Company logo

PGR - The Progressive Corporation

NYSE -> Financial Services -> Insurance—Property & Casualty
Mayfield, United States
Type: Equity

PGR price evolution
PGR
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 1 May 2023
Current assets
Cash $99.6 $138.4 $179.5 $288.6
Short term investments
Net receivables $17301.9 $17974.2 $18033.1 $18297.2
Inventory
Total current assets
Long term investments
Property, plant & equipment $880.8 $919.8 $989 $949
Goodwill & intangible assets $302.8 $305.7 $308.8
Total noncurrent assets
Total investments $65998.6 $61870.5 $59265.6 $56686.4
Total assets $88690.8 $85652.6 $82945.2 $80407.1
Current liabilities
Accounts payable $7002.2 $7030.7 $6524 $6278.7
Deferred revenue $20133.7 $20761.7 $20070.1 $19844.3
Short long term debt
Total current liabilities $7002.2 $7030.7 $6524 $6278.7
Long term debt $6888.6 $6887.6 $6886.5 $6389.3
Total noncurrent liabilities
Total debt $6888.6 $6887.6 $6886.5 $6389.3
Total liabilities $68413.7 $68257.3 $66233.9 $63538.7
Shareholders' equity
Retained earnings $18800.5 $17380.9 $16350.4 $16080.1
Other shareholder equity -$1615.7 -$3042.4 -$2654 $16868.4
Total shareholder equity $20277.1 $17395.3 $16711.3 $16868.4
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $99.6 $203.5 $202.1 $76.5
Short term investments
Net receivables $17301.9 $16544.5 $14837.6 $12547.6
Inventory
Total current assets
Long term investments
Property, plant & equipment $880.8 $1164.5 $1137.3 $1106
Goodwill & intangible assets $314.2 $570 $624.1
Total noncurrent assets
Total investments $65998.6 $53548.3 $51514.1 $47530.3
Total assets $88690.8 $75465 $71132.3 $64098.3
Current liabilities
Accounts payable $7002.2 $5395.6 $6069.1 $7650.3
Deferred revenue $20133.7 $17293.6 $15615.8 $13437.5
Short long term debt
Total current liabilities $7002.2 $5532.8 $6069.1 $8151
Long term debt $6888.6 $6388.3 $4898.8 $5396.1
Total noncurrent liabilities
Total debt $6888.6 $6388.3 $4898.8 $5396.1
Total liabilities $68413.7 $59574 $52900.7 $47059.7
Shareholders' equity
Retained earnings $18800.5 $15721.2 $15339.7 $13354.9
Other shareholder equity -$1615.7 $15891 $40.7 $931.7
Total shareholder equity $20277.1 $15891 $18231.6 $17038.6
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 31 Mar 2023
Revenue
Total revenue $16883.8 $15553.4 $15347.4 $14303.2
Cost of revenue $10624
Gross Profit $3679.2
Operating activities
Research & development
Selling, general & administrative $2973.7
Total operating expenses $14310.7 $14073.5 $14846 $3061.5
Operating income $617.7
Income from continuing operations
EBIT $617.7
Income tax expense $515.6 $288.9 $90.3 $106.5
Interest expense -$69.7 -$69.7 -$65.7 $63.3
Net income
Net income $1977.4 $1110.9 $335.9 $447.9
Income (for common shares) $440.6
(in millions $) 31 Jan 2024 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $62082.3 $49610.7 $42658.1
Cost of revenue $38122.7 $26199.2
Gross Profit $11488 $16458.9
Operating activities
Research & development
Selling, general & administrative $9776.6 $8843.2
Total operating expenses $56910.2 $10322.4 $9068.7
Operating income $1165.6 $7390.2
Income from continuing operations
EBIT $1165.6 $7390.2
Income tax expense $1001.3 $200.6 $1468.6
Interest expense -$268.4 $243.5 $217
Net income
Net income $3864.8 $721.5 $5704.6
Income (for common shares) $694.6 $5677.7
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $1987.8 $1121.3 $345.4 $447.9
Operating activities
Depreciation $76.3 $74.3 $75.7 $73.4
Business acquisitions & disposals
Stock-based compensation $34.6 $42.9 $27.9 $15.9
Total cash flows from operations $2437.3 $3419.5 $2337 $2449.5
Investing activities
Capital expenditures -$69.9 -$30.1 -$65.9 -$38.9
Investments -$2063.5 -$3241.3 -$3026.3 -$2295.5
Total cash flows from investing -$2346.3 -$3352.1 -$2867 -$2277.2
Financing activities
Dividends paid -$58.5 -$58.5 -$58.5 -$58.5
Sale and purchase of stock -$60.9 -$39.7 -$7.4 -$32.7
Net borrowings $496.3
Total cash flows from financing -$129.8 -$108.5 $420.9 -$104.6
Effect of exchange rate
Change in cash and equivalents -$38.8 -$41.1 -$109.1 $67.7
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $3902.4 $721.5 $3350.9 $5704.6
Operating activities
Depreciation $299.7 $336.6 $337.4 $331.8
Business acquisitions & disposals -$313.2
Stock-based compensation $121.3 $122.7 $100.7 $89.4
Total cash flows from operations $10643.3 $6848.8 $7761.7 $6905.6
Investing activities
Capital expenditures -$204.8 -$256.9 -$177.3 -$201.6
Investments -$10626.6 -$7521.5 -$2677.2 -$5999.7
Total cash flows from investing -$10842.6 -$7956.2 -$3119.8 -$6117.7
Financing activities
Dividends paid -$234 -$234 -$3746.5 -$1551
Sale and purchase of stock -$140.7 -$99 -$223 -$104.3
Net borrowings $496.3 $1486 -$520 $986.3
Total cash flows from financing $78 $1126.2 -$4516.3 -$938.8
Effect of exchange rate
Change in cash and equivalents -$121.3 $18.8 $125.6 -$150.9
Fundamentals
Market cap $125.66B
Enterprise value $132.45B
Shares outstanding 585.30M
Revenue $62.09B
EBITDA N/A
EBIT N/A
Net Income $3.87B
Revenue Q/Q 25.35%
Revenue Y/Y N/A
P/E ratio 32.45
EV/Sales 2.13
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 2.02
P/B ratio 5.74
Book/Share 37.40
Cash/Share 0.17
EPS $6.62
ROA 4.59%
ROE 21.74%
Debt/Equity 3.37
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A