Annual Income Statements for Progressive
This table shows Progressive's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Progressive
This table shows Progressive's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
820 |
441 |
336 |
1,111 |
1,978 |
2,314 |
1,459 |
2,333 |
2,357 |
2,567 |
3,175 |
Consolidated Net Income / (Loss) |
|
827 |
448 |
345 |
1,121 |
1,988 |
2,331 |
1,459 |
2,333 |
2,357 |
2,567 |
3,175 |
Net Income / (Loss) Continuing Operations |
|
827 |
448 |
345 |
1,121 |
1,988 |
2,331 |
1,459 |
2,333 |
2,357 |
2,567 |
3,175 |
Total Pre-Tax Income |
|
1,025 |
554 |
436 |
1,410 |
2,504 |
2,940 |
1,860 |
2,945 |
2,968 |
3,236 |
3,982 |
Total Revenue |
|
13,407 |
14,240 |
15,288 |
15,491 |
16,822 |
17,173 |
18,065 |
19,649 |
20,206 |
20,339 |
21,935 |
Net Interest Income / (Expense) |
|
-64 |
-63 |
-66 |
-70 |
-69 |
-70 |
-69 |
-70 |
-70 |
-70 |
-69 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
64 |
63 |
66 |
70 |
69 |
70 |
69 |
70 |
70 |
70 |
69 |
Long-Term Debt Interest Expense |
|
64 |
63 |
66 |
70 |
69 |
70 |
69 |
70 |
70 |
70 |
69 |
Total Non-Interest Income |
|
13,470 |
14,303 |
15,354 |
15,561 |
16,892 |
17,243 |
18,134 |
19,719 |
20,276 |
20,409 |
22,004 |
Service Charges on Deposit Accounts |
|
70 |
73 |
81 |
81 |
75 |
84 |
107 |
117 |
105 |
111 |
133 |
Other Service Charges |
|
190 |
206 |
227 |
224 |
232 |
236 |
260 |
278 |
290 |
287 |
303 |
Net Realized & Unrealized Capital Gains on Investments |
|
-79 |
74 |
129 |
-147 |
297 |
156 |
-127 |
287 |
-53 |
-212 |
387 |
Premiums Earned |
|
12,891 |
13,533 |
14,464 |
14,894 |
15,773 |
16,149 |
17,209 |
18,297 |
19,144 |
19,409 |
20,310 |
Other Non-Interest Income |
|
398 |
417 |
452 |
508 |
515 |
618 |
685 |
740 |
790 |
814 |
871 |
Total Non-Interest Expense |
|
12,381 |
13,686 |
14,852 |
14,081 |
14,319 |
14,233 |
16,205 |
16,704 |
17,238 |
17,103 |
17,953 |
Property & Liability Insurance Claims |
|
9,825 |
10,624 |
12,170 |
11,388 |
11,473 |
10,972 |
12,595 |
12,510 |
12,983 |
12,804 |
13,605 |
Insurance Policy Acquisition Costs |
|
1,425 |
1,858 |
1,432 |
1,421 |
1,532 |
1,931 |
2,180 |
2,670 |
2,681 |
2,719 |
2,689 |
Other Operating Expenses |
|
82 |
88 |
97 |
99 |
92 |
98 |
122 |
134 |
122 |
124 |
148 |
Amortization Expense |
|
1,049 |
1,116 |
1,154 |
1,173 |
1,222 |
1,232 |
1,308 |
1,390 |
1,453 |
1,456 |
1,511 |
Nonoperating Income / (Expense), net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.00 |
19 |
Income Tax Expense |
|
198 |
107 |
90 |
289 |
515 |
609 |
401 |
611 |
611 |
669 |
807 |
Preferred Stock Dividends Declared |
|
6.90 |
7.30 |
9.50 |
10 |
11 |
17 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Basic Earnings per Share |
|
$1.40 |
$0.75 |
$0.57 |
$1.90 |
$3.39 |
$3.95 |
$2.49 |
$3.98 |
$4.03 |
$4.38 |
$5.42 |
Weighted Average Basic Shares Outstanding |
|
584.40M |
584.90M |
584.90M |
584.80M |
584.90M |
585.40M |
585.40M |
585.60M |
585.50M |
586M |
586.20M |
Diluted Earnings per Share |
|
$1.40 |
$0.75 |
$0.57 |
$1.89 |
$3.37 |
$3.94 |
$2.48 |
$3.97 |
$4.01 |
$4.37 |
$5.40 |
Weighted Average Diluted Shares Outstanding |
|
587.10M |
587M |
587M |
587.50M |
587.50M |
587.30M |
587.40M |
587.60M |
587.70M |
587.70M |
587.80M |
Weighted Average Basic & Diluted Shares Outstanding |
|
585.34M |
585.37M |
585.33M |
585.04M |
585.68M |
585.70M |
585.67M |
585.81M |
586.21M |
586.22M |
586.21M |
Cash Dividends to Common per Share |
|
- |
$0.10 |
$0.10 |
$0.10 |
- |
$0.10 |
$0.10 |
$0.10 |
- |
$0.10 |
$0.10 |
Annual Cash Flow Statements for Progressive
This table details how cash moves in and out of Progressive's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
33 |
116 |
2.00 |
49 |
-200 |
152 |
-151 |
126 |
19 |
-121 |
54 |
Net Cash From Operating Activities |
|
1,726 |
2,293 |
2,733 |
3,757 |
6,285 |
6,262 |
6,906 |
7,762 |
6,849 |
10,643 |
15,119 |
Net Cash From Continuing Operating Activities |
|
1,726 |
2,293 |
2,733 |
3,757 |
6,285 |
6,262 |
6,906 |
7,762 |
6,849 |
10,643 |
15,119 |
Net Income / (Loss) Continuing Operations |
|
1,281 |
1,301 |
1,057 |
1,598 |
2,621 |
3,980 |
5,705 |
3,351 |
722 |
3,903 |
8,480 |
Consolidated Net Income / (Loss) |
|
1,281 |
1,301 |
1,057 |
1,598 |
2,621 |
3,980 |
5,705 |
3,351 |
722 |
3,903 |
8,480 |
Depreciation Expense |
|
97 |
104 |
137 |
170 |
190 |
240 |
275 |
280 |
306 |
285 |
284 |
Amortization Expense |
|
78 |
145 |
139 |
152 |
106 |
100 |
158 |
188 |
-25 |
41 |
-30 |
Non-Cash Adjustments to Reconcile Net Income |
|
-163 |
-44 |
44 |
54 |
694 |
-928 |
-1,528 |
-1,412 |
2,259 |
-196 |
-129 |
Changes in Operating Assets and Liabilities, net |
|
432 |
787 |
1,355 |
1,782 |
2,673 |
2,870 |
2,296 |
5,355 |
3,587 |
6,610 |
6,514 |
Net Cash From Investing Activities |
|
-837 |
-1,924 |
-2,481 |
-3,407 |
-7,035 |
-4,338 |
-6,118 |
-3,120 |
-7,956 |
-10,842 |
-13,749 |
Net Cash From Continuing Investing Activities |
|
-837 |
-1,924 |
-2,481 |
-3,407 |
-7,035 |
-4,338 |
-6,118 |
-3,120 |
-7,956 |
-10,842 |
-13,749 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-108 |
-131 |
-215 |
-156 |
-266 |
-364 |
-224 |
-244 |
-292 |
-252 |
-285 |
Purchase of Investment Securities |
|
-9,213 |
-10,690 |
-13,410 |
-14,862 |
-21,692 |
-29,114 |
-36,382 |
-29,660 |
-28,536 |
-24,707 |
-46,729 |
Sale of Property, Leasehold Improvements and Equipment |
|
5.90 |
11 |
6.20 |
15 |
9.40 |
53 |
22 |
66 |
35 |
47 |
77 |
Sale and/or Maturity of Investments |
|
8,509 |
8,907 |
11,087 |
11,629 |
14,902 |
25,080 |
30,382 |
26,670 |
21,015 |
14,081 |
33,017 |
Other Investing Activities, net |
|
-30 |
-21 |
51 |
-34 |
12 |
6.00 |
84 |
48 |
-178 |
-11 |
171 |
Net Cash From Financing Activities |
|
-855 |
-253 |
-250 |
-301 |
550 |
-1,771 |
-939 |
-4,516 |
1,126 |
78 |
-1,316 |
Net Cash From Continuing Financing Activities |
|
-855 |
-253 |
-250 |
-301 |
550 |
-1,771 |
-939 |
-4,516 |
1,126 |
78 |
-1,316 |
Issuance of Debt |
|
345 |
382 |
496 |
841 |
1,134 |
0.00 |
986 |
0.00 |
1,486 |
496 |
0.00 |
Repurchase of Preferred Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-500 |
Repurchase of Common Equity |
|
-271 |
-209 |
-193 |
-63 |
-79 |
-91 |
-112 |
-156 |
-22 |
-46 |
-13 |
Payment of Dividends |
|
-893 |
-404 |
-519 |
-395 |
-668 |
-1,670 |
-1,578 |
-3,773 |
-261 |
-277 |
-682 |
Other Financing Activities, Net |
|
13 |
17 |
9.20 |
0.50 |
-294 |
-9.60 |
-236 |
-67 |
-77 |
-95 |
-121 |
Quarterly Cash Flow Statements for Progressive
This table details how cash moves in and out of Progressive's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-144 |
68 |
-109 |
-41 |
-39 |
68 |
-66 |
45 |
6.60 |
53 |
-72 |
Net Cash From Operating Activities |
|
930 |
2,450 |
2,337 |
3,420 |
2,437 |
4,235 |
3,266 |
4,611 |
3,007 |
5,143 |
4,040 |
Net Cash From Continuing Operating Activities |
|
930 |
2,450 |
2,337 |
3,420 |
2,437 |
4,235 |
3,266 |
4,611 |
3,007 |
5,143 |
4,040 |
Net Income / (Loss) Continuing Operations |
|
827 |
448 |
345 |
1,121 |
1,988 |
2,331 |
1,459 |
2,333 |
2,357 |
2,567 |
3,175 |
Consolidated Net Income / (Loss) |
|
827 |
448 |
345 |
1,121 |
1,988 |
2,331 |
1,459 |
2,333 |
2,357 |
2,567 |
3,175 |
Depreciation Expense |
|
79 |
68 |
73 |
71 |
73 |
70 |
68 |
71 |
76 |
70 |
79 |
Amortization Expense |
|
-52 |
-5.00 |
-0.50 |
-2.10 |
49 |
-7.00 |
-13 |
-3.40 |
-6.50 |
-21 |
-34 |
Non-Cash Adjustments to Reconcile Net Income |
|
120 |
-39 |
-109 |
209 |
-256 |
-141 |
159 |
-251 |
104 |
231 |
-357 |
Changes in Operating Assets and Liabilities, net |
|
-43 |
1,978 |
2,029 |
2,020 |
583 |
1,982 |
1,593 |
2,461 |
478 |
2,296 |
1,177 |
Net Cash From Investing Activities |
|
-995 |
-2,277 |
-2,867 |
-3,352 |
-2,346 |
-3,124 |
-3,263 |
-4,421 |
-2,941 |
-2,341 |
-4,040 |
Net Cash From Continuing Investing Activities |
|
-995 |
-2,277 |
-2,867 |
-3,352 |
-2,346 |
-3,124 |
-3,263 |
-4,421 |
-2,941 |
-2,341 |
-4,040 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-47 |
-43 |
-90 |
-36 |
-82 |
-50 |
-68 |
-57 |
-110 |
-59 |
-102 |
Purchase of Investment Securities |
|
-6,470 |
-5,777 |
-5,202 |
-6,869 |
-6,860 |
-12,841 |
-10,637 |
-11,398 |
-11,853 |
-19,374 |
-8,496 |
Sale of Property, Leasehold Improvements and Equipment |
|
19 |
4.30 |
25 |
6.20 |
12 |
3.00 |
42 |
19 |
13 |
13 |
39 |
Sale and/or Maturity of Investments |
|
5,613 |
3,481 |
2,175 |
3,628 |
4,797 |
9,702 |
7,342 |
6,621 |
9,353 |
16,907 |
4,513 |
Other Investing Activities, net |
|
-109 |
57 |
225 |
-81 |
-213 |
62 |
58 |
394 |
-343 |
172 |
6.00 |
Net Cash From Financing Activities |
|
-79 |
-105 |
421 |
-109 |
-130 |
-1,043 |
-70 |
-144 |
-59 |
-2,749 |
-72 |
Net Cash From Continuing Financing Activities |
|
-79 |
-105 |
421 |
-109 |
-130 |
-1,043 |
-70 |
-144 |
-59 |
-2,749 |
-72 |
Payment of Dividends |
|
-59 |
-72 |
-68 |
-69 |
-68 |
-506 |
-59 |
-59 |
-59 |
-2,695 |
-59 |
Other Financing Activities, Net |
|
-0.80 |
- |
- |
-19 |
-43 |
- |
- |
-83 |
-0.30 |
-54 |
-1.00 |
Annual Balance Sheets for Progressive
This table presents Progressive's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
25,788 |
29,819 |
33,428 |
275 |
46,575 |
54,911 |
64,098 |
71,132 |
75,465 |
88,691 |
105,745 |
Cash and Due from Banks |
|
108 |
224 |
212 |
- |
75 |
226 |
77 |
187 |
204 |
85 |
143 |
Restricted Cash |
|
- |
0.30 |
15 |
275 |
- |
1.20 |
0.00 |
15 |
17 |
15 |
11 |
Time Deposits Placed and Other Short-Term Investments |
|
- |
- |
- |
- |
- |
- |
- |
- |
2,862 |
1,790 |
615 |
Trading Account Securities |
|
3,320 |
18,765 |
19,910 |
- |
31,772 |
34,149 |
42,312 |
50,572 |
50,687 |
64,209 |
79,635 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
87 |
102 |
104 |
- |
191 |
181 |
176 |
182 |
283 |
438 |
594 |
Premises and Equipment, Net |
|
961 |
1,037 |
1,177 |
- |
1,132 |
1,214 |
1,106 |
1,137 |
1,034 |
881 |
790 |
Unearned Premiums Asset |
|
3,623 |
4,187 |
4,680 |
- |
6,807 |
11,513 |
12,548 |
14,838 |
16,545 |
17,302 |
19,483 |
Deferred Acquisition Cost |
|
457 |
564 |
651 |
- |
952 |
1,057 |
1,237 |
1,356 |
1,544 |
1,687 |
1,961 |
Other Assets |
|
3,669 |
3,997 |
5,797 |
- |
4,900 |
5,889 |
6,019 |
2,277 |
2,290 |
2,284 |
2,513 |
Total Liabilities & Shareholders' Equity |
|
25,788 |
29,819 |
33,428 |
14,873 |
46,575 |
54,911 |
64,098 |
71,132 |
75,465 |
88,691 |
105,745 |
Total Liabilities |
|
18,859 |
22,065 |
24,987 |
13,087 |
35,539 |
41,012 |
47,060 |
52,901 |
59,574 |
68,414 |
80,154 |
Other Short-Term Payables |
|
2,298 |
- |
- |
- |
5,047 |
- |
7,650 |
6,069 |
5,533 |
7,002 |
10,346 |
Long-Term Debt |
|
2,165 |
2,708 |
3,148 |
- |
4,405 |
4,407 |
5,396 |
4,899 |
6,388 |
6,889 |
6,893 |
Claims and Claim Expense |
|
8,857 |
10,039 |
11,368 |
13,087 |
15,401 |
18,105 |
20,266 |
26,164 |
30,359 |
34,389 |
39,057 |
Unearned Premiums Liability |
|
5,440 |
6,622 |
7,468 |
- |
10,687 |
12,389 |
13,438 |
15,616 |
17,294 |
20,134 |
23,858 |
Total Equity & Noncontrolling Interests |
|
6,929 |
7,289 |
7,957 |
1,282 |
10,822 |
13,673 |
17,039 |
18,232 |
15,891 |
20,277 |
25,591 |
Total Preferred & Common Equity |
|
6,929 |
7,289 |
7,957 |
9,285 |
10,822 |
13,673 |
17,039 |
18,232 |
15,891 |
20,277 |
25,591 |
Total Common Equity |
|
6,929 |
7,289 |
7,957 |
1,282 |
10,328 |
13,179 |
16,560 |
17,753 |
15,412 |
19,797 |
25,605 |
Common Stock |
|
1,772 |
1,802 |
1,883 |
- |
2,062 |
2,158 |
2,258 |
2,357 |
2,478 |
2,598 |
2,731 |
Retained Earnings |
|
4,133 |
4,687 |
5,140 |
- |
8,387 |
10,680 |
13,355 |
15,340 |
15,721 |
18,801 |
24,283 |
Accumulated Other Comprehensive Income / (Loss) |
|
1,023 |
800 |
933 |
1,282 |
-121 |
342 |
947 |
56 |
-2,788 |
-1,602 |
-1,409 |
Quarterly Balance Sheets for Progressive
This table presents Progressive's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
75,465 |
80,407 |
82,945 |
85,653 |
88,691 |
94,128 |
97,893 |
105,203 |
105,745 |
111,409 |
115,480 |
Cash and Due from Banks |
|
204 |
274 |
164 |
124 |
85 |
155 |
90 |
136 |
143 |
195 |
125 |
Restricted Cash |
|
17 |
15 |
16 |
15 |
15 |
13 |
12 |
11 |
11 |
12 |
10 |
Time Deposits Placed and Other Short-Term Investments |
|
2,862 |
2,524 |
1,494 |
1,795 |
1,790 |
1,327 |
733 |
757 |
615 |
2,595 |
2,103 |
Trading Account Securities |
|
50,687 |
54,162 |
57,771 |
60,075 |
64,209 |
67,711 |
71,623 |
78,643 |
79,635 |
81,069 |
86,507 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
283 |
300 |
354 |
378 |
438 |
464 |
564 |
560 |
594 |
584 |
636 |
Premises and Equipment, Net |
|
1,034 |
949 |
989 |
920 |
881 |
756 |
713 |
689 |
790 |
854 |
820 |
Unearned Premiums Asset |
|
16,545 |
18,297 |
18,033 |
17,974 |
17,302 |
19,406 |
19,717 |
20,241 |
19,483 |
21,566 |
20,866 |
Deferred Acquisition Cost |
|
1,544 |
1,627 |
1,686 |
1,732 |
1,687 |
1,818 |
1,938 |
2,032 |
1,961 |
2,068 |
2,110 |
Other Assets |
|
2,290 |
2,260 |
2,438 |
2,640 |
2,284 |
2,478 |
2,503 |
2,134 |
1,559 |
2,466 |
2,303 |
Total Liabilities & Shareholders' Equity |
|
75,465 |
80,407 |
82,945 |
85,653 |
88,691 |
94,128 |
97,893 |
105,203 |
105,745 |
111,409 |
115,480 |
Total Liabilities |
|
59,574 |
63,539 |
66,234 |
68,257 |
68,414 |
72,317 |
74,553 |
78,043 |
80,154 |
82,455 |
82,876 |
Other Short-Term Payables |
|
5,533 |
6,279 |
6,524 |
7,031 |
7,002 |
7,689 |
7,376 |
8,317 |
10,346 |
9,127 |
8,492 |
Long-Term Debt |
|
6,388 |
6,389 |
6,887 |
6,888 |
6,889 |
6,890 |
6,891 |
6,892 |
6,893 |
6,894 |
6,895 |
Claims and Claim Expense |
|
30,359 |
31,026 |
32,753 |
33,577 |
34,389 |
34,831 |
36,605 |
38,062 |
39,057 |
39,822 |
41,154 |
Unearned Premiums Liability |
|
17,294 |
19,844 |
20,070 |
20,762 |
20,134 |
22,907 |
23,681 |
24,773 |
23,858 |
26,612 |
26,335 |
Total Equity & Noncontrolling Interests |
|
15,891 |
16,868 |
16,711 |
17,395 |
20,277 |
21,811 |
23,340 |
27,159 |
25,591 |
28,954 |
32,604 |
Total Preferred & Common Equity |
|
15,891 |
16,868 |
16,711 |
17,395 |
20,277 |
21,811 |
23,340 |
27,159 |
25,591 |
28,954 |
32,604 |
Total Common Equity |
|
15,412 |
16,389 |
16,232 |
16,916 |
19,797 |
21,825 |
23,354 |
27,173 |
25,591 |
28,968 |
32,617 |
Common Stock |
|
2,478 |
2,493 |
2,521 |
2,563 |
2,598 |
2,615 |
2,646 |
2,682 |
2,731 |
2,746 |
2,778 |
Retained Earnings |
|
15,721 |
16,080 |
16,350 |
17,381 |
18,801 |
21,020 |
22,410 |
24,632 |
24,283 |
26,732 |
29,921 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2,788 |
-2,184 |
-2,640 |
-3,028 |
-1,602 |
-1,810 |
-1,702 |
-141 |
-1,423 |
-510 |
-82 |
Annual Metrics And Ratios for Progressive
This table displays calculated financial ratios and metrics derived from Progressive's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.79% |
7.46% |
12.46% |
14.54% |
19.21% |
22.07% |
9.85% |
11.31% |
3.97% |
25.27% |
21.43% |
EBITDA Growth |
|
6.11% |
4.13% |
-19.19% |
40.98% |
40.59% |
58.94% |
42.24% |
-40.21% |
-74.28% |
334.75% |
109.69% |
EBIT Growth |
|
10.44% |
0.64% |
-23.15% |
45.59% |
47.91% |
63.11% |
43.21% |
-43.03% |
-78.10% |
431.89% |
118.45% |
NOPAT Growth |
|
9.92% |
1.52% |
-18.71% |
51.16% |
64.01% |
51.85% |
43.33% |
-41.26% |
-78.45% |
440.58% |
117.27% |
Net Income Growth |
|
9.92% |
1.52% |
-18.71% |
51.16% |
64.01% |
51.85% |
43.33% |
-41.26% |
-78.45% |
440.58% |
117.27% |
EPS Growth |
|
11.40% |
0.00% |
-18.14% |
54.55% |
62.50% |
52.04% |
43.75% |
-41.41% |
-79.15% |
457.63% |
118.85% |
Operating Cash Flow Growth |
|
-9.17% |
32.88% |
19.18% |
37.48% |
67.29% |
-0.37% |
10.28% |
12.40% |
-11.76% |
55.39% |
42.06% |
Free Cash Flow Firm Growth |
|
209.38% |
-100.41% |
-1.75% |
37,454.45% |
-198.59% |
104.35% |
41.29% |
68.50% |
-40.75% |
-162.53% |
421.44% |
Invested Capital Growth |
|
-62.74% |
15.05% |
10.77% |
-210.55% |
220.53% |
18.55% |
22.55% |
3.10% |
-3.68% |
21.93% |
19.58% |
Revenue Q/Q Growth |
|
2.99% |
1.05% |
3.21% |
3.86% |
3.49% |
8.23% |
1.11% |
1.85% |
2.00% |
5.85% |
4.72% |
EBITDA Q/Q Growth |
|
5.48% |
0.09% |
1.75% |
6.80% |
-6.84% |
32.95% |
7.70% |
-19.21% |
-18.65% |
41.86% |
3.85% |
EBIT Q/Q Growth |
|
6.31% |
-1.26% |
1.52% |
7.83% |
-7.30% |
34.92% |
7.97% |
-21.00% |
-16.24% |
43.16% |
4.62% |
NOPAT Q/Q Growth |
|
5.82% |
-1.54% |
4.78% |
12.87% |
-10.90% |
25.74% |
11.97% |
-17.73% |
-15.79% |
42.39% |
4.55% |
Net Income Q/Q Growth |
|
5.82% |
-1.54% |
4.78% |
12.87% |
-10.90% |
25.74% |
11.97% |
-17.73% |
-15.79% |
42.39% |
4.55% |
EPS Q/Q Growth |
|
6.44% |
-2.71% |
5.39% |
13.81% |
-10.89% |
25.61% |
12.20% |
-17.97% |
-15.71% |
42.73% |
4.65% |
Operating Cash Flow Q/Q Growth |
|
-4.63% |
2.89% |
13.47% |
2.09% |
9.58% |
0.72% |
6.46% |
-12.37% |
7.50% |
16.50% |
3.92% |
Free Cash Flow Firm Q/Q Growth |
|
1,715.35% |
65.59% |
25.08% |
69,788.98% |
-24,464.83% |
219.94% |
331.73% |
-35.23% |
-50.06% |
-160.03% |
290.84% |
Invested Capital Q/Q Growth |
|
-0.07% |
-1.48% |
-1.13% |
-197.80% |
-3.11% |
-2.38% |
-4.46% |
-1.39% |
5.27% |
11.87% |
-4.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
10.76% |
10.43% |
7.49% |
9.22% |
10.88% |
14.16% |
18.34% |
9.85% |
2.44% |
8.46% |
14.60% |
EBIT Margin |
|
9.85% |
9.23% |
6.31% |
8.02% |
9.94% |
13.29% |
17.32% |
8.87% |
1.87% |
7.93% |
14.27% |
Profit (Net Income) Margin |
|
6.64% |
6.28% |
4.54% |
5.99% |
8.24% |
10.25% |
13.37% |
7.06% |
1.46% |
6.31% |
11.29% |
Tax Burden Percent |
|
67.16% |
68.03% |
71.88% |
74.72% |
82.85% |
77.13% |
79.53% |
79.59% |
78.31% |
79.59% |
79.16% |
Interest Burden Percent |
|
100.42% |
100.00% |
100.11% |
100.00% |
100.00% |
100.00% |
97.06% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
32.84% |
31.97% |
28.12% |
25.28% |
17.15% |
22.87% |
20.47% |
20.41% |
21.69% |
20.41% |
20.84% |
Return on Invested Capital (ROIC) |
|
7.65% |
13.30% |
9.59% |
0.00% |
199.35% |
23.59% |
28.00% |
14.71% |
3.18% |
15.79% |
28.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.65% |
13.30% |
9.59% |
0.00% |
199.35% |
23.59% |
28.00% |
14.71% |
3.18% |
15.79% |
28.43% |
Return on Net Nonoperating Assets (RNNOA) |
|
12.81% |
4.41% |
3.47% |
0.00% |
-158.46% |
8.34% |
8.87% |
4.29% |
1.05% |
5.80% |
8.54% |
Return on Equity (ROE) |
|
20.46% |
17.71% |
13.06% |
31.25% |
40.88% |
31.92% |
36.88% |
19.00% |
4.23% |
21.58% |
36.98% |
Cash Return on Invested Capital (CROIC) |
|
99.08% |
-0.70% |
-0.63% |
0.00% |
-166.00% |
6.61% |
7.74% |
11.65% |
6.93% |
-3.98% |
10.60% |
Operating Return on Assets (OROA) |
|
7.57% |
6.88% |
4.65% |
12.69% |
13.51% |
10.17% |
12.42% |
6.23% |
1.26% |
5.97% |
11.02% |
Return on Assets (ROA) |
|
5.10% |
4.68% |
3.34% |
9.48% |
11.19% |
7.84% |
9.59% |
4.96% |
0.99% |
4.76% |
8.72% |
Return on Common Equity (ROCE) |
|
20.46% |
17.15% |
12.29% |
28.24% |
37.02% |
30.09% |
35.45% |
18.49% |
4.11% |
21.01% |
36.59% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.49% |
17.84% |
13.29% |
17.21% |
24.22% |
29.11% |
33.48% |
18.38% |
4.54% |
19.25% |
33.14% |
Net Operating Profit after Tax (NOPAT) |
|
1,281 |
1,301 |
1,057 |
1,598 |
2,621 |
3,980 |
5,705 |
3,351 |
722 |
3,903 |
8,480 |
NOPAT Margin |
|
6.64% |
6.28% |
4.54% |
5.99% |
8.24% |
10.25% |
13.37% |
7.06% |
1.46% |
6.31% |
11.29% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
90.15% |
90.77% |
93.69% |
91.98% |
90.06% |
86.71% |
82.68% |
91.13% |
98.13% |
92.07% |
85.73% |
Earnings before Interest and Taxes (EBIT) |
|
1,900 |
1,912 |
1,469 |
2,139 |
3,164 |
5,160 |
7,390 |
4,210 |
922 |
4,904 |
10,713 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,075 |
2,161 |
1,746 |
2,461 |
3,460 |
5,500 |
7,823 |
4,678 |
1,203 |
5,230 |
10,967 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.79 |
2.04 |
2.13 |
21.43 |
2.92 |
2.87 |
3.23 |
3.34 |
4.79 |
4.59 |
5.38 |
Price to Tangible Book Value (P/TBV) |
|
1.79 |
2.34 |
2.40 |
21.43 |
3.14 |
3.02 |
3.36 |
3.45 |
4.79 |
4.59 |
5.38 |
Price to Revenue (P/Rev) |
|
0.64 |
0.72 |
0.73 |
1.03 |
0.95 |
0.97 |
1.26 |
1.25 |
1.49 |
1.47 |
1.83 |
Price to Earnings (P/E) |
|
9.67 |
11.73 |
16.47 |
17.25 |
11.62 |
9.59 |
9.43 |
17.84 |
106.14 |
23.51 |
16.27 |
Dividend Yield |
|
4.76% |
2.70% |
3.04% |
1.44% |
2.18% |
4.35% |
0.44% |
1.87% |
1.51% |
0.26% |
0.49% |
Earnings Yield |
|
10.34% |
8.52% |
6.07% |
5.80% |
8.61% |
10.43% |
10.60% |
5.60% |
0.94% |
4.25% |
6.15% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.59 |
1.70 |
1.76 |
0.00 |
2.28 |
2.33 |
2.65 |
2.79 |
3.48 |
3.55 |
4.43 |
Enterprise Value to Revenue (EV/Rev) |
|
0.75 |
0.86 |
0.87 |
1.04 |
1.11 |
1.10 |
1.39 |
1.36 |
1.57 |
1.56 |
1.92 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.96 |
8.25 |
11.67 |
11.25 |
10.16 |
7.76 |
7.59 |
13.79 |
64.48 |
18.42 |
13.12 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.60 |
9.32 |
13.87 |
12.95 |
11.12 |
8.27 |
8.04 |
15.32 |
84.13 |
19.65 |
13.43 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.27 |
13.70 |
19.28 |
17.33 |
13.42 |
10.73 |
10.41 |
19.25 |
107.43 |
24.68 |
16.96 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.37 |
7.77 |
7.46 |
7.37 |
5.60 |
6.82 |
8.60 |
8.31 |
11.33 |
9.05 |
9.51 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.87 |
0.00 |
0.00 |
1.07 |
0.00 |
38.28 |
37.68 |
24.29 |
49.31 |
0.00 |
45.49 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.31 |
0.35 |
0.37 |
0.00 |
0.40 |
0.32 |
0.32 |
0.27 |
0.40 |
0.34 |
0.27 |
Long-Term Debt to Equity |
|
0.31 |
0.35 |
0.37 |
0.00 |
0.40 |
0.32 |
0.32 |
0.27 |
0.40 |
0.34 |
0.27 |
Financial Leverage |
|
1.68 |
0.33 |
0.36 |
-1.12 |
-0.79 |
0.35 |
0.32 |
0.29 |
0.33 |
0.37 |
0.30 |
Leverage Ratio |
|
4.01 |
3.79 |
3.91 |
3.30 |
3.65 |
4.07 |
3.85 |
3.83 |
4.30 |
4.54 |
4.24 |
Compound Leverage Factor |
|
4.03 |
3.79 |
3.91 |
3.30 |
3.65 |
4.07 |
3.73 |
3.83 |
4.30 |
4.54 |
4.24 |
Debt to Total Capital |
|
23.81% |
25.88% |
27.17% |
0.00% |
28.53% |
24.07% |
24.05% |
21.18% |
28.67% |
25.36% |
21.22% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
23.81% |
25.88% |
27.17% |
0.00% |
28.53% |
24.07% |
24.05% |
21.18% |
28.67% |
25.36% |
21.22% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.20% |
2.70% |
2.20% |
2.14% |
2.22% |
1.82% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
4.44% |
4.17% |
28.20% |
1.39% |
1.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
76.19% |
69.67% |
68.66% |
71.80% |
66.89% |
71.99% |
73.82% |
76.75% |
69.17% |
72.87% |
78.78% |
Debt to EBITDA |
|
1.04 |
1.25 |
1.80 |
0.00 |
1.27 |
0.80 |
0.69 |
1.05 |
5.31 |
1.32 |
0.63 |
Net Debt to EBITDA |
|
0.99 |
1.15 |
1.67 |
0.00 |
1.25 |
0.76 |
0.68 |
1.00 |
2.75 |
0.96 |
0.56 |
Long-Term Debt to EBITDA |
|
1.04 |
1.25 |
1.80 |
0.00 |
1.27 |
0.80 |
0.69 |
1.05 |
5.31 |
1.32 |
0.63 |
Debt to NOPAT |
|
1.69 |
2.08 |
2.98 |
0.00 |
1.68 |
1.11 |
0.95 |
1.46 |
8.85 |
1.77 |
0.81 |
Net Debt to NOPAT |
|
1.61 |
1.91 |
2.76 |
0.00 |
1.65 |
1.05 |
0.93 |
1.40 |
4.58 |
1.28 |
0.72 |
Long-Term Debt to NOPAT |
|
1.69 |
2.08 |
2.98 |
0.00 |
1.68 |
1.11 |
0.95 |
1.46 |
8.85 |
1.77 |
0.81 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
3.17% |
5.86% |
9.66% |
9.45% |
5.73% |
3.87% |
2.71% |
2.81% |
2.65% |
1.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
16,596 |
-68 |
-70 |
25,999 |
-25,632 |
1,115 |
1,576 |
2,655 |
1,573 |
-984 |
3,162 |
Operating Cash Flow to CapEx |
|
1,688.45% |
1,909.16% |
1,308.76% |
2,675.78% |
2,449.26% |
2,018.57% |
3,425.40% |
4,377.72% |
2,664.98% |
5,191.71% |
7,268.75% |
Free Cash Flow to Firm to Interest Expense |
|
141.97 |
-0.50 |
-0.49 |
169.82 |
-153.94 |
5.88 |
7.26 |
12.15 |
6.45 |
-3.67 |
11.33 |
Operating Cash Flow to Interest Expense |
|
14.76 |
16.86 |
19.39 |
24.54 |
37.75 |
33.01 |
31.82 |
35.51 |
28.07 |
39.71 |
54.19 |
Operating Cash Flow Less CapEx to Interest Expense |
|
13.89 |
15.98 |
17.91 |
23.62 |
36.21 |
31.37 |
30.89 |
34.70 |
27.02 |
38.95 |
53.44 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.77 |
0.75 |
0.74 |
1.58 |
1.36 |
0.77 |
0.72 |
0.70 |
0.67 |
0.75 |
0.77 |
Fixed Asset Turnover |
|
20.07 |
20.74 |
21.04 |
0.00 |
0.00 |
33.11 |
36.78 |
42.33 |
45.47 |
64.59 |
89.88 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,093 |
10,462 |
11,589 |
-12,812 |
15,441 |
18,306 |
22,435 |
23,130 |
22,279 |
27,166 |
32,484 |
Invested Capital Turnover |
|
1.15 |
2.12 |
2.11 |
-43.65 |
24.20 |
2.30 |
2.09 |
2.08 |
2.17 |
2.50 |
2.52 |
Increase / (Decrease) in Invested Capital |
|
-15,315 |
1,369 |
1,127 |
-24,401 |
28,253 |
2,865 |
4,129 |
696 |
-851 |
4,887 |
5,318 |
Enterprise Value (EV) |
|
14,442 |
17,819 |
20,382 |
27,700 |
35,169 |
42,699 |
59,380 |
64,506 |
77,568 |
96,340 |
143,841 |
Market Capitalization |
|
12,385 |
14,870 |
16,976 |
27,472 |
30,130 |
37,800 |
53,567 |
59,316 |
73,768 |
90,847 |
137,717 |
Book Value per Share |
|
$11.76 |
$12.47 |
$13.70 |
$2.20 |
$17.71 |
$22.54 |
$28.28 |
$30.34 |
$26.34 |
$33.84 |
$43.68 |
Tangible Book Value per Share |
|
$11.74 |
$10.86 |
$12.18 |
$2.20 |
$16.43 |
$21.38 |
$27.21 |
$29.37 |
$26.34 |
$33.84 |
$43.68 |
Total Capital |
|
9,093 |
10,462 |
11,589 |
1,786 |
15,441 |
18,306 |
22,435 |
23,130 |
22,279 |
27,166 |
32,484 |
Total Debt |
|
2,165 |
2,708 |
3,148 |
0.00 |
4,405 |
4,407 |
5,396 |
4,899 |
6,388 |
6,889 |
6,893 |
Total Long-Term Debt |
|
2,165 |
2,708 |
3,148 |
0.00 |
4,405 |
4,407 |
5,396 |
4,899 |
6,388 |
6,889 |
6,893 |
Net Debt |
|
2,056 |
2,484 |
2,922 |
-275 |
4,330 |
4,180 |
5,320 |
4,697 |
3,306 |
4,999 |
6,124 |
Capital Expenditures (CapEx) |
|
102 |
120 |
209 |
140 |
257 |
310 |
202 |
177 |
257 |
205 |
208 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,165 |
2,708 |
3,148 |
-14,598 |
4,405 |
4,407 |
5,396 |
4,899 |
6,388 |
6,889 |
6,893 |
Total Depreciation and Amortization (D&A) |
|
175 |
249 |
277 |
322 |
297 |
339 |
433 |
468 |
281 |
326 |
254 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.17 |
$2.16 |
$1.77 |
$2.74 |
$4.45 |
$6.75 |
$9.71 |
$5.69 |
$1.19 |
$6.61 |
$14.45 |
Adjusted Weighted Average Basic Shares Outstanding |
|
590.60M |
585.50M |
581.70M |
580.80M |
582.40M |
583.80M |
584.90M |
584.50M |
584.40M |
584.90M |
585.50M |
Adjusted Diluted Earnings per Share |
|
$2.15 |
$2.15 |
$1.76 |
$2.72 |
$4.42 |
$6.72 |
$9.66 |
$5.66 |
$1.18 |
$6.58 |
$14.40 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
594.80M |
589.20M |
585M |
585.70M |
586.70M |
587.20M |
587.60M |
587.10M |
587.10M |
587.50M |
587.70M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.75 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
588.93M |
584.33M |
580.80M |
582.28M |
583.90M |
585.25M |
585.75M |
584.85M |
585.34M |
585.68M |
586.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,284 |
1,301 |
1,057 |
1,598 |
2,621 |
3,980 |
5,705 |
3,351 |
898 |
3,903 |
8,480 |
Normalized NOPAT Margin |
|
6.66% |
6.28% |
4.54% |
5.99% |
8.24% |
10.25% |
13.37% |
7.06% |
1.82% |
6.31% |
11.29% |
Pre Tax Income Margin |
|
9.89% |
9.23% |
6.31% |
8.02% |
9.94% |
13.29% |
16.82% |
8.87% |
1.87% |
7.93% |
14.27% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
16.25 |
14.06 |
10.43 |
13.97 |
19.00 |
27.20 |
34.06 |
19.26 |
3.78 |
18.30 |
38.40 |
NOPAT to Interest Expense |
|
10.96 |
9.56 |
7.50 |
10.44 |
15.74 |
20.98 |
26.29 |
15.33 |
2.96 |
14.56 |
30.39 |
EBIT Less CapEx to Interest Expense |
|
15.37 |
13.17 |
8.94 |
13.05 |
17.46 |
25.57 |
33.13 |
18.45 |
2.73 |
17.53 |
37.65 |
NOPAT Less CapEx to Interest Expense |
|
10.08 |
8.68 |
6.02 |
9.52 |
14.20 |
19.35 |
25.36 |
14.52 |
1.91 |
13.80 |
29.65 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
69.68% |
31.03% |
49.09% |
24.74% |
25.50% |
41.96% |
27.66% |
112.61% |
36.15% |
7.10% |
8.04% |
Augmented Payout Ratio |
|
90.87% |
47.07% |
67.30% |
28.65% |
28.52% |
44.25% |
29.61% |
117.26% |
39.20% |
8.28% |
8.20% |
Quarterly Metrics And Ratios for Progressive
This table displays calculated financial ratios and metrics derived from Progressive's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
7.77% |
20.81% |
33.45% |
21.81% |
25.48% |
20.60% |
18.16% |
26.84% |
20.12% |
18.44% |
21.42% |
EBITDA Growth |
|
-20.78% |
22.77% |
192.38% |
646.47% |
149.65% |
386.25% |
277.24% |
103.59% |
15.69% |
9.39% |
110.29% |
EBIT Growth |
|
-14.84% |
42.08% |
168.52% |
889.61% |
144.22% |
430.29% |
326.99% |
108.82% |
18.54% |
10.07% |
114.09% |
NOPAT Growth |
|
-14.07% |
42.69% |
177.60% |
803.55% |
140.46% |
420.52% |
322.32% |
108.10% |
18.51% |
10.09% |
116.58% |
Net Income Growth |
|
-14.07% |
42.69% |
163.62% |
803.55% |
140.46% |
420.52% |
322.32% |
108.10% |
18.51% |
10.12% |
117.61% |
EPS Growth |
|
-13.58% |
44.23% |
160.64% |
845.00% |
140.71% |
425.33% |
335.09% |
110.05% |
18.99% |
10.91% |
117.74% |
Operating Cash Flow Growth |
|
105.66% |
-2.11% |
68.18% |
68.67% |
162.10% |
72.91% |
39.74% |
34.83% |
23.40% |
21.44% |
23.66% |
Free Cash Flow Firm Growth |
|
529.41% |
467.93% |
-176.36% |
-182.67% |
-272.72% |
-596.32% |
-326.52% |
-272.11% |
-2.18% |
-47.18% |
-18.05% |
Invested Capital Growth |
|
-3.68% |
-0.76% |
7.07% |
14.74% |
21.93% |
23.40% |
28.11% |
40.23% |
19.58% |
24.90% |
30.66% |
Revenue Q/Q Growth |
|
5.42% |
6.21% |
7.36% |
1.33% |
8.60% |
2.09% |
5.19% |
8.77% |
2.84% |
0.66% |
7.85% |
EBITDA Q/Q Growth |
|
430.58% |
-42.94% |
-17.75% |
191.35% |
77.45% |
14.60% |
-36.19% |
57.24% |
0.83% |
8.16% |
22.59% |
EBIT Q/Q Growth |
|
619.44% |
-45.93% |
-21.41% |
223.66% |
77.54% |
17.86% |
-36.72% |
58.29% |
0.78% |
9.03% |
23.05% |
NOPAT Q/Q Growth |
|
566.32% |
-45.80% |
-22.88% |
224.64% |
77.33% |
17.29% |
-37.43% |
59.96% |
0.99% |
8.90% |
23.13% |
Net Income Q/Q Growth |
|
566.32% |
-45.80% |
-22.88% |
224.64% |
77.33% |
17.29% |
-37.43% |
59.96% |
0.99% |
8.93% |
23.69% |
EPS Q/Q Growth |
|
600.00% |
-46.43% |
-24.00% |
231.58% |
78.31% |
16.91% |
-37.06% |
60.08% |
1.01% |
8.98% |
23.57% |
Operating Cash Flow Q/Q Growth |
|
-54.14% |
163.50% |
-4.59% |
46.32% |
-28.73% |
73.77% |
-22.89% |
41.18% |
-34.77% |
71.02% |
-21.45% |
Free Cash Flow Firm Q/Q Growth |
|
-30.57% |
-62.62% |
-293.49% |
-64.69% |
-45.06% |
-7.36% |
-66.28% |
-43.68% |
60.17% |
-54.68% |
-33.34% |
Invested Capital Q/Q Growth |
|
5.27% |
4.39% |
1.46% |
2.90% |
11.87% |
5.65% |
5.33% |
12.64% |
-4.60% |
10.36% |
10.18% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
7.84% |
4.34% |
3.32% |
9.55% |
15.61% |
17.48% |
10.60% |
15.33% |
15.03% |
16.15% |
18.36% |
EBIT Margin |
|
7.65% |
3.89% |
2.85% |
9.10% |
14.88% |
17.12% |
10.30% |
14.99% |
14.69% |
15.91% |
18.15% |
Profit (Net Income) Margin |
|
6.17% |
3.15% |
2.26% |
7.24% |
11.82% |
13.58% |
8.07% |
11.88% |
11.66% |
12.62% |
14.47% |
Tax Burden Percent |
|
80.66% |
80.79% |
79.27% |
79.51% |
79.42% |
79.30% |
78.41% |
79.24% |
79.40% |
79.33% |
79.73% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
19.34% |
19.21% |
20.73% |
20.49% |
20.58% |
20.70% |
21.59% |
20.76% |
20.60% |
20.67% |
20.27% |
Return on Invested Capital (ROIC) |
|
13.41% |
6.98% |
5.51% |
18.61% |
29.57% |
33.85% |
20.27% |
29.20% |
29.36% |
30.59% |
33.93% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.41% |
6.98% |
5.51% |
18.61% |
29.57% |
33.85% |
20.27% |
29.20% |
29.36% |
30.61% |
34.15% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.44% |
2.63% |
2.26% |
7.68% |
10.85% |
11.62% |
6.97% |
9.03% |
8.82% |
8.31% |
8.42% |
Return on Equity (ROE) |
|
17.85% |
9.61% |
7.77% |
26.29% |
40.42% |
45.47% |
27.24% |
38.23% |
38.19% |
38.90% |
42.35% |
Cash Return on Invested Capital (CROIC) |
|
6.93% |
4.43% |
0.81% |
-1.66% |
-3.98% |
1.32% |
0.99% |
-5.68% |
10.60% |
4.86% |
3.34% |
Operating Return on Assets (OROA) |
|
5.15% |
2.61% |
2.03% |
6.60% |
11.21% |
12.71% |
7.69% |
11.26% |
11.35% |
12.12% |
13.98% |
Return on Assets (ROA) |
|
4.15% |
2.11% |
1.61% |
5.25% |
8.91% |
10.08% |
6.03% |
8.92% |
9.01% |
9.61% |
11.14% |
Return on Common Equity (ROCE) |
|
17.35% |
9.33% |
7.54% |
25.51% |
39.35% |
44.92% |
26.92% |
37.83% |
37.79% |
38.93% |
42.37% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.07% |
10.43% |
15.76% |
0.00% |
26.53% |
29.56% |
29.87% |
0.00% |
30.10% |
32.00% |
Net Operating Profit after Tax (NOPAT) |
|
827 |
448 |
345 |
1,121 |
1,988 |
2,331 |
1,459 |
2,333 |
2,357 |
2,566 |
3,160 |
NOPAT Margin |
|
6.17% |
3.15% |
2.26% |
7.24% |
11.82% |
13.58% |
8.07% |
11.88% |
11.66% |
12.62% |
14.41% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.01% |
-0.22% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
92.35% |
96.11% |
97.15% |
90.90% |
85.12% |
82.88% |
89.70% |
85.01% |
85.31% |
84.09% |
81.85% |
Earnings before Interest and Taxes (EBIT) |
|
1,025 |
554 |
436 |
1,410 |
2,504 |
2,940 |
1,860 |
2,945 |
2,968 |
3,236 |
3,982 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,052 |
617 |
508 |
1,480 |
2,625 |
3,002 |
1,916 |
3,012 |
3,037 |
3,285 |
4,027 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.79 |
5.07 |
4.74 |
4.79 |
4.59 |
5.54 |
5.21 |
5.47 |
5.38 |
5.73 |
4.79 |
Price to Tangible Book Value (P/TBV) |
|
4.79 |
5.07 |
4.74 |
4.79 |
4.59 |
5.54 |
5.21 |
5.47 |
5.38 |
5.73 |
4.79 |
Price to Revenue (P/Rev) |
|
1.49 |
1.60 |
1.38 |
1.39 |
1.47 |
1.87 |
1.80 |
2.07 |
1.83 |
2.12 |
1.90 |
Price to Earnings (P/E) |
|
106.14 |
100.31 |
44.89 |
29.91 |
23.51 |
21.06 |
17.72 |
18.38 |
16.27 |
19.03 |
14.99 |
Dividend Yield |
|
1.51% |
0.28% |
0.30% |
0.29% |
0.26% |
0.51% |
0.51% |
0.45% |
0.49% |
1.77% |
1.84% |
Earnings Yield |
|
0.94% |
1.00% |
2.23% |
3.34% |
4.25% |
4.75% |
5.64% |
5.44% |
6.15% |
5.26% |
6.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.48 |
3.75 |
3.50 |
3.56 |
3.55 |
4.40 |
4.22 |
4.54 |
4.43 |
4.74 |
4.08 |
Enterprise Value to Revenue (EV/Rev) |
|
1.57 |
1.68 |
1.48 |
1.48 |
1.56 |
1.95 |
1.89 |
2.16 |
1.92 |
2.17 |
1.96 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
64.48 |
64.64 |
34.35 |
23.44 |
18.42 |
16.57 |
14.14 |
14.63 |
13.12 |
15.11 |
12.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
84.13 |
80.21 |
38.29 |
25.22 |
19.65 |
17.35 |
14.66 |
15.09 |
13.43 |
15.44 |
12.26 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
107.43 |
101.85 |
47.38 |
31.53 |
24.68 |
21.83 |
18.50 |
19.05 |
16.96 |
19.50 |
15.44 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.33 |
12.82 |
10.67 |
9.46 |
9.05 |
10.16 |
9.56 |
10.62 |
9.51 |
10.60 |
9.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
49.31 |
84.22 |
446.10 |
0.00 |
0.00 |
368.59 |
480.08 |
0.00 |
45.49 |
108.31 |
138.35 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.40 |
0.38 |
0.41 |
0.40 |
0.34 |
0.32 |
0.30 |
0.25 |
0.27 |
0.24 |
0.21 |
Long-Term Debt to Equity |
|
0.40 |
0.38 |
0.41 |
0.40 |
0.34 |
0.32 |
0.30 |
0.25 |
0.27 |
0.24 |
0.21 |
Financial Leverage |
|
0.33 |
0.38 |
0.41 |
0.41 |
0.37 |
0.34 |
0.34 |
0.31 |
0.30 |
0.27 |
0.25 |
Leverage Ratio |
|
4.30 |
4.55 |
4.82 |
5.01 |
4.54 |
4.51 |
4.52 |
4.28 |
4.24 |
4.05 |
3.81 |
Compound Leverage Factor |
|
4.30 |
4.55 |
4.82 |
5.01 |
4.54 |
4.51 |
4.52 |
4.28 |
4.24 |
4.05 |
3.81 |
Debt to Total Capital |
|
28.67% |
27.47% |
29.18% |
28.36% |
25.36% |
24.01% |
22.79% |
20.24% |
21.22% |
19.23% |
17.46% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
28.67% |
27.47% |
29.18% |
28.36% |
25.36% |
24.01% |
22.79% |
20.24% |
21.22% |
19.23% |
17.46% |
Preferred Equity to Total Capital |
|
2.22% |
2.12% |
2.09% |
2.03% |
1.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
69.17% |
70.47% |
68.78% |
69.66% |
72.87% |
76.04% |
77.25% |
79.80% |
78.78% |
80.81% |
82.58% |
Debt to EBITDA |
|
5.31 |
4.74 |
2.86 |
1.87 |
1.32 |
0.90 |
0.76 |
0.65 |
0.63 |
0.61 |
0.52 |
Net Debt to EBITDA |
|
2.75 |
2.65 |
2.17 |
1.34 |
0.96 |
0.71 |
0.67 |
0.57 |
0.56 |
0.36 |
0.35 |
Long-Term Debt to EBITDA |
|
5.31 |
4.74 |
2.86 |
1.87 |
1.32 |
0.90 |
0.76 |
0.65 |
0.63 |
0.61 |
0.52 |
Debt to NOPAT |
|
8.85 |
7.47 |
3.95 |
2.51 |
1.77 |
1.19 |
1.00 |
0.85 |
0.81 |
0.79 |
0.66 |
Net Debt to NOPAT |
|
4.58 |
4.18 |
2.99 |
1.81 |
1.28 |
0.93 |
0.88 |
0.74 |
0.72 |
0.47 |
0.45 |
Long-Term Debt to NOPAT |
|
8.85 |
7.47 |
3.95 |
2.51 |
1.77 |
1.19 |
1.00 |
0.85 |
0.81 |
0.79 |
0.66 |
Noncontrolling Interest Sharing Ratio |
|
2.81% |
2.87% |
2.96% |
2.98% |
2.65% |
1.20% |
1.16% |
1.05% |
1.05% |
-0.06% |
-0.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,678 |
627 |
-1,213 |
-1,998 |
-2,898 |
-3,112 |
-5,175 |
-7,435 |
-2,962 |
-4,581 |
-6,108 |
Operating Cash Flow to CapEx |
|
3,320.71% |
6,296.92% |
3,546.28% |
11,360.47% |
3,476.46% |
9,069.38% |
12,757.03% |
12,132.89% |
3,078.10% |
11,180.43% |
6,412.70% |
Free Cash Flow to Firm to Interest Expense |
|
26.38 |
9.91 |
-18.47 |
-28.67 |
-41.82 |
-44.71 |
-74.35 |
-106.36 |
-42.37 |
-65.44 |
-88.52 |
Operating Cash Flow to Interest Expense |
|
14.62 |
38.70 |
35.57 |
49.06 |
35.17 |
60.85 |
46.92 |
65.96 |
43.02 |
73.47 |
58.55 |
Operating Cash Flow Less CapEx to Interest Expense |
|
14.18 |
38.08 |
34.57 |
48.63 |
34.15 |
60.18 |
46.55 |
65.41 |
41.63 |
72.81 |
57.64 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.67 |
0.67 |
0.71 |
0.73 |
0.75 |
0.74 |
0.75 |
0.75 |
0.77 |
0.76 |
0.77 |
Fixed Asset Turnover |
|
45.47 |
50.47 |
52.66 |
58.81 |
64.59 |
75.97 |
79.35 |
89.16 |
89.88 |
97.22 |
107.15 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
22,279 |
23,258 |
23,598 |
24,283 |
27,166 |
28,701 |
30,231 |
34,051 |
32,484 |
35,848 |
39,499 |
Invested Capital Turnover |
|
2.17 |
2.22 |
2.44 |
2.57 |
2.50 |
2.49 |
2.51 |
2.46 |
2.52 |
2.42 |
2.36 |
Increase / (Decrease) in Invested Capital |
|
-851 |
-179 |
1,559 |
3,119 |
4,887 |
5,443 |
6,633 |
9,768 |
5,318 |
7,147 |
9,268 |
Enterprise Value (EV) |
|
77,568 |
87,131 |
82,617 |
86,410 |
96,340 |
126,278 |
127,653 |
154,549 |
143,841 |
169,936 |
161,036 |
Market Capitalization |
|
73,768 |
83,060 |
76,910 |
80,962 |
90,847 |
120,883 |
121,598 |
148,560 |
137,717 |
165,844 |
156,379 |
Book Value per Share |
|
$26.34 |
$28.00 |
$27.73 |
$28.90 |
$33.84 |
$37.28 |
$39.87 |
$46.40 |
$43.68 |
$49.42 |
$55.64 |
Tangible Book Value per Share |
|
$26.34 |
$28.00 |
$27.73 |
$28.90 |
$33.84 |
$37.28 |
$39.87 |
$46.40 |
$43.68 |
$49.42 |
$55.64 |
Total Capital |
|
22,279 |
23,258 |
23,598 |
24,283 |
27,166 |
28,701 |
30,231 |
34,051 |
32,484 |
35,848 |
39,499 |
Total Debt |
|
6,388 |
6,389 |
6,887 |
6,888 |
6,889 |
6,890 |
6,891 |
6,892 |
6,893 |
6,894 |
6,895 |
Total Long-Term Debt |
|
6,388 |
6,389 |
6,887 |
6,888 |
6,889 |
6,890 |
6,891 |
6,892 |
6,893 |
6,894 |
6,895 |
Net Debt |
|
3,306 |
3,577 |
5,213 |
4,954 |
4,999 |
5,395 |
6,056 |
5,988 |
6,124 |
4,092 |
4,657 |
Capital Expenditures (CapEx) |
|
28 |
39 |
66 |
30 |
70 |
47 |
26 |
38 |
98 |
46 |
63 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.79 |
-15 |
Net Nonoperating Obligations (NNO) |
|
6,388 |
6,389 |
6,887 |
6,888 |
6,889 |
6,890 |
6,891 |
6,892 |
6,893 |
6,894 |
6,895 |
Total Depreciation and Amortization (D&A) |
|
26 |
63 |
72 |
69 |
122 |
62 |
55 |
67 |
69 |
49 |
45 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.40 |
$0.75 |
$0.57 |
$1.90 |
$3.39 |
$3.95 |
$2.49 |
$3.98 |
$4.03 |
$4.38 |
$5.42 |
Adjusted Weighted Average Basic Shares Outstanding |
|
584.40M |
584.90M |
584.90M |
584.80M |
584.90M |
585.40M |
585.40M |
585.60M |
585.50M |
586M |
586.20M |
Adjusted Diluted Earnings per Share |
|
$1.40 |
$0.75 |
$0.57 |
$1.89 |
$3.37 |
$3.94 |
$2.48 |
$3.97 |
$4.01 |
$4.37 |
$5.40 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
587.10M |
587M |
587M |
587.50M |
587.50M |
587.30M |
587.40M |
587.60M |
587.70M |
587.70M |
587.80M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
585.34M |
585.37M |
585.33M |
585.04M |
585.68M |
585.70M |
585.67M |
585.81M |
586.21M |
586.22M |
586.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
827 |
448 |
345 |
1,121 |
1,988 |
2,331 |
1,459 |
2,333 |
2,357 |
2,566 |
3,160 |
Normalized NOPAT Margin |
|
6.17% |
3.15% |
2.26% |
7.24% |
11.82% |
13.58% |
8.07% |
11.88% |
11.66% |
12.62% |
14.41% |
Pre Tax Income Margin |
|
7.65% |
3.89% |
2.85% |
9.10% |
14.88% |
17.12% |
10.30% |
14.99% |
14.69% |
15.91% |
18.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
16.12 |
8.76 |
6.63 |
20.23 |
36.13 |
42.24 |
26.73 |
42.13 |
42.46 |
46.23 |
57.71 |
NOPAT to Interest Expense |
|
13.00 |
7.08 |
5.26 |
16.09 |
28.69 |
33.50 |
20.96 |
33.38 |
33.71 |
36.66 |
45.79 |
EBIT Less CapEx to Interest Expense |
|
15.68 |
8.14 |
5.63 |
19.80 |
35.12 |
41.57 |
26.36 |
41.59 |
41.06 |
45.57 |
56.80 |
NOPAT Less CapEx to Interest Expense |
|
12.56 |
6.46 |
4.25 |
15.66 |
27.68 |
32.83 |
20.59 |
32.84 |
32.31 |
36.00 |
44.88 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
36.15% |
30.49% |
15.50% |
9.75% |
7.10% |
12.30% |
10.18% |
8.53% |
8.04% |
32.94% |
27.52% |
Augmented Payout Ratio |
|
39.20% |
33.56% |
17.19% |
11.48% |
8.28% |
13.16% |
10.88% |
8.91% |
8.20% |
32.94% |
27.66% |
Key Financial Trends
Positive Trends for Progressive (NYSE: PGR):
- Progressive's net income has shown consistent growth over the last few years, rising from $826.9 million in Q4 2022 to $3.175 billion in Q2 2025, indicating strong profitability improvement.
- Total assets increased significantly from approximately $75 billion in late 2022 to $115.48 billion by Q2 2025, reflecting expanded operations and stronger financial footing.
- Operating cash flow is robust and growing, with net cash from operating activities increasing from $929.8 million in Q4 2022 to $4.04 billion in Q2 2025, highlighting strong cash generation ability.
- The company maintains a healthy common equity base, increasing from $15.4 billion in Q4 2022 to $32.6 billion in Q2 2025, supporting capital strength and potential for shareholder returns.
- Premiums earned have steadily increased from about $12.89 billion in Q4 2022 to over $20.3 billion in Q2 2025, showing growth in core insurance revenue.
- Dividends per share have been consistently paid at $0.10 per quarter, indicating a stable dividend policy and consistent shareholder returns.
- Diluted earnings per share saw a healthy upward trend, improving from $1.4 in Q4 2022 to $5.4 in Q2 2025, demonstrating growing profitability on a per-share basis.
- Despite investments in property and equipment, the company continues to generate strong free cash flows with significant sales and/or maturities of investments to maintain liquidity.
- Net realized and unrealized capital gains on investments have turned positive in recent quarters (e.g., $387 million in Q2 2025), which contributes positively to the income statement and overall earnings.
- The company’s long-term debt has remained relatively stable over the analyzed periods, holding steady around $6.9 billion, suggesting controlled leverage management.
Neutral/Stable Factors:
- Net interest expense remains steady at approximately $69 million per quarter, having minimal impact on overall profitability considering the company's scale.
- Amortization and depreciation expenses fluctuate mildly but have not significantly impacted operating cash flows, indicating stable non-cash expenses.
- Claims and claims expenses have increased as premiums earned grow, reflecting typical insurance business risk patterns.
- Changes in operating assets and liabilities show sizeable fluctuations quarter-to-quarter but are part of normal insurance operations cash flow movements.
- Repurchases of common and preferred equity are present but moderate in scale, reflecting ongoing capital management efforts without significant dilution or leverage changes.
Negative or Cautionary Signs:
- Total liabilities have increased notably from about $59.6 billion in Q4 2022 to $82.9 billion in Q2 2025, raising the company’s leverage and possibly increasing financial risk.
- Accumulated other comprehensive income (AOCI) remains negative, though improving from about -$2.8 billion in late 2022 to approximately -$82 million in Q2 2025, indicating exposure to unrealized losses, mostly likely from investments or foreign currency.
- Despite revenue growth, insurance policy acquisition costs have increased and reached $2.7 billion in Q2 2025, which may pressure underwriting margins if not controlled.
- Property and liability insurance claims have been increasing, hitting $13.6 billion in Q2 2025, which could pressure margins if claim frequency or severity rises unexpectedly.
- Net realized and unrealized capital losses were noted in some quarters historically (negative values in 2023 and 2024), highlighting volatility in investment income which can affect quarterly earnings comparability.
Summary: Progressive has shown robust growth in net income, revenue, and assets, along with strong operating cash flows, reflecting a healthy and expanding core insurance business. The company has maintained stable dividend payouts and controlled leverage. Nonetheless, rising liabilities and insurance claims costs warrant attention. Investors should monitor Progressive’s ability to manage underwriting expenses and claims severity amid potential market volatility that may affect investment income.
08/09/25 05:16 AMAI Generated. May Contain Errors.