Financhill
Buy
63

RGA Quote, Financials, Valuation and Earnings

Last price:
$192.71
Seasonality move :
1.01%
Day range:
$188.29 - $193.19
52-week range:
$159.25 - $232.97
Dividend yield:
1.92%
P/E ratio:
14.63x
P/S ratio:
0.57x
P/B ratio:
0.96x
Volume:
502.6K
Avg. volume:
416.6K
1-year change:
-16.16%
Market cap:
$12.4B
Revenue:
$22.2B
EPS (TTM):
$12.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.6B $16.7B $16.2B $18.6B $22.2B
Revenue Growth (YoY) 2.04% 14.11% -2.61% 14.55% 19.3%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $360M $449M $527M $372M $593M
Operating Expenses -$736M -$823M -$909M -$1.4B -$1.3B
Operating Income $736M $823M $909M $1.4B $1.3B
 
Net Interest Expenses $183M $132M $191M $257M $315M
EBT. Incl. Unusual Items $553M $691M $718M $1.2B $980M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $138M $74M $197M $251M $256M
Net Income to Company $415M $1.2B $517M $902M $717M
 
Minority Interest in Earnings -- -- $4M $7M $7M
Net Income to Common Excl Extra Items $415M $617M $521M $909M $724M
 
Basic EPS (Cont. Ops) $6.35 $9.10 $7.73 $13.60 $10.90
Diluted EPS (Cont. Ops) $6.31 $9.03 $7.64 $13.44 $10.72
Weighted Average Basic Share $65.4M $67.8M $66.9M $66.3M $65.8M
Weighted Average Diluted Share $65.8M $68.3M $67.7M $67.1M $66.9M
 
EBITDA -- -- -- -- --
EBIT $553M $691M $718M $1.2B $980M
 
Revenue (Reported) $14.6B $16.7B $16.2B $18.6B $22.2B
Operating Income (Reported) $736M $823M $909M $1.4B $1.3B
Operating Income (Adjusted) $553M $691M $718M $1.2B $980M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4B $4B $5.2B $5.6B $6.2B
Revenue Growth (YoY) 10.96% -0.35% 28.48% 8.68% 10.32%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $95M $188M $102M $150M --
Operating Expenses -$8M $28M -$452M -$295M -$416M
Operating Income $8M -$28M $452M $295M $416M
 
Net Interest Expenses $42M $49M $72M $81M $96M
EBT. Incl. Unusual Items -$34M -$77M $380M $214M $320M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12M -$2M $91M $56M $65M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $1M $2M $2M $2M
Net Income to Common Excl Extra Items -$22M -$75M $289M $158M $255M
 
Basic EPS (Cont. Ops) -$0.32 -$1.13 $4.35 $2.36 $3.83
Diluted EPS (Cont. Ops) -$0.32 -$1.13 $4.28 $2.33 $3.78
Weighted Average Basic Share $68M $67M $66M $66M $66M
Weighted Average Diluted Share $68M $67M $67M $67M $67M
 
EBITDA -- -- -- -- --
EBIT -$34M -$77M $380M $214M $320M
 
Revenue (Reported) $4B $4B $5.2B $5.6B $6.2B
Operating Income (Reported) $8M -$28M $452M $295M $416M
Operating Income (Adjusted) -$34M -$77M $380M $214M $320M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $16.4B $16.2B $18B $21.9B $22.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $450M $533M $363M $544M --
Operating Expenses -$980M -$530M -$1.6B -$1.2B -$1.6B
Operating Income $980M $530M $1.6B $1.2B $1.6B
 
Net Interest Expenses $177M $136M $245M $296M $354M
EBT. Incl. Unusual Items $803M $394M $1.4B $919M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $210M $10M $335M $185M $381M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $2M $7M $7M $7M
Net Income to Common Excl Extra Items $593M $384M $1B $734M $874M
 
Basic EPS (Cont. Ops) $8.72 $5.69 $15.53 $11.02 $13.14
Diluted EPS (Cont. Ops) $8.64 $5.60 $15.30 $10.86 $12.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $803M $394M $1.4B $919M $1.3B
 
Revenue (Reported) $16.4B $16.2B $18B $21.9B $22.3B
Operating Income (Reported) $980M $530M $1.6B $1.2B $1.6B
Operating Income (Adjusted) $803M $394M $1.4B $919M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.3B $11.8B $13.6B $16.9B $17.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $354M $438M $274M $446M $172M
Operating Expenses -$765M -$472M -$1.2B -$982M -$1.3B
Operating Income $765M $472M $1.2B $982M $1.3B
 
Net Interest Expenses $131M $135M $190M $227M $266M
EBT. Incl. Unusual Items $634M $337M $996M $755M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173M $109M $247M $181M $306M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- $2M $5M $5M $5M
Net Income to Common Excl Extra Items $461M $228M $749M $574M $724M
 
Basic EPS (Cont. Ops) $6.78 $3.37 $11.17 $8.62 $10.89
Diluted EPS (Cont. Ops) $6.71 $3.31 $11.00 $8.49 $10.73
Weighted Average Basic Share $204M $201M $200M $198M $198M
Weighted Average Diluted Share $205M $203M $203M $201M $201M
 
EBITDA -- -- -- -- --
EBIT $634M $337M $996M $755M $1B
 
Revenue (Reported) $12.3B $11.8B $13.6B $16.9B $17.1B
Operating Income (Reported) $765M $472M $1.2B $982M $1.3B
Operating Income (Adjusted) $634M $337M $996M $755M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $2.9B $2.9B $3B $3.3B
Short Term Investments $57B $60.8B $53.1B $60.7B $10.7B
Accounts Receivable, Net $983M $2.6B $2.7B $5.4B $5.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.4B $8.1B $6.7B $9.1B $10.3B
 
Property Plant And Equipment $291M $284M $408M $416M $450M
Long-Term Investments $7B $9.2B $7.9B $7.8B $7.8B
Goodwill $7M $7M -- -- --
Other Intangibles $206M $186M $164M $154M $133M
Other Long-Term Assets -- -- -- -- --
Total Assets $83.7B $89.6B $82.2B $92.2B $113.1B
 
Accounts Payable $598M $613M $725M $1.1B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$385M -$2B -$1.9B -$4.3B -$4.2B
 
Long-Term Debt $4B $3.8B $4B $4.4B $5B
Capital Leases -- -- -- -- --
Total Liabilities $69.3B $76.6B $75.1B $83B $102.2B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj $5.4B $3.6B -$1.9B -$369M $849M
Common Equity $14.4B $13B $7.1B $9.1B $10.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $90M $90M $90M
Total Equity $14.4B $13B $7.2B $9.2B $10.9B
 
Total Liabilities and Equity $83.7B $89.6B $82.2B $92.2B $113.1B
Cash and Short Terms $60.4B $63.8B $56B $63.7B $14.1B
Total Debt $4B $3.8B $4B $4.4B $5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3B $3.5B $2.8B $5.2B $4.6B
Short Term Investments $8.3B $8B $8.7B $11B --
Accounts Receivable, Net $2.6B $2.5B $2.8B $5.4B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.1B $8.7B $8.6B $12B $12.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $1.9B $2.2B $998M $1.1B $1.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $88.9B $80.2B $84.6B $114.8B $146.2B
 
Accounts Payable $543M $909M $750M $955M $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -$2B -$1.5B -$2.1B -$4.5B -$4.2B
 
Long-Term Debt $3.5B $4.2B $4.5B $5.1B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $76B $76.5B $76.5B $103.6B $133.2B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj $3.6B -$6B -$1.3B $1.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $90M $90M $90M $90M
Total Equity $12.9B $3.7B $8.2B $11.2B $13.1B
 
Total Liabilities and Equity $88.9B $80.2B $84.6B $114.8B $146.2B
Cash and Short Terms $11.3B $11.6B $11.6B $16.2B --
Total Debt $3.5B $4.2B $4.5B $5.1B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $415M $1.2B $517M $902M $717M
Depreciation & Amoritzation $49M $43M $38M $41M $46M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $47M $14M -$188M -$746M -$166M
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B $4.2B $1.3B $4B $9.4B
 
Capital Expenditures $28M $19M -- -- --
Cash Acquisitions -- $156M -- -- --
Cash From Investing -$2.7B -$4.6B -$5.7B -$4.1B -$12.5B
 
Dividends Paid (Ex Special Dividend) $182M $194M $205M $219M $229M
Special Dividend Paid
Long-Term Debt Issued $598M $494M $690M $890M $640M
Long-Term Debt Repaid -$217M -$611M -$584M -$428M -$28M
Repurchase of Common Stock $163M $99M $81M $227M $27M
Other Financing Activities $768M $399M $4.4B -$541M $3.1B
Cash From Financing $1.3B $20M $4.4B $78M $3.7B
 
Beginning Cash (CF) $3.4B $2.9B $2.9B $3B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$460M -$21M $43M $356M
Ending Cash (CF) $5.4B $2.5B $2.8B $3B $3.6B
 
Levered Free Cash Flow $3.3B $4.2B $1.3B $4B $9.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $835M $1B $1.1B $990M
 
Capital Expenditures $5M $7M $8M -- --
Cash Acquisitions $156M -- -- -- --
Cash From Investing -$1.3B -$1.6B -$104M -$1.2B -$6B
 
Dividends Paid (Ex Special Dividend) $50M $54M $56M $59M $61M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $700M -- -- --
Long-Term Debt Repaid -$10M -$303M -$400M -$1M --
Repurchase of Common Stock $46M $27M $50M $7M $75M
Other Financing Activities -$116M $1.5B -$457M $364M --
Cash From Financing -$377M $1.8B -$639M $639M $4.2B
 
Beginning Cash (CF) $3B $3.5B $2.8B $5.2B $4.6B
Foreign Exchange Rate Adjustment -$22M -$71M -$35M $100M -$35M
Additions / Reductions -$227M $956M $222M $599M -$791M
Ending Cash (CF) $2.8B $4.4B $3B $5.9B $3.8B
 
Levered Free Cash Flow $1.5B $828M $992M $1.1B $990M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.4B $1.4B $3.1B $9B $4.8B
 
Capital Expenditures $26M $23M $1M -$20M --
Cash Acquisitions $156M -- -- -- --
Cash From Investing -$4B -$5.8B -$3.6B -$9.9B -$13B
 
Dividends Paid (Ex Special Dividend) $193M $201M $216M $227M $237M
Special Dividend Paid
Long-Term Debt Issued -- $1.2B $880M $640M --
Long-Term Debt Repaid -$503M -$469M -$652M -$29M --
Repurchase of Common Stock $49M $105M $196M $84M $114M
Other Financing Activities $119M $4.6B -$543M $2.2B --
Cash From Financing -$657M $5.1B -$208M $3.2B $7.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$229M $485M -$692M $2.4B -$570M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.3B $1.4B $3.1B $9B $4.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation $11M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $1.1B $2.8B $7.8B $3.2B
 
Capital Expenditures $15M $19M $20M -- --
Cash Acquisitions $156M -- -- -- --
Cash From Investing -$3.5B -$4.7B -$2.6B -$8.4B -$8.8B
 
Dividends Paid (Ex Special Dividend) $145M $152M $163M $171M $179M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $700M $890M $640M $691M
Long-Term Debt Repaid -$476M -$334M -$402M -$3M -$2M
Repurchase of Common Stock $48M $54M $169M $26M $113M
Other Financing Activities -$37M $4.2B -$727M $2B $1.9B
Cash From Financing -$677M $4.4B -$271M $2.9B $6.8B
 
Beginning Cash (CF) $9.4B $8.8B $8.7B $15.7B $15.2B
Foreign Exchange Rate Adjustment -$33M -$179M -$62M -$26M $71M
Additions / Reductions -$381M $564M -$107M $2.2B $1.3B
Ending Cash (CF) $9B $9.2B $8.5B $17.9B $16.6B
 
Levered Free Cash Flow $3.8B $1.1B $2.8B $7.8B $3.2B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock