Exchange Rate Adjustment -$8.3M -$6.6M $193K -$14.1M $9.4M
Additions / Reductions $65.4M $395.6M $4.4M $471.7M $259.7M
Ending Cash (CF) $1.6B $1.7B $1.2B $1.8B $3.3B
 
Levered Free Cash Flow $145.1M $133.3M $240.6M $384.1M $309.1M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock