Financhill
Buy
65

AXS Quote, Financials, Valuation and Earnings

Last price:
$89.36
Seasonality move :
-0.68%
Day range:
$89.66 - $90.95
52-week range:
$53.88 - $94.89
Dividend yield:
1.95%
P/E ratio:
12.55x
P/S ratio:
1.32x
P/B ratio:
1.37x
Volume:
345.3K
Avg. volume:
571.3K
1-year change:
65.82%
Market cap:
$7.6B
Revenue:
$5.6B
EPS (TTM):
$7.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.2B $4.8B $5.3B $5.3B $5.6B
Revenue Growth (YoY) 1.29% -8.18% 11.77% -0.31% 5.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $634.8M $579.8M $663.3M $680.3M $684.4M
Other Inc / (Exp) $16.4M -$8.1M $23.3M $13.1M $22.5M
Operating Expenses $635.8M $588.8M $679.6M $671.3M $671.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $68.1M $75M $62.3M $63.1M $68.4M
EBT. Incl. Unusual Items $337.4M -$129.1M $648.9M $243.1M $398.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.7M -$12.3M $62.4M $22M $26.3M
Net Income to Company $323.5M -$120.4M $618.6M $223.1M $376.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $323.5M -$120.4M $618.6M $223.1M $376.3M
 
Basic EPS (Cont. Ops) $3.37 -$1.79 $6.95 $2.27 $4.06
Diluted EPS (Cont. Ops) $3.34 -$1.79 $6.90 $2.25 $4.02
Weighted Average Basic Share $83.9M $84.3M $84.7M $84.9M $85.1M
Weighted Average Diluted Share $84.5M $84.3M $85.3M $85.7M $86M
 
EBITDA -- -- -- -- --
EBIT $405.6M -$54.1M $711.2M $306.3M $466.9M
 
Revenue (Reported) $5.2B $4.8B $5.3B $5.3B $5.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $405.6M -$54.1M $711.2M $306.3M $466.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.4B $1.4B $1.5B $1.5B
Revenue Growth (YoY) -12.08% 15.17% -0.17% 8.93% 2.35%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.8M $158M $158.2M $179.3M $165.2M
Other Inc / (Exp) $1.4M $7.7M $1.1M $10.3M $6.8M
Operating Expenses $137.5M $162.5M $154.8M $153.6M $169.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses $15.6M $16M $15.9M $16.4M $16.8M
EBT. Incl. Unusual Items -$80.3M $44.2M -$2.2M $209.8M $227M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.1M $1.2M -$363K $24.6M $47.9M
Net Income to Company -$65.4M $54.9M -$9.4M $188.1M $180.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$65.4M $54.9M -$9.4M $188.1M $180.7M
 
Basic EPS (Cont. Ops) -$0.87 $0.56 -$0.20 $2.12 $2.06
Diluted EPS (Cont. Ops) -$0.87 $0.56 -$0.20 $2.10 $2.04
Weighted Average Basic Share $84.3M $84.8M $84.7M $85.2M $83.9M
Weighted Average Diluted Share $84.3M $85.3M $84.7M $86.1M $85M
 
EBITDA -- -- -- -- --
EBIT -$64.8M $60.2M $13.7M $226.2M $243.9M
 
Revenue (Reported) $1.2B $1.4B $1.4B $1.5B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$64.8M $60.2M $13.7M $226.2M $243.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.8B $5.1B $5.3B $5.6B $5.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $575.4M $622.1M $677.4M $702.1M $646.9M
Other Inc / (Exp) -$212K $13.4M $17M $19.5M $29.8M
Operating Expenses $586.5M $629M $674.5M $677.5M $642.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $78.2M $62.2M $62.3M $66.5M $69.4M
EBT. Incl. Unusual Items -$120.6M $419.2M $380.5M $663M $555.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M $43.5M $7.3M $95.4M -$77.9M
Net Income to Company -$123.9M $416.5M $379.5M $567.4M $645.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$123.9M $416.5M $379.5M $567.4M $645.6M
 
Basic EPS (Cont. Ops) -$1.86 $4.56 $4.12 $6.31 $7.29
Diluted EPS (Cont. Ops) -$1.86 $4.53 $4.08 $6.26 $7.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -$42.4M $481.3M $442.8M $729.5M $625M
 
Revenue (Reported) $4.8B $5.1B $5.3B $5.6B $5.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$42.4M $481.3M $442.8M $729.5M $625M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $3.9B $3.9B $4.2B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $436.5M $478.8M $492.9M $514.6M $477M
Other Inc / (Exp) -$5.3M $16.3M $10M $16.4M $23.7M
Operating Expenses $450.9M $491.1M $486.1M $496.8M $468.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses $59.6M $46.8M $46.7M $50.1M $51M
EBT. Incl. Unusual Items -$115.6M $432.7M $164.3M $584.1M $741.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6M $49.8M -$5.3M $68.1M -$36.2M
Net Income to Company -$123.2M $413.7M $174.6M $518.9M $788.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$123.2M $413.7M $174.6M $518.9M $788.2M
 
Basic EPS (Cont. Ops) -$1.74 $4.62 $1.79 $5.83 $9.05
Diluted EPS (Cont. Ops) -$1.74 $4.59 $1.77 $5.78 $8.97
Weighted Average Basic Share $252.7M $254M $254.8M $255.3M $253.3M
Weighted Average Diluted Share $253M $255.6M $256.3M $257.8M $256M
 
EBITDA -- -- -- -- --
EBIT -$56M $479.4M $211M $634.2M $792.3M
 
Revenue (Reported) $3.6B $3.9B $3.9B $4.2B $4.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$56M $479.4M $211M $634.2M $792.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.2B $902.8M $844.6M $751.4M $953.5M
Short Term Investments $12.5B $12.2B $12.3B $4.2B $4.4B
Accounts Receivable, Net $7.3B $7.7B $8.3B $9.1B $10B
Inventory -- -- -- -- --
Prepaid Expenses $1.1B $1.2B $1.4B $1.6B $1.9B
Other Current Assets -- -- -- -- --
Total Current Assets $22.2B $22B $22.9B $15.7B $17.3B
 
Property Plant And Equipment $111.1M $123.6M $103.3M $92.2M $108.1M
Long-Term Investments $13.1B $12.8B $13.6B $12.7B $13.7B
Goodwill $102M $100.8M $100.8M $100.8M $100.8M
Other Intangibles $239.5M $223.5M $208.7M $197.8M $186.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $25.6B $25.9B $27.4B $27.7B $30.3B
 
Accounts Payable $1.3B $1.1B $1.3B $1.6B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.2B $1.4B $1.6B $1.8B
 
Long-Term Debt $1.8B $1.3B $1.3B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $20.1B $20.6B $22B $23B $25B
 
Common Stock $777.2M $552.2M $552.2M $552.2M $552.2M
Other Common Equity Adj $171.7M $414.4M $56.5M -$760.3M -$365.8M
Common Equity $4.8B $4.7B $4.9B $4.1B $4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $5.3B $5.4B $4.6B $5.3B
 
Total Liabilities and Equity $25.6B $25.9B $27.4B $27.7B $30.3B
Cash and Short Terms $13.7B $13.1B $13.2B $4.9B $5.3B
Total Debt $1.8B $1.3B $1.3B $1.4B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $947.5M $1.2B $889.6M $981M
Short Term Investments $12.7B $12.4B $10.9B $11.8B $5.1B
Accounts Receivable, Net $7.8B $8.5B $8.5B $9.8B $10.7B
Inventory -- -- -- -- --
Prepaid Expenses $1.3B $1.5B $1.6B $2B $2B
Other Current Assets -- -- -- -- --
Total Current Assets $22.9B $23.4B $22.2B $24.7B $19B
 
Property Plant And Equipment $131.8M $107.8M $96.6M $104.2M $97.9M
Long-Term Investments $13.2B $13.6B $12.2B $13.3B $15.2B
Goodwill $102M $100.8M $100.8M $100.8M $100.8M
Other Intangibles $222.4M $211.6M $200.5M $189.6M $178.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $26.5B $27.9B $27.1B $29.5B $32.7B
 
Accounts Payable $1.2B $1.4B $1.6B $1.9B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.7B $1.6B $2B $2B
 
Long-Term Debt $1.3B $1.3B $1.4B $1.4B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $21.2B $22.6B $22.8B $24.4B $26.6B
 
Common Stock $552.2M $552.2M $552.2M $552.2M $552.2M
Other Common Equity Adj $350.1M $150.1M -$1B -$775.4M -$76.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.3B $5.3B $4.3B $5B $6.1B
 
Total Liabilities and Equity $26.5B $27.9B $27.1B $29.5B $32.7B
Cash and Short Terms $13.7B $13.4B $12.1B $12.7B $6.1B
Total Debt $1.3B $1.3B $1.4B $1.4B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $323.5M -$120.4M $618.6M $223.1M $376.3M
Depreciation & Amoritzation $75.2M $65.8M $67M $68.3M $75.6M
Stock-Based Compensation $32.5M $29M $37.7M $48.5M $54.1M
Change in Accounts Receivable -$409.9M -$710.8M -$737.4M -$763.3M -$566.5M
Change in Inventories -- -- -- -- --
Cash From Operations $199M $343.5M $1.2B $798M $1.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- -$22.2M
Cash From Investing -$774.3M $489.9M -$1.2B -$761.6M -$855.6M
 
Dividends Paid (Ex Special Dividend) -$179.8M -$173.4M -$175.9M -$179.6M -$184M
Special Dividend Paid
Long-Term Debt Issued $717.5M -- -- -- --
Long-Term Debt Repaid -$250M -$500M -- -- --
Repurchase of Common Stock -- -$225M -- -$35M --
Other Financing Activities -$10.2M -$10.4M -$10.2M -$14M -$23.6M
Cash From Financing $277.5M -$908.8M -$186.1M -$149.6M -$202.4M
 
Beginning Cash (CF) $1.8B $1.6B $1.5B $1.3B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$297.8M -$75.4M -$185.5M -$113.2M $197.6M
Ending Cash (CF) $1.6B $1.5B $1.3B $1.2B $1.4B
 
Levered Free Cash Flow $199M $343.5M $1.2B $798M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$65.4M $54.9M -$9.4M $188.1M $180.7M
Depreciation & Amoritzation $16.3M $15.6M $21.4M $31.2M $14.3M
Stock-Based Compensation $10.5M $11.9M $14.4M $15.3M $10.2M
Change in Accounts Receivable -$154.2M -$407.5M -$177.8M -$197.4M -$229.3M
Change in Inventories -- -- -- -- --
Cash From Operations $242.8M $475.2M $403.2M $368.8M $587M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$11.3M -$2.4M
Cash From Investing -$416.6M -$522.6M -$71.9M -$564.7M -$700.3M
 
Dividends Paid (Ex Special Dividend) -$42.2M -$43.2M -$44M -$45.1M -$44.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- -$39.9M
Other Financing Activities -$83K -$206K -$342K -$373K -$387K
Cash From Financing -$42.2M -$43.4M $34.6M -$45.5M -$95.2M
 
Beginning Cash (CF) $1.6B $1.6B $1.5B $1.5B $1.7B
Foreign Exchange Rate Adjustment $8M $607K -$28.6M -$9.6M $24.8M
Additions / Reductions -$216M -$90.8M $365.9M -$241.4M -$208.5M
Ending Cash (CF) $1.4B $1.5B $1.8B $1.3B $1.5B
 
Levered Free Cash Flow $242.8M $475.2M $403.2M $368.8M $587M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$123.9M $416.5M $379.5M $567.4M $645.6M
Depreciation & Amoritzation $65M $66M $72.5M $78.2M $55.3M
Stock-Based Compensation $29M $37.2M $48M $52.3M $47.7M
Change in Accounts Receivable -$742.3M -$779.5M -$221.3M -$992.4M -$725.9M
Change in Inventories -- -- -- -- --
Cash From Operations $306.3M $1B $1.1B $887.1M $1.7B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$11.3M -$23.3M
Cash From Investing $384.5M -$765.4M -$561.5M -$1.3B -$1.2B
 
Dividends Paid (Ex Special Dividend) -$175.2M -$175.2M -$178.8M -$182.3M -$183.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$225M -- -- -- -$139.9M
Other Financing Activities -$9.4M -$11.7M -$13.9M -$17.7M -$21.1M
Cash From Financing -$488.4M -$186.9M -$148.7M -$194.8M -$354.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $202.3M $52.6M $394.4M -$582.3M $165.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $306.3M $1B $1.1B $887.1M $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$123.2M $413.7M $174.6M $518.9M $788.2M
Depreciation & Amoritzation $46.7M $47M $52.5M $62.4M $42.2M
Stock-Based Compensation $17.7M $25.8M $36.1M $39.9M $33.5M
Change in Accounts Receivable -$498.9M -$567.6M -$51.5M -$280.7M -$440.1M
Change in Inventories -- -- -- -- --
Cash From Operations $348.8M $1B $917M $1B $1.5B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -$11.3M -$12.4M
Cash From Investing $386M -$869.3M -$233.7M -$746.8M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$130.9M -$132.7M -$135.6M -$138.3M -$137.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500M -- -- -- --
Repurchase of Common Stock -$225M -- -$35M -- -$139.9M
Other Financing Activities -$8.7M -$10M -$13.7M -$17.4M -$14.9M
Cash From Financing -$864.5M -$142.7M -$105.3M -$150.4M -$302.4M
 
Beginning Cash (CF) $4.5B $4.7B $4.5B $3.9B $4.9B
Foreign Exchange Rate Adjustment -$5.8M -$2.2M -$60.4M -$16.2M $11M
Additions / Reductions -$129.8M -$1.9M $578M $108.9M $76.4M
Ending Cash (CF) $4.3B $4.6B $5B $4B $5B
 
Levered Free Cash Flow $348.8M $1B $917M $1B $1.5B

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock