Annual Income Statements for Prudential Financial
This table shows Prudential Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Prudential Financial
This table shows Prudential Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-92 |
-52 |
1,462 |
511 |
-802 |
1,317 |
1,138 |
1,198 |
448 |
-57 |
707 |
Consolidated Net Income / (Loss) |
|
-108 |
-44 |
1,477 |
496 |
-791 |
1,326 |
1,151 |
1,171 |
451 |
73 |
742 |
Net Income / (Loss) Continuing Operations |
|
-108 |
-112 |
1,465 |
498 |
-807 |
1,303 |
1,101 |
1,151 |
413 |
181 |
713 |
Total Pre-Tax Income |
|
-126 |
-40 |
1,847 |
621 |
-1,058 |
1,662 |
1,390 |
1,415 |
553 |
-149 |
920 |
Total Revenue |
|
20,201 |
13,433 |
17,045 |
13,498 |
8,352 |
15,084 |
23,509 |
14,883 |
19,490 |
12,523 |
13,470 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
20,201 |
13,433 |
17,045 |
13,498 |
8,352 |
15,084 |
23,509 |
14,883 |
19,490 |
12,523 |
13,470 |
Other Service Charges |
|
1,213 |
3,627 |
3,070 |
3,035 |
2,261 |
3,943 |
3,393 |
2,677 |
3,380 |
1,975 |
2,421 |
Net Realized & Unrealized Capital Gains on Investments |
|
3,143 |
3,342 |
4,612 |
3,554 |
1,918 |
4,222 |
4,579 |
4,386 |
3,065 |
4,053 |
4,049 |
Premiums Earned |
|
15,845 |
6,464 |
9,363 |
6,909 |
4,173 |
6,919 |
15,537 |
7,820 |
13,045 |
6,495 |
7,000 |
Total Non-Interest Expense |
|
20,327 |
13,473 |
15,198 |
12,877 |
9,413 |
13,419 |
22,119 |
13,468 |
18,937 |
12,672 |
12,550 |
Property & Liability Insurance Claims |
|
16,843 |
8,729 |
11,285 |
8,810 |
6,035 |
8,784 |
17,877 |
9,966 |
14,890 |
8,968 |
8,965 |
Insurance Policy Acquisition Costs |
|
90 |
80 |
319 |
303 |
0.00 |
447 |
290 |
176 |
189 |
43 |
145 |
Current and Future Benefits |
|
-35 |
- |
25 |
255 |
-49 |
106 |
-17 |
-176 |
180 |
-24 |
-50 |
Other Operating Expenses |
|
3,066 |
2,731 |
3,204 |
3,143 |
3,066 |
3,538 |
3,594 |
3,127 |
3,311 |
3,310 |
3,083 |
Amortization Expense |
|
363 |
341 |
365 |
366 |
361 |
367 |
375 |
375 |
367 |
375 |
407 |
Income Tax Expense |
|
-11 |
-5.00 |
382 |
123 |
-251 |
359 |
289 |
264 |
140 |
-186 |
207 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
- |
- |
12 |
-2.00 |
16 |
23 |
50 |
20 |
38 |
- |
29 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-16 |
8.00 |
15 |
-15 |
11 |
- |
13 |
-27 |
3.00 |
130 |
35 |
Weighted Average Basic Shares Outstanding |
|
368M |
366M |
365M |
363M |
361M |
359M |
359M |
357M |
356M |
354M |
354M |
Weighted Average Diluted Shares Outstanding |
|
368M |
366M |
365M |
363M |
361M |
359M |
359M |
357M |
356M |
354M |
354M |
Weighted Average Basic & Diluted Shares Outstanding |
|
368M |
366M |
365M |
363M |
361M |
359M |
359M |
357M |
356M |
354M |
354M |
Cash Dividends to Common per Share |
|
$1.20 |
- |
$1.25 |
$1.25 |
$1.25 |
- |
$1.30 |
$1.30 |
$1.30 |
- |
$1.35 |
Annual Cash Flow Statements for Prudential Financial
This table details how cash moves in and out of Prudential Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
2,694 |
-3,567 |
355 |
959 |
979 |
-2,619 |
-921 |
4,365 |
2,164 |
-943 |
Net Cash From Operating Activities |
|
13,942 |
14,876 |
13,460 |
21,664 |
19,625 |
8,368 |
9,812 |
5,158 |
6,510 |
8,502 |
Net Cash From Continuing Operating Activities |
|
13,942 |
14,876 |
13,460 |
21,664 |
19,625 |
8,368 |
9,812 |
5,158 |
6,510 |
8,502 |
Net Income / (Loss) Continuing Operations |
|
5,712 |
4,419 |
7,974 |
4,088 |
4,238 |
-146 |
8,938 |
-1,675 |
2,508 |
2,846 |
Consolidated Net Income / (Loss) |
|
5,712 |
4,419 |
7,974 |
4,088 |
4,238 |
-146 |
8,938 |
-1,675 |
2,508 |
2,846 |
Depreciation Expense |
|
113 |
318 |
222 |
161 |
460 |
457 |
206 |
117 |
-70 |
383 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,905 |
-323 |
578 |
-166 |
1,752 |
5,030 |
-3,056 |
6,910 |
5,030 |
5,685 |
Changes in Operating Assets and Liabilities, net |
|
10,022 |
10,462 |
4,686 |
17,581 |
13,175 |
3,027 |
3,724 |
-194 |
-958 |
-412 |
Net Cash From Investing Activities |
|
-7,746 |
-21,694 |
-11,957 |
-21,628 |
-17,028 |
-16,210 |
-5,342 |
-7,638 |
-12,122 |
-28,585 |
Net Cash From Continuing Investing Activities |
|
-7,746 |
-21,694 |
-11,957 |
-21,628 |
-17,028 |
-16,210 |
-5,342 |
-7,638 |
-12,122 |
-28,585 |
Purchase of Investment Securities |
|
-158,182 |
-161,210 |
-152,747 |
-155,408 |
-135,584 |
-149,309 |
-143,089 |
-124,181 |
-102,625 |
-139,395 |
Divestitures |
|
- |
- |
- |
0.00 |
0.00 |
1,454 |
132 |
422 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
152,218 |
141,398 |
142,719 |
135,750 |
120,487 |
133,601 |
138,831 |
117,369 |
92,047 |
112,411 |
Other Investing Activities, net |
|
-1,782 |
-1,882 |
-1,929 |
-1,970 |
-1,931 |
-1,956 |
-1,216 |
-1,248 |
-1,544 |
-1,601 |
Net Cash From Financing Activities |
|
-3,571 |
3,201 |
-1,258 |
781 |
-1,634 |
4,883 |
-3,011 |
4,933 |
7,739 |
19,394 |
Net Cash From Continuing Financing Activities |
|
-3,571 |
3,201 |
-1,258 |
781 |
-1,634 |
4,883 |
-3,011 |
4,933 |
7,739 |
19,394 |
Issuance of Debt |
|
2,964 |
3,595 |
2,078 |
4,258 |
3,799 |
3,491 |
310 |
1,302 |
1,920 |
6,743 |
Repayment of Debt |
|
-4,957 |
-2,753 |
-1,827 |
-1,810 |
-2,067 |
-2,762 |
-1,411 |
-1,398 |
-2,308 |
-2,014 |
Repurchase of Common Equity |
|
-1,664 |
-2,119 |
-1,250 |
-1,500 |
-2,500 |
-500 |
-2,500 |
-1,488 |
-1,012 |
-1,000 |
Payment of Dividends |
|
-1,117 |
-1,300 |
-1,296 |
-1,521 |
-1,641 |
-1,766 |
-1,814 |
-1,817 |
-1,846 |
-1,891 |
Other Financing Activities, Net |
|
1,203 |
5,778 |
1,037 |
1,354 |
775 |
6,420 |
2,404 |
8,334 |
10,985 |
17,556 |
Effect of Exchange Rate Changes |
|
69 |
50 |
110 |
142 |
16 |
340 |
-309 |
-159 |
37 |
-254 |
Other Net Changes in Cash |
|
- |
- |
- |
- |
0.00 |
0.00 |
-2,071 |
2,071 |
0.00 |
0.00 |
Cash Interest Paid |
|
1,324 |
1,257 |
1,248 |
1,443 |
1,521 |
1,531 |
1,452 |
1,452 |
1,555 |
1,995 |
Cash Income Taxes Paid |
|
1,083 |
770 |
185 |
760 |
1,348 |
287 |
1,668 |
1,090 |
895 |
756 |
Quarterly Cash Flow Statements for Prudential Financial
This table details how cash moves in and out of Prudential Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
5,738 |
-2,853 |
174 |
-2,779 |
2,235 |
2,534 |
-707 |
-1,625 |
3,097 |
-1,708 |
-2,416 |
Net Cash From Operating Activities |
|
4,278 |
-622 |
1,343 |
1,224 |
2,840 |
1,103 |
5,221 |
-146 |
1,105 |
2,322 |
-2,506 |
Net Cash From Continuing Operating Activities |
|
4,278 |
-622 |
1,343 |
1,224 |
2,840 |
1,103 |
5,221 |
-146 |
1,105 |
2,322 |
-2,506 |
Net Income / (Loss) Continuing Operations |
|
-108 |
-44 |
1,477 |
496 |
-791 |
1,326 |
1,151 |
1,171 |
451 |
73 |
742 |
Consolidated Net Income / (Loss) |
|
-108 |
-44 |
1,477 |
496 |
-791 |
1,326 |
1,151 |
1,171 |
451 |
73 |
742 |
Depreciation Expense |
|
-124 |
59 |
41 |
5.00 |
-45 |
-71 |
397 |
-26 |
-41 |
53 |
-161 |
Non-Cash Adjustments to Reconcile Net Income |
|
638 |
1,932 |
15 |
1,250 |
2,968 |
797 |
541 |
870 |
2,465 |
1,809 |
1,655 |
Changes in Operating Assets and Liabilities, net |
|
3,872 |
-2,569 |
-190 |
-527 |
708 |
-949 |
3,132 |
-2,161 |
-1,770 |
387 |
-4,742 |
Net Cash From Investing Activities |
|
-1,022 |
-3,376 |
-3,303 |
-2,840 |
-2,881 |
-3,098 |
-10,244 |
-5,340 |
-5,700 |
-7,301 |
-5,465 |
Net Cash From Continuing Investing Activities |
|
-1,022 |
-3,376 |
-3,303 |
-2,840 |
-2,881 |
-3,098 |
-10,244 |
-5,340 |
-5,700 |
-7,301 |
-5,465 |
Purchase of Investment Securities |
|
-23,809 |
-28,971 |
-23,535 |
-25,033 |
-26,617 |
-27,440 |
-33,968 |
-31,950 |
-31,786 |
-41,691 |
-28,657 |
Sale and/or Maturity of Investments |
|
23,098 |
25,939 |
20,603 |
22,602 |
24,107 |
24,735 |
24,156 |
26,948 |
26,495 |
34,812 |
23,562 |
Other Investing Activities, net |
|
-311 |
-344 |
-371 |
-409 |
-371 |
-393 |
-432 |
-338 |
-409 |
-422 |
-370 |
Net Cash From Financing Activities |
|
2,611 |
858 |
2,129 |
-1,015 |
2,353 |
4,272 |
4,543 |
4,002 |
7,429 |
3,420 |
5,499 |
Net Cash From Continuing Financing Activities |
|
2,611 |
858 |
2,129 |
-1,015 |
2,353 |
4,272 |
4,543 |
4,002 |
7,429 |
3,420 |
5,499 |
Issuance of Debt |
|
1,868 |
-849 |
495 |
-1,314 |
813 |
1,926 |
1,675 |
614 |
2,694 |
1,760 |
1,753 |
Repayment of Debt |
|
-1,057 |
-217 |
-45 |
-1,577 |
-365 |
-321 |
-540 |
-211 |
-454 |
-809 |
-191 |
Repurchase of Common Equity |
|
-375 |
-375 |
-251 |
-253 |
-250 |
-258 |
-242 |
-251 |
-253 |
-254 |
-246 |
Payment of Dividends |
|
-450 |
-446 |
-473 |
-460 |
-458 |
-455 |
-483 |
-472 |
-469 |
-467 |
-491 |
Other Financing Activities, Net |
|
2,625 |
2,745 |
2,403 |
2,589 |
2,613 |
3,380 |
4,133 |
4,322 |
5,911 |
3,190 |
4,674 |
Effect of Exchange Rate Changes |
|
-129 |
287 |
5.00 |
-148 |
-77 |
257 |
-227 |
-141 |
263 |
-149 |
56 |
Annual Balance Sheets for Prudential Financial
This table presents Prudential Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
757,255 |
783,962 |
832,136 |
815,078 |
896,552 |
940,722 |
937,582 |
689,029 |
721,212 |
735,587 |
Cash and Due from Banks |
|
17,612 |
14,127 |
14,490 |
15,353 |
16,327 |
13,701 |
12,888 |
17,251 |
19,419 |
18,497 |
Trading Account Securities |
|
346,871 |
372,198 |
381,762 |
386,404 |
426,032 |
450,999 |
394,679 |
324,960 |
337,521 |
337,224 |
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 |
Accrued Investment Income |
|
3,110 |
3,204 |
3,325 |
3,318 |
3,330 |
3,193 |
2,855 |
3,012 |
3,287 |
3,441 |
Deferred Acquisition Cost |
|
16,718 |
17,661 |
18,992 |
20,058 |
19,912 |
19,027 |
18,192 |
20,546 |
20,856 |
20,448 |
Separate Account Business Assets |
|
285,570 |
287,636 |
306,617 |
279,136 |
312,281 |
327,277 |
246,145 |
197,679 |
198,888 |
193,372 |
Other Assets |
|
36,815 |
89,136 |
106,950 |
110,809 |
118,670 |
61,100 |
262,823 |
125,581 |
141,241 |
162,605 |
Total Liabilities & Shareholders' Equity |
|
757,255 |
783,962 |
832,136 |
815,078 |
896,552 |
940,722 |
937,582 |
689,029 |
721,212 |
735,587 |
Total Liabilities |
|
715,332 |
737,874 |
777,625 |
766,047 |
835,685 |
872,512 |
874,974 |
657,110 |
691,336 |
705,461 |
Short-Term Debt |
|
9,098 |
8,739 |
9,780 |
12,401 |
11,614 |
11,819 |
10,907 |
7,364 |
6,674 |
7,749 |
Long-Term Debt |
|
19,594 |
18,041 |
17,172 |
17,378 |
18,646 |
20,023 |
18,896 |
20,282 |
20,256 |
20,617 |
Future Policy Benefits |
|
224,384 |
240,908 |
257,317 |
273,846 |
293,527 |
306,343 |
290,784 |
261,773 |
273,281 |
268,912 |
Participating Policy Holder Equity |
|
142,362 |
150,916 |
154,600 |
154,448 |
159,098 |
171,206 |
131,364 |
136,318 |
148,493 |
166,972 |
Separate Account Business Liabilities |
|
285,570 |
287,636 |
306,617 |
279,136 |
312,281 |
327,277 |
246,145 |
197,679 |
198,888 |
193,372 |
Other Long-Term Liabilities |
|
34,324 |
31,634 |
32,139 |
28,838 |
36,393 |
35,844 |
176,878 |
33,694 |
43,744 |
47,839 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
371 |
1,766 |
1,939 |
Total Equity & Noncontrolling Interests |
|
41,923 |
46,088 |
54,511 |
49,031 |
63,719 |
68,210 |
62,608 |
31,548 |
28,110 |
28,187 |
Total Preferred & Common Equity |
|
41,890 |
45,863 |
54,236 |
48,617 |
63,115 |
67,425 |
61,876 |
30,593 |
27,820 |
27,872 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
41,890 |
45,863 |
54,236 |
48,617 |
63,115 |
67,425 |
61,876 |
30,593 |
27,820 |
27,872 |
Common Stock |
|
24,488 |
24,612 |
24,775 |
24,834 |
25,538 |
25,590 |
25,738 |
25,753 |
25,752 |
25,907 |
Retained Earnings |
|
18,931 |
21,946 |
28,671 |
30,470 |
32,991 |
30,749 |
36,652 |
31,714 |
32,352 |
33,187 |
Treasury Stock |
|
-13,814 |
-15,316 |
-16,284 |
-17,593 |
-19,453 |
-19,652 |
-21,838 |
-23,068 |
-23,780 |
-24,511 |
Accumulated Other Comprehensive Income / (Loss) |
|
12,285 |
14,621 |
17,074 |
10,906 |
24,039 |
30,738 |
21,324 |
-3,806 |
-6,504 |
-6,711 |
Noncontrolling Interest |
|
33 |
225 |
275 |
414 |
604 |
785 |
732 |
955 |
290 |
315 |
Quarterly Balance Sheets for Prudential Financial
This table presents Prudential Financial's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
677,756 |
689,029 |
709,269 |
697,304 |
681,254 |
721,212 |
725,823 |
715,196 |
760,294 |
735,587 |
739,262 |
Cash and Due from Banks |
|
20,104 |
17,251 |
17,425 |
14,652 |
16,892 |
19,419 |
18,735 |
17,111 |
20,198 |
18,497 |
16,063 |
Trading Account Securities |
|
312,192 |
324,960 |
338,589 |
331,128 |
312,429 |
337,521 |
339,381 |
331,791 |
363,220 |
337,224 |
341,681 |
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 |
|
2,888 |
3,012 |
3,095 |
3,142 |
3,191 |
3,287 |
3,361 |
3,434 |
3,566 |
3,441 |
3,383 |
Deferred Acquisition Cost |
|
19,334 |
20,546 |
20,741 |
20,320 |
20,394 |
20,856 |
20,613 |
20,564 |
21,182 |
20,448 |
20,790 |
Separate Account Business Assets |
|
194,525 |
197,679 |
202,294 |
200,871 |
190,642 |
198,888 |
200,064 |
196,859 |
200,550 |
193,372 |
188,191 |
Other Assets |
|
128,713 |
125,581 |
127,125 |
127,191 |
137,706 |
141,241 |
143,669 |
145,437 |
151,578 |
162,605 |
169,154 |
Total Liabilities & Shareholders' Equity |
|
677,756 |
689,029 |
709,269 |
697,304 |
681,254 |
721,212 |
725,823 |
715,196 |
760,294 |
735,587 |
739,262 |
Total Liabilities |
|
660,576 |
657,110 |
676,822 |
667,849 |
654,307 |
691,336 |
696,409 |
685,091 |
727,719 |
705,461 |
707,040 |
Short-Term Debt |
|
8,990 |
7,364 |
7,322 |
6,860 |
6,162 |
6,674 |
7,148 |
7,517 |
8,405 |
7,749 |
8,955 |
Long-Term Debt |
|
20,116 |
20,282 |
20,866 |
19,278 |
19,668 |
20,256 |
20,500 |
20,527 |
19,076 |
20,617 |
20,983 |
Future Policy Benefits |
|
278,262 |
261,773 |
273,586 |
268,649 |
253,551 |
273,281 |
272,790 |
262,330 |
285,474 |
268,912 |
269,969 |
Participating Policy Holder Equity |
|
132,344 |
136,318 |
139,626 |
139,801 |
141,445 |
148,493 |
152,921 |
155,737 |
166,177 |
166,972 |
171,194 |
Separate Account Business Liabilities |
|
194,525 |
197,679 |
202,294 |
200,871 |
190,642 |
198,888 |
200,064 |
196,859 |
200,550 |
193,372 |
188,191 |
Other Long-Term Liabilities |
|
26,339 |
33,694 |
33,128 |
32,390 |
42,839 |
43,744 |
42,986 |
42,121 |
48,037 |
47,839 |
47,748 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
371 |
- |
- |
- |
1,766 |
544 |
545 |
560 |
1,939 |
2,019 |
Total Equity & Noncontrolling Interests |
|
17,180 |
31,548 |
32,447 |
29,455 |
26,947 |
28,110 |
28,870 |
29,560 |
32,015 |
28,187 |
30,203 |
Total Preferred & Common Equity |
|
16,502 |
30,593 |
31,385 |
28,434 |
25,814 |
27,820 |
27,209 |
28,013 |
30,416 |
27,872 |
29,883 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
16,502 |
30,593 |
31,385 |
28,434 |
25,814 |
27,820 |
27,209 |
28,013 |
30,416 |
27,872 |
29,883 |
Common Stock |
|
25,713 |
25,753 |
25,649 |
25,682 |
25,720 |
25,752 |
25,747 |
25,808 |
25,856 |
25,907 |
25,877 |
Retained Earnings |
|
34,399 |
31,714 |
32,708 |
32,756 |
31,493 |
32,352 |
33,014 |
33,737 |
33,714 |
33,187 |
33,408 |
Treasury Stock |
|
-22,736 |
-23,068 |
-23,147 |
-23,355 |
-23,568 |
-23,780 |
-23,891 |
-24,088 |
-24,310 |
-24,511 |
-24,661 |
Accumulated Other Comprehensive Income / (Loss) |
|
-20,874 |
-3,806 |
-3,825 |
-6,649 |
-7,831 |
-6,504 |
-7,661 |
-7,444 |
-4,844 |
-6,711 |
-4,741 |
Noncontrolling Interest |
|
678 |
955 |
1,062 |
1,021 |
1,133 |
290 |
1,661 |
1,547 |
1,599 |
315 |
320 |
Annual Metrics And Ratios for Prudential Financial
This table displays calculated financial ratios and metrics derived from Prudential Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.57% |
2.91% |
1.55% |
5.53% |
2.88% |
-12.00% |
24.92% |
-20.16% |
-5.10% |
30.43% |
EBITDA Growth |
|
229.79% |
-23.59% |
11.39% |
-25.55% |
11.01% |
-97.58% |
8,139.55% |
-116.08% |
269.13% |
19.65% |
EBIT Growth |
|
341.67% |
-26.57% |
13.71% |
-25.48% |
5.19% |
-106.35% |
3,454.49% |
-117.46% |
262.37% |
4.46% |
NOPAT Growth |
|
304.04% |
-23.29% |
81.35% |
-49.38% |
3.14% |
-105.46% |
4,009.77% |
-114.98% |
285.67% |
9.88% |
Net Income Growth |
|
297.22% |
-22.64% |
80.45% |
-48.73% |
3.67% |
-103.45% |
6,221.92% |
-118.74% |
249.73% |
13.48% |
EPS Growth |
|
276.78% |
-20.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
-28.12% |
6.70% |
-9.52% |
60.95% |
-9.41% |
-57.36% |
17.26% |
-47.43% |
26.21% |
30.60% |
Free Cash Flow Firm Growth |
|
344.66% |
-87.22% |
-131.65% |
1,094.78% |
-222.72% |
-11.89% |
280.10% |
91.26% |
-83.45% |
-80.53% |
Invested Capital Growth |
|
-13.34% |
3.19% |
11.80% |
-3.26% |
15.63% |
9.79% |
-7.64% |
-35.54% |
-4.63% |
2.97% |
Revenue Q/Q Growth |
|
-2.51% |
-2.01% |
5.69% |
3.56% |
1.24% |
-5.30% |
1.00% |
-5.49% |
3.16% |
-3.51% |
EBITDA Q/Q Growth |
|
43.86% |
-9.02% |
14.20% |
2.08% |
5.38% |
-80.21% |
22.83% |
-252.10% |
110.37% |
-32.00% |
EBIT Q/Q Growth |
|
50.10% |
-8.44% |
14.05% |
-1.29% |
6.07% |
-366.94% |
21.84% |
-291.11% |
124.73% |
-36.11% |
NOPAT Q/Q Growth |
|
62.40% |
-9.35% |
82.90% |
-43.10% |
7.48% |
-111.31% |
18.23% |
-271.33% |
119.36% |
-31.91% |
Net Income Q/Q Growth |
|
62.04% |
-9.19% |
81.14% |
-42.46% |
7.32% |
-386.67% |
18.01% |
-321.85% |
120.39% |
-30.57% |
EPS Q/Q Growth |
|
52.32% |
-8.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-29.60% |
-22.46% |
104.31% |
44.99% |
-27.41% |
-50.39% |
399.08% |
-43.40% |
36.05% |
16.74% |
Free Cash Flow Firm Q/Q Growth |
|
180.16% |
-23.32% |
-106.99% |
-27.55% |
49.74% |
-209.47% |
13.91% |
-32.27% |
197.17% |
130.69% |
Invested Capital Q/Q Growth |
|
-13.26% |
-12.70% |
4.14% |
3.60% |
-5.27% |
1.02% |
0.39% |
28.69% |
7.63% |
-2.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
13.80% |
10.25% |
11.24% |
7.93% |
8.56% |
0.24% |
15.50% |
-3.12% |
5.56% |
5.10% |
EBIT Margin |
|
13.60% |
9.71% |
10.87% |
7.67% |
7.85% |
-0.57% |
15.21% |
-3.33% |
5.69% |
4.56% |
Profit (Net Income) Margin |
|
10.00% |
7.52% |
13.36% |
6.49% |
6.54% |
-0.26% |
12.55% |
-2.94% |
4.65% |
4.04% |
Tax Burden Percent |
|
73.52% |
77.46% |
122.92% |
84.57% |
83.34% |
45.20% |
82.49% |
88.53% |
81.64% |
88.69% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
26.67% |
23.40% |
-22.17% |
17.00% |
18.62% |
0.00% |
18.41% |
0.00% |
19.95% |
15.80% |
Return on Invested Capital (ROIC) |
|
7.49% |
6.09% |
10.27% |
5.01% |
4.87% |
-0.24% |
9.19% |
-1.74% |
4.23% |
4.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.54% |
6.27% |
10.45% |
5.27% |
5.22% |
0.03% |
9.50% |
-2.96% |
4.41% |
5.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.06% |
3.95% |
5.58% |
2.89% |
2.65% |
0.02% |
4.48% |
-1.80% |
3.89% |
4.80% |
Return on Equity (ROE) |
|
13.56% |
10.04% |
15.85% |
7.90% |
7.52% |
-0.22% |
13.66% |
-3.54% |
8.12% |
9.49% |
Cash Return on Invested Capital (CROIC) |
|
21.78% |
2.95% |
-0.87% |
8.32% |
-9.63% |
-9.57% |
17.13% |
41.48% |
8.97% |
1.76% |
Operating Return on Assets (OROA) |
|
1.02% |
0.74% |
0.80% |
0.59% |
0.59% |
-0.04% |
1.15% |
-0.23% |
0.44% |
0.44% |
Return on Assets (ROA) |
|
0.75% |
0.57% |
0.99% |
0.50% |
0.50% |
-0.02% |
0.95% |
-0.21% |
0.36% |
0.39% |
Return on Common Equity (ROCE) |
|
13.46% |
10.01% |
15.77% |
7.84% |
7.45% |
-0.22% |
13.51% |
-3.47% |
7.67% |
8.80% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.64% |
9.64% |
14.70% |
8.41% |
6.71% |
-0.22% |
14.45% |
-5.48% |
9.02% |
10.21% |
Net Operating Profit after Tax (NOPAT) |
|
5,697 |
4,370 |
7,925 |
4,012 |
4,138 |
-226 |
8,840 |
-1,324 |
2,459 |
2,702 |
NOPAT Margin |
|
9.97% |
7.43% |
13.28% |
6.37% |
6.39% |
-0.40% |
12.41% |
-2.33% |
4.56% |
3.84% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.04% |
-0.18% |
-0.18% |
-0.27% |
-0.35% |
-0.27% |
-0.32% |
1.22% |
-0.18% |
-0.52% |
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% |
Operating Expenses to Revenue |
|
86.40% |
90.29% |
89.13% |
92.33% |
92.15% |
100.57% |
84.79% |
103.33% |
94.31% |
95.44% |
Earnings before Interest and Taxes (EBIT) |
|
7,769 |
5,705 |
6,487 |
4,834 |
5,085 |
-323 |
10,835 |
-1,892 |
3,072 |
3,209 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7,882 |
6,023 |
6,709 |
4,995 |
5,545 |
134 |
11,041 |
-1,775 |
3,002 |
3,592 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.59 |
0.69 |
0.65 |
0.52 |
0.47 |
0.38 |
0.58 |
1.08 |
1.29 |
1.51 |
Price to Tangible Book Value (P/TBV) |
|
0.59 |
0.69 |
0.65 |
0.52 |
0.47 |
0.38 |
0.58 |
1.08 |
1.29 |
1.51 |
Price to Revenue (P/Rev) |
|
0.43 |
0.54 |
0.59 |
0.40 |
0.46 |
0.45 |
0.50 |
0.58 |
0.66 |
0.60 |
Price to Earnings (P/E) |
|
4.40 |
7.21 |
4.49 |
6.21 |
7.06 |
0.00 |
4.04 |
0.00 |
14.40 |
15.47 |
Dividend Yield |
|
4.41% |
3.82% |
3.60% |
5.88% |
5.44% |
6.75% |
4.86% |
5.33% |
5.04% |
4.39% |
Earnings Yield |
|
22.72% |
13.86% |
22.27% |
16.11% |
14.16% |
0.00% |
24.77% |
0.00% |
6.95% |
6.46% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.51 |
0.61 |
0.59 |
0.51 |
0.48 |
0.45 |
0.58 |
0.75 |
0.80 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.63 |
0.76 |
0.81 |
0.64 |
0.68 |
0.78 |
0.75 |
0.79 |
0.84 |
0.77 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.56 |
7.37 |
7.16 |
8.04 |
7.95 |
333.85 |
4.84 |
0.00 |
15.12 |
15.12 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.63 |
7.78 |
7.41 |
8.30 |
8.67 |
0.00 |
4.93 |
0.00 |
14.77 |
16.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.31 |
10.16 |
6.06 |
10.00 |
10.66 |
0.00 |
6.05 |
0.00 |
18.46 |
20.10 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.58 |
2.98 |
3.57 |
1.85 |
2.25 |
5.35 |
5.45 |
8.70 |
6.97 |
6.39 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.17 |
20.97 |
0.00 |
6.02 |
0.00 |
0.00 |
3.24 |
1.42 |
8.70 |
53.46 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.68 |
0.58 |
0.49 |
0.61 |
0.47 |
0.47 |
0.48 |
0.87 |
0.90 |
0.94 |
Long-Term Debt to Equity |
|
0.47 |
0.39 |
0.32 |
0.35 |
0.29 |
0.29 |
0.30 |
0.64 |
0.68 |
0.68 |
Financial Leverage |
|
0.80 |
0.63 |
0.53 |
0.55 |
0.51 |
0.45 |
0.47 |
0.61 |
0.88 |
0.92 |
Leverage Ratio |
|
18.08 |
17.51 |
16.06 |
15.91 |
15.18 |
13.93 |
14.36 |
17.21 |
22.82 |
24.28 |
Compound Leverage Factor |
|
18.08 |
17.51 |
16.06 |
15.91 |
15.18 |
13.93 |
14.36 |
17.21 |
22.82 |
24.28 |
Debt to Total Capital |
|
40.63% |
36.75% |
33.09% |
37.79% |
32.20% |
31.83% |
32.25% |
46.41% |
47.41% |
48.50% |
Short-Term Debt to Total Capital |
|
12.88% |
11.99% |
12.01% |
15.74% |
12.36% |
11.81% |
11.80% |
12.36% |
11.75% |
13.25% |
Long-Term Debt to Total Capital |
|
27.75% |
24.76% |
21.08% |
22.05% |
19.84% |
20.01% |
20.45% |
34.05% |
35.66% |
35.25% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.05% |
0.31% |
0.34% |
0.53% |
0.64% |
0.78% |
0.79% |
2.23% |
3.62% |
3.85% |
Common Equity to Total Capital |
|
59.32% |
62.94% |
66.58% |
61.69% |
67.16% |
67.39% |
66.96% |
51.36% |
48.97% |
47.65% |
Debt to EBITDA |
|
3.64 |
4.45 |
4.02 |
5.96 |
5.46 |
237.63 |
2.70 |
-15.58 |
8.97 |
7.90 |
Net Debt to EBITDA |
|
1.41 |
2.10 |
1.86 |
2.89 |
2.51 |
135.38 |
1.53 |
-5.86 |
2.50 |
2.75 |
Long-Term Debt to EBITDA |
|
2.49 |
3.00 |
2.56 |
3.48 |
3.36 |
149.43 |
1.71 |
-11.43 |
6.75 |
5.74 |
Debt to NOPAT |
|
5.04 |
6.13 |
3.40 |
7.42 |
7.31 |
-140.83 |
3.37 |
-20.87 |
10.95 |
10.50 |
Net Debt to NOPAT |
|
1.94 |
2.90 |
1.57 |
3.60 |
3.37 |
-80.23 |
1.91 |
-7.85 |
3.05 |
3.65 |
Long-Term Debt to NOPAT |
|
3.44 |
4.13 |
2.17 |
4.33 |
4.51 |
-88.56 |
2.14 |
-15.31 |
8.24 |
7.63 |
Noncontrolling Interest Sharing Ratio |
|
0.73% |
0.29% |
0.50% |
0.67% |
0.90% |
1.05% |
1.16% |
2.18% |
5.47% |
7.18% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
16,566 |
2,117 |
-670 |
6,665 |
-8,179 |
-9,151 |
16,481 |
31,522 |
5,218 |
1,016 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.06 |
0.08 |
0.07 |
0.08 |
0.10 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
70,615 |
72,868 |
81,463 |
78,810 |
91,127 |
100,052 |
92,411 |
59,565 |
56,806 |
58,492 |
Invested Capital Turnover |
|
0.75 |
0.82 |
0.77 |
0.79 |
0.76 |
0.60 |
0.74 |
0.75 |
0.93 |
1.22 |
Increase / (Decrease) in Invested Capital |
|
-10,869 |
2,253 |
8,595 |
-2,653 |
12,317 |
8,925 |
-7,641 |
-32,846 |
-2,759 |
1,686 |
Enterprise Value (EV) |
|
35,945 |
44,389 |
48,050 |
40,135 |
44,108 |
44,736 |
53,449 |
44,890 |
45,386 |
54,320 |
Market Capitalization |
|
24,832 |
31,511 |
35,313 |
25,295 |
29,571 |
25,810 |
35,802 |
33,169 |
35,819 |
42,197 |
Book Value per Share |
|
$93.30 |
$106.66 |
$127.92 |
$117.72 |
$157.00 |
$170.27 |
$163.69 |
$83.13 |
$77.06 |
$78.29 |
Tangible Book Value per Share |
|
$93.30 |
$106.66 |
$127.92 |
$117.72 |
$157.00 |
$170.27 |
$163.69 |
$83.13 |
$77.06 |
$78.29 |
Total Capital |
|
70,615 |
72,868 |
81,463 |
78,810 |
93,979 |
100,052 |
92,411 |
59,565 |
56,806 |
58,492 |
Total Debt |
|
28,692 |
26,780 |
26,952 |
29,779 |
30,260 |
31,842 |
29,803 |
27,646 |
26,930 |
28,366 |
Total Long-Term Debt |
|
19,594 |
18,041 |
17,172 |
17,378 |
18,646 |
20,023 |
18,896 |
20,282 |
20,256 |
20,617 |
Net Debt |
|
11,080 |
12,653 |
12,462 |
14,426 |
13,933 |
18,141 |
16,915 |
10,395 |
7,511 |
9,869 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-15 |
-49 |
-49 |
-76 |
-100 |
-80 |
-98 |
351 |
-49 |
-144 |
Net Nonoperating Obligations (NNO) |
|
28,692 |
26,780 |
26,952 |
29,779 |
27,408 |
31,842 |
29,803 |
27,646 |
26,930 |
28,366 |
Total Depreciation and Amortization (D&A) |
|
113 |
318 |
222 |
161 |
460 |
457 |
206 |
117 |
-70 |
383 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$12.37 |
$9.85 |
$18.19 |
$9.64 |
$0.00 |
($1.00) |
$19.65 |
($3.93) |
$0.00 |
$7.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
446M |
430M |
422M |
409M |
397M |
397M |
376M |
366M |
359M |
354M |
Adjusted Diluted Earnings per Share |
|
$12.17 |
$9.71 |
$17.86 |
$9.50 |
$0.00 |
($1.00) |
$19.51 |
($3.93) |
$0.00 |
$7.50 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
446M |
430M |
422M |
409M |
397M |
397M |
376M |
366M |
359M |
354M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
446M |
430M |
422M |
409M |
397M |
397M |
376M |
366M |
359M |
354M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5,697 |
4,370 |
4,541 |
4,012 |
4,138 |
-226 |
9,705 |
-692 |
2,601 |
2,702 |
Normalized NOPAT Margin |
|
9.97% |
7.43% |
7.61% |
6.37% |
6.39% |
-0.40% |
13.62% |
-1.22% |
4.82% |
3.84% |
Pre Tax Income Margin |
|
13.60% |
9.71% |
10.87% |
7.67% |
7.85% |
-0.57% |
15.21% |
-3.33% |
5.69% |
4.56% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.56% |
29.42% |
16.25% |
37.21% |
38.72% |
-1,209.59% |
20.30% |
-108.48% |
73.60% |
66.44% |
Augmented Payout Ratio |
|
48.69% |
77.37% |
31.93% |
73.90% |
97.71% |
-1,552.05% |
48.27% |
-197.31% |
113.96% |
101.58% |
Quarterly Metrics And Ratios for Prudential Financial
This table displays calculated financial ratios and metrics derived from Prudential Financial's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-6.65% |
-19.74% |
43.78% |
18.49% |
-58.66% |
12.29% |
37.92% |
10.26% |
133.36% |
-16.98% |
-42.70% |
EBITDA Growth |
|
-113.53% |
-99.36% |
393.62% |
169.48% |
-342.40% |
8,289.47% |
-5.35% |
121.89% |
146.29% |
-106.02% |
-57.53% |
EBIT Growth |
|
-106.98% |
-101.41% |
380.70% |
158.15% |
-742.06% |
4,262.50% |
-24.74% |
127.86% |
152.12% |
-108.95% |
-33.81% |
NOPAT Growth |
|
-105.70% |
-101.19% |
418.06% |
166.61% |
-739.68% |
4,753.57% |
-24.85% |
131.12% |
155.77% |
-108.00% |
-35.24% |
Net Income Growth |
|
-106.90% |
-101.84% |
391.90% |
148.77% |
-632.41% |
3,113.64% |
-22.07% |
136.09% |
157.02% |
-94.49% |
-35.53% |
EPS Growth |
|
-106.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
-21.03% |
-118.66% |
134,200.00% |
-18.45% |
-33.61% |
277.33% |
288.76% |
-111.93% |
-61.09% |
110.52% |
-148.00% |
Free Cash Flow Firm Growth |
|
434.95% |
228.44% |
7.45% |
-93.76% |
-115.83% |
-87.62% |
-69.02% |
-162.98% |
5.06% |
-144.07% |
-193.82% |
Invested Capital Growth |
|
-49.72% |
-35.54% |
-18.34% |
-3.02% |
14.02% |
-4.63% |
-5.89% |
4.60% |
13.79% |
2.97% |
8.93% |
Revenue Q/Q Growth |
|
77.33% |
-33.50% |
26.89% |
-20.81% |
-38.12% |
80.60% |
55.85% |
-36.69% |
30.95% |
-35.75% |
7.56% |
EBITDA Q/Q Growth |
|
72.25% |
107.60% |
9,836.84% |
-66.84% |
-276.68% |
244.12% |
12.32% |
-22.27% |
-63.14% |
-118.75% |
890.63% |
EBIT Q/Q Growth |
|
88.20% |
68.25% |
4,717.50% |
-66.38% |
-270.85% |
256.93% |
-16.37% |
1.80% |
-60.92% |
-126.94% |
717.45% |
NOPAT Q/Q Growth |
|
88.20% |
68.25% |
5,332.14% |
-66.01% |
-248.71% |
275.94% |
-15.50% |
4.54% |
-64.12% |
-125.25% |
783.61% |
Net Income Q/Q Growth |
|
89.38% |
59.26% |
3,456.82% |
-66.42% |
-259.48% |
267.64% |
-13.20% |
1.74% |
-61.49% |
-83.81% |
916.44% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
185.01% |
-114.54% |
315.92% |
-8.86% |
132.03% |
-61.16% |
373.35% |
-102.80% |
856.85% |
110.14% |
-207.92% |
Free Cash Flow Firm Q/Q Growth |
|
27.79% |
-28.16% |
-54.03% |
-85.21% |
-424.14% |
156.17% |
12.60% |
-130.06% |
-388.68% |
73.93% |
-144.93% |
Invested Capital Q/Q Growth |
|
-19.26% |
28.69% |
1.80% |
-8.32% |
-5.07% |
7.63% |
0.61% |
1.90% |
3.28% |
-2.60% |
6.27% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-1.24% |
0.14% |
11.08% |
4.64% |
-13.24% |
10.57% |
7.60% |
9.33% |
2.63% |
-0.77% |
5.63% |
EBIT Margin |
|
-0.62% |
-0.30% |
10.84% |
4.60% |
-12.70% |
11.04% |
5.91% |
9.51% |
2.84% |
-1.19% |
6.83% |
Profit (Net Income) Margin |
|
-0.53% |
-0.33% |
8.67% |
3.67% |
-9.47% |
8.79% |
4.90% |
7.87% |
2.31% |
0.58% |
5.51% |
Tax Burden Percent |
|
85.71% |
110.00% |
79.97% |
79.87% |
74.76% |
79.78% |
82.81% |
82.76% |
81.56% |
-48.99% |
80.65% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
99.72% |
99.82% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
20.68% |
19.81% |
0.00% |
21.60% |
20.79% |
18.66% |
25.32% |
0.00% |
22.50% |
Return on Invested Capital (ROIC) |
|
-0.38% |
-0.16% |
7.91% |
4.19% |
-9.37% |
8.01% |
4.81% |
8.41% |
2.74% |
-1.02% |
5.36% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.45% |
-0.21% |
7.95% |
4.19% |
-9.55% |
8.10% |
4.99% |
8.48% |
2.88% |
-0.38% |
5.46% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.33% |
-0.13% |
5.96% |
3.91% |
-11.89% |
7.15% |
4.50% |
7.72% |
2.58% |
-0.35% |
5.10% |
Return on Equity (ROE) |
|
-0.71% |
-0.28% |
13.87% |
8.11% |
-21.26% |
15.17% |
9.31% |
16.12% |
5.32% |
-1.36% |
10.46% |
Cash Return on Invested Capital (CROIC) |
|
67.29% |
41.48% |
20.74% |
6.28% |
-10.84% |
8.97% |
9.63% |
0.34% |
-5.87% |
1.76% |
-4.67% |
Operating Return on Assets (OROA) |
|
-0.05% |
-0.02% |
0.85% |
0.42% |
-0.98% |
0.85% |
0.50% |
0.83% |
0.29% |
-0.12% |
0.56% |
Return on Assets (ROA) |
|
-0.04% |
-0.02% |
0.68% |
0.34% |
-0.73% |
0.67% |
0.41% |
0.69% |
0.23% |
0.06% |
0.45% |
Return on Common Equity (ROCE) |
|
-0.70% |
-0.28% |
13.55% |
7.87% |
-20.39% |
14.34% |
8.82% |
15.28% |
5.03% |
-1.27% |
9.69% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.58% |
0.00% |
0.98% |
6.40% |
4.41% |
0.00% |
8.02% |
10.20% |
13.48% |
0.00% |
8.16% |
Net Operating Profit after Tax (NOPAT) |
|
-88 |
-28 |
1,465 |
498 |
-741 |
1,303 |
1,101 |
1,151 |
413 |
-104 |
713 |
NOPAT Margin |
|
-0.44% |
-0.21% |
8.59% |
3.69% |
-8.87% |
8.64% |
4.68% |
7.73% |
2.12% |
-0.83% |
5.29% |
Net Nonoperating Expense Percent (NNEP) |
|
0.07% |
0.06% |
-0.04% |
0.01% |
0.18% |
-0.08% |
-0.18% |
-0.07% |
-0.14% |
-0.64% |
-0.10% |
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 |
|
100.62% |
100.30% |
89.16% |
95.40% |
112.70% |
88.96% |
94.09% |
90.49% |
97.16% |
101.19% |
93.17% |
Earnings before Interest and Taxes (EBIT) |
|
-126 |
-40 |
1,847 |
621 |
-1,061 |
1,665 |
1,390 |
1,415 |
553 |
-149 |
920 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-250 |
19 |
1,888 |
626 |
-1,106 |
1,594 |
1,787 |
1,389 |
512 |
-96 |
759 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.75 |
1.08 |
0.89 |
1.07 |
1.27 |
1.29 |
1.52 |
1.49 |
1.42 |
1.51 |
1.32 |
Price to Tangible Book Value (P/TBV) |
|
1.75 |
1.08 |
0.89 |
1.07 |
1.27 |
1.29 |
1.52 |
1.49 |
1.42 |
1.51 |
1.32 |
Price to Revenue (P/Rev) |
|
0.48 |
0.58 |
0.45 |
0.47 |
0.63 |
0.66 |
0.69 |
0.67 |
0.59 |
0.60 |
0.65 |
Price to Earnings (P/E) |
|
38.16 |
0.00 |
91.12 |
16.57 |
29.36 |
14.40 |
19.16 |
14.59 |
10.54 |
15.47 |
17.22 |
Dividend Yield |
|
6.12% |
5.33% |
6.33% |
5.90% |
5.47% |
5.04% |
4.40% |
4.40% |
4.25% |
4.39% |
4.70% |
Earnings Yield |
|
2.62% |
0.00% |
1.10% |
6.04% |
3.41% |
6.95% |
5.22% |
6.85% |
9.49% |
6.46% |
5.81% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.83 |
0.75 |
0.66 |
0.77 |
0.81 |
0.80 |
0.92 |
0.94 |
0.88 |
0.93 |
0.90 |
Enterprise Value to Revenue (EV/Rev) |
|
0.64 |
0.79 |
0.64 |
0.67 |
0.82 |
0.84 |
0.87 |
0.88 |
0.72 |
0.77 |
0.92 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
33.05 |
0.00 |
52.76 |
18.75 |
30.08 |
15.12 |
18.12 |
14.91 |
9.97 |
15.12 |
21.74 |
Enterprise Value to EBIT (EV/EBIT) |
|
38.96 |
0.00 |
65.07 |
18.60 |
31.40 |
14.77 |
20.10 |
16.02 |
10.49 |
16.93 |
20.35 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
49.89 |
0.00 |
108.99 |
23.61 |
38.30 |
18.46 |
25.10 |
19.88 |
13.27 |
20.10 |
24.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.23 |
8.70 |
6.14 |
6.88 |
8.97 |
6.97 |
5.06 |
6.06 |
7.23 |
6.39 |
71.93 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.83 |
1.42 |
2.85 |
12.07 |
0.00 |
8.70 |
9.28 |
284.50 |
0.00 |
53.46 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.69 |
0.87 |
0.87 |
0.89 |
0.96 |
0.90 |
0.94 |
0.93 |
0.84 |
0.94 |
0.93 |
Long-Term Debt to Equity |
|
1.17 |
0.64 |
0.64 |
0.65 |
0.73 |
0.68 |
0.70 |
0.68 |
0.59 |
0.68 |
0.65 |
Financial Leverage |
|
0.73 |
0.61 |
0.75 |
0.93 |
1.25 |
0.88 |
0.90 |
0.91 |
0.90 |
0.92 |
0.93 |
Leverage Ratio |
|
20.20 |
17.21 |
20.58 |
23.86 |
30.80 |
22.82 |
23.20 |
23.72 |
24.22 |
24.28 |
23.77 |
Compound Leverage Factor |
|
20.20 |
17.21 |
20.58 |
23.86 |
30.71 |
22.78 |
23.20 |
23.72 |
24.22 |
24.28 |
23.77 |
Debt to Total Capital |
|
62.88% |
46.41% |
46.49% |
47.02% |
48.94% |
47.41% |
48.45% |
48.23% |
45.76% |
48.50% |
48.16% |
Short-Term Debt to Total Capital |
|
19.42% |
12.36% |
12.08% |
12.34% |
11.68% |
11.75% |
12.53% |
12.93% |
14.00% |
13.25% |
14.41% |
Long-Term Debt to Total Capital |
|
43.46% |
34.05% |
34.41% |
34.68% |
37.27% |
35.66% |
35.93% |
35.30% |
31.76% |
35.25% |
33.76% |
Preferred Equity 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% |
Noncontrolling Interests to Total Capital |
|
1.46% |
2.23% |
1.75% |
1.84% |
2.15% |
3.62% |
3.86% |
3.60% |
3.60% |
3.85% |
3.76% |
Common Equity to Total Capital |
|
35.65% |
51.36% |
51.76% |
51.15% |
48.91% |
48.97% |
47.68% |
48.17% |
50.65% |
47.65% |
48.07% |
Debt to EBITDA |
|
24.94 |
-15.58 |
37.29 |
11.45 |
18.10 |
8.97 |
9.53 |
7.65 |
5.20 |
7.90 |
11.68 |
Net Debt to EBITDA |
|
7.71 |
-5.86 |
14.24 |
5.03 |
6.26 |
2.50 |
3.07 |
2.98 |
1.38 |
2.75 |
5.41 |
Long-Term Debt to EBITDA |
|
17.24 |
-11.43 |
27.60 |
8.44 |
13.78 |
6.75 |
7.07 |
5.60 |
3.61 |
5.74 |
8.18 |
Debt to NOPAT |
|
37.65 |
-20.87 |
77.02 |
14.42 |
23.04 |
10.95 |
13.20 |
10.21 |
6.93 |
10.50 |
12.94 |
Net Debt to NOPAT |
|
11.65 |
-7.85 |
29.41 |
6.34 |
7.97 |
3.05 |
4.25 |
3.98 |
1.84 |
3.65 |
6.00 |
Long-Term Debt to NOPAT |
|
26.02 |
-15.31 |
57.01 |
10.63 |
17.55 |
8.24 |
9.79 |
7.47 |
4.81 |
7.63 |
9.07 |
Noncontrolling Interest Sharing Ratio |
|
1.69% |
2.18% |
2.28% |
2.92% |
4.10% |
5.47% |
5.28% |
5.23% |
5.53% |
7.18% |
7.37% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
45,680 |
32,818 |
15,086 |
2,231 |
-7,232 |
4,062 |
4,674 |
-1,405 |
-6,866 |
-1,790 |
-4,385 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.07 |
0.07 |
0.08 |
0.09 |
0.08 |
0.08 |
0.08 |
0.09 |
0.10 |
0.10 |
0.08 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
46,286 |
59,565 |
60,635 |
55,593 |
52,777 |
56,806 |
57,062 |
58,149 |
60,056 |
58,492 |
62,160 |
Invested Capital Turnover |
|
0.87 |
0.75 |
0.92 |
1.14 |
1.06 |
0.93 |
1.03 |
1.09 |
1.29 |
1.22 |
1.01 |
Increase / (Decrease) in Invested Capital |
|
-45,768 |
-32,846 |
-13,621 |
-1,733 |
6,491 |
-2,759 |
-3,573 |
2,556 |
7,279 |
1,686 |
5,098 |
Enterprise Value (EV) |
|
38,567 |
44,890 |
39,889 |
42,810 |
42,929 |
45,386 |
52,574 |
54,624 |
52,675 |
54,320 |
55,749 |
Market Capitalization |
|
28,887 |
33,169 |
28,064 |
30,303 |
32,858 |
35,819 |
41,456 |
41,599 |
43,233 |
42,197 |
39,535 |
Book Value per Share |
|
$44.36 |
$83.13 |
$85.75 |
$77.90 |
$71.11 |
$77.06 |
$75.79 |
$78.03 |
$85.20 |
$78.29 |
$84.42 |
Tangible Book Value per Share |
|
$44.36 |
$83.13 |
$85.75 |
$77.90 |
$71.11 |
$77.06 |
$75.79 |
$78.03 |
$85.20 |
$78.29 |
$84.42 |
Total Capital |
|
46,286 |
59,565 |
60,635 |
55,593 |
52,777 |
56,806 |
57,062 |
58,149 |
60,056 |
58,492 |
62,160 |
Total Debt |
|
29,106 |
27,646 |
28,188 |
26,138 |
25,830 |
26,930 |
27,648 |
28,044 |
27,481 |
28,366 |
29,938 |
Total Long-Term Debt |
|
20,116 |
20,282 |
20,866 |
19,278 |
19,668 |
20,256 |
20,500 |
20,527 |
19,076 |
20,617 |
20,983 |
Net Debt |
|
9,002 |
10,395 |
10,763 |
11,486 |
8,938 |
7,511 |
8,913 |
10,933 |
7,283 |
9,869 |
13,875 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
20 |
16 |
-12 |
2.00 |
50 |
-23 |
-50 |
-20 |
-38 |
-177 |
-29 |
Net Nonoperating Obligations (NNO) |
|
29,106 |
27,646 |
28,188 |
26,138 |
25,830 |
26,930 |
27,648 |
28,044 |
27,481 |
28,366 |
29,938 |
Total Depreciation and Amortization (D&A) |
|
-124 |
59 |
41 |
5.00 |
-45 |
-71 |
397 |
-26 |
-41 |
53 |
-161 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.78) |
$0.00 |
$3.94 |
$0.00 |
($2.23) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
368M |
366M |
365M |
363M |
361M |
359M |
359M |
357M |
356M |
354M |
354M |
Adjusted Diluted Earnings per Share |
|
($0.78) |
$0.00 |
$3.93 |
$0.00 |
($2.23) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
368M |
366M |
365M |
363M |
361M |
359M |
359M |
357M |
356M |
354M |
354M |
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 |
|
368M |
366M |
365M |
363M |
361M |
359M |
359M |
357M |
356M |
354M |
354M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-88 |
-28 |
1,465 |
498 |
-741 |
1,303 |
1,101 |
1,151 |
413 |
-104 |
713 |
Normalized NOPAT Margin |
|
-0.44% |
-0.21% |
8.59% |
3.69% |
-8.87% |
8.64% |
4.68% |
7.73% |
2.12% |
-0.83% |
5.29% |
Pre Tax Income Margin |
|
-0.62% |
-0.30% |
10.84% |
4.60% |
-12.67% |
11.02% |
5.91% |
9.51% |
2.84% |
-1.19% |
6.83% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
239.87% |
-108.48% |
592.21% |
100.44% |
161.42% |
73.60% |
85.06% |
65.38% |
45.84% |
66.44% |
77.92% |
Augmented Payout Ratio |
|
440.66% |
-197.31% |
1,038.64% |
169.30% |
260.63% |
113.96% |
131.03% |
100.42% |
70.33% |
101.58% |
119.12% |
Key Financial Trends
Over the past four years, Prudential Financial (NYSE: PRU) has exhibited several notable financial trends based on quarterly financial statements from Q3 2022 through Q1 2025:
- Net income attributable to common shareholders recovered significantly after a challenging year in 2022, moving from losses in 2022 to consistent profits in 2023 and reaching $707 million in Q1 2025.
- Total revenue increased notably in early 2024 with total non-interest income reaching $23.5 billion in Q1 2024 and sustaining a strong level in Q1 2025 at $13.5 billion despite seasonal differences.
- Property & liability insurance claims have remained relatively stable, which has helped manage underwriting results, with claims around $8.9 billion in Q1 2025, similar to prior quarters.
- Prudential increased its cash dividends per common share gradually from $1.20 in Q3 2022 to $1.35 in Q1 2025, reflecting a commitment to shareholder returns.
- Investing activities show active portfolio management with consistent purchases and sales of investment securities supporting operational cash flow needs and capital deployment strategies.
- Cash and equivalents have fluctuated but remained substantial, ending Q1 2025 at $16.1 billion, providing liquidity strength.
- Long-term debt remained fairly stable, around $20-21 billion, suggesting no aggressive debt reduction or increase over the recent periods.
- Total assets increased from approximately $680 billion in Q3 2022 to $739 billion by Q1 2025, indicating steady growth in asset base likely tied to insurance and investment operations.
- Net interest income remained flat at zero over the periods reported, due to the company's focus on insurance and investment income rather than banking operations.
- Non-cash adjustments and changes in operating assets and liabilities lead to volatility in cash flow from operations, with Q1 2025 showing a negative cash flow from continuing operations at -$2.5 billion.
- Net cash from operating activities turned negative in Q1 2025 (-$2.5 billion) compared with positive cash flow in prior quarters, which may be a short-term liquidity headwind.
- Total non-interest expense remains high, with $12.55 billion in Q1 2025, only slightly reduced compared to prior quarters, pressuring pre-tax income.
- The company recorded a net pre-tax income of $920 million in Q1 2025 but had experienced a loss of $149 million in Q4 2024, showing some quarter-to-quarter volatility in profitability.
- Share repurchases continue but at a slower pace, with $246 million spent in Q1 2025, which while positive for EPS, also represents cash outflow amid operating cash challenges.
- Accumulated other comprehensive income (loss) remains negative and sizeable, impacting total common equity with values around -$4.7 billion in Q1 2025, which could reflect unrealized losses on investments or currency adjustments.
In summary, Prudential Financial has stabilized its profitability following losses in 2022, with steady revenue and strong dividend payments. However, some operational cash flow volatility and high expenses pose ongoing challenges. Investors should monitor upcoming quarters for improvements in operating cash flow and sustained profit growth.
08/03/25 08:45 AMAI Generated. May Contain Errors.