Financhill
Buy
60

PGR Quote, Financials, Valuation and Earnings

Last price:
$287.1800
Seasonality move :
3.99%
Day range:
$280.6900 - $284.4400
52-week range:
$201.3400 - $292.9900
Dividend yield:
1.73%
P/E ratio:
19.13x
P/S ratio:
2.12x
P/B ratio:
5.74x
Volume:
1.9M
Avg. volume:
3.4M
1-year change:
31.62%
Market cap:
$166.3B
Revenue:
$75.3B
EPS (TTM):
$14.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $42.6B $47.7B $49.6B $62.1B $75.3B
Revenue Growth (YoY) 9.34% 11.82% 4.01% 25.2% 21.36%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -$225M -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $217M $218.6M $244M $268M $279M
EBT. Incl. Unusual Items $7.2B $4.2B $922M $4.9B $10.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $859.1M $200M $1B $2.2B
Net Income to Company $5.7B $3.4B $722M $3.9B $8.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.7B $3.4B $722M $3.9B $8.5B
 
Basic EPS (Cont. Ops) $9.71 $5.69 $1.19 $6.61 $14.45
Diluted EPS (Cont. Ops) $9.66 $5.66 $1.18 $6.58 $14.40
Weighted Average Basic Share $584.9M $584.5M $584.4M $584.9M $585.5M
Weighted Average Diluted Share $587.6M $587.1M $587.1M $587.5M $587.7M
 
EBITDA -- -- -- -- --
EBIT $7.4B $4.4B $1.2B $5.2B $11B
 
Revenue (Reported) $42.6B $47.7B $49.6B $62.1B $75.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.4B $4.4B $1.2B $5.2B $11B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4B $11.8B $14.3B $17.2B $20.4B
Revenue Growth (YoY) 22.77% 3.46% 20.8% 20.56% 18.36%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $56.4M $54.3M $63.3M $70M $70M
EBT. Incl. Unusual Items $1.9B $390.2M $554.4M $2.9B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $387.9M $76.3M $106.5M $609M $669M
Net Income to Company $1.5B $313.9M $447.9M $2.3B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $313.9M $447.9M $2.3B $2.6B
 
Basic EPS (Cont. Ops) $2.52 $0.53 $0.75 $3.95 $4.38
Diluted EPS (Cont. Ops) $2.51 $0.52 $0.75 $3.94 $4.37
Weighted Average Basic Share $584.9M $584.3M $584.9M $585.4M $586M
Weighted Average Diluted Share $586.9M $586.3M $587M $587.3M $587.7M
 
EBITDA -- -- -- -- --
EBIT $1.9B $444.5M $617.7M $3B $3.3B
 
Revenue (Reported) $11.4B $11.8B $14.3B $17.2B $20.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.9B $444.5M $617.7M $3B $3.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $44.8B $48.1B $52B $65B $78.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $225.4M $216.5M $253M $274.7M $279.4M
EBT. Incl. Unusual Items $8.2B $2.7B $1.1B $7.3B $11B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $547.5M $230.2M $1.5B $2.3B
Net Income to Company $6.5B $2.2B $856M $5.8B $8.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.5B $2.2B $856M $5.8B $8.7B
 
Basic EPS (Cont. Ops) $11.04 $3.70 $1.41 $9.80 $14.87
Diluted EPS (Cont. Ops) $10.99 $3.68 $1.40 $9.77 $14.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.4B $2.9B $1.3B $7.6B $11.3B
 
Revenue (Reported) $44.8B $48.1B $52B $65B $78.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.4B $2.9B $1.3B $7.6B $11.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.4B $11.8B $14.3B $17.2B $20.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses $56.4M $54.3M $63.3M $70M $70M
EBT. Incl. Unusual Items $1.9B $390.2M $554.4M $2.9B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $387.9M $76.3M $106.5M $609M $669M
Net Income to Company $1.5B $313.9M $447.9M $2.3B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.5B $313.9M $447.9M $2.3B $2.6B
 
Basic EPS (Cont. Ops) $2.52 $0.53 $0.75 $3.95 $4.38
Diluted EPS (Cont. Ops) $2.51 $0.52 $0.75 $3.94 $4.37
Weighted Average Basic Share $584.9M $584.3M $584.9M $585.4M $586M
Weighted Average Diluted Share $586.9M $586.3M $587M $587.3M $587.7M
 
EBITDA -- -- -- -- --
EBIT $1.9B $444.5M $617.7M $3B $3.3B
 
Revenue (Reported) $11.4B $11.8B $14.3B $17.2B $20.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.9B $444.5M $617.7M $3B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $76.5M $187.1M $203.5M $85M $143M
Short Term Investments $42B $44.8B $49.5B $62.2B $75.9B
Accounts Receivable, Net $12.2B $14.4B $16.2B $17.1B $19.1B
Inventory -- -- -- -- --
Prepaid Expenses $368.1M $457.6M $295.5M $250M $349M
Other Current Assets -- -- -- -- --
Total Current Assets $54.7B $59.8B $66.3B $79.6B $95.6B
 
Property Plant And Equipment $1.1B $1.1B $1B $881M $790M
Long-Term Investments $47.5B $51.5B $53.5B $66B $80.3B
Goodwill $452.7M $452.7M -- -- --
Other Intangibles $171.4M $117.3M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $64.1B $71.1B $75.5B $88.7B $105.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B -- -- -- $2.7B
 
Long-Term Debt $5.4B $4.9B $6.4B $6.9B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $47.1B $52.9B $59.6B $68.4B $80.2B
 
Common Stock $1.1B $1.1B $1.1B $1.1B $586M
Other Common Equity Adj -$15.6M -$14.9M -$14.5M -$14M -$14M
Common Equity $16.5B $17.7B $15.4B $19.8B $25.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $17B $18.2B $15.9B $20.3B $25.6B
 
Total Liabilities and Equity $64.1B $71.1B $75.5B $88.7B $105.7B
Cash and Short Terms $42.1B $45B $49.7B $62.3B $76.1B
Total Debt $5.4B $4.9B $6.4B $6.9B $6.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $122.9M $272.7M $273.7M $154.5M $195M
Short Term Investments $41.3B $46.8B $52.8B $8.4B $11.1B
Accounts Receivable, Net $13.4B $15.5B $18B $19.2B $21.3B
Inventory -- -- -- -- --
Prepaid Expenses $667.6M $455.1M $269.6M $209.8M $306M
Other Current Assets -- -- -- -- --
Total Current Assets $55.5B $63.1B $71.4B $28B $32.8B
 
Property Plant And Equipment $1.1B $1.1B $949M $756.3M $854M
Long-Term Investments $47.4B $53.2B $56.7B $69B $83.7B
Goodwill $452.7M $452.7M $227.9M -- --
Other Intangibles $157.2M $102.7M $80.9M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $65.4B $73.9B $80.4B $94.1B $111.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $558.4M $58.5M -- -- --
 
Long-Term Debt $4.9B $6.4B $6.4B $6.9B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $47.6B $56.9B $63.5B $72.3B $82.5B
 
Common Stock $1.1B $1.1B $1.1B $585.7M $586M
Other Common Equity Adj -$15.4M -$14.7M -$14.4M -$13.9M -$14M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$500M --
Minority Interest, Total -- -- -- -- --
Total Equity $17.8B $17.1B $16.9B $21.8B $29B
 
Total Liabilities and Equity $65.4B $73.9B $80.4B $94.1B $111.4B
Cash and Short Terms $41.5B $47.1B $53.1B $8.6B $11.3B
Total Debt $5.4B $6.4B $6.4B $6.9B $6.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.7B $3.4B $722M $3.9B $8.5B
Depreciation & Amoritzation $331.8M $337.4M $306M $285M $284M
Stock-Based Compensation $89.4M $100.7M $123M $121M $122M
Change in Accounts Receivable -$1.3B -$1.7B -$1.9B -$803M -$2.1B
Change in Inventories -- -- -- -- --
Cash From Operations $6.9B $7.8B $6.8B $10.6B $15.1B
 
Capital Expenditures $223.5M $243.5M $292M $252M $285M
Cash Acquisitions -- -$313.2M -- -- --
Cash From Investing -$6.1B -$3.1B -$8B -$10.8B -$13.7B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$3.8B -$261M -$277M -$682M
Special Dividend Paid
Long-Term Debt Issued $986.3M -- $1.5B $496M --
Long-Term Debt Repaid -- -$520M -- -- --
Repurchase of Common Stock -$111.6M -$223M -$99M -$141M -$634M
Other Financing Activities -$243M -- -- -- --
Cash From Financing -$938.8M -$4.5B $1.1B $78M -$1.3B
 
Beginning Cash (CF) $227.4M $76.5M $202M $221M $100M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$150.9M $125.6M $19M -$121M $54M
Ending Cash (CF) $76.5M $202.1M $221M $100M $154M
 
Levered Free Cash Flow $6.7B $7.5B $6.6B $10.4B $14.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $313.9M $447.9M $2.3B $2.6B
Depreciation & Amoritzation $77.1M $85.7M $68M $70M $70M
Stock-Based Compensation $15.8M $17.3M $15.9M $17M $16M
Change in Accounts Receivable -$1.2B -$1.2B -$1.8B -$2.1B -$2.1B
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $2.5B $2.4B $4.2B $5.1B
 
Capital Expenditures $50.5M $73M $43.2M $50M $59M
Cash Acquisitions -- -- -- -- --
Cash From Investing $224.9M -$3.8B -$2.3B -$3.1B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$71.9M -$71.9M -$506M -$2.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5B -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$84.8M -$28.7M -$32.7M -$537M -$54M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.8B $1.4B -$104.6M -$1B -$2.7B
 
Beginning Cash (CF) $76.5M $202.1M $220.9M $100M $154M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.7M $85.2M $67.7M $68M $53M
Ending Cash (CF) $123.2M $287.3M $288.6M $168M $207M
 
Levered Free Cash Flow $2.6B $2.4B $2.4B $4.2B $5.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.5B $2.2B $856M $5.8B $8.7B
Depreciation & Amoritzation $331.8M $346M $288.3M $287M $284M
Stock-Based Compensation $81.9M $102.2M $121.6M $122.1M $121M
Change in Accounts Receivable -$2.2B -$1.6B -$2.5B -$1.2B -$2.1B
Change in Inventories -- -- -- -- --
Cash From Operations $7.9B $7.6B $6.8B $12.4B $16B
 
Capital Expenditures $211.6M $266M $262.2M $258.8M $294M
Cash Acquisitions -- -$313.2M -- -- --
Cash From Investing -$4.8B -$7.1B -$6.4B -$11.7B -$13B
 
Dividends Paid (Ex Special Dividend) -$2.9B -$1.1B -$261M -$711.1M -$2.9B
Special Dividend Paid
Long-Term Debt Issued -- $1.5B -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$169.9M -$166.9M -$103M -$645.3M -$151M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.3B -$338.2M -$364M -$860.4M -$3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$247.2M $164.1M $1.5M -$120.7M $39M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.7B $7.4B $6.5B $12.2B $15.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $313.9M $447.9M $2.3B $2.6B
Depreciation & Amoritzation $77.1M $85.7M $68M $70M $70M
Stock-Based Compensation $15.8M $17.3M $15.9M $17M $16M
Change in Accounts Receivable -$1.2B -$1.2B -$1.8B -$2.1B -$2.1B
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $2.5B $2.4B $4.2B $5.1B
 
Capital Expenditures $50.5M $73M $43.2M $50M $59M
Cash Acquisitions -- -- -- -- --
Cash From Investing $224.9M -$3.8B -$2.3B -$3.1B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$71.9M -$71.9M -$506M -$2.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5B -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$84.8M -$28.7M -$32.7M -$537M -$54M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.8B $1.4B -$104.6M -$1B -$2.7B
 
Beginning Cash (CF) $76.5M $202.1M $220.9M $100M $154M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46.7M $85.2M $67.7M $68M $53M
Ending Cash (CF) $123.2M $287.3M $288.6M $168M $207M
 
Levered Free Cash Flow $2.6B $2.4B $2.4B $4.2B $5.1B

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

GET BETTER TRADE IDEAS

Popular

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
60
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 7

Regencell Bioscience Holdings [RGC] is up 25.83% over the past day.

Buy
77
FARO alert for May 7

Faro Technologies [FARO] is down 0.19% over the past day.

Buy
53
SRPT alert for May 7

Sarepta Therapeutics [SRPT] is down 19.59% over the past day.

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

Show me the best stock