Chubb Limited (CB)
Growth
Revenue 5Y5.96%
Revenue 3Y8.80%
EPS 5Y16.21%
EPS 3Y30.39%
Dividend 5Y4.15%
Dividend 3Y2.53%
Capital Efficiency
ROIC-
ROE11.39%
ROA3.10%
ROTA3.24%
Capital Structure
Market Cap89.88B
EV103.27B
Cash2.13B
Current Ratio-
Debt/Equity0.76
Net Debt/EBITDA1.62
CB
Income Statement
Select a metric from the list below to chart it
Sep '92
Sep '98
Dec '04
Dec '10
Dec '16
TTM
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19,261.0 | 19,171.0 | 18,987.0 | 31,469.0 | 32,243.0 | 32,717.0 | 34,186.0 | 35,994.0 | 40,963.0 | 42,156.0 | |
| Revenue % Chg. | 7.4% | -0.5% | -1.0% | 65.7% | 2.5% | 1.5% | 4.5% | 5.3% | 13.8% | 4.5% | |
| Gross Profit | - | - | - | - | - | - | - | - | 40,963.0 | - | |
| Gross Profit Margin | - | - | - | - | - | - | - | - | 100.0% | - | |
| Selling, General, & Admin Expenses | 2,211.0 | 2,245.0 | 2,270.0 | 3,081.0 | 2,833.0 | 2,886.0 | 3,030.0 | 2,979.0 | 3,136.0 | 3,290.0 | |
| Selling, General, & Admin Expenses % Chg. | 5.5% | 1.5% | 1.1% | 35.7% | -8.0% | 1.9% | 5.0% | -1.7% | 5.3% | 6.0% | |
| Other Expenses | 12,537.0 | 13,159.0 | 13,088.0 | 22,341.0 | 24,771.0 | 24,474.0 | - | - | - | - | |
| Other Expenses % Chg. | -0.6% | 5.0% | -0.5% | 70.7% | 10.9% | -1.2% | - | - | - | - | |
| Income Before Tax | 4,238.0 | 3,487.0 | 3,296.0 | 4,950.0 | 3,722.0 | 4,657.0 | 5,249.0 | 4,162.0 | 9,816.0 | 7,459.0 | |
| Income Before Tax % Chg. | 42.4% | -17.7% | -5.5% | 50.2% | -24.8% | 25.1% | 12.7% | -20.7% | 135.8% | -25.6% | |
| Income Before Tax Margin | 22.0% | 18.2% | 17.4% | 15.7% | 11.5% | 14.2% | 15.4% | 11.6% | 24.0% | 17.7% | |
| Income Before Tax Margin % Chg. | 32.6% | -17.3% | -4.6% | -9.4% | -26.6% | 23.3% | 7.9% | -24.7% | 107.2% | -28.8% | |
| Income Tax Expense | 480.0 | 634.0 | 462.0 | 815.0 | -139.0 | 695.0 | 795.0 | 629.0 | 1,277.0 | 1,317.0 | |
| Income Tax Expense % Chg. | 77.8% | 32.1% | -27.1% | 76.4% | - | - | 14.4% | -20.9% | 103.0% | 9.1% | |
| Net Income | 3,758.0 | 2,853.0 | 2,834.0 | 4,135.0 | 3,861.0 | 3,962.0 | 4,454.0 | 3,533.0 | 8,539.0 | 6,142.0 | |
| Net Income % Chg. | 38.9% | -24.1% | -0.7% | 45.9% | -6.6% | 2.6% | 12.4% | -20.7% | 141.7% | -30.3% | |
| Net Income Margin | 19.5% | 14.9% | 14.9% | 13.1% | 12.0% | 12.1% | 13.0% | 9.8% | 20.8% | 14.6% | |
| Net Income Margin % Chg. | 29.3% | -23.7% | 0.3% | -12.0% | -8.9% | 1.1% | 7.6% | -24.7% | 112.4% | -33.4% | |
| Weighted Avg. Shares Out | 340.9 | 335.6 | 325.6 | 462.5 | 467.1 | 463.6 | 452.0 | 450.7 | 450.7 | 421.8 | |
| Weighted Avg. Shares Out % Chg. | 0.3% | -1.6% | -3.0% | 42.1% | 1.0% | -0.8% | -2.5% | -0.3% | - | -4.7% | |
| EPS | 11.0 | 8.5 | 8.7 | 8.9 | 8.3 | 8.6 | 9.9 | 7.8 | 20.0 | 14.5 | |
| EPS % Chg. | 38.4% | -22.9% | 2.5% | 2.6% | -7.6% | 3.5% | 15.3% | -20.5% | 155.4% | -27.1% | |
| Weighted Avg. Shares Out Dil | 344.1 | 339.0 | 328.8 | 465.9 | 471.2 | 466.8 | 458.9 | 453.4 | 453.4 | 426.9 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.4% | -1.5% | -3.0% | 41.7% | 1.1% | -0.9% | -1.7% | -1.2% | - | -4.8% | |
| EPS Diluted | 10.9 | 8.4 | 8.6 | 8.9 | 8.2 | 8.5 | 9.7 | 7.8 | 19.3 | 14.3 | |
| EPS Diluted % Chg. | 38.4% | -22.9% | 2.4% | 2.9% | -7.7% | 3.7% | 14.3% | -19.7% | 147.4% | -27.0% | |
| Interest Income | - | - | - | - | - | - | 25.0 | 19.0 | 11.0 | - | |
| Interest Income % Chg. | - | - | - | - | - | - | - | -24.0% | -42.1% | - | |
| Interest Expense | 275.0 | 280.0 | 300.0 | 605.0 | 607.0 | 641.0 | 552.0 | 516.0 | 492.0 | 542.0 | |
| Interest Expense % Chg. | 10.0% | 1.8% | 7.1% | 101.7% | 0.3% | 5.6% | -13.9% | -6.5% | -4.7% | 10.2% | |
| EBIT | 3,963.0 | 3,207.0 | 2,996.0 | 4,345.0 | 3,115.0 | 4,016.0 | 4,722.0 | 3,665.0 | 9,335.0 | 6,917.0 | |
| EBIT % Chg. | 45.4% | -19.1% | -6.6% | 45.0% | -28.3% | 28.9% | 17.6% | -22.4% | 154.7% | -27.5% | |
| EBIT Margin | 20.6% | 16.7% | 15.8% | 13.8% | 9.7% | 12.3% | 13.8% | 10.2% | 22.8% | 16.4% | |
| EBIT Margin % Chg. | 35.4% | -18.7% | -5.7% | -12.5% | -30.0% | 27.1% | 12.5% | -26.3% | 123.8% | -30.7% | |
| Depreciation & Amortization | 95.0 | 108.0 | 171.0 | 1,559.0 | 260.0 | 339.0 | 305.0 | 290.0 | 287.0 | 282.0 | |
| Depreciation & Amortization % Chg. | 86.3% | 13.7% | 58.3% | 811.7% | -83.3% | 30.4% | -10.0% | -4.9% | -1.0% | -2.4% | |
| EBITDA | 4,058.0 | 3,315.0 | 3,167.0 | 5,904.0 | 3,375.0 | 4,355.0 | 5,027.0 | 3,955.0 | 9,622.0 | 7,199.0 | |
| EBITDA % Chg. | 46.1% | -18.3% | -4.5% | 86.4% | -42.8% | 29.0% | 15.4% | -21.3% | 143.3% | -26.8% | |
| EBITDA Margin | 21.1% | 17.3% | 16.7% | 18.8% | 10.5% | 13.3% | 14.7% | 11.0% | 23.5% | 17.1% | |
| EBITDA Margin % Chg. | 36.1% | -17.9% | -3.5% | 12.5% | -44.2% | 27.2% | 10.5% | -25.3% | 113.8% | -29.9% |