Financhill
Buy
54

PGR Quote, Financials, Valuation and Earnings

Last price:
$227.0900
Seasonality move :
7.54%
Day range:
$226.0300 - $229.5600
52-week range:
$199.9000 - $292.9900
Dividend yield:
2.16%
P/E ratio:
12.45x
P/S ratio:
1.57x
P/B ratio:
3.76x
Volume:
3M
Avg. volume:
3.6M
1-year change:
-13.49%
Market cap:
$133.2B
Revenue:
$75.3B
EPS (TTM):
$18.25
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 -$7.4B -$4.4B -$1.4B -$5.2B -$11B
Operating Income $7.4B $4.4B $1.4B $5.2B $11B
 
Net Interest Expenses $217M $218.6M $243.5M $268.4M $279M
EBT. Incl. Unusual Items $7.2B $4.2B $922.1M $4.9B $10.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $859.1M $200.6M $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 $721.5M $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 $7.2B $4.2B $922.1M $4.9B $10.7B
 
Revenue (Reported) $42.6B $47.7B $49.6B $62.1B $75.3B
Operating Income (Reported) $7.4B $4.4B $1.4B $5.2B $11B
Operating Income (Adjusted) $7.2B $4.2B $922.1M $4.9B $10.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.9B $12.8B $15.6B $19.7B $22.5B
Revenue Growth (YoY) 8.32% 7.78% 21.75% 26.74% 14.16%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$193.2M -$205.6M -$1.5B -$3B -$3.4B
Operating Income $193.2M $205.6M $1.5B $3B $3.4B
 
Net Interest Expenses $54.2M $63.1M $69.7M $69.9M $70M
EBT. Incl. Unusual Items $139M $142.5M $1.4B $2.9B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.5M $18.4M $288.9M $611.4M $708M
Net Income to Company $118.5M $124.1M $1.1B $2.3B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $118.5M $124.1M $1.1B $2.3B $2.6B
 
Basic EPS (Cont. Ops) $0.19 $0.20 $1.90 $3.98 $4.46
Diluted EPS (Cont. Ops) $0.19 $0.20 $1.89 $3.97 $4.46
Weighted Average Basic Share $584.7M $584.5M $584.8M $585.6M $586.5M
Weighted Average Diluted Share $587.1M $587.1M $587.5M $587.6M $588.2M
 
EBITDA -- -- -- -- --
EBIT $139M $142.5M $1.4B $2.9B $3.3B
 
Revenue (Reported) $11.9B $12.8B $15.6B $19.7B $22.5B
Operating Income (Reported) $193.2M $205.6M $1.5B $3B $3.4B
Operating Income (Adjusted) $139M $142.5M $1.4B $2.9B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $46.6B $48.6B $58.7B $72B $85.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$5.3B -$1.6B -$3.7B -$10.5B -$13.8B
Operating Income $5.3B $1.6B $3.7B $10.5B $13.8B
 
Net Interest Expenses $223.2M $232M $261.8M $278.8M $278.9M
EBT. Incl. Unusual Items $5.1B $1.1B $3.4B $10.2B $13.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $243.3M $684.6M $2.1B $2.8B
Net Income to Company $4.1B $857.4M $2.7B $8.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.1B $857.4M $2.7B $8.1B $10.7B
 
Basic EPS (Cont. Ops) $6.93 $1.42 $4.63 $13.81 $18.28
Diluted EPS (Cont. Ops) $6.90 $1.41 $4.61 $13.77 $18.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $5.1B $1.1B $3.4B $10.2B $13.5B
 
Revenue (Reported) $46.6B $48.6B $58.7B $72B $85.2B
Operating Income (Reported) $5.3B $1.6B $3.7B $10.5B $13.8B
Operating Income (Adjusted) $5.1B $1.1B $3.4B $10.2B $13.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $35.2B $36.1B $45.2B $55.1B $64.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$3.2B -$302M -$2.6B -$8B -$10.8B
Operating Income $3.2B $302M $2.6B $8B $10.8B
 
Net Interest Expenses $167M $180.4M $198.7M $209.1M $209M
EBT. Incl. Unusual Items $3B -$103.2M $2.4B $7.7B $10.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $617.5M $1.7M $485.7M $1.6B $2.2B
Net Income to Company $2.4B -$104.9M $1.9B $6.1B $5.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B -$104.9M $1.9B $6.1B $8.4B
 
Basic EPS (Cont. Ops) $4.06 -$0.21 $3.23 $10.43 $14.26
Diluted EPS (Cont. Ops) $4.05 -$0.22 $3.21 $10.40 $14.23
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA -- -- -- -- --
EBIT $3B -$103.2M $2.4B $7.7B $10.5B
 
Revenue (Reported) $35.2B $36.1B $45.2B $55.1B $64.9B
Operating Income (Reported) $3.2B $302M $2.6B $8B $10.8B
Operating Income (Adjusted) $3B -$103.2M $2.4B $7.7B $10.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $76.5M $202.1M $220.9M $99.6M $154M
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 $19.4B $16.3B $19.7B $23.9B $23.3B
 
Property Plant And Equipment $1.3B $1.3B $1.2B $1.1B $983M
Long-Term Investments -- -- -- -- --
Goodwill $452.7M $452.7M -- -- --
Other Intangibles $171.4M $117.3M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $60.8B $66.9B $70.2B $84.3B $101.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.6B $21.2B $24.5B $29.6B $34.3B
 
Long-Term Debt $5.1B $5.1B $6.5B $7.1B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $43.7B $48.6B $54.3B $64B $76.2B
 
Common Stock $585.2M $584.4M $584.9M $585.3M $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 $60.8B $66.9B $70.2B $84.3B $101.8B
Cash and Short Terms $42.1B $45B $49.7B $62.3B $76.1B
Total Debt $5.6B $5.1B $6.5B $7.1B $7.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $285.5M $365.3M $138.4M $147M $185M
Short Term Investments $46.1B $48.4B $58.4B $8.6B --
Accounts Receivable, Net $15.3B $17.2B $17.7B $20B --
Inventory -- -- -- -- --
Prepaid Expenses $661.1M $367.5M $235M $224M --
Other Current Assets -- -- -- -- --
Total Current Assets $17.9B $21B $24.1B $24.5B $27.6B
 
Property Plant And Equipment $1.2B $1.1B $919.8M $688.8M $790M
Long-Term Investments -- -- -- -- --
Goodwill $452.7M $227.9M $227.9M -- --
Other Intangibles $131.9M $91.8M $74.9M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $66.9B $68.8B $80.1B $100.1B $117.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $21B $24.4B $28.5B $33.4B $38B
 
Long-Term Debt $9.8B $6.4B $6.9B $6.9B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $48.4B $54.1B $62.7B $72.9B $81.8B
 
Common Stock $585M $585.1M $585M $585.8M $586M
Other Common Equity Adj -$15M -$14.6M -$14.1M -$13.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18.6B $14.8B $17.4B $27.2B $35.4B
 
Total Liabilities and Equity $66.9B $68.8B $80.1B $100.1B $117.2B
Cash and Short Terms $46.4B $48.8B $58.5B $8.7B --
Total Debt $9.8B $6.4B $6.9B $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 $336.6M $299.7M $284M
Stock-Based Compensation $89.4M $100.7M $122.7M $121.3M $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 $260.8M $277.6M $682M
Special Dividend Paid
Long-Term Debt Issued $986.3M -- $1.5B $496M --
Long-Term Debt Repaid -- -$520M -- -- --
Repurchase of Common Stock $354.6M $223M $99M $140.7M $634M
Other Financing Activities -$243M -- -- -- --
Cash From Financing -$938.8M -$4.5B $1.1B $78M -$1.3B
 
Beginning Cash (CF) $76.5M $202.1M $220.9M $99.6M $154M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$150.9M $125.6M $18.8M -$121.3M $54M
Ending Cash (CF) -$74.4M $327.7M $239.7M -$21.7M $208M
 
Levered Free Cash Flow $6.7B $7.5B $6.6B $10.4B $14.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $118.5M $124.1M $1.1B $2.3B --
Depreciation & Amoritzation $89.1M $83.3M $74.3M $70.7M $81M
Stock-Based Compensation $26M $26M $42.9M $37.3M $42M
Change in Accounts Receivable -$1.1B -$1.7B $51M -$590.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $2B $3.4B $4.6B $5.2B
 
Capital Expenditures $89.8M $108.3M $36.3M $56.7M $66M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6B -$1.8B -$3.4B -$4.4B -$5B
 
Dividends Paid (Ex Special Dividend) $71.9M $71.9M $68.8M $58.6M $58M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500M -- -- -- --
Repurchase of Common Stock $51.8M $49.1M $39.7M $85.8M $40M
Other Financing Activities -- -- -- -- --
Cash From Financing -$643.7M -$121M -$108.5M -$144.4M -$98M
 
Beginning Cash (CF) $285.5M $365.3M $138.4M $147M $185M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $170.9M $124.8M -$41.1M $45.3M $50M
Ending Cash (CF) $456.4M $490.1M $97.3M $192.3M $235M
 
Levered Free Cash Flow $2.3B $1.9B $3.4B $4.6B $5.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.1B $857.4M $2.7B $8.1B --
Depreciation & Amoritzation $334.8M $343.4M $307M $284.5M $305.8M
Stock-Based Compensation $96.2M $101.7M $139.7M $120.4M $126.2M
Change in Accounts Receivable -$2.2B -$1.9B -$564.7M -$2.3B --
Change in Inventories -- -- -- -- --
Cash From Operations $8.9B $6.4B $9.1B $14.5B $17.4B
 
Capital Expenditures $235.4M $300.2M $216.9M $256.9M $337.2M
Cash Acquisitions $313.2M -- -- -- --
Cash From Investing -$5B -$6.5B -$9.5B -$13.2B -$14.4B
 
Dividends Paid (Ex Special Dividend) $2.9B $1.1B $267.2M $691.8M $2.9B
Special Dividend Paid
Long-Term Debt Issued -- $1.5B -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $204.3M $134.4M $100.2M $194.7M $607.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.6B $214.3M $128.9M -$1.4B -$3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $194.4M $79.8M -$226.9M $8.6M $37.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.6B $6.1B $8.9B $14.3B $17B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4B -$104.9M $1.9B $6.1B $5.7B
Depreciation & Amoritzation $247M $253M $223.4M $208.2M $230M
Stock-Based Compensation $68.7M $69.7M $86.7M $85.8M $90M
Change in Accounts Receivable -$2.6B -$2.8B -$1.5B -$3B -$1.5B
Change in Inventories -- -- -- -- --
Cash From Operations $7.3B $5.9B $8.2B $12.1B $14.4B
 
Capital Expenditures $188.3M $245M $169.9M $174.8M $227M
Cash Acquisitions $313.2M -- -- -- --
Cash From Investing -$3.6B -$7B -$8.5B -$10.8B -$11.4B
 
Dividends Paid (Ex Special Dividend) $2.8B $202.3M $208.7M $622.9M $2.8B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.5B $496.3M -- --
Long-Term Debt Repaid -$520M -- -- -- --
Repurchase of Common Stock $167.2M $78.6M $79.8M $133.8M $107M
Other Financing Activities -- -- -- -- --
Cash From Financing -$3.5B $1.2B $207.8M -$1.3B -$2.9B
 
Beginning Cash (CF) $523.3M $893.1M $606.5M $416.6M $527M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $209M $163.2M -$82.5M $47.4M $31M
Ending Cash (CF) $732.3M $1.1B $524M $464M $558M
 
Levered Free Cash Flow $7.1B $5.7B $8B $11.9B $14.2B

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
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
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