Free Trial
→ Trump Treasure April 19 (From Paradigm Press) (Ad) Buy PGR Stock  Free PGR Stock Alerts

Progressive (PGR) Financials

Progressive logo
$275.96 -2.60 (-0.93%)
Closing price 03:59 PM Eastern
Extended Trading
$277.50 +1.55 (+0.56%)
As of 08:00 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Compare
Annual Income Statements for Progressive

Annual Income Statements for Progressive

This table shows Progressive's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders		 1,268 1,031 1,592 2,594 3,943 5,678 3,324 695 3,865 8,463
Consolidated Net Income / (Loss)		 1,301 1,057 1,598 2,621 3,980 5,705 3,351 722 3,903 8,480
Net Income / (Loss) Continuing Operations		 1,301 1,057 1,598 2,621 3,980 5,922 3,351 722 3,903 8,480
Total Pre-Tax Income 		1,912 1,471 2,139 3,164 5,160 7,173 4,210 922 4,904 10,713
Total Revenue		 20,718 23,299 26,686 31,813 38,833 42,658 47,483 49,367 61,841 75,093
Net Interest Income / (Expense)		 -136 -141 -153 -167 -190 -217 -219 -244 -268 -279
Total Interest Income		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense		 136 141 153 167 190 217 219 244 268 279
Long-Term Debt Interest Expense		 136 141 153 167 190 217 219 244 268 279
Total Non-Interest Income		 20,854 23,440 26,839 31,979 39,022 42,658 47,702 49,611 62,109 75,372
Service Charges on Deposit Accounts		 86 103 127 159 195 226 271 300 310 413
Other Service Charges		 302 333 371 472 564 604 692 722 889 1,064
Net Realized & Unrealized Capital Gains on Investments		 112 51 49 -406 1,029 1,630 1,514 -1,912 353 264
Premiums Earned		 19,899 22,474 25,730 30,933 36,192 39,262 44,369 49,241 58,665 70,799
Other Non-Interest Income		 455 479 563 821 1,042 937 856 1,260 1,892 2,832
Total Non-Interest Expense		 18,806 21,830 24,547 28,649 33,672 35,268 43,273 48,445 56,937 64,380
Property & Liability Insurance Claims		 14,342 16,880 18,808 21,721 25,471 25,122 33,628 38,123 45,655 49,060
Insurance Policy Acquisition Costs		 2,712 2,972 3,481 4,196 4,975 5,570 5,655 5,859 6,242 9,462
Other Operating Expenses		 100 114 133 158 204 1,303 278 321 375 475
Amortization Expense		 1,652 1,864 2,125 2,574 3,023 3,273 3,713 3,917 4,665 5,383
Impairment Charge		 - - - - - 0.00 0.00 225 0.00 0.00
Income Tax Expense		 611 414 541 543 1,180 1,469 859 200 1,001 2,233
Preferred Stock Dividends Declared		 - 0.00 0.00 21 27 27 27 27 38 17
Basic Earnings per Share		 $2.16 $1.77 $2.74 $4.45 $6.75 $9.71 $5.69 $1.19 $6.61 $14.45
Weighted Average Basic Shares Outstanding		 585.50M 581.70M 580.80M 582.40M 583.80M 584.90M 584.50M 584.40M 584.90M 585.50M
Diluted Earnings per Share		 $2.15 $1.76 $2.72 $4.42 $6.72 $9.66 $5.66 $1.18 $6.58 $14.40
Weighted Average Diluted Shares Outstanding		 589.20M 585M 585.70M 586.70M 587.20M 587.60M 587.10M 587.10M 587.50M 587.70M
Weighted Average Basic & Diluted Shares Outstanding		 586.90M 582.50M 581.10M 582.90M 585.25M 585.75M 584.85M 585.34M 585.68M 586.21M
Cash Dividends to Common per Share		 - $0.68 $1.12 $2.51 $2.65 $4.90 $1.90 $0.40 $1.15 $4.90

Quarterly Income Statements for Progressive

This table shows Progressive's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders		 117 820 441 336 1,111 1,978 2,314 1,459 2,333 2,357
Consolidated Net Income / (Loss)		 124 827 448 345 1,121 1,988 2,331 1,459 2,333 2,357
Net Income / (Loss) Continuing Operations		 124 827 448 345 1,121 1,988 2,331 1,459 2,333 2,357
Total Pre-Tax Income 		143 1,025 554 436 1,410 2,504 2,940 1,860 2,945 2,968
Total Revenue		 12,717 13,407 14,240 15,288 15,491 16,822 17,173 18,065 19,649 20,206
Net Interest Income / (Expense)		 -63 -64 -63 -66 -70 -69 -70 -70 -70 -70
Total Interest Expense		 63 64 63 66 70 69 70 70 70 70
Long-Term Debt Interest Expense		 63 64 63 66 70 69 70 70 70 70
Total Non-Interest Income		 12,780 13,470 14,303 15,354 15,561 16,892 17,243 18,134 19,719 20,276
Service Charges on Deposit Accounts		 83 70 73 81 81 75 84 106 117 105
Other Service Charges		 181 190 206 227 224 232 237 260 278 290
Net Realized & Unrealized Capital Gains on Investments		 -214 -79 74 129 -147 297 156 -126 287 -53
Premiums Earned		 12,399 12,891 13,533 14,464 14,894 15,773 16,149 17,210 18,297 19,144
Other Non-Interest Income		 331 398 417 452 508 515 618 685 740 790
Total Non-Interest Expense		 12,575 12,381 13,686 14,852 14,081 14,319 14,233 16,204 16,704 17,238
Property & Liability Insurance Claims		 10,019 9,825 10,624 12,170 11,388 11,473 10,972 12,595 12,510 12,983
Insurance Policy Acquisition Costs		 1,496 1,425 1,858 1,432 1,421 1,532 1,931 2,180 2,670 2,681
Other Operating Expenses		 89 82 88 97 99 92 98 122 134 122
Amortization Expense		 971 1,049 1,116 1,154 1,173 1,222 1,232 1,308 1,390 1,453
Income Tax Expense		 18 198 107 90 289 515 609 402 611 611
Basic Earnings per Share		 $0.20 $1.40 $0.75 $0.57 $1.90 $3.39 $3.95 $2.49 $3.98 $4.03
Weighted Average Basic Shares Outstanding		 584.50M 584.40M 584.90M 584.90M 584.80M 584.90M 585.40M 585.40M 585.60M 585.50M
Diluted Earnings per Share		 $0.20 $1.40 $0.75 $0.57 $1.89 $3.37 $3.94 $2.48 $3.97 $4.01
Weighted Average Diluted Shares Outstanding		 587.10M 587.10M 587M 587M 587.50M 587.50M 587.30M 587.40M 587.60M 587.70M
Weighted Average Basic & Diluted Shares Outstanding		 585.07M 585.34M 585.37M 585.33M 585.04M 585.68M 585.70M 585.67M 585.81M 586.21M

Annual Cash Flow Statements for Progressive

This table details how cash moves in and out of Progressive's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents		 116 2.00 49 -200 152 -151 126 19 -121 54
Net Cash From Operating Activities		 2,293 2,733 3,757 6,285 6,262 6,906 7,762 6,849 10,643 15,119
Net Cash From Continuing Operating Activities		 2,293 2,733 3,757 6,285 6,262 6,906 7,762 6,849 10,643 15,119
Net Income / (Loss) Continuing Operations		 1,301 1,057 1,598 2,621 3,980 5,705 3,351 722 3,903 8,480
Consolidated Net Income / (Loss)		 1,301 1,057 1,598 2,621 3,980 5,705 3,351 722 3,903 8,480
Depreciation Expense		 104 137 170 190 240 275 280 306 285 284
Amortization Expense		 145 139 152 106 100 158 188 -25 41 -30
Non-Cash Adjustments to Reconcile Net Income		 -44 44 54 694 -928 -1,528 -1,412 2,259 -196 -129
Changes in Operating Assets and Liabilities, net		 787 1,355 1,782 2,673 2,870 2,296 5,355 3,587 6,610 6,514
Net Cash From Investing Activities		 -1,924 -2,481 -3,407 -7,035 -4,338 -6,118 -3,120 -7,956 -10,842 -13,749
Net Cash From Continuing Investing Activities		 -1,924 -2,481 -3,407 -7,035 -4,338 -6,118 -3,120 -7,956 -10,842 -13,749
Purchase of Property, Leasehold Improvements and Equipment		 -131 -215 -156 -266 -364 -224 -244 -292 -252 -285
Purchase of Investment Securities		 -10,690 -13,410 -14,862 -21,692 -29,114 -36,382 -29,660 -28,536 -24,707 -46,729
Sale of Property, Leasehold Improvements and Equipment		 11 6.20 15 9.40 53 22 66 35 47 77
Sale and/or Maturity of Investments		 8,907 11,087 11,629 14,902 25,080 30,382 26,670 21,015 14,081 33,017
Other Investing Activities, net		 -21 51 -34 12 6.00 84 48 -178 -11 171
Net Cash From Financing Activities		 -253 -250 -301 550 -1,771 -939 -4,516 1,126 78 -1,316
Net Cash From Continuing Financing Activities		 -253 -250 -301 550 -1,771 -939 -4,516 1,126 78 -1,316
Issuance of Debt		 382 496 841 1,134 0.00 986 0.00 1,486 496 0.00
Repurchase of Preferred Equity		 - - - - - - - 0.00 0.00 -500
Repurchase of Common Equity		 -209 -193 -63 -79 -91 -112 -156 -22 -46 -13
Payment of Dividends		 -404 -519 -395 -668 -1,670 -1,578 -3,773 -261 -277 -682
Other Financing Activities, Net		 17 9.20 0.50 -294 -9.60 -236 -67 -77 -95 -121

Quarterly Cash Flow Statements for Progressive

This table details how cash moves in and out of Progressive's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents		 125 -144 68 -109 -41 -39 68 -66 45 6.60
Net Cash From Operating Activities		 2,027 930 2,450 2,337 3,420 2,437 4,235 3,266 4,611 3,007
Net Cash From Continuing Operating Activities		 2,027 930 2,450 2,337 3,420 2,437 4,235 3,266 4,611 3,007
Net Income / (Loss) Continuing Operations		 124 827 448 345 1,121 1,988 2,331 1,459 2,333 2,357
Consolidated Net Income / (Loss)		 124 827 448 345 1,121 1,988 2,331 1,459 2,333 2,357
Depreciation Expense		 78 79 68 73 71 73 70 68 71 76
Amortization Expense		 -22 -52 -5.00 -0.50 -2.10 49 -7.50 -13 -3.40 -6.50
Non-Cash Adjustments to Reconcile Net Income		 246 120 -39 -109 209 -256 -141 159 -251 104
Changes in Operating Assets and Liabilities, net		 1,602 -43 1,978 2,029 2,020 583 1,982 1,593 2,461 478
Net Cash From Investing Activities		 -1,782 -995 -2,277 -2,867 -3,352 -2,346 -3,124 -3,263 -4,421 -2,941
Net Cash From Continuing Investing Activities		 -1,782 -995 -2,277 -2,867 -3,352 -2,346 -3,124 -3,263 -4,421 -2,941
Purchase of Property, Leasehold Improvements and Equipment		 -108 -47 -43 -90 -36 -82 -50 -68 -57 -110
Purchase of Investment Securities		 -3,977 -6,470 -5,777 -5,202 -6,869 -6,860 -12,841 -10,637 -11,398 -11,853
Sale of Property, Leasehold Improvements and Equipment		 4.40 19 4.30 25 6.20 12 3.50 42 19 13
Sale and/or Maturity of Investments		 2,225 5,613 3,481 2,175 3,628 4,797 9,702 7,342 6,621 9,353
Other Investing Activities, net		 75 -109 57 225 -81 -213 62 58 394 -343
Net Cash From Financing Activities		 -121 -79 -105 421 -109 -130 -1,043 -70 -144 -59
Net Cash From Continuing Financing Activities		 -121 -79 -105 421 -109 -130 -1,043 -70 -144 -59
Repurchase of Common Equity		 -2.40 -20 -33 26 -20 -19 -37 27 -3.00 0.10
Payment of Dividends		 -72 -59 -72 -68 -69 -68 -506 -59 -59 -59
Other Financing Activities, Net		 -47 -0.80 - - -19 -43 - - -83 -0.30

Annual Balance Sheets for Progressive

This table presents Progressive's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets		 29,819 33,428 275 46,575 54,911 64,098 71,132 75,465 88,691 105,745
Cash and Due from Banks		 224 212 - 75 226 77 187 204 85 143
Restricted Cash		 0.30 15 275 - 1.20 0.00 15 17 15 11
Time Deposits Placed and Other Short-Term Investments		 - - - - - - - 2,862 1,790 615
Trading Account Securities		 18,765 19,910 - 31,772 34,149 42,312 50,572 50,687 64,209 79,635
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
Accrued Investment Income		 102 104 - 191 181 176 182 283 438 594
Premises and Equipment, Net		 1,037 1,177 - 1,132 1,214 1,106 1,137 1,034 881 790
Unearned Premiums Asset		 4,187 4,680 - 6,807 11,513 12,548 14,838 16,545 17,302 19,483
Deferred Acquisition Cost		 564 651 - 952 1,057 1,237 1,356 1,544 1,687 1,961
Other Assets		 3,997 5,797 - 4,900 5,889 6,019 2,277 2,290 2,284 1,559
Total Liabilities & Shareholders' Equity		 29,819 33,428 14,873 46,575 54,911 64,098 71,132 75,465 88,691 105,745
Total Liabilities		 22,065 24,987 13,087 35,539 41,012 47,060 52,901 59,574 68,414 80,154
Other Short-Term Payables		 - - - 5,047 - 7,650 6,069 5,533 7,002 10,346
Long-Term Debt		 2,708 3,148 - 4,405 4,407 5,396 4,899 6,388 6,889 6,893
Claims and Claim Expense		 10,039 11,368 13,087 15,401 18,105 20,266 26,164 30,359 34,389 39,057
Unearned Premiums Liability		 6,622 7,468 - 10,687 12,389 13,438 15,616 17,294 20,134 23,858
Total Equity & Noncontrolling Interests		 7,289 7,957 1,282 10,822 13,673 17,039 18,232 15,891 20,277 25,591
Total Preferred & Common Equity		 7,289 7,957 9,285 10,822 13,673 17,039 18,232 15,891 20,277 25,591
Preferred Stock		 - - - 494 494 494 494 494 494 0.00
Total Common Equity		 7,289 7,957 1,282 10,328 13,179 16,560 17,753 15,412 19,797 25,591
Common Stock		 1,802 1,883 - 2,062 2,158 2,258 2,357 2,478 2,598 2,731
Retained Earnings		 4,687 5,140 - 8,387 10,680 13,355 15,340 15,721 18,801 24,283
Accumulated Other Comprehensive Income / (Loss)		 800 933 1,282 -121 342 947 56 -2,788 -1,602 -1,423

Quarterly Balance Sheets for Progressive

This table presents Progressive's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Total Assets		 75,524 75,465 80,407 82,945 85,653 88,691 94,128 97,893 105,203 105,745
Cash and Due from Banks		 351 204 274 164 124 85 155 90 136 143
Restricted Cash		 14 17 15 16 15 15 13 12 11 11
Time Deposits Placed and Other Short-Term Investments		 4,238 2,862 2,524 1,494 1,795 1,790 1,327 733 757 615
Trading Account Securities		 48,093 50,687 54,162 57,771 60,075 64,209 67,711 71,622 78,643 79,635
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
Accrued Investment Income		 217 283 300 354 378 438 464 564 560 594
Premises and Equipment, Net		 1,067 1,034 949 989 920 881 756 714 689 790
Unearned Premiums Asset		 17,542 16,545 18,297 18,033 17,974 17,302 19,406 19,717 20,241 19,483
Deferred Acquisition Cost		 1,585 1,544 1,627 1,686 1,732 1,687 1,818 1,938 2,032 1,961
Other Assets		 2,097 2,290 2,260 2,438 2,640 2,284 2,478 2,503 2,134 1,559
Total Liabilities & Shareholders' Equity		 75,524 75,465 80,407 82,945 85,653 88,691 94,128 97,893 105,203 105,745
Total Liabilities		 60,748 59,574 63,539 66,234 68,257 68,414 72,317 74,553 78,043 80,154
Other Short-Term Payables		 5,932 5,533 6,279 6,524 7,031 7,002 7,689 7,376 8,317 10,346
Long-Term Debt		 6,387 6,388 6,389 6,887 6,888 6,889 6,890 6,891 6,892 6,893
Claims and Claim Expense		 30,632 30,359 31,026 32,753 33,577 34,389 34,831 36,605 38,062 39,057
Unearned Premiums Liability		 17,797 17,294 19,844 20,070 20,762 20,134 22,907 23,680 24,773 23,858
Total Equity & Noncontrolling Interests		 14,776 15,891 16,868 16,711 17,395 20,277 21,811 23,340 27,159 25,591
Total Preferred & Common Equity		 14,776 15,891 16,868 16,711 17,395 20,277 21,811 23,340 27,159 25,591
Preferred Stock		 494 494 494 494 494 494 0.00 0.00 0.00 0.00
Total Common Equity		 14,297 15,412 16,389 16,232 16,916 19,797 21,825 23,354 27,173 25,591
Common Stock		 2,425 2,478 2,493 2,521 2,563 2,598 2,614 2,646 2,682 2,731
Retained Earnings		 14,988 15,721 16,080 16,350 17,381 18,801 21,021 22,410 24,632 24,283
Accumulated Other Comprehensive Income / (Loss)		 -3,115 -2,788 -2,184 -2,640 -3,028 -1,602 -1,810 -1,702 -141 -1,423

Annual Metrics and Ratios for Progressive

This table displays calculated financial ratios and metrics derived from Progressive's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics		 - - - - - - - - - -
Revenue Growth		 7.46% 12.46% 14.54% 19.21% 22.07% 9.85% 11.31% 3.97% 25.27% 21.43%
EBITDA Growth		 4.13% -19.19% 40.98% 40.59% 58.94% 42.24% -40.21% -74.28% 334.75% 109.69%
EBIT Growth		 0.64% -23.15% 45.59% 47.91% 63.11% 43.21% -43.03% -78.10% 431.89% 118.45%
NOPAT Growth		 1.52% -18.71% 51.16% 64.01% 51.85% 43.33% -41.26% -78.45% 440.58% 117.27%
Net Income Growth		 1.52% -18.71% 51.16% 64.01% 51.85% 43.33% -41.26% -78.45% 440.58% 117.27%
EPS Growth		 0.00% -18.14% 54.55% 62.50% 52.04% 43.75% -41.41% -79.15% 457.63% 118.85%
Operating Cash Flow Growth		 32.88% 19.18% 37.48% 67.29% -0.37% 10.28% 12.40% -11.76% 55.39% 42.06%
Free Cash Flow Firm Growth		 -100.41% -1.75% 37,454.45% -198.59% 104.35% 41.29% 68.50% -40.75% -162.53% 421.44%
Invested Capital Growth		 15.05% 10.77% -210.55% 220.53% 18.55% 22.55% 3.10% -3.68% 21.93% 19.58%
Revenue Q/Q Growth		 1.05% 3.21% 3.86% 3.49% 8.23% 1.11% 1.85% 2.00% 5.85% 4.72%
EBITDA Q/Q Growth		 0.09% 1.75% 6.80% -6.84% 32.95% 7.70% -19.21% -18.65% 41.86% 3.85%
EBIT Q/Q Growth		 -1.26% 1.52% 7.83% -7.30% 34.92% 7.97% -21.00% -16.24% 43.16% 4.62%
NOPAT Q/Q Growth		 -1.54% 4.78% 12.87% -10.90% 25.74% 11.97% -17.73% -15.79% 42.39% 4.55%
Net Income Q/Q Growth		 -1.54% 4.78% 12.87% -10.90% 25.74% 11.97% -17.73% -15.79% 42.39% 4.55%
EPS Q/Q Growth		 -2.71% 5.39% 13.81% -10.89% 25.61% 12.20% -17.97% -15.71% 42.73% 4.65%
Operating Cash Flow Q/Q Growth		 2.89% 13.47% 2.09% 9.58% 0.72% 6.46% -12.37% 7.50% 16.50% 3.92%
Free Cash Flow Firm Q/Q Growth		 65.59% 25.08% 69,788.98% -24,464.83% 219.94% 331.73% -35.23% -50.06% -160.03% 290.84%
Invested Capital Q/Q Growth		 -1.48% -1.13% -197.80% -3.11% -2.38% -4.46% -1.39% 5.27% 11.87% -4.60%
Profitability Metrics		 - - - - - - - - - -
EBITDA Margin		 10.43% 7.49% 9.22% 10.88% 14.16% 18.34% 9.85% 2.44% 8.46% 14.60%
EBIT Margin		 9.23% 6.31% 8.02% 9.94% 13.29% 17.32% 8.87% 1.87% 7.93% 14.27%
Profit (Net Income) Margin		 6.28% 4.54% 5.99% 8.24% 10.25% 13.37% 7.06% 1.46% 6.31% 11.29%
Tax Burden Percent		 68.03% 71.88% 74.72% 82.85% 77.13% 79.53% 79.59% 78.31% 79.59% 79.16%
Interest Burden Percent		 100.00% 100.11% 100.00% 100.00% 100.00% 97.06% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate		 31.97% 28.12% 25.28% 17.15% 22.87% 20.47% 20.41% 21.69% 20.41% 20.84%
Return on Invested Capital (ROIC)		 13.30% 9.59% 0.00% 199.35% 23.59% 28.00% 14.71% 3.18% 15.79% 28.43%
ROIC Less NNEP Spread (ROIC-NNEP)		 13.30% 9.59% 0.00% 199.35% 23.59% 28.00% 14.71% 3.18% 15.79% 28.43%
Return on Net Nonoperating Assets (RNNOA)		 4.41% 3.47% 0.00% -158.46% 8.34% 8.87% 4.29% 1.05% 5.80% 8.54%
Return on Equity (ROE)		 17.71% 13.06% 31.25% 40.88% 31.92% 36.88% 19.00% 4.23% 21.58% 36.98%
Cash Return on Invested Capital (CROIC)		 -0.70% -0.63% 0.00% -166.00% 6.61% 7.74% 11.65% 6.93% -3.98% 10.60%
Operating Return on Assets (OROA)		 6.88% 4.65% 12.69% 13.51% 10.17% 12.42% 6.23% 1.26% 5.97% 11.02%
Return on Assets (ROA)		 4.68% 3.34% 9.48% 11.19% 7.84% 9.59% 4.96% 0.99% 4.76% 8.72%
Return on Common Equity (ROCE)		 17.15% 12.29% 28.24% 37.02% 30.09% 35.45% 18.49% 4.11% 21.01% 36.59%
Return on Equity Simple (ROE_SIMPLE)		 17.84% 13.29% 17.21% 24.22% 29.11% 33.48% 18.38% 4.54% 19.25% 33.14%
Net Operating Profit after Tax (NOPAT)		 1,301 1,057 1,598 2,621 3,980 5,705 3,351 722 3,903 8,480
NOPAT Margin		 6.28% 4.54% 5.99% 8.24% 10.25% 13.37% 7.06% 1.46% 6.31% 11.29%
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%
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%
Operating Expenses to Revenue		 90.77% 93.69% 91.98% 90.06% 86.71% 82.68% 91.13% 98.13% 92.07% 85.73%
Earnings before Interest and Taxes (EBIT)		 1,912 1,469 2,139 3,164 5,160 7,390 4,210 922 4,904 10,713
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 2,161 1,746 2,461 3,460 5,500 7,823 4,678 1,203 5,230 10,967
Valuation Ratios		 - - - - - - - - - -
Price to Book Value (P/BV)		 2.04 2.13 21.43 2.92 2.87 3.23 3.34 4.79 4.59 5.38
Price to Tangible Book Value (P/TBV)		 2.34 2.40 21.43 3.14 3.02 3.36 3.45 4.79 4.59 5.38
Price to Revenue (P/Rev)		 0.72 0.73 1.03 0.95 0.97 1.26 1.25 1.49 1.47 1.83
Price to Earnings (P/E)		 11.73 16.47 17.25 11.62 9.59 9.43 17.84 106.14 23.51 16.27
Dividend Yield		 2.70% 3.04% 1.44% 2.18% 4.35% 0.44% 1.87% 1.51% 0.26% 0.49%
Earnings Yield		 8.52% 6.07% 5.80% 8.61% 10.43% 10.60% 5.60% 0.94% 4.25% 6.15%
Enterprise Value to Invested Capital (EV/IC)		 1.70 1.76 0.00 2.28 2.33 2.65 2.79 3.48 3.55 4.43
Enterprise Value to Revenue (EV/Rev)		 0.86 0.87 1.04 1.11 1.10 1.39 1.36 1.57 1.56 1.92
Enterprise Value to EBITDA (EV/EBITDA)		 8.25 11.67 11.25 10.16 7.76 7.59 13.79 64.48 18.42 13.12
Enterprise Value to EBIT (EV/EBIT)		 9.32 13.87 12.95 11.12 8.27 8.04 15.32 84.13 19.65 13.43
Enterprise Value to NOPAT (EV/NOPAT)		 13.70 19.28 17.33 13.42 10.73 10.41 19.25 107.43 24.68 16.96
Enterprise Value to Operating Cash Flow (EV/OCF)		 7.77 7.46 7.37 5.60 6.82 8.60 8.31 11.33 9.05 9.51
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 1.07 0.00 38.28 37.68 24.29 49.31 0.00 45.49
Leverage & Solvency		 - - - - - - - - - -
Debt to Equity		 0.35 0.37 0.00 0.40 0.32 0.32 0.27 0.40 0.34 0.27
Long-Term Debt to Equity		 0.35 0.37 0.00 0.40 0.32 0.32 0.27 0.40 0.34 0.27
Financial Leverage		 0.33 0.36 -1.12 -0.79 0.35 0.32 0.29 0.33 0.37 0.30
Leverage Ratio		 3.79 3.91 3.30 3.65 4.07 3.85 3.83 4.30 4.54 4.24
Compound Leverage Factor		 3.79 3.91 3.30 3.65 4.07 3.73 3.83 4.30 4.54 4.24
Debt to Total Capital		 25.88% 27.17% 0.00% 28.53% 24.07% 24.05% 21.18% 28.67% 25.36% 21.22%
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%
Long-Term Debt to Total Capital		 25.88% 27.17% 0.00% 28.53% 24.07% 24.05% 21.18% 28.67% 25.36% 21.22%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 3.20% 2.70% 2.20% 2.14% 2.22% 1.82% 0.00%
Noncontrolling Interests to Total Capital		 4.44% 4.17% 28.20% 1.39% 1.23% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 69.67% 68.66% 71.80% 66.89% 71.99% 73.82% 76.75% 69.17% 72.87% 78.78%
Debt to EBITDA		 1.25 1.80 0.00 1.27 0.80 0.69 1.05 5.31 1.32 0.63
Net Debt to EBITDA		 1.15 1.67 0.00 1.25 0.76 0.68 1.00 2.75 0.96 0.56
Long-Term Debt to EBITDA		 1.25 1.80 0.00 1.27 0.80 0.69 1.05 5.31 1.32 0.63
Debt to NOPAT		 2.08 2.98 0.00 1.68 1.11 0.95 1.46 8.85 1.77 0.81
Net Debt to NOPAT		 1.91 2.76 0.00 1.65 1.05 0.93 1.40 4.58 1.28 0.72
Long-Term Debt to NOPAT		 2.08 2.98 0.00 1.68 1.11 0.95 1.46 8.85 1.77 0.81
Noncontrolling Interest Sharing Ratio		 3.17% 5.86% 9.66% 9.45% 5.73% 3.87% 2.71% 2.81% 2.65% 1.05%
Liquidity Ratios		 - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -68 -70 25,999 -25,632 1,115 1,576 2,655 1,573 -984 3,162
Operating Cash Flow to CapEx		 1,909.16% 1,308.76% 2,675.78% 2,449.26% 2,018.57% 3,425.40% 4,377.72% 2,664.98% 5,191.71% 7,268.75%
Free Cash Flow to Firm to Interest Expense		 -0.50 -0.49 169.82 -153.94 5.88 7.26 12.15 6.45 -3.67 11.33
Operating Cash Flow to Interest Expense		 16.86 19.39 24.54 37.75 33.01 31.82 35.51 28.07 39.71 54.19
Operating Cash Flow Less CapEx to Interest Expense		 15.98 17.91 23.62 36.21 31.37 30.89 34.70 27.02 38.95 53.44
Efficiency Ratios		 - - - - - - - - - -
Asset Turnover		 0.75 0.74 1.58 1.36 0.77 0.72 0.70 0.67 0.75 0.77
Fixed Asset Turnover		 20.74 21.04 0.00 0.00 33.11 36.78 42.33 45.47 64.59 89.88
Capital & Investment Metrics		 - - - - - - - - - -
Invested Capital		 10,462 11,589 -12,812 15,441 18,306 22,435 23,130 22,279 27,166 32,484
Invested Capital Turnover		 2.12 2.11 -43.65 24.20 2.30 2.09 2.08 2.17 2.50 2.52
Increase / (Decrease) in Invested Capital		 1,369 1,127 -24,401 28,253 2,865 4,129 696 -851 4,887 5,318
Enterprise Value (EV)		 17,819 20,382 27,700 35,169 42,699 59,380 64,506 77,568 96,340 143,841
Market Capitalization		 14,870 16,976 27,472 30,130 37,800 53,567 59,316 73,768 90,847 137,717
Book Value per Share		 $12.47 $13.70 $2.20 $17.71 $22.54 $28.28 $30.34 $26.34 $33.84 $43.68
Tangible Book Value per Share		 $10.86 $12.18 $2.20 $16.43 $21.38 $27.21 $29.37 $26.34 $33.84 $43.68
Total Capital		 10,462 11,589 1,786 15,441 18,306 22,435 23,130 22,279 27,166 32,484
Total Debt		 2,708 3,148 0.00 4,405 4,407 5,396 4,899 6,388 6,889 6,893
Total Long-Term Debt		 2,708 3,148 0.00 4,405 4,407 5,396 4,899 6,388 6,889 6,893
Net Debt		 2,484 2,922 -275 4,330 4,180 5,320 4,697 3,306 4,999 6,124
Capital Expenditures (CapEx)		 120 209 140 257 310 202 177 257 205 208
Net Nonoperating Expense (NNE)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)		 2,708 3,148 -14,598 4,405 4,407 5,396 4,899 6,388 6,889 6,893
Total Depreciation and Amortization (D&A)		 249 277 322 297 339 433 468 281 326 254
Earnings Adjustments		 - - - - - - - - - -
Adjusted Basic Earnings per Share		 $2.16 $1.77 $2.74 $4.45 $6.75 $9.71 $5.69 $1.19 $6.61 $14.45
Adjusted Weighted Average Basic Shares Outstanding		 585.50M 581.70M 580.80M 582.40M 583.80M 584.90M 584.50M 584.40M 584.90M 585.50M
Adjusted Diluted Earnings per Share		 $2.15 $1.76 $2.72 $4.42 $6.72 $9.66 $5.66 $1.18 $6.58 $14.40
Adjusted Weighted Average Diluted Shares Outstanding		 589.20M 585M 585.70M 586.70M 587.20M 587.60M 587.10M 587.10M 587.50M 587.70M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $6.75 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 584.33M 580.80M 582.28M 583.90M 585.25M 585.75M 584.85M 585.34M 585.68M 586.21M
Normalized Net Operating Profit after Tax (NOPAT)		 1,301 1,057 1,598 2,621 3,980 5,705 3,351 898 3,903 8,480
Normalized NOPAT Margin		 6.28% 4.54% 5.99% 8.24% 10.25% 13.37% 7.06% 1.82% 6.31% 11.29%
Pre Tax Income Margin		 9.23% 6.31% 8.02% 9.94% 13.29% 16.82% 8.87% 1.87% 7.93% 14.27%
Debt Service Ratios		 - - - - - - - - - -
EBIT to Interest Expense		 14.06 10.43 13.97 19.00 27.20 34.06 19.26 3.78 18.30 38.40
NOPAT to Interest Expense		 9.56 7.50 10.44 15.74 20.98 26.29 15.33 2.96 14.56 30.39
EBIT Less CapEx to Interest Expense		 13.17 8.94 13.05 17.46 25.57 33.13 18.45 2.73 17.53 37.65
NOPAT Less CapEx to Interest Expense		 8.68 6.02 9.52 14.20 19.35 25.36 14.52 1.91 13.80 29.65
Payout Ratios		 - - - - - - - - - -
Dividend Payout Ratio		 31.03% 49.09% 24.74% 25.50% 41.96% 27.66% 112.61% 36.15% 7.10% 8.04%
Augmented Payout Ratio		 47.07% 67.30% 28.65% 28.52% 44.25% 29.61% 117.26% 39.20% 8.28% 8.20%

Quarterly Metrics and Ratios for Progressive

This table displays calculated financial ratios and metrics derived from Progressive's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics		 - - - - - - - - - -
Revenue Growth		 7.73% 7.77% 20.81% 33.45% 21.81% 25.48% 20.60% 18.16% 26.84% 20.12%
EBITDA Growth		 -24.70% -20.78% 22.77% 192.38% 646.47% 149.65% 386.25% 277.24% 103.59% 15.69%
EBIT Growth		 2.52% -14.84% 42.08% 168.52% 889.61% 144.22% 430.29% 326.99% 108.82% 18.54%
NOPAT Growth		 4.73% -14.07% 42.69% 177.60% 803.55% 140.46% 420.52% 322.32% 108.10% 18.51%
Net Income Growth		 4.73% -14.07% 42.69% 163.62% 803.55% 140.46% 420.52% 322.32% 108.10% 18.51%
EPS Growth		 5.26% -13.58% 44.23% 160.64% 845.00% 140.71% 425.33% 335.09% 110.05% 18.99%
Operating Cash Flow Growth		 -14.50% 105.66% -2.11% 68.18% 68.67% 162.10% 72.91% 39.74% 34.83% 23.40%
Free Cash Flow Firm Growth		 1,569.06% 529.41% 467.93% -176.36% -182.67% -272.72% -596.32% -326.52% -272.11% -2.18%
Invested Capital Growth		 -9.77% -3.68% -0.76% 7.07% 14.74% 21.93% 23.40% 28.11% 40.23% 19.58%
Revenue Q/Q Growth		 11.01% 5.42% 6.21% 7.36% 1.33% 8.60% 2.09% 5.19% 8.77% 2.84%
EBITDA Q/Q Growth		 136.06% 430.58% -42.94% -17.75% 191.35% 77.45% 14.60% -36.19% 57.24% 0.83%
EBIT Q/Q Growth		 122.41% 619.44% -45.93% -21.41% 223.66% 77.54% 17.86% -36.72% 58.29% 0.78%
NOPAT Q/Q Growth		 127.88% 566.32% -45.80% -22.88% 224.64% 77.33% 17.29% -37.43% 59.96% 0.99%
Net Income Q/Q Growth		 122.86% 566.32% -45.80% -22.88% 224.64% 77.33% 17.29% -37.43% 59.96% 0.99%
EPS Q/Q Growth		 121.28% 600.00% -46.43% -24.00% 231.58% 78.31% 16.91% -37.06% 60.08% 1.01%
Operating Cash Flow Q/Q Growth		 45.89% -54.14% 163.50% -4.59% 46.32% -28.73% 73.77% -22.89% 41.18% -34.77%
Free Cash Flow Firm Q/Q Growth		 52.12% -30.57% -62.62% -293.49% -64.69% -45.06% -7.36% -66.28% -43.68% 60.17%
Invested Capital Q/Q Growth		 -3.97% 5.27% 4.39% 1.46% 2.90% 11.87% 5.65% 5.33% 12.64% -4.60%
Profitability Metrics		 - - - - - - - - - -
EBITDA Margin		 1.56% 7.84% 4.34% 3.32% 9.55% 15.61% 17.48% 10.60% 15.33% 15.03%
EBIT Margin		 1.12% 7.65% 3.89% 2.85% 9.10% 14.88% 17.12% 10.30% 14.99% 14.69%
Profit (Net Income) Margin		 0.98% 6.17% 3.15% 2.26% 7.24% 11.82% 13.58% 8.07% 11.88% 11.66%
Tax Burden Percent		 87.09% 80.66% 80.79% 79.27% 79.51% 79.42% 79.30% 78.41% 79.24% 79.40%
Interest Burden Percent		 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate		 12.91% 19.34% 19.21% 20.73% 20.49% 20.58% 20.70% 21.59% 20.76% 20.60%
Return on Invested Capital (ROIC)		 2.12% 13.41% 6.98% 5.51% 18.61% 29.57% 33.85% 20.27% 29.20% 29.36%
ROIC Less NNEP Spread (ROIC-NNEP)		 2.12% 13.41% 6.98% 5.51% 18.61% 29.57% 33.85% 20.27% 29.20% 29.36%
Return on Net Nonoperating Assets (RNNOA)		 0.72% 4.44% 2.63% 2.26% 7.68% 10.85% 11.62% 6.97% 9.03% 8.82%
Return on Equity (ROE)		 2.83% 17.85% 9.61% 7.77% 26.29% 40.42% 45.47% 27.24% 38.23% 38.19%
Cash Return on Invested Capital (CROIC)		 14.12% 6.93% 4.43% 0.81% -1.66% -3.98% 1.32% 0.99% -5.68% 10.60%
Operating Return on Assets (OROA)		 0.73% 5.15% 2.61% 2.03% 6.60% 11.21% 12.71% 7.69% 11.26% 11.35%
Return on Assets (ROA)		 0.64% 4.15% 2.11% 1.61% 5.25% 8.91% 10.08% 6.03% 8.92% 9.01%
Return on Common Equity (ROCE)		 2.75% 17.35% 9.33% 7.54% 25.51% 39.35% 44.92% 26.92% 37.83% 37.79%
Return on Equity Simple (ROE_SIMPLE)		 5.80% 0.00% 5.07% 10.43% 15.76% 0.00% 26.53% 29.56% 29.87% 0.00%
Net Operating Profit after Tax (NOPAT)		 124 827 448 345 1,121 1,988 2,331 1,459 2,333 2,357
NOPAT Margin		 0.98% 6.17% 3.15% 2.26% 7.24% 11.82% 13.58% 8.07% 11.88% 11.66%
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%
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%
Operating Expenses to Revenue		 98.88% 92.35% 96.11% 97.15% 90.90% 85.12% 82.88% 89.70% 85.01% 85.31%
Earnings before Interest and Taxes (EBIT)		 143 1,025 554 436 1,410 2,504 2,940 1,860 2,945 2,968
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 198 1,052 617 508 1,480 2,625 3,002 1,916 3,012 3,037
Valuation Ratios		 - - - - - - - - - -
Price to Book Value (P/BV)		 4.71 4.79 5.07 4.74 4.79 4.59 5.54 5.21 5.47 5.38
Price to Tangible Book Value (P/TBV)		 4.82 4.79 5.07 4.74 4.79 4.59 5.54 5.21 5.47 5.38
Price to Revenue (P/Rev)		 1.39 1.49 1.60 1.38 1.39 1.47 1.87 1.80 2.07 1.83
Price to Earnings (P/E)		 81.05 106.14 100.31 44.89 29.91 23.51 21.06 17.72 18.38 16.27
Dividend Yield		 1.65% 1.51% 0.28% 0.30% 0.29% 0.26% 0.51% 0.51% 0.45% 0.49%
Earnings Yield		 1.23% 0.94% 1.00% 2.23% 3.34% 4.25% 4.75% 5.64% 5.44% 6.15%
Enterprise Value to Invested Capital (EV/IC)		 3.29 3.48 3.75 3.50 3.56 3.55 4.40 4.22 4.54 4.43
Enterprise Value to Revenue (EV/Rev)		 1.44 1.57 1.68 1.48 1.48 1.56 1.95 1.89 2.16 1.92
Enterprise Value to EBITDA (EV/EBITDA)		 47.06 64.48 64.64 34.35 23.44 18.42 16.57 14.14 14.63 13.12
Enterprise Value to EBIT (EV/EBIT)		 63.23 84.13 80.21 38.29 25.22 19.65 17.35 14.66 15.09 13.43
Enterprise Value to NOPAT (EV/NOPAT)		 81.17 107.43 101.85 47.38 31.53 24.68 21.83 18.50 19.05 16.96
Enterprise Value to Operating Cash Flow (EV/OCF)		 10.92 11.33 12.82 10.67 9.46 9.05 10.16 9.56 10.62 9.51
Enterprise Value to Free Cash Flow (EV/FCFF)		 22.09 49.31 84.22 446.10 0.00 0.00 368.59 480.08 0.00 45.49
Leverage & Solvency		 - - - - - - - - - -
Debt to Equity		 0.43 0.40 0.38 0.41 0.40 0.34 0.32 0.30 0.25 0.27
Long-Term Debt to Equity		 0.43 0.40 0.38 0.41 0.40 0.34 0.32 0.30 0.25 0.27
Financial Leverage		 0.34 0.33 0.38 0.41 0.41 0.37 0.34 0.34 0.31 0.30
Leverage Ratio		 4.44 4.30 4.55 4.82 5.01 4.54 4.51 4.52 4.28 4.24
Compound Leverage Factor		 4.44 4.30 4.55 4.82 5.01 4.54 4.51 4.52 4.28 4.24
Debt to Total Capital		 30.18% 28.67% 27.47% 29.18% 28.36% 25.36% 24.01% 22.79% 20.24% 21.22%
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%
Long-Term Debt to Total Capital		 30.18% 28.67% 27.47% 29.18% 28.36% 25.36% 24.01% 22.79% 20.24% 21.22%
Preferred Equity to Total Capital		 2.33% 2.22% 2.12% 2.09% 2.03% 1.82% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 67.55% 69.17% 70.47% 68.78% 69.66% 72.87% 76.04% 77.25% 79.80% 78.78%
Debt to EBITDA		 4.32 5.31 4.74 2.86 1.87 1.32 0.90 0.76 0.65 0.63
Net Debt to EBITDA		 1.21 2.75 2.65 2.17 1.34 0.96 0.71 0.67 0.57 0.56
Long-Term Debt to EBITDA		 4.32 5.31 4.74 2.86 1.87 1.32 0.90 0.76 0.65 0.63
Debt to NOPAT		 7.45 8.85 7.47 3.95 2.51 1.77 1.19 1.00 0.85 0.81
Net Debt to NOPAT		 2.08 4.58 4.18 2.99 1.81 1.28 0.93 0.88 0.74 0.72
Long-Term Debt to NOPAT		 7.45 8.85 7.47 3.95 2.51 1.77 1.19 1.00 0.85 0.81
Noncontrolling Interest Sharing Ratio		 2.87% 2.81% 2.87% 2.96% 2.98% 2.65% 1.20% 1.16% 1.05% 1.05%
Liquidity Ratios		 - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 2,417 1,678 627 -1,213 -1,998 -2,898 -3,112 -5,175 -7,435 -2,962
Operating Cash Flow to CapEx		 1,951.20% 3,320.71% 6,296.92% 3,546.28% 11,360.47% 3,476.46% 9,069.38% 12,757.03% 12,132.89% 3,078.10%
Free Cash Flow to Firm to Interest Expense		 38.30 26.38 9.91 -18.47 -28.67 -41.82 -44.71 -74.35 -106.36 -42.37
Operating Cash Flow to Interest Expense		 32.13 14.62 38.70 35.57 49.06 35.17 60.85 46.92 65.96 43.02
Operating Cash Flow Less CapEx to Interest Expense		 30.48 14.18 38.08 34.57 48.63 34.15 60.18 46.55 65.41 41.63
Efficiency Ratios		 - - - - - - - - - -
Asset Turnover		 0.65 0.67 0.67 0.71 0.73 0.75 0.74 0.75 0.75 0.77
Fixed Asset Turnover		 43.45 45.47 50.47 52.66 58.81 64.59 75.97 79.35 89.16 89.88
Capital & Investment Metrics		 - - - - - - - - - -
Invested Capital		 21,164 22,279 23,258 23,598 24,283 27,166 28,701 30,231 34,051 32,484
Invested Capital Turnover		 2.17 2.17 2.22 2.44 2.57 2.50 2.49 2.51 2.46 2.52
Increase / (Decrease) in Invested Capital		 -2,293 -851 -179 1,559 3,119 4,887 5,443 6,633 9,768 5,318
Enterprise Value (EV)		 69,594 77,568 87,131 82,617 86,410 96,340 126,278 127,653 154,549 143,841
Market Capitalization		 67,316 73,768 83,060 76,910 80,962 90,847 120,883 121,598 148,560 137,717
Book Value per Share		 $24.44 $26.34 $28.00 $27.73 $28.90 $33.84 $37.28 $39.87 $46.40 $43.68
Tangible Book Value per Share		 $23.90 $26.34 $28.00 $27.73 $28.90 $33.84 $37.28 $39.87 $46.40 $43.68
Total Capital		 21,164 22,279 23,258 23,598 24,283 27,166 28,701 30,231 34,051 32,484
Total Debt		 6,387 6,388 6,389 6,887 6,888 6,889 6,890 6,891 6,892 6,893
Total Long-Term Debt		 6,387 6,388 6,389 6,887 6,888 6,889 6,890 6,891 6,892 6,893
Net Debt		 1,785 3,306 3,577 5,213 4,954 4,999 5,395 6,056 5,988 6,124
Capital Expenditures (CapEx)		 104 28 39 66 30 70 47 26 38 98
Net Nonoperating Expense (NNE)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)		 6,387 6,388 6,389 6,887 6,888 6,889 6,890 6,891 6,892 6,893
Total Depreciation and Amortization (D&A)		 56 26 63 72 69 122 62 55 67 69
Earnings Adjustments		 - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.20 $1.40 $0.75 $0.57 $1.90 $3.39 $3.95 $2.49 $3.98 $4.03
Adjusted Weighted Average Basic Shares Outstanding		 584.50M 584.40M 584.90M 584.90M 584.80M 584.90M 585.40M 585.40M 585.60M 585.50M
Adjusted Diluted Earnings per Share		 $0.20 $1.40 $0.75 $0.57 $1.89 $3.37 $3.94 $2.48 $3.97 $4.01
Adjusted Weighted Average Diluted Shares Outstanding		 587.10M 587.10M 587M 587M 587.50M 587.50M 587.30M 587.40M 587.60M 587.70M
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
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 585.07M 585.34M 585.37M 585.33M 585.04M 585.68M 585.70M 585.67M 585.81M 586.21M
Normalized Net Operating Profit after Tax (NOPAT)		 124 827 448 345 1,121 1,988 2,331 1,459 2,333 2,357
Normalized NOPAT Margin		 0.98% 6.17% 3.15% 2.26% 7.24% 11.82% 13.58% 8.07% 11.88% 11.66%
Pre Tax Income Margin		 1.12% 7.65% 3.89% 2.85% 9.10% 14.88% 17.12% 10.30% 14.99% 14.69%
Debt Service Ratios		 - - - - - - - - - -
EBIT to Interest Expense		 2.26 16.12 8.76 6.63 20.23 36.13 42.24 26.73 42.13 42.46
NOPAT to Interest Expense		 1.97 13.00 7.08 5.26 16.09 28.69 33.50 20.96 33.38 33.71
EBIT Less CapEx to Interest Expense		 0.61 15.68 8.14 5.63 19.80 35.12 41.57 26.36 41.59 41.06
NOPAT Less CapEx to Interest Expense		 0.32 12.56 6.46 4.25 15.66 27.68 32.83 20.59 32.84 32.31
Payout Ratios		 - - - - - - - - - -
Dividend Payout Ratio		 132.65% 36.15% 30.49% 15.50% 9.75% 7.10% 12.30% 10.18% 8.53% 8.04%
Augmented Payout Ratio		 139.40% 39.20% 33.56% 17.19% 11.48% 8.28% 13.16% 10.88% 8.91% 8.20%

Frequently Asked Questions About Progressive's Financials

When does Progressive's fiscal year end?

According to the most recent income statement we have on file, Progressive's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Progressive's net income changed over the last 9 years?

Progressive's net income appears to be on an upward trend, with a most recent value of $8.48 billion in 2024, rising from $1.30 billion in 2015. The previous period was $3.90 billion in 2023.

How has Progressive revenue changed over the last 9 years?

Over the last 9 years, Progressive's total revenue changed from $20.72 billion in 2015 to $75.09 billion in 2024, a change of 262.5%.

How much debt does Progressive have?

Progressive's total liabilities were at $80.15 billion at the end of 2024, a 17.2% increase from 2023, and a 263.3% increase since 2015.

How much cash does Progressive have?

In the past 9 years, Progressive's cash and equivalents has ranged from $0.00 in 2017 to $226.20 million in 2019, and is currently $143 million as of their latest financial filing in 2024.

How has Progressive's book value per share changed over the last 9 years?

Over the last 9 years, Progressive's book value per share changed from 12.47 in 2015 to 43.68 in 2024, a change of 250.3%.

Remove Ads

Related Companies

This page (NYSE:PGR) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners
[Action Required] Claim Your FREE IRS Loophole Guide
This shouldn't surprise anyone who's been paying attention, but... Pres. Trump may be about to unleash the ...
Colonial Metals | Sponsored
Get Your Bank Account “Fed Invasion” Ready with THESE 4 Simple Steps
Starting as soon as a few months from now, the United States government will make a sweeping change to bank ac...
Weiss Ratings | Sponsored
The Trump Dump is starting; Get out of stocks now?
The first 365 days of the Trump presidency… Will be the best time to get rich in American history.
Paradigm Press | Sponsored
Elon Musk Confirms: Tesla’s Optimus is Replacing Workers… and Heading to Mars
Elon Musk just confirmed Tesla’s robot will go to Mars. But on Earth, it may trigger a trillion-dollar tech sh...
InvestorPlace | Sponsored
America’s Retirement Accounts Are at Risk—Here’s Why
When Trump took office in 2017, gold was just $1,100 an ounce. By the time he left, it had soared to $1,839. ...
Premier Gold Co | Sponsored
Collect $7k per month from Tesla’s SECRET dividend
Tesla doesn't pay a traditional dividend.... But I just discovered a secret backdoor to collect a secret 69...
Investors Alley | Sponsored
Trump to redistribute trillions of dollars
Trump’s Final Reset Inside the shocking plot to re-engineer America’s financial system…and why you need to ...
Porter & Company | Sponsored
URGENT: This Altcoin Opportunity Won’t Wait – Act Now
My friends Joel and Adam have a simple motto: "For us, it's always a bull market." That’s because their 92%...
Crypto Swap Profits | Sponsored