Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 6.60  9.20  7.10 
EBITDA Growth (%) 1.50  2.60  26.90 
EBIT Growth (%) 0.00  3.30  31.80 
Free Cash Flow Growth (%) 0.90  7.30  13.70 
Book Value Growth (%) 4.50  4.70  3.80 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Embed
Video Video Tutorial Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listBatch Download PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue per Share ($)
15.94
17.89
19.10
20.44
19.05
21.67
22.56
24.77
28.11
30.10
30.10
7.18
7.34
7.61
7.49
7.66
EBITDA per Share ($)
3.04
2.79
3.38
2.69
0.07
2.71
2.76
2.76
2.53
3.21
3.21
0.68
0.86
0.90
0.66
0.79
EBIT per Share ($)
2.93
2.68
--
2.36
-0.33
2.32
2.36
2.33
2.17
2.85
2.86
0.58
0.77
0.81
0.57
0.71
Earnings per Share (diluted) ($)
1.91
1.74
2.10
1.65
-0.10
1.57
1.61
1.59
1.48
1.93
1.94
0.41
0.51
0.54
0.39
0.50
Free Cashflow per Share ($)
2.86
2.22
2.18
2.30
2.15
2.11
2.43
2.23
2.57
2.92
2.91
-0.03
1.15
0.62
0.95
0.19
Dividends Per Share
0.03
0.03
0.03
--
0.15
--
0.16
0.40
0.41
0.29
0.29
--
0.29
--
--
--
Book Value Per Share ($)
6.44
7.74
8.99
7.28
6.23
8.55
9.13
9.47
9.94
10.32
10.32
9.94
10.59
10.87
11.31
10.32
Month End Stock Price ($)
21.21
29.20
24.22
19.16
14.81
17.99
19.87
19.51
21.10
27.27
23.96
21.10
25.27
25.42
27.23
27.27
RatiosAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Return on Equity %
31.98
22.82
24.06
23.96
-1.66
18.40
17.66
17.49
15.02
18.83
19.36
16.60
19.32
19.92
13.68
19.36
Return on Assets %
9.59
7.38
8.46
6.28
-0.38
5.27
5.05
4.65
3.98
4.77
4.92
4.40
5.24
5.44
3.80
4.92
Return on Capital - Joel Greenblatt %
379.83
282.26
--
169.23
-22.29
161.96
167.83
163.17
141.13
179.00
177.16
151.44
197.92
204.64
144.44
177.16
Debt to Equity
0.25
0.21
--
0.44
0.52
0.38
0.32
0.42
0.34
0.30
0.30
0.34
0.32
0.32
0.30
0.30
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
18.37
14.97
--
11.53
-1.73
10.69
10.46
9.43
7.71
9.47
9.21
8.13
10.44
10.59
7.63
9.21
Net Margin %
11.96
9.75
11.14
8.05
-0.55
7.26
7.14
6.44
5.28
6.41
6.49
5.73
6.95
7.07
5.14
6.49
   
Total Equity to Total Asset
0.30
0.32
0.35
0.26
0.23
0.29
0.29
0.27
0.27
0.25
0.25
0.27
0.27
0.27
0.28
0.25
LT Debt to Total Asset
0.08
0.07
--
0.12
0.12
0.11
0.09
0.11
0.09
0.08
0.08
0.09
0.09
0.09
0.08
0.08
   
Asset Turnover
0.80
0.76
0.76
0.78
0.70
0.73
0.71
0.72
0.75
0.74
0.19
0.19
0.19
0.19
0.18
0.19
Dividend Payout Ratio
0.02
0.02
0.02
--
--
--
0.10
0.25
0.28
0.15
--
--
0.56
--
--
--
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Total Premiums Earned
13,170
13,764
14,118
13,877
13,631
14,013
14,315
14,903
16,018
17,103
17,103
4,106
4,179
4,277
4,303
4,344
Net Investment Income
484
537
648
681
638
507
520
480
443
422
422
107
101
102
107
112
Fees and Other Income
128
2
21
129
-1,429
44
128
392
623
646
646
138
157
214
111
163
Revenue
13,782
14,303
14,786
14,687
12,840
14,564
14,963
15,775
17,084
18,171
18,171
4,351
4,437
4,594
4,521
4,619
   
Selling, General, &Admin. Expense
25
25
24
--
20
19
21
19
36
39
39
8
9
10
11
9
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Policyholder Benefits/Claims
17,110
9,365
9,395
9,926
10,015
9,905
10,131
10,635
11,948
12,472
12,472
3,074
2,986
3,117
3,164
3,206
Policy Acquisition Expense
2,657
2,760
2,845
1,400
1,358
1,365
1,360
1,399
1,437
1,452
1,452
355
359
364
363
366
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
2,631
2,234
2,614
1,935
48
1,824
1,828
1,759
1,536
1,940
1,940
409
517
542
401
479
Depreciation, Depletion and Amortization
99
92
103
133
134
128
129
139
94
101
101
25
24
25
26
26
Operating Income
2,532
2,142
--
1,693
-222
1,557
1,565
1,487
1,318
1,720
1,720
354
463
486
345
426
   
Other Income (Minority Interest)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income
2,451
2,059
2,433
1,693
-222
1,557
1,565
1,487
1,318
1,720
1,720
354
463
486
345
426
Tax Provision
-802
-665
-786
-511
152
-499
-497
-472
-415
-555
-555
-104
-155
-162
-113
-126
Net Income (Continuing Operations)
1,649
1,394
1,648
1,183
-70
1,058
1,068
1,016
902
1,165
1,165
249
309
325
232
300
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
1,649
1,394
1,648
1,183
-70
1,058
1,068
1,016
902
1,165
1,165
249
309
325
232
300
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
1.94
1.77
2.13
1.66
-0.10
1.59
1.62
1.61
1.50
1.95
1.94
0.42
0.51
0.54
0.39
0.50
EPS (Diluted)
1.91
1.74
2.10
1.65
-0.10
1.57
1.61
1.59
1.48
1.93
1.94
0.41
0.51
0.54
0.39
0.50
Shares Outstanding (Diluted)
864.8
799.3
774.3
718.5
673.9
672.2
663.3
636.9
607.8
603.6
602.7
605.7
604.4
603.6
603.5
602.7
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Dec12 Mar13 Jun13 Sep13 Dec13
   
Fixed Maturity Investment
9,084
10,222
9,959
9,185
9,947
11,563
11,850
11,759
11,774
13,540
13,540
11,774
12,046
12,949
13,798
13,540
Equity Investments
2,621
3,279
4,149
4,598
1,878
2,072
2,583
2,652
2,711
3,242
3,242
2,711
2,932
2,979
3,052
3,242
Short-term investments
1,377
774
581
382
1,154
1,078
1,091
1,552
1,990
1,273
1,273
1,990
2,322
1,558
1,146
1,273
Net Loan
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash and cash equivalents
20
6
6
6
3
161
159
156
179
75
75
179
110
97
101
75
Accounts Receivable
2,287
2,501
2,498
2,395
2,409
2,455
2,738
2,930
3,184
3,311
3,311
3,184
3,372
3,402
3,501
3,311
Deferred Policy Acquisition Costs
432
445
441
426
414
402
417
434
435
448
448
435
452
468
475
448
Property, Plant and Equipment
667
759
973
1,000
997
961
933
911
934
961
961
934
936
951
955
961
Intangible Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Assets
17,184
18,899
19,482
18,843
18,251
20,049
21,150
21,845
22,695
24,408
24,408
22,695
23,544
23,842
24,509
24,408
   
Unpaid Loss & Loss Reserve
5,286
5,660
5,725
5,943
6,177
6,653
7,071
7,246
7,838
8,480
8,480
7,838
7,948
8,086
8,310
8,480
Unearned Premiums
4,108
4,335
4,335
4,210
4,176
4,173
4,354
4,579
4,931
5,175
5,175
4,931
5,207
5,324
5,478
5,175
Future Policy Benefits
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Policyholder Funds
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
1,284
1,285
--
2,174
2,176
2,177
1,958
2,442
2,063
1,861
1,861
2,063
2,064
2,064
2,011
1,861
Total Liabilities
12,029
12,791
12,636
13,908
14,035
14,301
15,101
16,038
16,688
18,219
18,219
16,688
17,154
17,318
17,716
18,219
   
Common Stock
200
197
748
680
677
673
662
613
605
596
596
605
603
600
600
596
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
3,813
4,726
4,647
2,928
2,698
3,683
3,596
3,495
3,454
3,500
3,500
3,454
3,720
4,000
4,199
3,500
Accumulated other comprehensive income (loss)
445
399
604
493
-52
453
784
693
871
952
952
871
970
814
871
952
Additional Paid-In Capital
743
848
847
835
893
940
1,007
1,006
1,077
1,142
1,142
1,077
1,097
1,109
1,123
1,142
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
5,155
6,108
6,847
4,936
4,215
5,749
6,049
5,807
6,007
6,190
6,190
6,007
6,390
6,524
6,793
6,190
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
  Net Income
1,649
1,394
1,648
1,183
-70
1,058
1,068
1,016
902
1,165
1,165
249
309
325
232
300
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
1,649
1,394
1,648
1,183
-70
1,058
1,068
1,016
902
1,165
1,165
249
309
325
232
300
Depreciation, Depletion and Amortization
99
92
103
133
134
128
129
139
94
101
101
25
24
25
26
26
  Change In Receivables
-318
-238
-26
--
--
--
-284
-191
-254
-127
-127
172
-189
-30
-99
190
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
-25
4
14
20
7
-7
-19
18
4
-9
-9
7
-7
-7
-3
8
  Change In Payables And Accrued Expense
993
651
7
2
-525
-42
258
64
143
223
223
-209
265
-53
143
-132
Change In Working Capital
801
247
10
297
-211
85
353
204
743
743
743
-248
412
143
325
-137
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
113
261
264
178
1,696
217
129
139
-48
-110
-110
-1
-22
-78
28
-38
Cash Flow from Operations
2,663
1,994
2,025
1,791
1,549
1,487
1,679
1,498
1,691
1,900
1,900
26
722
415
611
152
   
Purchase Of Property, Plant, Equipment
-192
-219
-334
-136
-99
-67
-65
-79
-128
-140
-140
-44
-28
-42
-36
-35
Sale Of Property, Plant, Equipment
--
36
15
2
1
2
8
3
4
4
4
0
1
1
1
1
Purchase Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-27,569
-17,943
-10,426
-16,832
-9,595
-10,671
-5,003
-6,614
-5,662
-7,423
-7,423
-1,489
-2,025
-2,446
-1,860
-1,092
Sale Of Investment
718
15,961
10,116
16,997
8,380
9,728
4,639
6,407
5,960
5,486
5,486
1,694
1,813
1,372
970
1,332
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-849
-1,546
-767
96
-1,313
-1,179
-487
-745
-265
-1,357
-1,357
566
-571
-353
-513
81
   
Net Issuance of Stock
-1,577
-439
-1,171
-1,548
-179
-181
-259
-998
-174
-273
-273
-4
-51
-75
-38
-109
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-206
--
-100
1,022
--
--
-214
477
-383
-208
-208
--
--
--
-58
-150
Cash Flow for Dividends
-23
-24
-25
-1,407
-98
--
-764
-264
-854
-176
-777
-601
-176
--
--
--
Other Financing
0
0
39
46
38
29
41
29
6
10
10
0
7
1
3
-0
Cash Flow from Financing
-1,806
-462
-1,257
-1,887
-240
-152
-1,195
-756
-1,404
-647
-647
-605
-220
-75
-93
-259
   
Net Change in Cash
8
-14
--
0
-3
158
-2
-3
23
-104
-104
-13
-69
-13
4
-26
Free Cash Flow
2,471
1,775
1,690
1,655
1,451
1,420
1,615
1,419
1,564
1,760
1,760
-17
694
373
575
117
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
PE Ratio(ttm) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price-to-Free-Cash-Flow ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PS Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-Revenue Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBITDA Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBIT Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Forward Rate of Return Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shiller PE Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
Market Cap Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Enterprise Value Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Month End Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Cash (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Current Asset Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Projected FCF (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Median PS (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Peter Lynch Fair Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Graham Number (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Altman Z-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Piotroski F-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Highest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Lowest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV
Switch to Another Stock:

PGR Quarterly/Annuals Reports


cached

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Hide